EFU Life Assurance Limited (PSX:EFUL)

EFU Life Assurance Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	2,990	2,065	1,692	1,508	1,784
Depreciation & Amortization	749.58	539.48	504.71	479.23	476.86
Other Amortization	89.48	20.65	14.96	20.87	22.55
Gain (Loss) on Sale of Assets	-161.47	-140.03	-42.27	-37.06	-20.12
Gain (Loss) on Sale of Investments	-22,558	-6,518	4,228	3,896	-9,999
Change in Other Net Operating Assets	44,896	30,673	14,476	7,819	24,893
Other Operating Activities	-40,363	-33,699	-19,586	-12,009	-11,339
Operating Cash Flow	-14,358	-7,060	1,288	1,678	5,820
Operating Cash Flow Growth	-	-	-23.25%	-71.17%	-25.86%
Capital Expenditures	-969.81	-902.67	-361.46	-441.29	-344.13
Sale of Property, Plant & Equipment	293.86	243.18	92.97	83.83	49.19
Investment in Securities	-30,668	-30,573	-27,939	-7,059	-16,985
Other Investing Activities	39,838	33,561	18,602	11,985	12,139
Investing Cash Flow	8,494	2,329	-9,606	4,569	-5,141
Total Debt Repaid	-215.85	-191.18	-180.97	-158.85	-154.48
Net Debt Issued (Repaid)	-215.85	-191.18	-180.97	-158.85	-154.48
Common Dividends Paid	-1,523	-1,500	-1,500	-1,500	-1,500
Financing Cash Flow	-1,738	-1,691	-1,681	-1,659	-1,654
Miscellaneous Cash Flow Adjustments	1,056	-	-	-	-
Net Cash Flow	-6,546	-6,422	-9,999	4,587	-975.46
Free Cash Flow	-15,328	-7,962	926.09	1,236	5,476
Free Cash Flow Growth	-	-	-25.09%	-77.42%	-25.86%
Free Cash Flow Margin	-15.19%	-10.53%	1.75%	2.82%	10.43%
Free Cash Flow Per Share	-147.74	-79.62	9.26	12.36	54.76
Cash Income Tax Paid	1,656	1,525	776.1	985.42	468.43
Levered Free Cash Flow	-45,527	-31,913	-18,594	-1,879	-21,780
Unlevered Free Cash Flow	-45,480	-31,869	-18,594	-1,879	-21,780
Change in Working Capital	44,896	30,673	14,476	7,819	24,893

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