Essent : Guaranty Q1 2024

*13634202420100101*

PROPERTY AND CASUALTY COMPANIES - ASSOCIATION EDITION

QUARTERLY STATEMENT

AS OF MARCH 31, 2024

OF THE CONDITION AND AFFAIRS OF THE

ESSENT GUARANTY, INC.

NAIC Group Code

4694

4694

NAIC Company Code 13634

Employer's ID Number

26-3728115

(Current)

(Prior)

Organized under the Laws of

Pennsylvania

, State of Domicile or Port of Entry

PA

Country of Domicile

United States of America

Incorporated/Organized

11/14/2008

Commenced Business

07/09/2009

Statutory Home Office

Two Radnor Corporate Center - 100 Matsonford Rd., 3rd Floor ,

Radnor, PA, US 19087

(Street and Number)

(City or Town, State, Country and Zip Code)

Main Administrative Office

Two Radnor Corporate Center - 100 Matsonford Rd., 3rd Floor

(Street and Number)

Radnor, PA, US 19087

,

877-673-8190

(City or Town, State, Country and Zip Code)

(Area Code) (Telephone Number)

Mail Address

Two Radnor Corporate Center - 100 Matsonford Rd., 3rd Floor

,

Radnor, PA, US 19087

(Street and Number or P.O. Box)

(City or Town, State, Country and Zip Code)

Primary Location of Books and Records

Two Radnor Corporate Center - 100 Matsonford Rd., 3rd Floor

(Street and Number)

Radnor, PA, US 19087

,

877-673-8190

(City or Town, State, Country and Zip Code)

(Area Code) (Telephone Number)

Internet Website Address

www.essent.us

Statutory Statement Contact

Christopher

Rhoads

,

610-225-1849

(Name)

(Area Code) (Telephone Number)

[e-mail]

,

610-386-2396

(E-mail Address)

(FAX Number)

OFFICERS

CEO	Mark Anthony Casale	SVP/CLO/Secretary	Mary Lourdes Gibbons
President	Christopher Gerard Curran	SVP/CFO	David Bruce Weinstock

OTHER

Joseph James Manion Jr., VP/Treasurer

DIRECTORS OR TRUSTEES

		Mark Anthony Casale			Christopher Gerard Curran		Robert Emil Glanville
		Angela Louise Heise			Roy James Kasmar		Anu Karna
		Douglas John Pauls
State of	Pennsylvania			SS:
County of	Delaware

The officers of this reporting entity being duly sworn, each depose and say that they are the described officers of said reporting entity, and that on the reporting period stated above, all of the herein described assets were the absolute property of the said reporting entity, free and clear from any liens or claims thereon, except as herein stated, and that this statement, together with related exhibits, schedules and explanations therein contained, annexed or referred to, is a full and true statement of all the assets and liabilities and of the condition and affairs of the said reporting entity as of the reporting period stated above, and of its income and deductions therefrom for the period ended, and have been completed in accordance with the NAIC Annual Statement Instructions and Accounting Practices and Procedures manual except to the extent that: (1) state law may differ; or, (2) that state rules or regulations require differences in reporting not related to accounting practices and procedures, according to the best of their information, knowledge and belief, respectively. Furthermore, the scope of this attestation by the described officers also includes the related corresponding electronic filing with the NAIC, when required, that is an exact copy (except for formatting differences due to electronic filing) of the enclosed statement. The electronic filing may be requested by various regulators in lieu of or in addition to the enclosed statement.

Christopher Gerard Curran		Mary Lourdes Gibbons	David Bruce Weinstock
	President		SVP/CLO/Secretary		SVP/CFO
					a. Is this an original filing?	Yes [ X ] No [ ]
Subscribed and sworn to before me this			b. If no,
6th	day of		May 2024		1.	State the amendment number
				2.	Date filed
				3.	Number of pages attached
Lois A. Chapla
Notary Public
06/11/2027

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

ASSETS

			Current Statement Date		4
		1	2		3	December 31
					Net Admitted Assets	Prior Year Net
		Assets	Nonadmitted Assets		(Cols. 1 - 2)	Admitted Assets
1.	Bonds	............ 3,089,502,227	...................................	............	3,089,502,227	............ 3,078,220,900
2.	Stocks:
	2.1 Preferred stocks	...................................	...................................	.................................	0	.................................0
	2.2 Common stocks	777,821	212,321	......................	565,500	...................... 565,500

3. Mortgage loans on real estate:

	3.1 First liens	..................................................................................................	...................................	...................................	0	0
	3.2 Other than first liens	...................................	...................................	0	0
4.	Real estate:
	4.1 Properties occupied by the company (less $
	encumbrances)	...................................	...................................	0	0
	4.2 Properties held for the production of income (less
	$	encumbrances)	...................................	...................................	.................................0	.................................0
	4.3 Properties held for sale (less $
	.......................................................................................encumbrances)	.......................270,776	...................................	.......................270,776	.......................727,478
5.	Cash ($	144,587,688 ), cash equivalents
	($	129,162,723	) and short-term
	investments ($	101,296,760 )	375,047,171	...................................	375,047,171	302,586,882
6.	Contract loans (including $	................................... premium notes)	...................................	...................................	0	0
7.	Derivatives		...................................	...................................	0	0
8.	Other invested assets	151,732,281	0	151,732,281	150,784,589
9.	Receivables for securities	25,914	...................................	25,914	328,304
10.	Securities lending reinvested collateral assets	...................................	...................................	0	0
11.	Aggregate write-ins for invested assets	0	0	0	0
12.	Subtotals, cash and invested assets (Lines 1 to 11)	3,617,356,190	212,321	3,617,143,869	3,533,213,653
13.	Title plants less $	charged off (for Title insurers
	only)		...................................	...................................	0	0
14.	Investment income due and accrued	23,696,922	...................................	23,696,922	24,207,209

15. Premiums and considerations:

15.1	Uncollected premiums and agents' balances in the course of collection	43,771,339	43,771,339	45,338,043
15.2	Deferred premiums, agents' balances and installments booked but
	...................................deferred and not yet due (including $
	earned but unbilled premiums)	...................................	0	0
15.3	Accrued retrospective premiums ($	) and
	contracts subject to redetermination ($	)	...................................	................................... .................................0	0

16. Reinsurance:

	16.1	....................................................Amounts recoverable from reinsurers	...................................	...................................	.................................0	.................................0
	16.2	Funds held by or deposited with reinsured companies	...................................	...................................	.................................0	.................................0
	16.3	Other amounts receivable under reinsurance contracts	...................................	...................................	.................................0	.................................0
17.	Amounts receivable relating to uninsured plans	...................................	...................................	.................................0	.................................0
18.1	....Current federal and foreign income tax recoverable and interest thereon	...................................	...................................	.................................0	...................1,494,904
18.2	Net deferred tax asset	...................................................................................	................. 94,068,568	................. 65,856,096	................. 28,212,472	................. 27,615,966
19.	Guaranty funds receivable or on deposit	...................................	...................................	.................................0	.................................0
20.	Electronic data processing equipment and software	................... 1,772,064	................... 1,174,543	...................... 597,521	...................... 755,148
21.	Furniture and equipment, including health care delivery assets
	...................................($	.......................762,538	.......................762,538	.................................0	.................................0
22.	.........Net adjustment in assets and liabilities due to foreign exchange rates	...................................	...................................	.................................0	.................................0
23.	Receivables from parent, subsidiaries and affiliates	................... 5,377,902	.......................187,708	...................5,190,194	................... 3,159,987
24.	Health care ($	) and other amounts receivable	...................................	...................................	.................................0	.................................0
25.	Aggregate write-ins for other than invested assets	................. 19,000,663	................. 18,068,519	...................... 932,144	.................................0

26. Total assets excluding Separate Accounts, Segregated Accounts and

	Protected Cell Accounts (Lines 12 to 25)	3,805,806,186	86,261,725	3,719,544,461	3,635,784,910
27.	From Separate Accounts, Segregated Accounts and Protected Cell
	Accounts	...................................	...................................	.................................0	.................................0
28.	Total (Lines 26 and 27)	3,805,806,186	86,261,725	3,719,544,461	3,635,784,910
	DETAILS OF WRITE-INS
1101.	......................................................................................................................	....................................	....................................	....................................	....................................
1102.	......................................................................................................................	....................................	....................................	....................................	....................................
1103.	......................................................................................................................	....................................	....................................	....................................	....................................
1198.	Summary of remaining write-ins for Line 11 from overflow page	.................................0	.................................0	.................................0	.................................0
1199.	Totals (Lines 1101 through 1103 plus 1198)(Line 11 above)	0	0	0	0
2501.	Prepaid expenses	................. 18,068,519	................. 18,068,519	.................................0	...................................
2502.	Accounts receivable
...................... 932,144	...................................	...................... 932,144	...................................
2503.	.......................................................................................................................	....................................	....................................	....................................	....................................
2598.	Summary of remaining write-ins for Line 25 from overflow page	.................................0	.................................0	.................................0	.................................0
2599.	Totals (Lines 2501 through 2503 plus 2598)(Line 25 above)	19,000,663	18,068,519	932,144	0

2

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

LIABILITIES, SURPLUS AND OTHER FUNDS

						1	2
						Current	December 31,
						Statement Date	Prior Year
1.	Losses (current accident year $	24,218,188	)		................147,752,478	................145,714,817
2.	.......................................................................................Reinsurance payable on paid losses and loss adjustment expenses		...................................	.................................0
3.	Loss adjustment expenses				................... 1,324,153	...................1,458,606
4.	.............................................................................Commissions payable, contingent commissions and other similar charges		...................................	...................................
5.	...............................................................................................................Other expenses (excluding taxes, licenses and fees)			................. 23,819,200	................. 34,756,033
6.	...................................................................................Taxes, licenses and fees (excluding federal and foreign income taxes)		...................2,552,491	................... 3,548,659
7.1	Current federal and foreign income taxes (including $	on realized capital gains (losses))	..............	................. 18,161,313	...................................
7.2	Net deferred tax liability				...................................	...................................
8.	Borrowed money $	and interest thereon $	..............................................	...................................	...................................
9.	Unearned premiums (after deducting unearned premiums for ceded reinsurance of $	39,096,132	and
	including warranty reserves of $	and accrued accident and health experience rating refunds
	including $	...............................for medical loss ratio rebate per the Public Health Service Act)	................. 88,623,560	................. 94,809,520
10.	Advance premium				...................................	...................................
11.	Dividends declared and unpaid:
	11.1 Stockholders				...................................	...................................
	11.2 Policyholders				...................................	...................................
12.	........................................................................................Ceded reinsurance premiums payable (net of ceding commissions)		................. 86,834,256	................. 82,869,918
13.	..................................................................................................................Funds held by company under reinsurance treaties			...................................	.................................0
14.	..............................................................................................Amounts withheld or retained by company for account of others		...................................	...................................
15.	Remittances and items not allocated				...................................	...................... 160,615
16.	Provision for reinsurance (including $	...................................	certified)		...................................	.................................0
17.	...................................................................................Net adjustments in assets and liabilities due to foreign exchange rates		...................................	...................................
18.	Drafts outstanding				...................................	...................................
19.	............................................................................................................................Payable to parent, subsidiaries and affiliates			................... 3,374,335	................... 4,025,857
20.	Derivatives				.................................0	.................................0
21.	Payable for securities				...................................	........................ 88,691
22.	Payable for securities lending				...................................	...................................
23.	......................................................................................................................Liability for amounts held under uninsured plans			...................................	...................................
24.	Capital notes $	and interest thereon $	.................................................	...................................	...................................
25.	Aggregate write-ins for liabilities				2,316,324,079	2,265,712,737
26.	Total liabilities excluding protected cell liabilities (Lines 1 through 25)		2,688,765,865	2,633,145,453
27.	Protected cell liabilities				...................................	...................................
28.	Total liabilities (Lines 26 and 27)				............ 2,688,765,865	............ 2,633,145,453
29.	............................................................................................................................Aggregate write-ins for special surplus funds			.................................0	.................................0
30.	Common capital stock				...................2,500,000	...................2,500,000
31.	Preferred capital stock				...................................	...................................
32.	Aggregate write-ins for other than special surplus funds			.................................0	.................................0
33.	Surplus notes				...................................	...................................
34.	.......................................................................................................................................Gross paid in and contributed surplus				................702,810,000	................702,810,000
35.	Unassigned funds (surplus)			325,468,596	298,794,302

36. Less treasury stock, at cost:

	36.1	shares common (value included in Line 30	...................................$	)	...................................	...................................
	36.2	shares preferred (value included in Line 31	$	)
37.	Surplus as regards policyholders (Lines 29 to 35, less 36)		1,030,778,596	1,004,104,302
38.	Totals (Page 2, Line 28, Col. 3)			3,719,544,461	3,637,249,755
	DETAILS OF WRITE-INS
2501.	Contingency reserve			2,316,324,079	............ 2,265,712,737
2502		....................................
2503		....................................
2598.	..............................................................................................Summary of remaining write-ins for Line 25 from overflow page		.................................0	.................................0
2599.	Totals (Lines 2501 through 2503 plus 2598)(Line 25 above)			2,316,324,079	2,265,712,737
2901		....................................
2902		....................................
2903		....................................
2998.	..............................................................................................Summary of remaining write-ins for Line 29 from overflow page		.................................0	.................................0
2999.	Totals (Lines 2901 through 2903 plus 2998)(Line 29 above)			0	0
3201		....................................
3202		....................................
3203		....................................
3298.	..............................................................................................Summary of remaining write-ins for Line 32 from overflow page		.................................0	.................................0
3299.	Totals (Lines 3201 through 3203 plus 3298)(Line 32 above)			0	0

3

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

STATEMENT OF INCOME

					1	2	3
					Current	Prior Year	Prior Year Ended
					Year to Date	to Date	December 31
		UNDERWRITING INCOME
1.	Premiums earned:
	1.1 Direct (written $	234,375,922	)	................242,869,344	................230,156,355	................947,000,618
	1.2 Assumed (written $	)	...................................	...................................	...................................
	1.3 Ceded (written $	98,627,885	)	................100,935,347	................. 96,577,926	................399,838,168
	1.4 Net (written $	135,748,037 )	.....................................................................................	................141,933,997	................133,578,429	................547,162,450
		DEDUCTIONS:
2.	Losses incurred (current accident year $	24,218,188	):
	2.1 Direct			12,343,606	1,672,511	................. 39,428,466
	2.2 Assumed			...................................	...................................	...................................
	2.3 Ceded			................... 7,862,238	................... 3,937,252	................. 27,618,961
	2.4 Net			................... 4,481,368	................. (2,264,741)	................. 11,809,505
3.	....................................................................................................Loss adjustment expenses incurred		.......................(53,561)	.......................(53,943)	.......................337,896
4.	.................................................................................................Other underwriting expenses incurred		................. 21,615,686	................. 25,036,864	................. 85,514,701
5.	Aggregate write-ins for underwriting deductions
0	0	.................................0
6.	Total underwriting deductions (Lines 2 through 5)	26,043,493	22,718,180	................. 97,662,102
7.	.............................................................................................................Net income of protected cells
8.	Net underwriting gain (loss) (Line 1 minus Line 6 + Line 7)	115,890,504	110,860,249	................449,500,348
		INVESTMENT INCOME
9.	Net investment income earned		28,732,632	27,827,310	................113,601,884
10.	Net realized capital gains (losses) less capital gains tax of $	(253,533)	(903,961)	173,715	(4,753,372)
11.	Net investment gain (loss) (Lines 9 + 10)		27,828,671	28,001,025	............... 108,848,512
		OTHER INCOME
12.	Net gain or (loss) from agents' or premium balances charged off (amount recovered
	$	amount charged off $	)	.................................0	.................................0	.................................0
13.	......................................................................Finance and service charges not included in premiums	...................................	...................................	...................................
14.	Aggregate write-ins for miscellaneous income	...................................................................................	1,737,500	1,237,500	4,950,000
15.	Total other income (Lines 12 through 14)		1,737,500	1,237,500	4,950,000

16. Net income before dividends to policyholders, after capital gains tax and before all other federal

and foreign income taxes (Lines 8 + 11 + 15)

................145,456,675

140,098,774

................563,298,860

1. Dividends to policyholders ...................................................................................................................
2. Net income, after dividends to policyholders, after capital gains tax and before all other federal and

	foreign income taxes (Line 16 minus Line 17)	145,456,675	140,098,774	563,298,860
19.	Federal and foreign income taxes incurred	20,100,741	16,163,080	132,033,115
20.	Net income (Line 18 minus Line 19)(to Line 22)	125,355,934	123,935,694	431,265,745
	CAPITAL AND SURPLUS ACCOUNT
21.	Surplus as regards policyholders, December 31 prior year	1,004,104,302	1,020,034,410	1,020,034,410
22.	Net income (from Line 20)	125,355,934	123,935,694	431,265,745
23.	Net transfers (to) from Protected Cell accounts	...................................	...................................	...................................
24.	Change in net unrealized capital gains (losses) less capital gains tax of $		................. (1,097,109)	................. (2,633,881)	................. (4,698,309)
25.	Change in net unrealized foreign exchange capital gain (loss)	...................................	...................................	...................................
26.	Change in net deferred income tax	.......................743,761	........................ 53,084	................. 52,060,820
27.	Change in nonadmitted assets
	................. (2,716,949)	................. (2,287,143)	................. 17,407,609
28.	Change in provision for reinsurance		...................................	...................................	.................................0
29.	Change in surplus notes		...................................	...................................	...................................
30.	Surplus (contributed to) withdrawn from protected cells		...................................	...................................	...................................
31.	Cumulative effect of changes in accounting principles		...................................	...................................	...................................
32.	Capital changes:
	32.1 Paid in		...................................	...................................	...................................
	32.2 Transferred from surplus (Stock Dividend)		...................................	...................................	...................................
	32.3 Transferred to surplus
	...................................	...................................	...................................

33. Surplus adjustments:

	33.1 Paid in	.................................0	.................................0		.................................0
	33.2 Transferred to capital (Stock Dividend)
	...................................	...................................		...................................
	33.3 Transferred from capital	...................................	...................................		...................................
34.	Net remittances from or (to) Home Office	...................................	...................................		...................................
35.	Dividends to stockholders	................(45,000,000)	................(90,000,000)		..............(294,992,948)
36.	Change in treasury stock	...................................	...................................		.................................0
37.	Aggregate write-ins for gains and losses in surplus	(50,611,343)	(56,968,270)		(216,973,025)
38.	Change in surplus as regards policyholders (Lines 22 through 37)	26,674,294	(27,900,516)		(15,930,108)
39.	Surplus as regards policyholders, as of statement date (Lines 21 plus 38)	1,030,778,596	992,133,894		1,004,104,302
	DETAILS OF WRITE-INS
0501	....................................	....................................		....................................
0502	....................................	....................................	....................................
0503	....................................	....................................		....................................
0598.	Summary of remaining write-ins for Line 5 from overflow page	0	0		.................................0
0599.	Totals (Lines 0501 through 0503 plus 0598)(Line 5 above)	0	0		0
1401.	Service fee income	1,737,500	1,237,500		...................4,950,000
1402	....................................	....................................		....................................
1403	....................................	....................................	....................................
1498.	Summary of remaining write-ins for Line 14 from overflow page	.................................0	.................................0		.................................0
1499.	Totals (Lines 1401 through 1403 plus 1498)(Line 14 above)	1,737,500	1,237,500		4,950,000
3701.	Increase in contingency reserves	(50,611,343)	(56,968,270)		..............(216,973,025)
3702	....................................	....................................		....................................
3703	....................................	....................................	....................................
3798.	Summary of remaining write-ins for Line 37 from overflow page	.................................0	.................................0		.................................0
3799.	Totals (Lines 3701 through 3703 plus 3798)(Line 37 above)	(50,611,343)	(56,968,270)		(216,973,025)

4

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

CASH FLOW

Cash from Operations

1

Current Year

To Date

2

Prior Year

To Date

3

Prior Year Ended

December 31

1.	Premiums collected net of reinsurance	................141,279,079	................132,009,168	................537,889,304
2.	Net investment income	................. 31,935,146	................. 25,730,487	............... 115,925,018
3.	Miscellaneous income	1,637,500	837,500	4,950,000
4.	Total (Lines 1 to 3)	174,851,725	158,577,155	658,764,322
5.	Benefit and loss related payments	................... 2,443,707	...................1,456,224	................... 7,403,522
6.	.................Net transfers to Separate Accounts, Segregated Accounts and Protected Cell Accounts	.................................0	.................................0	.................................0
7.	...............................................Commissions, expenses paid and aggregate write-ins for deductions	................. 33,263,556	................. 32,021,175	................. 84,580,149
8.	Dividends paid to policyholders	.................................0	.................................0	.................................0
9.	Federal and foreign income taxes paid (recovered) net of $	tax on capital
	gains (losses)	190,991	2,355,669	132,788,748
10.	Total (Lines 5 through 9)	35,898,254	35,833,068	224,772,419
11.	Net cash from operations (Line 4 minus Line 10)	138,953,471	122,744,087	433,991,903

Cash from Investments

12. Proceeds from investments sold, matured or repaid:

	12.1	Bonds	................. 47,534,279	................258,006,719	................539,189,093
	12.2	Stocks	.................................0	.................................0	........................ 75,000
	12.3	Mortgage loans	.................................0	.................................0	.................................0
	12.4	Real estate	...................... 456,702	.................................0	.................................0
	12.5	Other invested assets	................... 1,722,948	...................1,854,056	................... 9,695,583
	12.6	Net gains or (losses) on cash, cash equivalents and short-term investments	.................................0	.................................0	..........................8,863
	12.7	Miscellaneous proceeds	213,699	0	0
	12.8 Total investment proceeds (Lines 12.1 to 12.7)	................. 49,927,628	................259,860,775	................548,968,539
13.	Cost of investments acquired (long-term only):
	13.1	Bonds	................. 62,992,276	................292,043,401	............... 599,251,590
	13.2	Stocks	.................................0	.................................0	.................................0
	13.3	Mortgage loans	.................................0	.................................0	.................................0
	13.4	Real estate	.................................0	.................................0	.......................727,478
	13.5	Other invested assets	................... 3,189,873	................. (1,674,987)	................. 12,584,537
	13.6	Miscellaneous applications	0	319,691	1,805,164
	13.7	Total investments acquired (Lines 13.1 to 13.6)	66,182,149	290,688,105	614,368,769
14.	Net increase (or decrease) in contract loans and premium notes	0	0	0
15.	Net cash from investments (Line 12.8 minus Line 13.7 and Line 14)	(16,254,521)	(30,827,330)	(65,400,231)
		Cash from Financing and Miscellaneous Sources
16.	Cash provided (applied):
	16.1	Surplus notes, capital notes
	.................................0	.................................0	.................................0
	16.2	Capital and paid in surplus, less treasury stock	.................................0	.................................0	.................................0
	16.3	Borrowed funds	.................................0	.................................0	.................................0
	16.4	Net deposits on deposit-type contracts and other insurance liabilities	.................................0	.................................0	.................................0
	..........................................................................................................16.5 Dividends to stockholders	................. 45,000,000	................. 90,000,000	................251,785,000
	....................................................................................................16.6 Other cash provided (applied)	(5,238,661)	(3,739,705)	63,601,214
17.	Net cash from financing and miscellaneous sources (Line 16.1 through Line 16.4 minus Line 16.5
	plus Line 16.6)	(50,238,661)	(93,739,705)	(188,183,786)
	RECONCILIATION OF CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS
18.	.Net change in cash, cash equivalents and short-term investments (Line 11, plus Lines 15 and 17)	................. 72,460,289	................. (1,822,948)	................180,407,886
19.	Cash, cash equivalents and short-term investments:
	19.1	Beginning of year	................302,586,882	................122,178,996	................122,178,996
	19.2 End of period (Line 18 plus Line 19.1)	375,047,171	120,356,048	302,586,882

Note: Supplemental disclosures of cash flow information for non-cash transactions:

20.0001. Dividend of bonds to Parent	...................................	...................................	................. 43,207,948

5

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

NOTES TO FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies

1. The financial statements of Essent Guaranty, Inc. ("the Company" or "Essent Guaranty") are presented on the basis of accounting practices prescribed or permitted by the Pennsylvania Insurance Department and the NAIC Accounting Practices and Procedures manual.
   A reconciliation of the Company's net income and capital and surplus between NAIC statutory accounting practices and procedures and practices prescribed and permitted by the State of Pennsylvania is shown below:

					F/S		F/S
			SSAP #		Page		Line #			2024			2023
NET INCOME
(1)	Essent Guaranty, Inc. state basis (Page 4, Line 20, Columns 1 & 3)	XXX		XXX		XXX	$	125,355,934	$	431,265,745
(2)	State Prescribed Practices that increase/(decrease) NAIC SAP:								-			-
(3)	State Permitted Practices that increase/(decrease) NAIC SAP:								-			-
(4)	NAIC SAP	(1-2-3=4)	XXX		XXX		XXX	$	125,355,934	$	431,265,745
SURPLUS
(5)	Essent Guaranty, Inc. state basis (Page 3, Line 37, Columns 1 & 2)	XXX		XXX		XXX	$	1,030,778,596	$	1,004,104,302
(6)	State Prescribed Practices that increase/(decrease) NAIC SAP:								-			-
(7)	State Permitted Practices that increase/(decrease) NAIC SAP:								-			-
(8)	NAIC SAP	(5-6-7=8)	XXX		XXX		XXX	$	1,030,778,596	$	1,004,104,302

1. No significant change from year-end 2023.
2. The Company uses the following accounting policies:
3. 1. No significant change from year-end 2023.
   2. Highest-qualityand high-quality (NAIC designations 1 and 2, respectively) bonds not backed by other loans are stated at amortized cost and are amortized using the interest method. All other bonds not backed by other loans (NAIC designations 3 to 6) are stated at the lower of amortized cost or fair value. The Company does not own any mandatory convertible securities or SVO-Identified investments identified in SSAP No. 26R.

(3)-(5) No significant change from year-end 2023.

1. Loan-backedsecurities are stated at amortized cost. The retrospective adjustment method is used to value these securities.

(7)-(13) No significant change from year-end 2023.

1. 1. Management has not identified any issues to raise substantial doubt regarding the Company's ability to continue as a going concern.
2. Accounting Changes and Correction of ErrorsNo significant change from year-end 2023.
3. Business Combinations and GoodwillNo significant change from year-end 2023.
4. Discontinued Operations
   No significant change from year-end 2023.
5. Investments
6. 1. No significant change from year-end 2023.
   2. No significant change from year-end 2023.
   3. No significant change from year-end 2023.
   4. Loan-BackedSecurities
   5. 1. The Company uses widely accepted models for prepayment assumptions in valuing mortgage-backed securities with inputs from major third party data providers.

Ｖ

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

NOTES TO FINANCIAL STATEMENTS

1. The Company has not recognized any other-than-temporary impairments on loan-backed securities.
2. The Company has not recognized any other-than-temporary impairments where the present value of cash flows expected to be collected is less than the amortized cost basis of the securities.
3. All impaired loan-backed securities (fair value is less than cost or amortized cost) for which an other- than-temporary impairment has not been recognized in earnings as a realized loss:
   The aggregate amount of unrealized losses:
4. 1. Less than 12 months: $1,151,444
   2. 12 Months or longer: $72,043,514

The aggregate related fair value of securities with unrealized losses:

1. 1. 1. 1. Less than 12 months: $157,164,487
         2. 12 Months or longer: $694,235,515
      2. In determining whether an impairment is other-than-temporary, the Company assesses its intent to sell these securities and whether it will be required to sell these securities before the recovery of their amortized cost basis. The decline in fair values of these investment securities is principally associated with the changes in the interest rate environment subsequent to their purchase.
   2. The Company does not have any dollar repurchase agreement investments and/or securities lending transactions.
   3. The Company does not have any repurchase agreements transactions accounted for as secured borrowings.
   4. The Company does not have any reverse repurchase agreement transactions accounted for as secured borrowings.
   5. The Company does not have any repurchase agreements transactions accounted for as a sale.
   6. The Company does not have reserve repurchase agreements transactions accounted for as a sale.
   7. No significant change from year-end 2023.
   8. No significant change from year-end 2023.
   9. No significant change from year-end 2023.
   10. The Company does not have any working capital finance investments.
   11. The Company does not offset or net assets or liabilities associated with derivatives, repurchase and reverse repurchases, or securities borrowing and securities lending assets and liabilities.
   12. No significant change from year-end 2023.
   13. No significant change from year-end 2023.
   14. No significant change from year-end 2023.
   15. The Company does not participate in a cash pooling arrangement.
2. Joint Ventures, Partnerships and Limited Liability CompaniesNo significant change from year-end 2023.
3. Investment Income
   No significant change from year-end 2023.
4. Derivative Instruments
   The Company had no derivative instruments at March 31, 2024.
5. Income Taxes
   No significant change from year-end 2023.
6. Information concerning Parent, Subsidiaries, Affiliates, and Other Related Parties
7. 1. No significant change from year-end 2023.
   2. On March 29, 2024, Essent Guaranty paid to its parent, Essent US Holdings, Inc., a $45 million dividend.
   3. - N. No significant change from year-end 2023.

ＶＮＱ

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

NOTES TO FINANCIAL STATEMENTS

11. Debt

1. No significant change from year-end 2023.
2. FHLB (Federal Home Loan Bank) Agreements

1. In 2014, Essent Guaranty became a member of the Federal Home Loan Bank of Pittsburgh (the FHLBank ). In November 2018, Essent Guaranty entered into additional agreements with the FHLBank

providing Essent Guaranty with secured borrowing capacity with the FHLBank. Such borrowings may be used by Essent Guaranty to provide supplemental liquidity. The Company has determined the estimated maximum borrowing capacity as $929,883,192. The Company calculated this amount as 25% of admitted assets as of March 31, 2024.

1. FHLB Capital Stock
   a. Aggregate Totals
2. 1. Current Year

		1	2	3
				Protected
		Total	General	Cell
		2 + 3	Account	Accounts
(a) Membership Stock - Class A	-	-	-
(b) Membership Stock - Class B	$565,500	$565,500	-
(c) Activity Stock		-	-	-
(d) Excess Stock		-	-	-
(e) Aggregate Total (a+b+c+d)	$565,500	$565,500	-
(f) Actual or Estimated Borrowing Capacity as	$929,883,192	XXX	XXX
Determined by the Insurer
(2)	Prior Year-end
		1	2	3
				Protected
		Total	General	Cell
		2 + 3	Account	Accounts
(a) Membership Stock - Class A	-	-	-
(b) Membership Stock - Class B	$565,500	$565,500	-
(c) Activity Stock		-	-	-
(d) Excess Stock		-	-	-
(e) Aggregate Total l (a+b+c+d)	$565,500	$565,500	-
(f) Actual or Estimated Borrowing Capacity as	$909,312,439	XXX	XXX
Determined by the Insurer

11B(2)a1(f) should be equal to or greater than 11B(4)a1(d)

11B(2)a2(f) should be equal to or greater than 11B(4)a2(d)

1. Membership Stock (Class A and B) Eligible and Not Eligible for Redemption

	1	2		Eligible for Redemption
			3	4	5	6
	Current Year	Not Eligible		6 months
	Total	for	Less than 6	to Less Than	1 to Less Than
Membership Stock	(2+3+4+5+6)	Redemption	Months	1 year	3 Years	3 to 5 Years

1.	Class A	-	-	-	-
2.	Class B	$565,500	$565,500	-	-

11B(2)b1 Current Year Total (Column 1) should equal 11B(2)a1(a) Total (Column 1) 11B(2)b2 Current Year Total (Column 1) should equal 11B(2)a1(b) Total (Column 1)

--

--

1. The Company has not pledged any collateral to the FHLB as of March 31, 2024.
2. The Company has not borrowed any funds from the FHLB as of March 31, 2024.

ＶＮＲ

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

NOTES TO FINANCIAL STATEMENTS

12. Retirement Plans, Deferred Compensation, Postemployment Benefits and Compensated Absences and Other Postretirement Benefit Plans

A, B, The Company has no defined benefit plans.

C & D

1. 1. No significant change from year-end 2023.
   2. No significant change from year-end 2023.
   3. No significant change from year-end 2023.
   4. No significant change from year-end 2023.
   5. No significant change from year-end 2023.
2. Capital and Surplus, Dividend Restrictions and Quasi-ReorganizationsNo significant change from year-end 2023.
3. Liabilities, Contingencies and AssessmentsNo significant change from year-end 2023.
4. Leases
   No significant change from year-end 2023.
5. Information About Financial Instruments with Off-Balance Sheet Risk and Financial Instruments with Concentrations of Credit Risk
   No significant change from year-end 2023.
6. Sale, Transfer and Servicing of Financial Assets and Extinguishments of Liabilities
   The Company did not have any transfers of receivables reported as sales, transfer and servicing of financial assets, or wash sales.
7. Gain or Loss to the Reporting Entity from Uninsured A & H Plans and the Uninsured Portion of Partially Insured Plans
   No significant change from year-end 2023.
8. Direct Premium Written by Managing General Agents/Third Party AdministratorsNo significant change from year-end 2023.
9. Fair Value Measurements
10. 1. Fair value measurements as of March 31, 2024:

Assets at Fair Value
Description			Level 1		Level 2	Level 3			Total
Bonds
All Other Governments	$	-	$	528,412	$	-	$	528,412
Industrial & Miscellaneous			-		3,049,755		-		3,049,755
Bank Loans Unaffiliated			-		14,312,220		-		14,312,220
Total Bonds			-		17,890,387		-		17,890,387
Cash Equivalents
Exempt Money Market Mutual Funds	$	154,606	$	-	$	-	$	154,606
Other Money Market Mutual Funds	129,008,117		-		-	129,008,117
Total Cash Equivalents	129,162,723		-		-	129,162,723
Total Assets at Fair Value	$129,162,723	$	17,890,387	$	-	$147,053,110

1. Fair value measurements in Level 3 - None.
2. 1. Level 3 gains or losses for the period recognized in income or surplus - None.
   2. Level 3 purchases, sales, issues and settlements - None.
   3. There were no transfers into or out of Level 3.
3. Transfers between all levels are recognized as of the end of the quarter in which the transfer occurs.

ＶＮＳ

STATEMENT AS OF MARCH 31, 2024 OF THE ESSENT GUARANTY, INC.

NOTES TO FINANCIAL STATEMENTS

1. 1. The securities within Level 2 were fair valued using a third party pricing service.
   2. There are no derivative assets or liabilities.
2. None.
3. Aggregate Fair Value of Financial Instruments

March 31, 2024
	Aggregate	Admitted							Not Practicable
Type of Financial Instrument	Fair Value	Assets		Level 1	Level 2		Level 3	(Carrying Value)
Financial Assets:
Bonds	$2,893,771,991	$3,089,502,227	$	606,183,391	$2,287,588,600	$	-	$	-
Cash equivalents	129,162,723	129,162,723		129,162,723	-		-		-
Common stocks	565,500	565,500		-	565,500		-		-
Short-term investments	101,279,753	101,296,759		101,279,753	-		-		-
December 31, 2023
	Aggregate	Admitted							Not Practicable
Type of Financial Instrument	Fair Value	Assets		Level 1	Level 2		Level 3	(Carrying Value)
Financial Assets:
Bonds	$2,895,352,668	$3,078,220,899	$	549,294,621	$2,346,058,047	$	-	$	-
Cash equivalents	72,020,810	72,020,810		72,020,810	-		-		-
Common stocks	565,500	565,500		-	565,500		-		-
Short-term investments	126,112,081	126,112,081			126,112,081		-		-

The following methods and assumptions were used in estimating fair values of financial instruments:

• Bonds, short-term investments and cash equivalents - Bonds, short-term investments and cash equivalents are valued using quoted market prices in active markets, when available, and classified as Level 1 of the fair value hierarchy. Investments are classified as Level 2 in the fair value hierarchy if quoted market prices are not available and fair values are estimated using quoted prices of similar securities or recently executed transactions for the securities. Pricing services are used for valuation of all investments.
• Common stocks - Common stocks are comprised solely of FHLB capital stock which must be held in connection with the Company's FHLB membership. The price of FHLB capital stock cannot fluctuate, and all FHLB capital stock must be purchased, repurchased or transferred at its par value. Common stocks are classified as Level 2 in the fair value hierarchy as the carrying amount approximates the fair value.

1. None.
2. None.

21. Other Items

A.- F. No significant change from year-end 2023.

1. Insurance-LinkedSecurities (ILS) Contracts:

	Number of Outstanding		Aggregate Maximum
	ILS Contacts		Proceeds
Management of Risk Related To:
(1) Directly Written Insurance Risks
a. ILS Contracts as Issuer		$	-
b. ILS Contracts as Ceding Insurer	4	$	1,112,665,031
c. ILS Contracts as Counterparty		$	-
(2) Assumed Insurance Risks
a. ILS Contracts as Issuer		$	-
b. ILS Contracts as Ceding Insurer		$	-
c. ILS Contracts as Counterparty		$	-

1. H. No significant change from year-end 2023.

2. Events Subsequent
   The Company has considered subsequent events through May 6, 2024.
3. Reinsurance
   No significant change from year-end 2023.

ＶＮＴ