At 31 January
€m
2004
2003
Net income
83.5
69.7
Depreciation of tangible and intangible fixed assets
59.8
66.4
Goodwill amortisation
6.0
5.7
Provisions for risks and contingencies
(13.3)
0.4
Other items
15.7
(9.3)
Profits and losses on sales of fixed assets
(1.8)
0.1
Funds generated from operations
149.9
133.0
nnnnnnnn
nnnnnnnn
(Increase) decrease in inventories
10.1
4.6
(Increase) decrease in accounts receivable
(5.2)
11.1
Increase (decrease) in accounts payable
8.5
(23.2)
Increase (decrease) in other payables and receivables
(6.3)
3.7
Net change in lease debt and receivables
(71.6)
7.9
Cash flow from operating activities (A)
85.4
137.1
nnnnnnnn
nnnnnnnn
Addition to tangible fixed assets
(53.4)
(47.1)
Investments in intangible fixed assets
(3.9)
(2.7)
Financial investments
(11.0)
(254.8)
Sub-total investments
(68.3)
(304.6)
Sales of fixed assets
6.5
1.0
Sales of financial assets
-
1.1
Repayment of loans and advances granted
-
-
Cash flow from investing activities (B)
(61.8)
(302.5)
nnnnnnnn
nnnnnnnn
Share capital increase
0.7
-
Dividends
(30.3)
-
New long-term borrowings
214.1
152.0
Repayment of long-term borrowings
(260.4)
(4.1)
Net change in other financial debts and accrued interest
4.4
4.6
Cash flow from financing activities (C)
(71.5)
152.5
nnnnnnnn
nnnnnnnn
Effect of exchange rate changes on cash and cash equivalents (D)
(1.5)
(1.8)
Net change in cash and cash equivalents (A)+(B)+(C)+(D)
(49.4)
(14.7)
nnnnnnnn
nnnnnnnn
Opening cash and cash equivalents
97.7
112.4
Closing cash and cash equivalents
48.3
97.7
nnnnnnnn
nnnnnnnn
The following notes form an integral part of the consolidated financial statements.
CONSOLIDATED CASH FLOW STATEMENT
13
Consolidated
financial statements