Annual Income Statements for Global Indemnity Group
This table shows Global Indemnity Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Global Indemnity Group
This table shows Global Indemnity Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
24 |
2.23 |
2.38 |
9.23 |
7.59 |
5.79 |
11 |
9.98 |
13 |
8.91 |
Consolidated Net Income / (Loss) |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Net Income / (Loss) Continuing Operations |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Total Pre-Tax Income |
|
31 |
1.76 |
3.07 |
12 |
9.46 |
8.74 |
14 |
13 |
16 |
12 |
Total Revenue |
|
195 |
156 |
151 |
142 |
126 |
109 |
112 |
109 |
112 |
108 |
Net Interest Income / (Expense) |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.01 |
0.00 |
-0.02 |
0.00 |
0.02 |
Total Interest Expense |
|
0.00 |
-0.00 |
0.00 |
0.01 |
0.00 |
-0.01 |
0.00 |
0.02 |
0.00 |
-0.02 |
Total Non-Interest Income |
|
195 |
156 |
151 |
142 |
126 |
109 |
112 |
109 |
112 |
108 |
Other Service Charges |
|
30 |
0.53 |
0.35 |
0.28 |
0.30 |
0.50 |
0.35 |
0.36 |
0.37 |
0.29 |
Net Realized & Unrealized Capital Gains on Investments |
|
11 |
11 |
10 |
12 |
14 |
16 |
15 |
16 |
16 |
16 |
Premiums Earned |
|
154 |
144 |
140 |
129 |
112 |
92 |
97 |
93 |
95 |
92 |
Total Non-Interest Expense |
|
163 |
154 |
148 |
130 |
117 |
101 |
98 |
96 |
96 |
96 |
Property & Liability Insurance Claims |
|
88 |
93 |
88 |
78 |
65 |
58 |
53 |
54 |
52 |
54 |
Insurance Policy Acquisition Costs |
|
61 |
58 |
53 |
47 |
46 |
36 |
38 |
36 |
38 |
36 |
Other Operating Expenses |
|
14 |
2.70 |
6.37 |
4.99 |
5.28 |
6.75 |
6.37 |
6.37 |
5.92 |
7.03 |
Income Tax Expense |
|
7.44 |
-0.58 |
0.57 |
2.37 |
1.76 |
2.84 |
2.90 |
2.58 |
3.13 |
3.11 |
Preferred Stock Dividends Declared |
|
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
0.11 |
Basic Earnings per Share |
|
$1.62 |
$0.16 |
$0.17 |
$0.68 |
$0.56 |
$0.43 |
$0.83 |
$0.73 |
$0.93 |
$0.65 |
Weighted Average Basic Shares Outstanding |
|
14.59M |
14.48M |
13.67M |
13.48M |
13.52M |
13.55M |
13.58M |
13.61M |
13.66M |
13.64M |
Diluted Earnings per Share |
|
$1.60 |
$0.18 |
$0.17 |
$0.67 |
$0.55 |
$0.44 |
$0.82 |
$0.73 |
$0.92 |
$0.65 |
Weighted Average Diluted Shares Outstanding |
|
14.80M |
14.48M |
13.93M |
13.71M |
13.81M |
13.67M |
13.69M |
13.68M |
13.80M |
13.71M |
Weighted Average Basic & Diluted Shares Outstanding |
|
14.62M |
13.64M |
13.47M |
13.52M |
13.54M |
13.58M |
13.60M |
13.66M |
13.69M |
14.81M |
Cash Dividends to Common per Share |
|
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.25 |
$0.35 |
$0.35 |
$0.35 |
$0.35 |
Annual Cash Flow Statements for Global Indemnity Group
This table details how cash moves in and out of Global Indemnity Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
-39 |
-0.81 |
-21 |
Net Cash From Operating Activities |
44 |
43 |
39 |
Net Cash From Continuing Operating Activities |
44 |
43 |
39 |
Net Income / (Loss) Continuing Operations |
-0.85 |
25 |
43 |
Consolidated Net Income / (Loss) |
-0.85 |
25 |
43 |
Depreciation Expense |
8.40 |
6.20 |
5.76 |
Amortization Expense |
1.31 |
-6.75 |
-16 |
Non-Cash Adjustments to Reconcile Net Income |
27 |
5.37 |
17 |
Changes in Operating Assets and Liabilities, net |
8.51 |
13 |
-12 |
Net Cash From Investing Activities |
80 |
-16 |
-40 |
Net Cash From Continuing Investing Activities |
80 |
-16 |
-40 |
Purchase of Investment Securities |
-1,175 |
-449 |
-1,140 |
Sale and/or Maturity of Investments |
1,255 |
432 |
1,100 |
Net Cash From Financing Activities |
-164 |
-27 |
-20 |
Net Cash From Continuing Financing Activities |
-164 |
-27 |
-20 |
Issuance of Debt |
0.00 |
0.00 |
0.00 |
Issuance of Preferred Equity |
0.00 |
0.00 |
0.00 |
Issuance of Common Equity |
3.34 |
0.00 |
0.00 |
Repayment of Debt |
-130 |
0.00 |
0.00 |
Repurchase of Common Equity |
-22 |
-13 |
-0.53 |
Payment of Dividends |
-15 |
-15 |
-20 |
Quarterly Cash Flow Statements for Global Indemnity Group
This table details how cash moves in and out of Global Indemnity Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-41 |
20 |
-3.11 |
9.71 |
1.02 |
-8.43 |
0.82 |
7.87 |
-16 |
-14 |
Net Cash From Operating Activities |
|
23 |
2.49 |
5.33 |
8.85 |
23 |
6.13 |
23 |
14 |
15 |
-13 |
Net Cash From Continuing Operating Activities |
|
23 |
2.49 |
5.33 |
8.85 |
23 |
6.13 |
23 |
14 |
15 |
-13 |
Net Income / (Loss) Continuing Operations |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Consolidated Net Income / (Loss) |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Depreciation Expense |
|
3.17 |
1.96 |
1.69 |
1.66 |
1.46 |
1.40 |
1.31 |
1.35 |
1.33 |
1.77 |
Amortization Expense |
|
-0.29 |
-0.07 |
-0.55 |
-1.18 |
-2.15 |
-2.88 |
-4.26 |
-7.12 |
-5.61 |
1.33 |
Non-Cash Adjustments to Reconcile Net Income |
|
-15 |
-0.35 |
-1.79 |
3.86 |
4.27 |
-0.97 |
0.02 |
5.12 |
6.56 |
5.45 |
Changes in Operating Assets and Liabilities, net |
|
11 |
-1.39 |
3.48 |
-4.83 |
11 |
2.68 |
14 |
4.81 |
0.27 |
-31 |
Net Cash From Investing Activities |
|
-64 |
43 |
2.15 |
11 |
-21 |
-7.69 |
-17 |
-0.73 |
-31 |
9.09 |
Net Cash From Continuing Investing Activities |
|
-64 |
43 |
2.15 |
11 |
-21 |
-7.69 |
-17 |
-0.73 |
-31 |
9.09 |
Purchase of Investment Securities |
|
-244 |
-60 |
-60 |
-75 |
-147 |
-166 |
-168 |
-255 |
-260 |
-457 |
Sale and/or Maturity of Investments |
|
181 |
108 |
63 |
86 |
125 |
158 |
151 |
254 |
229 |
467 |
Net Cash From Financing Activities |
|
-0.22 |
-26 |
-11 |
-9.79 |
-0.11 |
-6.88 |
-4.91 |
-5.65 |
-0.11 |
-9.68 |
Net Cash From Continuing Financing Activities |
|
-0.22 |
-26 |
-11 |
-9.79 |
-0.11 |
-6.88 |
-4.91 |
-5.65 |
-0.11 |
-9.68 |
Payment of Dividends |
|
-0.22 |
-7.12 |
-4.03 |
-3.67 |
-0.11 |
-6.88 |
-4.91 |
-5.13 |
-0.11 |
-9.68 |
Annual Balance Sheets for Global Indemnity Group
This table presents Global Indemnity Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
2022 |
2023 |
2024 |
Total Assets |
1,801 |
1,730 |
1,731 |
Cash and Due from Banks |
39 |
38 |
17 |
Trading Account Securities |
1,266 |
1,314 |
1,394 |
Loans and Leases, Net of Allowance |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
272 |
188 |
145 |
Deferred Acquisition Cost |
65 |
42 |
41 |
Goodwill |
4.82 |
4.82 |
4.82 |
Intangible Assets |
15 |
14 |
14 |
Other Assets |
140 |
128 |
115 |
Total Liabilities & Shareholders' Equity |
1,801 |
1,730 |
1,731 |
Total Liabilities |
1,175 |
1,081 |
1,042 |
Long-Term Debt |
0.00 |
0.00 |
0.00 |
Claims and Claim Expense |
832 |
851 |
800 |
Unearned Premiums Liability |
269 |
183 |
183 |
Other Long-Term Liabilities |
73 |
47 |
58 |
Commitments & Contingencies |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
626 |
649 |
689 |
Total Preferred & Common Equity |
626 |
649 |
689 |
Preferred Stock |
4.00 |
4.00 |
4.00 |
Total Common Equity |
622 |
645 |
685 |
Common Stock |
451 |
455 |
460 |
Retained Earnings |
233 |
245 |
269 |
Treasury Stock |
-19 |
-32 |
-33 |
Accumulated Other Comprehensive Income / (Loss) |
-43 |
-23 |
-10 |
Quarterly Balance Sheets for Global Indemnity Group
This table presents Global Indemnity Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
1,879 |
1,777 |
1,774 |
1,768 |
1,728 |
1,739 |
1,761 |
Cash and Due from Banks |
|
19 |
36 |
45 |
46 |
39 |
47 |
31 |
Trading Account Securities |
|
1,299 |
1,275 |
1,320 |
1,304 |
1,243 |
1,388 |
1,408 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Unearned Premiums Asset |
|
325 |
256 |
248 |
224 |
173 |
160 |
153 |
Deferred Acquisition Cost |
|
70 |
58 |
52 |
46 |
40 |
41 |
41 |
Goodwill |
|
4.82 |
4.82 |
4.82 |
4.82 |
4.82 |
4.82 |
4.82 |
Intangible Assets |
|
15 |
15 |
15 |
15 |
14 |
14 |
14 |
Other Assets |
|
146 |
133 |
89 |
128 |
213 |
83 |
110 |
Total Liabilities & Shareholders' Equity |
|
1,879 |
1,777 |
1,774 |
1,768 |
1,728 |
1,739 |
1,761 |
Total Liabilities |
|
1,236 |
1,149 |
1,148 |
1,137 |
1,069 |
1,071 |
1,074 |
Short-Term Debt |
|
0.10 |
1.01 |
22 |
21 |
0.00 |
0.00 |
0.00 |
Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Claims and Claim Expense |
|
826 |
858 |
867 |
862 |
854 |
844 |
840 |
Unearned Premiums Liability |
|
331 |
242 |
215 |
196 |
177 |
182 |
183 |
Other Long-Term Liabilities |
|
79 |
49 |
43 |
59 |
39 |
45 |
51 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
644 |
628 |
626 |
631 |
659 |
667 |
687 |
Total Preferred & Common Equity |
|
644 |
628 |
626 |
631 |
659 |
667 |
687 |
Preferred Stock |
|
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
Total Common Equity |
|
640 |
624 |
622 |
627 |
655 |
663 |
683 |
Common Stock |
|
451 |
452 |
453 |
454 |
456 |
458 |
459 |
Retained Earnings |
|
235 |
233 |
238 |
243 |
251 |
257 |
265 |
Treasury Stock |
|
-0.90 |
-26 |
-32 |
-32 |
-32 |
-33 |
-33 |
Accumulated Other Comprehensive Income / (Loss) |
|
-45 |
-35 |
-37 |
-38 |
-20 |
-18 |
-7.85 |
Annual Metrics And Ratios for Global Indemnity Group
This table displays calculated financial ratios and metrics derived from Global Indemnity Group's official financial filings.
Metric |
2022 |
2023 |
2024 |
Growth Metrics |
- |
- |
- |
Revenue Growth |
-6.33% |
-15.57% |
-16.46% |
EBITDA Growth |
-76.58% |
177.69% |
38.97% |
EBIT Growth |
-93.99% |
1,573.06% |
66.65% |
NOPAT Growth |
-102.90% |
3,091.65% |
70.05% |
Net Income Growth |
-102.90% |
3,091.65% |
70.05% |
EPS Growth |
-104.57% |
2,133.33% |
70.49% |
Operating Cash Flow Growth |
-51.28% |
-3.05% |
-9.45% |
Free Cash Flow Firm Growth |
361.51% |
-98.56% |
-4.24% |
Invested Capital Growth |
-24.89% |
3.59% |
6.23% |
Revenue Q/Q Growth |
-4.71% |
-8.07% |
-0.18% |
EBITDA Q/Q Growth |
-73.41% |
12.51% |
21.50% |
EBIT Q/Q Growth |
-93.42% |
26.84% |
6.58% |
NOPAT Q/Q Growth |
-103.87% |
16.27% |
7.79% |
Net Income Q/Q Growth |
-103.87% |
16.27% |
7.79% |
EPS Q/Q Growth |
-106.25% |
16.56% |
7.22% |
Operating Cash Flow Q/Q Growth |
-33.47% |
9.29% |
-33.48% |
Free Cash Flow Firm Q/Q Growth |
3.42% |
-79.22% |
-38.86% |
Invested Capital Q/Q Growth |
-2.70% |
-0.39% |
0.35% |
Profitability Metrics |
- |
- |
- |
EBITDA Margin |
1.87% |
6.14% |
10.21% |
EBIT Margin |
0.32% |
6.24% |
12.46% |
Profit (Net Income) Margin |
-0.14% |
4.81% |
9.80% |
Tax Burden Percent |
-43.13% |
77.11% |
78.68% |
Interest Burden Percent |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
143.13% |
22.89% |
21.32% |
Return on Invested Capital (ROIC) |
-0.12% |
3.99% |
6.46% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-0.12% |
3.99% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
-0.01% |
0.00% |
0.00% |
Return on Equity (ROE) |
-0.13% |
3.99% |
0.00% |
Cash Return on Invested Capital (CROIC) |
28.31% |
0.47% |
0.43% |
Operating Return on Assets (OROA) |
0.10% |
1.87% |
3.18% |
Return on Assets (ROA) |
-0.04% |
1.44% |
2.50% |
Return on Common Equity (ROCE) |
-0.13% |
3.96% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
-0.14% |
3.92% |
6.27% |
Net Operating Profit after Tax (NOPAT) |
-0.85 |
25 |
43 |
NOPAT Margin |
-0.14% |
4.81% |
9.80% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
99.68% |
93.76% |
87.54% |
Earnings before Interest and Taxes (EBIT) |
1.97 |
33 |
55 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
12 |
32 |
45 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.51 |
0.65 |
0.72 |
Price to Tangible Book Value (P/TBV) |
0.52 |
0.67 |
0.74 |
Price to Revenue (P/Rev) |
0.51 |
0.79 |
1.12 |
Price to Earnings (P/E) |
0.00 |
16.73 |
11.51 |
Dividend Yield |
4.63% |
3.24% |
3.89% |
Earnings Yield |
0.00% |
5.98% |
8.69% |
Enterprise Value to Invested Capital (EV/IC) |
0.45 |
0.59 |
0.70 |
Enterprise Value to Revenue (EV/Rev) |
0.45 |
0.73 |
1.09 |
Enterprise Value to EBITDA (EV/EBITDA) |
24.07 |
11.84 |
10.65 |
Enterprise Value to EBIT (EV/EBIT) |
142.62 |
11.65 |
8.73 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
15.10 |
11.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
6.35 |
8.95 |
12.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
1.36 |
129.26 |
168.63 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
0.10 |
0.00 |
0.00 |
Leverage Ratio |
2.86 |
2.77 |
2.59 |
Compound Leverage Factor |
2.86 |
2.77 |
2.59 |
Debt to Total Capital |
0.01% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.01% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
0.64% |
0.62% |
0.58% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
99.35% |
99.38% |
99.42% |
Debt to EBITDA |
0.01 |
0.00 |
0.00 |
Net Debt to EBITDA |
-3.32 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
-0.08 |
0.00 |
0.00 |
Net Debt to NOPAT |
45.62 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.60% |
0.63% |
0.60% |
Liquidity Ratios |
- |
- |
- |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
207 |
2.97 |
2.85 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
68.81 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
14.73 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
14.73 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.33 |
0.30 |
0.26 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
626 |
649 |
689 |
Invested Capital Turnover |
0.86 |
0.83 |
0.66 |
Increase / (Decrease) in Invested Capital |
-208 |
22 |
40 |
Enterprise Value (EV) |
281 |
384 |
480 |
Market Capitalization |
316 |
418 |
493 |
Book Value per Share |
$42.57 |
$47.61 |
$50.06 |
Tangible Book Value per Share |
$41.23 |
$46.19 |
$48.67 |
Total Capital |
626 |
649 |
689 |
Total Debt |
0.07 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-39 |
-38 |
-17 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
0.07 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
9.71 |
-0.55 |
-9.89 |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.09) |
$1.84 |
$3.14 |
Adjusted Weighted Average Basic Shares Outstanding |
14.48M |
13.55M |
13.64M |
Adjusted Diluted Earnings per Share |
($0.09) |
$1.83 |
$3.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
14.48M |
13.67M |
13.71M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
13.64M |
13.58M |
14.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
3.85 |
25 |
43 |
Normalized NOPAT Margin |
0.62% |
4.81% |
9.80% |
Pre Tax Income Margin |
0.32% |
6.24% |
12.46% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.66 |
0.00 |
0.00 |
NOPAT to Interest Expense |
-0.28 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.66 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
-0.28 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-1,741.88% |
57.76% |
45.86% |
Augmented Payout Ratio |
-4,369.53% |
107.61% |
47.08% |
Quarterly Metrics And Ratios for Global Indemnity Group
This table displays calculated financial ratios and metrics derived from Global Indemnity Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.37% |
-16.58% |
18.03% |
-3.78% |
-35.21% |
-29.79% |
-25.59% |
-23.41% |
-11.34% |
-0.74% |
EBITDA Growth |
|
683.05% |
-89.82% |
127.89% |
211.23% |
-74.24% |
98.66% |
168.89% |
-43.28% |
32.28% |
109.83% |
EBIT Growth |
|
429.22% |
-94.08% |
116.86% |
191.55% |
-69.65% |
396.20% |
365.11% |
8.25% |
67.86% |
38.84% |
NOPAT Growth |
|
458.14% |
-90.71% |
119.59% |
204.31% |
-67.57% |
152.16% |
355.73% |
8.10% |
65.71% |
52.97% |
Net Income Growth |
|
407.87% |
-90.71% |
116.88% |
176.77% |
-67.57% |
152.16% |
355.73% |
8.10% |
65.71% |
52.97% |
EPS Growth |
|
396.30% |
-89.47% |
116.50% |
179.76% |
-65.63% |
144.44% |
382.35% |
8.96% |
67.27% |
47.73% |
Operating Cash Flow Growth |
|
25.44% |
-89.95% |
152.93% |
-68.99% |
-3.04% |
146.64% |
325.76% |
61.20% |
-32.17% |
-318.70% |
Free Cash Flow Firm Growth |
|
726.86% |
416.85% |
560.34% |
-93.52% |
-99.94% |
-107.89% |
-111.15% |
-176.12% |
-17,564.62% |
-89.46% |
Invested Capital Growth |
|
-21.65% |
-24.89% |
-20.96% |
-0.36% |
1.18% |
3.59% |
4.81% |
2.92% |
5.45% |
6.23% |
Revenue Q/Q Growth |
|
31.97% |
-20.02% |
-3.03% |
-5.99% |
-11.15% |
-13.32% |
2.76% |
-3.22% |
2.84% |
-2.95% |
EBITDA Q/Q Growth |
|
410.93% |
-89.27% |
15.10% |
189.64% |
-28.00% |
-17.23% |
55.79% |
-38.91% |
67.92% |
31.29% |
EBIT Q/Q Growth |
|
343.85% |
-94.35% |
74.16% |
281.74% |
-19.17% |
-7.66% |
63.25% |
-11.15% |
25.34% |
-23.63% |
NOPAT Q/Q Growth |
|
365.27% |
-90.15% |
6.63% |
274.38% |
-17.53% |
-23.40% |
92.71% |
-11.20% |
26.42% |
-29.29% |
Net Income Q/Q Growth |
|
295.25% |
-90.15% |
6.63% |
274.38% |
-17.53% |
-23.40% |
92.71% |
-11.20% |
26.42% |
-29.29% |
EPS Q/Q Growth |
|
290.48% |
-88.75% |
-5.56% |
294.12% |
-17.91% |
-20.00% |
86.36% |
-10.98% |
26.03% |
-29.35% |
Operating Cash Flow Q/Q Growth |
|
-18.34% |
-89.32% |
114.15% |
66.07% |
155.30% |
-72.84% |
269.68% |
-37.12% |
7.42% |
-187.59% |
Free Cash Flow Firm Q/Q Growth |
|
12.12% |
4.09% |
-19.31% |
-93.12% |
-98.88% |
-12,838.46% |
-14.03% |
53.01% |
-155.85% |
-38.19% |
Invested Capital Q/Q Growth |
|
-1.10% |
-2.70% |
0.47% |
3.06% |
0.42% |
-0.39% |
1.66% |
1.21% |
2.88% |
0.35% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
17.51% |
2.35% |
2.79% |
8.59% |
6.96% |
6.64% |
10.07% |
6.36% |
10.38% |
14.05% |
EBIT Margin |
|
16.03% |
1.13% |
2.03% |
8.25% |
7.51% |
8.00% |
12.70% |
11.66% |
14.21% |
11.19% |
Profit (Net Income) Margin |
|
12.20% |
1.50% |
1.65% |
6.58% |
6.11% |
5.40% |
10.12% |
9.29% |
11.42% |
8.32% |
Tax Burden Percent |
|
76.15% |
132.82% |
81.32% |
79.75% |
81.37% |
67.50% |
79.68% |
79.64% |
80.33% |
74.37% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
23.85% |
-32.82% |
18.68% |
20.25% |
18.63% |
32.50% |
20.32% |
20.36% |
19.67% |
25.63% |
Return on Invested Capital (ROIC) |
|
10.93% |
1.29% |
1.50% |
6.51% |
5.42% |
4.47% |
7.69% |
6.44% |
7.54% |
5.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.93% |
1.29% |
1.50% |
6.51% |
5.42% |
4.47% |
7.69% |
6.44% |
7.54% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.03% |
0.12% |
0.15% |
0.16% |
0.09% |
0.00% |
0.01% |
0.11% |
0.12% |
0.00% |
Return on Equity (ROE) |
|
11.97% |
1.41% |
1.65% |
6.68% |
5.51% |
4.47% |
7.70% |
6.55% |
7.66% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
27.28% |
28.31% |
25.72% |
6.19% |
2.21% |
0.47% |
0.63% |
2.45% |
0.70% |
0.43% |
Operating Return on Assets (OROA) |
|
5.49% |
0.37% |
0.71% |
2.92% |
2.37% |
2.39% |
3.55% |
3.03% |
3.56% |
2.85% |
Return on Assets (ROA) |
|
4.18% |
0.49% |
0.57% |
2.33% |
1.92% |
1.61% |
2.83% |
2.41% |
2.86% |
2.12% |
Return on Common Equity (ROCE) |
|
11.90% |
1.40% |
1.64% |
6.63% |
5.47% |
4.44% |
7.65% |
6.51% |
7.61% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.42% |
0.00% |
2.61% |
6.05% |
3.47% |
0.00% |
5.20% |
5.25% |
5.84% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
24 |
2.34 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
NOPAT Margin |
|
12.20% |
1.50% |
1.65% |
6.58% |
6.11% |
5.40% |
10.12% |
9.29% |
11.42% |
8.32% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
83.97% |
98.87% |
97.97% |
91.75% |
92.49% |
92.00% |
87.30% |
88.34% |
85.79% |
88.81% |
Earnings before Interest and Taxes (EBIT) |
|
31 |
1.76 |
3.07 |
12 |
9.46 |
8.74 |
14 |
13 |
16 |
12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
3.66 |
4.21 |
12 |
8.77 |
7.26 |
11 |
6.91 |
12 |
15 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.47 |
0.51 |
0.59 |
0.70 |
0.71 |
0.65 |
0.63 |
0.64 |
0.67 |
0.72 |
Price to Tangible Book Value (P/TBV) |
|
0.48 |
0.52 |
0.61 |
0.72 |
0.73 |
0.67 |
0.64 |
0.66 |
0.68 |
0.74 |
Price to Revenue (P/Rev) |
|
0.45 |
0.51 |
0.57 |
0.68 |
0.77 |
0.79 |
0.84 |
0.93 |
1.03 |
1.12 |
Price to Earnings (P/E) |
|
13.84 |
0.00 |
22.95 |
11.61 |
20.63 |
16.73 |
12.11 |
12.22 |
11.44 |
11.51 |
Dividend Yield |
|
4.89% |
4.63% |
3.72% |
3.09% |
3.06% |
3.24% |
3.64% |
3.86% |
3.91% |
3.89% |
Earnings Yield |
|
7.23% |
0.00% |
4.36% |
8.61% |
4.85% |
5.98% |
8.26% |
8.19% |
8.74% |
8.69% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.44 |
0.45 |
0.53 |
0.64 |
0.65 |
0.59 |
0.57 |
0.57 |
0.62 |
0.70 |
Enterprise Value to Revenue (EV/Rev) |
|
0.43 |
0.45 |
0.52 |
0.65 |
0.73 |
0.73 |
0.77 |
0.83 |
0.97 |
1.09 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.45 |
24.07 |
10.85 |
7.68 |
14.58 |
11.84 |
9.49 |
11.10 |
11.51 |
10.65 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.46 |
142.62 |
14.46 |
8.71 |
16.16 |
11.65 |
8.49 |
8.42 |
8.28 |
8.73 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.89 |
0.00 |
20.46 |
10.97 |
19.21 |
15.10 |
10.94 |
10.84 |
10.65 |
11.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.26 |
6.35 |
5.63 |
10.41 |
10.71 |
8.95 |
6.23 |
5.79 |
7.31 |
12.35 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.42 |
1.36 |
1.83 |
10.33 |
29.38 |
129.26 |
92.59 |
23.63 |
91.78 |
168.63 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.09 |
0.10 |
0.10 |
0.03 |
0.02 |
0.00 |
0.00 |
0.02 |
0.02 |
0.00 |
Leverage Ratio |
|
2.86 |
2.86 |
2.88 |
2.87 |
2.86 |
2.77 |
2.72 |
2.71 |
2.68 |
2.59 |
Compound Leverage Factor |
|
2.86 |
2.86 |
2.88 |
2.87 |
2.86 |
2.77 |
2.72 |
2.71 |
2.68 |
2.59 |
Debt to Total Capital |
|
0.02% |
0.01% |
0.16% |
3.41% |
3.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.02% |
0.01% |
0.16% |
3.41% |
3.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.62% |
0.64% |
0.64% |
0.62% |
0.61% |
0.62% |
0.61% |
0.60% |
0.58% |
0.58% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
99.36% |
99.35% |
99.20% |
95.97% |
96.22% |
99.38% |
99.39% |
99.40% |
99.42% |
99.42% |
Debt to EBITDA |
|
0.00 |
0.01 |
0.03 |
0.41 |
0.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-0.43 |
-3.32 |
-1.12 |
-0.43 |
-0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.08 |
0.06 |
0.58 |
0.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-0.85 |
45.62 |
-2.12 |
-0.62 |
-1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.60% |
0.60% |
0.62% |
0.63% |
0.63% |
0.63% |
0.62% |
0.62% |
0.61% |
0.60% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
202 |
210 |
169 |
12 |
0.13 |
-17 |
-19 |
-8.87 |
-23 |
-31 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
971.50 |
0.00 |
0.00 |
0.00 |
-522.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
737.08 |
0.00 |
0.00 |
0.00 |
838.71 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
737.08 |
0.00 |
0.00 |
0.00 |
838.71 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.34 |
0.33 |
0.35 |
0.35 |
0.32 |
0.30 |
0.28 |
0.26 |
0.25 |
0.26 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
644 |
626 |
629 |
649 |
651 |
649 |
659 |
667 |
687 |
689 |
Invested Capital Turnover |
|
0.90 |
0.86 |
0.91 |
0.99 |
0.89 |
0.83 |
0.76 |
0.69 |
0.66 |
0.66 |
Increase / (Decrease) in Invested Capital |
|
-178 |
-208 |
-167 |
-2.32 |
7.57 |
22 |
30 |
19 |
35 |
40 |
Enterprise Value (EV) |
|
283 |
281 |
336 |
416 |
420 |
384 |
375 |
380 |
427 |
480 |
Market Capitalization |
|
298 |
316 |
367 |
435 |
442 |
418 |
410 |
423 |
454 |
493 |
Book Value per Share |
|
$43.84 |
$42.57 |
$45.77 |
$46.22 |
$46.34 |
$47.61 |
$48.27 |
$48.77 |
$49.96 |
$50.06 |
Tangible Book Value per Share |
|
$42.49 |
$41.23 |
$44.33 |
$44.78 |
$44.91 |
$46.19 |
$46.86 |
$47.37 |
$48.57 |
$48.67 |
Total Capital |
|
644 |
626 |
629 |
649 |
651 |
649 |
659 |
667 |
687 |
689 |
Total Debt |
|
0.10 |
0.07 |
1.01 |
22 |
21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-19 |
-39 |
-35 |
-23 |
-26 |
-38 |
-39 |
-47 |
-31 |
-17 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.10 |
0.07 |
1.01 |
22 |
21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
2.88 |
1.89 |
1.14 |
0.48 |
-0.69 |
-1.48 |
-2.95 |
-5.76 |
-4.28 |
3.10 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.62 |
$0.16 |
$0.17 |
$0.68 |
$0.56 |
$0.43 |
$0.83 |
$0.73 |
$0.93 |
$0.65 |
Adjusted Weighted Average Basic Shares Outstanding |
|
14.59M |
14.48M |
13.67M |
13.48M |
13.52M |
13.55M |
13.58M |
13.61M |
13.66M |
13.64M |
Adjusted Diluted Earnings per Share |
|
$1.60 |
$0.18 |
$0.17 |
$0.67 |
$0.55 |
$0.44 |
$0.82 |
$0.73 |
$0.92 |
$0.65 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
14.80M |
14.48M |
13.93M |
13.71M |
13.81M |
13.67M |
13.69M |
13.68M |
13.80M |
13.71M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
14.62M |
13.64M |
13.47M |
13.52M |
13.54M |
13.58M |
13.60M |
13.66M |
13.69M |
14.81M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
24 |
1.23 |
2.49 |
9.34 |
7.70 |
5.90 |
11 |
10 |
13 |
9.02 |
Normalized NOPAT Margin |
|
12.20% |
0.79% |
1.65% |
6.58% |
6.11% |
5.40% |
10.12% |
9.29% |
11.42% |
8.32% |
Pre Tax Income Margin |
|
16.03% |
1.13% |
2.03% |
8.25% |
7.51% |
8.00% |
12.70% |
11.66% |
14.21% |
11.19% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
975.67 |
0.00 |
0.00 |
0.00 |
745.53 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
778.08 |
0.00 |
0.00 |
0.00 |
593.71 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
975.67 |
0.00 |
0.00 |
0.00 |
745.53 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
778.08 |
0.00 |
0.00 |
0.00 |
593.71 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
51.81% |
-1,741.88% |
91.80% |
39.64% |
68.23% |
57.76% |
45.39% |
48.57% |
42.44% |
45.86% |
Augmented Payout Ratio |
|
53.74% |
-4,369.53% |
267.03% |
130.88% |
226.43% |
107.61% |
63.25% |
50.08% |
43.76% |
47.08% |
Key Financial Trends
Global Indemnity Group (NASDAQ: GBLI) has shown steady financial performance over the last four years, with key trends emerging in revenue, expenses, net income, and cash flows.
Positive trends include:
- Consistent increase in premiums earned, rising from approximately $129 million in Q2 2023 to about $92 million in Q4 2024, showing steady core business growth.
- Net realized and unrealized capital gains on investments remained strong, with values around $15.9 million in Q4 2024, supporting overall income.
- Net income attributable to common shareholders has increased significantly from $2.38 million in Q1 2023 to $8.91 million in Q4 2024, indicating improved profitability.
- Basic and diluted earnings per share have grown from around $0.17/$0.17 in Q1 2023 to $0.65/$0.65 in Q4 2024, benefiting shareholders.
- Total common equity increased from approximately $624 million in Q1 2023 to $683 million in Q3 2024, showing strengthening balance sheet and shareholder value.
- Despite some fluctuations, the company maintained manageable property and liability insurance claims expenses relative to premiums earned.
- Strong cash flows from operating activities in most quarters, notably $22.7 million in Q1 2024 and $15.3 million in Q3 2024, support liquidity and operational efficiency.
- Regular payment of dividends per common share, increasing from $0.25 in early 2023 to $0.35 in late 2024, indicating confidence in ongoing earnings and returning value to shareholders.
Neutral/Stable observations include:
- Total interest expense remained minimal throughout the periods, mostly near zero or low thousands, indicating low reliance on debt financing.
- No significant long-term debt recorded on the balance sheet as of Q3 2024, indicating conservative capital structure.
- Trading account securities constitute a large portion of total assets (~$1.3 - $1.4 billion), which may indicate reliance on investment portfolio performance.
Negative trends and concerns:
- Operating cash flow turned negative in Q4 2024, with net cash from continuing operating activities of -$13.4 million, suggesting potential short-term liquidity pressures.
- Increases in insurance policy acquisition costs and other operating expenses have pressured non-interest expenses, which rose above $96 million in Q4 2024, narrowing margins.
- Large fluctuations in changes in operating assets and liabilities have impacted cash flow variability significantly from quarter to quarter.
- Decrease in cash and due from banks in Q4 2024 to $31 million from $39 million in Q1 2024 could signal tighter liquidity or increased deployments.
- Significant buybacks and dividend payments are consuming cash, which together with negative operating cash flow could affect balance sheet flexibility.
- Total liabilities remained high, around $1.07 billion as of Q3 2024, roughly 60% of total assets, highlighting leverage in business operations.
Overall, Global Indemnity Group has demonstrated solid growth in net income and shareholder equity over recent years, supported by strong premium growth and investment income. However, the recent negative operating cash flow and rising expenses are factors to monitor closely. The company's conservative use of debt is a positive for financial stability, but monitoring liquidity and expense control will be key for sustained profitability.
08/25/25 12:53 AMAI Generated. May Contain Errors.