Banca Sistema SpA
MIL:BST
Cash Flow Statement
Cash Flow Statement
Banca Sistema 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 | Jun-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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
5
|
12
|
20
|
26
|
26
|
23
|
21
|
23
|
23
|
27
|
26
|
22
|
21
|
17
|
16
|
17
|
17
|
15
|
17
|
25
|
33
|
34
|
34
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
(6)
|
6
|
12
|
12
|
13
|
13
|
11
|
11
|
9
|
12
|
13
|
13
|
14
|
2
|
8
|
8
|
12
|
20
|
14
|
11
|
17
|
17
|
(2 499)
|
|
| Cash Taxes Paid |
(6)
|
(8)
|
(10)
|
(6)
|
(16)
|
(26)
|
(11)
|
(18)
|
0
|
(12)
|
(21)
|
(14)
|
0
|
(22)
|
(16)
|
(16)
|
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
|
|
| Change in Working Capital |
(39)
|
(38)
|
(77)
|
(84)
|
(76)
|
(70)
|
(51)
|
(23)
|
24
|
(30)
|
(16)
|
(53)
|
8
|
(42)
|
(47)
|
(42)
|
13
|
9
|
38
|
58
|
(34)
|
12
|
(16)
|
8
|
7
|
10
|
(35)
|
(80)
|
58
|
101
|
(3)
|
85
|
(76)
|
(196)
|
88
|
(17)
|
103
|
162
|
56
|
(72)
|
(176)
|
(113)
|
(151)
|
2 629
|
|
| Cash from Operating Activities |
4
N/A
|
6
+51%
|
(34)
N/A
|
(34)
-1%
|
(34)
0%
|
(36)
-6%
|
2
N/A
|
24
+1 287%
|
24
-1%
|
25
+2%
|
30
+20%
|
7
-75%
|
8
+6%
|
8
+4%
|
11
+35%
|
12
+10%
|
13
+6%
|
12
-5%
|
11
-5%
|
10
-9%
|
10
-2%
|
11
+5%
|
2
-81%
|
41
+1 886%
|
48
+17%
|
51
+8%
|
4
-92%
|
(44)
N/A
|
95
N/A
|
136
+44%
|
39
-72%
|
127
+230%
|
(39)
N/A
|
(158)
-310%
|
111
N/A
|
10
-91%
|
131
+1 231%
|
195
+49%
|
95
-51%
|
(38)
N/A
|
(136)
-263%
|
(59)
+57%
|
(97)
-63%
|
168
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(22)
|
(23)
|
(23)
|
(23)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(6)
|
(4)
|
(2)
|
0
|
(33)
|
(34)
|
(43)
|
(43)
|
(11)
|
(11)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(6)
|
(7)
|
|
| Other Items |
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
3
|
2
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
1
|
2
|
3
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
+0%
|
(1)
+80%
|
(0)
+41%
|
(0)
+63%
|
(0)
+20%
|
2
N/A
|
(20)
N/A
|
(20)
+0%
|
(20)
-2%
|
(23)
-15%
|
(1)
+95%
|
(2)
-35%
|
(2)
-21%
|
(4)
-108%
|
(5)
-27%
|
(6)
-16%
|
(5)
+12%
|
(4)
+11%
|
(3)
+26%
|
(3)
+15%
|
(3)
-22%
|
(2)
+51%
|
(35)
-2 001%
|
(35)
-2%
|
(44)
-25%
|
(44)
+1%
|
(12)
+73%
|
(11)
+5%
|
(2)
+80%
|
(3)
-17%
|
(2)
+20%
|
(4)
-115%
|
(4)
+13%
|
(4)
-13%
|
(4)
+9%
|
(2)
+55%
|
(2)
-21%
|
(2)
+15%
|
(2)
-3%
|
(16)
-732%
|
(16)
-3%
|
(17)
-3%
|
(17)
-5%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
37
|
37
|
0
|
37
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
38
|
38
|
38
|
36
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
(20)
|
(20)
|
(6)
|
0
|
(5)
|
0
|
(5)
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
(3)
-279%
|
35
N/A
|
35
+0%
|
35
0%
|
37
+6%
|
(4)
N/A
|
(4)
-4%
|
(4)
+2%
|
(4)
-2%
|
(6)
-42%
|
(6)
+2%
|
(6)
0%
|
(6)
0%
|
(7)
-13%
|
(7)
N/A
|
(7)
+0%
|
(7)
N/A
|
(7)
-1%
|
(7)
N/A
|
(7)
-1%
|
(7)
N/A
|
(0)
+100%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
38
N/A
|
38
N/A
|
24
-37%
|
22
-6%
|
(20)
N/A
|
(20)
N/A
|
(6)
+69%
|
(5)
+22%
|
(5)
-1%
|
0
N/A
|
(5)
N/A
|
0
N/A
|
5
+2 581%
|
(5)
N/A
|
(5)
N/A
|
(5)
N/A
|
(5)
-3%
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+27%
|
0
+5%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+150%
|
0
-40%
|
0
+5%
|
0
-21%
|
0
+80%
|
0
+67%
|
0
-15%
|
0
+29%
|
0
-63%
|
0
+195%
|
0
+102%
|
0
-23%
|
0
+35%
|
6
+1 555%
|
12
+99%
|
7
-43%
|
(2)
N/A
|
(19)
-681%
|
107
N/A
|
156
+46%
|
16
-90%
|
105
+566%
|
(49)
N/A
|
(167)
-238%
|
101
N/A
|
6
-94%
|
124
+1 940%
|
193
+56%
|
98
-49%
|
(44)
N/A
|
(157)
-254%
|
(80)
+49%
|
(118)
-47%
|
151
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
5
+65%
|
(35)
N/A
|
(35)
0%
|
(35)
+0%
|
(37)
-6%
|
2
N/A
|
2
+14%
|
2
-12%
|
2
+4%
|
7
+269%
|
6
-3%
|
6
+2%
|
7
+3%
|
8
+24%
|
8
+2%
|
8
+1%
|
7
-23%
|
5
-29%
|
5
+0%
|
7
+43%
|
8
+26%
|
2
-73%
|
8
+260%
|
13
+65%
|
8
-40%
|
(39)
N/A
|
(55)
-42%
|
83
N/A
|
134
+60%
|
36
-73%
|
125
+248%
|
(42)
N/A
|
(160)
-284%
|
107
N/A
|
7
-93%
|
129
+1 724%
|
193
+50%
|
93
-52%
|
(39)
N/A
|
(142)
-259%
|
(65)
+54%
|
(103)
-58%
|
161
N/A
|
|