HCI Group Inc
For the period ended Dec 31, 2023. Filed Mar 8, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Mar 8, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements for the Years Ended December 31, 2023, 2022 and 2021
Note 1 -- Nature of Operations
HCI Group, Inc., together with its subsidiaries (“HCI” or the “Company”), is primarily engaged in the property and casualty insurance business through two Florida domiciled insurance companies, Homeowners Choice Property & Casualty Insurance Company, Inc. (“HCPCI”) and TypTap Insurance Company (“TypTap”). Both HCPCI and TypTap are authorized to underwrite various homeowners’ property and casualty insurance products and allied lines business in the state of Florida and in other states. The operations of both insurance subsidiaries are supported by HCI Group, Inc. and certain HCI subsidiaries. The Company emphasizes the use of internally developed technologies to collect and analyze claims and other supplemental data to generate savings and efficiency for the operations of the insurance subsidiaries. In addition, Greenleaf Capital, LLC, the Company’s real estate subsidiary, is primarily engaged in the businesses of owning and leasing real estate and operating marina facilities.
In the first quarter of 2021, the Company reorganized its operations to focus on specific business segments, resulting in the creation of TypTap Insurance Group, Inc. (“TTIG”) with a separate workforce, board of directors and financial reporting structure. Companies under TTIG include TypTap, TypTap Management Company, Exzeo USA, Inc., and Cypress Tech Development Company, Inc., the parent company of an India company, Exzeo Software Private Limited. TTIG and its subsidiaries are known as TypTap Group.
In October 2023, the Company incorporated a new subsidiary, Core Risk Managers, LLC (“CRM”), in the state of Florida. Its sole purpose is to conduct daily operations on behalf of Condo Owners Reciprocal Exchange (“CORE”) under an attorney-in-fact agreement. CORE, a reciprocal insurance exchange, was organized in November 2023 to offer commercial residential multiple peril insurance products. See Note 16 -- “Variable Interest Entity” for additional information.
With the addition of CORE, the Company now conducts its operations through five reportable segments: 1) HCPCI insurance operations, 2) TypTap Group, 3) CORE insurance operations, 4) real estate operations, and 5) corporate and other. See Note 17 -- “Segment Information” for additional information.
Assumed Business
Northeast Region
Effective December 31, 2020, the Company, through HCPCI, began providing 69.5% quota share reinsurance on all in-force, new and renewal policies issued by United Property & Casualty Insurance Company, an insurance subsidiary of United Insurance Holdings Corporation (“United”), in the states of Connecticut, New Jersey, Massachusetts, and Rhode Island (collectively “Northeast Region”) through May 31, 2021. The Company also entered into a renewal rights agreement with United in connection with the Northeast Region assumed business, under which the Company had the right to renew and/or replace United’s insurance policies at the end of their respective policy periods. The policy replacement date was set for June 1, 2021 or such other date as mutually agreed by both parties. In return, United received 100,000 shares of HCI’s common stock and a renewal rights ceding commission of 6% on any replacement premium in excess of $80,000. The aggregate ceding commission amount did not exceed $3,100.
Effective June 1, 2021, the Company, through HCPCI and TypTap, began providing 100% quota share reinsurance on all of United’s in-force, new and renewal policies in the Northeast Region through May 31, 2022. Under this agreement, each insurance subsidiary assumed 50% of the business and paid United a ceding commission of 24% of premium. Through its insurance subsidiaries, the Company began renewing and/or replacing United policies in two states in December 2021, a third state in January 2022, and the fourth state in April 2022.
Southeast Region
In February 2022, HCPCI entered into another reinsurance agreement with United where HCPCI provides 85% quota share reinsurance on all of United’s personal lines insurance business in the states of Georgia, North Carolina, and South Carolina (collectively “Southeast Region”) from December 31, 2021 through May 31, 2022. Under this agreement, HCPCI paid United a catastrophe allowance of 9% of premium and a provisional ceding commission of 25% of premium.
The Company also entered into a renewal rights agreement with United in connection with the Southeast Region assumed business. Under the renewal rights agreement, the Company had the right to renew and/or replace United’s insurance policies at the end of their respective policy periods. The policy replacement date was set for June 1, 2022 or such other date as mutually agreed by both parties. As part of the transaction, United received a renewal rights ceding commission of 6%, with a portion of the ceding commission paid up-front. The agreement specified that the aggregate ceding commission amount would not exceed $6,000.
The Company, through TypTap, entered into a new quota share reinsurance agreement in June 2022 to provide 100% reinsurance on all of United’s in-force, new and renewal policies in the Southeast Region from June 1, 2022 through May 31, 2023. In exchange, TypTap paid United a ceding commission of 16% of premium. The Company began renewing United’s policies in South Carolina on June 1, 2022. On October 1, 2022, the Company began renewing and/or replacing United’s policies in Georgia. On December 1, 2022, the Company began renewing United’s policies in North Carolina.
Citizens Assumption
From time to time, the Company may participate in a “take-out program” through which the Company assumes insurance policies held by Citizens Property Insurance Corporation (“Citizens”), a Florida state-supported insurer. The take-out program is a legislatively mandated program designed to reduce the state’s risk exposure by encouraging private companies to assume policies from Citizens. During the fourth quarter of 2023, the Company’s two insurance subsidiaries, HCPCI and TypTap, were approved by the Florida Department of Financial Services, Office of Insurance Regulation (“FLOIR”) to assume a total of 75,000 policies. In December 2023, approximately 60,100 policies were assumed, representing approximately $226,400 in annualized gross written premiums. See Note 30 --“Subsequent Events” for additional information.
Note 2 -- Summary of Significant Accounting Policies
Basis of Presentation. The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
Principles of Consolidation. The accompanying consolidated financial statements include the accounts of HCI Group, Inc. and its majority-owned and controlled subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. In addition, the Company evaluates its relationships or investments for consolidation pursuant to authoritative accounting guidance related to the consolidation of variable interest entities under the Variable Interest Model prescribed by the Financial Accounting Standards Board (“FASB”). A variable interest entity is consolidated when the Company has the power to direct activities that most significantly impact the economic performance of the variable interest entity and has the obligation to absorb losses or the right to receive benefits from the variable interest entity that could potentially be significant to the variable interest entity. When a variable interest entity is not consolidated, the Company uses the equity method to account for the investment. Under this method, the carrying value is generally the Company’s share of the net asset value of the unconsolidated entity, and changes in the Company’s share of the net asset value are recorded in net investment income.
Use of Estimates. The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities as well as the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results may differ materially from these estimates. Material estimates that are particularly susceptible to significant change in the near term are primarily related to losses and loss adjustment expenses, reinsurance with retrospective provisions, reinsurance recoverable, deferred income taxes, limited partnership investments, intangible assets acquired from United, allowance for credit losses, and stock-based compensation expense.
Cash and Cash Equivalents. The Company considers all short-term highly liquid investments with original maturities of less than three months to be cash and cash equivalents. At December 31, 2023 and 2022, cash and cash equivalents consisted of cash on deposit with financial institutions and securities brokerage firms, and certificates of deposit.
Restricted Cash. Restricted cash represents funds in the Company’s sole ownership held by certain states in which the Company’s insurance subsidiaries conduct business to meet regulatory requirements and not available for immediate business use. Funds withheld in an account for which the Company is a co-owner but not the named beneficiary are not considered restricted cash and are included in funds withheld for assumed business on the consolidated balance sheets.
Available-for-Sale Fixed-Maturity Securities. Fixed-maturity securities that are available for sale include debt securities and redeemable preferred stock. The Company’s available-for-sale securities are carried at fair value. Changes in the fair value of available-for-sale securities representing unrealized gains or losses, other than credit losses, are excluded from net investment income and reported in stockholders’ equity as a component of accumulated other comprehensive income (loss), net of deferred income taxes. Realized investment gains and losses from sales are recorded on the trade date and are determined using the first-in first-out (“FIFO”) method. Investment income is recognized as earned and discounts or premiums arising from the purchase of debt securities are recognized in investment income using the interest method over the estimated remaining term of the security. Gains and losses from call redemptions and repayments are charged to investment income.
The Company reviews fixed-maturity securities for impairment on a monthly basis. When reviewing impaired securities, the Company considers its ability and intent to hold these securities and whether it is probable that the Company will be required to sell these securities prior to their anticipated recovery or maturity. For the fixed-maturity securities that the Company intends to sell or it is probable that the Company will have to sell before recovery or maturity, the unrealized losses are recognized as impairment losses in income.
Impaired securities where the Company has the ability and intent to hold until recovery and believes it is not probable that the Company will be required to sell these securities prior to their anticipated recovery or maturity, are evaluated for the existence of credit-related losses. When determining impairment due to a credit-related loss, the Company carefully considers factors such as the issuer’s financial ratios and condition, the security’s current ratings and maturity date, the failure of the issuer to make a scheduled payment, and overall market conditions in estimating the cash flows expected to be collected. The expected cash flows discounted at the effective interest rate of the security implicit at the date of acquisition are then compared with the security’s amortized cost at the measurement date. A credit loss is incurred when the present value of the expected cash flows is less than the security’s amortized cost. If such credit-related losses exist, an allowance for credit losses is established with a charge in the consolidated statement of income. Subsequent changes in the allowance, whether favorable or unfavorable, are recorded on the consolidated statement of income. See additional information in the Allowance for Credit Losses section within this note. Any remaining impairment loss related to other non-credit factors such as changes in interest rates or market conditions is reflected as a component of accumulated other comprehensive income (loss).
Allowance for Credit Losses. Allowance for credit losses represents an estimation of potential losses that the Company may experience due to credit risk. The allowance for credit losses account is a contra account of a financial asset to reflect the net amount expected to be collected. Any increase or decrease in the allowance for credit losses related to investments is recognized and reflected as credit losses on investments in the Company’s consolidated statement of income. For all other financial assets, credit loss expense is included in other operating expenses. When the risk of credit loss becomes certain, the allowance for credit losses account will be written off against the financial asset. Under the Current Expected Credit Loss (“CECL”) model, the Company measures all expected credit losses related to relevant financial assets based on historical experience, current conditions, and reasonable and supportable forecasts which incorporate forward-looking information. The Company primarily uses a discounted cash flow method and a rating-based method in estimating credit losses at a reporting date for financial assets under the scope of the CECL model. The discounted cash flow method is a valuation method used to estimate the value of a financial asset based on its future cash flows. The Company uses this method to determine the expected credit losses for available-for-sale fixed-maturity securities. In addition, the Company elected not to measure an allowance for credit losses for accrued interest receivable as any uncollectible amount is adjusted to interest income on a monthly basis. At present, the exposure to credit losses for certain financial assets related to non-insurance business is considered immaterial to the Company’s financial position.
For certain financial assets related to insurance business such as reinsurance recoverable and reinsurance receivable for premium refund, the Company uses a rating-based method, which is a modified version of the probability of default method. It requires two key inputs: a) the liquidation rate and b) the amount of loss exposure. The liquidation rate, which is published annually, is the ratio of impaired insurance companies that were eventually liquidated to the group of insurance companies considered by A.M. Best in its study. The amount of loss exposure represents the future billing balance, net of any collateral, spread over the projected periods that are based on the Company’s historical claim payment pattern. The rating-based method measures credit losses by multiplying the future billings grouped by insurance rating over the projected periods by their corresponding liquidation rates by insurance rating.
For paid reinsurance recoverable which is due within 90 days after billing, the Company will rely heavily on each reinsurer’s credit rating, recent financial condition, and historical collection problems, if any, in determining the expected credit loss. For risk attributable to disagreements between an insurer and reinsurer regarding a difference in interpretation of provisions in a reinsurance agreement (“dispute risk”), the Company will continue to use an incurred loss method to estimate losses. At December 31, 2023, there was no dispute risk associated with the reinsurance recoverable balance.
Equity Securities. Equity securities represent ownership interests held by the Company in entities for investment purposes. Unrealized holding gains and losses related to equity securities are reported in the consolidated statements of income as net unrealized investment gains and losses. Realized investment gains and losses from sales are recorded on the trade date and are determined using the FIFO method (seeb) Equity Securities in Note 5 -- “Investments”).
Limited Partnership Investments. The Company has interests in limited partnerships that are not registered under the United States Securities Act of 1933, as amended, the securities laws of any state or the securities laws of any other jurisdictions. The partnership interests cannot be resold in the public market and any withdrawal is subject to the terms and conditions of the partnership agreements. The Company has no influence over partnership operating and financial policies. The Company uses the equity method to account for the investments with ownership interest greater than five percent. For the investments with ownership interest atfive percent or less, the Company uses the net asset value method to estimate the fair value of these investments. The Company generally recognizes its share of the limited partnerships’ earnings or losses on a three-month lag. Due to the lag, the Company may record an adjustment to the Company’s most recent share of net asset value when the amount can be reasonably estimated and a significant adverse impact on the net asset value is expected as a result of a major economic event.
Net investment income or loss from limited partnerships represents a net aggregate amount of operating results allocated to the Company based on the percentage of ownership interest in each limited partnership.
Pursuant to U.S. GAAP, these limited partnerships which are private equity funds must measure their investments at fair value and reflect the unrealized gains and losses in the fair value of their investments on their statements of income. As a result, the carrying value of limited partnership investments at each reporting date approximates their estimated fair value.
Investment in Unconsolidated Joint Venture. The Company had a 90% equity interest in a limited liability company (treated as a joint venture under U.S. GAAP) that owned land for lease or for sale. The joint venture was determined to be a variable interest entity as it lacked sufficient equity to finance its activities without additional subordinated financial support. Despite having a majority equity interest, the Companydid not have the power to direct the activities that most significantly impact the economic performance of the joint venture and, accordingly, was not required to consolidate the joint venture as its primary beneficiary. As a result, the Company used the equity method to account for this investment.
Real Estate Investments. Real estate investments include real estate and the related assets purchased for investment purposes (see Note 5 -- “Investments”). Real estate and the related depreciable assets are carried at cost, net of accumulated depreciation, which is included in net investment income and allocated over the estimated useful life of the asset using the straight-line method of depreciation. Land is not depreciated. Real estate is evaluated for impairment when events or circumstances indicate the carrying value of the real estate may not be recoverable.
Deferred Policy Acquisition Costs. Deferred policy acquisition costs (“DAC”) represent direct costs to acquire insurance contracts and consist of premium taxes, inspection fees and commissions paid to outside agents at the time of collection of the policy premium. DAC may also include expenses associated with the transition of policies from other insurers for replacement policies and the issuance of renewal policies under the Company’s own rates and terms. DAC is amortized over the life of the related policy in relation to the amount of gross premiums earned. Ceding commission and related costs paid associated with assumed business are also deferred and amortized over the life of the reinsurance agreement.
The method followed in computing DAC limits the amount of such deferred costs to their estimated realizable value, which gives effect to the gross premium earned, related investment income, unpaid losses and loss adjustment expenses and certain other costs expected to be incurred as the premium is earned.
DAC is reviewed to determine if it is recoverable from future premium income, including investment income. If such costs are determined to be unrecoverable, they are expensed at the time of determination. The amount of DAC considered recoverable could be reduced in the near term if the estimates of total gross premium earned are reduced or permanently impaired as a result of the disposition of a line of business. The amount of amortization of DAC could be revised in the near term if any of the gross premium earned estimates discussed above are revised.
Property and Equipment. Property and equipment is stated at cost less accumulated depreciation and amortization, which is included in other operating expenses. Depreciation is calculated on a straight-line basis over the estimated useful lives as follows: land improvements, five years; building,39 years; building improvements, three toten years; computer hardware and software, three years; and furniture and office equipment, three toseven years. Leasehold improvements are amortized over the shorter of the lease term or the asset’s useful life. Land is not depreciated. Expenditures for improvements are capitalized to the property accounts. Replacements and maintenance and repairs that do not improve or extend the life of the respective assets are expensed as incurred. The Company capitalizes both internal and external costs for internally developed software during the application development stage. During the preliminary project and post-implementation stage, internal-use software development costs are expensed as incurred. Capitalized software costs are depreciated on a straight-line basis over the estimated useful life ofseven years.
Impairment of Long-Lived Assets. Long-lived assets, such as property and equipment, are reviewed for impairment annually or whenever events or changes in circumstances indicate that the carrying amount of the assets may not be recoverable. The Company assesses the recoverability of long-lived assets by determining whether the assets can be recovered from undiscounted future cash flows. Recoverability of long-lived assets is dependent upon, among other things, the Company’s ability to maintain profitability so as to be able to meet its obligations when they become due. In our opinion, based upon current information and projections, tangible long-lived assets will be recovered over the period of benefit.
Leases. The Company leases office equipment, storage units, and office space from non-affiliates under terms ranging fromone month up tonine years. In assessing whether a contract is or contains a lease, the Company first determines whether there is an identified asset in the contract. The Company then determines whether the contract conveys the right to obtain substantially all of the economic benefits from use of the identified asset or the right to direct the use of the identified asset. The Company elects not to record any lease with a term of 12 months or less on the consolidated balance sheet. For such short-term leases, the Company recognizes the lease payments in expense on a straight-line basis over the lease term.
If the contract is or contains a lease and the Company has the right to control the use of the identified asset, the right-of-use (“ROU”) asset and the lease liability is measured from the lease component of the contract and recognized on the consolidated balance sheet. In measuring the lease liability, the Company uses its incremental borrowing rate for a loan secured by a similar asset that has a term similar to the lease term to discount the lease payments. The contract is further evaluated to determine the classification of the lease as to whether it is finance or operating. If the lease is a finance lease, the ROU asset is depreciated to depreciation expense over the shorter of the useful life of the asset or the lease term. Interest expense is recorded in connection with the lease liability using the effective interest method. If the lease is an operating lease, the ROU asset is amortized to lease expense on a straight-line basis over the lease term. For the presentation of finance leases on the Company’s consolidated balance sheets, ROU assets and corresponding lease liabilities are included with property and equipment, net, and long-term debt, respectively. For the presentation of operating leases on the Company’s consolidated balance sheets, ROU assets are presented as right-of-use assets - operating leases and corresponding lease liabilities are reflected as lease liabilities - operating leases.
The Company as a lessor leases its commercial and retail properties, boat slips, and docks to non-affiliates at various terms. If the contract gives the Company’s customer the right to control the use of the identified asset, revenue is recognized on a straight-line basis over the lease term. Initial direct costs incurred by the Company are deferred and amortized on a straight-line basis over the lease term. The Company also records an unbilled receivable, which is the amount by which straight-line revenue exceeds the amount billed in accordance with the lease.
Intangible Assets. Intangibles related to real estate investments consist of the value attributable to the acquired in-place leases and the primary, or anchor tenant relationships. The value attributable to the anchor tenant relationship represents the economic benefits of having a nationally recognized retailer as the lead tenant, which draws consumer traffic and other tenants to the retail center. These intangibles are amortized to expense over the related lease term. Amortization of the intangibles related to real estate investments is reflected in net investment income in the consolidated statements of income. The Company reviews these intangible assets for impairment annually or when events or changes in circumstances indicate the carrying value may not be recoverable. In the event the Company determines the carrying value is not recoverable, an impairment loss is recorded in the Company’s consolidated statements of income.
Acquired intangible assets represent the fair value of consideration the Company paid and is estimated to pay in exchange for the renewal rights and non-compete intangible assets acquired from the seller. In the renewal rights transactions, the Company purchased the right, but not the obligation, to offer homeowners insurance coverage to all policyholders of the seller in certain states on the agreed-upon policy replacement date. The renewal rights agreements also contain a non-compete clause whereby the seller agrees not to offer homeowners insurance policies in these states through a specified date. The Company records these intangible assets based on the fair value of the consideration it paid and is estimated to pay to the seller as provided in the renewal rights agreements with the seller. The Company engaged a third-party valuation specialist to assist with the allocation of the renewal rights and non-compete intangible assets acquired. Intangible assets are amortized over their estimated useful lives. Amortization of the renewal rights and non-compete intangible assets is reflected in other operating expenses in the consolidated statements of income. Intangible assets are evaluated to ensure that there is no impairment to carrying value and no change required in the amortization period. See Note 10 -- “Intangible Assets, Net” for additional information.
Funds Withheld for Assumed Business. Pursuant to the Company’s quota share reinsurance agreements with United, trust accounts were established for the benefit of United as beneficiary. The trust balances represent the net amount owed to the Company under the reinsurance agreements. The trusts consist of a) funds deposited to establish the accounts and b) premiums, including any subsequent premium adjustment, and are reduced by commissions and paid losses and loss adjustment expenses. The assets within the trust accounts consist primarily of cash. Funds remaining at the completion of the quota share agreements are to be distributed according to the trust agreements. Prior to United being placed into receivership by the State of Florida on February 27, 2023, United had the exclusive and unconditional right to withdraw funds from the trust accounts on demand with written notice in compliance with the quota share reinsurance agreements. The funds are now under the control of the receiver.
Lease Acquisition Costs. Lease acquisition costs represent capitalized costs of finding and acquiring tenants such as leasing commissions, legal, and marketing expenses. The costs are included in other assets on the consolidated balance sheets. The Company amortizes these costs in other operating expenses on a straight-line basis over the term of a lease.
Long-Term Debt. Long-term debt includes debt instruments and finance lease obligations. A debt instrument is generally classified as a liability and carried at amortized cost, net of any issuance costs. Debt issuance costs are capitalized and amortized to interest expense over the expected life of the debt instrument using the effective interest method. At issuance, a debt instrument with embedded features such as conversion and redemption options is evaluated to determine whether bifurcation and derivative accounting is applicable. Any embedded feature other than the conversion option is evaluated at issuance to determine if it is probable that such embedded feature will be exercised. If the Company concludes that the exercisability of that embedded feature is not probable, the embedded feature is considered to be non-substantive and would not impact the initial measurement and expected life of the debt instrument.
Redeemable Noncontrolling Interest. Redeemable noncontrolling interest represents an economic interest in TTIG and is presented in the temporary equity (mezzanine) section of the consolidated balance sheets. The interest contains rights in dividends, voting, conversion, participation, liquidation preference and redemption. The redemption feature is not solely within the control of TTIG.
The redeemable noncontrolling interest is initially recorded at fair value and is decreased by related issuance costs. The fair value is estimated using a residual fair value approach. The effect of increasing dividend rates is accreted to the redeemable noncontrolling interest with a corresponding reduction in retained income. The effective interest method is used for accretion over the period of the increasing dividend rates. The carrying value of the interest is also subsequently adjusted for accrued dividends and dividend payments. The Company has an option to pay the dividends in cash or make a payment-in-kind. The dividends are accrued monthly assuming that they will be settled in cash.
When the redeemable noncontrolling interest is probable of becoming redeemable, the Company elects to recognize changes in the redemption value immediately as it occurs and adjust the carrying value of the interest to the maximum redemption value which is the higher of the redemption price or fair market value at the reporting date. Such changes in the redemption value are treated as dividends when calculating income available to common stockholders.
Noncontrolling Interests. The Company has noncontrolling interests attributable to TTIG. A noncontrolling interest arises when the Company has less than 100% of the voting rights and economic interests in a subsidiary. The noncontrolling interest is periodically adjusted for the expensing of TTIG’s stock-based awards granted to its employees, the interest’s share of TTIG’s net income or loss to common stockholders and change in other comprehensive income or loss.
Prepaid Share Repurchase Forward Contract. A prepaid share repurchase forward contract is generally a contract that allows the Company to buy from a counterparty a specified number of common shares at a specific time at a given forward price. The Company entered into such a contract and evaluated the characteristics of the forward contract to determine whether it met the definition of a derivative financial instrument pursuant to U.S. GAAP. The Company determined the forward contract was an equity contract on the Company’s common shares requiring physical settlement in common shares of the Company. As such, the transaction was recognized as a component of stockholders’ equity with a charge to additional paid-in capital equal to the prepayment amount, which represents the cash paid to the counterparty. There was no recognition in earnings for changes in fair value in subsequent periods.
Losses and Loss Adjustment Expenses. Reserves for losses and loss adjustment expenses (“LAE”) are determined by establishing liabilities in amounts estimated to cover incurred losses and LAE. Such reserves are determined based on the assessment of claims reported and the development of pending claims. These reserves are based on individual case estimates for the reported losses and LAE and estimates of such amounts that are incurred but not reported. Changes in the estimated liability are charged or credited to income as the losses and LAE are settled.
The estimates of unpaid losses and LAE are subject to trends in claim severity and frequency and are continually reviewed. As part of the process, the Company reviews historical data and considers various factors, including known and anticipated regulatory and legal developments, changes in social attitudes, inflation and economic conditions. As experience develops and other data becomes available, these estimates are revised, as required, resulting in increases or decreases to the existing unpaid losses and LAE. Adjustments are reflected in the results of operations in the period in which they are made and the liabilities may deviate substantially from prior estimates. Losses and LAE ceded to or recovered from reinsurers are recorded as a reduction to losses and LAE on the consolidated statements of income.
Advance Premiums. Premium payments received prior to the policy effective date are recorded as advance premiums. Once the policy is in force, the premiums are recorded as described under “Premium Revenue” below.
Premiums Receivable. Premiums receivable represent the amount of premiums due from policyholders for insurance coverage. Premiums are recorded as receivable in the Company’s general ledger on the effective date of the policy. Premiums are billed to the policyholder 45-60 days in advance of the effective date. The policyholder is given a 30-day grace period after the effective date to pay the premium before the insurance coverage is cancelled. If the policyholder does not pay the premium, the Company can cancel the policy and has no obligation to provide insurance coverage. Unpaid renewal policies are cancelled at midnight on the last day of the period for which the policyholder has paid. The unearned premium liability for the cancelled policy is reversed along with the premium receivable balance. Therefore, there isno unpaid earned premium and credit loss associated with the cancelled policy.
However, when the 30-day grace period falls between two reporting periods, the premium receivable balance at the end of the first reporting period may potentially be overstated for not considering the policy that is subsequently cancelled during the following reporting period. To mitigate the overstatement issue, the Company estimates the monetary impact from the subsequent policy cancellation by multiplying the historical cancellation rate to the premiums receivable balance at the reporting date. An allowance for uncollectible premiums, which offsets the balance of premiums receivable, is established by reducing the unearned premiums liability and earned revenues.
At December 31, 2023 and 2022, allowances for uncollectible premiums were $3,152 and $5,362, respectively. The decrease in allowances for uncollectible premiums during 2023 resulted in a $2,113 increase in unearned premiums during the year ended December 31, 2023. The increase in allowances for uncollectible premiums during 2022 resulted in a $3,432 decrease in unearned premiums during the year ended December 31, 2022. For the year ended December 31, 2023, an increase in earned revenues was $97 as opposed to decreases in earned revenues of $180 and $15 for the years ended December 31, 2022 and 2021, respectively.
Reinsurance Ceded. In the normal course of business, the Company seeks to reduce the loss that may arise from catastrophes or other events by reinsuring certain levels of risk in various areas of exposure with other insurance enterprises or reinsurers. The Company contracts with a number of reinsurers to secure its annual reinsurance coverage, which generally becomes effective June 1st of each year. The Company purchases reinsurance each year taking into consideration probable maximum losses and reinsurance market conditions. Amounts recoverable from reinsurers are estimated in a manner consistent with the applicable reinsurance contract or contracts. Premiums ceded to other companies have been reported as a reduction of gross premiums earned to arrive at net premiums earned. Prepaid reinsurance premiums represent the unexpired portion of premiums ceded to reinsurers.
From time to time, the Company may elect to pay a reinstatement premium to a reinsurer in order to restore an amount of reinsurance coverage limit exhausted by a loss event. When that occurs, the unamortized portion of the existing prepaid reinsurance premium associated with the first coverage limit will be immediately expensed. The reinstatement premium will be recognized as prepaid reinsurance premium which will be amortized to premiums ceded over the remaining coverage period of a contract.
One of the Company’s current reinsurance contracts contains retrospective provisions including terms and conditions that adjust premiums based on the loss experience under the contract. In such cases, a with-and-without method is used to estimate the asset or liability amount to be recognized at each reporting date. The amount of the estimate is the difference between the net contract costs before and after the loss experience under the contract. Estimates related to premium adjustments are recognized in ceded premiums earned. These estimates are reviewed monthly based on the loss experience to date and as adjustments become necessary. Such adjustments in premiums ceded are reflected in the Company’s current operations and recorded in other assets until received upon the expiration of the contract. See Note 14 -- “Reinsurance” for additional information.
The Company receives ceding commissions from ceding gross written premiums to a third-party reinsurer under one flood quota share reinsurance contract. The ceding commissions represent the reimbursement of the Company’s policy acquisition, underwriting and other operating expenses. Ceding commissions received cover a portion of premium taxes and agent commissions capitalized by the Company and a portion of non-capitalized acquisition costs and other underwriting expenses. Ceding commissions are recognized as income on a pro-rata basis over the terms of the policies reinsured, the amount of which is included in policy acquisition and other underwriting expenses in the consolidated statement of income. The unearned portion of ceding commissions that represents recovery of capitalized acquisition costs is classified as a reduction of DAC whereas the remaining unearned balance is classified as deferred revenue in other liabilities.
Reinsurance Assumed. From time to time, the Company agrees to assume risk from another insurance company. Reinsurance premiums, commission, cost allowance, and reserves related to reinsured business are accounted for on a basis consistent with those used in accounting for the original policies issued and the terms of the reinsurance contracts. Premiums assumed from other insurance companies are included in gross premiums earned. Ceding commissions on assumed gross written premiums and related costs paid are reflected as DAC which is amortized as expense on a pro-rata basis over the life of the reinsurance agreement. This amortized expense is included in policy acquisition and other underwriting expenses in the consolidated statements of income.
Reinsurance Recovered in Advance on Unpaid Losses. Reinsurance recovered in advance on unpaid losses represents cash received in advance from a reinsurer under a reinsurance contract to reimburse the Company’s losses and loss adjustment expenses. The Company is contractually permitted to apply these funds to offset the paid portion of reinsurance recoverable only.
Premium Revenue. Premium revenue includes premium from the direct issuance of policies to insureds or the renewal or replacement of insureds’ policies and assumed premium for providing coverage under reinsurance agreements. Premium revenue is earned on a daily pro-rata basis over the term of the policies and is included in gross premiums earned. Unearned premiums represent the portion of the premiums attributable to the unexpired policy term. The Company reviews its policy detail and establishes an allowance for any amount outstanding for more than 90 days.
Policy Fees. Policy fees represent nonrefundable fees for insurance coverage, which are intended to reimburse a portion of the costs incurred to underwrite the policy. Policy fees are recognized ratably over the policy coverage period.
Revenue from Claims Processing Services. The Company provides a claims processing service to a third-party insurance company as a third-party administrator (“TPA”). The service includes investigation, evaluation, adjustment and settlement of a claim. These highly interrelated activities are combined to fulfill the Company’s obligation to provide the claims processing service under a contract. As such, they are considered a single performance obligation for revenue recognition purposes. Fees are established on a per-claim basis by type of claim. For each type of claim, the per-claim fee revenue is recognized over an average claim processing period.
The Company may incur additional costs for outsourced services in connection with the investigation, coverage analysis, adjustment, negotiation, settlement, defense or general processing of a claim. These costs are reimbursable from the customer. The Company has control over how an outsourced service is performed on its behalf. Thus, these pass-through costs are recognized as revenue in the gross amount to which the Company expects to be entitled and when the outsourced service is completed and paid or accrued by the Company.
For a certain type of claim and in addition to the per-claim service fee, the Company is entitled to additional revenue which is determined based on a fixed percent of the paid indemnification of the loss per claim. The revenue is recognized when the indemnification is paid by the Company.
Revenue related to claims processing services is included in other revenue in the consolidated statements of income. For the years ended December 31, 2023, 2022 and 2021, revenues from claims processing services were $766, $3,425 and $4,554, respectively. At December 31, 2023 and 2022, other assets included $0 and $2,543, respectively, of amounts receivable attributable to this service.
Insurance Guaranty Association Assessments. The Company’s insurance subsidiaries may be assessed by state associations such as the Florida Insurance Guaranty Association. The assessments are intended to be used for the payment of covered claims of insolvent insurance entities. The assessments are generally based on a percentage of premiums written during or following the year of insolvency. Liabilities are recognized when the assessments are probable to be imposed on the premiums on which they are expected to be based and the amounts can be reasonably estimated. An insurer is generally permitted to recover the entire amount of assessments from in-force and future policyholders through policy surcharges. U.S. GAAP provides that the Company should record an asset based on the amount of written or obligated-to-write premiums and limited to the amounts recoverable over the life of the in-force policies.
Foreign Currency. The functional currency of the Company’s Indian subsidiary is the U.S. dollar. As such, the monetary assets and liabilities of this subsidiary are remeasured into U.S. dollars at the exchange rate in effect on the balance sheet date. Non-monetary assets and liabilities are remeasured using historical rates. Expenses recorded in the local currency are remeasured at the prevailing exchange rate. Exchange gains and losses resulting from these remeasurements are included in other operating expenses.
Income Taxes. The Company files consolidated federal and state income tax returns and allocates taxes among its subsidiaries in accordance with a written tax-allocation agreement.
The Company accounts for income taxes in accordance with U.S. GAAP, resulting in two components of income tax expense and benefit: current and deferred. Current income tax expense and benefit reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues. The Company determines deferred income taxes using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities, and enacted changes in tax rates and laws are recognized in the period in which they occur.
Deferred income tax expense and benefit results from changes in deferred tax assets and liabilities between periods. Deferred tax assets are recognized if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination. The term “more likely than not” means a likelihood of more than fifty percent; the terms “examined” and “upon examination” also include resolution of the related appeals or litigation processes, if any. A tax position that meets the more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than fifty percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment. Deferred tax assets are reduced by a valuation allowance if, based on the weight of both positive and negative evidence available including recent operating results, available tax planning strategies, and projected future taxable income, it is more likely than not that some portion or all of a deferred tax asset will not be realized.
Fair Value of Financial Instruments. The carrying amounts for the Company’s cash and cash equivalents approximate their fair values at December 31, 2023 and 2022. Fair values for securities or financial instruments are based on the framework for measuring fair value established by U.S. GAAP (see Note 7 -- “Fair Value Measurements”).
Stock-Based Compensation. The Company accounts for stock-based compensation under the fair value recognition provisions of U.S. GAAP which require the measurement and recognition of compensation for all stock-based awards made to employees, non-employee directors (see Note 23 -- “Stock-Based Compensation”), and third-party award recipients based on estimated fair values. In accordance with U.S. GAAP, the fair value of stock-based awards granted to employees and non-employee directors is generally recognized as compensation expense over the requisite service period, which is defined as the period during which a recipient is required to provide service in exchange for an award. Forfeitures of the Company’s stock-based awards are accounted for as they occur. The Company uses a straight-line attribution method for all grants that include only a service-based vesting condition. Restricted stock grants with market-based vesting conditions are expensed over the derived service period. Expensing market-based awards may be expedited if the conditions are met sooner than anticipated. For awards granted to third-party recipients, the cost of the grant is recognized in the same period(s) and in the same manner as if the Company had paid cash. The Company’s outstanding stock-based awards include stock options, warrants, and restricted stock awards with service and market-based vesting conditions. Compensation expense related to all awards granted to employees and non-employee directors is included in general and administrative personnel expenses. The Company receives a windfall tax benefit for certain stock option exercises and for restricted stock awards if these awards vest at a higher value than the value used to recognize compensation expense. In the event the restricted stock awards vest at a lower value than the value used to recognize compensation expense, the Company experiences a tax shortfall. The Company recognizes tax windfalls and shortfalls in the consolidated statement of income.
Basic and Diluted Earnings Per Common Share. Basic earnings or loss per common share is computed by dividing net income or loss attributable to common stockholders by the weighted-average number of common shares outstanding for the period. U.S. GAAP requires the inclusion of restricted stock as participating securities since holders of the Company’s restricted stock have the right to share in dividends, if declared, equally with common stockholders. In addition, the intrinsic value of restricted stock declines when the Company experiences operating losses. As a result, holders of the Company’s restricted stock are allocated a proportional share of net income and loss determined by dividing total weighted-average shares of restricted stock by the sum of total weighted-average common shares and shares of restricted stock (the “two-class method”). Diluted earnings per common share reflect the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted as well as participating equities. During loss periods, common stock equivalents such as stock options and convertible debt are excluded from the calculation of diluted loss per share, as the inclusion would have an anti-dilutive effect. See Note 20 -- “Earnings Per Share” for potentially dilutive securities at December 31, 2023, 2022 and 2021.
Statutory Accounting Practices. The Company’s U.S. insurance subsidiaries comply with statutory accounting practices prescribed by the National Association of Insurance Commissioners and as adopted or permitted by the FLOIR. There are no state prescribed or permitted practices that have been adopted by the Company’s U.S. subsidiaries. In addition, the Company’s Bermuda insurance subsidiary prepares and files financial statements in accordance with the prescribed regulatory accounting practices of the Bermuda Monetary Authority.
Note 3 -- Recent Accounting Pronouncements
Accounting Standards Update No. 2023-01. In March 2023, the FASB issued Accounting Standards Update No. 2023-01 (“ASU 2023-01”)Leases (Topic 842): Common Control Arrangements. For public entities, this update amends the required amortization period for leasehold improvements associated with common control leases to be over the useful life of the leasehold improvements to the common control group, regardless of the lease term, as long as the lessee controls the use of the asset through a lease. In addition, if the lessor is sub-leasing the asset while simultaneously leasing the asset from an entity not within the same common control group, the amortization period may not exceed the amortization period of the common control group. Once the lessee no longer controls the use of the asset, the asset will be accounted for as a transfer between entities under common control through an adjustment to equity. ASU 2023-01 is effective for the Company beginning with the first quarter of 2024. The Company does not expect this update will have a material impact on its future financial position.
Accounting Standards Update No. 2023-07. In November 2023, the FASB issued Accounting Standards Update No. 2023-07 (“ASU 2023-07”)Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. For public entities that are required to report segment information, this update enhances disclosures about significant segment expenses and interim disclosure requirements. In addition, the update clarifies circumstances in which an entity can disclose multiple segment measures of profit or loss, provides new segment disclosure requirements for entities with a single reportable segment, and contains other disclosure requirements. ASU 2023-07 is effective for all public entities for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is evaluating its impact on segment reporting disclosure.
Accounting Standards Update No. 2023-09. In December 2023, the FASB issued Accounting Standards Update No. 2023-09 (“ASU 2023-09”)Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This update enhances income tax disclosures by requiring public entities to report income tax expense disaggregated by federal, state, and foreign taxes, with further detail on specific jurisdictions over a quantitative threshold. In addition, public entities must also separately disclose reconciling items equal to or greater than five percent of pretax income from operations by the applicable federal statutory rate. ASU 2023-09 is effective for all public entities for fiscal years beginning after December 15, 2024. Early adoption is permitted. The Company is evaluating its impact on income tax disclosure.
Note 4 -- Cash, Cash Equivalents, and Restricted Cash
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the Company’s consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows.
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Cash and cash equivalents | $536,478 | $234,863 |
| Restricted cash | 3,287 | 2,900 |
| Total | $539,765 | $237,763 |
At December 31, 2023, $420,848 or 78.5% of the Company’s cash and cash equivalents were deposited at five national banks and included $62,086 with two custodians. At December 31, 2022, $175,331 or 74.7% of the Company’s cash and cash equivalents were deposited at four national banks and included $15,796 withtwo custodians. At December 31, 2023 and 2022, the Company’s cash deposits at any one bank generally exceed the Federal Deposit Insurance Corporation’s $250 coverage limit for insured deposit accounts.
In connection with the sale of the retail shopping center investment property in Melbourne, Florida as described in Note 5 -- “Investments” undere) Real Estate Investments, $87 of restricted cash was deposited in escrow in March 2023 with its release contingent on certain post-sale conditions being met.
Note 5 -- Investments
a) Available-for-Sale Fixed-Maturity Securities
The Company holds investments in fixed-maturity securities that are classified as available-for-sale. At December 31, 2023 and 2022, the cost or amortized cost, allowance for credit loss, gross unrealized gains and losses, and estimated fair value of the Company’s available-for-sale securities by security type were as follows:
| Cost orAmortized | Allowance for | GrossUnrealized | GrossUnrealized | EstimatedFair | |
|---|---|---|---|---|---|
| Cost | Credit Loss | Gain | Loss | Value | |
| U.S. Treasury and U.S. government agencies | $359,630 | $— | $224 | $(3,800) | $356,054 |
| Corporate bonds | 27,563 | — | 116 | (975) | 26,704 |
| Exchange-traded debt | 494 | — | — | (14) | 480 |
| Total | $387,687 | $— | $340 | $(4,789) | $383,238 |
| U.S. Treasury and U.S. government agencies | $463,648 | $— | $59 | $(9,105) | $454,602 |
| Corporate bonds | 28,378 | — | 20 | (1,205) | 27,193 |
| State, municipalities, and political subdivisions | 1,389 | — | — | (6) | 1,383 |
| Exchange-traded debt | 683 | — | 2 | (52) | 633 |
| Redeemable preferred stock | 99 | — | — | (9) | 90 |
| Total | $494,197 | $— | $81 | $(10,377) | $483,901 |
Expected maturities may differ from contractual maturities as borrowers may have the right to call or prepay obligations with or without penalties. The scheduled contractual maturities of fixed-maturity securities at December 31, 2023 and 2022 are as follows:
| December 31, | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Cost or | Estimated | Cost or | Estimated | |
| Amortized | Fair | Amortized | Fair | |
| Cost | Value | Cost | Value | |
| Available-for-sale | ||||
| Due in one year or less | $234,992 | $234,025 | $266,170 | $265,353 |
| Due after one year through five years | 148,935 | 145,758 | 223,153 | 214,307 |
| Due after five years through ten years | 3,266 | 2,974 | 4,380 | 3,797 |
| Due after ten years | 494 | 481 | 494 | 444 |
| $387,687 | $383,238 | $494,197 | $483,901 | |
Securities on Deposit
The fair value of fixed-maturity securities on deposit with various regulatory authorities at December 31, 2023 and 2022 was $1,660 and $1,100, respectively.
Sales of Available-for-Sale Fixed-Maturity Securities
Proceeds received, and the gross realized gains and losses from sales of available-for-sale fixed-maturity securities, for the years ended December 31, 2023, 2022 and 2021 were as follows:
| Gross · Gross | |||
|---|---|---|---|
| Realized · Realized | |||
| Proceeds | Gains | Losses | |
| Year ended December 31, 2023 | $22,326 | $7 | $(1,036) |
| Year ended December 31, 2022 | $11,716 | $13 | $(442) |
| Year ended December 31, 2021 | $23,055 | $722 | $(35) |
Gross Unrealized Losses for Available-for-Sale Fixed-Maturity Securities
Securities with gross unrealized loss positions at December 31, 2023 and 2022, aggregated by investment category and length of time the individual securities have been in a continuous loss position, are as follows:
| Less Than Twelve Months | Twelve Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| As of December 31, 2023 | GrossUnrealizedLoss | EstimatedFairValue | GrossUnrealizedLoss | EstimatedFairValue | GrossUnrealizedLoss | EstimatedFairValue |
| U.S. Treasury and U.S. government agencies | $(22) | $3,464 | $(3,778) | $181,463 | $(3,800) | $184,927 |
| Corporate bonds | (8) | 1,941 | (967) | 19,418 | (975) | 21,359 |
| Exchange-traded debt | (14) | 481 | — | — | (14) | 481 |
| Total available-for-sale securities | $(44) | $5,886 | $(4,745) | $200,881 | $(4,789) | $206,767 |
| Less Than Twelve Months | Twelve Months or Longer | Total | ||||
|---|---|---|---|---|---|---|
| As of December 31, 2022 | GrossUnrealizedLoss | EstimatedFairValue | GrossUnrealizedLoss | EstimatedFairValue | GrossUnrealizedLoss | EstimatedFairValue |
| U.S. Treasury and U.S. government agencies | $(8,701) | $269,116 | $(404) | $4,644 | $(9,105) | $273,760 |
| Corporate bonds | (909) | 23,028 | (296) | 2,541 | (1,205) | 25,569 |
| States, municipalities, and political subdivisions | (6) | 1,383 | — | — | (6) | 1,383 |
| Exchange-traded debt | (52) | 463 | — | — | (52) | 463 |
| Redeemable preferred stock | (9) | 90 | — | — | (9) | 90 |
| Total available-for-sale securities | $(9,677) | $294,080 | $(700) | $7,185 | $(10,377) | $301,265 |
At December 31, 2023 and 2022, there were 65 and 84 securities, respectively, in an unrealized loss position.
Allowance for Credit Losses of Available-for-Sale Fixed-Maturity Securities
The Company regularly reviews its individual investment securities for credit impairment. The Company considers various factors in determining whether a credit loss exists for each individual security, including-
the financial condition and near-term prospects of the issuer, including any specific events that may affect its operations or earnings;
the extent to which the market value of the security has been below its cost or amortized cost;
general market conditions and industry or sector specific factors and other qualitative factors;
nonpayment by the issuer of its contractually obligated interest and principal payments; and
the Company’s intent and ability to hold the investment for a period of time sufficient to allow for the recovery of costs.
The table below summarizes the activity in the allowance for credit losses of available-for-sale fixed-maturity securities for the years ended December 31, 2023, 2022 and 2021:
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Balance at January 1 | $— | $— | $588 |
| Reductions for securities sold | — | — | (9) |
| Reductions for securities exchanged | — | — | (579) |
| Balance at December 31 | $— | $— | $— |
For the years ended December 31, 2023, 2022 and 2021, the Company recognized$0 credit loss expense related to fixed-maturity securities in the consolidated statements of income.
b) Equity Securities
The Company holds investments in equity securities measured at fair values which are readily determinable. At December 31, 2023 and 2022, the cost, gross unrealized gains and losses, and estimated fair value of the Company’s equity securities were as follows:
| GrossUnrealized · GrossUnrealized · EstimatedFair | ||||
|---|---|---|---|---|
| Cost | Gain | Loss | Value | |
| December 31, 2023 | $44,011 | $3,945 | $(2,419) | $45,537 |
| December 31, 2022 | $36,272 | $2,078 | $(3,767) | $34,583 |
The table below presents the portion of unrealized gains and losses in the Company’s consolidated statements of income related to equity securities still held.
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Net gains (losses) recognized | $2,282 | $(8,149) | $5,486 |
| Exclude: Net realized (losses) gains recognized for securities sold | (933) | (996) | 4,123 |
| Net unrealized gains (losses) recognized | $3,215 | $(7,153) | $1,363 |
Sales of Equity Securities
Proceeds received, and the gross realized gains and losses from sales of equity securities, for the years ended December 31, 2023, 2022 and 2021 were as follows:
| GrossRealized · GrossRealized | |||
|---|---|---|---|
| Proceeds | Gains | Losses | |
| Year ended December 31, 2023 | $12,202 | $500 | $(1,433) |
| Year ended December 31, 2022 | $31,605 | $2,224 | $(3,220) |
| Year ended December 31, 2021 | $112,310 | $6,280 | $(2,157) |
c) Limited Partnership Investments
The Company has interests in limited partnerships that are not registered or readily tradeable on a securities exchange. These partnerships are private equity funds managed by general partners who make decisions with regard to financial policies and operations. As such, the Company is not the primary beneficiary and does not consolidate these partnerships. The following table provides information related to the Company’s investments in limited partnerships:
| December 31, 2023 · December 31, 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Carrying · Unfunded · Carrying · Unfunded | ||||||||
| Investment Strategy · Value · Balance · (%) (a) · Value · Balance · (%) (a) | ||||||||
| Primarily in senior secured loans and, to a limited extent, in other debt and equity securities of private U.S. lower- middle-market companies. (b)(c)(e) | $3,295 | $— | 15.37 | $4,146 | $— | 15.37 | ||
| Value creation through active distressed debt investing primarily in bank loans, public and private corporate bonds, asset-backed securities, and equity securities received in connection with debt restructuring. (b)(d)(e) | 2,271 | — | 1.25 | 2,528 | — | 1.66 | ||
| High returns and long-term capital appreciation through investments in the power, utility and energy industries, and in the infrastructure sector. (b)(f)(g) | 3,400 | — | 0.18 | 5,319 | — | 0.18 | ||
| Value-oriented investments in less liquid and mispriced senior and junior debts of private equity-backed companies. (b)(h)(i) | 3,306 | — | 0.55 | 3,470 | — | 0.56 | ||
| Value-oriented investments in mature real estate private equity funds and portfolios globally. (b)(j) | 7,590 | 2,543 | 1.32 | 7,457 | 3,125 | 1.32 | ||
| Risk-adjusted returns on credit and equity investments, primarily in private equity-owned companies. (b)(k) | 3,721 | 1,662 | 0.55 | 2,782 | 2,536 | 0.98 | ||
| Total | $23,583 | $4,205 | $25,702 | $5,661 | ||||
(a)
Represents the Company’s percentage investment in the fund at each balance sheet date.
(b)
Except under certain circumstances, withdrawals from the funds or any assignments are not permitted. Distributions, except income from late admission of a new limited partner, will be received when underlying investments of the funds are liquidated.
(c)
The term is expected to be two years following the maturity of the fund’s outstanding leverage. Although the capital commitment period has expired, follow-on investments and pending commitments may require additional fundings.
(d)
Effective July 1, 2023, this investment is in the process of winding down. Although the capital commitment period has ended, the general partner could still request an additional funding under certain circumstances.
(e)
At the fund manager’s discretion, the term of the fund may be extended for up totwo additionalone-year periods.
(f)
Expected to have aten-year term. The capital commitment period has expired but the general partner may request additional funding for follow-on investment.
(g)
With the consent of a supermajority of partners, the term of the fund may be extended for up tothree additionalone-year periods.
(h)
Expected to have aneight-year term from the commencement date, which can be extended for up totwo additionalone-year periods with the consent of either the advisory committee or a majority of limited partners.
(i)
The capital commitment period has ended but an additional funding may be requested.
(j)
The term is expected to end November 27, 2027. The term may be extended for up tofour additionalone-year periods at the general partner’s discretion, and up totwo additionalone-year periods with the consent of the advisory committee.
(k)
Expected to have aneight-year term after the final admission date. The term may be extended for an additionalone-year period at the general partner’s discretion, and up totwo additionalone-year periods with the consent of either the advisory committee or a majority of limited partners.
The following is the summary of aggregated unaudited financial information of limited partnerships included in the investment strategy table above, which in certain cases is presented on a three-month lag due to the unavailability of information at the Company’s respective balance sheet dates. The financial statements of these limited partnerships are audited annually.
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Operating results: | |||
| Total income* | $1,606 | $1,252,264 | $705,610 |
| Total expenses | (71,256) | (139,174) | (131,463) |
| Net (loss) income | $(69,650) | $1,113,090 | $574,147 |
*Includes net change in unrealized gains or losses on investments.
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Balance sheet: | ||
| Total assets | $4,072,501 | $5,119,695 |
| Total liabilities | $220,525 | $430,354 |
For the years ended December 31, 2023, 2022 and 2021, the Company recognized net investment income of $661, $3,963 and $4,947, respectively. At December 31, 2023 and 2022, the Company’s net cumulative contributed capital to the partnerships existing at each respective balance sheet date totaled $23,346 and $24,978, respectively, and the Company’s maximum exposure to loss aggregated $23,583 and $25,702, respectively.
During the year ended December 31, 2023, the Company received in cash returns on investment of $1,148 and returns of capital of $3,115 compared with returns on investment of $3,001 and returns of capital of $5,360 during the year ended December 31, 2022. During the year ended December 31, 2021, the Company received total cash distributions of $8,261, representing $3,604 of returns on investment and $4,657 of returned capital.
d) Investment in Unconsolidated Joint Venture
Melbourne FMA, LLC, a wholly owned subsidiary, had a 90% equity investment in FMKT Mel JV, a Florida limited liability company treated as a joint venture under U.S. GAAP. In January 2023, the Company received the final distribution of $18 from FMKT Mel JV which was liquidated on December 31, 2022. At December 31, 2022, the Company’s maximum exposure to loss relating to this variable interest entity was $18, representing the carrying value of the investment.
In June 2022, FMKT Mel JV sold its last remaining outparcel and recognized a gain on sale of $572 before distributing its earnings in July 2022. For the year ended December 31, 2022, the Company received a cash distribution of $840, representing a combined distribution of $489 in earnings and $351 in capital. For the year ended December 31, 2021, the Company received a cash distribution of $737, representing a combined distribution of $114 in earnings and $623 in capital.
e) Real Estate Investments
Real estate investments include land, buildings with office and retail space for lease, outparcels, and marinas. Real estate investments consist of the following as of December 31, 2023 and 2022:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Land | $42,272 | $38,327 |
| Land improvements | 4,387 | 12,138 |
| Buildings and building improvements | 18,594 | 29,410 |
| Tenant and leasehold improvements | 1,869 | 1,742 |
| Other | 7,168 | 1,649 |
| Total, at cost | 74,290 | 83,266 |
| Less: accumulated depreciation and amortization | (6,397) | (11,878) |
| Real estate investments | $67,893 | $71,388 |
Since January 1, 2023, a Tampa office building property that was previously leased to an unaffiliated company has been used in operations by the Company and serves as TTIG’s corporate headquarters. As a result, in January 2023, $8,135 was reclassified out of real estate investments to property and equipment, net on the consolidated balance sheet.
On March 31, 2023, the Company closed on its agreement to sell the retail shopping center investment property in Melbourne, Florida for a price of $18,500, and also closed on its agreement to sell the retail shopping center investment property in Sorrento, Florida for a price of $13,418. See additional information underf) Net Investment Income below.
On September 19, 2023, Grove Haines City, LLC, a real estate subsidiary of Greenleaf Capital, LLC, acquired vacant land in Haines City, Florida and its associated leases for $3,393, including acquisition costs of $100, and assumed a liability of $4. Of the total costs, $1,582 was recognized as real estate investments. See Note 10 -- “Intangible Assets, Net” for information about the acquired leases. The land will be developed into a retail shopping center to be anchored by a well-known grocery store chain. The transaction was determined to be an asset acquisition. Thus, acquisition-related costs were capitalized and allocated among the assets acquired.
On December 18, 2023, the Company entered into an agreement to purchase commercial real estate in Tampa, Florida for a price of $12,824 and, contemporaneously, the seller entered into a second contract to lease the property back from the Company at a below market rate. As a result, the below market value of $4,446 was added to the purchase price for a total cost of $17,270 before being allocated among the assets acquired under asset acquisition guidance. See Note 18 – “Leases” for additional information.
In May 2022, the Company sold one outparcel in Sorrento, Florida for net proc eeds of $667. On July 1, 2022, the Company closed on its agreement to sell 1.5 acres of land in Tampa, Florida for net proceeds of $14,500 to the Florida Department of Transportation (“FDOT”) in connection with an eminent domain proceeding for a planned road improvement project. See additional information underf) Net Investment Income below.
Depreciation and amortization expense related to real estate investments was $1,147, $1,956 and $1,922, respectively, for the years ended December 31, 2023, 2022 and 2021 and was included in net investment income on the consolidated statements of income.
f) Net Investment Income
Net investment income (loss), by source, is summarized as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Available-for-sale fixed-maturity securities | $17,626 | $6,367 | $1,375 |
| Equity securities | 1,551 | 1,204 | 1,411 |
| Investment expense | (557) | (491) | (542) |
| Limited partnership investments | 661 | 3,963 | 4,947 |
| Real estate investments | 10,207 | 16,126 | 4,086 |
| Net income from unconsolidated joint venture | — | 495 | 417 |
| Cash and cash equivalents | 16,746 | 4,783 | 641 |
| Net investment income | $46,234 | $32,447 | $12,335 |
During the year ended December 31, 2023, income from real estate investments included a net gain of $6,351 from the sale of the retail shopping center investment property in Melbourne, Florida and a net gain of $2,460 from the sale of the retail shopping center investment property in Sorrento, Florida.
During the year ended December 31, 2022, income from real estate investments included a net gain of $376 resulting from the sale of one outparcel in Sorrento, Florida, $451 of income from selling the liquor license previously owned by the Company’s restaurant business which was discontinued in 2020, and a net realized gain of $13,402 resulting from the sale of 1.5 acres of land in Tampa, Florida to the FDOT.
During the year ended December 31, 2021, income from real estate investments included a net gain of $2,790 resulting from a legal settlement with The Kroger Co. in a lawsuit filed by a real estate subsidiary of the Company to enforce a guaranty of a commercial lease.
g) Other Investments
From time to time, the Company may invest in financial assets other than stocks, mutual funds, and bonds. For the year ended December 31, 2023, net realized loss related to other investments was $34, compared with net realized gains of $238 and $1,662 for the years ended December 2022 and 2021, respectively.
Note 6 -- Comprehensive Income (Loss)
Comprehensive income (loss) includes net income (loss) and other comprehensive income or loss, which for the Company includes changes in unrealized gains or losses of investments carried at fair value and changes to any credit losses related to these investments. Reclassification adjustments for realized (gains) losses are reflected in net realized investment gains (losses) on the consolidated statements of income. The components of other comprehensive income or loss and the related tax effects allocated to each component were as follows:
| Before Tax | Income TaxEffect | Net of Tax | |
|---|---|---|---|
| Net unrealized gains | $4,818 | $(1,372) | $6,190 |
| Reclassification adjustment for net realized losses | 1,029 | 258 | 771 |
| Total other comprehensive income | $5,847 | $(1,114) | $6,961 |
| Income Tax | |||
|---|---|---|---|
| Before Tax | Effect | Net of Tax | |
| Net unrealized losses | $(11,355) | $(263) | $(11,092) |
| Reclassification adjustment for net realized losses | 429 | 109 | 320 |
| Total other comprehensive loss | $(10,926) | $(154) | $(10,772) |
| Income Tax | |||
|---|---|---|---|
| Before Tax | Effect | Net of Tax | |
| Net unrealized losses | $(692) | $(170) | $(522) |
| Call and repayment gains charged to investment income | (36) | (9) | (27) |
| Reclassification adjustment for net realized gains | (687) | (168) | (519) |
| Total other comprehensive loss | $(1,415) | $(347) | $(1,068) |
Note 7 -- Fair Value Measurements
The Company records and discloses certain financial assets at their estimated fair values. The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels as follows:
Level 1 – Unadjusted quoted prices in active markets for identical assets.
Level 2 – Other inputs that are observable for the asset, either directly or indirectly such as quoted prices for identical assets that are not observable throughout the full term of the asset.
Level 3 – Inputs that are unobservable.
Valuation Methodology
Cash and Cash Equivalents
Cash and cash equivalents primarily consist of money-market funds and certificates of deposit maturing within 90 days. Their carrying value approximates fair value due to the short maturity and high liquidity of these funds.
Restricted Cash
Restricted cash represents cash held by state authorities and the carrying value approximates fair value.
Fixed-Maturity and Equity Securities
Estimated fair values of the Company’s fixed-maturity and equity securities are determined in accordance with U.S. GAAP, using valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. Fair values are generally measured using quoted prices in active markets for identical securities or other inputs that are observable either directly or indirectly, such as quoted prices for similar securities. In those instances where observable inputs are not available, fair values are measured using unobservable inputs. Unobservable inputs reflect the Company’s own assumptions about the assumptions that market participants would use in pricing the security and are developed based on the best information available in the circumstances. Fair value estimates derived from unobservable inputs are significantly affected by the assumptions used, including the discount rates and the estimated amounts and timing of future cash flows. The derived fair value estimates cannot be substantiated by comparison to independent markets and are not necessarily indicative of the amounts that would be realized in a current market exchange.
The estimated fair values for securities that do not trade on a daily basis are determined by management, utilizing prices obtained from an independent pricing service and information provided by brokers, which are level 2 inputs. Management reviews the assumptions and methods utilized by the pricing service and then compares the relevant data and pricing to broker-provided data. The Company gains assurance of the overall reasonableness and consistent application of the assumptions and methodologies, and compliance with accounting standards for fair value determination through ongoing monitoring of the reported fair values.
Long-Term Debt
The following table summarizes components of the Company’s long-term debt and methods used in estimating their fair values:
| Maturity | ||
| Date | Valuation Methodology | |
| 4.75% Convertible Senior Notes | 2042 | Quoted price |
|---|---|---|
| 4.25% Convertible Senior Notes | 2037 | Quoted price |
| 3.90% Promissory Note | * | Discounted cash flow method/Level 3 inputs |
| 3.75% Callable Promissory Note | * | Discounted cash flow method/Level 3 inputs |
| 4.55% Promissory Note | 2036 | Discounted cash flow method/Level 3 inputs |
| 5.50% Promissory Note | 2033 | Discounted cash flow method/Level 3 inputs |
- Debt derecognized in March 2023. See Note 13 -- “Long-Term Debt” for additional information.
Assets Measured at Estimated Fair Value on a Recurring Basis
The following tables present information about the Company’s financial assets measured at estimated fair value on a recurring basis. The tables indicate the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value as of December 31, 2023 and 2022:
| Fair Value Measurements Using | ||||
|---|---|---|---|---|
| (Level 1) | (Level 2) | (Level 3) | Total | |
| Financial Assets: | ||||
| Cash and cash equivalents | $536,478 | $— | $— | $536,478 |
| Restricted cash | $3,287 | $— | $— | $3,287 |
| Fixed-maturity securities: | ||||
| U.S. Treasury and U.S. government agencies | $348,145 | $7,909 | $— | $356,054 |
| Corporate bonds | 20,267 | 6,437 | — | 26,704 |
| Exchange-traded debt | 480 | — | — | 480 |
| Total available-for-sale securities | $368,892 | $14,346 | $— | $383,238 |
| Equity securities | $45,537 | $— | $— | $45,537 |
| Fair Value Measurements Using | ||||
|---|---|---|---|---|
| (Level 1) | (Level 2) | (Level 3) | Total | |
| Financial Assets: | ||||
| Cash and cash equivalents | $234,863 | $— | $— | $234,863 |
| Restricted cash | $2,900 | $— | $— | $2,900 |
| Fixed-maturity securities: | ||||
| U.S. Treasury and U.S. government agencies | $446,233 | $8,369 | $— | $454,602 |
| Corporate bonds | 27,193 | — | — | 27,193 |
| States, municipalities, and political subdivisions | — | 1,383 | — | 1,383 |
| Exchange-traded debt | 633 | — | — | 633 |
| Redeemable preferred stock | 90 | — | — | 90 |
| Total available-for-sale securities | $474,149 | $9,752 | $— | $483,901 |
| Equity securities | $34,583 | $— | $— | $34,583 |
Liabilities Carried at Other Than Fair Value
The following tables present fair value information for liabilities that are carried on the consolidated balance sheets at amounts other than fair value as of December 31, 2023 and 2022:
| Carrying · Fair Value Measurements Using · Estimated | |||||
|---|---|---|---|---|---|
| Value | (Level 1) | (Level 2) | (Level 3) | Fair Value | |
| Financial Liabilities: | |||||
| Long-term debt: | |||||
| 4.75% Convertible Senior Notes | $168,230 | $— | $215,114 | $— | $215,114 |
| 4.25% Convertible Senior Notes | 23,916 | — | 34,545 | — | 34,545 |
| 5.50% Promissory Note | 11,707 | — | — | 11,512 | 11,512 |
| 4.55% Promissory Note | 4,640 | — | — | 4,349 | 4,349 |
| Total long-term debt | $208,493 | $— | $249,659 | $15,861 | $265,520 |
| Carrying · Fair Value Measurements Using · Estimated | |||||
|---|---|---|---|---|---|
| Value | (Level 1) | (Level 2) | (Level 3) | Fair Value | |
| Financial Liabilities: | |||||
| Long-term debt: | |||||
| 4.75% Convertible Senior Notes | $167,126 | $— | $133,167 | $— | $133,167 |
| 4.25% Convertible Senior Notes | 23,916 | — | 19,473 | — | 19,473 |
| 3.90% Promissory Note | 8,943 | — | — | 8,152 | 8,152 |
| 3.75% Callable Promissory Note | 6,789 | — | — | 6,171 | 6,171 |
| 4.55% Promissory Note | 4,900 | — | — | 4,642 | 4,642 |
| Total long-term debt | $211,674 | $— | $152,640 | $18,965 | $171,605 |
Note 8 -- Deferred Policy Acquisition Costs
The following table summarizes the activity with respect to deferred policy acquisition costs:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Beginning balance | $45,522 | $57,695 |
| Policy acquisition costs deferred | 83,602 | 88,496 |
| Amortization | (86,214) | (100,669) |
| Ending balance | $42,910 | $45,522 |
The amount of policy acquisition costs amortized and included in policy acquisition and other underwriting expenses for the years ended December 31, 2023, 2022 and 2021 was $86,214, $100,669 and $86,963, respectively.
As described in Note 1 -- “Nature of Operations” with regards to the quota share reinsurance agreements, the Company derecognized $1,349 of direct costs attributable to the assumption of insurance policies from United for the year ended December 31, 2022. The Company incurred $34,491 of direct costs attributable to the assumption of insurance policies from United for the year ended December 31, 2021.
Note 9 -- Property and Equipment, Net
Property and equipment, net consists of the following:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Land | $6,930 | $2,134 |
| Land improvements | 79 | 79 |
| Buildings and building improvements | 10,299 | 6,550 |
| Computer hardware and software | 20,051 | 16,741 |
| Office furniture and equipment | 3,065 | 2,955 |
| Tenant and leasehold improvements | 866 | 782 |
| Other | 4,885 | 1,767 |
| Total, at cost | 46,175 | 31,008 |
| Less: accumulated depreciation and amortization | (16,924) | (13,098) |
| Property and equipment, net | $29,251 | $17,910 |
Depreciation and amortization expense for property and equipment was $3,296, $2,580 and $1,941, respectively, for the years ended December 31, 2023, 2022 and 2021.
Note 10 -- Intangible Assets, Net
The Company’s intangible assets, net consist of the following:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Anchor tenant relationships (a) | $— | $1,761 |
| In-place leases (b) | 2,221 | 3,579 |
| Policy renewal rights - United | 10,100 | 10,100 |
| Non-compete agreements - United (c) | 314 | 314 |
| Total, at cost | 12,635 | 15,754 |
| Less: accumulated amortization | (4,976) | (5,176) |
| Intangible assets, net | $7,659 | $10,578 |
(a)
An anchor tenant is a tenant that attracts more customers than other tenants.
(b)
Amortization related to the Haines City property is expected to start in June 2024.
(c)
Fully amortized prior to January 1, 2023.
The remaining weighted-average amortization periods for the intangible assets as of December 31, 2023 are summarized in the table below:
| In-place leases | 18.6 years |
|---|---|
| Policy renewal rights - United | 2.3 years |
In connection with the Southeast Region assumed business as described in Note 1 -- “Nature of Operations,” the Company recorded intangible assets of $4,869 during 2022 representing the renewal rights and non-compete agreement in exchange for consideration consisting of a 6% commission on any replacement premium which includes $3,800 of commission prepaid up-front and a contingent liability of $1,069.
During the fourth quarter of 2022, all available information pertaining to the Northeast and Southeast Regions’ policies in-force was reviewed. Furthermore, management engaged an independent valuation specialist to assess for possible impairment of the renewal rights intangible assets. Based on the review and the assessment, the Company recognized an impairment loss of $2,284 related to the renewal rights intangible assets and, simultaneously, recorded a decrease in contingent liabilities resulting in a remeasurement gain of $3,117. At December 31, 2023 and 2022, contingent liabilities related to renewal rights intangible assets were $371 and are included in other liabilities on the consolidated balance sheets.
The renewal rights and non-compete intangible assets acquired do not meet the definition of a business as substantially all of the fair value of the intangible assets acquired are concentrated in a group of similar assets. Therefore, the Company accounted for the purchases of the renewal rights and non-compete intangible assets as asset acquisitions.
In connection with the sales of the retail shopping center investment properties in Melbourne, Florida and Sorrento, Florida as described ine) Real Estate Investmentsunder Note 5 -- “Investments,” the Company derecognized $2,200 of intangible assets, net on March 31, 2023.
In connection with the purchase of the investment property in Haines City, Florida as described ine) Real Estate Investments under Note 5 -- “Investments,” the Company recognized $1,811 of in-place lease intangible assets on September 19, 2023.
For the years ended December 31, 2023, 2022 and 2021, amortization expense associated with intangible assets was $2,530, $2,643 and $761, respectively. Amortization expense for intangible assets after December 31, 2023 is as follows:
| Year | Amount |
|---|---|
| 2024 | $2,478 |
| 2025 | 2,521 |
| 2026 | 853 |
| 2027 | 125 |
| 2028 | 125 |
| Thereafter | 1,557 |
| Total | $7,659 |
Note 11 -- Other Assets
The following table summarizes the Company’s other assets:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Benefits receivable related to retrospective reinsurance contracts | $44,289 | $16,317 |
| Reimbursement and fees receivable under TPA service | 629 | 7,303 |
| Prepaid expenses | 2,882 | 2,826 |
| Deposits | 409 | 491 |
| Lease acquisition costs, net | 833 | 832 |
| Other | 1,323 | 3,902 |
| Total other assets | $50,365 | $31,671 |
On February 27, 2023, United’s Florida-domiciled residential insurance subsidiary was placed into receivership by the State of Florida due to its financial insolvency. As a result, the Company ceased providing TPA services to United in March 2023. On October 26, 2023, the Company received $4,875 in payment for reimbursement and fees receivable under TPA service.
Management reviewed the collectability of the reimbursement receivable under TPA service and other amounts receivable attributable to this service as of December 31, 2023 and, considering the balance of funds withheld for assumed business as of December 31, 2023, determined that an allowance for credit losses is not necessary for the reimbursement receivable under TPA service or the other amounts receivable attributable to this service.
Note 12 -- Revolving Credit Facility
The Company has a secured revolving credit agreement (“Credit Agreement”) with Fifth Third Bank that currently provides borrowing capacity of up to $75,000 and expires on November 3, 2028. The Credit Agreement secured by the Company’s properties was first executed in 2018 and has been amended several times thereafter. Under the current terms of the agreement, $50,000 of the borrowing capacity may be used to refinance the Company's redeemable noncontrolling interest on or prior to March 31, 2025 and the maximum debt-to-capital ratio is set at 67.5%.
Under the terms of the Credit Agreement, borrowings bear interest at an annual rate equal to the one or three month Secured Overnight Financing Rate (“SOFR”) plus a ten basis points adjustment plus a margin based on the debt-to-capital ratio. The interest payment is due quarterly in arrears on January 1, April 1, July 1, and October 1. The Credit Agreement contains affirmative and negative covenants as well as customary events of default. In addition, the Company must comply with certain financial and non-financial covenants and agree to pay a fee equal to the product of the unused line fee rate and the average of the daily unused available credit balances. The unused line fee rate is determined based on the debt-to-capital ratio.
At December 31, 2023, the Company had no borrowings outstanding under the credit facility. For the years ended December 31, 2023, 2022 and 2021, interest expense was $82, $227 and $189, respectively, including $82, $125 and $98 of amortization of issuance costs, respectively. At December 31, 2023, the Company was in compliance with all required covenants and had available borrowing capacity of $75,000. See Note 30 -- “Subsequent Events” for additional information.
Note 13 -- Long-Term Debt
The following table summarizes the Company’s long-term debt:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| 4.75% Convertible Senior Notes, due June 1, 2042 | $172,500 | $172,500 |
| 4.25% Convertible Senior Notes, due March 1, 2037 | 23,916 | 23,916 |
| 3.90% Promissory Note (a) | — | 9,072 |
| 3.75% Callable Promissory Note (b) | — | 6,871 |
| 4.55% Promissory Note, due through August 1, 2036 | 4,700 | 4,968 |
| 5.50% Promissory Note, due through July 1, 2033 | 11,906 | — |
| Finance lease liabilities, due through October 15, 2024 | 2 | 13 |
| Total principal amount | 213,024 | 217,340 |
| Less: unamortized issuance costs | (4,529) | (5,653) |
| Total long-term debt | $208,495 | $211,687 |
(a)
Note assumed by 3rd party.
(b)
Note fully repaid.
The following table summarizes future maturities of long-term debt as of December 31, 2023, which takes into consideration the assumption that the 4.75% Convertible Senior Notes and 4.25% Convertible Senior Notes are repurchased at their respective next earliest call dates:
| Due in 12 months following December 31, | |
|---|---|
| 2023 | $518 |
| 2024 | 543 |
| 2025 | 570 |
| 2026 | 197,015 |
| 2027 | 630 |
| Thereafter | 13,748 |
| Total | $213,024 |
Information with respect to interest expense related to long-term debt is as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Interest Expense: | |||
| Contractual interest | $9,906 | $6,835 | $5,384 |
| Non-cash expense (a) | 1,129 | 706 | 827 |
| Total | $11,035 | $7,541 | $6,211 |
(a)
Represents amortization of debt issuance costs.
Convertible Senior Notes
The Company’s Convertible Senior Notes consist of 4.25% Convertible Senior Notes that mature March 1, 2037 and 4.75% Convertible Senior Notes that mature June 1, 2042. The 4.25% Convertible Senior Notes were issued in March 2017 with cash interest payable semiannually in arrears on March 1 and September 1 of each year. In May 2022, the Company issued 4.75% Convertible Senior Notes in a private offering for an aggregate principal amount of $172,500. The net proceeds of the 4.75% Convertible Senior Notes were $166,486 after $6,014 in related issuance and transaction costs. The cash interest for the 4.75% Convertible Senior Notes is payable semiannually in arrears on June 1 and December 1 of each year, beginning on December 1, 2022. In conjunction with the issuance of the 4.75% Convertible Senior Notes, the Company entered into a share repurchase agreement providing for the repurchase of shares of the Company’s common stock. See Note 22 -- “Equity” under Share Repurchase Agreement for additional information.
The Convertible Senior Notes rank equally in right of payment to the Company’s existing and future unsecured and unsubordinated obligations. The Convertible Senior Notes do not contain any financial or operating covenants or restrictions on the payments of dividends, the incurrence of indebtedness or the issuance or repurchase of securities by the Company or any of its subsidiaries. The Convertible Senior Notes provide no protection to the note holders in the event of a fundamental change or other corporate transaction involving the Company except those described in each respective indenture. The Convertible Senior Notes do not require a sinking fund to be established for the purpose of redemption.
Embedded Conversion Feature
The conversion feature of these Convertible Senior Notes is subject to conversion rate adjustments upon the occurrence of specified events (including payment of dividends above a specified amount) but will not be adjusted for any accrued and unpaid interest.
4.25% Convertible Senior Notes. When the Company’s cash dividends on common stock exceed $0.35 per share, it will result in adjustments to the conversion rate of the 4.25% Convertible Senior Notes. Accordingly, as of December 31, 2023, the conversion rate of the Company’s 4.25% Convertible Senior Notes was 16.5893 shares of common stock for each $1 in principal amount, which was the equivalent of approximately $60.28 per share. See Note 30 -- “Subsequent Events” for additional information.
4.75% Convertible Senior Notes. The conversion rate of the 4.75% Convertible Senior Notes is currently 12.4166 shares of common stock for each $1 in principal amount, which is the equivalent of approximately $80.54 per share.
The holders of the Convertible Senior Notes may convert all or a portion of their convertible senior notes during specified periods prior to each respective maturity date as follows: (1) during any calendar quarter commencing after the calendar quarter ending on the dates specified in each respective indenture, if the last reported sale price of the Company’s common stock for at least 20 trading days during the period of 30 consecutive trading days ending on the last trading day of the immediately preceding calendar quarter is greater than 130% of the conversion price on each applicable trading day; (2) during thefive business-day period after any ten consecutive trading-day period in which the trading price per $1 principal amount of the Convertible Senior Notes is less than 98% of the product of the last reported sale price of the Company’s common stock and the conversion rate on each such trading day; (3) if specified corporate events, including a change in control, occur; (4) if the respective Convertible Senior Notes are called for redemption, at any time prior to the dates specified in each respective indenture; or (5) at any time on the dates or during the periods specified in each respective indenture.
The note holders who elect to convert their Convertible Senior Notes in connection with a fundamental change as described in the indentures will be entitled to a “make-whole” adjustment in the form of an increase in the conversion rate. Upon conversion, the Company has options to satisfy its conversion obligation by paying or delivering cash, shares of its common stock or a combination of cash and shares of its common stock. As of December 31, 2023, none of the conditions allowing the holders of either class of Convertible Senior Notes to convert had been met.
The Company determined that the Convertible Senior Notes’ embedded conversion feature is not a derivative financial instrument and does not require bifurcation. At issuance of the 4.25% Convertible Senior Notes, which was prior to the adoption of ASU 2020-06 “Debt - Debt with Conversion and Other Options and Derivatives and Hedging - Contracts in Entity’s Own Equity,” the Company accounted for the equity component of the embedded conversion feature as a reduction in the carrying amount of the debt and an increase in additional paid-in capital.
Embedded Redemption Feature – Fundamental Change
The note holders have the right to require the Company to repurchase for cash all or any portion of the Convertible Senior Notes at par prior to the maturity date should any of the fundamental change events described in the indentures occur. The Company concluded that this embedded redemption feature is not a derivative financial instrument, does not require bifurcation, and that it is not probable at issuance that any of the specified fundamental change events will occur. Therefore, this embedded redemption feature is not substantive and will not affect the expected life of the liability.
Embedded Redemption Feature – Put Option of the Note Holder
4.25% Convertible Senior Notes. At the option of the holders of the 4.25% Convertible Senior Notes, the Company is required to repurchase for cash all or any portion of the 4.25% Convertible Senior Notes at par on March 1, 2022, March 1, 2027 or March 1, 2032. The Company amortized the issuance costs associated with the 4.25% Convertible Senior Notes over the period from March 3, 2017 to March 1, 2022. The debt issuance costs for the 4.25% Convertible Senior Notes had been fully amortized as of February 2022.
4.75% Convertible Senior Notes. At the option of the holders of the 4.75% Convertible Senior Notes, the Company is required to repurchase for cash all or any portion of the 4.75% Convertible Senior Notes at par on June 1, 2027, June 1, 2032 or June 1, 2037. The Company amortizes the issuance costs associated with the 4.75% Convertible Senior Notes over the period from May 23, 2022 to June 1, 2027. As of December 31, 2023, the remaining amortization period of the debt issuance costs was expected to be 3.4 years for the 4.75% Convertible Senior Notes.
The Company concluded that this embedded feature is not a derivative financial instrument and does not require bifurcation. Due to this provision, the Company determined that it is appropriate to amortize the debt issuance costs from the date each debt is issued to the earliest date at which the holders of the respective Convertible Senior Notes can demand payment.
The effective interest rate for the 4.75% Convertible Senior Notes, taking into account both cash and non-cash components, approximates 5.6%. Had a 20-year term been used for the amortization of the issuance costs of the 4.75% Convertible Senior Notes, the annual effective interest rate charged to earnings would have decreased to approximately 5.0%.
Promissory Notes
3.90% Promissory Note
On March 31, 2023, in conjunction with the sale of the retail shopping center investment property in Melbourne, Florida for a price of $18,500, the buyer assumed the 3.90% Promissory Note from the Company which consisted of the $8,979 principal balance plus $16 of accrued interest at March 31, 2023.
3.75% Callable Promissory Note
On March 31, 2023, the Company made an early repayment of the entirety of its 3.75% Callable Promissory Note which included $6,775 of principal balance plus $22 of accrued interest. As a result, the Company incurred a $177 loss on extinguishment of debt. The note was collateralized by the retail shopping center investment property in Sorrento, Florida which was sold as described ine) Real Estate Investments under Note 5 -- “Investments.”
4.55% Promissory Note
The loan agreement is secured by commercial real estate in Tampa, Florida and an associated lease agreement. The loan bears interest at a fixed annual rate of 4.55%. Approximately $41 of principal and interest is payable in 216 monthly installments. The promissory note may be repaid in full or in part after September 1, 2020 as long as the Company provides at least 30 days’ written notice and pays a prepayment consideration as specified in the loan agreement.
5.50% Promissory Note
On June 26, 2023, Gulf to Bay LM, LLC, a subsidiary of the Company, entered into a ten-year secured loan agreement for proceeds of $12,000. The loan is collateralized by the Company’s Clearwater, Florida real estate, which is owned by Gulf to Bay LM, LLC, and the lease agreements associated with this property. The loan bears a fixed annual interest rate of 5.50%. Approximately $74 of principal and interest is payable in 120 monthly installments. The promissory note may be repaid in full or in part after August 1, 2025 as long as the Company provides at least 30 days’ written notice and pays a prepayment consideration as specified in the loan agreement. The proceeds are used for real estate development projects or other general business purposes.
Note 14 -- Reinsurance
Reinsurance obtained from other insurance companies
The Company cedes a portion of its homeowners’ insurance exposure to other entities under catastrophe excess of loss reinsurance contracts and a portion of its flood insurance exposure under one quota share reinsurance agreement. Ceded premiums under most catastrophe excess of loss reinsurance contracts are subject to revision resulting from subsequent adjustments in total insured value. Under the terms of the quota share reinsurance agreement, the Company is entitled to a 30% ceding commission on ceded premiums written and a profit commission equal to 10% of net profit.
On January 12, 2023, HCPCI and TypTap received approval from the FLOIR to discontinue flood insurance policies written in Florida. Since the approval, the Company has cancelled or not renewed the majority of its flood insurance policies. However, the Company is required to continue providing flood insurance coverage to policyholders with open claims until criteria set by the FLOIR for cancellation and non-renewal are met. The reason for discontinuation is primarily attributable to the increased costs and reduced availability of flood reinsurance. The discontinuation does not have a material impact to the Company’s results of operations.
The Company remains liable for claims payments in the event that any reinsurer is unable to meet its obligations under the reinsurance agreements. Failure of reinsurers to honor their obligations could result in losses to the Company. The Company evaluates the financial condition of its reinsurers and monitors concentrations of credit risk arising from similar geographic regions, activities or economic characteristics of the reinsurers to minimize its exposure to significant losses from reinsurer insolvencies. The Company contracts with a number of reinsurers to secure its annual reinsurance coverage, which generally becomes effective June 1st of each year. The Company purchases reinsurance each year taking into consideration probable maximum losses and reinsurance market conditions.
The impact of the reinsurance contracts on premiums written and earned is as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Premiums Written: | |||
| Direct | $762,806 | $713,103 | $545,441 |
| Assumed | 135,816 | 12,916 | 128,948 |
| Gross written | 898,622 | 726,019 | 674,389 |
| Ceded | (269,627) | (261,144) | (199,741) |
| Net premiums written | $628,995 | $464,875 | $474,648 |
| Premiums Earned: | |||
| Direct | $734,891 | $651,455 | $478,546 |
| Assumed | 30,621 | 73,261 | 98,498 |
| Gross earned | 765,512 | 724,716 | 577,044 |
| Ceded | (269,627) | (261,144) | (199,741) |
| Net premiums earned | $495,885 | $463,572 | $377,303 |
During the year ended December 31, 2023, the Company derecognized ceded losses of $94,863. During the years ended December 31,2022, and 2021, ceded losses of $812,623, and $40,432, respectively, were recognized as reductions in losses and loss adjustment expenses. Due to a reduction in gross estimated losses and LAE related to Hurricane Ian, $104,614 of ceded losses was derecognized in 2023. Ceded losses related to Hurricane Sally, Tropical Storm Eta, and other catastrophe and non-catastrophe claims were $5,416, $4,301, and $34, respectively, for 2023. For 2022, ceded losses related to Hurricane Ian, Hurricane Irma, Hurricane Sally, and other non-catastrophe claims were$782,071, $20,000, $10,483, and $69, respectively. Ceded losses related to Hurricane Irma, Hurricane Michael, Hurricane Sally, and other non-catastrophe claims were $32,144,$4,434, and $3,854, respectively, for 2021. At December 31, 2023 and 2022, there were 33 and 45 reinsurers, respectively, participating in the Company’s reinsurance program. Total net amounts recoverable and receivable from reinsurers at December 31, 2023 and 2022 were $350,294 and $688,359, respectively. Approximately 67.1% of the reinsurance recoverable balance at December 31, 2023 was receivable from five reinsurers. Based on all available information considered in the rating-based method described in Note 2 --“Summary of Significant Accounting Policies,” the Company recognized a decrease in credit loss expense of $336 for the year ended December 31, 2023 as opposed to increases in credit loss expense of $364 and $0 for the years ended December 31, 2022 and 2021, respectively. Allowances for credit losses related to the reinsurance recoverable balance were $118 and $454 at December 31, 2023 and 2022, respectively.
Due to Hurricane Ian in 2022, the Company’s first event reinsurance coverage for flood losses was exhausted, and accordingly, the Company could no longer cede additional flood losses from Hurricane Ian to reinsurers. As a result, the Company elected to pay reinstatement premiums of $6,684 to the reinsurers to restore the full amount of coverage. The unamortized first event reinsurance premiums of $3,306 were expensed and charged to premiums ceded during the fourth quarter of 2022. See Note 15 -- “Losses and Loss Adjustment Expenses” for more information about the flood losses attributable to Hurricane Ian.
One of the existing reinsurance contracts includes retrospective provisions that adjust premiums in the event losses are minimal or zero. Prior to June 1, 2022, there were two reinsurance contracts with retrospective provisions. As a result of Hurricane Ian, the balance of previously accrued benefits under the multi-year reinsurance contract with retrospective provisions was decreased by $12,600 in September 2022. For the years ended December 31, 2023, 2022 and 2021, the Company recognized reductions in premiums ceded of $27,972, $18,710 and $10,864, respectively. See Note 25 -- “Commitments and Continge ncies” for additional information.
Amounts receivable pursuant to retrospective provisions are reflected in other assets. At December 31, 2023 and 2022, other assets included $44,289 and $16,317, respectively. In October 2022, the Company received $5,457 ofpremium refund under the Company’s previous two multi-year reinsurance contracts which were commuted effective May 31, 2022. Management believes the credit risk associated with the collectability of these accrued benefits is minimal as the amount receivable is concentrated with one reinsurer with a good credit rating and the Company monitors the creditworthiness of this reinsurer based on available information about the reinsurer’s financial condition.
Reinsurance provided to other insurance companies
United
For the year ended December 31, 2023, assumed premiums written related to the Northeast Region's insurance policies were $0, whereas for the year ended December 31, 2022, $27,488 of assumed premiums written related to the Northeast Region’s insurance policies were derecognized, which primarily resulted from the return of the unearned portion of assumed written premiums subsequent to the Company’s renewal and/or replacement of insurance policies in Massachusetts and New Jersey. For the year ended December 31, 2021, assumed premiums written related to the Northeast Region’s insurance policies were $93,607. At December 31, 2023, the Company had a net balance of $581 due to United related to the Northeast Region, representing ceding commission payable of $581. At December 31, 2022, the Company had a net balance of $1,581 due to United related to the Northeast Region, consisting of payable on paid losses and loss adjustment expenses of $1,000 and ceding commission payable of $581. Effective December 30, 2022, the Company’s quota share reinsurance agreement to provide 100% reinsurance on United’s policies in the Northeast Region was commuted.
Effective December 31, 2021, the Company entered into a separate agreement to provide 85% quota share reinsurance on United’s personal lines insurance policies in the states of Georgia, South Carolina and North Carolina through May 31, 2022. Effective June 1, 2022, the Company entered into a new agreement to provide 100% quota share reinsurance on United’s personal lines insurance policies in the Southeast Region. For the year ended December 31, 2023, $7,271 of assumed premiums written related to the Southeast Region’s insurance policies were derecognized, which primarily resulted from the return of the unearned portion of assumed written premiums subsequent to the Company’s renewal and/or replacement of insurance policies in the Southeast Region. For the years ended December 31, 2022 and 2021, assumed premiums written related to the Southeast Region's insurance policies were $40,404 and $35,341, respectively. At December 31, 2023, the Company had a net balance of $4,203 due to United related to the Southeast Region, consisting of premiums payable of $1,712 and payable on paid losses and loss adjustment expenses of $2,765, offset by ceding commission receivable of $274. At December 31, 2022, there was an amount of $7,521 due to United related to the Southeast Region, consisting of payable on paid losses and loss adjustment expenses of $7,606 and ceding commission payable of $16, offset by premiums receivable of $101.
On February 27, 2023, United’s Florida-domiciled residential insurance subsidiary was placed into receivership by the State of Florida due to its financial insolvency. At December 31, 2023, the Company had a net amount due to United of $4,784 and funds withheld for assumed business in trust accounts totaling $30,087 for the benefit of policies assumed from United. The Company ceased providing TPA services to United in March 2023. The Company cannot predict the actions a receiver might take, which may include restrictions on, or use of, funds held in trust. Any such actions could have a material adverse effect on the Company’s financial position and results of operations.
In connection with the Southeast Region quota share reinsurance provided to United by the Company, the receiver of United had requested a total withdrawal of $13,482 from a trust account holding funds withheld for assumed business. The withdrawal was in settlement of unearned premiums of $7,496, losses and LAE of $2,310, claims handling fees of $4,875, less ceding commission of $1,199. Of the total withdrawal, the Company received $4,875 in payment for reimbursement and fees receivable under TPA service on October 26, 2023.
At December 31, 2023 and 2022, the balance of funds withheld for assumed business related to the Company’s quota share reinsurance agreements with United was $30,087 and $48,772, respectively.
Citizens Assumption
As described in Note 1 -- “Nature of Operations” with regards to the Citizens assumption, assumed premiums written related to Citizens policies were $143,087 for the year ended December 31, 2023.
The ratio of assumed premiums earned to net premiums earned for the years ended December 31, 2023, 2022 and 2021 was 6.18%,15.80%, and 26.11%, respectively.
Note 15 -- Losses and Loss Adjustment Expenses
The Company establishes reserves for the estimated total unpaid costs of losses including LAE. Loss and LAE reserves reflect management’s best estimate of the total cost of (i) claims that have been incurred, but not yet paid in full, and (ii) claims that have been incurred but not yet reported to the Company (“IBNR”). Reserves established by management represent an estimate of the outcome of future events and, as such, cannot be considered an exact calculation of our liability. Rather, loss and LAE reserves represent management’s best estimate of the Company’s liability based on the application of actuarial techniques and other projection methodologies and taking into consideration other facts and circumstances known at the balance sheet date. The process of establishing loss and LAE reserves is complex and inherently imprecise, as it involves the estimation of the outcome of future uncertain events. The impact of both internal and external variables on ultimate losses and LAE costs is difficult to estimate. In determining loss and LAE reserves, the Company gives careful consideration to all available data and actuarial analyses.
When a claim is reported to the Company, the claims personnel establish a “case reserve” for the estimated amount of the ultimate amount payable to settle the claim. This estimate reflects an informed judgment based upon general insurance reserving practices and on the experience and knowledge of the claims adjuster. The individual estimating the reserve considers the nature and value of the specific claim, the severity of injury or damage, location, and the policy provisions relating to the type of loss. Case reserves are adjusted as more information becomes available. It is the Company’s policy to settle each claim as expeditiously as possible.
Reserves are closely monitored and are recalculated periodically using the most recent information on reported claims and a variety of actuarial techniques. Specifically, claims management personnel complete weekly and ongoing reviews of existing case reserves, new claims, changes to existing case reserves, and paid losses with respect to the current and prior years. As the Company continues to expand historical data regarding paid and incurred losses, the data is used to develop expected ultimate loss and LAE ratios, then these expected loss and LAE ratios are applied to earned premium to derive a reserve level for each line of business. In connection with the determination of these reserves, other specific factors such as recent weather-related losses, trends in historical reported and paid losses, and litigation and judicial trends regarding liability will also be considered. Therefore, the loss ratio method, among other methods, is used to project an ultimate loss expectation, and then the related loss history must be regularly evaluated and loss expectations updated, with the possibility of variability from the initial estimate of ultimate losses.
The Company maintains IBNR reserves to provide for claims that have been incurred but have not been reported and subsequent development on reported claims. The IBNR reserve is determined by estimating the Company’s ultimate net liability for both reported and unreported claims and then subtracting the case reserves and payments made to date for reported claims.
Loss and LAE Reserve Estimation Methods. The Company applies the following general methods in projecting reserves for losses and LAE:
Reported loss development;
Paid loss development;
Paid Bornhuetter-Ferguson method;
Reported Experience-Modified Bornhuetter-Ferguson method;
Paid Experience-Modified Bornhuetter-Ferguson method;
Loss ratio method;
Several variations of the Frequency-Severity method, depending on exposure; and
A factor load to loss and allocated LAE reserves for the unallocated LAE.
Selected reserves are based on a review of the indications from these methods as well as other considerations such as emergence since the most recent evaluation and number of open claims for a given accident period.
Currently, the estimated ultimate liability is calculated using the principles and procedures described above, which are applied to the lines of business written. However, because the establishment of loss and LAE reserves is an inherently uncertain process, ultimate losses and LAE may exceed the established loss and LAE reserves and have a material, adverse effect on our results of operations and financial condition. Changes in estimates, or differences between estimates and amounts ultimately paid, are reflected in the operating results of the period during which such adjustments are made.
The Company’s reported results, financial position and liquidity would be affected by likely changes in key assumptions that determine the net loss reserves. However, it is believed that a reasonably likely increase or decrease in the severity of claims could impact our net loss reserves.
Activity in the liability for losses and LAE is summarized as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Net balance, beginning of year* | $246,546 | $172,410 | $141,065 |
| Incurred, net of reinsurance, related to: | |||
| Current year | 235,725 | 330,836 | 199,888 |
| Prior years | 18,854 | 40,627 | 27,637 |
| Total incurred, net of reinsurance | 254,579 | 371,463 | 227,525 |
| Paid, net of reinsurance, related to: | |||
| Current year | (107,204) | (169,641) | (95,809) |
| Prior years | (139,570) | (127,686) | (100,371) |
| Total paid, net of reinsurance | (246,774) | (297,327) | (196,180) |
| Net balance, end of year | 254,351 | 246,546 | 172,410 |
| Add: reinsurance recoverable before allowance for credit losses | 330,722 | 617,219 | 64,755 |
| Gross balance, end of year | $585,073 | $863,765 | $237,165 |
*Net balance represents beginning-of-year liability for unpaid losses and LAE less beginning-of-year reinsurance recoverable for unpaid losses and LAE.
The establishment of loss and LAE reserves is an inherently uncertain process and changes in loss and LAE reserve estimates are expected as these estimates are subject to the outcome of future events. Changes in estimates, or differences between estimates and amounts ultimately paid, are reflected in the operating results of the period during which such adjustments are adjusted. During the year ended December 31, 2023, the Company recognized losses related to prior years of $18,854 primarily to increase catastrophe reserves in response to increased litigation.
Losses and LAE for the 2023 loss year included net estimated losses of approximately $68,339 attributable to United-related policies and $7,875 related to policies assumed from Citizens. In 2022, gross losses and LAE related to Hurricane Ian were estimated at $847,500 for all insurance lines of business, including $452,050 for HCPCI Insurance Operations and $395,450 for TypTap. After reinsurance recoveries, losses and LAE retained by the Company were approximately $65,300 for the year ended December 31, 2022. Of the total losses and LAE retained by the Company, $7,000 was attributable to flood losses exceeding the maximum amount of coverage provided by reinsurers.
The following is information about incurred and paid claims development as of December 31, 2023, net of reinsurance, as well as cumulative claim frequency and the total of incurred-but-not-reported liabilities plus expected development on reported claims included within the net incurred claims amounts. The information about incurred and paid claims development for the years ended December 31, 2022 to 2014 is presented as supplementary information and is unaudited.
Homeowners Multi-peril and Dwelling Fire Insurance (a)
| As of December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Incurred Claims and Allocated Claim Adjustment Expenses, Net of ReinsuranceFor the Years Ended December 31, · Total ofIBNR PlusExpectedDevelopmentReported · CumulativeNumber ofReportedClaims(Not in Dollar | |||||||||||||
| Year · 2014 · 2015 · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · 2023 · Claims · Amounts) (b) | |||||||||||||
| 2014 | $75,810 | $81,773 | $84,917 | $88,053 | $90,084 | $92,454 | $92,945 | $93,181 | $93,358 | $93,298 | $93 | 7,662 | |
| 2015 | — | 78,017 | 90,902 | 96,173 | 101,272 | 102,149 | 102,587 | 103,135 | 103,671 | 103,818 | 250 | 7,665 | |
| 2016 | — | — | 81,446 | 90,879 | 92,684 | 92,986 | 92,752 | 92,333 | 92,738 | 92,779 | 174 | 6,936 | |
| 2017 | — | — | — | 91,443 | 88,937 | 89,652 | 90,958 | 90,877 | 90,652 | 91,132 | 640 | 5,776 | |
| 2018 | — | — | — | — | 79,436 | 83,976 | 83,123 | 83,234 | 82,816 | 83,126 | 2,330 | 4,771 | |
| 2019 | — | — | — | — | — | 95,467 | 94,018 | 96,821 | 99,754 | 101,081 | 5,788 | 5,402 | |
| 2020 | — | — | — | — | — | — | 126,086 | 133,349 | 159,758 | 170,175 | 8,214 | 8,264 | |
| 2021 | — | — | — | — | — | — | — | 187,164 | 186,606 | 186,059 | 21,921 | 11,787 | |
| 2022 | — | — | — | — | — | — | — | — | 263,626 | 257,683 | 52,895 | 13,393 | |
| 2023 | — | — | — | — | — | — | — | — | — | 232,819 | 126,652 | 7,554 | |
| Total | $1,411,970 | ||||||||||||
| Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of ReinsuranceFor the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year · 2014 · 2015 · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · 2023 | |||||||||||
| 2014 | $47,650 | $68,897 | $77,712 | $82,463 | $87,125 | $90,707 | $92,264 | $92,924 | $92,986 | $93,205 | |
| 2015 | — | 50,939 | 76,042 | 87,784 | 95,179 | 99,200 | 101,424 | 102,486 | 103,405 | 103,569 | |
| 2016 | — | — | 51,663 | 73,037 | 83,311 | 89,144 | 90,989 | 92,001 | 92,367 | 92,605 | |
| 2017 | — | — | — | 43,039 | 66,996 | 78,808 | 83,383 | 86,364 | 89,387 | 90,492 | |
| 2018 | — | — | — | — | 41,014 | 63,958 | 71,809 | 76,311 | 79,247 | 80,796 | |
| 2019 | — | — | — | — | — | 47,471 | 70,182 | 81,941 | 91,839 | 95,293 | |
| 2020 | — | — | — | — | — | — | 56,173 | 108,388 | 144,298 | 161,961 | |
| 2021 | — | — | — | — | — | — | — | 85,895 | 142,054 | 164,138 | |
| 2022 | — | — | — | — | — | — | — | — | 135,793 | 204,788 | |
| 2023 | — | — | — | — | — | — | — | — | — | 106,167 | |
| Total | $1,193,014 | ||||||||||
| All outstanding liabilities before 2014, net of reinsurance | 37 | ||||||||||
| Liabilities for loss and LAE, net of reinsurance | $218,993 | ||||||||||
(a)
Excludes losses from Wind-only insurance (2014 through 2023) and any hurricane and storm events prior to 2023.
(b)
Homeowners Wind-only Insurance (a) *
| As of December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Incurred Claims and Allocated Claim Adjustment Expenses, Net of ReinsuranceFor the Years Ended December 31, · Total ofIBNR PlusExpectedDevelopmentReported · CumulativeNumber ofReportedClaims(Not in Dollar | |||||||||||||
| Year · 2014 · 2015 · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · 2023 · Claims · Amounts) (b) | |||||||||||||
| 2015 | $— | $308 | $401 | $569 | $692 | $605 | $582 | $582 | $582 | $582 | $— | 100 | |
| 2016 | — | — | 1,005 | 1,314 | 1,814 | 1,853 | 1,837 | 2,255 | 1,948 | 1,957 | 4 | 228 | |
| 2017 | — | — | — | 1,529 | 1,119 | 815 | 792 | 923 | 991 | 807 | 16 | 157 | |
| 2018 | — | — | — | — | 798 | 708 | 1,061 | 1,109 | 1,226 | 1,037 | 69 | 137 | |
| 2019 | — | — | — | — | — | 1,132 | 1,501 | 1,833 | 2,359 | 1,909 | 115 | 154 | |
| 2020 | — | — | — | — | — | — | 1,621 | 1,970 | 3,386 | 3,036 | 280 | 193 | |
| 2021 | — | — | — | — | — | — | — | 682 | 1,257 | 1,556 | 396 | 114 | |
| 2022 | — | — | — | — | — | — | — | — | 1,284 | 1,943 | 830 | 136 | |
| 2023 | — | — | — | — | — | — | — | — | — | 2,193 | 1,862 | 94 | |
| Total | $15,020 | ||||||||||||
| Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of ReinsuranceFor the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year · 2014 · 2015 · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · 2023 | |||||||||||
| 2015 | $— | $156 | $332 | $465 | $582 | $582 | $582 | $582 | $582 | $582 | |
| 2016 | — | — | 689 | 1,155 | 1,405 | 1,772 | 1,821 | 1,843 | 1,944 | 1,952 | |
| 2017 | — | — | — | 484 | 786 | 789 | 792 | 792 | 792 | 792 | |
| 2018 | — | — | — | — | 216 | 607 | 745 | 899 | 925 | 967 | |
| 2019 | — | — | — | — | — | 828 | 1,290 | 1,451 | 1,770 | 1,794 | |
| 2020 | — | — | — | — | — | — | 567 | 1,461 | 2,435 | 2,756 | |
| 2021 | — | — | — | — | — | — | — | 415 | 799 | 1,161 | |
| 2022 | — | — | — | — | — | — | — | — | 704 | 1,113 | |
| 2023 | — | — | — | — | — | — | — | — | — | 330 | |
| Total | $11,447 | ||||||||||
| Liabilities for loss and LAE, net of reinsurance | $3,573 | ||||||||||
- The Company began writing Homeowners Wind-only insurance in 2015.
(a)
Excludes losses from multi-peril and dwelling fire insurance (2014 through 2023) and any hurricane and storm events prior to 2023.
(b)
Losses Specific to Any Hurricane and Storm Events prior to 2023
| As of December 31, 2023 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Incurred Claims and Allocated Claim Adjustment Expenses, Net of ReinsuranceFor the Years Ended December 31, · Total ofIBNR PlusExpectedDevelopmentReported · CumulativeNumber ofReportedClaims(Not in Dollar | |||||||||||||
| Year · 2014 · 2015 · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · 2023 · Claims · Amounts) (b) | |||||||||||||
| 2016 | $— | $— | $21,414 | $24,126 | $26,211 | $28,133 | $27,634 | $27,634 | $27,634 | $27,634 | $464 | 2,420 | |
| 2017 | — | — | — | 53,602 | 54,080 | 53,557 | 53,624 | 53,628 | 53,636 | 53,649 | 236 | 21,777 | |
| 2018 | — | — | — | — | 16,543 | 16,532 | 16,532 | 16,532 | 16,476 | 16,466 | — | 1,719 | |
| 2019 | — | — | — | — | — | — | — | — | — | — | — | 144 | |
| 2020 | — | — | — | — | — | — | 30,264 | 46,284 | 55,235 | 61,847 | 7,491 | 3,294 | |
| 2021 | — | — | — | — | — | — | — | 11,689 | 13,000 | 13,000 | 348 | 2,597 | |
| 2022 | — | — | — | — | — | — | — | — | 65,325 | 71,860 | 23,233 | 13,992 | |
| 2023 | — | — | — | — | — | — | — | — | — | — | — | 272 | |
| Total | $244,456 | ||||||||||||
| Cumulative Paid Claims and Allocated Claim Adjustment Expenses, Net of ReinsuranceFor the Years Ended December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Year · 2014 · 2015 · 2016 · 2017 · 2018 · 2019 · 2020 · 2021 · 2022 · 2023 | |||||||||||
| 2016 | $— | $— | $12,227 | $20,025 | $23,316 | $25,849 | $26,098 | $26,807 | $27,146 | $27,169 | |
| 2017 | — | — | — | 43,905 | 47,514 | 47,524 | 49,425 | 53,216 | 53,634 | 53,413 | |
| 2018 | — | — | — | — | 13,391 | 15,992 | 16,436 | 16,477 | 16,476 | 16,466 | |
| 2019 | — | — | — | — | — | — | — | — | — | — | |
| 2020 | — | — | — | — | — | — | 14,964 | 34,771 | 47,056 | 54,356 | |
| 2021 | — | — | — | — | — | — | — | 9,323 | 12,616 | 12,652 | |
| 2022 | — | — | — | — | — | — | — | — | 32,998 | 48,627 | |
| 2023 | — | — | — | — | — | — | — | — | — | — | |
| Total | $212,683 | ||||||||||
| Liabilities for loss and LAE, net of reinsurance | $31,773 | ||||||||||
(b)
The reconciliation of the net incurred and paid loss development tables to the liability for losses and loss adjustment expenses is as follows:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Net outstanding liabilities | ||
| Homeowners multi-peril and dwelling fire insurance | $218,993 | $201,627 |
| Homeowners Wind-only insurance | 3,573 | 3,082 |
| Losses specific to any hurricane and storm events prior to 2023 | 31,773 | 41,380 |
| Other short-duration insurance lines | 12 | 457 |
| Liabilities for unpaid losses and loss adjustment expenses, net of reinsurance | 254,351 | 246,546 |
| Reinsurance recoverables | 330,722 | 617,219 |
| Total gross liability for unpaid losses and loss adjustment expenses | $585,073 | $863,765 |
The following is supplementary and unaudited information about average historical claims duration as of December 31, 2023:
| Average Annual Percentage Payout of Incurred | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Losses by Age, Net of Reinsurance | |||||||||||||||||||
| Years | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | |||||||||
| Homeowners multi-peril and dwelling fire insurance | 47.2% | 22.3% | 8.5% | 3.9% | 0.2% | 0.8% | 0.3% | 0.0% | 0.0% | 0.0% | |||||||||
| Homeowners Wind-only insurance | 29.2% | 23.2% | 13.5% | 8.5% | 0.1% | 0.4% | 0.7% | 0.0% | 0.0% | * | |||||||||
| Other short-duration insurance lines | 74.9% | 23.1% | 1.5% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — | — | |||||||||
| Losses specific to any hurricane and storm events prior to 2023 | 51.8% | 22.1% | 6.9% | 4.9% | 1.7% | 0.5% | — | — | — | — | |||||||||
- The Company began writing Homeowners Wind-only insurance in 2015.
Note 16 -- Variable Interest Entity
CORE, a Florida-domiciled reciprocal insurance exchange, is owned by its policyholders, referred to as subscribers, who gain ownership by buying an insurance policy and making a surplus contribution. Each subscriber has certain interests in CORE which include the right to appoint an attorney-in-fact (“AIF”), to vote for CORE’s advisory committee and to receive dividends or premium credits if CORE generates a surplus. At least two-thirds of the membership of CORE’s advisory committee must be subscribers who are independent of the AIF. CORE’s advisory committee is charged with overseeing the financial affairs of CORE.
At inception, CORE had no subscribers nor sufficient surplus to fund its insurance operations without additional financial support. HCI provided CORE with $25,000 in exchange for a 9% subordinated surplus note. As a result, CORE is considered a variable interest entity (“VIE”). In addition, CORE entered into an AIF agreement with CRM, a wholly owned subsidiary of HCI. The AIF agreement, which was approved by the FLOIR, can be terminated at any time by mutual agreement of both parties or with cause, if the FLOIR or a court of competent jurisdiction determines that a material breach of the agreement has occurred. Under the AIF agreement, CRM, with the power of attorney given by the subscribers, will directly or indirectly conduct the daily operations of CORE by underwriting insurance policies, collecting premiums, investing funds, and processing claims. As such, subscribers do not possess the power to directly manage CORE’s operations. The AIF agreement also permits CRM to contract with service providers including other HCI subsidiaries to perform certain functions. The activities which most significantly impact CORE's anticipated economic performance are its underwriting and investment results. The management and service agreements, together with HCI’s subordinated surplus note in CORE, exposes HCI to more than an insignificant amount of CORE’s expected economic performance. As such, HCI has variable interests in CORE.
Since HCI has the power to direct the activities of CORE that most significantly affect CORE’s economic performance and the obligation to absorb losses or the right to receive benefits from CORE that could potentially be significant to CORE via the subordinated surplus note and the management and service agreements, HCI is considered the primary beneficiary of CORE, a VIE, and is required to consolidate CORE. Since HCI has no equity at risk, CORE’s equity and results of operations are included in noncontrolling interests. In the event of dissolution, subscribers will participate in the distribution of any remaining equity without being liable for any shortfall in CORE's equity. Prior to distributing residual equity to subscribers, CORE's remaining assets, after fulfilling all other outstanding obligations, will be allocated to settle the holders of CORE's subordinated debts such as HCI’s 9% subordinated surplus note, comprising unpaid principal and accrued interest.
At December 31, 2023, the Company’s maximum exposure to loss relating to CORE was $25,000. CORE’s assets are legally restricted for the purpose of fulfilling obligations specific to CORE. The creditors of CORE have no legal right to pursue additional sources of payment from the Company. The following table summarizes the assets related to CORE which are included in the accompanying consolidated balance sheets:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Assets: | ||
| Cash and cash equivalent | $24,635 | $— |
| Restricted cash | 300 | — |
| Other assets | 65 | — |
Note 17 -- Segment Information
The Company identifies its operating divisions based on managerial emphasis, organizational structure and revenue source. The Company hasfive reportable segments: HCPCI insurance operations, TypTap Group, CORE insurance operations, real estate operations, and corporate and other. Due to their economic characteristics, the Company’s property and casualty insurance division and reinsurance operations, excluding the insurance operations under TypTap Group and CORE, are grouped together into one reportable segment under HCPCI insurance operations. The TypTap Group segment includes its property and casualty insurance operations, information technology operations and its management company’s activities. The CORE segment represents the insurance operations of CORE, a VIE, in which the Company has no equity interest but is required to consolidate under the Variable Interest model. The real estate operations segment includes companies engaged in operating commercial properties the Company owns for investment purposes or for use in its own operations. The corporate and other segment represents the activities of the holding companies and any other companies that do not meet the quantitative and qualitative thresholds for a reportable segment. The determination of segments may change over time due to changes in operational emphasis, revenues, and results of operations. The Company’s chief executive officer, who serves as the Company’s chief operating decision maker, evaluates each division’s financial and operating performance based on revenue and operating income.
For the years ended December 31, 2023, 2022 and 2021, revenues from the HCPCI insurance operations segment before intracompany elimination represented 63.8%,66.1% and 74.6%, respectively, and revenues from the TypTap Group segment represented 34.5%,29.9%, and 22.7%, respectively, of total revenues of all operating segments. At December 31, 2023 and 2022, HCPCI insurance operations’ total assets represe nted 55.3% and 53.4%, respectively, and TypTap Group’s total assets represented 33.6%and 37.9%, respectively, of the combined assets of all operating segments. See Note 1 -- “Nature of Operations” for a description of the Company’s operations. The following tables present segment information reconciled to the Company’s consolidated statements of income. Intersegment transactions are not eliminated from segment results. However, intracompany transactions are eliminated in segment results below.
| For the Year Ended December 31, 2023 | HCPCIInsuranceOperations | TypTapGroup | CORE (a) | RealEstate (b) | Corporate/Other (c) | Reclassification/Elimination | Consolidated |
|---|---|---|---|---|---|---|---|
| Revenue: | |||||||
| Gross premiums earned (d) | $438,234 | $348,310 | $— | $— | $— | $(21,032) | $765,512 |
| Premiums ceded | (168,128) | (122,501) | — | — | — | 21,002 | (269,627) |
| Net premiums earned | 270,106 | 225,809 | — | — | — | (30) | 495,885 |
| Net income from investment portfolio | 17,253 | 13,602 | — | 1 | 8,112 | 8,485 | 47,453 |
| Gain from sales of real estate investments | — | — | — | 8,811 | — | (8,811) | — |
| Policy fee income | 2,163 | 2,541 | — | — | — | — | 4,704 |
| Other | 15,530 | 5,211 | — | 9,897 | 2,250 | (30,260) | 2,628 |
| Total revenue | 305,052 | 247,163 | — | 18,709 | 10,362 | (30,616) | 550,670 |
| Expenses: | |||||||
| Losses and loss adjustment expenses | 118,367 | 139,049 | — | — | — | (2,837) | 254,579 |
| Amortization of deferred policy acquisition costs | 40,349 | 45,865 | — | — | — | — | 86,214 |
| Other policy acquisition expenses | 2,401 | 2,311 | — | — | — | — | 4,712 |
| Stock-based compensation expense | 1,718 | 2,927 | — | — | 4,703 | — | 9,348 |
| Interest expense | — | 1,722 | — | 720 | 10,397 | (1,722) | 11,117 |
| Depreciation and amortization | 559 | 4,097 | — | 1,610 | 707 | (1,251) | 5,722 |
| Loss on extinguishment of debt | — | — | — | 177 | — | (177) | — |
| Personnel and other operating expenses | 35,063 | 38,779 | — | 6,054 | 6,061 | (24,629) | 61,328 |
| Total expenses | 198,457 | 234,750 | — | 8,561 | 21,868 | (30,616) | 433,020 |
| Income (loss) before income taxes | $106,595 | $12,413 | $— | $10,148 | $(11,506) | $— | $117,650 |
| Total revenue from non-affiliates (e) | $270,873 | $263,215 | $— | $15,416 | $8,087 | ||
| Gross premiums written | $535,070 | $363,552 | |||||
(a) No operation during 2023.
(b) Other revenue under real estate primarily consisted of rental income from investment properties.
(c) Other revenue under corporate and other primarily consisted of revenue from marina business.
(d) Gross premiums earned under HCPCI Insurance Operations consist of $417,202 from HCPCI and $21,032 from a reinsurance company.
(e) Represents amounts before reclassification of certain revenue and expenses to conform with an insurance company’s presentation.
| For the Year Ended December 31, 2022 | HCPCIInsuranceOperations | TypTapGroup | RealEstate (a) | Corporate/Other (b) | Reclassification/Elimination | Consolidated |
|---|---|---|---|---|---|---|
| Revenue: | ||||||
| Gross premiums earned (c) | $439,499 | $298,215 | $— | $— | $(12,998) | $724,716 |
| Premiums ceded | (162,112) | (110,299) | — | — | 11,267 | (261,144) |
| Net premiums earned | 277,387 | 187,916 | — | — | (1,731) | 463,572 |
| Net income from investment portfolio | 1,641 | 3,991 | — | 2,736 | 15,739 | 24,107 |
| Policy fee income | 2,482 | 1,797 | — | — | — | 4,279 |
| Gain on involuntary conversion | — | — | 13,402 | — | (13,402) | — |
| Gain from remeasurement of contingent liabilities | 585 | 2,532 | — | — | — | 3,117 |
| Other | 25,155 | 2,302 | 10,365 | 3,752 | (37,086) | 4,488 |
| Total revenue | 307,250 | 198,538 | 23,767 | 6,488 | (36,480) | 499,563 |
| Expenses: | ||||||
| Losses and loss adjustment expenses | 204,549 | 173,828 | — | — | (6,914) | 371,463 |
| Amortization of deferred policy acquisition costs | 56,841 | 43,828 | — | — | — | 100,669 |
| Other policy acquisition expenses | 2,557 | 1,905 | — | — | (154) | 4,308 |
| Stock-based compensation expense | 3,879 | 3,512 | — | 7,716 | — | 15,107 |
| Interest expense | — | 883 | 892 | 6,875 | (882) | 7,768 |
| Depreciation and amortization | 626 | 3,185 | 2,501 | 868 | (2,401) | 4,779 |
| Impairment loss | 652 | 1,632 | — | — | — | 2,284 |
| Personnel and other operating expenses | 44,752 | 31,548 | 4,884 | 6,548 | (26,129) | 61,603 |
| Total expenses | 313,856 | 260,321 | 8,277 | 22,007 | (36,480) | 567,981 |
| (Loss) income before income taxes | $(6,606) | $(61,783) | $15,490 | $(15,519) | $— | $(68,418) |
| Total revenue from non-affiliates (d) | $273,222 | $207,728 | $22,413 | $3,937 | ||
| Gross premiums written | $377,860 | $348,159 | ||||
(a) Other revenue under real estate primarily consisted of rental income from investment properties.
(b) Other revenue under corporate and other primarily consisted of revenue from marina business.
(c) Gross premiums earned under HCPCI Insurance Operations consist of $426,501 from HCPCI and $12,998 from a reinsurance company.
(d) Represents amounts before reclassification of certain revenue and expenses to conform with an insurance company’s presentation.
| For the Year Ended December 31, 2021 | HCPCIInsuranceOperations | TypTapGroup | RealEstate (a) | Corporate/Other (b) | Reclassification/Elimination | Consolidated |
|---|---|---|---|---|---|---|
| Revenue: | ||||||
| Gross premiums earned (c) | $404,362 | $175,907 | $— | $— | $(3,225) | $577,044 |
| Premiums ceded | (140,902) | (61,534) | — | — | 2,695 | (199,741) |
| Net premiums earned | 263,460 | 114,373 | — | — | (530) | 377,303 |
| Net income from investment portfolio | 8,130 | 1,306 | — | 6,613 | 4,121 | 20,170 |
| Policy fee income | 2,794 | 1,201 | — | — | — | 3,995 |
| Other | 6,356 | 1,606 | 12,226 | 1,794 | (15,535) | 6,447 |
| Total revenue | 280,740 | 118,486 | 12,226 | 8,407 | (11,944) | 407,915 |
| Expenses: | ||||||
| Losses and loss adjustment expenses | 147,198 | 80,863 | — | — | (536) | 227,525 |
| Amortization of deferred policy acquisition costs | 56,470 | 30,493 | — | — | — | 86,963 |
| Other policy acquisition expenses | 2,851 | 4,100 | — | — | — | 6,951 |
| Stock-based compensation expense | 3,553 | 3,380 | — | 6,821 | — | 13,754 |
| Interest expense | — | 113 | 1,202 | 5,467 | (382) | 6,400 |
| Depreciation and amortization | 86 | 1,336 | 2,319 | 884 | (2,441) | 2,184 |
| Debt conversion expense | — | — | — | 1,754 | — | 1,754 |
| Personnel and other operating expenses | 20,647 | 28,357 | 4,424 | 6,308 | (8,585) | 51,151 |
| Total expenses | 230,805 | 148,642 | 7,945 | 21,234 | (11,944) | 396,682 |
| Income (loss) before income taxes | $49,935 | $(30,156) | $4,281 | $(12,827) | $— | $11,233 |
| Total revenue from non-affiliates (d) | $277,333 | $119,703 | $10,872 | $7,406 | ||
| Gross premiums written | $426,910 | $247,479 | ||||
(a) Other revenue under real estate primarily consisted of rental income from investment properties.
(b) Other revenue under corporate and other primarily consisted of revenue from restaurant and marina businesses.
(c) Gross premiums earned under HCPCI Insurance Operations consist of $401,137 from HCPCI and $3,225 from a reinsurance company.
(d) Represents amounts before reclassification of certain revenue and expenses to conform with an insurance company’s presentation.
The following table presents segment assets reconciled to the Company’s total assets on the consolidated balance sheets:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Segments: | ||
| HCPCI Insurance Operations | $933,116 | $912,233 |
| TypTap Group | 623,366 | 704,429 |
| CORE | 25,000 | — |
| Real Estate Operations | 132,257 | 126,001 |
| Corporate and Other | 233,952 | 159,378 |
| Consolidation and Elimination | (136,375) | (98,713) |
| Total assets | $1,811,316 | $1,803,328 |
Note 18 -- Leases
The table below summarizes the Company’s ROU assets and corresponding liabilities for operating and finance leases:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Operating leases: | ||
| ROU assets | $1,407 | $777 |
| Liabilities | $1,408 | $721 |
| Finance leases: | ||
| ROU assets | $1 | $80 |
| Liabilities | $2 | $13 |
The Company’s lease of office space in India for its information technology operations expired in January 2022 and a new lease agreement was entered into effective February 2022 with an initial term ofnine years.
In December 2022, the Company notified the FDOT of the election to terminate one of the operating leases for office space effective January 31, 2023, resulting in a derecognition of the ROU assets and its corresponding liabilities by $553.
The Company entered into a new lease effective March 2023 for its office space in Plantation, Florida which relates to its claims related administration. The lease has an initial term of 5.25 years.
The following table summarizes the Company’s operating and finance leases in which the Company is a lessee:
| Renewal | Other Terms and | ||
| Class of Assets | Initial Term | Option | Conditions |
|---|---|---|---|
| Operating lease: | |||
| Office equipment | 36 to 63 months | Yes | (a) |
| Office space | 5 to 9 years | Yes | (a), (b) |
| Finance lease: | |||
| Office equipment | 3.25 years | Not applicable | (c) |
(a)There are no variable lease payments.
(b)Rent escalation provisions exist.
(c)There is a bargain purchase option.
As of December 31, 2023, maturities of lease liabilities were as follows:
| Leases | ||
|---|---|---|
| Operating · Finance | ||
| Due in Year | ||
| 2024 | $285 | $2 |
| 2025 | 294 | — |
| 2026 | 304 | — |
| 2027 | 313 | — |
| 2028 | 211 | — |
| Thereafter | 248 | — |
| Total lease payments | 1,655 | 2 |
| Less: interest | 247 | — |
| Total lease obligations | $1,408 | $2 |
The following table provides quantitative information with regards to the Company’s operating and finance leases:
| Years Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Lease costs: | ||
| Finance lease costs: | ||
| Amortization – ROU assets* | $21 | $16 |
| Interest expense | — | 1 |
| Operating lease costs* | 280 | 1,219 |
| Short-term lease costs* | 360 | 408 |
| Total lease costs | $661 | $1,644 |
| Cash paid for amounts included in the measurement of lease liabilities: | ||
| Operating cash flows – finance leases | $— | $1 |
| Operating cash flows – operating leases | $215 | $1,194 |
| Financing cash flows – finance leases | $12 | $18 |
| Weighted-average remaining lease term: | ||
| Finance leases (in years) | 0.8 | |
| Operating leases (in years) | 5.6 | |
| Weighted-average discount rate: | ||
| Finance leases (%) | 2.4% | |
| Operating leases (%) | 6.1% | |
*Included in other operating expenses on the consolidated statements of income.
In connection with the purchase of commercial real estate in December 2023 as described ine) Real Estate Investments under Note 5 -- “Investments”, the Company entered into aone-year operating lease with the seller with an effective lease date of December 18, 2023, for the term of the lease which expires on December 31, 2024. The seller is currently subleasing the property to the existing tenant, whose lease expires on December 31, 2024. Under the terms of the lease, the seller will pay a de minimis rent plus operating costs. If the existing tenant remains on property after June 2024, the seller will pay a $75 monthly penalty to the Company until the property is fully vacated.
The following table summarizes the Company’s operating leases in which the Company is a lessor:
| Renewal | Other Terms | ||
| Class of Assets | Initial Term | Option | and Conditions |
|---|---|---|---|
| Operating lease: | |||
| Office space | 1 to 3 years | Yes | (e) |
| Retail space | 3 to 20 years | Yes | (e) |
| Boat docks/wet slips | 1 to 12 months | Yes | (e) |
(e)There are no purchase options.
Note 19 -- Income Taxes
A summary of income tax expense (benefit) is as follows:
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Current: | |||
| Federal | $23,997 | $(3,853) | $2,332 |
| State | 5,431 | (275) | 415 |
| Foreign | 67 | 194 | 102 |
| Total current taxes | 29,495 | (3,934) | 2,849 |
| Deferred: | |||
| Federal | (738) | (7,828) | 489 |
| State | (365) | (2,023) | 653 |
| Foreign | 1 | (30) | — |
| Total deferred taxes | (1,102) | (9,881) | 1,142 |
| Income tax expense (benefit) | $28,393 | $(13,815) | $3,991 |
The reasons for the differences between the statutory federal income tax rate and the effective tax rate are summarized as follows:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2021 | ||||
| Amount | % | Amount | % | Amount | % | |
| Income taxes at statutory rate | $24,706 | 21.0 | $(14,368) | 21.0 | $2,359 | 21.0 |
| Increase (decrease) in income taxes resulting from: | ||||||
| State income taxes, net of federal tax benefits | 4,951 | 4.2 | (2,812) | 4.1 | 402 | 3.6 |
| Effects of tax rate changes | (155) | (0.1) | — | — | 437 | 3.9 |
| Stock-based compensation | (49) | — | (431) | 0.6 | (298) | (2.7) |
| Non-deductible executive compensation | 1,035 | 0.9 | 1,252 | (1.8) | 1,008 | 9.0 |
| Change in valuation allowance | (2,549) | (2.2) | 2,549 | (3.7) | — | — |
| Other | 454 | 0.3 | (5) | — | 83 | 0.7 |
| Income tax expense (benefit) | $28,393 | 24.1 | $(13,815) | 20.2 | $3,991 | 35.5 |
The Company hasno uncertain tax positions or unrecognized tax benefits that, if recognized, would impact the effective income tax rates for the years ended December 31, 2023, 2022, and 2021. The tax returns filed for the years ending December 31, 2022, 2021, and 2020 remain subject to examination by the Company’s major taxing jurisdictions. The Company elected to classify interest and penalties, if any, arising from uncertain tax positions as income tax expense as permitted by current accounting standards. For the year ended December 31, 2023, the Company recognized approximately $150 of interest expense on underpayments related to income tax liabilities and classified that interest as income tax expense. There wereno material amounts of interest or penalties for the years ended December 31,2022 and 2021.
For the year ended December 31, 2023, the Company recorded $28,393 of income tax expense resulting in an effective tax rate of 24.1%. For the years ended December 31, 2022 and 2021, the Company recorded income tax benefit of $13,815 and income tax expense of $3,991, respectively, resulting in effective tax rates of 20.2% and 35.5%, respectively. The increase in the effective tax rate in 2023 as compared with 2022 was primarily attributable to the reversal of the valuation allowance established as of December 31, 2022.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes.
Significant components of the Company’s net deferred income tax assets (liabilities) are as follows:
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Deferred tax assets: | ||
| Unearned premiums | $19,378 | $12,588 |
| Losses and loss adjustment expenses | 3,331 | 3,013 |
| Stock-based compensation | 1,878 | 1,570 |
| Unearned revenue | 1,089 | 426 |
| Net unrealized investment losses | 732 | 428 |
| Basis difference related to convertible senior notes | 516 | 300 |
| Accrued expenses | 175 | 163 |
| Credit losses | 156 | 244 |
| Organizational costs | 116 | 128 |
| Bad debt reserve | 16 | 44 |
| Net operating loss carryforwards | — | 13,883 |
| Other | 17 | 85 |
| Total deferred tax assets | 27,404 | 32,872 |
| Valuation allowance | — | (2,549) |
| Total deferred tax assets, net of valuation allowance | 27,404 | 30,323 |
| Deferred tax liabilities: | ||
| Gain on involuntary conversion | (11,460) | (12,500) |
| Deferred policy acquisition costs | (11,272) | (12,156) |
| Basis difference related to partnership investments | (2,249) | (2,942) |
| Prepaid expenses | (573) | (703) |
| Intangible assets | (541) | (1,878) |
| Property and equipment | (271) | (1,515) |
| Other | (526) | (333) |
| Total deferred tax liabilities | (26,892) | (32,027) |
| Net deferred tax assets (liabilities) | $512 | $(1,704) |
The Company haszero federal net operating loss carryforwards available as of December 31, 2023. The Company haszero state net operating loss carryforwards available as of December 31, 2023.
A valuation allowance must be established for deferred tax assets when it is more likely than not that the deferred tax assets will not be realized based on available evidence both positive and negative, including recent operating results, available tax planning strategies, and projected future taxable income. As of December 31, 2023, management concluded, based on the evaluation of the positive and negative evidence, that is more likely than not that the deferred tax assets will be realized and thereforeno valuation allowance on the Company’s deferred tax assets is required. As of December 31, 2022, a $2,549 valuation allowance was established as management concluded it was more likely than not that the deferred tax assets would not be realized based on an evaluation of the positive and negative evidence.
Note 20 -- Earnings Per Share
U.S. GAAP requires the Company to use the two-class method in computing basic earnings (loss) per share since holders of the Company’s restricted stock have the right to share in dividends, if declared, equally with common stockholders. These participating securities affect the computation of both basic and diluted earnings (loss) per share during periods of net income or loss. For a majority-owned subsidiary, its basic and diluted earnings (loss) per share are first computed separately. Then, the Company’s proportionate share in that majority-owned subsidiary’s earnings is added to the computation of both basic and diluted earnings (loss) per share at a consolidated level.
A summary of the numerator and denominator of the basic and diluted earnings per common share is presented below:
| Income(Numerator) | Shares (a)(Denominator) | Per ShareAmount | |
|---|---|---|---|
| Net income | $89,257 | ||
| Less: Net income attributable to redeemable noncontrolling interest | (9,370) | ||
| Less: TypTap Group’s net income attributable to non-HCI common stockholders and TypTap Group’s participating securities | (853) | ||
| Net income attributable to HCI | 79,034 | ||
| Less: Income attributable to participating securities | (2,625) | ||
| Basic Earnings Per Share: | |||
| Income allocated to common stockholders | 76,409 | 8,367 | $9.13 |
| Effect of Dilutive Securities: | |||
| Stock options | — | 83 | |
| Convertible senior notes | 7,732 | 2,538 | |
| Warrants | — | 56 | |
| Diluted Earnings Per Share: | |||
| Income available to common stockholders and assumed conversions | $84,141 | 11,044 | $7.62 |
(a)
| Loss(Numerator) | Shares (a)(Denominator) | Per ShareAmount | |
|---|---|---|---|
| Net loss | $(54,603) | ||
| Less: Net income attributable to redeemable noncontrolling interest | (9,106) | ||
| Less: TypTap Group’s net loss attributable to non-HCI common stockholders and TypTap Group’s participating securities | 5,198 | ||
| Net loss attributable to HCI | (58,511) | ||
| Less: Loss attributable to participating securities | 3,463 | ||
| Basic Loss Per Share: | |||
| Loss allocated to common stockholders | (55,048) | 8,817 | $(6.24) |
| Effect of Dilutive Securities: * | |||
| Stock options | — | — | |
| Convertible senior notes | — | — | |
| Warrants | — | — | |
| Diluted Loss Per Share: | |||
| Loss available to common stockholders and assumed conversions | $(55,048) | 8,817 | $(6.24) |
(a)
- Convertible senior notes, stock options, and warrants were excluded due to antidilutive effect.
| Income(Numerator) | Shares (a)(Denominator) | Per ShareAmount | |
|---|---|---|---|
| Net income | $7,242 | ||
| Less: Net income attributable to redeemable noncontrolling interest | (7,399) | ||
| Less: TypTap Group’s net loss attributable to non-HCI common stockholders and TypTap Group’s participating securities | 2,013 | ||
| Net income attributable to HCI | 1,856 | ||
| Less: Income attributable to participating securities | (24) | ||
| Basic Earnings Per Share: | |||
| Income allocated to common stockholders | 1,832 | 8,092 | $0.23 |
| Effect of Dilutive Securities: | |||
| Stock options | — | 207 | |
| Convertible senior notes | — | — | |
| Warrants | — | 281 | |
| Diluted Earnings Per Share: | |||
| Income available to common stockholders and assumed conversions | $1,832 | 8,580 | $0.21 |
(a)
- Convertible senior notes were excluded due to antidilutive effect.
Note 21 -- Redeemable Noncontrolling Interest
TTIG has 8,000,000 voting shares of its Series A-1 Preferred Stock and 2,000,000 non-voting shares of its Series A-2 Preferred Stock (together “Series A Preferred Stock”), $0.001 par value, at a price of $10 per share which were issued to Centerbridge Partners, L.P., a private investment management fund. There were 9,000,000 voting shares of Series A-1 Preferred Stock outstanding until July 3, 2023 when 1,000,000 voting shares of TTIG's Series A-1 Preferred Stock were exchanged for 1,000,000 non-voting shares of TTIG's Series A-2 Preferred Stock. The exchange did not change the number of shares of TTIG capital stock issued and outstanding.
Dividends
Dividends accrue and accumulate from the date of issuance. Cumulative dividends are payable semi-annually in cash or paid-in-kind at TTIG’s option. Cash dividend rates are $0.50 per share in Year 1, $0.60 per share in Year 2, $0.75 per share in Year 3, and $0.95 per share in Year 4 and thereafter. The rates for paid-in-kind dividends are $0.60 per share in Year 1 and $0.70 per share in Year 2. In addition, the Series A Preferred Stock will be paid dividends on an as-converted basis when and if TTIG declares common stock dividends.
Conversion Rights
The holders of TTIG’s Series A Preferred Stock have the right to convert the stock at any time into shares of TTIG’s common stock with an initial conversion rate of 1 to 1. The conversion rate will be adjusted under certain conditions. Unless converted earlier, all shares of Series A Preferred Stock will be automatically converted into shares of TTIG’s common stock at the then-applicable conversion rate upon (1) a qualified public offering of TTIG’s common stock with gross proceeds of not less than $250,000 with a price per share at least equal to 150% of the original purchase price of the Series A Preferred Stock, or (2) at the election of requisite holders of a majority of TTIG’s Series A Preferred Stock, whichever comes first.
Redemption Rights
On or after the fourth anniversary of the issuance date, TTIG’s Series A Preferred Stock is redeemable at the option of the holders at a price equal to the greater of (1) $10 pershare plus any accrued but unpaid dividends and (2) a fair market value per share determinedby an independent valuation firm selected by TTIG’s board of directors. Management determined that TTIG's Series A Preferred Stock was not probable of becoming redeemable at December 31, 2023.
Guaranty by HCI
All payment obligations to the holders of TTIG’s Series A Preferred Stock are fully guaranteed by HCI as long as TTIG’s Series A Preferred Stock is outstanding. As the guarantor, HCI is subject to certain financial covenants.
Liquidation Preference
In the event of any liquidation, the Series A Preferred Stock ranks senior to TTIG’s common stock with respect to distribution rights.
Anti-Dilutive Protection
The holders of TTIG’s Series A Preferred Stock receive protection in the form of a down-round feature which will be triggered in the event that TTIG issues additional common equivalent shares at an effective price per share less than $10 per share.
The following table summarizes the activity of redeemable noncontrolling interest during the years ended December 31, 2023 and 2022:
| 2023 | 2022 | |
|---|---|---|
| Balance at January 1 | $93,553 | $89,955 |
| Increase (decrease): | ||
| Accrued cash dividends | 7,263 | 5,842 |
| Accretion - increasing dividend rates | 2,107 | 3,264 |
| Dividends paid | (6,763) | (5,508) |
| Balance at December 31 | $96,160 | $93,553 |
For the years ended December 31, 2023, 2022 and 2021 net income attributable to redeemable noncontrolling interest was $9,370, $9,106 and $7,399, respectively, consisting of accrued cash dividends of $7,263, $5,842 and $4,208, respectively, and accretion related to increasing dividend rates of $2,107, $3,264 and $3,191, respectively. See Note 30 -- “Subs equent Events” for additional information.
Note 22 -- Equity
Stockholders’ Equity
Common Stock
In March 2022, the Company’s Board of Directors authorized a plan to repurchase up to $20,000 of the Company’s common shares before commissions and fees through December 31, 2022. The shares might be purchased for cash in open market purchases, block transactions and privately negotiated transactions in accordance with applicable federal securities laws. There wasno share repurchase plan approved by the Board for 2023.
During the year ended December 31, 2022, the Company repurchased and retired 391,151 shares at weighted average price per share of $43.61 under the authorized repurchase plan. The total costs of shares repurchased under these plans, inclusive of fees and commissions, during the year ended December 31, 2022 was $17,070, or $43.64 per share.
On October 13, 2023, the Company’s Board of Directors declared a quarterly dividend of $0.40 per common share. The dividends were paid on December 15, 2023 to stockholders of record on November 17, 2023.
On December 11, 2023, the Company sold an aggregate of 1,150,000 shares of the Company’s common stock at a price to the public of $78 per share, pursuant to an underwriting agreement dated as of December 6, 2023 between the Company and Citizens JMP Securities, LLC, the representative of the several underwriters named in the underwriting agreement. The Company received net proceeds of $84,572, including $5,128 issu ance costs. The Company intends to use the funds for general corporate purposes, including the continued assumption of policies from Citizens.
Warrants
At December 31, 2023, there were warrants outstanding and exercisable to purchase 750,000 shares of HCI common stock at an exercise price of $54.40. See Note 30 -- “Subsequent Events” for additional information.
Share Repurchase Agreement
In conjunction with the issuance of the 4.75% Convertible Senior Notes as described in Note 13 -- “Long-Term Debt” under Convertible Senior Notes, the Company used $66,853 of the net proceeds to repurchase and retire an aggregate of 1,037,600 shares of its common stock at a price of $64.43 per share from institutional investors.
Prepaid Share Repurchase Forward Contract
In March 2022, the Company’s prepaid share repurchase forward contract with Societe Generale, entered into in conjunction with the 2017 issuance of the 4.25% Convertible Senior Notes, was physically settled with the delivery from Societe Generale of 191,100 shares of HCI’s common stock to the Company.
Noncontrolling Interests
At December 31, 2023, there were 80,370,505 shares of TTIG’s common stock outstanding, of which 5,370,505 shares were not owned by HCI.
During the years ended December 31, 2023 and 2022, TTIG repurchased and retired a total of 65,448 and 69,876 shares, respectively, of its common stock surrendered by its employees to satisfy payroll tax liabilities associated with the vesting of restricted shares. The total cost of purchasing noncontrolling interests during the years ended December 31, 2023 and 2022 was $212 and $406, respectively.
Furthermore, TTIG repurchased and retired a total of 83,415 shares of its common stock from former TTIG employees for a total cost of $142 for the year ended December 31, 2023. The total cost included the fair value of TTIG common stock and a $29 inducement cost for the purpose of curtailing the spread of share ownership.
Note 23 -- Stock-Based Compensation
2012 Omnibus Incentive Plan
The Company currently has outstanding stock-based awards granted under the Plan which is currently active and available for future grants. With respect to the Plan, the Company may grant stock-based awards to employees, directors, consultants, and advisors of the Company. At December 31, 2023, there were 962,206 shares available for grant.
Stock Options
Stock options granted and outstanding under the incentive plan vest over a period offour years and are exercisable over the contractual term often years.
A summary of the stock option activity for the years ended December 31, 2023, 2022 and 2021 is as follows (option amounts not in thousands):
| Number ofOptions | WeightedAverageExercisePrice | WeightedAverageRemainingContractualTerm | AggregateIntrinsicValue | |
|---|---|---|---|---|
| Outstanding at January 1, 2021 | 440,000 | $45.25 | 7.6 years | $3,113 |
| Outstanding at December 31, 2021 | 440,000 | $45.25 | 6.6 years | $18,119 |
| Outstanding at December 31, 2022 | 440,000 | $45.25 | 5.6 years | $— |
| Granted | 150,000 | $70.00 | ||
| Outstanding at December 31, 2023 | 590,000 | $51.54 | 5.9 years | $21,156 |
| Exercisable at December 31, 2023 | 562,500 | $51.72 | 5.9 years | $20,073 |
On September 15, 2023, the Company awarded its chief executive officer, Paresh Patel, an option with market-based vesting conditions to purchase 150,000 shares of its common stock. In December 2023, the award met the conditions for vesting and as a result, the unrecognized compensation balance related to the award was fully recognized. There wereno options exercised during the years ended December 31, 2023, 2022 and 2021.
For the years ended December 31, 2023, 2022 and 2021, the Company recognized $2,197, $669 and $884, respectively, of compensation expense which was included in general and administrative personnel expenses. Deferred tax benefits related to stock options were $0, $0 and $2 for the years ended December 31, 2023, 2022 and 2021, respectively. At December 31, 2023 and 2022, there was $13 and $336, respectively, of unrecognized compensation expense related to nonvested stock options. The Company expects to recognize the remaining compensation expense over a weighted-average period of 0.5 month.
The following table provides assumptions used in the pricing model to estimate the fair value of the stock options granted during the year ended December 31, 2023:
| Expected dividend yield (%) | 3.05 |
|---|---|
| Expected volatility (%) | 44.63 - 46.55 |
| Risk-free interest rate (%) | 4.49 - 5.49 |
| Expected life (in years) | 4.8 |
Restricted Stock Awards
From time to time, the Company has granted and may grant restricted stock awards to certain executive officers, other employees and nonemployee directors in connection with their service to the Company. The terms of the Company’s outstanding restricted stock grants may include service, performance, and market-based conditions. The determination of fair value with respect to the awards containing only service-based conditions is based on the market value of the Company’s stock on the grant date. For awards with market-based conditions, the fair value is determined using a Monte Carlo simulation method, which calculates many potential outcomes for an award and then establishes fair value based on the most likely outcome.
Information with respect to the activity of unvested restricted stock awards during the years ended December 31, 2023, 2022 and 2021 is as follows:
| Number ofRestrictedStockAwards | WeightedAverageGrant DateFair Value | |
|---|---|---|
| Nonvested at January 1, 2021 | 423,787 | $43.79 |
| Granted | 564,426 | $38.79 |
| Vested | (109,791) | $43.19 |
| Cancelled | (142,760) | $43.77 |
| Forfeited | (55,665) | $44.01 |
| Nonvested at December 31, 2021 | 679,997 | $39.72 |
| Granted | 7,000 | $69.17 |
| Vested | (333,308) | $40.01 |
| Forfeited | (11,230) | $45.00 |
| Nonvested at December 31, 2022 | 342,459 | $39.86 |
| Granted | 13,000 | $55.40 |
| Vested | (75,041) | $50.55 |
| Forfeited | (9,001) | $55.68 |
| Nonvested at December 31, 2023 | 271,417 | $37.12 |
The Company recognized compensation expense related to restricted stock, which is included in general and administrative personnel expenses, of $4,224, $10,926 and $9,642 for the years ended December 31, 2023, 2022 and 2021, respectively. At December 31, 2023 and 2022, there was approximately $4,043 and $8,048, respectively, of total unrecognized compensation expense related to nonvested restricted stock arrangements. The Company expects to recognize the remaining compensation expense over a weighted-average period of 1.5 years. The following table summarizes information about deferred tax benefits recognized and tax benefits realized related to restricted stock awards and paid dividends, and the fair value of vested restricted stock for the years ended December 31, 2023, 2022 and 2021.
| 2023 | 2022 | 2021 | |
|---|---|---|---|
| Deferred tax benefits recognized | $921 | $1,780 | $1,397 |
| Tax benefits realized for restricted stock and paid dividends | $866 | $2,582 | $1,519 |
| Fair value of vested restricted stock | $3,793 | $13,337 | $4,742 |
On October 5, 2022,231,516 shares of restricted stock issued to employees vested one year subsequent to satisfaction of a market-based vesting condition on October 5, 2021. The Company repurchased and retired a total of 80,339 shares surrendered to satisfy payroll tax liabilities associated with the vesting of these restricted shares. The restricted shares were granted in February 2021 with a grant date fair value of $36.57 per share.
In February 2021, the Company cancelled 141,600 shares of restricted stock for employees who transitioned to TypTap Group. In exchange, these employees received replacement restricted stock issued under TTIG’s equity incentive plan.
During the years ended December 31, 2022 and 2021, no awards were issued with other than service-based vesting conditions.
Subsidiary Equity Plan
For the years ended December 31, 2023, 2022 and 2021, TypTap Group recognized compensation expense related to its stock-based awards of $2,927, $3,512 and $3,228, respectively. At December 31, 2023 and 2022, there was $4,438 and $7,876, respectively, of unrecognized compensation expense related to nonvested restricted stock and stock options.
Note 24 -- Employee Benefit Plans
The Company has a 401(k) Safe Harbor Profit Sharing Plan (“401(k) Plan”) that qualifies as a defined contribution plan under Section 401(k) of the Internal Revenue Code. Under the 401(k) Plan, participating employees are eligible for company matching and discretionary profit sharing contributions. Plan participants may elect to defer up toone hundred percent of their pre-tax gross wages, subject to annual limitations. The Company’s matching contribution is limited to a maximum offour percent of the employee’s annual salary or wage and is fully vested when contributed. Eligibility and vesting of the Company’s discretionary profit sharing contribution is subject to the plan participant’s years of service. During the years ended December 31, 2023, 2022 and 2021, the Company contributed approximately $1,124, $1,037 and $794, respectively, in matching contributions, which are included in general and administrative personnel expenses. There has beenno discretionary profit sharing contribution since the plan’s inception.
The Company also maintains benefit plans for its employees in India including a statutory post-employment benefit plan, or gratuity plan, providing defined, lump-sum benefits. The Company’s liability for the gratuity plan reflects the undiscounted benefit obligation payable as of the balance sheet date, which was based upon the employees’ salary and years of service. At December 31, 2023 and 2022, the amounts accrued under the gratuity plan were $173 and $204, respectively. In addition, the Company provides matching contributions with respect totwo defined contribution plans: the Provident Fund and the Employees’ State Insurance Fund, both of which are available to qualifying employees in India. Expense recognized by the Company for all benefit plans in India was$47 for the year ended December 31, 2023. For the year ended December 31, 2022, $32 of expense was derecognized whereas $28 was recognized for the year ended December 31, 2021.
Note 25 -- Commitments and Contingencies
Obligations under One Multi-Year Reinsurance Contract
As of December 31, 2023, the Company has a contractual obligation related toone multi-year reinsurance contract. The contract was entered into effective June 1, 2022. The contract may be cancelled only with the other party’s consent or when its experience account is positive at the end of each contract year. The future minimum aggregate premium amount payable to the reinsurer is $91,350 due in 2024.
Rental Income
The Company leases available space at the Company’s various investment properties to non-affiliates at various terms. In addition, the Company leases boat slips and docks on a long-term basis. Expected annual rental income due under non-cancellable operating leases for all properties owned at December 31, 2023 is as follows:
| Year | Amount |
|---|---|
| 2024 | $2,759 |
| 2025 | 3,502 |
| 2026 | 3,100 |
| 2027 | 2,988 |
| 2028 | 2,744 |
| Thereafter | 25,406 |
| Total | $40,499 |
Capital Commitments
As described in Note 5 -- “Investments” underc) Limited Partnership Investments, the Company is contractually committed to capital contributions for limited partnership interests. At December 31, 2023, there was an aggregate unfunded balance of $4,205.
FIGA Assessments
In March 2022, the FLOIR approved an assessment for the Florida Insurance Guaranty Association (“FIGA”) which is necessary to secure funds for the payment of covered claims relating to the liquidation of one insurance company. The FIGA assessment is levied at 1.3% on collected premiums of all covered lines of business except auto insurance. The surcharge, which is collectible from a policyholder, is assessed on new and renewal policies with effective dates beginning July 1, 2022 through June 30, 2023.
In August 2022, the Florida Office of Insurance Regulation approved a 2023 assessment for FIGA which is necessary to secure funds for the payment of covered claims relating to the liquidation of two insurance companies. The 2023 FIGA assessment will be levied at 0.70% on collected premiums of all covered lines of business except auto insurance. The surcharge, which is collectible from a policyholder, will be assessed on new and renewal policies with effective dates beginning January 1, 2023 through December 31, 2023.
In April 2023, the FLOIR approved an assessment for FIGA in order to secure funds for the payment of covered claims relating to the liquidation of one insurance company. The FIGA assessment will be levied at 1% on collected premiums of all covered lines of business except auto insurance. The surcharge, which is collectible from a policyholder, will be assessed on new and renewal policies with effective dates beginning October 1, 2023 through September 30, 2024 and continuing until the end of the assessment year in which the Series 2023A Bonds issued by the Florida Insurance Assistance Interlocal Agency have been paid in full.
The Company’s insurance subsidiaries, as member insurers, are required to collect and remit the pass-through assessments to FIGA on a quarterly basis. As of December 31, 2023 and 2022, the FIGA assessments payable by the Company were $2,588 and $2,832, respectively.
Note 26 -- Quarterly Results of Operations (Unaudited)
The tables below summarize unaudited quarterly results of operations for 2023, 2022 and 2021.
| Three Months Ended | ||||
|---|---|---|---|---|
| 03/31/23 | 06/30/23 | 09/30/23 | 12/31/23 | |
| Net premiums earned | $109,559 | $115,556 | $122,156 | $148,614 |
| Total revenue | 129,029 | 127,327 | 131,644 | 162,670 |
| Losses and loss adjustment expenses | 60,565 | 61,890 | 66,726 | 65,398 |
| Policy acquisition and other underwriting expenses | 22,720 | 22,618 | 22,768 | 22,716 |
| Interest expense | 2,801 | 2,667 | 2,827 | 2,822 |
| Total expenses | 105,893 | 107,061 | 111,556 | 108,510 |
| Income before income taxes | 23,136 | 20,266 | 20,088 | 54,160 |
| Net income | 17,793 | 14,882 | 15,669 | 40,913 |
| Comprehensive income | 22,756 | 13,202 | 16,421 | 43,839 |
| Earnings per share: | ||||
| Basic | $1.78 | $1.45 | $1.53 | $4.31 |
| Diluted* | $1.54 | $1.28 | $1.34 | $3.40 |
- During the quarter ended March 31, 2023, warrants were antidilutive.
| Three Months Ended | ||||
|---|---|---|---|---|
| 03/31/22 | 06/30/22 | 09/30/22 | 12/31/22 | |
| Net premiums earned | $125,763 | $124,919 | $106,972 | $105,918 |
| Total revenue | 127,040 | 125,926 | 126,654 | 119,943 |
| Losses and loss adjustment expenses | 72,704 | 86,830 | 139,794 | 72,135 |
| Policy acquisition and other underwriting expenses | 29,408 | 26,863 | 24,678 | 24,028 |
| Interest expense | 601 | 1,515 | 2,813 | 2,839 |
| Total expenses | 123,039 | 137,486 | 190,256 | 117,200 |
| Income (loss) before income taxes | 4,001 | (11,560) | (63,602) | 2,743 |
| Net income (loss) | 2,791 | (8,542) | (51,503) | 2,651 |
| Comprehensive income (loss) | 7 | (10,171) | (58,804) | 3,593 |
| Earnings (loss) per share: | ||||
| Basic | $0.09 | $(1.04) | $(5.66) | $0.18 |
| Diluted** | $0.09 | $(1.04) | $(5.66) | $0.18 |
** During the quarter ended March 31, 2022, the convertible senior notes were antidilutive. During the quarters ended June 30, 2022, September 30, 2022 and December 31, 2022, the convertible senior notes, stock options and warrants were antidilutive.
| Three Months Ended | ||||
|---|---|---|---|---|
| 03/31/21 | 06/30/21 | 09/30/21 | 12/31/21 | |
| Net premiums earned | $87,843 | $93,004 | $94,232 | $102,224 |
| Total revenue | 94,874 | 101,504 | 99,217 | 112,320 |
| Losses and loss adjustment expenses | 45,751 | 55,917 | 62,664 | 63,193 |
| Policy acquisition and other underwriting expenses | 23,065 | 23,169 | 23,340 | 24,158 |
| Interest expense | 2,079 | 2,000 | 1,664 | 657 |
| Total expenses | 84,772 | 96,407 | 105,721 | 109,782 |
| Income (loss) before income taxes | 10,102 | 5,097 | (6,504) | 2,538 |
| Net income (loss) | 6,845 | 3,830 | (4,868) | 1,435 |
| Comprehensive income (loss) | 6,705 | 3,470 | (5,129) | 1,128 |
| Earnings (loss) per share: | ||||
| Basic | $0.82 | $0.25 | $(0.72) | $0.01 |
| Diluted*** | $0.75 | $0.24 | $(0.72) | $0.01 |
*** During the quarters ended June 30, 2021 and December 31, 2021, the convertible senior notes were antidilutive. During the quarter ended September 30, 2021, the convertible senior notes, stock options and warrants were antidilutive.
Note 27 -- Regulatory Requirements and Restrictions
The Company has no restrictions on the payment of dividends to its shareholders except those restrictions imposed by the Florida Business Corporation Act and those restrictions imposed by insurance statutes and regulations applicable to the Company’s insurance subsidiaries. As of December 31, 2023, without prior regulatory approval, $205,185 of the Company’s consolidated retained earnings was free from restriction under the insurance statutes and regulations and available for the payment of dividends in 2024. The following briefly describes certain related and other requirements and restrictions imposed by the states or jurisdiction in which the Company’s insurance subsidiaries are incorporated.
Florida
HCPCI and TypTap, which are domiciled in Florida, prepare their statutory financial statements in accordance with accounting principles and practices prescribed or permitted by the FLOIR, which Florida utilizes for determining solvency under the Florida Insurance Code (the “Code”). The commissioner of the FLOIR has the right to permit other practices that may deviate from prescribed practices. Prescribed statutory accounting practices are those practices that are incorporated directly or by reference in state laws, regulations, and general administrative rules applicable to all insurance enterprises domiciled in Florida. Permitted statutory accounting practices encompass all accounting practices that are not prescribed; such practices differ from state to state, may differ from entity to entity within a state, and may change in the future.
The Code requires HCPCI and TypTap to maintain capital and surplus equal to the greater of 10% of their respective liabilities or a statutory minimum as defined in the Code. At December 31, 2023, HCPCI and TypTap were required to maintain minimum capital and surplus of$38,425 and $30,479, respectively. At December 31, 2022, HCPCI and TypTap were required to maintain minimum capital and surplus of $28,845 and $30,479, respectively. HCPCI and TypTap were in compliance with these requirements at December 31, 2023 and 2022.
U.S. GAAP differs in certain respects from the accounting practices prescribed or permitted by insurance regulatory authorities (statutory-basis). These entities’ statutory-basis financial statements are presented on the basis of accounting practices prescribed or permitted by the FLOIR. The FLOIR has adopted the National Association of Insurance Commissioners (“NAIC”)Accounting Practices and Procedures Manual as the basis of its statutory accounting practices. At December 31, 2023 and 2022, HCPCI’s statutory-basis capital and surplus was approximately $116,743 and $103,838, respectively. For the year ended December 31, 2023, HCPCI had a statutory-basis net income of approximately $12,930. For the year ended December 31, 2022, HCPCI had a statutory-basis net loss of approximately $4,345 as opposed to a statutory-basis net income of approximately $45 for the year ended December 31, 2021. At December 31, 2023 and 2022, TypTap’s statutory-basis capital and surplus was approximately $92,459 and $76,736, respectively. For the year ended December 31, 2023, TypTap’s statutory-basis net income was approximately $14,418. For the years ended December 31,2022 and 2021, TypTap’s statutory-basis net losses were approximately $31,739 and $29,396, respectively. Statutory-basis surplus differs from stockholders’ equity reported in accordance with U.S. GAAP primarily because policy acquisition costs are expensed when incurred, and different timing of recognizing the brokerage income for reinsurance recoverables. In addition, the recognition of deferred tax assets is based on different recoverability assumptions and material differences may also arise from the differing treatment of non-admitted assets and unrealized gains and losses from investments.
HCPCI and TypTap have each maintained a cash deposit with the Insurance Commissioner of the State of Florida in the amount of $300 and $2,300, respectively, to meet regulatory requirements. In addition, TypTap placed a U.S. Government security in the amount of $310 with the State in connection with its continued expansion.
Under Florida law, a domestic insurer may not pay any dividend or distribute cash or other property to its stockholders except out of that part of its available and accumulated capital and surplus funds which is derived from realized net operating profits on its business and net realized capital gains. A Florida domestic insurer may not make dividend payments or distributions to stockholders without prior approval of the FLOIR if the dividend or distribution would exceed the larger of (1) the lesser of (a)10.0% of its capital surplus or (b) net income, not including realized capital gains, plus a two year carry forward, (2)10.0% of capital surplus with dividends payable constrained to unassigned funds minus 25% of unrealized capital gains or (3) the lesser of (a)10.0% of capital surplus or (b) net investment income plus a three year carry forward with dividends payable constrained to unassigned funds minus 25% of unrealized capital gains.
Alternatively, a Florida domestic insurer may pay a dividend or distribution without the prior written approval of the FLOIR if (1) the dividend is equal to or less than the greater of (a)10.0% of the insurer’s capital surplus as regards to policyholders derived from realized net operating profits on its business and net realized capital gains or (b) the insurer’s entire net operating profits and realized net capital gains derived during the immediately preceding calendar year, (2) the insurer will have policy holder capital surplus equal to or exceeding 115.0% of the minimum required statutory capital surplus after the dividend or distribution, (3) the insurer files a notice of the dividend or distribution with the FLOIR at least ten business days prior to the dividend payment or distribution and (4) the notice includes a certification by an officer of the insurer attesting that, after the payment of the dividend or distribution, the insurer will have at least 115% of required statutory capital surplus as to policyholders. Except as provided above, a Florida domiciled insurer may only pay a dividend or make a distribution (1) subject to prior approval by the FLOIR or (2)30 days after the FLOIR has received notice of such dividend or distribution and has not disapproved it within such time.
As a result, only HCPCI was qualified to make dividend payments at December 31, 2023, 2022 and 2021. Without prior written approval from the FLOIR, TypTap was not permitted to make any dividend payments.
In addition, Florida property and casualty insurance companies are required to adhere to prescribed premium-to-capital surplus ratios. Florida state law requires that the ratio of 90% of written premiums divided by surplus as to policyholders does not exceed 10 to 1 for gross written premiums or 4 to 1 for net written premiums. The ratios of gross and net written premiums to surplus, which the Company’s insurance subsidiaries have met the requirements for, are summarized below:
| Years Ended December 31, | ||||
| 2023 | 2022 | 2021 | ||
| HCPCI: | ||||
|---|---|---|---|---|
| Gross | 4.14 to 1 | 3.30 to 1 | 3.21 to 1 | |
| Net | 2.69 to 1 | 1.66 to 1 | 2.01 to 1 | |
| TypTap: | ||||
| Gross | 3.56 to 1 | 4.11 to 1 | 2.40 to 1 | |
| Net | 2.26 to 1 | 2.34 to 1 | 1.61 to 1 | |
Bermuda
The Bermuda Monetary Authority requires Claddaugh Casualty Insurance Company, Ltd. (“Claddaugh”), the Company’s Bermuda domiciled reinsurance subsidiary, to maintain minimum capital and surplusof $2,000. At December 31, 2023 and 2022, Claddaugh’s statutory capital and surplus was approxima tely $87,716 and $65,992, respectively. For the year ended December 31, 2023, Claddaugh reported a statutory net income of approximately $21,044. For the years ended December 31, 2022 and 2021, Claddaugh reported statutory net losses of approximately $21,575 and $2,850, respectively. During 2023 and 2022, the Company contributed approximately $0 and $31,868, respectively, of capital to Claddaugh. There wasno capital contribution to or return of capital from Claddaugh during 2021.
HCPCI and TypTap are subject to risk-based capital (“RBC”) requirements as specified by the NAIC. Under those requirements, the amount of minimum capital and surplus maintained by a property and casualty insurance company is to be determined based on the various risks related to it. Pursuant to the RBC requirements, insurers having less statutory capital than required by the RBC calculation will be subject to varying degrees of regulatory action, depending on the level of capital inadequacy. At December 31, 2023 and 2022, the Company’s insurance subsidiaries individually exceeded any applicable minimum risk-based capital requirements and no corrective actions have been required. As of December 31, 2023, the combined statutory capital and surplus and minimum capital and surplus of the Company’s U.S. insurance subsidiaries were approximately$209,201 and $68,904, respectively.
At December 31, 2023 and 2022, restricted net assets represented by the Company’s insurance subsidiaries amounted to$215,495 and $199,503, respectively.
Note 28 -- Related Party Transactions
HCPCI and TypTap have reinstatement premium protection reinsurance contracts (“RPP”) with various reinsurers. For one of the RPP contracts, Oxbridge Reinsurance Limited (“Oxbridge”) participates as a subscribing reinsurer. One of the Company’s non-employee directors, Jay Madhu, serves as Oxbridge’s chairman of its board of directors and chief executive officer and is an investor in that company. Under the contracts, Oxbridge agrees to indemnify HCPCI and TypTap for a portion of reinstatement premium which HCPCI or TypTap pays or becomes liable to pay to reinstate reinsurance protection. The $1,099 premium is paid over four installments, each of which is to be deposited into a trust account in order to fully collateralize Oxbridge’s obligations. Trust assets may be withdrawn by HCPCI and TypTap or the trust beneficiaries in the event amounts are due under the 2023-2024 RPP contracts.
Note 29 -- Condensed Financial Information of HCI Group, Inc.
Condensed financial information of HCI Group, Inc. is as follows:
Balance Sheets
| December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Assets | ||
| Cash and cash equivalents | $175,762 | $102,755 |
| Fixed-maturity securities, available-for-sale, at fair value | — | 34 |
| Equity securities, at fair value | 9,445 | 8,662 |
| Limited partnership investments | 17,517 | 19,446 |
| Note receivable – related party | 83,146 | 58,102 |
| Investment in subsidiaries | 335,934 | 274,785 |
| Property and equipment, net | 836 | 805 |
| Right-of-use assets - operating leases | 7,116 | 7,631 |
| Other assets | 1,691 | 1,515 |
| Total assets | $631,447 | $473,735 |
| Liabilities and Stockholders’ Equity | ||
| Accrued expenses and other liabilities | $3,039 | $1,618 |
| Lease liabilities - operating leases | 7,351 | 7,607 |
| Income tax payable | 7,180 | 8,427 |
| Deferred income taxes, net | 651 | 2 |
| Long-term debt | 191,746 | 191,042 |
| Due to related parties | 111,183 | 102,443 |
| Total liabilities | 321,150 | 311,139 |
| Total stockholders’ equity | 310,297 | 162,596 |
| Total liabilities and stockholders’ equity | $631,447 | $473,735 |
Statements of Income
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Net investment income | $7,607 | $5,498 | $3,115 |
| Net realized investment (losses) gains | (554) | (1,154) | 3,344 |
| Net unrealized investment gains (losses) | 1,060 | (1,609) | 92 |
| Other income | 2 | 1,138 | 222 |
| Interest expense | (10,397) | (6,876) | (5,467) |
| Debt conversion expense | — | — | (1,754) |
| Operating expenses | (6,398) | (9,877) | (9,056) |
| Loss before income tax benefit and equity in income (loss) of subsidiaries | (8,680) | (12,880) | (9,504) |
| Income tax benefit | 2,336 | 1,700 | 2,086 |
| Net loss before equity in income (loss) of subsidiaries | (6,344) | (11,180) | (7,418) |
| Equity in income (loss) of subsidiaries | 70,832 | (47,331) | 9,274 |
| Net income (loss) | $64,488 | $(58,511) | $1,856 |
Statements of Cash Flows
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Cash flows from operating activities: | |||
| Net income (loss) | $64,488 | $(58,511) | $1,856 |
| Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities: | |||
| Stock-based compensation expense | 4,323 | 6,430 | 5,874 |
| Net realized investment losses (gains) | 554 | 1,154 | (3,344) |
| Net unrealized investment (gains) losses | (1,060) | 1,609 | (92) |
| Net (accretion of discount) amortization of premiums on investments in fixed-maturity securities | (41) | (110) | 3 |
| Depreciation and amortization | 1,633 | 1,403 | 1,490 |
| Net income from limited partnership investments | (737) | (3,345) | (2,608) |
| Distributions from limited partnership interests | 833 | 2,123 | 1,477 |
| Debt conversion expense | — | — | 1,754 |
| Equity in (income) loss of subsidiaries | (70,832) | 47,331 | (9,274) |
| Deferred income taxes | 649 | (895) | 232 |
| Changes in operating assets and liabilities: | |||
| Income taxes | (1,247) | 11,708 | 5,067 |
| Other assets | 383 | (2,805) | 2,679 |
| Accrued expenses and other liabilities | 1,165 | 4,078 | (5,620) |
| Due to related parties | 8,340 | 38,696 | 5,360 |
| Net cash provided by operating activities | 8,451 | 48,866 | 4,854 |
| Cash flows from investing activities: | |||
| Investments in limited partnership interests | (1,192) | (1,261) | (2,616) |
| Investment in note receivable – related party | (25,000) | (15,000) | (40,000) |
| Purchase of fixed-maturity securities | (26,585) | (52,576) | (1,685) |
| Purchase of equity securities | (4,904) | (11,406) | (76,786) |
| Purchase of short-term and other investments | (81) | (42) | (1,307) |
| Purchase of intangible assets | — | (3,800) | — |
| Purchase of property and equipment | (478) | (581) | (365) |
| Proceeds from sales of fixed-maturity securities | 33 | 86 | 134 |
| Proceeds from calls, repayments and maturities of fixed-maturity securities | 26,626 | 54,178 | 145 |
| Proceeds from sales of equity securities | 4,660 | 10,975 | 78,555 |
| Proceeds from sales, redemptions and maturities of short-term and other investments | 53 | 570 | 3,618 |
| Collection of note receivable – related party | — | — | 23,280 |
| Distributions received from limited partnership interests | 3,025 | 4,759 | 2,567 |
| Dividends received from subsidiary | 40,500 | 51,500 | 41,900 |
| Investment in subsidiaries | (22,000) | (41,868) | (10,000) |
| Net cash (used in) provided by investing activities | (5,343) | (4,466) | 17,440 |
Statements of Cash Flows – (Continued)
| Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Cash flows from financing activities: | |||
| Net proceeds from issuance of common stock | 84,572 | — | — |
| Repurchases of common stock | (784) | (71,242) | (1,314) |
| Repurchases of common stock under share repurchase plan | — | (17,070) | — |
| Debt issuance costs | (170) | (6,041) | (152) |
| Cash dividends paid | (13,719) | (15,233) | (14,065) |
| Cash dividends received under share repurchase forward contract | — | 76 | 306 |
| Net (repayment) borrowing under revolving credit facility | — | (15,000) | (8,750) |
| Debt conversion expense paid | — | — | (1,895) |
| Proceeds from issuance of long-term debt | — | 172,500 | — |
| Repayment of long-term debt | — | (1) | (2) |
| Net cash provided by (used in) financing activities | 69,899 | 47,989 | (25,872) |
| Net increase (decrease) in cash and cash equivalents | 73,007 | 92,389 | (3,578) |
| Cash and cash equivalents at beginning of year | 102,755 | 10,366 | 13,944 |
| Cash and cash equivalents at end of year | $175,762 | $102,755 | $10,366 |
Note 30 -- Subsequent Events
On January 2, 2024, a $91,085 receivable from maturities of fixed-maturity securities was collected by the Company.
On January 22, 2024, TTIG entered into a Stock Redemption Agreement with Centerbridge which allowed TTIG to redeem all of the TTIG Series A Preferred Stock held by Centerbridge. The redemption occurred prior to an optional February 26, 2025 redemption right held by Centerbridge. The redemption totaled $100,000 plus accrued and unpaid dividends of approximately $2,923. The redemption was funded with cash on hand, as well as $50,000 from HCI’s existing revolving credit facility with Fifth Third Bank. At redemption, the difference between the consideration transferred of $102,923 and the redemption date carrying value of $96,695 is recorded as a deemed dividend and is included in net income attributable to redeemable noncontrolling interest which is subtracted from net income when calculating income available to common stockholders.
On January 22, 2024, in connection with TTIG's redemption of all of the TTIG Series A Preferred Stock held by Centerbridge, the Company extended the expiration date of the warrant currently held by Centerbridge to purchase 750,000 shares of HCI common stock. The amended and restated warrant extends the expiration as to 450,000 underlying warrant shares in 150,000-share increments to December 31, 2026, December 31, 2027, and December 31, 2028. The remaining 300,000 warrants will continue to have the same original expiration date of February 26, 2025. Such warrant modifications resulted in a $3,386 increase in the fair value of the warrants, which is recorded as a deemed dividend by decreasing retained income and increasing additional paid-in capital. The amount of deemed dividend is included in net income attributable to redeemable noncontrolling interest which is subtracted from net income when calculating net income available to common stockholders.
On January 22, 2024, a new shelf registration statement on Form S-3 (the “Shelf Registration”) was filed, replacing the Company’s old universal shelf registration statement filed in September 2023. The new Shelf Registration permits the Company to offer and sell its common stock, preferred stock, debt securities, warrants, and stock purchase contracts and units, from time to time, subject to market conditions and its capital needs. The Shelf Registration will also enable Centerbridge to sell all or a portion of the above-described amended and restated warrant or the shares issuable pursuant to the warrant. As a part of the Shelf Registration, the Company also announced the implementation of an “at-the-market” facility (the “ATM facility”) under which the Company would have the ability to raise up to $75,000 through the issuance of new shares of common stock into the market if it were to so choose.
On January 23, 2024, the Company, through TypTap, assumed an additional 9,478 insurance policies from Citizens, representing approximately $48,012 in annualized premiums written.
On January 24, 2024, the Company’s Board of Directors declared a quarterly dividend of $0.40 per common share. The dividends are payable on March 15, 2024 to stockholders of record on February 16, 2024.
On February 14, 2024, upon approval from the receiver of United, TypTap received $15,000 from the trust account that holds funds withheld for the assumed business on the Southeast Region quota share reinsurance agreement. In addition, $4,462 was withdrawn in February 2024 by the receiver from the trust accounts to settle for paid losses and LAE related to the Northeast Region and the Southeast Region quota share reinsurance agreements.
On February 27, 2024, CORE, a consolidated VIE, assumed 323 insurance policies from Citizens, representing approximately $38,273 in annualized premiums written.
Subsequent to the reporting date, the Company notified the holders of its outstanding 4.25% Convertible Senior Notes due 2037 that the Company has elected to redeem the remaining $23,916 principal balance of the 4.25% Convertible Senior Notes. As a result of this notice, the 4.25% Convertible Senior Notes became immediately convertible into the Company’s common shares. The redemption date is March 15, 2024. The Company expects to issue approximately 397,000 shares to convert these notes. Since the notification, the Company has converted $23,380 in aggregate principal of 4.25% Convertible Senior Notes for aggregate consideration of 387,928 shares of HCI’s common stock plus cash consideration in lieu of fractional shares.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.