Terma A/S Annual Report 2010/11
Terma A/S Annual Report 2010/11
Terma A/S Annual Report 2010/11
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Cash Flow Statement<br />
1 March-28 February<br />
28 <strong>Annual</strong> <strong>Report</strong> <strong>2010</strong>/<strong>11</strong><br />
DKK thousand Consolidated<br />
<strong>2010</strong>/<strong>11</strong> 2009/10<br />
Profit from ordinary activities before tax 62,227 (24,790)<br />
Adjustments:<br />
Depreciation, etc. 41,250 36,490<br />
Reversed provisions<br />
Amortization of development licenses<br />
previously transferred to contract work in<br />
<strong>11</strong>,844 1,031<br />
process 32,038 71,453<br />
Financial items 27,204 26,715<br />
Changes in working capital:<br />
<strong>11</strong>2,336 135,689<br />
Inventories 36,<strong>11</strong>3 (148,0<strong>11</strong>)<br />
Receivables including construction contracts (32,062) 121,918<br />
Construction contracts and prepayments from customers 22,193 (3,002)<br />
Trade accounts payable and other payables (44,655) 28,955<br />
(18,4<strong>11</strong>) (140)<br />
Cash flows generated from operations<br />
(operating activities) before financial items 156,152 <strong>11</strong>0,759<br />
Financial items (27,204) (26,715)<br />
Cash flows from operations (ordinary activities) 128,948 84,044<br />
Corporate tax paid (2,396) (1,898)<br />
Cash flows from operating activities 126,552 82,146<br />
Capitalized development costs (65,781) (136,376)<br />
Acquisition of property, land, and equipment (57,416) (85,200)<br />
Disposal of property, land, and equipment 0 7<br />
Cash flows for investing activities (123,197) (221,569)<br />
Changes in long-term liabilities 221,743 39,431<br />
Dividends paid 0 (20,000)<br />
Cash flows from financing activities 221,743 19,431<br />
Changes in cash and cash equivalents<br />
Cash and cash equivalents and credit institutions<br />
225,098 (<strong>11</strong>9,992)<br />
at 1 March<br />
Cash and cash equivalents and credit institutions<br />
(288,985) (168,993)<br />
at 28 February (63,887) (288,985)<br />
The Cash Flow Statement cannot be directly derived from the Balance Sheet and<br />
the Statement of Income.