Essent Group Ltd
NYSE:ESNT
Balance Sheet
Balance Sheet Decomposition
Essent Group Ltd
Cash & Short-Term Investments | 141.8m |
Insurance Receivable | 63.3m |
Deferred Policy Acquisition Cost | 9.1m |
PP&E | 41.3m |
Long-Term Investments | 5.5B |
Other Assets | 630.2m |
Insurance Policy Liabilities | 400.4m |
Long Term Debt | 421.9m |
Other Liabilities | 501.8m |
Balance Sheet
Essent Group Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
24
|
25
|
28
|
44
|
65
|
71
|
103
|
82
|
81
|
142
|
|
Cash |
24
|
25
|
28
|
44
|
65
|
71
|
103
|
82
|
81
|
142
|
|
Insurance Receivable |
13
|
16
|
21
|
29
|
36
|
39
|
47
|
43
|
46
|
52
|
|
Deferred Policy Acquisition Cost |
10
|
12
|
13
|
15
|
16
|
16
|
17
|
12
|
10
|
9
|
|
Other Current Assets |
60
|
119
|
181
|
252
|
202
|
262
|
303
|
361
|
419
|
471
|
|
Total Current Assets |
60
|
119
|
181
|
252
|
202
|
262
|
303
|
361
|
419
|
471
|
|
PP&E Net |
6
|
9
|
8
|
7
|
8
|
17
|
15
|
12
|
20
|
41
|
|
PP&E Gross |
6
|
9
|
8
|
7
|
8
|
17
|
15
|
12
|
20
|
41
|
|
Accumulated Depreciation |
39
|
43
|
47
|
51
|
54
|
58
|
61
|
64
|
67
|
71
|
|
Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
|
Note Receivable |
3
|
1
|
0
|
1
|
1
|
2
|
3
|
3
|
11
|
11
|
|
Long-Term Investments |
1 058
|
1 277
|
1 615
|
2 306
|
2 791
|
3 430
|
4 654
|
5 133
|
5 000
|
5 541
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Assets |
9
|
11
|
16
|
21
|
31
|
37
|
61
|
76
|
138
|
137
|
|
Total Assets |
1 182
N/A
|
1 469
+24%
|
1 883
+28%
|
2 674
+42%
|
3 150
+18%
|
3 873
+23%
|
5 203
+34%
|
5 722
+10%
|
5 724
+0%
|
6 427
+12%
|
|
Liabilities | |||||||||||
Insurance Policy Liabilities |
165
|
219
|
248
|
307
|
345
|
348
|
625
|
593
|
379
|
400
|
|
Accrued Liabilities |
23
|
28
|
34
|
36
|
41
|
67
|
88
|
100
|
105
|
139
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Current Liabilities |
23
|
28
|
34
|
36
|
41
|
67
|
88
|
100
|
105
|
139
|
|
Long-Term Debt |
0
|
0
|
100
|
249
|
224
|
224
|
322
|
420
|
421
|
422
|
|
Deferred Income Tax |
37
|
88
|
143
|
128
|
173
|
250
|
305
|
374
|
357
|
363
|
|
Other Liabilities |
0
|
15
|
15
|
15
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
226
N/A
|
350
+55%
|
539
+54%
|
734
+36%
|
784
+7%
|
889
+13%
|
1 340
+51%
|
1 486
+11%
|
1 262
-15%
|
1 324
+5%
|
|
Equity | |||||||||||
Common Stock |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Retained Earnings |
56
|
214
|
436
|
815
|
1 282
|
1 809
|
2 152
|
2 755
|
3 493
|
4 082
|
|
Additional Paid In Capital |
893
|
904
|
918
|
1 127
|
1 111
|
1 119
|
1 571
|
1 429
|
1 350
|
1 300
|
|
Other Equity |
5
|
0
|
12
|
3
|
29
|
56
|
138
|
51
|
383
|
280
|
|
Total Equity |
956
N/A
|
1 119
+17%
|
1 344
+20%
|
1 940
+44%
|
2 366
+22%
|
2 985
+26%
|
3 863
+29%
|
4 236
+10%
|
4 462
+5%
|
5 103
+14%
|
|
Total Liabilities & Equity |
1 182
N/A
|
1 469
+24%
|
1 883
+28%
|
2 674
+42%
|
3 150
+18%
|
3 873
+23%
|
5 203
+34%
|
5 722
+10%
|
5 724
+0%
|
6 427
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
93
|
93
|
93
|
98
|
98
|
98
|
112
|
109
|
108
|
107
|