Annual Income Statements for SiriusPoint
This table shows SiriusPoint's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for SiriusPoint
This table shows SiriusPoint'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 |
|
-94 |
-23 |
136 |
60 |
62 |
98 |
95 |
114 |
8.50 |
-17 |
62 |
Consolidated Net Income / (Loss) |
|
-94 |
-23 |
138 |
62 |
64 |
100 |
96 |
115 |
8.70 |
-17 |
62 |
Net Income / (Loss) Continuing Operations |
|
-94 |
-19 |
138 |
62 |
64 |
100 |
96 |
115 |
8.70 |
-17 |
62 |
Total Pre-Tax Income |
|
-93 |
-43 |
164 |
78 |
79 |
-1.90 |
106 |
129 |
11 |
-13 |
75 |
Total Revenue |
|
640 |
602 |
665 |
682 |
685 |
607 |
669 |
724 |
545 |
606 |
711 |
Net Interest Income / (Expense) |
|
-9.40 |
-11 |
-13 |
-12 |
-20 |
-20 |
-21 |
-16 |
-14 |
-20 |
-18 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
9.40 |
11 |
13 |
12 |
20 |
20 |
21 |
16 |
14 |
20 |
18 |
Long-Term Debt Interest Expense |
|
9.40 |
11 |
13 |
12 |
20 |
20 |
21 |
16 |
14 |
20 |
18 |
Total Non-Interest Income |
|
649 |
612 |
678 |
693 |
704 |
627 |
689 |
740 |
559 |
626 |
730 |
Other Service Charges |
|
13 |
-13 |
8.80 |
5.30 |
22 |
62 |
12 |
130 |
18 |
25 |
30 |
Net Realized & Unrealized Capital Gains on Investments |
|
23 |
18 |
74 |
48 |
70 |
-13 |
84 |
20 |
-28 |
11 |
73 |
Premiums Earned |
|
613 |
607 |
596 |
640 |
613 |
578 |
594 |
591 |
569 |
590 |
627 |
Total Non-Interest Expense |
|
732 |
640 |
501 |
604 |
606 |
609 |
563 |
595 |
534 |
619 |
636 |
Property & Liability Insurance Claims |
|
498 |
390 |
267 |
376 |
373 |
365 |
318 |
364 |
318 |
369 |
402 |
Insurance Policy Acquisition Costs |
|
45 |
46 |
52 |
43 |
37 |
64 |
42 |
41 |
45 |
54 |
41 |
Other Operating Expenses |
|
71 |
-20 |
60 |
70 |
63 |
65 |
56 |
67 |
51 |
58 |
61 |
Amortization Expense |
|
2.10 |
2.10 |
2.40 |
2.90 |
2.90 |
2.90 |
2.90 |
3.00 |
3.00 |
3.00 |
2.90 |
Restructuring Charge |
|
117 |
- |
120 |
112 |
130 |
112 |
145 |
120 |
118 |
135 |
130 |
Income Tax Expense |
|
0.90 |
-20 |
26 |
16 |
15 |
-102 |
9.70 |
14 |
2.40 |
4.40 |
13 |
Preferred Stock Dividends Declared |
|
4.00 |
- |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
4.00 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.80 |
-0.40 |
2.40 |
2.00 |
2.30 |
2.20 |
1.10 |
0.90 |
0.20 |
0.30 |
0.40 |
Basic Earnings per Share |
|
($0.61) |
($0.16) |
$0.76 |
$0.32 |
$0.33 |
$0.52 |
$0.50 |
$0.60 |
$0.03 |
($0.07) |
$0.50 |
Weighted Average Basic Shares Outstanding |
|
160.32M |
160.23M |
160.91M |
162.03M |
163.74M |
163.34M |
168.93M |
170.17M |
165.66M |
166.54M |
115.98M |
Diluted Earnings per Share |
|
($0.61) |
($0.16) |
$0.74 |
$0.31 |
$0.32 |
$0.48 |
$0.49 |
$0.57 |
$0.03 |
($0.05) |
$0.49 |
Weighted Average Diluted Shares Outstanding |
|
160.32M |
160.23M |
164.13M |
166.71M |
168.52M |
169.61M |
174.38M |
178.71M |
172.80M |
169.47M |
118.56M |
Weighted Average Basic & Diluted Shares Outstanding |
|
162.17M |
162.38M |
162.95M |
164.50M |
167.58M |
169.80M |
170.48M |
170.90M |
161.87M |
162.23M |
116.59M |
Annual Cash Flow Statements for SiriusPoint
This table details how cash moves in and out of SiriusPoint'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 |
|
-8.33 |
-42 |
240 |
164 |
941 |
60 |
235 |
-1,035 |
188 |
-207 |
Net Cash From Operating Activities |
|
188 |
4.77 |
-79 |
13 |
141 |
73 |
1.60 |
293 |
581 |
75 |
Net Cash From Continuing Operating Activities |
|
188 |
4.77 |
-79 |
13 |
141 |
73 |
1.60 |
293 |
581 |
75 |
Net Income / (Loss) Continuing Operations |
|
-87 |
29 |
282 |
-317 |
201 |
144 |
56 |
-386 |
364 |
202 |
Consolidated Net Income / (Loss) |
|
-87 |
29 |
282 |
-317 |
201 |
144 |
56 |
-386 |
364 |
202 |
Amortization Expense |
|
0.32 |
5.12 |
0.47 |
4.13 |
-1.40 |
-3.80 |
15 |
-9.10 |
-56 |
-49 |
Non-Cash Adjustments to Reconcile Net Income |
|
23 |
-116 |
-464 |
244 |
-217 |
-221 |
-412 |
393 |
97 |
89 |
Changes in Operating Assets and Liabilities, net |
|
252 |
87 |
103 |
83 |
159 |
155 |
342 |
295 |
176 |
-168 |
Net Cash From Investing Activities |
|
-164 |
-85 |
265 |
378 |
787 |
6.00 |
209 |
-1,304 |
-332 |
344 |
Net Cash From Continuing Investing Activities |
|
-164 |
-85 |
265 |
378 |
787 |
6.00 |
209 |
-1,304 |
-332 |
344 |
Purchase of Investment Securities |
|
-3,905 |
-5,003 |
-3,891 |
-4,474 |
-418 |
-431 |
-3,410 |
-6,537 |
-4,962 |
-2,732 |
Sale and/or Maturity of Investments |
|
3,661 |
4,551 |
4,306 |
4,419 |
1,206 |
532 |
2,888 |
5,228 |
4,624 |
3,070 |
Other Investing Activities, net |
|
80 |
367 |
-150 |
432 |
-0.90 |
-95 |
78 |
4.50 |
5.50 |
6.20 |
Net Cash From Financing Activities |
|
-32 |
38 |
54 |
-227 |
13 |
-19 |
24 |
-24 |
-62 |
-625 |
Net Cash From Continuing Financing Activities |
|
-32 |
38 |
54 |
-227 |
13 |
-19 |
24 |
-24 |
-62 |
-625 |
Net Change in Deposits |
|
-66 |
22 |
19 |
9.79 |
11 |
-20 |
-14 |
-14 |
-6.10 |
-94 |
Issuance of Debt |
|
113 |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
394 |
Repayment of Debt |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
-518 |
Repurchase of Common Equity |
|
0.00 |
-7.39 |
-41 |
-139 |
- |
0.00 |
0.00 |
-5.00 |
0.00 |
-300 |
Payment of Dividends |
|
- |
- |
- |
-98 |
0.00 |
0.00 |
-12 |
-16 |
-16 |
-16 |
Other Financing Activities, Net |
|
-84 |
18 |
74 |
-0.07 |
-0.10 |
0.80 |
-0.30 |
11 |
-39 |
-91 |
Cash Interest Paid |
|
9.31 |
23 |
21 |
26 |
8.10 |
8.30 |
39 |
39 |
46 |
66 |
Cash Income Taxes Paid |
|
4.43 |
5.95 |
7.81 |
7.27 |
0.00 |
0.10 |
15 |
-2.20 |
50 |
51 |
Quarterly Cash Flow Statements for SiriusPoint
This table details how cash moves in and out of SiriusPoint'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 |
|
-566 |
102 |
61 |
-203 |
40 |
290 |
-15 |
-362 |
91 |
79 |
31 |
Net Cash From Operating Activities |
|
200 |
48 |
94 |
112 |
162 |
213 |
56 |
-147 |
58 |
108 |
-89 |
Net Cash From Continuing Operating Activities |
|
200 |
48 |
94 |
112 |
162 |
213 |
56 |
-147 |
58 |
108 |
-89 |
Net Income / (Loss) Continuing Operations |
|
-94 |
-23 |
138 |
62 |
64 |
100 |
96 |
115 |
8.70 |
-17 |
62 |
Consolidated Net Income / (Loss) |
|
-94 |
-23 |
138 |
62 |
64 |
100 |
96 |
115 |
8.70 |
-17 |
62 |
Amortization Expense |
|
-8.20 |
-13 |
-18 |
-13 |
-18 |
-6.70 |
-15 |
-14 |
-12 |
-8.40 |
-6.40 |
Non-Cash Adjustments to Reconcile Net Income |
|
-15 |
114 |
14 |
-22 |
60 |
45 |
7.30 |
27 |
26 |
29 |
25 |
Changes in Operating Assets and Liabilities, net |
|
317 |
-30 |
-41 |
85 |
56 |
75 |
-32 |
-276 |
36 |
105 |
-169 |
Net Cash From Investing Activities |
|
-759 |
60 |
6.10 |
-304 |
-98 |
63 |
-78 |
16 |
202 |
203 |
611 |
Net Cash From Continuing Investing Activities |
|
-759 |
60 |
6.10 |
-304 |
-98 |
63 |
-78 |
16 |
202 |
203 |
611 |
Purchase of Investment Securities |
|
-1,733 |
-1,884 |
-1,259 |
-1,833 |
-859 |
-1,010 |
-977 |
-837 |
-480 |
-438 |
-523 |
Sale and/or Maturity of Investments |
|
923 |
1,945 |
1,207 |
1,573 |
754 |
1,090 |
856 |
886 |
685 |
643 |
1,153 |
Other Investing Activities, net |
|
51 |
-1.30 |
59 |
-44 |
7.70 |
-17 |
44 |
-33 |
-2.40 |
-2.40 |
-19 |
Net Cash From Financing Activities |
|
-7.30 |
-5.40 |
-39 |
-12 |
-24 |
14 |
7.10 |
-232 |
-169 |
-232 |
-491 |
Net Cash From Continuing Financing Activities |
|
-7.30 |
-5.40 |
-39 |
-12 |
-24 |
14 |
7.10 |
-232 |
-169 |
-232 |
-491 |
Net Change in Deposits |
|
-2.90 |
-1.30 |
3.80 |
-11 |
-0.30 |
1.50 |
-3.00 |
-99 |
3.90 |
3.80 |
3.90 |
Repurchase of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-170 |
-491 |
Payment of Dividends |
|
-4.00 |
-4.00 |
-4.00 |
-4.00 |
-4.00 |
-4.00 |
-4.00 |
-4.00 |
-4.00 |
-4.00 |
-4.00 |
Other Financing Activities, Net |
|
-0.40 |
-0.10 |
-39 |
3.40 |
-20 |
16 |
14 |
-4.50 |
-39 |
-61 |
-0.50 |
Annual Balance Sheets for SiriusPoint
This table presents SiriusPoint'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 |
|
3,545 |
3,896 |
4,672 |
3,086 |
3,440 |
3,535 |
10,618 |
11,036 |
12,872 |
12,525 |
Cash and Due from Banks |
|
20 |
9.95 |
8.20 |
104 |
639 |
526 |
1,000 |
705 |
969 |
682 |
Restricted Cash |
|
331 |
299 |
541 |
609 |
1,015 |
1,188 |
949 |
208 |
132 |
213 |
Trading Account Securities |
|
2,265 |
2,565 |
2,958 |
1,524 |
986 |
105 |
4,530 |
5,654 |
6,078 |
5,706 |
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 |
|
11 |
6.51 |
3.77 |
1.32 |
2.18 |
0.90 |
8.30 |
27 |
42 |
44 |
Customer and Other Receivables |
|
- |
- |
- |
- |
- |
- |
250 |
19 |
3.00 |
0.00 |
Unearned Premiums Asset |
|
294 |
382 |
477 |
620 |
619 |
477 |
3,166 |
3,602 |
4,711 |
4,834 |
Deferred Acquisition Cost |
|
197 |
222 |
259 |
204 |
155 |
69 |
219 |
295 |
309 |
328 |
Intangible Assets |
|
- |
- |
- |
- |
- |
0.00 |
172 |
164 |
153 |
141 |
Other Assets |
|
426 |
412 |
425 |
24 |
25 |
1,170 |
325 |
363 |
475 |
579 |
Total Liabilities & Shareholders' Equity |
|
3,545 |
3,896 |
4,672 |
3,086 |
3,440 |
3,535 |
10,618 |
11,036 |
12,872 |
12,525 |
Total Liabilities |
|
2,149 |
2,446 |
2,902 |
1,882 |
2,026 |
1,970 |
8,115 |
8,954 |
10,341 |
10,586 |
Non-Interest Bearing Deposits |
|
84 |
105 |
129 |
145 |
172 |
153 |
151 |
141 |
134 |
17 |
Short-Term Debt |
|
697 |
1,013 |
914 |
114 |
114 |
0.00 |
6.50 |
18 |
6.20 |
18 |
Long-Term Debt |
|
- |
- |
0.00 |
2.30 |
- |
114 |
817 |
778 |
786 |
639 |
Claims and Claim Expense |
|
466 |
605 |
721 |
937 |
1,112 |
1,310 |
4,841 |
5,269 |
5,608 |
5,654 |
Unearned Premiums Liability |
|
532 |
557 |
650 |
603 |
525 |
285 |
1,198 |
1,521 |
1,627 |
1,639 |
Other Long-Term Liabilities |
|
358 |
155 |
455 |
73 |
85 |
90 |
1,101 |
1,227 |
2,179 |
2,619 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,396 |
1,450 |
1,661 |
1,205 |
1,414 |
1,565 |
2,503 |
2,083 |
2,531 |
1,939 |
Total Preferred & Common Equity |
|
1,380 |
1,414 |
1,656 |
1,205 |
1,414 |
1,564 |
2,504 |
2,075 |
2,514 |
1,937 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
200 |
200 |
200 |
200 |
Total Common Equity |
|
1,380 |
1,414 |
1,656 |
1,205 |
1,414 |
1,564 |
2,304 |
1,875 |
2,314 |
1,737 |
Common Stock |
|
1,091 |
1,105 |
1,110 |
928 |
937 |
944 |
1,639 |
1,658 |
1,710 |
957 |
Retained Earnings |
|
289 |
316 |
594 |
276 |
477 |
620 |
665 |
262 |
601 |
785 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
- |
- |
- |
- |
0.00 |
-0.20 |
-45 |
3.10 |
-4.10 |
Noncontrolling Interest |
|
16 |
36 |
5.41 |
- |
0.00 |
1.40 |
-0.40 |
7.90 |
17 |
1.40 |
Quarterly Balance Sheets for SiriusPoint
This table presents SiriusPoint'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 |
|
10,998 |
11,807 |
12,623 |
12,591 |
13,136 |
12,764 |
12,683 |
12,281 |
Cash and Due from Banks |
|
647 |
764 |
676 |
704 |
868 |
598 |
641 |
740 |
Restricted Cash |
|
144 |
211 |
95 |
108 |
219 |
126 |
175 |
185 |
Trading Account Securities |
|
5,738 |
5,762 |
5,953 |
6,026 |
6,197 |
6,099 |
6,048 |
5,119 |
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 |
|
17 |
34 |
37 |
41 |
45 |
51 |
49 |
42 |
Unearned Premiums Asset |
|
3,641 |
4,115 |
5,010 |
4,837 |
4,856 |
4,808 |
4,735 |
5,091 |
Deferred Acquisition Cost |
|
279 |
357 |
340 |
333 |
321 |
342 |
330 |
369 |
Intangible Assets |
|
166 |
162 |
159 |
156 |
150 |
147 |
144 |
138 |
Other Assets |
|
366 |
392 |
348 |
385 |
481 |
594 |
561 |
597 |
Total Liabilities & Shareholders' Equity |
|
10,998 |
11,807 |
12,623 |
12,591 |
13,136 |
12,764 |
12,683 |
12,281 |
Total Liabilities |
|
8,905 |
9,559 |
10,355 |
10,326 |
10,515 |
10,059 |
9,986 |
10,254 |
Non-Interest Bearing Deposits |
|
139 |
141 |
138 |
136 |
129 |
22 |
20 |
16 |
Short-Term Debt |
|
34 |
80 |
39 |
39 |
61 |
40 |
23 |
6.60 |
Long-Term Debt |
|
762 |
779 |
766 |
764 |
771 |
649 |
661 |
664 |
Claims and Claim Expense |
|
5,201 |
5,319 |
5,339 |
5,449 |
5,565 |
5,606 |
5,702 |
5,763 |
Unearned Premiums Liability |
|
1,573 |
1,833 |
1,819 |
1,763 |
1,716 |
1,770 |
1,684 |
1,817 |
Other Long-Term Liabilities |
|
1,197 |
1,406 |
2,254 |
2,176 |
2,274 |
1,972 |
1,896 |
1,989 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,093 |
2,248 |
2,268 |
2,265 |
2,620 |
2,706 |
2,697 |
2,027 |
Total Preferred & Common Equity |
|
2,085 |
2,237 |
2,255 |
2,250 |
2,603 |
2,704 |
2,695 |
2,025 |
Preferred Stock |
|
200 |
200 |
200 |
200 |
200 |
200 |
200 |
200 |
Total Common Equity |
|
1,885 |
2,037 |
2,055 |
2,050 |
2,403 |
2,504 |
2,495 |
1,825 |
Common Stock |
|
1,649 |
1,659 |
1,662 |
1,678 |
1,728 |
1,730 |
1,607 |
956 |
Retained Earnings |
|
289 |
401 |
467 |
508 |
692 |
802 |
806 |
843 |
Accumulated Other Comprehensive Income / (Loss) |
|
-54 |
-23 |
-74 |
-135 |
-17 |
-28 |
82 |
26 |
Noncontrolling Interest |
|
8.30 |
11 |
13 |
15 |
18 |
1.40 |
1.60 |
1.50 |
Annual Metrics And Ratios for SiriusPoint
This table displays calculated financial ratios and metrics derived from SiriusPoint's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.02% |
21.14% |
29.37% |
-60.29% |
169.91% |
-9.73% |
149.99% |
-2.63% |
23.69% |
-3.57% |
EBITDA Growth |
|
-246.82% |
143.98% |
643.22% |
-207.86% |
162.99% |
-25.91% |
-59.15% |
-813.72% |
160.84% |
-30.03% |
EBIT Growth |
|
-244.88% |
138.15% |
752.21% |
-209.44% |
162.62% |
-24.54% |
-70.31% |
-1,037.25% |
175.40% |
-26.86% |
NOPAT Growth |
|
-211.52% |
145.66% |
875.80% |
-179.86% |
189.14% |
-28.32% |
-61.20% |
-630.27% |
222.92% |
-44.35% |
Net Income Growth |
|
-254.19% |
133.02% |
875.80% |
-212.67% |
163.19% |
-28.32% |
-61.20% |
-791.76% |
194.22% |
-44.35% |
EPS Growth |
|
-278.72% |
130.95% |
915.38% |
-223.86% |
166.06% |
-29.17% |
-82.35% |
-1,029.63% |
173.71% |
-43.78% |
Operating Cash Flow Growth |
|
53.37% |
-97.46% |
-1,746.11% |
117.05% |
954.01% |
-48.05% |
-97.82% |
18,231.25% |
98.19% |
-87.15% |
Free Cash Flow Firm Growth |
|
-15.46% |
-16.83% |
118.01% |
1,753.10% |
-100.60% |
-12.62% |
-20,734.10% |
109.55% |
-153.09% |
1,251.80% |
Invested Capital Growth |
|
12.25% |
17.66% |
8.95% |
-50.78% |
15.70% |
9.91% |
98.05% |
-13.46% |
15.44% |
-21.88% |
Revenue Q/Q Growth |
|
4.79% |
-5.94% |
2.77% |
-41.28% |
51.43% |
15.21% |
1.84% |
9.54% |
0.20% |
-0.03% |
EBITDA Q/Q Growth |
|
39.86% |
-70.04% |
44.79% |
-1,104.03% |
250.43% |
177.42% |
-82.28% |
18.80% |
19.79% |
-6.32% |
EBIT Q/Q Growth |
|
38.99% |
-72.93% |
44.35% |
-1,247.81% |
250.09% |
257.51% |
-86.63% |
21.43% |
13.01% |
-4.39% |
NOPAT Q/Q Growth |
|
38.99% |
-75.65% |
48.55% |
-975.45% |
313.67% |
270.44% |
-82.95% |
20.84% |
50.91% |
-36.57% |
Net Income Q/Q Growth |
|
39.30% |
-75.65% |
48.55% |
-1,335.05% |
257.79% |
270.44% |
-82.95% |
22.77% |
50.91% |
-36.57% |
EPS Q/Q Growth |
|
39.57% |
-76.79% |
49.15% |
-1,586.36% |
277.05% |
292.31% |
-90.49% |
27.46% |
52.89% |
-33.76% |
Operating Cash Flow Q/Q Growth |
|
-27.30% |
154.59% |
-353.57% |
115.20% |
60.71% |
-18.29% |
-97.07% |
33.14% |
39.77% |
-58.59% |
Free Cash Flow Firm Q/Q Growth |
|
29.30% |
-30.16% |
-83.83% |
55.63% |
-112.69% |
-20.29% |
0.84% |
-28.33% |
-230.79% |
13,178.57% |
Invested Capital Q/Q Growth |
|
-3.07% |
-3.04% |
14.18% |
-19.71% |
2.04% |
8.87% |
-4.26% |
-0.35% |
8.31% |
-23.20% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-15.58% |
5.65% |
32.48% |
-88.23% |
20.59% |
16.90% |
2.76% |
-20.24% |
9.96% |
7.22% |
EBIT Margin |
|
-15.63% |
4.92% |
32.43% |
-89.38% |
20.74% |
17.33% |
2.06% |
-19.82% |
12.08% |
9.16% |
Profit (Net Income) Margin |
|
-15.13% |
4.12% |
31.11% |
-88.27% |
20.66% |
16.41% |
2.55% |
-18.10% |
13.79% |
7.96% |
Tax Burden Percent |
|
96.78% |
83.77% |
95.92% |
98.75% |
99.65% |
94.67% |
123.73% |
91.32% |
114.12% |
86.83% |
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 |
|
0.00% |
16.23% |
4.08% |
0.00% |
0.35% |
5.33% |
-23.73% |
0.00% |
-14.12% |
13.17% |
Return on Invested Capital (ROIC) |
|
-3.20% |
1.27% |
10.95% |
-11.24% |
14.08% |
8.97% |
2.23% |
-9.54% |
11.73% |
6.84% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.99% |
1.27% |
10.95% |
-29.19% |
14.08% |
8.97% |
2.23% |
-20.67% |
11.73% |
6.84% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.74% |
0.76% |
6.55% |
-10.11% |
1.24% |
0.69% |
0.51% |
-7.30% |
4.04% |
2.22% |
Return on Equity (ROE) |
|
-5.93% |
2.03% |
17.50% |
-21.35% |
15.32% |
9.65% |
2.74% |
-16.83% |
15.77% |
9.06% |
Cash Return on Invested Capital (CROIC) |
|
-14.74% |
-14.96% |
2.39% |
56.82% |
-0.48% |
-0.48% |
-63.57% |
4.90% |
-2.60% |
31.41% |
Operating Return on Assets (OROA) |
|
-2.82% |
0.93% |
6.86% |
-8.29% |
6.17% |
4.36% |
0.64% |
-3.90% |
2.67% |
1.84% |
Return on Assets (ROA) |
|
-2.73% |
0.78% |
6.58% |
-8.18% |
6.15% |
4.12% |
0.79% |
-3.57% |
3.04% |
1.59% |
Return on Common Equity (ROCE) |
|
-5.70% |
1.99% |
16.69% |
-20.53% |
15.32% |
9.65% |
2.61% |
-15.34% |
14.32% |
8.21% |
Return on Equity Simple (ROE_SIMPLE) |
|
-6.34% |
2.04% |
17.01% |
-26.36% |
14.19% |
9.20% |
2.23% |
-18.61% |
14.47% |
10.45% |
Net Operating Profit after Tax (NOPAT) |
|
-63 |
29 |
282 |
-225 |
201 |
144 |
56 |
-296 |
364 |
202 |
NOPAT Margin |
|
-10.94% |
4.12% |
31.11% |
-62.57% |
20.66% |
16.41% |
2.55% |
-13.87% |
13.79% |
7.96% |
Net Nonoperating Expense Percent (NNEP) |
|
4.79% |
0.00% |
0.00% |
17.95% |
0.00% |
0.00% |
0.00% |
11.13% |
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 |
|
115.63% |
95.08% |
67.57% |
189.38% |
79.26% |
82.67% |
97.94% |
119.82% |
87.92% |
90.84% |
Earnings before Interest and Taxes (EBIT) |
|
-90 |
34 |
294 |
-321 |
201 |
152 |
45 |
-423 |
319 |
233 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-90 |
40 |
294 |
-317 |
200 |
148 |
61 |
-432 |
263 |
184 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.03 |
0.87 |
0.95 |
0.75 |
0.70 |
0.58 |
0.57 |
0.51 |
0.84 |
1.53 |
Price to Tangible Book Value (P/TBV) |
|
1.03 |
0.87 |
0.95 |
0.75 |
0.70 |
0.58 |
0.62 |
0.56 |
0.90 |
1.66 |
Price to Revenue (P/Rev) |
|
2.45 |
1.76 |
1.74 |
2.52 |
1.02 |
1.04 |
0.60 |
0.45 |
0.74 |
1.04 |
Price to Earnings (P/E) |
|
0.00 |
44.46 |
5.66 |
0.00 |
4.94 |
6.34 |
22.66 |
0.00 |
5.48 |
13.27 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
2.25% |
17.66% |
0.00% |
20.24% |
15.78% |
4.41% |
0.00% |
18.25% |
7.53% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.85 |
0.80 |
0.76 |
0.24 |
0.00 |
0.00 |
0.12 |
0.36 |
0.56 |
1.01 |
Enterprise Value to Revenue (EV/Rev) |
|
3.07 |
2.81 |
2.26 |
0.86 |
0.00 |
0.00 |
0.18 |
0.49 |
0.70 |
1.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
49.73 |
6.97 |
0.00 |
0.00 |
0.00 |
6.46 |
0.00 |
7.05 |
14.24 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
57.11 |
6.98 |
0.00 |
0.00 |
0.00 |
8.67 |
0.00 |
5.81 |
11.23 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
68.18 |
7.28 |
0.00 |
0.00 |
0.00 |
7.01 |
0.00 |
5.09 |
12.93 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.46 |
412.63 |
0.00 |
23.21 |
0.00 |
0.00 |
244.34 |
3.57 |
3.19 |
35.03 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
33.41 |
0.27 |
0.00 |
0.00 |
0.00 |
6.89 |
0.00 |
2.82 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.50 |
0.70 |
0.52 |
0.10 |
0.08 |
0.07 |
0.33 |
0.38 |
0.31 |
0.34 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.33 |
0.37 |
0.31 |
0.33 |
Financial Leverage |
|
0.34 |
0.60 |
0.60 |
0.35 |
0.09 |
0.08 |
0.23 |
0.35 |
0.34 |
0.32 |
Leverage Ratio |
|
2.17 |
2.61 |
2.66 |
2.61 |
2.49 |
2.34 |
3.48 |
4.72 |
5.18 |
5.68 |
Compound Leverage Factor |
|
2.17 |
2.61 |
2.66 |
2.61 |
2.49 |
2.34 |
3.48 |
4.72 |
5.18 |
5.68 |
Debt to Total Capital |
|
33.31% |
41.14% |
34.05% |
8.80% |
7.47% |
6.81% |
24.75% |
27.65% |
23.85% |
25.31% |
Short-Term Debt to Total Capital |
|
33.31% |
41.14% |
34.05% |
8.62% |
7.47% |
0.00% |
0.20% |
0.63% |
0.19% |
0.69% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.17% |
0.00% |
6.81% |
24.55% |
27.03% |
23.66% |
24.62% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.01% |
6.95% |
6.02% |
7.70% |
Noncontrolling Interests to Total Capital |
|
0.77% |
1.45% |
4.23% |
0.00% |
0.00% |
0.08% |
-0.01% |
0.27% |
0.50% |
0.05% |
Common Equity to Total Capital |
|
65.92% |
57.41% |
61.72% |
91.20% |
92.53% |
93.11% |
69.25% |
65.13% |
69.63% |
66.93% |
Debt to EBITDA |
|
-7.75 |
25.59 |
3.11 |
-0.37 |
0.57 |
0.77 |
13.61 |
-1.84 |
3.02 |
3.58 |
Net Debt to EBITDA |
|
-3.84 |
17.79 |
1.24 |
1.88 |
-7.70 |
-10.80 |
-18.60 |
0.27 |
-1.18 |
-1.29 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.77 |
13.50 |
-1.80 |
2.99 |
3.48 |
Debt to NOPAT |
|
-11.03 |
35.09 |
3.24 |
-0.52 |
0.57 |
0.79 |
14.75 |
-2.69 |
2.18 |
3.25 |
Net Debt to NOPAT |
|
-5.47 |
24.39 |
1.29 |
2.65 |
-7.68 |
-11.12 |
-20.16 |
0.40 |
-0.85 |
-1.17 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.01 |
0.00 |
0.79 |
14.64 |
-2.63 |
2.16 |
3.16 |
Noncontrolling Interest Sharing Ratio |
|
3.94% |
1.82% |
4.64% |
3.82% |
0.00% |
0.05% |
4.94% |
8.89% |
9.20% |
9.35% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-292 |
-341 |
61 |
1,137 |
-6.78 |
-7.64 |
-1,591 |
152 |
-81 |
930 |
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 |
7.46 |
138.24 |
-0.83 |
-0.93 |
-46.80 |
3.94 |
-1.26 |
13.35 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-9.55 |
1.63 |
17.21 |
8.94 |
0.05 |
7.60 |
9.07 |
1.07 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-9.55 |
1.63 |
17.21 |
8.94 |
0.05 |
7.60 |
9.07 |
1.07 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.18 |
0.19 |
0.21 |
0.09 |
0.30 |
0.25 |
0.31 |
0.20 |
0.22 |
0.20 |
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 |
|
2,093 |
2,463 |
2,683 |
1,321 |
1,528 |
1,680 |
3,327 |
2,879 |
3,323 |
2,596 |
Invested Capital Turnover |
|
0.29 |
0.31 |
0.35 |
0.18 |
0.68 |
0.55 |
0.88 |
0.69 |
0.85 |
0.86 |
Increase / (Decrease) in Invested Capital |
|
229 |
370 |
220 |
-1,362 |
207 |
151 |
1,647 |
-448 |
444 |
-727 |
Enterprise Value (EV) |
|
1,777 |
1,969 |
2,051 |
311 |
-549 |
-689 |
391 |
1,047 |
1,852 |
2,617 |
Market Capitalization |
|
1,414 |
1,229 |
1,573 |
908 |
991 |
909 |
1,317 |
957 |
1,944 |
2,653 |
Book Value per Share |
|
$13.08 |
$13.29 |
$15.42 |
$12.79 |
$15.01 |
$16.37 |
$14.23 |
$11.56 |
$13.81 |
$10.73 |
Tangible Book Value per Share |
|
$13.08 |
$13.29 |
$15.42 |
$12.79 |
$15.01 |
$16.37 |
$13.16 |
$10.55 |
$12.90 |
$9.86 |
Total Capital |
|
2,093 |
2,463 |
2,683 |
1,321 |
1,528 |
1,680 |
3,327 |
2,879 |
3,323 |
2,596 |
Total Debt |
|
697 |
1,013 |
914 |
116 |
114 |
114 |
823 |
796 |
792 |
657 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
2.30 |
0.00 |
114 |
817 |
778 |
786 |
639 |
Net Debt |
|
346 |
704 |
364 |
-597 |
-1,540 |
-1,600 |
-1,125 |
-118 |
-309 |
-238 |
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) |
|
24 |
0.00 |
0.00 |
92 |
0.00 |
0.00 |
0.00 |
90 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
697 |
1,013 |
914 |
116 |
114 |
114 |
823 |
796 |
792 |
657 |
Total Depreciation and Amortization (D&A) |
|
0.32 |
5.12 |
0.47 |
4.13 |
-1.40 |
-3.80 |
15 |
-9.10 |
-56 |
-49 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.84) |
$0.26 |
$2.71 |
($3.27) |
$2.18 |
$1.54 |
$0.00 |
($2.51) |
$1.93 |
$1.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
104.00M |
104.06M |
102.26M |
97.05M |
91.84M |
92.51M |
0.00 |
160.23M |
163.34M |
166.54M |
Adjusted Diluted Earnings per Share |
|
($0.84) |
$0.26 |
$2.64 |
($3.27) |
$2.16 |
$1.53 |
$0.00 |
($2.51) |
$1.85 |
$1.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
104.00M |
105.56M |
105.23M |
97.05M |
92.65M |
92.96M |
0.00 |
160.23M |
169.61M |
169.47M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.18 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
106.13M |
106.49M |
103.28M |
93.64M |
94.21M |
191.17M |
0.00 |
162.38M |
169.80M |
162.23M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-63 |
29 |
282 |
-225 |
495 |
321 |
303 |
27 |
554 |
651 |
Normalized NOPAT Margin |
|
-10.94% |
4.12% |
31.11% |
-62.57% |
51.01% |
36.62% |
13.83% |
1.29% |
21.00% |
25.60% |
Pre Tax Income Margin |
|
-15.63% |
4.92% |
32.43% |
-89.38% |
20.74% |
17.33% |
2.06% |
-19.82% |
12.08% |
9.16% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
35.71 |
-39.07 |
24.55 |
18.52 |
1.33 |
-10.95 |
4.97 |
3.35 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
34.26 |
-27.35 |
24.46 |
17.54 |
1.64 |
-7.67 |
5.67 |
2.91 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
35.71 |
-39.07 |
24.55 |
18.52 |
1.33 |
-10.95 |
4.97 |
3.35 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
34.26 |
-27.35 |
24.46 |
17.54 |
1.64 |
-7.67 |
5.67 |
2.91 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-30.85% |
0.00% |
0.00% |
21.86% |
-4.15% |
4.40% |
7.91% |
Augmented Payout Ratio |
|
0.00% |
25.59% |
14.50% |
-74.54% |
0.00% |
0.00% |
21.86% |
-5.44% |
4.40% |
155.98% |
Quarterly Metrics And Ratios for SiriusPoint
This table displays calculated financial ratios and metrics derived from SiriusPoint'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 |
|
-13.44% |
44.65% |
79.06% |
31.05% |
7.02% |
0.86% |
0.53% |
6.21% |
-20.33% |
-0.12% |
6.39% |
EBITDA Growth |
|
-97.07% |
65.79% |
174.04% |
178.95% |
160.26% |
83.46% |
-38.22% |
79.07% |
-101.48% |
-144.19% |
-23.61% |
EBIT Growth |
|
-53.48% |
74.92% |
178.90% |
192.72% |
185.33% |
95.08% |
-35.53% |
66.02% |
-85.97% |
-563.16% |
-28.69% |
NOPAT Growth |
|
-53.48% |
72.32% |
197.04% |
205.52% |
198.32% |
95.54% |
-30.66% |
85.46% |
-86.36% |
-563.16% |
-35.35% |
Net Income Growth |
|
-97.47% |
83.19% |
164.84% |
210.34% |
168.16% |
533.48% |
-30.66% |
85.46% |
-86.36% |
-117.05% |
-35.35% |
EPS Growth |
|
-79.41% |
85.59% |
154.41% |
181.58% |
152.46% |
400.00% |
-33.78% |
83.87% |
-90.63% |
-110.42% |
0.00% |
Operating Cash Flow Growth |
|
1,309.15% |
292.00% |
94,100.00% |
148.56% |
-19.24% |
344.58% |
-40.76% |
-231.04% |
-64.05% |
-49.53% |
-251.19% |
Free Cash Flow Firm Growth |
|
126.39% |
123.83% |
-18.19% |
-93.45% |
-122.17% |
-206.61% |
-256.40% |
-787.04% |
-162.68% |
261.15% |
429.13% |
Invested Capital Growth |
|
-16.86% |
-13.46% |
-0.65% |
1.05% |
6.21% |
15.44% |
11.07% |
10.47% |
10.17% |
-21.88% |
-21.87% |
Revenue Q/Q Growth |
|
22.97% |
-5.96% |
10.57% |
2.48% |
0.43% |
-11.36% |
10.20% |
8.27% |
-24.67% |
11.13% |
17.37% |
EBITDA Q/Q Growth |
|
-23.50% |
48.46% |
380.77% |
-55.82% |
-5.74% |
-114.14% |
1,148.84% |
28.05% |
-100.78% |
-2,233.33% |
428.10% |
EBIT Q/Q Growth |
|
-10.62% |
58.36% |
524.35% |
-52.56% |
1.80% |
-102.40% |
5,657.89% |
22.16% |
-91.40% |
-213.51% |
697.62% |
NOPAT Q/Q Growth |
|
-10.62% |
54.05% |
563.78% |
-55.24% |
3.07% |
-102.08% |
7,310.53% |
19.71% |
-92.42% |
-201.38% |
802.95% |
Net Income Q/Q Growth |
|
-66.84% |
75.43% |
701.30% |
-55.24% |
3.07% |
56.27% |
-3.81% |
19.71% |
-92.42% |
-295.40% |
464.71% |
EPS Q/Q Growth |
|
-60.53% |
73.77% |
562.50% |
-58.11% |
3.23% |
50.00% |
2.08% |
16.33% |
-94.74% |
-266.67% |
1,080.00% |
Operating Cash Flow Q/Q Growth |
|
343.68% |
-76.01% |
96.25% |
19.00% |
44.16% |
32.05% |
-73.85% |
-363.26% |
139.55% |
85.37% |
-182.54% |
Free Cash Flow Firm Q/Q Growth |
|
13.45% |
-19.76% |
-62.04% |
-81.03% |
-483.72% |
-285.91% |
44.32% |
16.68% |
-46.71% |
336.74% |
13.73% |
Invested Capital Q/Q Growth |
|
-5.01% |
-0.35% |
7.96% |
-1.12% |
-0.15% |
8.31% |
3.87% |
-1.66% |
-0.42% |
-23.20% |
3.89% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-15.77% |
-8.64% |
21.95% |
9.46% |
8.88% |
-1.42% |
13.49% |
15.95% |
-0.17% |
-3.46% |
9.69% |
EBIT Margin |
|
-14.49% |
-6.42% |
24.62% |
11.40% |
11.55% |
-0.31% |
15.79% |
17.82% |
2.04% |
-2.08% |
10.58% |
Profit (Net Income) Margin |
|
-14.63% |
-3.82% |
20.79% |
9.08% |
9.32% |
16.43% |
14.34% |
15.86% |
1.60% |
-2.80% |
8.72% |
Tax Burden Percent |
|
100.97% |
53.99% |
84.43% |
79.67% |
80.66% |
-5,247.37% |
90.81% |
88.99% |
78.38% |
134.92% |
82.34% |
Interest Burden Percent |
|
100.00% |
110.36% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
15.57% |
20.33% |
19.34% |
0.00% |
9.19% |
11.01% |
21.62% |
0.00% |
17.66% |
Return on Invested Capital (ROIC) |
|
-6.21% |
-3.41% |
16.18% |
7.69% |
8.24% |
-0.19% |
11.55% |
13.16% |
1.26% |
-1.25% |
7.33% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-9.73% |
-2.57% |
16.18% |
7.69% |
8.24% |
12.53% |
11.55% |
13.16% |
1.26% |
-2.38% |
7.33% |
Return on Net Nonoperating Assets (RNNOA) |
|
-3.36% |
-0.91% |
6.07% |
2.78% |
3.02% |
4.32% |
4.01% |
3.95% |
0.38% |
-0.77% |
2.37% |
Return on Equity (ROE) |
|
-9.56% |
-4.31% |
22.25% |
10.46% |
11.26% |
4.13% |
15.56% |
17.12% |
1.64% |
-2.02% |
9.70% |
Cash Return on Invested Capital (CROIC) |
|
6.67% |
4.90% |
-0.59% |
1.69% |
2.07% |
-2.60% |
-0.70% |
1.63% |
0.22% |
31.41% |
30.04% |
Operating Return on Assets (OROA) |
|
-2.60% |
-1.26% |
5.26% |
2.51% |
2.58% |
-0.07% |
3.35% |
3.77% |
0.41% |
-0.42% |
2.15% |
Return on Assets (ROA) |
|
-2.62% |
-0.75% |
4.44% |
2.00% |
2.08% |
3.63% |
3.04% |
3.35% |
0.32% |
-0.56% |
1.77% |
Return on Common Equity (ROCE) |
|
-8.74% |
-3.93% |
20.23% |
9.50% |
10.17% |
3.75% |
14.19% |
15.69% |
1.50% |
-1.83% |
8.83% |
Return on Equity Simple (ROE_SIMPLE) |
|
-23.98% |
0.00% |
-1.54% |
3.71% |
10.71% |
0.00% |
12.35% |
13.84% |
11.84% |
0.00% |
8.32% |
Net Operating Profit after Tax (NOPAT) |
|
-65 |
-30 |
138 |
62 |
64 |
-1.33 |
96 |
115 |
8.70 |
-8.82 |
62 |
NOPAT Margin |
|
-10.14% |
-4.96% |
20.79% |
9.08% |
9.32% |
-0.22% |
14.34% |
15.86% |
1.60% |
-1.46% |
8.72% |
Net Nonoperating Expense Percent (NNEP) |
|
3.52% |
-0.84% |
0.00% |
0.00% |
0.00% |
-12.72% |
0.00% |
0.00% |
0.00% |
1.13% |
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% |
0.00% |
Operating Expenses to Revenue |
|
114.49% |
106.42% |
75.38% |
88.60% |
88.45% |
100.31% |
84.21% |
82.18% |
97.96% |
102.08% |
89.42% |
Earnings before Interest and Taxes (EBIT) |
|
-93 |
-39 |
164 |
78 |
79 |
-1.90 |
106 |
129 |
11 |
-13 |
75 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-101 |
-52 |
146 |
65 |
61 |
-8.60 |
90 |
116 |
-0.90 |
-21 |
69 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.43 |
0.51 |
0.65 |
0.72 |
0.82 |
0.84 |
0.90 |
0.83 |
0.98 |
1.53 |
1.54 |
Price to Tangible Book Value (P/TBV) |
|
0.47 |
0.56 |
0.70 |
0.78 |
0.88 |
0.90 |
0.96 |
0.88 |
1.04 |
1.66 |
1.66 |
Price to Revenue (P/Rev) |
|
0.41 |
0.45 |
0.54 |
0.57 |
0.64 |
0.74 |
0.82 |
0.77 |
0.96 |
1.04 |
1.08 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
18.67 |
7.13 |
5.48 |
6.88 |
5.66 |
7.79 |
13.27 |
16.83 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
5.36% |
14.03% |
18.25% |
14.54% |
17.68% |
12.84% |
7.53% |
5.94% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.35 |
0.36 |
0.46 |
0.56 |
0.61 |
0.56 |
0.61 |
0.66 |
0.75 |
1.01 |
1.02 |
Enterprise Value to Revenue (EV/Rev) |
|
0.52 |
0.49 |
0.58 |
0.66 |
0.71 |
0.70 |
0.80 |
0.84 |
0.99 |
1.03 |
1.06 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
29.83 |
8.57 |
7.05 |
10.25 |
8.71 |
12.85 |
14.24 |
16.93 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
15.59 |
6.67 |
5.81 |
8.14 |
7.20 |
10.34 |
11.23 |
13.57 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
20.55 |
7.80 |
5.09 |
6.60 |
6.00 |
7.90 |
12.93 |
16.33 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.61 |
3.57 |
3.66 |
3.78 |
4.52 |
3.19 |
3.91 |
7.91 |
13.97 |
35.03 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.79 |
6.89 |
0.00 |
33.17 |
30.47 |
0.00 |
0.00 |
42.70 |
360.10 |
2.82 |
2.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.38 |
0.38 |
0.38 |
0.36 |
0.35 |
0.31 |
0.32 |
0.25 |
0.25 |
0.34 |
0.33 |
Long-Term Debt to Equity |
|
0.36 |
0.37 |
0.35 |
0.34 |
0.34 |
0.31 |
0.29 |
0.24 |
0.24 |
0.33 |
0.33 |
Financial Leverage |
|
0.35 |
0.35 |
0.37 |
0.36 |
0.37 |
0.34 |
0.35 |
0.30 |
0.30 |
0.32 |
0.32 |
Leverage Ratio |
|
4.59 |
4.72 |
5.01 |
5.22 |
5.41 |
5.18 |
5.12 |
5.10 |
5.09 |
5.68 |
5.47 |
Compound Leverage Factor |
|
4.59 |
5.21 |
5.01 |
5.22 |
5.41 |
5.18 |
5.12 |
5.10 |
5.09 |
5.68 |
5.47 |
Debt to Total Capital |
|
27.55% |
27.65% |
27.66% |
26.20% |
26.16% |
23.85% |
24.08% |
20.29% |
20.22% |
25.31% |
24.85% |
Short-Term Debt to Total Capital |
|
1.17% |
0.63% |
2.59% |
1.27% |
1.27% |
0.19% |
1.76% |
1.18% |
0.68% |
0.69% |
0.24% |
Long-Term Debt to Total Capital |
|
26.38% |
27.03% |
25.07% |
24.93% |
24.89% |
23.66% |
22.33% |
19.11% |
19.54% |
24.62% |
24.60% |
Preferred Equity to Total Capital |
|
6.92% |
6.95% |
6.44% |
6.51% |
6.52% |
6.02% |
5.79% |
5.89% |
5.92% |
7.70% |
7.42% |
Noncontrolling Interests to Total Capital |
|
0.29% |
0.27% |
0.37% |
0.42% |
0.50% |
0.50% |
0.52% |
0.04% |
0.05% |
0.05% |
0.06% |
Common Equity to Total Capital |
|
65.24% |
65.13% |
65.54% |
66.87% |
66.82% |
69.63% |
69.61% |
73.77% |
73.81% |
66.93% |
67.68% |
Debt to EBITDA |
|
-1.50 |
-1.84 |
-9.70 |
13.98 |
3.66 |
3.02 |
4.02 |
2.67 |
3.48 |
3.58 |
4.12 |
Net Debt to EBITDA |
|
-0.01 |
0.27 |
1.30 |
0.58 |
-0.04 |
-1.18 |
-1.23 |
-0.14 |
-0.67 |
-1.29 |
-1.57 |
Long-Term Debt to EBITDA |
|
-1.43 |
-1.80 |
-8.79 |
13.30 |
3.48 |
2.99 |
3.72 |
2.51 |
3.37 |
3.48 |
4.08 |
Debt to NOPAT |
|
-2.13 |
-2.69 |
-22.21 |
9.63 |
3.33 |
2.18 |
2.59 |
1.84 |
2.14 |
3.25 |
3.98 |
Net Debt to NOPAT |
|
-0.01 |
0.40 |
2.97 |
0.40 |
-0.04 |
-0.85 |
-0.79 |
-0.09 |
-0.41 |
-1.17 |
-1.51 |
Long-Term Debt to NOPAT |
|
-2.04 |
-2.63 |
-20.13 |
9.16 |
3.17 |
2.16 |
2.40 |
1.73 |
2.07 |
3.16 |
3.94 |
Noncontrolling Interest Sharing Ratio |
|
8.63% |
8.89% |
9.06% |
9.21% |
9.72% |
9.20% |
8.82% |
8.33% |
8.40% |
9.35% |
9.02% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
521 |
418 |
159 |
30 |
-116 |
-446 |
-248 |
-207 |
-303 |
718 |
817 |
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 |
|
55.43 |
39.82 |
12.40 |
2.57 |
-5.83 |
-22.51 |
-12.11 |
-13.17 |
-21.99 |
36.65 |
45.13 |
Operating Cash Flow to Interest Expense |
|
21.29 |
4.57 |
7.36 |
9.58 |
8.16 |
10.78 |
2.72 |
-9.36 |
4.21 |
5.49 |
-4.91 |
Operating Cash Flow Less CapEx to Interest Expense |
|
21.29 |
4.57 |
7.36 |
9.58 |
8.16 |
10.78 |
2.72 |
-9.36 |
4.21 |
5.49 |
-4.91 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.18 |
0.20 |
0.21 |
0.22 |
0.22 |
0.22 |
0.21 |
0.21 |
0.20 |
0.20 |
0.20 |
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 |
|
2,889 |
2,879 |
3,108 |
3,073 |
3,068 |
3,323 |
3,452 |
3,394 |
3,380 |
2,596 |
2,697 |
Invested Capital Turnover |
|
0.61 |
0.69 |
0.78 |
0.85 |
0.88 |
0.85 |
0.81 |
0.83 |
0.79 |
0.86 |
0.84 |
Increase / (Decrease) in Invested Capital |
|
-586 |
-448 |
-20 |
32 |
179 |
444 |
344 |
322 |
312 |
-727 |
-755 |
Enterprise Value (EV) |
|
1,016 |
1,047 |
1,417 |
1,718 |
1,880 |
1,852 |
2,121 |
2,246 |
2,521 |
2,617 |
2,751 |
Market Capitalization |
|
804 |
957 |
1,320 |
1,471 |
1,673 |
1,944 |
2,158 |
2,080 |
2,451 |
2,653 |
2,805 |
Book Value per Share |
|
$11.61 |
$11.56 |
$12.54 |
$12.61 |
$12.46 |
$13.81 |
$14.15 |
$14.69 |
$14.60 |
$10.73 |
$11.25 |
Tangible Book Value per Share |
|
$10.59 |
$10.55 |
$11.55 |
$11.64 |
$11.52 |
$12.90 |
$13.27 |
$13.83 |
$13.76 |
$9.86 |
$10.40 |
Total Capital |
|
2,889 |
2,879 |
3,108 |
3,073 |
3,068 |
3,323 |
3,452 |
3,394 |
3,380 |
2,596 |
2,697 |
Total Debt |
|
796 |
796 |
860 |
805 |
803 |
792 |
831 |
689 |
684 |
657 |
670 |
Total Long-Term Debt |
|
762 |
778 |
779 |
766 |
764 |
786 |
771 |
649 |
661 |
639 |
664 |
Net Debt |
|
4.40 |
-118 |
-115 |
34 |
-8.60 |
-309 |
-255 |
-35 |
-132 |
-238 |
-255 |
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) |
|
29 |
-6.82 |
0.00 |
0.00 |
0.00 |
-101 |
0.00 |
0.00 |
0.00 |
8.18 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
796 |
796 |
860 |
805 |
803 |
792 |
831 |
689 |
684 |
657 |
670 |
Total Depreciation and Amortization (D&A) |
|
-8.20 |
-13 |
-18 |
-13 |
-18 |
-6.70 |
-15 |
-14 |
-12 |
-8.40 |
-6.40 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.61) |
($0.16) |
$0.00 |
$0.38 |
$0.00 |
$0.52 |
$0.50 |
$0.60 |
$0.03 |
($0.07) |
$0.50 |
Adjusted Weighted Average Basic Shares Outstanding |
|
160.32M |
160.23M |
0.00 |
162.03M |
0.00 |
163.34M |
168.93M |
170.17M |
165.66M |
166.54M |
115.98M |
Adjusted Diluted Earnings per Share |
|
($0.61) |
($0.16) |
$0.00 |
$0.37 |
$0.00 |
$0.48 |
$0.49 |
$0.57 |
$0.03 |
($0.05) |
$0.49 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
160.32M |
160.23M |
0.00 |
166.71M |
0.00 |
169.61M |
174.38M |
178.71M |
172.80M |
169.47M |
118.56M |
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 |
|
162.17M |
162.38M |
0.00 |
164.50M |
0.00 |
169.80M |
170.48M |
170.90M |
161.87M |
162.23M |
116.59M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
-30 |
239 |
151 |
168 |
77 |
227 |
222 |
101 |
85 |
169 |
Normalized NOPAT Margin |
|
2.64% |
-4.96% |
35.98% |
22.15% |
24.58% |
12.67% |
34.02% |
30.59% |
18.48% |
14.09% |
23.73% |
Pre Tax Income Margin |
|
-14.49% |
-7.08% |
24.62% |
11.40% |
11.55% |
-0.31% |
15.79% |
17.82% |
2.04% |
-2.08% |
10.58% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-9.86 |
-3.68 |
12.80 |
6.64 |
3.99 |
-0.10 |
5.15 |
8.22 |
0.80 |
-0.64 |
4.16 |
NOPAT to Interest Expense |
|
-6.90 |
-2.84 |
10.80 |
5.29 |
3.22 |
-0.07 |
4.68 |
7.31 |
0.63 |
-0.45 |
3.43 |
EBIT Less CapEx to Interest Expense |
|
-9.86 |
-3.68 |
12.80 |
6.64 |
3.99 |
-0.10 |
5.15 |
8.22 |
0.80 |
-0.64 |
4.16 |
NOPAT Less CapEx to Interest Expense |
|
-6.90 |
-2.84 |
10.80 |
5.29 |
3.22 |
-0.07 |
4.68 |
7.31 |
0.63 |
-0.45 |
3.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-3.20% |
-4.15% |
-46.51% |
19.14% |
6.64% |
4.40% |
4.98% |
4.28% |
5.01% |
7.91% |
9.50% |
Augmented Payout Ratio |
|
-4.20% |
-5.44% |
-46.51% |
19.14% |
6.64% |
4.40% |
4.98% |
4.28% |
45.66% |
155.98% |
478.64% |
Key Financial Trends
SiriusPoint (NYSE: SPNT) has demonstrated a mixture of financial performance trends over the last four years through Q1 2025, as reflected in its income statements, cash flows, and balance sheets.
Key Positive Financial Trends:
- The company reported a strong consolidated net income of $62 million in Q1 2025, a significant turnaround from the Q4 2024 loss of $17 million, indicating improving profitability.
- Total revenue in Q1 2025 rose to approximately $711 million, up from $606 million in Q4 2024, driven primarily by an increase in premiums earned and capital gains on investments.
- SiriusPoint maintained positive net income in most quarters from Q1 2023 through Q1 2025, highlighting relative profitability stability after some losses in late 2022 and 2024.
- Operating cash flow was positive $94 million in Q1 2023 and increased substantially to $213 million in Q4 2023, showing strong operational cash generation capability in some periods.
- The company’s total assets have grown from approximately $11 billion in Q3 2022 to about $12.28 billion in Q1 2025, driven largely by increases in trading account securities and unearned premiums assets.
- Common equity increased from roughly $1.88 billion in Q3 2022 to $1.83 billion by Q1 2025, reflecting a relatively stable equity base despite fluctuations.
- Premiums earned have generally increased over the years, reaching $626.7 million in Q1 2025 from $578 million in Q4 2023, supporting revenue growth.
Neutral Financial Points:
- Long-term debt interest expense remained relatively stable, ranging around $13 to $20 million quarterly, reflecting consistent financing costs.
- Diluted earnings per share have fluctuated but generally hovered around breakeven or slight positives recently ($0.49 in Q1 2025) following negative EPS in some quarters during 2024.
- Restructuring charges have been a recurring expense each quarter (~$110-$145 million), affecting profitability but could signal ongoing reorganization efforts.
Key Negative Financial Trends:
- The company incurred significant restructuring charges, $129.7 million in Q1 2025, which negatively impact earnings and indicate the company is still undergoing substantial organizational adjustments.
- Net cash flow from operating activities was negative $88.9 million in Q1 2025, a decline compared to positive operating cash flows in many prior quarters, signaling challenges in operational liquidity.
- In Q1 2025, SiriusPoint repurchased $490.8 million in common equity, significantly lowering cash balances and potentially increasing financial leverage risks.
- Property and liability insurance claims expenses remain a large and growing cost, $401.8 million in Q1 2025, contributing to pressure on profit margins.
- The company has witnessed some quarterly periods with net losses, such as Q4 2024 (-$17 million) and late 2022, indicating volatile earnings performance during parts of the last two years.
- Total liabilities have increased over time, reaching $10.25 billion by Q1 2025 from about $8.9 billion in Q3 2022, driven largely by claims, unearned premiums liability, and other long-term liabilities, potentially impacting financial flexibility.
- Negative net realized and unrealized capital gains were reported in certain quarters, e.g., -$27.8 million in Q3 2024 and -$13.3 million in Q4 2023, reflecting investment volatility that impacts non-interest income.
Overall, SiriusPoint shows signs of financial recovery and growth in premiums and revenue but continues to face significant restructuring costs, fluctuating cash flows, and claims expenses. Investors should monitor ongoing restructuring outcomes and cash flow improvements closely as key indicators of future financial health.
08/08/25 02:40 PMAI Generated. May Contain Errors.