LH Financial Group PCL
SET:LHFG
Cash Flow Statement
Cash Flow Statement
LH Financial Group PCL
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
583
|
602
|
637
|
655
|
737
|
798
|
847
|
874
|
899
|
953
|
1 092
|
1 096
|
1 100
|
1 124
|
1 131
|
1 378
|
1 492
|
1 615
|
1 765
|
1 857
|
2 054
|
2 361
|
2 825
|
3 134
|
3 341
|
3 339
|
3 083
|
3 044
|
3 156
|
3 369
|
3 609
|
3 725
|
3 722
|
3 741
|
3 644
|
3 630
|
3 806
|
3 895
|
3 586
|
3 298
|
2 446
|
2 059
|
2 063
|
2 289
|
1 577
|
1 528
|
1 216
|
932
|
1 830
|
2 033
|
2 411
|
2 483
|
2 520
|
2 209
|
2 185
|
2 256
|
2 545
|
2 768
|
2 827
|
3 236
|
|
| Depreciation & Amortization |
99
|
95
|
92
|
91
|
91
|
99
|
107
|
116
|
130
|
143
|
155
|
166
|
171
|
177
|
184
|
194
|
204
|
213
|
223
|
230
|
236
|
241
|
242
|
239
|
235
|
232
|
230
|
226
|
218
|
207
|
194
|
185
|
183
|
189
|
199
|
206
|
214
|
295
|
365
|
437
|
510
|
502
|
501
|
495
|
483
|
471
|
461
|
457
|
461
|
465
|
471
|
477
|
482
|
484
|
483
|
491
|
501
|
516
|
538
|
552
|
|
| Other Non-Cash Items |
(499)
|
(2 087)
|
(2 128)
|
(2 181)
|
(2 969)
|
(2 997)
|
(4 810)
|
(5 844)
|
(4 540)
|
(5 666)
|
(5 155)
|
(5 473)
|
(5 527)
|
(6 077)
|
(6 082)
|
(6 667)
|
(6 864)
|
(6 891)
|
(7 180)
|
(7 135)
|
(7 371)
|
(7 533)
|
(7 852)
|
(8 054)
|
(8 342)
|
(8 595)
|
(8 571)
|
(8 742)
|
(8 744)
|
(8 653)
|
(8 733)
|
(8 858)
|
(8 954)
|
(9 443)
|
(9 180)
|
(8 930)
|
(9 047)
|
(9 479)
|
(9 358)
|
(9 545)
|
(9 353)
|
(8 638)
|
(9 054)
|
(9 236)
|
(9 389)
|
(8 771)
|
(8 266)
|
(7 464)
|
(7 395)
|
(7 531)
|
(7 787)
|
(7 818)
|
(7 795)
|
(8 101)
|
(8 299)
|
(7 206)
|
(6 871)
|
(6 579)
|
(6 269)
|
(7 599)
|
|
| Cash Taxes Paid |
113
|
113
|
241
|
248
|
244
|
244
|
196
|
195
|
202
|
203
|
222
|
280
|
282
|
283
|
268
|
205
|
207
|
208
|
312
|
434
|
436
|
437
|
472
|
647
|
648
|
649
|
688
|
551
|
552
|
553
|
564
|
626
|
627
|
628
|
609
|
449
|
473
|
500
|
338
|
587
|
583
|
561
|
770
|
610
|
603
|
605
|
305
|
145
|
151
|
136
|
339
|
733
|
708
|
725
|
559
|
605
|
622
|
582
|
694
|
414
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
555
|
1 172
|
1 707
|
2 410
|
2 652
|
2 984
|
3 624
|
3 964
|
4 580
|
4 868
|
5 424
|
6 021
|
6 374
|
6 710
|
6 416
|
|
| Change in Working Capital |
630
|
(923)
|
1 200
|
2 868
|
1 128
|
4 028
|
7 357
|
12 155
|
12 453
|
15 218
|
10 823
|
11 084
|
10 703
|
9 337
|
10 828
|
4 438
|
2 484
|
(439)
|
3 376
|
6 457
|
12 291
|
14 598
|
12 378
|
11 557
|
7 267
|
7 317
|
6 315
|
(8 478)
|
(5 832)
|
(11 068)
|
(11 056)
|
(450)
|
3 832
|
8 954
|
6 886
|
10 513
|
2 810
|
5 046
|
(400)
|
(153)
|
(1 035)
|
(676)
|
10 815
|
4 117
|
8 961
|
11 152
|
6 578
|
13 321
|
9 701
|
5 545
|
4 973
|
2 169
|
2 831
|
(298)
|
2 286
|
294
|
(5 291)
|
1 901
|
(4 111)
|
(2 172)
|
|
| Cash from Operating Activities |
812
N/A
|
(2 312)
N/A
|
(198)
+91%
|
1 432
N/A
|
(1 013)
N/A
|
1 927
N/A
|
3 501
+82%
|
7 300
+109%
|
8 942
+22%
|
10 647
+19%
|
6 915
-35%
|
6 873
-1%
|
6 448
-6%
|
4 561
-29%
|
6 062
+33%
|
(658)
N/A
|
(2 684)
-308%
|
(5 501)
-105%
|
(1 815)
+67%
|
1 409
N/A
|
7 210
+412%
|
9 667
+34%
|
7 592
-21%
|
6 875
-9%
|
2 501
-64%
|
2 293
-8%
|
1 057
-54%
|
(13 950)
N/A
|
(11 202)
+20%
|
(16 145)
-44%
|
(15 987)
+1%
|
(5 397)
+66%
|
(1 218)
+77%
|
3 441
N/A
|
1 549
-55%
|
5 419
+250%
|
(2 217)
N/A
|
(243)
+89%
|
(5 807)
-2 289%
|
(5 963)
-3%
|
(7 432)
-25%
|
(6 753)
+9%
|
4 325
N/A
|
(2 335)
N/A
|
1 632
N/A
|
4 380
+168%
|
(11)
N/A
|
7 246
N/A
|
4 597
-37%
|
512
-89%
|
69
-87%
|
(2 689)
N/A
|
(1 962)
+27%
|
(5 707)
-191%
|
(3 344)
+41%
|
(4 165)
-25%
|
(9 116)
-119%
|
(1 393)
+85%
|
(7 014)
-403%
|
(5 983)
+15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(98)
|
(130)
|
(189)
|
(280)
|
(316)
|
(323)
|
(292)
|
(291)
|
(343)
|
(361)
|
(365)
|
(299)
|
(241)
|
(231)
|
(245)
|
(289)
|
(277)
|
(237)
|
(270)
|
(220)
|
(196)
|
(198)
|
(122)
|
(116)
|
(122)
|
(132)
|
(152)
|
(158)
|
(163)
|
(156)
|
(150)
|
(227)
|
(299)
|
(341)
|
(377)
|
(313)
|
(234)
|
(206)
|
(189)
|
(194)
|
(196)
|
(183)
|
(167)
|
(143)
|
(177)
|
(236)
|
(213)
|
(247)
|
(237)
|
(202)
|
(214)
|
(246)
|
(298)
|
(367)
|
(365)
|
(394)
|
(398)
|
(403)
|
(507)
|
(535)
|
|
| Other Items |
(3 326)
|
(4 533)
|
(5 835)
|
(7 038)
|
(4 714)
|
(3 117)
|
(2 632)
|
(6 873)
|
(7 884)
|
(10 492)
|
(6 796)
|
(7 058)
|
(6 430)
|
(3 827)
|
(5 359)
|
1 566
|
3 679
|
5 800
|
(1 771)
|
(4 899)
|
(11 076)
|
(13 316)
|
(6 909)
|
(6 248)
|
(2 075)
|
(1 706)
|
(450)
|
(1 161)
|
(4 253)
|
(4 164)
|
(4 204)
|
(1 124)
|
(5 253)
|
(4 852)
|
(3 774)
|
(2 707)
|
4 945
|
9 599
|
10 173
|
9 371
|
10 357
|
4 313
|
1 606
|
7 103
|
3 988
|
2 140
|
3 443
|
(3 926)
|
(1 506)
|
627
|
1 091
|
3 394
|
2 711
|
6 517
|
4 811
|
5 696
|
5 293
|
(2 245)
|
3 170
|
2 327
|
|
| Cash from Investing Activities |
(3 424)
N/A
|
(4 663)
-36%
|
(6 024)
-29%
|
(7 317)
-21%
|
(5 030)
+31%
|
(3 440)
+32%
|
(2 924)
+15%
|
(7 164)
-145%
|
(8 227)
-15%
|
(10 853)
-32%
|
(7 161)
+34%
|
(7 356)
-3%
|
(6 670)
+9%
|
(4 058)
+39%
|
(5 604)
-38%
|
1 277
N/A
|
3 403
+167%
|
5 563
+63%
|
(2 040)
N/A
|
(5 119)
-151%
|
(11 272)
-120%
|
(13 514)
-20%
|
(7 031)
+48%
|
(6 364)
+9%
|
(2 197)
+65%
|
(1 839)
+16%
|
(602)
+67%
|
(1 319)
-119%
|
(4 416)
-235%
|
(4 320)
+2%
|
(4 354)
-1%
|
(1 350)
+69%
|
(5 552)
-311%
|
(5 193)
+6%
|
(4 151)
+20%
|
(3 020)
+27%
|
4 711
N/A
|
9 393
+99%
|
9 983
+6%
|
9 177
-8%
|
10 161
+11%
|
4 130
-59%
|
1 440
-65%
|
6 960
+383%
|
3 811
-45%
|
1 904
-50%
|
3 230
+70%
|
(4 173)
N/A
|
(1 743)
+58%
|
425
N/A
|
876
+106%
|
3 148
+259%
|
2 413
-23%
|
6 150
+155%
|
4 447
-28%
|
5 302
+19%
|
4 895
-8%
|
(2 648)
N/A
|
2 663
N/A
|
1 792
-33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2 758
|
7 094
|
6 336
|
6 336
|
6 437
|
2 037
|
116
|
212
|
124
|
347
|
817
|
740
|
735
|
505
|
493
|
477
|
482
|
478
|
16
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 530
|
16 530
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(335)
|
(335)
|
(335)
|
(335)
|
1
|
156
|
336
|
336
|
335
|
180
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 845
|
3 846
|
3 849
|
3 854
|
13
|
16
|
13
|
32
|
31
|
65
|
64
|
5 039
|
5 035
|
6 993
|
7 992
|
2 993
|
3 992
|
(6)
|
(1 004)
|
(7 383)
|
(2 638)
|
(2 711)
|
(2 287)
|
3 020
|
(5 394)
|
(3 985)
|
(4 386)
|
(5 279)
|
(2 669)
|
(2 567)
|
(2 654)
|
(754)
|
(756)
|
(254)
|
(252)
|
(251)
|
(254)
|
(256)
|
4 808
|
4 801
|
4 792
|
4 783
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
(43)
|
(43)
|
0
|
(407)
|
(407)
|
(407)
|
0
|
(424)
|
(424)
|
(424)
|
0
|
(49)
|
(49)
|
(49)
|
0
|
(450)
|
(450)
|
(450)
|
0
|
(709)
|
(1 091)
|
(1 091)
|
0
|
(1 017)
|
(636)
|
(1 377)
|
0
|
(1 695)
|
(2 436)
|
(1 695)
|
0
|
(1 683)
|
(941)
|
(941)
|
0
|
(841)
|
(1 137)
|
(1 477)
|
0
|
(847)
|
(552)
|
(212)
|
0
|
(212)
|
(212)
|
(212)
|
0
|
(636)
|
(636)
|
(636)
|
0
|
(636)
|
(847)
|
|
| Other |
(41)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2 716
N/A
|
7 052
+160%
|
6 336
-10%
|
6 336
N/A
|
6 437
+2%
|
2 037
-68%
|
74
-96%
|
169
+129%
|
82
-52%
|
304
+273%
|
411
+35%
|
333
-19%
|
329
-1%
|
98
-70%
|
69
-30%
|
53
-23%
|
59
+10%
|
54
-7%
|
3 813
+6 909%
|
3 812
0%
|
3 800
0%
|
3 805
+0%
|
(437)
N/A
|
(434)
+1%
|
(437)
-1%
|
(418)
+4%
|
(678)
-62%
|
15 504
N/A
|
15 503
0%
|
20 478
+32%
|
20 548
+0%
|
6 357
-69%
|
6 615
+4%
|
1 616
-76%
|
2 297
+42%
|
(2 442)
N/A
|
(2 699)
-11%
|
(9 413)
-249%
|
(4 656)
+51%
|
(3 988)
+14%
|
(3 564)
+11%
|
2 080
N/A
|
(6 080)
N/A
|
(4 785)
+21%
|
(5 527)
-16%
|
(6 421)
-16%
|
(3 336)
+48%
|
(3 119)
+7%
|
(2 866)
+8%
|
(966)
+66%
|
(968)
0%
|
(466)
+52%
|
(464)
+1%
|
(463)
+0%
|
(889)
-92%
|
(891)
0%
|
4 173
N/A
|
4 165
0%
|
4 157
0%
|
3 936
-5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
105
N/A
|
78
-26%
|
114
+47%
|
451
+295%
|
394
-13%
|
524
+33%
|
651
+24%
|
306
-53%
|
797
+161%
|
97
-88%
|
164
+69%
|
(150)
N/A
|
107
N/A
|
601
+462%
|
526
-12%
|
672
+28%
|
778
+16%
|
116
-85%
|
(43)
N/A
|
102
N/A
|
(261)
N/A
|
(41)
+84%
|
124
N/A
|
78
-37%
|
(133)
N/A
|
36
N/A
|
(223)
N/A
|
235
N/A
|
(115)
N/A
|
14
N/A
|
207
+1 424%
|
(390)
N/A
|
(155)
+60%
|
(136)
+12%
|
(304)
-124%
|
(43)
+86%
|
(204)
-373%
|
(263)
-29%
|
(479)
-82%
|
(774)
-61%
|
(834)
-8%
|
(543)
+35%
|
(315)
+42%
|
(161)
+49%
|
(84)
+48%
|
(137)
-63%
|
(117)
+14%
|
(46)
+61%
|
(13)
+72%
|
(29)
-124%
|
(22)
+22%
|
(7)
+66%
|
(14)
-81%
|
(20)
-48%
|
213
N/A
|
245
+15%
|
(48)
N/A
|
123
N/A
|
(195)
N/A
|
(255)
-31%
|
|