Essent Group Ltd. Reports Fourth Quarter and Full Year 2013 Results
Primary insurance in force as of
“2013 was a landmark year for
Financial Highlights:
- New insurance written for the fourth quarter was
$4.5 billion , compared to$4.0 billion in the fourth quarter 2012. For the full year 2013, new insurance written was$21.2 billion , compared to$11.2 billion for 2012. - Income before taxes for the fourth quarter was
$19.4 million compared to$1.4 million for the fourth quarter of 2012. Income before taxes for the full year 2013 was$58.0 million compared to a loss of$13.9 million for 2012. - Net premiums earned for the fourth quarter were
$40.3 million , compared to$16.5 million in the fourth quarter of 2012. For the full year 2013, net premiums earned were$123.4 million , compared to$41.8 million for 2012. - The expense ratio for the fourth quarter was 55.3%, compared to 100.2% for the fourth quarter of 2012. For the full year, the expense ratio was 57.6%, compared to 146.3% for 2012.
- The provision for losses and LAE for the fourth quarter was
$0.7 million , compared to$0.5 million in the fourth quarter of 2012. For the full year 2013, the provision for losses and LAE was$2.3 million , compared to$1.5 million in 2012. - The percentage of loans in default as of
December 31, 2013 was 0.11%, compared to 0.09% as ofDecember 31, 2012 . - The combined ratio for the fourth quarter was 57.0%, compared to 103.2% for the fourth quarter of 2012. For the full year, the combined ratio was 59.5%, compared to 149.8% for 2012.
Additionally, the insurance subsidiaries’ combined risk to capital ratio which includes statutory capital for both
Conference Call
A replay of the webcast will be available on the
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
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
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
About the Company
| Essent Group Ltd. and Subsidiaries | ||||
| Financial Results and Supplemental Information (Unaudited) | ||||
| Exhibit A: | Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited) | |||
| Exhibit B: | Condensed Consolidated Balance Sheets (Unaudited) | |||
| Exhibit C: | New Insurance Written | |||
| Exhibit D: | Insurance in Force and Risk in Force | |||
| Exhibit E: | Portfolio Vintage Data | |||
| Exhibit F: | Portfolio Geographic Data | |||
| Exhibit G: | Defaults, Reserve for Losses and LAE, and Claims | |||
| Exhibit H: | Investment Portfolio | |||
| Exhibit I: | Insurance Company Capital | |||
| Exhibit J: | Historical Quarterly Data | |||
| Exhibit K: | Earnings per Share | |||
| Exhibit L: | Reconciliation of Non-GAAP Financial Measure - Adjusted Book Value per Share | |||
| Exhibit A | ||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||
| Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited) | ||||||||||||||||
| Quarter ended December 31, | Year ended December 31, | |||||||||||||||
(In thousands, except per share amounts) | 2013 | 2012 | 2013 | 2012 | ||||||||||||
| Revenues: | ||||||||||||||||
| Net premiums written | $ | 52,878 | $ | 28,219 | $ | 186,200 | $ | 72,668 | ||||||||
| Increase in unearned premiums | (12,534 | ) | (11,721 | ) | (62,829 | ) | (30,875 | ) | ||||||||
| Net premiums earned | 40,344 | 16,498 | 123,371 | 41,793 | ||||||||||||
| Net investment income | 1,228 | 697 | 4,110 | 2,269 | ||||||||||||
| Realized investment gains, net | 21 | 35 | 116 | 143 | ||||||||||||
| Other income | 760 | 1,183 | 3,806 | 4,511 | ||||||||||||
| Total revenues | 42,353 | 18,413 | 131,403 | 48,716 | ||||||||||||
| Losses and expenses: | ||||||||||||||||
| Provision for losses and LAE | 692 | 492 | 2,321 | 1,466 | ||||||||||||
| Other underwriting and operating expenses | 22,299 | 16,535 | 71,055 | 61,126 | ||||||||||||
| Total losses and expenses | 22,991 | 17,027 | 73,376 | 62,592 | ||||||||||||
| Income (loss) before income taxes | 19,362 | 1,386 | 58,027 | (13,876 | ) | |||||||||||
| Income tax expense (benefit) | 345 | 345 | (7,386 | ) | (333 | ) | ||||||||||
| Net income (loss) | $ | 19,017 | $ | 1,041 | $ | 65,413 | $ | (13,543 | ) | |||||||
| Earnings (loss) per share | ||||||||||||||||
| Basic: | ||||||||||||||||
| Common Shares | $ | 0.23 | N/A | $ | 0.90 | N/A | ||||||||||
| Class A common shares | N/A | $ | 0.03 | N/A | $ | (0.49 | ) | |||||||||
| Class B-2 common shares | N/A | - | N/A | - | ||||||||||||
| Diluted: | ||||||||||||||||
| Common Shares | $ | 0.22 | N/A | $ | 0.70 | N/A | ||||||||||
| Class A common shares | N/A | $ | 0.03 | N/A | $ | (0.49 | ) | |||||||||
| Class B-2 common shares | N/A | - | N/A | - | ||||||||||||
| Weighted average common shares outstanding | ||||||||||||||||
| Basic: | ||||||||||||||||
| Common Shares | 51,741 | N/A | 14,044 | N/A | ||||||||||||
| Class A common shares | N/A | 31,123 | N/A | 27,445 | ||||||||||||
| Class B-2 common shares | N/A | 602 | N/A | 393 | ||||||||||||
| Diluted: | ||||||||||||||||
| Common Shares | 55,130 | N/A | 18,103 | N/A | ||||||||||||
| Class A common shares | N/A | 31,293 | N/A | 27,445 | ||||||||||||
| Class B-2 common shares | N/A | 5,342 | N/A | 393 | ||||||||||||
| Net income (loss) | $ | 19,017 | $ | 1,041 | $ | 65,413 | $ | (13,543 | ) | |||||||
| Other comprehensive income (loss): | ||||||||||||||||
Change in unrealized (depreciation) appreciation of investments, net of tax (benefit) expense of $(236) and $(345) in the quarter ended December 31, 2013 and 2012 $(2,080) and $333 in the year ended December 31, 2013 and 2012 | (439 | ) | (641 | ) | (3,861 | ) | 618 | |||||||||
| Total other comprehensive income (loss) | (439 | ) | (641 | ) | (3,861 | ) | 618 | |||||||||
| Comprehensive income (loss) | $ | 18,578 | $ | 400 | $ | 61,552 | $ | (12,925 | ) | |||||||
| Loss ratio | 1.7 | % | 3.0 | % | 1.9 | % | 3.5 | % | ||||||||
| Expense ratio | 55.3 | % | 100.2 | % | 57.6 | % | 146.3 | % | ||||||||
| Combined ratio | 57.0 | % | 103.2 | % | 59.5 | % | 149.8 | % | ||||||||
| Exhibit B | ||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
December 31, | ||||||||
| (In thousands, except per share amounts) | 2013 | 2012 | ||||||
| Assets | ||||||||
| Investments available for sale, at fair value | $ | 332,555 | $ | 247,414 | ||||
| Cash | 477,655 | 22,315 | ||||||
| Accrued investment income | 1,978 | 1,291 | ||||||
| Accounts receivable | 10,006 | 4,894 | ||||||
| Deferred policy acquisition costs | 6,173 | 2,203 | ||||||
Property and equipment (at cost, less accumulated depreciation of $36,796 in 2013 and $34,915 in 2012) | 4,411 | 3,626 | ||||||
| Prepaid federal income tax | 8,000 | - | ||||||
| Net deferred tax asset | 10,346 | - | ||||||
| Other assets | 2,846 | 1,589 | ||||||
| Total assets | $ | 853,970 | $ | 283,332 | ||||
| Liabilities and Stockholders' Equity | ||||||||
| Liabilities | ||||||||
| Reserve for losses and LAE | $ | 3,070 | $ | 1,499 | ||||
| Unearned premium reserve | 103,399 | 40,570 | ||||||
| Amounts due under Asset Purchase Agreement | 4,949 | 9,841 | ||||||
| Accrued payroll and bonuses | 13,076 | 8,284 | ||||||
| Other accrued liabilities | 7,335 | 4,015 | ||||||
| Total liabilities | 131,829 | 64,209 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders' Equity | ||||||||
| Common stock, $0.015 par value: | ||||||||
| Authorized - 233,333 in 2013; issued - 86,491 shares in 2013 | 1,297 | - | ||||||
| Class A common stock, $.01 par value: | ||||||||
| Authorized - 75,500 in 2012; issued - 34,817 shares in 2012 | - | 348 | ||||||
| Class B-2 common stock, $.01 par value: | ||||||||
| Authorized - 9,270 in 2012; issued - 9,098 shares in 2012 | - | 91 | ||||||
| Additional paid-in capital | 754,390 | 347,924 | ||||||
| Accumulated other comprehensive (loss) income | (1,447 | ) | 2,414 | |||||
| Accumulated deficit | (32,099 | ) | (97,512 | ) | ||||
| Treasury stock at cost | - | (34,142 | ) | |||||
| Total stockholders' equity | 722,141 | 219,123 | ||||||
| Total liabilities and stockholders' equity | $ | 853,970 | $ | 283,332 | ||||
| Exhibit C | ||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||
| New Insurance Written | ||||||||||||||||||||||||
| NIW by Credit Score | ||||||||||||||||||||||||
| Quarter ended December 31, | Year ended December 31, | |||||||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||
| >=760 | $ | 2,135,772 | 47.2 | % | $ | 2,330,052 | 57.9 | % | $ | 10,989,279 | 51.9 | % | $ | 6,388,236 | 56.8 | % | ||||||||
740-759 | 802,262 | 17.7 | 696,159 | 17.3 | 3,775,108 | 17.8 | 1,989,383 | 17.7 | ||||||||||||||||
720-739 | 651,269 | 14.4 | 525,245 | 13.0 | 2,909,199 | 13.8 | 1,493,243 | 13.3 | ||||||||||||||||
700-719 | 465,611 | 10.3 | 279,480 | 6.9 | 1,851,773 | 8.8 | 801,805 | 7.1 | ||||||||||||||||
680-699 | 341,968 | 7.5 | 153,738 | 3.8 | 1,231,297 | 5.8 | 446,649 | 4.0 | ||||||||||||||||
| <=679 | 131,018 | 2.9 | 42,257 | 1.1 | 395,982 | 1.9 | 121,845 | 1.1 | ||||||||||||||||
| Total | $ | 4,527,900 | 100.0 | % | $ | 4,026,931 | 100.0 | % | $ | 21,152,638 | 100.0 | % | $ | 11,241,161 | 100.0 | % | ||||||||
| NIW by LTV | ||||||||||||||||||||||||
| Quarter ended December 31, | Year ended December 31, | |||||||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||||||
| 85.00% and below | $ | 488,218 | 10.8 | % | $ | 645,332 | 16.0 | % | $ | 2,963,619 | 14.0 | % | $ | 1,659,025 | 14.8 | % | ||||||||
| 85.01% to 90.00% | 1,528,857 | 33.8 | 1,573,418 | 39.1 | 7,627,333 | 36.1 | 4,544,256 | 40.4 | ||||||||||||||||
| 90.01% to 95.00% | 2,372,909 | 52.4 | 1,787,458 | 44.4 | 10,189,658 | 48.1 | 4,987,088 | 44.3 | ||||||||||||||||
| 95.01% and above | 137,916 | 3.0 | 20,723 | 0.5 | 372,028 | 1.8 | 50,792 | 0.5 | ||||||||||||||||
| $ | 4,527,900 | 100.0 | % | $ | 4,026,931 | 100.0 | % | $ | 21,152,638 | 100.0 | % | $ | 11,241,161 | 100.0 | % | |||||||||
| NIW by Product | ||||||||||||||||||||||||
| Quarter ended December 31, | Year ended December 31, | |||||||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||
| Single Premium policies | 19.2 | % | 18.4 | % | 20.0 | % | 17.1 | % | ||||||||||||||||
| Monthly Premium policies | 80.8 | 81.6 | 80.0 | 82.9 | ||||||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||
| NIW by Purchase vs. Refinance | ||||||||||||||||||||||||
| Quarter ended December 31, | Year ended December 31, | |||||||||||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||
| Purchase | 86.9 | % | 60.1 | % | 72.1 | % | 64.4 | % | ||||||||||||||||
| Refinance | 13.1 | 39.9 | 27.9 | 35.6 | ||||||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||
| Exhibit D | ||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||
| Supplemental Information | ||||||||||||
| Insurance in Force and Risk in Force | ||||||||||||
| Portfolio by Credit Score | ||||||||||||
| Total IIF by FICO score | December 31, 2013 | December 31, 2012 | ||||||||||
($ in thousands) | ||||||||||||
| >=760 | $ | 17,102,961 | 53.3 | % | $ | 7,778,575 | 57.1 | % | ||||
740-759 | 5,724,933 | 17.9 | 2,402,603 | 17.6 | ||||||||
720-739 | 4,380,452 | 13.7 | 1,801,292 | 13.2 | ||||||||
700-719 | 2,646,717 | 8.3 | 988,160 | 7.3 | ||||||||
680-699 | 1,665,196 | 5.2 | 520,496 | 3.9 | ||||||||
| <=679 | 507,937 | 1.6 | 137,854 | 0.9 | ||||||||
| Total | $ | 32,028,196 | 100.0 | % | $ | 13,628,980 | 100.0 | % | ||||
| Total RIF by FICO score | December 31, 2013 | December 31, 2012 | ||||||||||
($ in thousands) | ||||||||||||
| >=760 | $ | 4,106,913 | 52.9 | % | $ | 1,822,677 | 56.6 | % | ||||
740-759 | 1,399,308 | 18.0 | 572,440 | 17.8 | ||||||||
720-739 | 1,081,286 | 13.9 | 435,100 | 13.5 | ||||||||
700-719 | 637,086 | 8.2 | 230,802 | 7.2 | ||||||||
680-699 | 415,414 | 5.3 | 126,200 | 4.0 | ||||||||
| <=679 | 128,598 | 1.7 | 34,412 | 0.9 | ||||||||
| Total | $ | 7,768,605 | 100.0 | % | $ | 3,221,631 | 100.0 | % | ||||
| Portfolio by LTV | ||||||||||||
| Total IIF by LTV | December 31, 2013 | December 31, 2012 | ||||||||||
($ in thousands) | ||||||||||||
| 85.00% and below | $ | 4,322,612 | 13.5 | % | $ | 1,994,994 | 14.6 | % | ||||
| 85.01% to 90.00% | 12,171,460 | 38.0 | 5,739,703 | 42.1 | ||||||||
| 90.01% to 95.00% | 15,121,279 | 47.2 | 5,839,127 | 42.8 | ||||||||
| 95.01% and above | 412,845 | 1.3 | 55,156 | 0.5 | ||||||||
| $ | 32,028,196 | 100.0 | % | $ | 13,628,980 | 100.0 | % | |||||
| Total RIF by LTV | December 31, 2013 | December 31, 2012 | ||||||||||
($ in thousands) | ||||||||||||
| 85.00% and below | $ | 474,763 | 6.1 | % | $ | 215,739 | 6.7 | % | ||||
| 85.01% to 90.00% | 2,858,683 | 36.8 | 1,334,525 | 41.4 | ||||||||
| 90.01% to 95.00% | 4,296,135 | 55.3 | 1,653,258 | 51.3 | ||||||||
| 95.01% and above | 139,024 | 1.8 | 18,109 | 0.6 | ||||||||
| $ | 7,768,605 | 100.0 | % | $ | 3,221,631 | 100.0 | % | |||||
| Portfolio by Loan Amortization Period | ||||||||||||
| Total IIF by Loan Amortization Period | December 31, 2013 | December 31, 2012 | ||||||||||
($ in thousands) | ||||||||||||
| FRM 30 years and higher | $ | 27,364,633 | 85.4 | % | $ | 11,211,969 | 82.3 | % | ||||
| FRM 20-25 years | 1,086,120 | 3.4 | 585,365 | 4.3 | ||||||||
| FRM 15 years | 2,354,656 | 7.4 | 1,206,579 | 8.9 | ||||||||
| ARM 5 years and higher | 1,222,787 | 3.8 | 625,067 | 4.5 | ||||||||
| Total | $ | 32,028,196 | 100.0 | % | $ | 13,628,980 | 100.0 | % | ||||
| Exhibit E | |||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||||||
| Portfolio Vintage Data | |||||||||||||||||||||||||||
|
| ||||||||||||||||||||||||||
Original | Remaining |
|
| ||||||||||||||||||||||||
Insurance | Insurance | % Remaining of | Insurance in Force as of December 31, 2013 | ||||||||||||||||||||||||
| Written | in Force | Original | |||||||||||||||||||||||||
| Origination year | ($ in thousands) | ($ in thousands) | Insurance | % Purchase | >90% LTV | >95% LTV | FICO < 700 | FICO >= 760 | % FRM | ||||||||||||||||||
| 2010 | $ | 245,898 | $ | 109,231 | 44.4 | % | 70.6 | % | 36.9 | % | 0.0 | % | 3.2 | % | 60.5 | % | 96.9 | % | |||||||||
| 2011 | 3,229,720 | 1,766,709 | 54.7 | % | 69.4 | % | 38.7 | % | 0.3 | % | 4.2 | % | 58.0 | % | 92.3 | % | |||||||||||
| 2012 | 11,241,161 | 9,628,905 | 85.7 | % | 66.7 | % | 46.5 | % | 0.4 | % | 5.2 | % | 56.1 | % | 96.5 | % | |||||||||||
| 2013 | 21,152,638 | 20,523,351 | 97.0 | % | 72.5 | % | 50.3 | % | 1.8 | % | 7.8 | % | 51.7 | % | 96.3 | % | |||||||||||
| Total | $ | 35,869,417 | $ | 32,028,196 | 89.3 | % | 70.6 | % | 48.5 | % | 1.3 | % | 6.8 | % | 53.4 | % | 96.2 | % | |||||||||
| Exhibit F | ||||
| Essent Group Ltd. and Subsidiaries | ||||
| Supplemental Information | ||||
| Portfolio Geographic Data | ||||
| IIF by State | ||||
| As of December 31, 2013 | As of December 31, 2012 | |||
| CA | 11.1% | 10.9% | ||
| TX | 8.2 | 7.9 | ||
| FL | 4.6 | 3.7 | ||
| NC | 4.3 | 4.3 | ||
| IL | 4.0 | 4.4 | ||
| NJ | 3.8 | 4.1 | ||
| WA | 3.6 | 3.2 | ||
| PA | 3.6 | 4.1 | ||
| GA | 3.5 | 3.2 | ||
| AZ | 3.5 | 3.3 | ||
| All Others | 49.8 | 50.9 | ||
| TOTAL | 100.0% | 100.0% | ||
| RIF by State | ||||
| As of December 31, 2013 | As of December 31, 2012 | |||
| CA | 10.5% | 10.4% | ||
| TX | 8.0 | 7.7 | ||
| FL | 4.8 | 3.8 | ||
| NC | 4.4 | 4.4 | ||
| IL | 4.0 | 4.4 | ||
| NJ | 3.7 | 4.0 | ||
| WA | 3.6 | 3.3 | ||
| PA | 3.6 | 4.2 | ||
| GA | 3.6 | 3.4 | ||
| NY | 3.3 | 3.8 | ||
| All Others | 50.5 | 50.6 | ||
| TOTAL | 100.0% | 100.0% | ||
| Exhibit G | ||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||
| Supplemental Information | ||||||||||||||||
| Defaults, Reserve for Losses and LAE, and Claims | ||||||||||||||||
| Rollforward of Insured Loans in Default | ||||||||||||||||
| Quarter ended | Year ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2013 |
| 2012 | 2013 | 2012 | ||||||||||||
| Beginning default inventory | 116 | 38 | 56 | 3 | ||||||||||||
| Plus: new defaults | 108 | 50 | 327 | 117 | ||||||||||||
| Less: cures | (57 | ) | (31 | ) | (208 | ) | (63 | ) | ||||||||
| Less: claims paid | (8 | ) | (1 | ) | (16 | ) | (1 | ) | ||||||||
| Ending default inventory | 159 | 56 | 159 | 56 | ||||||||||||
| Rollforward of Reserve for Losses and LAE | ||||||||||||||||
| Quarter ended | Year ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
($ in thousands) | 2013 | 2012 | 2013 | 2012 | ||||||||||||
| Reserve for losses and LAE at beginning of period | $ | 2,727 | $ | 1,027 | $ | 1,499 | $ | 57 | ||||||||
| Add provision for losses and LAE occurring in: | ||||||||||||||||
| Current year | 903 | 492 | 2,986 | 1,523 | ||||||||||||
| Prior years | (211 | ) | - | (665 | ) | (57 | ) | |||||||||
| Incurred losses during the period | 692 | 492 | 2,321 | 1,466 | ||||||||||||
| Deduct payments for losses and LAE occurring in: | ||||||||||||||||
| Current year | 144 | 20 | 239 | 24 | ||||||||||||
| Prior years | 205 | - | 511 | - | ||||||||||||
| Loss and LAE payments during the period | 349 | 20 | 750 | 24 | ||||||||||||
| Reserve for losses and LAE at end of period | $ | 3,070 | $ | 1,499 | $ | 3,070 | $ | 1,499 | ||||||||
| Claims | ||||||||||||||||
| Quarter ended | Year ended | |||||||||||||||
| December 31, | December 31, | |||||||||||||||
| 2013 | 2012 | 2013 | 2012 | |||||||||||||
| Number of claims paid | 8 | 1 | 16 | 1 | ||||||||||||
| Total amount paid for claims (in thousands) | $ | 343 | $ | 18 | $ | 720 | $ | 18 | ||||||||
| Average amount paid per claim (in thousands) | $ | 43 | $ | 18 | $ | 45 | $ | 18 | ||||||||
| Severity | 87 | % | 104 | % | 90 | % | 104 | % | ||||||||
| Exhibit G, continued | ||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||
| Supplemental Information | ||||||||||||||||||
| Defaults, Reserve for Losses and LAE, and Claims | ||||||||||||||||||
| As of December 31, 2013 | ||||||||||||||||||
Number of | Percentage of | Amount of | Percentage of | Defaulted RIF | Reserves as a | |||||||||||||
($ in thousands) | ||||||||||||||||||
| Missed Payments: | ||||||||||||||||||
| Three payments or less | 88 | 56 | % | $ | 841 | 30 | % | $ | 3,972 | 21 | % | |||||||
| Four to eleven payments | 56 | 35 | % | 1,497 | 53 | % | 2,672 | 56 | % | |||||||||
| Twelve or more payments | 10 | 6 | % | 300 | 11 | % | 447 | 67 | % | |||||||||
| Pending claims | 5 | 3 | % | 169 | 6 | % | 166 | 102 | % | |||||||||
| TOTAL | 159 | 100 | % | 2,807 | 100 | % | $ | 7,257 | 39 | % | ||||||||
| IBNR | 211 | |||||||||||||||||
| LAE | 52 | |||||||||||||||||
| TOTAL | $ | 3,070 | ||||||||||||||||
| Average reserve per default: | ||||||||||||||||||
| Case | $ | 17,658 | ||||||||||||||||
| Total | $ | 19,310 | ||||||||||||||||
| Default Rate | 0.11 | % | ||||||||||||||||
| As of December 31, 2012 | ||||||||||||||||||
Number of | Percentage of | Amount of | Percentage of | Defaulted RIF | Reserves as a | |||||||||||||
($ in thousands) | ||||||||||||||||||
| Missed Payments: | ||||||||||||||||||
| Three payments or less | 30 | 54 | % | $ | 391 | 28 | % | $ | 1,335 | 29 | % | |||||||
| Four to eleven payments | 19 | 34 | % | 689 | 49 | % | 948 | 73 | % | |||||||||
| Twelve or more payments | 4 | 7 | % | 132 | 10 | % | 184 | 72 | % | |||||||||
| Pending claims | 3 | 5 | % | 181 | 13 | % | 168 | 108 | % | |||||||||
| TOTAL | 56 | 100 | % | 1,393 | 100 | % | $ | 2,635 | 53 | % | ||||||||
| IBNR | 70 | |||||||||||||||||
| LAE | 36 | |||||||||||||||||
| TOTAL | $ | 1,499 | ||||||||||||||||
| Average reserve per default: | ||||||||||||||||||
| Case | $ | 24,860 | ||||||||||||||||
| Total | $ | 26,760 | ||||||||||||||||
| Default Rate | 0.09 | % | ||||||||||||||||
| Exhibit H | |||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||
| Supplemental Information | |||||||||||||
| Investment Portfolio | |||||||||||||
| Investment Portfolio by Asset Class | |||||||||||||
| Asset Class | December 31, 2013 | December 31, 2012 | |||||||||||
($ in thousands) | Fair Value | Percent | Fair Value | Percent | |||||||||
| US Treasury securities | $ | 59,187 | 17.8 | % | $ | 79,488 | 32.0 | % | |||||
| US Agency securities | 14,839 | 4.5 | 19,593 | 8.0 | |||||||||
| US Agency Mortgage-backed securities | 22,241 | 6.7 | 29,640 | 12.0 | |||||||||
| Municipal debt securities | 57,650 | 17.3 | 37,654 | 15.2 | |||||||||
| Corporate debt securities | 125,593 | 37.8 | 63,399 | 25.6 | |||||||||
| Mortgage-backed securities | 18,581 | 5.6 | 5,592 | 2.3 | |||||||||
| Asset-backed securities | 20,385 | 6.1 | 8,951 | 3.6 | |||||||||
| Money market investments | 14,079 | 4.2 | 3,097 | 1.3 | |||||||||
| Total Investments | $ | 332,555 | 100.0 | % | $ | 247,414 | 100.0 | % | |||||
| Investment Portfolio by Credit Rating | |||||||||||||
| Rating (1) | December 31, 2013 | December 31, 2012 | |||||||||||
($ in thousands) | Fair Value | Percent | Fair Value | Percent | |||||||||
| Aaa | $ | 147,862 | 44.5 | % | $ | 159,763 | 64.6 | % | |||||
| Aa1 | 21,570 | 6.5 | 13,317 | 5.4 | |||||||||
| Aa2 | 15,464 | 4.6 | 8,144 | 3.3 | |||||||||
| Aa3 | 11,902 | 3.6 | 4,031 | 1.6 | |||||||||
| A1 | 26,541 | 8.0 | 11,621 | 4.7 | |||||||||
| A2 | 17,045 | 5.1 | 16,521 | 6.7 | |||||||||
| A3 | 29,886 | 9.0 | 16,401 | 6.6 | |||||||||
| Baa1 | 24,441 | 7.3 | 6,321 | 2.6 | |||||||||
| Baa2 | 30,782 | 9.3 | 9,753 | 3.9 | |||||||||
| Baa3 | 7,062 | 2.1 | 1,542 | 0.6 | |||||||||
| Below Baa3 | - | - | - | - | |||||||||
| Total Investments | $ | 332,555 | 100.0 | % | $ | 247,414 | 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 | |||||||||||||
| December 31, 2013 | December 31, 2012 | ||||||||||||
| Effective Duration ($ in thousands) | Fair Value | Percent | Fair Value | Percent | |||||||||
| < 1 Year | $ | 65,092 | 19.6 | % | $ | 33,345 | 13.5 | % | |||||
| 1 to < 2 Years | 19,093 | 5.7 | 41,712 | 16.9 | |||||||||
| 2 to < 3 Years | 74,335 | 22.4 | 33,475 | 13.5 | |||||||||
| 3 to < 4 Years | 63,214 | 19.0 | 42,516 | 17.1 | |||||||||
| 4 to < 5 Years | 66,230 | 19.9 | 47,469 | 19.2 | |||||||||
| 5 or more Years | 44,591 | 13.4 | 48,897 | 19.8 | |||||||||
| Total Investment Securities | $ | 332,555 | 100.0 | % | $ | 247,414 | 100.0 | % | |||||
| Pre-tax investment income yield: | |||||||||||||
| Year ended December 31, 2013 | 1.1 | % | |||||||||||
| Year ended December 31, 2012 | 1.2 | % | |||||||||||
| Cash and Investments at holding company Essent Group Ltd. ($ in thousands): | |||||||||||||
| As of December 31, 2013 | $ | 246,220 | |||||||||||
| As of December 31, 2012 | $ | 4,035 | |||||||||||
| Exhibit I | |||||||
| Essent Group Ltd. and Subsidiaries | |||||||
| Supplemental Information | |||||||
| Insurance Company Capital | |||||||
| As of | |||||||
| December 31, 2013 | December 31, 2012 | ||||||
| Combined statutory capital (A) | $ | 469,424 | $ | 203,611 | |||
| Risk to capital ratios: (B) | |||||||
| Essent Guaranty, Inc. | 16.6:1 | 15.8:1 | |||||
| Essent Guaranty of PA, Inc. | 17.1:1 | 16.2:1 | |||||
| Combined (C) | 16.5:1 | 15.8:1 | |||||
| (A) Combined statutory capital equals sum of statutory capital of Essent Guaranty, Inc. plus Essent Guaranty of PA, Inc., after eliminating the impact of intercompany transactions. Statutory capital is computed based on accounting practices prescribed or permitted by the Pennsylvania Insurance Department. |
| (B) The risk to capital ratio is calculated as the ratio of net risk in force to statutory capital. Net risk in force represents total risk in force, net of reinsurance ceded and net of exposures on policies for which loss reserves have been established. |
| (C) The combined risk to capital ratio equals the sum of the net risk in force of Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. divided by the combined statutory capital. |
| Exhibit J | ||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||
| Historical Quarterly Data | ||||||||||||||||||||
| 2013 | 2012 | |||||||||||||||||||
| Selected Income Statement Data | December 31 | September 30 | June 30 | March 31 | December 31 | |||||||||||||||
(in thousands, except per share amounts) | ||||||||||||||||||||
| Revenues: | ||||||||||||||||||||
| Net premiums written | $ | 52,878 | $ | 55,026 | $ | 44,923 | $ | 33,373 | $ | 28,219 | ||||||||||
| Net premiums earned | 40,344 | 34,282 | 27,481 | 21,264 | 16,498 | |||||||||||||||
| Other revenues | 2,009 | 2,173 | 2,083 | 1,767 | 1,915 | |||||||||||||||
| Total revenues | 42,353 | 36,455 | 29,564 | 23,031 | 18,413 | |||||||||||||||
| Losses and expenses: | ||||||||||||||||||||
| Provision for losses and LAE | 692 | 319 | 580 | 730 | 492 | |||||||||||||||
| Other underwriting and operating expenses | 22,299 | 18,237 | 15,557 | 14,962 | 16,535 | |||||||||||||||
| Total losses and expenses | 22,991 | 18,556 | 16,137 | 15,692 | 17,027 | |||||||||||||||
| Income (loss) before income taxes | 19,362 | 17,899 | 13,427 | 7,339 | 1,386 | |||||||||||||||
| Income tax expense (benefit) | 345 | 2,280 | (10,150 | ) | 139 | 345 | ||||||||||||||
| Net income | $ | 19,017 | $ | 15,619 | $ | 23,577 | $ | 7,200 | $ | 1,041 | ||||||||||
| Earnings (loss) per share: | ||||||||||||||||||||
| Basic: | ||||||||||||||||||||
| Common Shares | $ | 0.23 | N/A | N/A | N/A | N/A | ||||||||||||||
| Class A common shares | N/A | $ | 0.36 | $ | 0.63 | $ | 0.23 | $ | 0.03 | |||||||||||
| Class B-2 common shares | N/A | 0.07 | 0.40 | - | - | |||||||||||||||
| Diluted: | ||||||||||||||||||||
| Common Shares | $ | 0.22 | N/A | N/A | N/A | N/A | ||||||||||||||
| Class A common shares | N/A | $ | 0.35 | $ | 0.62 | $ | 0.23 | $ | 0.03 | |||||||||||
| Class B-2 common shares | N/A | 0.02 | 0.09 | - | - | |||||||||||||||
| Weighted average common shares outstanding | ||||||||||||||||||||
| Basic: | ||||||||||||||||||||
| Common Shares | 51,741 | N/A | N/A | N/A | N/A | |||||||||||||||
| Class A common shares | N/A | 43,616 | 36,793 | 31,805 | 31,123 | |||||||||||||||
| Class B-2 common shares | N/A | 1,822 | 1,334 | 853 | 602 | |||||||||||||||
| Diluted: | ||||||||||||||||||||
| Common Shares | 55,130 | N/A | N/A | N/A | N/A | |||||||||||||||
| Class A common shares | N/A | 43,788 | 36,901 | 31,864 | 31,293 | |||||||||||||||
| Class B-2 common shares | N/A | 6,054 | 5,994 | 6,009 | 5,342 | |||||||||||||||
| Other Data: | ||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||
| Loss ratio (1) | 1.7 | % | 0.9 | % | 2.1 | % | 3.4 | % | 3.0 | % | ||||||||||
| Expense ratio (2) | 55.3 | % | 53.2 | % | 56.6 | % | 70.4 | % | 100.2 | % | ||||||||||
| Combined ratio | 57.0 | % | 54.1 | % | 58.7 | % | 73.8 | % | 103.2 | % | ||||||||||
| New insurance written | $ | 4,527,900 | $ | 6,408,055 | $ | 5,895,127 | $ | 4,321,556 | $ | 4,026,931 | ||||||||||
| Average premium rate (3) | 0.54 | % | 0.54 | % | 0.55 | % | 0.55 | % | 0.56 | % | ||||||||||
| Insurance in force (end of period) | $ | 32,028,196 | $ | 28,198,722 | $ | 22,576,300 | $ | 17,430,810 | $ | 13,628,980 | ||||||||||
| Policies in force | 141,417 | 123,737 | 98,818 | 76,455 | 59,764 | |||||||||||||||
| Weighted-average coverage (4) | 24.3 | % | 24.0 | % | 23.7 | % | 23.5 | % | 23.6 | % | ||||||||||
| Annual persistency | 86.1 | % | 83.1 | % | 80.1 | % | 80.9 | % | 82.2 | % | ||||||||||
| Loans in default (count) | 159 | 116 | 90 | 75 | 56 | |||||||||||||||
| Percentage of loans in default | 0.11 | % | 0.09 | % | 0.09 | % | 0.10 | % | 0.09 | % | ||||||||||
| (1) Loss ratio is calculated by dividing the provision for loss and loss adjustment expenses by net premiums earned. |
| (2) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned. |
| (3) Net premium earned as a percentage of average insurance in force for the period. |
| (4) End of period risk in force divided by insurance in force. |
| Exhibit K | ||||||
| Essent Group Ltd. and Subsidiaries | ||||||
| Supplemental Information | ||||||
| Earnings per Share | ||||||
| Quarter ended | Year ended | |||||
| December 31, 2013 | December 31, 2013 | |||||
| Net income (loss) | $ | 19,017 | $ | 65,413 | ||
| Less: Class A dividends declared | - | - | ||||
| Less: Class B-2 dividends declared | - | - | ||||
| Undistributed net income (loss) | $ | 19,017 | $ | 65,413 | ||
| Net income (loss) allocable to Common (1) | $ | 12,037 | $ | 12,706 | ||
| Net income (loss) allocable to Class A (2) | 6,980 | 52,707 | ||||
| Basic earnings (loss) per Common share: | $ | 0.23 | $ | 0.90 | ||
| Diluted earnings (loss) per Common share: | $ | 0.22 | $ | 0.70 | ||
| Basic weighted average Common shares outstanding (3): | 51,741 | 14,044 | ||||
| Diluted weighted average Common shares outstanding (3): | 55,130 | 18,103 | ||||
Note: | Prior to the Company’s initial public offering on November 5, 2013 (“IPO”), the Company had two classes of common shares outstanding: Class A common shares and Class B-2 common shares. Upon the completion of the IPO, all of the Class A common shares and the Class B-2 common shares converted into a single class of common shares of the Company (the “Common Shares”), as more fully described in the Company’s prospectus dated October 30, 2013. Earnings Per Share (“EPS”) was calculated and presented prior to the IPO using the “two-class” method which provides that earnings and losses are allocated to each class of common shares according to the dividends declared or unpaid cumulative dividends earned, with the remaining undistributed earnings allocated according to each share’s respective participation rights. | |
(1) | For purposes of determining EPS in the quarter and the year ended December 31, 2013, the net income allocated to the Class B-2 common shares and all the net income of the Company for the period following the IPO has been allocated to the Common Shares. | |
(2) | The Class A common shares accrued a 10% cumulative dividend and the Class B-2 common shares had no stated dividend rate with any dividends being declared at the discretion of the Company's Board of Directors. Accordingly, substantially all of the net income for the periods prior to the IPO was allocated to the Class A common shares for purposes of determining EPS. | |
(3) | The weighted average basic and diluted Common Shares outstanding for the periods indicated includes: (a) the weighted average Class B-2 common shares outstanding (adjusted for the 2 for 3 share split) for the period from January 1, 2013 until the date of the conversion to Common Shares at the IPO, and (b) the weighted average Common Shares outstanding for the period from November 5, 2013 until December 31, 2013. | |
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 stock units) issued to management and the Board of Directors and any in the money options, warrants and similar instruments. Accumulated other comprehensive income (loss) includes unrealized gains and losses that arise from changes in the market value of the Company’s investments that are classified as available for sale. The Company does not view these unrealized gains and losses to be indicative of our fundamental operating performance. As of December 31, 2013, the Company does not have any options, warrants and similar instruments outstanding. |
The following table sets forth the reconciliation of adjusted book value to the most comparable GAAP amount as of December 31, 2013 in accordance with Regulation G: |
| (in thousands, except per share amounts) | |||||
| December 31, 2013 | |||||
| Numerator: | |||||
| Total Stockholders' Equity (Book Value) | $ | 722,141 | |||
| Add Back: Accumulated Other Comprehensive Loss | 1,447 | ||||
| Adjusted Book Value | $ | 723,588 | |||
| Denominator: | |||||
| Total Outstanding Common shares | 86,491 | ||||
| Add: Outstanding Restricted Share Units | 528 | ||||
| Total outstanding Common shares and share units | 87,019 | ||||
| Adjusted Book Value per Share | $ | 8.32 | |||
Source:
Essent Group Ltd.
Media
JD Walker Communications, LLC
Janice Daue Walker, 610-230-0556
media@essentgroup.com
or
Investor Relations
855-809-ESNT
ir@essentgroup.com