Intesa Sanpaolo SpA
OTC:ISNPY
Cash Flow Statement
Cash Flow Statement
Intesa Sanpaolo SpA
| Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
3 186
|
3 864
|
3 132
|
3 267
|
3 420
|
3 468
|
2 669
|
0
|
6 485
|
0
|
7 356
|
10 555
|
2 682
|
1 128
|
2 938
|
3 016
|
2 776
|
2 500
|
(8 127)
|
(8 263)
|
1 654
|
780
|
(4 557)
|
2 196
|
4 072
|
4 141
|
4 172
|
4 466
|
3 285
|
3 713
|
4 043
|
3 415
|
4 377
|
6 263
|
7 752
|
8 285
|
8 659
|
9 113
|
|
| Depreciation & Amortization |
0
|
0
|
523
|
0
|
0
|
0
|
503
|
0
|
0
|
0
|
1 359
|
0
|
2 176
|
0
|
1 184
|
1 735
|
1 138
|
1 117
|
1 104
|
1 102
|
1 179
|
1 238
|
3 212
|
455
|
980
|
1 108
|
1 215
|
1 252
|
2 377
|
2 488
|
1 592
|
1 652
|
1 684
|
1 680
|
1 657
|
1 686
|
1 758
|
1 790
|
|
| 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
|
140
|
0
|
194
|
0
|
199
|
0
|
220
|
0
|
133
|
0
|
158
|
0
|
148
|
0
|
|
| Other Non-Cash Items |
3 467
|
4 110
|
1 479
|
1 567
|
1 624
|
1 535
|
2 517
|
0
|
366
|
0
|
(2 392)
|
(1 271)
|
(2 335)
|
(2 115)
|
5 625
|
6 695
|
4 810
|
6 315
|
12 399
|
9 874
|
1 181
|
1 483
|
9 685
|
(320)
|
2 272
|
5 552
|
6 805
|
6 157
|
9 149
|
8 761
|
6 974
|
3 233
|
4 575
|
6 657
|
3 073
|
2 212
|
911
|
4 483
|
|
| Change in Working Capital |
(6 262)
|
(7 741)
|
(5 667)
|
(5 915)
|
(5 206)
|
(5 207)
|
(3 351)
|
(1 894)
|
(5 526)
|
(667)
|
(101)
|
9 053
|
8 296
|
(1 800)
|
(13 297)
|
(17 333)
|
(11 370)
|
(14 366)
|
(10 720)
|
(1 192)
|
(1 051)
|
(1 303)
|
(5 327)
|
(651)
|
(1 701)
|
(6 616)
|
(7 759)
|
(11 520)
|
(16 540)
|
(10 926)
|
(3 804)
|
1 592
|
91 640
|
54 842
|
(29 820)
|
(30 295)
|
(51 515)
|
(19 195)
|
|
| Cash from Operating Activities |
956
N/A
|
798
-17%
|
(533)
N/A
|
(558)
-5%
|
361
N/A
|
319
-12%
|
2 338
+633%
|
2 333
0%
|
1 828
-22%
|
895
-51%
|
6 222
+595%
|
15 184
+144%
|
10 819
-29%
|
(611)
N/A
|
(3 550)
-481%
|
(5 887)
-66%
|
(2 646)
+55%
|
(4 434)
-68%
|
(5 344)
-21%
|
1 521
N/A
|
2 963
+95%
|
2 198
-26%
|
3 013
+37%
|
1 680
-44%
|
5 623
+235%
|
4 185
-26%
|
4 433
+6%
|
355
-92%
|
(1 729)
N/A
|
4 036
N/A
|
8 805
+118%
|
9 892
+12%
|
102 276
+934%
|
69 442
-32%
|
(17 338)
N/A
|
(18 112)
-4%
|
(40 187)
-122%
|
(3 809)
+91%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(579)
|
(692)
|
(640)
|
(660)
|
(801)
|
(802)
|
(586)
|
0
|
(597)
|
0
|
(1 615)
|
(3 502)
|
(1 381)
|
256
|
(709)
|
(642)
|
(876)
|
(841)
|
(844)
|
(1 007)
|
(835)
|
(783)
|
(697)
|
(316)
|
(1 910)
|
(1 974)
|
(1 465)
|
(1 175)
|
(1 436)
|
(1 430)
|
(1 892)
|
(2 272)
|
(1 848)
|
(1 987)
|
(1 655)
|
(1 559)
|
(1 669)
|
(1 718)
|
|
| Other Items |
804
|
749
|
1 786
|
1 907
|
1 986
|
2 017
|
(218)
|
(920)
|
3 521
|
4 071
|
2 710
|
(4 710)
|
(206)
|
3 255
|
4 887
|
6 393
|
994
|
959
|
1 628
|
268
|
(1)
|
(271)
|
(123)
|
(230)
|
(139)
|
0
|
177
|
933
|
1 079
|
142
|
(334)
|
1 122
|
1 310
|
1 097
|
1 067
|
313
|
422
|
343
|
|
| Cash from Investing Activities |
225
N/A
|
57
-75%
|
1 146
+1 911%
|
1 247
+9%
|
1 185
-5%
|
1 215
+3%
|
(804)
N/A
|
(1 433)
-78%
|
2 924
N/A
|
3 813
+30%
|
1 095
-71%
|
(7 987)
N/A
|
(1 587)
+80%
|
3 511
N/A
|
4 178
+19%
|
5 751
+38%
|
118
-98%
|
118
N/A
|
784
+564%
|
(739)
N/A
|
(836)
-13%
|
(1 054)
-26%
|
(820)
+22%
|
(546)
+33%
|
(2 049)
-275%
|
(1 974)
+4%
|
(1 288)
+35%
|
(242)
+81%
|
(357)
-48%
|
(1 288)
-261%
|
(2 226)
-73%
|
(1 150)
+48%
|
(538)
+53%
|
(890)
-65%
|
(588)
+34%
|
(1 246)
-112%
|
(1 247)
0%
|
(1 375)
-10%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
127
|
139
|
152
|
144
|
74
|
72
|
134
|
0
|
40
|
0
|
(2 207)
|
(2 173)
|
37
|
9
|
3
|
1
|
(2)
|
4 933
|
4 952
|
2
|
(10)
|
(3)
|
(43)
|
(101)
|
896
|
908
|
(254)
|
1 233
|
2 723
|
(50)
|
(1 538)
|
1 276
|
(502)
|
(3 738)
|
(1 292)
|
417
|
(1 381)
|
(2 366)
|
|
| Cash Paid for Dividends |
(1 205)
|
(1 205)
|
(791)
|
0
|
(1 585)
|
(1 585)
|
(1 590)
|
0
|
(4 943)
|
0
|
(4 928)
|
(9 795)
|
(4 887)
|
(44)
|
(24)
|
(1 124)
|
(1 125)
|
(1 078)
|
(1 077)
|
(871)
|
(871)
|
(897)
|
(901)
|
(3 447)
|
(3 447)
|
(3 492)
|
(3 494)
|
(37)
|
(41)
|
(716)
|
(4 041)
|
(4 896)
|
(2 966)
|
(3 065)
|
(4 293)
|
(5 436)
|
(5 830)
|
(6 112)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
(4 977)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(31)
|
(20)
|
(14)
|
(9)
|
(1)
|
(5)
|
(14)
|
(22)
|
(50)
|
(36)
|
(7)
|
0
|
23
|
23
|
|
| Cash from Financing Activities |
(1 078)
N/A
|
(719)
+33%
|
(639)
+11%
|
(647)
-1%
|
(1 511)
-134%
|
(1 513)
0%
|
(1 456)
+4%
|
(1 459)
0%
|
(4 903)
-236%
|
(4 899)
+0%
|
(7 135)
-46%
|
(6 990)
+2%
|
(4 850)
+31%
|
(35)
+99%
|
(21)
+40%
|
(1 123)
-5 248%
|
(1 127)
0%
|
3 855
N/A
|
3 875
+1%
|
(869)
N/A
|
(881)
-1%
|
(900)
-2%
|
(944)
-5%
|
(3 573)
-278%
|
(2 582)
+28%
|
(2 604)
-1%
|
(3 762)
-44%
|
1 187
N/A
|
2 681
+126%
|
(771)
N/A
|
(5 593)
-625%
|
(3 642)
+35%
|
(3 518)
+3%
|
(6 839)
-94%
|
(5 592)
+18%
|
(5 019)
+10%
|
(7 188)
-43%
|
(8 455)
-18%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
78
|
0
|
38
|
17
|
(35)
|
0
|
20
|
0
|
24
|
23
|
2
|
(2)
|
(10)
|
(37)
|
(30)
|
26
|
1
|
(36)
|
(12)
|
(15)
|
(6)
|
(5)
|
(25)
|
14
|
5
|
3
|
12
|
(54)
|
(84)
|
0
|
37
|
32
|
(52)
|
(208)
|
(136)
|
2
|
(115)
|
3
|
|
| Net Change in Cash |
181
N/A
|
136
-25%
|
12
-91%
|
59
+392%
|
0
N/A
|
21
N/A
|
98
+367%
|
(559)
N/A
|
(127)
+77%
|
(168)
-32%
|
184
N/A
|
205
+11%
|
4 372
+2 033%
|
2 828
-35%
|
577
-80%
|
(1 233)
N/A
|
(3 654)
-196%
|
(497)
+86%
|
(697)
-40%
|
(102)
+85%
|
1 240
N/A
|
239
-81%
|
1 224
+412%
|
(2 425)
N/A
|
997
N/A
|
(390)
N/A
|
(605)
-55%
|
1 246
N/A
|
511
-59%
|
1 977
+287%
|
1 023
-48%
|
5 132
+402%
|
98 168
+1 813%
|
61 505
-37%
|
(23 654)
N/A
|
(24 375)
-3%
|
(48 737)
-100%
|
(13 636)
+72%
|
|