SCOR SE

ENXTPA:SCR

France / Financials / Insurance

Overview

News

10Y Bank Historical Financials

Stock Price

27.62 EUR

Model Summary
-	-
Key Metrics	Latest
Total Revenue	16.46 B
Net Profit Margin	0.0%
Total Assets	37.348 B
Total Equity	6.656 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Jan-22	Dec-22	Dec-23	Dec-24	12 Months

Net Revenue	13,930	14,369	15,334	15,639	16,546	16,973	17,675	15,984	16,242	16,460	16,460
% Growth		3.2%	6.7%	2.0%	5.8%	2.6%	4.1%	-9.6%	1.6%	1.3%

Adjusted Net Income	642	606	285	286	413	224	456	(1,384)	801	3	3
% Margin	4.6%	4.2%	1.9%	1.8%	2.5%	1.3%	2.6%	-8.7%	4.9%	0.0%	0.0%

Adjusted Basic EPS	3.46	3.28	1.53	1.53	2.22	1.20	2.46	(7.76)	4.48	0.01	0.01

Supporting Calculations

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
EUR	Fiscal Year Ending										Latest
(in millions)	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Jan-22	Dec-22	Dec-23	Dec-24	Dec-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	13,930	14,369	15,334	15,639	16,546	16,973	17,675	15,984	16,242	16,460	16,460
% Growth	NA	3.2%	6.7%	2.0%	5.8%	2.6%	4.1%	-9.6%	1.6%	1.3%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	0	0	0	0	0	0	0	0	0	0	0
Other Exp / (Inc)	(12,935)	(13,458)	(14,883)	(15,026)	(15,867)	(16,524)	(16,901)	(17,537)	(14,872)	(16,163)	(16,163)
Total Operating Exp	(12,935)	(13,458)	(14,883)	(15,026)	(15,867)	(16,524)	(16,901)	(17,537)	(14,872)	(16,163)	(16,163)

Operating Income	995	911	451	613	679	449	774	(1,553)	1,370	297	297
% Revenue	7.1%	6.3%	2.9%	3.9%	4.1%	2.6%	4.4%	-9.7%	8.4%	1.8%	1.8%

Interest Expense	(126)	(139)	(110)	(116)	(110)	(113)	(111)	(114)	(116)	(120)	(120)
Pre-tax Income	869	772	341	497	569	336	663	(1,667)	1,254	177	177
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(227)	(166)	(56)	(175)	(147)	(106)	(207)	283	(444)	(173)	(173)
Net Income to Company	642	606	285	322	422	230	456	(1,384)	810	4	4
% Margin	4.6%	4.2%	1.9%	2.1%	2.6%	1.4%	2.6%	-8.7%	5.0%	0.0%	0.0%

Minority Interest in Earnings		(3)	1			4		1	2
Net Income to Stockholders	642	603	286	322	422	234	456	(1,383)	812	4	4

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	0	0

Net Income to Common	642	603	286	322	422	234	456	(1,383)	812	4	4
% Margin	4.6%	4.2%	1.9%	2.1%	2.6%	1.4%	2.6%	-8.7%	5.0%	0.0%	0.0%

As Reported
Basic EPS (Continuing Ops)	3.46	3.26	1.53	1.72	2.27	1.26	2.46	(7.76)	4.54	0.02	0.02
Diluted EPS (Continuing Ops)	3.38	3.20	1.51	1.70	2.25	1.25	2.45	(7.76)	4.45	0.02	0.02

WA Basic Shares Out.	186	185	187	187	186	186	185	178	179	179	179
WA Diluted Shares Out.	190	188	190	190	188	188	186	178	183	182	182

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	49	41	77	64	37	45	21	(15)	(16)	23	23
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	(12)	(2)	(2)
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	(23)	(12)	(8)	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	(26)	0	0	0	0	0	0	0
Total Unusual Items	49	41	77	15	25	37	21	(15)	(28)	21	21
% Margin	0.4%	0.3%	0.5%	0.1%	0.2%	0.2%	0.1%	-0.1%	-0.2%	0.1%	0.1%

Adjusted Net Income Reconciliation
Net Income to Company	642	606	285	322	422	230	456	(1,384)	810	4	4
Addback: Unusual Items	0	0	0	(49)	(12)	(8)	0	0	(12)	(2)	(2)
Less: Tax Benefit of Unusual Items (26%)	0	0	0	13	3	2	0	0	3	1	1
Adjusted Net Income	642	606	285	286	413	224	456	(1,384)	801	3	3
% Margin	4.6%	4.2%	1.9%	1.8%	2.5%	1.3%	2.6%	-8.7%	4.9%	0.0%	0.0%

Loading Error

SCOR SE

ENXTPA:SCR

France / Financials / Insurance

10Y Bank Historical Financials