Essent Group Ltd. Reports Fourth Quarter and Full Year 2015 Results

February 12, 2016

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended December 31, 2015 of $44.5 million or $0.48 per diluted share. Net income for the full year 2015 was $157.3 million or $1.72 per diluted share.

Insurance in force as of December 31, 2015, was $65.2 billion, representing an increase of 29% compared to $50.8 billion of insurance in force as of December 31, 2014. As of December 31, 2015Essent had consolidated stockholders’ equity of $1.12 billion.

“2015 was another successful year for Essent, as we continue to grow a high-quality and profitable mortgage insurance portfolio,” said Mark Casale, Chairman and Chief Executive Officer. “Not only did we grow net income 78% year over year, we also generated a return on average equity of over 15% for our shareholders in 2015.”

Financial Highlights:

  • Insurance in force as of December 31, 2015 was $65.2 billion, compared to $62.1 billion as of September 30, 2015 and $50.8 billion as of December 31, 2014.
  • Flow new insurance written for the fourth quarter was $6.0 billion, compared to $7.4 billion in the third quarter of 2015 and $6.2 billion in the fourth quarter of 2014. For the full year 2015, flow new insurance written was $25.9 billion, compared to $23.0 billion for 2014.
  • Net premiums earned for the fourth quarter were $89.4 million, compared to $83.7 million in the third quarter of 2015 and $67.8 million in the fourth quarter of 2014. For the full year 2015, net premiums earned were $326.5 million, compared to $223.2 million for 2014.
  • The expense ratio for the fourth quarter was 33.1%, compared to 34.3% in the third quarter of 2015 and 37.8% in the fourth quarter of 2014. For the full year 2015, the expense ratio was 34.6%, compared to 43.6% for 2014.
  • The provision for losses and LAE for the fourth quarter was $4.2 million, compared to $3.4 million in the third quarter of 2015 and $3.0 million in the fourth quarter of 2014. For the full year 2015, the provision for losses and LAE was $11.9 million, compared to $6.3 million for 2014.
  • The percentage of loans in default as of December 31, 2015 was 0.35%, compared to 0.29% as of September 30, 2015 and 0.20% as of December 31, 2014.
  • The combined ratio for the fourth quarter was 37.8%, compared to 38.4% in the third quarter of 2015 and 42.3% in the fourth quarter of 2014. For the full year 2015, the combined ratio was 38.3%, compared to 46.4% for 2014.
  • The consolidated balance of cash and investments at December 31, 2015 was $1.3 billion, including cash and investment balances at Essent Group Ltd. of $70.6 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 15.2:1 as of December 31, 2015.
  • Over the course of 2015, Essent Reinsurance Ltd. reinsured a total of $121.0 million of risk across Freddie Mac’s Agency Credit Insurance Structure (“ACIS”) and Fannie Mae’s Credit Insurance Risk Transfer (“CIRT”) programs as compared to $43.9 million in 2014.

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 23883816 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 23883816.

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, 2014 filed with the Securities and Exchange Commission on February 27, 2015. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

Non-GAAP Financial Measures

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

About the Company

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

   
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter and Year Ended December 31, 2015
   
Exhibit A Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Exhibit B Condensed Consolidated Balance Sheets (Unaudited)
Exhibit C Historical Quarterly Data
Exhibit D New Insurance Written
Exhibit E Insurance in Force and Risk in Force
Exhibit F Other Risk in Force
Exhibit G Portfolio Vintage Data
Exhibit H Portfolio Geographic Data
Exhibit I Defaults, Reserve for Losses and LAE, and Claims
Exhibit J Investment Portfolio
Exhibit K Insurance Company Capital
Exhibit L Reconciliation of Non-GAAP Financial Measure - Adjusted Book Value per Share

 

         
        Exhibit A
         
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
         
         
  Three Months Ended December 31, Year Ended December 31,

($ in thousands, except per share amounts)

 2015 2014 2015 2014
Revenues:        
Net premiums written $98,434  $83,219  $370,568  $276,778 
Increase in unearned premiums (9,056) (15,405) (44,097) (53,549)
Net premiums earned 89,378  67,814  326,471  223,229 
Net investment income 5,563  3,902  19,885  12,285 
Realized investment gains, net 789  306  2,554  925 
Other income 1,746  720  4,380  3,028 
Total revenues 97,476  72,742  353,290  239,467 
         
Losses and expenses:        
Provision for losses and LAE 4,199  3,049  11,905  6,308 
Other underwriting and operating expenses 29,627  25,656  112,987  97,232 
Total losses and expenses 33,826  28,705  124,892  103,540 
         
Income before income taxes 63,650  44,037  228,398  135,927 
Income tax expense 19,171  15,171  71,067  47,430 
Net income $44,479  $28,866  $157,331  $88,497 
         
         
Earnings per share:        
Basic $0.49  $0.34  $1.74  $1.05 
Diluted 0.48  0.33  1.72  1.03 
         
Weighted average shares outstanding:        
Basic 90,454  86,134  90,351  83,986 
Diluted 91,918  87,950  91,738  85,602 
         
Net income $44,479  $28,866  $157,331  $88,497 
         
Other comprehensive income (loss):        
Change in unrealized appreciation (depreciation) of investments (5,146) 2,125  (4,766) 6,114 
Total other comprehensive income (loss) (5,146) 2,125  (4,766) 6,114 
Comprehensive income $39,333  $30,991  $152,565  $94,611 
         
         
Loss ratio 4.7% 4.5% 3.6% 2.8%
Expense ratio 33.1% 37.8% 34.6% 43.6%
Combined ratio 37.8% 42.3% 38.3% 46.4%

 

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

(In thousands, except per share amounts)

 2015 2014
Assets    
Investments available for sale, at fair value    
Fixed maturities $1,190,638  $846,925
Short-term investments 85,996  210,688
Total investments 1,276,634  1,057,613
Cash 24,606  24,411
Accrued investment income 7,768  5,748
Accounts receivable 16,637  15,810
Deferred policy acquisition costs 11,529  9,597
Property and equipment (at cost, less accumulated depreciation of $42,479 in 2015 and $39,260 in 2014) 9,021  5,841
Prepaid federal income tax 119,412  59,673
Other assets 3,492  2,768
     
Total assets $1,469,099  $1,181,461
     
Liabilities and Stockholders' Equity    
Liabilities    
Reserve for losses and LAE $17,760  $8,427
Unearned premium reserve 201,045  156,948
Accrued payroll and bonuses 15,955  14,585
Net deferred tax liability 87,964  37,092
Securities purchased payable 14,996  227
Other accrued liabilities 12,138  8,444
Total liabilities 349,858  225,723
     
Commitments and contingencies    
     
Stockholders' Equity    
Common shares, $0.015 par value:    
Authorized - 233,333; issued - 92,650 shares in 2015 and 92,546 shares in 2014 1,390  1,388
Additional paid-in capital 904,221  893,285
Accumulated other comprehensive income (loss) (99) 4,667
Retained earnings 213,729  56,398
Total stockholders' equity 1,119,241  955,738
     
Total liabilities and stockholders' equity $1,469,099  $1,181,461

 

                 
                Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                 
                 
  2015 2014
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 $98,434  $97,478  $92,399  $82,257  $83,219  $77,862  $63,505  $52,192 
                 
Net premiums earned 89,378  83,694  78,361  75,038  67,814  60,323  50,342  44,750 
Other revenues (1) 8,098  8,042  5,706  4,973  4,928  4,298  3,941  3,071 
Total revenues 97,476  91,736  84,067  80,011  72,742  64,621  54,283  47,821 
                 
Losses and expenses:                
Provision for losses and LAE 4,199  3,393  2,314  1,999  3,049  1,391  966  902 
Other underwriting and operating expenses 29,627  28,714  27,148  27,498  25,656  24,469  23,648  23,459 
Total losses and expenses 33,826  32,107  29,462  29,497  28,705  25,860  24,614  24,361 
                 
Income before income taxes 63,650  59,629  54,605  50,514  44,037  38,761  29,669  23,460 
Income tax expense 19,171  18,808  17,412  15,676  15,171  13,691  10,114  8,454 
Net income $44,479  $40,821  $37,193  $34,838  $28,866  $25,070  $19,555  $15,006 
                 
Earnings per share:                
Basic $0.49  $0.45  $0.41  $0.39  $0.34  $0.30  $0.23  $0.18 
Diluted 0.48  0.44  0.41  0.38  0.33  0.29  0.23  0.18 
                 
Weighted average shares outstanding:                
Basic 90,454  90,418  90,344  90,185  86,134  83,640  83,276  82,864 
Diluted 91,918  91,841  91,674  91,514  87,950  85,028  84,706  84,696 
                 
Other Data:                
Loss ratio (2) 4.7% 4.1% 3.0% 2.7% 4.5% 2.3% 1.9% 2.0%
Expense ratio (3) 33.1% 34.3% 34.6% 36.6% 37.8% 40.6% 47.0% 52.4%
Combined ratio 37.8% 38.4% 37.6% 39.3% 42.3% 42.9% 48.9% 54.4%
 
(1) Other revenues include the change in the fair value of insurance and certain reinsurance policies issued by Essent Reinsurance Ltd. in connection with Freddie Mac’s ACIS program that are accounted for as derivatives under GAAP. The change in fair values of these policies was $974, $1,258, ($391), ($749) and $78 in the three months ended December 31, 2015, September 30, 2015, June 30, 2015, March 31, 2015 and December 31, 2014, respectively.
 
(2) Loss ratio is calculated by dividing the provision for loss and LAE by net premiums earned.
 
(3) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned.

 

               
              Exhibit C, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                 
                 
  2015 2014
Other Data, continued: December 31 September 30 June 30 March 31 December 31 September 30 June 30 March 31

($ in thousands)

                
                 
U.S. Mortgage Insurance Portfolio               
Flow:                
New insurance written $5,970,656  $7,384,654  $7,225,401  $5,346,820  $6,204,821  $7,283,169  $5,874,334  $3,630,573 
New risk written 1,486,328  1,854,884  1,800,027  1,302,710  1,523,527  1,802,408  1,477,547  907,257 
                 
Bulk:                
New insurance written $  $204,867  $61,258  $  $300,008  $1,506,529  $  $ 
New risk written   25,760  4,062    35,007  30,131     
                 
Total:                
Average premium rate (4) 0.55% 0.55% 0.57% 0.58% 0.56% 0.55% 0.54% 0.54%
New insurance written $5,970,656  $7,589,521  $7,286,659  $5,346,820  $6,504,829  $8,789,698  $5,874,334  $3,630,573 
New risk written $1,486,328  $1,880,644  $1,804,089  $1,302,710  $1,558,534  $1,832,539  $1,477,547  $907,257 
Insurance in force (end of period) $65,242,453  $62,141,406  $57,435,859  $53,253,632  $50,762,594  $46,428,526  $39,379,879  $34,778,057 
Risk in force (end of period) $16,073,174  $15,229,575  $13,992,701  $12,891,462  $12,227,270  $11,152,497  $9,700,549  $8,493,862 
Policies in force 297,437  282,671  261,996  242,477  229,721  209,841  175,773  154,451 
Weighted average coverage (5) 24.6% 24.5% 24.4% 24.2% 24.1% 24.0% 24.6% 24.4%
Annual persistency 80.2% 80.2% 80.3% 82.8% 86.4% 88.5% 89.1% 87.9%
                 
Loans in default (count) 1,028  814  605  505  457  312  235  192 
Percentage of loans in default 0.35% 0.29% 0.23% 0.21% 0.20% 0.15% 0.13% 0.12%
                 
Other Risk in Force               
GSE Risk Share (6) $156,347  $118,073  $66,291  $63,533  $43,733  $28,398  $  $ 
 
(4) Average premium rate is calculated by dividing net premiums earned by average insurance in force for the period.
 
(5) Weighted average coverage is calculated by dividing end of period risk in force by insurance in force.
 
(6) Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") program and covers the risk in force on the loans in the reference pools associated with STACR notes issued by Freddie Mac. Essent Re also provides reinsurance in connection with Fannie Mae's Credit Insurance Risk Transfer ("CIRT") program and covers the risk in force on the loans in reference pools acquired by Fannie Mae.

 

             
            Exhibit D
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
             
             
NIW by Credit Score
  Three Months Ended Year Ended
  December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014

($ in thousands)

            
>=760 $2,549,859 42.7% $2,618,070 42.2% $11,414,155 44.0% $10,045,373 43.7%

740-759

 954,427 16.0  1,017,384 16.4  4,212,139 16.2  3,808,163 16.6 

720-739

 845,731 14.2  868,254 14.0  3,705,326 14.3  3,314,333 14.4 

700-719

 656,708 11.0  692,036 11.2  2,745,041 10.6  2,475,271 10.8 

680-699

 556,605 9.3  576,830 9.3  2,204,216 8.5  2,020,177 8.8 
<=679 407,326 6.8  432,247 6.9  1,646,654 6.4  1,329,580 5.7 
Total $5,970,656 100.0% $6,204,821 100.0% $25,927,531 100.0% $22,992,897 100.0%
             
Weighted average credit score 746   745   747   747  
             
             
             
NIW by LTV
  Three Months Ended Year Ended
  December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014

($ in thousands)

            
85.00% and below $728,547 12.2% $931,067 15.0% $3,235,112 12.5% $2,991,324 13.0%
85.01% to 90.00% 2,040,008 34.2  2,057,770 33.2  8,955,916 34.5  7,694,465 33.5 
90.01% to 95.00% 3,042,571 50.9  3,176,124 51.2  13,147,611 50.7  12,147,728 52.8 
95.01% and above 159,530 2.7  39,860 0.6  588,892 2.3  159,380 0.7 
Total $5,970,656 100.0% $6,204,821 100.0% $25,927,531 100.0% $22,992,897 100.0%
             
Weighted average LTV 92%  91%  92%  92% 
             
             
             
NIW by Product
  Three Months Ended Year Ended
  December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014
Single Premium policies  24.3%  22.8%  23.3%  20.1%
Monthly Premium policies  75.7   77.2   76.7   79.9 
   100.0%  100.0%  100.0%  100.0%
             
             
             
NIW by Purchase vs. Refinance
  Three Months Ended Year Ended
  December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014
Purchase  82.6%  77.7%  79.6%  82.9%
Refinance  17.4   22.3   20.4   17.1 
   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, 2015 December 31, 2014 December 31, 2015 December 31, 2014

($ in thousands)

             
>=760 $ 0.0

%

 $203,901 

68.0

%

 $201,990 75.9% $694,882 38.5%

740-759

    51,590 17.2  31,425 11.8  286,790 15.9 

720-739

    34,077 11.4  19,891 7.5  269,065 14.9 

700-719

    10,440 3.4  12,819 4.8  244,314 13.5 

680-699

          190,009 10.5 
<=679          121,477 6.7 
Total $ 0.0% $300,008 100.0% $266,125 100.0% $1,806,537 100.0%
              
Weighted average credit score N/A   771   774   742  
              
              
              
NIW by LTV
  Three Months Ended Year Ended
  December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014

($ in thousands)

             
85.00% and below $ 0.0% $10,706 3.6% $63,448 23.8% $62,316 3.4%
85.01% to 90.00%    151,608 50.5  94,984 35.7  273,390 15.1 
90.01% to 95.00%    137,694 45.9  107,693 40.5  855,547 47.4 
95.01% and above          615,284 34.1 
Total $ 0.0% $300,008 100.0% $266,125 100.0% $1,806,537 100.0%
              
Weighted average LTV N/A   91%  89%  93% 
              
              
              
NIW by Product
  Three Months Ended Year Ended
  December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014
Single Premium policies   0.0%  100.0%  100.0%  16.6%
Monthly Premium policies            83.4 
    0.0%  100.0%  100.0%  100.0%
              
              
              
NIW by Purchase vs. Refinance
  Three Months Ended Year Ended
  December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014
Purchase   0.0%  90.0%  90.1%  86.5%
Refinance      10.0   9.9   13.5 
    0.0%  100.0%  100.0%  100.0%

 

  

Exhibit E

 
  
Essent Group Ltd. and Subsidiaries 
Supplemental Information 
Insurance in Force and Risk in Force 
           
           
Portfolio by Credit Score
Total IIF by FICO score December 31, 2015 September 30, 2015 December 31, 2014

($ in thousands)

          
>=760 $30,174,460 46.2% $29,034,420 46.7% $24,546,571 48.4

%

   740-759

 11,019,729 16.9  10,548,621 17.0  8,804,454 17.3 

   720-739

 9,398,659 14.4  8,920,180 14.4  7,185,175 14.2 

   700-719 

 6,507,454 10.0  6,146,299 9.9  4,849,412 9.6 

   680-699

 5,030,169 7.7  4,675,449 7.5  3,540,811 7.0 
<=679 3,111,982 4.8  2,816,437 4.5  1,836,171 3.5 
Total $65,242,453 100.0% $62,141,406 100.0

%

 $50,762,594 100.0

%

           
Weighted average credit score 750   751   753   
           
Total RIF by FICO score December 31, 2015 September 30, 2015 December 31, 2014

($ in thousands)

          
>=760 $7,379,053 45.9% $7,066,840 46.4% $5,900,373 48.3

%

   740-759

 2,735,754 17.0  2,604,845 17.1  2,135,891 17.4 

   720-739

 2,346,971 14.6  2,215,539 14.6  1,750,232 14.3 

   700-719

 1,592,463 9.9  1,493,506 9.8  1,145,431 9.4 

   680-699

 1,255,734 7.8  1,160,601 7.6  859,436 7.0 
<=679 763,199 4.8  688,244 4.5  435,907 3.6 
Total $16,073,174 100.0% $15,229,575 100.0% $12,227,270 100.0

%

           
Portfolio by LTV
Total IIF by LTV December 31, 2015 September 30, 2015 December 31, 2014

($ in thousands)

          
85.00% and below $7,341,316 11.3% $7,119,316 11.5% $6,100,274 12.0

%

85.01% to 90.00% 22,337,975 34.2  21,345,266 34.3  17,719,816 34.9 
90.01% to 95.00% 34,035,682 52.2  32,267,048 51.9  25,832,106 50.9 
95.01% and above 1,527,480 2.3  1,409,776 2.3  1,110,398 2.2 
Total $65,242,453 100.0% $62,141,406 100.0% $50,762,594 100.0

%

           
Weighted average LTV 92%  92%  92%  
        
Total RIF by LTV December 31, 2015 September 30, 2015 December 31, 2014

($ in thousands)

          
85.00% and below $826,531 5.2% $799,556 5.2% $681,908 5.6

%

85.01% to 90.00% 5,310,050 33.0  5,064,459 33.3  4,174,743 34.1 
90.01% to 95.00% 9,646,406 60.0  9,108,483 59.8  7,203,270 58.9 
95.01% and above 290,187 1.8  257,077 1.7  167,349 1.4 
Total $16,073,174 100.0% $15,229,575 100.0% $12,227,270 100.0

%

           
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period December 31, 2015 September 30, 2015 December 31, 2014

($ in thousands)

         

 

FRM 30 years and higher $58,344,666 89.4% $55,347,061 89.1% $44,503,607 87.7

%

FRM 20-25 years 1,515,756 2.3  1,477,612 2.4  1,273,086 2.5 
FRM 15 years 2,702,723 4.2  2,709,749 4.3  2,637,970 5.2 
ARM 5 years and higher 2,679,308 4.1  2,606,984 4.2  2,347,931 4.6 
Total $65,242,453 100.0% $62,141,406 100.0% $50,762,594 100.0

%

                   

 

 

Exhibit F

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

($ in thousands)

 December 31, 2015 September 30, 2015 December 31, 2014
       
GSE Risk Share (1) $156,347  $118,073  $43,733 
       
Weighted average credit score 754  754  761 
Weighted average LTV 76% 76% 75%
          

(1) Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") program and covers the risk in force on the loans in the reference pools associated with STACR notes issued by Freddie Mac. Essent Re also provides reinsurance in connection with Fannie Mae's Credit Insurance Risk Transfer ("CIRT") program and covers the risk in force on the loans in reference pools acquired by Fannie Mae.

                         
                    

Exhibit G

                         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data
December 31, 2015
                         
                         
          Insurance in Force    
Origination Year 

Original
Insurance

Written

($ in thousands)

 

Remaining
Insurance

in Force

($ in thousands)

 

% Remaining of Original

Insurance

 

Number of
Policies in Force

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

Incurred
Loss Ratio
(Inception to Date) (1)

 

Number of
Loans in Default

                         
2010 $245,898 $48,841 19.9% 286 75.4% 43.6% 0.0

%

 3.2% 60.1% 98.5% 3.6% 4
2011 3,229,720 886,106 27.4  4,668 74.8  41.7  0.2  4.6  56.4  94.4  3.9  45
2012 11,241,161 5,566,258 49.5  26,651 72.6  50.1  0.5  5.4  56.0  97.4  2.3  154
2013 21,152,638 13,552,397 64.1  63,562 76.7  54.6  1.8  7.8  51.2  96.8  2.5  303
2014 24,799,434 19,896,191 80.2  93,457 85.0  58.0  3.4  15.1  42.5  94.2  3.8  421
2015 26,193,656 25,292,660 96.6  108,813 79.8  53.1  2.3  14.8  44.0  96.5  2.1  101
Total $86,862,507 $65,242,453 75.1  297,437 80.1  54.5  2.3  12.5  46.2  95.9  2.8  1,028
                         

 

(1) Incurred loss ratio is calculated by dividing the sum of case reserves and cumulative amount paid for claims by cumulative net premiums earned.

       
      Exhibit H
       
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
       
       
IIF by State
  December 31, 2015 September 30, 2015 December 31, 2014
CA 9.6% 9.8% 10.2%
TX 8.3  8.3  8.3 
FL 6.2  6.0  5.3 
WA 4.6  4.6  4.3 
IL 4.1  4.1  3.9 
NC 3.9  3.9  4.0 
NJ 3.4  3.4  3.4 
GA 3.3  3.3  3.3 
PA 3.3  3.3  3.4 
AZ 3.2  3.2  3.3 
All Others 50.1  50.1  50.6 
Total 100.0% 100.0% 100.0%
       
       
       
RIF by State
  December 31, 2015 September 30, 2015 December 31, 2014
CA 9.2% 9.3% 9.8%
TX 8.6  8.6  8.5 
FL 6.4  6.2  5.6 
WA 4.8  4.8  4.4 
IL 4.1  4.1  4.0 
NC 4.0  4.0  4.2 
GA 3.5  3.5  3.5 
NJ 3.3  3.3  3.4 
AZ 3.2  3.2  3.2 
PA 3.1  3.2  3.2 
All Others 49.8  49.8  50.2 
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,
  2015 2014 2015 2014
Beginning default inventory  814   312   457   159 
Plus: new defaults  706   349   2,034   904 
Less: cures  (467)  (196)  (1,384)  (578)
Less: claims paid  (25)  (8)  (79)  (28)
Ending default inventory  1,028   457   1,028   457 
         
         
         
Rollforward of Reserve for Losses and LAE
  Three Months Ended Year Ended
  December 31, December 31, December 31, December 31,

($ in thousands)

 2015 2014 2015 2014
Reserve for losses and LAE at beginning of period $14,548  $5,682  $8,427  $3,070 
Add provision for losses and LAE occurring in:        
Current year  4,600   2,923   14,956   6,877 
Prior years  (401)  126   (3,051)  (569)
Incurred losses during the period  4,199   3,049   11,905   6,308 
Deduct payments for losses and LAE occurring in:        
Current year  282   137   544   138 
Prior years  705   167   2,028   813 
Loss and LAE payments during the period  987   304   2,572   951 
Reserve for losses and LAE at end of period $17,760  $8,427  $17,760  $8,427 
         
         
         
Claims
  Three Months Ended Year Ended
  December 31, December 31, December 31, December 31,
  2015 2014 2015 2014
Number of claims paid  25   8   79   28 
Total amount paid for claims (in thousands) $968  $292  $2,498  $929 
Average amount paid per claim (in thousands) $39  $37  $32  $33 
Severity  102%  98%  92%  79%
                 

 

Exhibit I, continued
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
 
 
  December 31, 2015
  

Number of
Policies in
Default

 

Percentage of
Policies in
Default

 

Amount of
Reserves

 

Percentage of
Reserves

 

Defaulted RIF

 

Reserves as a
Percentage of RIF

($ in thousands)

            
Missed Payments:            
Three payments or less 535  52% $4,492 28% $29,003 15%
Four to eleven payments 383  37   8,283 51   20,825 40 
Twelve or more payments 89  9   2,688 16   4,299 63 
Pending claims 21  2   809 5   844 96 
Total case reserves 1,028  100%  16,272 100% $54,971 30 
IBNR      1,220      
LAE      268      
Total reserves for losses and LAE     $17,760      
             
Average reserve per default:            
Case     $15.8      
Total     $17.3      
             
Default Rate 0.35%          
             
  December 31, 2014
  

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 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 case reserves 457  100%  7,700 100% $23,120 33 
IBNR      578      
LAE      149      
Total reserves for losses and LAE     $8,427      
             
Average reserve per default:            
Case     $16.8      
Total     $18.4      
             
Default Rate 0.20%          
             

 

Exhibit J
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investment Portfolio
 
 
Investment Portfolio by Asset Class
Asset Class December 31, 2015 December 31, 2014

($ in thousands)

 Fair Value Percent Fair Value Percent
U.S. Treasury securities $177,607  13.9% $74,216 7.0%
U.S. agency securities  13,782  1.1   4,520 0.4 
U.S. agency mortgage-backed securities  159,602  12.5   83,540 7.9 
Municipal debt securities  279,828  21.9   195,546 18.5 
Corporate debt securities  396,732  31.1   296,829 28.1 
Mortgage-backed securities  55,356  4.3   66,086 6.3 
Asset-backed securities  126,629  9.9   126,188 11.9 
Money market funds  67,098  5.3   210,688 19.9 
Total Investments $1,276,634  100.0% $1,057,613 100.0%
         
Investment Portfolio by Credit Rating
Rating (1) December 31, 2015 December 31, 2014

($ in thousands)

 Fair Value Percent Fair Value Percent
Aaa $554,789  43.5% $545,807 51.6%
Aa1  74,322  5.8   47,792 4.5 
Aa2  89,533  7.0   51,958 4.9 
Aa3  68,587  5.4   48,261 4.6 
A1  126,920  9.9   74,161 7.0 
A2  122,745  9.6   67,413 6.4 
A3  87,781  6.9   71,964 6.8 
Baa1  80,137  6.3   60,399 5.7 
Baa2  51,528  4.0   79,727 7.5 
Baa3  19,662  1.5   10,131 1.0 
Below Baa3  630  0.1     
Total Investments $1,276,634  100.0% $1,057,613 100.0%
         
(1) Based on ratings issued by Moody's, if available. S&P rating utilized if Moody's not available.
 
Investment Portfolio by Duration and Book Yield
Effective Duration December 31, 2015 December 31, 2014

($ in thousands)

 Fair Value Percent Fair Value Percent
< 1 Year $235,001  18.4% $332,399 31.4%
1 to < 2 Years  141,995  11.1   85,971 8.1 
2 to < 3 Years  214,274  16.8   167,504 15.8 
3 to < 4 Years  104,772  8.2   106,432 10.1 
4 to < 5 Years  141,428  11.1   80,300 7.6 
5 or more Years  439,164  34.4   285,007 27.0 
Total Investments $1,276,634  100.0% $1,057,613 100.0%
         
Pre-tax investment income yield:        
Three months ended December 31, 2015  1.96%      
Year ended December 31, 2015  1.85%      
         
Net cash and investments at holding company, Essent Group Ltd.:        

($ in thousands)

        
As of December 31, 2015 $70,601       
As of December 31, 2014 $126,327       
           

 

Exhibit K
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
 
  As of
  December 31, 2015 December 31, 2014

($ in thousands)

    

U.S. Mortgage Insurance Subsidiaries:

    
Combined statutory capital (1) $

913,182

 $705,890
     
Combined net risk in force (2) $13,847,336 $11,426,748
     
Risk-to-capital ratios: (3)    
Essent Guaranty, Inc.  15.7:1  16.4:1
Essent Guaranty of PA, Inc.  9.7:1  14.6:1
Combined (4)  15.2:1  16.2:1
     
Essent Reinsurance Ltd.:    
Stockholder's equity (GAAP basis) $220,178 $155,123
     
Net risk in force (2) $2,364,692 $835,976
       

(1) Combined statutory capital equals the sum of statutory capital of Essent Guaranty, Inc. plus Essent Guaranty of PA, Inc., after eliminating the impact of intercompany transactions. Statutory capital is computed based on accounting practices prescribed or permitted by the Pennsylvania Insurance Department.

 

(2) Net risk in force represents total risk in force, net of reinsurance ceded and net of exposures on policies for which loss reserves have been established.

 

(3) The risk-to-capital ratio is calculated as the ratio of net risk in force to statutory capital.

 

(4) The combined risk-to-capital ratio equals the sum of the net risk in force of Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. divided by the combined statutory capital.

 

 

Exhibit L
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Reconciliation of Non-GAAP Financial Measure - Adjusted Book Value per Share
 

We believe that long-term growth in Adjusted Book Value per Share is an important measure of our financial performance and is a measure used to determine vesting on certain restricted stock granted to senior management under the Company’s long-term incentive plan. Adjusted Book Value per Share is a financial measure that is not calculated under standards or rules that comprise accounting principles generally accepted in the United States (GAAP) and is referred to as a non-GAAP measure. Adjusted Book Value per Share may be defined or calculated differently by other companies. Adjusted Book Value per Share is one measure used to monitor our results and should not be viewed as a substitute for those measures determined in accordance with GAAP.

 

Adjusted Book Value per Share is calculated by dividing Adjusted Book Value by Common Shares and Share Units Outstanding. Adjusted Book Value is defined as consolidated stockholders’ equity of the Company, excluding accumulated other comprehensive income (loss) plus the proceeds, if any, from the assumed exercise of all "in-the-money" options, warrants and similar instruments. Common Shares and Share Units Outstanding is defined as total common shares outstanding plus all equity instruments (including restricted share units) issued to management and the Board of Directors and any "in-the-money" options, warrants and similar instruments. Accumulated other comprehensive income (loss) includes unrealized gains and losses that arise from changes in the market value of the Company’s investments that are classified as available for sale. The Company does not view these unrealized gains and losses to be indicative of our fundamental operating performance. As of December 31, 2015 and December 31, 2014, 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, 2015 and December 31, 2014 in accordance with Regulation G:

 

(In thousands, except per share amounts)

 December 31, 2015 December 31, 2014
     
Numerator:    
Total Stockholders' Equity (Book Value) $1,119,241  $955,738
     
Subtract: Accumulated Other Comprehensive Income (Loss)  (99)  4,667
     
Adjusted Book Value $1,119,340  $951,071
     
Denominator:    
Total Common Shares Outstanding  92,650   92,546
     
Add: Restricted Share Units Outstanding  544   664
     
Total Common Shares and Share Units Outstanding  93,194   93,210
     
Adjusted Book Value per Share $12.01  $10.20
        

Source: Essent Group Ltd.

Source: Essent Group Ltd.

Media Contact

610.230.0556

media@essentgroup.com

or

Investor Relations Contact

Christopher G. Curran

Senior Vice President – Investor Relations

855-809-ESNT

ir@essentgroup.com