Lem Holding SA
SIX:LEHN
Cash Flow Statement
Cash Flow Statement
Lem Holding SA
Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | 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 |
(4)
|
4
|
14
|
16
|
22
|
22
|
26
|
24
|
10
|
11
|
29
|
50
|
49
|
33
|
62
|
93
|
56
|
54
|
61
|
74
|
85
|
86
|
89
|
95
|
75
|
|
Depreciation & Amortization |
0
|
2
|
4
|
4
|
4
|
4
|
0
|
5
|
0
|
7
|
0
|
0
|
0
|
0
|
9
|
0
|
14
|
0
|
14
|
0
|
15
|
0
|
15
|
0
|
16
|
|
Change in Deffered Taxes |
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
|
|
Other Non-Cash Items |
50
|
44
|
(1)
|
12
|
7
|
7
|
10
|
5
|
4
|
15
|
18
|
1
|
(4)
|
3
|
6
|
9
|
1
|
15
|
5
|
19
|
1
|
17
|
4
|
(1)
|
8
|
|
Cash Taxes Paid |
2
|
4
|
4
|
5
|
7
|
7
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
8
|
0
|
13
|
0
|
36
|
0
|
9
|
0
|
15
|
|
Cash Interest Paid |
1
|
(0)
|
(1)
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
3
|
|
Change in Working Capital |
0
|
0
|
(12)
|
(17)
|
(12)
|
(9)
|
(11)
|
(3)
|
8
|
(6)
|
(24)
|
(21)
|
(11)
|
11
|
(24)
|
(18)
|
2
|
(10)
|
(28)
|
(45)
|
(51)
|
(28)
|
(20)
|
(6)
|
(24)
|
|
Cash from Operating Activities |
46
N/A
|
47
+3%
|
4
-92%
|
14
+293%
|
21
+43%
|
24
+16%
|
27
+11%
|
31
+15%
|
27
-13%
|
26
-2%
|
30
+12%
|
30
+2%
|
34
+14%
|
47
+36%
|
54
+15%
|
83
+56%
|
74
-12%
|
58
-21%
|
51
-12%
|
48
-5%
|
50
+4%
|
75
+49%
|
87
+15%
|
87
+1%
|
74
-15%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||
Capital Expenditures |
1
|
(1)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(9)
|
(14)
|
(12)
|
(5)
|
(9)
|
(12)
|
(9)
|
(15)
|
(21)
|
(15)
|
(15)
|
(14)
|
(14)
|
(21)
|
(25)
|
(26)
|
(33)
|
(29)
|
|
Other Items |
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
|
Cash from Investing Activities |
1
N/A
|
(1)
N/A
|
(5)
-429%
|
(6)
-22%
|
(7)
-8%
|
(7)
+5%
|
(7)
-10%
|
(9)
-27%
|
(15)
-70%
|
(13)
+14%
|
(6)
+58%
|
(9)
-67%
|
(12)
-28%
|
(9)
+24%
|
(15)
-62%
|
(21)
-44%
|
(15)
+31%
|
(15)
-1%
|
(13)
+9%
|
(14)
-1%
|
(21)
-54%
|
(25)
-18%
|
(26)
-7%
|
(33)
-24%
|
(32)
+3%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||
Net Issuance of Common Stock |
(26)
|
(25)
|
(6)
|
(8)
|
(1)
|
0
|
(4)
|
0
|
0
|
2
|
(0)
|
(6)
|
(4)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
|
Net Issuance of Debt |
0
|
(31)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(2)
|
(4)
|
33
|
11
|
22
|
13
|
4
|
2
|
8
|
20
|
|
Cash Paid for Dividends |
0
|
0
|
(12)
|
(12)
|
(5)
|
(5)
|
(13)
|
(13)
|
(11)
|
(11)
|
(23)
|
(23)
|
(45)
|
(45)
|
(46)
|
(93)
|
(48)
|
(46)
|
(46)
|
(48)
|
(48)
|
(57)
|
(57)
|
(59)
|
(59)
|
|
Other |
(30)
|
(0)
|
35
|
6
|
(5)
|
(5)
|
3
|
(8)
|
(3)
|
(1)
|
(1)
|
5
|
19
|
3
|
0
|
35
|
(0)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(59)
N/A
|
(59)
0%
|
(14)
+77%
|
(13)
+3%
|
(11)
+16%
|
(11)
+4%
|
(13)
-28%
|
(20)
-52%
|
(10)
+51%
|
(11)
-6%
|
(24)
-131%
|
(23)
+5%
|
(31)
-32%
|
(43)
-40%
|
(43)
+0%
|
(61)
-42%
|
(51)
+16%
|
(44)
+15%
|
(35)
+20%
|
(26)
+27%
|
(35)
-36%
|
(53)
-54%
|
(55)
-3%
|
(52)
+6%
|
(40)
+23%
|
|
Change in Cash | ||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
1
|
(0)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Net Change in Cash |
(11)
N/A
|
(11)
-6%
|
(15)
-34%
|
(6)
+63%
|
2
N/A
|
7
+184%
|
7
-3%
|
2
-68%
|
1
-44%
|
2
+50%
|
(1)
N/A
|
(3)
-214%
|
(9)
-180%
|
(5)
+37%
|
(5)
+7%
|
(1)
+90%
|
7
N/A
|
(1)
N/A
|
3
N/A
|
10
+227%
|
(5)
N/A
|
(3)
+35%
|
5
N/A
|
1
-71%
|
2
+44%
|
|
Free Cash Flow | ||||||||||||||||||||||||||
Free Cash Flow |
47
N/A
|
46
-2%
|
(2)
N/A
|
8
N/A
|
14
+79%
|
18
+29%
|
20
+12%
|
22
+10%
|
13
-42%
|
14
+14%
|
24
+67%
|
21
-15%
|
22
+8%
|
38
+70%
|
39
+3%
|
63
+61%
|
59
-6%
|
43
-27%
|
37
-13%
|
35
-7%
|
29
-15%
|
51
+72%
|
61
+20%
|
55
-10%
|
45
-17%
|