Federal Insurance Cash Flow Statement

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

Millions BDT. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	71.79	68.2	73.48	96.36	90
Depreciation & Amortization	18.94	20.71	22.68	13.33	17.25
Other Amortization	0.23	0.26	0.27	0.28	0.26
Gain (Loss) on Sale of Assets	-1.36	-	-	-3.88	-
Change in Accounts Receivable	0.05	2.05	1.33	1.99	-
Change in Insurance Reserves / Liabilities	9.51	-5	-2.7	-0.7	-
Change in Other Net Operating Assets	-109.58	-25.04	13.36	41.6	-
Other Operating Activities	-10.29	4.91	9.1	43.7	160.03
Operating Cash Flow	-20.71	66.08	117.52	192.67	267.54
Operating Cash Flow Growth	-	-43.77%	-39.00%	-27.98%	170.22%
Capital Expenditures	-6.19	-18.46	-23.74	-17.66	-121.55
Sale of Property, Plant & Equipment	2.43	0.06	0.03	5.21	-
Investment in Securities	-	-0.85	10.13	-5	-30.1
Investing Cash Flow	-3.76	-19.25	-13.57	-17.46	-151.65
Total Debt Repaid	-4.49	-5.43	-31.83	-45.16	-14.61
Net Debt Issued (Repaid)	-4.49	-5.43	-31.83	-45.16	-14.61
Common Dividends Paid	-71.79	-68.65	-69.62	-	-
Financing Cash Flow	-76.28	-74.08	-101.45	-45.16	-14.61
Miscellaneous Cash Flow Adjustments	-	-	-	-0	0
Net Cash Flow	-100.74	-27.26	2.5	130.05	101.28
Free Cash Flow	-26.89	47.62	93.78	175.01	145.99
Free Cash Flow Growth	-	-49.22%	-46.41%	19.88%	49.51%
Free Cash Flow Margin	-5.67%	9.61%	19.43%	37.12%	32.58%
Free Cash Flow Per Share	-0.38	0.67	1.32	2.46	2.06
Cash Income Tax Paid	57.22	41.52	30.42	-	30.42
Levered Free Cash Flow	12.67	52.55	68.89	167.38	172.94
Unlevered Free Cash Flow	13.02	52.98	69.48	167.94	174.59
Change in Working Capital	-100.02	-28	11.99	42.89	-

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