Sjova-Almennar tryggingar hf
ICEX:SJOVA
Cash Flow Statement
Cash Flow Statement
Sjova-Almennar tryggingar hf
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
1 049
|
1 153
|
511
|
1 055
|
1 803
|
2 230
|
3 313
|
657
|
456
|
(15)
|
(449)
|
2 690
|
3 368
|
3 784
|
2 454
|
1 746
|
1 395
|
62
|
675
|
652
|
956
|
3 134
|
3 437
|
3 853
|
2 334
|
2 324
|
3 147
|
5 320
|
7 850
|
9 426
|
10 354
|
9 570
|
8 559
|
5 292
|
3 354
|
2 723
|
2 305
|
2 388
|
3 871
|
4 626
|
4 411
|
|
Depreciation & Amortization |
551
|
558
|
561
|
559
|
558
|
556
|
553
|
3 918
|
3 810
|
3 700
|
3 595
|
118
|
80
|
82
|
79
|
115
|
110
|
95
|
95
|
90
|
100
|
140
|
161
|
207
|
205
|
205
|
212
|
223
|
216
|
204
|
195
|
173
|
169
|
178
|
175
|
190
|
194
|
191
|
194
|
197
|
203
|
|
Change in Deffered Taxes |
218
|
217
|
237
|
203
|
297
|
256
|
317
|
(896)
|
(1 007)
|
(849)
|
(1 099)
|
(1)
|
46
|
(121)
|
18
|
(5)
|
(26)
|
(32)
|
(32)
|
10
|
46
|
50
|
46
|
5
|
(57)
|
(44)
|
(28)
|
0
|
28
|
20
|
9
|
0
|
(2)
|
2
|
2
|
19
|
38
|
23
|
33
|
64
|
94
|
|
Other Non-Cash Items |
(645)
|
(655)
|
92
|
(436)
|
(1 197)
|
(1 390)
|
(2 099)
|
(2 036)
|
(1 991)
|
(3 555)
|
(2 523)
|
(1 868)
|
(1 942)
|
(52)
|
1 028
|
334
|
1 421
|
2 584
|
1 794
|
2 505
|
2 810
|
1 509
|
1 281
|
572
|
2 128
|
2 215
|
1 515
|
(835)
|
(3 090)
|
(4 203)
|
(4 690)
|
(4 005)
|
(2 023)
|
541
|
3 415
|
5 020
|
3 576
|
3 325
|
1 770
|
2 096
|
1 093
|
|
Cash Interest Paid |
7
|
7
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(1 794)
|
(2 189)
|
(3 286)
|
(3 448)
|
(3 756)
|
(335)
|
323
|
3 188
|
4 676
|
2 192
|
2 562
|
182
|
1 849
|
(122)
|
(257)
|
1 687
|
(222)
|
(454)
|
79
|
(806)
|
(3 449)
|
(3 557)
|
(3 894)
|
(3 464)
|
(3 202)
|
(3 357)
|
(4 120)
|
(3 943)
|
(1 620)
|
(1 298)
|
(1 588)
|
980
|
1 611
|
2 408
|
1 996
|
(2 036)
|
(2 858)
|
(3 201)
|
(1 499)
|
(1 835)
|
15
|
|
Cash from Operating Activities |
(622)
N/A
|
(917)
-47%
|
(1 884)
-105%
|
(2 067)
-10%
|
(2 295)
-11%
|
1 317
N/A
|
2 408
+83%
|
4 831
+101%
|
5 944
+23%
|
1 474
-75%
|
2 085
+42%
|
1 122
-46%
|
3 440
+207%
|
3 611
+5%
|
3 362
-7%
|
3 877
+15%
|
2 678
-31%
|
2 255
-16%
|
2 610
+16%
|
2 451
-6%
|
479
-80%
|
1 291
+170%
|
1 047
-19%
|
1 172
+12%
|
1 411
+20%
|
1 346
-5%
|
728
-46%
|
765
+5%
|
3 386
+343%
|
4 149
+23%
|
4 279
+3%
|
6 718
+57%
|
8 312
+24%
|
8 421
+1%
|
8 942
+6%
|
5 916
-34%
|
3 256
-45%
|
2 726
-16%
|
4 370
+60%
|
5 147
+18%
|
5 816
+13%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(147)
|
(84)
|
(67)
|
(45)
|
(48)
|
(51)
|
(71)
|
(81)
|
(138)
|
(108)
|
(94)
|
(78)
|
(20)
|
(20)
|
(20)
|
(23)
|
(31)
|
(27)
|
(22)
|
(41)
|
(29)
|
(61)
|
(63)
|
(44)
|
(89)
|
(139)
|
(159)
|
(180)
|
(135)
|
(81)
|
(69)
|
(54)
|
(64)
|
(100)
|
(107)
|
(122)
|
(113)
|
(70)
|
(53)
|
(70)
|
(95)
|
|
Other Items |
19
|
22
|
18
|
10
|
10
|
17
|
12
|
15
|
14
|
21
|
22
|
16
|
17
|
(1)
|
17
|
8
|
9
|
9
|
(6)
|
4
|
5
|
63
|
63
|
52
|
48
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
4
|
0
|
24
|
19
|
15
|
0
|
0
|
0
|
2
|
13
|
|
Cash from Investing Activities |
(128)
N/A
|
(63)
+51%
|
(49)
+21%
|
(35)
+29%
|
(38)
-9%
|
(35)
+9%
|
(59)
-70%
|
(66)
-12%
|
(124)
-87%
|
(87)
+30%
|
(72)
+17%
|
(62)
+15%
|
(2)
+96%
|
(21)
-832%
|
(3)
+84%
|
(15)
-353%
|
(22)
-52%
|
(18)
+20%
|
(28)
-61%
|
(37)
-32%
|
(23)
+38%
|
2
N/A
|
(0)
N/A
|
8
N/A
|
(41)
N/A
|
(148)
-262%
|
(168)
-14%
|
(180)
-7%
|
(135)
+25%
|
(81)
+40%
|
(69)
+15%
|
(50)
+27%
|
(60)
-19%
|
(76)
-27%
|
(88)
-16%
|
(107)
-21%
|
(99)
+8%
|
(76)
+23%
|
(54)
+29%
|
(68)
-27%
|
(83)
-21%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(199)
|
(372)
|
(490)
|
(518)
|
(474)
|
(746)
|
(1 117)
|
(1 430)
|
(1 737)
|
(1 400)
|
(911)
|
(704)
|
(109)
|
(535)
|
0
|
25
|
(349)
|
(733)
|
(983)
|
(874)
|
(634)
|
(250)
|
(192)
|
(634)
|
(977)
|
(3 942)
|
(4 493)
|
(4 752)
|
(4 718)
|
(1 753)
|
(1 158)
|
(725)
|
(629)
|
(743)
|
(596)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(59)
|
(90)
|
(142)
|
(144)
|
(149)
|
(149)
|
(148)
|
(154)
|
(158)
|
(166)
|
(142)
|
(139)
|
(148)
|
(148)
|
(166)
|
(157)
|
(137)
|
(127)
|
(112)
|
(116)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(3 997)
|
(3 997)
|
(3 997)
|
(4 654)
|
(657)
|
(657)
|
(657)
|
(2 594)
|
(2 594)
|
(2 594)
|
(2 594)
|
(1 496)
|
(1 496)
|
(1 496)
|
(1 496)
|
(653)
|
(653)
|
(653)
|
(653)
|
0
|
0
|
0
|
0
|
(2 652)
|
(2 652)
|
(2 652)
|
(2 652)
|
(3 802)
|
(3 802)
|
(3 802)
|
(3 802)
|
(1 893)
|
(1 893)
|
(1 893)
|
(1 893)
|
(2 452)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3 997)
N/A
|
(4 196)
-5%
|
(4 369)
-4%
|
(5 144)
-18%
|
(1 175)
+77%
|
(1 131)
+4%
|
(1 403)
-24%
|
(3 711)
-165%
|
(4 024)
-8%
|
(4 331)
-8%
|
(3 994)
+8%
|
(2 407)
+40%
|
(2 200)
+9%
|
(2 040)
+7%
|
(2 031)
+0%
|
(1 217)
+40%
|
(1 223)
0%
|
(1 192)
+3%
|
(1 528)
-28%
|
(1 128)
+26%
|
(1 023)
+9%
|
(783)
+23%
|
(398)
+49%
|
(2 998)
-653%
|
(3 444)
-15%
|
(3 795)
-10%
|
(6 736)
-77%
|
(8 435)
-25%
|
(8 702)
-3%
|
(8 668)
+0%
|
(5 721)
+34%
|
(3 208)
+44%
|
(2 756)
+14%
|
(2 649)
+4%
|
(2 748)
-4%
|
(3 163)
-15%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
19
|
25
|
25
|
25
|
(21)
|
(24)
|
(24)
|
(26)
|
5
|
4
|
5
|
10
|
4
|
2
|
(0)
|
1
|
3
|
5
|
6
|
4
|
7
|
6
|
6
|
110
|
81
|
124
|
|
Net Change in Cash |
(751)
N/A
|
(980)
-31%
|
(1 934)
-97%
|
(2 102)
-9%
|
(2 334)
-11%
|
(2 715)
-16%
|
(1 847)
+32%
|
400
N/A
|
676
+69%
|
211
-69%
|
882
+318%
|
(323)
N/A
|
(274)
+15%
|
(434)
-59%
|
(972)
-124%
|
(112)
+88%
|
274
N/A
|
64
-77%
|
567
+792%
|
362
-36%
|
(786)
N/A
|
46
N/A
|
(171)
N/A
|
(343)
-101%
|
246
N/A
|
180
-27%
|
(213)
N/A
|
191
N/A
|
254
+33%
|
624
+145%
|
417
-33%
|
(65)
N/A
|
(178)
-172%
|
(352)
-98%
|
190
N/A
|
94
-50%
|
(44)
N/A
|
(99)
-123%
|
1 777
N/A
|
2 411
+36%
|
2 694
+12%
|