Al-Etihad Cooperative Insurance Company
TADAWUL:8170.SR
16.92 (SAR) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SAR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 6.867 | 49.389 | 2.66 | 23.958 | 10.183 | 53.568 | 16.187 | 21.531 | 29.784 | 1.519 | 0.69 | 4.199 | 10.147 | 20.992 | 15.604 | -37.561 | 33.684 | 36.637 | 18.927 | 55.758 | 11.136 | 15.136 | 11.983 | 6.359 | 31.217 | 25.394 | 25.165 | 17.116 | 16.696 | 25.135 | 8.023 | 15.37 | 27.195 | 6.12 | 1.395 | 2.275 | 3.418 | 20.404 | 2.508 | -34.385 | -5.365 | 2.528 | -12.717 | -56.665 | 5.813 | 9.726 | 4.243 | 23.978 | 6.105 | -5.939 | 9.246 |
Depreciation & Amortization
| 1.939 | 1.859 | 1.59 | 1.657 | 1.557 | 1.562 | 1.524 | 1.583 | 1.537 | 1.558 | 1.184 | 1.158 | 1.205 | 1.215 | 1.066 | 1.213 | 0.92 | 0.876 | 0.846 | 0.617 | 0.631 | 0.638 | 0.906 | 0.486 | 0.471 | 0.485 | 0.484 | 0.469 | 0.431 | 0.458 | 0.445 | 0.451 | 0.433 | 0.428 | 0.444 | 0.452 | 0.42 | 0.411 | 0.389 | 0.474 | 0.465 | 0.426 | 0.402 | 0.376 | 0.373 | 0.357 | 0.4 | 0.415 | 0.431 | 0.417 | 0 |
Deferred Income Tax
| 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 |
Stock Based Compensation
| 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 |
Change In Working Capital
| -79.394 | -144.571 | -111.831 | 135.658 | 143.944 | -3.076 | -80.234 | -63.247 | 43.703 | 30.932 | 50 | 80.084 | 50.59 | 2.468 | 15.527 | -30.071 | -30.337 | -38.741 | -56.382 | -21.084 | -32.67 | -25.047 | 36.566 | -2.736 | 49.476 | -7.706 | -9.877 | 13.487 | 6.779 | 3.286 | -90.76 | 61.406 | -8.699 | 91.165 | -84.455 | 69.257 | 47.579 | -30.637 | -57.133 | 99.893 | 14.211 | 49.801 | 99.194 | -67.958 | -40.281 | -5.109 | -80.586 | 104.024 | -25.587 | 3.854 | -35.245 |
Accounts Receivables
| 0 | 0 | 0.522 | -0.614 | 0 | 0 | -0.363 | -17.502 | 64.254 | -64.792 | 11.254 | -14.375 | -12.843 | 30.61 | 31.808 | -39.198 | -2.542 | -26.792 | 28.685 | -14.535 | -9.264 | -43.411 | 44.435 | -22.068 | 48.528 | -35.896 | -26.54 | -17.246 | 40.228 | 12.543 | -42.779 | 99.901 | -23.386 | 34.157 | -94.835 | 51.992 | 17.844 | 18.57 | -50.282 | 61.804 | -3.593 | 78.184 | 47.577 | -100.972 | -71.068 | -0.181 | -73.364 | 24.032 | 16.468 | -3.258 | 0 |
Change In Inventory
| 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 |
Change In Accounts Payables
| 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 |
Other Working Capital
| -79.394 | -144.571 | -112.142 | 136.272 | 0 | 0 | -79.871 | -45.745 | -20.551 | 95.723 | 44.432 | 36.896 | 9.598 | 6.138 | -7.04 | -28.446 | -45.505 | 41.532 | -29.334 | -6.549 | -23.405 | 18.364 | -7.868 | 19.332 | 0.947 | 28.19 | 16.663 | 30.733 | -33.449 | -9.258 | -47.982 | -38.495 | 14.686 | 57.008 | 10.38 | 17.265 | 29.735 | -49.208 | -6.851 | 38.089 | 17.804 | -28.383 | 51.617 | 33.015 | 30.787 | -4.928 | -7.222 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -3.348 | -4.49 | -8.212 | -13.747 | 8.859 | -18.891 | -1.722 | 4.333 | -1.461 | -8.679 | -25.575 | -15.067 | -7.438 | -14.061 | -7.642 | 76.596 | 7.93 | -4.693 | 0.784 | -67.134 | 15.448 | -45.141 | 30.435 | 37.745 | 55.813 | 15.321 | 31.033 | 19.329 | -79.699 | 67.507 | -69.35 | -41.473 | 40.538 | 67.042 | 25.062 | 3.048 | 111.009 | -2.728 | 7.903 | 130.706 | -10.019 | -22.474 | -64.705 | 129.76 | 68.165 | -14.227 | 87.415 | -29.695 | 4.505 | 7.545 | -7.545 |
Operating Cash Flow
| -73.936 | -97.813 | -118.973 | 147.526 | 164.543 | 33.163 | -64.245 | -35.8 | 73.563 | 25.33 | 26.299 | 70.373 | 54.503 | 10.613 | 24.555 | 10.177 | 12.198 | -5.92 | -35.826 | -11.376 | 15.448 | -45.141 | 30.435 | 44.105 | 87.03 | 40.715 | 56.198 | 36.445 | -63.003 | 92.642 | -61.326 | -26.103 | 67.732 | 73.162 | 26.457 | 5.322 | 114.427 | 17.677 | 10.412 | 96.322 | -15.384 | 30.281 | 22.173 | 5.512 | 34.07 | -9.253 | 11.472 | 98.307 | -19.482 | 5.459 | -33.544 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.984 | -1.033 | -2.481 | -3.631 | -2.525 | -0.883 | -2.73 | 2.915 | -0.796 | -0.728 | -1.391 | -1.279 | -2.249 | -1.299 | -1.007 | -1.001 | -0.477 | -0.274 | -2.715 | -8.374 | -0.114 | -0.682 | -0.573 | -0.432 | -0.205 | -0.179 | -0.261 | -0.846 | -1.47 | -0.504 | -0.222 | -0.349 | -0.391 | -0.405 | -0.278 | -0.455 | -0.329 | -0.757 | -0.552 | -0.706 | -1.108 | -1.3 | -0.331 | -0.957 | -0.042 | -0.743 | -0.547 | -0.393 | -0.269 | -1.058 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.97 | 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 |
Purchases Of Investments
| 0 | 0 | 0 | -136.54 | 0 | -7.935 | -38.083 | -85.361 | 0 | 0 | 0 | 9.812 | 0 | 0 | -82.97 | 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 | 15.062 | -11.053 | 0.271 |
Sales Maturities Of Investments
| 0 | 0 | 124.617 | 0 | 0 | -2.111 | 65.147 | 81.476 | 0 | -43.43 | 85.366 | 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 |
Other Investing Activites
| 103.127 | 135.262 | 117.689 | -32.5 | -269.129 | 29.94 | -25 | -82.283 | -389.448 | -2.312 | 85.366 | 9.812 | -98.203 | 100.933 | -82.97 | 38.568 | -103.214 | 29.028 | 128.108 | 126.515 | -13.825 | 140.615 | -11.497 | -88.21 | 2.875 | -91.77 | -209.285 | 49.868 | -3.282 | -68.875 | -154.413 | 149.091 | 3.19 | -73.87 | -204.246 | 54.575 | -0.329 | -30.757 | 27.573 | -139.11 | -0.783 | -5.62 | -24.968 | -9.516 | 218.048 | -125.315 | -96.001 | -41.98 | 40.126 | 72.605 | 29.895 |
Investing Cash Flow
| 100.143 | 134.229 | 122.136 | -140.171 | -271.654 | 19.011 | -0.666 | -82.283 | -390.244 | -46.47 | 83.975 | 8.534 | -100.452 | 99.634 | -83.978 | 37.567 | -103.691 | 28.754 | 125.393 | 126.515 | -13.825 | 140.615 | -11.497 | -88.21 | 2.875 | -91.77 | -209.285 | 49.868 | -3.282 | -68.875 | -154.413 | 149.091 | 3.19 | -73.87 | -204.246 | 54.575 | -0.329 | -30.757 | 27.573 | -139.11 | -0.783 | -6.919 | -25.299 | -10.474 | 218.006 | -126.058 | -96.548 | -41.98 | 15.062 | 61.553 | 30.166 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 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 |
Common Stock Issued
| 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 |
Common Stock Repurchased
| 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 |
Dividends Paid
| 0 | -27 | 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 |
Other Financing Activities
| 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 | -5.013 | 3.528 | 0 |
Financing Cash Flow
| 0 | -27 | 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 | -5.013 | 3.528 | 0 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 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 |
Net Change In Cash
| 26.207 | 9.416 | 3.163 | 7.355 | -107.111 | 52.174 | -64.911 | -118.083 | -316.681 | -21.14 | 110.274 | 78.907 | -45.949 | 110.247 | -59.422 | 47.744 | -91.493 | 22.833 | 89.568 | 115.139 | 1.623 | 95.475 | 18.938 | -179.569 | 89.905 | -51.055 | -153.087 | 86.313 | -66.284 | 23.767 | -215.739 | 122.988 | 70.922 | 153.015 | -177.789 | 59.897 | 114.098 | -13.08 | 37.984 | 161.829 | -16.167 | 23.451 | -3.216 | -4.962 | 252.075 | -135.31 | -85.076 | 90.073 | -4.42 | 67.012 | -3.378 |
Cash At End Of Period
| 116.16 | 89.953 | 80.537 | 77.374 | 70.019 | 177.13 | 124.956 | 189.867 | 307.95 | 624.632 | 645.772 | 535.498 | 456.592 | 502.54 | 392.293 | 451.716 | 403.972 | 495.465 | 472.632 | 383.064 | 267.925 | 266.302 | 170.827 | 151.89 | 331.459 | 241.553 | 292.609 | 445.696 | 359.383 | 425.667 | 401.9 | 617.639 | 494.651 | 423.729 | 270.714 | 448.503 | 388.606 | 274.508 | 287.588 | 444.666 | 282.837 | 491.812 | 468.361 | 471.577 | 476.538 | 224.463 | 359.773 | 251.39 | 161.317 | 165.737 | 98.726 |