Iren SpA
MIL:IRE
Cash Flow Statement
Cash Flow Statement
Iren SpA
| Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | 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 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
62
|
55
|
63
|
63
|
79
|
97
|
66
|
83
|
170
|
176
|
194
|
153
|
172
|
168
|
174
|
181
|
161
|
160
|
162
|
132
|
6
|
(5)
|
(10)
|
150
|
181
|
177
|
171
|
(99)
|
(132)
|
(122)
|
(128)
|
162
|
190
|
199
|
190
|
92
|
61
|
98
|
10
|
7
|
15
|
25
|
30
|
60
|
2
|
53
|
273
|
270
|
328
|
232
|
265
|
248
|
247
|
227
|
269
|
303
|
328
|
355
|
333
|
333
|
278
|
238
|
270
|
287
|
275
|
298
|
282
|
272
|
291
|
309
|
304
|
311
|
329
|
|
| Depreciation & Amortization |
50
|
43
|
44
|
47
|
60
|
51
|
53
|
100
|
104
|
125
|
133
|
99
|
99
|
103
|
107
|
106
|
108
|
103
|
116
|
121
|
131
|
125
|
152
|
165
|
185
|
204
|
205
|
209
|
213
|
219
|
223
|
206
|
199
|
190
|
183
|
220
|
206
|
229
|
13
|
28
|
5
|
23
|
6
|
14
|
6
|
23
|
355
|
367
|
464
|
387
|
0
|
299
|
306
|
316
|
0
|
326
|
338
|
345
|
478
|
354
|
369
|
390
|
523
|
542
|
558
|
568
|
601
|
615
|
634
|
647
|
655
|
673
|
686
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
10
|
8
|
(9)
|
3
|
(48)
|
(37)
|
(48)
|
(47)
|
13
|
16
|
(16)
|
(7)
|
(43)
|
(65)
|
(16)
|
(37)
|
(16)
|
(8)
|
(30)
|
(30)
|
(28)
|
(23)
|
(31)
|
(31)
|
(34)
|
(34)
|
(16)
|
(14)
|
(22)
|
(2)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
28
|
15
|
54
|
28
|
29
|
36
|
20
|
13
|
16
|
(12)
|
(22)
|
(1)
|
(41)
|
(24)
|
(18)
|
(21)
|
4
|
7
|
2
|
4
|
(5)
|
2
|
1
|
(16)
|
(15)
|
(14)
|
(9)
|
255
|
260
|
230
|
233
|
(11)
|
(20)
|
(39)
|
(45)
|
22
|
(17)
|
(40)
|
19
|
238
|
86
|
18
|
(23)
|
(15)
|
(2)
|
(1)
|
269
|
263
|
310
|
253
|
628
|
655
|
642
|
648
|
533
|
588
|
549
|
502
|
172
|
679
|
750
|
733
|
451
|
247
|
183
|
329
|
426
|
428
|
495
|
251
|
225
|
283
|
391
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
0
|
5
|
0
|
62
|
0
|
0
|
129
|
0
|
0
|
89
|
158
|
0
|
0
|
95
|
0
|
0
|
145
|
119
|
103
|
0
|
189
|
0
|
194
|
0
|
0
|
49
|
72
|
0
|
0
|
128
|
175
|
0
|
176
|
|
| Cash Interest Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
8
|
(1)
|
(0)
|
(6)
|
(5)
|
(8)
|
114
|
115
|
133
|
114
|
0
|
36
|
28
|
38
|
0
|
38
|
42
|
30
|
76
|
33
|
33
|
32
|
91
|
95
|
109
|
114
|
96
|
108
|
113
|
123
|
125
|
120
|
119
|
|
| Change in Working Capital |
(46)
|
(27)
|
(35)
|
(27)
|
(64)
|
(141)
|
(95)
|
(113)
|
(219)
|
(125)
|
(138)
|
(132)
|
(144)
|
(137)
|
(67)
|
41
|
30
|
(84)
|
(62)
|
(3)
|
89
|
267
|
143
|
52
|
63
|
(105)
|
(139)
|
(152)
|
(308)
|
20
|
132
|
52
|
281
|
132
|
58
|
155
|
130
|
52
|
67
|
(11)
|
(137)
|
(114)
|
4
|
(12)
|
(11)
|
64
|
(119)
|
(49)
|
(10)
|
(115)
|
(169)
|
(326)
|
(366)
|
(257)
|
19
|
29
|
68
|
110
|
(34)
|
(48)
|
(213)
|
(510)
|
(160)
|
(334)
|
(194)
|
(83)
|
(628)
|
(339)
|
(289)
|
(5)
|
(101)
|
19
|
(283)
|
|
| Cash from Operating Activities |
95
N/A
|
85
-11%
|
127
+50%
|
110
-13%
|
105
-5%
|
43
-59%
|
44
+1%
|
82
+88%
|
72
-12%
|
172
+138%
|
175
+2%
|
109
-37%
|
90
-18%
|
63
-29%
|
159
+152%
|
258
+62%
|
256
-1%
|
203
-21%
|
226
+11%
|
238
+5%
|
207
-13%
|
346
+67%
|
214
-38%
|
334
+56%
|
377
+13%
|
246
-35%
|
220
-10%
|
183
-17%
|
4
-98%
|
319
+7 483%
|
436
+37%
|
379
-13%
|
618
+63%
|
449
-27%
|
352
-22%
|
473
+34%
|
365
-23%
|
318
-13%
|
108
-66%
|
269
+149%
|
(29)
N/A
|
(48)
-66%
|
17
N/A
|
47
+179%
|
(5)
N/A
|
139
N/A
|
778
+458%
|
851
+9%
|
1 091
+28%
|
758
-31%
|
725
-4%
|
586
-19%
|
538
-8%
|
643
+20%
|
821
+28%
|
931
+13%
|
967
+4%
|
996
+3%
|
950
-5%
|
973
+2%
|
838
-14%
|
507
-40%
|
1 083
+114%
|
742
-32%
|
822
+11%
|
1 110
+35%
|
680
-39%
|
977
+44%
|
1 131
+16%
|
1 201
+6%
|
1 083
-10%
|
1 286
+19%
|
1 123
-13%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(148)
|
(35)
|
(57)
|
0
|
(167)
|
(226)
|
(249)
|
(302)
|
(195)
|
(214)
|
(244)
|
(299)
|
(336)
|
(337)
|
(316)
|
(286)
|
(290)
|
(288)
|
(342)
|
(400)
|
(490)
|
(546)
|
(570)
|
(529)
|
(493)
|
(454)
|
(396)
|
(375)
|
(340)
|
(304)
|
(288)
|
(270)
|
(352)
|
(262)
|
(275)
|
(1)
|
10
|
2
|
4
|
(5)
|
(44)
|
(21)
|
(86)
|
(447)
|
(465)
|
(576)
|
(484)
|
(524)
|
(569)
|
(581)
|
(614)
|
(685)
|
(677)
|
(710)
|
(737)
|
(758)
|
(776)
|
(816)
|
(849)
|
(898)
|
(948)
|
(916)
|
(888)
|
(867)
|
(841)
|
(856)
|
(879)
|
(830)
|
(850)
|
(878)
|
|
| Other Items |
(23)
|
(74)
|
(107)
|
5
|
(123)
|
(64)
|
(120)
|
(57)
|
(40)
|
3
|
92
|
86
|
83
|
28
|
39
|
3
|
1
|
5
|
8
|
12
|
42
|
27
|
25
|
24
|
7
|
57
|
50
|
50
|
55
|
40
|
36
|
107
|
103
|
125
|
125
|
(40)
|
16
|
(238)
|
(6)
|
186
|
(422)
|
(412)
|
391
|
408
|
36
|
(199)
|
(177)
|
(202)
|
(196)
|
11
|
(57)
|
(43)
|
(72)
|
(69)
|
(183)
|
(178)
|
(154)
|
(161)
|
(54)
|
(269)
|
(320)
|
(312)
|
(245)
|
(65)
|
(14)
|
(1)
|
(20)
|
(1)
|
(3)
|
(88)
|
(71)
|
(70)
|
(68)
|
|
| Cash from Investing Activities |
(193)
N/A
|
(133)
+31%
|
(140)
-5%
|
(144)
-3%
|
(158)
-10%
|
(121)
+23%
|
(120)
+1%
|
(224)
-87%
|
(209)
+6%
|
(189)
+10%
|
(210)
-12%
|
(109)
+48%
|
(131)
-20%
|
(216)
-65%
|
(260)
-21%
|
(333)
-28%
|
(336)
-1%
|
(310)
+8%
|
(278)
+10%
|
(278)
N/A
|
(246)
+12%
|
(315)
-28%
|
(375)
-19%
|
(466)
-24%
|
(540)
-16%
|
(513)
+5%
|
(479)
+7%
|
(444)
+7%
|
(398)
+10%
|
(357)
+11%
|
(339)
+5%
|
(233)
+31%
|
(201)
+14%
|
(163)
+19%
|
(145)
+11%
|
(392)
-170%
|
(246)
+37%
|
(513)
-109%
|
(7)
+99%
|
196
N/A
|
(420)
N/A
|
(408)
+3%
|
386
N/A
|
364
-6%
|
15
-96%
|
(285)
N/A
|
(624)
-119%
|
(666)
-7%
|
(772)
-16%
|
(474)
+39%
|
(581)
-23%
|
(612)
-5%
|
(653)
-7%
|
(684)
-5%
|
(869)
-27%
|
(855)
+2%
|
(864)
-1%
|
(898)
-4%
|
(812)
+10%
|
(1 045)
-29%
|
(1 137)
-9%
|
(1 161)
-2%
|
(1 142)
+2%
|
(1 013)
+11%
|
(929)
+8%
|
(889)
+4%
|
(887)
+0%
|
(842)
+5%
|
(859)
-2%
|
(967)
-13%
|
(901)
+7%
|
(919)
-2%
|
(946)
-3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
1
|
2
|
38
|
39
|
39
|
58
|
20
|
23
|
22
|
2
|
2
|
1
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
98
|
84
|
0
|
0
|
2
|
2
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
0
|
(8)
|
(9)
|
0
|
(10)
|
(12)
|
(17)
|
0
|
(19)
|
(10)
|
(4)
|
(9)
|
0
|
0
|
(1)
|
(2)
|
0
|
0
|
(184)
|
(184)
|
0
|
0
|
0
|
0
|
494
|
0
|
|
| Net Issuance of Debt |
171
|
147
|
142
|
141
|
125
|
87
|
116
|
204
|
55
|
57
|
35
|
28
|
75
|
135
|
173
|
126
|
129
|
124
|
47
|
298
|
0
|
(38)
|
(66)
|
0
|
(116)
|
(24)
|
255
|
546
|
719
|
639
|
363
|
(63)
|
(137)
|
(78)
|
(100)
|
188
|
231
|
107
|
13
|
142
|
(154)
|
(205)
|
(18)
|
(248)
|
(1)
|
643
|
187
|
113
|
(124)
|
(508)
|
(159)
|
10
|
128
|
644
|
(175)
|
(247)
|
(218)
|
(887)
|
(100)
|
(153)
|
65
|
675
|
352
|
356
|
166
|
(169)
|
229
|
723
|
747
|
1 100
|
359
|
133
|
(2)
|
|
| Cash Paid for Dividends |
0
|
(19)
|
(19)
|
(19)
|
(19)
|
(17)
|
(17)
|
(27)
|
(27)
|
(60)
|
(60)
|
(50)
|
(50)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
0
|
(73)
|
(74)
|
(74)
|
0
|
(123)
|
(122)
|
(121)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(76)
|
(76)
|
(76)
|
0
|
(74)
|
0
|
(81)
|
0
|
(5)
|
0
|
(3)
|
(1)
|
(24)
|
(113)
|
(117)
|
(258)
|
(150)
|
0
|
(146)
|
(144)
|
(149)
|
0
|
(153)
|
(156)
|
(149)
|
(149)
|
(149)
|
(27)
|
(157)
|
(158)
|
(156)
|
(309)
|
(177)
|
(177)
|
(175)
|
(38)
|
(190)
|
(190)
|
(189)
|
(329)
|
|
| Other |
(62)
|
(55)
|
(125)
|
(96)
|
(53)
|
(70)
|
(103)
|
(75)
|
18
|
85
|
58
|
(35)
|
21
|
(7)
|
(28)
|
59
|
14
|
20
|
88
|
(217)
|
118
|
182
|
412
|
310
|
295
|
345
|
25
|
(264)
|
(241)
|
(611)
|
(452)
|
(77)
|
(259)
|
(69)
|
(41)
|
(166)
|
(156)
|
167
|
(237)
|
(604)
|
668
|
734
|
(400)
|
(340)
|
(29)
|
(36)
|
(81)
|
(86)
|
(20)
|
(14)
|
(237)
|
(21)
|
(12)
|
(93)
|
(20)
|
(246)
|
(328)
|
(327)
|
(164)
|
198
|
188
|
248
|
47
|
20
|
(15)
|
(92)
|
(198)
|
(628)
|
(622)
|
(884)
|
(461)
|
(479)
|
(216)
|
|
| Cash from Financing Activities |
96
N/A
|
77
-20%
|
(0)
N/A
|
28
N/A
|
90
+222%
|
39
-57%
|
35
-9%
|
160
+355%
|
66
-59%
|
105
+61%
|
56
-47%
|
(54)
N/A
|
47
N/A
|
56
+18%
|
77
+38%
|
119
+54%
|
77
-36%
|
77
+0%
|
62
-19%
|
9
-86%
|
41
+381%
|
(15)
N/A
|
200
N/A
|
236
+18%
|
203
-14%
|
297
+46%
|
242
-19%
|
161
-33%
|
358
+122%
|
8
-98%
|
(109)
N/A
|
(163)
-49%
|
(417)
-157%
|
(224)
+46%
|
(218)
+3%
|
(54)
+75%
|
(2)
+97%
|
200
N/A
|
(224)
N/A
|
(470)
-110%
|
515
N/A
|
524
+2%
|
(418)
N/A
|
(590)
-41%
|
(30)
+95%
|
636
N/A
|
46
-93%
|
(37)
N/A
|
(357)
-865%
|
(682)
-91%
|
(397)
+42%
|
(7)
+98%
|
119
N/A
|
544
+358%
|
(195)
N/A
|
(500)
-157%
|
(546)
-9%
|
(1 201)
-120%
|
(422)
+65%
|
50
N/A
|
380
+667%
|
918
+142%
|
241
-74%
|
218
-9%
|
(159)
N/A
|
(438)
-175%
|
(146)
+67%
|
(80)
+45%
|
87
N/A
|
26
-70%
|
(292)
N/A
|
(535)
-84%
|
(547)
-2%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
28
N/A
|
(14)
N/A
|
(6)
+59%
|
37
N/A
|
(39)
N/A
|
(41)
-4%
|
18
N/A
|
(72)
N/A
|
89
N/A
|
20
-77%
|
(54)
N/A
|
6
N/A
|
(96)
N/A
|
(24)
+75%
|
45
N/A
|
(3)
N/A
|
(31)
-884%
|
10
N/A
|
(32)
N/A
|
2
N/A
|
16
+591%
|
39
+148%
|
104
+163%
|
40
-61%
|
30
-25%
|
(17)
N/A
|
(99)
-485%
|
(36)
+64%
|
(31)
+16%
|
(12)
+61%
|
(17)
-42%
|
0
N/A
|
63
+20 833%
|
(11)
N/A
|
28
N/A
|
118
+328%
|
5
-96%
|
(123)
N/A
|
(5)
+96%
|
66
N/A
|
68
+4%
|
(15)
N/A
|
(178)
-1 066%
|
(20)
+89%
|
491
N/A
|
200
-59%
|
147
-26%
|
(38)
N/A
|
(398)
-953%
|
(253)
+36%
|
(33)
+87%
|
4
N/A
|
503
+13 223%
|
(242)
N/A
|
(424)
-75%
|
(444)
-5%
|
(1 103)
-149%
|
(283)
+74%
|
(22)
+92%
|
81
N/A
|
264
+225%
|
182
-31%
|
(53)
N/A
|
(267)
-403%
|
(216)
+19%
|
(352)
-63%
|
54
N/A
|
359
+563%
|
261
-27%
|
(110)
N/A
|
(169)
-54%
|
(369)
-118%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
95
N/A
|
85
-11%
|
127
+50%
|
(38)
N/A
|
69
N/A
|
(14)
N/A
|
44
N/A
|
(84)
N/A
|
(154)
-82%
|
(77)
+50%
|
(128)
-67%
|
(86)
+33%
|
(124)
-45%
|
(180)
-45%
|
(140)
+22%
|
(77)
+45%
|
(80)
-4%
|
(113)
-40%
|
(60)
+46%
|
(52)
+14%
|
(81)
-56%
|
4
N/A
|
(186)
N/A
|
(156)
+16%
|
(169)
-9%
|
(324)
-91%
|
(309)
+5%
|
(310)
-1%
|
(450)
-45%
|
(78)
+83%
|
62
N/A
|
39
-37%
|
315
+710%
|
161
-49%
|
82
-49%
|
121
+49%
|
104
-14%
|
43
-59%
|
107
+149%
|
279
+162%
|
(27)
N/A
|
(44)
-63%
|
12
N/A
|
4
-70%
|
(26)
N/A
|
53
N/A
|
331
+522%
|
386
+17%
|
515
+33%
|
273
-47%
|
201
-27%
|
17
-91%
|
(43)
N/A
|
29
N/A
|
136
+373%
|
253
+86%
|
257
+2%
|
259
+1%
|
193
-26%
|
197
+2%
|
22
-89%
|
(342)
N/A
|
185
N/A
|
(206)
N/A
|
(94)
+55%
|
222
N/A
|
(186)
N/A
|
136
N/A
|
275
+103%
|
323
+17%
|
253
-22%
|
436
+72%
|
245
-44%
|
|