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 (22 kB) |
2017 |
|
(million of €) |
2018 |
2019 |
||
---|---|---|---|---|---|---|
|
||||||
677 |
|
Net profit |
721 |
817 |
||
|
|
Adjusted for: |
|
|
||
24 |
|
- Amortisation, depreciation and other non-monetary components |
11 |
13 |
||
(736) |
|
- Dividends, interest and income taxes |
(748) |
(866) |
||
45 |
|
Change in working capital due to operating activities |
9 |
(14) |
||
736 |
|
Dividends, interest and income taxes collected (paid) |
754 |
862 |
||
746 |
|
Net cash flow from operating activities |
747 |
812 |
||
(9) |
|
Technical investments |
(5) |
(5) |
||
(247) |
|
Equity investments |
(205) |
(48) |
||
416 |
|
Change in long-term financial receivables |
1,342 |
425 |
||
(1) |
|
Other changes relating to investing activities |
(1) |
|
||
905 |
|
Free cash flow |
1,878 |
1,184 |
||
(853) |
|
Change in short-term financial receivables |
(407) |
(751) |
||
|
|
Payment of lease liabilities |
|
(4) |
||
1,559 |
|
Change in current and non-current financial debt |
832 |
1,320 |
||
(928) |
|
Equity cash flow (*) |
(1,157) |
(785) |
||
683 |
|
Net cash flow for the period |
1,146 |
964 |
Download XLS (21 kB) |
2017 |
|
(million of €) |
2018 |
2019 |
---|---|---|---|---|
905 |
|
Free cash flow |
1,878 |
1,184 |
|
|
Effect of first-time application of IFRS 9 |
10 |
|
7 |
|
Exchange rate differences on financial liabilities |
(6) |
(3) |
4 |
|
Adjustment to fair value of financial debt |
|
|
|
|
Change in lease liabilities |
|
(18) |
(928) |
|
Equity cash flow |
(1,157) |
(785) |
(12) |
|
Change in net financial debt |
725 |
378 |