Essent Group Ltd. Reports First Quarter 2014 Results

May 8, 2014

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended March 31, 2014 of $15.0 million or $0.18 per diluted share. As of March 31, 2014Essent had primary insurance in force of $34.8 billion and consolidated stockholders’ equity of $740.1 million.

Additionally, Essent’s combined risk to capital ratio, which includes statutory capital for both Essent Guaranty, Inc. and Essent Guaranty of PA, Inc., was 16.1:1 as of March 31, 2014.

“Our growing insurance in force portfolio generated $44.8 million in earned premium for the first quarter of 2014, an increase of 110% compared to the first quarter a year ago,” said Mark Casale, Chairman and Chief Executive Officer. “In addition, our strong capital levels and disciplined risk management approach continue to provide confidence to our counterparties and differentiate Essent in the market place.”

Financial Highlights:

  • Insurance in force as of March 31, 2014 was $34.8 billion, compared to $32.0 billion as of December 31, 2013 and $17.4 billion as of March 31, 2013.
  • New insurance written for the first quarter of 2014 was $3.6 billion, compared to $4.5 billion in the fourth quarter of 2013 and $4.3 billion in the first quarter of 2013.
  • Income before taxes for the first quarter of 2014 was $23.5 million, compared to $19.4 million for the fourth quarter of 2013 and $7.3 million for the first quarter of 2013.
  • Net premiums earned for the first quarter of 2014 were $44.8 million, compared to $40.3 million in the fourth quarter of 2013 and $21.3 million in the first quarter of 2013.
  • The expense ratio for the first quarter of 2014 was 52.4%, compared to 55.3% for the fourth quarter of 2013 and 70.4% for the first quarter of 2013.
  • The provision for losses and LAE for the first quarter of 2014 was $0.9 million, compared to $0.7 million for both the fourth and first quarters of 2013.
  • The percentage of loans in default as of March 31, 2014 was 0.12%, compared to 0.11% as of December 31, 2013 and 0.10% as of March 31, 2013.
  • The combined ratio for the first quarter of 2014 was 54.4%, compared to 57.0% for the fourth quarter of 2013 and 73.8% for the first quarter of 2013.
  • On April 28, 2014, Standard & Poor’s affirmed its BBB+ Financial Strength Rating for Essent Guaranty, Inc. Moody’s continues to rate Essent Guaranty, Inc. as Baa2.

 

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 877-201-0168 inside the U.S., or 647-788-4901 for international callers, using passcode 33651865 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 33651865.

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," "plan," "seek," "comfortable with," "will," "expect," "intend," "estimate," "anticipate," "believe" or "continue" 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; 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, 2013 filed with the Securities and Exchange Commission on March 10, 2014. 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 which, through its wholly-owned subsidiary Essent Guaranty, Inc., offers private mortgage insurance for single-family mortgage loans in the United StatesEssent provides private capital to mitigate mortgage credit risk, allowing lenders to make additional mortgage financing available to prospective homeowners. Headquartered in Radnor, PennsylvaniaEssent 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. Additional information regarding Essent may be found at www.essentgroup.com.

     
     
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter ended March 31, 2014
     
     
Exhibit A:   Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Exhibit B:   Condensed Consolidated Balance Sheets (Unaudited)
Exhibit C:   New Insurance Written
Exhibit D:   Insurance in Force and Risk in Force
Exhibit E:   Portfolio Vintage Data
Exhibit F:   Portfolio Geographic Data
Exhibit G:   Defaults, Reserve for Losses and LAE, and Claims
Exhibit H:   Investment Portfolio
Exhibit I:   Insurance Company Capital
Exhibit J:   Historical Quarterly Data
Exhibit K:   Earnings per Share
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)
           
           
   Quarter ended March 31,

(In thousands, except per share amounts)

  2014  2013
Revenues:          
Net premiums written  $52,192   $33,373 
Increase in unearned premiums   (7,442)   (12,109)
Net premiums earned   44,750    21,264 
Net investment income   1,898    730 
Realized investment gains, net   400    10 
Other income   773    1,027 
Total revenues   47,821    23,031 
           
Losses and expenses:          
Provision for losses and LAE   902    730 
Other underwriting and operating expenses   23,459    14,962 
Total losses and expenses   24,361    15,692 
           
Income before income taxes   23,460    7,339 
           
Income tax expense   8,454    139 
           
Net income  $15,006   $7,200 
           
Earnings per share          
Basic:          
Common Shares  $0.18    N/A 
Class A common shares   N/A   $0.23 
Class B-2 common shares   N/A    - 
           
Diluted:          
Common Shares  $0.18    N/A 
Class A common shares   N/A   $0.23 
Class B-2 common shares   N/A    - 
           
Weighted average common shares outstanding          
Basic:          
Common Shares   82,864    N/A 
Class A common shares   N/A    31,805 
Class B-2 common shares   N/A    853 
           
Diluted:          
Common Shares   84,696    N/A 
Class A common shares   N/A    31,864 
Class B-2 common shares   N/A    6,009 
           
           
Net income  $15,006   $7,200 
           
Other comprehensive income (loss):          

Change in unrealized appreciation (depreciation) of investments, net of tax expense (benefit) of $370 and $(139) in 2014 and 2013

   479    (258)
Total other comprehensive income (loss)   479    (258)
           
Comprehensive income  $15,485   $6,942 
           
           
Loss ratio   2.0%   3.4%
Expense ratio   52.4%   70.4%
Combined ratio   54.4%   73.8%
           

 

 
Exhibit B
           
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
           
           
   March 31,  December 31,

(In thousands, except per share amounts)

  2014  2013
Assets          
Investments available for sale, at fair value          
Fixed maturities  $585,743   $318,476 
Short-term investments   261,525    14,079 
Total investments   847,268    332,555 
Cash   8,838    477,655 
Accrued investment income   3,673    1,978 
Accounts receivable   10,349    10,006 
Deferred policy acquisition costs   6,628    6,173 

Property and equipment (at cost, less accumulated depreciation of $37,342 in 2014 and $36,796 in 2013)

   4,372    4,411 
Prepaid federal income tax   18,000    8,000 
Net deferred tax asset   2,869    10,346 
Other assets   3,049    2,846 
           
Total assets  $905,046   $853,970 
           
Liabilities and Stockholders' Equity          
Liabilities          
Reserve for losses and LAE  $3,804   $3,070 
Unearned premium reserve   110,841    103,399 
Amounts due under Asset Purchase Agreement   4,967    4,949 
Accrued payroll and bonuses   4,989    13,076 
Payable for securities   35,192    - 
Other accrued liabilities   5,124    7,335 
Total liabilities   164,917    131,829 
           
Commitments and contingencies          
           
Stockholders' Equity          

Common Shares, $0.015 par value:

          
Authorized - 233,333; issued - 86,494 shares in 2014 and 86,491 shares in 2013   1,297    1,297 
Additional paid-in capital   756,893    754,390 
Accumulated other comprehensive loss   (968)   (1,447)
Accumulated deficit   (17,093)   (32,099)
Total stockholders' equity   740,129    722,141 
           
Total liabilities and stockholders' equity  $905,046   $853,970 
           

 

 
Exhibit C
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written
                            
                            
NIW by Credit Score
      Quarter ended
      March 31, 2014  December 31, 2013  March 31, 2013

($ in thousands)

                        
   >=760  $1,614,436  44.5%  $2,135,772  47.2%  $2,437,590  56.4%
   740-759   636,859  17.5    802,262  17.7    775,559  17.9 
   720-739   536,471  14.8    651,269  14.4    572,897  13.3 
   700-719   375,500  10.3    465,611  10.3    314,473  7.3 
   680-699   315,267  8.7    341,968  7.5    174,859  4.0 
   <=679   152,040  4.2    131,018  2.9    46,178  1.1 
Total  $3,630,573  100.0%  $4,527,900  100.0%  $4,321,556  100.0%
                            
Weighted-average Credit Score   749       752       761    
                            
                            
                            
NIW by LTV
      Quarter ended
      March 31, 2014  December 31, 2013  March 31, 2013

($ in thousands)

                        
   85.00% and below  $435,733  12.0%  $488,218  10.8%  $819,486  19.0%
   85.01% to 90.00%   1,240,528  34.2    1,528,857  33.8    1,634,282  37.8 
   90.01% to 95.00%   1,925,763  53.0    2,372,909  52.4    1,838,422  42.5 
   95.01% and above   28,549  0.8    137,916  3.0    29,366  0.7 
      $3,630,573  100.0%  $4,527,900  100.0%  $4,321,556  100.0%
                            
Weighted-average LTV   

92%

 

      

92%

 

      

91%

 

   
                            
                            
                            
NIW by Product
      Quarter ended
      March 31, 2014  December 31, 2013  March 31, 2013
Single Premium policies      18.2%      19.2%      18.9%
Monthly Premium policies      81.8       80.8       81.1 
          100.0%      100.0%      100.0%
                            
                            
                            
NIW by Purchase vs. Refinance
      Quarter ended
      March 31, 2014  December 31, 2013  March 31, 2013
Purchase      84.9%      86.9%      53.2%
Refinance      15.1       13.1       46.8 
          100.0%      100.0%      100.0%
                            

 

 
Exhibit D
                      
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force
                      
                      
Portfolio by Credit Score
Total IIF by FICO score  March 31, 2014  December 31, 2013  March 31, 2013

($ in thousands)

                  
   >=760  $18,212,476  52.3%  $17,102,961  53.3%  $9,890,172  56.8%
   740-759   6,218,225  17.9    5,724,933  17.9    3,092,355  17.7 
   720-739   4,804,322  13.8    4,380,452  13.7    2,316,338  13.3 
   700-719   2,955,696  8.5    2,646,717  8.3    1,268,937  7.3 
   680-699   1,940,162  5.6    1,665,196  5.2    683,646  3.9 
   <=679   647,176  1.9    507,937  1.6    179,362  1.0 
Total  $34,778,057  100.0%  $32,028,196  100.0%  $17,430,810  100.0%
                      
Weighted-average Credit Score   757      758      761   
                      
                      
Total RIF by FICO score  March 31, 2014  December 31, 2013  March 31, 2013

($ in thousands)

                  
   >=760  $4,403,362  51.9%  $4,106,913  52.9%  $2,306,076  56.2%
   740-759   1,527,784  18.0    1,399,308  18.0    733,994  17.9 
   720-739   1,192,630  14.0    1,081,286  13.9    556,051  13.6 
   700-719   717,501  8.4    637,086  8.2    295,411  7.2 
   680-699   488,405  5.8    415,414  5.3    164,618  4.0 
   <=679   164,180  1.9    128,598  1.7    44,685  1.1 
Total  $8,493,862  100.0%  $7,768,605  100.0%  $4,100,835  100.0%
                      
                      
                      
                      
Portfolio by LTV
Total IIF by LTV  March 31, 2014  December 31, 2013  March 31, 2013

($ in thousands)

                  
   85.00% and below  $4,540,795  13.1%  $4,322,612  13.5%  $2,716,156  15.6%
   85.01% to 90.00%   13,054,922  37.5    12,171,460  38.0    7,133,052  40.9 
   90.01% to 95.00%   16,748,932  48.2    15,121,279  47.2    7,501,474  43.0 
   95.01% and above   433,408  1.2    412,845  1.3    80,128  0.5 
      $34,778,057  100.0%  $32,028,196  100.0%  $17,430,810  100.0%
                      
Weighted-average LTV   

91%

      

91%

      

91%

   
                      
                      
Total RIF by LTV  March 31, 2014  December 31, 2013  March 31, 2013

($ in thousands)

                  
   85.00% and below  $503,315  5.9%  $474,763  6.1%  $293,690  7.2%
   85.01% to 90.00%   3,074,541  36.2    2,858,683  36.8    1,656,244  40.4 
   90.01% to 95.00%   4,770,413  56.2    4,296,135  55.3    2,124,150  51.7 
   95.01% and above   145,593  1.7    139,024  1.8    26,751  0.7 
      $8,493,862  100.0%  $7,768,605  100.0%  $4,100,835  100.0%
                      
                      
                      
                      
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period  March 31, 2014  December 31, 2013  March 31, 2013

($ in thousands)

                  
   FRM 30 years and higher  $29,906,738  85.9%  $27,364,633  85.4%  $14,415,309  82.7%
   FRM 20-25 years   1,105,372  3.2    1,086,120  3.4    751,627  4.3 
   FRM 15 years   2,383,315  6.9    2,354,656  7.4    1,586,031  9.1 
   ARM 5 years and higher   1,382,632  4.0    1,222,787  3.8    677,843  3.9 
   Total  $34,778,057  100.0%  $32,028,196  100.0%  $17,430,810  100.0%
                            

 

 
Exhibit E
                   
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data
                   
Origination year 

Original

Insurance

Written

($ in thousands)

 

Remaining

Insurance

in Force

($ in thousands)

 

% Remaining of

Original

Insurance

            
    Insurance in Force as of March 31, 2014
    % Purchase >90% LTV >95% LTV FICO < 700 FICO >= 760 % FRM
                   
2010 

$

245,898

 $101,057 41.1% 71.7% 36.7% 0.0% 3.1% 60.1% 97.0%
2011  3,229,720  1,656,252 51.3  70.2  39.5  0.3  4.2  57.6  92.3 
2012  

11,241,161

  9,286,188 82.6  67.3  47.1  0.4  5.2  56.1  96.6 
2013  

21,152,638

  20,140,578 95.2  72.8  50.6  1.8  7.8  51.6  96.4 
2014 (through March 31)  

3,630,573

  3,593,982 99.0  84.9  53.6  0.8  12.9  44.4  94.4 
Total 

$

39,499,990

 $34,778,057 

88.0

  72.4  49.4  1.2  7.4  52.4  96.0 
                   

 

 
Exhibit F
          
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
          
IIF by State
   As of March 31, 2014  As of December 31, 2013  As of March 31, 2013
CA  11.2%  11.1%  11.1%
TX  8.3  8.2  7.8
FL  4.9  4.6  4.0
NC  4.3  4.3  4.3
IL  3.9  4.0  4.2
WA  3.7  3.6  3.3
NJ  3.7  3.8  4.0
GA  3.5  3.5  3.4
AZ  3.5  3.5  3.4
PA  3.5  3.6  4.0
All Others  49.5  49.8  50.5
TOTAL  100.0%  100.0%  100.0%
          
          
          
RIF by State
   As of March 31, 2014  As of December 31, 2013  As of March 31, 2013
CA  10.6%  10.5%  10.7%
TX  8.1  8.0  7.6
FL  5.0  4.8  4.1
NC  4.4  4.4  4.5
IL  3.9  4.0  4.3
WA  3.8  3.6  3.4
GA  3.7  3.6  3.5
NJ  3.6  3.7  3.9
PA  3.5  3.6  4.0
AZ  3.3  3.3  3.3
All Others  50.1  50.5  50.7
TOTAL  100.0%  100.0%  100.0%
          

 

 
Exhibit G
          
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
          
          
Rollforward of Insured Loans in Default
   Quarter ended
   March 31,  December 31,  March 31,
   2014  2013  2013
Beginning default inventory   159    116    56 
Plus: new defaults   167    108    70 
Less: cures   (128)   (57)   (49)
Less: claims paid   (6)   (8)   (2)
Ending default inventory   192    159    75 
          
          
          
Rollforward of Reserve for Losses and LAE
   Quarter ended
   March 31,  December 31,  March 31,

($ in thousands)

  2014  2013  2013
Reserve for losses and LAE at beginning of period  $3,070   $2,727   $1,499 
Add provision for losses and LAE occurring in:         
Current year   1,286    903    924 
Prior years   (384)   (211)   (194)
Incurred losses during the period   902    692    730 
Deduct payments for losses and LAE occurring in:         
Current year   -    144    1 
Prior years   168    205    64 
Loss and LAE payments during the period   168    349    65 
Reserve for losses and LAE at end of period  $3,804   $3,070   $2,164 
          
          
          
Claims
   Quarter ended
   March 31,  December 31,  March 31,
   2014  2013  2013
Number of claims paid   6    8    2 
Total amount paid for claims (in thousands)  $159   $343   $57 
Average amount paid per claim (in thousands)  $27   $43   $29 
Severity   84%   87%   106%
                

 

 
Exhibit G, continued
                   
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
                   
                   
   As of March 31, 2014
   

Number of

Policies in

Default

  

Percentage of

Policies in

Default

  

Amount of

Reserves

  

Percentage of

Reserves

  

Defaulted RIF

  

Reserves as a

Percentage of RIF

($ in thousands)

                  
Missed Payments:                  
Three payments or less  95   49%  $936  27%  $4,309  22%
Four to eleven payments  76   40%   1,636  47%   3,406  48%
Twelve or more payments  15   8%   561  16%   867  65%
Pending claims  6   3%   348  10%   360  97%
TOTAL  192   100%   3,481  100%  $8,942  39%
IBNR         261         
LAE         62         
TOTAL        $3,804         
                   
Average reserve per default:                  
Case        $18.1         
Total        $19.8         
                   
Default Rate  0.12%               
                   
                   
                   
   

As of December 31, 2013

   

Number of

Policies in

Default

  

Percentage of

Policies in

Default

  

Amount of

Reserves

  

Percentage of

Reserves

  

Defaulted RIF

  

Reserves as a

Percentage of RIF

($ in thousands)

                  
Missed Payments:                  
Three payments or less  88   56%  $841  30%  $3,972  21%
Four to eleven payments  56   35%   1,497  53%   2,672  56%
Twelve or more payments  10   6%   300  11%   447  67%
Pending claims  5   3%   169  6%   166  102%
TOTAL  159   100%   2,807  100%  $7,257  39%
IBNR         211         
LAE         52         
TOTAL        $3,070         
                   
Average reserve per default:                  
Case        $17.7         
Total        $19.3         
                   
Default Rate  0.11%               
                   
                   
                   
   As of March 31, 2013
   

Number of

Policies in

Default

  

Percentage of

Policies in

Default

  

Amount of

Reserves

  

Percentage of

Reserves

  Defaulted RIF  

Reserves as a

Percentage of RIF

($ in thousands)

                  
Missed Payments:                  
Three payments or less  45   61%  $862  43%  $2,659  32%
Four to eleven payments  22   29%   711  35%   996  71%
Twelve or more payments  4   5%   183  9%   246  74%
Pending claims  4   5%   258  13%   256  101%
TOTAL  75   100%   2,014  100%  $4,157  48%
IBNR         101         
LAE         49         
TOTAL        $2,164         
                   
Average reserve per default:                  
Case        $26.9         
Total        $28.9         
                   
Default Rate  0.10%               
                    

 

             
Exhibit H
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investment Portfolio
             
             
Investment Portfolio by Asset Class
Asset Class  March 31, 2014  December 31, 2013

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
US Treasury securities  $71,584    8.4%  $59,187  17.8%
US Agency securities   11,193    1.3    14,839  4.5 
US Agency Mortgage-backed securities   47,468    5.6    22,241  6.7 
Municipal debt securities   146,154    17.3    57,650  17.3 
Corporate debt securities   230,823    27.2    125,593  37.8 
Mortgage-backed securities   39,688    4.7    18,581  5.6 
Asset-backed securities   61,626    7.3    20,385  6.1 
Money market investments   238,732    28.2    14,079  4.2 
Total Investments  $847,268    100.0%  $332,555  100.0%
             
             
             
Investment Portfolio by Credit Rating
Rating (1)  March 31, 2014  December 31, 2013

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
Aaa  $471,707    55.6%  $147,862  44.5%
Aa1   32,267    3.8    21,570  6.5 
Aa2   35,474    4.2    15,464  4.6 
Aa3   26,106    3.1    11,902  3.6 
A1   62,950    7.4    26,541  8.0 
A2   42,179    5.0    17,045  5.1 
A3   49,607    5.9    29,886  9.0 
Baa1   52,395    6.2    24,441  7.3 
Baa2   64,753    7.6    30,782  9.3 
Baa3   9,830    1.2    7,062  2.1 
Below Baa3   -    -    -  - 
Total Investments  $847,268    100.0%  $332,555  100.0%
             
(1) Based on ratings issued by Moody's, if available. S&P rating utilized if Moody's not available.
             
             
             
Portfolio by Duration and Book Yield
Effective Duration  March 31, 2014  December 31, 2013

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
< 1 Year  $322,695    38.0%  $65,092  19.6%
1 to < 2 Years   48,987    5.8    19,093  5.7 
2 to < 3 Years   76,868    9.1    74,335  22.4 
3 to < 4 Years   99,948    11.8    63,214  19.0 
4 to < 5 Years   81,779    9.7    66,230  19.9 
5 or more Years   216,991    25.6    44,591  13.4 

Total Investments

  $847,268    100.0%  $332,555  100.0%
             
Pre-tax investment income yield:            
Three months ended March 31, 2014   1.01%         
             
             
Net cash and Investments at holding company Essent Group Ltd. ($ in thousands):
As of March 31, 2014     $206,514       
As of December 31, 2013     $246,220       
               

 

 
Exhibit I
       
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
       
   As of
   March 31, 2014  December 31, 2013
       
Combined statutory capital (A)  $528,234  $469,424
       
Risk to capital ratios: (B)      
Essent Guaranty, Inc.   16.1:1   16.6:1
Essent Guaranty of PA, Inc.   16.0:1   17.1:1
Combined (C)   16.1:1   16.5:1
         
 

(A) 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.

 
(B) The risk to capital ratio is calculated as the ratio of net risk in force to statutory capital. 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.
 
(C) 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 J
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                          
                          
   2014  2013
Selected Income Statement Data  March 31  December 31  September 30  June 30  March 31

(in thousands, except per share amounts)

                         
Revenues:                         
Net premiums written  $52,192   $52,878   $55,026   $44,923   $33,373 
                          
Net premiums earned   44,750    40,344    34,282    27,481    21,264 
Other revenues   3,071    2,009    2,173    2,083    1,767 
Total revenues   47,821    42,353    36,455    29,564    23,031 
                          
Losses and expenses:                         
Provision for losses and LAE   902    692    319    580    730 
Other underwriting and operating expenses   23,459    22,299    18,237    15,557    14,962 
Total losses and expenses   24,361    22,991    18,556    16,137    15,692 
                          
Income before income taxes   23,460    19,362    17,899    13,427    7,339 
Income tax expense (benefit)   8,454    345    2,280    (10,150)   139 
Net income  $15,006   $19,017   $15,619   $23,577   $7,200 
                          
Earnings per share:                         
Basic:                         
Common Shares  $0.18   $0.23    N/A    N/A    N/A 
Class A common shares   N/A    N/A   $0.36   $0.63   $0.23 
Class B-2 common shares   N/A    N/A    0.07    0.40    - 
                          
Diluted:                         
Common Shares  $0.18   $0.22    N/A    N/A    N/A 
Class A common shares   N/A    N/A   $0.35   $0.62   $0.23 
Class B-2 common shares   N/A    N/A    0.02    0.09    - 
                          
Weighted average common shares outstanding                         
Basic:                         
Common Shares   82,864    51,741    N/A    N/A    N/A 
Class A common shares   N/A    N/A    43,616    36,793    31,805 
Class B-2 common shares   N/A    N/A    1,822    1,334    853 
                          
Diluted:                         
Common Shares   84,696    55,130    N/A    N/A    N/A 
Class A common shares   N/A    N/A    43,788    36,901    31,864 
Class B-2 common shares   N/A    N/A    6,054    5,994    6,009 
                          
Other Data:                         

($ in thousands)

                         
                          
Loss ratio (1)   2.0%   1.7%   0.9%   2.1%   3.4%
Expense ratio (2)   52.4%   55.3%   53.2%   56.6%   70.4%
Combined ratio   54.4%   57.0%   54.1%   58.7%   73.8%
                          
New insurance written  $3,630,573   $4,527,900   $6,408,055   $5,895,127   $4,321,556 
Average premium rate (3)   0.54%   0.54%   0.54%   0.55%   0.55%
Insurance in force (end of period)  $34,778,057   $32,028,196   $28,198,722   $22,576,300   $17,430,810 
Policies in force   154,451    141,417    123,737    98,818    76,455 
Weighted-average coverage (4)   24.4%   24.3%   24.0%   23.7%   23.5%
Annual persistency   87.9%   86.1%   83.1%   80.1%   80.9%
                          
Loans in default (count)   192    159    116    90    75 
Percentage of loans in default   0.12%   0.11%   0.09%   0.09%   0.10%
                          
 
(1) Loss ratio is calculated by dividing the provision for loss and loss adjustment expenses by net premiums earned.
(2) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned.
(3) Net premium earned as a percentage of average insurance in force for the period.
(4) End of period risk in force divided by insurance in force.
 

 

 
Exhibit K
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Earnings per Share
         
         
   Quarter ended  Quarter ended
   March 31, 2014  March 31, 2013

(In thousands, except per share amounts)

        
Net income  $15,006  $7,200
Less: Class A dividends declared   N/A   -
Less: Class B-2 dividends declared   N/A   -
Undistributed net income  $15,006  $7,200
Net income allocable to Common Shares  $15,006   N/A
Net income allocable to Class A common shares   N/A  $7,200
Net income allocable to Class B-2 common shares   N/A   -
         
Basic earnings per common share:        
Common Shares  $0.18   N/A
Class A common shares   N/A  $0.23
Class B-2 common shares   N/A   -
         
Diluted earnings per common share:        
Common Shares  $0.18   N/A
Class A common shares   N/A  $0.23
Class B-2 common shares   N/A   -
         
Basic weighted average common shares outstanding:        
Common Shares   82,864   N/A
Class A common shares   N/A   31,805
Class B-2 common shares   N/A   853
         
Diluted weighted average common shares outstanding:        
Common Shares   84,696   N/A
Class A common shares   N/A   31,864
Class B-2 common shares   N/A   6,009
         
 

Note: Prior to the Company’s initial public offering on November 5, 2013 (“IPO”), the Company had two classes of common shares outstanding: Class A common shares and Class B-2 common shares. Upon the completion of the IPO, all of the Class A common shares and the Class B-2 common shares converted into a single class of common shares of the Company (the “Common Shares”), as more fully described in the Company’s prospectus dated October 30, 2013. Earnings Per Share (“EPS”) was calculated and presented prior to the IPO using the “two-class” method which provides that earnings and losses are allocated to each class of common shares according to the dividends declared or unpaid cumulative dividends earned, with the remaining undistributed earnings allocated according to each share’s respective participation rights.

 

 

 
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 Outstanding Restricted Share Units is defined as total common shares outstanding plus all equity instruments (including Restricted Stock 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 March 31, 2014 and December 31, 2013, 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 March 31, 2014 and December 31, 2013 in accordance with Regulation G:

 
       
(in thousands, except per share amounts)  March 31, 2014  December 31, 2013
       
Numerator:      
Total Stockholders' Equity (Book Value)  $740,129  $722,141
       
Add Back: Accumulated Other Comprehensive Loss   968   1,447
       
Adjusted Book Value  $741,097  $723,588
       
Denominator:      
Total Outstanding Common Shares   86,494   86,491
       
Add: Outstanding Restricted Share Units   596   528
       
Total Outstanding Common Shares and Restricted Share Units   87,090   87,019
       
Adjusted Book Value per Share  $8.51  $8.32
       

 

Source: Essent Group Ltd.

Essent Group Ltd.

Media Contact

JD Walker Communications, LLC

Janice Daue Walker, 610-230-0556

media@essentgroup.com

or

Investor Relations Contact

855-809-ESNT

ir@essentgroup.com