HCI Group, Inc. (NYSE:HCI), a holding company with
operations in homeowners insurance, information technology
services, real estate, and reinsurance, reported results for the
three and twelve months ended December 31, 2021.
Fourth Quarter 2021 - Financial
Results Net income for the fourth quarter of 2021 totaled
$1.4 million or $0.01 diluted earnings per share compared with net
income of $2.7 million or $0.35 diluted earnings per share in the
fourth quarter of 2020. Adjusted net loss (a non-GAAP measure which
excludes net unrealized gains or losses on equity securities) for
the fourth quarter of 2021 was $0.1 million or $0.14 diluted loss
per share compared with adjusted net income of $1.8 million or
$0.22 diluted earnings per share in the fourth 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”).
Consolidated gross written premiums of $189.3
million for the fourth quarter of 2021 increased 35.9% from $139.3
million in the fourth quarter of 2020. Homeowners Choice gross
premiums written grew from $97.2 million to $103.4 million and
TypTap Insurance Company gross premiums written grew from $42.1
million to $85.9 million.
Consolidated gross premiums earned of $156.8
million for the fourth quarter of 2021 increased 43.8% from $109.1
million in the fourth quarter of 2020. Homeowners Choice gross
premiums earned grew from $85.1 million to $100.3 million and
TypTap gross premiums earned grew from $24.0 million to $56.5
million.
Premiums ceded for reinsurance for the fourth
quarter of 2021 increased to $54.6 million from $44.2 million in
the fourth quarter of 2020 and represented 34.8% and 40.5%,
respectively, of gross premiums earned. The increase was a result
of the growth in both Homeowners Choice and TypTap.
Net investment income increased to $2.6 million in
the fourth quarter of 2021 from $1.3 million in the fourth 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 unrealized investment gains were $2.0 million
in the fourth quarter of 2021 compared with $1.3 million of net
unrealized investment gains for the fourth quarter of 2020.
Losses and loss adjustment expenses for the fourth
quarter of 2021 were $63.2 million compared with $40.4 million in
the same period of 2020. The increase was attributable to the
company’s growing premium base and storm related losses from events
in its four northeastern states.
Policy acquisition and other underwriting expenses
for the fourth quarter of 2021 were $24.2 million compared with
$14.8 million in the same quarter of 2020. The increase relates to
the growth of TypTap, and the amortization of costs associated with
the quota share arrangements with United Property &
Casualty.
General and administrative personnel expenses
increased to $13.7 million in the fourth quarter of 2021 from $5.9
million for the fourth quarter of 2020 due to staffing increases to
establish TypTap Insurance Group and increased stock-based
compensation expense.
Full Year 2021 - Financial
Results Net income for the year ended December 31, 2021
totaled $7.2 million or $0.21 diluted earnings per share compared
with $27.6 million or $3.49 diluted earnings per share for the year
ended December 31, 2020. The decrease in net income was primarily
attributable to a one-time gain of $37.0 million on an involuntary
sale of real estate included in the company’s 2020 results offset
somewhat by an increase in net income from the company’s investment
portfolio in 2021.
Adjusted net income (a non-GAAP measure which
excludes net unrealized gains or losses on equity securities) for
the year ended December 31, 2021 was $6.2 million or $0.10 diluted
earnings per share compared with $27.1 million or $3.44 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
twelve-month periods increased 33.8% to $674.4 million in 2021 from
$504.2 million in 2020. Homeowners Choice gross premiums written
grew from $399.3 million to $426.9 million and TypTap gross
premiums written grew from $104.9 million to $247.5 million.
Consolidated gross premiums earned for the year
ended December 31, 2021 increased to $577.0 million from $415.9
million during the same period in 2020. Homeowners Choice gross
premiums earned grew from $337.1 million to $401.1 million and
TypTap gross premiums earned grew from $78.8 million to $175.9
million.
Premiums ceded for the year ended December 31,
2021 were $199.7 million or 34.6% of gross premiums earned compared
with $153.5 million or 36.9% of gross premiums earned during the
same period in 2020 as a result of the growth in both Homeowners
Choice and TypTap.
Net investment income for the year ended December
31, 2021 was $12.3 million compared with $4.6 million for the year
ended December 31, 2020. The $7.7 million increase was primarily
due to an increase in income from limited partnership investments
and an increase in net income from real estate investments.
Net realized investment gains for the year ended
December 31, 2021 increased to $6.5 million from $1.0 million in
the same period of 2020. This increase was primarily due to net
gains from selling equity securities.
Losses and loss adjustment expenses for the years
ended December 31, 2021 and 2020 were $227.5 million and $160.0
million, respectively. The increase was attributable to the
company’s growing premium base and losses from the re-estimation of
prior year storms Hurricane Sally and Tropical Storm Eta. The
consolidated gross loss ratio was 39.4% in 2021 compared to 38.5%
in 2020.
Policy acquisition and other underwriting expenses
for the year ended December 31, 2021 were $93.7 million compared
with $53.9 million in the same period in 2020. The increase relates
to the growth of TypTap, and the amortization of increased costs
associated with the quota share arrangements with United Property
& Casualty.
Management Commentary “In 2021 we
grew our premiums by a third and we reported a profit for the
year,” said HCI Group Chairman and Chief Executive Officer Paresh
Patel. “Further, we deleveraged our balance sheet and grew book
value by 24%. We enter 2022 poised for another year of profitable
growth.”
Conference Call HCI Group will
hold a conference call tomorrow, March 9, 2022, 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) 506-0062
Listen-only international number: (973) 528-0011 Entry Code:
823326
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 April 8, 2022.
Toll-free replay number: (877) 481-4010
International replay number: (919) 882-2331 Replay ID: 44444
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 Statements This
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
Glover Gateway Group, Inc. Tel (949) 574-3860HCI@gatewayir.com
Media Contact: Catherine Adcock
Gateway Group, Inc. Tel (949)
574-6860catherine@gatewayir.com
- Tables to follow -
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated
Balance
Sheets
(Dollar amounts in thousands)
|
|
December 31, 2021 |
|
|
December 31, 2020 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Fixed-maturity securities, available for sale, at fair value
(amortized cost: $41,953 and $70,265, respectively and allowance
for credit losses: $0 and $588, respectively) |
|
$ |
42,583 |
|
|
$ |
71,722 |
|
Equity
securities, at fair value (cost: $46,276 and $47,029,
respectively) |
|
|
51,740 |
|
|
|
51,130 |
|
Limited
partnership investments |
|
|
28,133 |
|
|
|
27,691 |
|
Investment
in unconsolidated joint venture, at equity |
|
|
363 |
|
|
|
705 |
|
Real estate
investments |
|
|
73,896 |
|
|
|
74,472 |
|
Total investments |
|
|
196,715 |
|
|
|
225,720 |
|
|
|
|
|
|
|
|
Cash and
cash equivalents |
|
|
628,943 |
|
|
|
431,341 |
|
Restricted
cash |
|
|
2,400 |
|
|
|
2,400 |
|
Accrued
interest and dividends receivable |
|
|
353 |
|
|
|
588 |
|
Income taxes
receivable |
|
|
4,084 |
|
|
|
4,554 |
|
Premiums
receivable, net (allowance: $1,750 and $2,053, respectively) |
|
|
68,157 |
|
|
|
68,382 |
|
Prepaid
reinsurance premiums |
|
|
26,355 |
|
|
|
36,376 |
|
Reinsurance
recoverable, net of allowance for credit losses: |
|
|
|
|
|
|
Paid losses and loss adjustment expenses (allowance: $0 in 2021 and
2020) |
|
|
11,985 |
|
|
|
14,127 |
|
Unpaid losses and loss adjustment expenses (allowance: $90 and $85,
respectively) |
|
|
64,665 |
|
|
|
71,019 |
|
Deferred
policy acquisition costs |
|
|
57,695 |
|
|
|
43,858 |
|
Property and
equipment, net |
|
|
14,232 |
|
|
|
12,767 |
|
Right-of-use-assets - operating leases |
|
|
2,204 |
|
|
|
4,002 |
|
Intangible
assets, net |
|
|
10,636 |
|
|
|
3,568 |
|
Funds
withheld for assumed business |
|
|
73,716 |
|
|
|
— |
|
Other
assets |
|
|
14,717 |
|
|
|
22,611 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,176,857 |
|
|
$ |
941,313 |
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
Losses and
loss adjustment expenses |
|
$ |
237,165 |
|
|
$ |
212,169 |
|
Unearned
premiums |
|
|
366,744 |
|
|
|
269,399 |
|
Advance
premiums |
|
|
13,771 |
|
|
|
11,370 |
|
Assumed
reinsurance balances payable |
|
|
— |
|
|
|
87 |
|
Reinsurance
payable on paid losses and loss adjustment expenses |
|
|
4,017 |
|
|
|
— |
|
Ceded
reinsurance premiums payable |
|
|
19,318 |
|
|
|
9,764 |
|
Accrued
expenses |
|
|
15,453 |
|
|
|
10,181 |
|
Deferred
income taxes, net |
|
|
11,739 |
|
|
|
11,925 |
|
Revolving
credit facility |
|
|
15,000 |
|
|
|
23,750 |
|
Long-term
debt |
|
|
45,504 |
|
|
|
156,511 |
|
Lease
liabilities - operating leases |
|
|
2,203 |
|
|
|
4,014 |
|
Other
liabilities |
|
|
31,485 |
|
|
|
31,007 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
762,399 |
|
|
|
740,177 |
|
|
|
|
|
|
|
|
Commitments
and contingencies |
|
|
|
|
|
|
Redeemable
noncontrolling interest |
|
|
89,955 |
|
|
|
— |
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
Common stock, (no par value, 40,000,000 shares authorized,
10,131,399 and 7,785,617 shares issued and outstanding in 2021
and 2020, respectively) |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
76,077 |
|
|
|
— |
|
Retained income |
|
|
246,790 |
|
|
|
199,592 |
|
Accumulated other comprehensive income, net of taxes |
|
|
498 |
|
|
|
1,544 |
|
Total stockholders' equity |
|
|
323,365 |
|
|
|
201,136 |
|
Noncontrolling interests |
|
|
1,138 |
|
|
|
— |
|
Total equity |
|
|
324,503 |
|
|
|
201,136 |
|
|
|
|
|
|
|
|
Total liabilities, redeemable noncontrolling interest, and
equity |
|
$ |
1,176,857 |
|
|
$ |
941,313 |
|
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited) (Dollar amounts in thousands,
except per share amounts)
|
|
Three Months
Ended |
|
|
|
Years
Ended |
|
|
|
December 31, |
|
|
|
December 31, |
|
|
|
2021 |
|
|
2020 |
|
|
|
2021 |
|
|
2020 |
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross premiums earned |
|
$ |
156,853 |
|
|
$ |
109,056 |
|
|
|
$ |
577,044 |
|
|
|
|
$ |
415,918 |
|
Premiums
ceded |
|
|
(54,629 |
) |
|
|
(44,154 |
) |
|
|
|
(199,741 |
) |
|
|
|
|
(153,458 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums
earned |
|
|
102,224 |
|
|
|
64,902 |
|
|
|
|
377,303 |
|
|
|
|
|
262,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
investment income |
|
|
2,586 |
|
|
|
1,320 |
|
|
|
|
12,335 |
|
|
|
|
|
4,564 |
|
Net realized
investment gains (losses) |
|
|
1,520 |
|
|
|
1,632 |
|
|
|
|
6,472 |
|
|
|
|
|
1,000 |
|
Net
unrealized investment gains |
|
|
2,012 |
|
|
|
1,260 |
|
|
|
|
1,363 |
|
|
|
|
|
679 |
|
Credit
losses on investments |
|
|
— |
|
|
|
(15 |
) |
|
|
|
— |
|
|
|
|
|
(611 |
) |
Policy fee
income |
|
|
1,033 |
|
|
|
951 |
|
|
|
|
3,995 |
|
|
|
|
|
3,522 |
|
Gain on
involuntary conversion |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
36,969 |
|
Other |
|
|
2,945 |
|
|
|
263 |
|
|
|
|
6,447 |
|
|
|
|
|
1,854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
112,320 |
|
|
|
70,313 |
|
|
|
|
407,915 |
|
|
|
|
|
310,437 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses and
loss adjustment expenses |
|
|
63,193 |
|
|
|
40,372 |
|
|
|
|
227,525 |
|
|
|
|
|
160,036 |
|
Policy
acquisition and other underwriting expenses |
|
|
24,158 |
|
|
|
14,832 |
|
|
|
|
93,732 |
|
|
|
|
|
53,859 |
|
General and
administrative personnel expenses |
|
|
13,695 |
|
|
|
5,860 |
|
|
|
|
45,428 |
|
|
|
|
|
33,829 |
|
Interest
expense |
|
|
657 |
|
|
|
2,888 |
|
|
|
|
6,400 |
|
|
|
|
|
11,734 |
|
Loss on
repurchases of convertible senior notes |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
150 |
|
Loss on
extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
98 |
|
Debt
conversion expense |
|
|
481 |
|
|
|
— |
|
|
|
|
1,754 |
|
|
|
|
|
— |
|
Other
operating expenses |
|
|
7,598 |
|
|
|
3,449 |
|
|
|
|
21,843 |
|
|
|
|
|
13,803 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
109,782 |
|
|
|
67,401 |
|
|
|
|
396,682 |
|
|
|
|
|
273,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
before income taxes |
|
|
2,538 |
|
|
|
2,912 |
|
|
|
|
11,233 |
|
|
|
|
|
36,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax
expense |
|
|
1,103 |
|
|
|
205 |
|
|
|
|
3,991 |
|
|
|
|
|
9,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,435 |
|
|
$ |
2,707 |
|
|
|
$ |
7,242 |
|
|
|
|
$ |
27,580 |
|
Net income attributable to redeemable noncontrolling interest |
|
|
(2,224 |
) |
|
|
— |
|
|
|
|
(7,399 |
) |
|
|
|
|
— |
|
Net loss attributable to noncontrolling interests |
|
|
817 |
|
|
|
— |
|
|
|
|
2,013 |
|
|
|
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income after noncontrolling interests |
|
$ |
28 |
|
|
$ |
2,707 |
|
|
|
$ |
1,856 |
|
|
|
|
$ |
27,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
|
$ |
0.01 |
|
|
$ |
0.35 |
|
|
|
$ |
0.23 |
|
|
|
|
$ |
3.55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.01 |
|
|
$ |
0.35 |
|
|
|
$ |
0.21 |
|
|
|
|
$ |
3.49 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per share |
|
$ |
0.40 |
|
|
$ |
0.40 |
|
|
|
$ |
1.60 |
|
|
|
|
$ |
1.60 |
|
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 |
|
|
Year
Ended |
|
GAAP |
|
December 31, 2021 |
|
|
December 31, 2021 |
|
|
|
Loss |
|
|
Shares (a) |
|
|
Per Share |
|
|
Income |
|
|
Shares (a) |
|
|
Per Share |
|
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount |
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount |
|
Net
income |
|
$ |
1,435 |
|
|
|
|
|
|
|
|
$ |
7,242 |
|
|
|
|
|
|
|
Less: Net
income attributable to redeemable noncontrolling interest |
|
|
(2,224 |
) |
|
|
|
|
|
|
|
|
(7,399 |
) |
|
|
|
|
|
|
Less: TypTap
Group's net loss attributable to non-HCI common stockholders and
TypTap Group's participating securities |
|
|
882 |
|
|
|
|
|
|
|
|
|
2,013 |
|
|
|
|
|
|
|
Net income
attributable to HCI |
|
|
93 |
|
|
|
|
|
|
|
|
|
1,856 |
|
|
|
|
|
|
|
Less: (loss)
income attributable to participating securities |
|
|
1 |
|
|
|
|
|
|
|
|
|
(24 |
) |
|
|
|
|
|
|
Basic Earnings Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income allocated to common stockholders |
|
|
94 |
|
|
|
9,326 |
|
|
$ |
0.01 |
|
|
|
1,832 |
|
|
|
8,092 |
|
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Dilutive Securities:* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
options |
|
|
— |
|
|
|
260 |
|
|
|
|
|
|
— |
|
|
|
207 |
|
|
|
|
Warrants |
|
|
— |
|
|
|
400 |
|
|
|
|
|
|
— |
|
|
|
281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income
available to common stockholders and assumed conversions |
|
$ |
94 |
|
|
|
9,986 |
|
|
$ |
0.01 |
|
|
$ |
1,832 |
|
|
|
8,580 |
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Shares in
thousands. |
|
* Convertible senior
notes were excluded due to anti-dilutive effect. |
|
|
|
Non-GAAP Financial Measures
Adjusted net (loss) income is a non-GAAP financial
measure that removes from net income of HCI'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 to Non-GAAP Adjusted net (loss) income and GAAP
diluted earnings per share to non-GAAP Adjusted diluted (loss)
earnings per share is provided below.
Reconciliation of GAAP Net Income to
Non-GAAP Adjusted Net (Loss) Income
|
|
Three Months
Ended |
|
Year
Ended |
|
|
December 31, 2021 |
|
December 31, 2021 |
GAAP Net income |
|
|
|
|
$ |
1,435 |
|
|
|
|
|
|
|
$ |
7,242 |
|
|
|
Net
unrealized investment gains |
|
$ |
(2,012 |
) |
|
|
|
|
|
|
$ |
(1,363 |
) |
|
|
|
|
|
Less: Tax
effect at 23.79265% |
|
$ |
479 |
|
|
|
|
|
|
|
$ |
324 |
|
|
|
|
|
|
Net
adjustment to Net income |
|
|
|
|
$ |
(1,533 |
) |
|
|
|
|
|
|
$ |
(1,039 |
) |
|
|
Non-GAAP
Adjusted Net (loss) income |
|
|
|
|
$ |
(98 |
) |
|
|
|
|
|
|
$ |
6,203 |
|
|
|
HCI GROUP, INC. AND SUBSIDIARIES
(Amounts in thousands, except per share amounts)
A summary of the numerator and denominator of the
basic and diluted (loss) income per common share calculated with
the Non-GAAP financial measure Adjusted net (loss) income is
presented below.
|
|
Three Months
Ended |
|
|
Year
Ended |
|
Non-GAAP |
|
December 31, 2021 |
|
|
December 31, 2021 |
|
|
|
Loss |
|
|
Shares (a) |
|
|
Per Share |
|
|
Income |
|
|
Shares (a) |
|
|
Per Share |
|
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount |
|
|
(Numerator) |
|
|
(Denominator) |
|
|
Amount |
|
Adjusted net
(loss) income (non-GAAP) |
|
$ |
(98 |
) |
|
|
|
|
|
|
|
$ |
6,203 |
|
|
|
|
|
|
|
Less: Net
income attributable to redeemable noncontrolling interest |
|
|
(2,224 |
) |
|
|
|
|
|
|
|
$ |
(7,399 |
) |
|
|
|
|
|
|
Less: TypTap
Group's net loss attributable to non-HCI common stockholders and
TypTap Group's participating securities |
|
|
892 |
|
|
|
|
|
|
|
|
|
2,024 |
|
|
|
|
|
|
|
Net (loss)
income attributable to HCI |
|
|
(1,430 |
) |
|
|
|
|
|
|
|
|
828 |
|
|
|
|
|
|
|
Less: Income
attributable to participating securities |
|
|
105 |
|
|
|
|
|
|
|
|
|
55 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share before unrealized gains/losses on
equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income allocated to common stockholders |
|
|
(1,325 |
) |
|
|
9,326 |
|
|
$ |
(0.14 |
) |
|
|
883 |
|
|
|
8,092 |
|
|
$ |
0.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Dilutive Securities:* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock
options** |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
207 |
|
|
|
|
Warrants** |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
— |
|
|
|
281 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share before unrealized gains/losses
on equity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss)
income available to common stockholders and assumed
conversions |
|
$ |
(1,325 |
) |
|
$ |
9,326 |
|
|
$ |
(0.14 |
) |
|
$ |
883 |
|
|
$ |
8,580 |
|
|
$ |
0.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Shares in
thousands. |
|
* Convertible senior
notes were excluded due to anti-dilutive effect. **For the three
months ended December 31, 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 |
|
Year
Ended |
|
|
December 31, 2021 |
|
December 31, 2021 |
GAAP diluted Earnings Per Share |
|
|
|
|
$ |
0.01 |
|
|
|
|
|
|
|
$ |
0.21 |
|
|
|
Net
unrealized investment gains |
|
$ |
(0.21 |
) |
|
|
|
|
|
|
$ |
(0.16 |
) |
|
|
|
|
|
Less: Tax
effect at 23.79265% |
|
$ |
0.06 |
|
|
|
|
|
|
|
$ |
0.05 |
|
|
|
|
|
|
Net
adjustment to GAAP diluted EPS |
|
|
|
|
$ |
(0.15 |
) |
|
|
|
|
|
|
$ |
(0.11 |
) |
|
|
Non-GAAP
Adjusted diluted EPS |
|
|
|
|
$ |
(0.14 |
) |
|
|
|
|
|
|
$ |
0.10 |
|
|
|
HCI (NYSE:HCI)
Historical Stock Chart
From Mar 2024 to Apr 2024
HCI (NYSE:HCI)
Historical Stock Chart
From Apr 2023 to Apr 2024