03.03.2013 Views

Michelin couv courteGB

Michelin couv courteGB

Michelin couv courteGB

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Strategy • Fundamentals • Businesses • Résultats Earnings<br />

Consolidated Statement of Income - Consolidated Statement of Cash Flows<br />

Consolidated Statement of Cash Flows (In € thousand)<br />

Cash flows from operating activities<br />

2004 2003<br />

French Gaap<br />

Net income before minority interests<br />

Adjustments to reconcile net income before minority interests<br />

to net cash provided by operating activities:<br />

527,163 328,862<br />

Depreciation and amortization 839,851 1,162,520<br />

Allowances, provisions and deferred taxes (38,321) (87,145)<br />

Net gains on disposals of assets 39,454 8,371<br />

Other (15,228) (5,240)<br />

Cash flow 1,352,919 1,407,368<br />

Change in inventories (175,035) (43,059)<br />

Change in receivables (9,484) 14,081<br />

Change in payables 59,679 44,420<br />

Other changes in working capital 108,862 119,342<br />

Net change in working capital (15,978) 134,784<br />

Cash flows from operating activities 1,336,941 1,542,152<br />

Cash flows from investing activities<br />

Additions to property, plant and equipment and intangible assets (1,116,781) (1,117,798)<br />

Additions to investments (170,807) (305,199)<br />

Total (1,287,588) (1,422,997)<br />

Proceeds from disposal of property, plant and equipment and intangible assets 91,958 100,586<br />

Proceeds from disposal of investments 64,947 76,333<br />

Total 156,905 176,919<br />

Net investment for the period (1,130,683) (1,246,078)<br />

Impact of changes in Group structure (11,839) 14,884<br />

Net change in working capital 31,916 (11,469)<br />

Cash flows from investing activities (1,110,606) (1,242,663)<br />

Cahs flows from financing activities<br />

Employee share ownership plan 0 20,739<br />

Expenses related to the stock-for-stock offer 0 (645)<br />

Dividends paid to parent Company Shareholders (133,312) (130,692)<br />

Other dividends paid (51,994) (49,669)<br />

Total (185,306) (160,267)<br />

Change in long and short-term debt (187,629) 513,936<br />

Net change in working capital 33,252 (46,811)<br />

Net cash (used) provided by financing activities (339,683) 306,858<br />

Effect of exchange rate changes on cash and cash equivalents (4,910) (41,759)<br />

Change in cash and cash equivalents (118,258) 564,588<br />

Cash and cash equivalents at beginning of period 1,773,656 1,209,068<br />

Cash and cash equivalents at the period-end 1,655,398 1,773,656<br />

Including - Cash 1,420,140 1,234,168<br />

- Cash equivalents 235,258 539,488<br />

68•69

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!