The Islamic Insurance Company (ASE: TIIC)

TIIC Cash Flow Statement

Financials in millions JOD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Jun 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	1.82	1.74	1.66	1.89	1.73	1.18
Depreciation & Amortization	0.13	0.12	0.09	0.1	0.1	0.11
Other Amortization	0.15	0.15	0.03	0.01	0.01	0.01
Gain (Loss) on Sale of Assets	-	-	-0	-0.02	-	-
Change in Accounts Receivable	-	-	-	0.26	0.03	-0.16
Reinsurance Recoverable	-2.76	1.92	-2.48	0.23	-0.24	-0.06
Change in Accounts Payable	0.04	0.01	-0.03	-0.04	0.2	-0.09
Change in Insurance Reserves / Liabilities	1.13	2.31	5.12	0.09	-0.11	-0.05
Change in Other Net Operating Assets	-0.19	0.17	-0.05	-0.13	-0.12	-0.12
Other Operating Activities	0.15	0.22	0.46	-0.12	0.74	0.28
Operating Cash Flow	1.39	6.67	4.64	2.54	2.23	1.2
Operating Cash Flow Growth	-73.02%	43.86%	82.78%	13.61%	86.10%	-6.67%
Capital Expenditures	-0.59	-0.4	-1.31	-0.05	-0.07	-0.03
Sale of Property, Plant & Equipment	-	-	0	0.02	-	0
Purchase / Sale of Intangible Assets	-0.13	-0.14	-0.04	-	-0.03	-0
Investment in Securities	-2.66	-0.97	-3.72	0.92	-1.6	-1.57
Investing Cash Flow	-3.38	-1.51	-5.07	0.89	-1.7	-1.6
Common Dividends Paid	-	-1.2	-1.2	-1.2	-0.9	-0.9
Other Financing Activities	-	-	-	-0.37	-	-
Financing Cash Flow	-	-1.2	-1.2	-1.57	-0.9	-0.9
Net Cash Flow	-2	3.96	-1.63	1.86	-0.36	-1.3
Free Cash Flow	0.79	6.27	3.33	2.49	2.16	1.17
Free Cash Flow Growth	-80.27%	88.63%	33.52%	15.22%	84.10%	142.94%
Free Cash Flow Margin	2.53%	21.12%	12.88%	10.34%	9.47%	5.02%
Free Cash Flow Per Share	0.05	0.38	0.20	0.15	0.13	0.07
Cash Income Tax Paid	1.05	0.77	0.74	0.97	0.62	0.36
Levered Free Cash Flow	22.38	6.15	3.66	19.91	-0.18	8.72
Unlevered Free Cash Flow	22.38	6.15	3.66	19.91	-0.18	8.72
Change in Net Working Capital	-21.05	-4.71	-3.42	-18.11	1.85	-7.56

Source: S&P Capital IQ. Insurance template. Financial Sources.