EX-99.1 2 a33123financialsupplement.htm EX-99.1 Document

Exhibit 99.1

Essent Group Ltd. Announces First Quarter 2023 Results and Declares Quarterly Dividend
HAMILTON, Bermuda--(BUSINESS WIRE)--May 5, 2023--Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended March 31, 2023 of $170.8 million or $1.59 per diluted share, compared to $274.2 million or $2.52 per diluted share for the quarter ended March 31, 2022.
Essent also announced today that its Board of Directors has declared a quarterly cash dividend of $0.25 per common share. The dividend is payable on June 12, 2023, to shareholders of record on June 1, 2023.
“We are pleased with our first quarter 2023 financial results, which benefited from rising interest rates and favorable credit performance,” said Mark A. Casale, Chairman and Chief Executive Officer. “Our results continue to demonstrate the earnings power of our business and provide us with attractive levels of operating cash flows. We continue to believe deploying our capital in a balanced manner is in the best long-term interest of our shareholders.”
Financial Highlights:
New insurance written for the first quarter of 2023 was $12.9 billion, compared to $13.0 billion in the fourth quarter of 2022 and $12.8 billion in the first quarter of 2022.

Insurance in force as of March 31, 2023 was $231.5 billion, compared to $227.1 billion as of December 31, 2022 and $206.8 billion as of March 31, 2022.

The combined ratio for the first quarter of 2023 was 22.7%, compared to 24.6% in the fourth quarter of 2022 and (30.7)% in the first quarter of 2022.


Conference Call:
Essent management will hold a conference call at 10:00 AM Eastern time today to discuss its results. The conference call will be broadcast live over the Internet at http://ir.essentgroup.com/events-and-presentations/events/default.aspx. The call may also be accessed by dialing 888-330-2384 inside the U.S., or 240-789-2701 for international callers, using passcode 9824537 or by referencing Essent.

A replay of the webcast will be available on the Essent website approximately two hours after the live broadcast ends for a period of one year. A replay of the conference call will be available approximately two hours after the call ends for a period of two weeks, using the following dial-in numbers and passcode: 800-770-2030 inside the U.S., or 647-362-9199 for international callers, passcode 9824537.
In addition to the information provided in the Company's earnings news release, other statistical and financial information, which may be referred to during the conference call, will be available on Essent's website at http://ir.essentgroup.com/financials/quarterly-results/default.aspx.
Forward-Looking Statements:
This press release may include “forward-looking statements” which are subject to known and unknown risks and uncertainties, many of which may be beyond our control. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "will," “should,” “expect,” "plan," "anticipate," "believe," “estimate,” “predict,” or "potential" or the negative thereof or variations thereon or similar terminology. Actual events, results and outcomes may differ materially from our expectations due to a variety of known and unknown risks, uncertainties and other factors. Although it is not possible to identify all of these risks and factors, they include, among others, the following: changes in or to Fannie Mae and Freddie Mac (the “GSEs”), whether through Federal legislation, restructurings or a shift in business practices; failure to continue to meet the mortgage insurer eligibility requirements of the GSEs; competition for customers; lenders or investors seeking alternatives to private mortgage insurance; deteriorating economic conditions (including inflation, rising interest rates and other adverse economic trends); the impact of COVID-19 and related economic conditions; an increase in the number of loans insured through Federal government mortgage insurance programs, including those offered by the Federal Housing Administration; decline in new insurance written and franchise value due to loss of a significant customer; decline in the volume of low down payment mortgage originations; the definition of "Qualified Mortgage" reducing the size of the mortgage origination market or creating incentives to use government mortgage insurance programs; the definition of "Qualified Residential Mortgage" reducing the number of low down payment loans or lenders and investors seeking alternatives to private mortgage insurance; the implementation of the Basel III Capital Accord discouraging the use of private mortgage insurance; a decrease in the length of time that insurance policies are in force; uncertainty of loss reserve estimates; our non-U.S. operations becoming subject to U.S. Federal income taxation; becoming considered a passive foreign investment company for U.S. Federal income tax purposes; and other risks and factors described in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the Securities and Exchange Commission on February 17, 2023, as subsequently updated through other reports we file with the Securities and Exchange Commission. Any forward-looking information presented herein is made only as of the date of this press release, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.









About the Company:
Essent Group Ltd. (NYSE: ESNT) is a Bermuda-based holding company (collectively with its subsidiaries, “Essent”) which, 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 Ended March 31, 2023
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 March 31,
(In thousands, except per share amounts)20232022
Revenues:
Direct premiums written$239,491 $220,254 
Ceded premiums(33,591)(20,523)
Net premiums written205,900 199,731 
Decrease in unearned premiums5,358 15,599 
Net premiums earned211,258 215,330 
Net investment income43,236 24,680 
Realized investment losses, net(488)(7,352)
(Loss) income from other invested assets(2,702)24,705 
Other income4,942 7,248 
Total revenues256,246 264,611 
Losses and expenses:
(Benefit) provision for losses and LAE(180)(106,858)
Other underwriting and operating expenses48,195 40,796 
Interest expense6,936 2,226 
Total losses and expenses54,951 (63,836)
Income before income taxes201,295 328,447 
Income tax expense30,468 54,280 
Net income$170,827 $274,167 
Earnings per share:
Basic$1.60 $2.53 
Diluted1.59 2.52 
Weighted average shares outstanding:
Basic106,943 108,166 
Diluted107,585 108,590 
Net income$170,827 $274,167 
Other comprehensive income (loss):
Change in unrealized appreciation (depreciation) of investments58,753 (203,006)
Total other comprehensive income (loss)58,753 (203,006)
Comprehensive income$229,580 $71,161 
Loss ratio(0.1 %)(49.6 %)
Expense ratio22.8 18.9 
Combined ratio22.7 %(30.7 %)



Exhibit B
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
March 31,December 31,
(In thousands, except per share amounts)20232022
Assets
Investments
Fixed maturities available for sale, at fair value$4,602,284 $4,489,598 
Short-term investments available for sale, at fair value347,752 252,027 
Total investments available for sale4,950,036 4,741,625 
Other invested assets255,288 257,941 
Total investments5,205,324 4,999,566 
Cash68,633 81,240 
Accrued investment income36,896 33,162 
Accounts receivable61,282 57,399 
Deferred policy acquisition costs9,511 9,910 
Property and equipment18,514 19,571 
Prepaid federal income tax418,460 418,460 
Other assets108,886 104,489 
Total assets$5,927,506 $5,723,797 
Liabilities and Stockholders' Equity
Liabilities
Reserve for losses and LAE$216,022 $216,464 
Unearned premium reserve157,529 162,887 
Net deferred tax liability383,116 356,810 
Credit facility borrowings, net of deferred costs421,128 420,864 
Other accrued liabilities100,770 104,463 
Total liabilities1,278,565 1,261,488 
Commitments and contingencies
Stockholders' Equity
Common shares, $0.015 par value:
Authorized - 233,333; issued and outstanding - 107,659 shares in 2023 and 107,683 shares in 20221,615 1,615 
Additional paid-in capital1,334,607 1,350,377 
Accumulated other comprehensive loss(324,037)(382,790)
Retained earnings3,636,756 3,493,107 
Total stockholders' equity 4,648,941 4,462,309 
Total liabilities and stockholders' equity$5,927,506 $5,723,797 
Return on average equity (1)15.0 %19.1 %
(1) The 2023 return on average equity is calculated by dividing annualized year-to-date 2023 net income by average equity.  The 2022 return on average equity is calculated by dividing full year 2022 net income by average equity.




Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
20232022
Selected Income Statement DataMarch 31December 31September 30June 30March 31
(In thousands, except per share amounts)
Revenues:
Net premiums earned:
U.S. Mortgage Insurance Portfolio$196,565 $192,670 $194,272 $198,891 $203,312 
GSE and other risk share14,693 14,582 13,662 13,120 12,018 
Net premiums earned211,258 207,252 207,934 212,011 215,330 
Net investment income43,236 37,796 32,594 29,339 24,680 
Realized investment (losses) gains, net(488)(5,524)175 (471)(7,352)
(Loss) income from other invested assets(2,702)(7,599)9,617 1,953 24,705 
Other income (loss) (1)
4,942 (1,888)11,447 1,577 7,248 
Total revenues256,246 230,037 261,767 244,409 264,611 
Losses and expenses:
(Benefit) provision for losses and LAE(180)4,101 4,252 (76,199)(106,858)
Other underwriting and operating expenses48,195 46,895 42,144 41,898 40,796 
Interest expense6,936 6,045 4,450 2,887 2,226 
Total losses and expenses54,951 57,041 50,846 (31,414)(63,836)
Income before income taxes201,295 172,996 210,921 275,823 328,447 
Income tax expense (2)
30,468 25,630 32,870 44,054 54,280 
Net income$170,827 $147,366 $178,051 $231,769 $274,167 
Earnings per share:
   Basic$1.60 $1.38 $1.67 $2.17 $2.53 
   Diluted1.59 1.37 1.66 2.16 2.52 
Weighted average shares outstanding:
   Basic106,943 106,881 106,870 106,921 108,166 
   Diluted107,585 107,419 107,337 107,283 108,590 
Book value per share$43.18 $41.44 $39.87 $39.67 $38.98 
Return on average equity (annualized)15.0 %13.5 %16.6 %21.8 %26.0 %
Other Data:
   Loss ratio (3)
(0.1 %)2.0 %2.0 %(35.9)%(49.6)%
   Expense ratio (4)
22.8 22.6 20.3 19.8 18.9 
      Combined ratio22.7 %24.6 %22.3 %(16.2)%(30.7)%
Credit Facility
Borrowings outstanding$425,000 $425,000 $425,000 $425,000 $425,000 
Undrawn committed capacity$400,000 $400,000 $400,000 $400,000 $400,000 
Weighted average interest rate (end of period)
6.52 %6.02 %4.39 %2.92 %1.99 %
Debt-to-capital8.38 %8.70 %9.01 %9.05 %9.16 %
(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 March 31, 2023, December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022 was ($368), ($6,515),$5,177, ($5,549), and $4,365, respectively.
(2) Income tax expense for the quarters ended March 31, 2023, December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022 includes ($368), ($4,122), $2,925, ($299), and $7,002, 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
20232022
Other Data, continued:March 31December 31September 30June 30March 31
($ in thousands)
U.S. Mortgage Insurance Portfolio
Flow:
New insurance written$12,893,789 $13,011,432 $17,112,017 $20,096,135 $12,841,482 
New risk written3,548,015 3,522,726 4,570,699 5,442,115 3,438,016 
Bulk:
New insurance written$— $— $— $196 $— 
New risk written— — — 29 — 
Total:
New insurance written$12,893,789 $13,011,432 $17,112,017 $20,096,331 $12,841,482 
New risk written$3,548,015 $3,522,726 $4,570,669 $5,442,144 $3,438,016 
Average insurance in force$228,885,174 $224,840,675 $219,280,350 $210,896,297 $206,631,135 
Insurance in force (end of period)$231,537,417 $227,062,055 $222,542,569 $215,896,531 $206,842,996 
Gross risk in force (end of period) (5)
$60,879,979 $59,276,489 $57,743,091 $55,678,063 $52,847,985 
Risk in force (end of period)$51,469,312 $49,903,626 $48,690,571 $47,289,910 $45,261,164 
Policies in force815,751 808,596 800,745 789,652 774,002 
Weighted average coverage (6)
26.3 %26.1 %25.9 %25.8 %25.5 %
Annual persistency84.4 %82.1 %77.9 %73.4 %69.1 %
Loans in default (count)12,773 13,433 12,435 12,707 14,923 
Percentage of loans in default1.57 %1.66 %1.55 %1.61 %1.93 %
U.S. Mortgage Insurance Portfolio premium rate:
   Base average premium rate (7)
0.40 %0.40 %0.40 %0.41 %0.41 %
   Single premium cancellations (8)
— %— %0.01 %0.01 %0.02 %
  Gross average premium rate0.40 %0.40 %0.41 %0.42 %0.43 %
  Ceded premiums(0.06 %)(0.06 %)(0.06 %)(0.04 %)(0.04 %)
    Net average premium rate0.34 %0.34 %0.35 %0.38 %0.39 %
(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 Ended
March 31, 2023December 31, 2022March 31, 2022
($ in thousands)
>=760$4,847,058 37.7 %$4,761,917 36.6 %$5,410,654 42.1 %
740-7592,397,982 18.6 2,428,164 18.7 2,113,232 16.5 
720-7392,204,844 17.1 2,301,392 17.7 1,991,318 15.5 
700-7192,002,892 15.5 1,919,146 14.6 1,620,473 12.6 
680-6991,100,815 8.5 1,138,743 8.8 1,147,766 8.9 
<=679340,198 2.6 462,070 3.6 558,039 4.4 
Total$12,893,789 100.0 %$13,011,432 100.0 %$12,841,482 100.0 %
Weighted average credit score745 744 747 
NIW by LTV
Three Months Ended
March 31, 2023December 31, 2022March 31, 2022
($ in thousands)
85.00% and below$963,009 7.5 %$1,121,853 8.6 %$1,262,038 9.8 %
85.01% to 90.00%2,685,828 20.8 3,075,304 23.6 3,415,938 26.6 
90.01% to 95.00%7,430,113 57.6 7,464,333 57.4 6,416,255 50.0 
95.01% and above1,814,839 14.1 1,349,942 10.4 1,747,251 13.6 
Total$12,893,789 100.0 %$13,011,432 100.0 %$12,841,482 100.0 %
Weighted average LTV93 %93 %93 %
NIW by Product
Three Months Ended
March 31, 2023December 31, 2022March 31, 2022
Single Premium policies4.1 %4.3 %1.9 %
Monthly Premium policies95.9 95.7 98.1 
100.0 %100.0 %100.0 %
NIW by Purchase vs. Refinance
Three Months Ended
March 31, 2023December 31, 2022March 31, 2022
Purchase98.6 %98.9 %94.1 %
Refinance1.4 1.1 5.9 
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 scoreMarch 31, 2023December 31, 2022March 31, 2022
($ in thousands)
>=760$94,560,292 40.8 %$93,389,066 41.1 %$85,707,070 41.4 %
740-75939,870,193 17.2 38,842,311 17.2 35,048,891 17.0 
720-73935,950,319 15.5 34,981,632 15.4 31,180,765 15.1 
700-71930,103,007 13.0 29,146,543 12.8 26,040,114 12.6 
680-69919,338,187 8.4 18,859,824 8.3 16,847,202 8.1 
<=67911,715,419 5.1 11,842,679 5.2 12,018,954 5.8 
Total$231,537,417 100.0 %$227,062,055 100.0 %$206,842,996 100.0 %
Weighted average credit score746 746 746 
Gross RIF by FICO scoreMarch 31, 2023December 31, 2022March 31, 2022
($ in thousands)
>=760$24,613,214 40.4 %$24,152,726 40.8 %$21,707,751 41.1 %
740-75910,612,582 17.4 10,255,195 17.3 9,041,350 17.1 
720-7399,602,368 15.8 9,276,750 15.6 8,091,445 15.3 
700-7198,017,430 13.2 7,696,965 13.0 6,724,288 12.7 
680-6995,126,581 8.4 4,963,470 8.4 4,338,206 8.2 
<=6792,907,804 4.8 2,931,383 4.9 2,944,945 5.6 
Total$60,879,979 100.0 %$59,276,489 100.0 %$52,847,985 100.0 %
Portfolio by LTV
IIF by LTVMarch 31, 2023December 31, 2022March 31, 2022
($ in thousands)
85.00% and below$23,502,232 10.2 %$24,454,468 10.8 %$26,057,055 12.6 %
85.01% to 90.00%63,478,244 27.3 63,436,445 27.8 59,113,908 28.6 
90.01% to 95.00%112,184,833 48.5 107,932,064 47.6 92,460,810 44.7 
95.01% and above32,372,108 14.0 31,239,078 13.8 29,211,223 14.1 
Total$231,537,417 100.0 %$227,062,055 100.0 %$206,842,996 100.0 %
Weighted average LTV92 %92 %92 %
Gross RIF by LTVMarch 31, 2023December 31, 2022March 31, 2022
($ in thousands)
85.00% and below$2,793,895 4.6 %$2,903,877 4.9 %$3,062,878 5.8 %
85.01% to 90.00%15,529,427 25.5 15,477,031 26.1 14,288,854 27.0 
90.01% to 95.00%32,929,489 54.1 31,642,669 53.4 26,960,457 51.0 
95.01% and above9,627,168 15.8 9,252,912 15.6 8,535,796 16.2 
Total$60,879,979 100.0 %$59,276,489 100.0 %$52,847,985 100.0 %
Portfolio by Loan Amortization Period
IIF by Loan Amortization PeriodMarch 31, 2023December 31, 2022March 31, 2022
($ in thousands)
FRM 30 years and higher$224,230,607 96.8 %$219,416,408 96.7 %$198,658,948 96.1 %
FRM 20-25 years2,364,623 1.0 2,601,108 1.1 3,365,533 1.6 
FRM 15 years2,214,448 1.0 2,552,931 1.1 3,580,416 1.7 
ARM 5 years and higher2,727,739 1.2 2,491,608 1.1 1,238,099 0.6 
Total$231,537,417 100.0 %$227,062,055 100.0 %$206,842,996 100.0 %



Exhibit F
Essent Group Ltd. and Subsidiaries
Supplemental Information
Other Risk in Force
20232022
($ in thousands)March 31December 31September 30June 30March 31
GSE and other risk share (1):
Risk in Force$2,098,033 $2,030,571 $2,026,895 $1,898,364 $1,888,437 
Reserve for losses and LAE$65 $74 $102 $144 $254 
Weighted average credit score749 749 748 748 748 
Weighted average LTV83 %83 %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
March 31, 2023
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 $1,970,588 3.2 %12,429 4.32 %76.7 %67.7 %6.1 %15.0 %43.0 %2.6 %469 3.77 %
201526,193,656 1,774,450 6.8 10,695 4.19 85.1 76.3 4.4 17.4 39.6 2.7 384 3.59 
201634,949,319 3,808,006 10.9 21,772 3.88 88.3 76.6 11.0 16.2 42.4 2.6 642 2.95 
201743,858,322 5,637,892 12.9 33,053 4.27 91.2 69.7 20.0 20.2 38.0 3.8 1,251 3.78 
201847,508,525 6,439,876 13.6 35,612 4.79 94.4 69.7 25.3 21.6 32.8 5.3 1,593 4.47 
201963,569,183 14,135,010 22.2 66,304 4.22 87.7 67.2 24.1 18.7 35.6 5.5 1,957 2.95 
2020107,944,065 55,661,138 51.6 209,325 3.18 66.6 54.8 12.4 10.7 45.6 4.2 2,594 1.24 
202184,218,250 69,593,624 82.6 223,703 3.08 85.0 61.2 14.8 13.9 40.4 7.8 2,743 1.23 
202263,061,262 59,703,096 94.7 168,003 5.07 97.7 64.9 11.0 12.7 39.9 17.4 1,131 0.67 
2023 (through March 31)12,893,789 12,813,737 99.4 34,855 6.24 98.6 71.8 14.1 11.2 37.4 3.1 0.03 
Total$544,865,222 $231,537,417 42.5 815,751 3.97 85.2 62.4 14.0 13.4 40.8 4.4 12,773 1.57 
(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
March 31, 2023
($ 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
Year-to-DateReduction in PMIERs Minimum Required
Assets (3)
2017$5,511,131 $1,450,432 $424,412 $165,167 $589,579 $— $70,895 $70,895 $— $678,283 $421,003 (9)$2,136 $— 
20186,349,474 1,644,287 473,184 118,650 591,834 325,537 76,144 401,681 — 253,643 248,221 4,113 — 
2019 (4)
7,859,217 2,029,598 495,889 55,102 550,991 395,889 43,991 439,880 — 215,605 214,485 2,691 — 
2020 & 2021 (5)
38,168,321 9,652,777 557,911 — 557,911 414,005 — 414,005 — 278,956 278,909 3,195 326,919 
2021 (6)
40,543,749 10,825,130 439,407 — 439,407 399,786 — 399,786 — 279,415 279,400 4,153 363,292 
2021 & 2022 (7)
74,276,338 19,998,840 — 141,992 141,992 — 141,992 141,992 — 507,114 507,114 1,553 138,375 
2021 & 2022 (8)
33,357,208 8,966,697 237,868 — 237,868 237,868 — 237,868 — 303,761 303,761 4,215 218,839 
Total$206,065,438 $54,567,761 $2,628,671 $480,911 $3,109,582 $1,773,085 $333,022 $2,106,107 $— $2,289,964 $2,025,706 (10)$22,276 (11)$1,047,425 
Quota Share Reinsurance
Losses CededCeding CommissionEarned Premiums Ceded
YearCeding PercentageRemaining
Insurance
in Force
Remaining
Risk
in Force
Remaining Ceded Insurance in ForceRemaining Ceded Risk in ForceYear-to-DateYear-to-DateYear-to-DateReduction in PMIERs Minimum Required
Assets (3)
2019 & 2020(12)$61,601,698 $15,757,097 $13,706,657 $3,467,883 $(729)$2,927 $4,686 $210,467 
202220%59,645,799 16,099,874 11,929,160 3,219,975 2,493 1,979 6,253 228,069 
202317.5%12,796,821 3,524,010 2,559,364 616,702 29 166 376 43,519 
Total$134,044,318 $35,380,981 $28,195,181 $7,304,560 $1,793 $5,072 $11,315 $482,055 
(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 new insurance written from January 1, 2019 through August 31, 2019.
(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 20% of all eligible policies written from October 1, 2021 through December 31, 2022.
(8) Reinsurance coverage on new insurance written from October 1, 2021 through July 31, 2022.
(9) The original and remaining first layer retention is associated with reinsurance provided by a panel of reinsurers. Amounts reported in prior periods reflected the retention associated with an ILN that is no longer outstanding as of March 31, 2023.
(10) The total remaining first layer retention differs from the sum of the individual reinsurance transactions as a result of overlapping coverage between certain transactions.
(11) The total ceded premium differs from the sum of the individual reinsurance transactions as a result of ILN's that ceded premiums during 2023 but are no longer outstanding as of March 31, 2023.
(12) 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.



Exhibit I
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
IIF by State
March 31, 2023December 31, 2022March 31, 2022
CA13.2 %13.2 %13.2 %
TX10.5 10.4 10.0 
FL10.4 10.2 9.9 
CO4.2 4.2 4.1 
AZ3.6 3.5 3.3 
WA3.4 3.4 3.6 
GA3.2 3.2 3.1 
IL3.0 3.1 3.3 
VA3.0 3.0 3.1 
NJ2.9 3.0 3.1 
All Others42.6 42.8 43.3 
Total100.0 %100.0 %100.0 %
Gross RIF by State
March 31, 2023December 31, 2022March 31, 2022
CA13.0 %13.0 %13.1 %
TX10.8 10.7 10.4 
FL10.7 10.5 10.2 
CO4.1 4.1 4.0 
AZ3.7 3.6 3.4 
WA3.4 3.3 3.6 
GA3.3 3.2 3.2 
IL2.9 3.0 3.2 
VA2.9 3.0 3.0 
NJ2.8 2.9 3.0 
All Others42.4 42.7 42.9 
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
20232022
March 31December 31September 30June 30March 31
Beginning default inventory13,433 12,435 12,707 14,923 16,963 
Plus: new defaults (A)
7,015 7,505 6,448 5,495 6,188 
Less: cures(7,574)(6,425)(6,642)(7,639)(8,167)
Less: claims paid(94)(73)(68)(65)(55)
Less: rescissions and denials, net(7)(9)(10)(7)(6)
Ending default inventory12,773 13,433 12,435 12,707 14,923 
(A) New defaults remaining as of March 31, 2023
4,755 2,897 1,658 990 540 
        Cure rate (1)
32 %61 %74 %82 %91 %
Total amount paid for claims (in thousands)$1,959 $1,441 $1,261 $1,137 $826 
Average amount paid per claim (in thousands)$21 $20 $19 $17 $15 
Severity59 %46 %47 %50 %35 %
Rollforward of Reserve for Losses and LAE
Three Months Ended
20232022
($ in thousands)March 31December 31September 30June 30March 31
Reserve for losses and LAE at beginning of period$216,390 $212,392 $209,829 $292,818 $406,096 
Less: Reinsurance recoverables14,618 13,244 13,657 19,335 25,940 
Net reserve for losses and LAE at beginning of period201,772 199,148 196,172 273,483 380,156 
Add provision for losses and LAE occurring in:
Current period32,693 36,141 20,144 18,720 24,346 
Prior years(32,864)(32,012)(15,850)(94,809)(130,114)
Incurred losses and LAE during the period(171)4,129 4,294 (76,089)(105,768)
Deduct payments for losses and LAE occurring in:
Current period— 113 30 80 
Prior years2,001 1,392 1,288 1,142 904 
Loss and LAE payments during the period2,001 1,505 1,318 1,222 905 
Net reserve for losses and LAE at end of period199,600 201,772 199,148 196,172 273,483 
Plus: Reinsurance recoverables16,357 14,618 13,244 13,657 19,335 
Reserve for losses and LAE at end of period$215,957 $216,390 $212,392 $209,829 $292,818 
(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
March 31, 2023
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 less5,366 42 %$31,080 16 %$366,993 %
Four to eleven payments5,106 40 78,125 39 363,299 22 
Twelve or more payments2,188 17 85,517 43 130,520 66 
Pending claims113 4,386 5,004 88 
Total case reserves12,773 100 %199,108 100 %$865,816 23 
IBNR14,933 
LAE1,916 
Total reserves for losses and LAE$215,957 
Average reserve per default:
Case$15.6 
Total$16.9 
Default Rate1.57%
December 31, 2022
Number of
Policies in
Default
Percentage of
Policies in
Default
 Amount of ReservesPercentage of Reserves Defaulted RIFReserves as a Percentage of
Defaulted RIF
($ in thousands)
Missed Payments:
Three payments or 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$16.1 
Default Rate1.66%
March 31, 2022
Number of
Policies in
Default
Percentage of
Policies in
Default
 Amount of ReservesPercentage of Reserves Defaulted RIFReserves as a Percentage of
Defaulted RIF
($ in thousands)
Missed Payments:
Three payments or less4,338 29 %$21,348 %$269,069 %
Four to eleven payments4,971 33 64,332 24 312,976 21 
Twelve or more payments5,540 37 181,859 67 347,926 52 
Pending claims74 2,753 3,341 82 
Total case reserves14,923 100 %270,292 100 %$933,312 29 
IBNR20,272 
LAE2,254 
Total reserves for losses and LAE$292,818 
Average reserve per default:
Case$18.1 
Total$19.6 
Default Rate1.93%





Exhibit L
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investments Available for Sale
Investments Available for Sale by Asset Class
Asset ClassMarch 31, 2023December 31, 2022
($ in thousands)Fair ValuePercentFair ValuePercent
U.S. Treasury securities$475,784 9.6 %$556,438 11.7 %
U.S. agency securities12,690 0.3 49,058 1.0 
U.S. agency mortgage-backed securities850,124 17.2 783,743 16.5 
Municipal debt securities609,010 12.3 602,690 12.8 
Non-U.S. government securities63,018 1.3 62,399 1.3 
Corporate debt securities1,462,596 29.5 1,414,321 29.8 
Residential and commercial mortgage securities542,013 10.9 511,824 10.8 
Asset-backed securities648,109 13.1 624,561 13.2 
Money market funds286,692 5.8 136,591 2.9 
Total investments available for sale$4,950,036 100.0 %$4,741,625 100.0 %
Investments Available for Sale by Credit Rating
Rating (1)
March 31, 2023December 31, 2022
($ in thousands)Fair ValuePercentFair ValuePercent
Aaa$2,152,791 46.1 %$2,122,599 46.2 %
Aa1106,131 2.3 111,262 2.4 
Aa2329,046 7.1 325,241 7.1 
Aa3233,021 5.0 232,500 5.0 
A1407,348 8.7 396,095 8.6 
A2388,296 8.3 410,163 8.9 
A3281,073 6.0 268,928 5.8 
Baa1246,921 5.3 236,793 5.1 
Baa2245,523 5.3 221,308 4.8 
Baa3175,828 3.8 187,117 4.1 
Below Baa397,366 2.1 93,028 2.0 
Total (2)
$4,663,344 100.0 %$4,605,034 100.0 %
(1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available.
(2) Excludes $286,692 and $136,591 of money market funds at March 31, 2023 and December 31, 2022, respectively.
Investments Available for Sale by Duration and Book Yield
Effective DurationMarch 31, 2023December 31, 2022
($ in thousands)Fair ValuePercentFair ValuePercent
< 1 Year$1,297,860 26.2 %$1,245,839 26.3 %
1 to < 2 Years517,407 10.5 534,038 11.3 
2 to < 3 Years416,003 8.4 511,701 10.8 
3 to < 4 Years586,055 11.8 525,683 11.1 
4 to < 5 Years438,784 8.9 400,540 8.4 
5 or more Years1,693,927 34.2 1,523,824 32.1 
Total investments available for sale$4,950,036 100.0 %$4,741,625 100.0 %
Pre-tax investment income yield:
Three months ended3.40 %3.03 %
Holding company net cash and investments available for sale:
($ in thousands)
As of March 31, 2023$723,050 
As of December 31, 2022$685,178 



Exhibit M
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
20232022
March 31December 31September 30June 30March 31
($ in thousands)
U.S. Mortgage Insurance Subsidiaries:
Combined statutory capital (1)
$3,207,102 $3,178,151 $3,128,681 $3,062,438 $3,058,880 
Combined net risk in force (2)
$33,038,825 $32,265,701 $31,736,095 $31,221,406 $30,331,197 
Risk-to-capital ratios: (3)
Essent Guaranty, Inc.10.6:110.5:110.5:110.6:110.3:1
Essent Guaranty of PA, Inc.0.5:10.6:10.6:10.6:10.7:1
Combined (4)
10.3:110.2:110.1:110.2:19.9:1
Essent Guaranty, Inc. PMIERs Data (5):
Available Assets$3,226,436 $3,191,047 $3,147,545 $3,120,098 $3,194,939 
Minimum Required Assets1,917,769 1,832,363 1,759,182 1,869,524 1,840,069 
PMIERs excess Available Assets$1,308,667 $1,358,684 $1,388,363 $1,250,574 $1,354,870 
PMIERs sufficiency ratio (6)
168 %174 %179 %167 %174 %
Essent Reinsurance Ltd.:
Stockholder's equity (GAAP basis)$1,573,013 $1,478,772 $1,397,287 $1,380,067 $1,330,840 
Net risk in force (2)
$20,305,111 $19,454,046 $18,694,500 $17,758,801 $16,527,587 
(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.