SEKm |
2011 |
2010 |
Operations |
|
|
Income after financial items |
2,904 |
3,633 |
Depreciation and amortization |
265 |
255 |
Capital gain/loss included in operating income |
–31 |
66 |
Taxes paid |
–285 |
–5 |
Cash flow from operations, excluding change in operating assets and liabilities |
2,853 |
3,949 |
|
|
|
Change in operating assets and liabilities |
|
|
Change in inventories |
89 |
–38 |
Change in trade receivables |
–154 |
–85 |
Change in current intra-group balances |
934 |
861 |
Change in other current assets |
270 |
–124 |
Change in other current liabilities and provisions |
–176 |
473 |
Cash flow from operating assets and liabilities |
963 |
1,087 |
Cash flow from operations |
3,816 |
5,036 |
|
|
|
Investments |
|
|
Change in shares and participations |
–3,661 |
–1,441 |
Capital expenditure in intangible assets |
–402 |
–448 |
Capital expenditure in property, plant and equipment |
–81 |
–114 |
Other |
–789 |
–21 |
Cash flow from investments |
–4,933 |
–2,024 |
Total cash flow from operations and investments |
–1,117 |
3,012 |
|
|
|
Financing |
|
|
Change in short-term investments |
908 |
1,936 |
Change in short-term borrowings |
–56 |
–628 |
Change in intra-group borrowings |
–3,519 |
–868 |
New long-term borrowings |
3,495 |
— |
Amortization of long-term borrowings |
–960 |
–1,014 |
Dividend |
–1,850 |
–1,138 |
Sale of shares |
39 |
97 |
Cash flow from financing |
–1,943 |
–1,615 |
Total cash flow |
–3,060 |
1,397 |
Liquid funds at beginning of year |
5,266 |
3,869 |
Liquid funds at year-end |
2,206 |
5,266 |