Annual Income Statements for Everest Group
This table shows Everest Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Everest Group
This table shows Everest Group'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 |
|
-319 |
495 |
365 |
670 |
678 |
804 |
733 |
724 |
509 |
-593 |
210 |
Consolidated Net Income / (Loss) |
|
-319 |
495 |
365 |
670 |
678 |
804 |
733 |
724 |
509 |
-593 |
210 |
Net Income / (Loss) Continuing Operations |
|
-319 |
495 |
365 |
670 |
678 |
804 |
733 |
724 |
509 |
-593 |
209 |
Total Pre-Tax Income |
|
-401 |
568 |
408 |
750 |
725 |
271 |
832 |
832 |
577 |
-748 |
248 |
Total Revenue |
|
3,048 |
3,281 |
3,286 |
3,650 |
3,991 |
3,660 |
4,133 |
4,227 |
4,285 |
4,636 |
4,263 |
Net Interest Income / (Expense) |
|
-25 |
25 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
25 |
-25 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Non-Interest Income |
|
3,073 |
3,239 |
3,281 |
3,646 |
4,022 |
3,638 |
4,140 |
4,244 |
4,312 |
4,566 |
4,270 |
Other Service Charges |
|
-16 |
-30 |
-79 |
38 |
103 |
-76 |
31 |
23 |
-102 |
169 |
-73 |
Net Realized & Unrealized Capital Gains on Investments |
|
22 |
257 |
260 |
357 |
406 |
135 |
457 |
528 |
496 |
473 |
491 |
Premiums Earned |
|
3,067 |
3,012 |
3,100 |
3,251 |
3,513 |
3,579 |
3,652 |
3,693 |
3,918 |
3,924 |
3,852 |
Total Non-Interest Expense |
|
3,449 |
2,714 |
2,878 |
2,901 |
3,266 |
3,387 |
3,302 |
3,395 |
3,708 |
5,382 |
4,015 |
Marketing Expense |
|
641 |
652 |
661 |
686 |
752 |
853 |
782 |
790 |
826 |
902 |
824 |
Property & Liability Insurance Claims |
|
2,623 |
1,811 |
1,966 |
1,960 |
2,246 |
2,255 |
2,237 |
2,311 |
2,584 |
4,173 |
2,893 |
Insurance Policy Acquisition Costs |
|
169 |
182 |
200 |
205 |
215 |
226 |
224 |
234 |
236 |
244 |
238 |
Other Operating Expenses |
|
16 |
16 |
19 |
17 |
19 |
18 |
22 |
22 |
25 |
26 |
21 |
Amortization Expense |
|
- |
- |
32 |
33 |
34 |
35 |
37 |
37 |
38 |
37 |
38 |
Income Tax Expense |
|
-82 |
73 |
43 |
80 |
47 |
-533 |
99 |
108 |
68 |
-155 |
39 |
Basic Earnings per Share |
|
($8.22) |
$12.73 |
$9.31 |
$16.26 |
$15.63 |
$18.99 |
$16.87 |
$16.70 |
$11.80 |
($13.59) |
$4.90 |
Weighted Average Basic Shares Outstanding |
|
39.17M |
39.16M |
39.28M |
43.40M |
43.39M |
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
Diluted Earnings per Share |
|
($8.22) |
$12.74 |
$9.31 |
$16.26 |
$15.63 |
$18.99 |
$16.87 |
$16.70 |
$11.80 |
($13.59) |
$4.90 |
Weighted Average Diluted Shares Outstanding |
|
39.17M |
39.16M |
39.28M |
43.40M |
43.39M |
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
Weighted Average Basic & Diluted Shares Outstanding |
|
39.17M |
39.16M |
39.28M |
43.40M |
43.39M |
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
Cash Dividends to Common per Share |
|
$1.65 |
- |
$1.65 |
$1.65 |
$1.75 |
- |
$1.75 |
$2.00 |
$2.00 |
- |
$2.00 |
Annual Cash Flow Statements for Everest Group
This table details how cash moves in and out of Everest Group'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 |
|
-154 |
198 |
153 |
21 |
152 |
-6.00 |
639 |
-42 |
38 |
112 |
Net Cash From Operating Activities |
|
1,108 |
1,384 |
1,163 |
610 |
1,852 |
2,874 |
3,833 |
3,695 |
4,553 |
4,957 |
Net Cash From Continuing Operating Activities |
|
1,108 |
1,384 |
1,163 |
610 |
1,852 |
2,873 |
3,832 |
3,696 |
4,553 |
4,956 |
Net Income / (Loss) Continuing Operations |
|
978 |
996 |
483 |
89 |
1,009 |
514 |
1,379 |
597 |
2,517 |
1,373 |
Consolidated Net Income / (Loss) |
|
978 |
996 |
483 |
89 |
1,009 |
514 |
1,379 |
597 |
2,517 |
1,373 |
Amortization Expense |
|
51 |
49 |
46 |
29 |
31 |
50 |
76 |
55 |
-64 |
-167 |
Non-Cash Adjustments to Reconcile Net Income |
|
246 |
58 |
-72 |
244 |
-70 |
-107 |
-4.00 |
680 |
445 |
207 |
Changes in Operating Assets and Liabilities, net |
|
-167 |
280 |
706 |
248 |
881 |
2,416 |
2,381 |
2,364 |
1,655 |
3,543 |
Net Cash From Investing Activities |
|
-681 |
-658 |
-733 |
-280 |
-1,412 |
-3,683 |
-3,869 |
-3,418 |
-5,902 |
-4,478 |
Net Cash From Continuing Investing Activities |
|
-681 |
-658 |
-733 |
-280 |
-1,412 |
-3,683 |
-3,870 |
-3,418 |
-5,902 |
-4,476 |
Purchase of Investment Securities |
|
-5,233 |
-9,452 |
-11,525 |
-10,206 |
-7,540 |
-9,101 |
-10,723 |
-9,898 |
-12,718 |
-15,092 |
Sale and/or Maturity of Investments |
|
4,571 |
8,737 |
10,793 |
9,881 |
6,128 |
5,223 |
6,853 |
6,551 |
6,635 |
10,643 |
Other Investing Activities, net |
|
-23 |
9.39 |
- |
46 |
- |
195 |
- |
-71 |
181 |
-27 |
Net Cash From Financing Activities |
|
-573 |
-582 |
-275 |
-317 |
-276 |
800 |
674 |
-359 |
1,409 |
-383 |
Net Cash From Continuing Financing Activities |
|
-573 |
-582 |
-275 |
-317 |
-276 |
799 |
674 |
-359 |
1,410 |
-383 |
Issuance of Debt |
|
- |
- |
- |
0.00 |
0.00 |
979 |
968 |
0.00 |
300 |
200 |
Issuance of Common Equity |
|
14 |
11 |
- |
- |
-3.13 |
-14 |
-14 |
-17 |
1,422 |
-24 |
Repayment of Debt |
|
- |
0.00 |
- |
0.00 |
0.00 |
299 |
209 |
-6.00 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
-400 |
-386 |
-55 |
-83 |
-25 |
-200 |
-225 |
-61 |
0.00 |
-200 |
Payment of Dividends |
|
-175 |
-195 |
-207 |
-216 |
-234 |
-249 |
-247 |
-255 |
-288 |
-334 |
Other Financing Activities, Net |
|
-12 |
-11 |
-13 |
-17 |
-14 |
-16 |
-17 |
-20 |
-24 |
-25 |
Effect of Exchange Rate Changes |
|
-7.78 |
54 |
-1.51 |
7.17 |
-12 |
3.00 |
1.00 |
39 |
-23 |
16 |
Cash Interest Paid |
|
36 |
36 |
36 |
30 |
32 |
28 |
62 |
98 |
130 |
147 |
Cash Income Taxes Paid |
|
165 |
43 |
165 |
-65 |
-149 |
-170 |
98 |
171 |
196 |
397 |
Quarterly Cash Flow Statements for Everest Group
This table details how cash moves in and out of Everest Group'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 |
|
-437 |
-280 |
212 |
456 |
-301 |
-329 |
107 |
26 |
29 |
-50 |
17 |
Net Cash From Operating Activities |
|
1,118 |
1,015 |
1,064 |
1,094 |
1,378 |
1,017 |
1,102 |
1,337 |
1,738 |
780 |
928 |
Net Cash From Continuing Operating Activities |
|
1,118 |
1,016 |
1,064 |
1,093 |
1,380 |
1,016 |
1,103 |
1,336 |
1,737 |
780 |
928 |
Net Income / (Loss) Continuing Operations |
|
-319 |
496 |
365 |
670 |
678 |
804 |
733 |
724 |
509 |
-593 |
210 |
Consolidated Net Income / (Loss) |
|
-319 |
496 |
365 |
670 |
678 |
804 |
733 |
724 |
509 |
-593 |
210 |
Amortization Expense |
|
14 |
6.00 |
-1.00 |
-10 |
-24 |
-29 |
-30 |
-35 |
-48 |
-54 |
-46 |
Non-Cash Adjustments to Reconcile Net Income |
|
174 |
-13 |
55 |
9.00 |
75 |
306 |
54 |
63 |
88 |
2.00 |
-12 |
Changes in Operating Assets and Liabilities, net |
|
1,249 |
527 |
645 |
424 |
651 |
-65 |
346 |
584 |
1,188 |
1,425 |
776 |
Net Cash From Investing Activities |
|
-1,439 |
-1,222 |
-752 |
-2,000 |
-1,594 |
-1,556 |
-849 |
-1,167 |
-1,529 |
-933 |
-569 |
Net Cash From Continuing Investing Activities |
|
-1,439 |
-1,222 |
-751 |
-2,000 |
-1,594 |
-1,557 |
-849 |
-1,167 |
-1,528 |
-932 |
-569 |
Purchase of Investment Securities |
|
-3,082 |
-2,960 |
-1,863 |
-2,474 |
-2,760 |
-5,621 |
-2,421 |
-2,738 |
-6,153 |
-3,780 |
-3,755 |
Sale and/or Maturity of Investments |
|
1,564 |
1,911 |
845 |
700 |
1,005 |
4,085 |
1,288 |
1,837 |
4,322 |
3,196 |
3,186 |
Net Cash From Financing Activities |
|
-133 |
-67 |
-103 |
1,372 |
-81 |
221 |
-153 |
-152 |
-190 |
112 |
-324 |
Net Cash From Continuing Financing Activities |
|
-133 |
-67 |
-103 |
1,373 |
-81 |
221 |
-153 |
-152 |
-190 |
112 |
-323 |
Issuance of Common Equity |
|
-1.00 |
-1.00 |
-19 |
1,445 |
-3.00 |
-1.00 |
-21 |
- |
-2.00 |
-1.00 |
-19 |
Repurchase of Common Equity |
|
-59 |
-1.00 |
0.00 |
- |
- |
- |
-35 |
-65 |
-100 |
- |
-200 |
Payment of Dividends |
|
-65 |
-64 |
-65 |
-71 |
-76 |
-76 |
-76 |
-87 |
-86 |
-85 |
-85 |
Other Financing Activities, Net |
|
-2.00 |
-1.00 |
-19 |
-1.00 |
-2.00 |
-2.00 |
-21 |
- |
-2.00 |
-2.00 |
-19 |
Effect of Exchange Rate Changes |
|
16 |
-7.00 |
3.00 |
-10 |
-5.00 |
-11 |
7.00 |
7.00 |
11 |
-9.00 |
-18 |
Cash Interest Paid |
|
3.00 |
47 |
10 |
54 |
11 |
55 |
16 |
58 |
16 |
57 |
16 |
Cash Income Taxes Paid |
|
66 |
4.00 |
2.00 |
71 |
112 |
11 |
16 |
187 |
137 |
57 |
1.00 |
Annual Balance Sheets for Everest Group
This table presents Everest Group'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 |
|
20,551 |
21,322 |
23,592 |
24,751 |
27,324 |
32,712 |
38,185 |
39,966 |
49,399 |
56,341 |
Cash and Due from Banks |
|
16,676 |
482 |
635 |
656 |
808 |
802 |
1,441 |
1,398 |
1,437 |
1,549 |
Trading Account Securities |
|
0.00 |
16,570 |
17,482 |
17,536 |
19,526 |
23,525 |
27,054 |
27,441 |
33,577 |
35,274 |
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 |
|
0.00 |
96 |
98 |
105 |
117 |
141 |
149 |
217 |
324 |
368 |
Unearned Premiums Asset |
|
1,483 |
1,678 |
2,133 |
2,527 |
2,705 |
3,093 |
3,809 |
4,229 |
5,481 |
6,247 |
Deferred Acquisition Cost |
|
372 |
344 |
412 |
512 |
582 |
622 |
872 |
962 |
1,247 |
1,461 |
Other Assets |
|
2,016 |
2,152 |
2,833 |
3,416 |
3,587 |
4,529 |
4,859 |
5,718 |
7,333 |
11,441 |
Total Liabilities & Shareholders' Equity |
|
20,551 |
21,322 |
23,592 |
24,751 |
27,324 |
32,712 |
38,185 |
39,966 |
49,399 |
56,341 |
Total Liabilities |
|
12,942 |
13,246 |
15,223 |
16,890 |
18,191 |
22,985 |
28,046 |
31,525 |
36,197 |
42,466 |
Short-Term Debt |
|
0.00 |
28 |
39 |
51 |
31 |
207 |
17 |
1.00 |
137 |
84 |
Accrued Interest Payable |
|
0.00 |
3.54 |
2.73 |
3.09 |
2.88 |
10 |
17 |
19 |
22 |
22 |
Long-Term Debt |
|
0.00 |
633 |
633 |
634 |
634 |
1,910 |
3,089 |
3,084 |
3,386 |
3,587 |
Claims and Claim Expense |
|
- |
10,312 |
11,884 |
13,119 |
13,611 |
16,322 |
19,009 |
22,065 |
24,604 |
29,889 |
Unearned Premiums Liability |
|
0.00 |
1,578 |
2,001 |
2,518 |
3,057 |
3,501 |
4,610 |
5,147 |
6,622 |
7,324 |
Other Long-Term Liabilities |
|
12,942 |
637 |
612 |
519 |
813 |
997 |
1,269 |
1,209 |
1,427 |
1,559 |
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 |
|
7,609 |
8,075 |
8,369 |
7,861 |
9,133 |
9,726 |
10,139 |
8,441 |
13,202 |
13,875 |
Total Preferred & Common Equity |
|
7,609 |
8,075 |
8,369 |
7,861 |
9,133 |
9,726 |
10,139 |
8,441 |
13,202 |
13,875 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
7,609 |
8,075 |
8,369 |
7,861 |
9,133 |
9,726 |
10,140 |
8,441 |
13,202 |
13,876 |
Common Stock |
|
7,609 |
2,141 |
2,166 |
2,189 |
2,220 |
2,246 |
2,275 |
2,303 |
3,774 |
3,813 |
Retained Earnings |
|
0.00 |
9,423 |
9,686 |
9,531 |
10,307 |
10,567 |
11,700 |
12,042 |
14,270 |
15,309 |
Treasury Stock |
|
0.00 |
-3,272 |
-3,322 |
-3,398 |
-3,422 |
-3,622 |
-3,847 |
-3,908 |
-3,908 |
-4,108 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.00 |
-217 |
-161 |
-463 |
28 |
535 |
12 |
-1,996 |
-934 |
-1,138 |
Quarterly Balance Sheets for Everest Group
This table presents Everest Group'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 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
38,144 |
39,966 |
41,839 |
44,668 |
46,318 |
49,399 |
50,937 |
52,560 |
55,864 |
56,341 |
58,132 |
Cash and Due from Banks |
|
1,679 |
1,398 |
1,610 |
2,067 |
1,765 |
1,437 |
1,544 |
1,570 |
1,599 |
1,549 |
1,567 |
Trading Account Securities |
|
25,389 |
27,441 |
28,791 |
29,808 |
30,467 |
33,577 |
34,207 |
35,031 |
36,560 |
35,274 |
38,112 |
Loans and Leases, Net of Allowance |
|
837 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
200 |
217 |
235 |
266 |
298 |
324 |
327 |
360 |
380 |
368 |
391 |
Unearned Premiums Asset |
|
4,008 |
4,229 |
4,533 |
4,955 |
5,182 |
5,481 |
5,803 |
6,209 |
6,324 |
6,247 |
6,464 |
Deferred Acquisition Cost |
|
867 |
962 |
1,011 |
1,086 |
1,156 |
1,247 |
1,331 |
1,422 |
1,475 |
1,461 |
1,494 |
Other Assets |
|
5,164 |
5,718 |
5,659 |
6,486 |
7,451 |
7,333 |
7,725 |
7,968 |
9,524 |
11,441 |
10,103 |
Total Liabilities & Shareholders' Equity |
|
38,144 |
39,966 |
41,839 |
44,668 |
46,318 |
49,399 |
50,937 |
52,560 |
55,864 |
56,341 |
58,132 |
Total Liabilities |
|
30,495 |
31,525 |
32,825 |
33,766 |
35,092 |
36,197 |
37,308 |
38,378 |
40,529 |
42,466 |
43,993 |
Short-Term Debt |
|
134 |
1.00 |
201 |
21 |
200 |
137 |
403 |
175 |
434 |
84 |
7.00 |
Accrued Interest Payable |
|
39 |
19 |
41 |
19 |
41 |
22 |
43 |
22 |
43 |
22 |
43 |
Long-Term Debt |
|
3,084 |
3,084 |
3,085 |
3,085 |
3,085 |
3,386 |
3,386 |
3,386 |
3,387 |
3,587 |
3,587 |
Claims and Claim Expense |
|
21,222 |
22,065 |
22,878 |
23,405 |
23,833 |
24,604 |
25,211 |
25,853 |
27,480 |
29,889 |
31,512 |
Unearned Premiums Liability |
|
4,795 |
5,147 |
5,418 |
5,943 |
6,295 |
6,622 |
6,826 |
7,313 |
7,462 |
7,324 |
7,253 |
Other Long-Term Liabilities |
|
1,187 |
1,209 |
1,173 |
1,265 |
1,612 |
1,427 |
1,438 |
1,629 |
1,723 |
1,559 |
1,591 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
7,649 |
8,441 |
9,014 |
10,902 |
11,226 |
13,202 |
13,628 |
14,182 |
15,335 |
13,875 |
14,140 |
Total Preferred & Common Equity |
|
7,649 |
8,441 |
9,014 |
10,902 |
11,226 |
13,202 |
13,628 |
14,182 |
15,335 |
13,875 |
14,140 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
7,649 |
8,441 |
9,014 |
10,903 |
11,226 |
13,202 |
13,628 |
14,183 |
15,336 |
13,876 |
14,140 |
Common Stock |
|
2,294 |
2,303 |
2,296 |
3,754 |
3,763 |
3,774 |
3,769 |
3,786 |
3,800 |
3,813 |
3,800 |
Retained Earnings |
|
11,610 |
12,042 |
12,342 |
12,940 |
13,542 |
14,270 |
14,927 |
15,565 |
15,988 |
15,309 |
15,434 |
Treasury Stock |
|
-3,907 |
-3,908 |
-3,908 |
-3,908 |
-3,908 |
-3,908 |
-3,943 |
-4,008 |
-4,108 |
-4,108 |
-4,308 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2,348 |
-1,996 |
-1,716 |
-1,883 |
-2,171 |
-934 |
-1,125 |
-1,160 |
-344 |
-1,138 |
-786 |
Annual Metrics And Ratios for Everest Group
This table displays calculated financial ratios and metrics derived from Everest Group's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-0.04% |
2.07% |
14.29% |
11.16% |
11.81% |
16.61% |
23.63% |
1.63% |
20.95% |
18.47% |
EBITDA Growth |
|
-23.57% |
-1.19% |
-56.76% |
-142.85% |
630.70% |
-43.80% |
155.28% |
-60.33% |
225.19% |
-36.54% |
EBIT Growth |
|
-24.47% |
-1.08% |
-58.99% |
-153.70% |
553.79% |
-46.77% |
164.10% |
-61.94% |
266.50% |
-30.67% |
NOPAT Growth |
|
-18.45% |
1.89% |
-51.55% |
-135.12% |
695.46% |
-49.08% |
168.29% |
-56.71% |
321.61% |
-45.45% |
Net Income Growth |
|
-18.45% |
1.89% |
-51.55% |
-81.56% |
1,033.70% |
-49.08% |
168.29% |
-56.71% |
321.61% |
-45.45% |
EPS Growth |
|
-14.70% |
7.15% |
-50.59% |
-81.45% |
1,038.25% |
-48.26% |
170.89% |
-56.12% |
296.25% |
-47.20% |
Operating Cash Flow Growth |
|
5.07% |
24.85% |
-15.97% |
-47.53% |
203.57% |
55.18% |
33.37% |
-3.60% |
23.22% |
8.87% |
Free Cash Flow Firm Growth |
|
665.91% |
-106.85% |
235.20% |
83.45% |
-174.29% |
-531.89% |
98.52% |
10,285.14% |
-215.80% |
120.58% |
Invested Capital Growth |
|
-11.03% |
14.82% |
3.49% |
-5.48% |
14.65% |
20.88% |
11.84% |
-12.98% |
45.11% |
4.91% |
Revenue Q/Q Growth |
|
1.64% |
1.67% |
4.21% |
-0.96% |
5.49% |
5.77% |
3.12% |
1.35% |
3.40% |
6.86% |
EBITDA Q/Q Growth |
|
-0.99% |
-0.52% |
190.33% |
-117.10% |
470.58% |
-12.40% |
30.86% |
9.22% |
-13.60% |
-44.03% |
EBIT Q/Q Growth |
|
-1.12% |
-0.44% |
259.46% |
-120.03% |
546.77% |
-14.60% |
32.70% |
12.92% |
-12.00% |
-40.55% |
NOPAT Q/Q Growth |
|
6.46% |
1.66% |
77.80% |
-115.94% |
150.94% |
-23.08% |
36.36% |
11.97% |
13.99% |
-50.43% |
Net Income Q/Q Growth |
|
6.46% |
1.66% |
77.80% |
-91.63% |
150.94% |
-23.08% |
36.23% |
12.19% |
13.99% |
-50.43% |
EPS Q/Q Growth |
|
3.71% |
3.14% |
87.50% |
-91.67% |
149.49% |
-22.87% |
37.82% |
12.69% |
11.59% |
-50.62% |
Operating Cash Flow Q/Q Growth |
|
129.65% |
-26.71% |
-20.75% |
-7.86% |
19.23% |
12.45% |
10.32% |
-0.73% |
0.04% |
-4.56% |
Free Cash Flow Firm Q/Q Growth |
|
123.95% |
-111.23% |
-51.29% |
-50.14% |
-15.11% |
-1,784.41% |
-102.69% |
783.41% |
-86.77% |
129.44% |
Invested Capital Q/Q Growth |
|
-14.92% |
-0.17% |
4.44% |
-5.74% |
1.22% |
13.57% |
25.00% |
6.06% |
15.26% |
-8.40% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
20.48% |
19.83% |
7.50% |
-2.89% |
13.73% |
6.62% |
13.66% |
5.33% |
14.33% |
7.68% |
EBIT Margin |
|
19.59% |
18.98% |
6.81% |
-3.29% |
13.35% |
6.10% |
13.02% |
4.88% |
14.77% |
8.65% |
Profit (Net Income) Margin |
|
17.23% |
17.20% |
7.29% |
1.21% |
12.26% |
5.36% |
11.62% |
4.95% |
17.26% |
7.95% |
Tax Burden Percent |
|
87.95% |
90.59% |
115.10% |
-36.77% |
91.85% |
87.86% |
89.20% |
101.53% |
116.85% |
91.96% |
Interest Burden Percent |
|
100.00% |
100.00% |
92.99% |
100.00% |
100.00% |
100.00% |
100.06% |
100.00% |
99.95% |
99.93% |
Effective Tax Rate |
|
12.05% |
9.41% |
-15.10% |
0.00% |
8.15% |
12.14% |
10.80% |
-1.53% |
-16.85% |
8.04% |
Return on Invested Capital (ROIC) |
|
12.10% |
12.19% |
5.43% |
-1.93% |
11.01% |
4.75% |
10.99% |
4.82% |
17.82% |
8.01% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.10% |
12.19% |
5.43% |
36.18% |
11.01% |
4.75% |
10.99% |
4.82% |
17.82% |
8.01% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.53% |
0.51% |
0.44% |
3.03% |
0.87% |
0.70% |
2.89% |
1.61% |
5.44% |
2.13% |
Return on Equity (ROE) |
|
12.63% |
12.71% |
5.87% |
1.10% |
11.88% |
5.45% |
13.88% |
6.43% |
23.26% |
10.14% |
Cash Return on Invested Capital (CROIC) |
|
23.78% |
-1.61% |
2.00% |
3.71% |
-2.64% |
-14.16% |
-0.18% |
18.70% |
-18.99% |
3.22% |
Operating Return on Assets (OROA) |
|
5.38% |
5.25% |
2.01% |
-1.00% |
4.22% |
1.95% |
4.36% |
1.50% |
4.82% |
2.83% |
Return on Assets (ROA) |
|
4.73% |
4.76% |
2.15% |
0.37% |
3.88% |
1.71% |
3.89% |
1.53% |
5.63% |
2.60% |
Return on Common Equity (ROCE) |
|
12.29% |
12.71% |
5.87% |
1.10% |
11.88% |
5.45% |
13.88% |
6.43% |
23.26% |
10.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.85% |
12.34% |
5.77% |
1.13% |
11.05% |
5.28% |
13.60% |
7.07% |
19.07% |
9.90% |
Net Operating Profit after Tax (NOPAT) |
|
978 |
996 |
483 |
-170 |
1,009 |
514 |
1,379 |
597 |
2,517 |
1,373 |
NOPAT Margin |
|
17.23% |
17.20% |
7.29% |
-2.30% |
12.26% |
5.36% |
11.62% |
4.95% |
17.26% |
7.95% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-38.11% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
20.85% |
20.51% |
19.69% |
20.63% |
20.70% |
19.51% |
18.62% |
20.96% |
20.24% |
19.10% |
Operating Expenses to Revenue |
|
80.41% |
81.02% |
93.19% |
103.29% |
86.65% |
93.91% |
86.98% |
95.12% |
85.23% |
91.35% |
Earnings before Interest and Taxes (EBIT) |
|
1,112 |
1,100 |
451 |
-242 |
1,099 |
585 |
1,545 |
588 |
2,155 |
1,494 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,163 |
1,149 |
497 |
-213 |
1,130 |
635 |
1,621 |
643 |
2,091 |
1,327 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.87 |
0.94 |
0.95 |
1.01 |
1.13 |
0.91 |
1.03 |
1.48 |
1.14 |
1.12 |
Price to Tangible Book Value (P/TBV) |
|
0.87 |
0.94 |
0.95 |
1.01 |
1.13 |
0.91 |
1.03 |
1.48 |
1.14 |
1.12 |
Price to Revenue (P/Rev) |
|
1.16 |
1.31 |
1.20 |
1.08 |
1.26 |
0.92 |
0.88 |
1.04 |
1.03 |
0.90 |
Price to Earnings (P/E) |
|
6.74 |
7.60 |
15.44 |
88.90 |
10.24 |
17.14 |
7.54 |
20.92 |
5.97 |
11.35 |
Dividend Yield |
|
2.62% |
2.54% |
2.61% |
2.72% |
2.27% |
2.81% |
2.35% |
2.52% |
1.96% |
2.14% |
Earnings Yield |
|
14.85% |
13.17% |
6.48% |
1.12% |
9.76% |
5.83% |
13.26% |
4.78% |
16.74% |
8.81% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.89 |
0.88 |
0.93 |
1.04 |
0.86 |
0.91 |
1.23 |
1.02 |
1.01 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.34 |
1.20 |
1.08 |
1.24 |
1.06 |
1.02 |
1.18 |
1.17 |
1.02 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
6.74 |
16.06 |
0.00 |
9.02 |
15.95 |
7.44 |
22.04 |
8.19 |
13.34 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
7.04 |
17.69 |
0.00 |
9.28 |
17.31 |
7.81 |
24.11 |
7.95 |
11.85 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
7.78 |
16.53 |
0.00 |
10.10 |
19.70 |
8.75 |
23.74 |
6.80 |
12.89 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
5.60 |
6.86 |
13.02 |
5.50 |
3.52 |
3.15 |
3.84 |
3.76 |
3.57 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
44.85 |
24.35 |
0.00 |
0.00 |
0.00 |
6.12 |
0.00 |
32.07 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.08 |
0.08 |
0.09 |
0.07 |
0.22 |
0.31 |
0.37 |
0.27 |
0.26 |
Long-Term Debt to Equity |
|
0.00 |
0.08 |
0.08 |
0.08 |
0.07 |
0.20 |
0.30 |
0.37 |
0.26 |
0.26 |
Financial Leverage |
|
0.04 |
0.04 |
0.08 |
0.08 |
0.08 |
0.15 |
0.26 |
0.33 |
0.31 |
0.27 |
Leverage Ratio |
|
2.67 |
2.67 |
2.73 |
2.98 |
3.06 |
3.18 |
3.57 |
4.21 |
4.13 |
3.91 |
Compound Leverage Factor |
|
2.67 |
2.67 |
2.54 |
2.98 |
3.06 |
3.18 |
3.57 |
4.21 |
4.13 |
3.90 |
Debt to Total Capital |
|
0.00% |
7.57% |
7.43% |
8.01% |
6.78% |
17.88% |
23.45% |
26.77% |
21.06% |
20.92% |
Short-Term Debt to Total Capital |
|
0.00% |
0.32% |
0.43% |
0.60% |
0.31% |
1.75% |
0.13% |
0.01% |
0.82% |
0.48% |
Long-Term Debt to Total Capital |
|
0.00% |
7.25% |
7.01% |
7.41% |
6.47% |
16.13% |
23.32% |
26.76% |
20.25% |
20.44% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
92.43% |
92.57% |
91.99% |
93.22% |
82.12% |
76.56% |
73.23% |
78.94% |
79.08% |
Debt to EBITDA |
|
0.00 |
0.58 |
1.35 |
-3.22 |
0.59 |
3.33 |
1.92 |
4.80 |
1.68 |
2.77 |
Net Debt to EBITDA |
|
0.00 |
0.16 |
0.07 |
-0.13 |
-0.13 |
2.07 |
1.03 |
2.62 |
1.00 |
1.60 |
Long-Term Debt to EBITDA |
|
0.00 |
0.55 |
1.27 |
-2.98 |
0.56 |
3.01 |
1.91 |
4.80 |
1.62 |
2.70 |
Debt to NOPAT |
|
0.00 |
0.66 |
1.39 |
-4.04 |
0.66 |
4.12 |
2.25 |
5.17 |
1.40 |
2.67 |
Net Debt to NOPAT |
|
0.00 |
0.18 |
0.08 |
-0.17 |
-0.14 |
2.56 |
1.21 |
2.83 |
0.83 |
1.55 |
Long-Term Debt to NOPAT |
|
0.00 |
0.64 |
1.31 |
-3.74 |
0.63 |
3.72 |
2.24 |
5.17 |
1.35 |
2.61 |
Noncontrolling Interest Sharing Ratio |
|
2.72% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.01% |
-0.01% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,921 |
-132 |
178 |
326 |
-242 |
-1,532 |
-23 |
2,316 |
-2,682 |
552 |
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 |
|
53.09 |
-3.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
30.62 |
38.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
30.62 |
38.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.27 |
0.28 |
0.29 |
0.30 |
0.32 |
0.32 |
0.33 |
0.31 |
0.33 |
0.33 |
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 |
|
7,609 |
8,736 |
9,041 |
8,546 |
9,797 |
11,843 |
13,245 |
11,526 |
16,725 |
17,546 |
Invested Capital Turnover |
|
0.70 |
0.71 |
0.75 |
0.84 |
0.90 |
0.89 |
0.95 |
0.97 |
1.03 |
1.01 |
Increase / (Decrease) in Invested Capital |
|
-944 |
1,128 |
305 |
-496 |
1,252 |
2,046 |
1,402 |
-1,719 |
5,199 |
821 |
Enterprise Value (EV) |
|
-10,090 |
7,747 |
7,978 |
7,945 |
10,195 |
10,126 |
12,063 |
14,175 |
17,124 |
17,700 |
Market Capitalization |
|
6,586 |
7,567 |
7,941 |
7,916 |
10,338 |
8,811 |
10,398 |
12,488 |
15,038 |
15,578 |
Book Value per Share |
|
$176.61 |
$197.57 |
$203.78 |
$193.39 |
$223.94 |
$243.36 |
$257.56 |
$215.52 |
$304.26 |
$322.86 |
Tangible Book Value per Share |
|
$176.61 |
$197.57 |
$203.78 |
$193.39 |
$223.94 |
$243.36 |
$257.56 |
$215.52 |
$304.26 |
$322.86 |
Total Capital |
|
7,609 |
8,736 |
9,041 |
8,546 |
9,797 |
11,843 |
13,245 |
11,526 |
16,725 |
17,546 |
Total Debt |
|
0.00 |
661 |
672 |
685 |
664 |
2,117 |
3,106 |
3,085 |
3,523 |
3,671 |
Total Long-Term Debt |
|
0.00 |
633 |
633 |
634 |
634 |
1,910 |
3,089 |
3,084 |
3,386 |
3,587 |
Net Debt |
|
-16,676 |
179 |
37 |
29 |
-144 |
1,315 |
1,665 |
1,687 |
2,086 |
2,122 |
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) |
|
0.00 |
0.00 |
0.00 |
-259 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
661 |
672 |
685 |
664 |
2,117 |
3,106 |
3,085 |
3,523 |
3,671 |
Total Depreciation and Amortization (D&A) |
|
51 |
49 |
46 |
29 |
31 |
50 |
76 |
55 |
-64 |
-167 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$22.29 |
$23.85 |
$11.43 |
$2.54 |
$24.77 |
$12.81 |
$34.66 |
$15.19 |
$60.19 |
$31.78 |
Adjusted Weighted Average Basic Shares Outstanding |
|
42.69M |
40.91M |
40.84M |
40.68M |
40.81M |
39.99M |
39.27M |
39.16M |
43.38M |
42.93M |
Adjusted Diluted Earnings per Share |
|
$22.10 |
$23.68 |
$11.36 |
$2.53 |
$24.70 |
$12.78 |
$34.62 |
$15.19 |
$60.19 |
$31.78 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
42.69M |
40.91M |
40.84M |
40.68M |
40.81M |
39.99M |
39.27M |
39.16M |
43.38M |
42.93M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$24.77 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
42.69M |
40.91M |
40.84M |
40.68M |
40.81M |
39.99M |
39.27M |
39.16M |
43.38M |
42.93M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
978 |
996 |
294 |
-170 |
1,009 |
514 |
1,379 |
412 |
1,508 |
1,373 |
Normalized NOPAT Margin |
|
17.23% |
17.20% |
4.43% |
-2.30% |
12.26% |
5.36% |
11.62% |
3.41% |
10.34% |
7.95% |
Pre Tax Income Margin |
|
19.59% |
18.98% |
6.33% |
-3.29% |
13.35% |
6.10% |
13.03% |
4.88% |
14.77% |
8.64% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
30.72 |
30.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
27.02 |
27.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
30.72 |
30.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
27.02 |
27.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
17.91% |
19.61% |
42.93% |
242.83% |
23.21% |
48.44% |
17.91% |
42.71% |
11.44% |
24.33% |
Augmented Payout Ratio |
|
58.82% |
58.38% |
54.39% |
336.57% |
25.65% |
87.35% |
34.23% |
52.93% |
11.44% |
38.89% |
Quarterly Metrics And Ratios for Everest Group
This table displays calculated financial ratios and metrics derived from Everest Group'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 |
|
4.21% |
5.14% |
13.47% |
28.75% |
30.94% |
11.55% |
25.78% |
15.81% |
7.37% |
26.67% |
3.15% |
EBITDA Growth |
|
-461.46% |
10.46% |
26.79% |
443.38% |
281.14% |
-57.42% |
96.81% |
7.85% |
-24.54% |
-427.87% |
-74.78% |
EBIT Growth |
|
-355.68% |
13.46% |
35.10% |
524.17% |
280.80% |
-51.85% |
103.68% |
11.08% |
-20.41% |
-373.26% |
-70.16% |
NOPAT Growth |
|
-355.68% |
14.81% |
22.48% |
444.72% |
341.54% |
62.42% |
100.82% |
8.06% |
-24.93% |
-165.12% |
-71.49% |
Net Income Growth |
|
-336.99% |
15.07% |
22.48% |
444.72% |
312.54% |
62.42% |
100.82% |
8.06% |
-24.93% |
-173.76% |
-71.35% |
EPS Growth |
|
-337.23% |
15.50% |
23.15% |
422.83% |
290.15% |
49.06% |
81.20% |
2.71% |
-24.50% |
-171.56% |
-70.95% |
Operating Cash Flow Growth |
|
-3.87% |
-2.59% |
25.77% |
52.79% |
23.26% |
0.20% |
3.57% |
22.21% |
26.12% |
-23.30% |
-15.79% |
Free Cash Flow Firm Growth |
|
-140.91% |
328.11% |
137.12% |
-64.10% |
-437.62% |
-298.51% |
-685.23% |
-126.45% |
-39.45% |
69.41% |
97.58% |
Invested Capital Growth |
|
2.56% |
-12.98% |
-3.03% |
16.65% |
33.53% |
45.11% |
41.61% |
26.66% |
32.01% |
4.91% |
1.81% |
Revenue Q/Q Growth |
|
7.51% |
7.64% |
3.33% |
11.08% |
9.34% |
-8.29% |
17.22% |
2.27% |
1.37% |
8.19% |
-8.05% |
EBITDA Q/Q Growth |
|
-384.56% |
248.06% |
-28.97% |
81.57% |
-5.14% |
-65.19% |
228.28% |
-0.50% |
-33.63% |
-251.23% |
125.25% |
EBIT Q/Q Growth |
|
-434.17% |
241.40% |
-28.04% |
83.58% |
-3.20% |
-62.34% |
204.40% |
0.12% |
-30.65% |
-229.29% |
133.24% |
NOPAT Q/Q Growth |
|
-328.21% |
276.34% |
-26.26% |
83.56% |
1.19% |
18.58% |
-8.83% |
-1.23% |
-29.70% |
-202.87% |
139.92% |
Net Income Q/Q Growth |
|
-359.35% |
255.17% |
-26.26% |
83.56% |
1.19% |
18.58% |
-8.83% |
-1.23% |
-29.70% |
-216.50% |
135.41% |
EPS Q/Q Growth |
|
-364.31% |
254.99% |
-26.92% |
74.65% |
-3.87% |
21.50% |
-11.16% |
-1.01% |
-29.34% |
-215.17% |
136.06% |
Operating Cash Flow Q/Q Growth |
|
56.15% |
-9.21% |
4.83% |
2.82% |
25.96% |
-26.20% |
8.36% |
21.32% |
29.99% |
-55.12% |
18.97% |
Free Cash Flow Firm Q/Q Growth |
|
31.91% |
501.31% |
-66.16% |
-277.46% |
-123.06% |
-48.18% |
0.23% |
31.33% |
-37.36% |
67.49% |
92.12% |
Invested Capital Q/Q Growth |
|
-9.50% |
6.06% |
6.72% |
13.89% |
3.59% |
15.26% |
4.14% |
1.87% |
7.96% |
-8.40% |
1.07% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-12.70% |
17.46% |
12.39% |
20.25% |
17.56% |
6.67% |
19.38% |
18.86% |
12.35% |
-17.26% |
4.74% |
EBIT Margin |
|
-13.16% |
17.28% |
12.42% |
20.52% |
18.17% |
7.46% |
20.11% |
19.68% |
13.47% |
-16.09% |
5.82% |
Profit (Net Income) Margin |
|
-10.47% |
15.09% |
11.11% |
18.36% |
16.99% |
21.97% |
17.74% |
17.13% |
11.88% |
-12.79% |
4.93% |
Tax Burden Percent |
|
79.55% |
87.15% |
89.46% |
89.33% |
93.52% |
296.68% |
88.10% |
87.02% |
88.21% |
79.28% |
84.68% |
Interest Burden Percent |
|
100.00% |
100.18% |
100.00% |
100.13% |
100.00% |
99.27% |
100.12% |
100.00% |
100.00% |
100.27% |
100.00% |
Effective Tax Rate |
|
0.00% |
12.85% |
10.54% |
10.67% |
6.48% |
-196.68% |
11.90% |
12.98% |
11.79% |
0.00% |
15.73% |
Return on Invested Capital (ROIC) |
|
-10.21% |
14.69% |
10.98% |
18.58% |
18.89% |
22.68% |
18.26% |
17.13% |
11.41% |
-11.39% |
4.86% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-12.21% |
14.69% |
10.98% |
18.58% |
18.89% |
22.68% |
18.26% |
17.13% |
11.41% |
-13.32% |
4.88% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.66% |
4.89% |
3.82% |
5.89% |
6.51% |
6.93% |
5.71% |
4.55% |
3.05% |
-3.54% |
1.30% |
Return on Equity (ROE) |
|
-12.87% |
19.59% |
14.80% |
24.46% |
25.39% |
29.61% |
23.97% |
21.68% |
14.46% |
-14.93% |
6.16% |
Cash Return on Invested Capital (CROIC) |
|
2.44% |
18.70% |
8.39% |
-6.06% |
-11.32% |
-18.99% |
-15.03% |
-5.01% |
-11.14% |
3.22% |
3.04% |
Operating Return on Assets (OROA) |
|
-4.19% |
5.33% |
3.84% |
6.54% |
6.07% |
2.44% |
6.63% |
6.43% |
4.26% |
-5.26% |
1.86% |
Return on Assets (ROA) |
|
-3.33% |
4.66% |
3.44% |
5.85% |
5.67% |
7.17% |
5.85% |
5.59% |
3.76% |
-4.18% |
1.57% |
Return on Common Equity (ROCE) |
|
-12.87% |
19.59% |
14.80% |
24.47% |
25.39% |
29.61% |
23.97% |
21.68% |
14.46% |
-14.93% |
6.16% |
Return on Equity Simple (ROE_SIMPLE) |
|
6.96% |
0.00% |
7.37% |
11.11% |
19.67% |
0.00% |
21.17% |
20.72% |
18.06% |
0.00% |
6.01% |
Net Operating Profit after Tax (NOPAT) |
|
-281 |
495 |
365 |
670 |
678 |
804 |
733 |
724 |
509 |
-524 |
209 |
NOPAT Margin |
|
-9.21% |
15.09% |
11.11% |
18.36% |
16.99% |
21.97% |
17.74% |
17.13% |
11.88% |
-11.29% |
4.90% |
Net Nonoperating Expense Percent (NNEP) |
|
2.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.93% |
-0.03% |
SG&A Expenses to Revenue |
|
21.03% |
19.87% |
20.12% |
18.79% |
18.84% |
23.31% |
18.92% |
18.69% |
19.28% |
19.46% |
19.33% |
Operating Expenses to Revenue |
|
113.16% |
82.72% |
87.58% |
79.48% |
81.83% |
92.54% |
79.89% |
80.32% |
86.53% |
116.09% |
94.18% |
Earnings before Interest and Taxes (EBIT) |
|
-401 |
567 |
408 |
749 |
725 |
273 |
831 |
832 |
577 |
-746 |
248 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-387 |
573 |
407 |
739 |
701 |
244 |
801 |
797 |
529 |
-800 |
202 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.33 |
1.48 |
1.53 |
1.21 |
1.41 |
1.14 |
1.27 |
1.17 |
1.11 |
1.12 |
1.10 |
Price to Tangible Book Value (P/TBV) |
|
1.33 |
1.48 |
1.53 |
1.21 |
1.41 |
1.14 |
1.27 |
1.17 |
1.11 |
1.12 |
1.10 |
Price to Revenue (P/Rev) |
|
0.85 |
1.04 |
1.11 |
1.00 |
1.12 |
1.03 |
1.13 |
1.04 |
1.05 |
0.90 |
0.90 |
Price to Earnings (P/E) |
|
19.04 |
20.92 |
20.74 |
10.88 |
7.17 |
5.97 |
5.98 |
5.63 |
6.12 |
11.35 |
18.35 |
Dividend Yield |
|
2.48% |
2.52% |
1.88% |
1.97% |
1.84% |
1.96% |
1.74% |
1.90% |
1.91% |
2.14% |
2.20% |
Earnings Yield |
|
5.25% |
4.78% |
4.82% |
9.19% |
13.95% |
16.74% |
16.73% |
17.75% |
16.34% |
8.81% |
5.45% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.08 |
1.23 |
1.26 |
1.02 |
1.20 |
1.02 |
1.12 |
1.05 |
1.00 |
1.01 |
0.99 |
Enterprise Value to Revenue (EV/Rev) |
|
0.98 |
1.18 |
1.25 |
1.08 |
1.23 |
1.17 |
1.27 |
1.17 |
1.19 |
1.02 |
1.01 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.86 |
22.04 |
21.19 |
10.68 |
7.17 |
8.19 |
7.84 |
7.29 |
8.09 |
13.34 |
24.21 |
Enterprise Value to EBIT (EV/EBIT) |
|
22.45 |
24.11 |
22.25 |
10.75 |
7.08 |
7.95 |
7.56 |
6.97 |
7.63 |
11.85 |
19.35 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
21.93 |
23.74 |
23.26 |
11.74 |
7.86 |
6.80 |
6.76 |
6.31 |
6.92 |
12.89 |
20.76 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.14 |
3.84 |
3.95 |
3.31 |
3.81 |
3.76 |
4.25 |
3.84 |
3.69 |
3.57 |
3.69 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
44.59 |
6.12 |
14.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.07 |
33.01 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.42 |
0.37 |
0.36 |
0.28 |
0.29 |
0.27 |
0.28 |
0.25 |
0.25 |
0.26 |
0.25 |
Long-Term Debt to Equity |
|
0.40 |
0.37 |
0.34 |
0.28 |
0.27 |
0.26 |
0.25 |
0.24 |
0.22 |
0.26 |
0.25 |
Financial Leverage |
|
0.22 |
0.33 |
0.35 |
0.32 |
0.34 |
0.31 |
0.31 |
0.27 |
0.27 |
0.27 |
0.27 |
Leverage Ratio |
|
4.24 |
4.21 |
4.31 |
4.18 |
4.47 |
4.13 |
4.10 |
3.88 |
3.85 |
3.91 |
3.93 |
Compound Leverage Factor |
|
4.24 |
4.21 |
4.31 |
4.19 |
4.47 |
4.10 |
4.10 |
3.88 |
3.85 |
3.92 |
3.93 |
Debt to Total Capital |
|
29.61% |
26.77% |
26.72% |
22.17% |
22.64% |
21.06% |
21.75% |
20.07% |
19.95% |
20.92% |
20.27% |
Short-Term Debt to Total Capital |
|
1.23% |
0.01% |
1.63% |
0.15% |
1.38% |
0.82% |
2.31% |
0.99% |
2.27% |
0.48% |
0.04% |
Long-Term Debt to Total Capital |
|
28.38% |
26.76% |
25.08% |
22.02% |
21.26% |
20.25% |
19.44% |
19.08% |
17.68% |
20.44% |
20.23% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
70.39% |
73.23% |
73.28% |
77.83% |
77.36% |
78.94% |
78.25% |
79.94% |
80.06% |
79.08% |
79.73% |
Debt to EBITDA |
|
5.47 |
4.80 |
4.51 |
2.33 |
1.36 |
1.68 |
1.52 |
1.40 |
1.61 |
2.77 |
4.94 |
Net Debt to EBITDA |
|
2.61 |
2.62 |
2.30 |
0.78 |
0.63 |
1.00 |
0.90 |
0.78 |
0.94 |
1.60 |
2.78 |
Long-Term Debt to EBITDA |
|
5.24 |
4.80 |
4.23 |
2.32 |
1.27 |
1.62 |
1.36 |
1.33 |
1.43 |
2.70 |
4.93 |
Debt to NOPAT |
|
6.04 |
5.17 |
4.95 |
2.56 |
1.49 |
1.40 |
1.31 |
1.21 |
1.38 |
2.67 |
4.23 |
Net Debt to NOPAT |
|
2.89 |
2.83 |
2.52 |
0.86 |
0.69 |
0.83 |
0.78 |
0.68 |
0.80 |
1.55 |
2.39 |
Long-Term Debt to NOPAT |
|
5.78 |
5.17 |
4.65 |
2.55 |
1.40 |
1.35 |
1.17 |
1.15 |
1.22 |
2.61 |
4.23 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.01% |
0.00% |
-0.01% |
0.00% |
0.00% |
0.00% |
-0.01% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-552 |
2,214 |
749 |
-1,330 |
-2,966 |
-4,395 |
-4,385 |
-3,011 |
-4,136 |
-1,345 |
-106 |
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 |
|
-22.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
44.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
44.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.32 |
0.31 |
0.31 |
0.32 |
0.33 |
0.33 |
0.33 |
0.33 |
0.32 |
0.33 |
0.32 |
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 |
|
10,867 |
11,526 |
12,300 |
14,008 |
14,511 |
16,725 |
17,418 |
17,743 |
19,156 |
17,546 |
17,733 |
Invested Capital Turnover |
|
1.11 |
0.97 |
0.99 |
1.01 |
1.11 |
1.03 |
1.03 |
1.00 |
0.96 |
1.01 |
0.99 |
Increase / (Decrease) in Invested Capital |
|
271 |
-1,719 |
-384 |
2,000 |
3,644 |
5,199 |
5,118 |
3,735 |
4,645 |
821 |
315 |
Enterprise Value (EV) |
|
11,691 |
14,175 |
15,444 |
14,220 |
17,347 |
17,124 |
19,493 |
18,549 |
19,178 |
17,700 |
17,626 |
Market Capitalization |
|
10,152 |
12,488 |
13,768 |
13,181 |
15,827 |
15,038 |
17,248 |
16,558 |
16,956 |
15,578 |
15,599 |
Book Value per Share |
|
$194.09 |
$215.52 |
$230.20 |
$277.61 |
$258.64 |
$304.26 |
$313.59 |
$326.36 |
$354.40 |
$322.86 |
$329.34 |
Tangible Book Value per Share |
|
$194.09 |
$215.52 |
$230.20 |
$277.61 |
$258.64 |
$304.26 |
$313.59 |
$326.36 |
$354.40 |
$322.86 |
$329.34 |
Total Capital |
|
10,867 |
11,526 |
12,300 |
14,008 |
14,511 |
16,725 |
17,417 |
17,743 |
19,156 |
17,546 |
17,734 |
Total Debt |
|
3,218 |
3,085 |
3,286 |
3,106 |
3,285 |
3,523 |
3,789 |
3,561 |
3,821 |
3,671 |
3,594 |
Total Long-Term Debt |
|
3,084 |
3,084 |
3,085 |
3,085 |
3,085 |
3,386 |
3,386 |
3,386 |
3,387 |
3,587 |
3,587 |
Net Debt |
|
1,539 |
1,687 |
1,676 |
1,039 |
1,520 |
2,086 |
2,245 |
1,991 |
2,222 |
2,122 |
2,027 |
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) |
|
38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
69 |
-1.00 |
Net Nonoperating Obligations (NNO) |
|
3,218 |
3,085 |
3,286 |
3,106 |
3,285 |
3,523 |
3,790 |
3,561 |
3,821 |
3,671 |
3,593 |
Total Depreciation and Amortization (D&A) |
|
14 |
6.00 |
-1.00 |
-10 |
-24 |
-29 |
-30 |
-35 |
-48 |
-54 |
-46 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($8.22) |
$12.73 |
$9.31 |
$16.26 |
$15.63 |
$18.99 |
$16.87 |
$16.70 |
$11.80 |
($13.59) |
$4.90 |
Adjusted Weighted Average Basic Shares Outstanding |
|
39.17M |
39.16M |
39.28M |
43.40M |
43.39M |
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
Adjusted Diluted Earnings per Share |
|
($8.22) |
$12.74 |
$9.31 |
$16.26 |
$15.63 |
$18.99 |
$16.87 |
$16.70 |
$11.80 |
($13.59) |
$4.90 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
39.17M |
39.16M |
39.28M |
43.40M |
43.39M |
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
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 |
|
39.17M |
39.16M |
39.28M |
43.40M |
43.39M |
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-281 |
495 |
365 |
670 |
678 |
190 |
733 |
724 |
509 |
-524 |
209 |
Normalized NOPAT Margin |
|
-9.21% |
15.09% |
11.11% |
18.36% |
16.99% |
5.18% |
17.74% |
17.13% |
11.88% |
-11.29% |
4.90% |
Pre Tax Income Margin |
|
-13.16% |
17.31% |
12.42% |
20.55% |
18.17% |
7.40% |
20.13% |
19.68% |
13.47% |
-16.13% |
5.82% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-16.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-11.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-16.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-11.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
47.35% |
42.71% |
39.01% |
21.88% |
12.50% |
11.44% |
10.36% |
10.72% |
11.73% |
24.33% |
40.35% |
Augmented Payout Ratio |
|
63.33% |
52.93% |
48.04% |
26.84% |
12.55% |
11.44% |
12.37% |
14.90% |
19.78% |
38.89% |
83.29% |
Key Financial Trends
Everest Group (NYSE: EG) has demonstrated a generally positive financial trajectory over the past year leading into Q1 2025, supported by strong revenue generation and solid net income growth compared to prior quarters. Here are the key highlights and trends observed from the last several quarters and fiscal years:
- Strong Earnings in Q1 2025: The company reported net income of $210 million in Q1 2025, a significant rebound from a net loss of $593 million in Q4 2024. Earnings per share improved to $4.90 from a loss per share of $13.59 in Q4 2024, showcasing a strong turnaround.
- Revenue Growth: Total revenue in Q1 2025 was $4.26 billion, maintaining robust top-line levels similar to previous quarters (e.g., $4.64 billion in Q4 2024 and $4.29 billion in Q3 2024).
- Capital Gains and Premiums Earned: Net realized and unrealized capital gains reached $491 million in Q1 2025, consistent with strong gains in previous quarters. Premiums earned remained high at $3.85 billion, reflecting steady core business performance.
- Operating Cash Flow Improvement: Net cash from continuing operating activities increased to $928 million in Q1 2025, indicating good cash generation from operations. This has improved from $780 million in Q4 2024.
- Balance Sheet Strength: Total assets grew to $58.13 billion in Q1 2025 from $56.34 billion in Q4 2024. The company maintains a strong equity base, with total common equity growing to around $14.14 billion as of Q1 2025.
- Stable Debt Levels: Long-term debt stayed relatively constant near $3.59 billion in recent quarters, with short-term debt remaining very low, which suggests manageable leverage and financial flexibility.
- Dividend Payments Maintained: Cash dividends per share were $2.00 in Q1 2025, consistent with previous quarters, supporting shareholder returns.
- Significant Insurance Claims Expense: Property & liability insurance claims expense remains high at $2.89 billion in Q1 2025, which is a substantial portion of total expenses and slightly elevated compared to earlier quarters.
- Other Service Charges Negative Impact: Other service charges were negative $73 million in Q1 2025, indicating some operational costs or chargebacks that detracted from non-interest income.
- Repurchases and Financing Activities: The company repurchased common stock ($200 million in Q1 2025) and paid dividends ($85 million), resulting in net cash outflows from financing activities totaling $324 million. This indicates continued capital return but also some cash outflow pressure.
Summary: Everest Group has shown resilience with a strong rebound in profitability in early 2025 following a challenging Q4 2024 quarter. The core business remains healthy with stable revenues and capital gains, supported by solid cash flow. However, the company continues to face elevated insurance claims expense and occasional negative service charge impacts. Overall, the financial trends suggest improving operational efficiency and profitability, with a focus on maintaining strong capital and cash flow management.
Retail investors may view the recent earnings recovery and stable dividend payouts favorably, though it is important to monitor the ongoing insurance claim expenses and any fluctuations in service-related charges. The consistent cash generation and controlled debt levels provide a solid base for future growth and sustained shareholder returns.
08/29/25 04:11 PM ETAI Generated. May Contain Errors.