Consolidated statement of cash flows
|
|
|
|
|
|
|
MEUR
|
2018
|
2017
|
Note
|
Cash flow from operating activities:
|
|
|
|
|
Profit for the financial period
|
386
|
375
|
|
|
Adjustments for:
|
|
|
|
|
Depreciation, amortisation and impairment
|
130
|
134
|
|
8
|
Financial income and expenses
|
39
|
47
|
|
10
|
Gains and losses on sale of intangible assets and property, plant and equipment and other changes
|
-26
|
-17
|
|
|
Share of result of associates and joint ventures
|
-13
|
-13
|
|
15
|
Income taxes
|
116
|
117
|
|
11
|
Other non-cash flow adjustments
|
-7
|
|
|
|
Cash flow before changes in working capital
|
625
|
643
|
|
|
|
|
|
|
|
|
Changes in working capital:
|
|
|
|
|
Receivables, non-interest-bearing, increase (-) / decrease (+)
|
-22
|
-284
|
|
|
Inventories, increase (-) / decrease (+)
|
-130
|
-27
|
|
17
|
Liabilities, non-interest-bearing, increase (+) / decrease (-)
|
117
|
223
|
|
|
Changes in working capital
|
-35
|
-87
|
|
|
|
|
|
|
|
Cash flow from operating activities before financial items and taxes
|
589
|
555
|
|
|
|
|
|
|
|
Financial items and taxes:
|
|
|
|
|
Interest income
|
6
|
1
|
|
|
Interest expenses
|
-14
|
-6
|
|
|
Other financial income and expenses
|
-7
|
-2
|
|
|
Income taxes paid
|
-104
|
-119
|
|
|
Financial items and taxes
|
-119
|
-126
|
|
|
|
|
|
|
|
|
Cash flow from operating activities
|
470
|
430
|
|
|
|
|
|
|
|
|
Cash flow from investing activities:
|
|
|
|
|
Acquisitions
|
-191
|
-191
|
|
2
|
Investments in associates and joint ventures
|
-1
|
|
|
15
|
Other investments
|
-3
|
|
|
16
|
Investments in property, plant and equipment and intangible assets
|
-110
|
-64
|
13
|
14
|
Reduction of share capital in associates and joint ventures
|
13
|
|
|
|
Proceeds from sale of property, plant and equipment and intangible assets
|
11
|
17
|
|
15
|
Proceeds from sale of shares in subsidiaries
|
41
|
|
|
3
|
Proceeds from sale of other investments
|
|
2
|
|
16
|
Loan receivables, increase (-) / decrease (+), and other changes
|
1
|
1
|
|
|
Cash flow from investing activities
|
-240
|
-235
|
|
|
|
|
|
|
|
|
Cash flow after investing activities
|
230
|
195
|
|
|
|
|
|
|
|
|
Cash flow from financing activities:
|
|
|
|
|
Proceeds from non-current debt
|
279
|
90
|
|
|
Repayments and other changes in non-current debt
|
-84
|
-101
|
|
26
|
Loan receivables, increase (-) / decrease (+)
|
-4
|
2
|
|
|
Current loans, increase (+) / decrease (-)
|
-35
|
-5
|
|
|
Dividends paid
|
-274
|
-264
|
|
|
Cash flow from financing activities
|
-118
|
-278
|
|
|
|
|
|
|
|
|
Change in cash and cash equivalents, increase (+) / decrease (-)
|
112
|
-83
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the beginning of the financial period
|
379
|
472
|
|
|
Exchange rate changes
|
-5
|
-10
|
|
|
Cash and cash equivalents at the end of the financial period
|
487
|
379
|
|
|
|
|
|
|
|
|
The notes are an integral part of these consolidated financial statements.
|