Saudi Reinsurance Company Cash Flow Statement

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

Millions SAR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Jun '25 Jun 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	2016 - 2020
Net Income	487.53	474.81	124.43	76.05	38.31	45.92	Upgrade
Depreciation & Amortization	1.82	1.87	2	2.82	2.61	2.34	Upgrade
Other Amortization	1.47	1.47	0.72	-	-	-	Upgrade
Gain (Loss) on Sale of Assets	-	-	-	-	-0.04	-	Upgrade
Gain (Loss) on Sale of Investments	-400.71	-381.89	-4.85	24.78	-15.53	-3.75	Upgrade
Change in Accounts Receivable	-	-	-	-	-86.21	-127.19	Upgrade
Reinsurance Recoverable	-371.37	-202.64	-223.14	-5.94	84.83	22.72	Upgrade
Change in Accounts Payable	-	-	-	-	12.07	-7.95	Upgrade
Change in Unearned Revenue	-	-	-	-	101.67	153.95	Upgrade
Change in Insurance Reserves / Liabilities	-	-	-	-	142.7	-24.8	Upgrade
Change in Other Net Operating Assets	23.9	-15.52	-188.61	-27.24	213.17	-0.56	Upgrade
Other Operating Activities	-82.63	-76.6	-33.13	-33.62	-11.43	-23.04	Upgrade
Operating Cash Flow	305.34	184.89	-5.89	72.93	411.68	15	Upgrade
Operating Cash Flow Growth	232.98%	-	-	-82.28%	2644.10%	-	Upgrade
Capital Expenditures	-3.51	-1.92	-3.47	-2.05	-6.14	-2.39	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	0.04	-	Upgrade
Investment in Securities	-781.8	-264.13	14.14	-101.77	-439.89	-90.79	Upgrade
Other Investing Activities	86.24	65.71	50.45	34.7	15.72	20.4	Upgrade
Investing Cash Flow	-699.08	-200.34	61.12	-69.11	-430.27	-72.79	Upgrade
Long-Term Debt Issued	-	-	-	-	33.68	23.12	Upgrade
Net Debt Issued (Repaid)	-	-	-	-	33.68	23.12	Upgrade
Other Financing Activities	-10.5	-1.8	-1.68	-1.21	-0.43	-0.01	Upgrade
Financing Cash Flow	417.18	-1.8	-1.68	-1.21	33.25	23.11	Upgrade
Net Cash Flow	23.44	-17.25	53.56	2.61	14.65	-34.68	Upgrade
Free Cash Flow	301.83	182.97	-9.36	70.89	405.53	12.61	Upgrade
Free Cash Flow Growth	239.72%	-	-	-82.52%	3115.81%	-	Upgrade
Free Cash Flow Margin	16.54%	11.94%	-1.43%	10.01%	44.02%	1.81%	Upgrade
Free Cash Flow Per Share	2.95	2.05	-0.10	0.80	4.55	0.14	Upgrade
Levered Free Cash Flow	374.2	401.61	-166.55	197.94	136.53	-14.27	Upgrade
Unlevered Free Cash Flow	381.42	401.61	-166.55	197.94	136.53	-14.27	Upgrade
Change in Working Capital	297.75	168.93	-55.09	34.67	416.26	6.26	Upgrade

Updated Nov 6, 2024. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.