- First quarter 2024 Total Revenue increased 24% year-over-year
to $271.7 million
- First quarter 2024 Written Premium increased 19% year-over-year
to $218.3 million
- First quarter 2024 Operating Income margin expanded by 1,210
bps compared to the prior year period
- First quarter 2024 Net Income of $8.2
million, an increase of $23.2
million compared to the prior year period
- First quarter 2024 Adjusted EBITDA (a non-GAAP measure) of
$27.3 million, an increase of
$20.6 million compared to the prior
year period
- Delivered Policies in Force Retention of 88.7% and achieved
insurance Net Promoter Score of 82
- Reaffirmed 2024 Outlook for 15-17% Total Revenue growth,
116-148% Net Income growth and 41-53% Adjusted EBITDA growth
TRAVERSE
CITY, Mich., May 7, 2024
/PRNewswire/ -- Hagerty, Inc. (NYSE: HGTY), an automotive
enthusiast brand and leading specialty vehicle insurance provider,
announced today financial results for the three months ended
March 31, 2024.
"We are off to a great start in 2024 as the initiatives
undertaken in 2023 powered strong top-line momentum and significant
margin expansion," said McKeel
Hagerty, Chief Executive Officer and Chairman of Hagerty.
"Total revenue gains of 24% were fueled by written premium growth
of 19% as our brand strength and performance marketing efforts
drove high rates of compounding growth in new members. Importantly,
we are acquiring new customers and serving existing ones more
efficiently than ever, resulting in operating margin expansion of
1,210 basis points."
"This laser focus on profitability resulted in a year-over-year
improvement in Net Income of $23
million and Adjusted EBITDA of $21
million in what had historically been a seasonally weak
quarter for the Company. Operating leverage and optimized
business processes have shifted that paradigm," continued Mr.
Hagerty.
"We are reaffirming our 2024 growth outlook given the great
start to the year as we execute on our long range plan," added Mr.
Hagerty. "Operating margins should continue to expand, powered by
operational efficiencies, cost discipline, and sustained mid-teens
revenue growth as we help car enthusiasts protect, buy and sell,
and enjoy their special vehicles."
FIRST
QUARTER 2024 FINANCIAL HIGHLIGHTS
- First quarter 2024 Total Revenue increased 24% year-over-year
to $271.7 million
- First quarter 2024 Written Premium increased 19% year-over-year
to $218.3 million
- First quarter 2024 Commission and fee revenue increased 19%
year-over-year to $88.8 million
- Policies in Force Retention was 88.7% as of March 31, 2024 compared to 87.9% as of
March 31, 2023 and total insured
vehicles increased 6% year-over-year to 2.4 million
- First quarter 2024 Loss Ratio was 41.1% compared to 41.3% in
the prior year period
- First quarter 2024 Earned Premium increased 29% year-over-year
to $151.6 million
- Earned Premium growth was driven by the strong Written Premium
growth as well as the prior year's increased quota share to
approximately 80%.
- First quarter 2024 Membership, Marketplace and other revenue
increased 18% year-over-year to $31.2
million
- First quarter 2024 Marketplace revenue increased 58%
year-over-year to $10.5 million
- First quarter 2024 Membership revenue increased 7%
year-over-year to $13.5 million
- Hagerty Drivers Club (HDC) paid members increased 8%
year-over-year to approximately 831,000 compared to 768,000
- Cost containment and resource prioritization initiatives drove
a 7.1% decline in General and administrative services and held
salary and benefits growth to only 1.6% compared to the prior year
period
- First quarter 2024 Operating Income of $12.2 million compared to an Operating Loss of
$16.5 million in the prior year
period.
- First quarter 2024 operating margin expanded by 1,210 bps
compared to the prior year period
- First quarter 2024 depreciation and amortization was
$10.6 million compared to
$13.7 million in the prior year
period. The decrease was primarily driven by a $3.6 million impairment of digital media content
assets recorded in the prior year period, partially offset by a
$0.4 million increase in amortization
attributable to a higher base of information technology assets in
the current period.
- First quarter 2023 results included restructuring charges of
$5.5 million. The prior year period's
charges were primarily associated with a reduction in force,
reduced hiring plans and cost containment initiatives
- First quarter 2024 Net Income of $8.2
million compared to a Net Loss of $15.0 million in the prior year period
- First quarter 2024 Net Income includes a $1.6 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
- First quarter 2024 Adjusted EBITDA (a non-GAAP measure) of
$27.3 million compared to
$6.7 million in the prior year
period
- First quarter 2024 Basic and Diluted Earnings per Share was
$(0.04)
- First quarter 2024 Adjusted EPS (a non-GAAP measure) 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,
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 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 reaffirmed its outlook 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 first quarter 2024 financial results, will be
available on Hagerty's investor relations website at
investor.hagerty.com. The dial-in for the conference call is (877)
423-9813 (toll-free) or (201) 689-8573 (international). Please dial
the number 10 minutes prior to the scheduled start time.
A webcast replay of the call will be available at
investor.hagerty.com following the call.
Forward-Looking Statements
This press release contains
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Forward-looking
statements include all statements that are not historical facts.
These forward-looking statements reflect Hagerty's current
expectations and projections with respect to its expected future
business and financial performance, including, among other things:
(i) expected operating results, such as revenue growth and
increases in profit and earned premium; (ii) changes in the market
for Hagerty's products and services, (iii) anticipated business
objectives; and (iv) the strength of Hagerty's business model.
These statements may be preceded by, followed by or include the
words "aim," "anticipate," "believe," "estimate," "expect,"
"forecast," "future," "goal," "intend," "likely," "outlook,"
"plan," "potential," "project," "seek," "target," "can," "could,"
"may," "should," "would," "will," the negatives thereof and other
words and terms of similar meaning.
A number of factors could cause actual results or outcomes to
differ materially from those indicated by these forward-looking
statements. These factors include, among other things, Hagerty's
ability to: (i) compete effectively within its industry and attract
and retain insurance policy holders and paid HDC subscribers; (ii)
maintain key strategic relationships with its insurance
distribution and underwriting carrier partners; (iii) prevent,
monitor and detect fraudulent activity; (iv) manage risks
associated with disruptions, interruptions, outages with its
technology platforms or third-party services; (v) accelerate the
adoption of Hagerty's membership products as well as any new
insurance programs and products; (vi) manage the cyclical nature of
the insurance business including through any periods of recession,
economic downturn or inflation; (vii) address unexpected increases
in the frequency or severity of claims; (viii) comply with the
numerous laws and regulations applicable to Hagerty's business,
including state, federal and foreign laws relating to insurance and
rate increases, privacy, the internet and accounting matters; (ix)
manage risks associated with being a controlled company; (x)
successfully defend any litigation, government inquiries and
investigations, and (xi) other risks and uncertainties indicated
from time to time in documents filed or to be filed with the
Securities and Exchange Commission (the "SEC") by Hagerty.
The forward-looking statements herein represent the judgment of
Hagerty as of the date of this release and Hagerty disclaims any
intent or obligation to publicly update or review any
forward-looking statement, whether as a result of new information,
future developments, or otherwise. This press release should be
read in conjunction with the information included in the Company's
other press releases, reports and other filings with the SEC.
Understanding the information contained in these filings is
important in order to fully understand Hagerty's reported financial
results and 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.
Condensed
Consolidated Statements of Operations (Unaudited)
|
|
|
|
Three months ended
March 31,
|
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
$
88,840
|
|
$
74,612
|
|
$
14,228
|
|
19.1 %
|
Earned
premium
|
151,619
|
|
117,231
|
|
34,388
|
|
29.3 %
|
Membership,
marketplace and other revenue
|
31,249
|
|
26,509
|
|
4,740
|
|
17.9 %
|
Total
revenue
|
|
271,708
|
|
218,352
|
|
53,356
|
|
24.4 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
56,116
|
|
55,232
|
|
884
|
|
1.6 %
|
Ceding commissions,
net
|
|
70,930
|
|
55,425
|
|
15,505
|
|
28.0 %
|
Losses and loss
adjustment expenses
|
|
62,356
|
|
48,412
|
|
13,944
|
|
28.8 %
|
Sales
expense
|
|
39,660
|
|
35,113
|
|
4,547
|
|
12.9 %
|
General and
administrative services
|
|
19,862
|
|
21,381
|
|
(1,519)
|
|
(7.1) %
|
Depreciation and
amortization
|
|
10,560
|
|
13,743
|
|
(3,183)
|
|
(23.2) %
|
Restructuring,
impairment and related charges, net
|
—
|
|
5,535
|
|
(5,535)
|
|
N/M
|
Total operating
expenses
|
|
259,484
|
|
234,841
|
|
24,643
|
|
10.5 %
|
OPERATING INCOME
(LOSS)
|
|
12,224
|
|
(16,489)
|
|
28,713
|
|
174.1 %
|
Change in fair value
of warrant liabilities
|
|
(6,140)
|
|
(515)
|
|
(5,625)
|
|
N/M
|
Interest and other
income (expense)
|
|
7,244
|
|
5,647
|
|
1,597
|
|
28.3 %
|
INCOME (LOSS) BEFORE
INCOME TAX EXPENSE
|
13,328
|
|
(11,357)
|
|
24,685
|
|
N/M
|
Income tax
expense
|
|
(5,129)
|
|
(3,668)
|
|
(1,461)
|
|
(39.8) %
|
NET INCOME
(LOSS)
|
|
8,199
|
|
(15,025)
|
|
23,224
|
|
154.6 %
|
Net (income) loss
attributable to non-controlling interest
|
(9,550)
|
|
12,926
|
|
(22,476)
|
|
(173.9) %
|
Accretion of Series A
Convertible Preferred Stock
|
(1,838)
|
|
—
|
|
(1,838)
|
|
100.0 %
|
NET INCOME (LOSS)
ATTRIBUTABLE TO CLASS A COMMON STOCKHOLDERS
|
$
(3,189)
|
|
$
(2,099)
|
|
$
(1,090)
|
|
51.9 %
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share of Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
(0.04)
|
|
$
(0.03)
|
|
|
|
|
Diluted
|
|
$
(0.04)
|
|
$
(0.03)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
84,656
|
|
83,227
|
|
|
|
|
Diluted
|
|
84,656
|
|
83,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N/M = Not
meaningful
|
|
|
|
|
|
|
|
|
Hagerty,
Inc.
Condensed
Consolidated Balance Sheets (Unaudited)
|
|
|
|
March 31,
2024
|
|
December 31,
2023
|
|
|
|
|
|
ASSETS
|
|
in thousands (except
share amounts)
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
131,207
|
|
$
108,326
|
Restricted cash and
cash equivalents
|
|
595,601
|
|
615,950
|
Accounts
receivable
|
|
71,883
|
|
71,530
|
Premiums
receivable
|
|
157,105
|
|
137,525
|
Commissions
receivable
|
|
14,877
|
|
79,115
|
Notes
receivable
|
|
56,509
|
|
35,896
|
Deferred acquisition
costs, net
|
|
136,925
|
|
141,637
|
Other current
assets
|
|
80,865
|
|
60,239
|
Total current
assets
|
|
1,244,972
|
|
1,250,218
|
Notes
receivable
|
|
4,438
|
|
17,018
|
Property and equipment,
net
|
|
19,820
|
|
20,764
|
Lease right-of-use
assets
|
|
49,412
|
|
50,515
|
Intangible assets,
net
|
|
88,335
|
|
91,924
|
Goodwill
|
|
114,195
|
|
114,214
|
Other long-term
assets
|
|
49,076
|
|
43,559
|
TOTAL ASSETS
|
|
$
1,570,248
|
|
$
1,588,212
|
LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts payable,
accrued expenses and other current liabilities
|
|
$
94,896
|
|
$
87,175
|
Losses payable and
provision for unpaid losses and loss adjustment expenses
|
|
204,075
|
|
198,508
|
Commissions
payable
|
|
71,070
|
|
108,739
|
Due to
insurers
|
|
97,367
|
|
79,815
|
Advanced
premiums
|
|
37,749
|
|
20,471
|
Unearned
premiums
|
|
312,702
|
|
317,275
|
Contract
liabilities
|
|
31,330
|
|
30,316
|
Total current
liabilities
|
|
849,189
|
|
842,299
|
Long-term lease
liabilities
|
|
49,198
|
|
50,459
|
Long-term debt,
net
|
|
91,470
|
|
130,680
|
Warrant
liabilities
|
|
40,158
|
|
34,018
|
Deferred tax
liability
|
|
15,298
|
|
15,937
|
Contract
liabilities
|
|
16,835
|
|
17,335
|
Other long-term
liabilities
|
|
2,607
|
|
4,139
|
TOTAL
LIABILITIES
|
|
1,064,755
|
|
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 March 31, 2024
and December 31, 2023)
|
84,674
|
|
82,836
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
Class A Common Stock,
$0.0001 par value (500,000,000 shares authorized, 84,655,539
and
84,588,536 issued and outstanding as of March 31, 2024 and
December 31, 2023, respectively)
|
8
|
|
8
|
Class V Common Stock,
$0.0001 par value (300,000,000 authorized, 251,033,906 shares
issued
and outstanding as of March 31, 2024 and December 31,
2023)
|
|
25
|
|
25
|
Additional paid-in
capital
|
|
564,082
|
|
561,754
|
Accumulated earnings
deficit
|
|
(470,346)
|
|
(468,995)
|
Accumulated other
comprehensive income (loss)
|
|
(236)
|
|
(88)
|
Total stockholders'
equity
|
|
93,533
|
|
92,704
|
Non-controlling
interest
|
|
327,286
|
|
317,805
|
Total
equity
|
|
420,819
|
|
410,509
|
TOTAL LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
$
1,570,248
|
|
$
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)
|
|
|
Three months ended
March 31,
|
|
2024
|
|
2023
|
|
|
|
|
OPERATING
ACTIVITIES:
|
in
thousands
|
Net income
(loss)
|
$
8,199
|
|
$
(15,025)
|
Adjustments to
reconcile net income (loss) to net cash from operating
activities:
|
|
|
|
Change in fair value of
warrant liabilities
|
6,140
|
|
515
|
Depreciation and
amortization
|
10,560
|
|
13,743
|
Provision for deferred
taxes
|
(571)
|
|
937
|
Share-based
compensation expense
|
4,543
|
|
4,113
|
Non-cash lease
expense
|
2,197
|
|
3,147
|
Other
|
1,140
|
|
814
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts, premiums and
commission receivable
|
42,736
|
|
3,777
|
Deferred acquisition
costs, net
|
4,712
|
|
(6,344)
|
Losses payable and
provision for unpaid losses and loss adjustment expenses
|
5,567
|
|
(5,302)
|
Commissions
payable
|
(37,669)
|
|
(14,084)
|
Due to
insurers
|
17,642
|
|
19,510
|
Advanced
premiums
|
17,299
|
|
17,422
|
Unearned
premiums
|
(4,573)
|
|
11,791
|
Operating lease
liabilities
|
(2,282)
|
|
(2,896)
|
Other assets and
liabilities, net
|
(17,402)
|
|
(20,390)
|
Net Cash Provided by
Operating Activities
|
58,238
|
|
11,728
|
INVESTING
ACTIVITIES:
|
|
|
|
Capital
expenditures
|
(4,538)
|
|
(8,133)
|
Acquisitions, net of
cash acquired
|
(3,843)
|
|
(6,076)
|
Issuance of notes
receivable
|
(17,828)
|
|
(7,833)
|
Collection of notes
receivable
|
11,041
|
|
415
|
Purchase of fixed
income securities
|
(2,956)
|
|
(4,348)
|
Maturities of fixed
income securities
|
1,075
|
|
1,150
|
Other investing
activities
|
(1,238)
|
|
22
|
Net Cash Used in
Investing Activities
|
(18,287)
|
|
(24,803)
|
FINANCING
ACTIVITIES:
|
|
|
|
Payments on long-term
debt
|
(45,331)
|
|
(47,250)
|
Proceeds from long-term
debt, net of issuance costs
|
8,098
|
|
27,871
|
Contribution from
non-controlling interest
|
—
|
|
500
|
Net Cash Used in
Financing Activities
|
(37,233)
|
|
(18,879)
|
Effect of exchange rate
changes on cash and cash equivalents and restricted cash and cash
equivalents
|
(186)
|
|
154
|
|
|
|
|
Change in cash and cash
equivalents and restricted cash and cash equivalents
|
2,532
|
|
(31,800)
|
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
|
$
726,808
|
|
$
507,391
|
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 Condensed Consolidated Financial Statements
prepared in accordance with GAAP.
|
Three months ended
March 31,
|
|
2024
|
|
2023
|
Operational
Metrics
|
|
|
|
Total Written Premium
(in thousands)
|
$
218,286
|
|
$
182,850
|
Loss Ratio
|
41.1 %
|
|
41.3 %
|
New Business Count
— Insurance
|
59,286
|
|
51,762
|
|
|
|
|
GAAP
Measures
|
|
|
|
Total Revenue (in
thousands)
|
$
271,708
|
|
$
218,352
|
Operating Income
(Loss) (in thousands)
|
$
12,224
|
|
$
(16,489)
|
Net Income (Loss)
(in thousands)
|
$
8,199
|
|
$
(15,025)
|
Basic Earnings (Loss)
Per Share
|
$
(0.04)
|
|
$
(0.03)
|
Diluted Earnings
(Loss) Per Share
|
$
(0.04)
|
|
$
(0.03)
|
|
|
|
|
Non-GAAP Financial
Measures
|
|
|
|
Adjusted EBITDA (in
thousands)
|
$
27,327
|
|
$
6,705
|
Adjusted Earnings
(Loss) Per Share
|
$
0.04
|
|
$
(0.04)
|
|
|
|
|
March 31,
|
|
December 31,
|
|
2024
|
|
2023
|
Operational
Metrics
|
|
|
|
Policies in
Force
|
1,420,660
|
|
1,401,037
|
Policies in Force
Retention
|
88.7 %
|
|
88.7 %
|
Vehicles in
Force
|
2,411,360
|
|
2,378,883
|
HDC Paid Member
Count
|
830,839
|
|
815,007
|
Net Promoter Score
(NPS)
|
82
|
|
82
|
Non-GAAP Financial Measures
Adjusted EBITDA
We define Adjusted EBITDA as consolidated Net income (loss),
excluding interest and other income (expense), income tax expense,
and depreciation and amortization, further adjusted to exclude (i)
changes in the fair value of our warrant liabilities; (ii)
share-based compensation expense; and when applicable, (iii)
restructuring, impairment and related charges, net; (iv) the net
gain or loss from asset disposals; (v) losses and impairments
related to divestitures; and (vi) 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 Condensed 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
March 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
in
thousands
|
Net income
(loss)
|
$
8,199
|
|
$
(15,025)
|
Interest and other
income (expense) (1)
|
(7,244)
|
|
(5,647)
|
Income tax
expense
|
5,129
|
|
3,668
|
Depreciation and
amortization
|
10,560
|
|
13,743
|
EBITDA
|
16,644
|
|
(3,261)
|
Restructuring,
impairment and related charges, net
|
—
|
|
5,535
|
Change in fair value of
warrant liabilities
|
6,140
|
|
515
|
Share-based
compensation expense
|
4,543
|
|
3,916
|
Other unusual
items
|
—
|
|
—
|
Adjusted
EBITDA
|
$
27,327
|
|
$
6,705
|
|
|
|
|
|
(1)
|
Excludes interest
expense related to the BAC Credit Facility, which is recorded
within "Sales expense" on the Condensed Consolidated Statements of
Operations.
|
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, 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 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
March 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
in thousands (except
per share amounts)
|
Numerator:
|
|
|
|
Net income (loss)
available to Class A Common Stockholders (1)
|
$
(3,189)
|
|
$
(2,099)
|
Undistributed earnings
allocated to Series A Convertible Preferred Stock
|
—
|
|
—
|
Accretion of Series A
Convertible Preferred Stock
|
1,838
|
|
—
|
Net income (loss)
attributable to non-controlling interest
|
9,550
|
|
(12,926)
|
Consolidated net income
(loss)
|
8,199
|
|
(15,025)
|
Change in fair value
of warrant liabilities
|
6,140
|
|
515
|
Adjusted consolidated
net income (loss) (2)
|
$
14,339
|
|
$
(14,510)
|
|
|
|
|
Denominator:
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding —
basic(1)
|
84,656
|
|
83,227
|
Total potentially
dilutive securities outstanding:
|
|
|
|
Conversion of
non-controlling interest units of THG to Class A Common
Stock
|
255,499
|
|
255,640
|
Conversion of Series A
Convertible Preferred Stock to Class A Common Stock
|
6,785
|
|
—
|
Total unissued
share-based compensation awards
|
8,256
|
|
6,870
|
Total warrants
outstanding
|
19,484
|
|
19,484
|
Potentially dilutive
shares outstanding
|
290,024
|
|
281,994
|
Fully dilutive shares
outstanding (2)
|
374,680
|
|
365,221
|
|
|
|
|
|
Basic EPS
(1)
|
$
(0.04)
|
|
$
(0.03)
|
|
|
|
|
|
Adjusted EPS
(2)
|
$
0.04
|
|
$
(0.04)
|
|
|
|
|
|
(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-first-quarter-2024-results-reaffirms-2024-outlook-for-strong-growth-and-margin-expansion-302137512.html
SOURCE Hagerty