Manulife Holdings Berhad Cash Flow Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 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
Net Income	96.67	131.37	83.87	23.44	86.96	38.81
Depreciation & Amortization	10.49	9.49	6.58	6.95	13.52	10.65
Other Amortization	3.92	3.92	2.25	2.32	-	2.25
Gain (Loss) on Sale of Assets	-0.04	-0.04	-	-	-	-0.01
Gain (Loss) on Sale of Investments	-139.64	-139.64	-48.28	70.92	-129.44	-149.95
Change in Accounts Receivable	-	-	-	2.94	2.08	8.9
Reinsurance Recoverable	-8.25	-1.81	0.01	4.17	-10.3	-7.69
Change in Insurance Reserves / Liabilities	158.88	242.43	247.31	203.42	210.34	167.91
Change in Other Net Operating Assets	-66.97	42.45	0.87	-78.23	106.96	117.96
Other Operating Activities	-102.15	-184.31	-203.9	-204.66	-242.85	-185.06
Operating Cash Flow	-44.12	106.85	87.38	30.88	41.72	8.41
Operating Cash Flow Growth	-	22.27%	182.97%	-25.97%	395.91%	-34.99%
Capital Expenditures	-3.17	-4.95	-4.49	-4.13	-0.94	-5.71
Sale of Property, Plant & Equipment	0.05	0.05	-	-	-	0.01
Purchase / Sale of Intangible Assets	-0.75	-2.78	-110.25	-1.91	-1.03	-11.2
Investment in Securities	35.11	-64.93	1.75	7.87	15.56	-2.01
Investing Cash Flow	31.25	-72.61	-112.98	1.83	13.59	-18.9
Total Debt Repaid	-1.59	-1.6	-1.75	-2.03	-1.61	-1.72
Net Debt Issued (Repaid)	-1.59	-1.6	-1.75	-2.03	-1.61	-1.72
Common Dividends Paid	-4.85	-4.65	-9.66	-5.12	-5.11	-5.26
Other Financing Activities	-	-	-	-	-0.17	-0.18
Financing Cash Flow	-6.44	-6.26	-11.41	-7.15	-6.9	-7.16
Net Cash Flow	-19.31	27.98	-37	25.56	48.41	-17.65
Free Cash Flow	-47.28	101.9	82.9	26.75	40.78	2.71
Free Cash Flow Growth	-	22.92%	209.87%	-34.39%	1406.32%	-74.33%
Free Cash Flow Margin	-6.95%	14.64%	15.63%	5.90%	2.72%	0.20%
Free Cash Flow Per Share	-0.21	0.46	0.38	0.13	0.20	0.01
Cash Interest Paid	0.07	0.08	0.1	0.08	0.08	0.11
Cash Income Tax Paid	39.03	14.77	20.68	30.64	45.24	18.02
Levered Free Cash Flow	121.32	9.14	12.31	538.67	-122.16	-151.04
Unlevered Free Cash Flow	121.37	9.2	12.37	538.73	-122.15	-151.03
Change in Working Capital	83.65	283.07	248.2	132.29	309.07	287.07

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.