8-K
Essent Group Ltd. (ESNT)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of report (Date of Earliest Event Reported): August 4, 2023
ESSENT GROUP LTD.
(Exact name of registrant as specified in its charter)
| Bermuda | 001-36157 | Not Applicable |
|---|---|---|
| (State of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
Clarendon House
2 Church Street
Hamilton HM11, Bermuda
(Address of Principal Executive Offices and Zip Code)
(441) 297‑9901
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition
period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br>Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Shares, $0.015 par value | ESNT | New York Stock Exchange |
Item 2.02. Results of Operations and Financial Condition
On August 4, 2023, Essent Group Ltd. (the “Company”) issued a press release announcing its financial results for the quarter ended June 30, 2023. A copy of this press release is furnished as Exhibit 99.1 to this report.
The information in this report, including Exhibit 99.1, has been “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to liability under that section. The information in this report shall not be incorporated by reference into any filing or other document under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing or document.
Item 9.01. Financial Statements and Exhibits
| (d) | Exhibits | | --- | --- || Exhibit<br> No. | Description | | --- | --- | | 104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document. | | 99.1 | Press Release issued by Essent Group Ltd. on August 4, 2023. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: August 4, 2023
ESSENT GROUP LTD.
By: /s/ David B. Weinstock
Name: David B. Weinstock
Title: Senior Vice President and Chief Financial Officer
Document
Exhibit 99.1
Essent Group Ltd. Announces Second Quarter 2023 Results and Declares Quarterly Dividend
HAMILTON, Bermuda--(BUSINESS WIRE)--August 4, 2023--Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended June 30, 2023 of $172.2 million or $1.61 per diluted share, compared to $231.8 million or $2.16 per diluted share for the quarter ended June 30, 2022.
Essent also announced today that its Board of Directors has declared a quarterly cash dividend of $0.25 per common share. The dividend is payable on September 11, 2023, to shareholders of record on September 1, 2023.
“We are pleased with our second quarter 2023 financial results, which reflect the high quality of our portfolio and the resilience in housing and employment,” said Mark A. Casale, Chairman and Chief Executive Officer. “Our strong operational performance continues to demonstrate the earnings power of our business and provide us with attractive levels of excess capital, which we can then deploy in the best long-term interest of our shareholders.”
Financial Highlights:
•New insurance written for the second quarter of 2023 was $13.5 billion, compared to $12.9 billion in the first quarter of 2023 and $20.1 billion in the second quarter of 2022.
•Insurance in force as of June 30, 2023 was $235.6 billion, compared to $231.5 billion as of March 31, 2023 and $215.9 billion as of June 30, 2022.
•The combined ratio for the second quarter of 2023 was 20.4%, compared to 22.7% in the first quarter of 2023 and (16.2)% in the second quarter of 2022.
•During the quarter, Essent successfully executed a consent and tender process on $637 million of outstanding notes from two seasoned ILN deals that provided no regulatory or economic capital credit.
•On July 1, 2023, Essent Group Ltd. completed its previously announced acquisition of Agents National Title Holding Company and Boston National Holdings LLC for $92.6 million.
•On July 27, 2023, Essent priced its 9th insurance-link note transaction, Radnor Re 2023-1, which provides $281.5 million of collateralized reinsurance coverage for NIW from August 2022 through June 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 888-330-2384 inside the U.S., or 240-789-2701 for international callers, using passcode 9824537 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: 800-770-2030 inside the U.S., or 647-362-9199 for international callers, passcode 9824537.
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: 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; deteriorating economic conditions (including inflation, rising interest rates and other adverse economic trends); the impact of COVID-19 and related economic conditions; 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; 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, 2022 filed with the Securities and Exchange Commission on February 17, 2023, 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 serves the housing finance industry by offering private mortgage insurance, reinsurance, risk management products and title insurance and settlement services to mortgage lenders, borrowers, and investors to support homeownership. Additional information regarding Essent may be found at www.essentgroup.com and www.essent.us.
Source: Essent Group Ltd.
| Essent Group Ltd. and Subsidiaries | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Financial Results and Supplemental Information (Unaudited) | ||||||||||||
| Quarter Ended June 30, 2023 | ||||||||||||
| 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 | Rollforward of Defaults and Reserve for Losses and LAE | |||||||||||
| Exhibit K | Detail of Reserves by Default Delinquency | |||||||||||
| Exhibit L | Investments Available for Sale | |||||||||||
| Exhibit M | Insurance Company Capital | |||||||||||
| Exhibit A | ||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Essent Group Ltd. and Subsidiaries | ||||||||||||
| Condensed Consolidated Statements of Comprehensive Income (Unaudited) | ||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
| (In thousands, except per share amounts) | 2023 | 2022 | 2023 | 2022 | ||||||||
| Revenues: | ||||||||||||
| Direct premiums written | $ | 249,167 | $ | 232,660 | $ | 488,658 | $ | 452,914 | ||||
| Ceded premiums | (39,546) | (22,318) | (73,137) | (42,841) | ||||||||
| Net premiums written | 209,621 | 210,342 | 415,521 | 410,073 | ||||||||
| Decrease in unearned premiums | 3,608 | 1,669 | 8,966 | 17,268 | ||||||||
| Net premiums earned | 213,229 | 212,011 | 424,487 | 427,341 | ||||||||
| Net investment income | 45,250 | 29,339 | 88,486 | 54,019 | ||||||||
| Realized investment losses, net | (1,589) | (471) | (2,077) | (7,823) | ||||||||
| (Loss) income from other invested assets | (4,852) | 1,953 | (7,554) | 26,658 | ||||||||
| Other income | 8,090 | 1,577 | 13,032 | 8,825 | ||||||||
| Total revenues | 260,128 | 244,409 | 516,374 | 509,020 | ||||||||
| Losses and expenses: | ||||||||||||
| Provision (benefit) for losses and LAE | 1,260 | (76,199) | 1,080 | (183,057) | ||||||||
| Other underwriting and operating expenses | 42,174 | 41,898 | 90,369 | 82,694 | ||||||||
| Interest expense | 7,394 | 2,887 | 14,330 | 5,113 | ||||||||
| Total losses and expenses | 50,828 | (31,414) | 105,779 | (95,250) | ||||||||
| Income before income taxes | 209,300 | 275,823 | 410,595 | 604,270 | ||||||||
| Income tax expense | 37,067 | 44,054 | 67,535 | 98,334 | ||||||||
| Net income | $ | 172,233 | $ | 231,769 | $ | 343,060 | $ | 505,936 | ||||
| Earnings per share: | ||||||||||||
| Basic | $ | 1.62 | $ | 2.17 | $ | 3.22 | $ | 4.70 | ||||
| Diluted | 1.61 | 2.16 | 3.20 | 4.69 | ||||||||
| Weighted average shares outstanding: | ||||||||||||
| Basic | 106,249 | 106,921 | 106,594 | 107,540 | ||||||||
| Diluted | 107,093 | 107,283 | 107,338 | 107,933 | ||||||||
| Net income | $ | 172,233 | $ | 231,769 | $ | 343,060 | $ | 505,936 | ||||
| Other comprehensive income (loss): | ||||||||||||
| Change in unrealized appreciation (depreciation) of investments | (36,098) | (134,268) | 22,655 | (337,274) | ||||||||
| Total other comprehensive income (loss) | (36,098) | (134,268) | 22,655 | (337,274) | ||||||||
| Comprehensive income | $ | 136,135 | $ | 97,501 | $ | 365,715 | $ | 168,662 | ||||
| Loss ratio | 0.6 | % | (35.9 | %) | 0.3 | % | (42.8 | %) | ||||
| Expense ratio | 19.8 | 19.8 | 21.3 | 19.4 | ||||||||
| Combined ratio | 20.4 | % | (16.2 | %) | 21.5 | % | (23.5 | %) | ||||
| Exhibit B | ||||||||||||
| --- | --- | --- | --- | --- | --- | |||||||
| Essent Group Ltd. and Subsidiaries | ||||||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||||||
| December 31, | ||||||||||||
| (In thousands, except per share amounts) | 2022 | |||||||||||
| Assets | ||||||||||||
| Investments | ||||||||||||
| Fixed maturities available for sale, at fair value | 4,438,554 | $ | 4,489,598 | |||||||||
| Short-term investments available for sale, at fair value | 252,027 | |||||||||||
| Total investments available for sale | 4,741,625 | |||||||||||
| Other invested assets | 257,941 | |||||||||||
| Total investments | 4,999,566 | |||||||||||
| Cash | 81,240 | |||||||||||
| Accrued investment income | 33,162 | |||||||||||
| Accounts receivable | 57,399 | |||||||||||
| Deferred policy acquisition costs | 9,910 | |||||||||||
| Property and equipment | 19,571 | |||||||||||
| Prepaid federal income tax | 418,460 | |||||||||||
| Other assets | 104,489 | |||||||||||
| Total assets | 5,983,315 | $ | 5,723,797 | |||||||||
| Liabilities and Stockholders' Equity | ||||||||||||
| Liabilities | ||||||||||||
| Reserve for losses and LAE | 216,943 | $ | 216,464 | |||||||||
| Unearned premium reserve | 162,887 | |||||||||||
| Net deferred tax liability | 356,810 | |||||||||||
| Credit facility borrowings, net of deferred costs | 420,864 | |||||||||||
| Other accrued liabilities | 104,463 | |||||||||||
| Total liabilities | 1,261,488 | |||||||||||
| Commitments and contingencies | ||||||||||||
| Stockholders' Equity | ||||||||||||
| Common shares, 0.015 par value: | ||||||||||||
| Authorized - 233,333; issued and outstanding - 106,988 shares in 2023 and 107,683 shares in 2022 | 1,615 | |||||||||||
| Additional paid-in capital | 1,350,377 | |||||||||||
| Accumulated other comprehensive loss | (382,790) | |||||||||||
| Retained earnings | 3,493,107 | |||||||||||
| Total stockholders' equity | 4,462,309 | |||||||||||
| Total liabilities and stockholders' equity | 5,983,315 | $ | 5,723,797 | |||||||||
| Return on average equity (1) | % | 19.1 | % | |||||||||
| (1) The 2023 return on average equity is calculated by dividing annualized year-to-date 2023 net income by average equity. The 2022 return on average equity is calculated by dividing full year 2022 net income by average equity. |
All values are in US Dollars.
| Exhibit C | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Essent Group Ltd. and Subsidiaries | ||||||||||||||
| Supplemental Information | ||||||||||||||
| Historical Quarterly Data | ||||||||||||||
| 2022 | ||||||||||||||
| Selected Income Statement Data | March 31 | December 31 | September 30 | June 30 | ||||||||||
| (In thousands, except per share amounts) | ||||||||||||||
| Revenues: | ||||||||||||||
| Net premiums earned: | ||||||||||||||
| U.S. Mortgage Insurance Portfolio | 195,502 | $ | 196,565 | $ | 192,670 | $ | 194,272 | $ | 198,891 | |||||
| GSE and other risk share | 14,693 | 14,582 | 13,662 | 13,120 | ||||||||||
| Net premiums earned | 211,258 | 207,252 | 207,934 | 212,011 | ||||||||||
| Net investment income | 43,236 | 37,796 | 32,594 | 29,339 | ||||||||||
| Realized investment (losses) gains, net | (488) | (5,524) | 175 | (471) | ||||||||||
| (Loss) income from other invested assets | (2,702) | (7,599) | 9,617 | 1,953 | ||||||||||
| Other income (loss) (1) | 4,942 | (1,888) | 11,447 | 1,577 | ||||||||||
| Total revenues | 256,246 | 230,037 | 261,767 | 244,409 | ||||||||||
| Losses and expenses: | ||||||||||||||
| Provision (benefit) for losses and LAE | (180) | 4,101 | 4,252 | (76,199) | ||||||||||
| Other underwriting and operating expenses | 48,195 | 46,895 | 42,144 | 41,898 | ||||||||||
| Interest expense | 6,936 | 6,045 | 4,450 | 2,887 | ||||||||||
| Total losses and expenses | 54,951 | 57,041 | 50,846 | (31,414) | ||||||||||
| Income before income taxes | 201,295 | 172,996 | 210,921 | 275,823 | ||||||||||
| Income tax expense (2) | 30,468 | 25,630 | 32,870 | 44,054 | ||||||||||
| Net income | 172,233 | $ | 170,827 | $ | 147,366 | $ | 178,051 | $ | 231,769 | |||||
| Earnings per share: | ||||||||||||||
| Basic | 1.62 | $ | 1.60 | $ | 1.38 | $ | 1.67 | $ | 2.17 | |||||
| Diluted | 1.59 | 1.37 | 1.66 | 2.16 | ||||||||||
| Weighted average shares outstanding: | ||||||||||||||
| Basic | 106,943 | 106,881 | 106,870 | 106,921 | ||||||||||
| Diluted | 107,585 | 107,419 | 107,337 | 107,283 | ||||||||||
| Book value per share | 44.24 | $ | 43.18 | $ | 41.44 | $ | 39.87 | $ | 39.67 | |||||
| Return on average equity (annualized) | % | 15.0 | % | 13.5 | % | 16.6 | % | 21.8 | % | |||||
| Other Data: | ||||||||||||||
| Loss ratio (3) | % | (0.1) | % | 2.0 | % | 2.0 | % | (35.9) | % | |||||
| Expense ratio (4) | 22.8 | 22.6 | 20.3 | 19.8 | ||||||||||
| Combined ratio | % | 22.7 | % | 24.6 | % | 22.3 | % | (16.2) | % | |||||
| Credit Facility | ||||||||||||||
| Borrowings outstanding | 425,000 | $ | 425,000 | $ | 425,000 | $ | 425,000 | $ | 425,000 | |||||
| Undrawn committed capacity | 400,000 | $ | 400,000 | $ | 400,000 | $ | 400,000 | $ | 400,000 | |||||
| Weighted average interest rate (end of period) | % | 6.52 | % | 6.02 | % | 4.39 | % | 2.92 | % | |||||
| Debt-to-capital | % | 8.38 | % | 8.70 | % | 9.01 | % | 9.05 | % | |||||
| (1) Other income includes net favorable (unfavorable) changes in the fair value of embedded derivatives associated with certain of our third-party reinsurance agreements, which for the quarters ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022, and June 30, 2022 was 2,726, (368), (6,515), 5,177, and (5,549), respectively. | ||||||||||||||
| (2) Income tax expense for the quarters ended June 30, 2023, March 31, 2023, December 31, 2022, September 30, 2022, and June 30, 2022 includes (888), (368), (4,122), 2,925, and (299) respectively, of discrete tax (benefit) expense associated with realized and unrealized gains and losses. Income tax expense for the quarter ended June 30, 2023 also includes 5,295 of net discrete tax expense associated with prior year tax returns. | ||||||||||||||
| (3) Loss ratio is calculated by dividing the provision for losses and LAE by net premiums earned. | ||||||||||||||
| (4) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned. |
All values are in US Dollars.
| Exhibit C, continued | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Essent Group Ltd. and Subsidiaries | |||||||||||||||
| Supplemental Information | |||||||||||||||
| Historical Quarterly Data | |||||||||||||||
| 2022 | |||||||||||||||
| Other Data, continued: | March 31 | December 31 | September 30 | June 30 | |||||||||||
| ( in thousands) | |||||||||||||||
| U.S. Mortgage Insurance Portfolio | |||||||||||||||
| Flow: | |||||||||||||||
| New insurance written | 13,498,080 | $ | 12,893,789 | $ | 13,011,432 | $ | 17,112,017 | $ | 20,096,135 | ||||||
| New risk written | 3,548,015 | 3,522,726 | 4,570,699 | 5,442,115 | |||||||||||
| Bulk: | |||||||||||||||
| New insurance written | — | $ | — | $ | — | $ | — | $ | 196 | ||||||
| New risk written | — | — | — | 29 | |||||||||||
| Total: | |||||||||||||||
| New insurance written | 13,498,080 | $ | 12,893,789 | $ | 13,011,432 | $ | 17,112,017 | $ | 20,096,331 | ||||||
| New risk written | 3,726,513 | $ | 3,548,015 | $ | 3,522,726 | $ | 4,570,669 | $ | 5,442,144 | ||||||
| Average insurance in force | 233,484,941 | $ | 228,885,174 | $ | 224,840,675 | $ | 219,280,350 | $ | 210,896,297 | ||||||
| Insurance in force (end of period) | 235,649,884 | $ | 231,537,417 | $ | 227,062,055 | $ | 222,542,569 | $ | 215,896,531 | ||||||
| Gross risk in force (end of period) (5) | 62,403,400 | $ | 60,879,979 | $ | 59,276,489 | $ | 57,743,091 | $ | 55,678,063 | ||||||
| Risk in force (end of period) | 53,290,643 | $ | 51,469,312 | $ | 49,903,626 | $ | 48,690,571 | $ | 47,289,910 | ||||||
| Policies in force | 815,751 | 808,596 | 800,745 | 789,652 | |||||||||||
| Weighted average coverage (6) | % | 26.3 | % | 26.1 | % | 25.9 | % | 25.8 | % | ||||||
| Annual persistency | % | 84.4 | % | 82.1 | % | 77.9 | % | 73.4 | % | ||||||
| Loans in default (count) | 12,773 | 13,433 | 12,435 | 12,707 | |||||||||||
| Percentage of loans in default | % | 1.57 | % | 1.66 | % | 1.55 | % | 1.61 | % | ||||||
| U.S. Mortgage Insurance Portfolio premium rate: | |||||||||||||||
| Base average premium rate (7) | % | 0.40 | % | 0.40 | % | 0.40 | % | 0.41 | % | ||||||
| Single premium cancellations (8) | % | — | % | — | % | 0.01 | % | 0.01 | % | ||||||
| Gross average premium rate | % | 0.40 | % | 0.40 | % | 0.41 | % | 0.42 | % | ||||||
| Ceded premiums | %) | (0.06 | %) | (0.06 | %) | (0.06 | %) | (0.04 | %) | ||||||
| Net average premium rate | % | 0.34 | % | 0.34 | % | 0.35 | % | 0.38 | % | ||||||
| (5) Gross risk in force includes risk ceded under third-party reinsurance. | |||||||||||||||
| (6) Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force. | |||||||||||||||
| (7) Base average premium rate is calculated by dividing annualized base premiums earned by average insurance in force for the period. | |||||||||||||||
| (8) Single premium cancellations is calculated by dividing annualized premiums on the cancellation of non-refundable single premium policies by average insurance in force for the period. |
All values are in US Dollars.
| Exhibit D | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||
| New Insurance Written: Flow | ||||||||||||||||||||||
| NIW by Credit Score | ||||||||||||||||||||||
| Six Months Ended | ||||||||||||||||||||||
| June 30, 2022 | June 30, 2023 | June 30, 2022 | ||||||||||||||||||||
| ( in thousands) | ||||||||||||||||||||||
| >=760 | 5,413,790 | 40.1 | % | $ | 8,555,331 | 42.6 | % | $ | 10,260,848 | 38.9 | % | $ | 13,965,985 | 42.4 | % | |||||||
| 740-759 | 18.0 | 3,421,392 | 17.0 | 4,826,755 | 18.3 | 5,534,624 | 16.8 | |||||||||||||||
| 720-739 | 16.3 | 3,105,275 | 15.4 | 4,399,244 | 16.7 | 5,096,593 | 15.5 | |||||||||||||||
| 700-719 | 15.0 | 2,554,997 | 12.7 | 4,025,194 | 15.2 | 4,175,470 | 12.7 | |||||||||||||||
| 680-699 | 7.6 | 1,785,196 | 8.9 | 2,132,876 | 8.1 | 2,932,962 | 8.9 | |||||||||||||||
| <=679 | 3.0 | 673,944 | 3.4 | 746,952 | 2.8 | 1,231,983 | 3.7 | |||||||||||||||
| Total | 13,498,080 | 100.0 | % | $ | 20,096,135 | 100.0 | % | $ | 26,391,869 | 100.0 | % | $ | 32,937,617 | 100.0 | % | |||||||
| Weighted average credit score | 747 | 746 | 747 | |||||||||||||||||||
| NIW by LTV | ||||||||||||||||||||||
| Six Months Ended | ||||||||||||||||||||||
| June 30, 2022 | June 30, 2023 | June 30, 2022 | ||||||||||||||||||||
| ( in thousands) | ||||||||||||||||||||||
| 85.00% and below | 988,752 | 7.3 | % | $ | 1,675,255 | 8.3 | % | $ | 1,951,761 | 7.4 | % | $ | 2,937,293 | 8.9 | % | |||||||
| 85.01% to 90.00% | 20.9 | 5,487,721 | 27.3 | 5,505,138 | 20.9 | 8,903,659 | 27.0 | |||||||||||||||
| 90.01% to 95.00% | 54.4 | 10,874,315 | 54.1 | 14,769,646 | 55.9 | 17,290,570 | 52.5 | |||||||||||||||
| 95.01% and above | 17.4 | 2,058,844 | 10.3 | 4,165,324 | 15.8 | 3,806,095 | 11.6 | |||||||||||||||
| Total | 13,498,080 | 100.0 | % | $ | 20,096,135 | 100.0 | % | $ | 26,391,869 | 100.0 | % | $ | 32,937,617 | 100.0 | % | |||||||
| Weighted average LTV | % | 93 | % | 93 | % | 93 | % | |||||||||||||||
| NIW by Product | ||||||||||||||||||||||
| Six Months Ended | ||||||||||||||||||||||
| June 30, 2022 | June 30, 2023 | June 30, 2022 | ||||||||||||||||||||
| Single Premium policies | 4.3 | % | 6.5 | % | 4.1 | % | 4.7 | % | ||||||||||||||
| Monthly Premium policies | 95.7 | 93.5 | 95.9 | 95.3 | ||||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||
| NIW by Purchase vs. Refinance | ||||||||||||||||||||||
| Six Months Ended | ||||||||||||||||||||||
| June 30, 2022 | June 30, 2023 | June 30, 2022 | ||||||||||||||||||||
| Purchase | 98.8 | % | 98.0 | % | 98.7 | % | 96.5 | % | ||||||||||||||
| Refinance | 1.2 | 2.0 | 1.3 | 3.5 | ||||||||||||||||||
| 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
All values are in US Dollars.
| Exhibit E | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Essent Group Ltd. and Subsidiaries | ||||||||||||||
| Supplemental Information | ||||||||||||||
| Insurance in Force and Risk in Force | ||||||||||||||
| Portfolio by Credit Score | ||||||||||||||
| IIF by FICO score | March 31, 2023 | June 30, 2022 | ||||||||||||
| ( in thousands) | ||||||||||||||
| >=760 | 95,925,520 | 40.8 | % | $ | 94,560,292 | 40.8 | % | $ | 89,790,212 | 41.6 | % | |||
| 740-759 | 17.3 | 39,870,193 | 17.2 | 36,606,394 | 17.0 | |||||||||
| 720-739 | 15.6 | 35,950,319 | 15.5 | 32,637,422 | 15.1 | |||||||||
| 700-719 | 13.1 | 30,103,007 | 13.0 | 27,258,759 | 12.6 | |||||||||
| 680-699 | 8.3 | 19,338,187 | 8.4 | 17,697,662 | 8.2 | |||||||||
| <=679 | 4.9 | 11,715,419 | 5.1 | 11,906,082 | 5.5 | |||||||||
| Total | 235,649,884 | 100.0 | % | $ | 231,537,417 | 100.0 | % | $ | 215,896,531 | 100.0 | % | |||
| Weighted average credit score | 746 | 746 | ||||||||||||
| Gross RIF by FICO score | March 31, 2023 | June 30, 2022 | ||||||||||||
| ( in thousands) | ||||||||||||||
| >=760 | 25,138,762 | 40.3 | % | $ | 24,613,214 | 40.4 | % | $ | 22,956,271 | 41.2 | % | |||
| 740-759 | 17.5 | 10,612,582 | 17.4 | 9,540,921 | 17.1 | |||||||||
| 720-739 | 15.9 | 9,602,368 | 15.8 | 8,545,969 | 15.3 | |||||||||
| 700-719 | 13.3 | 8,017,430 | 13.2 | 7,107,888 | 12.8 | |||||||||
| 680-699 | 8.4 | 5,126,581 | 8.4 | 4,601,675 | 8.3 | |||||||||
| <=679 | 4.6 | 2,907,804 | 4.8 | 2,925,339 | 5.3 | |||||||||
| Total | 62,403,400 | 100.0 | % | $ | 60,879,979 | 100.0 | % | $ | 55,678,063 | 100.0 | % | |||
| Portfolio by LTV | ||||||||||||||
| IIF by LTV | March 31, 2023 | June 30, 2022 | ||||||||||||
| ( in thousands) | ||||||||||||||
| 85.00% and below | 22,427,649 | 9.5 | % | $ | 23,502,232 | 10.2 | % | $ | 25,510,400 | 11.8 | % | |||
| 85.01% to 90.00% | 27.0 | 63,478,244 | 27.3 | 61,304,806 | 28.4 | |||||||||
| 90.01% to 95.00% | 49.1 | 112,184,833 | 48.5 | 98,938,435 | 45.8 | |||||||||
| 95.01% and above | 14.4 | 32,372,108 | 14.0 | 30,142,890 | 14.0 | |||||||||
| Total | 235,649,884 | 100.0 | % | $ | 231,537,417 | 100.0 | % | $ | 215,896,531 | 100.0 | % | |||
| Weighted average LTV | % | 92 | % | 92 | % | |||||||||
| Gross RIF by LTV | March 31, 2023 | June 30, 2022 | ||||||||||||
| ( in thousands) | ||||||||||||||
| 85.00% and below | 2,667,981 | 4.3 | % | $ | 2,793,895 | 4.6 | % | $ | 3,012,030 | 5.4 | % | |||
| 85.01% to 90.00% | 25.0 | 15,529,427 | 25.5 | 14,868,579 | 26.7 | |||||||||
| 90.01% to 95.00% | 54.5 | 32,929,489 | 54.1 | 28,921,722 | 52.0 | |||||||||
| 95.01% and above | 16.2 | 9,627,168 | 15.8 | 8,875,732 | 15.9 | |||||||||
| Total | 62,403,400 | 100.0 | % | $ | 60,879,979 | 100.0 | % | $ | 55,678,063 | 100.0 | % | |||
| Portfolio by Loan Amortization Period | ||||||||||||||
| IIF by Loan Amortization Period | March 31, 2023 | June 30, 2022 | ||||||||||||
| ( in thousands) | ||||||||||||||
| FRM 30 years and higher | 228,745,641 | 97.1 | % | $ | 224,230,607 | 96.8 | % | $ | 207,888,842 | 96.3 | % | |||
| FRM 20-25 years | 0.9 | 2,364,623 | 1.0 | 3,114,962 | 1.4 | |||||||||
| FRM 15 years | 0.8 | 2,214,448 | 1.0 | 3,222,801 | 1.5 | |||||||||
| ARM 5 years and higher | 1.2 | 2,727,739 | 1.2 | 1,669,926 | 0.8 | |||||||||
| Total | 235,649,884 | 100.0 | % | $ | 231,537,417 | 100.0 | % | $ | 215,896,531 | 100.0 | % |
All values are in US Dollars.
| Exhibit F | ||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||||
| Other Risk in Force | ||||||||||||||||||||||
| 2023 | 2022 | |||||||||||||||||||||
| ($ in thousands) | June 30 | March 31 | December 31 | September 30 | June 30 | |||||||||||||||||
| GSE and other risk share (1): | ||||||||||||||||||||||
| Risk in Force | $ | 2,276,702 | $ | 2,098,033 | $ | 2,030,571 | $ | 2,026,895 | $ | 1,898,364 | ||||||||||||
| Reserve for losses and LAE | $ | 55 | $ | 65 | $ | 74 | $ | 102 | $ | 144 | ||||||||||||
| Weighted average credit score | 749 | 749 | 749 | 748 | 748 | |||||||||||||||||
| Weighted average LTV | 83 | % | 83 | % | 83 | % | 84 | % | 84 | % | ||||||||||||
| (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 | ||||||||||||||||||||||
| June 30, 2023 | ||||||||||||||||||||||
| Insurance in Force | ||||||||||||||||||||||
| Year | OriginalInsuranceWritten( in thousands) | RemainingInsurancein Force( in thousands) | % Remaining of Original<br>Insurance | Number of Policies in Force | Weighted Average Coupon | % 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 | 3.0 | % | 11,385 | 4.31 | % | 75.6 | % | 65.8 | % | 6.4 | % | 14.9 | % | 43.4 | % | 2.5 | % | 416 | 3.65 | % | ||
| 2015 | 26,193,656 | 1,649,738 | 6.3 | 9,997 | 4.19 | 84.7 | 75.8 | 4.5 | 17.4 | 39.6 | 2.6 | 367 | 3.67 | |||||||||
| 2016 | 34,949,319 | 3,476,870 | 9.9 | 19,998 | 3.89 | 87.9 | 79.3 | 11.6 | 16.2 | 42.4 | 2.5 | 586 | 2.93 | |||||||||
| 2017 | 43,858,322 | 5,316,345 | 12.1 | 31,404 | 4.27 | 91.3 | 70.7 | 20.4 | 20.4 | 37.9 | 3.5 | 1,134 | 3.61 | |||||||||
| 2018 | 47,508,525 | 6,113,917 | 12.9 | 34,026 | 4.79 | 94.6 | 70.5 | 25.6 | 21.7 | 32.7 | 4.8 | 1,456 | 4.28 | |||||||||
| 2019 | 63,569,183 | 13,481,766 | 21.2 | 63,599 | 4.22 | 87.9 | 67.6 | 24.3 | 18.7 | 35.6 | 4.9 | 1,845 | 2.90 | |||||||||
| 2020 | 107,944,065 | 52,266,774 | 48.4 | 198,262 | 3.19 | 67.3 | 55.6 | 12.7 | 10.8 | 45.6 | 3.6 | 2,359 | 1.19 | |||||||||
| 2021 | 84,218,250 | 66,928,946 | 79.5 | 216,319 | 3.08 | 85.7 | 61.9 | 15.0 | 13.9 | 40.5 | 7.5 | 2,799 | 1.29 | |||||||||
| 2022 | 63,061,262 | 58,725,613 | 93.1 | 165,953 | 5.07 | 97.8 | 65.0 | 11.1 | 12.7 | 39.7 | 18.7 | 1,429 | 0.86 | |||||||||
| 2023 (through June 30) | 26,391,869 | 25,882,677 | 98.1 | 70,747 | 6.34 | 98.7 | 71.9 | 16.0 | 11.0 | 38.4 | 7.8 | 89 | 0.13 | |||||||||
| Total | 42.2 | 821,690 | 4.12 | 86.5 | 63.5 | 14.4 | 13.3 | 40.7 | 4.3 | 12,480 | 1.52 | |||||||||||
| (1) Incurred loss ratio is calculated by dividing the sum of case reserves and cumulative amount paid for claims by cumulative net premiums earned. |
All values are in US Dollars.
| Exhibit H | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||||||
| Supplemental Information | ||||||||||||||||||||
| Reinsurance Vintage Data | ||||||||||||||||||||
| June 30, 2023 | ||||||||||||||||||||
| ( in thousands) | ||||||||||||||||||||
| Insurance Linked Notes (1) | ||||||||||||||||||||
| Earned Premiums Ceded | ||||||||||||||||||||
| Deal Name | Remaining<br>Insurance<br>in Force | Remaining<br>Risk<br>in Force | Original<br>Reinsurance in Force | Remaining<br>Reinsurance in Force | Losses<br>Ceded<br>to Date | Original<br>First Layer<br>Retention | Remaining<br>First Layer<br>Retention | Quarter-to-Date | Year-to-Date | Reduction in PMIERs Minimum Required <br>Assets (3) | ||||||||||
| Radnor Re 2018-1 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1,781 | $ | — |
| Radnor Re 2019-1 | 6,031,462 | 1,568,566 | 473,184 | 21,467 | — | 253,643 | 247,780 | 9,948 | 13,447 | — | ||||||||||
| Radnor Re 2019-2 | — | — | — | — | — | — | — | — | 220 | — | ||||||||||
| Radnor Re 2020-1 | 7,496,071 | 1,939,751 | 495,889 | 52,691 | — | 215,605 | 214,221 | 3,497 | 5,871 | — | ||||||||||
| Radnor Re 2021-1 | 35,742,003 | 9,110,919 | 557,911 | 374,172 | — | 278,956 | 278,827 | 2,984 | 6,178 | 289,810 | ||||||||||
| Radnor Re 2021-2 | 39,179,542 | 10,503,842 | 439,407 | 384,452 | — | 279,415 | 279,297 | 4,121 | 8,274 | 331,024 | ||||||||||
| Radnor Re 2022-1 | 32,744,576 | 8,818,357 | 237,868 | 237,868 | — | 303,761 | 303,761 | 4,306 | 8,521 | 218,839 | ||||||||||
| Total | $ | 121,193,654 | $ | 31,941,435 | $ | 2,204,259 | $ | 1,070,650 | $ | — | $ | 1,331,380 | $ | 1,323,886 | $ | 24,856 | $ | 44,292 | $ | 839,673 |
All values are in US Dollars.
| Excess of Loss Reinsurance (2) | |||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earned Premiums Ceded | |||||||||||||||||||||||||||||||||||||||||||||||
| Deal Name | Vintage | Remaining<br>Insurance<br>in Force | Remaining<br>Risk<br>in Force | Original<br>Reinsurance in Force | Remaining<br>Reinsurance in Force | Losses<br>Ceded<br>to Date | Original<br>First Layer<br>Retention | Remaining<br>First Layer<br>Retention | Quarter-to-Date | Year-to-Date | Reduction in PMIERs Minimum Required <br>Assets (3) | ||||||||||||||||||||||||||||||||||||
| XOL 2018-1 | Jan. 2017 - Dec. 2017 | $ | 5,200,346 | $ | 1,369,342 | $ | 165,167 | $ | 65,983 | $ | — | $ | 678,283 | $ | 421,003 | $ | 309 | $ | 664 | $ | — | ||||||||||||||||||||||||||
| XOL 2019-1 | Jan. 2018 - Dec. 2018 | 6,031,462 | 1,568,566 | 118,650 | 76,144 | — | 253,643 | 247,780 | (4) | 621 | 1,234 | — | |||||||||||||||||||||||||||||||||||
| XOL 2020-1 | Jan. 2019 - Dec. 2019 | 7,496,071 | 1,939,751 | 55,102 | 41,162 | — | 215,605 | 214,221 | (4) | 311 | 628 | — | |||||||||||||||||||||||||||||||||||
| XOL 2022-1 | Oct. 2021 - Dec. 2022 | 72,971,240 | 19,674,482 | 141,992 | 141,992 | — | 507,114 | 507,114 | 1,615 | 3,169 | 138,395 | ||||||||||||||||||||||||||||||||||||
| Total | $ | 91,699,119 | $ | 24,552,141 | $ | 480,911 | $ | 325,281 | $ | — | $ | 1,654,645 | $ | 1,390,118 | $ | 2,856 | $ | 5,695 | $ | 138,395 | |||||||||||||||||||||||||||
| (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) Represents the reduction in Essent Guaranty, Inc.'s Minimum Required Assets based on our interpretation of the PMIERs. | |||||||||||||||||||||||||||||||||||||||||||||||
| (4) First layer retentions shown are ILN retention levels as a result of overlapping coverage within the vintage. | Quota Share Reinsurance (2) | ||||||||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||||||||||||||||||||
| Losses Ceded | Ceding Commission | Earned Premiums Ceded | |||||||||||||||||||||||||||||||||||||||||||||
| Year | Ceding Percentage | Remaining<br>Insurance<br>in Force | Remaining<br>Risk<br>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 <br>Assets (3) | |||||||||||||||||||||||||||||||||||
| Sep. 2019 - Dec. 2020 | (5) | $ | 57,938,827 | $ | 14,951,010 | $ | 12,929,459 | $ | 3,298,284 | $ | (1,015) | $ | (1,744) | $ | 2,785 | $ | 5,712 | $ | 4,138 | $ | 8,824 | $ | 198,708 | ||||||||||||||||||||||||
| Jan. 2022 - Dec. 2023 | 20% | 58,669,337 | 15,850,694 | 11,733,867 | 3,170,139 | 2,388 | 4,881 | 1,959 | 3,938 | 6,110 | 12,364 | 227,761 | |||||||||||||||||||||||||||||||||||
| Jan. 2023 - Dec. 2023 | 17.5% | 25,838,027 | 7,133,730 | 4,521,655 | 1,248,403 | 304 | 332 | 611 | 776 | 1,586 | 1,962 | 88,320 | |||||||||||||||||||||||||||||||||||
| Total | $ | 142,446,191 | $ | 37,935,434 | $ | 29,184,981 | $ | 7,716,826 | $ | 1,677 | $ | 3,469 | $ | 5,355 | $ | 10,426 | $ | 11,834 | $ | 23,150 | $ | 514,789 | |||||||||||||||||||||||||
| (5) Reinsurance coverage on 40% of eligible single premium policies and 20% of all other eligible policies. | |||||||||||||||||||||||||||||||||||||||||||||||
| Exhibit I | |||||||||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | |||||||||||||||||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||||||||||||||||||||||||||
| Portfolio Geographic Data | |||||||||||||||||||||||||||||||||||||||||||||||
| IIF by State | |||||||||||||||||||||||||||||||||||||||||||||||
| June 30, 2023 | March 31, 2023 | June 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||
| CA | 13.1 | % | 13.2 | % | 13.2 | % | |||||||||||||||||||||||||||||||||||||||||
| FL | 10.8 | 10.4 | 10.0 | ||||||||||||||||||||||||||||||||||||||||||||
| TX | 10.5 | 10.5 | 10.2 | ||||||||||||||||||||||||||||||||||||||||||||
| CO | 4.1 | 4.2 | 4.2 | ||||||||||||||||||||||||||||||||||||||||||||
| AZ | 3.7 | 3.6 | 3.4 | ||||||||||||||||||||||||||||||||||||||||||||
| WA | 3.4 | 3.4 | 3.5 | ||||||||||||||||||||||||||||||||||||||||||||
| GA | 3.3 | 3.2 | 3.1 | ||||||||||||||||||||||||||||||||||||||||||||
| IL | 2.9 | 3.0 | 3.2 | ||||||||||||||||||||||||||||||||||||||||||||
| VA | 2.9 | 3.0 | 3.1 | ||||||||||||||||||||||||||||||||||||||||||||
| NJ | 2.9 | 2.9 | 3.1 | ||||||||||||||||||||||||||||||||||||||||||||
| All Others | 42.4 | 42.6 | 43.0 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||||||||||||||||||||||
| Gross RIF by State | |||||||||||||||||||||||||||||||||||||||||||||||
| June 30, 2023 | March 31, 2023 | June 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||
| CA | 13.0 | % | 13.0 | % | 13.0 | % | |||||||||||||||||||||||||||||||||||||||||
| FL | 11.1 | 10.7 | 10.3 | ||||||||||||||||||||||||||||||||||||||||||||
| TX | 10.8 | 10.8 | 10.6 | ||||||||||||||||||||||||||||||||||||||||||||
| CO | 4.1 | 4.1 | 4.1 | ||||||||||||||||||||||||||||||||||||||||||||
| AZ | 3.8 | 3.7 | 3.4 | ||||||||||||||||||||||||||||||||||||||||||||
| WA | 3.4 | 3.4 | 3.4 | ||||||||||||||||||||||||||||||||||||||||||||
| GA | 3.4 | 3.3 | 3.2 | ||||||||||||||||||||||||||||||||||||||||||||
| IL | 2.8 | 2.9 | 3.1 | ||||||||||||||||||||||||||||||||||||||||||||
| VA | 2.8 | 2.9 | 3.0 | ||||||||||||||||||||||||||||||||||||||||||||
| NJ | 2.8 | 2.8 | 2.9 | ||||||||||||||||||||||||||||||||||||||||||||
| All Others | 42.0 | 42.4 | 43.0 | ||||||||||||||||||||||||||||||||||||||||||||
| Total | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||||||||||||||||||||||
| Exhibit J | |||||||||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |||||||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||||||||||||||||||||||||||
| Rollforward of Defaults and Reserve for Losses and LAE | |||||||||||||||||||||||||||||||||||||||||||||||
| U.S. Mortgage Insurance Portfolio | |||||||||||||||||||||||||||||||||||||||||||||||
| Rollforward of Insured Loans in Default | |||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
| June 30 | March 31 | December 31 | September 30 | June 30 | |||||||||||||||||||||||||||||||||||||||||||
| Beginning default inventory | 12,773 | 13,433 | 12,435 | 12,707 | 14,923 | ||||||||||||||||||||||||||||||||||||||||||
| Plus: new defaults (A) | 6,575 | 7,015 | 7,505 | 6,448 | 5,495 | ||||||||||||||||||||||||||||||||||||||||||
| Less: cures | (6,761) | (7,574) | (6,425) | (6,642) | (7,639) | ||||||||||||||||||||||||||||||||||||||||||
| Less: claims paid | (96) | (94) | (73) | (68) | (65) | ||||||||||||||||||||||||||||||||||||||||||
| Less: rescissions and denials, net | (11) | (7) | (9) | (10) | (7) | ||||||||||||||||||||||||||||||||||||||||||
| Ending default inventory | 12,480 | 12,773 | 13,433 | 12,435 | 12,707 | ||||||||||||||||||||||||||||||||||||||||||
| (A) New defaults remaining as of June 30, 2023 | 4,876 | 2,343 | 1,797 | 1,104 | 559 | ||||||||||||||||||||||||||||||||||||||||||
| Cure rate (1) | 26 | % | 67 | % | 76 | % | 83 | % | 90 | % | |||||||||||||||||||||||||||||||||||||
| Total amount paid for claims (in thousands) | $ | 1,890 | $ | 1,959 | $ | 1,441 | $ | 1,261 | $ | 1,137 | |||||||||||||||||||||||||||||||||||||
| Average amount paid per claim (in thousands) | $ | 20 | $ | 21 | $ | 20 | $ | 19 | $ | 17 | |||||||||||||||||||||||||||||||||||||
| Severity | 58 | % | 59 | % | 46 | % | 47 | % | 50 | % | |||||||||||||||||||||||||||||||||||||
| Rollforward of Reserve for Losses and LAE | |||||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 | ||||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | June 30 | March 31 | December 31 | September 30 | June 30 | ||||||||||||||||||||||||||||||||||||||||||
| Reserve for losses and LAE at beginning of period | $ | 215,957 | $ | 216,390 | $ | 212,392 | $ | 209,829 | $ | 292,818 | |||||||||||||||||||||||||||||||||||||
| Less: Reinsurance recoverables | 16,357 | 14,618 | 13,244 | 13,657 | 19,335 | ||||||||||||||||||||||||||||||||||||||||||
| Net reserve for losses and LAE at beginning of period | 199,600 | 201,772 | 199,148 | 196,172 | 273,483 | ||||||||||||||||||||||||||||||||||||||||||
| Add provision for losses and LAE occurring in: | |||||||||||||||||||||||||||||||||||||||||||||||
| Current period | 31,377 | 32,693 | 36,141 | 20,144 | 18,720 | ||||||||||||||||||||||||||||||||||||||||||
| Prior years | (30,107) | (32,864) | (32,012) | (15,850) | (94,809) | ||||||||||||||||||||||||||||||||||||||||||
| Incurred losses and LAE during the period | 1,270 | (171) | 4,129 | 4,294 | (76,089) | ||||||||||||||||||||||||||||||||||||||||||
| Deduct payments for losses and LAE occurring in: | |||||||||||||||||||||||||||||||||||||||||||||||
| Current period | 31 | — | 113 | 30 | 80 | ||||||||||||||||||||||||||||||||||||||||||
| Prior years | 1,909 | 2,001 | 1,392 | 1,288 | 1,142 | ||||||||||||||||||||||||||||||||||||||||||
| Loss and LAE payments during the period | 1,940 | 2,001 | 1,505 | 1,318 | 1,222 | ||||||||||||||||||||||||||||||||||||||||||
| Net reserve for losses and LAE at end of period | 198,930 | 199,600 | 201,772 | 199,148 | 196,172 | ||||||||||||||||||||||||||||||||||||||||||
| Plus: Reinsurance recoverables | 17,958 | 16,357 | 14,618 | 13,244 | 13,657 | ||||||||||||||||||||||||||||||||||||||||||
| Reserve for losses and LAE at end of period | $ | 216,888 | $ | 215,957 | $ | 216,390 | $ | 212,392 | $ | 209,829 | |||||||||||||||||||||||||||||||||||||
| (1) The cure rate is calculated by dividing new defaults remaining as of the reporting date by the original number of new defaults reported in the quarterly period and subtracting that percentage from 100%. | |||||||||||||||||||||||||||||||||||||||||||||||
| Exhibit K | |||||||||||||||||||||||||||||||||||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | |||||||||||||||||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||||||||||||||||||||||||||
| Detail of Reserves by Default Delinquency | |||||||||||||||||||||||||||||||||||||||||||||||
| U.S. Mortgage Insurance Portfolio | |||||||||||||||||||||||||||||||||||||||||||||||
| Percentage of <br>Policies in <br>Default | Amount of Reserves | Percentage of Reserves | Defaulted RIF | Reserves as a Percentage of <br>Defaulted RIF | |||||||||||||||||||||||||||||||||||||||||||
| ( in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
| Missed Payments: | |||||||||||||||||||||||||||||||||||||||||||||||
| Three payments or less | 45 | % | $ | 33,864 | 17 | % | $ | 388,012 | 9 | % | |||||||||||||||||||||||||||||||||||||
| Four to eleven payments | 38 | 82,196 | 41 | 348,955 | 24 | ||||||||||||||||||||||||||||||||||||||||||
| Twelve or more payments | 16 | 78,236 | 39 | 123,903 | 63 | ||||||||||||||||||||||||||||||||||||||||||
| Pending claims | 1 | 5,680 | 3 | 6,687 | 85 | ||||||||||||||||||||||||||||||||||||||||||
| Total case reserves | 100 | % | 199,976 | 100 | % | $ | 867,557 | 23 | % | ||||||||||||||||||||||||||||||||||||||
| IBNR | 14,998 | ||||||||||||||||||||||||||||||||||||||||||||||
| LAE | 1,914 | ||||||||||||||||||||||||||||||||||||||||||||||
| Total reserves for losses and LAE | $ | 216,888 | |||||||||||||||||||||||||||||||||||||||||||||
| Average reserve per default: | |||||||||||||||||||||||||||||||||||||||||||||||
| Case | $ | 16.0 | |||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 17.4 | |||||||||||||||||||||||||||||||||||||||||||||
| Default Rate | |||||||||||||||||||||||||||||||||||||||||||||||
| Percentage of <br>Policies in <br>Default | Amount of Reserves | Percentage of Reserves | Defaulted RIF | Reserves as a Percentage of <br>Defaulted RIF | |||||||||||||||||||||||||||||||||||||||||||
| ( in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
| Missed Payments: | |||||||||||||||||||||||||||||||||||||||||||||||
| Three payments or less | 46 | % | $ | 32,242 | 16 | % | $ | 411,624 | 8 | % | |||||||||||||||||||||||||||||||||||||
| Four to eleven payments | 35 | 65,071 | 33 | 317,417 | 21 | ||||||||||||||||||||||||||||||||||||||||||
| Twelve or more payments | 18 | 98,291 | 49 | 147,247 | 67 | ||||||||||||||||||||||||||||||||||||||||||
| Pending claims | 1 | 3,815 | 2 | 4,860 | 78 | ||||||||||||||||||||||||||||||||||||||||||
| Total case reserves | 100 | % | 199,419 | 100 | % | $ | 881,148 | 23 | % | ||||||||||||||||||||||||||||||||||||||
| IBNR | 14,956 | ||||||||||||||||||||||||||||||||||||||||||||||
| LAE | 2,015 | ||||||||||||||||||||||||||||||||||||||||||||||
| Total reserves for losses and LAE | $ | 216,390 | |||||||||||||||||||||||||||||||||||||||||||||
| Average reserve per default: | |||||||||||||||||||||||||||||||||||||||||||||||
| Case | $ | 14.8 | |||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 16.1 | |||||||||||||||||||||||||||||||||||||||||||||
| Default Rate | |||||||||||||||||||||||||||||||||||||||||||||||
| Percentage of <br>Policies in <br>Default | Amount of Reserves | Percentage of Reserves | Defaulted RIF | Reserves as a Percentage of <br>Defaulted RIF | |||||||||||||||||||||||||||||||||||||||||||
| ( in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||
| Missed Payments: | |||||||||||||||||||||||||||||||||||||||||||||||
| Three payments or less | 32 | % | $ | 18,653 | 10 | % | $ | 250,303 | 7 | % | |||||||||||||||||||||||||||||||||||||
| Four to eleven payments | 37 | 59,753 | 31 | 304,764 | 20 | ||||||||||||||||||||||||||||||||||||||||||
| Twelve or more payments | 30 | 111,442 | 57 | 236,440 | 47 | ||||||||||||||||||||||||||||||||||||||||||
| Pending claims | 1 | 3,568 | 2 | 3,574 | 100 | ||||||||||||||||||||||||||||||||||||||||||
| Total case reserves | 100 | % | 193,416 | 100 | % | $ | 795,081 | 24 | % | ||||||||||||||||||||||||||||||||||||||
| IBNR | 14,506 | ||||||||||||||||||||||||||||||||||||||||||||||
| LAE | 1,907 | ||||||||||||||||||||||||||||||||||||||||||||||
| Total reserves for losses and LAE | $ | 209,829 | |||||||||||||||||||||||||||||||||||||||||||||
| Average reserve per default: | |||||||||||||||||||||||||||||||||||||||||||||||
| Case | $ | 15.2 | |||||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 16.5 | |||||||||||||||||||||||||||||||||||||||||||||
| Default Rate |
All values are in US Dollars.
| Exhibit L | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Essent Group Ltd. and Subsidiaries | |||||||||
| Supplemental Information | |||||||||
| Investments Available for Sale | |||||||||
| Investments Available for Sale by Asset Class | |||||||||
| Asset Class | December 31, 2022 | ||||||||
| ( in thousands) | Percent | Fair Value | Percent | ||||||
| U.S. Treasury securities | 643,586 | 12.8 | % | $ | 556,438 | 11.7 | % | ||
| U.S. agency securities | 0.2 | 49,058 | 1.0 | ||||||
| U.S. agency mortgage-backed securities | 16.1 | 783,743 | 16.5 | ||||||
| Municipal debt securities | 12.0 | 602,690 | 12.8 | ||||||
| Non-U.S. government securities | 1.0 | 62,399 | 1.3 | ||||||
| Corporate debt securities | 26.9 | 1,414,321 | 29.8 | ||||||
| Residential and commercial mortgage securities | 10.2 | 511,824 | 10.8 | ||||||
| Asset-backed securities | 12.6 | 624,561 | 13.2 | ||||||
| Money market funds | 8.2 | 136,591 | 2.9 | ||||||
| Total investments available for sale | 5,022,094 | 100.0 | % | $ | 4,741,625 | 100.0 | % | ||
| Investments Available for Sale by Credit Rating | |||||||||
| Rating (1) | December 31, 2022 | ||||||||
| ( in thousands) | Percent | Fair Value | Percent | ||||||
| Aaa | 2,251,533 | 48.9 | % | $ | 2,122,599 | 46.2 | % | ||
| Aa1 | 2.5 | 111,262 | 2.4 | ||||||
| Aa2 | 6.6 | 325,241 | 7.1 | ||||||
| Aa3 | 5.0 | 232,500 | 5.0 | ||||||
| A1 | 8.7 | 396,095 | 8.6 | ||||||
| A2 | 6.8 | 410,163 | 8.9 | ||||||
| A3 | 5.7 | 268,928 | 5.8 | ||||||
| Baa1 | 5.2 | 236,793 | 5.1 | ||||||
| Baa2 | 5.2 | 221,308 | 4.8 | ||||||
| Baa3 | 3.5 | 187,117 | 4.1 | ||||||
| Below Baa3 | 1.9 | 93,028 | 2.0 | ||||||
| Total (2) | 4,608,561 | 100.0 | % | $ | 4,605,034 | 100.0 | % | ||
| (1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available. | |||||||||
| (2) Excludes 413,533 and 136,591 of money market funds at June 30, 2023 and December 31, 2022, respectively. | |||||||||
| Investments Available for Sale by Duration and Book Yield | |||||||||
| Effective Duration | December 31, 2022 | ||||||||
| ( in thousands) | Percent | Fair Value | Percent | ||||||
| < 1 Year | 1,511,281 | 30.1 | % | $ | 1,245,839 | 26.3 | % | ||
| 1 to < 2 Years | 10.9 | 534,038 | 11.3 | ||||||
| 2 to < 3 Years | 8.1 | 511,701 | 10.8 | ||||||
| 3 to < 4 Years | 10.5 | 525,683 | 11.1 | ||||||
| 4 to < 5 Years | 7.9 | 400,540 | 8.4 | ||||||
| 5 or more Years | 32.5 | 1,523,824 | 32.1 | ||||||
| Total investments available for sale | 5,022,094 | 100.0 | % | $ | 4,741,625 | 100.0 | % | ||
| Pre-tax investment income yield: | |||||||||
| Three months ended | % | 3.03 | % | ||||||
| Six months ended June 30, 2023 | % |
All values are in US Dollars.
| Holding company net cash and investments available for sale: | |
|---|---|
| ( in thousands) | |
| As of June 30, 2023 | 739,525 |
| As of December 31, 2022 | 685,178 |
All values are in US Dollars.
| Exhibit M | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Essent Group Ltd. and Subsidiaries | ||||||||||||||||
| Supplemental Information | ||||||||||||||||
| Insurance Company Capital | ||||||||||||||||
| 2023 | 2022 | |||||||||||||||
| June 30 | March 31 | December 31 | September 30 | June 30 | ||||||||||||
| ( in thousands) | ||||||||||||||||
| U.S. Mortgage Insurance Subsidiaries: | ||||||||||||||||
| Combined statutory capital (1) | $ | 3,243,086 | $ | 3,207,102 | $ | 3,178,151 | $ | 3,128,681 | $ | 3,062,438 | ||||||
| Combined net risk in force (2) | $ | 34,019,643 | $ | 33,038,825 | $ | 32,265,701 | $ | 31,736,095 | $ | 31,221,406 | ||||||
| Risk-to-capital ratios: (3) | ||||||||||||||||
| 10.8:1 | 10.6:1 | 10.5:1 | 10.5:1 | 10.6:1 | ||||||||||||
| 0.5:1 | 0.5:1 | 0.6:1 | 0.6:1 | 0.6:1 | ||||||||||||
| 10.5:1 | 10.3:1 | 10.2:1 | 10.1:1 | 10.2:1 | ||||||||||||
| Essent Guaranty, Inc. PMIERs Data (5): | ||||||||||||||||
| $ | 3,245,481 | $ | 3,226,436 | $ | 3,191,047 | $ | 3,147,545 | $ | 3,120,098 | |||||||
| 1,991,741 | 1,917,769 | 1,832,363 | 1,759,182 | 1,869,524 | ||||||||||||
| $ | 1,253,740 | $ | 1,308,667 | $ | 1,358,684 | $ | 1,388,363 | $ | 1,250,574 | |||||||
| 163 | % | 168 | % | 174 | % | 179 | % | 167 | % | |||||||
| Essent Reinsurance Ltd.: | ||||||||||||||||
| Stockholder's equity (GAAP basis) | $ | 1,633,763 | $ | 1,573,013 | $ | 1,478,772 | $ | 1,397,287 | $ | 1,380,067 | ||||||
| Net risk in force (2) | $ | 21,327,762 | $ | 20,305,111 | $ | 19,454,046 | $ | 18,694,500 | $ | 17,758,801 | ||||||
| (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. | ||||||||||||||||
| (6) PMIERs sufficiency ratio is calculated by dividing Available Assets by Minimum Required Assets. |
All values are in US Dollars.