PLC SpA
MIL:PLC
Cash Flow Statement
Cash Flow Statement
PLC SpA
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
5
|
3
|
(2)
|
(2)
|
(16)
|
(19)
|
3
|
1
|
(10)
|
(7)
|
(10)
|
(13)
|
(18)
|
(18)
|
(16)
|
(19)
|
(25)
|
(18)
|
1
|
8
|
7
|
5
|
5
|
(2)
|
(2)
|
(0)
|
0
|
2
|
4
|
(2)
|
(11)
|
(8)
|
3
|
5
|
1
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(2)
|
(4)
|
2
|
(5)
|
14
|
13
|
(8)
|
(4)
|
6
|
3
|
6
|
10
|
14
|
14
|
12
|
16
|
53
|
45
|
1
|
7
|
3
|
(4)
|
(2)
|
(1)
|
7
|
6
|
0
|
(3)
|
(3)
|
1
|
2
|
(0)
|
(5)
|
(3)
|
0
|
|
| Cash Taxes Paid |
0
|
1
|
9
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
3
|
|
| Cash Interest Paid |
2
|
3
|
4
|
3
|
0
|
2
|
4
|
1
|
2
|
2
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
|
| Change in Working Capital |
6
|
2
|
10
|
4
|
0
|
1
|
(1)
|
2
|
1
|
3
|
1
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
1
|
0
|
0
|
(2)
|
15
|
14
|
4
|
6
|
(3)
|
(4)
|
(1)
|
0
|
(4)
|
1
|
10
|
7
|
4
|
(4)
|
8
|
|
| Cash from Operating Activities |
10
N/A
|
3
-68%
|
12
+270%
|
(1)
N/A
|
(1)
+12%
|
(6)
-456%
|
(6)
-10%
|
(1)
+86%
|
(2)
-165%
|
(1)
+69%
|
(2)
-256%
|
(5)
-90%
|
(4)
+26%
|
(3)
+19%
|
(5)
-73%
|
(3)
+33%
|
28
N/A
|
27
-2%
|
4
-87%
|
14
+309%
|
24
+67%
|
15
-36%
|
8
-48%
|
5
-40%
|
3
-48%
|
5
+87%
|
2
-47%
|
2
-30%
|
(1)
N/A
|
2
N/A
|
3
+9%
|
1
-68%
|
4
+317%
|
(0)
N/A
|
9
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(6)
|
(6)
|
(0)
|
0
|
(0)
|
0
|
(27)
|
(27)
|
(2)
|
(2)
|
(5)
|
(6)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(0)
|
|
| Other Items |
(31)
|
(7)
|
(13)
|
(16)
|
(7)
|
(5)
|
(6)
|
0
|
(4)
|
(4)
|
0
|
14
|
13
|
3
|
9
|
5
|
0
|
0
|
1
|
(11)
|
(17)
|
(9)
|
(10)
|
(0)
|
(0)
|
(1)
|
5
|
5
|
5
|
1
|
0
|
0
|
4
|
10
|
(6)
|
|
| Cash from Investing Activities |
(31)
N/A
|
(7)
+77%
|
(13)
-90%
|
(16)
-23%
|
(7)
+58%
|
(7)
+3%
|
(8)
-17%
|
(1)
+92%
|
(4)
-560%
|
(4)
-12%
|
(0)
+94%
|
14
N/A
|
7
-48%
|
(3)
N/A
|
9
N/A
|
5
-41%
|
0
-93%
|
0
-95%
|
(26)
N/A
|
(38)
-44%
|
(19)
+50%
|
(12)
+38%
|
(14)
-22%
|
(6)
+56%
|
(3)
+49%
|
(4)
-24%
|
1
N/A
|
2
+67%
|
2
+2%
|
(4)
N/A
|
(3)
+9%
|
(2)
+33%
|
0
N/A
|
7
+16 319%
|
(6)
N/A
|
|
| 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
|
0
|
(1)
|
2
|
3
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(6)
|
0
|
7
|
0
|
6
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
2
|
(1)
|
(0)
|
2
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
2
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
|
| Other |
23
|
0
|
12
|
(1)
|
0
|
10
|
18
|
6
|
1
|
3
|
2
|
(10)
|
(4)
|
6
|
(6)
|
(6)
|
(29)
|
(28)
|
24
|
26
|
(0)
|
(2)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
23
N/A
|
(6)
N/A
|
11
N/A
|
6
-51%
|
0
N/A
|
27
N/A
|
18
-34%
|
0
-98%
|
1
+60%
|
2
+183%
|
2
+21%
|
(10)
N/A
|
(4)
+62%
|
6
N/A
|
(6)
N/A
|
(6)
+7%
|
(29)
-406%
|
(28)
+4%
|
24
N/A
|
26
+8%
|
(2)
N/A
|
(1)
+67%
|
6
N/A
|
3
-49%
|
1
-61%
|
(1)
N/A
|
(0)
+95%
|
2
N/A
|
(1)
N/A
|
(2)
-131%
|
(2)
+36%
|
(2)
-43%
|
(2)
+5%
|
(5)
-127%
|
1
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
(10)
N/A
|
10
N/A
|
(12)
N/A
|
(8)
+33%
|
15
N/A
|
4
-74%
|
(1)
N/A
|
(6)
-430%
|
(3)
+40%
|
(1)
+83%
|
(0)
+81%
|
0
N/A
|
1
+343%
|
(2)
N/A
|
(4)
-83%
|
(1)
+71%
|
(1)
+24%
|
1
N/A
|
3
+78%
|
3
+30%
|
3
-12%
|
(0)
N/A
|
2
N/A
|
0
-68%
|
0
-83%
|
4
+4 492%
|
6
+49%
|
1
-91%
|
(4)
N/A
|
(2)
+38%
|
(4)
-57%
|
2
N/A
|
2
+43%
|
5
+110%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
3
-68%
|
12
+270%
|
(1)
N/A
|
(1)
-17%
|
(7)
-441%
|
(8)
-9%
|
(1)
+81%
|
(3)
-75%
|
(2)
+42%
|
(3)
-115%
|
(5)
-48%
|
(9)
-96%
|
(9)
+6%
|
(5)
+43%
|
(3)
+34%
|
28
N/A
|
27
-2%
|
(23)
N/A
|
(13)
+46%
|
22
N/A
|
13
-41%
|
3
-76%
|
(1)
N/A
|
(1)
+50%
|
1
N/A
|
(1)
N/A
|
(1)
+22%
|
(3)
-375%
|
(2)
+43%
|
(1)
+38%
|
(1)
-22%
|
0
N/A
|
(3)
N/A
|
9
N/A
|
|