FORT LAUDERDALE, Fla.--(BUSINESS WIRE)--Universal Insurance Holdings (NYSE: UVE) (“Universal” or the “Company”) reported third quarter 2023 results.
“The third quarter benefited from strong and improving underlying trends and I’m optimistic as I look forward,” said Stephen J. Donaghy, Chief Executive Officer. “During the quarter, Hurricane Idalia made Florida landfall, and, as always, we were there immediately to assist our policyholders in their time of need. The storm’s severity appears considerably smaller than initially anticipated and is comfortably absorbed within our retention. We continue to enhance our best-in-class claims infrastructure, which together with our reinsurance capabilities, serves to differentiate us from our peers. As we look forward, we are more confident in the Florida market, which is our largest geography, and have started to slowly increase new business in additional territories.”
*Reconciliations of GAAP to non-GAAP financial measures are provided in the attached tables.
Quarterly Financial Results |
||||||||||||||||||||||
Summary Financial Results |
||||||||||||||||||||||
($thousands, except per share data) |
Three Months Ended
|
|
|
Nine Months Ended
|
||||||||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
Change |
|
|
|
2023 |
|
|
|
2022 |
|
|
Change |
||
GAAP comparison |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenues |
$ |
360,048 |
|
|
$ |
312,810 |
|
|
15.1 |
% |
|
|
$ |
1,016,126 |
|
|
$ |
892,298 |
|
|
13.9 |
% |
Operating income (loss) |
$ |
(6,246 |
) |
|
$ |
(91,607 |
) |
|
(93.2 |
)% |
|
|
$ |
67,349 |
|
|
$ |
(55,117 |
) |
|
NM |
|
Operating income (loss) margin |
|
(1.7 |
)% |
|
|
(29.3 |
)% |
|
27.6 pts |
|
|
|
6.6 |
% |
|
|
(6.2 |
)% |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) available to common stockholders |
$ |
(5,918 |
) |
|
$ |
(72,278 |
) |
|
(91.8 |
)% |
|
|
$ |
46,816 |
|
|
$ |
(47,376 |
) |
|
NM |
|
Diluted earnings (loss) per common share |
$ |
(0.20 |
) |
|
$ |
(2.36 |
) |
|
(91.5 |
)% |
|
|
$ |
1.54 |
|
|
$ |
(1.54 |
) |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annualized ROCE |
|
(7.4 |
)% |
|
NM* |
|
NM |
|
|
|
|
21.2 |
% |
|
|
(18.3 |
)% |
|
NM |
|
||
Book value per share, end of period |
$ |
10.33 |
|
|
$ |
8.54 |
|
|
21.0 |
% |
|
|
|
10.33 |
|
|
$ |
8.54 |
|
|
21.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Non-GAAP comparison1 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Core revenue |
$ |
361,764 |
|
|
$ |
316,668 |
|
|
14.2 |
% |
|
|
$ |
1,015,060 |
|
|
$ |
909,103 |
|
|
11.7 |
% |
Adjusted operating income (loss) |
$ |
(4,530 |
) |
|
$ |
(87,749 |
) |
|
(94.8 |
)% |
|
|
$ |
66,283 |
|
|
$ |
(38,312 |
) |
|
NM |
|
Adjusted operating income (loss) margin |
|
(1.3 |
)% |
|
|
(27.7 |
)% |
|
26.4 pts |
|
|
|
6.5 |
% |
|
|
(4.2 |
)% |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted net income (loss) available to common stockholders |
$ |
(4,624 |
) |
|
$ |
(69,369 |
) |
|
(93.3 |
)% |
|
|
$ |
46,012 |
|
|
$ |
(34,705 |
) |
|
NM |
|
Adjusted diluted earnings (loss) per common share |
$ |
(0.16 |
) |
|
$ |
(2.27 |
) |
|
(93.0 |
)% |
|
|
$ |
1.51 |
|
|
$ |
(1.12 |
) |
|
NM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Annualized adjusted ROCE |
|
(4.4 |
)% |
|
NM* |
|
NM |
|
|
|
|
15.4 |
% |
|
|
(11.1 |
)% |
|
NM |
|
||
Adjusted book value per share, end of period |
$ |
14.00 |
|
|
$ |
12.33 |
|
|
13.5 |
% |
|
|
$ |
14.00 |
|
|
$ |
12.33 |
|
|
13.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Premiums: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Premiums in force |
$ |
1,914,493 |
|
|
$ |
1,833,034 |
|
|
4.4 |
% |
|
|
$ |
1,914,493 |
|
|
$ |
1,833,034 |
|
|
4.4 |
% |
Policies in force |
|
807,553 |
|
|
|
872,926 |
|
|
(7.5 |
)% |
|
|
|
807,553 |
|
|
|
872,926 |
|
|
(7.5 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Direct premiums written |
$ |
531,988 |
|
|
$ |
500,677 |
|
|
6.3 |
% |
|
|
$ |
1,489,216 |
|
|
$ |
1,429,685 |
|
|
4.2 |
% |
Direct premiums earned |
$ |
474,311 |
|
|
$ |
452,450 |
|
|
4.8 |
% |
|
|
$ |
1,393,003 |
|
|
$ |
1,295,858 |
|
|
7.5 |
% |
Ceded premiums earned |
$ |
(143,271 |
) |
|
$ |
(161,819 |
) |
|
(11.5 |
)% |
|
|
$ |
(476,465 |
) |
|
$ |
(459,102 |
) |
|
3.8 |
% |
Ceded premium ratio |
|
30.2 |
% |
|
|
35.8 |
% |
|
(5.6) pts |
|
|
|
34.2 |
% |
|
|
35.4 |
% |
|
(1.2) pts |
||
Net premiums earned |
$ |
331,040 |
|
|
$ |
290,631 |
|
|
13.9 |
% |
|
|
$ |
916,538 |
|
|
$ |
836,756 |
|
|
9.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss ratio |
|
87.0 |
% |
|
|
113.7 |
% |
|
(26.7) pts |
|
|
|
78.3 |
% |
|
|
85.5 |
% |
|
(7.2) pts |
||
Expense ratio |
|
23.7 |
% |
|
|
25.5 |
% |
|
(1.8) pts |
|
|
|
25.2 |
% |
|
|
27.7 |
% |
|
(2.5) pts |
||
Combined ratio |
|
110.7 |
% |
|
|
139.2 |
% |
|
(28.5) pts |
|
|
|
103.5 |
% |
|
|
113.2 |
% |
|
(9.7) pts |
||
1 Reconciliation of GAAP to non-GAAP financial measures are provided in the attached tables. Adjusted net income available to common stockholders, adjusted diluted earnings per common share and core revenue exclude net realized gains (losses) on investments and net change in unrealized gains (losses) of equity securities. Adjusted operating income excludes the items above and interest and amortization of debt issuance costs. Adjusted book value per share excludes accumulated other comprehensive income, net of taxes. Adjusted ROCE is calculated by dividing annualized adjusted net income available to common stockholders by average adjusted book value per share, with the denominator further excluding current period after-tax net realized gains (losses) on investments and net change in unrealized gains (losses) of equity securities. |
||||||||||||||||||||||
*Not meaningful, as it implies full first event hurricane retentions in the first two quarters of 2022, which in actuality were hurricane free, and it similarly implies a full first event retention in the fourth quarter of 2022, which would instead be subject to a smaller subsequent event retention on a consolidated basis. |
||||||||||||||||||||||
Net Income and Adjusted Net Income
Net loss available to common stockholders was $5.9 million, compared to a loss of $72.3 million in the prior year quarter, and adjusted net loss available to common stockholders was $4.6 million, compared to a loss of $69.4 million in the prior year quarter. The improvement in adjusted net loss available to common stockholders mostly stems from better underwriting income and net investment income.
Revenues
Revenue was $360.0 million, up 15.1% from the prior year quarter and core revenue was $361.8 million, up 14.2% from the prior year quarter. The increase in core revenue primarily stems from higher net premiums earned and net investment income, partly offset by lower commission revenue.
Direct premiums written were $532.0 million, up 6.3% from the prior year quarter. The increase stems from 4.4% growth in Florida and 14.7% growth in other states. Overall growth reflects rate increases, partly offset by lower policies in force.
Direct premiums earned were $474.3 million, up 4.8% from the prior year quarter. The increase stems from rate-driven direct premiums written growth over the past twelve months.
The ceded premium ratio was 30.2%, down from 35.8% in the prior year quarter. The decrease primarily reflects efficiencies associated with the 2023-2024 reinsurance program and direct premiums earned growth associated with primary rate increases, partly offset by higher reinsurance pricing and higher reinsurance costs associated with an increase in home values.
Net premiums earned were $331.0 million, up 13.9% from the prior year quarter. The increase is primarily attributable to higher direct premiums earned and a lower ceded premium ratio, as described above.
Net investment income was $12.8 million, up from $6.1 million in the prior year quarter. The increase primarily stems from higher fixed income reinvestment yields and higher yields on cash.
Commissions, policy fees and other revenue were $18.0 million, down 10.0% from the prior year quarter. The decrease primarily reflects the difference in pricing and structure associated with our reinsurance program when compared to the prior year and a decline in policy fees associated with lower policies in force.
Margins
The GAAP operating loss margin was 1.7%, compared to a GAAP operating loss margin of 29.3% in the prior year quarter and the adjusted operating loss margin was 1.3%, compared to an adjusted operating loss margin of 27.7% in the prior year quarter. The improvement in the adjusted operating loss margin primarily reflects a lower net combined ratio and higher net investment income.
The net loss ratio was 87.0%, down 26.7 points compared to the prior year quarter. The decrease reflects a lower current accident year net loss ratio, primarily stemming from lower weather-related losses.
The net expense ratio was 23.7%, down 1.8 points from 25.5% in the prior year quarter. The reduction primarily reflects lower renewal commission rates paid to distribution partners.
The net combined ratio was 110.7%, down 28.5 points compared to the prior year quarter. The decrease reflects lower net loss and expense ratios, as described above.
Capital Deployment
During the third quarter, the Company repurchased approximately 894 thousand shares at an aggregate cost of $12.3 million. The Company currently has $7.8 million of share repurchase authorization remaining.
On July 20, 2023, the Board of Directors declared a quarterly cash dividend of 16 cents per share of common stock, payable on August 11, 2023, to shareholders of record as of the close of business on August 4, 2023.
Conference Call and Webcast
- Friday, October 27, 2023 at 10:00 a.m. ET
- Investors and other interested parties may listen to the call by accessing the online, real-time webcast at universalinsuranceholdings.com/investors or by registering in advance via teleconference at https://register.vevent.com/register/BIcde2db8d22eb43b9be5e115c575ebeb9. Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. An online replay of the call will be available at universalinsuranceholdings.com/investors soon after the investor call concludes.
About Universal
Universal Insurance Holdings, Inc. (NYSE: UVE) is a holding company providing property and casualty insurance and value-added insurance services. We develop, market, and write insurance products for consumers predominantly in the personal residential homeowners lines of business and perform substantially all other insurance-related services for our primary insurance entities, including risk management, claims management and distribution. We provide insurance products through both our appointed independent agents and through our direct online distribution channels in the United States across 19 states (primarily Florida). Learn more at universalinsuranceholdings.com.
Non-GAAP Financial Measures and Key Performance Indicators
This press release contains non-GAAP financial measures within the meaning of Regulation G promulgated by the U.S. Securities and Exchange Commission (“SEC”), including core revenue, adjusted net income available to common stockholders and diluted adjusted earnings (loss) per common share, which exclude the impact of net realized gains (losses) on investments and net change in unrealized gains (losses) of equity securities. Adjusted operating income and adjusted operating income margin exclude the impact of net realized gains (losses) on investments and net change in unrealized gains (losses) of equity securities and interest and amortization of debt issuance costs. Adjusted common stockholders’ equity and adjusted book value per share exclude accumulated other comprehensive income (AOCI), net of taxes. Adjusted return on common equity excludes after-tax net realized gains (losses) on investments and net change in unrealized gains (losses) of equity securities from the numerator and AOCI, net of taxes, and current period after-tax net realized gains (losses) on investments and net change in unrealized gains (losses) of equity securities from the denominator. A “non-GAAP financial measure” is generally defined as a numerical measure of a company’s historical or future performance that excludes or includes amounts, or is subject to adjustments, so as to be different from the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles (“GAAP”). UVE management believes that these non-GAAP financial measures are meaningful, as they allow investors to evaluate underlying revenue and profitability trends and enhance comparability across periods. When considered together with the GAAP financial measures, management believes these metrics provide information that is useful to investors in understanding period-over-period operating results separate and apart from items that may, or could, have a disproportionately positive or negative impact on results in any particular period. UVE management also believes that these non-GAAP financial measures enhance the ability of investors to analyze UVE’s business trends and to understand UVE’s operational performance. UVE’s management utilizes these non-GAAP financial measures as guides in long-term planning. Non-GAAP financial measures should be considered in addition to, and not as a substitute for or superior to, financial measures presented in accordance with GAAP. For more information regarding our key performance indicators, please refer to the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Key Performance Indicators” in our forthcoming Quarterly Report on Form 10-Q for the quarter ended September 30, 2023.
Forward-Looking Statements
This press release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe,” “expect,” “anticipate,” “will,” “plan,” and similar expressions identify forward-looking statements, which speak only as of the date the statement was made. Such statements may include commentary on plans, products and lines of business, marketing arrangements, reinsurance programs and other business developments and assumptions relating to the foregoing. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, including those risks and uncertainties described under the heading “Risk Factors” and “Liquidity and Capital Resources” in our 2022 Annual Report on Form 10-K, and supplemented in our subsequent Quarterly Reports on Form 10-Q. Future results could differ materially from those described, and the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. For further information regarding risk factors that could affect the Company’s operations and future results, refer to the Company’s reports filed with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K and the most recent quarterly reports on Form 10-Q.
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES |
||||||||
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||||
(in thousands, except per share data) |
||||||||
|
|
|
|
|
||||
|
|
September 30, |
|
December 31, |
||||
|
|
|
2023 |
|
|
|
2022 |
|
ASSETS: |
|
|
|
|
||||
Invested Assets |
|
|
|
|
||||
Fixed maturities, at fair value |
|
$ |
1,031,558 |
|
|
$ |
1,014,626 |
|
Equity securities, at fair value |
|
|
76,995 |
|
|
|
85,469 |
|
Investment real estate, net |
|
|
5,572 |
|
|
|
5,711 |
|
Total invested assets |
|
|
1,114,125 |
|
|
|
1,105,806 |
|
Cash and cash equivalents |
|
|
343,532 |
|
|
|
388,706 |
|
Restricted cash and cash equivalents |
|
|
69,488 |
|
|
|
2,635 |
|
Prepaid reinsurance premiums |
|
|
379,501 |
|
|
|
282,427 |
|
Reinsurance recoverable |
|
|
322,986 |
|
|
|
808,850 |
|
Premiums receivable, net |
|
|
88,536 |
|
|
|
69,574 |
|
Property and equipment, net |
|
|
48,729 |
|
|
|
51,404 |
|
Deferred policy acquisition costs |
|
|
114,590 |
|
|
|
103,654 |
|
Goodwill |
|
|
2,319 |
|
|
|
2,319 |
|
Other assets |
|
|
75,049 |
|
|
|
74,779 |
|
TOTAL ASSETS |
|
$ |
2,558,855 |
|
|
$ |
2,890,154 |
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
||||
LIABILITIES: |
|
|
|
|
||||
Unpaid losses and loss adjustment expenses |
|
$ |
551,007 |
|
|
$ |
1,038,790 |
|
Unearned premiums |
|
|
1,040,067 |
|
|
|
943,854 |
|
Advance premium |
|
|
76,030 |
|
|
|
54,964 |
|
Reinsurance payable, net |
|
|
388,294 |
|
|
|
384,504 |
|
Long-term debt, net |
|
|
102,196 |
|
|
|
102,769 |
|
Other liabilities |
|
|
99,759 |
|
|
|
77,377 |
|
Total liabilities |
|
|
2,257,353 |
|
|
|
2,602,258 |
|
STOCKHOLDERS' EQUITY: |
|
|
|
|
||||
Cumulative convertible preferred stock ($0.01 par value)2 |
|
|
— |
|
|
|
— |
|
Common stock ($0.01 par value)3 |
|
|
473 |
|
|
|
472 |
|
Treasury shares, at cost - 18,080 and 16,790 |
|
|
(257,143 |
) |
|
|
(238,758 |
) |
Additional paid-in capital |
|
|
115,922 |
|
|
|
112,509 |
|
Accumulated other comprehensive income (loss), net of taxes |
|
|
(107,115 |
) |
|
|
(103,782 |
) |
Retained earnings |
|
|
549,365 |
|
|
|
517,455 |
|
Total stockholders' equity |
|
|
301,502 |
|
|
|
287,896 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
$ |
2,558,855 |
|
|
$ |
2,890,154 |
|
|
|
|
|
|
||||
Notes: |
|
|
|
|
||||
2 Cumulative convertible preferred stock ($0.01 par value): Authorized - 1,000 shares; Issued - 10 and 10 shares; Outstanding - 10 and 10 shares; Minimum liquidation preference - $9.99 and $9.99 per share. |
||||||||
3 Common stock ($0.01 par value): Authorized - 55,000 shares; Issued - 47,266 and 47,179 shares; Outstanding 29,186 and 30,389 shares. |
||||||||
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES |
|||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) |
|||||||||||||||||
(in thousands) |
|||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
|
September 30, |
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2023 |
|
|
|
2022 |
|
REVENUES |
|
|
|
|
|
|
|
|
|
||||||||
Net premiums earned |
|
$ |
331,040 |
|
|
$ |
290,631 |
|
|
|
$ |
916,538 |
|
|
$ |
836,756 |
|
Net investment income |
|
|
12,755 |
|
|
|
6,074 |
|
|
|
|
34,735 |
|
|
|
15,337 |
|
Net realized gains (losses) on investments |
|
|
(431 |
) |
|
|
292 |
|
|
|
|
(337 |
) |
|
|
(375 |
) |
Net change in unrealized gains (losses) of equity securities |
|
|
(1,285 |
) |
|
|
(4,150 |
) |
|
|
|
1,403 |
|
|
|
(16,430 |
) |
Commission revenue |
|
|
10,830 |
|
|
|
12,592 |
|
|
|
|
43,098 |
|
|
|
35,157 |
|
Policy fees |
|
|
5,111 |
|
|
|
5,272 |
|
|
|
|
14,662 |
|
|
|
15,991 |
|
Other revenue |
|
|
2,028 |
|
|
|
2,099 |
|
|
|
|
6,027 |
|
|
|
5,862 |
|
Total revenues |
|
|
360,048 |
|
|
|
312,810 |
|
|
|
|
1,016,126 |
|
|
|
892,298 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
EXPENSES |
|
|
|
|
|
|
|
|
|
||||||||
Losses and loss adjustment expenses |
|
|
287,972 |
|
|
|
330,444 |
|
|
|
|
717,853 |
|
|
|
715,854 |
|
Policy acquisition costs |
|
|
53,180 |
|
|
|
54,609 |
|
|
|
|
156,877 |
|
|
|
163,432 |
|
Other operating expenses |
|
|
25,142 |
|
|
|
19,364 |
|
|
|
|
74,047 |
|
|
|
68,129 |
|
Total operating costs and expenses |
|
|
366,294 |
|
|
|
404,417 |
|
|
|
|
948,777 |
|
|
|
947,415 |
|
Interest and amortization of debt issuance costs |
|
|
1,631 |
|
|
|
1,630 |
|
|
|
|
4,896 |
|
|
|
4,969 |
|
Income (loss) before income tax expense (benefit) |
|
|
(7,877 |
) |
|
|
(93,237 |
) |
|
|
|
62,453 |
|
|
|
(60,086 |
) |
Income tax expense (benefit) |
|
|
(1,962 |
) |
|
|
(20,962 |
) |
|
|
|
15,629 |
|
|
|
(12,718 |
) |
NET INCOME (LOSS) |
|
$ |
(5,915 |
) |
|
$ |
(72,275 |
) |
|
|
$ |
46,824 |
|
|
$ |
(47,368 |
) |
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES |
|||||||||||||||||
SHARE AND PER SHARE INFORMATION |
|||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
|
September 30, |
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2023 |
|
|
|
2022 |
|
Weighted average common shares outstanding - basic |
|
|
29,617 |
|
|
|
30,604 |
|
|
|
|
30,087 |
|
|
|
30,858 |
|
Weighted average common shares outstanding - diluted |
|
|
29,617 |
|
|
|
30,604 |
|
|
|
|
30,378 |
|
|
|
30,858 |
|
Shares outstanding, end of period |
|
|
29,186 |
|
|
|
30,513 |
|
|
|
|
29,186 |
|
|
|
30,513 |
|
Basic earnings (loss) per common share |
|
$ |
(0.20 |
) |
|
$ |
(2.36 |
) |
|
|
$ |
1.56 |
|
|
$ |
(1.54 |
) |
Diluted earnings (loss) per common share |
|
$ |
(0.20 |
) |
|
$ |
(2.36 |
) |
|
|
$ |
1.54 |
|
|
$ |
(1.54 |
) |
Cash dividend declared per common share |
|
$ |
0.16 |
|
|
$ |
0.16 |
|
|
|
$ |
0.48 |
|
|
$ |
0.48 |
|
Book value per share, end of period |
|
$ |
10.33 |
|
|
$ |
8.54 |
|
|
|
$ |
10.33 |
|
|
$ |
8.54 |
|
Annualized return on average common equity (ROCE) |
(7.4 |
)% |
NM* |
21.2 |
% |
(18.3 |
)% | ||||||||||
*Not meaningful, as it implies full first event hurricane retentions in the first two quarters of 2022, which in actuality were hurricane free, and it similarly implies a full first event retention in the fourth quarter of 2022, which would instead be subject to a smaller subsequent event retention on a consolidated basis. |
|||||||||||||||||
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES |
|||||||||||||||||
SUPPLEMENTARY INFORMATION |
|||||||||||||||||
(in thousands, except for Policies In Force data) |
|||||||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
September 30, |
|
|
September 30, |
||||||||||||
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2023 |
|
|
|
2022 |
|
Premiums |
|
|
|
|
|
|
|
|
|
||||||||
Direct premiums written - Florida |
|
$ |
430,946 |
|
|
$ |
412,588 |
|
|
|
$ |
1,225,295 |
|
|
$ |
1,200,193 |
|
Direct premiums written - Other States |
|
|
101,042 |
|
|
|
88,089 |
|
|
|
|
263,921 |
|
|
|
229,492 |
|
Direct premiums written - Total |
|
$ |
531,988 |
|
|
$ |
500,677 |
|
|
|
$ |
1,489,216 |
|
|
$ |
1,429,685 |
|
Direct premiums earned |
|
$ |
474,311 |
|
|
$ |
452,450 |
|
|
|
$ |
1,393,003 |
|
|
$ |
1,295,858 |
|
Net premiums earned |
|
$ |
331,040 |
|
|
$ |
290,631 |
|
|
|
$ |
916,538 |
|
|
$ |
836,756 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Underwriting Ratios - Net |
|
|
|
|
|
|
|
|
|
||||||||
Loss and loss adjustment expense ratio |
|
|
87.0 |
% |
|
|
113.7 |
% |
|
|
|
78.3 |
% |
|
|
85.5 |
% |
Policy acquisition cost ratio |
|
|
16.1 |
% |
|
|
18.8 |
% |
|
|
|
17.1 |
% |
|
|
19.5 |
% |
Other operating expense ratio |
|
|
7.6 |
% |
|
|
6.7 |
% |
|
|
|
8.1 |
% |
|
|
8.2 |
% |
Expense ratio |
|
|
23.7 |
% |
|
|
25.5 |
% |
|
|
|
25.2 |
% |
|
|
27.7 |
% |
Combined ratio |
|
|
110.7 |
% |
|
|
139.2 |
% |
|
|
|
103.5 |
% |
|
|
113.2 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
As of |
||||
|
|
September 30, |
||||
|
|
|
2023 |
|
|
2022 |
Policies in force |
|
|
|
|
||
Florida |
|
|
570,339 |
|
|
636,883 |
Other States |
|
|
237,214 |
|
|
236,043 |
Total |
|
|
807,553 |
|
|
872,926 |
|
|
|
|
|
||
Premiums in force |
|
|
|
|
||
Florida |
|
$ |
1,571,600 |
|
$ |
1,529,632 |
Other States |
|
|
342,893 |
|
|
303,402 |
Total |
|
$ |
1,914,493 |
|
$ |
1,833,034 |
|
|
|
|
|
||
Total Insured Value |
|
|
|
|
||
Florida |
|
$ |
190,299,057 |
|
$ |
203,957,272 |
Other States |
|
|
130,281,463 |
|
|
120,648,594 |
Total |
|
$ |
320,580,520 |
|
$ |
324,605,866 |
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES |
||||||||||||||||
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
||||||||||||||||
(in thousands, except for per share data) |
||||||||||||||||
GAAP revenue to core revenue |
||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
|
September 30, |
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2023 |
|
|
|
2022 |
|
GAAP revenue |
$ |
360,048 |
|
|
$ |
312,810 |
|
|
|
$ |
1,016,126 |
|
|
$ |
892,298 |
|
less: Net realized gains (losses) on investments |
|
(431 |
) |
|
|
292 |
|
|
|
|
(337 |
) |
|
|
(375 |
) |
less: Net change in unrealized gains (losses) of equity securities |
|
(1,285 |
) |
|
|
(4,150 |
) |
|
|
|
1,403 |
|
|
|
(16,430 |
) |
Core revenue |
$ |
361,764 |
|
|
$ |
316,668 |
|
|
|
$ |
1,015,060 |
|
|
$ |
909,103 |
|
GAAP operating income (loss) to adjusted operating income (loss) |
||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
|
September 30, |
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2023 |
|
|
|
2022 |
|
GAAP income (loss) before income tax expense (benefit) |
$ |
(7,877 |
) |
|
$ |
(93,237 |
) |
|
|
$ |
62,453 |
|
|
$ |
(60,086 |
) |
add: Interest and amortization of debt issuance costs |
|
1,631 |
|
|
|
1,630 |
|
|
|
|
4,896 |
|
|
|
4,969 |
|
GAAP operating income (loss) |
|
(6,246 |
) |
|
|
(91,607 |
) |
|
|
|
67,349 |
|
|
|
(55,117 |
) |
less: Net realized gains (losses) on investments |
|
(431 |
) |
|
|
292 |
|
|
|
|
(337 |
) |
|
|
(375 |
) |
less: Net change in unrealized gains (losses) of equity securities |
|
(1,285 |
) |
|
|
(4,150 |
) |
|
|
|
1,403 |
|
|
|
(16,430 |
) |
Adjusted operating income (loss) |
$ |
(4,530 |
) |
|
$ |
(87,749 |
) |
|
|
$ |
66,283 |
|
|
$ |
(38,312 |
) |
GAAP operating income (loss) margin to adjusted operating income (loss) margin |
||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
|
September 30, |
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2023 |
|
|
|
2022 |
|
GAAP operating income (loss) (a) |
$ |
(6,246 |
) |
|
$ |
(91,607 |
) |
|
|
$ |
67,349 |
|
|
$ |
(55,117 |
) |
GAAP revenue (b) |
|
360,048 |
|
|
|
312,810 |
|
|
|
|
1,016,126 |
|
|
|
892,298 |
|
GAAP operating income (loss) margin (a÷b) |
|
(1.7 |
)% |
|
|
(29.3 |
)% |
|
|
|
6.6 |
% |
|
|
(6.2 |
)% |
Adjusted operating income (loss) (c) |
|
(4,530 |
) |
|
|
(87,749 |
) |
|
|
|
66,283 |
|
|
|
(38,312 |
) |
Core revenue (d) |
|
361,764 |
|
|
|
316,668 |
|
|
|
|
1,015,060 |
|
|
|
909,103 |
|
Adjusted operating income (loss) margin (c÷d) |
|
(1.3 |
)% |
|
|
(27.7 |
)% |
|
|
|
6.5 |
% |
|
|
(4.2 |
)% |
GAAP net income (loss) (NI) to adjusted NI (loss) available to common stockholders |
||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
September 30, |
|
|
September 30, |
||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2023 |
|
|
|
2022 |
|
GAAP NI (loss) |
$ |
(5,915 |
) |
|
$ |
(72,275 |
) |
|
|
$ |
46,824 |
|
|
$ |
(47,368 |
) |
less: Preferred dividends |
|
3 |
|
|
|
3 |
|
|
|
|
8 |
|
|
|
8 |
|
GAAP NI (loss) available to common stockholders (e) |
|
(5,918 |
) |
|
|
(72,278 |
) |
|
|
|
46,816 |
|
|
|
(47,376 |
) |
less: Net realized gains (losses) on investments |
|
(431 |
) |
|
|
292 |
|
|
|
|
(337 |
) |
|
|
(375 |
) |
less: Net change in unrealized gains (losses) of equity securities |
|
(1,285 |
) |
|
|
(4,150 |
) |
|
|
|
1,403 |
|
|
|
(16,430 |
) |
add: Income tax effect on above adjustments |
|
(422 |
) |
|
|
(949 |
) |
|
|
|
262 |
|
|
|
(4,134 |
) |
Adjusted NI (loss) available to common stockholders (f) |
$ |
(4,624 |
) |
|
$ |
(69,369 |
) |
|
|
$ |
46,012 |
|
|
$ |
(34,705 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average diluted common shares outstanding (g) |
|
29,617 |
|
|
|
30,604 |
|
|
|
|
30,378 |
|
|
|
30,858 |
|
Diluted earnings (loss) per common share (e÷g) |
$ |
(0.20 |
) |
|
$ |
(2.36 |
) |
|
|
$ |
1.54 |
|
|
$ |
(1.54 |
) |
Diluted adjusted earnings (loss) per common share (f÷g) |
$ |
(0.16 |
) |
|
$ |
(2.27 |
) |
|
|
$ |
1.51 |
|
|
$ |
(1.12 |
) |
GAAP stockholders’ equity to adjusted common stockholders’ equity |
||||||||||||
|
As of |
|||||||||||
|
September 30, |
|
September 30, |
|
|
December 31, |
||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2022 |
|
GAAP stockholders’ equity |
$ |
301,502 |
|
|
$ |
260,637 |
|
|
|
$ |
287,896 |
|
less: Preferred equity |
|
100 |
|
|
|
100 |
|
|
|
|
100 |
|
Common stockholders’ equity (h) |
|
301,402 |
|
|
|
260,537 |
|
|
|
|
287,796 |
|
less: Accumulated other comprehensive (loss), net of taxes |
|
(107,115 |
) |
|
|
(115,665 |
) |
|
|
|
(103,782 |
) |
Adjusted common stockholders’ equity (i) |
$ |
408,517 |
|
|
$ |
376,202 |
|
|
|
$ |
391,578 |
|
|
|
|
|
|
|
|
||||||
Shares outstanding (j) |
|
29,186 |
|
|
|
30,513 |
|
|
|
|
30,389 |
|
Book value per common share (h÷j) |
$ |
10.33 |
|
|
$ |
8.54 |
|
|
|
$ |
9.47 |
|
Adjusted book value per common share (i÷j) |
$ |
14.00 |
|
|
$ |
12.33 |
|
|
|
$ |
12.89 |
|
GAAP return on common equity (ROCE) to adjusted ROCE |
|
|
|
||||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
Year Ended |
||||||||||||||
|
September 30, |
|
|
September 30, |
|
|
December 31, |
||||||||||||||
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2023 |
|
|
|
2022 |
|
|
|
|
2022 |
|
Actual or Annualized NI (loss) available to common stockholders (k) |
$ |
(23,672 |
) |
|
$ |
(289,112 |
) |
|
|
$ |
62,421 |
|
|
$ |
(63,168 |
) |
|
|
$ |
(22,267 |
) |
Average common stockholders’ equity (l) |
|
317,987 |
|
|
|
313,494 |
|
|
|
|
294,599 |
|
|
|
345,070 |
|
|
|
|
358,699 |
|
ROCE (k÷l) |
|
(7.4 |
)% |
|
NM* |
|
|
|
21.2 |
% |
|
|
(18.3 |
)% |
|
|
|
(6.2 |
)% |
||
Actual or Annualized adjusted NI (loss) available to common stockholders (m) |
$ |
(18,496 |
) |
|
$ |
(277,476 |
) |
|
|
$ |
61,349 |
|
|
$ |
(46,273 |
) |
|
|
$ |
(12,618 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted average common stockholders’ equity4 (n) |
|
420,120 |
|
|
|
416,848 |
|
|
|
|
399,646 |
|
|
|
417,022 |
|
|
|
|
423,199 |
|
Adjusted ROCE (m÷n) |
|
(4.4 |
)% |
|
NM* |
|
|
|
15.4 |
% |
|
|
(11.1 |
)% |
|
|
|
(3.0 |
)% |
||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
4 Adjusted average common stockholders’ equity excludes current period after-tax net realized gains (losses) on investments and net change in unrealized gains (losses) of equity securities. |
|||||||||||||||||||||
*Not meaningful, as it implies full first event hurricane retentions in the first two quarters of 2022, which in actuality were hurricane free, and it similarly implies a full first event retention in the fourth quarter of 2022, which would instead be subject to a smaller subsequent event retention on a consolidated basis. |
|||||||||||||||||||||
