DeA Capital SpA
F:CWH
Cash Flow Statement
Cash Flow Statement
DeA Capital SpA
| Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(5)
|
(14)
|
(15)
|
(17)
|
(14)
|
(7)
|
(7)
|
(8)
|
(10)
|
(15)
|
(15)
|
(17)
|
(19)
|
(15)
|
(15)
|
(7)
|
(5)
|
(5)
|
(5)
|
(6)
|
(0)
|
1
|
(4)
|
(2)
|
(11)
|
(6)
|
(8)
|
(15)
|
(9)
|
(10)
|
(12)
|
(6)
|
(5)
|
(5)
|
(3)
|
(6)
|
(6)
|
(7)
|
(6)
|
(8)
|
|
| Cash Interest Paid |
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Change in Working Capital |
87
|
103
|
110
|
62
|
58
|
34
|
45
|
29
|
30
|
8
|
4
|
29
|
29
|
233
|
249
|
261
|
375
|
222
|
203
|
55
|
(11)
|
16
|
50
|
113
|
127
|
137
|
150
|
54
|
66
|
63
|
76
|
84
|
75
|
88
|
72
|
65
|
60
|
48
|
33
|
35
|
|
| Cash from Operating Activities |
44
N/A
|
(23)
N/A
|
(10)
+57%
|
(75)
-638%
|
(86)
-16%
|
(24)
+72%
|
(24)
-1%
|
(16)
+35%
|
(7)
+53%
|
(50)
-581%
|
(45)
+10%
|
(29)
+35%
|
(32)
-9%
|
188
N/A
|
199
+5%
|
220
+11%
|
341
+55%
|
188
-45%
|
178
-6%
|
27
-85%
|
(19)
N/A
|
20
N/A
|
52
+167%
|
100
+90%
|
63
-37%
|
62
-1%
|
71
+13%
|
(17)
N/A
|
12
N/A
|
10
-11%
|
24
+128%
|
42
+76%
|
61
+45%
|
75
+23%
|
60
-20%
|
45
-24%
|
42
-7%
|
29
-31%
|
0
-99%
|
(1)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(7)
|
(23)
|
(23)
|
(23)
|
(17)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
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
|
22
|
22
|
22
|
22
|
0
|
(2)
|
(4)
|
(5)
|
(6)
|
(7)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-167%
|
(1)
+13%
|
(1)
-29%
|
(1)
-11%
|
(1)
N/A
|
(1)
-40%
|
(3)
-114%
|
(4)
-43%
|
(5)
-5%
|
(5)
-2%
|
(3)
+28%
|
(2)
+36%
|
(2)
+29%
|
(1)
+53%
|
(0)
+71%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
-49%
|
(0)
N/A
|
(1)
-52%
|
(1)
-39%
|
(7)
-556%
|
(23)
-251%
|
(1)
+96%
|
(1)
+22%
|
5
N/A
|
21
+319%
|
(1)
N/A
|
(3)
-149%
|
(5)
-87%
|
(5)
-10%
|
(7)
-36%
|
(8)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(22)
|
(26)
|
(21)
|
(16)
|
(11)
|
(8)
|
(6)
|
(4)
|
(3)
|
8
|
8
|
11
|
11
|
(1)
|
(6)
|
(12)
|
(13)
|
(11)
|
(5)
|
(2)
|
(3)
|
(5)
|
(1)
|
4
|
4
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
19
|
39
|
29
|
29
|
46
|
22
|
21
|
18
|
(154)
|
(149)
|
(59)
|
(139)
|
(4)
|
0
|
(1)
|
0
|
3
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
|
| Cash Paid for Dividends |
(3)
|
(3)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(6)
|
(9)
|
(9)
|
(88)
|
(103)
|
(102)
|
(106)
|
(35)
|
5
|
1
|
0
|
(76)
|
(76)
|
(77)
|
(113)
|
(38)
|
(38)
|
(36)
|
(31)
|
(33)
|
(33)
|
0
|
(27)
|
(26)
|
(26)
|
0
|
(26)
|
(26)
|
|
| Other |
(6)
|
4
|
13
|
8
|
34
|
3
|
2
|
8
|
(18)
|
2
|
(0)
|
(3)
|
2
|
6
|
5
|
3
|
2
|
(4)
|
(3)
|
2
|
(0)
|
(4)
|
0
|
(2)
|
(3)
|
(11)
|
(11)
|
(10)
|
(10)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
|
| Cash from Financing Activities |
(51)
N/A
|
(25)
+52%
|
(8)
+69%
|
(14)
-86%
|
17
N/A
|
8
-50%
|
28
+231%
|
27
-2%
|
2
-92%
|
50
+2 186%
|
24
-52%
|
26
+5%
|
25
-1%
|
(158)
N/A
|
(160)
-2%
|
(155)
+3%
|
(254)
-63%
|
(121)
+52%
|
(117)
+3%
|
(36)
+70%
|
2
N/A
|
(6)
N/A
|
(1)
+90%
|
(43)
-7 008%
|
(43)
-1%
|
(86)
-101%
|
(123)
-43%
|
(48)
+61%
|
(49)
-2%
|
(42)
+15%
|
(38)
+9%
|
(38)
+1%
|
(42)
-10%
|
(41)
+1%
|
(35)
+16%
|
(33)
+4%
|
(30)
+11%
|
(29)
+1%
|
(29)
+2%
|
(31)
-6%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
7
|
9
|
2
|
2
|
2
|
(1)
|
0
|
(1)
|
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 Change in Cash |
(1)
N/A
|
(40)
-3 509%
|
(16)
+59%
|
(88)
-434%
|
(68)
+22%
|
(18)
+74%
|
2
N/A
|
7
+208%
|
(9)
N/A
|
(4)
+59%
|
(25)
-538%
|
(7)
+73%
|
(8)
-22%
|
29
N/A
|
38
+30%
|
64
+70%
|
87
+36%
|
68
-22%
|
60
-12%
|
(10)
N/A
|
(17)
-77%
|
13
N/A
|
52
+295%
|
57
+11%
|
20
-65%
|
(24)
N/A
|
(53)
-120%
|
(66)
-24%
|
(44)
+33%
|
(55)
-24%
|
(15)
+72%
|
3
N/A
|
24
+613%
|
55
+127%
|
24
-56%
|
9
-61%
|
8
-18%
|
(6)
N/A
|
(36)
-534%
|
(39)
-9%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
43
N/A
|
(24)
N/A
|
(11)
+55%
|
(75)
-598%
|
(87)
-16%
|
(25)
+71%
|
(26)
-2%
|
(19)
+27%
|
(12)
+37%
|
(55)
-370%
|
(50)
+9%
|
(33)
+34%
|
(34)
-4%
|
187
N/A
|
198
+6%
|
219
+11%
|
341
+55%
|
188
-45%
|
177
-6%
|
26
-85%
|
(19)
N/A
|
19
N/A
|
52
+169%
|
100
+92%
|
63
-37%
|
62
-2%
|
70
+13%
|
(18)
N/A
|
5
N/A
|
(13)
N/A
|
1
N/A
|
19
+2 586%
|
43
+128%
|
74
+71%
|
59
-21%
|
44
-25%
|
41
-7%
|
28
-32%
|
(1)
N/A
|
(1)
-95%
|
|