Essent Group Ltd. Reports Second Quarter 2015 Results

August 7, 2015

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended June 30, 2015 of $37.2 million or $0.41 per diluted share, compared to $19.6 million or $0.23 per diluted share for the quarter ended June 30, 2014. As of June 30, 2015Essent had primary insurance in force of $57.4 billion and consolidated stockholders’ equity of $1.03 billion.

“During the second quarter, we continued building a high credit quality and profitable mortgage insurance portfolio while also producing strong and growing earnings for our shareholders,” said Mark Casale, Chairman and Chief Executive Officer. “Our outlook for the private mortgage insurance sector remains positive. Essent continues to be well positioned and we are optimistic about the future of our franchise.”

Financial Highlights:

  • Insurance in force as of June 30, 2015 was $57.4 billion, compared to $53.3 billion as of March 31, 2015 and $39.4 billion as of June 30, 2014.
  • New insurance written for the second quarter was $7.3 billion, compared to $5.3 billion in the first quarter of 2015 and $5.9 billion in the second quarter of 2014.
  • Net premiums earned for the second quarter were $78.4 million, compared to $75.0 million in the first quarter of 2015 and $50.3 million in the second quarter of 2014.
  • The expense ratio for the second quarter was 34.6%, compared to 36.6% in the first quarter of 2015 and 47.0% in the second quarter of 2014.
  • The provision for losses and LAE for the second quarter was $2.3 million, compared to $2.0 million in the first quarter of 2015 and $1.0 million in the second quarter of 2014.
  • The percentage of loans in default as of June 30, 2015 was 0.23%, compared to 0.21% as of March 31, 2015 and 0.13% as of June 30, 2014.
  • The combined ratio for the second quarter was 37.6%, compared to 39.3% in the first quarter of 2015 and 48.9% in the second quarter of 2014.
  • The consolidated balance of cash and investments at June 30, 2015 was $1.2 billion, including cash and investment balances at Essent Group Ltd. of $107.6 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 15.3:1 as of June 30, 2015.
  • Essent Reinsurance Ltd. participated in Freddie Mac’s Agency Credit Insurance Structure (“ACIS”) 2015-4 transaction and insured a total of $5.5 million of risk that Freddie Mac had retained as part of its STACR 2015-DN1 transaction.

Conference Call

Essent management will hold a conference call at 10:00 AM Eastern time today to discuss its results. The conference call will be broadcast live over the Internet at http://ir.essentgroup.com/investors/webcasts-and-presentations/event-calendar/default.aspx. The call may also be accessed by dialing 877-201-0168 inside the U.S., or 647-788-4901 for international callers, using passcode 76279649 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 76279649.

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.

     
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter Ended June 30, 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 June 30, Six Months Ended June 30,

(In thousands, except per share amounts)

 2015 2014 2015 2014
Revenues:        
Net premiums written $92,399  $63,505  $174,656  $115,697 
Increase in unearned premiums (14,038) (13,163) (21,257) (20,605)
Net premiums earned 78,361  50,342  153,399  95,092 
Net investment income 4,720  3,080  9,000  4,978 
Realized investment gains, net 568  68  1,217  468 
Other income 418  793  462  1,566 
Total revenues 84,067  54,283  164,078  102,104 
         
Losses and expenses:        
Provision for losses and LAE 2,314  966  4,313  1,868 
Other underwriting and operating expenses 27,148  23,648  54,646  47,107 
Total losses and expenses 29,462  24,614  58,959  48,975 
         
Income before income taxes 54,605  29,669  105,119  53,129 
Income tax expense 17,412  10,114  33,088  18,568 
Net income $37,193  $19,555  $72,031  $34,561 
         
         
Earnings per share:        
Basic $0.41  $0.23  $0.80  $0.42 
Diluted 0.41  0.23  0.79  0.41 
         
Weighted average shares outstanding:        
Basic 90,344  83,276  90,265  83,071 
Diluted 91,674  84,706  91,594  84,701 
         
Net income $37,193  $19,555  $72,031  $34,561 
         
Other comprehensive income (loss):        
Change in unrealized (depreciation) appreciation of investments (8,769) 4,915  (3,880) 5,394 
Total other comprehensive income (loss) (8,769) 4,915  (3,880) 5,394 
Comprehensive income $28,424  $24,470  $68,151  $39,955 
         
         
Loss ratio 3.0% 1.9% 2.8% 2.0%
Expense ratio 34.6% 47.0% 35.6% 49.5%
Combined ratio 37.6% 48.9% 38.4% 51.5%
             

 

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

(In thousands, except per share amounts)

 2015 2014
Assets    
Investments available for sale, at fair value    
Fixed maturities $1,064,013  $846,925
Short-term investments 95,366  210,688
Total investments 1,159,379  1,057,613
Cash 25,590  24,411
Accrued investment income 6,943  5,748
Accounts receivable 14,972  15,810
Deferred policy acquisition costs 10,546  9,597

Property and equipment (at cost, less accumulated depreciation of $40,841 in 2015 and $39,260 in 2014)

 8,631  5,841
Prepaid federal income tax 95,173  59,673
Other assets 6,254  2,768
     
Total assets $1,327,488  $1,181,461
     
Liabilities and Stockholders' Equity    
Liabilities    
Reserve for losses and LAE $11,931  $8,427
Unearned premium reserve 178,205  156,948
Accrued payroll and bonuses 8,763  14,585
Net deferred tax liability 64,161  37,092
Securities purchased payable 26,897  227
Other accrued liabilities 9,758  8,444
Total liabilities 299,715  225,723
     
Commitments and contingencies    
     
Stockholders' Equity    
Common shares, $0.015 par value:    
Authorized - 233,333; issued - 92,659 shares in 2015 and 92,546 shares in 2014 1,390  1,388
Additional paid-in capital 897,167  893,285
Accumulated other comprehensive income 787  4,667
Retained earnings 128,429  56,398
Total stockholders' equity 1,027,773  955,738
     
Total liabilities and stockholders' equity $1,327,488  $1,181,461
        

 

             
            Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
             
             
  2015 2014
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 $92,399  $82,257  $83,219  $77,862  $63,505  $52,192 
             
Net premiums earned 78,361  75,038  67,814  60,323  50,342  44,750 
Other revenues 5,706  4,973  4,928  4,298  3,941  3,071 
Total revenues 84,067  80,011  72,742  64,621  54,283  47,821 
             
Losses and expenses:            
Provision for losses and LAE 2,314  1,999  3,049  1,391  966  902 
Other underwriting and operating expenses 27,148  27,498  25,656  24,469  23,648  23,459 
Total losses and expenses 29,462  29,497  28,705  25,860  24,614  24,361 
             
Income before income taxes 54,605  50,514  44,037  38,761  29,669  23,460 
Income tax expense 17,412  15,676  15,171  13,691  10,114  8,454 
Net income $37,193  $34,838  $28,866  $25,070  $19,555  $15,006 
             
Earnings per share:            
Basic $0.41  $0.39  $0.34  $0.30  $0.23  $0.18 
Diluted 0.41  0.38  0.33  0.29  0.23  0.18 
             
Weighted average shares outstanding:            
Basic 90,344  90,185  86,134  83,640  83,276  82,864 
Diluted 91,674  91,514  87,950  85,028  84,706  84,696 
             
Other Data:            
Loss ratio (1) 3.0% 2.7% 4.5% 2.3% 1.9% 2.0%
Expense ratio (2) 34.6% 36.6% 37.8% 40.6% 47.0% 52.4%
Combined ratio 37.6% 39.3% 42.3% 42.9% 48.9% 54.4%
             
             
(1) Loss ratio is calculated by dividing the provision for loss and LAE by net premiums earned.
(2) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned.
 

 

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

($ in thousands)

            
             
Flow:            
New insurance written $7,225,401  $5,346,820  $6,204,821  $7,283,169  $5,874,334  $3,630,573 
New risk written 1,800,027  1,302,710  1,523,527  1,802,408  1,477,547  907,257 
             
Bulk:            
New insurance written $61,258  $  $300,008  $1,506,529  $  $ 
New risk written 4,062    35,007  30,131     
             
Consolidated:            
Average premium rate (3) 0.57% 0.58% 0.56% 0.55% 0.54% 0.54%
New insurance written $7,286,659  $5,346,820  $6,504,829  $8,789,698  $5,874,334  $3,630,573 
New risk written $1,804,089  $1,302,710  $1,558,534  $1,832,539  $1,477,547  $907,257 
Insurance in force (end of period) $57,435,859  $53,253,632  $50,762,594  $46,428,526  $39,379,879  $34,778,057 
Risk in force (end of period) $13,992,701  $12,891,462  $12,227,270  $11,152,497  $9,700,549  $8,493,862 
Policies in force 261,996  242,477  229,721  209,841  175,773  154,451 
Weighted-average coverage (4) 24.4% 24.2% 24.1% 24.0% 24.6% 24.4%
Annual persistency 80.3% 82.8% 86.4% 88.5% 89.1% 87.9%
             
Loans in default (count) 605  505  457  312  235  192 
Percentage of loans in default 0.23% 0.21% 0.20% 0.15% 0.13% 0.12%
             
             
(3) Average premium rate is calculated by dividing net premiums earned by average insurance in force for the period.
(4) Weighted-average coverage is calculated by dividing end of period risk in force by insurance in force.
 

 

                 
                Exhibit D
                 
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
                 
                 
NIW by Credit Score
  Three Months Ended Six Months Ended
  June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014

($ in thousands)

                

>=760

 $3,261,740  45.1% $2,651,224  45.1% $5,608,531  44.6% $4,265,660  44.9%

  740-759

 1,165,784  16.1  964,322  16.4  2,060,160  16.4  1,601,181  16.8 

  720-739

 1,063,764  14.7  858,348  14.6  1,843,176  14.7  1,394,819  14.7 

  700-719

 733,531  10.2  629,211  10.7  1,272,607  10.1  1,004,711  10.6 

  680-699

 574,039  8.0  490,259  8.3  1,026,485  8.2  805,526  8.5 
<=679 426,543  5.9  280,970  4.9  761,262  6.0  433,010  4.5 
Total $7,225,401  100.0% $5,874,334  100.0% $12,572,221  100.0% $9,504,907  100.0%
                 
Weighted-average credit score 748    749    748    749   
                 
                 
                 
NIW by LTV
  Three Months Ended Six Months Ended
  June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014

($ in thousands)

                
85.00% and below $893,957  12.4% $671,651  11.4% $1,703,195  13.5% $1,107,384  11.7%
85.01% to 90.00% 2,514,695  34.8  1,976,596  33.6  4,333,466  34.5  3,217,124  33.8 
90.01% to 95.00% 3,645,029  50.4  3,204,930  54.6  6,278,080  49.9  5,130,693  54.0 
95.01% and above 171,720  2.4  21,157  0.4  257,480  2.1  49,706  0.5 
Total $7,225,401  100.0% $5,874,334  100.0% $12,572,221  100.0% $9,504,907  100.0%
                 
Weighted-average LTV 92%   92%   91%   92%  
                 
                 
                 
NIW by Product
  Three Months Ended Six Months Ended
  June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014
Single Premium policies   23.8%   18.6%   23.8%   18.5%
Monthly Premium policies   76.2    81.4    76.2    81.5 
    100.0%   100.0%   100.0%   100.0%
                 
                 
                 
NIW by Purchase vs. Refinance
  Three Months Ended Six Months Ended
  June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014
Purchase   78.4%   86.6%   74.5%   86.0%
Refinance   21.6    13.4    25.5    14.0 
    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 Six Months Ended
   June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014

($ in thousands)

                 
>=760  $48,709  79.5% $ 0.0% $48,709  79.5% $ 0.0%

  740-759

   6,266  10.2       6,266  10.2     

  720-739

   4,950  8.1       4,950  8.1     

  700-719

   1,333  2.2       1,333  2.2     

  680-699

                   
<=679                   
Total  $61,258  100.0% $ 0.0% $61,258  100.0% $ 0.0%
                  
Weighted-average credit score   778     N/A    778     N/A  
                  
                  
                  
NIW by LTV
   Three Months Ended Six Months Ended
   June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014

($ in thousands)

                 
85.00% and below  $61,258  100.0% $ 0.0% $61,258  100.0% $ 0.0%
85.01% to 90.00%                   
90.01% to 95.00%                   
95.01% and above                   
Total  $61,258  100.0% $ 0.0% $61,258  100.0% $ 0.0%
                  
Weighted-average LTV   79%    N/A    79%    N/A  
                  
                  
                  
NIW by Product
   Three Months Ended Six Months Ended
   June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014
Single Premium policies    100.0%   0.0%   100.0%   0.0%
Monthly Premium policies                 
     100.0%   0.0%   100.0%   0.0%
                  
                  
                  
NIW by Purchase vs. Refinance
   Three Months Ended Six Months Ended
   June 30, 2015 June 30, 2014 June 30, 2015 June 30, 2014
Purchase    97.6%   0.0%   97.6%   0.0%
Refinance    2.4        2.4     
     100.0%   0.0%   100.0%   0.0%
                  

 

         
        Exhibit E
          
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force: Consolidated
          
          
Portfolio by Credit Score
Total IIF by FICO score June 30, 2015 March 31, 2015 June 30, 2014

($ in thousands)

         
>=760 $27,079,306 47.2% $25,345,630 47.6% $20,157,165 51.2%

  740-759

 9,814,404 17.1  9,204,965 17.3  6,963,735 17.7 

  720-739

 8,274,037 14.4  7,613,387 14.3  5,502,718 14.0 

  700-719

 5,596,235 9.7  5,143,705 9.6  3,481,564 8.8 

  680-699

 4,238,060 7.4  3,842,342 7.2  2,368,613 6.0 
<=679 2,433,817 4.2  2,103,603 4.0  906,084 2.3 
Total $57,435,859 100.0% $53,253,632 100.0% $39,379,879 100.0%
          
Weighted-average credit score 751   752   756  
          
Total RIF by FICO score June 30, 2015 March 31, 2015 June 30, 2014

($ in thousands)

         
>=760 $6,557,638 46.9% $6,112,309 47.4% $4,913,013 50.6%

  740-759

 2,410,327 17.2  2,244,474 17.4  1,722,247 17.8 

  720-739

 2,041,686 14.6  1,865,939 14.5  1,376,538 14.2 

  700-719

 1,347,680 9.6  1,224,580 9.5  855,985 8.8 

  680-699

 1,045,595 7.5  939,792 7.3  601,426 6.2 
<=679 589,775 4.2  504,368 3.9  231,340 2.4 
Total $13,992,701 100.0% $12,891,462 100.0% $9,700,549 100.0%
          
Portfolio by LTV
Total IIF by LTV June 30, 2015 March 31, 2015 June 30, 2014

($ in thousands)

         
85.00% and below $6,801,098 11.9% $6,382,552 12.0% $4,928,612 12.5%
85.01% to 90.00% 19,751,418 34.4  18,422,873 34.6  14,516,271 36.9 
90.01% to 95.00% 29,600,148 51.5  27,288,976 51.2  19,489,901 49.5 
95.01% and above 1,283,195 2.2  1,159,231 2.2  445,095 1.1 
Total $57,435,859 100.0% $53,253,632 100.0% $39,379,879 100.0%
          
Weighted-average LTV 92%  92%  91% 
       
Total RIF by LTV June 30, 2015 March 31, 2015 June 30, 2014

($ in thousands)

         
85.00% and below $761,349 5.4% $716,057 5.6% $550,950 5.7%
85.01% to 90.00% 4,676,693 33.4  4,350,761 33.7  3,434,553 35.4 
90.01% to 95.00% 8,335,450 59.6  7,644,265 59.3  5,567,538 57.4 
95.01% and above 219,209 1.6  180,379 1.4  147,508 1.5 
Total $13,992,701 100.0% $12,891,462 100.0% $9,700,549 100.0%
          
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period June 30, 2015 March 31, 2015 June 30, 2014

($ in thousands)

         
FRM 30 years and higher $50,910,993 88.6% $46,922,016 88.1% $34,103,315 86.6%
FRM 20-25 years 1,434,585 2.5  1,336,976 2.5  1,150,105 2.9 
FRM 15 years 2,683,327 4.7  2,619,532 4.9  2,434,151 6.2 
ARM 5 years and higher 2,406,954 4.2  2,375,108 4.5  1,692,308 4.3 
Total $57,435,859 100.0% $53,253,632 100.0% $39,379,879 100.0%
                   

 

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

(In thousands)

    June 30, 2015    March 31, 2015    June 30, 2014    
                    
ACIS (A)    $66,291     $63,533     $     
                    

 

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

 

 

                   
                  Exhibit G
                   
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data: Consolidated
                   
                   
                   
        Insurance in Force as of June 30, 2015

Origination year

 

Original
Insurance
Written
($ in thousands)

 

Remaining
Insurance
in Force
($ in thousands)

 

% Remaining of
Original
Insurance

 

% Purchase

 >90% LTV >95% LTV 

FICO 700

 

FICO >= 760

 

% FRM

                   
2010 $245,898 $61,948 25.2% 74.1% 41.2% 0.0% 3.1% 60.4% 98.1%
2011 3,229,720 1,060,637 32.8  73.4  40.9  0.2  4.6  56.7  94.0 
2012 11,241,161 6,588,716 58.6  71.3  50.1  0.5  5.2  56.0  97.2 
2013 21,152,638 15,544,043 73.5  75.3  53.3  1.8  7.8  51.2  96.6 
2014 24,799,434 21,735,013 87.6  84.3  57.0  3.3  15.2  42.5  94.1 
2015 (through June 30) 12,633,479 12,445,502 98.5  74.6  51.8  2.1  14.2  44.6  97.3 
Total $73,302,330 $57,435,859 78.4  78.1  53.8  2.2  11.6  47.1  95.8 
                            

 

             
            Exhibit H
             
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data: Consolidated
             
             
IIF by State
    As of June 30, 2015   As of March 31, 2015   As of June 30, 2014
CA   9.9%   10.0%   11.0%
TX   8.3    8.4    8.5 
FL   5.8    5.6    5.1 
WA   4.6    4.5    4.0 
NC   4.0    4.0    4.3 
IL   4.0    3.9    3.9 
MA   3.4    3.7    2.6 
NJ   3.4    3.4    3.5 
PA   3.3    3.4    3.3 
GA   3.3    3.3    3.5 
All Others   50.0    49.8    50.3 
TOTAL   100.0%   100.0%   100.0%
             
             
             
RIF by State
    As of June 30, 2015   As of March 31, 2015   As of June 30, 2014
CA   9.5%   9.6%   10.4%
TX   8.6    8.6    8.3 
FL   6.1    5.9    5.3 
WA   4.7    4.6    4.0 
NC   4.1    4.2    4.4 
IL   4.0    4.0    4.0 
GA   3.5    3.5    3.6 
NJ   3.3    3.4    3.4 
AZ   3.2    3.2    3.3 
PA   3.2    3.2    3.4 
All Others   49.8    49.8    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  Six Months Ended
   June 30, June 30,  June 30, June 30,
   2015 2014  2015 2014
Beginning default inventory  505  192   457  159 
Plus: new defaults  385  151   766  318 
Less: cures  (270) (98)  (590) (226)
Less: claims paid  (15) (10)  (28) (16)
Ending default inventory  605  235   605  235 
           
           
           
Rollforward of Reserve for Losses and LAE
   Three Months Ended  Six Months Ended
   June 30, June 30,  June 30, June 30,

($ in thousands)

  2015 2014  2015 2014
Reserve for losses and LAE at beginning of period  $10,065  $3,804   $8,427  $3,070 
Add provision for losses and LAE occurring in:          
Current year  3,374  1,166   6,079  2,452 
Prior years  (1,060) (200)  (1,766) (584)
Incurred losses during the period  2,314  966   4,313  1,868 
Deduct payments for losses and LAE occurring in:          
Current year  140     140   
Prior years  308  264   669  432 
Loss and LAE payments during the period  448  264   809  432 
Reserve for losses and LAE at end of period  $11,931  $4,506   $11,931  $4,506 
           
           
           
Claims
   Three Months Ended  Six Months Ended
   June 30, June 30,  June 30, June 30,
   2015 2014  2015 2014
Number of claims paid  15  10   28  16 
Total amount paid for claims (in thousands)  $431  $263   $780  $422 
Average amount paid per claim (in thousands)  $29  $26   $28  $26 
Severity  88% 54%  81% 62%
               

 

             
          Exhibit I, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
             
             
  As of June 30, 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 289  48% $2,797 26% $16,188 17%
Four to eleven payments 243  40   5,680 52   12,715 45 
Twelve or more payments 58  10   2,003 18   2,500 80 
Pending claims 15  2   478 4   540 89 
Total 605  100%  10,958 100% $31,943 34 
IBNR      822      
LAE      151      
Total     $11,931      
             
Average reserve per default:            
Case     $18.1      
Total     $19.7      
             
Default Rate 0.23%          
             
  As of 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 457  100%  7,700 100% $23,120 33 
IBNR      578      
LAE      149      
Total     $8,427      
             
Average reserve per default:            
Case     $16.8      
Total     $18.4      
             
Default Rate 0.20%          
             
  As of 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 49   4,083 50 
Twelve or more payments 20  9   724 18   990 73 
Pending claims 2  1   105 2   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%          
              

 

           
          Exhibit J
           
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investment Portfolio
           
           
Investment Portfolio by Asset Class
Asset Class  June 30, 2015  December 31, 2014

($ in thousands)

  Fair Value Percent  Fair Value Percent
U.S. Treasury securities  $166,181  14.3%  $74,216  7.0%
U.S. agency securities  3,196  0.3   4,520  0.4 
U.S. agency mortgage-backed securities  104,236  9.0   83,540  7.9 
Municipal debt securities  260,887  22.5   195,546  18.5 
Corporate debt securities  363,632  31.4   296,829  28.1 
Mortgage-backed securities  50,750  4.4   66,086  6.3 
Asset-backed securities  130,128  11.2   126,188  11.9 
Money market funds  80,369  6.9   210,688  19.9 
Total Investments  $1,159,379  100.0%  $1,057,613  100.0%
           
Investment Portfolio by Credit Rating
Rating (1)  June 30, 2015  December 31, 2014

($ in thousands)

  Fair Value Percent  Fair Value Percent
Aaa  $509,624  44.0%  $545,807  51.6%
Aa1  53,428  4.6   47,792  4.5 
Aa2  77,463  6.7   51,958  4.9 
Aa3  67,968  5.9   48,261  4.6 
A1  100,655  8.7   74,161  7.0 
A2  110,740  9.5   67,413  6.4 
A3  86,548  7.5   71,964  6.8 
Baa1  70,109  6.0   60,399  5.7 
Baa2  72,327  6.2   79,727  7.5 
Baa3  10,517  0.9   10,131  1.0 
Below Baa3          
Total Investments  $1,159,379  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  June 30, 2015  December 31, 2014

($ in thousands)

  Fair Value Percent  Fair Value Percent
< 1 Year  $235,260  20.3%  $332,399  31.4%
1 to < 2 Years  132,001  11.4   85,971  8.1 
2 to < 3 Years  188,325  16.2   167,504  15.8 
3 to < 4 Years  142,899  12.3   106,432  10.1 
4 to < 5 Years  97,351  8.4   80,300  7.6 
5 or more Years  363,543  31.4   285,007  27.0 
Total Investments  $1,159,379  100.0%  $1,057,613  100.0%
           
Pre-tax investment income yield:          
Three months ended June 30, 2015  1.81%       
Six months ended June 30, 2015  1.75%       
           
Net cash and investments at holding company, Essent Group Ltd.:          

($ in thousands)

          
As of June 30, 2015  $107,616        
As of December 31, 2014  $126,327        
             

 

       
      Exhibit K
       
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
       
   As of
   June 30, 2015  December 31, 2014

($ in thousands)

      
US Mortgage Insurance Business:      
Combined statutory capital (A)  $816,441   $705,890
       
Combined net risk in force (B)  $12,492,050   $11,426,748
       
Risk to capital ratios: (C)      
Essent Guaranty, Inc.  15.7:1  16.4:1
Essent Guaranty of PA, Inc.  11.7:1  14.6:1
Combined (D)  15.3:1  16.2:1
       
Essent Reinsurance Ltd. Mortgage Insurance Business:      
Stockholder's equity (GAAP basis)  $162,464   $155,123
       
Net risk in force (B)  $1,555,162   $835,976
          
 

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

 

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

 

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

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

 

      
     Exhibit L
Essent Group Ltd. and Subsidiaries
Supplemental Information
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 June 30, 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 June 30, 2015 and December 31, 2014 in accordance with Regulation G:

 
          

(In thousands, except per share amounts)

     June 30, 2015  December 31, 2014
          
Numerator:         
Total Stockholders' Equity (Book Value)     $1,027,773   $955,738
          
Subtract: Accumulated Other Comprehensive Income     787   4,667
          
Adjusted Book Value     $1,026,986   $951,071
          
Denominator:         
Total Common Shares Outstanding     92,659   92,546
          
Add: Restricted Share Units Outstanding     540   664
          
Total Common Shares and Share Units Outstanding     93,199   93,210
          
Adjusted Book Value per Share     $11.02   $10.20
             

Source: Essent Group Ltd.

Source: Essent Group Ltd.

Media Contact

JD Walker Communications, LLC

Janice Daue Walker, 610-230-0556

media@essentgroup.com

or

Investor Relations Contact

Essent Group Ltd.

Christopher G. Curran

Senior Vice President – Investor Relations

855-809-ESNT

ir@essentgroup.com