Essent Group Ltd. Reports Fourth Quarter and Full Year 2017 Results
“2017 was another successful year for the
Financial Highlights:
- Insurance in force as of
December 31, 2017 was$110.5 billion , compared to$103.9 billion as ofSeptember 30, 2017 and$83.3 billion as ofDecember 31, 2016 . - Flow new insurance written for the fourth quarter was
$11.2 billion , compared to$13.2 billion in the third quarter of 2017 and$10.5 billion in the fourth quarter of 2016. For the full year 2017, flow new insurance written was$43.9 billion , compared to$34.9 billion for 2016. - Net premiums earned for the fourth quarter were
$148.0 million , compared to$137.9 million in the third quarter of 2017 and$116.8 million in the fourth quarter of 2016. For the full year 2017, net premiums earned were$530.1 million , compared to$422.7 million for 2016. - The expense ratio for the fourth quarter was 24.7%, compared to 26.8% in the third quarter of 2017 and 29.8% in the fourth quarter of 2016. For the full year 2017, the expense ratio was 27.5%, compared to 30.9% for 2016.
- The provision for losses and LAE for the fourth quarter was
$17.5 million , compared to$4.3 million in the third quarter of 2017 and$3.9 million in the fourth quarter of 2016. For the full year 2017, the provision for losses and LAE was$27.2 million , compared to$15.5 million for 2016. - Loans in default at
December 31, 2017 were 4,783 compared to 2,153 as ofSeptember 30, 2017 and 1,757 as ofDecember 31, 2016 . Total loans in default increased by 2,630 in the quarter, including 2,288 defaults that we have identified as related to Hurricanes Harvey and Irma. The percentage of loans in default as ofDecember 31, 2017 was 0.96%, compared to 0.46% as ofSeptember 30, 2017 and 0.47% as ofDecember 31, 2016 . - The combined ratio for the fourth quarter was 36.4%, compared to 30.0% in the third quarter of 2017 and 33.1% in the fourth quarter of 2016.
- The consolidated balance of cash and investments at
December 31, 2017 was$2.3 billion , including cash and investment balances atEssent Group Ltd. of$104.2 million . - The combined risk-to-capital ratio of the
U.S. mortgage insurance business, which includes statutory capital for bothEssent Guaranty, Inc. andEssent Guaranty ofPA, Inc. , was 14.2:1 as ofDecember 31, 2017 . -
Essent Reinsurance Ltd. reinsured a total of$201 million of risk in GSE risk share transactions in 2017 compared to$260 million in 2016.
Conference Call
A replay of the webcast will be available on the
In addition to the information provided in the company's earnings news release, other statistical and financial information, which may be referred to during the conference call, will be available on
Forward-Looking Statements
This press release may include “forward-looking statements” which are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," “should,” “expect,” "plan," "anticipate," "believe," “estimate,” “predict,” or "potential" or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: changes in or to Fannie Mae and Freddie Mac (the “GSEs”), whether through Federal legislation, restructurings or a shift in business practices; failure to continue to meet the mortgage insurer eligibility requirements of the GSEs; competition for customers; lenders or investors seeking alternatives to private mortgage insurance; an increase in the number of loans insured through Federal government mortgage insurance programs, including those offered by the
Non-GAAP Financial Measures
In presenting Essent Group Ltd.’s results, management has included financial measures, including adjusted book value per share, that are not calculated under standards or rules that comprise accounting principles generally accepted in
About the Company
Source:
Media Contact
610.230.0556
[email protected]
Investor Relations Contact
855-809-ESNT
[email protected]
|
||
Financial Results and Supplemental Information (Unaudited) | ||
Quarter and Year Ended |
||
Exhibit A | Condensed Consolidated Statements of Comprehensive Income (Unaudited) | |
Exhibit B | Condensed Consolidated Balance Sheets (Unaudited) | |
Exhibit C | Historical Quarterly Data | |
Exhibit D | New Insurance Written | |
Exhibit E | Insurance in Force and Risk in Force | |
Exhibit F | Other Risk in Force | |
Exhibit G | Portfolio Vintage Data | |
Exhibit H | Portfolio Geographic Data | |
Exhibit I | Defaults, Reserve for Losses and LAE, and Claims | |
Exhibit J | Investment Portfolio | |
Exhibit K | |
|
Exhibit L | Reconciliation of Non-GAAP Financial Measure - Adjusted Book Value per Share | |
Exhibit A | ||||||||||||||||
|
||||||||||||||||
Condensed Consolidated Statements of Comprehensive Income (Unaudited) | ||||||||||||||||
Three Months Ended |
Year Ended |
|||||||||||||||
(In thousands, except per share amounts) |
2017 | 2016 | 2017 | 2016 | ||||||||||||
Revenues: | ||||||||||||||||
Net premiums written | $ | 161,771 | $ | 116,412 | $ | 570,186 | $ | 441,278 | ||||||||
(Increase) decrease in unearned premiums | (13,795 | ) | 380 | (40,056 | ) | (18,571 | ) | |||||||||
Net premiums earned | 147,976 | 116,792 | 530,130 | 422,707 | ||||||||||||
Net investment income | 11,765 | 8,225 | 40,226 | 27,890 | ||||||||||||
Realized investment gains, net | 252 | 445 | 2,015 | 1,934 | ||||||||||||
Other income | 1,117 | 911 | 4,140 | 5,727 | ||||||||||||
Total revenues | 161,110 | 126,373 | 576,511 | 458,258 | ||||||||||||
Losses and expenses: | ||||||||||||||||
Provision for losses and LAE | 17,456 | 3,865 | 27,232 | 15,525 | ||||||||||||
Other underwriting and operating expenses | 36,480 | 34,836 | 145,533 | 130,425 | ||||||||||||
Interest expense | 1,817 | 370 | 5,178 | 426 | ||||||||||||
Total losses and expenses | 55,753 | 39,071 | 177,943 | 146,376 | ||||||||||||
Income before income taxes | 105,357 | 87,302 | 398,568 | 311,882 | ||||||||||||
Income tax (benefit) expense | (57,281 | ) | 24,616 | 18,821 | 89,276 | |||||||||||
Net income | $ | 162,638 | $ | 62,686 | $ | 379,747 | $ | 222,606 | ||||||||
Earnings per share: | ||||||||||||||||
Basic | $ | 1.69 | $ | 0.69 | $ | 4.07 | $ | 2.45 | ||||||||
Diluted | 1.65 | 0.68 | 3.99 | 2.41 | ||||||||||||
Weighted average shares outstanding: | ||||||||||||||||
Basic | 96,429 | 90,991 | 93,330 | 90,913 | ||||||||||||
Diluted | 98,497 | 92,577 | 95,211 | 92,245 | ||||||||||||
Net income | $ | 162,638 | $ | 62,686 | $ | 379,747 | $ | 222,606 | ||||||||
Other comprehensive income (loss): | ||||||||||||||||
Change in unrealized (depreciation) appreciation of investments | (7,230 | ) | (34,209 | ) | 8,068 | (12,156 | ) | |||||||||
Total other comprehensive (loss) income | (7,230 | ) | (34,209 | ) | 8,068 | (12,156 | ) | |||||||||
Comprehensive income | $ | 155,408 | $ | 28,477 | $ | 387,815 | $ | 210,450 | ||||||||
Loss ratio | 11.8 | % | 3.3 | % | 5.1 | % | 3.7 | % | ||||||||
Expense ratio | 24.7 | 29.8 | 27.5 | 30.9 | ||||||||||||
Combined ratio | 36.4 | % | 33.1 | % | 32.6 | % | 34.5 | % | ||||||||
Exhibit B | ||||||||
|
||||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
|
|
|||||||
(In thousands, except per share amounts) |
2017 | 2016 | ||||||
Assets | ||||||||
Investments available for sale, at fair value | ||||||||
Fixed maturities | $ | 1,992,371 | $ | 1,482,754 | ||||
Short-term investments | 312,694 | 132,348 | ||||||
Total investments | 2,305,065 | 1,615,102 | ||||||
Cash | 43,524 | 27,531 | ||||||
Accrued investment income | 12,807 | 9,488 | ||||||
Accounts receivable | 29,752 | 21,632 | ||||||
Deferred policy acquisition costs | 15,354 | 13,400 | ||||||
Property and equipment | 6,979 | 8,119 | ||||||
Prepaid federal income tax | 252,157 | 181,272 | ||||||
Other assets | 8,730 | 6,454 | ||||||
Total assets | $ | 2,674,368 | $ | 1,882,998 | ||||
Liabilities and Stockholders' Equity | ||||||||
Liabilities | ||||||||
Reserve for losses and LAE | $ | 46,850 | $ | 28,142 | ||||
Unearned premium reserve | 259,672 | 219,616 | ||||||
Net deferred tax liability | 127,636 | 142,587 | ||||||
Credit facility borrowings, net of deferred costs | 248,591 | 100,000 | ||||||
Securities purchased payable | 14,999 | 14,999 | ||||||
Other accrued liabilities | 36,184 | 33,881 | ||||||
Total liabilities | 733,932 | 539,225 | ||||||
Commitments and contingencies | ||||||||
Stockholders' Equity | ||||||||
Common shares | 1,476 | 1,397 | ||||||
Additional paid-in capital | 1,127,137 | 918,296 | ||||||
Accumulated other comprehensive loss | (3,252 | ) | (12,255 | ) | ||||
Retained earnings | 815,075 | 436,335 | ||||||
Total stockholders' equity | 1,940,436 | 1,343,773 | ||||||
Total liabilities and stockholders' equity | $ | 2,674,368 | $ | 1,882,998 | ||||
Return on average equity | 23.1 | % | 18.1 | % | ||||
Exhibit C | ||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Supplemental Information | ||||||||||||||||||||||||||||||||
Historical Quarterly Data | ||||||||||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Selected Income Statement Data | |
|
|
|
|
|
|
|
||||||||||||||||||||||||
(In thousands, except per share amounts) |
||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||
Net premiums written | $ | 161,771 | $ | 155,055 | $ | 134,063 | $ | 119,297 | $ | 116,412 | $ | 115,887 | $ | 108,513 | $ | 100,466 | ||||||||||||||||
Net premiums earned | 147,976 | 137,940 | 126,563 | 117,651 | 116,792 | 110,801 | 100,711 | 94,403 | ||||||||||||||||||||||||
Other revenues (1) | 13,134 | 12,263 | 11,043 | 9,941 | 9,581 | 10,453 | 7,454 | 8,063 | ||||||||||||||||||||||||
Total revenues | 161,110 | 150,203 | 137,606 | 127,592 | 126,373 | 121,254 | 108,165 | 102,466 | ||||||||||||||||||||||||
Losses and expenses: | ||||||||||||||||||||||||||||||||
Provision for losses and LAE | 17,456 | 4,313 | 1,770 | 3,693 | 3,865 | 4,965 | 2,964 | 3,731 | ||||||||||||||||||||||||
Other underwriting and operating expenses | 36,480 | 37,035 | 35,686 | 36,332 | 34,836 | 32,792 | 31,409 | 31,388 | ||||||||||||||||||||||||
Interest expense | 1,817 | 1,456 | 1,189 | 716 | 370 | 56 | — | — | ||||||||||||||||||||||||
Total losses and expenses | 55,753 | 42,804 | 38,645 | 40,741 | 39,071 | 37,813 | 34,373 | 35,119 | ||||||||||||||||||||||||
Income before income taxes | 105,357 | 107,399 | 98,961 | 86,851 | 87,302 | 83,441 | 73,792 | 67,347 | ||||||||||||||||||||||||
Income tax (benefit) expense (2) (3) | (57,281 | ) | 29,006 | 26,843 | 20,253 | 24,616 | 23,730 | 21,534 | 19,396 | |||||||||||||||||||||||
Net income | $ | 162,638 | $ | 78,393 | $ | 72,118 | $ | 66,598 | $ | 62,686 | $ | 59,711 | $ | 52,258 | $ | 47,951 | ||||||||||||||||
Earnings per share: | ||||||||||||||||||||||||||||||||
Basic | $ | 1.69 | $ | 0.83 | $ | 0.79 | $ | 0.73 | $ | 0.69 | $ | 0.66 | $ | 0.57 | $ | 0.53 | ||||||||||||||||
Diluted | 1.65 | 0.82 | 0.77 | 0.72 | 0.68 | 0.65 | 0.57 | 0.52 | ||||||||||||||||||||||||
Weighted average shares outstanding: | ||||||||||||||||||||||||||||||||
Basic | 96,429 | 94,185 | 91,381 | 91,258 | 90,991 | 90,961 | 90,912 | 90,785 | ||||||||||||||||||||||||
Diluted | 98,497 | 96,094 | 93,162 | 93,023 | 92,577 | 92,399 | 92,138 | 91,859 | ||||||||||||||||||||||||
Other Data: | ||||||||||||||||||||||||||||||||
Loss ratio (4) | 11.8 | % | 3.1 | % | 1.4 | % | 3.1 | % | 3.3 | % | 4.5 | % | 2.9 | % | 4.0 | % | ||||||||||||||||
Expense ratio (5) | 24.7 | 26.8 | 28.2 | 30.9 | 29.8 | 29.6 | 31.2 | 33.2 | ||||||||||||||||||||||||
Combined ratio | 36.4 | % | 30.0 | % | 29.6 | % | 34.0 | % | 33.1 | % | 34.1 | % | 34.1 | % | 37.2 | % | ||||||||||||||||
Return on average equity (annualized) | 35.0 | % | 19.1 | % | 19.8 | % | 19.3 | % | 18.9 | % | 18.7 | % | 17.2 | % | 16.7 | % | ||||||||||||||||
(1) In 2016, other revenues included the change in the fair value of insurance and certain reinsurance policies issued by |
(2) Income tax expense for the quarter ended |
(3) Income tax expense for the quarter ended |
(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 | ||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Supplemental Information | ||||||||||||||||||||||||||||||||
Historical Quarterly Data | ||||||||||||||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||||||||||||||
Other Data, continued: | |
|
|
|
|
|
|
|
||||||||||||||||||||||||
($ in thousands) |
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
Flow: | ||||||||||||||||||||||||||||||||
New insurance written | $ | 11,234,855 | $ | 13,221,038 | $ | 11,368,276 | $ | 8,034,153 | $ | 10,475,258 | $ | 10,299,161 | $ | 8,715,171 | $ | 5,366,675 | ||||||||||||||||
New risk written | 2,737,008 | 3,228,603 | 2,786,501 | 1,929,832 | 2,498,831 | 2,536,734 | 2,167,333 | 1,340,588 | ||||||||||||||||||||||||
Bulk: | ||||||||||||||||||||||||||||||||
New insurance written | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 93,054 | ||||||||||||||||
New risk written | — | — | — | — | — | — | — | 8,480 | ||||||||||||||||||||||||
Total: | ||||||||||||||||||||||||||||||||
Average premium rate (6) | 0.53 | % | 0.53 | % | 0.53 | % | 0.53 | % | 0.56 | % | 0.58 | % | 0.57 | % | 0.56 | % | ||||||||||||||||
New insurance written | $ | 11,234,855 | $ | 13,221,038 | $ | 11,368,276 | $ | 8,034,153 | $ | 10,475,258 | $ | 10,299,161 | $ | 8,715,171 | $ | 5,459,729 | ||||||||||||||||
New risk written | $ | 2,737,008 | $ | 3,228,603 | $ | 2,786,501 | $ | 1,929,832 | $ | 2,498,831 | $ | 2,536,734 | $ | 2,167,333 | $ | 1,349,068 | ||||||||||||||||
Insurance in force (end of period) | $ | 110,461,950 | $ | 103,936,307 | $ | 95,494,390 | $ | 87,993,227 | $ | 83,265,522 | $ | 77,614,373 | $ | 72,267,099 | $ | 67,716,741 | ||||||||||||||||
Risk in force (end of period) | $ | 27,443,985 | $ | 25,807,358 | $ | 23,665,045 | $ | 21,801,667 | $ | 20,627,317 | $ | 19,289,387 | $ | 17,937,364 | $ | 16,745,819 | ||||||||||||||||
Policies in force | 496,477 | 467,483 | 430,585 | 397,650 | 375,898 | 350,600 | 328,441 | 308,779 | ||||||||||||||||||||||||
Weighted average coverage (7) | 24.8 | % | 24.8 | % | 24.8 | % | 24.8 | % | 24.8 | % | 24.9 | % | 24.8 | % | 24.7 | % | ||||||||||||||||
Annual persistency | 83.9 | % | 82.1 | % | 80.1 | % | 78.2 | % | 77.7 | % | 79.4 | % | 81.0 | % | 81.0 | % | ||||||||||||||||
Loans in default (count) | 4,783 | 2,153 | 1,776 | 1,777 | 1,757 | 1,453 | 1,174 | 1,060 | ||||||||||||||||||||||||
Percentage of loans in default | 0.96 | % | 0.46 | % | 0.41 | % | 0.45 | % | 0.47 | % | 0.41 | % | 0.36 | % | 0.34 | % | ||||||||||||||||
Other Risk in Force | ||||||||||||||||||||||||||||||||
GSE Risk Share (8) | $ | 538,944 | $ | 501,485 | $ | 479,762 | $ | 436,991 | $ | 384,103 | $ | 302,211 | $ | 305,357 | $ | 188,766 | ||||||||||||||||
Credit Facility | ||||||||||||||||||||||||||||||||
Borrowings outstanding | $ | 250,000 | $ | 175,000 | $ | 175,000 | $ | 125,000 | $ | 100,000 | $ | 50,000 | $ | — | N/A | |||||||||||||||||
Undrawn committed capacity | $ | 125,000 | $ | 200,000 | $ | 200,000 | $ | 75,000 | $ | 100,000 | $ | 150,000 | $ | 200,000 | N/A | |||||||||||||||||
Weighted average interest rate | 3.49 | % | ||||||||||||||||||||||||||||||
(6) Average premium rate is calculated by dividing net premiums earned for the |
(7) Weighted average coverage is calculated by dividing end of period risk in force by insurance in force. |
(8) Essent Re provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae, including in connection with Freddie Mac's Agency Credit Insurance Structure ("ACIS") and Fannie Mae's Credit Insurance Risk Transfer ("CIRT") programs. |
Exhibit D | ||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Supplemental Information | ||||||||||||||||||||||||||||
New Insurance Written: Flow | ||||||||||||||||||||||||||||
NIW by Credit Score | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
($ in thousands) |
||||||||||||||||||||||||||||
>=760 | $ | 4,551,775 | 40.5 | % | $ | 4,642,666 | 44.3 | % | $ | 18,455,482 | 42.1 | % | $ | 15,827,689 | 45.4 | % | ||||||||||||
740-759 |
1,793,713 | 16.0 | 1,636,508 | 15.6 | 6,851,174 | 15.6 | 5,533,992 | 15.9 | ||||||||||||||||||||
720-739 |
1,644,956 | 14.6 | 1,456,147 | 13.9 | 6,223,802 | 14.2 | 4,750,940 | 13.6 | ||||||||||||||||||||
700-719 |
1,378,170 | 12.3 | 1,212,922 | 11.6 | 5,228,590 | 11.9 | 3,859,363 | 11.1 | ||||||||||||||||||||
680-699 |
1,024,440 | 9.1 | 879,907 | 8.4 | 3,843,164 | 8.8 | 2,801,820 | 8.0 | ||||||||||||||||||||
<=679 | 841,801 | 7.5 | 647,108 | 6.2 | 3,256,110 | 7.4 | 2,082,461 | 6.0 | ||||||||||||||||||||
Total | $ | 11,234,855 | 100.0 | % | $ | 10,475,258 | 100.0 | % | $ | 43,858,322 | 100.0 | % | $ | 34,856,265 | 100.0 | % | ||||||||||||
Weighted average credit score | 743 | 747 | 744 | 748 | ||||||||||||||||||||||||
NIW by LTV | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
($ in thousands) |
||||||||||||||||||||||||||||
85.00% and below | $ | 1,532,008 | 13.6 | % | $ | 1,808,741 | 17.3 | % | $ | 5,839,270 | 13.3 | % | $ | 5,155,388 | 14.8 | % | ||||||||||||
85.01% to 90.00% | 3,286,879 | 29.3 | 3,242,535 | 30.9 | 13,072,845 | 29.8 | 11,148,955 | 32.0 | ||||||||||||||||||||
90.01% to 95.00% | 4,845,713 | 43.1 | 4,525,547 | 43.2 | 19,301,353 | 44.0 | 16,516,689 | 47.4 | ||||||||||||||||||||
95.01% and above | 1,570,255 | 14.0 | 898,435 | 8.6 | 5,644,854 | 12.9 | 2,035,233 | 5.8 | ||||||||||||||||||||
Total | $ | 11,234,855 | 100.0 | % | $ | 10,475,258 | 100.0 | % | $ | 43,858,322 | 100.0 | % | $ | 34,856,265 | 100.0 | % | ||||||||||||
Weighted average LTV | 92 | % | 91 | % | 92 | % | 92 | % | ||||||||||||||||||||
NIW by Product | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
Single Premium policies | 19.0 | % | 12.7 | % | 16.3 | % | 17.0 | % | ||||||||||||||||||||
Monthly Premium policies | 81.0 | 87.3 | 83.7 | 83.0 | ||||||||||||||||||||||||
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||
NIW by Purchase vs. Refinance | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
Purchase | 84.4 | % | 73.9 | % | 85.2 | % | 79.2 | % | ||||||||||||||||||||
Refinance | 15.6 | 26.1 | 14.8 | 20.8 | ||||||||||||||||||||||||
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||
Exhibit D, continued | ||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
Supplemental Information | ||||||||||||||||||||||||||||
New Insurance Written: Bulk | ||||||||||||||||||||||||||||
NIW by Credit Score | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
($ in thousands) |
||||||||||||||||||||||||||||
>=760 | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | 45,625 | 49.0 | % | ||||||||||||
740-759 |
— | — | — | — | — | — | 18,154 | 19.5 | ||||||||||||||||||||
720-739 |
— | — | — | — | — | — | 11,475 | 12.3 | ||||||||||||||||||||
700-719 |
— | — | — | — | — | — | 8,220 | 8.8 | ||||||||||||||||||||
680-699 |
— | — | — | — | — | — | 6,453 | 7.0 | ||||||||||||||||||||
<=679 | — | — | — | — | — | — | 3,127 | 3.4 | ||||||||||||||||||||
Total | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | 93,054 | 100.0 | % | ||||||||||||
Weighted average credit score | N/A | N/A | N/A | 750 | ||||||||||||||||||||||||
NIW by LTV | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||
($ in thousands) |
||||||||||||||||||||||||||||
85.00% and below | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | 755 | 0.8 | % | ||||||||||||
85.01% to 90.00% | — | — | — | — | — | — | 27,757 | 29.8 | ||||||||||||||||||||
90.01% to 95.00% | — | — | — | — | — | — | 64,542 | 69.4 | ||||||||||||||||||||
95.01% and above | — | — | — | — | — | — | — | — | ||||||||||||||||||||
Total | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | — | 0.0 | % | $ | 93,054 | 100.0 | % | ||||||||||||
Weighted average LTV | N/A | N/A | N/A | 91 | % | |||||||||||||||||||||||
NIW by Product | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
Single Premium policies | 0.0 | % | 0.0 | % | 0.0 | % | 100.0 | % | ||||||||||||||||||||
Monthly Premium policies | — | — | — | — | ||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 100.0 | % | |||||||||||||||||||||
NIW by Purchase vs. Refinance | ||||||||||||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||
Purchase | 0.0 | % | 0.0 | % | 0.0 | % | 100.0 | % | ||||||||||||||||||||
Refinance | — | — | — | — | ||||||||||||||||||||||||
0.0 | % | 0.0 | % | 0.0 | % | 100.0 | % | |||||||||||||||||||||
Exhibit E | |||||||||||||||||||||
|
|||||||||||||||||||||
Supplemental Information | |||||||||||||||||||||
Insurance in Force and Risk in Force | |||||||||||||||||||||
Portfolio by Credit Score | |||||||||||||||||||||
Total IIF by FICO score | |
|
|
||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||
>=760 | $ | 48,668,705 | 44.1 | % | $ | 46,220,799 | 44.5 | % | $ | 37,858,422 | 45.5 | % | |||||||||
740-759 |
17,939,206 | 16.2 | 16,890,061 | 16.2 | 13,760,610 | 16.5 | |||||||||||||||
720-739 |
15,761,787 | 14.3 | 14,767,164 | 14.2 | 11,855,648 | 14.2 | |||||||||||||||
700-719 |
12,167,285 | 11.0 | 11,307,184 | 10.9 | 8,712,971 | 10.5 | |||||||||||||||
680-699 |
9,156,196 | 8.3 | 8,523,233 | 8.2 | 6,611,166 | 7.9 | |||||||||||||||
<=679 | 6,768,771 | 6.1 | 6,227,866 | 6.0 | 4,466,705 | 5.4 | |||||||||||||||
Total | $ | 110,461,950 | 100.0 | % | $ | 103,936,307 | 100.0 | % | $ | 83,265,522 | 100.0 | % | |||||||||
Weighted average credit score | 747 | 747 | 749 | ||||||||||||||||||
Total RIF by FICO score |
|
|
|
||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||
>=760 | $ | 12,058,196 | 43.9 | % | $ | 11,434,540 | 44.3 | % | $ | 9,319,522 | 45.2 | % | |||||||||
740-759 |
4,485,439 | 16.4 | 4,218,828 | 16.3 | 3,434,392 | 16.7 | |||||||||||||||
720-739 |
3,957,922 | 14.4 | 3,707,571 | 14.4 | 2,970,941 | 14.4 | |||||||||||||||
700-719 |
3,018,341 | 11.0 | 2,805,886 | 10.9 | 2,151,657 | 10.4 | |||||||||||||||
680-699 |
2,286,082 | 8.3 | 2,129,638 | 8.2 | 1,656,791 | 8.0 | |||||||||||||||
<=679 | 1,638,005 | 6.0 | 1,510,895 | 5.9 | 1,094,014 | 5.3 | |||||||||||||||
Total | $ | 27,443,985 | 100.0 | % | $ | 25,807,358 | 100.0 | % | $ | 20,627,317 | 100.0 | % | |||||||||
Portfolio by LTV | |||||||||||||||||||||
Total IIF by LTV | |
|
|
||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||
85.00% and below | $ | 12,917,751 | 11.7 | % | $ | 12,103,499 | 11.6 | % | $ | 9,756,578 | 11.7 | % | |||||||||
85.01% to 90.00% | 34,794,108 | 31.5 | 33,129,815 | 31.9 | 27,409,202 | 32.9 | |||||||||||||||
90.01% to 95.00% | 54,323,103 | 49.2 | 51,684,041 | 49.7 | 42,854,633 | 51.5 | |||||||||||||||
95.01% and above | 8,426,988 | 7.6 | 7,018,952 | 6.8 | 3,245,109 | 3.9 | |||||||||||||||
Total | $ | 110,461,950 | 100.0 | % | $ | 103,936,307 | 100.0 | % | $ | 83,265,522 | 100.0 | % | |||||||||
Weighted average LTV | 92 | % | 92 | % | 92 | % | |||||||||||||||
Total RIF by LTV | |
|
|
||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||
85.00% and below | $ | 1,462,351 | 5.3 | % | $ | 1,366,982 | 5.3 | % | $ | 1,101,947 | 5.3 | % | |||||||||
85.01% to 90.00% | 8,262,322 | 30.1 | 7,858,283 | 30.4 | 6,512,613 | 31.6 | |||||||||||||||
90.01% to 95.00% | 15,576,125 | 56.8 | 14,810,490 | 57.4 | 12,234,306 | 59.3 | |||||||||||||||
95.01% and above | 2,143,187 | 7.8 | 1,771,603 | 6.9 | 778,451 | 3.8 | |||||||||||||||
Total | $ | 27,443,985 | 100.0 | % | $ | 25,807,358 | 100.0 | % | $ | 20,627,317 | 100.0 | % | |||||||||
Portfolio by Loan Amortization Period | |||||||||||||||||||||
Total IIF by Loan Amortization Period | |
|
|
||||||||||||||||||
($ in thousands) |
|||||||||||||||||||||
FRM 30 years and higher | $ | 100,592,946 | 91.1 | % | $ | 94,299,877 | 90.7 | % | $ | 75,428,964 | 90.6 | % | |||||||||
FRM 20-25 years | 2,879,977 | 2.6 | 2,695,714 | 2.6 | 2,113,529 | 2.5 | |||||||||||||||
FRM 15 years | 3,857,152 | 3.5 | 3,779,626 | 3.7 | 3,066,893 | 3.7 | |||||||||||||||
ARM 5 years and higher | 3,131,875 | 2.8 | 3,161,090 | 3.0 | 2,656,136 | 3.2 | |||||||||||||||
Total | $ | 110,461,950 | 100.0 | % | $ | 103,936,307 | 100.0 | % | $ | 83,265,522 | 100.0 | % | |||||||||
Exhibit F | |||||||||||||||
|
|||||||||||||||
Supplemental Information | |||||||||||||||
Other Risk in Force | |||||||||||||||
($ in thousands) |
|
|
|
||||||||||||
GSE Risk Share (1) | $ | 538,944 | $ | 501,485 | $ | 384,103 | |||||||||
Weighted average credit score | 749 | 749 | 749 | ||||||||||||
Weighted average LTV | 84 | % | 84 | % | 82 | % | |||||||||
(1) |
Exhibit G | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
Supplemental Information | ||||||||||||||||||||||||||||||||||
Portfolio Vintage Data | ||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
Insurance in Force | ||||||||||||||||||||||||||||||||||
Origination Year |
Original |
Remaining |
% Remaining of |
Number of |
% Purchase | >90% LTV | >95% LTV | FICO < 700 | FICO >= 760 | % FRM |
Incurred |
Number of |
||||||||||||||||||||||
2010 | $ | 245,898 | $ | 14,320 | 5.8 | % | 100 | 77.7 | % | 63.2 | % | 0.0 | % | 2.6 | % | 60.8 | % | 100.0 | % | 2.6 | % | — | ||||||||||||
2011 | 3,229,720 | 392,583 | 12.2 | 2,237 | 77.0 | 47.6 | 0.2 | 5.5 | 54.4 | 96.7 | 3.6 | 40 | ||||||||||||||||||||||
2012 | 11,241,161 | 2,759,869 | 24.6 | 14,221 | 76.7 | 56.3 | 0.5 | 5.6 | 56.1 | 98.4 | 2.5 | 161 | ||||||||||||||||||||||
2013 | 21,152,638 | 6,905,742 | 32.6 | 35,003 | 79.6 | 58.2 | 1.9 | 7.7 | 51.5 | 97.8 | 2.5 | 440 | ||||||||||||||||||||||
2014 | 24,799,434 | 10,794,703 | 43.5 | 55,665 | 87.9 | 61.8 | 4.1 | 15.4 | 42.0 | 95.5 | 3.6 | 890 | ||||||||||||||||||||||
2015 | 26,193,656 | 17,283,506 | 66.0 | 79,549 | 83.4 | 56.6 | 2.5 | 14.5 | 44.1 | 96.9 | 4.0 | 1,023 | ||||||||||||||||||||||
2016 | 34,949,319 | 30,252,690 | 86.6 | 129,285 | 80.3 | 54.5 | 6.2 | 13.9 | 45.2 | 98.1 | 4.6 | 1,164 | ||||||||||||||||||||||
2017 | 43,858,322 | 42,058,537 | 95.9 | 180,417 | 85.2 | 57.1 | 13.2 | 16.3 | 41.7 | 96.9 | 7.5 | 1,065 | ||||||||||||||||||||||
Total | $ | 165,670,148 | $ | 110,461,950 | 66.7 | 496,477 | 83.2 | 56.8 | 7.6 | 14.4 | 44.1 | 97.2 | 3.7 | 4,783 | ||||||||||||||||||||
(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 | |||||||||||||||
|
|||||||||||||||
Supplemental Information | |||||||||||||||
Portfolio Geographic Data | |||||||||||||||
IIF by State | |||||||||||||||
|
|
|
|||||||||||||
CA | 9.4 | % | 9.4 | % | 9.4 | % | |||||||||
TX | 8.0 | 8.1 | 8.2 | ||||||||||||
FL | 7.0 | 7.0 | 6.6 | ||||||||||||
WA | 4.8 | 4.8 | 4.8 | ||||||||||||
IL | 4.0 | 4.0 | 4.0 | ||||||||||||
NJ | 3.7 | 3.6 | 3.5 | ||||||||||||
NC | 3.5 | 3.6 | 3.7 | ||||||||||||
GA | 3.4 | 3.4 | 3.4 | ||||||||||||
OH | 3.2 | 3.2 | 3.1 | ||||||||||||
AZ | 3.1 | 3.1 | 3.2 | ||||||||||||
All Others | 49.9 | 49.8 | 50.1 | ||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||
RIF by State | |||||||||||||||
|
|
|
|||||||||||||
CA | 9.1 | % | 9.1 | % | 9.0 | % | |||||||||
TX | 8.3 | 8.3 | 8.5 | ||||||||||||
FL | 7.1 | 7.1 | 6.9 | ||||||||||||
WA | 4.9 | 4.9 | 4.8 | ||||||||||||
IL | 3.9 | 3.9 | 4.0 | ||||||||||||
NJ | 3.6 | 3.6 | 3.5 | ||||||||||||
NC | 3.5 | 3.6 | 3.7 | ||||||||||||
GA | 3.5 | 3.5 | 3.5 | ||||||||||||
OH | 3.2 | 3.2 | 3.1 | ||||||||||||
MN | 3.2 | 3.2 | 3.3 | ||||||||||||
All Others | 49.7 | 49.6 | 49.7 | ||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||
Exhibit I | ||||||||||||||||||
|
||||||||||||||||||
Supplemental Information | ||||||||||||||||||
Defaults, Reserve for Losses and LAE, and Claims | ||||||||||||||||||
Rollforward of Insured Loans in Default | ||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||
|
|
|
|
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||
Beginning default inventory | 2,153 | 1,453 | 1,757 | 1,028 | ||||||||||||||
Plus: new defaults | 4,332 | 1,208 | 8,229 | 3,746 | ||||||||||||||
Less: cures | (1,648 | ) | (861 | ) | (4,970 | ) | (2,857 | ) | ||||||||||
Less: claims paid | (53 | ) | (39 | ) | (229 | ) | (154 | ) | ||||||||||
Less: rescissions and denials, net | (1 | ) | (4 | ) | (4 | ) | (6 | ) | ||||||||||
Ending default inventory | 4,783 | 1,757 | 4,783 | 1,757 | ||||||||||||||
Rollforward of Reserve for Losses and LAE | ||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||
|
|
|
|
|||||||||||||||
($ in thousands) |
2017 | 2016 | 2017 | 2016 | ||||||||||||||
Reserve for losses and LAE at beginning of period | $ | 31,579 | $ | 25,731 | $ | 28,142 | $ | 17,760 | ||||||||||
Add provision for losses and LAE occurring in: | ||||||||||||||||||
Current year | 18,912 | 5,502 | 38,178 | 21,889 | ||||||||||||||
Prior years | (1,456 | ) | (1,637 | ) | (10,946 | ) | (6,364 | ) | ||||||||||
Incurred losses during the period | 17,456 | 3,865 | 27,232 | 15,525 | ||||||||||||||
Deduct payments for losses and LAE occurring in: | ||||||||||||||||||
Current year | 390 | 460 | 633 | 927 | ||||||||||||||
Prior years | 1,795 | 994 | 7,891 | 4,216 | ||||||||||||||
Loss and LAE payments during the period | 2,185 | 1,454 | 8,524 | 5,143 | ||||||||||||||
Reserve for losses and LAE at end of period | $ | 46,850 | $ | 28,142 | $ | 46,850 | $ | 28,142 | ||||||||||
Claims | ||||||||||||||||||
Three Months Ended | Year Ended | |||||||||||||||||
|
|
|
|
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||
Number of claims paid | 53 | 39 | 229 | 154 | ||||||||||||||
Total amount paid for claims (in thousands) | $ | 2,125 | $ | 1,438 | $ | 8,280 | $ | 5,028 | ||||||||||
Average amount paid per claim (in thousands) | $ | 40 | $ | 37 | $ | 36 | $ | 33 | ||||||||||
Severity | 87 | % | 70 | % | 83 | % | 73 | % | ||||||||||
Exhibit I, continued | |||||||||||||||||||
|
|||||||||||||||||||
Supplemental Information | |||||||||||||||||||
Defaults, Reserve for Losses and LAE, and Claims | |||||||||||||||||||
|
|||||||||||||||||||
Number of |
Percentage of |
Amount of |
Percentage of |
Defaulted RIF |
Reserves as a |
||||||||||||||
($ in thousands) |
|||||||||||||||||||
Missed Payments: | |||||||||||||||||||
Three payments or less | 3,243 | 68 | % | $ | 15,925 | 37 | % | $ | 187,163 | 9 | % | ||||||||
Four to eleven payments | 1,284 | 27 | 18,087 | 42 | 73,547 | 25 | |||||||||||||
Twelve or more payments | 211 | 4 | 6,781 | 16 | 11,139 | 61 | |||||||||||||
Pending claims | 45 | 1 | 2,075 | 5 | 2,355 | 88 | |||||||||||||
Total case reserves | 4,783 | 100 | % | 42,868 | 100 | % | $ | 274,204 | 16 | ||||||||||
IBNR | 3,215 | ||||||||||||||||||
LAE | 767 | ||||||||||||||||||
Total reserves for losses and LAE | $ | 46,850 | |||||||||||||||||
Average reserve per default: | |||||||||||||||||||
Case | $ | 9.0 | |||||||||||||||||
Total | $ | 9.8 | |||||||||||||||||
Default Rate | 0.96 | % | |||||||||||||||||
December 31, 2016 | |||||||||||||||||||
Number of |
Percentage of |
Amount of |
Percentage of |
Defaulted RIF |
Reserves as a |
||||||||||||||
($ in thousands) |
|||||||||||||||||||
Missed Payments: | |||||||||||||||||||
Three payments or less | 914 | 52 | % | $ | 6,615 | 26 | % | $ | 50,737 | 13 | % | ||||||||
Four to eleven payments | 620 | 35 | 11,505 | 45 | 32,833 | 35 | |||||||||||||
Twelve or more payments | 179 | 10 | 5,678 | 22 | 9,575 | 59 | |||||||||||||
Pending claims | 44 | 3 | 1,960 | 7 | 2,272 | 86 | |||||||||||||
Total case reserves | 1,757 | 100 | % | 25,758 | 100 | % | $ | 95,417 | 27 | ||||||||||
IBNR | 1,932 | ||||||||||||||||||
LAE | 452 | ||||||||||||||||||
Total reserves for losses and LAE | $ | 28,142 | |||||||||||||||||
Average reserve per default: | |||||||||||||||||||
Case | $ | 14.7 | |||||||||||||||||
Total | $ | 16.0 | |||||||||||||||||
Default Rate | 0.47 | % | |||||||||||||||||
Exhibit J | |||||||||||||||
|
|||||||||||||||
Supplemental Information | |||||||||||||||
Investment Portfolio | |||||||||||||||
Investment Portfolio by Asset Class | |||||||||||||||
Asset Class | December 31, 2017 | December 31, 2016 | |||||||||||||
($ in thousands) |
Fair Value | Percent | Fair Value | Percent | |||||||||||
|
$ | 227,805 | 9.9 | % | $ | 191,548 | 11.9 | % | |||||||
|
33,114 | 1.4 | 18,441 | 1.1 | |||||||||||
|
456,037 | 19.8 | 316,494 | 19.6 | |||||||||||
Municipal debt securities | 465,255 | 20.2 | 334,324 | 20.7 | |||||||||||
Corporate debt securities | 611,728 | 26.5 | 456,357 | 28.3 | |||||||||||
Residential and commercial mortgage securities | 79,407 | 3.5 | 68,336 | 4.2 | |||||||||||
Asset-backed securities | 167,922 | 7.3 | 127,172 | 7.9 | |||||||||||
Money market funds | 263,797 | 11.4 | 102,430 | 6.3 | |||||||||||
Total Investments | $ | 2,305,065 | 100.0 | % | $ | 1,615,102 | 100.0 | % | |||||||
Investment Portfolio by Credit Rating | |||||||||||||||
Rating (1) | December 31, 2017 | December 31, 2016 | |||||||||||||
($ in thousands) |
Fair Value | Percent | Fair Value | Percent | |||||||||||
Aaa | $ | 1,160,200 | 50.3 | % | $ | 780,513 | 48.3 | % | |||||||
Aa1 | 115,237 | 5.0 | 88,977 | 5.5 | |||||||||||
Aa2 | 123,551 | 5.4 | 101,772 | 6.3 | |||||||||||
Aa3 | 127,785 | 5.6 | 89,421 | 5.5 | |||||||||||
A1 | 205,369 | 8.9 | 143,938 | 8.9 | |||||||||||
A2 | 157,651 | 6.8 | 126,113 | 7.8 | |||||||||||
A3 | 148,246 | 6.4 | 95,926 | 6.0 | |||||||||||
Baa1 | 115,178 | 5.0 | 85,864 | 5.3 | |||||||||||
Baa2 | 87,869 | 3.8 | 71,950 | 4.5 | |||||||||||
Baa3 | 43,024 | 1.9 | 24,544 | 1.5 | |||||||||||
Below Baa3 | 20,955 | 0.9 | 6,084 | 0.4 | |||||||||||
Total Investments | $ | 2,305,065 | 100.0 | % | $ | 1,615,102 | 100.0 | % | |||||||
(1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available. | |||||||||||||||
Investment Portfolio by Duration and Book Yield | |||||||||||||||
Effective Duration | December 31, 2017 | December 31, 2016 | |||||||||||||
($ in thousands) |
Fair Value | Percent | Fair Value | Percent | |||||||||||
< 1 Year | $ | 628,958 | 27.3 | % | $ | 329,901 | 20.4 | % | |||||||
1 to < 2 Years | 164,856 | 7.2 | 153,184 | 9.5 | |||||||||||
2 to < 3 Years | 280,177 | 12.2 | 156,620 | 9.7 | |||||||||||
3 to < 4 Years | 263,799 | 11.4 | 176,896 | 11.0 | |||||||||||
4 to < 5 Years | 263,273 | 11.4 | 139,115 | 8.6 | |||||||||||
5 or more Years | 704,002 | 30.5 | 659,386 | 40.8 | |||||||||||
Total Investments | $ | 2,305,065 | 100.0 | % | $ | 1,615,102 | 100.0 | % | |||||||
Pre-tax investment income yield: | |||||||||||||||
Three months ended December 31, 2017 | 2.23 | % | |||||||||||||
Year ended December 31, 2017 | 2.22 | % | |||||||||||||
Net cash and investments at holding company, |
|||||||||||||||
($ in thousands) |
|||||||||||||||
As of December 31, 2017 | $ | 104,167 | |||||||||||||
As of December 31, 2016 | $ | 46,561 | |||||||||||||
Exhibit K | |||||||||
|
|||||||||
Supplemental Information | |||||||||
Insurance Company Capital | |||||||||
December 31, 2017 | December 31, 2016 | ||||||||
($ in thousands) |
|||||||||
|
|||||||||
Combined statutory capital (1) | $ | 1,528,869 | $ | 1,144,279 | |||||
Combined net risk in force (2) | $ | 21,637,409 | $ | 16,801,992 | |||||
Risk-to-capital ratios: (3) | |||||||||
|
14.7:1 | 15.3:1 | |||||||
|
5.4:1 | 6.8:1 | |||||||
Combined (4) | 14.2:1 | 14.7:1 | |||||||
Essent Reinsurance Ltd.: | |||||||||
Stockholder's equity (GAAP basis) | $ | 662,819 | $ | 401,273 | |||||
Net risk in force (2) | $ | 6,299,437 | $ | 4,181,737 | |||||
(1) Combined statutory capital equals the sum of statutory capital of |
(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 |
Exhibit L | |||||
|
|||||
Supplemental Information | |||||
Reconciliation of Non-GAAP Financial Measure - Adjusted Book Value per Share | |||||
We believe that long-term growth in Adjusted Book Value per Share is an important measure of our financial performance and is a measure used to determine vesting on certain restricted stock granted to senior management under the Company’s long-term incentive plan. Adjusted Book Value per Share is a financial measure that is not calculated under standards or rules that comprise accounting principles generally accepted in |
|||||
Adjusted Book Value per Share is calculated by dividing Adjusted Book Value by Common Shares and Share Units Outstanding. Adjusted Book Value is defined as consolidated stockholders’ equity of the Company, excluding accumulated other comprehensive income (loss) plus the proceeds, if any, from the assumed exercise of all "in-the-money" options, warrants and similar instruments. Common Shares and Share Units Outstanding is defined as total common shares outstanding plus all equity instruments (including restricted share units) issued to management and the Board of Directors and any "in-the-money" options, warrants and similar instruments. Accumulated other comprehensive income (loss) includes unrealized gains and losses that arise from changes in the market value of the Company’s investments that are classified as available for sale. The Company does not view these unrealized gains and losses to be indicative of our fundamental operating performance. As of December 31, 2017 and December 31, 2016, 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 December 31, 2017 and December 31, 2016 in accordance with Regulation G: |
|||||
(In thousands, except per share amounts) |
December 31, 2017 | December 31, 2016 | ||||||
Numerator: | ||||||||
Total Stockholders' Equity (Book Value) | $ | 1,940,436 | $ | 1,343,773 | ||||
Subtract: Accumulated Other Comprehensive Income (Loss) | (3,252 | ) | (12,255 | ) | ||||
Adjusted Book Value | $ | 1,943,688 | $ | 1,356,028 | ||||
Denominator: | ||||||||
Total Common Shares Outstanding | 98,434 | 93,105 | ||||||
Add: Restricted Share Units Outstanding | 536 | 493 | ||||||
Total Common Shares and Share Units Outstanding | 98,970 | 93,598 | ||||||
Adjusted Book Value per Share | $ | 19.64 | $ | 14.49 | ||||
View source version on businesswire.com: http://www.businesswire.com/news/home/20180209005061/en/
Media Contact
610-230-0556
[email protected]
or
Investor Relations Contact
855-809-ESNT
[email protected]
Source:
Capital BlueCross Ranks Highest Among Health Insurers Nationally in American Customer Satisfaction Index for Fourth Year
Small Businesses Impacted by Wildfires in British Columbia Receive Recovery Support
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News