Skip to main content

Essent Group Ltd. Announces Second Quarter 2025 Results and Declares Quarterly Dividend

Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended June 30, 2025 of $195.3 million or $1.93 per diluted share, compared to $203.6 million or $1.91 per diluted share for the quarter ended June 30, 2024.

Essent also announced today that its Board of Directors has declared a quarterly cash dividend of $0.31 per common share. The dividend is payable on September 10, 2025, to shareholders of record on August 29, 2025.

“We are pleased with our second quarter 2025 financial results, which reflect continued strength in credit, elevated portfolio persistency and increased investment income,” said Mark A. Casale, Chairman and Chief Executive Officer. “Essent’s consistent execution and resilient operating model continue to drive high-quality earnings and growth in book value per share. Our capital position remains strong, and we remain committed to deploying capital efficiently to enhance shareholder returns and support long-term value creation.”

Financial Highlights:

  • New insurance written for the second quarter of 2025 was $12.5 billion, compared to $9.9 billion in the first quarter of 2025 and $12.5 billion in the second quarter of 2024.
  • Insurance in force as of June 30, 2025 was $246.8 billion, compared to $244.7 billion as of March 31, 2025 and $240.7 billion as of June 30, 2024.
  • Net investment income for the first half of 2025 was $117.5 million, up 9% from the first half of 2024.
  • On August 6, 2025, Moody's Ratings upgraded the insurance financial strength rating of Essent Guaranty, Inc. to A2 from A3 and the senior unsecured debt rating of Essent Group Ltd. to Baa2 from Baa3. At the same time, the rating outlook for these entities was revised to stable.
  • As previously disclosed, during the second quarter of 2025, Essent entered into two excess of loss reinsurance agreements with panels of highly rated third-party reinsurers. These agreements cover 20% of all eligible policies written by Essent Guaranty, Inc. in calendar years 2025 and 2026, effective July 1 of each year.
  • Also, as previously disclosed, during the second quarter of 2025, Essent Guaranty, Inc. increased the ceding percentage on our affiliate quota share with Essent Reinsurance Ltd. from 35% to 50% retroactive to new insurance written from January 1, 2025.
  • Year-to-date through July 31st, Essent has repurchased 6.8 million common shares for $387 million. As of July 31st, $260 million remains under the $500 million repurchase plan authorized by the Board in February 2025.

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 or the loss of a significant customer; lenders or investors seeking alternatives to private mortgage insurance; an increase in the number of loans insured through Federal government mortgage insurance programs; decline in the volume of low down payment mortgage originations; uncertainty of loss reserve estimates; decrease in the length of time our insurance policies are in force; deteriorating economic conditions; 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, 2024 filed with the Securities and Exchange Commission on February 19, 2025, 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”) offering private mortgage insurance, reinsurance, and title insurance and settlement services to serve the housing finance industry. Additional information regarding Essent may be found at www.essentgroup.com.

Source: Essent Group Ltd.

 

 

 

 

 

 

Essent Group Ltd. and Subsidiaries

Financial Results and Supplemental Information (Unaudited)

Quarter Ended June 30, 2025

 

 

 

 

 

 

Exhibit A

 

Condensed Consolidated Statements of Comprehensive Income (Unaudited)

Exhibit B

 

Condensed Consolidated Balance Sheets (Unaudited)

Exhibit C

 

Consolidated Historical Quarterly Data

Exhibit D

 

U.S. Mortgage Insurance Portfolio Historical Quarterly Data

Exhibit E

 

New Insurance Written - U.S. Mortgage Insurance Portfolio

Exhibit F

 

Insurance in Force and Risk in Force - U.S. Mortgage Insurance Portfolio

Exhibit G

 

Other Risk in Force

Exhibit H

 

U.S. Mortgage Insurance Portfolio Vintage Data

Exhibit I

 

U.S. Mortgage Insurance Portfolio Reinsurance Vintage Data

Exhibit J

 

U.S. Mortgage Insurance Portfolio Geographic Data

Exhibit K

 

Rollforward of Defaults and Reserve for Losses and LAE - U.S. Mortgage Insurance Portfolio

Exhibit L

 

Detail of Reserves by Default Delinquency - U.S. Mortgage Insurance Portfolio

Exhibit M

 

Investments Available for Sale

Exhibit N

 

U.S. Mortgage Insurance Company Capital

Exhibit O

 

Historical Quarterly Segment Information

 

 

 

 

 

 

 

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)

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenues:

 

 

 

 

 

 

 

Direct premiums written

$

274,872

 

 

$

272,910

 

 

$

547,266

 

 

$

541,841

 

Ceded premiums

 

(33,384

)

 

 

(27,344

)

 

 

(67,507

)

 

 

(57,735

)

Net premiums written

 

241,488

 

 

 

245,566

 

 

 

479,759

 

 

 

484,106

 

Decrease in unearned premiums

 

7,321

 

 

 

6,325

 

 

 

14,898

 

 

 

13,375

 

Net premiums earned

 

248,809

 

 

 

251,891

 

 

 

494,657

 

 

 

497,481

 

Net investment income

 

59,289

 

 

 

56,086

 

 

 

117,499

 

 

 

108,171

 

Realized investment gains (losses), net

 

(129

)

 

 

(1,164

)

 

 

(310

)

 

 

(2,304

)

Income (loss) from other invested assets

 

4,466

 

 

 

(419

)

 

 

11,874

 

 

 

(2,334

)

Other income

 

6,708

 

 

 

6,548

 

 

 

12,981

 

 

 

10,285

 

Total revenues

 

319,143

 

 

 

312,942

 

 

 

636,701

 

 

 

611,299

 

 

 

 

 

 

 

 

 

Losses and expenses:

 

 

 

 

 

 

 

Provision (benefit) for losses and LAE

 

17,055

 

 

 

(334

)

 

 

48,342

 

 

 

9,579

 

Other underwriting and operating expenses

 

62,765

 

 

 

66,202

 

 

 

133,889

 

 

 

133,042

 

Interest expense

 

8,148

 

 

 

7,849

 

 

 

16,296

 

 

 

15,711

 

Total losses and expenses

 

87,968

 

 

 

73,717

 

 

 

198,527

 

 

 

158,332

 

 

 

 

 

 

 

 

 

Income before income taxes

 

231,175

 

 

 

239,225

 

 

 

438,174

 

 

 

452,967

 

Income tax expense

 

35,836

 

 

 

35,616

 

 

 

67,402

 

 

 

67,639

 

Net income

$

195,339

 

 

$

203,609

 

 

$

370,772

 

 

$

385,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

Basic

$

1.95

 

 

$

1.93

 

 

$

3.65

 

 

$

3.65

 

Diluted

 

1.93

 

 

 

1.91

 

 

 

3.62

 

 

 

3.61

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

Basic

 

100,037

 

 

 

105,657

 

 

 

101,451

 

 

 

105,677

 

Diluted

 

101,059

 

 

 

106,778

 

 

 

102,495

 

 

 

106,774

 

 

 

 

 

 

 

 

 

Net income

$

195,339

 

 

$

203,609

 

 

$

370,772

 

 

$

385,328

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

Change in unrealized appreciation (depreciation) of investments

 

16,580

 

 

 

(5,375

)

 

 

88,318

 

 

 

(27,141

)

Total other comprehensive income (loss)

 

16,580

 

 

 

(5,375

)

 

 

88,318

 

 

 

(27,141

)

Comprehensive income

$

211,919

 

 

$

198,234

 

 

$

459,090

 

 

$

358,187

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit B

 

 

 

 

Essent Group Ltd. and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

 

 

 

 

 

 

June 30,

 

December 31,

(In thousands, except per share amounts)

 

2025

 

 

 

2024

 

Assets

 

 

 

Investments

 

 

 

Fixed maturities available for sale, at fair value

$

5,383,504

 

 

$

5,112,697

 

Short-term investments available for sale, at fair value

 

583,033

 

 

 

764,024

 

Total investments available for sale

 

5,966,537

 

 

 

5,876,721

 

Other invested assets

 

359,823

 

 

 

303,900

 

Total investments

 

6,326,360

 

 

 

6,180,621

 

Cash

 

92,116

 

 

 

131,480

 

Accrued investment income

 

45,940

 

 

 

43,732

 

Accounts receivable

 

52,340

 

 

 

55,564

 

Deferred policy acquisition costs

 

9,237

 

 

 

9,653

 

Property and equipment

 

42,434

 

 

 

41,871

 

Prepaid federal income tax

 

497,356

 

 

 

489,600

 

Goodwill and acquired intangible assets, net

 

78,855

 

 

 

79,556

 

Other assets

 

75,923

 

 

 

79,572

 

Total assets

$

7,220,561

 

 

$

7,111,649

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

Liabilities

 

 

 

Reserve for losses and LAE

$

364,749

 

 

$

328,866

 

Unearned premium reserve

 

102,382

 

 

 

115,983

 

Net deferred tax liability

 

427,202

 

 

 

392,428

 

Senior notes due 2029, net

 

494,630

 

 

 

493,959

 

Other accrued liabilities

 

158,750

 

 

 

176,755

 

Total liabilities

 

1,547,713

 

 

 

1,507,991

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

Common shares, $0.015 par value:

 

 

 

Authorized - 233,333; issued and outstanding - 99,556 shares in 2025 and 105,015 shares in 2024

 

1,493

 

 

 

1,575

 

Additional paid-in capital

 

888,337

 

 

 

1,214,956

 

Accumulated other comprehensive loss

 

(215,666

)

 

 

(303,984

)

Retained earnings

 

4,998,684

 

 

 

4,691,111

 

Total stockholders' equity

 

5,672,848

 

 

 

5,603,658

 

 

 

 

 

Total liabilities and stockholders' equity

$

7,220,561

 

 

$

7,111,649

 

 

 

 

 

Return on average equity (1)

 

13.2

%

 

 

13.6

%

 

 

 

 

(1) The 2025 return on average equity is calculated by dividing annualized year-to-date 2025 net income by average equity. The 2024 return on average equity is calculated by dividing full year 2024 net income by average equity.

 

 

 

 

 

 

 

 

 

Exhibit C

Essent Group Ltd. and Subsidiaries

Supplemental Information

Consolidated Historical Quarterly Data

 

 

 

 

 

 

 

 

 

 

 

2025

 

2024

Selected Income Statement Data

June 30

 

March 31

 

December 31

 

September 30

 

June 30

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Net premiums earned:

 

 

 

 

 

 

 

 

 

U.S. Mortgage Insurance Portfolio

$

220,261

 

 

$

218,125

 

 

$

211,683

 

 

$

214,119

 

 

$

217,513

 

GSE and other risk share

 

13,646

 

 

 

15,505

 

 

 

16,180

 

 

 

17,130

 

 

 

17,745

 

Title insurance

 

14,902

 

 

 

12,218

 

 

 

16,602

 

 

 

17,687

 

 

 

16,633

 

Net premiums earned

 

248,809

 

 

 

245,848

 

 

 

244,465

 

 

 

248,936

 

 

 

251,891

 

Net investment income

 

59,289

 

 

 

58,210

 

 

 

56,559

 

 

 

57,340

 

 

 

56,086

 

Realized investment gains (losses), net

 

(129

)

 

 

(181

)

 

 

(114

)

 

 

68

 

 

 

(1,164

)

Income (loss) from other invested assets

 

4,466

 

 

 

7,408

 

 

 

6,889

 

 

 

2,820

 

 

 

(419

)

Other income (1)

 

6,708

 

 

 

6,273

 

 

 

7,228

 

 

 

7,414

 

 

 

6,548

 

Total revenues

 

319,143

 

 

 

317,558

 

 

 

315,027

 

 

 

316,578

 

 

 

312,942

 

 

 

 

 

 

 

 

 

 

 

Losses and expenses:

 

 

 

 

 

 

 

 

 

Provision (benefit) for losses and LAE

 

17,055

 

 

 

31,287

 

 

 

40,975

 

 

 

30,666

 

 

 

(334

)

Other underwriting and operating expenses

 

62,765

 

 

 

71,124

 

 

 

70,951

 

 

 

66,881

 

 

 

66,202

 

Interest expense

 

8,148

 

 

 

8,148

 

 

 

8,151

 

 

 

11,457

 

 

 

7,849

 

Total losses and expenses

 

87,968

 

 

 

110,559

 

 

 

120,077

 

 

 

109,004

 

 

 

73,717

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

231,175

 

 

 

206,999

 

 

 

194,950

 

 

 

207,574

 

 

 

239,225

 

Income tax expense (2)

 

35,836

 

 

 

31,566

 

 

 

27,050

 

 

 

31,399

 

 

 

35,616

 

Net income

$

195,339

 

 

$

175,433

 

 

$

167,900

 

 

$

176,175

 

 

$

203,609

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

$

1.95

 

 

$

1.71

 

 

$

1.60

 

 

$

1.67

 

 

$

1.93

 

Diluted

 

1.93

 

 

 

1.69

 

 

 

1.58

 

 

 

1.65

 

 

 

1.91

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

100,037

 

 

 

102,881

 

 

 

104,963

 

 

 

105,266

 

 

 

105,657

 

Diluted

 

101,059

 

 

 

103,946

 

 

 

106,104

 

 

 

106,554

 

 

 

106,778

 

 

 

 

 

 

 

 

 

 

 

Book value per share

$

56.98

 

 

$

55.22

 

 

$

53.36

 

 

$

53.11

 

 

$

50.58

 

Return on average equity (annualized)

 

13.8

%

 

 

12.5

%

 

 

11.9

%

 

 

12.8

%

 

 

15.4

%

 

 

 

 

 

 

 

 

 

 

Borrowings

 

 

 

 

 

 

 

 

 

Borrowings outstanding

$

500,000

 

 

$

500,000

 

 

$

500,000

 

 

$

500,000

 

 

$

425,000

 

Undrawn committed capacity

$

500,000

 

 

$

500,000

 

 

$

500,000

 

 

$

500,000

 

 

$

400,000

 

Weighted average interest rate (end of period)

 

6.25

%

 

 

6.25

%

 

 

6.25

%

 

 

6.25

%

 

 

7.07

%

Debt-to-capital

 

8.10

%

 

 

8.12

%

 

 

8.19

%

 

 

8.14

%

 

 

7.32

%

 

 

 

 

 

 

 

 

 

 

(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, 2025, March 31, 2025, December 31, 2024, September 30, 2024, and June 30, 2024 were ($29), ($150), $204, ($1,173), and $732, respectively.

(2) Income tax expense for the quarters ended June 30, 2025, March 31, 2025, December 31, 2024, September 30, 2024, and June 30, 2024 includes $1,112, $1,561, $1,591, $475, and $556, respectively, of discrete tax expense associated with realized and unrealized gains. Income tax expense for the quarter ended March 31, 2025 also includes ($742) of excess tax benefits associated with the vesting of common shares and common share units.

 

 

 

 

 

 

 

 

Exhibit D

Essent Group Ltd. and Subsidiaries

Supplemental Information

U.S. Mortgage Insurance Portfolio Historical Quarterly Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

2024

Other Data:

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Mortgage Insurance Portfolio

 

 

 

 

 

 

 

 

New insurance written

 

$

12,544,731

 

 

$

9,945,336

 

 

$

12,220,968

 

 

$

12,513,695

 

 

$

12,503,125

 

New risk written

 

$

3,357,820

 

 

$

2,698,639

 

 

$

3,297,296

 

 

$

3,437,465

 

 

$

3,449,623

 

 

 

 

 

 

 

 

 

 

 

 

Average insurance in force

 

$

245,747,813

 

 

$

244,005,459

 

 

$

243,236,830

 

 

$

242,065,632

 

 

$

239,538,571

 

Insurance in force (end of period)

 

$

246,797,619

 

 

$

244,692,492

 

 

$

243,645,423

 

 

$

242,976,043

 

 

$

240,669,165

 

Gross risk in force (end of period) (1)

 

$

67,683,239

 

 

$

67,026,626

 

 

$

66,613,517

 

 

$

66,237,992

 

 

$

65,269,064

 

Risk in force (end of period)

 

$

56,811,096

 

 

$

56,565,811

 

 

$

56,477,150

 

 

$

55,915,640

 

 

$

55,521,538

 

Policies in force

 

 

812,182

 

 

 

811,342

 

 

 

813,013

 

 

 

815,507

 

 

 

814,237

 

Weighted average coverage (2)

 

 

27.4

%

 

 

27.4

%

 

 

27.3

%

 

 

27.3

%

 

 

27.1

%

Annual persistency

 

 

85.8

%

 

 

85.7

%

 

 

85.7

%

 

 

86.6

%

 

 

86.7

%

 

 

 

 

 

 

 

 

 

 

 

Loans in default (count)

 

 

17,255

 

 

 

17,759

 

 

 

18,439

 

 

 

15,906

 

 

 

13,954

 

Percentage of loans in default

 

 

2.12

%

 

 

2.19

%

 

 

2.27

%

 

 

1.95

%

 

 

1.71

%

 

 

 

 

 

 

 

 

 

 

 

U.S. Mortgage Insurance Portfolio premium rate:

 

 

 

 

 

 

 

 

Base average premium rate (3)

 

 

0.41

%

 

 

0.41

%

 

 

0.41

%

 

 

0.41

%

 

 

0.41

%

Single premium cancellations (4)

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

Gross average premium rate

 

 

0.41

%

 

 

0.41

%

 

 

0.41

%

 

 

0.41

%

 

 

0.41

%

Ceded premiums

 

 

(0.05

%)

 

 

(0.05

%)

 

 

(0.06

%)

 

 

(0.06

%)

 

 

(0.05

%)

Net average premium rate

 

 

0.36

%

 

 

0.36

%

 

 

0.35

%

 

 

0.35

%

 

 

0.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Gross risk in force includes risk ceded under third-party reinsurance.

(2) Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force.

(3) Base average premium rate is calculated by dividing annualized base premiums earned by average insurance in force for the period.

(4) 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.

 

 

 

 

 

 

 

 

 

Exhibit E

 

 

 

 

 

 

 

 

 

 

 

 

Essent Group Ltd. and Subsidiaries

Supplemental Information - U.S. Mortgage Insurance Portfolio

New Insurance Written

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NIW by Credit Score

 

Three Months Ended

 

Six Months Ended

 

June 30, 2025

 

June 30, 2024

 

June 30, 2025

 

June 30, 2024

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

>=760

$

6,274,130

 

50.0

%

 

$

5,451,182

 

43.6

%

 

$

11,016,229

 

49.0

%

 

$

9,047,782

 

43.4

%

740-759

 

2,008,226

 

16.0

 

 

 

2,165,026

 

17.3

 

 

 

3,734,281

 

16.6

 

 

 

3,575,472

 

17.2

 

720-739

 

1,598,919

 

12.8

 

 

 

1,819,751

 

14.6

 

 

 

2,898,918

 

12.8

 

 

 

3,064,399

 

14.7

 

700-719

 

1,320,817

 

10.5

 

 

 

1,585,167

 

12.7

 

 

 

2,485,800

 

11.1

 

 

 

2,725,597

 

13.1

 

680-699

 

731,994

 

5.8

 

 

 

870,054

 

7.0

 

 

 

1,306,651

 

5.8

 

 

 

1,433,473

 

6.9

 

<=679

 

610,645

 

4.9

 

 

 

611,945

 

4.8

 

 

 

1,048,188

 

4.7

 

 

 

979,946

 

4.7

 

Total

$

12,544,731

 

100.0

%

 

$

12,503,125

 

100.0

%

 

$

22,490,067

 

100.0

%

 

$

20,826,669

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average credit score

 

753

 

 

 

 

748

 

 

 

 

752

 

 

 

 

748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NIW by LTV

 

Three Months Ended

 

Six Months Ended

 

June 30, 2025

 

June 30, 2024

 

June 30, 2025

 

June 30, 2024

($ in thousands)

 

 

 

 

 

 

 

 

 

 

 

85.00% and below

$

1,124,637

 

9.0

%

 

$

854,349

 

6.8

%

 

$

1,863,256

 

8.3

%

 

$

1,414,248

 

6.8

%

85.01% to 90.00%

 

2,957,886

 

23.6

 

 

 

2,423,665

 

19.4

 

 

 

5,236,176

 

23.3

 

 

 

4,155,796

 

20.0

 

90.01% to 95.00%

 

6,393,500

 

50.9

 

 

 

6,874,853

 

55.0

 

 

 

11,669,518

 

51.9

 

 

 

11,392,508

 

54.7

 

95.01% and above

 

2,068,708

 

16.5

 

 

 

2,350,258

 

18.8

 

 

 

3,721,117

 

16.5

 

 

 

3,864,117

 

18.5

 

Total

$

12,544,731

 

100.0

%

 

$

12,503,125

 

100.0

%

 

$

22,490,067

 

100.0

%

 

$

20,826,669

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average LTV

 

93

%

 

 

 

93

%

 

 

 

93

%

 

 

 

93

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NIW by Product

 

Three Months Ended

 

Six Months Ended

 

June 30, 2025

 

June 30, 2024

 

June 30, 2025

 

June 30, 2024

Single premium policies

 

1.3

%

 

 

1.3

%

 

 

1.4

%

 

 

1.6

%

Monthly premium policies

 

98.7

 

 

 

98.7

 

 

 

98.6

 

 

 

98.4

 

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NIW by Purchase vs. Refinance

 

Three Months Ended

 

Six Months Ended

 

June 30, 2025

 

June 30, 2024

 

June 30, 2025

 

June 30, 2024

Purchase

 

92.6

%

 

 

97.8

%

 

 

93.4

%

 

 

97.6

%

Refinance

 

7.4

 

 

 

2.2

 

 

 

6.6

 

 

 

2.4

 

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

 

 

Exhibit F

 

 

 

 

 

 

 

 

 

 

Essent Group Ltd. and Subsidiaries

Supplemental Information

Insurance in Force and Risk in Force - U.S. Mortgage Insurance Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Portfolio by Credit Score

IIF by FICO score

June 30, 2025

 

March 31, 2025

 

June 30, 2024

($ in thousands)

 

 

 

 

 

 

 

 

>=760

 

$

101,554,517

 

41.1

%

 

$

100,017,207

 

40.9

%

 

$

97,668,435

 

40.6

%

740-759

 

 

43,146,312

 

17.5

 

 

 

42,848,390

 

17.5

 

 

 

41,915,598

 

17.4

 

720-739

 

 

38,115,925

 

15.4

 

 

 

37,970,066

 

15.5

 

 

 

37,678,804

 

15.7

 

700-719

 

 

32,789,773

 

13.3

 

 

 

32,765,594

 

13.4

 

 

 

32,331,564

 

13.4

 

680-699

 

 

19,666,338

 

8.0

 

 

 

19,667,828

 

8.0

 

 

 

19,751,956

 

8.2

 

<=679

 

 

11,524,754

 

4.7

 

 

 

11,423,407

 

4.7

 

 

 

11,322,808

 

4.7

 

Total

$

246,797,619

 

100.0

%

 

$

244,692,492

 

100.0

%

 

$

240,669,165

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Weighted average credit score

 

746

 

 

 

 

746

 

 

 

 

746

 

 

 

 

 

 

 

 

 

 

 

 

Gross RIF by FICO score

June 30, 2025

 

March 31, 2025

 

June 30, 2024

($ in thousands)

 

 

 

 

 

 

 

 

>=760

 

$

27,578,860

 

40.8

%

 

$

27,126,072

 

40.5

%

 

$

26,238,140

 

40.2

%

740-759

 

 

11,989,491

 

17.7

 

 

 

11,894,259

 

17.7

 

 

 

11,525,987

 

17.7

 

720-739

 

 

10,584,541

 

15.6

 

 

 

10,535,428

 

15.7

 

 

 

10,362,021

 

15.9

 

700-719

 

 

9,136,075

 

13.5

 

 

 

9,113,238

 

13.6

 

 

 

8,899,342

 

13.6

 

680-699

 

 

5,434,287

 

8.0

 

 

 

5,425,408

 

8.1

 

 

 

5,382,312

 

8.2

 

<=679

 

 

2,959,985

 

4.4

 

 

 

2,932,221

 

4.4

 

 

 

2,861,262

 

4.4

 

Total

$

67,683,239

 

100.0

%

 

$

67,026,626

 

100.0

%

 

$

65,269,064

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Portfolio by LTV

IIF by LTV

June 30, 2025

 

March 31, 2025

 

June 30, 2024

($ in thousands)

 

 

 

 

 

 

 

 

85.00% and below

 

$

14,309,342

 

5.8

%

 

$

14,375,166

 

5.9

%

 

$

16,927,111

 

7.0

%

85.01% to 90.00%

 

 

59,432,276

 

24.1

 

 

 

59,985,533

 

24.5

 

 

 

61,774,991

 

25.7

 

90.01% to 95.00%

 

 

130,210,803

 

52.7

 

 

 

128,443,227

 

52.5

 

 

 

123,414,332

 

51.3

 

95.01% and above

 

 

42,845,198

 

17.4

 

 

 

41,888,566

 

17.1

 

 

 

38,552,731

 

16.0

 

Total

$

246,797,619

 

100.0

%

 

$

244,692,492

 

100.0

%

 

$

240,669,165

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Weighted average LTV

 

93

%

 

 

 

93

%

 

 

 

93

%

 

 

 

 

 

 

 

 

Gross RIF by LTV

June 30, 2025

 

March 31, 2025

 

June 30, 2024

($ in thousands)

 

 

 

 

 

 

 

 

85.00% and below

 

$

1,689,437

 

2.5

%

 

$

1,701,075

 

2.5

%

 

$

2,010,864

 

3.1

%

85.01% to 90.00%

 

 

14,653,527

 

21.7

 

 

 

14,799,254

 

22.1

 

 

 

15,238,201

 

23.3

 

90.01% to 95.00%

 

 

38,402,295

 

56.7

 

 

 

37,888,529

 

56.5

 

 

 

36,405,573

 

55.8

 

95.01% and above

 

 

12,937,980

 

19.1

 

 

 

12,637,768

 

18.9

 

 

 

11,614,426

 

17.8

 

Total

$

67,683,239

 

100.0

%

 

$

67,026,626

 

100.0

%

 

$

65,269,064

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Portfolio by Loan Amortization Period

IIF by Loan Amortization Period

June 30, 2025

 

March 31, 2025

 

June 30, 2024

($ in thousands)

 

 

 

 

 

 

 

 

FRM 30 years and higher

 

$

241,225,436

 

97.8

%

 

$

239,398,817

 

97.8

%

 

$

235,138,420

 

97.7

%

FRM 20-25 years

 

 

1,024,884

 

0.4

 

 

 

1,042,318

 

0.4

 

 

 

1,322,021

 

0.5

 

FRM 15 years

 

 

1,465,011

 

0.6

 

 

 

1,285,597

 

0.5

 

 

 

1,276,780

 

0.5

 

ARM 5 years and higher

 

 

3,082,288

 

1.2

 

 

 

2,965,760

 

1.3

 

 

 

2,931,944

 

1.3

 

Total

$

246,797,619

 

100.0

%

 

$

244,692,492

 

100.0

%

 

$

240,669,165

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Exhibit G

 

 

 

 

 

 

 

 

 

 

 

Essent Group Ltd. and Subsidiaries

Supplemental Information

Other Risk in Force

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

2024

($ in thousands)

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

GSE and other risk share (1):

 

 

 

 

 

 

 

 

 

 

Risk in Force

 

$

2,321,008

 

 

$

2,220,477

 

 

$

2,240,284

 

 

$

2,254,726

 

 

$

2,304,885

 

Reserve for losses and LAE

 

$

88

 

 

$

52

 

 

$

51

 

 

$

37

 

 

$

33

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average credit score

 

 

751

 

 

 

751

 

 

 

751

 

 

 

750

 

 

 

750

 

Weighted average LTV

 

 

83

%

 

 

82

%

 

 

82

%

 

 

82

%

 

 

82

%

 

 

 

 

 

 

 

 

 

 

 

(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 H

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Essent Group Ltd. and Subsidiaries

Supplemental Information

U.S. Mortgage Insurance Portfolio Vintage Data

June 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Insurance in Force

 

 

 

Year

Original

Insurance

Written

($ in thousands)

Remaining

Insurance

in Force

($ in thousands)

% Remaining of Original

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 - 2015

$

86,862,507

$

1,602,905

1.8

%

8,846

4.28

%

68.9

%

50.9

%

2.0

%

11.8

%

47.1

%

2.3

%

367

4.15

%

2016

 

34,949,319

 

1,371,056

3.9

 

8,027

4.03

 

80.3

 

65.6

 

18.3

 

17.7

 

40.3

 

2.0

356

4.44

 

2017

 

43,858,322

 

3,133,022

7.1

 

19,675

4.31

 

90.5

 

82.7

 

25.7

 

21.1

 

36.3

 

2.9

848

4.31

 

2018

 

47,508,525

 

4,164,462

8.8

 

24,485

4.82

 

95.1

 

77.6

 

28.7

 

22.4

 

31.5

 

3.8

1,118

4.57

 

2019

 

63,569,183

 

9,278,080

14.6

 

46,606

4.25

 

89.8

 

74.1

 

26.6

 

19.3

 

34.4

 

3.5

1,512

3.24

 

2020

 

107,944,065

 

31,595,082

29.3

 

128,859

3.21

 

75.0

 

66.6

 

15.7

 

10.8

 

45.2

 

2.7

2,330

1.81

 

2021

 

84,218,250

 

45,343,252

53.8

 

155,311

3.11

 

91.2

 

69.9

 

17.8

 

13.8

 

40.1

 

6.3

3,489

2.25

 

2022

 

63,061,262

 

48,421,149

76.8

 

141,804

5.09

 

98.3

 

67.0

 

11.8

 

12.5

 

39.5

 

18.3

3,486

2.46

 

2023

 

47,666,852

 

38,646,995

81.1

 

110,926

6.61

 

98.8

 

73.3

 

19.1

 

11.1

 

38.3

 

19.7

2,518

2.27

 

2024

 

45,561,332

 

41,260,566

90.6

 

110,953

6.71

 

94.9

 

72.9

 

20.1

 

12.2

 

42.5

 

16.8

1,179

1.06

 

2025 (through June 30)

 

22,490,067

 

21,981,050

97.7

 

56,690

6.73

 

93.4

 

68.5

 

16.8

 

10.6

 

48.5

 

5.6

52

0.09

 

Total

$

647,689,684

$

246,797,619

38.1

 

812,182

5.08

 

92.3

 

70.1

 

17.4

 

12.6

 

41.1

 

5.3

17,255

2.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 I

Essent Group Ltd. and Subsidiaries

Supplemental Information

U.S. Mortgage Insurance Portfolio Reinsurance Vintage Data

June 30, 2025

 

($ in thousands)

Insurance Linked Notes (1)

 

 

 

 

 

 

 

 

 

 

 

Earned Premiums Ceded

 

Deal Name

Vintage

Remaining

Insurance

in Force

Remaining

Risk

in Force

Original

Reinsurance in Force

Remaining

Reinsurance in

Force

Losses

Ceded

to Date

Original

First Layer

Retention

Remaining

First Layer

Retention

Quarter-to-Date

Year-to-Date

Reduction in PMIERs Minimum Required Assets (3)

Radnor Re 2021-1

Aug. 2020 - Mar. 2021

$

21,095,901

$

5,826,753

$

557,911

$

139,755

$

$

278,956

$

277,158

$

1,390

$

2,781

$

100,347

Radnor Re 2021-2

Apr. 2021 - Sep. 2021

 

26,864,364

 

7,566,871

 

439,407

 

228,819

 

 

279,415

 

273,926

 

3,027

 

6,056

 

196,844

Radnor Re 2022-1

Oct. 2021 - Jul. 2022

 

26,046,456

 

7,171,205

 

237,868

 

146,841

 

 

303,761

 

297,208

 

3,260

 

6,531

 

135,094

Radnor Re 2023-1

Aug. 2022 - Jun. 2023

 

26,469,770

 

7,268,636

 

281,462

 

235,647

 

 

281,463

 

278,466

 

3,111

 

6,201

 

223,394

Radnor Re 2024-1

Jul. 2023 - Jul. 2024

 

27,346,263

 

7,567,326

 

363,366

 

297,147

 

 

256,495

 

256,437

 

2,949

 

5,883

 

219,889

Total

 

$

127,822,754

$

35,400,791

$

1,880,014

$

1,048,209

$

$

1,400,090

$

1,383,195

$

13,737

$

27,452

$

875,568

 

 

 

 

 

 

 

Excess of Loss Reinsurance (2)

 

 

 

 

 

 

 

 

 

Earned Premiums Ceded

Deal Name

 

Vintage

 

Remaining

Insurance

in Force

 

Remaining

Risk

in Force

 

Original

Reinsurance in Force

 

Remaining

Reinsurance in Force

 

Losses

Ceded

to Date

 

Original

First Layer

Retention

 

Remaining

First Layer

Retention

 

Quarter-to-Date

 

Year-to-Date

 

Reduction in PMIERs Minimum Required Assets (3)

XOL 2019-1

Jan. 2018 - Dec. 2018

$

4,124,729

$

1,088,405

$

118,650

$

76,144

$

$

253,643

$

242,687

$

620

$

1,234

$

XOL 2020-1

Jan. 2019 - Aug. 2019

 

5,279,113

 

1,397,295

 

55,102

 

29,152

 

 

215,605

 

211,235

 

249

 

495

 

XOL 2022-1

Oct. 2021 - Dec. 2022

 

59,046,810

 

16,186,034

 

141,992

 

141,992

 

 

507,114

 

489,255

 

1,593

 

3,168

 

137,727

XOL 2023-1

Jan. 2023 - Dec. 2023

 

34,703,053

 

9,630,585

 

36,627

 

36,627

 

 

366,270

 

364,437

 

434

 

863

 

35,219

XOL 2024-1

Jan. 2024 - Dec. 2024

 

38,318,310

 

10,531,084

 

58,005

 

58,005

 

 

331,456

 

331,178

 

651

 

1,294

 

56,081

Total

 

$

141,472,015

$

38,833,403

$

410,376

$

341,920

$

$

1,674,088

$

1,638,792

$

3,547

$

7,054

$

229,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quota Share Reinsurance (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses Ceded

 

Ceding Commission

 

Earned Premiums Ceded

 

 

Year

Ceding Percentage

Remaining Insurance in Force

Remaining Risk in Force

 

Remaining Ceded Insurance in Force

 

Remaining Ceded Risk in Force

 

Quarter-to-Date

Year-to-Date

 

 

Quarter-to-Date

 

Year-to-Date

 

 

Quarter-to-Date

 

Year-to-Date

 

Reduction in PMIERs Minimum Required Assets (3)

Sep. 2019 - Dec. 2020

(4

)

$

35,510,474

$

9,763,057

 

$

7,333,356

 

$

1,988,498

 

$

(375

)

$

(615

)

 

$

2,143

$

4,394

 

$

2,716

$

5,722

 

$

122,703

Jan. 2022 - Dec. 2022

20

%

 

48,372,212

 

13,229,819

 

 

9,674,442

 

 

2,645,964

 

 

300

 

 

2,519

 

 

 

1,725

 

3,494

 

 

3,578

 

9,157

 

 

196,010

Jan. 2023 - Dec. 2023

17.5

%

 

34,596,163

 

9,604,286

 

 

6,054,329

 

 

1,680,750

 

 

1,424

 

 

2,642

 

 

 

1,236

 

2,501

 

 

4,020

 

7,895

 

 

133,011

Jan. 2024 - Dec. 2024

15

%

 

41,020,470

 

11,255,561

 

 

6,153,071

 

 

1,688,334

 

 

1,551

 

 

2,850

 

 

 

1,264

 

2,551

 

 

4,269

 

8,334

 

 

127,142

Jan. 2025 - Dec. 2025

25

%

 

21,951,004

 

5,913,873

 

 

5,487,751

 

 

1,478,468

 

 

249

 

 

272

 

 

 

686

 

876

 

 

1,517

 

1,893

 

 

97,128

Total

 

$

181,450,323

$

49,766,596

 

$

34,702,949

 

$

9,482,014

 

$

3,149

 

$

7,668

 

 

$

7,054

$

13,816

 

$

16,100

$

33,001

 

$

675,994

 

 

 

 

 

 

 

(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) Reinsurance coverage on 40% of eligible single premium policies and 20% of all other eligible policies.

 

 

 

 

Exhibit J

 

 

 

 

 

 

Essent Group Ltd. and Subsidiaries

Supplemental Information

U.S. Mortgage Insurance Portfolio Geographic Data

 

 

 

 

 

 

 

 

 

 

 

 

IIF by State

 

June 30, 2025

 

March 31, 2025

 

June 30, 2024

CA

12.3

%

 

12.4

%

 

12.7

%

FL

12.0

 

 

11.9

 

 

11.6

 

TX

11.3

 

 

11.2

 

 

10.8

 

CO

4.0

 

 

4.0

 

 

4.1

 

AZ

3.9

 

 

3.9

 

 

3.8

 

GA

3.8

 

 

3.8

 

 

3.6

 

WA

3.4

 

 

3.4

 

 

3.4

 

NC

3.1

 

 

3.1

 

 

3.0

 

NY

2.6

 

 

2.6

 

 

2.5

 

OH

2.6

 

 

2.6

 

 

2.6

 

All Others

41.0

 

 

41.1

 

 

41.9

 

Total

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross RIF by State

 

June 30, 2025

 

March 31, 2025

 

June 30, 2024

CA

12.3

%

 

12.4

%

 

12.6

%

FL

12.2

 

 

12.1

 

 

11.8

 

TX

11.5

 

 

11.5

 

 

11.1

 

CO

4.0

 

 

4.0

 

 

4.1

 

AZ

4.0

 

 

3.9

 

 

3.8

 

GA

3.9

 

 

3.8

 

 

3.7

 

WA

3.4

 

 

3.4

 

 

3.4

 

NC

3.1

 

 

3.1

 

 

3.0

 

MI

2.6

 

 

2.6

 

 

2.5

 

UT

2.6

 

 

2.5

 

 

2.4

 

All Others

40.4

 

 

40.7

 

 

41.6

 

Total

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exhibit K

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

 

 

2025

 

2024

 

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

Beginning default inventory

 

 

17,759

 

 

 

18,439

 

 

 

15,906

 

 

 

13,954

 

 

 

13,992

 

Plus: new defaults (A)

 

 

8,810

 

 

 

9,664

 

 

 

11,136

 

 

 

9,984

 

 

 

8,119

 

Less: cures

 

 

(9,078

)

 

 

(10,173

)

 

 

(8,408

)

 

 

(7,819

)

 

 

(7,956

)

Less: claims paid

 

 

(215

)

 

 

(153

)

 

 

(183

)

 

 

(182

)

 

 

(183

)

Less: rescissions and denials, net

 

 

(21

)

 

 

(18

)

 

 

(12

)

 

 

(31

)

 

 

(18

)

Ending default inventory

 

 

17,255

 

 

 

17,759

 

 

 

18,439

 

 

 

15,906

 

 

 

13,954

 

 

 

 

 

 

 

 

 

 

 

 

(A) New defaults remaining as of June 30, 2025

 

 

6,525

 

 

 

3,309

 

 

 

2,566

 

 

 

1,694

 

 

 

989

 

Cure rate (1)

 

 

26

%

 

 

66

%

 

 

77

%

 

 

83

%

 

 

88

%

 

 

 

 

 

 

 

 

 

 

 

Total amount paid for claims (in thousands)

 

$

9,007

 

 

$

6,330

 

 

$

7,740

 

 

$

5,749

 

 

$

5,566

 

Average amount paid per claim (in thousands)

 

$

42

 

 

$

41

 

 

$

42

 

 

$

32

 

 

$

30

 

Severity

 

 

67

%

 

 

70

%

 

 

68

%

 

 

58

%

 

 

60

%

 

 

 

 

 

 

 

 

 

 

 

Rollforward of Reserve for Losses and LAE

 

 

Three Months Ended

 

 

2025

 

2024

($ in thousands)

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

Reserve for losses and LAE at beginning of period

 

$

338,128

 

 

$

310,156

 

 

$

274,926

 

 

$

246,107

 

 

$

253,565

 

Less: Reinsurance recoverables

 

 

40,351

 

 

 

36,655

 

 

 

30,867

 

 

 

26,022

 

 

 

26,570

 

Net reserve for losses and LAE at beginning of period

 

 

297,777

 

 

 

273,501

 

 

 

244,059

 

 

 

220,085

 

 

 

226,995

 

Add provision for losses and LAE occurring in:

 

 

 

 

 

 

 

 

 

 

Current period

 

 

45,119

 

 

 

48,928

 

 

 

50,212

 

 

 

51,649

 

 

 

30,653

 

Prior years

 

 

(29,796

)

 

 

(18,208

)

 

 

(12,976

)

 

 

(21,836

)

 

 

(31,880

)

Incurred losses and LAE during the period

 

 

15,323

 

 

 

30,720

 

 

 

37,236

 

 

 

29,813

 

 

 

(1,227

)

Deduct payments for losses and LAE occurring in:

 

 

 

 

 

 

 

 

 

 

Current period

 

 

315

 

 

 

51

 

 

 

1,569

 

 

 

637

 

 

 

478

 

Prior years

 

 

8,799

 

 

 

6,393

 

 

 

6,225

 

 

 

5,202

 

 

 

5,205

 

Loss and LAE payments during the period

 

 

9,114

 

 

 

6,444

 

 

 

7,794

 

 

 

5,839

 

 

 

5,683

 

Net reserve for losses and LAE at end of period

 

 

303,986

 

 

 

297,777

 

 

 

273,501

 

 

 

244,059

 

 

 

220,085

 

Plus: Reinsurance recoverables

 

 

41,966

 

 

 

40,351

 

 

 

36,655

 

 

 

30,867

 

 

 

26,022

 

Reserve for losses and LAE at end of period

 

$

345,952

 

 

$

338,128

 

 

$

310,156

 

 

$

274,926

 

 

$

246,107

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 L

Essent Group Ltd. and Subsidiaries

Supplemental Information

Detail of Reserves by Default Delinquency

U.S. Mortgage Insurance Portfolio

 

 

 

 

 

 

 

 

 

 

June 30, 2025

 

 

Number of

Policies in

Default

Percentage of

Policies in

Default

Amount of Reserves

Percentage of Reserves

Defaulted RIF

Reserves as a Percentage of

Defaulted RIF

($ in thousands)

 

 

 

 

 

 

Missed Payments:

 

 

 

 

 

 

Two payments

 

5,634

 

33

%

$

29,534

9

%

$

436,738

7

%

Three payments

 

2,375

 

14

 

 

23,028

7

 

 

189,938

12

 

Four to eleven payments

 

6,644

 

38

 

 

134,497

42

 

 

561,051

24

 

Twelve or more payments

 

2,388

 

14

 

 

118,154

37

 

 

190,189

62

 

Pending claims

 

214

 

1

 

 

14,195

5

 

 

15,789

90

 

Total case reserves

 

17,255

 

100

%

 

319,408

100

%

$

1,393,705

23

%

IBNR

 

 

 

 

23,956

 

 

 

LAE

 

 

 

 

2,588

 

 

 

Total reserves for losses and LAE

 

 

 

$

345,952

 

 

 

 

 

 

 

 

 

 

 

Average reserve per default:

 

 

 

 

 

 

Case

 

 

 

$

18.5

 

 

 

Total

 

 

 

$

20.0

 

 

 

 

 

 

 

 

 

 

 

Default Rate

2.12

%

 

 

 

 

 

3+ Month Default Rate

 

1.43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

Number of

Policies in

Default

Percentage of

Policies in

Default

Amount of Reserves

Percentage of Reserves

Defaulted RIF

Reserves as a Percentage of

Defaulted RIF

($ in thousands)

 

 

 

 

 

 

Missed Payments:

 

 

 

 

 

 

Two payments

 

6,691

 

36

%

$

32,672

11

%

$

522,644

6

%

Three payments

 

3,154

 

17

 

 

26,278

9

 

 

250,696

10

 

Four to eleven payments

 

6,408

 

35

 

 

122,551

43

 

 

515,600

24

 

Twelve or more payments

 

2,022

 

11

 

 

93,269

33

 

 

153,376

61

 

Pending claims

 

164

 

1

 

 

11,174

4

 

 

12,478

90

 

Total case reserves

 

18,439

 

100

%

 

285,944

100

%

$

1,454,794

20

%

IBNR

 

 

 

 

21,446

 

 

 

LAE

 

 

 

 

2,766

 

 

 

Total reserves for losses and LAE

 

 

 

$

310,156

 

 

 

 

 

 

 

 

 

 

 

Average reserve per default:

 

 

 

 

 

 

Case

 

 

 

$

15.5

 

 

 

Total

 

 

 

$

16.8

 

 

 

 

 

 

 

 

 

 

 

Default Rate

2.27

%

 

 

 

 

 

3+ Month Default Rate

 

1.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2024

 

 

Number of

Policies in

Default

Percentage of

Policies in

Default

Amount of Reserves

Percentage of Reserves

Defaulted RIF

Reserves as a Percentage of

Defaulted RIF

($ in thousands)

 

 

 

 

 

 

Missed Payments:

 

 

 

 

 

 

Two payments

 

4,989

 

36

%

$

25,458

11

%

$

372,669

7

%

Three payments

 

2,035

 

14

 

 

17,938

9

 

 

153,207

12

 

Four to eleven payments

 

4,887

 

35

 

 

93,489

41

 

 

383,685

24

 

Twelve or more payments

 

1,908

 

14

 

 

82,529

36

 

 

135,616

61

 

Pending claims

 

135

 

1

 

 

7,562

3

 

 

8,540

89

 

Total case reserves

 

13,954

 

100

%

 

226,976

100

%

$

1,053,717

22

%

IBNR

 

 

 

 

17,023

 

 

 

LAE

 

 

 

 

2,108

 

 

 

Total reserves for losses and LAE

 

 

 

$

246,107

 

 

 

 

 

 

 

 

 

 

 

Average reserve per default:

 

 

 

 

 

 

Case

 

 

 

$

16.3

 

 

 

Total

 

 

 

$

17.6

 

 

 

 

 

 

 

 

 

 

 

Default Rate

1.71

%

 

 

 

 

 

3+ Month Default Rate

 

1.10

%

 

 

 

 

 

Exhibit M

 

 

 

 

 

 

 

 

 

Essent Group Ltd. and Subsidiaries

Supplemental Information

Investments Available for Sale

 

Investments Available for Sale by Asset Class

Asset Class

 

June 30, 2025

 

December 31, 2024

($ in thousands)

 

Fair Value

 

Percent

 

Fair Value

 

Percent

U.S. Treasury securities

 

$

391,461

 

 

6.6

%

 

$

547,290

 

9.3

%

U.S. agency mortgage-backed securities

 

 

1,172,715

 

 

19.7

 

 

 

1,125,436

 

19.2

 

Municipal debt securities

 

 

600,618

 

 

10.0

 

 

 

583,501

 

9.9

 

Non-U.S. government securities

 

 

62,166

 

 

1.0

 

 

 

69,798

 

1.2

 

Corporate debt securities

 

 

1,908,167

 

 

32.0

 

 

 

1,783,046

 

30.3

 

Residential and commercial mortgage securities

 

 

454,381

 

 

7.6

 

 

 

478,086

 

8.1

 

Asset-backed securities

 

 

796,065

 

 

13.4

 

 

 

631,959

 

10.8

 

Money market funds

 

 

580,964

 

 

9.7

 

 

 

657,605

 

11.2

 

Total investments available for sale

 

$

5,966,537

 

 

100.0

%

 

$

5,876,721

 

100.0

%

 

 

 

 

 

 

 

 

 

Investments Available for Sale by Credit Rating

Rating (1)

 

June 30, 2025

 

December 31, 2024

($ in thousands)

 

Fair Value

 

Percent

 

Fair Value

 

Percent

Aaa

 

$

816,766

 

 

15.2

%

 

$

2,513,014

 

48.1

%

Aa1

 

 

1,815,159

 

 

33.7

 

 

 

101,809

 

2.0

 

Aa2

 

 

297,712

 

 

5.5

 

 

 

301,080

 

5.8

 

Aa3

 

 

289,201

 

 

5.3

 

 

 

271,069

 

5.2

 

A1

 

 

559,198

 

 

10.4

 

 

 

511,076

 

9.8

 

A2

 

 

461,980

 

 

8.6

 

 

 

411,999

 

7.9

 

A3

 

 

503,243

 

 

9.3

 

 

 

463,616

 

8.8

 

Baa1

 

 

210,077

 

 

3.9

 

 

 

218,454

 

4.2

 

Baa2

 

 

209,301

 

 

3.9

 

 

 

198,193

 

3.8

 

Baa3

 

 

149,083

 

 

2.8

 

 

 

151,729

 

2.9

 

Below Baa3

 

 

73,853

 

 

1.4

 

 

 

77,077

 

1.5

 

Total (2)

 

$

5,385,573

 

 

100.0

%

 

$

5,219,116

 

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 $580,964 and $657,605 of money market funds at June 30, 2025 and December 31, 2024, respectively.

 

Investments Available for Sale by Duration and Book Yield

Effective Duration

 

June 30, 2025

 

December 31, 2024

($ in thousands)

 

Fair Value

 

Percent

 

Fair Value

 

Percent

< 1 Year

 

$

1,431,564

 

 

24.0

%

 

$

1,587,022

 

26.9

%

1 to < 2 Years

 

 

605,824

 

 

10.2

 

 

 

544,630

 

9.3

 

2 to < 3 Years

 

 

472,256

 

 

7.9

 

 

 

473,301

 

8.1

 

3 to < 4 Years

 

 

526,581

 

 

8.8

 

 

 

445,614

 

7.6

 

4 to < 5 Years

 

 

595,792

 

 

10.0

 

 

 

546,414

 

9.3

 

5 or more Years

 

 

2,334,520

 

 

39.1

 

 

 

2,279,740

 

38.8

 

Total investments available for sale

 

$

5,966,537

 

 

100.0

%

 

$

5,876,721

 

100.0

%

 

 

 

 

 

 

 

 

 

Pre-tax investment income yield:

 

 

 

 

 

 

 

 

Three months ended

 

 

3.85

%

 

 

 

 

 

 

Six months ended June 30, 2025

 

 

3.81

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and investments available for sale at the holding companies:

($ in thousands)

As of June 30, 2025

$

995,032

 

As of December 31, 2024

$

1,052,900

 

Exhibit N

 

 

 

 

 

 

 

 

 

 

 

Essent Group Ltd. and Subsidiaries

Supplemental Information

U.S. Mortgage Insurance Company Capital

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

2024

 

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

($ in thousands)

 

 

 

 

 

 

 

 

 

U.S. Mortgage Insurance Subsidiaries (7):

 

 

 

 

 

 

 

 

 

Combined statutory capital (1)

$

3,714,146

 

 

$

3,642,374

 

 

$

3,594,381

 

 

$

3,584,580

 

 

$

3,530,462

 

 

 

 

 

 

 

 

 

 

 

 

Combined net risk in force (2)

$

33,986,508

 

 

$

34,968,089

 

 

$

35,159,976

 

 

$

34,893,957

 

 

$

34,812,227

 

 

 

 

 

 

 

 

 

 

 

 

Risk-to-capital ratios (3):

 

 

 

 

 

 

 

 

 

Essent Guaranty, Inc.

 

9.2:1

 

9.6:1

 

9.8:1

 

10.0:1

 

10.2:1

Essent Guaranty of PA, Inc.

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

 

0.3:1

 

0.3:1

Combined (4)

 

 

N/A

 

 

 

N/A

 

 

 

N/A

 

 

9.7:1

 

9.9:1

 

 

 

 

 

 

 

 

 

 

 

Essent Guaranty, Inc. PMIERs Data (5):

 

 

 

 

 

 

 

 

 

Available Assets

 

$

3,654,460

 

 

$

3,628,675

 

 

$

3,612,993

 

 

$

3,598,725

 

 

$

3,513,609

 

Minimum Required Assets

 

 

2,075,409

 

 

 

2,107,620

 

 

 

2,029,738

 

 

 

1,903,473

 

 

 

2,052,135

 

PMIERs excess Available Assets

 

$

1,579,051

 

 

$

1,521,055

 

 

$

1,583,255

 

 

$

1,695,252

 

 

$

1,461,474

 

PMIERs sufficiency ratio (6)

 

 

176

%

 

 

172

%

 

 

178

%

 

 

189

%

 

 

171

%

 

 

 

 

 

 

 

 

 

 

 

Essent Reinsurance Ltd.:

 

 

 

 

 

 

 

 

 

Stockholder's equity (GAAP basis)

$

1,751,720

 

 

$

1,780,924

 

 

$

1,773,044

 

 

$

1,826,901

 

 

$

1,793,777

 

 

 

 

 

 

 

 

 

 

 

 

Net risk in force (2)

$

24,802,145

 

 

$

23,482,726

 

 

$

23,250,018

 

 

$

23,003,846

 

 

$

22,770,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Combined statutory capital equals the sum of statutory capital of Essent Guaranty, Inc. plus Essent Guaranty of PA, Inc. when applicable, 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) When applicable, 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.

(7) Essent Guaranty of PA, Inc. provided reinsurance to Essent Guaranty, Inc. on certain policies originated prior to April 1, 2019. Effective December 31, 2024, Essent Guaranty of PA commuted its outstanding risk in force back to Essent Guaranty and surrendered its insurance license. Combined statutory capital and combined net risk in force as of and subsequent to December 31, 2024 are for Essent Guaranty only.

 

 

 

 

 

 

 

 

Exhibit O

Essent Group Ltd. and Subsidiaries

Supplemental Information

Historical Quarterly Segment Information

(Unaudited)

 

 

 

 

 

 

 

 

 

 

The following tables set forth quarterly financial information for our reportable business segment, Mortgage Insurance, our Corporate & Other category and our consolidated results for the five quarters ending June 30, 2025 (unaudited). Our Corporate & Other category is used to reconcile our reportable business segment to consolidated results and includes business activities associated with our title insurance operations, income and losses from holding company treasury operations, and general corporate operating expenses not attributable to our operating segments.

 

 

 

 

 

 

 

 

 

 

 

Mortgage Insurance

 

2025

 

2024

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

($ in thousands)

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Net premiums earned

$

233,907

 

 

$

233,630

 

 

$

227,863

 

 

$

231,249

 

 

$

235,258

 

Net investment income

 

48,892

 

 

 

47,630

 

 

 

46,191

 

 

 

46,241

 

 

 

46,708

 

Realized investment gains (losses), net

 

(124

)

 

 

(101

)

 

 

(120

)

 

 

73

 

 

 

(1,156

)

Income (loss) from other invested assets

 

3,619

 

 

 

3,209

 

 

 

2,925

 

 

 

3,132

 

 

 

1,633

 

Other income

 

3,523

 

 

 

4,501

 

 

 

3,884

 

 

 

3,706

 

 

 

4,662

 

Total revenues

 

289,817

 

 

 

288,869

 

 

 

280,743

 

 

 

284,401

 

 

 

287,105

 

 

 

 

 

 

 

 

 

 

 

Losses and expenses:

 

 

 

 

 

 

 

 

 

Provision (benefit) for losses and LAE

 

15,359

 

 

 

30,722

 

 

 

37,254

 

 

 

29,816

 

 

 

(1,225

)

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

16,793

 

 

 

19,890

 

 

 

18,037

 

 

 

17,656

 

 

 

17,756

 

Premium and other taxes

 

6,000

 

 

 

5,574

 

 

 

5,968

 

 

 

5,863

 

 

 

5,568

 

Ceding commission

 

(6,910

)

 

 

(6,508

)

 

 

(6,547

)

 

 

(6,433

)

 

 

(5,715

)

Other underwriting and operating expenses

 

11,128

 

 

 

11,637

 

 

 

11,779

 

 

 

10,798

 

 

 

10,787

 

Net operating expenses before allocations

 

27,011

 

 

 

30,593

 

 

 

29,237

 

 

 

27,884

 

 

 

28,396

 

Corporate expense allocations

 

9,241

 

 

 

13,014

 

 

 

10,657

 

 

 

10,672

 

 

 

10,840

 

Operating expenses after allocations

 

36,252

 

 

 

43,607

 

 

 

39,894

 

 

 

38,556

 

 

 

39,236

 

Income before income tax expense

$

238,206

 

 

$

214,540

 

 

$

203,595

 

 

$

216,029

 

 

$

249,094

 

 

 

 

 

 

 

 

 

 

 

Loss Ratio (1)

 

6.6

%

 

 

13.1

%

 

 

16.3

%

 

 

12.9

%

 

 

(0.5

)%

Expense Ratio (2)

 

15.5

%

 

 

18.7

%

 

 

17.5

%

 

 

16.7

%

 

 

16.7

%

Combined Ratio

 

22.1

%

 

 

31.8

%

 

 

33.8

%

 

 

29.6

%

 

 

16.2

%

 

 

 

 

 

 

 

 

 

 

(1) Loss ratio is calculated by dividing the provision (benefit) for losses and LAE by net premiums earned.

(2) Expense ratio is calculated by dividing operating expenses after allocations by net premiums earned.

Exhibit O, continued

Essent Group Ltd. and Subsidiaries

Supplemental Information

Historical Quarterly Segment Information

(Unaudited)

 

 

Corporate & Other

 

2025

2024

 

June 30

March 31

December 31

September 30

June 30

($ in thousands)

 

 

 

 

 

Revenues:

 

 

 

 

 

Net premiums earned

$

14,902

 

$

12,218

 

$

16,602

 

$

17,687

 

$

16,633

 

Net investment income

 

10,397

 

 

10,580

 

 

10,368

 

 

11,099

 

 

9,378

 

Realized investment gains (losses), net

 

(5

)

 

(80

)

 

6

 

 

(5

)

 

(8

)

Income (loss) from other invested assets

 

847

 

 

4,199

 

 

3,964

 

 

(312

)

 

(2,052

)

Other income

 

3,185

 

 

1,772

 

 

3,344

 

 

3,708

 

 

1,886

 

Total revenues

 

29,326

 

 

28,689

 

 

34,284

 

 

32,177

 

 

25,837

 

 

 

 

 

 

 

Losses and expenses:

 

 

 

 

 

Provision for losses and LAE

 

1,696

 

 

565

 

 

3,721

 

 

850

 

 

891

 

 

 

 

 

 

 

Compensation and benefits

 

13,926

 

 

19,802

 

 

16,490

 

 

16,136

 

 

15,608

 

Premium and other taxes

 

495

 

 

1,329

 

 

569

 

 

432

 

 

370

 

Other underwriting and operating expenses

 

21,333

 

 

19,400

 

 

24,655

 

 

22,429

 

 

21,828

 

Net operating expenses before allocations

 

35,754

 

 

40,531

 

 

41,714

 

 

38,997

 

 

37,806

 

Corporate expense allocations

 

(9,241

)

 

(13,014

)

 

(10,657

)

 

(10,672

)

 

(10,840

)

Operating expenses after allocations

 

26,513

 

 

27,517

 

 

31,057

 

 

28,325

 

 

26,966

 

Interest expense

 

8,148

 

 

8,148

 

 

8,151

 

 

11,457

 

 

7,849

 

Loss before income tax expense

$

(7,031

)

$

(7,541

)

$

(8,645

)

$

(8,455

)

$

(9,869

)

 

 

Consolidated

 

2025

 

2024

 

June 30

 

March 31

 

December 31

 

September 30

 

June 30

($ in thousands)

 

 

 

 

 

Revenues:

 

 

 

 

 

Net premiums earned

$

248,809

 

 

$

245,848

 

 

$

244,465

 

 

$

248,936

 

 

$

251,891

 

Net investment income

 

59,289

 

 

 

58,210

 

 

 

56,559

 

 

 

57,340

 

 

 

56,086

 

Realized investment gains (losses), net

 

(129

)

 

 

(181

)

 

 

(114

)

 

 

68

 

 

 

(1,164

)

Income (loss) from other invested assets

 

4,466

 

 

 

7,408

 

 

 

6,889

 

 

 

2,820

 

 

 

(419

)

Other income

 

6,708

 

 

 

6,273

 

 

 

7,228

 

 

 

7,414

 

 

 

6,548

 

Total revenues

 

319,143

 

 

 

317,558

 

 

 

315,027

 

 

 

316,578

 

 

 

312,942

 

 

 

 

 

 

 

Losses and expenses:

 

 

 

 

 

Provision (benefit) for losses and LAE

 

17,055

 

 

 

31,287

 

 

 

40,975

 

 

 

30,666

 

 

 

(334

)

 

 

 

 

 

 

Compensation and benefits

 

30,719

 

 

 

39,692

 

 

 

34,527

 

 

 

33,792

 

 

 

33,364

 

Premium and other taxes

 

6,495

 

 

 

6,903

 

 

 

6,537

 

 

 

6,295

 

 

 

5,938

 

Ceding commission

 

(6,910

)

 

 

(6,508

)

 

 

(6,547

)

 

 

(6,433

)

 

 

(5,715

)

Other underwriting and operating expenses

 

32,461

 

 

 

31,037

 

 

 

36,434

 

 

 

33,227

 

 

 

32,615

 

Total other underwriting and operating expenses

 

62,765

 

 

 

71,124

 

 

 

70,951

 

 

 

66,881

 

 

 

66,202

 

Interest expense

 

8,148

 

 

 

8,148

 

 

 

8,151

 

 

 

11,457

 

 

 

7,849

 

Income before income tax expense

$

231,175

 

 

$

206,999

 

 

$

194,950

 

 

$

207,574

 

 

$

239,225

 

 

Contacts

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.