SCOR SE (ETR:SDRC)
Germany
· Delayed Price · Currency is EUR 28.76
-0.12 (-0.42%)
Last updated: May 28, 2025
SCOR SE Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Premiums & Annuity Revenue | 16,039 | 16,126 | 15,922 | 15,910 | 17,012 | 16,321 | Upgrade
|
| Total Interest & Dividend Income | 454 | 515 | 467 | 184 | 579 | 494 | Upgrade
|
| Gain (Loss) on Sale of Investments | -64 | -64 | -27 | -58 | 163 | 175 | Upgrade
|
| Other Revenue | -89 | -117 | -120 | -52 | -79 | -17 | Upgrade
|
| Total Revenue | 16,340 | 16,460 | 16,242 | 15,984 | 17,675 | 16,973 | Upgrade
|
| Revenue Growth (YoY) | -0.08% | 1.34% | 1.61% | -9.57% | 4.14% | 2.58% | Upgrade
|
| Policy Benefits | 15,550 | 15,704 | 14,447 | 17,140 | 14,665 | 12,494 | Upgrade
|
| Policy Acquisition & Underwriting Costs | - | - | - | - | 3,872 | 3,387 | Upgrade
|
| Other Operating Expenses | 440 | 438 | 453 | 412 | 200 | 288 | Upgrade
|
| Reinsurance Income or Expense | - | - | - | - | 1,857 | -318 | Upgrade
|
| Total Operating Expenses | 15,990 | 16,142 | 14,900 | 17,552 | 16,880 | 16,487 | Upgrade
|
| Operating Income | 350 | 318 | 1,342 | -1,568 | 795 | 486 | Upgrade
|
| Interest Expense | -126 | -120 | -116 | -114 | -111 | -113 | Upgrade
|
| Earnings From Equity Investments | -14 | -15 | -5 | -6 | -5 | -1 | Upgrade
|
| Currency Exchange Gain (Loss) | -21 | -21 | 11 | - | -5 | -13 | Upgrade
|
| Other Non Operating Income (Expenses) | 11 | 13 | 10 | 21 | -11 | -31 | Upgrade
|
| EBT Excluding Unusual Items | 200 | 175 | 1,242 | -1,667 | 663 | 328 | Upgrade
|
| Asset Writedown | 2 | 2 | 12 | - | - | - | Upgrade
|
| Pretax Income | 202 | 177 | 1,254 | -1,667 | 663 | 336 | Upgrade
|
| Income Tax Expense | 194 | 173 | 444 | -283 | 207 | 106 | Upgrade
|
| Earnings From Continuing Ops. | 8 | 4 | 810 | -1,384 | 456 | 230 | Upgrade
|
| Minority Interest in Earnings | - | - | 2 | 1 | - | 4 | Upgrade
|
| Net Income | 8 | 4 | 812 | -1,383 | 456 | 234 | Upgrade
|
| Net Income to Common | 8 | 4 | 812 | -1,383 | 456 | 234 | Upgrade
|
| Net Income Growth | -98.85% | -99.51% | - | - | 94.87% | -44.55% | Upgrade
|
| Shares Outstanding (Basic) | 179 | 179 | 179 | 178 | 185 | 186 | Upgrade
|
| Shares Outstanding (Diluted) | 182 | 182 | 183 | 178 | 186 | 188 | Upgrade
|
| Shares Change (YoY) | -0.35% | -0.33% | 2.39% | -4.40% | -0.77% | 0.15% | Upgrade
|
| EPS (Basic) | 0.04 | 0.02 | 4.54 | -7.76 | 2.46 | 1.26 | Upgrade
|
| EPS (Diluted) | 0.04 | 0.02 | 4.45 | -7.76 | 2.45 | 1.25 | Upgrade
|
| EPS Growth | -98.90% | -99.55% | - | - | 96.00% | -44.44% | Upgrade
|
| Free Cash Flow | 874 | 875 | 1,447 | 430 | 2,319 | 853 | Upgrade
|
| Free Cash Flow Per Share | 4.81 | 4.81 | 7.93 | 2.41 | 12.44 | 4.54 | Upgrade
|
| Dividend Per Share | - | 1.800 | 1.800 | 1.400 | 1.800 | 1.800 | Upgrade
|
| Dividend Growth | - | - | 28.57% | -22.22% | - | - | Upgrade
|
| Operating Margin | 2.14% | 1.93% | 8.26% | -9.81% | 4.50% | 2.86% | Upgrade
|
| Profit Margin | 0.05% | 0.02% | 5.00% | -8.65% | 2.58% | 1.38% | Upgrade
|
| Free Cash Flow Margin | 5.35% | 5.32% | 8.91% | 2.69% | 13.12% | 5.03% | Upgrade
|
| EBITDA | 441 | 415 | 1,437 | -1,515 | 841 | 556 | Upgrade
|
| EBITDA Margin | 2.70% | 2.52% | 8.85% | -9.48% | 4.76% | 3.28% | Upgrade
|
| D&A For EBITDA | 91 | 97 | 95 | 53 | 46 | 70 | Upgrade
|
| EBIT | 350 | 318 | 1,342 | -1,568 | 795 | 486 | Upgrade
|
| EBIT Margin | 2.14% | 1.93% | 8.26% | -9.81% | 4.50% | 2.86% | Upgrade
|
| Effective Tax Rate | 96.04% | 97.74% | 35.41% | - | 31.22% | 31.55% | Upgrade
|
| Revenue as Reported | - | - | - | - | 17,755 | 17,038 | Upgrade
|
Source: S&P Global Market Intelligence. Insurance template. Financial Sources.