Fortis Global Insurance Cash Flow Statement

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

Millions NGN. 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	-1,688	4,990	-1,816	-829.72	-1,725
Depreciation & Amortization	53.77	11.74	11.42	15.03	28.86
Other Operating Activities	1,456	-5,074	1,798	-358.47	1,928
Operating Cash Flow	-177.68	-71.56	-6.79	-1,173	231.91
Capital Expenditures	-229.28	-	-	-0.78	-0.47
Sale of Property, Plant & Equipment	4.49	8.32	-	-	714.14
Investment in Securities	-	-	-	-198.22	57.43
Other Investing Activities	527.57	116.26	67.91	27.91	12.66
Investing Cash Flow	302.78	124.58	67.91	-171.09	783.76
Total Debt Repaid	-	-	-	-	-100
Net Debt Issued (Repaid)	-	-	-	-	-100
Issuance of Common Stock	12,000	-	-	-	-
Other Financing Activities	-1,385	-156.62	-112.62	76.69	-135.92
Financing Cash Flow	10,615	-156.62	-112.62	76.69	-235.92
Net Cash Flow	10,740	-103.61	-51.5	-1,268	779.75
Free Cash Flow	-406.95	-71.56	-6.79	-1,174	231.44
Free Cash Flow Margin	-40.40%	-12.82%	-1.70%	-342.52%	55.95%
Free Cash Flow Per Share	-0.03	-0.01	-0.00	-0.09	0.02
Cash Interest Paid	1,385	156.62	-	-	135.92
Cash Income Tax Paid	-	-	-	-	45
Levered Free Cash Flow	2,044	-3,161	-32.67	-199.02	128.89
Unlevered Free Cash Flow	2,910	-3,004	37.72	-151.09	213.84

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