• Skip to main content
  • Go to main navigation
  • Go to language selector
Search Free text

Swedish Match
SWMA May 23, 2022
1:05 PM CET
+ 0.0 % 101.50 SEK
The share
  • svenska
Close
  • Swedish Match websites

    • Image Bank
    • Swedish Match Brasil
    • Swedish Match Industries
    • Snus and Match Museum
  • Brand websites

    Smokefree

    • Swedish Match e-commerce service (SE)
    • Swedish Match e-commerce service (CH)
    • General (US)
    • Longhorn (US)
    • Pinkerton Tobacco
    • ZYN

    Lights

    • Cricket
    • Nitedals
    • Redheads
  • Other

    • Swedish Match Denmark
    • The Solstickan Foundation (SE)
  • Our company More Less

    Our company

    • Our company in brief More Less
      • CEO comment
      • Fact sheet
    • Vision and strategy More Less
      • Financial strategy
      • Sustainability strategy
      • Acquisitions and divestments
    • Markets More Less
      • Our product categories and markets
      • Trends
    • Organization More Less
      • Operating locations
      • Employees
    • Company history More Less
      • Svenska Tobaks AB
      • Svenska Tändsticks AB
      • Swedish Match AB
    • Corporate brand

    CEO comment

  • Our business More Less

    Our business

    • Smokefree More Less
      • Market development More Less
        • Smokefree products in the US
        • Smokefree products in Scandinavia
        • Smokefree products in Other markets
      • Nicotine products and regulations
      • History of snus
      • Snus production
      • Ingredients in snus
    • Cigars More Less
      • Market development
      • History of cigars
    • Lights More Less
      • Market development
    • Value chain
    • Risk management
    • Outlook and risk factors

    Snus production

  • Corporate Governance More Less

    Corporate Governance

    • Annual General Meeting More Less
      • Annual General Meeting More Less
        • AGM 2021
        • AGM 2020
        • AGM 2019
      • Nominating Committee
      • AGM address and minutes
      • Dividend and financial policy
      • Auditors
      • Articles of association
    • Committees More Less
      • Remuneration Committee
      • Audit Committee
      • Disclosure Committee
    • Board of Directors More Less
      • About the Board
      • Activities of the Board of Directors
      • Compensation to Board
    • Management More Less
      • About the management
      • Guidelines for executive remuneration
      • Management compensation More Less
        • Incentive plans
    • Insider shareholding
    • Corporate Governance reports More Less
      • Internal control
    Participants at the AGM

    Annual General Meeting

  • Sustainability More Less

    Sustainability

    • Sustainability at Swedish Match More Less
      • Materiality assessment
      • Other topics outside our focus areas
      • Our contribution to the UN SDGs More Less
        • UN SDGs aligned with our focus areas
        • UN SDGs beyond our focus areas
      • Sustainability organization
    • Code of Conduct More Less
      • Group Principles on Communication
      • Group Principles on Environmental Management
      • Supplier Code of Conduct
    • Sustainable Tobacco Program
    • Improve public health
    • Ensure ethical business practices
    • Reduce environmental impact
    • Human rights in our supply chain
    • Equal opportunity
    • Sustainability reporting More Less
      • Sustainability reporting archive
    • Sustainability FAQ
    • Sustainability contacts
  • Investors More Less

    Investors

    • The share More Less
      • Per share data
      • Shares outstanding
      • Share capital development
      • Share holdings More Less
        • Largest shareholders
      • Dividend information
      • Analysts and estimates
      • Indicies
    • Share split
    • Follow our journey
    • Calendar
    • Presentations More Less
      • Webcasts and audiocasts
    • Financial reports More Less
      • Interim reports
      • Annual reports More Less
        • Annual report 2021
    • Financial tables More Less
      • Income statement
      • Balance sheet
      • Cash flow analysis
      • By product segment More Less
        • Sales
        • Operating profit
        • Operating margin
      • Key ratios
      • Statement of comprehensive income
    • Debt information More Less
      • Debt sources of financing
      • Debt programs
      • Outstanding bonds
      • Credit rating
      • Financial risks More Less
        • Sensitivity analysis
    • IR contacts
  • Media More Less

    Media

    • Press releases and news
    • Images More Less
      • Swedish Match logotype
    • Videos
    • Pressroom
    • Media contacts
  • Snus and health More Less

    Snus and health

    • Our standpoint
    • The Swedish Experience
    • Research on snus
    • Smoking cessation
    • GOTHIATEK® More Less
      • GOTHIATEK® standard
    • Snus and the Swedish Food Act
    • Nicotine More Less
      • Nicotine labeling of Swedish Match products
      • Snus, nicotine and nicotine addiction
    • Tobacco use More Less
      • Tobacco use in figures
    GOTHIATEK® Quality standard

    Swedish Match quality standard

  • Career More Less

    Career

    • Employee strategy
    • Our culture More Less
      • Employee surveys
    • Work environment
    • Diversity and non-discrimination
    • Competence development
    • Compensation and benefits
    • What we do
    • Meet our employees
    • Vacant positions
    • Student
    • HR contacts

    Vacant positions

Our websites
Language:
  • English
  • svenska
Investors
  • The share
  • Share split
  • Follow our journey
  • Calendar
  • Presentations
  • Financial reports
  • Financial tables
    • Income statement
    • Balance sheet
    • Cash flow analysis
    • By product segment
    • Key ratios
    • Statement of comprehensive income
  • Debt information
  • IR contacts

Cash flow analysis

View data according to IFRS by clicking the tabs below. Show earlier data by clicking the arrow in the table header.

Financial tables in XLS format
Financial tables 2010-2019 segments prior to 2020 in Excel format

IFRS Annually

SEK million20212020201920182017*20162015201420132012
Cash flow from operating activities before changes in working capital6,8335,2965,1063,9493,5572,9693,7302,8932,8203,093
Changes in working capital-497311-26-242-155-4038384-320-288
Net cash generated from operating activities6,3365,6075,0803,7073,4022,9293,7683,2762,5002,805
Investing activities
Purchase of property, plant and equipment-1,172-1,126-720-649-369-537-491-223-306-251
Proceeds from sale of property, plant and equipment6039103719017206
Purchase of intangible assets-8-63-33-19-8-129-14-5-35-48
Acquisition of subsidiaries, net of cash acquired-39-32--541-929--0-2--
Proceeds from sale of land----107-----
Investments in associated companies and joint ventures---13---5-25-45-57-40
Divestments in associated companies and joint ventures----2,6603,908----
Proceeds from sale of subsidiaries, net of cash disposed of--------1589
Dividend from STG----107-----
Changes financial receivables from associated companies09-58-------
Changes financial receivables etc.400020-20-0--
Net cash used in/from investing activities-1,156-1,173-815-1,2061,5943,408-513-274-240-323
Financing activities
Proceeds from non-current borrowing1,8133,7029992,8463,2933,366--1,2252,062
Repayment of borrowings-2,270-1,300-1,092-1,252-1,988-1,618-637-1,802-1,502-1,315
Dividends paid to equity holders of the Parent-2,369-2,020-1,777-2,911-2,908-5,522-1,464-1,453-1,459-1,334
Repurchase of own shares-3,802-3,099-2,989-2,512-2,590-1,249-1,995-890-352-1,946
Stock options exercised------14153187414
Lease payments-89-81-94-------
Other and Realized exchange gains/losses on financial instruments106-320150133-90259314-128
Net cash generated from financing activities-6,612-3,118-4,804-3,697-4,283-4,764-3,924-4,088-1,912-2,112
Total net increase/decrease in cash and cash equivalents-1,4311,315-539-1,1957131,573-669-1,085348371
Cash and cash equivalents at the beginning of the year3,4112,3702,8863,9983,3641,7322,3123,1642,8242,533
Effect of exchange rate fluctuations on cash and cash equivalents141-2742383-795990232-8-79
Cash and cash equivalents at the end of the year2,1213,4112,3702,8863,9983,3641,7322,3123,1642,824

* Financial statements for 2017 has been restated in accordance with IFRS 15.

IFRS Quarterly

SEK millionMar 2022Dec 2021Sep 2021Jun 2021Mar 2021Dec 2020Sep 2020*Jun 2020*Mar 2020*Dec 2019Sep 2019Jun 2019Mar 2019Dec 2018Sep 2018Jun 2018Mar 2018Dec 2017**Sep 2017**Jun 2017**Mar 2017**Dec 2016Sep 2016Jun 2016Mar 2016Dec 2015Sep 2015Jun 2015Mar 2015Dec 2014Sep 2014Jun 2014Mar 2014Dec 2013Sep 2013Jun 2013Mar 2013Dec 2012Sep 2012Jun 2012
Cash flow from operating activities before changes in working capital1,9146,8335,0703,3932,0665,2964,0632,9251,2765,1063,7852,3901,0853,9492,8021,9421,0183,5572,8301,9599292,9692,5901,8849753,7303,2161,8441,1542,8932,3531,6559582,8202,2381,5509073,0932,4351,683
Changes in working capital-373-497-303-499-486311157237-50-26-21-94-113-242-188-230-118-155-261-178-103-40-31-12-18238-17-103-19138418426669-320-138-351-264-288-353-360
Net cash generated from operating activities1,5426,3364,7672,8941,5805,6074,2203,1621,2275,0803,7642,2959723,7072,6141,7128993,4022,5691,7818262,9292,5591,8727923,7683,1991,7419633,2762,5371,9211,0272,5002,1001,1996432,8052,0821,323
Investing activities
Purchase of property, plant and equipment-238-1,172-859-576-277-1,126-747-516-192-720-548-356-180-649-464-285-115-369-231-172-83-537-373-225-81-491-218-139-52-223-167-134-56-306-232-160-70-251-171-104
Proceeds from sale of property plant and equipment2604927103920117101010311075001901451451451721021000100631
Purchase of intangible assets-1-8-7-3-2-63-39-28-6-33-23-22-11-19-5-2-1-8-7-6-4-129-125-122-121-14-7-7-6-5-10--35-30-19-5-48-28-19
Acquisition of subsidiaries, net of cash acquired--39-39-39-39-32-32-32-32-----541-541-294--929-929------0----2----------
Investments in associated companies and joint ventures----------13-1--0--------5-5-5-5-25-25-10-10-45-45-25--57-43-20--40-20-20
Divestments in associated companies and joint ventures-----------------2,6601,3551,3551,3553,9083,9082,1722,172---------------
Proceeds from sale of subsidiaries, net of cash disposed of---------------------------------1581681665999
Dividend from STG-----------------1076565--------------------
Proceeds from sale of land-----------------107107107107-------------------
Changes financial receivables from associated companies-----99---58-58-----------------------------
Changes financial receivables etc.-545-3-30000000000-1020000-20-------------3-1---
Net cash used in/from investing activities-243-1,156-851-594-311-1,173-789-565-223-815-620-378-190-1,206-1,009-582-1161,5943661,3491,3753,4083,5501,9652,110-513-249-155-67-274-212-158-56-240-135-30-72-323-208-133
Financing activities
Changes in loans-68-457-457145-6692,4022,6752,6753,075-94-94-947991,5931,5961,2487481,3041,09950001,7482,058135134-637-639360-140-1,802-713-484-485-277-27822-127475201,075
Dividends paid to equity holders of the Parent--2,369-2,369-2,369--2,020-2,020-2,020--1,777-1,777-1,777--2,911-2,911-2,911--2,908-2,908-2,908--5,522-3,764-3,764--1,464-1,464-1,464--1,453-1,453-1,453--1,459-1,459-1,459--1,334-1,334-1,334
Repurchase of own shares-709-3,802-2,232-1,360-300-3,099-2,183-1,435-935-2,989-1,875-849-449-2,512-1,958-1,078-200-2,590-2,081-1,392-739-1,249-999-449-199-1,995-1,244-659-298-890-299-68-68-352-302-138-138-1,946-1,671-671
Stock options exercised-------------------------1411411411415353535318716516589414414414
Lease payments-27-89-66-44-22-81-61-42-21-94-69-46-22---------------------------
Realized exchange gain/losses on financial instruments 17898-95-204-121-320-318-175491561909213913610476-30-90-267-135-8325925-28-78---------------
Other170420010-6-223001-10-1-2-2-1103133-2184-1-10-12-13-11-88119
Net cash generated from financing activities-624-6,612-5,218-3,826-1,110-3,118-1,906-9952,168-4,804-3,627-2,671469-3,697-3,170-2,664517-4,283-4,158-3,937-824-4,764-2,680-4,106-143-3,924-3,173-1,644-289-4,088-2,413-1,953-501-1,912-1,887-1,420-69-2,112-2,059-506
Total net increase/decrease in cash and cash equivalents675-1,431-1,303-1,5261591,3151,5241,6023,171-539-483-7541,251-1,195-1,565-1,5341,300713-1,223-8071,3771,5733,429-2692,759-669-223-57608-1,085-89-19047034878-252502371-185683
Cash and cash equivalents at the beginning of the period2,1213,4113,4113,4113,4112,3702,3702,3702,3702,8862,8862,8862,8863,9983,9983,9983,9983,3643,3643,3643,3641,7321,7321,7321,7322,3122,3122,3122,3123,1643,1643,1643,1642,8242,8242,8242,8242,5332,5332,533
Effect of exchange rate fluctuations on cash and cash equivalents2714113476161-274-134-652382386293983638629-79-78-5136593812-50908489161232145485-8-23275-79-786
Cash and cash equivalents at the end of the period2,8232,1212,2431,9623,7323,4113,7603,9075,7792,3702,4892,1614,1752,8862,4962,5505,3273,9982,0642,5064,7773,3645,1991,4754,4411,7322,1722,3433,0802,3123,2203,0223,6403,1642,8802,5993,3312,8242,2713,223

* The operating profit for the Group and for the product segment Cigars have been restated for the three first quarters in 2020. For further information, se note 1 in Q4 interim report 2020.

** Financial statements for 2017 has been restated in accordance with IFRS 15.

Share

Share Facebook Share Twitter Share Linkedin

Share this page by email

Incorrect email
Incorrect email
Home / Investors / Financial tables / Cash flow analysis

Contact us

  • IR contacts
  • Media contacts
  • Sustainability contacts
  • HR contacts
  • Consumer contact
  • Web contact

Find us

  • Headquarters
  • Sales office
  • Factory
  • Distribution
  • Store
  • Research & Development
  • All addresses
Map

Corporate headquarters

Phone: +46 10 13 93 000

Sveavägen 44
SE-118 85 Stockholm

Corporate headquarters
Swedish Match

Swedish Match AB
SE-118 85 Stockholm

Phone +46 10 13 93 000
Corporate reg no. 556015-0756
contactus@swedishmatch.com

About the website

  • Sitemap
  • Site policy
  • Privacy notice
  • Information about cookies
  • Legal responsibility

Find information

  • Search
  • FAQ
  • Archive
  • Glossary

Subscription services

  • Subscription service
  • RSS

Follow us

Facebook Twitter Linkedin