Item 1. Financial Statements
Item 1 – Financial Statements
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Dollar amounts in thousands)
June 30,
December 31,
2021
2020
(Unaudited)
Assets
Fixed-maturity securities, available for sale, at fair value (amortized cost: $ 45,031
and $ 70,265 , respectively and allowance for credit losses: $ 0 and $ 588 , respectively)
$
46,414
$
71,722
Equity securities, at fair value (cost: $ 39,603 and $ 47,029 , respectively)
44,924
51,130
Limited partnership investments
26,305
27,691
Investment in unconsolidated joint venture, at equity
655
705
Real estate investments
73,812
74,472
Total investments
192,110
225,720
Cash and cash equivalents
626,286
431,341
Restricted cash
2,400
2,400
Accrued interest and dividends receivable
330
588
Income taxes receivable
—
4,554
Premiums receivable, net (allowance: $ 2,237 and $ 2,053 , respectively)
69,121
68,382
Prepaid reinsurance premiums
762
36,376
Reinsurance recoverable, net of allowance for credit losses:
Paid losses and loss adjustment expenses (allowance: $ 0 and $ 0 , respectively)
13,166
14,127
Unpaid losses and loss adjustment expenses (allowance: $ 57 and $ 85 , respectively)
48,827
71,019
Deferred policy acquisition costs
44,427
43,858
Property and equipment, net
13,317
12,767
Right-of-use assets - operating leases
2,946
4,002
Intangible assets, net
10,933
3,568
Other assets
55,585
22,611
Total assets
$
1,080,210
$
941,313
(continued)
1
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets – (Continued)
(Dollar amounts in thousands)
June 30,
December 31,
2021
2020
(Unaudited)
Liabilities and Equity
Losses and loss adjustment expenses
$
203,785
$
212,169
Unearned premiums
309,842
269,399
Advance premiums
21,225
11,370
Assumed reinsurance balances payable
87
87
Reinsurance payable on paid losses and loss adjustment expenses
7,398
—
Accrued expenses
11,776
10,181
Income tax payable
2,552
—
Deferred income taxes, net
7,050
11,925
Revolving credit facility
—
23,750
Long-term debt
160,569
156,511
Lease liabilities - operating leases
2,950
4,014
Other liabilities
46,856
40,771
Total liabilities
774,090
740,177
Commitments and contingencies (Note 21)
Redeemable noncontrolling interest (Note 18)
88,071
—
Equity:
Common stock ( no par value, 40,000,000 shares authorized, 8,265,640 and 7,785,617
shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively)
—
—
Additional paid-in capital
—
—
Retained income
215,612
199,592
Accumulated other comprehensive income, net of taxes
1,054
1,544
Total stockholders’ equity
216,666
201,136
Noncontrolling interests
1,383
—
Total equity
218,049
201,136
Total liabilities, redeemable noncontrolling interest and equity
$
1,080,210
$
941,313
See accompanying Notes to Consolidated Financial Statements (unaudited).
2
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Income
(Unaudited)
(Dollar amounts in thousands, except per share amounts)
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Revenue
Gross premiums earned
$
139,440
$
107,803
$
270,382
$
200,168
Premiums ceded
( 46,436
)
( 34,354
)
( 89,535
)
( 65,073
)
Net premiums earned
93,004
73,449
180,847
135,095
Net investment income
2,635
1,604
7,229
1,412
Net realized investment gains (losses)
2,607
1,435
3,720
( 809
)
Net unrealized investment gains (losses)
1,489
2,884
1,220
( 1,921
)
Credit losses on investments
—
( 87
)
—
( 526
)
Policy fee income
992
847
1,962
1,676
Other
777
585
1,400
1,170
Total revenue
101,504
80,717
196,378
136,097
Expenses
Losses and loss adjustment expenses
55,917
39,843
101,668
67,921
Policy acquisition and other underwriting expenses
23,169
12,991
46,234
24,817
General and administrative personnel expenses
10,546
9,731
20,196
18,098
Interest expense
2,000
3,020
4,079
5,990
Loss on repurchases of convertible senior notes
—
150
—
150
Other operating expenses
4,775
3,159
9,002
6,641
Total expenses
96,407
68,894
181,179
123,617
Income before income taxes
5,097
11,823
15,199
12,480
Income tax expense
1,267
2,887
4,524
2,997
Net income
3,830
8,936
10,675
9,483
Net income attributable to redeemable noncontrolling
interest (Note 18)
( 2,179
)
—
( 2,973
)
—
Net loss attributable to noncontrolling interests
266
—
363
—
Net income after noncontrolling interests
$
1,917
$
8,936
$
8,065
$
9,483
Basic earnings per share
$
0.25
$
1.16
$
1.02
$
1.23
Diluted earnings per share
$
0.24
$
1.08
$
0.98
$
1.23
See accompanying Notes to Consolidated Financial Statements (unaudited).
3
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(Unaudited)
(Amounts in thousands)
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Net income
$
3,830
$
8,936
$
10,675
$
9,483
Other comprehensive (loss) income:
Change in unrealized (loss) gain on investments:
Net unrealized gains (losses) arising during the period
99
3,280
( 83
)
( 191
)
Credit losses charged to income
—
87
—
526
Call and repayment gains charged to investment income
—
( 150
)
( 2
)
( 216
)
Reclassification adjustment for net realized gains
( 576
)
( 1,427
)
( 577
)
( 1,154
)
Net change in unrealized (losses) gains
( 477
)
1,790
( 662
)
( 1,035
)
Deferred income taxes on above change
117
( 440
)
162
253
Total other comprehensive (loss) income, net of income taxes
( 360
)
1,350
( 500
)
( 782
)
Comprehensive income
3,470
10,286
10,175
8,701
Comprehensive loss attributable to noncontrolling interests
275
—
373
—
Comprehensive income after noncontrolling interests
$
3,745
$
10,286
$
10,548
$
8,701
See accompanying Notes to Consolidated Financial Statements (unaudited).
4
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statement of Equity
For the Three Months Ended June 30, 2021
(Unaudited)
(Dollar amounts in thousands, except per share amount)
Common Stock
Additional
Paid-In
Retained
Accumulated
Other
Comprehensive
Income,
Total
Stockholders’
Noncontrolling
Total
Shares
Amount
Capital
Income
Net of Tax
Equity
Interests
Equity
Balance at March 31, 2021
8,289,682
$
—
$
—
$
216,086
$
1,405
$
217,491
$
117
$
217,608
Net income (loss)
—
—
—
4,096
—
4,096
( 266
)
3,830
Net income attributable to redeemable
noncontrolling interest
—
—
—
( 2,179
)
—
( 2,179
)
—
( 2,179
)
Total other comprehensive loss, net of
income taxes
—
—
—
—
( 351
)
( 351
)
( 9
)
( 360
)
Issuance of restricted stock
3,000
—
—
—
—
—
—
—
Forfeiture of restricted stock
( 9,060
)
—
—
—
—
—
—
—
Cancellation of restricted stock
( 1,160
)
—
—
—
—
—
—
—
Repurchase and retirement of common
stock
( 16,822
)
—
( 1,288
)
—
—
( 1,288
)
—
( 1,288
)
Dilution from subsidiary stock-based
compensation
—
—
—
—
—
—
1,541
1,541
Common stock dividends ($ 0.40 per share)
—
—
—
( 3,659
)
—
( 3,659
)
—
( 3,659
)
Stock-based compensation
—
—
2,556
—
—
2,556
—
2,556
Additional paid-in capital shortfall
adjustment allocated to retained income
—
—
( 1,268
)
1,268
—
—
—
—
Balance at June 30, 2021
8,265,640
$
—
$
—
$
215,612
$
1,054
$
216,666
$
1,383
$
218,049
See accompanying Notes to Consolidated Financial Statements (unaudited).
5
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statement of Stockholders’ Equity
For the Three Months Ended June 30, 2020
(Unaudited)
(Dollar amounts in thousands, except per share amount)
Common Stock
Additional
Paid-In
Retained
Accumulated
Other
Comprehensive
Income,
Total
Stockholders’
Shares
Amount
Capital
Income
Net of Tax
Equity
Balance at March 31, 2020
7,735,204
$
—
$
—
$
179,210
$
46
$
179,256
Net income
—
—
—
8,936
—
8,936
Total other comprehensive income, net of
income taxes
—
—
—
—
1,350
1,350
Issuance of restricted stock
145,000
—
—
—
—
—
Forfeiture of restricted stock
( 5,220
)
—
—
—
—
—
Repurchase and retirement of common stock
( 29,102
)
—
( 1,309
)
—
—
( 1,309
)
Repurchase and retirement of common stock under
share repurchase plan
( 51,834
)
—
( 2,100
)
—
—
( 2,100
)
Common stock dividends ($ 0.40 per share)
—
—
—
( 3,067
)
—
( 3,067
)
Stock-based compensation
—
—
2,019
—
—
2,019
Additional paid-in capital shortfall allocated
to retained income
—
—
1,390
( 1,390
)
—
—
Balance at June 30, 2020
7,794,048
$
—
$
—
$
183,689
$
1,396
$
185,085
See accompanying Notes to Consolidated Financial Statements (unaudited).
6
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statement of Equity
For the Six Months Ended June 30, 2021
(Unaudited)
(Dollar amounts in thousands, except per share amount)
Common Stock
Additional
Paid-In
Retained
Accumulated
Other
Comprehensive
Income,
Total
Stockholders’
Noncontrolling
Total
Shares
Amount
Capital
Income
Net of Tax
Equity
Interests
Equity
Balance at December 31, 2020
7,785,617
$
—
$
—
$
199,592
$
1,544
$
201,136
$
—
$
201,136
Net income (loss)
—
—
—
11,038
—
11,038
( 363
)
10,675
Net income attributable to redeemable
noncontrolling interest
—
—
—
( 2,973
)
—
( 2,973
)
—
( 2,973
)
Cumulative effect of change in accounting
principle
—
—
—
( 3,018
)
—
( 3,018
)
—
( 3,018
)
Total other comprehensive loss, net of
income taxes
—
—
—
—
( 490
)
( 490
)
( 10
)
( 500
)
Issuance of restricted stock
551,086
—
—
—
—
—
—
—
Forfeiture of restricted stock
( 11,110
)
—
—
—
—
—
—
—
Cancellation of restricted stock
( 142,760
)
—
—
—
—
—
—
—
Repurchase and retirement of common stock
( 17,193
)
—
( 1,308
)
—
—
( 1,308
)
—
( 1,308
)
Issuance of common stock
100,000
—
5,410
—
—
5,410
—
5,410
Dilution from subsidiary stock-based
compensation
—
—
—
—
—
—
1,756
1,756
Issuance of warrants, net of issuance costs
(Note 18)
—
—
8,640
—
—
8,640
—
8,640
Common stock dividends ($ 0.80 per share)
—
—
—
( 6,452
)
—
( 6,452
)
—
( 6,452
)
Stock-based compensation
—
—
4,683
—
—
4,683
—
4,683
Additional paid-in capital shortfall
adjustment allocated to retained income
—
—
( 17,425
)
17,425
—
—
—
—
Balance at June 30, 2021
8,265,640
$
—
$
—
$
215,612
$
1,054
$
216,666
$
1,383
$
218,049
See accompanying Notes to Consolidated Financial Statements (unaudited).
7
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statement of Stockholders’ Equity
For the Six Months Ended June 30, 2020
(Unaudited)
(Dollar amounts in thousands, except per share amount)
Common Stock
Additional
Paid-In
Retained
Accumulated
Other
Comprehensive
Income,
Total
Stockholders’
Shares
Amount
Capital
Income
Net of Tax
Equity
Balance at December 31, 2019
7,764,564
$
—
$
—
$
183,365
$
2,178
$
185,543
Net income
—
—
—
9,483
—
9,483
Total other comprehensive loss, net of income taxes
—
—
—
—
( 782
)
( 782
)
Cumulative effect on adoption of credit loss standard
—
—
—
( 453
)
( 453
)
Exercise of common stock options
10,000
—
63
—
—
63
Issuance of restricted stock
190,000
—
—
—
—
—
Forfeiture of restricted stock
( 12,358
)
—
—
—
—
—
Repurchase and retirement of common stock
( 29,473
)
—
( 1,326
)
—
—
( 1,326
)
Repurchase and retirement of common stock under
share purchase plan
( 128,685
)
—
( 5,141
)
—
—
( 5,141
)
Common stock dividends ($ 0.80 per share)
—
—
—
( 6,162
)
—
( 6,162
)
Stock-based compensation
—
—
3,860
—
—
3,860
Additional paid-in capital shortfall allocated
to retained income
—
—
2,544
( 2,544
)
—
—
Balance at June 30, 2020
7,794,048
$
—
$
—
$
183,689
$
1,396
$
185,085
See accompanying Notes to Consolidated Financial Statements (unaudited).
8
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Unaudited)
(Amounts in thousands)
Six Months Ended
June 30,
2021
2020
Cash flows from operating activities:
Net income after noncontrolling interests
$
8,065
$
9,483
Net income attributable to noncontrolling interests
2,610
—
Net income
10,675
9,483
Adjustments to reconcile net income to net cash provided by operating
activities:
Stock-based compensation
6,497
3,860
Net amortization of premiums (accretion of discounts) on investments
in fixed-maturity securities
144
( 60
)
Depreciation and amortization
2,928
4,359
Deferred income tax (benefit) expense
( 3,732
)
1,527
Net realized investment (gains) losses
( 3,720
)
809
Net unrealized investment (gains) losses
( 1,220
)
1,921
Credit loss expense - investments
—
526
Credit loss expense - reinsurance recoverable
( 28
)
( 349
)
Loss from unconsolidated joint venture
50
28
Net (income) loss from limited partnership interests
( 2,359
)
2,747
Distributions received from limited partnership interests
1,792
578
Loss on repurchases of convertible senior notes
—
150
Foreign currency remeasurement loss
75
84
Other non-cash items
21
31
Changes in operating assets and liabilities:
Accrued interest and dividends receivable
258
703
Income taxes
7,106
( 2,110
)
Premiums receivable, net
( 739
)
( 7,670
)
Prepaid reinsurance premiums
35,614
( 9,167
)
Reinsurance recoverable
23,181
32,248
Deferred policy acquisition costs
( 569
)
( 7,527
)
Other assets
( 33,622
)
5,235
Losses and loss adjustment expenses
( 8,384
)
( 3,535
)
Unearned premiums
40,443
48,071
Advance premiums
9,855
13,619
Assumed reinsurance balances payable
—
3
Reinsurance payable on paid losses and loss adjustment expenses
7,398
—
Accrued expenses and other liabilities
3,983
14,424
Net cash provided by operating activities
95,647
109,988
(continued)
9
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows – (Continued)
(Unaudited)
(Amounts in thousands)
Six Months Ended
June 30,
2021
2020
Cash flows from investing activities:
Investments in limited partnership interests
( 700
)
( 1,470
)
Distributions received from limited partnership interests
2,653
314
Purchase of property and equipment
( 1,275
)
( 5,349
)
Purchase of real estate investments
( 331
)
( 2,522
)
Purchase of fixed-maturity securities
( 6,338
)
( 28,281
)
Purchase of equity securities
( 45,040
)
( 20,392
)
Purchase of short-term and other investments
( 1,058
)
—
Proceeds from sales of fixed-maturity securities
14,680
78,186
Proceeds from calls, repayments and maturities of fixed-maturity securities
16,677
52,594
Proceeds from sales of equity securities
56,511
12,455
Proceeds from sales, redemptions and maturities of short-term and other
investments
2,026
460
Net cash provided by investing activities
37,805
85,995
Cash flows from financing activities:
Cash dividends paid
( 6,605
)
( 6,315
)
Cash dividends received under share repurchase forward contract
153
153
Net (repayment) borrowing under revolving credit facility
( 23,750
)
14,000
Proceeds from exercise of common stock options
—
63
Proceeds from issuance of redeemable noncontrolling interest and warrants
100,000
—
Issuance costs - redeemable noncontrolling interest
( 6,262
)
—
Proceeds from issuance of long-term debt
—
10,000
Repayment of long-term debt
( 480
)
( 9,496
)
Repurchases of convertible senior notes
—
( 4,459
)
Repurchases of common stock
( 1,308
)
( 1,326
)
Repurchases of common stock under share repurchase plan
—
( 5,141
)
Purchase of noncontrolling interests
( 58
)
—
Debt issuance costs
( 152
)
( 165
)
Net cash provided by (used in) financing activities
61,538
( 2,686
)
Effect of exchange rate changes on cash
( 45
)
( 51
)
Net increase in cash, cash equivalents, and restricted cash
194,945
193,246
Cash, cash equivalents, and restricted cash at beginning of period
433,741
229,918
Cash, cash equivalents, and restricted cash at end of period
$
628,686
$
423,164
(continued)
10
HCI GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows – (Continued)
(Unaudited)
(Amounts in thousands)
Six Months Ended
June 30,
2021
2020
Supplemental disclosure of cash flow information:
Cash paid for income taxes
$
1,150
$
3,902
Cash paid for interest
$
3,492
$
3,737
Non-cash investing and financing activities:
Unrealized loss on investments in available-for-sale securities, net of tax
$
( 500
)
$
( 782
)
Receivable from sales of equity securities
$
3,455
$
232
Payable on purchases of equity securities
$
32
$
203
Warrants issued in Centerbridge transaction
$
9,217
$
—
Acquisition of intangibles:
Common stock issued
$
5,410
$
—
Contingent consideration payable
$
2,419
$
—
See accompanying Notes to Consolidated Financial Statements (unaudited).
11
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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 several 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 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. In February 2021, TTIG received a capital investment from a third party representing a minority interest as described in Note 18 -- “Redeemable Noncontrolling Interest.” 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 considered a new reporting segment known as TypTap Group. The Company’s reportable segments now include HCPCI insurance operations, TypTap Group, real estate operations, and corporate and other. Real estate operations are conducted by Greenleaf Capital, LLC, the Company’s real estate subsidiary, which is primarily engaged in the businesses of owning and leasing real estate and operating marina facilities.
Assumed Business
Effective December 31, 2020, United Property & Casualty Insurance Company, an insurance subsidiary of United Insurance Holdings Corporation (“United”), ceded a portion of its personal lines insurance business in the states of Connecticut, New Jersey, Massachusetts, and Rhode Island to HCPCI. Under the reinsurance agreement, HCPCI provides 69.5 % quota share reinsurance on all of United’s in-force, new and renewal policies in those states from December 31, 2020 through May 31, 2021. In exchange, HCPCI paid United an allowance of $ 4,400 towards already purchased catastrophe reinsurance and a provisional ceding commission of 25 % of premium. That percentage could increase up to 31.5 % depending on the direct loss ratio results from the reinsured business.
On January 18, 2021, the Company entered into a renewal rights agreement with United in connection with the assumed business. Under the agreement, the Company acquired all rights to renew and/or replace United’s homeowners insurance policies at the end of their respective policy periods in the states of Connecticut, Massachusetts, New Jersey and Rhode Island. The policy replacement date is June 1, 2021 or such other date as mutually agreed by both parties. The agreement also contains a non-compete clause that does not permit United to engage in marketing, selling, writing, renewing, or servicing any homeowners insurance contracts in these states until July 1, 2024. In return, United received 100,000 shares of HCI’s common stock and will receive a 6 % commission on any replacement premium in excess of $ 80,000 . The total commission will not exceed $ 3,100 .
The Company and United agreed to postpone the policy replacement date under the renewal rights agreement to a later date and the Company, through HCPCI and TypTap, entered into a new quota share reinsurance agreement in June 2021 to provide 100 % reinsurance on all of United’s in-force, new and renewal policies in those states from June 1, 2021 through May 31, 2022. Under the new agreement, each insurance subsidiary assumes 50 % of the business and pays United a ceding commission of 24 % of premium.
12
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Note 2 -- Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited consolidated financial statements for HCI Group, Inc. and its majority-owned and controlled subsidiaries (collectively, the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and the Securities and Exchange Commission (“SEC”) rules for interim financial reporting. Certain information and footnote disclosures normally included in consolidated financial statements prepared in accordance with U.S. GAAP have been omitted pursuant to such rules and regulations. However, in the opinion of management, the accompanying consolidated financial statements reflect all normal recurring adjustments necessary to present fairly the Company’s financial position as of June 30, 2021 and the results of operations and cash flows for the interim periods presented. The results of operations for the interim periods presented are not necessarily indicative of the results of operations to be expected for any subsequent interim period or for the fiscal year ending December 31, 2021. The accompanying unaudited consolidated financial statements and notes thereto should be read in conjunction with the audited consolidated financial statements for the year ended December 31, 2020 included in the Company’s Form 10-K, which was filed with the SEC on March 12, 2021.
In preparing the interim unaudited consolidated financial statements, management was required to make certain judgments, assumptions, and estimates that affect the reported amounts of assets, liabilities, revenues, expenses and related disclosures at the financial reporting date and throughout the periods being reported upon. Certain of the estimates result from judgments that can be subjective and complex and consequently actual results may differ from these estimates.
Material estimates that are particularly susceptible to significant change in the near term are related to the Company’s losses and loss adjustment expenses, which include amounts estimated for claims incurred but not yet reported. The Company uses various assumptions and actuarial data it believes to be reasonable under the circumstances to make these estimates. In addition, accounting policies specific to reinsurance with retrospective provisions, reinsurance recoverable, deferred income taxes, limited partnership investments, warrants, redeemable noncontrolling interest, intangible assets acquired from United, and stock-based compensation expense involve significant judgments and estimates material to the Company’s consolidated financial statements.
All significant intercompany balances and transactions have been eliminated.
Adoption of New Accounting Standards
Accounting Standards Update No. 2020-06. In August 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2020-06 (“ASU 2020-06”) Debt - Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging - Contracts in Entity’s Own Equity (Subtopic 815-40). ASU 2020-06 removes certain bifurcation models for convertible debt instruments and convertible preferred stock. Therefore, the embedded conversion features no longer are separated from the host contract for convertible instruments with conversion features that are not required to be accounted for as derivatives under Topic 815, Derivatives and Hedging, or that do not result in substantial premiums accounted for as paid-in-capital. The amendments also remove three settlement conditions that are required for equity contracts to qualify for the derivative scope exception and amend the derivative scope exception guidance for contracts in an entity’s own equity. In addition, the amendments expand disclosure requirements for convertible instruments and simplify areas of the guidance for diluted earnings-per-share calculations that are impacted by the amendments.
13
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
The Company elected to early adopt this update on January 1, 2021 using the modified retrospective method. The adoption of this update increased long-term debt by $ 3,999 and simultaneously decreased beginning retained income and deferred income tax liabilities by $ 3,018 and $ 981 , respectively. The if-converted method will be the only permissible method for computing the dilutive effect of a convertible debt instrument. Interest expense no longer includes amortization of debt discount.
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 sheet. The interest contains rights in dividends, voting, conversion, participation, liquidation preference and redemption. The redemption feature is not solely within the control of TTIG (See Note 18 -- “Redeemable Noncontrolling Interest”).
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 debit to 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 redemption is probable, 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 restricted stock 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.
Stock-Based Compensation
The Company accounts for stock-based compensation under the fair value recognition provisions of U.S. GAAP which requires the measurement and recognition of compensation for all stock-based awards made to employees and directors based on estimated fair values. In accordance with U.S. GAAP, the fair value of stock-based awards 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 condition. Restricted stock grants with market conditions are expensed over the derived service period. Expensing market-based awards may be expedited if the conditions are met sooner than anticipated. The Company’s outstanding stock-based awards include stock options and restricted stock awards with service and market conditions. Compensation expense related to all awards 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 statements of income.
14
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Reclassification
In response to the new reporting segment described in Note 1 -- “Nature of Operations,” the prior period segment information has been reclassified to conform with the current period presentation. TypTap and TypTap Management Company were removed from the segment previously referred to as Insurance Operations to form the new TypTap Group segment. The information technology companies which had previously been presented in the Corporate and Other segment were also added to the TypTap Group segment.
Note 3 -- Recent Accounting Pronouncements
Accounting Standards Update No. 2021-01. In January 2021, the FASB issued Accounting Standards Update No. 2021-01 (“ASU 2021-01”) Reference Rate Reform (Topic 848). This update refines the scope of ASC 848 and clarifies some of its guidance as part of the Board’s monitoring of global reference rate reform activities. ASU 2021-01 permits entities to apply certain optional expedients to modifications of interest rate indexes used for margining, discounting or contract price alignment of certain derivatives in connection with reference rate reform activities under way in global financial markets. It also extends optional expedients to account for a derivative contract modified as a continuation of the existing contract and to continue hedge accounting when certain critical terms of a hedging relationship change to modifications made as part of the discounting transition. ASU 2021-01 is effective immediately and does not have any material impact on the Company’s consolidated financial statements.
Accounting Standards Update No. 2021-04. In May 2021, the FASB issued Accounting Standards Update No. 2021-04 (“ASU 2021-04”) Earnings Per Share (Topic 260), Debt - Modifications and Extinguishments (Subtopic 470-50), Compensation - Stock Compensation (Topic 718), and Derivatives and Hedging - Contracts in Entity's Own Equity (Subtopic 815-40). This update clarifies and reduces diversity in an issuer’s accounting for modifications or exchanges of freestanding equity-classified written call options (for example, warrants) that remain equity classified after modification or exchange. The guidance clarifies whether an issuer should account for a modification or an exchange of a freestanding equity-classified written call option that remains equity classified after modification or exchange as (1) an adjustment to equity and, if so, the related earnings per share effects, if any, or (2) an expense and, if so, the manner and pattern of recognition. ASU 2021-04 is effective for the Company beginning with the first quarter of 2022 and will be applied prospectively. Early adoption is permitted. This guidance will not have a material impact on the Company’s consolidated financial statements.
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 statements of cash flows.
June 30,
December 31,
2021
2020
Cash and cash equivalents
$
626,286
$
431,341
Restricted cash
2,400
2,400
Total
$
628,686
$
433,741
Restricted cash primarily represents funds held by certain states in which the Company’s insurance subsidiaries conduct business to meet regulatory requirements.
15
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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 June 30, 2021 and December 31, 2020, 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 or
Amortized
Allowance
for
Gross
Unrealized
Gross
Unrealized
Estimated
Fair
Cost
Credit Loss
Gain
Loss
Value
As of June 30, 2021
U.S. Treasury and U.S. government agencies
$
13,866
$
—
$
133
$
( 17
)
$
13,982
Corporate bonds
26,187
—
979
( 27
)
27,139
States, municipalities, and political subdivisions
1,756
—
69
—
1,825
Exchange-traded debt
3,106
—
244
—
3,350
Redeemable preferred stock
116
—
2
—
118
Total
$
45,031
$
—
$
1,427
$
( 44
)
$
46,414
As of December 31, 2020
U.S. Treasury and U.S. government agencies
$
13,759
$
—
$
210
$
( 1
)
$
13,968
Corporate bonds
49,957
( 579
)
1,570
( 17
)
50,931
States, municipalities, and political subdivisions
3,023
—
60
( 2
)
3,081
Exchange-traded debt
3,491
( 9
)
230
( 5
)
3,707
Redeemable preferred stock
35
—
—
—
35
Total
$
70,265
$
( 588
)
$
2,070
$
( 25
)
$
71,722
Expected maturities will 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 as of June 30, 2021 and December 31, 2020 are as follows:
June 30, 2021
December 31, 2020
Cost or
Estimated
Cost or
Estimated
Amortized Cost
Fair Value
Amortized Cost
Fair Value
Available-for-sale
Due in one year or less
$
10,160
$
10,235
$
21,122
$
21,258
Due after one year through five years
27,250
28,064
43,561
44,339
Due after five years through ten years
5,121
5,381
2,731
3,060
Due after ten years
2,500
2,734
2,851
3,065
$
45,031
$
46,414
$
70,265
$
71,722
16
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Sales of Available-for-Sale Fixed-Maturity Securities
Proceeds received, and the gross realized gains and losses from sales of available-for-sale securities, for the three and six months ended June 30, 2021 and 2020 were as follows:
Gross
Realized
Gross
Realized
Proceeds
Gains
Losses
Three months ended June 30, 2021
$
14,644
$
576
$
—
Three months ended June 30, 2020
$
74,137
$
1,653
$
( 226
)
Six months ended June 30, 2021
$
14,680
$
577
$
—
Six months ended June 30, 2020
$
78,186
$
1,730
$
( 576
)
Gross Unrealized Losses for Available-for-Sale Fixed-Maturity Securities
Securities with gross unrealized loss positions at June 30, 2021 and December 31, 2020, 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
Gross
Estimated
Gross
Estimated
Gross
Estimated
Unrealized
Fair
Unrealized
Fair
Unrealized
Fair
As of June 30, 2021
Loss
Value
Loss
Value
Loss
Value
U.S. Treasury and U.S. government agencies
$
( 17
)
$
3,055
$
—
$
—
$
( 17
)
$
3,055
Corporate bonds
( 27
)
2,520
—
—
( 27
)
2,520
Exchange-traded debt
—
39
—
—
—
39
Total available-for-sale securities
$
( 44
)
$
5,614
$
—
$
—
$
( 44
)
$
5,614
Less Than Twelve Months
Twelve Months or Longer
Total
Gross
Estimated
Gross
Estimated
Gross
Estimated
Unrealized
Fair
Unrealized
Fair
Unrealized
Fair
As of December 31, 2020
Loss
Value
Loss
Value
Loss
Value
U.S. Treasury and U.S. government agencies
$
( 1
)
$
1,337
$
—
$
—
$
( 1
)
$
1,337
Corporate bonds
( 17
)
3,085
—
—
( 17
)
3,085
States, municipalities, and political
subdivisions
( 2
)
1,268
—
—
( 2
)
1,268
Exchange-traded debt
( 5
)
336
—
—
( 5
)
336
Total available-for-sale securities
$
( 25
)
$
6,026
$
—
$
—
$
( 25
)
$
6,026
At June 30, 2021 and December 31, 2020, there were 21 and 12 securities, respectively, in an unrealized loss position.
17
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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 securities for the three and six months ended June 30, 2021 and 2020:
2021
2020
Balance at January 1
$
588
$
—
Credit loss expense
—
439
Reductions for securities sold
( 9
)
—
Balance at March 31
$
579
$
439
Credit loss expense
—
87
Reductions for securities exchanged
( 579
)
—
Balance at June 30
$
—
$
526
b) Equity Securities
The Company holds investments in equity securities measured at fair values which are readily determinable. At June 30, 2021 and December 31, 2020, the cost, gross unrealized gains and losses, and estimated fair value of the Company’s equity securities were as follows:
Gross
Unrealized
Gross
Unrealized
Estimated
Fair
Cost
Gain
Loss
Value
June 30, 2021
$
39,603
$
5,520
$
( 199
)
$
44,924
December 31, 2020
$
47,029
$
4,649
$
( 548
)
$
51,130
18
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
The table below presents the portion of unrealized gains and losses in the Company’s consolidated statements of income for the periods related to equity securities still held.
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Net gains (losses) recognized
$
3,069
$
2,892
$
3,536
$
( 3,884
)
Exclude: Net realized gains (losses) recognized for
securities sold
1,580
8
2,316
( 1,963
)
Net unrealized gains (losses) recognized
$
1,489
$
2,884
$
1,220
$
( 1,921
)
Sales of Equity Securities
Proceeds received, and the gross realized gains and losses from sales of equity securities, for the three and six months ended June 30, 2021 and 2020 were as follows:
Gross
Realized
Gross
Realized
Proceeds
Gains
Losses
Three months ended June 30, 2021
$
22,133
$
1,983
$
( 403
)
Three months ended June 30, 2020
$
3,448
$
184
$
( 176
)
Six months ended June 30, 2021
$
56,511
$
3,125
$
( 809
)
Six months ended June 30, 2020
$
12,455
$
969
$
( 2,932
)
19
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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:
June 30, 2021
December 31, 2020
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)
$
6,408
$
2,085
15.37
$
8,131
$
2,085
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)
4,569
—
1.76
5,512
—
1.76
High returns and long-term capital appreciation
through investments in the power, utility and
energy industries, and in the infrastructure
sector. (b)(f)(g)
6,657
1,401
0.18
6,513
1,401
0.18
Value-oriented investments in less liquid and
mispriced senior and junior debts of private
equity-backed companies. (b)(h)(i)
4,389
—
0.47
4,262
—
0.47
Value-oriented investments in mature real
estate private equity funds and portfolio
globally. (b)(j)
4,282
5,816
2.24
3,273
6,818
2.24
Total
$
26,305
$
9,302
$
27,691
$
10,304
(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)
Expected to have a ten-year term. Although the capital commitment period has expired, there are still follow-on investments and pending commitments that require additional fundings.
(d)
Expected to have a three-year term from June 30, 2018. Although the capital commitment period has ended, the general partner could still request an additional funding of approximately $ 843 under certain circumstances.
(e)
At the fund manager’s discretion, the term of the fund may be extended for up to two additional one-year periods.
(f)
Expected to have a ten-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 to three additional one-year periods.
(h)
Expected to have a six-year term from the commencement date, which can be extended for up to two additional one-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)
Expected to have an eight-year term from November 27, 2019.
20
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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.
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Operating results:
Total income
$
384,629
$
( 1,230,124
)
$
373,681
$
( 1,681,016
)
Total expenses
( 25,208
)
( 25,708
)
( 80,720
)
( 80,520
)
Net income (loss)
$
359,421
$
( 1,255,832
)
$
292,961
$
( 1,761,536
)
June 30,
December 31,
2021
2020
Balance sheet:
Total assets
$
5,733,215
$
5,529,199
Total liabilities
$
546,867
$
612,048
For the three and six months ended June 30, 2021, the Company recognized net investment income of $ 1,572 and $ 2,359 , respectively. During the three and six months ended June 30, 2021, the Company received total cash distributions of $ 2,421 and $ 4,445 , respectively, including returns on investment of $ 1,314 and $ 1,792 , respectively.
For the three and six months ended June 30, 2020, the Company recognized net investment income of $ 188 and net investment loss of $ 2,747 , respectively. During the three and six months ended June 30, 2020, the Company received total cash distributions of $ 196 and $ 892 , respectively, including returns on investment of $ 196 and $ 578 , respectively. At June 30, 2021 and December 31, 2020, the Company’s net cumulative contributed capital to the partnerships at each respective balance sheet date totaled $ 27,319 and $ 29,272 , respectively, and the Company’s maximum exposure to loss aggregated $ 26,305 and $ 27,691 , respectively.
d) Investment in Unconsolidated Joint Venture
Melbourne FMA, LLC, a wholly owned subsidiary, currently has an equity investment in FMKT Mel JV, a Florida limited liability company treated as a joint venture under U.S. GAAP. At June 30, 2021 and December 31, 2020, the Company’s maximum exposure to loss relating to the variable interest entity was $ 655 and $ 705 , respectively, representing the carrying value of the investment. There were no cash distributions during the six months ended June 30, 2021 and 2020. At June 30, 2021 and December 31, 2020, there was no undistributed income from this equity method investment. The following tables provide FMJV’s summarized unaudited financial results and the unaudited financial positions:
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Operating results:
Total revenues
$
—
$
—
$
—
$
—
Total expenses
( 28
)
( 13
)
( 56
)
( 32
)
Net loss
$
( 28
)
$
( 13
)
$
( 56
)
$
( 32
)
The Company’s share of net loss*
$
( 25
)
$
( 12
)
$
( 50
)
$
( 28
)
*
Included in net investment income in the Company’s consolidated statements of income.
21
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
June 30,
December 31,
2021
2020
Balance sheet:
Property and equipment, net
$
686
$
705
Cash
42
70
Other
17
13
Total assets
$
745
$
788
Other liabilities
$
17
$
5
Members’ capital
728
783
Total liabilities and members’ capital
$
745
$
788
Investment in unconsolidated joint venture, at equity**
$
655
$
705
* *
Includes the 90 % share of FMKT Mel JV’s operating results.
e) Real Estate Investments
Real estate investments consist of the following as of June 30, 2021 and December 31, 2020:
June 30,
December 31,
2021
2020
Land
$
39,069
$
39,069
Land improvements
11,917
11,917
Buildings
29,097
29,115
Tenant and leasehold improvements
1,413
1,487
Other
1,286
1,465
Total, at cost
82,782
83,053
Less: accumulated depreciation and amortization
( 8,970
)
( 8,581
)
Real estate investments
$
73,812
$
74,472
For the six months ended June 30, 2021, the Company incurred a $ 21 loss on disposal of assets related to a closure of a restaurant. Depreciation and amortization expense related to real estate investments was $ 479 and $ 432 for the three months ended June 30, 2021 and 2020, respectively, and $ 970 and $ 887 for the six months ended June 30, 2021 and 2020, respectively.
22
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
g ) Net Investment Income (Loss)
Net investment income (loss), by source, is summarized as follows:
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Available-for-sale fixed-maturity securities
$
384
$
1,243
$
825
$
2,758
Equity securities
340
299
691
634
Investment expense
( 129
)
( 124
)
( 254
)
( 242
)
Limited partnership investments
1,572
188
2,359
( 2,747
)
Real estate investments
344
( 346
)
3,341
( 265
)
Loss from unconsolidated joint venture
( 25
)
( 12
)
( 50
)
( 28
)
Cash and cash equivalents
149
362
317
1,301
Short-term investments
—
( 6
)
—
1
Net investment income
$
2,635
$
1,604
$
7,229
$
1,412
For the six months ended June 30, 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.
h) Other Investments
From time to time, the Company may invest in financial assets other than stocks, mutual funds and bonds. For the three and six months ended June 30, 2021, net realized gains related to other investments were $ 452 and $ 827 , respectively. There were no net realized gains or losses related to other investments for the three and six months ended June 30, 2020.
Note 6 -- Comprehensive Income (Loss)
Comprehensive income (loss) includes net income 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 in the allowance for 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:
Three Months Ended
Three Months Ended
June 30, 2021
June 30, 2020
Before
Income Tax
Net of
Before
Income Tax
Net of
Tax
Effect
Tax
Tax
Effect
Tax
Net unrealized gains
$
99
$
25
$
74
$
3,280
$
805
$
2,475
Credit losses on investments
—
—
—
87
21
66
Call and repayment gains charged to
investment income
—
( 1
)
1
( 150
)
( 37
)
( 113
)
Reclassification adjustment for realized
gains
( 576
)
( 141
)
( 435
)
( 1,427
)
( 349
)
( 1,078
)
Total other comprehensive (losses) gains
$
( 477
)
$
( 117
)
$
( 360
)
$
1,790
$
440
$
1,350
23
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Six Months Ended
Six Months Ended
June 30, 2021
June 30, 2020
Before
Income Tax
Net of
Before
Income Tax
Net of
Tax
Effect
Tax
Tax
Effect
Tax
Net unrealized losses
$
( 83
)
$
( 20
)
$
( 63
)
$
( 191
)
$
( 46
)
$
( 145
)
Credit losses on investments
—
—
—
526
129
397
Call and repayment gains charged to
investment income
( 2
)
( 1
)
( 1
)
( 216
)
( 53
)
( 163
)
Reclassification adjustment for realized
gains
( 577
)
( 141
)
( 436
)
( 1,154
)
( 283
)
( 871
)
Total other comprehensive losses
$
( 662
)
$
( 162
)
$
( 500
)
$
( 1,035
)
$
( 253
)
$
( 782
)
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.
24
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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.
Revolving Credit Facility
The Company’s revolving credit facility is a variable-rate loan. The interest rate is periodically adjusted based on the London Interbank Offered Rate plus a spread. As a result, its carrying value approximates fair value.
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
4.25 % Convertible senior notes
2037
Quoted price
3.90 % Promissory note
2032
Discounted cash flow method/Level 3 inputs
3.75 % Callable promissory note
2036
Discounted cash flow method/Level 3 inputs
4.55 % Promissory note
2036
Discounted cash flow method/Level 3 inputs
Assets Measured at Estimated Fair Value on a Recurring Basis
The following table presents information about the Company’s financial assets measured at estimated fair value on a recurring basis. The table indicates the fair value hierarchy of the valuation techniques utilized by the Company to determine such fair value as of June 30, 2021 and December 31, 2020:
Fair Value Measurements Using
(Level 1)
(Level 2)
(Level 3)
Total
As of June 30, 2021
Financial Assets:
Cash and cash equivalents
$
626,286
$
—
$
—
$
626,286
Restricted cash
$
2,400
$
—
$
—
$
2,400
Fixed-maturity securities:
U.S. Treasury and U.S. government agencies
$
11,276
$
2,706
$
—
$
13,982
Corporate bonds
27,139
—
—
27,139
State, municipalities, and political subdivisions
—
1,825
—
1,825
Exchange-traded debt
3,350
—
—
3,350
Redeemable preferred stock
118
—
—
118
Total available-for-sale securities
$
41,883
$
4,531
$
—
$
46,414
Equity securities
$
44,924
$
—
$
—
$
44,924
25
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Fair Value Measurements Using
(Level 1)
(Level 2)
(Level 3)
Total
As of December 31, 2020
Financial Assets:
Cash and cash equivalents
$
431,341
$
—
$
—
$
431,341
Restricted cash
$
2,400
$
—
$
—
$
2,400
Fixed-maturity securities:
U.S. Treasury and U.S. government agencies
$
11,236
$
2,732
$
—
$
13,968
Corporate bonds
50,931
—
—
50,931
State, municipalities, and political subdivisions
—
3,081
—
3,081
Exchange-traded debt
3,707
—
—
3,707
Redeemable preferred stock
35
—
—
35
Total available-for-sale securities
$
65,909
$
5,813
$
—
$
71,722
Equity securities
$
51,130
$
—
$
—
$
51,130
Assets and Liabilities Carried at Other Than Estimated Fair Value
The following tables present fair value information for assets and liabilities that are carried on the consolidated balance sheets at amounts other than fair value as of June 30, 2021 and December 31, 2020:
Carrying
Fair Value Measurements Using
Estimated
Value
(Level 1)
(Level 2)
(Level 3)
Fair Value
As of June 30, 2021
Financial Liabilities:
Long-term debt:
4.25 % Convertible senior notes
$
138,484
$
—
$
229,141
$
—
$
229,141
3.90 % Promissory note
9,454
—
—
10,700
10,700
3.75 % Callable promissory note
7,329
—
—
8,099
8,099
4.55 % Promissory note
5,268
—
—
6,255
6,255
Total long-term debt
$
160,535
$
—
$
229,141
$
25,054
$
254,195
Carrying
Fair Value Measurements Using
Estimated
Value
(Level 1)
(Level 2)
(Level 3)
Fair Value
As of December 31, 2020
Financial Liabilities:
Revolving credit facility
$
23,750
$
—
$
23,750
$
—
$
23,750
Long-term debt:
4.25 % Convertible senior notes
$
133,964
$
—
$
147,236
$
—
$
147,236
3.90 % Promissory note
9,617
—
—
10,044
10,044
3.75 % Callable promissory note
7,502
—
—
7,747
7,747
4.55 % Promissory note
5,385
—
—
5,809
5,809
Total long-term debt
$
156,468
$
—
$
147,236
$
23,600
$
170,836
26
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Note 8 -- Intangible Assets, Net
The Company’s intangible assets, net consist of the following:
June 30,
December 31,
2021
2020
Anchor tenant relationships*
$
1,761
$
1,761
In-place leases
4,215
4,215
Policy renewal rights - United
7,634
—
Non-compete agreement - United
195
—
Total, at cost
13,805
5,976
Less: accumulated amortization
( 2,872
)
( 2,408
)
Intangible assets, net
$
10,933
$
3,568
The remaining weighted-average amortization periods for the intangible assets at June 30, 2021 are summarized in the table below:
Anchor tenant relationships (a)
12.8 years
In-place leases
10.0 years
Policy renewal rights - United
(c)
(a)
An anchor tenant is a tenant that attracted more customers than other tenants.
(b)
The entire amount was fully amortized in June 2021 due to its immateriality.
(c)
Will be amortized over four years after the policy replacement date.
The Company recorded intangible assets of $ 7,829 representing the renewal rights and non-compete agreement described in Note 1 -- “Nature of Operations” in exchange for 100,000 shares of HCI’s common stock and contingent consideration which is a 6 % commission on any replacement premium in excess of $ 80,000 . The contingent consideration was estimated at $ 2,419 which was included in other liabilities on the consolidated balance sheet. Due to the postponement of the renewal and/or replacement of United’s policies as described in Note 1 -- "Nature of Operations,” amortization of the policy renewal rights intangible asset has yet to begin.
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 purchase of the renewal rights and non-compete intangible assets as an asset acquisition. Total consideration paid consisted of $ 5,410 worth of HCI’s common stock plus a contingent liability of $ 2,419 .
27
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Note 9 -- Other Assets
The following table summarizes the Company’s other assets:
June 30,
December 31,
2021
2020
Funds held in a trust account*
$
43,395
$
—
Benefits receivable related to retrospective reinsurance
contracts
455
10,920
Prepaid expenses
2,714
2,365
Deposits
499
445
Lease acquisition costs, net
475
453
Other
8,047
8,428
Total other assets
$
55,585
$
22,611
* Represents a balance of unearned written premium, net of provisional commission and catastrophe cost allowance under the 69.5 % reinsurance contract between HCPCI and United.
Note 10 -- Revolving Credit Facility
In March 2021, the Company repaid the entire credit facility balance of $ 23,750 . For the three months ended June 30, 2021 and 2020, interest expense was $ 25 and $ 162 , respectively, including $ 24 and $ 40 of amortization of issuance costs, respectively. For the six months ended June 30, 2021 and 2020, interest expense was $ 129 and $ 315 , respectively, including $ 49 and $ 79 of amortization of issuance costs, respectively. At June 30, 2021, the Company was in compliance with all required covenants with no borrowings outstanding. The borrowing capacity of the facility is now $ 65,000 .
Note 11 -- Long-Term Debt
The following table summarizes the Company’s long-term debt:
June 30,
December 31,
2021
2020
4.25 % Convertible senior notes, due March 1, 2037
$
139,200
$
139,200
3.90 % Promissory note, due through April 1, 2032
9,606
9,777
3.75 % Callable promissory note, due through
September 1, 2036
7,428
7,607
4.55 % Promissory note, due through August 1, 2036
5,349
5,470
Finance lease liabilities, due through August 15, 2023
34
43
Total principal amount
161,617
162,097
Less: unamortized discount and issuance costs*
( 1,048
)
( 5,586
)
Total long-term debt
$
160,569
$
156,511
* Effective January 1, 2021, the balance includes only unamortized issuance costs. See Adoption of New Accounting Standards in Note 2 -- “Summary of Significant Accounting Policies.”
28
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
The following table summarizes future maturities of long-term debt as of June 30, 2021, which takes into consideration the assumption that the 4.25 % Convertible Senior Notes are repurchased at the earliest call date.
Due in 12 months following June 30,
2021
$
140,189
2022
1,024
2023
1,056
2024
1,095
2025
1,140
Thereafter
17,113
Total
$
161,617
Information with respect to interest expense related to long-term debt is as follows:
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Interest Expense:
Contractual interest
$
1,704
$
1,832
$
3,411
$
3,638
Non-cash expense (a)
271
1,068
539
2,120
Capitalized interest (b)
—
( 42
)
—
( 83
)
$
1,975
$
2,858
$
3,950
$
5,675
(a)
Includes amortization of debt discount and issuance costs. Amortization of debt discount discontinued effective January 1, 2021. See Adoption of New Accounting Standards in Note 2 -- “Summary of Significant Accounting Policies” for additional information.
(b)
Interest was capitalized for a construction project.
Convertible Senior Notes
4.25% Convertible Notes . The Company’s recent cash dividends on common stock have exceeded $ 0.35 per share, resulting in adjustments to the conversion rate of the 4.25% Convertible Notes. Accordingly, as of June 30, 2021, the conversion rate of the Company’s 4.25 % Convertible Notes was 16.4594 shares of common stock for each $1 in principal amount, which was the equivalent of approximately $ 60.76 per share.
During the second quarter of 2021, the Company’s common shares traded above 130 % of the conversion price for at least 20 trading days during the final 30 trading days of the quarter. As a result, the 4.25 % Convertible Notes are convertible by all holders beginning July 1 through September 30, 2021 in accordance with the terms specified in the indenture.
As of June 30, 2021, the remaining amortization period of the debt issuance costs for the 4.25% Convertible Notes was expected to be 8 months.
Note 12 -- Reinsurance
The Company cedes a portion of its homeowners’ insurance exposure to other entities under catastrophe excess of loss reinsurance contracts and 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. The reinsurance premiums under one flood catastrophe excess of loss reinsurance contract are generally determined on a quarterly basis based on the premiums associated with the applicable flood total insured value in force on the last day of the preceding quarter.
29
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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 1 st 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:
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Premiums Written:
Direct
$
143,224
$
171,906
$
253,355
$
248,478
Assumed
41,754
( 25
)
57,471
( 79
)
Gross written
184,978
171,881
310,826
248,399
Ceded
( 46,436
)
( 34,354
)
( 89,535
)
( 65,073
)
Net premiums written
$
138,542
$
137,527
$
221,291
$
183,326
Premiums Earned:
Direct
$
115,733
$
106,852
$
226,025
$
197,619
Assumed
23,707
951
44,357
2,549
Gross earned
139,440
107,803
270,382
200,168
Ceded
( 46,436
)
( 34,354
)
( 89,535
)
( 65,073
)
Net premiums earned
$
93,004
$
73,449
$
180,847
$
135,095
During the three and six months ended June 30, 2021, the Company recognized ceded losses of $ 487 and $ 594 , respectively, as a reduction in losses and loss adjustment expenses. During the three and six months ended June 30, 2020, the Company recognized ceded losses of $ 11 and $ 349 , respectively, as a reduction in losses and loss adjustment expenses. At June 30, 2021 and December 31, 2020, there were 54 and 38 reinsurers, respectively, participating in the Company’s reinsurance program. Total net amounts recoverable and receivable from reinsurers at June 30, 2021 and December 31, 2020 were $ 61,993 and $ 85,146 , respectively. Approximately 66.8 % of the gross reinsurance recoverable balance at June 30, 2021 was receivable from three reinsurers, including the Florida Hurricane Catastrophe Fund, a state trust fund. Based on all available information considered in the rating-based method, the Company recognized decreases in credit loss expense of $ 16 and $ 28 for the three and six months ended June 30, 2021, respectively. For the three and six months ended June 30, 2020, the Company derecognized credit loss expenses of $ 325 and $ 349 , respectively. Allowances for credit losses related to the reinsurance recoverable balance were $ 57 and $ 85 at June 30, 2021 and December 31, 2020, respectively.
The Company has reinsurance contracts that include retrospective provisions that adjust premiums in the event losses are minimal or zero. For the three and six months ended June 30, 2021, the Company recognized reductions in premiums ceded of $ 3,575 and $ 8,255 , respectively, related to these adjustments in the consolidated statements of income. For the three and six months ended June 30, 2020, the Company recognized reductions in premiums ceded of $ 3,240 and $ 5,760 , respectively.
30
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Amounts receivable pursuant to retrospective provisions are reflected in other assets. At June 30, 2021 and December 31, 2020, other assets included $ 455 and $ 10,920 , respectively. In June 2021, the Company received $ 18,720 of premium refund under the retrospective reinsurance contract that ended May 31, 2021. Management believes the credit risk associated with the collectability of accrued benefits is minimal as the amount receivable is concentrated with one reinsurer and the Company monitors the creditworthiness of this reinsurer based on available information about the reinsurer’s financial condition.
Effective January 2021, the Company began providing quota share reinsurance on all in-force, new and renewal policies issued by United. The policies were issued in the states of Connecticut, New Jersey, Massachusetts and Rhode Island. For the three and six months ended June 30, 2021, assumed premiums written related to United were $ 41,754 and $ 57,471 , respectively. At June 30, 2021, the Company had a net balance of $ 24,712 due from United, consisting of premiums receivable of $ 41,754 offset by ceding commission payable of $ 9,764 and payable on paid losses and loss adjustment expenses of $ 7,278 .
Note 13 -- Losses and Loss Adjustment Expenses
The liability for losses and loss adjustment expenses (“LAE”) is determined on an individual case basis for all claims reported. The liability also includes amounts for unallocated expenses, anticipated future claim development and losses incurred but not reported.
The Company primarily writes insurance in the states which could be exposed to hurricanes or other natural catastrophes. The occurrence of a major catastrophe could have a significant effect on the Company’s quarterly results and cause a temporary disruption of the normal operations of the Company. However, the Company is unable to predict the frequency or severity of any such events that may occur in the near term or thereafter.
Activity in the liability for losses and LAE is summarized as follows:
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Net balance, beginning of period*
$
144,630
$
105,876
$
141,065
$
98,174
Incurred, net of reinsurance, related to:
Current period
51,310
40,493
93,230
66,296
Prior period
4,607
( 650
)
8,438
1,625
Total incurred, net of reinsurance
55,917
39,843
101,668
67,921
Paid, net of reinsurance, related to:
Current period
( 20,006
)
( 11,329
)
( 27,602
)
( 15,813
)
Prior period
( 25,640
)
( 11,261
)
( 60,230
)
( 27,153
)
Total paid, net of reinsurance
( 45,646
)
( 22,590
)
( 87,832
)
( 42,966
)
Net balance, end of period
154,901
123,129
154,901
123,129
Add: reinsurance recoverable before allowance for
credit losses
48,884
88,033
48,884
88,033
Gross balance, end of period
$
203,785
$
211,162
$
203,785
$
211,162
* Net balance represents beginning-of-period liability for unpaid losses and LAE less beginning-of-period reinsurance recoverable for unpaid losses and LAE.
31
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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 estimates are adjusted. During the three and six months ended June 30, 2021, the Company recognized losses related to prior periods of $ 4,607 and $ 8,438 , respectively, primarily to increase the reserve for the 2020 loss year resulting from increased litigation. Losses and LAE for the six months ended June 30, 2021 included estimated losses, net of reinsurance, of approximately $ 23,500 related to policies assumed from United, approximately $ 2,600 of which pertained to TypTap.
Note 14 -- Segment Information
The Company identifies its operating divisions or segments based on managerial emphasis, organizational structure and revenue source. In the first quarter of 2021, the Company reorganized its operations to focus on specific business segments, resulting in the creation of 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 considered a new reporting segment known as TypTap Group. The Company now has four reportable segments: HCPCI insurance operations, TypTap Group, 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, 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 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 three months ended June 30, 2021 and 2020, revenues from the HCPCI insurance operations segment before intracompany elimination represented 77.6 % and 86.6 %, respectively, and revenues from the TypTap Group segment represented 20.3 % and 11.1 %, respectively, of total revenues of all operating segments. For the six months ended June 30, 2021 and 2020, revenues from the HCPCI insurance operations segment before intracompany elimination represented 77.8 % and 83.8 %, respectively, and revenues from the TypTap Group segment represented 18.9 % and 12.8 %, respectively, of total revenues of all operating segments. At June 30, 2021 and December 31, 2020, HCPCI insurance operations’ total assets represented 61.4 % and 68.9 %, respectively, and TypTap Group’s total assets represented 25.4 % and 16.7 %, respectively, of the combined assets of all operating segments.
32
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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.
HCPCI
Insurance
TypTap
Real
Corporate/
Reclassification/
For Three Months Ended June 30, 2021
Operations
Group
Estate(a)
Others(b)
Elimination
Consolidated
Revenue:
Gross premiums earned (c)
$
102,850
$
39,000
$
—
$
—
$
( 2,410
)
$
139,440
Premiums ceded
( 36,101
)
( 12,585
)
—
—
2,250
( 46,436
)
Net premiums earned
66,749
26,415
—
—
( 160
)
93,004
Net income from investment portfolio
3,550
495
—
2,392
294
6,731
Policy fee income
701
291
—
—
—
992
Other
812
475
2,379
267
( 3,156
)
777
Total revenue
71,812
27,676
2,379
2,659
( 3,022
)
101,504
Expenses:
Losses and loss adjustment expenses
39,641
16,440
—
—
( 164
)
55,917
Amortization of deferred policy acquisition costs
20,540
5,553
—
—
—
26,093
Other policy acquisition expenses
( 5,070
)
2,021
—
—
125
( 2,924
)
Interest expense
—
—
259
1,766
( 25
)
2,000
Depreciation and amortization
18
312
574
364
( 605
)
663
Personnel and other operating expenses
5,602
7,833
1,317
2,259
( 2,353
)
14,658
Total expenses
60,731
32,159
2,150
4,389
( 3,022
)
96,407
Income (loss) before income taxes
$
11,081
$
( 4,483
)
$
229
$
( 1,730
)
$
—
$
5,097
Total revenue from non-affiliates (d)
$
70,914
$
27,813
$
2,041
$
2,715
Gross premiums written
$
124,222
$
60,725
(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 consist of $ 100,440 from HCPCI and $ 2,410 from a reinsurance company.
( d )
Represents amounts before reclassification of certain revenue and expenses to conform with an insurance company’s presentation.
33
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
HCPCI
Insurance
TypTap
Real
Corporate/
Reclassification/
For Three Months Ended June 30, 2020
Operations
Group
Estate(a)
Others(b)
Elimination
Consolidated
Revenue:
Gross premiums earned (c)
$
90,220
$
18,380
$
—
$
—
$
( 797
)
$
107,803
Premiums ceded
( 30,037
)
( 5,114
)
—
—
797
( 34,354
)
Net premiums earned
60,183
13,266
—
—
—
73,449
Net income (loss) from investment portfolio
5,462
490
2
460
( 578
)
5,836
Policy fee income
653
194
—
—
—
847
Other
441
19
2,419
50
( 2,344
)
585
Total revenue
66,739
13,969
2,421
510
( 2,922
)
80,717
Expenses:
Losses and loss adjustment expenses
31,445
8,398
—
—
—
39,843
Amortization of deferred policy acquisition costs
9,014
3,497
—
—
—
12,511
Other policy acquisition expenses
922
( 414
)
—
—
( 28
)
480
Interest expense
—
1
498
2,742
( 221
)
3,020
Depreciation and amortization
19
275
639
143
( 596
)
480
Loss on repurchases of convertible senior notes
—
—
—
150
—
150
Personnel and other operating expenses
5,250
4,252
1,406
3,579
( 2,077
)
12,410
Total expenses
46,650
16,009
2,543
6,614
( 2,922
)
68,894
Income (loss) before income taxes
$
20,089
$
( 2,040
)
$
( 122
)
$
( 6,104
)
$
—
$
11,823
Total revenue from non-affiliates (d)
$
66,480
$
14,088
$
1,954
$
436
Gross premiums written
$
154,918
$
16,964
(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 consist of $ 89,423 from HCPCI and $ 797 from a reinsurance company.
( d )
Represents amounts before reclassification of certain revenue and expenses to conform with an insurance company’s presentation.
34
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
HCPCI
Insurance
TypTap
Real
Corporate/
Reclassification/
For Six Months Ended June 30, 2021
Operations
Group
Estate(a)
Others(b)
Elimination
Consolidated
Revenue:
Gross premiums earned (c)
$
207,371
$
67,811
$
—
$
—
$
( 4,800
)
$
270,382
Premiums ceded
( 72,081
)
( 22,094
)
—
—
4,640
( 89,535
)
Net premiums earned
135,290
45,717
—
—
( 160
)
180,847
Net income from investment portfolio
4,430
831
—
3,887
3,021
12,169
Policy fee income
1,413
549
—
—
—
1,962
Other
1,333
650
7,513
827
( 8,923
)
1,400
Total revenue
142,466
47,747
7,513
4,714
( 6,062
)
196,378
Expenses:
Losses and loss adjustment expenses
73,080
28,752
—
—
( 164
)
101,668
Amortization of deferred policy acquisition costs
33,287
10,190
—
—
—
43,477
Other policy acquisition expenses
( 246
)
3,062
—
—
( 59
)
2,757
Interest expense
—
90
741
3,518
( 270
)
4,079
Depreciation and amortization
38
600
1,161
540
( 1,238
)
1,101
Personnel and other operating expenses
11,421
13,322
2,518
5,167
( 4,331
)
28,097
Total expenses
117,580
56,016
4,420
9,225
( 6,062
)
181,179
Income (loss) before income taxes
$
24,886
$
( 8,269
)
$
3,093
$
( 4,511
)
$
—
$
15,199
Total revenue from non-affiliates (d)
$
141,114
$
48,192
$
6,836
$
4,239
Gross premiums written
$
205,210
$
105,615
(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 consist of $ 202,571 from HCPCI and $ 4,800 from a reinsurance company.
(d)
Represents amounts before reclassification of certain revenue and expenses to conform with an insurance company’s presentation.
35
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
HCPCI
Insurance
TypTap
Real
Corporate/
Reclassification/
For Six Months Ended June 30, 2020
Operations
Group
Estate(a)
Others(b)
Elimination
Consolidated
Revenue:
Gross premiums earned (c)
$
165,990
$
34,975
$
—
$
—
$
( 797
)
$
200,168
Premiums ceded
( 56,963
)
( 8,907
)
—
—
797
( 65,073
)
Net premiums earned
109,027
26,068
—
—
—
135,095
Net income (loss) from investment portfolio
1,921
20
3
( 3,054
)
( 734
)
( 1,844
)
Policy fee income
1,303
373
—
—
—
1,676
Other
672
63
4,978
1,405
( 5,948
)
1,170
Total revenue
112,923
26,524
4,981
( 1,649
)
( 6,682
)
136,097
Expenses:
Losses and loss adjustment expenses
53,283
14,638
—
—
—
67,921
Amortization of deferred policy acquisition costs
16,670
6,698
—
—
—
23,368
Other policy acquisition expenses
1,629
( 124
)
—
—
( 56
)
1,449
Interest expense
—
1
971
5,459
( 441
)
5,990
Depreciation and amortization
42
541
1,295
287
( 1,208
)
957
Loss on repurchases of convertible senior notes
—
—
—
150
—
150
Personnel and other operating expenses
10,265
8,717
2,657
7,120
( 4,977
)
23,782
Total expenses
81,889
30,471
4,923
13,016
( 6,682
)
123,617
Income (loss) before income taxes
$
31,034
$
( 3,947
)
$
58
$
( 14,665
)
$
—
$
12,480
Total revenue from non-affiliates (d)
$
112,664
$
26,643
$
4,048
$
( 2,204
)
Gross premiums written
$
213,040
$
35,359
(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 consist of $ 165,193 from HCPCI and $ 797 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 in the consolidated balance sheets:
June 30,
December 31,
2021
2020
Segments:
HCPCI Insurance Operations
$
633,201
$
648,600
TypTap Group
291,152
157,581
Real Estate Operations
128,873
128,383
Corporate and Other
62,226
29,022
Consolidation and Elimination
( 35,242
)
( 22,273
)
Total assets
$
1,080,210
$
941,313
36
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Note 15 -- Leases
The table below summarizes the Company’s right-of-use (“ROU”) assets and corresponding liabilities for operating and finance leases:
June 30,
December 31,
2021
2020
Operating leases:
ROU Assets
$
2,946
$
4,002
Liabilities
$
2,950
$
4,014
Finance leases:
ROU Assets
$
79
$
79
Liabilities
$
34
$
43
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
1 to 63 months
Yes
(a), (b)
Office space
3 to 10 years
Yes
(b), (c)
Finance lease:
Office equipment
3 to 5 years
Not applicable
(d)
(a)
At the end of the lease term, the Company can purchase the equipment at fair market value.
(b)
There are no variable lease payments.
(c)
Rent escalation provisions exist.
(d)
There is a bargain purchase option.
As of June 30, 2021, maturities of lease liabilities were as follows:
Leases
Operating
Finance
Due in 12 months following June 30,
2021
$
1,622
$
19
2022
1,422
14
2023
117
3
Total lease payments
3,161
36
Less: interest and foreign taxes
211
2
Total lease obligations
$
2,950
$
34
37
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
The following table provides quantitative information with regards to the Company’s operating and finance leases.
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Lease costs:
Finance lease costs:
Amortization – ROU assets*
$
5
$
5
$
9
$
9
Interest expense
—
1
1
1
Operating lease costs*
391
78
845
156
Short-term lease costs*
113
42
150
91
Total lease costs
$
509
$
126
$
1,005
$
257
Cash paid for amounts included in the
measurement of lease liabilities:
Operating cash flows – finance leases
$
1
$
1
Operating cash flows – operating leases
$
848
$
159
Financing cash flows – finance leases
$
9
$
8
June 30, 2021
Weighted-average remaining lease term:
Finance leases (in years)
2.5
Operating leases (in years)
2.6
Weighted-average discount rate:
Finance leases
3.7
%
Operating leases
2.8
%
*
Included in other operating expenses of the consolidated statements of income.
The following table summarizes the Company’s operating leases in which the Company is a lessor:
Renewal
Other Terms and
Class of Assets
Initial Term
Option
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 16 -- Income Taxes
During the three months ended June 30, 2021 and 2020, the Company recorded approximately $ 1,267 and $ 2,887 respectively, of income taxes, which resulted in effective tax rates of 24.9 % and 24.4 %, respectively. During the six months ended June 30, 2021 and 2020, the Company recorded approximately $ 4,524 and $ 2,997 , respectively, of income taxes, which resulted in effective tax rates of 29.8 % and 24.0 %, respectively. The increase in the effective tax rate in 2021 as compared with the corresponding period in the prior year was primarily attributable to an increase in non-deductible compensation expense related to restricted stock granted to certain executives. The Company’s estimated annual effective tax rate differs from the statutory federal tax rate due to state and foreign income taxes as well as certain nondeductible and tax-exempt items.
38
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Note 17 -- Earnings Per Share
U.S. GAAP requires the Company to use the two-class method in computing basic earnings 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 per share during periods of net income or loss. For a majority-owned subsidiary, its basic and diluted earnings 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 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.
Three Months Ended
Three Months Ended
June 30, 2021
June 30, 2020
Income
Shares (a)
Per Share
Income
Shares (a)
Per Share
(Numerator)
(Denominator)
Amount
(Numerator)
(Denominator)
Amount
Net income
$
3,830
$
8,936
Less: Net income attributable to redeemable
noncontrolling interest
( 2,179
)
—
Less: TypTap Group's net loss attributable to
non-HCI common stockholders and
TypTap Group's participating securities
429
—
Net income attributable to HCI
2,080
8,936
Less: Income attributable to participating
securities
( 168
)
( 465
)
Basic Earnings Per Share:
Income allocated to common stockholders
1,912
7,526
$
0.25
8,471
7,324
$
1.16
Effect of Dilutive Securities:
Stock options
—
175
—
4
Convertible senior notes* (b)
—
—
1,948
2,357
Warrants
—
247
—
—
Diluted Earnings Per Share:
Income available to common stockholders
and assumed conversions
$
1,912
7,948
$
0.24
$
10,419
9,685
$
1.08
(a)
Shares in thousands.
(b)
See Adoption of New Accounting Standards under Note 2 -- “Summary of Significant Accounting Policies” for additional information.
*
For the three months ended June 30, 2021, convertible senior notes were excluded due to anti-dilutive effect.
39
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Six Months Ended
Six Months Ended
June 30, 2021
June 30, 2020
Income
Shares (a)
Per Share
Income
Shares (a)
Per Share
(Numerator)
(Denominator)
Amount
(Numerator)
(Denominator)
Amount
Net income
$
10,675
$
9,483
Less: Net income attributable to redeemable
noncontrolling interest
( 2,973
)
—
Less: TypTap Group's net loss attributable to
non-HCI common stockholders and
TypTap Group's participating securities
501
—
Net income attributable to HCI
8,203
9,483
Less: Income attributable to participating
securities
( 569
)
( 472
)
Basic Earnings Per Share:
Income allocated to common stockholders
7,634
7,500
$
1.02
9,011
7,347
$
1.23
Effect of Dilutive Securities:
Stock options
—
141
—
6
Convertible senior notes* (b)
—
—
—
—
Warrants
—
161
—
—
Diluted Earnings Per Share:
Income available to common stockholders and
assumed conversions
$
7,634
7,802
$
0.98
$
9,011
7,353
$
1.23
(a)
Shares in thousands.
(b)
See Adoption of New Accounting Standards under Note 2 -- “Summary of Significant Accounting Policies” for additional information.
* For the six months ended June 30, 2021 and 2020, respectively, convertible senior notes were excluded due to anti-dilutive effect.
Note 18 -- Redeemable Noncontrolling Interest
On February 26, 2021, TTIG completed a capital investment transaction with a fund associated with Centerbridge Partners, L.P. (collectively, the “Lead Investor”), a private investment management fund. Under the investment agreement, TTIG issued 9,000,000 voting shares of its Series A-1 Preferred Stock and 1,000,000 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 for total proceeds of $ 100,000 . The proceeds will be used for TypTap’s operations and continued expansion. The Company incurred $ 6,262 of related issuance costs. In connection with the transaction, the Lead Investor was granted by HCI warrants to purchase 750,000 shares of HCI’s common stock with an exercise price of $ 54.40 per share. The warrants valued at $ 9,217 or $ 12.29 per warrant were immediately exercisable and will expire on the fourth anniversary of the date of issuance.
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.
40
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
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 per share plus any accrued but unpaid dividends and (2) a fair market value per share determined by an independent valuation firm selected by TTIG’s board of directors. Management determined that the redemption was not probable at June 30, 2021.
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.
41
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
The following table summarizes the activity of redeemable noncontrolling interest during the six months ended June 30, 2021:
Balance at January 1, 2021
$
—
Initial proceeds from Centerbridge
100,000
Increase (decrease):
Proceeds allocated to warrants*
( 9,217
)
Issuance costs
( 6,262
)
Issuance costs allocated to warrants*
577
Accrued cash dividends
458
Accretion - increasing dividend rates
336
Balance at March 31, 2021
$
85,892
Increase (decrease):
Accrued cash dividends
1,250
Accretion - increasing dividend rates
929
Balance at June 30, 2021
$
88,071
*Net decrease related to warrants of $ 8,640 .
For the three months ended June 30, 2021, net income attributable to redeemable noncontrolling interest was $ 2,179 , consisting of accrued cash dividends of $ 1,250 and accretion related to increasing dividend rates of $ 929 . For the six months ended June 30, 2021, net income attributable to redeemable noncontrolling interest was $ 2,973 , consisting of accrued cash dividends of $ 1,708 and accretion related to increasing dividend rates of $ 1,265 .
Note 19 -- Equity
Stockholders’ Equity
Common Stock
The Company’s 2020 stock repurchase plan was considered to be expired and there was no new stock repurchase plan approved by the Board of Directors during 2021.
On December 19, 2019, the Board of Directors decided to extend the term of the 2019 stock repurchase plan to March 15, 2020. On March 13, 2020, the Board approved a new stock repurchase plan for 2020 to repurchase up to $ 20,000 of the Company’s common shares before commissions and fees. During the three months ended June 30, 2020, the Company repurchased and retired a total of 51,834 shares at a weighted average price per share of $ 40.48 under this authorized repurchase plan. The total cost of shares repurchased, inclusive of fees and commissions, during the three months ended June 30, 2020 was $ 2,100 or $ 40.51 per share. During the six months ended June 30, 2020, the Company repurchased and retired a total of 128,685 shares at a weighted average price per share of $ 39.92 under this authorized repurchase plan. The total cost of shares repurchased, inclusive of fees and commissions, during the six months ended June 30, 2020 was $ 5,141 or $ 39.95 per share.
On April 28, 2021 , the Company’s Board of Directors declared a quarterly dividend of $ 0.40 per common share. The dividends were paid on June 18, 2021 to stockholders of record on May 21, 2021 .
42
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Warrants
At June 30, 2021, there were warrants outstanding and exercisable to purchase 750,000 shares of HCI common stock. These warrants were issued by HCI to the Lead Investor described in Note 18 -- “Redeemable Noncontrolling Interest.”
Noncontrolling Interests
According to its amended Articles of Incorporation, TTIG is authorized to issue 183 million shares of common stock with a par value of $ 0.001 per share, and 37,502,000 shares of preferred stock. In February 2021, TTIG issued 10 million shares of Series A Preferred Stock (see Note 18 -- “Redeemable Noncontrolling Interest”). At June 30, 2021, there were 81,090,585 shares of TTIG’s common stock outstanding, of which 6,090,585 shares were not owned by HCI.
In May 2021, TTIG repurchased and retired a total of 52,015 shares 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 was $ 58 .
Note 20 -- 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. At June 30, 2021, there were 1,080,760 shares available for grant.
Stock Options
Stock options granted and outstanding under the incentive plans vest over periods ranging from immediately vested to five years and are exercisable over the contractual term of ten years .
A summary of the stock option activity for the three and six months ended June 30, 2021 and 2020 is as follows (option amounts not in thousands):
Weighted
Weighted
Average
Average
Remaining
Aggregate
Number of
Exercise
Contractual
Intrinsic
Options
Price
Term
Value
Outstanding at January 1, 2021
440,000
$
45.25
7.6 years
$
3,113
Outstanding at March 31, 2021
440,000
$
45.25
7.3 years
$
13,464
Outstanding at June 30, 2021
440,000
$
45.25
7.1 years
$
23,883
Exercisable at June 30, 2021
275,000
$
43.40
6.6 years
$
15,436
Outstanding at January 1, 2020
340,000
$
43.21
7.9 years
$
1,657
Granted
110,000
$
48.00
Exercised
( 10,000
)
$
6.30
Outstanding at March 31, 2020
440,000
$
45.25
8.3 years
$
—
Outstanding at June 30, 2020
440,000
$
45.25
8.1 years
$
1,184
Exercisable at June 30, 2020
165,000
$
42.17
7.2 years
$
740
43
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
The following table summarizes information about options exercised for the three and six months ended June 30, 2021 and 2020 (option amounts not in thousands):
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Options exercised
—
—
—
10,000
Total intrinsic value of exercised options
$
—
$
—
$
—
$
288
Tax benefits realized
$
—
$
—
$
—
$
71
For the three months ended June 30, 2021 and 2020, the Company recognized $ 219 and $ 297 , respectively, of compensation expense which was included in general and administrative personnel expenses. For the six months ended June 30, 2021 and 2020, the Company recognized $ 442 and $ 580 , respectively, of compensation expense. Deferred tax benefits related to stock options were $ 0 and $ 19 for the three months ended June 30, 2021 and 2020, respectively, and $ 1 and $ 38 for the six months ended June 30, 2021 and 2020, respectively. At June 30, 2021 and December 31, 2020, there was $ 1,447 and $ 1,889 , 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 2.0 years.
The following table provides assumptions used in the Black-Scholes option-pricing model to estimate the fair value of the stock options granted during the six months ended June 30, 2020:
2020
Expected dividend yield
3.48
%
Expected volatility
38.68
%
Risk-free interest rate
1.63
%
Expected life (in years)
5
Restricted Stock Awards
From time to time, the Company has granted and may grant restricted stock awards to its 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 common 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.
44
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Information with respect to the activity of unvested restricted stock awards during the three and six months ended June 30, 2021 and 2020 is as follows:
Number of
Weighted
Restricted
Average
Stock
Grant Date
Awards
Fair Value
Nonvested at January 1, 2021
423,787
$
43.79
Granted
548,086
$
36.95
Vested
( 41,250
)
$
42.18
Cancelled
( 141,600
)
$
43.76
Forfeited
( 2,050
)
$
45.67
Nonvested at March 31, 2021
786,973
$
39.11
Granted
3,000
$
76.00
Vested
( 68,541
)
$
43.80
Cancelled
( 1,160
)
$
45.96
Forfeited
( 9,060
)
$
46.44
Nonvested at June 30, 2021
711,212
$
38.71
Nonvested at January 1, 2020
396,760
$
41.71
Granted
45,000
$
44.97
Vested
( 31,250
)
$
40.97
Forfeited
( 7,138
)
$
42.60
Nonvested at March 31, 2020
403,372
$
42.12
Granted
145,000
$
45.59
Vested
( 104,926
)
$
41.16
Forfeited
( 5,220
)
$
43.75
Nonvested at June 30, 2020
438,226
$
43.48
The Company recognized compensation expense related to restricted stock, which is included in general and administrative personnel expenses, of $ 2,336 and $ 1,722 for the three months ended June 30, 2021 and 2020, respectively, and $ 4,241 and $ 3,280 for the six months ended June 30, 2021 and 2020, respectively. At June 30, 2021 and December 31, 2020, there was approximately $ 24,919 and $ 13,666 , 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 3.2 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 three and six months ended June 30, 2021 and 2020.
Three Months Ended
Six Months Ended
June 30,
June 30,
2021
2020
2021
2020
Deferred tax benefits recognized
$
495
$
319
$
459
$
603
Tax benefits realized for restricted stock
and paid dividends
$
1,357
$
1,186
$
1,412
$
1,239
Fair value of vested restricted stock
$
3,002
$
4,319
$
4,742
$
5,599
In February 2021, the Company cancelled 141,600 shares of restricted stock for employees who transitioned to TypTap Group (See Note 1 -- “Nature of Operations”). In exchange, these employees received replacement restricted stock issued under TTIG’s equity incentive plan.
45
HCI GROUP, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements (unaudited)
(Amounts in thousands, except share and per share amounts, unless otherwise stated)
Subsidiary Equity Plan
On February 26, 2021, TTIG’s Board of Directors approved the 2021 Equity Incentive Plan (the “2021 Plan”) which is an incentive plan denominated in TTIG’s common shares. The 2021 Plan provides for broad-based equity awards to employees and nonemployee directors of TypTap Group. The maximum number of shares that may be issued under the 2021 Plan is 7,000,000 shares. In February 2021, TTIG issued a total of 5,749,300 shares of restricted stock to the employees who transitioned to TypTap Group. For the three months ended June 30, 2021, TypTap Group recognized compensation expense related to restricted stock of $ 1,599 , and for the six months ended June 30, 2021, TypTap Group recognized compensation expense related to restricted stock of $ 1,814 . At June 30, 2021, there was approximately $ 5,279 of total unrecognized compensation expense related to nonvested restricted stock.
Note 21 -- Commitments and Contingencies
Obligations under Multi-Year Reinsurance Contracts
As of June 30, 2021, the Company has contractual obligations related to two multi-year reinsurance contracts. These contracts may be cancelled only with the other party’s consent or when their respective experience accounts are positive at the end of each contract year. The table below presents the future minimum aggregate premium amounts payable to the reinsurer.
Due in 12 months following June 30,
2021
$
9,095
2022*
9,095
2023*
5,457
Total
$
23,647
*Premiums payable after May 31, 2022 are estimated.
Capital Commitments
As described in Note 5 -- “Investments” under Limited Partnership Investments , the Company is contractually committed to capital contributions for limited partnership interests. At June 30, 2021, there was an aggregate unfunded balance of $ 9,302 .
Note 22 -- Related Party Transactions
On February 12, 2021, the Company committed to provide a revolving line of credit with borrowing capacity of up to $ 60,000 to TTIG and the credit line would be available until the earlier of June 30, 2022 and the securing of alternative financing. This commitment has ended on February 26, 2021 after the investment transaction described in Note 18 -- “Redeemable Noncontrolling Interest.”
Note 23 -- Subsequent Events
On July 7, 2021 , the Company’s Board of Directors declared a quarterly dividend of $ 0.40 per common share. The dividends are payable on September 17, 2021 to stockholders of record on August 20, 2021 .
46