Increases 2024 Outlook for Revenue and Profit
Growth
- Second quarter 2024 Total Revenue increased 20% year-over-year
to $313.2 million, and year-to-date
2024 Total Revenue increased 22% year-over-year to $584.9 million
- Second quarter 2024 Written Premium increased 16%
year-over-year to $321.2 million, and
year-to-date 2024 Written Premium increased 18% year-over-year to
$539.5 million
- Second quarter 2024 Operating Income margin expanded by 560 bps
compared to the prior year period, and year-to-date 2024 Operating
Income margin expanded by 840 bps compared to the prior year
period
- Second quarter 2024 Net Income of $42.7
million, an increase of $27.1
million compared to the prior year period, and year-to-date
2024 Net Income of $50.9 million, an
increase of $50.3 million compared to
the prior year period
- Second quarter 2024 Adjusted EBITDA of $53.1 million, an increase of $18.7 million compared to the prior year period,
and year-to-date 2024 Adjusted EBITDA of $80.4 million, an increase of $39.4 million compared to the prior year
period
- Delivered Policies in Force Retention of 89% and maintained a
Net Promoter Score of 82
- Increased 2024 growth outlook for Total Revenue to 16-18%,
Written Premium of 14-15%, Net Income of 170-198% and Adjusted
EBITDA of 47-59%
- Completed warrant exchange offer and mandatory exchange in
July 2024, whereby the Company issued
3.9 million shares of Class A Common Stock in exchange for 19.5
million warrants
TRAVERSE
CITY, Mich., Aug. 6, 2024
/PRNewswire/ -- Hagerty, Inc. (NYSE: HGTY), an automotive
enthusiast brand and leading specialty vehicle insurance provider,
announced today financial results for the three and six months
ended June 30, 2024.
"We delivered excellent top line growth and margin expansion
during the first half of 2024 as our differentiated business model
delivers sustained, compounding growth," said McKeel Hagerty, Chief Executive Officer and
Chairman of Hagerty. "Total revenue gains of 22% were fueled by
written premium growth of 18% as our vehicle count increased 8%
over the prior year. High rates of growth, combined with more
efficient and effective business processes drove operating margin
expansion of 840 basis points."
"This laser focus on profitability resulted in Net Income of
$51 million and Adjusted EBITDA of
$80 million during the first six
months of 2024, ahead of expectations," continued Mr. Hagerty.
"Given the strong start to the year and continued business
momentum, we have increased our 2024 growth outlook," added Mr.
Hagerty. "We now expect written premium growth of 14-15% for the
year, powered by strong new business count. Operating margin
expansion is expected to drive net income growth of 170-198% and
Adjusted EBITDA growth of 47-59% as we help car enthusiasts
protect, buy and sell, and enjoy their special vehicles."
SECOND
QUARTER 2024 FINANCIAL HIGHLIGHTS
- Second quarter 2024 Total Revenue increased 20% year-over-year
to $313.2 million, and year-to-date
2024 Total Revenue increased 22% year-over-year to $584.9 million
- Second quarter 2024 Written Premium increased 16%
year-over-year to $321.2 million, and
year-to-date 2024 Written Premium increased 18% year-over-year to
$539.5 million
- Second quarter 2024 Commission and fee revenue increased 17%
year-over-year to $128.8 million, and
year-to-date 2024 Commission and fee revenue increased 18%
year-over-year to $217.7 million
- Policies in Force Retention was 89% as of June 30, 2024 compared to 88% in the prior year
period and total insured vehicles increased 8% year-over-year to
2.5 million
- Second quarter 2024 Loss Ratio was 41.1% compared to 42.0% in
the prior year period, and year-to-date 2024 Loss Ratio was 41.1%
compared to 41.7% in the prior year period
- Second quarter 2024 Earned Premium increased 24% year-over-year
to $157.6 million, and year-to-date
2024 Earned Premium increased 26% year-over-year to $309.2 million
- Second quarter 2024 Membership, marketplace and other revenue
increased 14% year-over-year to $26.8
million, and year-to-date 2024 Membership, marketplace and
other revenue increased 16% year-over-year to $58.0 million
- Second quarter 2024 Marketplace revenue increased 20%
year-over-year to $6.3 million, and
year-to-date 2024 Marketplace revenue increased 41% year-over-year
to $16.8 million
- Second quarter 2024 Membership revenue increased 7%
year-over-year to $14.1 million, and
year-to-date 2024 Membership revenue increased 7% year-over-year to
$27.6 million
- Hagerty Drivers Club (HDC) paid members increased 8%
year-over-year to approximately 854,000 compared to 792,000
- Second quarter 2024 Operating Income of $38.1 million, an increase of $20.8 million compared to the prior year period,
and year-to-date 2024 Operating Income of $50.3 million, an increase of $49.5 million compared to the prior year period
- Second quarter 2024 Operating Income margin expanded by 560 bps
compared to the prior year period, and year-to-date 2024 Operating
Income margin expanded by 840 bps compared to the prior year
period
- Cost containment and resource prioritization initiatives held
general and administrative growth to only 0.3% and salary and
benefits growth to 7.7% in the second quarter 2024. Year-to-date
2024 general and administrative services declined 3.4% and salary
and benefits increased only 4.6%
- Second quarter 2024 depreciation and amortization was
$10.0 million compared to
$10.4 million in the prior year
period, and year-to-date 2024 depreciation and amortization was
$20.6 million compared to
$24.1 million in the prior year
period. The year-to-date decrease was primarily driven by the prior
year's $3.8 million impairment of
digital media content assets
- Second quarter 2023 results included restructuring charges of
$2.8 million, and year-to-date 2023
results included restructuring charges of $8.4 million. The prior year period's charges
were primarily associated with a reduction in force and the
impairment and related charges associated with operating lease
assets and cost containment initiatives
- Second quarter 2024 Net Income of $42.7
million, an increase of $27.1
million compared to the prior year period, and year-to-date
2024 Net Income of $50.9 million, an
increase of $50.3 million compared to
the prior year period
- Second quarter 2024 Net Income includes an $8.6 million increase in interest and other
income, and year-to-date 2024 Net Income includes a $10.2 million increase in interest and other
income, primarily due to the diversification of Hagerty Re's investment portfolio which resulted
in investing in higher yielding fixed maturity securities. In
addition, Net Income includes a $1.9
million loss from the change in fair value of warrant
liabilities
- Completed warrant exchange offer and mandatory exchange in
July 2024, whereby the Company issued
3.9 million shares of Class A Common Stock in exchange for 19.5
million warrants
- Second quarter 2024 Adjusted EBITDA (a non-GAAP measure) of
$53.1 million, an increase of
$18.7 million compared to the prior
year period, and year-to-date 2024 Adjusted EBITDA of $80.4 million, an increase of $39.4 million compared to the prior year
period
- Second quarter 2024 Basic and Diluted Earnings per Share was
$0.09, and year-to-date 2024 Basic
and Diluted Earnings per Share was $0.06
- Second quarter 2024 Adjusted EPS (a non-GAAP measure) was
$0.12, and year-to-date 2024 Adjusted
EPS was $0.16
The definitions and reconciliations of non-GAAP financial
measures are provided under the heading Key Performance Indicators
and Certain Non-GAAP Financial Measures at the end of this press
release.
INCREASED 2024 OUTLOOK FOR GROWTH AND
PROFITABILITY
Despite the uncertain macro environment and challenging dynamics
for the insurance industry with heightened inflationary pressures,
2024 is on track to be another year of strong top-line growth and
margin expansion for Hagerty as our performance-based culture
powers great results for stakeholders. We remain focused on growing
our Insurance, Membership and Marketplace businesses, positioning
us to deliver sustained, compounding profit growth over the coming
years and fund our purpose to save driving and to fuel car culture
for future generations.
- Key 2024 business priorities include:
- Further improve loyalty to drive renewals and referrals
- Enhance member experience in a cost effective and efficient
way
- Build Hagerty Marketplace into the most trusted and preferred
place to buy, sell, and finance collector cars
- Expand insurance offerings, particularly in the post-1980s
collectible space
- For full year 2024, the Company increased its outlook:
- Written Premium growth of 14-15%
- Total Revenue growth of 16-18%
- Net Income growth of 170-198%
- Adjusted EBITDA growth of 47-59%
|
|
|
Prior 2024 Outlook
1
|
|
Revised 2024
Outlook
|
in
thousands
|
2023
Results
|
|
Low
End
|
|
High
End
|
|
Low
End
|
|
High
End
|
Total Written
Premium
|
$907,175
|
|
$1,025,000
|
|
$1,034,000
|
|
$1,034,000
|
|
$1,043,000
|
Total
Revenue
|
$1,000,213
|
|
$1,150,000
|
|
$1,170,000
|
|
$1,160,000
|
|
$1,180,000
|
Net Income
2
|
$28,179
|
|
$61,000
|
|
$70,000
|
|
$76,000
|
|
$84,000
|
Adjusted EBITDA
3
|
$88,162
|
|
$124,000
|
|
$135,000
|
|
$130,000
|
|
$140,000
|
|
|
1
|
Prior 2024 Outlook
shared on the Company's first quarter earnings call on May 7th,
2024.
|
2
|
Net income range
assumes no impact from warrants. Fully diluted share count post
warrant exchange of ~360 million including Class A Common Stock,
Class V Common Stock, Series A Convertible Preferred Stock, and
share-based compensation awards.
|
3
|
See Non-GAAP Financial
Measures below for additional information regarding this non-GAAP
financial measure.
|
Conference Call Details
Hagerty will hold a conference
call to discuss the financial results today at 10:00 am Eastern Time. A webcast of the
conference call, including the Company's Investor Presentation
highlighting second quarter 2024 financial results, will be
available on Hagerty's investor relations website at
investor.hagerty.com. The dial-in for the conference call is (877)
423-9813 (toll-free) or (201) 689-8573 (international). Please dial
the number 10 minutes prior to the scheduled start time.
A webcast replay of the call will be available at
investor.hagerty.com following the call.
Forward-Looking Statements
This press release contains
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements include all statements that are not historical facts.
These forward-looking statements reflect Hagerty's current
expectations and projections with respect to its expected future
business and financial performance, including, among other things:
(i) expected operating results, such as revenue growth and
increases in profit and earned premium; (ii) changes in the market
for Hagerty's products and services, (iii) anticipated business
objectives; and (iv) the strength of Hagerty's business model.
These statements may be preceded by, followed by or include the
words "aim," "anticipate," "believe," "estimate," "expect,"
"forecast," "future," "goal," "intend," "likely," "outlook,"
"plan," "potential," "project," "seek," "target," "can," "could,"
"may," "should," "would," "will," the negatives thereof and other
words and terms of similar meaning.
A number of factors could cause actual results or outcomes to
differ materially from those indicated by these forward-looking
statements. These factors include, among other things, Hagerty's
ability to: (i) compete effectively within its industry and attract
and retain insurance policy holders and paid HDC subscribers; (ii)
maintain key strategic relationships with its insurance
distribution and underwriting carrier partners; (iii) prevent,
monitor and detect fraudulent activity; (iv) manage risks
associated with disruptions, interruptions, outages with its
technology platforms or third-party services; (v) accelerate the
adoption of Hagerty's membership products as well as any new
insurance programs and products; (vi) manage the cyclical nature of
the insurance business including through any periods of recession,
economic downturn or inflation; (vii) address unexpected increases
in the frequency or severity of claims; (viii) comply with the
numerous laws and regulations applicable to Hagerty's business,
including state, federal and foreign laws relating to insurance and
rate increases, privacy, the internet and accounting matters; (ix)
manage risks associated with being a controlled company; (x)
successfully defend any litigation, government inquiries and
investigations, and (xi) other risks and uncertainties indicated
from time to time in documents filed or to be filed with the
Securities and Exchange Commission (the "SEC") by Hagerty.
The forward-looking statements herein represent the judgment of
Hagerty as of the date of this release and Hagerty disclaims any
intent or obligation to publicly update or review any
forward-looking statement, whether as a result of new information,
future developments, or otherwise. This press release should be
read in conjunction with the information included in the Company's
other press releases, reports and other filings with the SEC.
Understanding the information contained in these filings is
important in order to fully understand Hagerty's reported financial
results and its business outlook for future periods.
About Hagerty, Inc. (NYSE: HGTY)
Hagerty is an
automotive enthusiast brand committed to saving driving and to
fueling car culture for future generations. The company is a
leading provider of specialty vehicle insurance, expert car
valuation data and insights, live and digital car auction services,
immersive events and automotive entertainment custom made for the
67 million Americans who self-describe as car enthusiasts. Hagerty
also operates in Canada and the
U.K. and is home to Hagerty Drivers Club, a community of over
850,000 who can't get enough of cars. As a purpose-driven
organization, Hagerty Impact aims to be a catalyst for positive
change across the issues that matter most to our teams, our
members, the broader automotive community, our shareholders and the
planet at large. For more information, please visit www.hagerty.com
or connect with us on Facebook, Instagram, Twitter and
LinkedIn.
More information can be found at newsroom.hagerty.com.
Category: Financial
Source: Hagerty
Hagerty,
Inc.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
|
|
|
Three months ended June
30,
|
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
|
$ 128,816
|
|
$ 110,187
|
|
$
18,629
|
|
16.9 %
|
Earned
premium
|
|
157,612
|
|
127,482
|
|
30,130
|
|
23.6 %
|
Membership,
marketplace and other revenue
|
|
26,797
|
|
23,575
|
|
3,222
|
|
13.7 %
|
Total
revenue
|
|
313,225
|
|
261,244
|
|
51,981
|
|
19.9 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
57,693
|
|
53,572
|
|
4,121
|
|
7.7 %
|
Ceding commissions,
net
|
|
73,446
|
|
60,350
|
|
13,096
|
|
21.7 %
|
Losses and loss
adjustment expenses
|
|
64,729
|
|
53,564
|
|
11,165
|
|
20.8 %
|
Sales
expense
|
|
47,990
|
|
41,941
|
|
6,049
|
|
14.4 %
|
General and
administrative
|
|
21,373
|
|
21,318
|
|
55
|
|
0.3 %
|
Depreciation and
amortization
|
|
10,014
|
|
10,397
|
|
(383)
|
|
(3.7) %
|
Restructuring,
impairment and related charges, net
|
—
|
|
2,849
|
|
(2,849)
|
|
(100.0) %
|
Gain related to
divestiture
|
(87)
|
|
—
|
|
(87)
|
|
— %
|
Total operating
expenses
|
|
275,158
|
|
243,991
|
|
31,167
|
|
12.8 %
|
OPERATING
INCOME
|
|
38,067
|
|
17,253
|
|
20,814
|
|
120.6 %
|
Change in fair value
of warrant liabilities
|
|
(1,941)
|
|
(1,754)
|
|
(187)
|
|
10.7 %
|
Interest and other
income (expense)
|
|
12,342
|
|
3,770
|
|
8,572
|
|
N/M
|
INCOME BEFORE INCOME
TAX EXPENSE
|
48,468
|
|
19,269
|
|
29,199
|
|
151.5 %
|
Income tax
expense
|
|
(5,811)
|
|
(3,730)
|
|
(2,081)
|
|
55.8 %
|
NET INCOME
|
|
42,657
|
|
15,539
|
|
27,118
|
|
174.5 %
|
Net income
attributable to non-controlling interest
|
(32,279)
|
|
(13,134)
|
|
(19,145)
|
|
145.8 %
|
Accretion of Series A
Convertible Preferred Stock
|
(1,839)
|
|
—
|
|
(1,839)
|
|
— %
|
NET INCOME
ATTRIBUTABLE TO CLASS A
COMMON STOCKHOLDERS
|
$
8,539
|
|
$
2,405
|
|
$
6,134
|
|
N/M
|
|
|
|
|
|
|
|
|
|
Earnings per share of
Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
0.09
|
|
$
0.03
|
|
|
|
|
Diluted
|
|
$
0.09
|
|
$
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
85,687
|
|
84,371
|
|
|
|
|
Diluted
|
|
85,687
|
|
85,563
|
|
|
|
|
____________________
|
N/M = Not
meaningful
|
Hagerty,
Inc.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
|
|
|
Six months ended June
30,
|
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
$ 217,656
|
|
$ 184,799
|
|
$
32,857
|
|
17.8 %
|
Earned
premium
|
309,231
|
|
244,713
|
|
64,518
|
|
26.4 %
|
Membership,
marketplace and other revenue
|
58,046
|
|
50,084
|
|
7,962
|
|
15.9 %
|
Total
revenue
|
|
584,933
|
|
479,596
|
|
105,337
|
|
22.0 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
113,809
|
|
108,804
|
|
5,005
|
|
4.6 %
|
Ceding commissions,
net
|
|
144,376
|
|
115,775
|
|
28,601
|
|
24.7 %
|
Losses and loss
adjustment expenses
|
|
127,085
|
|
101,976
|
|
25,109
|
|
24.6 %
|
Sales
expense
|
|
87,650
|
|
77,054
|
|
10,596
|
|
13.8 %
|
General and
administrative
|
|
41,235
|
|
42,699
|
|
(1,464)
|
|
(3.4) %
|
Depreciation and
amortization
|
|
20,574
|
|
24,140
|
|
(3,566)
|
|
(14.8) %
|
Restructuring,
impairment and related charges, net
|
—
|
|
8,384
|
|
(8,384)
|
|
(100.0) %
|
Gain related to
divestiture
|
(87)
|
|
—
|
|
(87)
|
|
— %
|
Total operating
expenses
|
|
534,642
|
|
478,832
|
|
55,810
|
|
11.7 %
|
OPERATING
INCOME
|
|
50,291
|
|
764
|
|
49,527
|
|
N/M
|
Change in fair value
of warrant liabilities
|
|
(8,081)
|
|
(2,269)
|
|
(5,812)
|
|
N/M
|
Interest and other
income (expense)
|
|
19,586
|
|
9,417
|
|
10,169
|
|
108.0 %
|
INCOME BEFORE INCOME
TAX EXPENSE
|
61,796
|
|
7,912
|
|
53,884
|
|
N/M
|
Income tax
expense
|
|
(10,940)
|
|
(7,398)
|
|
(3,542)
|
|
47.9 %
|
NET INCOME
|
|
50,856
|
|
514
|
|
50,342
|
|
N/M
|
Net income
attributable to non-controlling interest
|
(41,829)
|
|
(208)
|
|
(41,621)
|
|
N/M
|
Accretion of Series A
Convertible Preferred Stock
|
(3,677)
|
|
—
|
|
(3,677)
|
|
— %
|
NET INCOME
ATTRIBUTABLE TO CLASS A
COMMON STOCKHOLDERS
|
$
5,350
|
|
$
306
|
|
$
5,044
|
|
N/M
|
|
|
|
|
|
|
|
|
|
Earnings per share of
Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
0.06
|
|
$
—
|
|
|
|
|
Diluted
|
|
$
0.06
|
|
$
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
85,171
|
|
83,820
|
|
|
|
|
Diluted
|
|
86,072
|
|
84,424
|
|
|
|
|
____________________
|
N/M = Not
meaningful
|
Hagerty,
Inc.
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
|
|
|
June 30,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
ASSETS
|
|
in thousands (except
share amounts)
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
120,936
|
|
$
108,326
|
Restricted cash and
cash equivalents
|
|
194,586
|
|
615,950
|
Investments
|
|
65,444
|
|
10,946
|
Accounts
receivable
|
|
88,365
|
|
71,530
|
Premiums
receivable
|
|
221,788
|
|
137,525
|
Commissions
receivable
|
|
17,719
|
|
79,115
|
Notes
receivable
|
|
60,285
|
|
35,896
|
Deferred acquisition
costs, net
|
|
159,307
|
|
141,637
|
Other current
assets
|
|
84,371
|
|
49,293
|
Total current
assets
|
|
1,012,801
|
|
1,250,218
|
Investments
|
|
404,799
|
|
5,526
|
Notes
receivable
|
|
1,291
|
|
17,018
|
Property and equipment,
net
|
|
19,899
|
|
20,764
|
Lease right-of-use
assets
|
|
47,219
|
|
50,515
|
Intangible assets,
net
|
|
82,838
|
|
91,924
|
Goodwill
|
|
114,165
|
|
114,214
|
Other long-term
assets
|
|
46,619
|
|
38,033
|
TOTAL ASSETS
|
|
$
1,729,631
|
|
$
1,588,212
|
LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts payable,
accrued expenses and other current liabilities
|
|
$
76,509
|
|
$
87,175
|
Losses payable and
provision for unpaid losses and loss adjustment expenses
|
|
217,545
|
|
198,508
|
Commissions
payable
|
|
101,100
|
|
108,739
|
Due to
insurers
|
|
139,099
|
|
79,815
|
Advanced
premiums
|
|
36,839
|
|
20,471
|
Unearned
premiums
|
|
362,509
|
|
317,275
|
Contract
liabilities
|
|
36,614
|
|
30,316
|
Total current
liabilities
|
|
970,215
|
|
842,299
|
Long-term lease
liabilities
|
|
46,689
|
|
50,459
|
Long-term debt,
net
|
|
98,029
|
|
130,680
|
Warrant
liabilities
|
|
42,099
|
|
34,018
|
Deferred tax
liability
|
|
17,997
|
|
15,937
|
Contract
liabilities
|
|
16,335
|
|
17,335
|
Other long-term
liabilities
|
|
2,961
|
|
4,139
|
TOTAL
LIABILITIES
|
|
1,194,325
|
|
1,094,867
|
Commitments and
Contingencies
|
|
—
|
|
—
|
TEMPORARY EQUITY
1
|
|
|
|
|
Preferred stock,
$0.0001 par value (20,000,000 shares authorized, 8,483,561 Series A
Convertible Preferred
Stock issued and outstanding as of June 30, 2024 and
December 31, 2023)
|
80,913
|
|
82,836
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
Class A Common Stock,
$0.0001 par value (500,000,000 shares authorized, 85,703,286 and
84,588,536 issued
and outstanding as of June 30, 2024 and December 31,
2023, respectively)
|
8
|
|
8
|
Class V Common Stock,
$0.0001 par value (300,000,000 authorized, 251,033,906 shares
issued and outstanding
as of June 30, 2024 and December 31, 2023)
|
25
|
|
25
|
Additional paid-in
capital
|
|
555,040
|
|
561,754
|
Accumulated earnings
(deficit)
|
|
(459,968)
|
|
(468,995)
|
Accumulated other
comprehensive income (loss)
|
|
(667)
|
|
(88)
|
Total stockholders'
equity
|
|
94,438
|
|
92,704
|
Non-controlling
interest
|
|
359,955
|
|
317,805
|
Total
equity
|
|
454,393
|
|
410,509
|
TOTAL LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
$
1,729,631
|
|
$
1,588,212
|
____________________
|
1
|
The Series A
Convertible Preferred Stock is recorded within Temporary Equity
because it has equity conversion and cash redemption
features.
|
Hagerty,
Inc.
|
Condensed
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
Six months ended June
30,
|
|
2024
|
|
2023
|
|
|
|
|
OPERATING
ACTIVITIES:
|
in
thousands
|
Net income
|
$
50,856
|
|
$
514
|
Adjustments to
reconcile net income to net cash from operating
activities:
|
|
|
|
Change in fair value of
warrant liabilities
|
8,081
|
|
2,269
|
Depreciation and
amortization
|
20,574
|
|
24,140
|
Provision for deferred
taxes
|
1,984
|
|
3,480
|
Share-based
compensation expense
|
8,926
|
|
8,222
|
Non-cash lease
expense
|
4,038
|
|
6,300
|
Other
|
(5)
|
|
3,433
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts, premiums and
commission receivable
|
(39,306)
|
|
(93,549)
|
Deferred acquisition
costs, net
|
(17,670)
|
|
(32,756)
|
Losses payable and
provision for unpaid losses and loss adjustment expenses
|
19,037
|
|
4,876
|
Commissions
payable
|
(7,639)
|
|
24,664
|
Due to
insurers
|
59,470
|
|
60,174
|
Advanced
premiums
|
16,399
|
|
17,043
|
Unearned
premiums
|
45,234
|
|
68,123
|
Operating lease
liabilities
|
(4,531)
|
|
(5,960)
|
Other assets and
liabilities, net
|
(43,193)
|
|
(20,416)
|
Net Cash Provided by
Operating Activities
|
122,255
|
|
70,557
|
INVESTING
ACTIVITIES:
|
|
|
|
Capital
expenditures
|
(11,936)
|
|
(16,251)
|
Acquisitions, net of
cash acquired
|
(3,843)
|
|
(7,084)
|
Issuance of notes
receivable
|
(32,136)
|
|
(11,015)
|
Collection of notes
receivable
|
19,354
|
|
6,235
|
Purchases of fixed
maturity securities
|
(455,766)
|
|
(6,172)
|
Proceeds from sales of
fixed maturity securities
|
7,570
|
|
—
|
Proceeds from
maturities of fixed maturity securities
|
5,596
|
|
2,964
|
Purchases of equity
securities
|
(9,407)
|
|
—
|
Other investing
activities
|
631
|
|
22
|
Net Cash Used in
Investing Activities
|
(479,937)
|
|
(31,301)
|
FINANCING
ACTIVITIES:
|
|
|
|
Payments on long-term
debt
|
(60,757)
|
|
(99,250)
|
Proceeds from long-term
debt, net of issuance costs
|
25,482
|
|
71,590
|
Proceeds from issuance
of Series A Preferred Stock, net of issuance costs
|
—
|
|
79,159
|
Contribution from
non-controlling interest
|
—
|
|
600
|
Distributions paid to
non-controlling interest unit holders
|
(5,320)
|
|
—
|
Payment of Series A
Preferred Stock dividends
|
(5,600)
|
|
—
|
Funding of employee tax
obligations upon vesting of share-based payments
|
(4,588)
|
|
—
|
Proceeds from issuance
of Class A Common Stock under employee stock purchase
plan
|
—
|
|
906
|
Net Cash Provided by
(Used in) Financing Activities
|
(50,783)
|
|
53,005
|
Effect of exchange rate
changes on cash and cash equivalents and restricted cash and cash
equivalents
|
(289)
|
|
909
|
|
|
|
|
Change in cash and cash
equivalents and restricted cash and cash equivalents
|
(408,754)
|
|
93,170
|
Beginning cash and cash
equivalents and restricted cash and cash equivalents
|
724,276
|
|
539,191
|
Ending cash and cash
equivalents and restricted cash and cash equivalents
|
$
315,522
|
|
$
632,361
|
Hagerty, Inc.
Key Performance
Indicators and Certain Non-GAAP Financial Measures
Key Performance Indicators
The tables below present a summary of our Key Performance
Indicators, which include important operational metrics, as well as
certain accounting principles generally accepted in the United States of America ("GAAP") and
non-GAAP financial measures as of and for the periods presented. We
use these Key Performance Indicators to evaluate our business,
measure our performance, identify trends against planned
initiatives, prepare financial projections, and make strategic
decisions. We believe these Key Performance Indicators are useful
in evaluating our performance when read together with our Condensed
Consolidated Financial Statements prepared in accordance with
GAAP.
|
Three months
ended
June 30,
|
|
Six months ended
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operational
Metrics
|
|
|
|
|
|
|
|
Total Written Premium
(in thousands)
|
$
321,173
|
|
$
275,895
|
|
$
539,459
|
|
$
458,745
|
Loss Ratio
|
41.1 %
|
|
42.0 %
|
|
41.1 %
|
|
41.7 %
|
New Business Count
— Insurance
|
89,049
|
|
80,140
|
|
148,335
|
|
131,902
|
|
|
|
|
|
|
|
|
GAAP
Measures
|
|
|
|
|
|
|
|
Total Revenue (in
thousands)
|
$
313,225
|
|
$
261,244
|
|
$
584,933
|
|
$
479,596
|
Operating Income
(in thousands)
|
$
38,067
|
|
$
17,253
|
|
$
50,291
|
|
$
764
|
Net Income (in
thousands)
|
$
42,657
|
|
$
15,539
|
|
$
50,856
|
|
$
514
|
Basic Earnings Per
Share
|
$
0.09
|
|
$
0.03
|
|
$
0.06
|
|
$
—
|
Diluted Earnings Per
Share
|
$
0.09
|
|
$
0.03
|
|
$
0.06
|
|
$
—
|
|
|
|
|
|
|
|
|
Non-GAAP Financial
Measures
|
|
|
|
|
|
|
|
Adjusted EBITDA (in
thousands)
|
$
53,113
|
|
$
34,367
|
|
$
80,440
|
|
$
41,072
|
Adjusted Earnings Per
Share
|
$
0.12
|
|
$
0.05
|
|
$
0.16
|
|
$
0.01
|
|
|
June 30,
|
|
December 31,
|
|
2024
|
|
2023
|
Operational
Metrics
|
|
|
|
Policies in
Force
|
1,468,612
|
|
1,401,037
|
Policies in Force
Retention
|
88.7 %
|
|
88.7 %
|
Vehicles in
Force
|
2,510,566
|
|
2,378,883
|
HDC Paid Member
Count
|
853,564
|
|
815,007
|
Net Promoter Score
(NPS)
|
82
|
|
82
|
Non-GAAP Financial Measures
Adjusted EBITDA
We define Adjusted EBITDA as consolidated Net income, excluding
interest and other income (expense), income tax expense, and
depreciation and amortization, further adjusted to exclude (i)
changes in the fair value of our warrant liabilities; (ii)
share-based compensation expense; and when applicable, (iii)
restructuring, impairment and related charges, net; (iv) gains,
losses and impairments related to divestitures; and (v) certain
other unusual items.
We present Adjusted EBITDA because we consider it to be an
important supplemental measure of our performance and believe it is
frequently used by securities analysts, investors, and other
interested parties in the evaluation of companies in our industry.
Management uses Adjusted EBITDA as a measure of the operating
performance of our business on a consistent basis, as it removes
the impact of items not directly resulting from our core
operations.
By providing this non-GAAP financial measure, together with a
reconciliation to Net income, which is the most comparable GAAP
measure, we believe we are enhancing investors' understanding of
our business and our results of operations, as well as assisting
investors in evaluating how well we are executing our strategic
initiatives. However, Adjusted EBITDA has limitations as an
analytical tool, and should not be considered in isolation, or as
an alternative to, or a substitute for Net income or other
financial statement data presented in our Condensed Consolidated
Financial Statements as indicators of financial
performance.Hagerty's Our definition of Adjusted EBITDA may be
different than similarly titled measures used by other companies in
our industry, which could reduce the usefulness of this non-GAAP
financial measure when comparing our performance to that of other
companies.
The following table reconciles Adjusted EBITDA to the most
directly comparable GAAP measure, which is Net income:
|
|
Three months
ended
June 30,
|
|
Six months ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
in
thousands
|
Net income
|
$
42,657
|
|
$
15,539
|
|
$
50,856
|
|
$
514
|
Interest and other
(income) expense 1
|
(12,342)
|
|
(3,770)
|
|
(19,586)
|
|
(9,417)
|
Income tax
expense
|
5,811
|
|
3,730
|
|
10,940
|
|
7,398
|
Depreciation and
amortization
|
10,014
|
|
10,397
|
|
20,574
|
|
24,140
|
EBITDA
|
46,140
|
|
25,896
|
|
62,784
|
|
22,635
|
Restructuring,
impairment and related charges, net
|
—
|
|
2,849
|
|
—
|
|
8,384
|
Change in fair value of
warrant liabilities
|
1,941
|
|
1,754
|
|
8,081
|
|
2,269
|
Share-based
compensation expense
|
4,383
|
|
4,018
|
|
8,926
|
|
7,934
|
Gain related to
divestiture
|
(87)
|
|
—
|
|
(87)
|
|
—
|
Other unusual items
2
|
736
|
|
(150)
|
|
736
|
|
(150)
|
Adjusted
EBITDA
|
$
53,113
|
|
$
34,367
|
|
$
80,440
|
|
$
41,072
|
____________________
|
1
|
Excludes interest
expense related to the BAC Credit Facility, which is recorded
within "Sales expense" on the Condensed Consolidated Statements of
Operations.
|
2
|
Other unusual items
includes $0.7 million of professional fees associated with the
exchange offer related to our warrants for the three and six months
ended June 30, 2024 and a net legal settlement recovery for the
three and six months ended June 30, 2023.
|
The following table reconciles Adjusted EBITDA for the year
ended December 31, 2024 Outlook to the most directly
comparable GAAP measure, which is Net income:
|
|
2024 Low
|
|
2024 High
|
|
|
|
|
|
|
|
in
thousands
|
Net income
|
$
76,000
|
|
$
84,000
|
Interest and other
(income) expense 1
|
(30,000)
|
|
(30,000)
|
Income tax
expense
|
20,000
|
|
22,000
|
Depreciation and
amortization
|
46,000
|
|
46,000
|
Change in fair value
of warrant liabilities
|
—
|
|
—
|
Share-based
compensation expense
|
18,000
|
|
18,000
|
Adjusted
EBITDA
|
$
130,000
|
|
$
140,000
|
____________________
|
1
|
Excludes interest
expense related to the BAC Credit Facility, which is recorded
within "Sales expense" on the Condensed Consolidated Statements of
Operations.
|
Adjusted EPS
We define Adjusted Earnings Per Share ("Adjusted EPS") as
consolidated Net income, less changes in the fair value of our
warrant liabilities, divided by our outstanding and total
potentially dilutive securities, which includes (i) the weighted
average issued and outstanding shares of Class A Common Stock; (ii)
all issued and outstanding non-controlling interest units of
THG; (iii) all issued and outstanding shares of our Series A
Convertible Preferred Stock on an as-converted basis; (iv) all
unissued share-based compensation awards; and (v) all unexercised
warrants.
The most directly comparable GAAP measure to Adjusted EPS is
basic earnings per share ("Basic EPS"), which is calculated as Net
income available to Class A Common Stockholders divided by the
weighted average number of Class A Common Stock shares outstanding
during the period.
We present Adjusted EPS because we consider it to be an
important supplemental measure of our operating performance and
believe it is used by securities analysts, investors and other
interested parties in evaluating the consolidated performance of
other companies in our industry. We also believe that Adjusted EPS,
which compares our consolidated Net income with our outstanding and
potentially dilutive shares, provides useful information to
investors regarding our performance on a fully consolidated
basis.
Management uses Adjusted EPS:
- as a measurement of operating performance of our business on a
fully consolidated basis;
- to evaluate the performance and effectiveness of our
operational strategies; and
- as a preferred predictor of core operating performance,
comparisons to prior periods and competitive positioning.
We caution investors that Adjusted EPS is not a recognized
measure under GAAP and should not be considered in isolation or as
a substitute for, or superior to, the financial information
prepared and presented in accordance with GAAP, including Basic
EPS, and that Adjusted EPS, as we define it, may be defined or
calculated differently by other companies. In addition, Adjusted
EPS has limitations as an analytical tool and should not be
considered as a measure of profit or loss per share.
The following table reconciles Adjusted EPS to the most directly
comparable GAAP measure, which is Basic EPS:
|
|
Three months
ended
June 30,
|
|
Six months
ended
June 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
in thousands (except
per share amounts)
|
Numerator:
|
|
|
|
|
|
|
|
Net income available
to Class A Common Stockholders 1
|
$
7,912
|
|
$
2,388
|
|
$
4,955
|
|
$
305
|
Accretion of Series A
Convertible Preferred Stock
|
1,839
|
|
—
|
|
3,677
|
|
—
|
Undistributed earnings
allocated to Series A Convertible
Preferred Stock
|
627
|
|
17
|
|
395
|
|
1
|
Net income
attributable to non-controlling interest
|
32,279
|
|
13,134
|
|
41,829
|
|
208
|
Consolidated net
income
|
42,657
|
|
15,539
|
|
50,856
|
|
514
|
Change in fair value
of warrant liabilities
|
1,941
|
|
1,754
|
|
8,081
|
|
2,269
|
Adjusted consolidated
net income 2
|
$
44,598
|
|
$
17,293
|
|
$
58,937
|
|
$
2,783
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock
outstanding — basic 1
|
85,687
|
|
84,371
|
|
85,171
|
|
83,820
|
Total potentially
dilutive securities outstanding:
|
|
|
|
|
|
|
|
Non-controlling
interest units
|
255,368
|
|
255,499
|
|
255,368
|
|
255,499
|
Series A Convertible
Preferred Stock, on an as-converted
basis
|
6,785
|
|
6,785
|
|
6,785
|
|
6,785
|
Total unissued
share-based compensation awards
|
8,228
|
|
7,022
|
|
8,228
|
|
7,022
|
Total warrants
outstanding 3
|
3,876
|
|
19,484
|
|
3,876
|
|
19,484
|
Potentially dilutive
shares outstanding
|
274,257
|
|
288,790
|
|
274,257
|
|
288,790
|
Fully dilutive shares
outstanding 2
|
359,944
|
|
373,161
|
|
359,428
|
|
372,610
|
|
|
|
|
|
|
|
|
|
Basic EPS
1
|
$
0.09
|
|
$
0.03
|
|
$
0.06
|
|
$
—
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
2
|
$
0.12
|
|
$
0.05
|
|
$
0.16
|
|
$
0.01
|
____________________
|
1
|
Numerator and
Denominator of the GAAP measure Basic EPS.
|
2
|
Numerator and
Denominator of the non-GAAP measure Adjusted EPS.
|
3
|
For the three and six
months ended June 30, 2024, the dilutive impact of the outstanding
warrants included in the calculation of Adjusted EPS represents the
number of Class A Common Stock shares issued in relation to the
warrant exchange transaction that closed in July 2024.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/hagerty-reports-second-quarter-2024-results-302214919.html
SOURCE Hagerty