Reclassified statement of cash flows

The reclassified statement of cash flows below summarises the legally required financial reporting format. It shows the connection between 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 (17 kB)
Reclassified statement of cash flows

(€ million)

2016

2017

Net profit

761

677

Adjusted for:

 

 

- Amortisation, depreciation and other non-monetary components

30

24

- Dividends, interest and income taxes

(822)

(736)

Change in working capital due to operating activities

6

45

Dividends, interest and income taxes collected (paid)

833

736

Net cash flow from operating activities

808

746

Technical investments

(6)

(9)

Equity investments

1,335

(247)

Financial receivables held for operating activities

2,353

416

Other changes relating to investment activities

(4)

(1)

Free cash flow

4,486

905

Change in financial receivables not held for operating activities

(1,197)

(853)

Change in current and non-current financial debt

(2,300)

1,559

Equity cash flow (*)

(978)

(928)

Net cash flow for the period

11

683

 Download XLS (16 kB)
Change in net financial debt

(€ million)

2016

2017

(*)

The value includes the payment of the dividend to shareholders as well as the cost incurred to purchase treasury shares (respectively €103 million and €210 million in 2016 and 2017).

Free cash flow

4,486

905

Exchange rate differences on financial debt

(6)

7

Adjustment to fair value of financial debt

(12)

4

Other changes

424

 

Equity cash flow (*)

(978)

(928)

Change in net financial debt

3,914

(12)

to pagetop