
Everest (EG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
4.2B
Net Income
210.0M
4.96%
EPS (Diluted)
$4.90
Balance Sheet Metrics
Total Assets
60.5B
Total Liabilities
45.5B
Shareholders Equity
15.0B
Debt to Equity
3.03
Cash Flow Metrics
Operating Cash Flow
-311.0M
Free Cash Flow
928.0M
Revenue & Profitability Trend
Everest Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 17.1B | 14.5B | 12.0B | 11.3B | 9.5B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | 61.0M | 68.0M | 41.0M |
Other Operating Expenses | 95.0M | 73.0M | 61.0M | 68.0M | 41.0M |
Total Operating Expenses | 95.0M | 73.0M | 122.0M | 136.0M | 82.0M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 149.0M | 134.0M | 101.0M | 70.0M | 36.0M |
Other Non-Operating Income | 121.0M | -14.0M | -102.0M | 37.0M | 6.0M |
Pre-tax Income | 1.5B | 2.2B | 588.0M | 1.5B | 585.0M |
Income Tax | 120.0M | -363.0M | -9.0M | 167.0M | 71.0M |
Effective Tax Rate % | 8.0% | -16.9% | -1.5% | 10.8% | 12.1% |
Net Income | 1.4B | 2.5B | 597.0M | 1.4B | 514.0M |
Net Margin % | 8.0% | 17.4% | 5.0% | 12.2% | 5.4% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $31.78 | $60.19 | $15.19 | $34.66 | $12.81 |
EPS (Diluted) | $31.78 | $60.19 | $15.19 | $34.62 | $12.78 |
Basic Shares Outstanding | 43203272 | 41817578 | 38800000 | 39300000 | 40000000 |
Diluted Shares Outstanding | 43203272 | 41817578 | 38800000 | 39300000 | 40000000 |
Income Statement Trend
Everest Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.5B | 1.4B | 1.4B | 1.4B | 801.7M |
Short-term Investments | 18.9B | 29.9B | 23.3B | 23.5B | 21.2B |
Accounts Receivable | 8.5B | 7.0B | 5.9B | 5.3B | 4.7B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 56.3B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 701.0M | 650.0M | 567.0M | 450.0M | 294.3M |
Short-term Debt | 2.4B | 2.3B | 2.3B | 2.3B | 1.4B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 3.6B | 1.1B | 756.0M | 760.0M | 544.1M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 42.5B | - | - | - | - |
Equity | |||||
Common Stock | 1.0M | 1.0M | 1.0M | 1.0M | 696.0K |
Retained Earnings | 15.3B | 14.3B | 12.0B | 11.7B | 10.6B |
Treasury Stock | 4.1B | 3.9B | 3.9B | 3.8B | 3.6B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 13.9B | 13.2B | 8.4B | 10.1B | 9.7B |
Key Metrics | |||||
Total Debt | 5.9B | 3.4B | 3.1B | 3.1B | 1.9B |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Everest Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.4B | 2.5B | 597.0M | 1.4B | 514.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 63.0M | 49.0M | 45.0M | 43.0M | 39.0M |
Working Capital Changes | -2.6B | -2.0B | -1.2B | -2.0B | -628.8M |
Operating Cash Flow | -1.2B | 597.0M | -578.0M | -614.6M | -74.8M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | -14.2B | -11.8B | -8.5B | -10.0B | -8.5B |
Investment Sales | 10.2B | 6.4B | 6.4B | 6.8B | 4.9B |
Investing Cash Flow | -4.9B | -6.1B | -3.7B | -4.1B | -4.0B |
Financing Activities | |||||
Share Repurchases | -200.0M | 0 | -61.0M | -225.0M | -200.0M |
Dividends Paid | -334.0M | -288.0M | -255.0M | -247.0M | -249.0M |
Debt Issuance | 200.0M | 300.0M | 0 | 1.2B | 1.3B |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -359.0M | 1.4B | -342.0M | 688.0M | 814.0M |
Free Cash Flow | 5.0B | 4.6B | 3.7B | 3.8B | 2.9B |
Net Change in Cash | -6.4B | -4.1B | -4.6B | -4.1B | -3.3B |
Cash Flow Trend
Everest Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.13
Forward P/E
4.94
Price to Book
0.92
Price to Sales
0.78
PEG Ratio
4.94
Profitability Ratios
Profit Margin
4.55%
Operating Margin
19.50%
Return on Equity
5.52%
Return on Assets
1.20%
Financial Health
Current Ratio
0.39
Debt to Equity
23.89
Beta
0.49
Per Share Data
EPS (TTM)
$19.15
Book Value per Share
$358.45
Revenue per Share
$419.31
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
eg | 13.8B | 17.13 | 0.92 | 5.52% | 4.55% | 23.89 |
Reinsurance Group of | 11.7B | 15.39 | 0.97 | 7.07% | 3.54% | 47.22 |
Renaissancere | 11.3B | 6.13 | 1.13 | 16.02% | 15.40% | 12.77 |
Hamilton Insurance | 2.2B | 6.91 | 0.90 | 21.99% | 13.26% | 6.15 |
SiriusPoint | 2.1B | 19.38 | 1.13 | 4.86% | 4.15% | 33.53 |
Greenlight Capital | 444.6M | 9.75 | 0.64 | 5.82% | 5.41% | 8.88 |
Financial data is updated regularly. All figures are in the company's reporting currency.