Credito Emiliano SpA
MIL:CE
Cash Flow Statement
Cash Flow Statement
Credito Emiliano SpA
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
308
|
255
|
251
|
232
|
233
|
238
|
241
|
249
|
267
|
156
|
31
|
89
|
118
|
78
|
78
|
97
|
109
|
121
|
126
|
116
|
136
|
352
|
373
|
317
|
459
|
562
|
587
|
620
|
668
|
|
| Depreciation & Amortization |
32
|
25
|
23
|
24
|
24
|
26
|
28
|
31
|
34
|
37
|
34
|
30
|
29
|
29
|
30
|
31
|
32
|
33
|
34
|
35
|
44
|
93
|
99
|
98
|
100
|
105
|
106
|
107
|
109
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(117)
|
(6)
|
21
|
(126)
|
(63)
|
(111)
|
(95)
|
(15)
|
(13)
|
101
|
(126)
|
83
|
225
|
77
|
22
|
(108)
|
(99)
|
(53)
|
(155)
|
(116)
|
(168)
|
(231)
|
(183)
|
(30)
|
3
|
(42)
|
(378)
|
(404)
|
(316)
|
|
| Change in Working Capital |
(160)
|
(120)
|
(155)
|
25
|
(45)
|
(34)
|
(51)
|
(165)
|
(133)
|
1 017
|
111
|
(1 289)
|
297
|
(127)
|
(668)
|
(6)
|
(37)
|
(36)
|
53
|
29
|
18
|
(79)
|
(43)
|
2 942
|
3 955
|
2 562
|
(559)
|
(2 117)
|
(2 417)
|
|
| Cash from Operating Activities |
64
N/A
|
154
+141%
|
140
-9%
|
155
+10%
|
150
-3%
|
120
-20%
|
122
+2%
|
100
-18%
|
155
+54%
|
1 311
+745%
|
50
-96%
|
(1 087)
N/A
|
669
N/A
|
56
-92%
|
(538)
N/A
|
13
N/A
|
5
-65%
|
65
+1 347%
|
57
-12%
|
64
+12%
|
30
-53%
|
136
+348%
|
245
+80%
|
3 336
+1 262%
|
4 526
+36%
|
3 188
-30%
|
(244)
N/A
|
(1 793)
-635%
|
(1 956)
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(26)
|
(21)
|
(19)
|
(29)
|
(30)
|
(31)
|
(29)
|
(32)
|
(53)
|
(52)
|
(34)
|
(30)
|
(26)
|
(29)
|
(27)
|
(27)
|
(28)
|
(30)
|
(31)
|
(38)
|
(15)
|
(141)
|
(155)
|
(102)
|
(116)
|
(113)
|
(122)
|
(113)
|
(92)
|
|
| Other Items |
2
|
5
|
7
|
7
|
6
|
5
|
4
|
51
|
(1)
|
(303)
|
(253)
|
0
|
(614)
|
(6)
|
608
|
41
|
63
|
38
|
17
|
2
|
5
|
14
|
8
|
2
|
10
|
3
|
2
|
6
|
1
|
|
| Cash from Investing Activities |
(23)
N/A
|
(17)
+28%
|
(12)
+28%
|
(22)
-82%
|
(24)
-10%
|
(27)
-11%
|
(24)
+9%
|
18
N/A
|
(54)
N/A
|
(354)
-554%
|
(287)
+19%
|
(29)
+90%
|
(639)
-2 074%
|
(35)
+95%
|
581
N/A
|
14
-98%
|
35
+155%
|
8
-77%
|
(14)
N/A
|
(36)
-155%
|
(11)
+70%
|
(126)
-1 071%
|
(146)
-16%
|
(101)
+31%
|
(106)
-5%
|
(110)
-4%
|
(120)
-9%
|
(107)
+11%
|
(91)
+15%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
10
|
8
|
8
|
16
|
16
|
11
|
11
|
5
|
3
|
250
|
249
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(2)
|
0
|
3
|
51
|
50
|
(6)
|
(5)
|
3
|
3
|
3
|
(2)
|
|
| Cash Paid for Dividends |
(69)
|
(139)
|
(139)
|
(139)
|
(139)
|
(99)
|
(99)
|
(99)
|
(102)
|
(102)
|
0
|
0
|
(27)
|
(27)
|
(33)
|
(33)
|
(33)
|
(33)
|
(40)
|
(40)
|
(66)
|
(66)
|
(102)
|
(102)
|
(112)
|
(112)
|
(153)
|
(221)
|
(324)
|
|
| Other |
18
|
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 |
(51)
N/A
|
(123)
-144%
|
(123)
N/A
|
(123)
N/A
|
(123)
0%
|
(87)
+29%
|
(87)
+0%
|
(93)
-7%
|
(98)
-5%
|
149
N/A
|
249
+68%
|
0
N/A
|
(27)
N/A
|
(27)
N/A
|
(33)
-25%
|
(33)
N/A
|
(35)
-4%
|
(37)
-6%
|
(42)
-14%
|
(40)
+5%
|
(63)
-59%
|
(15)
+76%
|
(52)
-243%
|
(108)
-108%
|
(117)
-8%
|
(109)
+7%
|
(150)
-38%
|
(219)
-45%
|
(326)
-49%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Net Change in Cash |
(10)
N/A
|
14
N/A
|
5
-63%
|
10
+92%
|
3
-73%
|
5
+104%
|
11
+104%
|
26
+136%
|
3
-89%
|
1 105
+40 826%
|
12
-99%
|
(1 117)
N/A
|
4
N/A
|
(5)
N/A
|
11
N/A
|
(6)
N/A
|
5
N/A
|
36
+587%
|
1
-96%
|
(11)
N/A
|
(44)
-283%
|
(6)
+87%
|
47
N/A
|
3 127
+6 594%
|
4 303
+38%
|
2 969
-31%
|
(515)
N/A
|
(2 119)
-312%
|
(2 373)
-12%
|
|