JMSE:ROC Cash Flow Statement

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

Millions JMD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	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	2016 - 2020
Net Income	67.34	80.71	83.96	33.63	53.71	47.95	Upgrade
Depreciation & Amortization	6.31	6.3	4.73	4.59	3.39	9.81	Upgrade
Other Amortization	-	-	0.78	0.64	0.64	0.64	Upgrade
Gain (Loss) on Sale of Assets	-	-	-0.12	-	-	-0.12	Upgrade
Gain (Loss) on Sale of Investments	-3.03	-14.45	-7.84	-10.37	-9.85	-8.11	Upgrade
Change in Accounts Receivable	-42.15	-	-	-0.84	-6.59	-58.5	Upgrade
Reinsurance Recoverable	-82.77	-11.87	-152.88	166.69	-	-	Upgrade
Change in Unearned Revenue	-	-	-	-	8.01	11.36	Upgrade
Change in Income Taxes	-10.97	-11.58	-11.01	-7.64	-6.32	-	Upgrade
Change in Insurance Reserves / Liabilities	234.86	33.72	246.21	-115.46	13.87	27.49	Upgrade
Change in Other Net Operating Assets	44.97	55.92	-32.94	9.47	-2.98	-	Upgrade
Other Operating Activities	-78.56	-77.28	-51.83	-51.52	-9.06	-124.96	Upgrade
Operating Cash Flow	136.36	61.49	79.07	29.21	38.4	-98.36	Upgrade
Operating Cash Flow Growth	18.92%	-22.24%	170.75%	-23.95%	-	-	Upgrade
Capital Expenditures	-29.81	-5.81	-1.66	-2.82	-12.08	-2.68	Upgrade
Sale of Property, Plant & Equipment	-	-	0.12	-	-	0.12	Upgrade
Purchase / Sale of Intangible Assets	-	-	-1.2	-	-	-	Upgrade
Investment in Securities	-357.27	-433	114	-4.9	-31.9	-9.28	Upgrade
Other Investing Activities	91.14	89.85	70.14	51.28	43.63	43.04	Upgrade
Investing Cash Flow	-295.94	-348.97	181.4	43.56	-0.35	31.2	Upgrade
Total Debt Repaid	-	-	-	-	-	-5.4	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	-	-5.4	Upgrade
Common Dividends Paid	-21.4	-21.4	-6.96	-	-	-	Upgrade
Financing Cash Flow	-21.4	-21.4	-6.96	-	-	-5.4	Upgrade
Net Cash Flow	-180.98	-308.88	253.52	72.77	38.06	-72.56	Upgrade
Free Cash Flow	106.56	55.68	77.41	26.38	26.32	-101.04	Upgrade
Free Cash Flow Growth	-10.40%	-28.08%	193.42%	0.24%	-	-	Upgrade
Free Cash Flow Margin	5.43%	2.97%	5.17%	2.47%	6.31%	-25.89%	Upgrade
Free Cash Flow Per Share	0.49	0.26	0.36	0.12	0.12	-0.47	Upgrade
Cash Income Tax Paid	10.97	11.58	11.01	7.64	6.32	6.21	Upgrade
Levered Free Cash Flow	-	68.89	166.83	-70.1	-37.87	-183.63	Upgrade
Unlevered Free Cash Flow	-	68.89	166.83	-70.1	-36.73	-182.62	Upgrade
Change in Net Working Capital	-	-10.1	-99.74	95.01	52.15	204.54	Upgrade

Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.