- Fourth quarter 2023 Total Revenue increased 24% to $245.0 million, and full year 2023 Total Revenue
increased 27% to $1.0 billion
compared to the prior year periods.
- Fourth quarter 2023 Written Premium increased 19% to
$192.9 million, and full year 2023
Written Premium increased 17% to $907.2
million compared to the prior year periods.
- Fourth quarter 2023 operating margin expanded by 1550 bps and
full year 2023 operating margin increased by 960 bps compared to
the prior year periods.
- Fourth quarter 2023 Net Income of $9.0
million, an increase of $41.3
million, and full year 2023 Net Income of $28.2 million, an increase of $25.8 million compared to the prior year
periods.
- Fourth quarter 2023 Adjusted EBITDA (a non-GAAP measure) of
$9.7 million, an increase of
$11.7 million, and full year 2023
Adjusted EBITDA of $88.2 million, an
increase of $90.1 million compared to
the prior year periods.
- Increased Policies in Force Retention to 88.7% as of
December 31, 2023 from 88.0% as of
December 31, 2022 and achieved
insurance Net Promoter Score of 82.
- Hagerty Reinsurance Limited was assigned a Financial Strength
Rating of A- (Excellent) by AM Best
- Shared 2024 Outlook for 15-17% Total Revenue growth, 116-148%
Net Income growth and 41-53% Adjusted EBITDA growth
TRAVERSE CITY, Mich.,
March 12,
2024 /PRNewswire/ -- Hagerty, Inc. (NYSE: HGTY), an
automotive enthusiast brand and leading specialty vehicle insurance
provider, announced today financial results for the three months
and year ended December 31, 2023.
"2023 was an excellent year at Hagerty as we successfully
executed on our 2023 priorities and delivered results that
consistently exceeded expectations. For the full year, we grew
total revenue 27% and surpassed $1
billion in revenue for the first time. We also significantly
improved our profitability, delivering a year-over-year improvement
in Net Income of $26 million and
Adjusted EBITDA of $90 million. Operating margins expanded 960
basis points, powered by operational efficiencies, cost discipline,
and the benefits of increasing scale as we deliver high rates of
compounding growth," said McKeel
Hagerty, Chief Executive Officer of Hagerty.
"Our momentum has carried over into 2024 which we expect to be
another year of excellent results. We anticipate growth in total
revenue of 15-17%, net income of 116-148%, and Adjusted EBITDA of
41-53%," continued Mr. Hagerty. "Utilizing our improved
profitability and cash flow, we are maintaining our investment
posture in technology and expanded offerings that will drive growth
and further improve an already great, and highly differentiated
value proposition for Hagerty's customers."
Mr. Hagerty added, "As we enter our 40th year in business,
Hagerty is just beginning what we believe will be a multi-year
period of sustained revenue growth and strong flow-through to the
bottom line. I couldn't be prouder of One Team Hagerty's work as
they fuel the passion for driving and car culture by helping car
enthusiasts protect, buy and sell, and enjoy their special
vehicles."
YEAR ENDED 2023 FINANCIAL
HIGHLIGHTS
- Fourth quarter 2023 Total Revenue increased 24% to $245.0 million and full year 2023 Total Revenue
increased 27% to $1.0 billion
compared to the prior year periods.
- Fourth quarter 2023 Written Premium increased 19% to
$192.9 million, and full year 2023
Written Premium increased 17% to $907.2
million compared to the prior year periods.
- Fourth quarter 2023 Commission and fee revenue increased 22% to
$77.5 million, and full year 2023
Commission and fee revenue increased 19% to $365.5 million compared to the prior year
periods.
- Policies in Force Retention was 88.7% as of December 31, 2023 compared to 88.0% as of
December 31, 2022 and total insured
vehicles increased 6% year-over-year to 2.4 million.
- Fourth quarter 2023 Loss Ratio was 41.5% compared to 41.2% in
the prior year period. Full year 2023 Loss Ratio was 41.5% compared
to 45.3% in the prior year period. The year-over-year improvement
was due in part to better underwriting results in the current year.
In addition, prior year results included $10.0 million of catastrophe losses related to
Hurricane Ian.
- Fourth quarter 2023 Earned Premium increased 31% to
$147.4 million, and full year 2023
Earned premium increased 32% to $531.9
million compared to the prior year periods.
- Earned Premium growth was driven by the strong Written Premium
growth as well as the increased quota share to approximately 80%
compared to 70% in the prior year period.
- AM Best assigned a financial strength rating of A- (Excellent)
to Hagerty Reinsurance Limited.
- Fourth quarter 2023 Membership, Marketplace and other revenue
decreased 3% to $20.1 million, and
full year 2023 Membership, Marketplace and other revenue increased
33% to $102.8 million compared to the
prior year periods.
- Fourth quarter 2023 Marketplace revenue decreased 34% to
$3.7 million compared to the prior
year period that included a live auction, and full year 2023
Marketplace revenue increased 109% to $28.6
million compared to the prior year period.
- Fourth quarter 2023 Membership revenue increased 4% to
$12.9 million, and full year 2023
Membership revenue increased 16% to $52.5
million compared to the prior year periods.
- Hagerty Drivers Club (HDC) paid members increased 8% to
approximately 815,000 compared to the prior year period.
- Fourth quarter 2023 Operating Loss of $6.5 million compared to a Loss of $35.7 million in the prior year period, and full
year 2023 Operating Income of $10.4
million compared to a Loss of $67.6
million in the prior year period.
- Fourth quarter 2023 operating margin expanded by 1550 bps and
full year 2023 operating margin increased by 960 bps compared to
the prior year periods.
- Full year 2023 depreciation and amortization was $45.8 million compared to $33.9 million in the prior year period. The
increase was driven by a higher base of capital assets related to
the digital platform which increased the expense by $5.8 million, as well as the $4.3 million impairment of media content
assets.
- Full year 2023 and 2022 results include restructuring charges
of $8.8 million and $18.3 million, respectively, primarily associated
with a reduction in force, reduced hiring plans and cost
containment initiatives.
- Full year 2023 results include losses and impairments of
$4.0 million related to the
termination of the Hagerty Garage + Social joint venture and the
sale of DriveShare.
- Fourth quarter 2023 Net Income of $9.0
million compared to a Loss of $32.2
million in the prior year period, and full year 2023 Net
Income of $28.2 million compared to
$2.4 million in the prior year
period.
- Full year 2023 Net Income includes a $19.5 million increase in interest income due to
higher rates and better investments, as well as the impacts from
the change in fair value of warrant liabilities, the restructuring
charges, revaluation gain on previously held equity method
investment, and the impairment of media content assets.
- Fourth quarter 2023 Adjusted EBITDA (a non-GAAP measure) of
$9.7 million compared to $(2.0) million in the prior year period, and full
year 2023 Adjusted EBITDA of $88.2
million compared to $(1.9)
million in the prior year period.
- Fourth quarter 2023 Basic Earnings per Share was $0.14 and Diluted Earnings per Share was
$0.03, and full year 2023 Basic
Earnings per Share was $0.19 and
Diluted Earnings per Share was $0.09.
- Fourth quarter 2023 Adjusted EPS (a non-GAAP measure) was
$(0.01), and full year 2023 Adjusted
EPS was $0.04.
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.
2024 OUTLOOK — GROWTH AND
PROFITABILITY
Despite the uncertain macro environment and challenging dynamics
for the insurance industry with heightened inflationary pressures,
we expect 2024 to be another year of strong top-line growth and
margin expansion for Hagerty as the company's performance based
culture powers great results for stakeholders. We remain focused on
growing our Insurance, Membership and Marketplace businesses,
positioning Hagerty to deliver compounding profit growth over the
coming years and fund our purpose to save driving and 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 expects to deliver:
- Written Premium growth of 13-14%
- Total Revenue growth of 15-17%
- Net Income growth of 116-148%
- Adjusted EBITDA growth of 41-53%
|
|
|
2024
Outlook
|
|
2024
Growth
|
in
thousands
|
2023
Results
|
|
Low
End
|
|
High
End
|
|
Low
End
|
|
High
End
|
Total Written
Premium
|
$907,175
|
|
$1,025,000
|
|
$1,034,000
|
|
13 %
|
|
14 %
|
Total
Revenue
|
$1,000,213
|
|
$1,150,000
|
|
$1,170,000
|
|
15 %
|
|
17 %
|
Net Income
(1)
|
$28,179
|
|
$61,000
|
|
$70,000
|
|
116 %
|
|
148 %
|
Adjusted
EBITDA
|
$88,162
|
|
$124,000
|
|
$135,000
|
|
41 %
|
|
53 %
|
|
|
|
|
|
|
|
|
|
|
(1) Net income
range assumes no impact from warrants
|
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 fourth quarter and full year 2023 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 members; (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 our business outlook for future periods.
About Hagerty, Inc. (NYSE: HGTY)
Hagerty is an
automotive enthusiast brand committed to saving driving and 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 800,000
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. Consolidated Statements of
Operations (Unaudited)
|
|
|
|
Three months ended
December 31,
|
|
|
2023
|
|
2022
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
|
$
77,540
|
|
$
63,814
|
|
$
13,726
|
|
21.5 %
|
Earned
premium
|
|
147,368
|
|
112,342
|
|
35,026
|
|
31.2 %
|
Membership,
marketplace and other revenue
|
|
20,135
|
|
20,847
|
|
(712)
|
|
(3.4) %
|
Total
revenue
|
|
245,043
|
|
197,003
|
|
48,040
|
|
24.4 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
56,774
|
|
49,675
|
|
7,099
|
|
14.3 %
|
Ceding commission,
net
|
|
70,617
|
|
53,102
|
|
17,515
|
|
33.0 %
|
Losses and loss
adjustment expenses
|
|
61,197
|
|
46,258
|
|
14,939
|
|
32.3 %
|
Sales
expense
|
|
31,587
|
|
30,792
|
|
795
|
|
2.6 %
|
General and
administrative services
|
|
20,569
|
|
25,028
|
|
(4,459)
|
|
(17.8) %
|
Depreciation and
amortization
|
|
10,916
|
|
9,550
|
|
1,366
|
|
14.3 %
|
Restructuring,
impairment and related charges, net
|
(45)
|
|
18,324
|
|
(18,369)
|
|
(100.2) %
|
Losses and impairments
related to divestitures
|
(99)
|
|
—
|
|
(99)
|
|
(100.0) %
|
Total operating
expenses
|
|
251,516
|
|
232,729
|
|
18,787
|
|
8.1 %
|
OPERATING INCOME
(LOSS)
|
|
(6,473)
|
|
(35,726)
|
|
29,253
|
|
81.9 %
|
Change in fair value
of warrant liabilities
|
|
12,962
|
|
4,030
|
|
8,932
|
|
221.6 %
|
Interest and other
income (expense)
|
|
7,144
|
|
2,403
|
|
4,741
|
|
197.3 %
|
INCOME (LOSS) BEFORE
INCOME TAX EXPENSE
|
13,633
|
|
(29,293)
|
|
42,926
|
|
146.5 %
|
Income tax
expense
|
|
(4,591)
|
|
(2,940)
|
|
(1,651)
|
|
56.2 %
|
NET INCOME
(LOSS)
|
|
9,042
|
|
(32,233)
|
|
41,275
|
|
128.1 %
|
Net (income) loss
attributable to non-controlling interest
|
5,529
|
|
27,626
|
|
(22,097)
|
|
(80.0) %
|
Accretion of Series A
Convertible Preferred Stock
|
(1,839)
|
|
—
|
|
(1,839)
|
|
100.0 %
|
NET INCOME (LOSS)
ATTRIBUTABLE TO CLASS A
COMMON STOCKHOLDERS
|
$
12,732
|
|
$
(4,607)
|
|
$
17,339
|
|
N/M
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share of Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
0.14
|
|
$
(0.06)
|
|
|
|
|
Diluted
|
|
$
0.03
|
|
$
(0.06)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
of Class A Common Stock
outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
84,588
|
|
83,203
|
|
|
|
|
Diluted
|
|
347,455
|
|
83,203
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hagerty,
Inc. Consolidated Statements of Operations
|
|
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
$ 365,512
|
|
$ 307,238
|
|
$
58,274
|
|
19.0 %
|
Earned
premium
|
531,866
|
|
403,061
|
|
128,805
|
|
32.0 %
|
Membership,
marketplace and other revenue
|
102,835
|
|
77,289
|
|
25,546
|
|
33.1 %
|
Total
revenue
|
|
1,000,213
|
|
787,588
|
|
212,625
|
|
27.0 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
216,896
|
|
199,542
|
|
17,354
|
|
8.7 %
|
Ceding commission,
net
|
|
251,805
|
|
191,150
|
|
60,655
|
|
31.7 %
|
Losses and loss
adjustment expenses
|
|
220,658
|
|
182,402
|
|
38,256
|
|
21.0 %
|
Sales
expense
|
|
156,378
|
|
140,781
|
|
15,597
|
|
11.1 %
|
General and
administrative services
|
|
85,434
|
|
89,068
|
|
(3,634)
|
|
(4.1) %
|
Depreciation and
amortization
|
|
45,809
|
|
33,887
|
|
11,922
|
|
35.2 %
|
Restructuring,
impairment and related charges, net
|
8,812
|
|
18,324
|
|
(9,512)
|
|
(51.9) %
|
Losses and impairments
related to divestitures
|
4,013
|
|
—
|
|
4,013
|
|
100.0 %
|
Total operating
expenses
|
|
989,805
|
|
855,154
|
|
134,651
|
|
15.7 %
|
OPERATING INCOME
(LOSS)
|
|
10,408
|
|
(67,566)
|
|
77,974
|
|
115.4 %
|
Change in fair value
of warrant liabilities
|
|
11,543
|
|
41,899
|
|
(30,356)
|
|
(72.5) %
|
Revaluation gain on
previously held equity method investment
|
—
|
|
34,735
|
|
(34,735)
|
|
(100.0) %
|
Interest and other
income (expense)
|
|
22,821
|
|
2,028
|
|
20,793
|
|
N/M
|
INCOME BEFORE INCOME
TAX EXPENSE
|
44,772
|
|
11,096
|
|
33,676
|
|
N/M
|
Income tax
expense
|
|
(16,593)
|
|
(7,017)
|
|
(9,576)
|
|
(136.5) %
|
Loss from equity
method investment, net of tax
|
—
|
|
(1,676)
|
|
1,676
|
|
100.0 %
|
NET INCOME
|
|
28,179
|
|
2,403
|
|
25,776
|
|
N/M
|
Net (income) loss
attributable to non-controlling interest
|
(7,948)
|
|
29,675
|
|
(37,623)
|
|
(126.8) %
|
Accretion of Series A
Convertible Preferred Stock
|
(3,677)
|
|
—
|
|
(3,677)
|
|
100.0 %
|
NET INCOME
ATTRIBUTABLE TO CLASS A
COMMON STOCKHOLDERS
|
$
16,554
|
|
$
32,078
|
|
$ (15,524)
|
|
(48.4) %
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share of Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
0.19
|
|
$
0.39
|
|
|
|
|
Diluted
|
|
$
0.09
|
|
$
(0.07)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares
of Class A Common Stock
outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
84,180
|
|
82,728
|
|
|
|
|
Diluted
|
|
340,323
|
|
336,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hagerty,
Inc. Consolidated Balance Sheets
|
|
|
|
December 31,
|
|
|
2023
|
|
2022
|
|
|
|
|
|
ASSETS
|
|
in thousands (except
share amounts)
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
108,326
|
|
$
95,172
|
Restricted cash and
cash equivalents
|
|
615,950
|
|
444,019
|
Accounts
receivable
|
|
71,530
|
|
58,255
|
Premiums
receivable
|
|
137,525
|
|
100,700
|
Commissions
receivable
|
|
79,115
|
|
60,151
|
Notes
receivable
|
|
35,896
|
|
25,493
|
Deferred acquisition
costs, net
|
|
141,637
|
|
107,342
|
Other current
assets
|
|
60,239
|
|
45,651
|
Total current
assets
|
|
1,250,218
|
|
936,783
|
Notes
receivable
|
|
17,018
|
|
11,934
|
Property and equipment,
net
|
|
20,764
|
|
25,256
|
Lease right-of-use
assets
|
|
50,515
|
|
82,398
|
Intangible assets,
net
|
|
91,924
|
|
104,024
|
Goodwill
|
|
114,214
|
|
115,041
|
Other long-term
assets
|
|
43,559
|
|
37,082
|
TOTAL ASSETS
|
|
$
1,588,212
|
|
$
1,312,518
|
LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts payable,
accrued expenses and other current liabilities
|
|
$
87,175
|
|
$
77,049
|
Losses
payable
|
|
62,001
|
|
55,516
|
Provision for unpaid
losses and loss adjustment expenses
|
|
136,507
|
|
111,741
|
Commissions
payable
|
|
108,739
|
|
77,075
|
Due to
insurers
|
|
79,815
|
|
68,171
|
Advanced
premiums
|
|
20,471
|
|
17,084
|
Unearned
premiums
|
|
317,275
|
|
235,462
|
Contract
liabilities
|
|
30,316
|
|
25,257
|
Total current
liabilities
|
|
842,299
|
|
667,355
|
Long-term lease
liabilities
|
|
50,459
|
|
80,772
|
Long-term debt,
net
|
|
130,680
|
|
108,280
|
Warrant
liabilities
|
|
34,018
|
|
45,561
|
Deferred tax
liability
|
|
15,937
|
|
12,850
|
Contract
liabilities
|
|
17,335
|
|
19,169
|
Other long-term
liabilities
|
|
4,139
|
|
11,162
|
TOTAL
LIABILITIES
|
|
1,094,867
|
|
945,149
|
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 December 31, 2023
and no shares issued and outstanding as
of December 31, 2022)
|
82,836
|
|
—
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
Class A Common Stock,
$0.0001 par value (500,000,000 shares authorized, 84,588,536 and
83,202,969
issued and outstanding as of December 31, 2023 and
December 31, 2022, respectively)
|
8
|
|
8
|
Class V Common Stock,
$0.0001 par value (300,000,000 authorized, 251,033,906 shares
issued and
outstanding as of December 31, 2023 and December 31,
2022)
|
25
|
|
25
|
Additional paid-in
capital
|
|
561,754
|
|
549,034
|
Accumulated earnings
(deficit)
|
|
(468,995)
|
|
(489,602)
|
Accumulated other
comprehensive income (loss)
|
|
(88)
|
|
(213)
|
Total stockholders'
equity
|
|
92,704
|
|
59,252
|
Non-controlling
interest
|
|
317,805
|
|
308,117
|
Total
equity
|
|
410,509
|
|
367,369
|
TOTAL LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
$
1,588,212
|
|
$
1,312,518
|
|
|
|
|
|
(1) The Series A
Convertible Preferred Stock is recorded within Temporary Equity
because it has equity conversion and cash redemption
features.
|
Hagerty,
Inc. Consolidated Statements of Cash Flows
|
|
|
Year Ended December
31,
|
|
2023
|
|
2022
|
|
|
|
|
OPERATING
ACTIVITIES:
|
in
thousands
|
Net income
|
$
28,179
|
|
$
2,403
|
Adjustments to
reconcile net income to net cash from operating
activities:
|
|
|
|
Change in fair value of
warrant liabilities
|
(11,543)
|
|
(41,899)
|
Loss on equity method
investment
|
—
|
|
1,676
|
Revaluation gain on
previously held equity method investment
|
—
|
|
(34,735)
|
Depreciation and
amortization
|
45,809
|
|
33,887
|
Provision for deferred
taxes
|
2,921
|
|
2,973
|
Impairment of operating
lease right-of-use assets
|
1,147
|
|
4,698
|
Loss on disposals of
equipment, software and other assets
|
1,894
|
|
4,316
|
Losses and impairments
related to divestitures
|
2,827
|
|
—
|
Share-based
compensation expense
|
18,017
|
|
12,129
|
Non-cash lease
expense
|
11,681
|
|
10,875
|
Other
|
(1,459)
|
|
533
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts, premiums and
commission receivable
|
(69,879)
|
|
(52,036)
|
Deferred acquisition
costs
|
(34,295)
|
|
(25,807)
|
Losses
payable
|
6,485
|
|
21,034
|
Provision for unpaid
losses and loss adjustment expenses
|
24,766
|
|
36,872
|
Commissions
payable
|
31,664
|
|
16,472
|
Due to
insurers
|
11,510
|
|
10,427
|
Advanced
premiums
|
3,370
|
|
3,259
|
Unearned
premiums
|
81,813
|
|
60,263
|
Operating lease
liabilities
|
(11,243)
|
|
(9,779)
|
Other assets and
liabilities, net
|
(9,958)
|
|
(2,233)
|
Net Cash Provided by
Operating Activities
|
133,706
|
|
55,328
|
INVESTING
ACTIVITIES:
|
|
|
|
Capital
expenditures
|
(26,403)
|
|
(44,375)
|
Acquisitions, net of
cash acquired
|
(8,683)
|
|
(15,404)
|
Purchase of previously
held equity method investment
|
—
|
|
(15,250)
|
Issuance of note
receivable to previously held equity method investment
|
—
|
|
(7,000)
|
Issuance of notes
receivable
|
(24,939)
|
|
(6,123)
|
Collection of notes
receivable
|
10,357
|
|
370
|
Purchase of fixed
income securities
|
(10,568)
|
|
(4,234)
|
Maturities of fixed
income securities
|
7,468
|
|
1,216
|
Other investing
activities
|
121
|
|
(721)
|
Net Cash Used in
Investing Activities
|
(52,647)
|
|
(91,521)
|
FINANCING
ACTIVITIES:
|
|
|
|
Payments on long-term
debt
|
(139,850)
|
|
(122,500)
|
Proceeds from long-term
debt, net of issuance costs
|
161,547
|
|
94,367
|
Proceeds from issuance
of preferred stock, net of issuance costs
|
79,159
|
|
—
|
Contribution from
non-controlling interest
|
779
|
|
1,700
|
Payment of capitalized
transaction costs
|
—
|
|
(1,651)
|
Proceeds from issuance
of common stock under employee stock purchase plan
|
1,526
|
|
—
|
Net Cash Provided by
(Used in) Financing Activities
|
103,161
|
|
(28,084)
|
Effect of exchange rate
changes on cash and cash equivalents and restricted cash and cash
equivalents
|
865
|
|
(504)
|
|
|
|
|
Change in cash and cash
equivalents and restricted cash and cash equivalents
|
185,085
|
|
(64,781)
|
Beginning cash and cash
equivalents and restricted cash and cash equivalents
|
539,191
|
|
603,972
|
Ending cash and cash
equivalents and restricted cash and cash equivalents
|
$
724,276
|
|
$
539,191
|
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 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 Consolidated Financial Statements prepared in
accordance with GAAP.
|
Three months
ended December 31,
|
|
Year Ended
December 31,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Operational
Metrics
|
|
|
|
|
|
|
|
Total Written Premium
(in thousands)
|
$
192,861
|
|
$
162,041
|
|
$
907,175
|
|
$
776,664
|
Loss Ratio
|
41.5 %
|
|
41.2 %
|
|
41.5 %
|
|
45.3 %
|
New Business Count
— Insurance
|
52,793
|
|
43,523
|
|
254,386
|
|
234,520
|
|
|
|
|
|
|
|
|
GAAP
Measures
|
|
|
|
|
|
|
|
Total Revenue (in
thousands)
|
$
245,043
|
|
$
197,003
|
|
$
1,000,213
|
|
$
787,588
|
Operating Income
(Loss) (in thousands)
|
$
(6,473)
|
|
$
(35,726)
|
|
$
10,408
|
|
$
(67,566)
|
Net Income (Loss)
(in thousands)
|
$ 9,042
|
|
$
(32,233)
|
|
$
28,179
|
|
$ 2,403
|
Basic Earnings (Loss)
Per Share
|
$
0.14
|
|
$
(0.06)
|
|
$
0.19
|
|
$
0.39
|
Diluted Earnings
(Loss) Per Share
|
$
0.03
|
|
$
(0.06)
|
|
$
0.09
|
|
$
(0.07)
|
|
|
|
|
|
|
|
|
Non-GAAP Financial
Measures
|
|
|
|
|
|
|
|
Adjusted EBITDA (in
thousands)
|
$ 9,713
|
|
$
(2,036)
|
|
$
88,162
|
|
$
(1,940)
|
Adjusted Earnings
(Loss) Per Share
|
$
(0.01)
|
|
$
(0.10)
|
|
$
0.04
|
|
$ (0.20)
|
|
December 31,
|
|
2023
|
|
2022
|
Operational
Metrics
|
|
|
|
Policies in
Force
|
1,401,037
|
|
1,315,977
|
Policies in Force
Retention
|
88.7 %
|
|
88.0 %
|
Vehicles in
Force
|
2,378,883
|
|
2,234,461
|
HDC Paid Member
Count
|
815,007
|
|
752,754
|
Net Promoter Score
(NPS)
|
82
|
|
83
|
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, 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) the net gain or loss from
asset disposals; (v) losses and impairments related to
divestitures; (vi) the revaluation gain on a previously held equity
method investment; and (vii) certain other unusual items.
We present Adjusted EBITDA because we consider it to be an
important supplemental measure of the Company's 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 (loss), 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 (loss) or other
financial statement data presented in our Consolidated Financial
Statements as indicators of financial performance. Hagerty's
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 (loss):
|
|
Three months
ended December 31,
|
|
Year Ended
December 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
in
thousands
|
Net income
(loss)
|
$
9,042
|
|
$ (32,233)
|
|
$
28,179
|
|
$
2,403
|
Interest and other
income
|
(7,144)
|
|
(2,403)
|
|
(22,821)
|
|
(2,028)
|
Income tax
expense
|
4,591
|
|
2,940
|
|
16,593
|
|
7,017
|
Depreciation and
amortization
|
10,916
|
|
9,550
|
|
45,809
|
|
33,887
|
EBITDA
|
17,405
|
|
(22,146)
|
|
67,760
|
|
41,279
|
Restructuring,
impairment and related charges, net
|
(45)
|
|
18,324
|
|
8,812
|
|
18,324
|
Change in fair value of
warrant liabilities
|
(12,962)
|
|
(4,030)
|
|
(11,543)
|
|
(41,899)
|
Share-based
compensation expense
|
4,860
|
|
3,964
|
|
17,729
|
|
12,129
|
Losses and impairments
related to divestitures
|
(99)
|
|
—
|
|
4,013
|
|
—
|
Revaluation gain
previously held equity method investment
|
—
|
|
—
|
|
—
|
|
(34,735)
|
Net loss from asset
disposals
|
—
|
|
1,970
|
|
—
|
|
1,970
|
Other unusual items
(1)
|
554
|
|
(118)
|
|
1,391
|
|
992
|
Adjusted
EBITDA
|
$
9,713
|
|
$
(2,036)
|
|
$
88,162
|
|
$
(1,940)
|
|
|
|
|
|
|
|
|
|
(1)
Other unusual items primarily includes certain legal
settlement expenses (net) recognized in the three months ended and
year ended December 31, 2023 and 2022, as well as certain
non-restructuring severance expenses recognized in the year ended
December 31, 2022.
|
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
(loss):
|
|
2024 Low
|
|
2024 High
|
|
|
|
|
|
|
|
in
thousands
|
Net income
|
$
61,000
|
|
$
70,000
|
Interest and other
(income) expense
|
(18,000)
|
|
(18,000)
|
Income tax (benefit)
expense
|
17,250
|
|
19,250
|
Depreciation and
amortization
|
46,000
|
|
46,000
|
Change in fair value
of warrant liabilities
|
—
|
|
—
|
Share-based
compensation expense
|
17,750
|
|
17,750
|
Adjusted
EBITDA
|
$
124,000
|
|
$
135,000
|
Adjusted EPS
We define Adjusted Earnings (Loss) Per Share ("Adjusted EPS") as
consolidated Net income (loss), less changes in the fair value of
our warrant liabilities and, when applicable, the revaluation gain
on a previously held equity method investment, 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 The Hagerty Group; (iii) all
unexercised warrants; (iv) all unissued share-based compensation
awards; and (v) all issued and outstanding shares of our Series A
Convertible Preferred Stock on an as-converted basis.
The most directly comparable GAAP measure to Adjusted EPS is
basic earnings per share ("Basic EPS"), which is calculated as Net
income (loss) 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 (loss) 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 December 31,
|
|
Year Ended
December 31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
in thousands (except
per share amounts)
|
Numerator:
|
|
|
|
|
|
|
|
Net income (loss)
available to Class A Common
Stockholders (1)
|
$
11,786
|
|
$
(4,607)
|
|
$
15,881
|
|
$
32,078
|
Undistributed earnings
allocated to Series A Convertible
Preferred Stock
|
946
|
|
—
|
|
673
|
|
—
|
Accretion of Series A
Convertible Preferred Stock
|
1,839
|
|
—
|
|
3,677
|
|
—
|
Net income (loss)
attributable to non-controlling interest
|
(5,529)
|
|
(27,626)
|
|
7,948
|
|
(29,675)
|
Consolidated net income
(loss)
|
9,042
|
|
(32,233)
|
|
28,179
|
|
2,403
|
Change in fair value
of warrant liabilities
|
(12,962)
|
|
(4,030)
|
|
(11,543)
|
|
(41,899)
|
Revaluation gain on
previously held equity method
investment
|
—
|
|
—
|
|
—
|
|
(34,735)
|
Adjusted consolidated
net income (loss) (2)
|
$
(3,920)
|
|
$ (36,263)
|
|
$
16,636
|
|
$ (74,231)
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock
outstanding — basic(1)
|
84,588
|
|
83,203
|
|
84,180
|
|
82,728
|
Total potentially
dilutive securities outstanding:
|
|
|
|
|
|
|
|
Conversion of
non-controlling interest units of The
Hagerty Group to Class A Common Stock
|
255,499
|
|
255,758
|
|
255,499
|
|
255,758
|
Conversion of Series A
Convertible Preferred Stock to
Class A Common Stock
|
6,785
|
|
—
|
|
6,785
|
|
—
|
Total unissued
share-based compensation awards
|
8,385
|
|
6,902
|
|
8,385
|
|
6,902
|
Total warrants
outstanding
|
19,484
|
|
19,484
|
|
19,484
|
|
19,484
|
Potentially dilutive
shares outstanding
|
290,153
|
|
282,144
|
|
290,153
|
|
282,144
|
Fully dilutive shares
outstanding (2)
|
374,741
|
|
365,347
|
|
374,333
|
|
364,872
|
|
|
|
|
|
|
|
|
|
Basic EPS
(1)
|
$
0.14
|
|
$
(0.06)
|
|
$
0.19
|
|
$
0.39
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
(2)
|
$
(0.01)
|
|
$
(0.10)
|
|
$
0.04
|
|
$
(0.20)
|
|
|
|
|
|
|
|
|
|
(1)
Numerator and Denominator of the GAAP measure Basic
EPS
|
(2)
Numerator and Denominator of the non-GAAP measure Adjusted
EPS
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/hagerty-reports-2023-results-expects-strong-growth-and-margin-expansion-to-continue-in-2024-302086013.html
SOURCE Hagerty