Release Details

Hagerty Reports 2023 Results; Expects Strong Growth and Margin Expansion to Continue in 2024

March 12, 2024
  • Fourth quarter 2023 Total Revenue increased 24% to $245.0 million, and full year 2023 Total Revenue increased 27% to $1.0 billion compared to the prior year periods.
  • Fourth quarter 2023 Written Premium increased 19% to $192.9 million, and full year 2023 Written Premium increased 17% to $907.2 million compared to the prior year periods.
  • Fourth quarter 2023 operating margin expanded by 1550 bps and full year 2023 operating margin increased by 960 bps compared to the prior year periods.
  • Fourth quarter 2023 Net Income of $9.0 million, an increase of $41.3 million, and full year 2023 Net Income of $28.2 million, an increase of $25.8 million compared to the prior year periods.
  • Fourth quarter 2023 Adjusted EBITDA (a non-GAAP measure) of $9.7 million, an increase of $11.7 million, and full year 2023 Adjusted EBITDA of $88.2 million, an increase of $90.1 million compared to the prior year periods.
  • Increased Policies in Force Retention to 88.7% as of December 31, 2023 from 88.0% as of December 31, 2022 and achieved insurance Net Promoter Score of 82.
  • Hagerty Reinsurance Limited was assigned a Financial Strength Rating of A- (Excellent) by AM Best
  • Shared 2024 Outlook for 15-17% Total Revenue growth, 116-148% Net Income growth and 41-53% Adjusted EBITDA growth

TRAVERSE CITY, Mich., March 12, 2024 /PRNewswire/ -- Hagerty, Inc. (NYSE: HGTY), an automotive enthusiast brand and leading specialty vehicle insurance provider, announced today financial results for the three months and year ended December 31, 2023.

"2023 was an excellent year at Hagerty as we successfully executed on our 2023 priorities and delivered results that consistently exceeded expectations. For the full year, we grew total revenue 27% and surpassed $1 billion in revenue for the first time. We also significantly improved our profitability, delivering a year-over-year improvement in Net Income of $26 million and Adjusted EBITDA of $90 million. Operating margins expanded 960 basis points, powered by operational efficiencies, cost discipline, and the benefits of increasing scale as we deliver high rates of compounding growth," said McKeel Hagerty, Chief Executive Officer of Hagerty.

"Our momentum has carried over into 2024 which we expect to be another year of excellent results. We anticipate growth in total revenue of 15-17%, net income of 116-148%, and Adjusted EBITDA of 41-53%," continued Mr. Hagerty. "Utilizing our improved profitability and cash flow, we are maintaining our investment posture in technology and expanded offerings that will drive growth and further improve an already great, and highly differentiated value proposition for Hagerty's customers."

Mr. Hagerty added, "As we enter our 40th year in business, Hagerty is just beginning what we believe will be a multi-year period of sustained revenue growth and strong flow-through to the bottom line. I couldn't be prouder of One Team Hagerty's work as they fuel the passion for driving and car culture by helping car enthusiasts protect, buy and sell, and enjoy their special vehicles."

YEAR ENDED 2023 FINANCIAL HIGHLIGHTS

  • Fourth quarter 2023 Total Revenue increased 24% to $245.0 million and full year 2023 Total Revenue increased 27% to $1.0 billion compared to the prior year periods.
  • Fourth quarter 2023 Written Premium increased 19% to $192.9 million, and full year 2023 Written Premium increased 17% to $907.2 million compared to the prior year periods.
  • Fourth quarter 2023 Commission and fee revenue increased 22% to $77.5 million, and full year 2023 Commission and fee revenue increased 19% to $365.5 million compared to the prior year periods.
    • Policies in Force Retention was 88.7% as of December 31, 2023 compared to 88.0% as of December 31, 2022 and total insured vehicles increased 6% year-over-year to 2.4 million.
  • Fourth quarter 2023 Loss Ratio was 41.5% compared to 41.2% in the prior year period. Full year 2023 Loss Ratio was 41.5% compared to 45.3% in the prior year period. The year-over-year improvement was due in part to better underwriting results in the current year. In addition, prior year results included $10.0 million of catastrophe losses related to Hurricane Ian.
  • Fourth quarter 2023 Earned Premium increased 31% to $147.4 million, and full year 2023 Earned premium increased 32% to $531.9 million compared to the prior year periods.
    • Earned Premium growth was driven by the strong Written Premium growth as well as the increased quota share to approximately 80% compared to 70% in the prior year period.
    • AM Best assigned a financial strength rating of A- (Excellent) to Hagerty Reinsurance Limited.
  • Fourth quarter 2023 Membership, Marketplace and other revenue decreased 3% to $20.1 million, and full year 2023 Membership, Marketplace and other revenue increased 33% to $102.8 million compared to the prior year periods.
    • Fourth quarter 2023 Marketplace revenue decreased 34% to $3.7 million compared to the prior year period that included a live auction, and full year 2023 Marketplace revenue increased 109% to $28.6 million compared to the prior year period.
    • Fourth quarter 2023 Membership revenue increased 4% to $12.9 million, and full year 2023 Membership revenue increased 16% to $52.5 million compared to the prior year periods.
      • Hagerty Drivers Club (HDC) paid members increased 8% to approximately 815,000 compared to the prior year period.
  • Fourth quarter 2023 Operating Loss of $6.5 million compared to a Loss of $35.7 million in the prior year period, and full year 2023 Operating Income of $10.4 million compared to a Loss of $67.6 million in the prior year period.
    • Fourth quarter 2023 operating margin expanded by 1550 bps and full year 2023 operating margin increased by 960 bps compared to the prior year periods.
    • Full year 2023 depreciation and amortization was $45.8 million compared to $33.9 million in the prior year period. The increase was driven by a higher base of capital assets related to the digital platform which increased the expense by $5.8 million, as well as the $4.3 million impairment of media content assets.
    • Full year 2023 and 2022 results include restructuring charges of $8.8 million and $18.3 million, respectively, primarily associated with a reduction in force, reduced hiring plans and cost containment initiatives.
    • Full year 2023 results include losses and impairments of $4.0 million related to the termination of the Hagerty Garage + Social joint venture and the sale of DriveShare.
  • Fourth quarter 2023 Net Income of $9.0 million compared to a Loss of $32.2 million in the prior year period, and full year 2023 Net Income of $28.2 million compared to $2.4 million in the prior year period.
    • Full year 2023 Net Income includes a $19.5 million increase in interest income due to higher rates and better investments, as well as the impacts from the change in fair value of warrant liabilities, the restructuring charges, revaluation gain on previously held equity method investment, and the impairment of media content assets.
  • Fourth quarter 2023 Adjusted EBITDA (a non-GAAP measure) of $9.7 million compared to $(2.0) million in the prior year period, and full year 2023 Adjusted EBITDA of $88.2 million compared to $(1.9) million in the prior year period.
  • Fourth quarter 2023 Basic Earnings per Share was $0.14 and Diluted Earnings per Share was $0.03, and full year 2023 Basic Earnings per Share was $0.19 and Diluted Earnings per Share was $0.09.
    • Fourth quarter 2023 Adjusted EPS (a non-GAAP measure) was $(0.01), and full year 2023 Adjusted EPS was $0.04.

The definitions and reconciliations of non-GAAP financial measures are provided under the heading Key Performance Indicators and Certain Non-GAAP Financial Measures at the end of this press release.

2024 OUTLOOK — GROWTH AND PROFITABILITY

Despite the uncertain macro environment and challenging dynamics for the insurance industry with heightened inflationary pressures, we expect 2024 to be another year of strong top-line growth and margin expansion for Hagerty as the company's performance based culture powers great results for stakeholders. We remain focused on growing our Insurance, Membership and Marketplace businesses, positioning Hagerty to deliver compounding profit growth over the coming years and fund our purpose to save driving and fuel car culture for future generations.

  • Key 2024 business priorities include:
    • Further improve loyalty to drive renewals and referrals
    • Enhance member experience in a cost effective and efficient way
    • Build Hagerty Marketplace into the most trusted and preferred place to buy, sell, and finance collector cars
    • Expand insurance offerings, particularly in the post 1980s collectible space
  • For full year 2024, the company expects to deliver:
    • Written Premium growth of 13-14%
    • Total Revenue growth of 15-17%
    • Net Income growth of 116-148%
    • Adjusted EBITDA growth of 41-53%
   

2024 Outlook

 

2024 Growth

in thousands

2023 Results

 

Low End

 

High End

 

Low End

 

High End

Total Written Premium

$907,175

 

$1,025,000

 

$1,034,000

 

13 %

 

14 %

Total Revenue

$1,000,213

 

$1,150,000

 

$1,170,000

 

15 %

 

17 %

Net Income (1)

$28,179

 

$61,000

 

$70,000

 

116 %

 

148 %

Adjusted EBITDA

$88,162

 

$124,000

 

$135,000

 

41 %

 

53 %

          

(1)  Net income range assumes no impact from warrants

Conference Call Details
Hagerty will hold a conference call to discuss the financial results today at 10:00 am Eastern Time. A webcast of the conference call, including the Company's Investor Presentation highlighting fourth quarter and full year 2023 financial results, will be available on Hagerty's investor relations website at investor.hagerty.com. The dial-in for the conference call is (877) 423-9813 (toll-free) or (201) 689-8573 (international). Please dial the number 10 minutes prior to the scheduled start time.

A webcast replay of the call will be available at investor.hagerty.com following the call.

Forward Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include all statements that are not historical facts. These forward-looking statements reflect Hagerty's current expectations and projections with respect to its expected future business and financial performance, including, among other things: (i) expected operating results, such as revenue growth and increases in profit and earned premium; (ii) changes in the market for Hagerty's products and services, (iii) anticipated business objectives; and (iv) the strength of Hagerty's business model. These statements may be preceded by, followed by or include the words "aim," "anticipate," "believe," "estimate," "expect," "forecast," "future," "goal," "intend," "likely," "outlook," "plan," "potential," "project," "seek," "target," "can," "could," "may," "should," "would," "will," the negatives thereof and other words and terms of similar meaning.

A number of factors could cause actual results or outcomes to differ materially from those indicated by these forward-looking statements. These factors include, among other things, Hagerty's ability to: (i) compete effectively within its industry and attract and retain members; (ii) maintain key strategic relationships with its insurance distribution and underwriting carrier partners; (iii) prevent, monitor and detect fraudulent activity; (iv) manage risks associated with disruptions, interruptions, outages with its technology platforms or third-party services; (v) accelerate the adoption of Hagerty's membership products as well as any new insurance programs and products; (vi) manage the cyclical nature of the insurance business including through any periods of recession, economic downturn or inflation; (vii) address unexpected increases in the frequency or severity of claims; (viii) comply with the numerous laws and regulations applicable to Hagerty's business, including state, federal and foreign laws relating to insurance and rate increases, privacy, the internet and accounting matters; (ix) manage risks associated with being a controlled company; (x) successfully defend any litigation, government inquiries and investigations, and (xi) other risks and uncertainties indicated from time to time in documents filed or to be filed with the Securities and Exchange Commission (the "SEC") by Hagerty.

The forward-looking statements herein represent the judgment of Hagerty as of the date of this release and Hagerty disclaims any intent or obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise. This press release should be read in conjunction with the information included in the Company's other press releases, reports and other filings with the SEC. Understanding the information contained in these filings is important in order to fully understand Hagerty's reported financial results and our business outlook for future periods.

About Hagerty, Inc. (NYSE: HGTY)
Hagerty is an automotive enthusiast brand committed to saving driving and fueling car culture for future generations. The company is a leading provider of specialty vehicle insurance, expert car valuation data and insights, live and digital car auction services, immersive events and automotive entertainment custom made for the 67 million Americans who self-describe as car enthusiasts. Hagerty also operates in Canada and the U.K. and is home to Hagerty Drivers Club, a community of over 800,000 who can't get enough of cars. As a purpose-driven organization, Hagerty Impact aims to be a catalyst for positive change across the issues that matter most to our teams, our members, the broader automotive community, our shareholders and the planet at large. For more information, please visit www.hagerty.com or connect with us on Facebook, Instagram, Twitter and LinkedIn.

More information can be found at newsroom.hagerty.com.

Category: Financial

Source: Hagerty

 

Hagerty, Inc.
Consolidated Statements of Operations (Unaudited)

 
  

Three months ended December 31,

  

2023

 

2022

 

$ Change

 

% Change

         

REVENUE:

 

in thousands (except percentages and per share amounts)

Commission and fee revenue

 

$       77,540

 

$       63,814

 

$       13,726

 

21.5 %

Earned premium

 

147,368

 

112,342

 

35,026

 

31.2 %

Membership, marketplace and other revenue

 

20,135

 

20,847

 

(712)

 

(3.4) %

Total revenue

 

245,043

 

197,003

 

48,040

 

24.4 %

OPERATING EXPENSES:

        

Salaries and benefits

 

56,774

 

49,675

 

7,099

 

14.3 %

Ceding commission, net

 

70,617

 

53,102

 

17,515

 

33.0 %

Losses and loss adjustment expenses

 

61,197

 

46,258

 

14,939

 

32.3 %

Sales expense

 

31,587

 

30,792

 

795

 

2.6 %

General and administrative services

 

20,569

 

25,028

 

(4,459)

 

(17.8) %

Depreciation and amortization

 

10,916

 

9,550

 

1,366

 

14.3 %

Restructuring, impairment and related charges, net

(45)

 

18,324

 

(18,369)

 

(100.2) %

Losses and impairments related to divestitures

(99)

 

 

(99)

 

(100.0) %

Total operating expenses

 

251,516

 

232,729

 

18,787

 

8.1 %

OPERATING INCOME (LOSS)

 

(6,473)

 

(35,726)

 

29,253

 

81.9 %

Change in fair value of warrant liabilities

 

12,962

 

4,030

 

8,932

 

221.6 %

Interest and other income (expense)

 

7,144

 

2,403

 

4,741

 

197.3 %

INCOME (LOSS) BEFORE INCOME TAX EXPENSE

13,633

 

(29,293)

 

42,926

 

146.5 %

Income tax expense

 

(4,591)

 

(2,940)

 

(1,651)

 

56.2 %

NET INCOME (LOSS)

 

9,042

 

(32,233)

 

41,275

 

128.1 %

Net (income) loss attributable to non-controlling interest

5,529

 

27,626

 

(22,097)

 

(80.0) %

Accretion of Series A Convertible Preferred Stock

(1,839)

 

 

(1,839)

 

100.0 %

NET INCOME (LOSS) ATTRIBUTABLE TO CLASS A 
COMMON STOCKHOLDERS

$       12,732

 

$       (4,607)

 

$       17,339

 

N/M

         

Earnings (loss) per share of Class A Common Stock:

       

Basic

 

$           0.14

 

$         (0.06)

    

Diluted

 

$           0.03

 

$         (0.06)

    
         

Weighted-average shares of Class A Common Stock 
outstanding:

       

Basic

 

84,588

 

83,203

    

Diluted

 

347,455

 

83,203

    
         

N/M = Not meaningful

 

Hagerty, Inc.
Consolidated Statements of Operations

 
  

Year Ended December 31,

  

2023

 

2022

 

$ Change

 

% Change

        

REVENUE:

 

in thousands (except percentages and per share amounts)

Commission and fee revenue

$     365,512

 

$     307,238

 

$       58,274

 

19.0 %

Earned premium

531,866

 

403,061

 

128,805

 

32.0 %

Membership, marketplace and other revenue

102,835

 

77,289

 

25,546

 

33.1 %

Total revenue

 

1,000,213

 

787,588

 

212,625

 

27.0 %

OPERATING EXPENSES:

        

Salaries and benefits

 

216,896

 

199,542

 

17,354

 

8.7 %

Ceding commission, net

 

251,805

 

191,150

 

60,655

 

31.7 %

Losses and loss adjustment expenses

 

220,658

 

182,402

 

38,256

 

21.0 %

Sales expense

 

156,378

 

140,781

 

15,597

 

11.1 %

General and administrative services

 

85,434

 

89,068

 

(3,634)

 

(4.1) %

Depreciation and amortization

 

45,809

 

33,887

 

11,922

 

35.2 %

Restructuring, impairment and related charges, net

8,812

 

18,324

 

(9,512)

 

(51.9) %

Losses and impairments related to divestitures

4,013

 

 

4,013

 

100.0 %

Total operating expenses

 

989,805

 

855,154

 

134,651

 

15.7 %

OPERATING INCOME (LOSS)

 

10,408

 

(67,566)

 

77,974

 

115.4 %

Change in fair value of warrant liabilities

 

11,543

 

41,899

 

(30,356)

 

(72.5) %

Revaluation gain on previously held equity method investment

 

34,735

 

(34,735)

 

(100.0) %

Interest and other income (expense)

 

22,821

 

2,028

 

20,793

 

N/M

INCOME BEFORE INCOME TAX EXPENSE

44,772

 

11,096

 

33,676

 

N/M

Income tax expense

 

(16,593)

 

(7,017)

 

(9,576)

 

(136.5) %

Loss from equity method investment, net of tax

 

(1,676)

 

1,676

 

100.0 %

NET INCOME

 

28,179

 

2,403

 

25,776

 

N/M

Net (income) loss attributable to non-controlling interest

(7,948)

 

29,675

 

(37,623)

 

(126.8) %

Accretion of Series A Convertible Preferred Stock

(3,677)

 

 

(3,677)

 

100.0 %

NET INCOME ATTRIBUTABLE TO CLASS A 
COMMON STOCKHOLDERS

$       16,554

 

$       32,078

 

$     (15,524)

 

(48.4) %

         

Earnings (loss) per share of Class A Common Stock:

       

Basic

 

$           0.19

 

$           0.39

    

Diluted

 

$           0.09

 

$         (0.07)

    
         

Weighted-average shares of Class A Common Stock 
outstanding:

       

Basic

 

84,180

 

82,728

    

Diluted

 

340,323

 

336,147

    
         

N/M = Not meaningful

 

Hagerty, Inc.
Consolidated Balance Sheets

 
  

December 31,

  

2023

 

2022

     

ASSETS

 

in thousands (except share amounts)

Current Assets:

    

Cash and cash equivalents

 

$                   108,326

 

$                     95,172

Restricted cash and cash equivalents

 

615,950

 

444,019

Accounts receivable

 

71,530

 

58,255

Premiums receivable

 

137,525

 

100,700

Commissions receivable

 

79,115

 

60,151

Notes receivable

 

35,896

 

25,493

Deferred acquisition costs, net

 

141,637

 

107,342

Other current assets

 

60,239

 

45,651

Total current assets

 

1,250,218

 

936,783

Notes receivable

 

17,018

 

11,934

Property and equipment, net

 

20,764

 

25,256

Lease right-of-use assets

 

50,515

 

82,398

Intangible assets, net

 

91,924

 

104,024

Goodwill

 

114,214

 

115,041

Other long-term assets

 

43,559

 

37,082

TOTAL ASSETS

 

$                1,588,212

 

$                1,312,518

LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY

    

Current Liabilities:

    

Accounts payable, accrued expenses and other current liabilities

 

$                     87,175

 

$                     77,049

Losses payable

 

62,001

 

55,516

Provision for unpaid losses and loss adjustment expenses

 

136,507

 

111,741

Commissions payable

 

108,739

 

77,075

Due to insurers

 

79,815

 

68,171

Advanced premiums

 

20,471

 

17,084

Unearned premiums

 

317,275

 

235,462

Contract liabilities

 

30,316

 

25,257

Total current liabilities

 

842,299

 

667,355

Long-term lease liabilities

 

50,459

 

80,772

Long-term debt, net

 

130,680

 

108,280

Warrant liabilities

 

34,018

 

45,561

Deferred tax liability

 

15,937

 

12,850

Contract liabilities

 

17,335

 

19,169

Other long-term liabilities

 

4,139

 

11,162

TOTAL LIABILITIES

 

1,094,867

 

945,149

Commitments and Contingencies

 

 

TEMPORARY EQUITY (1)

    

Preferred stock, $0.0001 par value (20,000,000 shares authorized, 8,483,561 Series A Convertible 
Preferred Stock issued and outstanding as of December 31, 2023 and no shares issued and outstanding as 
of December 31, 2022)

82,836

 

STOCKHOLDERS' EQUITY

    

Class A Common Stock, $0.0001 par value (500,000,000 shares authorized, 84,588,536 and 83,202,969
issued and outstanding as of December 31, 2023 and December 31, 2022, respectively)

8

 

8

Class V Common Stock, $0.0001 par value (300,000,000 authorized, 251,033,906 shares issued and 
outstanding as of December 31, 2023 and December 31, 2022)

25

 

25

Additional paid-in capital

 

561,754

 

549,034

Accumulated earnings (deficit)

 

(468,995)

 

(489,602)

Accumulated other comprehensive income (loss)

 

(88)

 

(213)

Total stockholders' equity

 

92,704

 

59,252

Non-controlling interest

 

317,805

 

308,117

Total equity

 

410,509

 

367,369

TOTAL LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY

 

$                1,588,212

 

$                1,312,518

     

(1) The Series A Convertible Preferred Stock is recorded within Temporary Equity because it has equity conversion and cash redemption features.

 

Hagerty, Inc.
Consolidated Statements of Cash Flows

 
 

Year Ended December 31,

 

2023

 

2022

    

OPERATING ACTIVITIES:

in thousands

Net income

$                    28,179

 

$                      2,403

Adjustments to reconcile net income to net cash from operating activities:

   

Change in fair value of warrant liabilities

(11,543)

 

(41,899)

Loss on equity method investment

 

1,676

Revaluation gain on previously held equity method investment

 

(34,735)

Depreciation and amortization

45,809

 

33,887

Provision for deferred taxes

2,921

 

2,973

Impairment of operating lease right-of-use assets

1,147

 

4,698

Loss on disposals of equipment, software and other assets

1,894

 

4,316

Losses and impairments related to divestitures

2,827

 

Share-based compensation expense

18,017

 

12,129

Non-cash lease expense

11,681

 

10,875

Other

(1,459)

 

533

Changes in operating assets and liabilities:

   

Accounts, premiums and commission receivable

(69,879)

 

(52,036)

Deferred acquisition costs

(34,295)

 

(25,807)

Losses payable

6,485

 

21,034

Provision for unpaid losses and loss adjustment expenses

24,766

 

36,872

Commissions payable

31,664

 

16,472

Due to insurers

11,510

 

10,427

Advanced premiums

3,370

 

3,259

Unearned premiums

81,813

 

60,263

Operating lease liabilities

(11,243)

 

(9,779)

Other assets and liabilities, net

(9,958)

 

(2,233)

Net Cash Provided by Operating Activities

133,706

 

55,328

INVESTING ACTIVITIES:

   

Capital expenditures

(26,403)

 

(44,375)

Acquisitions, net of cash acquired

(8,683)

 

(15,404)

Purchase of previously held equity method investment

 

(15,250)

Issuance of note receivable to previously held equity method investment

 

(7,000)

Issuance of notes receivable

(24,939)

 

(6,123)

Collection of notes receivable

10,357

 

370

Purchase of fixed income securities

(10,568)

 

(4,234)

Maturities of fixed income securities

7,468

 

1,216

Other investing activities

121

 

(721)

Net Cash Used in Investing Activities

(52,647)

 

(91,521)

FINANCING ACTIVITIES:

   

Payments on long-term debt

(139,850)

 

(122,500)

Proceeds from long-term debt, net of issuance costs

161,547

 

94,367

Proceeds from issuance of preferred stock, net of issuance costs

79,159

 

Contribution from non-controlling interest

779

 

1,700

Payment of capitalized transaction costs

 

(1,651)

Proceeds from issuance of common stock under employee stock purchase plan

1,526

 

Net Cash Provided by (Used in) Financing Activities

103,161

 

(28,084)

Effect of exchange rate changes on cash and cash equivalents and restricted cash and cash equivalents

865

 

(504)

    

Change in cash and cash equivalents and restricted cash and cash equivalents

185,085

 

(64,781)

Beginning cash and cash equivalents and restricted cash and cash equivalents

539,191

 

603,972

Ending cash and cash equivalents and restricted cash and cash equivalents

$                  724,276

 

$                  539,191

Hagerty, Inc.
Key Performance Indicators and Certain Non-GAAP Financial Measures

Key Performance Indicators

The tables below present a summary of our Key Performance Indicators, which include important operational metrics, as well as certain GAAP and non-GAAP financial measures as of and for the periods presented. We use these Key Performance Indicators to evaluate our business, measure our performance, identify trends against planned initiatives, prepare financial projections, and make strategic decisions. We believe these Key Performance Indicators are useful in evaluating our performance when read together with our Consolidated Financial Statements prepared in accordance with GAAP.

 

Three months ended 
December 31,

 

Year Ended
December 31,

 

2023

 

2022

 

2023

 

2022

Operational Metrics

       

Total Written Premium (in thousands)

$  192,861

 

$  162,041

 

$     907,175

 

$  776,664

Loss Ratio

41.5 %

 

41.2 %

 

41.5 %

 

45.3 %

New Business Count Insurance

52,793

 

43,523

 

254,386

 

234,520

        

GAAP Measures

       

Total Revenue (in thousands)

$  245,043

 

$  197,003

 

$  1,000,213

 

$  787,588

Operating Income (Loss) (in thousands)

$     (6,473)

 

$   (35,726)

 

$       10,408

 

$   (67,566)

Net Income (Loss) (in thousands)

$      9,042

 

$   (32,233)

 

$       28,179

 

$      2,403

Basic Earnings (Loss) Per Share

$        0.14

 

$       (0.06)

 

$           0.19

 

$        0.39

Diluted Earnings (Loss) Per Share

$        0.03

 

$       (0.06)

 

$           0.09

 

$       (0.07)

        

Non-GAAP Financial Measures

       

Adjusted EBITDA (in thousands)

$      9,713

 

$     (2,036)

 

$       88,162

 

$    (1,940)

Adjusted Earnings (Loss) Per Share

$       (0.01)

 

$       (0.10)

 

$           0.04

 

$      (0.20)

 

 

December 31,

 

2023

 

2022

Operational Metrics

   

Policies in Force

1,401,037

 

1,315,977

Policies in Force Retention

88.7 %

 

88.0 %

Vehicles in Force

2,378,883

 

2,234,461

HDC Paid Member Count

815,007

 

752,754

Net Promoter Score (NPS)

82

 

83

Non-GAAP Financial Measures

Adjusted EBITDA

We define Adjusted EBITDA as consolidated Net income excluding interest and other income (expense), income tax expense, and depreciation and amortization, adjusted to exclude (i) changes in the fair value of our warrant liabilities; (ii) share-based compensation expense; and when applicable, (iii) restructuring, impairment and related charges, net; (iv) the net gain or loss from asset disposals; (v) losses and impairments related to divestitures; (vi) the revaluation gain on a previously held equity method investment; and (vii) certain other unusual items.

We present Adjusted EBITDA because we consider it to be an important supplemental measure of the Company's performance and believe it is frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry. Management uses Adjusted EBITDA as a measure of the operating performance of our business on a consistent basis, as it removes the impact of items not directly resulting from our core operations.

By providing this non-GAAP financial measure, together with a reconciliation to net income (loss), which is the most comparable GAAP measure, we believe we are enhancing investors' understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives. However, Adjusted EBITDA has limitations as an analytical tool, and should not be considered in isolation, or as an alternative to, or a substitute for net income (loss) or other financial statement data presented in our Consolidated Financial Statements as indicators of financial performance. Hagerty's definition of Adjusted EBITDA may be different than similarly titled measures used by other companies in our industry, which could reduce the usefulness of this non-GAAP financial measure when comparing our performance to that of other companies.

The following table reconciles Adjusted EBITDA to the most directly comparable GAAP measure, which is Net income (loss):

  

Three months ended 
December 31,

 

Year Ended
December 31,

  

2023

 

2022

 

2023

 

2022

         
  

in thousands

Net income (loss)

$         9,042

 

$     (32,233)

 

$       28,179

 

$         2,403

Interest and other income

(7,144)

 

(2,403)

 

(22,821)

 

(2,028)

Income tax expense

4,591

 

2,940

 

16,593

 

7,017

Depreciation and amortization

10,916

 

9,550

 

45,809

 

33,887

EBITDA

17,405

 

(22,146)

 

67,760

 

41,279

Restructuring, impairment and related charges, net

(45)

 

18,324

 

8,812

 

18,324

Change in fair value of warrant liabilities

(12,962)

 

(4,030)

 

(11,543)

 

(41,899)

Share-based compensation expense

4,860

 

3,964

 

17,729

 

12,129

Losses and impairments related to divestitures

(99)

 

 

4,013

 

Revaluation gain previously held equity method investment

 

 

 

(34,735)

Net loss from asset disposals

 

1,970

 

 

1,970

Other unusual items (1)

554

 

(118)

 

1,391

 

992

Adjusted EBITDA

$         9,713

 

$       (2,036)

 

$       88,162

 

$       (1,940)

         

(1)    Other unusual items primarily includes certain legal settlement expenses (net) recognized in the three months ended and year ended December 31, 2023 and 2022, as well as certain non-restructuring severance expenses recognized in the year ended December 31, 2022.

The following table reconciles Adjusted EBITDA for the year ended December 31, 2024 Outlook to the most directly comparable GAAP measure, which is Net income (loss):

  

2024 Low

 

2024 High

     
  

in thousands

Net income

$            61,000

 

$            70,000

Interest and other (income) expense

(18,000)

 

(18,000)

Income tax (benefit) expense

17,250

 

19,250

Depreciation and amortization

46,000

 

46,000

Change in fair value of warrant liabilities

 

Share-based compensation expense

17,750

 

17,750

Adjusted EBITDA

$           124,000

 

$           135,000

Adjusted EPS

We define Adjusted Earnings (Loss) Per Share ("Adjusted EPS") as consolidated Net income (loss), less changes in the fair value of our warrant liabilities and, when applicable, the revaluation gain on a previously held equity method investment, divided by our outstanding and total potentially dilutive securities, which includes (i) the weighted-average issued and outstanding shares of Class A Common Stock; (ii) all issued and outstanding non-controlling interest units of The Hagerty Group; (iii) all unexercised warrants; (iv) all unissued share-based compensation awards; and (v) all issued and outstanding shares of our Series A Convertible Preferred Stock on an as-converted basis.

The most directly comparable GAAP measure to Adjusted EPS is basic earnings per share ("Basic EPS"), which is calculated as Net income (loss) available to Class A Common Stockholders divided by the weighted average number of Class A Common Stock shares outstanding during the period.

We present Adjusted EPS because we consider it to be an important supplemental measure of our operating performance and believe it is used by securities analysts, investors and other interested parties in evaluating the consolidated performance of other companies in our industry. We also believe that Adjusted EPS, which compares our consolidated Net income (loss) with our outstanding and potentially dilutive shares, provides useful information to investors regarding our performance on a fully consolidated basis.

Management uses Adjusted EPS:

  • as a measurement of operating performance of our business on a fully consolidated basis;
  • to evaluate the performance and effectiveness of our operational strategies; and
  • as a preferred predictor of core operating performance, comparisons to prior periods and competitive positioning.

We caution investors that Adjusted EPS is not a recognized measure under GAAP and should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP, including Basic EPS, and that Adjusted EPS, as we define it, may be defined or calculated differently by other companies. In addition, Adjusted EPS has limitations as an analytical tool and should not be considered as a measure of profit or loss per share.

The following table reconciles Adjusted EPS to the most directly comparable GAAP measure, which is Basic EPS:

  

Three months ended
December 31,

 

Year Ended 
December 31,

  

2023

 

2022

 

2023

 

2022

         
  

in thousands (except per share amounts)

Numerator:

       

Net income (loss) available to Class A Common 
Stockholders (1)

$       11,786

 

$       (4,607)

 

$       15,881

 

$       32,078

Undistributed earnings allocated to Series A Convertible 
Preferred Stock

946

 

 

673

 

Accretion of Series A Convertible Preferred Stock

1,839

 

 

3,677

 

Net income (loss) attributable to non-controlling interest

(5,529)

 

(27,626)

 

7,948

 

(29,675)

Consolidated net income (loss)

9,042

 

(32,233)

 

28,179

 

2,403

Change in fair value of warrant liabilities

(12,962)

 

(4,030)

 

(11,543)

 

(41,899)

Revaluation gain on previously held equity method
investment

 

 

 

(34,735)

Adjusted consolidated net income (loss) (2)

$       (3,920)

 

$     (36,263)

 

$       16,636

 

$     (74,231)

        

Denominator:

       

Weighted average shares of Class A Common Stock
outstanding — basic(1)

84,588

 

83,203

 

84,180

 

82,728

Total potentially dilutive securities outstanding:

       

Conversion of non-controlling interest units of The
Hagerty Group to Class A Common Stock

255,499

 

255,758

 

255,499

 

255,758

Conversion of Series A Convertible Preferred Stock to
Class A Common Stock

6,785

 

 

6,785

 

Total unissued share-based compensation awards

8,385

 

6,902

 

8,385

 

6,902

Total warrants outstanding

19,484

 

19,484

 

19,484

 

19,484

Potentially dilutive shares outstanding

290,153

 

282,144

 

290,153

 

282,144

Fully dilutive shares outstanding (2)

374,741

 

365,347

 

374,333

 

364,872

         

Basic EPS (1)

$           0.14

 

$         (0.06)

 

$           0.19

 

$           0.39

         

Adjusted EPS (2)

$         (0.01)

 

$         (0.10)

 

$           0.04

 

$         (0.20)

         

(1)    Numerator and Denominator of the GAAP measure Basic EPS

(2)    Numerator and Denominator of the non-GAAP measure Adjusted EPS

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/hagerty-reports-2023-results-expects-strong-growth-and-margin-expansion-to-continue-in-2024-302086013.html

SOURCE Hagerty