Essent Group Ltd. Reports Third Quarter 2015 Results

November 5, 2015

HAMILTON, Bermuda--(BUSINESS WIRE)-- Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended September 30, 2015 of $40.8 million or $0.44 per diluted share, compared to $25.1 million or $0.29 per diluted share for the quarter ended September 30, 2014. As of September 30, 2015Essent had primary insurance in force of $62.1 billion and consolidated stockholders’ equity of $1.08 billion.

“We had another strong quarter of operating performance and producing high quality and growing earnings for our shareholders,” said Mark Casale, Chairman and Chief Executive Officer. “As managers of long term mortgage credit risk, we are pleased with the growth and credit performance of our insured portfolio, as well as the returns that we are generating for our shareholders.”

Financial Highlights:

  • Insurance in force as of September 30, 2015 was $62.1 billion, compared to $57.4 billion as of June 30, 2015 and $46.4 billion as of September 30, 2014.
  • Flow new insurance written for the third quarter was $7.4 billion, compared to $7.2 billion in the second quarter of 2015 and $7.3 billion in the third quarter of 2014.
  • Net premiums earned for the third quarter were $83.7 million, compared to $78.4 million in the second quarter of 2015 and $60.3 million in the third quarter of 2014.
  • The expense ratio for the third quarter was 34.3%, compared to 34.6% in the second quarter of 2015 and 40.6% in the third quarter of 2014.
  • The provision for losses and LAE for the third quarter was $3.4 million, compared to $2.3 million in the second quarter of 2015 and $1.4 million in the third quarter of 2014.
  • The percentage of loans in default as of September 30, 2015 was 0.29%, compared to 0.23% as of June 30, 2015 and 0.15% as of September 30, 2014.
  • The combined ratio for the third quarter was 38.4%, compared to 37.6% in the second quarter of 2015 and 42.9% in the third quarter of 2014.
  • The consolidated balance of cash and investments at September 30, 2015 was $1.3 billion, including cash and investment balances at Essent Group Ltd. of $69.3 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 15.4:1 as of September 30, 2015.
  • Essent Reinsurance Ltd. participated in Freddie Mac’s Agency Credit Insurance Structure (“ACIS”) 2015-6 transaction and reinsured a total of $5.5 million of risk that Freddie Mac had retained as part of its STACR 2015-DNA1 transaction. Essent Reinsurance Ltd. also participated in Fannie Mae’s Credit Insurance Risk Transfer (“CIRT”) 2015-2 and 2015-3 transactions, reinsuring $20.3 million and $28.2 million respectively in those transactions.

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 55727695 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 55727695.

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 and www.essent.us.

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

(In thousands, except per share amounts)

  2015  2014  2015  2014
Revenues:                    
Net premiums written  $97,478   $77,862   $272,134   $193,559 
Increase in unearned premiums   (13,784)   (17,539)   (35,041)   (38,144)
Net premiums earned   83,694    60,323    237,093    155,415 
Net investment income   5,322    3,405    14,322    8,383 
Realized investment gains, net   548    151    1,765    619 
Other income   2,172    742    2,634    2,308 
Total revenues   91,736    64,621    255,814    166,725 
                     
Losses and expenses:                    
Provision for losses and LAE   3,393    1,391    7,706    3,259 
Other underwriting and operating expenses   28,714    24,469    83,360    71,576 
Total losses and expenses   32,107    25,860    91,066    74,835 
                     
Income before income taxes   59,629    38,761    164,748    91,890 
Income tax expense   18,808    13,691    51,896    32,259 
Net income  $40,821   $25,070   $112,852   $59,631 
                     
                     
Earnings per share:                    
Basic  $0.45   $0.30   $1.25   $0.72 
Diluted   0.44    0.29    1.23    0.70 
                     
Weighted average shares outstanding:                    
Basic   90,418    83,640    90,317    83,263 
Diluted   91,841    85,028    91,678    84,811 
                     
Net income  $40,821   $25,070   $112,852   $59,631 
                     
Other comprehensive income (loss):                    
Change in unrealized appreciation (depreciation) of investments   4,260    (1,405)   380    3,989 
Total other comprehensive income (loss)   4,260    (1,405)   380    3,989 
Comprehensive income  $45,081   $23,665   $113,232   $63,620 
                     
                     
Loss ratio   4.1%   2.3%   3.3%   2.1%
Expense ratio   34.3%   40.6%   35.2%   46.1%
Combined ratio   38.4%   42.9%   38.4%   48.2%
                     

 

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

(In thousands, except per share amounts)

  2015  2014
Assets        
Investments available for sale, at fair value        
Fixed maturities  $1,118,914  $846,925
Short-term investments   121,600   210,688
Total investments   1,240,514   1,057,613
Cash   18,723   24,411
Accrued investment income   7,372   5,748
Accounts receivable   17,053   15,810
Deferred policy acquisition costs   11,229   9,597

Property and equipment (at cost, less accumulated depreciation of $41,646 in 2015 and $39,260 in 2014)

   8,126   5,841
Prepaid federal income tax   107,412   59,673
Other assets   1,505   2,768
         
Total assets  $1,411,934  $1,181,461
         
Liabilities and Stockholders' Equity        
Liabilities        
Reserve for losses and LAE  $14,548  $8,427
Unearned premium reserve   191,989   156,948
Accrued payroll and bonuses   12,213   14,585
Net deferred tax liability   77,291   37,092
Securities purchased payable   28,115   227
Other accrued liabilities   11,542   8,444
Total liabilities   335,698   225,723
         
Commitments and contingencies        
         
Stockholders' Equity        
Common shares, $0.015 par value:        
Authorized - 233,333; issued - 92,653 shares in 2015 and 92,546 shares in 2014   1,390   1,388
Additional paid-in capital   900,549   893,285
Accumulated other comprehensive income   5,047   4,667
Retained earnings   169,250   56,398
Total stockholders' equity   1,076,236   955,738
         
Total liabilities and stockholders' equity  $1,411,934  $1,181,461
         

 

                                    
Exhibit C
                                    
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
                                    
                                    
   2015  2014
Selected Income Statement Data  September 30  June 30  March 31  December 31  September 30  June 30  March 31

(In thousands, except per share amounts)

                                   
Revenues:                                   
Net premiums written  $97,478   $92,399   $82,257   $83,219   $77,862   $63,505   $52,192 
                                    
Net premiums earned   83,694    78,361    75,038    67,814    60,323    50,342    44,750 
Other revenues (1)   8,042    5,706    4,973    4,928    4,298    3,941    3,071 
Total revenues   91,736    84,067    80,011    72,742    64,621    54,283    47,821 
                                    
Losses and expenses:                                   
Provision for losses and LAE   3,393    2,314    1,999    3,049    1,391    966    902 
Other underwriting and operating expenses   28,714    27,148    27,498    25,656    24,469    23,648    23,459 
Total losses and expenses   32,107    29,462    29,497    28,705    25,860    24,614    24,361 
                                    
Income before income taxes   59,629    54,605    50,514    44,037    38,761    29,669    23,460 
Income tax expense   18,808    17,412    15,676    15,171    13,691    10,114    8,454 
Net income  $40,821   $37,193   $34,838   $28,866   $25,070   $19,555   $15,006 
                                    
Earnings per share:                                   
Basic  $0.45   $0.41   $0.39   $0.34   $0.30   $0.23   $0.18 
Diluted   0.44    0.41    0.38    0.33    0.29    0.23    0.18 
                                    
Weighted average shares outstanding:                                   
Basic   90,418    90,344    90,185    86,134    83,640    83,276    82,864 
Diluted   91,841    91,674    91,514    87,950    85,028    84,706    84,696 
                                    
Other Data:                                   
Loss ratio (2)   4.1%   3.0%   2.7%   4.5%   2.3%   1.9%   2.0%
Expense ratio (3)   34.3%   34.6%   36.6%   37.8%   40.6%   47.0%   52.4%
Combined ratio   38.4%   37.6%   39.3%   42.3%   42.9%   48.9%   54.4%

 

                                   

(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 $1,258($391)($749) and $78 in the three months ended September 30, 2015June 30, 2015March 31, 2015 and December 31, 2014, 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
                                    
                                    
   2015  2014
Other Data, continued:  September 30  June 30  March 31  December 31  September 30  June 30  March 31

($ in thousands)

                                   
                                    
U.S. Mortgage Insurance Portfolio                                   
Flow:                                   
New insurance written  $7,384,654   $7,225,401   $5,346,820   $6,204,821   $7,283,169   $5,874,334   $3,630,573 
New risk written   1,854,884    1,800,027    1,302,710    1,523,527    1,802,408    1,477,547    907,257 
                                    
Bulk:                                   
New insurance written  $204,867   $61,258   $   $300,008   $1,506,529   $   $ 
New risk written   25,760    4,062        35,007    30,131         
                                    
Total:                                   
Average premium rate (4)   0.55%   0.57%   0.58%   0.56%   0.55%   0.54%   0.54%
New insurance written  $7,589,521   $7,286,659   $5,346,820   $6,504,829   $8,789,698   $5,874,334   $3,630,573 
New risk written  $1,880,644   $1,804,089   $1,302,710   $1,558,534   $1,832,539   $1,477,547   $907,257 
Insurance in force (end of period)  $62,141,406   $57,435,859   $53,253,632   $50,762,594   $46,428,526   $39,379,879   $34,778,057 
Risk in force (end of period)  $15,229,575   $13,992,701   $12,891,462   $12,227,270   $11,152,497   $9,700,549   $8,493,862 
Policies in force   282,671    261,996    242,477    229,721    209,841    175,773    154,451 
Weighted-average coverage (5)   24.5%   24.4%   24.2%   24.1%   24.0%   24.6%   24.4%
Annual persistency   80.2%   80.3%   82.8%   86.4%   88.5%   89.1%   87.9%
                                    
Loans in default (count)   814    605    505    457    312    235    192 
Percentage of loans in default   0.29%   0.23%   0.21%   0.20%   0.15%   0.13%   0.12%
                                    
Other Risk in Force                                   
GSE Risk Share (6)  $118,073   $66,291   $63,533   $43,733   $28,398   $   $ 

 

                                   

(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  Nine Months Ended
   September 30, 2015  September 30, 2014  September 30, 2015  September 30, 2014

($ in thousands)

                                    
 >=760  $3,255,765   44.1%  $3,161,643   43.4%  $8,864,296   44.4%  $7,427,303   44.2%
 740-759   1,197,552   16.2    1,189,598   16.3    3,257,712   16.3    2,790,779   16.6 
 720-739   1,016,419   13.8    1,051,260   14.4    2,859,595   14.3    2,446,079   14.6 
 700-719   815,726   11.0    778,524   10.7    2,088,333   10.5    1,783,235   10.6 
 680-699   621,126   8.4    637,821   8.8    1,647,611   8.3    1,443,347   8.6 
 <=679   478,066   6.5    464,323   6.4    1,239,328   6.2    897,333   5.4 
Total  $7,384,654   100.0%  $7,283,169   100.0%  $19,956,875   100.0%  $16,788,076   100.0%
                                     
Weighted-average credit score   747        747        748        748     
                                      
                                      
                                      
NIW by LTV
    Three Months Ended  Nine Months Ended
    September 30, 2015  September 30, 2014  September 30, 2015  September 30, 2014

($ in thousands)

                                    
 85.00% and below  $803,370   10.9%  $952,873   13.1%  $2,506,565   12.6%  $2,060,257   12.3%
 85.01% to 90.00%   2,582,442   35.0    2,419,571   33.2    6,915,908   34.6    5,636,695   33.6 
 90.01% to 95.00%   3,826,960   51.8    3,840,911   52.7    10,105,040   50.6    8,971,604   53.4 
 95.01% and above   171,882   2.3    69,814   1.0    429,362   2.2    119,520   0.7 
Total  $7,384,654   100.0%  $7,283,169   100.0%  $19,956,875   100.0%  $16,788,076   100.0%
                                      
Weighted-average LTV   92%       92%       92%       92%    
                                      
                                      
                                      
NIW by Product
    Three Months Ended  Nine Months Ended
    September 30, 2015  September 30, 2014  September 30, 2015  September 30, 2014
Single Premium policies       21.7%       19.9%       23.0%       19.1%
Monthly Premium policies       78.3        80.1        77.0        80.9 
         100.0%       100.0%       100.0%       100.0%
                                      
                                      
                                      
NIW by Purchase vs. Refinance
    Three Months Ended  Nine Months Ended
    September 30, 2015  September 30, 2014  September 30, 2015  September 30, 2014
Purchase       85.8%       83.5%       78.7%       84.9%
Refinance       14.2        16.5        21.3        15.1 
         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  Nine Months Ended
    September 30, 2015  September 30, 2014  September 30, 2015  September 30, 2014

($ in thousands)

                                    
 >=760  $153,281   74.8%  $490,981   32.6%  $201,990   75.9%  $490,981   32.6%
 740-759   25,159   12.3    235,200   15.6    31,425   11.8    235,200   15.6 
 720-739   14,941   7.3    234,988   15.6    19,891   7.5    234,988   15.6 
 700-719   11,486   5.6    233,874   15.5    12,819   4.8    233,874   15.5 
 680-699          190,009   12.6           190,009   12.6 
 <=679          121,477   8.1           121,477   8.1 
Total  $204,867   100.0%  $1,506,529   100.0%  $266,125   100.0%  $1,506,529   100.0%
                                      
Weighted-average credit score   773        737        774        737     
                                      
                                      
                                      
NIW by LTV
    Three Months Ended  Nine Months Ended
    September 30, 2015  September 30, 2014  September 30, 2015  September 30, 2014

($ in thousands)

                                    
 85.00% and below  $2,190   1.1%  $51,610   3.4%  $63,448   23.8%  $51,610   3.4%
 85.01% to 90.00%   94,984   46.3    121,782   8.1    94,984   35.7    121,782   8.1 
 90.01% to 95.00%   107,693   52.6    717,853   47.7    107,693   40.5    717,853   47.7 
 95.01% and above          615,284   40.8           615,284   40.8 
Total  $204,867   100.0%  $1,506,529   100.0%  $266,125   100.0%  $1,506,529   100.0%
                                      
Weighted-average LTV   91%       94%       89%       94%    
                                      
                                      
                                      
NIW by Product
    Three Months Ended  Nine Months Ended
    September 30, 2015  September 30, 2014  September 30, 2015  September 30, 2014
Single Premium policies       100.0%       0.0%       100.0%       0.0%
Monthly Premium policies               100.0                100.0 
         100.0%       100.0%       100.0%       100.0%
                                      
                                      
                                      
NIW by Purchase vs. Refinance
    Three Months Ended  Nine Months Ended
    September 30, 2015  September 30, 2014  September 30, 2015  September 30, 2014
Purchase       87.9%       85.8%       90.1%       85.8%
Refinance       12.1        14.2        9.9        14.2 
         100.0%       100.0%       100.0%       100.0%
                                      

 

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

($ in thousands)

                           
 >=760  $29,034,420   46.7%  $27,079,306   47.2%  $22,859,418   49.2%
 740-759   10,548,621   17.0    9,814,404   17.1    8,102,165   17.5 
 720-739   8,920,180   14.4    8,274,037   14.4    6,561,002   14.1 
 700-719   6,146,299   9.9    5,596,235   9.7    4,342,161   9.4 
 680-699   4,675,449   7.5    4,238,060   7.4    3,102,261   6.7 
 <=679   2,816,437   4.5    2,433,817   4.2    1,461,519   3.1 
Total  $62,141,406   100.0%  $57,435,859   100.0%  $46,428,526   100.0%
                             
Weighted-average credit score   751        751        754     
                             
Total RIF by FICO score  September 30, 2015  June 30, 2015  September 30, 2014

($ in thousands)

                           
 >=760  $7,066,840   46.4%  $6,557,638   46.9%  $5,490,591   49.2%
 740-759   2,604,845   17.1    2,410,327   17.2    1,960,787   17.6 
 720-739   2,215,539   14.6    2,041,686   14.6    1,593,492   14.3 
 700-719   1,493,506   9.8    1,347,680   9.6    1,019,259   9.1 
 680-699   1,160,601   7.6    1,045,595   7.5    745,744   6.7 
 <=679   688,244   4.5    589,775   4.2    342,624   3.1 
Total  $15,229,575   100.0%  $13,992,701   100.0%  $11,152,497   100.0%
                             
Portfolio by LTV
Total IIF by LTV  September 30, 2015  June 30, 2015  September 30, 2014

($ in thousands)

                           
 85.00% and below  $7,119,316   11.5%  $6,801,098   11.9%  $5,581,330   12.0%
 85.01% to 90.00%   21,345,266   34.3    19,751,418   34.4    16,358,760   35.2 
 90.01% to 95.00%   32,267,048   51.9    29,600,148   51.5    23,383,926   50.4 
 95.01% and above   1,409,776   2.3    1,283,195   2.2    1,104,510   2.4 
Total  $62,141,406   100.0%  $57,435,859   100.0%  $46,428,526   100.0%
                             
Weighted-average LTV   92%       92%       92%    
                             
Total RIF by LTV  September 30, 2015  June 30, 2015  September 30, 2014

($ in thousands)

                           
 85.00% and below  $799,556   5.2%  $761,349   5.4%  $621,083   5.6%
 85.01% to 90.00%   5,064,459   33.3    4,676,693   33.4    3,859,783   34.6 
 90.01% to 95.00%   9,108,483   59.8    8,335,450   59.6    6,502,875   58.3 
 95.01% and above   257,077   1.7    219,209   1.6    168,756   1.5 
Total  $15,229,575   100.0%  $13,992,701   100.0%  $11,152,497   100.0%
                             
Portfolio by Loan Amortization Period
Total IIF by Loan Amortization Period  September 30, 2015  June 30, 2015  September 30, 2014

($ in thousands)

                           
 FRM 30 years and higher  $55,347,061   89.1%  $50,910,993   88.6%  $40,633,185   87.5%
 FRM 20-25 years   1,477,612   2.4    1,434,585   2.5    1,208,777   2.6 
 FRM 15 years   2,709,749   4.3    2,683,327   4.7    2,555,323   5.5 
 ARM 5 years and higher   2,606,984   4.2    2,406,954   4.2    2,031,241   4.4 
Total  $62,141,406   100.0%  $57,435,859   100.0%  $46,428,526   100.0%
                            

 

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

($ in thousands)

  September 30, 2015  June 30, 2015  September 30, 2014
               
GSE Risk Share (1)  $118,073   $66,291   $28,398 
               
Weighted-average credit score   754    758    761 
Weighted-average LTV   76%   75%   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
                            
                            
            Insurance in Force as of September 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  $54,224  22.1%  74.3%  41.6%  0.0%  2.9%  60.1%  98.7%
2011   3,229,720   968,945  30.0   74.1   40.8   0.1   4.6   56.3   94.2 
2012   11,241,161   6,050,265  53.8   72.0   50.2   0.5   5.3   55.9   97.4 
2013   21,152,638   14,491,552  68.5   76.1   54.0   1.8   7.8   51.3   96.7 
2014   24,799,434   20,843,576  84.0   84.6   57.5   3.3   15.2   42.4   94.2 
2015 (through September 30)   20,223,000   19,732,844  97.6   78.9   52.8   2.1   14.3   44.6   96.5 
Total  $80,891,851  $62,141,406  76.8   79.4   54.2   2.3   12.1   46.7   95.8 
                            

 

 
Exhibit H
          
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
          
          
IIF by State
   As of September 30, 2015  As of June 30, 2015  As of September 30, 2014
CA  9.8%  9.9%  10.4%
TX  8.3   8.3   8.3 
FL  6.0   5.8   5.1 
WA  4.6   4.6   4.1 
IL  4.1   4.0   3.8 
NC  3.9   4.0   4.0 
NJ  3.4   3.4   3.4 
GA  3.3   3.3   3.3 
PA  3.3   3.3   3.5 
MA  3.3   3.4   4.1 
All Others  50.0   50.0   50.0 
TOTAL  100.0%  100.0%  100.0%
          
          
          
RIF by State
   As of September 30, 2015  As of June 30, 2015  As of September 30, 2014
CA  9.3%  9.5%  10.0%
TX  8.6   8.6   8.4 
FL  6.2   6.1   5.4 
WA  4.8   4.7   4.2 
IL  4.1   4.0   4.0 
NC  4.0   4.1   4.3 
GA  3.5   3.5   3.6 
NJ  3.3   3.3   3.4 
PA  3.2   3.2   3.3 
AZ  3.2   3.2   3.3 
All Others  49.8   49.8   50.1 
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  Nine Months Ended
   September 30,  September 30,  September 30,  September 30,
   2015  2014  2015  2014
Beginning default inventory   605    235    457    159 
Plus: new defaults   562    237    1,328    555 
Less: cures   (327)   (156)   (917)   (382)
Less: claims paid   (26)   (4)   (54)   (20)
Ending default inventory   814    312    814    312 
                     
                     
                     
Rollforward of Reserve for Losses and LAE
   Three Months Ended  Nine Months Ended
   September 30,  September 30,  September 30,  September 30,

($ in thousands)

  2015  2014  2015  2014
Reserve for losses and LAE at beginning of period  $11,931   $4,506   $8,427   $3,070 
Add provision for losses and LAE occurring in:                    
Current year   4,277    1,502    10,356    3,954 
Prior years   (884)   (111)   (2,650)   (695)
Incurred losses during the period   3,393    1,391    7,706    3,259 
Deduct payments for losses and LAE occurring in:                    
Current year   122    1    262    1 
Prior years   654    214    1,323    646 
Loss and LAE payments during the period   776    215    1,585    647 
Reserve for losses and LAE at end of period  $14,548   $5,682   $14,548   $5,682 
                     
                     
                     
Claims
   Three Months Ended  Nine Months Ended
   September 30,  September 30,  September 30,  September 30,
   2015  2014  2015  2014
Number of claims paid   26    4    54    20 
Total amount paid for claims (in thousands)  $750   $214   $1,530   $636 
Average amount paid per claim (in thousands)  $29   $54   $28   $32 
Severity   92%   108%   86%   73%
                     

 

 
Exhibit I, continued
 
Essent Group Ltd. and Subsidiaries
Supplemental Information
Defaults, Reserve for Losses and LAE, and Claims
                         
                         
   As of September 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  434   53%  $3,700  28%  $23,220  16%
Four to eleven payments  287   35    6,570  49    15,771  42 
Twelve or more payments  79   10    2,484  19    3,414  73 
Pending claims  14   2    589  4    590  100 
Total  814   100%   13,343  100%  $42,995  31 
IBNR           1,001            
LAE           204            
Total          $14,548            
                         
Average reserve per default:                        
Case          $16.4            
Total          $17.9            
                         
Default Rate  0.29%                    
                         
   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 September 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  175   56%  $1,773  34%  $9,464  19%
Four to eleven payments  105   34    2,405  46    4,865  49 
Twelve or more payments  26   8    788  15    1,042  76 
Pending claims  6   2    226  5    223  101 
Total  312   100%   5,192  100%  $15,594  33 
IBNR           389            
LAE           101            
Total          $5,682            
                         
Average reserve per default:                        
Case          $16.6            
Total          $18.2            
                         
Default Rate  0.15%                    
                         

 

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

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
U.S. Treasury securities  $188,312   15.2%  $74,216  7.0%
U.S. agency securities   3,185   0.3    4,520  0.4 
U.S. agency mortgage-backed securities   128,225   10.3    83,540  7.9 
Municipal debt securities   277,535   22.4    195,546  18.5 
Corporate debt securities   371,620   30.0    296,829  28.1 
Mortgage-backed securities   55,261   4.4    66,086  6.3 
Asset-backed securities   124,276   10.0    126,188  11.9 
Money market funds   92,100   7.4    210,688  19.9 
Total Investments  $1,240,514   100.0%  $1,057,613  100.0%
                  
Investment Portfolio by Credit Rating
Rating (1)  September 30, 2015  December 31, 2014

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
Aaa  $553,986   44.7%  $545,807  51.6%
Aa1   58,689   4.7    47,792  4.5 
Aa2   90,987   7.3    51,958  4.9 
Aa3   71,243   5.7    48,261  4.6 
A1   114,374   9.2    74,161  7.0 
A2   108,041   8.7    67,413  6.4 
A3   90,083   7.3    71,964  6.8 
Baa1   72,507   5.9    60,399  5.7 
Baa2   69,730   5.6    79,727  7.5 
Baa3   10,469   0.9    10,131  1.0 
Below Baa3   405   0.0       
Total Investments  $1,240,514   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  September 30, 2015  December 31, 2014

($ in thousands)

  Fair Value  Percent  Fair Value  Percent
< 1 Year  $280,418   22.6%  $332,399  31.4%
1 to < 2 Years   132,479   10.7    85,971  8.1 
2 to < 3 Years   179,858   14.5    167,504  15.8 
3 to < 4 Years   139,760   11.3    106,432  10.1 
4 to < 5 Years   88,546   7.1    80,300  7.6 
5 or more Years   419,453   33.8    285,007  27.0 
Total Investments  $1,240,514   100.0%  $1,057,613  100.0%
                  
Pre-tax investment income yield:                 
Three months ended September 30, 2015   1.94%            
Nine months ended September 30, 2015   1.82%            
                  
Net cash and investments at holding company, Essent Group Ltd.:                 

($ in thousands)

                 
As of September 30, 2015  $69,277             
As of December 31, 2014  $126,327             
                  

 

 

Exhibit K

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

($ in thousands)

        
US Mortgage Insurance Business:        
Combined statutory capital (1)  $864,790  $705,890
         
Combined net risk in force (2)  $13,316,327  $11,426,748
         
Risk to capital ratios: (3)        
Essent Guaranty, Inc.   15.9:1   16.4:1
Essent Guaranty of PA, Inc.   10.6:1   14.6:1
Combined (4)   15.4:1   16.2:1
         
Essent Reinsurance Ltd. Mortgage Insurance Business:        
Stockholder's equity (GAAP basis)  $212,189  $155,123
         
Net risk in force (2)  $2,016,977  $835,976
         

(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 September 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 September 30, 2015 and December 31, 2014 in accordance with Regulation G:

         

(In thousands, except per share amounts)

  September 30, 2015  December 31, 2014
         
Numerator:        
Total Stockholders' Equity (Book Value)  $1,076,236  $955,738
         
Subtract: Accumulated Other Comprehensive Income   5,047   4,667
         
Adjusted Book Value  $1,071,189  $951,071
         
Denominator:        
Total Common Shares Outstanding   92,653   92,546
         
Add: Restricted Share Units Outstanding   535   664
         
Total Common Shares and Share Units Outstanding   93,188   93,210
         
Adjusted Book Value per Share  $11.49  $10.20
         

Source: Essent Group Ltd.

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