Tietoevry Oyj
OMXH:TIETO
Cash Flow Statement
Cash Flow Statement
Tietoevry Oyj
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
65
|
75
|
43
|
35
|
20
|
20
|
63
|
91
|
103
|
110
|
107
|
107
|
101
|
98
|
105
|
108
|
122
|
126
|
124
|
123
|
120
|
114
|
103
|
79
|
88
|
55
|
52
|
95
|
95
|
228
|
257
|
292
|
288
|
192
|
203
|
189
|
204
|
208
|
192
|
172
|
162
|
|
Depreciation & Amortization |
84
|
71
|
107
|
104
|
103
|
102
|
61
|
57
|
55
|
54
|
54
|
54
|
54
|
55
|
55
|
55
|
55
|
56
|
56
|
58
|
68
|
79
|
90
|
109
|
130
|
160
|
198
|
206
|
206
|
193
|
172
|
176
|
173
|
171
|
169
|
183
|
181
|
177
|
176
|
157
|
157
|
|
Other Non-Cash Items |
8
|
10
|
9
|
18
|
13
|
16
|
14
|
23
|
28
|
26
|
28
|
24
|
22
|
24
|
25
|
25
|
25
|
23
|
20
|
21
|
23
|
17
|
28
|
68
|
76
|
83
|
78
|
58
|
61
|
5
|
20
|
(15)
|
(26)
|
52
|
40
|
77
|
92
|
81
|
91
|
87
|
90
|
|
Cash Taxes Paid |
21
|
13
|
11
|
7
|
8
|
18
|
15
|
20
|
30
|
29
|
33
|
38
|
28
|
28
|
26
|
17
|
17
|
18
|
19
|
21
|
27
|
26
|
27
|
31
|
31
|
28
|
34
|
29
|
23
|
27
|
23
|
41
|
48
|
55
|
58
|
60
|
59
|
57
|
51
|
28
|
30
|
|
Cash Interest Paid |
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
4
|
6
|
10
|
12
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
31
|
0
|
|
Change in Working Capital |
16
|
10
|
(12)
|
11
|
19
|
12
|
18
|
(37)
|
(43)
|
(73)
|
(75)
|
(88)
|
(48)
|
(40)
|
(50)
|
(36)
|
(69)
|
(54)
|
(41)
|
(28)
|
(56)
|
(29)
|
11
|
22
|
(29)
|
21
|
30
|
(4)
|
56
|
(86)
|
(126)
|
(85)
|
(98)
|
(83)
|
(132)
|
(171)
|
(158)
|
(144)
|
(179)
|
(151)
|
(175)
|
|
Cash from Operating Activities |
173
N/A
|
165
-5%
|
147
-11%
|
168
+15%
|
155
-8%
|
150
-3%
|
156
+4%
|
133
-15%
|
143
+8%
|
117
-18%
|
114
-2%
|
97
-15%
|
130
+34%
|
138
+6%
|
135
-2%
|
151
+12%
|
133
-12%
|
151
+14%
|
159
+5%
|
174
+9%
|
156
-10%
|
181
+16%
|
232
+28%
|
278
+20%
|
266
-5%
|
319
+20%
|
358
+12%
|
355
-1%
|
418
+18%
|
340
-19%
|
323
-5%
|
368
+14%
|
336
-9%
|
332
-1%
|
280
-16%
|
277
-1%
|
319
+15%
|
322
+1%
|
279
-13%
|
266
-5%
|
234
-12%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(59)
|
(50)
|
(48)
|
(43)
|
(41)
|
(45)
|
(44)
|
(44)
|
(42)
|
(43)
|
(50)
|
(62)
|
(62)
|
(67)
|
(60)
|
(47)
|
(46)
|
(40)
|
(40)
|
(45)
|
(46)
|
(48)
|
(50)
|
(51)
|
(67)
|
(77)
|
(84)
|
(84)
|
(81)
|
(76)
|
(74)
|
(81)
|
(80)
|
(86)
|
(96)
|
(95)
|
(96)
|
(90)
|
(82)
|
(84)
|
(88)
|
|
Other Items |
(14)
|
0
|
1
|
4
|
3
|
8
|
(49)
|
(62)
|
(63)
|
(63)
|
(39)
|
(30)
|
(29)
|
(28)
|
3
|
(41)
|
(40)
|
(45)
|
(44)
|
(4)
|
(5)
|
(5)
|
(8)
|
(711)
|
(694)
|
(690)
|
(686)
|
18
|
3
|
144
|
140
|
181
|
183
|
37
|
41
|
3
|
1
|
4
|
(157)
|
(145)
|
(146)
|
|
Cash from Investing Activities |
(73)
N/A
|
(50)
+31%
|
(47)
+7%
|
(39)
+17%
|
(38)
+3%
|
(37)
+3%
|
(92)
-152%
|
(105)
-14%
|
(104)
+1%
|
(106)
-2%
|
(89)
+16%
|
(91)
-2%
|
(91)
+1%
|
(94)
-4%
|
(57)
+40%
|
(88)
-54%
|
(86)
+2%
|
(84)
+2%
|
(84)
+1%
|
(49)
+41%
|
(51)
-4%
|
(53)
-4%
|
(58)
-10%
|
(762)
-1 208%
|
(761)
+0%
|
(767)
-1%
|
(770)
0%
|
(65)
+92%
|
(78)
-19%
|
68
N/A
|
66
-4%
|
100
+52%
|
103
+3%
|
(49)
N/A
|
(55)
-12%
|
(92)
-68%
|
(94)
-3%
|
(86)
+9%
|
(239)
-177%
|
(229)
+4%
|
(234)
-2%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
6
|
4
|
5
|
7
|
6
|
5
|
4
|
4
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
|
Net Issuance of Debt |
(5)
|
(81)
|
(100)
|
(25)
|
(13)
|
(14)
|
54
|
58
|
14
|
69
|
31
|
(6)
|
(11)
|
12
|
(10)
|
61
|
(30)
|
(3)
|
(19)
|
66
|
134
|
(18)
|
(40)
|
590
|
595
|
589
|
583
|
(116)
|
(126)
|
(265)
|
(231)
|
(239)
|
(239)
|
(87)
|
(82)
|
(81)
|
(77)
|
(77)
|
97
|
120
|
123
|
|
Cash Paid for Dividends |
(60)
|
(65)
|
(65)
|
(65)
|
(65)
|
(95)
|
(95)
|
(95)
|
(95)
|
(99)
|
(99)
|
(99)
|
(99)
|
(101)
|
(101)
|
(101)
|
(101)
|
(103)
|
(103)
|
(103)
|
(104)
|
(107)
|
(107)
|
(107)
|
(107)
|
0
|
(38)
|
(75)
|
(75)
|
(154)
|
(116)
|
(156)
|
(156)
|
(161)
|
(161)
|
(166)
|
(166)
|
(169)
|
(169)
|
(172)
|
0
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
58
|
59
|
(4)
|
(4)
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(59)
N/A
|
(142)
-141%
|
(160)
-12%
|
(85)
+47%
|
(73)
+14%
|
(105)
-43%
|
(37)
+64%
|
(34)
+9%
|
(78)
-130%
|
(30)
+62%
|
(67)
-126%
|
(104)
-56%
|
(109)
-5%
|
(89)
+18%
|
(111)
-25%
|
(40)
+64%
|
(70)
-73%
|
(49)
+29%
|
(63)
-29%
|
(41)
+35%
|
27
N/A
|
(124)
N/A
|
(148)
-19%
|
483
N/A
|
487
+1%
|
588
+21%
|
544
-8%
|
(192)
N/A
|
(205)
-7%
|
(422)
-106%
|
(351)
+17%
|
(399)
-14%
|
(399)
0%
|
(252)
+37%
|
(246)
+2%
|
(250)
-2%
|
(252)
-1%
|
(255)
-1%
|
(82)
+68%
|
(61)
+25%
|
(49)
+20%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
1
|
0
|
2
|
5
|
3
|
5
|
2
|
(1)
|
0
|
(2)
|
(1)
|
2
|
4
|
4
|
(1)
|
(0)
|
(2)
|
(3)
|
3
|
1
|
1
|
3
|
1
|
(6)
|
(6)
|
(13)
|
(10)
|
1
|
(5)
|
4
|
3
|
(5)
|
3
|
3
|
(9)
|
(9)
|
(11)
|
(17)
|
(6)
|
(5)
|
|
Net Change in Cash |
43
N/A
|
(27)
N/A
|
(60)
-122%
|
47
N/A
|
49
+4%
|
13
-74%
|
32
+150%
|
(4)
N/A
|
(40)
-814%
|
(19)
+53%
|
(44)
-133%
|
(100)
-125%
|
(68)
+32%
|
(42)
+38%
|
(30)
+29%
|
22
N/A
|
(23)
N/A
|
16
N/A
|
9
-43%
|
86
+849%
|
133
+53%
|
4
-97%
|
28
+556%
|
0
N/A
|
(15)
N/A
|
134
N/A
|
120
-10%
|
88
-27%
|
136
+55%
|
(19)
N/A
|
42
N/A
|
72
+69%
|
35
-51%
|
34
-3%
|
(19)
N/A
|
(74)
-298%
|
(37)
+50%
|
(31)
+17%
|
(58)
-91%
|
(30)
+49%
|
(53)
-77%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
114
N/A
|
115
+1%
|
99
-14%
|
125
+27%
|
113
-9%
|
106
-7%
|
112
+6%
|
89
-21%
|
101
+14%
|
74
-27%
|
64
-14%
|
36
-44%
|
68
+93%
|
71
+4%
|
75
+5%
|
104
+39%
|
87
-16%
|
112
+29%
|
119
+7%
|
129
+8%
|
110
-15%
|
133
+21%
|
182
+37%
|
227
+25%
|
199
-12%
|
242
+21%
|
274
+14%
|
271
-1%
|
337
+24%
|
264
-22%
|
250
-5%
|
287
+15%
|
256
-11%
|
246
-4%
|
184
-25%
|
182
-2%
|
223
+23%
|
231
+4%
|
197
-15%
|
182
-8%
|
147
-19%
|