EX-99 2 hci-ex99_1.htm EX-99.1 EX-99

 

Exhibit 99.1

 

img19850711_0.jpg 

 

HCI Group Reports Fourth Quarter and Full Year 2022 Results

 

Florida Passes Historic Tort Reforms

Fourth Quarter Gross Loss Ratio Declined to 39.4%

 

Tampa, Fla. – March 9, 2023 – HCI Group, Inc. (NYSE:HCI), a holding company with operations in homeowners insurance, information technology services, real estate, and reinsurance, reported net income of $2.7 million, or $0.18 diluted earnings per share in the fourth quarter of 2022, compared with net income of $1.4 million, or $0.01 diluted earnings per share, in the fourth quarter of 2021.

 

Adjusted net income (a non-GAAP measure which excludes net unrealized gains or losses on equity securities) for the fourth quarter of 2022 was $1.6 million, or $0.06 diluted earnings per share, compared with adjusted net loss of $0.1 million, or $0.14 loss per share, in the fourth 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

“We were pleased to see further improvement in our underlying profitability this quarter,” said HCI Group Chairman and Chief Executive Officer Paresh Patel. “The bills passed by the Florida Legislature in 2022 squarely address the rising cost of litigation and social inflation in the Florida homeowners industry. We believe these reforms will support a healthier market for private insurance in Florida in the years to come.”

 

Fourth Quarter 2022 Commentary

Consolidated gross premiums earned of $183.0 million increased 16.6% from $156.9 million in the fourth quarter of 2021, reflecting higher average premium per policy.

 

Premiums ceded for reinsurance of $77.0 million increased from $54.6 million in the fourth quarter of 2021. Ceded premiums represented 42.1% and 34.8% of gross premiums earned in the fourth quarters of 2022 and 2021, respectively.

 

Net investment income of $7.4 million increased from $2.6 million in the fourth quarter of 2021 as the company repositioned the investment portfolio to take advantage of higher interest rates.

 

Losses and loss adjustment expenses of $72.1 million increased from $63.2 million in the same period of 2021. Losses and loss adjustment expenses as a percent of gross premiums earned declined to 39.4% from 40.3% in the fourth quarter of 2021.

 

Policy acquisition and other underwriting expenses of $24.0 million decreased from $24.2 million in the same quarter of 2021 and declined from 15.4% of gross premiums earned to 13.1%, reflecting a higher mix of renewal policies, lower commissions, and lower policy acquisition costs related to United Property and Casualty Insurance Company (UPC) policies.

 

General and administrative personnel expenses of $11.3 million decreased from $13.7 million for the fourth quarter of 2021 due primarily to a reduction in stock-based compensation and a decrease in employee and executive bonuses.

 

Full Year 2022 Results

For the year ended December 31, 2022, the company reported a net loss of $54.6 million, or $6.24 loss per share, compared with net income of $7.2 million, or $0.21 diluted earnings per share, for the year ended December 31, 2021.

 

Adjusted net loss (a non-GAAP measure which excludes net unrealized gains or losses on equity securities) for the twelve-month period was $47.5 million, or $5.48 loss per share compared with adjusted net income of $6.2 million, or $0.10 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.

 

1


 

Consolidated gross premiums earned of $724.7 million increased 25.6% from $577.0 million in the year ended December 31, 2021, reflecting higher average premium per policy.

 

Premiums ceded for reinsurance of $261.1 million increased from $199.7 million in the twelve months of 2021. The increase over last year also included an adjustment to reduce benefits under a multi-year reinsurance contract with retrospective provisions as a result of Hurricane Ian. Ceded premiums increased as a percentage of gross premiums earned from 34.6% to 36.0% in the twelve months of 2022.

 

Net investment income of $32.4 million increased from $12.3 million in the year ended December 31, 2021 as the company repositioned the investment portfolio to take advantage of higher interest rates. The increase also included a gain of $13.4 million on the sale of a portion of one of the properties in the Greenleaf portfolio.

 

Net realized and unrealized investment losses were $8.3 million compared with net realized and unrealized investment gains of $7.8 million in the year ended December 31, 2021. The decrease was due to an overall decline in the market for equity securities compared with the year ended December 31, 2021.

 

Losses and loss adjustment expenses of $371.5 million increased from $227.5 million in the year ended December 31, 2021. The increase in losses and loss adjustment expenses was due to Hurricane Ian, growth at TypTap, and policies assumed or renewed from UPC.

 

Policy acquisition and other underwriting expenses of $105.0 million increased from $93.7 million in the year ended December 31, 2021 but declined from 16.2% of gross premiums earned to 14.5%, reflecting a higher mix of renewal policies, lower commissions, and lower policy acquisition costs related to UPC policies.

 

General and administrative personnel expenses of $56.5 million increased from $45.4 million in the year ended December 31, 2021 due primarily to an increase in personnel related expenses and benefits.

 

Conference Call

HCI Group will hold a conference call later today, March 9, 2023, 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: 228446

 

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 March 9, 2024.

 

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

International replay number: (919) 882-2331

Replay ID: 47646

 

About HCI Group, Inc.

HCI Group, Inc. owns subsidiaries engaged in diverse, yet complementary business activities, including homeowners insurance, information technology services, insurance management, real estate, and reinsurance. HCI’s leading insurance operation, TypTap Insurance Company, is a technology-driven homeowners insurance company. 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.

 

2


 

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)

 

 

 

FY 2022

 

 

Q4 2022

 

 

Q3 2022

 

 

Q2 2022

 

 

Q1 2022

 

 

FY 2021

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

Insurance Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Written Premiums:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners Choice

 

$

377,860

 

 

$

54,180

 

 

$

119,400

 

 

$

113,139

 

 

$

91,141

 

 

$

426,910

 

TypTap Insurance Company

 

 

348,159

 

 

 

117,212

 

 

 

71,781

 

 

 

73,013

 

 

 

86,153

 

 

 

247,479

 

Total Gross Written Premiums

 

 

726,019

 

 

 

171,392

 

 

 

191,181

 

 

 

186,152

 

 

 

177,294

 

 

 

674,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Premiums Earned:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners Choice

 

 

426,502

 

 

 

95,533

 

 

 

98,985

 

 

 

113,681

 

 

 

118,303

 

 

 

401,137

 

TypTap Insurance Company

 

 

298,214

 

 

 

87,421

 

 

 

82,728

 

 

 

67,443

 

 

 

60,622

 

 

 

175,907

 

Total Gross Premiums Earned

 

 

724,716

 

 

 

182,954

 

 

 

181,713

 

 

 

181,124

 

 

 

178,925

 

 

 

577,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Premiums Earned Loss Ratio

 

 

51.3

%

 

 

39.4

%

 

 

76.9

%

 

 

47.9

%

 

 

40.6

%

 

 

39.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Diluted EPS

 

$

(6.24

)

 

$

0.18

 

 

$

(5.66

)

 

$

(1.04

)

 

$

0.09

 

 

$

0.21

 

Non-GAAP Adjusted Diluted EPS

 

$

(5.48

)

 

$

0.06

 

 

$

(5.62

)

 

$

(0.71

)

 

$

0.34

 

 

$

0.10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share

 

$

1.60

 

 

$

0.40

 

 

$

0.40

 

 

$

0.40

 

 

$

0.40

 

 

$

1.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share at the end of period

 

$

18.91

 

 

$

18.91

 

 

$

19.52

 

 

$

26.39

 

 

$

31.66

 

 

$

31.92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at the end of period

 

 

8,598,682

 

 

 

8,598,682

 

 

 

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)

 

 

 

December 31, 2022

 

 

December 31, 2021

 

Assets

 

 

 

 

 

 

Fixed-maturity securities, available for sale, at fair value (amortized cost: $494,197 and $41,953, respectively and allowance for credit losses: $0 and $0, respectively)

 

$

483,901

 

 

$

42,583

 

Equity securities, at fair value (cost: $36,272 and $46,276, respectively)

 

 

34,583

 

 

 

51,740

 

Limited partnership investments

 

 

25,702

 

 

 

28,133

 

Investment in unconsolidated joint venture, at equity

 

 

18

 

 

 

363

 

Real estate investments

 

 

71,388

 

 

 

73,896

 

Total investments

 

 

615,592

 

 

 

196,715

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

234,863

 

 

 

628,943

 

Restricted cash

 

 

2,900

 

 

 

2,400

 

Accrued interest and dividends receivable

 

 

1,952

 

 

 

353

 

Income taxes receivable

 

 

2,807

 

 

 

4,084

 

Premiums receivable, net (allowance: $5,362 and $1,750, respectively)

 

 

34,998

 

 

 

68,157

 

Prepaid reinsurance premiums

 

 

66,627

 

 

 

26,355

 

Reinsurance recoverable, net of allowance for credit losses:

 

 

 

 

 

 

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

 

 

71,594

 

 

 

11,985

 

Unpaid losses and loss adjustment expenses (allowance: $454 and $90, respectively)

 

 

616,765

 

 

 

64,665

 

Deferred policy acquisition costs

 

 

45,522

 

 

 

57,695

 

Property and equipment, net

 

 

17,910

 

 

 

14,232

 

Right-of-use-assets - operating leases

 

 

777

 

 

 

2,204

 

Intangible assets, net

 

 

10,578

 

 

 

10,636

 

Funds withheld for assumed business

 

 

48,772

 

 

 

73,716

 

Other assets

 

 

31,671

 

 

 

14,717

 

 

 

 

 

 

 

 

Total assets

 

$

1,803,328

 

 

$

1,176,857

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

Losses and loss adjustment expenses

 

$

863,765

 

 

$

237,165

 

Unearned premiums

 

 

368,047

 

 

 

366,744

 

Advance premiums

 

 

18,587

 

 

 

13,771

 

Reinsurance payable on paid losses and loss adjustment expenses

 

 

8,606

 

 

 

4,017

 

Ceded reinsurance premiums payable

 

 

17,646

 

 

 

19,318

 

Accrued expenses

 

 

14,534

 

 

 

15,453

 

Reinsurance recovered in advance on unpaid losses

 

 

19,863

 

 

 

 

Deferred income taxes, net

 

 

1,704

 

 

 

11,739

 

Revolving credit facility

 

 

 

 

 

15,000

 

Long-term debt

 

 

211,687

 

 

 

45,504

 

Lease liabilities - operating leases

 

 

721

 

 

 

2,203

 

Other liabilities

 

 

23,361

 

 

 

31,485

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,548,521

 

 

 

762,399

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

93,553

 

 

 

89,955

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common stock, (no par value, 40,000,000 shares authorized, 8,598,682 and 10,131,399
shares issued and outstanding in 2022 and 2021, respectively)

 

 

 

 

 

 

Additional paid-in capital

 

 

 

 

 

76,077

 

Retained income

 

 

172,482

 

 

 

246,790

 

Accumulated other comprehensive (loss) income, net of taxes

 

 

(9,886

)

 

 

498

 

Total stockholders' equity

 

 

162,596

 

 

 

323,365

 

Noncontrolling interests

 

 

(1,342

)

 

 

1,138

 

Total equity

 

 

161,254

 

 

 

324,503

 

 

 

 

 

 

 

 

Total liabilities, redeemable noncontrolling interest, and equity

 

$

1,803,328

 

 

$

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

 

 

Years Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross premiums earned

 

$

182,954

 

 

$

156,853

 

 

$

724,716

 

 

$

577,044

 

Premiums ceded

 

 

(77,036

)

 

 

(54,629

)

 

 

(261,144

)

 

 

(199,741

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net premiums earned

 

 

105,918

 

 

 

102,224

 

 

 

463,572

 

 

 

377,303

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

 

7,365

 

 

 

2,586

 

 

 

32,447

 

 

 

12,335

 

Net realized investment gains (losses)

 

 

17

 

 

 

1,520

 

 

 

(1,187

)

 

 

6,472

 

Net unrealized investment gains (losses)

 

 

1,004

 

 

 

2,012

 

 

 

(7,153

)

 

 

1,363

 

Policy fee income

 

 

1,099

 

 

 

1,033

 

 

 

4,279

 

 

 

3,995

 

Gain from remeasurement of contingent liabilities

 

 

3,117

 

 

 

 

 

 

3,117

 

 

 

 

Other

 

 

1,423

 

 

 

2,945

 

 

 

4,488

 

 

 

6,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

119,943

 

 

 

112,320

 

 

 

499,563

 

 

 

407,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and loss adjustment expenses

 

 

72,135

 

 

 

63,193

 

 

 

371,463

 

 

 

227,525

 

Policy acquisition and other underwriting expenses

 

 

24,028

 

 

 

24,158

 

 

 

104,977

 

 

 

93,732

 

General and administrative personnel expenses

 

 

11,328

 

 

 

13,695

 

 

 

56,511

 

 

 

45,428

 

Interest expense

 

 

2,839

 

 

 

657

 

 

 

7,768

 

 

 

6,400

 

Impairment loss

 

 

2,284

 

 

 

 

 

 

2,284

 

 

 

 

Debt conversion expense

 

 

 

 

 

481

 

 

 

 

 

 

1,754

 

Other operating expenses

 

 

4,586

 

 

 

7,598

 

 

 

24,978

 

 

 

21,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

 

117,200

 

 

 

109,782

 

 

 

567,981

 

 

 

396,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

2,743

 

 

 

2,538

 

 

 

(68,418

)

 

 

11,233

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

 

92

 

 

 

1,103

 

 

 

(13,815

)

 

 

3,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

2,651

 

 

$

1,435

 

 

$

(54,603

)

 

$

7,242

 

Net income attributable to redeemable noncontrolling interest

 

 

(2,305

)

 

 

(2,224

)

 

 

(9,106

)

 

 

(7,399

)

Net loss attributable to noncontrolling interests

 

 

1,180

 

 

 

817

 

 

 

5,198

 

 

 

2,013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) after noncontrolling interests

 

$

1,526

 

 

$

28

 

 

$

(58,511

)

 

$

1,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share

 

$

0.18

 

 

$

0.01

 

 

$

(6.24

)

 

$

0.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share

 

$

0.18

 

 

$

0.01

 

 

$

(6.24

)

 

$

0.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share

 

$

0.40

 

 

$

0.40

 

 

$

1.60

 

 

$

1.60

 

 

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

 

 

Year Ended

 

GAAP

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Income

 

 

Shares (a)

 

 

Per Share

 

 

Loss

 

 

Shares (a)

 

 

Per Share

 

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

Net income (loss)

 

$

2,651

 

 

 

 

 

 

 

 

$

(54,603

)

 

 

 

 

 

 

Less: Net income attributable to redeemable noncontrolling interest

 

 

(2,305

)

 

 

 

 

 

 

 

 

(9,106

)

 

 

 

 

 

 

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

 

 

1,182

 

 

 

 

 

 

 

 

 

5,198

 

 

 

 

 

 

 

Net income (loss) attributable to HCI

 

 

1,528

 

 

 

 

 

 

 

 

 

(58,511

)

 

 

 

 

 

 

Less: Income (loss) attributable to participating securities

 

 

(42

)

 

 

 

 

 

 

 

 

3,463

 

 

 

 

 

 

 

Basic Earnings (Loss) Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) allocated to common stockholders

 

 

1,486

 

 

 

8,356

 

 

$

0.18

 

 

 

(55,048

)

 

 

8,817

 

 

$

(6.24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Dilutive Securities:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings (Loss) Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) available to common stockholders and assumed conversions

 

$

1,486

 

 

 

8,356

 

 

$

0.18

 

 

$

(55,048

)

 

 

8,817

 

 

$

(6.24

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Shares in thousands.

 

* Convertible senior notes, stock options, and warrants were excluded due to antidilutive 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

 

Year Ended

 

 

December 31, 2022

 

December 31, 2022

GAAP Net income (loss)

 

 

 

 

$

2,651

 

 

 

 

 

 

 

$

(54,603

)

 

 

Net unrealized investment (gains) losses

 

$

(1,004

)

 

 

 

 

 

 

$

7,153

 

 

 

 

 

 

Less: Tax effect at 0%*

 

$

-

 

 

 

 

 

 

 

$

-

 

 

 

 

 

 

Net adjustment to Net income (loss)

 

 

 

 

$

(1,004

)

 

 

 

 

 

 

$

7,153

 

 

 

Non-GAAP Adjusted Net income (loss)

 

 

 

 

$

1,647

 

 

 

 

 

 

 

$

(47,450

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*A valuation allowance was established as of December 31, 2022 on the deferred tax assets related to the 2022 pre-tax loss due to the impacts of Hurricane Ian. Consequently, there is no tax effect for net unrealized gains or 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

 

 

Year Ended

 

Non-GAAP

 

December 31, 2022

 

 

December 31, 2022

 

 

 

Income

 

 

Shares (a)

 

 

Per Share

 

 

Loss

 

 

Shares (a)

 

 

Per Share

 

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

Adjusted net income (loss) (non-GAAP)

 

$

1,647

 

 

 

 

 

 

 

 

$

(47,450

)

 

 

 

 

 

 

Less: Net income attributable to redeemable noncontrolling interest

 

 

(2,305

)

 

 

 

 

 

 

 

 

(9,106

)

 

 

 

 

 

 

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

 

 

1,190

 

 

 

 

 

 

 

 

 

5,156

 

 

 

 

 

 

 

Net income (loss) attributable to HCI

 

 

532

 

 

 

 

 

 

 

 

 

(51,400

)

 

 

 

 

 

 

Less: (Income) loss attributable to participating securities

 

 

(1

)

 

 

 

 

 

 

 

 

3,046

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) allocated to common stockholders

 

 

531

 

 

 

8,356

 

 

$

0.06

 

 

 

(48,354

)

 

 

8,817

 

 

$

(5.48

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Dilutive Securities:*

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) available to common stockholders and assumed conversions

 

$

531

 

 

$

8,356

 

 

$

0.06

 

 

$

(48,354

)

 

$

8,817

 

 

$

(5.48

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Shares in thousands.

 

* Convertible senior notes, stock options, and warrants were excluded due to antidilutive effect.

 

 

Reconciliation of GAAP Diluted EPS to Non-GAAP Adjusted Diluted EPS

 

 

 

Three Months Ended

 

Year Ended

 

 

December 31, 2022

 

December 31, 2022

GAAP diluted Earnings (Loss) Per Share

 

 

 

 

$

0.18

 

 

 

 

 

 

 

$

(6.24

)

 

 

Net unrealized investment (gains) losses

 

$

(0.12

)

 

 

 

 

 

 

$

0.76

 

 

 

 

 

 

Less: Tax effect at 0%*

 

$

-

 

 

 

 

 

 

 

$

-

 

 

 

 

 

 

Net adjustment to GAAP diluted EPS

 

 

 

 

$

(0.12

)

 

 

 

 

 

 

$

0.76

 

 

 

Non-GAAP Adjusted diluted EPS

 

 

 

 

$

0.06

 

 

 

 

 

 

 

$

(5.48

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*A valuation allowance was established as of December 31, 2022 on the deferred tax assets 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