Essent Group Ltd. Reports First Quarter 2015 Results

May 8, 2015

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended March 31, 2015 of $34.8 million or $0.38 per diluted share, compared to $15.0 million or $0.18 per diluted share for the quarter ended March 31, 2014. As of March 31, 2015Essent had primary insurance in force of $53.3 billion and consolidated stockholders’ equity of $996.0 million.

“Our strong results reflect our continued execution on building a high credit quality and profitable mortgage insurance portfolio,” said Mark Casale, Chairman and Chief Executive Officer. “Our outlook for the private mortgage insurance sector remains positive. Essent continues to be well positioned and we are optimistic about the future of our franchise.”

Financial Highlights:

  • Insurance in force as of March 31, 2015 was $53.3 billion, compared to $50.8 billion as of December 31, 2014 and $34.8 billion as of March 31, 2014.
  • New insurance written for the first quarter was $5.3 billion, compared to $6.5 billion in the fourth quarter of 2014 and $3.6 billion in the first quarter of 2014.
  • Net premiums earned for the first quarter were $75.0 million, compared to $67.8 million in the fourth quarter of 2014 and $44.8 million in the first quarter of 2014.
  • The expense ratio for the first quarter was 36.6%, compared to 37.8% in the fourth quarter of 2014 and 52.4% in the first quarter of 2014.
  • The provision for losses and LAE for the first quarter was $2.0 million, compared to $3.0 million in the fourth quarter of 2014 and $0.9 million in the first quarter of 2014.
  • The percentage of loans in default as of March 31, 2015 was 0.21%, compared to 0.20% as of December 31, 2014 and 0.12% as of March 31, 2014.
  • The combined ratio for the first quarter was 39.3%, compared to 42.3% in the fourth quarter of 2014 and 54.4% in the first quarter of 2014.
  • The consolidated balance of cash and investments at March 31, 2015 was $1.1 billion, including cash and investment balances at Essent Group Ltd. of $123.6 million.
  • The combined risk to capital ratio of the US mortgage insurance business, which includes statutory capital for both Essent Guaranty, Inc. and Essent Guaranty of PA, Inc., was 15.8:1 as of March 31, 2015.
  • Essent Reinsurance Ltd. participated in Freddie Mac’s Agency Credit Insurance Structure (“ACIS”) 2015-2 and 2015-3 transactions and insured a total of $20.7 million of risk that Freddie Mac had retained as part of its STACR 2014-DN3 and STACR 2014-DN4 transactions.

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 23672839 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 23672839.

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, 2014 filed with the Securities and Exchange Commission on February 27, 2015. 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., (collectively, “Essent”) 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, Pennsylvania and rated BBB+ by Standard & Poor’s and Baa2 by Moody’s, 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 MacEssent also offers mortgage-related insurance and reinsurance through its Bermuda-based subsidiary, Essent Reinsurance Ltd. Additional information regarding Essent may be found at www.essentgroup.com.

Source: Essent Group Ltd.

 
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter Ended March 31, 2015
   
   
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 March 31,

(In thousands, except per share amounts)

  2015   2014 
Revenues:    
Net premiums written $82,257  $52,192 
Increase in unearned premiums  (7,219)  (7,442)
Net premiums earned  75,038   44,750 
Net investment income  4,280   1,898 
Realized investment gains, net  649   400 
Other income  44   773 
Total revenues  80,011   47,821 
     
Losses and expenses:    
Provision for losses and LAE  1,999   902 
Other underwriting and operating expenses  27,498   23,459 
Total losses and expenses  29,497   24,361 
     
Income before income taxes  50,514   23,460 
Income tax expense  15,676   8,454 
Net income $34,838  $15,006 
     
     
Earnings per share:    
Basic $0.39  $0.18 
Diluted  0.38   0.18 
     
Weighted average shares outstanding:    
Basic  90,185   82,864 
Diluted  91,514   84,696 
     
Net income $34,838  $15,006 
     
Other comprehensive income:    
Change in unrealized appreciation of investments  4,889   479 
Total other comprehensive income  4,889   479 
Comprehensive income $39,727  $15,485 
     
     
Loss ratio  2.7%  2.0%
Expense ratio  36.6%  52.4%
Combined ratio  39.3%  54.4%

 

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

(In thousands, except per share amounts)

 2015 2014
Assets    
Investments available for sale, at fair value    
Fixed maturities $1,008,309 $846,925
Short-term investments  111,922  210,688
Total investments  1,120,231  1,057,613
Cash  21,902  24,411
Accrued investment income  6,240  5,748
Accounts receivable  15,763  15,810
Deferred policy acquisition costs  9,852  9,597

Property and equipment (at cost, less accumulated depreciation of $39,994 in 2015 and $39,260 in 2014)

  8,073  5,841
Prepaid federal income tax  63,673  59,673
Other assets  4,352  2,768
     
Total assets $1,250,086 $1,181,461
     
Liabilities and Stockholders' Equity    
Liabilities    
Reserve for losses and LAE $10,065 $8,427
Unearned premium reserve  164,167  156,948
Accrued payroll and bonuses  5,464  14,585
Net deferred tax liability  53,482  37,092
Other accrued liabilities  20,891  8,671
Total liabilities  254,069  225,723
     
Commitments and contingencies    
     
Stockholders' Equity    
Common shares, $0.015 par value:    
Authorized - 233,333; issued - 92,574 shares in 2015 and 92,546 shares in 2014  1,389  1,388
Additional paid-in capital  893,836  893,285
Accumulated other comprehensive income  9,556  4,667
Retained earnings  91,236  56,398
Total stockholders' equity  996,017  955,738
     
Total liabilities and stockholders' equity $1,250,086 $1,181,461

 

           
          

Exhibit C

Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
           
           
   2015  2014
Selected Income Statement Data March 31 December 31 September 30 June 30 March 31

(In thousands, except per share amounts)

          
Revenues:          
Net premiums written $82,257  $83,219  $77,862  $63,505  $52,192 
           
Net premiums earned  75,038   67,814   60,323   50,342   44,750 
Other revenues  4,973   4,928   4,298   3,941   3,071 
Total revenues  80,011   72,742   64,621   54,283   47,821 
           
Losses and expenses:          
Provision for losses and LAE  1,999   3,049   1,391   966   902 
Other underwriting and operating expenses  27,498   25,656   24,469   23,648   23,459 
Total losses and expenses  29,497   28,705   25,860   24,614   24,361 
           
Income before income taxes  50,514   44,037   38,761   29,669   23,460 
Income tax expense  15,676   15,171   13,691   10,114   8,454 
Net income $34,838  $28,866  $25,070  $19,555  $15,006 
           
Earnings per share:          
Basic $0.39  $0.34  $0.30  $0.23  $0.18 
Diluted $0.38  $0.33  $0.29  $0.23  $0.18 
           
Weighted average shares outstanding:          
Basic  90,185   86,134   83,640   83,276   82,864 
Diluted  91,514   87,950   85,028   84,706   84,696 
           
Other Data:          
Loss ratio (1)  2.7%  4.5%  2.3%  1.9%  2.0%
Expense ratio (2)  36.6%  37.8%  40.6%  47.0%  52.4%
Combined ratio  39.3%  42.3%  42.9%  48.9%  54.4%
   

(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.

 

           
        Exhibit C, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
           
   2015  2014
Other Data, continued: March 31 December 31 September 30 June 30 March 31

($ in thousands)

          
           
Flow:          
New insurance written $5,346,820  $6,204,821  $7,283,169  $5,874,334  $3,630,573 
New risk written  1,302,710   1,523,527   1,802,408   1,477,547   907,257 
           
Bulk:          
New insurance written $-  $300,008  $1,506,529  $-  $- 
New risk written  -   35,007   30,131   -   - 
           
Consolidated:          
Average premium rate (3)  0.58%  0.56%  0.55%  0.54%  0.54%
New insurance written $5,346,820  $6,504,829  $8,789,698  $5,874,334  $3,630,573 
New risk written $1,302,710  $1,558,534  $1,832,539  $1,477,547  $907,257 
Insurance in force (end of period) $53,253,632  $50,762,594  $46,428,526  $39,379,879  $34,778,057 
Risk in Force (end of period) $12,891,462  $12,227,270  $11,152,497  $9,700,549  $8,493,862 
Policies in force  242,477   229,721   209,841   175,773   154,451 
Weighted-average coverage (4)  24.2%  24.1%  24.0%  24.6%  24.4%
Annual persistency  82.8%  86.4%  88.5%  89.1%  87.9%
           
Loans in default (count)  505   457   312   235   192 
Percentage of loans in default  0.21%  0.20%  0.15%  0.13%  0.12%
   

(3)

 

Average premium rate is calculated by dividing net premium earned by average insurance in force for the period.

(4)

 

Weighted average coverage is calculated by dividing end of period risk in force by insurance in force.

 

             
            Exhibit D
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
             
             
NIW by Credit Score
  Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
>=760 $2,346,791  43.9% $2,618,070  42.2% $1,614,436  44.5%

740-759

  894,376  16.7   1,017,384  16.4   636,859  17.5 

720-739

  779,412  14.6   868,254  14.0   536,471  14.8 

700-719

  539,076  10.1   692,036  11.2   375,500  10.3 

680-699

  452,446  8.5   576,830  9.3   315,267  8.7 
<=679  334,719  6.2   432,247  6.9   152,040  4.2 
Total $5,346,820  100.0% $6,204,821  100.0% $3,630,573  100.0%
             
Weighted-average credit score  747     745     749   
             
             
             
NIW by LTV
  Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
85.00% and below $809,238  15.1% $931,067  15.0% $435,733  12.0%
85.01% to 90.00%  1,818,771  34.0   2,057,770  33.2   1,240,528  34.2 
90.01% to 95.00%  2,633,051  49.3   3,176,124  51.2   1,925,763  53.0 
95.01% and above  85,760  1.6   39,860  0.6   28,549  0.8 
  $5,346,820  100.0% $6,204,821  100.0% $3,630,573  100.0%
             
Weighted-average LTV  91%    91%    92%  
             
             
             
NIW by Product
  Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014
Single Premium policies   23.7%   22.8%   18.2%
Monthly Premium policies   76.3    77.2    81.8 
    100.0%   100.0%   100.0%
             
             
             
NIW by Purchase vs. Refinance
  Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014
Purchase   69.3%   77.7%   84.9%
Refinance   30.7    22.3    15.1 
    100.0%   100.0%   100.0%

 

             
        Exhibit D, continued
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Bulk
             
             
NIW by Credit Score
  Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
>=760 $- - $203,901  68.0% $- -

740-759

  - -  51,590  17.2   - -

720-739

  - -  34,077  11.4   - -

700-719

  - -  10,440  3.4   - -

680-699

  - -  -  -   - -
<=679  - -  -  -   - -
Total $- - $300,008  100.0% $- -
             
Weighted-average credit score  N/A    771     N/A  
             
             
             
NIW by LTV
  Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
85.00% and below $- - $10,706  3.6% $- -
85.01% to 90.00%  - -  151,608  50.5   - -
90.01% to 95.00%  - -  137,694  45.9   - -
95.01% and above  - -  -  -   - -
  $- - $300,008  100.0% $- -
             
Weighted-average LTV  N/A    91%    N/A  
             
             
             
NIW by Product
  Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014
Single Premium policies   -   100.0%   -
Monthly Premium policies   -   -    -
    -   100.0%   -
             
             
             
NIW by Purchase vs. Refinance
  Three Months Ended
  March 31, 2015 December 31, 2014 March 31, 2014
Purchase   -   90.0%   -
Refinance   -   10.0    -
    -   100.0%   -

 

             
            Exhibit E
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force: Consolidated
             
             
Portfolio by Credit Score
Total IIF by FICO score March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
>=760 $25,345,630  47.6% $24,546,571  48.4% $18,212,476  52.3%

740-759

  9,204,965  17.3   8,804,454  17.3   6,218,225  17.9 

720-739

  7,613,387  14.3   7,185,175  14.2   4,804,322  13.8 

700-719

  5,143,705  9.6   4,849,412  9.6   2,955,696  8.5 

680-699

  3,842,342  7.2   3,540,811  7.0   1,940,162  5.6 
<=679  2,103,603  4.0   1,836,171  3.5   647,176  1.9 
Total $53,253,632  100.0% $50,762,594  100.0% $34,778,057  100.0%
             
Weighted-average credit score  752     753     757   
             
             
Total RIF by FICO score March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
>=760 $6,112,309  47.4% $5,900,373  48.3% $4,403,362  51.9%

740-759

  2,244,474  17.4   2,135,891  17.4   1,527,784  18.0 

720-739

  1,865,939  14.5   1,750,232  14.3   1,192,630  14.0 

700-719

  1,224,580  9.5   1,145,431  9.4   717,501  8.4 

680-699

  939,792  7.3   859,436  7.0   488,405  5.8 
<=679  504,368  3.9   435,907  3.6   164,180  1.9 
Total $12,891,462  100.0% $12,227,270  100.0% $8,493,862  100.0%
             
             
             
             
Portfolio by LTV
Total IIF by LTV March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
85.00% and below $6,382,552  12.0% $6,100,274  12.0% $4,540,795  13.1%
85.01% to 90.00%  18,422,873  34.6   17,719,816  34.9   13,054,922  37.5 
90.01% to 95.00%  27,288,976  51.2   25,832,106  50.9   16,748,932  48.2 
95.01% and above  1,159,231  2.2   1,110,398  2.2   433,408  1.2 
  $53,253,632  100.0% $50,762,594  100.0% $34,778,057  100.0%
             
Weighted-average LTV  92%    92%    91%  
             
             
Total RIF by LTV March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
85.00% and below $716,057  5.6% $681,908  5.6% $503,315  5.9%
85.01% to 90.00%  4,350,761  33.7   4,174,743  34.1   3,074,541  36.2 
90.01% to 95.00%  7,644,265  59.3   7,203,270  58.9   4,770,413  56.2 
95.01% and above  180,379  1.4   167,349  1.4   145,593  1.7 
  $12,891,462  100.0% $12,227,270  100.0% $8,493,862  100.0%
             
             
             
             
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period March 31, 2015 December 31, 2014 March 31, 2014

($ in thousands)

            
FRM 30 years and higher $46,922,016  88.1% $44,503,607  87.7% $29,906,738  85.9%
FRM 20-25 years  1,336,976  2.5   1,273,086  2.5   1,105,372  3.2 
FRM 15 years  2,619,532  4.9   2,637,970  5.2   2,383,315  6.9 
ARM 5 years and higher  2,375,108  4.5   2,347,931  4.6   1,382,632  4.0 
Total $53,253,632  100.0% $50,762,594  100.0% $34,778,057  100.0%

 

       
      Exhibit F
       
Essent Group Ltd. and Subsidiaries
Supplemental Information
Other Risk in Force
       
       
       

($ in thousands)

 March 31, 2015 December 31, 2014 March 31, 2014
       
ACIS (A) $63,533 $43,733 $-
   

(A)

 

Essent Reinsurance Ltd. provides insurance or reinsurance in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") program, and covers the risk in force on the loans in the reference pools associated with STACR notes issued by Freddie Mac.

 

                   
                  Exhibit G
                   
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data: Consolidated
                   
  Original Remaining              
  Insurance Insurance % Remaining of Insurance in Force as of March 31, 2015
Origination year 

Written

($ in thousands)

 

in Force

($ in thousands)

 

Original

Insurance

 % Purchase >90% LTV >95% LTV FICO < 700 FICO >= 760 % FRM
                   
2010 $245,898 $71,538 29.1% 73.6% 39.0% 0.0% 2.9% 62.2% 97.9%
2011  3,229,720  1,183,725 36.7  72.9  40.5  0.2  4.5  57.1  93.7 
2012  11,241,161  7,189,946 64.0  70.5  49.6  0.5  5.2  55.8  96.9 
2013  21,152,638  16,775,870 79.3  74.8  52.6  1.8  7.8  51.2  96.5 
2014  24,799,434  22,714,231 91.6  84.0  56.6  3.3  15.1  42.6  94.1 
2015 (through March 31)  5,346,820  5,318,322 99.5  69.3  50.9  1.6  14.7  43.8  97.2 
Total $66,015,671 $53,253,632 

80.7

  77.5  53.4  2.2  11.2  47.6  95.5 

 

       
      Exhibit H
       
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data: Consolidated
       
IIF by State
  As of March 31, 2015 As of December 31, 2014 As of March 31, 2014
CA 10.0% 10.2% 11.2%
TX 8.4  8.3  8.3 
FL 5.6  5.3  4.9 
WA 4.5  4.3  3.7 
NC 4.0  4.0  4.3 
IL 3.9  3.9  3.9 
MA 3.7  3.9  2.7 
PA 3.4  3.4  3.5 
NJ 3.4  3.4  3.7 
GA 3.3  3.3  3.5 
All Others 49.8  50.0  50.3 
TOTAL 100.0% 100.0% 100.0%
       
       
       
RIF by State
  As of March 31, 2015 As of December 31, 2014 As of March 31, 2014
CA 9.6% 9.8% 10.6%
TX 8.6  8.5  8.1 
FL 5.9  5.6  5.0 
WA 4.6  4.4  3.8 
NC 4.2  4.2  4.4 
IL 4.0  4.0  3.9 
GA 3.5  3.5  3.7 
NJ 3.4  3.4  3.6 
AZ 3.2  3.2  3.3 
PA 3.2  3.2  3.5 
All Others 49.8  50.2  50.1 
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
  March 31, December 31, March 31,
   2015   2014   2014 
Beginning default inventory  457   312   159 
Plus: new defaults  381   349   167 
Less: cures  (320)  (196)  (128)
Less: claims paid  (13)  (8)  (6)
Ending default inventory  505   457   192 
       
       
       
Rollforward of Reserve for Losses and LAE
  Three Months Ended
  March 31, December 31, March 31,

($ in thousands)

  2015   2014   2014 
Reserve for losses and LAE at beginning of period $8,427  $5,682  $3,070 
Add provision for losses and LAE occurring in:      
Current year  2,705   2,923   1,286 
Prior years  (706)  126   (384)
Incurred losses during the period  1,999   3,049   902 
Deduct payments for losses and LAE occurring in:      
Current year  -   137   - 
Prior years  361   167   168 
Loss and LAE payments during the period  361   304   168 
Reserve for losses and LAE at end of period $10,065  $8,427  $3,804 
       
       
       
Claims
  Three Months Ended
  March 31, December 31, March 31,
   2015   2014   2014 
Number of claims paid  13   8   6 
Total amount paid for claims (in thousands) $349  $292  $159 
Average amount paid per claim (in thousands) $27  $37  $27 
Severity  72%  98%  84%

 

             
            Exhibit I, continued
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
             
             
  As of March 31, 2015
  

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 230  46% $2,246 24% $12,782 18%
Four to eleven payments 216  43   5,045 55   11,195 45 
Twelve or more payments 52  10   1,658 18   2,241 74 
Pending claims 7  1   261 3   257 102 
TOTAL 505  100%  9,210 100% $26,475 35 
IBNR      691      
LAE      164      
TOTAL     $10,065      
             
Average reserve per default:            
Case     $18.2      
Total     $19.9      
             
Default Rate 0.21%          
             
             
             
  As of December 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 247  54% $2,381 31% $13,059 18%
Four to eleven payments 167  37   3,748 49   8,132 46 
Twelve or more payments 34  7   1,147 15   1,510 76 
Pending claims 9  2   424 5   419 101 
TOTAL 457  100%  7,700 100% $23,120 33 
IBNR      578      
LAE      149      
TOTAL     $8,427      
             
Average reserve per default:            
Case     $16.8      
Total     $18.4      
             
Default Rate 0.20%          
             
             
             
  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%          

 

         
        Exhibit J
         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investment Portfolio
         
         
Investment Portfolio by Asset Class
Asset Class March 31, 2015 December 31, 2014

($ in thousands)

 Fair Value Percent Fair Value Percent
U.S. Treasury securities $126,093   11.2% $74,216 7.0%
U.S. agency securities  3,208   0.3   4,520 0.4 
U.S. agency mortgage-backed securities  85,958   7.7   83,540 7.9 
Municipal debt securities  246,271   22.0   195,546 18.5 
Corporate debt securities  345,081   30.8   296,829 28.1 
Mortgage-backed securities  64,159   5.7   66,086 6.3 
Asset-backed securities  137,539   12.3   126,188 11.9 
Money market funds  111,922   10.0   210,688 19.9 
Total Investments $1,120,231   100.0% $1,057,613 100.0%
         
         
         
Investment Portfolio by Credit Rating
Rating (1) March 31, 2015 December 31, 2014

($ in thousands)

 Fair Value Percent Fair Value Percent
Aaa $518,358   46.3% $545,807 51.6%
Aa1  46,102   4.1   47,792 4.5 
Aa2  73,769   6.6   51,958 4.9 
Aa3  67,658   6.0   48,261 4.6 
A1  91,362   8.2   74,161 7.0 
A2  86,326   7.7   67,413 6.4 
A3  78,110   7.0   71,964 6.8 
Baa1  65,536   5.8   60,399 5.7 
Baa2  83,382   7.4   79,727 7.5 
Baa3  9,628   0.9   10,131 1.0 
Below Baa3  -   -   - - 
Total Investments $1,120,231   100.0% $1,057,613 100.0%
         
(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, 2015 December 31, 2014

($ in thousands)

 Fair Value Percent Fair Value Percent
< 1 Year $267,998   23.9% $332,399 31.4%
1 to < 2 Years  138,388   12.4   85,971 8.1 
2 to < 3 Years  168,187   15.0   167,504 15.8 
3 to < 4 Years  136,313   12.2   106,432 10.1 
4 to < 5 Years  59,834   5.3   80,300 7.6 
5 or more Years  349,511   31.2   285,007 27.0 
Total Investments $1,120,231   100.0% $1,057,613 100.0%
         
Pre-tax investment income yield:        
Three months ended March 31, 2015  1.70%      
         
         
Net cash and investments at holding company, Essent Group Ltd. ($ in thousands):  
As of March 31, 2015   $123,572     
As of December 31, 2014   $126,327     

 

     
    Exhibit K
     
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
     
  As of
  March 31, 2015 December 31, 2014

($ in thousands)

    
US Mortgage Insurance Business:    
Combined statutory capital (A) $747,924 $705,890
     
Combined net risk in force (B) $11,798,777 $11,426,748
     
Risk to capital ratios: (C)    
Essent Guaranty, Inc.  16.1:1  16.4:1
Essent Guaranty of PA, Inc.  13.1:1  14.6:1
Combined (D)  15.8:1  16.2:1
     
Essent Reinsurance Ltd. Mortgage Insurance Business:  
Stockholder's equity (GAAP basis) $159,021 $155,123
     
Net risk in force (B) $1,146,317 $835,976
 
(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) 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 risk to capital ratio is calculated as the ratio of net risk in force to statutory capital.
 
(D) 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 March 31, 2015 and December 31, 2014, 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, 2015 and December 31, 2014 in accordance with Regulation G:

     

(In thousands, except per share amounts)

 March 31, 2015 December 31, 2014
     
Numerator:    
Total Stockholders' Equity (Book Value) $996,017 $955,738
     
Subtract: Accumulated Other Comprehensive Income  9,556  4,667
     
Adjusted Book Value $986,461 $951,071
     
Denominator:    
Total Common Shares Outstanding  92,574  92,546
     
Add: Restricted Share Units Outstanding  548  664
     
Total Common Shares and Share Units Outstanding  93,122  93,210
     
Adjusted Book Value per Share $10.59 $10.20

 

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

Christopher Curran

Senior Vice President – Investor Relations

855-809-ESNT

ir@essentgroup.com