Essent Group Ltd. Reports Fourth Quarter and Full Year 2014 Results

February 13, 2015

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended December 31, 2014 of $28.9 million or $0.33 per diluted share. Net income for the full year 2014 was $88.5 million or $1.03 per diluted share.

Primary insurance in force as of December 31, 2014, was $50.8 billion, representing an increase of 58% compared to $32.0 billion of insurance in force as of December 31, 2013. As of December 31, 2014, consolidated stockholders’ equity was $955.7 million and combined statutory capital in the insurance subsidiaries was $705.9 million.

“2014 was another milestone year for Essent and our results reflect the solid progress we have made against our goals,” said Mark Casale, Chairman and Chief Executive Officer. “We continue to expand the breadth and depth of our franchise, both in terms of our domestic business and our reinsurance platform. As a result of our efforts this year, we believe Essent is well positioned and I remain optimistic about Essent’s prospects heading into 2015!”

Financial Highlights:

  • New insurance written for the fourth quarter was $6.5 billion, compared to $8.8 billion in the third quarter and $4.5 billion in the fourth quarter of 2013. For the full year 2014, new insurance written was $24.8 billion, compared to $21.2 billion for 2013.
  • Net premiums earned for the fourth quarter were $67.8 million, compared to $60.3 million in the third quarter and $40.3 million in the fourth quarter of 2013. For the full year 2014, net premiums earned were $223.2 million, compared to $123.4 million for 2013.
  • Income before taxes for the fourth quarter was $44.0 million, compared to $38.8 million in the third quarter and $19.4 million in the fourth quarter of 2013. For the full year 2014, income before taxes was $135.9 million, compared to $58.0 million for 2013.
  • The expense ratio for the fourth quarter was 37.8%, compared to 40.6% in the third quarter and 55.3% in the fourth quarter of 2013. For the full year 2014, the expense ratio was 43.6%, compared to 57.6% for 2013.
  • The provision for losses and LAE for the fourth quarter was $3.0 million, compared to $1.4 million in the third quarter and $0.7 million in the fourth quarter of 2013. For the full year 2014, the provision for losses and LAE was $6.3 million, compared to $2.3 million for 2013.
  • The percentage of loans in default as of December 31, 2014 was 0.20%, compared to 0.15% as of September 30, 2014 and 0.11% as of December 31, 2013.
  • The combined ratio for the fourth quarter was 42.3%, compared to 42.9% in the third quarter and 57.0% in the fourth quarter of 2013. For the full year 2014, the combined ratio was 46.4%, compared to 59.5% for 2013.
  • The consolidated balance of cash and investments at December 31, 2014 was $1.1 billion, including cash and investment balances at Essent Group Ltd. of $126.3 million.
  • The combined risk to capital ratio of the US mortgage insurance business, which includes statutory capital for both Essent Guaranty, Inc. and Essent Guaranty of PA, Inc., was 16.2:1 as of December 31, 2014.
  • Essent Group Ltd. contributed approximately $50 million of capital to Essent Reinsurance, Ltd.
  • Essent Reinsurance, Ltd. was selected by Freddie Mac to participate in Freddie Mac’s Agency Credit Insurance Structure (“ACIS”) 2014-3 transaction and insure $15.5 million of risk that Freddie Mac had retained as part of its STACR2014-DN2 transaction.

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 67143840 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 67143840.

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

Forward Looking Statements

This press release may include “forward-looking statements” which are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "plan," "seek," "comfortable with," "will," "expect," "intend," "estimate," "anticipate," "believe" or "continue" or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: changes in or to Fannie Mae and Freddie Mac (the “GSEs”), whether through Federal legislation, restructurings or a shift in business practices; failure to continue to meet the mortgage insurer eligibility requirements of the GSEs; competition for customers; lenders or investors seeking alternatives to private mortgage insurance; an increase in the number of loans insured through Federal government mortgage insurance programs, including those offered by the Federal Housing Administration; decline in new insurance written and franchise value due to loss of a significant customer; decline in the volume of low down payment mortgage originations; the definition of "Qualified Mortgage" reducing the size of the mortgage origination market or creating incentives to use government mortgage insurance programs; the definition of "Qualified Residential Mortgage" reducing the number of low down payment loans or lenders and investors seeking alternatives to private mortgage insurance; the implementation of the Basel III Capital Accord discouraging the use of private mortgage insurance; a decrease in the length of time that insurance policies are in force; uncertainty of loss reserve estimates; deteriorating economic conditions; non-U.S. operations becoming subject to U.S. Federal income taxation; becoming considered a passive foreign investment company for U.S. Federal income tax purposes; and other risks and factors described in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2013 filed with the Securities and Exchange Commission on March 10, 2014. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

Non-GAAP Financial Measures

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

About the Company

Essent Group Ltd. (NYSE: ESNT) is a Bermuda-based holding company which, through its wholly-owned subsidiary Essent Guaranty, Inc., (collectively, “Essent”) offers private mortgage insurance for single-family mortgage loans in the United StatesEssent provides private capital to mitigate mortgage credit risk, allowing lenders to make additional mortgage financing available to prospective homeowners. Headquartered in Radnor, Pennsylvania and rated BBB+ by Standard & Poor’s and Baa2 by Moody’s, Essent Guaranty, Inc. is licensed to write mortgage insurance in all 50 states and the District of Columbia, and is approved by Fannie Mae and Freddie MacEssent also offers mortgage-related insurance and reinsurance through its Bermuda-based subsidiary, Essent Reinsurance Ltd. Additional information regarding Essent may be found at www.essentgroup.com.

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

Quarter and Year ended December 31, 2014

     
     
Exhibit A:   Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Exhibit B:   Condensed Consolidated Balance Sheets (Unaudited)
Exhibit C:   Historical Quarterly Data
Exhibit D:   New Insurance Written
Exhibit E:   Insurance in Force and Risk in Force
Exhibit F:   Other Risk in Force
Exhibit G:   Portfolio Vintage Data
Exhibit H:   Portfolio Geographic Data
Exhibit I:   Defaults, Reserve for Losses and LAE, and Claims
Exhibit J:   Investment Portfolio
Exhibit K:   Insurance Company Capital
Exhibit L:   Earnings per Share
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 December 31,  Year Ended December 31,

(In thousands, except per share amounts)

  2014  2013  2014  2013
Revenues:                    
Net premiums written  $83,219   $52,878   $276,778   $186,200 
Increase in unearned premiums   (15,405)   (12,534)   (53,549)   (62,829)
Net premiums earned   67,814    40,344    223,229    123,371 
Net investment income   3,902    1,228    12,285    4,110 
Realized investment gains, net   306    21    925    116 
Other income   720    760    3,028    3,806 
Total revenues   72,742    42,353    239,467    131,403 
                     
Losses and expenses:                    
Provision for losses and LAE   3,049    692    6,308    2,321 
Other underwriting and operating expenses   25,656    22,299    97,232    71,055 
Total losses and expenses   28,705    22,991    103,540    73,376 
                     
Income before income taxes   44,037    19,362    135,927    58,027 
Income tax expense (benefit)   15,171    345    47,430    (7,386)
Net income  $28,866   $19,017   $88,497   $65,413 
                     
                     
Earnings per Common Share:                    
Basic  $0.34   $0.23   $1.05   $0.90 
Diluted   0.33    0.22    1.03    0.70 
                     
Weighted average Common Shares outstanding:                    
Basic   86,134    51,741    83,986    14,044 
Diluted   87,950    55,130    85,602    18,103 
                     
Net income  $28,866   $19,017   $88,497   $65,413 
                     
Other comprehensive income (loss):                    

Change in unrealized appreciation (depreciation) of investments, net of tax expense (benefit) of $854 and ($236) in the three months ended December 31, 2014 and 2013 and $2,825 and ($2,080) in the year ended December 31, 2014 and 2013

   2,125    (439)   6,114    (3,861)
Total other comprehensive income (loss)   2,125    (439)   6,114    (3,861)

Comprehensive income

  $30,991   $18,578   $94,611   $61,552 
                     
                     
Loss ratio   4.5%   1.7%   2.8%   1.9%
Expense ratio   37.8%   55.3%   43.6%   57.6%
Combined ratio   42.3%   57.0%   46.4%   59.5%
                     

 

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

(In thousands, except per share amounts)

  2014  2013
Assets         
Investments available for sale, at fair value         
Fixed maturities  $846,925  $318,476 
Short-term investments   210,688   14,079 
Total investments   1,057,613   332,555 
Cash   24,411   477,655 
Accrued investment income   5,748   1,978 
Accounts receivable   15,810   10,006 
Deferred policy acquisition costs   9,597   6,173 

Property and equipment (at cost, less accumulated depreciation of $39,260 in 2014 and $36,796 in 2013)

   5,841   4,411 
Prepaid federal income tax   59,673   8,000 
Net deferred tax asset   -   10,346 
Other assets   2,768   2,846 
          
Total assets  $1,181,461  $853,970 
          
Liabilities and Stockholders' Equity         
Liabilities         
Reserve for losses and LAE  $8,427  $3,070 
Unearned premium reserve   156,948   103,399 
Amounts due under Asset Purchase Agreement   -   4,949 
Accrued payroll and bonuses   14,585   13,076 
Net deferred tax liability   37,092   - 
Other accrued liabilities   8,671   7,335 
Total liabilities   225,723   131,829 
          
Commitments and contingencies         
          
Stockholders' Equity         
Common Shares, $0.015 par value:         
Authorized - 233,333; issued - 92,546 shares in 2014 and 86,491 shares in 2013   1,388   1,297 
Additional paid-in capital   893,285   754,390 
Accumulated other comprehensive income (loss)   4,667   (1,447)
Retained earnings (accumulated deficit)   56,398   (32,099)
Total stockholders' equity   955,738   722,141 
          
Total liabilities and stockholders' equity  $1,181,461  $853,970 
          

 

 
Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                                         
                                         
   2014  2013
Selected Income Statement Data  December 31  September 30  June 30  March 31  December 31  September 30  June 30  March 31

(In thousands, except per share amounts)

                                        
Revenues:                                        
Net premiums written  $83,219   $77,862   $63,505   $52,192   $52,878   $55,026   $44,923   $33,373 
                                         
Net premiums earned   67,814    60,323    50,342    44,750    40,344    34,282    27,481    21,264 
Other revenues   4,928    4,298    3,941    3,071    2,009    2,173    2,083    1,767 
Total revenues   72,742    64,621    54,283    47,821    42,353    36,455    29,564    23,031 
                                         
Losses and expenses:                                        
Provision for losses and LAE   3,049    1,391    966    902    692    319    580    730 
Other underwriting and operating expenses   25,656    24,469    23,648    23,459    22,299    18,237    15,557    14,962 
Total losses and expenses   28,705    25,860    24,614    24,361    22,991    18,556    16,137    15,692 
                                         
Income before income taxes   44,037    38,761    29,669    23,460    19,362    17,899    13,427    7,339 
Income tax expense (benefit)   15,171    13,691    10,114    8,454    345    2,280    (10,150)   139 
Net income  $28,866   $25,070   $19,555   $15,006   $19,017   $15,619   $23,577   $7,200 
                                         
Earnings per share:                                        
Basic:                                        
Common Shares  $0.34   $0.30   $0.23   $0.18   $0.23    N/A    N/A    N/A 
Class A common shares   N/A    N/A    N/A    N/A    N/A   $0.36   $0.63   $0.23 
Class B-2 common shares   N/A    N/A    N/A    N/A    N/A    0.07    0.40    - 
                                         
Diluted:                                        
Common Shares  $0.33   $0.29   $0.23   $0.18   $0.22    N/A    N/A    N/A 
Class A common shares   N/A    N/A    N/A    N/A    N/A   $0.35   $0.62   $0.23 
Class B-2 common shares   N/A    N/A    N/A    N/A    N/A    0.02    0.09    - 
                                         
Weighted average common shares outstanding:                                        
Basic:                                        
Common Shares   86,134    83,640    83,276    82,864    51,741    N/A    N/A    N/A 
Class A common shares   N/A    N/A    N/A    N/A    N/A    43,616    36,793    31,805 
Class B-2 common shares   N/A    N/A    N/A    N/A    N/A    1,822    1,334    853 
                                         
Diluted:                                        
Common Shares   87,950    85,028    84,706    84,696    55,130    N/A    N/A    N/A 
Class A common shares   N/A    N/A    N/A    N/A    N/A    43,788    36,901    31,864 
Class B-2 common shares   N/A    N/A    N/A    N/A    N/A    6,054    5,994    6,009 
                                         
Other Data:                                        

($ in thousands)

                                        
                                         
Loss ratio (1)   4.5%   2.3%   1.9%   2.0%   1.7%   0.9%   2.1%   3.4%
Expense ratio (2)   37.8%   40.6%   47.0%   52.4%   55.3%   53.2%   56.6%   70.4%
Combined ratio   42.3%   42.9%   48.9%   54.4%   57.0%   54.1%   58.7%   73.8%
                                         
    

(1)

  

Loss ratio is calculated by dividing the provision for loss and loss adjustment expenses by net premiums earned.

(2)

  

Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned.

    

 

                                         
Exhibit C, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                                         
   2014  2013
Other Data, continued:  December 31  September 30  June 30  March 31  December 31  September 30  June 30  March 31

($ in thousands)

                                        
                                         
Flow:                                        
New insurance written  $6,204,821   $7,283,169   $5,874,334   $3,630,573   $4,527,900   $6,408,055   $5,895,127   $4,321,556 
New risk written   1,523,527    1,802,408    1,477,547    907,257    1,147,560    1,584,267    1,409,905    991,011 
                                         
Bulk:                                        
New insurance written  $300,008   $1,506,529   $-   $-   $-   $-   $-   $- 
New risk written   35,007    30,131    -    -    -    -    -    - 
                                         
Consolidated:                                        
Average premium rate (3)   0.56%   0.55%   0.54%   0.54%   0.54%   0.54%   0.55%   0.55%
New insurance written  $6,504,829   $8,789,698   $5,874,334   $3,630,573   $4,527,900   $6,408,055   $5,895,127   $4,321,556 
New risk written  $1,558,534   $1,832,539   $1,477,547   $907,257   $1,147,560   $1,584,267   $1,409,905   $991,011 
Insurance in force (end of period)  $50,762,594   $46,428,526   $39,379,879   $34,778,057   $32,028,196   $28,198,722   $22,576,300   $17,430,810 
Risk in Force (end of period)  $12,227,270   $11,152,497   $9,700,549   $8,493,862   $7,768,605   $6,764,997   $5,348,917   $4,100,835 
Policies in force   229,721    209,841    175,773    154,451    141,417    123,737    98,818    76,455 
Weighted-average coverage (4)   24.1%   24.0%   24.6%   24.4%   24.3%   24.0%   23.7%   23.5%
Annual persistency   86.4%   88.5%   89.1%   87.9%   86.1%   83.1%   80.1%   80.9%
                                         
Loans in default (count)   457    312    235    192    159    116    90    75 
Percentage of loans in default   0.20%   0.15%   0.13%   0.12%   0.11%   0.09%   0.09%   0.10%
                                         
    

(3)

  

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

(4)

  

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

    

 

   
Exhibit D
                           
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
                           
                           
NIW by Credit Score
   Three months ended  Year ended
   December 31, 2014  December 31, 2013  December 31, 2014  December 31, 2013

($ in thousands)

                        
  >=760  $2,618,070   42.2%  $2,135,772   47.2%  $10,045,373   43.7%  $10,989,279   51.9%
  740-759   1,017,384   16.4    802,262   17.7    3,808,163   16.6    3,775,108   17.8 
  720-739   868,254   14.0    651,269   14.4    3,314,333   14.4    2,909,199   13.8 
  700-719   692,036   11.2    465,611   10.3    2,475,271   10.8    1,851,773   8.8 
  680-699   576,830   9.3    341,968   7.5    2,020,177   8.8    1,231,297   5.8 
  <=679   432,247   6.9    131,018   2.9    1,329,580   5.7    395,982   1.9 
Total  $6,204,821   100.0%  $4,527,900   100.0%  $22,992,897   100.0%  $21,152,638   100.0%
                           
Weighted-average credit score   745       752       747       756    
                           
                           
                           
NIW by LTV
     Three months ended  Year ended
     December 31, 2014  December 31, 2013  December 31, 2014  December 31, 2013

($ in thousands)

                        
  85.00% and below  $931,067   15.0%  $488,218   10.8%  $2,991,324   13.0%  $2,963,619   14.0%
  85.01% to 90.00%   2,057,770   33.2    1,528,857   33.8    7,694,465   33.5    7,627,333   36.1 
  90.01% to 95.00%   3,176,124   51.2    2,372,909   52.4    12,147,728   52.8    10,189,658   48.1 
  95.01% and above   39,860   0.6    137,916   3.0    159,380   0.7    372,028   1.8 
     $6,204,821   100.0%  $4,527,900   100.0%  $22,992,897   100.0%  $21,152,638   100.0%
                           
Weighted-average LTV   91%      92%      92%      91%   
                           
                           
                           
NIW by Product
     Three months ended  Year ended
     December 31, 2014  December 31, 2013  December 31, 2014  December 31, 2013
Single Premium policies     22.8%     19.2%     20.1%     20.0%
Monthly Premium policies     77.2      80.8      79.9      80.0 
        100.0%     100.0%     100.0%     100.0%
                           
                           
                           
NIW by Purchase vs. Refinance
     Three months ended  Year ended
     December 31, 2014  December 31, 2013  December 31, 2014  December 31, 2013
Purchase     77.7%     86.9%     82.9%     72.1%
Refinance     22.3      13.1      17.1      27.9 
        100.0%     100.0%     100.0%     100.0%
                               

 

 
Exhibit D, continued
                           
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Bulk
                           
                           
NIW by Credit Score
     Three months ended  Year ended
     December 31, 2014  December 31, 2013  December 31, 2014  December 31, 2013

($ in thousands)

                        
  >=760  $203,901   68.0%  $-  0.0%  $694,882   38.5%  $-  0.0%
  740-759   51,590   17.2    -  -    286,790   15.9    -  - 
  720-739   34,077   11.4    -  -    269,065   14.9    -  - 
  700-719   10,440   3.4    -  -    244,314   13.5    -  - 
  680-699   -   -    -  -    190,009   10.5    -  - 
  <=679   -   -    -  -    121,477   6.7    -  - 
Total  $300,008   100.0%  $-  0.0%  $1,806,537   100.0%  $-  0.0%
                                   

Weighted-average credit score

   

771

        

N/A

       

742

        

N/A

    
                  

 

          
                           
                           
NIW by LTV
     Three months ended  Year ended
     December 31, 2014  December 31, 2013  December 31, 2014  December 31, 2013

($ in thousands)

                        
  85.00% and below  $10,706   3.6%  $-  0.0%  $62,316   3.4%  $-  0.0%
  85.01% to 90.00%   151,608   50.5    -  -    273,390   15.1    -  - 
  90.01% to 95.00%   137,694   45.9    -  -    855,547   47.4    -  - 
  95.01% and above   -   -    -  -    615,284   34.1    -  - 
     $300,008   100.0%  $-  0.0%  $1,806,537   100.0%  $-  0.0%
                           
Weighted-average LTV   91%      N/A      93%      N/A   
                           
                           
                           
NIW by Product
     Three months ended  Year ended
     December 31, 2014  December 31, 2013  December 31, 2014  December 31, 2013
Single Premium policies     100.0%     0.0%     16.6%     0.0%
Monthly Premium policies     -      -      83.4      - 
        100.0%     0.0%     100.0%     0.0%
                           
                           
                           
NIW by Purchase vs. Refinance
     Three months ended  Year ended
     December 31, 2014  December 31, 2013  December 31, 2014  December 31, 2013
Purchase     90.0%     0.0%     86.5%     0.0%
Refinance     10.0      -      13.5      - 
        100.0%     0.0%     100.0%     0.0%
                               

 

 
Exhibit E
                     
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force: Consolidated
                     
                     
Portfolio by Credit Score
Total IIF by FICO score  December 31, 2014  September 30, 2014  December 31, 2013

($ in thousands)

                  
  >=760  $24,546,571   48.4%  $22,859,418   49.2%  $17,102,961   53.3%
  740-759   8,804,454   17.3    8,102,165   17.5    5,724,933   17.9 
  720-739   7,185,175   14.2    6,561,002   14.1    4,380,452   13.7 
  700-719   4,849,412   9.6    4,342,161   9.4    2,646,717   8.3 
  680-699   3,540,811   7.0    3,102,261   6.7    1,665,196   5.2 
  <=679   1,836,171   3.5    1,461,519   3.1    507,937   1.6 
Total  $50,762,594   100.0%  $46,428,526   100.0%  $32,028,196   100.0%
                     
Weighted-average credit score   753       754       758    
                     
                     
Total RIF by FICO score  December 31, 2014  September 30, 2014  December 31, 2013

($ in thousands)

                  
  >=760  $5,900,373   48.3%  $5,490,591   49.2%  $4,106,913   52.9%
  740-759   2,135,891   17.4    1,960,787   17.6    1,399,308   18.0 
  720-739   1,750,232   14.3    1,593,492   14.3    1,081,286   13.9 
  700-719   1,145,431   9.4    1,019,259   9.1    637,086   8.2 
  680-699   859,436   7.0    745,744   6.7    415,414   5.3 
  <=679   435,907   3.6    342,624   3.1    128,598   1.7 
Total  $12,227,270   100.0%  $11,152,497   100.0%  $7,768,605   100.0%
                     
                     
                     
                     
Portfolio by LTV
Total IIF by LTV  December 31, 2014  September 30, 2014  December 31, 2013

($ in thousands)

                  
  85.00% and below  $6,100,274   12.0%  $5,581,330   12.0%  $4,322,612   13.5%
  85.01% to 90.00%   17,719,816   34.9    16,358,760   35.2    12,171,460   38.0 
  90.01% to 95.00%   25,832,106   50.9    23,383,926   50.4    15,121,279   47.2 
  95.01% and above   1,110,398   2.2    1,104,510   2.4    412,845   1.3 
     

$

50,762,594   100%  

$

46,428,526   100.0%  $32,028,196   100.0%
                     
Weighted-average LTV   92%      92%      91%   
                     
                     
Total RIF by LTV  December 31, 2014  September 30, 2014  December 31, 2013

($ in thousands)

                  
  85.00% and below  $681,908   5.6%  $621,083   5.6%  $474,763   6.1%
  85.01% to 90.00%   4,174,743   34.1    3,859,783   34.6    2,858,683   36.8 
  90.01% to 95.00%   7,203,270   58.9    6,502,875   58.3    4,296,135   55.3 
  95.01% and above   167,349   1.4    168,756   1.5    139,024   1.8 
     $12,227,270   100%  $11,152,497   100.0%  $7,768,605   100.0%
                     
                     
                     
                     
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period  December 31, 2014  September 30, 2014  December 31, 2013

($ in thousands)

                  
  FRM 30 years and higher  $44,503,607   87.7%  $40,633,185   87.5%  $27,364,633   85.4%
  FRM 20-25 years   1,273,086   2.5    1,208,777   2.6    1,086,120   3.4 
  FRM 15 years   2,637,970   5.2    2,555,323   5.5    2,354,656   7.4 
  ARM 5 years and higher   2,347,931   4.6    2,031,241   4.4    1,222,787   3.8 
  Total  $50,762,594   100.0%  $46,428,526   100.0%  $32,028,196   100.0%
                              

 

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

($ in thousands)

  December 31, 2014  September 30, 2014  December 31, 2013
          
ACIS (A)  $43,733  $28,398  $-
             
 

(A) Essent Reinsurance, Ltd. provides insurance or reinsurance in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") program, and covers the risk in force on the loans in the reference pools associated with the STACR 2014 DN-1 notes issued by Freddie Mac in February 2014 and the STACR 2014 DN-2 notes issued by Freddie Mac in April 2014.

 

 

                            
Exhibit G
                            
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data: Consolidated
                            
   Original  Remaining                     
   Insurance  Insurance  % Remaining of  Insurance in Force as of December 31, 2014
Origination year  

Written

($ in thousands)

  

in Force

($ in thousands)

  

Original

Insurance

  % Purchase  >90% LTV  >95% LTV  FICO < 700  FICO >= 760  % FRM
                            
2010  $245,898  $77,194  31.4%  72.8%  37.2%  0.0%  2.7%  60.0%  98.0%
2011   3,229,720   1,298,063  40.2   72.1   40.5   0.2   4.3   57.5   93.5 
2012   11,241,161   7,780,072  69.2   69.5   48.9   0.5   5.2   55.9   96.8 
2013   21,152,638   17,907,693  84.7   74.2   52.0   1.8   7.7   51.4   96.5 
2014   24,799,434   23,699,572  95.6   83.5   56.0   3.2   14.9   43.0   94.1 
Total  $60,668,851  $50,762,594  83.7   77.8   53.1   2.2   10.6   48.4   95.4 
                                     

 

 
Exhibit H
          
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data: Consolidated
          
IIF by State
   As of December 31, 2014  As of September 30, 2014  As of December 31, 2013
CA  10.2%  10.4%  11.1%
TX  8.3  8.3  8.2
FL  5.3  5.1  4.6
WA  4.3  4.1  3.6
NC  4.0  4.0  4.3
IL  3.9  3.8  4.0
MA  3.9  4.1  2.8
PA  3.4  3.5  3.6
NJ  3.4  3.4  3.8
GA  3.3  3.3  3.5
All Others  50.0  50.0  50.5
TOTAL  100.0%  100.0%  100.0%
          
          
          
RIF by State
   As of December 31, 2014  As of September 30, 2014  As of December 31, 2013
CA  9.8%  10.0%  10.5%
TX  8.5  8.4  8.0
FL  5.6  5.4  4.8
WA  4.4  4.2  3.6
NC  4.2  4.3  4.4
IL  4.0  4.0  4.0
GA  3.5  3.6  3.6
NJ  3.4  3.4  3.7
PA  3.2  3.3  3.6
AZ  3.2  3.3  3.3
All Others  50.2  50.1  50.5
TOTAL  100.0%  100.0%  100.0%
          

 

 
Exhibit I
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
             
             
Rollforward of Insured Loans in Default
   Three months ended  Year ended
   December 31,  December 31,  December 31,  December 31,
   2014  2013  2014  2013
Beginning default inventory   312    116    159    56 
Plus: new defaults   349    108    904    327 
Less: cures   (196)   (57)   (578)   (208)
Less: claims paid   (8)   (8)   (28)   (16)
Ending default inventory   457    159    457    159 
             
             
             
Rollforward of Reserve for Losses and LAE
   Three months ended  Year ended
   December 31,  December 31,  December 31,  December 31,

($ in thousands)

  2014  2013  2014  2013
Reserve for losses and LAE at beginning of period  $5,682   $2,727   $3,070   $1,499 
Add provision for losses and LAE occurring in:            
Current year   2,923    903    6,877    2,986 
Prior years   126    (211)   (569)   (665)
Incurred losses during the period   3,049    692    6,308    2,321 
Deduct payments for losses and LAE occurring in:            
Current year   137    144    138    239 
Prior years   167    205    813    511 
Loss and LAE payments during the period   304    349    951    750 
Reserve for losses and LAE at end of period  $8,427   $3,070   $8,427   $3,070 
             
             
             
Claims
   Three months ended  Year ended
   December 31,  December 31,  December 31,  December 31,
   2014  2013  2014  2013
Number of claims paid   8    8    28    16 
Total amount paid for claims (in thousands)  $292   $343   $929   $720 
Average amount paid per claim (in thousands)  $37   $43   $33   $45 
Severity   98%   87%   79%   90%
                     

 

              
             Exhibit I, continued
              
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
              
              
   As of December 31, 2014
   

Number of

 

Percentage of

 Amount of Percentage of 

 

 Reserves as a
   

Policies in Default

 

Policies in Default

 Reserves Reserves 

Defaulted RIF

 Percentage of RIF

($ in thousands)

            
Missed Payments:            
 Three payments or less 247  54% $2,381 31% $13,059 18%
 Four to eleven payments 167  37   3,748 49   8,132 46 
 Twelve or more payments 34  7   1,147 15   1,510 76 
 Pending claims 9  2   424 5   419 101 
 TOTAL 457  100%  7,700 100% $23,120 33

 

 IBNR      578      
 LAE      149      
 TOTAL     $

8,427

      
              
Average reserve per default:            
 Case     $16.8      
 Total     $18.4      
              
Default Rate 0.20%          
              
              
              
   As of December 31, 2013
   

Number of

 

Percentage of

 Amount of Percentage of 

 

 Reserves as a
   

Policies in Default

 

Policies in Default

 Reserves Reserves 

Defaulted RIF

 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     $17.7      
 Total     $19.3      
              
Default Rate 0.11%          
              

 

         
        Exhibit J
         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investment Portfolio
         
         
Investment Portfolio by Asset Class
Asset Class December 31, 2014 December 31, 2013

($ in thousands)

 Fair Value Percent Fair Value Percent
U.S. Treasury securities $74,216   7.0% $59,187 17.8%
U.S. agency securities  4,520   0.4   14,839 4.5 
U.S. agency mortgage-backed securities  83,540   7.9   22,241 6.7 
Municipal debt securities  195,546   18.5   57,650 17.3 
Corporate debt securities  296,829   28.1   125,593 37.8 
Mortgage-backed securities  66,086   6.3   18,581 5.6 
Asset-backed securities  126,188   11.9   20,385 6.1 
Money market investments  210,688   19.9   14,079 4.2 
Total Investments $1,057,613   100.0% $332,555 100.0%
         
         
         
Investment Portfolio by Credit Rating
Rating (1) December 31, 2014 December 31, 2013

($ in thousands)

 Fair Value Percent Fair Value Percent
Aaa $545,807   51.6% $147,862 44.5%
Aa1  47,792   4.5   21,570 6.5 
Aa2  51,958   4.9   15,464 4.6 
Aa3  48,261   4.6   11,902 3.6 
A1  74,161   7.0   26,541 8.0 
A2  67,413   6.4   17,045 5.1 
A3  71,964   6.8   29,886 9.0 
Baa1  60,399   5.7   24,441 7.3 
Baa2  79,727   7.5   30,782 9.3 
Baa3  10,131   1.0   7,062 2.1 
Below Baa3  -   -   - - 
Total Investments $1,057,613   100.0% $332,555 100.0%
         
(1) Based on ratings issued by Moody's, if available. S&P rating utilized if Moody's not available.
         
         
         
Portfolio by Duration and Book Yield
Effective Duration December 31, 2014 December 31, 2013

($ in thousands)

 Fair Value Percent Fair Value Percent
< 1 Year $332,399   31.4% $65,092 19.6%
1 to < 2 Years  85,971   8.1   19,093 5.7 
2 to < 3 Years  167,504   15.8   74,335 22.4 
3 to < 4 Years  106,432   10.1   63,214 19.0 
4 to < 5 Years  80,300   7.6   66,230 19.9 
5 or more Years  285,007   27.0   44,591 13.4 
Total Investments $1,057,613   100.0% $332,555 100.0%
         
Pre-tax investment income yield:        
Three months ended December 31, 2014  1.71%      
Year ended December 31, 2014  1.51%      
         
         

Net cash and investments at holding company, Essent Group Ltd. ($ in thousands):

As of December 31, 2014   $126,327     
As of December 31, 2013   $246,220     
         

 

      
     Exhibit K
      
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
      
   As of
   December 31, 2014 December 31, 2013

($ in thousands)

    
US Mortgage Insurance Business:    
Combined statutory capital (A) $705,890 $469,424
      
Combined net risk in force (B) $11,426,748 $7,765,586
      
Risk to capital ratios: (C)    
 Essent Guaranty, Inc.  16.4:1  16.6:1
 Essent Guaranty of PA, Inc.  14.6:1  17.1:1
 Combined (D)  16.2:1  16.5:1
      
Essent Reinsurance, Ltd. Mortgage Insurance Business:

Stockholder's equity (GAAP basis)

 $155,123 $389
      
Net risk in force (B) $835,976  N/A
     
(A) Combined statutory capital equals the sum of statutory capital of Essent Guaranty, Inc. plus Essent Guaranty of PA, Inc., after eliminating the impact of intercompany transactions. Statutory capital is computed based on accounting practices prescribed or permitted by the Pennsylvania Insurance Department.
 
(B) Net risk in force represents total risk in force, net of reinsurance ceded and net of exposures on policies for which loss reserves have been established.
 
(C) The risk to capital ratio is calculated as the ratio of net risk in force to statutory capital.
 
(D) The combined risk to capital ratio equals the sum of the net risk in force of Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. divided by the combined statutory capital.
 

 

         
        Exhibit L
Essent Group Ltd. and Subsidiaries
Supplemental Information
Earnings per Share
         
         
         
  Three months ended December 31, Year ended December 31,
  2014 2013 2014 2013

(In thousands, except per share amounts)

        
Net income $28,866 $19,017 $88,497 $65,413
Less: Common Shares dividends declared  -  -  -  -
Less: Class A dividends declared  N/A  -  N/A  -
Less: Class B-2 dividends declared  N/A  -  N/A  -
Undistributed net income $28,866 $19,017 $88,497 $65,413
Net income allocable to Common Shares $28,866 $12,037 $88,497 $12,706
Net income allocable to Class A common shares  N/A $6,980  N/A $52,707
         
Earnings per Common Share:        
Basic $0.34 $0.23 $1.05 $0.90
Diluted  0.33  0.22  1.03  0.70
         
Weighted average Common Shares outstanding:        
Basic  86,134  51,741  83,986  14,044
Diluted  87,950  55,130  85,602  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.

   

 

      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 Outstanding Restricted Share Units 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, 2014 and 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, 2014 and 2013 in accordance with Regulation G:

 

(In thousands, except per share amounts)

 December 31, 2014 December 31, 2013
      
Numerator:    
 Total Stockholders' Equity (Book Value) $955,738 $722,141 
      
 Subtract: Accumulated Other Comprehensive Income (Loss)  4,667  (1,447)
      
 Adjusted Book Value $951,071 $723,588 
      
Denominator:    
 Total Outstanding Common Shares  92,546  86,491 
      
 Add: Outstanding Restricted Share Units  664  528 
      
 Total Outstanding Common Shares and Restricted Share Units  93,210  87,019 
      
 Adjusted Book Value per Share $10.20 $8.32 
      

 

Source: Essent Group Ltd.

Essent Group Ltd.

Media Contact

JD Walker Communications, LLC

Janice Daue Walker

610-230-0556

media@essentgroup.com

or

Investor Relations Contact

Christopher Curran

Senior Vice President – Investor Relations

855-809-ESNT

ir@essentgroup.com