Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Essent Group Ltd. | esnt-20201106.htm |
Exhibit 99.1
Essent Group Ltd. Reports Third Quarter 2020 Results & Declares Quarterly Dividend
HAMILTON, Bermuda--(BUSINESS WIRE)--November 6, 2020--Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended September 30, 2020 of $124.5 million or $1.11 per diluted share, compared to $144.6 million or $1.47 per diluted share for the quarter ended September 30, 2019.
Essent also announced today that its Board of Directors has declared a quarterly cash dividend of $0.16 per common share. The dividend is payable on December 10, 2020, to shareholders of record on December 1, 2020.
"We are encouraged by the increase in our third quarter earnings as compared to the second quarter due to a lower loss provision driven by a decrease in the number of new COVID-19 default notices received on our insured portfolio,” said Mark A. Casale, Chairman and Chief Executive Officer. “Although our outlook on the economy remains cautious, we are pleased with the resilience and strength that housing has demonstrated throughout the year which has been a bright spot in the economy and positive for high credit quality growth in our business.”
Financial Highlights:
•Insurance in force as of September 30, 2020 was $190.8 billion, compared to $174.6 billion as of June 30, 2020 and $161.0 billion as of September 30, 2019.
•New insurance written for the third quarter was $36.7 billion, compared to $28.2 billion in the second quarter of 2020 and $18.7 billion in the third quarter of 2019.
•Net premiums earned for the third quarter were $222.3 million, compared to $211.5 million in the second quarter of 2020 and $203.5 million in the third quarter of 2019.
•The expense ratio for the third quarter was 16.7%, compared to 18.4% in the second quarter of 2020 and 20.4% in the third quarter of 2019.
•The provision for losses and LAE for the third quarter was $55.3 million, compared to a provision of $175.9 million in the second quarter of 2020 and a provision of $10.0 million in the third quarter of 2019.
•The percentage of loans in default as of September 30, 2020 was 4.54%, compared to 5.19% as of June 30, 2020 and 0.75% as of September 30, 2019.
◦As of October 31, 2020, the percentage of loans in default was 4.25%.
•The combined ratio for the third quarter was 41.6%, compared to 101.5% in the second quarter of 2020 and 25.3% in the third quarter of 2019.
•Other income for the third quarter includes a $0.7 million loss for the change in the fair value of embedded derivatives in certain of our third-party reinsurance agreements, compared to a gain of $2.5 million in the second quarter of 2020 and a loss of $0.8 million in the third quarter of 2019.
•The consolidated balance of cash and investments at September 30, 2020 was $4.7 billion, including cash and investment balances at Essent Group Ltd. of $685.0 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 11.6:1 as of September 30, 2020.
•On October 8, 2020, Essent Guaranty, Inc. obtained $399.2 million of fully collateralized excess of loss reinsurance coverage on mortgage insurance policies written by Essent in September 2019 through July 2020 from Radnor Re 2020-2 Ltd., a newly formed Bermuda special purpose insurer. Radnor Re 2020-2 Ltd. is not a subsidiary or an affiliate of Essent Group Ltd.
•During the third quarter, A.M. Best affirmed its “A (Excellent)” financial strength rating of Essent Guaranty, Inc. and a long-term issuer credit rating of "a" of the operating subsidiaries of Essent Group Ltd. Essent Guaranty, Inc. also has financial strength ratings of “A3” by Moody’s and “BBB+” by S&P.
•On October 14, 2020, Essent Group Ltd. entered into an amended and restated credit facility, increasing to $625 million the committed capacity and extending the contractual maturity to October 16, 2023.
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/events-and-presentations/events/default.aspx. The call may also be accessed by dialing 833-287-0797 inside the U.S., or 647-689-4456 for international callers, using passcode 3494393 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: 800-585-8367 inside the U.S., or 416-621-4642 for international callers, passcode 3494393.
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/financials/quarterly-results/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: the impact of COVID-19 and related economic conditions; 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; our 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, 2019 filed with the Securities and Exchange Commission on February 18, 2020, as subsequently updated through other reports we file with the Securities and Exchange Commission. 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.
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 States. Essent provides private capital to mitigate mortgage credit risk, allowing lenders to make additional mortgage financing available to prospective homeowners. Headquartered in Radnor, Pennsylvania, Essent Guaranty, Inc. is licensed to write mortgage insurance in all 50 states and the District of Columbia, and is approved by Fannie Mae and Freddie Mac. Essent also offers mortgage-related insurance, reinsurance and advisory services through its Bermuda-based subsidiary, Essent Reinsurance Ltd. Essent is committed to supporting environmental, social and governance ("ESG") initiatives that are relevant to the company and align with the companywide dedication to responsible corporate citizenship that positively impacts the community and people served. 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 September 30, 2020 | ||||||||
| 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 | Reinsurance Vintage Data | |||||||
| Exhibit I | Portfolio Geographic Data | |||||||
| Exhibit J | Defaults, Reserve for Losses and LAE, and Claims | |||||||
| Exhibit K | Investments Available for Sale | |||||||
| Exhibit L | Insurance Company Capital | |||||||
| Exhibit M | 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) | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Direct premiums written | $ | 243,390 | $ | 208,567 | $ | 677,414 | $ | 589,081 | |||||||||||||||
| Ceded premiums | (21,167) | (10,263) | (57,544) | (24,729) | |||||||||||||||||||
| Net premiums written | 222,223 | 198,304 | 619,870 | 564,352 | |||||||||||||||||||
| Decrease in unearned premiums | 35 | 5,169 | 20,355 | 5,402 | |||||||||||||||||||
| Net premiums earned | 222,258 | 203,473 | 640,225 | 569,754 | |||||||||||||||||||
| Net investment income | 18,639 | 21,104 | 59,138 | 61,565 | |||||||||||||||||||
| Realized investment gains, net | 267 | 1,153 | 2,133 | 2,396 | |||||||||||||||||||
| Other income | 1,874 | 657 | 6,459 | 5,090 | |||||||||||||||||||
| Total revenues | 243,038 | 226,387 | 707,955 | 638,805 | |||||||||||||||||||
| Losses and expenses: | |||||||||||||||||||||||
| Provision for losses and LAE | 55,280 | 9,990 | 239,220 | 22,057 | |||||||||||||||||||
| Other underwriting and operating expenses | 37,100 | 41,588 | 117,866 | 124,138 | |||||||||||||||||||
| Interest expense | 2,227 | 2,584 | 6,925 | 7,933 | |||||||||||||||||||
| Total losses and expenses | 94,607 | 54,162 | 364,011 | 154,128 | |||||||||||||||||||
| Income before income taxes | 148,431 | 172,225 | 343,944 | 484,677 | |||||||||||||||||||
| Income tax expense | 23,895 | 27,595 | 54,505 | 75,922 | |||||||||||||||||||
| Net income | $ | 124,536 | $ | 144,630 | $ | 289,439 | $ | 408,755 | |||||||||||||||
| Earnings per share: | |||||||||||||||||||||||
| Basic | $ | 1.11 | $ | 1.48 | $ | 2.78 | $ | 4.18 | |||||||||||||||
| Diluted | 1.11 | 1.47 | 2.77 | 4.16 | |||||||||||||||||||
| Weighted average shares outstanding: | |||||||||||||||||||||||
| Basic | 111,908 | 97,822 | 104,147 | 97,739 | |||||||||||||||||||
| Diluted | 112,134 | 98,257 | 104,383 | 98,178 | |||||||||||||||||||
| Net income | $ | 124,536 | $ | 144,630 | $ | 289,439 | $ | 408,755 | |||||||||||||||
| Other comprehensive income (loss): | |||||||||||||||||||||||
| Change in unrealized appreciation of investments | 12,036 | 17,367 | 76,247 | 91,720 | |||||||||||||||||||
| Total other comprehensive income | 12,036 | 17,367 | 76,247 | 91,720 | |||||||||||||||||||
| Comprehensive income | $ | 136,572 | $ | 161,997 | $ | 365,686 | $ | 500,475 | |||||||||||||||
| Loss ratio | 24.9 | % | 4.9 | % | 37.4 | % | 3.9 | % | |||||||||||||||
| Expense ratio | 16.7 | 20.4 | 18.4 | 21.8 | |||||||||||||||||||
| Combined ratio | 41.6 | % | 25.3 | % | 55.8 | % | 25.7 | % | |||||||||||||||
| Exhibit B | |||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | |||||||||||
| September 30, | December 31, | ||||||||||
| (In thousands, except per share amounts) | 2020 | 2019 | |||||||||
| Assets | |||||||||||
| Investments | |||||||||||
| Fixed maturities available for sale, at fair value | $ | 3,549,397 | $ | 3,035,385 | |||||||
| Short-term investments available for sale, at fair value | 952,952 | 315,362 | |||||||||
| Total investments available for sale | 4,502,349 | 3,350,747 | |||||||||
| Other invested assets | 83,063 | 78,873 | |||||||||
| Total investments | 4,585,412 | 3,429,620 | |||||||||
| Cash | 118,691 | 71,350 | |||||||||
| Accrued investment income | 19,152 | 18,535 | |||||||||
| Accounts receivable | 45,434 | 40,655 | |||||||||
| Deferred policy acquisition costs | 16,704 | 15,705 | |||||||||
| Property and equipment | 14,596 | 17,308 | |||||||||
| Prepaid federal income tax | 279,136 | 261,885 | |||||||||
| Other assets | 27,963 | 18,367 | |||||||||
| Total assets | $ | 5,107,088 | $ | 3,873,425 | |||||||
| Liabilities and Stockholders' Equity | |||||||||||
| Liabilities | |||||||||||
| Reserve for losses and LAE | $ | 307,737 | $ | 69,362 | |||||||
| Unearned premium reserve | 258,532 | 278,887 | |||||||||
| Net deferred tax liability | 281,506 | 249,620 | |||||||||
| Credit facility borrowings, net of deferred costs | 424,658 | 224,237 | |||||||||
| Other accrued liabilities | 88,111 | 66,474 | |||||||||
| Total liabilities | 1,360,544 | 888,580 | |||||||||
| Commitments and contingencies | |||||||||||
| Stockholders' Equity | |||||||||||
| Common shares, $0.015 par value: | |||||||||||
| Authorized - 233,333; issued and outstanding - 112,423 shares in 2020 and 98,394 shares in 2019 | 1,686 | 1,476 | |||||||||
| Additional paid-in capital | 1,566,448 | 1,118,655 | |||||||||
| Accumulated other comprehensive income | 132,434 | 56,187 | |||||||||
| Retained earnings | 2,045,976 | 1,808,527 | |||||||||
| Total stockholders' equity | 3,746,544 | 2,984,845 | |||||||||
| Total liabilities and stockholders' equity | $ | 5,107,088 | $ | 3,873,425 | |||||||
| Return on average equity (1) | 11.5 | % | 20.8 | % | |||||||
(1) The 2020 return on average equity is calculated by dividing annualized year-to-date 2020 net income by average equity. The 2019 return on average equity is calculated by dividing full year 2019 net income by average equity. | |||||||||||
| Exhibit C | ||||||||||||||||||||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||||||||||||||||||||||
| Historical Quarterly Data | ||||||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | |||||||||||||||||||||||||||||||||||||||||||
| 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 | $ | 222,223 | $ | 205,904 | $ | 191,743 | $ | 196,493 | $ | 198,304 | $ | 188,404 | $ | 177,644 | ||||||||||||||||||||||||||||||
Net premiums earned (1) | 222,258 | 211,471 | 206,496 | 207,671 | 203,473 | 188,490 | 177,791 | |||||||||||||||||||||||||||||||||||||
Other revenues (2) | 20,780 | 24,606 | 22,344 | 21,091 | 22,914 | 23,402 | 22,735 | |||||||||||||||||||||||||||||||||||||
| Total revenues | 243,038 | 236,077 | 228,840 | 228,762 | 226,387 | 211,892 | 200,526 | |||||||||||||||||||||||||||||||||||||
| Losses and expenses: | ||||||||||||||||||||||||||||||||||||||||||||
| Provision for losses and LAE | 55,280 | 175,877 | 8,063 | 10,929 | 9,990 | 4,960 | 7,107 | |||||||||||||||||||||||||||||||||||||
| Other underwriting and operating expenses | 37,100 | 38,819 | 41,947 | 41,231 | 41,588 | 41,520 | 41,030 | |||||||||||||||||||||||||||||||||||||
| Interest expense | 2,227 | 2,566 | 2,132 | 2,218 | 2,584 | 2,679 | 2,670 | |||||||||||||||||||||||||||||||||||||
| Total losses and expenses | 94,607 | 217,262 | 52,142 | 54,378 | 54,162 | 49,159 | 50,807 | |||||||||||||||||||||||||||||||||||||
| Income before income taxes | 148,431 | 18,815 | 176,698 | 174,384 | 172,225 | 162,733 | 149,719 | |||||||||||||||||||||||||||||||||||||
Income tax expense (3) | 23,895 | 3,435 | 27,175 | 27,426 | 27,595 | 26,328 | 21,999 | |||||||||||||||||||||||||||||||||||||
| Net income | $ | 124,536 | $ | 15,380 | $ | 149,523 | $ | 146,958 | $ | 144,630 | $ | 136,405 | $ | 127,720 | ||||||||||||||||||||||||||||||
| Earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||
| Basic | $ | 1.11 | $ | 0.15 | $ | 1.53 | $ | 1.50 | $ | 1.48 | $ | 1.39 | $ | 1.31 | ||||||||||||||||||||||||||||||
| Diluted | 1.11 | 0.15 | 1.52 | 1.49 | 1.47 | 1.39 | 1.30 | |||||||||||||||||||||||||||||||||||||
| Weighted average shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||
| Basic | 111,908 | 102,500 | 97,949 | 97,830 | 97,822 | 97,798 | 97,595 | |||||||||||||||||||||||||||||||||||||
| Diluted | 112,134 | 102,605 | 98,326 | 98,376 | 98,257 | 98,170 | 98,104 | |||||||||||||||||||||||||||||||||||||
| Other Data: | ||||||||||||||||||||||||||||||||||||||||||||
Loss ratio (4) | 24.9 | % | 83.2 | % | 3.9 | % | 5.3 | % | 4.9 | % | 2.6 | % | 4.0 | % | ||||||||||||||||||||||||||||||
Expense ratio (5) | 16.7 | 18.4 | 20.3 | 19.9 | 20.4 | 22.0 | 23.1 | |||||||||||||||||||||||||||||||||||||
| Combined ratio | 41.6 | % | 101.5 | % | 24.2 | % | 25.1 | % | 25.3 | % | 24.7 | % | 27.1 | % | ||||||||||||||||||||||||||||||
| Return on average equity (annualized) | 13.5 | % | 1.8 | % | 19.6 | % | 20.1 | % | 20.8 | % | 20.9 | % | 20.9 | % | ||||||||||||||||||||||||||||||
(1) Net premiums earned also includes premiums earned on GSE and other risk share. See Exhibit F. | ||||||||||||||||||||||||||||||||||||||||||||
(2) Certain of our third-party reinsurance agreements contain an embedded derivative as the premium ceded under those agreements will vary based on changes in interest rates. Other revenues for the three months ended September 30, 2020, June 30, 2020, March 31, 2020, December 31, 2019, September 30, 2019, June 30, 2019 and March 31, 2019 include net favorable (unfavorable) changes of ($677), $2,502, ($4,200), ($3,585), ($760), $1,160 and $1,424, respectively, in the fair value of these embedded derivatives. | ||||||||||||||||||||||||||||||||||||||||||||
(3) Income tax expense for the three months ended March 31, 2020 and 2019 was reduced by $620 and $1,956, respectively, of excess tax benefits associated with the vesting of common shares and common share units during each period. | ||||||||||||||||||||||||||||||||||||||||||||
(4) Loss ratio is calculated by dividing the provision for losses and LAE by net premiums earned. | ||||||||||||||||||||||||||||||||||||||||||||
(5) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned. | ||||||||||||||||||||||||||||||||||||||||||||
| Exhibit C, continued | ||||||||||||||||||||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||||||||||||||||||||||
| Historical Quarterly Data | ||||||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | |||||||||||||||||||||||||||||||||||||||||||
| Other Data, continued: | September 30 | June 30 | March 31 | December 31 | September 30 | June 30 | March 31 | |||||||||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||||||||
| U.S. Mortgage Insurance Portfolio | ||||||||||||||||||||||||||||||||||||||||||||
| Flow: | ||||||||||||||||||||||||||||||||||||||||||||
| New insurance written | $ | 36,664,583 | $ | 28,163,212 | $ | 13,549,299 | $ | 15,839,836 | $ | 18,719,876 | $ | 17,973,505 | $ | 10,945,307 | ||||||||||||||||||||||||||||||
| New risk written | 8,938,544 | 6,875,250 | 3,384,171 | 3,966,363 | 4,695,611 | 4,485,217 | 2,713,389 | |||||||||||||||||||||||||||||||||||||
| Bulk: | ||||||||||||||||||||||||||||||||||||||||||||
| New insurance written | $ | — | $ | — | $ | 151 | $ | — | $ | 6,133 | $ | 29,524 | $ | 55,002 | ||||||||||||||||||||||||||||||
| New risk written | — | — | 24 | — | 842 | 2,129 | 6,542 | |||||||||||||||||||||||||||||||||||||
| Total: | ||||||||||||||||||||||||||||||||||||||||||||
Average gross premium rate (6) | 0.51 | % | 0.53 | % | 0.51 | % | 0.51 | % | 0.52 | % | 0.51 | % | 0.50 | % | ||||||||||||||||||||||||||||||
Average net premium rate (7) | 0.46 | % | 0.48 | % | 0.48 | % | 0.49 | % | 0.49 | % | 0.49 | % | 0.48 | % | ||||||||||||||||||||||||||||||
| New insurance written | $ | 36,664,583 | $ | 28,163,212 | $ | 13,549,450 | $ | 15,839,836 | $ | 18,726,009 | $ | 18,003,029 | $ | 11,000,309 | ||||||||||||||||||||||||||||||
| New risk written | $ | 8,938,544 | $ | 6,875,250 | $ | 3,384,195 | $ | 3,966,363 | $ | 4,696,453 | $ | 4,487,346 | $ | 2,719,931 | ||||||||||||||||||||||||||||||
| Insurance in force (end of period) | $ | 190,811,292 | $ | 174,646,273 | $ | 165,615,503 | $ | 164,005,853 | $ | 160,962,192 | $ | 153,317,157 | $ | 143,181,641 | ||||||||||||||||||||||||||||||
Gross risk in force (end of period) (8) | $ | 47,838,668 | $ | 43,993,989 | $ | 41,865,977 | $ | 41,402,950 | $ | 40,540,289 | $ | 38,531,090 | $ | 35,925,830 | ||||||||||||||||||||||||||||||
| Risk in force (end of period) | $ | 41,219,216 | $ | 39,113,879 | $ | 38,290,022 | $ | 38,947,857 | $ | 38,784,584 | $ | 37,034,687 | $ | 34,744,417 | ||||||||||||||||||||||||||||||
| Policies in force | 781,836 | 733,651 | 706,714 | 702,925 | 693,085 | 666,705 | 629,808 | |||||||||||||||||||||||||||||||||||||
Weighted average coverage (9) | 25.1 | % | 25.2 | % | 25.3 | % | 25.2 | % | 25.2 | % | 25.1 | % | 25.1 | % | ||||||||||||||||||||||||||||||
| Annual persistency | 64.2 | % | 67.9 | % | 73.9 | % | 77.5 | % | 82.1 | % | 84.8 | % | 85.1 | % | ||||||||||||||||||||||||||||||
| Loans in default (count) | 35,464 | 38,068 | 5,841 | 5,947 | 5,232 | 4,405 | 4,096 | |||||||||||||||||||||||||||||||||||||
| Percentage of loans in default | 4.54 | % | 5.19 | % | 0.83 | % | 0.85 | % | 0.75 | % | 0.66 | % | 0.65 | % | ||||||||||||||||||||||||||||||
| Other Risk in Force | ||||||||||||||||||||||||||||||||||||||||||||
GSE and other risk share (10) | $ | 1,216,353 | $ | 1,031,699 | $ | 1,100,966 | $ | 895,374 | $ | 849,184 | $ | 802,530 | $ | 771,175 | ||||||||||||||||||||||||||||||
| Credit Facility | ||||||||||||||||||||||||||||||||||||||||||||
| Borrowings outstanding | $ | 425,000 | $ | 425,000 | $ | 425,000 | $ | 225,000 | $ | 225,000 | $ | 225,000 | $ | 225,000 | ||||||||||||||||||||||||||||||
| Undrawn committed capacity | $ | 75,000 | $ | 75,000 | $ | 75,000 | $ | 275,000 | $ | 275,000 | $ | 275,000 | $ | 275,000 | ||||||||||||||||||||||||||||||
Weighted average interest rate (end of period) | 1.90 | % | ||||||||||||||||||||||||||||||||||||||||||
(6) Average gross premium rate is calculated by dividing annualized premiums earned for the U.S. mortgage insurance portfolio, before reductions for premiums ceded under third-party reinsurance, by average insurance in force for the period. | ||||||||||||||||||||||||||||||||||||||||||||
(7) Average net premium rate is calculated by dividing annualized net premiums earned for the U.S. mortgage insurance portfolio by average insurance in force for the period. | ||||||||||||||||||||||||||||||||||||||||||||
(8) Gross risk in force includes risk ceded under third-party reinsurance. | ||||||||||||||||||||||||||||||||||||||||||||
(9) Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force. | ||||||||||||||||||||||||||||||||||||||||||||
(10) GSE and other risk share includes GSE risk share and other reinsurance transactions. Essent Re provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and 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, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||||||||
| >=760 | $ | 16,887,062 | 46.1 | % | $ | 7,467,620 | 39.9 | % | $ | 34,706,705 | 44.3 | % | $ | 19,251,937 | 40.4 | % | |||||||||||||||||||
| 740-759 | 6,557,520 | 17.9 | 3,286,476 | 17.5 | 14,316,011 | 18.3 | 8,272,424 | 17.4 | |||||||||||||||||||||||||||
| 720-739 | 5,238,462 | 14.3 | 2,800,181 | 15.0 | 11,609,703 | 14.8 | 6,938,374 | 14.6 | |||||||||||||||||||||||||||
| 700-719 | 4,187,254 | 11.4 | 2,202,659 | 11.8 | 9,024,266 | 11.5 | 5,695,567 | 11.9 | |||||||||||||||||||||||||||
| 680-699 | 2,131,994 | 5.8 | 1,570,179 | 8.4 | 5,127,817 | 6.5 | 4,013,107 | 8.4 | |||||||||||||||||||||||||||
| <=679 | 1,662,291 | 4.5 | 1,392,761 | 7.4 | 3,592,592 | 4.6 | 3,467,279 | 7.3 | |||||||||||||||||||||||||||
| Total | $ | 36,664,583 | 100.0 | % | $ | 18,719,876 | 100.0 | % | $ | 78,377,094 | 100.0 | % | $ | 47,638,688 | 100.0 | % | |||||||||||||||||||
| Weighted average credit score | 751 | 744 | 749 | 744 | |||||||||||||||||||||||||||||||
| NIW by LTV | |||||||||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
| September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||||||||
| 85.00% and below | $ | 6,815,158 | 18.6 | % | $ | 2,126,071 | 11.4 | % | $ | 13,807,437 | 17.6 | % | $ | 5,789,334 | 12.2 | % | |||||||||||||||||||
| 85.01% to 90.00% | 11,324,610 | 30.9 | 5,288,027 | 28.2 | 24,391,509 | 31.1 | 13,089,688 | 27.5 | |||||||||||||||||||||||||||
| 90.01% to 95.00% | 14,781,544 | 40.3 | 7,896,661 | 42.2 | 31,382,298 | 40.1 | 20,081,707 | 42.1 | |||||||||||||||||||||||||||
| 95.01% and above | 3,743,271 | 10.2 | 3,409,117 | 18.2 | 8,795,850 | 11.2 | 8,677,959 | 18.2 | |||||||||||||||||||||||||||
| Total | $ | 36,664,583 | 100.0 | % | $ | 18,719,876 | 100.0 | % | $ | 78,377,094 | 100.0 | % | $ | 47,638,688 | 100.0 | % | |||||||||||||||||||
| Weighted average LTV | 91 | % | 92 | % | 91 | % | 92 | % | |||||||||||||||||||||||||||
| NIW by Product | |||||||||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
| September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||||||||
| Single Premium policies | 8.6 | % | 10.8 | % | 9.5 | % | 11.3 | % | |||||||||||||||||||||||||||
| Monthly Premium policies | 91.4 | 89.2 | 90.5 | 88.7 | |||||||||||||||||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||||||||||||
| NIW by Purchase vs. Refinance | |||||||||||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||||||||||||
| September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||||||||
| Purchase | 61.1 | % | 79.6 | % | 60.0 | % | 83.3 | % | |||||||||||||||||||||||||||
| Refinance | 38.9 | 20.4 | 40.0 | 16.7 | |||||||||||||||||||||||||||||||
| 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 | |||||||||||||||||||||||||||||
| IIF by FICO score | September 30, 2020 | June 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||
| >=760 | $ | 78,923,142 | 41.4 | % | $ | 71,570,804 | 41.0 | % | $ | 67,408,766 | 41.9 | % | |||||||||||||||||
| 740-759 | 33,229,396 | 17.4 | 30,265,718 | 17.3 | 27,178,330 | 16.9 | |||||||||||||||||||||||
| 720-739 | 28,496,228 | 15.0 | 26,130,764 | 15.0 | 23,459,055 | 14.6 | |||||||||||||||||||||||
| 700-719 | 22,748,385 | 11.9 | 20,721,839 | 11.9 | 18,728,884 | 11.6 | |||||||||||||||||||||||
| 680-699 | 15,302,772 | 8.0 | 14,545,011 | 8.3 | 13,418,919 | 8.3 | |||||||||||||||||||||||
| <=679 | 12,111,369 | 6.3 | 11,412,137 | 6.5 | 10,768,238 | 6.7 | |||||||||||||||||||||||
| Total | $ | 190,811,292 | 100.0 | % | $ | 174,646,273 | 100.0 | % | $ | 160,962,192 | 100.0 | % | |||||||||||||||||
| Weighted average credit score | 745 | 745 | 745 | ||||||||||||||||||||||||||
| Gross RIF by FICO score | September 30, 2020 | June 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||
| >=760 | $ | 19,606,502 | 41.0 | % | $ | 17,871,881 | 40.6 | % | $ | 16,877,750 | 41.6 | % | |||||||||||||||||
| 740-759 | 8,395,009 | 17.5 | 7,672,436 | 17.4 | 6,857,369 | 16.9 | |||||||||||||||||||||||
| 720-739 | 7,251,499 | 15.2 | 6,673,863 | 15.2 | 5,980,949 | 14.8 | |||||||||||||||||||||||
| 700-719 | 5,738,412 | 12.0 | 5,246,989 | 11.9 | 4,743,360 | 11.7 | |||||||||||||||||||||||
| 680-699 | 3,853,734 | 8.0 | 3,693,448 | 8.4 | 3,406,811 | 8.4 | |||||||||||||||||||||||
| <=679 | 2,993,512 | 6.3 | 2,835,372 | 6.5 | 2,674,050 | 6.6 | |||||||||||||||||||||||
| Total | $ | 47,838,668 | 100.0 | % | $ | 43,993,989 | 100.0 | % | $ | 40,540,289 | 100.0 | % | |||||||||||||||||
| Portfolio by LTV | |||||||||||||||||||||||||||||
| IIF by LTV | September 30, 2020 | June 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||
| 85.00% and below | $ | 23,979,065 | 12.6 | % | $ | 19,874,830 | 11.4 | % | $ | 16,918,870 | 10.5 | % | |||||||||||||||||
| 85.01% to 90.00% | 55,453,633 | 29.1 | 50,446,645 | 28.9 | 46,021,398 | 28.6 | |||||||||||||||||||||||
| 90.01% to 95.00% | 84,573,433 | 44.3 | 79,112,541 | 45.3 | 75,528,177 | 46.9 | |||||||||||||||||||||||
| 95.01% and above | 26,805,161 | 14.0 | 25,212,257 | 14.4 | 22,493,747 | 14.0 | |||||||||||||||||||||||
| Total | $ | 190,811,292 | 100.0 | % | $ | 174,646,273 | 100.0 | % | $ | 160,962,192 | 100.0 | % | |||||||||||||||||
| Weighted average LTV | 92 | % | 92 | % | 92 | % | |||||||||||||||||||||||
| Gross RIF by LTV | September 30, 2020 | June 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||
| 85.00% and below | $ | 2,759,320 | 5.8 | % | $ | 2,292,935 | 5.2 | % | $ | 1,953,058 | 4.8 | % | |||||||||||||||||
| 85.01% to 90.00% | 13,307,205 | 27.8 | 12,120,308 | 27.6 | 11,065,886 | 27.3 | |||||||||||||||||||||||
| 90.01% to 95.00% | 24,391,376 | 51.0 | 22,760,884 | 51.7 | 21,633,852 | 53.4 | |||||||||||||||||||||||
| 95.01% and above | 7,380,767 | 15.4 | 6,819,862 | 15.5 | 5,887,493 | 14.5 | |||||||||||||||||||||||
| Total | $ | 47,838,668 | 100.0 | % | $ | 43,993,989 | 100.0 | % | $ | 40,540,289 | 100.0 | % | |||||||||||||||||
| Portfolio by Loan Amortization Period | |||||||||||||||||||||||||||||
| IIF by Loan Amortization Period | September 30, 2020 | June 30, 2020 | September 30, 2019 | ||||||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||||||||
| FRM 30 years and higher | $ | 180,135,430 | 94.4 | % | $ | 165,143,246 | 94.5 | % | $ | 151,594,009 | 94.2 | % | |||||||||||||||||
| FRM 20-25 years | 3,945,019 | 2.1 | 3,277,847 | 1.9 | 2,872,964 | 1.8 | |||||||||||||||||||||||
| FRM 15 years | 4,417,092 | 2.3 | 3,660,888 | 2.1 | 3,367,326 | 2.1 | |||||||||||||||||||||||
| ARM 5 years and higher | 2,313,751 | 1.2 | 2,564,292 | 1.5 | 3,127,893 | 1.9 | |||||||||||||||||||||||
| Total | $ | 190,811,292 | 100.0 | % | $ | 174,646,273 | 100.0 | % | $ | 160,962,192 | 100.0 | % | |||||||||||||||||
| Exhibit F | ||||||||||||||||||||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||||||||||||||||||||||
| Other Risk in Force | ||||||||||||||||||||||||||||||||||||||||||||
| 2020 | 2019 | |||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | September 30 | June 30 | March 31 | December 31 | September 30 | June 30 | March 31 | |||||||||||||||||||||||||||||||||||||
| GSE and other risk share (1): | ||||||||||||||||||||||||||||||||||||||||||||
| Premiums earned | $ | 11,132 | $ | 10,655 | $ | 10,778 | $ | 9,867 | $ | 9,284 | $ | 8,622 | $ | 7,894 | ||||||||||||||||||||||||||||||
| Risk in Force | $ | 1,216,353 | $ | 1,031,699 | $ | 1,100,966 | $ | 895,374 | $ | 849,184 | $ | 802,530 | $ | 771,175 | ||||||||||||||||||||||||||||||
| Weighted average credit score | 747 | 746 | 746 | 745 | 746 | 748 | 747 | |||||||||||||||||||||||||||||||||||||
| Weighted average LTV | 84 | % | 85 | % | 85 | % | 85 | % | 85 | % | 85 | % | 85 | % | ||||||||||||||||||||||||||||||
(1) GSE and other risk share includes GSE risk share and other reinsurance transactions. Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae. | ||||||||||||||||||||||||||||||||||||||||||||
| Exhibit G | ||||||||||||||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||||||||||||||||||
| Portfolio Vintage Data | ||||||||||||||||||||||||||||||||||||||
| September 30, 2020 | ||||||||||||||||||||||||||||||||||||||
| Insurance in Force | ||||||||||||||||||||||||||||||||||||||
| 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 | Incurred Loss Ratio (Inception to Date) (1) | Number of Loans in Default | Percentage of Loans in Default | ||||||||||||||||||||||||||
| 2010 - 2014 | $ | 60,668,851 | $ | 7,269,635 | 12.0 | % | 41,790 | 83.4 | % | 69.3 | % | 4.0 | % | 13.0 | % | 44.8 | % | 3.3 | % | 2,213 | 5.30 | % | ||||||||||||||||
| 2015 | 26,193,656 | 6,744,380 | 25.7 | 35,079 | 85.8 | 62.4 | 3.0 | 15.7 | 42.5 | 4.5 | 1,940 | 5.53 | ||||||||||||||||||||||||||
| 2016 | 34,949,319 | 13,401,895 | 38.3 | 64,585 | 86.0 | 61.3 | 7.6 | 14.0 | 45.1 | 6.2 | 3,750 | 5.81 | ||||||||||||||||||||||||||
| 2017 | 43,858,322 | 19,575,798 | 44.6 | 95,783 | 88.9 | 62.3 | 15.9 | 17.4 | 40.3 | 9.4 | 6,591 | 6.88 | ||||||||||||||||||||||||||
| 2018 | 47,508,525 | 22,549,067 | 47.5 | 105,062 | 92.8 | 64.6 | 20.7 | 17.7 | 37.1 | 15.4 | 8,054 | 7.67 | ||||||||||||||||||||||||||
| 2019 | 63,569,183 | 45,236,714 | 71.2 | 177,594 | 81.9 | 62.0 | 19.6 | 16.9 | 37.7 | 28.7 | 10,531 | 5.93 | ||||||||||||||||||||||||||
| 2020 (through September 30) | 78,377,245 | 76,033,803 | 97.0 | 261,943 | 59.9 | 51.4 | 11.4 | 11.2 | 44.0 | 23.9 | 2,385 | 0.91 | ||||||||||||||||||||||||||
| Total | $ | 355,125,101 | $ | 190,811,292 | 53.7 | 781,836 | 75.6 | 58.4 | 14.0 | 14.4 | 41.4 | 8.9 | 35,464 | 4.54 | ||||||||||||||||||||||||
(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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reinsurance Vintage Data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| September 30, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Excess of Loss Reinsurance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Original Reinsurance in Force | Remaining Reinsurance in Force | Earned Premiums Ceded | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Year | Remaining Insurance in Force | Remaining Risk in Force | ILN (1) | Other Reinsurance (2) | Total | ILN | Other Reinsurance | Total | Losses Ceded to Date | Original First Layer Retention | Remaining First Layer Retention | Quarter-to-Date | Year-to-Date | Reduction in PMIERs Minimum Required Assets (5) | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2015 & 2016 | $ | 19,182,623 | $ | 5,179,608 | $ | 333,844 | $ | — | $ | 333,844 | $ | 216,480 | $ | — | $ | 216,480 | $ | — | $ | 208,111 | $ | 207,813 | $ | 1,245 | $ | 4,532 | $ | 133,695 | ||||||||||||||||||||||||||||||||||
| 2017 | 19,040,243 | 4,851,958 | 424,412 | 165,167 | 589,579 | 242,123 | 165,167 | 407,290 | — | 224,689 | 219,220 | 2,708 | 8,862 | 152,007 | ||||||||||||||||||||||||||||||||||||||||||||||||
| 2018 | 22,096,001 | 5,601,015 | 473,184 | 118,650 | 591,834 | 325,537 | 76,144 | 401,681 | — | 253,643 | 251,614 | 3,357 | 10,935 | 232,059 | ||||||||||||||||||||||||||||||||||||||||||||||||
2019 (3) | 26,346,557 | 6,698,195 | 495,889 | 55,102 | 550,991 | 495,889 | 55,102 | 550,991 | — | 215,605 | 215,509 | 3,057 | 8,499 | 376,386 | ||||||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 86,665,424 | $ | 22,330,776 | $ | 1,727,329 | $ | 338,919 | $ | 2,066,248 | $ | 1,280,029 | $ | 296,413 | $ | 1,576,442 | $ | — | $ | 902,048 | $ | 894,156 | $ | 10,367 | $ | 32,828 | $ | 894,147 | ||||||||||||||||||||||||||||||||||
| Quota Share Reinsurance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Losses Ceded | Ceding Commission | Earned Premiums Ceded | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Year | Remaining Insurance in Force | Remaining Risk in Force | Remaining Ceded Insurance in Force | Remaining Ceded Risk in Force | Quarter-to-Date | Year-to-Date | Quarter-to-Date | Year-to-Date | Quarter-to-Date | Year-to-Date | Reduction in PMIERs Minimum Required Assets (5) | |||||||||||||||||||||||||||||||||||||||||||||
| 2019 & 2020 | (4) | $ | 94,074,498 | $ | 23,215,840 | $ | 20,635,915 | $ | 5,043,010 | $ | 4,154 | $ | 11,850 | $ | 3,316 | $ | 6,426 | $ | 10,800 | $ | 24,716 | $ | 336,170 | |||||||||||||||||||||||||||||||||
(1) Reinsurance provided by unaffiliated special purpose insurers through the issuance of mortgage insurance-linked notes ("ILNs"). | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(2) Reinsurance provided by panels of reinsurers. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(3) Reinsurance coverage on new insurance written from January 1, 2019 through August 31, 2019. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(4) Reinsurance coverage on 40% of eligible single premium policies and 20% of all other eligible policies written from September 1, 2019 through December 31, 2020. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(5) Represents the reduction in Essent Guaranty, Inc.'s Minimum Required Assets based on our interpretation of the PMIERs. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Exhibit I | |||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||
| Supplemental Information | |||||||||||||||||
| Portfolio Geographic Data | |||||||||||||||||
| IIF by State | |||||||||||||||||
| September 30, 2020 | June 30, 2020 | September 30, 2019 | |||||||||||||||
| CA | 11.2 | % | 10.6 | % | 9.8 | % | |||||||||||
| TX | 9.6 | 9.4 | 8.3 | ||||||||||||||
| FL | 8.5 | 8.2 | 7.7 | ||||||||||||||
| CO | 4.1 | 3.9 | 3.6 | ||||||||||||||
| WA | 3.9 | 4.0 | 4.5 | ||||||||||||||
| AZ | 3.5 | 3.5 | 3.2 | ||||||||||||||
| IL | 3.5 | 3.5 | 3.7 | ||||||||||||||
| NJ | 3.4 | 3.5 | 3.6 | ||||||||||||||
| VA | 3.2 | 3.2 | 3.2 | ||||||||||||||
| GA | 3.1 | 3.1 | 3.3 | ||||||||||||||
| All Others | 46.0 | 47.1 | 49.1 | ||||||||||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||
| Gross RIF by State | |||||||||||||||||
| September 30, 2020 | June 30, 2020 | September 30, 2019 | |||||||||||||||
| CA | 11.0 | % | 10.3 | % | 9.6 | % | |||||||||||
| TX | 9.9 | 9.7 | 8.6 | ||||||||||||||
| FL | 8.7 | 8.4 | 7.9 | ||||||||||||||
| CO | 4.0 | 3.8 | 3.5 | ||||||||||||||
| WA | 3.9 | 4.0 | 4.5 | ||||||||||||||
| AZ | 3.4 | 3.4 | 3.2 | ||||||||||||||
| IL | 3.4 | 3.4 | 3.6 | ||||||||||||||
| NJ | 3.3 | 3.4 | 3.6 | ||||||||||||||
| VA | 3.1 | 3.2 | 3.2 | ||||||||||||||
| GA | 3.1 | 3.2 | 3.3 | ||||||||||||||
| All Others | 46.2 | 47.2 | 49.0 | ||||||||||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||
| Exhibit J | ||||||||||||||||||||||||||
| 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, | |||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Beginning default inventory | 38,068 | 4,405 | 5,947 | 4,024 | ||||||||||||||||||||||
| Plus: new defaults | 12,614 | 3,711 | 53,904 | 9,478 | ||||||||||||||||||||||
| Less: cures | (15,135) | (2,776) | (24,032) | (7,958) | ||||||||||||||||||||||
| Less: claims paid | (67) | (103) | (329) | (297) | ||||||||||||||||||||||
| Less: rescissions and denials, net | (16) | (5) | (26) | (15) | ||||||||||||||||||||||
| Ending default inventory | 35,464 | 5,232 | 35,464 | 5,232 | ||||||||||||||||||||||
| Rollforward of Reserve for Losses and LAE | ||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||
| ($ in thousands) | 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||||
| Reserve for losses and LAE at beginning of period | $ | 250,890 | $ | 55,138 | $ | 69,362 | $ | 49,464 | ||||||||||||||||||
| Less: Reinsurance recoverables | 7,761 | — | 71 | — | ||||||||||||||||||||||
| Net reserve for losses and LAE at beginning of period | 243,129 | 55,138 | 69,291 | 49,464 | ||||||||||||||||||||||
| Add provision for losses and LAE occurring in: | ||||||||||||||||||||||||||
| Current period | 56,372 | 14,722 | 253,567 | 37,904 | ||||||||||||||||||||||
| Prior years | (1,092) | (4,732) | (14,347) | (15,847) | ||||||||||||||||||||||
| Incurred losses and LAE during the period | 55,280 | 9,990 | 239,220 | 22,057 | ||||||||||||||||||||||
| Deduct payments for losses and LAE occurring in: | ||||||||||||||||||||||||||
| Current period | 205 | 412 | 494 | 657 | ||||||||||||||||||||||
| Prior years | 2,365 | 3,280 | 12,178 | 9,428 | ||||||||||||||||||||||
| Loss and LAE payments during the period | 2,570 | 3,692 | 12,672 | 10,085 | ||||||||||||||||||||||
| Net reserve for losses and LAE at end of period | 295,839 | 61,436 | 295,839 | 61,436 | ||||||||||||||||||||||
| Plus: Reinsurance recoverables | 11,898 | — | 11,898 | — | ||||||||||||||||||||||
| Reserve for losses and LAE at end of period | $ | 307,737 | $ | 61,436 | $ | 307,737 | $ | 61,436 | ||||||||||||||||||
| Claims | ||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
| Number of claims paid | 67 | 103 | 329 | 297 | ||||||||||||||||||||||
| Total amount paid for claims (in thousands) | $ | 2,557 | $ | 3,584 | $ | 12,432 | $ | 9,691 | ||||||||||||||||||
| Average amount paid per claim (in thousands) | $ | 38 | $ | 35 | $ | 38 | $ | 33 | ||||||||||||||||||
| Severity | 77 | % | 71 | % | 78 | % | 73 | % | ||||||||||||||||||
| Exhibit J, continued | |||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||
| Defaults, Reserve for Losses and LAE, and Claims | |||||||||||||||||||||||
| U.S. Mortgage Insurance Portfolio | |||||||||||||||||||||||
| September 30, 2020 | |||||||||||||||||||||||
| 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 | 9,237 | 26 | % | $ | 58,296 | 21 | % | $ | 554,524 | 11 | % | ||||||||||||
| Four to eleven payments | 25,290 | 71 | 194,892 | 69 | 1,697,419 | 11 | |||||||||||||||||
| Twelve or more payments | 891 | 3 | 24,842 | 9 | 48,612 | 51 | |||||||||||||||||
| Pending claims | 46 | — | 2,417 | 1 | 2,840 | 85 | |||||||||||||||||
Total case reserves (1) | 35,464 | 100 | % | 280,447 | 100 | % | $ | 2,303,395 | 12 | ||||||||||||||
| IBNR | 21,034 | ||||||||||||||||||||||
| LAE | 5,538 | ||||||||||||||||||||||
Total reserves for losses and LAE (1) | $ | 307,019 | |||||||||||||||||||||
| Average reserve per default: | |||||||||||||||||||||||
| Case | $ | 7.9 | |||||||||||||||||||||
| Total | $ | 8.7 | |||||||||||||||||||||
| Default Rate | 4.54% | ||||||||||||||||||||||
(1) The U.S. Mortgage Insurance Portfolio reserves exclude reserves on GSE and other risk share at Essent Re of $718. | |||||||||||||||||||||||
| December 31, 2019 | |||||||||||||||||||||||
| Number of Policies in Default | Percentage of Policies in Default | Amount of Reserves | Percentage of Reserves | Defaulted RIF | Reserves as a Percentage of Defaulted RIF | ||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| Missed Payments: | |||||||||||||||||||||||
| Three payments or less | 3,310 | 56 | % | $ | 15,793 | 25 | % | $ | 177,238 | 9 | % | ||||||||||||
| Four to eleven payments | 2,035 | 34 | 28,006 | 44 | 108,743 | 26 | |||||||||||||||||
| Twelve or more payments | 473 | 8 | 13,549 | 22 | 27,152 | 50 | |||||||||||||||||
| Pending claims | 129 | 2 | 5,832 | 9 | 6,777 | 86 | |||||||||||||||||
Total case reserves (2) | 5,947 | 100 | % | 63,180 | 100 | % | $ | 319,910 | 20 | ||||||||||||||
| IBNR | 4,738 | ||||||||||||||||||||||
| LAE | 1,265 | ||||||||||||||||||||||
Total reserves for losses and LAE (2) | $ | 69,183 | |||||||||||||||||||||
| Average reserve per default: | |||||||||||||||||||||||
| Case | $ | 10.6 | |||||||||||||||||||||
| Total | $ | 11.6 | |||||||||||||||||||||
| Default Rate | 0.85% | ||||||||||||||||||||||
(2) The U.S. Mortgage Insurance Portfolio reserves exclude reserves on GSE and other risk share at Essent Re of $179. | |||||||||||||||||||||||
| September 30, 2019 | |||||||||||||||||||||||
| Number of Policies in Default | Percentage of Policies in Default | Amount of Reserves | Percentage of Reserves | Defaulted RIF | Reserves as a Percentage of Defaulted RIF | ||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| Missed Payments: | |||||||||||||||||||||||
| Three payments or less | 3,071 | 59 | % | $ | 15,212 | 27 | % | $ | 162,459 | 9 | % | ||||||||||||
| Four to eleven payments | 1,665 | 32 | 24,588 | 44 | 89,965 | 27 | |||||||||||||||||
| Twelve or more payments | 416 | 8 | 12,600 | 22 | 24,503 | 51 | |||||||||||||||||
| Pending claims | 80 | 1 | 3,723 | 7 | 4,227 | 88 | |||||||||||||||||
Total case reserves (3) | 5,232 | 100 | % | 56,123 | 100 | % | $ | 281,154 | 20 | ||||||||||||||
| IBNR | 4,209 | ||||||||||||||||||||||
| LAE | 1,014 | ||||||||||||||||||||||
Total reserves for losses and LAE (3) | $ | 61,346 | |||||||||||||||||||||
| Average reserve per default: | |||||||||||||||||||||||
| Case | $ | 10.7 | |||||||||||||||||||||
| Total | $ | 11.7 | |||||||||||||||||||||
| Default Rate | 0.75% | ||||||||||||||||||||||
(3) The U.S. Mortgage Insurance Portfolio reserves exclude reserves on GSE and other risk share at Essent Re of $90. | |||||||||||||||||||||||
| Exhibit K | |||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||
| Investments Available for Sale | |||||||||||||||||||||||
| Investments Available for Sale by Asset Class | |||||||||||||||||||||||
| Asset Class | September 30, 2020 | December 31, 2019 | |||||||||||||||||||||
| ($ in thousands) | Fair Value | Percent | Fair Value | Percent | |||||||||||||||||||
| U.S. Treasury securities | $ | 229,417 | 5.1 | % | $ | 242,206 | 7.2 | % | |||||||||||||||
| U.S. agency securities | 14,640 | 0.3 | 33,605 | 1.0 | |||||||||||||||||||
| U.S. agency mortgage-backed securities | 956,581 | 21.2 | 848,334 | 25.3 | |||||||||||||||||||
| Municipal debt securities | 493,673 | 11.0 | 361,638 | 10.8 | |||||||||||||||||||
| Non-U.S. government securities | 60,752 | 1.4 | 54,995 | 1.7 | |||||||||||||||||||
| Corporate debt securities | 985,384 | 21.9 | 880,301 | 26.3 | |||||||||||||||||||
| Residential and commercial mortgage securities | 366,227 | 8.1 | 288,281 | 8.6 | |||||||||||||||||||
| Asset-backed securities | 442,723 | 9.8 | 326,025 | 9.7 | |||||||||||||||||||
| Money market funds | 952,952 | 21.2 | 315,362 | 9.4 | |||||||||||||||||||
| Total investments available for sale | $ | 4,502,349 | 100.0 | % | $ | 3,350,747 | 100.0 | % | |||||||||||||||
| Investments Available for Sale by Credit Rating | |||||||||||||||||||||||
Rating (1) | September 30, 2020 | December 31, 2019 | |||||||||||||||||||||
| ($ in thousands) | Fair Value | Percent | Fair Value | Percent | |||||||||||||||||||
| Aaa | $ | 2,665,634 | 59.2 | % | $ | 1,817,905 | 54.2 | % | |||||||||||||||
| Aa1 | 175,114 | 3.9 | 109,122 | 3.3 | |||||||||||||||||||
| Aa2 | 223,475 | 5.0 | 145,282 | 4.3 | |||||||||||||||||||
| Aa3 | 213,770 | 4.7 | 159,599 | 4.8 | |||||||||||||||||||
| A1 | 229,925 | 5.1 | 206,643 | 6.2 | |||||||||||||||||||
| A2 | 278,661 | 6.2 | 183,780 | 5.5 | |||||||||||||||||||
| A3 | 213,041 | 4.7 | 191,933 | 5.7 | |||||||||||||||||||
| Baa1 | 251,954 | 5.6 | 232,490 | 6.9 | |||||||||||||||||||
| Baa2 | 177,633 | 3.9 | 179,664 | 5.4 | |||||||||||||||||||
| Baa3 | 43,850 | 1.0 | 65,119 | 1.9 | |||||||||||||||||||
| Below Baa3 | 29,292 | 0.7 | 59,210 | 1.8 | |||||||||||||||||||
| Total investments available for sale | $ | 4,502,349 | 100.0 | % | $ | 3,350,747 | 100.0 | % | |||||||||||||||
(1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available. | |||||||||||||||||||||||
| Investments Available for Sale by Duration and Book Yield | |||||||||||||||||||||||
| Effective Duration | September 30, 2020 | December 31, 2019 | |||||||||||||||||||||
| ($ in thousands) | Fair Value | Percent | Fair Value | Percent | |||||||||||||||||||
| < 1 Year | $ | 2,009,570 | 44.6 | % | $ | 1,038,782 | 31.0 | % | |||||||||||||||
| 1 to < 2 Years | 431,317 | 9.6 | 306,148 | 9.1 | |||||||||||||||||||
| 2 to < 3 Years | 377,331 | 8.4 | 348,708 | 10.4 | |||||||||||||||||||
| 3 to < 4 Years | 334,656 | 7.4 | 361,147 | 10.8 | |||||||||||||||||||
| 4 to < 5 Years | 381,525 | 8.5 | 443,382 | 13.2 | |||||||||||||||||||
| 5 or more Years | 967,950 | 21.5 | 852,580 | 25.5 | |||||||||||||||||||
| Total investments available for sale | $ | 4,502,349 | 100.0 | % | $ | 3,350,747 | 100.0 | % | |||||||||||||||
| Pre-tax investment income yield: | |||||||||||||||||||||||
| Three months ended September 30, 2020 | 1.83 | % | |||||||||||||||||||||
| Nine months ended September 30, 2020 | 2.15 | % | |||||||||||||||||||||
| Net cash and investments at holding company, Essent Group Ltd.: | |||||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| As of September 30, 2020 | $ | 684,959 | |||||||||||||||||||||
| As of December 31, 2019 | $ | 98,376 | |||||||||||||||||||||
| Exhibit L | |||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||
| Supplemental Information | |||||||||||||||||
| Insurance Company Capital | |||||||||||||||||
| September 30, 2020 | December 31, 2019 | ||||||||||||||||
| ($ in thousands) | |||||||||||||||||
| U.S. Mortgage Insurance Subsidiaries: | |||||||||||||||||
Combined statutory capital (1) | $ | 2,581,136 | $ | 2,335,828 | |||||||||||||
Combined net risk in force (2) | $ | 29,821,246 | $ | 29,460,191 | |||||||||||||
Risk-to-capital ratios: (3) | |||||||||||||||||
| Essent Guaranty, Inc. | 12.0:1 | 13.1:1 | |||||||||||||||
| Essent Guaranty of PA, Inc. | 2.0:1 | 2.9:1 | |||||||||||||||
Combined (4) | 11.6:1 | 12.6:1 | |||||||||||||||
| Essent Guaranty, Inc. PMIERs Data (5): | |||||||||||||||||
| Available Assets | $ | 2,720,432 | $ | 2,337,086 | |||||||||||||
| Minimum Required Assets | 1,739,479 | 1,499,369 | |||||||||||||||
| PMIERs excess Available Assets | $ | 980,953 | $ | 837,717 | |||||||||||||
| Essent Reinsurance Ltd.: | |||||||||||||||||
| Stockholder's equity (GAAP basis) | $ | 1,061,546 | $ | 939,360 | |||||||||||||
Net risk in force (2) | $ | 12,312,124 | $ | 10,314,942 | |||||||||||||
(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 and the National Association of Insurance Commissioners Accounting Practices and Procedures Manual. | |||||||||||||||||
(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. | |||||||||||||||||
(5) Data is based on our interpretation of the PMIERs as of the dates indicated. | |||||||||||||||||
| Exhibit M | |||||||||||||||||
| 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 the basis for measures 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 and dividend equivalent 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. The Company does not view these unrealized gains and losses to be indicative of our fundamental operating performance. As of September 30, 2020, December 31, 2019 and September 30, 2019, 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, 2020, December 31, 2019 and September 30, 2019 in accordance with Regulation G:
| (In thousands, except per share amounts) | September 30, 2020 | December 31, 2019 | September 30, 2019 | |||||||||||||||||
| Numerator: | ||||||||||||||||||||
| Total Stockholders' Equity (Book Value) | $ | 3,746,544 | $ | 2,984,845 | $ | 2,855,170 | ||||||||||||||
Subtract: Accumulated Other Comprehensive Income | 132,434 | 56,187 | 62,727 | |||||||||||||||||
| Adjusted Book Value | $ | 3,614,110 | $ | 2,928,658 | $ | 2,792,443 | ||||||||||||||
| Denominator: | ||||||||||||||||||||
| Total Common Shares Outstanding | 112,423 | 98,394 | 98,385 | |||||||||||||||||
| Add: Restricted Share Units and Dividend Equivalent Units Outstanding | 511 | 356 | 366 | |||||||||||||||||
| Total Common Shares and Share Units Outstanding | 112,934 | 98,750 | 98,751 | |||||||||||||||||
| Adjusted Book Value per Share | $ | 32.00 | $ | 29.66 | $ | 28.28 | ||||||||||||||