Piquadro SpA
MIL:PQ
Cash Flow Statement
Cash Flow Statement
Piquadro SpA
| 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 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
9
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
11
|
11
|
11
|
12
|
13
|
14
|
14
|
14
|
14
|
13
|
12
|
11
|
9
|
7
|
5
|
5
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
37
|
36
|
(8)
|
(10)
|
(7)
|
(3)
|
7
|
10
|
7
|
10
|
11
|
10
|
12
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
12
|
16
|
15
|
15
|
15
|
15
|
15
|
16
|
16
|
16
|
15
|
4
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(40)
|
(39)
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
2
|
10
|
9
|
(2)
|
|
| Cash Taxes Paid |
4
|
4
|
2
|
5
|
5
|
5
|
6
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
3
|
2
|
3
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
5
|
2
|
2
|
0
|
(2)
|
0
|
0
|
(0)
|
(5)
|
5
|
5
|
4
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
0
|
0
|
2
|
2
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
|
| Change in Working Capital |
(7)
|
(7)
|
(5)
|
(7)
|
(10)
|
(10)
|
(10)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(7)
|
(8)
|
(8)
|
(10)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(7)
|
(2)
|
(2)
|
(5)
|
(4)
|
(5)
|
(5)
|
(7)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(5)
|
(17)
|
(6)
|
(2)
|
(2)
|
(0)
|
(3)
|
(6)
|
(5)
|
(5)
|
(21)
|
(15)
|
(4)
|
|
| Cash from Operating Activities |
4
N/A
|
5
+13%
|
7
+53%
|
6
-19%
|
3
-41%
|
4
+22%
|
4
+6%
|
7
+64%
|
8
+12%
|
8
-6%
|
9
+12%
|
9
+5%
|
10
+10%
|
11
+10%
|
8
-22%
|
7
-12%
|
9
+20%
|
7
-22%
|
10
+46%
|
10
-4%
|
6
-43%
|
4
-30%
|
3
-27%
|
4
+49%
|
6
+39%
|
6
+6%
|
3
-56%
|
4
+53%
|
4
-8%
|
4
+0%
|
3
-28%
|
7
+148%
|
6
-10%
|
6
+1%
|
7
+3%
|
4
-43%
|
5
+38%
|
(5)
N/A
|
(8)
-70%
|
8
N/A
|
8
+0%
|
11
+27%
|
17
+62%
|
26
+50%
|
25
-3%
|
24
-5%
|
23
-4%
|
16
-32%
|
19
+24%
|
9
-52%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(5)
|
(6)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(5)
|
(7)
|
(3)
|
(2)
|
(3)
|
(4)
|
(7)
|
(7)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
|
| Other Items |
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
|
44
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-6%
|
(1)
-34%
|
(1)
-12%
|
(1)
-5%
|
(1)
-9%
|
(1)
-8%
|
(3)
-82%
|
(3)
-18%
|
(3)
+8%
|
(2)
+10%
|
(2)
+34%
|
(1)
+35%
|
(1)
-21%
|
(1)
+14%
|
(1)
+13%
|
(3)
-222%
|
(3)
-11%
|
(4)
-28%
|
(5)
-22%
|
(3)
+41%
|
(3)
+8%
|
(5)
-70%
|
(5)
+6%
|
(5)
-18%
|
(6)
-15%
|
(4)
+40%
|
(4)
-6%
|
(4)
+2%
|
(3)
+20%
|
(3)
N/A
|
(2)
+27%
|
(2)
+31%
|
(2)
-8%
|
(1)
+15%
|
(2)
-10%
|
(2)
-49%
|
39
N/A
|
37
-5%
|
(3)
N/A
|
(2)
+31%
|
(3)
-32%
|
(4)
-39%
|
(7)
-73%
|
(7)
-3%
|
(3)
+51%
|
(3)
+18%
|
(3)
-25%
|
(4)
-18%
|
(5)
-18%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
3
|
2
|
(0)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(2)
|
5
|
5
|
5
|
12
|
10
|
12
|
6
|
0
|
(8)
|
(12)
|
(7)
|
(9)
|
(2)
|
(4)
|
(3)
|
1
|
(3)
|
(3)
|
(10)
|
4
|
9
|
(8)
|
(18)
|
(14)
|
(11)
|
(24)
|
(26)
|
(23)
|
(12)
|
1
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(7)
|
(4)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
|
| Other |
(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)
|
1
|
1
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(3)
N/A
|
(4)
-17%
|
(5)
-44%
|
(4)
+25%
|
(4)
-5%
|
(3)
+18%
|
(2)
+46%
|
(3)
-74%
|
(0)
+85%
|
(1)
-22%
|
(3)
-520%
|
(4)
-9%
|
(6)
-71%
|
(6)
-2%
|
(4)
+31%
|
(5)
-21%
|
(5)
+16%
|
(5)
-13%
|
(4)
+21%
|
(6)
-56%
|
(0)
+94%
|
(0)
+86%
|
2
N/A
|
9
+493%
|
7
-24%
|
9
+27%
|
5
-43%
|
(1)
N/A
|
(10)
-1 188%
|
(13)
-32%
|
(8)
+37%
|
(10)
-31%
|
(3)
+71%
|
(5)
-51%
|
(5)
-10%
|
(2)
+69%
|
(5)
-246%
|
(5)
+5%
|
(15)
-206%
|
(0)
+98%
|
9
N/A
|
(8)
N/A
|
(21)
-142%
|
(16)
+21%
|
(16)
+0%
|
(29)
-80%
|
(32)
-11%
|
(29)
+8%
|
(20)
+33%
|
(7)
+63%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
-8%
|
1
+188%
|
1
-14%
|
(2)
N/A
|
(0)
+77%
|
1
N/A
|
2
+30%
|
5
+190%
|
4
-8%
|
3
-39%
|
4
+38%
|
2
-33%
|
3
+26%
|
3
-4%
|
1
-61%
|
1
+24%
|
(2)
N/A
|
2
N/A
|
(2)
N/A
|
2
N/A
|
1
-53%
|
(0)
N/A
|
9
N/A
|
8
-15%
|
9
+19%
|
4
-53%
|
(0)
N/A
|
(9)
-2 057%
|
(12)
-24%
|
(8)
+30%
|
(6)
+32%
|
2
N/A
|
0
-91%
|
0
+7%
|
1
+300%
|
(2)
N/A
|
29
N/A
|
13
-55%
|
5
-60%
|
15
+191%
|
(0)
N/A
|
(7)
-1 675%
|
4
N/A
|
2
-47%
|
(9)
N/A
|
(12)
-47%
|
(18)
-43%
|
(4)
+76%
|
(2)
+42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
4
+14%
|
6
+57%
|
5
-24%
|
2
-52%
|
3
+28%
|
3
+3%
|
5
+57%
|
5
+8%
|
5
-5%
|
6
+25%
|
7
+22%
|
9
+20%
|
10
+10%
|
8
-22%
|
7
-11%
|
6
-11%
|
3
-42%
|
6
+65%
|
4
-25%
|
2
-43%
|
1
-58%
|
(2)
N/A
|
(0)
+84%
|
1
N/A
|
0
-91%
|
(1)
N/A
|
0
N/A
|
0
-87%
|
1
+2 025%
|
(0)
N/A
|
5
N/A
|
5
0%
|
5
-1%
|
5
+10%
|
2
-58%
|
3
+30%
|
(10)
N/A
|
(16)
-55%
|
5
N/A
|
6
+18%
|
8
+22%
|
13
+72%
|
19
+42%
|
18
-5%
|
21
+15%
|
20
-2%
|
12
-40%
|
15
+25%
|
5
-70%
|
|