Company for Cooperative Insurance SJSC
SAU:8010
Cash Flow Statement
Cash Flow Statement
Company for Cooperative Insurance SJSC
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
18
|
17
|
28
|
31
|
(517)
|
(511)
|
(516)
|
(514)
|
38
|
35
|
52
|
50
|
46
|
43
|
23
|
19
|
20
|
(47)
|
(48)
|
131
|
307
|
395
|
517
|
497
|
485
|
492
|
425
|
337
|
439
|
379
|
349
|
462
|
320
|
199
|
168
|
(7)
|
(591)
|
(490)
|
(288)
|
(91)
|
602
|
666
|
685
|
703
|
642
|
608
|
632
|
688
|
801
|
914
|
939
|
832
|
(147)
|
(276)
|
(510)
|
(709)
|
(213)
|
(210)
|
(171)
|
(30)
|
402
|
445
|
606
|
613
|
514
|
504
|
434
|
399
|
350
|
311
|
356
|
404
|
480
|
540
|
605
|
697
|
718
|
847
|
1 062
|
1 058
|
1 145
|
1 209
|
1 218
|
1 204
|
|
| Depreciation & Amortization |
10
|
9
|
8
|
6
|
7
|
7
|
7
|
7
|
6
|
7
|
8
|
9
|
9
|
10
|
9
|
3
|
10
|
1
|
2
|
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
|
6
|
13
|
20
|
29
|
31
|
30
|
31
|
30
|
29
|
30
|
28
|
31
|
32
|
32
|
35
|
31
|
27
|
24
|
21
|
32
|
37
|
41
|
45
|
47
|
47
|
50
|
51
|
51
|
52
|
47
|
42
|
111
|
151
|
188
|
226
|
|
| Other Non-Cash Items |
155
|
147
|
241
|
266
|
829
|
330
|
260
|
286
|
341
|
285
|
469
|
440
|
405
|
375
|
167
|
150
|
186
|
(13)
|
22
|
(324)
|
(283)
|
(442)
|
(616)
|
(495)
|
(466)
|
(480)
|
(415)
|
(310)
|
(434)
|
(331)
|
(293)
|
(403)
|
(254)
|
(138)
|
(112)
|
56
|
643
|
505
|
408
|
247
|
(442)
|
(494)
|
(514)
|
(144)
|
(456)
|
(415)
|
(509)
|
(959)
|
(689)
|
(643)
|
(450)
|
(196)
|
48
|
48
|
63
|
57
|
7
|
(14)
|
53
|
99
|
(26)
|
19
|
(39)
|
(56)
|
(112)
|
(122)
|
(159)
|
(226)
|
(220)
|
(79)
|
(59)
|
(65)
|
(212)
|
(202)
|
(112)
|
(274)
|
(421)
|
(468)
|
(713)
|
(688)
|
(584)
|
(692)
|
(760)
|
(689)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
12
|
5
|
(11)
|
(17)
|
(15)
|
(16)
|
(7)
|
(21)
|
(35)
|
(15)
|
(3)
|
(13)
|
0
|
0
|
(7)
|
(7)
|
(14)
|
9
|
16
|
16
|
23
|
16
|
16
|
16
|
17
|
21
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
8
|
9
|
62
|
63
|
57
|
110
|
56
|
55
|
54
|
7
|
30
|
30
|
45
|
38
|
21
|
165
|
238
|
238
|
232
|
88
|
14
|
14
|
14
|
14
|
22
|
22
|
22
|
0
|
102
|
102
|
|
| Change in Working Capital |
(246)
|
(237)
|
(439)
|
(331)
|
(197)
|
313
|
412
|
275
|
(232)
|
(303)
|
(456)
|
(516)
|
(556)
|
(329)
|
(51)
|
203
|
247
|
318
|
352
|
235
|
194
|
269
|
201
|
349
|
502
|
326
|
425
|
360
|
364
|
288
|
187
|
330
|
223
|
194
|
132
|
(19)
|
(199)
|
(34)
|
(129)
|
(322)
|
(205)
|
(263)
|
(290)
|
(680)
|
291
|
568
|
666
|
1 488
|
646
|
421
|
489
|
9
|
925
|
366
|
442
|
807
|
(188)
|
338
|
353
|
169
|
166
|
(348)
|
(823)
|
(1 544)
|
(1 978)
|
(1 490)
|
(1 391)
|
(407)
|
761
|
849
|
1 272
|
1 309
|
947
|
364
|
369
|
960
|
1 243
|
1 695
|
1 421
|
1 581
|
2 199
|
1 308
|
1 081
|
342
|
|
| Cash from Operating Activities |
(64)
N/A
|
(64)
N/A
|
(161)
-151%
|
(27)
+83%
|
121
N/A
|
140
+15%
|
163
+16%
|
54
-67%
|
154
+186%
|
24
-84%
|
72
+199%
|
(18)
N/A
|
(96)
-437%
|
99
N/A
|
148
+50%
|
374
+153%
|
462
+24%
|
259
-44%
|
328
+26%
|
43
-87%
|
218
+403%
|
220
+1%
|
96
-56%
|
351
+266%
|
521
+49%
|
337
-35%
|
435
+29%
|
387
-11%
|
370
-4%
|
337
-9%
|
243
-28%
|
388
+60%
|
289
-26%
|
254
-12%
|
189
-26%
|
30
-84%
|
(148)
N/A
|
(19)
+87%
|
(8)
+58%
|
(166)
-2 003%
|
(44)
+73%
|
(91)
-105%
|
(119)
-31%
|
(122)
-3%
|
477
N/A
|
760
+59%
|
789
+4%
|
1 216
+54%
|
758
-38%
|
697
-8%
|
991
+42%
|
665
-33%
|
855
+29%
|
168
-80%
|
25
-85%
|
186
+657%
|
(364)
N/A
|
142
N/A
|
266
+87%
|
266
+0%
|
572
+115%
|
148
-74%
|
(224)
N/A
|
(952)
-325%
|
(1 545)
-62%
|
(1 081)
+30%
|
(1 092)
-1%
|
(213)
+81%
|
923
N/A
|
1 118
+21%
|
1 609
+44%
|
1 692
+5%
|
1 173
-31%
|
751
-36%
|
912
+22%
|
1 434
+57%
|
1 591
+11%
|
2 126
+34%
|
1 818
-15%
|
1 993
+10%
|
2 872
+44%
|
1 976
-31%
|
1 726
-13%
|
1 083
-37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(48)
|
(59)
|
(38)
|
(39)
|
(15)
|
(4)
|
(5)
|
(6)
|
(49)
|
(54)
|
(57)
|
(57)
|
(19)
|
(18)
|
(21)
|
(36)
|
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
|
(1)
|
(16)
|
(17)
|
(17)
|
(16)
|
(1)
|
(13)
|
(13)
|
(14)
|
(18)
|
(8)
|
(25)
|
(28)
|
(28)
|
(41)
|
(18)
|
(19)
|
(20)
|
(11)
|
(29)
|
(43)
|
(40)
|
(54)
|
(62)
|
(52)
|
(48)
|
(37)
|
(102)
|
(150)
|
(189)
|
(211)
|
(487)
|
(497)
|
(578)
|
(698)
|
|
| Other Items |
73
|
(144)
|
(206)
|
(364)
|
(77)
|
189
|
203
|
302
|
1
|
21
|
238
|
352
|
325
|
(2)
|
(322)
|
(545)
|
(509)
|
100
|
0
|
472
|
(130)
|
147
|
401
|
(140)
|
(308)
|
(228)
|
(445)
|
(154)
|
(124)
|
(84)
|
23
|
(163)
|
(14)
|
(252)
|
(170)
|
(45)
|
225
|
21
|
(3)
|
196
|
(134)
|
245
|
272
|
248
|
(199)
|
(406)
|
(548)
|
(1 004)
|
814
|
30
|
(356)
|
(223)
|
(1 322)
|
(510)
|
(186)
|
(82)
|
642
|
641
|
380
|
430
|
(785)
|
(978)
|
(307)
|
(377)
|
302
|
581
|
780
|
795
|
359
|
284
|
(626)
|
(836)
|
(640)
|
(637)
|
(141)
|
(72)
|
(942)
|
(1 523)
|
(2 191)
|
(2 125)
|
(2 181)
|
(1 632)
|
(1 215)
|
(1 200)
|
|
| Cash from Investing Activities |
48
N/A
|
(192)
N/A
|
(265)
-38%
|
(402)
-52%
|
(115)
+71%
|
174
N/A
|
199
+14%
|
297
+49%
|
(5)
N/A
|
(28)
-452%
|
184
N/A
|
295
+60%
|
268
-9%
|
(21)
N/A
|
(340)
-1 511%
|
(566)
-66%
|
(545)
+4%
|
105
N/A
|
11
-90%
|
490
+4 569%
|
(130)
N/A
|
147
N/A
|
401
+173%
|
(140)
N/A
|
(308)
-120%
|
(228)
+26%
|
(445)
-95%
|
(154)
+66%
|
(124)
+19%
|
(84)
+32%
|
23
N/A
|
(163)
N/A
|
(14)
+92%
|
(252)
-1 764%
|
(170)
+33%
|
(45)
+74%
|
225
N/A
|
21
-91%
|
(3)
N/A
|
196
N/A
|
(134)
N/A
|
245
N/A
|
272
+11%
|
248
-9%
|
(199)
N/A
|
(406)
-104%
|
(548)
-35%
|
(1 004)
-83%
|
814
N/A
|
29
-96%
|
(372)
N/A
|
(239)
+36%
|
(1 339)
-460%
|
(526)
+61%
|
(187)
+64%
|
(95)
+49%
|
629
N/A
|
627
0%
|
362
-42%
|
422
+17%
|
(810)
N/A
|
(1 006)
-24%
|
(336)
+67%
|
(418)
-24%
|
284
N/A
|
562
+98%
|
760
+35%
|
784
+3%
|
330
-58%
|
241
-27%
|
(666)
N/A
|
(890)
-34%
|
(702)
+21%
|
(689)
+2%
|
(189)
+73%
|
(108)
+43%
|
(1 044)
-863%
|
(1 673)
-60%
|
(2 380)
-42%
|
(2 336)
+2%
|
(2 668)
-14%
|
(2 129)
+20%
|
(1 792)
+16%
|
(1 898)
-6%
|
|
| 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
|
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
|
(17)
|
(27)
|
(40)
|
0
|
(52)
|
(42)
|
|
| 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
|
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
|
400
|
400
|
400
|
400
|
(400)
|
(407)
|
(411)
|
(411)
|
(11)
|
(9)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(181)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(599)
|
(100)
|
(299)
|
(299)
|
(200)
|
(200)
|
0
|
(150)
|
(150)
|
(150)
|
(411)
|
(262)
|
(262)
|
(262)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(144)
|
(144)
|
(144)
|
(144)
|
(100)
|
(100)
|
(100)
|
(100)
|
(498)
|
(500)
|
(500)
|
(500)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(100)
|
(98)
|
(98)
|
(98)
|
2
|
(0)
|
(0)
|
(0)
|
(125)
|
(125)
|
(125)
|
(125)
|
(0)
|
(148)
|
(148)
|
(148)
|
(376)
|
(227)
|
|
| Other |
(18)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(32)
|
(32)
|
(32)
|
0
|
(38)
|
(38)
|
(38)
|
(38)
|
(45)
|
(45)
|
(46)
|
(1)
|
26
|
42
|
(1)
|
(3)
|
14
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(92)
|
0
|
203
|
(147)
|
(513)
|
(514)
|
(828)
|
(478)
|
(21)
|
(21)
|
(8)
|
(9)
|
(62)
|
(63)
|
(57)
|
0
|
(56)
|
(57)
|
(56)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(18)
N/A
|
0
N/A
|
(18)
N/A
|
(18)
N/A
|
(198)
-1 034%
|
0
N/A
|
(213)
N/A
|
(213)
N/A
|
(32)
+85%
|
0
N/A
|
(38)
N/A
|
(38)
-1%
|
(38)
N/A
|
(38)
N/A
|
(45)
-17%
|
(45)
+1%
|
(46)
-3%
|
(501)
-993%
|
(473)
+5%
|
(557)
-18%
|
(101)
+82%
|
(303)
-200%
|
(285)
+6%
|
(202)
+29%
|
(202)
+0%
|
(2)
+99%
|
(152)
-7 124%
|
(152)
0%
|
(152)
0%
|
(413)
-172%
|
(263)
+36%
|
(263)
N/A
|
(263)
+0%
|
(0)
+100%
|
(2)
-400%
|
(1)
+7%
|
(1)
N/A
|
(1)
N/A
|
(0)
+93%
|
(0)
N/A
|
(0)
-37%
|
(144)
-105 301%
|
(144)
N/A
|
(144)
N/A
|
(237)
-64%
|
(192)
+19%
|
103
N/A
|
(246)
N/A
|
(612)
-149%
|
(1 012)
-65%
|
(1 328)
-31%
|
(978)
+26%
|
(520)
+47%
|
(22)
+96%
|
(8)
+63%
|
(9)
-11%
|
(62)
-599%
|
(63)
-1%
|
(57)
+10%
|
0
N/A
|
(56)
N/A
|
(57)
-1%
|
(56)
+1%
|
344
N/A
|
400
+16%
|
400
N/A
|
300
-25%
|
(498)
N/A
|
(511)
-3%
|
(514)
-1%
|
(415)
+19%
|
(17)
+96%
|
(0)
+100%
|
(6)
-21 007%
|
(131)
-2 111%
|
(131)
0%
|
(125)
+5%
|
(125)
+0%
|
(17)
+86%
|
(175)
-923%
|
(209)
-19%
|
(209)
N/A
|
(447)
-115%
|
(289)
+35%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(34)
N/A
|
(274)
-703%
|
(444)
-62%
|
(447)
-1%
|
(192)
+57%
|
115
N/A
|
149
+29%
|
138
-7%
|
117
-15%
|
(35)
N/A
|
218
N/A
|
239
+9%
|
133
-44%
|
39
-71%
|
(237)
N/A
|
(237)
+0%
|
(129)
+46%
|
(136)
-6%
|
(135)
+1%
|
(23)
+83%
|
(14)
+42%
|
64
N/A
|
211
+229%
|
9
-96%
|
11
+29%
|
107
+869%
|
(162)
N/A
|
82
N/A
|
94
+15%
|
(160)
N/A
|
3
N/A
|
(37)
N/A
|
12
N/A
|
2
-80%
|
18
+633%
|
(16)
N/A
|
76
N/A
|
0
-99%
|
(11)
N/A
|
30
N/A
|
(178)
N/A
|
10
N/A
|
9
-9%
|
(18)
N/A
|
41
N/A
|
162
+292%
|
345
+113%
|
(34)
N/A
|
960
N/A
|
(285)
N/A
|
(710)
-149%
|
(552)
+22%
|
(1 004)
-82%
|
(380)
+62%
|
(171)
+55%
|
82
N/A
|
203
+146%
|
706
+248%
|
571
-19%
|
634
+11%
|
(294)
N/A
|
(915)
-211%
|
(615)
+33%
|
(1 026)
-67%
|
(861)
+16%
|
(119)
+86%
|
(31)
+74%
|
73
N/A
|
742
+913%
|
845
+14%
|
529
-37%
|
785
+48%
|
471
-40%
|
56
-88%
|
592
+959%
|
1 194
+102%
|
423
-65%
|
328
-22%
|
(579)
N/A
|
(518)
+11%
|
(4)
+99%
|
(362)
-8 435%
|
(514)
-42%
|
(1 104)
-115%
|
|