Autostrade Meridionali SpA
MIL:AUTME
Cash Flow Statement
Cash Flow Statement
Autostrade Meridionali SpA
| 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 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
12
|
11
|
12
|
12
|
9
|
9
|
8
|
8
|
7
|
6
|
5
|
3
|
5
|
5
|
5
|
6
|
13
|
15
|
17
|
17
|
11
|
10
|
10
|
7
|
4
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
3
|
1
|
(0)
|
2
|
6
|
0
|
3
|
2
|
3
|
1
|
2
|
21
|
21
|
26
|
20
|
17
|
13
|
8
|
6
|
4
|
6
|
10
|
15
|
16
|
21
|
25
|
16
|
16
|
6
|
(1)
|
2
|
1
|
2
|
0
|
1
|
|
| Depreciation & Amortization |
11
|
11
|
12
|
12
|
12
|
13
|
14
|
14
|
17
|
18
|
19
|
20
|
20
|
20
|
21
|
22
|
13
|
12
|
10
|
8
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
15
|
11
|
4
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
(1)
|
(0)
|
(1)
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(4)
|
(6)
|
(7)
|
(7)
|
(4)
|
(3)
|
(2)
|
1
|
1
|
(0)
|
(1)
|
0
|
2
|
(0)
|
(1)
|
(0)
|
(0)
|
6
|
6
|
6
|
6
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
2
|
5
|
5
|
5
|
3
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Other Non-Cash Items |
4
|
(3)
|
(3)
|
(3)
|
2
|
1
|
(2)
|
(3)
|
(6)
|
(2)
|
0
|
3
|
(3)
|
(2)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(5)
|
(5)
|
(0)
|
(9)
|
(9)
|
(7)
|
(7)
|
(1)
|
6
|
(1)
|
(3)
|
1
|
1
|
(0)
|
(4)
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(3)
|
(5)
|
(5)
|
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(3)
|
(2)
|
(6)
|
(6)
|
(16)
|
(27)
|
(22)
|
(23)
|
(13)
|
(1)
|
(4)
|
(6)
|
(6)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
9
|
9
|
10
|
0
|
7
|
7
|
5
|
5
|
5
|
5
|
2
|
0
|
3
|
3
|
4
|
4
|
9
|
9
|
11
|
11
|
9
|
9
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
0
|
|
| Cash Interest Paid |
0
|
0
|
(0)
|
0
|
0
|
2
|
3
|
0
|
2
|
3
|
2
|
4
|
2
|
0
|
0
|
0
|
3
|
3
|
0
|
5
|
2
|
2
|
0
|
3
|
6
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
1
|
0
|
6
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
5
|
10
|
14
|
12
|
17
|
21
|
18
|
18
|
6
|
1
|
4
|
1
|
14
|
7
|
(1)
|
13
|
(3)
|
11
|
(2)
|
6
|
13
|
(12)
|
(2)
|
(19)
|
(16)
|
2
|
13
|
4
|
(2)
|
(5)
|
(13)
|
5
|
7
|
(1)
|
(4)
|
0
|
0
|
(2)
|
1
|
(1)
|
(4)
|
(13)
|
(8)
|
(10)
|
2
|
7
|
5
|
3
|
(1)
|
0
|
3
|
4
|
4
|
5
|
82
|
(20)
|
(24)
|
(21)
|
(104)
|
(5)
|
0
|
(4)
|
5
|
(0)
|
0
|
|
| Cash from Operating Activities |
33
N/A
|
30
-9%
|
34
+15%
|
33
-4%
|
40
+24%
|
46
+13%
|
40
-13%
|
39
-3%
|
28
-28%
|
26
-9%
|
30
+17%
|
28
-5%
|
35
+25%
|
30
-16%
|
25
-17%
|
39
+57%
|
20
-48%
|
36
+76%
|
22
-40%
|
28
+31%
|
36
+28%
|
10
-72%
|
16
+59%
|
(3)
N/A
|
(2)
+38%
|
4
N/A
|
11
+207%
|
3
-71%
|
2
-51%
|
2
+18%
|
(1)
N/A
|
5
N/A
|
5
-2%
|
1
-81%
|
3
+191%
|
1
-61%
|
2
+103%
|
(2)
N/A
|
1
N/A
|
(0)
N/A
|
(2)
-889%
|
13
N/A
|
17
+30%
|
19
+11%
|
23
+23%
|
24
+3%
|
19
-22%
|
11
-43%
|
5
-54%
|
2
-56%
|
8
+272%
|
14
+73%
|
13
-5%
|
16
+23%
|
90
+447%
|
(17)
N/A
|
(25)
-45%
|
(23)
+6%
|
(108)
-363%
|
(7)
+94%
|
(2)
+73%
|
(8)
-316%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(41)
|
(42)
|
(38)
|
(33)
|
(38)
|
(34)
|
(34)
|
(38)
|
(35)
|
(36)
|
(35)
|
(34)
|
(48)
|
(40)
|
(55)
|
(69)
|
(54)
|
(53)
|
(68)
|
(69)
|
(73)
|
(73)
|
(42)
|
(40)
|
(43)
|
(50)
|
(52)
|
(40)
|
(35)
|
(31)
|
(37)
|
2
|
18
|
(2)
|
(2)
|
3
|
7
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(5)
|
(5)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Other Items |
2
|
3
|
4
|
3
|
3
|
1
|
1
|
2
|
6
|
6
|
4
|
4
|
4
|
(5)
|
3
|
3
|
0
|
(9)
|
(1)
|
(1)
|
(0)
|
14
|
0
|
0
|
0
|
4
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
4
|
(0)
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(39)
N/A
|
(39)
+1%
|
(34)
+13%
|
(29)
+13%
|
(35)
-20%
|
(34)
+5%
|
(33)
+2%
|
(36)
-10%
|
(29)
+21%
|
(30)
-6%
|
(31)
-2%
|
(30)
+4%
|
(45)
-49%
|
(45)
-1%
|
(52)
-14%
|
(66)
-29%
|
(53)
+20%
|
(62)
-17%
|
(68)
-10%
|
(69)
-1%
|
(73)
-6%
|
(59)
+20%
|
(42)
+30%
|
(39)
+5%
|
(43)
-8%
|
(47)
-9%
|
(52)
-11%
|
(40)
+23%
|
(35)
+12%
|
(31)
+11%
|
(37)
-17%
|
2
N/A
|
18
+728%
|
(2)
N/A
|
(2)
+6%
|
3
N/A
|
12
+260%
|
(1)
N/A
|
(5)
-328%
|
1
N/A
|
1
+15%
|
(1)
N/A
|
(1)
+9%
|
(2)
-75%
|
(2)
-1%
|
(2)
+7%
|
(2)
-4%
|
(1)
+37%
|
(2)
-122%
|
(2)
+17%
|
(6)
-201%
|
(6)
-1%
|
(3)
+47%
|
(3)
-2%
|
1
N/A
|
4
+249%
|
3
-30%
|
3
+13%
|
3
-11%
|
0
-96%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
50
|
45
|
0
|
0
|
0
|
0
|
0
|
50
|
60
|
140
|
0
|
60
|
50
|
(20)
|
(10)
|
35
|
(10)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(4)
|
(7)
|
(4)
|
(4)
|
(3)
|
0
|
(3)
|
(3)
|
(4)
|
0
|
(4)
|
(4)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(4)
|
(4)
|
(11)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(8)
|
(8)
|
(147)
|
0
|
(154)
|
(154)
|
(15)
|
(31)
|
(31)
|
0
|
|
| Other |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
0
|
0
|
1
|
(0)
|
1
|
0
|
1
|
0
|
2
|
0
|
(0)
|
0
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
(0)
|
(33)
|
(33)
|
(31)
|
(30)
|
3
|
3
|
410
|
165
|
278
|
175
|
(236)
|
9
|
(108)
|
27
|
35
|
10
|
4
|
|
| Cash from Financing Activities |
(4)
N/A
|
(7)
-95%
|
(4)
+46%
|
6
N/A
|
7
+8%
|
10
+54%
|
7
-35%
|
(3)
N/A
|
(4)
-3%
|
(4)
-11%
|
(4)
+9%
|
(3)
+1%
|
17
N/A
|
17
+3%
|
17
-3%
|
47
+183%
|
41
-11%
|
42
+1%
|
42
-1%
|
12
-72%
|
(4)
N/A
|
(4)
N/A
|
46
N/A
|
57
+23%
|
136
+140%
|
138
+1%
|
57
-59%
|
46
-19%
|
(23)
N/A
|
(16)
+33%
|
34
N/A
|
(10)
N/A
|
(26)
-159%
|
1
N/A
|
0
-85%
|
0
+44%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-425%
|
(2)
-254%
|
(4)
-98%
|
(4)
-1%
|
(13)
-182%
|
(6)
+49%
|
(6)
+2%
|
(6)
+0%
|
(0)
+99%
|
(33)
-64 751%
|
(33)
-1%
|
(31)
+6%
|
(33)
-4%
|
1
N/A
|
1
+12%
|
408
+71 219%
|
157
-61%
|
26
-84%
|
28
+8%
|
(383)
N/A
|
(145)
+62%
|
(18)
+88%
|
11
N/A
|
4
-69%
|
(21)
N/A
|
4
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(10)
N/A
|
(16)
-60%
|
(3)
+79%
|
9
N/A
|
12
+24%
|
22
+92%
|
13
-40%
|
(1)
N/A
|
(4)
-290%
|
(9)
-107%
|
(5)
+47%
|
(5)
-9%
|
7
N/A
|
2
-77%
|
(10)
N/A
|
19
N/A
|
9
-56%
|
15
+78%
|
(5)
N/A
|
(29)
-446%
|
(41)
-40%
|
(52)
-28%
|
21
N/A
|
15
-31%
|
92
+535%
|
95
+3%
|
16
-83%
|
9
-42%
|
(57)
N/A
|
(45)
+21%
|
(4)
+91%
|
(3)
+22%
|
(3)
+8%
|
(0)
+86%
|
1
N/A
|
4
+364%
|
14
+210%
|
(2)
N/A
|
(3)
-126%
|
0
N/A
|
(3)
N/A
|
8
N/A
|
12
+53%
|
5
-60%
|
15
+226%
|
16
+6%
|
11
-32%
|
10
-11%
|
(30)
N/A
|
(33)
-9%
|
(29)
+13%
|
(24)
+17%
|
11
N/A
|
14
+28%
|
499
+3 458%
|
144
-71%
|
3
-98%
|
7
+124%
|
(488)
N/A
|
(152)
+69%
|
(20)
+87%
|
4
N/A
|
4
+25%
|
(21)
N/A
|
5
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(12)
-46%
|
(4)
+69%
|
(0)
+99%
|
2
N/A
|
11
+370%
|
6
-49%
|
0
-92%
|
(7)
N/A
|
(11)
-62%
|
(5)
+49%
|
(5)
+5%
|
(13)
-150%
|
(10)
+19%
|
(30)
-186%
|
(30)
-2%
|
(33)
-9%
|
(17)
+49%
|
(46)
-170%
|
(40)
+13%
|
(37)
+8%
|
(63)
-69%
|
(25)
+60%
|
(42)
-67%
|
(45)
-5%
|
(47)
-5%
|
(41)
+12%
|
(37)
+10%
|
(34)
+8%
|
(30)
+12%
|
(38)
-28%
|
7
N/A
|
23
+230%
|
(1)
N/A
|
1
N/A
|
4
+303%
|
9
+126%
|
(3)
N/A
|
1
N/A
|
1
+19%
|
(0)
N/A
|
12
N/A
|
16
+33%
|
17
+7%
|
22
+26%
|
22
+4%
|
17
-23%
|
10
-44%
|
3
-71%
|
0
-87%
|
3
+661%
|
9
+221%
|
10
+20%
|
13
+27%
|
90
+585%
|
(17)
N/A
|
(25)
-45%
|
(23)
+6%
|
(108)
-363%
|
(7)
+94%
|
(2)
+73%
|
(8)
-316%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
|