Universal Reports Third Quarter 2024 Results
-
Loss per common share of
$0.57 ; adjusted* loss per common share of$0.73 -
Direct premiums written of
$574.4 million , up 8.0% from the prior year quarter -
Book value per share of
$14.15 , up 37.0% year-over-year; adjusted book value per share of$15.76 , up 12.6% year-over-year -
Total capital returned to shareholders of
$9.1 million , including$4.4 million of share repurchases and a$0.16 per share regular dividend
*Reconciliations of GAAP to non-GAAP financial measures are provided in the attached tables.
“Our hearts and thoughts go out to those impacted by recent disasters, including Hurricanes Debbie and Helene in the third quarter and Hurricane Milton in the fourth quarter,” said
On a separate note, we opened for business in
Quarterly Financial Results
Summary Financial Results
($thousands, except per share data) |
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
Change |
|
|
|
2024 |
|
|
|
2023 |
|
|
Change |
GAAP comparison |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Total revenues |
$ |
387,554 |
|
|
$ |
360,048 |
|
|
7.6% |
|
|
$ |
1,135,727 |
|
|
$ |
1,016,126 |
|
|
11.8% |
Operating income (loss) |
$ |
(16,504 |
) |
|
$ |
(6,246 |
) |
|
164.2% |
|
|
$ |
82,130 |
|
|
$ |
67,349 |
|
|
21.9% |
Operating income (loss) margin |
|
(4.3 |
)% |
|
|
(1.7 |
)% |
|
(2.6) pts |
|
|
|
7.2 |
% |
|
|
6.6 |
% |
|
0.6 pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) available to common stockholders |
$ |
(16,166 |
) |
|
$ |
(5,918 |
) |
|
173.2% |
|
|
$ |
52,902 |
|
|
$ |
46,816 |
|
|
13.0% |
Diluted earnings (loss) per common share |
$ |
(0.57 |
) |
|
$ |
(0.20 |
) |
|
185.0% |
|
|
$ |
1.80 |
|
|
$ |
1.54 |
|
|
16.9% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Annualized ROCE |
|
(16.3 |
)% |
|
|
(7.4 |
)% |
|
(8.9) pts |
|
|
|
19.0 |
% |
|
|
21.2 |
% |
|
(2.2) pts |
Book value per share, end of period |
$ |
14.15 |
|
|
$ |
10.33 |
|
|
37.0% |
|
|
$ |
14.15 |
|
|
$ |
10.33 |
|
|
37.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP comparison1 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Core revenue |
$ |
381,401 |
|
|
$ |
361,764 |
|
|
5.4% |
|
|
$ |
1,125,501 |
|
|
$ |
1,015,060 |
|
|
10.9% |
Adjusted operating income (loss) |
$ |
(22,657 |
) |
|
$ |
(4,530 |
) |
|
400.2% |
|
|
$ |
71,904 |
|
|
$ |
66,283 |
|
|
8.5% |
Adjusted operating income (loss) margin |
|
(5.9 |
)% |
|
|
(1.3 |
)% |
|
(4.6) pts |
|
|
|
6.4 |
% |
|
|
6.5 |
% |
|
(0.1) pts |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Adjusted net income (loss) available to common stockholders |
$ |
(20,805 |
) |
|
$ |
(4,624 |
) |
|
349.9% |
|
|
$ |
45,192 |
|
|
$ |
46,012 |
|
|
(1.8)% |
Adjusted diluted earnings (loss) per common share |
$ |
(0.73 |
) |
|
$ |
(0.16 |
) |
|
356.3% |
|
|
$ |
1.54 |
|
|
$ |
1.51 |
|
|
2.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Annualized adjusted ROCE |
|
(18.3 |
)% |
|
|
(4.4 |
)% |
|
(13.9) pts |
|
|
|
14.1 |
% |
|
|
15.4 |
% |
|
(1.3) pts |
Adjusted book value per share, end of period |
$ |
15.76 |
|
|
$ |
14.00 |
|
|
12.6% |
|
|
$ |
15.76 |
|
|
$ |
14.00 |
|
|
12.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Underwriting Summary |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Premiums: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Premiums in force |
$ |
2,046,310 |
|
|
$ |
1,914,493 |
|
|
6.9% |
|
|
$ |
2,046,310 |
|
|
$ |
1,914,493 |
|
|
6.9% |
Policies in force |
|
844,539 |
|
|
|
807,553 |
|
|
4.6% |
|
|
|
844,539 |
|
|
|
807,553 |
|
|
4.6% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Direct premiums written |
$ |
574,351 |
|
|
$ |
531,988 |
|
|
8.0% |
|
|
$ |
1,598,797 |
|
|
$ |
1,489,216 |
|
|
7.4% |
Direct premiums earned |
$ |
507,745 |
|
|
$ |
474,311 |
|
|
7.0% |
|
|
$ |
1,480,466 |
|
|
$ |
1,393,003 |
|
|
6.3% |
Ceded premiums earned |
$ |
(162,009 |
) |
|
$ |
(143,271 |
) |
|
13.1% |
|
|
$ |
(455,747 |
) |
|
$ |
(476,465 |
) |
|
(4.3)% |
Ceded premium ratio |
|
31.9 |
% |
|
|
30.2 |
% |
|
1.7 pts |
|
|
|
30.8 |
% |
|
|
34.2 |
% |
|
(3.4) pts |
Net premiums earned |
$ |
345,736 |
|
|
$ |
331,040 |
|
|
4.4% |
|
|
$ |
1,024,719 |
|
|
$ |
916,538 |
|
|
11.8% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Loss ratio |
|
91.7 |
% |
|
|
87.0 |
% |
|
4.7 pts |
|
|
|
78.1 |
% |
|
|
78.3 |
% |
|
(0.2) pts |
Expense ratio |
|
25.2 |
% |
|
|
23.7 |
% |
|
1.5 pts |
|
|
|
24.7 |
% |
|
|
25.2 |
% |
|
(0.5) pts |
Combined ratio |
|
116.9 |
% |
|
|
110.7 |
% |
|
6.2 pts |
|
|
|
102.8 |
% |
|
|
103.5 |
% |
|
(0.7) pts |
1 Reconciliation of GAAP to non-GAAP financial measures are provided in the attached tables. Adjusted net income (loss) available to common stockholders, adjusted diluted earnings (loss) per common share and core revenue exclude net realized gains (losses) on investments and net change in unrealized gains (losses) on investments. Adjusted operating income (loss) excludes the items above and interest and amortization of debt issuance costs. Adjusted book value per share excludes accumulated other comprehensive income (loss), net of taxes. Adjusted ROCE is calculated by dividing annualized adjusted net income (loss) available to common stockholders by average adjusted book value per share, with the denominator further excluding current period after-tax net realized gains (losses) on investments and net change in unrealized gains (losses) on investments. |
Net Loss and Adjusted Net Loss
Net loss available to common stockholders was
Revenues
Revenue was
Direct premiums written were
Direct premiums earned were
The ceded premium ratio was 31.9%, up from 30.2% in the prior year quarter. The increase primarily reflects replacement of the Reinsurance to Assist Policyholders (RAP) layer, which was provided by the state of
Net premiums earned were
Net investment income was
Commissions, policy fees and other revenue were
Margins
The operating loss margin was 4.3%, compared to an operating loss margin of 1.7% in the prior year quarter. The adjusted operating loss margin was 5.9%, compared to an adjusted operating loss margin of 1.3% in the prior year quarter. The higher adjusted operating loss margin primarily reflects a higher net combined ratio, partly offset by higher net investment income and commission revenue.
The net loss ratio was 91.7%, up 4.7 points compared to the prior year quarter. The increase primarily reflects higher weather losses, mostly from Hurricane Helene, partly offset by more favorable prior year reserve development.
The net expense ratio was 25.2%, up 1.5 points from 23.7% in the prior year quarter. The increase was primarily driven by higher policy acquisition costs associated with growth outside
The net combined ratio was 116.9%, up 6.2 points compared to the prior year quarter. The increase reflects higher net loss and expense ratios, as described above.
Capital Deployment
During the third quarter, the Company repurchased approximately 226 thousand shares at an aggregate cost of
On
Conference Call and Webcast
-
Friday, October 25, 2024 at10:00 a.m. ET - Investors and other interested parties may listen to the call by accessing the online, real-time webcast at universalinsuranceholdings.com/investors or by registering in advance via teleconference at https://register.vevent.com/register/BI790e26e2fbb842a28dbb61116474c3ae. Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. An online replay of the call will be available at universalinsuranceholdings.com/investors soon after the investor call concludes.
About Universal
Non-GAAP Financial Measures and Key Performance Indicators
This press release contains non-GAAP financial measures within the meaning of Regulation G promulgated by the
Forward-Looking Statements
This press release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe,” “expect,” “anticipate,” “will,” “plan,” and similar expressions identify forward-looking statements, which speak only as of the date the statement was made. Such statements may include commentary on plans, products and lines of business, marketing arrangements, reinsurance programs and other business developments and assumptions relating to the foregoing. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, including those risks and uncertainties described under the heading “Risk Factors” and “Liquidity and Capital Resources” in our 2023 Annual Report on Form 10-K, and supplemented in our subsequent Quarterly Reports on Form 10-Q. Future results could differ materially from those described, and the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. For further information regarding risk factors that could affect the Company’s operations and future results, refer to the Company’s reports filed with the
CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in thousands, except per share data) |
||||||||
|
|
|
|
|
||||
|
|
|
2024 |
|
|
|
2023 |
|
ASSETS: |
|
|
|
|
||||
Invested Assets |
|
|
|
|
||||
Fixed maturities, at fair value |
|
$ |
1,276,732 |
|
|
$ |
1,064,330 |
|
Equity securities, at fair value |
|
|
79,470 |
|
|
|
80,495 |
|
Other investments, at fair value |
|
|
12,248 |
|
|
|
10,434 |
|
Investment real estate, net |
|
|
5,618 |
|
|
|
5,525 |
|
Total invested assets |
|
|
1,374,068 |
|
|
|
1,160,784 |
|
Cash and cash equivalents |
|
|
333,678 |
|
|
|
397,306 |
|
Restricted cash and cash equivalents |
|
|
68,635 |
|
|
|
2,635 |
|
Prepaid reinsurance premiums |
|
|
418,834 |
|
|
|
236,254 |
|
Reinsurance recoverable |
|
|
130,124 |
|
|
|
219,102 |
|
Premiums receivable, net |
|
|
92,400 |
|
|
|
77,064 |
|
Property and equipment, net |
|
|
49,358 |
|
|
|
47,628 |
|
Deferred policy acquisition costs |
|
|
125,305 |
|
|
|
109,985 |
|
|
|
|
2,319 |
|
|
|
2,319 |
|
Other assets |
|
|
55,797 |
|
|
|
63,484 |
|
TOTAL ASSETS |
|
$ |
2,650,518 |
|
|
$ |
2,316,561 |
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
||||
LIABILITIES: |
|
|
|
|
||||
Unpaid losses and loss adjustment expenses |
|
$ |
460,437 |
|
|
$ |
510,117 |
|
Unearned premiums |
|
|
1,108,890 |
|
|
|
990,559 |
|
Advance premium |
|
|
71,700 |
|
|
|
48,660 |
|
Reinsurance payable, net |
|
|
420,282 |
|
|
|
191,850 |
|
Long-term debt, net |
|
|
101,434 |
|
|
|
102,006 |
|
Other liabilities |
|
|
87,530 |
|
|
|
132,072 |
|
Total liabilities |
|
|
2,250,273 |
|
|
|
1,975,264 |
|
STOCKHOLDERS' EQUITY: |
|
|
|
|
||||
Cumulative convertible preferred stock ( |
|
|
— |
|
|
|
— |
|
Common stock ( |
|
|
472 |
|
|
|
472 |
|
|
|
|
(274,977 |
) |
|
|
(260,779 |
) |
Additional paid-in capital |
|
|
121,003 |
|
|
|
115,086 |
|
Accumulated other comprehensive income (loss), net of taxes |
|
|
(45,593 |
) |
|
|
(74,172 |
) |
Retained earnings |
|
|
599,340 |
|
|
|
560,690 |
|
Total stockholders' equity |
|
|
400,245 |
|
|
|
341,297 |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
|
$ |
2,650,518 |
|
|
$ |
2,316,561 |
|
|
|
|
|
|
||||
Notes: |
|
|
|
|
||||
2 Cumulative convertible preferred stock ( |
||||||||
3 Common stock ( |
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) (in thousands) |
|||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
REVENUES |
|
|
|
|
|
|
|
|
|
||||||||
Net premiums earned |
|
$ |
345,736 |
|
|
$ |
331,040 |
|
|
|
$ |
1,024,719 |
|
|
$ |
916,538 |
|
Net investment income |
|
|
15,406 |
|
|
|
12,755 |
|
|
|
|
43,589 |
|
|
|
34,735 |
|
Net realized gains (losses) on investments |
|
|
(1,146 |
) |
|
|
(431 |
) |
|
|
|
(1,534 |
) |
|
|
(337 |
) |
Net change in unrealized gains (losses) on investments |
|
|
7,299 |
|
|
|
(1,285 |
) |
|
|
|
11,760 |
|
|
|
1,403 |
|
Commission revenue |
|
|
12,959 |
|
|
|
10,830 |
|
|
|
|
35,671 |
|
|
|
43,098 |
|
Policy fees |
|
|
5,194 |
|
|
|
5,111 |
|
|
|
|
15,175 |
|
|
|
14,662 |
|
Other revenue |
|
|
2,106 |
|
|
|
2,028 |
|
|
|
|
6,347 |
|
|
|
6,027 |
|
Total revenues |
|
|
387,554 |
|
|
|
360,048 |
|
|
|
|
1,135,727 |
|
|
|
1,016,126 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
EXPENSES |
|
|
|
|
|
|
|
|
|
||||||||
Losses and loss adjustment expenses |
|
|
316,955 |
|
|
|
287,972 |
|
|
|
|
800,714 |
|
|
|
717,853 |
|
Policy acquisition costs |
|
|
58,665 |
|
|
|
53,180 |
|
|
|
|
170,100 |
|
|
|
156,877 |
|
Other operating expenses |
|
|
28,438 |
|
|
|
25,142 |
|
|
|
|
82,783 |
|
|
|
74,047 |
|
Total operating costs and expenses |
|
|
404,058 |
|
|
|
366,294 |
|
|
|
|
1,053,597 |
|
|
|
948,777 |
|
Interest and amortization of debt issuance costs |
|
|
1,619 |
|
|
|
1,631 |
|
|
|
|
4,864 |
|
|
|
4,896 |
|
Income (loss) before income tax expense (benefit) |
|
|
(18,123 |
) |
|
|
(7,877 |
) |
|
|
|
77,266 |
|
|
|
62,453 |
|
Income tax expense (benefit) |
|
|
(1,960 |
) |
|
|
(1,962 |
) |
|
|
|
24,356 |
|
|
|
15,629 |
|
NET INCOME (LOSS) |
|
$ |
(16,163 |
) |
|
$ |
(5,915 |
) |
|
|
$ |
52,910 |
|
|
$ |
46,824 |
|
SHARE AND PER SHARE INFORMATION (in thousands, except per share data) |
|||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
Weighted average common shares outstanding - basic |
|
|
28,355 |
|
|
|
29,617 |
|
|
|
|
28,607 |
|
|
|
30,087 |
|
Weighted average common shares outstanding - diluted |
|
|
28,355 |
|
|
|
29,617 |
|
|
|
|
29,317 |
|
|
|
30,378 |
|
Shares outstanding, end of period |
|
|
28,286 |
|
|
|
29,186 |
|
|
|
|
28,286 |
|
|
|
29,186 |
|
Basic earnings (loss) per common share |
|
$ |
(0.57 |
) |
|
$ |
(0.20 |
) |
|
|
$ |
1.85 |
|
|
$ |
1.56 |
|
Diluted earnings (loss) per common share |
|
$ |
(0.57 |
) |
|
$ |
(0.20 |
) |
|
|
$ |
1.80 |
|
|
$ |
1.54 |
|
Cash dividend declared per common share |
|
$ |
0.16 |
|
|
$ |
0.16 |
|
|
|
$ |
0.48 |
|
|
$ |
0.48 |
|
Book value per share, end of period |
|
$ |
14.15 |
|
|
$ |
10.33 |
|
|
|
$ |
14.15 |
|
|
$ |
10.33 |
|
Annualized return on average common equity (ROCE) |
|
|
(16.3 |
)% |
|
|
(7.4 |
)% |
|
|
|
19.0 |
% |
|
|
21.2 |
% |
SUPPLEMENTARY INFORMATION (in thousands, except for Policies In Force data) |
|||||||||||||||||
|
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
Premiums |
|
|
|
|
|
|
|
|
|
||||||||
Direct premiums written - |
|
$ |
440,018 |
|
|
$ |
430,946 |
|
|
|
$ |
1,255,861 |
|
|
$ |
1,225,295 |
|
Direct premiums written - Other States |
|
|
134,333 |
|
|
|
101,042 |
|
|
|
|
342,936 |
|
|
|
263,921 |
|
Direct premiums written - Total |
|
$ |
574,351 |
|
|
$ |
531,988 |
|
|
|
$ |
1,598,797 |
|
|
$ |
1,489,216 |
|
Direct premiums earned |
|
$ |
507,745 |
|
|
$ |
474,311 |
|
|
|
$ |
1,480,466 |
|
|
$ |
1,393,003 |
|
Net premiums earned |
|
$ |
345,736 |
|
|
$ |
331,040 |
|
|
|
$ |
1,024,719 |
|
|
$ |
916,538 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
Underwriting Ratios - Net |
|
|
|
|
|
|
|
|
|
||||||||
Loss and loss adjustment expense ratio |
|
|
91.7 |
% |
|
|
87.0 |
% |
|
|
|
78.1 |
% |
|
|
78.3 |
% |
General and administrative expense ratio |
|
|
25.2 |
% |
|
|
23.7 |
% |
|
|
|
24.7 |
% |
|
|
25.2 |
% |
Policy acquisition cost ratio |
|
|
17.0 |
% |
|
|
16.1 |
% |
|
|
|
16.6 |
% |
|
|
17.1 |
% |
Other operating expense ratio |
|
|
8.2 |
% |
|
|
7.6 |
% |
|
|
|
8.1 |
% |
|
|
8.1 |
% |
Combined ratio |
|
|
116.9 |
% |
|
|
110.7 |
% |
|
|
|
102.8 |
% |
|
|
103.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
As of |
||||
|
|
|
||||
|
|
|
2024 |
|
|
2023 |
Policies in force |
|
|
|
|
||
|
|
|
570,432 |
|
|
570,339 |
Other States |
|
|
274,107 |
|
|
237,214 |
Total |
|
|
844,539 |
|
|
807,553 |
|
|
|
|
|
||
Premiums in force |
|
|
|
|
||
|
|
$ |
1,609,836 |
|
$ |
1,571,600 |
Other States |
|
|
436,474 |
|
|
342,893 |
Total |
|
$ |
2,046,310 |
|
$ |
1,914,493 |
|
|
|
|
|
||
Total Insured Value |
|
|
|
|
||
|
|
$ |
187,639,152 |
|
$ |
190,299,057 |
Other States |
|
|
160,357,285 |
|
|
130,281,463 |
Total |
|
$ |
347,996,437 |
|
$ |
320,580,520 |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (in thousands, except for per share data) |
||||||||||||||||
GAAP revenue to core revenue |
||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
GAAP revenue |
$ |
387,554 |
|
|
$ |
360,048 |
|
|
|
$ |
1,135,727 |
|
|
$ |
1,016,126 |
|
less: Net realized gains (losses) on investments |
|
(1,146 |
) |
|
|
(431 |
) |
|
|
|
(1,534 |
) |
|
|
(337 |
) |
less: Net change in unrealized gains (losses) on investments |
|
7,299 |
|
|
|
(1,285 |
) |
|
|
|
11,760 |
|
|
|
1,403 |
|
Core revenue |
$ |
381,401 |
|
|
$ |
361,764 |
|
|
|
$ |
1,125,501 |
|
|
$ |
1,015,060 |
|
GAAP operating income (loss) to adjusted operating income (loss) |
||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
GAAP income (loss) before income tax expense (benefit) |
$ |
(18,123 |
) |
|
$ |
(7,877 |
) |
|
|
$ |
77,266 |
|
|
$ |
62,453 |
|
add: Interest and amortization of debt issuance costs |
|
1,619 |
|
|
|
1,631 |
|
|
|
|
4,864 |
|
|
|
4,896 |
|
GAAP operating income (loss) |
|
(16,504 |
) |
|
|
(6,246 |
) |
|
|
|
82,130 |
|
|
|
67,349 |
|
less: Net realized gains (losses) on investments |
|
(1,146 |
) |
|
|
(431 |
) |
|
|
|
(1,534 |
) |
|
|
(337 |
) |
less: Net change in unrealized gains (losses) on investments |
|
7,299 |
|
|
|
(1,285 |
) |
|
|
|
11,760 |
|
|
|
1,403 |
|
Adjusted operating income (loss) |
$ |
(22,657 |
) |
|
$ |
(4,530 |
) |
|
|
$ |
71,904 |
|
|
$ |
66,283 |
|
GAAP operating income (loss) margin to adjusted operating income (loss) margin |
||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
GAAP operating income (loss) (a) |
$ |
(16,504 |
) |
|
$ |
(6,246 |
) |
|
|
$ |
82,130 |
|
|
$ |
67,349 |
|
GAAP revenue (b) |
|
387,554 |
|
|
|
360,048 |
|
|
|
|
1,135,727 |
|
|
|
1,016,126 |
|
GAAP operating income (loss) margin (a÷b) |
|
(4.3 |
)% |
|
|
(1.7 |
)% |
|
|
|
7.2 |
% |
|
|
6.6 |
% |
Adjusted operating income (loss) (c) |
|
(22,657 |
) |
|
|
(4,530 |
) |
|
|
|
71,904 |
|
|
|
66,283 |
|
Core revenue (d) |
|
381,401 |
|
|
|
361,764 |
|
|
|
|
1,125,501 |
|
|
|
1,015,060 |
|
Adjusted operating income (loss) margin (c÷d) |
|
(5.9 |
)% |
|
|
(1.3 |
)% |
|
|
|
6.4 |
% |
|
|
6.5 |
% |
GAAP net income (loss) (NI) to adjusted NI (loss) available to common stockholders |
||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||
|
|
|
|
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
GAAP NI (loss) |
$ |
(16,163 |
) |
|
$ |
(5,915 |
) |
|
|
$ |
52,910 |
|
|
$ |
46,824 |
|
less: Preferred dividends |
|
3 |
|
|
|
3 |
|
|
|
|
8 |
|
|
|
8 |
|
GAAP NI (loss) available to common stockholders (e) |
|
(16,166 |
) |
|
|
(5,918 |
) |
|
|
|
52,902 |
|
|
|
46,816 |
|
less: Net realized gains (losses) on investments |
|
(1,146 |
) |
|
|
(431 |
) |
|
|
|
(1,534 |
) |
|
|
(337 |
) |
less: Net change in unrealized gains (losses) on investments |
|
7,299 |
|
|
|
(1,285 |
) |
|
|
|
11,760 |
|
|
|
1,403 |
|
add: Income tax effect on above adjustments |
|
1,514 |
|
|
|
(422 |
) |
|
|
|
2,516 |
|
|
|
262 |
|
Adjusted NI (loss) available to common stockholders (f) |
$ |
(20,805 |
) |
|
$ |
(4,624 |
) |
|
|
$ |
45,192 |
|
|
$ |
46,012 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average diluted common shares outstanding (g) |
|
28,355 |
|
|
|
29,617 |
|
|
|
|
29,317 |
|
|
|
30,378 |
|
Diluted earnings (loss) per common share (e÷g) |
$ |
(0.57 |
) |
|
$ |
(0.20 |
) |
|
|
$ |
1.80 |
|
|
$ |
1.54 |
|
Diluted adjusted earnings (loss) per common share (f÷g) |
$ |
(0.73 |
) |
|
$ |
(0.16 |
) |
|
|
$ |
1.54 |
|
|
$ |
1.51 |
|
GAAP stockholders’ equity to adjusted common stockholders’ equity |
||||||||||||
|
As of |
|||||||||||
|
|
|
|
|
|
|
||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2023 |
|
GAAP stockholders’ equity |
$ |
400,245 |
|
|
$ |
301,502 |
|
|
|
$ |
341,297 |
|
less: Preferred equity |
|
100 |
|
|
|
100 |
|
|
|
|
100 |
|
Common stockholders’ equity (h) |
|
400,145 |
|
|
|
301,402 |
|
|
|
|
341,197 |
|
less: Accumulated other comprehensive (loss), net of taxes |
|
(45,593 |
) |
|
|
(107,115 |
) |
|
|
|
(74,172 |
) |
Adjusted common stockholders’ equity (i) |
$ |
445,738 |
|
|
$ |
408,517 |
|
|
|
$ |
415,369 |
|
|
|
|
|
|
|
|
||||||
Common shares outstanding (j) |
|
28,286 |
|
|
|
29,186 |
|
|
|
|
28,966 |
|
Book value per common share (h÷j) |
$ |
14.15 |
|
|
$ |
10.33 |
|
|
|
$ |
11.78 |
|
Adjusted book value per common share (i÷j) |
$ |
15.76 |
|
|
$ |
14.00 |
|
|
|
$ |
14.34 |
|
GAAP return on common equity (ROCE) to adjusted ROCE |
|||||||||||||||||||||
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
Year Ended |
||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
2023 |
|
Actual or Annualized NI (loss) available to common stockholders (k) |
$ |
(64,664 |
) |
|
$ |
(23,672 |
) |
|
|
$ |
70,536 |
|
|
$ |
62,421 |
|
|
|
$ |
66,813 |
|
Average common stockholders’ equity (l) |
|
396,641 |
|
|
|
317,987 |
|
|
|
|
370,671 |
|
|
|
294,599 |
|
|
|
|
314,497 |
|
ROCE (k÷l) |
|
(16.3 |
)% |
|
|
(7.4 |
)% |
|
|
|
19.0 |
% |
|
|
21.2 |
% |
|
|
|
21.2 |
% |
Annualized adjusted NI (loss) available to common stockholders (m) |
$ |
(83,220 |
) |
|
$ |
(18,496 |
) |
|
|
$ |
60,256 |
|
|
$ |
61,349 |
|
|
|
$ |
58,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjusted average common stockholders’ equity4 (n) |
|
454,977 |
|
|
|
420,120 |
|
|
|
|
426,699 |
|
|
|
399,646 |
|
|
|
|
399,396 |
|
Adjusted ROCE (m÷n) |
|
(18.3 |
)% |
|
|
(4.4 |
)% |
|
|
|
14.1 |
% |
|
|
15.4 |
% |
|
|
|
14.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
4 Adjusted average common stockholders’ equity excludes current period after-tax net realized gains (losses) on investments and net change in unrealized gains (losses) on investments. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241024931358/en/
Investors/Media:
Chief Strategy Officer
954-804-8874
asoleimani@universalproperty.com
Source: