Essent Group Ltd. Reports Second Quarter 2015 Results
“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
Financial Highlights:
- Insurance in force as of
June 30, 2015 was$57.4 billion , compared to$53.3 billion as ofMarch 31, 2015 and$39.4 billion as ofJune 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 ofMarch 31, 2015 and 0.13% as ofJune 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 atEssent 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 ofPA, Inc. , was 15.3:1 as ofJune 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 thatFreddie Mac had retained as part of its STACR 2015-DN1 transaction.
Conference Call
A replay of the webcast will be available on the
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
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
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
About the Company
| 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 | Remaining | % Remaining of | % 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 | Percentage of | Amount of | Percentage of | Defaulted RIF | Reserves as a | |||||||||||||
($ 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 | Percentage of | Amount of | Percentage of | Defaulted RIF | Reserves as a | |||||||||||||
($ 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 | Percentage of | Amount of | Percentage of | Defaulted RIF | Reserves as a | |||||||||||||
($ 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:
View source version on businesswire.com: http://www.businesswire.com/news/home/20150807005059/en/
Source:
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