XML 20 R11.htm IDEA: XBRL DOCUMENT v3.23.2
Reinsurance
 6 Months Ended
Jun. 30, 2023
Reinsurance Disclosures [Abstract]  
Reinsurance Reinsurance
 
In the ordinary course of business, our insurance subsidiaries may use reinsurance to provide protection against adverse loss experience and to expand our capital sources. Reinsurance recoverables are recorded as assets and included in other assets on our condensed consolidated balance sheets, predicated on a reinsurer's ability to meet their obligations under the reinsurance agreements. If the reinsurers are unable to satisfy their obligations under the agreements, our insurance subsidiaries would be liable for such defaulted amounts.
The effect of reinsurance on net premiums written and earned is as follows:
Three Months Ended 
June 30,		Six Months Ended 
June 30,
(In thousands)2023202220232022
Net premiums written:
Direct$249,167 $232,660 $488,658 $452,914 
Ceded (1)(39,546)(22,318)(73,137)(42,841)
Net premiums written$209,621 $210,342 $415,521 $410,073 
Net premiums earned:
Direct$252,775 $234,329 $497,624 $470,182 
Ceded (1)(39,546)(22,318)(73,137)(42,841)
Net premiums earned$213,229 $212,011 $424,487 $427,341 
(1)Net of profit commission.

Quota Share Reinsurance

    Essent Guaranty has entered into quota share reinsurance agreements with a panels of third-party reinsurers ("QSR" agreements). Each of the third-party reinsurers has an insurer financial strength rating of A- or better by S&P Global Ratings, A.M. Best or both. Under each QSR agreement, Essent Guaranty will cede premiums earned on all eligible policies written during a specified period, in exchange for reimbursement of ceded claims and claims expenses on covered policies, a specified ceding commission, and a profit commission that varies directly and inversely with ceded claims. Essent Guaranty has certain termination rights under each QSR agreement, including the option to terminate each QSR agreement subject to a termination fee.

The following tables summarizes Essent Guaranty's quota share reinsurance agreements as of June 30, 2023:

QSR AgreementCoverage PeriodCeding PercentageCeding CommissionProfit Commission
QSR-2019September 1, 2019 - December 31, 2020(1)20%63%(2)
QSR-2022January 1, 2022 - December 31, 202220%20%62%
QSR-2023January 1, 2023 - December 31, 2023    17.5%20%58%
_______________________________________________________________________________
(1)Under QSR-2019, Essent Guaranty cedes 40% of premiums on singles policies and 20% on all other policies.
(2)The original profit commission on QSR-2019 was up to 60%; however because Essent Guaranty did not exercise its option to terminate the QSR Agreement on December 31, 2021, the maximum profit commission that Essent Guaranty could earn increased to 63% in 2022 and thereafter.

Total RIF ceded under the QSR agreements was $7.7 billion as of June 30, 2023.

Excess of Loss Reinsurance

Essent Guaranty has entered into fully collateralized reinsurance agreements ("Radnor Re Transactions") with unaffiliated special purpose insurers domiciled in Bermuda. For the reinsurance coverage periods, Essent Guaranty and its affiliates retain the first layer of the respective aggregate losses, and a Radnor Re special purpose insurer will then provide second layer coverage up to the outstanding reinsurance coverage amount. Essent Guaranty and its affiliates retain losses in excess of the outstanding reinsurance coverage amount. The reinsurance premium due to each Radnor Re special purpose insurer is calculated by multiplying the outstanding reinsurance coverage amount at the beginning of a period by a coupon rate, which is the sum of one-month LIBOR or SOFR plus a risk margin, and then subtracting actual investment income collected on the assets in the related reinsurance trust during that period. The aggregate excess of loss reinsurance coverage decreases over a ten-year period as the underlying covered mortgages amortize. Essent Guaranty has rights to terminate the Radnor Re
Transactions. The Radnor Re entities collateralized the coverage by issuing mortgage insurance-linked notes ("ILNs") in an aggregate amount equal to the initial coverage to unaffiliated investors. The notes have ten-year legal maturities and are non-recourse to any assets of Essent Guaranty or its affiliates. The proceeds of the notes were deposited into reinsurance trusts for the benefit of Essent Guaranty and will be the source of reinsurance claim payments to Essent Guaranty and principal repayments on the ILNs.

Essent Guaranty has also entered into reinsurance agreements with panels of reinsurers that provide aggregate excess of loss coverage immediately above or pari-passu to the coverage provided by the Radnor Re Transactions. The aggregate excess of loss reinsurance coverage decreases over a ten-year period as the underlying covered mortgages amortize. Essent Guaranty has rights to terminate these reinsurance agreements.

Essent Guaranty entered into a reinsurance agreement with a panel of reinsurers that provides excess of loss coverage on new insurance written from October 1, 2021 through December 31, 2022. For the reinsurance coverage period, Essent Guaranty and its affiliates retain the first layer of the respective aggregate losses, and the reinsurance panel will then provide second layer coverage up to the outstanding reinsurance coverage amount. Essent Guaranty and its affiliates retain losses in excess of the outstanding reinsurance coverage amount.
    
The following table summarizes Essent Guaranty's excess of loss coverages and retentions provided by insurance linked notes as of June 30, 2023:

(In thousands)
Deal NameVintageRemaining
Insurance
in Force		Remaining
Risk
in Force		Remaining
Reinsurance in Force		Remaining
First Layer
Retention		Optional Termination Date
Radnor Re 2019-1Jan. 2018 - Dec. 20186,031,462 1,568,566 21,467 247,780 February 25, 2026
Radnor Re 2020-1Jan. 2019 - Aug. 20197,496,071 1,939,751 52,691 214,221 January 25, 2027
Radnor Re 2021-1Aug. 2020 - Mar. 202135,742,003 9,110,919 374,172 278,827 June 26, 2028
Radnor Re 2021-2Apr. 2021 - Sep. 202139,179,542 10,503,842 384,452 279,297 November 25, 2027
Radnor Re 2022-1Oct. 2021 - Jul. 202232,744,576 8,818,357 237,868 303,761 September 25, 2028
Total$121,193,654 $31,941,435 $1,070,650 $1,323,886 



The following table summarizes Essent Guaranty's excess of loss reinsurance coverages and retentions provided by panels of reinsurers as of June 30, 2023:

(In thousands)
Deal NameVintageRemaining
Insurance
in Force		Remaining
Risk
in Force		Remaining
Reinsurance in Force		Remaining
First Layer
Retention		Optional Termination Date
XOL 2018-1Jan. 2017 - Dec. 2017$5,200,346 $1,369,342 $65,983 $421,003 October 1, 2023(2)
XOL 2019-1Jan. 2018 - Dec. 20186,031,462 1,568,566 76,144 247,780 (1)February 25, 2026
XOL 2020-1Jan. 2019 - Dec. 20197,496,071 1,939,751 41,162 214,221 (1)January 25, 2027
XOL 2022-1Oct. 2021 - Dec. 202272,971,240 19,674,482 141,992 507,114 January 1, 2030
Total$91,699,119 $24,552,141 $325,281 $1,390,118 

(1) First layer retentions shown are ILN retention levels as a result of overlapping coverage within the vintage.
(2) If the reinsurance agreement is not terminated at the optional termination date, the reinsurance premium increases by 50%.

    Based on the level of delinquencies reported to us, the ILN transactions entered into prior to March 31, 2020 became subject to a "trigger event" as of June 25, 2020. The amortization of principal of the notes issued by the unaffiliated special purpose insurers in connection with those ILN transactions is suspended and the aggregate excess of loss reinsurance coverage will not amortize during the continuation of a trigger event. Radnor Re 2020-1 was no longer subject to a trigger event as of
July 25, 2022. During the second quarter of 2023, Radnor Re 2019-1 and Radnor Re 2020-1 retired approximately 90% of their outstanding notes though a tender offer made by these special purpose insurers.

The amount of monthly reinsurance premiums ceded to the Radnor Re entities will fluctuate due to changes in one-month LIBOR or SOFR and changes in money market rates that affect investment income collected on the assets in the reinsurance trusts. As the reinsurance premium will vary based on changes in these rates, we concluded that the Radnor Re Transactions contain embedded derivatives that will be accounted for separately like freestanding derivatives. The change in the fair value of the embedded derivatives is reported in earnings and included in other income.

In connection with the Radnor Re Transactions, we concluded that the risk transfer requirements for reinsurance accounting were met as each Radnor Re entity is assuming significant insurance risk and a reasonable possibility of a significant loss. In addition, we assessed whether each Radnor Re entity was a variable interest entity ("VIE") and the appropriate accounting for the Radnor Re entities if they were VIEs. A VIE is a legal entity that does not have sufficient equity at risk to finance its activities without additional subordinated financial support or is structured such that equity investors lack the ability to make significant decisions relating to the entity’s operations through voting rights or do not substantively participate in the gains and losses of the entity. A VIE is consolidated by its primary beneficiary. The primary beneficiary is the entity that has both (1) the power to direct the activities of the VIE that most significantly affect the entity’s economic performance and (2) the obligation to absorb losses or the right to receive benefits that could be potentially significant to the VIE. While also considering these factors, the consolidation conclusion depends on the breadth of the decision-making ability and ability to influence activities that significantly affect the economic performance of the VIE. We concluded that the Radnor Re entities are VIEs. However, given that Essent Guaranty (1) does not have the unilateral power to direct the activities that most significantly affect their economic performance and (2) does not have the obligation to absorb losses or the right to receive benefits that could be potentially significant to these entities, the Radnor Re entities are not consolidated in these financial statements.

The following table presents total assets of each Radnor Re special purpose insurer as well as our maximum exposure to loss associated with each Radnor Re entity, representing the fair value of the embedded derivatives, using observable inputs in active markets (Level 2), included in other assets (other accrued liabilities) on our condensed consolidated balance sheet and the estimated net present value of investment earnings on the assets in the reinsurance trusts, each as of June 30, 2023:
Maximum Exposure to Loss
(In thousands)Total VIE AssetsOn - Balance SheetOff - Balance SheetTotal
Radnor Re 2019-1 Ltd.$21,467 $77 $3 $80 
Radnor Re 2020-1 Ltd.52,691 (238)13 (225)
Radnor Re 2021-1 Ltd.374,172 (4,631)71 (4,560)
Radnor Re 2021-2 Ltd.384,452 (4,660)116 (4,544)
Radnor Re 2022-1 Ltd.237,868 862 81 943 
Total$1,070,650 $(8,590)$284 $(8,306)