Annual Report 2013

StartSearchHere

Consolidated cash flow statement

SEKm Note 20121) 2013
Operations


Operating income
4,000 1,580
Depreciation and amortization
3,251 3,356
Restructuring provisions
457 1,855
Other non-cash items
81 222
Financial items paid, net
-673 -540
Taxes paid
-1,564 -1,343
Cash flow from operations, excluding change in operating assets and liabilities
5,552 5,130
Change in operating assets and liabilities


Change in inventories
-1,710 165
Change in trade receivables
-119 -1,932
Change in accounts payable
3,086 609
Change in other operating liabilities and provisions
271 483
Cash flow from change in operating assets and liabilities
1,528 -675
Cash flow from operations
7,080 4,455
Investments


Acquisition of operations 26 -164 -205
Capital expenditure in property, plant and equipment 12 -4,090 -3,535
Capital expenditure in product development 13 -477 -442
Capital expenditure in computer software 13 -574 -514
Other
603 -38
Cash flow from investments
-4,702 -4,734
Cash flow from operations and investments
2,378 -279
Financing


Change in short-term investments
206 -25
Change in short-term borrowings
-325 1,151
New long-term borrowings 18 2,569 3,039
Amortization of long-term borrowings 18 -3,063 -1,851
Dividend
-1,868 -1,860
Sale of shares
212 -
Cash flow from financing
-2,269 454
Total cash flow
109 175
Cash and cash equivalents at beginning of period
6,966 6,835
Exchange-rate differences referring to cash and cash equivalents
-240 -403
Cash and cash equivalents at end of period
6,835 6,607
1) Amounts for 2012 have been restated where applicable as a consequence of the amended standard for pension accounting, IAS 19 Employee Benefits. StopSearchHere

Back to top