Corporate Financial Function
Marie-Line Ardito

General Description

Industrial Working Capital is one of the elements of the Balance Sheet section.
Presentation of the detailed Industrial Working Capitals (in M€ or K€) of the selected period using :
  • a bar chart that displays the total of actual on industrial working capital. The click on one bar allows to drill down of one level:
    • Operation Segment
    • Group of GBU
    • GBU
    • Group of Activity
    • Sub Activities
  • a bar chart that displays the total of actual on industrial working capital. The click on one bar allows to drill down of one level:
      • Zone
      • Legal Entities 
  • a detailed table that allows the comparison of the selected period's results versus Historical and/or Budget or Budget Y+1 (when available) and/or BFR.
  • Comex
  • Controlling
  • Finance
All the accesses must be validated by:
Corporate Finance - point 1 and 3
GBU Finance Director + copy to Corporate Finance - point 2
1 .Lead FD Role (specific role)
2 .1 GBU / Legal Entities (of the GBU)
3 .Multi GBUs / Legal Entities
Access form
Industrial Working Capital Indicators
Actual
Current Year's results
Historical
Previous Year's (Y-1) Official results published
Budget
Official forecast for Current Year defined in October Previous Year (Y-1)
BFR
4 re-forecast for Current Year : BFR03/BFR06/BFR09/BFR12 = (Official forecast for Current Year defined in October Previous Year - Total Actual Q1+Q2+Q3)

Industrial Working Capital Calculation
BFC Flows
F99
CLOSING BALANCE
F99AJ
Adjusted
FA99EX
Exceptional
RS99
Closing RSB
RS80
Foreign exchange Gain/Loss
F20
INCREASE
F23
CAPITALIZED INTERESTS
F53
INTERNALLY GENERATED FIXED ASSETS
F15
VARIATION
RS100
RSB - Dec Tx Current Month
F06
DIVIDENDS PAID
RS50
RECLASSIFICATION
C04
NET BOOK VALUE (NBV)
Annualized
  • [01] = 12 x [01];
  • [02] = 6 x ([01] + [02]);
  • [03] = 4 x ([M-2] + [M-1] + [M])
Sources 
BFC
All except below listed managed by Corporate Finance
Manual Files
  • BFR  – quarterly basis
  • WACC Corporate – updated by the Corporate Finance
  • WACC GBUs – updated by the Corporate Finance
  • Tax Rate – updated by the Corporate Finance
  • Maintenance rate – updated by the Corporate Finance
  • Free cash flow – updated by the Corporate Finance. Actual by month, Historical by quarter, budget of the Year and BFR by month :
    • Delta working capital others
    • Tax cash out
    • Provisions cash out
    • Others & Disc. opFree cash flow