EX-99.1 2 a123122financialsupplement.htm EX-99.1 Document

Exhibit 99.1

Essent Group Ltd. Announces Fourth Quarter & Full Year 2022 Results and Increases Quarterly Dividend
HAMILTON, Bermuda--(BUSINESS WIRE)--February 10, 2023--Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended December 31, 2022 of $147.4 million or $1.37 per diluted share, compared to $181.0 million or $1.64 per diluted share for the quarter ended December 31, 2021. For the full year 2022, net income was $831.4 million or $7.72 per diluted share, compared to $681.8 million or $6.11 per diluted share for 2021.
Essent also announced today that its Board of Directors has declared a quarterly cash dividend of $0.25 per common share. The dividend is payable on March 20, 2023, to shareholders of record on March 10, 2023.
“We are pleased with our fourth quarter and full year 2022 financial results, which reflect our continued focus on generating high-quality earnings and solid returns,” said Mark A. Casale, Chairman and Chief Executive Officer. “Our results reflect our focus on optimizing unit economics along with continued favorable credit performance. We remain committed to taking a measured approach to capital management. In connection with this, we are pleased to announce that our Board has approved an increase in our quarterly dividend to $0.25 per share.”
Financial Highlights:
New insurance written for the fourth quarter of 2022 was $13.0 billion, compared to $17.1 billion in the third quarter of 2022 and $16.4 billion in the fourth quarter of 2021.

Insurance in force as of December 31, 2022 was $227.1 billion, compared to $222.5 billion as of September 30, 2022 and $207.2 billion as of December 31, 2021.

The combined ratio for the fourth quarter was 24.6%, compared to 22.3% in the third quarter of 2022 and 17.4% in the fourth quarter of 2021.

During the fourth quarter of 2022, we entered into a quota share reinsurance transaction with a panel of highly rated third-party reinsurers. The quota share agreement covers 17.5% of all eligible policies written by Essent Guaranty, Inc. in the calendar year 2023.

Last week, Essent US Holdings entered into an agreement to acquire the title insurance operations from a subsidiary of Finance of America Companies for $100 million.


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: the impact of COVID-19 and related economic conditions; changes in or to Fannie Mae and Freddie Mac (the “GSEs”), whether through Federal legislation, restructurings or a shift in business practices; failure to continue to meet the mortgage insurer eligibility requirements of the GSEs; competition for customers; lenders or investors seeking alternatives to private mortgage insurance; deteriorating economic conditions (including inflation, rising interest rates and other adverse economic trends); an increase in the number of loans insured through Federal government mortgage insurance programs, including those offered by the Federal Housing Administration; decline in new insurance written and franchise value due to loss of a significant customer; decline in the volume of low down payment mortgage originations; the definition of "Qualified Mortgage" reducing the size of the mortgage origination market or creating incentives to use government mortgage insurance programs; the definition of "Qualified Residential Mortgage" reducing the number of low down payment loans or lenders and investors seeking alternatives to private mortgage insurance; the implementation of the Basel III Capital Accord discouraging the use of private mortgage insurance; a decrease in the length of time that insurance policies are in force; uncertainty of loss reserve estimates; our non-U.S. operations becoming subject to U.S. Federal income taxation; becoming considered a passive foreign investment company for U.S. Federal income tax purposes; and other risks and factors described in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2021 filed with the Securities and Exchange Commission on February 16, 2022, as
subsequently updated through other reports we file with the Securities and Exchange Commission. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.

About the Company:
Essent Group Ltd. (NYSE: ESNT) is a Bermuda-based holding company (collectively with its subsidiaries, “Essent”) which, through its wholly-owned subsidiary, Essent Guaranty, Inc., offers private mortgage insurance for single-family mortgage loans in the United States. Essent provides private capital to mitigate mortgage credit risk, allowing lenders to make additional mortgage financing available to prospective homeowners. Headquartered in Radnor, Pennsylvania, Essent Guaranty, Inc. is licensed to write mortgage insurance in all 50 states and the District of Columbia, and is approved by Fannie Mae and Freddie Mac. Essent also offers mortgage-related insurance, reinsurance and advisory services through its Bermuda-based subsidiary, Essent Reinsurance Ltd. Essent is committed to supporting environmental, social and governance (“ESG”) initiatives that are relevant to the company and align with the companywide dedication to responsible corporate citizenship that positively impacts the community and people served. Additional information regarding Essent may be found at www.essentgroup.com and www.essent.us.

Source: Essent Group Ltd.




Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter and Year Ended December 31, 2022
Exhibit ACondensed Consolidated Statements of Comprehensive Income (Unaudited)
Exhibit BCondensed Consolidated Balance Sheets (Unaudited)
Exhibit CHistorical Quarterly Data
Exhibit DNew Insurance Written
Exhibit EInsurance in Force and Risk in Force
Exhibit FOther Risk in Force
Exhibit GPortfolio Vintage Data
Exhibit HReinsurance Vintage Data
Exhibit IPortfolio Geographic Data
Exhibit JRollforward of Defaults and Reserve for Losses and LAE
Exhibit KDetail of Reserves by Default Delinquency
Exhibit LInvestments Available for Sale
Exhibit MInsurance Company Capital




Exhibit A
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Three Months Ended December 31,Year Ended December 31,
(In thousands, except per share amounts)2022202120222021
Revenues:
Direct premiums written$235,015 $224,972 $927,702 $918,406 
Ceded premiums(34,289)(26,476)(107,673)(110,914)
Net premiums written200,726 198,496 820,029 807,492 
Decrease in unearned premiums6,526 18,825 22,498 65,051 
Net premiums earned207,252 217,321 842,527 872,543 
Net investment income37,796 23,661 124,409 88,765 
Realized investment (losses) gains, net(5,524)(191)(13,172)418 
Income (loss) from other invested assets(7,599)14,997 28,676 56,386 
Other income(1,888)1,128 18,384 10,398 
Total revenues230,037 256,916 1,000,824 1,028,510 
Losses and expenses:
(Benefit) provision for losses and LAE4,101 (3,433)(174,704)31,057 
Other underwriting and operating expenses46,895 41,232 171,733 166,857 
Interest expense6,045 2,095 15,608 8,282 
Total losses and expenses57,041 39,894 12,637 206,196 
Income before income taxes172,996 217,022 988,187 822,314 
Income tax expense25,630 36,035 156,834 140,531 
Net income$147,366 $180,987 $831,353 $681,783 
Earnings per share:
Basic$1.38 $1.65 $7.75 $6.13 
Diluted1.37 1.64 7.72 6.11 
Weighted average shares outstanding:
Basic106,881 109,550 107,205 111,164 
Diluted107,419 110,028 107,653 111,555 
Net income$147,366 $180,987 $831,353 $681,783 
Other comprehensive (loss) income:
Change in unrealized (depreciation) appreciation of investments40,787 (27,807)(433,497)(87,567)
Total other comprehensive (loss) income40,787 (27,807)(433,497)(87,567)
Comprehensive income$188,153 $153,180 $397,856 $594,216 
Loss ratio2.0 %(1.6 %)(20.7 %)3.6 %
Expense ratio22.6 19.0 20.4 19.1 
Combined ratio24.6 %17.4 %(0.4 %)22.7 %



Exhibit B
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
December 31,December 31,
(In thousands, except per share amounts)20222021
Assets
Investments
Fixed maturities available for sale, at fair value$4,489,598 $4,649,800 
Short-term investments available for sale, at fair value252,027 313,087 
Total investments available for sale4,741,625 4,962,887 
Other invested assets257,941 170,472 
Total investments4,999,566 5,133,359 
Cash81,240 81,491 
Accrued investment income33,162 26,546 
Accounts receivable57,399 46,157 
Deferred policy acquisition costs9,910 12,178 
Property and equipment19,571 11,921 
Prepaid federal income tax418,460 360,810 
Other assets104,489 49,712 
Total assets$5,723,797 $5,722,174 
Liabilities and Stockholders' Equity
Liabilities
Reserve for losses and LAE$216,464 $407,445 
Unearned premium reserve162,887 185,385 
Net deferred tax liability356,810 373,654 
Credit facility borrowings, net of deferred costs420,864 419,823 
Other accrued liabilities104,463 99,753 
Total liabilities1,261,488 1,486,060 
Commitments and contingencies
Stockholders' Equity
Common shares, $0.015 par value:
Authorized - 233,333; issued and outstanding - 107,683 shares in 2022 and 109,377 shares in 20211,615 1,641 
Additional paid-in capital1,350,377 1,428,952 
Accumulated other comprehensive income (loss)(382,790)50,707 
Retained earnings3,493,107 2,754,814 
Total stockholders' equity 4,462,309 4,236,114 
Total liabilities and stockholders' equity$5,723,797 $5,722,174 
Return on average equity19.1 %16.8 %




Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
20222021
Selected Income Statement DataDecember 31September 30June 30March 31December 31
(In thousands, except per share amounts)
Revenues:
Net premiums earned:
U.S. Mortgage Insurance Portfolio$192,670 $194,272 $198,891 $203,312 $205,877 
GSE and other risk share14,582 13,662 13,120 12,018 11,444 
Net premiums earned207,252 207,934 212,011 215,330 217,321 
Net investment income37,796 32,594 29,339 24,680 23,661 
Realized investment (losses) gains, net(5,524)175 (471)(7,352)(191)
Income (loss) from other invested assets(7,599)9,617 1,953 24,705 14,997 
Other income (loss) (1)
(1,888)11,447 1,577 7,248 1,128 
Total revenues230,037 261,767 244,409 264,611 256,916 
Losses and expenses:
(Benefit) provision for losses and LAE4,101 4,252 (76,199)(106,858)(3,433)
Other underwriting and operating expenses46,895 42,144 41,898 40,796 41,232 
Interest expense6,045 4,450 2,887 2,226 2,095 
Total losses and expenses57,041 50,846 (31,414)(63,836)39,894 
Income before income taxes172,996 210,921 275,823 328,447 217,022 
Income tax expense (2)
25,630 32,870 44,054 54,280 36,035 
Net income$147,366 $178,051 $231,769 $274,167 $180,987 
Earnings per share:
   Basic$1.38 $1.67 $2.17 $2.53 $1.65 
   Diluted1.37 1.66 2.16 2.52 1.64 
Weighted average shares outstanding:
   Basic106,881 106,870 106,921 108,166 109,550 
   Diluted107,419 107,337 107,283 108,590 110,028 
Book value per share$41.44 $39.87 $39.67 $38.98 $38.73 
Return on average equity (annualized)13.5 %16.6 %21.8 %26.0 %17.2 %
Other Data:
   Loss ratio (3)
2.0 %2.0 %(35.9 %)(49.6 %)(1.6 %)
   Expense ratio (4)
22.6 20.3 19.8 18.9 19.0 
      Combined ratio24.6 %22.3 %(16.2 %)(30.7 %)17.4 %
Credit Facility
Borrowings outstanding$425,000 $425,000 $425,000 $425,000 $425,000 
Undrawn committed capacity$400,000 $400,000 $400,000 $400,000 $400,000 
Weighted average interest rate (end of period)
6.02 %4.39 %2.92 %1.99 %1.79 %
Debt-to-capital8.70 %9.01 %9.05 %9.16 %9.12 %
(1) For each of the three month periods noted, Other income includes net favorable (unfavorable) changes in the fair value of embedded derivatives associated with certain of our third-party reinsurance agreements as follows: December 31, 2022: ($6,515); September 30, 2022: $5,177; June 30, 2022: ($5,549); March 31, 2022: $4,365; December 31, 2021: ($2,931).
(2) Income tax expense for the quarter ended December 31, 2021 includes $2,473 of discrete tax expense associated with an increase in the estimate of our beginning of the year deferred state income tax liability. Income tax expense for the quarters ended December 31, 2022, September 30, 2022, June 30, 2022, March 31, 2022 and December 31, 2021 includes ($4,122), $2,925, ($299), $7,002 and $1,759, respectively, of discrete tax (benefit) expense associated with realized and unrealized gains and losses.
(3) Loss ratio is calculated by dividing the provision for losses and LAE by net premiums earned.
(4) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned.



Exhibit C, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
20222021
Other Data, continued:December 31September 30June 30March 31December 31
($ in thousands)
U.S. Mortgage Insurance Portfolio
Flow:
New insurance written$13,011,432 $17,112,017 $20,096,135 $12,841,482 $16,379,082 
New risk written3,522,726 4,570,699 5,442,115 3,438,016 4,331,531 
Bulk:
New insurance written$— $— $196 $— $416 
New risk written— — 29 — 41 
Total:
New insurance written$13,011,432 $17,112,017 $20,096,331 $12,841,482 $16,379,498 
New risk written$3,522,726 $4,570,669 $5,442,144 $3,438,016 $4,331,572 
Average insurance in force$224,840,675 $219,280,350 $210,896,297 $206,631,135 $207,388,906 
Insurance in force (end of period)$227,062,055 $222,542,569 $215,896,531 $206,842,996 $207,190,544 
Gross risk in force (end of period) (5)
$59,276,489 $57,743,091 $55,678,063 $52,847,985 $52,554,246 
Risk in force (end of period)$49,903,626 $48,690,571 $47,289,910 $45,261,164 $45,273,383 
Policies in force808,596 800,745 789,652 774,002 785,119 
Weighted average coverage (6)
26.1 %25.9 %25.8 %25.5 %25.4 %
Annual persistency82.1 %77.9 %73.4 %69.1 %65.4 %
Loans in default (count)13,433 12,435 12,707 14,923 16,963 
Percentage of loans in default1.66 %1.55 %1.61 %1.93 %2.16 %
U.S. Mortgage Insurance Portfolio premium rate:
   Base average premium rate (7)
0.40 %0.40 %0.41 %0.41 %0.42 %
   Single premium cancellations (8)
— %0.01 %0.01 %0.02 %0.03 %
  Gross average premium rate0.40 %0.41 %0.42 %0.43 %0.45 %
  Ceded premiums(0.06 %)(0.06 %)(0.04 %)(0.04 %)(0.05 %)
    Net average premium rate0.34 %0.35 %0.38 %0.39 %0.40 %
(5) Gross risk in force includes risk ceded under third-party reinsurance.
(6) Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force.
(7) Base average premium rate is calculated by dividing annualized base premiums earned by average insurance in force for the period.
(8) Single premium cancellations is calculated by dividing annualized premiums on the cancellation of non-refundable single premium policies by average insurance in force for the period.




Exhibit D
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
NIW by Credit Score
Three Months EndedYear Ended
December 31, 2022December 31, 2021December 31, 2022December 31, 2021
($ in thousands)
>=760$4,761,917 36.6 %$6,643,740 40.6 %$25,704,025 40.8 %$34,422,627 40.9 %
740-7592,428,164 18.7 2,833,379 17.3 10,927,903 17.3 13,691,394 16.3 
720-7392,301,392 17.7 2,472,738 15.1 10,186,558 16.2 12,789,715 15.2 
700-7191,919,146 14.6 2,170,829 13.2 8,371,867 13.2 11,499,406 13.6 
680-6991,138,743 8.8 1,504,268 9.2 5,548,687 8.8 7,359,569 8.7 
<=679462,070 3.6 754,128 4.6 2,322,026 3.7 4,455,123 5.3 
Total$13,011,432 100.0 %$16,379,082 100.0 %$63,061,066 100.0 %$84,217,834 100.0 %
Weighted average credit score744 745 746 745 
NIW by LTV
Three Months EndedYear Ended
December 31, 2022December 31, 2021December 31, 2022December 31, 2021
($ in thousands)
85.00% and below$1,121,853 8.6 %$1,799,336 11.0 %$5,678,058 9.0 %$11,460,273 13.6 %
85.01% to 90.00%3,075,304 23.6 4,372,552 26.7 16,732,649 26.5 23,565,227 28.0 
90.01% to 95.00%7,464,333 57.4 7,722,842 47.1 33,925,998 53.8 37,813,167 44.9 
95.01% and above1,349,942 10.4 2,484,352 15.2 6,724,361 10.7 11,379,167 13.5 
Total$13,011,432 100.0 %$16,379,082 100.0 %$63,061,066 100.0 %$84,217,834 100.0 %
Weighted average LTV93 %92 %93 %92 %
NIW by Product
Three Months EndedYear Ended
December 31, 2022December 31, 2021December 31, 2022December 31, 2021
Single Premium policies4.3 %2.7 %5.6 %3.8 %
Monthly Premium policies95.7 97.3 94.4 96.2 
100.0 %100.0 %100.0 %100.0 %
NIW by Purchase vs. Refinance
Three Months EndedYear Ended
December 31, 2022December 31, 2021December 31, 2022December 31, 2021
Purchase98.9 %92.1 %97.6 %82.1 %
Refinance1.1 7.9 2.4 17.9 
100.0 %100.0 %100.0 %100.0 %



Exhibit E
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force
Portfolio by Credit Score
IIF by FICO scoreDecember 31, 2022September 30, 2022December 31, 2021
($ in thousands)
>=760$93,389,066 41.1 %$92,309,692 41.5 %$85,501,113 41.3 %
740-75938,842,311 17.2 37,821,201 17.0 35,111,019 17.0 
720-73934,981,632 15.4 33,910,646 15.2 31,158,325 15.0 
700-71929,146,543 12.8 28,263,518 12.7 26,105,790 12.6 
680-69918,859,824 8.3 18,351,570 8.2 16,819,629 8.1 
<=67911,842,679 5.2 11,885,942 5.4 12,494,668 6.0 
Total$227,062,055 100.0 %$222,542,569 100.0 %$207,190,544 100.0 %
Weighted average credit score746 746 745 
Gross RIF by FICO scoreDecember 31, 2022September 30, 2022December 31, 2021
($ in thousands)
>=760$24,152,726 40.8 %$23,743,335 41.1 %$21,488,011 40.9 %
740-75910,255,195 17.3 9,920,331 17.2 8,992,181 17.1 
720-7399,276,750 15.6 8,934,327 15.5 8,029,952 15.3 
700-7197,696,965 13.0 7,412,542 12.8 6,693,045 12.7 
680-6994,963,470 8.4 4,801,986 8.3 4,299,245 8.2 
<=6792,931,383 4.9 2,930,570 5.1 3,051,812 5.8 
Total$59,276,489 100.0 %$57,743,091 100.0 %$52,554,246 100.0 %
Portfolio by LTV
IIF by LTVDecember 31, 2022September 30, 2022December 31, 2021
($ in thousands)
85.00% and below$24,454,468 10.8 %$25,121,995 11.3 %$27,362,267 13.2 %
85.01% to 90.00%63,436,445 27.8 62,963,331 28.3 59,567,378 28.7 
90.01% to 95.00%107,932,064 47.6 103,794,020 46.6 91,350,909 44.1 
95.01% and above31,239,078 13.8 30,663,223 13.8 28,909,990 14.0 
Total$227,062,055 100.0 %$222,542,569 100.0 %$207,190,544 100.0 %
Weighted average LTV92 %92 %92 %
Gross RIF by LTVDecember 31, 2022September 30, 2022December 31, 2021
($ in thousands)
85.00% and below$2,903,877 4.9 %$2,975,898 5.2 %$3,200,124 6.1 %
85.01% to 90.00%15,477,031 26.1 15,317,449 26.5 14,366,450 27.3 
90.01% to 95.00%31,642,669 53.4 30,388,328 52.6 26,592,162 50.6 
95.01% and above9,252,912 15.6 9,061,416 15.7 8,395,510 16.0 
Total$59,276,489 100.0 %$57,743,091 100.0 %$52,554,246 100.0 %
Portfolio by Loan Amortization Period
IIF by Loan Amortization PeriodDecember 31, 2022September 30, 2022December 31, 2021
($ in thousands)
FRM 30 years and higher$219,416,408 96.7 %$214,688,363 96.5 %$198,243,758 95.7 %
FRM 20-25 years2,601,108 1.1 2,859,734 1.3 3,658,366 1.8 
FRM 15 years2,552,931 1.1 2,903,355 1.3 3,996,684 1.9 
ARM 5 years and higher2,491,608 1.1 2,091,117 0.9 1,291,736 0.6 
Total$227,062,055 100.0 %$222,542,569 100.0 %$207,190,544 100.0 %



Exhibit F
Essent Group Ltd. and Subsidiaries
Supplemental Information
Other Risk in Force
20222021
($ in thousands)December 31September 30June 30March 31December 31
GSE and other risk share (1):
Risk in Force$2,030,571 $2,026,895 $1,898,364 $1,888,437 $1,788,918 
Reserve for losses and LAE$74 $102 $144 $254 $1,349 
Weighted average credit score749 748 748 748 748 
Weighted average LTV83 %84 %84 %84 %84 %
(1) GSE and other risk share includes GSE risk share and other reinsurance transactions. Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae.




Exhibit G
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data
December 31, 2022
Insurance in Force
YearOriginal
Insurance
Written
($ in thousands)
Remaining
Insurance
in Force
($ in thousands)
% Remaining of Original
Insurance
Number of Policies in ForceWeighted Average Coupon% Purchase>90% LTV>95% LTVFICO < 700FICO >= 760Incurred Loss Ratio (Inception to Date) (1)Number of Loans in DefaultPercentage of Loans in Default
2010 - 2014$60,668,851 $2,121,713 3.5 %13,410 4.33 %77.6 %69.1 %5.9 %15.1 %43.1 %2.6 %523 3.90 %
201526,193,656 1,917,056 7.3 11,486 4.18 85.5 76.1 4.3 17.6 39.3 2.7 425 3.70 
201634,949,319 4,241,287 12.1 24,006 3.87 88.6 72.2 10.3 15.8 43.1 2.8 758 3.16 
201743,858,322 5,953,785 13.6 34,592 4.26 91.1 68.9 19.9 20.1 38.2 4.0 1,432 4.14 
201847,508,525 6,714,277 14.1 36,913 4.78 94.4 69.0 24.9 21.5 32.9 5.3 1,748 4.74 
201963,569,183 14,742,465 23.2 68,798 4.22 87.3 66.7 23.8 18.7 35.7 5.8 2,158 3.14 
2020107,944,065 59,228,334 54.9 220,705 3.18 65.8 54.0 12.1 10.8 45.5 4.4 2,856 1.29 
202184,218,250 71,533,600 84.9 228,943 3.07 84.4 60.6 14.6 13.9 40.4 7.9 2,750 1.20 
202263,061,262 60,609,538 96.1 169,743 5.07 97.7 64.8 10.9 12.6 40.0 14.4 783 0.46 
Total$531,971,433 $227,062,055 42.7 808,596 3.83 83.8 61.3 13.8 13.5 41.1 4.3 13,433 1.66 
(1) Incurred loss ratio is calculated by dividing the sum of case reserves and cumulative amount paid for claims by cumulative net premiums earned.




Exhibit H
Essent Group Ltd. and Subsidiaries
Supplemental Information
Reinsurance Vintage Data
December 31, 2022
($ in thousands)
Excess of Loss ReinsuranceOriginal
Reinsurance in Force
Remaining
Reinsurance in Force
Earned Premiums Ceded
YearRemaining
Insurance
in Force
Remaining
Risk
in Force
ILN (1)Other Reinsurance (2)TotalILNOther ReinsuranceTotalLosses
Ceded
to Date
Original
First Layer
Retention
Remaining
First Layer
Retention
Quarter-to-DateYear-to-DateReduction in PMIERs Minimum Required
Assets (9)
2015 & 2016$5,931,479 $1,610,997 $333,844 $— $333,844 $41,764 $— $41,764 $— $208,111 $206,843 $389 $2,852 $— 
20175,810,456 1,527,469 424,412 165,167 589,579 225,562 85,627 311,189 — 224,689 216,143 2,429 11,060 — 
20186,620,816 1,708,129 473,184 118,650 591,834 325,537 76,144 401,681 — 253,643 248,675 3,873 14,425 — 
2019 (3)
8,185,651 2,108,121 495,889 55,102 550,991 418,006 46,448 464,454 — 215,605 214,708 3,233 12,751 — 
2019 & 2020 (4)
— — 399,159 — 399,159 — — — — 465,690 — — 5,222 — 
2020 & 2021 (5)
40,676,403 10,206,068 557,911 — 557,911 451,093 — 451,093 — 278,956 278,919 3,498 14,528 376,024 
2021 (6)
41,455,845 11,027,751 439,407 — 439,407 410,778 — 410,778 — 279,415 279,400 4,250 17,080 368,047 
2021 & 2022 (10)
75,406,975 20,284,551 — 141,992 141,992 — 141,992 141,992 — 507,114 507,114 1,610 3,295 138,300 
2021 & 2022 (11)
33,815,842 9,079,729 237,868 — 237,868 237,868 — 237,868 — 303,761 303,761 4,563 5,131 218,839 
Total$217,903,467 $57,552,815 $3,361,674 $480,911 $3,842,585 $2,110,608 $350,211 $2,460,819 $— $2,736,984 $2,028,750 (12)$23,845 $86,344 $1,101,210 
Quota Share Reinsurance
Losses CededCeding CommissionEarned Premiums Ceded
YearRemaining
Insurance
in Force
Remaining
Risk
in Force
Remaining Ceded Insurance in ForceRemaining Ceded Risk in ForceQuarter-to-DateYear-to-DateQuarter-to-DateYear-to-DateQuarter-to-DateYear-to-DateReduction in PMIERs Minimum Required
Assets (9)
2019 & 2020(7)$65,434,808 $16,603,792 $14,520,550 $3,645,733 $(703)$(14,360)$3,099 $13,580 $5,031 $10,763 $220,812 
2022(8)60,546,185 16,331,557 12,109,237 3,266,311 2,089 3,087 1,749 3,936 5,413 10,566 228,185 
Total$125,980,993 $32,935,349 $26,629,787 $6,912,044 $1,386 $(11,273)$4,848 $17,516 $10,444 $21,329 $448,997 
(1) Reinsurance provided by unaffiliated special purpose insurers through the issuance of mortgage insurance-linked notes ("ILNs").
(2) Reinsurance provided by panels of reinsurers.
(3) Reinsurance coverage on new insurance written from January 1, 2019 through August 31, 2019.
(4) Reinsurance coverage on new insurance written from September 1, 2019 through July 31, 2020. This ILN was called during the third quarter of 2022.
(5) Reinsurance coverage on new insurance written from August 1, 2020 through March 31, 2021.
(6) Reinsurance coverage on new insurance written from April 1, 2021 through September 30, 2021.
(7) Reinsurance coverage on 40% of eligible single premium policies and 20% of all other eligible policies written from September 1, 2019 through December 31, 2020.
(8) Reinsurance coverage on 20% of all eligible policies written from January 1, 2022 through December 31, 2022.
(9) Represents the reduction in Essent Guaranty, Inc.'s Minimum Required Assets based on our interpretation of the PMIERs.
(10) Reinsurance coverage on 20% of all eligible policies written from October 1, 2021 through December 31, 2022.
(11) Reinsurance coverage on new insurance written from October 1, 2021 through July 31, 2022.
(12) The total remaining first layer retention differs from the sum of the individual reinsurance transactions as a result of overlapping coverage between certain transactions.



Exhibit I
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
IIF by State
December 31, 2022September 30, 2022December 31, 2021
CA13.2 %13.2 %13.1 %
TX10.4 10.3 9.9 
FL10.2 10.1 9.7 
CO4.2 4.1 4.1 
AZ3.5 3.5 3.3 
WA3.4 3.4 3.7 
GA3.2 3.1 3.1 
IL3.1 3.1 3.3 
VA3.0 3.1 3.1 
NJ3.0 3.0 3.1 
All Others42.8 43.1 43.6 
Total100.0 %100.0 %100.0 %
Gross RIF by State
December 31, 2022September 30, 2022December 31, 2021
CA13.0 %13.0 %13.0 %
TX10.7 10.6 10.2 
FL10.5 10.5 10.0 
CO4.1 4.1 4.0 
AZ3.6 3.5 3.3 
WA3.3 3.3 3.6 
GA3.2 3.2 3.1 
IL3.0 3.1 3.2 
VA3.0 3.0 3.0 
NJ2.9 2.9 3.0 
All Others42.7 42.8 43.6 
Total100.0 %100.0 %100.0 %




Exhibit J
Essent Group Ltd. and Subsidiaries
Supplemental Information
Rollforward of Defaults and Reserve for Losses and LAE
U.S. Mortgage Insurance Portfolio
Rollforward of Insured Loans in Default
Three Months Ended
20222021
December 31September 30June 30March 31December 31
Beginning default inventory12,435 12,707 14,923 16,963 19,721 
Plus: new defaults (A)
7,505 6,448 5,495 6,188 5,809 
Less: cures(6,425)(6,642)(7,639)(8,167)(8,514)
Less: claims paid(73)(68)(65)(55)(47)
Less: rescissions and denials, net(9)(10)(7)(6)(6)
Ending default inventory13,433 12,435 12,707 14,923 16,963 
(A) New defaults remaining as of December 31, 2022
5,744 2,541 1,489 981 514 
        Cure rate (1)
23 %61 %73 %84 %91 %
Total amount paid for claims (in thousands)$1,441 $1,261 $1,137 $826 $992 
Average amount paid per claim (in thousands)$20 $19 $17 $15 $21 
Severity46 %47 %50 %35 %45 %
Rollforward of Reserve for Losses and LAE
Three Months Ended
20222021
($ in thousands)December 31September 30June 30March 31December 31
Reserve for losses and LAE at beginning of period$212,392 $209,829 $292,818 $406,096 $411,567 
Less: Reinsurance recoverables13,244 13,657 19,335 25,940 26,970 
Net reserve for losses and LAE at beginning of period199,148 196,172 273,483 380,156 384,597 
Add provision for losses and LAE occurring in:
Current period36,141 20,144 18,720 24,346 13,231 
Prior years(32,012)(15,850)(94,809)(130,114)(16,624)
Incurred losses and LAE during the period4,129 4,294 (76,089)(105,768)(3,393)
Deduct payments for losses and LAE occurring in:
Current period113 30 80 157 
Prior years1,392 1,288 1,142 904 891 
Loss and LAE payments during the period1,505 1,318 1,222 905 1,048 
Net reserve for losses and LAE at end of period201,772 199,148 196,172 273,483 380,156 
Plus: Reinsurance recoverables14,618 13,244 13,657 19,335 25,940 
Reserve for losses and LAE at end of period$216,390 $212,392 $209,829 $292,818 $406,096 
(1) The cure rate is calculated by dividing new defaults remaining as of the reporting date by the original number of new defaults reported in the quarterly period and subtracting that percentage from 100%.



Exhibit K
Essent Group Ltd. and Subsidiaries
Supplemental Information
Detail of Reserves by Default Delinquency
U.S. Mortgage Insurance Portfolio
December 31, 2022
Number of
Policies in
Default
Percentage of
Policies in
Default
 Amount of Reserves Percentage of Reserves Defaulted RIF Reserves as a Percentage of
Defaulted RIF
($ in thousands)
Missed Payments:
Three payments or less6,154 46 %$32,242 16 %$411,624 %
Four to eleven payments4,684 35 65,071 33 317,417 21 
Twelve or more payments2,474 18 98,291 49 147,247 67 
Pending claims121 3,815 4,860 78 
Total case reserves13,433 100 %199,419 100 %$881,148 23 
IBNR14,956 
LAE2,015 
Total reserves for losses and LAE$216,390 
Average reserve per default:
Case$14.8 
Total$16.1 
Default Rate1.66%
December 31, 2021
Number of
Policies in
Default
Percentage of
Policies in
Default
 Amount of ReservesPercentage of Reserves Defaulted RIFReserves as a Percentage of
Defaulted RIF
($ in thousands)
Missed Payments:
Three payments or less4,113 24 %$20,712 %$243,511 %
Four to eleven payments5,459 32 77,822 21 349,494 22 
Twelve or more payments7,331 43 274,465 73 470,859 58 
Pending claims60 2,397 2,852 84 
Total case reserves16,963 100 %375,396 100 %$1,066,716 35 
IBNR28,155 
LAE2,545 
Total reserves for losses and LAE$406,096 
Average reserve per default:
Case$22.1 
Total$23.9 
Default Rate2.16%





Exhibit L
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investments Available for Sale
Investments Available for Sale by Asset Class
Asset ClassDecember 31, 2022December 31, 2021
($ in thousands)Fair ValuePercentFair ValuePercent
U.S. Treasury securities$556,438 11.7 %$448,793 9.1 %
U.S. agency securities49,058 1.0 5,504 0.1 
U.S. agency mortgage-backed securities783,743 16.5 1,008,863 20.3 
Municipal debt securities602,690 12.8 627,599 12.7 
Non-U.S. government securities62,399 1.3 79,743 1.6 
Corporate debt securities1,414,321 29.8 1,455,247 29.3 
Residential and commercial mortgage securities511,824 10.8 545,423 11.0 
Asset-backed securities624,561 13.2 581,703 11.7 
Money market funds136,591 2.9 210,012 4.2 
Total investments available for sale$4,741,625 100.0 %$4,962,887 100.0 %
Investments Available for Sale by Credit Rating
Rating (1)
December 31, 2022December 31, 2021
($ in thousands)Fair ValuePercentFair ValuePercent
Aaa$2,226,951 46.9 %$2,412,273 48.6 %
Aa1111,342 2.3 96,331 1.9 
Aa2327,742 6.9 354,951 7.2 
Aa3234,994 5.0 221,914 4.5 
A1421,752 8.9 263,820 5.3 
A2411,670 8.7 427,282 8.6 
A3268,928 5.7 274,525 5.5 
Baa1236,793 5.0 305,204 6.1 
Baa2221,308 4.7 274,011 5.5 
Baa3187,117 3.9 240,755 4.9 
Below Baa393,028 2.0 91,821 1.9 
Total investments available for sale$4,741,625 100.0 %$4,962,887 100.0 %
(1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available.
Investments Available for Sale by Duration and Book Yield
Effective DurationDecember 31, 2022December 31, 2021
($ in thousands)Fair ValuePercentFair ValuePercent
< 1 Year$1,245,839 26.3 %$1,104,397 22.2 %
1 to < 2 Years534,038 11.3 561,297 11.3 
2 to < 3 Years511,701 10.8 539,174 10.9 
3 to < 4 Years525,683 11.1 593,663 12.0 
4 to < 5 Years400,540 8.4 663,127 13.4 
5 or more Years1,523,824 32.1 1,501,229 30.2 
Total investments available for sale$4,741,625 100.0 %$4,962,887 100.0 %
Pre-tax investment income yield:
Three months ended December 31, 20223.03 %
Year ended December 31, 20222.59 %
Holding company net cash and investments available for sale:
($ in thousands)
As of December 31, 2022$685,178 
As of December 31, 2021$618,306 



Exhibit M
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
20222021
December 31September 30June 30March 31December 31
($ in thousands)
U.S. Mortgage Insurance Subsidiaries:
Combined statutory capital (1)
$3,175,889 $3,128,681 $3,062,438 $3,058,880 $2,950,107 
Combined net risk in force (2)
$32,265,701 $31,736,095 $31,221,406 $30,331,197 $30,660,272 
Risk-to-capital ratios: (3)
Essent Guaranty, Inc.10.5:110.5:110.6:110.3:110.8:1
Essent Guaranty of PA, Inc.0.6:10.6:10.6:10.7:10.8:1
Combined (4)
10.2:110.1:110.2:19.9:110.4:1
Essent Guaranty, Inc. PMIERs Data (5):
Available Assets$3,191,047 $3,147,545 $3,120,098 $3,194,939 $3,170,881 
Minimum Required Assets1,832,363 1,759,182 1,869,524 1,840,069 1,791,551 
PMIERs excess Available Assets$1,358,684 $1,388,363 $1,250,574 $1,354,870 $1,379,330 
PMIERs sufficiency ratio (6)
174 %179 %167 %174 %177 %
Essent Reinsurance Ltd.:
Stockholder's equity (GAAP basis)$1,478,772 $1,397,287 $1,380,067 $1,330,840 $1,301,937 
Net risk in force (2)
$19,454,046 $18,694,500 $17,758,801 $16,527,587 $15,997,129 
(1) Combined statutory capital equals the sum of statutory capital of Essent Guaranty, Inc. plus Essent Guaranty of PA, Inc., after eliminating the impact of intercompany transactions. Statutory capital is computed based on accounting practices prescribed or permitted by the Pennsylvania Insurance Department and the National Association of Insurance Commissioners Accounting Practices and Procedures Manual.
(2) Net risk in force represents total risk in force, net of reinsurance ceded and net of exposures on policies for which loss reserves have been established.
(3) The risk-to-capital ratio is calculated as the ratio of net risk in force to statutory capital.
(4) The combined risk-to-capital ratio equals the sum of the net risk in force of Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. divided by the combined statutory capital.
(5) Data is based on our interpretation of the PMIERs as of the dates indicated.
(6) PMIERs sufficiency ratio is calculated by dividing Available Assets by Minimum Required Assets.