Atlantic Insurance Company Public Limited (CYS:ATL)

Instructure Holdings Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	13.52	12.78	6.01	11.79	3.75
Depreciation & Amortization	0.36	0.32	0.25	0.25	0.3
Other Amortization	0.04	0.03	0.03	0.05	0.05
Gain (Loss) on Sale of Assets	-0	-0	-0	-	-0
Gain (Loss) on Sale of Investments	-6.66	-6.37	-0.87	-7.06	2.12
Change in Accounts Receivable	-0.35	-0.6	0.18	-0.98	6.12
Reinsurance Recoverable	-0.39	0.68	0.03	-	-
Change in Other Net Operating Assets	1.56	-0.95	0.71	2.53	-7.79
Other Operating Activities	-1.69	-1.27	-1.34	-0.87	-1.04
Operating Cash Flow	6.27	4.44	4.85	5.76	3.78
Operating Cash Flow Growth	41.02%	-8.31%	-15.81%	52.22%	-33.59%
Capital Expenditures	-0.27	-0.21	-	-	-
Sale of Property, Plant & Equipment	0	0	0	0	0
Purchase / Sale of Intangible Assets	-0.2	-0.14	-0.14	-0.09	-0.05
Cash Acquisitions	-	-0.01	-0	-0	-
Investment in Securities	-4.63	0.35	-1.55	-2.43	-1.34
Other Investing Activities	5.27	-5.62	-1.92	1.04	0.89
Investing Cash Flow	0.18	-5.65	-3.82	-1.62	-0.68
Total Debt Repaid	-	-	-	-	-0.01
Net Debt Issued (Repaid)	-	-	-	-	-0.01
Common Dividends Paid	-5.45	-4.67	-4.67	-3.31	-2.53
Financing Cash Flow	-5.45	-4.67	-4.67	-3.31	-2.54
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	0.99	-5.88	-3.65	0.83	0.57
Free Cash Flow	6	4.23	4.85	5.76	3.78
Free Cash Flow Growth	41.76%	-12.71%	-15.81%	52.22%	-32.79%
Free Cash Flow Margin	19.59%	15.29%	21.81%	20.93%	20.47%
Free Cash Flow Per Share	0.15	0.11	0.12	0.15	0.10
Cash Interest Paid	0.1	0.1	0.11	0.09	0.08
Cash Income Tax Paid	0.99	0.69	0.7	0.52	1.02
Levered Free Cash Flow	0.04	-11.04	4.41	-0.04	2.32
Unlevered Free Cash Flow	0.04	-11.04	4.41	-0.04	2.32
Change in Working Capital	0.82	-0.88	0.92	1.55	-1.67

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