Consolidated statement of cash flows
T€
Disclosure | 2022 | 2021 | ||
---|---|---|---|---|
Total comprehensive income | −49,460 | −250,766 | ||
+ | Deferred taxes not affecting profit or loss | 2,764 | 2,676 | |
+ | Actuarial gains and losses | −7,776 | −491 | |
+ | Cash flow hedging | −3,055 | −12,719 | |
+ | Changes due to foreign currency translation | −1,267 | 4 | |
Profit/loss for the year (EAT) | −58,794 | −261,296 | ||
Result from companies accounted for using the equity method | 216 | 2,576 | ||
Income taxes | −6,564 | −74,961 | ||
Financial result | 37,395 | 48,014 | ||
Operating result (EBIT) | −27,747 | −285,667 | ||
Depreciation and amortization | 266,400 | 239,851 | ||
Balance of gains/losses from the changes to the consolidation scope | 204 | 0 | ||
Balance of gains/losses from the disposal of fixed assets and reclassifications from fixed assets | −2,091 | −3,189 | ||
Increase/decrease in inventories | −2,345 | 5,539 | ||
Increase/decrease in current receivables | −34,575 | 3,269 | ||
Increase/decrease in liabilities | 19,592 | 31,176 | ||
Increase/decrease in employee benefits | −19,490 | −38,759 | ||
Increase/decrease in other provisions | −21,041 | −868 | ||
Increase/decrease in other assets/liabilities not related to investing or financing activities | −14,749 | 2,082 | ||
Gross cash flow from operating activities | 164,158 | −46,566 | ||
Net income taxes paid/received | −4,732 | 747 | ||
Cash flow from operating activities | 159,426 | −45,819 | ||
Proceeds from the sale of owner-occupied property, plant, and equipment | 10,697 | 19,801 | ||
Proceeds from the sale of intangible assets | 631 | 639 | ||
Proceeds from the sale of investment property | 3 | 0 | ||
Payments from the sale of subsidiaries | −3,045 | 0 | ||
Payments for investments in owner-occupied property, plant, and equipment | −167,031 | −244,628 | ||
Payments for investments in intangible assets | −1,122 | −2,115 | ||
Payments for investments in investment property | −9,432 | −1,441 | ||
Interest received | 1,149 | 1,104 | ||
Disbursements in connection with companies not fully consolidated | 0 | −1,960 | ||
Proceeds from short-term deposits | 3,001 | 33,000 | ||
+ | Cash flow from investing activities | −165,149 | −195,600 | |
Proceeds from borrowings | IX. | 216,692 | 438,350 | |
Repayments of borrowings from banks | IX. | −150,681 | −158,394 | |
Repayments of lease liabilities | IX. | −5,250 | −5,340 | |
Interest payments from lease liabilities | IX. | −254 | −269 | |
Cash inflows from Group-wide cash management with associated and affiliated companies | IX. | 476 | 5,121 | |
Interest paid (excluding borrowing costs for qualifying assets) | IX. | −37,500 | −24,116 | |
Payments for borrowing costs for qualifying assets | IX. | −3,912 | −6,687 | |
+ | Cash flow from financing activities | IX. | 19,571 | 248,665 |
Change in cash and cash equivalents | 13,848 | 7,246 | ||
Cash and cash equivalents at the beginning of the year | 16,963 | 9,717 | ||
Cash and cash equivalents at the end of the year | 30,811 | 16,963 |