The annualized Return on Equity stands at 22.8% (23.0% adjusted1) in Q4 2024.
Over the full year 2024, SCOR delivers a net income of EUR 4 million (EUR 11 million adjusted1), implying an annualized Return on Equity of 0.1% (0.2% adjusted1), impacted by the outcome of the 2024 L&H assumption review accounting for EUR -0.7 billion (pre-tax) in insurance service result and EUR
-0.9 billion (pre-tax) in contractual service margin (CSM). The Group Economic Value decreases by 6.3% at constant economics3,4 (+9.8% adjusted for one-offs5).
SCOR's Solvency ratio stands at 210% at year-end 2024, in the upper part of the optimal range of 185%-220%, fully absorbing the one-off impact of the L&H assumption review, and demonstrating the Group’s balance sheet resilience.
Proposed regular dividend of EUR 1.8 per share
SCOR proposes a regular dividend of EUR 1.8 per share for the fiscal year 2024, stable compared to the fiscal year 2023.
This dividend will be submitted for shareholders’ approval at the 2025 Annual General Meeting, to be held on 29 April 2025. The Board proposes to set the ex-dividend date at 2 May 2025, and the payment date at 6 May 2025.
On-going very strong P&C underlying performance
In Q4 2024, P&C insurance revenue stands at EUR 1,929 million, up +0.4% at constant exchange rates (down -0.5% at current exchange rates) compared to Q4 2023, driven by the effect of a large commutation. Excluding this effect, the insurance revenue would grow by +1.7%.
New business CSM in Q4 2024 stands at EUR -43 million, impacted by limited renewals in Q4 and an early recognition of the cost of some retrocession contracts renewed at 1 January 2025.
P&C (re)insurance key figures:
| In EUR million
(at current exchange rates) | Q4 2024 | Q4 2023 | Variation | FY 2024 | FY 2023 | Variation |
| P&C insurance revenue | 1,929 | 1,940 | -0.5% | 7,639 | 7,496 | 1.9% |
| P&C insurance service result | 238 | 353 | -32.6% | 779 | 897 | -13.1% |
| Combined ratio | 83.1% | 75.6% | 7.5pts | 86.3% | 85.0% | 1.3pts |
| P&C new business CSM | -43 | -76 | 43.8% | 1,024 | 952 | 7.6% |
The P&C combined ratio stands at 83.1% in Q4 2024, compared to 75.6% in Q4 2023. It includes:
-
A Nat Cat ratio of 6.4%, mainly impacted by the losses related to Hurricane Milton (4.7 pts).
-
An attritional loss and commission ratio of 75.9%, reflecting a very satisfactory underlying performance and continued reserving discipline.
-
A discount effect of -9.5%, impacted by the year-end reserves review.
-
An attributable expense ratio of 9.7%, impacted by an expense accounting true-up.
The P&C insurance service result of EUR 238 million is driven by a CSM amortization of
EUR 252 million, a risk adjustment release of EUR 45 million, a negative experience variance of
EUR -38 million and an impact of onerous contract of EUR -21 million. The negative experience variance reflects the prudence building and a low level of retrocession recoveries.
The impact of the California wildfires is estimated at circa EUR140m, pre-tax and net of retrocessions, which is in line with the Nat Cat budget level of Q1 2025.
Improved L&H insurance service result in Q4 2024
In Q4 2024, L&H insurance revenue amounts to EUR 2,055 million, up +8.4% at constant exchange rates (+8.6% at current exchange rates) compared to Q4 2023. L&H New Business CSM7 generation of EUR 113 million in Q4 is driven by Protection and new deals in Longevity.
The L&H insurance service result2 amounts to EUR 119 million in Q4 2024. It includes:
-
A CSM amortization of EUR 117 million, including a EUR 16 million exceptional release. Excluding this, the annualized CSM amortization rate is 6.9%8.
-
A Risk Adjustment release of EUR 36 million.
-
An experience variance of EUR -49 million, driven by negative deviations in the US.
-
A positive impact of onerous contracts of EUR 12 million reflecting changes in risk adjustment.
-
Offsetting one-off impacts from the 2024 L&H reviews amounting to EUR 1 million.
L&H reinsurance key figures:
| In EUR million
(at current exchange rates) | Q4 2024 | Q4 2023 | Variation | FY 2024 | FY 2023 | Variation |
| L&H insurance revenue | 2,055 | 1,892 | 8.6% | 8,487 | 8,426 | 0.7% |
| L&H insurance service result2 | 119 | 64 | 87.5% | -348 | 589 | -159.1% |
| L&H new business CSM7 | 113 | 90 | 25.4% | 485 | 466 | 4.1% |
Investments delivering strong results with a regular income yield of 3.6% in Q4 2024
As of 31 December 2024, total invested assets amount to EUR 24.2 billion. SCOR’s asset mix is optimized, with 78% of the portfolio invested in fixed income. SCOR has a high-quality fixed income portfolio with an average rating of A+, and a duration of 3.8 years (3.0 at year-end 2023) following the implementation of the new ALM strategy.
Investments key figures:
| In EUR million
(at current exchange rates) | Q4 2024 | Q4 2023 | Variation | FY 2024 | FY 2023 | Variation |
| Total invested assets | 24,155 | 22,914 | 5.4% | 24,155 | 22,914 | 5.4% |
| Regular income yield* | 3.6% | 3.7% | -0.1pts | 3.5% | 3.2% | 0.3pts |
| Return on invested assets*, ** | 3.3% | 3.7% | -0.4pts | 3.5% | 3.2% | 0.3pts |
(*) Annualized.
(**) Fair value through income on invested assets excludes EUR -3 million in Q4 2024 and EUR -9 million in FY 2024 related to the pre-tax mark to market impact of the fair value of the option on own shares granted to SCOR.
Total investment income on invested assets stands at EUR 1959 million in Q4 2024. The return on invested assets stands at 3.3%9 (vs. 3.7% in Q4 2023) and the regular income yield at 3.6% (vs. 3.7% in Q4 2023).
The reinvestment rate stands at 4.5%10 as of 31 December 2024, compared to 4.1% as of 30 September 2024. The invested assets portfolio remains highly liquid and financial cash flows of EUR 9.5 billion are expected over the next 24 months11, enabling SCOR to benefit from elevated reinvestment rates.
*
* *
APPENDIX
1 – SCOR Group Q4 2024 key financial details
| In EUR million
(at current exchange rates) | Q4 2024 | Q4 2023 | Variation | FY 2024 | FY 2023 | Variation |
| Insurance revenue | 3,984 | 3,832 | 4.0% | 16,126 | 15,922 | 1.3% |
| Gross written premiums1 | 5,049 | 4,927 | 2.5% | 20,064 | 19,371 | 3.6% |
| Insurance Service Result2 | 357 | 417 | -14.3% | 432 | 1,486 | -70.9% |
| Management expenses | -347 | -329 | -5.2% | -1,250 | -1,164 | -7.4% |
| Annualized ROE3 | 22.8% | 15.0% | 7.8pts | 0.1% | 18.1% | -18.0pts |
| Annualized ROE excluding the mark to market impact of the option on own shares | 23.0% | 16.6% | 6.4pts | 0.2% | 17.5% | -17.2pts |
| Net income3,4 | 233 | 162 | 43.2% | 4 | 812 | -99.5% |
| Net income4 excluding the mark to market impact of the option on own shares | 235 | 179 | 31.4% | 11 | 780 | -98.6% |
| Economic value5,6 | 8,615 | 9,213 | -6.5% | 8,615 | 9,213 | -6.5% |
| Shareholders’ equity | 4,524 | 4,723 | -4.2% | 4,524 | 4,723 | -4.2% |
| Contractual Service Margin (CSM)6 | 4,091 | 4,490 | -8.9% | 4,091 | 4,490 | -8.9% |
1: GWP is not a metric defined under the IFRS 17 accounting framework (non-GAAP metric); 2: Including revenues on financial contracts reported under IFRS 9; 3: Taking into account the mark to market impact of the option on own shares. Q4 2024 impact of EUR-3 million before tax, FY 2024 impact of EUR -9 million before tax. 4: Consolidated net income, Group share; 5. Defined as the sum of the shareholder’s equity and the Contractual Service Margin (CSM); 6: Net of tax. A notional tax rate of 25% is applied to the CSM.
2 - P&L key figures Q4 2024
| In EUR million
(at current exchange rates) | Q4 2024 | Q4 2023 | Variation | FY 2024 | FY 2023 | Variation |
| Insurance revenue | 3,984 | 3,832 | 4.0% | 16,126 | 15,922 | +1.3% |
| | 1,929 | 1,940 | -0.5% | 7,639 | 7,496 | +1.9% |
| | 2,055 | 1,892 | 8.6% | 8,487 | 8,426 | +0.7% |
| Gross written premiums1 | 5,049 | 4,927 | 2.5% | 20,064 | 19,371 | +3.6% |
| | 2,508 | 2,362 | 6.2% | 9,869 | 9,452 | +4.4% |
| | 2,541 | 2,565 | -0.9% | 10,195 | 9,919 | +2.8% |
| Investment income on invested assets | 195 | 206 | -5.3% | 800 | 711 | +12.5% |
| Operating results | 291 | 350 | -17.0% | 298 | 1,366 | -78.2% |
| Net income2,3 | 233 | 162 | 43.2% | 4 | 812 | -99.5% |
| Net income2 excluding the mark to market impact of the option on own shares | 235 | 179 | 31.4% | 11 | 780 | -98.6% |
| Earnings per share3 (EUR) | 1.30 | 0.91 | 42.9% | 0.02 | 4.54 | -99.6% |
| Earnings per share (EUR) excluding the mark to market impact of the option on own shares | 1.31 | 1.00 | 31.0% | 0.06 | 4.35 | -98.6% |
| Operating cash flow | 197 | 588 | -66.5% | 903 | 1,480 | -39.0% |
1: GWP is not a metric defined under the IFRS 17 accounting framework (non-GAAP metric); 2: Consolidated net income, Group share; 3: Taking into account the mark to market impact of the option on own shares. Q4 2024 impact of EUR -3 million before tax, FY 2024 impact of EUR -9 million before tax.
3 - P&L key ratios Q4 2024
| | Q4 2024 | Q4 2023 | Variation | FY 2024 | FY 2023 | Variation |
| Return on invested assets 1,2 | 3.3% | 3.7% | -0.4pts | 3.5% | 3.2% | +0.3pts |
| P&C combined ratio 3 | 83.1% | 75.6% | +7.5pts | 86.3% | 85.0% | +1.3pts |
| Annualized ROE4 | 22.8% | 15.0% | +7.8pts | 0.1% | 18.1% | -18.0pts |
| Annualized ROE excluding the mark to market impact of the option on own shares | 23.0% | 16.6% | +6.4pts | 0.2% | 17.5% | -17.2pts |
| Economic Value growth5 | n.a. | n.a. | n.a. | -6.3% | 8.6% | -14.9pts |
1: Annualized; 2: In Q4 2024 and FY 2024, fair value through income on invested assets excludes respectively EUR -3 million and EUR -9 million pre-tax mark to market impact of the fair value of the option on own shares granted to SCOR; 3: The combined ratio is the sum of the total claims, the total variables commissions, and the P&C attributable management expenses, divided by the net insurance revenue for P&C business; 4: Taking into account the mark to market impact of the option on own shares. Q4 2024 impact of EUR -3 million before tax, FY 2024 impact of EUR -9 million before tax; 5: Not annualized. Growth at constant economic assumptions and excluding the mark to market impact of the option on own shares. The starting point is adjusted for the dividend of EUR 1.8 per share (EUR 324 million in total) for the fiscal year 2023, paid in 2024. Economic Value defined as the sum of the shareholders’ equity and the Contractual Service Margin (CSM), net of tax. A notional tax rate of 25% is applied to the CSM.
4 - Balance sheet key figures as of 31 December 2024
| In EUR million
(at current exchange rates) | As of
31 December 2024 | As of
31 December 2023 | Variation |
| Total invested assets1 | 24,155 | 22,914 | +5.4% |
| Shareholders’ equity | 4,524 | 4,723 | -4.2% |
| Book value per share (EUR) | 25.22 | 26.16 | -3.6% |
| Economic Value2 | 8,615 | 9,213 | -6.5% |
| Economic Value per share (EUR)3 | 48.03 | 51.18 | -6.2% |
| Financial leverage ratio4 | 24.5% | 21.2% | +3.3pts |
| Total liquidity5 | 2,466 | 2,234 | +10.4% |
1: Excluding third-party net insurance business investments; 2: The Economic Value (defined as the sum of the shareholders’ equity and the Contractual Service Margin (CSM), net of tax) includes minority interests; 3: The Economic Value per share excludes minority interests; 4: The leverage ratio is calculated as the percentage of subordinated debt compared to the sum of Economic Value and subordinated debt in IFRS 17; 5: Including cash and cash equivalents and short-term investments.
*
* *
| SCOR, a leading global reinsurer
As a leading global reinsurer, SCOR offers its clients a diversified and innovative range of reinsurance and insurance solutions and services to control and manage risk. Applying “The Art & Science of Risk”, SCOR uses its industry-recognized expertise and cutting-edge financial solutions to serve its clients and contribute to the welfare and resilience of society.
The Group generated premiums of EUR 20.1 billion in 2024 and serves clients in more than 150 countries from its 37 offices worldwide.
For more information, visit: www.scor.com
| Media Relations
Alexandre Garcia
media@scor.com
Investor Relations
Thomas Fossard
InvestorRelations@scor.com
Follow us on LinkedIn |
|
All content published by the SCOR group since January 1, 2024, is certified with Wiztrust. You can check the authenticity of this content at wiztrust.com.
|
General
Numbers presented throughout this press release may not add up precisely to the totals in the tables and text. Percentages and percent changes are calculated on complete figures (including decimals); therefore, this press release might contain immaterial differences in sums and percentages due to rounding. Unless otherwise specified, the sources for the business ranking and market positions are internal.
Forward-looking statements
This press release includes forward-looking statements, assumptions, and information about SCOR’s financial condition, results, business, strategy, plans and objectives, including in relation to SCOR’s current or future projects.
These statements are sometimes identified by the use of the future tense or conditional mode, or terms such as “estimate”, “believe”, “anticipate”, “expect”, “have the objective”, “intend to”, “plan”, “result in”, “should” and other similar expressions.
It should be noted that the achievement of these objectives, forward-looking statements, assumptions and information is dependent on circumstances and facts that may or may not arise in the future.
No guarantee can be given regarding the achievement of these forward-looking statements, assumptions and information. These forward-looking statements, assumptions and information are not guarantees of future performance. Forward-looking statements, assumptions and information (including on objectives) may be impacted by known or unknown risks, identified or unidentified uncertainties and other factors that may significantly alter the future results, performance and accomplishments planned or expected by SCOR.
In particular, it should be noted that the full impact of the economical and geopolitical risks on SCOR’s business and results cannot be accurately assessed.
Therefore, any assessments, any assumptions and, more generally, any figures presented in this press release will necessarily be estimates based on evolving analyses, and encompass a wide range of theoretical hypotheses, which are highly evolutive.
Information regarding risks and uncertainties that may affect SCOR’s business is set forth in the 2023 Universal Registration Document filed on March 20, 2024, under number D.24-0142 with the French Autorité des marchés financiers (AMF) posted on SCOR’s website www.scor.com.
In addition, such forward-looking statements, assumptions and information are not “profit forecasts” within the meaning of Article 1 of Commission Delegated Regulation (EU) 2019/980.
SCOR has no intention and does not undertake to complete, update, revise or change these forward-looking statements, assumptions and information, whether as a result of new information, future events or otherwise.
Financial information
The Group’s financial information contained in this press release is prepared on the basis of IFRS and interpretations issued and approved by the European Union.
Unless otherwise specified, prior-year balance sheet, income statement items and ratios have not been reclassified.
The calculation of financial ratios (such as return on invested assets, regular income yield, return on equity and combined ratio) is detailed in the Appendices of the presentation related to the financial results for the full year 2024 (see pages 25-61). The financial results for the full year 2024 included in this press release have been audited by SCOR’s statutory auditors. Unless otherwise specified, all figures are presented in Euros.
Any figures or financial results for a period subsequent to December 31, 2024 should not be taken as a forecast of the expected financials for these periods.
The solvency ratio is not audited by SCOR’s statutory auditors. The Group solvency final results are to be filed to supervisory authorities by April 2025 and may differ from the estimates expressed or implied in this press release
1 Adjusted by excluding the mark to market impact of the option on own shares.
2 Includes revenues on financial contracts reported under IFRS 9.
3 Defined as the sum of the shareholders’ equity and the Contractual Service Margin (CSM), net of tax. 25% notional tax rate applied on CSM.
4 Growth at constant economic assumptions as of 31 December 2023, excluding the mark to market impact of the option on own shares.
5 Excluding the mark to market impact of the option on own shares, and the impacts of the 2024 L&H assumption review and the Q3 true-up on identified arbitration positions.
6 Solvency ratio estimated after taking into account the proposed dividend of EUR 1.8 per share for the fiscal year 2024.
7 Includes the CSM on new treaties and change in CSM on existing treaties due to new business (i.e. new business on existing contracts).
8 Applied to the closing CSM (before amortization) at the half year or the full year.
9 Excluding the mark to market impact of the option on own shares. Q4 2024 impact of EUR -3 million before tax.
10 Reinvestment rate is based on Q4 2024 asset allocation of yielding asset classes (i.e. fixed income, loans and real estate), according to current reinvestment duration assumptions. Yield curves & spreads as of 31/12/2024.
11 As of 31 December 2024. Including current cash balances and future coupons and redemptions.
Attachment
