Cash flow statement
Download XLS (15 kB) |
(million €) |
Notes |
2019 |
2020 |
||
---|---|---|---|---|---|
PROFIT FOR THE YEAR |
|
1,090 |
1,101 |
||
Adjustments reconciling profit for the year to cash flows from operating activities: |
|
|
|
||
- Depreciation, amortisation and impairment losses on property, plant, equipment and intangible assets |
752 |
773 |
|||
- Share of profit or losses of equity investments accounted for using the equity method |
(218) |
(247) |
|||
- Dividends |
(2) |
(2) |
|||
- Other (income) expenses from equity investments |
4 |
|
|||
Net capital losses (capital gains) on asset sales, write-offs and eliminations |
|
8 |
13 |
||
- Interest income |
|
(11) |
(25) |
||
- Interest expense |
|
190 |
159 |
||
- Income taxes |
375 |
370 |
|||
- Other changes |
|
7 |
8 |
||
Change in net working capital: |
|
|
|
||
- Inventories |
|
(43) |
(23) |
||
- Trade receivables |
|
38 |
(308) |
||
- Trade payables |
|
(28) |
138 |
||
- Provisions for risks and charges |
|
6 |
13 |
||
- Other assets and liabilities |
|
(237) |
(44) |
||
Net cash outflow from net working capital |
|
(264) |
(224) |
||
Change in provision for employee benefits |
|
(18) |
(9) |
||
Dividends collected |
|
134 |
241 |
||
Interest collected |
|
11 |
22 |
||
Interest paid |
|
(185) |
(155) |
||
Income taxes paid net of reimbursed tax credits |
|
(387) |
(428) |
||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
1,486 |
1,597 |
||
- of which with related parties |
1,555 |
1,233 |
|||
Investments: |
|
|
|
||
- Property, plant and equipment (*) |
(852) |
(1,001) |
|||
- Intangible assets |
(102) |
(165) |
|||
- Acquisition of subsidiaries and businesses, net of liquidity acquired |
(41) |
(30) |
|||
- Non current financial assets |
|
(5) |
(332) |
||
- Equity investments (including those measured at FVTOCI, included in non-current financial assets) |
|
(24) |
(288) |
||
- Change in payables and receivables relating to investments |
|
(16) |
53 |
||
Cash used in investments |
|
(1,040) |
(1,763) |
||
Divestments: |
|
|
|
||
- Property, plant and equipment |
|
2 |
|||
- Investments (including investments measured at Fair Value Through OCI, included in non-current financial assets) |
|
36 |
95 |
||
- Non current financial assets |
|
|
34 |
||
Cash generated from divestments |
|
36 |
131 |
||
NET CASH OUTFLOW FROM INVESTING ACTIVITIES |
|
(1,004) |
(1,632) |
||
- of which with related parties |
(33) |
(333) |
|||
Increase in non current financial liabilities |
|
2,877 |
1,684 |
||
Decrease in non current financial liabilities |
|
(2,070) |
(2,091) |
||
Increase/(decrease) in current financial liabilities |
|
478 |
1,540 |
||
Change in short-term financial receivables |
|
|
(5) |
||
Repayment of financial payables for leased assets |
|
(6) |
(7) |
||
Acquisition of treasury shares |
|
(39) |
(114) |
||
Dividends distributed |
(746) |
(779) |
|||
Change in minority interests in subsidiaries not involving a change in control |
|
3 |
|
||
CASH FLOWS FROM FINANCIAL ACTIVITIES |
|
497 |
228 |
||
- of which with related parties |
|
(5) |
|||
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
979 |
193 |
||
Cash and cash equivalents at beginning of the period |
1,872 |
2,851 |
|||
Cash and cash equivalents at end of the period |
2,851 |
3,044 |
|||
|