Essent Group Ltd. Reports First Quarter 2019 Results

May 3, 2019

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended March 31, 2019 of $127.7 million or $1.30 per diluted share, compared to $111.1 million or $1.13 per diluted share for the quarter ended March 31, 2018. As of March 31, 2019, Essent had insurance in force of $143.2 billion and consolidated stockholders' equity of $2.5 billion.

“We were pleased with our strong financial results for the first quarter as our operating environment remains favorable and credit continues to perform well,” said Mark Casale, Chairman and Chief Executive Officer. “Also, we continue to make solid progress in strengthening our franchise as we successfully rolled out our risk based pricing engine EssentEDGE and reinsured our 2018 NIW. Our outlook on our business and housing remains positive and we continue to believe that we are well positioned to continue growing our company.”

Financial Highlights:

  • Insurance in force as of March 31, 2019 was $143.2 billion, compared to $137.7 billion as of December 31, 2018 and $115.3 billion as of March 31, 2018.
  • New insurance written for the first quarter was $11.0 billion, compared to $11.4 billion in the fourth quarter of 2018 and $9.3 billion in the first quarter of 2018.
  • Net premiums earned for the first quarter were $177.8 million, compared to $173.3 million in the fourth quarter of 2018 and $152.6 million in the first quarter of 2018.
  • The expense ratio for the first quarter was 23.1%, compared to 22.8% in the fourth quarter of 2018 and 25.0% in the first quarter of 2018.
  • The provision for losses and LAE for the first quarter was $7.1 million, compared to a benefit of $1.0 million in the fourth quarter of 2018 and a provision of $5.3 million in the first quarter of 2018. The provision in the fourth quarter of 2018 included a $9.9 million release of the $11.1 million reserve associated with loans identified as related to Hurricanes Harvey and Irma that was established in the fourth quarter of 2017.
  • The percentage of loans in default as of March 31, 2019 was 0.65%, compared to 0.66% as of December 31, 2018 and 0.86% as of March 31, 2018.
  • The combined ratio for the first quarter was 27.1%, compared to 22.2% in the fourth quarter of 2018 and 28.5% in the first quarter of 2018.
  • The consolidated balance of cash and investments at March 31, 2019 was $3.0 billion, including cash and investment balances at Essent Group Ltd. of $73.8 million.
  • The combined risk-to-capital ratio of the U.S. mortgage insurance business, which includes statutory capital for both Essent Guaranty, Inc. and Essent Guaranty of PA, Inc., was 13.5:1 as of March 31, 2019.
  • In February, Essent Guaranty, Inc. obtained $473.2 million of excess of loss reinsurance coverage on mortgage insurance policies written by Essent in 2018. The reinsurance is fully collateralized by ten-year mortgage insurance-linked notes (“ILNs”) issued by Radnor Re 2019-1 Ltd., an unaffiliated special purpose insurer.
  • In a separate transaction, Essent Guaranty, Inc. entered into an excess of loss collateralized reinsurance agreement with a panel of U.S. and global reinsurers which provides additional reinsurance protection of $118.7 million on mortgage insurance policies written by Essent in 2018.

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 833-287-0797 inside the U.S., or 647-689-4456 for international callers, using passcode 7833038 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: 800-585-8367 inside the U.S., or 416-621-4642 for international callers, passcode 7833038.

In addition to the information provided in the company's earnings news release, other statistical and financial information, which may be referred to during the conference call, will be available on Essent's website at http://ir.essentgroup.com/investors/financial-information/quarterly-financial-supplements/default.aspx.

Forward-Looking Statements

This press release may include “forward-looking statements” which are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," “should,” “expect,” "plan," "anticipate," "believe," “estimate,” “predict,” or "potential" or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: changes in or to Fannie Mae and Freddie Mac (the “GSEs”), whether through Federal legislation, restructurings or a shift in business practices; failure to continue to meet the mortgage insurer eligibility requirements of the GSEs; competition for customers; lenders or investors seeking alternatives to private mortgage insurance; an increase in the number of loans insured through Federal government mortgage insurance programs, including those offered by the Federal Housing Administration; decline in new insurance written and franchise value due to loss of a significant customer; decline in the volume of low down payment mortgage originations; the definition of "Qualified Mortgage" reducing the size of the mortgage origination market or creating incentives to use government mortgage insurance programs; the definition of "Qualified Residential Mortgage" reducing the number of low down payment loans or lenders and investors seeking alternatives to private mortgage insurance; the implementation of the Basel III Capital Accord discouraging the use of private mortgage insurance; a decrease in the length of time that insurance policies are in force; uncertainty of loss reserve estimates; deteriorating economic conditions; our non-U.S. operations becoming subject to U.S. Federal income taxation; becoming considered a passive foreign investment company for U.S. Federal income tax purposes; and other risks and factors described in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2018 filed with the Securities and Exchange Commission on February 19, 2019. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

Non-GAAP Financial Measures

In presenting Essent Group Ltd.’s results, management has included financial measures, including adjusted book value per share, that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (“GAAP”). Such measures are referred to as “non-GAAP measures.” These non-GAAP measures may be defined or calculated differently by other companies. Management believes these measures allow for a more complete understanding of the underlying business. These measures are used to monitor our results and should not be viewed as a substitute for those determined in accordance with GAAP. Reconciliations of such measures to the most comparable GAAP figures are included in the attached financial supplement in accordance with Regulation G.

About the Company

Essent Group Ltd. (NYSE: ESNT) is a Bermuda-based holding company (collectively with its subsidiaries, “Essent”) which, through its wholly-owned subsidiary, Essent Guaranty, Inc., offers private mortgage insurance for single-family mortgage loans in the United States. Essent provides private capital to mitigate mortgage credit risk, allowing lenders to make additional mortgage financing available to prospective homeowners. Headquartered in Radnor, Pennsylvania, Essent Guaranty, Inc. is licensed to write mortgage insurance in all 50 states and the District of Columbia, and is approved by Fannie Mae and Freddie Mac. Essent also offers mortgage-related insurance, reinsurance and advisory services through its Bermuda-based subsidiary, Essent Reinsurance Ltd. Additional information regarding Essent may be found at www.essentgroup.com and www.essent.us.

Source: Essent Group Ltd.

     
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter Ended March 31, 2019
     
     
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   Reinsurance Vintage Data
Exhibit I   Portfolio Geographic Data
Exhibit J   Defaults, Reserve for Losses and LAE, and Claims
Exhibit K   Investments Available for Sale
Exhibit L   Insurance Company Capital
Exhibit M   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)

 2019 2018
Revenues:    
Net premiums written $177,644  $165,225 
Decrease (increase) in unearned premiums 147  (12,667)
Net premiums earned 177,791  152,558 
Net investment income 19,880  13,714 
Realized investment gains, net 660  197 
Other income 2,195  994 
Total revenues 200,526  167,463 
     
Losses and expenses:    
Provision for losses and LAE 7,107  5,309 
Other underwriting and operating expenses 41,030  38,124 
Interest expense 2,670  2,450 
Total losses and expenses 50,807  45,883 
     
Income before income taxes 149,719  121,580 
Income tax expense 21,999  10,511 
Net income $127,720  $111,069 
     
     
Earnings per share:    
Basic $1.31  $1.14 
Diluted 1.30  1.13 
     
Weighted average shares outstanding:    
Basic 97,595  97,298 
Diluted 98,104  97,951 
     
Net income $127,720  $111,069 
     
Other comprehensive income (loss):    
Change in unrealized appreciation (depreciation) of investments 38,366  (28,750)
Total other comprehensive income (loss) 38,366  (28,750)
Comprehensive income $166,086  $82,319 
     
     
Loss ratio 4.0% 3.5%
Expense ratio 23.1  25.0 
Combined ratio 27.1% 28.5%
     
    Exhibit B
     
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
     
 
  March 31, December 31,

(In thousands, except per share amounts)

 2019 2018
Assets    
Investments    
Fixed maturities available for sale, at fair value $2,765,267  $2,605,666 
Short-term investments available for sale, at fair value 210,822  154,400 
Total investments available for sale 2,976,089  2,760,066 
Other invested assets 32,735  30,952 
Total investments 3,008,824  2,791,018 
Cash 40,489  64,946 
Accrued investment income 18,176  17,627 
Accounts receivable 38,194  36,881 
Deferred policy acquisition costs 15,657  16,049 
Property and equipment 17,940  7,629 
Prepaid federal income tax 202,385  202,385 
Other assets 11,580  13,436 
     
Total assets $3,353,245  $3,149,971 
     
Liabilities and Stockholders' Equity    
Liabilities    
Reserve for losses and LAE $53,484  $49,464 
Unearned premium reserve 295,320  295,467 
Net deferred tax liability 196,040  172,642 
Credit facility borrowings, net of deferred costs 223,807  223,664 
Securities purchased payable 22,546  2,041 
Other accrued liabilities 34,245  40,976 
Total liabilities 825,442  784,254 
     
Commitments and contingencies    
     
Stockholders' Equity    
Common shares 1,475  1,472 
Additional paid-in capital 1,106,797  1,110,800 
Accumulated other comprehensive income (loss) 9,373  (28,993)
Retained earnings 1,410,158  1,282,438 
Total stockholders' equity 2,527,803  2,365,717 
     
Total liabilities and stockholders' equity $3,353,245  $3,149,971 
     
Return on average equity (1) 20.9% 21.7%

 

(1) The 2019 return on average equity is calculated by dividing annualized year-to-date 2019 net income by average equity. The 2018 return on average equity is calculated by dividing full year 2018 net income by average equity.

        Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
           
           
  2019 2018
Selected Income Statement Data March 31 December 31 September 30 June 30 March 31

(In thousands, except per share amounts)

          
Revenues:          
Net premiums written $177,644  $176,437  $175,221  $168,404  $165,225 
           
Net premiums earned (1) 177,791  173,301  166,675  156,958  152,558 
Other revenues (2) 22,735  19,823  18,323  16,810  14,905 
Total revenues 200,526  193,124  184,998  173,768  167,463 
           
Losses and expenses:          
Provision for losses and LAE (3) 7,107  (999) 5,452  1,813  5,309 
Other underwriting and operating expenses 41,030  39,449  36,899  36,428  38,124 
Interest expense 2,670  2,611  2,500  2,618  2,450 
Total losses and expenses 50,807  41,061  44,851  40,859  45,883 
           
Income before income taxes 149,719  152,063  140,147  132,909  121,580 
Income tax expense (4) 21,999  23,535  24,136  21,154  10,511 
Net income $127,720  $128,528  $116,011  $111,755  $111,069 
           
Earnings per share:          
Basic $1.31  $1.32  $1.19  $1.15  $1.14 
Diluted 1.30  1.31  1.18  1.14  1.13 
           
Weighted average shares outstanding:          
Basic 97,595  97,450  97,438  97,426  97,298 
Diluted 98,104  98,066  98,013  97,866  97,951 
           
Other Data:          
Loss ratio (5) 4.0% (0.6)% 3.3% 1.2% 3.5%
Expense ratio (6) 23.1  22.8  22.1  23.2  25.0 
Combined ratio 27.1% 22.2% 25.4% 24.4% 28.5%
           
Return on average equity (annualized) 20.9% 22.4% 21.5% 21.8% 22.6%
  

 

        
(1) Net premiums earned are net of premiums ceded to third-party reinsurers. Premiums ceded totaled $6,038, $3,731, $3,158, $3,585 and $294 in the three months ended March 31, 2019, December 31, 2018, September 30, 2018, June 30, 2018 and March 31, 2018, respectively.
 
(2) Certain of our third-party reinsurance agreements contain an embedded derivative as the premium ceded under those agreements will vary based on changes in interest rates. Other revenues for the quarter ended March 31, 2019 includes a $1,424 favorable increase in the fair value of these embedded derivatives.
 
(3) Provision for losses and LAE for the quarter ended December 31, 2018 includes a $9,941 reduction associated with previously identified hurricane-related defaults based on the performance to date and our expectations of the amount of ultimate losses on the remaining delinquencies.
 
(4) Income tax expense for the quarters ended March 31, 2019 and 2018 was reduced by $1,956 and $9,549, respectively, of excess tax benefits associated with the vesting of common shares and common share units during each period. Income tax expense for the quarter ended September 30, 2018 includes $1,450 of expense associated with accrual to return adjustments associated with the completion of the 2017 U.S. federal income tax return.
 
(5) Loss ratio is calculated by dividing the provision for losses and LAE by net premiums earned.
 
(6) 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
           
           
  2019 2018
Other Data, continued: March 31 December 31 September 30 June 30 March 31

($ in thousands)

          
           
U.S. Mortgage Insurance Portfolio        
Flow:          
New insurance written $10,945,307  $11,408,542  $13,913,191  $12,850,642  $9,336,150 
New risk written 2,713,389  2,838,530  3,430,942  3,201,610  2,295,314 
           
Bulk:          
New insurance written $55,002  $  $  $  $ 
New risk written 6,542         
           
Total:          
Average gross premium rate (7) 0.50% 0.50% 0.51% 0.52% 0.52%
Average net premium rate (8) 0.48% 0.49% 0.50% 0.51% 0.52%
New insurance written $11,000,309  $11,408,542  $13,913,191  $12,850,642  $9,336,150 
New risk written $2,719,931  $2,838,530  $3,430,942  $3,201,610  $2,295,314 
Insurance in force (end of period) $143,181,641  $137,720,786  $131,249,957  $122,501,246  $115,250,949 
Gross risk in force (end of period) (9) $35,925,830  $34,482,448  $32,786,194  $30,579,106  $28,691,561 
Risk in force (end of period) $34,744,417  $33,892,869  $32,361,782  $30,154,694  $28,267,149 
Policies in force 629,808  608,135  581,570  546,576  517,215 
Weighted average coverage (10) 25.1% 25.0% 25.0% 25.0% 24.9%
Annual persistency 85.1% 84.9% 84.0% 83.0% 83.5%
           
Loans in default (count) 4,096  4,024  3,538  3,519  4,442 
Percentage of loans in default 0.65% 0.66% 0.61% 0.64% 0.86%
           
Other Risk in Force        
GSE and other risk share (11) $771,175  $655,384  $612,750  $592,493  $557,692 
           
Credit Facility          
Borrowings outstanding $225,000  $225,000  $225,000  $225,000  $265,000 
Undrawn committed capacity $275,000  $275,000  $275,000  $275,000  $110,000 
Weighted average interest rate 4.48%        
           
(7) Average gross premium rate is calculated by dividing annualized premiums earned for the U.S. mortgage insurance portfolio, before reductions for premiums ceded under third-party reinsurance, by average insurance in force for the period.
 
(8) Average net premium rate is calculated by dividing annualized net premiums earned for the U.S. mortgage insurance portfolio by average insurance in force for the period.
 
(9) Gross risk in force includes risk ceded under third-party reinsurance.
 
(10) Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force.
 
(11) GSE and other risk share includes GSE risk share and other reinsurance transactions. Essent Re provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae.
           
          Exhibit D
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
             
             
NIW by Credit Score
  Three Months Ended
  March 31, 2019 December 31, 2018 March 31, 2018

($ in thousands)

            
>=760 $4,470,503  40.8% $4,737,774  41.5% $3,832,218  41.0%

740-759

 1,912,141  17.5  1,959,523  17.2  1,550,138  16.6 

720-739

 1,565,613  14.3  1,665,931  14.6  1,339,145  14.3 

700-719

 1,352,545  12.4  1,349,689  11.8  1,144,900  12.3 

680-699

 907,969  8.3  875,125  7.7  809,618  8.7 
<=679 736,536  6.7  820,500  7.2  660,131  7.1 
Total $10,945,307  100.0% $11,408,542  100.0% $9,336,150  100.0%
             
Weighted average credit score 744    745    744   
             
             
             
NIW by LTV
  Three Months Ended
  March 31, 2019 December 31, 2018 March 31, 2018

($ in thousands)

            
85.00% and below $1,442,833  13.2% $1,384,296  12.1% $1,212,336  13.0%
85.01% to 90.00% 2,950,348  26.9  3,124,625  27.4  2,708,512  29.0 
90.01% to 95.00% 4,659,337  42.6  4,955,729  43.4  4,078,208  43.7 
95.01% and above 1,892,789  17.3  1,943,892  17.1  1,337,094  14.3 
Total $10,945,307  100.0% $11,408,542  100.0% $9,336,150  100.0%
             
Weighted average LTV 92%   92%   92%  
             
             
             
NIW by Product
  Three Months Ended
  March 31, 2019 December 31, 2018 March 31, 2018
Single Premium policies   12.3%   13.5%   20.3%
Monthly Premium policies   87.7    86.5    79.7 
    100.0%   100.0%   100.0%
             
             
             
NIW by Purchase vs. Refinance
  Three Months Ended
  March 31, 2019 December 31, 2018 March 31, 2018
Purchase   87.6%   93.3%   85.3%
Refinance   12.4    6.7    14.7 
    100.0%   100.0%   100.0%
             
            Exhibit E
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force
             
             
Portfolio by Credit Score
IIF by FICO score March 31, 2019 December 31, 2018 March 31, 2018

($ in thousands)

            
>=760 $61,191,185  42.7% $59,249,659  43.0% $50,359,464  43.7%

740-759

 23,919,745  16.7  22,843,145  16.6  18,791,203  16.3 

720-739

 20,728,151  14.5  19,898,885  14.5  16,473,367  14.3 

700-719

 16,454,730  11.5  15,714,206  11.4  12,857,417  11.2 

680-699

 11,774,884  8.2  11,299,829  8.2  9,622,067  8.3 
<=679 9,112,946  6.4  8,715,062  6.3  7,147,431  6.2 
Total $143,181,641  100.0% $137,720,786  100.0% $115,250,949  100.0%
             
Weighted average credit score 746    746    747   
             
Gross RIF by FICO score March 31, 2019 December 31, 2018 March 31, 2018

($ in thousands)

            
>=760 $15,303,364  42.6% $14,789,783  42.9% $12,519,237  43.6%

740-759

 6,012,004  16.7  5,736,432  16.6  4,707,875  16.4 

720-739

 5,257,051  14.6  5,036,063  14.6  4,142,041  14.5 

700-719

 4,144,221  11.6  3,943,925  11.4  3,192,804  11.1 

680-699

 2,974,758  8.3  2,846,297  8.3  2,402,777  8.4 
<=679 2,234,432  6.2  2,129,948  6.2  1,726,827  6.0 
Total $35,925,830  100.0% $34,482,448  100.0% $28,691,561  100.0%
             
Portfolio by LTV
IIF by LTV March 31, 2019 December 31, 2018 March 31, 2018

($ in thousands)

            
85.00% and below $15,581,861  10.9% $15,123,578  11.0% $13,371,220  11.6%
85.01% to 90.00% 42,045,657  29.3  41,020,839  29.8  35,907,759  31.2 
90.01% to 95.00% 68,414,122  47.8  66,028,990  47.9  56,367,801  48.9 
95.01% and above 17,140,001  12.0  15,547,379  11.3  9,604,169  8.3 
Total $143,181,641  100.0% $137,720,786  100.0% $115,250,949  100.0%
             
Weighted average LTV 92%   92%   92%  
       
Gross RIF by LTV March 31, 2019 December 31, 2018 March 31, 2018

($ in thousands)

            
85.00% and below $1,797,794  5.0% $1,741,823  5.1% $1,519,929  5.3%
85.01% to 90.00% 10,083,981  28.1  9,819,171  28.5  8,543,010  29.8 
90.01% to 95.00% 19,605,747  54.6  18,912,421  54.8  16,176,713  56.4 
95.01% and above 4,438,308  12.3  4,009,033  11.6  2,451,909  8.5 
Total $35,925,830  100.0% $34,482,448  100.0% $28,691,561  100.0%
             
Portfolio by Loan Amortization Period
IIF by Loan Amortization Period March 31, 2019 December 31, 2018 March 31, 2018

($ in thousands)

            
FRM 30 years and higher $133,725,528  93.4% $128,083,429  93.0% $105,438,023  91.5%
FRM 20-25 years 2,912,323  2.1  2,965,782  2.2  3,008,292  2.6 
FRM 15 years 3,335,714  2.3  3,445,447  2.5  3,746,030  3.2 
ARM 5 years and higher 3,208,076  2.2  3,226,128  2.3  3,058,604  2.7 
Total $143,181,641  100.0% $137,720,786  100.0% $115,250,949  100.0%
       
      Exhibit F
       
Essent Group Ltd. and Subsidiaries
Supplemental Information
Other Risk in Force
       
       

($ in thousands)

 March 31, 2019 December 31, 2018 March 31, 2018
       
GSE and other risk share (1) $771,175  $655,384  $557,692 
       
Weighted average credit score 747  748  751 
Weighted average LTV 85% 85% 84%
       

 

(1) GSE and other risk share includes GSE risk share and other reinsurance transactions. Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae.

                          
                        Exhibit G
                          
Essent Group Ltd. and Subsidiaries 
Supplemental Information 
Portfolio Vintage Data 
March 31, 2019 
                          
                          
          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  $7,157  2.9% 50  74.3

%

 65.1% 0.0% 1.3% 63.4% 100.0% 2.6%  
2011 3,229,720  205,695  6.4  1,201  70.9  60.7  0.4  6.1  52.4  97.7  3.8  26 
2012 11,241,161  1,609,891  14.3  8,601  74.3  67.2  0.7  5.6  56.2  98.8  2.3  99 
2013 21,152,638  4,659,035  22.0  24,593  79.9  63.1  2.2  7.8  51.3  98.7  2.3  266 
2014 24,799,434  7,756,142  31.3  41,736  88.9  65.2  4.6  15.6  41.2  96.7  3.2  539 
2015 26,193,656  12,685,939  48.4  60,705  84.4  58.3  2.7  14.6  43.7  97.9  2.9  619 
2016 34,949,319  23,979,879  68.6  106,160  82.5  57.3  6.7  13.6  45.4  98.5  3.3  900 
2017 43,858,322  36,591,717  83.4  161,549  86.5  58.8  13.9  16.0  41.6  97.1  4.4  1,136 
2018 47,508,525  44,763,371  94.2  182,922  91.9  60.6  17.3  14.8  41.2  97.9  4.3  509 
2019 (through March 31) 11,000,309  10,922,815  99.3  42,291  87.6  60.1  17.4  15.1  40.8  98.1  0.3  2

 

Total $224,178,982  $143,181,641  63.9  629,808  87.2  59.8  12.0  14.6  42.7  97.8  3.2  4,096 
                          
(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
Reinsurance Vintage Data
March 31, 2019
                           
                           

($ in thousands)

     

Original

Reinsurance in Force

 

Remaining

Reinsurance in Force

        
Origination Year 

Remaining
Insurance
in Force

 

Remaining
Risk
in Force

 ILN  

Other
Reinsurance

  Total ILN 

Other
Reinsurance

 Total 

Losses
Ceded
to Date

 

Original
First Layer
Retention

 

Remaining
First Layer
Retention

 

Quarter-to-Date
Premiums
Ceded

2017 $35,526,434  $8,869,353  $424,412 (1) $165,167 (2) $589,579  $424,412  $165,167  $589,579  $  $224,689  $224,453  $3,730
2018 43,948,691  11,010,711  473,184 (3) 118,650 (4) 591,834  473,184  118,650  591,834    253,643  253,643  2,308
Total $79,475,125  $19,880,064  $897,596   $283,817   $1,181,413  $897,596  $283,817  $1,181,413  $  $478,332  $478,096  $6,038
                           
(1) Reinsurance provided by Radnor Re 2018-1 Ltd., through its issuance of mortgage insurance-linked notes ("ILNs"), effective March 2018.
 
(2) Reinsurance provided by a panel of reinsurers effective November 2018. Coverage provided immediately above the coverage provided by Radnor Re 2018-1 Ltd.
 
(3) Reinsurance provided by Radnor Re 2019-1 Ltd., through its issuance of ILNs, effective February 2019.
 
(4) Reinsurance provided by a panel of reinsurers effective February 2019. Coverage provided pari-passu to the coverage provided by Radnor Re 2019-1 Ltd.
            Exhibit I
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
             
             
IIF by State
    March 31, 2019   December 31, 2018   March 31, 2018
CA   9.3%   9.1%   9.4%
TX   7.9    7.9    8.0 
FL   7.4    7.4    7.1 
WA   4.7    4.7    4.8 
IL   3.8    3.8    3.9 
NJ   3.7    3.8    3.7 
NC   3.5    3.5    3.5 
CO   3.4    3.4    3.1 
GA   3.4    3.4    3.4 
OH   3.3    3.3    3.2 
All Others   49.6    49.7    49.9 
Total   100.0%   100.0%   100.0%
             
             
Gross RIF by State
    March 31, 2019   December 31, 2018   March 31, 2018
CA   9.0%   8.9%   9.1%
TX   8.1    8.1    8.2 
FL   7.6    7.5    7.2 
WA   4.7    4.7    4.9 
IL   3.7    3.8    3.8 
NJ   3.7    3.7    3.7 
NC   3.5    3.5    3.5 
GA   3.5    3.5    3.5 
OH   3.4    3.3    3.3 
CO   3.3    3.3    3.1 
All Others   49.5    49.7    49.7 
Total   100.0%   100.0%   100.0%
      Exhibit J
       
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,
  2019 2018 2018
Beginning default inventory 4,024  3,538  4,783 
Plus: new defaults 2,918  2,747  1,994 
Less: cures (2,749) (2,183) (2,270)
Less: claims paid (88) (75) (63)
Less: rescissions and denials, net (9) (3) (2)
Ending default inventory 4,096  4,024  4,442 
       
       
       
Rollforward of Reserve for Losses and LAE
  Three Months Ended
  March 31, December 31, March 31,

($ in thousands)

 2019 2018 2018
Reserve for losses and LAE at beginning of period $49,464  $53,355  $46,850 
Add provision for losses and LAE occurring in:      
Current year 11,828  11,239  9,952 
Prior years (4,721) (12,238) (4,643)
Incurred losses and LAE during the period 7,107  (999) 5,309 
Deduct payments for losses and LAE occurring in:      
Current year 15  690   
Prior years 3,072  2,202  2,193 
Loss and LAE payments during the period 3,087  2,892  2,193 
Reserve for losses and LAE at end of period $53,484  $49,464  $49,966 
       
       
       
Claims
  Three Months Ended
  March 31, December 31, March 31,
  2019 2018 2018
Number of claims paid 88  75  63 
Total amount paid for claims (in thousands) $2,899  $2,711  $2,143 
Average amount paid per claim (in thousands) $33  $36  $34 
Severity 78% 82% 76%
          Exhibit J, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
             
             
  March 31, 2019
  

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 2,172  53% $11,374  23% $117,607  10%
Four to eleven payments 1,492  36  23,599  48  80,842  29 
Twelve or more payments 361  9  11,105  23  20,526  54 
Pending claims 71  2  3,015  6  3,517  86 
Total case reserves 4,096  100% 49,093  100% $222,492  22 
IBNR     3,682       
LAE     709       
Total reserves for losses and LAE     $53,484       
             
Average reserve per default:            
Case     $12.0       
Total     $13.1       
             
Default Rate 0.65%          
             
  December 31, 2018
  

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 2,254  56% $12,005  27% $119,666  10%
Four to eleven payments 1,350  33  20,031  44  72,222  28 
Twelve or more payments 357  9  10,523  23  20,419  52 
Pending claims 63  2  2,749  6  3,182  86 
Total case reserves 4,024  100% 45,308  100% $215,489  21 
IBNR     3,398       
LAE     758       
Total reserves for losses and LAE     $49,464       
             
Average reserve per default:            
Case     $11.3       
Total     $12.3       
             
Default Rate 0.66%          
             
  March 31, 2018
  

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 1,958  44% $10,879  24% $110,964  10%
Four to eleven payments 2,214  50  25,547  56  130,461  20 
Twelve or more payments 239  5  7,877  17  13,343  59 
Pending claims 31  1  1,399  3  1,576  89 
Total case reserves 4,442  100% 45,702  100% $256,344  18 
IBNR     3,428       
LAE     836       
Total reserves for losses and LAE     $49,966       
             
Average reserve per default:            
Case     $10.3       
Total     $11.2       
             
Default Rate 0.86%          
         
        Exhibit K
         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investments Available for Sale
         
         
Investments Available for Sale by Asset Class
Asset Class March 31, 2019 December 31, 2018

($ in thousands)

 Fair Value Percent Fair Value Percent
U.S. Treasury securities $286,843  9.6% $289,892  10.5%
U.S. agency securities 33,187  1.1  32,997  1.2 
U.S. agency mortgage-backed securities 672,142  22.6  637,178  23.1 
Municipal debt securities 461,382  15.5  483,879  17.5 
Non-U.S. government securities 46,366  1.6  45,001  1.6 
Corporate debt securities 763,401  25.6  725,201  26.3 
Residential and commercial mortgage securities 187,210  6.3  121,838  4.4 
Asset-backed securities 314,736  10.6  284,997  10.3 
Money market funds 210,822  7.1  139,083  5.1 
Total investments available for sale $2,976,089  100.0% $2,760,066  100.0%
         
Investments Available for Sale by Credit Rating
Rating (1) March 31, 2019 December 31, 2018

($ in thousands)

 Fair Value Percent Fair Value Percent
Aaa $1,526,070  51.3% $1,362,781  49.4%
Aa1 132,432  4.4  124,435  4.5 
Aa2 180,472  6.1  196,218  7.1 
Aa3 151,085  5.1  143,315  5.2 
A1 232,703  7.8  222,073  8.0 
A2 197,798  6.6  199,238  7.2 
A3 166,266  5.6  146,300  5.3 
Baa1 148,334  5.0  162,695  5.9 
Baa2 151,430  5.1  140,168  5.1 
Baa3 33,284  1.1  26,805  1.0 
Below Baa3 56,215  1.9  36,038  1.3 
Total investments available for sale $2,976,089  100.0% $2,760,066  100.0%
         
(1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available.
         
Investments Available for Sale by Duration and Book Yield
Effective Duration March 31, 2019 December 31, 2018

($ in thousands)

 Fair Value Percent Fair Value Percent
< 1 Year $669,219  22.5% $529,545  19.2%
1 to < 2 Years 300,735  10.1  285,060  10.3 
2 to < 3 Years 302,996  10.2  251,763  9.1 
3 to < 4 Years 424,770  14.3  278,804  10.1 
4 to < 5 Years 318,980  10.7  429,005  15.6 
5 or more Years 959,389  32.2  985,889  35.7 
Total investments available for sale $2,976,089  100.0% $2,760,066  100.0%
         
Pre-tax investment income yield:        
Three months ended March 31, 2019 2.85%      
         
Net cash and investments at holding company, Essent Group Ltd.:        

($ in thousands)

        
As of March 31, 2019 $73,793       
As of December 31, 2018 $78,405       
        
      Exhibit L
        
Essent Group Ltd. and Subsidiaries 
Supplemental Information 
Insurance Company Capital 
        
     
   March 31, 2019 December 31, 2018

($ in thousands)

       
U.S. Mortgage Insurance Subsidiaries:       
Combined statutory capital (1)  $1,987,048  $1,886,929 
        
Combined net risk in force (2)  $26,813,408  $26,233,783 
        
Risk-to-capital ratios: (3)       
Essent Guaranty, Inc.  14.0:1  14.4:1 
Essent Guaranty of PA, Inc.  4.0:1  4.2:1 
Combined (4)  13.5:1  13.9:1 
        
Essent Reinsurance Ltd.:      
Stockholder's equity (GAAP basis)  $846,579  $798,612 
        
Net risk in force (2)  $8,649,409  $8,265,763 
        
(1) Combined statutory capital equals the sum of statutory capital of Essent Guaranty, Inc. plus Essent Guaranty of PA, Inc., after eliminating the impact of intercompany transactions. Statutory capital is computed based on accounting practices prescribed or permitted by the Pennsylvania Insurance Department and the National Association of Insurance Commissioners Accounting Practices and Procedures Manual.
 
(2) Net risk in force represents total risk in force, net of reinsurance ceded and net of exposures on policies for which loss reserves have been established.
 
(3) The risk-to-capital ratio is calculated as the ratio of net risk in force to statutory capital.
 
(4) The combined risk-to-capital ratio equals the sum of the net risk in force of Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. divided by the combined statutory capital.
      
     Exhibit M
 
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. The Company does not view these unrealized gains and losses to be indicative of our fundamental operating performance. As of March 31, 2019, December 31, 2018 and March 31, 2018, 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, 2019, December 31, 2018 and March 31, 2018 in accordance with Regulation G:
       

(In thousands, except per share amounts)

 March 31, 2019 December 31, 2018 March 31, 2018
       
Numerator:      
Total Stockholders' Equity (Book Value) $2,527,803  $2,365,717  $1,995,290 
       
Subtract: Accumulated Other Comprehensive Income (Loss) 9,373  (28,993) (32,002)
       
Adjusted Book Value $2,518,430  $2,394,710  $2,027,292 
       
Denominator:      
Total Common Shares Outstanding 98,364  98,139  98,102 
       
Add: Restricted Share Units Outstanding 374  449  456 
       
Total Common Shares and Share Units Outstanding 98,738  98,588  98,558 
       
Adjusted Book Value per Share $25.51  $24.29  $20.57 

 

Media Contact
610.230.0556
media@essentgroup.com

Investor Relations Contact
Christopher G. Curran
Senior Vice President – Investor Relations
855-809-ESNT
ir@essentgroup.com

Source: Essent Group Ltd.