Capelli SA
PAR:ALCAP
Cash Flow Statement
Cash Flow Statement
Capelli SA
| Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-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 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
2
|
(0)
|
1
|
(5)
|
(1)
|
5
|
0
|
(3)
|
(3)
|
(2)
|
1
|
1
|
0
|
1
|
0
|
1
|
(0)
|
(1)
|
0
|
1
|
(1)
|
3
|
5
|
5
|
5
|
6
|
8
|
6
|
5
|
0
|
1
|
3
|
3
|
1
|
(4)
|
(25)
|
(38)
|
(55)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
0
|
3
|
0
|
4
|
7
|
6
|
4
|
4
|
5
|
5
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(2)
|
(0)
|
2
|
(0)
|
(0)
|
0
|
0
|
1
|
3
|
3
|
2
|
1
|
(1)
|
(4)
|
(9)
|
(6)
|
(1)
|
(2)
|
(4)
|
(4)
|
(1)
|
|
| Other Non-Cash Items |
1
|
1
|
(0)
|
0
|
(3)
|
(0)
|
2
|
1
|
(2)
|
(2)
|
(1)
|
1
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
1
|
0
|
(2)
|
0
|
2
|
4
|
6
|
6
|
5
|
6
|
8
|
12
|
9
|
19
|
27
|
24
|
23
|
30
|
34
|
24
|
27
|
|
| Cash Taxes Paid |
1
|
2
|
0
|
(0)
|
(3)
|
(1)
|
0
|
3
|
1
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
1
|
(2)
|
(0)
|
3
|
3
|
0
|
2
|
2
|
1
|
1
|
2
|
4
|
1
|
4
|
9
|
0
|
2
|
3
|
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
|
1
|
2
|
3
|
4
|
6
|
8
|
13
|
11
|
12
|
21
|
23
|
22
|
22
|
28
|
35
|
28
|
|
| Change in Working Capital |
(2)
|
(6)
|
1
|
(16)
|
17
|
(0)
|
(36)
|
4
|
27
|
6
|
16
|
2
|
(6)
|
(6)
|
(5)
|
(2)
|
(14)
|
0
|
(6)
|
(8)
|
5
|
(14)
|
(36)
|
(14)
|
4
|
(33)
|
(57)
|
(43)
|
(17)
|
(47)
|
(58)
|
(17)
|
17
|
(28)
|
(102)
|
(185)
|
(104)
|
29
|
32
|
|
| Cash from Operating Activities |
(0)
N/A
|
(2)
-481%
|
1
N/A
|
(15)
N/A
|
8
N/A
|
(1)
N/A
|
(29)
-2 651%
|
6
N/A
|
21
+289%
|
1
-94%
|
13
+872%
|
4
-73%
|
(4)
N/A
|
(6)
-53%
|
(3)
+49%
|
(1)
+51%
|
(13)
-829%
|
(0)
+98%
|
(7)
-2 732%
|
(7)
-5%
|
6
N/A
|
(15)
N/A
|
(31)
-107%
|
(4)
+86%
|
15
N/A
|
(22)
N/A
|
(42)
-93%
|
(25)
+39%
|
0
N/A
|
(28)
N/A
|
(46)
-66%
|
(1)
+97%
|
42
N/A
|
(1)
N/A
|
(72)
-12 092%
|
(157)
-118%
|
(96)
+39%
|
16
N/A
|
7
-55%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(3)
|
(5)
|
3
|
5
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
0
|
(0)
|
|
| Other Items |
1
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
(0)
|
1
|
0
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(6)
|
(20)
|
(21)
|
(7)
|
(7)
|
(10)
|
(1)
|
(15)
|
(17)
|
5
|
1
|
|
| Cash from Investing Activities |
0
N/A
|
1
+76%
|
(0)
N/A
|
0
N/A
|
1
+134%
|
(1)
N/A
|
(1)
-94%
|
1
N/A
|
1
+110%
|
0
-92%
|
1
+667%
|
0
-98%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
+75%
|
(3)
N/A
|
(5)
-49%
|
3
N/A
|
3
-1%
|
(0)
N/A
|
(1)
-357%
|
(0)
+53%
|
(0)
+68%
|
(1)
-321%
|
(3)
-347%
|
(3)
-11%
|
(8)
-141%
|
(22)
-175%
|
(22)
-2%
|
(9)
+59%
|
(10)
-9%
|
(13)
-32%
|
(4)
+70%
|
(17)
-335%
|
(17)
+2%
|
6
N/A
|
1
-84%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(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)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
(1)
|
(0)
|
1
|
(0)
|
1
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
4
|
3
|
(3)
|
(2)
|
0
|
13
|
1
|
(11)
|
(1)
|
5
|
3
|
11
|
12
|
11
|
49
|
39
|
21
|
37
|
41
|
36
|
27
|
38
|
46
|
94
|
119
|
59
|
1
|
(3)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(2)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
0
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
0
|
|
| Other |
(1)
|
0
|
0
|
0
|
(0)
|
1
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
2
|
(1)
|
(1)
|
2
|
(1)
|
(1)
|
(0)
|
0
|
2
|
2
|
5
|
2
|
(2)
|
(18)
|
(4)
|
12
|
8
|
(2)
|
(6)
|
2
|
(19)
|
(33)
|
(22)
|
15
|
7
|
(35)
|
(27)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(3)
-137%
|
(1)
+72%
|
0
N/A
|
0
+105%
|
1
+232%
|
(1)
N/A
|
(1)
-103%
|
(1)
+22%
|
(0)
+78%
|
(0)
-29%
|
4
N/A
|
5
+37%
|
(4)
N/A
|
(3)
+11%
|
1
N/A
|
11
+663%
|
0
-99%
|
(11)
N/A
|
1
N/A
|
7
+1 106%
|
4
-41%
|
15
+249%
|
12
-25%
|
8
-31%
|
31
+290%
|
33
+6%
|
32
-2%
|
42
+31%
|
37
-11%
|
27
-27%
|
27
-1%
|
20
-26%
|
11
-43%
|
70
+519%
|
135
+91%
|
64
-53%
|
(36)
N/A
|
(30)
+14%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(1)
|
(1)
|
|
| Net Change in Cash |
(1)
N/A
|
(4)
-248%
|
(0)
+99%
|
(15)
-37 125%
|
9
N/A
|
(0)
N/A
|
(30)
-15 937%
|
5
N/A
|
22
+342%
|
1
-94%
|
14
+993%
|
7
-46%
|
1
-87%
|
(9)
N/A
|
(7)
+25%
|
0
N/A
|
(2)
N/A
|
(3)
-83%
|
(23)
-615%
|
(4)
+82%
|
16
N/A
|
(11)
N/A
|
(16)
-53%
|
7
N/A
|
22
+230%
|
8
-63%
|
(13)
N/A
|
3
N/A
|
35
+971%
|
(13)
N/A
|
(42)
-235%
|
16
N/A
|
52
+218%
|
(3)
N/A
|
(5)
-90%
|
(38)
-696%
|
(49)
-29%
|
(15)
+70%
|
(23)
-55%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-246%
|
1
N/A
|
(15)
N/A
|
9
N/A
|
(1)
N/A
|
(29)
-2 774%
|
6
N/A
|
22
+289%
|
2
-93%
|
13
+745%
|
4
-73%
|
(4)
N/A
|
(6)
-48%
|
(3)
+49%
|
(1)
+57%
|
(13)
-941%
|
(3)
+74%
|
(12)
-261%
|
(4)
+63%
|
10
N/A
|
(15)
N/A
|
(31)
-104%
|
(4)
+86%
|
14
N/A
|
(22)
N/A
|
(42)
-91%
|
(26)
+38%
|
(1)
+94%
|
(30)
-1 907%
|
(48)
-61%
|
(4)
+92%
|
39
N/A
|
(4)
N/A
|
(74)
-1 765%
|
(159)
-113%
|
(96)
+39%
|
17
N/A
|
7
-58%
|
|