
Consolidated Statement of Cash Flows
| For the year ended December 31 | 2010 |
2009 |
| Cash provided by (used in) | ||
Operating activities |
||
| Net Income for the year | $ 4,693,667 |
$5,544 |
| Adjustments to convert earnings to cash basis: Amortization of bond discounts | - |
37,367 |
| Amortization of capital assets | 317,697 |
190,141 |
| Amortization of intangible assets | - |
30,000 |
| Increase in accounts payable and accrued liabilities | 384,547 |
1,375,630 |
| Increase in income taxes payable | 313,201 |
75,871 |
| Increase (decrease) in unpaid claims | (2,252,569) |
114,510 |
| Increase in unearned premiums | 1,627,635 |
1,536,957 |
| Decrease (increase) in accounts receivable | (28,491) |
557,626 |
| Decrease in corporate income taxes recoverable | - |
1,016,907 |
| Decrease (increase) in prepaid expenses | 11,002 |
(74,745) |
| Increase in deferred policy acquisition expense | (43,923) |
(337,106) |
| (Increase) decrease in future income tax asset | 73,000 |
(66,000) |
| (Gain) loss on disposal of capital assets, net | (467,153) |
71,939 |
| Loss on disposal of investments, net | 125,148 |
3,549 |
| Pool fund distributions reinvested | (2,210,931) |
(2,105,212) |
| Income tax effect on other comprehensive income | (355,350) |
(707,430) |
2,187,480 |
1,725,548 |
|
Investing activities |
||
| Proceeds on sale of investments | 15,621,386 |
4,812,839 |
| Purchase of investments | (15,320,629) |
(2,101,744) |
| Acquisition of capital assets | (6,258,898) |
(1,262,186) |
| Proceeds on disposal of capital assets | 459,552 |
26,000 |
| Construction in progress | - |
(1,048,337) |
(5,498,589) |
426,572 |
|
Increase (decrease) in cash during the year |
(3,311,109) |
2,152,120 |
| Cash and equivalents, beginning of year | 5,034,104 |
2,881,984 |
| Cash and equivalents, end of year | $ 1,722,995 |
$ 5,034,104 |
The accompanying notes are an integral part of these financial statements