Upgrade to SI Premium - Free Trial

Radian Announces Fourth Quarter and Full Year 2022 Financial Results

February 8, 2023 4:58 PM

— Fourth quarter GAAP net income of $162 million, or $1.01 per diluted share, and full year GAAP net income of $743 million, or $4.35 per diluted share

— Full year return on equity of 18.2% and full year adjusted net operating return on equity of 20.3% —

— Primary mortgage insurance in force increases 6.1% year-over-year to $261 billion —

— Purchased $400 million, or 11.1% of total shares outstanding of Radian Group common stock in 2022 —

— Paid $135 million of dividends to stockholders during the year —

— Completed a series of capital actions in the fourth quarter that resulted in a $382 million distribution from Radian Guaranty to Radian Group and positioned Radian Guaranty to resume paying recurring ordinary dividends to Radian Group starting in the first quarter of 2023 —

WAYNE, Pa.--(BUSINESS WIRE)-- Radian Group Inc. (NYSE: RDN) today reported net income for the quarter ended December 31, 2022, of $162.3 million, or $1.01 per diluted share. This compares with net income for the quarter ended December 31, 2021, of $193.4 million, or $1.07 per diluted share.

Net income for the full year 2022 was $742.9 million, or $4.35 per diluted share. This compares with net income for the full year 2021 of $600.7 million, or $3.16 per diluted share.

Key Financial Highlights

Quarter ended

Year ended

($ in millions, except per-share amounts)

December 31,

2022

September 30,

2022

December 31,

2021

December 31,

2022

December 31,

2021

Net income (1)

$162.3

$198.3

$193.4

$742.9

$600.7

Diluted net income per share

$1.01

$1.20

$1.07

$4.35

$3.16

Consolidated pretax income

$203.3

$255.5

$246.5

$952.8

$764.8

Adjusted pretax operating income (2)

$213.0

$272.7

$245.1

$1,052.7

$757.7

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

$1.05

$1.31

$1.07

$4.87

$3.15

Return on equity (1)(4)

17.0%

20.7%

18.2%

18.2%

14.1%

Adjusted net operating return on equity (2)(3)

17.6%

22.5%

18.2%

20.3%

14.0%

New Insurance Written (NIW) - mortgage insurance

$12,859

$17,616

$23,710

$67,954

$91,830

Net premiums earned - mortgage insurance

$229.9

$235.2

$249.7

$957.2

$998.3

New defaults (5)

10,735

9,601

9,342

37,738

37,470

Provision for losses - mortgage insurance

($43.5)

($97.5)

($46.6)

($339.4)

$19.4

homegenius revenues

$18.6

$25.1

$44.7

$110.0

$149.1

Quarter ended

($ in millions, except per-share amounts)

December 31,

2022

September 30,

2022

December 31,

2021

Book value per share

$24.95

$23.80

$24.28

Accumulated other comprehensive income (loss) value per share (6)

($2.91)

($3.20)

$0.68

PMIERs Available Assets (7)

$5,553

$5,358

$5,406

PMIERs excess Available Assets (8)

$1,727

$1,628

$2,077

Total Holding Company Liquidity (9)

$1,178

$848

$880

Total investments

$5,693

$5,592

$6,514

Primary mortgage insurance in force

$260,994

$259,121

$245,972

Percentage of primary loans in default (5)(10)

2.2%

2.1%

2.9%

Mortgage insurance loss reserves

$421

$478

$823

(1)

Net income for the fourth quarter of 2022 includes a pretax net gain of $6.8 million on investments and other financial instruments. Net income for the third quarter and full year of 2022 includes a pretax net loss on investments and other financial instruments of $16.3 million and $80.7 million, respectively. This compares with a pretax net gain on investments and other financial instruments of $3.0 million and $15.6 million for the fourth quarter and full year of 2021, respectively.

(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)

Calculated using the company’s statutory tax rate of 21%.

(4)

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

(5)

Defaults for the fourth quarter of 2022 were impacted by two items: (i) approximately 300 incremental new defaults from areas impacted by Hurricane Ian and (ii) approximately 700 incremental total defaults (comprised of approximately 500 incremental new defaults and 200 fewer cures) due to a timing change in when Radian receives servicer default reporting. Since these incremental defaults are expected to be temporary in nature, there is no material impact expected to our provision for losses, loss reserves or claims paid from either of these items. See “Fourth Quarter Highlights” below for additional information.

(6)

Included in book value per share for each period presented.

(7)

Represents Radian Guaranty’s Available Assets, calculated in accordance with the Private Mortgage Insurer Eligibility Requirements (PMIERs) financial requirements in effect for each date shown.

(8)

Represents Radian Guaranty’s excess or “cushion” of Available Assets over its Minimum Required Assets, calculated in accordance with the PMIERs financial requirements in effect for each date shown.

(9)

Represents Radian Group's total liquidity, including available capacity under its $275 million unsecured revolving credit facility.

(10)

Represents the number of primary loans in default as a percentage of the total number of insured primary loans.

Adjusted pretax operating income for the quarter ended December 31, 2022, was $213.0 million, or $1.05 per diluted share. This compares with adjusted pretax operating income for the quarter ended December 31, 2021, of $245.1 million, or $1.07 per diluted share.

Adjusted pretax operating income for the full year 2022 was $1.1 billion, or $4.87 per diluted share. This compares with adjusted pretax operating income for the full year 2021, of $757.7 million, or $3.15 per diluted share.

Book value per share at December 31, 2022, was $24.95, compared to $23.80 at September 30, 2022, and $24.28 at December 31, 2021. This represents a 2.8% growth in book value per share at December 31, 2022, as compared to December 31, 2021, and includes accumulated other comprehensive income (loss) of $(2.91) per share as of December 31, 2022, and $0.68 per share as of December 31, 2021, which, if excluded as of both dates, would represent 18.1% growth for the period. Changes in accumulated other comprehensive income (loss) for 2022 are primarily from net unrealized losses on investments as a result of an increase in market interest rates during 2022. We do not expect to realize these losses given that we have the ability and the expectation to hold these securities until recovery.

“We reported another solid quarter for Radian, capping off an excellent year for our company. For the full year 2022, despite headwinds in the macroeconomic environment and continued cooling of the mortgage and real estate markets, we reported net income of $743 million and return on equity of 18.2%, while maintaining total holding company liquidity of $1.2 billion as of year end. Our primary mortgage in force portfolio grew more than 6% year-over-year to $261 billion and credit performance remained strong,” said Radian’s Chief Executive Officer Rick Thornberry. “And we returned significant capital to our stockholders during the year, paying $135 million of dividends and purchasing $400 million, or 11.1% of total shares outstanding, of Radian Group common stock.”

Thornberry added, “We are pleased to start the new year in a strong position, following the transformative year-end transactions that further enhance our capital strength and financial flexibility. We believe we are well positioned to serve our customers, provide value to our stockholders and continue our mission of ensuring affordable, sustainable and equitable homeownership.”

FOURTH QUARTER AND FULL YEAR HIGHLIGHTS

CAPITAL AND LIQUIDITY UPDATE

Radian Group

Radian Guaranty

CONFERENCE CALL

Radian will discuss fourth quarter and year-end 2022 financial results in a conference call tomorrow, Thursday, February 9, 2023, at 12:00 p.m. Eastern time. The conference call will be webcast live on the company’s website at https://radian.com/who-we-are/for-investors/webcasts or at www.radian.com. The webcast is listen-only. Those interested in participating in the question-and-answer session should follow the conference call dial-in instructions below.

The call may be accessed via telephone by registering for the call here to receive the dial-in numbers and unique PIN. It is recommended that you join 10 minutes prior to the event start (although you may register and dial in at any time during the call).

A digital replay of the webcast will be available on Radian’s website approximately two hours after the live broadcast ends for a period of one year at https://radian.com/who-we-are/for-investors/webcasts.

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 at www.radian.com, under Investors.

NON-GAAP FINANCIAL MEASURES

Radian believes that adjusted pretax operating income (loss), adjusted diluted net operating income (loss) 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 (loss) is defined as GAAP consolidated pretax income (loss) excluding the effects of: (i) net gains (losses) on investments and other financial instruments, except for certain investments attributable to our segments; (ii) gains (losses) on extinguishment of debt; (iii) amortization and impairment of goodwill and other acquired intangible assets; (iv) and impairment of other long-lived assets and other non-operating items, such as impairment of internal-use software, gains (losses) from the sale of lines of business and acquisition-related income and expenses. Adjusted diluted net operating income (loss) per share is calculated by dividing (i) adjusted pretax operating income (loss) 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 (loss), 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.

In addition to the above non-GAAP measures for the consolidated company, we also have presented as supplemental information non-GAAP measures for our homegenius segment of adjusted pretax operating income (loss) before allocated corporate operating expenses and adjusted gross profit. Adjusted pretax operating income (loss) before allocated corporate operating expenses is calculated as adjusted pretax operating income (loss) as described above (which is the segment's ASC 280 GAAP measure of operating performance), adjusted to remove the impact of corporate allocations of other operating expenses for the homegenius segment. Adjusted gross profit is further adjusted to remove other operating expenses. For the homegenius segment, adjusted pretax operating income (loss) before allocated corporate operating expenses and adjusted gross profit 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 homegenius 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 Group Inc. (NYSE: RDN) 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, title, real estate and technology products and services. We are powered by technology, informed by data and driven to deliver new and better ways to transact and manage risk. Visit www.radian.com to learn more about how Radian is shaping the future of mortgage and real estate services.

FINANCIAL RESULTS AND SUPPLEMENTAL INFORMATION CONTENTS (Unaudited)

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

Exhibit E:

Segment Information

Exhibit F:

Definition of Consolidated Non-GAAP Financial Measures

Exhibit G:

Consolidated Non-GAAP Financial Measure Reconciliations

Exhibit H:

Mortgage Supplemental Information

New Insurance Written

Exhibit I:

Mortgage Supplemental Information

Primary Insurance in Force and Risk in Force

Exhibit J:

Mortgage Supplemental Information

Claims and Reserves, Default Statistics

Exhibit K:

Mortgage Supplemental Information

Reinsurance Programs

Radian Group Inc. and Subsidiaries

Condensed Consolidated Statements of Operations Trend Schedule

Exhibit A (page 1 of 2)

2022

2021

(In thousands, except per-share amounts)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Revenues

Net premiums earned

$

232,827

$

240,222

$

253,892

$

254,190

$

261,437

Services revenue

15,441

20,146

27,281

29,348

35,693

Net investment income

59,091

51,414

46,957

38,196

37,407

Net gains (losses) on investments and other financial instruments

6,845

(16,252

)

(41,869

)

(29,457

)

3,025

Other income

520

659

572

703

805

Total revenues

314,724

296,189

286,833

292,980

338,367

Expenses

Provision for losses

(43,599

)

(96,964

)

(113,922

)

(83,754

)

(46,219

)

Policy acquisition costs

5,931

5,442

5,940

6,605

7,271

Cost of services

16,128

18,717

22,760

24,753

28,333

Other operating expenses

109,785

91,327

90,495

89,541

80,476

Interest expense

21,594

21,183

20,831

20,846

21,137

Amortization of other acquired intangible assets

1,587

1,023

849

849

863

Total expenses

111,426

40,728

26,953

58,840

91,861

Pretax income

203,298

255,461

259,880

234,140

246,506

Income tax provision

40,968

57,181

58,687

53,009

53,061

Net income

$

162,330

$

198,280

$

201,193

$

181,131

$

193,445

Diluted net income per share

$

1.01

$

1.20

$

1.15

$

1.01

$

1.07

Selected Mortgage Key Ratios

2022

2021

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Loss ratio (1)

(18.9

)%

(41.5

)%

(46.2

)%

(34.3

)%

(18.6

)%

Expense ratio (2)

27.3

%

26.1

%

26.2

%

27.2

%

25.6

%

(1)

For our Mortgage segment, calculated as provision for losses expressed as a percentage of net premiums earned. See Exhibit E for additional information.

(2)

For our Mortgage segment, calculated as operating expenses, (which include policy acquisition costs and other operating expenses, as well as allocated corporate operating expenses), expressed as a percentage of net premiums earned. See Exhibit E for additional information.

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)

2022

2021

Revenues:

Net premiums earned

$

981,131

$

1,037,183

Services revenue

92,216

125,825

Net investment income

195,658

147,909

Net gains (losses) on investments and other financial instruments

(80,733

)

15,603

Other income

2,454

3,412

Total revenues

1,190,726

1,329,932

Expenses:

Provision for losses

(338,239

)

20,877

Policy acquisition costs

23,918

29,029

Cost of services

82,358

103,714

Other operating expenses

381,148

323,686

Interest expense

84,454

84,344

Amortization of other acquired intangible assets

4,308

3,450

Total expenses

237,947

565,100

Pretax income

952,779

764,832

Income tax provision

209,845

164,161

Net income

$

742,934

$

600,671

Diluted net income per share

$

4.35

$

3.16

Selected Mortgage Key Ratios

Year Ended December 31,

2022

2021

Loss ratio (1)

(35.5

)%

1.9

%

Expense ratio (2)

26.7

%

25.3

%

(1)

For our Mortgage segment, calculated as provision for losses expressed as a percentage of net premiums earned. See Exhibit E for additional information.

(2)

For our Mortgage segment, calculated as operating expenses, (which include policy acquisition costs and other operating expenses, as well as allocated corporate operating expenses), expressed as a percentage of net premiums earned. See Exhibit E for additional information.

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.

2022

2021

(In thousands, except per-share amounts)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Net income—basic and diluted

$

162,330

$

198,280

.

$

201,193

.

$

181,131

.

$

193,445

Average common shares outstanding—basic

158,357

162,506

.

173,705

.

176,816

.

179,500

Dilutive effect of stock-based compensation arrangements (1)

2,450

2,232

1,714

2,263

1,628

Adjusted average common shares outstanding—diluted

160,807

164,738

175,419

179,079

181,128

Basic net income per share

$

1.03

$

1.22

$

1.16

$

1.02

$

1.08

Diluted net income per share

$

1.01

$

1.20

.

$

1.15

.

$

1.01

.

$

1.07

(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 would be anti-dilutive.

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Shares of common stock equivalents

189

35

Year Ended December 31,

(In thousands, except per-share amounts)

2022

2021

Net income - basic and diluted

$

742,934

$

600,671

Average common shares outstanding—basic

167,930

188,370

Dilutive effect of stock-based compensation arrangements (1)

2,734

1,893

Adjusted average common shares outstanding—diluted

170,664

190,263

Basic net income per share

$

4.42

$

3.19

Diluted net income per share

$

4.35

$

3.16

(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 would be anti-dilutive:

Year Ended December 31,

(In thousands)

2022

2021

Shares of common stock equivalents

28

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)

2022

2022

2022

2022

2021

Assets

Investments

$

5,693,491

$

5,591,881

$

5,906,147

$

6,334,950

$

6,513,542

Cash

56,183

54,701

135,262

131,853

151,145

Restricted cash

377

1,107

561

1,651

1,475

Accrued investment income

40,093

38,596

35,774

35,531

32,812

Accounts and notes receivable

119,834

174,041

166,380

142,579

124,016

Reinsurance recoverable

25,633

30,569

39,876

55,015

67,896

Deferred policy acquisition costs

18,460

17,920

16,983

16,383

16,317

Property and equipment, net

70,981

75,740

74,874

75,275

75,086

Goodwill and other acquired intangible assets, net

15,285

16,873

17,895

18,744

19,593

Prepaid federal income taxes

596,368

526,123

466,123

354,123

354,123

Other assets

427,024

458,292

414,412

449,642

483,180

Total assets

$

7,063,729

$

6,985,843

$

7,274,287

$

7,615,746

$

7,839,185

Liabilities and stockholders’ equity

Unearned premiums

$

271,479

$

285,290

$

298,991

$

312,013

$

329,090

Reserve for losses and loss adjustment expense

426,843

483,664

594,808

727,247

828,642

Senior notes

1,413,504

1,412,473

1,411,458

1,410,458

1,409,473

Other borrowings

155,822

153,550

184,284

148,983

150,983

Reinsurance funds withheld

152,067

218,777

223,649

225,363

228,078

Net deferred tax liability

391,083

335,374

324,866

324,004

337,509

Other liabilities

333,604

358,665

305,269

320,114

296,614

Total liabilities

3,144,402

3,247,793

3,343,325

3,468,182

3,580,389

Common stock

176

176

186

193

194

Treasury stock

(930,643

)

(930,396

)

(930,284

)

(920,958

)

(920,798

)

Additional paid-in capital

1,519,641

1,513,615

1,698,490

1,871,763

1,878,372

Retained earnings

3,786,952

3,656,870

3,491,675

3,326,119

3,180,935

Accumulated other comprehensive income (loss)

(456,799

)

(502,215

)

(329,105

)

(129,553

)

120,093

Total stockholders’ equity

3,919,327

3,738,050

3,930,962

4,147,564

4,258,796

Total liabilities and stockholders’ equity

$

7,063,729

$

6,985,843

$

7,274,287

$

7,615,746

$

7,839,185

Shares outstanding

157,056

157,058

166,388

174,648

175,421

Book value per share

$

24.95

$

23.80

$

23.63

$

23.75

$

24.28

Debt to capital ratio (1)

26.5

%

27.4

%

26.4

%

25.4

%

24.9

%

Risk to capital ratio-Radian Guaranty only

10.7:1

11.1:1

11.9:1

12.1:1

11.1:1

(1)

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

Radian Group Inc. and Subsidiaries

Net Premiums Earned

Exhibit D (page 1 of 2)

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Premiums earned

Direct - Mortgage

Premiums earned, excluding revenue from cancellations

$

247,880

$

250,140

$

249,936

$

243,600

$

248,704

Single Premium Policy cancellations

5,756

6,705

6,894

14,696

20,530

Total direct - Mortgage

253,636

256,845

256,830

258,296

269,234

Assumed - Mortgage (1)

(56

)

1,211

1,539

1,331

1,470

Ceded - Mortgage

Premiums earned, excluding revenue from cancellations

(35,773

)

(38,879

)

(28,565

)

(27,339

)

(28,333

)

Single Premium Policy cancellations (2)

(1,676

)

(1,844

)

(1,965

)

(4,192

)

(5,905

)

Profit commission - other (3)

13,802

17,864

19,070

17,078

13,199

Total ceded premiums - Mortgage (4)

(23,647

)

(22,859

)

(11,460

)

(14,453

)

(21,039

)

Net premiums earned - Mortgage

229,933

235,197

246,909

245,174

249,665

Net premiums earned - homegenius

2,894

5,025

6,983

9,016

11,772

Net premiums earned

$

232,827

$

240,222

$

253,892

$

254,190

$

261,437

(1)

Represents premiums from our participation in certain credit risk transfer programs. In the fourth quarter of 2022, we novated this insured risk to an unrelated third-party reinsurer, which assumed all rights, interests, liabilities and obligations related to our participation in these programs on a prospective basis.

(2)

Includes the impact of related profit commissions.

(3)

The amounts represent the profit commission on the Single Premium QSR Program and 2022 QSR Agreement, excluding the impact of Single Premium Policy cancellations.

(4)

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

Radian Group Inc. and Subsidiaries

Net Premiums Earned

Exhibit D (page 2 of 2)

Year Ended December 31,

(In thousands)

2022

2021

Premiums earned

Direct - Mortgage

Premiums earned, excluding revenue from cancellations

$

991,556

$

988,472

Single Premium Policy cancellations

34,051

116,224

Total direct - Mortgage

1,025,607

1,104,696

Assumed - Mortgage (1)

4,025

7,066

Ceded - Mortgage

Premiums earned, excluding revenue from cancellations

(130,556

)

(108,692

)

Single Premium Policy cancellations (2)

(9,677

)

(33,388

)

Profit commission - other (3)

67,814

28,600

Total ceded premiums - Mortgage (4)

(72,419

)

(113,480

)

Net premiums earned - Mortgage

957,213

998,282

Net premiums earned - homegenius

23,918

38,901

Net premiums earned

$

981,131

$

1,037,183

(1)

Represents premiums from our participation in certain credit risk transfer programs. In the fourth quarter of 2022, we novated this insured risk to an unrelated third-party reinsurer, which assumed all rights, interests, liabilities and obligations related to our participation in these programs on a prospective basis.

(2)

Includes the impact of related profit commissions.

(3)

The amounts represent the profit commission on the Single Premium QSR Program and 2022 QSR Agreement, excluding the impact of Single Premium Policy cancellations.

(4)

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

Radian Group Inc. and Subsidiaries

Segment Information

Exhibit E (page 1 of 8)

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 (loss), homegenius adjusted pretax operating income (loss) before allocated corporate operating expenses and homegenius adjusted gross profit, along with reconciliations to consolidated GAAP measures, see Exhibits F and G.

Three Months Ended December 31, 2022

(In thousands)

Mortgage

homegenius

All Other (1)

Inter-segment (2)

Total

Net premiums written (3)

$

227,791

$

2,894

$

$

$

230,685

Decrease in unearned premiums

2,142

2,142

Net premiums earned

229,933

2,894

232,827

Services revenue

328

15,207

(94

)

15,441

Net investment income

52,165

366

6,560

59,091

Net gains (losses) on investments and other financial instruments

47

47

Other income

512

170

8

(170

)

520

Total

282,938

18,637

6,615

(264

)

307,926

Provision for losses

(43,509

)

(90

)

(43,599

)

Policy acquisition costs

5,931

5,931

Cost of services

235

15,893

16,128

Other operating expenses before allocated corporate operating expenses (4)

20,131

27,998

3,606

(264

)

51,471

Interest expense

21,580

14

21,594

Total

4,368

43,801

3,620

(264

)

51,525

Adjusted pretax operating income (loss) before allocated corporate operating expenses

278,570

(25,164

)

2,995

256,401

Allocation of corporate operating expenses

36,663

6,302

420

43,385

Adjusted pretax operating income (loss)

$

241,907

$

(31,466

)

$

2,575

$

$

213,016

Radian Group Inc. and Subsidiaries
Segment Information
Exhibit E (page 2 of 8)

Three Months Ended December 31, 2021

(In thousands)

Mortgage

homegenius

All Other (1)

Inter-segment (2)

Total

Net premiums written (3)

$

238,529

$

11,772

$

$

$

250,301

Decrease in unearned premiums

11,136

11,136

Net premiums earned

249,665

11,772

261,437

Services revenue

4,560

31,177

30

(74

)

35,693

Net investment income

33,916

255

3,236

37,407

Net gains (losses) on investments and other financial instruments

1,509

1,509

Other income

661

144

805

Total

288,802

44,713

3,410

(74

)

336,851

Provision for losses

(46,560

)

369

(28

)

(46,219

)

Policy acquisition costs

7,271

7,271

Cost of services

3,710

24,615

8

28,333

Other operating expenses before allocated corporate operating expenses (4)

23,365

16,998

2,422

(46

)

42,739

Interest expense

21,137

21,137

Total

8,923

41,982

2,430

(74

)

53,261

Adjusted pretax operating income (loss) before allocated corporate operating expenses

279,879

2,731

980

283,590

Allocation of corporate operating expenses

33,305

4,847

373

38,525

Adjusted pretax operating income (loss)

$

246,574

$

(2,116

)

$

607

$

$

245,065

Year Ended December 31, 2022

(In thousands)

Mortgage

homegenius

All Other (1)

Inter-segment (2)

Total

Net premiums written (3)

$

959,872

$

23,918

$

$

$

983,790

Decrease in unearned premiums

(2,659

)

(2,659

)

Net premiums earned

957,213

23,918

981,131

Services revenue

7,390

85,158

(332

)

92,216

Net investment income

171,221

729

23,708

195,658

Net gains (losses) on investments and other financial instruments

47

47

Other income

2,376

170

78

(170

)

2,454

Total

1,138,200

109,975

23,833

(502

)

1,271,506

Provision for losses

(339,374

)

1,135

(338,239

)

Policy acquisition costs

23,918

23,918

Cost of services

5,951

76,407

82,358

Other operating expenses before allocated corporate operating expenses (4)

92,756

97,775

13,269

(502

)

203,298

Interest expense

84,440

14

84,454

Total

(132,309

)

175,317

13,283

(502

)

55,789

Adjusted pretax operating income (loss) before allocated corporate operating expenses

1,270,509

(65,342

)

10,550

1,215,717

Allocation of corporate operating expenses

138,566

22,856

1,578

163,000

Adjusted pretax operating income (loss)

$

1,131,943

$

(88,198

)

$

8,972

$

$

1,052,717

Radian Group Inc. and Subsidiaries
Segment Information
Exhibit E (page 3 of 8)

Year Ended December 31, 2021

(In thousands)

Mortgage

homegenius

All Other (1)

Inter-segment (2)

Total

Net premiums written (3)

$

944,546

$

38,901

$

$

$

983,447

Decrease in unearned premiums

53,736

53,736

Net premiums earned

998,282

38,901

1,037,183

Services revenue

17,670

108,282

154

(281

)

125,825

Net investment income

132,929

358

14,622

147,909

Net gains (losses) on investments and other financial instruments

1,509

1,509

Other income

2,678

734

3,412

Total

1,151,559

149,050

15,510

(281

)

1,315,838

Provision for losses

19,437

1,540

(100

)

20,877

Policy acquisition costs

29,029

29,029

Cost of services

13,928

89,722

64

103,714

Other operating expenses before allocated corporate operating expenses (4)

95,793

66,630

10,497

(181

)

172,739

Interest expense

84,344

84,344

Total

242,531

157,892

10,561

(281

)

410,703

Adjusted pretax operating income (loss) before allocated corporate operating expenses

909,028

(8,842

)

4,949

905,135

Allocation of corporate operating expenses

127,482

18,482

1,422

147,386

Adjusted pretax operating income (loss)

$

781,546

$

(27,324

)

$

3,527

$

$

757,749

(1)

All Other activities include: (i) income (losses) from assets held by our holding company; (ii) related general corporate operating expenses not attributable or allocated to our reportable segments; and (iii) certain investments in new business opportunities, including activities and investments associated with Radian Mortgage Capital, and other immaterial activities.

(2)

Includes immaterial inter-segment revenue for our homegenius segment and immaterial inter-segment expenses for our Mortgage segment and All Other activities.

(3)

Net of ceded premiums written under our quota share and excess-of-loss reinsurance agreements. See Exhibit K for additional information.

(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).

Radian Group Inc. and Subsidiaries

Segment Information

Exhibit E (page 4 of 8)

Mortgage

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Net premiums written (1)

$

227,791

$

235,076

$

248,645

$

248,360

$

238,529

(Increase) decrease in unearned premiums

2,142

121

(1,736

)

(3,186

)

11,136

Net premiums earned

229,933

235,197

246,909

245,174

249,665

Services revenue

328

405

2,105

4,552

4,560

Net investment income

52,165

44,842

40,197

34,017

33,916

Other income

512

589

572

703

661

Total

282,938

281,033

289,783

284,446

288,802

Provision for losses (2)

(43,509

)

(97,493

)

(114,179

)

(84,193

)

(46,560

)

Policy acquisition costs

5,931

5,442

5,940

6,605

7,271

Cost of services

235

373

1,960

3,383

3,710

Other operating expenses before allocated corporate operating expenses (2) (3)

20,131

23,396

25,474

23,755

23,365

Interest expense

21,580

21,183

20,831

20,846

21,137

Total (2)

4,368

(47,099

)

(59,974

)

(29,604

)

8,923

Adjusted pretax operating income before allocated corporate operating expenses

278,570

328,132

349,757

314,050

279,879

Allocation of corporate operating expenses

36,663

32,457

33,237

36,209

33,305

Adjusted pretax operating income

$

241,907

$

295,675

$

316,520

$

277,841

$

246,574

homegenius

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Net premiums earned

$

2,894

$

5,025

$

6,983

$

9,016

$

11,772

Services revenue (2)

15,207

19,812

25,261

24,878

31,177

Net investment income

366

246

99

18

255

Net gains (losses) on investments and other financial instruments

1,509

Other income (2)

170

Total (2)

18,637

25,083

32,343

33,912

44,713

Provision for losses

(90

)

435

309

481

369

Cost of services

15,893

18,344

20,800

21,370

24,615

Other operating expenses before allocated corporate operating expenses (3)

27,998

26,285

23,205

20,287

16,998

Total

43,801

45,064

44,314

42,138

41,982

Adjusted pretax operating income (loss) before allocated corporate operating expenses

(25,164

)

(19,981

)

(11,971

)

(8,226

)

2,731

Allocation of corporate operating expenses

6,302

5,555

5,719

5,280

4,847

Adjusted pretax operating income (loss)

$

(31,466

)

$

(25,536

)

$

(17,690

)

$

(13,506

)

$

(2,116

)

Radian Group Inc. and Subsidiaries

Segment Information

Exhibit E (page 5 of 8)

All Other (4)

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Services revenue

$

$

$

$

$

30

Net investment income

6,560

6,326

6,661

4,161

3,236

Net gains (losses) on investments and other financial instruments

47

Other income

8

70

144

Total

6,615

6,396

6,661

4,161

3,410

Cost of services

8

Other operating expenses before allocated corporate operating expenses (2) (3)

3,606

3,444

3,077

3,142

2,422

Interest expense

14

Total (2)

3,620

3,444

3,077

3,142

2,430

Adjusted pretax operating income before allocated corporate operating expenses

2,995

2,952

3,584

1,019

980

Allocation of corporate operating expenses

420

371

381

406

373

Adjusted pretax operating income (loss)

$

2,575

$

2,581

$

3,203

$

613

$

607

(1)

Net of ceded premiums written under our quota share and excess-of-loss reinsurance agreements. See Exhibit K for additional information.

(2)

Includes immaterial inter-segment revenue for our homegenius segment and immaterial inter-segment expenses for our Mortgage segment and All Other activities.

(3)

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

(4)

All Other activities include: (i) income (losses) from assets held by our holding company; (ii) related general corporate operating expenses not attributable or allocated to our reportable segments; and (iii) certain investments in new business opportunities, including activities and investments associated with Radian Mortgage Capital, and other immaterial activities.

Radian Group Inc. and Subsidiaries

Segment Information

Exhibit E (page 6 of 8)

Supplemental Other Operating Expense Information by Segment

Mortgage

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Other operating expenses by type

Salaries and other base employee expenses

$

28,059

$

23,824

$

24,420

$

22,189

$

23,610

Variable and share-based incentive compensation

10,419

10,186

11,524

16,697

12,649

Other general operating expenses

23,414

26,116

25,611

25,027

25,290

Ceding commissions

(5,098

)

(4,273

)

(2,844

)

(3,949

)

(4,879

)

Total

$

56,794

$

55,853

$

58,711

$

59,964

$

56,670

homegenius

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Other operating expenses by type

Salaries and other base employee expenses

$

17,403

$

13,403

$

12,187

$

10,375

$

7,993

Variable and share-based incentive compensation

4,148

4,429

4,776

5,522

4,678

Other general operating expenses

11,670

12,158

10,162

8,571

7,851

Title agent commissions

1,079

1,850

1,799

1,099

1,323

Total

$

34,300

$

31,840

$

28,924

$

25,567

$

21,845

All Other

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Other operating expenses by type

Salaries and other base employee expenses

$

1,529

$

1,429

$

1,726

$

1,613

$

1,001

Variable and share-based incentive compensation

755

751

709

953

874

Other general operating expenses

1,742

1,635

1,023

982

920

Total

$

4,026

$

3,815

$

3,458

$

3,548

$

2,795

Radian Group Inc. and Subsidiaries

Segment Information

Exhibit E (page 7 of 8)

Inter-segment

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Other operating expenses by type

Other general operating expenses

$

(264

)

$

(165

)

$

(33

)

$

(40

)

$

(46

)

Total

$

(264

)

$

(165

)

$

(33

)

$

(40

)

$

(46

)

Total

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Other operating expenses by type

Salaries and other base employee expenses

$

46,991

$

38,656

$

38,333

$

34,177

$

32,604

Variable and share-based incentive compensation

15,322

15,366

17,009

23,172

18,201

Other general operating expenses

36,562

39,744

36,763

34,540

34,015

Ceding commissions

(5,098

)

(4,273

)

(2,844

)

(3,949

)

(4,879

)

Title agent commissions

1,079

1,850

1,799

1,099

1,323

Total

$

94,856

(1

)

$

91,343

$

91,060

$

89,039

$

81,264

(1)

Includes $11.7 million of severance and related expenses, including $10.4 million of severance expense in salaries and other base employee expenses, $0.6 million of related share-based compensation in variable and share-based incentive compensation, and $0.7 million of outplacement costs in other general operating expenses.

Mortgage

Year Ended December 31,

(In thousands)

2022

2021

Other operating expenses by type

Salaries and other base employee expenses

$

98,492

$

92,157

Variable and share-based incentive compensation

48,826

53,975

Other general operating expenses

100,168

101,850

Ceding commissions

(16,164

)

(24,707

)

Total

$

231,322

$

223,275

homegenius

Year Ended December 31,

(In thousands)

2022

2021

Other operating expenses by type

Salaries and other base employee expenses

$

53,368

$

29,959

Variable and share-based incentive compensation

18,875

19,786

Other general operating expenses

42,561

28,611

Title agent commissions

5,827

6,756

Total

$

120,631

$

85,112

Radian Group Inc. and Subsidiaries

Segment Information

Exhibit E (page 8 of 8)

All Other

Year Ended December 31,

(In thousands)

2022

2021

Other operating expenses by type

Salaries and other base employee expenses

$

6,297

$

4,343

Variable and share-based incentive compensation

3,168

3,375

Other general operating expenses

5,382

4,201

Total

$

14,847

$

11,919

Inter-segment

Year Ended December 31,

(In thousands)

2022

2021

Other operating expenses by type

Other general operating expenses

$

(502

)

$

(181

)

Total

$

(502

)

$

(181

)

Total

Year Ended December 31,

(In thousands)

2022

2021

Other operating expenses by type

Salaries and other base employee expenses

$

158,157

$

126,459

Variable and share-based incentive compensation

70,869

77,136

Other general operating expenses

147,609

134,481

Ceding commissions

(16,164

)

(24,707

)

Title agent commissions

5,827

6,756

Total

$

366,298

(1

)

$

320,125

(1)

Includes $16.4 million of severance and related expenses, including $14.7 million of severance expense in salaries and other base employee expenses, $0.6 million of related share-based compensation in variable and share-based incentive compensation, and $1.1 million of outplacement costs in other general operating expenses.

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 (loss),” “adjusted diluted net operating income (loss) 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 our business performance is evaluated by both management and by our 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 (loss), adjusted diluted net operating income (loss) 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 our business segments and to allocate resources to the segments.

Adjusted pretax operating income (loss) is defined as GAAP consolidated pretax income (loss) excluding the effects of: (i) net gains (losses) on investments and other financial instruments, except for certain investments attributable to our segments; (ii) gains (losses) 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 impairment of internal-use software, gains (losses) from the sale of lines of business and acquisition-related income and expenses. Adjusted diluted net operating income (loss) per share is calculated by dividing (i) adjusted pretax operating income (loss) 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 (loss), 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 (loss) 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 (loss). 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. Except for certain investments attributable to our segments, 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.

(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) impairment of internal-use software and other long-lived assets; (ii) gains (losses) from the sale of lines of business; and (iii) acquisition-related income and expenses.

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

In addition to the above non-GAAP measures for the consolidated company, we also have presented as supplemental information non-GAAP measures for our homegenius segment of adjusted pretax operating income (loss) before allocated corporate operating expenses and adjusted gross profit. Adjusted pretax operating income (loss) before allocated corporate operating expenses is calculated as adjusted pretax operating income (loss) as described above (which is the segment's ASC 280 GAAP measure of operating performance), adjusted to remove the impact of corporate allocations of other operating expenses for the homegenius segment. Adjusted gross profit is further adjusted to remove other operating expenses. For the homegenius segment, adjusted pretax operating income (loss) before allocated corporate operating expenses and adjusted gross profit 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 homegenius segment.

See Exhibit G for the reconciliation of the most comparable GAAP measures, consolidated pretax income (loss), diluted net income (loss) per share and return on equity to our non-GAAP financial measures for the consolidated company, adjusted pretax operating income (loss), adjusted diluted net operating income (loss) per share and adjusted net operating return on equity, respectively. Exhibit G also contains the reconciliation of adjusted pretax operating income (loss) to adjusted pretax operating income (loss) before allocated corporate operating expenses and adjusted gross profit for the homegenius segment.

Total adjusted pretax operating income (loss), adjusted diluted net operating income (loss) per share, adjusted net operating return on equity, homegenius adjusted pretax operating income (loss) before allocated corporate operating expenses and homegenius adjusted gross profit should not be considered in isolation or viewed as substitutes for GAAP pretax income (loss), diluted net income (loss) per share, return on equity or net income (loss), or in the case of the homegenius non-GAAP measures, for homegenius adjusted pretax operating income (loss). Our definitions of adjusted pretax operating income (loss), adjusted diluted net operating income (loss) per share, adjusted net operating return on equity, homegenius adjusted pretax operating income (loss) before allocated corporate operating expenses and homegenius adjusted gross profit 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 5)

Reconciliation of Consolidated Pretax Income to Adjusted Pretax Operating Income

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Consolidated pretax income

$

203,298

$

255,461

$

259,880

$

234,140

$

246,506

Less reconciling income (expense) items

Net gains (losses) on investments and other financial instruments (1)

6,798

(16,252

)

(41,869

)

(29,457

)

1,516

Amortization of other acquired intangible assets

(1,587

)

(1,023

)

(849

)

(849

)

(863

)

Impairment of other long-lived assets and other non-operating items (2)

(14,929

)

16

565

(502

)

788

Total adjusted pretax operating income (3)

$

213,016

$

272,720

$

302,033

$

264,948

$

245,065

(1)

Excludes certain net gains (losses) on investments that are attributable to specific operating segments and therefore included in adjusted pretax operating income (loss).

(2)

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.

(3)

Total adjusted pretax operating income consists of adjusted pretax operating income (loss) for each reportable segment and All Other activities as follows.

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Adjusted pretax operating income (loss)

Mortgage segment

$

241,907

$

295,675

$

316,520

$

277,841

$

246,574

homegenius segment

(31,466

)

(25,536

)

(17,690

)

(13,506

)

(2,116

)

All Other activities

2,575

2,581

3,203

613

607

Total adjusted pretax operating income

$

213,016

$

272,720

$

302,033

$

264,948

$

245,065

Radian Group Inc. and Subsidiaries

Consolidated Non-GAAP Financial Measure Reconciliations

Exhibit G (page 2 of 5)

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

2022

2021

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Diluted net income per share

$

1.01

$

1.20

$

1.15

$

1.01

$

1.07

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

Net gains (losses) on investments and other financial instruments

0.04

(0.10

)

(0.24

)

(0.16

)

0.01

Amortization of other acquired intangible assets

(0.01

)

(0.01

)

(0.01

)

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

(0.09

)

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

0.01

0.02

0.05

0.03

Difference between statutory and effective tax rates

0.01

(0.02

)

(0.02

)

(0.02

)

(0.01

)

Per-share impact of reconciling income (expense) items

(0.04

)

(0.11

)

(0.21

)

(0.16

)

Adjusted diluted net operating income per share (1)

$

1.05

$

1.31

$

1.36

$

1.17

$

1.07

(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.

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

2022

2021

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Return on equity (1)

17.0

%

20.7

%

19.9

%

17.2

%

18.2

%

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

Net gains (losses) on investments and other financial instruments

0.7

(1.7

)

(4.1

)

(2.8

)

0.1

Amortization of other acquired intangible assets

(0.2

)

(0.1

)

(0.1

)

(0.1

)

(0.1

)

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

(1.6

)

0.1

0.1

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

0.2

0.4

0.9

0.6

Difference between statutory and effective tax rates

0.3

(0.4

)

(0.5

)

(0.4

)

(0.1

)

Impact of reconciling income (expense) items

(0.6

)

(1.8

)

(3.7

)

(2.7

)

Adjusted net operating return on equity (3)

17.6

%

22.5

%

23.6

%

19.9

%

18.2

%

(1)

Calculated by dividing annualized net income (loss) 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 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 3 of 5)

Reconciliation of homegenius Adjusted Pretax Operating Income (Loss) to homegenius Adjusted Gross Profit

2022

2021

(In thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

homegenius adjusted pretax operating income (loss)

$

(31,466

)

$

(25,536

)

$

(17,690

)

$

(13,506

)

$

(2,116

)

Less reconciling income (expense) items

Allocation of corporate operating expenses

(6,302

)

(5,555

)

(5,719

)

(5,280

)

(4,847

)

Adjusted pretax operating income (loss) before allocated corporate operating expenses

(25,164

)

(19,981

)

(11,971

)

(8,226

)

2,731

Less reconciling income (expense) items

Other operating expenses before allocated corporate operating expenses

(27,998

)

(26,285

)

(23,205

)

(20,287

)

(16,998

)

homegenius adjusted gross profit

$

2,834

$

6,304

$

11,234

$

12,061

$

19,729

Reconciliation of Consolidated Pretax Income to Adjusted Pretax Operating Income

Year Ended December 31,

(In thousands)

2022

2021

Consolidated pretax income

$

952,779

$

764,832

Less reconciling income (expense) items:

Net gains (losses) on investments and other financial instruments (1)

(80,780

)

14,094

Amortization of other acquired intangible assets

(4,308

)

(3,450

)

Impairment of other long-lived assets and other non-operating items (2)

(14,850

)

(3,561

)

Total adjusted pretax operating income (3)

$

1,052,717

$

757,749

(1)

Excludes certain net gains (losses) on investments that are attributable to specific operating segments and therefore included in adjusted pretax operating income (loss).

(2)

The amounts for both periods 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.

(3)

Total adjusted pretax operating income consists of adjusted pretax operating income (loss) for each reportable segment and All Other activities as follows:

Year Ended December 31,

(In thousands)

2022

2021

Adjusted pretax operating income (loss):

Mortgage segment

$

1,131,943

$

781,546

homegenius segment

(88,198

)

(27,324

)

All Other activities

8,972

3,527

Total adjusted pretax operating income

$

1,052,717

$

757,749

Radian Group Inc. and Subsidiaries

Consolidated Non-GAAP Financial Measure Reconciliations

Exhibit G (page 4 of 5)

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

Year Ended December 31,

2022

2021

Diluted net income per share

$

4.35

$

3.16

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

Net gains (losses) on investments and other financial instruments

(0.47

)

0.08

Amortization of other acquired intangible assets

(0.03

)

(0.02

)

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

(0.09

)

(0.02

)

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

0.12

(0.01

)

Difference between statutory and effective tax rates

(0.05

)

(0.02

)

Per-share impact of reconciling income (expense) items

(0.52

)

0.01

Adjusted diluted net operating income per share (1)

$

4.87

$

3.15

(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.

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

Year Ended December 31,

2022

2021

Return on equity (1)

18.2

%

14.1

%

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

Net gains (losses) on investments and other financial instruments

(2.0

)

0.4

Amortization of other acquired intangible assets

(0.1

)

(0.1

)

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

(0.4

)

(0.1

)

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

0.5

Difference between statutory and effective tax rates

(0.1

)

(0.1

)

Impact of reconciling income (expense) items

(2.1

)

0.1

Adjusted net operating return on equity (3)

20.3

%

14.0

%

(1)

Calculated by dividing net income by average stockholders’ equity.

(2)

As a percentage of average stockholders’ equity.

(3)

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 5 of 5)

Reconciliation of homegenius Adjusted Pretax Operating Income (Loss) to homegenius Adjusted Gross Profit

Year Ended December 31,

(In thousands)

2022

2021

homegenius adjusted pretax operating income (loss)

$

(88,198

)

$

(27,324

)

Less reconciling income (expense) items:

Allocation of corporate operating expenses

(22,856

)

(18,482

)

Adjusted pretax operating income (loss) before allocated corporate operating expenses

(65,342

)

(8,842

)

Less reconciling income (expense) items:

Other operating expenses before allocated corporate operating expenses

(97,775

)

(66,630

)

homegenius adjusted gross profit

$

32,433

$

57,788

On a consolidated basis, “adjusted pretax operating income (loss),” “adjusted diluted net operating income (loss) per share” and “adjusted net operating return on equity” are measures not determined in accordance with GAAP. In addition, “homegenius adjusted pretax operating income (loss) before allocated corporate operating expenses" and "homegenius adjusted gross profit" are also non-GAAP measures. These measures should not be considered in isolation or viewed as substitutes for GAAP pretax income (loss), diluted net income (loss) per share, return on equity or net income (loss), or in the case of the homegenius non-GAAP measures, for homegenius adjusted pretax operating income (loss).

Our definitions of adjusted pretax operating income (loss), adjusted diluted net operating income (loss) per share, adjusted net operating return on equity, homegenius adjusted pretax operating income (loss) before allocated corporate operating expenses and homegenius adjusted gross profit 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 Supplemental Information - New Insurance Written

Exhibit H

2022

2021

($ in millions)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

New insurance written (“NIW”)

$

12,859

$

17,616

$

18,935

$

18,655

$

23,710

Total borrower-paid NIW

99.3

%

99.1

%

99.2

%

99.2

%

99.4

%

NIW by premium type

Direct monthly and other recurring premiums

94.8

%

95.5

%

95.4

%

94.5

%

93.5

%

Direct single premiums (1)

5.2

4.5

4.6

5.5

6.5

Total NIW

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

NIW for purchases

98.3

%

98.4

%

97.1

%

91.4

%

91.1

%

NIW for refinances

1.7

%

1.6

%

2.9

%

8.6

%

8.9

%

NIW by FICO score (2)

>=740

59.4

%

63.3

%

59.6

%

57.1

%

53.8

%

680-739

33.1

28.5

32.3

35.7

36.9

620-679

7.5

8.2

8.1

7.2

9.3

Total NIW

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

NIW by LTV

95.01% and above

15.5

%

18.3

%

17.7

%

14.6

%

16.3

%

90.01% to 95.00%

40.8

37.1

39.9

42.0

41.9

85.01% to 90.00%

29.7

28.0

26.7

29.4

28.4

85.00% and below

14.0

16.6

15.7

14.0

13.4

Total NIW

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

(1)

Borrower-paid Single Premium Policies were 4.9%, 4.3%, 4.4%, 5.3% and 6.3% of NIW for the periods indicated, respectively.

(2)

For loans with multiple borrowers, the percentage of NIW by FICO score represents the lowest of the borrowers’ FICO scores.

Radian Group Inc. and Subsidiaries

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

Exhibit I

December 31,

September 30,

June 30,

March 31,

December 31,

($ in millions)

2022

2022

2022

2022

2021

Primary insurance in force

$

260,994

$

259,121

$

254,226

$

248,951

$

245,972

Primary risk in force (“RIF”)

$

66,094

$

65,288

$

63,770

$

62,036

$

60,913

Primary RIF by premium type

Direct monthly and other recurring premiums

87.1

%

86.4

%

85.6

%

84.9

%

83.9

%

Direct single premiums (1)

12.9

%

13.6

%

14.4

%

15.1

%

16.1

%

Primary RIF by FICO score (2)

>=740

57.4

%

57.5

%

57.2

%

56.9

%

56.9

%

680-739

34.6

34.5

34.9

35.1

35.0

620-679

7.6

7.6

7.5

7.5

7.6

<=619

0.4

0.4

0.4

0.5

0.5

Total Primary

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

Primary RIF by LTV

95.01% and above

17.1

%

16.8

%

16.1

%

15.5

%

15.1

%

90.01% to 95.00%

48.4

48.4

48.7

48.9

48.9

85.01% to 90.00%

27.2

27.2

27.4

27.6

27.7

85.00% and below

7.3

7.6

7.8

8.0

8.3

Total

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

Primary RIF by policy year

2008 and prior

3.5

%

3.7

%

4.0

%

4.3

%

4.7

%

2009 - 2016

6.7

7.4

8.3

9.3

10.8

2017

3.3

3.5

3.9

4.3

4.9

2018

3.5

3.7

4.1

4.6

5.2

2019

6.7

7.1

7.7

8.6

9.7

2020

21.6

23.0

25.0

27.2

29.2

2021

29.5

30.6

32.1

34.0

35.5

2022

25.2

21.0

14.9

7.7

Total

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

Persistency Rate (12 months ended)

79.6

%

75.9

%

71.7

%

68.0

%

64.3

%

Persistency Rate (quarterly, annualized) (3)

84.1

%

(4

)

81.6

%

(4

)

79.8

%

76.9

%

(4

)

71.7

%

(1)

Borrower-paid Single Premium Policies were 7.7%, 7.9%, 8.1%, 8.4% and 8.5% of primary RIF for the periods indicated, respectively.

(2)

For loans with multiple borrowers, the percentage of primary RIF by FICO score represents the lowest of the borrowers’ FICO scores.

(3)

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.

(4)

The Persistency Rate was reduced by an increase in cancellations of Single Premium Policies due to increased cancellations identified by our ongoing servicer monitoring process for Single Premium Policies.

Radian Group Inc. and Subsidiaries

Mortgage Supplemental Information - Claims and Reserves, Default Statistics

Exhibit J

2022

2021

($ in thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

Net claims paid (1)

Primary claims paid

$

3,821

$

3,606

$

3,659

$

5,153

$

4,300

Pool and other

(49

)

(420

)

(396

)

(415

)

(462

)

Subtotal

3,772

3,186

3,263

4,738

3,838

Impact of commutations and settlements (2)

4,582

1,317

6,549

Total net claims paid

$

8,354

$

4,503

$

3,263

$

4,738

$

10,387

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

$

51.6

$

45.1

$

41.6

$

41.6

$

47.8

Average direct primary claims paid (3) (4)

$

52.7

$

45.2

$

41.9

$

42.1

$

49.1

(1)

Includes the impact of reinsurance recoveries and LAE.

(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 and settlements.

(4)

Before reinsurance recoveries.

December 31,

September 30,

June 30,

March 31,

December 31,

($ in thousands, except per default amounts)

2022

2022

2022

2022

2021

Reserve for losses by category (1)

Mortgage reserves

Primary case reserves

$

398,874

$

454,726

$

562,436

$

691,090

$

790,380

LAE

10,041

11,443

14,147

17,367

19,859

IBNR

2,128

2,229

2,424

2,539

2,886

Total primary reserves

411,043

468,398

579,007

710,996

813,125

Total pool reserves

9,740

9,175

9,756

10,330

9,826

Total 1st lien reserves

420,783

477,573

588,763

721,326

822,951

Other

172

174

184

184

185

Total Mortgage reserves

420,955

477,747

588,947

721,510

823,136

homegenius reserves

5,888

5,917

5,861

5,737

5,506

Total reserves

$

426,843

$

483,664

$

594,808

$

727,247

$

828,642

Primary reserve per primary default excluding IBNR and other

$

18,661

$

22,122

$

26,380

$

27,776

$

27,884

(1)

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

December 31,

September 30,

June 30,

March 31,

December 31,

2022

2022

2022

2022

2021

Default Statistics

Primary Insurance

Number of insured loans

1,003,183

1,004,305

998,520

994,721

999,203

Number of loans in default

21,913

21,077

21,861

25,510

29,061

Percentage of loans in default

2.18

%

2.10

%

2.19

%

2.56

%

2.91

%

Radian Group Inc. and Subsidiaries

Mortgage Supplemental Information - Reinsurance Programs

Exhibit K

2022

2021

($ in thousands)

Qtr 4

Qtr 3

Qtr 2

Qtr 1

Qtr 4

2022 and 2012 QSR Agreements (1)

Ceded premiums written (2)

$

6,770

$

10,363

$

253

$

306

$

381

% of premiums written

2.8

%

4.2

%

0.1

%

0.1

%

0.1

%

Ceded premiums earned

$

5,570

$

4,036

$

360

$

491

$

584

% of premiums earned

2.2

%

1.5

%

0.1

%

0.2

%

0.2

%

Ceding commissions earned (3)

$

2,128

$

1,609

$

127

$

537

$

582

Profit commission

$

4,433

$

4,008

$

$

$

Ceded losses

$

736

$

(235

)

$

(917

)

$

(720

)

$

(358

)

Single Premium QSR Program

Ceded premiums written (2)

$

(11,523

)

$

(19,303

)

$

(21,806

)

$

(22,386

)

$

(8,051

)

% of premiums written

(4.8

)%

(7.7

)%

(8.6

)%

(8.9

)%

(3.1

)%

Ceded premiums earned

$

114

$

(3,465

)

$

(8,297

)

$

(3,731

)

$

2,532

% of premiums earned

%

(1.3

)%

(3.1

)%

(1.4

)%

0.9

%

Ceding commissions earned (3)

$

3,530

$

3,153

$

3,287

$

4,586

$

5,706

Profit commission

$

11,159

$

16,074

$

21,447

$

22,075

$

20,290

Ceded losses

$

(5,587

)

$

(9,049

)

$

(14,120

)

$

(11,868

)

$

(7,582

)

Excess-of-Loss Program

Ceded premiums written

$

16,691

$

18,114

$

18,151

$

16,164

$

20,508

% of premiums written

6.9

%

7.3

%

7.2

%

6.4

%

7.9

%

Ceded premiums earned

$

17,924

$

22,184

$

19,292

$

17,588

$

17,817

% of premiums earned

7.0

%

8.4

%

7.3

%

6.5

%

6.3

%

Ceded RIF (4)

Single Premium QSR Program

$

4,076,690

$

4,273,500

$

4,665,020

$

4,855,228

$

5,228,037

Excess-of-Loss Program

1,866,808

1,940,126

2,076,121

2,199,919

2,295,954

2022 QSR Agreement

3,307,429

2,710,247

2012 QSR Agreements

142,364

160,106

175,046

186,930

207,106

Total Ceded RIF

$

9,393,291

$

9,083,979

$

6,916,187

$

7,242,077

$

7,731,097

PMIERs impact - reduction in Minimum Required Assets

Excess-of-Loss Program

$

665,617

$

732,895

$

785,705

$

881,917

$

995,171

Single Premium QSR Program

231,339

243,911

268,847

286,706

314,183

2022 QSR Agreement

233,532

189,408

2012 QSR Agreements

8,357

9,310

10,226

11,214

12,541

Total PMIERs impact

$

1,138,845

$

1,175,524

$

1,064,778

$

1,179,837

$

1,321,895

(1)

Beginning with the third quarter of 2022, includes the impact of the 2022 QSR Agreement.

(2)

Net of profit commission.

(3)

Includes amounts reported in policy acquisition costs and other operating expenses. See Exhibit E for details.

(4)

Included in primary RIF.

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 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. 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 are not guarantees of future performance, and 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:

For more information regarding these risks and uncertainties as well as certain additional risks that we face, you should refer to “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2021, 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 press release. 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.

For Investors

John Damian - Phone: 215.231.1383

email: [email protected]

For Media

Rashi Iyer - Phone 215.231.1167

email: [email protected]

Source: Radian Group Inc.

Categories

Business Wire Press Releases

Next Articles