
Ascopiave SpA
MIL:ASC

Cash Flow Statement
Cash Flow Statement
Ascopiave SpA
Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | 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 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
35
|
36
|
39
|
37
|
38
|
43
|
44
|
48
|
50
|
54
|
55
|
55
|
53
|
47
|
46
|
27
|
26
|
15
|
(6)
|
10
|
12
|
14
|
25
|
31
|
35
|
57
|
59
|
65
|
60
|
59
|
62
|
75
|
99
|
35
|
14
|
(9)
|
(36)
|
18
|
30
|
38
|
46
|
|
Depreciation & Amortization |
19
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
23
|
23
|
22
|
22
|
21
|
21
|
22
|
23
|
23
|
26
|
28
|
31
|
34
|
35
|
35
|
36
|
33
|
34
|
36
|
39
|
46
|
47
|
48
|
48
|
48
|
49
|
50
|
51
|
|
Other Non-Cash Items |
27
|
26
|
34
|
22
|
18
|
20
|
18
|
20
|
22
|
21
|
22
|
21
|
19
|
14
|
14
|
104
|
76
|
42
|
86
|
3
|
19
|
(14)
|
(71)
|
(82)
|
(69)
|
(38)
|
(28)
|
(35)
|
(31)
|
(41)
|
(31)
|
(39)
|
(61)
|
(36)
|
(2)
|
16
|
35
|
6
|
2
|
(1)
|
(6)
|
|
Cash Taxes Paid |
28
|
25
|
0
|
19
|
17
|
14
|
0
|
15
|
11
|
20
|
0
|
21
|
33
|
29
|
0
|
28
|
15
|
9
|
0
|
(1)
|
1
|
8
|
0
|
17
|
16
|
12
|
0
|
15
|
15
|
13
|
0
|
6
|
6
|
13
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
5
|
8
|
10
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(55)
|
(26)
|
(54)
|
(15)
|
3
|
(13)
|
15
|
11
|
(5)
|
(26)
|
(34)
|
(45)
|
(47)
|
(33)
|
(6)
|
(86)
|
(57)
|
(5)
|
(27)
|
15
|
17
|
2
|
12
|
(9)
|
(39)
|
(10)
|
(6)
|
10
|
13
|
32
|
(7)
|
(19)
|
(20)
|
53
|
20
|
(28)
|
(25)
|
(66)
|
(92)
|
(3)
|
19
|
|
Cash from Operating Activities |
25
N/A
|
56
+123%
|
39
-31%
|
64
+64%
|
79
+23%
|
69
-12%
|
97
+40%
|
99
+2%
|
87
-12%
|
68
-21%
|
64
-6%
|
51
-20%
|
46
-10%
|
51
+9%
|
77
+52%
|
67
-12%
|
66
-2%
|
73
+11%
|
73
0%
|
50
-32%
|
71
+43%
|
26
-64%
|
(8)
N/A
|
(32)
-308%
|
(43)
-37%
|
42
N/A
|
60
+42%
|
75
+24%
|
78
+4%
|
83
+7%
|
58
-30%
|
54
-7%
|
58
+7%
|
99
+70%
|
79
-20%
|
28
-65%
|
22
-18%
|
6
-73%
|
(10)
N/A
|
83
N/A
|
109
+31%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(20)
|
(21)
|
(20)
|
(20)
|
(20)
|
(22)
|
(23)
|
(24)
|
(24)
|
(21)
|
(21)
|
(22)
|
(21)
|
(24)
|
(24)
|
(23)
|
(26)
|
(31)
|
(33)
|
(34)
|
(35)
|
(35)
|
(36)
|
(38)
|
(40)
|
(44)
|
(48)
|
(51)
|
(52)
|
(53)
|
(55)
|
(57)
|
(65)
|
(87)
|
(87)
|
(95)
|
(95)
|
(88)
|
(89)
|
(86)
|
(86)
|
|
Other Items |
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
(6)
|
(7)
|
(8)
|
(8)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(9)
|
(12)
|
(39)
|
(53)
|
(61)
|
(47)
|
(42)
|
(7)
|
13
|
8
|
(29)
|
(90)
|
(89)
|
4
|
22
|
99
|
97
|
137
|
155
|
131
|
133
|
|
Cash from Investing Activities |
(20)
N/A
|
(22)
-10%
|
(20)
+8%
|
(20)
N/A
|
(20)
+2%
|
(22)
-8%
|
(22)
-4%
|
(23)
-3%
|
(23)
-2%
|
(18)
+22%
|
(19)
-1%
|
(27)
-46%
|
(28)
-4%
|
(32)
-13%
|
(33)
-2%
|
(23)
+30%
|
(28)
-23%
|
(32)
-14%
|
(34)
-7%
|
(36)
-5%
|
(44)
-22%
|
(48)
-9%
|
(75)
-57%
|
(91)
-21%
|
(102)
-12%
|
(92)
+10%
|
(90)
+2%
|
(59)
+35%
|
(40)
+32%
|
(45)
-14%
|
(84)
-87%
|
(147)
-75%
|
(154)
-5%
|
(83)
+46%
|
(65)
+22%
|
4
N/A
|
2
-59%
|
49
+2 923%
|
66
+34%
|
46
-31%
|
47
+4%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
(8)
|
(4)
|
(10)
|
(16)
|
(9)
|
(14)
|
(29)
|
(22)
|
(22)
|
(21)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
Net Issuance of Debt |
118
|
80
|
42
|
(147)
|
(118)
|
(97)
|
(88)
|
(55)
|
(48)
|
(43)
|
7
|
38
|
60
|
28
|
25
|
28
|
16
|
52
|
39
|
25
|
99
|
85
|
94
|
154
|
72
|
90
|
76
|
24
|
25
|
17
|
140
|
131
|
145
|
32
|
(34)
|
(0)
|
8
|
(17)
|
(68)
|
(82)
|
(124)
|
|
Cash Paid for Dividends |
(27)
|
(27)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(33)
|
(33)
|
(33)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(75)
|
(75)
|
(75)
|
0
|
(47)
|
(47)
|
(47)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(36)
|
(36)
|
(36)
|
0
|
(28)
|
(28)
|
(28)
|
0
|
(30)
|
(30)
|
|
Other |
(8)
|
1
|
11
|
4
|
12
|
10
|
7
|
9
|
14
|
7
|
2
|
1
|
(4)
|
0
|
4
|
4
|
3
|
(2)
|
(9)
|
(5)
|
(27)
|
30
|
25
|
18
|
61
|
(9)
|
21
|
23
|
0
|
0
|
1
|
(10)
|
(8)
|
22
|
(7)
|
1
|
0
|
(35)
|
(5)
|
(4)
|
(4)
|
|
Cash from Financing Activities |
83
N/A
|
55
-33%
|
26
-52%
|
(176)
N/A
|
(140)
+21%
|
(120)
+14%
|
(114)
+5%
|
(79)
+31%
|
(68)
+15%
|
(70)
-3%
|
(24)
+65%
|
(2)
+94%
|
15
N/A
|
(12)
N/A
|
(12)
+3%
|
(7)
+41%
|
(20)
-199%
|
10
N/A
|
(10)
N/A
|
(62)
-552%
|
(7)
+89%
|
30
N/A
|
27
-8%
|
115
+321%
|
72
-38%
|
4
-94%
|
26
+486%
|
(10)
N/A
|
(30)
-216%
|
(17)
+43%
|
106
N/A
|
84
-21%
|
101
+20%
|
19
-81%
|
(76)
N/A
|
(27)
+64%
|
(20)
+26%
|
(80)
-297%
|
(102)
-27%
|
(116)
-14%
|
(159)
-37%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
88
N/A
|
89
+1%
|
45
-49%
|
(133)
N/A
|
(81)
+39%
|
(73)
+10%
|
(40)
+45%
|
(3)
+92%
|
(4)
-28%
|
(19)
-375%
|
21
N/A
|
23
+6%
|
33
+45%
|
7
-80%
|
33
+389%
|
38
+15%
|
18
-53%
|
51
+190%
|
29
-42%
|
(48)
N/A
|
20
N/A
|
8
-62%
|
(55)
N/A
|
(8)
+86%
|
(73)
-845%
|
(45)
+38%
|
(3)
+93%
|
7
N/A
|
8
+18%
|
21
+165%
|
80
+288%
|
(8)
N/A
|
5
N/A
|
34
+539%
|
(63)
N/A
|
4
N/A
|
4
-4%
|
(25)
N/A
|
(46)
-86%
|
12
N/A
|
(2)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
5
N/A
|
35
+562%
|
19
-46%
|
44
+130%
|
59
+34%
|
47
-19%
|
74
+56%
|
75
+2%
|
63
-16%
|
48
-25%
|
43
-9%
|
30
-31%
|
25
-16%
|
27
+8%
|
53
+95%
|
44
-16%
|
40
-9%
|
43
+6%
|
40
-6%
|
16
-61%
|
37
+133%
|
(10)
N/A
|
(43)
-346%
|
(69)
-60%
|
(84)
-21%
|
(2)
+97%
|
12
N/A
|
23
+90%
|
25
+9%
|
30
+18%
|
3
-90%
|
(3)
N/A
|
(7)
-136%
|
12
N/A
|
(9)
N/A
|
(67)
-684%
|
(73)
-8%
|
(81)
-12%
|
(100)
-22%
|
(2)
+98%
|
23
N/A
|