EX-99.1 2 dex991.htm THE PMI GROUP, INC. PRESS RELEASE DATED MARCH 16, 2009. The PMI Group, Inc. Press Release dated March 16, 2009.

Exhibit 99.1

 

LOGO    NEWS RELEASE
   Investors and Media Contacts:
   Bill Horning / Tom Taggart
   925.658.6193 / 925.658.6511

THE PMI GROUP, INC. REPORTS

FOURTH QUARTER AND YEAR END 2008 FINANCIAL RESULTS

Walnut Creek, CA, March 16, 2009 - The PMI Group, Inc. (NYSE: PMI) (the “Company”) today reported a loss from continuing operations for the fourth quarter of 2008 of $181.0 million, or $2.22 per basic and diluted1 share. The loss from continuing operations for the full year of 2008 was $887.2 million, or $10.90 per basic and diluted1 share. The loss from continuing operations for the fourth quarter of 2008 was primarily due to losses and loss adjustment expenses (LAE) in the U.S. Mortgage Insurance Operations and PMI Europe, a decrease in premiums earned and higher net realized investment losses, primarily from the impairment of certain corporate preferred equity securities in U.S. Mortgage Insurance Operations’ investment portfolio.

 

     Three Months Ended December 31,  

(Dollars in thousands, except per share data)  

   2008     2007  

Loss from continuing operations

   $ (180,993 )   $ (1,034,303 )

Income from discontinued operations, net of income taxes*

     2,148       19,884  
                

Net loss

   $ (178,845 )   $ (1,014,419 )
                

Diluted loss from continuing operations per share

   $ (2.22 )   $ (12.76 )

Diluted income from discontinued operations per share

     0.03       0.25  
                  

Diluted net loss per share

   $ (2.19 )   $ (12.51 )
                

 

* Includes the results of PMI Australia, PMI Asia and PMI Guaranty.

 

The PMI Group, Inc. Full Year Results  
     Full Year Ended December 31,  

(Dollars in thousands, except per share data)  

   2008     2007  

Loss from continuing operations

   $ (887,188 )   $ (1,008,682 )

(Loss) income from discontinued operations, net of income taxes*

     (41,320 )     93,356  
                

Net loss

   $ (928,508 )   $ (915,326 )
                

Diluted loss from continuing operations per share

   $ (10.90 )   $ (11.92 )

Diluted (loss) income from discontinued operations per share

     (0.50 )     1.11  
                

Diluted net loss per share

   $ (11.40 )   $ (10.81 )
                

 

* Includes the results of PMI Australia, PMI Asia and PMI Guaranty.

 

1

Due to the net loss in the fourth quarter and full year of 2008, dilutive components of shares outstanding such as stock options were not included in fully diluted shares outstanding as their inclusion would have been anti-dilutive.


Fourth Quarter 2008 Update:

 

  ¡  

The Company sold PMI Asia for 92.5% of the net tangible asset value, or approximately $51.6 million, in an all cash sale.

Consolidated Continuing Operating Results

Consolidated net premiums written for the fourth quarter and full year totaled $177.5 million and $768.9 million, respectively, compared with $203.1 million and $813.9 million for the same periods one year ago. The decreases were due primarily to lower levels of new insurance written and premium refunds related to rescissions of insurance previously written.

Consolidated premiums earned for the fourth quarter and full year were $184.1 million and $786.2 million, respectively, compared with $210.0 million and $815.4 million for the same periods one year ago. The decreases were due primarily to lower levels of new insurance written and premium refunds related to rescissions of insurance previously written, partially offset by higher persistency in the U.S. Mortgage Insurance Operations.

Consolidated losses and LAE, which includes paid claims, loss adjustment expenses and additions to reserve for losses, for the fourth quarter and full year were $404.5 million and $1,899.3 million, respectively, compared with $542.7 million and $1,122.9 million for the same periods one year ago. The decrease in the fourth quarter compared with the same period one year ago was primarily due to lower net loss reserve additions as a result of a larger benefit from captive reinsurance in U.S. Mortgage Insurance Operations, partially offset by higher paid claims in U.S. Mortgage Insurance Operations and PMI Europe, as well as higher loss reserves in PMI Europe.

Consolidated reserve for losses and LAE totaled $2.7 billion as of December 31, 2008 compared with $2.5 billion as of September 30, 2008 and $1.2 billion as of December 31, 2007. Reserves for losses and LAE in the U.S. Mortgage Insurance Operations increased in the fourth quarter of 2008 by a gross amount of $274.9 million to $2.6 billion and was partially offset by a $90.0 million credit from reinsurance recoverables, primarily from captive reinsurance agreements. The increase in this quarter, and the year, for reserves for losses and LAE was primarily due to increases in notices of default in the U.S.

Consolidated other underwriting and operating expenses for the fourth quarter and full year were $58.6 million and $218.6 million, respectively, compared with $47.0 million and $192.9 million for the same periods one year ago. The increases in other underwriting and operating expenses in the fourth quarter and full year 2008 compared to the corresponding periods in 2007 were primarily due to severance related costs from workforce reductions.


The PMI Group, Inc. Fourth Quarter Results by Segment  
     Fourth Quarter
Total Revenues
    Fourth Quarter
(Loss) Income from
    Continuing
Operations    
 

(Dollars in millions, except per share data)  

   2008     2007     2008     2007  

U.S. Mortgage Insurance Operations2

   $ 184.1     $ 231.9     $ (174.1 )   $ (236.0 )

International Operations3

     (8.9 )     (3.0 )     (30.2 )     (30.8 )

Financial Guaranty4

     (0 )     (38.5 )     16.8       (765.4 )

Corporate and Other5

     15.8       18.1       6.5       (2.1 )
                                

Total

   $ 191.0     $ 208.5     $ (181.0 )   $ (1,034.3 )
                                

Diluted (Loss) from

Continuing Operations Per Share1

       $ (2.22 )   $ (12.76 )

May not total due to rounding.

 

The PMI Group, Inc. Year to Date Results by Segment  
     Full Year Ended
December 31

Total Revenues
    Full Year Ended
December 31

(Loss) Income from
    Continuing Operations    
 

(Dollars in millions, except per share data)  

   2008     2007     2008     2007  

U.S. Mortgage Insurance Operations2

   $  839.4     $  916.0     $ (709.5 )   $ (190.8 )

International Operations3

     15.8       10.6       (87.0 )     (35.3 )

Financial Guaranty4

     (90.9 )     (38.5 )     (124.0 )     (734.8 )

Corporate and Other5

     143.4       35.2       33.4       (47.8 )
                                

Total

   $ 907.8     $ 923.2     $ (887.2 )   $ (1,008.7 )
                                

Diluted (Loss) from

Continuing Operations Per Share

       $ (10.90 )   $ (11.92 )

May not total due to rounding.

Supplemental Financial Information

 

 

The PMI Group, Inc.’s Fourth Quarter 2008 Financial Supplement, Net Operating Income (NOI) Reconciliation, and Supplemental Portfolio Information can all be found at www.pmi-us.com under Investor Relations.

ABOUT THE PMI GROUP, INC.

The PMI Group, Inc. (NYSE: PMI), headquartered in Walnut Creek, CA, provides innovative credit, capital, and risk transfer solutions that expand homeownership and fund essential services for our customers and the communities they serve. Through its wholly owned subsidiaries, PMI offers residential mortgage insurance and credit enhancement products. For more information: www.pmi-us.com.

2 “U.S. Mortgage Insurance Operations” includes the results of PMI Mortgage Insurance Co. (PMI), affiliated U.S. reinsurance companies and equity in earnings from CMG Mortgage Insurance Company (CMG MI).

3 “International Operations” includes the results of PMI Europe and PMI Canada.

4 “Financial Guaranty” includes our equity investments in FGIC Corporation (FGIC) and RAM Holdings Ltd. (RAM Re).

5 The “Corporate and Other” segment primarily consists of the holding company, contract underwriting operations and intercompany eliminations.


Cautionary Statement:

Statements in this press release and supplements that are not historical facts, or 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 forward-looking statements. Such factors include, among others:

 

   

Potential significant future losses as a result of changes in economic and market conditions, such as a deepening of the current economic recession; decreases in housing demand, mortgage originations or housing values; a further reduction in the liquidity in the capital markets or further contraction of credit markets; further increases in unemployment rates; changes in interest rates or consumer confidence; and/or changes in credit spreads;

 

   

our expectation that, as a result of continued losses, we will need to raise significant additional capital (which could take the form of, among other things, debt or equity offerings; relief under the U.S. Treasury’s Financial Stability Plan; and/or reinsurance) and that such additional capital may be necessary in 2009;

 

   

the risk that pending discussions with lenders to amend financial covenants and events of default under our credit facility are not completed timely or satisfactorily;

 

   

the risk that we may be unable to maintain minimum regulatory risk-to-capital and policyholders surplus requirements;

 

   

the limitations we have placed on new business writings and the concentration of our business among a relatively small number of large customers;

 

   

the potential future impairment of the value of certain securities held in our investment portfolios as a result of the significant volatility in the capital markets;

 

   

the potential that our actual losses may substantially exceed our current loss reserve estimates or that our underwriting policies may not anticipate all risks and/or the magnitude of potential loss;

 

   

heightened regulatory and litigation risks faced by the financial services industry, the mortgage insurance industry and PMI;

 

   

the aging of our mortgage insurance portfolio and changes in severity or frequency of losses associated with our mortgage insurance policies;

 

   

the performance of our insured portfolio of higher risk loans, such as Alternative-A (“Alt-A”) and less than-A loans, and adjustable rate and interest-only loans, which have resulted in increased losses in 2007 and 2008 and are expected to result in further losses;

 

   

the risk that Fannie Mae and/or Freddie Mac (collectively, the “GSEs”) determine that we are no longer an eligible provider of mortgage insurance;

 

   

changes in persistency rates of our mortgage insurance policies caused by, among other things, changes in refinancing activity and home values;

 

   

further downgrades or other ratings actions with respect to our credit ratings or insurer financial strength ratings assigned by the major rating agencies;

 

   

heightened competition from the Federal Housing Administration and the Veterans’ Administration or other private mortgage insurers;

 

   

potential changes in the charters or business practices of the GSEs, the largest purchasers of mortgages;

 

   

volatility in our earnings caused by changes in the fair value of our derivative contracts and our need to reevaluate the premium deficiencies in our mortgage insurance business on a quarterly basis; and

 

   

potential additional losses in our European operations as a result of deteriorating economic conditions and the potential that we must make additional capital contributions to those operations pursuant to a capital support agreement.

Other risks and uncertainties are discussed in our SEC filings, including in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2008, filed March 16, 2009. We undertake no obligation to update forward-looking statements.

###


THE PMI GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

     Three Months Ended December 31,     Year Ended December 31,  
     2008     2007     2008     2007  
     (Unaudited)     (Audited)  
     (Dollars and shares in thousands, except per share data)  

Net premiums written

   $ 177,543     $ 203,074     $ 768,895     $ 813,922  
                                

Revenues

        

Premiums earned

   $ 184,122     $ 209,968     $ 786,159     $ 815,440  

Net loss from credit default swaps

     (11,714 )     (9,483 )     (11,275 )     (14,447 )

Net investment income

     31,552       32,266       138,377       132,552  

Net realized investment (losses) gains

     (26,348 )     11,151       (48,342 )     13,860  

Change in fair value of certain debt instruments

     11,647       —         123,595       —    

Impairment of unconsolidated subsidiaries

     —         (38,499 )     (90,868 )     (38,499 )

Other income

     1,722       3,087       10,141       14,279  
                                

Total revenues

     190,981       208,490       907,787       923,185  
                                

Losses and expenses

        

Losses and loss adjustment expenses

     404,457       542,722       1,899,264       1,122,898  

Amortization of deferred policy acquisition costs

     4,512       48,830       18,285       87,683  

Other underwriting and operating expenses

     58,606       47,014       218,583       192,917  

Interest expense

     11,309       8,383       41,007       33,391  
                                

Total losses and expenses

     478,884       646,949       2,177,139       1,436,889  
                                

Loss before equity in losses from unconsolidated subsidiaries and income taxes

     (287,903 )     (438,459 )     (1,269,352 )     (513,704 )

Equity in losses from unconsolidated subsidiaries

     (5,972 )     (791,155 )     (51,802 )     (741,500 )
                                

Loss from continuing operations before income taxes

     (293,875 )     (1,229,614 )     (1,321,154 )     (1,255,204 )

Income tax benefit from continuing operations

     (112,882 )     (195,311 )     (433,966 )     (246,522 )
                                

Loss from continuing operations

     (180,993 )     (1,034,303 )     (887,188 )     (1,008,682 )

Income (loss) from discontinued operations, net of taxes

     2,148       19,884       (41,320 )     93,356  
                                

Net loss

   $ (178,845 )   $ (1,014,419 )   $ (928,508 )   $ (915,326 )
                                

Diluted loss from continuing operations per share

   $ (2.22 )   $ (12.76 )   $ (10.90 )   $ (11.92 )

Diluted income (loss) from discontinued operations per share

     0.03       0.25       (0.50 )     1.11  
                                

Diluted net loss per share

   $ (2.19 )   $ (12.51 )   $ (11.40 )   $ (10.81 )
                                

THE PMI GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

    

December 31,

2008

  

December 31,

2007

       
     (Audited)    (Audited)
     (Dollars and shares in thousands, except per share data)

Assets

     

Investments

   $ 2,221,595    $ 2,437,280

Cash and cash equivalents

     1,483,313      354,508

Investments in unconsolidated subsidiaries

     150,377      309,800

Reinsurance recoverables

     482,678      36,917

Deferred policy acquisition costs

     34,791      18,305

Property, equipment and software, net of accumulated depreciation and amortization

     131,211      157,308

Other assets

     320,434      302,767

Assets - discontinued operations- held for sale

     —        1,453,555
             

Total assets

   $ 4,824,399    $ 5,070,440
             

Liabilities

     

Reserve for losses and loss adjustment expenses

   $ 2,709,286    $ 1,177,309

Unearned premiums

     111,656      136,921

Debt

     481,764      496,593

Other liabilities

     243,468      178,275

Liabilities - discontinued operations - held for sale

     —        568,380
             

Total liabilities

     3,546,174      2,557,478

Shareholders’ equity

     1,278,225      2,512,962
             

Total liabilities and shareholders’ equity

   $ 4,824,399    $ 5,070,440
             

Basic shares issued and outstanding

     81,688      81,120
             

Book value per share

   $ 15.65    $ 30.98
             

Note: Please refer to The PMI Group, Inc. Fourth Quarter 2008 Financial Supplement for additional information.


LOGO

 

 

 

The PMI Group, Inc.

Fourth Quarter 2008

Financial Supplement

 

 


THE PMI GROUP, INC. AND SUBSIDIARIES

FINANCIAL RESULTS AND STATISTICAL INFORMATION FOR THE PERIOD ENDED DECEMBER 31, 2008

Table of Contents

 

     Page

Notes to Financial Results and Statistical Information

   3

Consolidated Results

  

Consolidated Statements of Operations

   4

Consolidated Balance Sheets

   5

Business Segments Results of Operations - Three Months Ended December 31, 2008 and 2007

   6

Business Segments Results of Operations - Year Ended December 31, 2008 and 2007

   7

Business Segments Balance Sheets

   8

U.S. Mortgage Insurance Operations Segment Results

  

U.S. Mortgage Insurance Operations Segment Results of Operations and Balance Sheets

   9

U.S. Mortgage Insurance Operations Portfolio Characteristics

   10-12

U.S. Mortgage Insurance Operations Default Information

   13

U.S. Mortgage Insurance Operations Analysis of Loss Reserves

   14

CMG Mortgage Insurance Company Statistical Information

   15

International Mortgage Insurance Operations Segment Results

  

International Operations Segment Results of Operations and Balance Sheets

   16

PMI Europe Quarterly Financial Information

   17

PMI Europe Statistical Information

   18

Financial Guaranty Segment Results

  

Financial Guaranty Segment Results of Operations and Balance Sheets

   19

Corporate and Other Segment Results

  

Corporate and Other Segment Results of Operations and Balance Sheets

   20

 

Page 2


THE PMI GROUP, INC. AND SUBSIDIARIES

FINANCIAL RESULTS AND STATISTICAL INFORMATION FOR THE PERIOD ENDED DECEMBER 31, 2008

Notes to Financial Results and Statistical Information:

 

(1) Effective January 1, 2008, The PMI Group, Inc. (the “Company”) adopted SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities—Including an Amendment of FASB Statement No. 115 (“SFAS No. 159”). The Company elected to adopt the fair value option for certain corporate debt on the adoption date. The Company’s net income included a $11.6 million and $123.6 million gain for the three months and year ended December 31, 2008, respectively, related to fair value adjustments for these debt instruments.

 

(2) At September 30, 2008, the carrying value of our investment in RAM Reinsurance Company, Ltd. (“RAM Re”) was $6.5 million. During the fourth quarter of 2008, we recognized equity in losses from RAM Re of $6.5 million which decreased our investment in RAM Re to zero. Additionally, the Company impaired its investment in FGIC in the first quarter and reduced the carrying value of its investment in FGIC to zero. This reduction resulted in an $88.0 million net realized investment loss in the consolidated statement of operations and $15.6 million loss in other comprehensive income in the first quarter. Due to the Company’s impairment of its investment in FGIC to zero, the Company did not recognize any equity in earnings (losses) from FGIC in 2008.

 

(3) Other underwriting and operating expenses in the International segment include severance costs related to the reconfiguration of PMI Europe and disposal costs related to PMI Canada in the third and fourth quarters of 2008.

 

(4) For the quarter and year ended December 31, 2008 and 2007, the Company’s equity in earnings (losses) from unconsolidated subsidiaries include CMG Mortgage Insurance Company, CMG Mortgage Reinsurance Company and CMG Mortgage Assurance Company (collectively, “CMG MI”), RAM Re and certain limited partnership interests.

 

(5) Due to the net loss in the quarter and year ended December 31, 2008 and 2007, normally dilutive components of shares outstanding such as stock options were not included in fully diluted shares outstanding as their inclusion would have been anti-dilutive.

 

(6) U.S. Mortgage Insurance Operations segment includes the operating results of PMI Mortgage Insurance Co. and affiliated U.S. mortgage insurance and reinsurance companies (collectively, “PMI”). CMG Mortgage Insurance Company and its affiliates are accounted for under the equity method of accounting and their operating results are in equity in earnings from unconsolidated subsidiaries.

 

(7) International Operations segment includes PMI Europe and PMI Canada. PMI Australia and PMI Asia are reported as discontinued operations for all periods presented.

 

(8) Financial Guaranty segment represents our equity investments in FGIC Corporation and RAM Re. PMI Guaranty Co.’s (“PMI Guaranty”) operating results are reported as discontinued operations for all periods presented. The Company merged PMI Guaranty into its U.S. Mortgage Insurance Operations during the fourth quarter of 2008. See Note 2 above for discussion on impairment of the Company’s investments in RAM Re and FGIC.

 

(9) The Corporate and Other segment includes other income and related operating expenses of PMI Mortgage Services Co.’s investment income, change in fair value of certain debt instruments, interest expense, intercompany eliminations and corporate expenses of the Company; the results of Commercial Loan Insurance Corporation, WMAC Credit Insurance Corporation and equity in earnings (losses) from certain limited partnerships.

 

(10) The loss ratio is expressed as a ratio of losses and loss adjustment expenses (“LAE”) from continuing operations to premiums earned from continuing operations. The expense ratio is expressed as a ratio of the sum of amortization of deferred policy acquisition costs and other underwriting and operating expenses from continuing operations to net premiums written from continuing operations.

 

(11) Pool insurance includes modified pool, GSE pool, old pool and all other pool insurance products for U.S. Mortgage Insurance Operations. As of June 30, 2008, we adjusted pool risk in force to appropriately reflect the effect of loan repayments on risk limits.

 

(12) Loss severity is, for a given period, initial claims paid as a percentage of the total risk in force of loans for which claims were paid. Initial claims paid does not include supplemental and other payments.

 

(13) PMI’s persistency rate was calculated based upon the percentage of primary insurance in force at the beginning of a 12-month period that remains in force at the end of that period.

 

(14) The statutory risk-to-capital ratio is for PMI Mortgage Insurance Co. only.

 

(15) As of data, such as insurance in force, risk in force, policy in force and loans in default, are the same as the recent period end in the total column except for captive agreements which relate to NIW for the periods presented.

 

(16) Included in Supplemental and other is $8.2 million and $34.0 million for the three months and year ended December 31, 2008, respectively, recovered from two captive trust accounts due to the termination of captive agreements. The recovered amount was excluded from the calculation of average claim size for the three months and year ended December 31, 2008.

 

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

The PMI Group, Inc.’s Investor Relations contacts:

 

Bill Horning

  

Kosta Karmaniolas

Vice President, Investor Relations and

Corporate Capital Management and Analysis

  

Director, Investor Relations and

Corporate Capital Management and Analysis

(925) 658-6193

  

(925) 658-6137

 

Page 3


THE PMI GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

     Three Months Ended Dectember 31,     Year Ended December 31,  
     2008     2007     2008     2007  
     (Unaudited)     (Audited)  
     (Dollars and shares in thousands, except per share data)  

Net premiums written

   $ 177,543     $ 203,074     $ 768,895     $ 813,922  
                                

Revenues

        

Premiums earned

   $ 184,122     $ 209,968     $ 786,159     $ 815,440  

Net loss from credit default swaps

     (11,714 )     (9,483 )     (11,275 )     (14,447 )

Net investment income

     31,552       32,266       138,377       132,552  

Net realized investment (losses) gains

     (26,348 )     11,151       (48,342 )     13,860  

Change in fair value of certain debt instruments (1)

     11,647       —         123,595       —    

Impairment of unconsolidated subsidiaries (2)

     —         (38,499 )     (90,868 )     (38,499 )

Other income

     1,722       3,087       10,141       14,279  
                                

Total revenues

     190,981       208,490       907,787       923,185  
                                

Losses and expenses

        

Losses and loss adjustment expenses

     404,457       542,722       1,899,264       1,122,898  

Amortization of deferred policy acquisition costs

     4,512       48,830       18,285       87,683  

Other underwriting and operating expenses (3)

     58,606       47,014       218,583       192,917  

Interest expense

     11,309       8,383       41,007       33,391  
                                

Total losses and expenses

     478,884       646,949       2,177,139       1,436,889  
                                

Loss before equity in losses from unconsolidated subsidiaries and income taxes

     (287,903 )     (438,459 )     (1,269,352 )     (513,704 )

Equity in losses from unconsolidated subsidiaries (4)

     (5,972 )     (791,155 )     (51,802 )     (741,500 )
                                

Loss from continuing operations before income taxes

     (293,875 )     (1,229,614 )     (1,321,154 )     (1,255,204 )

Income tax benefit from continuing operations

     (112,882 )     (195,311 )     (433,966 )     (246,522 )
                                

Loss from continuing operations

     (180,993 )     (1,034,303 )     (887,188 )     (1,008,682 )

Income (loss) from discontinued operations, net of taxes

     2,148       19,884       (41,320 )     93,356  
                                

Net loss

   $ (178,845 )   $ (1,014,419 )   $ (928,508 )   $ (915,326 )
                                

Diluted loss from continuing operations per share

   $ (2.22 )   $ (12.76 )   $ (10.90 )   $ (11.92 )

Diluted income (loss) from discontinued operations per share

     0.03       0.25       (0.50 )     1.11  
                                

Diluted net loss per share

   $ (2.19 )   $ (12.51 )   $ (11.40 )   $ (10.81 )
                                

Share data:

                                

Basic weighted average common shares outstanding

     81,661       81,120       81,423       84,645  

Stock options and other dilutive components (5)

     —         —         —         —    
                                  

Diluted weighted average common shares outstanding (5)

     81,661       81,120       81,423       84,645  
                                  
                                  
        

 

Page 4


THE PMI GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

     December 31,
2008
    December 31,
2007
     (Audited)     (Audited)
     (Dollars and shares in thousands,
except per share data)

Assets

    

Investments:

    

Fixed income securities

   $ 1,997,466     $ 2,018,148

Equity securities:

    

Common

     5,593       117,251

Preferred

     216,256       299,630

Short term investments

     2,280       2,251
              

Total investments

   $ 2,221,595     $ 2,437,280

Cash and cash equivalents

     1,483,313       354,508

Investments in unconsolidated subsidiaries

     150,377       309,800

Reinsurance recoverables

     482,678       36,917

Deferred policy acquisition costs

     34,791       18,305

Property, equipment and software, net of accumulated depreciation and amortization

     131,211       157,308

Other assets

     320,434       302,767

Assets - discontinued operations - held for sale

     —         1,453,555
              

Total assets

   $ 4,824,399     $ 5,070,440
              

Liabilities

    

Reserve for losses and loss adjustment expenses

   $ 2,709,286     $ 1,177,309

Unearned premiums

     111,656       136,921

Debt

     481,764       496,593

Other liabilities

     243,468       178,275

Liabilities - discontinued operations - held for sale

     —         568,380
              

Total liabilities

     3,546,174       2,557,478

Shareholders’ equity

    

Common stock

     1,193       1,193

Additional paid-in capital, treasury stock and retained earnings

     1,312,711       2,196,692

Accumulated other comprehensive (loss) income, net of deferred taxes

     (35,679 )     315,077
              

Total shareholders’ equity

     1,278,225       2,512,962
              

Total liabilities and shareholders’ equity

   $ 4,824,399     $ 5,070,440
              

Basic shares issued and outstanding

     81,688       81,120
              

Book value per share

   $ 15.65     $ 30.98
              

 

Page 5


THE PMI GROUP, INC. AND SUBSIDIARIES

BUSINESS SEGMENTS RESULTS OF OPERATIONS - THREE MONTHS ENDED DECEMBER 31, 2008 AND 2007

 

     U.S. Mortgage
Insurance
Operations (6)
    International
Operations (7)
    Financial
Guaranty (8)
    Corporate and
Other (9)
    Consolidated
Total
 
     Three Months Ended December 31, 2008 (Unaudited)  
     (Dollars in thousands)  

Net premiums written

   $ 175,658     $ 1,875     $ —       $ 10     $ 177,543  
                                        

Revenues

          

Premiums earned

   $ 180,919     $ 3,192     $ —       $ 11     $ 184,122  

Net loss from credit default swaps

     —         (11,714 )     —         —         (11,714 )

Net investment income

     28,633       509       —         2,410       31,552  

Net realized investment losses

     (25,451 )     (896 )     —         (1 )     (26,348 )

Change in fair value of certain debt instruments (1)

     —         —         —         11,647       11,647  

Other income (loss)

     6       (23 )     —         1,739       1,722  
                                        

Total revenues (expenses)

     184,107       (8,932 )     —         15,806       190,981  
                                        

Losses and expenses

          

Losses and loss adjustment expenses

     398,010       6,447       —         —         404,457  

Amortization of deferred policy acquisition costs

     4,129       383       —         —         4,512  

Other underwriting and operating expenses (revenues)

     52,237       12,216       —         (5,847 )     58,606  

Interest expense

     25       —         —         11,284       11,309  
                                        

Total losses and expenses

     454,401       19,046       —         5,437       478,884  
                                        

(Loss) income before equity in (losses) earnings from unconsolidated subsidiaries and income taxes

     (270,294 )     (27,978 )     —         10,369       (287,903 )

Equity in earnings (losses) from unconsolidated subsidiaries (4)

     675       —         (6,453 )     (194 )     (5,972 )
                                        

(Loss) income from continuing operations before income taxes

     (269,619 )     (27,978 )     (6,453 )     10,175       (293,875 )

Income tax (benefit) expense from continuing operations

     (95,525 )     2,242       (23,296 )     3,697       (112,882 )
                                        

(Loss) income from continuing operations

     (174,094 )     (30,220 )     16,843       6,478       (180,993 )

Income (loss) from discontinued operations, net of taxes

     —         3,655       (1,507 )     —         2,148  
                                        

Net (loss) income

   $ (174,094 )   $ (26,565 )   $ 15,336     $ 6,478     $ (178,845 )
                                        

Loss ratio (10)

     220.0 %        

Expense ratio (10)

     32.1 %        

Combined ratio

     252.1 %        
     Three Months Ended December 31, 2007 (Unaudited)  
     (Dollars in thousands)  

Net premiums written

   $ 200,253     $ 2,802     $ —       $ 19     $ 203,074  
                                        

Revenues

          

Premiums earned

   $ 206,254     $ 3,704     $ —       $ 10     $ 209,968  

Net loss from credit default swaps

     —         (9,483 )     —         —         (9,483 )

Net investment income

     27,281       2,854       —         2,131       32,266  

Net realized investment (losses) gains

     (1,526 )     8       —         12,669       11,151  

Impairment of unconsolidated subsidiaries

     —         —         (38,499 )     —         (38,499 )

Other (loss) income

     (86 )     (97 )     —         3,270       3,087  
                                        

Total revenues (expenses)

     231,923       (3,014 )     (38,499 )     18,080       208,490  
                                        

Losses and expenses

          

Losses and loss adjustment expenses

     520,611       22,111       —         —         542,722  

Amortization of deferred policy acquisition costs

     46,213       2,617       —         —         48,830  

Other underwriting and operating expenses

     22,717       5,897       —         18,400       47,014  

Interest expense

     33       —         —         8,350       8,383  
                                        

Total losses and expenses

     589,574       30,625       —         26,750       646,949  
                                        

Loss before equity in earnings (losses) from unconsolidated subsidiaries and income taxes

     (357,651 )     (33,639 )     (38,499 )     (8,670 )     (438,459 )

Equity in earnings (losses) from unconsolidated subsidiaries (4)

     3,474       —         (794,637 )     8       (791,155 )
                                        

Loss from continuing operations before income taxes

     (354,177 )     (33,639 )     (833,136 )     (8,662 )     (1,229,614 )

Income tax benefit from continuing operations

     (118,160 )     (2,856 )     (67,767 )     (6,528 )     (195,311 )
                                        

Loss from continuing operations

     (236,017 )     (30,783 )     (765,369 )     (2,134 )     (1,034,303 )
                                        

Income (loss) from discontinued operations, net of taxes

     —         20,671       (787 )     —         19,884  
                                        

Net loss

   $ (236,017 )   $ (10,112 )   $ (766,156 )   $ (2,134 )   $ (1,014,419 )
                                        

Loss ratio (10)

     252.4 %        

Expense ratio (10)

     34.4 %        

Combined ratio

     286.8 %        

 

Page 6


THE PMI GROUP, INC. AND SUBSIDIARIES

BUSINESS SEGMENTS RESULTS OF OPERATIONS - YEAR ENDED DECEMBER 31, 2008 AND 2007

 

     U.S. Mortgage
Insurance
Operations (6)
    International
Operations (7)
    Financial
Guaranty (8)
    Corporate and
Other (9)
    Consolidated
Total
 
     Year Ended December 31, 2008 (Audited)  
     (Dollars in thousands)  

Net premiums written

   $ 750,627     $ 18,233     $ —       $ 35     $ 768,895  
                                        

Revenues

          

Premiums earned

   $ 772,173     $ 13,942     $ —       $ 44     $ 786,159  

Net loss from credit default swaps

     —         (11,275 )       —         (11,275 )

Net investment income

     115,219       12,913       —         10,245       138,377  

Net realized investment (losses) gains

     (47,600 )     261       —         (1,003 )     (48,342 )

Change in fair value of certain debt instruments (1)

     —         —         —         123,595       123,595  

Impairment of unconsolidated subsidiaries (2)

     —         —         (90,868 )     —         (90,868 )

Other (loss) income

     (351 )     5       —         10,487       10,141  
                                        

Total revenues (expenses)

     839,441       15,846       (90,868 )     143,368       907,787  
                                        

Losses and expenses

          

Losses and loss adjustment expenses

     1,835,720       63,544       —         —         1,899,264  

Amortization of deferred policy acquisition costs

     15,586       2,699       —         —         18,285  

Other underwriting and operating expenses

     123,368       39,903       —         55,312       218,583  

Interest expense

     139       —         —         40,868       41,007  
                                        

Total losses and expenses

     1,974,813       106,146       —         96,180       2,177,139  
                                        

(Loss) income before equity in earnings (losses) from unconsolidated subsidiaries and income taxes

     (1,135,372 )     (90,300 )     (90,868 )     47,188       (1,269,352 )

Equity in earnings (losses) from unconsolidated subsidiaries (4)

     6,456       —         (57,670 )     (588 )     (51,802 )
                                        

(Loss) income from continuing operations before income taxes

     (1,128,916 )     (90,300 )     (148,538 )     46,600       (1,321,154 )

Income tax (benefit) expense from continuing operations

     (419,371 )     (3,264 )     (24,540 )     13,209       (433,966 )
                                        

(Loss) income from continuing operations

     (709,545 )     (87,036 )     (123,998 )     33,391       (887,188 )

Loss from discontinued operations, net of taxes

     —         (17,200 )     (24,120 )     —         (41,320 )
                                        

Net (loss) income

   $ (709,545 )   $ (104,236 )   $ (148,118 )   $ 33,391     $ (928,508 )
                                        

Loss ratio (10)

     237.7 %        

Expense ratio (10)

     18.5 %        

Combined ratio

     256.2 %        
     Year Ended December 31, 2007 (Audited)  
     (Dollars in thousands)  

Net premiums written

   $ 799,747     $ 14,123     $ —       $ 52     $ 813,922  
                                        

Revenues

          

Premiums earned

   $ 800,937       14,446     $ —       $ 57     $ 815,440  

Net loss from credit default swaps

     —         (14,447 )     —         —         (14,447 )

Net investment income

     110,355       10,848       —         11,349       132,552  

Net realized investment gains (losses)

     4,587       (164 )     —         9,437       13,860  

Impairment of unconsolidated subsidiaries (2)

     —         —         (38,499 )     —         (38,499 )

Other income (loss)

     85       (114 )     —         14,308       14,279  
                                        

Total revenues (expenses)

     915,964       10,569       (38,499 )     35,151       923,185  
                                        

Losses and expenses

          

Losses and loss adjustment expenses

     1,096,093       26,805       —         —         1,122,898  

Amortization of deferred policy acquisition costs

     84,214       3,469       —         —         87,683  

Other underwriting and operating expenses

     95,557       18,104       —         79,256       192,917  

Interest expense

     108       —         —         33,283       33,391  
                                        

Total losses and expenses

     1,275,972       48,378       —         112,539       1,436,889  
                                        

Loss before equity in earnings from unconsolidated subsidiaries and income taxes

     (360,008 )     (37,809 )     (38,499 )     (77,388 )     (513,704 )

Equity in earnings (losses) from unconsolidated subsidiaries (4)

     17,119       —         (758,833 )     214       (741,500 )
                                        

Loss from continuing operations before income taxes

     (342,889 )     (37,809 )     (797,332 )     (77,174 )     (1,255,204 )

Income tax benefit from continuing operations

     (152,073 )     (2,529 )     (62,576 )     (29,344 )     (246,522 )
                                        

Loss from continuing operations

     (190,816 )     (35,280 )     (734,756 )     (47,830 )     (1,008,682 )
                                        

Income from discontinued operations, net of taxes

     —         90,270       3,086       —         93,356  
                                        

Net (loss) income

   $ (190,816 )   $ 54,990     $ (731,670 )   $ (47,830 )   $ (915,326 )
                                        

Loss ratio (10)

     136.9 %        

Expense ratio (10)

     22.5 %        

Combined ratio

     159.4 %        

 

Page 7


THE PMI GROUP, INC. AND SUBSIDIARIES

BUSINESS SEGMENTS BALANCE SHEETS

 

     U.S. Mortgage
Insurance
Operations (6)
   International
Operations (7)
   Financial
Guaranty (8)
   Corporate and
Other (9)
    Consolidated
Total
     December 31, 2008 (Audited)
     (Dollars in thousands)

Assets

             

Investments:

             

Fixed income securities

   $ 1,722,432    $ 139,804    $ —      $ 135,230     $ 1,997,466

Equity securities:

             

Common

     5,593      —        —        —         5,593

Preferred

     216,256      —        —        —         216,256

Short term investments

     980      —        —        1,300       2,280
                                   

Total investments

   $ 1,945,261    $ 139,804      —      $ 136,530     $ 2,221,595

Cash and cash equivalents

     1,239,490      124,518      —        119,305       1,483,313

Investments in unconsolidated subsidiaries

     135,082      —        —        15,295       150,377

Reinsurance recoverables

     482,678      —        —        —         482,678

Deferred policy acquisition costs

     32,317      2,474      —        —         34,791

Property, equipment and software, net of accumulated depreciation
and amortization

     54,230      948      —        76,033       131,211

Other assets (liabilities)

     262,166      14,424      70,696      (26,852 )     320,434
                                   

Total assets

   $ 4,151,224    $ 282,168    $ 70,696    $ 320,311     $ 4,824,399
                                   

Liabilities

             

Reserve for losses and loss adjustment expenses

   $ 2,624,504    $ 84,782    $ —      $ —       $ 2,709,286

Unearned premiums

     86,187      25,449      —        20       111,656

Debt

     —        —        —        481,764       481,764

Other liabilities (assets)

     190,348      78,436      —        (25,316 )     243,468
                                   

Total liabilities

     2,901,039      188,667      —        456,468       3,546,174
                                   

Shareholders’ equity (deficit)

     1,250,185      93,501      70,696      (136,157 )     1,278,225
                                   

Total liabilities and shareholders’ equity

   $ 4,151,224    $ 282,168    $ 70,696    $ 320,311     $ 4,824,399
                                   
     December 31, 2007 (Audited)
     (Dollars in thousands)

Assets

             

Investments:

             

Fixed income securities

   $ 1,531,606    $ 265,653    $ 167,915    $ 52,974     $ 2,018,148

Equity securities:

             

Common

     116,005      4      —        1,242       117,251

Preferred

     277,165      —        22,465      —         299,630

Short term investments

     951      —        —        1,300       2,251
                                   

Total investments

   $ 1,925,727    $ 265,657    $ 190,380    $ 55,516     $ 2,437,280

Cash and cash equivalents

     229,446      62,298      11,252      51,512       354,508

Investments in unconsolidated subsidiaries

     131,225      —        163,661      14,914       309,800

Reinsurance recoverables

     35,930      987      —        —         36,917

Deferred policy acquisition costs

     10,474      3,921      3,910      —         18,305

Property, equipment and software, net of accumulated depreciation and amortization

     75,884      2,095      187      79,142       157,308

Other assets

     188,018      12,174      52,918      49,657       302,767

Assets - discontinued operations - held for sale

     —        1,453,555      —        —         1,453,555
                                   

Total assets

   $ 2,596,704    $ 1,800,687    $ 422,308    $ 250,741     $ 5,070,440
                                   

Liabilities

             

Reserve for losses and loss adjustment expenses

   $ 1,133,080    $ 41,579    $ 2,650    $ —       $ 1,177,309

Unearned premiums

     107,200      22,983      6,709      29       136,921

Debt

     —        —        50,000      446,593       496,593

Other liabilities (assets)

     129,246      46,652      2,892      (515 )     178,275

Liabilities - discontinued operations - held for sale

     —        568,380      —        —         568,380
                                   

Total liabilities

     1,369,526      679,594      62,251      446,107       2,557,478
                                   

Shareholders’ equity (deficit)

     1,227,178      1,121,093      360,057      (195,366 )     2,512,962
                                   

Total liabilities and shareholders’ equity

   $ 2,596,704    $ 1,800,687    $ 422,308    $ 250,741     $ 5,070,440
                                   

 

Page 8


THE PMI GROUP, INC. AND SUBSIDIARIES

U.S. MORTGAGE INSURANCE OPERATIONS SEGMENT (6) RESULTS OF OPERATIONS AND BALANCE SHEETS

 

    2008     2007  
Income Statement Components - Quarter Ended   12/31/2008     9/30/2008     6/30/2008     3/31/2008     Total     12/31/2007     9/30/2007     6/30/2007     3/31/2007     Total  
    (Dollars in thousands)     (Dollars in thousands)  

Revenues

                   

Premiums written:

                   

Gross premiums written

  $ 243,883     $ 249,423     $ 251,677     $ 262,870     $ 1,007,853     $ 258,026     $ 266,545     $ 236,412     $ 240,430     $ 1,001,413  

Ceded and refunded premiums, net of assumed premiums

    (68,225 )     (75,515 )     (55,614 )     (57,872 )     (257,226 )     (57,773 )     (52,147 )     (47,232 )     (44,514 )     (201,666 )
                                                                               

Net premiums written

    175,658       173,908       196,063       204,998       750,627       200,253       214,398       189,180       195,916       799,747  

Change in unearned premiums

    5,261       5,887       7,572       2,826       21,546       6,001       (8,859 )     6,205       (2,157 )     1,190  
                                                                               

Premiums earned

  $ 180,919     $ 179,795     $ 203,635     $ 207,824     $ 772,173     $ 206,254     $ 205,539     $ 195,385     $ 193,759     $ 800,937  

Net investment income

    28,633       29,331       29,255       28,000       115,219       27,281       28,786       25,966       28,322       110,355  

Net realized investment (losses) gains

    (25,451 )     (50,800 )     (12,900 )     41,551       (47,600 )     (1,526 )     2,865       981       2,267       4,587  

Other income (loss)

    6       (190 )     (91 )     (76 )     (351 )     (86 )     167       17       (13 )     85  
                                                                               

Total revenues

    184,107       158,136       219,899       277,299       839,441       231,923       237,357       222,349       224,335       915,964  
                                                                               

Losses and expenses

                   

Losses and loss adjustment expenses

    398,010       348,201       552,476       537,033       1,835,720       520,611       348,314       134,384       92,784       1,096,093  

Amortization of deferred policy acquisition costs

    4,129       3,387       3,819       4,251       15,586       46,213       12,809       12,610       12,582       84,214  

Other underwriting and operating expenses

    52,237       24,633       24,159       22,339       123,368       22,717       18,420       26,759       27,661       95,557  

Interest expense

    25       53       29       32       139       33       36       39       —         108  
                                                                               

Total losses and expenses

    454,401       376,274       580,483       563,655       1,974,813       589,574       379,579       173,792       133,027       1,275,972  
                                                                               

(Loss) income before equity in earnings (losses) from
unconsolidated subsidiaries and income taxes

    (270,294 )     (218,138 )     (360,584 )     (286,356 )     (1,135,372 )     (357,651 )     (142,222 )     48,557       91,308       (360,008 )

Equity in earnings (losses) from unconsolidated subsidiaries

    675       (85 )     2,986       2,880       6,456       3,474       4,167       4,617       4,861       17,119  
                                                                               

(Loss) income before income taxes

    (269,619 )     (218,223 )     (357,598 )     (283,476 )     (1,128,916 )     (354,177 )     (138,055 )     53,174       96,169       (342,889 )

Income tax (benefit) expense

    (95,525 )     (81,108 )     (131,739 )     (110,999 )     (419,371 )     (118,160 )     (72,833 )     11,627       27,293       (152,073 )
                                                                               

Net (loss) income

  $ (174,094 )   $ (137,115 )   $ (225,859 )   $ (172,477 )   $ (709,545 )   $ (236,017 )   $ (65,222 )   $ 41,547     $ 68,876     $ (190,816 )
                                                                               

Loss ratio (10)

    220.0 %     193.7 %     271.3 %     258.4 %     237.7 %     252.4 %     169.5 %     68.8 %     47.9 %     136.9 %

Expense ratio (10)

    32.1 %     16.1 %     14.3 %     13.0 %     18.5 %     34.4 %     14.6 %     20.8 %     20.5 %     22.5 %

Combined ratio

    252.1 %     209.8 %     285.6 %     271.4 %     256.2 %     286.8 %     184.1 %     89.6 %     68.4 %     159.4 %
Balance Sheet Components - As of Quarter End   12/31/2008     9/30/2008     6/30/2008     3/31/2008           12/31/2007     9/30/2007     6/30/2007     3/31/2007        
    (Dollars in thousands)           (Dollars in thousands)        

Assets

                   

Investments:

                   

Fixed income securities

  $ 1,722,432     $ 1,726,032     $ 1,960,626     $ 1,746,902       $ 1,531,606     $ 1,567,122     $ 1,523,285     $ 1,540,150    

Equity securities:

                   

Common

    5,593       9,883       10,927       14,159         116,005       135,738       141,255       129,096    

Preferred

    216,256       212,703       243,459       260,646         277,165       283,051       236,403       229,948    

Short term investments

    980       980       977       951         951       951       947       930    
                                                                   

Total investments

  $ 1,945,261     $ 1,949,598     $ 2,215,989     $ 2,022,658       $ 1,925,727     $ 1,986,862     $ 1,901,890     $ 1,900,124    

Cash and cash equivalents

    1,239,490       400,086       106,317       285,074         229,446       91,460       165,114       262,327    

Investments in unconsolidated subsidiaries

    135,082       132,584       135,580       133,664         131,225       127,206       122,072       137,041    

Reinsurance recoverables

    482,678       392,701       313,549       123,864         35,930       3,782       2,554       2,669    

Deferred policy acquisition costs

    32,317       28,091       22,532       15,992         10,474       43,344       43,906       43,193    

Property, equipment and software, net of accumulated
depreciation and amortization

    54,230       60,000       70,330       73,832         75,884       80,170       83,293       84,448    

Other assets

    262,166       298,908       264,577       242,679         188,018       186,915       139,745       124,958    
                                                                   

Total assets

  $ 4,151,224     $ 3,261,968     $ 3,128,874     $ 2,897,763       $ 2,596,704     $ 2,519,739     $ 2,458,574     $ 2,554,760    
                                                                   

Liabilities

                   

Reserve for losses and loss adjustment expenses

  $ 2,624,504     $ 2,349,651     $ 2,132,632     $ 1,589,253       $ 1,133,080     $ 698,238     $ 444,594     $ 386,036    

Unearned premiums

    86,187       90,007       96,739       104,674         107,200       112,634       103,331       108,968    

Other liabilities

    190,348       200,593       115,973       185,738         129,246       205,749       265,268       347,720    
                                                                   

Total liabilities

    2,901,039       2,640,251       2,345,344       1,879,665         1,369,526       1,016,621       813,193       842,724    
                                                                   

Shareholder’s equity

    1,250,185       621,717       783,530       1,018,098         1,227,178       1,503,118       1,645,381       1,712,036    
                                                                   

Total liabilities and shareholder’s equity

  $ 4,151,224     $ 3,261,968     $ 3,128,874     $ 2,897,763       $ 2,596,704     $ 2,519,739     $ 2,458,574     $ 2,554,760    
                                                                   

 

Page 9


THE PMI GROUP, INC. AND SUBSIDIARIES

U.S. MORTGAGE INSURANCE OPERATIONS PORTFOLIO CHARACTERISTICS (1)

 

    2008     2007  
    12/31/2008     9/30/2008     6/30/2008     3/31/2008     Total     12/31/2007     9/30/2007     6/30/2007     3/31/2007     Total  
    (Dollars in millions)           (Dollars in millions)  

New Insurance Written

                   

Flow insurance written

  $ 5,725     $ 6,156     $ 4,364     $ 5,952     $ 22,197     $ 8,701     $ 11,091     $ 10,268     $ 7,524     $ 37,584  

Structured insurance written

    24       67       184       167       442       369       3,404       1,337       3,439       8,549  
                                                                               

Primary new insurance written

  $ 5,749     $ 6,223     $ 4,548     $ 6,119     $ 22,639     $ 9,070     $ 14,495     $ 11,605     $ 10,963     $ 46,133  
                                                                               

Primary new risk written

  $ 1,322     $ 1,413     $ 985     $ 1,417     $ 5,137     $ 2,215     $ 3,533     $ 2,806     $ 2,920     $ 11,474  

Pool new insurance written (11)

  $ —       $ —       $ —       $ 274     $ 274     $ 968     $ 1,953     $ 5,270     $ 6,188     $ 14,379  

Pool new risk written (11)

  $ —       $ —       $ —       $ 4     $ 4     $ 14     $ 41     $ 122     $ 178     $ 355  

Product mix as a % of primary new insurance written:

                   

High LTV (above 97% LTV’s)

    0 %     0 %     4 %     15 %     5 %     21 %     31 %     35 %     36 %     32 %

95.01% to 97% LTV’s

    3 %     4 %     5 %     2 %     3 %     2 %     2 %     3 %     3 %     3 %

90.01% to 95% LTV’s

    31 %     26 %     22 %     23 %     26 %     26 %     26 %     21 %     22 %     24 %

85.01% to 90% LTV’s

    52 %     55 %     49 %     44 %     50 %     40 %     30 %     31 %     27 %     31 %

85% and below

    14 %     15 %     20 %     16 %     16 %     11 %     11 %     10 %     12 %     10 %

Less than A quality loans

    0 %     0 %     1 %     4 %     1 %     8 %     12 %     10 %     9 %     10 %

Alt-A loans

    0 %     1 %     8 %     13 %     5 %     15 %     22 %     32 %     38 %     27 %

Interest only loans

    2 %     5 %     6 %     8 %     5 %     12 %     18 %     24 %     26 %     20 %

Payment option ARMS

    0 %     0 %     0 %     0 %     0 %     1 %     2 %     3 %     3 %     3 %

ARMs

    1 %     1 %     2 %     2 %     1 %     3 %     8 %     8 %     16 %     9 %

Monthlies

    93 %     92 %     97 %     98 %     95 %     98 %     86 %     98 %     95 %     94 %

Refinances

    25 %     22 %     41 %     45 %     33 %     36 %     31 %     38 %     47 %     37 %

Structured transactions

    0 %     1 %     4 %     3 %     2 %     4 %     23 %     12 %     31 %     19 %

 

Page 10


THE PMI GROUP, INC. AND SUBSIDIARIES

U.S. MORTGAGE INSURANCE OPERATIONS PORTFOLIO CHARACTERISTICS (2)

 

     2008     2007  
     12/31/2008     9/30/2008     6/30/2008     3/31/2008     12/31/2007     9/30/2007     6/30/2007     3/31/2007  
     (Dollars in millions, except loan size)  

Primary Insurance and Risk in Force

  

Primary insurance in force

                

Flow

   $ 106,147     $ 104,336     $ 103,626     $ 103,860     $ 102,410     $ 98,105     $ 91,864     $ 87,184  

Structured transactions

     18,118       18,806       19,525       20,403       21,213       21,864       19,803       19,701  
                                                                

Total

   $ 124,265     $ 123,142     $ 123,151     $ 124,263     $ 123,623     $ 119,969     $ 111,667     $ 106,885  
                                                                

Primary risk in force

                

Flow

   $ 26,329     $ 25,981     $ 25,983     $ 26,156     $ 25,852     $ 24,754     $ 23,075     $ 21,837  

Structured transactions

     4,276       4,458       4,650       4,896       5,115       5,324       5,016       5,138  
                                                                

Total

   $ 30,605     $ 30,439     $ 30,633     $ 31,052     $ 30,967     $ 30,078     $ 28,091     $ 26,975  
                                                                

Pool risk in force (11)

   $ 2,722     $ 2,762     $ 2,812     $ 3,443     $ 3,464     $ 3,476     $ 3,461     $ 3,373  

Primary risk in force - credit score distribution

                

Flow

                

620 or above

     94.1 %     93.7 %     93.4 %     93.2 %     93.1 %     93.1 %     93.6 %     93.8 %

619-575

     4.6 %     4.9 %     5.1 %     5.3 %     5.3 %     5.3 %     5.0 %     4.9 %

574 or below

     1.3 %     1.4 %     1.5 %     1.5 %     1.6 %     1.6 %     1.4 %     1.3 %

Structured transactions

                

620 or above

     86.2 %     86.2 %     86.2 %     86.2 %     86.1 %     86.1 %     85.4 %     85.3 %

619-575

     8.7 %     8.7 %     8.7 %     8.7 %     8.8 %     8.8 %     9.2 %     9.2 %

574 or below

     5.1 %     5.1 %     5.1 %     5.1 %     5.1 %     5.1 %     5.4 %     5.5 %

Total

                

620 or above

     93.0 %     92.6 %     92.4 %     92.1 %     91.9 %     91.9 %     92.1 %     92.2 %

619-575

     5.2 %     5.5 %     5.6 %     5.8 %     5.9 %     5.9 %     5.8 %     5.7 %

574 or below

     1.8 %     1.9 %     2.0 %     2.1 %     2.2 %     2.2 %     2.1 %     2.1 %

Primary average loan size (in thousands)

                

Flow

   $ 160.3     $ 158.3     $ 157.0     $ 155.6     $ 153.7     $ 150.6     $ 146.6     $ 142.8  

Structured transactions

   $ 159.4     $ 159.9     $ 160.3     $ 160.8     $ 161.7     $ 162.0     $ 159.6     $ 159.2  

Total

   $ 160.2     $ 158.6     $ 157.5     $ 156.4     $ 155.0     $ 152.6     $ 148.7     $ 145.5  

Loss severity (12) - primary (quarterly)

                

Flow

     87.4 %     100.7 %     98.8 %     95.7 %     95.5 %     90.6 %     87.9 %     88.5 %

Structured transactions

     91.9 %     98.9 %     98.2 %     98.9 %     94.6 %     92.0 %     92.5 %     90.3 %

Total

     89.0 %     100.0 %     98.6 %     96.9 %     95.2 %     91.1 %     89.3 %     89.0 %

Persistency (13)

                

Primary persistency rate

     82.2 %     81.0 %     79.6 %     77.6 %     75.5 %     73.3 %     71.7 %     70.7 %

Risk-to-capital ratio (14)

     18.5 to 1       15.8 to 1       12.6 to 1       12.0 to 1       10.8 to 1       9.6 to 1       8.6 to 1       8.3 to 1  

 

Page 11


THE PMI GROUP, INC. AND SUBSIDIARIES

U.S. MORTGAGE INSURANCE OPERATIONS PORTFOLIO CHARACTERISTICS (3)

 

                12/31/2008     9/30/2008     12/31/2007  
Policy Year As a Percentage of Primary Risk in Force (RIF)     Primary
Risk in
Force
    Percent
of Total
    Primary
Risk in
Force
    Percent
of Total
    Primary
Risk in
Force
    Percent
of Total
 
                (In millions)           (In millions)           (In millions)        

Prior to 1999

      $ 336     1.1 %   $ 359     1.2 %   $ 436     1.4 %

1999

        273     0.9 %     279     0.9 %     312     1.0 %

2000

        122     0.4 %     126     0.4 %     144     0.5 %

2001

        438     1.4 %     457     1.5 %     539     1.7 %

2002

        956     3.1 %     998     3.3 %     1,173     3.8 %

2003

        2,577     8.4 %     2,691     8.8 %     3,174     10.2 %

2004

        2,755     9.0 %     2,862     9.4 %     3,344     10.8 %

2005

        4,029     13.2 %     4,189     13.8 %     4,829     15.6 %

2006

        5,175     16.9 %     5,384     17.7 %     6,191     20.0 %

2007

        9,068     29.6 %     9,435     31.0 %     10,825     35.0 %

2008

        4,876     16.0 %     3,659     12.0 %     —       0.0 %
                                 

Total

      $ 30,605       $ 30,439       $ 30,967    
                                 
                12/31/2008     9/30/2008     12/31/2007  
                % of
Primary
RIF
    Primary
Default
Rate
    % of
Primary
RIF
    Primary
Default
Rate
    % of
Primary
RIF
    Primary
Default
Rate
 

Top 10 States as a Percentage of Primary Risk in Force, (Ranking based on 12/31/08 RIF)

  

           

Florida

        10.3 %   27.8 %     10.5 %   22.6 %     10.8 %   10.6 %

California

        8.0 %   24.7 %     8.2 %   21.0 %     8.1 %   10.9 %

Texas

        7.3 %   9.4 %     7.2 %   8.0 %     7.2 %   6.0 %

Illinois

        5.2 %   14.8 %     5.1 %   12.6 %     5.0 %   8.2 %

Georgia

        4.7 %   14.6 %     4.7 %   12.3 %     4.7 %   9.5 %

New York

        3.9 %   11.3 %     3.8 %   9.6 %     3.6 %   6.8 %

Ohio

        3.8 %   13.5 %     3.8 %   12.6 %     3.8 %   10.8 %

Pennsylvania

        3.3 %   10.8 %     3.3 %   9.7 %     3.3 %   7.5 %

New Jersey

        3.2 %   14.2 %     3.1 %   12.0 %     3.0 %   7.5 %

Washington

        3.1 %   8.1 %     3.1 %   6.4 %     3.1 %   3.6 %
    2008     2007  
    12/31/2008     9/30/2008     6/30/2008     3/31/2008     12/31/2007     9/30/2007     6/30/2007     3/31/2007  

As a Percentage of Primary Risk in Force - loan to value ratios

               

High LTV (above 97% LTV’s)

  21.5 %   22.6 %     24.0 %   24.4 %     24.6 %   23.9 %     22.4 %   20.3 %

95.01% to 97% LTV’s

  4.1 %   4.0 %     3.9 %   3.8 %     3.8 %   4.0 %     4.3 %   4.5 %

90.01% to 95% LTV’s

  29.9 %   29.4 %     29.3 %   29.4 %     29.5 %   29.3 %     29.4 %   30.1 %

85.01% to 90% LTV’s

  37.5 %   36.9 %     35.7 %   35.3 %     35.0 %   34.9 %     35.7 %   36.5 %

85% and below

  7.0 %   7.1 %     7.1 %   7.1 %     7.1 %   7.9 %     8.2 %   8.6 %

As a Percentage of Primary Risk in Force:

               

Less-than-A quality (FICO scores below 620)

  7.1 %   7.4 %     7.7 %   7.9 %     8.1 %   8.1 %     7.9 %   7.8 %

Less-than-A quality (FICO scores below 575) (A)

  1.8 %   1.9 %     2.0 %   2.1 %     2.2 %   2.2 %     2.1 %   2.1 %

Alt-A Loans:

               

With FICO scores of 660 and above

  16.3 %   17.4 %     19.0 %   19.4 %     19.6 %   20.0 %     19.3 %   18.3 %

With FICO scores below 660 and above 619

  2.5 %   2.6 %     2.9 %   3.0 %     3.2 %   3.4 %     3.7 %   3.8 %
                                                     

Total Alt-A Loans

  18.8 %   20.0 %     21.9 %   22.4 %     22.8 %   23.4 %     23.0 %   22.1 %

ARMs (B)

  10.3 %   11.0 %     11.6 %   12.1 %     12.8 %   14.1 %     16.0 %   17.7 %

Interest Only (C) 

  11.8 %   12.5 %     13.8 %   14.0 %     14.2 %   14.2 %     13.6 %   12.1 %

Payment Option ARMs

  3.4 %   3.6 %     3.7 %   3.7 %     3.8 %   3.9 %     4.2 %   4.3 %

 

(A) Less-than-A quality loans with FICO scores below 575 is a subset of PMI’s less-than-A quality loan portfolio.

 

(B) Approximately 1.0% and 0.6% of RIF are subject to initial payment adjustment in 2009 and 2010, respectively.

 

(C) Approximately 97.8% and 95.4% of interest only loans written in 2007 and 2008, respectively, have an initial deferral period of 5 years or greater.

 

Page 12


THE PMI GROUP, INC. AND SUBSIDIARIES

U.S. MORTGAGE INSURANCE OPERATIONS DEFAULT INFORMATION

 

    2008     2007  
    12/31/2008     9/30/2008     6/30/2008     3/31/2008     Total (15)     12/31/2007     9/30/2007     6/30/2007     3/31/2007     Total (15)  
    (Dollars in millions, except claim size)     (Dollars in millions, except claim size)  

Primary loans, defaults and default rates

                   

Primary policies in force

    775,841       776,544       781,867       794,323       775,841       797,419       786,301       750,835       734,431       797,419  

Primary loans in default

    109,580       93,670       80,895       69,718       109,580       63,197       50,742       42,349       39,206       63,197  

Primary default rate

    14.12 %     12.06 %     10.35 %     8.78 %     14.12 %     7.93 %     6.45 %     5.64 %     5.34 %     7.93 %

Flow only default rate

    13.00 %     10.93 %     9.26 %     7.57 %     13.00 %     6.74 %     5.38 %     4.70 %     4.54 %     6.74 %

Structured transactions only default rate

    20.70 %     18.41 %     16.25 %     15.14 %     20.70 %     13.92 %     11.65 %     10.37 %     9.29 %     13.92 %

Pool default rate

    15.54 %     12.74 %     10.76 %     9.20 %     15.54 %     7.76 %     6.18 %     5.17 %     4.82 %     7.76 %

Primary default rates by loan type

                   

Alt-A loans

    30.56 %     25.79 %     21.67 %     17.47 %     30.56 %     13.86 %     9.92 %     7.32 %     6.06 %     13.86 %

Less than A quality loans

    30.81 %     27.25 %     23.27 %     20.74 %     30.81 %     20.21 %     17.27 %     16.83 %     16.94 %     20.21 %

Above 97s

    18.28 %     15.23 %     12.39 %     10.18 %     18.28 %     9.11 %     6.98 %     6.02 %     5.74 %     9.11 %

ARMs (excluding 2/28 Hybrid ARMs)

    32.00 %     27.40 %     23.41 %     19.03 %     32.00 %     15.48 %     11.74 %     9.72 %     8.43 %     15.48 %

2/28 Hybrid ARMs

    48.46 %     47.38 %     45.38 %     42.95 %     48.46 %     38.62 %     31.00 %     22.06 %     18.08 %     38.62 %

Payment option ARMs

    38.87 %     32.60 %     26.72 %     19.59 %     38.87 %     14.46 %     9.28 %     6.32 %     4.34 %     14.46 %

Interest Only

    28.62 %     23.53 %     19.25 %     15.04 %     28.62 %     10.98 %     7.11 %     5.02 %     4.15 %     10.98 %

Claims paid

                   

Primary claims paid - flow

  $ 143.7     $ 130.1     $ 117.2     $ 93.0     $ 484.0     $ 71.0     $ 57.7     $ 46.7     $ 46.9     $ 222.3  

Primary claims paid - structured transactions

    79.7       76.9       71.8       59.9       288.3       34.7       29.4       21.6       18.4       104.1  

Supplemental and other (16)

    (7.4 )     (24.6 )     0.9       1.8       (29.3 )     3.5       0.6       (0.5 )     (0.4 )     3.2  
                                                                               

Total primary claims paid

    216.0       182.4       189.9       154.7       743.0       109.2       87.7       67.8       64.9       329.6  

Total pool and other

    8.5       17.7       2.8       7.9       36.9       5.3       4.9       4.5       4.4       19.1  
                                                                               

Total claims paid

    224.5       200.1       192.7       162.6       779.9       114.5       92.6       72.3       69.3       348.7  

Loss adjustment expenses

    11.6       10.2       6.1       6.2       34.1       3.4       3.3       3.4       3.5       13.6  
                                                                               

Total claims paid including loss adjustment expenses

  $ 236.1     $ 210.3     $ 198.8     $ 168.8     $ 814.0     $ 117.9     $ 95.9     $ 75.7     $ 72.8     $ 362.3  

Number of primary claims paid

    5,044       4,371       4,329       3,722       17,466       2,889       2,675       2,336       2,362       10,262  

Average primary claim size (in thousands) (16)

  $ 44.4     $ 47.6     $ 43.9     $ 41.6     $ 44.5     $ 37.8     $ 32.8     $ 29.0     $ 27.5     $ 32.1  

Captive reinsurance arrangements

                   

Percentage of flow NIW subject to captive
reinsurance arrangements

    23.2 %     19.6 %     50.8 %     68.4 %     39.8 %     74.3 %     64.2 %     60.9 %     49.2 %     62.7 %

Percentage of primary NIW subject to captive
reinsurance arrangements

    23.1 %     19.4 %     48.7 %     66.5 %     39.0 %     71.3 %     49.1 %     53.9 %     34.0 %     51.1 %

Percentage of primary IIF subject to captive
reinsurance arrangements

    49.0 %     50.0 %     53.0 %     53.0 %     51.2 %     52.2 %     50.2 %     50.3 %     51.0 %     52.2 %

Percentage of primary RIF subject to captive
reinsurance arrangements

    49.5 %     50.4 %     53.1 %     53.1 %     51.5 %     52.3 %     50.2 %     50.2 %     50.8 %     52.3 %

 

Page 13


THE PMI GROUP, INC. AND SUBSIDIARIES

U.S. MORTGAGE INSURANCE OPERATIONS ANALYSIS OF LOSS RESERVES

 

Loss Reserve Analysis   2008     2007  
    12/31/2008     9/30/2008     6/30/2008     3/31/2008     12/31/2007     9/30/2007     6/30/2007     3/31/2007  
    (Dollars in millions)     (Dollars in millions)  

Beginning reserves for losses and LAE,

  $ 2,349.7     $ 2,132.6     $ 1,589.3     $ 1,133.1     $ 698.2     $ 444.6     $ 386.0     $ 366.2  

Reinsurance recoverables

    (392.7 )     (313.5 )     (123.9 )     (35.9 )     (3.8 )     (2.6 )     (2.7 )     (2.9 )
                                                               

Net balance at beginning of the period

    1,957.0       1,819.1       1,465.4       1,097.2       694.4       442.0       383.3       363.3  

Loss and LAE incurred (principally with respect to defaults occuring in):

               

Current year

    473.8       393.5       480.4       363.2       474.8       238.1       101.4       80.1  

Prior years

    (45.8 )     (45.3 )     72.1       173.8       45.8       110.2       33.0       12.7  
                                                               

Total incurred

    428.0       348.2       552.5       537.0       520.6       348.3       134.4       92.8  

Loss and LAE payments (principally with respect to defaults occuring in):

               

Current year

    (72.7 )     (22.7 )     (5.4 )     (0.1 )     (31.3 )     (11.3 )     (0.9 )     (0.1 )

Prior years

    (170.5 )     (187.6 )     (193.4 )     (168.7 )     (86.5 )     (84.6 )     (74.8 )     (72.7 )
                                                               

Total payments

    (243.2 )     (210.3 )     (198.8 )     (168.8 )     (117.8 )     (95.9 )     (75.7 )     (72.8 )

Net ending balance

    2,141.8       1,957.0       1,819.1       1,465.4       1,097.2       694.4       442.0       383.3  

Reinsurance recoverables (A)

    482.7       392.7       313.5       123.9       35.9       3.8       2.6       2.7  
                                                               

Ending reserves for losses and LAE

  $ 2,624.5     $ 2,349.7     $ 2,132.6     $ 1,589.3     $ 1,133.1     $ 698.2     $ 444.6     $ 386.0  
                                                               
Loss Reserves by Book Year         12/31/2008     9/30/2008     6/30/2008     3/31/2008     12/31/2007     12/31/2006     12/31/2005  
          (Dollars in thousands)           (Dollars in thousands)  

2002 and prior

    $ 137,136     $ 131,268     $ 125,014     $ 134,477     $ 117,987     $ 103,053     $ 149,157  

2003

      118,672       111,493       101,505       95,622       87,713       65,107       80,443  

2004

      166,420       157,722       152,214       133,461       119,017       76,606       80,865  

2005

      406,224       382,756       371,433       298,904       238,077       83,339       35,071  

2006

      774,871       687,187       633,559       462,662       345,918       38,077       —    

2007

      928,065       821,026       725,815       461,633       224,368       —         —    

2008

      93,116       58,199       23,092       2,494       —         —         —    
                                                         

Total Loss Reserves

    $ 2,624,504     $ 2,349,651     $ 2,132,632     $ 1,589,253     $ 1,133,080     $ 366,182     $ 345,536  
                                                         

 

     12/31/2008    9/30/2008    6/30/2008    3/31/2008    12/31/2007
     Loans in
Default
   Reserve for
Losses

and LAE
   Loans in
Default
   Reserve for
Losses
and LAE
   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 millions)

Primary insurance

   109,580    $ 2,340.0    93,670    $ 2,195.3    80,895    $ 2,037.4    69,718    $ 1,498.9    63,197    $ 1,054.3

Pool insurance (11)

   50,770      261.6    42,741      154.4    37,640      95.2    33,536      90.4    29,143      78.8

Surety (B)

   —        22.9    —        —      —        —      —        —      —        —  
                                                           

Total

   160,350    $ 2,624.5    136,411    $ 2,349.7    118,535    $ 2,132.6    103,254    $ 1,589.3    92,340    $ 1,133.1
                                                           

 

(A) Reinsurance recoverables includes captive reinsurance agreements and other reinsurance recoverables.

 

(B) Reserve for losses and LAE relates to loss reserves on PMI Guaranty’s surety business with FGIC which was commutated and merged into the Company’s U.S. Mortgage Insurance Operations in the fourth quarter of 2008.

 

Page 14


THE PMI GROUP, INC. AND SUBSIDIARIES

CMG MORTGAGE INSURANCE COMPANY STATISTICAL INFORMATION

 

    2008     2007  
    12/31/2008     9/30/2008     6/30/2008     3/31/2008     Total (15)     12/31/2007     9/30/2007     6/30/2007     3/31/2007     Total (15)  
    (Dollars in millions, except claims paid and claim size)     (Dollars in millions, except claims paid and claim size)  

Primary new insurance written

  $ 1,148     $ 1,466     $ 1,877     $ 1,353     $ 5,844     $ 1,389     $ 1,621     $ 1,566     $ 1,053     $ 5,629  

Primary insurance in force

  $ 22,015     $ 21,446     $ 20,627     $ 19,530     $ 22,015     $ 18,942     $ 18,265     $ 17,415     $ 16,670     $ 18,942  

Primary risk in force

  $ 5,465     $ 5,334     $ 5,137     $ 4,871     $ 5,465     $ 4,721     $ 4,532     $ 4,292     $ 4,085     $ 4,721  

Policies in force

    140,128       137,979       134,451       129,032       140,128       126,342       123,164       118,933       115,224       126,342  

Primary loans in default

    3,565       2,795       2,157       1,832       3,565       1,796       1,516       1,259       1,130       1,796  

Primary default rate

    2.54 %     2.03 %     1.60 %     1.42 %     2.54 %     1.42 %     1.23 %     1.06 %     0.98 %     1.42 %

Persistency

    85.4 %     84.1 %     82.6 %     81.6 %     85.4 %     81.6 %     80.7 %     79.2 %     78.5 %     81.6 %

Primary claims paid (in thousands)

  $ 8,432     $ 5,929     $ 6,051     $ 4,033     $ 24,445     $ 3,726     $ 3,235     $ 2,392     $ 2,131     $ 11,484  

Number of primary claims paid

    232       169       173       118       692       112       116       83       75       386  

Average primary claim size (in thousands)

  $ 36.3     $ 35.1     $ 35.0     $ 34.2     $ 35.3     $ 33.3     $ 27.9     $ 28.8     $ 28.4     $ 29.8  

 

Page 15


THE PMI GROUP, INC. AND SUBSIDIARIES

INTERNATIONAL OPERATIONS SEGMENT (7) RESULTS OF OPERATIONS AND BALANCE SHEETS

 

    2008     2007  
Income Statement Components - Quarter Ended   12/31/2008     9/30/2008     6/30/2008     3/31/2008     Total     12/31/2007     9/30/2007     6/30/2007     3/31/2007     Total  
    (U.S. dollars in thousands)     (U.S. dollars in thousands)  

Net premiums written

  $ 1,875     $ 2,577     $ 6,093     $ 7,688     $ 18,233     $ 2,802     $ 4,419     $ 3,497     $ 3,405     $ 14,123  
                                                                               

Revenues

                   

Premiums earned

  $ 3,192     $ 3,776     $ 3,769     $ 3,205     $ 13,942     $ 3,704     $ 3,644     $ 3,519     $ 3,579     $ 14,446  

Net (losses) gains from credit default swaps

    (11,714 )     (9,911 )     9,550       800       (11,275 )     (9,483 )     (8,371 )     1,579       1,828       (14,447 )

Net investment income

    509       3,875       3,762       4,767       12,913       2,854       2,866       2,719       2,409       10,848  

Net realized investment (losses) gains

    (896 )     1,868       (480 )     (231 )     261       8       (267 )     (16 )     111       (164 )

Other (loss) income

    (23 )     (23 )     23       28       5       (97 )     91       (9 )     (99 )     (114 )
                                                                               

Total (expenses) revenues

    (8,932 )     (415 )     16,624       8,569       15,846       (3,014 )     (2,037 )     7,792       7,828       10,569  
                                                                               

Losses and expenses

                   

Losses and loss adjustment expenses

    6,447       34,488       3,589       19,020       63,544       22,111       2,719       1,611       364       26,805  

Amortization of deferred policy acquisition costs

    383       1,568       403       345       2,699       2,617       341       284       227       3,469  

Other underwriting and operating expenses (3)

    12,216       13,048       7,658       6,981       39,903       5,897       5,217       4,110       2,880       18,104  
                                                                               

Total losses and expenses

    19,046       49,104       11,650       26,346       106,146       30,625       8,277       6,005       3,471       48,378  
                                                                               

(Loss) income from continuing operations before income taxes

    (27,978 )     (49,519 )     4,974       (17,777 )     (90,300 )     (33,639 )     (10,314 )     1,787       4,357       (37,809 )

Income tax expense (benefits) from continuing operations

    2,242       (3,510 )     340       (2,336 )     (3,264 )     (2,856 )     (1,567 )     446       1,448       (2,529 )
                                                                               

(Loss) income from continuing operations

    (30,220 )     (46,009 )     4,634       (15,441 )     (87,036 )     (30,783 )     (8,747 )     1,341       2,909       (35,280 )

Income (loss) from discontinued operations, net of taxes

    1,914       (51 )     26,469       33,217       61,549       20,671       22,626       26,756       20,217       90,270  

Gain (loss) on sale from discontinued operations, net of taxes

    1,741       (80,490 )     —         —         (78,749 )     —         —         —         —         —    
      —                    
                                                                               

Net (loss) income

  $ (26,565 )   $ (126,550 )   $ 31,103     $ 17,776     $ (104,236 )   $ (10,112 )   $ 13,879     $ 28,097     $ 23,126     $ 54,990  
                                                                               

Loss ratio, expense ratio and combined ratio for the International Operations segement are not meaningful due to the sale of PMI Australia and PMI Asia, which were classified as discontinued operations.

 

Balance Sheet Components - As of Quarter End   12/31/2008   9/30/2008   6/30/2008   3/31/2008   12/31/2007   9/30/2007   6/30/2007   3/31/2007
    (U.S. dollars in thousands)   (U.S. dollars in thousands)

Assets

               

Investments:

               

Fixed income and equity securities

  $ 139,804   $ 158,171   $ 285,814   $ 288,047   $ 265,657   $ 263,807   $ 197,165   $ 198,445

Cash and cash equivalents

    124,518     164,276     64,566     61,732     62,298     63,836     106,853     23,662

Reinsurance recoverables

    —       953     1,066     1,068     987     965     916     904

Deferred policy acquisition costs

    2,474     2,945     4,965     5,006     3,921     5,346     4,366     3,821

Property, equipment and software, net of accumulated depreciation and amortization

    948     1,709     1,901     2,065     2,095     2,100     1,616     1,344

Other assets

    14,424     18,596     15,815     16,837     12,174     11,457     9,585     14,809

Assets - discontinued operations - held for sale

    —       1,324,795     1,618,497     1,522,347     1,453,555     1,437,828     1,353,067     1,261,338
                                               

Total assets

  $ 282,168   $ 1,671,445   $ 1,992,624   $ 1,897,102   $ 1,800,687   $ 1,785,339   $ 1,673,568   $ 1,504,323
                                               

Liabilities

               

Reserve for losses and loss adjustment expenses

  $ 84,782   $ 90,856   $ 62,664   $ 60,736   $ 41,579   $ 20,634   $ 18,083   $ 17,587

Unearned premiums

    25,449     27,296     31,660     29,378     22,983     23,347     21,390     21,117

Other liabilities

    78,436     63,124     48,915     52,694     46,652     39,436     25,304     26,793

Liabilities - discontinued operations - held for sale

    —       543,830     615,441     576,681     568,380     548,164     521,888     484,030
                                               

Total liabilities

    188,667     725,106     758,680     719,489     679,594     631,581     586,665     549,527
                                               

Shareholder’s equity

    93,501     946,339     1,233,944     1,177,613     1,121,093     1,153,758     1,086,903     954,796
                                               

Total liabilities and shareholder’s equity

  $ 282,168   $ 1,671,445   $ 1,992,624   $ 1,897,102   $ 1,800,687   $ 1,785,339   $ 1,673,568   $ 1,504,323
                                               

 

Page 16


THE PMI GROUP, INC. AND SUBSIDIARIES

PMI EUROPE QUARTERLY FINANCIAL INFORMATION

 

    2008     2007  
Income Statement Components - Quarter Ended   12/31/2008     9/30/2008     6/30/2008     3/31/2008     Total     12/31/2007     9/30/2007     6/30/2007     3/31/2007     Total  
    (U.S. dollars in thousands, unless otherwise
noted)
    (U.S. dollars in thousands, unless otherwise
noted)
 

Net premiums written

  $ 1,875     $ 2,577     $ 6,093     $ 5,368     $ 15,913     $ 2,802     $ 4,420     $ 3,497     $ 3,404     $ 14,123  
                                                                               

Revenues

                   

Premiums earned

  $ 3,051     $ 3,598     $ 3,660     $ 3,156     $ 13,465     $ 3,704     $ 3,644     $ 3,519     $ 3,579     $ 14,446  

Net (losses) gains from credit default swaps

    (11,714 )     (9,911 )     9,550       800       (11,275 )     (9,483 )     (8,371 )     1,579       1,828       (14,447 )

Net investment income

    282       3,221       2,971       3,972       10,446       1,919       2,080       2,225       2,408       8,632  

Net realized investment (losses) gains

    (4,377 )     874       (480 )     (231 )     (4,214 )     6       (267 )     (15 )     112       (164 )

Other loss

    —         —         —         —         —         —         (8 )     (26 )     (100 )     (134 )
                                                                               

Total (expenses) revenues

    (12,758 )     (2,218 )     15,701       7,697       8,422       (3,854 )     (2,922 )     7,282       7,827       8,333  
                                                                               
        —                  

Losses and expenses

                   

Losses and loss adjustment expenses

    6,288       34,386       3,589       18,975       63,238       22,111       2,719       1,611       364       26,805  

Amortization of deferred policy acquisition costs

    311       1,565       401       345       2,622       2,617       341       284       227       3,469  

Other underwriting and operating expenses (3)

    6,069       9,813       5,587       4,633       26,102       4,283       3,880       3,108       2,769       14,040  
                                                                               

Total losses and expenses

    12,668       45,764       9,577       23,953       91,962       29,011       6,940       5,003       3,360       44,314  
                                                                               

(Loss) income before income taxes

    (25,426 )     (47,982 )     6,124       (16,256 )     (83,540 )     (32,865 )     (9,862 )     2,279       4,467       (35,981 )

Income tax expense (benefit)

    2,255       (3,510 )     340       (2,336 )     (3,251 )     (3,281 )     (1,417 )     624       1,488       (2,586 )
                                                                               

Net (loss) income

  $ (27,681 )   $ (44,472 )   $ 5,784     $ (13,920 )   $ (80,289 )   $ (29,584 )   $ (8,445 )   $ 1,655     $ 2,979     $ (33,395 )
                                                                               

Net (loss) income (Euros in thousands)

  (20,011 )   (29,410 )   3,704     (8,857 )   (54,574 )   (21,715 )   (6,144 )   1,227     2,272     (24,360 )
                                                                               
Loss ratio, expense ratio and combined ratio for PMI Europe are not meaningful.  
Balance Sheet Components - As of Quarter End   12/31/2008     9/30/2008     6/30/2008     3/31/2008           12/31/2007     9/30/2007     6/30/2007     3/31/2007        
    (U.S. dollars in thousands)     (U.S. dollars in thousands)        

Assets

                   

Investments:

                   

Fixed income securities

  $ 136,856     $ 145,746     $ 220,099     $ 222,364       $ 200,825     $ 203,992     $ 197,165     $ 198,445    

Cash and cash equivalents

    107,420       109,440       58,256       53,765         53,335       47,715       36,316       23,662    

Reinsurance recoverables

    —         954       1,066       1,068         987       965       916       904    

Deferred policy acquisition costs

    2,228       2,580       4,581       4,623         3,921       5,346       4,366       3,821    

Property, equipment and software, net of accumulated depreciation and amortization

    948       1,165       1,269       1,372         1,323       1,317       1,293       1,344    

Other assets

    14,332       18,279       15,287       15,837         11,780       10,094       9,327       14,809    
                                                                   

Total assets

  $ 261,784     $ 278,164     $ 300,558     $ 299,029       $ 272,171     $ 269,429     $ 249,383     $ 242,985    
                                                                   

Liabilities

                   

Reserve for losses and loss adjustment expenses

  $ 84,503     $ 90,715     $ 62,620     $ 60,692       $ 41,579     $ 20,634     $ 18,083     $ 17,587    

Unearned premiums

    23,948       25,417       29,521       27,140         22,983       23,347       21,390       21,117    

Other liabilities

    76,814       61,269       47,284       50,432         45,534       36,772       24,154       26,697    
                                                                   

Total liabilities

    185,265       177,401       139,425       138,264         110,096       80,753       63,627       65,401    
                                                                   

Shareholder’s equity

    76,519       100,763       161,133       160,765         162,075       188,676       185,756       177,584    
                                                                   

Total liabilities and shareholder’s equity

  $ 261,784     $ 278,164     $ 300,558     $ 299,029       $ 272,171     $ 269,429     $ 249,383     $ 242,985    
                                                                   

 

Page 17


THE PMI GROUP, INC. AND SUBSIDIARIES

PMI EUROPE STATISTICAL INFORMATION

 

     2008    2007
     12/31/2008    9/30/2008    6/30//2008    3/31/2008    Total (15)    12/31/2007    9/30/2007    6/30/2007    3/31/2007    Total (15)
     (U.S. dollars in millions, except claims paid)    (U.S. dollars in millions, except claims paid)

New insurance written

   $ 172    $ 90    $ 129    $ 95    $ 486    $ 236    $ 132    $ 141    $ 136    $ 645

New credit default swaps written

   $ —      $ —      $ —      $ —      $ —      $ 12,067    $ 1,919    $ —      $ —      $ 13,986

New reinsurance written

   $ —      $ —      $ 3,627    $ 1,934    $ 5,561    $ 617    $ 1,402    $ 1,778    $ 504    $ 4,301

Insurance in force

   $ 46,290    $ 55,143    $ 62,422    $ 63,103    $ 46,290    $ 62,929    $ 51,707    $ 48,120    $ 48,121    $ 62,929

Risk in force

   $ 7,367    $ 7,972    $ 9,182    $ 9,628    $ 7,367    $ 9,420    $ 5,711    $ 3,813    $ 3,824    $ 9,420

Claims paid including credit default swaps (in thousands)

   $ 11,988    $ 2,461    $ 3,593    $ 3,562    $ 21,604    $ 2,898    $ 3,207    $ 2,577    $ 1,547    $ 10,229

 

Page 18


THE PMI GROUP, INC. AND SUBSIDIARIES

FINANCIAL GUARANTY SEGMENT (8) RESULTS OF OPERATIONS AND BALANCE SHEETS

 

    2008     2007  
Income Statement Components - Quarter Ended   12/31/2008     9/30/2008     6/30/2008     3/31/2008     Total     12/31/2007     9/30/2007     6/30/2007   3/31/2007   Total  
    (Dollars in thousands)     (Dollars in thousands)  

Net premiums written

  $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —     $ —     $ —    
                                                                           

Revenues

                   

Premiums earned

  $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ —     $ —     $ —    

Net investment income

    —         —         —         —         —         —         —         —       —       —    

Net realized investment gains

    —         —         —         —         —         —         —         —       —       —    

Impairment of unconsolidated subsidiaries (2)

    —         (2,887 )     —         (87,981 )     (90,868 )     (38,499 )     —         —       —       (38,499 )
                                                                           

Total (expneses) revenues

    —         (2,887 )     —         (87,981 )     (90,868 )     (38,499 )     —         —       —       (38,499 )
                                                                           

Losses and expenses

                      —    

Losses and loss adjustment expenses

    —         —         —         —         —         —         —         —       —       —    

Amortization of deferred policy acquisition costs

    —         —         —         —         —         —         —         —       —       —    

Other underwriting and operating expenses

    —         —         —         —         —         —         —         —       —       —    
                                                                           

Total losses and expenses

    —         —         —         —         —         —         —         —       —       —    
                                                                           

Loss before equity in (losses) earnings from unconsolidated subsidiaries and income taxes

    —         (2,887 )     —         (87,981 )     (90,868 )     (38,499 )     —         —       —       (38,499 )
                      0  

Equity in (losses) earnings from unconsolidated subsidiaries

    (6,453 )     9,340       (24,321 )     (36,236 )     (57,670 )     (794,637 )     (26,741 )     30,842     31,703     (758,833 )
                                                                           

(Loss) income from continuing operations before income taxes

    (6,453 )     6,453       (24,321 )     (124,217 )     (148,538 )     (833,136 )     (26,741 )     30,842     31,703     (797,332 )

Income tax (benefit) expense from continuing operations

    (23,296 )     —         —         (1,244 )     (24,540 )     (67,767 )     (1,113 )     3,264     3,040     (62,576 )
                                                                           

(Loss) income from continuing operations

  $ 16,843     $ 6,453     $ (24,321 )   $ (122,973 )   $ (123,998 )   $ (765,369 )   $ (25,628 )   $ 27,578   $ 28,663   $ (734,756 )

(Loss) income from discontinued operations, net of taxes

    (1,507 )     437       (21,785 )     (1,265 )     (24,120 )     (787 )     1,236       1,436     1,201     3,086  
                                                                           

Net (loss) income

  $ 15,336     $ 6,890     $ (46,106 )   $ (124,238 )   $ (148,118 )   $ (766,156 )   $ (24,392 )   $ 29,014   $ 29,864   $ (731,670 )
                                                                           
Balance Sheet Components - As of Quarter End   12/31/2008     9/30/2008     6/30/2008     3/31/2008           12/31/2007     9/30/2007     6/30/2007   3/31/2007      
    (Dollars in thousands)     (Dollars in thousands)      

Assets

                   

Investments:

                   

Fixed income securities

  $ —       $ 617     $ 117,607     $ 163,534       $ 167,915     $ 167,276     $ 165,422   $ 133,461  

Equity securities: preferred

    —         —         20,097       21,102         22,465       26,880       25,131     24,459  
                                                               

Total investments

  $ —       $ 617     $ 137,704     $ 184,636       $ 190,380     $ 194,156     $ 190,553   $ 157,920  

Cash and cash equivalents

    —         30,220       29,276       7,419         11,252       11,610       15,414     56,260  

Investments in unconsolidated subsidiaries

    —         6,453       —         25,998         163,661       984,417       996,431     977,523  

Deferred policy acquisition costs

    —         —         —         3,600         3,910       3,902       3,312     2,182  

Property, equipment and software, net of accumulated depreciation and amortization

    —         —         162       174         187       131       132     133  

Other assets

    70,696       60,414       67,520       7,323         52,918       3,838       4,282     5,282  
                                                               

Total assets

  $ 70,696     $ 97,704     $ 234,662     $ 229,150       $ 422,308     $ 1,198,054     $ 1,210,124   $ 1,199,300  
                                                               

Liabilities

                   

Reserve for losses and loss adjustment expenses

  $ —       $ 22,900     $ 7,241     $ (878 )     $ 2,650     $ —       $ —     $ —    

Unearned premiums

    —         —         820       6,331         6,709       6,748       6,984     6,123  

Long-term debt

    —         —         50,000       50,000         50,000       50,000       50,000     50,000  

Other (assets) liabilities

    —         (2,000 )     2,897       (45,082 )       2,892       37,766       40,817     45,745  
                                                               

Total liabilities

    —         20,900       60,958       10,371         62,251       94,514       97,801     101,868  
                                                               

Shareholder’s equity

    70,696       76,804       173,704       218,779         360,057       1,103,540       1,112,323     1,097,432  
                                                               

Total liabilities and shareholder’s equity

  $ 70,696     $ 97,704     $ 234,662     $ 229,150       $ 422,308     $ 1,198,054     $ 1,210,124   $ 1,199,300  
                                                               

 

Page 19


THE PMI GROUP, INC. AND SUBSIDIARIES

CORPORATE AND OTHER SEGMENT (9) RESULTS OF OPERATIONS AND BALANCE SHEETS

 

    2008     2007  
Income Statement Components - Quarter Ended   12/31/2008     9/30/2008     6/30/2008     3/31/2008     Total     12/31/2007     9/30/2007     6/30/2007     3/31/2007     Total  
    (Dollars in thousands)     (Dollars in thousands)  

Net premiums written

  $ 10     $ 12     $ 5     $ 8     $ 35     $ 19     $ 14     $ 7     $ 12     $ 52  
                                                                               

Revenues

                   

Premiums earned

  $ 11     $ 10     $ 11     $ 12     $ 44     $ 10     $ 18     $ 16     $ 13     $ 57  

Net investment income

    2,410       3,136       2,757       1,942       10,245       2,131       2,666       2,989       3,563       11,349  

Net realized investment (losses) gains

    (1 )     (988 )     (3 )     (11 )     (1,003 )     12,669       (1,886 )     (620 )     (726 )     9,437  

Change in fair value of certain debt instruments (1)

    11,647       66,283       16,957       28,708       123,595       —         —         —         —         —    

Other income

    1,739       2,186       3,319       3,243       10,487       3,270       4,563       4,769       1,706       14,308  
                                                                               

Total revenues

    15,806       70,627       23,041       33,894       143,368       18,080       5,361       7,154       4,556       35,151  
                                                                               

Losses and expenses

                   

Losses and loss adjustment expenses

    —         —         —         —         —         —         —         —         —         —    

Other underwriting and operating (income) expenses

    (5,847 )     21,731       21,145       18,283       55,312       18,400       16,918       19,925       24,013       79,256  

Interest expense

    11,284       11,370       9,883       8,331       40,868       8,350       8,322       8,358       8,253       33,283  
                                                                               

Total losses and expenses

    5,437       33,101       31,028       26,614       96,180       26,750       25,240       28,283       32,266       112,539  
                                                                               

Income (loss) before equity in (losses) earnings from unconsolidated subsidiaries and income taxes

    10,369       37,526       (7,987 )     7,280       47,188       (8,670 )     (19,879 )     (21,129 )     (27,710 )     (77,388 )

Equity in (losses) earnings from unconsolidated subsidiaries

    (194 )     (152 )     (121 )     (121 )     (588 )     8       (28 )     289       (55 )     214  
                                                                               

Income (loss) before income taxes

    10,175       37,374       (8,108 )     7,159       46,600       (8,662 )     (19,907 )     (20,840 )     (27,765 )     (77,174 )

Income tax expense (benefit)

    3,697       10,012       (2,684 )     2,184       13,209       (6,528 )     (8,869 )     (6,015 )     (7,932 )     (29,344 )
                                                                               

Net income (loss)

  $ 6,478     $ 27,362     $ (5,424 )   $ 4,975     $ 33,391     $ (2,134 )   $ (11,038 )   $ (14,825 )   $ (19,833 )   $ (47,830 )
                                                                               
Balance Sheet Components - As of Quarter End   12/31/2008     9/30/2008     6/30/2008     3/31/2008           12/31/2007     9/30/2007     6/30/2007     3/31/2007        
    (Dollars in thousands)     (Dollars in thousands)        

Assets

                   

Investments:

                   

Fixed income securities

  $ 135,230     $ 134,222     $ 50,080     $ 51,979       $ 52,974     $ 53,088     $ 53,120     $ 53,849    

Equity securities: common

    —         —         987       1,242         1,242       1,275       3,477       4,250    

Short term investments

    1,300       1,300       1,300       1,300         1,300       1,301       1,300       1,300    
                                                                   

Total investments

  $ 136,530     $ 135,522     $ 52,367     $ 54,521       $ 55,516     $ 55,664     $ 57,897     $ 59,399    

Cash and cash equivalents

    119,305       118,659       224,779       40,214         51,512       45,335       163,700       100,574    

Investments in unconsolidated subsidiaries

    15,295       15,360       15,646       15,493         14,914       15,158       15,224       15,200    

Property, equipment and software, net of accumulated depreciation and amortization

    76,033       77,136       78,042       78,627         79,142       79,594       80,807       81,867    

Other (liabilities) assets

    (26,852 )     (17,281 )     (5,837 )     8,821         49,657       39,901       42,165       14,222    
                                                                   

Total assets

  $ 320,311     $ 329,396     $ 364,997     $ 197,676       $ 250,741     $ 235,652     $ 359,793     $ 271,262    
                                                                   

Liabilities

                   

Unearned premiums

  $ 20     $ 21     $ 18     $ 26       $ 29     $ 21     $ 25     $ 33    

Debt

    481,764       532,177       554,694       364,378         446,593       446,593       446,593       446,593    

Other (assets) liabilities

    (25,316 )     (10,820 )     (7,122 )     7,893         (515 )     (16,256 )     (2,423 )     (76,061 )  
                                                                   

Total liabilities

    456,468       521,378       547,590       372,297         446,107       430,358       444,195       370,565    
                                                                   

Shareholder’s deficit

    (136,157 )     (191,982 )     (182,593 )     (174,621 )       (195,366 )     (194,706 )     (84,402 )     (99,303 )  
                                                                   

Total liabilities and shareholder’s deficit

  $ 320,311     $ 329,396     $ 364,997     $ 197,676       $ 250,741     $ 235,652     $ 359,793     $ 271,262    
                                                                   

 

Page 20