Gross operating profit – Ebitda Self-financing Changes in reserves Other reserves including retained earnings Change in amounts due to banks and other lenders Change in financial receivables Change in equity reserves Change in equity attributable to NCI Change in provisions for risks Change in non-current tax receivables/payables Change in non-current trade receivables/payables Change in other non-current receivables/payables Change in severance indemnities Intangible fixed assets Capital and reserves attributable to NCI Profit (loss) attributable to NCI