Aeroporto Guglielmo Marconi di Bologna SpA
MIL:ADB
Cash Flow Statement
Cash Flow Statement
Aeroporto Guglielmo Marconi di Bologna SpA
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Income |
11
|
11
|
10
|
10
|
11
|
13
|
13
|
17
|
16
|
17
|
21
|
21
|
22
|
23
|
23
|
25
|
27
|
35
|
30
|
30
|
26
|
10
|
(6)
|
(18)
|
(28)
|
(24)
|
(17)
|
(9)
|
20
|
31
|
38
|
36
|
17
|
19
|
19
|
23
|
27
|
29
|
30
|
34
|
34
|
35
|
|
| Depreciation & Amortization |
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
10
|
12
|
10
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
14
|
14
|
14
|
15
|
12
|
12
|
12
|
13
|
13
|
13
|
14
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(1)
|
(1)
|
(0)
|
3
|
2
|
2
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
1
|
1
|
1
|
1
|
0
|
2
|
3
|
4
|
4
|
5
|
4
|
5
|
5
|
4
|
4
|
1
|
|
| Cash Taxes Paid |
0
|
1
|
4
|
4
|
6
|
6
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
5
|
6
|
6
|
10
|
7
|
7
|
7
|
6
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
0
|
4
|
4
|
5
|
0
|
13
|
|
| Cash Interest Paid |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(2)
|
1
|
(5)
|
(7)
|
(8)
|
(7)
|
0
|
(3)
|
5
|
2
|
(3)
|
(0)
|
(5)
|
(4)
|
2
|
(3)
|
(6)
|
(11)
|
(14)
|
(8)
|
(7)
|
(3)
|
6
|
(3)
|
0
|
(7)
|
(16)
|
(6)
|
(12)
|
5
|
13
|
18
|
15
|
6
|
(6)
|
(5)
|
(2)
|
(7)
|
(1)
|
(2)
|
(5)
|
1
|
|
| Cash from Operating Activities |
16
N/A
|
18
+12%
|
11
-39%
|
10
-5%
|
8
-19%
|
12
+38%
|
19
+67%
|
20
+2%
|
29
+48%
|
27
-8%
|
24
-9%
|
28
+16%
|
25
-11%
|
28
+11%
|
32
+13%
|
30
-4%
|
30
-2%
|
36
+23%
|
29
-19%
|
35
+19%
|
32
-8%
|
19
-41%
|
8
-56%
|
(14)
N/A
|
(20)
-43%
|
(24)
-18%
|
(22)
+7%
|
(3)
+85%
|
19
N/A
|
47
+154%
|
61
+30%
|
70
+14%
|
50
-29%
|
43
-13%
|
32
-27%
|
35
+10%
|
41
+17%
|
39
-4%
|
47
+20%
|
49
+5%
|
46
-6%
|
51
+11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(8)
|
(11)
|
(11)
|
(10)
|
(12)
|
(11)
|
(13)
|
(13)
|
(16)
|
(20)
|
(22)
|
(25)
|
(19)
|
(17)
|
(16)
|
(22)
|
(30)
|
(29)
|
(28)
|
(20)
|
(12)
|
(9)
|
(8)
|
(10)
|
(13)
|
(18)
|
(22)
|
(28)
|
(25)
|
(29)
|
(35)
|
(36)
|
(39)
|
(45)
|
(43)
|
(45)
|
|
| Other Items |
4
|
0
|
(16)
|
(8)
|
(1)
|
(6)
|
(13)
|
(23)
|
(31)
|
(28)
|
(1)
|
13
|
(1)
|
(2)
|
5
|
9
|
22
|
26
|
5
|
17
|
4
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(45)
|
(30)
|
(30)
|
(0)
|
40
|
29
|
30
|
(1)
|
5
|
(0)
|
(1)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(7)
-162%
|
(23)
-242%
|
(14)
+37%
|
(7)
+50%
|
(12)
-72%
|
(21)
-72%
|
(34)
-61%
|
(42)
-23%
|
(38)
+9%
|
(13)
+66%
|
2
N/A
|
(13)
N/A
|
(16)
-16%
|
(11)
+29%
|
(11)
+1%
|
(0)
+100%
|
0
N/A
|
(14)
N/A
|
(0)
+98%
|
(13)
-4 991%
|
(22)
-73%
|
(29)
-32%
|
(28)
+4%
|
(27)
+4%
|
(20)
+27%
|
(12)
+40%
|
(9)
+28%
|
(8)
+7%
|
(10)
-23%
|
(13)
-34%
|
(63)
-377%
|
(53)
+17%
|
(58)
-10%
|
(25)
+57%
|
11
N/A
|
(6)
N/A
|
(6)
-15%
|
(40)
-525%
|
(40)
-1%
|
(43)
-7%
|
(46)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
28
|
28
|
28
|
28
|
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 |
(9)
|
(7)
|
16
|
16
|
14
|
14
|
(13)
|
(12)
|
(12)
|
(10)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(6)
|
(5)
|
(5)
|
3
|
57
|
57
|
57
|
50
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(10)
|
(29)
|
(30)
|
(30)
|
(31)
|
(3)
|
(3)
|
(3)
|
9
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(10)
|
(10)
|
(10)
|
(10)
|
(14)
|
(14)
|
(14)
|
(30)
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(17)
|
|
| Other |
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
|
|
| Cash from Financing Activities |
(9)
N/A
|
(7)
+21%
|
16
N/A
|
44
+178%
|
42
-3%
|
42
0%
|
9
-78%
|
(19)
N/A
|
(18)
+1%
|
(16)
+10%
|
(17)
-7%
|
(16)
+9%
|
(16)
0%
|
(16)
0%
|
(20)
-26%
|
(20)
+0%
|
(20)
0%
|
(39)
-95%
|
(22)
+43%
|
(21)
+5%
|
(21)
+1%
|
3
N/A
|
57
+1 981%
|
57
0%
|
57
0%
|
50
-11%
|
(4)
N/A
|
(4)
+2%
|
(4)
-3%
|
(4)
+0%
|
(5)
-46%
|
(7)
-31%
|
(8)
-22%
|
(10)
-19%
|
(29)
-191%
|
(30)
-3%
|
(30)
-3%
|
(41)
-34%
|
(12)
+69%
|
(12)
+1%
|
(12)
+1%
|
(8)
+35%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
4
N/A
|
4
-4%
|
4
-3%
|
40
+898%
|
44
+10%
|
42
-5%
|
8
-81%
|
(33)
N/A
|
(31)
+6%
|
(27)
+10%
|
(6)
+78%
|
15
N/A
|
(4)
N/A
|
(3)
+19%
|
1
N/A
|
(0)
N/A
|
10
N/A
|
(2)
N/A
|
(7)
-187%
|
13
N/A
|
(2)
N/A
|
(0)
+75%
|
36
N/A
|
14
-60%
|
9
-34%
|
7
-28%
|
(37)
N/A
|
(15)
+59%
|
7
N/A
|
34
+386%
|
43
+27%
|
(0)
N/A
|
(11)
-3 145%
|
(25)
-118%
|
(22)
+10%
|
16
N/A
|
5
-70%
|
(8)
N/A
|
(5)
+31%
|
(3)
+39%
|
(9)
-181%
|
(2)
+75%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
11
+19%
|
4
-65%
|
4
+1%
|
3
-32%
|
5
+88%
|
11
+125%
|
9
-19%
|
19
+107%
|
16
-12%
|
12
-26%
|
18
+47%
|
13
-30%
|
15
+20%
|
16
+7%
|
11
-33%
|
8
-26%
|
11
+38%
|
10
-6%
|
18
+73%
|
16
-11%
|
(3)
N/A
|
(21)
-665%
|
(43)
-102%
|
(48)
-12%
|
(44)
+8%
|
(34)
+23%
|
(12)
+64%
|
11
N/A
|
37
+254%
|
48
+29%
|
52
+7%
|
27
-47%
|
15
-43%
|
7
-56%
|
6
-11%
|
6
+2%
|
3
-50%
|
8
+162%
|
4
-46%
|
3
-22%
|
7
+96%
|
|