Protector Forsikring ASA
OTC:PSKRF
Cash Flow Statement
Cash Flow Statement
Protector Forsikring ASA
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Change in Working Capital |
(149)
|
4
|
33
|
(365)
|
(76)
|
4
|
(63)
|
353
|
394
|
50
|
(31)
|
(93)
|
(155)
|
(52)
|
100
|
37
|
110
|
54
|
20
|
63
|
40
|
(96)
|
(205)
|
(92)
|
(233)
|
9
|
46
|
(993)
|
186
|
(757)
|
(873)
|
(114)
|
(692)
|
(487)
|
(623)
|
(439)
|
(1 578)
|
(1 371)
|
(1 101)
|
(1 557)
|
(816)
|
(1 506)
|
(1 781)
|
(1 689)
|
(2 029)
|
(1 641)
|
(1 274)
|
(989)
|
(576)
|
(115)
|
(437)
|
400
|
73
|
176
|
(625)
|
(1 293)
|
(1 372)
|
(1 838)
|
(174)
|
(834)
|
(980)
|
(902)
|
(1 909)
|
(867)
|
(2 091)
|
(1 304)
|
(3 231)
|
(3 744)
|
(3 318)
|
(5 096)
|
(4 678)
|
(4 615)
|
(4 002)
|
(5 241)
|
(5 514)
|
(5 845)
|
(5 346)
|
|
| Cash from Operating Activities |
(149)
N/A
|
4
N/A
|
33
+666%
|
(365)
N/A
|
(76)
+79%
|
4
N/A
|
(63)
N/A
|
353
N/A
|
394
+12%
|
50
-87%
|
(31)
N/A
|
(93)
-205%
|
(155)
-66%
|
(52)
+66%
|
100
N/A
|
37
-63%
|
110
+200%
|
54
-51%
|
20
-63%
|
63
+218%
|
40
-37%
|
(96)
N/A
|
(205)
-113%
|
(92)
+55%
|
(233)
-152%
|
9
N/A
|
46
+431%
|
(47)
N/A
|
186
N/A
|
13
-93%
|
107
+708%
|
90
-16%
|
508
+463%
|
(339)
N/A
|
(520)
-53%
|
(466)
+10%
|
(423)
+9%
|
(184)
+57%
|
(35)
+81%
|
(397)
-1 041%
|
298
N/A
|
(351)
N/A
|
(400)
-14%
|
(198)
+51%
|
(641)
-224%
|
(129)
+80%
|
258
N/A
|
369
+43%
|
685
+86%
|
1 233
+80%
|
983
-20%
|
1 688
+72%
|
1 413
-16%
|
1 571
+11%
|
804
-49%
|
37
-95%
|
(42)
N/A
|
(463)
-1 008%
|
1 267
N/A
|
920
-27%
|
970
+5%
|
1 112
+15%
|
303
-73%
|
1 376
+353%
|
(121)
N/A
|
957
N/A
|
(361)
N/A
|
(826)
-129%
|
28
N/A
|
(606)
N/A
|
329
N/A
|
315
-4%
|
1 294
+310%
|
(230)
N/A
|
150
N/A
|
(362)
N/A
|
(95)
+74%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2)
|
41
|
(292)
|
297
|
(27)
|
(42)
|
343
|
(98)
|
(83)
|
42
|
35
|
84
|
87
|
4
|
25
|
25
|
14
|
(5)
|
(7)
|
(7)
|
4
|
(0)
|
1
|
1
|
(3)
|
(0)
|
(2)
|
3
|
1
|
(1)
|
(0)
|
(6)
|
(2)
|
(1)
|
(4)
|
(18)
|
(29)
|
(29)
|
(28)
|
(14)
|
(14)
|
(22)
|
(21)
|
(23)
|
(25)
|
(18)
|
(37)
|
(37)
|
(39)
|
(50)
|
(42)
|
(47)
|
(48)
|
(44)
|
(40)
|
(25)
|
(16)
|
(16)
|
(29)
|
(42)
|
(53)
|
(53)
|
(41)
|
(43)
|
(44)
|
(46)
|
(49)
|
(49)
|
(72)
|
(78)
|
(78)
|
(87)
|
(72)
|
(70)
|
(80)
|
(95)
|
(106)
|
|
| Other Items |
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
|
263
|
263
|
263
|
262
|
0
|
0
|
0
|
(2)
|
(3)
|
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 Investing Activities |
(2)
N/A
|
41
N/A
|
(292)
N/A
|
297
N/A
|
(27)
N/A
|
(42)
-53%
|
343
N/A
|
(98)
N/A
|
(83)
+15%
|
42
N/A
|
35
-15%
|
84
+140%
|
87
+3%
|
4
-96%
|
25
+565%
|
25
0%
|
14
-43%
|
(5)
N/A
|
(7)
-36%
|
(7)
+2%
|
4
N/A
|
(0)
N/A
|
1
N/A
|
1
-18%
|
(3)
N/A
|
(0)
+100%
|
(2)
-23 311%
|
3
N/A
|
1
-56%
|
(1)
N/A
|
(0)
+66%
|
(6)
-2 962%
|
(2)
+72%
|
(1)
+39%
|
259
N/A
|
245
-6%
|
234
-5%
|
233
0%
|
(28)
N/A
|
(14)
+49%
|
(14)
+2%
|
(24)
-72%
|
(24)
N/A
|
(23)
+5%
|
(25)
-10%
|
(15)
+42%
|
(33)
-128%
|
(37)
-10%
|
(39)
-7%
|
(50)
-27%
|
(42)
+14%
|
(47)
-10%
|
(48)
-3%
|
(44)
+7%
|
(40)
+10%
|
(25)
+36%
|
(16)
+38%
|
(16)
N/A
|
(29)
-84%
|
(42)
-45%
|
(53)
-26%
|
(53)
+0%
|
(41)
+22%
|
(43)
-4%
|
(44)
-3%
|
(46)
-4%
|
(49)
-7%
|
(49)
-1%
|
(72)
-46%
|
(78)
-9%
|
(78)
0%
|
(87)
-11%
|
(72)
+17%
|
(70)
+3%
|
(80)
-14%
|
(95)
-19%
|
(106)
-12%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
(4)
|
0
|
0
|
0
|
(259)
|
(259)
|
(259)
|
(259)
|
(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
|
|
| Net Issuance of Debt |
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
|
500
|
498
|
498
|
1 248
|
593
|
597
|
597
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
230
|
230
|
1
|
1
|
(88)
|
(228)
|
0
|
0
|
(140)
|
0
|
0
|
0
|
647
|
647
|
647
|
647
|
0
|
796
|
796
|
1 295
|
1 143
|
|
| Cash Paid for Dividends |
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
|
(99)
|
(99)
|
0
|
(145)
|
(45)
|
(45)
|
0
|
(21)
|
(21)
|
(165)
|
0
|
(194)
|
(194)
|
(194)
|
0
|
(194)
|
(194)
|
(194)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(384)
|
(522)
|
(660)
|
(907)
|
(1 222)
|
(1 085)
|
(947)
|
(1 195)
|
(659)
|
(824)
|
(824)
|
(742)
|
(742)
|
(742)
|
(742)
|
(660)
|
(742)
|
(742)
|
(989)
|
|
| Other |
138
|
1
|
149
|
130
|
125
|
(1)
|
(264)
|
(264)
|
0
|
0
|
(30)
|
(30)
|
(30)
|
0
|
(74)
|
(84)
|
(74)
|
0
|
(19)
|
(10)
|
(19)
|
0
|
272
|
266
|
266
|
(3)
|
(253)
|
(151)
|
(154)
|
0
|
93
|
(3)
|
0
|
0
|
6
|
0
|
(11)
|
(11)
|
(13)
|
(14)
|
(23)
|
(29)
|
(42)
|
(50)
|
(56)
|
(62)
|
(60)
|
(60)
|
(61)
|
(63)
|
(63)
|
(72)
|
(67)
|
(69)
|
(69)
|
(59)
|
(62)
|
(61)
|
(60)
|
(59)
|
(62)
|
(60)
|
(60)
|
(63)
|
(67)
|
(73)
|
(80)
|
(88)
|
(95)
|
(114)
|
(132)
|
(152)
|
(166)
|
(166)
|
(179)
|
(191)
|
(209)
|
|
| Cash from Financing Activities |
138
N/A
|
1
-99%
|
149
+10 334%
|
130
-13%
|
125
-4%
|
(1)
N/A
|
(264)
-18 345%
|
(264)
+0%
|
0
N/A
|
0
N/A
|
(30)
N/A
|
(30)
N/A
|
(30)
N/A
|
0
N/A
|
(74)
N/A
|
(84)
-13%
|
(74)
+11%
|
0
N/A
|
(19)
N/A
|
(10)
+48%
|
(19)
-91%
|
0
N/A
|
272
N/A
|
266
-2%
|
266
0%
|
(3)
N/A
|
(253)
-8 157%
|
(251)
+1%
|
(253)
-1%
|
0
N/A
|
(51)
N/A
|
(48)
+6%
|
(45)
+7%
|
0
N/A
|
(15)
N/A
|
(20)
-41%
|
(176)
-765%
|
(177)
0%
|
293
N/A
|
290
-1%
|
281
-3%
|
1 025
+265%
|
358
-65%
|
350
-2%
|
347
-1%
|
(409)
N/A
|
(58)
+86%
|
(316)
-446%
|
(320)
-2%
|
(322)
0%
|
(322)
0%
|
(72)
+78%
|
(67)
+7%
|
(69)
-3%
|
(69)
0%
|
(59)
+14%
|
168
N/A
|
169
+1%
|
(443)
N/A
|
(580)
-31%
|
(810)
-40%
|
(1 195)
-48%
|
(1 282)
-7%
|
(1 148)
+10%
|
(1 154)
-1%
|
(1 268)
-10%
|
(739)
+42%
|
(912)
-23%
|
(272)
+70%
|
(209)
+23%
|
(227)
-9%
|
(247)
-9%
|
(908)
-268%
|
(30)
+97%
|
(125)
-317%
|
362
N/A
|
(55)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
6
|
2
|
13
|
28
|
11
|
6
|
(5)
|
(4)
|
1
|
8
|
8
|
(2)
|
1 342
|
35
|
39
|
46
|
(1 304)
|
11
|
0
|
(13)
|
(12)
|
(8)
|
0
|
(8)
|
79
|
84
|
47
|
68
|
11
|
(19)
|
46
|
31
|
(6)
|
26
|
(25)
|
1
|
|
| Net Change in Cash |
(13)
N/A
|
47
N/A
|
(110)
N/A
|
62
N/A
|
22
-65%
|
(40)
N/A
|
16
N/A
|
(9)
N/A
|
47
N/A
|
92
+94%
|
(26)
N/A
|
(39)
-53%
|
(99)
-152%
|
(49)
+51%
|
50
N/A
|
(22)
N/A
|
50
N/A
|
49
-1%
|
(6)
N/A
|
47
N/A
|
24
-48%
|
(96)
N/A
|
68
N/A
|
175
+158%
|
29
-83%
|
6
-81%
|
(210)
N/A
|
(294)
-40%
|
(65)
+78%
|
13
N/A
|
56
+337%
|
39
-31%
|
461
+1 094%
|
(340)
N/A
|
(275)
+19%
|
(238)
+13%
|
(366)
-54%
|
(127)
+65%
|
231
N/A
|
(121)
N/A
|
565
N/A
|
656
+16%
|
(64)
N/A
|
143
N/A
|
(291)
N/A
|
(542)
-87%
|
173
N/A
|
12
-93%
|
322
+2 617%
|
862
+168%
|
625
-27%
|
1 578
+152%
|
1 296
-18%
|
2 800
+116%
|
730
-74%
|
(8)
N/A
|
157
N/A
|
(1 613)
N/A
|
805
N/A
|
299
-63%
|
95
-68%
|
(148)
N/A
|
(1 027)
-596%
|
186
N/A
|
(1 327)
N/A
|
(277)
+79%
|
(1 065)
-285%
|
(1 740)
-63%
|
(248)
+86%
|
(882)
-256%
|
5
N/A
|
27
+437%
|
345
+1 159%
|
(337)
N/A
|
(29)
+91%
|
(120)
-314%
|
(255)
-113%
|
|