EX-99.1 2 hci-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

 

img19850711_0.jpg 

 

HCI Group Reports Third Quarter 2022 Results

 

Claims from Hurricane Ian Remain Consistent with Prior Disclosure

Gross Premiums Earned Grew 21% Over Last Year

Third Quarter Loss Ratio Declined to 41.4% Excluding Ian

 

Tampa, Fla. – November 8, 2022 – HCI Group, Inc. (NYSE:HCI), a holding company with operations in homeowners insurance, information technology services, real estate, and reinsurance, reported a net loss of $51.5 million, or $5.66 loss per share, in the third quarter of 2022 compared with net loss of $4.9 million, or $0.72 loss per share, in the third quarter of 2021. Adjusted net loss (a non-GAAP measure which excludes net unrealized gains or losses on equity securities) was $51.2 million, or $5.62 loss per share, in the third quarter of 2022 compared with adjusted net loss of $3.5 million, or $0.64 loss per share, in the third quarter of 2021. 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”).

 

Management Commentary

“Our deepest sympathies go out to those who have been impacted by Hurricane Ian,” said HCI Group Chairman and Chief Executive Officer Paresh Patel. “We responded swiftly to the storm, marshaling the resources of our entire organization. Our execution highlights the investments we’ve made in technology and our ability to deliver on our commitment to policyholders.”

 

“Claims from Ian remain consistent with views we disclosed in October. We have adequate reinsurance to cover Ian claims and liquidity to support our business and growth plans. Excluding Ian, our insurance divisions produced solid results this quarter as gross premiums grew more than 20% and our gross loss ratio improved to 41.4%, a decline of 6.5 points from second quarter 2022. Ian underscores the value of homeowners insurance and the importance of a healthy insurance industry.”

 

Third Quarter 2022 Commentary

Consolidated gross written premiums of $191.2 million increased from $174.3 million in the third quarter of 2021. Homeowners Choice gross written premiums of $119.4 million increased from $118.3 million. TypTap Insurance Company gross written premiums grew to $71.8 million from $56.0 million.

 

Consolidated gross premiums earned of $181.7 million increased 21.3% from $149.8 million in the third quarter of 2021. Homeowners Choice gross premiums earned grew to $99.0 million from $98.3 million, and TypTap gross premiums earned grew to $82.7 million from $51.5 million.

 

Premiums ceded for reinsurance of $74.7 million increased from $55.6 million in the third quarter of 2021 primarily due to the growth of both Homeowners Choice and TypTap and a $12.6 million adjustment to reduce benefits under a multi-year reinsurance contract with retrospective provisions as a result of Hurricane Ian. Ceded premiums represented 41.1% and 37.1% of gross premiums earned in the third quarters of 2022 and 2021, respectively.

 

Net investment income of $18.5 million increased from $2.5 million in the third quarter of 2021. The increase was due to a net gain of $13.4 million on the sale of a portion of one of the properties in our Greenleaf portfolio as well as an increase in interest income from available-for-sale fixed maturity securities.

 

Losses and loss adjustment expenses of $139.8 million increased from $62.7 million in the same period of 2021. The increase in losses and loss adjustment expenses was primarily due to Hurricane Ian. Excluding the impact of Hurricane Ian, losses and loss adjustment expenses were $75.2 million, or 41.4% of gross premiums earned, in the third quarter of 2022 down from $86.8 million, or 47.9% of gross premiums earned, in the second quarter of 2022.

 

Policy acquisition and other underwriting expenses of $24.7 million increased from $23.3 million in the same quarter of 2021 but declined from 15.6% of gross premiums earned to 13.6% reflecting lower commission rates at TypTap.

 

1


 

General and administrative personnel expenses of $15.8 million increased from $11.5 million for the third quarter of 2021 due to an increase in personnel and related expenses in connection with the growth of the business including higher stock-based compensation.

 

Year-to-Date 2022 Results

For the nine months ended September 30, 2022, the company reported a net loss of $57.3 million, or $6.26 loss per share, compared with net income of $5.8 million, or $0.22 diluted earnings per share, for the nine months ended September 30, 2021. Adjusted net loss (a non-GAAP measure which excludes net unrealized gains or losses on equity securities) for the nine-month period was $49.1 million, or $5.42 loss per share compared with adjusted net income of $6.3 million, or $0.15 diluted earnings per share, in the same period of 2021. An explanation of this non-GAAP financial measure and reconciliations to the applicable GAAP numbers accompany this press release.

 

Consolidated gross written premiums of $554.6 million increased 14.3% from $485.1 million in the nine months ended September 30, 2021. Homeowners Choice gross written premiums were $323.7 million compared with $323.5 million. TypTap Insurance Company gross written premiums grew to $230.9 million from $161.6 million. The increase was primarily due to the UPC quota share arrangements and organic growth.

 

Consolidated gross premiums earned of $541.8 million increased 28.9% from $420.2 million in the nine months ended September 30, 2021. Homeowners Choice gross premiums earned grew to $331.0 million from $300.8 million, and TypTap gross premiums earned grew to $210.8 million from $119.4 million.

 

Premiums ceded for reinsurance of $184.1 million increased from $145.1 million in the first nine months of 2021 primarily due to the growth of both Homeowners Choice and TypTap and a $12.6 million adjustment to reduce benefits under a multi-year reinsurance contract with retrospective provisions as a result of Hurricane Ian. Ceded premiums declined as a percentage of gross premiums earned from 34.5% to 34.0% in the first nine months of 2022.

 

Net investment income of $25.1 million increased from $9.7 million in the nine months ended September 30, 2021. The increase was due to a net gain of $13.4 million on the sale of a portion of one of the properties in our Greenleaf portfolio as well as an increase in interest income from available-for-sale fixed maturity securities.

 

Net realized and unrealized investment losses were $9.4 million compared with net realized and unrealized investment gains of $4.3 million in the nine months ended September 30, 2021. The decrease was attributable to an overall decline in the market for equity securities compared with the nine months ended September 30, 2021.

 

Losses and loss adjustment expenses of $299.3 million increased from $164.3 million in the nine months ended September 30, 2021. The increase in losses and loss adjustment expenses was due to Hurricane Ian, TypTap’s growing premium base, policies assumed or renewed from United Property & Casualty Insurance Company as well as prior year loss development.

 

Policy acquisition and other underwriting expenses of $80.9 million increased from $69.6 million in the nine months ended September 30, 2021 but declined from 16.6% of gross premiums earned to 14.9% reflecting lower commission rates at TypTap.

 

General and administrative personnel expenses of $45.2 million increased from $31.7 million in the nine months ended September 30, 2021 due to an increase in personnel and related expenses in connection with the growth of the business including higher stock-based compensation.

 

Conference Call

HCI Group will hold a conference call later today, November 8, 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 4:45 p.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: (877) 545-0523

Listen-only international number: (973) 528-0016

Entry Code: 135686

 

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.

 

2


 

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 November 8, 2023.

 

Toll-free replay number: (877) 481-4010

International replay number: (919) 882-2331

Replay ID: 46792

 

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.

 

Company Contact:

Simon Rosenberg

Investor Relations

HCI Group, Inc.

Tel (813) 405-5261

srosenberg@hcigroup.com

 

Investor Relations Contact:

Matt Glover

Gateway Group, Inc.

Tel (949) 574-3860

HCI@gatewayir.com

 

 

- Tables to follow -

 

3


 

HCI GROUP, INC. AND SUBSIDIARIES

Selected Financial Metrics

(Dollar amounts in thousands, except per share amounts)

 

 

 

Q3 2022

 

 

Q2 2022

 

 

Q1 2022

 

 

FY 2021

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

Insurance Operations

 

 

 

 

 

 

 

 

 

 

 

 

Gross Written Premiums:

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners Choice

 

$

119,400

 

 

$

113,139

 

 

$

91,141

 

 

$

426,910

 

TypTap Insurance Company

 

 

71,781

 

 

 

73,013

 

 

 

86,153

 

 

 

247,479

 

Total Gross Written Premiums

 

 

191,181

 

 

 

186,152

 

 

 

177,294

 

 

 

674,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Premiums Earned:

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners Choice

 

 

98,985

 

 

 

113,681

 

 

 

118,303

 

 

 

401,137

 

TypTap Insurance Company

 

 

82,728

 

 

 

67,443

 

 

 

60,622

 

 

 

175,907

 

Total Gross Premiums Earned

 

 

181,713

 

 

 

181,124

 

 

 

178,925

 

 

 

577,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Premiums Earned Loss Ratio

 

 

76.9

%

 

 

47.9

%

 

 

40.6

%

 

 

39.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Metrics

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Diluted EPS

 

$

(5.66

)

 

$

(1.04

)

 

$

0.09

 

 

$

0.21

 

Non-GAAP Adjusted Diluted EPS

 

$

(5.62

)

 

$

(0.71

)

 

$

0.34

 

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share

 

$

0.40

 

 

$

0.40

 

 

$

0.40

 

 

$

1.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share at the end of period

 

$

19.52

 

 

$

26.39

 

 

$

31.66

 

 

$

31.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at the end of period

 

 

8,926,845

 

 

 

9,047,972

 

 

 

10,125,927

 

 

 

10,131,399

 

 

4


 

HCI GROUP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(Dollar amounts in thousands)

 

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

Fixed-maturity securities, available for sale, at fair value (amortized cost: $371,877 and $41,953, respectively and allowance for credit losses: $0 and $0, respectively)

 

$

360,639

 

 

$

42,583

 

Equity securities, at fair value (cost: $36,639 and $46,276, respectively)

 

 

33,946

 

 

 

51,740

 

Limited partnership investments

 

 

25,405

 

 

 

28,133

 

Investment in unconsolidated joint venture, at equity

 

 

18

 

 

 

363

 

Real estate investments

 

 

71,500

 

 

 

73,896

 

Total investments

 

 

491,508

 

 

 

196,715

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

355,699

 

 

 

628,943

 

Restricted cash

 

 

2,900

 

 

 

2,400

 

Accrued interest and dividends receivable

 

 

2,032

 

 

 

353

 

Income taxes receivable

 

 

8,134

 

 

 

4,084

 

Premiums receivable, net (allowance: $4,573 and $1,750, respectively)

 

 

51,762

 

 

 

68,157

 

Prepaid reinsurance premiums

 

 

104,539

 

 

 

26,355

 

Reinsurance recoverable, net of allowance for credit losses:

 

 

 

 

 

 

Paid losses and loss adjustment expenses (allowance: $0 and $0, respectively)

 

 

14,592

 

 

 

11,985

 

Unpaid losses and loss adjustment expenses (allowance: $451 and $90, respectively)

 

 

938,404

 

 

 

64,665

 

Deferred policy acquisition costs

 

 

48,258

 

 

 

57,695

 

Property and equipment, net

 

 

17,749

 

 

 

14,232

 

Right-of-use-assets - operating leases

 

 

1,597

 

 

 

2,204

 

Intangible assets, net

 

 

13,651

 

 

 

10,636

 

Funds withheld for assumed business

 

 

67,313

 

 

 

73,716

 

Other assets

 

 

26,605

 

 

 

14,717

 

 

 

 

 

 

 

 

Total assets

 

$

2,144,743

 

 

$

1,176,857

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

Losses and loss adjustment expenses

 

$

1,201,842

 

 

$

237,165

 

Unearned premiums

 

 

379,609

 

 

 

366,744

 

Advance premiums

 

 

28,672

 

 

 

13,771

 

Reinsurance payable on paid losses and loss adjustment expenses

 

 

3,046

 

 

 

4,017

 

Ceded reinsurance premiums payable

 

 

 

 

 

19,318

 

Accrued expenses

 

 

18,788

 

 

 

15,453

 

Deferred income taxes, net

 

 

1,705

 

 

 

11,739

 

Revolving credit facility

 

 

 

 

 

15,000

 

Long-term debt

 

 

211,667

 

 

 

45,504

 

Lease liabilities - operating leases

 

 

1,539

 

 

 

2,203

 

Other liabilities

 

 

33,453

 

 

 

31,485

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,880,321

 

 

 

762,399

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

91,248

 

 

 

89,955

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common stock, (no par value, 40,000,000 shares authorized, 8,926,845 and 10,131,399
shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively)

 

 

 

 

 

 

Additional paid-in capital

 

 

9,969

 

 

 

76,077

 

Retained income

 

 

175,056

 

 

 

246,790

 

Accumulated other comprehensive (loss) income, net of taxes

 

 

(10,795

)

 

 

498

 

Total stockholders' equity

 

 

174,230

 

 

 

323,365

 

Noncontrolling interests

 

 

(1,056

)

 

 

1,138

 

Total equity

 

 

173,174

 

 

 

324,503

 

 

 

 

 

 

 

 

Total liabilities, redeemable noncontrolling interest, and equity

 

$

2,144,743

 

 

$

1,176,857

 

 

5


 

HCI GROUP, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

(Dollar amounts in thousands, except per share amounts)

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross premiums earned

 

$

181,713

 

 

$

149,809

 

 

$

541,762

 

 

$

420,191

 

Premiums ceded

 

 

(74,741

)

 

 

(55,577

)

 

 

(184,108

)

 

 

(145,112

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net premiums earned

 

 

106,972

 

 

 

94,232

 

 

 

357,654

 

 

 

275,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

 

18,530

 

 

 

2,520

 

 

 

25,082

 

 

 

9,749

 

Net realized investment (losses) gains

 

 

(884

)

 

 

1,232

 

 

 

(1,204

)

 

 

4,952

 

Net unrealized investment losses

 

 

(347

)

 

 

(1,869

)

 

 

(8,157

)

 

 

(649

)

Policy fee income

 

 

1,071

 

 

 

1,000

 

 

 

3,180

 

 

 

2,962

 

Other

 

 

1,312

 

 

 

2,102

 

 

 

3,065

 

 

 

3,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

126,654

 

 

 

99,217

 

 

 

379,620

 

 

 

295,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and loss adjustment expenses

 

 

139,794

 

 

 

62,664

 

 

 

299,328

 

 

 

164,332

 

Policy acquisition and other underwriting expenses

 

 

24,678

 

 

 

23,340

 

 

 

80,949

 

 

 

69,574

 

General and administrative personnel expenses

 

 

15,848

 

 

 

11,537

 

 

 

45,183

 

 

 

31,733

 

Interest expense

 

 

2,813

 

 

 

1,664

 

 

 

4,929

 

 

 

5,743

 

Debt conversion expense

 

 

 

 

 

1,273

 

 

 

 

 

 

1,273

 

Other operating expenses

 

 

7,123

 

 

 

5,243

 

 

 

20,392

 

 

 

14,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

 

190,256

 

 

 

105,721

 

 

 

450,781

 

 

 

286,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

 

(63,602

)

 

 

(6,504

)

 

 

(71,161

)

 

 

8,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (benefit) expense

 

 

(12,099

)

 

 

(1,636

)

 

 

(13,907

)

 

 

2,888

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(51,503

)

 

$

(4,868

)

 

$

(57,254

)

 

$

5,807

 

Net income attributable to redeemable noncontrolling interest

 

 

(2,285

)

 

 

(2,202

)

 

 

(6,801

)

 

 

(5,175

)

Net loss attributable to noncontrolling interests

 

 

2,829

 

 

 

833

 

 

 

4,018

 

 

 

1,196

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income after noncontrolling interests

 

$

(50,959

)

 

$

(6,237

)

 

$

(60,037

)

 

$

1,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic (loss) earnings per share

 

$

(5.66

)

 

$

(0.72

)

 

$

(6.26

)

 

$

0.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted (loss) earnings per share

 

$

(5.66

)

 

$

(0.72

)

 

$

(6.26

)

 

$

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share

 

$

0.40

 

 

$

0.40

 

 

$

1.20

 

 

$

1.20

 

 

6


 

HCI GROUP, INC. AND SUBSIDIARIES

(Amounts in thousands, except per share amounts)

 

A summary of the numerator and denominator of basic and diluted earnings (loss) per common share calculated in accordance with GAAP is presented below.

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

GAAP

 

September 30, 2022

 

 

September 30, 2022

 

 

 

Loss

 

 

Shares (a)

 

 

Per Share

 

 

Loss

 

 

Shares (a)

 

 

Per Share

 

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

Net loss

 

$

(51,503

)

 

 

 

 

 

 

 

$

(57,254

)

 

 

 

 

 

 

Less: Net income attributable to redeemable noncontrolling interest

 

 

(2,285

)

 

 

 

 

 

 

 

 

(6,801

)

 

 

 

 

 

 

Less: TypTap Group's net loss attributable to non-HCI common stockholders and TypTap Group's participating securities

 

 

2,829

 

 

 

 

 

 

 

 

 

4,018

 

 

 

 

 

 

 

Net loss attributable to HCI

 

 

(50,959

)

 

 

 

 

 

 

 

 

(60,037

)

 

 

 

 

 

 

Less: Loss attributable to participating securities

 

 

3,289

 

 

 

 

 

 

 

 

 

3,855

 

 

 

 

 

 

 

Basic Loss Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss allocated to common stockholders

 

 

(47,670

)

 

 

8,427

 

 

$

(5.66

)

 

 

(56,182

)

 

 

8,972

 

 

$

(6.26

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Dilutive Securities:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Loss Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss available to common stockholders and assumed conversions

 

$

(47,670

)

 

 

8,427

 

 

$

(5.66

)

 

$

(56,182

)

 

 

8,972

 

 

$

(6.26

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Shares in thousands.

 

* For the three and nine months ended September 30, 2022, convertible senior notes, 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) 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 (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 to Non-GAAP Adjusted Net (Loss) Income

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30, 2022

 

September 30, 2022

GAAP Net loss

 

 

 

 

$

(51,503

)

 

 

 

 

 

 

$

(57,254

)

 

 

Net unrealized investment losses

 

$

347

 

 

 

 

 

 

 

$

8,157

 

 

 

 

 

 

Less: Tax effect at 0%*

 

$

-

 

 

 

 

 

 

 

$

-

 

 

 

 

 

 

Net adjustment to Net loss

 

 

 

 

$

347

 

 

 

 

 

 

 

$

8,157

 

 

 

Non-GAAP Adjusted Net loss

 

 

 

 

$

(51,156

)

 

 

 

 

 

 

$

(49,097

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*A valuation allowance was established at September 30, 2022 for the deferred tax benefits related to the 2022 pre-tax loss due to the impacts of Hurricane Ian. Consequently, there is no tax effect for net unrealized losses.

 

7


 

HCI GROUP, INC. AND SUBSIDIARIES

(Amounts in thousands, except per share amounts)

 

A summary of the numerator and denominator of the basic and diluted earnings (loss) per common share calculated with the Non-GAAP financial measure Adjusted net income (loss) is presented below.

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

Non-GAAP

 

September 30, 2022

 

 

September 30, 2022

 

 

 

Loss

 

 

Shares (a)

 

 

Per Share

 

 

Loss

 

 

Shares (a)

 

 

Per Share

 

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

Adjusted net loss (non-GAAP)

 

$

(51,156

)

 

 

 

 

 

 

 

$

(49,097

)

 

 

 

 

 

 

Less: Net income attributable to redeemable noncontrolling interest

 

 

(2,285

)

 

 

 

 

 

 

 

 

(6,801

)

 

 

 

 

 

 

Less: TypTap Group's net loss attributable to non-HCI common stockholders and TypTap Group's participating securities

 

 

2,812

 

 

 

 

 

 

 

 

 

3,967

 

 

 

 

 

 

 

Net loss attributable to HCI

 

 

(50,629

)

 

 

 

 

 

 

 

 

(51,931

)

 

 

 

 

 

 

Less: Loss attributable to participating securities

 

 

3,267

 

 

 

 

 

 

 

 

 

3,337

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Loss Per Share before unrealized gains/losses on equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss allocated to common stockholders

 

 

(47,362

)

 

 

8,427

 

 

$

(5.62

)

 

 

(48,594

)

 

 

8,972

 

 

$

(5.42

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Dilutive Securities:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Loss Per Share before unrealized gains/losses on equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss available to common stockholders and assumed conversions

 

$

(47,362

)

 

$

8,427

 

 

$

(5.62

)

 

$

(48,594

)

 

$

8,972

 

 

$

(5.42

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Shares in thousands.

 

* For the three and nine months ended September 30, 2022, convertible senior notes, 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, 2022

 

September 30, 2022

GAAP diluted Loss Per Share

 

 

 

 

$

(5.66

)

 

 

 

 

 

 

$

(6.26

)

 

 

Net unrealized investment losses

 

$

0.04

 

 

 

 

 

 

 

$

0.84

 

 

 

 

 

 

Less: Tax effect at 0%*

 

$

-

 

 

 

 

 

 

 

$

-

 

 

 

 

 

 

Net adjustment to GAAP diluted EPS

 

 

 

 

$

0.04

 

 

 

 

 

 

 

$

0.84

 

 

 

Non-GAAP Adjusted diluted EPS

 

 

 

 

$

(5.62

)

 

 

 

 

 

 

$

(5.42

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*A valuation allowance was established at September 30, 2022 for the deferred tax benefits related to the 2022 pre-tax loss due to the impacts of Hurricane Ian. Consequently, there is no tax effect for net unrealized losses.

 

8