Annual Income Statements for RenaissanceRe
This table shows RenaissanceRe's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for RenaissanceRe
This table shows RenaissanceRe'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 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-825 |
448 |
564 |
191 |
194 |
1,577 |
365 |
495 |
1,174 |
-199 |
161 |
Consolidated Net Income / (Loss) |
|
-1,189 |
693 |
840 |
375 |
417 |
1,989 |
618 |
729 |
1,633 |
-19 |
-25 |
Net Income / (Loss) Continuing Operations |
|
-1,189 |
693 |
840 |
375 |
417 |
1,989 |
618 |
729 |
1,633 |
-19 |
-25 |
Total Pre-Tax Income |
|
-1,186 |
699 |
869 |
381 |
426 |
1,434 |
634 |
708 |
1,735 |
-83 |
-71 |
Total Revenue |
|
1,274 |
2,018 |
2,193 |
1,853 |
1,836 |
3,179 |
2,576 |
2,829 |
3,974 |
2,223 |
3,443 |
Net Interest Income / (Expense) |
|
-12 |
-12 |
-12 |
0.00 |
0.00 |
-61 |
-23 |
0.00 |
0.00 |
-71 |
-27 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
12 |
12 |
12 |
0.00 |
0.00 |
61 |
23 |
0.00 |
0.00 |
71 |
27 |
Long-Term Debt Interest Expense |
|
12 |
12 |
12 |
- |
- |
- |
23 |
- |
- |
- |
27 |
Total Non-Interest Income |
|
1,287 |
2,031 |
2,205 |
1,853 |
1,836 |
3,240 |
2,599 |
2,829 |
3,974 |
2,293 |
3,470 |
Other Service Charges |
|
2.83 |
7.69 |
-4.31 |
3.88 |
-5.87 |
0.14 |
-0.05 |
0.17 |
0.68 |
1.13 |
0.91 |
Net Realized & Unrealized Capital Gains on Investments |
|
-483 |
399 |
529 |
64 |
86 |
991 |
156 |
287 |
1,390 |
-235 |
749 |
Premiums Earned |
|
1,767 |
1,624 |
1,681 |
1,785 |
1,756 |
2,249 |
2,444 |
2,541 |
2,583 |
2,528 |
2,721 |
Total Non-Interest Expense |
|
2,461 |
1,319 |
1,324 |
1,473 |
1,410 |
1,745 |
1,942 |
2,121 |
2,239 |
2,306 |
3,514 |
Property & Liability Insurance Claims |
|
1,968 |
823 |
801 |
931 |
862 |
980 |
1,166 |
1,310 |
1,374 |
1,484 |
2,744 |
Other Operating Expenses |
|
10 |
12 |
13 |
38 |
40 |
36 |
39 |
59 |
50 |
-13 |
23 |
Amortization Expense |
|
418 |
413 |
432 |
423 |
426 |
594 |
631 |
644 |
690 |
678 |
647 |
Other Special Charges |
|
65 |
72 |
77 |
80 |
83 |
134 |
106 |
108 |
125 |
157 |
100 |
Income Tax Expense |
|
2.81 |
5.41 |
29 |
5.94 |
9.30 |
-554 |
15 |
-21 |
102 |
-64 |
-46 |
Preferred Stock Dividends Declared |
|
8.84 |
8.84 |
8.84 |
8.84 |
8.84 |
8.84 |
8.84 |
8.84 |
8.84 |
8.84 |
8.84 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-372 |
236 |
267 |
175 |
214 |
403 |
245 |
225 |
450 |
170 |
-195 |
Basic Earnings per Share |
|
($19.27) |
$10.40 |
$12.95 |
$4.10 |
$3.81 |
$31.54 |
$6.96 |
$9.44 |
$22.68 |
($3.77) |
$3.29 |
Weighted Average Basic Shares Outstanding |
|
43.70M |
43.72M |
43.93M |
51.18M |
51.17M |
52.69M |
52.88M |
52.16M |
51.94M |
49.25M |
48.65M |
Diluted Earnings per Share |
|
($19.27) |
$10.40 |
$12.91 |
$4.09 |
$3.80 |
$31.47 |
$6.94 |
$9.41 |
$22.62 |
($3.76) |
$3.27 |
Weighted Average Diluted Shares Outstanding |
|
43.70M |
43.72M |
43.93M |
51.18M |
51.17M |
52.69M |
52.88M |
52.16M |
51.94M |
49.25M |
48.65M |
Weighted Average Basic & Diluted Shares Outstanding |
|
43.70M |
43.72M |
43.93M |
51.18M |
51.17M |
52.69M |
52.88M |
52.16M |
51.94M |
49.25M |
48.65M |
Cash Dividends to Common per Share |
|
$0.37 |
- |
$0.38 |
$0.38 |
- |
- |
- |
- |
$0.39 |
- |
$0.40 |
Annual Cash Flow Statements for RenaissanceRe
This table details how cash moves in and out of RenaissanceRe's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-19 |
-86 |
940 |
-254 |
271 |
358 |
122 |
-665 |
683 |
-201 |
Net Cash From Operating Activities |
|
425 |
485 |
1,026 |
1,222 |
2,137 |
1,993 |
1,235 |
1,604 |
1,912 |
4,165 |
Net Cash From Continuing Operating Activities |
|
512 |
322 |
1,026 |
1,222 |
2,137 |
1,993 |
1,235 |
1,604 |
1,912 |
4,165 |
Net Income / (Loss) Continuing Operations |
|
542 |
630 |
-355 |
269 |
950 |
993 |
-103 |
-1,160 |
3,620 |
2,961 |
Consolidated Net Income / (Loss) |
|
542 |
630 |
-355 |
269 |
950 |
993 |
-103 |
-1,160 |
3,620 |
2,961 |
Depreciation Expense |
|
18 |
29 |
31 |
0.12 |
-59 |
17 |
-21 |
-27 |
-135 |
258 |
Non-Cash Adjustments to Reconcile Net Income |
|
73 |
-147 |
-154 |
230 |
-415 |
-789 |
219 |
1,646 |
-490 |
-20 |
Changes in Operating Assets and Liabilities, net |
|
-208 |
-27 |
1,503 |
723 |
1,661 |
1,772 |
1,140 |
1,145 |
-1,083 |
966 |
Net Cash From Investing Activities |
|
-339 |
-165 |
-122 |
-2,537 |
-2,989 |
-2,305 |
-816 |
-3,016 |
-3,823 |
-3,061 |
Net Cash From Continuing Investing Activities |
|
-339 |
-165 |
-122 |
-2,537 |
-2,989 |
-2,305 |
-816 |
-3,016 |
-3,823 |
-3,061 |
Purchase of Investment Securities |
|
-10,519 |
-8,470 |
-10,113 |
-14,147 |
-20,306 |
-17,638 |
-16,575 |
-52,789 |
-67,833 |
-59,478 |
Sale and/or Maturity of Investments |
|
10,180 |
8,121 |
9,875 |
11,611 |
17,325 |
15,196 |
15,552 |
49,773 |
64,011 |
56,417 |
Net Cash From Financing Activities |
|
-94 |
-401 |
29 |
1,066 |
1,120 |
665 |
-302 |
725 |
2,589 |
-1,288 |
Net Cash From Continuing Financing Activities |
|
-94 |
-401 |
29 |
1,066 |
1,120 |
665 |
-302 |
725 |
2,589 |
-1,288 |
Issuance of Debt |
|
446 |
0.00 |
296 |
0.00 |
396 |
0.00 |
30 |
0.00 |
816 |
75 |
Issuance of Common Equity |
|
- |
0.00 |
0.00 |
250 |
0.00 |
1,096 |
0.00 |
0.00 |
1,352 |
0.00 |
Repayment of Debt |
|
- |
0.00 |
-250 |
0.00 |
0.00 |
-250 |
0.00 |
0.00 |
-30 |
-150 |
Repurchase of Common Equity |
|
-260 |
-309 |
-189 |
0.00 |
0.00 |
-63 |
-1,028 |
-167 |
0.00 |
-667 |
Payment of Dividends |
|
-76 |
-74 |
-74 |
-83 |
-96 |
-99 |
-101 |
-100 |
-110 |
-116 |
Other Financing Activities, Net |
|
-203 |
-18 |
245 |
658 |
820 |
107 |
582 |
992 |
562 |
-429 |
Effect of Exchange Rate Changes |
|
-11 |
-4.64 |
8.22 |
-5.10 |
2.48 |
4.49 |
6.15 |
22 |
5.54 |
-17 |
Cash Interest Paid |
|
41 |
54 |
44 |
46 |
53 |
49 |
21 |
46 |
74 |
88 |
Cash Income Taxes Paid |
|
10 |
-1.12 |
0.34 |
0.34 |
9.75 |
5.67 |
-4.26 |
3.13 |
27 |
100 |
Quarterly Cash Flow Statements for RenaissanceRe
This table details how cash moves in and out of RenaissanceRe'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 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
-194 |
-9.90 |
-131 |
-120 |
252 |
682 |
-271 |
20 |
-54 |
104 |
-44 |
Net Cash From Operating Activities |
|
601 |
733 |
436 |
191 |
772 |
512 |
683 |
1,212 |
1,490 |
779 |
158 |
Net Cash From Continuing Operating Activities |
|
601 |
733 |
436 |
191 |
772 |
512 |
683 |
1,212 |
1,490 |
779 |
158 |
Net Income / (Loss) Continuing Operations |
|
-1,189 |
693 |
840 |
375 |
417 |
1,989 |
618 |
729 |
1,633 |
-19 |
-25 |
Consolidated Net Income / (Loss) |
|
-1,189 |
693 |
840 |
375 |
417 |
1,989 |
618 |
729 |
1,633 |
-19 |
-25 |
Depreciation Expense |
|
-11 |
-26 |
-33 |
-40 |
-48 |
-14 |
16 |
9.96 |
226 |
6.85 |
3.74 |
Non-Cash Adjustments to Reconcile Net Income |
|
589 |
-178 |
-262 |
155 |
253 |
-637 |
165 |
139 |
-843 |
519 |
-190 |
Changes in Operating Assets and Liabilities, net |
|
1,212 |
243 |
-110 |
-299 |
150 |
-825 |
-116 |
335 |
475 |
272 |
369 |
Net Cash From Investing Activities |
|
-826 |
-1,234 |
-685 |
-2,497 |
-328 |
-314 |
-304 |
-979 |
-1,497 |
-280 |
-499 |
Net Cash From Continuing Investing Activities |
|
-826 |
-1,234 |
-685 |
-2,497 |
-328 |
-314 |
-304 |
-979 |
-1,497 |
-280 |
-499 |
Purchase of Investment Securities |
|
-8,749 |
-32,839 |
-12,631 |
-16,920 |
-15,850 |
-22,432 |
-14,909 |
-18,292 |
-13,906 |
-12,370 |
-14,228 |
Sale and/or Maturity of Investments |
|
7,973 |
31,267 |
11,947 |
14,424 |
15,522 |
22,118 |
14,605 |
17,313 |
12,410 |
12,090 |
13,729 |
Net Cash From Financing Activities |
|
19 |
500 |
116 |
2,186 |
-198 |
485 |
-645 |
-209 |
-58 |
-376 |
290 |
Net Cash From Continuing Financing Activities |
|
19 |
500 |
116 |
2,186 |
-198 |
485 |
-645 |
-209 |
-58 |
-376 |
290 |
Issuance of Debt |
|
- |
- |
- |
- |
-1.02 |
75 |
- |
- |
- |
- |
866 |
Repayment of Debt |
|
- |
- |
-30 |
- |
- |
- |
-75 |
- |
-25 |
-50 |
0.00 |
Repurchase of Common Equity |
|
-25 |
- |
- |
- |
- |
- |
- |
- |
-107 |
-452 |
-358 |
Payment of Dividends |
|
-25 |
-25 |
-26 |
-28 |
-28 |
-29 |
-29 |
-29 |
-29 |
-29 |
-28 |
Other Financing Activities, Net |
|
69 |
525 |
172 |
119 |
-168 |
438 |
-540 |
-146 |
103 |
154 |
-190 |
Effect of Exchange Rate Changes |
|
13 |
-9.31 |
2.07 |
0.32 |
5.01 |
-1.86 |
-5.21 |
-3.57 |
10 |
-19 |
7.50 |
Annual Balance Sheets for RenaissanceRe
This table presents RenaissanceRe's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
11,555 |
12,352 |
15,226 |
18,676 |
26,330 |
30,821 |
33,960 |
36,553 |
49,007 |
50,708 |
Cash and Due from Banks |
|
507 |
421 |
1,362 |
1,108 |
1,379 |
1,737 |
1,859 |
1,194 |
1,878 |
1,677 |
Trading Account Securities |
|
7,309 |
7,399 |
7,917 |
9,299 |
12,803 |
15,564 |
16,144 |
17,551 |
24,612 |
28,108 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
40 |
38 |
42 |
51 |
72 |
67 |
56 |
122 |
206 |
238 |
Unearned Premiums Asset |
|
1,009 |
1,429 |
1,838 |
2,153 |
6,159 |
6,644 |
8,905 |
10,872 |
13,550 |
8,179 |
Deferred Acquisition Cost |
|
199 |
335 |
427 |
477 |
664 |
634 |
849 |
1,172 |
1,751 |
1,552 |
Intangible Assets |
|
265 |
251 |
243 |
237 |
262 |
250 |
243 |
238 |
775 |
704 |
Other Assets |
|
2,226 |
2,479 |
3,398 |
5,350 |
4,991 |
5,925 |
5,903 |
5,405 |
6,235 |
10,250 |
Total Liabilities & Shareholders' Equity |
|
11,555 |
12,352 |
15,226 |
18,676 |
26,330 |
30,821 |
33,960 |
36,553 |
49,007 |
50,708 |
Total Liabilities |
|
5,777 |
6,310 |
9,538 |
11,579 |
17,287 |
19,872 |
23,781 |
26,692 |
33,451 |
33,156 |
Short-Term Debt |
|
391 |
306 |
209 |
380 |
225 |
1,133 |
1,171 |
494 |
662 |
151 |
Long-Term Debt |
|
960 |
949 |
990 |
991 |
1,384 |
1,136 |
1,168 |
1,170 |
1,959 |
1,887 |
Claims and Claim Expense |
|
2,767 |
2,848 |
5,080 |
6,076 |
9,384 |
10,381 |
13,295 |
15,893 |
20,487 |
21,303 |
Unearned Premiums Liability |
|
889 |
1,232 |
1,478 |
1,716 |
2,531 |
2,764 |
3,531 |
4,559 |
6,136 |
5,950 |
Other Long-Term Liabilities |
|
769 |
976 |
1,782 |
2,416 |
3,763 |
4,458 |
4,616 |
4,576 |
4,208 |
3,864 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
1,046 |
1,176 |
1,297 |
2,052 |
3,071 |
3,388 |
3,554 |
4,535 |
6,101 |
6,978 |
Total Equity & Noncontrolling Interests |
|
4,732 |
4,867 |
4,391 |
5,045 |
5,971 |
7,560 |
6,624 |
5,325 |
9,455 |
10,574 |
Total Preferred & Common Equity |
|
4,732 |
4,867 |
4,391 |
5,045 |
5,971 |
7,560 |
6,624 |
5,325 |
9,455 |
10,574 |
Preferred Stock |
|
400 |
400 |
400 |
650 |
650 |
525 |
750 |
750 |
750 |
750 |
Total Common Equity |
|
4,332 |
4,467 |
3,991 |
4,395 |
5,321 |
7,035 |
5,874 |
4,575 |
8,705 |
9,824 |
Common Stock |
|
551 |
258 |
77 |
338 |
612 |
1,674 |
653 |
519 |
2,197 |
1,563 |
Retained Earnings |
|
3,779 |
4,208 |
3,914 |
4,058 |
4,711 |
5,374 |
5,233 |
4,071 |
6,522 |
8,276 |
Accumulated Other Comprehensive Income / (Loss) |
|
2.11 |
1.13 |
0.22 |
-1.43 |
-1.94 |
-13 |
-11 |
-15 |
-14 |
-15 |
Quarterly Balance Sheets for RenaissanceRe
This table presents RenaissanceRe'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 |
Q1 2025 |
Total Assets |
|
35,936 |
38,270 |
41,400 |
40,843 |
50,944 |
51,568 |
52,756 |
53,633 |
Cash and Due from Banks |
|
1,204 |
1,064 |
944 |
1,196 |
1,607 |
1,627 |
1,573 |
1,633 |
Trading Account Securities |
|
15,957 |
18,032 |
19,070 |
19,352 |
24,877 |
26,168 |
28,731 |
28,539 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
85 |
122 |
148 |
154 |
197 |
226 |
223 |
217 |
Unearned Premiums Asset |
|
11,682 |
11,771 |
12,367 |
6,958 |
9,714 |
15,081 |
9,424 |
14,230 |
Deferred Acquisition Cost |
|
1,181 |
1,242 |
1,301 |
1,267 |
1,822 |
1,816 |
1,719 |
1,685 |
Intangible Assets |
|
239 |
237 |
235 |
234 |
759 |
737 |
717 |
686 |
Other Assets |
|
5,587 |
5,802 |
7,242 |
11,683 |
11,968 |
5,913 |
10,369 |
6,644 |
Total Liabilities & Shareholders' Equity |
|
35,936 |
38,270 |
41,400 |
40,843 |
50,944 |
51,568 |
52,756 |
53,633 |
Total Liabilities |
|
26,879 |
27,047 |
28,321 |
27,592 |
34,854 |
35,053 |
34,653 |
36,595 |
Short-Term Debt |
|
590 |
389 |
548 |
812 |
1,428 |
778 |
607 |
552 |
Long-Term Debt |
|
1,170 |
1,141 |
1,882 |
1,883 |
1,884 |
1,960 |
1,936 |
2,754 |
Claims and Claim Expense |
|
15,663 |
15,997 |
16,138 |
15,955 |
20,370 |
20,741 |
21,221 |
22,857 |
Unearned Premiums Liability |
|
5,046 |
5,251 |
5,717 |
5,222 |
7,248 |
7,697 |
7,041 |
6,999 |
Other Long-Term Liabilities |
|
4,410 |
4,270 |
4,035 |
3,720 |
3,924 |
3,877 |
3,848 |
3,433 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
4,175 |
5,357 |
5,676 |
5,662 |
6,298 |
6,335 |
6,861 |
6,690 |
Total Equity & Noncontrolling Interests |
|
4,882 |
5,866 |
7,403 |
7,589 |
9,793 |
10,179 |
11,243 |
10,349 |
Total Preferred & Common Equity |
|
4,882 |
5,866 |
7,403 |
7,589 |
9,793 |
10,179 |
11,243 |
10,349 |
Preferred Stock |
|
750 |
750 |
750 |
750 |
750 |
750 |
750 |
750 |
Total Common Equity |
|
4,132 |
5,116 |
6,653 |
6,839 |
9,043 |
9,429 |
10,493 |
9,599 |
Common Stock |
|
509 |
512 |
1,876 |
1,888 |
2,190 |
2,101 |
2,011 |
1,196 |
Retained Earnings |
|
3,639 |
4,619 |
4,790 |
4,965 |
6,866 |
7,341 |
8,495 |
8,418 |
Accumulated Other Comprehensive Income / (Loss) |
|
-17 |
-15 |
-14 |
-15 |
-14 |
-13 |
-13 |
-15 |
Annual Metrics And Ratios for RenaissanceRe
This table displays calculated financial ratios and metrics derived from RenaissanceRe's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
19.00% |
13.99% |
22.17% |
-1.54% |
83.91% |
37.33% |
2.11% |
-4.17% |
80.79% |
28.03% |
EBITDA Growth |
|
-29.96% |
28.21% |
-145.01% |
188.48% |
88.18% |
104.80% |
-113.34% |
-822.14% |
338.83% |
9.29% |
EBIT Growth |
|
-27.73% |
27.00% |
-152.06% |
180.02% |
110.72% |
79.97% |
-111.46% |
-968.14% |
355.17% |
-3.76% |
NOPAT Growth |
|
-20.99% |
16.19% |
-136.46% |
217.06% |
99.38% |
85.22% |
-108.04% |
-968.14% |
524.31% |
-18.22% |
Net Income Growth |
|
-20.99% |
16.19% |
-156.29% |
175.82% |
253.37% |
4.50% |
-110.42% |
-1,021.25% |
412.13% |
-18.22% |
EPS Growth |
|
-26.35% |
23.17% |
-153.81% |
179.84% |
231.77% |
-6.02% |
-110.25% |
-1,524.20% |
304.98% |
-32.64% |
Operating Cash Flow Growth |
|
-35.67% |
14.07% |
111.60% |
19.10% |
74.94% |
-6.76% |
-38.03% |
29.87% |
19.20% |
117.87% |
Free Cash Flow Firm Growth |
|
-266.55% |
140.74% |
-61.04% |
-827.20% |
-25.48% |
4.58% |
139.45% |
-77.56% |
-2,277.64% |
151.05% |
Invested Capital Growth |
|
30.83% |
2.34% |
-5.62% |
22.97% |
25.79% |
24.08% |
-5.30% |
-7.93% |
57.71% |
7.77% |
Revenue Q/Q Growth |
|
3.68% |
-1.37% |
7.08% |
2.88% |
3.88% |
32.96% |
-14.81% |
24.36% |
14.70% |
-7.62% |
EBITDA Q/Q Growth |
|
-14.86% |
-7.59% |
-14.87% |
-45.54% |
-33.16% |
738.63% |
-120.15% |
36.51% |
33.56% |
-31.52% |
EBIT Q/Q Growth |
|
-14.86% |
-7.45% |
-13.93% |
-40.16% |
-30.63% |
897.34% |
-117.08% |
37.70% |
30.98% |
-33.64% |
NOPAT Q/Q Growth |
|
-14.87% |
-5.21% |
-13.93% |
-31.94% |
-31.78% |
1,235.78% |
-111.29% |
37.70% |
55.71% |
-40.41% |
Net Income Q/Q Growth |
|
-14.87% |
-5.21% |
-33.53% |
-31.94% |
20.91% |
17.97% |
48.30% |
25.88% |
55.71% |
-40.41% |
EPS Q/Q Growth |
|
-21.22% |
-1.64% |
-34.87% |
-31.14% |
20.67% |
23.87% |
40.53% |
18.27% |
67.53% |
-50.01% |
Operating Cash Flow Q/Q Growth |
|
-1.03% |
-24.63% |
45.27% |
-6.93% |
33.77% |
-9.53% |
-15.70% |
23.04% |
-10.35% |
6.83% |
Free Cash Flow Firm Q/Q Growth |
|
12.05% |
-22.01% |
-49.37% |
-70.93% |
18.26% |
44.46% |
-71.22% |
213.84% |
-8.11% |
478.48% |
Invested Capital Q/Q Growth |
|
-2.21% |
-0.89% |
1.22% |
6.29% |
-1.08% |
-2.18% |
3.76% |
6.55% |
13.99% |
-5.12% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
34.79% |
39.13% |
-14.42% |
12.96% |
13.26% |
19.77% |
-2.58% |
-24.86% |
32.83% |
28.03% |
EBIT Margin |
|
33.57% |
37.40% |
-15.94% |
12.95% |
14.84% |
19.44% |
-2.18% |
-24.32% |
34.32% |
25.80% |
Profit (Net Income) Margin |
|
36.67% |
37.38% |
-17.22% |
13.26% |
25.48% |
19.39% |
-1.98% |
-23.14% |
39.95% |
25.52% |
Tax Burden Percent |
|
109.24% |
99.95% |
108.07% |
102.40% |
171.72% |
99.71% |
90.65% |
95.16% |
116.40% |
98.91% |
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 |
|
-9.24% |
0.05% |
0.00% |
-2.40% |
3.11% |
0.29% |
0.00% |
0.00% |
-16.40% |
1.09% |
Return on Invested Capital (ROIC) |
|
8.62% |
8.73% |
-3.24% |
3.50% |
5.61% |
8.32% |
-0.62% |
-7.10% |
24.38% |
15.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.62% |
8.73% |
-13.43% |
3.50% |
33.39% |
8.32% |
-1.64% |
-22.42% |
24.38% |
15.68% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.44% |
1.93% |
-2.81% |
0.70% |
6.17% |
1.61% |
-0.36% |
-4.48% |
4.11% |
2.21% |
Return on Equity (ROE) |
|
10.06% |
10.66% |
-6.05% |
4.21% |
11.78% |
9.93% |
-0.98% |
-11.58% |
28.49% |
17.88% |
Cash Return on Invested Capital (CROIC) |
|
-18.09% |
6.43% |
2.55% |
-17.10% |
-17.23% |
-13.17% |
4.82% |
1.16% |
-20.41% |
8.19% |
Operating Return on Assets (OROA) |
|
5.02% |
5.27% |
-2.38% |
1.55% |
2.46% |
3.49% |
-0.35% |
-3.46% |
7.27% |
6.00% |
Return on Assets (ROA) |
|
5.49% |
5.27% |
-2.57% |
1.59% |
4.22% |
3.48% |
-0.32% |
-3.29% |
8.46% |
5.94% |
Return on Common Equity (ROCE) |
|
7.28% |
7.94% |
-4.36% |
2.76% |
7.09% |
6.14% |
-0.60% |
-6.04% |
14.88% |
10.01% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.46% |
12.95% |
-8.08% |
5.33% |
15.91% |
13.14% |
-1.56% |
-21.78% |
38.29% |
28.00% |
Net Operating Profit after Tax (NOPAT) |
|
542 |
630 |
-230 |
269 |
536 |
993 |
-80 |
-853 |
3,620 |
2,961 |
NOPAT Margin |
|
36.67% |
37.38% |
-11.15% |
13.26% |
14.38% |
19.39% |
-1.53% |
-17.02% |
39.95% |
25.52% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
10.19% |
0.00% |
-27.78% |
0.00% |
1.02% |
15.32% |
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 |
|
66.43% |
62.60% |
115.94% |
87.05% |
85.16% |
80.56% |
102.18% |
124.32% |
65.68% |
74.20% |
Earnings before Interest and Taxes (EBIT) |
|
496 |
630 |
-328 |
263 |
553 |
996 |
-114 |
-1,219 |
3,110 |
2,993 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
515 |
660 |
-297 |
263 |
494 |
1,013 |
-135 |
-1,246 |
2,975 |
3,252 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.06 |
1.18 |
1.19 |
1.17 |
1.57 |
1.16 |
1.30 |
1.73 |
1.14 |
1.32 |
Price to Tangible Book Value (P/TBV) |
|
1.13 |
1.25 |
1.27 |
1.24 |
1.65 |
1.20 |
1.36 |
1.83 |
1.26 |
1.42 |
Price to Revenue (P/Rev) |
|
3.11 |
3.11 |
2.31 |
2.53 |
2.23 |
1.60 |
1.46 |
1.58 |
1.10 |
1.11 |
Price to Earnings (P/E) |
|
11.25 |
10.92 |
0.00 |
26.05 |
11.70 |
11.18 |
0.00 |
0.00 |
3.95 |
7.04 |
Dividend Yield |
|
1.14% |
0.97% |
1.08% |
1.03% |
0.72% |
0.87% |
0.87% |
0.81% |
0.78% |
0.63% |
Earnings Yield |
|
8.89% |
9.15% |
0.00% |
3.84% |
8.55% |
8.95% |
0.00% |
0.00% |
25.34% |
14.20% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
1.05 |
0.91 |
0.96 |
1.15 |
0.95 |
0.99 |
1.19 |
0.97 |
1.07 |
Enterprise Value to Revenue (EV/Rev) |
|
4.66 |
4.54 |
3.05 |
4.00 |
3.29 |
2.46 |
2.37 |
2.73 |
1.94 |
1.81 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.39 |
11.61 |
0.00 |
30.85 |
24.84 |
12.46 |
0.00 |
0.00 |
5.90 |
6.46 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.88 |
12.15 |
0.00 |
30.86 |
22.19 |
12.67 |
0.00 |
0.00 |
5.65 |
7.02 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.71 |
12.16 |
0.00 |
30.14 |
22.90 |
12.71 |
0.00 |
0.00 |
4.85 |
7.10 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.21 |
15.80 |
6.13 |
6.63 |
5.75 |
6.33 |
10.05 |
8.54 |
9.19 |
5.05 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
16.52 |
34.81 |
0.00 |
0.00 |
0.00 |
20.02 |
98.38 |
0.00 |
13.58 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.23 |
0.21 |
0.21 |
0.19 |
0.18 |
0.21 |
0.23 |
0.17 |
0.17 |
0.12 |
Long-Term Debt to Equity |
|
0.17 |
0.16 |
0.17 |
0.14 |
0.15 |
0.10 |
0.11 |
0.12 |
0.13 |
0.11 |
Financial Leverage |
|
0.17 |
0.22 |
0.21 |
0.20 |
0.18 |
0.19 |
0.22 |
0.20 |
0.17 |
0.14 |
Leverage Ratio |
|
1.83 |
2.02 |
2.35 |
2.65 |
2.79 |
2.86 |
3.07 |
3.52 |
3.37 |
3.01 |
Compound Leverage Factor |
|
1.83 |
2.02 |
2.35 |
2.65 |
2.79 |
2.86 |
3.07 |
3.52 |
3.37 |
3.01 |
Debt to Total Capital |
|
18.96% |
17.19% |
17.40% |
16.20% |
15.11% |
17.17% |
18.69% |
14.44% |
14.42% |
10.40% |
Short-Term Debt to Total Capital |
|
5.49% |
4.19% |
3.03% |
4.49% |
2.11% |
8.57% |
9.35% |
4.28% |
3.64% |
0.77% |
Long-Term Debt to Total Capital |
|
13.47% |
13.00% |
14.37% |
11.70% |
12.99% |
8.60% |
9.33% |
10.16% |
10.78% |
9.63% |
Preferred Equity to Total Capital |
|
5.61% |
5.48% |
5.81% |
7.68% |
6.10% |
3.97% |
5.99% |
6.51% |
4.13% |
3.83% |
Noncontrolling Interests to Total Capital |
|
14.67% |
16.11% |
18.83% |
24.23% |
28.83% |
25.64% |
28.39% |
39.35% |
33.57% |
35.62% |
Common Equity to Total Capital |
|
60.76% |
61.21% |
57.96% |
51.90% |
49.96% |
53.23% |
46.93% |
39.70% |
47.89% |
50.15% |
Debt to EBITDA |
|
2.63 |
1.90 |
-4.04 |
5.22 |
3.26 |
2.24 |
-17.31 |
-1.34 |
0.88 |
0.63 |
Net Debt to EBITDA |
|
1.64 |
1.26 |
0.55 |
1.00 |
0.47 |
0.53 |
-3.55 |
-0.38 |
0.25 |
0.11 |
Long-Term Debt to EBITDA |
|
1.87 |
1.44 |
-3.33 |
3.77 |
2.80 |
1.12 |
-8.65 |
-0.94 |
0.66 |
0.58 |
Debt to NOPAT |
|
2.49 |
1.99 |
-5.22 |
5.10 |
3.00 |
2.28 |
-29.28 |
-1.95 |
0.72 |
0.69 |
Net Debt to NOPAT |
|
1.56 |
1.32 |
0.71 |
0.98 |
0.43 |
0.54 |
-6.01 |
-0.55 |
0.21 |
0.12 |
Long-Term Debt to NOPAT |
|
1.77 |
1.51 |
-4.31 |
3.69 |
2.58 |
1.14 |
-14.63 |
-1.37 |
0.54 |
0.64 |
Noncontrolling Interest Sharing Ratio |
|
27.63% |
25.56% |
27.90% |
34.40% |
39.80% |
38.19% |
38.90% |
47.85% |
47.75% |
44.03% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,138 |
464 |
181 |
-1,313 |
-1,648 |
-1,572 |
620 |
139 |
-3,031 |
1,547 |
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 |
|
-31.37 |
11.00 |
4.09 |
-27.90 |
-28.23 |
-31.16 |
13.05 |
2.88 |
-41.42 |
16.50 |
Operating Cash Flow to Interest Expense |
|
11.72 |
11.50 |
23.21 |
25.96 |
36.62 |
39.50 |
25.98 |
33.18 |
26.12 |
44.42 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.72 |
11.50 |
23.21 |
25.96 |
36.62 |
39.50 |
25.98 |
33.18 |
26.12 |
44.42 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.15 |
0.14 |
0.15 |
0.12 |
0.17 |
0.18 |
0.16 |
0.14 |
0.21 |
0.23 |
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 |
|
7,130 |
7,297 |
6,886 |
8,468 |
10,652 |
13,217 |
12,517 |
11,525 |
18,176 |
19,589 |
Invested Capital Turnover |
|
0.24 |
0.23 |
0.29 |
0.26 |
0.39 |
0.43 |
0.41 |
0.42 |
0.61 |
0.61 |
Increase / (Decrease) in Invested Capital |
|
1,680 |
167 |
-410 |
1,582 |
2,184 |
2,565 |
-700 |
-992 |
6,651 |
1,413 |
Enterprise Value (EV) |
|
6,891 |
7,658 |
6,285 |
8,105 |
12,279 |
12,620 |
12,415 |
13,693 |
17,559 |
21,012 |
Market Capitalization |
|
4,600 |
5,250 |
4,751 |
5,140 |
8,328 |
8,175 |
7,631 |
7,938 |
9,966 |
12,923 |
Book Value per Share |
|
$98.80 |
$108.53 |
$99.71 |
$109.15 |
$120.52 |
$138.46 |
$127.65 |
$104.69 |
$170.11 |
$189.14 |
Tangible Book Value per Share |
|
$92.75 |
$102.43 |
$93.64 |
$103.26 |
$114.58 |
$133.55 |
$122.36 |
$99.25 |
$154.96 |
$175.59 |
Total Capital |
|
7,130 |
7,297 |
6,886 |
8,468 |
10,652 |
13,217 |
12,517 |
11,525 |
18,176 |
19,589 |
Total Debt |
|
1,352 |
1,254 |
1,198 |
1,371 |
1,609 |
2,269 |
2,339 |
1,664 |
2,620 |
2,037 |
Total Long-Term Debt |
|
960 |
949 |
990 |
991 |
1,384 |
1,136 |
1,168 |
1,170 |
1,959 |
1,887 |
Net Debt |
|
845 |
833 |
-163 |
264 |
230 |
532 |
480 |
470 |
743 |
361 |
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 |
125 |
0.00 |
-414 |
0.00 |
24 |
307 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,352 |
1,254 |
1,198 |
1,371 |
1,609 |
2,269 |
2,339 |
1,664 |
2,620 |
2,037 |
Total Depreciation and Amortization (D&A) |
|
18 |
29 |
31 |
0.12 |
-59 |
17 |
-21 |
-27 |
-135 |
258 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$9.36 |
$11.50 |
($6.15) |
$4.91 |
$16.32 |
$15.34 |
($1.57) |
($25.50) |
$52.40 |
$35.31 |
Adjusted Weighted Average Basic Shares Outstanding |
|
43.14M |
40.94M |
40.02M |
42.21M |
44.15M |
50.71M |
43.98M |
43.72M |
52.69M |
49.25M |
Adjusted Diluted Earnings per Share |
|
$9.28 |
$11.43 |
($6.15) |
$4.91 |
$16.29 |
$15.31 |
($1.57) |
($25.50) |
$52.27 |
$35.21 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
43.14M |
40.94M |
40.02M |
42.21M |
44.15M |
50.71M |
43.98M |
43.72M |
52.69M |
49.25M |
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 |
|
43.14M |
40.94M |
40.02M |
42.21M |
44.15M |
50.71M |
43.98M |
43.72M |
52.69M |
49.25M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
347 |
630 |
-117 |
309 |
752 |
1,199 |
69 |
-660 |
2,440 |
3,452 |
Normalized NOPAT Margin |
|
23.50% |
37.38% |
-5.69% |
15.22% |
20.16% |
23.41% |
1.31% |
-13.16% |
26.92% |
29.75% |
Pre Tax Income Margin |
|
33.57% |
37.40% |
-15.94% |
12.95% |
14.84% |
19.44% |
-2.18% |
-24.32% |
34.32% |
25.80% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
13.69 |
14.96 |
-7.43 |
5.58 |
9.48 |
19.74 |
-2.40 |
-25.22 |
42.50 |
31.92 |
NOPAT to Interest Expense |
|
14.95 |
14.95 |
-5.20 |
5.71 |
9.19 |
19.68 |
-1.68 |
-17.65 |
49.47 |
31.57 |
EBIT Less CapEx to Interest Expense |
|
13.69 |
14.96 |
-7.43 |
5.58 |
9.48 |
19.74 |
-2.40 |
-25.22 |
42.50 |
31.92 |
NOPAT Less CapEx to Interest Expense |
|
14.95 |
14.95 |
-5.20 |
5.71 |
9.19 |
19.68 |
-1.68 |
-17.65 |
49.47 |
31.57 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
14.08% |
11.74% |
-20.79% |
30.84% |
10.12% |
10.01% |
-97.37% |
-8.63% |
3.05% |
3.93% |
Augmented Payout Ratio |
|
62.01% |
60.85% |
-73.97% |
30.84% |
10.12% |
16.32% |
-1,090.70% |
-23.00% |
3.05% |
26.45% |
Quarterly Metrics And Ratios for RenaissanceRe
This table displays calculated financial ratios and metrics derived from RenaissanceRe'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 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-16.86% |
94.73% |
153.68% |
116.73% |
44.07% |
57.53% |
17.48% |
52.63% |
116.44% |
-30.09% |
33.66% |
EBITDA Growth |
|
-78.38% |
1,656.45% |
288.55% |
222.30% |
131.58% |
111.09% |
-22.29% |
110.83% |
418.62% |
-105.37% |
-110.32% |
EBIT Growth |
|
-79.04% |
1,906.89% |
300.19% |
228.07% |
135.90% |
105.27% |
-27.08% |
85.90% |
307.37% |
-105.80% |
-111.17% |
NOPAT Growth |
|
-79.04% |
2,661.29% |
376.47% |
280.10% |
150.17% |
186.81% |
-26.40% |
94.42% |
291.97% |
-102.93% |
-108.01% |
Net Income Growth |
|
-86.10% |
140.51% |
311.40% |
240.50% |
135.03% |
186.81% |
-26.40% |
94.42% |
291.97% |
-100.97% |
-104.08% |
EPS Growth |
|
-97.64% |
121.28% |
241.87% |
154.32% |
119.72% |
202.60% |
-46.24% |
130.07% |
495.26% |
-111.95% |
-52.88% |
Operating Cash Flow Growth |
|
28.84% |
69.35% |
159.00% |
89.19% |
28.46% |
-30.10% |
56.86% |
534.83% |
92.91% |
51.99% |
-76.92% |
Free Cash Flow Firm Growth |
|
-57.65% |
150.46% |
-17.59% |
-509.33% |
-1,230.49% |
-376.60% |
-2,565.38% |
10.16% |
34.89% |
68.44% |
83.57% |
Invested Capital Growth |
|
-10.34% |
-7.93% |
4.90% |
31.67% |
47.41% |
57.71% |
52.14% |
24.14% |
29.48% |
7.77% |
4.85% |
Revenue Q/Q Growth |
|
49.04% |
58.36% |
8.66% |
-15.49% |
-0.93% |
73.16% |
-19.55% |
9.79% |
40.49% |
-44.06% |
54.92% |
EBITDA Q/Q Growth |
|
-330.00% |
156.23% |
24.25% |
-59.29% |
11.03% |
275.85% |
-54.26% |
10.44% |
173.12% |
-103.89% |
12.10% |
EBIT Q/Q Growth |
|
-299.00% |
158.91% |
24.39% |
-56.20% |
11.85% |
236.84% |
-55.81% |
11.66% |
145.09% |
-104.79% |
14.85% |
NOPAT Q/Q Growth |
|
-299.00% |
183.51% |
21.20% |
-55.40% |
11.14% |
377.41% |
-68.90% |
17.81% |
124.08% |
-103.56% |
14.85% |
Net Income Q/Q Growth |
|
-345.73% |
158.32% |
21.20% |
-55.40% |
11.14% |
377.41% |
-68.90% |
17.81% |
124.08% |
-101.18% |
-31.42% |
EPS Q/Q Growth |
|
-155.91% |
153.97% |
24.13% |
-68.32% |
-7.09% |
728.16% |
-77.95% |
35.59% |
140.38% |
-116.62% |
186.97% |
Operating Cash Flow Q/Q Growth |
|
495.72% |
21.93% |
-40.57% |
-56.17% |
304.50% |
-33.65% |
33.36% |
77.38% |
22.92% |
-47.73% |
-79.74% |
Free Cash Flow Firm Q/Q Growth |
|
-49.16% |
304.42% |
-85.49% |
-1,471.71% |
-40.42% |
1.05% |
-29.35% |
50.01% |
-1.76% |
52.05% |
32.66% |
Invested Capital Q/Q Growth |
|
-8.17% |
6.55% |
10.66% |
21.61% |
2.81% |
13.99% |
6.75% |
-0.78% |
7.24% |
-5.12% |
3.85% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-93.92% |
33.35% |
38.13% |
18.37% |
20.59% |
44.69% |
25.22% |
25.37% |
49.33% |
-3.43% |
-1.95% |
EBIT Margin |
|
-93.07% |
34.62% |
39.64% |
20.54% |
23.19% |
45.12% |
24.60% |
25.02% |
43.65% |
-3.74% |
-2.06% |
Profit (Net Income) Margin |
|
-93.29% |
34.36% |
38.32% |
20.22% |
22.69% |
62.55% |
24.01% |
25.76% |
41.09% |
-0.86% |
-0.73% |
Tax Burden Percent |
|
100.24% |
99.23% |
96.67% |
98.44% |
97.82% |
138.64% |
97.57% |
102.95% |
94.12% |
23.12% |
35.69% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.77% |
3.33% |
1.56% |
2.18% |
-38.64% |
2.43% |
-2.95% |
5.88% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-22.95% |
14.32% |
19.51% |
10.88% |
13.39% |
38.17% |
14.10% |
15.44% |
28.20% |
-1.61% |
-0.90% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-42.79% |
14.32% |
19.51% |
10.88% |
13.39% |
38.17% |
14.10% |
15.44% |
28.20% |
0.06% |
-0.17% |
Return on Net Nonoperating Assets (RNNOA) |
|
-8.03% |
2.86% |
3.30% |
1.93% |
2.67% |
6.43% |
2.50% |
2.70% |
4.71% |
0.01% |
-0.03% |
Return on Equity (ROE) |
|
-30.98% |
17.19% |
22.81% |
12.81% |
16.07% |
44.60% |
16.60% |
18.14% |
32.91% |
-1.60% |
-0.94% |
Cash Return on Invested Capital (CROIC) |
|
-1.07% |
1.16% |
-4.16% |
-22.07% |
-20.95% |
-20.41% |
-20.22% |
0.05% |
1.46% |
8.19% |
6.92% |
Operating Return on Assets (OROA) |
|
-10.80% |
4.92% |
6.87% |
3.94% |
4.77% |
9.56% |
5.21% |
5.61% |
11.71% |
-0.87% |
-0.49% |
Return on Assets (ROA) |
|
-10.82% |
4.88% |
6.65% |
3.88% |
4.67% |
13.25% |
5.08% |
5.77% |
11.02% |
-0.20% |
-0.17% |
Return on Common Equity (ROCE) |
|
-16.29% |
8.96% |
11.22% |
6.44% |
7.90% |
23.30% |
8.61% |
9.86% |
18.19% |
-0.90% |
-0.53% |
Return on Equity Simple (ROE_SIMPLE) |
|
-32.05% |
0.00% |
1.33% |
9.72% |
30.64% |
0.00% |
34.70% |
36.86% |
44.19% |
0.00% |
22.39% |
Net Operating Profit after Tax (NOPAT) |
|
-830 |
693 |
840 |
375 |
417 |
1,989 |
618 |
729 |
1,633 |
-58 |
-50 |
NOPAT Margin |
|
-65.15% |
34.36% |
38.32% |
20.22% |
22.69% |
62.55% |
24.01% |
25.76% |
41.09% |
-2.62% |
-1.44% |
Net Nonoperating Expense Percent (NNEP) |
|
19.84% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.67% |
-0.73% |
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% |
0.00% |
Operating Expenses to Revenue |
|
193.07% |
65.38% |
60.36% |
79.46% |
76.81% |
54.88% |
75.40% |
74.98% |
56.35% |
103.74% |
102.06% |
Earnings before Interest and Taxes (EBIT) |
|
-1,186 |
699 |
869 |
381 |
426 |
1,434 |
634 |
708 |
1,735 |
-83 |
-71 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1,197 |
673 |
836 |
340 |
378 |
1,421 |
650 |
718 |
1,960 |
-76 |
-67 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.47 |
1.73 |
1.70 |
1.22 |
1.47 |
1.14 |
1.33 |
1.25 |
1.35 |
1.32 |
1.23 |
Price to Tangible Book Value (P/TBV) |
|
1.56 |
1.83 |
1.78 |
1.27 |
1.52 |
1.26 |
1.45 |
1.36 |
1.45 |
1.42 |
1.33 |
Price to Revenue (P/Rev) |
|
1.50 |
1.58 |
1.37 |
1.11 |
1.27 |
1.10 |
1.27 |
1.13 |
1.13 |
1.11 |
0.95 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
21.53 |
7.20 |
3.95 |
5.16 |
4.49 |
3.94 |
7.04 |
7.25 |
Dividend Yield |
|
1.06% |
0.81% |
0.75% |
0.81% |
0.77% |
0.78% |
0.65% |
0.69% |
0.57% |
0.63% |
0.65% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
4.64% |
13.89% |
25.34% |
19.38% |
22.26% |
25.41% |
14.20% |
13.80% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
1.19 |
1.20 |
1.03 |
1.13 |
0.97 |
1.07 |
1.04 |
1.10 |
1.07 |
1.03 |
Enterprise Value to Revenue (EV/Rev) |
|
2.86 |
2.73 |
2.41 |
2.19 |
2.27 |
1.94 |
2.20 |
1.92 |
1.81 |
1.81 |
1.68 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
448.82 |
24.58 |
8.07 |
5.90 |
7.44 |
6.32 |
4.80 |
6.46 |
8.26 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
180.41 |
21.05 |
7.57 |
5.65 |
7.22 |
6.25 |
5.05 |
7.02 |
9.15 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
195.66 |
22.30 |
7.73 |
4.85 |
6.11 |
5.33 |
4.59 |
7.10 |
9.04 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.85 |
8.54 |
8.15 |
8.18 |
8.43 |
9.19 |
9.61 |
6.29 |
5.85 |
5.05 |
5.75 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
98.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,337.74 |
85.19 |
13.58 |
15.22 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.19 |
0.17 |
0.14 |
0.19 |
0.20 |
0.17 |
0.21 |
0.17 |
0.14 |
0.12 |
0.19 |
Long-Term Debt to Equity |
|
0.13 |
0.12 |
0.10 |
0.14 |
0.14 |
0.13 |
0.12 |
0.12 |
0.11 |
0.11 |
0.16 |
Financial Leverage |
|
0.19 |
0.20 |
0.17 |
0.18 |
0.20 |
0.17 |
0.18 |
0.17 |
0.17 |
0.14 |
0.20 |
Leverage Ratio |
|
3.61 |
3.52 |
3.43 |
3.30 |
3.44 |
3.37 |
3.27 |
3.14 |
2.99 |
3.01 |
3.16 |
Compound Leverage Factor |
|
3.61 |
3.52 |
3.43 |
3.30 |
3.44 |
3.37 |
3.27 |
3.14 |
2.99 |
3.01 |
3.16 |
Debt to Total Capital |
|
16.27% |
14.44% |
12.00% |
15.67% |
16.90% |
14.42% |
17.07% |
14.22% |
12.31% |
10.40% |
16.25% |
Short-Term Debt to Total Capital |
|
5.45% |
4.28% |
3.05% |
3.53% |
5.09% |
3.64% |
7.36% |
4.04% |
2.94% |
0.77% |
2.71% |
Long-Term Debt to Total Capital |
|
10.82% |
10.16% |
8.95% |
12.14% |
11.81% |
10.78% |
9.71% |
10.18% |
9.38% |
9.63% |
13.54% |
Preferred Equity to Total Capital |
|
6.93% |
6.51% |
5.88% |
4.84% |
4.70% |
4.13% |
3.87% |
3.90% |
3.63% |
3.83% |
3.69% |
Noncontrolling Interests to Total Capital |
|
38.60% |
39.35% |
42.01% |
36.60% |
35.51% |
33.57% |
32.46% |
32.91% |
33.23% |
35.62% |
32.88% |
Common Equity to Total Capital |
|
38.20% |
39.70% |
40.11% |
42.90% |
42.89% |
47.89% |
46.60% |
48.97% |
50.82% |
50.15% |
47.18% |
Debt to EBITDA |
|
-0.90 |
-1.34 |
45.03 |
3.72 |
1.21 |
0.88 |
1.19 |
0.86 |
0.54 |
0.63 |
1.30 |
Net Debt to EBITDA |
|
-0.28 |
-0.38 |
13.73 |
2.28 |
0.67 |
0.25 |
0.61 |
0.35 |
0.20 |
0.11 |
0.66 |
Long-Term Debt to EBITDA |
|
-0.60 |
-0.94 |
33.57 |
2.88 |
0.85 |
0.66 |
0.68 |
0.62 |
0.41 |
0.58 |
1.09 |
Debt to NOPAT |
|
-1.29 |
-1.95 |
19.63 |
3.38 |
1.16 |
0.72 |
0.97 |
0.73 |
0.51 |
0.69 |
1.43 |
Net Debt to NOPAT |
|
-0.41 |
-0.55 |
5.99 |
2.07 |
0.64 |
0.21 |
0.50 |
0.30 |
0.20 |
0.12 |
0.72 |
Long-Term Debt to NOPAT |
|
-0.85 |
-1.37 |
14.64 |
2.62 |
0.81 |
0.54 |
0.55 |
0.52 |
0.39 |
0.64 |
1.19 |
Noncontrolling Interest Sharing Ratio |
|
47.41% |
47.85% |
50.80% |
49.76% |
50.82% |
47.75% |
48.16% |
45.66% |
44.72% |
44.03% |
43.73% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
417 |
1,686 |
245 |
-3,356 |
-4,712 |
-4,663 |
-6,031 |
-3,015 |
-3,068 |
-1,471 |
-991 |
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% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
34.45 |
136.12 |
20.16 |
0.00 |
0.00 |
-76.38 |
-261.05 |
0.00 |
0.00 |
-20.82 |
-36.58 |
Operating Cash Flow to Interest Expense |
|
49.69 |
59.21 |
35.91 |
0.00 |
0.00 |
8.40 |
29.58 |
0.00 |
0.00 |
11.02 |
5.82 |
Operating Cash Flow Less CapEx to Interest Expense |
|
49.69 |
59.21 |
35.91 |
0.00 |
0.00 |
8.40 |
29.58 |
0.00 |
0.00 |
11.02 |
5.82 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.14 |
0.17 |
0.19 |
0.21 |
0.21 |
0.21 |
0.22 |
0.27 |
0.23 |
0.24 |
Fixed Asset Turnover |
|
0.00 |
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 |
|
10,817 |
11,525 |
12,753 |
15,509 |
15,945 |
18,176 |
19,403 |
19,253 |
20,646 |
19,589 |
20,344 |
Invested Capital Turnover |
|
0.35 |
0.42 |
0.51 |
0.54 |
0.59 |
0.61 |
0.59 |
0.60 |
0.69 |
0.61 |
0.63 |
Increase / (Decrease) in Invested Capital |
|
-1,247 |
-992 |
596 |
3,731 |
5,129 |
6,651 |
6,650 |
3,744 |
4,701 |
1,413 |
941 |
Enterprise Value (EV) |
|
11,535 |
13,693 |
15,253 |
16,048 |
17,972 |
17,559 |
20,759 |
20,016 |
22,788 |
21,012 |
20,933 |
Market Capitalization |
|
6,055 |
7,938 |
8,678 |
8,135 |
10,061 |
9,966 |
12,006 |
11,819 |
14,207 |
12,923 |
11,820 |
Book Value per Share |
|
$94.54 |
$104.69 |
$117.01 |
$151.44 |
$133.61 |
$170.11 |
$171.01 |
$178.31 |
$201.18 |
$189.14 |
$194.89 |
Tangible Book Value per Share |
|
$89.07 |
$99.25 |
$111.60 |
$146.08 |
$129.05 |
$154.96 |
$156.66 |
$164.36 |
$187.42 |
$175.59 |
$180.96 |
Total Capital |
|
10,817 |
11,525 |
12,753 |
15,509 |
15,945 |
18,176 |
19,403 |
19,253 |
20,646 |
19,589 |
20,344 |
Total Debt |
|
1,760 |
1,664 |
1,530 |
2,430 |
2,694 |
2,620 |
3,312 |
2,739 |
2,543 |
2,037 |
3,306 |
Total Long-Term Debt |
|
1,170 |
1,170 |
1,141 |
1,882 |
1,883 |
1,959 |
1,884 |
1,960 |
1,936 |
1,887 |
2,754 |
Net Debt |
|
556 |
470 |
467 |
1,486 |
1,499 |
743 |
1,706 |
1,111 |
970 |
361 |
1,673 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
359 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-39 |
-24 |
Net Nonoperating Obligations (NNO) |
|
1,760 |
1,664 |
1,530 |
2,430 |
2,694 |
2,620 |
3,312 |
2,739 |
2,543 |
2,037 |
3,306 |
Total Depreciation and Amortization (D&A) |
|
-11 |
-26 |
-33 |
-40 |
-48 |
-14 |
16 |
9.96 |
226 |
6.85 |
3.74 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($19.27) |
$10.40 |
$12.95 |
$4.10 |
$3.81 |
$31.54 |
$6.96 |
$9.44 |
$22.68 |
($3.77) |
$3.29 |
Adjusted Weighted Average Basic Shares Outstanding |
|
43.70M |
43.72M |
43.93M |
51.18M |
51.17M |
52.69M |
52.88M |
52.16M |
51.94M |
49.25M |
48.65M |
Adjusted Diluted Earnings per Share |
|
($19.27) |
$10.40 |
$12.91 |
$4.09 |
$3.80 |
$31.47 |
$6.94 |
$9.41 |
$22.62 |
($3.76) |
$3.27 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
43.70M |
43.72M |
43.93M |
51.18M |
51.17M |
52.69M |
52.88M |
52.16M |
51.94M |
49.25M |
48.65M |
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 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
43.70M |
43.72M |
43.93M |
51.18M |
51.17M |
52.69M |
52.88M |
52.16M |
51.94M |
49.25M |
48.65M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-785 |
764 |
915 |
454 |
497 |
1,098 |
722 |
571 |
1,751 |
52 |
21 |
Normalized NOPAT Margin |
|
-61.60% |
37.88% |
41.73% |
24.50% |
27.10% |
34.54% |
28.03% |
20.19% |
44.05% |
2.33% |
0.60% |
Pre Tax Income Margin |
|
-93.07% |
34.62% |
39.64% |
20.54% |
23.19% |
45.12% |
24.60% |
25.02% |
43.65% |
-3.74% |
-2.06% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-98.02 |
56.42 |
71.63 |
0.00 |
0.00 |
23.50 |
27.43 |
0.00 |
0.00 |
-1.18 |
-2.61 |
NOPAT to Interest Expense |
|
-68.61 |
55.99 |
69.25 |
0.00 |
0.00 |
32.57 |
26.77 |
0.00 |
0.00 |
-0.82 |
-1.83 |
EBIT Less CapEx to Interest Expense |
|
-98.02 |
56.42 |
71.63 |
0.00 |
0.00 |
23.50 |
27.43 |
0.00 |
0.00 |
-1.18 |
-2.61 |
NOPAT Less CapEx to Interest Expense |
|
-68.61 |
55.99 |
69.25 |
0.00 |
0.00 |
32.57 |
26.77 |
0.00 |
0.00 |
-0.82 |
-1.83 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-6.37% |
-8.63% |
128.86% |
14.39% |
4.59% |
3.05% |
3.36% |
3.08% |
2.34% |
3.93% |
4.97% |
Augmented Payout Ratio |
|
-37.67% |
-23.00% |
128.86% |
17.91% |
4.59% |
3.05% |
3.36% |
5.97% |
6.67% |
26.45% |
49.20% |
Key Financial Trends
RenaissanceRe Holdings Ltd (NYSE: RNR) has experienced notable fluctuations in financial performance over the last four years, through Q1 2025, with some key trends and observations:
- Consistent Premiums Earned Growth: Premiums earned steadily increased from approximately $1.69 billion in Q1 2023 to $2.72 billion in Q1 2025, indicating expanding underwriting activity.
- Strong Investment Gains in Most Quarters: The company recorded large net realized and unrealized gains on investments, with a peak of $1.39 billion in Q3 2024 and $749 million in Q1 2025, contributing positively to total revenue.
- Improved Net Income for Common Shareholders: Despite some quarterly volatility, net income attributable to common shareholders was positive at $161 million in Q1 2025, an improvement from losses in late 2024.
- Increasing Equity Base: Total common equity increased steadily from roughly $4.1 billion in Q3 2022 to nearly $9.6 billion in Q1 2025, indicating solid capital accumulation.
- Solid Operating Cash Flows: Net cash from continuing operating activities was positive in every reported quarter, with $158 million in Q1 2025 and consistently above $400 million in many prior quarters.
- Stable Debt Levels: Long-term debt remained within a relatively tight range around $1.1 billion in early 2023 to $2.75 billion in Q1 2025, with some increases in recent periods but no concerning spikes.
- Consistent Dividend Payments: Quarterly cash dividends per common share stayed around $0.37-$0.40, suggesting steady shareholder returns policy.
- Shares Outstanding Fluctuation: Weighted average diluted shares outstanding increased from ~44 million in early 2023 to about 49 million shares in Q1 2025, somewhat diluting EPS.
- Fluctuating Cash and Due from Banks: Cash balances varied between approximately $1.06 billion and $1.63 billion over the period, reflecting liquidity management.
- Volatile Net Income and Capital Gains: Some quarters had sharp losses (e.g., Q3 2022) and negative capital gains, reflecting potential investment market volatility impacting earnings.
- High Amortization and Special Charges: Amortization expense has been high (ranging from $400 million to $680 million), and other special charges often exceeded $70 million, affecting profitability.
- Significant Noncontrolling Interest Impact: Net income attributable to noncontrolling interests showed large negative or positive swings, such as -$195 million in Q1 2025 and $450 million in Q3 2024, impacting consolidated results.
- Substantial Claims Expense: Property & liability insurance claims ranged near or above $1.3 billion each quarter, representing significant underwriting risk and expense.
- Negative Net Interest Income: Interest expense from long-term debt increased to nearly $27 million in Q1 2025, with net interest income consistently negative in recent quarters, pressuring margins.
In summary, RenaissanceRe has demonstrated growth in premiums and equity, with steady cash flows and positive shareholder returns through dividends. However, earnings have remained volatile due to investment results, claims experience, and high amortization/amortization-related charges. The company’s financial position remains strong with a growing equity base and manageable debt levels, but earnings quality depends heavily on investment market conditions and underwriting outcomes.
10/08/25 07:14 PM ETAI Generated. May Contain Errors.