SS Lazio SpA
F:LZO1
Cash Flow Statement
Cash Flow Statement
SS Lazio SpA
| Mar-2007 | Jun-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
(18)
|
12
|
5
|
17
|
0
|
1
|
1
|
(7)
|
4
|
4
|
(9)
|
(5)
|
(6)
|
(10)
|
6
|
21
|
(7)
|
(25)
|
1
|
14
|
11
|
47
|
37
|
(2)
|
(13)
|
(20)
|
(16)
|
(15)
|
(24)
|
(19)
|
(17)
|
(44)
|
(30)
|
32
|
38
|
(1)
|
|
| Depreciation & Amortization |
4
|
11
|
11
|
12
|
0
|
1
|
1
|
3
|
1
|
1
|
0
|
1
|
(0)
|
(1)
|
(1)
|
(3)
|
(0)
|
(1)
|
1
|
7
|
22
|
22
|
23
|
27
|
31
|
31
|
32
|
34
|
36
|
35
|
43
|
42
|
31
|
21
|
38
|
35
|
|
| Change in Deffered Taxes |
0
|
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
|
|
| Other Non-Cash Items |
17
|
1
|
3
|
(12)
|
(1)
|
(3)
|
(0)
|
(1)
|
2
|
(0)
|
(4)
|
(7)
|
(2)
|
(1)
|
2
|
4
|
(0)
|
1
|
(0)
|
0
|
0
|
0
|
2
|
(18)
|
(22)
|
(14)
|
(14)
|
(2)
|
(11)
|
(36)
|
(21)
|
1
|
(4)
|
(31)
|
(45)
|
(29)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(1)
|
4
|
(1)
|
(7)
|
(0)
|
(0)
|
0
|
1
|
0
|
2
|
3
|
3
|
1
|
3
|
2
|
2
|
5
|
3
|
4
|
6
|
8
|
5
|
|
| Change in Working Capital |
(33)
|
(33)
|
11
|
(8)
|
1
|
(6)
|
(3)
|
10
|
14
|
11
|
10
|
14
|
(24)
|
(26)
|
8
|
(6)
|
5
|
29
|
5
|
(29)
|
(25)
|
(58)
|
(38)
|
24
|
5
|
(8)
|
36
|
71
|
57
|
0
|
(31)
|
2
|
29
|
7
|
(14)
|
(25)
|
|
| Cash from Operating Activities |
(34)
N/A
|
1
N/A
|
25
+2 012%
|
16
-36%
|
1
-92%
|
(6)
N/A
|
(2)
+73%
|
5
N/A
|
21
+293%
|
16
-21%
|
(2)
N/A
|
4
N/A
|
(32)
N/A
|
(38)
-19%
|
15
N/A
|
16
+1%
|
(2)
N/A
|
4
N/A
|
6
+64%
|
(8)
N/A
|
8
N/A
|
11
+36%
|
24
+108%
|
31
+30%
|
1
-97%
|
(11)
N/A
|
38
N/A
|
87
+128%
|
58
-34%
|
(21)
N/A
|
(27)
-31%
|
1
N/A
|
26
+2 054%
|
44
+68%
|
17
-61%
|
(20)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(2)
|
(1)
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(5)
|
(7)
|
(3)
|
(2)
|
(4)
|
(5)
|
(4)
|
(3)
|
|
| Other Items |
(14)
|
(3)
|
(26)
|
(11)
|
5
|
5
|
(3)
|
(7)
|
(22)
|
(19)
|
11
|
13
|
15
|
14
|
(17)
|
(13)
|
5
|
1
|
(11)
|
(1)
|
(25)
|
(12)
|
(26)
|
(28)
|
(6)
|
9
|
(26)
|
(60)
|
(26)
|
5
|
5
|
(10)
|
(21)
|
3
|
(2)
|
(9)
|
|
| Cash from Investing Activities |
(14)
N/A
|
(3)
+79%
|
(26)
-780%
|
(11)
+56%
|
5
N/A
|
5
+4%
|
(3)
N/A
|
(7)
-141%
|
(22)
-222%
|
(19)
+17%
|
11
N/A
|
13
+12%
|
15
+19%
|
14
-9%
|
(17)
N/A
|
(13)
+22%
|
3
N/A
|
(1)
N/A
|
(9)
-1 143%
|
(1)
+86%
|
(25)
-1 855%
|
(12)
+53%
|
(27)
-124%
|
(30)
-12%
|
(9)
+71%
|
8
N/A
|
(27)
N/A
|
(62)
-126%
|
(32)
+49%
|
(2)
+93%
|
1
N/A
|
(12)
N/A
|
(25)
-105%
|
(2)
+92%
|
(6)
-191%
|
(12)
-117%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
4
|
6
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
38
|
(2)
|
(2)
|
1
|
(1)
|
(4)
|
(1)
|
(6)
|
2
|
8
|
(9)
|
(11)
|
10
|
12
|
3
|
(1)
|
(5)
|
(1)
|
8
|
13
|
16
|
(3)
|
4
|
0
|
9
|
10
|
(3)
|
(7)
|
(23)
|
(5)
|
21
|
7
|
(1)
|
(22)
|
(7)
|
18
|
|
| Cash Paid for Dividends |
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 |
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
41
N/A
|
(6)
N/A
|
(2)
+65%
|
1
N/A
|
(1)
N/A
|
(4)
-324%
|
(1)
+62%
|
(6)
-305%
|
2
N/A
|
8
+391%
|
(9)
N/A
|
(11)
-24%
|
10
N/A
|
12
+25%
|
3
-80%
|
(1)
N/A
|
(5)
-488%
|
(1)
+84%
|
8
N/A
|
13
+63%
|
16
+30%
|
(3)
N/A
|
4
N/A
|
(0)
N/A
|
7
N/A
|
8
+9%
|
(4)
N/A
|
(7)
-104%
|
(23)
-222%
|
(2)
+93%
|
26
N/A
|
7
-72%
|
(3)
N/A
|
(23)
-732%
|
(9)
+61%
|
16
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(8)
N/A
|
(8)
-3%
|
(2)
+70%
|
7
N/A
|
5
-23%
|
(5)
N/A
|
(6)
-11%
|
(8)
-26%
|
(0)
+99%
|
6
N/A
|
0
-95%
|
6
+1 859%
|
(7)
N/A
|
(12)
-67%
|
1
N/A
|
2
+47%
|
(4)
N/A
|
2
N/A
|
4
+102%
|
3
-23%
|
(1)
N/A
|
(3)
-439%
|
1
N/A
|
1
-4%
|
(0)
N/A
|
6
N/A
|
7
+29%
|
18
+149%
|
3
-86%
|
(25)
N/A
|
(0)
+100%
|
(4)
-3 186%
|
(1)
+63%
|
19
N/A
|
3
-86%
|
(17)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(34)
N/A
|
1
N/A
|
25
+2 012%
|
16
-36%
|
1
-92%
|
(6)
N/A
|
(2)
+74%
|
5
N/A
|
21
+300%
|
16
-21%
|
(2)
N/A
|
4
N/A
|
(32)
N/A
|
(38)
-19%
|
15
N/A
|
15
-2%
|
(4)
N/A
|
2
N/A
|
8
+244%
|
(8)
N/A
|
8
N/A
|
11
+38%
|
24
+108%
|
30
+25%
|
(1)
N/A
|
(11)
-988%
|
37
N/A
|
86
+130%
|
52
-39%
|
(28)
N/A
|
(30)
-9%
|
(1)
+98%
|
22
N/A
|
39
+78%
|
14
-65%
|
(23)
N/A
|
|