Dovalue SpA
MIL:DOV
Cash Flow Statement
Cash Flow Statement
Dovalue SpA
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
52
|
51
|
51
|
54
|
45
|
46
|
46
|
53
|
78
|
85
|
61
|
62
|
69
|
54
|
48
|
35
|
12
|
21
|
42
|
51
|
47
|
55
|
67
|
94
|
61
|
47
|
45
|
20
|
27
|
24
|
19
|
9
|
25
|
37
|
31
|
|
| Depreciation & Amortization |
8
|
8
|
9
|
0
|
2
|
3
|
3
|
4
|
3
|
4
|
5
|
26
|
41
|
54
|
70
|
66
|
64
|
68
|
70
|
71
|
96
|
93
|
89
|
86
|
71
|
70
|
72
|
70
|
93
|
92
|
91
|
89
|
78
|
82
|
86
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
10
|
0
|
5
|
9
|
12
|
9
|
9
|
0
|
5
|
0
|
2
|
0
|
1
|
0
|
3
|
2
|
1
|
|
| Other Non-Cash Items |
20
|
19
|
15
|
32
|
23
|
0
|
12
|
(7)
|
3
|
1
|
11
|
22
|
23
|
24
|
10
|
8
|
34
|
40
|
43
|
42
|
27
|
25
|
30
|
34
|
60
|
59
|
54
|
52
|
34
|
36
|
36
|
42
|
45
|
52
|
61
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
19
|
11
|
0
|
0
|
10
|
13
|
0
|
0
|
10
|
12
|
16
|
16
|
32
|
42
|
52
|
51
|
37
|
26
|
15
|
16
|
21
|
24
|
29
|
29
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
12
|
9
|
16
|
20
|
21
|
18
|
24
|
20
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
24
|
30
|
27
|
41
|
|
| Change in Working Capital |
(53)
|
(53)
|
4
|
(12)
|
(12)
|
9
|
(35)
|
(19)
|
(28)
|
(43)
|
(39)
|
(11)
|
(30)
|
(4)
|
33
|
(18)
|
(10)
|
(5)
|
(61)
|
(93)
|
(47)
|
(86)
|
(124)
|
(82)
|
(130)
|
(118)
|
(89)
|
(105)
|
(82)
|
(113)
|
(71)
|
(73)
|
(71)
|
(40)
|
(62)
|
|
| Cash from Operating Activities |
27
N/A
|
26
-5%
|
80
+209%
|
81
+2%
|
58
-29%
|
58
-1%
|
26
-55%
|
31
+20%
|
57
+82%
|
46
-19%
|
38
-17%
|
99
+160%
|
103
+3%
|
128
+24%
|
161
+26%
|
91
-44%
|
99
+9%
|
123
+25%
|
94
-24%
|
72
-24%
|
124
+72%
|
87
-29%
|
61
-30%
|
132
+115%
|
62
-53%
|
58
-6%
|
82
+40%
|
36
-56%
|
72
+97%
|
39
-45%
|
76
+94%
|
66
-12%
|
76
+15%
|
131
+72%
|
117
-11%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(7)
|
(8)
|
(14)
|
(17)
|
(29)
|
(20)
|
(16)
|
(17)
|
(8)
|
(65)
|
(68)
|
(70)
|
(69)
|
(31)
|
(27)
|
(25)
|
(23)
|
(21)
|
(22)
|
(23)
|
(25)
|
(24)
|
(27)
|
(28)
|
|
| Other Items |
(27)
|
(24)
|
0
|
(24)
|
0
|
0
|
2
|
4
|
4
|
0
|
(358)
|
(360)
|
(357)
|
0
|
(203)
|
(206)
|
(234)
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(3)
|
(160)
|
(170)
|
(170)
|
|
| Cash from Investing Activities |
(27)
N/A
|
(26)
+7%
|
(27)
-5%
|
(29)
-6%
|
(6)
+80%
|
(5)
+5%
|
(4)
+30%
|
(1)
+71%
|
(1)
-18%
|
(2)
-31%
|
(363)
-21 259%
|
(367)
-1%
|
(365)
+1%
|
(371)
-2%
|
(220)
+41%
|
(234)
-7%
|
(254)
-9%
|
(251)
+2%
|
(45)
+82%
|
(33)
+27%
|
(65)
-99%
|
(67)
-4%
|
(70)
-4%
|
(69)
+1%
|
(31)
+55%
|
(27)
+12%
|
(25)
+10%
|
(23)
+5%
|
(21)
+9%
|
(22)
-3%
|
(23)
-4%
|
(28)
-21%
|
(183)
-562%
|
(197)
-7%
|
(198)
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(6)
|
(6)
|
153
|
156
|
156
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
406
|
407
|
359
|
357
|
172
|
157
|
162
|
161
|
(105)
|
(31)
|
3
|
3
|
58
|
1
|
(20)
|
(22)
|
(26)
|
(22)
|
5
|
2
|
(6)
|
(16)
|
74
|
(18)
|
(46)
|
|
| Cash Paid for Dividends |
0
|
0
|
(52)
|
(52)
|
(52)
|
(52)
|
(31)
|
(31)
|
(31)
|
0
|
(36)
|
(36)
|
(42)
|
0
|
(6)
|
(8)
|
(2)
|
(2)
|
(21)
|
(23)
|
(23)
|
0
|
(41)
|
(42)
|
(44)
|
(45)
|
(55)
|
(55)
|
(53)
|
(53)
|
(6)
|
(0)
|
0
|
0
|
(8)
|
|
| 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
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
(53)
-17 433%
|
(53)
N/A
|
(52)
+1%
|
(52)
N/A
|
(31)
+41%
|
(31)
N/A
|
(31)
N/A
|
(31)
N/A
|
370
N/A
|
371
+0%
|
317
-15%
|
314
-1%
|
166
-47%
|
149
-11%
|
160
+8%
|
159
0%
|
(126)
N/A
|
(58)
+54%
|
(25)
+57%
|
(25)
-2%
|
13
N/A
|
(42)
N/A
|
(64)
-52%
|
(66)
-4%
|
(81)
-23%
|
(77)
+6%
|
(72)
+6%
|
(77)
-7%
|
(39)
+49%
|
(44)
-12%
|
227
N/A
|
138
-39%
|
103
-26%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(9)
N/A
|
(1)
+90%
|
24
N/A
|
13
-45%
|
45
+233%
|
103
+131%
|
55
-47%
|
72
+31%
|
108
+50%
|
5
-95%
|
4
-17%
|
32
+634%
|
(76)
N/A
|
(19)
+76%
|
34
N/A
|
(5)
N/A
|
5
N/A
|
21
+373%
|
(32)
N/A
|
(35)
-9%
|
(24)
+31%
|
(64)
-162%
|
(22)
+66%
|
(60)
-176%
|
14
N/A
|
(5)
N/A
|
120
N/A
|
72
-40%
|
21
-70%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
27
N/A
|
24
-9%
|
77
+216%
|
77
0%
|
52
-32%
|
52
+0%
|
21
-60%
|
26
+25%
|
51
+97%
|
40
-21%
|
33
-18%
|
93
+179%
|
94
+2%
|
114
+20%
|
144
+27%
|
63
-57%
|
79
+26%
|
107
+36%
|
77
-28%
|
64
-17%
|
58
-9%
|
20
-66%
|
(9)
N/A
|
63
N/A
|
31
-50%
|
31
-1%
|
57
+85%
|
13
-78%
|
50
+291%
|
17
-66%
|
53
+207%
|
42
-21%
|
52
+26%
|
104
+98%
|
89
-15%
|
|