Il Sole 24 Ore SpA
F:4IL1
Cash Flow Statement
Cash Flow Statement
Il Sole 24 Ore SpA
| Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
22
|
19
|
22
|
28
|
27
|
26
|
26
|
16
|
7
|
(15)
|
(20)
|
(53)
|
(55)
|
(55)
|
(55)
|
(40)
|
(37)
|
(33)
|
(28)
|
(8)
|
(14)
|
(20)
|
(33)
|
(71)
|
(76)
|
(73)
|
7
|
27
|
4
|
(16)
|
(9)
|
(26)
|
(17)
|
6
|
30
|
36
|
(5)
|
(8)
|
(4)
|
4
|
(0)
|
(5)
|
(8)
|
(4)
|
0
|
1
|
3
|
2
|
(19)
|
(17)
|
(16)
|
(15)
|
7
|
11
|
13
|
11
|
11
|
10
|
9
|
10
|
12
|
8
|
|
| Depreciation & Amortization |
33
|
27
|
29
|
32
|
34
|
36
|
36
|
26
|
25
|
24
|
24
|
31
|
31
|
31
|
30
|
30
|
29
|
28
|
28
|
23
|
26
|
29
|
31
|
33
|
33
|
29
|
1
|
(1)
|
(3)
|
2
|
0
|
3
|
(1)
|
(5)
|
(1)
|
(4)
|
9
|
11
|
15
|
15
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
16
|
18
|
18
|
18
|
18
|
16
|
16
|
16
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
|
| Change in Deffered Taxes |
5
|
6
|
3
|
(2)
|
(3)
|
(19)
|
(15)
|
(13)
|
(13)
|
(10)
|
(9)
|
(20)
|
(21)
|
(14)
|
(19)
|
(14)
|
(13)
|
(12)
|
(9)
|
(9)
|
1
|
0
|
3
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(17)
|
(11)
|
(11)
|
(23)
|
(27)
|
(20)
|
(21)
|
(3)
|
(1)
|
5
|
8
|
8
|
9
|
7
|
5
|
0
|
1
|
(4)
|
(7)
|
(7)
|
(8)
|
(4)
|
0
|
(3)
|
(5)
|
(4)
|
3
|
(20)
|
(3)
|
16
|
7
|
14
|
(1)
|
(13)
|
(4)
|
10
|
9
|
9
|
6
|
(2)
|
(1)
|
(1)
|
1
|
4
|
4
|
4
|
8
|
9
|
27
|
27
|
25
|
24
|
8
|
8
|
7
|
7
|
7
|
6
|
7
|
7
|
2
|
2
|
|
| Cash Taxes Paid |
0
|
15
|
15
|
18
|
0
|
16
|
16
|
14
|
0
|
19
|
19
|
16
|
16
|
10
|
10
|
4
|
0
|
3
|
3
|
7
|
0
|
9
|
9
|
5
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
15
|
(7)
|
(11)
|
2
|
(30)
|
(19)
|
(13)
|
(48)
|
(30)
|
(20)
|
(32)
|
10
|
15
|
15
|
24
|
22
|
8
|
(4)
|
(9)
|
(31)
|
(21)
|
(1)
|
4
|
33
|
9
|
(7)
|
16
|
6
|
(11)
|
10
|
8
|
11
|
33
|
28
|
(41)
|
(48)
|
(22)
|
(6)
|
(1)
|
(10)
|
(2)
|
7
|
(2)
|
(11)
|
(7)
|
(11)
|
(16)
|
(4)
|
(23)
|
(12)
|
(3)
|
(4)
|
4
|
(2)
|
(6)
|
0
|
(1)
|
(2)
|
(1)
|
(5)
|
(3)
|
(3)
|
|
| Cash from Operating Activities |
58
N/A
|
35
-40%
|
32
-10%
|
37
+17%
|
2
-94%
|
5
+138%
|
12
+143%
|
(21)
N/A
|
(13)
+39%
|
(15)
-20%
|
(30)
-93%
|
(23)
+22%
|
(21)
+9%
|
(17)
+20%
|
(15)
+11%
|
(2)
+85%
|
(12)
-452%
|
(24)
-99%
|
(25)
-3%
|
(32)
-29%
|
(21)
+35%
|
(4)
+79%
|
(6)
-48%
|
(11)
-77%
|
(42)
-269%
|
(58)
-39%
|
27
N/A
|
12
-57%
|
(14)
N/A
|
11
N/A
|
6
-48%
|
2
-59%
|
14
+502%
|
16
+8%
|
(17)
N/A
|
(6)
+65%
|
(9)
-48%
|
7
N/A
|
17
+136%
|
8
-54%
|
13
+72%
|
18
+34%
|
8
-54%
|
5
-38%
|
14
+166%
|
11
-19%
|
12
+5%
|
23
+96%
|
3
-87%
|
16
+432%
|
24
+51%
|
23
-2%
|
35
+51%
|
34
-4%
|
30
-12%
|
34
+13%
|
32
-5%
|
29
-10%
|
30
+5%
|
27
-11%
|
26
-4%
|
22
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(39)
|
(8)
|
(13)
|
(16)
|
(17)
|
(18)
|
(24)
|
(26)
|
(27)
|
(26)
|
(20)
|
(17)
|
(15)
|
(14)
|
(13)
|
(16)
|
(15)
|
(14)
|
(14)
|
(13)
|
(14)
|
(14)
|
(15)
|
(19)
|
(19)
|
(19)
|
1
|
2
|
0
|
(2)
|
0
|
3
|
1
|
4
|
0
|
(0)
|
(4)
|
(5)
|
(7)
|
(7)
|
(9)
|
(9)
|
(10)
|
(12)
|
(15)
|
(16)
|
(16)
|
(14)
|
(11)
|
(9)
|
(8)
|
(8)
|
(7)
|
(8)
|
(7)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
|
| Other Items |
(24)
|
(48)
|
(73)
|
(36)
|
(18)
|
(11)
|
9
|
(47)
|
(48)
|
(49)
|
(45)
|
(3)
|
(1)
|
0
|
(1)
|
2
|
0
|
0
|
3
|
2
|
2
|
1
|
(3)
|
(4)
|
(4)
|
(2)
|
0
|
95
|
(0)
|
(94)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
2
|
2
|
3
|
4
|
7
|
7
|
6
|
6
|
1
|
1
|
0
|
0
|
0
|
11
|
12
|
12
|
13
|
2
|
2
|
8
|
9
|
10
|
9
|
3
|
3
|
1
|
1
|
|
| Cash from Investing Activities |
(62)
N/A
|
(56)
+10%
|
(85)
-52%
|
(52)
+39%
|
(35)
+33%
|
(29)
+16%
|
(15)
+50%
|
(73)
-402%
|
(75)
-3%
|
(75)
+0%
|
(64)
+14%
|
(20)
+68%
|
(16)
+22%
|
(14)
+11%
|
(14)
+3%
|
(14)
-2%
|
(15)
-5%
|
(14)
+6%
|
(12)
+16%
|
(10)
+13%
|
(12)
-17%
|
(13)
-7%
|
(17)
-37%
|
(23)
-33%
|
(23)
+0%
|
(21)
+12%
|
1
N/A
|
97
+10 447%
|
0
-100%
|
(96)
N/A
|
0
N/A
|
2
+722%
|
1
-67%
|
4
+489%
|
0
-87%
|
2
+214%
|
(2)
N/A
|
(2)
+2%
|
(4)
-96%
|
0
N/A
|
(2)
N/A
|
(3)
-67%
|
(4)
-16%
|
(11)
-203%
|
(14)
-29%
|
(16)
-13%
|
(16)
+1%
|
(14)
+11%
|
0
N/A
|
3
+1 375%
|
4
+21%
|
5
+38%
|
(6)
N/A
|
(6)
-2%
|
1
N/A
|
1
-11%
|
1
+11%
|
1
-19%
|
(5)
N/A
|
(6)
-18%
|
(6)
-10%
|
(6)
-4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
192
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
0
|
(3)
|
(5)
|
(4)
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
18
|
27
|
(9)
|
(38)
|
(9)
|
14
|
3
|
1
|
(2)
|
(4)
|
(2)
|
(1)
|
2
|
(1)
|
(1)
|
(8)
|
(16)
|
(16)
|
(20)
|
19
|
28
|
28
|
26
|
(1)
|
(5)
|
(5)
|
(3)
|
(9)
|
(7)
|
(7)
|
(7)
|
(8)
|
(14)
|
(20)
|
(22)
|
(20)
|
(14)
|
(7)
|
|
| Cash Paid for Dividends |
0
|
(19)
|
(19)
|
(19)
|
0
|
(14)
|
(14)
|
(14)
|
(14)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
4
|
3
|
2
|
1
|
11
|
13
|
16
|
17
|
9
|
6
|
5
|
3
|
3
|
1
|
(1)
|
1
|
0
|
2
|
2
|
(0)
|
19
|
18
|
19
|
18
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
24
|
23
|
(23)
|
(27)
|
0
|
5
|
(1)
|
(5)
|
(8)
|
(10)
|
(2)
|
1
|
3
|
6
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(3)
|
|
| Cash from Financing Activities |
(9)
N/A
|
(19)
-98%
|
(19)
-4%
|
172
N/A
|
182
+6%
|
188
+3%
|
191
+1%
|
1
-99%
|
(8)
N/A
|
(7)
+14%
|
(9)
-20%
|
(10)
-11%
|
(11)
-11%
|
(3)
+76%
|
(3)
-8%
|
(2)
+18%
|
(3)
-19%
|
(1)
+74%
|
(1)
-14%
|
(3)
-225%
|
17
N/A
|
15
-11%
|
15
0%
|
15
0%
|
15
+0%
|
25
+68%
|
(9)
N/A
|
(39)
-331%
|
(8)
+79%
|
14
N/A
|
27
+88%
|
24
-11%
|
(26)
N/A
|
(31)
-20%
|
(2)
+93%
|
4
N/A
|
0
-97%
|
(6)
N/A
|
(8)
-45%
|
(18)
-117%
|
(19)
-1%
|
(15)
+20%
|
(16)
-11%
|
25
N/A
|
25
+1%
|
25
0%
|
24
-7%
|
(4)
N/A
|
(8)
-112%
|
(7)
+6%
|
(5)
+36%
|
(13)
-175%
|
(11)
+10%
|
(11)
+3%
|
(11)
+1%
|
(13)
-17%
|
(19)
-44%
|
(25)
-34%
|
(26)
-5%
|
(23)
+11%
|
(16)
+31%
|
(10)
+37%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(13)
N/A
|
(40)
-196%
|
(73)
-84%
|
157
N/A
|
150
-5%
|
164
+10%
|
188
+15%
|
(93)
N/A
|
(96)
-3%
|
(98)
-1%
|
(103)
-5%
|
(53)
+48%
|
(48)
+10%
|
(34)
+29%
|
(32)
+6%
|
(18)
+42%
|
(30)
-60%
|
(39)
-31%
|
(37)
+4%
|
(45)
-20%
|
(16)
+65%
|
(2)
+88%
|
(9)
-370%
|
(19)
-122%
|
(50)
-156%
|
(53)
-6%
|
19
N/A
|
69
+267%
|
(23)
N/A
|
(71)
-211%
|
33
N/A
|
28
-14%
|
(11)
N/A
|
(11)
-7%
|
(19)
-65%
|
0
N/A
|
(10)
N/A
|
(1)
+94%
|
5
N/A
|
(10)
N/A
|
(7)
+34%
|
0
N/A
|
(12)
N/A
|
20
N/A
|
25
+28%
|
21
-17%
|
20
-4%
|
5
-73%
|
(5)
N/A
|
12
N/A
|
23
+97%
|
16
-31%
|
18
+15%
|
17
-7%
|
20
+18%
|
22
+9%
|
15
-33%
|
5
-65%
|
(0)
N/A
|
(2)
-346%
|
4
N/A
|
6
+49%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
20
N/A
|
27
+36%
|
19
-30%
|
21
+10%
|
(14)
N/A
|
(13)
+8%
|
(12)
+13%
|
(47)
-307%
|
(40)
+15%
|
(41)
-3%
|
(50)
-20%
|
(40)
+19%
|
(36)
+10%
|
(31)
+14%
|
(28)
+11%
|
(18)
+34%
|
(27)
-50%
|
(39)
-42%
|
(39)
-1%
|
(45)
-15%
|
(35)
+23%
|
(18)
+48%
|
(21)
-15%
|
(30)
-43%
|
(60)
-100%
|
(76)
-27%
|
28
N/A
|
14
-51%
|
(14)
N/A
|
9
N/A
|
6
-35%
|
5
-19%
|
15
+201%
|
19
+29%
|
(16)
N/A
|
(6)
+64%
|
(13)
-117%
|
2
N/A
|
10
+349%
|
1
-89%
|
5
+373%
|
9
+78%
|
(1)
N/A
|
(6)
-340%
|
(1)
+82%
|
(5)
-335%
|
(4)
+21%
|
9
N/A
|
(8)
N/A
|
7
N/A
|
16
+112%
|
16
+2%
|
28
+76%
|
26
-6%
|
23
-13%
|
26
+16%
|
23
-10%
|
20
-13%
|
22
+9%
|
19
-16%
|
19
-1%
|
15
-19%
|
|