Alinma Tokio Marine Company SJSC
SAU:8312
Cash Flow Statement
Cash Flow Statement
Alinma Tokio Marine Company SJSC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
(73)
|
(33)
|
(36)
|
(67)
|
(29)
|
(27)
|
(27)
|
(31)
|
(22)
|
(25)
|
(27)
|
(21)
|
(17)
|
(8)
|
(5)
|
(7)
|
(3)
|
(9)
|
(11)
|
(13)
|
(32)
|
(35)
|
(37)
|
(41)
|
(38)
|
(43)
|
(18)
|
(9)
|
(6)
|
5
|
(11)
|
(16)
|
(14)
|
(12)
|
(8)
|
(1)
|
9
|
10
|
28
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
|
| Other Non-Cash Items |
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
2
|
2
|
3
|
3
|
3
|
(2)
|
(1)
|
6
|
11
|
11
|
7
|
5
|
2
|
10
|
13
|
16
|
14
|
9
|
14
|
8
|
8
|
11
|
7
|
8
|
7
|
10
|
3
|
3
|
2
|
(5)
|
(0)
|
(2)
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
4
|
4
|
4
|
0
|
5
|
0
|
5
|
0
|
4
|
9
|
4
|
0
|
0
|
3
|
3
|
0
|
7
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
|
| Change in Working Capital |
(10)
|
(6)
|
(3)
|
(9)
|
(12)
|
3
|
(2)
|
(6)
|
(1)
|
2
|
9
|
(5)
|
(18)
|
(42)
|
49
|
27
|
42
|
37
|
(51)
|
21
|
3
|
31
|
23
|
(4)
|
121
|
27
|
36
|
18
|
(77)
|
(6)
|
24
|
8
|
6
|
9
|
(16)
|
4
|
8
|
11
|
(9)
|
|
| Cash from Operating Activities |
(83)
N/A
|
(39)
+53%
|
(39)
0%
|
(76)
-97%
|
(42)
+46%
|
(25)
+41%
|
(29)
-18%
|
(36)
-25%
|
(21)
+43%
|
(20)
+4%
|
(14)
+28%
|
(24)
-65%
|
(37)
-59%
|
(50)
-35%
|
52
N/A
|
33
-36%
|
53
+59%
|
37
-30%
|
(55)
N/A
|
13
N/A
|
(16)
N/A
|
14
N/A
|
6
-53%
|
(27)
N/A
|
97
N/A
|
3
-96%
|
32
+806%
|
22
-30%
|
(67)
N/A
|
11
N/A
|
26
+134%
|
3
-89%
|
7
+134%
|
5
-27%
|
(16)
N/A
|
11
N/A
|
16
+39%
|
25
+58%
|
20
-17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
(60)
|
75
|
5
|
(122)
|
27
|
5
|
8
|
(134)
|
(110)
|
(180)
|
(167)
|
33
|
19
|
29
|
(9)
|
(92)
|
(82)
|
(2)
|
27
|
77
|
(31)
|
19
|
32
|
(73)
|
75
|
51
|
44
|
107
|
87
|
46
|
47
|
21
|
8
|
(13)
|
(31)
|
(62)
|
(158)
|
(140)
|
(124)
|
|
| Cash from Investing Activities |
(60)
N/A
|
75
N/A
|
5
-94%
|
(122)
N/A
|
27
N/A
|
5
-81%
|
8
+44%
|
(134)
N/A
|
(110)
+18%
|
(180)
-64%
|
(167)
+7%
|
33
N/A
|
19
-41%
|
29
+47%
|
(10)
N/A
|
(94)
-878%
|
(85)
+9%
|
(5)
+94%
|
21
N/A
|
70
+233%
|
(40)
N/A
|
12
N/A
|
26
+114%
|
(78)
N/A
|
71
N/A
|
47
-34%
|
40
-16%
|
104
+161%
|
84
-19%
|
43
-49%
|
44
+3%
|
19
-57%
|
7
-63%
|
(15)
N/A
|
(33)
-124%
|
(64)
-98%
|
(160)
-148%
|
(142)
+11%
|
(126)
+11%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
200
|
0
|
0
|
0
|
0
|
0
|
0
|
250
|
250
|
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
|
|
| 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
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Other |
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(3)
|
(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
|
|
| Cash from Financing Activities |
194
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
194
N/A
|
0
N/A
|
0
N/A
|
247
N/A
|
247
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-1%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
51
N/A
|
36
-30%
|
(34)
N/A
|
(5)
+86%
|
180
N/A
|
(19)
N/A
|
(21)
-10%
|
77
N/A
|
117
+52%
|
47
-60%
|
65
+38%
|
10
-85%
|
(18)
N/A
|
(22)
-21%
|
42
N/A
|
(61)
N/A
|
(32)
+47%
|
31
N/A
|
(34)
N/A
|
84
N/A
|
(55)
N/A
|
25
N/A
|
32
+25%
|
(105)
N/A
|
166
N/A
|
49
-71%
|
70
+42%
|
124
+78%
|
16
-87%
|
53
+223%
|
69
+31%
|
21
-70%
|
13
-37%
|
(11)
N/A
|
(50)
-370%
|
(54)
-9%
|
(145)
-167%
|
(119)
+18%
|
(107)
+10%
|
|