Muang Thai Insurance PCL Cash Flow Statement

Financials in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	754.36	655.46	810.22	767.45	590.9	Upgrade
Depreciation & Amortization	133.83	112.77	95.91	90.14	91.81	Upgrade
Other Amortization	18.05	16.38	15.25	10.97	8.04	Upgrade
Other Operating Activities	-509.36	75.83	-272.62	-296.84	-477.87	Upgrade
Operating Cash Flow	396.89	860.43	648.77	571.71	212.87	Upgrade
Operating Cash Flow Growth	-53.87%	32.63%	13.48%	168.57%	-45.40%	Upgrade
Capital Expenditures	-88.48	-108.67	-167.96	-144.72	-35.59	Upgrade
Purchase / Sale of Intangible Assets	-59.87	-34.95	-15.02	-30.5	-37.92	Upgrade
Investing Cash Flow	-148.34	-143.62	-182.97	-175.22	-73.51	Upgrade
Total Debt Repaid	-34.35	-34.88	-30.15	-32.04	-22.78	Upgrade
Net Debt Issued (Repaid)	-34.35	-34.88	-30.15	-32.04	-22.78	Upgrade
Common Dividends Paid	-294.94	-364.62	-306.8	-266.09	-171.1	Upgrade
Financing Cash Flow	-329.29	-399.5	-336.95	-298.13	-193.88	Upgrade
Miscellaneous Cash Flow Adjustments	0.02	0.04	0.11	-0.15	-0.08	Upgrade
Net Cash Flow	-80.73	317.35	128.95	98.21	-54.59	Upgrade
Free Cash Flow	308.41	751.76	480.81	426.99	177.29	Upgrade
Free Cash Flow Growth	-58.98%	56.35%	12.60%	140.85%	-47.33%	Upgrade
Free Cash Flow Margin	2.24%	5.99%	4.25%	4.15%	1.79%	Upgrade
Free Cash Flow Per Share	5.23	12.74	8.15	7.24	3.00	Upgrade
Cash Income Tax Paid	288.32	239.73	396.13	292.92	179.75	Upgrade
Levered Free Cash Flow	1,513	1,444	1,664	635.84	2,309	Upgrade
Unlevered Free Cash Flow	1,515	1,446	1,665	637.49	2,311	Upgrade
Change in Net Working Capital	-917.81	-935.28	-1,101	-102.52	-1,814	Upgrade

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.