Saes Getters SpA
MIL:SG
Cash Flow Statement
Cash Flow Statement
Saes Getters SpA
| Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
14
|
21
|
27
|
31
|
35
|
35
|
34
|
21
|
(10)
|
(17)
|
(2)
|
3
|
4
|
15
|
16
|
5
|
6
|
(8)
|
(5)
|
1
|
4
|
20
|
11
|
11
|
5
|
5
|
11
|
9
|
12
|
13
|
14
|
9
|
6
|
12
|
16
|
16
|
(1)
|
632
|
612
|
|
| Depreciation & Amortization |
12
|
11
|
11
|
11
|
11
|
12
|
11
|
11
|
15
|
15
|
12
|
12
|
12
|
11
|
11
|
10
|
6
|
8
|
9
|
11
|
8
|
9
|
9
|
11
|
9
|
11
|
10
|
12
|
11
|
12
|
11
|
13
|
14
|
15
|
16
|
16
|
16
|
14
|
13
|
|
| Change in Deffered Taxes |
4
|
2
|
4
|
0
|
(2)
|
1
|
(2)
|
(1)
|
1
|
(0)
|
(2)
|
(3)
|
(2)
|
(8)
|
(8)
|
0
|
(4)
|
(4)
|
(5)
|
(3)
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
10
|
11
|
18
|
29
|
24
|
21
|
25
|
12
|
8
|
12
|
9
|
9
|
9
|
7
|
7
|
7
|
24
|
43
|
45
|
43
|
24
|
6
|
6
|
16
|
14
|
14
|
13
|
5
|
8
|
18
|
13
|
36
|
39
|
38
|
41
|
24
|
32
|
(737)
|
(733)
|
|
| Cash Taxes Paid |
10
|
10
|
11
|
14
|
22
|
26
|
19
|
15
|
12
|
5
|
2
|
2
|
2
|
4
|
5
|
6
|
11
|
13
|
14
|
19
|
10
|
10
|
10
|
6
|
7
|
6
|
6
|
8
|
6
|
7
|
7
|
12
|
13
|
13
|
12
|
12
|
12
|
10
|
10
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
|
| Change in Working Capital |
(6)
|
(8)
|
(12)
|
(15)
|
(23)
|
(25)
|
(14)
|
(8)
|
(5)
|
(4)
|
(11)
|
(13)
|
(4)
|
(7)
|
(3)
|
(2)
|
(18)
|
(18)
|
(23)
|
(31)
|
(19)
|
(13)
|
(6)
|
(13)
|
(13)
|
(16)
|
(24)
|
(14)
|
(15)
|
(23)
|
(15)
|
(28)
|
(32)
|
(29)
|
(36)
|
(22)
|
0
|
52
|
46
|
|
| Cash from Operating Activities |
34
N/A
|
37
+10%
|
49
+30%
|
57
+17%
|
46
-19%
|
44
-4%
|
53
+21%
|
34
-37%
|
9
-72%
|
6
-38%
|
6
-3%
|
7
+34%
|
18
+142%
|
19
+4%
|
23
+22%
|
19
-16%
|
14
-30%
|
21
+52%
|
22
+9%
|
23
+2%
|
21
-7%
|
24
+15%
|
23
-6%
|
25
+9%
|
15
-38%
|
13
-17%
|
11
-16%
|
10
-3%
|
16
+54%
|
19
+21%
|
25
+28%
|
29
+18%
|
26
-10%
|
37
+41%
|
35
-5%
|
34
-3%
|
47
+38%
|
(40)
N/A
|
(61)
-55%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(10)
|
(12)
|
(12)
|
(13)
|
(15)
|
(17)
|
(14)
|
(10)
|
(8)
|
(6)
|
(6)
|
(7)
|
(6)
|
(5)
|
(6)
|
(11)
|
(15)
|
(19)
|
(26)
|
(22)
|
(24)
|
(24)
|
(20)
|
(16)
|
(13)
|
(13)
|
(15)
|
(25)
|
(17)
|
(16)
|
(15)
|
(7)
|
(16)
|
(16)
|
(14)
|
(12)
|
(10)
|
(9)
|
|
| Other Items |
0
|
(0)
|
(9)
|
(10)
|
(0)
|
2
|
(23)
|
(76)
|
(32)
|
20
|
2
|
(2)
|
(3)
|
(0)
|
(4)
|
(4)
|
264
|
257
|
161
|
159
|
(105)
|
(98)
|
(1)
|
1
|
1
|
(0)
|
1
|
1
|
(10)
|
23
|
25
|
21
|
32
|
3
|
3
|
59
|
51
|
286
|
269
|
|
| Cash from Investing Activities |
(10)
N/A
|
(10)
+4%
|
(21)
-107%
|
(21)
-3%
|
(13)
+39%
|
(13)
+1%
|
(40)
-216%
|
(90)
-125%
|
(42)
+53%
|
11
N/A
|
(3)
N/A
|
(8)
-131%
|
(10)
-25%
|
(6)
+37%
|
(9)
-41%
|
(9)
-7%
|
253
N/A
|
242
-4%
|
142
-41%
|
133
-7%
|
(126)
N/A
|
(122)
+4%
|
(25)
+79%
|
(19)
+23%
|
(14)
+26%
|
(14)
+5%
|
(13)
+8%
|
(13)
-7%
|
(35)
-161%
|
6
N/A
|
9
+44%
|
6
-35%
|
25
+317%
|
(13)
N/A
|
(13)
-3%
|
45
N/A
|
38
-15%
|
276
+617%
|
260
-6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
(0)
|
0
|
0
|
0
|
(6)
|
(9)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(93)
|
(93)
|
(93)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(44)
|
(44)
|
(44)
|
|
| Net Issuance of Debt |
1
|
(0)
|
(0)
|
0
|
0
|
(1)
|
14
|
52
|
29
|
(13)
|
(2)
|
(1)
|
(8)
|
(10)
|
7
|
2
|
(3)
|
(5)
|
(6)
|
84
|
86
|
86
|
87
|
(6)
|
(3)
|
(4)
|
(3)
|
6
|
27
|
(21)
|
(21)
|
219
|
(34)
|
(2)
|
(4)
|
(247)
|
(15)
|
(117)
|
(121)
|
|
| Cash Paid for Dividends |
(23)
|
(23)
|
(29)
|
(29)
|
(32)
|
(44)
|
(34)
|
(22)
|
(18)
|
(18)
|
0
|
0
|
(4)
|
(4)
|
(11)
|
(11)
|
0
|
(15)
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(9)
|
(9)
|
(9)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(101)
|
(101)
|
(101)
|
(101)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(240)
|
(1)
|
(1)
|
(2)
|
236
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
(21)
N/A
|
(23)
-7%
|
(30)
-29%
|
(29)
+1%
|
(31)
-8%
|
(50)
-60%
|
(30)
+41%
|
26
N/A
|
10
-63%
|
(32)
N/A
|
(3)
+89%
|
(2)
+28%
|
(14)
-484%
|
(16)
-10%
|
(5)
+67%
|
(7)
-46%
|
(19)
-153%
|
(121)
-538%
|
(122)
0%
|
(142)
-17%
|
(125)
+12%
|
(25)
+80%
|
(25)
+1%
|
(17)
+33%
|
(14)
+18%
|
(15)
-13%
|
(14)
+6%
|
(3)
+76%
|
18
N/A
|
(30)
N/A
|
(30)
+1%
|
(29)
+2%
|
(43)
-47%
|
(12)
+72%
|
(14)
-21%
|
(24)
-66%
|
(74)
-208%
|
(176)
-138%
|
(180)
-2%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
2
|
(2)
|
(2)
|
(2)
|
(5)
|
(8)
|
(3)
|
(0)
|
(1)
|
5
|
3
|
(4)
|
1
|
4
|
0
|
0
|
1
|
2
|
1
|
2
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
4
|
3
|
2
|
4
|
3
|
(0)
|
(1)
|
(4)
|
(5)
|
(1)
|
(1)
|
|
| Net Change in Cash |
3
N/A
|
6
+111%
|
(4)
N/A
|
4
N/A
|
(0)
N/A
|
(24)
-4 938%
|
(24)
+1%
|
(33)
-39%
|
(23)
+30%
|
(15)
+35%
|
4
N/A
|
(0)
N/A
|
(10)
-16 433%
|
(2)
+81%
|
13
N/A
|
2
-82%
|
248
+10 578%
|
143
-42%
|
45
-69%
|
15
-68%
|
(228)
N/A
|
(122)
+47%
|
(27)
+78%
|
(11)
+60%
|
(14)
-34%
|
(18)
-24%
|
(17)
+3%
|
(7)
+60%
|
3
N/A
|
(1)
N/A
|
6
N/A
|
10
+57%
|
12
+14%
|
13
+8%
|
7
-48%
|
52
+697%
|
7
-87%
|
59
+749%
|
18
-70%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
23
N/A
|
27
+19%
|
37
+35%
|
45
+22%
|
33
-27%
|
29
-13%
|
36
+25%
|
20
-45%
|
(0)
N/A
|
(2)
-523%
|
(0)
+97%
|
1
N/A
|
11
+669%
|
13
+13%
|
18
+39%
|
13
-24%
|
2
-83%
|
6
+140%
|
4
-30%
|
(3)
N/A
|
(0)
+93%
|
0
N/A
|
(1)
N/A
|
5
N/A
|
(0)
N/A
|
(0)
-554%
|
(2)
-444%
|
(4)
-73%
|
(8)
-105%
|
3
N/A
|
9
+210%
|
15
+64%
|
20
+35%
|
21
+8%
|
19
-9%
|
20
+5%
|
35
+73%
|
(50)
N/A
|
(71)
-41%
|
|