株探米国株
日本語 英語
エドガーで原本を確認する
0001448893false00014488932023-11-022023-11-02

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): November 2, 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 November 2, 2023, Essent Group Ltd. (the “Company”) issued a press release announcing its financial results for the quarter ended September 30, 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 November 2, 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: November 2, 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 a93023financialsupplement.htm EX-99.1 Document

Exhibit 99.1

Essent Group Ltd. Announces Third Quarter 2023 Results and Declares Quarterly Dividend
HAMILTON, Bermuda--(BUSINESS WIRE)--November 2, 2023--Essent Group Ltd. (NYSE: ESNT) today reported net income for the quarter ended September 30, 2023 of $178.0 million or $1.66 per diluted share, compared to $178.1 million or $1.66 per diluted share for the quarter ended September 30, 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 December 11, 2023, to shareholders of record on December 1, 2023.
“We are pleased with our third quarter 2023 financial results, as we continue to generate high quality earnings and robust returns,” said Mark A. Casale, Chairman and Chief Executive Officer. “The credit quality of our portfolio remains strong. Higher interest rates have translated to higher portfolio persistency and increased investment income, supporting our revenues and growth in book value per share.”
Financial Highlights:
•New insurance written for the third quarter of 2023 was $12.5 billion, compared to $13.5 billion in the second quarter of 2023 and $17.1 billion in the third quarter of 2022.

•Insurance in force as of September 30, 2023 was $238.7 billion, compared to $235.6 billion as of June 30, 2023 and $222.5 billion as of September 30, 2022.

•Net investment income for the third quarter of 2023 was $47.1 million, up 44% from the third quarter of 2022. For the nine months ended September 30, 2023, net investment income was $135.6 million, up 57% from the comparable period in 2022.

•On July 1, 2023, Essent Group Ltd. completed its previously announced acquisition of Agents National Title Holding Company and Boston National Holdings LLC for $92.6 million.

•On August 8, 2023, Essent closed its 9th insurance-linked note transaction, Radnor Re 2023-1, which provides $281.5 million of collateralized reinsurance coverage for NIW from August 2022 through June 2023.

•In October 2023, the Board approved a share repurchase plan that authorizes the Company to repurchase $250 million of common shares in the open market between January 1, 2024 and December 31, 2025.


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 serves the housing finance industry by offering private mortgage insurance, reinsurance, risk management products and title insurance and settlement services to mortgage lenders, borrowers, and investors to support homeownership. Additional information regarding Essent may be found at www.essentgroup.com.

Source: Essent Group Ltd.



Essent Group Ltd. and Subsidiaries
Financial Results and Supplemental Information (Unaudited)
Quarter Ended September 30, 2023
Exhibit A Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Exhibit B Condensed Consolidated Balance Sheets (Unaudited)
Exhibit C Consolidated Historical Quarterly Data
Exhibit D U.S Mortgage Insurance Portfolio Historical Quarterly Data
Exhibit E New Insurance Written - U.S. Mortgage Insurance Portfolio
Exhibit F Insurance in Force and Risk in Force - U.S. Mortgage Insurance Portfolio
Exhibit G Other Risk in Force
Exhibit H U.S. Mortgage Insurance Portfolio Vintage Data
Exhibit I U.S. Mortgage Insurance Portfolio Reinsurance Vintage Data
Exhibit J U.S. Mortgage Insurance Portfolio Geographic Data
Exhibit K Rollforward of Defaults and Reserve for Losses and LAE
Exhibit L Detail of Reserves by Default Delinquency
Exhibit M Investments Available for Sale
Exhibit N U.S. Mortgage Insurance Company Capital
Exhibit O Loss, Expense and Combined Ratios and Reconciliation of Non-GAAP Financial Measures




Exhibit A
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Statements of Comprehensive Income (Unaudited)
Three Months Ended September 30, Nine Months Ended September 30,
(In thousands, except per share amounts) 2023 2022 2023 2022
Revenues:
Direct premiums written $ 270,868  $ 239,773  $ 759,526  $ 692,687 
Ceded premiums (30,294) (30,543) (103,431) (73,384)
Net premiums written 240,574  209,230  656,095  619,303 
Decrease in unearned premiums 6,231  (1,296) 15,197  15,972 
Net premiums earned 246,805  207,934  671,292  635,275 
Net investment income 47,072  32,594  135,558  86,613 
Realized investment losses, net (235) 175  (2,312) (7,648)
(Loss) income from other invested assets (3,143) 9,617  (10,697) 36,275 
Other income 5,609  11,447  18,641  20,272 
Total revenues 296,108  261,767  812,482  770,787 
Losses and expenses:
Provision (benefit) for losses and LAE 10,822  4,252  11,902  (178,805)
Other underwriting and operating expenses 54,814  42,144  145,183  124,838 
Premiums retained by agents 13,175  —  13,175  — 
Interest expense 7,854  4,450  22,184  9,563 
Total losses and expenses 86,665  50,846  192,444  (44,404)
Income before income taxes 209,443  210,921  620,038  815,191 
Income tax expense 31,484  32,870  99,019  131,204 
Net income $ 177,959  $ 178,051  $ 521,019  $ 683,987 
Earnings per share:
Basic $ 1.68  $ 1.67  $ 4.90  $ 6.37 
Diluted 1.66  1.66  4.86  6.35 
Weighted average shares outstanding:
Basic 105,979  106,870  106,387  107,314 
Diluted 107,025  107,337  107,232  107,732 
Net income $ 177,959  $ 178,051  $ 521,019  $ 683,987 
Other comprehensive income (loss):
Change in unrealized depreciation of investments (76,248) (137,010) (53,593) (474,284)
Total other comprehensive loss (76,248) (137,010) (53,593) (474,284)
Comprehensive income $ 101,711  $ 41,041  $ 467,426  $ 209,703 



Exhibit B
Essent Group Ltd. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
September 30, December 31,
(In thousands, except per share amounts) 2023 2022
Assets
Investments
Fixed maturities available for sale, at fair value $ 4,241,757  $ 4,489,598 
Short-term investments available for sale, at fair value 755,931  252,027 
Total investments available for sale 4,997,688  4,741,625 
Other invested assets 272,619  257,941 
Total investments 5,270,307  4,999,566 
Cash 96,779  81,240 
Accrued investment income 36,651  33,162 
Accounts receivable 68,332  57,399 
Deferred policy acquisition costs 9,375  9,910 
Property and equipment 40,710  19,571 
Prepaid federal income tax 461,386  418,460 
Goodwill and intangible assets, net 64,271  — 
Other assets 46,389  104,489 
Total assets $ 6,094,200  $ 5,723,797 
Liabilities and Stockholders' Equity
Liabilities
Reserve for losses and LAE $ 241,333  $ 216,464 
Unearned premium reserve 147,712  162,887 
Net deferred tax liability 329,721  356,810 
Credit facility borrowings, net of deferred costs 421,656  420,864 
Other accrued liabilities 145,771  104,463 
Total liabilities 1,286,193  1,261,488 
Commitments and contingencies
Stockholders' Equity
Common shares, $0.015 par value:
Authorized - 233,333; issued and outstanding - 106,887 shares in 2023 and 107,683 shares in 2022 1,603  1,615 
Additional paid-in capital 1,309,717  1,350,377 
Accumulated other comprehensive loss (436,383) (382,790)
Retained earnings 3,933,070  3,493,107 
Total stockholders' equity 4,808,007  4,462,309 
Total liabilities and stockholders' equity $ 6,094,200  $ 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
Consolidated Historical Quarterly Data
2023 2022
Selected Income Statement Data September 30 June 30 March 31 December 31 September 30
(In thousands, except per share amounts)
Revenues:
Net premiums earned:
U.S. Mortgage Insurance Portfolio $ 209,351  $ 195,502  $ 196,565  $ 192,670  $ 194,272 
GSE and other risk share 16,850  17,727  14,693  14,582  13,662 
Title insurance 20,604  —  —  —  — 
Net premiums earned 246,805  213,229  211,258  207,252  207,934 
Net investment income 47,072  45,250  43,236  37,796  32,594 
Realized investment (losses) gains, net (235) (1,589) (488) (5,524) 175 
(Loss) income from other invested assets (3,143) (4,852) (2,702) (7,599) 9,617 
Other income (loss) (1)
5,609  8,090  4,942  (1,888) 11,447 
Total revenues 296,108  260,128  256,246  230,037  261,767 
Losses and expenses:
Provision (benefit) for losses and LAE 10,822  1,260  (180) 4,101  4,252 
Other underwriting and operating expenses 54,814  42,174  48,195  46,895  42,144 
Premiums retained by agents 13,175  —  —  —  — 
Interest expense 7,854  7,394  6,936  6,045  4,450 
Total losses and expenses 86,665  50,828  54,951  57,041  50,846 
Income before income taxes 209,443  209,300  201,295  172,996  210,921 
Income tax expense (2)
31,484  37,067  30,468  25,630  32,870 
Net income $ 177,959  $ 172,233  $ 170,827  $ 147,366  $ 178,051 
Earnings per share:
   Basic $ 1.68  $ 1.62  $ 1.60  $ 1.38  $ 1.67 
   Diluted 1.66  1.61  1.59  1.37  1.66 
Weighted average shares outstanding:
   Basic 105,979  106,249  106,943  106,881  106,870 
   Diluted 107,025  107,093  107,585  107,419  107,337 
Book value per share $ 44.98  $ 44.24  $ 43.18  $ 41.44  $ 39.87 
Return on average equity (annualized) 14.9  % 14.7  % 15.0  % 13.5  % 16.6  %
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)
7.07  % 6.87  % 6.52  % 6.02  % 4.39  %
Debt-to-capital 8.12  % 8.24  % 8.38  % 8.70  % 9.01  %
(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 September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022, and September 30, 2022 was ($898), $2,726, ($368), ($6,515), and $5,177, respectively.
(2) Income tax expense for the quarters ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022 and September 30, 2022 includes ($763), $(888), ($368), ($4,122), and $2,925 respectively, of discrete tax (benefit) expense associated with realized and unrealized gains and losses. Income tax expense for the quarter ended June 30, 2023 also includes $5,295 of net discrete tax expense associated with prior year tax returns.



Exhibit D
Essent Group Ltd. and Subsidiaries
Supplemental Information
U.S Mortgage Insurance Portfolio Historical Quarterly Data
2023 2022
Other Data: September 30 June 30 March 31 December 31 September 30
($ in thousands)
U.S. Mortgage Insurance Portfolio
Flow:
New insurance written $ 12,505,823  $ 13,498,080  $ 12,893,789  $ 13,011,432  $ 17,112,017 
New risk written 3,458,467  3,726,513  3,548,015  3,522,726  4,570,699 
Bulk:
New insurance written $ —  $ —  $ —  $ —  $ — 
New risk written —  —  —  —  — 
Total:
New insurance written $ 12,505,823  $ 13,498,080  $ 12,893,789  $ 13,011,432  $ 17,112,017 
New risk written $ 3,458,467  $ 3,726,513  $ 3,548,015  $ 3,522,726  $ 4,570,669 
Average insurance in force $ 237,270,093  $ 233,484,941  $ 228,885,174  $ 224,840,675  $ 219,280,350 
Insurance in force (end of period) $ 238,661,612  $ 235,649,884  $ 231,537,417  $ 227,062,055  $ 222,542,569 
Gross risk in force (end of period) (1)
$ 63,605,057  $ 62,403,400  $ 60,879,979  $ 59,276,489  $ 57,743,091 
Risk in force (end of period) $ 53,920,308  $ 53,290,643  $ 51,469,312  $ 49,903,626  $ 48,690,571 
Policies in force 825,248  821,690  815,751  808,596  800,745 
Weighted average coverage (2)
26.7  % 26.5  % 26.3  % 26.1  % 25.9  %
Annual persistency 86.6  % 85.8  % 84.4  % 82.1  % 77.9  %
Loans in default (count) 13,391  12,480  12,773  13,433  12,435 
Percentage of loans in default 1.62  % 1.52  % 1.57  % 1.66  % 1.55  %
U.S. Mortgage Insurance Portfolio premium rate:
   Base average premium rate (3)
0.40  % 0.40  % 0.40  % 0.40  % 0.40  %
   Single premium cancellations (4)
—  % —  % —  % —  % 0.01  %
  Gross average premium rate 0.40  % 0.40  % 0.40  % 0.40  % 0.41  %
  Ceded premiums (0.05  %) (0.07  %) (0.06  %) (0.06  %) (0.06  %)
    Net average premium rate 0.35  % 0.33  % 0.34  % 0.34  % 0.35  %
(1) Gross risk in force includes risk ceded under third-party reinsurance.
(2) Weighted average coverage is calculated by dividing end of period gross risk in force by end of period insurance in force.
(3) Base average premium rate is calculated by dividing annualized base premiums earned by average insurance in force for the period.
(4) 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 E
Essent Group Ltd. and Subsidiaries
Supplemental Information - U.S. Mortgage Insurance Portfolio
New Insurance Written: Flow
NIW by Credit Score
Three Months Ended Nine Months Ended
September 30, 2023 September 30, 2022 September 30, 2023 September 30, 2022
($ in thousands)
>=760 $ 5,212,343  41.8  % $ 6,976,123  40.8  % $ 15,473,191  39.8  % $ 20,942,108  41.8  %
740-759 2,205,066  17.6  2,965,115  17.3  7,031,821  18.1  8,499,739  17.0 
720-739 1,911,320  15.3  2,788,573  16.3  6,310,564  16.2  7,885,166  15.8 
700-719 1,867,510  14.9  2,277,251  13.3  5,892,704  15.1  6,452,721  12.9 
680-699 891,471  7.1  1,476,982  8.6  3,024,347  7.8  4,409,944  8.8 
<=679 418,113  3.3  627,973  3.7  1,165,065  3.0  1,859,956  3.7 
Total $ 12,505,823  100.0  % $ 17,112,017  100.0  % $ 38,897,692  100.0  % $ 50,049,634  100.0  %
Weighted average credit score 747  746  746  747 
NIW by LTV
Three Months Ended Nine Months Ended
September 30, 2023 September 30, 2022 September 30, 2023 September 30, 2022
($ in thousands)
85.00% and below $ 849,250  6.7  % $ 1,618,912  9.5  % $ 2,801,011  7.2  % $ 4,556,205  9.1  %
85.01% to 90.00% 2,445,924  19.6  4,753,686  27.8  7,951,062  20.4  13,657,345  27.3 
90.01% to 95.00% 6,614,050  52.9  9,171,095  53.5  21,383,696  55.0  26,461,665  52.9 
95.01% and above 2,596,599  20.8  1,568,324  9.2  6,761,923  17.4  5,374,419  10.7 
Total $ 12,505,823  100.0  % $ 17,112,017  100.0  % $ 38,897,692  100.0  % $ 50,049,634  100.0  %
Weighted average LTV 93  % 93  % 93  % 93  %
NIW by Product
Three Months Ended Nine Months Ended
September 30, 2023 September 30, 2022 September 30, 2023 September 30, 2022
Single Premium policies 2.8  % 8.2  % 3.8  % 5.9  %
Monthly Premium policies 97.2  91.8  96.2  94.1 
100.0  % 100.0  % 100.0  % 100.0  %
NIW by Purchase vs. Refinance
Three Months Ended Nine Months Ended
September 30, 2023 September 30, 2022 September 30, 2023 September 30, 2022
Purchase 99.0  % 98.7  % 98.8  % 97.2  %
Refinance 1.0 1.3  1.2 2.8 
100.0  % 100.0  % 100.0  % 100.0  %



Exhibit F
Essent Group Ltd. and Subsidiaries
Supplemental Information
Insurance in Force and Risk in Force - U.S. Mortgage Insurance Portfolio
Portfolio by Credit Score
IIF by FICO score September 30, 2023 June 30, 2023 September 30, 2022
($ in thousands)
>=760 $ 97,027,348  40.7  % $ 95,925,520  40.8  % $ 92,309,692  41.5  %
740-759 41,362,480  17.3  40,733,799  17.3  37,821,201  17.0 
720-739 37,297,809  15.6  36,791,104  15.6  33,910,646  15.2 
700-719 31,674,346  13.3  30,970,132  13.1  28,263,518  12.7 
680-699 19,850,176  8.3  19,667,866  8.3  18,351,570  8.2 
<=679 11,449,453  4.8  11,561,463  4.9  11,885,942  5.4 
Total $ 238,661,612  100.0  % $ 235,649,884  100.0  % $ 222,542,569  100.0  %
Weighted average credit score 746  746  746 
Gross RIF by FICO score September 30, 2023 June 30, 2023 September 30, 2022
($ in thousands)
>=760 $ 25,594,262  40.1  % $ 25,138,762  40.3  % $ 23,743,335  41.1  %
740-759 11,165,727  17.6  10,922,780  17.5  9,920,331  17.2 
720-739 10,090,889  15.9  9,896,425  15.9  8,934,327  15.5 
700-719 8,568,811  13.5  8,319,353  13.3  7,412,542  12.8 
680-699 5,327,434  8.4  5,248,349  8.4  4,801,986  8.3 
<=679 2,857,934  4.5  2,877,731  4.6  2,930,570  5.1 
Total $ 63,605,057  100.0  % $ 62,403,400  100.0  % $ 57,743,091  100.0  %
Portfolio by LTV
IIF by LTV September 30, 2023 June 30, 2023 September 30, 2022
($ in thousands)
85.00% and below $ 21,226,685  8.9  % $ 22,427,649  9.5  % $ 25,121,995  11.3  %
85.01% to 90.00% 63,374,562  26.6  63,562,258  27.0  62,963,331  28.3 
90.01% to 95.00% 118,461,030  49.6  115,768,826  49.1  103,794,020  46.6 
95.01% and above 35,599,335  14.9  33,891,151  14.4  30,663,223  13.8 
Total $ 238,661,612  100.0  % $ 235,649,884  100.0  % $ 222,542,569  100.0  %
Weighted average LTV 93  % 93  % 92  %
Gross RIF by LTV September 30, 2023 June 30, 2023 September 30, 2022
($ in thousands)
85.00% and below $ 2,525,753  4.0  % $ 2,667,981  4.3  % $ 2,975,898  5.2  %
85.01% to 90.00% 15,566,095  24.5  15,583,198  25.0  15,317,449  26.5 
90.01% to 95.00% 34,848,762  54.8  34,026,320  54.5  30,388,328  52.6 
95.01% and above 10,664,447  16.7  10,125,901  16.2  9,061,416  15.7 
Total $ 63,605,057  100.0  % $ 62,403,400  100.0  % $ 57,743,091  100.0  %
Portfolio by Loan Amortization Period
IIF by Loan Amortization Period September 30, 2023 June 30, 2023 September 30, 2022
($ in thousands)
FRM 30 years and higher $ 232,186,999  97.3  % $ 228,745,641  97.1  % $ 214,688,363  96.5  %
FRM 20-25 years 1,910,610  0.8  2,124,690  0.9  2,859,734  1.3 
FRM 15 years 1,719,467  0.7  1,953,448  0.8  2,903,355  1.3 
ARM 5 years and higher 2,844,536  1.2  2,826,105  1.2  2,091,117  0.9 
Total $ 238,661,612  100.0  % $ 235,649,884  100.0  % $ 222,542,569  100.0  %



Exhibit G
Essent Group Ltd. and Subsidiaries
Supplemental Information
Other Risk in Force
2023 2022
($ in thousands) September 30 June 30 March 31 December 31 September 30
GSE and other risk share (1):
Risk in Force $ 2,247,393  $ 2,276,702  $ 2,098,033  $ 2,030,571  $ 2,026,895 
Reserve for losses and LAE $ 54  $ 55  $ 65  $ 74  $ 102 
Weighted average credit score 749  749  749  749  748 
Weighted average LTV 82  % 83  % 83  % 83  % 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 H
Essent Group Ltd. and Subsidiaries
Supplemental Information
U.S. Mortgage Insurance Portfolio Vintage Data
September 30, 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  $ 1,598,284  2.6  % 9,938  4.32  % 73.3  % 62.4  % 7.0  % 15.1  % 43.4  % 2.5  % 392  3.94  %
2015 26,193,656  1,521,374  5.8  9,232  4.21  84.2  74.8  4.6  17.7  39.6  2.5  327  3.54 
2016 34,949,319  3,234,730  9.3  18,705  3.89  87.8  80.6  12.0  15.9  42.4  2.3  560  2.99 
2017 43,858,322  5,031,656  11.5  29,934  4.27  91.3  71.7  20.7  20.4  37.8  3.5  1,176  3.93 
2018 47,508,525  5,805,471  12.2  32,505  4.79  94.7  71.3  26.0  21.7  32.6  4.6  1,484  4.57 
2019 63,569,183  12,907,957  20.3  61,266  4.22  88.1  68.1  24.5  18.8  35.5  4.4  1,813  2.96 
2020 107,944,065  49,162,995  45.5  187,990  3.19  68.0  56.5  13.0  10.8  45.6  3.3  2,373  1.26 
2021 84,218,250  64,048,451  76.1  208,074  3.08  86.3  62.6  15.3  13.9  40.5  7.1  3,038  1.46 
2022 63,061,262  57,742,660  91.6  163,804  5.07  97.8  65.2  11.2  12.7  39.7  19.9  1,962  1.20 
2023 (through September 30) 38,897,692  37,608,034  96.7  103,800  6.51  98.8  72.6  17.8  10.9  39.1  11.3  266  0.26 
Total $ 570,869,125  $ 238,661,612  41.8  825,248  4.28  87.6  64.6  14.9  13.1  40.7  4.3  13,391  1.62 
(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 I
Essent Group Ltd. and Subsidiaries
Supplemental Information
U.S. Mortgage Insurance Portfolio Reinsurance Vintage Data
September 30, 2023
($ in thousands)
Insurance Linked Notes (1)
Earned Premiums Ceded
Deal Name Vintage Remaining
Insurance
in Force
Remaining
Risk
in Force
Original
Reinsurance in Force
Remaining
Reinsurance in Force
Losses
Ceded
to Date
Original
First Layer
Retention
Remaining
First Layer
Retention
Quarter-to-Date  Year-to-Date Reduction in PMIERs Minimum Required
Assets (3)
Radnor Re 2018-1 Jan. 2017 - Dec. 2017 $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ —  $ 1,781  $ — 
Radnor Re 2019-1 Jan. 2018 - Dec. 2018 5,730,888  1,496,891  473,184  21,467  —  253,643  246,939  (40) 13,407  — 
Radnor Re 2019-2 Jan. 2015 - Dec. 2016 —  —  —  —  —  —  —  —  220  — 
Radnor Re 2020-1 Jan. 2019 - Aug. 2019 7,185,440  1,864,143  495,889  50,596  —  215,605  213,798  (82) 5,788  — 
Radnor Re 2021-1 Aug. 2020 - Mar. 2021 33,594,368  8,642,916  557,911  339,120  —  278,956  278,796  2,615  8,794  261,926 
Radnor Re 2021-2 Apr. 2021 - Sep. 2021 37,420,329  10,079,502  439,407  361,449  —  279,415  279,231  3,887  12,161  285,689 
Radnor Re 2022-1 Oct. 2021 - Jul. 2022 32,132,944  8,669,748  237,868  237,868  —  303,761  303,660  4,260  12,781  218,839 
Radnor Re 2023-1 Aug. 2022 - Jun. 2023 31,014,596  8,478,658  281,462  281,462  —  281,463  281,463  3,118  3,118  266,826 
Total $ 147,078,565  $ 39,231,858  $ 2,485,721  $ 1,291,962  $ —  $ 1,612,843  $ 1,603,887  $ 13,758  $ 58,050  $ 1,033,280 
Excess of Loss Reinsurance (2)
Earned Premiums Ceded
Deal Name Vintage Remaining
Insurance
in Force
Remaining
Risk
in Force
Original
Reinsurance in Force
Remaining
Reinsurance in Force
Losses
Ceded
to Date
Original
First Layer
Retention
Remaining
First Layer
Retention
Quarter-to-Date  Year-to-Date Reduction in PMIERs Minimum Required
Assets (3)
XOL 2018-1 Jan. 2017 - Dec. 2017 $ 4,920,622  $ 1,297,126  $ 165,167  $ 57,250  $ —  $ 678,283  $ 421,003  $ 291  $ 955  $ — 
XOL 2019-1 Jan. 2018 - Dec. 2018 5,730,888  1,496,891  118,650  76,144  —  253,643  246,939  (4) 627  1,861  — 
XOL 2020-1 Jan. 2019 - Dec. 2019 7,185,440  1,864,143  55,102  38,579  —  215,605  213,798  (4) 303  931  — 
XOL 2022-1 Oct. 2021 - Dec. 2022 71,671,369  19,351,146  141,992  141,992  —  507,114  506,301  1,611  4,779  137,913 
Total $ 89,508,319  $ 24,009,306  $ 480,911  $ 313,965  $ —  $ 1,654,645  $ 1,388,041  $ 2,832  $ 8,526  $ 137,913 
Quota Share Reinsurance (2)
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 Quarter-to-Date Year-to-Date Quarter-to-Date Year-to-Date Quarter-to-Date Year-to-Date Reduction in PMIERs Minimum Required
Assets (3)
Sep. 2019 - Dec. 2020 (5) $ 54,596,089  $ 14,208,745  $ 12,218,215  $ 3,142,000  $ (464) $ (2,208) $ 2,631  $ 8,343  $ 4,403  $ 13,227  $ 187,406 
Jan. 2022 - Dec. 2023 20% 57,688,314  15,600,877  11,537,663  3,120,175  2,592  7,473  1,942  5,880  6,282  18,645  229,964 
Jan. 2023 - Dec. 2023 17.5% 37,561,195  10,380,842  6,573,209  1,816,647  791  1,123  1,061  1,837  3,019  4,981  129,422 
Total $ 149,845,598  $ 40,190,464  $ 30,329,087  $ 8,078,822  $ 2,919  $ 6,388  $ 5,634  $ 16,060  $ 13,704  $ 36,853  $ 546,792 
(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) First layer retentions shown are ILN retention levels as a result of overlapping coverage within the vintage.
(5) Reinsurance coverage on 40% of eligible single premium policies and 20% of all other eligible policies.



Exhibit J
Essent Group Ltd. and Subsidiaries
Supplemental Information
U.S. Mortgage Insurance Portfolio Geographic Data
IIF by State
September 30, 2023 June 30, 2023 September 30, 2022
CA 13.0  % 13.1  % 13.2  %
FL 11.0  10.8  10.1 
TX 10.5  10.5  10.3 
CO 4.1  4.1  4.1 
AZ 3.7  3.7  3.5 
WA 3.4  3.4  3.4 
GA 3.4  3.3  3.1 
NC 2.8  2.8  2.7 
IL 2.8  2.9  3.1 
VA 2.8  2.9  3.1 
All Others 42.5  42.5  43.4 
Total 100.0  % 100.0  % 100.0  %
Gross RIF by State
September 30, 2023 June 30, 2023 September 30, 2022
CA 12.9  % 13.0  % 13.0  %
FL 11.3  11.1  10.5 
TX 10.8  10.8  10.6 
CO 4.0  4.1  4.1 
AZ 3.8  3.8  3.5 
GA 3.5  3.4  3.2 
WA 3.4  3.4  3.3 
NC 2.9  2.8  2.7 
IL 2.8  2.8  3.1 
VA 2.8  2.8  3.0 
All Others 41.8  42.0  43.0 
Total 100.0  % 100.0  % 100.0  %




Exhibit K
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
September 30 June 30 March 31 December 31 September 30
Beginning default inventory 12,480  12,773  13,433  12,435  12,707 
Plus: new defaults (A)
7,953  6,575  7,015  7,505  6,448 
Less: cures (6,902) (6,761) (7,574) (6,425) (6,642)
Less: claims paid (129) (96) (94) (73) (68)
Less: rescissions and denials, net (11) (11) (7) (9) (10)
Ending default inventory 13,391  12,480  12,773  13,433  12,435 
(A) New defaults remaining as of September 30, 2023
5,664  2,630  1,520  1,199  672 
        Cure rate (1)
29  % 60  % 78  % 84  % 90  %
Total amount paid for claims (in thousands) $ 2,956  $ 1,890  $ 1,959  $ 1,441  $ 1,261 
Average amount paid per claim (in thousands) $ 23  $ 20  $ 21  $ 20  $ 19 
Severity 66  % 58  % 59  % 46  % 47  %
Rollforward of Reserve for Losses and LAE
Three Months Ended
2023 2022
($ in thousands) September 30 June 30 March 31 December 31 September 30
Reserve for losses and LAE at beginning of period $ 216,888  $ 215,957  $ 216,390  $ 212,392  $ 209,829 
Less: Reinsurance recoverables 17,958  16,357  14,618  13,244  13,657 
Net reserve for losses and LAE at beginning of period 198,930  199,600  201,772  199,148  196,172 
Add provision for losses and LAE occurring in:
Current period 35,609  31,377  32,693  36,141  20,144 
Prior years (25,533) (30,107) (32,864) (32,012) (15,850)
Incurred losses and LAE during the period 10,076  1,270  (171) 4,129  4,294 
Deduct payments for losses and LAE occurring in:
Current period 156  31  —  113  30 
Prior years 2,889  1,909  2,001  1,392  1,288 
Loss and LAE payments during the period 3,045  1,940  2,001  1,505  1,318 
Net reserve for losses and LAE at end of period 205,961  198,930  199,600  201,772  199,148 
Plus: Reinsurance recoverables 20,656  17,958  16,357  14,618  13,244 
Reserve for losses and LAE at end of period $ 226,617  $ 216,888  $ 215,957  $ 216,390  $ 212,392 
(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 L
Essent Group Ltd. and Subsidiaries
Supplemental Information
Detail of Reserves by Default Delinquency
U.S. Mortgage Insurance Portfolio
September 30, 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 6,383  48  % $ 38,412  18  % $ 448,039  %
Four to eleven payments 4,877  36  87,025  42  369,711  24 
Twelve or more payments 1,989  15  77,369  37  126,317  61 
Pending claims 142  6,076  6,924  88 
Total case reserves 13,391  100  % 208,882  100  % $ 950,991  22  %
IBNR 15,666 
LAE 2,069 
Total reserves for losses and LAE $ 226,617 
Average reserve per default:
Case $ 15.6 
Total $ 16.9 
Default Rate 1.62%
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%
September 30, 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 4,971  40  % $ 22,279  12  % $ 313,531  %
Four to eleven payments 4,443  36  55,431  28  292,644  19 
Twelve or more payments 2,923  23  114,250  58  174,589  65 
Pending claims 98  3,879  4,611  84 
Total case reserves 12,435  100  % 195,839  100  % $ 785,375  25  %
IBNR 14,688 
LAE 1,865 
Total reserves for losses and LAE $ 212,392 
Average reserve per default:
Case $ 15.7 
Total $ 17.1 
Default Rate 1.55%





Exhibit M
Essent Group Ltd. and Subsidiaries
Supplemental Information
Investments Available for Sale
Investments Available for Sale by Asset Class
Asset Class September 30, 2023 December 31, 2022
($ in thousands) Fair Value Percent Fair Value Percent
U.S. Treasury securities $ 879,185  17.6  % $ 556,438  11.7  %
U.S. agency securities 7,180  0.1  49,058  1.0 
U.S. agency mortgage-backed securities 750,938  15.0  783,743  16.5 
Municipal debt securities 562,510  11.3  602,690  12.8 
Non-U.S. government securities 48,571  1.0  62,399  1.3 
Corporate debt securities 1,280,433  25.6  1,414,321  29.8 
Residential and commercial mortgage securities 493,693  9.9  511,824  10.8 
Asset-backed securities 614,818  12.3  624,561  13.2 
Money market funds 360,360  7.2  136,591  2.9 
Total investments available for sale $ 4,997,688  100.0  % $ 4,741,625  100.0  %
Investments Available for Sale by Credit Rating
Rating (1)
September 30, 2023 December 31, 2022
($ in thousands) Fair Value Percent Fair Value Percent
Aaa $ 2,393,047  51.6  % $ 2,122,599  46.2  %
Aa1 108,593  2.3  111,262  2.4 
Aa2 300,510  6.5  325,241  7.1 
Aa3 210,967  4.5  232,500  5.0 
A1 381,479  8.2  396,095  8.6 
A2 314,587  6.8  410,163  8.9 
A3 235,490  5.1  268,928  5.8 
Baa1 227,543  4.9  236,793  5.1 
Baa2 231,612  5.0  221,308  4.8 
Baa3 151,078  3.3  187,117  4.1 
Below Baa3 82,422  1.8  93,028  2.0 
Total (2)
$ 4,637,328  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 $360,360 and $136,591 of money market funds at September 30, 2023 and December 31, 2022, respectively.
Investments Available for Sale by Duration and Book Yield
Effective Duration September 30, 2023 December 31, 2022
($ in thousands) Fair Value Percent Fair Value Percent
< 1 Year $ 1,713,199  34.3  % $ 1,245,839  26.3  %
1 to < 2 Years 484,032  9.7  534,038  11.3 
2 to < 3 Years 456,987  9.1  511,701  10.8 
3 to < 4 Years 418,831  8.4  525,683  11.1 
4 to < 5 Years 389,441  7.8  400,540  8.4 
5 or more Years 1,535,198  30.7  1,523,824  32.1 
Total investments available for sale $ 4,997,688  100.0  % $ 4,741,625  100.0  %
Pre-tax investment income yield:
Three months ended 3.55  % 3.03  %
Nine months ended September 30, 2023 3.47  %
Holding company net cash and investments available for sale:
($ in thousands)
As of September 30, 2023 $ 648,658 
As of December 31, 2022 $ 685,178 



Exhibit N
Essent Group Ltd. and Subsidiaries
Supplemental Information
U.S. Mortgage Insurance Company Capital
2023 2022
September 30 June 30 March 31 December 31 September 30
($ in thousands)
U.S. Mortgage Insurance Subsidiaries:
Combined statutory capital (1)
$ 3,309,522  $ 3,243,086  $ 3,207,102  $ 3,178,151  $ 3,128,681 
Combined net risk in force (2)
$ 34,203,678  $ 34,019,643  $ 33,038,825  $ 32,265,701  $ 31,736,095 
Risk-to-capital ratios: (3)
Essent Guaranty, Inc. 10.7:1 10.8:1 10.6:1 10.5:1 10.5:1
Essent Guaranty of PA, Inc. 0.5:1 0.5:1 0.5:1 0.6:1 0.6:1
Combined (4)
10.3:1 10.5:1 10.3:1 10.2:1 10.1:1
Essent Guaranty, Inc. PMIERs Data (5):
Available Assets $ 3,318,179  $ 3,245,481  $ 3,226,436  $ 3,191,047  $ 3,147,545 
Minimum Required Assets 1,910,659  1,991,741  1,917,769  1,832,363  1,759,182 
PMIERs excess Available Assets $ 1,407,520  $ 1,253,740  $ 1,308,667  $ 1,358,684  $ 1,388,363 
PMIERs sufficiency ratio (6)
174  % 163  % 168  % 174  % 179  %
Essent Reinsurance Ltd.:
Stockholder's equity (GAAP basis) $ 1,684,122  $ 1,633,763  $ 1,573,013  $ 1,478,772  $ 1,397,287 
Net risk in force (2)
$ 21,739,419  $ 21,327,762  $ 20,305,111  $ 19,454,046  $ 18,694,500 
(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.




Exhibit O
Essent Group Ltd. and Subsidiaries
Supplemental Information
Loss, Expense and Combined Ratios and Reconciliation of Non-GAAP Financial Measures
2023 2022
September 30 June 30 March 31 December 31 September 30
Loss Ratio (1) 4.4  % 0.6  % (0.1) % 2.0  % 2.0  %
Expense Ratio (2) 27.3  % 19.8  % 22.8  % 22.6  % 20.3  %
Combined Ratio 31.7  % 20.4  % 22.7  % 24.6  % 22.3  %
We believe that loss, expense and combined ratios are important measures of our financial performance. As a result of the July 1, 2023 acquisition of Agents National Title and Boston National Title (collectively "Title"), the consolidated loss, expense and combined ratios ("Consolidated Ratios") for the three and nine months ended September 30, 2023 lack comparability with prior periods. In order to provide investors with more comparative information to prior periods, Essent has prepared the table below to reconcile the Consolidated Ratios to Consolidated Ratios Excluding Title, as shown below. Consolidated Ratios Excluding Title are financial measures that are not calculated under standards or rules that comprise accounting principles generally accepted in the United States (GAAP) and are referred to as non-GAAP measures. Consolidated Ratios Excluding Title are measures used to monitor our results and should not be viewed as a substitute for those measures determined in accordance with GAAP.

The following table sets forth the reconciliation of the loss, expense and combined Consolidated Ratios Excluding Title to the most comparable GAAP amount for the three and nine months ended September 30, 2023, in accordance with Regulation G:
Three Months Ended
September 30, 2023
Nine Months Ended
September 30, 2023
Consolidated Acquired Title Consolidated Excluding Title Consolidated Acquired Title Consolidated Excluding Title
($ in thousands)
Revenues:
Net premiums earned $ 246,805  $ 20,604  $ 226,201  $ 671,292  $ 20,604  $ 650,688 
Net investment income 47,072  405  46,667  135,558  405  135,153 
Realized investment losses, net (235) —  (235) (2,312) —  (2,312)
(Loss) income from other invested assets (3,143) —  (3,143) (10,697) —  (10,697)
Settlement services (3)
2,037  2,037  —  2,037  2,037  — 
Other income 3,572  404  3,168  16,604  404  16,200 
Total revenues 296,108  23,450  272,658  812,482  23,450  789,032 
Losses and expenses:
Provision (benefit) for losses and LAE 10,822  768  10,054  11,902  768  11,134 
Other underwriting and operating expenses 54,814  13,466  41,348  145,183  13,466  131,717 
Premiums retained by agents 13,175  13,175  —  13,175  13,175  — 
Interest expense 7,854  —  7,854  22,184  —  22,184 
Total losses and expenses 86,665  27,409  59,256  192,444  27,409  165,035 
Loss ratio (1) 4.4  % 3.4  % 4.4  % 1.8  % 3.4  % 1.7  %
Expense ratio (2) 27.3  % 117.7  % 18.3  % 23.5  % 117.7  % 20.2  %
Combined ratio 31.7  % 121.1  % 22.7  % 25.3  % 121.1  % 21.9  %
(1) Loss ratio is calculated by dividing the provision for losses and LAE by the sum of net premiums earned and settlement services revenue, if applicable.
(2) Expense ratio is calculated by dividing the sum of other underwriting and operating expenses and premiums retained by agents by the sum of net premiums earned and settlement services revenue, if applicable.
(3) Settlement services revenue is included in "Other income" within Exhibit A and Exhibit C.