AXA Mansard 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	5,380	24,871	11,485	2,749	3,165
Depreciation & Amortization	1,371	1,151	966.44	918.5	778.12
Other Amortization	261.82	244.66	136.78	104.19	117.99
Other Operating Activities	9,275	11,173	8,882	-5,937	3,678
Operating Cash Flow	16,289	37,440	21,470	-2,165	7,739
Operating Cash Flow Growth	-56.49%	74.39%	-	-	-
Capital Expenditures	-2,028	-1,571	-1,440	-1,119	-1,004
Sale of Property, Plant & Equipment	12.58	15.3	14.84	5.74	33.96
Purchase / Sale of Intangible Assets	-187.69	-274.56	-646.94	-149.14	-159.14
Investment in Securities	1,667	-50,471	-9,636	-4,969	-8,256
Other Investing Activities	7,974	11,325	6,203	7,763	1,737
Investing Cash Flow	7,438	-40,976	-5,506	1,531	-7,648
Total Debt Repaid	-1,535	-338.07	-501.8	-915.54	-715.54
Net Debt Issued (Repaid)	-1,535	-338.07	-501.8	-915.54	-715.54
Common Dividends Paid	-4,050	-3,060	-3,240	-2,790	-1,980
Financing Cash Flow	-5,585	-3,398	-3,742	-3,706	-2,696
Foreign Exchange Rate Adjustments	1,492	818.01	481.23	466.17	-303.91
Miscellaneous Cash Flow Adjustments	-0	-	-	-0	0
Net Cash Flow	19,634	-6,116	12,703	-3,873	-2,908
Free Cash Flow	14,261	35,869	20,029	-3,285	6,735
Free Cash Flow Growth	-60.24%	79.08%	-	-	-
Free Cash Flow Margin	7.83%	24.54%	22.15%	-4.24%	15.23%
Free Cash Flow Per Share	1.58	3.98	2.23	-0.36	0.75
Cash Income Tax Paid	3,074	1,907	1,128	1,851	1,616
Levered Free Cash Flow	-15,392	26,377	8,327	-44,159	13,616
Unlevered Free Cash Flow	-14,594	26,992	9,190	-43,854	13,954

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