Reclassified statement of cash flows
The reclassified statement of cash flows set out below summarises the legally required format. It shows the connection between the opening and closing cash and cash equivalents and the change in net financial debt during the period. The two statements are reconciled through the free cash flow, i.e. the cash surplus or deficit left over after servicing capital expenditure. The free cash flow closes either: (i) with the change in cash for the period, after adding/deducting all cash flows related to financial liabilities/assets (taking out/repaying financial receivables/payables) and equity (payment of dividends/capital injections); or (ii) with the change in net financial debt for the period, after adding/deducting the debt flows related to equity (payment of dividends/capital injections).
| Download XLS (24 kB) |
|
(€ million) |
2012 (*) |
2013 |
||
|
||||
|
390 |
705 |
|||
|
Adjusted by: |
|
|
||
|
- Amortisation, depreciation and other non-monetary components |
3 |
4 |
||
|
- Dividends, interest and income taxes |
(465) |
(770) |
||
|
Change in working capital due to operating activities |
(181) |
45 |
||
|
Dividends, interest and income taxes collected (paid) |
124 |
943 |
||
|
Net cash flow from operating activities |
(129) |
927 |
||
|
Technical investments |
(7) |
(7) |
||
|
Equity investments |
(2,937) |
(597) |
||
|
Business units |
2,931 |
|
||
|
Divestments |
|
9 |
||
|
Change in intragroup medium- and long-term financial receivables |
(7,930) |
(1,903) |
||
|
Other changes relating to investment activities |
2 |
1 |
||
|
Free cash flow |
(8,070) |
(1,570) |
||
|
Change in intragroup short-term financial receivables |
(3,126) |
1,491 |
||
|
Change in current and non-current financial debt |
12,009 |
920 |
||
|
Equity cash flow |
(811) |
(841) |
||
|
Net cash flow for the period |
2 |
0 |
||
| Download XLS (22 kB) |
|
Change in net financial debt |
||
|
|
|
|
|
(€ million) |
2012 |
2013 |
|
Free cash flow |
(8,070) |
(1,570) |
|
Exchange rate differences on financial debt |
|
5 |
|
Equity cash flow |
(811) |
(841) |
|
Change in net financial debt |
(8,881) |
(2,406) |