Reclassified statement of cash flows and change in net financial debt

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 (18 kB)
Reclassified statement of cash flows

2016

 

(€ million)

2017

2018

761

 

Net profit

677

721

 

 

Adjusted for:

 

 

30

 

- Amortisation, depreciation and other non-monetary components

24

11

(822)

 

- Dividends, interest and income taxes

(736)

(748)

6

 

Change in working capital due to operating activities

45

9

833

 

Dividends, interest and income taxes collected (paid)

736

754

808

 

Net cash flow from operating activities

746

747

(6)

 

Technical investments

(9)

(5)

1,335

 

Equity investments

(247)

(205)

2,353

 

Change in long-term financial receivables

416

1,342

(4)

 

Other changes relating to investment activities

(1)

(1)

4,486

 

Free cash flow

905

1,878

(1,197)

 

Change in short-term financial receivables

(853)

(407)

(2,300)

 

Change in current and non-current financial debt

1,559

832

(978)

 

Equity cash flow

(928)

(1,157)

11

 

Net cash flow for the period

683

1,146

 Download XLS (17 kB)
Change in net financial debt

2016

 

(€ million)

2017

2018

4,486

 

Free cash flow

905

1,878

 

 

Effect of the first time adoption of the provisions of IFRS 9

 

10

(6)

 

Exchange rate differences on financial debt

7

(6)

(12)

 

Adjustment to fair value of financial debt

4

 

424

 

Financial debt taken over by Italgas

 

 

(978)

 

Equity cash flow

(928)

(1,157)

3,914

 

Change in net financial debt

(12)

725

to pagetop