Download annual report
(*.pdf 15.2 MB))
SI

Cash flow statement

v EUR
Razkritja
Sava Insurance Group
Sava Re
EUR
1-12/2019
1-12/2018
1-12/2019
1-12/2018
A.
Cash flows from operating activities
a)
Items of the income statement
26,517,146
53,962,293
-2,903,317
11,767,434
Net profit or loss for the period
50,194,588
43,011,849
38,581,713
41,867,497
Adjustments for:
2.
Realised gains or losses on the disposal of property, plant and equipment assets
-179,575
-13,652
16,100
13,652
3.
Gains or losses of equity-accounted subsidiary
54,721
56,224
0
0
5.
Other financial expenses/income
-43,168,016
-10,914,889
-41,273,154
-33,803,754
6.
Depreciation/amortisation
7,984,822
5,254,010
713,664
481,036
7.
Income tax expense
10,549,428
12,248,723
645,328
3,154,368
8.
Net exchange differences
1,081,178
4,320,028
-1,586,968
54,636
b)
Changes in net operating assets (receivables for premium, other receivables, other assets and deferred tax assets/liabilities) of operating items of the statement of financial position
-57,570,976
-53,631,574
8,943,303
-6,148,051
1.
Change in receivables from primary insurance
-13,420,595
-2,209,214
-7,019,125
2,649,187
2.
Change in receivables from reinsurance
-898,766
361,919
627,449
-1,639,353
3.
Change in other receivables from (re)insurance business
351,279
-532,222
0
0
4.
Change in other receivables and other assets
-6,564,775
426,920
-794,182
-489,345
5.
Change in deferred tax assets
0
0
0
0
6.
Change in inventories
-34,504
-5,395
0
0
7.
Change in liabilities arising out of primary insurance
6,078,484
-10,432,775
334,808
-7,120,985
8.
Change in liabilities arising out of reinsurance business
3,124,405
1,015,849
3,563,271
59,386
9.
Change in other operating liabilities
4,843,248
-524,718
314,179
882,308
10.
Change in other liabilities (except unearned premiums)
-2,070,153
-28,448,079
-297,494
1,018,029
11.
Change in technical provisions
-37,060,778
-5,147,464
17,443,424
170,265
- change in unearned premiums
14,339,515
14,686,986
2,721,310
-511,755
- change in provision for outstanding claims
-17,718,592
9,335,814
14,073,163
412,289
- change in other technical provisions
-270,982
2,424,119
648,951
269,731
- change in mathematical provision
-46,235,901
-15,631,703
0
0
- change in mathematical provision for policyholders who bear the investment risk
12,825,182
-15,962,680
0
0
11.
Tax expense
-11,918,821
-8,136,395
-5,229,028
-1,677,544
c)
Net cash from/used in operating activities (a + b)
-31,053,830
330,719
6,039,986
5,619,383
B.
Cash flows from investing activities
a)
Cash receipts from investing activities
472,776,934
806,087,833
154,665,296
138,973,252
1.
Interest received from investing activities
14,016,424
16,459,186
3,463,383
3,589,693
2.
Cash receipts from dividends and participation in the profit of others
1,623,033
1,378,367
41,835,889
34,234,600
4.
Proceeds from sale of property, plant and equipment
363,166
4,156,317
58,347
12,319
5.
Proceeds from sale of financial investments
456,634,120
784,093,963
109,307,678
101,136,640
5.2.
Other cash inflows from disposal of financial investments
456,634,120
784,093,963
109,307,678
101,136,640
b)
Cash disbursements in investing activities
-472,210,012
-768,717,071
-177,470,764
-128,221,484
1.
Purchase of intangible assets
-3,233,676
-1,547,018
-691,749
-326,455
2.
Purchase of property, plant and equipment
-7,852,849
-2,761,542
-151,295
-396,476
3.
Purchase of long-term financial investments
-461,123,487
-764,408,511
-176,627,720
-127,498,554
3.1.
Purchase of subsidiary companies
-31,537,763
-31,689,486
-28,815,090
-30,830,047
3.2.
Other cash outflows to acquire financial investments
-429,585,724
-732,719,025
-147,812,631
-96,668,507
c)
Net cash from/used in investing activities (a + b)
566,922
37,370,762
-22,805,468
10,751,768
C.
Cash flows from financing activities
a)
Cash receipts from financing activities
74,327,980
0
74,327,980
0
2.
Cash inflows from long-term loans
74,327,980
0
74,327,980
0
b)
Cash disbursements in financing activities
-17,401,201
-12,426,602
-15,282,728
-12,398,157
1.
Interest paid
-682,017
-28,445
-495,157
0
3.
Repayment of long-term financial liabilities
-1,731,215
0
-64,760
0
5.
Dividends and other profit participations paid
-14,987,969
-12,398,157
-14,722,811
-12,398,157
c)
Net cash from/used in financing activities (a + b)
56,926,779
-12,426,602
59,045,252
-12,398,157
C2.
Closing balance of cash and cash equivalents
93,804,031
64,657,431
52,931,222
10,651,452
x)
Net increase/decrease in cash and cash equivalents for the period (Ac + Bc + Cc)
26,439,871
25,274,879
42,279,770
3,972,994
y)
Opening balance of cash and cash equivalents
64,657,431
37,956,119
10,651,452
6,678,458
Opening balance of cash and cash equivalents – acquisition
2,706,729
1,426,433
0
0
The notes to the financial statements in sections from 17.4 to 17.10 form an integral part of these financial statements.