| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||
| 2024 Historical Quarterly Segment Information | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| The following tables set forth quarterly financial information for our reportable business segment, Mortgage Insurance, our Corporate & Other category and our consolidated results for the year ended December 31, 2024 (unaudited). Our Corporate & Other category is used to reconcile our reportable business segment to consolidated results and includes business activities associated with our title insurance operations, income and losses from holding company treasury operations, and general corporate operating expenses not attributable to our operating segments. | |||||||||||||||||||||||
| Mortgage Insurance | |||||||||||||||||||||||
| 2024 | |||||||||||||||||||||||
| December 31 | September 30 | June 30 | March 31 | ||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Net premiums earned | $ | 227,863 | $ | 231,249 | $ | 235,258 | $ | 230,306 | |||||||||||||||
| Net investment income | 46,191 | 46,241 | 46,708 | 44,201 | |||||||||||||||||||
| Realized investment gains (losses), net | (120) | 73 | (1,156) | (1,140) | |||||||||||||||||||
| Income (loss) from other invested assets | 2,925 | 3,132 | 1,633 | (519) | |||||||||||||||||||
| Other income | 3,884 | 3,706 | 4,662 | 1,900 | |||||||||||||||||||
| Total revenues | 280,743 | 284,401 | 287,105 | 274,748 | |||||||||||||||||||
| Losses and expenses: | |||||||||||||||||||||||
| Provision (benefit) for losses and LAE | 37,254 | 29,816 | (1,225) | 9,337 | |||||||||||||||||||
| Compensation and benefits | 18,037 | 17,656 | 17,756 | 18,707 | |||||||||||||||||||
| Premium and other taxes | 5,968 | 5,863 | 5,568 | 5,608 | |||||||||||||||||||
| Ceding commission | (6,547) | (6,433) | (5,715) | (5,553) | |||||||||||||||||||
| Other underwriting and operating expenses | 11,779 | 10,798 | 10,787 | 11,465 | |||||||||||||||||||
| Net operating expenses before allocations | 29,237 | 27,884 | 28,396 | 30,227 | |||||||||||||||||||
| Corporate expense allocations | 10,657 | 10,672 | 10,840 | 11,618 | |||||||||||||||||||
| Operating expenses after allocations | 39,894 | 38,556 | 39,236 | 41,845 | |||||||||||||||||||
| Income before income tax expense | $ | 203,595 | $ | 216,029 | $ | 249,094 | $ | 223,566 | |||||||||||||||
| Loss Ratio (1) | 16.3 | % | 12.9 | % | (0.5) | % | 4.1 | % | |||||||||||||||
| Expense Ratio (2) | 17.5 | % | 16.7 | % | 16.7 | % | 18.2 | % | |||||||||||||||
| Combined Ratio | 33.8 | % | 29.6 | % | 16.2 | % | 22.3 | % | |||||||||||||||
(1) Loss ratio is calculated by dividing the provision (benefit) for losses and LAE by net premiums earned. | |||||||||||||||||||||||
(2) Expense ratio is calculated by dividing operating expenses after allocations by net premiums earned. | |||||||||||||||||||||||
| Essent Group Ltd. and Subsidiaries | |||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||
| 2024 Historical Quarterly Segment Information | |||||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||||
| Corporate & Other | |||||||||||||||||||||||
| 2024 | |||||||||||||||||||||||
| December 31 | September 30 | June 30 | March 31 | ||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Net premiums earned | $ | 16,602 | $ | 17,687 | $ | 16,633 | $ | 15,284 | |||||||||||||||
| Net investment income | 10,368 | 11,099 | 9,378 | 7,884 | |||||||||||||||||||
| Realized investment gains (losses), net | 6 | (5) | (8) | — | |||||||||||||||||||
| Income (loss) from other invested assets | 3,964 | (312) | (2,052) | (1,396) | |||||||||||||||||||
| Other income | 3,344 | 3,708 | 1,886 | 1,837 | |||||||||||||||||||
| Total revenues | 34,284 | 32,177 | 25,837 | 23,609 | |||||||||||||||||||
| Losses and expenses: | |||||||||||||||||||||||
| Provision for losses and LAE | 3,721 | 850 | 891 | 576 | |||||||||||||||||||
| Compensation and benefits | 16,490 | 16,136 | 15,608 | 16,002 | |||||||||||||||||||
| Premium and other taxes | 569 | 432 | 370 | 126 | |||||||||||||||||||
| Other underwriting and operating expenses | 24,655 | 22,429 | 21,828 | 20,485 | |||||||||||||||||||
| Net operating expenses before allocations | 41,714 | 38,997 | 37,806 | 36,613 | |||||||||||||||||||
| Corporate expense allocations | (10,657) | (10,672) | (10,840) | (11,618) | |||||||||||||||||||
| Operating expenses after allocations | 31,057 | 28,325 | 26,966 | 24,995 | |||||||||||||||||||
| Interest expense | 8,151 | 11,457 | 7,849 | 7,862 | |||||||||||||||||||
| Loss before income tax expense | $ | (8,645) | $ | (8,455) | $ | (9,869) | $ | (9,824) | |||||||||||||||
| Consolidated | |||||||||||||||||||||||
| 2024 | |||||||||||||||||||||||
| December 31 | September 30 | June 30 | March 31 | ||||||||||||||||||||
| ($ in thousands) | |||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Net premiums earned | $ | 244,465 | $ | 248,936 | $ | 251,891 | $ | 245,590 | |||||||||||||||
| Net investment income | 56,559 | 57,340 | 56,086 | 52,085 | |||||||||||||||||||
| Realized investment gains (losses), net | (114) | 68 | (1,164) | (1,140) | |||||||||||||||||||
| Income (loss) from other invested assets | 6,889 | 2,820 | (419) | (1,915) | |||||||||||||||||||
| Other income | 7,228 | 7,414 | 6,548 | 3,737 | |||||||||||||||||||
| Total revenues | 315,027 | 316,578 | 312,942 | 298,357 | |||||||||||||||||||
| Losses and expenses: | |||||||||||||||||||||||
| Provision (benefit) for losses and LAE | 40,975 | 30,666 | (334) | 9,913 | |||||||||||||||||||
| Compensation and benefits | 34,527 | 33,792 | 33,364 | 34,709 | |||||||||||||||||||
| Premium and other taxes | 6,537 | 6,295 | 5,938 | 5,734 | |||||||||||||||||||
| Ceding commission | (6,547) | (6,433) | (5,715) | (5,553) | |||||||||||||||||||
| Other underwriting and operating expenses | 36,434 | 33,227 | 32,615 | 31,950 | |||||||||||||||||||
| Total other underwriting and Operating expenses | 70,951 | 66,881 | 66,202 | 66,840 | |||||||||||||||||||
| Interest expense | 8,151 | 11,457 | 7,849 | 7,862 | |||||||||||||||||||
| Income before income tax expense | $ | 194,950 | $ | 207,574 | $ | 239,225 | $ | 213,742 | |||||||||||||||