Header Background

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)

Reclassified statement of cash flows (*)

 

 

 

(€ million)

First half 2013

First half 2014

(*)

For the reconciliation of the reclassified statement of cash flows with the compulsory formats, please see the paragraph “Reconciliation of the reclassified financial statements with the compulsory formats” below.

Net profit

462

561

Adjusted by:

 

 

- Amortisation, depreciation and other non-monetary components

342

337

- Net capital losses (capital gains) on asset sales and eliminations

(2)

5

- Interest and income taxes

553

495

Change in working capital due to operating activities

102

(194)

Dividends, interest and income taxes collected (paid)

(538)

(557)

Net cash flow from operating activities

919

647

Technical investments

(438)

(512)

Change in consolidation scope and business units

(10)

 

Divestments

10

7

Other changes relating to investment activities

(139)

(38)

Free cash flow

342

104

Change in short- and long-term financial debt

151

401

Equity cash flow

(504)

(505)

Net cash flow for the period

(11)

0

 Download XLS (22 kB)

Change in net financial debt

 

 

 

(€ million)

First half 2013

First half 2014

Free cash flow

342

104

Exchange rate differences on financial debt

 

(3)

Equity cash flow

(504)

(505)

Change in net financial debt

(162)

(404)

to pagetop