12 months ended 31.12.2014 12 months ended 31.12.2013 (Restated)* Cash flows from operating activities
Net profit for the reporting period
909 122
722 520
Adjustments:
Income tax in profit or loss
40
233 980
231 545
Depreciation
35
728 408
761 759
(Profit) / loss on sale and liquidation of property, plant and equipment
5 620
(109)
Impairment loss on property, plant and equipment
7
30 556
11 363
Impairment loss on goodwill
10
3 131
-
(Profit) / loss on sale of financial assets
(11 016)
9 637
Interest income
(23 975)
(31 327)
Dividend income
(3 355)
(4 552)
Interest expense
38 204
16 535
(Gain)/loss on measurement of financial assets
(473)
607
Other financial costs
25 756
-
Share in the (profit) / loss of associates
(708)
(331)
Exchange (gains) / losses on loans and borrowings
748
827
Other adjustments
(24 915)
(1 595)
1 001 961
994 359
Income tax paid
(160 398)
(254 421)
Changes in working capital
CO2 emission rights
(12 533)
4 056
Inventory
23 106
(11 921)
Trade and other receivables
(368 292)
9 008
Trade and other liabilities
(182 965)
(25 715)
Liabilities due to employee benefits
3341
53 691
Deferred income due to subsidies, connection fees and other
(12 659)
(74 534)
Liabilities due to an equivalent of the right to acquire shares free of charge
(11)
(14)
Non-current assets held for sale and related liabilities
(79)
(214)
Provisions for other liabilities and charges
(85 017)
227 395
(635 009)
181 752
Net cash flows from operating activities
1 115 676
1 644 210
Cash flows from investing activities
-
Acquisition of property, plant and equipment and intangible assets
(2 561 182)
(1 948 780)
Proceeds from disposal of property, plant and equipment and intangible assets
22 863
26 347
Acquisition of financial assets
(295 484)
(140 000)
Proceeds from disposal of financial assets
20 800
277 063
Acquisition of subsidiaries adjusted by acquired cash
(259 796)
(1 108)
Disposal of investments in subsidiaries and associates
3 000
3 000
Dividends received
3 355
4 552
Interests received
18 095
6 223
Otherproceeds/(payments) from investing activities
(444)
1 844
Net cash flows from investing activities
(3 048 793)
(1 770 859)
Cash flows from financing activities
-
Loans and borrowings received
278 635
795 041
Bond issue
1 120 000
-
Loans and borrowings repaid
(25 185)
(25 896)
Dividend paid to shareholders of the Parent
(251 622)
(158 919)
Payment of finance lease liabilities
(2 906)
(5 775)
Expenses related to future issue of bonds
(21 251)
Interest paid
(52 607)
(6 180)
Other proceeds/(payments) from financing activities
721
6 685
Net cash flows from financing activities
1 045 785
604 956
Net increase/ (decrease) in cash
(887 332)
478 307
Opening balance of cash
22
1 573 195
1 095 495
Effect of exchange rate fluctuations on cash
1 453
(607)
Closing balance of cash
22
687 316
1 573 195
Page tools