EX-99.1 2 dex991.htm EARNINGS RELEASE Earnings Release

Exhibit 99.1

 

LOGO  

News Release

 

Investors and Media Contacts:

Bill Horning / Beth Haiken

925.658.6193 / 925.658.6192

THE PMI GROUP, INC. REPORTS FIRST QUARTER 2006 NET

INCOME OF $105.3 MILLION, OR $1.09 PER DILUTED SHARE

Walnut Creek, CA, May 4, 2006—The PMI Group, Inc. (NYSE: PMI) (the “Company”) today reported net income of $105.3 million for the first quarter of 2006 compared to net income of $101.2 million for the first quarter of 2005. Net income per diluted share was $1.09 for the first quarter of 2006 compared to $1.00 for the first quarter of 2005, representing a 9.0% increase.

Results for the first quarter of 2006 include a pre-tax charge of $2.0 million ($1.3 million after tax), or $0.01 per diluted share, for the reduction and restructuring of field offices in U.S. Mortgage Insurance Operations.1 The Company also incurred pre-tax expenses of $5.0 million ($3.7 million after tax) or $0.04 per diluted share, for stock option expenses and related stock based compensation for the adoption of accounting for share-based payment.

Segment highlights in the first quarter of 2006 include: U.S. Mortgage Insurance Operations—growth in net premiums written and a decline in primary loans in default and claims paid; International Operations2—net income growth of 13.9%; and Financial Guaranty3—net income growth of 11.6%.

Consolidated Operating Results

Consolidated net premiums written for the first quarter 2006 totaled $201.9 million compared to $193.7 million for the same period a year ago. The increase was due primarily to an increase in average premium rates and average insured loan balances in U.S. Mortgage Insurance Operations and increased new insurance written in PMI Australia.

Consolidated premiums earned for the first quarter of 2006 were $206.2 million compared to $199.6 million for the same period a year ago. The increase was due to higher average premium rates, increased premiums from modified pool products in the U.S. Mortgage Insurance Operations and higher premiums earned as a result of higher new insurance written and higher insurance in force in PMI Australia.

 


1 “U.S. Mortgage Insurance Operations” includes the results of PMI Mortgage Insurance Co. (PMI) and affiliated U.S. reinsurance companies and equity in earnings from CMG Mortgage Insurance Company (CMG).
2 “International Operations” includes the results of PMI Australia, PMI Europe and the results of operations from the Hong Kong branch operations.
3 “Financial Guaranty” includes the results of the Financial Guaranty Insurance Company, Inc. (FGIC) with which The PMI Group, Inc. has an equity ownership interest of 42.0% and results from the RAM Reinsurance Group of Companies (RAM Re).

 

Page 1


Consolidated other underwriting and operating expenses for the first quarter 2006 totaled $53.5 million compared to $45.6 million for the first quarter of 2005 primarily due to an increase in compensation expenses in U.S. Mortgage Insurance and Holding Company Operations and increased expenses in International Operations including profit sharing commissions for the Royal & Sun Alliance portfolio in PMI Europe.

Consolidated losses and loss adjustment expenses for the first quarter declined to $60.9 million compared to $64.5 million in the first quarter of 2005. The decrease was primarily a result of a decrease in the number of primary claims paid, partially offset by a higher average primary claim size in the first quarter of 2006 compared to the first quarter of 2005.

Adoption of SFAS 123R, “Accounting for Share-Based Payment”, resulted in a $3.7 million after tax charge for stock options and related stock based compensation expenses in our Other Segment for the first quarter of 2006.

Consolidated reserve for losses and loss adjustment expenses totaled $369.9 million as of March 31, 2006 compared to $368.8 million as of December 31, 2005 and $364.8 million as of March 31, 2005. The increase for the first quarter of 2006 was primarily due to portfolio seasoning and higher expected primary claim rates on reported delinquencies in the U.S. Mortgage Insurance portfolio.

The PMI Group, Inc. First Quarter Results by Segment

 

     First Quarter Total Revenues     First Quarter Net Income  
      2006    2005    % Change     2006     2005     % Change  
     (Dollars in millions, except per share data)  

U.S. Mortgage Insurance Operations

   $ 197.9    $ 194.2    1.9 %   $ 70.1     $ 66.3     5.7 %

International Operations

     56.6      49.4    14.6 %     28.6       25.1     13.9 %

Financial Guaranty

     23.2      20.8    11.5 %     21.1       18.9     11.6 %

Other4

     10.1      10.4    n.m.       (14.5 )     (9.1 )   n.m.  
                                          

Total

   $ 287.8    $ 274.8    4.7 %   $ 105.3     $ 101.2     4.1 %
                                          

Diluted Net Income Per Share

           $ 1.09     $ 1.00     9.0 %

Book Value Per Share

           $ 37.24     $ 33.93     9.8 %

May not total due to rounding.

n.m. – Not meaningful

Segment Highlights

U.S. Mortgage Insurance Operations

 

    U.S. Mortgage Insurance Operations realized a 5.8% increase in net premiums written for the first quarter of 2006 which grew to $163.5 million as compared to $154.5 million for the first quarter of 2005. The increase was due primarily to an increase in PMI’s average premium rates and average insured loan balances in the first quarter of 2006.

 

    U.S. Mortgage Insurance Operations total incurred losses for the first quarter 2006 decreased 6.3% to $59.1 million from $63.1 million in the first quarter of 2005 driven primarily by lower paid claims.

 


4 The “Other” segment primarily consists of the holding company, contract underwriting operations and Select Portfolio Servicing, Inc. (SPS) prior to its disposition on October 4, 2005.

 

Page 2


    U.S. Mortgage Insurance Operations closed four field offices in the first quarter of 2006 and incurred a pre-tax restructuring charge of $2.0 million related to facility transition expenses and employee salary and severance costs.

 

    Equity in earnings from CMG for the first quarter 2006 increased 9.8% to $4.5 million compared to $4.1 million pre-tax for the first quarter 2005.

International Operations

 

    PMI Australia reported net income of $24.1 million for the first quarter of 2006, a 17% increase over net income for the first quarter 2005 of $20.6 million. The increase in net income was due primarily to an increase in premiums earned and unrealized gains on foreign currency put options, partially offset by the weakening of the Australian dollar and an increase in losses and LAE. In functional currency, PMI Australia’s net income increased by 23% from AUD $32.5 million in the first quarter of 2006 to AUD $26.5 million in the first quarter of 2005.

 

    PMI Europe reported net income for the quarter of $2.9 million compared to $3.0 million for the same period a year ago. The decrease in the first quarter was due principally to foreign currency exchange fluctuations. In functional currency, net income from PMI Europe for the first quarter of 2006 was €2.5 million compared to €2.3 million for the same period a year ago.

 

    PMI’s Hong Kong net income for the first quarter 2006 totaled $1.6 million compared to $1.5 million for the same period a year ago.

Financial Guaranty

 

    Equity in earnings from FGIC grew for the first quarter of 2006 to $20.3 million (after tax) compared to $18.1 million (after tax) for the same period a year ago. The increase was due to increases in premiums earned and higher investment income.

 

    Equity in earnings from RAM Re for the first quarter were $1.2 million (pre-tax) compared to $1.2 million (pre-tax) for the same period a year ago. On April 27th, RAM Re successfully completed its initial public offering. As a result, the Company currently retains a 23.7% strategic ownership interest in RAM Re.

About The PMI Group, Inc.

The PMI Group, Inc. (NYSE: PMI) headquartered in Walnut Creek, California is an international provider of credit enhancement products that promote homeownership and facilitate mortgage transactions in the capital markets. Through its wholly owned subsidiaries and unconsolidated strategic investments, the Company offers residential mortgage insurance and credit enhancement products domestically and internationally as well as financial guaranty insurance and reinsurance. The Company is an advocate of affordable housing and supports a number of organizations that foster greater access to affordable housing. The Company’s approach to affordable housing lending is to develop products and services that assist responsible borrowers who may not qualify for mortgage loans under traditional underwriting practices.

Cautionary Statement: Statements in this earnings release that are not historical facts, and that relate to future plans, events or performance are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Readers are cautioned that forward-looking statements by their nature involve risk and uncertainty because they relate to events and depend on circumstances that will occur in the future. Many factors could cause actual results and developments to differ materially from those expressed or implied by these forward-looking statements. Risks and uncertainties that could affect the Company are discussed in our Form 10-K for the year ended December 31, 2005 and include changes in economic conditions such as interest rates, home values, employment rates and refinance activity. We undertake no obligation to update forward-looking statements.

 

Page 3


THE PMI GROUP, INC. AND SUBSIDIARIES (the "Company")

FINANCIAL RESULTS AND STATISTICAL INFORMATION FOR THE PERIOD ENDED MARCH 31, 2006

Contents

 

Consolidated Statements of Operations and Balance Sheets

   Page 2

Business Segments Results of Operations - Three Months Ended March 31, 2006 and 2005

   Page 3

Business Segments Balance Sheets

   Page 4

U.S. Mortgage Insurance Operations Analysis of Reserve for Losses and LAE and Financial and Statistical Information

   Page 5

U.S. Mortgage Insurance Operations Financial and Statistical Information

   Page 6

CMG Mortgage Insurance Company, PMI Australia and PMI Europe Financial and Statistical Information

   Page 7

Appendix A - PMI Australia and PMI Europe Quarterly Financial Information

   Page 8

Appendix B - Business Segments Results of Operations by Quarter

   Page 9

Please refer to the following when noted:

 

(1) For quarter ended March 31, 2006, the Company’s equity in earnings from unconsolidated subsidiaries include FGIC Corporation, CMG Mortgage Insurance Company (“CMG”), RAM Reinsurance Company, Ltd. (“RAM Re”), other limited partnership interests and the trust subsidiary that issued the Company’s preferred securities. As of December 31, 2004, the equity investment in SPS Holding Corp. (“SPS”) was reclassified from investments in unconsolidated subsidiaries to an equity investment held for sale. Effective January 1, 2005, SPS’s equity earnings are reported in other income. On October 4, 2005, PMI sold to Credit Suisse First Boston (USA), Inc. (“CSFB”) its equity ownership interest in SPS.

 

(2) U.S. Mortgage Insurance Operations include the operating results of PMI Mortgage Insurance Co. (“PMI”) and affiliated U.S. mortgage insurance and reinsurance companies. CMG and its affiliates are included under the equity method of accounting in equity in earnings from unconsolidated subsidiaries.

 

(3) International Operations include PMI Australia, PMI Europe and the Company’s Hong Kong branch's results of operations.

 

(4) Financial Guaranty represents our equity investments in FGIC Corporation and RAM Re.

 

(5) The “Other” segment includes other income and related operating expenses of PMI Mortgage Services Co.; investment income, interest expense and corporate expenses of The PMI Group, Inc.; the results of Commercial Loans Insurance Co. and WMAC Credit Insurance Corporation and equity in earnings from SPS and certain limited partnerships.

 

(6) U.S. Mortgage Insurance Operations include a $1.3 million charge (after tax), or $0.01 per diluted share, for the reduction and restructuring of field offices.

 

(7) The “Other” segment includes a $3.7 million charge (after tax) for stock option expense and related stock based compensation expense in the first quarter of 2006.

 

(8) The expense ratio is the ratio, expressed as a percentage, of the sum of amortization of deferred policy acquisition costs and other underwriting and operating expenses to net premiums written. The loss ratio is the ratio, expressed as a percentage, of the sum of losses and loss adjustment expenses to premiums earned.

 

(9) Pool insurance includes modified pool, GSE pool, old pool and all other pool insurance products for U.S. Mortgage Insurance Operations.

 

(10) Statutory risk-to-capital ratio is for PMI Mortgage Insurance Co. only.

 

(11) Effective January 1, 2006, we refined our method of operating cost allocation between our U.S. Mortgage Insurance Operations segment and our Other segment. As a result of this refinement, we allocated approximately $1.5 million of expenses in the first quarter of 2006 to our Other segment which previously would have been allocated to our U.S. Mortgage Insurance Operations segment.

 

Note:  The interim financial and statistical information contained in this material is unaudited. Certain prior year information has been reclassified to conform to the current periods’ presentation.


THE PMI GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

     Three Months Ended
March 31,
     2006    2005
     (Unaudited)    (Unaudited)
     (Dollars and shares, except
per share data, in
thousands)

Net premiums written

   $ 201,904    $ 193,746
             

Revenues

     

Premiums earned

   $ 206,241    $ 199,567

Net investment income

     46,867      43,790

Equity in earnings from unconsolidated subsidiaries (1)

     27,625      25,212

Net realized investment gains

     340      721

Other income

     6,785      5,535
             

Total revenues

     287,858      274,825
             

Losses and expenses

     

Losses and loss adjustment expenses

     60,939      64,481

Amortization of deferred policy acquisition costs

     16,987      20,443

Other underwriting expenses and operating expenses (11)

     53,543      45,645

Field office restructuring (6)

     1,955      —  

Compensation expense related to stock options and employee stock purchase plan (7)

     5,022      —  

Interest expense

     8,179      9,553
             

Total losses and expenses

     146,625      140,122
             

Income before income taxes

     141,233      134,703

Income taxes

     35,885      33,545
             

Net income

   $ 105,348    $ 101,158
             

Diluted net income per share

   $ 1.09    $ 1.00

Reconciliation of earnings per share

     

Net income

   $ 105,348    $ 101,158

Plus: Interest expense on contingently convertible debt, net of income taxes

     1,912      1,912
             

Net income adjusted for diluted earnings per share calculation

   $ 107,260    $ 103,070
             

Share data:

     

Basic weighted average common shares outstanding

     89,036      93,907

Stock options and other dilutive components

     1,413      1,402

Common stock equivalent shares related to contingently convertible debt

     8,153      8,153
             

Diluted weighted average common shares outstanding

     98,602      103,462
             

Share repurchase data:

     

Common shares repurchased

     81      832
             

Average price paid per common share repurchased (including commissions)

   $ 43.01    $ 40.04
             

 

Page 2


CONSOLIDATED BALANCE SHEETS

 

     March 31,
2006
   December 31,
2005
   March 31,
2005
     (Unaudited)         (Unaudited)
    

(Dollars and shares in thousands,

except per share data)

Assets

        

Cash and investments, at fair value

   $ 3,876,953    $ 3,789,432    $ 3,644,481

Investments in unconsolidated subsidiaries (1)

     1,002,707      984,925      919,869

Equity investment held for sale (1)

     —        —        110,373

Related party receivables

     2,779      2,864      13,764

Reinsurance receivables, reinsurance recoverables and prepaid premiums

     20,225      30,338      43,915

Deferred policy acquisition costs

     84,173      86,170      89,578

Other assets

     360,673      360,407      339,690
                    

Total assets

   $ 5,347,510    $ 5,254,136    $ 5,161,670
                    

Liabilities

        

Reserve for losses and loss adjustment expenses

   $ 369,914    $ 368,841    $ 364,782

Unearned premiums

     480,460      490,899      474,761

Long-term debt

     819,529      819,529      819,529

Other liabilities

     350,349      344,077      330,427
                    

Total liabilities

     2,020,252      2,023,346      1,989,499

Shareholders’ equity

     3,327,258      3,230,790      3,172,171
                    

Total liabilities and shareholders’ equity

   $ 5,347,510    $ 5,254,136    $ 5,161,670
                    

Basic shares issued and outstanding

     89,354      88,713      93,492
                    

Book value per share

   $ 37.24    $ 36.42    $ 33.93
                    

 

Page 2


THE PMI GROUP, INC. AND SUBSIDIARIES

BUSINESS SEGMENTS RESULTS OF OPERATIONS

 

     U.S. Mortgage
Insurance
Operations (2)
    International
Operations (3)
    Financial
Guaranty (4)
   Other (5)     Consolidated
Total
     Three Months Ended March 31, 2006 (Unaudited)
     (Dollars in thousands)

Net premiums written

   $ 163,474     $ 38,420     $ —      $ 10     $ 201,904
                                     

Revenues

           

Premiums earned

   $ 167,538     $ 38,686     $ —      $ 17     $ 206,241

Net investment income

     25,676       14,785       —        6,406       46,867

Equity in earnings (losses) from unconsolidated subsidiaries (1)

     4,492       —         23,235      (102 )     27,625

Net realized investment gains (losses)

     237       142       —        (39 )     340

Other income (loss)

     (23 )     3,031       —        3,777       6,785
                                     

Total revenues

     197,920       56,644       23,235      10,059       287,858
                                     

Losses and expenses

           

Losses and loss adjustment expenses

     59,147       1,792       —        —         60,939

Amortization of deferred policy acquisition costs

     13,442       3,545       —        —         16,987

Other underwriting expenses and operating expenses (11)

     25,911       9,789       —        17,843       53,543

Field office restructuring (6)

     1,955       —         —        —         1,955

Compensation expense related to stock options and employee stock purchase plan (7)

     —         —         —        5,022       5,022

Interest expense

     —         —         —        8,179       8,179
                                     

Total losses and expenses

     100,455       15,126       —        31,044       146,625
                                     

Income (loss) before income taxes

     97,465       41,518       23,235      (20,985 )     141,233

Income tax (benefit)

     27,360       12,909       2,137      (6,521 )     35,885
                                     

Net income (loss)

   $ 70,105     $ 28,609     $ 21,098    $ (14,464 )   $ 105,348
                                     

Expense ratio (8)

     25.3 %     34.7 %       

Loss ratio (8)

     35.3 %     4.6 %       

Combined ratio

     60.6 %     39.3 %       
     Three Months Ended March 31, 2005 (Unaudited)
     (Dollars in thousands)

Net premiums written

   $ 154,538     $ 39,185     $ —      $ 23     $ 193,746

Revenues

           

Premiums earned

   $ 164,112     $ 35,435     $ —      $ 20     $ 199,567

Net investment income

     25,579       13,756       —        4,455       43,790

Equity in earnings from unconsolidated subsidiaries (1)

     4,074       —         20,846      292       25,212

Net realized investment gains (losses)

     420       340       —        (39 )     721

Other income (loss)

     4       (113 )     —        5,644       5,535
                                     

Total revenues

     194,189       49,418       20,846      10,372       274,825
                                     

Losses and expenses

           

Losses and loss adjustment expenses

     63,118       1,363       —        —         64,481

Amortization of deferred policy acquisition costs

     16,026       4,417       —        —         20,443

Other underwriting and operating expenses

     23,553       7,006       —        15,086       45,645

Interest expense

     1       —         —        9,552       9,553
                                     

Total losses and expenses

     102,698       12,786       —        24,638       140,122
                                     

Income (loss) before income taxes

     91,491       36,632       20,846      (14,266 )     134,703

Income tax (benefit)

     25,149       11,485       1,956      (5,045 )     33,545
                                     

Net income (loss)

   $ 66,342     $ 25,147     $ 18,890    $ (9,221 )   $ 101,158
                                     

Expense ratio (8)

     25.6 %     29.1 %       

Loss ratio (8)

     38.5 %     3.8 %       

Combined ratio

     64.1 %     32.9 %       

 

Page 3


THE PMI GROUP, INC. AND SUBSIDIARIES

BUSINESS SEGMENTS BALANCE SHEETS

 

     U.S. Mortgage
Insurance
Operations (2)
   International
Operations (3)
   Financial
Guaranty (4)
   Other (5)     Consolidated
Total
     March 31, 2006 (unaudited)
     (Dollars in thousands)

Assets

             

Cash and investments, at fair value

   $ 2,203,435    $ 1,094,316    $ —      $ 579,202     $ 3,876,953

Investments in unconsolidated subsidiaries (1)

     133,218      —        850,686      18,803       1,002,707

Related party receivables

     2,183      —        —        596       2,779

Reinsurance receivables, recoverables and prepaid premiums

     14,986      5,239      —        —         20,225

Deferred policy acquisition costs

     46,987      37,186      —        —         84,173

Other assets

     206,435      30,560      —        123,678       360,673
                                   

Total assets

   $ 2,607,244    $ 1,167,301    $ 850,686    $ 722,279     $ 5,347,510
                                   

Liabilities

             

Reserve for losses and loss adjustment expenses

   $ 346,437    $ 23,476    $ —      $ 1     $ 369,914

Unearned premiums

     156,993      323,431      —        36       480,460

Long-term debt

     —        —        —        819,529       819,529

Other liabilities

     282,510      79,565      21,148      (32,874 )     350,349
                                   

Total liabilities

     785,940      426,472      21,148      786,692       2,020,252

Shareholders’ equity

     1,821,304      740,829      829,538      (64,413 )     3,327,258
                                   

Total liabilities and shareholders’ equity

   $ 2,607,244    $ 1,167,301    $ 850,686    $ 722,279     $ 5,347,510
                                   
     December 31, 2005
     (Dollars in thousands)

Assets

             

Cash and investments, at fair value

   $ 2,108,853    $ 1,093,505    $ —      $ 587,074     $ 3,789,432

Investments in unconsolidated subsidiaries (1)

     129,600      —        836,752      18,573       984,925

Related party receivables

     2,700      —        —        164       2,864

Reinsurance receivables, recoverables and prepaid premiums

     24,576      5,762      —        —         30,338

Deferred policy acquisition costs

     48,310      37,860      —        —         86,170

Other assets

     207,436      25,260      —        127,711       360,407
                                   

Total assets

   $ 2,521,475    $ 1,162,387    $ 836,752    $ 733,522     $ 5,254,136
                                   

Liabilities

             

Reserve for losses and loss adjustment expenses

   $ 345,536    $ 23,302    $ —      $ 3     $ 368,841

Unearned premiums

     162,368      328,489      —        42       490,899

Long-term debt

     —        —        —        819,529       819,529

Other liabilities

     248,343      79,610      19,204      (3,080 )     344,077
                                   

Total liabilities

     756,247      431,401      19,204      816,494       2,023,346

Shareholders’ equity

     1,765,228      730,986      817,548      (82,972 )     3,230,790
                                   

Total liabilities and shareholders’ equity

   $ 2,521,475    $ 1,162,387    $ 836,752    $ 733,522     $ 5,254,136
                                   
     March 31, 2005 (unaudited)
     (Dollars in thousands)

Assets

             

Cash and investments, at fair value

   $ 2,212,968    $ 1,025,957    $ —      $ 405,555     $ 3,644,480

Investments in unconsolidated subsidiaries (1)

     115,309      —        781,952      22,608       919,869

Equity investment held for sale (1)

     —        —        —        110,373       110,373

Related party receivables

     966      —        —        12,798       13,764

Reinsurance receivables, recoverables and prepaid premiums

     23,044      20,871      —        —         43,915

Deferred policy acquisition costs

     50,999      38,579      —        —         89,578

Other assets

     199,813      27,334      —        112,544       339,691
                                   

Total assets

   $ 2,603,099    $ 1,112,741    $ 781,952    $ 663,878     $ 5,161,670
                                   

Liabilities

             

Reserve for losses and loss adjustment expenses

   $ 338,477    $ 26,302    $ —      $ 3     $ 364,782

Unearned premiums

     146,816      327,904      —        41       474,761

Long-term debt

     —        —        —        819,529       819,529

Other liabilities

     247,917      63,408      14,187      4,915       330,427
                                   

Total liabilities

     733,210      417,614      14,187      824,488       1,989,499

Shareholders’ equity

     1,869,889      695,127      767,765      (160,610 )     3,172,171
                                   

Total liabilities and shareholders’ equity

   $ 2,603,099    $ 1,112,741    $ 781,952    $ 663,878     $ 5,161,670
                                   

 

Page 4


THE PMI GROUP, INC. AND SUBSIDIARIES

U.S. MORTGAGE INSURANCE OPERATIONS (2) ANALYSIS OF RESERVE FOR LOSSES AND LAE

 

     March 31, 2006    December 31, 2005    March 31, 2005
     Loans in
Default
   Reserve for
Losses and LAE
   Loans in
Default
   Reserve for
Losses and LAE
   Loans in
Default
   Reserve for
Losses and LAE
     (Dollars in thousands)

Primary insurance

   37,784    $ 308,843    42,702    $ 307,066    35,716    $ 303,792

Pool insurance

   19,069      37,594    20,379      38,470    16,992      34,685
                                   

Total

   56,853    $ 346,437    63,081    $ 345,536    52,708    $ 338,477
                                   

Reconciliation of Reserve for Losses and LAE

 

     March 31,
2006
    December 31,
2005
    Reserve
Change
 
     (Dollars in thousands)  

Gross reserve for losses and LAE:

      

Primary insurance

   $ 308,843     $ 307,066     $ 1,777  

Pool insurance

     37,594       38,470       (876 )
                        

Total gross reserve for losses and LAE

     346,437       345,536       901  

Ceded reserve for losses:

      

Primary insurance

     (2,213 )     (2,422 )     209  

Pool insurance

     (71 )     (55 )     (16 )
                        

Total ceded reserve for losses

     (2,284 )     (2,477 )     193  
                        

Net reserve for losses and LAE

   $ 344,153     $ 343,059     $ 1,094  
                        

 

Page 5


U.S. MORTGAGE INSURANCE OPERATIONS (2) FINANCIAL AND STATISTICAL INFORMATION

 

     Three Months Ended
March 31,
 
     2006     2005  

Flow insurance written (in millions)

   $ 5,040     $ 6,303  

Structured insurance written (in millions)

     3,047       1,865  
                

Primary new insurance written (in millions)

   $ 8,087     $ 8,168  
                

Primary new risk written (in millions)

   $ 2,148     $ 2,069  

Pool new insurance written (in millions) (9)

   $ 4,726     $ 1,306  

Pool new risk written (in millions) (9)

   $ 104     $ 41  

Product mix as a % of new insurance written:

    

Above 97% LTV’s

     13 %     13 %

90.01% to 95% LTV’s

     21 %     24 %

85.01% to 90% LTV’s

     46 %     38 %

90.01% to 95% LTV’s with >= 30% coverage

     18 %     20 %

85.01% to 90% LTV’s with >= 25% coverage

     41 %     33 %

ARMs

     39 %     33 %

Monthlies

     97 %     98 %

Refinances

     39 %     37 %

Premiums written (in thousands):

    

Gross premiums written

   $ 208,135     $ 201,129  

Ceded premiums, net of assumed premiums

     (41,654 )     (43,287 )

Refunded premiums

     (3,007 )     (3,304 )
                

Net premiums written

     163,474       154,538  

Change in unearned premiums

     4,064       9,574  
                

Net premiums earned

   $ 167,538     $ 164,112  
                

 

Page 5


THE PMI GROUP, INC. AND SUBSIDIARIES

U.S. MORTGAGE INSURANCE OPERATIONS (2) FINANCIAL AND STATISTICAL INFORMATION

 

          3/31/2006     12/31/2005     9/30/2005     6/30/2005     3/31/2005     12/31/2004  

Primary insurance in force (in millions)

            

Flow

   $ 85,685     $ 86,991     $ 88,433     $ 89,965     $ 91,399     $ 93,263  

Structured transactions

     15,826       14,099       12,788       13,469       12,598       12,058  
                                                   

Total

   $ 101,511     $ 101,090     $ 101,221     $ 103,434     $ 103,997     $ 105,321  
                                                   

Primary risk in force (in millions)

            

Flow

   $ 21,102     $ 21,388     $ 21,745     $ 22,067     $ 22,346     $ 22,733  

Structured transactions

     4,147       3,583       3,167       3,296       2,966       2,772  
                                                   

Total

   $ 25,249     $ 24,971     $ 24,912     $ 25,363     $ 25,312     $ 25,505  
                                                   

Pool risk in force (in millions) (9)

   $ 2,666     $ 2,589     $ 2,530     $ 2,445     $ 2,417     $ 2,408  

Primary risk in force - credit score distribution

            

Flow

   620 or above      93.2 %     93.0 %     92.7 %     92.4 %     92.1 %     92.0 %
   619-575      5.4 %     5.5 %     5.7 %     5.9 %     6.1 %     6.2 %
   574 or below      1.4 %     1.5 %     1.6 %     1.7 %     1.8 %     1.8 %

Structured transactions

   620 or above      79.2 %     76.9 %     73.9 %     71.7 %     66.9 %     65.9 %
   619-575      13.2 %     14.5 %     16.0 %     17.4 %     20.2 %     21.1 %
   574 or below      7.6 %     8.6 %     10.1 %     10.9 %     12.9 %     13.0 %

Total

   620 or above      90.9 %     90.7 %     90.3 %     89.7 %     89.2 %     89.1 %
   619-575      6.6 %     6.8 %     7.0 %     7.4 %     7.7 %     7.9 %
   574 or below      2.5 %     2.5 %     2.7 %     2.9 %     3.1 %     3.0 %

Primary average loan size (in thousands)

            

Flow

   $ 135.6     $ 134.5     $ 133.3     $ 132.2     $ 131.5     $ 131.3  

Structured transactions

   $ 150.7     $ 145.4     $ 139.5     $ 139.8     $ 134.1     $ 129.8  

Total

   $ 137.8     $ 136.0     $ 134.1     $ 133.2     $ 131.8     $ 131.1  

Loss severity - primary (quarterly)

            

Flow

     84.9 %     85.9 %     84.0 %     83.8 %     85.6 %     84.9 %

Structured transactions

     91.2 %     94.3 %     89.6 %     87.7 %     90.9 %     84.6 %

Total

     86.5 %     87.7 %     85.2 %     84.6 %     86.8 %     84.8 %

Persistency

            

Primary persistency rate

     63.1 %     61.9 %     61.2 %     62.0 %     60.8 %     60.9 %

Primary loans, defaults and default rates

            

Primary policies in force

     736,908       743,533       754,934       776,721       788,847       803,236  

Primary loans in default

     37,784       42,702       38,146       35,030       35,716       39,054  

Primary default rate

     5.13 %     5.74 %     5.05 %     4.51 %     4.53 %     4.86 %

Structured transactions only default rate

     8.59 %     9.85 %     10.09 %     8.54 %     8.17 %     9.19 %

Pool default rate

     6.17 %     6.84 %     6.34 %     5.65 %     5.65 %     5.50 %

Claims paid (year-to-date in millions)

            

Primary claims paid - flow

   $ 37.3     $ 165.8     $ 126.6     $ 87.8     $ 41.7     $ 141.3  

Primary claims paid - structured transactions

     13.5       49.1       36.8       25.4       13.8       51.9  
                                                   

Total primary claims paid

     50.8       214.9       163.4       113.2       55.5       193.2  

Total pool and other

     4.3       20.1       15.0       9.6       4.7       17.7  
                                                   

Total claims paid

   $ 55.1     $ 235.0     $ 178.4     $ 122.8     $ 60.2     $ 210.9  
                                                   

Number of primary claims paid (year-to-date)

     2,058       9,262       7,124       4,934       2,413       8,335  

Average primary claim size (year-to-date in thousands)

   $ 24.7     $ 23.2     $ 22.9     $ 22.9     $ 23.0     $ 23.2  

Captive reinsurance arrangements (year-to-date)

            

Percentage of flow NIW subject to captive reinsurance arrangements

     70.8 %     69.0 %     68.0 %     65.0 %     60.4 %     62.8 %

Percentage of primary NIW subject to captive reinsurance arrangements

     44.8 %     54.7 %     55.7 %     50.7 %     47.1 %     55.7 %

Percentage of primary IIF subject to captive reinsurance arrangements

     53.2 %     53.4 %     53.2 %     52.1 %     52.4 %     52.0 %

Percentage of primary RIF subject to captive reinsurance arrangements

     53.9 %     54.4 %     54.4 %     53.4 %     53.9 %     53.6 %

Alt-A primary insurance in force (in millions)

            

With FICO scores of 660 and above

   $ 14,754     $ 13,689     $ 12,548     $ 11,800     $ 10,892     $ 10,250  

With FICO scores below 660 and above 619

     2,785       2,566       2,329       2,326       2,136       2,029  
                                                   

Total Alt-A primary insurance in force

   $ 17,539     $ 16,255     $ 14,877     $ 14,126     $ 13,028     $ 12,279  
                                                   

Risk-to-capital ratio (10)

     8.1 to 1       8.2 to 1       8.0 to 1       8.3 to 1       8.1 to 1       8.2 to 1  

 

Page 6


THE PMI GROUP, INC. AND SUBSIDIARIES

CMG MORTGAGE INSURANCE COMPANY FINANCIAL AND STATISTICAL INFORMATION

 

     March 31,
2006
    December 31,
2005
    March 31,
2005
 

Primary new insurance written (year-to-date in millions)

   $ 891     $ 5,388     $ 1,071  

Primary insurance in force (in millions)

   $ 15,476     $ 15,495     $ 14,213  

Primary risk in force (in millions)

   $ 3,686     $ 3,666     $ 3,286  

Insured primary loans

     110,879       111,472       105,928  

Persistency

     72.3 %     72.0 %     69.1 %

Primary loans in default

     992       907       713  

Primary default rate (year-to-date)

     0.89 %     0.81 %     0.67 %

Primary claims paid (year-to-date in thousands)

   $ 1,200     $ 4,827     $ 892  

Number of primary claims paid (year-to-date)

     55       222       41  

Average primary claim size (year-to-date in thousands)

   $ 21.8     $ 21.7     $ 21.8  
PMI AUSTRALIA FINANCIAL AND STATISTICAL INFORMATION  
     March 31,
2006
    December 31,
2005
    March 31,
2005
 

Net premiums written (year-to-date in thousands)

   $ 34,640     $ 151,882     $ 32,388  

Premiums earned (year-to-date in thousands)

   $ 32,267     $ 123,781     $ 29,399  

Flow insurance written (year-to-date in millions)

   $ 4,152     $ 18,321     $ 3,922  

RMBS insurance written (year-to-date in millions)

     5,291       10,671       3,816  
                        

New insurance written (year-to-date in millions)

   $ 9,443     $ 28,992     $ 7,738  
                        

Insurance in force (in millions)

   $ 123,050     $ 119,915     $ 117,439  

Risk in force (in millions)

   $ 112,199     $ 108,751     $ 106,724  

Policies in force

     1,026,260       981,732       955,922  

Loans in default

     1,520       1,264       959  

Default rate

     0.15 %     0.13 %     0.10 %

Claims paid (year-to-date in thousands)

   $ 1,224     $ 3,261     $ 305  

Number of claims paid (year-to-date)

     31       93       18  

Average claim size (year-to-date in thousands)

   $ 39.5     $ 35.1     $ 16.9  
PMI EUROPE FINANCIAL AND STATISTICAL INFORMATION  
     March 31,
2006
    December 31,
2005
    March 31,
2005
 

Net premiums written (year-to-date in thousands)

   $ 2,754     $ 8,921     $ 1,547  

Premiums earned (year-to-date in thousands)

   $ 3,888     $ 17,507     $ 4,353  

New insurance written (year-to-date in millions)

   $ 32     $ 33     $ —    

New credit default swaps written (year-to-date in millions)

   $ 629     $ 514     $ —    

New reinsurance written (year-to-date in millions)

   $ 627     $ 6,215     $ —    

Insurance in force (in millions)

   $ 39,254     $ 38,443     $ 31,365  

Risk in force (in millions)

   $ 2,760     $ 2,776     $ 2,405  

Claims paid including credit default swaps (year-to-date in thousands)

   $ 644     $ 2,761     $ 825  

 

Page 7


THE PMI GROUP, INC. AND SUBSIDIARIES

APPENDIX A - QUARTERLY FINANCIAL INFORMATION

PMI AUSTRALIA QUARTERLY FINANCIAL INFORMATION

 

    

2006

1st Quarter

   2005  
      4th Quarter     3rd Quarter     2nd Quarter     1st Quarter  
          (Australian $ in thousands, unless otherwise noted)  

Income Statement Components - Quarter Ended

           

Premiums earned

   $ 43,644    $ 43,959     $ 41,815     $ 38,929     $ 37,840  

Net investment income

   $ 16,876    $ 16,257     $ 15,854     $ 14,966     $ 14,705  

Change in fair value of foreign currency put options

   $ 1,855    $ (24 )   $ (232 )   $ (422 )   $ (1,338 )

Total expenses

   $ 15,789    $ 17,226     $ 13,632     $ 15,104     $ 13,788  

Net income

   $ 32,546    $ 31,906     $ 31,079     $ 26,725     $ 26,487  

Net income (U.S. $ in thousands)

   $ 24,054    $ 23,728     $ 23,623     $ 20,541     $ 20,584  

Balance Sheet Components

           

Assets

           

Cash and investments, at fair value

   $ 1,219,179    $ 1,197,016     $ 1,147,390     $ 1,090,399     $ 1,037,704  

Total assets

   $ 1,302,982    $ 1,275,573     $ 1,225,683     $ 1,188,574     $ 1,132,961  

Liabilities and Shareholder’s Equity

           

Reserve for losses and LAE

   $ 11,489    $ 11,573     $ 11,156     $ 12,541     $ 12,549  

Unearned premiums

   $ 419,207    $ 415,885     $ 406,661     $ 395,113     $ 382,781  

Shareholder’s equity

   $ 822,918    $ 793,045     $ 757,372     $ 730,113     $ 689,927  

 

Page 8


PMI EUROPE QUARTERLY FINANCIAL INFORMATION

 

    

2006

1st Quarter

    2005  
     4th Quarter    3rd Quarter     2nd Quarter    1st Quarter  
           (Euro € in thousands, unless otherwise noted)  

Income Statement Components - Quarter Ended

            

Premiums earned

   3,232     3,721    3,749     3,298    3,321  

Net investment income

   1,915     1,730    2,188     1,951    2,002  

Change in fair value of foreign currency put options

   (43 )   55    (3 )   342    (33 )

Total expenses

   2,692     3,824    3,244     3,168    2,031  

Net income

   2,451     1,362    2,276     1,828    2,326  

Net income (U.S. $ in thousands)

   $ 2,949     $ 1,615    $ 2,774     $ 2,330    $ 3,049  

Pre-tax net income (in thousands)

            

Balance Sheet Components

            

Assets

            

Cash and investments, at fair value

   182,304     182,559    182,682     179,698    172,707  

Total assets

   192,990     192,107    192,431     188,840    182,857  

Liabilities and Shareholder’s Equity

            

Reserve for losses and LAE

   12,581     12,508    13,019     13,395    12,807  

Unearned premiums

   19,077     20,020    20,808     22,589    24,719  

Shareholder’s equity

   132,900     133,818    133,352     131,452    125,395  

 

Page 8


THE PMI GROUP, INC. AND SUBSIDIARIES

APPENDIX B- BUSINESS SEGMENTS RESULTS OF OPERATIONS BY QUARTER

 

    

2006

1st
Quarter

    2005  
     4th Quarter     3rd Quarter     2nd Quarter     1st Quarter  
           (Dollars in thousands)  

U.S. Mortgage Insurance Operations (2)

          

Net premiums written

   $ 163,474     $ 201,160     $ 158,866     $ 152,564     $ 154,538  
                                        

Revenues

          

Premiums earned

   $ 167,538     $ 166,778     $ 166,052     $ 168,248     $ 164,112  

Net investment income

     25,676       26,168       25,046       27,546       25,579  

Equity in earnings from unconsolidated subsidiaries (1)

     4,492       4,583       5,217       4,937       4,074  

Net realized investment gains

     237       378       2,597       1,167       420  

Other income (loss)

     (23 )     (3 )     3       (5 )     4  
                                        

Total revenues

     197,920       197,904       198,915       201,893       194,189  
                                        

Losses and expenses

          

Losses and loss adjustment expenses

     59,147       63,159       61,667       65,496       63,118  

Amortization of deferred policy acquisition costs

     13,442       14,113       14,478       15,030       16,026  

Other underwriting expenses and operating expenses (11)

     25,911       29,057       25,260       25,278       23,553  

Field office restructuring (6)

     1,955       —         —         —         —    

Interest expense

     —         1       3       —         1  
                                        

Total losses and expenses

     100,455       106,330       101,408       105,804       102,698  
                                        

Income before income taxes

     97,465       91,574       97,507       96,089       91,491  

Income taxes

     27,360       21,696       27,977       26,400       25,149  
                                        

Net income

   $ 70,105     $ 69,878     $ 69,530     $ 69,689     $ 66,342  
                                        

International Operations (3)

          

Net premiums written

   $ 38,420     $ 44,913     $ 47,197     $ 47,185     $ 39,185  
                                        

Revenues

          

Premiums earned

   $ 38,686     $ 39,781     $ 38,979     $ 38,141     $ 35,435  

Net investment income

     14,785       14,499       14,844       14,058       13,756  

Net realized investment gains (losses)

     142       (221 )     (27 )     (18 )     340  

Other income (loss)

     3,031       778       1,287       873       (113 )
                                        

Total revenues

     56,644       54,837       55,083       53,054       49,418  
                                        

Losses and expenses

          

Losses and loss adjustment expenses

     1,792       1,601       (365 )     1,739       1,363  

Amortization of deferred policy acquisition costs

     3,545       3,274       3,269       3,779       4,417  

Other underwriting and operating expenses

     9,789       12,663       11,648       10,539       7,006  

Interest expense

     —         9       —         —         —    
                                        

Total losses and expenses

     15,126       17,547       14,552       16,057       12,786  
                                        

Income before income taxes

     41,518       37,290       40,531       36,997       36,632  

Income taxes

     12,909       10,251       12,514       11,747       11,485  
                                        

Net income

   $ 28,609     $ 27,039     $ 28,017     $ 25,250     $ 25,147  
                                        

Financial Guaranty (4)

          

Equity in earnings from unconsolidated subsidiaries (1)

   $ 23,235     $ 21,453     $ 13,691     $ 23,761     $ 20,846  

Income taxes

     2,137       2,208       1,135       2,254       1,956  
                                        

Net income

   $ 21,098     $ 19,245     $ 12,556     $ 21,507     $ 18,890  
                                        

Other (5)

          

Net premiums written

   $ 10     $ 27     $ 19     $ 13     $ 23  
                                        

Revenues

          

Premiums earned

   $ 17     $ 18     $ 19     $ 19     $ 20  

Net investment income

     6,406       4,832       4,537       4,143       4,455  

Equity in earnings (losses) from unconsolidated subsidiaries (1)

     (102 )     (165 )     (388 )     (416 )     292  

Net realized investment gains (losses)

     (39 )     (4 )     (2,897 )     354       (39 )

Other income

     3,777       4,283       2,649       5,383       5,644  
                                        

Total revenues

     10,059       8,964       3,920       9,483       10,372  
                                        

Losses and expenses

          

Other underwriting expenses and operating expenses (11)

     17,843       17,354       17,607       18,600       15,086  

Compensation expense related to stock options and employee stock purchase plan (7)

     5,022       —         —         —         —    

Interest expense

     8,179       4,644       8,455       8,472       9,552  
                                        

Total losses and expenses

     31,044       21,998       26,062       27,072       24,638  
                                        

Loss before income tax benefits

     (20,985 )     (13,034 )     (22,142 )     (17,589 )     (14,266 )

Income tax benefits

     (6,521 )     (4,587 )     (7,750 )     (5,728 )     (5,045 )
                                        

Net loss

   $ (14,464 )   $ (8,447 )   $ (14,392 )   $ (11,861 )   $ (9,221 )
                                        

 

Page 9