Exhibit 99.1
| | | | |

| | 
|
1601 Market Street Philadelphia, Pennsylvania 19103-2337 800 523.1988 215 564.6600 | | News Release |
| | Contact: | | |
| | For investors: | | Terri Williams-Perry – phone: 215 231.1486 |
| | | | Email: terri.williams-perry@radian.biz |
| | For the media: | | Rick Gillespie – phone: 215 231.1061 |
| | | | email: rick.gillespie@radian.biz |
| | Radian Reports Third Quarter Financial Results |
| | PHILADELPHIA, November 5, 2008 - Radian Group Inc. (NYSE: RDN) today reported net income for the quarter ended September 30, 2008 of $36.7 million, or $0.46 per share. This compares to a net loss of $703.9 million, or $8.82 per share, for the prior year quarter. Book value per share at September 30, 2008 was $28.90. “Radian’s third quarter results were impacted by a continuation of elevated mortgage insurance losses, which were offset by a reduction in our first-lien premium deficiency reserve,” said S. A. Ibrahim, Chief Executive Officer of Radian. “During the third quarter, we significantly strengthened the statutory capital of our mortgage insurance business through the contribution of our financial guaranty business. This non-dilutive action is expected to provide the MI business with cash infusions over time. We are focused on growing our core MI business and taking advantage of opportunities to write profitable, new business that will better position us as we move through and beyond these uncertain economic times.” THIRD QUARTER HIGHLIGHTS — As announced on September 18, Radian contributed its ownership interest in Radian Asset Assurance Inc. (Radian Asset), its principal financial guaranty subsidiary, to Radian Guaranty Inc. (Radian Guaranty), the Company’s principal mortgage insurance subsidiary, providing capital support to its mortgage insurance (MI) business. — Radian Asset has $2.9 billion in claims-paying resources, including $935 million in statutory surplus. |
1
| | |

| | 
|
1601 Market Street Philadelphia, Pennsylvania 19103-2337 800 523.1988 215 564.6600 | | — Radian has a 29 percent ownership interest in Sherman Financial and received $35.5 million in dividends from Sherman during the first three quarters of 2008, including $16 million in the third quarter. Sherman remains a solid contributor of earnings and quarterly dividends, and Radian has the flexibility to pursue a sale of its stake in Sherman. — First and second-lien MI claims paid were in line with expectations at $277 million. Fourth quarter MI claims paid are expected to be similar to third quarter, with total claims paid for 2008 expected to be approximately $950 million, lower than previously guided. — First-lien primary MI defaults were 9.71 percent, a 16 percent increase over the prior quarter. — As a result of reduced mortgage origination volume, total primary new MI insurance written was $7.5 billion, a 22 percent decrease from the prior quarter. Radian Guaranty continues to maintain a strong market position. — Representing a dramatic shift during the past year, approximately 98.4 percent of new MI business production in the third quarter of 2008 was prime, a trend that is expected to continue into 2009. — Radian Guaranty’s strong efforts in loss mitigation remain a critical priority to its capital preservation. Radian Guaranty is involved in a number of initiatives to increase effective loss management, which include placing staff on-site with major mortgage servicers to expedite solutions, creating the Fast Advance program, launching a number of direct outreach programs including a borrower web site, partnering with the Consumer Credit Counseling Service of Delaware Valley to offer borrower counseling services and joining the Hope Now initiative. — Radian has sustained relatively minimal credit losses through its high quality, diversified investment portfolio that has limited exposure to vulnerable asset classes. — Compared to other financial guaranty insurers, Radian Asset has significantly less exposure to the weakening housing markets, further contributing to its strong capital position. Premiums written this quarter were much lower due to the Company’s decision to cease writing new business in light of current market conditions. Premiums earned were very strong reflecting heavy refunding activity. — The GSE charter remains unchanged and Radian Guaranty remains a Top Tier provider to the GSEs through frequent and proactive collaboration and demonstration of its strong capital position. |
2
| | |

| | 
|
1601 Market Street Philadelphia, Pennsylvania 19103-2337 800 523.1988 215 564.6600 | | UPDATE on RESERVES Radian had total reserves of $3 billion as of September 30, 2008, including updated first-lien and second-lien premium deficiency reserves of $150.1 million and $181.3 million, respectively. As of September 30, 2008, the present value of Radian’s current projected aggregate future losses and expenses exceeded future premiums and current loss reserves for the domestic first-lien mortgage insurance book by $150.1 million. This projected net loss reflects the remaining life of the June 30, 2008 and prior book of business. The third quarter new production is expected to be profitable and therefore, its projected profitability is excluded from the premium deficiency reserve balance. CONFERENCE CALL Radian will discuss each of these items in its conference call today, Wednesday, November 5 at 10:00 a.m. Eastern time. The conference call will be broadcast live over the internet athttp://www.ir.radian.biz/phoenix.zhtml?c=112301&p=irol-audioarchives or athttp://www.radian.biz >News. The call may also be accessed by dialing 800-398-9397 inside the U.S., or 612-332-1213 for international callers, using passcode 965834 or by referencing Radian. A replay of the webcast will be available at the Radian Web site approximately two hours after the live broadcast ends for a period of one year. A replay of the conference call will be available two and a half hours after the call ends for one week, using the following dial-in numbers and passcode: 800-475-6701 inside the U.S., or 320-365-3844 for international callers, passcode 965834. About Radian Radian Group Inc. is a global credit risk management company headquartered in Philadelphia. Radian develops innovative financial solutions by applying its core mortgage credit risk expertise and structured finance capabilities to the credit enhancement needs of the capital markets worldwide, primarily through credit insurance products. The company also provides credit enhancement for public finance and other corporate and consumer assets on both a direct and reinsurance basis and holds strategic interests in credit-based consumer asset businesses. Additional information may be found atwww.radian.biz. Financial Results and Supplemental Information Contents (Unaudited) For trend information on all schedules, refer to Radian’s quarterly financial statistics athttp://www.radian.biz/investors/financial/corporate.aspx. |
3
| | | | |

| | 
|
1601 Market Street Philadelphia, Pennsylvania 19103-2337 800 523.1988 215 564.6600 | | Exhibit A: | | Condensed Consolidated Statements of Income |
| | |
| | Exhibit B: | | Condensed Consolidated Balance Sheets |
| | |
| | Exhibit C: | | Segment Information Quarter Ended September 30, 2008 |
| | |
| | Exhibit D: | | Segment Information Quarter Ended September 30, 2007 |
| | |
| | Exhibit E: | | Segment Information Nine Months Ended September 30, 2008 |
| | |
| | Exhibit F: | | Segment Information Nine Months Ended September 30, 2007 |
| | |
| | Exhibit G: | | Financial Guaranty Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 |
| | |
| | Exhibit H: | | Financial Guaranty Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 |
| | |
| | Exhibit I: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 New Insurance Written and Risk Written |
| | |
| | Exhibit J: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 Insurance in Force and Risk in Force |
| | |
| | Exhibit K: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 Risk in Force by LTV and Policy Year and other Risk in Force |
| | |
| | Exhibit L: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 Claims and Reserves |
| | |
| | Exhibit M: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 Defaults |
| | |
| | Exhibit N: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 Net Premiums Written and Earned, Smart Home, Captives and Persistency |
| | |
| | Exhibit O: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 Reinsurance Progression Toward Attachment – Summary by Book Year |
| | |
| | Exhibit P: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 Modified Pool Risk in Force |
| | |
| | Exhibit Q: | | Mortgage Insurance Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 Alt-A |
| | |
| | Exhibit R: | | Financial Services Supplemental Information – For the Quarter and Nine Months Ended September 30, 2008 |
4
Radian Group Inc. and Subsidiaries
Condensed Consolidated Statements of Income
Exhibit A
| | | | | | | | | | | | | | | | |
| | Quarter Ended September 30 | | | Nine Months Ended September 30 | |
(In thousands, except per-share data) | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Revenues: | | | | | | | | | | | | | | | | |
Net premiums written - insurance | | $ | 202,451 | | | $ | 308,011 | | | $ | 669,402 | | | $ | 798,860 | |
| | | | | | | | | | | | | | | | |
Net premiums earned - insurance | | $ | 249,718 | | | $ | 245,396 | | | $ | 740,776 | | | $ | 677,913 | |
Net investment income | | | 65,215 | | | | 64,959 | | | | 196,322 | | | | 188,605 | |
Change in fair value of derivative instruments (1) | | | 164,757 | | | | (615,936 | ) | | | 928,792 | | | | (633,765 | ) |
Net (losses) gains on other financial instruments | | | (63,737 | ) | | | 14,840 | | | | (126,872 | ) | | | 54,279 | |
Gain on sale of affiliate | | | — | | | | 181,734 | | | | — | | | | 181,734 | |
Other income | | | 2,756 | | | | 4,599 | | | | 9,591 | | | | 11,519 | |
| | | | | | | | | | | | | | | | |
Total revenues | | | 418,709 | | | | (104,408 | ) | | | 1,748,609 | | | | 480,285 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Provision for losses | | | 544,915 | | | | 330,504 | | | | 1,586,505 | | | | 611,508 | |
Provision for premium deficiency (2) | | | (252,170 | ) | | | 155,176 | | | | 135,727 | | | | 155,176 | |
Policy acquisition costs | | | 20,770 | | | | 35,743 | | | | 120,628 | (3) | | | 88,195 | |
Other operating expenses | | | 80,781 | | | | 34,891 | | | | 199,771 | | | | 137,471 | |
Merger expenses | | | — | | | | 1,278 | | | | — | | | | 14,001 | |
Interest expense | | | 13,852 | | | | 13,394 | | | | 40,177 | | | | 38,810 | |
| | | | | | | | | | | | | | | | |
Total expenses | | | 408,148 | | | | 570,986 | | | | 2,082,808 | | | | 1,045,161 | |
| | | | | | | | | | | | | | | | |
Equity in net income (loss) of affiliates | | | 15,798 | | | | (448,924 | ) | | | 44,028 | | | | (376,645 | ) |
| | | | | | | | | | | | | | | | |
Pretax income (loss) | | | 26,359 | | | | (1,124,318 | ) | | | (290,171 | ) | | | (941,521 | ) |
Income tax (benefit) provision | | | (10,340 | ) | | | (420,454 | ) | | | (129,984 | ) | | | (372,207 | ) |
| | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 36,699 | | | $ | (703,864 | ) | | $ | (160,187 | ) | | $ | (569,314 | ) |
| | | | | | | | | | | | | | | | |
Diluted net income (loss) per share (4) | | $ | 0.46 | | | $ | (8.82 | ) | | $ | (2.01 | ) | | $ | (7.16 | ) |
| | | | | | | | | | | | | | | | |
(1) Includes premiums earned on derivative contracts. (2) Includes $(271.7) million for first-lien and $19.6 million for second-lien in the third quarter of 2008, and $150.1 million for first-lien and $(14.3) million for second-lien for the first nine months of 2008. (3) Includes the acceleration of $50.8 million of deferred policy acquisition cost amortization in the nine months ended September 30, 2008, as a result of the establishment of a first-lien premium deficiency reserve in the second quarter of 2008. (4) Weighted average shares outstanding (in thousands) | |
Average common shares outstanding | | | 79,960 | | | | 79,800 | | | | 79,603 | | | | 79,467 | |
Increase in shares-potential exercise of options-diluted basis | | | 433 | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | |
Weighted average shares outstanding (in thousands) | | | 80,393 | | | | 79,800 | | | | 79,603 | | | | 79,467 | |
For Trend Information, refer to our Quarterly Financial Statistics on Radian’s (RDN) website.
Page 1
Radian Group Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
Exhibit B
| | | | | | | | | | |
(In thousands, except share and per-share data) | | September 30 2008 | | | December 31 2007 | | September 30 2007 |
Assets: | | | | | | | | | | |
Cash and investments | | $ | 6,330,214 | | | $ | 6,611,836 | | $ | 6,575,797 |
Investments in affiliates | | | 87,256 | | | | 104,354 | | | 94,144 |
Deferred policy acquisition costs | | | 178,581 | | | | 234,955 | | | 233,582 |
Prepaid federal income taxes | | | 248,828 | | | | 793,486 | | | 861,809 |
Tax recoverables | | | 462,694 | | | | 1,816 | | | 2,043 |
Reinsurance recoverables | | | 310,984 | | | | 33,960 | | | 37,674 |
Other assets | | | 619,597 | | | | 429,782 | | | 409,811 |
| | | | | | | | | | |
Total assets | | $ | 8,238,154 | | | $ | 8,210,189 | | $ | 8,214,860 |
| | | | | | | | | | |
Liabilities and stockholders’ equity: | | | | | | | | | | |
Unearned premiums | | $ | 1,000,725 | | | $ | 1,094,710 | | $ | 1,045,267 |
Reserve for losses and loss adjustment expenses | | | 2,680,381 | | | | 1,598,756 | | | 1,094,704 |
Reserve for premium deficiency | | | 331,373 | | | | 195,646 | | | 155,176 |
Long-term debt and other borrowings | | | 908,282 | | | | 953,524 | | | 948,010 |
Variable interest entity debt | | | 127,624 | | | | — | | | — |
Deferred income taxes | | | — | | | | 26,705 | | | 383,172 |
Derivative liabilities | | | 343,296 | | | | 1,305,665 | | | 675,432 |
Other liabilities | | | 514,147 | | | | 314,447 | | | 465,607 |
| | | | | | | | | | |
Total liabilities | | | 5,905,828 | | | | 5,489,453 | | | 4,767,368 |
| | | | | | | | | | |
Common stock | | | 98 | | | | 98 | | | 97 |
Additional paid-in capital | | | 453,836 | | | | 442,312 | | | 436,828 |
Retained earnings | | | 2,017,542 | | | | 2,181,191 | | | 2,903,798 |
Accumulated other comprehensive income | | | (139,150 | ) | | | 97,135 | | | 106,769 |
| | | | | | | | | | |
Total common stockholders’ equity | | | 2,332,326 | | | | 2,720,736 | | | 3,447,492 |
| | | | | | | | | | |
Total liabilities and stockholders’ equity | | $ | 8,238,154 | | | $ | 8,210,189 | | $ | 8,214,860 |
| | | | | | | | | | |
Book value per share | | $ | 28.90 | | | $ | 33.83 | | $ | 42.86 |
Page 2
Radian Group Inc. and Subsidiaries
Segment Information
Quarter Ended September 30, 2008
Exhibit C
| | | | | | | | | | | | | | | |
(In thousands) | | Mortgage Insurance | | | Financial Guaranty | | | Financial Services | | Total | |
Revenues: | | | | | | | | | | | | | | | |
Net premiums written - insurance | | $ | 188,583 | | | $ | 13,868 | | | $ | — | | $ | 202,451 | |
| | | | | | | | | | | | | | | |
Net premiums earned - insurance | | $ | 196,207 | | | $ | 53,511 | | | $ | — | | $ | 249,718 | |
Net investment income | | | 38,017 | | | | 27,198 | | | | — | | | 65,215 | |
Change in fair value of derivative instruments | | | 8,606 | | | | 156,151 | | | | — | | | 164,757 | |
Net gains (losses) on other financial instruments | | | (39,925 | ) | | | (23,895 | ) | | | 83 | | | (63,737 | ) |
Other income | | | 2,561 | | | | 58 | | | | 137 | | | 2,756 | |
| | | | | | | | | | | | | | | |
Total revenues | | | 205,466 | | | | 213,023 | | | | 220 | | | 418,709 | |
| | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | |
Provision for losses | | | 519,257 | | | | 25,658 | | | | — | | | 544,915 | |
Provision for premium deficiency | | | (252,170 | ) | | | — | | | | — | | | (252,170 | ) |
Policy acquisition costs | | | 5,327 | | | | 15,443 | | | | — | | | 20,770 | |
Other operating expenses | | | 43,771 | | | | 36,885 | | | | 125 | | | 80,781 | |
Interest expense | | | 6,718 | | | | 7,134 | | | | — | | | 13,852 | |
| | | | | | | | | | | | | | | |
Total expenses | | | 322,903 | | | | 85,120 | | | | 125 | | | 408,148 | |
| | | | | | | | | | | | | | | |
Equity in net income of affiliates | | | — | | | | — | | | | 15,798 | | | 15,798 | |
| | | | | | | | | | | | | | | |
Pretax (loss) income | | | (117,437 | ) | | | 127,903 | | | | 15,893 | | | 26,359 | |
Income tax (benefit) provision | | | (70,473 | ) | | | 53,550 | | | | 6,583 | | | (10,340 | ) |
| | | | | | | | | | | | | | | |
Net (loss) income | | $ | (46,964 | ) | | $ | 74,353 | | | $ | 9,310 | | $ | 36,699 | |
| | | | | | | | | | | | | | | |
Assets | | $ | 5,120,152 | | | $ | 2,934,032 | | | $ | 183,970 | | $ | 8,238,154 | |
Total investments | | | 3,816,513 | | | | 2,406,739 | | | | — | | | 6,223,252 | |
Deferred policy acquisition costs | | | 17,997 | | | | 160,584 | | | | — | | | 178,581 | |
Reserve for losses and loss adjustment expenses | | | 2,496,412 | | | | 183,969 | | | | — | | | 2,680,381 | |
Derivative liabilities | | | 220,363 | | | | 122,933 | | | | — | | | 343,296 | |
Unearned premiums | | | 351,200 | | | | 649,525 | | | | — | | | 1,000,725 | |
Stockholders’ equity | | | 838,474 | | | | 1,349,016 | | | | 144,836 | | | 2,332,326 | |
Page 3
Radian Group Inc. and Subsidiaries
Segment Information
Quarter Ended September 30, 2007
Exhibit D
| | | | | | | | | | | | | | | | |
(In thousands) | | Mortgage Insurance | | | Financial Guaranty | | | Financial Services | | | Total | |
Revenues: | | | | | | | | | | | | | | | | |
Net premiums written - insurance | | $ | 249,521 | | | $ | 58,490 | | | $ | — | | | $ | 308,011 | |
| | | | | | | | | | | | | | | | |
Net premiums earned - insurance | | $ | 212,998 | | | $ | 32,398 | | | $ | — | | | $ | 245,396 | |
Net investment income | | | 37,437 | | | | 27,403 | | | | 119 | | | | 64,959 | |
Change in fair value of derivative instruments | | | (374,024 | ) | | | (241,912 | ) | | | — | | | | (615,936 | ) |
Net gains (losses) on other financial instruments | | | 9,312 | | | | 5,560 | | | | (32 | ) | | | 14,840 | |
Gain on sale of affiliate | | | — | | | | — | | | | 181,734 | | | | 181,734 | |
Other income | | | 3,782 | | | | 517 | | | | 300 | | | | 4,599 | |
| | | | | | | | | | | | | | | | |
Total revenues | | | (110,495 | ) | | | (176,034 | ) | | | 182,121 | | | | (104,408 | ) |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Provision for losses | | | 278,785 | | | | 51,719 | | | | — | | | | 330,504 | |
Provision for premium deficiency | | | 155,176 | | | | — | | | | — | | | | 155,176 | |
Policy acquisition costs | | | 24,865 | | | | 10,878 | | | | — | | | | 35,743 | |
Other operating expenses | | | 25,460 | | | | 9,863 | | | | (432 | ) | | | 34,891 | |
Merger expenses | | | 1,116 | | | | 162 | | | | — | | | | 1,278 | |
Interest expense | | | 6,764 | | | | 4,808 | | | | 1,822 | | | | 13,394 | |
| | | | | | | | | | | | | | | | |
Total expenses | | | 492,166 | | | | 77,430 | | | | 1,390 | | | | 570,986 | |
| | | | | | | | | | | | | | | | |
Equity in net loss of affiliates | | | — | | | | — | | | | (448,924 | ) | | | (448,924 | ) |
| | | | | | | | | | | | | | | | |
Pretax loss | | | (602,661 | ) | | | (253,464 | ) | | | (268,193 | ) | | | (1,124,318 | ) |
Income tax benefit | | | (227,374 | ) | | | (99,350 | ) | | | (93,730 | ) | | | (420,454 | ) |
| | | | | | | | | | | | | | | | |
Net loss | | $ | (375,287 | ) | | $ | (154,114 | ) | | $ | (174,463 | ) | | $ | (703,864 | ) |
| | | | | | | | | | | | | | | | |
Assets | | $ | 5,232,832 | | | $ | 2,833,748 | | | $ | 148,280 | | | $ | 8,214,860 | |
Total investments | | | 3,956,943 | | | | 2,556,054 | | | | — | | | | 6,512,997 | |
Deferred policy acquisition costs | | | 62,371 | | | | 171,211 | | | | — | | | | 233,582 | |
Reserve for losses and loss adjustment expenses | | | 884,985 | | | | 209,719 | | | | — | | | | 1,094,704 | |
Unearned premiums | | | 322,109 | | | | 723,158 | | | | — | | | | 1,045,267 | |
Stockholders’ equity | | | 1,894,959 | | | | 1,409,168 | | | | 143,365 | | | | 3,447,492 | |
Page 4
Radian Group Inc. and Subsidiaries
Segment Information
Nine Months Ended September 30, 2008
Exhibit E
| | | | | | | | | | | | | | | |
(In thousands) | | Mortgage Insurance | | | Financial Guaranty | | | Financial Services | | Total | |
Revenues: | | | | | | | | | | | | | | | |
Net premiums written - insurance | | $ | 598,864 | | | $ | 70,538 | | | $ | — | | $ | 669,402 | |
| | | | | | | | | | | | | | | |
Net premiums earned - insurance | | $ | 605,568 | | | $ | 135,208 | | | $ | — | | $ | 740,776 | |
Net investment income | | | 115,803 | | | | 80,505 | | | | 14 | | | 196,322 | |
Change in fair value of derivative instruments | | | 105,548 | | | | 823,244 | | | | — | | | 928,792 | |
Net (losses) gains on other financial instruments | | | (66,214 | ) | | | (60,778 | ) | | | 120 | | | (126,872 | ) |
Other income | | | 9,051 | | | | 237 | | | | 303 | | | 9,591 | |
| | | | | | | | | | | | | | | |
Total revenues | | | 769,756 | | | | 978,416 | | | | 437 | | | 1,748,609 | |
| | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | |
Provision for losses | | | 1,539,561 | | | | 46,944 | | | | — | | | 1,586,505 | |
Provision for premium deficiency | | | 135,727 | | | | — | | | | — | | | 135,727 | |
Policy acquisition costs | | | 82,473 | | | | 38,155 | | | | — | | | 120,628 | |
Other operating expenses | | | 126,644 | | | | 72,642 | | | | 485 | | | 199,771 | |
Interest expense | | | 21,140 | | | | 18,788 | | | | 249 | | | 40,177 | |
| | | | | | | | | | | | | | | |
Total expenses | | | 1,905,545 | | | | 176,529 | | | | 734 | | | 2,082,808 | |
| | | | | | | | | | | | | | | |
Equity in net income of affiliates | | | — | | | | — | | | | 44,028 | | | 44,028 | |
| | | | | | | | | | | | | | | |
Pretax (loss) income | | | (1,135,789 | ) | | | 801,887 | | | | 43,731 | | | (290,171 | ) |
Income tax (benefit) provision | | | (428,186 | ) | | | 279,537 | | | | 18,665 | | | (129,984 | ) |
| | | | | | | | | | | | | | | |
Net (loss) income | | $ | (707,603 | ) | | $ | 522,350 | | | $ | 25,066 | | $ | (160,187 | ) |
| | | | | | | | | | | | | | | |
Page 5
Radian Group Inc. and Subsidiaries
Segment Information
Nine Months Ended September 30, 2007
Exhibit F
| | | | | | | | | | | | | | | | |
(In thousands) | | Mortgage Insurance | | | Financial Guaranty | | | Financial Services | | | Total | |
Revenues: | | | | | | | | | | | | | | | | |
Net premiums written - insurance | | $ | 653,439 | | | $ | 145,421 | | | $ | — | | | $ | 798,860 | |
| | | | | | | | | | | | | | | | |
Net premiums earned - insurance | | $ | 578,829 | | | $ | 99,084 | | | $ | — | | | $ | 677,913 | |
Net investment income | | | 109,283 | | | | 79,160 | | | | 162 | | | | 188,605 | |
Change in fair value of derivative instruments | | | (419,096 | ) | | | (214,669 | ) | | | — | | | | (633,765 | ) |
Net gains on other financial instruments | | | 39,791 | | | | 13,993 | | | | 495 | | | | 54,279 | |
Gain on sale of affiliate | | | — | | | | — | | | | 181,734 | | | | 181,734 | |
Other income | | | 9,357 | | | | 783 | | | | 1,379 | | | | 11,519 | |
| | | | | | | | | | | | | | | | |
Total revenues | | | 318,164 | | | | (21,649 | ) | | | 183,770 | | | | 480,285 | |
| | | | | | | | | | | | | | | | |
Expenses: | | | | | | | | | | | | | | | | |
Provision for losses | | | 571,791 | | | | 39,717 | | | | — | | | | 611,508 | |
Provision for premium deficiency | | | 155,176 | | | | — | | | | — | | | | 155,176 | |
Policy acquisition costs | | | 53,944 | | | | 34,251 | | | | — | | | | 88,195 | |
Other operating expenses | | | 95,769 | | | | 36,630 | | | | 5,072 | | | | 137,471 | |
Merger expenses | | | 13,434 | | | | 567 | | | | — | | | | 14,001 | |
Interest expense | | | 19,959 | | | | 13,866 | | | | 4,985 | | | | 38,810 | |
| | | | | | | | | | | | | | | | |
Total expenses | | | 910,073 | | | | 125,031 | | | | 10,057 | | | | 1,045,161 | |
| | | | | | | | | | | | | | | | |
Equity in net loss of affiliates | | | — | | | | — | | | | (376,645 | ) | | | (376,645 | ) |
| | | | | | | | | | | | | | | | |
Pretax loss | | | (591,909 | ) | | | (146,680 | ) | | | (202,932 | ) | | | (941,521 | ) |
Income tax benefit | | | (233,121 | ) | | | (72,504 | ) | | | (66,582 | ) | | | (372,207 | ) |
| | | | | | | | | | | | | | | | |
Net loss | | $ | (358,788 | ) | | $ | (74,176 | ) | | $ | (136,350 | ) | | $ | (569,314 | ) |
| | | | | | | | | | | | | | | | |
Page 6
Radian Group Inc.
Financial Guaranty Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit G
| | | | | | | | | | | | | | | | |
| | Quarter Ended September 30 | | | Nine Months Ended September 30 | |
($ in thousands, except ratios) | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Net Premiums Written: (1) | | | | | | | | | | | | | | | | |
Public finance direct | | $ | 2,059 | | | $ | 17,746 | | | $ | 15,538 | | | $ | 48,656 | |
Public finance reinsurance | | | 6,046 | | | | 31,433 | | | | 30,808 | | | | 67,082 | |
Structured direct | | | 3,358 | | | | 3,991 | | | | 10,546 | | | | 12,027 | |
Structured reinsurance | | | 2,748 | | | | 5,001 | | | | 13,601 | | | | 16,606 | |
Trade credit reinsurance | | | (343 | ) | | | 319 | | | | 45 | | | | 1,050 | |
| | | | | | | | | | | | | | | | |
Total Net Premiums Written - insurance | | $ | 13,868 | | | $ | 58,490 | | | $ | 70,538 | | | $ | 145,421 | |
| | | | | | | | | | | | | | | | |
Net Premiums Earned: (2) | | | | | | | | | | | | | | | | |
Public finance direct | | $ | 13,380 | | | $ | 10,765 | | | $ | 43,194 | | | $ | 32,311 | |
Public finance reinsurance | | | 32,310 | | | | 11,105 | | | | 65,145 | | | | 33,897 | |
Structured direct | | | 3,569 | | | | 4,367 | | | | 11,211 | | | | 13,447 | |
Structured reinsurance | | | 4,472 | | | | 5,560 | | | | 15,163 | | | | 17,496 | |
Trade credit reinsurance | | | (220 | ) | | | 601 | | | | 495 | | | | 1,933 | |
| | | | | | | | | | | | | | | | |
Total Net Premiums Earned - insurance | | $ | 53,511 | | | $ | 32,398 | | | $ | 135,208 | | | $ | 99,084 | |
| | | | | | | | | | | | | | | | |
Refundings included in earned premium | | $ | 27,326 | | | $ | 4,054 | | | $ | 55,647 | | | $ | 15,817 | |
| | | | | | | | | | | | | | | | |
Claims paid: | | | | | | | | | | | | | | | | |
Trade credit reinsurance | | $ | 449 | | | $ | 1,751 | | | $ | 1,432 | | | $ | 7,022 | |
Other | | | 4,232 | | | | 1,478 | | | | 107,449 | (3) | | | 2,212 | |
Conseco | | | 2,218 | | | | 2,663 | | | | 6,591 | | | | 8,782 | |
| | | | | | | | | | | | | | | | |
Total | | $ | 6,899 | | | $ | 5,892 | | | $ | 115,472 | | | $ | 18,016 | |
| | | | | | | | | | | | | | | | |
Incurred losses: | | | | | | | | | | | | | | | | |
Trade credit reinsurance | | $ | (1,825 | ) | | $ | (1,928 | ) | | $ | (7,299 | ) | | $ | (13,544 | ) |
Other | | | 27,483 | | | | 53,647 | | | | 54,915 | | | | 53,261 | |
Conseco | | | — | | | | — | | | | (672 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Total | | $ | 25,658 | | | $ | 51,719 | | | $ | 46,944 | | | $ | 39,717 | |
| | | | | | | | | | | | | | | | |
Loss ratio- GAAP Basis | | | 38.1 | % | | | 111.7 | % | | | 26.6 | % | | | 26.9 | % |
Expense ratio- GAAP Basis (4) | | | 77.8 | % | | | 44.8 | % | | | 62.9 | % | | | 48.0 | % |
| | | | | | | | | | | | | | | | |
| | | 115.9 | % | | | 156.5 | % | | | 89.5 | % | | | 74.9 | % |
| | | | | | | | | | | | | | | | |
Net payments (receipts) under derivatives contracts | | $ | 3,750 | | | $ | (3,558 | ) | | $ | 9,328 | | | $ | (30,933 | ) |
| | | | | | | | | | | | | | | | |
(1) | Premiums written on credit derivatives for the quarter and nine months ended September 30, 2008 were $12.1 million and$38.0 million, respectively, compared to $11.1 million and $30.0 million, respectively, for the quarter and nine months endedSeptember 30, 2007. |
(2) | Premiums earned on credit derivatives for the quarter and nine months ended September 30, 2008 were $13.8 million and$41.0 million, respectively, compared to $13.9 million and $48.6 million, respectively, for the quarter and nine months endedSeptember 30, 2007. Premiums earned on credit derivatives are included in change of fair value of derivative instruments. |
(3) | Includes a $100 million payment related to one credit that is a CDO of an ABS that was fully reserved for in 2007. |
(4) | Excludes merger expenses. |
Page 7
Radian Group Inc.
Financial Guaranty Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit H
| | | | | | | | | | | | |
($ in thousands, except ratios) | | September 30, 2008 | | | December 31, 2007 | | | September 30, 2007 | |
Capital and surplus | | $ | 957,177 | | | $ | 1,158,537 | | | $ | 1,172,141 | |
Contingency reserve | | | 510,195 | | | | 433,296 | | | | 407,542 | |
| | | | | | | | | | | | |
Qualified statutory capital | | | 1,467,372 | | | | 1,591,833 | | | | 1,579,683 | |
Unearned premium reserve | | | 818,365 | | | | 886,024 | | | | 874,380 | |
Loss and loss expense reserve | | | 70,621 | | | | 61,038 | | | | 67,127 | |
| | | | | | | | | | | | |
Total statutory policyholders’ reserves | | | 2,356,358 | | | | 2,538,895 | | | | 2,521,190 | |
Present value of installment premiums | | | 402,223 | | | | 461,806 | | | | 433,428 | |
Reinsurance and soft capital facilities | | | 150,000 | | | | 150,000 | | | | 150,000 | |
| | | | | | | | | | | | |
Total statutory claims paying resources | | $ | 2,908,581 | | | $ | 3,150,701 | | | $ | 3,104,618 | |
| | | | | | | | | | | | |
Net debt service outstanding | | $ | 156,928,647 | | | $ | 164,346,659 | | | $ | 156,743,014 | |
| | | | | | | | | | | | |
Capital leverage ratio (1) | | | 107 | | | | 103 | | | | 99 | |
Claims paying leverage ratio (2) | | | 54 | | | | 52 | | | | 50 | |
Net par outstanding by product: | | | | | | | | | | | | |
Public finance direct | | $ | 18,344,046 | | | $ | 18,228,946 | | | $ | 18,168,866 | |
Public finance reinsurance | | | 40,420,433 | | | | 43,822,781 | | | | 41,592,621 | |
Structured direct | | | 46,695,176 | | | | 47,878,168 | | | | 47,704,089 | |
Structured reinsurance | | | 5,567,853 | | | | 6,091,717 | | | | 5,300,388 | |
| | | | | | | | | | | | |
Total | | $ | 111,027,508 | | | $ | 116,021,612 | | | $ | 112,765,964 | |
| | | | | | | | | | | | |
Reinsurance business net par outstanding: | | | | | | | | | | | | |
Treaty | | | 63 | % | | | 59 | % | | | 58 | % |
Facultative | | | 37 | % | | | 41 | % | | | 42 | % |
Reserve for losses and LAE | | | | | | | | | | | | |
Specific | | $ | 47,495 | | | $ | 26,791 | | | $ | 27,979 | |
Conseco | | | 15,263 | | | | 22,526 | | | | 25,193 | |
Non-specific | | | 121,211 | | | | 203,987 | | | | 156,547 | |
| | | | | | | | | | | | |
Total | | $ | 183,969 | | | $ | 253,304 | | | $ | 209,719 | |
| | | | | | | | | | | | |
(1) | Net debt service outstanding divided by qualified statutory capital |
(2) | Net debt service outstanding divided by total statutory claims paying resources |
Page 8
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit I
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended September 30 | | | Nine Months Ended September 30 | |
($ in millions) | | 2008 | | | % | | | 2007 | | | % | | | 2008 | | | % | | | 2007 | | | % | |
Primary New Insurance Written | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Flow | | $ | 7,524 | | | 99.8 | % | | $ | 12,225 | | | 90.8 | % | | $ | 26,240 | | | 95.5 | % | | $ | 29,913 | | | 68.7 | % |
Structured | | | 16 | | | 0.2 | % | | | 1,234 | | | 9.2 | % | | | 1,234 | | | 4.5 | % | | | 13,623 | | | 31.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Primary | | $ | 7,540 | | | 100.0 | % | | $ | 13,459 | | | 100.0 | % | | $ | 27,474 | | | 100.0 | % | | $ | 43,536 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Flow | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prime | | $ | 7,405 | | | 98.4 | % | | $ | 8,448 | | | 69.1 | % | | $ | 24,356 | | | 92.8 | % | | $ | 21,171 | | | 70.8 | % |
Alt-A | | | 96 | | | 1.3 | % | | | 2,588 | | | 21.2 | % | | | 1,154 | | | 4.4 | % | | | 6,015 | | | 20.1 | % |
A minus and below | | | 23 | | | 0.3 | % | | | 1,189 | | | 9.7 | % | | | 730 | | | 2.8 | % | | | 2,727 | | | 9.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Flow | | $ | 7,524 | | | 100.0 | % | | $ | 12,225 | | | 100.0 | % | | $ | 26,240 | | | 100.0 | % | | $ | 29,913 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Structured | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prime | | $ | 16 | | | 100.0 | % | | $ | 967 | | | 78.4 | % | | $ | 1,232 | | | 99.8 | % | | $ | 1,641 | | | 12.0 | % |
Alt-A | | | — | | | — | | | | 32 | | | 2.6 | % | | | 2 | | | 0.2 | % | | | 11,137 | | | 81.8 | % |
A minus and below | | | — | | | — | | | | 235 | | | 19.0 | % | | | — | | | — | | | | 845 | | | 6.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Structured | | $ | 16 | | | 100.0 | % | | $ | 1,234 | | | 100.0 | % | | $ | 1,234 | | | 100.0 | % | | $ | 13,623 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prime | | $ | 7,421 | | | 98.4 | % | | $ | 9,415 | | | 69.9 | % | | $ | 25,588 | | | 93.1 | % | | $ | 22,812 | | | 52.4 | % |
Alt-A | | | 96 | | | 1.3 | % | | | 2,620 | | | 19.5 | % | | | 1,156 | | | 4.2 | % | | | 17,152 | | | 39.4 | % |
A minus and below | | | 23 | | | 0.3 | % | | | 1,424 | | | 10.6 | % | | | 730 | | | 2.7 | % | | | 3,572 | | | 8.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Primary | | $ | 7,540 | | | 100.0 | % | | $ | 13,459 | | | 100.0 | % | | $ | 27,474 | | | 100.0 | % | | $ | 43,536 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Primary Risk in Force by FICO Score | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Flow | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
<=619 | | $ | 7 | | | 0.1 | % | | $ | 703 | | | 5.7 | % | | $ | 376 | | | 1.4 | % | | $ | 1,830 | | | 6.1 | % |
620-679 | | | 773 | | | 10.3 | % | | | 3,506 | | | 28.7 | % | | | 4,223 | | | 16.1 | % | | | 9,158 | | | 30.6 | % |
680-739 | | | 2,662 | | | 35.4 | % | | | 4,644 | | | 38.0 | % | | | 9,729 | | | 37.1 | % | | | 10,977 | | | 36.7 | % |
>=740 | | | 4,082 | | | 54.2 | % | | | 3,372 | | | 27.6 | % | | | 11,912 | | | 45.4 | % | | | 7,948 | | | 26.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Flow | | $ | 7,524 | | | 100.0 | % | | $ | 12,225 | | | 100.0 | % | | $ | 26,240 | | | 100.0 | % | | $ | 29,913 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Structured | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
<=619 | | $ | — | | | — | | | $ | 129 | | | 10.5 | % | | $ | — | | | — | | | $ | 538 | | | 4.0 | % |
620-679 | | | — | | | — | | | | 296 | | | 24.0 | % | | | 17 | | | 1.4 | % | | | 3,762 | | | 27.6 | % |
680-739 | | | 4 | | | 25.0 | % | | | 331 | | | 26.8 | % | | | 437 | | | 35.4 | % | | | 6,160 | | | 45.2 | % |
>=740 | | | 12 | | | 75.0 | % | | | 478 | | | 38.7 | % | | | 780 | | | 63.2 | % | | | 3,163 | | | 23.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Structured | | $ | 16 | | | 100.0 | % | | $ | 1,234 | | | 100.0 | % | | $ | 1,234 | | | 100.0 | % | | $ | 13,623 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
<=619 | | $ | 7 | | | 0.1 | % | | $ | 832 | | | 6.2 | % | | $ | 376 | | | 1.4 | % | | $ | 2,368 | | | 5.4 | % |
620-679 | | | 773 | | | 10.3 | % | | | 3,802 | | | 28.2 | % | | | 4,240 | | | 15.4 | % | | | 12,920 | | | 29.7 | % |
680-739 | | | 2,666 | | | 35.3 | % | | | 4,975 | | | 37.0 | % | | | 10,166 | | | 37.0 | % | | | 17,137 | | | 39.4 | % |
>=740 | | | 4,094 | | | 54.3 | % | | | 3,850 | | | 28.6 | % | | | 12,692 | | | 46.2 | % | | | 11,111 | | | 25.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Primary | | $ | 7,540 | | | 100.0 | % | | $ | 13,459 | | | 100.0 | % | | $ | 27,474 | | | 100.0 | % | | $ | 43,536 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Percentage of primary new insurance written | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Refinances | | | 20 | % | | | | | | 27 | % | | | | | | 33 | % | | | | | | 40 | % | | | |
95.01% LTV and above | | | 3 | % | | | | | | 31 | % | | | | | | 13 | % | | | | | | 22 | % | | | |
ARMs | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less than 5 years | | | 1 | % | | | | | | 4 | % | | | | | | 1 | % | | | | | | 17 | % | | | |
5 years and longer | | | 10 | % | | | | | | 13 | % | | | | | | 9 | % | | | | | | 9 | % | | | |
Primary risk written | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Flow | | $ | 1,770 | | | 99.9 | % | | $ | 3,196 | | | 91.7 | % | | $ | 6,317 | | | 95.2 | % | | $ | 7,641 | | | 88.2 | % |
Structured | | | 2 | | | 0.1 | % | | | 291 | | | 8.3 | % | | | 316 | | | 4.8 | % | | | 1,022 | | | 11.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Primary | | $ | 1,772 | | | 100.0 | % | | $ | 3,487 | | | 100.0 | % | | $ | 6,633 | | | 100.0 | % | | $ | 8,663 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pool risk written | | $ | 1 | | | | | | $ | 42 | | | | | | $ | 60 | | | | | | $ | 227 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other risk written | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Seconds | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1st loss | | $ | — | | | | | | $ | 3 | | | | | | $ | — | | | | | | $ | 9 | | | | |
2nd loss | | | — | | | | | | | — | | | | | | | — | | | | | | | 21 | | | | |
NIMs | | | — | | | | | | | — | | | | | | | — | | | | | | | 377 | | | | |
International | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
1st loss-Hong Kong primary mortgage insurance | | | — | | | | | | | 46 | | | | | | | 51 | | | | | | | 96 | | | | |
Reinsurance | | | 2 | | | | | | | 15 | | | | | | | 44 | | | | | | | 49 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total other risk written | | $ | 2 | | | | | | $ | 64 | | | | | | $ | 95 | | | | | | $ | 552 | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Page 9
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit J
| | | | | | | | | | | | |
| | September 30 | | | September 30 | |
($ in millions) | | 2008 | | % | | | 2007 | | % | |
Primary insurance in force | | | | | | | | | | | | |
Flow | | $ | 119,593 | | 77.5 | % | | $ | 98,985 | | 73.3 | % |
Structured | | | 34,699 | | 22.5 | % | | | 36,030 | | 26.7 | % |
| | | | | | | | | | | | |
Total Primary | | $ | 154,292 | | 100.0 | % | | $ | 135,015 | | 100.0 | % |
| | | | | | | | | | | | |
Prime | | $ | 109,432 | | 70.9 | % | | $ | 86,530 | | 64.1 | % |
Alt-A | | | 33,404 | | 21.7 | % | | | 36,266 | | 26.9 | % |
A minus and below | | | 11,456 | | 7.4 | % | | | 12,219 | | 9.0 | % |
| | | | | | | | | | | | |
Total Primary | | $ | 154,292 | | 100.0 | % | | $ | 135,015 | | 100.0 | % |
| | | | | | | | | | | | |
Primary risk in force | | | | | | | | | | | | |
Flow | | $ | 29,968 | | 86.4 | % | | $ | 24,856 | | 84.5 | % |
Structured | | | 4,701 | | 13.6 | % | | | 4,545 | | 15.5 | % |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total Primary | | $ | 34,669 | | 100.0 | % | | $ | 29,401 | | 100.0 | % |
| | | | | | | | | | | | |
Flow | | | | | | | | | | | | |
Prime | | $ | 24,242 | | 80.9 | % | | $ | 19,117 | | 76.9 | % |
Alt-A | | | 3,674 | | 12.3 | % | | | 3,799 | | 15.3 | % |
A minus and below | | | 2,052 | | 6.8 | % | | | 1,940 | | 7.8 | % |
| | | | | | | | | | | | |
Total Flow | | $ | 29,968 | | 100.0 | % | | $ | 24,856 | | 100.0 | % |
| | | | | | | | | | | | |
Structured | | | | | | | | | | | | |
Prime | | $ | 2,451 | | 52.1 | % | | $ | 1,791 | | 39.4 | % |
Alt-A | | | 1,451 | | 30.9 | % | | | 1,668 | | 36.7 | % |
A minus and below | | | 799 | | 17.0 | % | | | 1,086 | | 23.9 | % |
| | | | | | | | | | | | |
Total Structured | | $ | 4,701 | | 100.0 | % | | $ | 4,545 | | 100.0 | % |
| | | | | | | | | | | | |
Total | | | | | | | | | | | | |
Prime | | $ | 26,693 | | 77.0 | % | | $ | 20,908 | | 71.1 | % |
Alt-A | | | 5,125 | | 14.8 | % | | | 5,467 | | 18.6 | % |
A minus and below | | | 2,851 | | 8.2 | % | | | 3,026 | | 10.3 | % |
| | | | | | | | | | | | |
Total Primary | | $ | 34,669 | | 100.0 | % | | $ | 29,401 | | 100.0 | % |
| | | | | | | | | | | | |
Total Primary Risk in Force by FICO Score | | | | | | | | | | | | |
Flow | | | | | | | | | | | | |
<=619 | | $ | 1,550 | | 5.2 | % | | $ | 1,573 | | 6.3 | % |
620-679 | | | 8,318 | | 27.8 | % | | | 7,632 | | 30.7 | % |
680-739 | | | 11,101 | | 37.0 | % | | | 9,122 | | 36.7 | % |
>=740 | | | 8,999 | | 30.0 | % | | | 6,529 | | 26.3 | % |
| | | | | | | | | | | | |
Total Flow | | $ | 29,968 | | 100.0 | % | | $ | 24,856 | | 100.0 | % |
| | | | | | | | | | | | |
Structured | | | | | | | | | | | | |
<=619 | | $ | 740 | | 15.7 | % | | $ | 1,025 | | 22.6 | % |
620-679 | | | 1,255 | | 26.7 | % | | | 1,515 | | 33.3 | % |
680-739 | | | 1,452 | | 30.9 | % | | | 1,282 | | 28.2 | % |
>=740 | | | 1,254 | | 26.7 | % | | | 723 | | 15.9 | % |
| | | | | | | | | | | | |
Total Structured | | $ | 4,701 | | 100.0 | % | | $ | 4,545 | | 100.0 | % |
| | | | | | | | | | | | |
Total | | | | | | | | | | | | |
<=619 | | $ | 2,290 | | 6.6 | % | | $ | 2,598 | | 8.8 | % |
620-679 | | | 9,573 | | 27.6 | % | | | 9,147 | | 31.1 | % |
680-739 | | | 12,553 | | 36.2 | % | | | 10,404 | | 35.4 | % |
>=740 | | | 10,253 | | 29.6 | % | | | 7,252 | | 24.7 | % |
| | | | | | | | | | | | |
Total Primary | | $ | 34,669 | | 100.0 | % | | $ | 29,401 | | 100.0 | % |
| | | | | | | | | | | | |
Percentage of primary risk in force | | | | | | | | | | | | |
Refinances | | | | | 31 | % | | | | | 32 | % |
95.01% LTV and above | | | | | 23 | % | | | | | 22 | % |
ARMs | | | | | | | | | | | | |
Less than 5 years | | | | | 9 | % | | | | | 14 | % |
5 years and longer | | | | | 9 | % | | | | | 9 | % |
Pool risk in force | | | | | | | | | | | | |
Prime | | $ | 2,096 | | 70.7 | % | | $ | 2,088 | | 69.9 | % |
Alt-A | | | 290 | | 9.8 | % | | | 294 | | 9.8 | % |
A minus and below | | | 577 | | 19.5 | % | | | 605 | | 20.3 | % |
| | | | | | | | | | | | |
Total | | $ | 2,963 | | 100.0 | % | | $ | 2,987 | | 100.0 | % |
| | | | | | | | | | | | |
Page 10
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit K
| | | | | | | | | | | | |
| | September 30 | | | September 30 | |
($ in millions) | | 2008 | | % | | | 2007 | | % | |
Total Primary Risk in Force by LTV | | | | | | | | | | | | |
95.01% and above | | $ | 7,962 | | 23.0 | % | | $ | 6,543 | | 22.3 | % |
90.01% to 95.00% | | | 11,003 | | 31.7 | % | | | 8,929 | | 30.4 | % |
85.01% to 90.00% | | | 12,045 | | 34.7 | % | | | 10,040 | | 34.1 | % |
85.00% and below | | | 3,659 | | 10.6 | % | | | 3,889 | | 13.2 | % |
| | | | | | | | | | | | |
Total | | $ | 34,669 | | 100.0 | % | | $ | 29,401 | | 100.0 | % |
| | | | | | | | | | | | |
Total Primary Risk in Force by Policy Year | | | | | | | | | | | | |
2004 and prior | | $ | 7,598 | | 22.0 | % | | $ | 9,399 | | 31.9 | % |
2005 | | | 4,385 | | 12.6 | % | | | 5,364 | | 18.3 | % |
2006 | | | 5,342 | | 15.4 | % | | | 6,246 | | 21.3 | % |
2007 | | | 10,896 | | 31.4 | % | | | 8,392 | | 28.5 | % |
2008 | | | 6,448 | | 18.6 | % | | | — | | — | |
| | | | | | | | | | | | |
Total | | $ | 34,669 | | 100.0 | % | | $ | 29,401 | | 100.0 | % |
| | | | | | | | | | | | |
Total Pool Risk in Force by Policy Year | | | | | | | | | | | | |
2004 and prior | | $ | 1,821 | | 61.5 | % | | $ | 1,893 | | 63.4 | % |
2005 | | | 586 | | 19.8 | % | | | 598 | | 20.0 | % |
2006 | | | 255 | | 8.6 | % | | | 269 | | 9.0 | % |
2007 | | | 241 | | 8.1 | % | | | 227 | | 7.6 | % |
2008 | | | 60 | | 2.0 | % | | | — | | — | |
| | | | | | | | | | | | |
Total Pool risk in Force | | $ | 2,963 | | 100.0 | % | | $ | 2,987 | | 100.0 | % |
| | | | | | | | | | | | |
Other risk in force | | | | | | | | | | | | |
Seconds | | | | | | | | | | | | |
1st loss | | $ | 289 | | | | | $ | 436 | | | |
2nd loss | | | 407 | | | | | | 571 | | | |
NIMs | | | 456 | | | | | | 712 | | | |
International | | | | | | | | | | | | |
1st loss-Hong Kong primary mortgage insurance | | | 442 | | | | | | 432 | | | |
Reinsurance | | | 139 | | | | | | 85 | | | |
Credit default swaps | | | 7,567 | | | | | | 8,108 | | | |
Other | | | | | | | | | | | | |
Domestic credit default swaps | | | 162 | | | | | | 212 | | | |
| | | | | | | | | | | | |
Total other risk in force | | $ | 9,462 | | | | | $ | 10,556 | | | |
| | | | | | | | | | | | |
Risk to capital ratio-STAT Basis | | | 19.7:1 | | | | | | 11.9:1 | | | |
Risk to capital ratio-STAT Basis excluding AAA-rated CDS | | | 16.2:1 | | | | | | 9.7:1 | | | |
Risk to capital ratio-Radian Guaranty only | | | 14.5:1 | | | | | | 11.9:1 | | | |
Page 11
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit L
| | | | | | | | | | | | | | | | |
| | Quarter Ended September 30 | | | Nine Months Ended September 30 | |
($ in thousands) | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Direct claims paid | | | | | | | | | | | | | | | | |
Prime | | $ | 98,269 | | | $ | 43,601 | | | $ | 222,975 | | | $ | 110,952 | |
Alt-A | | | 68,960 | | | | 28,902 | | | | 152,438 | | | | 70,655 | |
A minus and below | | | 65,280 | | | | 39,025 | | | | 162,911 | | | | 103,132 | |
Seconds and other | | | 44,882 | | | | 25,282 | | | | 138,094 | | | | 59,974 | |
| | | | | | | | | | | | | | | | |
Total | | $ | 277,391 | | | $ | 136,810 | | | $ | 676,418 | | | $ | 344,713 | |
| | | | | | | | | | | | | | | | |
Average claim paid | | | | | | | | | | | | | | | | |
Prime | | $ | 45.0 | | | $ | 32.3 | | | $ | 40.0 | | | $ | 29.7 | |
Alt-A | | | 58.7 | | | | 46.8 | | | | 53.9 | | | | 42.7 | |
A minus and below | | | 42.6 | | | | 34.7 | | | | 38.6 | | | | 31.9 | |
Seconds | | | 36.9 | | | | 31.2 | | | | 35.1 | | | | 29.4 | |
Total | | $ | 45.4 | | | $ | 35.1 | | | $ | 40.8 | | | $ | 32.3 | |
Loss ratio -GAAP Basis | | | 258.1 | % | | | 122.8 | % | | | 244.6 | % | | | 90.8 | % |
Expense ratio - GAAP Basis (2) | | | 24.4 | % | | | 22.1 | % | | | 33.2 | % | | | 23.8 | % |
| | | | | | | | | | | | | | | | |
| | | 282.5 | % | | | 144.9 | % | | | 277.8 | % | | | 114.6 | % |
| | | | | | | | | | | | | | | | |
Reserve for losses by category | | | | | | | | | | | | | | | | |
Prime | | $ | 667,349 | | | $ | 246,531 | | | | | | | | | |
Alt-A | | | 844,551 | | | | 246,792 | | | | | | | | | |
A minus and below | | | 432,001 | | | | 279,320 | | | | | | | | | |
Pool insurance | | | 87,429 | | | | 42,582 | | | | | | | | | |
Seconds | | | 153,839 | | | | 41,985 | | | | | | | | | |
Other | | | 1,436 | | | | 1,341 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Reserve for losses, net | | | 2,186,605 | | | | 858,551 | | | | | | | | | |
Reinsurance recoverable | | | 309,807 | (1) | | | 26,434 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total | | $ | 2,496,412 | | | $ | 884,985 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
(1) | Reinsurance recoverable on ceded losses related to captives ($240.4 million) and Smart Home ($69.4 million). |
(2) | Includes the acceleration of $50.8 million of deferred policy acquisition cost amortization in the nine months ended September 30, 2008, as a result of the establishment of a first-lien premium deficiency reserve in the second quarter of 2008 and excludes merger expenses. |
Page 12
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit M
| | | | | | | | | |
| | September 30 2008 | | | December 31 2007 | | | September 30 2007 | |
Default Statistics | | | | | | | | | |
Primary insurance: | | | | | | | | | |
Flow | | | | | | | | | |
Prime | | | | | | | | | |
Number of insured loans | | 619,035 | | | 565,563 | | | 542,819 | |
Number of loans in default | | 33,330 | | | 20,632 | | | 16,908 | |
Percentage of loans in default | | 5.38 | % | | 3.65 | % | | 3.11 | % |
Alt-A | | | | | | | | | |
Number of insured loans | | 70,814 | | | 74,559 | | | 74,927 | |
Number of loans in default | | 13,853 | | | 7,980 | | | 6,029 | |
Percentage of loans in default | | 19.56 | % | | 10.70 | % | | 8.05 | % |
A minus and below | | | | | | | | | |
Number of insured loans | | 60,946 | | | 63,853 | | | 60,826 | |
Number of loans in default | | 13,436 | | | 10,087 | | | 8,638 | |
Percentage of loans in default | | 22.05 | % | | 15.80 | % | | 14.20 | % |
Total Flow | | | | | | | | | |
Number of insured loans | | 750,795 | | | 703,975 | | | 678,572 | |
Number of loans in default | | 60,619 | | | 38,699 | | | 31,575 | |
Percentage of loans in default | | 8.07 | % | | 5.50 | % | | 4.65 | % |
Structured | | | | | | | | | |
Prime | | | | | | | | | |
Number of insured loans | | 68,744 | | | 64,789 | | | 59,163 | |
Number of loans in default | | 5,900 | | | 4,707 | | | 4,072 | |
Percentage of loans in default | | 8.58 | % | | 7.27 | % | | 6.88 | % |
Alt-A | | | | | | | | | |
Number of insured loans | | 82,187 | | | 97,526 | | | 93,494 | |
Number of loans in default | | 15,499 | | | 8,783 | | | 6,512 | |
Percentage of loans in default | | 18.86 | % | | 9.01 | % | | 6.97 | % |
A minus and below | | | | | | | | | |
Number of insured loans | | 23,337 | | | 28,747 | | | 31,034 | |
Number of loans in default | | 7,784 | | | 8,659 | | | 8,496 | |
Percentage of loans in default | | 33.35 | % | | 30.12 | % | | 27.38 | % |
Total Structured | | | | | | | | | |
Number of insured loans | | 174,268 | | | 191,062 | | | 183,691 | |
Number of loans in default | | 29,183 | | | 22,149 | | | 19,080 | |
Percentage of loans in default | | 16.75 | % | | 11.59 | % | | 10.39 | % |
Total Primary Insurance | | | | | | | | | |
Prime | | | | | | | | | |
Number of insured loans | | 687,779 | | | 630,352 | | | 601,982 | |
Number of loans in default | | 39,230 | | | 25,339 | | | 20,980 | |
Percentage of loans in default | | 5.70 | % | | 4.02 | % | | 3.49 | % |
Alt-A | | | | | | | | | |
Number of insured loans | | 153,001 | | | 172,085 | | | 168,421 | |
Number of loans in default | | 29,352 | | | 16,763 | | | 12,541 | |
Percentage of loans in default | | 19.18 | % | | 9.74 | % | | 7.45 | % |
A minus and below | | | | | | | | | |
Number of insured loans | | 84,283 | | | 92,600 | | | 91,860 | |
Number of loans in default | | 21,220 | | | 18,746 | | | 17,134 | |
Percentage of loans in default | | 25.18 | % | | 20.24 | % | | 18.65 | % |
Total Primary Insurance | | | | | | | | | |
Number of insured loans | | 925,063 | | | 895,037 | | | 862,263 | |
Number of loans in default | | 89,802 | (1) | | 60,848 | (1) | | 50,655 | (1) |
Percentage of loans in default | | 9.71 | % | | 6.80 | % | | 5.87 | % |
Pool insurance: | | | | | | | | | |
Number of loans in default | | 29,487 | (2) | | 26,526 | (2) | | 23,810 | (2) |
(1) | Includes approximately 483, 2,595 and 2,796 defaults at September 30, 2008, December 31, 2007 and September 30, 2007, respectively, where reserves have not been established because no claim payment is currently anticipated. |
(2) | Includes approximately 20,965, 20,193 and 18,124 defaults at September 30, 2008, December 31, 2007 and September 30, 2007, respectively, where reserves have not been established because no claim payment is currently anticipated. |
Page 13
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit N
| | | | | | | | | | | | | | | | |
| | Quarter Ended September 30 | | | Nine Months Ended September 30 | |
| | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Net Premiums Written (In thousands) (1) | | | | | | | | | | | | | | | | |
Primary and Pool Insurance | | $ | 186,524 | | | $ | 235,989 | | | $ | 578,770 | | | $ | 612,589 | |
Seconds | | | 2,044 | | | | 4,711 | | | | 8,430 | | | | 22,340 | |
International | | | 15 | | | | 8,821 | | | | 11,664 | | | | 18,510 | |
| | | | | | | | | | | | | | | | |
Total Net Premiums Written - insurance | | $ | 188,583 | | | $ | 249,521 | | | $ | 598,864 | | | $ | 653,439 | |
| | | | | | | | | | | | | | | | |
Net Premiums Earned (In thousands) (2) | | | | | | | | | | | | | | | | |
Primary and Pool Insurance | | $ | 187,596 | | | $ | 200,467 | | | $ | 575,017 | | | $ | 541,796 | |
Seconds | | | 3,250 | | | | 7,270 | | | | 14,378 | | | | 25,165 | |
International | | | 5,361 | | | | 5,261 | | | | 16,173 | | | | 11,868 | |
| | | | | | | | | | | | | | | | |
Total Net Premiums Earned - insurance | | $ | 196,207 | | | $ | 212,998 | | | $ | 605,568 | | | $ | 578,829 | |
| | | | | | | | | | | | | | | | |
SMART HOME (In millions) | | | | | | | | | | | | | | | | |
Ceded Premiums Written | | $ | 3.1 | | | $ | 3.3 | | | $ | 10.0 | | | $ | 9.7 | |
Ceded Premiums Earned | | $ | 3.1 | | | $ | 3.3 | | | $ | 10.0 | | | $ | 9.3 | |
Captives | | | | | | | | | | | | | | | | |
Premiums ceded to captives (In millions) | | $ | 34.6 | | | $ | 30.3 | | | $ | 104.4 | | | $ | 88.4 | |
% of total premiums | | | 15.4 | % | | | 13.0 | % | | | 15.2 | % | | | 13.8 | % |
NIW subject to captives (In millions) | | $ | 2,104 | | | $ | 5,406 | | | $ | 10,268 | | | $ | 16,546 | |
% of primary NIW | | | 27.9 | % | | | 40.2 | % | | | 37.4 | % | | | 38.0 | % |
IIF included in captives (3) | | | 36.6 | % | | | 35.3 | % | | | | | | | | |
RIF included in captives (3) | | | 41.0 | % | | | 40.6 | % | | | | | | | | |
Persistency (twelve months ended September 30) | | | 83.9 | % | | | 72.8 | % | | | | | | | | |
| | | | | | |
| | September 30, 2008 | | | September 30, 2007 | |
SMART HOME | | | | | | |
% of Primary RIF included in Smart Home Transactions (3) | | 3.9 | % | | 6.2 | % |
(1) | Premiums written on credit derivatives for the quarter and nine months ended September 30, 2008 were $2.4 million and $16.9million, respectively, compared to $11.0 million and $46.4 million, respectively, for the quarter and nine months endedSeptember 30, 2007. |
(2) | Premiums earned on credit derivatives for the quarter and nine months ended September 30, 2008 were $5.0 million and $23.9million, respectively, compared to $14.1 million and $50.9 million, respectively, for the quarter and nine months endedSeptember 30, 2007. Premiums earned on credit derivatives are included in change of fair value of derivative instruments. |
(3) | Radian reinsures the middle layer risk positions, while retaining a significant portion of the total risk comprising the first loss andmost remote risk positions. |
Page 14
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter Ended and as of September 30, 2008
Exhibit O
Reinsurance Progression Toward Attachment - Summary by Book Year (1)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | September 30, 2008 | | June 30, 2008 | | December 31, 2007 |
($ in millions) | | Original Book RIF as of September 30, 2008 | | Progression to Attachment Point | | | Current RIF | | Ever-to-Date Incurred Losses | | Captive Benefit (3) | | Current RIF | | Ever-to-Date Incurred Losses | | Captive Benefit (3) | | Current RIF | | Ever-to-Date Incurred Losses | | Captive Benefit (3) |
Book Year (2): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pre-2005 | | | | | 0-50 | % | | $ | 1,215 | | $ | 236 | | | | | $ | 1,337 | | $ | 240 | | | | | $ | 2,209 | | $ | 279 | | | |
Pre-2005 | | | | | 50-75 | % | | | 959 | | | 148 | | | | | | 1,155 | | | 158 | | | | | | 1,145 | | | 144 | | | |
Pre-2005 | | | | | 75-99 | % | | | 618 | | | 106 | | | | | | 514 | | | 81 | | | | | | 32 | | | 19 | | | |
Pre-2005 | | | | | Attached | | | | 58 | | | 8 | | $ | 1 | | | 17 | | | 5 | | $ | 1 | | | 12 | | | 3 | | $ | 1 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pre-2005 Total | | $ | 25,546 | | | | | $ | 2,850 | | $ | 498 | | $ | 1 | | $ | 3,023 | | $ | 484 | | $ | 1 | | $ | 3,398 | | $ | 445 | | $ | 1 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2005 | | | | | 0-50 | % | | $ | 121 | | $ | 4 | | | | | $ | 187 | | $ | 4 | | | | | $ | 697 | | $ | 13 | | | |
2005 | | | | | 50-75 | % | | | 375 | | | 17 | | | | | | 430 | | | 17 | | | | | | 429 | | | 15 | | | |
2005 | | | | | 75-99 | % | | | 158 | | | 10 | | | | | | 392 | | | 21 | | | | | | 945 | | | 53 | | | |
2005 | | | | | Attached | | | | 1,176 | | | 135 | | $ | 50 | | | 896 | | | 95 | | $ | 29 | | | 11 | | | 2 | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2005 Total | | $ | 3,316 | | | | | $ | 1,830 | | $ | 166 | | $ | 50 | | $ | 1,905 | | $ | 137 | | $ | 29 | | $ | 2,082 | | $ | 83 | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 | | | | | 0-50 | % | | $ | 36 | | $ | 1 | | | | | $ | 146 | | $ | 3 | | | | | $ | 851 | | $ | 12 | | | |
2006 | | | | | 50-75 | % | | | 430 | | | 17 | | | | | | 524 | | | 18 | | | | | | 332 | | | 10 | | | |
2006 | | | | | 75-99 | % | | | 142 | | | 8 | | | | | | 153 | | | 7 | | | | | | 1,470 | | | 71 | | | |
2006 | | | | | Attached | | | | 1,937 | | | 224 | | $ | 118 | | | 1,800 | | | 169 | | $ | 74 | | | 210 | | | 10 | | $ | 1 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2006 Total | | $ | 3,537 | | | | | $ | 2,545 | | $ | 250 | | $ | 118 | | $ | 2,623 | | $ | 197 | | $ | 74 | | $ | 2,863 | | $ | 103 | | $ | 1 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2007 | | | | | 0-50 | % | | $ | 262 | | $ | 5 | | | | | $ | 913 | | $ | 15 | | | | | $ | 4,058 | | $ | 36 | | | |
2007 | | | | | 50-75 | % | | | 62 | | | 2 | | | | | | 2,876 | | | 91 | | | | | | 580 | | | 12 | | | |
2007 | | | | | 75-99 | % | | | 841 | | | 31 | | | | | | — | | | — | | | | | | 4 | | | — | | | |
2007 | | | | | Attached | | | | 3,586 | | | 214 | | $ | 60 | | | 1,055 | | | 63 | | $ | 21 | | | 1 | | | — | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2007 Total | | $ | 5,270 | | | | | $ | 4,751 | | $ | 252 | | $ | 60 | | $ | 4,844 | | $ | 169 | | $ | 21 | | $ | 4,643 | | $ | 48 | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2008 | | | | | 0-50 | % | | $ | 1,882 | | $ | 12 | | | | | $ | 1,483 | | $ | 3 | | | | | $ | — | | $ | — | | | |
2008 | | | | | 50-75 | % | | | — | | | — | | | | | | 90 | | | 2 | | | | | | — | | | — | | | |
2008 | | | | | 75-99 | % | | | 2 | | | — | | | | | | — | | | — | | | | | | — | | | — | | | |
2008 | | | | | Attached | | | | 169 | | | 8 | | $ | 2 | | | — | | | — | | $ | — | | | — | | | — | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2008 Total | | $ | 2,111 | | | | | $ | 2,053 | | $ | 20 | | $ | 2 | | $ | 1,573 | | $ | 5 | | $ | — | | $ | — | | $ | — | | $ | — |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Quota Share | | | | | 0-50 | % | | $ | — | | $ | — | | | | | $ | 27 | | $ | — | | | | | $ | 20 | | $ | — | | | |
Quota Share | | | | | 50-75 | % | | | — | | | — | | | | | | — | | | — | | | | | | 7 | | | 1 | | | |
Quota Share | | | | | 75-99 | % | | | — | | | — | | | | | | 6 | | | 1 | | | | | | — | | | — | | | |
Quota Share | | | | | Attached | | | | 117 | | | 22 | | $ | 10 | | | 85 | | | 17 | | $ | 8 | | | 90 | | | 9 | | $ | 4 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Quota Share Total | | $ | 311 | | | | | $ | 117 | | $ | 22 | | $ | 10 | | $ | 118 | | $ | 18 | | $ | 8 | | $ | 117 | | $ | 10 | | $ | 4 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | 40,091 | | | | | $ | 14,146 | | $ | 1,208 | | $ | 241 | | $ | 14,086 | | $ | 1,010 | | $ | 133 | | $ | 13,103 | | $ | 689 | | $ | 6 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
SmartHome | | | | | 0-50 | % | | $ | 122 | | $ | 25 | | | | | $ | 127 | | $ | 24 | | | | | $ | 142 | | $ | 23 | | | |
SmartHome | | | | | 50-75 | % | | | — | | | — | | | | | | — | | | — | | | | | | 693 | | | 92 | | | |
SmartHome | | | | | 75-99 | % | | | — | | | — | | | | | | 622 | | | 115 | | | | | | — | | | — | | | |
SmartHome | | | | | Attached | | | | 1,234 | | | 304 | | $ | 67 | | | 703 | | | 154 | | $ | 45 | | | 833 | | | 112 | | $ | 10 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total SmartHome | | $ | 3,900 | | | | | $ | 1,356 | | $ | 329 | | $ | 67 | | $ | 1,452 | | $ | 293 | | $ | 45 | | $ | 1,668 | | $ | 227 | | $ | 10 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Data presented in aggregate for all trusts for captives active at each period end only. Actual trust attachment and exit points vary by individual contract. Attachment is calculated at the contract/deal level and is based on Total Incurred Losses which are defined as claims paid ever-to-date plus loss reserves. |
(2) | Book year figures may include loans from additional periods pursuant to reinsurance agreement terms and conditions. |
(3) | Captive Benefit is defined as ceded reserves at period end plus ever-to-date claims paid by the trust. |
Page 15
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit P
| | | | | | | | | | | | |
| | September 30 | | | September 30 | |
($ in millions) | | 2008 | | % | | | 2007 | | % | |
Modified Pool Risk in Force | | | | | | | | | | | | |
Prime | | | | | | | | | | | | |
2004 and prior | | $ | 46 | | 29.5 | % | | $ | 47 | | 30.1 | % |
2005 | | | 40 | | 25.6 | % | | | 48 | | 30.8 | % |
2006 | | | 44 | | 28.2 | % | | | 44 | | 28.2 | % |
2007 | | | 22 | | 14.1 | % | | | 17 | | 10.9 | % |
2008 | | | 4 | | 2.6 | % | | | — | | — | |
| | | | | | | | | | | | |
Total | | $ | 156 | | 100.0 | % | | $ | 156 | | 100.0 | % |
| | | | | | | | | | | | |
Alt-A | | | | | | | | | | | | |
2004 and prior | | $ | 98 | | 14.6 | % | | $ | 105 | | 15.4 | % |
2005 | | | 102 | | 15.2 | % | | | 118 | | 17.4 | % |
2006 | | | 165 | | 24.5 | % | | | 165 | | 24.3 | % |
2007 | | | 304 | | 45.2 | % | | | 292 | | 42.9 | % |
2008 | | | 4 | | 0.5 | % | | | — | | — | |
| | | | | | | | | | | | |
Total | | $ | 673 | | 100.0 | % | | $ | 680 | | 100.0 | % |
| | | | | | | | | | | | |
A minus and below | | | | | | | | | | | | |
2004 and prior | | $ | 9 | | 36.0 | % | | $ | 10 | | 35.7 | % |
2005 | | | 6 | | 24.0 | % | | | 8 | | 28.6 | % |
2006 | | | 3 | | 12.0 | % | | | 3 | | 10.7 | % |
2007 | | | 7 | | 28.0 | % | | | 7 | | 25.0 | % |
2008 | | | — | | — | | | | — | | — | |
| | | | | | | | | | | | |
Total | | $ | 25 | | 100.0 | % | | $ | 28 | | 100.0 | % |
| | | | | | | | | | | | |
Total | | | | | | | | | | | | |
2004 and prior | | $ | 153 | | 17.9 | % | | $ | 162 | | 18.8 | % |
2005 | | | 148 | | 17.3 | % | | | 174 | | 20.1 | % |
2006 | | | 212 | | 24.8 | % | | | 212 | | 24.5 | % |
2007 | | | 333 | | 39.0 | % | | | 316 | | 36.6 | % |
2008 | | | 8 | | 1.0 | % | | | — | | — | |
| | | | | | | | | | | | |
Total Modified Pool Risk in Force | | $ | 854 | | 100.0 | % | | $ | 864 | | 100.0 | % |
| | | | | | | | | | | | |
Page 16
Radian Group Inc.
Mortgage Insurance Supplemental Information
For the Quarter Ended and as of September 30, 2008
ALT-A
Exhibit Q
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended September 30 | | | Nine Months Ended September 30 | |
($ in millions) | | 2008 | | % | | | 2007 | | % | | | 2008 | | % | | | 2007 | | % | |
Primary New Insurance Written by FICO Score | | | | | | | | | | | | | | | | | | | | | | | | |
<=619 | | $ | — | | — | | | $ | 15 | | 0.6 | % | | $ | 3 | | 0.3 | % | | $ | 107 | | 0.6 | % |
620-659 | | | 9 | | 9.4 | % | | | 167 | | 6.4 | % | | | 26 | | 2.2 | % | | | 1,846 | | 10.8 | % |
660-679 | | | 10 | | 10.4 | % | | | 303 | | 11.5 | % | | | 63 | | 5.4 | % | | | 2,689 | | 15.7 | % |
680-739 | | | 30 | | 31.2 | % | | | 1,350 | | 51.5 | % | | | 561 | | 48.6 | % | | | 8,373 | | 48.8 | % |
>=740 | | | 47 | | 49.0 | % | | | 785 | | 30.0 | % | | | 503 | | 43.5 | % | | | 4,137 | | 24.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 96 | | 100.0 | % | | $ | 2,620 | | 100.0 | % | | $ | 1,156 | | 100.0 | % | | $ | 17,152 | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Primary Risk in Force by FICO Score | | | | | | | | | | | | | | | | | | | | | | | | |
<=619 | | $ | 34 | | 0.7 | % | | $ | 39 | | 0.7 | % | | | | | | | | | | | | |
620-659 | | | 628 | | 12.3 | % | | | 756 | | 13.8 | % | | | | | | | | | | | | |
660-679 | | | 755 | | 14.7 | % | | | 839 | | 15.4 | % | | | | | | | | | | | | |
680-739 | | | 2,452 | | 47.8 | % | | | 2,558 | | 46.8 | % | | | | | | | | | | | | |
>=740 | | | 1,256 | | 24.5 | % | | | 1,275 | | 23.3 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 5,125 | | 100.0 | % | | $ | 5,467 | | 100.0 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Primary Risk in Force by LTV | | | | | | | | | | | | | | | | | | | | | | | | |
95.01% and above | | $ | 356 | | 6.9 | % | | $ | 382 | | 7.0 | % | | | | | | | | | | | | |
90.01% to 95.00% | | | 1,330 | | 26.0 | % | | | 1,424 | | 26.0 | % | | | | | | | | | | | | |
85.01% to 90.00% | | | 2,131 | | 41.6 | % | | | 2,216 | | 40.6 | % | | | | | | | | | | | | |
85.00% and below | | | 1,308 | | 25.5 | % | | | 1,445 | | 26.4 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 5,125 | | 100.0 | % | | $ | 5,467 | | 100.0 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Primary Risk in Force by Policy Year | | | | | | | | | | | | | | | | | | | | | | | | |
2004 and prior | | $ | 940 | | 18.3 | % | | $ | 1,182 | | 21.6 | % | | | | | | | | | | | | |
2005 | | | 707 | | 13.8 | % | | | 897 | | 16.4 | % | | | | | | | | | | | | |
2006 | | | 1,141 | | 22.3 | % | | | 1,325 | | 24.2 | % | | | | | | | | | | | | |
2007 | | | 2,083 | | 40.6 | % | | | 2,063 | | 37.8 | % | | | | | | | | | | | | |
2008 | | | 254 | | 5.0 | % | | | — | | — | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 5,125 | | 100.0 | % | | $ | 5,467 | | 100.0 | % | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Page 17
Radian Group Inc.
Financial Services Supplemental Information
For the Quarter and Nine Months Ended and as of September 30, 2008
Exhibit R
| | | | | | | | | | | | | | | | |
| | Quarter Ended September 30 | | | Nine Months Ended September 30 | |
(In thousands ) | | 2008 | | | 2007 | | | 2008 | | | 2007 | |
Investment in Affiliates-Selected Information | | | | | | | | | | | | | | | | |
C-BASS | | | | | | | | | | | | | | | | |
Balance, beginning of period | | $ | — | | | $ | 467,800 | | | $ | — | | | $ | 451,395 | |
Net income for period | | | — | | | | (467,800 | ) | | | — | | | | (451,395 | ) |
| | | | | | | | | | | | | | | | |
Balance, end of period | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | | |
Sherman | | | | | | | | | | | | | | | | |
Balance, beginning of period | | $ | 112,644 | | | $ | 171,737 | | | $ | 104,315 | | | $ | 167,412 | |
Net income for period | | | 15,798 | | | | 18,876 | | | | 44,028 | | | | 74,750 | |
Dividends received | | | 15,961 | | | | — | | | | 35,460 | | | | 51,512 | |
Other comprehensive (loss) income | | | 522 | | | | (637 | ) | | | 120 | | | | (674 | ) |
Sale of ownership interest | | | — | | | | (95,866 | ) | | | — | | | | (95,866 | ) |
Adjustment to investment related to buyback of MGIC interest | | | (25,786 | ) | | | — | | | | (25,786 | ) | | | — | |
| | | | | | | | | | | | | | | | |
Balance, end of period | | $ | 87,217 | | | $ | 94,110 | | | $ | 87,217 | | | $ | 94,110 | |
| | | | | | | | | | | | | | | | |
Portfolio Information: | | | | | | | | | | | | | | | | |
C-BASS | | | | | | | | | | | | | | | | |
Servicing portfolio | | | N/A | | | $ | 57,700,000 | | | | | | | | | |
Total assets | | | N/A | | | | N/A | | | | | | | | | |
Servicing income | | | N/A | | | | N/A | | | | N/A | | | | N/A | |
Net interest income | | | N/A | | | | N/A | | | | N/A | | | | N/A | |
Total revenues | | | N/A | | | | N/A | | | | N/A | | | | N/A | |
Sherman | | | | | | | | | | | | | | | | |
Total assets | | $ | 2,433,666 | | | $ | 2,093,168 | | | | | | | | | |
Total revenues | | $ | 381,047 | | | $ | 311,386 | | | $ | 1,179,014 | | | $ | 880,613 | |
Radian owns a 46% interest in C-BASS and a 28.7% interest in Sherman. Prior to August 2008, we owned a 21.8% interest in Sherman. Prior to September 2007, we owned an interest in Sherman consisting of 40.96% of the Class A Common Units of Sherman (Class A Common Units represent 94% of the total equity in Sherman) and 50% of the Preferred Units of Sherman.
Page 18
| | |

| | 
|
1601 Market Street Philadelphia, Pennsylvania 19103-2337 800 523.1988 215 564.6600 | | Forward Looking Statements |
| | All statements in this news 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. These statements, which include, without limitation, projections regarding our future performance and financial condition are made on the basis of management’s current views and assumptions with respect to future events. Any forward-looking statement is not a guarantee of future performance and actual results could differ materially from those contained in the forward looking information. The forward-looking statements, as well as our prospects as a whole, are subject to risks and uncertainties, including the following: |
| | • changes in general financial and political conditions, such as extended national or regional economic recessions, changes in housing demand or mortgage originations, changes in housing values (in particular, further deterioration in the housing, mortgage and related credit markets, which would harm our future consolidated results of operations and could cause losses for our businesses to be worse than expected), changes in the liquidity in the capital markets and the further contraction of credit markets, population trends and changes in household formation patterns, changes in unemployment rates, changes or volatility in interest rates or consumer confidence, changes in credit spreads, changes in the way investors perceive the strength of private mortgage insurers or financial guaranty providers, investor concern over the credit quality and specific risks faced by the particular businesses, municipalities or pools of assets covered by our insurance; • economic changes or catastrophic events in geographic regions where our mortgage insurance or financial guaranty insurance in force is more concentrated; • our ability to successfully execute upon our capital plan, and if necessary, to obtain additional capital to support our long-term liquidity needs and to protect our credit ratings and the financial strength ratings of Radian Guaranty Inc., our primary mortgage insurance subsidiary; • a further decrease in the volume of home mortgage originations due to reduced liquidity in the lending market, tighter underwriting standards and the on-going deterioration in housing markets throughout the U.S.; • our ability to maintain adequate risk-to-capital ratios, leverage ratios and surplus requirements in our mortgage insurance business in light of on-going losses in this business; • the loss of a customer for whom we write a significant amount of mortgage insurance or the influence of large customers; • disruption in the servicing of mortgages covered by our insurance policies; • the aging of our mortgage insurance portfolio and changes in severity or frequency of losses associated with certain of our products that are riskier than traditional mortgage insurance or financial guaranty insurance policies; |
| | |

| | 
|
1601 Market Street Philadelphia, Pennsylvania 19103-2337 800 523.1988 215 564.6600 | | • the performance of our insured portfolio of higher risk loans, such as Alternative-A (“Alt-A”) and subprime loans, and adjustable rate products, such as adjustable rate mortgages and interest-only mortgages, which have resulted in increased losses in 2007 and 2008 and are expected to result in further losses; • reduced opportunities for loss mitigation in markets where housing values fail to appreciate or begin to decline; • changes in persistency rates of our mortgage insurance policies caused by changes in refinancing activity, in the rate of appreciation or depreciation of home values and changes in the mortgage insurance cancellation requirements of mortgage lenders and investors; • downgrades or threatened downgrades of, or other ratings actions with respect to, our credit ratings or the ratings assigned by the major rating agencies to any of our rated insurance subsidiaries at any time (in particular, the credit rating of Radian Group Inc. and the financial strength ratings assigned to Radian Guaranty Inc., which are currently on Negative outlook); • heightened competition for our mortgage insurance business from others such as the Federal Housing Administration and the Veterans’ Administration or other private mortgage insurers (in particular those that have been assigned higher ratings from the major ratings agencies); • changes in the charters or business practices of Federal National Mortgage Association (“Fannie Mae”) and Freddie Mac, the largest purchasers of mortgage loans that we insure, and our ability to retain our “Top Tier” eligibility requirement from both Freddie Mac and Fannie Mae; • the application of existing federal or state consumer, lending, insurance, securities and other applicable laws and regulations, or changes in these laws and regulations or the way they are interpreted; including, without limitation: (i) the outcome of existing investigations or the possibility of private lawsuits or other formal investigations by state insurance departments and state attorneys general alleging that services offered by the mortgage insurance industry, such as captive reinsurance, pool insurance and contract underwriting, are violative of the Real Estate Settlement Procedures Act and/or similar state regulations, (ii) legislative and regulatory changes affecting demand for private mortgage insurance or financial guaranty insurance, or (iii) legislation and regulatory changes limiting or restricting our use of (or requirements for) additional capital, the products we may offer, the form in which we may execute the credit protection we provide or the aggregate notional amount of any product we may offer for any one transaction or in the aggregate; • the possibility that we may fail to estimate accurately the likelihood, magnitude and timing of losses in connection with establishing loss reserves for our mortgage insurance or financial guaranty businesses, or the premium deficiencies for our first- and second-lien mortgage insurance business, or to estimate accurately the fair value amounts of derivative contracts in our mortgage insurance and financial guaranty businesses in determining gains and losses on these contracts; |
| | |

| | 
|
1601 Market Street Philadelphia, Pennsylvania 19103-2337 800 523.1988 215 564.6600 | | • volatility in our earnings caused by changes in the fair value of our derivative instruments and our need to reevaluate the premium deficiencies in our mortgage insurance business on a quarterly basis; • changes in accounting guidance from the Securities and Exchange Commission (“SEC”) or the Financial Accounting Standards Board; • legal and other limitations on amounts we may receive from our subsidiaries as dividends or through tax and expense sharing arrangements with our subsidiaries; and • vulnerability to the performance of our strategic investments, including in particular, our investment in Sherman Financial Group LLC. For more information regarding these risks and uncertainties as well as certain additional risks that we face, you should refer to the Risk Factors detailed in Item 1A of Part I of our Annual Report on Form 10-K for the year ended December 31, 2007 as well as the material changes to these risks discussed in Item 1A of Part II of our quarterly reports on Form 10-Q. We caution you not to place undue reliance on these forward-looking statements, which are current only as of the date on which we filed this news release. We do not intend to, and we disclaim any duty or obligation to, update or revise any forward-looking statements made in this news release to reflect new information or future events or for any other reason. SOURCE: Radian Group Inc. |
###