Consolidated cash flow statement | Note | 1 January – 31 December 2018 | 1 January – 31 December 2017 (restated) 1) |
Profit before tax | 7,086 | 5,474 | |
Adjustments | (6,683) | 9,948 | |
Movement in loan receivables from clients | (15,972) | (13,222) | |
Movement in liabilities under deposits | 9,093 | 19,478 | |
Movement in the valuation of assets measured at fair value | (770) | (411) | |
Interest income and expenses | (2,276) | (1,749) | |
Realized gains/losses from investing activities and impairment losses | 1,664 | 960 | |
Net foreign exchange differences | (184) | (589) | |
Movement in deferred acquisition expenses | (61) | (78) | |
Amortization of intangible assets and depreciation of property, plant and equipment | 1,103 | 884 | |
Movement in the reinsurers’ share in technical provisions | (262) | (260) | |
Movement in technical provisions | 1,281 | 2,364 | |
Movement in receivables | (586) | (554) | |
Movement in liabilities | (871) | 2,025 | |
Cash flow on investment contracts | (21) | (89) | |
Acquisitions and redemptions of participation units and investment certificates of mutual funds | (126) | (228) | |
Income tax paid | (1,898) | (1,229) | |
Other adjustments | 3,203 | 2,646 | |
Net cash flows from operating activities | 403 | 15,422 | |
Cash flow from investing activities | |||
Proceeds | 909,865 | 904,328 | |
- sale of investment property | 22 | 59 | |
- proceeds from investment property | 300 | 301 | |
- sale of intangible assets and property, plant and equipment | 51 | 13 | |
- sale of ownership interests and shares | 3,590 | 3,115 | |
- realization of debt securities | 204,645 | 200,893 | |
- closing of buy-sell-back transactions | 460,379 | 369,251 | |
- closing of term deposits with credit institutions | 208,469 | 235,593 | |
- realization of other investments | 30,645 | 88,276 | |
- interest received | 1,655 | 1,757 | |
- dividends received | 66 | 37 | |
- increase in cash due to purchase of entities and change in the scope of consolidation | 4 | 5,000 | |
- other investment proceeds | 39 | 33 | |
Expenditures | (900,694) | (916,362) | |
- purchase of investment property | (106) | (56) | |
- expenditures for the maintenance of investment property | (105) | (179) | |
- purchase of intangible assets and property, plant and equipment | (824) | (578) | |
- purchase of ownership interests and shares | (3,378) | (1,817) | |
- purchase of ownership interests and shares in subsidiaries | (29) | (6,867) | |
- decrease in cash due to the sale of entities and change in the scope of consolidation | - | (54) | |
- purchase of debt securities | (192,342) | (214,622) | |
- opening of buy-sell-back transactions | (462,749) | (366,738) | |
- purchase of term deposits with credit institutions | (209,697) | (234,071) | |
- purchase of other investments | (31,436) | (91,372) | |
- other expenditures for investments | (28) | (8) | |
Net cash flows from investing activities | 9171 | (12,034) | |
Cash flows from financing activities | |||
Proceeds | 202,272 | 228,417 | |
- proceeds from the issue of shares by subsidiaries (in the part paid up by holders of non-controlling interests) | 13 | - | |
- proceeds from loans and borrowings | 38 | 4,284 | 1,605 |
- proceeds on the issue of own debt securities | 38 | 6396 | 5,829 |
- opening of repurchase transactions | 38 | 191,579 | 220,983 |
Expenditures | (203,072) | (226,462) | |
- dividends paid to equity holders of the parent | 40.2.1.1 | (2,159) | (1,209) |
- dividends to owners of non-controlling interests | (1,659) | (1,823) | |
- repayment of loans and borrowings | 38 | (3,373) | (1,530) |
- redemption of own debt securities | 38 | (3,384) | (150) |
- closing of repurchase transactions | 38 | (192,217) | (221,637) |
- interest on loans and borrowings | 38 | (45) | (6) |
- interest on outstanding debt securities | 38 | (235) | (107) |
Net cash flows from financing activities | (800) | 1,955 | |
Total net cash flows | 8,774 | 5,343 | |
Cash and cash equivalents at the beginning of the period | 8,239 | 2,973 | |
Movement in cash due to foreign exchange differences | 42 | (77) | |
Cash and cash equivalents at the end of the period, including: | 38 | 17,055 | 8,239 |
- restricted cash | 38 | 25 | 41 |
1) Information on restatement of the 2017 data is presented in section 5.3.