EX-99.1 2 q418uveex-991.htm EXHIBIT 99.1 Exhibit
a01uvelogo.jpg

Exhibit 99.1
Universal Insurance Holdings Reports Fourth Quarter 2018 Results

4Q18 direct premiums written (DPW) up 12.3% to $268.9 million; FY18 up 12.8% to $1.2 billion
4Q18 other states DPW up 33.9%; FY18 other states up 34.6%
4Q18 diluted GAAP earnings per share (EPS) of $(0.18), non-GAAP adjusted EPS1 of $0.13
Year-over-year book value per share up 13.8% to $14.42
FY18 diluted GAAP EPS up 9.4% to $3.27, non-GAAP adjusted EPS1 up 39.3% to $4.11
FY18 combined ratio of 87.3%
FY18 return on average equity of 24.1%

(1) Excludes net realized and unrealized gains and losses on investments as well as extraordinary reinstatement premiums and associated commissions (“non-GAAP adjusted EPS”). Reconciliations of GAAP to non-GAAP financial measures are provided in the attached tables.

Fort Lauderdale, Fla., February 28, 2019 Universal Insurance Holdings (NYSE: UVE) (the “Company”) reported 2018 fourth quarter diluted EPS of $(0.18) on a GAAP basis and $0.13 non-GAAP adjusted EPS1. Quarterly direct premiums written were up 12.3% from the year-ago quarter to $268.9 million. Book value per share grew to $14.42, an increase of 13.8% with a return on average equity of 24.1% for the year.

Our fourth quarter diluted GAAP EPS of $(0.18) was primarily affected by a $97.3 million net allocation to strengthen prior accident years’ loss reserves. This strengthening resulted from an increase in the frequency and severity of non-catastrophe claims spanning several prior accident years, including reopened claims, newly reported claims, increased litigation and increased loss settlements of claims above carried values. This reflects the trends and dynamics in the Florida marketplace attributable to assignment of benefits (AOB) and the increased solicitation of prior years’ claims in the post Hurricane Irma environment. On a non-GAAP adjusted basis, excluding net realized and unrealized gains and losses on investments, which are not core to our business, as well as extraordinary reinstatement premiums and associated commissions, we reported a quarterly adjusted EPS of $0.13.

“We reported strong top line growth, book value growth and return on equity for the year, marking our sixth consecutive year with greater than 20% return on equity, despite three consecutive years of active catastrophic events and the systemic claims representation in Florida that resulted in an increase in prior year development. Our results are supported by our comprehensive reinsurance program and our vertically integrated service businesses. To that end, over the past year, particularly in the fourth quarter, we have accelerated our operational focus on claims resolutions, with expectations to help create earnings stability for the future.” said Sean P. Downes, Chairman and Chief Executive Officer.

“Looking forward, we continue to focus on the customer experience and have launched a customer-facing digital transformation. We believe these changes provide key value-added services to our consumers, better positioning us for the future. As part of this effort, we are launching ‘Clovered,’ our new digital insurance distribution channel. Clovered will go live on March 1st and enables consumers to ‘Prepare, Protect, and Recover’ from the unexpected with educational resources that we plan to eventually supplement with the ability to purchase a policy online as we currently do with our proof of concept, Universal Direct. In addition, we have revitalized our parent company brand and launched an all-new investor website as well as rebranded certain subsidiaries to provide distinction for our primary insurance lines subsidiaries and suite of integrated service capabilities. Lastly, we have refreshed our ‘Universal Property’ brand and

1

a01uvelogo.jpg

created a new online presence for Universal Property and American Platinum that enables consumers to download policy documents, track a claim for certain loss types, and purchase a policy. We are excited about taking steps to strengthen our foundation for the future and what it means for our consumers, our combined business, and our stakeholders.”

Summary Financial Results

($thousands, except per share data)
Fourth Quarter
 
 
 
Full Year
 
 
FY18
 
FY17
 
Change
 
 
FY18
 
FY17
 
Change
(GAAP comparison)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenue
$
216,373

 
 
$
201,312

 
 
7.5

%
 
 
$
823,816

 
 
$
751,916

 
 
9.6

%
Income (loss) before income taxes
(11,241
)
 
 
58,591

 
 
NM

 
 
 
152,873

 
 
170,484

 
 
(10.3
)
%
Income (loss) before income taxes margin
(5.2
)
%
 
29.1

%
 
NM

 
 
 
18.6

%
 
22.7

%
 
(4.1
)
pts
Diluted EPS
(0.18
)
 
 
1.03

 
 
NM

 
 
 
3.27

 
 
2.99

 
 
9.4

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized return on average equity (ROE)
NM

 
 
33.0

%
 
NM

 
 
 
24.1

%
 
25.7

%
 
(1.6
)
pts
Book value per share, end of period
14.42

 
 
12.67

 
 
13.8

%
 
 
14.42

 
 
12.67

 
 
13.8

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(Non-GAAP comparison)*
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Operating Income
3,324

 
 
58,550

 
 
(94.3
)
%
 
 
192,842

 
 
168,262

 
 
14.6

%
Adjusted EPS
0.13

 
 
1.03

 
 
(87.4
)
%
 
 
4.11

 
 
2.95

 
 
39.3

%


*Reconciliation of GAAP to non-GAAP financial measures are provided in the attached tables. Adjusted operating income excludes net realized and unrealized gains and losses on investments, interest expense, and extraordinary reinstatement premiums and associated commissions. Non-GAAP adjusted EPS excludes net realized and unrealized gains and losses on investments, as well as extraordinary reinstatement premiums and associated commissions. 

Total revenue grew high single digits for both the quarter and the year, driven primarily by higher organic premium volume and pricing. GAAP diluted EPS grew 9.4% for the year and non-GAAP adjusted EPS had growth of 39.3% for the year, in each case driven by higher premium volume, pricing, integrated services and a lower effective tax rate, partially offset by unfavorable reserve development. Income before income tax was down 10.3% for the year and adjusted operating income was up 14.6% for the year. Income before income tax produced an 18.6% margin for the year, bolstered by our integrated services businesses. The Company produced solid annualized return on average equity of 24.1% and book value per share growth of 13.8% for the year, despite several catastrophic events and systemic claims representation in Florida.




2

a01uvelogo.jpg

Underwriting

($thousands, except policies in-force)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fourth Quarter
 
 
 
Full Year
 
 
FY18
 
FY17
 
Change
 
 
FY18
 
FY17
 
Change
Policies in-force
828,653

 
 
764,518

 
 
8.4
%
 
 
828,653

 
 
764,518

 
 
8.4
%
In-force premium
$
1,193,019

 
 
$
1,057,602

 
 
12.8
%
 
 
$
1,193,019

 
 
$
1,057,602

 
 
12.8
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct premium written
268,934

 
 
239,536

 
 
12.3
%
 
 
1,190,875

 
 
1,055,886

 
 
12.8
%
Direct premium earned
296,948

 
 
263,391

 
 
12.7
%
 
 
1,121,640

 
 
999,198

 
 
12.3
%
Net premium earned
204,595

 
 
183,708

 
 
11.4
%
 
 
768,382

 
 
688,793

 
 
11.6
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expense ratio
31.7

%
 
32.3

%
 
(60)
bps
 
 
33.4

%
 
33.5

%
 
(10)
bps
Loss & LAE ratio
79.5

%
 
45.3

%
 
34.2
pts
 
 
53.9

%
 
50.9

%
 
3.0
pts
Combined ratio
111.2

%
 
77.6

%
 
33.6
pts
 
 
87.3

%
 
84.4

%
 
2.9
pts

Direct premiums written were up double digits for the quarter, led by growth of 8.7% in Florida and 33.9% in Other States. For the year, direct premiums written were also up double digits led by 9.7% in Florida and 34.6% in Other States. Underlying growth in Florida was strengthened by policy mix and the average statewide rate increase of 3.4% approved in late 2017, while our Other States geographic expansion continues to be strong.

On the expense side, the combined ratio increased 33.6 points for the quarter and 2.9 points for the year driven by an increase in prior year development, partially offset by our adjusting business and an improvement in the expense ratio as set forth below:

The expense ratio improved 60 basis points for the quarter driven by a 90 basis points improvement in the other operating expense ratio, partially offset by a 30 basis point increase in the policy acquisition cost ratio. For the year, the expense ratio improved 10 basis points driven by a 40 basis points improvement in the other operating expense ratio, partially offset by a 30 basis points increase in the policy acquisition cost ratio.

The net loss and loss adjustment expense ratio increased 34.2 points for the quarter and 3.0 points for the year. This reflects an increase in prior year development and catastrophe related losses partially offset by inversely correlated earnings generated by our adjusting business. Quarterly and full year drivers for 2018 include:

Prior year reserve development of $97.3 million or 47.6 points for the quarter and $99.5 million or 13.0 points for the year.

Weather events in excess of plan of $9.8 million or 4.8 points for the quarter were directly related to Hurricane Michael. For the full year, weather events in excess of plan were $15 million or 1.9 points.

All other losses and loss adjustment expense of $55.7 million or 27.2 points for the quarter and $300 million or 39.1 points for the year includes the benefit of inversely correlated earnings generated by our claims adjusting business.

Services

3

a01uvelogo.jpg


($thousands)
Fourth Quarter
 
 
Full Year
 
FY18
 
FY17
 
Change
 
 
FY18
 
FY17
 
Change
Commission revenue
$
5,800

 
$
6,707

 
(13.5
)%
 
 
$
22,438

 
$
21,253

 
5.6
%
Policy fees
4,532

 
4,244

 
6.8
 %
 
 
20,275

 
18,838

 
7.6
%
Other revenue
1,905

 
2,085

 
(8.6
)%
 
 
7,163

 
7,002

 
2.3
%
Total
12,237

 
13,036

 
(6.1
)%
 
 
49,876

 
47,093

 
5.9
%

Total services revenue declined for the quarter as a result of the prior year’s quarter commission revenue including an incremental $1.3 million reinstatement premium commission paid to our reinsurance intermediary Blue Atlantic, partially offset by policy fees due to continued growth in premium volume. For the full year, total services revenue increased 5.9% as a result of growth in all three service categories led by policy fees from premium volume.

Investments

($thousands)
Fourth Quarter
 
 
Full Year
 
FY18
 
FY17
 
Change
 
 
FY18
 
FY17
 
Change
Net investment income
$
7,603

 
$
4,448

 
70.9
 %
 
 
$
24,816

 
$
13,460

 
84.4
%
Realized gains (losses)
4

 
120

 
(96.7
)%
 
 
(2,089
)
 
2,570

 
NM

Unrealized gains (losses)
(8,066
)
 

 
NM

 
 
(17,169
)
 

 
NM


Net investment income increased 70.9% for the quarter and 84.4% for the year due to higher long-term and short-term interest rates, asset mix, as well as higher average levels of invested assets. Realized losses in 2018 were the result of liquidating municipal bonds in light of diminished tax benefits. Unrealized losses were driven by market volatility in equity securities.

Capital Deployment

During the fourth quarter, the Company repurchased approximately 346 thousand shares at an aggregate cost of $14.2 million. For the full year the Company repurchased approximately 689 thousand shares at an aggregate cost of $25.3 million. The Company’s current share repurchase authorization program has $14.5 million remaining as of December 31, 2018 and runs through May 31, 2020.

On January 31, 2019 the Board of Directors of the Company declared a quarterly cash dividend of 16 cents per share of common stock, payable March 25, 2019, to shareholders of record as of the close of business on March 11, 2019.


4

a01uvelogo.jpg

Conference Call and Webcast

Friday, March 1, 2019 at 8:30 a.m. ET
U.S. Dial-in Number: (855) 752-6647
International: (503) 343-6667
Participant code: 6872069
Listen to live webcast and view presentation: UniversalInsuranceHoldings.com
Replay of the call will be available on the UVE website and by phone at (855) 859-2056 or internationally at (404) 537-3406 using the participant code: 6872069 through March 15, 2019

About Universal Insurance Holdings, Inc.

Universal Insurance Holdings (UVE) is a holding company offering property and casualty insurance and value-added insurance services. We develop, market, and write insurance products for consumers predominantly in the personal residential homeowners lines of business and perform substantially all other insurance-related services for our primary insurance entities, including risk management, claims management and distribution. We sell insurance products through both our appointed independent agents and through our direct online distribution channels in the United States across 17 states (primarily Florida). Learn more at UniversalInsuranceHoldings.com.

Non-GAAP Financial Measures

This press release contains non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission (“SEC”), including adjusted earnings per diluted share for the fourth quarter of 2018 and 2017 and the full year 2018 and 2017, in each case excluding the impact of the net realized and unrealized gains and losses on investments as well as extraordinary reinstatement premiums and associated commissions. Extraordinary reinstatement premiums are not covered by reinstatement premium protection and attach just below the Florida Hurricane Catastrophe Fund (FHCF) reinsurance layer, which has not been entered into in more than 10 years. Adjusted operating income for the fourth quarter of 2018 and 2017 and the full year 2018 and 2017, in each case, exclude the impact of the net realized and unrealized gains and losses on investments, as well as interest expense and extraordinary reinstatement premiums and associated commissions. A “non-GAAP financial measure” is generally defined as a numerical measure of a company’s historical or future performance that excludes or includes amounts, or is subject to adjustments, so as to be different from the most directly comparable measure calculated and presented in accordance with generally accepted accounting principles (“GAAP”). UVE management believes that these non-GAAP financial measures, when considered together with the GAAP financial measures, provide information that is useful to investors in understanding period-over-period operating results separate and apart from items that may, or could, have a disproportionately positive or negative impact on results in any particular period. UVE management also believes that these non-GAAP financial measures enhance the ability of investors to analyze UVE’s business trends and to understand UVE’s performance. UVE’s management utilizes these non-GAAP financial measures as guides in long-term planning. Non-GAAP financial measures should be considered in addition to, and not as a substitute for or superior to, financial measures presented in accordance with GAAP.

Forward-Looking Statements

This press release may contain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe,” “expect,” “anticipate,” “will,” “plan,” and similar expressions identify forward-looking statements, which speak only as of the date the statement was made. Such statements may include commentary

5

a01uvelogo.jpg

on plans, products and lines of business, marketing arrangements, reinsurance programs and other business developments and assumptions relating to the foregoing. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Future results could differ materially from those described, and the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise. For further information regarding risk factors that could affect the Company’s operations and future results, refer to the Company’s reports filed with the Securities and Exchange Commission, including the Company’s Annual Report on Form 10-K to be filed for the fiscal year ended December 31, 2018.



Media Relations Contact:
Andy Brimmer / Mahmoud Siddig, 212-355-4449
Joele Frank, Wilkinson Brimmer Katcher

Investor Relations Contact:
Rob Luther, 954-595-7272
VP, Corporate Development, Strategy & IR


6

a01uvelogo.jpg

UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(in thousands, except per share data)
 
 
December 31,
 
December 31,
 
 
2018
 
2017
ASSETS
 
 
 
 
Invested Assets
 
 
 
 
  Fixed maturities, at fair value
 
$
820,438

 
$
639,334

  Equity securities, at fair value
 
63,277

 
62,215

  Short-term investments, at fair value
 

 
10,000

  Investment real estate, net
 
24,439

 
18,474

  Total invested assets
 
908,154

 
730,023

Cash and cash equivalents
 
166,428

 
213,486

Restricted cash and cash equivalents
 
2,635

 
2,635

Prepaid reinsurance premiums
 
142,750

 
132,806

Reinsurance recoverable
 
418,603

 
182,405

Premiums receivable, net
 
59,858

 
56,500

Property and equipment, net
 
34,991

 
32,866

Deferred policy acquisition costs
 
84,686

 
73,059

Goodwill
 
2,319

 
2,319

Other assets
 
37,966

 
28,900

TOTAL ASSETS
 
$
1,858,390

 
$
1,454,999

 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
LIABILITIES:
 
 
 
 
Unpaid losses and loss adjustment expenses
 
$
472,829

 
$
248,425

Unearned premiums
 
601,679

 
532,444

Advance premium
 
26,222

 
26,216

Reinsurance payable, net
 
93,306

 
110,381

Long-term debt
 
11,397

 
12,868

Other liabilities
 
151,324

 
84,677

     Total liabilities
 
1,356,757

 
1,015,011

STOCKHOLDERS' EQUITY:
 
 
 
 
Cumulative convertible preferred stock ($0.01 par value) 1
 

 

Common stock ($0.01 par value) 2
 
465

 
458

Treasury shares, at cost - 11,731 and 11,043
 
(130,399
)
 
(105,123
)
Additional paid-in capital
 
86,353

 
86,186

Accumulated other comprehensive income (loss), net of taxes
 
(8,010
)
 
(6,281
)
Retained earnings
 
553,224

 
464,748

     Total stockholders' equity
 
501,633

 
439,988

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$
1,858,390

 
$
1,454,999

 
 
 
 
 
Notes:
 
 
 
 
1 - Cumulative convertible preferred stock ($0.01 par value): Authorized - 1,000 shares; Issued - 10 and 10 shares; Outstanding - 10 and 10 shares; Minimum liquidation preference - $9.99 and $9.99 per share.
2 - Common stock ($0.01 par value): Authorized - 55,000 shares; Issued - 46,514 and 45,778 shares; Outstanding 34,783 and 34,735 shares.

7

a01uvelogo.jpg


UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED)
(in thousands)

 
 
Three Months Ended
 
 
Twelve Months Ended
 
 
December 31,
 
 
December 31,
 
 
2018
 
2017
 
 
2018
 
2017
REVENUES
 
 
 
 
 
 
 
 
 
Net premiums earned
 
$
204,595

 
$
183,708

 
 
$
768,382

 
$
688,793

Net investment income
 
7,603

 
4,448

 
 
24,816

 
13,460

Net realized gains/(losses) on investments
 
4

 
120

 
 
(2,089
)
 
2,570

Net unrealized gains/(losses) on investments
 
(8,066
)
 

 
 
(17,169
)
 

Commission revenue
 
5,800

 
6,707

 
 
22,438

 
21,253

Policy fees
 
4,532

 
4,244

 
 
20,275

 
18,838

Other revenue
 
1,905

 
2,085

 
 
7,163

 
7,002

  Total revenues
 
216,373

 
201,312

 
 
823,816

 
751,916

 
 
 
 
 
 
 
 
 
 
EXPENSES
 
 
 
 
 
 
 
 
 
Losses and loss adjustment expenses
 
162,740

 
83,299

 
 
414,455

 
350,428

Policy acquisition costs
 
42,994

 
38,092

 
 
157,327

 
138,846

Other operating expenses
 
21,792

 
21,251

 
 
98,815

 
91,810

Interest expense
 
88

 
79

 
 
346

 
348

     Total expenses
 
227,614

 
142,721

 
 
670,943

 
581,432

 
 
 
 
 
 
 
 
 
 
Income (loss) before income tax expense
 
(11,241
)
 
58,591

 
 
152,873

 
170,484

     Income tax expense (benefit)
 
(4,773
)
 
22,195

 
 
35,822

 
63,549

NET INCOME (LOSS)
 
$
(6,468
)
 
$
36,396

 
 
$
117,051

 
$
106,935



UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
SHARE AND PER SHARE INFORMATION
(in thousands, except per share data)

 
 
Three Months Ended
 
 
 
Twelve Months Ended
 
 
 
December 31,
 
 
 
December 31,
 
 
 
2018
 
2017
 
 
2018
 
 
2017
Weighted average common shares outstanding - basic
 
34,814

 
34,589

 
 
 
34,856

 
 
34,841

 
Weighted average common shares outstanding - diluted
 
35,836

 
35,495

 
 
 
35,786

 
 
35,809

 
Shares outstanding, end of period
 
34,783

 
34,735

 
 
 
34,783

 
 
34,735

 
Basic earnings (loss) per common share
 
$
(0.19
)
 
$
1.05

 
 
 
$
3.36

 
 
$
3.07

 
Diluted earnings (loss) per common share
 
$
(0.18
)
 
$
1.03

 
 
 
$
3.27

 
 
$
2.99

 
Cash dividend declared per common share
 
$
0.29

 
$
0.27

 
 
 
$
0.73

 
 
$
0.69

 
Book value per share, end of period
 
$
14.42

 
$
12.67

 
 
 
$
14.42

 
 
$
12.67

 
Annualized return on average equity (ROE)
 
NM

 
33.0

%
 
 
24.1

%
 
25.7

%

8

a01uvelogo.jpg




UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
SUPPLEMENTARY INFORMATION
(in thousands, except for Policies In-Force data)

 
 
Three Months Ended
 
 
 
Twelve Months Ended
 
 
 
December 31,
 
 
 
December 31,
 
 
 
2018
 
2017
 
 
2018
 
2017
Premiums
 
 
 
 
 
 
 
 
 
 
 
 
 
     Direct premiums written - Florida
 
$
223,751

 
 
$
205,785

 
 
 
$
1,013,290

 
 
$
923,962

 
     Direct premiums written - Other States
 
45,183

 
 
33,751

 
 
 
177,585

 
 
131,924

 
Direct premiums written - Total
 
$
268,934

 
 
$
239,536

 
 
 
$
1,190,875

 
 
$
1,055,886

 
Direct premiums earned
 
$
296,948

 
 
$
263,391

 
 
 
$
1,121,640

 
 
$
999,198

 
Net premiums earned
 
$
204,595

 
 
$
183,708

 
 
 
$
768,382

 
 
$
688,793

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Underwriting Ratios - Net
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss and loss adjustment expense ratio
 
79.5

%
 
45.3

%
 
 
53.9

%
 
50.9

%
  Policy acquisition cost ratio
 
21.0

%
 
20.7

%
 
 
20.5

%
 
20.2

%
  Other operating expense ratio
 
10.7

%
 
11.6

%
 
 
12.9

%
 
13.3

%
General and administrative expense ratio
 
31.7

%
 
32.3

%
 
 
33.4

%
 
33.5

%
Combined ratio
 
111.2

%
 
77.6

%
 
 
87.3

%
 
84.4

%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Items
 
 
 
 
 
 
 
 
 
 
 
 
 
(Favorable)/Unfavorable prior year reserve
   development
 
$
97,295

 
 
$
26,181

 
 
 
$
99,522

 
 
$
27,499

 
Points on the loss and loss adjustment
   expense ratio
 
47.6

pts
 
14.3

pts
 
 
13.0

pts
 
4.0

pts

 
 
As of
 
 
December 31,
 
 
2018
 
2017
Policies In-Force
 
 
 
 
Florida
 
637,926

 
618,280

Other States
 
190,727

 
146,238

Total
 
828,653

 
764,518

 
 
 
 
 
In-Force Premium
 
 
 
 
Florida
 
$
1,015,666

 
$
926,087

Other States
 
177,353

 
131,515

Total
 
1,193,019

 
1,057,602

 
 
 
 
 
Total Insured Value
 
 
 
 
Florida
 
$
156,118,955

 
$
146,624,470

Other States
 
72,588,067

 
51,772,540

Total
 
228,707,022

 
198,397,010


9

a01uvelogo.jpg



UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in thousands, except for per share data)

 
Fourth Quarter
 
 
Full Year
 
FY18
 
FY17
 
 
FY18
 
FY17
Income (Loss) Before Income Taxes
$
(11,241
)
 
58,591

 
 
152,873

 
170,484

Adjustments:
 
 
 
 
 
 
 
 
Reinstatement premium, net of commissions(2)
6,415

 

 
 
20,365

 

    Net unrealized (gains)/losses on investments
8,066

 

 
 
17,169

 

    Net realized (gains)/losses on investments
(4
)
 
(120
)
 
 
2,089

 
(2,570
)
    Interest Expense
88

 
79

 
 
346

 
348

    Total Adjustments
14,565

 
(41
)
 
 
39,969

 
(2,222
)
Non-GAAP Adjusted Operating Income
3,324

 
58,550

 
 
192,842

 
168,262

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Diluted EPS
$
(0.18
)
 
$
1.03

 
 
$
3.27

 
$
2.99

Adjustments:
 
 
 
 
 
 
 
 
Reinstatement premium, net of commissions(2)
0.18

 

 
 
0.57

 

    Net unrealized gains/(losses) on investments
0.23

 

 
 
0.48

 

    Net realized gains/(losses) on investments

 

 
 
0.06

 
(0.07
)
    Total Pre-Tax Adjustments
0.41

 

 
 
1.11

 
(0.07
)
    Income Tax on Above Adjustments
(0.10
)
 

 
 
(0.27
)
 
0.03

    Total Adjustments
0.31

 

 
 
0.84

 
(0.04
)
Non-GAAP Adjusted EPS
$
0.13

 
$
1.03

 
 
$
4.11

 
$
2.95


(2) Includes reinstatement premiums not covered by reinstatement premium protection and related commissions.


10