Essent Group Ltd. Reports First Quarter 2016 Results

May 5, 2016

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended March 31, 2016 of $48.0 million or $0.52 per diluted share, compared to $34.8 million or $0.38 per diluted share for the quarter ended March 31, 2015. As of March 31, 2016Essent had insurance in force of $67.7 billion and consolidated stockholders’ equity of $1.2 billion.

“So far, 2016 has been another important year for Essent as we continue to build our portfolio and expand our franchise,” said Mark Casale, Chairman and Chief Executive Officer. “In addition to the revolving credit facility we secured in April, I am pleased to announce that the first quarter of 2016 was another quarter of strong financial results, with Essent generating a return on average equity of 17%.”

Financial Highlights:

  • Insurance in force as of March 31, 2016 was $67.7 billion, compared to $53.3 billion as of March 31, 2015.
  • New insurance written for the first quarter was $5.5 billion, compared to $5.3 billion in the first quarter of 2015.
  • Net premiums earned for the first quarter were $94.4 million, compared to $75.0 million in the first quarter of 2015.
  • The expense ratio for the first quarter was 33.2%, compared to 36.6% in the first quarter of 2015.
  • The provision for losses and LAE for the first quarter was $3.7 million, compared to $2.0 million in the first quarter of 2015.
  • The percentage of loans in default as of March 31, 2016 was 0.34%, compared to 0.21% as of March 31, 2015.
  • The combined ratio for the first quarter was 37.2%, compared to 39.3% in the first quarter of 2015.
  • The consolidated balance of cash and investments at March 31, 2016 was $1.4 billion, including cash and investment balances at Essent Group Ltd. of $70.7 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 14.8:1 as of March 31, 2016.
  • Essent Reinsurance Ltd. reinsured a total of $34.9 million of risk in GSE risk share transactions in the first quarter.

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 84441869 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 84441869.

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, 2015 filed with the Securities and Exchange Commission on February 29, 2016. 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 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 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 and www.essent.us.

     
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter Ended March 31, 2016
     
     
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)

  2016  2015
Revenues:          
Net premiums written  $100,466   $82,257 
Increase in unearned premiums   (6,063)   (7,219)
Net premiums earned   94,403    75,038 
Net investment income   6,183    4,280 
Realized investment gains, net   471    649 
Other income   1,409    44 
Total revenues   102,466    80,011 
           
Losses and expenses:          
Provision for losses and LAE   3,731    1,999 
Other underwriting and operating expenses   31,388    27,498 
Total losses and expenses   35,119    29,497 
           
Income before income taxes   67,347    50,514 
Income tax expense   19,396    15,676 
Net income  $47,951   $34,838 
           
           
Earnings per share:          
Basic  $0.53   $0.39 
Diluted   0.52    0.38 
           
Weighted average shares outstanding:          
Basic   90,785    90,185 
Diluted   91,859    91,514 
           
Net income  $47,951   $34,838 
           
Other comprehensive income:          
Change in unrealized appreciation of investments   13,359    4,889 
Total other comprehensive income   13,359    4,889 
Comprehensive income  $61,310   $39,727 
           
           
Loss ratio   4.0%   2.7%
Expense ratio   33.2%   36.6%
Combined ratio   37.2%   39.3%
           

 

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

(In thousands, except per share amounts)

  2016  2015
Assets          
Investments available for sale, at fair value          
Fixed maturities  $1,285,014   $1,190,638 
Short-term investments   83,488    85,996 
Total investments   1,368,502    1,276,634 
Cash   28,206    24,606 
Accrued investment income   8,431    7,768 
Accounts receivable   17,200    16,637 
Deferred policy acquisition costs   11,686    11,529 
Property and equipment (at cost, less accumulated depreciation of $43,479 in 2016 and $42,479 in 2015)   9,232    9,021 
Prepaid federal income tax   119,522    119,412 
Other assets   2,953    3,492 
           
Total assets  $1,565,732   $1,469,099 
           
Liabilities and Stockholders' Equity          
Liabilities          
Reserve for losses and LAE  $20,470   $17,760 
Unearned premium reserve   207,108    201,045 
Accrued payroll and bonuses   6,629    15,955 
Net deferred tax liability   108,923    87,964 
Securities purchased payable   30,157    14,996 
Other accrued liabilities   10,950    12,138 
Total liabilities   384,237    349,858 
           
Commitments and contingencies          
           
Stockholders' Equity          
Common shares, $0.015 par value:          
Authorized - 233,333; issued - 93,070 shares in 2016 and 92,650 shares in 2015   1,396    1,390 
Additional paid-in capital   905,159    904,221 
Accumulated other comprehensive income (loss)   13,260    (99)
Retained earnings   261,680    213,729 
Total stockholders' equity   1,181,495    1,119,241 
           
Total liabilities and stockholders' equity  $1,565,732   $1,469,099 
           
Return on average equity (1)   16.7%   15.2%

 

          

(1) The 2016 return on average equity is calculated by dividing annualized year-to-date 2016 net income by average equity. The 2015 return on average equity is calculated by dividing full year 2015 net income by average equity.

 

 

                          
Exhibit C
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                          
                          
   2016  2015
Selected Income Statement Data  March 31  December 31  September 30  June 30  March 31

($ in thousands, except per share amounts)

                         
Revenues:                         
Net premiums written  $100,466   $98,434   $97,478   $92,399   $82,257 
                          
Net premiums earned   94,403    89,378    83,694    78,361    75,038 
Other revenues (1)   8,063    8,098    8,042    5,706    4,973 
Total revenues   102,466    97,476    91,736    84,067    80,011 
                          
Losses and expenses:                         
Provision for losses and LAE   3,731    4,199    3,393    2,314    1,999 
Other underwriting and operating expenses   31,388    29,627    28,714    27,148    27,498 
Total losses and expenses   35,119    33,826    32,107    29,462    29,497 
                          
Income before income taxes   67,347    63,650    59,629    54,605    50,514 
Income tax expense   19,396    19,171    18,808    17,412    15,676 
Net income  $47,951   $44,479   $40,821   $37,193   $34,838 
                          
Earnings per share:                         
Basic  $0.53   $0.49   $0.45   $0.41   $0.39 
Diluted   0.52    0.48    0.44    0.41    0.38 
                          
Weighted average shares outstanding:                         
Basic   90,785    90,454    90,418    90,344    90,185 
Diluted   91,859    91,918    91,841    91,674    91,514 
                          
Other Data:                         
Loss ratio (2)   4.0%   4.7%   4.1%   3.0%   2.7%
Expense ratio (3)   33.2%   33.1%   34.3%   34.6%   36.6%
Combined ratio   37.2%   37.8%   38.4%   37.6%   39.3%
                          
Return on average equity (annualized)   16.7%   16.2%   15.5%   14.7%   14.3%

 

                         

(1) Other revenues include the change in the fair value of insurance and certain reinsurance policies issued by Essent Reinsurance Ltd. in connection with Freddie Mac’s ACIS program that are accounted for as derivatives under GAAP. The change in fair values of these policies was $677, $974, $1,258, ($391) and ($749) in the three months ended March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015, respectively.

 

(2) Loss ratio is calculated by dividing the provision for loss and LAE by net premiums earned.

 

(3) 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
                          
                          
   2016  2015
Other Data, continued:  March 31  December 31  September 30  June 30  March 31

($ in thousands)

                         
                          
U.S. Mortgage Insurance Portfolio                         
Flow:                         
New insurance written  $5,366,675   $5,970,656   $7,384,654   $7,225,401   $5,346,820 
New risk written   1,340,588    1,486,328    1,854,884    1,800,027    1,302,710 
                          
Bulk:                         
New insurance written  $93,054   $   $204,867   $61,258   $ 
New risk written   8,480        25,760    4,062     
                          
Total:                         
Average premium rate (4)   0.56%   0.55%   0.55%   0.57%   0.58%
New insurance written  $5,459,729   $5,970,656   $7,589,521   $7,286,659   $5,346,820 
New risk written  $1,349,068   $1,486,328   $1,880,644   $1,804,089   $1,302,710 
Insurance in force (end of period)  $67,716,741   $65,242,453   $62,141,406   $57,435,859   $53,253,632 
Risk in force (end of period)  $16,745,819   $16,073,174   $15,229,575   $13,992,701   $12,891,462 
Policies in force   308,779    297,437    282,671    261,996    242,477 
Weighted average coverage (5)   24.7%   24.6%   24.5%   24.4%   24.2%
Annual persistency   81.0%   80.2%   80.2%   80.3%   82.8%
                          
Loans in default (count)   1,060    1,028    814    605    505 
Percentage of loans in default   0.34%   0.35%   0.29%   0.23%   0.21%
                          
Other Risk in Force                         
GSE Risk Share (6)  $188,766   $156,347   $118,073   $66,291   $63,533 

 

                         

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

 

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

 

(6) Essent Reinsurance Ltd. ("Essent Re") 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. Essent Re also provides reinsurance in connection with Fannie Mae's Credit Insurance Risk Transfer ("CIRT") program and covers the risk in force on the loans in reference pools acquired by Fannie Mae.

 

 

                            
Exhibit D
                            
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
                            
                            
NIW by Credit Score
   Three Months Ended
   March 31, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                           

     >=760

  $2,287,903   42.6%  $2,549,859   42.7%  $2,346,791   43.9%

     740-759

   839,808   15.6    954,427   16.0    894,376   16.7 

     720-739

   779,556   14.5    845,731   14.2    779,412   14.6 

     700-719

   582,731   10.9    656,708   11.0    539,076   10.1 

     680-699

   486,852   9.1    556,605   9.3    452,446   8.5 

     <=679

   389,825   7.3    407,326   6.8    334,719   6.2 
Total  $5,366,675   100.0%  $5,970,656   100.0%  $5,346,820   100.0%
                            
Weighted average credit score   745        746        747     
                            
                            
                            
NIW by LTV
   Three Months Ended
   March 31, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                           

     85.00% and below

  $663,998   12.4%  $728,547   12.2%  $809,238   15.1%

     85.01% to 90.00%

   1,803,776   33.6    2,040,008   34.2    1,818,771   34.0 

     90.01% to 95.00%

   2,730,564   50.9    3,042,571   50.9    2,633,051   49.3 

     95.01% and above

   168,337   3.1    159,530   2.7    85,760   1.6 
Total  $5,366,675   100.0%  $5,970,656   100.0%  $5,346,820   100.0%
                            
Weighted average LTV   92%       92%       91%    
                            
                            
                            
NIW by Product
   Three Months Ended
   March 31, 2016  December 31, 2015  March 31, 2015
Single Premium policies       24.6%       24.3%       23.7%
Monthly Premium policies       75.4        75.7        76.3 
        100.0%       100.0%       100.0%
                            
                            
                            
NIW by Purchase vs. Refinance
   Three Months Ended
   March 31, 2016  December 31, 2015  March 31, 2015
Purchase       81.6%       82.6%       69.3%
Refinance       18.4        17.4        30.7 
        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, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                         

     >=760

  $45,625   49.0%  $  0.0%  $  0.0%

     740-759

   18,154   19.5             

     720-739

   11,475   12.3             

     700-719

   8,220   8.8             

     680-699

   6,453   7.0             

     <=679

   3,127   3.4             
Total  $93,054   100.0%  $  0.0%  $  0.0%
                          
Weighted average credit score   750        N/A       N/A    
                          
                          
                          
NIW by LTV
   Three Months Ended
   March 31, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                         

     85.00% and below

  $755   0.8%  $  0.0%  $  0.0%

     85.01% to 90.00%

   27,757   29.8             

     90.01% to 95.00%

   64,542   69.4             

     95.01% and above

                   
Total  $93,054   100.0%  $  0.0%  $  0.0%
                          
Weighted average LTV   91%       N/A       N/A    
                          
                          
                          
NIW by Product
   Three Months Ended
   March 31, 2016  December 31, 2015  March 31, 2015
Single Premium policies       100.0%      0.0%      0.0%
Monthly Premium policies                      
        100.0%      0.0%      0.0%
                          
                          
                          
NIW by Purchase vs. Refinance
   Three Months Ended
   March 31, 2016  December 31, 2015  March 31, 2015
Purchase       100.0%      0.0%      0.0%
Refinance                      
        100.0%      0.0%      0.0%
                          

 

                            
Exhibit E
                            
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, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                           

     >=760

  $31,032,734   45.8%  $30,174,460   46.2%  $25,345,630   47.6%

     740-759

   11,383,450   16.8    11,019,729   16.9    9,204,965   17.3 

     720-739

   9,783,221   14.5    9,398,659   14.4    7,613,387   14.3 

     700-719

   6,816,087   10.1    6,507,454   10.0    5,143,705   9.6 

     680-699

   5,310,252   7.8    5,030,169   7.7    3,842,342   7.2 

     <=679

   3,390,997   5.0    3,111,982   4.8    2,103,603   4.0 
Total  $67,716,741   100.0%  $65,242,453   100.0%  $53,253,632   100.0%
                            
Weighted average credit score   750        750        752     
                            
Total RIF by FICO score  March 31, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                           

     >=760

  $7,616,124   45.5%  $7,379,053   45.9%  $6,112,309   47.4%

     740-759

   2,835,832   16.9    2,735,754   17.0    2,244,474   17.4 

     720-739

   2,451,777   14.6    2,346,971   14.6    1,865,939   14.5 

     700-719

   1,677,361   10.0    1,592,463   9.9    1,224,580   9.5 

     680-699

   1,330,183   8.0    1,255,734   7.8    939,792   7.3 

     <=679

   834,542   5.0    763,199   4.8    504,368   3.9 
Total  $16,745,819   100.0%  $16,073,174   100.0%  $12,891,462   100.0%
                            
Portfolio by LTV
Total IIF by LTV  March 31, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                           

     85.00% and below

  $7,460,266   11.0%  $7,341,316   11.3%  $6,382,552   12.0%

     85.01% to 90.00%

   23,115,372   34.1    22,337,975   34.2    18,422,873   34.6 

     90.01% to 95.00%

   35,485,155   52.4    34,035,682   52.2    27,288,976   51.2 

     95.01% and above

   1,655,948   2.5    1,527,480   2.3    1,159,231   2.2 
Total  $67,716,741   100.0%  $65,242,453   100.0%  $53,253,632   100.0%
                            
Weighted average LTV   92%       92%       92%    
                            
Total RIF by LTV  March 31, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                           

     85.00% and below

  $842,560   5.0%  $826,531   5.2%  $716,057   5.6%

     85.01% to 90.00%

   5,498,657   32.8    5,310,050   33.0    4,350,761   33.7 

     90.01% to 95.00%

   10,078,998   60.2    9,646,406   60.0    7,644,265   59.3 

     95.01% and above

   325,604   2.0    290,187   1.8    180,379   1.4 
Total  $16,745,819   100.0%  $16,073,174   100.0%  $12,891,462   100.0%
                            
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period  March 31, 2016  December 31, 2015  March 31, 2015

($ in thousands)

                           

     FRM 30 years and higher

  $60,857,001   89.9%  $58,344,666   89.4%  $46,922,016   88.1%

     FRM 20-25 years

   1,546,759   2.3    1,515,756   2.3    1,336,976   2.5 

     FRM 15 years

   2,629,322   3.9    2,702,723   4.2    2,619,532   4.9 

     ARM 5 years and higher

   2,683,659   3.9    2,679,308   4.1    2,375,108   4.5 
Total  $67,716,741   100.0%  $65,242,453   100.0%  $53,253,632   100.0%
                            

 

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

($ in thousands)

  March 31, 2016  December 31, 2015  March 31, 2015
                
GSE Risk Share (1)  $188,766   $156,347   $63,533 
                
Weighted average credit score   753    754    758 
Weighted average LTV   77%   76%   75%

 

               

(1) Essent Reinsurance Ltd. ("Essent Re") 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. Essent Re also provides reinsurance in connection with Fannie Mae's Credit Insurance Risk Transfer ("CIRT") program and covers the risk in force on the loans in reference pools acquired by Fannie Mae.

 
                                     
Exhibit G
                                     
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data
March 31, 2016
                                     
                                     
               Insurance in Force      

Origination

Year

  

Original

Insurance

Written

($ in

thousands)

  

Remaining

Insurance

in Force

($ in

thousands)

  

% Remaining

of Original

Insurance

  

Number of

Policies

in Force

  % Purchase  >90% LTV  >95% LTV  FICO < 700  FICO >= 760  % FRM  

Incurred

Loss Ratio

(Inception

to Date) (1)

  

Number

of Loans

in Default

                                     
2010  $245,898  $44,403  18.1%  261  75.4%  45.4%  0.0%  3.5%  59.9%  98.4%  3.0%  1
2011   3,229,720   815,747  25.3   4,334  75.4   42.3   0.2   4.8   55.8   94.7   3.8   40
2012   11,241,161   5,164,434  45.9   24,912  73.3   50.4   0.5   5.4   56.0   97.5   2.4   140
2013   21,152,638   12,649,996  59.8   59,840  77.1   55.0   1.8   7.7   51.2   96.9   2.6   288
2014   24,799,434   18,901,253  76.2   89,534  85.6   58.6   3.5   15.1   42.4   94.2   3.9   452
2015   26,193,656   24,711,026  94.3   106,972  80.1   53.4   2.3   14.8   43.9   96.5   2.4   137
2016 (through March 31)   5,459,729   5,429,882  99.5   22,926  81.9   54.3   3.1   16.2   42.6   97.1   0.9   2
Total  $92,322,236  $67,716,741  73.3   308,779  80.6   54.8   2.4   12.8   45.8   96.0   2.9   1,060
                                     
(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
   March 31, 2016  December 31, 2015  March 31, 2015
CA  9.5%  9.6%  10.0%
TX  8.4   8.3   8.4 
FL  6.3   6.2   5.6 
WA  4.7   4.6   4.5 
IL  4.0   4.1   3.9 
NC  3.9   3.9   4.0 
NJ  3.4   3.4   3.4 
GA  3.3   3.3   3.3 
PA  3.2   3.3   3.4 
AZ  3.2   3.2   3.3 
All Others  50.1   50.1   50.2 
Total  100.0%  100.0%  100.0%
          
          
          
RIF by State
   March 31, 2016  December 31, 2015  March 31, 2015
CA  9.2%  9.2%  9.6%
TX  8.6   8.6   8.6 
FL  6.5   6.4   5.9 
WA  4.7   4.8   4.6 
IL  4.1   4.1   4.0 
NC  4.0   4.0   4.2 
GA  3.5   3.5   3.5 
NJ  3.3   3.3   3.4 
AZ  3.2   3.2   3.2 
PA  3.1   3.1   3.2 
All Others  49.8   49.8   49.8 
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,
   2016  2015  2015
Beginning default inventory   1,028    814    457 
Plus: new defaults   769    706    381 
Less: cures   (706)   (467)   (320)
Less: claims paid   (30)   (25)   (13)
Less: rescissions and denials   (1)        
Ending default inventory   1,060    1,028    505 
                
                
                
Rollforward of Reserve for Losses and LAE
   Three Months Ended
   March 31,  December 31,  March 31,

($ in thousands)

  2016  2015  2015
Reserve for losses and LAE at beginning of period  $17,760   $14,548   $8,427 
Add provision for losses and LAE occurring in:               
Current year   5,080    4,600    2,705 
Prior years   (1,349)   (401)   (706)
Incurred losses during the period   3,731    4,199    1,999 
Deduct payments for losses and LAE occurring in:               
Current year   1    282     
Prior years   1,020    705    361 
Loss and LAE payments during the period   1,021    987    361 
Reserve for losses and LAE at end of period  $20,470   $17,760   $10,065 
                
                
                
Claims
   Three Months Ended
   March 31,  December 31,  March 31,
   2016  2015  2015
Number of claims paid   30    25    13 
Total amount paid for claims (in thousands)  $998   $968   $349 
Average amount paid per claim (in thousands)  $33   $39   $27 
Severity   93%   102%   72%
                

 

 
Exhibit I, continued
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
                         
                         
   March 31, 2016
   

Number of

Policies in

Default

  

Percentage of

Policies in

Default

  

Amount of

Reserves

  

Percentage of

Reserves

  

Defaulted RIF

  

Reserves as a

Percentage of

Defaulted RIF

($ in thousands)

                        
Missed Payments:                        
Three payments or less  505   48%  $4,639  25%  $28,519  16%
Four to eleven payments  426   40    9,689  52    23,147  42 
Twelve or more payments  105   10    3,438  18    5,217  66 
Pending claims  24   2    1,029  5    1,202  86 
Total case reserves  1,060   100%   18,795  100%  $58,085  32 
IBNR           1,410            
LAE           265            
Total reserves for losses and LAE          $20,470            
                         
Average reserve per default:                        
Case          $17.7            
Total          $19.3            
                         
Default Rate  0.34%                    
                         
   December 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

Defaulted RIF

($ in thousands)

                        
Missed Payments:                        
Three payments or less  535   52%  $4,492  28%  $29,003  15%
Four to eleven payments  383   37    8,283  51    20,825  40 
Twelve or more payments  89   9    2,688  16    4,299  63 
Pending claims  21   2    809  5    844  96 
Total case reserves  1,028   100%   16,272  100%  $54,971  30 
IBNR           1,220            
LAE           268            
Total reserves for losses and LAE          $17,760            
                         
Average reserve per default:                        
Case          $15.8            
Total          $17.3            
                         
Default Rate  0.35%                    
                         
   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

Defaulted 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 case reserves  505   100%   9,210  100%  $26,475  35 
IBNR           691            
LAE           164            
Total reserves for losses and LAE          $10,065            
                         
Average reserve per default:                        
Case          $18.2            
Total          $19.9            
                         
Default Rate  0.21%                    
                         

 

               
Exhibit J
               
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investment Portfolio
               
               
Investment Portfolio by Asset Class
Asset Class  March 31, 2016  December 31, 2015

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
U.S. Treasury securities  $211,780   15.5%  $177,607  13.9%
U.S. agency securities   14,657   1.1    13,782  1.1 
U.S. agency mortgage-backed securities   178,003   13.0    159,602  12.5 
Municipal debt securities   304,111   22.2    279,828  21.9 
Corporate debt securities   416,688   30.4    396,732  31.1 
Mortgage-backed securities   53,046   3.9    55,356  4.3 
Asset-backed securities   121,729   8.9    126,629  9.9 
Money market funds   68,488   5.0    67,098  5.3 
Total Investments  $1,368,502   100.0%  $1,276,634  100.0%
               
Investment Portfolio by Credit Rating
Rating (1)  March 31, 2016  December 31, 2015

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
Aaa  $615,547   45.0%  $554,789  43.5%
Aa1   78,904   5.8    74,322  5.8 
Aa2   89,150   6.4    89,533  7.0 
Aa3   78,764   5.8    68,587  5.4 
A1   128,057   9.4    126,920  9.9 
A2   119,931   8.8    122,745  9.6 
A3   91,674   6.7    87,781  6.9 
Baa1   89,159   6.5    80,137  6.3 
Baa2   59,140   4.3    51,528  4.0 
Baa3   15,112   1.1    19,662  1.5 
Below Baa3   3,064   0.2    630  0.1 
Total Investments  $1,368,502   100.0%  $1,276,634  100.0%
               
(1) Based on ratings issued by Moody's, if available. S&P rating utilized if Moody's not available.
               
Investment Portfolio by Duration and Book Yield
Effective Duration  March 31, 2016  December 31, 2015

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
< 1 Year  $263,443   19.3%  $235,001  18.4%
1 to < 2 Years   186,162   13.6    141,995  11.1 
2 to < 3 Years   188,098   13.7    214,274  16.8 
3 to < 4 Years   125,607   9.2    104,772  8.2 
4 to < 5 Years   138,185   10.1    141,428  11.1 
5 or more Years   467,007   34.1    439,164  34.4 
Total Investments  $1,368,502   100.0%  $1,276,634  100.0%
               
Pre-tax investment income yield:              
Three months ended March 31, 2016   2.03%         
               
Net cash and investments at holding company, Essent Group Ltd.:              

($ in thousands)

              
As of March 31, 2016  $70,722          
As of December 31, 2015  $70,601          
               

 

         
Exhibit K
         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
         
         
   March 31, 2016  December 31, 2015

($ in thousands)

        
U.S. Mortgage Insurance Subsidiaries:        
Combined statutory capital (1)  $960,806  $913,182
         
Combined net risk in force (2)  $14,254,342  $13,847,336
         
Risk-to-capital ratios: (3)        
Essent Guaranty, Inc.   15.3:1   15.7:1
Essent Guaranty of PA, Inc.   9.3:1   9.7:1
Combined (4)   14.8:1   15.2:1
         
Essent Reinsurance Ltd.:        
Stockholder's equity (GAAP basis)  $233,328  $220,178
         
Net risk in force (2)  $2,660,038  $2,364,692
         

(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.

 

(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 March 31, 2016 and December 31, 2015, 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, 2016 and December 31, 2015 in accordance with Regulation G:

 
          

(In thousands, except per share amounts)

  March 31, 2016  December 31, 2015
          
Numerator:         
Total Stockholders' Equity (Book Value)  $1,181,495  $1,119,241 
          
Subtract: Accumulated Other Comprehensive Income (Loss)   13,260   (99)
          
Adjusted Book Value  $1,168,235  $1,119,340 
          
Denominator:         
Total Common Shares Outstanding   93,070   92,650 
          
Add: Restricted Share Units Outstanding   484   544 
          
Total Common Shares and Share Units Outstanding   93,554   93,194 
          
Adjusted Book Value per Share  $12.49  $12.01 
          

Source: Essent Group Ltd.

Source: Essent Group Ltd.

Essent Group Ltd.

Media ContactEssent Group Ltd. Reports First Quarter 2016 Results

610-230-0556

media@essentgroup.com

or

Investor Relations Contact

Christopher G. Curran

Senior Vice President – Investor Relations

855-809-ESNT

ir@essentgroup.com