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. 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 (12 kB)
Reclassified statement of cash flows

(million of €)

2019

2020

Net profit

817

1,015

Adjusted for:

 

 

- Amortisation, depreciation and other non-monetary components

13

17

- Dividends, interest and income taxes

(866)

(1,101)

Change in working capital due to operating activities

(14)

(30)

Dividends, interest and income taxes collected (paid)

862

1,111

Net Cash inflow from operating activities

812

1,012

Technical investments

(5)

(9)

Equity investments

(48)

(226)

Change in non current financial receivables

425

832

Free cash flow

1,184

1,609

Change in current financial assets

(751)

(1,697)

Repayment of financial payables for leased assets

(4)

(4)

Change in current and non-current financial liabilities

1,320

1,171

Equity cash flow (a)

(785)

(893)

Net cash flow for the year

964

186

(a)

Includes cash flows deriving from the purchase of treasury shares and dividend payment to shareholders.

 Download XLS (12 kB)
Change in net financial debt

(million of €)

2019

2020

Free cash flow

1,184

1,609

Exchange rate differences on financial debt

(3)

 

Change in financial payables for leased assets

(18)

(2)

Equity cash flow (a)

(785)

(893)

Other non-monetary changes

 

(13)

Change in net financial debt

378

701

(a)

Includes cash flows deriving from the purchase of treasury shares and dividend payment to shareholders.

to pagetop