| FORM NL-20-RECEIPT AND PAYMENTS SCHEDULE | ||||||
| Format of Receipts and Payments A/c to be furnished by the insurers on direct basis | ||||||
| (` in '000) | (` '000) | |||||
| 31-Dec-18 | 31-Dec-17 | |||||
| A ) | CASH FLOW FROM OPERATING ACTIVITIES | |||||
| Net Profit before taxation as per Profit & Loss A/c | 22397 397 | 30970 486 | ||||
| Adjustments for: | ||||||
| Exchange -Loss/Gain charged | -3706 415 | 1435 740 | ||||
| Provision for diminution in value of investment | 4 500 | 0 | ||||
| Provision for doubtful loans, investments & Debts | 3154 642 | 1102 787 | ||||
| Amortisation of Premium on Investment | 231 621 | 182 201 | ||||
| Depreciation | 93 607 | 55 410 | ||||
| -Profit /Loss on sale of Assets | 157 | - 19 | ||||
| Provision for Leave Encashment & Salary Arrears | -65 659 | -61 009 | ||||
| Sundry Balances Written off/ -back | 0 | -287 547 | 0 | 2715 110 | ||
| Operating Profit before working capital changes | 22109 850 | 33685 596 | ||||
| Changes in Unexpired Risk Reserves | 5983 912 | -6882 733 | ||||
| Changes in Premium Deficiency Reserve | 48 583 | 0 | ||||
| Changes in Provisions for Outstanding Claims | 75030 266 | 107949 168 | ||||
| Changes in Income accrued on Investments | -1019 031 | -579 885 | ||||
| Changes in Balances with Insurance Companies | -49553 602 | -74317 701 | ||||
| Changes in Advance and Deposits | -1532 823 | 659 120 | ||||
| Changes in other Current Liabilities | 2025 129 | 30982 434 | 1036 288 | 27864 257 | ||
| Cash generated from operations | 53092 284 | 61549 853 | ||||
| Income Tax Paid (Net) | -4300 367 | -7245 406 | ||||
| Net Cash from Operating Activities | 48791 917 | 54304 447 | ||||
| B ) | CASH FLOWS FROM INVESTING ACTIVITIES | |||||
| Purchase of Fixed Assets | -245 520 | -145 487 | ||||
| Proceeds from sale of Fixed Assets | 2 661 | 2 099 | ||||
| Foreign Currency Translation Reserve | 542 047 | 1765 778 | ||||
| Changes in net Investments | -59380 791 | -34763 064 | ||||
| Net Cash used in Investing Activities | -59081 603 | -33140 674 | ||||
| C ) | CASH FLOWS FROM FINANCING ACTIVITIES | |||||
| Dividend Paid | -11842 200 | -10020 000 | ||||
| Dividend Tax Paid | -2434 283 | -2039 872 | ||||
| Net Cash from Financing Activities | -14276 483 | -12059 872 | ||||
| D) | Effect of Foreign Exchange on Cash & Cash equivalents(Net) | 3706 415 | -1435 740 | |||
| Net increase in Cash and Cash equivalents (A+B+C+D) | -20859 754 | 7668 162 | ||||
| Cash and Cash equivalents at beginning of period | 141716 159 | 121907 652 | ||||
| Cash and Cash equivalents at the end of period | 120856 405 | 129575 813 | ||||