News
Read about the progress we’re making across the mortgage and real estate services industry.
02/05/2014
Radian Reports Fourth Quarter and Full Year 2013 Financial Results
– Reports fourth quarter net income of
– Writes
– Earns position as largest MI company with
The company has introduced non-GAAP financial measures as performance
indicators to facilitate evaluation of its fundamental financial
performance. Included in these measures is adjusted pretax operating
income which, for the quarter ended
The net loss for the full year 2013 was
“Radian’s performance in 2013 reflects the solid progress we have made
against our top priorities. I am pleased to report that we achieved
operating profitability in our mortgage insurance business, and we
expect that the size and credit quality of our MI portfolio will fuel
improved levels of operating profitability this year,” said
Ibrahim continued, “We were successful in writing 27% more new MI
business in 2013 than 2012, earning the position as the largest MI
company with
CAPITAL AND LIQUIDITY UPDATE
Radian Guaranty’s risk-to-capital ratio was 19.4:1 as of
-
As of
December 31, 2013 , Radian Guaranty’s statutory capital was$1,346 million compared to$1,256 million atSeptember 30, 2013 , and$926 million a year ago. -
In 2012, Radian Guaranty entered into two quota share reinsurance
agreements with the same third-party reinsurance provider, in order to
proactively manage its risk-to-capital position. On
April 1, 2013 , Radian reduced the amount of new business ceded under these reinsurance agreements on a prospective basis from 20 percent to 5 percent. As ofDecember 31, 2013 , a total of$2.6 billion of risk in force had been ceded under those agreements. Radian will have the option to recapture a portion of the ceded risk outstanding onDecember 31, 2014 , and onDecember 31, 2015 .
FOURTH QUARTER AND FULL YEAR HIGHLIGHTS
-
New mortgage insurance written (NIW) was
$9.3 billion during the quarter, compared to$13.7 billion in the third quarter of 2013 and$11.7 billion in the fourth quarter of 2012. For the full-year 2013, NIW was$47.3 billion , compared to$37.1 billion for the full-year 2012. Radian wrote an additional$2.4 billion in NIW inJanuary 2014 , compared to$4.0 billion inJanuary 2013 .-
The Home Affordable Refinance Program (HARP) accounted for
$0.9 billion of insurance not included in Radian Guaranty’s NIW total for the quarter. This compares to$1.8 billion in the third quarter of 2013, and$2.9 billion in the fourth quarter of 2012. -
Of the
$9.3 billion of new business written in the fourth quarter of 2013, 70 percent was written with monthly premiums and 30 percent with single premiums. This compares with 65 percent monthly premium and 35 percent single premium in the fourth quarter of 2012. - NIW continued to consist of loans with excellent risk characteristics.
-
The Home Affordable Refinance Program (HARP) accounted for
- The total primary mortgage insurance risk-in-force at year-end 2013 consisted of 71 percent of business written after 2008 and 60 percent excluding HARP volume.
-
The mortgage insurance provision for losses was
$144.3 million in the fourth quarter of 2013, compared to$152.0 million in the third quarter of 2013, and$306.9 million in the fourth quarter of 2012.- The loss ratio in the fourth quarter for Radian Guaranty was 72.0 percent, compared to 76.0 percent in the third quarter of 2013, and 171.0 percent in the fourth quarter of 2012.
-
Mortgage insurance loss reserves were approximately
$2.2 billion as ofDecember 31, 2013 , which decreased from$2.3 billion in the third quarter of 2013, and from$3.1 billion a year ago. -
Primary reserves (excluding IBNR and other reserves) per default
were
$26,717 as ofDecember 31, 2013 . This compares to primary reserves per default of$27,202 as ofSeptember 30, 2013 , and$26,408 as ofDecember 31, 2012 .
-
The total number of primary delinquent loans decreased by 7 percent in
the fourth quarter from the third quarter of 2013, and by 35 percent
from the fourth quarter of 2012. The total number of primary
delinquent loans at
December 31, 2013 , excludes loans related to the Master Transaction Agreement withFreddie Mac entered into onAugust 29, 2013 . In addition, the total number of primary delinquent loans declined by 3.5 percent inJanuary 2014 . Additional details related to the company’s delinquency inventory inJanuary 2014 may be found on Slide 20 of the fourth quarter presentation slides. The primary mortgage insurance delinquency rate decreased to 7.3 percent in the fourth quarter of 2013, compared to 7.8 percent in the third quarter of 2013, and 12.1 percent in the fourth quarter of 2012. -
Total mortgage insurance claims paid were
$283.4 million in the fourth quarter, compared to$519.3 million (which included$254.7 million related to the Freddie Mac Agreement) in the third quarter of 2013 and$263.4 million in the fourth quarter of 2012. Claims paid in the fourth quarter of 2013 exclude$50.0 million of claims processed in the quarter in accordance with the terms of the Freddie Mac Agreement. For the full-year 2013, total claims paid were$1.4 billion , compared to$1.0 billion for the full-year 2012. The company currently expects mortgage insurance net claims paid for the full-year 2014 of$900 million to $1.0 billion . -
Other operating expenses were
$72.5 million in the fourth quarter, compared to$71.0 million in the third quarter and$55.9 million in the fourth quarter of last year. In the quarter,$11.8 million represented long-term incentive compensation, compared to$28.1 million in the third quarter of 2013. The compensation expense in both periods was impacted by an increase in the fair value of cash-settled awards. The component of the fair value change that resulted from the stock price increase was$1.5 million in the fourth quarter of 2013, compared to$16.8 million in the third quarter of 2013. The reduction in long-term incentive compensation in the fourth quarter was fully offset by outside legal and consulting expenses, other year-end compensation expenses, and investments in technology improvements. -
Radian Asset Assurance Inc. serves as an important source of capital support for Radian Guaranty and is expected to continue to provide Radian Guaranty with dividends over time.-
As of
December 31, 2013 , Radian Asset had approximately$1.2 billion in statutory surplus with an additional$400 million in claims-paying resources. -
Since
June 30, 2008 , Radian Asset has successfully reduced its total net par exposure by 79 percent to$23.9 billion as ofDecember 31, 2013 , including large declines in the riskier segments of the portfolio.
-
As of
CONFERENCE CALL
Radian will discuss these items in its conference call today,
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: 800-475-6701 inside the U.S., or 320-365-3844 for international callers, passcode 317235.
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 Quarterly Results.
NON-GAAP FINANCIAL MEASURES
Radian believes that measures of income excluding certain items
(“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. Such
measurements are not recognized in accordance with accounting principles
generally accepted in
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 GAAP measure. See Exhibit O or Radian’s website Non-GAAP Financial Measures for a description of these items, as well as a reconciliation of adjusted pretax operating (loss) income to “pretax (loss) income” and adjusted diluted net operating (loss) income per share to “diluted net (loss) income per share.”
ABOUT RADIAN
FINANCIAL RESULTS AND SUPPLEMENTAL INFORMATION CONTENTS (Unaudited)
For trend information on all schedules, refer to Radian’s quarterly financial statistics at Financial Reports.
Exhibit A: | Condensed Consolidated Statements of Income | |
Exhibit B: | Condensed Consolidated Balance Sheets | |
Exhibit C: | Segment Information Quarter Ended December 31, 2013 | |
Exhibit D: | Segment Information Quarter Ended December 31, 2012 | |
Exhibit E: | Segment Information Year Ended December 31, 2013 | |
Exhibit F: | Segment Information Year Ended December 31, 2012 | |
Exhibit G: | Financial Guaranty Supplemental Information | |
Exhibit H: | Mortgage Insurance Supplemental Information | |
New Insurance Written | ||
Exhibit I: | Mortgage Insurance Supplemental Information | |
Insurance in Force and Risk in Force by Product | ||
Exhibit J: | Mortgage Insurance Supplemental Information | |
Risk in Force by FICO, LTV and Policy Year | ||
Exhibit K: | Mortgage Insurance Supplemental Information | |
Pool and Other Risk in Force, Risk-to-Capital | ||
Exhibit L: | Mortgage Insurance Supplemental Information | |
Claims, Reserves and Reserve per Default | ||
Exhibit M: | Mortgage Insurance Supplemental Information | |
Default Statistics | ||
Exhibit N: | Mortgage Insurance Supplemental Information | |
Captives, QSR and Persistency | ||
Exhibit O: | Use of Non-GAAP Financial Measures | |
GAAP to Non-GAAP Reconciliations |
||
Radian Group Inc. and Subsidiaries | ||||||||||||||||
Condensed Consolidated Statements of Income | ||||||||||||||||
Exhibit A | ||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||
December 31 | December 31 | |||||||||||||||
(In thousands, except per-share data) |
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenues: | ||||||||||||||||
Net premiums written - insurance | $ | 231,561 | $ | 217,743 | $ | 940,817 | $ | 686,630 | ||||||||
Net premiums earned - insurance | $ | 213,198 | $ | 193,875 | $ | 830,894 | $ | 738,982 | ||||||||
Net investment income | 26,868 | 23,112 | 108,088 | 114,337 | ||||||||||||
Net (losses) gains on investments | (6,829 | ) | 6,351 | (149,720 | ) | 184,888 | ||||||||||
Net impairment losses recognized in earnings | (3 | ) | (3 | ) | (3 | ) | (3 | ) | ||||||||
Change in fair value of derivative instruments | 38,586 | 2,912 | (31,771 | ) | (144,025 | ) | ||||||||||
Net losses on other financial instruments | (1,151 | ) | (1,815 | ) | (4,736 | ) | (82,269 | ) | ||||||||
Gain on sale of affiliate | — | — | — | 7,708 | ||||||||||||
Other income | 916 | 1,627 | 6,235 | 5,790 | ||||||||||||
Total revenues | 271,585 | 226,059 | 758,987 | 825,408 | ||||||||||||
Expenses: | ||||||||||||||||
Provision for losses | 137,610 | 305,797 | 567,134 | 959,171 | ||||||||||||
Change in reserve for premium deficiency | (198 | ) | (1,464 | ) | (1,901 | ) | 41 | |||||||||
Policy acquisition costs | 6,505 | 10,098 | 41,664 | 61,876 | ||||||||||||
Other operating expenses | 72,473 | 55,896 | 284,528 | 196,672 | ||||||||||||
Interest expense | 19,747 | 12,583 | 74,618 | 51,832 | ||||||||||||
Total expenses | 236,137 | 382,910 | 966,043 | 1,269,592 | ||||||||||||
Equity in net income (loss) of affiliates | — | — | 1 | (13 | ) | |||||||||||
Pretax income (loss) | 35,448 | (156,851 | ) | (207,055 | ) | (444,197 | ) | |||||||||
Income tax (benefit) provision | (921 | ) | 20,451 | (10,070 | ) | 7,271 | ||||||||||
Net income (loss) | $ | 36,369 | $ | (177,302 | ) | $ | (196,985 | ) | $ | (451,468 | ) | |||||
Diluted net income (loss) per share | $ | 0.19 | $ | (1.34 | ) | $ | (1.18 | ) | $ | (3.41 | ) | |||||
For Trend Information, refer to our Quarterly Financial Statistics on Radian's (RDN) website. |
Radian Group Inc. and Subsidiaries | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
Exhibit B | ||||||||
December 31 | December 31 | |||||||
(In thousands, except per-share data) |
2013 | 2012 | ||||||
Assets: | ||||||||
Cash and investments | $ | 4,977,542 | $ | 5,208,199 | ||||
Deferred policy acquisition costs | 66,926 | 88,202 | ||||||
Deferred income taxes, net | 17,902 | — | ||||||
Reinsurance recoverables | 46,846 | 89,204 | ||||||
Derivative assets | 16,642 | 13,609 | ||||||
Other assets | 495,833 | 503,986 | ||||||
Total assets | $ | 5,621,691 | $ | 5,903,200 | ||||
Liabilities and stockholders' equity: | ||||||||
Unearned premiums | $ | 768,871 | $ | 648,682 | ||||
Reserve for losses and loss adjustment expenses | 2,185,421 | 3,149,936 | ||||||
Reserve for premium deficiency | 1,785 | 3,685 | ||||||
Long-term debt | 930,072 | 663,571 | ||||||
VIE debt | 94,645 | 108,858 | ||||||
Derivative liabilities | 307,185 | 266,873 | ||||||
Other liabilities | 394,067 | 325,270 | ||||||
Total liabilities | 4,682,046 | 5,166,875 | ||||||
Common stock | 191 | 151 | ||||||
Additional paid-in capital | 1,454,297 | 1,075,320 | ||||||
Retained deficit | (552,226 | ) | (355,241 | ) | ||||
Accumulated other comprehensive income | 37,383 | 16,095 | ||||||
Total common stockholders’ equity | 939,645 | 736,325 | ||||||
Total liabilities and stockholders’ equity | $ | 5,621,691 | $ | 5,903,200 | ||||
Book value per share | $ | 5.43 | $ | 5.51 | ||||
Radian Group Inc. and Subsidiaries | ||||||||||||
Segment Information | ||||||||||||
Quarter Ended December 31, 2013 | ||||||||||||
Exhibit C | ||||||||||||
Mortgage | Financial | |||||||||||
(In thousands) |
Insurance | Guaranty | Total | |||||||||
Revenues: | ||||||||||||
Net premiums written - insurance |
$ |
231,754 |
$ |
(193 | ) |
$ |
231,561 | |||||
Net premiums earned - insurance |
$ |
200,356 |
$ |
12,842 |
$ |
213,198 |
||||||
Net investment income | 16,379 | 10,489 | 26,868 | |||||||||
Net losses on investments | (2,818 | ) | (4,011 | ) | (6,829 | ) | ||||||
Net impairment losses recognized in earnings | — | (3 | ) | (3 | ) | |||||||
Change in fair value of derivative instruments | 635 | 37,951 | 38,586 | |||||||||
Net losses on other financial instruments | (869 | ) | (282 | ) | (1,151 | ) | ||||||
Other income | 903 | 13 | 916 | |||||||||
Total revenues | 214,586 | 56,999 | 271,585 | |||||||||
Expenses: | ||||||||||||
Provision for losses | 144,270 | (6,660 | ) | 137,610 | ||||||||
Change in reserve for premium deficiency | (198 | ) | — | (198 | ) | |||||||
Policy acquisition costs | 4,413 | 2,092 | 6,505 | |||||||||
Other operating expenses | 60,294 | 12,179 | 72,473 | |||||||||
Interest expense | 7,175 | 12,572 | 19,747 | |||||||||
Total expenses | 215,954 | 20,183 | 236,137 | |||||||||
Pretax (loss) income |
$ |
(1,368 | ) |
$ |
36,816 |
$ |
35,448 | |||||
Income tax benefit | (921 | ) | ||||||||||
Net income |
$ |
36,369 | ||||||||||
Cash and investments |
$ |
2,683,467 |
$ |
2,294,075 |
$ |
4,977,542 | ||||||
Deferred policy acquisition costs | 29,741 | 37,185 | 66,926 | |||||||||
Total assets | 3,120,904 | 2,500,787 | 5,621,691 | |||||||||
Unearned premiums | 567,072 | 201,799 | 768,871 | |||||||||
Reserve for losses and loss adjustment expenses | 2,164,353 | 21,068 | 2,185,421 | |||||||||
VIE Debt | 2,845 | 91,800 | 94,645 | |||||||||
Derivative liabilities | — | 307,185 | 307,185 | |||||||||
Radian Group Inc. and Subsidiaries | ||||||||||||
Segment Information | ||||||||||||
Quarter Ended December 31, 2012 | ||||||||||||
Exhibit D | ||||||||||||
Mortgage | Financial | |||||||||||
(In thousands) |
Insurance | Guaranty | Total | |||||||||
Revenues: | ||||||||||||
Net premiums written - insurance |
$ |
217,044 |
$ |
699 |
$ |
217,743 | ||||||
Net premiums earned - insurance |
$ |
179,486 |
$ |
14,389 |
$ |
193,875 |
||||||
Net investment income | 12,814 | 10,298 | 23,112 | |||||||||
Net gains on investments | 1,447 | 4,904 | 6,351 | |||||||||
Net impairment losses recognized in earnings | — | (3 | ) | (3 | ) | |||||||
Change in fair value of derivative instruments | (298 | ) | 3,210 | 2,912 | ||||||||
Net losses on other financial instruments | (864 | ) | (951 | ) | (1,815 | ) | ||||||
Other income | 1,588 | 39 | 1,627 | |||||||||
Total revenues | 194,173 | 31,886 | 226,059 | |||||||||
Expenses: | ||||||||||||
Provision for losses | 306,895 | (1,098 | ) | 305,797 | ||||||||
Change in reserve for premium deficiency | (1,464 | ) | — | (1,464 | ) | |||||||
Policy acquisition costs | 7,469 | 2,629 | 10,098 | |||||||||
Other operating expenses | 44,661 | 11,235 | 55,896 | |||||||||
Interest expense | 2,099 | 10,484 | 12,583 | |||||||||
Total expenses | 359,660 | 23,250 | 382,910 | |||||||||
Pretax (loss) income | (165,487 | ) | 8,636 | (156,851 | ) | |||||||
Income tax provision | 12,279 | 8,172 | 20,451 | |||||||||
Net (loss) income |
$ |
(177,766 | ) |
$ |
464 |
$ |
(177,302 | ) | ||||
Cash and investments |
$ |
3,118,153 |
$ |
2,090,046 |
$ |
5,208,199 | ||||||
Deferred policy acquisition costs | 38,478 | 49,724 | 88,202 | |||||||||
Total assets | 3,575,427 | 2,327,773 | 5,903,200 | |||||||||
Unearned premiums | 382,413 | 266,269 | 648,682 | |||||||||
Reserve for losses and loss adjustment expenses | 3,083,608 | 66,328 | 3,149,936 | |||||||||
VIE Debt | 9,875 | 98,983 | 108,858 | |||||||||
Derivative liabilities | — | 266,873 | 266,873 | |||||||||
Radian Group Inc. and Subsidiaries | ||||||||||||||
Segment Information | ||||||||||||||
Year Ended December 31, 2013 | ||||||||||||||
Exhibit E | ||||||||||||||
Mortgage | Financial | |||||||||||||
(In thousands) |
Insurance | Guaranty | Total | |||||||||||
Revenues: | ||||||||||||||
Net premiums written - insurance |
$ |
950,998 |
$ |
(10,181 | ) | (1) |
$ |
940,817 | ||||||
Net premiums earned - insurance |
$ |
781,420 |
$ |
49,474 |
(1) |
$ |
830,894 |
|||||||
Net investment income | 61,615 | 46,473 | 108,088 | |||||||||||
Net losses on investments | (93,821 | ) | (55,899 | ) | (149,720 | ) | ||||||||
Net impairment losses recognized in earnings | — | (3 | ) | (3 | ) | |||||||||
Change in fair value of derivative instruments | 635 | (32,406 | ) | (31,771 | ) | |||||||||
Net losses on other financial instruments | (2,840 | ) | (1,896 | ) | (4,736 | ) | ||||||||
Other income | 6,024 | 211 | 6,235 | |||||||||||
Total revenues | 753,033 | 5,954 | 758,987 | |||||||||||
Expenses: | ||||||||||||||
Provision for losses | 564,648 | 2,486 | 567,134 | |||||||||||
Change in reserve for premium deficiency | (1,901 | ) | — | (1,901 | ) | |||||||||
Policy acquisition costs | 28,485 | 13,179 | 41,664 | |||||||||||
Other operating expenses | 236,959 | 47,569 | 284,528 | |||||||||||
Interest expense | 17,995 | 56,623 | 74,618 | |||||||||||
Total expenses | 846,186 | 119,857 | 966,043 | |||||||||||
Equity in net income of affiliates | — | 1 | 1 | |||||||||||
Pretax loss |
$ |
(93,153 | ) |
$ |
(113,902 | ) |
$ |
(207,055 | ) | |||||
Income tax benefit | (10,070 | ) | ||||||||||||
Net loss |
$ |
(196,985 | ) | |||||||||||
(1) Reflects the impact of the commutation of reinsurance business. |
Radian Group Inc. and Subsidiaries | ||||||||||||
Segment Information | ||||||||||||
Year Ended December 31, 2012 | ||||||||||||
Exhibit F | ||||||||||||
Mortgage | Financial | |||||||||||
(In thousands) |
Insurance | Guaranty | Total | |||||||||
Revenues: | ||||||||||||
Net premiums written - insurance | $ | 806,305 | $ | (119,675 | ) | $ | 686,630 | |||||
Net premiums earned - insurance | $ | 702,385 | $ | 36,597 | $ | 738,982 | ||||||
Net investment income | 63,191 | 51,146 | 114,337 | |||||||||
Net gains on investments | 103,666 | 81,222 | 184,888 | |||||||||
Net impairment losses recognized in earnings | — | (3 | ) | (3 | ) | |||||||
Change in fair value of derivative instruments | (330 | ) | (143,695 | ) | (144,025 | ) | ||||||
Net losses on other financial instruments | (3,491 | ) | (78,778 | ) | (82,269 | ) | ||||||
Gain on sale of affiliate | — | 7,708 | 7,708 | |||||||||
Other income | 5,516 | 274 | 5,790 | |||||||||
Total revenues | 870,937 | (45,529 | ) | 825,408 | ||||||||
Expenses: | ||||||||||||
Provision for losses | 921,507 | 37,664 | 959,171 | |||||||||
Change in reserve for premium deficiency | 41 | — | 41 | |||||||||
Policy acquisition costs | 34,131 | 27,745 | 61,876 | |||||||||
Other operating expenses | 152,448 | 44,224 | 196,672 | |||||||||
Interest expense | 7,454 | 44,378 | 51,832 | |||||||||
Total expenses | 1,115,581 | 154,011 | 1,269,592 | |||||||||
Equity in net loss of affiliates | — | (13 | ) | (13 | ) | |||||||
Pretax loss | (244,644 | ) | (199,553 | ) | (444,197 | ) | ||||||
Income tax (benefit) provision | (30,045 | ) | 37,316 | 7,271 | ||||||||
Net loss | $ | (214,599 | ) | $ | (236,869 | ) | $ | (451,468 | ) | |||
Radian Group Inc. and Subsidiaries | ||||||||||||||||||
Financial Guaranty Supplemental Information | ||||||||||||||||||
Exhibit G | ||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||
December 31 | December 31 | |||||||||||||||||
(In thousands) |
2013 | 2012 | 2013 | 2012 | ||||||||||||||
Total Premiums Earned - insurance | $ | 12,842 | $ | 14,389 | $ | 51,921 | $ | 58,861 | ||||||||||
Impact of commutations and reinsurance | — | — | (2,447 | ) | (22,264 | ) | ||||||||||||
Net Premiums Earned - insurance | $ | 12,842 | $ | 14,389 | $ | 49,474 | $ | 36,597 | ||||||||||
Refundings included in earned premium | $ | 8,573 | $ | 7,956 | $ | 30,593 | $ | 33,985 | ||||||||||
Net premiums earned - derivatives (1) | $ | 3,879 | $ | 5,652 | $ | 17,898 | $ | 28,693 | ||||||||||
Claims paid | $ | 4,365 | $ | 5,465 | $ | 47,745 | (2) | $ | 34,338 | |||||||||
December 31, | December 31, | |||||||
($ in thousands, except ratios) |
2013 | 2012 | ||||||
Statutory Information: |
||||||||
Capital and surplus | $ | 1,198,034 | $ | 1,144,112 | ||||
Contingency reserve | 263,963 | 300,138 | ||||||
Qualified statutory capital | 1,461,997 | 1,444,250 | ||||||
Unearned premium reserve | 195,303 | 256,920 | ||||||
Loss and loss expense reserve | (180,168 | ) |
(53,441 |
) |
||||
Total statutory policyholders' reserves | 1,477,132 | 1,647,729 | ||||||
Present value of installment premiums | 90,852 | 114,292 | ||||||
Total statutory claims paying resources | $ | 1,567,984 | $ | 1,762,021 | ||||
Net debt service outstanding | $ | 30,778,401 | $ | 42,526,289 | ||||
Capital leverage ratio (3) | 21 | 29 | ||||||
Claims paying leverage ratio (4) | 20 | 24 | ||||||
Net par outstanding by product: | ||||||||
Public finance direct | $ | 8,051,124 | $ | 9,796,131 | ||||
Public finance reinsurance | 4,383,643 | 5,542,217 | ||||||
Structured direct | 10,872,379 | 17,615,383 | ||||||
Structured reinsurance | 547,733 | 787,758 | ||||||
Total (5) | $ | 23,854,879 | $ | 33,741,489 | ||||
(1) |
Included in change in fair value of derivative instruments. |
|
(2) |
Primarily related to commutation of reinsurance business. |
|
(3) |
The capital leverage ratio is derived by dividing net debt service outstanding by qualified statutory capital. |
|
(4) |
The claims paying leverage ratio is derived by dividing net debt service outstanding by total statutory claims paying resources. |
|
(5) |
Included in public finance net par outstanding is $0.9 billion and $1.0 billion at December 31, 2013 and December 31, 2012, respectively, for legally defeased bond issues where our financial guaranty policy has not been extinguished but cash or securities have been deposited in an escrow account for the benefit of bondholders. |
|
Radian Group Inc. and Subsidiaries | ||||||||||||||||||||||||||||
Mortgage Insurance Supplemental Information | ||||||||||||||||||||||||||||
Exhibit H | ||||||||||||||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
December 31 | December 31 | |||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||||||||||||||
($ in millions) | $ | % | $ | % | $ | % | $ | % | ||||||||||||||||||||
Primary new insurance written |
||||||||||||||||||||||||||||
Prime | $ | 9,252 | 100.0 | % | $ | 11,657 | 99.9 | % | $ | 47,251 | 100.0 | % | $ | 37,041 | 99.9 | % | ||||||||||||
Alt -A and A minus and below | — | — | 6 | 0.1 | 4 | — | 20 | 0.1 | ||||||||||||||||||||
Total Flow | $ | 9,252 | 100.0 | % | $ | 11,663 | 100.0 | % | $ | 47,255 | 100.0 | % | $ | 37,061 | 100.0 | % | ||||||||||||
Total primary new insurance written by FICO score |
||||||||||||||||||||||||||||
>=740 | $ | 6,082 | 65.7 | % | $ | 8,838 | 75.8 | % | $ | 33,466 | 70.8 | % | $ | 28,151 | 75.9 | % | ||||||||||||
680-739 | 2,675 | 28.9 | 2,519 | 21.6 | 11,971 | 25.3 | 7,994 | 21.6 | ||||||||||||||||||||
620-679 | 495 | 5.4 | 306 | 2.6 | 1,818 | 3.9 | 916 | 2.5 | ||||||||||||||||||||
Total Flow | $ | 9,252 | 100.0 | % | $ | 11,663 | 100.0 | % | $ | 47,255 | 100.0 | % | $ | 37,061 | 100.0 | % | ||||||||||||
|
||||||||||||||||||||||||||||
Percentage of primary new insurance written |
||||||||||||||||||||||||||||
Monthly premiums | 70 | % | 65 | % | 68 | % | 65 | % | ||||||||||||||||||||
Single premiums | 30 | % | 35 | % | 32 | % | 35 | % | ||||||||||||||||||||
Refinances | 17 | % | 44 | % | 30 | % | 40 | % | ||||||||||||||||||||
LTV | ||||||||||||||||||||||||||||
95.01% and above | 3.4 | % | 1.5 | % | 2.6 | % | 1.4 | % | ||||||||||||||||||||
90.01% to 95.00% | 48.7 | % | 40.5 | % | 45.4 | % | 41.2 | % | ||||||||||||||||||||
85.01% to 90.00% | 36.0 | % | 40.5 | % | 37.3 | % | 41.0 | % | ||||||||||||||||||||
85.00% and below | 11.9 | % | 17.5 | % | 14.7 | % | 16.4 | % | ||||||||||||||||||||
Radian Group Inc. and Subsidiaries | ||||||||||||||
Mortgage Insurance Supplemental Information | ||||||||||||||
Exhibit I | ||||||||||||||
December 31 | December 31 | |||||||||||||
2013 | 2012 | |||||||||||||
($ in millions) |
$ | % | $ | % | ||||||||||
Primary insurance in force (1) |
||||||||||||||
Flow | $ | 151,383 | 93.9 | % | $ | 129,079 | 92.0 | % | ||||||
Structured | 9,857 | 6.1 | 11,284 | 8.0 | ||||||||||
Total Primary | $ | 161,240 | 100.0 | % | $ | 140,363 | 100.0 | % | ||||||
Prime | $ | 147,072 | 91.2 | % | $ | 123,437 | 87.9 | % | ||||||
Alt-A | 8,634 | 5.4 | 10,447 | 7.5 | ||||||||||
A minus and below | 5,534 | 3.4 | 6,479 | 4.6 | ||||||||||
Total Primary | $ | 161,240 | 100.0 | % | $ | 140,363 | 100.0 | % | ||||||
Primary risk in force (1) |
||||||||||||||
Flow | $ | 37,792 | 94.4 | % | $ | 31,891 | 92.8 | % | ||||||
Structured | 2,225 | 5.6 | 2,481 | 7.2 | ||||||||||
Total Primary | $ | 40,017 | 100.0 | % | $ | 34,372 | 100.0 | % | ||||||
Flow | ||||||||||||||
Prime | $ | 35,294 | 93.4 | % | $ | 28,898 | 90.6 | % | ||||||
Alt-A | 1,541 | 4.1 | 1,852 | 5.8 | ||||||||||
A minus and below | 957 | 2.5 | 1,141 | 3.6 | ||||||||||
Total Flow | $ | 37,792 | 100.0 | % | $ | 31,891 | 100.0 | % | ||||||
Structured | ||||||||||||||
Prime | $ | 1,319 | 59.3 | % | $ | 1,450 | 58.5 | % | ||||||
Alt-A | 476 | 21.4 | 552 | 22.2 | ||||||||||
A minus and below | 430 | 19.3 | 479 | 19.3 | ||||||||||
Total Structured | $ | 2,225 | 100.0 | % | $ | 2,481 | 100.0 | % | ||||||
Total | ||||||||||||||
Prime | $ | 36,613 | 91.5 | % | $ | 30,348 | 88.3 | % | ||||||
Alt-A | 2,017 | 5.0 | 2,404 | 7.0 | ||||||||||
A minus and below | 1,387 | 3.5 | 1,620 | 4.7 | ||||||||||
Total Primary | $ | 40,017 | 100.0 | % | $ | 34,372 | 100.0 | % | ||||||
(1) Includes amounts related to the Freddie Mac Agreement. |
Radian Group Inc. and Subsidiaries | |||||||||||||||
Mortgage Insurance Supplemental Information | |||||||||||||||
Exhibit J | |||||||||||||||
December 31 | December 31 | ||||||||||||||
2013 | 2012 | ||||||||||||||
($ in millions) |
$ | % | $ | % | |||||||||||
Total primary risk in force by FICO score |
|||||||||||||||
Flow | |||||||||||||||
>=740 | $ | 21,525 | 57.0 | % | $ | 16,448 | 51.6 | % | |||||||
680-739 | 11,019 | 29.2 | 9,686 | 30.4 | |||||||||||
620-679 | 4,555 | 12.0 | 4,918 | 15.4 | |||||||||||
<=619 | 693 | 1.8 | 839 | 2.6 | |||||||||||
Total Flow | $ | 37,792 | 100.0 | % | $ | 31,891 | 100.0 | % | |||||||
Structured | |||||||||||||||
>=740 | $ | 602 | 27.0 | % | $ | 661 | 26.6 | % | |||||||
680-739 | 640 | 28.8 | 716 | 28.9 | |||||||||||
620-679 | 585 | 26.3 | 661 | 26.6 | |||||||||||
<=619 | 398 | 17.9 | 443 | 17.9 | |||||||||||
Total Structured | $ | 2,225 | 100.0 | % | $ | 2,481 | 100.0 | % | |||||||
Total | |||||||||||||||
>=740 | $ | 22,127 | 55.3 | % | $ | 17,109 | 49.8 | % | |||||||
680-739 | 11,659 | 29.1 | 10,402 | 30.3 | |||||||||||
620-679 | 5,140 | 12.9 | 5,579 | 16.2 | |||||||||||
<=619 | 1,091 | 2.7 | 1,282 | 3.7 | |||||||||||
Total Primary | $ | 40,017 | 100.0 | % | $ | 34,372 | 100.0 | % | |||||||
Total primary risk in force by LTV |
|||||||||||||||
95.01% and above | $ | 4,171 | 10.4 | % | $ | 4,643 | 13.5 | % | |||||||
90.01% to 95.00% | 17,239 | 43.1 | 13,303 | 38.7 | |||||||||||
85.01% to 90.00% | 14,750 | 36.9 | 13,134 | 38.2 | |||||||||||
85.00% and below | 3,857 | 9.6 | 3,292 | 9.6 | |||||||||||
Total | $ | 40,017 | 100.0 | % | $ | 34,372 | 100.0 | % | |||||||
Total primary risk in force by policy year |
|||||||||||||||
2005 and prior | $ | 4,461 | 11.1 | % | $ | 5,657 | 16.5 | % | |||||||
2006 | 2,326 | 5.8 | 2,735 | 8.0 | |||||||||||
2007 | 5,247 | 13.1 | 6,059 | 17.6 | |||||||||||
2008 | 3,950 | 9.9 | 4,582 | 13.3 | |||||||||||
2009 | 1,448 | 3.6 | 2,021 | 5.9 | |||||||||||
2010 | 1,206 | 3.0 | 1,726 | 5.0 | |||||||||||
2011 | 2,263 | 5.7 | 2,956 | 8.6 | |||||||||||
2012 | 7,710 | 19.3 | 8,636 | 25.1 | |||||||||||
2013 | 11,406 | 28.5 | — | — | |||||||||||
Total | $ | 40,017 | 100.0 | % | $ | 34,372 | 100.0 | % | |||||||
Primary risk in force on defaulted loans | $ | 2,786 |
(1) |
|
$ | 4,320 | |||||||||
(1) Excludes risk related to loans subject to the Freddie Mac Agreement. |
Radian Group Inc. and Subsidiaries | |||||||||||||||
Mortgage Insurance Supplemental Information | |||||||||||||||
Exhibit K | |||||||||||||||
December 31 | December 31 | ||||||||||||||
($ in millions) | 2013 | 2012 | |||||||||||||
$ | % | $ | % | ||||||||||||
Pool risk in force |
|||||||||||||||
Prime | $ | 1,252 | 78.1 | % | $ | 1,411 | 76.9 | % | |||||||
Alt-A | 74 | 4.6 | 104 | 5.7 | |||||||||||
A minus and below | 278 | 17.3 | 319 | 17.4 | |||||||||||
Total | $ | 1,604 | 100.0 | % | $ | 1,834 | 100.0 | % | |||||||
Total pool risk in force by policy year |
|||||||||||||||
2005 and prior |
$ | 1,503 | 93.7 | % | $ | 1,663 | 90.7 | % | |||||||
2006 |
31 | 1.9 | 76 | 4.1 | |||||||||||
2007 |
68 | 4.2 | 85 | 4.6 | |||||||||||
2008 |
2 | 0.2 | 10 | 0.6 | |||||||||||
Total pool risk in force | $ | 1,604 | 100.0 | % | $ | 1,834 | 100.0 | % | |||||||
Other risk in force |
|||||||||||||||
Second-lien | |||||||||||||||
1st loss | $ | 56 | $ | 81 | |||||||||||
2nd loss | 17 | 13 | |||||||||||||
NIMS | 5 | 14 | |||||||||||||
1st loss-Hong Kong primary mortgage insurance | 19 | 40 | |||||||||||||
Total other risk in force | $ | 97 | $ | 148 | |||||||||||
Risk to capital ratio-Radian Guaranty only |
19.4 |
:1 |
(1) |
|
|
20.8:1 | |||||||||
Risk to capital ratio-Mortgage Insurance combined |
23.9 |
:1 |
(1) |
|
|
29.9:1 | |||||||||
(1) Preliminary | |||||||||||||||
Radian Group Inc. and Subsidiaries | ||||||||||||||||
Mortgage Insurance Supplemental Information | ||||||||||||||||
Exhibit L | ||||||||||||||||
Quarter Ended | Year Ended | |||||||||||||||
December 31 | December 31 | |||||||||||||||
($ in thousands) |
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net claims paid | ||||||||||||||||
Prime | $ | 192,014 | $ | 171,727 | $ | 770,500 | $ | 638,820 | ||||||||
Alt-A | 42,222 | 43,806 | 183,846 | 165,776 | ||||||||||||
A minus and below | 26,286 | 26,982 | 111,828 | 112,216 | ||||||||||||
Total primary claims paid | 260,522 | 242,515 | 1,066,174 | 916,812 | ||||||||||||
Pool | 22,451 | 20,360 | 115,192 | 92,206 | ||||||||||||
Second-lien and other | 417 | 555 | 2,995 | 8,598 | ||||||||||||
Subtotal | 283,390 | 263,430 | 1,184,361 | 1,017,616 | ||||||||||||
Impact of Freddie Mac Agreement | — | — | 254,667 | — | ||||||||||||
Impact of captive terminations | — | — | — | (148 | ) | |||||||||||
Total | $ | 283,390 | $ | 263,430 | $ | 1,439,028 | $ | 1,017,468 | ||||||||
Average claim paid (1) | ||||||||||||||||
Prime | $ | 47.7 | $ | 48.0 | $ | 47.4 | $ | 48.6 | ||||||||
Alt-A | 56.4 | 56.3 | 56.3 | 57.9 | ||||||||||||
A minus and below | 37.8 | 36.7 | 37.0 | 37.7 | ||||||||||||
Total primary average claims paid | 47.6 | 47.6 | 47.3 | 47.8 | ||||||||||||
Pool | 54.2 | 73.0 | 65.6 | 67.9 | ||||||||||||
Second-lien and other | 13.0 | 11.1 | 15.9 | 25.1 | ||||||||||||
Total | $ | 47.9 | $ | 48.6 | $ | 48.4 | $ | 48.7 | ||||||||
Average primary claim paid (2) (3) | $ | 50.0 | $ | 50.0 | $ | 49.6 | $ | 50.4 | ||||||||
Average total claim paid (2) (3) | $ | 50.1 | $ | 50.8 | $ | 50.5 | $ | 51.1 | ||||||||
Loss ratio - GAAP basis | 72.0 | % | 171.0 | % | 72.3 | % | 131.2 | % | ||||||||
Expense ratio - GAAP basis | 32.3 | % | 29.0 | % | 34.0 | % | 26.6 | % | ||||||||
104.3 | % | 200.0 | % | 106.3 | % | 157.8 | % | |||||||||
Reserve for losses by category | ||||||||||||||||
Prime | $ | 937,307 | $ | 1,508,140 | ||||||||||||
Alt-A | 384,841 | 490,728 | ||||||||||||||
A minus and below | 215,545 | 314,068 | ||||||||||||||
IBNR and other | 347,698 | 289,032 | ||||||||||||||
LAE | 51,245 | 64,252 | ||||||||||||||
Reinsurance recoverable (4) | 38,363 | 83,238 | ||||||||||||||
Total primary reserves | 1,974,999 | 2,749,458 | ||||||||||||||
Pool insurance | 169,682 | 281,937 | ||||||||||||||
IBNR and other | 8,938 | 34,000 | ||||||||||||||
LAE | 5,439 | 7,466 | ||||||||||||||
Total pool reserves | 184,059 | 323,403 | ||||||||||||||
Total 1st lien reserves | 2,159,058 | 3,072,861 | ||||||||||||||
Second lien and other | 5,295 | 10,747 | ||||||||||||||
Total reserves | $ | 2,164,353 | $ | 3,083,608 | ||||||||||||
1st lien reserve per default (5) | ||||||||||||||||
Primary reserve per primary default excluding IBNR and other | 26,717 | 26,408 | ||||||||||||||
Pool reserve per pool default excluding IBNR and other | 14,690 | 15,948 | ||||||||||||||
(1) |
Calculated net of reinsurance recoveries and without giving effect to the impact of the Freddie Mac Agreement and captive terminations. |
|
(2) |
Calculated without giving effect to the impact of the Freddie Mac Agreement and captive terminations. |
|
(3) |
Before reinsurance recoveries. |
|
(4) |
Represents ceded losses on captive transactions, Smart Home and quota share reinsurance transactions. |
|
(5) |
If calculated before giving effect to deductibles and stop losses in pool transactions, this would be $24,640 and $28,125 at December 31, 2013 and 2012, respectively. |
|
Radian Group Inc. and Subsidiaries |
||||||||
Mortgage Insurance Supplemental Information |
||||||||
Exhibit M |
||||||||
December 31 | December 31 | |||||||
2013 | 2012 | |||||||
Default Statistics |
||||||||
Primary Insurance: | ||||||||
Prime |
||||||||
Number of insured loans | 741,554 | 667,622 | ||||||
Number of loans in default | 37,932 | 60,854 | ||||||
Percentage of loans in default | 5.12 | % | 9.12 | % | ||||
Alt-A |
||||||||
Number of insured loans | 44,905 | 54,069 | ||||||
Number of loans in default | 11,209 | 16,005 | ||||||
Percentage of loans in default | 24.96 | % | 29.60 | % | ||||
A minus and below |
||||||||
Number of insured loans | 40,930 | 49,307 | ||||||
Number of loans in default | 11,768 | 16,310 | ||||||
Percentage of loans in default | 28.75 | % | 33.08 | % | ||||
Total Primary | ||||||||
Number of insured loans | 839,249 | (1) | 770,998 | |||||
Number of loans in default | 60,909 | (2) | 93,169 | |||||
Percentage of loans in default | 7.26 | % | 12.08 | % | ||||
Pool insurance | ||||||||
Number of loans in default | 11,921 | 18,147 | ||||||
(1) |
Includes 11,860 insured loans subject to the Freddie Mac Agreement. |
|
(2) |
Excludes 7,221 loans subject to the Freddie Mac Agreement that are in default at December 31, 2013, as we no longer have claims exposure on these loans. |
|
Radian Group Inc. and Subsidiaries | ||||||||||||||||
Mortgage Insurance Supplemental Information | ||||||||||||||||
Exhibit N | ||||||||||||||||
Quarter Ended |
Year Ended |
|||||||||||||||
($ in thousands) |
2013 | 2012 | 2013 | 2012 | ||||||||||||
1st Lien Captives |
||||||||||||||||
Premiums ceded to captives | $ | 3,801 | $ | 5,371 | $ | 17,901 | $ | 23,416 | ||||||||
% of total premiums | 1.8 | % | 2.8 | % | 2.1 | % | 3.2 | % | ||||||||
IIF included in captives (1) | 4.0 | % | 6.5 | % | ||||||||||||
RIF included in captives (1) | 3.8 | % | 6.3 | % | ||||||||||||
Initial Quota Share Reinsurance ("QSR") Transaction |
||||||||||||||||
QSR ceded premiums written | $ | 5,474 | $ | 10,296 | $ | 23,047 | $ | 52,151 | ||||||||
% of premiums written | 2.2 | % | 4.3 | % | 2.2 | % | 5.9 | % | ||||||||
QSR ceded premiums earned | $ | 7,035 | $ | 7,700 | $ | 29,746 | $ | 16,088 | ||||||||
% of premiums earned | 3.2 | % | 4.0 | % | 3.5 | % | 2.2 | % | ||||||||
Ceding commissions | $ | 1,369 | $ | 2,574 | $ | 5,762 | $ | 13,038 | ||||||||
RIF included in QSR (2) | $ | 1,329,544 | $ | 1,525,840 | ||||||||||||
Second QSR Transaction |
||||||||||||||||
QSR ceded premiums written | $ | 7,972 | $ | 9,648 | $ | 40,225 | $ | 9,648 | ||||||||
% of premiums written | 3.2 | % | 4.0 | % | 3.9 | % | 1.1 | % | ||||||||
QSR ceded premiums earned | $ | 6,137 | $ | 504 | $ | 18,356 | $ | 504 | ||||||||
% of premiums earned | 2.8 | % | 0.3 | % | 2.2 | % | 0.1 | % | ||||||||
Ceding commissions | $ | 2,790 | $ | 3,377 | $ | 14,079 | $ | 3,377 | ||||||||
RIF included in QSR (2) | $ | 1,298,631 | $ | 368,429 | ||||||||||||
Persistency (twelve months ended December 31) | 81.1 | % | 81.8 | % | ||||||||||||
(1) |
Radian reinsures the middle layer risk positions, while retaining a significant portion of the total risk comprising the first loss and most remote risk positions. |
|
(2) |
Included in primary risk in force. |
|
Radian Group Inc. and Subsidiaries |
Use of Non-GAAP Financial Measures |
Exhibit O (page 1 of 4) |
In addition to the traditional GAAP financial measures, the Company has begun to include certain non-GAAP financial measures, “adjusted pretax operating income,” “adjusted net operating income” and “adjusted diluted net operating income per share” among its key performance indicators to facilitate evaluation of its fundamental financial performance. These measures have been established in order to increase transparency for the purpose of evaluating our core operating trends and enable more meaningful comparisons with our competitors. We believe these measures aid in understanding the underlying performance of our operations. |
Adjusted pretax operating income adjusts GAAP pretax income to remove the effects of net gains (losses) on investments and other financial instruments and net impairment losses recognized in earnings. It also excludes gains and losses related to changes in fair value estimates on insured credit derivatives and includes the impact of changes in the present value of insurance claims and recoveries on insured credit derivatives, based on the Company's ongoing insurance loss monitoring, as well as premiums earned on insured credit derivatives. |
Although this measure excludes certain items that have occurred in the past and are expected to occur in the future, the excluded items represent those that are (1) not viewed as part of the operating performance of the Company’s primary activities, or (2) not expected to result in an economic impact equal to the GAAP measure. 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, the Company’s tax and capital profile and overall market cycles. Unrealized investment gains and losses arise primarily from changes in the market value of the Company’s investments that are classified as trading. These valuation adjustments may not necessarily result in economic gains or losses. The Company does not view them to be indicative of its fundamental operating activities. Trends in the profitability of the Company’s fundamental operating activities can be more clearly identified without the fluctuations of these realized and unrealized gains or losses. Therefore, these items are excluded from the Company’s calculation of adjusted pretax operating income. |
|||
(2) |
Net impairment losses recognized in earnings. The recognition of net impairment losses on investments can vary significantly in both size and timing, depending on market credit cycles. The Company does not view them to be indicative of its fundamental operating activities. Therefore, these losses are excluded from the Company’s calculation of adjusted pretax operating income. |
|||
(3) |
Change in fair value of derivative instruments. Gains and losses related to changes in the fair value of insured credit derivatives are subject to significant fluctuation based on changes in interest rates, credit spreads (of both the underlying collateral as well as the Company's credit spread), credit ratings and other market, asset-class and transaction-specific conditions and factors that may be unrelated or only indirectly related to our obligation to pay future claims. With the exception of the change in present value of estimated credit loss payments (recoveries) and net premiums earned on derivatives, discussed in items 4 and 5 below, the Company believes these gains and losses will reverse over time and consequently these changes are not expected to result in economic gains or losses. Therefore, these gains and losses are excluded from the Company’s calculation of adjusted pretax operating income. |
|||
(4) |
Change in present value of estimated credit loss payments (recoveries). The change in present value of insurance claims the Company expects to pay or recover on insured credit derivatives represents the amount of the change in credit derivatives from item 3, above, that the Company expects to result in an economic loss or recovery based on its ongoing loss monitoring analytics. Therefore, this item is expected to have an economic impact and is included in the Company’s calculation of adjusted pretax operating income. |
|||
(5) |
Net premiums earned on derivatives. The net premiums earned on insured credit derivatives are classified as part of the change in fair value of derivative instruments discussed in item 3 above. However, since net premiums earned on derivatives are considered part of the Company’s fundamental operating activities, these premiums are included in the Company’s calculation of adjusted pretax operating income. |
|||
Adjusted pretax operating income is not a measure of total profitability, and therefore should not be viewed as a substitute for GAAP pretax income. The Company’s definition of adjusted pretax operating income may not be comparable to similarly-named measures reported by other companies. |
Adjusted net operating income consists of adjusted pretax operating income reduced by income taxes computed at the statutory tax rate of 35%. Adjusted diluted net operating income per share consists of adjusted net operating income divided by the weighted-average number of common and common equivalent shares outstanding on a diluted basis. Interest expense on convertible debt, share dilution from convertible debt and the impact of stock-based compensation arrangements have been reflected in the per share calculations consistent with the accounting standard regarding earnings per share, whenever the impact is dilutive. |
These non-GAAP financial measures align with the way the Company’s business performance is evaluated by both management and the board of directors. The following tables provide reconciliations of pretax income (loss) to adjusted pretax operating income (loss) for each business segment and the consolidated company, in addition to a reconciliation of net income (loss) to adjusted net operating income (loss) for the consolidated company. |
Radian Group Inc. and Subsidiaries | ||||||||||||||||||||
GAAP to Non-GAAP Reconciliation by Segment |
||||||||||||||||||||
Exhibit O (page 2 of 4) | ||||||||||||||||||||
2013 Quarters | ||||||||||||||||||||
(In thousands) |
First | Second | Third | Fourth | Year | |||||||||||||||
Mortgage Insurance: | ||||||||||||||||||||
Pretax loss | $ | (16,816 | ) | $ | (67,096 | ) | $ | (7,873 | ) | $ | (1,368 | ) | $ | (93,153 | ) | |||||
Less: | ||||||||||||||||||||
Net losses on investments | (3,237 | ) | (83,386 | ) | (4,380 | ) | (2,818 | ) | (93,821 | ) | ||||||||||
Net impairment losses recognized in earnings | — | — | — | — | — | |||||||||||||||
Change in fair value of derivative instruments | — | — | — | 635 | 635 | |||||||||||||||
Net (losses) gains on other financial instruments | (1,877 | ) | 74 | (168 | ) | (869 | ) | (2,840 | ) | |||||||||||
Total exclusions | (5,114 | ) | (83,312 | ) | (4,548 | ) | (3,052 | ) | (96,026 | ) | ||||||||||
Plus: | ||||||||||||||||||||
Change in present value of estimated credit loss payments (recoveries) | 299 | (323 | ) | 74 | (29 | ) | 21 | |||||||||||||
Net premiums earned on derivatives | — | — | — | — | — | |||||||||||||||
Total additions | 299 | (323 | ) | 74 | (29 | ) | 21 | |||||||||||||
Adjusted pretax operating (loss) income - Mortgage Insurance | $ | (11,403 | ) | $ | 15,893 | $ | (3,251 | ) | $ | 1,655 | $ | 2,894 | ||||||||
Financial Guaranty: | ||||||||||||||||||||
Pretax (loss) income | $ | (185,407 | ) | $ | 35,589 | $ | (900 | ) | $ | 36,816 | $ | (113,902 | ) | |||||||
Less: | ||||||||||||||||||||
Net losses on investments | (2,268 | ) | (46,868 | ) | (2,752 | ) | (4,011 | ) | (55,899 | ) | ||||||||||
Net impairment losses recognized in earnings | — | — | — | (3 | ) | (3 | ) | |||||||||||||
Change in fair value of derivative instruments | (167,670 | ) | 86,535 | 10,778 | 37,951 | (32,406 | ) | |||||||||||||
Net (losses) gains on other financial instruments | (3,798 | ) | 1,114 | 1,070 | (282 | ) | (1,896 | ) | ||||||||||||
Total exclusions | (173,736 | ) | 40,781 | 9,096 | 33,655 | (90,204 | ) | |||||||||||||
Plus: | ||||||||||||||||||||
Change in present value of estimated credit loss payments (recoveries) | 2,845 | 618 | (3,347 | ) | 393 | 509 | ||||||||||||||
Net premiums earned on derivatives | 4,992 | 4,857 | 4,170 | 3,879 | 17,898 | |||||||||||||||
Total additions | 7,837 | 5,475 | 823 | 4,272 | 18,407 | |||||||||||||||
Adjusted pretax operating (loss) income - Financial Guaranty | $ | (3,834 | ) | $ | 283 | $ | (9,173 | ) | $ | 7,433 | $ | (5,291 | ) | |||||||
Radian Group Inc. and Subsidiaries | ||||||||||||||||||||
GAAP to Non-GAAP Reconciliation Consolidated |
||||||||||||||||||||
Exhibit O (page 3 of 4) | ||||||||||||||||||||
2013 Quarters | ||||||||||||||||||||
(In thousands) |
First | Second | Third | Fourth | Year | |||||||||||||||
Consolidated: | ||||||||||||||||||||
Pretax (loss) income | $ | (202,223 | ) | $ | (31,507 | ) | $ | (8,773 | ) | $ | 35,448 | $ | (207,055 | ) | ||||||
Less: | ||||||||||||||||||||
Net losses on investments | (5,505 | ) | (130,254 | ) | (7,132 | ) | (6,829 | ) | (149,720 | ) | ||||||||||
Net impairment losses recognized in earnings | — | — | — | (3 | ) | (3 | ) | |||||||||||||
Change in fair value of derivative instruments | (167,670 | ) | 86,535 | 10,778 | 38,586 | (31,771 | ) | |||||||||||||
Net (losses) gains on other financial instruments | (5,675 | ) | 1,188 | 902 | (1,151 | ) | (4,736 | ) | ||||||||||||
Total exclusions | (178,850 | ) | (42,531 | ) | 4,548 | 30,603 | (186,230 | ) | ||||||||||||
Plus: | ||||||||||||||||||||
Change in present value of estimated credit loss payments (recoveries) | 3,144 | 295 | (3,273 | ) | 364 | 530 | ||||||||||||||
Net premiums earned on derivatives | 4,992 | 4,857 | 4,170 | 3,879 | 17,898 | |||||||||||||||
Total additions | 8,136 | 5,152 | 897 | 4,243 | 18,428 | |||||||||||||||
Adjusted pretax operating (loss) income - Consolidated | $ | (15,237 | ) | $ | 16,176 | $ | (12,424 | ) | $ | 9,088 | $ | (2,397 | ) | |||||||
Consolidated: | ||||||||||||||||||||
Net (loss) income | $ | (187,500 | ) | $ | (33,172 | ) | $ | (12,682 | ) | $ | 36,369 | $ | (196,985 | ) | ||||||
Less: | ||||||||||||||||||||
Net losses on investments | (5,505 | ) | (130,254 | ) | (7,132 | ) | (6,829 | ) | (149,720 | ) | ||||||||||
Net impairment losses recognized in earnings | — | — | — | (3 | ) | (3 | ) | |||||||||||||
Change in fair value of derivative instruments | (167,670 | ) | 86,535 | 10,778 | 38,586 | (31,771 | ) | |||||||||||||
Net (losses) gains on other financial instruments |
(5,675 | ) | 1,188 | 902 | (1,151 | ) | (4,736 | ) | ||||||||||||
Income tax benefit (provision) | 14,723 | (1,665 | ) | (3,909 | ) | 921 | 10,070 | |||||||||||||
Total exclusions | (164,127 | ) | (44,196 | ) | 639 | 31,524 | (176,160 | ) | ||||||||||||
Plus: | ||||||||||||||||||||
Change in present value of estimated credit loss payments (recoveries) | 3,144 | 295 | (3,273 | ) | 364 | 530 | ||||||||||||||
Net premiums earned on derivatives | 4,992 | 4,857 | 4,170 | 3,879 | 17,898 | |||||||||||||||
Income tax benefit (provision) computed at the statutory tax rate | 5,333 | (5,661 | ) | 4,348 | (3,181 | ) | 839 | |||||||||||||
Total additions | 13,469 | (509 | ) | 5,245 | 1,062 | 19,267 | ||||||||||||||
Adjusted net operating (loss) income - Consolidated | $ | (9,904 | ) | $ | 10,515 | $ | (8,076 | ) | $ | 5,907 | $ | (1,558 | ) | |||||||
Radian Group Inc. and Subsidiaries | ||||||||||||||||||||
GAAP to Non-GAAP Reconciliation Consolidated |
||||||||||||||||||||
Exhibit O (page 4 of 4) | ||||||||||||||||||||
2013 Quarters | ||||||||||||||||||||
First | Second | Third | Fourth | Year | ||||||||||||||||
Consolidated: | ||||||||||||||||||||
Diluted net (loss) income per share | $ | (1.30 | ) | $ | (0.19 | ) | $ | (0.07 | ) | $ | 0.19 | $ | (1.18 | ) | ||||||
Adjustments: | ||||||||||||||||||||
Total adjustments from net (loss) income to adjusted net operating (loss) income (1) | 1.23 | 0.25 | 0.02 | (0.14 | ) | 1.17 | ||||||||||||||
Change in dilutive impact of convertible debt and stock-based compensation arrangements (2) | — | — | — | (0.02 | ) | — | ||||||||||||||
Adjusted diluted net operating (loss) income per share (2) | $ | (0.07 | ) | $ | 0.06 | $ | (0.05 | ) | $ | 0.03 | $ | (0.01 | ) | |||||||
(1) |
EPS impact of adjustments from net (loss) income to adjusted net operating (loss) income as detailed in the previous table. |
|
(2) |
“Adjusted diluted net operating (loss) income per share” consists of “Adjusted net operating (loss) income” divided by the weighted-average number of common and common equivalent shares outstanding on a diluted basis. Interest expense, shares issuable on convertible debt and the impact of stock-based compensation arrangements have been reflected in the per share calculations consistent with the accounting standard regarding earnings per share, whenever the impact is dilutive. The “Change in dilutive impact of convertible debt and stock-based compensation arrangements” reflects the change in dilution due to the impact of the “Total adjustments from net (loss) income to adjusted net operating (loss) income.” |
|
FORWARD-LOOKING STATEMENTS
All statements in this press release 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
- changes in general economic and political conditions, including high unemployment rates and weakness in the U.S. housing and mortgage credit markets, a significant downturn in the U.S. or global economies, a lack of meaningful liquidity in the capital or credit markets, changes or volatility in interest rates or consumer confidence and changes in credit spreads, each of which may be accelerated or intensified by, among other things, legislative activity or inactivity, actual or threatened downgrades of U.S. government credit ratings, or actual or threatened defaults on U.S. government obligations;
- changes in the way customers, investors, regulators or legislators perceive the strength of private mortgage insurers or financial guaranty providers, in particular in light of the fact that certain of our former competitors have ceased writing new insurance business and have been placed under supervision or receivership by insurance regulators;
- catastrophic events, municipal and sovereign bankruptcy filings or other economic changes in geographic regions where our mortgage insurance exposure is more concentrated or where we have financial guaranty exposure;
- our ability to maintain sufficient holding company liquidity to meet our short- and long-term liquidity needs;
- a reduction in, or prolonged period of depressed levels of, home mortgage originations due to reduced liquidity in the lending market, tighter underwriting standards, and general reduced housing demand in the U.S., which may be exacerbated by regulations impacting home mortgage originations, including requirements established under the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”);
-
our ability to maintain an adequate risk-to-capital position, minimum
policyholder position and other surplus requirements for
Radian Guaranty Inc. (“Radian Guaranty”), our principal mortgage insurance subsidiary, and an adequate minimum policyholder position and surplus for our insurance subsidiaries that provide reinsurance to Radian Guaranty; - our ability to continue to effectively mitigate our mortgage insurance and financial guaranty losses;
- a more rapid than expected decrease in the levels of mortgage insurance rescissions and claim denials which have reduced our paid losses and resulted in a significant reduction in our loss reserves, including a decrease in net rescissions or denials resulting from: an increase in the number of successful challenges to previously rescinded policies or claim denials (including as part of one or more settlements of disputed rescissions or denials), or by the government-sponsored entities (“GSEs”) intervening in or otherwise limiting our loss mitigation practices, including settlements of disputes regarding loss mitigation activities;
- the negative impact that our loss mitigation activities may have on our relationships with our customers and potential customers, including the potential loss of current or future business and the heightened risk of disputes and litigation;
- the need, in the event that we are unsuccessful in defending our loss mitigation activities, to increase our loss reserves for, and reassume risk on, rescinded or cancelled loans or denied claims, and to pay additional claims, including amounts previously curtailed;
- any disruption in the servicing of mortgages covered by our insurance policies, as well as poor servicer performance;
- adverse changes in the severity or frequency of losses associated with certain products that we formerly offered (and which remain in our insured portfolio) that are riskier than traditional mortgage insurance or financial guaranty insurance policies;
- a decrease in the persistency rates of our mortgage insurance policies, which has the effect of reducing our premium income on our monthly premium policies and could decrease the profitability of our mortgage insurance business;
-
heightened competition for our mortgage insurance business from others
such as the
Federal Housing Administration , theU.S. Department of Veterans Affairs and other private mortgage insurers, including in particular, those that have been assigned higher ratings than we have, that may have access to greater amounts of capital than we do, that are less dependent on capital support from their subsidiaries than we are or that are new entrants to the industry, and therefore, are not burdened by legacy obligations; - changes in requirements to remain an eligible insurer to the GSEs (which are expected to be released in 2014 and implemented following a transition period), which may include more onerous risk-to-capital ratio requirements, higher capital requirements for loans insured prior to 2009 and a limitation on the amount of capital credit available for our subsidiaries, including capital attributable to our financial guaranty business;
- changes in the charters or business practices of, or rules or regulations applicable to, the GSEs;
- changes to the current system of housing finance, including the possibility of a new system in which private mortgage insurers are not required or their products are significantly limited in effect or scope;
- the effect of the Dodd-Frank Act on the financial services industry in general, and on our mortgage insurance and financial guaranty businesses in particular, including whether and to what extent loans with private mortgage insurance may be considered “qualified residential mortgages” for purposes of the Dodd-Frank Act securitization provisions;
- the application of existing federal or state laws and regulations, or changes in these laws and regulations or the way they are interpreted, including, without limitation: (i) the resolution of existing, or the possibility of additional, lawsuits or investigations (including in particular investigations and litigation relating to captive reinsurance arrangements under the Real Estate Settlement Practices Act of 1974); and (ii) legislative and regulatory changes (a) impacting the demand for private mortgage insurance, (b) limiting or restricting the products we may offer or increasing the amount of capital we are required to hold, (c) affecting the form in which we execute credit protection, or (d) otherwise impacting our existing businesses;
-
the amount and timing of potential payments or adjustments associated
with federal or other tax examinations, including adjustments proposed
by the
Internal Revenue Service resulting from the examination of our 2000 through 2007 tax years; - the possibility that we may fail to estimate accurately the likelihood, magnitude and timing of losses in connection with establishing loss reserves for our mortgage insurance or financial guaranty businesses, or to estimate accurately the fair value amounts of derivative instruments in determining gains and losses on these instruments;
- volatility in our earnings caused by changes in the fair value of our assets and liabilities carried at fair value, including our derivative instruments, substantially all of our investment portfolio and certain of our long-term incentive compensation awards;
- our ability to realize some or all of the tax benefits associated with our gross deferred tax assets, which will depend, in part, on our ability to generate sufficient sustainable taxable income in future periods;
-
changes in accounting principles generally accepted in
the United States of America or statutory accounting principles, rules and guidance, or their interpretation; and - legal and other limitations on amounts we may receive from our subsidiaries as dividends or through our tax- and expense-sharing arrangements with our subsidiaries.
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 Part I of our Annual Report on Form 10-K
for the year ended
Source:
Radian Group Inc.
Emily Riley, 215-231-1035
emily.riley@radian.com