SEKm |
2010 |
2009 |
Operations |
|
|
Income after financial items |
3,435 |
3,161 |
Depreciation and amortization |
255 |
222 |
Capital gain/loss included in operating income |
66 |
926 |
Taxes paid |
–5 |
–4 |
Cash flow from operations, excluding change in operating assets and liabilities |
3,751 |
4,305 |
|
|
|
Change in operating assets and liabilities |
|
|
Change in inventories |
–38 |
135 |
Change in trade receivables |
–85 |
52 |
Change in current intra-group balances |
1,059 |
386 |
Change in other current assets |
–124 |
991 |
Change in other current liabilities and provisions |
473 |
–237 |
Cash flow from operating assets and liabilities |
1,285 |
1,327 |
Cash flow from operations |
5,036 |
5,632 |
|
|
|
Investments |
|
|
Change in shares and participations |
–1,441 |
–1,037 |
Capital expenditure in intangible assets |
–448 |
–394 |
Capital expenditure in property, plant and equipment |
–114 |
–21 |
Other |
–21 |
201 |
Cash flow from investments |
–2,024 |
–1,251 |
Total cash flow from operations and investments |
3,012 |
4,381 |
|
|
|
Financing |
|
|
Change in short-term investments |
1,936 |
–2,718 |
Change in short-term borrowings |
–628 |
123 |
Change in intra-group borrowings |
–868 |
–2,110 |
New long-term borrowings |
— |
1,531 |
Amortization of long-term borrowings |
–1,014 |
–1,441 |
Dividend |
–1,138 |
— |
Sale of shares |
97 |
58 |
Cash flow from financing |
–1,615 |
–4,557 |
Total cash flow |
1,397 |
–176 |
Liquid funds at beginning of year |
3,869 |
4,045 |
Liquid funds at year-end |
5,266 |
3,869 |