Essent Group Ltd. Reports Fourth Quarter and Full Year 2013 Results

February 19, 2014

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the fourth quarter ended December 31, 2013 of $19.0 million. Net income for the full year 2013 was $65.4 million, which included a tax benefit of $7.4 million.

Primary insurance in force as of December 31, 2013, was $32.0 billion, representing an increase of 135% compared to $13.6 billion of insurance in force as of December 31, 2012. As of December 31, 2013, consolidated stockholders’ equity was $722.1 million and combined statutory capital in insurance subsidiaries was $469.4 million.

“2013 was a landmark year for Essent. We achieved investment grade ratings from both S&P and Moody’s and also successfully completed our initial public offering, giving us greater access to capital to support future growth,” said Mark Casale, Chairman and Chief Executive Officer. “In addition, our insurance in force growth fueled a significant increase in our top line revenues, resulting in record earnings for the year.”

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 of December 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 Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. was 16.5:1 as of December 31, 2013, compared to 15.8:1 as of December 31, 2012.

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 31467424 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 31467424.

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 listed under "Risk Factors" in the prospectus dated as of October 30, 2013 filed pursuant to Rule 424(b)(4) with the Securities and Exchange Commission on November 1, 2013. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

Non-GAAP Financial Measures

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

About the Company

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

 
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
 
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
Policies in
Default

 

Percentage of
Policies in
Default

 

Amount of
Reserves

 

Percentage of
Reserves

 

Defaulted RIF

 

Reserves as a
Percentage of
RIF

($ in thousands)

            
Missed Payments:            
Three payments or less 88  56% $841 30% $3,972 21%
Four to eleven payments 56  35%  1,497 53%  2,672 56%
Twelve or more payments 10  6%  300 11%  447 67%
Pending claims 5  3%  169 6%  166 102%
TOTAL 159  100%  2,807 100% $7,257 39%
IBNR      211      
LAE      52      
TOTAL     $3,070      
             
Average reserve per default:            
Case     $17,658      
Total     $19,310      
             
Default Rate 0.11%          
             
             
             
  As of December 31, 2012
  

Number of
Policies in
Default

 

Percentage of
Policies in
Default

 

Amount of
Reserves

 

Percentage of
Reserves

 

Defaulted RIF

 

Reserves as a
Percentage of
RIF

($ in thousands)

            
Missed Payments:            
Three payments or less 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.

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