HCI Group, Inc. (NYSE:HCI), a holding company with
operations in homeowners insurance, reinsurance, real estate and
information technology services, reported results for the three and
nine months ended September 30, 2021.
Third Quarter 2021 - Financial ResultsIn the
third quarter of 2021, the company experienced a net loss of $4.9
million or $0.72 diluted loss per share compared with net income of
$15.4 million or $1.70 diluted earnings per share in the third
quarter of 2020. The prior year quarter included a one-time gain of
$37.0 million on an involuntary sale of real estate. Adjusted net
loss (a non-GAAP measure which excludes net unrealized gains or
losses on equity securities) for the third quarter of 2021 was a
loss of $3.5 million or $0.64 diluted loss per share compared with
income of $14.4 million or $1.60 diluted earnings per share in the
third quarter of 2020. This press release includes an explanation
of adjusted net income as well as a reconciliation to net income
and earnings per share calculated in accordance with generally
accepted accounting principles (known as “GAAP”).
Even though the company recorded a net loss in the third
quarter, book value per share increased by approximately 16% to
$30.39 per share. A contributing factor to the increase was the
conversion or exchange of a portion of the company’s convertible
notes into or for common stock. In the third quarter, holders of
the company’s convertible notes converted or exchanged $82.8
million in principal into approximately 1.36 million of the
company’s common shares. The transactions increased shareholders’
equity by approximately $81.1 million (net of related transaction
expenses). Additionally, these transactions decreased long-term
debt by $82.5 million, accounting for a significant portion of the
reduction of over 50% from the second quarter of 2021. The
company recognized debt conversion expenses of approximately $1.3
million on these transactions in the third quarter. After these
transactions, the number of common shares outstanding increased
from 8,265,640 at the end of June 30, 2021 to 9,591,079 at the end
of September 30, 2021.
Subsequent to third quarter, in the month of October the company
converted or exchanged an additional $28 million principal amount
of debt into approximately 459,000 of the company’s common
shares.
Consolidated gross written premiums of $174.3 million for the
third quarter of 2021 increased 49.6% from $116.5 million in the
third quarter of 2020. The increase was due to the continued growth
of TypTap Insurance Company, policies transitioned from Gulfstream
Property & Casualty Insurance Company and a quota share
reinsurance arrangement with United Property & Casualty
Insurance Company.
Consolidated gross premiums earned of $149.8 million for the
third quarter of 2021 increased 40.4% from $106.7 million in the
third quarter of 2020. The increase was driven by the growth in
Homeowners Choice gross premiums earned from $86.8 million to $98.3
million and the growth of TypTap gross premiums earned from $19.9
million to $51.5 million.
Premiums ceded for reinsurance for the third quarter of 2021
increased to $55.6 million from $44.2 million in the third quarter
of 2020 as a result of the growth in both TypTap and Homeowners
Choice and represented 37.1% and 41.5%, respectively, of gross
premiums earned. Premiums ceded for reinsurance included a prorated
share of an $8 million increase resulting from a periodic true-up
of total insured value attributable to the growth of the
company.
Net investment income increased to $2.5 million from $1.8
million in the third quarter of 2020. This increase was due to an
increase in income from limited partnership investments, real
estate investments and an investment in an unconsolidated joint
venture offset by a decrease in interest income from fixed-maturity
security investments.
Net realized investment gains for the third quarter of 2021
increased to $1.2 million from $0.2 million for the third quarter
of 2020. This increase was primarily due to net gains from selling
equity securities.
Net unrealized investment losses were $1.9 million in the third
quarter of 2021 compared with $1.3 million of net unrealized
investment gains for the third quarter of 2020.
Losses and loss adjustment expenses for the third quarter of
2021 were $62.7 million compared with $51.7 million in the same
period of 2020. The increase in the dollars of losses was
attributable to the company’s growing premium base, storm related
losses of $6.5 million from events in our four northeastern states,
and $6.5 million of losses from the re-estimation of losses from
Hurricane Sally and Tropical Storm Eta.
Policy acquisition and other underwriting expenses for the third
quarter of 2021 were $23.3 million compared with $14.2 million in
the same quarter of 2020. The increase relates to the growth of
TypTap and the amortization of increased costs associated with the
quota share arrangement with United.
Nine Months Ended September 30, 2021 - Financial
ResultsNet income for the nine months ended September 30,
2021 totaled $5.8 million or $0.22 diluted earnings per share
compared with $24.9 million or $3.03 diluted earnings per share for
the nine months ended September 30, 2020. The decrease in net
income was primarily due to an increase in losses and loss
adjustment expenses of $44.7 million, a one-time gain of $37.0
million on an involuntary sale of real estate included in the
company’s 2020 results, and a $30.5 million increase in policy
acquisition and other underwriting expenses, offset by an increase
in net premiums earned of $77.5 million and a $12.6 million
increase in income from our investment portfolio.
Adjusted net income (a non-GAAP measure which excludes net
unrealized gains or losses on equity securities) for the nine
months ended September 30, 2021 was $6.3 million or $0.15 diluted
earnings per share compared with $25.3 million or $3.07 diluted
earnings per share in the same period of 2020. An explanation of
this non-GAAP financial measure and reconciliations to the
applicable GAAP numbers accompany this press release.
Consolidated gross written premiums for the nine-month periods
increased 32.9% to $485.1 million in 2021 from $364.9 million in
2020. The increase was due to the continued growth of TypTap,
policies transitioned from Gulfstream and to a quota share
reinsurance arrangement with United.
Consolidated gross premiums earned for the nine months ended
September 30, 2021 increased to $420.2 million from $306.9 million
during the same nine-month period in 2020. The increase was
primarily attributable to the quota share arrangement with United
and the growth of TypTap’s business.
Premiums ceded for the nine months ended September 30, 2021 were
$145.1 million or 34.5% of gross premiums earned compared with
$109.3 million or 35.6% of gross premiums earned during the same
period in 2020. Premiums ceded for reinsurance included a prorated
share of an $8 million increase resulting from a periodic true-up
of total insured value attributable to the growth of the
company.
Net investment income for the nine months ended September 30,
2021 was $9.7 million compared with $3.2 million in the nine months
ended September 30, 2020. The $6.5 million increase was primarily
due to losses from limited partnership investments in 2020 due to
the economic effects of the COVID-19 pandemic and a net gain of
$2.8 million recognized in 2021 for a real estate investment legal
settlement.
Losses and loss adjustment expenses for the nine months ended
September 30, 2021 and 2020 were $164.3 million and $119.7 million,
respectively. The increase in the dollars of losses was
attributable to the company’s growing premium base, losses of $6.5
million from events in our four northeastern states, and $10.8
million of losses from the re-estimation of losses from Hurricane
Sally and Tropical Storm Eta.
Policy acquisition and other underwriting expenses for the nine
months ended September 30, 2021 were $69.6 million compared with
$39.0 million in the same nine-month period in 2020. The increase
relates to the growth of TypTap, and the amortization of increased
costs associated with a quota share arrangement with United.
Management Commentary“As TypTap continues to
expand, we are making important investments to maximize TypTap’s
opportunity,” said HCI Group Chairman and Chief Executive Officer
Paresh Patel. “We are confident the long-term payback on these
investments will outweigh any short-term impact.”
Conference CallHCI Group will hold a conference
call tomorrow, November 9, 2021, to discuss these financial
results. Chairman and Chief Executive Officer Paresh Patel, Chief
Operating Officer Karin Coleman and Chief Financial Officer Mark
Harmsworth will host the call starting at 8:30 a.m. Eastern
time.
Interested parties can listen to the live presentation by
dialing the listen-only number below or by clicking the webcast
link available on the Investor Information section of the company's
website at www.hcigroup.com.
Listen-only toll-free number: (888) 506-0062Listen-only
international number: (973) 528-0011 Entry Code: 775232
Please call the conference telephone number 10 minutes before
the start time. An operator will register your name and
organization. If you have any difficulty connecting with the
conference call, please contact Gateway Investor Relations at (949)
574-3860.
A replay of the call will be available by telephone after 8:00
p.m. Eastern time on the same day as the call and via the Investor
Information section of the HCI Group website at www.hcigroup.com
through December 9, 2021.
Toll-free replay number: (877) 481-4010International replay
number: (919) 882-2331 Replay ID: 42978
About HCI Group, Inc.HCI Group, Inc. owns
subsidiaries engaged in diverse, yet complementary business
activities, including homeowners insurance, reinsurance, real
estate and information technology services. HCI’s leading insurance
operation, TypTap Insurance Company, is a rapidly growing,
technology-driven insurance company that is expanding nationwide to
provide homeowners and flood insurance. TypTap’s operations are
powered in large part by insurance-related information technology
developed by HCI’s software subsidiary, Exzeo USA, Inc. HCI’s
largest subsidiary, Homeowners Choice Property & Casualty
Insurance Company, Inc., provides homeowners’ insurance primarily
in Florida. HCI’s real estate subsidiary, Greenleaf Capital, LLC,
owns and operates multiple properties in Florida, including office
buildings, retail centers and marinas.
The company's common shares trade on the New York Stock Exchange
under the ticker symbol "HCI" and are included in the Russell 2000
and S&P SmallCap 600 Index. HCI Group, Inc. regularly publishes
financial and other information in the Investor Information section
of the company’s website. For more information about HCI Group and
its subsidiaries, visit www.hcigroup.com.
Forward-Looking StatementsThis news release may
contain forward-looking statements made pursuant to the Private
Securities Litigation Reform Act of 1995. Words such as
"anticipate," "estimate," "expect," "intend," "plan," "confident,"
"prospects" and "project" and other similar words and expressions
are intended to signify forward-looking statements. Forward-looking
statements are not guarantees of future results and conditions, but
rather are subject to various risks and uncertainties. For example,
the estimation of reserves for losses and loss adjustment expenses
is an inherently imprecise process involving many assumptions and
considerable management judgment. Some of these risks and
uncertainties are identified in the company's filings with the
Securities and Exchange Commission. Should any risks or
uncertainties develop into actual events, these developments could
have material adverse effects on the company's business, financial
condition and results of operations. HCI Group, Inc. disclaims all
obligations to update any forward-looking statements.
Investor Relations Contact:Matt GloverGateway
Group, Inc.Tel (949) 574-3860HCI@gatewayir.com
Media Contact:Jordan SchmidtGateway Group,
Inc.Tel (949) 386-6332jordan@gatewayir.com
- Tables to
follow -
HCI GROUP, INC. AND
SUBSIDIARIES
Consolidated Balance Sheets (Dollar amounts in
thousands)
|
|
September 30, 2021 |
|
|
December 31, 2020 |
|
|
|
(Unaudited) |
|
|
|
|
Assets |
|
|
|
|
|
|
Fixed-maturity securities, available for sale, at fair value
(amortized cost: $45,016 and $70,265, respectively and allowance
for credit losses: $0 and $588, respectively) |
|
$ |
46,053 |
|
|
$ |
71,722 |
|
Equity securities, at fair value
(cost: $46,771 and $47,029, respectively) |
|
|
50,223 |
|
|
|
51,130 |
|
Limited partnership
investments |
|
|
26,039 |
|
|
|
27,691 |
|
Investment in unconsolidated
joint venture, at equity |
|
|
370 |
|
|
|
705 |
|
Real estate investments |
|
|
73,663 |
|
|
|
74,472 |
|
Total investments |
|
|
196,348 |
|
|
|
225,720 |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
569,134 |
|
|
|
431,341 |
|
Restricted cash |
|
|
2,400 |
|
|
|
2,400 |
|
Accrued interest and dividends
receivable |
|
|
463 |
|
|
|
588 |
|
Income taxes receivable |
|
|
— |
|
|
|
4,554 |
|
Premiums receivable, net
(allowance: $3,756 and $2,053, respectively) |
|
|
43,078 |
|
|
|
68,382 |
|
Prepaid reinsurance premiums |
|
|
47,968 |
|
|
|
36,376 |
|
Reinsurance recoverable, net of allowance for credit
losses: |
|
|
|
|
|
|
Paid losses and loss adjustment expenses (allowance: $0 and $0,
respectively) |
|
|
9,658 |
|
|
|
14,127 |
|
Unpaid losses and loss adjustment expenses (allowance: $44 and $85,
respectively) |
|
|
39,468 |
|
|
|
71,019 |
|
Deferred policy acquisition
costs |
|
|
47,129 |
|
|
|
43,858 |
|
Property and equipment, net |
|
|
13,946 |
|
|
|
12,767 |
|
Right-of-use-assets - operating
leases |
|
|
2,576 |
|
|
|
4,002 |
|
Intangible assets, net |
|
|
10,807 |
|
|
|
3,568 |
|
Funds held in trust for assumed
business |
|
|
79,965 |
|
|
|
— |
|
Other assets |
|
|
13,174 |
|
|
|
22,611 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,076,114 |
|
|
$ |
941,313 |
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
Losses and loss adjustment
expenses |
|
$ |
203,177 |
|
|
$ |
212,169 |
|
Unearned premiums |
|
|
334,299 |
|
|
|
269,399 |
|
Advance premiums |
|
|
19,062 |
|
|
|
11,370 |
|
Assumed reinsurance balances
payable |
|
|
88 |
|
|
|
87 |
|
Reinsurance payable on paid
losses and loss adjustment expenses |
|
|
4,727 |
|
|
|
— |
|
Accrued expenses |
|
|
15,187 |
|
|
|
10,181 |
|
Income taxes payable |
|
|
3,574 |
|
|
|
— |
|
Deferred income taxes, net |
|
|
3,708 |
|
|
|
11,925 |
|
Revolving credit facility |
|
|
— |
|
|
|
23,750 |
|
Long-term debt |
|
|
78,083 |
|
|
|
156,511 |
|
Lease liabilities - operating
leases |
|
|
2,578 |
|
|
|
4,014 |
|
Other liabilities |
|
|
31,372 |
|
|
|
40,771 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
695,855 |
|
|
|
740,177 |
|
|
|
|
|
|
|
|
Commitments and
contingencies |
|
|
|
|
|
|
Redeemable noncontrolling
interest |
|
|
87,731 |
|
|
|
— |
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
Common stock, (no par value, 40,000,000 shares authorized,
9,591,079 and 7,785,617 shares issued and outstanding at September
30, 2021 and December 31, 2020, respectively) |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
39,905 |
|
|
|
— |
|
Retained income |
|
|
250,808 |
|
|
|
199,592 |
|
Accumulated other comprehensive income, net of taxes |
|
|
799 |
|
|
|
1,544 |
|
Total stockholders' equity |
|
|
291,512 |
|
|
|
201,136 |
|
Noncontrolling interests |
|
|
1,016 |
|
|
|
— |
|
Total equity |
|
|
292,528 |
|
|
|
201,136 |
|
|
|
|
|
|
|
|
Total liabilities, redeemable noncontrolling interest, and
equity |
|
$ |
1,076,114 |
|
|
$ |
941,313 |
|
HCI GROUP, INC. AND
SUBSIDIARIESConsolidated Statements of
Income(Unaudited)(Dollar amounts
in thousands, except per share amounts)
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
September 30, |
|
|
|
2021 |
|
|
2020 |
|
|
|
2021 |
|
|
2020 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross premiums earned |
|
$ |
149,809 |
|
|
$ |
106,694 |
|
|
|
$ |
420,191 |
|
|
|
|
$ |
306,862 |
|
Premiums ceded |
|
|
(55,577 |
) |
|
|
(44,231 |
) |
|
|
|
(145,112 |
) |
|
|
|
|
(109,304 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums earned |
|
|
94,232 |
|
|
|
62,463 |
|
|
|
|
275,079 |
|
|
|
|
|
197,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment income |
|
|
2,520 |
|
|
|
1,832 |
|
|
|
|
9,749 |
|
|
|
|
|
3,244 |
|
Net realized investment gains
(losses) |
|
|
1,232 |
|
|
|
177 |
|
|
|
|
4,952 |
|
|
|
|
|
(632 |
) |
Net unrealized investment
(losses) gains |
|
|
(1,869 |
) |
|
|
1,340 |
|
|
|
|
(649 |
) |
|
|
|
|
(581 |
) |
Credit losses on investments |
|
|
— |
|
|
|
(70 |
) |
|
|
|
— |
|
|
|
|
|
(596 |
) |
Policy fee income |
|
|
1,000 |
|
|
|
895 |
|
|
|
|
2,962 |
|
|
|
|
|
2,571 |
|
Gain on involuntary
conversion |
|
|
— |
|
|
|
36,969 |
|
|
|
|
— |
|
|
|
|
|
36,969 |
|
Other |
|
|
2,102 |
|
|
|
421 |
|
|
|
|
3,502 |
|
|
|
|
|
1,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
99,217 |
|
|
|
104,027 |
|
|
|
|
295,595 |
|
|
|
|
|
240,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses and loss adjustment
expenses |
|
|
62,664 |
|
|
|
51,743 |
|
|
|
|
164,332 |
|
|
|
|
|
119,664 |
|
Policy acquisition and other
underwriting expenses |
|
|
23,340 |
|
|
|
14,210 |
|
|
|
|
69,574 |
|
|
|
|
|
39,027 |
|
General and administrative
personnel expenses |
|
|
11,537 |
|
|
|
9,871 |
|
|
|
|
31,733 |
|
|
|
|
|
27,969 |
|
Interest expense |
|
|
1,664 |
|
|
|
2,856 |
|
|
|
|
5,743 |
|
|
|
|
|
8,846 |
|
Loss on repurchases of
convertible senior notes |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
150 |
|
Loss on extinguishment of
debt |
|
|
— |
|
|
|
98 |
|
|
|
|
— |
|
|
|
|
|
98 |
|
Debt conversion expense |
|
|
1,273 |
|
|
|
— |
|
|
|
|
1,273 |
|
|
|
|
|
— |
|
Other operating expenses |
|
|
5,243 |
|
|
|
3,713 |
|
|
|
|
14,245 |
|
|
|
|
|
10,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
105,721 |
|
|
|
82,491 |
|
|
|
|
286,900 |
|
|
|
|
|
206,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income
taxes |
|
|
(6,504 |
) |
|
|
21,536 |
|
|
|
|
8,695 |
|
|
|
|
|
34,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit) expense |
|
|
(1,636 |
) |
|
|
6,146 |
|
|
|
|
2,888 |
|
|
|
|
|
9,143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
|
$ |
(4,868 |
) |
|
$ |
15,390 |
|
|
|
$ |
5,807 |
|
|
|
|
$ |
24,873 |
|
Net income attributable to redeemable noncontrolling interest |
|
|
(2,202 |
) |
|
|
— |
|
|
|
|
(5,175 |
) |
|
|
|
|
— |
|
Net loss attributable to noncontrolling interests |
|
|
833 |
|
|
|
— |
|
|
|
|
1,196 |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income after noncontrolling interests |
|
$ |
(6,237 |
) |
|
$ |
15,390 |
|
|
|
$ |
1,828 |
|
|
|
|
$ |
24,873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (loss) earnings per share |
|
$ |
(0.72 |
) |
|
$ |
1.97 |
|
|
|
$ |
0.23 |
|
|
|
|
$ |
3.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (loss) earnings per share |
|
$ |
(0.72 |
) |
|
$ |
1.70 |
|
|
|
$ |
0.22 |
|
|
|
|
$ |
3.03 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share |
|
$ |
0.40 |
|
|
$ |
0.40 |
|
|
|
$ |
1.20 |
|
|
|
|
$ |
1.20 |
|
HCI GROUP, INC. AND
SUBSIDIARIES(Amounts in thousands, except per share
amounts)
A summary of the numerator and denominator of basic and diluted
income per common share calculated in accordance with GAAP is
presented below.
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
GAAP |
|
September 30, 2021 |
|
|
September 30, 2021 |
|
|
|
Loss |
|
|
Shares (a) |
|
|
Per Share |
|
|
Income |
|
|
Shares (a) |
|
|
Per Share |
|
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount |
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount |
|
Net (loss) income |
|
$ |
(4,868 |
) |
|
|
|
|
|
|
|
$ |
5,807 |
|
|
|
|
|
|
|
Less: Net income attributable to
redeemable noncontrolling interest |
|
|
(2,202 |
) |
|
|
|
|
|
|
|
|
(5,175 |
) |
|
|
|
|
|
|
Less: TypTap Group's net loss
attributable to non-HCI common stockholders and TypTap Group's
participating securities |
|
|
774 |
|
|
|
|
|
|
|
|
|
1,191 |
|
|
|
|
|
|
|
Net (loss) income attributable to
HCI |
|
|
(6,296 |
) |
|
|
|
|
|
|
|
|
1,823 |
|
|
|
|
|
|
|
Less: (Loss) income attributable
to participating securities |
|
|
537 |
|
|
|
|
|
|
|
|
|
(37 |
) |
|
|
|
|
|
|
Basic (Loss) Earnings Per
Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income allocated to common stockholders |
|
|
(5,759 |
) |
|
|
8,023 |
|
|
$ |
(0.72 |
) |
|
|
1,786 |
|
|
|
7,676 |
|
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Dilutive
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options* |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
182 |
|
|
|
|
Warrants* |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (Loss) Earnings
Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income available to common
stockholders and assumed conversions |
|
$ |
(5,759 |
) |
|
|
8,023 |
|
|
$ |
(0.72 |
) |
|
$ |
1,786 |
|
|
|
8,092 |
|
|
$ |
0.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Shares in
thousands. |
|
* For the three
months ended September 30, 2021, stock options and warrants were
excluded due to anti-dilutive effect. |
|
Non-GAAP Financial Measures
Adjusted net income (loss) is a non-GAAP financial measure that
removes from net income (loss) HCI Group's portion of the effect of
unrealized gains or losses on equity securities required to be
included in results of operations in accordance with Accounting
Standards Codification 321. HCI Group believes net income without
the effect of volatility in equity prices more accurately depicts
operating results. This financial measurement is not recognized in
accordance with accounting principles generally accepted in the
United States of America ("GAAP") and should not be viewed as an
alternative to GAAP measures of performance. A reconciliation of
GAAP Net income (loss) to Non-GAAP Adjusted net income (loss) and
GAAP diluted earnings (loss) per share to non-GAAP Adjusted diluted
earnings (loss) per share is provided below.
Reconciliation of GAAP Net (Loss) Income to Non-GAAP
Adjusted Net (Loss) Income
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, 2021 |
|
September 30, 2021 |
GAAP Net (loss) income |
|
|
|
|
$ |
(4,868 |
) |
|
|
|
|
|
|
$ |
5,807 |
|
|
|
Net unrealized investment
losses |
|
$ |
1,869 |
|
|
|
|
|
|
|
$ |
649 |
|
|
|
|
|
|
Less: Tax effect at
24.52182% |
|
$ |
(458 |
) |
|
|
|
|
|
|
$ |
(159 |
) |
|
|
|
|
|
Net adjustment to Net (loss)
income |
|
|
|
|
$ |
1,411 |
|
|
|
|
|
|
|
$ |
490 |
|
|
|
Non-GAAP Adjusted Net (loss)
income |
|
|
|
|
$ |
(3,457 |
) |
|
|
|
|
|
|
$ |
6,297 |
|
|
|
HCI GROUP, INC. AND
SUBSIDIARIES(Amounts in thousands, except per share
amounts)
A summary of the numerator and denominator of the basic and
diluted income per common share calculated with the Non-GAAP
financial measure Adjusted net income is presented below.
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
Non-GAAP |
|
September 30, 2021 |
|
|
September 30, 2021 |
|
|
|
Loss |
|
|
Shares (a) |
|
|
Per Share |
|
|
Income |
|
|
Shares (a) |
|
|
Per Share |
|
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount |
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount |
|
Adjusted net (loss) income
(non-GAAP) |
|
$ |
(3,457 |
) |
|
|
|
|
|
|
|
$ |
6,297 |
|
|
|
|
|
|
|
Less: Net income attributable to
redeemable noncontrolling interest |
|
|
(2,202 |
) |
|
|
|
|
|
|
|
$ |
(5,175 |
) |
|
|
|
|
|
|
Less: TypTap Group's net loss
attributable to non-HCI common stockholders and TypTap Group's
participating securities |
|
|
42 |
|
|
|
|
|
|
|
|
|
41 |
|
|
|
|
|
|
|
Net (loss) income attributable to
HCI |
|
|
(5,617 |
) |
|
|
|
|
|
|
|
|
1,163 |
|
|
|
|
|
|
|
Less: Income attributable to
participating securities |
|
|
482 |
|
|
|
|
|
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (Loss) Earnings Per
Share before unrealized gains/losses on equity
securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income allocated to common stockholders |
|
|
(5,135 |
) |
|
|
8,023 |
|
|
$ |
(0.64 |
) |
|
|
1,179 |
|
|
|
7,676 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Dilutive
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options* |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
182 |
|
|
|
|
Warrants* |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted (Loss) Earnings
Per Share before unrealized gains/losses on equity
securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income available to common
stockholders and assumed conversions |
|
$ |
(5,135 |
) |
|
$ |
8,023 |
|
|
$ |
(0.64 |
) |
|
$ |
1,179 |
|
|
$ |
8,092 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Shares in
thousands. |
|
* For the three
months ended September 30, 2021, stock options and warrants were
excluded due to anti-dilutive effect. |
|
Reconciliation of GAAP Diluted EPS to Non-GAAP Adjusted
Diluted EPS
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, 2021 |
|
September 30, 2021 |
GAAP diluted (Loss) Earnings Per
Share |
|
|
|
|
$ |
(0.72 |
) |
|
|
|
|
|
|
$ |
0.22 |
|
|
|
Net unrealized investment
losses |
|
$ |
0.23 |
|
|
|
|
|
|
|
$ |
0.08 |
|
|
|
|
|
|
Less: Tax effect at
24.52182% |
|
$ |
(0.16 |
) |
|
|
|
|
|
|
$ |
(0.15 |
) |
|
|
|
|
|
Net adjustment to GAAP diluted
EPS |
|
|
|
|
$ |
0.08 |
|
|
|
|
|
|
|
$ |
(0.07 |
) |
|
|
Non-GAAP Adjusted diluted
EPS |
|
|
|
|
$ |
(0.64 |
) |
|
|
|
|
|
|
$ |
0.15 |
|
|
|
HCI (NYSE:HCI)
Historical Stock Chart
From Mar 2024 to Apr 2024
HCI (NYSE:HCI)
Historical Stock Chart
From Apr 2023 to Apr 2024