Gequity SpA
MIL:GEQ
Cash Flow Statement
Cash Flow Statement
Gequity SpA
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(5)
|
(8)
|
(8)
|
(7)
|
(1)
|
3
|
1
|
(1)
|
(4)
|
(7)
|
(11)
|
(11)
|
(16)
|
(15)
|
(22)
|
(21)
|
(10)
|
(9)
|
(2)
|
(1)
|
(3)
|
(18)
|
(5)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
4
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
7
|
7
|
0
|
0
|
0
|
0
|
4
|
13
|
3
|
0
|
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
(0)
|
(3)
|
(1)
|
(2)
|
(1)
|
3
|
5
|
1
|
11
|
11
|
8
|
14
|
10
|
7
|
6
|
4
|
0
|
1
|
3
|
2
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
2
|
(1)
|
(0)
|
0
|
2
|
|
| Change in Working Capital |
9
|
5
|
5
|
(1)
|
1
|
(6)
|
(6)
|
(8)
|
(12)
|
(0)
|
(4)
|
(2)
|
(4)
|
(4)
|
(2)
|
(7)
|
(1)
|
2
|
(5)
|
(1)
|
6
|
1
|
(3)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
|
| Cash from Operating Activities |
9
N/A
|
5
-43%
|
2
-56%
|
(7)
N/A
|
(6)
+13%
|
(5)
+11%
|
(3)
+34%
|
(6)
-78%
|
(9)
-43%
|
2
N/A
|
(10)
N/A
|
(2)
+83%
|
(4)
-116%
|
(11)
-203%
|
(2)
+81%
|
(13)
-527%
|
(8)
+38%
|
(2)
+72%
|
(9)
-324%
|
(3)
+67%
|
4
N/A
|
3
-23%
|
(5)
N/A
|
(1)
+69%
|
(0)
+70%
|
(1)
-48%
|
(0)
+67%
|
(2)
-639%
|
(1)
+10%
|
(0)
+79%
|
1
N/A
|
0
-97%
|
1
+2 265%
|
(2)
N/A
|
(1)
+35%
|
(0)
+78%
|
1
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(5)
|
0
|
1
|
3
|
4
|
1
|
1
|
1
|
2
|
0
|
(0)
|
(1)
|
(3)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
|
| Other Items |
(1)
|
(2)
|
(2)
|
7
|
5
|
(5)
|
(12)
|
(17)
|
(13)
|
(2)
|
8
|
2
|
1
|
6
|
9
|
10
|
(4)
|
(6)
|
1
|
1
|
(23)
|
(32)
|
26
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(2)
-75%
|
(2)
-15%
|
7
N/A
|
5
-37%
|
(10)
N/A
|
(12)
-27%
|
(17)
-33%
|
(14)
+19%
|
3
N/A
|
9
+192%
|
6
-35%
|
5
-8%
|
7
+42%
|
10
+40%
|
10
+1%
|
(2)
N/A
|
(6)
-217%
|
1
N/A
|
(0)
N/A
|
(25)
-13 978%
|
(32)
-28%
|
19
N/A
|
(6)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-11%
|
(0)
N/A
|
(0)
-570%
|
(0)
-38%
|
(0)
+57%
|
(0)
-3%
|
(0)
-421%
|
(0)
+92%
|
(0)
-1 190%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
5
|
0
|
5
|
1
|
(4)
|
(2)
|
(2)
|
1
|
4
|
0
|
0
|
15
|
16
|
1
|
(3)
|
3
|
3
|
(12)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Net Issuance of Debt |
(8)
|
(6)
|
(6)
|
0
|
(2)
|
(9)
|
(6)
|
0
|
(9)
|
(14)
|
(10)
|
(12)
|
(12)
|
(5)
|
(17)
|
0
|
(6)
|
(5)
|
(8)
|
1
|
26
|
26
|
(17)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
2
|
0
|
(0)
|
(0)
|
|
| Other |
6
|
9
|
10
|
35
|
31
|
27
|
25
|
(0)
|
(6)
|
(1)
|
3
|
(2)
|
4
|
3
|
2
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
0
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
3
N/A
|
4
+25%
|
35
+792%
|
32
-8%
|
23
-30%
|
28
+22%
|
(0)
N/A
|
(9)
-87 100%
|
(13)
-50%
|
(11)
+17%
|
(16)
-49%
|
(9)
+44%
|
(1)
+94%
|
(11)
-1 877%
|
0
N/A
|
8
N/A
|
9
+19%
|
8
-17%
|
2
-77%
|
23
+1 187%
|
31
+32%
|
(14)
N/A
|
6
N/A
|
0
-97%
|
0
+187%
|
0
-35%
|
1
+306%
|
1
+0%
|
0
-84%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
2
N/A
|
1
-66%
|
(0)
N/A
|
(0)
-206%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
6
N/A
|
6
+0%
|
4
-40%
|
36
+821%
|
31
-13%
|
8
-75%
|
12
+53%
|
(23)
N/A
|
(31)
-36%
|
(8)
+73%
|
(12)
-45%
|
(12)
+0%
|
(7)
+39%
|
(4)
+44%
|
(3)
+30%
|
(2)
+19%
|
(2)
+18%
|
1
N/A
|
(0)
N/A
|
(1)
-706%
|
2
N/A
|
1
-27%
|
0
-76%
|
(1)
N/A
|
(0)
+78%
|
(0)
+28%
|
0
N/A
|
(0)
N/A
|
(0)
+60%
|
(0)
-13%
|
(0)
-170%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(0)
+45%
|
(0)
+96%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
9
N/A
|
5
-43%
|
2
-56%
|
(7)
N/A
|
(6)
+13%
|
(10)
-67%
|
(3)
+65%
|
(6)
-78%
|
(13)
-120%
|
2
N/A
|
(9)
N/A
|
2
N/A
|
0
-94%
|
(10)
N/A
|
(1)
+90%
|
(12)
-1 158%
|
(5)
+54%
|
(2)
+61%
|
(9)
-325%
|
(4)
+53%
|
1
N/A
|
3
+110%
|
(5)
N/A
|
(7)
-38%
|
(0)
+93%
|
(1)
-48%
|
(0)
+67%
|
(2)
-640%
|
(1)
+9%
|
(0)
+77%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
(1)
+36%
|
(0)
+76%
|
1
N/A
|
|