Unieuro SpA
SWB:1UI
Cash Flow Statement
Cash Flow Statement
Unieuro SpA
| Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
6
|
13
|
12
|
9
|
4
|
9
|
11
|
13
|
18
|
20
|
29
|
26
|
25
|
30
|
26
|
23
|
42
|
57
|
54
|
69
|
64
|
49
|
45
|
38
|
28
|
10
|
2
|
(17)
|
(8)
|
|
| Depreciation & Amortization |
27
|
18
|
18
|
18
|
19
|
20
|
22
|
23
|
25
|
26
|
28
|
44
|
60
|
75
|
89
|
89
|
90
|
91
|
91
|
92
|
92
|
93
|
98
|
100
|
104
|
106
|
106
|
110
|
112
|
|
| Other Non-Cash Items |
19
|
11
|
12
|
12
|
10
|
9
|
10
|
10
|
10
|
7
|
2
|
5
|
8
|
13
|
16
|
16
|
17
|
17
|
19
|
20
|
17
|
17
|
15
|
16
|
17
|
15
|
10
|
32
|
37
|
|
| Cash Taxes Paid |
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
2
|
4
|
4
|
5
|
2
|
3
|
0
|
7
|
7
|
9
|
9
|
4
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
7
|
5
|
5
|
5
|
7
|
6
|
9
|
8
|
6
|
6
|
3
|
6
|
8
|
10
|
14
|
14
|
13
|
14
|
12
|
12
|
12
|
13
|
11
|
12
|
11
|
11
|
10
|
10
|
12
|
|
| Change in Working Capital |
(37)
|
58
|
15
|
28
|
45
|
41
|
43
|
34
|
31
|
51
|
24
|
18
|
23
|
13
|
2
|
11
|
38
|
44
|
47
|
37
|
4
|
12
|
(5)
|
(74)
|
(15)
|
(13)
|
(6)
|
(16)
|
(23)
|
|
| Cash from Operating Activities |
15
N/A
|
100
+585%
|
57
-44%
|
68
+19%
|
78
+16%
|
79
+1%
|
85
+8%
|
80
-6%
|
84
+5%
|
104
+24%
|
82
-21%
|
92
+12%
|
115
+25%
|
130
+13%
|
133
+2%
|
139
+4%
|
187
+35%
|
209
+11%
|
211
+1%
|
218
+3%
|
177
-19%
|
171
-4%
|
152
-11%
|
80
-47%
|
134
+68%
|
118
-12%
|
113
-5%
|
108
-4%
|
118
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Capital Expenditures |
(40)
|
(26)
|
(28)
|
(30)
|
(34)
|
(39)
|
(43)
|
(42)
|
(33)
|
(35)
|
(32)
|
(32)
|
(38)
|
(28)
|
(82)
|
(85)
|
(81)
|
(88)
|
(32)
|
(36)
|
(37)
|
(45)
|
(50)
|
(51)
|
(54)
|
(39)
|
(31)
|
(40)
|
(45)
|
|
| Other Items |
6
|
0
|
0
|
(9)
|
(13)
|
(14)
|
(14)
|
(5)
|
(5)
|
(6)
|
(6)
|
(12)
|
(13)
|
(11)
|
(12)
|
(12)
|
(9)
|
(9)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(2)
|
(0)
|
(60)
|
1
|
52
|
(14)
|
|
| Cash from Investing Activities |
(33)
N/A
|
(26)
+23%
|
(28)
-9%
|
(40)
-43%
|
(46)
-17%
|
(53)
-14%
|
(57)
-8%
|
(47)
+18%
|
(38)
+18%
|
(41)
-7%
|
(38)
+8%
|
(44)
-18%
|
(51)
-14%
|
(39)
+23%
|
(94)
-142%
|
(96)
-2%
|
(91)
+6%
|
(97)
-7%
|
(41)
+58%
|
(45)
-12%
|
(46)
-1%
|
(53)
-16%
|
(59)
-11%
|
(52)
+12%
|
(54)
-3%
|
(99)
-84%
|
(30)
+69%
|
12
N/A
|
(59)
N/A
|
|
| 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
|
(3)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Net Issuance of Debt |
20
|
(34)
|
(24)
|
(19)
|
(13)
|
(5)
|
17
|
(7)
|
(12)
|
(17)
|
(2)
|
14
|
(22)
|
(43)
|
(5)
|
47
|
(1)
|
16
|
(51)
|
(131)
|
(86)
|
(125)
|
(109)
|
(87)
|
(105)
|
(67)
|
(68)
|
(71)
|
(70)
|
|
| Cash Paid for Dividends |
0
|
(4)
|
0
|
0
|
0
|
(20)
|
(20)
|
0
|
(40)
|
(20)
|
(20)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
0
|
0
|
0
|
0
|
(54)
|
(54)
|
(54)
|
0
|
(27)
|
(27)
|
(10)
|
(10)
|
(9)
|
|
| Other |
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
7
|
7
|
4
|
1
|
1
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
20
N/A
|
(38)
N/A
|
(28)
+27%
|
(23)
+15%
|
(17)
+26%
|
(25)
-47%
|
(3)
+87%
|
(27)
-712%
|
(52)
-92%
|
(37)
+29%
|
(22)
+41%
|
(6)
+74%
|
(43)
-671%
|
(65)
-50%
|
(26)
+59%
|
26
N/A
|
(1)
N/A
|
16
N/A
|
(47)
N/A
|
(124)
-161%
|
(133)
-7%
|
(174)
-31%
|
(171)
+2%
|
(152)
+11%
|
(144)
+5%
|
(95)
+35%
|
(78)
+18%
|
(81)
-4%
|
(77)
+4%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
37
+1 933%
|
1
-97%
|
5
+275%
|
14
+220%
|
1
-96%
|
25
+4 033%
|
6
-76%
|
(6)
N/A
|
26
N/A
|
23
-13%
|
42
+83%
|
21
-50%
|
27
+26%
|
12
-54%
|
68
+458%
|
96
+41%
|
128
+33%
|
123
-4%
|
49
-60%
|
(2)
N/A
|
(57)
-3 224%
|
(78)
-38%
|
(124)
-60%
|
(64)
+49%
|
(75)
-17%
|
5
N/A
|
39
+671%
|
(19)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(25)
N/A
|
74
N/A
|
29
-61%
|
37
+30%
|
44
+19%
|
40
-9%
|
42
+5%
|
38
-11%
|
51
+34%
|
69
+36%
|
50
-27%
|
60
+20%
|
78
+29%
|
102
+32%
|
50
-51%
|
54
+6%
|
106
+98%
|
121
+14%
|
178
+47%
|
182
+2%
|
140
-23%
|
126
-10%
|
102
-19%
|
30
-71%
|
81
+173%
|
79
-2%
|
82
+3%
|
68
-17%
|
72
+7%
|
|