EX-99.1 2 hci-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

 

img19850711_0.jpg

 

HCI Group Reports Fourth Quarter 2024 Results

 

Pre-Tax Income of $5.9 million and Diluted EPS of $0.23

Full Year 2024 Pre-Tax Income of $173.4 million and Diluted EPS of $8.89

Tampa, Fla. – February 27, 2025 – HCI Group, Inc. (NYSE:HCI), reported pre-tax income of $5.9 million and net income of $4.1 million in the fourth quarter of 2024. Net income after noncontrolling interests was $2.6 million compared with $38.1 million in the fourth quarter of 2023. Diluted earnings per share were $0.23 in the fourth quarter of 2024, compared with $3.40 diluted earnings per share, in the fourth quarter of 2023.

Adjusted net income (a non-GAAP measure which excludes net unrealized gains or losses on equity securities) for the fourth quarter of 2024 was $5.0 million, or $0.31 diluted earnings per share compared with adjusted net income of $38.8 million, or $3.22 diluted earnings per share, in the fourth quarter of 2023. This press release includes an explanation of adjusted net income as well as a reconciliation to net income and earnings per share calculated in accordance with generally accepted accounting principles (known as “GAAP”).

Management Commentary

“Even with the hurricanes in 2024, HCI Group is unwavering in its commitment to Florida and supporting our existing and new policyholders. As part of our ongoing efforts, we plan to keep rates flat for the foreseeable future,” said HCI Group Chairman and Chief Executive Officer Paresh Patel. “Given an increased level of catastrophe activity across the country, we are taking initial steps to make our best-in-class technology available to other carriers and in additional geographies.”

 

Fourth Quarter 2024 Commentary

Consolidated gross premiums earned in the fourth quarter increased by 38.0% to $297.5 million from $215.2 million in the fourth quarter of 2023 driven primarily by assumptions of policies from Citizens Property Insurance Corporation.

Premiums ceded for reinsurance in the fourth quarter were $151.1 million compared with $66.6 million in the fourth quarter of 2023. The fourth quarter included the reversal of $50.6 million of previously accrued benefits related to retrospective reinsurance provisions as a result of losses caused by Hurricane Milton.

Net investment income in the fourth quarter was $14.5 million compared with $10.3 million in the fourth quarter of 2023. The increase was primarily attributable to an increase in interest income from cash, cash equivalents and available-for-sale fixed maturity securities.

Losses and loss adjustment expenses in the fourth quarter were $110.7 million compared with $65.4 million in the fourth quarter of 2023. Loss expenses in the fourth quarter of 2024 include a net loss of $78.0 million from Hurricane Milton, partially offset by $24.5 million of favorable development mostly related to the 2024 accident year.

Policy acquisition and other underwriting expenses in the fourth quarter were $27.7 million compared with $22.7 million in the fourth quarter of 2023.

General and administrative personnel expenses in the fourth quarter decreased to $10.2 million from $12.2 million in the fourth quarter of 2023. The decrease was attributable to lower stock-based compensation as well as higher reinsurance recoveries related to claims processing for Hurricane Milton.

 

Full 2024 Results

For the year ended December 31, 2024, the company reported pre-tax income of $173.4 million and net income of $127.6 million. Net income after noncontrolling interests was $110.0 million compared with $79.0 million for the year ended December 31, 2023. Diluted earnings per share were $8.89 for the year ended December 31, 2024, compared with $7.62 diluted earnings per share for the year ended December 31, 2023.

1


 

Adjusted net income (a non-GAAP measure which excludes net unrealized gains or losses on equity securities) for the twelve month period was $125.6 million, or $8.75 diluted earnings per share compared with adjusted net income of $86.8 million, or $7.41 diluted earnings per share in the same period of 2023. An explanation of this non-GAAP financial measure and reconciliations to the applicable GAAP numbers accompany this press release.

Consolidated gross premiums earned for the twelve months of 2024 increased by 41.5% to $1,083.2 million from $765.5 million in 2023 driven primarily by growth in Florida due to assumptions of policies from Citizens Property Insurance Corporation.

Premiums ceded for reinsurance for the twelve months of 2024 were $405.7 million compared with $269.6 million for the twelve months of 2023. The twelve months of 2024 included the reversal of $62.9 million of previously accrued benefits related to retrospective reinsurance provisions as a result of losses caused by Hurricanes Helene and Milton.

Net investment income for the twelve months of 2024 was $59.1 million compared with $46.2 million for the twelve months of 2023. The increase was primarily attributable to an increase in interest income from cash, cash equivalents, and available-for-sale fixed maturity securities, offset by a decrease in income from real estate investments.

Losses and loss adjustment expenses for the twelve months of 2024 were $374.7 million compared with $254.6 million for the twelve months of 2023. Loss expense included $78.0 million from Hurricane Milton, $43.0 million from Hurricane Helene and $6.5 million from Hurricane Debby.

Policy acquisition and other underwriting expenses for the twelve months of 2024 were $99.4 million compared with $90.8 million for the twelve months of 2023.

General and administrative personnel expenses for the twelve months of 2024 increased to $63.2 million from $53.9 million for the twelve months of 2023.

 

Conference Call

HCI Group will hold a conference call later today, February 27, 2025, to discuss these financial results. Chairman and Chief Executive Officer Paresh Patel, Chief Operating Officer Karin Coleman and Chief Financial Officer Mark Harmsworth will host the call starting at 4:45 p.m. Eastern time.

Interested parties can listen to the live presentation by dialing the listen-only number below or by clicking the webcast link available on the Investor Information section of the company's website at www.hcigroup.com.

Listen-only toll-free number: (888) 506-0062

Listen-only international number: (973) 528-0011

Entry Code: 835158

Please call the conference telephone number 10 minutes before the start time. An operator will register your name and organization. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at (949) 574-3860.

A replay of the call will be available by telephone after 8:00 p.m. Eastern time on the same day as the call and via the Investor Information section of the HCI Group website at www.hcigroup.com through February 27, 2026.

Toll-free replay number: (877) 481-4010

International replay number: (919) 882-2331

Replay ID: 51955

About HCI Group, Inc.

HCI Group, Inc. is a holding company with two distinct operating units. The first unit includes four top-performing insurance companies, a captive reinsurance company, and operations in claims management and real estate. The second unit, called Exzeo Group, is a leading innovator of insurance technology that utilizes advanced underwriting algorithms and data analytics. Exzeo empowers property and casualty insurers to transform underwriting outcomes and achieve industry-leading results.

The company's common shares trade on the New York Stock Exchange under the ticker symbol "HCI" and are included in the Russell 2000 and S&P SmallCap 600 Index. HCI Group, Inc. regularly publishes financial and other information in the Investor Information section of the company’s website. For more information about HCI Group and its subsidiaries, visit www.hcigroup.com.

Forward-Looking Statements

2


 

This news release may contain forward-looking statements made pursuant to the Private Securities Litigation Reform Act of 1995. Words such as "anticipate," "estimate," "expect," "intend," "plan," "confident," "prospects" and "project" and other similar words and expressions are intended to signify forward-looking statements. Forward-looking statements are not guarantees of future results and conditions, but rather are subject to various risks and uncertainties. For example, the estimation of reserves for losses and loss adjustment expenses is an inherently imprecise process involving many assumptions and considerable management judgment. Some of these risks and uncertainties are identified in the company's filings with the Securities and Exchange Commission. Should any risks or uncertainties develop into actual events, these developments could have material adverse effects on the company's business, financial condition and results of operations. HCI Group, Inc. disclaims all obligations to update any forward-looking statements.

 

Company Contact:

Bill Broomall, CFA

Investor Relations

HCI Group, Inc.

Tel (813) 776-1012

[email protected]

Investor Relations Contact:

Matt Glover

Gateway Group, Inc.

Tel (949) 574-3860

[email protected]

 

- Tables to follow -

3


 

HCI GROUP, INC. AND SUBSIDIARIES

Selected Financial Metrics

(Dollar amounts in thousands, except per share amounts)

 

 

 

Q4 2024

 

 

 

Q4 2023

 

 

FY 2024

 

 

FY 2023

 

 

 

(Unaudited)

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

Insurance Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Written Premiums:

 

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners Choice

 

$

145,085

 

 

 

$

182,038

 

 

$

593,943

 

 

$

535,070

 

TypTap Insurance Company

 

 

174,980

 

 

 

 

138,482

 

 

 

491,413

 

 

 

363,552

 

Condo Owners Reciprocal Exchange

 

 

14,435

 

 

 

 

-

 

 

 

81,411

 

 

 

-

 

Total Gross Written Premiums

 

 

334,500

 

 

 

 

320,520

 

 

 

1,166,767

 

 

 

898,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Premiums Earned:

 

 

 

 

 

 

 

 

 

 

 

 

 

Homeowners Choice

 

 

156,342

 

 

 

 

125,796

 

 

 

589,137

 

 

 

417,202

 

TypTap Insurance Company

 

 

123,807

 

 

 

 

89,394

 

 

 

442,876

 

 

 

348,310

 

Condo Owners Reciprocal Exchange

 

 

17,348

 

 

 

 

-

 

 

 

51,207

 

 

 

-

 

Total Gross Premiums Earned

 

 

297,497

 

 

 

 

215,190

 

 

 

1,083,220

 

 

 

765,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Premiums Earned Loss Ratio

 

 

37.2

%

 

 

 

30.4

%

 

 

34.6

%

 

 

33.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Per Share Metrics

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP Diluted EPS

 

$

0.23

 

 

 

$

3.40

 

 

$

8.89

 

 

$

7.62

 

Non-GAAP Adjusted Diluted EPS

 

$

0.31

 

 

 

$

3.22

 

 

$

6.33

 

 

$

7.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share

 

$

0.40

 

 

 

$

0.40

 

 

$

1.60

 

 

$

1.60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share at the end of period

 

$

42.10

 

 

 

$

33.36

 

 

$

42.10

 

 

$

33.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at the end of period

 

 

10,767,184

 

 

 

 

9,738,183

 

 

 

10,767,184

 

 

 

9,738,183

 

4


 

HCI GROUP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

(Dollar amounts in thousands)

 

 

 

December 31, 2024

 

 

December 31, 2023

 

 

 

(Unaudited)

 

 

 

 

Assets

 

 

 

 

 

 

Fixed-maturity securities, available for sale, at fair value (amortized cost: $719,536 and $387,687, respectively and allowance for credit losses: $0 and $0, respectively)

 

$

718,537

 

 

$

383,238

 

Equity securities, at fair value (cost: $52,030 and $44,011, respectively)

 

 

56,200

 

 

 

45,537

 

Limited partnership investments

 

 

20,802

 

 

 

23,583

 

Real estate investments

 

 

79,120

 

 

 

67,893

 

Total investments

 

 

874,659

 

 

 

520,251

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

532,471

 

 

 

536,478

 

Restricted cash

 

 

3,714

 

 

 

3,287

 

Receivable from maturities of fixed-maturity securities

 

 

 

 

 

91,085

 

Accrued interest and dividends receivable

 

 

6,008

 

 

 

3,507

 

Income taxes receivable

 

 

463

 

 

 

 

Deferred income taxes, net

 

 

72

 

 

 

512

 

Premiums receivable, net (allowance: $5,891 and $3,152, respectively)

 

 

50,582

 

 

 

38,037

 

Assumed premium receivable

 

 

 

 

 

19,954

 

Prepaid reinsurance premiums

 

 

92,060

 

 

 

86,232

 

Reinsurance recoverable, net of allowance for credit losses:

 

 

 

 

 

 

Paid losses and loss adjustment expenses (allowance: $0 and $0, respectively)

 

 

36,062

 

 

 

19,690

 

Unpaid losses and loss adjustment expenses (allowance: $186 and $118, respectively)

 

 

522,379

 

 

 

330,604

 

Deferred policy acquisition costs

 

 

54,303

 

 

 

42,910

 

Property and equipment, net

 

 

29,544

 

 

 

29,251

 

Right-of-use-assets - operating leases

 

 

1,182

 

 

 

1,407

 

Intangible assets, net

 

 

5,206

 

 

 

7,659

 

Funds withheld for assumed business

 

 

11,690

 

 

 

30,087

 

Other assets

 

 

9,818

 

 

 

50,365

 

 

 

 

 

 

 

 

Total assets

 

$

2,230,213

 

 

$

1,811,316

 

 

 

 

 

 

 

 

Liabilities and Equity

 

 

 

 

 

 

Losses and loss adjustment expenses

 

$

845,900

 

 

$

585,073

 

Unearned premiums

 

 

584,703

 

 

 

501,157

 

Advance premiums

 

 

18,867

 

 

 

15,895

 

Reinsurance payable on paid losses and loss adjustment expenses

 

 

2,496

 

 

 

3,145

 

Ceded reinsurance premiums payable

 

 

18,313

 

 

 

8,921

 

Assumed premiums payable

 

 

2,176

 

 

 

850

 

Accrued expenses

 

 

17,677

 

 

 

19,722

 

Income tax payable

 

 

5,451

 

 

 

7,702

 

Deferred income taxes, net

 

 

2,830

 

 

 

 

Revolving credit facility

 

 

44,000

 

 

 

 

Long-term debt

 

 

185,254

 

 

 

208,495

 

Lease liabilities - operating leases

 

 

1,185

 

 

 

1,408

 

Other liabilities

 

 

32,320

 

 

 

35,623

 

 

 

 

 

 

 

 

Total liabilities

 

 

1,761,172

 

 

 

1,387,991

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

1,691

 

 

 

96,160

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Common stock, (no par value, 40,000,000 shares authorized, 10,767,184 and 9,738,183
shares issued and outstanding in 2024 and 2023, respectively)

 

 

 

 

 

 

Additional paid-in capital

 

 

122,289

 

 

 

89,568

 

Retained income

 

 

331,793

 

 

 

238,438

 

Accumulated other comprehensive loss, net of taxes

 

 

(749

)

 

 

(3,163

)

Total stockholders' equity

 

 

453,333

 

 

 

324,843

 

Noncontrolling interests

 

 

14,017

 

 

 

2,322

 

Total equity

 

 

467,350

 

 

 

327,165

 

 

 

 

 

 

 

 

Total liabilities, redeemable noncontrolling interest, and equity

 

$

2,230,213

 

 

$

1,811,316

 

 

5


 

HCI GROUP, INC. AND SUBSIDIARIES

Consolidated Statements of Income

(Unaudited)

(Dollar amounts in thousands, except per share amounts)

 

 

 

Three Months Ended

 

 

Years Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross premiums earned

 

$

297,497

 

 

$

215,190

 

 

$

1,083,220

 

 

$

765,512

 

Premiums ceded

 

 

(151,146

)

 

 

(66,576

)

 

 

(405,659

)

 

 

(269,627

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net premiums earned

 

 

146,351

 

 

 

148,614

 

 

 

677,561

 

 

 

495,885

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

 

14,486

 

 

 

10,341

 

 

 

59,148

 

 

 

46,234

 

Net realized investment gains (losses)

 

 

326

 

 

 

(410

)

 

 

3,384

 

 

 

(1,996

)

Net unrealized investment (losses) gains

 

 

(1,181

)

 

 

2,830

 

 

 

2,644

 

 

 

3,215

 

Policy fee income

 

 

1,302

 

 

 

1,053

 

 

 

4,639

 

 

 

4,704

 

Other

 

 

591

 

 

 

242

 

 

 

2,675

 

 

 

2,628

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

161,875

 

 

 

162,670

 

 

 

750,051

 

 

550,670

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Losses and loss adjustment expenses

 

 

110,727

 

 

 

65,398

 

 

 

374,708

 

 

 

254,579

 

Policy acquisition and other underwriting expenses

 

 

27,707

 

 

 

22,716

 

 

 

99,402

 

 

 

90,822

 

General and administrative personnel expenses

 

 

10,231

 

 

 

12,230

 

 

 

63,152

 

 

 

53,868

 

Interest expense

 

 

3,322

 

 

 

2,822

 

 

 

13,344

 

 

 

11,117

 

Other operating expenses

 

 

3,997

 

 

 

5,344

 

 

 

26,018

 

 

 

22,634

 

 

 

 

 

 

 

 

 

 

 

 

 

Total expenses

 

 

155,984

 

 

 

108,510

 

 

 

576,624

 

 

433,020

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

5,891

 

 

 

54,160

 

 

 

173,427

 

 

117,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

 

1,757

 

 

 

13,248

 

 

 

45,846

 

 

 

28,393

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4,134

 

 

$

40,912

 

 

$

127,581

 

 

$

89,257

 

Net income attributable to redeemable noncontrolling interests

 

 

 

 

 

(2,360

)

 

 

(10,149

)

 

 

(9,370

)

Net income attributable to noncontrolling interests

 

 

(1,550

)

 

 

(457

)

 

 

(7,479

)

 

 

(853

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income after noncontrolling interests

 

$

2,584

 

 

$

38,095

 

 

$

109,953

 

 

$

79,034

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

$

0.24

 

 

$

4.31

 

 

$

10.59

 

 

$

9.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

0.23

 

 

$

3.40

 

 

$

8.89

 

 

$

7.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends per share

 

$

0.40

 

 

$

0.40

 

 

$

1.60

 

 

$

1.60

 

 

6


 

HCI GROUP, INC. AND SUBSIDIARIES

(Amounts in thousands, except per share amounts)

 

A summary of the numerator and denominator of basic and diluted earnings per common share calculated in accordance with GAAP is presented below.

 

 

 

Three Months Ended

 

 

Year Ended

 

GAAP

 

December 31, 2024

 

 

December 31, 2024

 

 

 

Income

 

 

Shares (a)

 

 

Per Share

 

 

Income

 

 

Shares (a)

 

 

Per Share

 

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

Net income

 

$

4,134

 

 

 

 

 

 

 

 

$

127,581

 

 

 

 

 

 

 

Less: Net income attributable to redeemable noncontrolling interest

 

 

 

 

 

 

 

 

 

 

 

(10,149

)

 

 

 

 

 

 

Less: Net income attributable to noncontrolling interests

 

 

(1,550

)

 

 

 

 

 

 

 

 

(7,479

)

 

 

 

 

 

 

Net income attributable to HCI

 

 

2,584

 

 

 

 

 

 

 

 

 

109,953

 

 

 

 

 

 

 

Less: Income attributable to participating securities

 

 

(118

)

 

 

 

 

 

 

 

 

(4,110

)

 

 

 

 

 

 

Basic Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income allocated to common stockholders

 

 

2,466

 

 

 

10,143

 

 

$

0.24

 

 

 

105,843

 

 

 

9,997

 

 

$

10.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Dilutive Securities: *

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

 

 

 

323

 

 

 

 

 

 

 

 

 

294

 

 

 

 

Convertible senior notes

 

 

 

 

 

 

 

 

 

 

 

6,908

 

 

 

2,177

 

 

 

 

Warrants

 

 

 

 

 

143

 

 

 

 

 

 

 

 

 

218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available to common stockholders and assumed conversions

 

$

2,466

 

 

 

10,609

 

 

$

0.23

 

 

$

112,751

 

 

 

12,686

 

 

$

8.89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Shares in thousands.

 

*For the three months ended December 31, 2024, convertible senior notes were excluded due to anti-dilutive effect.

 

 

Non-GAAP Financial Measures

Adjusted net income is a Non-GAAP financial measure that removes from net income of HCI's portion of the effect of unrealized gains or losses on equity securities required to be included in results of operations in accordance with Accounting Standards Codification 321. HCI Group believes net income without the effect of volatility in equity prices more accurately depicts operating results. This financial measurement is not recognized in accordance with accounting principles generally accepted in the United States of America ("GAAP") and should not be viewed as an alternative to GAAP measures of performance. A reconciliation of GAAP Net income to Non-GAAP Adjusted net income and GAAP diluted earnings per share to Non-GAAP Adjusted diluted earnings per share is provided below.

 

Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income

 

 

 

Three Months Ended

 

Year Ended

 

 

December 31, 2024

 

December 31, 2024

GAAP Net income

 

 

 

 

$

4,134

 

 

 

 

 

 

 

$

127,581

 

 

 

Net unrealized investment losses (gains)

 

$

1,181

 

 

 

 

 

 

 

$

(2,644

)

 

 

 

 

 

Less: Tax effect at 25.041%

 

$

(296

)

 

 

 

 

 

 

$

662

 

 

 

 

 

 

Net adjustment to Net income

 

 

 

 

$

885

 

 

 

 

 

 

 

$

(1,982

)

 

 

Non-GAAP Adjusted Net income

 

 

 

 

$

5,019

 

 

 

 

 

 

 

$

125,599

 

 

 

 

7


 

HCI GROUP, INC. AND SUBSIDIARIES

(Amounts in thousands, except per share amounts)

 

A summary of the numerator and denominator of the basic and diluted earnings per common share calculated with the Non-GAAP financial measure Adjusted net income is presented below.

 

 

 

Three Months Ended

 

 

Year Ended

 

Non-GAAP

 

December 31, 2024

 

 

December 31, 2024

 

 

 

Income

 

 

Shares (a)

 

 

Per Share

 

 

Income

 

 

Shares (a)

 

 

Per Share

 

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

 

(Numerator)

 

 

(Denominator)

 

 

Amount

 

Adjusted net income (non-GAAP)

 

$

5,019

 

 

 

 

 

 

 

 

$

125,599

 

 

 

 

 

 

 

Less: Net income attributable to redeemable noncontrolling interest

 

 

-

 

 

 

 

 

 

 

 

$

(10,149

)

 

 

 

 

 

 

Less: Net loss (income) attributable to noncontrolling interests

 

 

(1,550

)

 

 

 

 

 

 

 

 

(7,281

)

 

 

 

 

 

 

Net income attributable to HCI

 

 

3,469

 

 

 

 

 

 

 

 

 

108,169

 

 

 

 

 

 

 

Less: Income attributable to participating securities

 

 

(158

)

 

 

 

 

 

 

 

 

(4,043

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic Earnings Per Share before unrealized gains/losses on equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income allocated to common stockholders

 

 

3,311

 

 

 

10,143

 

 

$

0.33

 

 

 

104,126

 

 

 

9,997

 

 

$

10.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Dilutive Securities: *

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock options

 

 

 

 

 

323

 

 

 

 

 

 

 

 

 

294

 

 

 

 

Convertible senior notes

 

 

 

 

 

 

 

 

 

 

 

6,908

 

 

 

2,177

 

 

 

 

Warrants

 

 

 

 

 

143

 

 

 

 

 

 

 

 

 

218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share before unrealized gains/losses on equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income available to common stockholders and assumed conversions

 

$

3,311

 

 

 

10,609

 

 

$

0.31

 

 

$

111,034

 

 

 

12,686

 

 

$

8.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Shares in thousands.

 

*For the three months ended December 31, 2024, convertible senior notes were excluded due to anti-dilutive effect.

 

 

Reconciliation of GAAP Diluted EPS to Non-GAAP Adjusted Diluted EPS

 

 

 

Three Months Ended

 

Year Ended

 

 

December 31, 2024

 

December 31, 2024

GAAP diluted Earnings Per Share

 

 

 

 

$

0.23

 

 

 

 

 

 

 

$

8.89

 

 

 

Net unrealized investment gains

 

$

0.10

 

 

 

 

 

 

 

$

(0.20

)

 

 

 

 

 

Less: Tax effect at 25.041%

 

$

(0.02

)

 

 

 

 

 

 

$

0.06

 

 

 

 

 

 

Net adjustment to GAAP diluted EPS

 

 

 

 

$

0.08

 

 

 

 

 

 

 

$

(0.14

)

 

 

Non-GAAP Adjusted diluted EPS

 

 

 

 

$

0.31

 

 

 

 

 

 

 

$

8.75

 

 

 

 

8