Aquafil SpA
MIL:ECNL
Cash Flow Statement
Cash Flow Statement
Aquafil SpA
| 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 |
30
|
28
|
21
|
15
|
9
|
5
|
(4)
|
(3)
|
1
|
0
|
11
|
18
|
11
|
16
|
19
|
23
|
29
|
23
|
7
|
(14)
|
(26)
|
(29)
|
(28)
|
(18)
|
(16)
|
(16)
|
(8)
|
|
| Depreciation & Amortization |
26
|
28
|
31
|
33
|
38
|
41
|
43
|
44
|
44
|
44
|
45
|
44
|
45
|
45
|
45
|
48
|
48
|
49
|
48
|
48
|
50
|
51
|
52
|
54
|
54
|
54
|
54
|
|
| Other Non-Cash Items |
4
|
1
|
4
|
3
|
6
|
6
|
4
|
5
|
3
|
5
|
5
|
5
|
7
|
6
|
4
|
2
|
1
|
3
|
6
|
12
|
16
|
18
|
20
|
20
|
21
|
18
|
15
|
|
| Cash Taxes Paid |
6
|
6
|
5
|
4
|
3
|
3
|
1
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
1
|
4
|
6
|
10
|
10
|
10
|
8
|
5
|
5
|
5
|
4
|
5
|
|
| Change in Working Capital |
(25)
|
(24)
|
(19)
|
(11)
|
(13)
|
6
|
10
|
7
|
13
|
18
|
27
|
31
|
27
|
(3)
|
(20)
|
(52)
|
(91)
|
(70)
|
(53)
|
(22)
|
33
|
25
|
9
|
(10)
|
(35)
|
(39)
|
(45)
|
|
| Cash from Operating Activities |
35
N/A
|
34
-5%
|
36
+7%
|
40
+11%
|
40
+0%
|
58
+44%
|
53
-8%
|
52
-2%
|
60
+15%
|
68
+13%
|
89
+31%
|
98
+10%
|
89
-9%
|
64
-28%
|
49
-24%
|
20
-59%
|
(13)
N/A
|
6
N/A
|
10
+70%
|
23
+143%
|
73
+213%
|
62
-15%
|
54
-13%
|
47
-13%
|
23
-50%
|
20
-14%
|
17
-17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(72)
|
(73)
|
(74)
|
(66)
|
(56)
|
(47)
|
(38)
|
(36)
|
(28)
|
(24)
|
(27)
|
(30)
|
(40)
|
(42)
|
(43)
|
(43)
|
(39)
|
(40)
|
(41)
|
(37)
|
(34)
|
(29)
|
(24)
|
(24)
|
(25)
|
(25)
|
(27)
|
|
| Other Items |
3
|
(27)
|
(36)
|
(40)
|
(35)
|
(6)
|
4
|
7
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
1
|
(0)
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(69)
N/A
|
(100)
-45%
|
(110)
-10%
|
(105)
+4%
|
(91)
+14%
|
(54)
+41%
|
(34)
+36%
|
(29)
+16%
|
(29)
-2%
|
(26)
+12%
|
(29)
-12%
|
(32)
-10%
|
(40)
-27%
|
(42)
-5%
|
(43)
-1%
|
(44)
-3%
|
(39)
+12%
|
(39)
-2%
|
(41)
-4%
|
(37)
+9%
|
(33)
+10%
|
(29)
+13%
|
(24)
+16%
|
(24)
0%
|
(24)
+0%
|
(24)
-1%
|
(26)
-8%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(7)
|
(7)
|
(5)
|
(5)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
38
|
0
|
0
|
|
| Net Issuance of Debt |
52
|
66
|
84
|
72
|
58
|
47
|
34
|
49
|
93
|
50
|
(12)
|
(43)
|
(93)
|
(54)
|
(21)
|
16
|
41
|
35
|
34
|
28
|
29
|
18
|
7
|
(41)
|
(61)
|
(71)
|
(48)
|
|
| Cash Paid for Dividends |
(12)
|
0
|
(0)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(6)
|
(3)
|
(6)
|
(6)
|
(12)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
0
|
(0)
|
(0)
|
(7)
|
(9)
|
(9)
|
(11)
|
(5)
|
(5)
|
(15)
|
(8)
|
(9)
|
(9)
|
(2)
|
(9)
|
(19)
|
(10)
|
(15)
|
(15)
|
(9)
|
(16)
|
(8)
|
(5)
|
(3)
|
(7)
|
(9)
|
|
| Cash from Financing Activities |
38
N/A
|
53
+40%
|
71
+34%
|
59
-16%
|
38
-36%
|
26
-33%
|
25
-3%
|
38
+52%
|
88
+133%
|
45
-49%
|
(27)
N/A
|
(53)
-101%
|
(105)
-97%
|
(67)
+36%
|
(35)
+47%
|
(3)
+91%
|
10
N/A
|
14
+42%
|
5
-62%
|
(1)
N/A
|
7
N/A
|
(10)
N/A
|
(1)
+94%
|
(46)
-7 588%
|
(27)
+42%
|
(40)
-52%
|
(18)
+56%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Net Change in Cash |
4
N/A
|
(13)
N/A
|
(3)
+78%
|
(6)
-97%
|
(13)
-120%
|
30
N/A
|
44
+46%
|
61
+40%
|
119
+93%
|
87
-27%
|
33
-62%
|
13
-61%
|
(56)
N/A
|
(45)
+20%
|
(29)
+36%
|
(27)
+6%
|
(42)
-55%
|
(20)
+53%
|
(26)
-31%
|
(15)
+42%
|
47
N/A
|
23
-51%
|
29
+26%
|
(23)
N/A
|
(27)
-19%
|
(45)
-63%
|
(27)
+39%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(36)
N/A
|
(40)
-9%
|
(38)
+5%
|
(25)
+32%
|
(16)
+38%
|
11
N/A
|
15
+41%
|
16
+10%
|
32
+98%
|
44
+35%
|
62
+41%
|
68
+10%
|
49
-28%
|
23
-54%
|
6
-73%
|
(23)
N/A
|
(52)
-124%
|
(34)
+34%
|
(31)
+9%
|
(14)
+55%
|
39
N/A
|
33
-16%
|
29
-10%
|
22
-25%
|
(2)
N/A
|
(5)
-199%
|
(11)
-100%
|
|