Financial News
Essent Group Ltd. Reports Second Quarter 2018 Results
Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended June 30, 2018 of $111.8 million or $1.14 per diluted share, compared to $72.1 million or $0.77 per diluted share for the quarter ended June 30, 2017. As of June 30, 2018, Essent had insurance in force of $122.5 billion and consolidated stockholders' equity of $2.1 billion.
“During the second quarter we continued to build a high credit quality and profitable mortgage insurance portfolio,” said Mark Casale, Chairman and Chief Executive Officer. “The growth of our insurance in force coupled with our ability to utilize multiple forms of capital to insure risk in both the U.S. and Bermuda demonstrates that the Essent franchise is well positioned to play a significant role in the housing finance system while also producing high quality earnings and strong returns for our shareholders.”
Financial Highlights:
- Insurance in force as of June 30, 2018 was $122.5 billion, compared to $95.5 billion as of June 30, 2017.
- New insurance written for the second quarter was $12.9 billion, compared to $11.4 billion in the second quarter of 2017.
- Net premiums earned for the second quarter were $157.0 million, compared to $126.6 million in the second quarter of 2017.
- The expense ratio for the second quarter was 23.2%, compared to 28.2% in the second quarter of 2017.
- The provision for losses and LAE for the second quarter was $1.8 million, consistent with the second quarter of 2017.
- The percentage of loans in default as of June 30, 2018 was 0.64%, compared to 0.41% as of June 30, 2017.
- The combined ratio for the second quarter was 24.4%, compared to 29.6% in the second quarter of 2017.
- The consolidated balance of cash and investments at June 30, 2018 was $2.6 billion, including cash and investment balances at Essent Group Ltd. of $76.0 million.
- The combined risk-to-capital ratio of the U.S. mortgage insurance business, which includes statutory capital for both Essent Guaranty, Inc. and Essent Guaranty of PA, Inc., was 14.0:1 as of June 30, 2018.
- Essent Reinsurance Ltd. reinsured a total of $45.3 million of risk in the second quarter of 2018.
- As of June 30, 2018, Essent Guaranty, Inc. had total PMIERs available assets of $1.74 billion, which compares to risk-based required assets under PMIERs of $1.35 billion.
Conference Call
Essent management will hold a conference call at 10:00 AM Eastern time today to discuss its results. The conference call will be broadcast live over the Internet at http://ir.essentgroup.com/investors/webcasts-and-presentations/event-calendar/default.aspx. The call may also be accessed by dialing 866-393-4306 inside the U.S., or 734-385-2616 for international callers, using passcode 1086846 or by referencing Essent.
A replay of the webcast will be available on the Essent website approximately two hours after the live broadcast ends for a period of one year. A replay of the conference call will be available approximately two hours after the call ends for a period of two weeks, using the following dial-in numbers and passcode: 855-859-2056 inside the U.S., or 404-537-3406 for international callers, passcode 1086846.
In addition to the information provided in the company's earnings news release, other statistical and financial information, which may be referred to during the conference call, will be available on Essent's website at http://ir.essentgroup.com/investors/financial-information/quarterly-financial-supplements/default.aspx.
Forward-Looking Statements
This press release may include “forward-looking statements” which are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," “should,” “expect,” "plan," "anticipate," "believe," “estimate,” “predict,” or "potential" or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: changes in or to Fannie Mae and Freddie Mac (the “GSEs”), whether through Federal legislation, restructurings or a shift in business practices; failure to continue to meet the mortgage insurer eligibility requirements of the GSEs; competition for customers; lenders or investors seeking alternatives to private mortgage insurance; an increase in the number of loans insured through Federal government mortgage insurance programs, including those offered by the Federal Housing Administration; decline in new insurance written and franchise value due to loss of a significant customer; decline in the volume of low down payment mortgage originations; the definition of "Qualified Mortgage" reducing the size of the mortgage origination market or creating incentives to use government mortgage insurance programs; the definition of "Qualified Residential Mortgage" reducing the number of low down payment loans or lenders and investors seeking alternatives to private mortgage insurance; the implementation of the Basel III Capital Accord discouraging the use of private mortgage insurance; a decrease in the length of time that insurance policies are in force; uncertainty of loss reserve estimates; deteriorating economic conditions; our non-U.S. operations becoming subject to U.S. Federal income taxation; becoming considered a passive foreign investment company for U.S. Federal income tax purposes; and other risks and factors described in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2017 filed with the Securities and Exchange Commission on February 20, 2018. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
Non-GAAP Financial Measures
In presenting Essent Group Ltd.’s results, management has included financial measures, including adjusted book value per share, that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (“GAAP”). Such measures are referred to as “non-GAAP measures.” These non-GAAP measures may be defined or calculated differently by other companies. Management believes these measures allow for a more complete understanding of the underlying business. These measures are used to monitor our results and should not be viewed as a substitute for those determined in accordance with GAAP. Reconciliations of such measures to the most comparable GAAP figures are included in the attached financial supplement in accordance with Regulation G.
About the Company
Essent Group Ltd. (NYSE: ESNT) is a Bermuda-based holding company (collectively with its subsidiaries, “Essent”) which, through its wholly-owned subsidiary Essent Guaranty, Inc., offers private mortgage insurance for single-family mortgage loans in the United States. Essent provides private capital to mitigate mortgage credit risk, allowing lenders to make additional mortgage financing available to prospective homeowners. Headquartered in Radnor, Pennsylvania, Essent Guaranty, Inc. is licensed to write mortgage insurance in all 50 states and the District of Columbia, and is approved by Fannie Mae and Freddie Mac. Essent also offers mortgage-related insurance, reinsurance and advisory services through its Bermuda-based subsidiary, Essent Reinsurance Ltd. Additional information regarding Essent may be found at www.essentgroup.com and www.essent.us.
Source: Essent Group Ltd.
| Essent Group Ltd. and Subsidiaries | ||||
| Financial Results and Supplemental Information (Unaudited) | ||||
| Quarter Ended June 30, 2018 | ||||
| Exhibit A | Condensed Consolidated Statements of Comprehensive Income (Unaudited) | |||
| Exhibit B | Condensed Consolidated Balance Sheets (Unaudited) | |||
| Exhibit C | Historical Quarterly Data | |||
| Exhibit D | New Insurance Written | |||
| Exhibit E | Insurance in Force and Risk in Force | |||
| Exhibit F | Other Risk in Force | |||
| Exhibit G | Portfolio Vintage Data | |||
| Exhibit H | Portfolio Geographic Data | |||
| Exhibit I | Defaults, Reserve for Losses and LAE, and Claims | |||
| Exhibit J | Investment Portfolio | |||
| Exhibit K | Insurance Company Capital | |||
| Exhibit L | Reconciliation of Non-GAAP Financial Measure - Adjusted Book Value per Share | |||
| Exhibit A | ||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||
| Condensed Consolidated Statements of Comprehensive Income (Unaudited) | ||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
(In thousands, except per share amounts) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
| Revenues: | ||||||||||||||||
| Net premiums written | $ | 168,404 | $ | 134,063 | $ | 333,629 | $ | 253,360 | ||||||||
| Increase in unearned premiums | (11,446 | ) | (7,500 | ) | (24,113 | ) | (9,146 | ) | ||||||||
| Net premiums earned | 156,958 | 126,563 | 309,516 | 244,214 | ||||||||||||
| Net investment income | 15,134 | 9,400 | 28,848 | 17,835 | ||||||||||||
| Realized investment gains, net | 439 | 544 | 636 | 1,199 | ||||||||||||
| Other income | 1,237 | 1,099 | 2,231 | 1,950 | ||||||||||||
| Total revenues | 173,768 | 137,606 | 341,231 | 265,198 | ||||||||||||
| Losses and expenses: | ||||||||||||||||
| Provision for losses and LAE | 1,813 | 1,770 | 7,122 | 5,463 | ||||||||||||
| Other underwriting and operating expenses | 36,428 | 35,686 | 74,552 | 72,018 | ||||||||||||
| Interest expense | 2,618 | 1,189 | 5,068 | 1,905 | ||||||||||||
| Total losses and expenses | 40,859 | 38,645 | 86,742 | 79,386 | ||||||||||||
| Income before income taxes | 132,909 | 98,961 | 254,489 | 185,812 | ||||||||||||
| Income tax expense | 21,154 | 26,843 | 31,665 | 47,096 | ||||||||||||
| Net income | $ | 111,755 | $ | 72,118 | $ | 222,824 | $ | 138,716 | ||||||||
| Earnings per share: | ||||||||||||||||
| Basic | $ | 1.15 | $ | 0.79 | $ | 2.29 | $ | 1.52 | ||||||||
| Diluted | 1.14 | 0.77 | 2.28 | 1.49 | ||||||||||||
| Weighted average shares outstanding: | ||||||||||||||||
| Basic | 97,426 | 91,381 | 97,362 | 91,320 | ||||||||||||
| Diluted | 97,866 | 93,162 | 97,908 | 93,093 | ||||||||||||
| Net income | $ | 111,755 | $ | 72,118 | $ | 222,824 | $ | 138,716 | ||||||||
| Other comprehensive income (loss): | ||||||||||||||||
| Change in unrealized (depreciation) appreciation of investments | (7,246 | ) | 8,470 | (35,996 | ) | 13,320 | ||||||||||
| Total other comprehensive (loss) income | (7,246 | ) | 8,470 | (35,996 | ) | 13,320 | ||||||||||
| Comprehensive income | $ | 104,509 | $ | 80,588 | $ | 186,828 | $ | 152,036 | ||||||||
| Loss ratio | 1.2 | % | 1.4 | % | 2.3 | % | 2.2 | % | ||||||||
| Expense ratio | 23.2 | 28.2 | 24.1 | 29.5 | ||||||||||||
| Combined ratio | 24.4 | % | 29.6 | % | 26.4 | % | 31.7 | % | ||||||||
| Exhibit B | ||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
| June 30, | December 31, | |||||||
(In thousands, except per share amounts) | 2018 | 2017 | ||||||
| Assets | ||||||||
| Investments available for sale, at fair value | ||||||||
| Fixed maturities | $ | 2,229,002 | $ | 1,992,371 | ||||
| Short-term investments | 327,011 | 312,694 | ||||||
| Total investments | 2,556,013 | 2,305,065 | ||||||
| Cash | 24,664 | 43,524 | ||||||
| Accrued investment income | 15,655 | 12,807 | ||||||
| Accounts receivable | 35,276 | 29,752 | ||||||
| Deferred policy acquisition costs | 15,947 | 15,354 | ||||||
| Property and equipment | 7,295 | 6,979 | ||||||
| Prepaid federal income tax | 174,335 | 252,157 | ||||||
| Other assets | 20,246 | 8,730 | ||||||
| Total assets | $ | 2,849,431 | $ | 2,674,368 | ||||
| Liabilities and Stockholders' Equity | ||||||||
| Liabilities | ||||||||
| Reserve for losses and LAE | $ | 50,016 | $ | 46,850 | ||||
| Unearned premium reserve | 283,785 | 259,672 | ||||||
| Net deferred tax liability | 147,808 | 127,636 | ||||||
| Credit facility borrowings, net of deferred costs | 223,341 | 248,591 | ||||||
| Securities purchased payable | 14,464 | 14,999 | ||||||
| Other accrued liabilities | 26,446 | 36,184 | ||||||
| Total liabilities | 745,860 | 733,932 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders' Equity | ||||||||
| Common shares | 1,472 | 1,476 | ||||||
| Additional paid-in capital | 1,103,448 | 1,127,137 | ||||||
| Accumulated other comprehensive loss | (39,248 | ) | (3,252 | ) | ||||
| Retained earnings | 1,037,899 | 815,075 | ||||||
| Total stockholders' equity | 2,103,571 | 1,940,436 | ||||||
| Total liabilities and stockholders' equity | $ | 2,849,431 | $ | 2,674,368 | ||||
| Return on average equity (1) | 22.0 | % | 23.1 | % | ||||
(1) The 2018 return on average equity is calculated by dividing annualized year-to-date 2018 net income by average equity. The 2017 return on average equity is calculated by dividing full year 2017 net income by average equity. |
| Exhibit C | ||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||
| Historical Quarterly Data | ||||||||||||||||||||||||
| 2018 | 2017 | |||||||||||||||||||||||
| Selected Income Statement Data | June 30 | March 31 | December 31 | September 30 | June 30 | March 31 | ||||||||||||||||||
(In thousands, except per share amounts) | ||||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||
| Net premiums written | $ | 168,404 | $ | 165,225 | $ | 161,771 | $ | 155,055 | $ | 134,063 | $ | 119,297 | ||||||||||||
| Net premiums earned (1) | 156,958 | 152,558 | 147,976 | 137,940 | 126,563 | 117,651 | ||||||||||||||||||
| Other revenues | 16,810 | 14,905 | 13,134 | 12,263 | 11,043 | 9,941 | ||||||||||||||||||
| Total revenues | 173,768 | 167,463 | 161,110 | 150,203 | 137,606 | 127,592 | ||||||||||||||||||
| Losses and expenses: | ||||||||||||||||||||||||
| Provision for losses and LAE | 1,813 | 5,309 | 17,456 | 4,313 | 1,770 | 3,693 | ||||||||||||||||||
| Other underwriting and operating expenses | 36,428 | 38,124 | 36,480 | 37,035 | 35,686 | 36,332 | ||||||||||||||||||
| Interest expense | 2,618 | 2,450 | 1,817 | 1,456 | 1,189 | 716 | ||||||||||||||||||
| Total losses and expenses | 40,859 | 45,883 | 55,753 | 42,804 | 38,645 | 40,741 | ||||||||||||||||||
| Income before income taxes | 132,909 | 121,580 | 105,357 | 107,399 | 98,961 | 86,851 | ||||||||||||||||||
| Income tax expense (benefit) (2) (3) | 21,154 | 10,511 | (57,281 | ) | 29,006 | 26,843 | 20,253 | |||||||||||||||||
| Net income | $ | 111,755 | $ | 111,069 | $ | 162,638 | $ | 78,393 | $ | 72,118 | $ | 66,598 | ||||||||||||
| Earnings per share: | ||||||||||||||||||||||||
| Basic | $ | 1.15 | $ | 1.14 | $ | 1.69 | $ | 0.83 | $ | 0.79 | $ | 0.73 | ||||||||||||
| Diluted | 1.14 | 1.13 | 1.65 | 0.82 | 0.77 | 0.72 | ||||||||||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||||||||
| Basic | 97,426 | 97,298 | 96,429 | 94,185 | 91,381 | 91,258 | ||||||||||||||||||
| Diluted | 97,866 | 97,951 | 98,497 | 96,094 | 93,162 | 93,023 | ||||||||||||||||||
| Other Data: | ||||||||||||||||||||||||
| Loss ratio (4) | 1.2 | % | 3.5 | % | 11.8 | % | 3.1 | % | 1.4 | % | 3.1 | % | ||||||||||||
| Expense ratio (5) | 23.2 | 25.0 | 24.7 | 26.8 | 28.2 | 30.9 | ||||||||||||||||||
| Combined ratio | 24.4 | % | 28.5 | % | 36.4 | % | 30.0 | % | 29.6 | % | 34.0 | % | ||||||||||||
| Return on average equity (annualized) | 21.8 | % | 22.6 | % | 35.0 | % | 19.1 | % | 19.8 | % | 19.3 | % | ||||||||||||
| (1) Net premiums earned are net of premiums ceded to Radnor Re 2018-1 Ltd., an unaffiliated special purpose insurer domiciled in Bermuda, in connection with a fully collateralized reinsurance agreement entered into on March 22, 2018. Premiums ceded to Radnor Re totaled $3,585 and $294 in the three months ended June 30, 2018 and March 31, 2018, respectively. |
| (2) Income tax expense for the quarters ended March 31, 2018 and 2017 was reduced by $9,549 and $3,023, respectively, of excess tax benefits associated with the vesting of common shares and common share units during each period. |
| (3) Income tax expense for the quarter ended December 31, 2017 was reduced by $85,091 of income tax benefit due to the one-time impact of the reduced U.S. corporate income tax rate on the company's net deferred tax liability position. |
| (4) Loss ratio is calculated by dividing the provision for losses and LAE by net premiums earned. |
| (5) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned. |
| Exhibit C, continued | ||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||
| Historical Quarterly Data | ||||||||||||||||||||||||
| 2018 | 2017 | |||||||||||||||||||||||
| Other Data, continued: | June 30 | March 31 | December 31 | September 30 | June 30 | March 31 | ||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||
| U.S. Mortgage Insurance Portfolio | ||||||||||||||||||||||||
| Flow: | ||||||||||||||||||||||||
| New insurance written | $ | 12,850,642 | $ | 9,336,150 | $ | 11,234,855 | $ | 13,221,038 | $ | 11,368,276 | $ | 8,034,153 | ||||||||||||
| New risk written | 3,201,610 | 2,295,314 | 2,737,008 | 3,228,603 | 2,786,501 | 1,929,832 | ||||||||||||||||||
| Bulk: | ||||||||||||||||||||||||
| New insurance written | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
| New risk written | — | — | — | — | — | — | ||||||||||||||||||
| Total: | ||||||||||||||||||||||||
| Average gross premium rate (6) | 0.52 | % | 0.52 | % | 0.53 | % | 0.53 | % | 0.53 | % | 0.53 | % | ||||||||||||
| Average net premium rate (7) | 0.51 | % | 0.52 | % | 0.53 | % | 0.53 | % | 0.53 | % | 0.53 | % | ||||||||||||
| New insurance written | $ | 12,850,642 | $ | 9,336,150 | $ | 11,234,855 | $ | 13,221,038 | $ | 11,368,276 | $ | 8,034,153 | ||||||||||||
| New risk written | $ | 3,201,610 | $ | 2,295,314 | $ | 2,737,008 | $ | 3,228,603 | $ | 2,786,501 | $ | 1,929,832 | ||||||||||||
| Insurance in force (end of period) | $ | 122,501,246 | $ | 115,250,949 | $ | 110,461,950 | $ | 103,936,307 | $ | 95,494,390 | $ | 87,993,227 | ||||||||||||
| Gross risk in force (end of period) (8) | $ | 30,579,106 | $ | 28,691,561 | $ | 27,443,985 | $ | 25,807,358 | $ | 23,665,045 | $ | 21,801,667 | ||||||||||||
| Risk in force (end of period) | $ | 30,154,694 | $ | 28,267,149 | $ | 27,443,985 | $ | 25,807,358 | $ | 23,665,045 | $ | 21,801,667 | ||||||||||||
| Policies in force | 546,576 | 517,215 | 496,477 | 467,483 | 430,585 | 397,650 | ||||||||||||||||||
| Weighted average coverage (9) | 25.0 | % | 24.9 | % | 24.8 | % | 24.8 | % | 24.8 | % | 24.8 | % | ||||||||||||
| Annual persistency | 83.0 | % | 83.5 | % | 83.9 | % | 82.1 | % | 80.1 | % | 78.2 | % | ||||||||||||
| Loans in default (count) | 3,519 | 4,442 | 4,783 | 2,153 | 1,776 | 1,777 | ||||||||||||||||||
| Percentage of loans in default | 0.64 | % | 0.86 | % | 0.96 | % | 0.46 | % | 0.41 | % | 0.45 | % | ||||||||||||
| Other Risk in Force | ||||||||||||||||||||||||
| GSE Risk Share (10) | $ | 592,493 | $ | 557,692 | $ | 538,944 | $ | 501,485 | $ | 479,762 | $ | 436,991 | ||||||||||||
| Credit Facility | ||||||||||||||||||||||||
| Borrowings outstanding | $ | 225,000 | $ | 265,000 | $ | 250,000 | $ | 175,000 | $ | 175,000 | $ | 125,000 | ||||||||||||
| Undrawn committed capacity | $ | 275,000 | $ | 110,000 | $ | 125,000 | $ | 200,000 | $ | 200,000 | $ | 75,000 | ||||||||||||
| Weighted average interest rate | 4.05 | % | ||||||||||||||||||||||
| (6) Average gross premium rate is calculated by dividing annualized premiums earned for the U.S. mortgage insurance portfolio, before reductions for premiums ceded under third-party reinsurance, by average insurance in force for the period. |
| (7) Average net premium rate is calculated by dividing annualized net premiums earned for the U.S. mortgage insurance portfolio by average insurance in force for the period. |
| (8) Gross risk in force includes risk ceded under third-party reinsurance. |
| (9) Weighted average coverage is calculated by dividing end of period gross risk in force by insurance in force. |
| (10) Essent Re provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae, including in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") and Fannie Mae's Credit Insurance Risk Transfer ("CIRT") programs. |
| Exhibit D | ||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||
| New Insurance Written: Flow | ||||||||||||||||||||||||
| NIW by Credit Score | ||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, 2018 | June 30, 2017 | June 30, 2018 | June 30, 2017 | |||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||
| >=760 | $ | 5,460,040 | 42.5 | % | $ | 4,913,160 | 43.2 | % | $ | 9,292,258 | 41.9 | % | $ | 8,312,914 | 42.8 | % | ||||||||
740-759 | 2,217,294 | 17.3 | 1,785,683 | 15.7 | 3,767,432 | 17.0 | 3,028,961 | 15.6 | ||||||||||||||||
720-739 | 1,881,334 | 14.6 | 1,547,404 | 13.6 | 3,220,479 | 14.5 | 2,696,619 | 13.9 | ||||||||||||||||
700-719 | 1,544,303 | 12.0 | 1,321,235 | 11.6 | 2,689,203 | 12.1 | 2,279,250 | 11.8 | ||||||||||||||||
680-699 | 940,587 | 7.3 | 963,139 | 8.5 | 1,750,205 | 7.9 | 1,657,953 | 8.5 | ||||||||||||||||
| <=679 | 807,084 | 6.3 | 837,655 | 7.4 | 1,467,215 | 6.6 | 1,426,732 | 7.4 | ||||||||||||||||
| Total | $ | 12,850,642 | 100.0 | % | $ | 11,368,276 | 100.0 | % | $ | 22,186,792 | 100.0 | % | $ | 19,402,429 | 100.0 | % | ||||||||
| Weighted average credit score | 746 | 745 | 745 | 745 | ||||||||||||||||||||
| NIW by LTV | ||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, 2018 | June 30, 2017 | June 30, 2018 | June 30, 2017 | |||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||
| 85.00% and below | $ | 1,491,036 | 11.6 | % | $ | 1,405,971 | 12.4 | % | $ | 2,703,372 | 12.2 | % | $ | 2,624,771 | 13.5 | % | ||||||||
| 85.01% to 90.00% | 3,589,257 | 27.9 | 3,393,904 | 29.9 | 6,297,769 | 28.4 | 5,892,811 | 30.4 | ||||||||||||||||
| 90.01% to 95.00% | 5,584,368 | 43.5 | 5,132,855 | 45.1 | 9,662,576 | 43.5 | 8,644,458 | 44.6 | ||||||||||||||||
| 95.01% and above | 2,185,981 | 17.0 | 1,435,546 | 12.6 | 3,523,075 | 15.9 | 2,240,389 | 11.5 | ||||||||||||||||
| Total | $ | 12,850,642 | 100.0 | % | $ | 11,368,276 | 100.0 | % | $ | 22,186,792 | 100.0 | % | $ | 19,402,429 | 100.0 | % | ||||||||
| Weighted average LTV | 92 | % | 92 | % | 92 | % | 92 | % | ||||||||||||||||
| NIW by Product | ||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, 2018 | June 30, 2017 | June 30, 2018 | June 30, 2017 | |||||||||||||||||||||
| Single Premium policies | 14.5 | % | 14.5 | % | 17.0 | % | 14.4 | % | ||||||||||||||||
| Monthly Premium policies | 85.5 | 85.5 | 83.0 | 85.6 | ||||||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||
| NIW by Purchase vs. Refinance | ||||||||||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||||||||||
| June 30, 2018 | June 30, 2017 | June 30, 2018 | June 30, 2017 | |||||||||||||||||||||
| Purchase | 93.1 | % | 87.5 | % | 89.8 | % | 83.9 | % | ||||||||||||||||
| Refinance | 6.9 | 12.5 | 10.2 | 16.1 | ||||||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||
| Exhibit E | ||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||
| Supplemental Information | ||||||||||||||||||
| Insurance in Force and Risk in Force | ||||||||||||||||||
| Portfolio by Credit Score | ||||||||||||||||||
| IIF by FICO score | June 30, 2018 | March 31, 2018 | June 30, 2017 | |||||||||||||||
($ in thousands) | ||||||||||||||||||
| >=760 | $ | 53,145,884 | 43.4 | % | $ | 50,359,464 | 43.7 | % | $ | 42,839,819 | 44.8 | % | ||||||
740-759 | 20,127,254 | 16.4 | 18,791,203 | 16.3 | 15,628,721 | 16.4 | ||||||||||||
720-739 | 17,605,819 | 14.4 | 16,473,367 | 14.3 | 13,568,471 | 14.2 | ||||||||||||
700-719 | 13,836,837 | 11.3 | 12,857,417 | 11.2 | 10,239,343 | 10.7 | ||||||||||||
680-699 | 10,145,188 | 8.3 | 9,622,067 | 8.3 | 7,715,118 | 8.1 | ||||||||||||
| <=679 | 7,640,264 | 6.2 | 7,147,431 | 6.2 | 5,502,918 | 5.8 | ||||||||||||
| Total | $ | 122,501,246 | 100.0 | % | $ | 115,250,949 | 100.0 | % | $ | 95,494,390 | 100.0 | % | ||||||
| Weighted average credit score | 746 | 747 | 748 | |||||||||||||||
| Gross RIF by FICO score | June 30, 2018 | March 31, 2018 | June 30, 2017 | |||||||||||||||
($ in thousands) | ||||||||||||||||||
| >=760 | $ | 13,245,851 | 43.3 | % | $ | 12,519,237 | 43.6 | % | $ | 10,565,479 | 44.6 | % | ||||||
740-759 | 5,052,409 | 16.5 | 4,707,875 | 16.4 | 3,900,374 | 16.5 | ||||||||||||
720-739 | 4,438,671 | 14.5 | 4,142,041 | 14.5 | 3,400,897 | 14.4 | ||||||||||||
700-719 | 3,450,490 | 11.3 | 3,192,804 | 11.1 | 2,531,834 | 10.7 | ||||||||||||
680-699 | 2,540,531 | 8.3 | 2,402,777 | 8.4 | 1,928,884 | 8.1 | ||||||||||||
| <=679 | 1,851,154 | 6.1 | 1,726,827 | 6.0 | 1,337,577 | 5.7 | ||||||||||||
| Total | $ | 30,579,106 | 100.0 | % | $ | 28,691,561 | 100.0 | % | $ | 23,665,045 | 100.0 | % | ||||||
| Portfolio by LTV | ||||||||||||||||||
| IIF by LTV | June 30, 2018 | March 31, 2018 | June 30, 2017 | |||||||||||||||
($ in thousands) | ||||||||||||||||||
| 85.00% and below | $ | 13,868,422 | 11.3 | % | $ | 13,371,220 | 11.6 | % | $ | 11,175,433 | 11.7 | % | ||||||
| 85.01% to 90.00% | 37,558,668 | 30.6 | 35,907,759 | 31.2 | 30,771,122 | 32.2 | ||||||||||||
| 90.01% to 95.00% | 59,491,807 | 48.6 | 56,367,801 | 48.9 | 48,225,083 | 50.5 | ||||||||||||
| 95.01% and above | 11,582,349 | 9.5 | 9,604,169 | 8.3 | 5,322,752 | 5.6 | ||||||||||||
| Total | $ | 122,501,246 | 100.0 | % | $ | 115,250,949 | 100.0 | % | $ | 95,494,390 | 100.0 | % | ||||||
| Weighted average LTV | 92 | % | 92 | % | 92 | % | ||||||||||||
| Gross RIF by LTV | June 30, 2018 | March 31, 2018 | June 30, 2017 | |||||||||||||||
($ in thousands) | ||||||||||||||||||
| 85.00% and below | $ | 1,584,294 | 5.2 | % | $ | 1,519,929 | 5.3 | % | $ | 1,261,421 | 5.3 | % | ||||||
| 85.01% to 90.00% | 8,950,145 | 29.3 | 8,543,010 | 29.8 | 7,301,776 | 30.9 | ||||||||||||
| 90.01% to 95.00% | 17,068,140 | 55.8 | 16,176,713 | 56.4 | 13,776,313 | 58.2 | ||||||||||||
| 95.01% and above | 2,976,527 | 9.7 | 2,451,909 | 8.5 | 1,325,535 | 5.6 | ||||||||||||
| Total | $ | 30,579,106 | 100.0 | % | $ | 28,691,561 | 100.0 | % | $ | 23,665,045 | 100.0 | % | ||||||
| Portfolio by Loan Amortization Period | ||||||||||||||||||
| IIF by Loan Amortization Period | June 30, 2018 | March 31, 2018 | June 30, 2017 | |||||||||||||||
($ in thousands) | ||||||||||||||||||
| FRM 30 years and higher | $ | 112,753,292 | 92.0 | % | $ | 105,438,023 | 91.5 | % | $ | 86,471,721 | 90.5 | % | ||||||
| FRM 20-25 years | 3,040,764 | 2.5 | 3,008,292 | 2.6 | 2,458,906 | 2.6 | ||||||||||||
| FRM 15 years | 3,638,461 | 3.0 | 3,746,030 | 3.2 | 3,521,645 | 3.7 | ||||||||||||
| ARM 5 years and higher | 3,068,729 | 2.5 | 3,058,604 | 2.7 | 3,042,118 | 3.2 | ||||||||||||
| Total | $ | 122,501,246 | 100.0 | % | $ | 115,250,949 | 100.0 | % | $ | 95,494,390 | 100.0 | % | ||||||
| Exhibit F | ||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||
| Supplemental Information | ||||||||||||
| Other Risk in Force | ||||||||||||
($ in thousands) | June 30, 2018 | March 31, 2018 | June 30, 2017 | |||||||||
| GSE Risk Share (1) | $ | 592,493 | $ | 557,692 | $ | 479,762 | ||||||
| Weighted average credit score | 748 | 751 | 749 | |||||||||
| Weighted average LTV | 85 | % | 84 | % | 83 | % | ||||||
(1) Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae, including in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") and Fannie Mae's Credit Insurance Risk Transfer ("CIRT") programs. |
| Exhibit G | |||||||||||||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||||||||||||||||
| Portfolio Vintage Data | |||||||||||||||||||||||||||||||||||||
| June 30, 2018 | |||||||||||||||||||||||||||||||||||||
| Insurance in Force | |||||||||||||||||||||||||||||||||||||
| Origination Year | Original | Remaining | % Remaining of | Number of | % Purchase | >90% LTV | >95% LTV | FICO < 700 | FICO >= 760 | % FRM | Incurred | Number of | |||||||||||||||||||||||||
| 2010 | $ | 245,898 | $ | 9,961 | 4.1 | % | 69 | 75.8 | % | 72.7 | % | 0.0 | % | 3.6 | % | 62.5 | % | 100.0 | % | 2.6 | % | — | |||||||||||||||
| 2011 | 3,229,720 | 315,032 | 9.8 | 1,832 | 76.8 | 50.1 | 0.2 | 5.9 | 53.1 | 98.1 | 3.6 | 32 | |||||||||||||||||||||||||
| 2012 | 11,241,161 | 2,239,544 | 19.9 | 11,803 | 76.1 | 59.8 | 0.6 | 5.7 | 55.8 | 98.8 | 2.3 | 105 | |||||||||||||||||||||||||
| 2013 | 21,152,638 | 5,829,854 | 27.6 | 30,180 | 79.8 | 60.0 | 2.0 | 7.8 | 51.5 | 98.3 | 2.4 | 309 | |||||||||||||||||||||||||
| 2014 | 24,799,434 | 9,291,291 | 37.5 | 48,989 | 88.3 | 63.1 | 4.4 | 15.7 | 41.4 | 96.1 | 3.3 | 631 | |||||||||||||||||||||||||
| 2015 | 26,193,656 | 15,117,741 | 57.7 | 71,038 | 83.8 | 57.4 | 2.6 | 14.6 | 43.7 | 97.4 | 3.6 | 701 | |||||||||||||||||||||||||
| 2016 | 34,949,319 | 27,835,544 | 79.6 | 120,734 | 81.1 | 55.6 | 6.4 | 13.8 | 45.2 | 98.3 | 4.1 | 843 | |||||||||||||||||||||||||
| 2017 | 43,858,322 | 40,026,987 | 91.3 | 173,799 | 85.5 | 57.6 | 13.4 | 16.3 | 41.5 | 96.9 | 6.0 | 866 | |||||||||||||||||||||||||
| 2018 (through June 30) | 22,186,792 | 21,835,292 | 98.4 | 88,132 | 89.8 | 59.5 | 16.0 | 14.6 | 41.6 | 97.8 | 1.4 | 32 | |||||||||||||||||||||||||
| Total | $ | 187,856,940 | $ | 122,501,246 | 65.2 | 546,576 | 84.8 | 58.0 | 9.5 | 14.5 | 43.4 | 97.5 | 3.4 | 3,519 | |||||||||||||||||||||||
| (1) Incurred loss ratio is calculated by dividing the sum of case reserves and cumulative amount paid for claims by cumulative net premiums earned. | |||||||||||||||||||||||||||||||||||||
| Exhibit H | |||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||
| Supplemental Information | |||||||||
| Portfolio Geographic Data | |||||||||
| IIF by State | |||||||||
| June 30, 2018 | March 31, 2018 | June 30, 2017 | |||||||
| CA | 9.2 | % | 9.4 | % | 9.4 | % | |||
| TX | 8.0 | 8.0 | 8.2 | ||||||
| FL | 7.2 | 7.1 | 6.9 | ||||||
| WA | 4.8 | 4.8 | 4.8 | ||||||
| IL | 3.9 | 3.9 | 4.0 | ||||||
| NJ | 3.7 | 3.7 | 3.6 | ||||||
| NC | 3.5 | 3.5 | 3.6 | ||||||
| GA | 3.4 | 3.4 | 3.4 | ||||||
| CO | 3.3 | 3.1 | 3.0 | ||||||
| OH | 3.2 | 3.2 | 3.1 | ||||||
| All Others | 49.8 | 49.9 | 50.0 | ||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | |||
| Gross RIF by State | |||||||||
| June 30, 2018 | March 31, 2018 | June 30, 2017 | |||||||
| CA | 8.9 | % | 9.1 | % | 9.0 | % | |||
| TX | 8.2 | 8.2 | 8.4 | ||||||
| FL | 7.3 | 7.2 | 7.1 | ||||||
| WA | 4.9 | 4.9 | 4.9 | ||||||
| IL | 3.8 | 3.8 | 3.9 | ||||||
| NJ | 3.6 | 3.7 | 3.5 | ||||||
| NC | 3.5 | 3.5 | 3.7 | ||||||
| GA | 3.5 | 3.5 | 3.5 | ||||||
| OH | 3.3 | 3.3 | 3.2 | ||||||
| CO | 3.2 | 3.1 | 2.9 | ||||||
| All Others | 49.8 | 49.7 | 49.9 | ||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | |||
| Exhibit I | ||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||
| Supplemental Information | ||||||||||||||||
| Defaults, Reserve for Losses and LAE, and Claims | ||||||||||||||||
| Rollforward of Insured Loans in Default | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Beginning default inventory | 4,442 | 1,777 | 4,783 | 1,757 | ||||||||||||
| Plus: new defaults | 1,701 | 1,105 | 3,695 | 2,305 | ||||||||||||
| Less: cures | (2,572 | ) | (1,063 | ) | (4,842 | ) | (2,177 | ) | ||||||||
| Less: claims paid | (52 | ) | (43 | ) | (115 | ) | (108 | ) | ||||||||
| Less: rescissions and denials, net | — | — | (2 | ) | (1 | ) | ||||||||||
| Ending default inventory | 3,519 | 1,776 | 3,519 | 1,776 | ||||||||||||
| Rollforward of Reserve for Losses and LAE | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
($ in thousands) | 2018 | 2017 | 2018 | 2017 | ||||||||||||
| Reserve for losses and LAE at beginning of period | $ | 49,966 | $ | 29,468 | $ | 46,850 | $ | 28,142 | ||||||||
| Add provision for losses and LAE occurring in: | ||||||||||||||||
| Current year | 6,576 | 5,026 | 16,528 | 12,116 | ||||||||||||
| Prior years | (4,763 | ) | (3,256 | ) | (9,406 | ) | (6,653 | ) | ||||||||
| Incurred losses and LAE during the period | 1,813 | 1,770 | 7,122 | 5,463 | ||||||||||||
| Deduct payments for losses and LAE occurring in: | ||||||||||||||||
| Current year | 211 | 96 | 211 | 97 | ||||||||||||
| Prior years | 1,552 | 1,344 | 3,745 | 3,710 | ||||||||||||
| Loss and LAE payments during the period | 1,763 | 1,440 | 3,956 | 3,807 | ||||||||||||
| Reserve for losses and LAE at end of period | $ | 50,016 | $ | 29,798 | $ | 50,016 | $ | 29,798 | ||||||||
| Claims | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Number of claims paid | 52 | 43 | 115 | 108 | ||||||||||||
| Total amount paid for claims (in thousands) | $ | 1,676 | $ | 1,380 | $ | 3,819 | $ | 3,687 | ||||||||
| Average amount paid per claim (in thousands) | $ | 32 | $ | 32 | $ | 33 | $ | 34 | ||||||||
| Severity | 64 | % | 81 | % | 70 | % | 85 | % | ||||||||
| Exhibit I, continued | ||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||
| Defaults, Reserve for Losses and LAE, and Claims | ||||||||||||||||||||
| June 30, 2018 | ||||||||||||||||||||
Number of | Percentage of | Amount of | Percentage of | Defaulted RIF | Reserves as a | |||||||||||||||
($ in thousands) | ||||||||||||||||||||
| Missed Payments: | ||||||||||||||||||||
| Three payments or less | 1,543 | 44 | % | $ | 9,077 | 20 | % | $ | 84,685 | 11 | % | |||||||||
| Four to eleven payments | 1,675 | 47 | 26,688 | 58 | 96,627 | 28 | ||||||||||||||
| Twelve or more payments | 268 | 8 | 8,368 | 18 | 14,476 | 58 | ||||||||||||||
| Pending claims | 33 | 1 | 1,640 | 4 | 1,946 | 84 | ||||||||||||||
| Total case reserves | 3,519 | 100 | % | 45,773 | 100 | % | $ | 197,734 | 23 | |||||||||||
| IBNR | 3,433 | |||||||||||||||||||
| LAE | 810 | |||||||||||||||||||
| Total reserves for losses and LAE | $ | 50,016 | ||||||||||||||||||
| Average reserve per default: | ||||||||||||||||||||
| Case | $ | 13.0 | ||||||||||||||||||
| Total | $ | 14.2 | ||||||||||||||||||
| Default Rate | 0.64% | |||||||||||||||||||
| December 31, 2017 | ||||||||||||||||||||
Number of | Percentage of Policies in Default | Amount of | Percentage of | Defaulted RIF | Reserves as a Defaulted RIF | |||||||||||||||
($ in thousands) | ||||||||||||||||||||
| Missed Payments: | ||||||||||||||||||||
| Three payments or less | 3,243 | 68 | % | $ | 15,925 | 37 | % | $ | 187,163 | 9 | % | |||||||||
| Four to eleven payments | 1,284 | 27 | 18,087 | 42 | 73,547 | 25 | ||||||||||||||
| Twelve or more payments | 211 | 4 | 6,781 | 16 | 11,139 | 61 | ||||||||||||||
| Pending claims | 45 | 1 | 2,075 | 5 | 2,355 | 88 | ||||||||||||||
| Total case reserves | 4,783 | 100 | % | 42,868 | 100 | % | $ | 274,204 | 16 | |||||||||||
| IBNR | 3,215 | |||||||||||||||||||
| LAE | 767 | |||||||||||||||||||
| Total reserves for losses and LAE | $ | 46,850 | ||||||||||||||||||
| Average reserve per default: | ||||||||||||||||||||
| Case | $ | 9.0 | ||||||||||||||||||
| Total | $ | 9.8 | ||||||||||||||||||
| Default Rate | 0.96% | |||||||||||||||||||
| June 30, 2017 | ||||||||||||||||||||
Number of Policies in Default | Percentage of Policies in Default | Amount of | Percentage of | Defaulted RIF | Reserves as a | |||||||||||||||
($ in thousands) | ||||||||||||||||||||
| Missed Payments: | ||||||||||||||||||||
| Three payments or less | 898 | 50 | % | $ | 6,101 | 23 | % | $ | 49,210 | 12 | % | |||||||||
| Four to eleven payments | 639 | 36 | 12,604 | 46 | 35,365 | 36 | ||||||||||||||
| Twelve or more payments | 189 | 11 | 6,094 | 22 | 10,214 | 60 | ||||||||||||||
| Pending claims | 50 | 3 | 2,469 | 9 | 2,842 | 87 | ||||||||||||||
| Total case reserves | 1,776 | 100 | % | 27,268 | 100 | % | $ | 97,631 | 28 | |||||||||||
| IBNR | 2,045 | |||||||||||||||||||
| LAE | 485 | |||||||||||||||||||
| Total reserves for losses and LAE | $ | 29,798 | ||||||||||||||||||
| Average reserve per default: | ||||||||||||||||||||
| Case | $ | 15.4 | ||||||||||||||||||
| Total | $ | 16.8 | ||||||||||||||||||
| Default Rate | 0.41% | |||||||||||||||||||
| Exhibit J | ||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||
| Supplemental Information | ||||||||||||||
| Investment Portfolio | ||||||||||||||
| Investment Portfolio by Asset Class | ||||||||||||||
| Asset Class | June 30, 2018 | December 31, 2017 | ||||||||||||
($ in thousands) | Fair Value | Percent | Fair Value | Percent | ||||||||||
| U.S. Treasury securities | $ | 246,204 | 9.6 | % | $ | 227,805 | 9.9 | % | ||||||
| U.S. agency securities | 32,755 | 1.3 | 33,114 | 1.4 | ||||||||||
| U.S. agency mortgage-backed securities | 493,004 | 19.3 | 456,037 | 19.8 | ||||||||||
| Municipal debt securities | 483,697 | 18.9 | 465,255 | 20.2 | ||||||||||
| Non-U.S. government securities | 24,703 | 1.0 | — | — | ||||||||||
| Corporate debt securities | 653,774 | 25.6 | 611,728 | 26.5 | ||||||||||
| Residential and commercial mortgage securities | 87,637 | 3.4 | 79,407 | 3.5 | ||||||||||
| Asset-backed securities | 257,205 | 10.1 | 167,922 | 7.3 | ||||||||||
| Money market funds | 277,034 | 10.8 | 263,797 | 11.4 | ||||||||||
| Total Investments | $ | 2,556,013 | 100.0 | % | $ | 2,305,065 | 100.0 | % | ||||||
| Investment Portfolio by Credit Rating | ||||||||||||||
| Rating (1) | June 30, 2018 | December 31, 2017 | ||||||||||||
($ in thousands) | Fair Value | Percent | Fair Value | Percent | ||||||||||
| Aaa | $ | 1,261,425 | 49.3 | % | $ | 1,160,200 | 50.3 | % | ||||||
| Aa1 | 133,062 | 5.2 | 115,237 | 5.0 | ||||||||||
| Aa2 | 155,552 | 6.1 | 123,551 | 5.4 | ||||||||||
| Aa3 | 137,257 | 5.4 | 127,785 | 5.6 | ||||||||||
| A1 | 225,656 | 8.8 | 205,369 | 8.9 | ||||||||||
| A2 | 162,277 | 6.3 | 157,651 | 6.8 | ||||||||||
| A3 | 147,648 | 5.8 | 148,246 | 6.4 | ||||||||||
| Baa1 | 142,040 | 5.6 | 115,178 | 5.0 | ||||||||||
| Baa2 | 117,464 | 4.6 | 87,869 | 3.8 | ||||||||||
| Baa3 | 35,452 | 1.4 | 43,024 | 1.9 | ||||||||||
| Below Baa3 | 38,180 | 1.5 | 20,955 | 0.9 | ||||||||||
| Total Investments | $ | 2,556,013 | 100.0 | % | $ | 2,305,065 | 100.0 | % | ||||||
| (1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available. | ||||||||||||||
| Investment Portfolio by Duration and Book Yield | ||||||||||||||
| Effective Duration | June 30, 2018 | December 31, 2017 | ||||||||||||
($ in thousands) | Fair Value | Percent | Fair Value | Percent | ||||||||||
| < 1 Year | $ | 705,739 | 27.6 | % | $ | 628,958 | 27.3 | % | ||||||
| 1 to < 2 Years | 230,410 | 9.0 | 164,856 | 7.2 | ||||||||||
| 2 to < 3 Years | 234,463 | 9.2 | 280,177 | 12.2 | ||||||||||
| 3 to < 4 Years | 177,606 | 7.0 | 263,799 | 11.4 | ||||||||||
| 4 to < 5 Years | 361,508 | 14.1 | 263,273 | 11.4 | ||||||||||
| 5 or more Years | 846,287 | 33.1 | 704,002 | 30.5 | ||||||||||
| Total Investments | $ | 2,556,013 | 100.0 | % | $ | 2,305,065 | 100.0 | % | ||||||
| Pre-tax investment income yield: | ||||||||||||||
| Three months ended June 30, 2018 | 2.45 | % | ||||||||||||
| Six months ended June 30, 2018 | 2.43 | % | ||||||||||||
| Net cash and investments at holding company, Essent Group Ltd.: | ||||||||||||||
($ in thousands) | ||||||||||||||
| As of June 30, 2018 | $ | 76,012 | ||||||||||||
| As of December 31, 2017 | $ | 104,167 | ||||||||||||
| Exhibit K | |||||||
| Essent Group Ltd. and Subsidiaries | |||||||
| Supplemental Information | |||||||
| Insurance Company Capital | |||||||
| June 30, 2018 | December 31, 2017 | ||||||
($ in thousands) | |||||||
| U.S. Mortgage Insurance Subsidiaries: | |||||||
| Combined statutory capital (1) | $ | 1,684,545 | $ | 1,528,869 | |||
| Combined net risk in force (2) | $ | 23,513,547 | $ | 21,637,409 | |||
| Risk-to-capital ratios: (3) | |||||||
| Essent Guaranty, Inc. | 14.5:1 | 14.7:1 | |||||
| Essent Guaranty of PA, Inc. | 4.6:1 | 5.4:1 | |||||
| Combined (4) | 14.0:1 | 14.2:1 | |||||
| Essent Reinsurance Ltd.: | |||||||
| Stockholder's equity (GAAP basis) | $ | 716,642 | $ | 662,819 | |||
| Net risk in force (2) | $ | 7,184,434 | $ | 6,299,437 | |||
| (1) Combined statutory capital equals the sum of statutory capital of Essent Guaranty, Inc. plus Essent Guaranty of PA, Inc., after eliminating the impact of intercompany transactions. Statutory capital is computed based on accounting practices prescribed or permitted by the Pennsylvania Insurance Department and the National Association of Insurance Commissioners Accounting Practices and Procedures Manual. |
| (2) Net risk in force represents total risk in force, net of reinsurance ceded and net of exposures on policies for which loss reserves have been established. |
| (3) The risk-to-capital ratio is calculated as the ratio of net risk in force to statutory capital. |
| (4) The combined risk-to-capital ratio equals the sum of the net risk in force of Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. divided by the combined statutory capital. |
| Exhibit L |
| Essent Group Ltd. and Subsidiaries |
| Supplemental Information |
| Reconciliation of Non-GAAP Financial Measure - Adjusted Book Value per Share |
| We believe that long-term growth in Adjusted Book Value per Share is an important measure of our financial performance and is a measure used to determine vesting on certain restricted stock granted to senior management under the Company’s long-term incentive plan. Adjusted Book Value per Share is a financial measure that is not calculated under standards or rules that comprise accounting principles generally accepted in the United States (GAAP) and is referred to as a non-GAAP measure. Adjusted Book Value per Share may be defined or calculated differently by other companies. Adjusted Book Value per Share is one measure used to monitor our results and should not be viewed as a substitute for those measures determined in accordance with GAAP. |
| Adjusted Book Value per Share is calculated by dividing Adjusted Book Value by Common Shares and Share Units Outstanding. Adjusted Book Value is defined as consolidated stockholders’ equity of the Company, excluding accumulated other comprehensive income (loss) plus the proceeds, if any, from the assumed exercise of all "in-the-money" options, warrants and similar instruments. Common Shares and Share Units Outstanding is defined as total common shares outstanding plus all equity instruments (including restricted share units) issued to management and the Board of Directors and any "in-the-money" options, warrants and similar instruments. Accumulated other comprehensive income (loss) includes unrealized gains and losses that arise from changes in the market value of the Company’s investments that are classified as available for sale. The Company does not view these unrealized gains and losses to be indicative of our fundamental operating performance. As of June 30, 2018, December 31, 2017 and June 30, 2017, the Company does not have any options, warrants and similar instruments outstanding. |
| The following table sets forth the reconciliation of Adjusted Book Value to the most comparable GAAP amount as of June 30, 2018, December 31, 2017 and June 30, 2017 in accordance with Regulation G: |
(In thousands, except per share amounts) | June 30, 2018 | December 31, 2017 | June 30, 2017 | ||||||||
| Numerator: | |||||||||||
| Total Stockholders' Equity (Book Value) | $ | 2,103,571 | $ | 1,940,436 | $ | 1,497,897 | |||||
| Subtract: Accumulated Other Comprehensive Income (Loss) | (39,248 | ) | (3,252 | ) | 1,065 | ||||||
| Adjusted Book Value | $ | 2,142,819 | $ | 1,943,688 | $ | 1,496,832 | |||||
| Denominator: | |||||||||||
| Total Common Shares Outstanding | 98,128 | 98,434 | 93,424 | ||||||||
| Add: Restricted Share Units Outstanding | 452 | 536 | 559 | ||||||||
| Total Common Shares and Share Units Outstanding | 98,580 | 98,970 | 93,983 | ||||||||
| Adjusted Book Value per Share | $ | 21.74 | $ | 19.64 | $ | 15.93 | |||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20180803005048/en/
Contacts:
Media Contact
610-230-0556
media@essentgroup.com
or
Investor
Relations Contact
Christopher G. Curran
Senior Vice
President – Investor Relations
855-809-ESNT
ir@essentgroup.com
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.
