Risanamento SpA
MIL:RN
Cash Flow Statement
Cash Flow Statement
Risanamento SpA
| 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 | Mar-2014 | Sep-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-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 |
161
|
120
|
123
|
(18)
|
(21)
|
(9)
|
(28)
|
(54)
|
(85)
|
(92)
|
(115)
|
(132)
|
(185)
|
(214)
|
(225)
|
(305)
|
(258)
|
(256)
|
(165)
|
(149)
|
(129)
|
(83)
|
(141)
|
(56)
|
(56)
|
(76)
|
(77)
|
(76)
|
(73)
|
(113)
|
(95)
|
(94)
|
(94)
|
(21)
|
265
|
11
|
2
|
(256)
|
(48)
|
(46)
|
(43)
|
(37)
|
(65)
|
(63)
|
(61)
|
(66)
|
(24)
|
(26)
|
(27)
|
(26)
|
(25)
|
(24)
|
(17)
|
(17)
|
4
|
3
|
(6)
|
(7)
|
(26)
|
(26)
|
(23)
|
(23)
|
(25)
|
(25)
|
(27)
|
(29)
|
(54)
|
(55)
|
(21)
|
(16)
|
11
|
16
|
(33)
|
(33)
|
(47)
|
(48)
|
(26)
|
|
| Depreciation & Amortization |
3
|
15
|
20
|
19
|
20
|
14
|
13
|
17
|
18
|
25
|
27
|
26
|
26
|
25
|
25
|
28
|
30
|
28
|
27
|
27
|
27
|
27
|
25
|
24
|
22
|
21
|
21
|
21
|
21
|
21
|
21
|
20
|
19
|
0
|
(9)
|
(3)
|
(2)
|
0
|
7
|
6
|
5
|
4
|
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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
29
|
36
|
26
|
15
|
(6)
|
31
|
37
|
17
|
14
|
(14)
|
(12)
|
(19)
|
(15)
|
(47)
|
(54)
|
(1)
|
5
|
24
|
31
|
(1)
|
(1)
|
(7)
|
(2)
|
(8)
|
(8)
|
1
|
(2)
|
1
|
1
|
5
|
2
|
2
|
5
|
3
|
(1)
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
(9)
|
(8)
|
(10)
|
(10)
|
(0)
|
(1)
|
(0)
|
0
|
(1)
|
|
| Other Non-Cash Items |
93
|
73
|
59
|
(30)
|
(37)
|
(36)
|
(61)
|
(28)
|
(217)
|
4
|
(278)
|
(283)
|
(45)
|
158
|
106
|
126
|
114
|
103
|
394
|
481
|
493
|
797
|
444
|
318
|
273
|
(19)
|
(15)
|
(18)
|
(18)
|
(1)
|
5
|
6
|
4
|
(4)
|
116
|
1
|
4
|
(111)
|
23
|
24
|
21
|
16
|
5
|
9
|
9
|
15
|
14
|
10
|
8
|
7
|
(3)
|
(4)
|
(7)
|
(3)
|
(10)
|
(11)
|
(3)
|
(10)
|
(6)
|
(5)
|
(9)
|
(5)
|
(12)
|
(28)
|
(38)
|
(45)
|
(15)
|
(3)
|
(14)
|
(10)
|
(30)
|
(29)
|
8
|
2
|
7
|
9
|
14
|
|
| Cash Taxes Paid |
0
|
7
|
0
|
0
|
22
|
22
|
22
|
0
|
8
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
3
|
5
|
5
|
5
|
5
|
12
|
12
|
17
|
17
|
3
|
3
|
(2)
|
(2)
|
0
|
0
|
1
|
0
|
0
|
(0)
|
0
|
1
|
0
|
1
|
2
|
3
|
5
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
30
|
31
|
32
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
4
|
137
|
136
|
136
|
135
|
4
|
4
|
4
|
4
|
|
| Cash Interest Paid |
0
|
42
|
69
|
74
|
94
|
73
|
84
|
93
|
100
|
115
|
131
|
137
|
133
|
136
|
115
|
101
|
95
|
136
|
139
|
135
|
151
|
88
|
91
|
87
|
70
|
97
|
66
|
62
|
60
|
57
|
53
|
51
|
48
|
3
|
6
|
(9)
|
(0)
|
(24)
|
20
|
19
|
17
|
16
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
25
|
25
|
25
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(197)
|
192
|
201
|
(15)
|
(119)
|
(58)
|
(66)
|
(288)
|
25
|
(405)
|
(45)
|
202
|
(3)
|
(32)
|
(17)
|
22
|
9
|
(22)
|
(150)
|
(165)
|
(180)
|
(128)
|
46
|
42
|
45
|
(27)
|
(28)
|
(29)
|
(26)
|
(11)
|
(9)
|
(1)
|
1
|
9
|
(22)
|
(6)
|
(118)
|
(93)
|
(128)
|
(126)
|
(14)
|
(8)
|
30
|
29
|
24
|
25
|
(10)
|
(3)
|
3
|
(9)
|
(2)
|
(3)
|
(7)
|
2
|
(11)
|
(13)
|
(11)
|
(12)
|
(2)
|
(3)
|
(2)
|
(8)
|
(2)
|
32
|
26
|
36
|
21
|
(2)
|
134
|
55
|
69
|
58
|
(72)
|
5
|
11
|
11
|
13
|
|
| Cash from Operating Activities |
88
N/A
|
435
+396%
|
429
-1%
|
(29)
N/A
|
(162)
-454%
|
(58)
+64%
|
(105)
-80%
|
(336)
-219%
|
(245)
+27%
|
(482)
-97%
|
(423)
+12%
|
(206)
+51%
|
(222)
-8%
|
(110)
+51%
|
(165)
-50%
|
(130)
+21%
|
(101)
+22%
|
(123)
-22%
|
137
N/A
|
193
+41%
|
211
+9%
|
606
+187%
|
371
-39%
|
320
-14%
|
277
-14%
|
(99)
N/A
|
(100)
-1%
|
(102)
-1%
|
(95)
+7%
|
(99)
-5%
|
(77)
+23%
|
(67)
+12%
|
(65)
+3%
|
(13)
+81%
|
348
N/A
|
3
-99%
|
(113)
N/A
|
(459)
-304%
|
(147)
+68%
|
(143)
+3%
|
(32)
+77%
|
(26)
+19%
|
(29)
-12%
|
(25)
+15%
|
(28)
-13%
|
(26)
+8%
|
(19)
+26%
|
(19)
+2%
|
(15)
+20%
|
(27)
-82%
|
(29)
-7%
|
(29)
0%
|
(30)
-4%
|
(15)
+49%
|
(15)
+3%
|
(19)
-30%
|
(17)
+12%
|
(26)
-53%
|
(30)
-14%
|
(30)
-3%
|
(30)
+1%
|
(32)
-6%
|
(37)
-16%
|
(20)
+47%
|
(37)
-90%
|
(36)
+4%
|
(44)
-22%
|
(57)
-29%
|
93
N/A
|
23
-76%
|
40
+78%
|
36
-12%
|
(98)
N/A
|
(27)
+72%
|
(29)
-7%
|
(28)
+5%
|
1
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(480)
|
(508)
|
(520)
|
(643)
|
(381)
|
(420)
|
(427)
|
(259)
|
(521)
|
(384)
|
(370)
|
(297)
|
(44)
|
(45)
|
(54)
|
(40)
|
(14)
|
(4)
|
6
|
(4)
|
(4)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(6)
|
(18)
|
(18)
|
(29)
|
(21)
|
(9)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(21)
|
12
|
20
|
(10)
|
4
|
(14)
|
(26)
|
19
|
21
|
4
|
13
|
(13)
|
(18)
|
(84)
|
(109)
|
(59)
|
(59)
|
8
|
48
|
3
|
2
|
0
|
(16)
|
1
|
1
|
51
|
51
|
51
|
51
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(3)
|
(0)
|
(0)
|
2
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
0
|
30
|
27
|
27
|
23
|
(2)
|
(0)
|
0
|
4
|
1
|
0
|
2
|
1
|
12
|
12
|
11
|
11
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
(0)
|
(3)
|
(2)
|
(6)
|
|
| Cash from Investing Activities |
(500)
N/A
|
(496)
+1%
|
(500)
-1%
|
(653)
-31%
|
(377)
+42%
|
(434)
-15%
|
(452)
-4%
|
(240)
+47%
|
(500)
-108%
|
(380)
+24%
|
(357)
+6%
|
(310)
+13%
|
(62)
+80%
|
(130)
-110%
|
(163)
-26%
|
(99)
+39%
|
(72)
+27%
|
4
N/A
|
53
+1 411%
|
(1)
N/A
|
(3)
-93%
|
(2)
+44%
|
(18)
-1 107%
|
(2)
+88%
|
(3)
-50%
|
48
N/A
|
49
+1%
|
49
+2%
|
50
+1%
|
(2)
N/A
|
(1)
+35%
|
(1)
+9%
|
(1)
+10%
|
(2)
-144%
|
(10)
-368%
|
(6)
+40%
|
(18)
-187%
|
(16)
+11%
|
(28)
-80%
|
(21)
+27%
|
(9)
+55%
|
(3)
+66%
|
(0)
+86%
|
(1)
-61%
|
0
N/A
|
30
+14 700%
|
27
-8%
|
27
-1%
|
23
-14%
|
(2)
N/A
|
(0)
+92%
|
(0)
+83%
|
3
N/A
|
0
-98%
|
(0)
N/A
|
2
N/A
|
1
-40%
|
12
+1 080%
|
12
0%
|
11
-10%
|
11
-1%
|
(2)
N/A
|
(2)
-16%
|
(2)
+5%
|
(1)
+19%
|
(1)
+6%
|
(1)
+8%
|
(1)
+27%
|
(1)
-33%
|
(1)
+34%
|
(3)
-242%
|
(3)
-20%
|
(0)
+100%
|
(0)
-8 800%
|
(4)
-1 014%
|
(4)
+2%
|
(7)
-87%
|
|
| 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
|
95
|
95
|
0
|
0
|
0
|
34
|
34
|
34
|
34
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
419
|
72
|
72
|
723
|
553
|
518
|
587
|
540
|
761
|
878
|
809
|
558
|
300
|
259
|
334
|
223
|
174
|
91
|
(264)
|
(319)
|
(342)
|
(652)
|
(374)
|
(305)
|
(279)
|
(20)
|
(8)
|
(4)
|
(6)
|
40
|
43
|
40
|
49
|
7
|
(57)
|
(46)
|
(37)
|
29
|
(33)
|
(1)
|
(15)
|
(28)
|
1
|
(3)
|
3
|
(1)
|
(1)
|
1
|
(4)
|
13
|
15
|
18
|
25
|
12
|
16
|
12
|
11
|
9
|
11
|
16
|
18
|
31
|
41
|
40
|
38
|
42
|
49
|
46
|
44
|
26
|
4
|
1
|
(0)
|
(0)
|
0
|
0
|
(0)
|
|
| Cash Paid for Dividends |
(8)
|
(8)
|
0
|
(28)
|
(28)
|
(28)
|
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
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
23
|
23
|
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
|
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 |
412
N/A
|
64
-84%
|
64
N/A
|
695
+987%
|
525
-24%
|
490
-7%
|
558
+14%
|
563
+1%
|
784
+39%
|
901
+15%
|
832
-8%
|
558
-33%
|
300
-46%
|
259
-14%
|
334
+29%
|
223
-33%
|
174
-22%
|
186
+7%
|
(169)
N/A
|
(224)
-33%
|
(247)
-10%
|
(652)
-164%
|
(340)
+48%
|
(271)
+20%
|
(245)
+10%
|
14
N/A
|
(9)
N/A
|
(4)
+54%
|
(6)
-49%
|
40
N/A
|
43
+5%
|
40
-5%
|
49
+22%
|
7
-86%
|
(57)
N/A
|
(46)
+20%
|
(37)
+19%
|
29
N/A
|
(33)
N/A
|
(1)
+97%
|
(15)
-1 350%
|
(28)
-91%
|
1
N/A
|
(3)
N/A
|
3
N/A
|
(1)
N/A
|
(1)
-32%
|
1
N/A
|
(4)
N/A
|
13
N/A
|
15
+23%
|
18
+19%
|
25
+35%
|
12
-49%
|
16
+29%
|
12
-24%
|
11
-8%
|
9
-18%
|
11
+15%
|
16
+47%
|
18
+13%
|
31
+77%
|
41
+32%
|
40
-3%
|
38
-4%
|
42
+8%
|
49
+18%
|
46
-7%
|
44
-4%
|
26
-42%
|
4
-86%
|
1
-76%
|
(0)
N/A
|
(0)
-1%
|
0
N/A
|
0
-83%
|
(0)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(14)
|
(13)
|
(4)
|
2
|
9
|
10
|
12
|
7
|
(7)
|
6
|
(2)
|
0
|
12
|
(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
|
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
|
|
| Net Change in Cash |
(1)
N/A
|
4
N/A
|
(7)
N/A
|
13
N/A
|
(15)
N/A
|
(2)
+84%
|
1
N/A
|
(13)
N/A
|
34
N/A
|
40
+16%
|
38
-3%
|
29
-24%
|
12
-60%
|
22
+82%
|
15
-28%
|
4
-77%
|
12
+244%
|
73
+486%
|
14
-81%
|
(27)
N/A
|
(41)
-56%
|
(48)
-15%
|
25
N/A
|
44
+74%
|
27
-38%
|
(37)
N/A
|
(60)
-62%
|
(56)
+7%
|
(51)
+10%
|
(61)
-20%
|
(35)
+42%
|
(28)
+21%
|
(17)
+38%
|
(8)
+56%
|
280
N/A
|
(49)
N/A
|
(168)
-247%
|
(445)
-165%
|
(209)
+53%
|
(165)
+21%
|
(56)
+66%
|
(57)
-2%
|
(29)
+50%
|
(29)
+1%
|
(25)
+13%
|
3
N/A
|
7
+157%
|
9
+30%
|
5
-47%
|
(17)
N/A
|
(13)
+19%
|
(10)
+23%
|
(2)
+80%
|
(3)
-32%
|
1
N/A
|
(5)
N/A
|
(5)
+12%
|
(4)
+5%
|
(7)
-50%
|
(4)
+44%
|
(2)
+59%
|
(2)
-35%
|
2
N/A
|
19
+675%
|
(0)
N/A
|
4
N/A
|
4
-8%
|
(12)
N/A
|
136
N/A
|
47
-65%
|
41
-13%
|
33
-19%
|
(98)
N/A
|
(28)
+72%
|
(33)
-19%
|
(32)
+4%
|
(7)
+79%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(392)
N/A
|
(72)
+82%
|
(91)
-25%
|
(672)
-642%
|
(543)
+19%
|
(479)
+12%
|
(532)
-11%
|
(595)
-12%
|
(766)
-29%
|
(866)
-13%
|
(792)
+8%
|
(503)
+37%
|
(266)
+47%
|
(155)
+42%
|
(218)
-41%
|
(170)
+22%
|
(115)
+33%
|
(127)
-11%
|
142
N/A
|
189
+33%
|
207
+9%
|
604
+192%
|
369
-39%
|
317
-14%
|
273
-14%
|
(103)
N/A
|
(103)
0%
|
(104)
-1%
|
(96)
+8%
|
(100)
-4%
|
(77)
+22%
|
(68)
+12%
|
(66)
+3%
|
(14)
+79%
|
340
N/A
|
(3)
N/A
|
(131)
-4 273%
|
(477)
-263%
|
(176)
+63%
|
(164)
+7%
|
(42)
+75%
|
(29)
+31%
|
(29)
-3%
|
(25)
+15%
|
(28)
-13%
|
(26)
+8%
|
(19)
+27%
|
(19)
+2%
|
(15)
+20%
|
(27)
-82%
|
(29)
-7%
|
(29)
0%
|
(30)
-5%
|
(16)
+48%
|
(15)
+3%
|
(20)
-29%
|
(17)
+12%
|
(26)
-52%
|
(30)
-14%
|
(31)
-3%
|
(30)
+1%
|
(32)
-6%
|
(37)
-16%
|
(20)
+47%
|
(38)
-90%
|
(36)
+4%
|
(44)
-22%
|
(57)
-29%
|
93
N/A
|
23
-76%
|
40
+78%
|
35
-11%
|
(98)
N/A
|
(27)
+72%
|
(31)
-12%
|
(29)
+5%
|
(1)
+98%
|
|