15. Cash Flow from Operating Activities
Audited information- Index
- 1
- 2
- 3
- 4
- 5
- 6
- 7
- 8
- 9
- 10
- 11
- 12
- 13
- 14
- 15
- 16
- 17
- 18
- 19
- 20
- 21
- 22
- 23
- 24
- 25
- 26
- 27
- 28
- 29
- 30
- 31
- 32
- 33
- 34
- 35
- 36
for the years ended 31 December 2018 and 2017 |
Notes |
|
2018 |
|
2017 |
|||||
Net income |
|
|
356 |
|
302 |
|||||
Adjustment for: |
|
|
|
|
|
|||||
Depreciation of property, plant and equipment |
245 |
|
231 |
|
||||||
Impairment |
— |
|
16 |
|
||||||
Amortization of intangible assets |
80 |
|
70 |
|
||||||
Impairment of working capital |
|
23 |
|
4 |
|
|||||
Income from associates and joint ventures |
|
–130 |
|
–103 |
|
|||||
Tax expense |
109 |
|
135 |
|
||||||
Net financial income and costs |
81 |
|
65 |
|
||||||
Gain/loss from disposals not qualifying as discontinued operations |
54 |
|
–3 |
|
||||||
Other non-cash items |
|
–24 |
|
37 |
|
|||||
Total reversal of non-cash items |
|
|
438 |
|
452 |
|||||
Dividends received from associates and joint ventures |
|
50 |
|
45 |
||||||
Payments for restructuring |
|
–42 |
|
–40 |
||||||
Cash flow before changes in net working capital and provisions |
|
|
802 |
|
759 |
|||||
Changes in inventories |
|
|
–156 |
|
–125 |
|||||
Changes in trade receivables |
|
|
71 |
|
–101 |
|||||
Changes in trade payables |
|
|
121 |
|
38 |
|||||
Changes in other current assets and liabilities |
|
|
–39 |
|
–46 |
|||||
Changes in provisions (excluding payments for restructuring) |
|
|
–52 |
|
4 |
|||||
Cash generated from operating activities |
|
|
747 |
|
529 |
|||||
Income taxes paid |
|
|
–217 |
|
–101 |
|||||
Net cash generated from operating activities |
|
|
530 |
|
428 |