3. Consolidated Statements of Cash Flows (IFRS)

for the years ended 31st December 2007, 2006 and 2005

Download Excel

(1)

The total amount is related to the change in the percentage of the proportional consolidation of MBDA from 50% in 2006/2005 to 37.5%; please refer to Note 3 “Scope of Consolidation”.

(2)

Payments include the acquisition price of €2,750 million for the 20% stake in Airbus and in addition a dividend payment from Airbus to BAE Systems amounting to €129 million.

(in €m)

Note

2007

2006

2005

 

 

 

 

 

Profit (loss) for the period attributable to equity holders of the parent (Net income (loss))

 

(446)

99

1,676

Profit for the period attributable to minority interests

 

9

16

34

Adjustments to reconcile net income (loss) to cash provided by operating activities:

 

 

 

 

Interest income

 

(502)

(454)

(423)

Interest expense

 

701

575

578

Interest received

 

480

380

313

Interest paid

 

(370)

(271)

(242)

Income taxes

 

(333)

(81)

825

Income taxes received (paid)

 

36

(239)

(265)

Depreciation and amortisation

 

1,772

1,691

1,653

Valuation adjustments

 

582

163

(76)

Results on disposal of non-current assets

 

(125)

(336)

(170)

Results of companies accounted for by the equity method

 

(210)

(152)

(210)

Change in current and non-current provisions

 

2,268

2,150

175

Change in other operating assets and liabilities:

 

1,175

(143)

1,239

– Inventories

 

(2,998)

(1,942)

(3,264)

– Trade receivables

 

(148)

(7)

(388)

– Trade liabilities

 

44

686

666

– Advance payments received

 

4,817

1,564

4,237

– Other assets and liabilities

 

(540)

(444)

(12)

Cash provided by operating activities

 

5,037

3,398

5,107

 

 

 

 

 

Investments:

 

 

 

 

– Purchase of intangible assets, Property, plant and equipment

 

(2,028)

(2,708)

(2,818)

– Proceeds from disposals of intangible assets, Property, plant and equipment

 

162

76

101

– Acquisitions of subsidiaries and joint ventures (net of cash)

27

0

(82)

(131)

– Proceeds from disposals of subsidiaries (net of cash)

27

29

86

89

– Payments for investments in associates, other investments and other long-term financial assets

 

(568)

(421)

(659)

– Proceeds from disposals of associates, other investments and other long-term financial assets

 

481

813

485

– Dividends paid by companies valued at equity

 

39

46

36

– Increase in equipment of leased assets

 

(30)

(147)

(40)

– Proceeds from disposals of leased assets

 

371

215

256

– Increase in finance lease receivables

 

(150)

(16)

(219)

– Decrease in finance lease receivables

 

118

79

85

Disposals of non-current assets / disposal groups classified as held for sale and liabilities directly associated with non-current assets classified as held for sale

 

26

690

0

Change of securities

 

(2,641)

3,357

1,008

Reimbursement from / contribution to plan assets

 

(303)

0

0

Change in cash from changes in consolidation

 

(249)(1)

0

12

Cash (used for) provided by investing activities

 

(4,743)

1,988

(1,795)

Increase in financing liabilities

 

236

1,252

456

Repayment of financing liabilities

 

(955)

(468)

(800)

Cash distribution to EADS N.V. shareholders

 

(97)

(520)

(396)

Dividends paid to minorities

 

(1)

(16)

0

Payments related to liability for puttable instruments

 

0

(2,879)(2)

(93)

Capital increase

 

46

94

187

Purchase of treasury shares

 

0

(35)

(288)

Cash used for financing activities

 

(771)

(2,572)

(934)

Effect of foreign exchange rate changes and other valuation adjustments on cash and cash equivalents

 

(117)

(57)

17

Net (decrease) increase in cash and cash equivalents

 

(594)

2,757

2,395

Cash and cash equivalents at beginning of period

 

8,143

5,386

2,991

Cash and cash equivalents at end of period

27

7,549

8,143

5,386

The accompanying notes are an integral part of these Consolidated Financial Statements (IFRS). For details, see Note 27, “Consolidated Statement of Cash Flows (IFRS)”.