Cairo Communication SpA
MIL:CAI
Cash Flow Statement
Cash Flow Statement
Cairo Communication SpA
| Sep-2006 | Mar-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | 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 |
(1)
|
1
|
13
|
4
|
19
|
13
|
12
|
12
|
18
|
21
|
20
|
23
|
23
|
97
|
127
|
70
|
12
|
29
|
86
|
80
|
61
|
52
|
59
|
61
|
67
|
70
|
70
|
|
| Depreciation & Amortization |
2
|
(5)
|
1
|
0
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
46
|
81
|
72
|
70
|
70
|
71
|
68
|
68
|
72
|
74
|
75
|
75
|
77
|
78
|
|
| Other Non-Cash Items |
3
|
7
|
3
|
2
|
11
|
7
|
9
|
7
|
14
|
16
|
12
|
13
|
14
|
27
|
35
|
27
|
9
|
(4)
|
(1)
|
19
|
25
|
15
|
19
|
11
|
17
|
23
|
25
|
|
| Cash Taxes Paid |
2
|
1
|
4
|
0
|
7
|
7
|
9
|
10
|
7
|
8
|
14
|
17
|
10
|
5
|
3
|
10
|
0
|
(8)
|
(8)
|
4
|
5
|
15
|
15
|
4
|
3
|
13
|
14
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
21
|
14
|
13
|
9
|
7
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
12
|
|
| Change in Working Capital |
(0)
|
(5)
|
(6)
|
(8)
|
(16)
|
(7)
|
(22)
|
(17)
|
(16)
|
(15)
|
(15)
|
(13)
|
(7)
|
(72)
|
(86)
|
(36)
|
20
|
(0)
|
(43)
|
(7)
|
(2)
|
(35)
|
(79)
|
(40)
|
(31)
|
(50)
|
(19)
|
|
| Cash from Operating Activities |
4
N/A
|
(2)
N/A
|
11
N/A
|
(2)
N/A
|
16
N/A
|
14
-14%
|
(2)
N/A
|
3
N/A
|
17
+433%
|
23
+33%
|
17
-23%
|
24
+38%
|
31
+28%
|
99
+221%
|
156
+58%
|
132
-15%
|
112
-16%
|
95
-15%
|
114
+19%
|
160
+41%
|
152
-5%
|
103
-32%
|
72
-30%
|
107
+48%
|
127
+19%
|
120
-6%
|
155
+29%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
4
|
(1)
|
(3)
|
(6)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(28)
|
(42)
|
(29)
|
(24)
|
(25)
|
(26)
|
(31)
|
(34)
|
(92)
|
(96)
|
(39)
|
(37)
|
(36)
|
(43)
|
|
| Other Items |
0
|
5
|
3
|
1
|
4
|
2
|
2
|
1
|
0
|
0
|
1
|
1
|
2
|
(4)
|
(6)
|
(6)
|
(3)
|
17
|
20
|
15
|
8
|
(2)
|
2
|
2
|
2
|
1
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
9
N/A
|
2
-73%
|
(2)
N/A
|
(2)
-11%
|
(1)
+42%
|
2
N/A
|
1
-48%
|
0
-83%
|
(0)
N/A
|
1
N/A
|
1
+21%
|
0
-44%
|
(32)
N/A
|
(48)
-51%
|
(34)
+29%
|
(27)
+21%
|
(8)
+70%
|
(6)
+29%
|
(16)
-171%
|
(25)
-62%
|
(94)
-269%
|
(95)
-1%
|
(37)
+61%
|
(35)
+5%
|
(35)
N/A
|
(43)
-23%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
(2)
|
0
|
(4)
|
(3)
|
0
|
(3)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
(138)
|
(170)
|
(51)
|
(44)
|
(50)
|
(60)
|
(107)
|
(108)
|
(32)
|
30
|
(41)
|
(71)
|
(19)
|
(19)
|
|
| Cash Paid for Dividends |
(20)
|
(16)
|
(23)
|
0
|
(35)
|
(31)
|
(15)
|
(15)
|
(16)
|
(16)
|
(19)
|
(30)
|
(22)
|
(13)
|
(33)
|
(31)
|
0
|
0
|
(12)
|
(12)
|
(37)
|
(36)
|
(31)
|
(31)
|
(36)
|
(36)
|
(15)
|
|
| Other |
3
|
3
|
(23)
|
4
|
(7)
|
13
|
3
|
7
|
11
|
8
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(30)
|
(30)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(42)
|
|
| Cash from Financing Activities |
(11)
N/A
|
(15)
-30%
|
(46)
-209%
|
0
N/A
|
(45)
N/A
|
(18)
+59%
|
(16)
+12%
|
(15)
+6%
|
(8)
+47%
|
(8)
+0%
|
(18)
-128%
|
(28)
-56%
|
(22)
+22%
|
(153)
-589%
|
(205)
-34%
|
(113)
+45%
|
(74)
+34%
|
(50)
+32%
|
(72)
-43%
|
(119)
-65%
|
(144)
-22%
|
(68)
+53%
|
(1)
+99%
|
(72)
-8 913%
|
(107)
-48%
|
(55)
+48%
|
(76)
-37%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Net Change in Cash |
(9)
N/A
|
(8)
+7%
|
(33)
-308%
|
(4)
+89%
|
(31)
-789%
|
(6)
+81%
|
(17)
-184%
|
(11)
+33%
|
9
N/A
|
15
+60%
|
(0)
N/A
|
(4)
-4 350%
|
9
N/A
|
(86)
N/A
|
(96)
-13%
|
(15)
+85%
|
10
N/A
|
37
+257%
|
36
-3%
|
26
-28%
|
(18)
N/A
|
(59)
-232%
|
(24)
+60%
|
(2)
+90%
|
(14)
-517%
|
30
N/A
|
36
+20%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
2
-14%
|
10
+401%
|
(4)
N/A
|
10
N/A
|
11
+6%
|
(2)
N/A
|
3
N/A
|
17
+451%
|
22
+33%
|
17
-22%
|
23
+36%
|
30
+26%
|
71
+141%
|
114
+60%
|
104
-9%
|
88
-15%
|
70
-20%
|
88
+25%
|
129
+47%
|
118
-8%
|
11
-90%
|
(24)
N/A
|
68
N/A
|
90
+32%
|
84
-7%
|
111
+33%
|
|