Essent Group Ltd. Reports Second Quarter 2014 Results

August 8, 2014

30% Increase in Net Income versus First Quarter 2014

Essent Reinsurance, Ltd. Executes First Transaction

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended June 30, 2014 of $19.6 million or $0.23 per diluted share. As of June 30, 2014Essent had primary insurance in force of $39.4 billion and consolidated stockholders’ equity of $768.0 million. Essent’s combined risk to capital ratio, which includes statutory capital for both Essent Guaranty, Inc. and Essent Guaranty of PA, Inc., was 16.2:1 as of June 30, 2014.

Essent also reported that subsequent to the end of the second quarter 2014 its Bermuda-based reinsurer, Essent Reinsurance, Ltd. (“Essent Re”), insured a portion of Freddie Mac’s most recent Agency Credit Insurance Structure (“ACIS”) transaction. Additionally, Essent reported that its domestic flagship mortgage insurer, Essent Guaranty, Inc., entered into a quota-share agreement with Essent Re to prospectively reinsure 25% of its GSE eligible new insurance written effective July 1, 2014. This agreement, which has received approval from both Freddie Mac and Fannie Mae, remains subject to approval from the Pennsylvania Insurance Department. During the third quarter, Essent Group Ltd. plans to contribute $100 million in capital to Essent Re in support of the affiliate quota share and current and future reinsurance transactions.

“Our strong earnings for the quarter reflect our success in increasing the number of customers doing business with Essent and the growth in our high credit quality insurance portfolio,” said Mark Casale, Chairman and Chief Executive Officer. "Also, we are pleased to have Essent Re execute its first transaction and we believe the affiliate quota share will improve our capital efficiency and provide incremental shareholder value. We remain very excited about Essent’s long term prospects.”

Financial Highlights:

  • Insurance in force as of June 30, 2014 was $39.4 billion, compared to $34.8 billion as of March 31, 2014 and $22.6 billion as of June 30, 2013.
  • New insurance written for the second quarter of 2014 was $5.9 billion, compared to $3.6 billion in the first quarter of 2014 and $5.9 billion in the second quarter of 2013.
  • Income before taxes for the second quarter of 2014 was $29.7 million, compared to $23.5 million for the first quarter of 2014 and $13.4 million for the second quarter of 2013.
  • Net premiums earned for the second quarter of 2014 were $50.3 million, compared to $44.8 million in the first quarter of 2014 and $27.5 million in the second quarter of 2013.
  • The expense ratio for the second quarter of 2014 was 47.0%, compared to 52.4% for the first quarter of 2014 and 56.6% for the second quarter of 2013.
  • The provision for losses and LAE for the second quarter of 2014 was $1.0 million, compared to $0.9 million for the first quarter of 2014 and $0.6 million for the second quarter of 2013.
  • The percentage of loans in default as of June 30, 2014 was 0.13%, compared to 0.12% as of March 31, 2014 and 0.09% as of June 30, 2013.
  • The combined ratio for the second quarter of 2014 was 48.9%, compared to 54.4% for the first quarter of 2014 and 58.7% for the second quarter of 2013.
  • In July, through a competitive bidding process, Essent Guaranty, Inc. was selected by Fannie Mae to be the sole insurer on a pool of loans of approximately $1.5 billion.
  • Essent had $171.0 million of net cash and investments at the holding company as of June 30, 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 76436919 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 76436919.

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., offers private mortgage insurance for single-family mortgage loans in the United StatesEssent provides private capital to mitigate mortgage credit risk, allowing lenders to make additional mortgage financing available to prospective homeowners. Headquartered in Radnor, PennsylvaniaEssent Guaranty, Inc. is licensed to write mortgage insurance in all 50 states and the District of Columbia, and is approved by Fannie Mae and Freddie Mac. Additional information regarding Essent may be found at www.essentgroup.com.

   
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter ended June 30, 2014
   
   
Exhibit A: Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Exhibit B: Condensed Consolidated Balance Sheets (Unaudited)
Exhibit C: New Insurance Written
Exhibit D: Insurance in Force and Risk in Force
Exhibit E: Portfolio Vintage Data
Exhibit F: Portfolio Geographic Data
Exhibit G: Defaults, Reserve for Losses and LAE, and Claims
Exhibit H: Investment Portfolio
Exhibit I: Insurance Company Capital
Exhibit J: Historical Quarterly Data
Exhibit K: Earnings per Share
Exhibit L: Reconciliation of Non-GAAP Financial Measure - Adjusted Book Value per Share

 

 

 

 

         
        Exhibit A
         
Essent Group Ltd. and Subsidiaries
         
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
         
         
  

Three Months Ended
June 30,

 

Six Months Ended
June 30,

(In thousands, except per share amounts)

  2014   2013   2014   2013 
Revenues:        
Net premiums written $63,505  $44,923  $115,697  $78,296 
Increase in unearned premiums  (13,163)  (17,442)  (20,605)  (29,551)
Net premiums earned  50,342   27,481   95,092   48,745 
Net investment income  3,080   1,014   4,978   1,744 
Realized investment gains, net  68   83   468   93 
Other income  793   986   1,566   2,013 
Total revenues  54,283   29,564   102,104   52,595 
         
Losses and expenses:        
Provision for losses and LAE  966   580   1,868   1,310 
Other underwriting and operating expenses  23,648   15,557   47,107   30,519 
Total losses and expenses  24,614   16,137   48,975   31,829 
         
Income before income taxes  29,669   13,427   53,129   20,766 
Income tax expense (benefit)  10,114   (10,150)  18,568   (10,011)
Net income $19,555  $23,577  $34,561  $30,777 
         
         
Earnings per share:        
Basic:        
Common Shares $0.23   N/A  $0.42   N/A 
Class A common shares  N/A  $0.63   N/A  $0.88 
Class B-2 common shares  N/A   0.40   N/A   0.49 
Diluted:        
Common Shares $0.23   N/A  $0.41   N/A 
Class A common shares  N/A  $0.62   N/A  $0.88 
Class B-2 common shares  N/A   0.09   N/A   0.09 
         
Weighted average common shares outstanding:        
Basic:        
Common Shares  83,276   N/A   83,071   N/A 
Class A common shares  N/A   36,793   N/A   34,313 
Class B-2 common shares  N/A   1,334   N/A   1,095 
Diluted:        
Common Shares  84,706   N/A   84,701   N/A 
Class A common shares  N/A   36,901   N/A   34,408 
Class B-2 common shares  N/A   5,994   N/A   6,004 
         
Net income $19,555  $23,577  $34,561  $30,777 
         
Other comprehensive income (loss)        

Change in unrealized appreciation (depreciation) of investments, net of tax expense (benefit) of $2,095 and $(2,043) in the three months ended June 30, 2014 and 2013 and $2,465 and $(2,182) in the six months ended June 30, 2014 and 2013

  4,915   (3,795)  5,394   (4,053)
Total other comprehensive income (loss)  4,915   (3,795)  5,394   (4,053)
Comprehensive income $24,470  $19,782  $39,955  $26,724 
         
         
Loss ratio  1.9%  2.1%  2.0%  2.7%
Expense ratio  47.0%  56.6%  49.5%  62.6%
Combined ratio  48.9%  58.7%  51.5%  65.3%

 

      
     Exhibit B
      
Essent Group Ltd. and Subsidiaries
      
Condensed Consolidated Balance Sheets (Unaudited)
      
      
  June 30, December 31,

(In thousands, except per share amounts)

  2014   2013 
Assets     
Investments available for sale, at fair value     
Fixed maturities $672,699  $318,476 
Short-term investments  173,171   14,079 
Total investments  845,870   332,555 
Cash  14,180   477,655 
Accrued investment income  4,641   1,978 
Accounts receivable  12,249   10,006 
Deferred policy acquisition costs  7,539   6,173 

Property and equipment (at cost, less accumulated depreciation of $38,013 in 2014 and $36,796 in 2013)

  4,865   4,411 
Prepaid federal income tax  34,000   8,000 
Net deferred tax asset  -   10,346 
Other assets  2,021   2,846 
      
Total assets $925,365  $853,970 
      
Liabilities and Stockholders' Equity     
Liabilities     
Reserve for losses and LAE $4,506  $3,070 
Unearned premium reserve  124,004   103,399 
Amounts due under Asset Purchase Agreement  2,483   4,949 
Accrued payroll and bonuses  7,957   13,076 
Net deferred tax liability  9,430   - 
Other accrued liabilities  9,026   7,335 
Total liabilities  157,406   131,829 
      
Commitments and contingencies     
      
Stockholders' Equity     
Common Shares, $0.015 par value:     
Authorized - 233,333; issued - 86,528 shares in 2014 and 86,491 shares in 2013  1,298   1,297 
Additional paid-in capital  760,252   754,390 

Accumulated other comprehensive income (loss)

  3,947   (1,447)
Retained earnings (accumulated deficit)  2,462   (32,099)
Total stockholders' equity  767,959   722,141 
      
Total liabilities and stockholders' equity $925,365  $853,970 

 

                 
                Exhibit C
                 
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written
                 
                 
NIW by Credit Score
  Three months ended Six months ended
  June 30, 2014 June 30, 2013 June 30, 2014 June 30, 2013

($ in thousands)

                
>=760 $2,651,224  45.1% $3,161,194  53.7% $4,265,660  44.9% $5,598,784  54.7%

740-759

  964,322  16.4   1,038,781  17.6   1,601,181  16.8   1,814,340  17.8 

720-739

  858,348  14.6   791,569  13.4   1,394,819  14.7   1,364,466  13.4 

700-719

  629,211  10.7   482,263  8.2   1,004,711  10.6   796,736  7.8 

680-699

  490,259  8.3   331,699  5.6   805,526  8.5   506,558  5.0 
<=679  280,970  4.9   89,621  1.5   433,010  4.5   135,799  1.3 
Total $5,874,334  100.0% $5,895,127  100.0% $9,504,907  100.0% $10,216,683  100.0%
                 
Weighted-average Credit Score  749     758     749     759   
                 
                 
                 
NIW by LTV
  Three months ended Six months ended
  June 30, 2014 June 30, 2013 June 30, 2014 June 30, 2013

($ in thousands)

                
85.00% and below $671,651  11.4% $879,352  14.9% $1,107,384  11.7% $1,698,838  16.6%
85.01% to 90.00%  1,976,596  33.6   2,152,742  36.5   3,217,124  33.8   3,787,024  37.1 
90.01% to 95.00%  3,204,930  54.6   2,800,064  47.5   5,130,693  54.0   4,638,486  45.4 
95.01% and above  21,157  0.4   62,969  1.1   49,706  0.5   92,335  0.9 
  $5,874,334  100.0% $5,895,127  100.0% $9,504,907  100.0% $10,216,683  100.0%
                 
Weighted-average LTV  92%    91%    92%    91%  
                 
                 
                 
NIW by Product
  Three months ended Six months ended
  June 30, 2014 June 30, 2013 June 30, 2014 June 30, 2013
Single Premium policies   18.6%   20.4%   18.5%   19.7%
Monthly Premium policies   81.4    79.6    81.5    80.3 
    100.0%   100.0%   100.0%   100.0%
                 
                 
                 
NIW by Purchase vs. Refinance
  Three months ended Six months ended
  June 30, 2014 June 30, 2013 June 30, 2014 June 30, 2013
Purchase   86.6%   67.5%   86.0%   61.5%
Refinance   13.4    32.5    14.0    38.5 
    100.0%   100.0%   100.0%   100.0%

 

             
            Exhibit D
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force
             
             
Portfolio by Credit Score
Total IIF by FICO score June 30, 2014 March 31, 2014 June 30, 2013

($ in thousands)

            
>=760 $20,157,165  51.2% $18,212,476  52.3% $12,579,842  55.7%

740-759

  6,963,735  17.7   6,218,225  17.9   4,011,141  17.8 

720-739

  5,502,718  14.0   4,804,322  13.8   3,022,359  13.4 

700-719

  3,481,564  8.8   2,955,696  8.5   1,704,037  7.5 

680-699

  2,368,613  6.0   1,940,162  5.6   994,955  4.5 
<=679  906,084  2.3   647,176  1.9   263,966  1.1 
Total $39,379,879  100.0% $34,778,057  100.0% $22,576,300  100.0%
             
Weighted-average Credit Score  756     757     760   
             
             
Total RIF by FICO score June 30, 2014 March 31, 2014 June 30, 2013

($ in thousands)

            
>=760 $4,913,013  50.6% $4,403,362  51.9% $2,954,484  55.2%

740-759

  1,722,247  17.8   1,527,784  18.0   957,841  17.9 

720-739

  1,376,538  14.2   1,192,630  14.0   728,822  13.6 

700-719

  855,985  8.8   717,501  8.4   400,692  7.5 

680-699

  601,426  6.2   488,405  5.8   241,489  4.6 
<=679  231,340  2.4   164,180  1.9   65,589  1.2 
Total $9,700,549  100.0% $8,493,862  100.0% $5,348,917  100.0%
             
             
             
             
Portfolio by LTV
Total IIF by LTV June 30, 2014 March 31, 2014 June 30, 2013

($ in thousands)

            
85.00% and below $4,928,612  12.5% $4,540,795  13.1% $3,392,450  15.0%
85.01% to 90.00%  14,516,271  36.9   13,054,922  37.5   8,937,420  39.6 
90.01% to 95.00%  19,489,901  49.5   16,748,932  48.2   10,097,956  44.7 
95.01% and above  445,095  1.1   433,408  1.2   148,474  0.7 
  $39,379,879  100.0% $34,778,057  100.0% $22,576,300  100.0%
             
Weighted-average LTV  91%    91%    91%  
             
             
Total RIF by LTV June 30, 2014 March 31, 2014 June 30, 2013

($ in thousands)

            
85.00% and below $550,950  5.7% $503,315  5.9% $368,071  6.9%
85.01% to 90.00%  3,434,553  35.4   3,074,541  36.2   2,080,074  38.9 
90.01% to 95.00%  5,567,538  57.4   4,770,413  56.2   2,851,732  53.3 
95.01% and above  147,508  1.5   145,593  1.7   49,040  0.9 
  $9,700,549  100.0% $8,493,862  100.0% $5,348,917  100.0%
             
             
             
             
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period June 30, 2014 March 31, 2014 June 30, 2013

($ in thousands)

            
FRM 30 years and higher $34,103,315  86.6% $29,906,738  85.9% $18,901,211  83.7%
FRM 20-25 years  1,150,105  2.9   1,105,372  3.2   917,020  4.1 
FRM 15 years  2,434,151  6.2   2,383,315  6.9   1,940,110  8.6 
ARM 5 years and higher  1,692,308  4.3   1,382,632  4.0   817,959  3.6 
Total $39,379,879  100.0% $34,778,057  100.0% $22,576,300  100.0%

 

                   
                  Exhibit E
                   
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data
                   
  Original Remaining              
  Insurance Insurance % Remaining of Insurance in Force as of June 30, 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 $91,810 37.3% 72.4% 35.1% 0.0% 3.0% 59.6% 98.0%
2011  3,229,720  1,527,938 47.3  70.8  40.0  0.3  4.2  57.6  92.8 
2012  11,241,161  8,832,491 78.6  68.0  47.6  0.5  5.2  56.1  96.7 
2013  21,152,638  19,547,594 92.4  73.2  51.0  1.8  7.8  51.5  96.4 
2014 (through June 30)  9,504,907  9,380,046 98.7  86.0  54.6  0.5  13.1  44.8  93.7 
Total $45,374,324 $39,379,879 86.8  75.0  50.6  1.1  8.3  51.2  95.7 

 

       
      Exhibit F
       
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
       
IIF by State
  As of June 30, 2014 As of March 31, 2014 As of June 30, 2013
CA 11.0% 11.2% 11.2%
TX 8.5 8.3 8.1
FL 5.1 4.9 4.2
NC 4.3 4.3 4.4
WA 4.0 3.7 3.4
IL 3.9 3.9 4.1
NJ 3.5 3.7 3.9
AZ 3.5 3.5 3.5
GA 3.5 3.5 3.5
CO 3.4 3.4 3.4
All Others 49.3 49.6 50.3
TOTAL 100.0% 100.0% 100.0%
       
       
       
RIF by State
  As of June 30, 2014 As of March 31, 2014 As of June 30, 2013
CA 10.4% 10.6% 10.6%
TX 8.3 8.1 7.9
FL 5.3 5.0 4.4
NC 4.4 4.4 4.6
WA 4.0 3.8 3.5
IL 4.0 3.9 4.2
GA 3.6 3.7 3.7
NJ 3.4 3.6 3.8
PA 3.4 3.5 3.8
AZ 3.3 3.3 3.2
All Others 49.9 50.1 50.3
TOTAL 100.0% 100.0% 100.0%

 

         
        Exhibit G
         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
         
         
Rollforward of Insured Loans in Default
  Three months ended Six months ended

 

 June 30, June 30, June 30, June 30,
   2014   2013   2014   2013 
Beginning default inventory  192   75   159   56 
Plus: new defaults  151   65   318   135 
Less: cures  (98)  (46)  (226)  (95)
Less: claims paid  (10)  (4)  (16)  (6)

Ending default inventory

  235   90   235   90 
         
         
         
Rollforward of Reserve for Losses and LAE
  Three months ended Six months ended
  June 30, June 30, June 30, June 30,

($ in thousands)

  2014   2013   2014   2013 
Reserve for losses and LAE at beginning of period $3,804  $2,164  $3,070  $1,499 
Add provision for losses and LAE occurring in:        
Current year  1,166   511   2,452   1,435 
Prior years  (200)  69   (584)  (125)
Incurred losses during the period  966   580   1,868   1,310 
Deduct payments for losses and LAE occurring in:        
Current year  -   3   -   4 
Prior years  264   193   432   257 
Loss and LAE payments during the period  264   196   432   261 
Reserve for losses and LAE at end of period $4,506  $2,548  $4,506  $2,548 
         
         
         
Claims
  Three months ended Six months ended
  June 30, June 30, June 30, June 30,
   2014   2013   2014   2013 
Number of claims paid  10   4   16   6 
Total amount paid for claims (in thousands) $263  $191  $422  $248 
Average amount paid per claim (in thousands) $26  $48  $26  $41 
Severity  54%  81%  62%  86%

 

             
            Exhibit G, continued
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
             
             
  As of June 30, 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 121  51% $1,266 31% $6,316 20%
Four to eleven payments 92  39   2,026 48   4,083 50 
Twelve or more payments 20  9   724 18   990 73 
Pending claims 2  1   105 3   103 102 
TOTAL 235  100%  4,121 100% $11,492 36 
IBNR      309      
LAE      76      
TOTAL     $4,506      
             
Average reserve per default:            
Case     $17.5      
Total     $19.2      
             
Default Rate 0.13%          
             
             
             
  As of December 31, 2013
  

Number of
Policies in Default

 

Percentage of
Policies in Default

 

Amount of
Reserves

 

Percentage of
Reserves

 Defaulted RIF 

Reserves as a
Percentage of RIF

($ in thousands)

            
Missed Payments:            
Three payments or less 88  56% $841 30% $3,972 21%
Four to eleven payments 56  35   1,497 53   2,672 56 
Twelve or more payments 10  6   300 11   447 67 
Pending claims 5  3   169 6   166 102 
TOTAL 159  100%  2,807 100% $7,257 39 
IBNR      211      
LAE      52      
TOTAL     $3,070      
             
Average reserve per default:            
Case     $17.7      
Total     $19.3      
             
Default Rate 0.11%          
             
             
             
  As of June 30, 2013
  

Number of
Policies in Default

 

Percentage of
Policies in Default

 

Amount of
Reserves

 

Percentage of
Reserves

 Defaulted RIF 

Reserves as a
Percentage of RIF

($ in thousands)

            
Missed Payments:            
Three payments or less 49  55% $740 32% $2,559 29%
Four to eleven payments 34  38   1,154 50   1,762 66 
Twelve or more payments 4  4   215 9   287 75 
Pending claims 3  3   206 9   196 105 
TOTAL 90  100%  2,315 100% $4,804 48 
IBNR      174      
LAE      59      
TOTAL     $2,548      
             
Average reserve per default:            
Case     $25.7      
Total     $28.3      
             
Default Rate 0.09%          

 

         
        Exhibit H
         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investment Portfolio
         
         
Investment Portfolio by Asset Class
Asset Class June 30, 2014 December 31, 2013

($ in thousands)

 Fair Value Percent Fair Value Percent
U.S. Treasury securities $66,719   7.9% $59,187 17.8%
U.S. Agency securities  8,165   1.0   14,839 4.5 
U.S. Agency Mortgage-backed securities  60,928   7.2   22,241 6.7 
Municipal debt securities  170,795   20.2   57,650 17.3 
Corporate debt securities  241,874   28.5   125,593 37.8 
Mortgage-backed securities  54,207   6.4   18,581 5.6 
Asset-backed securities  88,710   10.5   20,385 6.1 
Money market investments  154,472   18.3   14,079 4.2 
Total Investments $845,870   100.0% $332,555 100.0%
         
         
         
Investment Portfolio by Credit Rating
Rating (1) June 30, 2014 December 31, 2013

($ in thousands)

 Fair Value Percent Fair Value Percent
Aaa $436,451   51.7% $147,862 44.5%
Aa1  34,913   4.1   21,570 6.5 
Aa2  41,658   4.9   15,464 4.6 
Aa3  31,776   3.8   11,902 3.6 
A1  67,136   7.9   26,541 8.0 
A2  46,785   5.5   17,045 5.1 
A3  56,170   6.6   29,886 9.0 
Baa1  52,043   6.2   24,441 7.3 
Baa2  68,474   8.1   30,782 9.3 
Baa3  10,464   1.2   7,062 2.1 
Below Baa3  -   -   - - 
Total Investments $845,870   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 June 30, 2014 December 31, 2013

($ in thousands)

 Fair Value Percent Fair Value Percent
< 1 Year $261,123   30.8% $65,092 19.6%
1 to < 2 Years  64,615   7.6   19,093 5.7 
2 to < 3 Years  97,011   11.5   74,335 22.4 
3 to < 4 Years  109,829   13.0   63,214 19.0 
4 to < 5 Years  62,328   7.4   66,230 19.9 
5 or more Years  250,964   29.7   44,591 13.4 
Total Investments $845,870   100.0% $332,555 100.0%
         
Pre-tax investment income yield:        
Three months ended June 30, 2014  1.60%      
Six months ended June 30, 2014  1.31%      
         
         
Net cash and Investments at holding company Essent Group Ltd. ($ in thousands):
As of June 30, 2014   $170,982     
As of December 31, 2013   $246,220     

 

     
    Exhibit I
     
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
     
  As of
  June 30, 2014 December 31, 2013
     
Combined statutory capital ($ in thousands) (A) $599,928 $469,424
     
Risk to capital ratios: (B)    
Essent Guaranty, Inc.  16.1:1  16.6:1
Essent Guaranty of PA, Inc.  17.6:1  17.1:1
Combined (C)  16.2:1  16.5:1
 
(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) The risk to capital ratio is calculated as the ratio of net risk in force to statutory capital. Net risk in force represents total risk in force, net of reinsurance ceded and net of exposures on policies for which loss reserves have been established.
 
(C) The combined risk to capital ratio equals the sum of the net risk in force of Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. divided by the combined statutory capital.

 

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

(In thousands, except per share amounts)

            
Revenues:            
Net premiums written $63,505  $52,192  $52,878  $55,026  $44,923  $33,373 
             
Net premiums earned  50,342   44,750   40,344   34,282   27,481   21,264 
Other revenues  3,941   3,071   2,009   2,173   2,083   1,767 
Total revenues  54,283   47,821   42,353   36,455   29,564   23,031 
             
Losses and expenses:            
Provision for losses and LAE  966   902   692   319   580   730 
Other underwriting and operating expenses  23,648   23,459   22,299   18,237   15,557   14,962 
Total losses and expenses  24,614   24,361   22,991   18,556   16,137   15,692 
             
Income before income taxes  29,669   23,460   19,362   17,899   13,427   7,339 
Income tax expense (benefit)  10,114   8,454   345   2,280   (10,150)  139 
Net income $19,555  $15,006  $19,017  $15,619  $23,577  $7,200 
             
Earnings per share:            
Basic:            
Common Shares $0.23  $0.18  $0.23   N/A   N/A   N/A 
Class A common shares  N/A   N/A   N/A  $0.36  $0.63  $0.23 
Class B-2 common shares  N/A   N/A   N/A   0.07   0.40   - 
             
Diluted:            
Common Shares $0.23  $0.18  $0.22   N/A   N/A   N/A 
Class A common shares  N/A   N/A   N/A  $0.35  $0.62  $0.23 
Class B-2 common shares  N/A   N/A   N/A   0.02   0.09   - 
             

Weighted average common shares outstanding:

           
Basic:            
Common Shares  83,276   82,864   51,741   N/A   N/A   N/A 
Class A common shares  N/A   N/A   N/A   43,616   36,793   31,805 
Class B-2 common shares  N/A   N/A   N/A   1,822   1,334   853 
             
Diluted:            
Common Shares  84,706   84,696   55,130   N/A   N/A   N/A 
Class A common shares  N/A   N/A   N/A   43,788   36,901   31,864 
Class B-2 common shares  N/A   N/A   N/A   6,054   5,994   6,009 
             
Other Data:            

($ in thousands)

            
             
Loss ratio (1)  1.9%  2.0%  1.7%  0.9%  2.1%  3.4%
Expense ratio (2)  47.0%  52.4%  55.3%  53.2%  56.6%  70.4%
Combined ratio  48.9%  54.4%  57.0%  54.1%  58.7%  73.8%
             
New insurance written $5,874,334  $3,630,573  $4,527,900  $6,408,055  $5,895,127  $4,321,556 
New risk written  1,477,547   907,257   1,147,560   1,584,267   1,409,905   991,011 
Average premium rate (3)  0.54%  0.54%  0.54%  0.54%  0.55%  0.55%
Insurance in force (end of period) $39,379,879  $34,778,057  $32,028,196  $28,198,722  $22,576,300  $17,430,810 
Policies in force  175,773   154,451   141,417   123,737   98,818   76,455 
Weighted-average coverage (4)  24.6%  24.4%  24.3%  24.0%  23.7%  23.5%
Annual persistency  89.1%  87.9%  86.1%  83.1%  80.1%  80.9%
             
Loans in default (count)  235   192   159   116   90   75 
Percentage of loans in default  0.13%  0.12%  0.11%  0.09%  0.09%  0.10%
   

(1)

 

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

(2)

 

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

(3)

 

Average premium rate is net premium earned as a percentage of average insurance in force for the period.

(4)

 

Weighted-average coverage is end of period risk in force divided by insurance in force.

 

         
        Exhibit K
Essent Group Ltd. and Subsidiaries
Supplemental Information
Earnings per Share
         
         
         
  Three months ended June 30, Six months ended June 30,
  2014 2013 2014 2013

(In thousands, except per share amounts)

        
Net income $19,555 $23,577 $34,561 $30,777
Less: Class A dividends declared  N/A  -  N/A  -
Less: Class B-2 dividends declared  N/A  -  N/A  -
Undistributed net income $19,555 $23,577 $34,561 $30,777
Net income allocable to Common Shares $19,555  N/A $34,561  N/A
Net income allocable to Class A common shares  N/A $23,037  N/A $30,237
Net income allocable to Class B-2 common shares  N/A  540  N/A  540
         
Basic earnings per common share:        
Common Shares $0.23  N/A $0.42  N/A
Class A common shares  N/A $0.63  N/A $0.88
Class B-2 common shares  N/A  0.40  N/A  0.49
         
Diluted earnings per common share:        
Common Shares $0.23  N/A $0.41  N/A
Class A common shares  N/A $0.62  N/A $0.88
Class B-2 common shares  N/A  0.09  N/A  0.09
         
Basic weighted average common shares outstanding:        
Common Shares  83,276  N/A  83,071  N/A
Class A common shares  N/A  36,793  N/A  34,313
Class B-2 common shares  N/A  1,334  N/A  1,095
         
Diluted weighted average common shares outstanding:        
Common Shares  84,706  N/A  84,701  N/A
Class A common shares  N/A  36,901  N/A  34,408
Class B-2 common shares  N/A  5,994  N/A  6,004
   

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 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 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 June 30, 2014 and December 31, 2013, the Company does not have any options, warrants and similar instruments outstanding.

 

The following table sets forth the reconciliation of adjusted book value to the most comparable GAAP amount as of June 30, 2014 and December 31, 2013 in accordance with Regulation G:

     
(In thousands, except per share amounts) June 30, 2014 December 31, 2013
      
Numerator:     
Total Stockholders' Equity (Book Value) $767,959  $722,141 
      

Subtract: Accumulated Other Comprehensive Income (Loss)

  3,947   (1,447)
      
Adjusted Book Value $764,012  $723,588 
      
Denominator:     
Total Outstanding Common Shares  86,528   86,491 
      
Add: Outstanding Restricted Share Units  678   528 
      
Total Outstanding Common Shares and Restricted Share Units  87,206   87,019 
      
Adjusted Book Value per Share $8.76  $8.32 

 

Source: Essent Group Ltd.

Media Contact

JD Walker Communications, LLC

Janice Daue Walker, 610-230-0556

media@essentgroup.com

or

Investor Relations Contact

855-809-ESNT

ir@essentgroup.com