Proassurance Cash Flow Statement (2009-2025) | PRA

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 31.16M53.88M55.20M84.58M38.11M37.40M44.24M101.13M47.69M54.92M43.70M139.55M55.65M58.45M60.11M101.27M112.85M48.40M63.36M70.86M46.73M49.94M31.71M65.11M37.81M27.24M-5.88M33.68M19.32M43.08M29.78M54.85M48.51M3.40M21.28M24.99M11.86M29.29M32.66M-24.65M31.65M9.75M17.19M-54.51M-21.95M-18.10M-159.15M14.30M5.46M92.51M8.24M32.14M-3.56M-1.66M-9.12M13.94M-6.17M10.63M-49.43M4.61M4.63M15.51M16.44M16.17M-5.81M21.92M1.45M
Share-based Compensation 1.69M1.36M1.40M1.54M1.57M1.63M1.74M1.98M1.71M1.70M2.13M2.90M1.30M2.26M2.28M2.40M2.20M2.31M3.24M2.40M2.38M2.08M2.70M2.26M2.67M1.56M2.71M3.10M1.65M5.04M3.35M2.75M1.02M3.50M0.90M1.61M1.63M1.18M1.23M1.09M0.00M1.20M1.01M1.02M1.02M0.79M1.03M1.15M1.13M1.08M1.34M1.05M1.29M1.15M1.15M1.23M1.44M1.43M0.94M1.33M1.71M2.21M1.79M2.08M2.06M
Deferred Taxes 124.11M19.54M2.68M1.60M6.31M-2.98M-6.81M-0.92M13.91M-0.18M-0.01M-14.77M2.52M0.49M4.46M30.28M14.56M-2.05M10.63M1.52M6.77M1.74M-3.07M1.35M7.36M-5.92M-16.16M-1.27M2.02M2.09M-4.06M8.48M7.05M-7.03M-7.67M9.34M-2.09M0.86M1.43M-12.03M6.62M-1.78M-9.70M-23.77M-10.22M-2.60M-9.17M0.85M-2.27M0.46M-3.96M7.09M-1.41M-2.00M-4.63M1.41M-2.63M2.61M-3.43M1.68M1.25M1.84M3.78M5.95M0.01M5.99M2.67M
Gains from Investment Securities 7.54M5.08M7.28M23.99M13.18M-3.50M14.71M8.54M12.23M2.20M-11.97M0.19M2.59M-1.55M13.22M0.44M6.30M-0.25M2.31M26.33M5.25M14.29M5.57M9.29M6.50M9.57M17.42M9.62M1.76M4.45M2.78M35.40M-26.52M26.57M14.92M7.11M8.12M7.33M9.60M4.60M9.17M10.32M4.76M6.07M15.17M5.19M9.18M33.25M15.27M12.58M12.85M12.76M4.38M10.44M11.30M11.75M2.90M17.20M8.95M17.38M1.16M-8.96M5.59M-3.38M-4.76M
Asset Writedowns and Impairment -4.96M-0.09M-5.33M
Cash from Operations 8.03M5.34M2.57M59.47M47.78M28.14M32.71M30.57M24.86M28.19M53.37M52.95M28.10M4.61M28.65M29.89M-13.11M0.83M36.23M14.64M30.43M-1.30M71.95M-5.08M36.84M16.91M51.77M5.60M56.98M29.25M42.76M49.99M69.37M-2.46M51.27M55.21M73.35M-7.79M80.83M30.87M34.39M44.62M49.79M19.36M-12.05M14.52M70.70M19.17M28.70M2.31M38.35M4.61M14.27M-17.94M10.34M-36.51M-29.84M-32.00M15.20M-3.24M-11.65M-12.85M14.02M-0.24M-11.61M-28.07M27.20M
Depreciation, Depletion & Amortization
Amortization of Goodwill 161.12M44.11M
Amortization 8.88M1,589.20M1,713.06M1,782.09M15.13M
Depreciation & Amortization (CF) 5.14M6.11M7.03M6.44M9.12M8.84M9.23M10.38M10.02M7.88M12.32M12.12M9.92M11.59M12.39M5.83M9.57M8.94M8.69M9.02M8.63M8.34M8.54M7.28M7.80M6.15M7.08M7.77M6.08M4.96M5.51M4.71M5.04M4.62M4.42M4.59M4.73M5.08M6.34M5.21M6.72M9.60M10.25M10.68M10.35M10.06M9.64M8.02M7.68M5.95M6.45M5.93M5.33M4.43M3.88M4.11M3.82M3.54M3.31M
Change in Working Capital
Change in Receivables 16.96M-9.80M-0.95M-11.01M13.17M-9.43M2.68M-3.90M18.28M-17.79M10.09M-17.98M12.87M-21.48M13.10M-2.54M11.32M-15.78M16.70M11.09M14.62M-27.27M6.74M10.72M19.91M-22.87M2.85M8.14M12.88M-17.43M1.24M10.40M27.57M-24.60M9.56M32.00M4.04M-22.22M27.66M-10.30M5.12M-34.40M22.44M-31.98M3.05M-36.50M9.16M-32.88M0.23M-47.72M19.83M-15.88M26.87M-25.82M20.54M-7.76M20.26M-43.56M26.70M-13.90M16.61M-36.08M18.64M5.47M3.20M
Change in Account Payables 2,728.88M2,882.39M2,853.79M-51.93M2,803.78M-36.80M18.47M-19.51M19.55M-26.36M28.47M-51.29M22.69M-35.55M19.37M-28.43M20.02M-17.56M21.11M-203.25M30.44M-3.00M-106.00M-89.19M27.62M-59.19M87.74M-109.11M25.02M-1.87M21.27M-56.32M24.58M0.36M24.51M5.51M27.74M2.69M21.01M20.02M42.40M33.22M20.32M130.75M30.20M12.45M18.31M9.69M21.07M-62.37M74.36M-139.05M52.73M-36.12M25.70M-151.10M50.75M-100.97M-25.27M5.63M43.23M-76.97M-27.86M-81.99M44.89M-94.12M-15.97M
Change in Accured Expenses -16.33M22.90M-34.34M13.27M-4.23M27.02M-48.24M0.98M-23.62M76.79M-28.81M-2.01M-16.98M20.68M-36.32M9.67M-3.20M-6.72M-13.94M8.75M-4.64M15.76M-12.84M10.36M-2.62M4.92M-14.34M11.21M11.43M6.03M-7.39M-1.34M17.30M12.40M-3.59M-12.71M12.57M-6.81M0.50M-7.66M8.94M6.99M-17.60M6.22M15.47M10.51M-0.84M13.07M-2.46M27.96M-56.26M-2.12M5.13M21.00M-30.68M16.48M-9.82M21.69M-24.67M7.76M9.27M29.78M-53.48M19.75M3.29M
Change in Taxes 8.88M23.12M24.27M40.46M15.13M
Other Working Capital Changes -6.20M-2.28M-3.56M12.13M0.86M-16.68M-0.65M2.20M-5.64M3.48M2.00M-0.86M4.08M6.01M26.12M15.95M-8.05M-43.60M1.80M4.21M-39.84M-3.10M3.92M1.99M-11.10M15.65M-15.78M-0.24M-0.39M0.75M5.03M-2.41M-3.80M1.98M-6.25M5.29M2.93M2.25M1.45M1.11M0.99M9.93M-14.27M37.01M-9.44M0.42M-13.15M2.32M-10.53M8.64M-12.37M1.61M-5.75M4.43M-0.16M0.49M-5.65M10.33M2.18M2.07M1.47M3.70M-11.97M-1.57M-2.30M
Investing Activities
Capital Expenditures 0.74M3.14M5.22M2.58M3.12M4.54M2.06M2.03M1.86M1.84M3.28M2.56M1.96M2.57M2.47M2.09M2.45M2.75M1.73M2.18M0.81M1.24M1.86M0.09M0.64M0.81M1.42M1.25M0.87M0.93M1.19M1.23M1.45M0.96M1.74M3.95M2.36M0.35M0.03M3.15M
Sales of Property, Plant and Equipment 19.31M
Acquisitions -3.90M128.40M-0.29M0.30M28.44M22.78M35.01M
Divestments 1.58M4.16M9.46M9.77M4.63M1.64M3.54M2.54M-0.64M6.96M14.18M6.08M5.33M11.78M24.37M12.39M35.99M5.30M5.50M25.10M6.58M1.48M20.26M5.09M13.24M17.62M19.80M10.54M17.40M17.30M10.05M5.93M11.18M12.76M3.33M7.88M32.64M6.88M8.29M10.88M18.05M10.52M9.68M2.87M
Change in Acquisitions & Divestments -182.19M6.95M249.66M227.51M165.08M337.69M274.83M183.74M211.57M141.40M60.70M203.25M252.23M99.80M140.50M260.17M173.01M200.18M409.43M188.10M-110.84M453.19M144.35M217.13M323.39M196.78M218.21M148.51M225.90M161.60M194.88M170.14M171.99M262.09M165.30M332.70M459.82M198.51M150.76M104.93M119.42M158.17M139.21M151.77M180.70M252.39M202.30M166.19M195.27M367.52M214.99M299.60M176.82M131.47M125.14M109.43M119.45M156.18M78.97M139.04M167.76M192.40M191.08M156.60M281.63M188.16M200.93M
Cash from Investing Activities 32.96M1.74M0.32M-14.17M-38.39M5.99M27.69M-17.64M0.80M14.12M-23.98M-40.56M-28.03M14.43M-0.13M40.58M-3.81M39.03M266.51M-369.53M239.34M-25.95M26.55M27.05M98.41M15.26M56.66M57.47M-31.84M-64.44M-47.45M-145.07M185.68M56.50M-10.03M-31.88M146.11M131.79M-43.12M-19.89M3.87M-6.59M-23.00M76.24M71.83M9.69M-59.52M-30.48M-26.26M-44.67M45.40M-59.99M-77.13M-13.98M-0.64M29.75M59.66M46.26M31.41M3.80M12.12M-14.09M-3.75M16.40M4.11M30.12M-13.37M
Financing Activities
Other financing activities 520.36M522.86M524.47M-2.28M-1.18M1.47M-2.16M3.71M-2.02M-0.59M1.12M-1.47M-2.42M0.37M2.26M6.80M-6.80M-0.14M-0.41M-2.09M-5.58M0.15M-0.00M1.01M-4.35M-1.03M0.17M-0.09M-2.53M-0.10M-0.07M-0.26M-4.93M-0.02M-0.01M-2.72M-3.88M-0.03M-0.00M-0.40M-2.64M-0.02M-0.04M-1.41M-1.09M0.19M-0.00M-0.03M-0.26M-0.01M-0.01M-0.01M-0.86M2.07M-0.06M-0.01M-0.64M-2.07M-0.02M-0.23M-0.97M-0.02M-0.28M-0.01M-1.42M-1.23M
Cash from Financing Activities -21.32M-17.35M5.01M-25.41M-1.18M-37.70M-57.42M-10.34M-17.01M-0.59M-4.90M-7.70M-10.04M-7.28M-63.05M-49.58M-6.80M-15.46M-142.92M205.22M-102.91M-58.33M-61.15M-72.93M-128.71M-84.37M-58.45M-23.31M-68.94M-16.95M-11.57M83.53M-270.48M-38.49M-39.71M-7.84M-310.71M-100.53M-16.87M-18.07M-46.90M-17.99M-16.46M-22.44M-17.98M-17.12M-3.50M-4.85M-3.39M-11.69M-41.59M-3.96M-8.63M-5.35M-3.17M-4.65M-3.35M-24.66M-30.53M3.23M-0.97M-1.58M-1.85M-6.58M-3.84M-3.99M-0.98M
Dividend Payments
Dividends Paid - Common 7.64M7.66M7.67M7.68M177.11M15.45M15.40M15.53M18.40M18.36M17.86M17.60M166.64M167.21M17.20M16.75M16.47M69.44M16.45M16.46M212.67M265.66M16.52M16.52M18.19M266.73M17.63M16.62M16.58M43.34M16.66M16.68M16.63M16.71M2.69M2.69M2.69M2.70M2.70M2.70M2.70M2.70M2.71M2.70M2.70M2.70M2.68M
Additional items
Change in Cash 19.67M-10.27M7.90M19.88M8.21M-3.56M2.98M2.59M8.65M41.72M24.48M4.69M-9.97M11.76M-34.53M20.89M-23.72M24.40M159.82M-149.67M166.86M-85.58M37.35M-50.97M6.54M-52.21M49.98M39.76M-43.79M-52.14M-16.27M-11.56M-15.43M15.54M1.54M15.49M-91.25M23.47M20.84M-7.09M-8.64M20.05M10.33M73.16M41.80M7.10M7.68M-16.17M-0.95M-54.04M42.16M-59.35M-71.50M-37.27M6.54M-11.41M26.48M-10.40M16.08M3.79M-0.50M-28.52M8.42M9.58M-11.34M-1.94M12.85M
Free Cash Flow 8.03M5.34M2.57M59.47M47.78M28.14M32.71M30.57M24.86M28.19M53.37M52.95M28.10M4.61M28.65M29.89M-13.11M0.83M36.23M14.64M30.43M-1.30M71.95M-5.83M36.84M16.91M51.77M2.46M56.98M24.03M40.18M46.87M64.84M-4.52M49.25M53.34M71.52M-11.06M78.27M28.91M31.82M42.15M47.70M16.91M-14.80M12.79M68.52M18.36M27.46M0.45M38.26M3.97M13.45M-19.36M9.09M-37.38M-30.77M-33.19M13.98M-4.69M-12.61M-14.59M10.07M-2.60M-11.96M-28.10M24.04M
Net Cash Flow 19.67M-10.27M7.90M19.88M8.21M-3.56M2.98M2.59M8.65M41.72M24.48M4.69M-9.97M11.76M-34.53M20.89M-23.72M24.40M159.82M-149.67M166.86M-85.58M37.35M-50.97M6.54M-52.21M49.98M39.76M-43.79M-52.14M-16.27M-11.56M-15.43M15.54M1.54M15.49M-91.25M23.47M20.84M-7.09M-8.64M20.05M10.33M73.16M41.80M7.10M7.68M-16.17M-0.95M-54.04M42.16M-59.35M-71.50M-37.27M6.54M-11.41M26.48M-10.40M16.08M3.79M-0.50M-28.52M8.42M9.58M-11.34M-1.94M12.85M