Everest Group Ltd
NYSE:EG
Balance Sheet
Balance Sheet Decomposition
Everest Group Ltd
Everest Group Ltd
Balance Sheet
Everest Group Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
209
|
185
|
185
|
107
|
250
|
251
|
206
|
248
|
258
|
449
|
537
|
611
|
437
|
284
|
482
|
635
|
656
|
808
|
802
|
1 441
|
1 398
|
1 437
|
1 549
|
1 318
|
|
| Cash |
209
|
185
|
185
|
107
|
250
|
251
|
206
|
248
|
258
|
449
|
537
|
611
|
437
|
284
|
482
|
635
|
656
|
808
|
802
|
1 441
|
1 398
|
1 437
|
1 549
|
1 318
|
|
| Total Receivables |
0
|
0
|
0
|
75
|
0
|
47
|
32
|
145
|
148
|
42
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Insurance Receivable |
673
|
1 048
|
1 314
|
1 189
|
1 137
|
990
|
908
|
979
|
845
|
1 078
|
1 238
|
1 453
|
1 398
|
1 483
|
1 486
|
1 845
|
2 183
|
2 259
|
2 681
|
3 294
|
3 619
|
4 768
|
5 378
|
5 727
|
|
| Deferred Policy Acquisition Cost |
207
|
333
|
332
|
353
|
388
|
400
|
355
|
362
|
384
|
378
|
303
|
364
|
398
|
372
|
344
|
412
|
512
|
582
|
622
|
872
|
962
|
1 247
|
1 461
|
1 546
|
|
| Other Current Assets |
63
|
98
|
85
|
85
|
68
|
88
|
79
|
108
|
133
|
85
|
71
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Assets |
63
|
98
|
85
|
160
|
68
|
135
|
111
|
253
|
281
|
127
|
139
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
161
|
149
|
139
|
128
|
123
|
108
|
176
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
185
|
259
|
178
|
299
|
594
|
306
|
17
|
2
|
459
|
868
|
1 223
|
915
|
|
| Long-Term Investments |
7 050
|
9 136
|
11 345
|
12 864
|
13 707
|
14 686
|
13 509
|
14 671
|
15 107
|
15 349
|
16 039
|
15 985
|
16 998
|
16 393
|
17 001
|
17 991
|
17 777
|
19 940
|
24 660
|
28 232
|
28 473
|
35 704
|
39 981
|
44 110
|
|
| Other Long-Term Assets |
139
|
145
|
160
|
235
|
220
|
228
|
442
|
174
|
149
|
333
|
262
|
146
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
1 522
|
1 743
|
1 652
|
1 568
|
1 338
|
1 310
|
1 315
|
1 314
|
1 384
|
1 181
|
1 259
|
1 216
|
1 401
|
1 755
|
1 831
|
2 409
|
3 029
|
3 267
|
3 781
|
4 205
|
4 927
|
5 252
|
6 641
|
8 722
|
|
| Total Assets |
9 865
N/A
|
12 690
+29%
|
15 073
+19%
|
16 475
+9%
|
17 108
+4%
|
17 999
+5%
|
16 847
-6%
|
18 001
+7%
|
18 408
+2%
|
18 894
+3%
|
19 778
+5%
|
19 808
+0%
|
20 818
+5%
|
20 545
-1%
|
21 322
+4%
|
23 592
+11%
|
24 751
+5%
|
27 324
+10%
|
32 712
+20%
|
38 185
+17%
|
39 966
+5%
|
49 399
+24%
|
56 341
+14%
|
62 514
+11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Insurance Policy Liabilities |
6 416
|
8 500
|
9 917
|
11 117
|
10 695
|
10 879
|
10 429
|
10 618
|
11 051
|
11 722
|
11 689
|
11 498
|
11 741
|
11 871
|
12 228
|
14 203
|
15 915
|
17 013
|
20 171
|
24 123
|
27 821
|
31 900
|
37 941
|
42 496
|
|
| Accrued Liabilities |
13
|
14
|
16
|
10
|
10
|
11
|
11
|
10
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
173
|
176
|
175
|
166
|
165
|
148
|
217
|
|
| Short-Term Debt |
70
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
17
|
41
|
32
|
0
|
43
|
0
|
0
|
0
|
0
|
9
|
49
|
54
|
41
|
15
|
28
|
39
|
51
|
31
|
207
|
17
|
1
|
137
|
84
|
0
|
|
| Total Current Liabilities |
66
|
125
|
48
|
10
|
53
|
11
|
11
|
10
|
55
|
14
|
54
|
59
|
45
|
19
|
32
|
42
|
54
|
204
|
383
|
192
|
167
|
302
|
232
|
217
|
|
| Long-Term Debt |
659
|
666
|
1 245
|
995
|
996
|
1 179
|
1 179
|
1 018
|
818
|
818
|
818
|
488
|
638
|
633
|
633
|
633
|
634
|
634
|
1 910
|
3 089
|
3 084
|
3 386
|
3 587
|
3 589
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
93
|
422
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
354
|
234
|
150
|
213
|
256
|
246
|
267
|
253
|
201
|
269
|
484
|
701
|
521
|
414
|
354
|
345
|
287
|
341
|
521
|
643
|
453
|
609
|
706
|
751
|
|
| Total Liabilities |
7 496
N/A
|
9 525
+27%
|
11 360
+19%
|
12 335
+9%
|
12 000
-3%
|
12 315
+3%
|
11 886
-3%
|
11 900
+0%
|
12 124
+2%
|
12 822
+6%
|
13 044
+2%
|
12 840
-2%
|
13 367
+4%
|
12 937
-3%
|
13 246
+2%
|
15 223
+15%
|
16 890
+11%
|
18 191
+8%
|
22 985
+26%
|
28 046
+22%
|
31 525
+12%
|
36 197
+15%
|
42 466
+17%
|
47 053
+11%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
1 551
|
1 958
|
2 430
|
2 186
|
2 988
|
3 957
|
3 819
|
4 567
|
5 069
|
4 885
|
5 613
|
6 766
|
7 819
|
8 622
|
9 423
|
9 686
|
9 531
|
10 307
|
10 567
|
11 700
|
12 042
|
14 270
|
15 309
|
16 565
|
|
| Additional Paid In Capital |
619
|
955
|
983
|
1 749
|
1 770
|
1 806
|
1 825
|
1 845
|
1 863
|
1 893
|
1 946
|
2 030
|
2 069
|
2 104
|
2 141
|
2 166
|
2 189
|
2 220
|
2 245
|
2 274
|
2 302
|
3 773
|
3 812
|
3 852
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
201
|
223
|
43
|
116
|
50
|
179
|
304
|
724
|
239
|
1 709
|
723
|
831
|
23
|
|
| Treasury Stock |
23
|
23
|
23
|
0
|
0
|
242
|
392
|
583
|
981
|
1 074
|
1 364
|
1 986
|
2 486
|
2 886
|
3 272
|
3 322
|
3 398
|
3 422
|
3 622
|
3 847
|
3 908
|
3 908
|
4 108
|
4 906
|
|
| Other Equity |
221
|
275
|
322
|
204
|
349
|
163
|
292
|
272
|
332
|
367
|
537
|
43
|
175
|
275
|
332
|
211
|
283
|
276
|
189
|
228
|
287
|
211
|
308
|
74
|
|
| Total Equity |
2 369
N/A
|
3 165
+34%
|
3 713
+17%
|
4 140
+12%
|
5 108
+23%
|
5 685
+11%
|
4 960
-13%
|
6 102
+23%
|
6 284
+3%
|
6 071
-3%
|
6 733
+11%
|
6 968
+3%
|
7 451
+7%
|
7 609
+2%
|
8 075
+6%
|
8 369
+4%
|
7 861
-6%
|
9 133
+16%
|
9 726
+6%
|
10 139
+4%
|
8 441
-17%
|
13 202
+56%
|
13 875
+5%
|
15 461
+11%
|
|
| Total Liabilities & Equity |
9 865
N/A
|
12 690
+29%
|
15 073
+19%
|
16 475
+9%
|
17 108
+4%
|
17 999
+5%
|
16 847
-6%
|
18 001
+7%
|
18 408
+2%
|
18 894
+3%
|
19 778
+5%
|
19 808
+0%
|
20 818
+5%
|
20 545
-1%
|
21 322
+4%
|
23 592
+11%
|
24 751
+5%
|
27 324
+10%
|
32 712
+20%
|
38 185
+17%
|
39 966
+5%
|
49 399
+24%
|
56 341
+14%
|
62 514
+11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
50
|
55
|
56
|
65
|
65
|
63
|
61
|
59
|
54
|
54
|
51
|
48
|
45
|
43
|
41
|
41
|
41
|
41
|
40
|
39
|
39
|
43
|
43
|
41
|
|