- Third quarter 2024 Total Revenue increased 17% year-over-year
to $323.4 million, and year-to-date
2024 Total Revenue increased 20% year-over-year to $908.3 million
- Third quarter 2024 Written Premium increased 13% year-over-year
to $287.6 million, and year-to-date
2024 Written Premium increased 16% year-over-year to $827.1 million
- Third quarter 2024 Marketplace revenue increased 66%
year-over-year to $21.6 million, and
year-to-date 2024 Marketplace revenue increased 54% year-over-year
to $38.3 million
- Third quarter 2024 Loss Ratio of 60.0% (includes $24.7 million of pre-tax catastrophe losses
related to Hurricane Helene) compared to 41.1% in the prior year
period. Year-to-date 2024 Loss Ratio of 47.7% compared to 41.5% in
the prior year period
- Third quarter 2024 Net Income of $19.0
million, an increase of $0.4
million compared to the prior year period, and year-to-date
2024 Net Income of $69.9 million, an
increase of $50.7 million compared to
the prior year period
- Third quarter 2024 Adjusted EBITDA of $24.2 million, a decrease of $13.2 million compared to the prior year period,
and year-to-date 2024 Adjusted EBITDA of $104.6 million, an increase of $26.2 million compared to the prior year
period
- Increased 2024 growth outlook for Total Revenue to 18-19% and
Written Premium to 15%. Hagerty's outlook for Net Income and
Adjusted EBITDA has been updated to account for the $24.7 million of catastrophe losses from
Hurricane Helene and an estimated $5.0
million of losses from Milton
TRAVERSE
CITY, Mich., Nov. 7, 2024
/PRNewswire/ – Hagerty, Inc. (NYSE: HGTY), an automotive enthusiast
brand and leading specialty vehicle insurance provider, announced
today financial results for the three and nine months ended
September 30, 2024.
"Hagerty delivered yet another excellent quarter of strong
revenue growth and operational efficiencies as we execute on our
multi-year initiatives to drive sustained underlying profit growth.
Year-to-date total revenue jumped 20% due to new business count
gains and our growing Marketplace business. Our disciplined
approach to expense management and optimization continued to drive
margins higher. During the first nine months of 2024, we produced
Net Income of $70 million and
Adjusted EBITDA of $105 million,"
said McKeel Hagerty, Chief Executive
Officer and Chairman of Hagerty.
"Given the strength of our results over the first nine months,
we have increased our total revenue expectations for the year to
18-19% with written premiums on track to grow 15%. Our bottom line
expectations were tracking consistently with our prior guidance
before incorporating the losses from hurricanes Helene and
Milton. After including catastrophe losses, we now expect net
income growth of 131% to 163% and Adjusted EBITDA growth of 25% to
36%," continued Mr. Hagerty.
"Hurricane Helene was a devastating event for the United States, but we have a disciplined
underwriting model and our teams were prepared for the storm. I
want to thank One Team Hagerty as they have been working tirelessly
over the last five weeks to help our members get back out on the
roads in their special cars. Hagerty's customer-centric model and
automotive expertise position us well for future growth through
enhancing our net promoter scores and driving industry-leading
member retention," added Mr. Hagerty.
THIRD QUARTER 2024 FINANCIAL
HIGHLIGHTS
- Third quarter 2024 Total Revenue increased 17% year-over-year
to $323.4 million, and year-to-date
2024 Total Revenue increased 20% year-over-year to $908.3 million
- Third quarter 2024 Written Premium increased 13% year-over-year
to $287.6 million, and year-to-date
2024 Written Premium increased 16% year-over-year to $827.1 million
- Third quarter 2024 Commission and fee revenue increased 13%
year-over-year to $116.2 million, and
year-to-date 2024 Commission and fee revenue increased 16%
year-over-year to $333.8 million
- Policies in Force Retention was 89% as of September 30, 2024 compared to 88% in the prior
year period and total insured vehicles increased 8% year-over-year
to 2.6 million
- Third quarter 2024 Loss Ratio was 60.0% compared to 41.1% in
the prior year period, and year-to-date 2024 Loss Ratio was 47.7%
compared to 41.5% in the prior year period
- Third quarter 2024 Earned Premium increased 19% year-over-year
to $165.7 million, and year-to-date
2024 Earned Premium increased 24% year-over-year to $474.9 million
- Third quarter 2024 Membership, marketplace and other revenue
increased 27% year-over-year to $41.5
million, and year-to-date 2024 Membership, marketplace and
other revenue increased 20% year-over-year to $99.6 million
- Third quarter 2024 Marketplace revenue increased 66%
year-over-year to $21.6 million, and
year-to-date 2024 Marketplace revenue increased 54% year-over-year
to $38.3 million
- Third quarter 2024 Membership revenue increased 7%
year-over-year to $14.8 million, and
2024 Membership revenue increased 7% year-over-year to $42.4 million
- Hagerty Drivers Club (HDC) paid members increased 8%
year-over-year to approximately 868,000 compared to 807,000
- Third quarter 2024 Operating Income of $10.1 million, a decrease of $6.0 million compared to the prior year period,
and year-to-date 2024 Operating Income of $60.4 million, an increase of $43.5 million compared to the prior year period
- Third quarter 2024 Operating Income margin decreased by 270 bps
compared to the prior year period, and year-to-date 2024 Operating
Income margin expanded by 440 bps compared to the prior year
period. Hurricane Helene negatively impacted year-to-date operating
margins by 280 bps
- Cost containment and resource prioritization initiatives
decreased general and administrative expenses by 6.0% in the third
quarter 2024 and 4.3% year-to-date. Cost discipline, combined with
reduced accrued incentive compensation, resulted in a decline in
salary and benefits of 8.0% in the third quarter 2024 and an
increase of 0.5% year-to-date
- Third quarter 2024 depreciation and amortization was
$9.2 million compared to $10.8 million in the prior year period, and
year-to-date 2024 depreciation and amortization was $29.8 million compared to $34.9 million in the prior year period
- Third quarter 2024 Net Income of $19.0
million, an increase of $0.4
million compared to the prior year period, and year-to-date
2024 Net Income of $69.9 million, an
increase of $50.7 million compared to
the prior year period. Third quarter and year-to-date 2024 results
both include an estimated $19.5
million post-tax impact from Hurricane Helene
- Third quarter 2024 Net Income includes a $2.1 million increase in interest and other
income, and year-to-date 2024 Net Income includes a $12.3 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, third quarter 2024 Net Income includes a $0.5 million loss and year-to-date 2024 Net
Income includes a $8.5 million loss
due to the change in fair value and settlement of warrant
liabilities
- Completed warrant exchange offer and mandatory exchange in
July 2024, whereby Hagerty issued 3.9
million shares of Class A Common Stock in exchange for 19.5 million
warrants
- Third quarter 2024 Adjusted EBITDA (a non-GAAP measure) of
$24.2 million, a decrease of
$13.2 million compared to the prior
year period, and year-to-date 2024 Adjusted EBITDA of $104.6 million, an increase of $26.2 million compared to the prior year
period
- Third quarter 2024 Basic and Diluted Earnings per Share was
$0.03, and year-to-date 2024 Basic
and Diluted Earnings per Share was $0.09
- Third quarter 2024 Adjusted EPS (a non-GAAP measure) was
$0.05, and year-to-date 2024 Adjusted
EPS was $0.22
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.
UPDATED 2024 OUTLOOK FOR GROWTH AND
PROFITABILITY
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, 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, Hagerty updated its outlook:
- Written Premium growth of approximately 15%
- Total Revenue growth of 18-19%
- Net Income growth of 131-163%
- Adjusted EBITDA growth of 25-36%
- Adjusted EBITDA and Net Income incorporate combined losses from
Hurricane Helene and Hurricane Milton of $29.7 million pre-tax and $23.5 million post-tax
|
|
|
Prior 2024 Outlook
1
|
|
Revised 2024
Outlook
|
in
thousands
|
2023
Results
|
|
Low
End
|
|
High
End
|
|
Low
End
|
|
High
End
|
Total Written
Premium
|
$907,175
|
|
$1,034,000
|
|
$1,043,000
|
|
$1,043,000
|
|
$1,043,000
|
Total
Revenue
|
$1,000,213
|
|
$1,160,000
|
|
$1,180,000
|
|
$1,180,000
|
|
$1,190,000
|
Net Income
2
|
$28,179
|
|
$76,000
|
|
$84,000
|
|
$65,000
|
|
$74,000
|
Adjusted EBITDA
3
|
$88,162
|
|
$130,000
|
|
$140,000
|
|
$110,000
|
|
$120,000
|
|
|
1
|
Prior 2024 Outlook
shared on the Hagerty's second quarter earnings call on August 6th,
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 its
Investor Presentation highlighting third 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 Hagerty'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 865,000 who can't get enough of
cars. 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
Contact: Jay Koval,
investor@hagerty.com
Hagerty Media Contact: Andrew
Heller, aheller@hagerty.com
Category: Financial
Source: Hagerty
Hagerty,
Inc.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
|
|
|
Three months ended
September 30,
|
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
|
$ 116,161
|
|
$ 103,173
|
|
$
12,988
|
|
12.6 %
|
Earned
premium
|
|
165,686
|
|
139,785
|
|
25,901
|
|
18.5 %
|
Membership,
marketplace and other revenue
|
|
41,527
|
|
32,616
|
|
8,911
|
|
27.3 %
|
Total
revenue
|
|
323,374
|
|
275,574
|
|
47,800
|
|
17.3 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
47,192
|
|
51,318
|
|
(4,126)
|
|
(8.0) %
|
Ceding commissions,
net
|
|
77,501
|
|
65,413
|
|
12,088
|
|
18.5 %
|
Losses and loss
adjustment expenses
|
|
99,430
|
|
57,485
|
|
41,945
|
|
73.0 %
|
Sales
expense
|
|
59,141
|
|
47,737
|
|
11,404
|
|
23.9 %
|
General and
administrative
|
|
20,837
|
|
22,166
|
|
(1,329)
|
|
(6.0) %
|
Depreciation and
amortization
|
|
9,184
|
|
10,753
|
|
(1,569)
|
|
(14.6) %
|
Restructuring,
impairment and related charges, net
|
—
|
|
473
|
|
(473)
|
|
(100.0) %
|
Gains, losses, and
impairments related to divestitures
|
—
|
|
4,112
|
|
(4,112)
|
|
(100.0) %
|
Total operating
expenses
|
|
313,285
|
|
259,457
|
|
53,828
|
|
20.7 %
|
OPERATING
INCOME
|
|
10,089
|
|
16,117
|
|
(6,028)
|
|
(37.4) %
|
Gain (loss) related to
warrant liabilities, net
|
|
(463)
|
|
850
|
|
(1,313)
|
|
(154.5) %
|
Interest and other
income (expense), net
|
|
8,359
|
|
6,260
|
|
2,099
|
|
33.5 %
|
INCOME BEFORE INCOME
TAX EXPENSE
|
17,985
|
|
23,227
|
|
(5,242)
|
|
(22.6) %
|
Income tax benefit
(expense)
|
|
1,022
|
|
(4,604)
|
|
5,626
|
|
(122.2) %
|
NET INCOME
|
|
19,007
|
|
18,623
|
|
384
|
|
2.1 %
|
Net income
attributable to non-controlling interest
|
(14,122)
|
|
(13,269)
|
|
(853)
|
|
6.4 %
|
Accretion of Series A
Convertible Preferred Stock
|
(1,875)
|
|
(1,838)
|
|
(37)
|
|
2.0 %
|
NET INCOME
ATTRIBUTABLE TO CLASS A
COMMON STOCKHOLDERS
|
$
3,010
|
|
$
3,516
|
|
$
(506)
|
|
(14.4) %
|
|
|
|
|
|
|
|
|
|
Earnings per share of
Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
0.03
|
|
$
0.04
|
|
|
|
|
Diluted
|
|
$
0.03
|
|
$
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
89,691
|
|
84,479
|
|
|
|
|
Diluted
|
|
89,691
|
|
84,479
|
|
|
|
|
Hagerty,
Inc.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
|
|
|
Nine months ended
September 30,
|
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
$ 333,817
|
|
$ 287,972
|
|
$
45,845
|
|
15.9 %
|
Earned
premium
|
474,917
|
|
384,498
|
|
90,419
|
|
23.5 %
|
Membership,
marketplace and other revenue
|
99,573
|
|
82,700
|
|
16,873
|
|
20.4 %
|
Total
revenue
|
|
908,307
|
|
755,170
|
|
153,137
|
|
20.3 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
161,001
|
|
160,122
|
|
879
|
|
0.5 %
|
Ceding commissions,
net
|
|
221,877
|
|
181,188
|
|
40,689
|
|
22.5 %
|
Losses and loss
adjustment expenses
|
|
226,515
|
|
159,461
|
|
67,054
|
|
42.1 %
|
Sales
expense
|
|
146,791
|
|
124,791
|
|
22,000
|
|
17.6 %
|
General and
administrative
|
|
62,072
|
|
64,865
|
|
(2,793)
|
|
(4.3) %
|
Depreciation and
amortization
|
|
29,758
|
|
34,893
|
|
(5,135)
|
|
(14.7) %
|
Restructuring,
impairment and related charges, net
|
—
|
|
8,857
|
|
(8,857)
|
|
(100.0) %
|
Gains, losses, and
impairments related to divestitures
|
(87)
|
|
4,112
|
|
(4,199)
|
|
(102.1) %
|
Total operating
expenses
|
|
847,927
|
|
738,289
|
|
109,638
|
|
14.9 %
|
OPERATING
INCOME
|
|
60,380
|
|
16,881
|
|
43,499
|
|
257.7 %
|
Loss related to
warrant liabilities, net
|
|
(8,544)
|
|
(1,419)
|
|
(7,125)
|
|
N/M
|
Interest and other
income (expense), net
|
|
27,945
|
|
15,677
|
|
12,268
|
|
78.3 %
|
INCOME BEFORE INCOME
TAX EXPENSE
|
79,781
|
|
31,139
|
|
48,642
|
|
156.2 %
|
Income tax
expense
|
|
(9,918)
|
|
(12,002)
|
|
2,084
|
|
(17.4) %
|
NET INCOME
|
|
69,863
|
|
19,137
|
|
50,726
|
|
265.1 %
|
Net income
attributable to non-controlling interest
|
(55,951)
|
|
(13,477)
|
|
(42,474)
|
|
N/M
|
Accretion of Series A
Convertible Preferred Stock
|
(5,552)
|
|
(1,838)
|
|
(3,714)
|
|
N/M
|
NET INCOME
ATTRIBUTABLE TO CLASS A
COMMON STOCKHOLDERS
|
$
8,360
|
|
$
3,822
|
|
$
4,538
|
|
118.7 %
|
|
|
|
|
|
|
|
|
|
Earnings per share of
Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
0.09
|
|
$
0.04
|
|
|
|
|
Diluted
|
|
$
0.09
|
|
$
0.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
86,689
|
|
84,042
|
|
|
|
|
Diluted
|
|
87,601
|
|
84,042
|
|
|
|
|
_______________
|
N/M = Not
meaningful
|
Hagerty,
Inc.
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
|
|
|
September
30,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
ASSETS
|
|
in thousands (except
share amounts)
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
147,120
|
|
$
108,326
|
Restricted cash and
cash equivalents
|
|
176,309
|
|
615,950
|
Investments
|
|
61,827
|
|
10,946
|
Accounts
receivable
|
|
93,488
|
|
71,530
|
Premiums
receivable
|
|
201,992
|
|
137,525
|
Commissions
receivable
|
|
18,987
|
|
79,115
|
Notes
receivable
|
|
62,517
|
|
35,896
|
Deferred acquisition
costs, net
|
|
168,635
|
|
141,637
|
Other current
assets
|
|
77,995
|
|
49,293
|
Total current
assets
|
|
1,008,870
|
|
1,250,218
|
Investments
|
|
471,965
|
|
5,526
|
Notes
receivable
|
|
11,667
|
|
17,018
|
Property and equipment,
net
|
|
18,674
|
|
20,764
|
Lease right-of-use
assets
|
|
45,916
|
|
50,515
|
Intangible assets,
net
|
|
92,035
|
|
91,924
|
Goodwill
|
|
114,175
|
|
114,214
|
Other long-term
assets
|
|
54,710
|
|
38,033
|
TOTAL ASSETS
|
|
$
1,818,012
|
|
$
1,588,212
|
LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts payable,
accrued expenses and other current liabilities
|
|
$
74,547
|
|
$
87,175
|
Losses payable and
provision for unpaid losses and loss adjustment expenses
|
|
258,836
|
|
198,508
|
Commissions
payable
|
|
94,005
|
|
108,739
|
Due to
insurers
|
|
118,480
|
|
79,815
|
Advanced
premiums
|
|
30,639
|
|
20,471
|
Unearned
premiums
|
|
385,619
|
|
317,275
|
Contract
liabilities
|
|
38,890
|
|
30,316
|
Total current
liabilities
|
|
1,001,016
|
|
842,299
|
Long-term lease
liabilities
|
|
44,866
|
|
50,459
|
Long-term debt,
net
|
|
122,867
|
|
130,680
|
Warrant
liabilities
|
|
—
|
|
34,018
|
Deferred tax
liability
|
|
21,008
|
|
15,937
|
Contract
liabilities
|
|
15,834
|
|
17,335
|
Other long-term
liabilities
|
|
4,199
|
|
4,139
|
TOTAL
LIABILITIES
|
|
1,209,790
|
|
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 September 30, 2024 and
December 31, 2023)
|
82,788
|
|
82,836
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
Class A Common Stock,
$0.0001 par value (500,000,000 shares authorized, 89,980,363 and
84,588,536 issued
and outstanding as of September 30, 2024 and December 31,
2023, respectively)
|
9
|
|
8
|
Class V Common Stock,
$0.0001 par value (300,000,000 authorized, 251,033,906 shares
issued and outstanding
as of September 30, 2024 and December 31,
2023)
|
25
|
|
25
|
Additional paid-in
capital
|
|
601,867
|
|
561,754
|
Accumulated earnings
(deficit)
|
|
(455,083)
|
|
(468,995)
|
Accumulated other
comprehensive income (loss)
|
|
1,447
|
|
(88)
|
Total stockholders'
equity
|
|
148,265
|
|
92,704
|
Non-controlling
interest
|
|
377,169
|
|
317,805
|
Total
equity
|
|
525,434
|
|
410,509
|
TOTAL LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
$
1,818,012
|
|
$
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)
|
|
|
Nine months ended
September 30,
|
|
2024
|
|
2023
|
|
|
|
|
OPERATING
ACTIVITIES:
|
in
thousands
|
Net income
|
$
69,863
|
|
$
19,137
|
Adjustments to
reconcile net income to net cash from operating
activities:
|
|
|
|
Loss related to warrant
liabilities, net
|
8,544
|
|
1,419
|
Depreciation and
amortization
|
29,758
|
|
34,893
|
Provision for deferred
taxes
|
2,772
|
|
4,973
|
Impairment of operating
lease right-of-use assets
|
—
|
|
1,147
|
Loss on disposals of
equipment, software and other assets
|
401
|
|
2,019
|
Gains, losses, and
impairments related to divestitures
|
(87)
|
|
2,827
|
Share-based
compensation expense
|
13,018
|
|
13,157
|
Non-cash lease
expense
|
5,920
|
|
9,472
|
Other
|
(354)
|
|
708
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts, premiums and
commissions receivable
|
(28,062)
|
|
(107,001)
|
Deferred acquisition
costs, net
|
(26,998)
|
|
(47,936)
|
Losses payable and
provision for unpaid losses and loss adjustment expenses
|
60,328
|
|
23,527
|
Commissions
payable
|
(14,734)
|
|
34,582
|
Due to
insurers
|
38,586
|
|
45,322
|
Advanced
premiums
|
10,166
|
|
11,800
|
Unearned
premiums
|
68,344
|
|
100,439
|
Operating lease
liabilities
|
(6,781)
|
|
(9,018)
|
Other assets and
liabilities, net
|
(41,042)
|
|
(9,246)
|
Net Cash Provided by
Operating Activities
|
189,642
|
|
132,221
|
INVESTING
ACTIVITIES:
|
|
|
|
Capital
expenditures
|
(17,278)
|
|
(21,556)
|
Acquisitions, net of
cash acquired, and other investments
|
(23,865)
|
|
(8,690)
|
Issuance of notes
receivable
|
(55,030)
|
|
(11,405)
|
Collection of notes
receivable
|
32,099
|
|
10,252
|
Purchases of fixed
maturity securities
|
(565,838)
|
|
(7,277)
|
Proceeds from sales of
fixed maturity securities
|
53,253
|
|
—
|
Proceeds from
maturities of fixed maturity securities
|
23,766
|
|
4,128
|
Purchases of equity
securities
|
(10,602)
|
|
—
|
Other investing
activities
|
1,005
|
|
86
|
Net Cash Used in
Investing Activities
|
(562,490)
|
|
(34,462)
|
FINANCING
ACTIVITIES:
|
|
|
|
Payments on long-term
debt
|
(63,202)
|
|
(132,850)
|
Proceeds from long-term
debt, net of issuance costs
|
52,718
|
|
100,345
|
Proceeds from issuance
of Series A Convertible Preferred Stock, net of issuance
costs
|
—
|
|
79,159
|
Contribution from
non-controlling interest
|
—
|
|
779
|
Distributions paid to
non-controlling interest unit holders
|
(5,320)
|
|
—
|
Payment of Series A
Convertible Preferred Stock dividends
|
(5,600)
|
|
—
|
Funding of employee tax
obligations upon vesting of share-based payments
|
(5,713)
|
|
—
|
Proceeds from issuance
of Class A Common Stock under employee stock purchase
plan
|
—
|
|
906
|
Net Cash Provided by
(Used in) Financing Activities
|
(27,117)
|
|
48,339
|
Effect of exchange rate
changes on cash and cash equivalents and restricted cash and cash
equivalents
|
(882)
|
|
286
|
|
|
|
|
Change in cash and cash
equivalents and restricted cash and cash equivalents
|
(400,847)
|
|
146,384
|
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
|
$
323,429
|
|
$
685,575
|
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 financial measures prepared in accordance with accounting
principles generally accepted in the
United States of America ("GAAP") and non-GAAP financial
measures. 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
September 30,
|
|
Nine months ended
September 30,
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operational
Metrics
|
|
|
|
|
|
|
|
Total Written Premium
(in thousands)
|
$
287,609
|
|
$
255,569
|
|
$
827,068
|
|
$
714,314
|
Loss Ratio
|
60.0 %
|
|
41.1 %
|
|
47.7 %
|
|
41.5 %
|
New Business Count
— Insurance
|
77,418
|
|
69,691
|
|
225,753
|
|
201,593
|
|
|
|
|
|
|
|
|
GAAP Financial
Measures
|
|
|
|
|
|
|
|
Total Revenue (in
thousands)
|
$
323,374
|
|
$
275,574
|
|
$
908,307
|
|
$
755,170
|
Operating Income
(in thousands)
|
$
10,089
|
|
$
16,117
|
|
$
60,380
|
|
$
16,881
|
Net Income (in
thousands)
|
$
19,007
|
|
$
18,623
|
|
$
69,863
|
|
$
19,137
|
Basic Earnings Per
Share
|
$
0.03
|
|
$
0.04
|
|
$
0.09
|
|
$
0.04
|
Diluted Earnings Per
Share
|
$
0.03
|
|
$
0.04
|
|
$
0.09
|
|
$
0.04
|
|
|
|
|
|
|
|
|
Non-GAAP Financial
Measures
|
|
|
|
|
|
|
|
Adjusted EBITDA (in
thousands)
|
$
24,165
|
|
$
37,377
|
|
$
104,605
|
|
$
78,449
|
Adjusted Earnings Per
Share
|
$
0.05
|
|
$
0.05
|
|
$
0.22
|
|
$
0.05
|
|
|
September
30,
|
|
December 31,
|
|
2024
|
|
2023
|
Operational
Metrics
|
|
|
|
Policies in
Force
|
1,494,510
|
|
1,401,037
|
Policies in Force
Retention
|
88.8 %
|
|
88.7 %
|
Vehicles in
Force
|
2,553,589
|
|
2,378,883
|
HDC Paid Member
Count
|
867,596
|
|
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), net, income tax (expense)
benefit, and depreciation and amortization, further adjusted to
exclude (i) gains and losses related to 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. 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
September 30,
|
|
Nine months ended
September 30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
in
thousands
|
Net income
|
$
19,007
|
|
$
18,623
|
|
$
69,863
|
|
$
19,137
|
Interest and other
(income) expense 1
|
(8,359)
|
|
(6,260)
|
|
(27,945)
|
|
(15,677)
|
Income tax (benefit)
expense
|
(1,022)
|
|
4,604
|
|
9,918
|
|
12,002
|
Depreciation and
amortization
|
9,184
|
|
10,753
|
|
29,758
|
|
34,893
|
EBITDA
|
18,810
|
|
27,720
|
|
81,594
|
|
50,355
|
Restructuring,
impairment and related charges, net
|
—
|
|
473
|
|
—
|
|
8,857
|
(Gain) loss related to
warrant liabilities, net
|
463
|
|
(850)
|
|
8,544
|
|
1,419
|
Share-based
compensation expense
|
4,092
|
|
4,935
|
|
13,018
|
|
12,869
|
Gains, losses, and
impairments related to divestitures
|
—
|
|
4,112
|
|
(87)
|
|
4,112
|
Other unusual items
2
|
800
|
|
987
|
|
1,536
|
|
837
|
Adjusted
EBITDA
|
$
24,165
|
|
$
37,377
|
|
$ 104,605
|
|
$
78,449
|
____________________
|
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 professional fees associated with the warrant exchange, as
well as certain material severance expenses for the three and nine
months ended September 30, 2024 and a net legal settlement accrual
for the three and nine months ended September 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
|
$
65,000
|
|
$
74,000
|
Interest and other
(income) expense 1
|
(35,000)
|
|
(35,000)
|
Income tax
expense
|
14,000
|
|
15,000
|
Depreciation and
amortization
|
40,000
|
|
40,000
|
(Gain) loss related to
warrant liabilities, net
|
8,500
|
|
8,500
|
Share-based
compensation expense
|
17,500
|
|
17,500
|
Adjusted
EBITDA
|
$
110,000
|
|
$
120,000
|
____________________
|
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 gains and losses related to 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 outstanding prior to the Warrant Exchange.
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
September
30,
|
|
Nine months
ended
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
in thousands (except
per share amounts)
|
Numerator:
|
|
|
|
|
|
|
|
Net income available
to Class A Common Stockholders 1
|
$
2,798
|
|
$
3,255
|
|
$
7,753
|
|
$
3,712
|
Accretion of Series A
Convertible Preferred Stock
|
1,875
|
|
1,838
|
|
5,552
|
|
1,838
|
Undistributed earnings
allocated to Series A Convertible Preferred Stock
|
212
|
|
261
|
|
607
|
|
110
|
Net income
attributable to non-controlling interest
|
14,122
|
|
13,269
|
|
55,951
|
|
13,477
|
Consolidated net
income
|
19,007
|
|
18,623
|
|
69,863
|
|
19,137
|
(Gain) loss related to
warrant liabilities, net
|
463
|
|
(850)
|
|
8,544
|
|
1,419
|
Adjusted consolidated
net income 2
|
$
19,470
|
|
$
17,773
|
|
$
78,407
|
|
$
20,556
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding 1
|
89,691
|
|
84,479
|
|
86,689
|
|
84,042
|
Total potentially
dilutive securities outstanding:
|
|
|
|
|
|
|
|
Non-controlling
interest units
|
255,178
|
|
255,499
|
|
255,178
|
|
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
|
8,076
|
|
8,490
|
|
8,076
|
|
8,490
|
Total warrants
outstanding
|
—
|
|
19,484
|
|
—
|
|
19,484
|
Potentially dilutive
shares outstanding
|
270,039
|
|
290,258
|
|
270,039
|
|
290,258
|
Fully dilutive shares
outstanding 2
|
359,730
|
|
374,737
|
|
356,728
|
|
374,300
|
|
|
|
|
|
|
|
|
|
Basic EPS
1
|
$
0.03
|
|
$
0.04
|
|
$
0.09
|
|
$
0.04
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
2
|
$
0.05
|
|
$
0.05
|
|
$
0.22
|
|
$
0.05
|
____________________
|
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-third-quarter-2024-results-updates-2024-outlook-for-revenue-and-profit-growth-302298320.html
SOURCE Hagerty