Servizi Italia SpA
MIL:SRI
Cash Flow Statement
Cash Flow Statement
Servizi Italia SpA
| Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
17
|
14
|
8
|
10
|
14
|
13
|
18
|
10
|
3
|
1
|
8
|
8
|
5
|
2
|
3
|
6
|
9
|
|
| Depreciation & Amortization |
38
|
40
|
41
|
41
|
42
|
49
|
77
|
51
|
51
|
53
|
53
|
55
|
56
|
57
|
57
|
56
|
55
|
|
| Other Non-Cash Items |
0
|
1
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
(0)
|
(2)
|
0
|
(4)
|
1
|
5
|
10
|
10
|
|
| Cash Taxes Paid |
6
|
7
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
2
|
2
|
5
|
2
|
5
|
6
|
10
|
11
|
|
| Change in Working Capital |
(8)
|
(29)
|
(13)
|
(14)
|
(19)
|
(2)
|
(10)
|
(2)
|
5
|
(0)
|
(14)
|
(16)
|
4
|
(3)
|
(17)
|
(15)
|
(17)
|
|
| Cash from Operating Activities |
47
N/A
|
26
-46%
|
39
+53%
|
41
+5%
|
38
-7%
|
61
+59%
|
86
+40%
|
60
-30%
|
60
0%
|
54
-11%
|
45
-15%
|
47
+4%
|
61
+29%
|
56
-8%
|
48
-15%
|
56
+17%
|
57
+2%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(63)
|
(39)
|
(39)
|
(33)
|
(36)
|
(57)
|
(85)
|
(54)
|
(55)
|
(55)
|
(61)
|
(58)
|
(50)
|
(51)
|
(50)
|
(52)
|
(58)
|
|
| Other Items |
(0)
|
(2)
|
(5)
|
(10)
|
(11)
|
(4)
|
(6)
|
(4)
|
(1)
|
2
|
11
|
9
|
0
|
1
|
0
|
0
|
2
|
|
| Cash from Investing Activities |
(63)
N/A
|
(41)
+35%
|
(44)
-7%
|
(43)
+1%
|
(47)
-8%
|
(61)
-31%
|
(91)
-48%
|
(58)
+36%
|
(56)
+3%
|
(53)
+5%
|
(50)
+5%
|
(48)
+3%
|
(50)
-3%
|
(50)
-1%
|
(50)
+2%
|
(51)
-4%
|
(56)
-8%
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
(0)
|
(0)
|
26
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
19
|
17
|
6
|
11
|
(14)
|
7
|
22
|
3
|
(6)
|
2
|
3
|
(2)
|
(10)
|
11
|
9
|
(17)
|
(7)
|
|
| Cash Paid for Dividends |
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(6)
|
(11)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
|
| Other |
(2)
|
0
|
2
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
2
|
3
|
2
|
3
|
0
|
(1)
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
15
N/A
|
15
-4%
|
3
-79%
|
9
+189%
|
9
+1%
|
(0)
N/A
|
10
N/A
|
(3)
N/A
|
(11)
-304%
|
(2)
+83%
|
4
N/A
|
0
-99%
|
(11)
N/A
|
9
N/A
|
9
+5%
|
(18)
N/A
|
(8)
+54%
|
|
| Change in Cash | ||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(0)
N/A
|
(1)
-522%
|
(1)
-164%
|
7
N/A
|
0
-93%
|
(1)
N/A
|
4
N/A
|
0
-96%
|
(8)
N/A
|
(3)
+65%
|
(1)
+64%
|
(1)
-26%
|
1
N/A
|
15
+1 705%
|
8
-50%
|
(13)
N/A
|
(7)
+46%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(16)
N/A
|
(14)
+11%
|
1
N/A
|
8
+1 105%
|
3
-62%
|
4
+45%
|
1
-73%
|
7
+475%
|
6
-17%
|
(1)
N/A
|
(15)
-927%
|
(10)
+31%
|
11
N/A
|
5
-55%
|
(2)
N/A
|
4
N/A
|
(1)
N/A
|
|