Acinque SpA
MIL:AC5
Cash Flow Statement
Cash Flow Statement
Acinque SpA
| Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
(5)
|
(5)
|
(5)
|
(5)
|
5
|
7
|
6
|
4
|
2
|
2
|
0
|
(0)
|
4
|
12
|
11
|
7
|
6
|
6
|
8
|
9
|
9
|
6
|
7
|
11
|
14
|
13
|
12
|
13
|
11
|
9
|
12
|
16
|
19
|
15
|
18
|
38
|
45
|
45
|
32
|
18
|
11
|
13
|
22
|
23
|
|
| Depreciation & Amortization |
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
10
|
8
|
8
|
7
|
6
|
8
|
7
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
13
|
14
|
16
|
17
|
18
|
18
|
19
|
19
|
19
|
20
|
19
|
19
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
20
|
27
|
36
|
39
|
42
|
45
|
47
|
49
|
47
|
44
|
45
|
50
|
54
|
53
|
54
|
|
| Change in Deffered Taxes |
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)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(5)
|
(6)
|
(3)
|
(4)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(1)
|
(3)
|
(5)
|
(21)
|
(37)
|
(20)
|
(6)
|
(5)
|
(3)
|
(3)
|
1
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
5
|
5
|
8
|
5
|
7
|
7
|
6
|
9
|
0
|
0
|
(3)
|
(3)
|
6
|
19
|
19
|
18
|
6
|
(1)
|
(4)
|
(5)
|
5
|
8
|
10
|
12
|
11
|
13
|
14
|
13
|
13
|
11
|
6
|
7
|
10
|
11
|
9
|
7
|
3
|
1
|
9
|
11
|
11
|
12
|
14
|
23
|
31
|
28
|
28
|
26
|
32
|
38
|
22
|
19
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
11
|
16
|
5
|
6
|
2
|
(4)
|
0
|
0
|
0
|
0
|
4
|
0
|
2
|
1
|
4
|
3
|
7
|
9
|
7
|
0
|
(2)
|
8
|
15
|
8
|
7
|
9
|
11
|
17
|
18
|
9
|
4
|
6
|
8
|
7
|
7
|
5
|
8
|
8
|
8
|
12
|
10
|
19
|
16
|
8
|
15
|
10
|
6
|
5
|
3
|
6
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
4
|
4
|
3
|
6
|
3
|
3
|
0
|
0
|
0
|
0
|
4
|
5
|
5
|
5
|
5
|
1
|
3
|
3
|
4
|
3
|
3
|
2
|
3
|
4
|
4
|
4
|
3
|
2
|
3
|
3
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
4
|
12
|
9
|
2
|
1
|
(11)
|
(11)
|
(4)
|
(8)
|
6
|
2
|
(6)
|
4
|
1
|
3
|
15
|
(2)
|
(10)
|
(1)
|
(25)
|
(3)
|
3
|
(5)
|
13
|
2
|
7
|
(4)
|
(20)
|
(30)
|
(13)
|
5
|
14
|
11
|
(5)
|
(15)
|
(20)
|
(6)
|
(18)
|
(24)
|
(12)
|
(19)
|
(10)
|
(14)
|
(16)
|
12
|
(12)
|
(21)
|
(7)
|
(3)
|
(8)
|
(6)
|
(6)
|
19
|
(3)
|
(29)
|
(27)
|
(32)
|
(13)
|
1
|
(33)
|
(71)
|
(112)
|
(140)
|
(32)
|
115
|
120
|
2
|
|
| Cash from Operating Activities |
7
N/A
|
13
+83%
|
21
+70%
|
18
-14%
|
11
-41%
|
11
+2%
|
(1)
N/A
|
(0)
+56%
|
8
N/A
|
5
-37%
|
19
+300%
|
15
-22%
|
7
-52%
|
19
+154%
|
15
-18%
|
18
+20%
|
32
+72%
|
15
-53%
|
9
-38%
|
13
+43%
|
(8)
N/A
|
14
N/A
|
20
+43%
|
14
-30%
|
14
-2%
|
2
-86%
|
4
+113%
|
(6)
N/A
|
0
N/A
|
4
+1 709%
|
18
+328%
|
32
+82%
|
29
-11%
|
20
-30%
|
4
-79%
|
(6)
N/A
|
5
N/A
|
30
+449%
|
20
-34%
|
12
-38%
|
23
+86%
|
17
-26%
|
30
+77%
|
27
-11%
|
25
-8%
|
46
+85%
|
20
-57%
|
17
-14%
|
36
+111%
|
39
+8%
|
32
-19%
|
34
+6%
|
27
-20%
|
48
+79%
|
42
-13%
|
31
-26%
|
40
+29%
|
34
-14%
|
59
+72%
|
88
+49%
|
55
-37%
|
29
-48%
|
(13)
N/A
|
(56)
-316%
|
58
N/A
|
216
+271%
|
218
+1%
|
100
-54%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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
|
(11)
|
(13)
|
(16)
|
0
|
(16)
|
(23)
|
(29)
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(35)
|
(33)
|
(18)
|
(17)
|
(16)
|
(16)
|
(15)
|
(14)
|
(16)
|
(20)
|
(32)
|
(44)
|
(65)
|
(70)
|
(71)
|
(77)
|
(76)
|
(70)
|
(67)
|
(64)
|
(63)
|
(65)
|
(72)
|
(72)
|
|
| Other Items |
(17)
|
(16)
|
(16)
|
(17)
|
(15)
|
(19)
|
(16)
|
(15)
|
(15)
|
(12)
|
(16)
|
(14)
|
(26)
|
(25)
|
(29)
|
(29)
|
(13)
|
(12)
|
(5)
|
(4)
|
(7)
|
(7)
|
(9)
|
(9)
|
(17)
|
(17)
|
(18)
|
(19)
|
0
|
3
|
6
|
(0)
|
3
|
(63)
|
1
|
(10)
|
(16)
|
(40)
|
(20)
|
(21)
|
(22)
|
(26)
|
(23)
|
(7)
|
5
|
4
|
7
|
7
|
3
|
4
|
4
|
3
|
6
|
10
|
11
|
5
|
(2)
|
0
|
1
|
1
|
(4)
|
28
|
35
|
7
|
5
|
(17)
|
(25)
|
(8)
|
|
| Cash from Investing Activities |
(17)
N/A
|
(16)
+5%
|
(16)
+1%
|
(17)
-6%
|
(15)
+12%
|
(19)
-27%
|
(16)
+16%
|
(15)
+6%
|
(15)
+2%
|
(12)
+17%
|
(16)
-27%
|
(14)
+12%
|
(26)
-90%
|
(25)
+4%
|
(29)
-15%
|
(29)
0%
|
(13)
+57%
|
(12)
+4%
|
(5)
+61%
|
(4)
+25%
|
(7)
-84%
|
(7)
-12%
|
(9)
-19%
|
(9)
+2%
|
(17)
-97%
|
(17)
-1%
|
(18)
-4%
|
(19)
-7%
|
(11)
+43%
|
(10)
+10%
|
(10)
-8%
|
(12)
-12%
|
(13)
-9%
|
(82)
-546%
|
(23)
+72%
|
(25)
-10%
|
(33)
-30%
|
(27)
+19%
|
(20)
+25%
|
(21)
-6%
|
(22)
-6%
|
(26)
-18%
|
(23)
+14%
|
(17)
+25%
|
(30)
-77%
|
(29)
+3%
|
(11)
+62%
|
(10)
+7%
|
(13)
-22%
|
(12)
+7%
|
(12)
+3%
|
(11)
+2%
|
(9)
+18%
|
(10)
-7%
|
(21)
-106%
|
(39)
-91%
|
(67)
-71%
|
(69)
-3%
|
(70)
-1%
|
(76)
-9%
|
(80)
-4%
|
(42)
+47%
|
(33)
+23%
|
(57)
-74%
|
(58)
-1%
|
(82)
-42%
|
(97)
-18%
|
(80)
+18%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
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
|
(3)
|
0
|
|
| Net Issuance of Debt |
6
|
6
|
10
|
7
|
7
|
24
|
(1)
|
(2)
|
(1)
|
(20)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(3)
|
(7)
|
7
|
9
|
(0)
|
(6)
|
4
|
17
|
6
|
26
|
10
|
(4)
|
5
|
(10)
|
(11)
|
16
|
23
|
34
|
37
|
(1)
|
2
|
15
|
12
|
20
|
(2)
|
(4)
|
10
|
(9)
|
4
|
2
|
(16)
|
(15)
|
(15)
|
0
|
(14)
|
30
|
(3)
|
(66)
|
29
|
55
|
29
|
6
|
39
|
43
|
65
|
110
|
42
|
(67)
|
(51)
|
29
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(5)
|
0
|
(3)
|
(6)
|
(5)
|
(6)
|
(5)
|
(4)
|
(5)
|
(16)
|
(14)
|
(16)
|
(16)
|
(16)
|
(16)
|
(19)
|
(19)
|
(17)
|
(17)
|
(0)
|
(17)
|
0
|
|
| Other |
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
2
|
2
|
(3)
|
0
|
(8)
|
(7)
|
(2)
|
(5)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(5)
|
(10)
|
(13)
|
(12)
|
(8)
|
54
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(11)
|
(14)
|
(9)
|
(8)
|
(2)
|
(7)
|
(3)
|
(8)
|
(4)
|
(1)
|
(2)
|
(0)
|
(1)
|
(78)
|
8
|
86
|
(2)
|
(5)
|
(2)
|
1
|
(0)
|
8
|
9
|
2
|
2
|
1
|
3
|
2
|
|
| Cash from Financing Activities |
3
N/A
|
2
-18%
|
6
+210%
|
3
-46%
|
5
+60%
|
24
+330%
|
(2)
N/A
|
(3)
-12%
|
(3)
-19%
|
(25)
-688%
|
(3)
+86%
|
(4)
-9%
|
(3)
+17%
|
(3)
-6%
|
(2)
+32%
|
(1)
+76%
|
(3)
-507%
|
(2)
+40%
|
(8)
-305%
|
(11)
-37%
|
5
N/A
|
4
-2%
|
(1)
N/A
|
(8)
-540%
|
2
N/A
|
17
+879%
|
6
-63%
|
25
+292%
|
5
-81%
|
(14)
N/A
|
(9)
+40%
|
(23)
-163%
|
(19)
+16%
|
70
N/A
|
20
-71%
|
31
+53%
|
33
+7%
|
(5)
N/A
|
(4)
+19%
|
9
N/A
|
2
-79%
|
6
+237%
|
(11)
N/A
|
(12)
-12%
|
4
N/A
|
(17)
N/A
|
(4)
+77%
|
(6)
-55%
|
(23)
-284%
|
(21)
+5%
|
(22)
-1%
|
(6)
+71%
|
(20)
-221%
|
(52)
-161%
|
(0)
+100%
|
4
N/A
|
12
+219%
|
34
+175%
|
11
-69%
|
(10)
N/A
|
22
N/A
|
32
+44%
|
56
+75%
|
96
+72%
|
27
-71%
|
(67)
N/A
|
(67)
-1%
|
11
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(8)
N/A
|
(2)
+78%
|
12
N/A
|
5
-59%
|
1
-70%
|
16
+1 007%
|
(19)
N/A
|
(18)
+5%
|
(10)
+43%
|
(32)
-215%
|
0
N/A
|
(2)
N/A
|
(22)
-818%
|
(10)
+55%
|
(16)
-61%
|
(11)
+30%
|
16
N/A
|
1
-94%
|
(4)
N/A
|
(1)
+60%
|
(10)
-580%
|
11
N/A
|
10
-11%
|
(3)
N/A
|
(2)
+52%
|
2
N/A
|
(7)
N/A
|
(0)
+95%
|
(6)
-1 503%
|
(20)
-245%
|
(1)
+94%
|
(2)
-42%
|
(3)
-55%
|
9
N/A
|
2
-82%
|
(0)
N/A
|
6
N/A
|
(1)
N/A
|
(4)
-200%
|
0
N/A
|
3
+551%
|
(3)
N/A
|
(3)
-17%
|
(2)
+37%
|
(1)
+36%
|
1
N/A
|
5
+829%
|
1
-83%
|
1
+7%
|
6
+570%
|
(1)
N/A
|
16
N/A
|
(2)
N/A
|
(14)
-510%
|
21
N/A
|
(5)
N/A
|
(15)
-231%
|
(1)
+92%
|
(0)
+83%
|
1
N/A
|
(2)
N/A
|
18
N/A
|
10
-47%
|
(17)
N/A
|
28
N/A
|
68
+142%
|
54
-20%
|
32
-41%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
7
N/A
|
13
+83%
|
21
+70%
|
18
-14%
|
11
-41%
|
11
+2%
|
(1)
N/A
|
(0)
+56%
|
8
N/A
|
5
-37%
|
19
+300%
|
15
-22%
|
7
-52%
|
19
+154%
|
15
-18%
|
18
+20%
|
32
+72%
|
15
-53%
|
9
-38%
|
13
+43%
|
(8)
N/A
|
14
N/A
|
20
+43%
|
14
-30%
|
14
-2%
|
2
-86%
|
4
+113%
|
(6)
N/A
|
(11)
-73%
|
(9)
+18%
|
2
N/A
|
32
+1 656%
|
13
-58%
|
(3)
N/A
|
(24)
-654%
|
(6)
+75%
|
(11)
-84%
|
30
N/A
|
20
-34%
|
12
-38%
|
23
+86%
|
17
-26%
|
30
+77%
|
18
-42%
|
(10)
N/A
|
13
N/A
|
2
-87%
|
(0)
N/A
|
21
N/A
|
23
+12%
|
16
-29%
|
20
+20%
|
11
-43%
|
28
+147%
|
10
-64%
|
(13)
N/A
|
(25)
-95%
|
(35)
-40%
|
(12)
+66%
|
11
N/A
|
(20)
N/A
|
(42)
-106%
|
(81)
-93%
|
(120)
-49%
|
(4)
+96%
|
151
N/A
|
146
-3%
|
29
-80%
|
|