EX-99.1 2 q419uveex-991pressrele.htm EXHIBIT 99.1 Exhibit
a01uvelogoa03.jpg

Exhibit 99.1
Universal Insurance Holdings Reports Fourth Quarter 2019 Results;
Well-Positioned on EPS and ROAE guidance for 2020

4Q19 total revenue up 10.6% to $239.4 million; FY19 up 14.0% to $939.4 million
4Q19 other states direct premiums written up 23.3%; FY19 other states up 27.6%
4Q19 diluted GAAP earnings per share (EPS) of $(1.55), non-GAAP adjusted EPS1 of $(1.57)
FY19 diluted GAAP EPS of $1.36, non-GAAP adjusted EPS1 of $1.18
FY19 return on average equity of 9.2%; Debt-to-equity ratio of 2.0%
Full year EPS driven by 4Q19 pre-tax charges, $43.7 million in prior years adverse development, $40.7 million reduction in prior years anticipated subrogation recoveries, $24.7 million in current year strengthening, and $16.7 million in strengthening for current year weather events above plan
FY19 returned a record $92.3 million to shareholders through share repurchases and dividends
UPCIC filed for a 12.4% overall primary rate increase in Florida
Over 75% of reinsurance capacity for June 1st, 2020 renewals already secured
Initiating FY20 guidance: GAAP and non-GAAP adjusted EPS1 of $2.80 - $3.10 (assuming no extraordinary weather events in 2020); ROAE 17% - 20%

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., March 2, 2020 Universal Insurance Holdings (NYSE: UVE) (the “Company”) reported 2019 fourth quarter diluted EPS of $(1.55) on a GAAP basis and $(1.57) non-GAAP adjusted EPS1. Quarterly direct premiums written were up 12.5% from the year-ago quarter to $302.7 million. Book value per share grew to $15.13, an increase of 4.9% with a return on average equity of 9.2% for the year.

“We ended the year with strong top line growth thanks to our effective marketing strategy, agent relations and customer service,” said Stephen J. Donaghy, Chief Executive Officer. “Since taking over as CEO in July of 2019, we have continued to respond to the well-documented current Florida dynamics that have affected all industry participants. In spite of these challenges, we produced an annualized return on average equity of 9.2%. This annual result includes enhanced conservatism across many different fronts, including the run up of claims prior to the effective date of new AOB legislation, the impact of a hardening reinsurance market, and the overall influence of social inflation. We focused on prior and current years along with our subrogation expectation even though 2019 was our highest subrogation receivable in company history. Our financial strength, along with filing for double digit primary rate increases in Florida and our direct to consumer platform, CloveredSM, have positioned us for long-term, sustainable bottom line growth going forward into 2020 and beyond. We believe the diligent work we have put forth, puts us in position to provide FY20 guidance of a GAAP and non-GAAP adjusted EPS range of $2.80 - $3.10 assuming no extraordinary weather events in 2020, and a Return on Average Equity of 17% - 20%.”



1

a01uvelogoa03.jpg

Summary Financial Results

($thousands, except per share data)
Fourth Quarter
 
 
Full Year
 
FY19
 
FY18
 
Change
 
 
FY19
 
FY18
 
Change
(GAAP comparison)
 
 
 
 
 
 
 
 
 
 
 
 
Total revenue
$
239,402

 
$
216,373

 
10.6
%
 
 
$
939,351

 
$
823,816

 
14.0
 %
Income (loss) before income taxes
(69,053
)
 
(11,241
)
 
NM

 
 
63,517

 
152,873

 
(58.5
)%
Income (loss) before income taxes margin
(28.8
)%
 
(5.2
)%
 
(23.6) pts

 
 
6.8
%
 
18.6
%
 
(11.8) pts
Diluted EPS
(1.55
)
 
(0.19
)
 
NM

 
 
1.36

 
3.27

 
(58.4
)%
 
 
 
 
 
 
 
 
 
 
 
 
 
Annualized return on average equity (ROE)
NM

 
NM

 
NM

 
 
9.2
%
 
24.1
%
 
(14.9) pts
Book value per share, end of period
15.13

 
14.42

 
4.9
%
 
 
15.13

 
14.42

 
4.9
 %
 
 
 
 
 
 
 
 
 
 
 
 
 
(Non-GAAP comparison) 2
 
 
 
 
 
 
 
 
 
 
 
 
Adjusted Operating Income
(69,687
)
 
3,324

 
NM

 
 
55,833

 
192,842

 
(71.0
)%
Adjusted EPS
(1.57
)
 
0.12

 
NM

 
 
1.18

 
4.11

 
(71.3
)%
2 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.
NM = Not Meaningful

Total revenue grew double digits for both the quarter and the year, driven primarily by higher organic premium volume and retention due to our marketing and customer service efforts, premium pricing flowing through the book, and our investment portfolio performance, partially offset by increased reinsurance costs. Income before income tax was down 58.5% for the year and adjusted operating income was down 71.0% for the year, primarily impacted by a lower benefit from our claims adjusting business as prior years’ catastrophe claims conclude, current year reserve strengthening, and current year weather events above plan. Income before income tax produced a 6.8% margin for the year. GAAP diluted EPS and non-GAAP adjusted EPS results for the quarter and the year benefited from premium growth, investment performance, and commission revenue, offset by the aforementioned items. The Company produced an annualized return on average equity of 9.2% and book value per share growth of 4.9% for the year, despite where the industry sits in the current cycle and the number of factors affecting Florida.




2

a01uvelogoa03.jpg

Underwriting

($thousands, except policies in force)
 
 
 
 
 
 
 
 
 
 
 
 
Fourth Quarter
 
 
Full Year
 
FY19
 
FY18
 
Change
 
 
FY19
 
FY18
 
Change
Policies in force
888,361

 
828,653

 
7.2%
 
 
888,361

 
828,653

 
7.2%
In-force premium
$
1,296,416

 
$
1,193,019

 
8.7%
 
 
$
1,296,416

 
$
1,193,019

 
8.7%
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct premiums written
302,655

 
268,934

 
12.5%
 
 
1,292,721

 
1,190,875

 
8.6%
Direct premiums earned
321,571

 
296,948

 
8.3%
 
 
1,233,121

 
1,121,640

 
9.9%
Net premiums earned
215,819

 
204,595

 
5.5%
 
 
842,502

 
768,382

 
9.6%
 
 
 
 
 
 
 
 
 
 
 
 
 
Expense ratio 3
29.6
%
 
31.7
%
 
(2.1) pts
 
 
32.3
%
 
33.4
%
 
(1.1) pts
Loss & LAE ratio
113.3
%
 
79.5
%
 
33.8 pts
 
 
71.6
%
 
53.9
%
 
17.7 pts
Combined ratio
142.9
%
 
111.2
%
 
31.7 pts
 
 
103.9
%
 
87.3
%
 
16.6 pts
3 Expense ratio excludes interest expense.

Direct premiums written were up double digits for the quarter, led by the continued impact of rate increases in Florida and other states, as well as strong direct premium growth of 23.3% in Other States (non-Florida). For the year, direct premiums written were up 8.6% led by the rate increases, as well as strong direct premium growth of 27.6% in Other States and a slightly improved policy retention.

On the expense side, the combined ratio increased 31.7 points for the quarter and 16.6 points for the year. The increases were driven primarily by reduced benefits from claim settlement fees as prior years’ catastrophe claims conclude, conservatism on prior years’ anticipated subrogation recoveries, current year reserve strengthening, and weather events above plan, partially offset by an improvement in the expense ratio as set forth below:

The expense ratio improved 2.1 points for the quarter driven by a 1.8 point improvement in the other operating expense ratio, further aided by a 30 basis point decrease in the policy acquisition cost ratio. For the year, the expense ratio improved 1.1 points driven by a 1.7 point improvement in the other operating expense ratio, partially offset by a 60 basis point increase in the policy acquisition cost ratio.

The net loss and loss adjustment expense ratio increased 33.8 points for the quarter and 17.7 points for the year. Quarterly and full year drivers for 2019 include:

Prior year reserve development was primarily made up of a $40.7 million reduction in anticipated subrogation recoveries in the fourth quarter, and $43.7 million of prior accident years adverse development in the fourth quarter resulting in a total of $84.4 million or 39.1 points for the quarter and $88.1 million or 10.4 points for the year.

Weather events in excess of plan of $16.7 million or 7.7 points ($9.8 million in 4Q18) for the quarter were directly related to strengthening IBNR for weather events in 2019. For the full year, weather events in excess of plan were $38.7 million or 4.6 points ($14.8 million in FY18).


3

a01uvelogoa03.jpg

All other losses and loss adjustment expense of $143.4 million or 66.5 points for the quarter and $476.7 million or 56.6 points for the year, were primarily related to diversified growth, $24.7 million in the fourth quarter of incremental reserve strengthening for accident year 2019 as the industry continues to see increased severity in represented claims, and a reduced benefit from our adjusting business as prior years’ catastrophe claims conclude.

Services

($thousands)
Fourth Quarter
 
 
Full Year
 
FY19
 
FY18
 
Change
 
 
FY19
 
FY18
 
Change
Commission revenue
$
7,168

 
$
5,800

 
23.6
%
 
 
$
26,101

 
$
22,438

 
16.3
%
Policy fees
4,973

 
4,532

 
9.7
%
 
 
21,560

 
20,275

 
6.3
%
Other revenue
2,603

 
1,905

 
36.6
%
 
 
7,972

 
7,163

 
11.3
%
Total
14,744

 
12,237

 
20.5
%
 
 
55,633

 
49,876

 
11.5
%

Total services revenue increased 20.5% for the quarter and 11.5% for the full year. The increase was driven by commission revenue earned on ceded premiums and an increase in policy fees and other revenue related to volume.

Investments

($thousands)
Fourth Quarter
 
 
Full Year
 
FY19
 
FY18
 
Change
 
 
FY19
 
FY18
 
Change
Net investment income
$
7,578

 
$
7,603

 
(0.3
)%
 
 
$
30,743

 
$
24,816

 
23.9
%
Realized gains (losses)
437

 
4

 
NM

 
 
(12,715
)
 
(2,089
)
 
NM

Unrealized gains (losses)
824

 
(8,066
)
 
NM

 
 
23,188

 
(17,169
)
 
NM

NM = Not Meaningful

Net investment income decreased 0.3% for the quarter, but increased 23.9% for the year, primarily due to increased assets under management and an asset mix shift to higher yielding investment grade bonds during 2018 and 2019. These results were partially offset by a lower trend in yields on cash and short term investments during the second half of 2019. Realized losses in 2019 resulted primarily from the sale of equity securities. Unrealized gains were driven by market volatility in equity securities.

Capital Deployment

During the fourth quarter, the Company repurchased approximately 567 thousand shares at an aggregate cost of $16.3 million. For the full year the Company repurchased approximately 2.3 million shares at an aggregate cost of $66.2 million. The Company’s current share repurchase authorization program has $28.3 million remaining as of December 31, 2019 and runs through December 31, 2021.

On February 11th, 2020 the Board of Directors of the Company declared a quarterly cash dividend of 16 cents per share of common stock, payable March 19, 2020, to shareholders of record as of the close of business on March 12, 2020.


4

a01uvelogoa03.jpg

Guidance

Universal initiated the following guidance for fiscal 2020:

GAAP and Non-GAAP Adjusted EPS in a range of $2.80 - $3.10 (assuming no extraordinary weather events in 2020)
Annualized return on average equity in a range of 17% - 20%


Conference Call and Webcast

Tuesday, March 3, 2020 at 9:00 a.m. ET
U.S. Dial-in Number: (855) 752-6647
International: (503) 343-6667
Participant code: 4299054
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: 4299054 through March 18, 2020

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 18 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 U.S. Securities and Exchange Commission (“SEC”), including adjusted earnings per diluted share, which excludes 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. Adjusted operating income excludes 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

5

a01uvelogoa03.jpg

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,” “predict,” “project,” “should,” “anticipate,” “will,” “plan,” and similar expressions identify forward-looking statements, which speak only as of the date the statements were made and include, but are not limited to, statements regarding the outlook for the Company’s future business and financial performance. Such statements may also include commentary on plans, products and lines of business, marketing arrangements, reinsurance programs and other business developments and assumptions relating to the foregoing. Such forward-looking statements are based on the current beliefs of our management as well as assumptions made by and information currently available to them, which are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. 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.



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

a01uvelogoa03.jpg

UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(in thousands, except per share data)
 
 
December 31,
 
December 31,
 
 
2019
 
2018
ASSETS
 
 
 
 
Invested Assets
 
 
 
 
  Fixed maturities, at fair value
 
$
855,284

 
$
820,438

  Equity securities, at fair value
 
43,717

 
63,277

  Investment real estate, net
 
15,585

 
24,439

  Total invested assets
 
914,586

 
908,154

Cash and cash equivalents
 
182,109

 
166,428

Restricted cash and cash equivalents
 
2,635

 
2,635

Prepaid reinsurance premiums
 
175,208

 
142,750

Reinsurance recoverable
 
193,236

 
418,603

Premiums receivable, net
 
63,883

 
59,858

Property and equipment, net
 
41,351

 
34,991

Deferred policy acquisition costs
 
91,882

 
84,686

Goodwill
 
2,319

 
2,319

Other assets
 
52,643

 
37,966

TOTAL ASSETS
 
$
1,719,852

 
$
1,858,390

 
 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
 
LIABILITIES:
 
 
 
 
Unpaid losses and loss adjustment expenses
 
$
267,760

 
$
472,829

Unearned premiums
 
661,279

 
601,679

Advance premium
 
30,975

 
26,222

Reinsurance payable, net
 
122,581

 
93,306

Long-term debt
 
9,926

 
11,397

Other liabilities
 
133,430

 
151,324

     Total liabilities
 
1,225,951

 
1,356,757

STOCKHOLDERS' EQUITY:
 
 
 
 
Cumulative convertible preferred stock ($0.01 par value) 4
 

 

Common stock ($0.01 par value) 5
 
467

 
465

Treasury shares, at cost - 14,069 and 11,731
 
(196,585
)
 
(130,399
)
Additional paid-in capital
 
96,036

 
86,353

Accumulated other comprehensive income (loss), net of taxes
 
20,364

 
(8,010
)
Retained earnings
 
573,619

 
553,224

     Total stockholders' equity
 
493,901

 
501,633

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
 
$
1,719,852

 
$
1,858,390

 
 
 
 
 
Notes:
 
 
 
 
4 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.
5 Common stock ($0.01 par value): Authorized - 55,000 shares; Issued - 46,707 and 46,514 shares; Outstanding 32,638 and 34,783 shares.



7

a01uvelogoa03.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,
 
 
2019
 
2018
 
 
2019
 
2018
REVENUES
 
 
 
 
 
 
 
 
 
Net premiums earned
 
$
215,819

 
$
204,595

 
 
$
842,502

 
$
768,382

Net investment income
 
7,578

 
7,603

 
 
30,743

 
24,816

Net realized gains/(losses) on investments
 
437

 
4

 
 
(12,715
)
 
(2,089
)
Net unrealized gains/(losses) on equity securities
 
824

 
(8,066
)
 
 
23,188

 
(17,169
)
Commission revenue
 
7,168

 
5,800

 
 
26,101

 
22,438

Policy fees
 
4,973

 
4,532

 
 
21,560

 
20,275

Other revenue
 
2,603

 
1,905

 
 
7,972

 
7,163

  Total revenues
 
239,402

 
216,373

 
 
939,351

 
823,816

 
 
 
 
 
 
 
 
 
 
EXPENSES
 
 
 
 
 
 
 
 
 
Losses and loss adjustment expenses
 
244,445

 
162,740

 
 
603,406

 
414,455

Policy acquisition costs
 
44,667

 
42,994

 
 
177,530

 
157,327

Other operating expenses
 
19,298

 
21,792

 
 
94,650

 
98,815

Interest expense
 
45

 
88

 
 
248

 
346

     Total expenses
 
308,455

 
227,614

 
 
875,834

 
670,943

 
 
 
 
 
 
 
 
 
 
Income (loss) before income tax expense
 
(69,053
)
 
(11,241
)
 
 
63,517

 
152,873

     Income tax expense (benefit)
 
(17,980
)
 
(4,773
)
 
 
17,003

 
35,822

NET INCOME (LOSS)
 
$
(51,073
)
 
$
(6,468
)
 
 
$
46,514

 
$
117,051


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,
 
 
2019
 
2018
 
 
2019
 
2018
Weighted average common shares outstanding - basic
 
32,889

 
34,814

 
 
 
33,893

 
34,856

Weighted average common shares outstanding - diluted
 
32,889

 
34,814

 
 
 
34,233

 
35,786

Shares outstanding, end of period
 
32,638

 
34,783

 
 
 
32,638

 
34,783

Basic earnings (loss) per common share
 
$
(1.55
)
 
$
(0.19
)
 
 
 
$
1.37

 
$
3.36

Diluted earnings (loss) per common share
 
$
(1.55
)
 
$
(0.19
)
 
 
 
$
1.36

 
$
3.27

Cash dividend declared per common share
 
$
0.29

 
$
0.29

 
 
 
$
0.77

 
$
0.73

Book value per share, end of period
 
$
15.13

 
$
14.42

 
 
 
$
15.13

 
$
14.42

Annualized return on average equity (ROE)
 
NM

 
NM

 
 
 
9.2
%
 
24.1
%
NM = Not Meaningful


8

a01uvelogoa03.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,
 
 
2019
 
2018
 
 
2019
 
2018
Premiums
 
 
 
 
 
 
 
 
 
     Direct premiums written - Florida
 
$
246,927

 
$
223,751

 
 
$
1,066,112

 
$
1,013,290

     Direct premiums written - Other States
 
55,728

 
45,183

 
 
226,609

 
177,585

Direct premiums written - Total
 
$
302,655

 
$
268,934

 
 
$
1,292,721

 
$
1,190,875

Direct premiums earned
 
$
321,571

 
$
296,948

 
 
$
1,233,121

 
$
1,121,640

Net premiums earned
 
$
215,819

 
$
204,595

 
 
$
842,502

 
$
768,382

 
 
 
 
 
 
 
 
 
 
Underwriting Ratios - Net
 
 
 
 
 
 
 
 
 
Loss and loss adjustment expense ratio
 
113.3
%
 
79.5
%
 
 
71.6
%
 
53.9
%
  Policy acquisition cost ratio
 
20.7
%
 
21.0
%
 
 
21.1
%
 
20.5
%
  Other operating expense ratio6
 
8.9
%
 
10.7
%
 
 
11.2
%
 
12.9
%
General and administrative expense ratio6
 
29.6
%
 
31.7
%
 
 
32.3
%
 
33.4
%
Combined ratio
 
142.9
%
 
111.2
%
 
 
103.9
%
 
87.3
%
 
 
 
 
 
 
 
 
 
 
Other Items
 
 
 
 
 
 
 
 
 
(Favorable)/Unfavorable prior year reserve
   development
 
$
84,365

 
$
97,295

 
 
$
88,068

 
$
99,522

   Points on the loss and loss adjustment
   expense ratio
 
39.1
 pts
 
47.6
 pts
 
 
10.4
 pts
 
13.0
 pts
6 Expense ratio excludes interest expense.
 
 
As of
 
 
December 31,
 
 
2019
 
2018
Policies in force
 
 
 
 
Florida
 
662,343

 
637,926

Other States
 
226,018

 
190,727

Total
 
888,361

 
828,653

 
 
 
 
 
In-force premium
 
 
 
 
Florida
 
$
1,070,034

 
$
1,015,666

Other States
 
226,382

 
177,353

Total
 
1,296,416

 
1,193,019

 
 
 
 
 
Total Insured Value
 
 
 
 
Florida
 
$
164,654,848

 
$
156,118,955

Other States
 
91,401,560

 
72,588,067

Total
 
256,056,408

 
228,707,022





9

a01uvelogoa03.jpg


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

 
Fourth Quarter
 
 
Full Year
 
FY19
 
FY18
 
 
FY19
 
FY18
Income (Loss) Before Income Taxes
$
(69,053
)
 
(11,241
)
 
 
63,517

 
152,873

Adjustments:
 
 
 
 
 
 
 
 
Reinstatement premium, net of commissions 7
582

 
6,415

 
 
2,541

 
20,365

    Net unrealized (gains)/losses on equity securities
(824
)
 
8,066

 
 
(23,188
)
 
17,169

    Net realized (gains)/losses on investments
(437
)
 
(4
)
 
 
12,715

 
2,089

    Interest Expense
45

 
88

 
 
248

 
346

    Total Adjustments
(634
)
 
14,565

 
 
(7,684
)
 
39,969

Non-GAAP Adjusted Operating Income8
(69,687
)
 
3,324

 
 
55,833

 
192,842

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
GAAP Diluted EPS
$
(1.55
)
 
$
(0.19
)
 
 
$
1.36

 
$
3.27

Adjustments:
 
 
 
 
 
 
 
 
Reinstatement premium, net of commissions 7
0.02

 
0.18

 
 
0.07

 
0.57

    Net unrealized (gains)/losses on equity securities
(0.03
)
 
0.23

 
 
(0.68
)
 
0.48

    Net realized (gains)/losses on investments
(0.01
)
 

 
 
0.37

 
0.06

    Total Pre-Tax Adjustments
(0.02
)
 
0.41

 
 
(0.24
)
 
1.11

    Income Tax on Above Adjustments

 
(0.10
)
 
 
0.06

 
(0.27
)
    Total Adjustments
(0.02
)
 
0.31

 
 
(0.18
)
 
0.84

Non-GAAP Adjusted EPS8
$
(1.57
)
 
$
0.12

 
 
$
1.18

 
$
4.11

7 Includes reinstatement premiums not covered by reinstatement premium protection and related commissions.
8 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.


10