Home
Menu Download Search
Annual Report 2016 Report by the Board of Directors Notes Proposed distribution of earnings Auditors' report Eleven-year review Review by business area

Consolidated cash flow statement

SEKm Note 2016 2015
Operations      
Operating income   6,274 2,741
Depreciation and amortization   3,934 3,936
Other non-cash items   337 558
Financial items paid, net1)   –514 –513
Taxes paid   –1,194 –1,277
Cash flow from operations, excluding change in operating assets and liabilities   8,837 5,445
Change in operating assets and liabilities      
Change in inventories   1,493 –306
Change in trade receivables   –467 1,672
Change in accounts payable   72 1,798
Change in other operating liabilities and provisions   230 –342
Cash flow from change in operating assets and liabilities   1,328 2,822
Cash flow from operations   10,165 8,267
Investments      
Acquisition of operations 26 –160 –91
Divestment of operations 26 336
Capital expenditure in property, plant and equipment 12 –2,830 –3,027
Capital expenditure in product development 13 –274 –359
Capital expenditure in computer software 13 –286 –254
Other   657 328
Cash flow from investments   –2,557 –3,403
Cash flow from operations and investments   7,608 4,864
Financing      
Change in short-term investments   –799 –9
Change in short-term borrowings   –31 84
New long-term borrowings 18 1,447
Amortization of long-term borrowings 18 –2,669 –2,632
Dividend   –1,868 –1,870
Share-based payments   –57
Cash flow from financing   –5,424 –2,980
Total cash flow   2,184 1,884
Cash and cash equivalents at beginning of period   10,696 9,107
Exchange-rate differences referring to cash and cash equivalents   –124 –295
Cash and cash equivalents at end of period   12,756 10,696

1) Interests and similar items received SEK 123 m (134), interests and similar items paid SEK –345m (–364) and other financial items paid SEK –292m (–283).