Lotos

Integrated Annual Report 2014

Consolidated statement of cash flows

Consolidated statement of cash flows for 2014

prepared using the indirect method

PLN ’000 Note Year ended
Dec 31 2014
Year ended
Dec 31 2013
  (restated)
Cash flows from operating activities      
Net profit   (1,466,372) 39,428
Adjustments:   2,904,163 1,388,160
     Income tax 10.1 (657,343) (98,104)
     Share in net loss of equity-accounted associates 16 24,465 18,131
     Depreciation and amortisation 9.1 808,941 642,480
     Foreign exchange (gains)/losses   366,720 119,591
     Interest and dividends   168,177 170,636
     (Gain)/loss from investing activities   16,356 (6,401)
     Impairment losses on property, plant and equipment
     and other intangible assets
9.3; 9.4 806,141 (550)
     Settlement and valuation of financial instruments 9.5; 9.6 197,849 (112,861)
     Decrease in trade receivables   185,148 18,998
     (Increase)/decrease in other assets   (6,376) 4,453
     Decrease in inventories   1,811,755 232,487
     (Decrease)/increase in trade payables   (702,398) 242,659
     (Decrease)/increase in other provisions and liabilities   (120,389) 140,907
     Increase in employee benefit obligations   5,117 15,734
Income tax paid   (57,303) (11,311)
Net cash from operating activities   1,380,488 1,416,277
Cash flows from investing activities      
Dividends received - equity-accounted joint ventures 16.1 7,280 6,098
Dividends received from other entities   894 680
Interest received   6,033 6,988
Sale of property, plant and equipment and other intangible assets   14,015 9,428
Sale of organised part of business   4,880 3,722
Sale of shares - equity-accounted joint ventures 16.1 - 3
Loss of control of LOTOS - Air BP Polska Sp. z o.o., net of cash disposed   - 14,907
Effect of final accounting for the acquisition of Heimdal assets 6 12,443 -
Purchase of property, plant and equipment and other intangible assets   (1,002,131) (975,709)
Accounting for acquisition of shares in Energobaltic Sp. z o.o.   - (13,112)
Cash contributions - equity-accounted joint ventures 16.1 (339) (448)
Acquisition of shares in related entities   (23) -
Security deposit (margin)   10,035 134
Funds contributed to the oil and gas extraction facilities decommissioning fund   (407) (1,654)
Settlement of derivative financial instruments   (11,018) 17,912
Net cash from investing activities   (958,338) (931,051)
Cash flows from financing activities      
Proceeds from bank borrowings 27.1 562,963 963,045
Proceeds from non-bank borrowings 27.2 106,900 -
Issue of notes 27.3 - 203,050
Cash flows attributable to changes in interest in subsidiaries not resulting in loss of control   (1,681) (278)
Grants received   1,239 -
Return of a deposit provided as security for repayment of credit facility at Energobaltic Sp. z o.o.   2,111 -
Repayment of borrowings 27.1 (1,030,408) (1,256,798)
Repayment of non-bank borrowings 27.2 (12,983) (6,750)
Redemption of notes 27.3 (17,397) -
Interest paid   (181,297) (169,123)
Decrease in finance lease liabilities   (18,830) (16,811)
Settlement of derivative financial instruments   4,439 39,801
Share issue costs   (12,327) -
Net cash from financing activities   (597,271) (243,864)
Total net cash flow   (175,121) 241,362
Effect of exchange rate fluctuations on cash held   11,509 (1,553)
Change in net cash   (163,612) 239,809
Cash at beginning of the period   (3,075) (242,884)
Cash at end of period 20 (166,687) (3,075)

The Notes to the consolidated financial statements are an integral part of the statements.
(This is a translation of a document originally issued in Polish)