Less SA
WSE:LES
Cash Flow Statement
Cash Flow Statement
Less SA
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
52
|
52
|
45
|
38
|
16
|
1
|
(4)
|
(4)
|
14
|
15
|
17
|
15
|
5
|
3
|
(1)
|
(10)
|
(28)
|
(33)
|
(33)
|
(21)
|
2
|
7
|
5
|
1
|
1
|
1
|
2
|
(1)
|
0
|
1
|
8
|
11
|
1
|
2
|
60
|
42
|
24
|
24
|
(46)
|
(32)
|
(26)
|
(28)
|
(50)
|
18
|
39
|
42
|
67
|
4
|
4
|
1
|
3
|
(2)
|
(85)
|
(83)
|
(83)
|
(74)
|
(24)
|
(25)
|
(25)
|
(34)
|
(25)
|
(23)
|
(20)
|
(19)
|
(5)
|
(9)
|
(12)
|
(12)
|
(7)
|
(9)
|
(15)
|
(17)
|
(18)
|
(16)
|
(14)
|
(12)
|
(8)
|
(7)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| Depreciation & Amortization |
14
|
14
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
16
|
16
|
14
|
11
|
9
|
6
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
3
|
3
|
3
|
4
|
6
|
9
|
12
|
23
|
24
|
25
|
25
|
25
|
21
|
19
|
18
|
9
|
12
|
13
|
14
|
15
|
16
|
17
|
16
|
15
|
14
|
21
|
19
|
18
|
16
|
6
|
5
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
(1)
|
3
|
(0)
|
4
|
6
|
6
|
7
|
11
|
2
|
(3)
|
(4)
|
(7)
|
0
|
4
|
3
|
4
|
3
|
2
|
5
|
4
|
5
|
6
|
3
|
3
|
2
|
2
|
4
|
4
|
2
|
0
|
2
|
1
|
(61)
|
(46)
|
(48)
|
(52)
|
6
|
(7)
|
0
|
4
|
13
|
(51)
|
(80)
|
(82)
|
(81)
|
(20)
|
4
|
3
|
(0)
|
3
|
73
|
76
|
76
|
72
|
(6)
|
(8)
|
(9)
|
(7)
|
16
|
18
|
17
|
19
|
(1)
|
(1)
|
1
|
(1)
|
0
|
(0)
|
1
|
1
|
2
|
2
|
4
|
3
|
3
|
3
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
3
|
5
|
7
|
9
|
6
|
5
|
2
|
1
|
5
|
6
|
6
|
5
|
4
|
4
|
3
|
2
|
3
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
3
|
(1)
|
3
|
0
|
(3)
|
(0)
|
(2)
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
7
|
5
|
6
|
5
|
5
|
7
|
5
|
6
|
5
|
5
|
4
|
4
|
3
|
3
|
1
|
0
|
1
|
1
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
4
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(78)
|
(65)
|
(70)
|
(48)
|
6
|
0
|
1
|
(2)
|
(42)
|
(63)
|
(59)
|
(59)
|
(70)
|
(16)
|
(38)
|
(13)
|
25
|
(1)
|
30
|
20
|
2
|
12
|
(5)
|
(2)
|
(13)
|
(16)
|
(20)
|
(30)
|
(27)
|
(28)
|
(19)
|
(17)
|
(10)
|
(11)
|
(11)
|
(40)
|
(8)
|
(35)
|
(14)
|
12
|
(1)
|
21
|
8
|
4
|
5
|
11
|
8
|
(3)
|
(18)
|
(19)
|
(18)
|
(4)
|
4
|
3
|
(1)
|
10
|
14
|
12
|
16
|
12
|
(7)
|
(4)
|
(8)
|
(8)
|
2
|
9
|
9
|
10
|
2
|
(8)
|
(4)
|
(2)
|
(1)
|
7
|
6
|
3
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Operating Activities |
(10)
N/A
|
3
N/A
|
(11)
N/A
|
9
N/A
|
38
+333%
|
22
-43%
|
20
-9%
|
17
-15%
|
(3)
N/A
|
(20)
-496%
|
(25)
-23%
|
(32)
-27%
|
(52)
-65%
|
(4)
+91%
|
(22)
-391%
|
(2)
+91%
|
17
N/A
|
(16)
N/A
|
11
N/A
|
10
-8%
|
16
+59%
|
27
+76%
|
10
-62%
|
11
+7%
|
(4)
N/A
|
(6)
-65%
|
(11)
-74%
|
(23)
-111%
|
(17)
+25%
|
(18)
-5%
|
(6)
+69%
|
(2)
+65%
|
(4)
-87%
|
(5)
-38%
|
(8)
-67%
|
(38)
-348%
|
(22)
+41%
|
(51)
-128%
|
(31)
+40%
|
(3)
+90%
|
(2)
+27%
|
22
N/A
|
(3)
N/A
|
(8)
-131%
|
(18)
-123%
|
(11)
+39%
|
2
N/A
|
(7)
N/A
|
4
N/A
|
0
-99%
|
(1)
N/A
|
14
N/A
|
9
-30%
|
13
+33%
|
8
-33%
|
21
+152%
|
6
-72%
|
(2)
N/A
|
(0)
+85%
|
(13)
-4 696%
|
(10)
+26%
|
(3)
+67%
|
(8)
-159%
|
(5)
+37%
|
(1)
+76%
|
1
N/A
|
(1)
N/A
|
(2)
-34%
|
(5)
-200%
|
(16)
-222%
|
(17)
-7%
|
(17)
+2%
|
(16)
+4%
|
(6)
+61%
|
(4)
+43%
|
(5)
-35%
|
(4)
+21%
|
(3)
+13%
|
(3)
-2%
|
(2)
+45%
|
(2)
+14%
|
(1)
+13%
|
(1)
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(46)
|
(45)
|
(44)
|
(39)
|
(40)
|
(35)
|
(35)
|
(36)
|
(38)
|
(37)
|
(33)
|
(23)
|
(25)
|
(23)
|
(31)
|
(27)
|
(16)
|
(15)
|
(3)
|
(8)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(10)
|
(20)
|
(18)
|
(18)
|
(10)
|
(6)
|
(5)
|
(7)
|
(13)
|
(10)
|
(15)
|
(14)
|
(9)
|
(4)
|
(7)
|
(8)
|
(7)
|
(12)
|
(13)
|
(16)
|
(19)
|
(16)
|
(15)
|
(12)
|
(8)
|
(7)
|
(3)
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
17
|
20
|
21
|
20
|
19
|
16
|
16
|
14
|
23
|
22
|
33
|
39
|
30
|
2
|
27
|
25
|
34
|
97
|
52
|
41
|
22
|
(12)
|
(3)
|
2
|
12
|
15
|
16
|
16
|
16
|
12
|
7
|
9
|
3
|
1
|
6
|
2
|
7
|
7
|
3
|
6
|
4
|
5
|
4
|
113
|
111
|
110
|
103
|
(10)
|
(9)
|
(8)
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
44
|
63
|
65
|
63
|
22
|
3
|
2
|
4
|
3
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
|
| Cash from Investing Activities |
(29)
N/A
|
(25)
+14%
|
(23)
+11%
|
(19)
+15%
|
(22)
-13%
|
(19)
+12%
|
(19)
+2%
|
(22)
-19%
|
(15)
+32%
|
(16)
-5%
|
(0)
+98%
|
17
N/A
|
6
-65%
|
(21)
N/A
|
(4)
+81%
|
(1)
+73%
|
17
N/A
|
83
+375%
|
48
-42%
|
33
-31%
|
20
-40%
|
(14)
N/A
|
(5)
+63%
|
0
N/A
|
10
+4 264%
|
12
+23%
|
11
-9%
|
11
+5%
|
13
+15%
|
10
-23%
|
(3)
N/A
|
(12)
-297%
|
(15)
-26%
|
(17)
-17%
|
(4)
+76%
|
(4)
+2%
|
2
N/A
|
0
-94%
|
(10)
N/A
|
(4)
+58%
|
(11)
-144%
|
(9)
+11%
|
(5)
+42%
|
109
N/A
|
103
-5%
|
102
-1%
|
96
-6%
|
(22)
N/A
|
(22)
-1%
|
(24)
-8%
|
(19)
+23%
|
(14)
+22%
|
(16)
-9%
|
(13)
+15%
|
(9)
+31%
|
(8)
+12%
|
41
N/A
|
61
+48%
|
64
+5%
|
63
-2%
|
21
-67%
|
3
-87%
|
1
-59%
|
3
+195%
|
3
+1%
|
3
-14%
|
2
-17%
|
(0)
N/A
|
(1)
-1 260%
|
(1)
-9%
|
(2)
-42%
|
(2)
+1%
|
(1)
+40%
|
(1)
+37%
|
0
N/A
|
0
+194%
|
0
-88%
|
0
-27%
|
0
-11%
|
0
-83%
|
0
N/A
|
0
N/A
|
(2)
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
|
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
|
1
|
3
|
3
|
14
|
18
|
19
|
20
|
8
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
4
|
4
|
|
| Net Issuance of Debt |
5
|
3
|
9
|
8
|
(1)
|
7
|
10
|
15
|
22
|
28
|
32
|
33
|
33
|
25
|
8
|
(26)
|
(35)
|
(63)
|
(61)
|
(36)
|
(34)
|
(9)
|
(4)
|
(12)
|
(10)
|
(14)
|
(9)
|
1
|
(1)
|
5
|
6
|
15
|
14
|
15
|
14
|
41
|
38
|
65
|
49
|
25
|
13
|
(7)
|
12
|
(48)
|
(49)
|
(57)
|
(64)
|
7
|
18
|
18
|
14
|
(5)
|
(1)
|
(7)
|
(4)
|
(18)
|
(58)
|
(61)
|
(59)
|
(54)
|
10
|
18
|
16
|
16
|
(6)
|
(9)
|
(8)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
3
|
0
|
(2)
|
(1)
|
(1)
|
2
|
2
|
(2)
|
(3)
|
|
| Cash Paid for Dividends |
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
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
|
| Other |
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
|
(1)
|
(1)
|
4
|
5
|
4
|
4
|
(10)
|
(12)
|
(11)
|
(12)
|
(3)
|
(5)
|
(1)
|
(4)
|
(5)
|
(2)
|
(5)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(2)
|
(3)
|
(0)
|
1
|
2
|
(2)
|
(3)
|
(22)
|
(22)
|
(18)
|
(13)
|
5
|
5
|
5
|
1
|
(0)
|
(0)
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
|
| Cash from Financing Activities |
5
N/A
|
2
-67%
|
9
+386%
|
8
-3%
|
(1)
N/A
|
7
N/A
|
10
+37%
|
15
+50%
|
22
+46%
|
28
+27%
|
32
+14%
|
33
+4%
|
33
+1%
|
25
-26%
|
8
-69%
|
(26)
N/A
|
(35)
-32%
|
(63)
-79%
|
(61)
+2%
|
(36)
+42%
|
(34)
+5%
|
(9)
+72%
|
(4)
+61%
|
(12)
-221%
|
(10)
+14%
|
(14)
-37%
|
(9)
+36%
|
1
N/A
|
(1)
N/A
|
5
N/A
|
5
+4%
|
14
+196%
|
18
+30%
|
20
+10%
|
17
-12%
|
44
+151%
|
28
-37%
|
53
+92%
|
37
-30%
|
13
-65%
|
8
-36%
|
(13)
N/A
|
10
N/A
|
(53)
N/A
|
(54)
-4%
|
(59)
-9%
|
(69)
-17%
|
0
N/A
|
11
+7 536%
|
10
-3%
|
7
-30%
|
(9)
N/A
|
(4)
+57%
|
(10)
-159%
|
(10)
+8%
|
(18)
-87%
|
(57)
-221%
|
(59)
-2%
|
(60)
-3%
|
(57)
+6%
|
(13)
+78%
|
(5)
+64%
|
(1)
+73%
|
3
N/A
|
(2)
N/A
|
(3)
-82%
|
(1)
+71%
|
1
N/A
|
14
+913%
|
18
+29%
|
20
+15%
|
20
-1%
|
11
-46%
|
6
-46%
|
2
-61%
|
3
+39%
|
3
-16%
|
3
+18%
|
3
+6%
|
2
-48%
|
2
-10%
|
2
-2%
|
3
+115%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
1
|
1
|
0
|
(1)
|
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)
|
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
|
|
| Net Change in Cash |
(34)
N/A
|
(20)
+42%
|
(25)
-24%
|
(2)
+91%
|
16
N/A
|
11
-31%
|
13
+14%
|
11
-16%
|
4
-61%
|
(8)
N/A
|
7
N/A
|
19
+157%
|
(11)
N/A
|
0
N/A
|
(17)
N/A
|
(27)
-57%
|
(0)
+99%
|
5
N/A
|
(2)
N/A
|
6
N/A
|
2
-73%
|
4
+130%
|
2
-58%
|
(1)
N/A
|
(4)
-582%
|
(9)
-105%
|
(9)
+1%
|
(11)
-29%
|
(6)
+48%
|
(3)
+42%
|
(4)
-18%
|
0
N/A
|
(0)
N/A
|
(3)
-3 025%
|
5
N/A
|
2
-63%
|
7
+304%
|
2
-68%
|
(3)
N/A
|
6
N/A
|
(5)
N/A
|
(1)
+82%
|
1
N/A
|
47
+6 853%
|
31
-34%
|
33
+4%
|
29
-10%
|
(29)
N/A
|
(7)
+74%
|
(14)
-83%
|
(12)
+11%
|
(10)
+14%
|
(11)
-1%
|
(11)
-8%
|
(10)
+8%
|
(5)
+53%
|
(10)
-100%
|
1
N/A
|
4
+341%
|
(6)
N/A
|
(1)
+82%
|
(5)
-328%
|
(8)
-66%
|
1
N/A
|
0
-42%
|
1
+189%
|
0
-71%
|
(0)
N/A
|
7
N/A
|
0
-94%
|
1
+188%
|
1
+1%
|
(6)
N/A
|
(1)
+82%
|
(1)
+3%
|
(1)
-12%
|
(1)
+17%
|
(0)
+90%
|
0
N/A
|
(0)
N/A
|
(0)
+91%
|
0
N/A
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(56)
N/A
|
(42)
+26%
|
(54)
-30%
|
(30)
+44%
|
(2)
+94%
|
(13)
-563%
|
(15)
-14%
|
(19)
-26%
|
(41)
-121%
|
(57)
-39%
|
(58)
0%
|
(54)
+6%
|
(76)
-41%
|
(27)
+64%
|
(53)
-93%
|
(28)
+46%
|
1
N/A
|
(30)
N/A
|
7
N/A
|
2
-72%
|
13
+547%
|
25
+89%
|
8
-68%
|
9
+11%
|
(7)
N/A
|
(10)
-48%
|
(16)
-63%
|
(28)
-74%
|
(20)
+27%
|
(20)
+0%
|
(16)
+21%
|
(22)
-39%
|
(21)
+3%
|
(23)
-9%
|
(19)
+20%
|
(43)
-135%
|
(28)
+36%
|
(58)
-108%
|
(43)
+25%
|
(13)
+69%
|
(17)
-26%
|
8
N/A
|
(13)
N/A
|
(12)
+2%
|
(25)
-102%
|
(18)
+27%
|
(4)
+76%
|
(19)
-335%
|
(9)
+53%
|
(16)
-74%
|
(20)
-26%
|
(2)
+89%
|
(5)
-145%
|
1
N/A
|
1
-8%
|
14
+1 841%
|
3
-78%
|
(3)
N/A
|
(1)
+82%
|
(13)
-2 032%
|
(10)
+19%
|
(4)
+63%
|
(8)
-118%
|
(5)
+37%
|
(1)
+75%
|
1
N/A
|
(2)
N/A
|
(2)
-34%
|
(6)
-152%
|
(17)
-175%
|
(19)
-8%
|
(18)
+1%
|
(17)
+7%
|
(6)
+64%
|
(4)
+43%
|
(5)
-35%
|
(4)
+21%
|
(3)
+13%
|
(3)
-2%
|
(2)
+45%
|
(2)
+14%
|
(1)
+13%
|
(1)
+17%
|
|