Sirius international insurance group, ltd. (SG)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operations:
Net (loss) income

-271,000

-45,600

-25,800

-45,900

44,100

-16,700

0

0

0

Adjustments to reconcile net income to net cash provided from operations:
Gain (Loss) on Investments

30,800

137,300

125,400

48,500

49,800

-20,900

0

0

0

Amortization of premium on fixed maturity investments

4,700

5,900

4,800

3,000

-600

-5,800

0

0

0

Amortization of Intangible Assets

15,800

15,800

15,800

15,800

15,800

15,800

0

0

0

Depreciation and other amortization

7,700

8,200

8,700

9,000

9,200

9,500

0

0

0

Share-based compensation

9,800

9,100

0

0

0

-

-

-

-

Other operating items:
Net change in loss and loss adjustment expense reserves

637,500

357,800

401,700

231,700

206,800

203,700

0

0

0

Net change in reinsurance recoverable on paid and unpaid losses

173,300

90,900

108,000

62,600

86,600

95,700

0

0

0

Net change in funds held by ceding companies

68,500

111,100

68,600

83,800

55,900

48,000

0

0

0

Net change in unearned insurance and reinsurance premiums

166,200

89,100

96,100

100,000

156,100

195,500

0

0

0

Net change in ceded reinsurance payable

122,000

48,400

53,700

2,700

83,500

93,400

0

0

0

Net change in ceded unearned insurance and reinsurance premiums

-62,300

-13,300

-2,400

11,300

-52,300

-76,300

0

0

0

Net change in insurance and reinsurance premiums receivable

198,700

127,000

141,600

76,100

160,700

144,100

0

0

0

Net change in deferred acquisition costs

22,900

10,700

11,700

10,400

10,800

28,400

0

0

0

Net change in funds held under reinsurance treaties

-32,500

-60,600

-38,700

-56,400

-47,700

-42,700

0

0

0

Net change in current and deferred income taxes, net

26,100

5,500

24,700

27,600

-25,600

-18,700

0

0

0

Net change in other assets and liabilities, net

-60,900

-61,800

21,400

-14,100

64,700

89,200

0

0

0

Net cash provided from operations

200,400

109,800

88,600

88,000

110,200

108,000

0

0

0

Cash flows from investing activities:
Net change in short-term investments

208,400

362,300

218,300

31,700

30,200

90,100

0

0

0

Sales of fixed maturities and convertible fixed maturity investments

537,500

573,300

653,900

670,000

942,000

1,373,100

0

0

0

Maturities, calls, and paydowns of fixed maturity and convertible fixed maturity investments

410,400

407,700

273,100

199,400

138,000

102,700

0

0

0

Sales of common equity securities

528,400

369,300

317,800

316,300

287,300

353,100

0

0

0

Distributions, redemptions, and maturities of other long-term investments

66,700

74,600

63,900

45,800

35,300

72,400

0

0

0

Return of principal on loan participations

0

-

-

-

0

-

-

-

-

Contributions to other long-term investments

46,000

53,400

75,300

106,600

120,700

160,100

0

0

0

Purchases of common equity securities

550,700

336,900

288,200

314,200

365,700

505,700

0

0

0

Purchases of fixed maturities and convertible fixed maturity investments

882,800

726,700

762,800

839,000

939,600

1,321,300

0

0

0

Net change in unsettled investment purchases and sales

9,900

-2,600

3,900

-5,500

-88,400

-1,200

0

0

0

Other, net

1,400

700

700

2,600

3,700

4,900

0

0

0

Net cash (used for) investing activities

-156,300

-77,700

-32,700

-76,000

-153,600

-189,900

0

0

0

Cash flows from financing activities:
Change in collateral held on Interest Rate Cap

0

-100

0

0

0

-

-

-

-

Proceeds from Contributions from Parent

-

-

-

-

-

1,400

0

0

0

Net cash (used for) from financing activities

-7,900

-8,000

-8,100

-8,100

-8,100

-6,600

0

0

0

Effect of exchange rate changes on cash

-9,400

-5,700

-9,500

-3,400

-11,000

-9,900

0

0

0

Net increase (decrease) in cash during period

26,800

18,400

38,300

500

-62,500

-98,400

0

0

0