EX-99.1 3 dex991.htm QUARTERLY OPERATING SUPPLEMENT Quarterly Operating Supplement

Exhibit 99.1

LOGO

 

Quarterly

Operating Supplement

First Quarter 2006


Quarterly Operating Supplement

Table of Contents

 

     Page

Introductory Note

   2

Company Profile

   2

Company Information

   2

Consolidated GAAP Income Statements

   3

Consolidated GAAP Balance Sheets

   4

Statutory Information

   5

Total Claims-Paying Resources and Leverage Ratios

   5

Consolidated Gross Premiums Written by Product

   6

Consolidated Net Premiums Earned by Product

   6

Consolidated Net Unearned Premium Amortization and Estimated Future Installment Premiums

   6

Consolidated Selected Loss Information

   7

Consolidated Selected Derivative Information

   8

Consolidated Investment Portfolio Highlights

   9

Consolidated Insured Portfolio Highlights

   10

Consolidated CDO Exposure

   14

Consolidated Explanatory Notes

   15

Safe Harbor Statement

   16

 

1            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Table of Contents


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Quarterly Operating Supplement

March 31, 2006

Introductory Note

This operating supplement presents financial information for Radian Asset Assurance Inc. (Radian) and its consolidated subsidiaries on a GAAP basis, and includes selected information prepared on a statutory accounting basis. The financial information for Radian contained in operating supplements prior to the Second Quarter 2005 was prepared on a statutory accounting basis.

Company Profile

Radian, founded in 1985 and rated AA by Standard & Poor’s, a division of The McGraw-Hill Companies (S&P) and Fitch Ratings and Aa3 by Moody’s Investor Service (Moody’s), is a leading financial guarantor of structured finance and public finance transactions. As a direct writer of financial guaranty insurance for municipal bonds, asset-backed securities and structured transactions, Radian plays an important role in extending the benefits of insurance to a broad range of institutions and securities issuers. Radian is also a leading provider of reinsurance to the major monoline financial guarantors. In addition Radian provides trade credit reinsurance which was placed in runoff in 2005.

Radian is a subsidiary of Radian Group Inc. (NYSE: RDN), a global credit risk management company headquartered in Philadelphia with significant operations in both New York and London.

Company Information

 

Radian Asset Assurance Inc.

   Contact:

335 Madison Avenue

   John C. DeLuca

New York, New York 10017

   Senior Vice President, Public Finance - Marketing

1 877 337.4925 (within the U.S.)

   1 212 984.9222

1 212 983.3100

   john.deluca@radian.biz

 

2            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Introductory Note / Company Profile / Company Information


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated GAAP Income Statements* ($ Thousands)

(Unaudited)

 

     Quarter ended  
     March 31
2006
   

March 31

2005

 

Revenues

    

Gross premiums written

   $ 55,730     $ 14,115  

Ceded premiums written

     (2,214 )     (2,523 )
                

Net premiums written

     53,516       11,592  

(Increase) decrease in deferred premium revenue

     (3,601 )     41,180  
                

Premiums earned

     49,915       52,772  

Net investment income

     21,780       21,623  

(Loss)/gain on sale of investments

     (253 )     3,382  

Change in fair value of derivative instruments

     8,509       (11,179 )
                

Total revenues

     79,951       66,598  
                

Expenses

    

Losses and loss adjustment expenses

     7,182       11,135  

Policy acquisition costs

     13,972       14,465  

Other operating expenses

     14,845       14,057  

Other expense

     3,452       2,923  
                

Total expenses

     39,451       42,580  
                

Income before income taxes

     40,500       24,018  

Income tax expense

     9,936       2,193  
                

Net income

   $ 30,564     $ 21,825  
                

* See Consolidated Explanatory Notes on page 15.

 

3            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated GAAP Income Statements


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated GAAP Balance Sheets* ($ Thousands)**

(Unaudited)

 

     March 31
2006
   December 31
2005

Assets

     

Investments:

     

Fixed maturities, available for sale, at fair value (amortized cost $1,935,134 and $1,934,133)

   $ 1,970,467    $ 1,987,565

Trading securities, at fair value (cost $18,320 and $17,318)

     27,932      23,264

Common stock, at fair value (cost $931 and $931)

     1,164      1,164

Short-term investments

     82,928      101,691
             

Total Investments

     2,082,491      2,113,684

Cash and cash equivalents

     4,992      5,925

Accrued interest and dividends receivable

     24,438      26,372

Premiums and other receivables

     29,363      39,824

Deferred policy acquisition costs

     140,431      140,658

Prepaid reinsurance premiums

     3,004      1,546

Reinsurance recoverable on unpaid losses

     2,720      2,699

Prepaid federal income taxes

     14,995      14,995

Federal income tax recoverable

     29,665      3,163

Credit derivatives

     94,866      23,385

Other assets

     13,974      10,954
             

Total Assets

   $ 2,440,939    $ 2,383,205
             

Liabilities and Shareholder’s Equity

     

Liabilities

     

Losses and loss adjustment expenses

   $ 186,225    $ 186,425

Reinsurance payable on paid losses and loss adjustment expenses

     4,073      6,142

Deferred premium revenue

     639,624      634,424

Deferred federal income taxes

     89,643      66,231

Payable to affiliates

     5,500      8,065

Accrued expenses and other liabilities

     28,797      21,439
             

Total Liabilities

     953,862      922,726
             

Shareholder’s Equity

     

Common stock — $150 par value

     

Authorized, issued and outstanding — 100,000 shares

     15,000      15,000

Additional paid-in capital

     597,563      590,579

Retained earnings

     848,272      817,708

Accumulated other comprehensive income

     26,242      37,192
             

Total Shareholder’s Equity

     1,487,077      1,460,479
             

Total Liabilities and Shareholder’s Equity

   $ 2,440,939    $ 2,383,205
             

* See Consolidated Explanatory Notes on page 15.
** Except share amounts.

 

4            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated GAAP Balance Sheets


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Statutory Information* ($ Thousands except ratios)

 

     Quarter ended        
    

March 31

2006

   

March 31

2005

    Percent
Change
 

Statutory Net (Loss) Income

   $ (23,560 )   $ 38,294     –161.5 %
                  

Statutory Ratios

 

   Quarter ended        
    

March 31

2006

   

March 31

2005

       

Loss and Loss Adjustment Expense Ratio

     182.3 %     4.1 %  

Underwriting Expense Ratio

     49.5 %     841.2 %  
                  

Combined Ratio

     231.8 %     845.3 %  
                  

Total Claims-Paying Resources and Leverage Ratios*

($ Thousands except ratios)

 

    

March 31

2006

  

December 31

2005

Capital and Surplus

   $ 970,030    $ 994,487

Contingency Reserve

     283,163      271,907
             

Qualified Statutory Capital

     1,253,193      1,266,394

Unearned Premium Reserve

     743,222      732,092

Loss and Loss Expense Reserves

     63,809      58,627
             

Total Policyholders’ Reserves

     2,060,224      2,057,113

Present Value of Future Installment Premiums

     291,887      300,038

Reinsurance and Soft Capital Facilities

     150,000      150,000
             

Total Claims-Paying Resources

   $ 2,502,111    $ 2,507,151
             

Net Debt Service (Principal and Interest) Outstanding

   $ 117,760,958    $ 110,168,629

Capital Leverage Ratio 1

     94:1      87:1

Claims-Paying Ratio 2

     47:1      44:1

* See Consolidated Explanatory Notes on page 15.
1 Capital Leverage Ratio: Net debt service/Qualified statutory capital.
2 Claims-Paying Ratio: Net debt service/Total claims-paying resources.

 

5            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Statutory Information / Total Claims-Paying Resources


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Gross Premiums Written by Product* ($ Thousands)

 

     Quarter ended        
     March 31
2006
  

March 31

2005

    Percent
Change
 

Public Finance Direct

   $ 13,568    $ 15,433     –12.1 %

Structured Finance Direct

     18,355      16,837     9.0 %

Public Finance Reinsurance

     17,983      17,026     5.6 %

Structured Finance Reinsurance

     3,053      6,879     –55.6 %

Trade Credit Reinsurance

     2,771      12,682     –78.2 %
                 
     55,730      68,857     –19.1 %

Impact of Recapture

     —        (54,742 )  
                 
   $ 55,730    $ 14,115     294.8 %
                 

Consolidated Net Premiums Earned by Product* ($ Thousands)

       
     Quarter ended        
    

March 31

2006

  

March 31

2005

    Percent
Change
 

Public Finance Direct

   $ 7,843    $ 8,963     –12.5 %

Structured Finance Direct

     21,453      18,162     18.1 %

Public Finance Reinsurance

     8,293      8,513     –2.6 %

Structured Finance Reinsurance

     4,641      7,266     –36.1 %

Trade Credit Reinsurance

     7,685      14,407     –46.7 %
                 
     49,915      57,311     –12.9 %

Impact of Recapture

     —        (4,539 )  
                 
   $ 49,915    $ 52,772     –5.4 %
                 

Consolidated Net Unearned Premium Amortization and Estimated Future Installment Premiums**

As of March 31, 2006

($ Millions)

 

     

Ending Net

Unearned
Premiums

  

Unearned

Premium
Amortization

  

Future

Installments

  

Total

Premium

Earnings

2006

   $ 559.0    $ 77.6    $ 47.9    $ 125.5

2007

     496.1      62.9      68.9      131.8

2008

     442.3      53.8      51.7      105.5

2009

     398.7      43.6      44.3      87.9

2010

     361.5      37.2      29.9      67.1
                       

2006 – 2010

     361.5      275.1      242.7      517.8

2011 – 2015

     209.2      152.3      67.9      220.2

2016 – 2020

     104.4      104.8      21.5      126.3

2021 – 2025

     40.4      64.0      13.4      77.4

After 2025

     0.0      40.4      16.1      56.5
                           

Total

        $ 636.6    $ 361.6    $ 998.2

* See Consolidated Explanatory Notes on page 15.
** This table depicts the expected amortization of the unearned premium for the existing financial guaranty portfolio, assuming no advance refundings as of March 31, 2006. Expected maturities will differ from contractual maturities because borrowers have the right to call or repay financial guaranty obligations. Unearned premium amounts are net of prepaid reinsurance.

 

6            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated: Gross Premiums Written / Net Premiums Earned / Net Unearned Premium


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Selected Loss Information*

($ Thousands)

Components of Claims Paid and Incurred Losses and Loss Adjustment Expenses

 

     Quarter ended
    

March 31

2006

   

March 31

2005

Claims Paid

    

Trade Credit

   $ 3,727     $ 4,358

Financial Guaranty

     (209 )     12,228

Conseco Finance Corp

     4,317       7,969
              

Total

   $ 7,835     $ 24,555
              

Incurred Losses and Loss Adjustment Expenses

    

Trade Credit

   $ 3,595     $ 6,603

Financial Guaranty

     4,869       4,532

Conseco Finance Corp

     (1,282 )     —  
              

Total

   $ 7,182     $ 11,135
              

 

Components of Losses and Loss Adjustment Expense Reserves

 

    
    

March 31

2006

   

December 31

2005

Financial Guaranty

    

Case

   $ 56,734     $ 53,928

Allocated non-specific

     20,750       27,750

Unallocated non-specific

     58,689       54,878
              
     136,173       136,556
              

Trade Credit and Other

    

Case

     25,233       19,051

IBNR

     24,819       30,818
              
     50,052       49,869
              

Total

   $ 186,225     $ 186,425
              

* See Consolidated Explanatory Notes on page 15.

 

7            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated Selected Loss Information


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Selected Derivative Information*

($ Millions)

 

     March 31
2006
    December 31
2005
 

Notional value

   $ 27,817.1     $ 22,724.8  
                

Gross unrealized gains

   $ 117.6     $ 95.5  

Gross unrealized losses

     22.7       72.1  
                

Net gains

   $ 94.9     $ 23.4  
                

Balance at January 1

   $ 23.4     $ 25.3  

Net unrealized gains recorded

     4.9       5.7  

Settlements of derivatives contracts:

    

Defaults

    

Recoveries

     (1.4 )     (7.7 )

Payments

     68.0       0.1  

Early termination receipts

     —         —    
                

Balance at end of period

   $ 94.9     $ 23.4  
                

* See Consolidated Explanatory Notes on page 15.

 

8            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated Selected Derivative Information


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Investment Portfolio Highlights

Asset Quality

As of March 31, 2006, the book value of our investment portfolio was $2.1 billion, with an average duration of 5.8 years.

LOGO

Asset Class

Our conservative portfolio is invested primarily in fixed-income securities. Our primary objective is to achieve total return, with a secondary objective of maximizing after-tax income.

LOGO

 

9            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated Investment Portfolio Highlights


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Insured Portfolio Highlights*

($ Millions)

Geographic Diversification

 

State

  

Net Par

Outstanding

(03/31/2006)

  

Percent

of total

Net Par

   

Net Par

Outstanding

(12/31/2005)

  

Percent

of total

Net Par

 

California

   $ 5,580    6.7 %   $ 5,182    6.8 %

New York

     5,004    6.0 %     4,835    6.3 %

Texas

     3,650    4.4 %     3,625    4.7 %

Pennsylvania

     3,045    3.7 %     2,907    3.8 %

Florida

     2,858    3.4 %     2,681    3.5 %

Illinois

     2,701    3.3 %     2,654    3.5 %

New Jersey

     2,182    2.6 %     1,994    2.6 %

Massachusetts

     2,170    2.6 %     2,178    2.8 %

Washington

     1,523    1.8 %     1,549    2.0 %

Colorado

     1,173    1.4 %     1,165    1.5 %

Top ten states – public finance subtotal

     29,886    35.9 %     28,770    37.5 %

Total of other states – public finance

     17,241    20.7 %     16,960    22.2 %

Domestic structured finance

     28,606    34.4 %     24,595    32.1 %

International

     7,518    9.0 %     6,249    8.2 %
                          

Total

   $ 83,251    100.0 %   $ 76,574    100.0 %

* See Consolidated Explanatory Notes on page 15.

 

10            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated Insured Portfolio Highlights


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Insured Portfolio Highlights*

($ Millions)

Sector Breakout

 

Public Finance

  

Gross Par

Outstanding

(03/31/2006)

  

Percent

of total

Gross Par

   

Net Par

Outstanding

(03/31/2006)

  

Percent

of total

Net Par

   

Gross Par

Outstanding

(12/31/2005)

  

Percent

of total

Gross Par

   

Net Par

Outstanding

(12/31/2005)

  

Percent

of total

Net Par

 

General Obligations

   $ 15,743    18.5 %   $ 15,724    18.9 %   $ 15,179    19.4 %   $ 15,160    19.8 %

Healthcare

     9,056    10.7 %     9,056    10.9 %     8,727    11.2 %     8,727    11.4 %

Utilities

     5,955    7.0 %     5,843    7.0 %     5,798    7.4 %     5,686    7.4 %

Transportation

     4,800    5.7 %     4,800    5.8 %     4,739    6.1 %     4,739    6.2 %

Tax Backed

     4,735    5.6 %     4,732    5.7 %     4,543    5.8 %     4,540    5.9 %

Education

     3,730    4.4 %     3,730    4.5 %     3,513    4.5 %     3,513    4.6 %

Investor Owned Utilities

     2,326    2.7 %     2,192    2.6 %     1,819    2.3 %     1,690    2.2 %

Long Term Care

     1,392    1.6 %     1,392    1.7 %     1,292    1.6 %     1,292    1.7 %

Other Public Finance

     1,012    1.2 %     757    0.9 %     1,106    1.4 %     851    1.1 %

Housing

     610    0.7 %     610    0.7 %     618    0.8 %     618    0.8 %

Second-To-Pay Municipal Wrap

     416    0.5 %     417    0.5 %     427    0.5 %     427    0.6 %
                                                    

Subtotal Public Finance

   $ 49,775    58.6 %   $ 49,253    59.2 %   $ 47,761    61.0 %   $ 47,243    61.7 %

Structured Finance

   Gross Par
Outstanding
(03/31/2006)
   Percent
of total
Gross Par
    Net Par
Outstanding
(03/31/2006)
   Percent
of total
Net Par
    Gross Par
Outstanding
(12/31/2005)
   Percent
of total
Gross Par
    Net Par
Outstanding
(12/31/2005)
   Percent
of total
Net Par
 

Collateralized Debt Obligations

   $ 28,011    33.0 %   $ 28,011    33.6 %   $ 22,736    29.1 %   $ 22,736    29.7 %

Asset Backed - Consumer

     1,859    2.2 %     1,859    2.2 %     1,714    2.2 %     1,714    2.2 %

Asset Backed - Commercial and Other

     1,598    1.9 %     1,598    1.9 %     1,784    2.3 %     1,784    2.3 %

Asset Backed - Mortgage and MBS

     2,359    2.8 %     1,220    1.5 %     2,448    3.1 %     1,287    1.7 %

Other Structured Finance

     1,310    1.5 %     1,310    1.6 %     1,810    2.3 %     1,810    2.4 %
                                                    

Subtotal Structured Finance

     35,137    41.4 %     33,998    40.8 %     30,492    39.0 %     29,331    38.3 %
                                                    

Total

   $ 84,912    100.0 %   $ 83,251    100.0 %   $ 78,253    100.0 %   $ 76,574    100.0 %

Rating Distribution

                    

Rating**

   Gross Par
Outstanding
(03/31/2006)
   Percent
of total
Gross Par
    Net Par
Outstanding
(03/31/2006)
   Percent
of total
Net Par
    Gross Par
Outstanding
(12/31/2005)
   Percent
of total
Gross Par
    Net Par
Outstanding
(12/31/2005)
   Percent
of total
Net Par
 

AAA

   $ 28,936    34.1 %   $ 27,664    33.2 %   $ 23,825    30.4 %   $ 22,535    29.5 %

AA

     16,364    19.3 %     16,276    19.6 %     16,480    21.1 %     16,391    21.4 %

A

     20,301    23.9 %     20,000    24.0 %     19,624    25.1 %     19,324    25.2 %

BBB

     15,816    18.6 %     15,816    19.0 %     15,350    19.6 %     15,350    20.0 %

Investment Grade

     482    0.6 %     482    0.6 %     584    0.7 %     584    0.8 %

Below Investment Grade

     1,316    1.5 %     1,316    1.6 %     1,454    1.9 %     1,454    1.9 %

Not Rated

     1,697    2.0 %     1,697    2.0 %     936    1.2 %     936    1.2 %
                                                    

Total

   $ 84,912    100.0 %   $ 83,251    100.0 %   $ 78,253    100.0 %   $ 76,574    100.0 %

* See Consolidated Explanatory Notes on page 15.
** Indicated category reflects highest rating of the three rating agencies.

 

11            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated Insured Portfolio Highlights


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Insured Portfolio Highlights*

($ Millions)

10 Largest Public Finance Exposures

 

     Net Par
Outstanding
(03/31/2006)
   Percent
of total
Net Par
    Rating 1

New York, New York GO

   $ 660    0.8 %   A+

California State GO

     612    0.7 %   A

Port Authority Of New York & New Jersey

     474    0.6 %   AA-

Chicago, City Of

     401    0.5 %   AA-

Massachusetts State GO

     334    0.4 %   AA

Metropolitan Transportation Authority New York

     319    0.4 %   A

New Jersey Econ Dev Auth School Fac

     314    0.4 %   AA-

New York City Muni Water Finance

     307    0.4 %   AA+

Long Island Power Authority New York

     305    0.4 %   A-

Jefferson County Alabama Gas & Sewer

     275    0.3 %   AA-
               

Total

   $ 4,001    4.9 %  

11 Largest Structured Finance Exposures

       
     Net Par
Outstanding
(03/31/2006)
  

Percent

of total

Net Par

    Rating 2

US Static Synthetic Investment Grade CDO

   $ 450    0.5 %   AAA

UK Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

US Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

US Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

US Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

Global Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

US Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

US Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

US Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

Global Static Synthetic Investment Grade CDO

     450    0.5 %   AAA

Second to Pay CDO Wrap

     450    0.5 %   AAA
               

Total

   $ 4,950    5.5 %  

 


* See Consolidated Explanatory Notes on page 15.
1 Indicated category reflects highest rating of the three rating agencies.
2 Indicated category reflects highest rating of the three rating agencies. Represents lowest attachment point of transactions.

12            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated Insured Portfolio Highlights


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Insured Portfolio Highlights*

($ Millions)

Net Debt Service Amortization

 

    

Scheduled

Net Debt Service

Amortization

as of March 31, 2006

  

Ending

Net Debt Service

Outstanding

2006

   $ 4,753    $ 113,110

2007

     7,409      105,701

2008

     6,350      99,351

2009

     8,392      90,959

2010

     8,981      81,978

2011-2015

     31,554      50,424

2016-2020

     18,584      31,840

2021-2025

     14,010      17,830

After 2025

     17,830      —  
             

Total

   $ 117,863   

 


* See Consolidated Explanatory Notes on page 15.

 

13            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated Insured Portfolio Highlights


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated CDO Exposure* ($ Millions)

Total CDO Exposure

 

    

Net Par

Outstanding
(03/31/2006)

  

Percent of

Total CDO

Net Par

   

Net Par

Outstanding
(12/31/2005)

  

Percent of

Total CDO

Net Par

 

Direct

   $ 26,859    95.9 %   $ 21,442    94.3 %

Assumed

     1,152    4.1 %     1,294    5.7 %
                          

Total

   $ 28,011    100.0 %   $ 22,736    100.0 %

Total CDO Portfolio Rating Distribution

          
    

Net Par

Outstanding
(03/31/2006)

  

Percent of

Total CDO
Net Par

   

Net Par

Outstanding
(12/31/2005)

  

Percent of

Total CDO
Net Par

 

AAA

   $ 23,691    84.6 %   $ 18,267    80.3 %

AA

     2,454    8.8 %     2,470    10.9 %

A

     614    2.2 %     604    2.7 %

BBB

     894    3.2 %     982    4.3 %

Below Investment Grade

     127    0.4 %     413    1.8 %

Not Rated

     231    0.8 %     —      0.0 %
                          

Total

   $ 28,011    100.0 %   $ 22,736    100.0 %

Direct CDO Underlying Asset Types

          
     Net Par
Outstanding
(03/31/2006)
   Percent of
Total CDO
Net Par
    Net Par
Outstanding
(12/31/2005)
   Percent of
Total CDO
Net Par
 

Corporates

   $ 25,447    94.7 %   $ 20,019    93.4 %

ABS

     1,412    5.3 %     1,423    6.6 %
                          

Total

   $ 26,859    100.0 %   $ 21,442    100.0 %

* All direct CDO deals are synthetic. $24,271 million of direct CDO net par outstanding, representing 90.4% of net par outstanding, was comprised of static deals as of 3/31/06. $2,588 million of direct CDO net par outstanding, representing 9.6% of net par outstanding, was comprised of managed deals as of 3/31/06.

 

14            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated CDO Exposure


Quarterly Operating Supplement

Radian Asset Assurance Inc.

Consolidated Explanatory Notes

1. The accompanying unaudited GAAP financial information includes the accounts of Radian, Radian Asset Assurance Limited, Radian Financial Products Limited, Van-American Companies, Inc. and Asset Recovery Solutions.

These unaudited consolidated financial statements do not include all of the information and disclosures required by generally accepted accounting principles. These financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto, including the Report of Independent Registered Public Accounting Firm for Radian for the year ended December 31, 2005, as filed in accordance with 15c2-12 of the Securities Exchange Act of 1934.

2. In May 2004, Moody’s provided Radian with an initial insurance financial strength rating of Aa3. Concurrently, and in anticipation of the merger of Radian Reinsurance Inc. (Radian Reinsurance) with and into Radian, Moody’s downgraded the insurance financial strength rating of Radian Reinsurance from Aa2 to Aa3. As a result of this downgrade, two of the primary insurer customers had the right to recapture previously written business ceded to Radian Reinsurance. One of these customers agreed, without cost to or concessions by Radian, to waive its recapture rights. Effective February 28, 2005, the remaining primary insurer customer with recapture rights recaptured approximately $7.4 billion of par in-force that it had ceded to Radian Reinsurance, including $54.7 million of premiums written through the recapture date, $4.5 million of which already had been treated as earned under GAAP and was required to be recorded as an immediate reduction of earned premium at the time of recapture. Also, in connection with the recapture in the first quarter of 2005, Radian was reimbursed for policy acquisition costs of approximately $17.1 million for which the carrying value under GAAP was $18.8 million. This required Radian to write-off policy acquisition costs of $1.7 million. The aggregate result of the recapture was a reduction in pre-tax income of $6.2 million. In March 2005, without cost to or concessions by Radian, this customer waived its remaining right to recapture an additional $5.2 billion of par in force that it had ceded to Radian through December 31, 2004.

3. For the quarter ended March 31, 2006, net premiums written were $53.5 million as compared to $11.6 million for the same period in 2005. This increase was primarily the result of the 2005 recapture which reduced net premiums written by $54.7 million in 2005 coupled with the $9.9 million decrease in Trade Credit gross premiums period over period as a result of Radian’s exiting this line of business.

4. For the quarter ended March 31, 2006, the change in fair value of derivatives was $8.5 million as compared to $(11.1) million for the same period in 2005. The 2006 gain is primarily due to tighter credit spreads on new and existing deals that was partially offset by a loss of $17.2 million on a credit that was settled in March 2006. The 2005 loss was primarily driven by an $11.9 million loss on one high-yield deal.

5. At March 31, 2006, the mark to market on credit derivatives was $94.9 million compared to a mark to market of $23.4 million at December 31, 2005. The increase in the mark was primarily due to Radian paying $68.0 million to a counterparty in March 2006 in consideration for the termination of one credit.

6. The statutory net loss for the period ended March 31, 2006 includes $68.0 million of losses and loss adjustment expenses incurred related to the payment for the termination of one credit.

7. The underwriting expense ratio of 841.2% for the quarter ended March 31, 2005 reflected the recapture of $54.7 million of premiums written and a related reduction in commissions of $17.1 million. As a result, premiums written during the period were $1.0 million and underwriting expenses were $8.7 million.

 

15            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Consolidated Explanatory Notes


Quarterly Operating Supplement

Safe Harbor Statement

All statements made in this document that address events or developments that we expect or anticipate may occur in the future are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934 and the U.S. Private Securities Litigation Reform Act of 1995. These statements are made on the basis of management’s current views and assumptions with respect to future events. The forward-looking statements, as well as our prospects as a whole, are subject to risks and uncertainties, including the following: changes in general financial and political conditions such as extended national or regional economic recessions (or expansions), changes in housing values, population trends and changes in household formation patterns, changes in unemployment rates, or changes or volatility in interest rates; changes in investor perception of the strength of private mortgage insurers or financial guaranty providers, and risks faced by the businesses, municipalities or pools of assets covered by our insurance; the loss of a customer with whom we have a concentration of our insurance in force; increased severity or frequency of losses associated with certain of our products that are riskier than traditional mortgage insurance and municipal guaranty insurance policies; material changes in persistency rates of our mortgage insurance policies; downgrades of, or other ratings actions with respect to, our credit ratings or the insurance financial-strength ratings assigned by the major ratings agencies to our operating subsidiaries; heightened competition from other insurance providers and from alternative products to private mortgage insurance and financial guaranty insurance; changes in the charters or business practices of Fannie Mae and Freddie Mac; the application of federal or state consumers lending, insurance and other applicable laws and regulations, or unfavorable changes in these laws and regulations or the way they are interpreted including legislative and regulatory changes affecting demand for private mortgage insurance or financial guaranty insurance; the possibility that we may fail to estimate accurately the likelihood, magnitude and timing of losses in connection with establishing loss reserves for our mortgage insurance or financial guaranty businesses or to estimate accurately the fair value amounts of derivative financial guaranty contracts in determining gains and losses on these contracts; changes in accounting guidance from the SEC or the Financial Accounting Standards Board regarding income recognition and the treatment of loss reserves in the mortgage insurance or financial guaranty industries; changes in claims against mortgage insurance products resulting from the aging of our mortgage insurance policies; vulnerability to the performance of our strategic investments; changes in the availability of affordable or adequate reinsurance for our non-prime risk; international expansion of our mortgage insurance and financial guaranty businesses into new markets and risks associated with our international business activities. For more information regarding these risks and uncertainties as well as certain additional risks faced by us, please refer to the risk factors detailed in Item 1A of Part I of Radian Group Inc.’s annual report on Form 10-K for the year ended December 31, 2005. We caution you not to place undue reliance on these forward-looking statements, which are current only as of the date on which this information was publicly released. We do not intend to, and disclaim any duty or obligation to, update or revise any forward-looking statements made in this document to reflect new information, future events or for any other reason.

 

16            

   Quarterly Operating Supplement for the Period Ended March 31, 2006 / Safe Harbor Statement