Emak SpA
MIL:EM
Cash Flow Statement
Cash Flow Statement
Emak SpA
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
10
|
11
|
11
|
15
|
15
|
18
|
15
|
8
|
9
|
14
|
12
|
6
|
6
|
8
|
9
|
36
|
17
|
1
|
(0)
|
7
|
26
|
23
|
19
|
20
|
13
|
13
|
14
|
21
|
20
|
33
|
40
|
43
|
33
|
34
|
33
|
1
|
31
|
15
|
21
|
17
|
20
|
|
Depreciation & Amortization |
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
10
|
12
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
13
|
0
|
24
|
0
|
35
|
0
|
23
|
0
|
34
|
0
|
24
|
0
|
37
|
44
|
29
|
36
|
31
|
31
|
29
|
|
Other Non-Cash Items |
1
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(3)
|
(2)
|
1
|
1
|
2
|
(1)
|
(2)
|
(1)
|
(4)
|
(0)
|
3
|
(5)
|
(4)
|
(4)
|
(5)
|
(1)
|
(3)
|
1
|
(4)
|
2
|
4
|
1
|
6
|
4
|
7
|
3
|
0
|
1
|
0
|
1
|
0
|
(1)
|
|
Cash Taxes Paid |
6
|
0
|
9
|
0
|
8
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
5
|
0
|
4
|
8
|
4
|
(2)
|
(0)
|
(6)
|
(8)
|
(1)
|
0
|
8
|
(7)
|
8
|
0
|
8
|
(7)
|
11
|
0
|
17
|
10
|
18
|
0
|
0
|
15
|
0
|
0
|
0
|
9
|
|
Cash Interest Paid |
1
|
0
|
1
|
0
|
2
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
12
|
|
Change in Working Capital |
(7)
|
(10)
|
(15)
|
(6)
|
1
|
(2)
|
(13)
|
(13)
|
20
|
17
|
(1)
|
(13)
|
(14)
|
0
|
4
|
(5)
|
(31)
|
(4)
|
(3)
|
(14)
|
(11)
|
(2)
|
4
|
(11)
|
(2)
|
(18)
|
(5)
|
10
|
(1)
|
(5)
|
(4)
|
(27)
|
(32)
|
(58)
|
(75)
|
(57)
|
(47)
|
(13)
|
5
|
22
|
10
|
|
Cash from Operating Activities |
8
N/A
|
7
-19%
|
1
-83%
|
13
+1 077%
|
20
+53%
|
21
+4%
|
8
-62%
|
1
-88%
|
36
+3 687%
|
35
-2%
|
16
-55%
|
1
-94%
|
0
-92%
|
20
+24 488%
|
24
+22%
|
29
+22%
|
(15)
N/A
|
(7)
+55%
|
(3)
+55%
|
(4)
-37%
|
25
N/A
|
32
+30%
|
47
+48%
|
19
-59%
|
35
+80%
|
16
-53%
|
32
+96%
|
51
+59%
|
43
-15%
|
55
+27%
|
60
+9%
|
45
-25%
|
30
-34%
|
7
-77%
|
(13)
N/A
|
(6)
+55%
|
14
N/A
|
37
+169%
|
59
+61%
|
71
+20%
|
57
-19%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(8)
|
(8)
|
(9)
|
(10)
|
(9)
|
(10)
|
(15)
|
(14)
|
(8)
|
(8)
|
(6)
|
(3)
|
(5)
|
(9)
|
(8)
|
(9)
|
(4)
|
(2)
|
1
|
(0)
|
(18)
|
(23)
|
(31)
|
(24)
|
(18)
|
(13)
|
(8)
|
(10)
|
(14)
|
(15)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(18)
|
(21)
|
(24)
|
(24)
|
(25)
|
(23)
|
|
Other Items |
(6)
|
(6)
|
1
|
1
|
1
|
(6)
|
(8)
|
(2)
|
1
|
3
|
3
|
0
|
(65)
|
(78)
|
(12)
|
0
|
(2)
|
0
|
6
|
0
|
10
|
4
|
1
|
10
|
(2)
|
(6)
|
2
|
(6)
|
(1)
|
3
|
(3)
|
3
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(24)
|
(24)
|
(24)
|
(21)
|
|
Cash from Investing Activities |
(14)
N/A
|
(14)
+2%
|
(8)
+41%
|
(9)
-15%
|
(8)
+15%
|
(16)
-107%
|
(24)
-46%
|
(16)
+33%
|
(8)
+52%
|
(5)
+32%
|
(3)
+33%
|
(2)
+28%
|
(69)
-2 687%
|
(87)
-26%
|
(21)
+76%
|
(9)
+57%
|
(5)
+38%
|
(2)
+73%
|
9
N/A
|
(0)
N/A
|
(8)
-1 669%
|
(19)
-135%
|
(30)
-57%
|
(14)
+55%
|
(20)
-47%
|
(19)
+5%
|
(5)
+73%
|
(16)
-214%
|
(15)
+9%
|
(12)
+19%
|
(19)
-57%
|
(14)
+25%
|
(20)
-40%
|
(19)
+1%
|
(20)
-4%
|
(21)
-4%
|
(25)
-17%
|
(48)
-93%
|
(48)
-1%
|
(48)
-1%
|
(44)
+9%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
(0)
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
57
|
57
|
0
|
(4)
|
(0)
|
(2)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
7
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
2
|
(1)
|
4
|
14
|
4
|
3
|
10
|
6
|
(4)
|
(12)
|
(8)
|
1
|
7
|
25
|
14
|
0
|
0
|
0
|
0
|
0
|
18
|
0
|
(6)
|
(7)
|
(21)
|
0
|
25
|
(18)
|
25
|
0
|
(34)
|
23
|
(25)
|
0
|
14
|
(21)
|
33
|
0
|
(2)
|
25
|
(10)
|
|
Cash Paid for Dividends |
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(8)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
(8)
|
0
|
(8)
|
0
|
(8)
|
0
|
(0)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(11)
|
(11)
|
(11)
|
|
Other |
4
|
3
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
2
|
1
|
(2)
|
(0)
|
3
|
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 |
2
N/A
|
(2)
N/A
|
(1)
+51%
|
11
N/A
|
(2)
N/A
|
(6)
-217%
|
3
N/A
|
(0)
N/A
|
(8)
-4 120%
|
(14)
-60%
|
(11)
+20%
|
(6)
+42%
|
59
N/A
|
81
+36%
|
10
-88%
|
(4)
N/A
|
(0)
+98%
|
(2)
-2 786%
|
(0)
+85%
|
(1)
-87%
|
12
N/A
|
12
+3%
|
(2)
N/A
|
3
N/A
|
(29)
N/A
|
(29)
+0%
|
25
N/A
|
(18)
N/A
|
25
N/A
|
25
N/A
|
(41)
N/A
|
16
N/A
|
(33)
N/A
|
(33)
N/A
|
2
N/A
|
(34)
N/A
|
21
N/A
|
0
N/A
|
(14)
N/A
|
14
N/A
|
(21)
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(0)
|
6
|
1
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(0)
|
4
|
3
|
6
|
3
|
0
|
0
|
(2)
|
3
|
(2)
|
1
|
(3)
|
(3)
|
(0)
|
(5)
|
(2)
|
(3)
|
|
Net Change in Cash |
(4)
N/A
|
(9)
-128%
|
(8)
+11%
|
15
N/A
|
10
-33%
|
(1)
N/A
|
(13)
-760%
|
(15)
-17%
|
20
N/A
|
17
-16%
|
1
-91%
|
(8)
N/A
|
(10)
-27%
|
13
N/A
|
13
+1%
|
12
-10%
|
(21)
N/A
|
(4)
+81%
|
6
N/A
|
(6)
N/A
|
28
N/A
|
24
-16%
|
14
-41%
|
7
-49%
|
(14)
N/A
|
(28)
-97%
|
54
N/A
|
22
-59%
|
55
+152%
|
68
+22%
|
0
-100%
|
45
+14 359%
|
(20)
N/A
|
(48)
-132%
|
(30)
+36%
|
(64)
-111%
|
7
N/A
|
9
+43%
|
(8)
N/A
|
35
N/A
|
(10)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
1
N/A
|
(1)
N/A
|
(8)
-824%
|
3
N/A
|
12
+257%
|
11
-5%
|
(7)
N/A
|
(13)
-80%
|
28
N/A
|
27
-1%
|
10
-64%
|
(2)
N/A
|
(5)
-179%
|
10
N/A
|
16
+50%
|
21
+32%
|
(19)
N/A
|
(8)
+56%
|
(3)
+69%
|
(5)
-84%
|
6
N/A
|
9
+41%
|
16
+77%
|
(4)
N/A
|
17
N/A
|
3
-82%
|
24
+679%
|
40
+65%
|
29
-28%
|
40
+38%
|
44
+10%
|
28
-36%
|
13
-55%
|
(10)
N/A
|
(31)
-209%
|
(24)
+21%
|
(8)
+68%
|
13
N/A
|
35
+171%
|
46
+30%
|
34
-26%
|