Essent Group Ltd. Reports Second Quarter 2016 Results

August 4, 2016

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended June 30, 2016 of $52.3 million or $0.57 per diluted share, compared to $37.2 million or $0.41 per diluted share for the quarter ended June 30, 2015. As of June 30, 2016Essent had insurance in force of $72.3 billion and consolidated stockholders’ equity of $1.2 billion.

“We are pleased with our strong second quarter results and generating a 17% return on average equity as we continued building a high credit quality and profitable mortgage insurance portfolio,” said Mark Casale, Chairman and Chief Executive Officer. “We believe that Essent is well positioned in both the U.S. and Bermuda to continue growing our portfolio and generating high quality earnings and strong returns for our shareholders.”

Financial Highlights:

  • Insurance in force as of June 30, 2016 was $72.3 billion, compared to $57.4 billion as of June 30, 2015.
  • New insurance written for the second quarter was $8.7 billion, compared to $7.3 billion in the second quarter of 2015.
  • Net premiums earned for the second quarter were $100.7 million, compared to $78.4 million in the second quarter of 2015.
  • The expense ratio for the second quarter was 31.2%, compared to 34.6% in the second quarter of 2015.
  • The provision for losses and LAE for the second quarter was $3.0 million, compared to $2.3 million in the second quarter of 2015.
  • The percentage of loans in default as of June 30, 2016 was 0.36%, compared to 0.23% as of June 30, 2015.
  • The combined ratio for the second quarter was 34.1%, compared to 37.6% in the second quarter of 2015.
  • The consolidated balance of cash and investments at June 30, 2016 was $1.5 billion, including cash and investment balances at Essent Group Ltd. of $42.3 million.
  • The combined risk to capital ratio of the U.S. mortgage insurance business, which includes statutory capital for both Essent Guaranty, Inc. and Essent Guaranty of PA, Inc., was 14.8:1 as of June 30, 2016.
  • Essent Reinsurance Ltd. reinsured a total of $123.7 million of risk in GSE risk share transactions in the second quarter of 2016.

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 46855223 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 46855223.

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

Forward-Looking Statements

This press release may include “forward-looking statements” which are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," “will,” “should,” “expect,” "plan," "anticipate," "believe," “estimate,” “predict” or "potential" or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: changes in or to Fannie Mae and Freddie Mac (the “GSEs”), whether through Federal legislation, restructurings or a shift in business practices; failure to continue to meet the mortgage insurer eligibility requirements of the GSEs; competition for customers; lenders or investors seeking alternatives to private mortgage insurance; an increase in the number of loans insured through Federal government mortgage insurance programs, including those offered by the Federal Housing Administration; decline in new insurance written and franchise value due to loss of a significant customer; decline in the volume of low down payment mortgage originations; the definition of "Qualified Mortgage" reducing the size of the mortgage origination market or creating incentives to use government mortgage insurance programs; the definition of "Qualified Residential Mortgage" reducing the number of low down payment loans or lenders and investors seeking alternatives to private mortgage insurance; the implementation of the Basel III Capital Accord discouraging the use of private mortgage insurance; a decrease in the length of time that insurance policies are in force; uncertainty of loss reserve estimates; deteriorating economic conditions; 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, 2015 filed with the Securities and Exchange Commission on February 29, 2016. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

Non-GAAP Financial Measures

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

About the Company

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

Source: Essent Group Ltd.

    
    
Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter Ended June 30, 2016
    
    
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)

  2016 2015  2016 2015
Revenues:          
Net premiums written  $108,513  $92,399   $208,979  $174,656 
Increase in unearned premiums   (7,802)  (14,038)   (13,865)  (21,257)
Net premiums earned   100,711   78,361    195,114   153,399 
Net investment income   6,701   4,720    12,884   9,000 
Realized investment gains, net   583   568    1,054   1,217 
Other income   170   418    1,579   462 
Total revenues   108,165   84,067    210,631   164,078 
           
Losses and expenses:          
Provision for losses and LAE   2,964   2,314    6,695   4,313 
Other underwriting and operating expenses   31,409   27,148    62,797   54,646 
Total losses and expenses   34,373   29,462    69,492   58,959 
           
Income before income taxes   73,792   54,605    141,139   105,119 
Income tax expense   21,534   17,412    40,930   33,088 
Net income  $52,258  $37,193   $100,209  $72,031 
           
           
Earnings per share:          
Basic  $0.57  $0.41   $1.10  $0.80 
Diluted   0.57   0.41    1.09   0.79 
           
Weighted average shares outstanding:          
Basic   90,912   90,344    90,848   90,265 
Diluted   92,138   91,674    91,999   91,594 
           
Net income  $52,258  $37,193   $100,209  $72,031 
           
Other comprehensive income (loss):          
Change in unrealized appreciation (depreciation) of investments   10,702   (8,769)   24,061   (3,880)
Total other comprehensive income (loss)   10,702   (8,769)   24,061   (3,880)
Comprehensive income  $62,960  $28,424   $124,270  $68,151 
           
           
Loss ratio   2.9%  3.0%   3.4%  2.8%
Expense ratio   31.2%  34.6%   32.2%  35.6%
Combined ratio   34.1%  37.6%   35.6%  38.4%
           

 

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

(In thousands, except per share amounts)

2016 2015
Assets   
Investments available for sale, at fair value   
Fixed maturities$1,305,939  $1,190,638 
Short-term investments129,235  85,996 
Total investments1,435,174  1,276,634 
Cash16,172  24,606 
Accrued investment income8,480  7,768 
Accounts receivable21,125  16,637 
Deferred policy acquisition costs12,239  11,529 
Property and equipment (at cost, less accumulated depreciation of $44,519 in 2016 and $42,479 in 2015)9,030  9,021 
Prepaid federal income tax149,772  119,412 
Other assets6,215  3,492 
    
Total assets$1,658,207  $1,469,099 
    
Liabilities and Stockholders' Equity   
Liabilities   
Reserve for losses and LAE$22,474  $17,760 
Unearned premium reserve214,910  201,045 
Accrued payroll and bonuses11,146  15,955 
Net deferred tax liability126,991  87,964 
Securities purchased payable21,385  14,996 
Other accrued liabilities12,694  12,138 
Total liabilities409,600  349,858 
    
Commitments and contingencies   
    
Stockholders' Equity   
Common shares, $0.015 par value:   
Authorized - 233,333; issued - 93,106 shares in 2016 and 92,650 shares in 20151,397  1,390 
Additional paid-in capital909,310  904,221 
Accumulated other comprehensive income (loss)23,962  (99)
Retained earnings313,938  213,729 
Total stockholders' equity1,248,607  1,119,241 
    
Total liabilities and stockholders' equity$1,658,207  $1,469,099 
    
Return on average equity (1)16.9% 15.2%
      

(1) The 2016 return on average equity is calculated by dividing annualized year-to-date 2016 net income by average equity. The 2015 return on average equity is calculated by dividing full year 2015 net income by average equity.

 

              
             Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
              
              
   2016 2015
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  $108,513  $100,466  $98,434  $97,478  $92,399  $82,257 
              
Net premiums earned   100,711   94,403   89,378   83,694   78,361   75,038 
Other revenues (1)   7,454   8,063   8,098   8,042   5,706   4,973 
Total revenues   108,165   102,466   97,476   91,736   84,067   80,011 
              
Losses and expenses:             
Provision for losses and LAE   2,964   3,731   4,199   3,393   2,314   1,999 
Other underwriting and operating expenses   31,409   31,388   29,627   28,714   27,148   27,498 
Total losses and expenses   34,373   35,119   33,826   32,107   29,462   29,497 
              
Income before income taxes   73,792   67,347   63,650   59,629   54,605   50,514 
Income tax expense   21,534   19,396   19,171   18,808   17,412   15,676 
Net income  $52,258  $47,951  $44,479  $40,821  $37,193  $34,838 
              
Earnings per share:             
Basic  $0.57  $0.53  $0.49  $0.45  $0.41  $0.39 
Diluted   0.57   0.52   0.48   0.44   0.41   0.38 
              
Weighted average shares outstanding:             
Basic   90,912   90,785   90,454   90,418   90,344   90,185 
Diluted   92,138   91,859   91,918   91,841   91,674   91,514 
              
Other Data:             
Loss ratio (2)   2.9%  4.0%  4.7%  4.1%  3.0%  2.7%
Expense ratio (3)   31.2%  33.2%  33.1%  34.3%  34.6%  36.6%
Combined ratio   34.1%  37.2%  37.8%  38.4%  37.6%  39.3%
              
Return on average equity (annualized)   17.2%  16.7%  16.2%  15.5%  14.7%  14.3%
 
(1) Other revenues include the change in the fair value of insurance and certain reinsurance policies issued by Essent Reinsurance Ltd. in connection with Freddie Mac’s ACIS program that are accounted for as derivatives under GAAP. The change in fair values of these policies was ($755), $677, $974, $1,258, ($391) and ($749) in the three months ended June 30, 2016, March 31, 2016, December 31, 2015, September 30, 2015, June 30, 2015 and March 31, 2015, respectively.
 
(2) Loss ratio is calculated by dividing the provision for loss and LAE by net premiums earned.
 
(3) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned.

 

              
           Exhibit C, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
              
              
   2016 2015
Other Data, continued:  June 30 March 31 December 31 September 30 June 30 March 31

($ in thousands)

             
              
U.S. Mortgage Insurance Portfolio             
Flow:             
New insurance written  $8,715,171  $5,366,675  $5,970,656  $7,384,654  $7,225,401  $5,346,820 
New risk written   2,167,333   1,340,588   1,486,328   1,854,884   1,800,027   1,302,710 
              
Bulk:             
New insurance written  $  $93,054  $  $204,867  $61,258  $ 
New risk written      8,480      25,760   4,062    
              
Total:             
Average premium rate (4)   0.57%  0.56%  0.55%  0.55%  0.57%  0.58%
New insurance written  $8,715,171  $5,459,729  $5,970,656  $7,589,521  $7,286,659  $5,346,820 
New risk written  $2,167,333  $1,349,068  $1,486,328  $1,880,644  $1,804,089  $1,302,710 
Insurance in force (end of period)  $72,267,099  $67,716,741  $65,242,453  $62,141,406  $57,435,859  $53,253,632 
Risk in force (end of period)  $17,937,364  $16,745,819  $16,073,174  $15,229,575  $13,992,701  $12,891,462 
Policies in force   328,441   308,779   297,437   282,671   261,996   242,477 
Weighted average coverage (5)   24.8%  24.7%  24.6%  24.5%  24.4%  24.2%
Annual persistency   81.0%  81.0%  80.2%  80.2%  80.3%  82.8%
              
Loans in default (count)   1,174   1,060   1,028   814   605   505 
Percentage of loans in default   0.36%  0.34%  0.35%  0.29%  0.23%  0.21%
              
Other Risk in Force             
GSE Risk Share (6)  $305,357  $188,766  $156,347  $118,073  $66,291  $63,533 
              
Revolving Credit Facility             
Borrowings outstanding  $   N/A   N/A   N/A   N/A   N/A 
Undrawn committed capacity  $200,000   N/A   N/A   N/A   N/A   N/A 
              
(4) Average premium rate is calculated by dividing net premiums earned by average insurance in force for the period.
 
(5) Weighted average coverage is calculated by dividing end of period risk in force by insurance in force.
 
(6) Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") program and covers the risk in force on the loans in the reference pools associated with STACR notes issued by Freddie Mac. Essent Re also provides reinsurance in connection with Fannie Mae's Credit Insurance Risk Transfer ("CIRT") program and covers the risk in force on the loans in reference pools acquired by Fannie Mae.

 

                  
               Exhibit D
                  
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
                  
                  
NIW by Credit Score
   Three Months Ended Six Months Ended
   June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015

($ in thousands)

                 
>=760  $4,013,236 46.1% $3,261,740 45.1% $6,301,139 44.7% $5,608,531 44.6%

740-759

   1,406,617 16.1   1,165,784 16.1   2,246,425 16.0   2,060,160 16.4 

720-739

   1,157,032 13.3   1,063,764 14.7   1,936,588 13.8   1,843,176 14.7 

700-719

   950,965 10.9   733,531 10.2   1,533,696 10.9   1,272,607 10.1 

680-699

   688,642 7.9   574,039 8.0   1,175,494 8.3   1,026,485 8.2 
<=679   498,679 5.7   426,543 5.9   888,504 6.3   761,262 6.0 
Total  $8,715,171 100.0% $7,225,401 100.0% $14,081,846 100.0% $12,572,221 100.0%
                  
Weighted average credit score   749    748    747    748  
                  
                  
                  
NIW by LTV
   Three Months Ended Six Months Ended
   June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015

($ in thousands)

                 
85.00% and below  $1,176,073 13.5% $893,957 12.4% $1,840,071 13.1% $1,703,195 13.5%
85.01% to 90.00%   2,848,106 32.7   2,514,695 34.8   4,651,882 33.0   4,333,466 34.5 
90.01% to 95.00%   4,330,416 49.7   3,645,029 50.4   7,060,980 50.1   6,278,080 49.9 
95.01% and above   360,576 4.1   171,720 2.4   528,913 3.8   257,480 2.1 
Total  $8,715,171 100.0% $7,225,401 100.0% $14,081,846 100.0% $12,572,221 100.0%
                  
Weighted average LTV   92%   92%   92%   91% 
                  
                  
                  
NIW by Product
   Three Months Ended Six Months Ended
   June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015
Single Premium policies    18.4%   23.8%   20.8%   23.8%
Monthly Premium policies    81.6    76.2    79.2    76.2 
     100.0%   100.0%   100.0%   100.0%
                  
                  
                  
NIW by Purchase vs. Refinance
   Three Months Ended Six Months Ended
   June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015
Purchase    82.5%   78.4%   82.1%   74.5%
Refinance    17.5    21.6    17.9    25.5 
     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, 2016 June 30, 2015 June 30, 2016 June 30, 2015

($ in thousands)

                 
>=760  $ 0.0% $48,709 79.5% $45,625 49.0% $48,709 79.5%

740-759

       6,266 10.2   18,154 19.5   6,266 10.2 

720-739

       4,950 8.1   11,475 12.3   4,950 8.1 

700-719

       1,333 2.2   8,220 8.8   1,333 2.2 

680-699

           6,453 7.0     
<=679           3,127 3.4     
Total  $ 0.0% $61,258 100.0% $93,054 100.0% $61,258 100.0%
                  
Weighted average credit score  N/A 778 750 778
                  
                  
                  
NIW by LTV
   Three Months Ended Six Months Ended
   June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015

($ in thousands)

                 
85.00% and below  $ 0.0% $61,258 100.0% $755 0.8% $61,258 100.0%
85.01% to 90.00%           27,757 29.8     
90.01% to 95.00%           64,542 69.4     
95.01% and above                 
Total  $ 0.0% $61,258 100.0% $93,054 100.0% $61,258 100.0%
                  
Weighted average LTV  N/A 79% 91% 79%
                  
                  
                  
NIW by Product
   Three Months Ended Six Months Ended
   June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015
Single Premium policies    0.0%   100.0%   100.0%   100.0%
Monthly Premium policies                 
     0.0%   100.0%   100.0%   100.0%
                  
                  
                  
NIW by Purchase vs. Refinance
   Three Months Ended Six Months Ended
   June 30, 2016 June 30, 2015 June 30, 2016 June 30, 2015
Purchase    0.0%   97.6%   100.0%   97.6%
Refinance        2.4        2.4 
     0.0%   100.0%   100.0%   100.0%
                  

 

              
             Exhibit E
              
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force
              
              
Portfolio by Credit Score
Total IIF by FICO score  June 30, 2016 March 31, 2016 June 30, 2015

($ in thousands)

             
>=760  $33,032,120 45.7% $31,032,734 45.8% $27,079,306 47.2%

740-759

   12,096,199 16.7   11,383,450 16.8   9,814,404 17.1 

720-739

   10,374,218 14.4   9,783,221 14.5   8,274,037 14.4 

700-719

   7,365,368 10.2   6,816,087 10.1   5,596,235 9.7 

680-699

   5,696,562 7.9   5,310,252 7.8   4,238,060 7.4 
<=679   3,702,632 5.1   3,390,997 5.0   2,433,817 4.2 
Total  $72,267,099 100.0% $67,716,741 100.0% $57,435,859 100.0%
              
Weighted average credit score  749 750 751
              
Total RIF by FICO score  June 30, 2016 March 31, 2016 June 30, 2015

($ in thousands)

             
>=760  $8,138,995 45.4% $7,616,124 45.5% $6,557,638 46.9%

740-759

   3,023,589 16.9   2,835,832 16.9   2,410,327 17.2 

720-739

   2,607,057 14.5   2,451,777 14.6   2,041,686 14.6 

700-719

   1,820,731 10.1   1,677,361 10.0   1,347,680 9.6 

680-699

   1,432,032 8.0   1,330,183 8.0   1,045,595 7.5 
<=679   914,960 5.1   834,542 5.0   589,775 4.2 
Total  $17,937,364 100.0% $16,745,819 100.0% $13,992,701 100.0%
              
Portfolio by LTV
Total IIF by LTV  June 30, 2016 March 31, 2016 June 30, 2015

($ in thousands)

             
85.00% and below  $7,957,849 11.0% $7,460,266 11.0% $6,801,098 11.9%
85.01% to 90.00%   24,456,328 33.8   23,115,372 34.1   19,751,418 34.4 
90.01% to 95.00%   37,911,936 52.5   35,485,155 52.4   29,600,148 51.5 
95.01% and above   1,940,986 2.7   1,655,948 2.5   1,283,195 2.2 
Total  $72,267,099 100.0% $67,716,741 100.0% $57,435,859 100.0%
              
Weighted average LTV  92% 92% 92%
              
Total RIF by LTV  June 30, 2016 March 31, 2016 June 30, 2015

($ in thousands)

             
85.00% and below  $901,838 5.0% $842,560 5.0% $761,349 5.4%
85.01% to 90.00%   5,824,455 32.5   5,498,657 32.8   4,676,693 33.4 
90.01% to 95.00%   10,802,375 60.2   10,078,998 60.2   8,335,450 59.6 
95.01% and above   408,696 2.3   325,604 2.0   219,209 1.6 
Total  $17,937,364 100.0% $16,745,819 100.0% $13,992,701 100.0%
              
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period  June 30, 2016 March 31, 2016 June 30, 2015

($ in thousands)

             
FRM 30 years and higher  $65,269,610 90.3% $60,857,001 89.9% $50,910,993 88.6%
FRM 20-25 years   1,660,361 2.3   1,546,759 2.3   1,434,585 2.5 
FRM 15 years   2,653,056 3.7   2,629,322 3.9   2,683,327 4.7 
ARM 5 years and higher   2,684,072 3.7   2,683,659 3.9   2,406,954 4.2 
Total  $72,267,099 100.0% $67,716,741 100.0% $57,435,859 100.0%
              

 

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

($ in thousands)

 June 30, 2016 March 31, 2016 June 30, 2015
       
GSE Risk Share (1) $305,357  $188,766  $66,291 
       
Weighted average credit score  751   753   758 
Weighted average LTV  80%  77%  75%
       

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

 

                         
                        Exhibit G
                          
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data
June 30, 2016
                          
                          
           Insurance in Force    
Origination Year  

Original
Insurance
Written

($ in thousands)

 

Remaining
Insurance
in Force

($ in thousands)

 

% Remaining of
Original
Insurance

 

Number of
Policies
in Force

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

Incurred
Loss Ratio
(Inception to Date) (1)

 

Number of
Loans
in Default

                          

2010

  $245,898 $40,783 16.6% 245 78.0% 46.1% 0.0% 3.7% 58.7% 98.6% 3.0% 1

2011

   3,229,720  727,498 22.5  3,908 75.8  43.3  0.2  5.0  55.3  95.0  3.6  40

2012

   11,241,161  4,711,211 41.9  23,013 74.1  51.0  0.5  5.4  55.9  97.6  2.4  137

2013

   21,152,638  11,480,248 54.3  55,082 77.4  55.3  1.8  7.7  51.1  97.1  2.7  329

2014

   24,799,434  17,543,691 70.7  84,206 86.1  59.3  3.5  15.1  42.4  94.2  3.9  468

2015

   26,193,656  23,791,225 90.8  104,097 80.4  53.8  2.3  14.8  43.9  96.6  2.4  185
2016 (through June 30)   14,174,900  13,972,443 98.6  57,890 82.2  54.1  3.8  14.6  44.6  97.4  1.2  14
Total  $101,037,407 $72,267,099 71.5  328,441 81.2  55.1  2.7  13.0  45.7  96.3  2.9  1,174
                                    
(1) Incurred loss ratio is calculated by dividing the sum of case reserves and cumulative amount paid for claims by cumulative net premiums earned.

 

       Exhibit H
        
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
        
        
IIF by State
   June 30, 2016 March 31, 2016 June 30, 2015
CA  9.5% 9.5% 9.9%
TX  8.3  8.4  8.3 
FL  6.5  6.3  5.8 
WA  4.7  4.7  4.6 
IL  4.1  4.0  4.0 
NC  3.8  3.9  4.0 
NJ  3.4  3.4  3.4 
GA  3.3  3.3  3.3 
PA  3.2  3.2  3.3 
AZ  3.2  3.2  3.2 
All Others  50.0  50.1  50.2 
Total  100.0% 100.0% 100.0%
        
        
        
RIF by State
   June 30, 2016 March 31, 2016 June 30, 2015
CA  9.1% 9.2% 9.5%
TX  8.6  8.6  8.6 
FL  6.7  6.5  6.1 
WA  4.8  4.7  4.7 
IL  4.1  4.1  4.0 
NC  3.9  4.0  4.1 
GA  3.5  3.5  3.5 
NJ  3.4  3.3  3.3 
AZ  3.1  3.2  3.2 
MN  3.1  3.0  3.0 
All Others  49.7  49.9  50.0 
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,
  2016 2015 2016 2015
Beginning default inventory 1,060  505  1,028  457 
Plus: new defaults 754  385  1,523  766 
Less: cures (608) (270) (1,314) (590)
Less: claims paid (31) (15) (61) (28)
Less: rescissions and denials (1)   (2)  
Ending default inventory 1,174  605  1,174  605 
         
         
         
Rollforward of Reserve for Losses and LAE
  Three Months Ended Six Months Ended
  June 30, June 30, June 30, June 30,

($ in thousands)

 2016 2015 2016 2015
Reserve for losses and LAE at beginning of period $20,470  $10,065  $17,760  $8,427 
Add provision for losses and LAE occurring in:        
Current year 4,488  3,374  9,568  6,079 
Prior years (1,524) (1,060) (2,873) (1,766)
Incurred losses during the period 2,964  2,314  6,695  4,313 
Deduct payments for losses and LAE occurring in:        
Current year 111  140  112  140 
Prior years 849  308  1,869  669 
Loss and LAE payments during the period 960  448  1,981  809 
Reserve for losses and LAE at end of period $22,474  $11,931  $22,474  $11,931 
         
         
         
Claims
  Three Months Ended Six Months Ended
  June 30, June 30, June 30, June 30,
  2016 2015 2016 2015
Number of claims paid 31  15  61  28 
Total amount paid for claims (in thousands) $924  $431  $1,922  $780 
Average amount paid per claim (in thousands) $30  $29  $32  $28 
Severity 71% 88% 81% 81%

 

           
          Exhibit I, continued
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
             
             
  June 30, 2016
  

Number of
Policies in
Default

 

Percentage of
Policies in
Default

 

Amount of
Reserves

 

Percentage of
Reserves

 Defaulted RIF 

Reserves as a
Percentage of
Defaulted RIF

($ in thousands)

            
Missed Payments:            
Three payments or less 565  48% $4,494  22% $30,478  15%
Four to eleven payments 446  38  10,196  49  24,520  42 
Twelve or more payments 126  11  4,431  22  6,703  66 
Pending claims 37  3  1,504  7  1,693  89 
Total case reserves 1,174  100% 20,625  100% $63,394  33 
IBNR     1,547       
LAE     302       
Total reserves for losses and LAE     $22,474       
             
Average reserve per default:            
Case     $17.6       
Total     $19.1       
             
Default Rate 0.36%          
             
   
  December 31, 2015
  

Number of
Policies in
Default

 

Percentage of
Policies in
Default

 

Amount of
Reserves

 

Percentage of
Reserves

 Defaulted RIF 

Reserves as a
Percentage of
Defaulted RIF

($ in thousands)

            
Missed Payments:            
Three payments or less 535  52% $4,492  28% $29,003  15%
Four to eleven payments 383  37  8,283  51  20,825  40 
Twelve or more payments 89  9  2,688  16  4,299  63 
Pending claims 21  2  809  5  844  96 
Total case reserves 1,028  100% 16,272  100% $54,971  30 
IBNR     1,220       
LAE     268       
Total reserves for losses and LAE     $17,760       
             
Average reserve per default:            
Case     $15.8       
Total     $17.3       
             
Default Rate 0.35%          
             
   
  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
Defaulted 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 case reserves 605  100% 10,958  100% $31,943  34 
IBNR     822       
LAE     151       
Total reserves for losses and LAE     $11,931       
             
Average reserve per default:            
Case     $18.1       
Total     $19.7       
             
Default Rate 0.23%          

 

         
      Exhibit J
         
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investment Portfolio
         
         
Investment Portfolio by Asset Class
Asset Class June 30, 2016 December 31, 2015

($ in thousands)

 Fair Value Percent Fair Value Percent
U.S. Treasury securities $201,802  14.1% $177,607  13.9%
U.S. agency securities 14,339  1.0  13,782  1.1 
U.S. agency mortgage-backed securities 204,254  14.2  159,602  12.5 
Municipal debt securities 330,203  23.0  279,828  21.9 
Corporate debt securities 390,425  27.2  396,732  31.1 
Mortgage-backed securities 50,604  3.5  55,356  4.3 
Asset-backed securities 129,312  9.0  126,629  9.9 
Money market funds 114,235  8.0  67,098  5.3 
Total Investments $1,435,174  100.0% $1,276,634  100.0%
         
 
Investment Portfolio by Credit Rating
Rating (1) June 30, 2016 December 31, 2015

($ in thousands)

 Fair Value Percent Fair Value Percent
Aaa $680,656  47.4% $554,789  43.5%
Aa1 89,465  6.2  74,322  5.8 
Aa2 94,692  6.6  89,533  7.0 
Aa3 78,288  5.5  68,587  5.4 
A1 128,307  8.9  126,920  9.9 
A2 103,730  7.2  122,745  9.6 
A3 85,951  6.0  87,781  6.9 
Baa1 77,687  5.4  80,137  6.3 
Baa2 74,956  5.2  51,528  4.0 
Baa3 16,414  1.2  19,662  1.5 
Below Baa3 / Unrated 5,028  0.4  630  0.1 
Total Investments $1,435,174  100.0% $1,276,634  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, 2016 December 31, 2015

($ in thousands)

 Fair Value Percent Fair Value Percent
< 1 Year $326,315  22.8% $235,001  18.4%
1 to < 2 Years 193,781  13.5  141,995  11.1 
2 to < 3 Years 164,836  11.5  214,274  16.8 
3 to < 4 Years 137,933  9.6  104,772  8.2 
4 to < 5 Years 138,221  9.6  141,428  11.1 
5 or more Years 474,088  33.0  439,164  34.4 
Total Investments $1,435,174  100.0% $1,276,634  100.0%
         
Pre-tax investment income yield:        
Three months ended June 30, 2016 2.11%      
Six months ended June 30, 2016 2.07%      
         
Net cash and investments at holding company, Essent Group Ltd.:        

($ in thousands)

        
As of June 30, 2016 $42,281       
As of December 31, 2015 $70,601       

 

     
    Exhibit K
     
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
     
   
  June 30, 2016 December 31, 2015

($ in thousands)

    
U.S. Mortgage Insurance Subsidiaries:    
Combined statutory capital (1) $1,017,347 $913,182
     
Combined net risk in force (2) $15,023,472 $13,847,336
     
Risk-to-capital ratios: (3)    
Essent Guaranty, Inc. 15.3:1 15.7:1
Essent Guaranty of PA, Inc. 8.4:1 9.7:1
Combined (4) 14.8:1 15.2:1
     
Essent Reinsurance Ltd.:  
Stockholder's equity (GAAP basis) $276,497 $220,178
     
Net risk in force (2) $3,197,076 $2,364,692
 

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

 

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

 

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

 

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

 

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

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

 

Adjusted Book Value per Share is calculated by dividing Adjusted Book Value by Common Shares and Share Units Outstanding. Adjusted Book Value is defined as consolidated stockholders’ equity of the Company, excluding accumulated other comprehensive income (loss) plus the proceeds, if any, from the assumed exercise of all "in-the-money" options, warrants and similar instruments. Common Shares and Share Units Outstanding is defined as total common shares outstanding plus all equity instruments (including restricted share units) issued to management and the Board of Directors and any "in-the-money" options, warrants and similar instruments. Accumulated other comprehensive income (loss) includes unrealized gains and losses that arise from changes in the market value of the Company’s investments that are classified as available for sale. The Company does not view these unrealized gains and losses to be indicative of our fundamental operating performance. As of June 30, 2016 and December 31, 2015, 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, 2016 and December 31, 2015 in accordance with Regulation G:

      

(In thousands, except per share amounts)

  June 30, 2016 December 31, 2015
      
Numerator:     
Total Stockholders' Equity (Book Value)  $1,248,607  $1,119,241 
      
Subtract: Accumulated Other Comprehensive Income (Loss)  23,962  (99)
      
Adjusted Book Value  $1,224,645  $1,119,340 
      
Denominator:     
Total Common Shares Outstanding  93,106  92,650 
      
Add: Restricted Share Units Outstanding  490  544 
      
Total Common Shares and Share Units Outstanding  93,596  93,194 
      
Adjusted Book Value per Share  $13.08  $12.01 

 

Source: Essent Group Ltd.

Essent Group Ltd.

Media Contact

610-230-0556

media@essentgroup.com

or

Investor Relations Contact

Christopher G. Curran

Senior Vice President – Investor Relations

855-809-ESNT

ir@essentgroup.com