Arpico Insurance Cash Flow Statement

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

Millions LKR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	230.82	234.89	-683.83	36.24	236.7
Depreciation & Amortization	127.75	142.03	124.14	94.03	93.14
Other Amortization	-	0.44	0.35	0.31	0.29
Gain (Loss) on Sale of Investments	-	-31.63	-28.46	-18.61	0.87
Change in Accounts Receivable	-	31.76	7.86	-36.86	-31.66
Reinsurance Recoverable	-	0.59	-9.21	6.47	-1.2
Change in Insurance Reserves / Liabilities	-	-170.15	644	344.86	-7.91
Change in Other Net Operating Assets	-	5.57	-92.35	156.45	2.38
Other Operating Activities	-225.16	-515.86	-536.66	-377.63	-131.04
Operating Cash Flow	133.4	-331.24	-568.97	167.64	145.65
Operating Cash Flow Growth	-	-	-	15.10%	-72.18%
Capital Expenditures	-1.81	-4.38	-10.49	-43.38	-26.58
Purchase / Sale of Intangible Assets	-	-6.92	-	-0.84	-0.47
Investment in Securities	-464.9	-86.42	-58.55	-957.26	-557.52
Other Investing Activities	367.92	490.2	528.36	310.15	122.63
Investing Cash Flow	-98.78	392.48	459.32	-62.45	-596.68
Total Debt Repaid	-	-63.77	-3.75	-85.41	-67.5
Net Debt Issued (Repaid)	-	-63.77	-3.75	-85.41	-67.5
Financing Cash Flow	-	-63.77	-3.75	-85.41	-67.5
Net Cash Flow	34.62	-2.53	-113.4	19.78	-518.53
Free Cash Flow	131.6	-335.62	-579.46	124.26	119.07
Free Cash Flow Growth	-	-	-	4.36%	-76.15%
Free Cash Flow Margin	5.42%	-13.48%	-20.78%	4.44%	4.73%
Free Cash Flow Per Share	1.99	-5.07	-8.75	1.88	1.80
Cash Income Tax Paid	8.6	-63.15	-	-	-
Levered Free Cash Flow	-187.65	87.32	-271.24	680.33	-870.42
Unlevered Free Cash Flow	-187.65	118.63	-239.91	695.64	-855.56
Change in Working Capital	-	-161.11	555.48	433.31	-54.31

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.