Consolidated Statement of Cash Flows
for the year ended December 31st 2012
Note | Jan 1 – Dec 31 2012 | Jan 1 – Dec 31 2011 | |
---|---|---|---|
(PLN m) | |||
Cash flows from operating activities | |||
Net profit/(loss) | 2,234 | 1,755 | |
Adjustments: | |||
Share in net profit/(loss) of equity-accounted entities | (173) | (43) | |
Depreciation and amortisation expenses | 2,069 | 1,574 | |
Net foreign exchange gains/(losses) | (142) | (193) | |
Net interest and dividend | 234 | (25) | |
Gain/(loss) on investing activities | 138 | 86 | |
Current tax expense | 308 | 143 | |
Other items, net | 33 | 456 | 527 |
Income tax expense | (591) | (396) | |
Cash flows from operating activities before changes in working capital | 4,533 | 3,428 | |
Change in working capital: | |||
Change in receivables | 33 | (1,734) | 12 |
Change in inventories | 33 | (620) | (1,031) |
Change in employee benefit obligations | 33 | 73 | 49 |
Change in provisions | 33 | 140 | 1 |
Change in current liabilities | 33 | 248 | 299 |
Change in other assets | 33 | (22) | (2) |
Change in deferred income | 33 | (66) | (80) |
Net cash flows from operating activities | 2,552 | 2,676 | |
Cash flows from investing activities | |||
Proceeds from disposal of property, plant and equipment and intangible assets | 208 | 21 | |
Proceeds from disposals of shares in non-consolidated entities | 5 | 153 | |
Proceeds from disposals of short-term securities | 21 | 18 | |
Purchase of property, plant and equipment and intangible assets | (3,788) | (4,506) | |
Purchase of shares in non-consolidated entities | – | (29) | |
Purchase of short-term securities | – | (29) | |
Interest received | 3 | 2 | |
Dividends received | 4 | 3 | |
Proceeds from finance lease | – | 2 | |
Purchase of shares in PGNiG Termika S.A. | (3,021) | – | |
Other items, net | 419 | 138 | |
Net cash flows from investing activities | (6,149) | (4,227) | |
Cash flows from financing activities | |||
Proceeds from borrowings | 193 | 384 | |
Proceeds from issue of debt securities | 8,649 | 3,284 | |
Repayment of borrowings | (972) | (59) | |
Repayment of debt securities | (3,354) | (1,091) | |
Payment of finance lease liabilities | (44) | (31) | |
Outflows on forward contracts | (111) | – | |
Dividend paid | (1) | (678) | |
Interest paid | (317) | (111) | |
Other items, net | (3) | (16) | |
Net cash flows from financing activities | 4,040 | 1,682 | |
Net change in cash | 443 | 131 | |
Exchange differences on cash and cash equivalents | – | 1 | |
Cash and cash equivalents at beginning of the period | 1,504 | 1,373 | |
Cash and cash equivalents at end of the period | 1,947 | 1,504 |