XML 48 R27.htm IDEA: XBRL DOCUMENT v3.22.4
Schedule II - Condensed Financial Information Of The Registrant
12 Months Ended
Dec. 31, 2022
Schedule II - Condensed Financial Information Of The Registrant [Abstract]  
Schedule II - Condensed Financial Information Of The Registrant
SCHEDULE II — CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT
CONDENSED BALANCE SHEETS
December 31,
(Dollars and share amounts in millions, except
 
par value per share)
2022
2021
ASSETS:
Fixed maturities - available for sale
$
-
$
-
(amortized cost: 2022, $
0
; 2021, $
0
)
Other invested assets (cost: 2022, $
0
; 2021, $
212
)
-
212
Cash
22
3
Investment in subsidiaries, at equity in the underlying net assets
11,116
10,353
Accrued investment income
-
-
Receivable from subsidiaries
11
10
Other assets
43
50
TOTAL ASSETS
$
11,192
$
10,628
LIABILITIES:
Long term notes payable, affiliated
$
2,738
$
500
Due to subsidiaries
4
2
Other liabilities
9
(13)
Total liabilities
2,751
489
SHAREHOLDERS' EQUITY:
Preferred shares, par value: $
0.01
;
50.0
 
shares authorized;
 
no
 
shares issued and outstanding
-
-
Common shares, par value: $
0.01
;
200.0
 
shares authorized;
(2022)
69.9
 
and (2021)
69.8
 
outstanding before treasury shares
1
1
Additional paid-in capital
2,302
2,274
Accumulated other comprehensive income (loss), net of deferred income
tax expense (benefit) of ($
250
) at 2022 and $
27
 
at 2021
(1,996)
12
Treasury shares, at cost;
30.8
 
shares (2022) and
30.5
 
shares (2021)
(3,908)
(3,847)
Retained earnings
12,042
11,700
Total shareholders' equity
8,441
10,139
TOTAL
 
LIABILITIES AND SHAREHOLDERS' EQUITY
$
11,192
$
10,628
(Some amounts may not reconcile due to rounding.)
See notes to consolidated financial statements.
SCHEDULE II — CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT
CONDENSED STATEMENTS
 
OF OPERATIONS
Years Ended December 31,
2022
 
2021
 
2020
 
(Dollars in thousands)
REVENUES:
Net investment income
$
-
$
-
$
1
Other income (expense)
-
-
6
Net income (loss) of subsidiaries
648
1,416
536
Total revenues
648
1,416
543
EXPENSES:
Interest expense - affiliated
13
6
5
Other expenses
38
31
24
Total expenses
51
37
29
INCOME (LOSS) BEFORE TAXES
597
1,379
514
NET INCOME (LOSS)
$
597
$
1,379
$
514
Other comprehensive income (loss), net of tax:
Unrealized appreciation (depreciation) ("URA(D)") on securities arising during the period
(2,037)
(488)
423
Reclassification adjustment for realized losses (gains) included in net income (loss)
89
4
(3)
Total URA(D) on securities arising during the period
(1,948)
(485)
420
Foreign currency translation adjustments
(77)
(62)
86
Benefit plan actuarial net gain (loss) for the period
15
17
(6)
Reclassification adjustment for amortization of net (gain) loss included in net income (loss)
2
6
6
Total benefit plan net gain (loss) for the period
17
23
1
Total other comprehensive income (loss), net of tax
(2,008)
(523)
507
COMPREHENSIVE INCOME (LOSS)
$
(1,411)
$
856
$
1,021
(Some amounts may not reconcile due to rounding.)
See notes to consolidated financial statements.
SCHEDULE II — CONDENSED FINANCIAL INFORMATION OF THE REGISTRANT
CONDENSED STATEMENTS
 
OF CASH FLOWS
Years Ended December 31,
(Dollars in millions, except share amounts)
2022
2021
2020
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)
$
597
$
1,379
$
514
Adjustments to reconcile net income to net cash provided by operating activities:
Equity in retained (earnings) deficit of subsidiaries
(648)
(1,416)
(536)
Cash dividends received from subsidiaries
476
320
650
Change in other assets and liabilities, net
28
3
(21)
Increase (decrease) in due to/from affiliates
2
8
(9)
Amortization of bond premium (accrual of bond discount)
-
-
-
Realized capital losses (gains)
-
-
-
Non-cash compensation expense
2
2
3
Net cash provided by (used in) operating activities
457
296
601
CASH FLOWS FROM INVESTING ACTIVITIES:
Additional investment in subsidiaries
(824)
(120)
(138)
Proceeds from fixed maturities matured/called - available for sale, at market value
-
-
1
Proceeds from fixed maturities sold - available for sale, at market value
-
-
200
Distribution from other invested assets
237
607
560
Cost of fixed maturities acquired - available for sale, at market value
-
-
-
Cost of other invested assets acquired
(26)
(535)
(801)
Net change in short-term investments
-
-
-
Net cash provided by (used in) investing activities
(613)
(48)
(178)
CASH FLOWS FROM FINANCING ACTIVITIES:
Common shares issued during the period, net
26
27
23
Purchase of treasury shares
(61)
(225)
(200)
Dividends paid to shareholders
(255)
(247)
(249)
Proceeds from issuance (cost of repayment) of long term notes payable - affiliated
465
200
-
Net cash provided by (used in) financing activities
175
(245)
(426)
EFFECT OF EXCHANGE RATE CHANGES ON CASH
-
-
-
Net increase (decrease) in cash
19
2
(3)
Cash, beginning of period
3
1
3
Cash, end of period
$
22
$
3
$
1
Non-Cash Transactions:
Dividend of
4,297,463
 
shares of Everest Re Group, Ltd. (“Group”) common stock
$
1,405
$
-
$
-
received by Group from Everest Preferred International Holdings
(“Preferred Holdings”), a direct subsidiary
Issuance of $
1,773
 
million promissory note payable by Group to Preferred
Holdings in exchange for
5,422,508
 
shares of Group common stock
received by Group from Preferred Holdings
1,773
-
-
Capital contribution of
9,719,971
 
shares of Group common stock provided from
Group to Everest Re Advisors, Ltd.
3,178
-
-
(Some amounts may not reconcile due to rounding.)
See notes to consolidated financial statements.
SCHEDULE II – CONDENSED FINANCIAL INFORMATION
 
OF THE REGISTRANT
NOTES TO CONDENSED
 
FINANCIAL INFORMATION
1.)
The
 
accompanying
 
condensed
 
financial
 
information
 
should
 
be
 
read
 
in
 
conjunction
 
with
 
the
 
consolidated
financial statements and related
 
Notes of Everest Re
 
Group, Ltd. and its Subsidiaries.
2.)
Everest
 
Re
 
Group,
 
Ltd.
 
entered
 
into
 
a
 
$
300
 
million
 
long-term
 
note
 
agreement
 
with
 
Everest
 
Reinsurance
Company,
 
an
 
affiliated
 
company,
 
as
 
of
 
December
 
2019.
 
The
 
note
 
will
 
pay
 
interest
 
annually
 
at
 
a
 
rate
 
of
1.69
% and
 
is
 
scheduled
 
to
 
mature
 
in
 
December
 
2028.
 
At
 
December
 
31,
 
2022
 
and
 
2021,
 
this
 
transaction
was
 
presented
 
as
 
a
 
Long-Term
 
Note
 
Payable
 
 
Affiliated
 
in
 
the
 
Condensed
 
Balance
 
sheets
 
of
 
Everest
 
Re
Group, Ltd.
3.)
Everest
 
Re
 
Group,
 
Ltd.
 
entered
 
into
 
a
 
$
200
 
million
 
long-term
 
note
 
agreement
 
with
 
Everest
 
Reinsurance
Company,
 
an affiliated
 
company,
 
as of August
 
2021.
 
The note
 
will pay
 
interest annually
 
at a rate
 
of
1.00
%
and
 
is
 
scheduled
 
to
 
mature
 
in
 
August
 
2030.
 
At
 
December
 
31,
 
2022
 
and
 
2021,
 
this
 
transaction
 
was
presented as
 
a Long-Term
 
Note Payable
 
– Affiliated
 
in the Condensed
 
Balance sheets of
 
Everest
 
Re Group,
Ltd.
4.)
Everest
 
Re
 
Group,
 
Ltd.
 
entered
 
into
 
a
 
$
215
 
million
 
long-term-note
 
agreement
 
with
 
Everest
 
Reinsurance
Holdings, Inc., an affiliated company,
 
as of June 2022.
 
The note will pay interest
 
annually at a rate of
3.11
%
and is scheduled to
 
mature in June 2052.
 
At December 31,
 
2022, this transaction
 
was presented as
 
a Long-
Term Note
 
Payable – Affiliated
 
in the Condensed Balance sheets of Everest
 
Re Group, Ltd.
5.)
Everest
 
Re
 
Group,
 
Ltd.
 
entered
 
into
 
a
 
$
125
 
million
 
long-term
 
note
 
agreement
 
with
 
Everest
 
Reinsurance
Holdings, Inc., an
 
affiliated company,
 
as of December 2022.
 
The note will pay
 
interest annually
 
at a rate
 
of
4.34
% and is scheduled to mature in June
 
2052.
 
At December 31, 2022, this transaction
 
was presented as a
Long-Term Note
 
Payable – Affiliated
 
in the Condensed Balance sheets of Everest
 
Re Group, Ltd.
6.)
Everest
 
Re
 
Group,
 
Ltd.
 
entered
 
into
 
a
 
$
125
 
million
 
long-term
 
note
 
agreement
 
with
 
Everest
 
International
Reinsurance,
 
an affiliated
 
company,
 
as of
 
December 2022.
 
The note
 
will pay
 
interest
 
annually at
 
a rate
 
of
4.34
%
 
and
 
is
 
scheduled
 
to
 
mature
 
in
 
December
 
2052.
 
At
 
December
 
31,
 
2022,
 
this
 
transaction
 
was
presented as
 
a Long-Term
 
Note Payable
 
– Affiliated
 
in the Condensed
 
Balance sheets of
 
Everest
 
Re Group,
Ltd.
7.)
Everest
 
Re
 
Group,
 
Ltd.
 
entered
 
into
 
a
 
$
1.773
 
billion
 
long-term
 
note
 
agreement
 
with
 
Everest
 
Preferred
International Holdings,
 
an affiliated
 
company,
 
as of December
 
2022.
 
The note will
 
pay interest
 
annually at
a rate of
4.34
% and is scheduled to
 
mature in December 2052.
 
At December 31, 2022,
 
this transaction was
presented as
 
a Long-Term
 
Note Payable
 
– Affiliated
 
in the Condensed
 
Balance sheets of
 
Everest
 
Re Group,
Ltd.
8.)
Everest
 
Re
 
Group,
 
Ltd.
 
has
 
invested
 
funds
 
in
 
the
 
segregated
 
accounts
 
of
 
Mt.
 
Logan
 
Re,
 
Ltd.
 
(“Mt.
 
Logan
Re”),
 
an
 
affiliated
 
entity.
 
On
 
the
 
Condensed
 
Balance
 
Sheets,
 
investments
 
in Mt.
 
Logan
 
Re
 
valued
 
at
 
$
65
million and $
66
 
million as
 
of December
 
31, 2022 and
 
2021, respectively,
 
have been
 
recorded
 
within Other
Assets.
 
On the Condensed Statements
 
of Operations, income (expense)
 
of $
(0.9)
 
million, $
(1.3)
 
million and
$(6.3) million for
 
the years
 
ended December 31,
 
2022, 2021 and
 
2020, respectively,
 
have been recorded
 
in
other income (expense).