Gjensidige Forsikring ASA
OSE:GJF
Cash Flow Statement
Cash Flow Statement
Gjensidige Forsikring ASA
| Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
32
|
|
| Cash Taxes Paid |
(682)
|
(1 155)
|
(1 019)
|
(1 391)
|
(1 232)
|
(365)
|
(491)
|
(254)
|
(242)
|
(870)
|
(1 232)
|
(1 491)
|
(1 506)
|
(1 339)
|
(1 542)
|
(1 631)
|
(1 761)
|
(853)
|
(917)
|
(462)
|
(390)
|
(1 057)
|
(776)
|
(1 250)
|
(1 178)
|
(1 377)
|
(1 536)
|
(1 666)
|
(1 650)
|
(1 250)
|
(1 209)
|
(1 259)
|
(1 224)
|
(1 282)
|
(1 303)
|
(1 173)
|
(1 200)
|
(798)
|
(494)
|
(263)
|
(285)
|
(1 185)
|
(1 422)
|
(1 622)
|
(1 616)
|
(1 933)
|
(2 249)
|
(2 495)
|
(2 498)
|
(1 789)
|
(1 970)
|
(2 109)
|
(2 108)
|
(1 999)
|
(2 036)
|
(1 596)
|
(1 606)
|
(1 471)
|
(1 273)
|
(1 423)
|
(1 414)
|
(1 800)
|
|
| Cash Interest Paid |
(3)
|
(208)
|
(208)
|
0
|
(211)
|
(282)
|
(283)
|
(285)
|
(284)
|
(321)
|
(323)
|
(326)
|
(329)
|
(369)
|
(370)
|
(380)
|
(380)
|
(472)
|
(474)
|
(466)
|
(466)
|
(311)
|
(317)
|
(334)
|
(337)
|
(265)
|
(269)
|
(273)
|
(275)
|
(257)
|
(268)
|
(276)
|
(291)
|
(297)
|
(286)
|
(248)
|
(223)
|
(15)
|
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 |
(6 203)
|
(1 776)
|
(3 296)
|
(3 252)
|
(2 198)
|
(3 707)
|
(4 939)
|
(3 886)
|
(5 607)
|
(4 668)
|
(5 436)
|
(5 922)
|
(7 097)
|
(8 473)
|
(7 263)
|
(4 987)
|
(3 522)
|
(3 612)
|
(4 913)
|
(5 818)
|
(9 519)
|
(13 495)
|
(10 606)
|
(12 261)
|
(10 540)
|
(4 677)
|
(5 784)
|
(6 799)
|
(5 662)
|
(6 790)
|
(6 071)
|
(6 856)
|
(6 747)
|
(9 900)
|
(13 608)
|
(12 542)
|
(11 592)
|
(9 413)
|
(527)
|
(8 382)
|
(3 118)
|
(2 598)
|
(5 269)
|
(1 452)
|
(7 690)
|
(6 205)
|
(11 498)
|
(9 123)
|
(11 452)
|
(15 282)
|
(12 458)
|
(12 938)
|
(11 124)
|
(11 337)
|
(12 713)
|
(14 177)
|
(13 366)
|
(12 371)
|
(12 627)
|
(13 975)
|
(14 305)
|
(13 752)
|
|
| Cash from Operating Activities |
191
N/A
|
4 057
+2 020%
|
2 591
-36%
|
3 429
+32%
|
3 262
-5%
|
2 720
-17%
|
825
-70%
|
2 451
+197%
|
1 147
-53%
|
1 408
+23%
|
1 567
+11%
|
1 320
-16%
|
150
-89%
|
(1 128)
N/A
|
(980)
+13%
|
966
N/A
|
2 641
+173%
|
3 428
+30%
|
2 620
-24%
|
2 006
-23%
|
(1 727)
N/A
|
(6 397)
-270%
|
(3 428)
+46%
|
(5 361)
-56%
|
(3 375)
+37%
|
2 513
N/A
|
2 032
-19%
|
1 065
-48%
|
2 224
+109%
|
1 718
-23%
|
2 370
+38%
|
1 470
-38%
|
1 519
+3%
|
(1 892)
N/A
|
(5 258)
-178%
|
(5 226)
+1%
|
(4 425)
+15%
|
(1 236)
+72%
|
6 962
N/A
|
1 762
-75%
|
7 233
+311%
|
7 335
+1%
|
6 606
-10%
|
9 909
+50%
|
5 026
-49%
|
7 027
+40%
|
2 493
-65%
|
4 951
+99%
|
3 319
-33%
|
2 262
-32%
|
6 104
+170%
|
6 311
+3%
|
7 095
+12%
|
4 865
-31%
|
4 270
-12%
|
3 016
-29%
|
4 026
+33%
|
4 153
+3%
|
7 376
+78%
|
6 598
-11%
|
6 151
-7%
|
6 444
+5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(342)
|
(215)
|
(210)
|
(261)
|
(62)
|
(57)
|
0
|
18
|
71
|
(101)
|
(112)
|
(118)
|
(127)
|
(25)
|
(62)
|
(121)
|
(109)
|
(286)
|
(241)
|
(366)
|
(236)
|
(58)
|
(112)
|
71
|
(52)
|
(111)
|
(212)
|
(265)
|
(334)
|
(328)
|
(321)
|
(389)
|
(379)
|
(404)
|
(459)
|
(397)
|
(398)
|
(439)
|
(504)
|
(511)
|
(514)
|
(513)
|
(499)
|
(557)
|
(568)
|
(533)
|
(517)
|
(479)
|
(494)
|
(565)
|
(637)
|
(666)
|
(808)
|
(717)
|
(639)
|
(479)
|
(214)
|
(420)
|
(530)
|
(303)
|
(406)
|
(163)
|
|
| Other Items |
(2 577)
|
(2 594)
|
(2 626)
|
(2 599)
|
388
|
407
|
570
|
278
|
(131)
|
(134)
|
(263)
|
27
|
27
|
669
|
3 897
|
3 892
|
3 892
|
3 241
|
(34)
|
(54)
|
(725)
|
2 522
|
2 570
|
2 568
|
3 170
|
(138)
|
(112)
|
(588)
|
(526)
|
(507)
|
(495)
|
(44)
|
(40)
|
(35)
|
5 248
|
5 272
|
5 263
|
5 262
|
0
|
0
|
0
|
0
|
0
|
30
|
37
|
(867)
|
2 904
|
2 649
|
2 648
|
3 318
|
(466)
|
(243)
|
(249)
|
(312)
|
(320)
|
(331)
|
(324)
|
(28)
|
(46)
|
(472)
|
(537)
|
(557)
|
|
| Cash from Investing Activities |
(2 919)
N/A
|
(2 808)
+4%
|
(2 836)
-1%
|
(2 860)
-1%
|
326
N/A
|
350
+7%
|
545
+56%
|
296
-46%
|
(61)
N/A
|
(235)
-288%
|
(375)
-60%
|
(91)
+76%
|
(100)
-10%
|
644
N/A
|
3 835
+496%
|
3 771
-2%
|
3 783
+0%
|
2 955
-22%
|
(275)
N/A
|
(420)
-53%
|
(961)
-129%
|
2 464
N/A
|
2 458
0%
|
2 640
+7%
|
3 118
+18%
|
(248)
N/A
|
(324)
-31%
|
(853)
-163%
|
(859)
-1%
|
(835)
+3%
|
(816)
+2%
|
(433)
+47%
|
(420)
+3%
|
(438)
-4%
|
4 789
N/A
|
4 875
+2%
|
4 865
0%
|
4 823
-1%
|
(520)
N/A
|
(525)
-1%
|
(515)
+2%
|
(513)
+0%
|
(499)
+3%
|
(527)
-6%
|
(532)
-1%
|
(1 400)
-163%
|
2 387
N/A
|
2 170
-9%
|
2 154
-1%
|
2 753
+28%
|
(1 103)
N/A
|
(909)
+18%
|
(1 057)
-16%
|
(1 029)
+3%
|
(959)
+7%
|
(810)
+16%
|
(538)
+34%
|
(448)
+17%
|
(576)
-29%
|
(775)
-34%
|
(943)
-22%
|
(721)
+24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(2)
|
0
|
(6)
|
(6)
|
(5)
|
(11)
|
(6)
|
(6)
|
(6)
|
(7)
|
(9)
|
(10)
|
(10)
|
(4)
|
(3)
|
(3)
|
(4)
|
(7)
|
(10)
|
(11)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(19)
|
(21)
|
(23)
|
(21)
|
(22)
|
(23)
|
(22)
|
(19)
|
(20)
|
(20)
|
(21)
|
(25)
|
(25)
|
(24)
|
(25)
|
(25)
|
(25)
|
(26)
|
(27)
|
|
| Net Issuance of Debt |
3 363
|
379
|
(317)
|
304
|
(254)
|
75
|
(0)
|
(8)
|
795
|
101
|
1 104
|
3 204
|
3 593
|
4 420
|
3 800
|
1 245
|
214
|
1 806
|
3 383
|
5 009
|
7 804
|
7 559
|
6 602
|
5 672
|
4 474
|
2 245
|
3 403
|
4 103
|
3 431
|
3 367
|
2 487
|
2 624
|
2 236
|
6 387
|
5 356
|
3 602
|
3 404
|
(297)
|
(221)
|
(219)
|
(244)
|
(224)
|
(224)
|
680
|
700
|
691
|
690
|
(205)
|
(224)
|
(233)
|
(245)
|
(272)
|
205
|
169
|
645
|
1 430
|
938
|
1 570
|
1 016
|
207
|
894
|
237
|
|
| Cash Paid for Dividends |
(1 541)
|
(1 678)
|
0
|
(1 704)
|
(2 486)
|
(2 350)
|
0
|
(4 595)
|
(2 275)
|
(2 275)
|
0
|
(3 425)
|
(3 425)
|
(3 425)
|
0
|
(6 399)
|
(6 399)
|
(8 349)
|
(8 399)
|
(4 899)
|
(4 899)
|
(2 950)
|
0
|
(4 200)
|
(4 200)
|
(6 153)
|
(6 213)
|
(5 413)
|
(5 413)
|
(3 460)
|
0
|
(3 550)
|
(3 550)
|
(3 550)
|
0
|
(3 550)
|
(3 550)
|
(3 550)
|
0
|
0
|
(6 020)
|
(6 125)
|
(7 296)
|
(11 025)
|
(5 005)
|
(6 900)
|
0
|
(5 850)
|
(5 850)
|
(3 850)
|
(7 870)
|
(4 125)
|
(4 125)
|
(4 125)
|
(105)
|
(4 375)
|
(4 375)
|
(4 375)
|
(9 228)
|
(5 000)
|
(5 000)
|
(5 000)
|
|
| Other |
(87)
|
(146)
|
(206)
|
(2 521)
|
(167)
|
(170)
|
(174)
|
2 095
|
(178)
|
(163)
|
(152)
|
(136)
|
(141)
|
(153)
|
(159)
|
(197)
|
(217)
|
(196)
|
(198)
|
(52)
|
83
|
49
|
22
|
(136)
|
691
|
687
|
682
|
732
|
(274)
|
(294)
|
(280)
|
(362)
|
(392)
|
(334)
|
(359)
|
(271)
|
(158)
|
(146)
|
(87)
|
(84)
|
(83)
|
(76)
|
(71)
|
1 133
|
127
|
125
|
124
|
(1 077)
|
(69)
|
(71)
|
(80)
|
(87)
|
(95)
|
(104)
|
682
|
(134)
|
(150)
|
(170)
|
(981)
|
(176)
|
(190)
|
(195)
|
|
| Cash from Financing Activities |
1 735
N/A
|
(1 444)
N/A
|
(2 198)
-52%
|
(3 922)
-78%
|
(2 907)
+26%
|
(2 448)
+16%
|
(2 528)
-3%
|
(2 512)
+1%
|
(1 662)
+34%
|
(2 339)
-41%
|
(1 325)
+43%
|
(362)
+73%
|
22
N/A
|
837
+3 758%
|
206
-75%
|
(5 357)
N/A
|
(6 409)
-20%
|
(6 745)
-5%
|
(5 222)
+23%
|
49
N/A
|
2 978
+6 002%
|
4 648
+56%
|
3 721
-20%
|
1 334
-64%
|
961
-28%
|
(3 225)
N/A
|
(2 134)
+34%
|
(589)
+72%
|
(2 267)
-285%
|
(398)
+82%
|
(1 203)
-203%
|
(1 298)
-8%
|
(1 716)
-32%
|
2 493
N/A
|
1 437
-42%
|
(228)
N/A
|
(314)
-37%
|
(4 002)
-1 176%
|
(3 869)
+3%
|
(315)
+92%
|
(6 359)
-1 920%
|
(6 439)
-1%
|
(7 605)
-18%
|
(9 230)
-21%
|
(4 198)
+55%
|
(6 107)
-45%
|
(4 936)
+19%
|
(7 153)
-45%
|
(6 166)
+14%
|
(4 177)
+32%
|
(8 213)
-97%
|
(4 504)
+45%
|
(4 035)
+10%
|
(4 080)
-1%
|
1 197
N/A
|
(3 102)
N/A
|
(3 612)
-16%
|
(2 999)
+17%
|
(9 218)
-207%
|
(4 994)
+46%
|
(4 321)
+13%
|
(4 985)
-15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(42)
|
(19)
|
(14)
|
(20)
|
(6)
|
1
|
(11)
|
(8)
|
(14)
|
(15)
|
(0)
|
24
|
24
|
45
|
35
|
16
|
4
|
36
|
16
|
21
|
76
|
33
|
43
|
42
|
(34)
|
(33)
|
0
|
10
|
32
|
41
|
(1)
|
(30)
|
(15)
|
(8)
|
(7)
|
10
|
16
|
(6)
|
176
|
83
|
91
|
59
|
(135)
|
(36)
|
(55)
|
(34)
|
(22)
|
3
|
15
|
8
|
69
|
41
|
(11)
|
36
|
7
|
(9)
|
68
|
(7)
|
(59)
|
16
|
(16)
|
0
|
|
| Net Change in Cash |
(1 034)
N/A
|
(214)
+79%
|
(2 457)
-1 050%
|
(3 373)
-37%
|
674
N/A
|
623
-8%
|
(1 170)
N/A
|
228
N/A
|
(589)
N/A
|
(1 182)
-101%
|
(133)
+89%
|
891
N/A
|
95
-89%
|
398
+319%
|
3 095
+678%
|
(604)
N/A
|
19
N/A
|
(326)
N/A
|
(2 862)
-779%
|
1 655
N/A
|
365
-78%
|
748
+105%
|
2 795
+274%
|
(1 347)
N/A
|
670
N/A
|
(993)
N/A
|
(427)
+57%
|
(367)
+14%
|
(870)
-137%
|
527
N/A
|
349
-34%
|
(291)
N/A
|
(633)
-117%
|
155
N/A
|
962
+522%
|
(569)
N/A
|
142
N/A
|
(420)
N/A
|
2 749
N/A
|
1 006
-63%
|
451
-55%
|
442
-2%
|
(1 633)
N/A
|
116
N/A
|
241
+107%
|
(513)
N/A
|
(78)
+85%
|
(29)
+63%
|
(678)
-2 255%
|
847
N/A
|
(3 143)
N/A
|
939
N/A
|
1 991
+112%
|
(208)
N/A
|
4 515
N/A
|
(905)
N/A
|
(56)
+94%
|
700
N/A
|
(2 478)
N/A
|
846
N/A
|
870
+3%
|
739
-15%
|
|