SEKm | Notes | 2019/2020 | 2018/2019 |
OPERATING ACTIVITIES | | | |
Profit after financial items | | 1,105 | 865 |
Adjustment for items not included in cash flow | 28 | 354 | 229 |
Income tax paid | | -273 | -230 |
Cash flow from operating activities before changes in working capital | | 1,186 | 864 |
Cash flow from changes in working capital | | | |
Changes in inventories | | -88 | -237 |
Changes in operating receivables | | -90 | -378 |
Changes in operating liabilities | | 109 | 275 |
CASH FLOW FROM OPERATING ACTIVITIES | | 1,117 | 524 |
| | | |
INVESTING ACTIVITIES | | | |
Acquisition of property, plant and equipment | | -85 | -70 |
Disposal of property, plant and equipment | | 4 | 5 |
Acquisition of intangible non-current assets | | -20 | -23 |
Acquisition of operations, net liquidity effect | 28 | -431 | -662 |
Disposal of operations, net liquidity effect | 28 | 1 | 17 |
Change in financial assets | | -1 | 8 |
CASH FLOW FROM INVESTING ACTIVITIES | | -532 | -725 |
| | | |
FINANCING ACTIVITIES | | | |
Repurchase of treasury shares | | -42 | -38 |
Exercised, issued and repurchased call options | | 16 | 22 |
Borrowings | 28 | 351 | 915 |
Repayments on loans | 28 | -326 | -326 |
Amortisation leasing | 28 | -156 | – |
Other financing | | -4 | -1 |
Dividend paid to equity holders of the Parent Company | | -336 | -269 |
Dividend paid to non-controlling interests | | -10 | -9 |
CASH FLOW FROM FINANCING ACTIVITIES | | -507 | 294 |
| | | |
CASH FLOW FOR THE YEAR | | 78 | 93 |
| | | |
Cash and cash equivalents at beginning of year | | 295 | 192 |
Exchange differences on cash and cash equivalents | | -10 | 10 |
CASH AND CASH EQUIVALENTS AT YEAR-END | | 363 | 295 |