Thai Reinsurance PCL Cash Flow Statement

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	143.3	-2.74	275.31	209.58	-193.68	-356.46
Depreciation & Amortization	41.44	34.66	32.86	21.95	26.07	25.83
Other Operating Activities	-164.54	127.91	-241.04	-576.08	217.45	624.37
Operating Cash Flow	26.06	159.83	67.13	-344.55	49.84	293.74
Operating Cash Flow Growth	-90.13%	138.08%	-	-	-83.03%	360.96%
Capital Expenditures	-42.59	-41.57	-118.47	-187.15	-43.43	-46.63
Sale of Property, Plant & Equipment	0.43	0.42	109.25	2.61	0.58	0.17
Investment in Securities	-	-0.09	-	-8.65	-	-
Investing Cash Flow	-42.15	-41.24	-9.22	-193.19	-42.85	-46.46
Total Debt Repaid	-7.74	-8.28	-6.49	-4.35	-3.33	-2.84
Net Debt Issued (Repaid)	-7.74	-8.28	-6.49	-4.35	-3.33	-2.84
Issuance of Common Stock	-	-	-	336.11	-	-
Common Dividends Paid	-	-	-	-	-	-168.6
Other Financing Activities	-12.76	-12.76	-13.07	240.98	-	-
Financing Cash Flow	-20.49	-21.04	-19.56	572.74	-3.33	-171.44
Miscellaneous Cash Flow Adjustments	0.05	0	-0.01	-0.02	-0.01	-0.05
Net Cash Flow	-36.54	97.56	38.34	34.97	3.65	75.79
Free Cash Flow	-16.52	118.27	-51.34	-531.71	6.41	247.11
Free Cash Flow Growth	-	-	-	-	-97.41%	807.71%
Free Cash Flow Margin	-0.50%	3.45%	-1.47%	-10.60%	0.14%	5.32%
Free Cash Flow Per Share	-0.00	0.03	-0.01	-0.13	0.00	0.06
Cash Income Tax Paid	-	-4.95	24.91	7.49	12.42	31.21
Levered Free Cash Flow	679.13	-976.31	-2,453	245.8	-336.48	-40.69
Unlevered Free Cash Flow	679.9	-975.46	-2,452	246.4	-336.3	-40.44