News

Read about the progress we’re making across the mortgage and real estate services industry.

02/05/2020

Radian Announces Fourth Quarter and Full Year 2019 Financial Results

-- Fourth quarter GAAP net income of $161 million, or $0.79 per diluted share, and full year GAAP net income of $672 million, or $3.20 per diluted share --

-- Adjusted diluted net operating income per share for the fourth quarter of $0.86, an increase of 23% year-over-year, and for the full year of $3.21, an increase of 19% year-over-year --

-- Writes $71 billion in new MI business for 2019; MI in force increases 9% year-over-year to $241 billion --

-- Purchases $300 million or 13.5 million shares of Radian Group common stock in 2019 --

-- In 2020, enhances risk profile and improves capital position with closing of $488 million ILN transaction; improves financial flexibility with return of capital from Radian Reinsurance to Radian Group --

PHILADELPHIA--(BUSINESS WIRE)--Feb. 5, 2020-- Radian Group Inc. (NYSE: RDN) today reported net income for the quarter ended December 31, 2019, of $161.2 million, or $0.79 per diluted share. This compares with net income for the quarter ended December 31, 2018, of $139.8 million, or $0.64 per diluted share.

Net income for the full year 2019 was $672.3 million, or $3.20 per diluted share. This compares to net income for the full year 2018 of $606.0 million, or $2.77 per diluted share, which included a tax benefit of approximately $73.6 million from the impact of the settlement with the IRS as well as the reversal of certain previously accrued state and local tax liabilities.

Key Financial Highlights (dollars in millions, except per-share amounts)

 

 

Quarter ended

December 31, 2019

 

Quarter ended

December 31, 2018

 

Percent

Change

Net income(1)

$161.2

$139.8

15

%

Diluted net income per share

$0.79

$0.64

23

%

Consolidated pretax income

$205.6

$176.5

16

%

Adjusted pretax operating income(2)

$224.0

$193.7

16

%

Adjusted diluted net operating income per share(2)(3)

$0.86

$0.70

23

%

Net premiums earned - mortgage insurance(4)

$298.5

$259.7

15

%

MI New Insurance Written (NIW)

$19,953

$12,737

57

%

MI primary insurance in force

$240,558

$221,443

9

%

Book value per share(5)

$20.13

$16.34

23

%

Available holding company liquidity

$652.6

$714.1

(9

)%

Return on equity(1)(6)

16.2%

16.4%

(1

)%

Adjusted net operating return on equity (2)

17.8%

17.9%

(1

)%

 
 

 

Year ended

December 31, 2019

 

Year ended

December 31, 2018

 

Percent

Change

Net income(1)

$672.3

$606.0

11

%

Diluted net income per share

$3.20

$2.77

16

%

Consolidated pretax income

$849.0

$684.2

24

%

Adjusted pretax operating income(2)

$854.6

$745.5

15

%

Adjusted diluted net operating income per share(2)(3)

$3.21

$2.69

19

%

Net premiums earned - mortgage insurance(4)

$1,134.2

$1,006.7

13

%

MI New Insurance Written (NIW)

$71,327

$56,547

26

%

Return on equity(1)(6)

17.8%

18.7%

(5

)%

Adjusted net operating return on equity(2)

17.9%

18.2%

(2

)%

 
 

(1)

Net income for the fourth quarter and full year 2019 includes a pretax net gain on investments and other financial instruments of $4.3 million and $51.7 million, respectively, compared to net losses on investments and other financial instruments for the fourth quarter and full year 2018 of $11.7 million and $42.5 million, respectively. Net income for the fourth quarter and full year 2019 also includes a pre-tax, non-cash impairment of goodwill and other acquired intangible assets of $18.5 million related to the company's previously announced sale of Clayton Services in January 2020. Additionally, net income for the full year 2018 includes the impact of tax benefits of $73.6 million, which includes both the impact of the settlement with the IRS as well as the reversal of certain previously accrued state and local tax liabilities.

(2)

Adjusted results, including adjusted pretax operating income, adjusted diluted net operating income per share, and adjusted net operating return on equity are non-GAAP financial measures. For definitions and reconciliations of these measures to the comparable GAAP measures, see Exhibits F and G.

(3)

Adjusted diluted net operating income per share is calculated using the company’s statutory tax rate of 21 percent.

(4)

Quarter and year ended December 31, 2019 includes a cumulative impact of $17.4 million related to the recognition of deferred initial premiums on monthly policies.

(5)

Accumulated other comprehensive income (loss) impacted book value per share by $0.55 per share as of December 31, 2019, and $(0.29) per share as of December 31, 2018.

(6)

Calculated by dividing annualized net income by average stockholders' equity, based on the average of the beginning and ending balances for each period presented.

 

Adjusted pretax operating income for the quarter ended December 31, 2019, was $224.0 million, compared to $193.7 million for the quarter ended December 31, 2018. Adjusted pretax operating income for the year ended December 31, 2019, was $854.6 million, compared to $745.5 million for the same period of 2018. Adjusted diluted net operating income per share for the quarter ended December 31, 2019, was $0.86, compared to $0.70 for the quarter ended December 31, 2018. Adjusted diluted net operating income per share for the year ended December 31, 2019, was $3.21, an increase of 19 percent compared to $2.69 for the same period of 2018.

Book value per share at December 31, 2019, was $20.13, compared to $19.40 at September 30, 2019, and an increase of 23 percent compared to $16.34 at December 31, 2018.

“I am pleased to report that 2019 was another outstanding year for Radian, with net income of $672 million, adjusted pretax operating income of $855 million, 23% year-over-year growth in book value and record volume of flow mortgage insurance business for the fourth consecutive year,” said Radian’s Chief Executive Officer Rick Thornberry. “We took several steps to execute our capital strategy and strengthen our risk profile, including returning capital from our mortgage insurance subsidiaries to Radian Group, repurchasing shares of common stock, executing a mortgage insurance-linked notes transaction, reducing our total debt outstanding, and improving our debt maturity profile."

FOURTH QUARTER AND FULL YEAR HIGHLIGHTS

  • NIW was $20.0 billion for the fourth quarter, compared to $22.0 billion in the third quarter of 2019 and $12.7 billion in the prior-year quarter. NIW was $71.3 billion for the full year 2019, an increase of 26 percent compared to $56.5 billion for the prior year.
    • NIW for the full year 2019 represented record volume written on a flow basis for the company.
    • Of the $20.0 billion in NIW in the fourth quarter of 2019, 82 percent was written with monthly and other recurring premiums, compared to 85 percent in the third quarter of 2019, and 83 percent in the fourth quarter of 2018.
    • Borrower-paid originations accounted for 97 percent of total NIW in the fourth quarter of 2019, compared to 97 percent in the third quarter of 2019, and 94 percent in the fourth quarter of 2018.
    • Refinances accounted for 33 percent of total NIW in the fourth quarter of 2019, compared to 19 percent in the third quarter of 2019, and 5 percent in the fourth quarter of 2018.
  • Total primary mortgage insurance in force as of December 31, 2019, grew to $240.6 billion, an increase of 1 percent compared to $237.2 billion as of September 30, 2019, and an increase of 9 percent compared to $221.4 billion as of December 31, 2018.
    • Radian's mortgage insurance portfolio consists of 95 percent of new business written after 2008, including those loans that successfully completed the Home Affordable Refinance Program (HARP).
    • Persistency, which is the percentage of mortgage insurance that remains in force after a twelve-month period, was 78.2 percent for the twelve months ended December 31, 2019, compared to 81.5 percent for the twelve months ended September 30, 2019 and 83.1 percent for the twelve months ended December 31, 2018.
    • Annualized persistency for the three months ended December 31, 2019, was 75.0 percent, compared to 75.5 percent for the three months ended September 30, 2019, and 85.5 percent for the three months ended December 31, 2018.
  • Net mortgage insurance premiums earned were $298.5 million for the quarter ended December 31, 2019, compared to $277.6 million for the quarter ended September 30, 2019, and $259.7 million for the quarter ended December 31, 2018. Net mortgage insurance premiums earned were $1.1 billion for the year ended December 31, 2019, compared to $1.0 billion for the year ended December 31, 2018.
    • During the fourth quarter 2019, earned premiums were positively impacted by $17.4 million for the cumulative recognition of deferred initial premiums on monthly policies.
    • Mortgage insurance in force portfolio premium yield was 50.0 basis points in the fourth quarter of 2019, or 47.1 basis points excluding the impact of the premium adjustment described above. This compares to 47.4 basis points in the third quarter of 2019 and 49.0 basis points in the fourth quarter of 2018.
    • The impact of single premium cancellations before consideration of reinsurance represented 4.4 basis points of direct premium yield in the fourth quarter of 2019, 4.6 basis points in the third quarter of 2019, and 1.7 basis points in the fourth quarter of 2018.
    • Total net mortgage insurance premium yield, which includes the impact of ceded premiums and accrued profit commission, was 50.0 basis points in the fourth quarter of 2019, or 47.1 basis points excluding the impact of the premium adjustment described above. This compares to 47.5 basis points in the third quarter of 2019, and 47.4 basis points in the fourth quarter of 2018.
    • Additional details regarding premiums earned may be found in Exhibit D.
  • The mortgage insurance provision for losses was $34.4 million in the fourth quarter of 2019, compared to $29.1 million in the third quarter of 2019, and $27.1 million in the fourth quarter of 2018. The mortgage insurance provision for losses was $131.5 million for the year ended December 31, 2019, compared to $104.5 million for the year ended December 31, 2018.
    • The number of primary delinquent loans was 21,266 as of December 31, 2019, an increase of 5 percent compared to 20,184 as of September 30, 2019 and an increase of 1 percent compared to 21,093 as of December 31, 2018.
    • The primary mortgage insurance delinquency rate was 2.0 percent in the fourth quarter of 2019, compared to 1.9 percent in the third quarter of 2019, and 2.1 percent in the fourth quarter of 2018.
    • The loss ratio in the fourth quarter was 11.5 percent, compared to 10.5 percent in the third quarter of 2019 and 10.4 percent in the fourth quarter of 2018.
    • Mortgage insurance loss reserves were $401.3 million as of December 31, 2019, compared to $394.1 million as of September 30, 2019, and $397.9 million as of December 31, 2018.
    • Total mortgage insurance claims paid were $28.5 million in the fourth quarter, compared to $36.7 million in the third quarter of 2019, and $39.7 million in the fourth quarter of 2018. Excluding the impact of commutations and captive terminations, claims paid were $24.8 million in the fourth quarter of 2019, compared to $29.9 million in the third quarter of 2019 and $35.4 million in the fourth quarter of 2018. For the full year 2019, total net claims paid were $132.2 million, compared to $215.9 million for the full year 2018. In addition, the company’s pending claim inventory declined 15 percent from the fourth quarter of 2018.
  • Total Services Segment revenues for the fourth quarter were $44.0 million, compared to $47.4 million for the third quarter of 2019, and $41.5 million for the fourth quarter of 2018. Total revenues for the full year 2019 were $170.4 million, compared to $157.1 million for the same period of 2018. Adjusted earnings before interest, income taxes, depreciation and amortization (Services adjusted EBITDA) for the quarter ended December 31, 2019 was $2.2 million, compared to $3.7 million for the quarter ended September 30, 2019, and $3.2 million for the quarter ended December 31, 2018. Services adjusted EBITDA for the full year 2019 was $6.4 million, compared to $6.2 million for the prior year period. Additional details regarding the non-GAAP measure Services adjusted EBITDA may be found in Exhibits F and G.
  • The company recorded a pre-tax, non-cash impairment of goodwill and other acquired intangible assets in the fourth quarter of 2019 of $18.5 million related to its previously announced sale of Clayton Services, which closed on January 21, 2020. The sale is not expected to have a material net impact on Radian's future financial results.
  • Other operating expenses were $80.9 million in the fourth quarter of 2019, compared to $76.4 million in the third quarter of 2019, and $77.3 million in the fourth quarter of 2018. Other operating expenses were $306.1 million for the year ended December 31, 2019, compared to $280.8 million for the year ended December 31, 2018.
    • The increase in the fourth quarter of 2019, compared to the fourth quarter of 2018, was driven primarily by increased incentive compensation expense based on 2019 performance.
    • The increase for the full year 2019, compared to the full year 2018, was driven primarily by increased compensation expense, including performance-based incentive awards, as well as ongoing investments in our technology systems.

CAPITAL AND LIQUIDITY UPDATE

The company remains focused on optimizing its capital position, enhancing its return on capital, and increasing its financial flexibility.

Radian Group

  • As of December 31, 2019, Radian Group maintained $652.6 million of available liquidity. Total liquidity, which includes the company’s $267.5 million unsecured revolving credit facility, was $920.1 million as of December 31, 2019.
  • During the fourth quarter of 2019, Radian repurchased approximately 1.1 million shares, or approximately $25 million of Radian Group common stock, including commissions. For the full year 2019, the company repurchased 13.5 million shares of Radian Group common stock at a total cost of $300.2 million, including commissions. In addition, in January 2020, the company purchased an additional 381,331 shares, or approximately $9.4 million of Radian Group common stock, including commissions. As of January 31, 2020, purchase authority of up to $140.6 million remained available under this program.
  • After consideration of the shares repurchased after quarter end and the net impact of the intercompany capital actions described below, Radian Group’s available liquidity would have increased by approximately $256 million relative to the amount as of December 31, 2019.

Radian Guaranty and Radian Reinsurance

  • At December 31, 2019, Radian Guaranty’s Available Assets under the current PMIERs financial requirements totaled approximately $3.6 billion, resulting in excess available resources or a “cushion” of $822 million, or 29%, over its Minimum Required Assets of $2.8 billion.
  • The company continues to focus on effectively managing its capital position in a cost-efficient manner, improving its return on capital and proactively managing the retained mix of single-premium business in its total MI portfolio. In January 2020, Radian Guaranty entered into a new quota share reinsurance arrangement for single-premium MI business (Single Premium QSR) with a panel of eight third-party reinsurance providers in order to cede new single-premium MI business. The terms of the new Single Premium QSR include a 65 percent cession of business written in 2020 and 2021. Other terms of the new arrangement are also similar to those in the company's existing 2018 Single Premium QSR transaction. The company's related PMIERs credit under this new program remains subject to GSE approval.
  • As previously announced, in February 2020, Radian Guaranty entered into its third fully collateralized mortgage insurance-linked note (ILN) transaction, in which the company obtained $488 million of credit risk protection from Eagle Re 2020-1 Ltd. (Eagle Re) through the issuance by Eagle Re of ILNs to eligible third-party capital markets investors in an unregistered private offering. Eagle Re is a special purpose insurer domiciled in Bermuda and is not a subsidiary or affiliate of Radian Guaranty.
  • In connection with the company’s plan to streamline operations and reposition capital by eliminating the intercompany reinsurance agreement between Radian Guaranty and Radian Reinsurance, another MI subsidiary of Radian Group, the Pennsylvania Insurance Department approved the following actions during the first quarter of 2020:
    • the termination of the intercompany reinsurance agreement, resulting in the transfer of $6.0 billion in risk in force from Radian Reinsurance to Radian Guaranty;
    • a $465 million return of capital from Radian Reinsurance to Radian Group, which was paid on January 31, 2020, from Radian Reinsurance’s gross paid in and contributed surplus; and
    • the transfer of $200 million of cash and marketable securities from Radian Group to Radian Guaranty in exchange for a surplus note. The intercompany surplus note has a 3 percent interest rate and a stated maturity of January 31, 2030. The surplus note may be redeemed at any time upon 30 days prior notice, subject to the approval of the Pennsylvania Insurance Department.
  • After consideration of the ILN transaction and the net impact of the intercompany capital actions described above, Radian Guaranty’s excess of Available Assets over its Minimum Required Assets or "cushion" under PMIERs would have increased to approximately $935 million or 32 percent as of December 31, 2019, as compared to the $822 million or 29 percent reported above.

CONFERENCE CALL

Radian will discuss fourth quarter and year-end 2019 financial results in a conference call tomorrow, Thursday, February 6, 2020, at 10:00 a.m. Eastern time. The conference call will be broadcast live over the Internet at http://www.radian.biz/page?name=Webcasts or at www.radian.com. The call may also be accessed by dialing 877.692.8955 inside the U.S., or 234.720.6979 for international callers, using passcode 147628 by referencing Radian.

A replay of the webcast will be available on the Radian 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 and a half hours after the call ends for a period of two weeks, using the following dial-in numbers and passcode: 866.207.1041 inside the U.S., or 402.970.0847 for international callers, passcode 6489036.

In addition to the information provided in the company's earnings news release, other statistical and financial information, which is expected to be referred to during the conference call, will be available on Radian's website under Investors > Quarterly Results, or by clicking on http://www.radian.biz/page?name=QuarterlyResults.

NON-GAAP FINANCIAL MEASURES

Radian believes that adjusted pretax operating income, adjusted diluted net operating income per share and adjusted net operating return on equity (non-GAAP measures) facilitate evaluation of the company’s fundamental financial performance and provide relevant and meaningful information to investors about the ongoing operating results of the company. On a consolidated basis, these measures are not recognized in accordance with accounting principles generally accepted in the United States of America (GAAP) and should not be considered in isolation or viewed as substitutes for GAAP measures of performance. The measures described below have been established in order to increase transparency for the purpose of evaluating the company’s operating trends and enabling more meaningful comparisons with Radian’s competitors.

Adjusted pretax operating income is defined as earnings excluding the impact of certain items that are not viewed as part of the operating performance of the company’s primary activities, or not expected to result in an economic impact equal to the amount reflected in pretax income. Adjusted pretax operating income adjusts GAAP pretax income to remove the effects of: (i) net gains (losses) on investments and other financial instruments; (ii) loss on extinguishment of debt; (iii) amortization and impairment of goodwill and other acquired intangible assets; and (iv) impairment of other long-lived assets and other non-operating items, such as losses from the sale of lines of business and acquisition-related expenses. Adjusted diluted net operating income per share represents a diluted net income per share calculation using as its basis adjusted pretax operating income, net of taxes at the company’s statutory tax rate for the period. Adjusted net operating return on equity is calculated by dividing annualized adjusted pretax operating income, net of taxes computed using the company's statutory tax rate, by average stockholders' equity, based on the average of the beginning and ending balances for each period presented.

The company has also presented a non-GAAP measure for tangible book value per share, which represents book value per share less the per-share impact of goodwill and other acquired intangible assets, net. The company uses this measure to assess the quality and growth of its capital. Because tangible book value per share is a widely used financial measure which focuses on the underlying fundamentals of the company’s financial position and operating trends without the impact of goodwill and other acquired intangible assets, the company believes that current and prospective investors may find it useful in their analysis.

In addition to the above non-GAAP measures for the consolidated company, the company also presents as supplemental information a non-GAAP measure for the Services segment, representing earnings before interest, income tax provision (benefit), depreciation and amortization (EBITDA). Services adjusted EBITDA is calculated by using the Services segment’s adjusted pretax operating income as described above, further adjusted to remove the impact of depreciation and corporate allocations for interest and operating expenses. In addition, Services adjusted EBITDA margin is calculated by dividing Services adjusted EBITDA by GAAP total revenue for the Services segment. Services adjusted EBITDA and Services adjusted EBITDA margin are used to facilitate comparisons with other services companies, since they are widely accepted measures of performance in the services industry and are used internally as supplemental measures to evaluate the performance of our Services segment.

See Exhibit F or Radian’s website for a description of these items, as well as Exhibit G for reconciliations to the most comparable consolidated GAAP measures.

ABOUT RADIAN

Radian is ensuring the American dream of homeownership responsibly and sustainably through products and services that include industry-leading mortgage insurance and a comprehensive suite of mortgage, risk, real estate, and title services. We are powered by technology, informed by data and driven to deliver new and better ways to transact and manage risk. Learn more about Radian’s financial strength and flexibility at www.radian.com and visit www.radian.com to see how Radian is shaping the future of mortgage and real estate services.

FINANCIAL RESULTS AND SUPPLEMENTAL INFORMATION CONTENTS (Unaudited)

For historical trend information, refer to Radian’s quarterly financial statistics at http://www.radian.biz/page?name=FinancialReportsCorporate.

 

Exhibit A:

Condensed Consolidated Statements of Operations Trend Schedule

Exhibit B:

Net Income Per Share Trend Schedule

Exhibit C:

Condensed Consolidated Balance Sheets

Exhibit D:

Net Premiums Earned - Insurance

Exhibit E:

Segment Information

Exhibit F:

Definition of Consolidated Non-GAAP Financial Measures

Exhibit G:

Consolidated Non-GAAP Financial Measure Reconciliations

Exhibit H:

Mortgage Insurance Supplemental Information

 

New Insurance Written

Exhibit I:

Mortgage Insurance Supplemental Information

 

Primary Insurance in Force and Risk in Force

Exhibit J:

Mortgage Insurance Supplemental Information

 

Claims and Reserves

Exhibit K:

Mortgage Insurance Supplemental Information

 

Default Statistics

Exhibit L:

Mortgage Insurance Supplemental Information

 

Reinsurance Programs

 
Radian Group Inc. and Subsidiaries
Condensed Consolidated Statements of Operations Trend Schedule
Exhibit A (page 1 of 2)

 

 

2019

 

2018

(In thousands, except per-share amounts)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Net premiums earned - insurance

$

301,486

 

 

$

281,185

 

 

$

299,166

 

 

$

263,512

 

 

$

261,682

 

Services revenue

40,031

 

 

42,509

 

 

39,303

 

 

32,753

 

 

38,414

 

Net investment income

41,432

 

 

42,756

 

 

43,761

 

 

43,847

 

 

42,051

 

Net gains (losses) on investments and other financial instruments

4,257

 

 

13,009

 

 

12,540

 

 

21,913

 

 

(11,705

)

Other income

818

 

 

879

 

 

194

 

 

1,604

 

 

1,031

 

Total revenues

388,024

 

 

380,338

 

 

394,964

 

 

363,629

 

 

331,473

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Provision for losses

34,619

 

 

29,231

 

 

47,427

 

 

20,754

 

 

27,140

 

Policy acquisition costs

6,783

 

 

6,435

 

 

6,203

 

 

5,893

 

 

6,485

 

Cost of services

27,278

 

 

29,044

 

 

27,845

 

 

24,157

 

 

24,939

 

Other operating expenses

80,894

 

 

76,384

 

 

70,046

 

 

78,805

 

 

77,266

 

Restructuring and other exit costs

 

 

 

 

 

 

 

 

113

 

Interest expense

12,160

 

 

13,492

 

 

14,961

 

 

15,697

 

 

15,584

 

Loss on extinguishment of debt

 

 

5,940

 

 

16,798

 

 

 

 

 

Impairment of goodwill

4,828

 

 

 

 

 

 

 

 

 

Amortization and impairment of other acquired intangible assets

15,823

 

 

2,139

 

 

2,139

 

 

2,187

 

 

3,461

 

Total expenses

182,385

 

 

162,665

 

 

185,419

 

 

147,493

 

 

154,988

 

 

 

 

 

 

 

 

 

 

 

Pretax income

205,639

 

 

217,673

 

 

209,545

 

 

216,136

 

 

176,485

 

Income tax provision

44,455

 

 

44,235

 

 

42,815

 

 

45,179

 

 

36,706

 

Net income

$

161,184

 

 

$

173,438

 

 

$

166,730

 

 

$

170,957

 

 

$

139,779

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per share

$

0.79

 

 

$

0.83

 

 

$

0.78

 

 

$

0.78

 

 

$

0.64

 

 

Radian Group Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
Exhibit A (page 2 of 2)

 

 

Year Ended
December 31,

(In thousands, except per-share amounts)

2019

 

2018

 

 

 

 

Revenues:

 

 

 

Net premiums earned - insurance

$

1,145,349

 

 

$

1,014,007

 

Services revenue

154,596

 

 

144,972

 

Net investment income

171,796

 

 

152,475

 

Net gains (losses) on investments and other financial instruments

51,719

 

 

(42,476

)

Other income

3,495

 

 

4,028

 

Total revenues

1,526,955

 

 

1,273,006

 

 

 

 

 

Expenses:

 

 

 

Provision for losses

132,031

 

 

104,641

 

Policy acquisition costs

25,314

 

 

25,265

 

Cost of services

108,324

 

 

98,124

 

Other operating expenses

306,129

 

 

280,818

 

Restructuring and other exit costs

 

 

6,053

 

Interest expense

56,310

 

 

61,490

 

Loss on extinguishment of debt

22,738

 

 

 

Impairment of goodwill

4,828

 

 

 

Amortization and impairment of other intangible assets

22,288

 

 

12,429

 

Total expenses

677,962

 

 

588,820

 

 

 

 

 

Pretax income

848,993

 

 

684,186

 

Income tax provision

176,684

 

 

78,175

 

Net income

$

672,309

 

 

$

606,011

 

 

 

 

 

Diluted net income per share

$

3.20

 

 

$

2.77

 

Radian Group Inc. and Subsidiaries
Net Income Per Share Trend Schedule
Exhibit B

 

The calculation of basic and diluted net income per share was as follows:

 

 

2019

 

2018

(In thousands, except per-share amounts)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Net income —basic and diluted

$

161,184

 

 

$

173,438

 

 

$

166,730

 

 

$

170,957

 

 

$

139,779

 

 

 

 

 

 

 

 

 

 

 

Average common shares outstanding—basic

203,431

 

 

203,107

 

 

208,097

 

 

213,537

 

 

213,435

 

Dilutive effect of stock-based compensation arrangements (1)

1,734

 

 

5,584

 

 

5,506

 

 

4,806

 

 

4,448

 

Adjusted average common shares outstanding—diluted

205,165

 

 

208,691

 

 

213,603

 

 

218,343

 

 

217,883

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share

$

0.79

 

 

$

0.85

 

 

$

0.80

 

 

$

0.80

 

 

$

0.65

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per share

$

0.79

 

 

$

0.83

 

 

$

0.78

 

 

$

0.78

 

 

$

0.64

 

(1)

The following number of shares of our common stock equivalents issued under our share-based compensation arrangements were not included in the calculation of diluted net income per share because they were anti-dilutive:

 

2019

 

2018

(In thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Shares of common stock equivalents

 

 

168

 

169

 

337

 

 

Year Ended
December 31,

(In thousands, except per-share amounts)

2019

 

2018

Net income - basic and diluted

$

672,309

 

 

$

606,011

 

 

 

 

 

Average common shares outstanding—basic

208,773

 

 

214,267

 

Dilutive effect of stock-based compensation arrangements (1)

1,567

 

 

4,286

 

Adjusted average common shares outstanding—diluted

210,340

 

 

218,553

 

 

 

 

 

Basic net income per share

$

3.22

 

 

$

2.83

 

 

 

 

 

Diluted net income per share

$

3.20

 

 

$

2.77

 

(1)

The following number of shares of our common stock equivalents issued under our share-based compensation arrangements were not included in the calculation of diluted net income per share because they were anti-dilutive:

 

Year Ended
December 31,

(In thousands)

2019

 

2018

Shares of common stock equivalents

221

 

337

 

Radian Group Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
Exhibit C

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

(In thousands, except per-share amounts)

2019

 

2019

 

2019

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

Investments

$

5,658,747

 

 

$

5,533,724

 

 

$

5,513,319

 

 

$

5,475,770

 

 

$

5,153,029

 

Cash

92,729

 

 

49,393

 

 

74,111

 

 

118,668

 

 

95,393

 

Restricted cash

3,545

 

 

2,853

 

 

5,007

 

 

9,086

 

 

11,609

 

Accounts and notes receivable

93,630

 

 

144,113

 

 

122,104

 

 

89,237

 

 

78,652

 

Deferred income taxes, net

 

 

 

 

6,872

 

 

67,697

 

 

131,643

 

Goodwill and other acquired intangible assets, net

28,187

 

 

52,533

 

 

54,672

 

 

56,811

 

 

58,998

 

Prepaid reinsurance premium

363,856

 

 

374,339

 

 

385,805

 

 

408,622

 

 

417,628

 

Other assets

567,619

 

 

513,647

 

 

430,236

 

 

373,678

 

 

367,700

 

Total assets

$

6,808,313

 

 

$

6,670,602

 

 

$

6,592,126

 

 

$

6,599,569

 

 

$

6,314,652

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity:

 

 

 

 

 

 

 

 

 

Unearned premiums

$

626,822

 

 

$

647,856

 

 

$

666,354

 

 

$

720,159

 

 

$

739,357

 

Reserve for losses and loss adjustment expense

404,765

 

 

398,141

 

 

405,278

 

 

388,784

 

 

401,361

 

Senior notes

887,110

 

 

886,643

 

 

982,890

 

 

1,031,197

 

 

1,030,348

 

FHLB advances

134,875

 

 

104,492

 

 

106,382

 

 

108,532

 

 

82,532

 

Reinsurance funds withheld

291,829

 

 

352,532

 

 

339,641

 

 

329,868

 

 

321,212

 

Other liabilities

414,189

 

 

358,431

 

 

308,337

 

 

310,938

 

 

251,127

 

Total liabilities

2,759,590

 

 

2,748,095

 

 

2,808,882

 

 

2,889,478

 

 

2,825,937

 

 

 

 

 

 

 

 

 

 

 

Common stock

219

 

 

220

 

 

223

 

 

230

 

 

231

 

Treasury stock

(901,657

)

 

(901,556

)

 

(901,419

)

 

(895,321

)

 

(894,870

)

Additional paid-in capital

2,449,884

 

 

2,469,097

 

 

2,539,803

 

 

2,697,724

 

 

2,724,733

 

Retained earnings

2,389,789

 

 

2,229,107

 

 

2,056,175

 

 

1,889,964

 

 

1,719,541

 

Accumulated other comprehensive income (loss)

110,488

 

 

125,639

 

 

88,462

 

 

17,494

 

 

(60,920

)

Total stockholders’ equity

4,048,723

 

 

3,922,507

 

 

3,783,244

 

 

3,710,091

 

 

3,488,715

 

Total liabilities and stockholders’ equity

$

6,808,313

 

 

$

6,670,602

 

 

$

6,592,126

 

 

$

6,599,569

 

 

$

6,314,652

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding

201,164

 

 

202,219

 

 

205,399

 

 

212,136

 

 

213,473

 

 

 

 

 

 

 

 

 

 

 

Book value per share

$

20.13

 

 

$

19.40

 

 

$

18.42

 

 

$

17.49

 

 

$

16.34

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per share (See Exhibit G)

$

19.99

 

 

$

19.14

 

 

$

18.15

 

 

$

17.22

 

 

$

16.06

 

 

 

 

 

 

 

 

 

 

 

Debt to capital ratio (1)

18.0

%

 

18.4

%

 

20.6

%

 

21.7

%

 

22.8

%

Risk to capital ratio-Radian Guaranty only

13.6

:1

14.2

:1

 

14.6

:1

 

13.4

:1

 

13.9

:1

Risk to capital ratio-Mortgage Insurance combined

 

12.3

:1

12.9

:1

 

13.3

:1

 

12.4

:1

 

12.8

:1

(1)

Calculated as senior notes divided by senior notes and stockholders' equity.

Radian Group Inc. and Subsidiaries
Net Premiums Earned - Insurance
Exhibit D (page 1 of 2)

 

2019

 

2018

 

(In thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

 

 

 

 

 

 

 

 

 

 

 

 

Premiums earned - insurance:

 

 

 

 

 

 

 

 

 

 

Direct - Mortgage Insurance

 

 

 

 

 

 

 

 

 

 

Premiums earned, excluding revenue from cancellations

$

295,845

 

(1)

$

274,595

 

 

$

315,109

 

(2)

$

268,496

 

 

$

266,536

 

(3)

Single Premium Policy cancellations

26,479

 

 

27,254

 

 

15,793

 

 

9,957

 

 

9,320

 

 

Total direct - Mortgage Insurance

322,324

 

(1)

301,849

 

 

330,902

 

(2)

278,453

 

 

275,856

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumed - Mortgage Insurance: (1) (4)

2,837

 

 

2,614

 

 

2,481

 

 

2,450

 

 

2,082

 

(3)

 

 

 

 

 

 

 

 

 

 

 

Ceded - Mortgage Insurance:

 

 

 

 

 

 

 

 

 

 

Premiums earned, excluding revenue from cancellations

(28,055

)

 

(28,457

)

 

(53,948

)

(2)

(24,486

)

 

(23,573

)

 

Single Premium Policy cancellations (5)

(7,843

)

 

(8,137

)

 

(4,833

)

 

(2,953

)

 

(3,091

)

 

Profit commission - other (6)

9,241

 

 

9,729

 

 

21,732

 

(2)

8,314

 

 

8,447

 

 

Total ceded premiums, net of profit commission - Mortgage Insurance (7)

(26,657

)

 

(26,865

)

 

(37,049

)

(2)

(19,125

)

 

(18,217

)

 

Net premiums earned - insurance - Mortgage Insurance

298,504

 

(1)

277,598

 

 

296,334

 

(2)

261,778

 

 

259,721

 

 

Net premiums earned - insurance - Services

2,982

 

 

3,587

 

 

2,832

 

 

1,734

 

 

1,961

 

 

Net premiums earned - insurance

$

301,486

 

(1)

$

281,185

 

 

$

299,166

 

(2)

$

263,512

 

 

$

261,682

 

 

(1)

Includes a cumulative impact related to the recognition of deferred initial premiums on monthly policies.

(2)

Includes a cumulative adjustment to unearned premiums related to an update to the amortization rates used to recognize revenue for Single Premium Policies.

(3)

2018 has been reclassified to conform to current period presentation.

(4)

Includes premiums earned from our participation in certain credit risk transfer programs.

(5)

Includes the impact of related profit commissions.

(6)

The amounts represent the profit commission on the Single Premium QSR Program, excluding the impact of Single Premium Policy cancellations.

(7)

See Exhibit L for additional information on ceded premiums for our various reinsurance programs.

Radian Group Inc. and Subsidiaries
Net Premiums Earned - Insurance
Exhibit D (page 2 of 2)

 

Year Ended
December 31,

 

(In thousands)

2019

 

2018

 

 

 

 

 

 

Premiums earned - insurance:

 

 

 

 

Direct - Mortgage Insurance

 

 

 

 

Premiums earned, excluding revenue from cancellations

$

1,154,045

 

(1) (2)

$

1,018,874

 

(3)

Single Premium Policy cancellations

79,483

 

 

47,990

 

 

Total direct - Mortgage Insurance

1,233,528

 

(1) (2)

1,066,864

 

 

 

 

 

 

 

Assumed - Mortgage Insurance: (4)

10,382

 

 

6,904

 

(3)

 

 

 

 

 

Ceded - Mortgage Insurance:

 

 

 

 

Premiums earned, excluding revenue from cancellations

(134,946

)

(2)

(85,357

)

 

Single Premium Policy cancellations (5)

(23,766

)

 

(13,726

)

 

Profit commission - other (6)

49,016

 

(2)

32,036

 

 

Total ceded premiums, net of profit commission - Mortgage Insurance (7)

(109,696

)

(2)

(67,047

)

 

Net premiums earned - insurance - Mortgage Insurance

1,134,214

 

(1) (2)

1,006,721

 

 

Net premiums earned - insurance - Services

11,135

 

 

7,286

 

 

Net premiums earned - insurance

$

1,145,349

 

(1) (2)

$

1,014,007

 

 

(1)

Includes a cumulative impact related to the recognition of deferred initial premiums on monthly policies.

(2)

Includes a cumulative adjustment to unearned premiums related to an update to the amortization rates used to recognize revenue for Single Premium Policies.

(3)

2018 has been reclassified to conform to current period presentation.

(4)

Includes premiums earned from our participation in certain credit risk transfer programs.

(5)

Includes the impact of related profit commissions.

(6)

The amounts represent the profit commission on the Single Premium QSR Program, excluding the impact of Single Premium Policy cancellations.

(7)

See Exhibit L for additional information on ceded premiums for our various reinsurance programs.

Radian Group Inc. and Subsidiaries
Segment Information
Exhibit E (page 1 of 4)

 

Summarized financial information concerning our operating segments as of and for the periods indicated is as follows. For a definition of adjusted pretax operating income and Services adjusted EBITDA, along with reconciliations to consolidated GAAP measures, see Exhibits F and G.

 

Mortgage Insurance

 

2019

 

2018

(In thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Net premiums written - insurance (1)

$

287,952

 

(2)

$

270,567

 

 

$

265,345

 

 

$

251,586

 

 

$

247,256

 

(Increase) decrease in unearned premiums

10,552

 

 

7,031

 

 

30,989

 

(3)

10,192

 

 

12,465

 

Net premiums earned - insurance

298,504

 

 

277,598

 

 

296,334

 

 

261,778

 

 

259,721

 

Net investment income

41,288

 

 

42,579

 

 

43,584

 

 

43,665

 

 

41,875

 

Other income

818

 

 

879

 

 

602

 

 

1,196

 

 

641

 

Total

340,610

 

 

321,056

 

 

340,520

 

 

306,639

 

 

302,237

 

Provision for losses

34,411

 

 

29,053

 

 

47,165

 

 

20,844

 

 

27,079

 

Policy acquisition costs

6,783

 

 

6,435

 

 

6,203

 

 

5,893

 

 

6,485

 

Other operating expenses before corporate allocations (4)

32,755

 

 

31,149

 

 

28,438

 

 

30,410

 

 

37,070

 

Total (5)

73,949

 

 

66,637

 

 

81,806

 

 

57,147

 

 

70,634

 

Adjusted pretax operating income before corporate allocations

266,661

 

 

254,419

 

 

258,714

 

 

249,492

 

 

231,603

 

Allocation of corporate operating expenses

27,394

 

 

26,671

 

 

24,388

 

 

25,625

 

 

21,627

 

Allocation of interest expense

12,160

 

 

13,492

 

 

14,961

 

 

15,697

 

 

11,133

 

Adjusted pretax operating income

$

227,107

 

 

$

214,256

 

 

$

219,365

 

 

$

208,170

 

 

$

198,843

 

 

Services

 

2019

 

2018

(In thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Net premiums earned - insurance

$

2,982

 

 

$

3,587

 

 

$

2,832

 

 

$

1,734

 

 

$

1,961

 

Services revenue (5)

40,912

 

 

43,614

 

 

40,380

 

 

33,723

 

 

39,006

 

Net investment income

144

 

 

177

 

 

177

 

 

182

 

 

176

 

Other income

 

 

 

 

(408

)

 

408

 

 

390

 

Total

44,038

 

 

47,378

 

 

42,981

 

 

36,047

 

 

41,533

 

Provision for losses

238

 

 

211

 

 

318

 

 

(18

)

 

113

 

Cost of services

27,488

 

 

29,162

 

 

28,015

 

 

24,559

 

 

25,064

 

Other operating expenses before corporate allocations (4)

14,976

 

 

15,176

 

 

14,204

 

 

13,435

 

 

13,719

 

Restructuring and other exit costs (4)

 

 

 

 

 

 

 

 

113

 

Total

42,702

 

 

44,549

 

 

42,537

 

 

37,976

 

 

39,009

 

Adjusted pretax operating income before corporate allocations (6)

1,336

 

 

2,829

 

 

444

 

 

(1,929

)

 

2,524

 

Allocation of corporate operating expenses

4,460

 

 

4,342

 

 

3,970

 

 

4,171

 

 

3,232

 

Allocation of interest expense

 

 

 

 

 

 

 

(7)

4,451

 

Adjusted pretax operating income (loss)

$

(3,124

)

 

$

(1,513

)

 

$

(3,526

)

 

$

(6,100

)

 

$

(5,159

)

(1)

Net of ceded premiums written under the QSR Programs and the Excess-of-Loss Program. See Exhibit L for additional information.

 

 

See notes continued on next page.
Radian Group Inc. and Subsidiaries
Segment Information
Exhibit E (page 2 of 4)
 
Notes continued from prior page.
 

(2)

Includes a cumulative impact related to the recognition of deferred initial premiums on monthly policies.

(3)

Includes a cumulative adjustment to unearned premiums related to an update to the amortization rates used to recognize revenue for Single Premium Policies.

(4)

Does not include impairment of long-lived assets and other non-operating items, which are not considered components of adjusted pretax operating income (loss).

(5)

Inter-segment information:

 

2019

 

2018

 

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Inter-segment expense included in Mortgage Insurance segment

$

881

 

$

1,105

 

$

1,077

 

$

970

 

$

592

Inter-segment revenue included in Services segment

881

 

1,105

 

1,077

 

970

 

592

(6)

Supplemental information for Services adjusted EBITDA (see definition in Exhibit F):

 

2019

 

2018

 

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Adjusted pretax operating income (loss) before corporate allocations

$

1,336

 

$

2,829

 

$

444

 

$

(1,929

)

 

$

2,524

Depreciation and amortization

848

 

865

 

976

 

995

 

 

700

Services adjusted EBITDA

$

2,184

 

$

3,694

 

$

1,420

 

$

(934

)

 

$

3,224

(7)

Effective January 1, 2019, Clayton's holding company repaid to Radian Group the intercompany note (with terms consistent with the original issued amount of $300 million from the Senior Notes due 2019 that were used to fund our purchase of Clayton), using proceeds from an additional capital contribution from Radian Group. As a result of the intercompany note repayment, the Services segment no longer incurs interest expense on the intercompany note.

Selected Mortgage Insurance Key Ratios

 

2019

 

2018

 

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

 

 

 

 

 

 

 

 

 

 

Loss ratio (1)

11.5

%

 

10.5

%

 

15.9

%

 

8.0

%

 

10.4

%

Expense ratio (1)

22.4

%

 

23.1

%

 

19.9

%

 

23.7

%

 

25.1

%

(1)

Calculated on a GAAP basis using net premiums earned.

Radian Group Inc. and Subsidiaries
Segment Information
Exhibit E (page 3 of 4)

 

Mortgage Insurance

 

Year Ended
December 31,

(In thousands)

2019

 

2018

Net premiums written - insurance (1)

$

1,075,450

 

(2)

$

991,021

 

Decrease in unearned premiums

58,764

 

(3)

15,700

 

Net premiums earned - insurance

1,134,214

 

 

1,006,721

 

Net investment income

171,116

 

 

152,102

 

Other income

3,495

 

 

2,794

 

Total

1,308,825

 

 

1,161,617

 

 

 

 

 

Provision for losses

131,473

 

 

104,547

 

Policy acquisition costs

25,314

 

 

25,265

 

Other operating expenses before corporate allocations (4)

122,752

 

 

135,372

 

Total (5)

279,539

 

 

265,184

 

Adjusted pretax operating income before corporate allocations

1,029,286

 

 

896,433

 

Allocation of corporate operating expenses

104,078

 

 

80,134

 

Allocation of interest expense

56,310

 

 

43,685

 

Adjusted pretax operating income

$

868,898

 

 

$

772,614

 

 

Services

 

Year Ended
December 31,

(In thousands)

2019

 

2018

Net premiums earned - insurance

$

11,135

 

 

$

7,286

 

Services revenue (5)

158,629

 

 

148,217

 

Net investment income

680

 

 

373

 

Other income

 

 

1,234

 

Total

170,444

 

 

157,110

 

 

 

 

 

Provision for losses

749

 

 

408

 

Cost of services

109,224

 

 

98,692

 

Other operating expenses before corporate allocations (4)

57,791

 

 

53,250

 

Restructuring and other exit costs (4)

 

 

2,100

 

Total

167,764

 

 

154,450

 

Adjusted pretax operating income (loss) before corporate allocations (6)

2,680

 

 

2,660

 

Allocation of corporate operating expenses

16,943

 

 

11,974

 

Allocation of interest expense

 

(7)

17,805

 

Adjusted pretax operating income (loss)

$

(14,263

)

 

$

(27,119

)

(1)

Net of ceded premiums written under the QSR Programs and the Excess-of-Loss Program. See Exhibit L for additional information.

(2)

Includes a cumulative impact related to the recognition of deferred initial premiums on monthly policies.

(3)

Includes a cumulative adjustment to unearned premiums related to an update to the amortization rates used to recognize revenue for Single Premium Policies.

(4)

Does not include impairment of long-lived assets and other non-operating items, which are not considered components of adjusted pretax operating income (loss).

 

See notes continued on next page.
Radian Group Inc. and Subsidiaries
Segment Information
Exhibit E (page 4 of 4)
 

Notes continued from prior page.

 

(5)

Inter-segment information:

 

Year Ended
December 31,

 

2019

 

2018

Inter-segment expense included in Mortgage Insurance segment

$

(4,033

)

 

$

3,245

Inter-segment revenue included in Services segment

(4,033

)

 

3,245

(6)

Supplemental information for Services adjusted EBITDA (see definition in Exhibit F)

 

Year Ended
December 31,

 

2019

 

2018

Adjusted pretax operating income (loss) before corporate allocations

$

2,680

 

$

2,660

Depreciation and amortization

3,684

 

3,564

Services adjusted EBITDA

$

6,364

 

$

6,224

(7)

Effective January 1, 2019, Clayton's holding company repaid to Radian Group the intercompany note (with terms consistent with the original issued amount of $300 million from the Senior Notes due 2019 that were used to fund our purchase of Clayton), using proceeds from an additional capital contribution from Radian Group. As a result of the intercompany note repayment, the Services segment no longer incurs interest expense on the intercompany note.

Selected Mortgage Insurance Key Ratios

 

Year Ended
December 31,

 

2019

 

2018

Loss ratio (1)

11.6

%

 

10.4

%

Expense ratio (1)

22.2

%

 

23.9

%

(1)

Calculated on a GAAP basis using net premiums earned.

 

Radian Group Inc. and Subsidiaries
Definition of Consolidated Non-GAAP Financial Measures
Exhibit F (page 1 of 2)

Use of Non-GAAP Financial Measures

In addition to the traditional GAAP financial measures, we have presented “adjusted pretax operating income,” “adjusted diluted net operating income per share” and adjusted net operating return on equity,which are non-GAAP financial measures for the consolidated company, among our key performance indicators to evaluate our fundamental financial performance. These non-GAAP financial measures align with the way the Company’s business performance is evaluated by both management and the board of directors. These measures have been established in order to increase transparency for the purposes of evaluating our operating trends and enabling more meaningful comparisons with our peers. Although on a consolidated basis “adjusted pretax operating income,” “adjusted diluted net operating income per share” and adjusted net operating return on equity are non-GAAP financial measures, we believe these measures aid in understanding the underlying performance of our operations. Our senior management, including our Chief Executive Officer (Radian’s chief operating decision maker), uses adjusted pretax operating income (loss) as our primary measure to evaluate the fundamental financial performance of the Company’s business segments and to allocate resources to the segments.

Adjusted pretax operating income is defined as GAAP consolidated pretax income (loss), excluding the effects of: (i) net gains (losses) on investments and other financial instruments; (ii) loss on extinguishment of debt; (iii) amortization and impairment of goodwill and other acquired intangible assets; and (iv) impairment of other long-lived assets and other non-operating items, such as losses from the sale of lines of business and acquisition-related expenses. Adjusted diluted net operating income per share is calculated by dividing (i) adjusted pretax operating income attributable to common stockholders, net of taxes computed using the Company’s statutory tax rate, by (ii) the sum of the weighted average number of common shares outstanding and all dilutive potential common shares outstanding. Adjusted net operating return on equity is calculated by dividing annualized adjusted pretax operating income, net of taxes computed using the Company’s statutory tax rate, by average stockholders’ equity, based on the average of the beginning and ending balances for each period presented.

Although adjusted pretax operating income excludes certain items that have occurred in the past and are expected to occur in the future, the excluded items represent those that are: (i) not viewed as part of the operating performance of our primary activities or (ii) not expected to result in an economic impact equal to the amount reflected in pretax income. These adjustments, along with the reasons for their treatment, are described below.

(1)

Net gains (losses) on investments and other financial instruments. The recognition of realized investment gains or losses can vary significantly across periods as the activity is highly discretionary based on the timing of individual securities sales due to such factors as market opportunities, our tax and capital profile and overall market cycles. Unrealized gains and losses arise primarily from changes in the market value of our investments that are classified as trading or equity securities. These valuation adjustments may not necessarily result in realized economic gains or losses.

 

 

Trends in the profitability of our fundamental operating activities can be more clearly identified without the fluctuations of these realized and unrealized gains or losses and changes in fair value of other financial instruments. We do not view them to be indicative of our fundamental operating activities.

 

(2)

Loss on extinguishment of debt. Gains or losses on early extinguishment of debt and losses incurred to purchase our debt prior to maturity are discretionary activities that are undertaken in order to take advantage of market opportunities to strengthen our financial and capital positions; therefore, we do not view these activities as part of our operating performance. Such transactions do not reflect expected future operations and do not provide meaningful insight regarding our current or past operating trends. Therefore, these items are excluded from our calculation of adjusted pretax operating income (loss).

 

(3)

Amortization and impairment of goodwill and other acquired intangible assets. Amortization of acquired intangible assets represents the periodic expense required to amortize the cost of acquired intangible assets over their estimated useful lives. Acquired intangible assets are also periodically reviewed for potential impairment, and impairment adjustments are made whenever appropriate. We do not view these charges as part of the operating performance of our primary activities.

 

(4)

Impairment of other long-lived assets and other non-operating items. Includes activities that we do not view to be indicative of our fundamental operating activities, such as (i) losses from the sale of lines of business and (ii) acquisition-related expenses.

We have also presented a non-GAAP measure for tangible book value per share, which represents book value per share less the per-share impact of goodwill and other acquired intangible assets, net. We use this measure to assess the quality and growth of our capital. Because tangible book value per share is a widely-used financial measure which focuses on the underlying fundamentals of our financial position and operating trends without the impact of goodwill and other acquired intangible assets, we believe that current and prospective investors may find it useful in their analysis of the Company.

In addition to the above non-GAAP measures for the consolidated company, we also have presented as supplemental information a non-GAAP measure for our Services segment, representing a measure of earnings before interest, income tax provision (benefit), depreciation and amortization (“EBITDA”). We calculate Services adjusted EBITDA by using adjusted pretax operating income as described above, further adjusted to remove the impact of depreciation and corporate allocations for interest and operating expenses. In addition Services adjusted EBITDA margin is calculated by dividing Services adjusted EBITDA by GAAP total revenue for the Services segment. Services adjusted EBITDA and Services adjusted EBITDA margin are used to facilitate comparisons with other services companies, since they are widely accepted measures of performance in the services industry and are used internally as supplemental measures to evaluate the performance of our Services segment.

See Exhibit G for the reconciliation of the most comparable GAAP measures, consolidated pretax income, diluted net income per share, return on equity and book value per share, to our non-GAAP financial measures for the consolidated company of adjusted pretax operating income, adjusted diluted net operating income per share, adjusted net operating return on equity, and tangible book value per share, respectively. Exhibit G also contains the reconciliation of the most comparable GAAP measure, net income, to Services adjusted EBITDA.

Total adjusted pretax operating income, adjusted diluted net operating income per share, adjusted net operating return on equity, tangible book value per share, Services adjusted EBITDA and Services adjusted EBITDA margin should not be considered in isolation or viewed as substitutes for GAAP pretax income, diluted net income per share, return on equity, book value per share or net income. Our definitions of adjusted pretax operating income, adjusted diluted net operating income per share, adjusted net operating return on equity, tangible book value per share, Services adjusted EBITDA or Services adjusted EBITDA margin may not be comparable to similarly-named measures reported by other companies.

Radian Group Inc. and Subsidiaries
Consolidated Non-GAAP Financial Measure Reconciliations
Exhibit G (page 1 of 6)

 

Reconciliation of Consolidated Pretax Income to Adjusted Pretax Operating Income

 

 

2019

 

2018

(In thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Consolidated pretax income

$

205,639

 

 

$

217,673

 

 

$

209,545

 

 

$

216,136

 

 

$

176,485

 

Less reconciling income (expense) items:

 

 

 

 

 

 

 

 

 

Net gains (losses) on investments and other financial instruments

4,257

 

 

13,009

 

 

12,540

 

 

21,913

 

 

(11,705

)

Loss on extinguishment of debt

 

 

(5,940

)

 

(16,798

)

 

 

 

 

Impairment of goodwill

(4,828

)

 

 

 

 

 

 

 

 

Amortization and impairment of other acquired intangible assets

(15,823

)

 

(2,139

)

 

(2,139

)

 

(2,187

)

 

(3,461

)

Impairment of other long-lived assets and other non-operating items (1)

(1,950

)

 

 

 

103

 

 

(5,660

)

 

(2,033

)

Total adjusted pretax operating income (2)

$

223,983

 

 

$

212,743

 

 

$

215,839

 

 

$

202,070

 

 

$

193,684

 

(1)

The amounts for all the periods presented are included in other operating expenses on the Condensed Consolidated Statement of Operations in Exhibit A and primarily relate to impairments of other long-lived assets.

(2)

Total adjusted pretax operating income on a consolidated basis consists of adjusted pretax operating income (loss) for our Mortgage Insurance segment and our Services segment, as further detailed in Exhibit E.

Reconciliation of Diluted Net Income Per Share to Adjusted Diluted Net Operating Income Per Share

 

 

2019

 

2018

 

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Diluted net income per share

$

0.79

 

 

$

0.83

 

 

$

0.78

 

 

$

0.78

 

 

$

0.64

 

 

 

 

 

 

 

 

 

 

 

Less per-share impact of reconciling income (expense) items:

 

 

 

 

 

 

 

 

 

Net gains (losses) on investments and other financial instruments

0.02

 

 

0.06

 

 

0.06

 

 

0.10

 

 

(0.05

)

Loss on extinguishment of debt

 

 

(0.03

)

 

(0.08

)

 

 

 

 

Impairment of goodwill

(0.02

)

 

 

 

 

 

 

 

 

Amortization and impairment of other acquired intangible assets

(0.08

)

 

(0.01

)

 

(0.01

)

 

(0.01

)

 

(0.02

)

Impairment of other long-lived assets and other non-operating items

(0.01

)

 

 

 

 

 

(0.02

)

 

(0.01

)

Income tax (provision) benefit on reconciling income (expense) items (1)

0.02

 

 

 

 

0.01

 

 

(0.01

)

 

0.02

 

Difference between statutory and effective tax rate

 

 

 

 

 

 

(0.01

)

 

 

Per-share impact of reconciling income (expense) items

(0.07

)

 

0.02

 

 

(0.02

)

 

0.05

 

 

(0.06

)

Adjusted diluted net operating income per share (1)

$

0.86

 

 

$

0.81

 

 

$

0.80

 

 

$

0.73

 

 

$

0.70

 

(1)

Calculated using the company’s federal statutory tax rate of 21%. Any permanent tax adjustments and state income taxes on these items have been deemed immaterial and are not included.

Radian Group Inc. and Subsidiaries
Consolidated Non-GAAP Financial Measure Reconciliations
Exhibit G (page 2 of 6)

 

Reconciliation of Return on Equity to Adjusted Net Operating Return on Equity (1)

 

 

 

 

 

 

 

 

 

 

 

2019

 

2018

 

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Return on equity (1)

16.2

%

 

18.0

%

 

17.8

%

 

19.0

%

 

16.4

%

Less impact of reconciling income (expense) items: (2)

 

 

 

 

 

 

 

 

 

Net gains (losses) on investments and other financial instruments

0.4

 

 

1.4

 

 

1.3

 

 

2.4

 

 

(1.4

)

Loss on extinguishment of debt

 

 

(0.6

)

 

(1.8

)

 

 

 

 

Impairment of goodwill

(0.5

)

 

 

 

 

 

 

 

 

Amortization and impairment of other acquired intangible assets

(1.6

)

 

(0.2

)

 

(0.2

)

 

(0.2

)

 

(0.4

)

Impairment of other long-lived assets and other non-operating items

(0.2

)

 

 

 

 

 

(0.6

)

 

(0.3

)

Income tax (provision) benefit on reconciling income (expense) items (3)

0.4

 

 

(0.1

)

 

0.1

 

 

(0.3

)

 

0.4

 

Difference between statutory and effective tax rate

(0.1

)

 

0.1

 

 

0.2

 

 

 

 

0.2

 

Impact of reconciling income (expense) items

(1.6

)

 

0.6

 

 

(0.4

)

 

1.3

 

 

(1.5

)

Adjusted net operating return on equity

17.8

%

 

17.4

%

 

18.2

%

 

17.7

%

 

17.9

%

(1)

Calculated by dividing annualized net income by average stockholders equity, based on the average of the beginning and ending balances for each period presented.

(2)

Annualized, as a percentage of average stockholders equity.

(3)

Calculated using the companys federal statutory tax rate of 21%. Any permanent tax adjustments and state income taxes on these items have been deemed immaterial and are not included.

Reconciliation of Book Value Per Share to Tangible Book Value Per Share (1)

 

 

 

 

 

 

 

 

 

 

 

2019

 

2018

 

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Book value per share

$

20.13

 

 

$

19.40

 

 

$

18.42

 

 

$

17.49

 

 

$

16.34

 

Less: Goodwill and other acquired intangible assets, net per share

0.14

 

 

0.26

 

 

0.27

 

 

0.27

 

 

0.28

 

Tangible book value per share

$

19.99

 

 

$

19.14

 

 

$

18.15

 

 

$

17.22

 

 

$

16.06

 

(1)

All book value per share items are calculated based on the number of shares outstanding at the end of each respective period.

Radian Group Inc. and Subsidiaries
Consolidated Non-GAAP Financial Measure Reconciliations
Exhibit G (page 3 of 6)

Reconciliation of Net Income to Services Adjusted EBITDA

 

2019

 

2018

(In thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

Net income

$

161,184

 

 

$

173,438

 

 

$

166,730

 

 

$

170,957

 

 

$

139,779

 

Less reconciling income (expense) items:

 

 

 

 

 

 

 

 

 

Net gains (losses) on investments and other financial instruments

4,257

 

 

13,009

 

 

12,540

 

 

21,913

 

 

(11,705

)

Loss on extinguishment of debt

 

 

(5,940

)

 

(16,798

)

 

 

 

 

Impairment of goodwill

(4,828

)

 

 

 

 

 

 

 

 

Amortization and impairment of other acquired intangible assets

(15,823

)

 

(2,139

)

 

(2,139

)

 

(2,187

)

 

(3,461

)

Impairment of other long-lived assets and other non-operating items

(1,950

)

 

 

 

103

 

 

(5,660

)

 

(2,033

)

Income tax (provision) benefit

(44,455

)

 

(44,235

)

 

(42,815

)

 

(45,179

)

 

(36,706

)

Mortgage Insurance adjusted pretax operating income

227,107

 

 

214,256

 

 

219,365

 

 

208,170

 

 

198,843

 

Services adjusted pretax operating income (loss)

(3,124

)

 

(1,513

)

 

(3,526

)

 

(6,100

)

 

(5,159

)

Less reconciling income (expense) items:

 

 

 

 

 

 

 

 

 

Allocation of corporate operating expenses to Services

(4,460

)

 

(4,342

)

 

(3,970

)

 

(4,171

)

 

(3,232

)

Allocation of corporate interest expense to Services

 

 

 

 

 

 

 

 

(4,451

)

Services depreciation and amortization

(848

)

 

(865

)

 

(976

)

 

(995

)

 

(700

)

Services adjusted EBITDA

$

2,184

 

 

$

3,694

 

 

$

1,420

 

 

$

(934

)

 

$

3,224

 

Radian Group Inc. and Subsidiaries
Consolidated Non-GAAP Financial Measure Reconciliations
Exhibit G (page 4 of 6)

 

Reconciliation of Consolidated Pretax Income to Adjusted Pretax Operating Income

 

 

Year Ended
December 31,

(In thousands)

2019

 

2018

Consolidated pretax income

$

848,993

 

 

$

684,186

 

Less reconciling income (expense) items:

 

 

 

Net gains (losses) on investments and other financial instruments

51,719

 

 

(42,476

)

Loss on extinguishment of debt

(22,738

)

 

 

Impairment of goodwill

(4,828

)

 

 

Amortization and impairment of other acquired intangible assets

(22,288

)

 

(12,429

)

Impairment of other long-lived assets and other non-operating items (1)

(7,507

)

 

(6,404

)

Total adjusted pretax operating income (2)

$

854,635

 

 

$

745,495

 

(1)

The amount for the year ended December 31, 2019 primarily relates to impairments of other long-lived assets and is included in other operating expenses on the consolidated statement of operations. The amount for the year ended December 31, 2018 includes $1.6 million and $3.9 million of other operating expenses and restructuring and other exit costs, respectively, as classified on the Condensed Consolidated Statement of Operations in Exhibit A.

(2)

Total adjusted pretax operating income on a consolidated basis consists of adjusted pretax operating income (loss) for our Mortgage Insurance segment and our Services segment, as further detailed in Exhibit E.

Reconciliation of Diluted Net Income Per Share to Adjusted Diluted Net Operating Income Per Share

 

Year Ended
December 31,

 

2019

 

2018

Diluted net income per share

$

3.20

 

 

$

2.77

 

 

 

 

 

Less per-share impact of reconciling income (expense) items:

 

 

 

Net gains (losses) on investments and other financial instruments

0.25

 

 

(0.19

)

Loss on extinguishment of debt

(0.11

)

 

 

Impairment of goodwill

(0.02

)

 

 

Amortization and impairment of other acquired intangible assets

(0.11

)

 

(0.06

)

Impairment of other long-lived assets and other non-operating items

(0.04

)

 

(0.03

)

Income tax (provision) benefit on other income (expense) items (1)

0.01

 

 

0.06

 

Difference between statutory and effective tax rate (2)

0.01

 

 

0.30

 

Per-share impact of other income (expense) items

(0.01

)

 

0.08

 

Adjusted diluted net operating income per share (1)

$

3.21

 

 

$

2.69

 

(1)

Calculated using the company’s federal statutory tax rate of 21%. Any permanent tax adjustments and state income taxes on these items have been deemed immaterial and are not included.

(2)

For 2018, includes $0.34 of tax benefit related to the settlement of the IRS Matter, which includes both the impact of the settlement with the IRS as well as the reversal of certain related previously accrued state and local tax liabilities.

Radian Group Inc. and Subsidiaries

Consolidated Non-GAAP Financial Measure Reconciliations

Exhibit G (page 5 of 6)

 

Reconciliation of Return on Equity to Adjusted Net Operating Return on Equity (1)

 

 

Year Ended
December 31,

 

2019

 

2018

Return on equity (1)

17.8

%

 

18.7

%

Less impact of reconciling income (expense) items: (2)

 

 

 

Net gains (losses) on investments and other financial instruments

1.4

 

 

(1.3

)

Loss on extinguishment of debt

(0.6

)

 

 

Impairment of goodwill

(0.1

)

 

 

Amortization and impairment of other acquired intangible assets

(0.6

)

 

(0.4

)

Impairment of other long-lived assets and other non-operating items

(0.2

)

 

(0.2

)

Income tax (provision) benefit on reconciling income (expense) items (3)

 

 

0.4

 

Difference between statutory and effective tax rate (3)

 

 

2.0

 

Impact of reconciling income (expense) items

(0.1

)

 

0.5

 

Adjusted net operating return on equity

17.9

%

 

18.2

%

(1)

Calculated by dividing net income by average stockholders equity.

(2)

As a percentage of average stockholders equity.

(3)

Calculated using the companys federal statutory tax rate of 21%. Any permanent tax adjustments and state income taxes on these items have been deemed immaterial and are not included.

Radian Group Inc. and Subsidiaries

Consolidated Non-GAAP Financial Measure Reconciliations

Exhibit G (page 6 of 6)

 

Reconciliation of Net Income to Services Adjusted EBITDA

 

 

Year Ended
December 31,

(In thousands)

2019

 

2018

Net income

$

672,309

 

 

$

606,011

 

Less reconciling income (expense) items:

 

 

 

Net gains (losses) on investments and other financial instruments

51,719

 

 

(42,476

)

Loss on extinguishment of debt

(22,738

)

 

 

Impairment of goodwill

(4,828

)

 

 

Amortization and impairment of other acquired intangible assets

(22,288

)

 

(12,429

)

Impairment of other long-lived assets and other non-operating items

(7,507

)

 

(6,404

)

Income tax (provision) benefit

(176,684

)

 

(78,175

)

Mortgage Insurance adjusted pretax operating income

868,898

 

 

772,614

 

Services adjusted pretax operating income (loss)

(14,263

)

 

(27,119

)

Less reconciling income (expense) items:

 

 

 

Allocation of corporate operating expenses to Services

(16,943

)

 

(11,974

)

Allocation of corporate interest expense to Services

 

 

(17,805

)

Services depreciation and amortization

(3,684

)

 

(3,564

)

Services adjusted EBITDA

$

6,364

 

 

$

6,224

 

On a consolidated basis, “adjusted pretax operating income,” “adjusted diluted net operating income per share,” “adjusted net operating return on equity” and “tangible book value per share” are measures not determined in accordance with GAAP. “Services adjusted EBITDA” and “Services adjusted EBITDA margin” are also non-GAAP measures. These measures should not be considered in isolation or viewed as substitutes for GAAP pretax income, diluted net income per share, return on equity, book value per share or net income. Our definitions of adjusted pretax operating income, adjusted diluted net operating income per share, adjusted net operating return on equity, tangible book value per share, Services adjusted EBITDA or Services adjusted EBITDA margin may not be comparable to similarly-named measures reported by other companies. See Exhibit F for additional information on our consolidated non-GAAP financial measures.

Radian Group Inc. and Subsidiaries

Mortgage Insurance Supplemental Information - New Insurance Written

Exhibit H

 

 

2019

 

2018

($ in millions)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

 

 

 

 

 

 

 

 

 

 

Total primary new insurance written

$

19,953

 

 

$

22,037

 

 

$

18,539

 

 

$

10,900

 

 

$

12,737

 

 

 

 

 

 

 

 

 

 

 

Percentage of primary new insurance written by FICO score (1)

 

 

 

 

 

 

 

 

 

>=740

66.3

%

 

64.1

%

 

62.2

%

 

57.6

%

 

54.6

%

680-739

30.5

 

 

31.5

 

 

32.5

 

 

34.7

 

 

35.8

 

620-679

3.2

 

 

4.4

 

 

5.3

 

 

7.7

 

 

9.6

 

Total primary new insurance written

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Percentage of primary new insurance written

 

 

 

 

 

 

 

 

 

Borrower-paid

97.4

%

 

97.1

%

 

96.5

%

 

95.1

%

 

94.0

%

 

 

 

 

 

 

 

 

 

 

Percentage by premium type

 

 

 

 

 

 

 

 

 

Direct monthly and other recurring premiums

82.1

%

 

85.0

%

 

83.3

%

 

83.4

%

 

82.8

%

Direct single premiums (2):

 

 

 

 

 

 

 

 

 

Lender-paid

1.9

 

 

1.9

 

 

2.5

 

 

3.9

 

 

5.0

 

Borrower-paid (3)

16.0

 

 

13.1

 

 

14.2

 

 

12.7

 

 

12.2

 

Total primary new insurance written

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Primary new insurance written for purchases

67.5

%

 

80.7

%

 

89.8

%

 

92.2

%

 

94.9

%

Primary new insurance written for refinances

32.5

%

 

19.3

%

 

10.2

%

 

7.8

%

 

5.1

%

 

 

 

 

 

 

 

 

 

 

Percentage by LTV

 

 

 

 

 

 

 

 

 

95.01% and above

11.5

%

 

16.8

%

 

20.5

%

 

19.7

%

 

18.3

%

90.01% to 95.00%

35.8

 

 

37.4

 

 

38.1

 

 

40.9

 

 

43.1

 

85.01% to 90.00%

30.0

 

 

27.4

 

 

26.9

 

 

27.3

 

 

27.5

 

85.00% and below

22.7

 

 

18.4

 

 

14.5

 

 

12.1

 

 

11.1

 

Total primary new insurance written

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

(1)

For loans with multiple borrowers, the percentage of primary new insurance written by FICO score represents the lowest of the borrowers’ FICO scores. All periods prior to March 31, 2019 had previously been presented based on the FICO score of the primary borrower and have been restated to reflect the lowest of the borrowers’ FICO scores.

(2)

Percentages exclude the impact of reinsurance.

(3)

Borrower-paid Single Premium Policies have lower Minimum Required Assets under PMIERs as compared to lender-paid Single Premium Policies.

Radian Group Inc. and Subsidiaries

Mortgage Insurance Supplemental Information - Primary Insurance in Force and Risk in Force

Exhibit I (page 1 of 2)

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

($ in millions)

2019

 

2019

 

2019

 

2019

 

2018

Primary insurance in force (1)

 

 

 

 

 

 

 

 

 

Prime

$

235,742

 

 

$

232,086

 

 

$

225,443

 

 

$

218,227

 

 

$

215,739

 

Alt-A and A minus and below

4,816

 

 

5,072

 

 

5,313

 

 

5,507

 

 

5,704

 

Total Primary

$

240,558

 

 

$

237,158

 

 

$

230,756

 

 

$

223,734

 

 

$

221,443

 

 

 

 

 

 

 

 

 

 

 

Primary risk in force (1) (2)

 

 

 

 

 

 

 

 

 

Prime

$

59,780

 

 

$

59,217

 

 

$

57,795

 

 

$

56,054

 

 

$

55,374

 

Alt-A and A minus and below

1,141

 

 

1,203

 

 

1,262

 

 

1,307

 

 

1,354

 

Total Primary

$

60,921

 

 

$

60,420

 

 

$

59,057

 

 

$

57,361

 

 

$

56,728

 

 

 

 

 

 

 

 

 

 

 

Percentage of primary risk in force

 

 

 

 

 

 

 

 

 

Direct monthly and other recurring premiums

72.4

%

 

72.0

%

 

71.2

%

 

70.6

%

 

70.3

%

Direct single premiums

27.6

%

 

28.0

%

 

28.8

%

 

29.4

%

 

29.7

%

 

 

 

 

 

 

 

 

 

 

Percentage of primary risk in force by FICO score (3)

 

 

 

 

 

 

 

 

 

>=740

56.9

%

 

56.2

%

 

55.7

%

 

55.2

%

 

55.1

%

680-739

34.2

 

 

34.5

 

 

34.6

 

 

34.8

 

 

34.8

 

620-679

8.2

 

 

8.6

 

 

8.9

 

 

9.2

 

 

9.3

 

<=619

0.7

 

 

0.7

 

 

0.8

 

 

0.8

 

 

0.8

 

Total Primary

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Percentage of primary risk in force by LTV

 

 

 

 

 

 

 

 

 

95.01% and above

14.2

%

 

13.9

%

 

13.2

%

 

12.2

%

 

11.6

%

90.01% to 95.00%

51.3

 

 

51.9

 

 

52.5

 

 

53.0

 

 

53.1

 

85.01% to 90.00%

27.9

 

 

27.9

 

 

28.2

 

 

28.6

 

 

29.0

 

85.00% and below

6.6

 

 

6.3

 

 

6.1

 

 

6.2

 

 

6.3

 

Total

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Percentage of primary risk in force by policy year

 

 

 

 

 

 

 

 

 

2008 and prior

7.8

%

 

8.4

%

 

8.9

%

 

9.6

%

 

10.1

%

2009

0.2

 

 

0.2

 

 

0.3

 

 

0.3

 

 

0.4

 

2010

0.2

 

 

0.2

 

 

0.2

 

 

0.3

 

 

0.3

 

2011

0.6

 

 

0.6

 

 

0.7

 

 

0.7

 

 

0.8

 

2012

2.3

 

 

2.5

 

 

2.9

 

 

3.3

 

 

3.7

 

2013

4.2

 

 

4.6

 

 

5.2

 

 

5.8

 

 

6.2

 

2014

4.3

 

 

4.8

 

 

5.3

 

 

5.8

 

 

6.1

 

2015

7.4

 

 

8.1

 

 

8.9

 

 

9.7

 

 

10.2

 

2016

12.5

 

 

13.5

 

 

14.8

 

 

16.0

 

 

16.8

 

2017

16.0

 

 

17.4

 

 

18.9

 

 

20.3

 

 

21.1

 

2018

17.9

 

 

19.7

 

 

21.8

 

 

23.5

 

 

24.3

 

2019

26.6

 

 

20.0

 

 

12.1

 

 

4.7

 

 

 

Total

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

100.0

%

 

 

 

 

 

 

 

 

 

 

Primary risk in force on defaulted loans

$

1,061

 

 

$

1,012

 

 

$

986

 

 

$

1,002

 

 

$

1,032

 

 

Table continued on next page.

Radian Group Inc. and Subsidiaries

Mortgage Insurance Supplemental Information - Primary Insurance in Force and Risk in Force

Exhibit I (page 2 of 2)

 

Table continued from prior page.

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

2019

 

2019

 

2019

 

2019

 

2018

Persistency Rate (12 months ended)

78.2

%

 

81.5

%

 

83.4

%

 

83.4

%

 

83.1

%

Persistency Rate (quarterly, annualized) (4)

75.0

%

 

75.5

%

 

80.8

%

 

85.4

%

 

85.5

%

(1)

Excludes the impact of premiums ceded under our reinsurance agreements.

(2)

Does not include pool risk in force or other risk in force, which combined represent less than 1.0% of our total risk in force for all periods presented.

(3)

For loans with multiple borrowers, the percentage of primary risk in force by FICO score represents the lowest of the borrowers’ FICO scores. All periods prior to March 31, 2019 had previously been presented based on the FICO score of the primary borrower and have been restated to reflect the lowest of the borrowers’ FICO scores.

(4)

The Persistency Rate on a quarterly, annualized basis is calculated based on loan-level detail for the quarter ending as of the date shown. It may be impacted by seasonality or other factors, including the level of refinance activity during the applicable periods, and may not be indicative of full-year trends.

Radian Group Inc. and Subsidiaries

Mortgage Insurance (“MI”) Supplemental Information - Claims and Reserves

Exhibit J

 

 

2019

 

2018

($ in thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

 

 

 

 

 

 

 

 

 

 

Net claims paid: (1)

 

 

 

 

 

 

 

 

 

Total primary claims paid

$

24,267

 

 

$

28,981

 

 

$

31,940

 

 

$

33,360

 

 

$

35,175

 

Total pool and other

559

 

 

901

 

 

472

 

 

1,230

 

 

190

 

Subtotal

24,826

 

 

29,882

 

 

32,412

 

 

34,590

 

 

35,365

 

Impact of commutations (2)

3,691

 

 

6,812

 

 

15

 

 

 

 

4,356

 

Total net claims paid

$

28,517

 

 

$

36,694

 

 

$

32,427

 

 

$

34,590

 

 

$

39,721

 

 

 

 

 

 

 

 

 

 

 

Total average net primary claims paid (1) (3)

$

50.9

 

 

$

47.0

 

 

$

50.1

 

 

$

48.6

 

 

$

52.0

 

 

 

 

 

 

 

 

 

 

 

Average direct primary claims paid (3) (4)

$

52.1

 

 

$

48.1

 

 

$

51.1

 

 

$

49.2

 

 

$

52.9

 

(1)

Net of reinsurance recoveries.

(2)

Includes payments to commute mortgage insurance coverage on certain performing and non-performing loans.

(3)

Calculated without giving effect to the impact of commutations.

(4)

Before reinsurance recoveries.

($ in thousands, except primary reserve per

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

primary default amounts)

2019

 

2019

 

2019

 

2019

 

2018

 

 

 

 

 

 

 

 

 

 

Reserve for losses by category (1)

 

 

 

 

 

 

 

 

 

Mortgage insurance ("MI") reserves

 

 

 

 

 

 

 

 

 

Prime

$

248,727

 

 

$

236,382

 

 

$

242,378

 

 

$

240,489

 

 

$

242,135

 

Alt-A and A minus and below

91,093

 

 

95,723

 

 

104,863

 

 

111,955

 

 

119,553

 

IBNR and other (2)

40,920

 

 

42,117

 

 

33,888

 

 

13,008

 

 

13,864

 

LAE

8,918

 

 

9,000

 

 

9,070

 

 

8,994

 

 

10,271

 

Total primary reserves

389,658

 

 

383,222

 

 

390,199

 

 

374,446

 

 

385,823

 

Total pool reserves

11,322

 

 

10,605

 

 

10,816

 

 

10,621

 

 

11,640

 

Total 1st lien reserves

400,980

 

 

393,827

 

 

401,015

 

 

385,067

 

 

397,463

 

Other

293

 

 

260

 

 

279

 

 

294

 

 

428

 

Total MI reserves

401,273

 

 

394,087

 

 

401,294

 

 

385,361

 

 

397,891

 

Services reserves

3,492

 

 

4,054

 

 

3,984

 

 

3,423

 

 

3,470

 

Total reserves

$

404,765

 

 

$

398,141

 

 

$

405,278

 

 

$

388,784

 

 

$

401,361

 

 

 

 

 

 

 

 

 

 

 

1st lien reserve per default

 

 

 

 

 

 

 

 

 

Primary reserve per primary default excluding IBNR and other

$

16,399

 

 

$

16,900

 

 

$

18,139

 

 

$

17,962

 

 

$

17,634

 

(1)

Includes ceded losses on reinsurance transactions, which are expected to be recovered and are included in the reinsurance recoverables reported in other assets in our condensed consolidated balance sheets.

(2)

For the quarters ended September 30, 2019 and June 30, 2019, includes increases of $11.8 million and $19.4 million, respectively, in the Company's IBNR reserve estimate related to previously disclosed legal proceedings involving challenges from certain servicers regarding loss mitigation activities.

Radian Group Inc. and Subsidiaries

Mortgage Insurance Supplemental Information - Default Statistics

Exhibit K

 

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

2019

 

2019

 

2019

 

2019

 

2018

Default Statistics

 

 

 

 

 

 

 

 

 

Primary Insurance:

 

 

 

 

 

 

 

 

 

Prime

 

 

 

 

 

 

 

 

 

Number of insured loans

1,049,954

 

 

1,040,520

 

 

1,018,715

 

 

994,865

 

 

986,704

 

Number of loans in default

16,532

 

 

15,345

 

 

14,521

 

 

14,831

 

 

15,402

 

Percentage of loans in default

1.57

%

 

1.47

%

 

1.43

%

 

1.49

%

 

1.56

%

 

 

 

 

 

 

 

 

 

 

Alt-A and A minus and below

 

 

 

 

 

 

 

 

 

Number of insured loans

30,439

 

 

32,163

 

 

33,609

 

 

34,763

 

 

35,906

 

Number of loans in default

4,734

 

 

4,839

 

 

5,122

 

 

5,291

 

 

5,691

 

Percentage of loans in default

15.55

%

 

15.05

%

 

15.24

%

 

15.22

%

 

15.85

%

 

 

 

 

 

 

 

 

 

 

Total Primary

 

 

 

 

 

 

 

 

 

Number of insured loans

1,080,393

 

 

1,072,683

 

 

1,052,324

 

 

1,029,628

 

 

1,022,610

 

Number of loans in default

21,266

 

 

20,184

 

 

19,643

 

 

20,122

 

 

21,093

 

Percentage of loans in default

1.97

%

 

1.88

%

 

1.87

%

 

1.95

%

 

2.06

%

Radian Group Inc. and Subsidiaries

Mortgage Insurance Supplemental Information - Reinsurance Programs

Exhibit L

 

 

 

 

2019

 

2018

($ in thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

Qtr 1

 

Qtr 4

 

 

 

 

 

 

 

 

 

Quota Share Reinsurance (“QSR”) and Single Premium QSR Programs

 

 

 

 

 

 

 

 

Ceded premiums written (1)

$

9,217

 

 

$

8,408

 

 

$

588

 

$

7,017

 

 

$

12,923

 

% of premiums written

3.0

%

 

2.9

%

 

2.2

%

2.7

%

 

4.8

%

Ceded premiums earned

$

19,428

 

 

$

19,295

 

 

$

29,212

 

(2)

$

15,676

 

 

$

15,726

 

% of premiums earned

6.1

%

 

6.3

%

 

8.7

%

5.5

%

 

5.6

%

Ceding commissions written

$

6,836

 

 

$

6,778

 

 

$

6,861

 

$

4,695

 

 

$

6,006

 

Ceding commissions earned (3)

$

12,055

 

 

$

12,153

 

 

$

16,353

 

(2)

$

8,685

 

 

$

7,718

 

Profit commission

$

17,792

 

 

$

18,346

 

 

$

26,476

 

(2)

$

11,318

 

 

$

10,638

 

Ceded losses

$

1,533

 

 

$

771

 

 

$

1,868

 

$

1,687

 

 

$

1,730

 

 

 

 

 

 

 

 

 

 

Excess-of-Loss Program

 

 

 

 

 

 

 

 

Ceded premiums written

$

6,834

 

 

$

6,878

 

 

$

13,468

 

$

2,919

 

 

$

9,009

 

% of premiums written

2.2

%

 

2.4

%

 

4.8

%

1.1

%

 

3.3

%

Ceded premiums earned

$

7,104

 

 

$

7,452

 

 

$

7,662

 

$

3,265

 

 

$

2,305

 

% of premiums earned

2.2

%

 

2.4

%

 

2.3

%

1.2

%

 

0.8

%

 

 

 

 

 

 

 

 

 

Ceded RIF (4)

 

 

 

 

 

 

 

 

QSR Program

$

644,512

 

 

$

702,201

 

 

$

768,554

 

$

840,621

 

 

$

910,862

 

Single Premium QSR Program

8,582,067

 

 

8,538,363

 

 

8,495,651

 

8,267,506

 

 

8,168,939

 

Excess-of-Loss Program

850,800

 

 

974,800

 

 

1,017,440

 

454,641

 

 

455,440

 

Total Ceded RIF

$

10,077,379

 

 

$

10,215,364

 

 

$

10,281,645

 

$

9,562,768

 

 

$

9,535,241

 

 

 

 

 

 

 

 

 

 

PMIERs impact - reduction in Minimum Required Assets (5)

 

 

 

 

 

 

 

 

QSR Program

$

35,382

 

 

$

38,227

 

 

$

41,873

 

$

45,477

 

 

$

48,734

 

Single Premium QSR Program

511,695

 

 

513,832

 

 

516,468

 

507,656

 

 

522,318

 

Excess-of-Loss Program

738,386

 

 

834,072

 

 

926,640

 

454,641

 

 

455,440

 

Total PMIERs impact

$

1,285,463

 

 

$

1,386,131

 

 

$

1,484,981

 

$

1,007,774

 

 

$

1,026,492

 

(1)

Net of profit commission.

(2)

Includes a cumulative adjustment to unearned premiums related to an update to the amortization rates used to recognize revenue for Single Premium Policies.

(3)

Includes amounts reported in policy acquisition costs and other operating expenses. Operating expenses include the following ceding commissions, net of deferred policy acquisition costs, for the periods indicated:

 

2019

 

2018

($ in thousands)

Qtr 4

 

Qtr 3

 

Qtr 2

 

Qtr 1

 

Qtr 4

 

 

 

 

 

 

 

 

 

 

Ceding commissions

$

(7,973

)

 

$

(8,160

)

 

$

(12,408

)

 

$

(5,643

)

 

$

(5,837

)

(4)

Included in primary RIF.

(5)

Excludes the impact of intercompany reinsurance.

FORWARD-LOOKING STATEMENTS

All statements in this report that address events, developments or results that we expect or anticipate may occur in the future are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934 and the U.S. Private Securities Litigation Reform Act of 1995. In most cases, forward-looking statements may be identified by words such as “anticipate,” “may,” “will,” “could,” “should,” “would,” “expect,” “intend,” “plan,” “goal,” “contemplate,” “believe,” “estimate,” “predict,” “project,” “potential,” “continue,” “seek,” “strategy,” “future,” “likely” or the negative or other variations on these words and other similar expressions. These statements, which may include, without limitation, projections regarding our future performance and financial condition, are made on the basis of management’s current views and assumptions with respect to future events. Any forward-looking statement is not a guarantee of future performance and actual results could differ materially from those contained in the forward-looking statement. These statements speak only as of the date they were made, and we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. We operate in a changing environment where new risks emerge from time to time and it is not possible for us to predict all risks that may affect us. The forward-looking statements, as well as our prospects as a whole, are subject to risks and uncertainties that could cause actual results to differ materially from those set forth in the forward-looking statements. These risks and uncertainties include, without limitation:

  • changes in economic and political conditions that impact the size of the insurable market, the credit performance of our insured portfolio, and our business prospects;
  • changes in the way customers, investors, ratings agencies, regulators or legislators perceive our performance, financial strength and future prospects;
  • Radian Guaranty Inc.’s ("Radian Guaranty") ability to remain eligible under the Private Mortgage Insurer Eligibility Requirements (the "PMIERs") and other applicable requirements imposed by the Federal Housing Finance Agency ("FHFA") and by Fannie Mae and Freddie Mac (collectively, the “GSEs”) to insure loans purchased by the GSEs, including potential future changes to the PMIERs which, among other things, may be impacted by the general economic environment and housing market, as well as the proposed Conservatorship Capital Framework ("CCF") that would establish capital requirements for the GSEs, if the CCF is finalized;
  • our ability to successfully execute and implement our capital plans, including our risk distribution strategy through the capital markets and reinsurance markets, and to maintain sufficient holding company liquidity to meet our liquidity needs;
  • our ability to successfully execute and implement our business plans and strategies, including plans and strategies that require GSE and/or regulatory approvals and licenses;
  • our ability to maintain an adequate level of capital in our insurance subsidiaries to satisfy existing and future regulatory requirements;
  • changes in the charters or business practices of, or rules or regulations imposed by or applicable to the GSEs, which may include changes in the requirements to remain an approved insurer to the GSEs, the GSEs’ interpretation and application of the PMIERs, as well as changes impacting loans purchased by the GSEs, such as whether GSE eligible loans meet the "qualified mortgages" (QM) loan requirements under applicable law, requirements regarding mortgage credit and loan size and the GSEs' pricing;
  • changes in the current housing finance system in the U.S., including the role of the Federal Housing Administration (the “FHA”), the GSEs and private mortgage insurers in this system;
  • uncertainty from the expected discontinuance of LIBOR and transition to any other interest rate benchmark that could cause interest rate volatility and, among other things, impact our investment portfolio, cost of debt and cost of reinsurance through insurance-linked notes transactions;
  • any disruption in the servicing of mortgages covered by our insurance policies, as well as poor servicer performance;
  • a decrease in the "Persistency Rates" (the percentage of insurance in force that remains in force over a period of time) of our mortgage insurance on monthly premium products;
  • competition in our mortgage insurance business, including price competition and competition from the FHA and U.S. Department of Veterans Affairs as well as from other forms of credit enhancement, including GSE sponsored alternatives to traditional mortgage insurance;
  • the effect of the Dodd-Frank Wall Street Reform and Consumer Protection Act on the financial services industry in general, and on our businesses in particular, including future changes to the QM loan requirements, which currently are subject to an Advanced Notice of Proposed Rulemaking (ANPR) issued by the Consumer Financial Protection Bureau;
  • legislative and regulatory activity (or inactivity), including the adoption of (or failure to adopt) new laws and regulations, or changes in existing laws and regulations, or the way they are interpreted or applied;
  • legal and regulatory claims, assertions, actions, reviews, audits, inquiries and investigations that could result in adverse judgments, settlements, fines, injunctions, restitutions or other relief that could require significant expenditures, new or increased reserves or have other effects on our business;
  • the amount and timing of potential settlements, payments or adjustments associated with federal or other tax examinations;
  • the possibility that we may fail to estimate accurately the likelihood, magnitude and timing of losses in establishing loss reserves for our mortgage insurance business or to accurately calculate and/or project our Available Assets and Minimum Required Assets under the PMIERs, which will be impacted by, among other things, the size and mix of our insurance in force, the level of defaults in our portfolio, the level of cash flow generated by our insurance operations, and our risk distribution strategies;
  • volatility in our financial results caused by changes in the fair value of our assets and liabilities, including our investment portfolio;
  • potential future impairment charges related to our goodwill and other acquired intangible assets;
  • changes in “GAAP” (accounting principles generally accepted in the U.S.) or “SAPP” (statutory accounting principles and practices including those required or permitted, if applicable, by the insurance departments of the respective states of domicile of our insurance subsidiaries) rules and guidance, or their interpretation;
  • our ability to attract and retain key employees; and
  • legal and other limitations on amounts we may receive from our subsidiaries, including dividends or ordinary course distributions under our internal tax- and expense-sharing arrangements.

For more information regarding these risks and uncertainties as well as certain additional risks that we face, you should refer to the Risk Factors detailed in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2018, and to subsequent reports and registration statements filed from time to time with the U.S. Securities and Exchange Commission. We caution you not to place undue reliance on these forward-looking statements, which are current only as of the date on which we issued this report. We do not intend to, and we disclaim any duty or obligation to, update or revise any forward-looking statements to reflect new information or future events or for any other reason.

Source: Radian Group Inc.

Emily Riley - Phone: 215.231.1035
email: emily.riley@radian.com