Sabaf SpA
MIL:SAB
Cash Flow Statement
Cash Flow Statement
Sabaf 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 | Sep-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 |
12
|
14
|
18
|
16
|
16
|
16
|
17
|
16
|
16
|
16
|
15
|
17
|
18
|
15
|
11
|
8
|
9
|
12
|
16
|
19
|
18
|
17
|
16
|
13
|
13
|
11
|
9
|
7
|
5
|
4
|
4
|
7
|
0
|
0
|
2
|
1
|
(2)
|
(1)
|
2
|
4
|
0
|
2
|
16
|
15
|
16
|
10
|
10
|
10
|
9
|
8
|
14
|
21
|
29
|
34
|
25
|
23
|
20
|
14
|
15
|
7
|
1
|
4
|
3
|
9
|
14
|
12
|
8
|
8
|
5
|
|
| Depreciation & Amortization |
11
|
11
|
14
|
11
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
12
|
13
|
13
|
13
|
13
|
13
|
13
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
13
|
13
|
16
|
14
|
15
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
18
|
18
|
18
|
19
|
19
|
19
|
20
|
21
|
22
|
22
|
23
|
24
|
24
|
|
| Change in Deffered Taxes |
0
|
1
|
0
|
6
|
0
|
3
|
0
|
3
|
0
|
(2)
|
0
|
(4)
|
0
|
(8)
|
(11)
|
(5)
|
(5)
|
(2)
|
2
|
(0)
|
1
|
1
|
1
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
2
|
1
|
(1)
|
(0)
|
0
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(2)
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(6)
|
(0)
|
0
|
(1)
|
6
|
(0)
|
4
|
8
|
8
|
9
|
8
|
6
|
6
|
7
|
5
|
4
|
4
|
4
|
4
|
6
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
2
|
7
|
7
|
8
|
4
|
2
|
2
|
(0)
|
(1)
|
2
|
2
|
6
|
7
|
6
|
6
|
4
|
5
|
2
|
2
|
4
|
2
|
5
|
5
|
4
|
5
|
11
|
11
|
13
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
7
|
4
|
4
|
4
|
4
|
4
|
9
|
10
|
10
|
9
|
6
|
3
|
3
|
2
|
(0)
|
1
|
0
|
2
|
(0)
|
(1)
|
0
|
(1)
|
0
|
0
|
5
|
5
|
5
|
5
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
4
|
5
|
6
|
11
|
8
|
8
|
7
|
2
|
4
|
4
|
4
|
4
|
2
|
2
|
2
|
2
|
|
| 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
|
1
|
1
|
2
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
|
| Change in Working Capital |
(5)
|
(1)
|
3
|
2
|
4
|
(2)
|
(8)
|
(14)
|
(16)
|
(10)
|
(6)
|
(2)
|
(8)
|
(4)
|
2
|
3
|
7
|
8
|
(6)
|
(8)
|
(19)
|
(14)
|
(16)
|
(11)
|
(6)
|
(7)
|
(4)
|
(6)
|
0
|
(5)
|
(8)
|
(12)
|
(0)
|
0
|
2
|
7
|
3
|
(3)
|
(6)
|
(3)
|
2
|
(22)
|
(34)
|
(32)
|
(31)
|
(14)
|
3
|
(6)
|
(6)
|
2
|
(11)
|
(14)
|
(28)
|
(34)
|
(30)
|
(36)
|
(40)
|
(16)
|
(16)
|
(1)
|
27
|
10
|
19
|
8
|
(1)
|
(5)
|
(15)
|
(3)
|
(9)
|
|
| Cash from Operating Activities |
21
N/A
|
24
+17%
|
35
+45%
|
34
-3%
|
32
-6%
|
27
-15%
|
21
-22%
|
11
-50%
|
13
+25%
|
15
+10%
|
18
+22%
|
21
+21%
|
14
-36%
|
16
+17%
|
16
+3%
|
21
+27%
|
28
+37%
|
30
+4%
|
29
-1%
|
31
+4%
|
20
-35%
|
25
+27%
|
22
-13%
|
21
-1%
|
25
+15%
|
22
-9%
|
21
-5%
|
17
-19%
|
21
+22%
|
15
-28%
|
13
-13%
|
15
+14%
|
1
-96%
|
(1)
N/A
|
3
N/A
|
8
+153%
|
0
-96%
|
(4)
N/A
|
(3)
+35%
|
2
N/A
|
1
-28%
|
(20)
N/A
|
2
N/A
|
5
+162%
|
11
+144%
|
17
+51%
|
30
+79%
|
23
-24%
|
21
-8%
|
27
+30%
|
22
-19%
|
26
+17%
|
24
-7%
|
24
0%
|
17
-29%
|
10
-41%
|
2
-82%
|
21
+1 059%
|
19
-7%
|
28
+44%
|
51
+84%
|
36
-30%
|
48
+34%
|
42
-12%
|
38
-10%
|
34
-11%
|
27
-21%
|
39
+46%
|
33
-16%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(10)
|
0
|
(18)
|
0
|
(16)
|
0
|
(26)
|
0
|
(18)
|
0
|
(25)
|
0
|
(15)
|
0
|
(21)
|
0
|
(12)
|
0
|
(20)
|
0
|
(13)
|
0
|
(21)
|
0
|
(14)
|
0
|
(22)
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
(4)
|
0
|
(13)
|
0
|
(21)
|
0
|
(18)
|
0
|
(34)
|
0
|
(25)
|
0
|
(37)
|
0
|
(22)
|
0
|
(34)
|
0
|
(20)
|
0
|
(26)
|
0
|
(15)
|
0
|
(27)
|
|
| Other Items |
10
|
1
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(4)
|
(0)
|
2
|
3
|
5
|
3
|
(0)
|
1
|
2
|
1
|
3
|
1
|
(0)
|
0
|
(2)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(0)
|
0
|
3
|
(0)
|
1
|
(1)
|
(2)
|
(1)
|
0
|
1
|
(1)
|
(0)
|
2
|
0
|
2
|
4
|
2
|
1
|
(1)
|
0
|
(5)
|
0
|
(3)
|
1
|
(7)
|
1
|
2
|
1
|
5
|
1
|
2
|
1
|
4
|
3
|
5
|
2
|
6
|
0
|
(4)
|
0
|
|
| Cash from Investing Activities |
(10)
N/A
|
(9)
+12%
|
(12)
-34%
|
(11)
+9%
|
(12)
-9%
|
(15)
-29%
|
(18)
-14%
|
(21)
-19%
|
(19)
+7%
|
(19)
+3%
|
(16)
+12%
|
(12)
+26%
|
(14)
-12%
|
(13)
+9%
|
(15)
-16%
|
(13)
+11%
|
(12)
+6%
|
(12)
+3%
|
(9)
+23%
|
(12)
-33%
|
(13)
-5%
|
(13)
-4%
|
(15)
-14%
|
(13)
+12%
|
(14)
-4%
|
(14)
-5%
|
(13)
+10%
|
(14)
-9%
|
(16)
-9%
|
(14)
+8%
|
(14)
+5%
|
(11)
+21%
|
(0)
+96%
|
1
N/A
|
(1)
N/A
|
(2)
-347%
|
(1)
+36%
|
0
N/A
|
1
+439%
|
(1)
N/A
|
(0)
+96%
|
2
N/A
|
(11)
N/A
|
(10)
+12%
|
(13)
-25%
|
(10)
+20%
|
(12)
-19%
|
(14)
-14%
|
(16)
-18%
|
(17)
-6%
|
(17)
0%
|
(21)
-20%
|
(24)
-17%
|
(24)
-1%
|
(24)
+3%
|
(23)
+4%
|
(20)
+14%
|
(20)
-4%
|
(21)
-2%
|
(20)
+2%
|
(21)
-2%
|
(18)
+15%
|
(17)
+5%
|
(14)
+16%
|
(12)
+16%
|
(13)
-12%
|
(15)
-10%
|
(19)
-29%
|
(21)
-9%
|
|
| 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)
|
(1)
|
(2)
|
(3)
|
2
|
1
|
(3)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
(1)
|
(0)
|
3
|
2
|
2
|
1
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
0
|
(6)
|
0
|
(8)
|
0
|
(3)
|
0
|
(5)
|
0
|
(3)
|
0
|
(4)
|
0
|
10
|
3
|
7
|
2
|
(0)
|
(7)
|
(11)
|
(4)
|
(6)
|
(4)
|
1
|
(1)
|
7
|
3
|
1
|
2
|
1
|
4
|
(3)
|
(3)
|
3
|
(0)
|
3
|
1
|
3
|
2
|
(6)
|
2
|
40
|
33
|
21
|
21
|
(8)
|
(11)
|
(2)
|
(4)
|
(10)
|
(2)
|
0
|
14
|
18
|
47
|
40
|
29
|
31
|
(8)
|
(1)
|
(10)
|
(23)
|
(14)
|
(18)
|
(18)
|
(7)
|
(8)
|
(6)
|
9
|
|
| Cash Paid for Dividends |
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(18)
|
(18)
|
(20)
|
(20)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
(6)
|
(6)
|
(6)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(4)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(6)
|
(6)
|
(12)
|
(6)
|
(6)
|
0
|
0
|
0
|
(4)
|
(4)
|
(10)
|
(10)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
(0)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
|
| Other |
(6)
|
(1)
|
(1)
|
(2)
|
3
|
4
|
4
|
6
|
3
|
1
|
0
|
0
|
1
|
(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
|
(3)
|
(3)
|
0
|
0
|
3
|
1
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(3)
|
(7)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(9)
N/A
|
(13)
-40%
|
(13)
-4%
|
(15)
-12%
|
(10)
+28%
|
(17)
-67%
|
(17)
+2%
|
(17)
0%
|
(20)
-17%
|
(10)
+51%
|
(11)
-8%
|
(10)
+7%
|
(10)
-1%
|
0
N/A
|
(3)
N/A
|
(1)
+85%
|
(6)
-1 077%
|
(9)
-37%
|
(16)
-83%
|
(16)
-5%
|
(10)
+39%
|
(12)
-18%
|
(10)
+19%
|
(9)
+11%
|
(11)
-24%
|
(3)
+76%
|
(7)
-160%
|
(6)
+14%
|
(6)
-10%
|
(8)
-29%
|
(5)
+33%
|
(5)
+7%
|
(2)
+57%
|
(1)
+63%
|
(0)
+80%
|
2
N/A
|
1
-78%
|
2
+178%
|
1
-21%
|
(7)
N/A
|
2
N/A
|
36
+2 048%
|
22
-40%
|
14
-35%
|
8
-42%
|
(11)
N/A
|
(13)
-18%
|
(8)
+40%
|
(4)
+45%
|
(11)
-141%
|
(8)
+24%
|
(5)
+41%
|
3
N/A
|
7
+135%
|
41
+451%
|
35
-16%
|
22
-38%
|
23
+7%
|
(17)
N/A
|
(10)
+40%
|
(11)
-12%
|
(24)
-107%
|
(15)
+38%
|
(19)
-27%
|
(26)
-38%
|
(15)
+41%
|
(17)
-10%
|
(15)
+10%
|
(1)
+93%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
2
|
(0)
|
(3)
|
0
|
3
|
(0)
|
(2)
|
(1)
|
(5)
|
(10)
|
(9)
|
(9)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(4)
|
(3)
|
(1)
|
(0)
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
|
| Net Change in Cash |
2
N/A
|
3
+85%
|
10
+266%
|
9
-15%
|
10
+13%
|
(6)
N/A
|
(13)
-137%
|
(27)
-105%
|
(26)
+5%
|
(14)
+46%
|
(9)
+33%
|
(1)
+94%
|
(10)
-1 731%
|
3
N/A
|
(3)
N/A
|
6
N/A
|
9
+50%
|
10
+15%
|
5
-49%
|
3
-42%
|
(3)
N/A
|
1
N/A
|
(3)
N/A
|
(1)
+60%
|
(1)
+36%
|
4
N/A
|
1
-76%
|
(3)
N/A
|
(1)
+71%
|
(8)
-742%
|
(6)
+23%
|
(2)
+66%
|
(2)
+5%
|
0
N/A
|
2
+524%
|
4
+117%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(9)
-1 320%
|
2
N/A
|
13
+421%
|
2
-85%
|
(0)
N/A
|
(2)
-371%
|
(7)
-269%
|
5
N/A
|
0
-91%
|
(1)
N/A
|
(2)
-210%
|
(5)
-189%
|
(1)
+79%
|
3
N/A
|
6
+136%
|
30
+392%
|
19
-37%
|
(1)
N/A
|
19
N/A
|
(23)
N/A
|
(9)
+60%
|
15
N/A
|
(9)
N/A
|
15
N/A
|
9
-40%
|
(2)
N/A
|
3
N/A
|
(6)
N/A
|
3
N/A
|
8
+144%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
14
-32%
|
35
+148%
|
16
-54%
|
32
+100%
|
12
-64%
|
21
+84%
|
(15)
N/A
|
13
N/A
|
(4)
N/A
|
18
N/A
|
(4)
N/A
|
14
N/A
|
0
-97%
|
16
+3 902%
|
(0)
N/A
|
28
N/A
|
17
-40%
|
29
+70%
|
10
-65%
|
20
+91%
|
12
-41%
|
22
+86%
|
0
-98%
|
25
+5 609%
|
8
-68%
|
21
+169%
|
(4)
N/A
|
21
N/A
|
1
-94%
|
13
+1 040%
|
15
+14%
|
1
-96%
|
(1)
N/A
|
3
N/A
|
8
+153%
|
0
-96%
|
(4)
N/A
|
(3)
+35%
|
2
N/A
|
1
-28%
|
(20)
N/A
|
(10)
+49%
|
5
N/A
|
7
+49%
|
17
+148%
|
18
+5%
|
23
+29%
|
(0)
N/A
|
27
N/A
|
4
-84%
|
26
+501%
|
(10)
N/A
|
24
N/A
|
(8)
N/A
|
10
N/A
|
(35)
N/A
|
21
N/A
|
(3)
N/A
|
28
N/A
|
17
-38%
|
36
+107%
|
29
-20%
|
42
+48%
|
12
-71%
|
34
+179%
|
12
-65%
|
39
+232%
|
6
-86%
|
|