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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
804 |
733 |
724 |
509 |
-593 |
210 |
680 |
255 |
446 |
653 |
559 |
| Consolidated Net Income / (Loss) |
|
804 |
733 |
724 |
509 |
-593 |
210 |
680 |
255 |
446 |
653 |
559 |
| Net Income / (Loss) Continuing Operations |
|
804 |
733 |
724 |
509 |
-593 |
209 |
680 |
255 |
447 |
653 |
559 |
| Total Pre-Tax Income |
|
271 |
832 |
832 |
577 |
-748 |
248 |
815 |
269 |
555 |
736 |
683 |
| Total Revenue |
|
3,660 |
4,133 |
4,227 |
4,285 |
4,636 |
4,263 |
4,491 |
4,319 |
4,423 |
4,068 |
3,961 |
| Net Interest Income / (Expense) |
|
- |
0.00 |
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 |
|
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Total Non-Interest Income |
|
3,638 |
4,140 |
4,244 |
4,312 |
4,566 |
4,270 |
4,496 |
4,319 |
4,554 |
4,078 |
3,968 |
| Other Service Charges |
|
-76 |
31 |
23 |
-102 |
169 |
-73 |
-27 |
-29 |
84 |
-63 |
-45 |
| Net Realized & Unrealized Capital Gains on Investments |
|
135 |
457 |
528 |
496 |
473 |
491 |
532 |
493 |
608 |
567 |
523 |
| Premiums Earned |
|
3,579 |
3,652 |
3,693 |
3,918 |
3,924 |
3,852 |
3,991 |
3,855 |
3,862 |
3,574 |
3,490 |
| Total Non-Interest Expense |
|
3,387 |
3,302 |
3,395 |
3,708 |
5,382 |
4,015 |
3,676 |
4,050 |
3,868 |
3,332 |
3,278 |
| Marketing Expense |
|
853 |
782 |
790 |
826 |
902 |
824 |
880 |
890 |
867 |
825 |
814 |
| Property & Liability Insurance Claims |
|
2,255 |
2,237 |
2,311 |
2,584 |
4,173 |
2,893 |
2,472 |
2,837 |
2,657 |
2,217 |
2,170 |
| Insurance Policy Acquisition Costs |
|
226 |
224 |
234 |
236 |
244 |
238 |
254 |
258 |
279 |
216 |
225 |
| Other Operating Expenses |
|
18 |
22 |
22 |
25 |
26 |
21 |
31 |
27 |
30 |
38 |
33 |
| Amortization Expense |
|
35 |
37 |
37 |
38 |
37 |
38 |
38 |
38 |
37 |
36 |
36 |
| Income Tax Expense |
|
-533 |
99 |
108 |
68 |
-155 |
39 |
135 |
14 |
108 |
83 |
124 |
| Basic Earnings per Share |
|
$18.99 |
$16.87 |
$16.70 |
$11.80 |
($13.59) |
$4.90 |
$16.10 |
$6.09 |
$10.71 |
$16.21 |
$14.22 |
| Weighted Average Basic Shares Outstanding |
|
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
41.94M |
41.98M |
40.39M |
39.57M |
38.34M |
| Diluted Earnings per Share |
|
$18.99 |
$16.87 |
$16.70 |
$11.80 |
($13.59) |
$4.90 |
$16.10 |
$6.09 |
$10.71 |
$16.21 |
$14.22 |
| Weighted Average Diluted Shares Outstanding |
|
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
41.94M |
41.98M |
40.39M |
39.57M |
38.34M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
41.94M |
41.98M |
40.39M |
39.57M |
38.34M |
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 |
2025 |
| Net Change in Cash & Equivalents |
|
-154 |
198 |
153 |
21 |
152 |
-6.00 |
639 |
-42 |
38 |
112 |
-231 |
| Net Cash From Operating Activities |
|
1,108 |
1,384 |
1,163 |
610 |
1,852 |
2,874 |
3,833 |
3,695 |
4,553 |
4,957 |
3,068 |
| 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 |
3,067 |
| Net Income / (Loss) Continuing Operations |
|
978 |
996 |
483 |
89 |
1,009 |
514 |
1,379 |
597 |
2,517 |
1,373 |
1,591 |
| Consolidated Net Income / (Loss) |
|
978 |
996 |
483 |
89 |
1,009 |
514 |
1,379 |
597 |
2,517 |
1,373 |
1,591 |
| Amortization Expense |
|
51 |
49 |
46 |
29 |
31 |
50 |
76 |
55 |
-64 |
-167 |
-166 |
| Non-Cash Adjustments to Reconcile Net Income |
|
246 |
58 |
-72 |
244 |
-70 |
-107 |
-4.00 |
680 |
445 |
207 |
399 |
| Changes in Operating Assets and Liabilities, net |
|
-167 |
280 |
706 |
248 |
881 |
2,416 |
2,381 |
2,364 |
1,655 |
3,543 |
1,243 |
| Net Cash From Investing Activities |
|
-681 |
-658 |
-733 |
-280 |
-1,412 |
-3,683 |
-3,869 |
-3,418 |
-5,902 |
-4,478 |
-2,096 |
| Net Cash From Continuing Investing Activities |
|
-681 |
-658 |
-733 |
-280 |
-1,412 |
-3,683 |
-3,870 |
-3,418 |
-5,902 |
-4,476 |
-2,097 |
| Purchase of Investment Securities |
|
-5,233 |
-9,452 |
-11,525 |
-10,206 |
-7,540 |
-9,101 |
-10,723 |
-9,898 |
-12,718 |
-15,092 |
-9,012 |
| 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 |
6,915 |
| Net Cash From Financing Activities |
|
-573 |
-582 |
-275 |
-317 |
-276 |
800 |
674 |
-359 |
1,409 |
-383 |
-1,175 |
| Net Cash From Continuing Financing Activities |
|
-573 |
-582 |
-275 |
-317 |
-276 |
799 |
674 |
-359 |
1,410 |
-383 |
-1,175 |
| Issuance of Debt |
|
- |
- |
- |
0.00 |
0.00 |
979 |
968 |
0.00 |
300 |
200 |
0.00 |
| Issuance of Common Equity |
|
14 |
11 |
- |
- |
-3.13 |
-14 |
-14 |
-17 |
1,422 |
-24 |
-21 |
| Repurchase of Common Equity |
|
-400 |
-386 |
-55 |
-83 |
-25 |
-200 |
-225 |
-61 |
0.00 |
-200 |
-797 |
| Payment of Dividends |
|
-175 |
-195 |
-207 |
-216 |
-234 |
-249 |
-247 |
-255 |
-288 |
-334 |
-335 |
| Other Financing Activities, Net |
|
-12 |
-11 |
-13 |
-17 |
-14 |
-16 |
-17 |
-20 |
-24 |
-25 |
-22 |
| Effect of Exchange Rate Changes |
|
-7.78 |
54 |
-1.51 |
7.17 |
-12 |
3.00 |
1.00 |
39 |
-23 |
16 |
-28 |
| Cash Interest Paid |
|
36 |
36 |
36 |
30 |
32 |
28 |
62 |
98 |
130 |
147 |
150 |
| Cash Income Taxes Paid |
|
165 |
43 |
165 |
-65 |
-149 |
-170 |
98 |
171 |
196 |
397 |
150 |
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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| Net Change in Cash & Equivalents |
|
-329 |
107 |
26 |
29 |
-50 |
17 |
335 |
-362 |
-221 |
134 |
-295 |
| Net Cash From Operating Activities |
|
1,017 |
1,102 |
1,337 |
1,738 |
780 |
928 |
1,079 |
1,459 |
-398 |
649 |
290 |
| Net Cash From Continuing Operating Activities |
|
1,016 |
1,103 |
1,336 |
1,737 |
780 |
928 |
1,077 |
1,461 |
-399 |
648 |
291 |
| Net Income / (Loss) Continuing Operations |
|
804 |
733 |
724 |
509 |
-593 |
210 |
680 |
255 |
446 |
653 |
560 |
| Consolidated Net Income / (Loss) |
|
804 |
733 |
724 |
509 |
-593 |
210 |
680 |
255 |
446 |
653 |
560 |
| Amortization Expense |
|
-29 |
-30 |
-35 |
-48 |
-54 |
-46 |
-32 |
-44 |
-44 |
-29 |
-31 |
| Non-Cash Adjustments to Reconcile Net Income |
|
306 |
54 |
63 |
88 |
2.00 |
35 |
124 |
118 |
169 |
62 |
85 |
| Changes in Operating Assets and Liabilities, net |
|
-65 |
346 |
584 |
1,188 |
1,425 |
729 |
305 |
1,132 |
-970 |
-38 |
-323 |
| Net Cash From Investing Activities |
|
-1,556 |
-849 |
-1,167 |
-1,529 |
-933 |
-569 |
-445 |
-1,745 |
663 |
-88 |
-111 |
| Net Cash From Continuing Investing Activities |
|
-1,557 |
-849 |
-1,167 |
-1,528 |
-932 |
-569 |
-455 |
-1,736 |
663 |
-89 |
-111 |
| Purchase of Investment Securities |
|
-5,621 |
-2,421 |
-2,738 |
-6,153 |
-3,780 |
-1,951 |
-22 |
-3,713 |
-1,522 |
-2,604 |
-1,807 |
| Sale and/or Maturity of Investments |
|
4,085 |
1,288 |
1,837 |
4,322 |
3,196 |
1,459 |
-395 |
2,005 |
2,119 |
2,505 |
1,705 |
| Other Investing Activities, net |
|
-21 |
284 |
-266 |
303 |
-348 |
-77 |
- |
-28 |
- |
10 |
-9.00 |
| Net Cash From Financing Activities |
|
221 |
-153 |
-152 |
-190 |
112 |
-324 |
-284 |
-85 |
-482 |
-454 |
-473 |
| Net Cash From Continuing Financing Activities |
|
221 |
-153 |
-152 |
-190 |
112 |
-323 |
-285 |
-84 |
-483 |
-453 |
-475 |
| Issuance of Common Equity |
|
-1.00 |
-21 |
- |
-2.00 |
-1.00 |
-19 |
- |
- |
-2.00 |
-20 |
-1.00 |
| Repurchase of Common Equity |
|
- |
-35 |
-65 |
-100 |
- |
-200 |
-200 |
- |
-397 |
-330 |
-395 |
| Payment of Dividends |
|
-76 |
-76 |
-87 |
-86 |
-85 |
-85 |
-84 |
-84 |
-82 |
-80 |
-78 |
| Other Financing Activities, Net |
|
-2.00 |
-21 |
- |
-2.00 |
-2.00 |
-19 |
-1.00 |
- |
-2.00 |
-23 |
-1.00 |
| Effect of Exchange Rate Changes |
|
-11 |
7.00 |
7.00 |
11 |
-9.00 |
-18 |
-14 |
8.00 |
-4.00 |
28 |
-2.00 |
| Cash Interest Paid |
|
55 |
16 |
58 |
16 |
57 |
16 |
59 |
16 |
59 |
35 |
36 |
| Cash Income Taxes Paid |
|
11 |
16 |
187 |
137 |
57 |
1.00 |
15 |
82 |
52 |
12 |
131 |
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 |
2025 |
| Total Assets |
|
20,551 |
21,322 |
23,592 |
24,751 |
27,324 |
32,712 |
38,185 |
39,966 |
49,399 |
56,341 |
62,514 |
| Cash and Due from Banks |
|
16,676 |
482 |
635 |
656 |
808 |
802 |
1,441 |
1,398 |
1,437 |
1,549 |
1,318 |
| Trading Account Securities |
|
0.00 |
16,570 |
17,482 |
17,536 |
19,526 |
23,525 |
27,054 |
27,441 |
33,577 |
35,274 |
41,116 |
| 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 |
0.00 |
| Accrued Investment Income |
|
0.00 |
96 |
98 |
105 |
117 |
141 |
149 |
217 |
324 |
368 |
436 |
| Unearned Premiums Asset |
|
1,483 |
1,678 |
2,133 |
2,527 |
2,705 |
3,093 |
3,809 |
4,229 |
5,481 |
6,247 |
6,380 |
| Deferred Acquisition Cost |
|
372 |
344 |
412 |
512 |
582 |
622 |
872 |
962 |
1,247 |
1,461 |
1,546 |
| Other Assets |
|
2,016 |
2,152 |
2,833 |
3,416 |
3,587 |
4,529 |
4,859 |
5,718 |
7,333 |
11,441 |
11,717 |
| Total Liabilities & Shareholders' Equity |
|
20,551 |
21,322 |
23,592 |
24,751 |
27,324 |
32,712 |
38,185 |
39,966 |
49,399 |
56,341 |
62,514 |
| Total Liabilities |
|
12,942 |
13,246 |
15,223 |
16,890 |
18,191 |
22,985 |
28,046 |
31,525 |
36,197 |
42,466 |
47,054 |
| Short-Term Debt |
|
0.00 |
28 |
39 |
51 |
31 |
207 |
17 |
1.00 |
137 |
84 |
0.00 |
| Accrued Interest Payable |
|
0.00 |
3.54 |
2.73 |
3.09 |
2.88 |
10 |
17 |
19 |
22 |
22 |
21 |
| Long-Term Debt |
|
0.00 |
633 |
633 |
634 |
634 |
1,910 |
3,089 |
3,084 |
3,386 |
3,587 |
3,589 |
| Claims and Claim Expense |
|
- |
10,312 |
11,884 |
13,119 |
13,611 |
16,322 |
19,009 |
22,065 |
24,604 |
29,889 |
34,312 |
| Unearned Premiums Liability |
|
0.00 |
1,578 |
2,001 |
2,518 |
3,057 |
3,501 |
4,610 |
5,147 |
6,622 |
7,324 |
7,275 |
| Other Long-Term Liabilities |
|
12,942 |
637 |
612 |
519 |
813 |
997 |
1,269 |
1,209 |
1,427 |
1,559 |
1,857 |
| 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 |
|
7,609 |
8,075 |
8,369 |
7,861 |
9,133 |
9,726 |
10,139 |
8,441 |
13,202 |
13,875 |
15,461 |
| Total Preferred & Common Equity |
|
7,609 |
8,075 |
8,369 |
7,861 |
9,133 |
9,726 |
10,139 |
8,441 |
13,202 |
13,875 |
15,461 |
| 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 |
|
7,609 |
8,075 |
8,369 |
7,861 |
9,133 |
9,726 |
10,140 |
8,441 |
13,202 |
13,876 |
15,460 |
| Common Stock |
|
7,609 |
2,141 |
2,166 |
2,189 |
2,220 |
2,246 |
2,275 |
2,303 |
3,774 |
3,813 |
3,853 |
| Retained Earnings |
|
0.00 |
9,423 |
9,686 |
9,531 |
10,307 |
10,567 |
11,700 |
12,042 |
14,270 |
15,309 |
16,565 |
| Treasury Stock |
|
0.00 |
-3,272 |
-3,322 |
-3,398 |
-3,422 |
-3,622 |
-3,847 |
-3,908 |
-3,908 |
-4,108 |
-4,906 |
| Accumulated Other Comprehensive Income / (Loss) |
|
0.00 |
-217 |
-161 |
-463 |
28 |
535 |
12 |
-1,996 |
-934 |
-1,138 |
-52 |
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 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
| Total Assets |
|
46,318 |
49,399 |
50,937 |
52,560 |
55,864 |
56,341 |
58,132 |
60,519 |
62,240 |
62,342 |
62,167 |
| Cash and Due from Banks |
|
1,765 |
1,437 |
1,544 |
1,570 |
1,599 |
1,549 |
1,567 |
1,902 |
1,539 |
1,415 |
1,117 |
| Trading Account Securities |
|
30,467 |
33,577 |
34,207 |
35,031 |
36,560 |
35,274 |
38,112 |
39,894 |
40,402 |
41,381 |
41,242 |
| 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 |
0.00 |
| Accrued Investment Income |
|
298 |
324 |
327 |
360 |
380 |
368 |
391 |
430 |
421 |
389 |
411 |
| Unearned Premiums Asset |
|
5,182 |
5,481 |
5,803 |
6,209 |
6,324 |
6,247 |
6,464 |
7,242 |
6,943 |
6,090 |
6,305 |
| Deferred Acquisition Cost |
|
1,156 |
1,247 |
1,331 |
1,422 |
1,475 |
1,461 |
1,494 |
1,576 |
1,542 |
1,540 |
1,454 |
| Other Assets |
|
7,451 |
7,333 |
7,725 |
7,968 |
9,524 |
11,441 |
10,103 |
9,475 |
11,392 |
11,526 |
11,637 |
| Total Liabilities & Shareholders' Equity |
|
46,318 |
49,399 |
50,937 |
52,560 |
55,864 |
56,341 |
58,132 |
60,519 |
62,240 |
62,342 |
62,167 |
| Total Liabilities |
|
35,092 |
36,197 |
37,308 |
38,378 |
40,529 |
42,466 |
43,993 |
45,500 |
46,864 |
47,051 |
46,737 |
| Short-Term Debt |
|
200 |
137 |
403 |
175 |
434 |
84 |
7.00 |
45 |
17 |
217 |
5.00 |
| Accrued Interest Payable |
|
41 |
22 |
43 |
22 |
43 |
22 |
43 |
22 |
43 |
42 |
21 |
| Long-Term Debt |
|
3,085 |
3,386 |
3,386 |
3,386 |
3,387 |
3,587 |
3,587 |
3,588 |
3,588 |
3,589 |
3,589 |
| Claims and Claim Expense |
|
23,833 |
24,604 |
25,211 |
25,853 |
27,480 |
29,889 |
31,512 |
32,476 |
33,742 |
34,649 |
34,735 |
| Unearned Premiums Liability |
|
6,295 |
6,622 |
6,826 |
7,313 |
7,462 |
7,324 |
7,253 |
7,643 |
7,489 |
6,697 |
6,436 |
| Other Long-Term Liabilities |
|
1,612 |
1,427 |
1,438 |
1,629 |
1,723 |
1,559 |
1,591 |
1,727 |
1,986 |
1,856 |
1,950 |
| 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 |
|
11,226 |
13,202 |
13,628 |
14,182 |
15,335 |
13,875 |
14,140 |
15,019 |
15,375 |
15,291 |
15,430 |
| Total Preferred & Common Equity |
|
11,226 |
13,202 |
13,628 |
14,182 |
15,335 |
13,875 |
14,140 |
15,019 |
15,375 |
15,291 |
15,430 |
| 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 |
|
11,226 |
13,202 |
13,628 |
14,183 |
15,336 |
13,876 |
14,140 |
15,020 |
15,376 |
15,291 |
15,430 |
| Common Stock |
|
3,763 |
3,774 |
3,769 |
3,786 |
3,800 |
3,813 |
3,800 |
3,819 |
3,836 |
3,850 |
3,872 |
| Retained Earnings |
|
13,542 |
14,270 |
14,927 |
15,565 |
15,988 |
15,309 |
15,434 |
16,030 |
16,202 |
17,139 |
17,620 |
| Treasury Stock |
|
-3,908 |
-3,908 |
-3,943 |
-4,008 |
-4,108 |
-4,108 |
-4,308 |
-4,508 |
-4,508 |
-5,236 |
-5,630 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-2,171 |
-934 |
-1,125 |
-1,160 |
-344 |
-1,138 |
-786 |
-321 |
-154 |
-462 |
-432 |
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 |
2025 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
41,978,058.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
41,978,058.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
37.90 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
$37.80 |
| 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 |
40.39M |
| 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 |
$37.80 |
| 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 |
40.39M |
| 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 |
$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 |
40.39M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Everest Group
This table displays calculated financial ratios and metrics derived from Everest Group's official financial filings.
| Metric |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
41,978,058.00 |
40,390,151.00 |
40,390,151.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
41,978,058.00 |
40,390,151.00 |
40,390,151.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
10.62 |
16.17 |
13.84 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.55% |
25.78% |
15.81% |
7.37% |
26.67% |
3.15% |
6.25% |
0.79% |
- |
0.00% |
-11.80% |
| EBITDA Growth |
|
-57.42% |
96.81% |
7.85% |
-24.54% |
-427.87% |
-74.78% |
-1.76% |
-57.47% |
- |
250.00% |
-23.56% |
| EBIT Growth |
|
-51.85% |
103.68% |
11.08% |
-20.41% |
-373.26% |
-70.16% |
-2.04% |
-53.38% |
- |
196.77% |
-16.20% |
| NOPAT Growth |
|
62.42% |
100.82% |
8.06% |
-24.93% |
-165.12% |
-71.49% |
-6.08% |
-49.90% |
- |
212.44% |
-17.79% |
| Net Income Growth |
|
62.42% |
100.82% |
8.06% |
-24.93% |
-173.76% |
-71.35% |
-6.08% |
-49.90% |
- |
0.00% |
-17.79% |
| EPS Growth |
|
49.06% |
81.20% |
2.71% |
-24.50% |
-171.56% |
-70.95% |
-3.59% |
-48.39% |
- |
0.00% |
-11.68% |
| Operating Cash Flow Growth |
|
0.20% |
3.57% |
22.21% |
26.12% |
-23.30% |
-15.79% |
-19.30% |
-16.05% |
- |
0.00% |
0.00% |
| Free Cash Flow Firm Growth |
|
-298.51% |
-685.23% |
-126.45% |
-39.45% |
69.41% |
97.58% |
92.39% |
110.40% |
- |
-570.75% |
181.66% |
| Invested Capital Growth |
|
45.11% |
41.61% |
26.66% |
32.01% |
4.91% |
1.81% |
5.12% |
-0.91% |
- |
7.69% |
1.99% |
| Revenue Q/Q Growth |
|
-8.29% |
17.22% |
2.27% |
1.37% |
8.19% |
-8.05% |
5.35% |
-3.83% |
- |
-8.03% |
-2.63% |
| EBITDA Q/Q Growth |
|
-65.19% |
228.28% |
-0.50% |
-33.63% |
-251.23% |
125.25% |
287.62% |
-71.26% |
- |
38.36% |
-7.78% |
| EBIT Q/Q Growth |
|
-62.34% |
204.40% |
0.12% |
-30.65% |
-229.29% |
133.24% |
228.63% |
-66.99% |
- |
32.61% |
-7.20% |
| NOPAT Q/Q Growth |
|
18.58% |
-8.83% |
-1.23% |
-29.70% |
-202.87% |
139.92% |
225.36% |
-62.50% |
- |
46.09% |
-14.40% |
| Net Income Q/Q Growth |
|
18.58% |
-8.83% |
-1.23% |
-29.70% |
-216.50% |
135.41% |
223.81% |
-62.50% |
- |
46.41% |
-14.40% |
| EPS Q/Q Growth |
|
21.50% |
-11.16% |
-1.01% |
-29.34% |
-215.17% |
136.06% |
228.57% |
-62.17% |
- |
51.35% |
-12.28% |
| Operating Cash Flow Q/Q Growth |
|
-26.20% |
8.36% |
21.32% |
29.99% |
-55.12% |
18.97% |
16.27% |
35.22% |
- |
263.07% |
-55.32% |
| Free Cash Flow Firm Q/Q Growth |
|
-48.18% |
0.23% |
31.33% |
-37.36% |
67.49% |
92.12% |
-116.04% |
287.77% |
- |
32.67% |
126.30% |
| Invested Capital Q/Q Growth |
|
15.26% |
4.14% |
1.87% |
7.96% |
-8.40% |
1.07% |
5.18% |
1.76% |
- |
0.25% |
-0.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
6.67% |
19.38% |
18.86% |
12.35% |
-17.26% |
4.74% |
17.43% |
5.21% |
- |
17.38% |
16.46% |
| EBIT Margin |
|
7.46% |
20.11% |
19.68% |
13.47% |
-16.09% |
5.82% |
18.15% |
6.23% |
- |
18.09% |
17.24% |
| Profit (Net Income) Margin |
|
21.97% |
17.74% |
17.13% |
11.88% |
-12.79% |
4.93% |
15.14% |
5.90% |
- |
16.05% |
14.11% |
| Tax Burden Percent |
|
296.68% |
88.10% |
87.02% |
88.21% |
79.28% |
84.68% |
83.44% |
94.80% |
- |
88.72% |
81.84% |
| Interest Burden Percent |
|
99.27% |
100.12% |
100.00% |
100.00% |
100.27% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
| Effective Tax Rate |
|
-196.68% |
11.90% |
12.98% |
11.79% |
0.00% |
15.73% |
16.56% |
5.20% |
- |
11.28% |
18.16% |
| Return on Invested Capital (ROIC) |
|
22.68% |
18.26% |
17.13% |
11.41% |
-11.39% |
4.86% |
14.71% |
5.48% |
- |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
22.68% |
18.26% |
17.13% |
11.41% |
-13.32% |
4.88% |
14.71% |
5.48% |
- |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.93% |
5.71% |
4.55% |
3.05% |
-3.54% |
1.30% |
3.62% |
1.33% |
- |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
29.61% |
23.97% |
21.68% |
14.46% |
-14.93% |
6.16% |
18.33% |
6.81% |
- |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-18.99% |
-15.03% |
-5.01% |
-11.14% |
3.22% |
3.04% |
-0.57% |
3.81% |
- |
-7.41% |
-1.97% |
| Operating Return on Assets (OROA) |
|
2.44% |
6.63% |
6.43% |
4.26% |
-5.26% |
1.86% |
5.67% |
1.87% |
- |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
7.17% |
5.85% |
5.59% |
3.76% |
-4.18% |
1.57% |
4.73% |
1.77% |
- |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
29.61% |
23.97% |
21.68% |
14.46% |
-14.93% |
6.16% |
18.33% |
6.81% |
- |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
21.17% |
20.72% |
18.06% |
0.00% |
6.01% |
5.37% |
3.59% |
- |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
804 |
733 |
724 |
509 |
-524 |
209 |
680 |
255 |
- |
653 |
559 |
| NOPAT Margin |
|
21.97% |
17.74% |
17.13% |
11.88% |
-11.29% |
4.90% |
15.14% |
5.90% |
- |
16.05% |
14.11% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.93% |
-0.03% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
23.31% |
18.92% |
18.69% |
19.28% |
19.46% |
19.33% |
19.59% |
20.61% |
- |
20.28% |
20.55% |
| Operating Expenses to Revenue |
|
92.54% |
79.89% |
80.32% |
86.53% |
116.09% |
94.18% |
81.85% |
93.77% |
- |
81.91% |
82.76% |
| Earnings before Interest and Taxes (EBIT) |
|
273 |
831 |
832 |
577 |
-746 |
248 |
815 |
269 |
- |
736 |
683 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
244 |
801 |
797 |
529 |
-800 |
202 |
783 |
225 |
- |
707 |
652 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.14 |
1.27 |
1.17 |
1.11 |
1.12 |
1.10 |
0.96 |
0.96 |
- |
0.86 |
0.94 |
| Price to Tangible Book Value (P/TBV) |
|
1.14 |
1.27 |
1.17 |
1.11 |
1.12 |
1.10 |
0.96 |
0.96 |
- |
0.86 |
0.94 |
| Price to Revenue (P/Rev) |
|
1.03 |
1.13 |
1.04 |
1.05 |
0.90 |
0.90 |
0.82 |
0.83 |
- |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
5.97 |
5.98 |
5.63 |
6.12 |
11.35 |
18.35 |
17.93 |
26.61 |
- |
0.00 |
0.00 |
| Dividend Yield |
|
1.96% |
1.74% |
1.90% |
1.91% |
2.14% |
2.20% |
2.35% |
2.86% |
- |
2.46% |
2.24% |
| Earnings Yield |
|
16.74% |
16.73% |
17.75% |
16.34% |
8.81% |
5.45% |
5.58% |
3.76% |
- |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.02 |
1.12 |
1.05 |
1.00 |
1.01 |
0.99 |
0.87 |
0.88 |
- |
0.81 |
0.89 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.17 |
1.27 |
1.17 |
1.19 |
1.02 |
1.01 |
0.92 |
0.95 |
- |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.19 |
7.84 |
7.29 |
8.09 |
13.34 |
24.21 |
22.67 |
40.87 |
- |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.95 |
7.56 |
6.97 |
7.63 |
11.85 |
19.35 |
18.11 |
28.59 |
- |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.80 |
6.76 |
6.31 |
6.92 |
12.89 |
20.76 |
20.11 |
30.41 |
- |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.76 |
4.25 |
3.84 |
3.69 |
3.57 |
3.69 |
3.58 |
3.95 |
- |
0.00 |
8.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
32.07 |
33.01 |
0.00 |
23.08 |
- |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.27 |
0.28 |
0.25 |
0.25 |
0.26 |
0.25 |
0.24 |
0.23 |
- |
0.25 |
0.23 |
| Long-Term Debt to Equity |
|
0.26 |
0.25 |
0.24 |
0.22 |
0.26 |
0.25 |
0.24 |
0.23 |
- |
0.23 |
0.23 |
| Financial Leverage |
|
0.31 |
0.31 |
0.27 |
0.27 |
0.27 |
0.27 |
0.25 |
0.24 |
- |
0.25 |
0.24 |
| Leverage Ratio |
|
4.13 |
4.10 |
3.88 |
3.85 |
3.91 |
3.93 |
3.87 |
3.85 |
- |
4.09 |
4.03 |
| Compound Leverage Factor |
|
4.10 |
4.10 |
3.88 |
3.85 |
3.92 |
3.93 |
3.87 |
3.85 |
- |
4.09 |
4.03 |
| Debt to Total Capital |
|
21.06% |
21.75% |
20.07% |
19.95% |
20.92% |
20.27% |
19.48% |
18.99% |
- |
19.93% |
18.89% |
| Short-Term Debt to Total Capital |
|
0.82% |
2.31% |
0.99% |
2.27% |
0.48% |
0.04% |
0.24% |
0.09% |
- |
1.14% |
0.03% |
| Long-Term Debt to Total Capital |
|
20.25% |
19.44% |
19.08% |
17.68% |
20.44% |
20.23% |
19.24% |
18.90% |
- |
18.79% |
18.87% |
| 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 |
|
78.94% |
78.25% |
79.94% |
80.06% |
79.08% |
79.73% |
80.53% |
81.01% |
- |
80.07% |
81.11% |
| Debt to EBITDA |
|
1.68 |
1.52 |
1.40 |
1.61 |
2.77 |
4.94 |
5.09 |
8.79 |
- |
0.00 |
-24.28 |
| Net Debt to EBITDA |
|
1.00 |
0.90 |
0.78 |
0.94 |
1.60 |
2.78 |
2.42 |
5.04 |
- |
0.00 |
-16.74 |
| Long-Term Debt to EBITDA |
|
1.62 |
1.36 |
1.33 |
1.43 |
2.70 |
4.93 |
5.03 |
8.75 |
- |
0.00 |
-24.25 |
| Debt to NOPAT |
|
1.40 |
1.31 |
1.21 |
1.38 |
2.67 |
4.23 |
4.51 |
6.54 |
- |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.83 |
0.78 |
0.68 |
0.80 |
1.55 |
2.39 |
2.15 |
3.75 |
- |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
1.35 |
1.17 |
1.15 |
1.22 |
2.61 |
4.23 |
4.46 |
6.51 |
- |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
-0.01% |
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) |
|
-4,395 |
-4,385 |
-3,011 |
-4,136 |
-1,345 |
-106 |
-229 |
430 |
- |
-711 |
187 |
| 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 |
|
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 |
|
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.33 |
0.33 |
0.32 |
0.33 |
0.32 |
0.31 |
0.30 |
- |
0.00 |
0.00 |
| 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 |
|
16,725 |
17,418 |
17,743 |
19,156 |
17,546 |
17,733 |
18,652 |
18,981 |
- |
19,097 |
19,024 |
| Invested Capital Turnover |
|
1.03 |
1.03 |
1.00 |
0.96 |
1.01 |
0.99 |
0.97 |
0.93 |
- |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
5,199 |
5,118 |
3,735 |
4,645 |
821 |
315 |
909 |
-175 |
- |
1,364 |
372 |
| Enterprise Value (EV) |
|
17,124 |
19,493 |
18,549 |
19,178 |
17,700 |
17,626 |
16,186 |
16,756 |
- |
15,514 |
16,906 |
| Market Capitalization |
|
15,038 |
17,248 |
16,558 |
16,956 |
15,578 |
15,599 |
14,455 |
14,690 |
- |
13,123 |
14,429 |
| Book Value per Share |
|
$304.26 |
$313.59 |
$326.36 |
$354.40 |
$322.86 |
$329.34 |
$353.12 |
$366.59 |
- |
$378.58 |
$402.42 |
| Tangible Book Value per Share |
|
$304.26 |
$313.59 |
$326.36 |
$354.40 |
$322.86 |
$329.34 |
$353.12 |
$366.59 |
- |
$378.58 |
$402.42 |
| Total Capital |
|
16,725 |
17,417 |
17,743 |
19,156 |
17,546 |
17,734 |
18,652 |
18,980 |
- |
19,097 |
19,024 |
| Total Debt |
|
3,523 |
3,789 |
3,561 |
3,821 |
3,671 |
3,594 |
3,633 |
3,605 |
- |
3,806 |
3,594 |
| Total Long-Term Debt |
|
3,386 |
3,386 |
3,386 |
3,387 |
3,587 |
3,587 |
3,588 |
3,588 |
- |
3,589 |
3,589 |
| Net Debt |
|
2,086 |
2,245 |
1,991 |
2,222 |
2,122 |
2,027 |
1,731 |
2,066 |
- |
2,391 |
2,477 |
| 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 |
0.00 |
69 |
-1.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
3,523 |
3,790 |
3,561 |
3,821 |
3,671 |
3,593 |
3,633 |
3,606 |
- |
3,806 |
3,594 |
| Total Depreciation and Amortization (D&A) |
|
-29 |
-30 |
-35 |
-48 |
-54 |
-46 |
-32 |
-44 |
- |
-29 |
-31 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$18.99 |
$16.87 |
$16.70 |
$11.80 |
($13.59) |
$4.90 |
$16.10 |
$6.09 |
$10.71 |
$16.21 |
$14.22 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
41.94M |
41.98M |
40.39M |
39.57M |
38.34M |
| Adjusted Diluted Earnings per Share |
|
$18.99 |
$16.87 |
$16.70 |
$11.80 |
($13.59) |
$4.90 |
$16.10 |
$6.09 |
$10.71 |
$16.21 |
$14.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
41.94M |
41.98M |
40.39M |
39.57M |
38.34M |
| 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 |
|
43.38M |
43.46M |
43.27M |
42.98M |
42.93M |
42.53M |
41.94M |
41.98M |
40.39M |
39.57M |
38.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
190 |
733 |
724 |
509 |
-524 |
209 |
680 |
255 |
- |
653 |
559 |
| Normalized NOPAT Margin |
|
5.18% |
17.74% |
17.13% |
11.88% |
-11.29% |
4.90% |
15.14% |
5.90% |
- |
16.05% |
14.11% |
| Pre Tax Income Margin |
|
7.40% |
20.13% |
19.68% |
13.47% |
-16.13% |
5.82% |
18.15% |
6.23% |
- |
18.09% |
17.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
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 |
|
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 |
|
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 |
|
11.44% |
10.36% |
10.72% |
11.73% |
24.33% |
40.35% |
42.18% |
61.23% |
- |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
11.44% |
12.37% |
14.90% |
19.78% |
38.89% |
83.29% |
104.22% |
133.70% |
- |
0.00% |
0.00% |
Key Financial Trends
Everest Group’s financial profile has expanded significantly since 2023, but recent results show moderating earnings and weaker operating cash flow. Total assets increased from $44.7 billion in Q2 2023 to $62.2 billion in Q2 2026, driven primarily by growth in trading account securities and insurance-related assets. Total common equity also rose from $10.9 billion to $15.4 billion over the same period.
- Large-scale balance-sheet growth: Total assets increased approximately 39% from Q2 2023 to Q2 2026, while trading account securities grew from $29.8 billion to $41.2 billion.
- Capital base remains stronger than in prior years: Total common equity reached $15.4 billion in Q2 2026, up from $13.9 billion at year-end 2024 and $10.9 billion in Q2 2023.
- Debt levels are relatively stable: Long-term debt was approximately $3.6 billion in Q2 2026, broadly unchanged from 2023. Short-term debt declined sharply to just $5 million from $217 million in Q1 2026 and $434 million in Q3 2024.
- Claims and operating expenses improved year over year: Property and liability insurance claims declined to $2.17 billion in Q2 2026 from $2.47 billion in the restated Q2 2025 results, while total non-interest expense fell from $3.68 billion to $3.28 billion.
- Share count reduction supports per-share results: Weighted average shares outstanding fell to 38.3 million in Q2 2026 from 41.9 million in Q2 2025 and 43.4 million in Q2 2023. Everest repurchased $395 million of common stock during Q2 2026.
- Investment gains continue to contribute meaningfully: Net realized and unrealized investment gains were $523 million in Q2 2026, providing an important source of revenue alongside premiums earned.
- Premium growth has become uneven: Premiums earned increased from $3.25 billion in Q2 2023 to $3.49 billion in Q2 2026, but declined from $3.99 billion in the restated Q2 2025 period.
- Capital returns remain substantial: Everest paid $78 million in dividends and repurchased $395 million of stock in Q2 2026. These distributions benefit shareholders but also contributed to a $475 million financing cash outflow.
- Recent earnings weakened: Q2 2026 net income attributable to common shareholders fell to $559 million from $680 million in Q2 2025, while diluted EPS declined to $14.22 from $16.10. Net income also fell from $653 million in Q1 2026.
- Operating cash flow deteriorated sharply: Net cash from operating activities dropped to $290 million in Q2 2026 from $1.08 billion in Q2 2025 and $1.46 billion in Q3 2025. Operating asset and liability changes were a $323 million use of cash in Q2 2026, compared with a $305 million source of cash in Q2 2025.
The earnings trend remains volatile. Everest posted a $593 million loss in Q4 2024, followed by profits of $210 million in Q1 2025, $680 million in Q2 2025, $255 million in Q3 2025, $446 million in Q4 2025, $653 million in Q1 2026 and $559 million in Q2 2026. This history suggests that investment results, catastrophe-related claims and insurance reserve movements can have a substantial effect on quarterly performance.
Liquidity also warrants monitoring. Cash and due from banks declined to $1.12 billion in Q2 2026 from $1.90 billion a year earlier and $1.42 billion at the end of Q1 2026. Although Everest holds more than $41 billion in trading securities, the combination of lower cash, negative investing cash flow and significant shareholder distributions makes operating cash generation an important issue for investors.
Overall, Everest Group has a materially larger asset and equity base than it had several years ago, with stable long-term debt and ongoing share repurchases supporting the investment case. However, the latest quarter showed lower premiums, net income, EPS and operating cash flow. Investors should focus on whether premium volume stabilizes and whether operating cash flow recovers in upcoming quarters.
09/12/26 08:42 AM ETAI Generated. May Contain Errors.