Q4 2023 Supplement
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 Consolidated Historical Quarterly Data
Exhibit D
Exhibit E New Insurance Written -
Exhibit G Other Risk in Force
Exhibit H
Exhibit I
Exhibit J
Exhibit K Rollforward of Defaults and Reserve for Losses and LAE
Exhibit L Detail of Reserves by Default Delinquency Exhibit M Investments Available for Sale
Exhibit O Loss, Expense and Combined Ratios and Reconciliation of Non-GAAP Financial Measures
Exhibit A
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
|
Three Months Ended |
Year Ended |
||||||||||
|
(In thousands, except per share amounts) |
2023 |
2022 |
2023 |
2022 |
|||||||
|
Revenues: |
|||||||||||
|
Direct premiums written |
$ |
269,255 |
$ |
235,015 |
$ |
1,028,781 |
$ |
927,702 |
|||
|
Ceded premiums |
(31,068) |
(34,289) |
(134,499) |
(107,673) |
|||||||
|
Net premiums written |
238,187 |
200,726 |
894,282 |
820,029 |
|||||||
|
Decrease in unearned premiums |
7,427 |
6,526 |
22,624 |
22,498 |
|||||||
|
Net premiums earned |
245,614 |
207,252 |
916,906 |
842,527 |
|||||||
|
Net investment income |
50,581 |
37,796 |
186,139 |
124,409 |
|||||||
|
Realized investment gains (losses), net |
(4,892) |
(5,524) |
(7,204) |
(13,172) |
|||||||
|
Income (loss) from other invested assets |
(421) |
(7,599) |
(11,118) |
28,676 |
|||||||
|
Other income (loss) |
6,395 |
(1,888) |
25,036 |
18,384 |
|||||||
|
Total revenues |
297,277 |
230,037 |
1,109,759 |
1,000,824 |
|||||||
|
Losses and expenses: |
|||||||||||
|
Provision (benefit) for losses and LAE |
19,640 |
4,101 |
31,542 |
(174,704) |
|||||||
|
Other underwriting and operating expenses |
55,248 |
46,895 |
200,431 |
171,733 |
|||||||
|
Premiums retained by agents |
11,475 |
- |
24,650 |
- |
|||||||
|
Interest expense |
7,953 |
6,045 |
30,137 |
15,608 |
|||||||
|
Total losses and expenses |
94,316 |
57,041 |
286,760 |
12,637 |
|||||||
|
Income before income taxes |
202,961 |
172,996 |
822,999 |
988,187 |
|||||||
|
Income tax expense |
27,594 |
25,630 |
126,613 |
156,834 |
|||||||
|
Net income |
$ |
175,367 |
$ |
147,366 |
$ |
696,386 |
$ |
831,353 |
|||
|
Earnings per share: |
|||||||||||
|
Basic |
$ |
1.66 |
$ |
1.38 |
$ |
6.56 |
$ |
7.75 |
|||
|
Diluted |
1.64 |
1.37 |
6.50 |
7.72 |
|||||||
|
Weighted average shares outstanding: |
|||||||||||
|
Basic |
105,733 |
106,881 |
106,222 |
107,205 |
|||||||
|
Diluted |
106,823 |
107,419 |
107,129 |
107,653 |
|||||||
|
Net income |
$ |
175,367 |
$ |
147,366 |
$ |
696,386 |
$ |
831,353 |
|||
|
Other comprehensive income (loss): |
|||||||||||
|
Change in unrealized appreciation (depreciation) of investments |
155,887 |
40,787 |
102,294 |
(433,497) |
|||||||
|
Total other comprehensive income (loss) |
155,887 |
40,787 |
102,294 |
(433,497) |
|||||||
|
Comprehensive income |
$ |
331,254 |
$ |
188,153 |
$ |
798,680 |
$ |
397,856 |
|||
2
Exhibit B
Condensed Consolidated Balance Sheets (Unaudited)
|
|
|
||||
|
(In thousands, except per share amounts) |
2023 |
2022 |
|||
|
Assets |
|||||
|
Investments |
|||||
|
Fixed maturities available for sale, at fair value |
$ |
4,335,008 |
$ |
4,489,598 |
|
|
Short-term investments available for sale, at fair value |
928,731 |
252,027 |
|||
|
Total investments available for sale |
5,263,739 |
4,741,625 |
|||
|
Other invested assets |
277,226 |
257,941 |
|||
|
Total investments |
5,540,965 |
4,999,566 |
|||
|
Cash |
141,787 |
81,240 |
|||
|
Accrued investment income |
35,689 |
33,162 |
|||
|
Accounts receivable |
63,266 |
57,399 |
|||
|
Deferred policy acquisition costs |
9,139 |
9,910 |
|||
|
Property and equipment |
41,304 |
19,571 |
|||
|
Prepaid federal income tax |
470,646 |
418,460 |
|||
|
|
72,826 |
- |
|||
|
Other assets |
51,051 |
104,489 |
|||
|
Total assets |
$ |
6,426,673 |
$ |
5,723,797 |
|
|
Liabilities and Stockholders' Equity |
|||||
|
Liabilities |
|||||
|
Reserve for losses and LAE |
$ |
260,095 |
$ |
216,464 |
|
|
Unearned premium reserve |
140,285 |
162,887 |
|||
|
Net deferred tax liability |
362,753 |
356,810 |
|||
|
Credit facility borrowings, net of deferred costs |
421,920 |
420,864 |
|||
|
Other accrued liabilities |
139,070 |
104,463 |
|||
|
Total liabilities |
1,324,123 |
1,261,488 |
|||
|
Commitments and contingencies |
|||||
|
Stockholders' Equity |
|||||
|
Common shares, |
|||||
|
Authorized - 233,333; issued and outstanding - 106,597 shares in 2023 and 107,683 shares in 2022 |
1,599 |
1,615 |
|||
|
Additional paid-in capital |
1,299,869 |
1,350,377 |
|||
|
Accumulated other comprehensive (loss) income |
(280,496) |
(382,790) |
|||
|
Retained earnings |
4,081,578 |
3,493,107 |
|||
|
Total stockholders' equity |
5,102,550 |
4,462,309 |
|||
|
Total liabilities and stockholders' equity |
$ |
6,426,673 |
$ |
5,723,797 |
|
|
Retuon average equity |
|||||
|
14.6% |
19.1% |
3
|
Exhibit C |
|||||||||||||||
|
|
|||||||||||||||
|
Supplemental Information |
|||||||||||||||
|
Consolidated Historical Quarterly Data |
|||||||||||||||
|
2023 |
2022 |
||||||||||||||
|
Selected Income Statement Data |
|
|
|
|
|
||||||||||
|
(In thousands, except per share amounts) |
|||||||||||||||
|
Revenues: |
|||||||||||||||
|
Net premiums earned: |
|||||||||||||||
|
|
$ |
211,083 |
$ |
209,351 |
$ |
195,502 |
$ |
196,565 |
$ |
192,670 |
|||||
|
GSE and other risk share |
17,166 |
16,850 |
17,727 |
14,693 |
14,582 |
||||||||||
|
|
17,365 |
20,604 |
- |
- |
- |
||||||||||
|
Net premiums earned |
245,614 |
246,805 |
213,229 |
211,258 |
207,252 |
||||||||||
|
Net investment income |
50,581 |
47,072 |
45,250 |
43,236 |
37,796 |
||||||||||
|
Realized investment gains (losses), net |
(4,892) |
(235) |
(1,589) |
(488) |
(5,524) |
||||||||||
|
Income (loss) from other invested assets |
(421) |
(3,143) |
(4,852) |
(2,702) |
(7,599) |
||||||||||
|
Other income (loss) (1) |
6,395 |
5,609 |
8,090 |
4,942 |
(1,888) |
||||||||||
|
Total revenues |
297,277 |
296,108 |
260,128 |
256,246 |
230,037 |
||||||||||
|
Losses and expenses: |
|||||||||||||||
|
Provision (benefit) for losses and LAE |
19,640 |
10,822 |
1,260 |
(180) |
4,101 |
||||||||||
|
Other underwriting and operating expenses |
55,248 |
54,814 |
42,174 |
48,195 |
46,895 |
||||||||||
|
Premiums retained by agents |
11,475 |
13,175 |
- |
- |
- |
||||||||||
|
Interest expense |
7,953 |
7,854 |
7,394 |
6,936 |
6,045 |
||||||||||
|
Total losses and expenses |
94,316 |
86,665 |
50,828 |
54,951 |
57,041 |
||||||||||
|
Income before income taxes |
202,961 |
209,443 |
209,300 |
201,295 |
172,996 |
||||||||||
|
Income tax expense (2) |
27,594 |
31,484 |
37,067 |
30,468 |
25,630 |
||||||||||
|
Net income |
$ |
175,367 |
$ |
177,959 |
$ |
172,233 |
$ |
170,827 |
$ |
147,366 |
|||||
|
Earnings per share: |
|||||||||||||||
|
Basic |
$ |
1.66 |
$ |
1.68 |
$ |
1.62 |
$ |
1.60 |
$ |
1.38 |
|||||
|
Diluted |
1.64 |
1.66 |
1.61 |
1.59 |
1.37 |
||||||||||
|
Weighted average shares outstanding: |
|||||||||||||||
|
Basic |
105,733 |
105,979 |
106,249 |
106,943 |
106,881 |
||||||||||
|
Diluted |
106,823 |
107,025 |
107,093 |
107,585 |
107,419 |
||||||||||
|
Book value per share |
$ |
47.87 |
$ |
44.98 |
$ |
44.24 |
$ |
43.18 |
$ |
41.44 |
|||||
|
Retuon average equity (annualized) |
14.2 % |
14.9% |
14.7% |
15.0% |
13.5% |
||||||||||
|
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) |
7.11% |
7.07% |
6.87% |
6.52% |
6.02% |
||||||||||
|
Debt-to-capital |
7.69% |
8.12% |
8.24% |
8.38% |
8.70% |
- 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
December 31, 2023 ,September 30, 2023 ,June 30, 2023 ,March 31, 2023 , andDecember 31, 2022 was$412 , ($898 ),$2,726 , ($368 ), and ($6,515 ), respectively. - Income tax expense for the quarters ended
December 31, 2023 ,September 30, 2023 ,June 30, 2023 ,March 31, 2023 andDecember 31, 2022 includes
(
4
Exhibit D
Supplemental Information
|
2023 |
2022 |
|||||||||
|
Other Data, continued: |
|
|
|
|
|
|||||
|
($ in thousands) |
|
New insurance written |
$ |
8,769,160 |
$ |
12,505,823 |
$ |
13,498,080 |
$ |
12,893,789 |
$ |
13,011,432 |
||||
|
New risk written |
2,409,340 |
3,458,467 |
3,726,513 |
3,548,015 |
3,522,726 |
|||||||||
|
Average insurance in force |
$ |
239,005,961 |
$ |
237,270,093 |
$ |
233,484,941 |
$ |
228,885,174 |
$ |
224,840,675 |
||||
|
Insurance in force (end of period) |
$ |
239,078,262 |
$ |
238,661,612 |
$ |
235,649,884 |
$ |
231,537,417 |
$ |
227,062,055 |
||||
|
Gross risk in force (end of period) (1) |
$ |
64,061,374 |
$ |
63,605,057 |
$ |
62,403,400 |
$ |
60,879,979 |
$ |
59,276,489 |
||||
|
Risk in force (end of period) |
$ |
54,591,590 |
$ |
53,920,308 |
$ |
53,290,643 |
$ |
51,469,312 |
$ |
49,903,626 |
||||
|
Policies in force |
822,012 |
825,248 |
821,690 |
815,751 |
808,596 |
|||||||||
|
Weighted average coverage (2) |
26.8% |
26.7% |
26.5% |
26.3% |
26.1% |
|||||||||
|
Annual persistency |
86.9% |
86.6% |
85.8% |
84.4% |
82.1% |
|||||||||
|
Loans in default (count) |
14,819 |
13,391 |
12,480 |
12,773 |
13,433 |
|||||||||
|
Percentage of loans in default |
1.80% |
1.62% |
1.52% |
1.57% |
1.66% |
|||||||||
|
|
||||||||||||||
|
Base average premium rate (3) |
0.40% |
0.40% |
0.40% |
0.40% |
0.40% |
|||||||||
|
Single premium cancellations (4) |
-% |
-% |
-% |
-% |
-% |
|||||||||
|
Gross average premium rate |
0.40% |
0.40% |
0.40% |
0.40% |
0.40% |
|||||||||
|
Ceded premiums |
(0.05%) |
(0.05%) |
(0.07%) |
(0.06%) |
(0.06%) |
|||||||||
|
Net average premium rate |
0.35% |
0.35% |
0.33% |
0.34% |
0.34% |
|||||||||
- Gross risk in force includes risk ceded under third-party reinsurance.
- Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force.
- Base average premium rate is calculated by dividing annualized base premiums earned by average insurance in force for the period.
- 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.
5
Exhibit E
Supplemental Information
New Insurance Written: Flow
NIW by Credit Score
|
Three Months Ended |
Year Ended |
||||||||||||||
|
|
|
|
|
||||||||||||
|
($ in thousands) |
|||||||||||||||
|
>=760 |
$ |
3,708,316 |
42.3% |
$ |
4,761,917 |
36.6% |
$ |
19,181,507 |
40.2% |
$ |
25,704,025 |
40.8% |
|||
|
740-759 |
1,531,800 |
17.5 |
2,428,164 |
18.7 |
8,563,621 |
18.0 |
10,927,903 |
17.3 |
|||||||
|
720-739 |
1,333,537 |
15.2 |
2,301,392 |
17.7 |
7,644,101 |
16.0 |
10,186,558 |
16.2 |
|||||||
|
700-719 |
1,256,250 |
14.3 |
1,919,146 |
14.6 |
7,148,954 |
15.0 |
8,371,867 |
13.2 |
|||||||
|
680-699 |
581,913 |
6.6 |
1,138,743 |
8.8 |
3,606,260 |
7.6 |
5,548,687 |
8.8 |
|||||||
|
<=679 |
357,344 |
4.1 |
462,070 |
3.6 |
1,522,409 |
3.2 |
2,322,026 |
3.7 |
|||||||
|
Total |
$ |
8,769,160 |
100.0% |
$ |
13,011,432 |
100.0% |
$ |
47,666,852 |
100.0% |
$ |
63,061,066 |
100.0% |
|||
|
Weighted average credit score |
747 |
744 |
746 |
746 |
NIW by LTV
|
Three Months Ended |
Year Ended |
||||||||||||||
|
|
|
|
|
||||||||||||
|
($ in thousands) |
|||||||||||||||
|
85.00% and below |
$ |
642,636 |
7.3% |
$ |
1,121,853 |
8.6% |
$ |
3,443,647 |
7.2% |
$ |
5,678,058 |
9.0% |
|||
|
85.01% to 90.00% |
1,871,854 |
21.3 |
3,075,304 |
23.6 |
9,822,916 |
20.6 |
16,732,649 |
26.5 |
|||||||
|
90.01% to 95.00% |
4,660,032 |
53.1 |
7,464,333 |
57.4 |
26,043,728 |
54.6 |
33,925,998 |
53.8 |
|||||||
|
95.01% and above |
1,594,638 |
18.3 |
1,349,942 |
10.4 |
8,356,561 |
17.6 |
6,724,361 |
10.7 |
|||||||
|
Total |
$ |
8,769,160 |
100.0% |
$ |
13,011,432 |
100.0% |
$ |
47,666,852 |
100.0% |
$ |
63,061,066 |
100.0% |
|||
|
Weighted average LTV |
93% |
93% |
93% |
93% |
NIW by Product
|
Three Months Ended |
Year Ended |
||||||||||
|
|
|
|
|
||||||||
|
Single Premium policies |
2.5% |
4.3% |
3.5% |
5.6% |
|||||||
|
Monthly Premium policies |
97.5 |
95.7 |
96.5 |
94.4 |
|||||||
|
100.0% |
100.0% |
100.0% |
100.0% |
||||||||
NIW by Purchase vs. Refinance
|
Three Months Ended |
Year Ended |
||||||||||
|
|
|
|
|
||||||||
|
Purchase |
98.7% |
98.9% |
98.8% |
97.6% |
|||||||
|
Refinance |
1.3 |
1.1 |
1.2 |
2.4 |
|||||||
|
100.0% |
100.0% |
100.0% |
100.0% |
||||||||
6
Exhibit F
Supplemental Information
Insurance in Force and Risk in Force -
Portfolio by Credit Score
|
IIF by FICO score |
|
|
|
||||||||
|
($ in thousands) |
|||||||||||
|
>=760 |
$ |
97,085,244 |
40.6% |
$ |
97,027,348 |
40.7% |
$ |
93,389,066 |
41.1% |
||
|
740-759 |
41,490,720 |
17.4 |
41,362,480 |
17.3 |
38,842,311 |
17.2 |
|||||
|
720-739 |
37,435,781 |
15.7 |
37,297,809 |
15.6 |
34,981,632 |
15.4 |
|||||
|
700-719 |
31,932,469 |
13.4 |
31,674,346 |
13.3 |
29,146,543 |
12.8 |
|||||
|
680-699 |
19,780,944 |
8.3 |
19,850,176 |
8.3 |
18,859,824 |
8.3 |
|||||
|
<=679 |
11,353,104 |
4.6 |
11,449,453 |
4.8 |
11,842,679 |
5.2 |
|||||
|
Total |
$ |
239,078,262 |
100.0% |
$ |
238,661,612 |
100.0% |
$ |
227,062,055 |
100.0% |
||
|
Weighted average credit score |
746 |
746 |
746 |
|
Gross RIF by FICO score |
|
|
|
||||||||
|
($ in thousands) |
|||||||||||
|
>=760 |
$ |
25,752,549 |
40.2% |
$ |
25,594,262 |
40.1% |
$ |
24,152,726 |
40.8% |
||
|
740-759 |
11,268,607 |
17.6 |
11,165,727 |
17.6 |
10,255,195 |
17.3 |
|||||
|
720-739 |
10,179,683 |
15.9 |
10,090,889 |
15.9 |
9,276,750 |
15.6 |
|||||
|
700-719 |
8,687,001 |
13.6 |
8,568,811 |
13.5 |
7,696,965 |
13.0 |
|||||
|
680-699 |
5,330,894 |
8.3 |
5,327,434 |
8.4 |
4,963,470 |
8.4 |
|||||
|
<=679 |
2,842,640 |
4.4 |
2,857,934 |
4.5 |
2,931,383 |
4.9 |
|||||
|
Total |
$ |
64,061,374 |
100.0% |
$ |
63,605,057 |
100.0% |
$ |
59,276,489 |
100.0% |
||
Portfolio by LTV
|
IIF by LTV |
|
|
|
||||||||
|
($ in thousands) |
|||||||||||
|
85.00% and below |
$ |
19,869,776 |
8.3% |
$ |
21,226,685 |
8.9% |
$ |
24,454,468 |
10.8% |
||
|
85.01% to 90.00% |
62,973,580 |
26.3 |
63,374,562 |
26.6 |
63,436,445 |
27.8 |
|||||
|
90.01% to 95.00% |
119,764,184 |
50.1 |
118,461,030 |
49.6 |
107,932,064 |
47.6 |
|||||
|
95.01% and above |
36,470,722 |
15.3 |
35,599,335 |
14.9 |
31,239,078 |
13.8 |
|||||
|
Total |
$ |
239,078,262 |
100.0% |
$ |
238,661,612 |
100.0% |
$ |
227,062,055 |
100.0% |
||
|
Weighted average LTV |
93% |
93% |
92% |
||||||||
|
Gross RIF by LTV |
|
|
|
||||||||
|
($ in thousands) |
|||||||||||
|
85.00% and below |
$ |
2,364,232 |
3.7% |
$ |
2,525,753 |
4.0% |
$ |
2,903,877 |
4.9% |
||
|
85.01% to 90.00% |
15,494,172 |
24.2 |
15,566,095 |
24.5 |
15,477,031 |
26.1 |
|||||
|
90.01% to 95.00% |
35,260,761 |
55.0 |
34,848,762 |
54.8 |
31,642,669 |
53.4 |
|||||
|
95.01% and above |
10,942,209 |
17.1 |
10,664,447 |
16.7 |
9,252,912 |
15.6 |
|||||
|
Total |
$ |
64,061,374 |
100.0% |
$ |
63,605,057 |
100.0% |
$ |
59,276,489 |
100.0% |
||
|
Portfolio by Loan Amortization Period |
|||||||||||
|
IIF by Loan Amortization Period |
|
|
|
||||||||
|
($ in thousands) |
|||||||||||
|
FRM 30 years and higher |
$ |
232,995,380 |
97.5% |
$ |
232,186,999 |
97.3% |
$ |
219,416,408 |
96.7% |
||
|
FRM 20-25 years |
1,685,700 |
0.7 |
1,910,610 |
0.8 |
2,601,108 |
1.1 |
|||||
|
FRM 15 years |
1,505,759 |
0.6 |
1,719,467 |
0.7 |
2,552,931 |
1.1 |
|||||
|
ARM 5 years and higher |
2,891,423 |
1.2 |
2,844,536 |
1.2 |
2,491,608 |
1.1 |
|||||
|
Total |
$ |
239,078,262 |
100.0% |
$ |
238,661,612 |
100.0% |
$ |
227,062,055 |
100.0% |
||
7
|
Exhibit G |
|||||||||||||||||
|
|
|||||||||||||||||
|
Supplemental Information |
|||||||||||||||||
|
Other Risk in Force |
|||||||||||||||||
|
2023 |
2022 |
||||||||||||||||
|
($ in thousands) |
|
|
|
|
|
||||||||||||
|
GSE and other risk share (1): |
|||||||||||||||||
|
Risk in Force |
$ |
2,244,944 |
$ |
2,247,393 |
$ |
2,276,702 |
$ |
2,098,033 |
$ |
2,030,571 |
|||||||
|
Reserve for losses and LAE |
$ |
29 |
$ |
54 |
$ |
55 |
$ |
65 |
$ |
74 |
|||||||
|
Weighted average credit score |
749 |
749 |
749 |
749 |
749 |
||||||||||||
|
Weighted average LTV |
82% |
82% |
83% |
83% |
83% |
- 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 byFreddie Mac andFannie Mae .
8
Exhibit H
Supplemental Information
|
Insurance in Force |
|||||||||||||||
|
Original |
Remaining |
% Remaining of |
Number of |
Weighted |
Incurred Loss |
Number of |
Percentage of |
||||||||
|
Insurance |
Insurance |
Ratio |
|||||||||||||
|
Year |
Written |
in Force |
Original |
Policies in |
Average |
% Purchase |
>90% LTV |
>95% LTV |
FICO <>700 |
FICO >= 760 |
(Inception to |
Loans in |
Loans in |
||
|
($ in thousands) |
($ in thousands) |
Insurance |
Force |
Coupon |
Date) (1) |
Default |
Default |
||||||||
|
2010 - 2014 |
$ |
60,668,851 |
$ |
1,432,521 |
2.4% |
8,762 |
4.31% |
71.2% |
59.2% |
7.3% |
14.6% |
44.4% |
2.5 % |
379 |
4.33% |
|
2015 |
26,193,656 |
1,345,073 |
5.1 |
8,143 |
4.23 |
82.9 |
72.5 |
5.0 |
18.2 |
39.1 |
2.5 |
319 |
3.92 |
||
|
2016 |
34,949,319 |
3,015,806 |
8.6 |
17,568 |
3.90 |
87.6 |
80.8 |
12.4 |
16.0 |
42.2 |
2.2 |
545 |
3.10 |
||
|
2017 |
43,858,322 |
4,792,840 |
10.9 |
28,705 |
4.28 |
91.4 |
72.6 |
21.0 |
20.5 |
37.6 |
3.4 |
1,166 |
4.06 |
||
|
2018 |
47,508,525 |
5,570,630 |
11.7 |
31,331 |
4.79 |
94.9 |
72.0 |
26.2 |
21.7 |
32.6 |
4.5 |
1,498 |
4.78 |
||
|
2019 |
63,569,183 |
12,360,264 |
19.4 |
59,051 |
4.23 |
88.4 |
69.0 |
24.9 |
18.8 |
35.4 |
4.3 |
1,913 |
3.24 |
||
|
2020 |
107,944,065 |
46,454,833 |
43.0 |
178,941 |
3.19 |
69.0 |
57.5 |
13.3 |
10.8 |
45.6 |
3.1 |
2,511 |
1.40 |
||
|
2021 |
84,218,250 |
61,442,213 |
73.0 |
200,700 |
3.09 |
86.9 |
63.3 |
15.6 |
13.8 |
40.5 |
7.1 |
3,410 |
1.70 |
||
|
2022 |
63,061,262 |
56,943,590 |
90.3 |
162,074 |
5.07 |
97.9 |
65.4 |
11.2 |
12.6 |
39.7 |
20.1 |
2,456 |
1.52 |
||
|
2023 |
47,666,852 |
45,720,492 |
95.9 |
126,737 |
6.66 |
98.8 |
72.4 |
18.1 |
10.9 |
39.4 |
14.5 |
622 |
0.49 |
||
|
Total |
$ |
579,638,285 |
$ |
239,078,262 |
41.2 |
822,012 |
4.41 |
88.5 |
65.3 |
15.3 |
13.0 |
40.6 |
4.4 |
14,819 |
1.80 |
- Incurred loss ratio is calculated by dividing the sum of case reserves and cumulative amount paid for claims by cumulative net premiums earned.
9
Exhibit I
Supplemental Information
($ in thousands)
Insurance Linked Notes (1)
|
Earned Premiums Ceded |
|||||||||||||||||||||||||||
|
Remaining |
Remaining |
Original |
Remaining |
Losses |
Original |
Remaining |
Reduction in |
||||||||||||||||||||
|
Quarter-to- |
PMIERs Minimum |
||||||||||||||||||||||||||
|
Deal |
Vintage |
Insurance |
Risk |
Reinsurance |
Reinsurance in |
Ceded |
First Layer |
First Layer |
Year-to-Date |
Required |
|||||||||||||||||
|
in Force |
in Force |
in Force |
Force |
to Date |
Retention |
Retention |
Date |
Assets (3) |
|||||||||||||||||||
|
Radnor Re 2018-1 Jan. 2017 - |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
(644) |
$ |
1,137 |
$ |
- |
|||||||
|
Radnor Re 2019-1 Jan. 2018 - |
- |
- |
- |
- |
- |
- |
- |
(513) |
12,894 |
- |
|||||||||||||||||
|
Radnor Re 2019-2 Jan. 2015 - |
- |
- |
- |
- |
- |
- |
- |
(175) |
44 |
- |
|||||||||||||||||
|
Radnor Re 2020-1 Jan. 2019 - |
6,887,869 |
1,797,683 |
495,889 |
2,350 |
- |
215,605 |
213,230 |
748 |
6,536 |
- |
|||||||||||||||||
|
Radnor Re 2021-1 Aug. 2020 - |
31,673,378 |
8,233,067 |
557,911 |
309,199 |
- |
278,956 |
278,638 |
2,764 |
11,558 |
232,809 |
|||||||||||||||||
|
Radnor Re 2021-2 Apr. 2021 - |
35,958,961 |
9,735,395 |
439,407 |
339,890 |
- |
279,415 |
279,051 |
3,898 |
16,059 |
276,777 |
|||||||||||||||||
|
Radnor Re 2022-1 |
|
31,520,927 |
8,522,229 |
237,868 |
231,142 |
- |
303,761 |
303,324 |
4,311 |
17,092 |
212,651 |
||||||||||||||||
|
Radnor Re 2023-1 Aug. 2022 - |
30,639,242 |
8,380,934 |
281,462 |
281,462 |
- |
281,463 |
281,463 |
3,641 |
6,759 |
266,826 |
|||||||||||||||||
|
Total |
$ |
136,680,377 |
$ |
36,669,308 |
$ |
2,012,537 |
$ |
1,164,043 |
$ |
- |
$ |
1,359,200 |
$ |
1,355,706 |
$ |
14,030 |
$ |
72,079 |
$ |
989,063 |
|||||||
Excess of Loss Reinsurance (2)
|
Earned Premiums Ceded |
Reduction in |
||||||||||||||||||||||||||
|
Remaining |
Remaining |
Original |
Remaining |
Losses |
Original |
Remaining |
|||||||||||||||||||||
|
Quarter-to- |
PMIERs Minimum |
||||||||||||||||||||||||||
|
Deal |
Vintage |
Insurance |
Risk |
Reinsurance in |
Reinsurance in |
Ceded |
First Layer |
First Layer |
Year-to-Date |
Required |
|||||||||||||||||
|
in Force |
in Force |
Force |
Force |
to Date |
Retention |
Retention |
Date |
Assets (3) |
|||||||||||||||||||
|
XOL 2018-1 Jan. 2017 - |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
955 |
$ |
- |
|||||||
|
XOL 2019-1 Jan. 2018 - |
5,503,086 |
1,441,695 |
118,650 |
76,144 |
- |
253,643 |
245,894 |
627 |
2,489 |
- |
|||||||||||||||||
|
XOL 2020-1 Jan. 2019 - |
6,887,869 |
1,797,683 |
55,102 |
36,403 |
- |
215,605 |
213,230 |
(4) |
290 |
1,221 |
- |
||||||||||||||||
|
XOL 2022-1 Oct. 2021 - |
70,477,115 |
19,058,430 |
141,992 |
141,992 |
- |
507,114 |
506,183 |
1,611 |
6,390 |
138,081 |
|||||||||||||||||
|
Total |
$ |
82,868,070 |
$ |
22,297,808 |
$ |
315,744 |
$ |
254,539 |
$ |
- |
$ |
976,362 |
$ |
965,220 |
$ |
2,528 |
$ |
11,055 |
$ |
138,081 |
|||||||
Quota Share Reinsurance (2)
|
Losses Ceded |
Ceding Commission |
Earned Premiums Ceded |
|||||||||||||||||||||||||||
|
Remaining |
Remaining |
Reduction in |
|||||||||||||||||||||||||||
|
Ceding |
Remaining Ceded |
Remaining Ceded |
PMIERs Minimum |
||||||||||||||||||||||||||
|
Year |
Insurance |
Risk |
Quarter-to-Date |
Year-to-Date |
Quarter-to-Date |
Year-to-Date |
Quarter-to-Date |
Year-to-Date |
Required |
||||||||||||||||||||
|
Percentage |
in Force |
in Force |
Insurance in Force |
Risk in Force |
Assets (3) |
||||||||||||||||||||||||
|
|
(5) |
$ |
51,655,811 |
$ |
13,558,839 |
$ |
11,586,936 |
$ |
3,004,059 |
$ |
(164) |
$ |
(2,372) |
$ |
2,493 |
$ |
10,836 |
$ |
4,448 |
$ |
17,675 |
$ |
178,426 |
||||||
|
|
20% |
56,890,266 |
15,401,694 |
11,378,053 |
3,080,339 |
2,258 |
9,731 |
1,921 |
7,801 |
5,908 |
24,554 |
233,244 |
|||||||||||||||||
|
|
17.5% |
40,609,952 |
11,238,879 |
7,106,742 |
1,966,804 |
1,461 |
2,584 |
1,283 |
3,120 |
4,154 |
9,136 |
142,432 |
|||||||||||||||||
|
Total |
$ |
149,156,029 |
$ |
40,199,412 |
$ |
30,071,731 |
$ |
8,051,202 |
$ |
3,555 |
$ |
9,943 |
$ |
5,697 |
$ |
21,757 |
$ |
14,510 |
$ |
51,365 |
$ |
554,102 |
|||||||
- Reinsurance provided by unaffiliated special purpose insurers through the issuance of mortgage insurance-linked notes ("ILNs").
- Reinsurance provided by panels of reinsurers.
- Represents the reduction in
Essent Guaranty, Inc.'s Minimum Required Assets based on our interpretation of the PMIERs. - First layer retentions shown are ILN retention levels as a result of overlapping coverage within the vintage.
|
(5) Reinsurance coverage on 40% of eligible single premium policies and 20% of all other eligible policies. |
10 |
Attachments
Disclaimer



Essent Group Ltd. Announces Fourth Quarter & Full Year 2023 Results and Increases Quarterly Dividend
Essent Group Ltd Q4 2023 Presentation
Advisor News
- Winona County approves 11% tax levy increase
- Top firms’ 2026 market forecasts every financial advisor should know
- Retirement optimism climbs, but emotion-driven investing threatens growth
- US economy to ride tax cut tailwind but faces risks
- Investor use of online brokerage accounts, new investment techniques rises
More Advisor NewsAnnuity News
- Judge denies new trial for Jeffrey Cutter on Advisors Act violation
- Great-West Life & Annuity Insurance Company Trademark Application for “EMPOWER BENEFIT CONSULTING SERVICES” Filed: Great-West Life & Annuity Insurance Company
- 2025 Top 5 Annuity Stories: Lawsuits, layoffs and Brighthouse sale rumors
- An Application for the Trademark “DYNAMIC RETIREMENT MANAGER” Has Been Filed by Great-West Life & Annuity Insurance Company: Great-West Life & Annuity Insurance Company
- Product understanding will drive the future of insurance
More Annuity NewsHealth/Employee Benefits News
- With federal backing, Wyoming's catastrophic 'BearCare' health insurance plan could become reality
- Our View: Arizona’s rural health plan deserves full funding — not federal neglect
- NEW YEAR, NEW LAWS: GOVERNOR HOCHUL ANNOUNCES AFFORDABLE HEALTH CARE LAWS GOING INTO EFFECT ON JANUARY 1
- Thousands of Alaskans face health care ‘cliff in 2026
- As federal health tax credits end, Chicago-area leaders warn about costs to Cook County and Illinois hospitals
More Health/Employee Benefits NewsLife Insurance News
- One Bellevue Place changes hands for $90.3M
- To attract Gen Z, insurance must rewrite its story
- Baby On Board
- 2025 Top 5 Life Insurance Stories: IUL takes center stage as lawsuits pile up
- Private placement securities continue to be attractive to insurers
More Life Insurance News