| Group | Parent Company | |||
| Adjustment for items not included in cash flow | 2012/2013 | 2011/2012 | 2012/2013 | 2011/2012 |
| Depreciation/amortisation | 101.9 | 92.8 | 0.8 | 0.8 |
| Gain/loss on sale of operations and non-current assets | -0.6 | -1.0 | – | – |
| Change in pension liability | 6.8 | 2.3 | -0.5 | 1.0 |
| Group contributions/dividends not paid | – | – | -214.0 | -210.0 |
| Change in other provisions and accrued items | 4.0 | 2.8 | – | – |
| Other | -11.4 | 5.1 | -1.1 | – |
| Total | 100.7 | 102.0 | -214.8 | -208.2 |
For the Group, interest received during the year totalled SEK 3.9 million (5.4), and interest paid was SEK 11.7 million (13.2). For the Parent Company, interest received during the year was SEK 36.4 million (37.0), and interest paid was SEK 16.9 million (21.5).
The following adjustments were made as a result of the value of assets and liabilities in companies acquired during the year, together with adjustments such as contingent considerations paid for acquisitions made in previous years:
| 2012/2013 | 2011/2012 | |||
| Non-current assets | 289.2 | 273.5 | ||
| Inventories | 65.9 | 70.6 | ||
| Receivables | 136.7 | 65.7 | ||
| Cash and cash equivalents | 44.0 | 33.8 | ||
| Total | 535.8 | 443.6 | ||
| Interest-bearing liabilities and provisions | -39.1 | -47.4 | ||
| Non-interest-bearing liabilities and provisions | -107.1 | -107.0 | ||
| Total | -146.2 | -154.4 | ||
| Consideration paid 1) | -355.5 | -293.8 | ||
| Cash and cash equivalents in acquired companies | 44.3 | 33.9 | ||
| Effect on the Group’s cash and cash equivalents | -311.2 | -259.9 | ||
| 1) The consideration paid includes a contingent consideration charged to the income statement in the amount of SEK -6.0 million and the purchase of non-controlling interests of SEK -2.9 million. | ||||
| The following adjustments were made as a result of the value of assets and liabilities in companies disposed of during the year: | ||||
| 2012/2013 | 2011/2012 | |||
| Non-current assets | – | – | ||
| Inventories | – | -0.1 | ||
| Receivables | – | -0.8 | ||
| Cash and cash equivalents | – | -1.2 | ||
| Total | – | -2.1 | ||
| Non-controlling interests | – | 0.7 | ||
| Capital gain on sold companies | – | – | ||
| Non-interest-bearing liabilities and provisions | – | 0.7 | ||
| Total | – | 1.4 | ||
| Consideration received | – | 0.7 | ||
| Cash and cash equivalents in companies disposed of | – | -1.2 | ||
| Effect on the Group’s cash and cash equivalents | – | -0.5 | ||
| In the previous financial year, Electra-Box Pharma AB, a subsidiary of Electra-Box Diagnostica AB, which is included in the Addtech Life Science business area, was disposed of. | ||||
| Year’s acquisitions of operations | ||||
| Company | Country | Acquisition date | Ownership, % | Acquisition price |
| Staubo Elektro Maskin AS | Norway | 2012-07-01 | 100 | 65.8 |
| ASI Automatikk AS | Norway | 2012-07-01 | 100 | 52.5 |
| CEO Mekanik (assets and liabilities) | Sweden | 2012-07-01 | – | 5.4 |
| Leica Nilomark Oy | Finland | 2012-10-01 | 100 | 10.6 |
| Active Care Sverup AB | Sweden | 2012-10-08 | 100 | 13.5 |
| Quality Documentation Scandinavia AB 1) | Sweden | 2012-11-01 | 100 | 3.8 |
| Necks Electric Holding AB | Sweden | 2012-11-01 | 100 | 75.0 |
| Vallin Baltic AS | Estonia | 2012-11-30 | 100 | 17.2 |
| Norsk Analyse AS | Norway | 2013-01-07 | 100 | 97.0 |
| Precima Production (assets and liabilities) | Sweden | 2013-02-01 | – | 4.7 |
| 1) After the acquisition date, the company changed names to Quality Documentation Miopics AB. | ||||
All businesses acquired during the year were consolidated in the accounts using the acquisition method.
Cash and cash equivalents in the cash flow statement consist of cash and bank balances. The same definition applied to determine cash and cash equivalents in the balance sheet was applied in the cash flow statement.