Aeffe SpA
MIL:AEF
Cash Flow Statement
Cash Flow Statement
Aeffe SpA
| 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 | 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 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
19
|
24
|
26
|
29
|
26
|
27
|
25
|
25
|
15
|
4
|
(12)
|
(26)
|
(31)
|
(33)
|
(25)
|
(19)
|
(15)
|
(9)
|
(11)
|
(4)
|
(1)
|
0
|
(0)
|
(2)
|
1
|
1
|
(2)
|
1
|
6
|
2
|
(2)
|
2
|
5
|
2
|
8
|
5
|
8
|
29
|
31
|
23
|
26
|
22
|
4
|
(4)
|
(17)
|
(28)
|
(22)
|
(7)
|
3
|
6
|
13
|
6
|
2
|
(4)
|
(16)
|
(22)
|
(34)
|
(38)
|
(44)
|
(47)
|
38
|
37
|
31
|
29
|
|
| Depreciation & Amortization |
10
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
12
|
14
|
15
|
15
|
16
|
17
|
17
|
17
|
17
|
15
|
15
|
15
|
15
|
14
|
14
|
13
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
14
|
17
|
24
|
24
|
28
|
28
|
28
|
28
|
29
|
29
|
28
|
28
|
26
|
26
|
28
|
31
|
34
|
36
|
37
|
35
|
33
|
33
|
33
|
33
|
0
|
23
|
22
|
|
| Other Non-Cash Items |
8
|
9
|
7
|
7
|
6
|
5
|
6
|
6
|
6
|
5
|
5
|
4
|
3
|
2
|
0
|
1
|
1
|
1
|
3
|
3
|
3
|
5
|
6
|
6
|
7
|
8
|
7
|
(0)
|
1
|
(1)
|
(4)
|
1
|
0
|
(1)
|
1
|
1
|
(2)
|
1
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
5
|
6
|
8
|
9
|
9
|
10
|
11
|
11
|
(36)
|
(39)
|
(41)
|
|
| Cash Taxes Paid |
9
|
6
|
9
|
9
|
9
|
9
|
12
|
13
|
12
|
13
|
7
|
5
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
1
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
6
|
0
|
(6)
|
10
|
9
|
10
|
18
|
13
|
14
|
12
|
4
|
3
|
2
|
3
|
3
|
1
|
3
|
3
|
6
|
2
|
2
|
0
|
(2)
|
3
|
1
|
3
|
4
|
1
|
2
|
3
|
|
| Change in Working Capital |
(4)
|
(7)
|
(7)
|
(17)
|
(19)
|
(25)
|
(26)
|
(28)
|
(31)
|
(25)
|
(16)
|
(4)
|
4
|
9
|
10
|
(0)
|
(2)
|
(5)
|
(7)
|
(7)
|
(3)
|
(9)
|
(8)
|
(6)
|
(15)
|
(9)
|
(5)
|
1
|
(2)
|
(11)
|
(8)
|
3
|
(5)
|
(0)
|
(0)
|
0
|
9
|
(18)
|
(23)
|
(18)
|
(35)
|
(33)
|
(30)
|
(25)
|
(5)
|
6
|
12
|
14
|
15
|
14
|
6
|
(1)
|
(39)
|
(37)
|
(34)
|
(22)
|
2
|
2
|
39
|
40
|
22
|
18
|
(12)
|
(14)
|
|
| Cash from Operating Activities |
33
N/A
|
35
+6%
|
37
+4%
|
29
-21%
|
23
-20%
|
17
-26%
|
16
-8%
|
13
-20%
|
2
-81%
|
(3)
N/A
|
(10)
-185%
|
(13)
-34%
|
(11)
+20%
|
(7)
+30%
|
1
N/A
|
(3)
N/A
|
1
N/A
|
4
+375%
|
2
-46%
|
8
+332%
|
14
+68%
|
12
-17%
|
12
+2%
|
13
+15%
|
7
-46%
|
13
+83%
|
14
+2%
|
2
-83%
|
4
+74%
|
(10)
N/A
|
(13)
-34%
|
5
N/A
|
(1)
N/A
|
1
N/A
|
9
+743%
|
5
-38%
|
16
+205%
|
26
+56%
|
26
+2%
|
30
+16%
|
16
-47%
|
19
+19%
|
5
-73%
|
2
-65%
|
10
+451%
|
10
+4%
|
21
+104%
|
37
+76%
|
47
+28%
|
49
+3%
|
48
-2%
|
35
-27%
|
(3)
N/A
|
(2)
+46%
|
(8)
-396%
|
1
N/A
|
12
+1 134%
|
6
-47%
|
38
+499%
|
36
-7%
|
104
+193%
|
19
-82%
|
(21)
N/A
|
(29)
-40%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(9)
|
(10)
|
(13)
|
(14)
|
(14)
|
(13)
|
(9)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
(4)
|
(5)
|
(6)
|
(6)
|
4
|
0
|
3
|
(5)
|
2
|
2
|
(0)
|
(1)
|
1
|
2
|
(0)
|
(0)
|
(0)
|
(2)
|
(7)
|
(9)
|
(10)
|
(8)
|
(9)
|
(8)
|
(8)
|
(11)
|
(11)
|
(10)
|
(9)
|
(6)
|
(4)
|
(3)
|
(15)
|
(30)
|
(55)
|
(58)
|
(50)
|
(41)
|
(18)
|
(21)
|
(15)
|
(11)
|
(8)
|
(2)
|
(4)
|
|
| Other Items |
0
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
(3)
|
(3)
|
(4)
|
(5)
|
(1)
|
1
|
4
|
2
|
2
|
(1)
|
(4)
|
(2)
|
(2)
|
(6)
|
(6)
|
2
|
1
|
10
|
10
|
2
|
3
|
(0)
|
(3)
|
(1)
|
1
|
3
|
(0)
|
(2)
|
(4)
|
(0)
|
(1)
|
3
|
3
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
9
|
98
|
98
|
98
|
|
| Cash from Investing Activities |
(4)
N/A
|
(5)
-23%
|
(6)
-24%
|
(7)
-21%
|
(10)
-33%
|
(9)
+3%
|
(9)
+1%
|
(15)
-69%
|
(17)
-11%
|
(18)
-5%
|
(18)
-1%
|
(10)
+46%
|
(4)
+57%
|
(1)
+67%
|
(5)
-228%
|
(4)
+8%
|
(6)
-50%
|
(6)
-1%
|
(4)
+41%
|
(6)
-56%
|
(11)
-81%
|
(12)
-10%
|
(4)
+67%
|
5
N/A
|
10
+83%
|
8
-21%
|
(8)
N/A
|
5
N/A
|
2
-60%
|
(3)
N/A
|
(2)
+39%
|
1
N/A
|
5
+260%
|
(0)
N/A
|
(3)
-694%
|
(4)
-57%
|
(2)
+50%
|
(8)
-287%
|
(6)
+25%
|
(7)
-16%
|
(10)
-39%
|
(11)
-13%
|
(10)
+12%
|
(10)
0%
|
(11)
-20%
|
(12)
-5%
|
(11)
+7%
|
(10)
+6%
|
(6)
+40%
|
(4)
+38%
|
(4)
+7%
|
(16)
-332%
|
(31)
-99%
|
(57)
-81%
|
(60)
-6%
|
(51)
+15%
|
(42)
+18%
|
(19)
+55%
|
(22)
-16%
|
(16)
+25%
|
(1)
+91%
|
90
N/A
|
96
+7%
|
94
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(9)
|
(16)
|
(16)
|
(77)
|
(78)
|
(69)
|
(65)
|
10
|
22
|
26
|
30
|
25
|
18
|
12
|
6
|
8
|
7
|
5
|
6
|
3
|
6
|
6
|
1
|
1
|
(8)
|
(11)
|
(9)
|
(4)
|
(5)
|
15
|
17
|
(5)
|
(20)
|
(5)
|
9
|
3
|
(12)
|
(14)
|
(19)
|
(20)
|
(10)
|
(4)
|
(2)
|
10
|
15
|
17
|
7
|
(9)
|
(3)
|
19
|
27
|
37
|
65
|
51
|
56
|
52
|
20
|
15
|
11
|
(16)
|
(25)
|
(90)
|
(85)
|
(57)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
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
|
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 |
(12)
|
(12)
|
(14)
|
58
|
64
|
64
|
64
|
(8)
|
(11)
|
(11)
|
(10)
|
(8)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(11)
|
(12)
|
(11)
|
(6)
|
(3)
|
(1)
|
1
|
(0)
|
(0)
|
15
|
1
|
(13)
|
0
|
3
|
2
|
1
|
0
|
(1)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(2)
|
(3)
|
(33)
|
(73)
|
(74)
|
(75)
|
(43)
|
(2)
|
(3)
|
(2)
|
(7)
|
(9)
|
(10)
|
(12)
|
(50)
|
(12)
|
(11)
|
(9)
|
|
| Cash from Financing Activities |
(21)
N/A
|
(28)
-35%
|
(30)
-5%
|
(19)
+34%
|
(14)
+26%
|
(5)
+64%
|
(3)
+47%
|
(1)
+76%
|
8
N/A
|
13
+64%
|
19
+48%
|
16
-17%
|
12
-22%
|
6
-50%
|
3
-45%
|
4
+25%
|
5
+9%
|
1
-71%
|
(0)
N/A
|
(3)
-1 426%
|
1
N/A
|
(0)
N/A
|
(6)
-4 617%
|
(10)
-76%
|
(20)
-105%
|
(22)
-7%
|
(15)
+33%
|
(7)
+51%
|
(6)
+12%
|
16
N/A
|
17
+8%
|
(5)
N/A
|
(6)
-9%
|
(4)
+38%
|
(4)
-18%
|
3
N/A
|
(9)
N/A
|
(12)
-36%
|
(18)
-46%
|
(20)
-11%
|
(10)
+48%
|
(8)
+22%
|
(6)
+24%
|
6
N/A
|
11
+66%
|
13
+25%
|
5
-61%
|
(12)
N/A
|
(35)
-203%
|
(53)
-51%
|
(47)
+13%
|
(39)
+17%
|
22
N/A
|
48
+118%
|
53
+9%
|
49
-6%
|
13
-73%
|
5
-59%
|
1
-89%
|
(28)
N/A
|
(74)
-167%
|
(102)
-38%
|
(95)
+7%
|
(66)
+31%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
8
N/A
|
2
-74%
|
1
-45%
|
2
+102%
|
(1)
N/A
|
3
N/A
|
4
+39%
|
(3)
N/A
|
(7)
-97%
|
(8)
-22%
|
(9)
-3%
|
(7)
+20%
|
(2)
+66%
|
(3)
-10%
|
(1)
+80%
|
(2)
-360%
|
(1)
+66%
|
(1)
-67%
|
(2)
-47%
|
(0)
+80%
|
4
N/A
|
(0)
N/A
|
2
N/A
|
9
+290%
|
(3)
N/A
|
(0)
+85%
|
(9)
-1 738%
|
(0)
+97%
|
(0)
-48%
|
2
N/A
|
2
-35%
|
1
-51%
|
(2)
N/A
|
(3)
-62%
|
2
N/A
|
4
+144%
|
5
+17%
|
5
+0%
|
2
-61%
|
3
+67%
|
(4)
N/A
|
0
N/A
|
(11)
N/A
|
(1)
+87%
|
9
N/A
|
11
+26%
|
15
+30%
|
15
-2%
|
6
-61%
|
(9)
N/A
|
(2)
+71%
|
(20)
-693%
|
(12)
+39%
|
(10)
+19%
|
(15)
-54%
|
(1)
+96%
|
(16)
-2 704%
|
(7)
+57%
|
17
N/A
|
(8)
N/A
|
29
N/A
|
6
-78%
|
(20)
N/A
|
(1)
+94%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
29
N/A
|
31
+6%
|
31
0%
|
22
-29%
|
14
-36%
|
8
-43%
|
6
-28%
|
0
-99%
|
(12)
N/A
|
(18)
-54%
|
(23)
-30%
|
(22)
+4%
|
(16)
+30%
|
(12)
+21%
|
(6)
+52%
|
(9)
-47%
|
(4)
+51%
|
1
N/A
|
1
-54%
|
5
+677%
|
9
+96%
|
6
-38%
|
6
+5%
|
18
+194%
|
7
-58%
|
17
+125%
|
9
-45%
|
4
-54%
|
6
+41%
|
(10)
N/A
|
(15)
-44%
|
6
N/A
|
1
-81%
|
1
-29%
|
8
+1 012%
|
5
-36%
|
14
+170%
|
19
+31%
|
17
-9%
|
20
+19%
|
8
-59%
|
10
+24%
|
(3)
N/A
|
(6)
-137%
|
(1)
+90%
|
(1)
-35%
|
11
N/A
|
28
+158%
|
42
+50%
|
45
+8%
|
44
-2%
|
20
-55%
|
(33)
N/A
|
(57)
-73%
|
(66)
-16%
|
(49)
+26%
|
(29)
+41%
|
(11)
+61%
|
18
N/A
|
21
+16%
|
94
+352%
|
11
-89%
|
(23)
N/A
|
(34)
-47%
|
|