Snam.it

Reconciliation of the reclassified consolidated financial statements with the legally - required formats

RECLASSIFIED CONSOLIDATED BALANCE SHEET

  Download XLS (25 kB)

(€ million)

 

 

 

 

 

Reclassified consolidated balance sheet items

31.12.2010

31.12.2011

(Where not expressly stated, the component is taken directly from the legally required format)

Reference to notes to consolidated financial statements

Partial amount from legally required format

Amount from reclassified format

Partial amount from legally required format

Amount from reclassified format

(*)

The pseudo-working gas present in the storage fields that can no longer be supplied to users is classified under the item “Property, plant and equipment”. The corresponding amount at 31 December 2010 was reclassified from “Inventories” to “Property, plant and equipment”.

Fixed capital

 

 

 

 

 

Property, plant and equipment (*)

 

 

13,533

 

14,053

Compulsory inventories

 

 

405

 

405

Intangible assets

 

 

4,262

 

4,444

Equity investments

 

 

319

 

319

Financial receivables held for operations

(see note 7)

 

2

 

2

Net payables for investments, consisting of:

 

 

(549)

 

(445)

- Payables for investments

(see note 18)

(627)

 

(486)

 

- Receivables for investments/divestments

(see note 7)

78

 

41

 

Total fixed capital

 

 

17,972

 

18,778

Net working capital

 

 

 

 

 

Trade receivables

(see note 7)

 

777

 

1,367

Inventories (*)

 

 

147

 

235

Tax receivables, consisting of:

 

 

18

 

47

- Current income tax assets

 

 

 

3

 

- Other current tax assets

 

4

 

5

 

- IRES receivables for national tax consolidation scheme

(see note 7)

10

 

35

 

- Group VAT receivables

(see note 7)

4

 

4

 

Trade payables

(see note 18)

 

(468)

 

(556)

Tax payables, consisting of:

 

 

(115)

 

(230)

- Current income tax liabilities

 

(11)

 

(175)

 

- Other current tax liabilities

 

(20)

 

(16)

 

- IRES payables for national tax consolidation scheme

(see note 18)

(69)

 

(19)

 

- Group VAT payables

(see note 18)

(15)

 

(20)

 

Deferred tax liabilities

 

 

(853)

 

(901)

Provisions for risks and charges

 

 

(629)

 

(527)

Derivatives

(see notes 1521, 26)

 

(74)

 

(266)

Other assets, consisting of:

 

 

98

 

133

- Other receivables

(see note 7)

73

 

96

 

- Other current assets

(see note 10)

8

 

22

 

- Other non-current assets

(see note 15)

17

 

15

 

Accruals and deferrals from regulated activities, consisting of:

 

 

(352)

 

(358)

- Accrued income from regulated activities

(see notes 1015)

80

 

77

 

- Prepaid income from regulated activities

(see note 2126)

(432)

 

(435)

 

Other liabilities, consisting of:

 

 

(174)

 

(642)

- Other payables

(see note 18)

(143)

 

(263)

 

- Other current liabilities

(see note 21)

(4)

 

(4)

 

- Other non-current liabilities

(see note 26)

(27)

 

(375)

 

Total net working capital

 

 

(1,625)

 

(1,698)

Provisions for employee benefits

 

 

(105)

 

(107)

Assets held for sale and directly related liabilities consisting of:

 

 

15

 

16

- Assets held for sale

(see note 16)

25

 

25

 

- Liabilities directly associated with assets held for sale

(see note 16)

(10)

 

(9)

 

NET INVESTED CAPITAL

 

 

16,257

 

16,989

Shareholders’ equity including minority interests

 

 

5,916

 

5,792

Net financial debt

 

 

 

 

 

Financial liabilities, consisting of:

 

 

10,350

 

11,199

- Long-term financial liabilities

 

7,186

 

6,800

 

- Current share of long-term financial liabilities

 

1,320

 

1,612

 

- Short-term financial liabilities

 

1,844

 

2,787

 

Financial receivables, cash and cash equivalents, consisting of:

 

 

(9)

 

(2)

- Other financial assets

 

(1)

 

 

 

- Cash and cash equivalents

 

(8)

 

(2)

 

Total net financial debt

 

 

10,341

 

11,197

COVERAGE

 

 

16,257

 

16,989

RECLASSIFIED CONSOLIDATED STATEMENT OF CASH FLOWS

  Download XLS (22 kB)

(€ million)

 

 

 

 

Items from the reclassified statement of cash flows and reconciliation with the legally required format

2010

2011

Partial amount from legally required format

Amount from reclassified format

Partial amount from legally required format

Amount from reclassified format

Net profit

 

1,106

 

790

Adjusted by:

 

 

 

 

Amortisation, depreciation and other non-monetary components:

 

630

 

611

- Amortisation and depreciation

668

 

663

 

- Net impairment losses (Recovery of value)

10

 

(9)

 

- Equity method valuation effect

(47)

 

(45)

 

- Change in provisions for employee benefits

(1)

 

2

 

- Other changes

 

 

 

 

Net capital losses on asset sales and eliminations

 

8

 

6

Interest, income taxes and other changes:

 

788

 

1,205

- Dividends

 

 

(2)

 

- Interest income

(4)

 

(3)

 

- Interest expense

260

 

304

 

- Income taxes

532

 

906

 

Changes in working capital due to operating activities:

 

34

 

(122)

- Inventories

(7)

 

(22)

 

- Trade receivables

(39)

 

(590)

 

- Trade payables

(3)

 

88

 

- Change in provisions for risks and charges

18

 

8

 

- Other assets and liabilities

65

 

394

 

Dividends, interest and income taxes collected (paid):

 

(791)

 

(953)

- Dividends collected

34

 

44

 

- Interest collected

4

 

5

 

- Interest paid

(258)

 

(305)

 

- Income taxes (paid) received

(571)

 

(697)

 

Net cash flows from operating activities

 

1,775

 

1,537

Investments:

 

(1,422)

 

(1,576)

- Property, plant and equipment

(1,056)

 

(1,160)

 

- Intangible assets

(366)

 

(416)

 

Investments in companies joining the scope of consolidation and business units:

 

(137)

 

10

Equity investments

 

 

 

(1)

Divestments:

 

14

 

52

- Property, plant and equipment

4

 

1

 

- Intangible assets

10

 

44

 

- Equity investments

 

 

7

 

Other changes relating to investment activities:

 

152

 

(74)

- Change in net payables for investments

152

 

(74)

 

- Other changes relating to divestment activities

 

 

1

 

- Reclassification: Other changes relating to divestment activities

 

 

(1)

 

Free cash flow

 

382

 

(52)

Change in financial payables:

 

364

 

850

- Reclassification: divestments of financial receivables not held for operations

 

 

1

 

- Taking on long-term financial debt

1,020

 

1,226

 

- Repaying long-term financial debt

(915)

 

(1,320)

 

- Increase (decrease) in short-term financial debt

259

 

943

 

Equity cash flows

 

(774)

 

(804)

Net cash flow for the period

 

(28)

 

(6)

to pagetop

Chart Generator

Compare the key figures
of the past years.

Chart Generator more

Download centre

Download the Annual Report as PDF and XLS.

Download centre more

Snam’s presence in the territory

Infrastructure as
at 31 December 2011

Presence in the territory more
to pagetop