株探米国株
日本語 英語
エドガーで原本を確認する
0001448893false00014488932023-05-052023-05-05

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K 
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of report (Date of Earliest Event Reported): May 5, 2023
ESSENT GROUP LTD.
(Exact name of registrant as specified in its charter) 
Bermuda 001-36157 Not Applicable
(State of Incorporation) (Commission File Number) (I.R.S. Employer Identification No.)
Clarendon House
2 Church Street
Hamilton HM11, Bermuda
(Address of Principal Executive Offices and Zip Code)

(441) 297‑9901
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company        ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition
period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading
Symbol(s)
Name of each exchange on which registered
Common Shares, $0.015 par value ESNT New York Stock Exchange




Item 2.02.    Results of Operations and Financial Condition
On May 5, 2023, Essent Group Ltd. (the “Company”) issued a press release announcing its financial results for the quarter ended March 31, 2023. A copy of this press release is furnished as Exhibit 99.1 to this report.
The information in this report, including Exhibit 99.1, has been “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to liability under that section. The information in this report shall not be incorporated by reference into any filing or other document under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing or document.

Item 9.01.             Financial Statements and Exhibits
(d) Exhibits
Exhibit
 No.
   Description
104 Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.
Press Release issued by Essent Group Ltd. on May 5, 2023.



SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: May 5, 2023

ESSENT GROUP LTD.


By:    /s/ David B. Weinstock
Name: David B. Weinstock
Title: Senior Vice President and Chief Financial Officer

EX-99.1 2 a33123financialsupplement.htm EX-99.1 Document

Exhibit 99.1

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

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

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


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

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









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

Source: Essent Group Ltd.



Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter Ended March 31, 2023
Exhibit A Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Exhibit B Condensed Consolidated Balance Sheets (Unaudited)
Exhibit C Historical Quarterly Data
Exhibit D New Insurance Written
Exhibit E Insurance in Force and Risk in Force
Exhibit F Other Risk in Force
Exhibit G Portfolio Vintage Data
Exhibit H Reinsurance Vintage Data
Exhibit I Portfolio Geographic Data
Exhibit J Rollforward of Defaults and Reserve for Losses and LAE
Exhibit K Detail of Reserves by Default Delinquency
Exhibit L Investments Available for Sale
Exhibit M Insurance Company Capital




Exhibit A
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Three Months Ended March 31,
(In thousands, except per share amounts) 2023 2022
Revenues:
Direct premiums written $ 239,491  $ 220,254 
Ceded premiums (33,591) (20,523)
Net premiums written 205,900  199,731 
Decrease in unearned premiums 5,358  15,599 
Net premiums earned 211,258  215,330 
Net investment income 43,236  24,680 
Realized investment losses, net (488) (7,352)
(Loss) income from other invested assets (2,702) 24,705 
Other income 4,942  7,248 
Total revenues 256,246  264,611 
Losses and expenses:
(Benefit) provision for losses and LAE (180) (106,858)
Other underwriting and operating expenses 48,195  40,796 
Interest expense 6,936  2,226 
Total losses and expenses 54,951  (63,836)
Income before income taxes 201,295  328,447 
Income tax expense 30,468  54,280 
Net income $ 170,827  $ 274,167 
Earnings per share:
Basic $ 1.60  $ 2.53 
Diluted 1.59  2.52 
Weighted average shares outstanding:
Basic 106,943  108,166 
Diluted 107,585  108,590 
Net income $ 170,827  $ 274,167 
Other comprehensive income (loss):
Change in unrealized appreciation (depreciation) of investments 58,753  (203,006)
Total other comprehensive income (loss) 58,753  (203,006)
Comprehensive income $ 229,580  $ 71,161 
Loss ratio (0.1  %) (49.6  %)
Expense ratio 22.8  18.9 
Combined ratio 22.7  % (30.7  %)



Exhibit B
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
March 31, December 31,
(In thousands, except per share amounts) 2023 2022
Assets
Investments
Fixed maturities available for sale, at fair value $ 4,602,284  $ 4,489,598 
Short-term investments available for sale, at fair value 347,752  252,027 
Total investments available for sale 4,950,036  4,741,625 
Other invested assets 255,288  257,941 
Total investments 5,205,324  4,999,566 
Cash 68,633  81,240 
Accrued investment income 36,896  33,162 
Accounts receivable 61,282  57,399 
Deferred policy acquisition costs 9,511  9,910 
Property and equipment 18,514  19,571 
Prepaid federal income tax 418,460  418,460 
Other assets 108,886  104,489 
Total assets $ 5,927,506  $ 5,723,797 
Liabilities and Stockholders' Equity
Liabilities
Reserve for losses and LAE $ 216,022  $ 216,464 
Unearned premium reserve 157,529  162,887 
Net deferred tax liability 383,116  356,810 
Credit facility borrowings, net of deferred costs 421,128  420,864 
Other accrued liabilities 100,770  104,463 
Total liabilities 1,278,565  1,261,488 
Commitments and contingencies
Stockholders' Equity
Common shares, $0.015 par value:
Authorized - 233,333; issued and outstanding - 107,659 shares in 2023 and 107,683 shares in 2022 1,615  1,615 
Additional paid-in capital 1,334,607  1,350,377 
Accumulated other comprehensive loss (324,037) (382,790)
Retained earnings 3,636,756  3,493,107 
Total stockholders' equity 4,648,941  4,462,309 
Total liabilities and stockholders' equity $ 5,927,506  $ 5,723,797 
Return on average equity (1) 15.0  % 19.1  %
(1) The 2023 return on average equity is calculated by dividing annualized year-to-date 2023 net income by average equity.  The 2022 return on average equity is calculated by dividing full year 2022 net income by average equity.




Exhibit C
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
2023 2022
Selected Income Statement Data March 31 December 31 September 30 June 30 March 31
(In thousands, except per share amounts)
Revenues:
Net premiums earned:
U.S. Mortgage Insurance Portfolio $ 196,565  $ 192,670  $ 194,272  $ 198,891  $ 203,312 
GSE and other risk share 14,693  14,582  13,662  13,120  12,018 
Net premiums earned 211,258  207,252  207,934  212,011  215,330 
Net investment income 43,236  37,796  32,594  29,339  24,680 
Realized investment (losses) gains, net (488) (5,524) 175  (471) (7,352)
(Loss) income from other invested assets (2,702) (7,599) 9,617  1,953  24,705 
Other income (loss) (1)
4,942  (1,888) 11,447  1,577  7,248 
Total revenues 256,246  230,037  261,767  244,409  264,611 
Losses and expenses:
(Benefit) provision for losses and LAE (180) 4,101  4,252  (76,199) (106,858)
Other underwriting and operating expenses 48,195  46,895  42,144  41,898  40,796 
Interest expense 6,936  6,045  4,450  2,887  2,226 
Total losses and expenses 54,951  57,041  50,846  (31,414) (63,836)
Income before income taxes 201,295  172,996  210,921  275,823  328,447 
Income tax expense (2)
30,468  25,630  32,870  44,054  54,280 
Net income $ 170,827  $ 147,366  $ 178,051  $ 231,769  $ 274,167 
Earnings per share:
   Basic $ 1.60  $ 1.38  $ 1.67  $ 2.17  $ 2.53 
   Diluted 1.59  1.37  1.66  2.16  2.52 
Weighted average shares outstanding:
   Basic 106,943  106,881  106,870  106,921  108,166 
   Diluted 107,585  107,419  107,337  107,283  108,590 
Book value per share $ 43.18  $ 41.44  $ 39.87  $ 39.67  $ 38.98 
Return on average equity (annualized) 15.0  % 13.5  % 16.6  % 21.8  % 26.0  %
Other Data:
   Loss ratio (3)
(0.1  %) 2.0  % 2.0  % (35.9) % (49.6) %
   Expense ratio (4)
22.8  22.6  20.3  19.8  18.9 
      Combined ratio 22.7  % 24.6  % 22.3  % (16.2) % (30.7) %
Credit Facility
Borrowings outstanding $ 425,000  $ 425,000  $ 425,000  $ 425,000  $ 425,000 
Undrawn committed capacity $ 400,000  $ 400,000  $ 400,000  $ 400,000  $ 400,000 
Weighted average interest rate (end of period)
6.52  % 6.02  % 4.39  % 2.92  % 1.99  %
Debt-to-capital 8.38  % 8.70  % 9.01  % 9.05  % 9.16  %
(1) Other income includes net favorable (unfavorable) changes in the fair value of embedded derivatives associated with certain of our third-party reinsurance agreements, which for the quarters ended March 31, 2023, December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022 was ($368), ($6,515),$5,177, ($5,549), and $4,365, respectively.
(2) Income tax expense for the quarters ended March 31, 2023, December 31, 2022, September 30, 2022, June 30, 2022 and March 31, 2022 includes ($368), ($4,122), $2,925, ($299), and $7,002, respectively, of discrete tax (benefit) expense associated with realized and unrealized gains and losses.
(3) Loss ratio is calculated by dividing the provision for losses and LAE by net premiums earned.
(4) Expense ratio is calculated by dividing other underwriting and operating expenses by net premiums earned.



Exhibit C, continued
Essent Group Ltd. and Subsidiaries
Supplemental Information
Historical Quarterly Data
2023 2022
Other Data, continued: March 31 December 31 September 30 June 30 March 31
($ in thousands)
U.S. Mortgage Insurance Portfolio
Flow:
New insurance written $ 12,893,789  $ 13,011,432  $ 17,112,017  $ 20,096,135  $ 12,841,482 
New risk written 3,548,015  3,522,726  4,570,699  5,442,115  3,438,016 
Bulk:
New insurance written $ —  $ —  $ —  $ 196  $ — 
New risk written —  —  —  29  — 
Total:
New insurance written $ 12,893,789  $ 13,011,432  $ 17,112,017  $ 20,096,331  $ 12,841,482 
New risk written $ 3,548,015  $ 3,522,726  $ 4,570,669  $ 5,442,144  $ 3,438,016 
Average insurance in force $ 228,885,174  $ 224,840,675  $ 219,280,350  $ 210,896,297  $ 206,631,135 
Insurance in force (end of period) $ 231,537,417  $ 227,062,055  $ 222,542,569  $ 215,896,531  $ 206,842,996 
Gross risk in force (end of period) (5)
$ 60,879,979  $ 59,276,489  $ 57,743,091  $ 55,678,063  $ 52,847,985 
Risk in force (end of period) $ 51,469,312  $ 49,903,626  $ 48,690,571  $ 47,289,910  $ 45,261,164 
Policies in force 815,751  808,596  800,745  789,652  774,002 
Weighted average coverage (6)
26.3  % 26.1  % 25.9  % 25.8  % 25.5  %
Annual persistency 84.4  % 82.1  % 77.9  % 73.4  % 69.1  %
Loans in default (count) 12,773  13,433  12,435  12,707  14,923 
Percentage of loans in default 1.57  % 1.66  % 1.55  % 1.61  % 1.93  %
U.S. Mortgage Insurance Portfolio premium rate:
   Base average premium rate (7)
0.40  % 0.40  % 0.40  % 0.41  % 0.41  %
   Single premium cancellations (8)
—  % —  % 0.01  % 0.01  % 0.02  %
  Gross average premium rate 0.40  % 0.40  % 0.41  % 0.42  % 0.43  %
  Ceded premiums (0.06  %) (0.06  %) (0.06  %) (0.04  %) (0.04  %)
    Net average premium rate 0.34  % 0.34  % 0.35  % 0.38  % 0.39  %
(5) Gross risk in force includes risk ceded under third-party reinsurance.
(6) Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force.
(7) Base average premium rate is calculated by dividing annualized base premiums earned by average insurance in force for the period.
(8) Single premium cancellations is calculated by dividing annualized premiums on the cancellation of non-refundable single premium policies by average insurance in force for the period.




Exhibit D
Essent Group Ltd. and Subsidiaries
Supplemental Information
New Insurance Written: Flow
NIW by Credit Score
Three Months Ended
March 31, 2023 December 31, 2022 March 31, 2022
($ in thousands)
>=760 $ 4,847,058  37.7  % $ 4,761,917  36.6  % $ 5,410,654  42.1  %
740-759 2,397,982  18.6  2,428,164  18.7  2,113,232  16.5 
720-739 2,204,844  17.1  2,301,392  17.7  1,991,318  15.5 
700-719 2,002,892  15.5  1,919,146  14.6  1,620,473  12.6 
680-699 1,100,815  8.5  1,138,743  8.8  1,147,766  8.9 
<=679 340,198  2.6  462,070  3.6  558,039  4.4 
Total $ 12,893,789  100.0  % $ 13,011,432  100.0  % $ 12,841,482  100.0  %
Weighted average credit score 745  744  747 
NIW by LTV
Three Months Ended
March 31, 2023 December 31, 2022 March 31, 2022
($ in thousands)
85.00% and below $ 963,009  7.5  % $ 1,121,853  8.6  % $ 1,262,038  9.8  %
85.01% to 90.00% 2,685,828  20.8  3,075,304  23.6  3,415,938  26.6 
90.01% to 95.00% 7,430,113  57.6  7,464,333  57.4  6,416,255  50.0 
95.01% and above 1,814,839  14.1  1,349,942  10.4  1,747,251  13.6 
Total $ 12,893,789  100.0  % $ 13,011,432  100.0  % $ 12,841,482  100.0  %
Weighted average LTV 93  % 93  % 93  %
NIW by Product
Three Months Ended
March 31, 2023 December 31, 2022 March 31, 2022
Single Premium policies 4.1  % 4.3  % 1.9  %
Monthly Premium policies 95.9  95.7  98.1 
100.0  % 100.0  % 100.0  %
NIW by Purchase vs. Refinance
Three Months Ended
March 31, 2023 December 31, 2022 March 31, 2022
Purchase 98.6  % 98.9  % 94.1  %
Refinance 1.4  1.1  5.9 
100.0  % 100.0  % 100.0  %



Exhibit E
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force
Portfolio by Credit Score
IIF by FICO score March 31, 2023 December 31, 2022 March 31, 2022
($ in thousands)
>=760 $ 94,560,292  40.8  % $ 93,389,066  41.1  % $ 85,707,070  41.4  %
740-759 39,870,193  17.2  38,842,311  17.2  35,048,891  17.0 
720-739 35,950,319  15.5  34,981,632  15.4  31,180,765  15.1 
700-719 30,103,007  13.0  29,146,543  12.8  26,040,114  12.6 
680-699 19,338,187  8.4  18,859,824  8.3  16,847,202  8.1 
<=679 11,715,419  5.1  11,842,679  5.2  12,018,954  5.8 
Total $ 231,537,417  100.0  % $ 227,062,055  100.0  % $ 206,842,996  100.0  %
Weighted average credit score 746  746  746 
Gross RIF by FICO score March 31, 2023 December 31, 2022 March 31, 2022
($ in thousands)
>=760 $ 24,613,214  40.4  % $ 24,152,726  40.8  % $ 21,707,751  41.1  %
740-759 10,612,582  17.4  10,255,195  17.3  9,041,350  17.1 
720-739 9,602,368  15.8  9,276,750  15.6  8,091,445  15.3 
700-719 8,017,430  13.2  7,696,965  13.0  6,724,288  12.7 
680-699 5,126,581  8.4  4,963,470  8.4  4,338,206  8.2 
<=679 2,907,804  4.8  2,931,383  4.9  2,944,945  5.6 
Total $ 60,879,979  100.0  % $ 59,276,489  100.0  % $ 52,847,985  100.0  %
Portfolio by LTV
IIF by LTV March 31, 2023 December 31, 2022 March 31, 2022
($ in thousands)
85.00% and below $ 23,502,232  10.2  % $ 24,454,468  10.8  % $ 26,057,055  12.6  %
85.01% to 90.00% 63,478,244  27.3  63,436,445  27.8  59,113,908  28.6 
90.01% to 95.00% 112,184,833  48.5  107,932,064  47.6  92,460,810  44.7 
95.01% and above 32,372,108  14.0  31,239,078  13.8  29,211,223  14.1 
Total $ 231,537,417  100.0  % $ 227,062,055  100.0  % $ 206,842,996  100.0  %
Weighted average LTV 92  % 92  % 92  %
Gross RIF by LTV March 31, 2023 December 31, 2022 March 31, 2022
($ in thousands)
85.00% and below $ 2,793,895  4.6  % $ 2,903,877  4.9  % $ 3,062,878  5.8  %
85.01% to 90.00% 15,529,427  25.5  15,477,031  26.1  14,288,854  27.0 
90.01% to 95.00% 32,929,489  54.1  31,642,669  53.4  26,960,457  51.0 
95.01% and above 9,627,168  15.8  9,252,912  15.6  8,535,796  16.2 
Total $ 60,879,979  100.0  % $ 59,276,489  100.0  % $ 52,847,985  100.0  %
Portfolio by Loan Amortization Period
IIF by Loan Amortization Period March 31, 2023 December 31, 2022 March 31, 2022
($ in thousands)
FRM 30 years and higher $ 224,230,607  96.8  % $ 219,416,408  96.7  % $ 198,658,948  96.1  %
FRM 20-25 years 2,364,623  1.0  2,601,108  1.1  3,365,533  1.6 
FRM 15 years 2,214,448  1.0  2,552,931  1.1  3,580,416  1.7 
ARM 5 years and higher 2,727,739  1.2  2,491,608  1.1  1,238,099  0.6 
Total $ 231,537,417  100.0  % $ 227,062,055  100.0  % $ 206,842,996  100.0  %



Exhibit F
Essent Group Ltd. and Subsidiaries
Supplemental Information
Other Risk in Force
2023 2022
($ in thousands) March 31 December 31 September 30 June 30 March 31
GSE and other risk share (1):
Risk in Force $ 2,098,033  $ 2,030,571  $ 2,026,895  $ 1,898,364  $ 1,888,437 
Reserve for losses and LAE $ 65  $ 74  $ 102  $ 144  $ 254 
Weighted average credit score 749  749  748  748  748 
Weighted average LTV 83  % 83  % 84  % 84  % 84  %
(1) GSE and other risk share includes GSE risk share and other reinsurance transactions. Essent Reinsurance Ltd. ("Essent Re") provides insurance or reinsurance relating to the risk in force on loans in reference pools acquired by Freddie Mac and Fannie Mae.




Exhibit G
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Vintage Data
March 31, 2023
Insurance in Force
Year Original
Insurance
Written
($ in thousands)
Remaining
Insurance
in Force
($ in thousands)
% Remaining of Original
Insurance
Number of Policies in Force Weighted Average Coupon % Purchase >90% LTV >95% LTV FICO < 700 FICO >= 760 Incurred Loss Ratio (Inception to Date) (1) Number of Loans in Default Percentage of Loans in Default
2010 - 2014 $ 60,668,851  $ 1,970,588  3.2  % 12,429  4.32  % 76.7  % 67.7  % 6.1  % 15.0  % 43.0  % 2.6  % 469  3.77  %
2015 26,193,656  1,774,450  6.8  10,695  4.19  85.1  76.3  4.4  17.4  39.6  2.7  384  3.59 
2016 34,949,319  3,808,006  10.9  21,772  3.88  88.3  76.6  11.0  16.2  42.4  2.6  642  2.95 
2017 43,858,322  5,637,892  12.9  33,053  4.27  91.2  69.7  20.0  20.2  38.0  3.8  1,251  3.78 
2018 47,508,525  6,439,876  13.6  35,612  4.79  94.4  69.7  25.3  21.6  32.8  5.3  1,593  4.47 
2019 63,569,183  14,135,010  22.2  66,304  4.22  87.7  67.2  24.1  18.7  35.6  5.5  1,957  2.95 
2020 107,944,065  55,661,138  51.6  209,325  3.18  66.6  54.8  12.4  10.7  45.6  4.2  2,594  1.24 
2021 84,218,250  69,593,624  82.6  223,703  3.08  85.0  61.2  14.8  13.9  40.4  7.8  2,743  1.23 
2022 63,061,262  59,703,096  94.7  168,003  5.07  97.7  64.9  11.0  12.7  39.9  17.4  1,131  0.67 
2023 (through March 31) 12,893,789  12,813,737  99.4  34,855  6.24  98.6  71.8  14.1  11.2  37.4  3.1  0.03 
Total $ 544,865,222  $ 231,537,417  42.5  815,751  3.97  85.2  62.4  14.0  13.4  40.8  4.4  12,773  1.57 
(1) Incurred loss ratio is calculated by dividing the sum of case reserves and cumulative amount paid for claims by cumulative net premiums earned.




Exhibit H
Essent Group Ltd. and Subsidiaries
Supplemental Information
Reinsurance Vintage Data
March 31, 2023
($ in thousands)
Excess of Loss Reinsurance Original
Reinsurance in Force
Remaining
Reinsurance in Force
Earned Premiums Ceded
Year Remaining
Insurance
in Force
Remaining
Risk
in Force
ILN (1) Other Reinsurance (2) Total ILN Other Reinsurance Total Losses
Ceded
to Date
Original
First Layer
Retention
Remaining
First Layer
Retention
Year-to-Date Reduction in PMIERs Minimum Required
Assets (3)
2017 $ 5,511,131  $ 1,450,432  $ 424,412  $ 165,167  $ 589,579  $ —  $ 70,895  $ 70,895  $ —  $ 678,283  $ 421,003  (9) $ 2,136  $ — 
2018 6,349,474  1,644,287  473,184  118,650  591,834  325,537  76,144  401,681  —  253,643  248,221  4,113  — 
2019 (4)
7,859,217  2,029,598  495,889  55,102  550,991  395,889  43,991  439,880  —  215,605  214,485  2,691  — 
2020 & 2021 (5)
38,168,321  9,652,777  557,911  —  557,911  414,005  —  414,005  —  278,956  278,909  3,195  326,919 
2021 (6)
40,543,749  10,825,130  439,407  —  439,407  399,786  —  399,786  —  279,415  279,400  4,153  363,292 
2021 & 2022 (7)
74,276,338  19,998,840  —  141,992  141,992  —  141,992  141,992  —  507,114  507,114  1,553  138,375 
2021 & 2022 (8)
33,357,208  8,966,697  237,868  —  237,868  237,868  —  237,868  —  303,761  303,761  4,215  218,839 
Total $ 206,065,438  $ 54,567,761  $ 2,628,671  $ 480,911  $ 3,109,582  $ 1,773,085  $ 333,022  $ 2,106,107  $ —  $ 2,289,964  $ 2,025,706  (10) $ 22,276  (11) $ 1,047,425 
Quota Share Reinsurance
Losses Ceded Ceding Commission Earned Premiums Ceded
Year Ceding Percentage Remaining
Insurance
in Force
Remaining
Risk
in Force
Remaining Ceded Insurance in Force Remaining Ceded Risk in Force Year-to-Date Year-to-Date Year-to-Date Reduction in PMIERs Minimum Required
Assets (3)
2019 & 2020 (12) $ 61,601,698  $ 15,757,097  $ 13,706,657  $ 3,467,883  $ (729) $ 2,927  $ 4,686  $ 210,467 
2022 20% 59,645,799  16,099,874  11,929,160  3,219,975  2,493  1,979  6,253  228,069 
2023 17.5% 12,796,821  3,524,010  2,559,364  616,702  29  166  376  43,519 
Total $ 134,044,318  $ 35,380,981  $ 28,195,181  $ 7,304,560  $ 1,793  $ 5,072  $ 11,315  $ 482,055 
(1) Reinsurance provided by unaffiliated special purpose insurers through the issuance of mortgage insurance-linked notes ("ILNs").
(2) Reinsurance provided by panels of reinsurers.
(3) Represents the reduction in Essent Guaranty, Inc.'s Minimum Required Assets based on our interpretation of the PMIERs.
(4) Reinsurance coverage on new insurance written from January 1, 2019 through August 31, 2019.
(5) Reinsurance coverage on new insurance written from August 1, 2020 through March 31, 2021.
(6) Reinsurance coverage on new insurance written from April 1, 2021 through September 30, 2021.
(7) Reinsurance coverage on 20% of all eligible policies written from October 1, 2021 through December 31, 2022.
(8) Reinsurance coverage on new insurance written from October 1, 2021 through July 31, 2022.
(9) The original and remaining first layer retention is associated with reinsurance provided by a panel of reinsurers. Amounts reported in prior periods reflected the retention associated with an ILN that is no longer outstanding as of March 31, 2023.
(10) The total remaining first layer retention differs from the sum of the individual reinsurance transactions as a result of overlapping coverage between certain transactions.
(11) The total ceded premium differs from the sum of the individual reinsurance transactions as a result of ILN's that ceded premiums during 2023 but are no longer outstanding as of March 31, 2023.
(12) Reinsurance coverage on 40% of eligible single premium policies and 20% of all other eligible policies written from September 1, 2019 through December 31, 2020.



Exhibit I
Essent Group Ltd. and Subsidiaries
Supplemental Information
Portfolio Geographic Data
IIF by State
March 31, 2023 December 31, 2022 March 31, 2022
CA 13.2  % 13.2  % 13.2  %
TX 10.5  10.4  10.0 
FL 10.4  10.2  9.9 
CO 4.2  4.2  4.1 
AZ 3.6  3.5  3.3 
WA 3.4  3.4  3.6 
GA 3.2  3.2  3.1 
IL 3.0  3.1  3.3 
VA 3.0  3.0  3.1 
NJ 2.9  3.0  3.1 
All Others 42.6  42.8  43.3 
Total 100.0  % 100.0  % 100.0  %
Gross RIF by State
March 31, 2023 December 31, 2022 March 31, 2022
CA 13.0  % 13.0  % 13.1  %
TX 10.8  10.7  10.4 
FL 10.7  10.5  10.2 
CO 4.1  4.1  4.0 
AZ 3.7  3.6  3.4 
WA 3.4  3.3  3.6 
GA 3.3  3.2  3.2 
IL 2.9  3.0  3.2 
VA 2.9  3.0  3.0 
NJ 2.8  2.9  3.0 
All Others 42.4  42.7  42.9 
Total 100.0  % 100.0  % 100.0  %




Exhibit J
Essent Group Ltd. and Subsidiaries
Supplemental Information
Rollforward of Defaults and Reserve for Losses and LAE
U.S. Mortgage Insurance Portfolio
Rollforward of Insured Loans in Default
Three Months Ended
2023 2022
March 31 December 31 September 30 June 30 March 31
Beginning default inventory 13,433  12,435  12,707  14,923  16,963 
Plus: new defaults (A)
7,015  7,505  6,448  5,495  6,188 
Less: cures (7,574) (6,425) (6,642) (7,639) (8,167)
Less: claims paid (94) (73) (68) (65) (55)
Less: rescissions and denials, net (7) (9) (10) (7) (6)
Ending default inventory 12,773  13,433  12,435  12,707  14,923 
(A) New defaults remaining as of March 31, 2023
4,755  2,897  1,658  990  540 
        Cure rate (1)
32  % 61  % 74  % 82  % 91  %
Total amount paid for claims (in thousands) $ 1,959  $ 1,441  $ 1,261  $ 1,137  $ 826 
Average amount paid per claim (in thousands) $ 21  $ 20  $ 19  $ 17  $ 15 
Severity 59  % 46  % 47  % 50  % 35  %
Rollforward of Reserve for Losses and LAE
Three Months Ended
2023 2022
($ in thousands) March 31 December 31 September 30 June 30 March 31
Reserve for losses and LAE at beginning of period $ 216,390  $ 212,392  $ 209,829  $ 292,818  $ 406,096 
Less: Reinsurance recoverables 14,618  13,244  13,657  19,335  25,940 
Net reserve for losses and LAE at beginning of period 201,772  199,148  196,172  273,483  380,156 
Add provision for losses and LAE occurring in:
Current period 32,693  36,141  20,144  18,720  24,346 
Prior years (32,864) (32,012) (15,850) (94,809) (130,114)
Incurred losses and LAE during the period (171) 4,129  4,294  (76,089) (105,768)
Deduct payments for losses and LAE occurring in:
Current period —  113  30  80 
Prior years 2,001  1,392  1,288  1,142  904 
Loss and LAE payments during the period 2,001  1,505  1,318  1,222  905 
Net reserve for losses and LAE at end of period 199,600  201,772  199,148  196,172  273,483 
Plus: Reinsurance recoverables 16,357  14,618  13,244  13,657  19,335 
Reserve for losses and LAE at end of period $ 215,957  $ 216,390  $ 212,392  $ 209,829  $ 292,818 
(1) The cure rate is calculated by dividing new defaults remaining as of the reporting date by the original number of new defaults reported in the quarterly period and subtracting that percentage from 100%.



Exhibit K
Essent Group Ltd. and Subsidiaries
Supplemental Information
Detail of Reserves by Default Delinquency
U.S. Mortgage Insurance Portfolio
March 31, 2023
Number of
Policies in
Default
Percentage of
Policies in
Default
 Amount of Reserves Percentage of Reserves  Defaulted RIF Reserves as a Percentage of
Defaulted RIF
($ in thousands)
Missed Payments:
Three payments or less 5,366  42  % $ 31,080  16  % $ 366,993  %
Four to eleven payments 5,106  40  78,125  39  363,299  22 
Twelve or more payments 2,188  17  85,517  43  130,520  66 
Pending claims 113  4,386  5,004  88 
Total case reserves 12,773  100  % 199,108  100  % $ 865,816  23 
IBNR 14,933 
LAE 1,916 
Total reserves for losses and LAE $ 215,957 
Average reserve per default:
Case $ 15.6 
Total $ 16.9 
Default Rate 1.57%
December 31, 2022
Number of
Policies in
Default
Percentage of
Policies in
Default
 Amount of Reserves Percentage of Reserves  Defaulted RIF Reserves as a Percentage of
Defaulted RIF
($ in thousands)
Missed Payments:
Three payments or less 6,154  46  % $ 32,242  16  % $ 411,624  %
Four to eleven payments 4,684  35  65,071  33  317,417  21 
Twelve or more payments 2,474  18  98,291  49  147,247  67 
Pending claims 121  3,815  4,860  78 
Total case reserves 13,433  100  % 199,419  100  % $ 881,148  23 
IBNR 14,956 
LAE 2,015 
Total reserves for losses and LAE $ 216,390 
Average reserve per default:
Case $ 14.8 
Total $ 16.1 
Default Rate 1.66%
March 31, 2022
Number of
Policies in
Default
Percentage of
Policies in
Default
 Amount of Reserves Percentage of Reserves  Defaulted RIF Reserves as a Percentage of
Defaulted RIF
($ in thousands)
Missed Payments:
Three payments or less 4,338  29  % $ 21,348  % $ 269,069  %
Four to eleven payments 4,971  33  64,332  24  312,976  21 
Twelve or more payments 5,540  37  181,859  67  347,926  52 
Pending claims 74  2,753  3,341  82 
Total case reserves 14,923  100  % 270,292  100  % $ 933,312  29 
IBNR 20,272 
LAE 2,254 
Total reserves for losses and LAE $ 292,818 
Average reserve per default:
Case $ 18.1 
Total $ 19.6 
Default Rate 1.93%





Exhibit L
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investments Available for Sale
Investments Available for Sale by Asset Class
Asset Class March 31, 2023 December 31, 2022
($ in thousands) Fair Value Percent Fair Value Percent
U.S. Treasury securities $ 475,784  9.6  % $ 556,438  11.7  %
U.S. agency securities 12,690  0.3  49,058  1.0 
U.S. agency mortgage-backed securities 850,124  17.2  783,743  16.5 
Municipal debt securities 609,010  12.3  602,690  12.8 
Non-U.S. government securities 63,018  1.3  62,399  1.3 
Corporate debt securities 1,462,596  29.5  1,414,321  29.8 
Residential and commercial mortgage securities 542,013  10.9  511,824  10.8 
Asset-backed securities 648,109  13.1  624,561  13.2 
Money market funds 286,692  5.8  136,591  2.9 
Total investments available for sale $ 4,950,036  100.0  % $ 4,741,625  100.0  %
Investments Available for Sale by Credit Rating
Rating (1)
March 31, 2023 December 31, 2022
($ in thousands) Fair Value Percent Fair Value Percent
Aaa $ 2,152,791  46.1  % $ 2,122,599  46.2  %
Aa1 106,131  2.3  111,262  2.4 
Aa2 329,046  7.1  325,241  7.1 
Aa3 233,021  5.0  232,500  5.0 
A1 407,348  8.7  396,095  8.6 
A2 388,296  8.3  410,163  8.9 
A3 281,073  6.0  268,928  5.8 
Baa1 246,921  5.3  236,793  5.1 
Baa2 245,523  5.3  221,308  4.8 
Baa3 175,828  3.8  187,117  4.1 
Below Baa3 97,366  2.1  93,028  2.0 
Total (2)
$ 4,663,344  100.0  % $ 4,605,034  100.0  %
(1) Based on ratings issued by Moody's, if available. S&P or Fitch rating utilized if Moody's not available.
(2) Excludes $286,692 and $136,591 of money market funds at March 31, 2023 and December 31, 2022, respectively.
Investments Available for Sale by Duration and Book Yield
Effective Duration March 31, 2023 December 31, 2022
($ in thousands) Fair Value Percent Fair Value Percent
< 1 Year $ 1,297,860  26.2  % $ 1,245,839  26.3  %
1 to < 2 Years 517,407  10.5  534,038  11.3 
2 to < 3 Years 416,003  8.4  511,701  10.8 
3 to < 4 Years 586,055  11.8  525,683  11.1 
4 to < 5 Years 438,784  8.9  400,540  8.4 
5 or more Years 1,693,927  34.2  1,523,824  32.1 
Total investments available for sale $ 4,950,036  100.0  % $ 4,741,625  100.0  %
Pre-tax investment income yield:
Three months ended 3.40  % 3.03  %
Holding company net cash and investments available for sale:
($ in thousands)
As of March 31, 2023 $ 723,050 
As of December 31, 2022 $ 685,178 



Exhibit M
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance Company Capital
2023 2022
March 31 December 31 September 30 June 30 March 31
($ in thousands)
U.S. Mortgage Insurance Subsidiaries:
Combined statutory capital (1)
$ 3,207,102  $ 3,178,151  $ 3,128,681  $ 3,062,438  $ 3,058,880 
Combined net risk in force (2)
$ 33,038,825  $ 32,265,701  $ 31,736,095  $ 31,221,406  $ 30,331,197 
Risk-to-capital ratios: (3)
Essent Guaranty, Inc. 10.6:1 10.5:1 10.5:1 10.6:1 10.3:1
Essent Guaranty of PA, Inc. 0.5:1 0.6:1 0.6:1 0.6:1 0.7:1
Combined (4)
10.3:1 10.2:1 10.1:1 10.2:1 9.9:1
Essent Guaranty, Inc. PMIERs Data (5):
Available Assets $ 3,226,436  $ 3,191,047  $ 3,147,545  $ 3,120,098  $ 3,194,939 
Minimum Required Assets 1,917,769  1,832,363  1,759,182  1,869,524  1,840,069 
PMIERs excess Available Assets $ 1,308,667  $ 1,358,684  $ 1,388,363  $ 1,250,574  $ 1,354,870 
PMIERs sufficiency ratio (6)
168  % 174  % 179  % 167  % 174  %
Essent Reinsurance Ltd.:
Stockholder's equity (GAAP basis) $ 1,573,013  $ 1,478,772  $ 1,397,287  $ 1,380,067  $ 1,330,840 
Net risk in force (2)
$ 20,305,111  $ 19,454,046  $ 18,694,500  $ 17,758,801  $ 16,527,587 
(1) Combined statutory capital equals the sum of statutory capital of Essent Guaranty, Inc. plus Essent Guaranty of PA, Inc., after eliminating the impact of intercompany transactions. Statutory capital is computed based on accounting practices prescribed or permitted by the Pennsylvania Insurance Department and the National Association of Insurance Commissioners Accounting Practices and Procedures Manual.
(2) Net risk in force represents total risk in force, net of reinsurance ceded and net of exposures on policies for which loss reserves have been established.
(3) The risk-to-capital ratio is calculated as the ratio of net risk in force to statutory capital.
(4) The combined risk-to-capital ratio equals the sum of the net risk in force of Essent Guaranty, Inc. and Essent Guaranty of PA, Inc. divided by the combined statutory capital.
(5) Data is based on our interpretation of the PMIERs as of the dates indicated.
(6) PMIERs sufficiency ratio is calculated by dividing Available Assets by Minimum Required Assets.