- Full year 2024 Total Revenue increased 20% year-over-year
to $1.200 billion
- Full year 2024 Written Premium increased 15% year-over-year to
$1.044 billion
- Added a record 279,000 new members in 2024
- Full year 2024 Marketplace revenue increased 90% year-over-year
to $54.3 million
- Full year 2024 Operating Income increased 538% year-over-year
to $66.4 million
- Full year 2024 Net Income increased 178% year-over-year to
$78.3 million
- Full year 2024 Adjusted EBITDA increased 41% year-over-year to
$124.5 million
- 2025 outlook for Total Revenue growth of 12-13% on Written
Premium gains of 13-14%
- Margin expansion due to continued efficiency gains should
result in Net Income growth of 30-40% and Adjusted EBITDA growth of
21-29%
TRAVERSE
CITY, Mich., March 4,
2025 /PRNewswire/ -- Hagerty, Inc. (NYSE: HGTY),
an automotive enthusiast brand and leading specialty vehicle
insurance provider, announced today financial results for the three
and twelve months ended December 31, 2024.
"2024 was another excellent year at Hagerty with 20% revenue
growth fueled by a record 279,000 new members. We are also
investing to improve Hagerty and become more efficient in how we
deliver on our brand promise to members and maintain our industry
leading net promoter score of 82. These initiatives allowed us to
translate revenue growth into even higher rates of profit growth,
with net income up 178% and Adjusted EBITDA up 41%," said
McKeel Hagerty, Chief Executive
Officer and Chairman of Hagerty.
"In 2025, Hagerty's customer-centric model and automotive
expertise should result in written premium growth of 13-14% and
even faster rates of profit growth. Top-line growth should
accelerate in the back half of 2025 as we anticipate rolling out
the State Farm Classic Plus program to over 25 states in the year.
Longer-term, we expect to more than double our policy count to
three million by 2030," continued Mr. Hagerty.
"2025 will be a year of elevated investment into our technology
platforms that should enable us to deliver the accelerated growth
we anticipate in 2026 and beyond, with more modern risk rating
architecture and greater segmentation. These operational and
capital investments will also position us for future margin
expansion from the expected efficiency gains as the new technology
platform improves and simplifies the member experience," added Mr.
Hagerty.
FOURTH QUARTER AND FULL YEAR 2024
FINANCIAL HIGHLIGHTS
- Fourth quarter 2024 Total Revenue increased 19%
year-over-year to $291.7 million, and
full year 2024 Total Revenue increased 20% year-over-year to
$1.200 billion
- Fourth quarter 2024 Written Premium increased 13%
year-over-year to $217.4 million, and
full year 2024 Written Premium increased 15% year-over-year to
$1.044 billion
- Fourth quarter 2024 Commission and fee revenue increased
15% year-over-year to $89.4 million,
and full year 2024 Commission and fee revenue increased 16%
year-over-year to $423.2 million
- Policies in Force Retention was 89.0% as of
December 31, 2024 compared to 88.7% in the prior year period,
and total insured vehicles increased 8% year-over-year to 2.6
million
- Fourth quarter 2024 Loss Ratio was 42.8% including 2.4% of
impact from catastrophe losses, compared to 41.5% in the prior year
period, and full year 2024 Loss Ratio was 46.4% including 5.6% of
impact from catastrophe losses, compared to 41.5% in the prior year
period
- Fourth quarter 2024 Earned Premium increased 14%
year-over-year to $168.4 million, and
full year 2024 Earned Premium increased 21% year-over-year to
$643.3 million
- Fourth quarter 2024 Membership, marketplace and other
revenue increased 68% year-over-year to $33.9 million, and full year 2024 Membership,
marketplace and other revenue increased 30% year-over-year to
$133.5 million
- Fourth quarter 2024 Marketplace revenue increased 329%
year-over-year to $16.0 million, and
full year 2024 Marketplace revenue increased 90% year-over-year to
$54.3 million
- Fourth quarter 2024 Membership revenue increased 17%
year-over-year to $15.2 million, and
2024 Membership revenue increased 10% year-over-year to
$57.5 million
- Hagerty Drivers Club (HDC) paid members increased 7%
year-over-year to approximately 876,000 compared to 815,000
- Fourth quarter 2024 Operating Income of $6.0 million, an increase of $12.5 million compared to the prior year period,
and full year 2024 Operating Income of $66.4
million, an increase of $56.0
million compared to the prior year period, or growth of 538%
- Fourth quarter 2024 Operating Income margin decreased by
470 bps compared to the prior year period, while full year 2024
Operating Income margin expanded by 450 bps compared to the prior
year period
- Cost containment and resource prioritization initiatives drove
general and administrative expenses down by 3.4% in 2024. Salary
and benefits increased 2.1% during 2024
- Hurricanes Helene and Milton negatively impacted full year
operating margins by 230 bps
- Fourth quarter 2024 depreciation and amortization was
$9.1 million compared to $10.9 million in the prior year period, and full
year 2024 depreciation and amortization was $38.9 million compared to $45.8 million in the prior year period
- Fourth quarter 2024 Net Income of $8.4 million, a decrease of $0.6 million compared to the prior year period,
and full year 2024 Net Income of $78.3
million, an increase of $50.1
million compared to the prior year period, or growth of 178%
- Fourth quarter 2024 Net Income includes a $0.7 million increase in interest and other
income, and full year 2024 Net Income includes a $13.0 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.
- Full year 2024 Net Income includes a $8.5 million loss due to the change in fair value
and settlement of warrant liabilities. These warrants were
exchanged in July of 2024 for 3.9 million shares of Class A Common
Stock.
- The Company ended the year with $105
million of cash and availability compared to $105 million of total debt, $30 million of which is back leverage for Broad
Arrow Capital's portfolio of loans collateralized by collector
cars
- Fourth quarter 2024 Adjusted EBITDA (a non-GAAP measure)
of $19.9 million, an increase of
$10.2 million compared to the prior
year period, and full year 2024 Adjusted EBITDA of $124.5 million, an increase of $36.3 million compared to the prior year period,
or growth of 41%
- Fourth quarter 2024 Basic and Diluted Earnings per Share
was $0.01, and full year 2024 Basic
and Diluted Earnings per Share was $0.10
- Fourth quarter 2024 Adjusted EPS (a non-GAAP measure) was
$0.02, and full year 2024 Adjusted
EPS was $0.24, compared to
$0.04 in full year 2023
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.
2025 OUTLOOK - SUSTAINED GROWTH AND
PROFITABILITY
We expect 2025 to be another year of strong profit growth for
Hagerty as our team executes on our long-term plan to create value
for stakeholders by investing in our long-term competitive
advantages and delivering high rates of compounding revenue growth.
In 2025, these investments aggregate to $20
million of elevated spend, primarily in our new technology
platform, Duck Creek, for our insurance products. Duck Creek should
help us efficiently grow our business over the coming years. 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.
- For full year 2025, Hagerty anticipates:
- Written Premium growth of 13-14%
- Total Revenue growth of 12-13%
- Net Income growth of 30-40%
- Adjusted EBITDA growth of 21-29%
- Profit ranges incorporate $20
million of elevated technology investments in 2025, as well
as an estimated $11 million pre-tax impact from the
Southern California wildfires
during the first quarter of 2025 ($9
million post-tax)
|
|
|
|
2025 Outlook
($)
|
|
2025 Outlook
(%)
|
|
in
thousands
|
2024
Results
|
|
|
Low
End
|
|
High
End
|
|
Low
End
|
|
High
End
|
|
Total Written
Premium
|
$1,044,492
|
|
|
$1,180,000
|
|
$1,191,000
|
|
13 %
|
|
14 %
|
|
Total
Revenue
|
$1,200,038
|
|
|
$1,344,000
|
|
$1,356,000
|
|
12 %
|
|
13 %
|
|
Net Income
1
|
$78,303
|
|
|
$102,000
|
|
$110,000
|
|
30 %
|
|
40 %
|
|
Adjusted EBITDA
2
|
$124,473
|
|
|
$150,000
|
|
$160,000
|
|
21 %
|
|
29 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
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.
|
2
|
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 full year 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 statements that constitute
"forward-looking statements" within the meaning of the federal
securities laws. All statements provided, other than statements of
historical fact, are forward-looking statements, including those
regarding Hagerty's future operating results and financial
position, Hagerty's business strategy and plans, products,
services, and technology implementations, market conditions, growth
and trends, expansion plans and opportunities, and Hagerty's
objectives for future operations. The words "anticipate,"
"believe," "envision," "estimate," "expect," "intend," "may,"
"plan," "predict," "project," "target," "potential," "will,"
"would," "could," "should," "continue," "ongoing," "contemplate,"
and similar expressions, and the negative of these expressions, are
intended to identify forward-looking statements.
Hagerty has based these forward-looking statements largely on
current expectations about future events, which may not
materialize. Actual results could differ materially and adversely
from those anticipated or implied in the forward-looking
statements. These factors include, among other things,
Hagerty's ability to: (i) compete effectively within our industry
and attract and retain our insurance policyholders and paid HDC
subscribers; (ii) maintain key strategic relationships with our
insurance distribution and underwriting carrier partners; (iii)
prevent, monitor, and detect fraudulent activity; (iv) manage risks
associated with disruptions, interruptions, outages or other issues
with our technology platforms or our use of third-party services;
(v) accelerate the adoption of our membership and marketplace
products and services, as well as any new insurance programs and
products we offer; (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, and (viii) comply with the
numerous laws and regulations applicable to our business, including
state, federal and foreign laws relating to insurance and rate
increases, privacy, the internet, and accounting matters.
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 875,000 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.
Category: Financial
Source: Hagerty
Hagerty,
Inc.
|
Consolidated
Statements of Operations (Unaudited)
|
|
|
|
Three months ended
December 31,
|
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
|
$
89,423
|
|
$
77,540
|
|
$
11,883
|
|
15.3 %
|
Earned
premium
|
|
168,407
|
|
147,368
|
|
21,039
|
|
14.3 %
|
Membership,
marketplace and other revenue
|
|
33,901
|
|
20,135
|
|
13,766
|
|
68.4 %
|
Total
revenue
|
|
291,731
|
|
245,043
|
|
46,688
|
|
19.1 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
60,462
|
|
56,774
|
|
3,688
|
|
6.5 %
|
Ceding commissions,
net
|
|
79,842
|
|
70,617
|
|
9,225
|
|
13.1 %
|
Losses and loss
adjustment expenses
|
|
72,078
|
|
61,197
|
|
10,881
|
|
17.8 %
|
Sales
expense
|
|
43,732
|
|
31,587
|
|
12,145
|
|
38.4 %
|
General and
administrative expenses
|
|
20,432
|
|
20,569
|
|
(137)
|
|
(0.7) %
|
Depreciation and
amortization
|
|
9,147
|
|
10,916
|
|
(1,769)
|
|
(16.2) %
|
Restructuring,
impairment and related charges, net
|
—
|
|
(45)
|
|
45
|
|
(100.0) %
|
Gains, losses, and
impairments related to divestitures
|
—
|
|
(99)
|
|
99
|
|
(100.0) %
|
Total operating
expenses
|
|
285,693
|
|
251,516
|
|
34,177
|
|
13.6 %
|
OPERATING INCOME
(LOSS)
|
|
6,038
|
|
(6,473)
|
|
12,511
|
|
193.3 %
|
Gain (loss) related to
warrant liabilities, net
|
|
—
|
|
12,962
|
|
(12,962)
|
|
(100.0) %
|
Interest and other
income (expense), net
|
|
7,863
|
|
7,144
|
|
719
|
|
10.1 %
|
INCOME BEFORE INCOME
TAX EXPENSE
|
13,901
|
|
13,633
|
|
268
|
|
2.0 %
|
Income tax
expense
|
|
(5,461)
|
|
(4,591)
|
|
(870)
|
|
19.0 %
|
NET INCOME
|
|
8,440
|
|
9,042
|
|
(602)
|
|
(6.7) %
|
Net (income) loss
attributable to non-controlling interest
|
(5,335)
|
|
5,529
|
|
(10,864)
|
|
(196.5) %
|
Accretion of Series A
Convertible Preferred Stock
|
(1,875)
|
|
(1,839)
|
|
(36)
|
|
2.0 %
|
NET INCOME
ATTRIBUTABLE TO CLASS A COMMON STOCKHOLDERS
|
$
1,230
|
|
$
12,732
|
|
$ (11,502)
|
|
(90.3) %
|
|
|
|
|
|
|
|
|
Earnings per share of
Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
0.01
|
|
$
0.14
|
|
|
|
|
Diluted
|
|
$
0.01
|
|
$
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
90,032
|
|
84,588
|
|
|
|
|
Diluted
|
|
90,032
|
|
347,455
|
|
|
|
|
Hagerty,
Inc.
|
Consolidated
Statements of Operations
|
|
|
|
Year ended December
31,
|
|
|
2024
|
|
2023
|
|
$ Change
|
|
% Change
|
|
|
|
|
|
|
|
|
|
REVENUE:
|
|
in thousands (except
percentages and per share amounts)
|
Commission and fee
revenue
|
$ 423,240
|
|
$ 365,512
|
|
$
57,728
|
|
15.8 %
|
Earned
premium
|
643,324
|
|
531,866
|
|
111,458
|
|
21.0 %
|
Membership,
marketplace and other revenue
|
133,474
|
|
102,835
|
|
30,639
|
|
29.8 %
|
Total
revenue
|
|
1,200,038
|
|
1,000,213
|
|
199,825
|
|
20.0 %
|
OPERATING
EXPENSES:
|
|
|
|
|
|
|
|
|
Salaries and
benefits
|
|
221,463
|
|
216,896
|
|
4,567
|
|
2.1 %
|
Ceding commissions,
net
|
|
301,719
|
|
251,805
|
|
49,914
|
|
19.8 %
|
Losses and loss
adjustment expenses
|
|
298,593
|
|
220,658
|
|
77,935
|
|
35.3 %
|
Sales
expense
|
|
190,523
|
|
156,378
|
|
34,145
|
|
21.8 %
|
General and
administrative expenses
|
|
82,504
|
|
85,434
|
|
(2,930)
|
|
(3.4) %
|
Depreciation and
amortization
|
|
38,905
|
|
45,809
|
|
(6,904)
|
|
(15.1) %
|
Restructuring,
impairment and related charges, net
|
—
|
|
8,812
|
|
(8,812)
|
|
(100.0) %
|
Gains, losses, and
impairments related to divestitures
|
(87)
|
|
4,013
|
|
(4,100)
|
|
(102.2) %
|
Total operating
expenses
|
|
1,133,620
|
|
989,805
|
|
143,815
|
|
14.5 %
|
OPERATING
INCOME
|
|
66,418
|
|
10,408
|
|
56,010
|
|
538.1 %
|
Gain (loss) related to
warrant liabilities, net
|
|
(8,544)
|
|
11,543
|
|
(20,087)
|
|
(174.0) %
|
Interest and other
income (expense), net
|
|
35,808
|
|
22,821
|
|
12,987
|
|
56.9 %
|
INCOME BEFORE INCOME
TAX EXPENSE
|
93,682
|
|
44,772
|
|
48,910
|
|
109.2 %
|
Income tax
expense
|
|
(15,379)
|
|
(16,593)
|
|
1,214
|
|
(7.3) %
|
NET INCOME
|
|
78,303
|
|
28,179
|
|
50,124
|
|
177.9 %
|
Net (income) loss
attributable to non-controlling interest
|
(61,286)
|
|
(7,948)
|
|
(53,338)
|
|
N/M
|
Accretion of Series A
Convertible Preferred Stock
|
(7,427)
|
|
(3,677)
|
|
(3,750)
|
|
102.0 %
|
NET INCOME
ATTRIBUTABLE TO CLASS A COMMON STOCKHOLDERS
|
$
9,590
|
|
$
16,554
|
|
$
(6,964)
|
|
(42.1) %
|
|
|
|
|
|
|
|
|
|
Earnings per share of
Class A Common Stock:
|
|
|
|
|
|
|
|
Basic
|
|
$
0.10
|
|
$
0.19
|
|
|
|
|
Diluted
|
|
$
0.10
|
|
$
0.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding:
|
|
|
|
|
|
|
|
Basic
|
|
87,529
|
|
84,180
|
|
|
|
|
Diluted
|
|
88,504
|
|
340,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hagerty,
Inc.
|
Consolidated Balance
Sheets
|
|
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
|
|
|
|
ASSETS
|
|
in thousands (except
share amounts)
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
104,784
|
|
$
108,326
|
Restricted cash and
cash equivalents
|
|
128,061
|
|
615,950
|
Investments
|
|
73,957
|
|
10,946
|
Accounts
receivable
|
|
84,763
|
|
71,530
|
Premiums
receivable
|
|
153,748
|
|
137,525
|
Commissions
receivable
|
|
20,430
|
|
79,115
|
Notes
receivable
|
|
45,417
|
|
35,896
|
Deferred acquisition
costs, net
|
|
156,466
|
|
141,637
|
Other current
assets
|
|
90,779
|
|
49,293
|
Total current
assets
|
|
858,405
|
|
1,250,218
|
Investments
|
|
515,570
|
|
5,526
|
Notes
receivable
|
|
11,555
|
|
17,018
|
Property and equipment,
net
|
|
18,205
|
|
20,764
|
Lease right-of-use
assets
|
|
44,485
|
|
50,515
|
Intangible assets,
net
|
|
90,107
|
|
91,924
|
Goodwill
|
|
114,123
|
|
114,214
|
Other long-term
assets
|
|
56,888
|
|
38,033
|
TOTAL ASSETS
|
|
$
1,709,338
|
|
$
1,588,212
|
LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts payable,
accrued expenses and other current liabilities
|
|
$
73,383
|
|
$
87,175
|
Losses
payable
|
|
98,386
|
|
62,001
|
Provision for unpaid
losses and loss adjustment expenses
|
|
168,492
|
|
136,507
|
Commissions
payable
|
|
77,389
|
|
108,739
|
Advance premiums and
due to insurers
|
|
108,352
|
|
100,286
|
Unearned
premiums
|
|
357,539
|
|
317,275
|
Contract
liabilities
|
|
31,905
|
|
30,316
|
Total current
liabilities
|
|
915,446
|
|
842,299
|
Long-term lease
liabilities
|
|
43,178
|
|
50,459
|
Long-term debt,
net
|
|
104,968
|
|
130,680
|
Warrant
liabilities
|
|
—
|
|
34,018
|
Deferred tax
liability
|
|
18,065
|
|
15,937
|
Contract
liabilities
|
|
15,334
|
|
17,335
|
Other long-term
liabilities
|
|
4,178
|
|
4,139
|
TOTAL
LIABILITIES
|
|
1,101,169
|
|
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
December 31, 2024 and December 31, 2023)
|
84,663
|
|
82,836
|
STOCKHOLDERS'
EQUITY
|
|
|
|
|
Class A Common Stock,
$0.0001 par value (500,000,000 shares authorized, 90,032,391 and
84,588,536 issued and outstanding as of December 31, 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 December 31, 2024 and
December 31, 2023)
|
25
|
|
25
|
Additional paid-in
capital
|
|
603,780
|
|
561,754
|
Accumulated earnings
(deficit)
|
|
(451,978)
|
|
(468,995)
|
Accumulated other
comprehensive income (loss)
|
|
(1,514)
|
|
(88)
|
Total stockholders'
equity
|
|
150,322
|
|
92,704
|
Non-controlling
interest
|
|
373,184
|
|
317,805
|
Total
equity
|
|
523,506
|
|
410,509
|
TOTAL LIABILITIES,
TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY
|
|
$
1,709,338
|
|
$
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.
|
Consolidated
Statements of Cash Flows
|
|
|
Year ended December
31,
|
|
2024
|
|
2023
|
|
|
|
|
OPERATING
ACTIVITIES:
|
in
thousands
|
Net income
|
$
78,303
|
|
$
28,179
|
Adjustments to
reconcile net income to net cash from operating
activities:
|
|
|
|
Impairment of
operating lease right-of-use assets
|
—
|
|
1,147
|
Loss on disposals of
equipment, software and other assets
|
500
|
|
1,894
|
(Gain) loss related to
warrant liabilities, net
|
8,544
|
|
(11,543)
|
Depreciation and
amortization
|
38,905
|
|
45,809
|
Provision for deferred
taxes
|
2,929
|
|
2,921
|
Share-based
compensation expense
|
17,357
|
|
18,017
|
Non-cash lease
expense
|
8,053
|
|
11,681
|
Realized (gain) loss
on investments, net
|
(2,223)
|
|
—
|
(Accretion)
amortization of discount and premium, net
|
(3,386)
|
|
34
|
Other
|
5,300
|
|
1,334
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts, premiums and
commissions receivable
|
26,498
|
|
(69,879)
|
Deferred acquisition
costs, net
|
(14,829)
|
|
(34,295)
|
Losses
payable
|
36,385
|
|
6,485
|
Provision for unpaid
losses and loss adjustment expenses
|
31,985
|
|
24,766
|
Commissions
payable
|
(31,350)
|
|
31,664
|
Advance premiums and
due to insurers
|
8,418
|
|
14,880
|
Unearned
premiums
|
40,264
|
|
81,813
|
Operating lease assets
and liabilities
|
(9,036)
|
|
(11,243)
|
Other assets and
liabilities, net
|
(65,593)
|
|
(9,958)
|
Net Cash Provided by
Operating Activities
|
177,024
|
|
133,706
|
INVESTING
ACTIVITIES:
|
|
|
|
Capital
expenditures
|
(21,344)
|
|
(26,403)
|
Acquisitions, net of
cash acquired, and other investments
|
(25,120)
|
|
(8,683)
|
Issuance of notes
receivable
|
(65,770)
|
|
(24,939)
|
Collection of notes
receivable
|
59,788
|
|
10,357
|
Purchases of fixed
maturity securities
|
(669,452)
|
|
(10,568)
|
Proceeds from sales of
fixed maturity securities
|
64,827
|
|
—
|
Proceeds from
maturities of fixed maturity securities
|
48,389
|
|
7,468
|
Purchases of equity
securities
|
(10,861)
|
|
—
|
Other investing
activities
|
979
|
|
121
|
Net Cash Used in
Investing Activities
|
(618,564)
|
|
(52,647)
|
FINANCING
ACTIVITIES:
|
|
|
|
Payments on long-term
debt
|
(90,775)
|
|
(139,850)
|
Proceeds from
long-term debt, net of issuance costs
|
61,972
|
|
161,547
|
Proceeds from issuance
of Series A Convertible Preferred Stock, net of issuance
costs
|
—
|
|
79,159
|
Distributions paid to
non-controlling interest unit holders
|
(6,683)
|
|
—
|
Payment of Series A
Convertible Preferred Stock dividends
|
(5,600)
|
|
—
|
Funding of employee
tax obligations upon vesting of share-based payments
|
(5,836)
|
|
—
|
Other financing
activities
|
—
|
|
2,305
|
Net Cash Provided by
(Used in) Financing Activities
|
(46,922)
|
|
103,161
|
Effect of exchange rate
changes on cash and cash equivalents and restricted cash and cash
equivalents
|
(2,969)
|
|
865
|
|
|
|
|
Change in cash and cash
equivalents and restricted cash and cash equivalents
|
(491,431)
|
|
185,085
|
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
|
$
232,845
|
|
$
724,276
|
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
Consolidated Financial Statements prepared in accordance with
GAAP.
|
|
|
|
|
|
|
|
|
|
|
Year ended December
31,
|
|
|
2024
|
|
2023
|
|
Change
|
|
|
|
|
|
|
|
|
|
Operational
Metrics
|
|
dollars in thousands
(except per share amounts)
|
Total Written
Premium
|
|
$ 1,044,492
|
|
$
907,175
|
|
$
137,317
|
|
15.1 %
|
Hagerty Re Loss
Ratio
|
|
46.4 %
|
|
41.5 %
|
|
4.9 %
|
|
N/M
|
Hagerty Re Combined
Ratio
|
|
94.1 %
|
|
89.2 %
|
|
4.9 %
|
|
N/M
|
New Business Count
— Insurance
|
|
278,556
|
|
254,386
|
|
24,170
|
|
9.5 %
|
|
|
|
|
|
|
|
|
|
GAAP Financial
Measures
|
|
|
|
|
|
|
|
|
Total
Revenue
|
|
$ 1,200,038
|
|
$ 1,000,213
|
|
$
199,825
|
|
20.0 %
|
Operating
Income
|
|
$ 66,418
|
|
$ 10,408
|
|
$ 56,010
|
|
538.1 %
|
Net Income
|
|
$ 78,303
|
|
$ 28,179
|
|
$ 50,124
|
|
177.9 %
|
Basic Earnings Per
Share
|
|
$
0.10
|
|
$
0.19
|
|
$
(0.09)
|
|
(47.4) %
|
Diluted Earnings Per
Share
|
|
$
0.10
|
|
$
0.09
|
|
$
0.01
|
|
11.1 %
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial
Measures
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
$
124,473
|
|
$ 88,162
|
|
$ 36,311
|
|
41.2 %
|
Adjusted Earnings Per
Share
|
|
$
0.24
|
|
$
0.04
|
|
$
0.20
|
|
500.0 %
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
2024
|
|
2023
|
|
Change
|
|
|
|
|
|
|
|
|
|
Operational
Metrics
|
|
|
|
|
|
|
|
|
Policies in
Force
|
|
1,506,451
|
|
1,401,037
|
|
105,414
|
|
7.5 %
|
Policies in Force
Retention
|
|
89.0 %
|
|
88.7 %
|
|
0.3 %
|
|
N/M
|
Vehicles in
Force
|
|
2,576,700
|
|
2,378,883
|
|
197,817
|
|
8.3 %
|
HDC Paid Member
Count
|
|
875,822
|
|
815,007
|
|
60,815
|
|
7.5 %
|
Net Promoter Score
(NPS)
|
|
82
|
|
82
|
|
—
|
|
— %
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures
Adjusted EBITDA
We define Adjusted EBITDA as consolidated Net income, excluding
net interest and other income (expense), income tax expense, and
depreciation and amortization, further adjusted to exclude (i) net
gains and losses related to our warrant liabilities; (ii)
share-based compensation expense; and when applicable, (iii)
restructuring, impairment and related charges; (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.
We use 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 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
December 31,
|
|
Year ended
December 31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
in
thousands
|
Net income
|
$
8,440
|
|
$
9,042
|
|
$
78,303
|
|
$
28,179
|
Interest and other
(income) expense 1, 2
|
(7,863)
|
|
(7,144)
|
|
(35,808)
|
|
(22,821)
|
Income tax
expense
|
5,461
|
|
4,591
|
|
15,379
|
|
16,593
|
Depreciation and
amortization
|
9,147
|
|
10,916
|
|
38,905
|
|
45,809
|
EBITDA
|
15,185
|
|
17,405
|
|
96,779
|
|
67,760
|
Restructuring,
impairment and related charges, net
|
—
|
|
(45)
|
|
—
|
|
8,812
|
(Gain) loss related to
warrant liabilities, net
|
—
|
|
(12,962)
|
|
8,544
|
|
(11,543)
|
Share-based
compensation expense
|
4,339
|
|
4,860
|
|
17,357
|
|
17,729
|
Gains, losses, and
impairments related to divestitures
|
—
|
|
(99)
|
|
(87)
|
|
4,013
|
Other unusual items
3
|
344
|
|
554
|
|
1,880
|
|
1,391
|
Adjusted
EBITDA
|
$
19,868
|
|
$
9,713
|
|
$
124,473
|
|
$
88,162
|
|
|
|
|
|
|
|
|
|
1
|
Excludes interest
expense related to the BAC Credit Facility, which is recorded
within "Sales expense" on the Consolidated Statements of
Operations.
|
2
|
Includes interest
income and net investment income related to our investment
portfolio, which was diversified in the second quarter of 2024 and
resulted in opening positions in higher yielding fixed maturity
securities, and, to a much lesser extent, equity
securities.
|
3
|
Other unusual items
include professional fees associated with the warrant exchange, as
well as certain material severance expenses for the year ended
December 31, 2024 and certain legal settlement expenses (net)
recognized for the year ended December 31, 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:
|
|
2025 Low
|
|
2025 High
|
|
|
|
|
|
|
|
in
thousands
|
Net income
|
$
102,000
|
|
$
110,000
|
Interest and other
(income) expense 1, 2
|
(32,000)
|
|
(32,000)
|
Income tax
expense
|
21,000
|
|
23,000
|
Depreciation and
amortization
|
39,000
|
|
39,000
|
Share-based
compensation expense
|
20,000
|
|
20,000
|
Adjusted
EBITDA
|
$
150,000
|
|
$
160,000
|
|
|
|
|
|
1
|
Excludes interest
expense related to the BAC Credit Facility, which is recorded
within "Sales expense" on the Consolidated Statements of
Operations.
|
2
|
Includes interest
income and net investment income related to our investment
portfolio, which was diversified in the second quarter of 2024 and
resulted in opening positions in higher yielding fixed maturity
securities, and, to a much lesser extent, equity
securities.
|
Adjusted EPS
We define Adjusted Earnings Per Share ("Adjusted EPS") as
consolidated Net income, excluding net 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 and
fully diluted basis.
Management uses Adjusted EPS:
- as a measurement of operating performance of our business on a
fully consolidated and fully diluted 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,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
in thousands (except
per share amounts)
|
Numerator:
|
|
|
|
|
|
|
|
Net income available
to Class A Common Stockholders 1
|
$
1,144
|
|
$
11,786
|
|
$
8,900
|
|
$
15,881
|
Accretion of Series A
Convertible Preferred Stock
|
1,875
|
|
1,839
|
|
7,427
|
|
3,677
|
Undistributed earnings
allocated to Series A Convertible Preferred Stock
|
86
|
|
946
|
|
690
|
|
673
|
Net income (loss)
attributable to non-controlling interest
|
5,335
|
|
(5,529)
|
|
61,286
|
|
7,948
|
Consolidated net
income
|
8,440
|
|
9,042
|
|
78,303
|
|
28,179
|
(Gain) loss related to
warrant liabilities, net
|
—
|
|
(12,962)
|
|
8,544
|
|
(11,543)
|
Adjusted consolidated
net income (loss) 2
|
$
8,440
|
|
$
(3,920)
|
|
$
86,847
|
|
$
16,636
|
|
|
|
|
|
|
|
|
Denominator:
|
|
|
|
|
|
|
|
Weighted average shares
of Class A Common Stock outstanding 1
|
90,032
|
|
84,588
|
|
87,529
|
|
84,180
|
Total potentially
dilutive securities outstanding:
|
|
|
|
|
|
|
|
Non-controlling
interest THG 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
|
7,980
|
|
8,385
|
|
7,980
|
|
8,385
|
Total warrants
outstanding
|
—
|
|
19,484
|
|
—
|
|
19,484
|
Potentially dilutive
shares outstanding
|
269,943
|
|
290,153
|
|
269,943
|
|
290,153
|
Fully dilutive shares
outstanding 2
|
359,975
|
|
374,741
|
|
357,472
|
|
374,333
|
|
|
|
|
|
|
|
|
|
Basic EPS
1
|
$
0.01
|
|
$
0.14
|
|
$
0.10
|
|
$
0.19
|
|
|
|
|
|
|
|
|
|
Adjusted EPS
2
|
$
0.02
|
|
$
(0.01)
|
|
$
0.24
|
|
$
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-full-year-2024-results-provides-2025-outlook-for-revenue-and-profit-growth-302391075.html
SOURCE Hagerty