Essent Group Ltd. Reports Fourth Quarter & Full Year 2018 Results

February 8, 2019

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended December 31, 2018 of $128.5 million or $1.31 per diluted share, which includes a reduction of $9.9 million, or $.08 per diluted share, of the $11.1 million loss reserve established in the fourth quarter of 2017 for defaulted loans identified as related to Hurricanes Harvey and Irma. For the full year 2018, net income was $467.4 million or $4.77 per diluted share.

“We are pleased with our strong fourth quarter and full year 2018 results as we continued growing our high credit quality and profitable mortgage insurance portfolio,” said Mark Casale, Chairman and Chief Executive Officer. “Also during 2018, we successfully piloted our risk based pricing engine, EssentEDGETM, and executed in the reinsurance markets. We believe that increased sophistication in the front-end and back-end of our business positions us well to shape our insured portfolio and profitably manage the long tail mortgage credit risk.”

Financial Highlights:

  • Insurance in force as of December 31, 2018 was $137.7 billion, compared to $131.2 billion as of September 30, 2018 and $110.5 billion as of December 31, 2017.
  • New insurance written for the fourth quarter was $11.4 billion, compared to $13.9 billion in the third quarter of 2018 and $11.2 billion in the fourth quarter of 2017.
  • Net premiums earned for the fourth quarter were $173.3 million, compared to $166.7 million in the third quarter of 2018 and $148.0 million in the fourth quarter of 2017.
  • The expense ratio for the fourth quarter was 22.8%, compared to 22.1% in the third quarter of 2018 and 24.7% in the fourth quarter of 2017.
  • The provision for losses and LAE for the fourth quarter was a benefit of $1.0 million, compared to a provision of $5.5 million in the third quarter of 2018 and a provision of $17.5 million in the fourth quarter of 2017. The provision in the fourth quarter of 2018 included a $9.9 million release of the $11.1 million reserve associated with loans identified as related to Hurricanes Harvey and Irma that was established in the fourth quarter of 2017.
  • The percentage of loans in default as of December 31, 2018 was 0.66%, compared to 0.61% as of September 30, 2018 and 0.96% as of December 31, 2017.
  • The combined ratio for the fourth quarter was 22.2%, compared to 25.4% in the third quarter of 2018 and 36.4% in the fourth quarter of 2017.
  • The consolidated balance of cash and investments at December 31, 2018 was $2.9 billion, including cash and investment balances at Essent Group Ltd. of $78.4 million.
  • The combined risk-to-capital ratio of the U.S. mortgage insurance business, which includes statutory capital for both Essent Guaranty, Inc. and Essent Guaranty of PA, Inc., was 13.9:1 as of December 31, 2018.
  • In December, Essent Guaranty, Inc. entered into an excess of loss (“XOL”) reinsurance agreement with a panel of U.S. and global reinsurers for $165.2 million of additional protection on mortgage insurance policies written by Essent in 2017.

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 866-393-4306 inside the U.S., or 734-385-2616 for international callers, using passcode 1164457 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 1164457.

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

Forward-Looking Statements

This press release may include “forward-looking statements” which are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," “should,” “expect,” "plan," "anticipate," "believe," “estimate,” “predict,” or "potential" or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: changes in or to Fannie Mae and Freddie Mac (the “GSEs”), whether through Federal legislation, restructurings or a shift in business practices; failure to continue to meet the mortgage insurer eligibility requirements of the GSEs; competition for customers; lenders or investors seeking alternatives to private mortgage insurance; an increase in the number of loans insured through Federal government mortgage insurance programs, including those offered by the Federal Housing Administration; decline in new insurance written and franchise value due to loss of a significant customer; decline in the volume of low down payment mortgage originations; the definition of "Qualified Mortgage" reducing the size of the mortgage origination market or creating incentives to use government mortgage insurance programs; the definition of "Qualified Residential Mortgage" reducing the number of low down payment loans or lenders and investors seeking alternatives to private mortgage insurance; the implementation of the Basel III Capital Accord discouraging the use of private mortgage insurance; a decrease in the length of time that insurance policies are in force; uncertainty of loss reserve estimates; deteriorating economic conditions; our non-U.S. operations becoming subject to U.S. Federal income taxation; becoming considered a passive foreign investment company for U.S. Federal income tax purposes; and other risks and factors described in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2017 filed with the Securities and Exchange Commission on February 20, 2018. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

Non-GAAP Financial Measures

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

About the Company

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

Source: Essent Group Ltd.

    
    
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter and Year Ended December 31, 2018
    
    
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  Investments Available for Sale
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)

  2018  2017  2018  2017
Revenues:                    
Net premiums written  $176,437   $161,771   $685,287   $570,186 
Increase in unearned premiums   (3,136)   (13,795)   (35,795)   (40,056)
Net premiums earned   173,301    147,976    649,492    530,130 
Net investment income   18,597    11,765    64,091    40,226 
Realized investment gains, net   158    252    1,318    2,015 
Other income   1,068    1,117    4,452    4,140 
Total revenues   193,124    161,110    719,353    576,511 
                     
Losses and expenses:                    
Provision for losses and LAE   (999)   17,456    11,575    27,232 
Other underwriting and operating expenses   39,449    36,480    150,900    145,533 
Interest expense   2,611    1,817    10,179    5,178 
Total losses and expenses   41,061    55,753    172,654    177,943 
                     
Income before income taxes   152,063    105,357    546,699    398,568 
Income tax expense (benefit)   23,535    (57,281)   79,336    18,821 
Net income  $128,528   $162,638   $467,363   $379,747 
                     
                     
Earnings per share:                    
Basic  $1.32   $1.69   $4.80   $4.07 
Diluted   1.31    1.65    4.77    3.99 
                     
Weighted average shares outstanding:                    
Basic   97,450    96,429    97,403    93,330 
Diluted   98,066    98,497    97,974    95,211 
                     
Net income  $128,528   $162,638   $467,363   $379,747 
                     
Other comprehensive income (loss):                    
Change in unrealized appreciation (depreciation) of investments   18,456    (7,230)   (25,741)   8,068 
Total other comprehensive income (loss)   18,456    (7,230)   (25,741)   8,068 
Comprehensive income  $146,984   $155,408   $441,622   $387,815 
                     
                     
Loss ratio   (0.6)%   11.8%   1.8%   5.1%
Expense ratio   22.8    24.7    23.2    27.5 
Combined ratio   22.2%   36.4%   25.0%   32.6%
                     
           
        Exhibit B
           
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
           
           
   December 31,  December 31,

(In thousands, except per share amounts)

  2018  2017
Assets          
Investments          
Fixed maturities available for sale, at fair value  $2,605,666   $1,992,371 
Short-term investments available for sale, at fair value   154,400    312,694 
Total investments available for sale   2,760,066    2,305,065 
Other invested assets   30,952    500 
Total investments   2,791,018    2,305,565 
Cash   64,946    43,524 
Accrued investment income   17,627    12,807 
Accounts receivable   36,881    29,752 
Deferred policy acquisition costs   16,049    15,354 
Property and equipment   7,629    6,979 
Prepaid federal income tax   202,385    252,157 
Other assets   13,436    8,230 
           
Total assets  $3,149,971   $2,674,368 
           
Liabilities and Stockholders' Equity          
Liabilities          
Reserve for losses and LAE  $49,464   $46,850 
Unearned premium reserve   295,467    259,672 
Net deferred tax liability   172,642    127,636 
Credit facility borrowings, net of deferred costs   223,664    248,591 
Securities purchased payable   2,041    14,999 
Other accrued liabilities   40,976    36,184 
Total liabilities   784,254    733,932 
           
Commitments and contingencies          
           
Stockholders' Equity          
Common shares   1,472    1,476 
Additional paid-in capital   1,110,800    1,127,137 
Accumulated other comprehensive loss   (28,993)   (3,252)
Retained earnings   1,282,438    815,075 
Total stockholders' equity   2,365,717    1,940,436 
           
Total liabilities and stockholders' equity  $3,149,971   $2,674,368 
           
Return on average equity   21.7%   23.1%
           
                                  
                                 Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                                         
                                         
   2018  2017
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  $176,437   $175,221   $168,404   $165,225   $161,771   $155,055   $134,063   $119,297 
                                         
Net premiums earned (1)   173,301    166,675    156,958    152,558    147,976    137,940    126,563    117,651 
Other revenues   19,823    18,323    16,810    14,905    13,134    12,263    11,043    9,941 
Total revenues   193,124    184,998    173,768    167,463    161,110    150,203    137,606    127,592 
                                         
Losses and expenses:                                        
Provision for losses and LAE (2)   (999)   5,452    1,813    5,309    17,456    4,313    1,770    3,693 
Other underwriting and operating expenses   39,449    36,899    36,428    38,124    36,480    37,035    35,686    36,332 
Interest expense   2,611    2,500    2,618    2,450    1,817    1,456    1,189    716 
Total losses and expenses   41,061    44,851    40,859    45,883    55,753    42,804    38,645    40,741 
                                         
Income before income taxes   152,063    140,147    132,909    121,580    105,357    107,399    98,961    86,851 
Income tax expense (benefit) (3) (4)   23,535    24,136    21,154    10,511    (57,281)   29,006    26,843    20,253 
Net income  $128,528   $116,011   $111,755   $111,069   $162,638   $78,393   $72,118   $66,598 
                                         
Earnings per share:                                        
Basic  $1.32   $1.19   $1.15   $1.14   $1.69   $0.83   $0.79   $0.73 
Diluted   1.31    1.18    1.14    1.13    1.65    0.82    0.77    0.72 
                                         
Weighted average shares outstanding:                                        
Basic   97,450    97,438    97,426    97,298    96,429    94,185    91,381    91,258 
Diluted   98,066    98,013    97,866    97,951    98,497    96,094    93,162    93,023 
                                         
Other Data:                                        
Loss ratio (5)   (0.6)%   3.3%   1.2%   3.5%   11.8%   3.1%   1.4%   3.1%
Expense ratio (6)   22.8    22.1    23.2    25.0    24.7    26.8    28.2    30.9 
Combined ratio   22.2%   25.4%   24.4%   28.5%   36.4%   30.0%   29.6%   34.0%
                                         
Return on average equity (annualized)   22.4%   21.5%   21.8%   22.6%   35.0%   19.1%   19.8%   19.3%
                                         

(1) Net premiums earned are net of premiums ceded to third-party reinsurers beginning in 2018. Premiums ceded totaled $3,731, $3,158, $3,585 and $294 in the three months ended December 31, 2018, September 30, 2018, June 30, 2018 and March 31, 2018, respectively.

(2) Provision for losses and LAE for the quarter ended December 31, 2018 includes a $9.9 million reduction associated with previously identified hurricane-related defaults based on the performance to date and our expectations of the amount of ultimate losses on the remaining delinquencies. Provision for losses and LAE for the quarter ended December 31, 2017 includes an $11.1 million provision associated with defaults identified as related to Hurricanes Harvey and Irma.

(3) Income tax expense for the quarter ended September 30, 2018 includes $1,450 of expense associated with accrual to return adjustments associated with the completion of the 2017 U.S. federal income tax return. Income tax expense for the quarters ended March 31, 2018 and 2017 was reduced by $9,549 and $3,023, respectively, of excess tax benefits associated with the vesting of common shares and common share units during each period.

(4) Income tax expense for the quarter ended December 31, 2017 was reduced by $85,091 of income tax benefit due to the one-time impact of the reduced U.S. corporate income tax rate on the company's net deferred tax liability position.

(5) Loss ratio is calculated by dividing the provision for losses and LAE by net premiums earned.

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

                                  
                                 Exhibit C, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                                         
                                         
   2018  2017
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  $11,408,542   $13,913,191   $12,850,642   $9,336,150   $11,234,855   $13,221,038   $11,368,276   $8,034,153 
New risk written   2,838,530    3,430,942    3,201,610    2,295,314    2,737,008    3,228,603    2,786,501    1,929,832 
                                         
Bulk:                                        
New insurance written  $   $   $   $   $   $   $   $ 
New risk written                                
                                         
Total:                                        
Average gross premium rate (7)   0.50%   0.51%   0.52%   0.52%   0.53%   0.53%   0.53%   0.53%
Average net premium rate (8)   0.49%   0.50%   0.51%   0.52%   0.53%   0.53%   0.53%   0.53%
New insurance written  $11,408,542   $13,913,191   $12,850,642   $9,336,150   $11,234,855   $13,221,038   $11,368,276   $8,034,153 
New risk written  $2,838,530   $3,430,942   $3,201,610   $2,295,314   $2,737,008   $3,228,603   $2,786,501   $1,929,832 
Insurance in force (end of period)  $137,720,786   $131,249,957   $122,501,246   $115,250,949   $110,461,950   $103,936,307   $95,494,390   $87,993,227 
Gross risk in force (end of period) (9)  $34,482,448   $32,786,194   $30,579,106   $28,691,561   $27,443,985   $25,807,358   $23,665,045   $21,801,667 
Risk in force (end of period)  $33,892,869   $32,361,782   $30,154,694   $28,267,149   $27,443,985   $25,807,358   $23,665,045   $21,801,667 
Policies in force   608,135    581,570    546,576    517,215    496,477    467,483    430,585    397,650 
Weighted average coverage (10)   25.0%   25.0%   25.0%   24.9%   24.8%   24.8%   24.8%   24.8%
Annual persistency   84.9%   84.0%   83.0%   83.5%   83.9%   82.1%   80.1%   78.2%
                                         
Loans in default (count)   4,024    3,538    3,519    4,442    4,783    2,153    1,776    1,777 
Percentage of loans in default   0.66%   0.61%   0.64%   0.86%   0.96%   0.46%   0.41%   0.45%
                                         
Other Risk in Force                                        
GSE and other risk share (11)  $655,384   $612,750   $592,493   $557,692   $538,944   $501,485   $479,762   $436,991 
                                         
Credit Facility                                        
Borrowings outstanding  $225,000   $225,000   $225,000   $265,000   $250,000   $175,000   $175,000   $125,000 
Undrawn committed capacity  $275,000   $275,000   $275,000   $110,000   $125,000   $200,000   $200,000   $75,000 
Weighted average interest rate   4.43%                                   
                                         

(7) Average gross premium rate is calculated by dividing annualized premiums earned for the U.S. mortgage insurance portfolio, before reductions for premiums ceded under third-party reinsurance, by average insurance in force for the period.

(8) Average net premium rate is calculated by dividing annualized net premiums earned for the U.S. mortgage insurance portfolio by average insurance in force for the period.

(9) Gross risk in force includes risk ceded under third-party reinsurance.

(10) Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force.

(11) GSE and other risk share includes GSE risk share and other reinsurance transactions. Essent Re provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae, including in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") and Fannie Mae's Credit Insurance Risk Transfer ("CIRT") programs.

                               
                              Exhibit D
                                     
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
                                     
                                     
NIW by Credit Score
   Three Months Ended  Year Ended
   December 31, 2018  December 31, 2017  December 31, 2018  December 31, 2017

($ in thousands)

                                    

>=760

  $4,737,774   41.5%  $4,551,775   40.5%  $19,903,369   41.9%  $18,455,482   42.1%

740-759

   1,959,523   17.2    1,793,713   16.0    8,076,182   17.0    6,851,174   15.6 

720-739

   1,665,931   14.6    1,644,956   14.6    6,875,823   14.5    6,223,802   14.2 

700-719

   1,349,689   11.8    1,378,170   12.3    5,715,076   12.0    5,228,590   11.9 

680-699

   875,125   7.7    1,024,440   9.1    3,722,490   7.8    3,843,164   8.8 

<=679

   820,500   7.2    841,801   7.5    3,215,585   6.8    3,256,110   7.4 

Total

  $11,408,542   100.0%  $11,234,855   100.0%  $47,508,525   100.0%  $43,858,322   100.0%
                                     
Weighted average credit score   745        743        745        744     
                                     
                                     
                                     
NIW by LTV
   Three Months Ended  Year Ended
   December 31, 2018  December 31, 2017  December 31, 2018  December 31, 2017

($ in thousands)

                                    
85.00% and below  $1,384,296   12.1%  $1,532,008   13.6%  $5,731,894   12.1%  $5,839,270   13.3%
85.01% to 90.00%   3,124,625   27.4    3,286,879   29.3    13,227,075   27.8    13,072,845   29.8 
90.01% to 95.00%   4,955,729   43.4    4,845,713   43.1    20,579,615   43.3    19,301,353   44.0 
95.01% and above   1,943,892   17.1    1,570,255   14.0    7,969,941   16.8    5,644,854   12.9 
Total  $11,408,542   100.0%  $11,234,855   100.0%  $47,508,525   100.0%  $43,858,322   100.0%
                                     
Weighted average LTV   92%       92%       92%       92%    
                                     
                                     
                                     
NIW by Product
   Three Months Ended  Year Ended
   December 31, 2018  December 31, 2017  December 31, 2018  December 31, 2017
Single Premium policies       13.5%       19.0%       15.3%       16.3%
Monthly Premium policies       86.5        81.0        84.7        83.7 
        100.0%       100.0%       100.0%       100.0%
                                     
                                     
                                     
NIW by Purchase vs. Refinance
   Three Months Ended  Year Ended
   December 31, 2018  December 31, 2017  December 31, 2018  December 31, 2017
Purchase       93.3%       84.4%       91.8%       85.2%
Refinance       6.7        15.6        8.2        14.8 
        100.0%       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
IIF by FICO score  December 31, 2018  September 30, 2018  December 31, 2017

($ in thousands)

                           
>=760  $59,249,659   43.0%  $56,686,270   43.2%  $48,668,705   44.1%

740-759

   22,843,145   16.6    21,661,445   16.5    17,939,206   16.2 

720-739

   19,898,885   14.5    18,909,281   14.4    15,761,787   14.3 

700-719

   15,714,206   11.4    14,928,024   11.4    12,167,285   11.0 

680-699

   11,299,829   8.2    10,828,068   8.2    9,156,196   8.3 
<=679   8,715,062   6.3    8,236,869   6.3    6,768,771   6.1 
Total  $137,720,786   100.0%  $131,249,957   100.0%  $110,461,950   100.0%
                            
Weighted average credit score   746        746        747     
                            
Gross RIF by FICO score  December 31, 2018  September 30, 2018  December 31, 2017

($ in thousands)

                           
>=760  $14,789,783   42.9%  $14,119,178   43.1%  $12,058,196   43.9%

740-759

   5,736,432   16.6    5,434,079   16.6    4,485,439   16.4 

720-739

   5,036,063   14.6    4,773,174   14.5    3,957,922   14.4 

700-719

   3,943,925   11.4    3,735,034   11.4    3,018,341   11.0 

680-699

   2,846,297   8.3    2,718,524   8.3    2,286,082   8.3 
<=679   2,129,948   6.2    2,006,205   6.1    1,638,005   6.0 
Total  $34,482,448   100.0%  $32,786,194   100.0%  $27,443,985   100.0%
                            
Portfolio by LTV
IIF by LTV  December 31, 2018  September 30, 2018  December 31, 2017

($ in thousands)

                           
85.00% and below  $15,123,578   11.0%  $14,641,309   11.2%  $12,917,751   11.7%
85.01% to 90.00%   41,020,839   29.8    39,598,332   30.2    34,794,108   31.5 
90.01% to 95.00%   66,028,990   47.9    63,167,371   48.1    54,323,103   49.2 
95.01% and above   15,547,379   11.3    13,842,945   10.5    8,426,988   7.6 
Total  $137,720,786   100.0%  $131,249,957   100.0%  $110,461,950   100.0%
                            
Weighted average LTV   92%       92%       92%    
                            
Gross RIF by LTV  December 31, 2018  September 30, 2018  December 31, 2017

($ in thousands)

                           
85.00% and below  $1,741,823   5.1%  $1,680,050   5.1%  $1,462,351   5.3%
85.01% to 90.00%   9,819,171   28.5    9,458,067   28.8    8,262,322   30.1 
90.01% to 95.00%   18,912,421   54.8    18,090,207   55.2    15,576,125   56.8 
95.01% and above   4,009,033   11.6    3,557,870   10.9    2,143,187   7.8 
Total  $34,482,448   100.0%  $32,786,194   100.0%  $27,443,985   100.0%
                            
Portfolio by Loan Amortization Period
IIF by Loan Amortization Period  December 31, 2018  September 30, 2018  December 31, 2017

($ in thousands)

                           
FRM 30 years and higher  $128,083,429   93.0%  $121,455,115   92.6%  $100,592,946   91.1%
FRM 20-25 years   2,965,782   2.2    3,032,593   2.3    2,879,977   2.6 
FRM 15 years   3,445,447   2.5    3,571,994   2.7    3,857,152   3.5 
ARM 5 years and higher   3,226,128   2.3    3,190,255   2.4    3,131,875   2.8 
Total  $137,720,786   100.0%  $131,249,957   100.0%  $110,461,950   100.0%
                            
         Exhibit F
          
Essent Group Ltd. and Subsidiaries
Supplemental Information
Other Risk in Force
          
          

($ in thousands)

  December 31, 2018  September 30, 2018  December 31, 2017
          
GSE and other risk share (1)  $655,384   $612,750   $538,944 
                
Weighted average credit score   748    749    749 
Weighted average LTV   85%   85%   84%
          

(1) GSE and other risk share includes GSE risk share and other reinsurance transactions. Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae, including in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") and Fannie Mae's Credit Insurance Risk Transfer ("CIRT") programs.

                                     
                                    Exhibit G
                                     
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data
December 31, 2018
                                     
                                     
               Insurance in Force      
Origination Year  

Original

Insurance

Written

($ in thousands)

  

Remaining

Insurance

in Force

($ in thousands)

  

% Remaining of

Original

Insurance

  

Number of

Policies in

Force

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

Incurred

Loss Ratio

(Inception

to Date) (1)

  

Number of

Loans in

Default

                                     
2010  $245,898  $7,725  3.1%  54  74.2%  67.2%  0.0%  1.2%  62.7%  100.0%  2.6%  
2011   3,229,720   228,682  7.1   1,354  72.1   58.5   0.3   6.2   52.3   97.9   3.7   32
2012   11,241,161   1,857,304  16.5   9,894  75.9   62.4   0.6   5.6   56.3   98.9   2.3   106
2013   21,152,638   5,005,615  23.7   26,241  79.9   62.1   2.1   7.8   51.4   98.5   2.3   281
2014   24,799,434   8,257,561  33.3   44,041  88.7   64.1   4.5   15.6   41.4   96.5   3.2   585
2015   26,193,656   13,410,795  51.2   63,698  84.2   58.0   2.6   14.7   43.7   97.7   3.0   664
2016   34,949,319   25,252,309  72.3   110,903  82.0   56.7   6.6   13.6   45.4   98.4   3.4   900
2017   43,858,322   37,850,574  86.3   166,006  86.2   58.4   13.7   16.1   41.6   97.0   4.6   1,160
2018   47,508,525   45,850,221  96.5   185,944  91.8   60.4   17.1   14.7   41.4   97.8   3.3   296
Total  $213,178,673  $137,720,786  64.6   608,135  86.9   59.2   11.3   14.5   43.0   97.7   3.1   4,024
                                     
(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, 2018  September 30, 2018  December 31, 2017
CA  9.1%  9.1%  9.4%
TX  7.9   7.9   8.0 
FL  7.4   7.3   7.0 
WA  4.7   4.8   4.8 
IL  3.8   3.9   4.0 
NJ  3.8   3.8   3.7 
NC  3.5   3.5   3.5 
GA  3.4   3.4   3.4 
CO  3.4   3.3   3.1 
OH  3.3   3.3   3.2 
All Others  49.7   49.7   49.9 
Total  100.0%  100.0%  100.0%
          
          
          
Gross RIF by State
   December 31, 2018  September 30, 2018  December 31, 2017
CA  8.9%  8.9%  9.1%
TX  8.1   8.1   8.3 
FL  7.5   7.4   7.1 
WA  4.7   4.8   4.9 
IL  3.8   3.8   3.9 
NJ  3.7   3.7   3.6 
NC  3.5   3.5   3.5 
GA  3.5   3.5   3.5 
OH  3.3   3.3   3.2 
CO  3.3   3.3   3.0 
All Others  49.7   49.7   49.9 
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,
   2018  2017  2018  2017
Beginning default inventory   3,538    2,153    4,783    1,757 
Plus: new defaults   2,747    4,332    8,727    8,229 
Less: cures   (2,183)   (1,648)   (9,226)   (4,970)
Less: claims paid   (75)   (53)   (254)   (229)
Less: rescissions and denials, net   (3)   (1)   (6)   (4)
Ending default inventory   4,024    4,783    4,024    4,783 
                     
                     
                     
Rollforward of Reserve for Losses and LAE
   Three Months Ended  Year Ended
   December 31,  December 31,  December 31,  December 31,

($ in thousands)

  2018  2017  2018  2017
Reserve for losses and LAE at beginning of period  $53,355   $31,579   $46,850   $28,142 
Add provision for losses and LAE occurring in:                    
Current year   11,239    18,912    36,438    38,178 
Prior years   (12,238)   (1,456)   (24,863)   (10,946)
Incurred losses and LAE during the period   (999)   17,456    11,575    27,232 
Deduct payments for losses and LAE occurring in:                    
Current year   690    390    1,310    633 
Prior years   2,202    1,795    7,651    7,891 
Loss and LAE payments during the period   2,892    2,185    8,961    8,524 
Reserve for losses and LAE at end of period  $49,464   $46,850   $49,464   $46,850 
                     
                     
                     
Claims
   Three Months Ended  Year Ended
   December 31,  December 31,  December 31,  December 31,
   2018  2017  2018  2017
Number of claims paid   75    53    254    229 
Total amount paid for claims (in thousands)  $2,711   $2,125   $8,559   $8,280 
Average amount paid per claim (in thousands)  $36   $40   $34   $36 
Severity   82%   87%   73%   83%
                     
                         
                   Exhibit I, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
                         
                         
   December 31, 2018
   

Number of

Policies in

Default

  

Percentage of

Policies in

Default

  

Amount of

Reserves

  

Percentage of

Reserves

  Defaulted RIF  

Reserves as a

Percentage of

Defaulted RIF

($ in thousands)

                        
Missed Payments:                        
Three payments or less  2,254   56%  $12,005  27%  $119,666  10%
Four to eleven payments  1,350   33    20,031  44    72,222  28 
Twelve or more payments  357   9    10,523  23    20,419  52 
Pending claims  63   2    2,749  6    3,182  86 
Total case reserves  4,024   100%   45,308  100%  $215,489  21 
IBNR           3,398            
LAE           758            
Total reserves for losses and LAE          $49,464            
                         
Average reserve per default:                        
Case          $11.3            
Total          $12.3            
                         
Default Rate  0.66%                    
                         
   December 31, 2017
   

Number of

Policies in

Default

  

Percentage of

Policies in

Default

  

Amount of

Reserves

  

Percentage of

Reserves

  

Defaulted RIF

  

Reserves as a

Percentage of

Defaulted RIF

($ in thousands)

                        
Missed Payments:                        
Three payments or less  3,243   68%  $15,925  37%  $187,163  9%
Four to eleven payments  1,284   27    18,087  42    73,547  25 
Twelve or more payments  211   4    6,781  16    11,139  61 
Pending claims  45   1    2,075  5    2,355  88 
Total case reserves  4,783   100%   42,868  100%  $274,204  16 
IBNR           3,215            
LAE           767            
Total reserves for losses and LAE          $46,850            
                         
Average reserve per default:                        
Case          $9.0            
Total          $9.8            
                         
Default Rate  0.96%                    
                         
               
              Exhibit J
               
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investments Available for Sale
               
               
Investments Available for Sale by Asset Class
Asset Class  December 31, 2018  December 31, 2017

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
U.S. Treasury securities  $289,892   10.5%  $227,805  9.9%
U.S. agency securities   32,997   1.2    33,114  1.4 
U.S. agency mortgage-backed securities   637,178   23.1    456,037  19.8 
Municipal debt securities   483,879   17.5    465,255  20.2 
Non-U.S. government securities   45,001   1.6       
Corporate debt securities   725,201   26.3    611,728  26.5 
Residential and commercial mortgage securities   121,838   4.4    79,407  3.5 
Asset-backed securities   284,997   10.3    167,922  7.3 
Money market funds   139,083   5.1    263,797  11.4 
Total investments available for sale  $2,760,066   100.0%  $2,305,065  100.0%
               
Investments Available for Sale by Credit Rating
Rating (1)  December 31, 2018  December 31, 2017

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
Aaa  $1,362,781   49.4%  $1,160,200  50.3%
Aa1   124,435   4.5    115,237  5.0 
Aa2   196,218   7.1    123,551  5.4 
Aa3   143,315   5.2    127,785  5.6 
A1   222,073   8.0    205,369  8.9 
A2   199,238   7.2    157,651  6.8 
A3   146,300   5.3    148,246  6.4 
Baa1   162,695   5.9    115,178  5.0 
Baa2   140,168   5.1    87,869  3.8 
Baa3   26,805   1.0    43,024  1.9 
Below Baa3   36,038   1.3    20,955  0.9 
Total investments available for sale  $2,760,066   100.0%  $2,305,065  100.0%
               
(1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available.
               
Investments Available for Sale by Duration and Book Yield
Effective Duration  December 31, 2018  December 31, 2017

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
< 1 Year  $529,545   19.2%  $628,958  27.3%
1 to < 2 Years   285,060   10.3    164,856  7.2 
2 to < 3 Years   251,763   9.1    280,177  12.2 
3 to < 4 Years   278,804   10.1    263,799  11.4 
4 to < 5 Years   429,005   15.6    263,273  11.4 
5 or more Years   985,889   35.7    704,002  30.5 
Total investments available for sale  $2,760,066   100.0%  $2,305,065  100.0%
               
Pre-tax investment income yield:              
Three months ended December 31, 2018   2.77%         
Year ended December 31, 2018   2.56%         
               
Net cash and investments at holding company, Essent Group Ltd.:              

($ in thousands)

              
As of December 31, 2018  $78,405          
As of December 31, 2017  $104,167          
               
         
       Exhibit K
         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
         
         
   December 31, 2018  December 31, 2017

($ in thousands)

        
U.S. Mortgage Insurance Subsidiaries:        
Combined statutory capital (1)  $1,886,929  $1,528,869
         
Combined net risk in force (2)  $26,233,783  $21,637,409
         
Risk-to-capital ratios: (3)        
Essent Guaranty, Inc.   14.4:1   14.7:1
Essent Guaranty of PA, Inc.   4.2:1   5.4:1
Combined (4)   13.9:1   14.2:1
         
Essent Reinsurance Ltd.:        
Stockholder's equity (GAAP basis)  $798,612  $662,819
         
Net risk in force (2)  $8,265,763  $6,299,437

 

        

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

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

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

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

      
     Exhibit 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, 2018 and December 31, 2017, 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, 2018 and December 31, 2017 in accordance with Regulation G:

 
           

(In thousands, except per share amounts)

  December 31, 2018  December 31, 2017
           
Numerator:          
Total Stockholders' Equity (Book Value)  $2,365,717   $1,940,436 
           
Subtract: Accumulated Other Comprehensive Income (Loss)   (28,993)   (3,252)
           
Adjusted Book Value  $2,394,710   $1,943,688 
           
Denominator:          
Total Common Shares Outstanding   98,139    98,434 
           
Add: Restricted Share Units Outstanding   449    536 
           
Total Common Shares and Share Units Outstanding   98,588    98,970 
           
Adjusted Book Value per Share  $24.29   $19.64 
           

 

Media Contact
610-230-0556
media@essentgroup.com

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

Source: Essent Group Ltd.