- HGTY Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
PRER14A Filing
Hagerty (HGTY) PRER14APreliminary revised proxy
Filed: 1 Oct 21, 3:34pm
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 5 | | | |
| | | | | 18 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 85 | | | |
| | | | | 88 | | | |
| | | | | 93 | | | |
| | | | | 105 | | | |
| | | | | 141 | | | |
| | | | | 143 | | | |
| | | | | 146 | | | |
| | | | | 149 | | | |
| | | | | 150 | | | |
| | | | | 157 | | | |
| | | | | 162 | | | |
| | | | | 166 | | | |
| | | | | 187 | | | |
| | | | | 198 | | | |
| | | | | 202 | | | |
| | | | | 235 | | | |
| | | | | 250 | | | |
| | | | | 260 | | | |
| | | | | 266 | | | |
| | | | | 268 | | | |
| | | | | 269 | | | |
| | | | | 273 | | | |
| | | | | 277 | | | |
| | | | | 279 | | | |
| | | | | F-1 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | | | D-1 | | | |
| | | | | E-1 | | |
| | | Six Months Ended June 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | 137,816 | | | | | $ | 118,008 | | | | | $ | 236,443 | | | | | $ | 201,779 | | | | | $ | 174,293 | | |
Earned premium | | | | | 133,671 | | | | | | 103,408 | | | | | | 220,502 | | | | | | 157,394 | | | | | | 97,020 | | |
Membership and other revenue | | | | | 25,122 | | | | | | 20,905 | | | | | | 42,603 | | | | | | 38,100 | | | | | | 30,386 | | |
Total Revenues | | | | | 296,609 | | | | | | 242,321 | | | | | | 499,548 | | | | | | 397,274 | | | | | | 301,699 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | 79,847 | | | | | | 65,850 | | | | | | 137,508 | | | | | | 114,290 | | | | | | 97,109 | | |
Ceding commission | | | | | 64,067 | | | | | | 49,613 | | | | | | 105,974 | | | | | | 75,567 | | | | | | 46,553 | | |
Losses and loss adjustment expenses | | | | | 55,346 | | | | | | 42,484 | | | | | | 91,025 | | | | | | 64,400 | | | | | | 40,859 | | |
Sales expense | | | | | 48,712 | | | | | | 42,880 | | | | | | 86,207 | | | | | | 84,189 | | | | | | 70,015 | | |
General and administrative services | | | | | 30,064 | | | | | | 23,247 | | | | | | 51,188 | | | | | | 39,029 | | | | | | 30,797 | | |
Depreciation and amortization | | | | | 9,396 | | | | | | 4,976 | | | | | | 11,800 | | | | | | 8,950 | | | | | | 7,755 | | |
Total Operating Expenses | | | | | 287,431 | | | | | | 229,050 | | | | | | 483,702 | | | | | | 386,425 | | | | | | 293,087 | | |
Operating Income | | | | | 9,178 | | | | | | 13,271 | | | | | | 15,846 | | | | | | 10,848 | | | | | | 8,612 | | |
Other Income (Expense) | | | | | (624) | | | | | | (174) | | | | | | (986) | | | | | | 608 | | | | | | (17) | | |
Income Before Income Tax Expense | | | | | 8,554 | | | | | | 13,096 | | | | | | 14,860 | | | | | | 11,456 | | | | | | 8,596 | | |
Income tax expense | | | | | (2,902) | | | | | | (2,424) | | | | | | (4,820) | | | | | | (7,250) | | | | | | (122) | | |
Net Income | | | | $ | 5,653 | | | | | $ | 10,673 | | | | | $ | 10,039 | | | | | $ | 4,206 | | | | | $ | 8,474 | | |
| | | As of June 30, 2021 | | | As of December 31, | | ||||||||||||
(in thousands) | | | 2020 | | | 2019 | | ||||||||||||
Total assets | | | | $ | 759,066 | | | | | $ | 610,710 | | | | | $ | 443,278 | | |
Total liabilities | | | | | 638,954 | | | | | | 493,389 | | | | | | 332,817 | | |
Total equity | | | | | 120,112 | | | | | | 117,321 | | | | | | 110,461 | | |
| | | Year ended December 31, 2020 | | | Six months ended June 30, 2021 | | ||||||
| | | (from inception to year-end) | | | | | | | | |||
Statement of Operations Data: | | | | | | | | | | | | | |
General and administrative expenses | | | | $ | 1,470 | | | | | $ | 279,750 | | |
Net loss | | | | | (1,470) | | | | | | (1,605,202) | | |
Loss per share – basic and diluted | | | | $ | — | | | | | $ | (0.35) | | |
Statement of Cash Flow Data: | | | | | | | | | | | | | |
Net cash used in operating activities | | | | $ | — | | | | | $ | (1,152,852) | | |
Net cash used in investing activities | | | | | — | | | | | | (116,156,117) | | |
Net cash provided by financing activities | | | | $ | — | | | | | $ | 118,756,357 | | |
| | | As of December 31, 2020 | | | As of June 30, 2021 | | ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Total cash | | | | $ | — | | | | | $ | 1,447,388 | | |
Total assets | | | | | 55,000 | | | | | | 118,591,691 | | |
Total liabilities | | | | | 56,470 | | | | | | 7,359,931 | | |
Total stockholders’ equity | | | | $ | (1,470) | | | | | $ | 5,000,010 | | |
| | | Per Share Value | | |||
Trust Account fair value as of August 17, 2021 | | | | $ | 116,154,642 | | |
Total Public Shares | | | | | 11,500,000 | | |
Trust Account value per Public Share | | | | $ | 10.10 | | |
| | | No Redemptions | | | $50 Million Redemptions | | | Maximum Redemptions | | |||||||||
Redemptions ($) | | | | $ | — | | | | | $ | 50,000,000 | | | | | $ | 85,701,925 | | |
Redemptions (Shares) | | | | | - | | | | | | 4,950,297 | | | | | | 8,485,000 | | |
Cash left in Trust Account post redemptions | | | | $ | 116,154,642 | | | | | $ | 66,154,642 | | | | | $ | 30,452,717 | | |
Proceeds from PIPE Financing @ $10 per PIPE Share | | | | $ | 703,850,000 | | | | | $ | 703,850,000 | | | | | $ | 703,850,000 | | |
Estimated expenses of PIPE Financing | | | | $ | 5,144,250 | | | | | $ | 5,144,250 | | | | | $ | 5,144,250 | | |
Net proceeds from PIPE Financing | | | | $ | 698,705,750 | | | | | $ | 698,705,750 | | | | | $ | 698,705,750 | | |
PIPE Shares | | | | | 70,385,000 | | | | | | 70,385,000 | | | | | | 70,385,000 | | |
Cash left in Trust Account post redemptions plus PIPE Financing proceeds | | | | $ | 814,860,392 | | | | | $ | 764,860,392 | | | | | $ | 729,158,467 | | |
Public Shares post redemptions plus PIPE Shares | | | | | 81,885,000 | | | | | | 76,934,703 | | | | | | 73,400,000 | | |
Per share value(1) | | | | $ | 9.95 | | | | | $ | 9.94 | | | | | $ | 9.93 | | |
| | | Value of Non-Redeemed Shares | | |||||||||||||||
Per share value | | | | $ | 9.95 | | | | | $ | 9.94 | | | | | $ | 9.93 | | |
Value of one-half of one redeemable warrant held by Public Stockholders(2) | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | |
Total value of non-redeemed share | | | | $ | 10.95 | | | | | $ | 10.94 | | | | | $ | 10.93 | | |
| | | Value of Redeemed Shares | | |||||||||||||||
Per share value | | | | $ | 10.10 | | | | | $ | 10.10 | | | | | $ | 10.10 | | |
Value of one-half of one redeemable warrant held by Public Stockholders(2) | | | | $ | 1.00 | | | | | $ | 1.00 | | | | | $ | 1.00 | | |
Total value of redeemed share | | | | $ | 11.10 | | | | | $ | 11.10 | | | | | $ | 11.10 | | |
| | | No Redemptions | | | $50 Million Redemptions | | | Max Redemptions | | |||||||||||||||||||||||||||
| | | Number of Shares | | | Ownership % | | | Number of Shares | | | Ownership % | | | Number of Shares | | | Ownership % | | ||||||||||||||||||
Current Shares Outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Public Shares issued in Aldel IPO | | | | | 11,500,000 | | | | | | 3.2% | | | | | | 11,500,000 | | | | | | 3.3% | | | | | | 11,500,000 | | | | | | 3.3% | | |
Redemptions in connection with the Business Combination | | | | | — | | | | | | 0.0% | | | | | | (4,950,297) | | | | | | -1.4% | | | | | | (8,485,000) | | | | | | -2.4% | | |
Shares held by Public Stockholders post-redemptions | | | | | 11,500,000 | | | | | | 3.2% | | | | | | 6,549,703 | | | | | | 1.9% | | | | | | 3,015,000 | | | | | | 0.9% | | |
Founder Shares issued to Sponsor pre-Aldel IPO | | | | | 2,875,000 | | | | | | 0.8% | | | | | | 2,875,000 | | | | | | 0.8% | | | | | | 2,875,000 | | | | | | 0.8% | | |
Private Shares issued to Sponsor at close of Aldel IPO | | | | | 515,000 | | | | | | 0.1% | | | | | | 515,000 | | | | | | 0.1% | | | | | | 515,000 | | | | | | 0.1% | | |
Aldel Common Stock issued to underwriter at close of Aldel IPO | | | | | 57,500 | | | | | | 0.0% | | | | | | 57,500 | | | | | | 0.0% | | | | | | 57,500 | | | | | | 0.0% | | |
Shares issued in connection with the Business Combination and assumed exercise of warrants | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares of Class V Common Stock issued to Hagerty Equityholders | | | | | 250,000,000 | | | | | | 70.4% | | | | | | 252,999,388 | | | | | | 71.6% | | | | | | 255,000,000 | | | | | | 72.5% | | |
PIPE Shares issued to PIPE Investors | | | | | 70,385,000 | | | | | | 19.8% | | | | | | 70,385,000 | | | | | | 19.9% | | | | | | 70,385,000 | | | | | | 20.0% | | |
| | | No Redemptions | | | $50 Million Redemptions | | | Max Redemptions | | |||||||||||||||||||||||||||
| | | Number of Shares | | | Ownership % | | | Number of Shares | | | Ownership % | | | Number of Shares | | | Ownership % | | ||||||||||||||||||
$11.50 strike warrants held by Public Stockholders | | | | | 5,750,000 | | | | | | 1.6% | | | | | | 5,750,000 | | | | | | 1.6% | | | | | | 5,750,000 | | | | | | 1.6% | | |
$11.50 strike Private Warrants held by Sponsor | | | | | 257,500 | | | | | | 0.1% | | | | | | 257,500 | | | | | | 0.1% | | | | | | 257,500 | | | | | | 0.1% | | |
$15.00 strike OTM Warrants held by Sponsor | | | | | 1,300,000 | | | | | | 0.4% | | | | | | 1,300,000 | | | | | | 0.4% | | | | | | 1,300,000 | | | | | | 0.4% | | |
$11.50 strike warrants held by underwriter | | | | | 28,750 | | | | | | 0.0% | | | | | | 28,750 | | | | | | 0.0% | | | | | | 28,750 | | | | | | 0.0% | | |
PIPE Warrants held by PIPE Investors | | | | | 12,669,300 | | | | | | 3.6% | | | | | | 12,669,300 | | | | | | 3.6% | | | | | | 12,669,300 | | | | | | 3.6% | | |
Total | | | | | 355,338,050 | | | | | | 100.0% | | | | | | 353,387,141 | | | | | | 100.0% | | | | | | 351,853,050 | | | | | | 100.0% | | |
Scenario | | | Total Consideration | | | Cash Consideration | | | OpCo Units & Corresponding Shares of Class V Common Stock | | |||||||||
Assuming no redemptions | | | | $ | 3,000,000,000 | | | | | $ | 500,000,000 | | | | | | 250,000,000 | | |
Assuming maximum redemptions | | | | $ | 3,000,000,000 | | | | | $ | 450,000,000 | | | | | | 255,000,000 | | |
| | | Pro Forma Outstanding Common Shares of New Hagerty | | | Pro Forma Outstanding Common Shares of New Hagerty | | ||||||
| | | No Redemptions Scenario | | | Maximum Redemptions Scenario | | ||||||
Aldel outstanding common shares pre-Business Combination | | | | | 14,947,500 | | | | | | 14,947,500 | | |
Redemptions | | | | | — | | | | | | (8,485,000) | | |
Shares of Class V Common Stock issued to Hagerty Equityholders | | | | | 250,000,000 | | | | | | 255,000,000 | | |
PIPE Shares issued in PIPE Financing | | | | | 70,385,000 | | | | | | 70,385,000 | | |
Total New Hagerty common shares outstanding post-Business Combination | | | | | 335,332,500 | | | | | | 331,847,500 | | |
| | | Aldel (Historical) | | | Hagerty (Historical) | | | Transaction Accounting Adjustments Assuming No Redemptions | | | | | | | | | Pro Forma Condensed Combined Assuming No Redemptions | | | Transaction Accounting Adjustments Assuming Maximum Redemptions | | | | | | | | | Pro Forma Condensed Combined Assuming Maximum Redemptions | | ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | �� | | | | | | | | | | | | | | | | | | | | | | | | |
CURRRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 1,447 | | | | | $ | 49,135 | | | | | $ | 116,156 | | | | | | A | | | | | $ | 320,294 | | | | | $ | 30,453 | | | | | | A | | | | | $ | 284,591 | | |
| | | | | | | | | | | | | | | | | (50,294) | | | | | | C | | | | | | | | | | | | (50,294) | | | | | | C | | | | | | | | |
| | | | | | | | | | | | | | | | | 703,850 | | | | | | D | | | | | | | | | | | | 703,850 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | (500,000) | | | | | | F | | | | | | | | | | | | (450,000) | | | | | | F | | | | | | | | |
Restricted cash and cash equivalents | | | | | — | | | | | | 296,366 | | | | | | — | | | | | | | | | | | | 296,366 | | | | | | — | | | | | | | | | | | | 296,366 | | |
Accounts receivable | | | | | — | | | | | | 44,700 | | | | | | — | | | | | | | | | | | | 44,700 | | | | | | — | | | | | | | | | | | | 44,700 | | |
Premiums receivable | | | | | — | | | | | | 111,265 | | | | | | — | | | | | | | | | | | | 111,265 | | | | | | — | | | | | | | | | | | | 111,265 | | |
Commission receivable | | | | | — | | | | | | 30,216 | | | | | | — | | | | | | | | | | | | 30,216 | | | | | | — | | | | | | | | | | | | 30,216 | | |
Prepaid expenses and other assets | | | | | 989 | | | | | | 26,526 | | | | | | — | | | | | | | | | | | | 27,515 | | | | | | — | | | | | | | | | | | | 27,515 | | |
Deferred acquisition costs – net | | | | | — | | | | | | 79,348 | | | | | | — | | | | | | | | | | | | 79,348 | | | | | | — | | | | | | | | | | | | 79,348 | | |
Fixed income securities | | | | | — | | | | | | 2,460 | | | | | | — | | | | | | | | | | | | 2,460 | | | | | | — | | | | | | | | | | | | 2,460 | | |
Total current assets | | | | | 2,436 | | | | | | 640,016 | | | | | | 269,712 | | | | | | | | | | | | 912,164 | | | | | | 234,009 | | | | | | | | | | | | 876,461 | | |
Property and equipment – net | | | | | — | | | | | | 25,702 | | | | | | — | | | | | | | | | | | | 25,702 | | | | | | — | | | | | | | | | | | | 25,702 | | |
Marketable securities held in trust account | | | | | 116,156 | | | | | | — | | | | | | (116,156) | | | | | | A | | | | | | — | | | | | | (116,156) | | | | | | A | | | | | | — | | |
LONG TERM ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | 0 | | | | | | 20,049 | | | | | | — | | | | | | | | | | | | 20,049 | | | | | | 0 | | | | | | | | | | | | 20,049 | | |
Intangible assets – net | | | | | — | | | | | | 60,334 | | | | | | — | | | | | | | | | | | | 60,334 | | | | | | — | | | | | | | | | | | | 60,334 | | |
Goodwill | | | | | — | | | | | | 7,880 | | | | | | — | | | | | | | | | | | | 7,880 | | | | | | — | | | | | | | | | | | | 7,880 | | |
Fixed income securities | | | | | | | | | | | 5,085 | | | | | | — | | | | | | | | | | | | 5,085 | | | | | | | | | | | | | | | | | | 5,085 | | |
Total long term assets | | | | | — | | | | | | 93,348 | | | | | | — | | | | | | | | | | | | 93,348 | | | | | | — | | | | | | | | | | | | 93,348 | | |
Total Assets | | | | $ | 118,592 | | | | | $ | 759,066 | | | | | $ | 153,556 | | | | | | | | | | | $ | 1,031,214 | | | | | $ | 117,853 | | | | | | | | | | | $ | 995,511 | | |
LIABILITIES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | $ | 110 | | | | | | 7,559 | | | | | $ | — | | | | | | | | | | | $ | 7,669 | | | | | $ | — | | | | | | | | | | | $ | 7,669 | | |
Provision for unpaid losses and loss adjustment expenses | | | | | — | | | | | | 91,145 | | | | | | — | | | | | | | | | | | | 91,145 | | | | | | — | | | | | | | | | | | | 91,145 | | |
Unearned premiums | | | | | — | | | | | | 169,009 | | | | | | — | | | | | | | | | | | | 169,009 | | | | | | — | | | | | | | | | | | | 169,009 | | |
Commissions payable | | | | | — | | | | | | 59,120 | | | | | | — | | | | | | | | | | | | 59,120 | | | | | | — | | | | | | | | | | | | 59,120 | | |
Due to insurers | | | | | — | | | | | | 97,149 | | | | | | — | | | | | | | | | | | | 97,149 | | | | | | — | | | | | | | | | | | | 97,149 | | |
Advanced premiums | | | | | — | | | | | | 26,142 | | | | | | — | | | | | | | | | | | | 26,142 | | | | | | — | | | | | | | | | | | | 26,142 | | |
Accrued expenses | | | | | — | | | | | | 31,750 | | | | | | — | | | | | | | | | | | | 31,750 | | | | | | — | | | | | | | | | | | | 31,750 | | |
Deferred tax liability | | | | | — | | | | | | 10,198 | | | | | | — | | | | | | | | | | | | 10,198 | | | | | | — | | | | | | | | | | | | 10,198 | | |
Contract liabilities | | | | | — | | | | | | 22,373 | | | | | | — | | | | | | | | | | | | 22,373 | | | | | | — | | | | | | | | | | | | 22,373 | | |
Other current liabilities | | | | | — | | | | | | 4,382 | | | | | | — | | | | | | | | | | | | 4,382 | | | | | | — | | | | | | | | | | | | 4,382 | | |
Total current liabilities | | | | | 110 | | | | | | 518,827 | | | | | | — | | | | | | | | | | | | 518,937 | | | | | | — | | | | | | | | | | | | 518,937 | | |
| | | Aldel (Historical) | | | Hagerty (Historical) | | | Transaction Accounting Adjustments Assuming No Redemptions | | | | | | | | | Pro Forma Condensed Combined Assuming No Redemptions | | | Transaction Accounting Adjustments Assuming Maximum Redemptions | | | | | | | | | Pro Forma Condensed Combined Assuming Maximum Redemptions | | ||||||||||||||||||
LONG-TERM LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued expenses | | | | | — | | | | | | 10,745 | | | | | | — | | | | | | | | | | | | 10,745 | | | | | | — | | | | | | | | | | | | 10,745 | | |
Contract liabilities | | | | | — | | | | | | 19,167 | | | | | | — | | | | | | | | | | | | 19,167 | | | | | | — | | | | | | | | | | | | 19,167 | | |
Long-term debt | | | | | — | | | | | | 86,000 | | | | | | — | | | | | | | | | | | | 86,000 | | | | | | — | | | | | | | | | | | | 86,000 | | |
Warrant Liabilities | | | | | 7,250 | | | | | | — | | | | | | 12,374 | | | | | | I | | | | | | 19,624 | | | | | | 12,374 | | | | | | I | | | | | | 19,624 | | |
Other long-term liabilities | | | | | — | | | | | | 4,215 | | | | | | — | | | | | | | | | | | | 4,215 | | | | | | — | | | | | | | | | | | | 4,215 | | |
Total long term liabilities | | | | | 7,250 | | | | | | 120,127 | | | | | | 12,374 | | | | | | | | | | | | 139,751 | | | | | | 12,374 | | | | | | | | | | | | 139,751 | | |
Total liabilities | | | | | 7,360 | | | | | | 638,954 | | | | | | 12,374 | | | | | | | | | | | | 658,688 | | | | | | 12,374 | | | | | | | | | | | | 658,688 | | |
Class A common stock subject to possible redemption, 10,518,004 shares at redemption value | | | | | 106,232 | | | | | | — | | | | | | (106,232) | | | | | | B | | | | | | — | | | | | | (106,232) | | | | | | B | | | | | | — | | |
EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Stock | | | | | — | | | | | | — | | | | | | 1 | | | | | | B | | | | | | 33 | | | | | | — | | | | | | A | | | | | | 34 | | |
| | | | | | | | | | | | | | | | | 7 | | | | | | D | | | | | | | | | | | | 1 | | | | | | B | | | | | | | | |
| | | | | | | | | | | | | | | | | 25 | | | | | | E | | | | | | | | | | | | 7 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26 | | | | | | E | | | | | | | | |
Members’ equity | | | | | — | | | | | | 120,884 | | | | | | (120,884) | | | | | | E | | | | | | — | | | | | | (120,884) | | | | | | E | | | | | | — | | |
Additional paid-in capital | | | | | 6,607 | | | | | | — | | | | | | 106,231 | | | | | | B | | | | | | 595,923 | | | | | $ | 30,453 | | | | | | A | | | | | | 529,125 | | |
| | | | | | | | | | | | | | | | | (50,294) | | | | | | C | | | | | | | | | | | | 106,231 | | | | | | B | | | | |||||
| | | | | | | | | | | | | | | | | 703,843 | | | | | | D | | | | | | | | | | | | (50,294) | | | | | | C | | | | | | | | |
| | | | | | | | | | | | | | | | | 120,859 | | | | | | E | | | | | | | | | | | | 703,843 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | (1,607) | | | | | | G | | | | | | | | | | | | 120,859 | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | (277,342) | | | | | | H | | | | | | | | | | | | (116,156) | | | | | | A | | | | | | | | |
| | | | | | | | | | | | | | | | | (12,374) | | | | | | I | | | | | | | | | | | | (1,607) | | | | | | G | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (258,436) | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (12,374) | | | | | | I | | | | | | | | |
Accumulted other comprehensive loss | | | | | — | | | | | | (1,159) | | | | | | — | | | | | | | | | | | | (1,159) | | | | | | — | | | | | | | | | | | | (1,159) | | |
Accumulated deficit | | | | | (1,607) | | | | | | | | | | | | (500,000) | | | | | | F | | | | | | (500,000) | | | | | | (450,000) | | | | | | F | | | | | | (450,000) | | |
| | | | | | | | | | | | | | | | | 1,607 | | | | | | G | | | | | | | | | | | | 1,607 | | | | | | G | | | | | | | | |
Total stockholders’ equity | | | | | 5,000 | | | | | | 119,725 | | | | | | (29,928) | | | | | | | | | | | | 94,797 | | | | | | (46,725) | | | | | | | | | | | | 78,000 | | |
Noncontrolling interests | | | | | | | | | | | 387 | | | | | | 277,342 | | | | | | H | | | | | | 277,729 | | | | | | 258,436 | | | | | | H | | | | | | 258,823 | | |
Total equity | | | | | 5,000 | | | | | | 120,112 | | | | | | 247,414 | | | | | | | | | | | | 372,526 | | | | | | 211,711 | | | | | | | | | | | | 336,823 | | |
Total liabilities, Stockholders’ Equity and Noncontrolling Interests | | | | $ | 118,592 | | | | | $ | 759,066 | | | | | $ | 153,556 | | | | | | | | | | | $ | 1,031,214 | | | | | $ | 117,853 | | | | | | | | | | | $ | 995,511 | | |
|
| | | Six Months Ended June 30, 2021 | | | Six Months Ended June 30, 2021 | | | Transaction Accounting Adjustments Assuming No Redemptions | | | | | | | | | Six Months Ended June 30, 2021 | | | Transaction Accounting Adjustments Assuming Maximum Redemptions | | | | | | | | | Six Months Ended June 30, 2021 | | ||||||||||||||||||
| | | Aldel (Historical) | | | Hagerty (Historical) | | | | | | | | | Pro Forma Condensed Combined Assuming No Redemptions | | | | | | | | | Pro Forma Condensed Combined Assuming Maximum Redemptions | | ||||||||||||||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | — | | | | | $ | 137,816 | | | | | $ | — | | | | | | | | | | | $ | 137,816 | | | | | $ | — | | | | | | | | | | | $ | 137,816 | | |
Earned premium | | | | | — | | | | | | 133,671 | | | | | | — | | | | | | | | | | | | 133,671 | | | | | | — | | | | | | | | | | | | 133,671 | | |
Membership and other revenue | | | | | — | | | | | | 25,122 | | | | | | — | | | | | | | | | | | | 25,122 | | | | | | — | | | | | | | | | | | | 25,122 | | |
Total Revenues | | | | | — | | | | | | 296,609 | | | | | | — | | | | | | | | | | | | 296,609 | | | | | | — | | | | | | | | | | | | 296,609 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | — | | | | | | 79,847 | | | | | | — | | | | | | | | | | | | 79,847 | | | | | | — | | | | | | | | | | | | 79,847 | | |
Ceding commission | | | | | — | | | | | | 64,067 | | | | | | — | | | | | | | | | | | | 64,067 | | | | | | — | | | | | | | | | | | | 64,067 | | |
Losses and loss adjustment expenses | | | | | — | | | | | | 55,345 | | | | | | — | | | | | | | | | | | | 55,345 | | | | | | — | | | | | | | | | | | | 55,345 | | |
Sales expense | | | | | — | | | | | | 48,712 | | | | | | — | | | | | | | | | | | | 48,712 | | | | | | | | | | | | | | | | | | 48,712 | | |
Depreciation and amortization | | | | | — | | | | | | 9,396 | | | | | | — | | | | | | | | | | | | 9,396 | | | | | | — | | | | | | | | | | | | 9,396 | | |
General, administrative and other | | | | | 279 | | | | | | 30,064 | | | | | | (279) | | | | | | J | | | | | | 30,064 | | | | | | (279) | | | | | | J | | | | | | 30,064 | | |
Total operating expenses | | | | | 279 | | | | | | 287,431 | | | | | | (279) | | | | | | | | | | | | 287,431 | | | | | | (279) | | | | | | | | | | | | 287,431 | | |
Operating (loss) income | | | | | (279) | | | | | | 9,178 | | | | | | 279 | | | | | | | | | | | | 9,178 | | | | | | 279 | | | | | | | | | | | | 9,178 | | |
Other expense | | | | | — | | | | | | (624) | | | | | | — | | | | | | | | | | | | (624) | | | | | | — | | | | | | | | | | | | (624) | | |
Change in fair value of warrant liabilities | | | | | (1,332) | | | | | | — | | | | | | (2,112) | | | | | | L | | | | | | (3,444) | | | | | | (2,112) | | | | | | L | | | | | | (3,444) | | |
Investment income on trust account | | | | | 6 | | | | | | — | | | | | | (6) | | | | | | K | | | | | | — | | | | | | (6) | | | | | | K | | | | | | — | | |
Income before income tax expense | | | | | (1,605) | | | | | | 8,554 | | | | | | (1,839) | | | | | | | | | | | | 5,110 | | | | | | (1,839) | | | | | | | | | | | | 5,110 | | |
Income tax expense | | | | | — | | | | | | (2,901) | | | | | | — | | | | | | | | | | | | (2,901) | | | | | | — | | | | | | | | | | | | (2,901) | | |
Net (loss) income | | | | $ | (1,605) | | | | | $ | 5,653 | | | | | $ | (1,839) | | | | | | | | | | | $ | 2,209 | | | | | $ | (1,839) | | | | | | | | | | | $ | 2,209 | | |
Net (loss) income attributable to non-controlling interest | | | | $ | — | | | | | $ | 136 | | | | | $ | (1,783) | | | | | | M | | | | | $ | (1,647) | | | | | $ | (1,833) | | | | | | M | | | | | $ | (1,697) | | |
Net (loss) income attributable to common stockholders | | | | $ | (1,605) | | | | | $ | 5,789 | | | | | $ | (3,622) | | | | | | | | | | | $ | 562 | | | | | $ | (3,672) | | | | | | | | | | | $ | 512 | | |
NET (LOSS) INCOME | | | | $ | (1,605) | | | | | $ | 5,653 | | | | | $ | (1,839) | | | | | | | | | | | $ | 2,209 | | | | | $ | (1,839) | | | | | | | | | | | $ | 2,209 | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments – net of taxes | | | | | — | | | | | | 186 | | | | | | — | | | | | | | | | | | | 186 | | | | | | — | | | | | | | | | | | | 186 | | |
Derivative instruments | | | | | — | | | | | | 608 | | | | | | — | | | | | | | | | | | | 608 | | | | | | — | | | | | | | | | | | | 608 | | |
Total other comprehensive income | | | | | — | | | | | | 794 | | | | | | — | | | | | | | | | | | | 794 | | | | | | — | | | | | | | | | | | | 794 | | |
Comprehensive income | | | | | (1,605) | | | | | | 6,447 | | | | | | (1,839) | | | | | | | | | | | | 3,003 | | | | | | (1,839) | | | | | | | | | | | | 3,003 | | |
Comprehensive (loss) income attributable to non-controlling interest | | | | | — | | | | | | 136 | | | | | | (1,783) | | | | | | M | | | | | | (1,647) | | | | | | (1,833) | | | | | | M | | | | | | (1,697) | | |
Comprehensive (loss) income attributable to common stockholders | | | | $ | (1,605) | | | | | $ | 6,583 | | | | | $ | (3,622) | | | | | | | | | | | $ | 1,356 | | | | | $ | (3,672) | | | | | | | | | | | $ | 1,306 | | |
Basic weighted average shares outstanding – excluding non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85,332,500 | | | | | | | | | | | | | | | | | | 76,847,500 | | |
Fully diluted weighted average shares outstanding – excluding non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85,332,500 | | | | | | | | | | | | | | | | | | 76,847,500 | | |
Basic net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.01 | | | | | | | | | | | | | | | | | $ | 0.01 | | |
Fully diluted net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.01 | | | | | | | | | | | | | | | | | $ | 0.01 | | |
| | | For the Period from December 23, 2020 (Inception) to December 31, 2020 | | | Year Ended December 31, 2020 | | | Transaction Accounting Adjustments Assuming No Redemptions | | | | | | | | | Year Ended December 31, 2020 | | | Transaction Accounting Adjustments Assuming Maximum Redemptions | | | | | | | | | Year Ended December 31, 2020 | | ||||||||||||||||||
| | | Aldel (Historical) | | | Hagerty (Historical) | | | | | | | | | Pro Forma Condensed Combined Assuming No Redemptions | | | | | | | | | Pro Forma Condensed Combined Assuming Maximum Redemptions | | ||||||||||||||||||||||||
REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | — | | | | | $ | 236,443 | | | | | $ | — | | | | | | | | | | | $ | 236,443 | | | | | $ | — | | | | | | | | | | | $ | 236,443 | | |
Earned premium | | | | | — | | | | | | 220,502 | | | | | | — | | | | | | | | | | | $ | 220,502 | | | | | | — | | | | | | | | | | | | 220,502 | | |
Membership and other revenue | | | | | — | | | | | | 42,603 | | | | | | — | | | | | | | | | | | $ | 42,603 | | | | | | — | | | | | | | | | | | | 42,603 | | |
Total Revenue | | | | | — | | | | | | 499,548 | | | | | | — | | | | | | | | | | | | 499,548 | | | | | | — | | | | | | | | | | | | 499,548 | | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | — | | | | | | 137,508 | | | | | | — | | | | | | | | | | | | 137,508 | | | | | | — | | | | | | | | | | | | 137,508 | | |
Ceding commission | | | | | — | | | | | | 105,974 | | | | | | — | | | | | | | | | | | | 105,974 | | | | | | — | | | | | | | | | | | | 105,974 | | |
Losses and loss adjustment expenses | | | | | — | | | | | | 91,025 | | | | | | — | | | | | | | | | | | | 91,025 | | | | | | — | | | | | | | | | | | | 91,025 | | |
Sales expense | | | | | — | | | | | | 86,207 | | | | | | — | | | | | | | | | | | | 86,207 | | | | | | | | | | | | | | | | | | 86,207 | | |
Depreciation and amortization | | | | | — | | | | | | 11,800 | | | | | | — | | | | | | | | | | | | 11,800 | | | | | | — | | | | | | | | | | | | 11,800 | | |
General, administrative and other | | | | | 1 | | | | | | 51,188 | | | | | | (1) | | | | | | J | | | | | | 51,188 | | | | | | (1) | | | | | | J | | | | | | 51,188 | | |
Total operating expenses | | | | | 1 | | | | | | 483,702 | | | | | | (1) | | | | | | | | | | | | 483,702 | | | | | | (1) | | | | | | | | | | | | 483,702 | | |
Operating (loss) income | | | | | (1) | | | | | | 15,846 | | | | | | 1 | | | | | | | | | | | | 15,846 | | | | | | 1 | | | | | | | | | | | | 15,846 | | |
Other expenses | | | | | — | | | | | | (986) | | | | | | — | | | | | | | | | | | | (986) | | | | | | — | | | | | | | | | | | | (986) | | |
(Loss) income before income tax expense | | | | | (1) | | | | | | 14,860 | | | | | | 1 | | | | | | | | | | | | 14,860 | | | | | | 1 | | | | | | | | | | | | 14,860 | | |
Income tax expense | | | | | — | | | | | | (4,821) | | | | | | — | | | | | | | | | | | | (4,821) | | | | | | — | | | | | | | | | | | | (4,821) | | |
Net (loss) income | | | | $ | (1) | | | | | $ | 10,039 | | | | | $ | 1 | | | | | | | | | | | $ | 10,039 | | | | | $ | 1 | | | | | | | | | | | $ | 10,039 | | |
Net (loss) income attributable to non-controlling interest | | | | $ | — | | | | | $ | 127 | | | | | | (7,611) | | | | | | M | | | | | $ | (7,484) | | | | | | (7,841) | | | | | | M | | | | | $ | (7,714) | | |
Net (loss) income attributable to common stockholders | | | | $ | (1) | | | | | $ | 10,166 | | | | | $ | (7,610) | | | | | | | | | | | $ | 2,555 | | | | | $ | (7,840) | | | | | | | | | | | $ | 2,325 | | |
NET (LOSS) INCOME | | | | $ | (1) | | | | | $ | 10,039 | | | | | $ | 1 | | | | | | | | | | | $ | 10,039 | | | | | $ | 1 | | | | | | | | | | | $ | 10,039 | | |
Other comprehensive income/(loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments – net of tax | | | | | — | | | | | | 994 | | | | | | — | | | | | | | | | | | | 994 | | | | | | — | | | | | | | | | | | | 994 | | |
Derivative instruments | | | | | — | | | | | | (423) | | | | | | — | | | | | | | | | | | | (423) | | | | | | — | | | | | | | | | | | | (423) | | |
Total other comprehensive income | | | | | — | | | | | | 571 | | | | | | — | | | | | | | | | | | | 571 | | | | | | — | | | | | | | | | | | | 571 | | |
Comprehensive income | | | | | (1) | | | | | | 10,610 | | | | | | 1 | | | | | | | | | | | | 10,610 | | | | | | 1 | | | | | | | | | | | | 10,610 | | |
Comprehensice (loss) income attributable to non-controlling interest | | | | | — | | | | | | 127 | | | | | | (7,611) | | | | | | M | | | | | | (7,484) | | | | | | (7,841) | | | | | | M | | | | | | (7,714) | | |
Comprehensive (loss) income attributable to common stockholders | | | | $ | (1) | | | | | $ | 10,737 | | | | | $ | (7,610) | | | | | | | | | | | $ | 3,126 | | | | | $ | (7,840) | | | | | | | | | | | $ | 2,896 | | |
Basic weighted average shares outstanding – excluding non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85,332,500 | | | | | | | | | | | | | | | | | | 76,847,500 | | |
Fully diluted weighted average shares outstanding – excluding non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85,332,500 | | | | | | | | | | | | | | | | | | 76,847,500 | | |
Basic net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.03 | | | | | | | | | | | | | | | | | $ | 0.03 | | |
Fully diluted net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.03 | | | | | | | | | | | | | | | | | $ | 0.03 | | |
| | | Six months ended June 30, 2021 | | |||||||||
| | | Assuming Redemptions | | | Assuming No Maximum Redemptions | | ||||||
Pro forma net income attributable to common shareholders (in thousands) | | | | $ | 562 | | | | | $ | 512 | | |
Weighted average common shares outstanding, basic | | | | | 85,332,500 | | | | | | 76,847,500 | | |
Weighted average common shares outstanding, diluted | �� | | | | 85,332,500 | | | | | | 76,847,500 | | |
Net income per share, basic | | | | $ | 0.01 | | | | | $ | 0.01 | | |
Net income per share, diluted | | | | $ | 0.01 | | | | | $ | 0.01 | | |
Weighted average common shares calculation: | | | | | | | | | | | | | |
Total outstanding shares pre Business Combination | | | | | 14,947,500 | | | | | | 14,947,500 | | |
Total pro forma common shares to be issued pursuant to the Business Combination Agreement | | | | | 250,000,000 | | | | | | 255,000,000 | | |
Share redemptions | | | | | — | | | | | | (8,485,000) | | |
Common shares issued in PIPE | | | | | 70,385,000 | | | | | | 70,385,000 | | |
Noncontrolling interests | | | | | (250,000,000) | | | | | | (255,000,000) | | |
Weighted average common shares outstanding, basic | | | | | 85,332,500 | | | | | | 76,847,500 | | |
Weighted average common shares outstanding, diluted | | | | | 85,332,500 | | | | | | 76,847,500 | | |
| | | Year Ended December 31, 2020 | | |||||||||
| | | Assuming Redemptions | | | Assuming No Maximum Redemptions | | ||||||
Pro forma net income attributable to common shareholders (in thousands) | | | | $ | 2,555 | | | | | $ | 2,325 | | |
Weighted average common shares outstanding, basic | | | | | 85,332,500 | | | | | | 76,847,500 | | |
Weighted average common shares outstanding, diluted | | | | | 85,332,500 | | | | | | 76,847,500 | | |
Net income per share, basic | | | | $ | 0.03 | | | | | $ | 0.03 | | |
Net income per share, diluted | | | | $ | 0.03 | | | | | $ | 0.03 | | |
Weighted average common shares calculation: | | | | | | | | | | | | | |
Total outstanding shares pre business combination | | | | | 14,947,500 | | | | | | 14,947,500 | | |
Total pro forma common shares to be issued pursuant to the Business Combination Agreement | | | | | 250,000,000 | | | | | | 255,000,000 | | |
Share redemptions | | | | | — | | | | | | (8,485,000) | | |
Common shares issued in PIPE | | | | | 70,385,000 | | | | | | 70,385,000 | | |
Noncontrolling interests | | | | | (250,000,000) | | | | | | (255,000,000) | | |
Weighted average common shares outstanding, basic | | | | | 85,332,500 | | | | | | 76,847,500 | | |
Weighted average common shares outstanding, diluted | | | | | 85,332,500 | | | | | | 76,847,500 | | |
Revenue ($mm) | | ||||||||||||||||||||||||||||||||||||||||||
Total revenue | | ||||||||||||||||||||||||||||||||||||||||||
2018 | | | 2019 | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | |||||||||||||||||||||
$302 | | | | $ | 397 | | | | | $ | 500 | | | | | $ | 626 | | | | | $ | 853 | | | | | $ | 1,114 | | | | | $ | 1,357 | | | | | $ | 1,627 | | |
Membership revenue | | ||||||||||||||||||||||||||||||||||||||||||
2018 | | | 2019 | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | |||||||||||||||||||||
$26 | | | | $ | 32 | | | | | $ | 36 | | | | | $ | 45 | | | | | $ | 63 | | | | | $ | 86 | | | | | $ | 108 | | | | | $ | 124 | | |
Membership revenue as a % of total revenue | | ||||||||||||||||||||||||||||||||||||||||||
2018 | | | 2019 | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | |||||||||||||||||||||
9% | | | | | 8% | | | | | | 7% | | | | | | 7% | | | | | | 7% | | | | | | 8% | | | | | | 8% | | | | | | 8% | | |
Premiums ($mm) | | ||||||||||||||||||||||||||||||||||||||||||
2018 | | | 2019 | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | |||||||||||||||||||||
$433 | | | | $ | 497 | | | | | $ | 579 | | | | | $ | 679 | | | | | $ | 895 | | | | | $ | 1,199 | | | | | $ | 1,409 | | | | | $ | 1,659 | | |
EBITDA ($mm) | | ||||||||||||||||||||||||||||||||||||||||||
2018 | | | 2019 | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | |||||||||||||||||||||
$17 | | | | $ | 23 | | | | | $ | 28 | | | | | $ | 38 | | | | | $ | 85 | | | | | $ | 172 | | | | | $ | 240 | | | | | $ | 322 | | |
EBITDA margin | | ||||||||||||||||||||||||||||||||||||||||||
2018 | | | 2019 | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | |||||||||||||||||||||
6% | | | | | 6% | | | | | | 6% | | | | | | 6% | | | | | | 10% | | | | | | 15% | | | | | | 18% | | | | | | 20% | | |
EBITDA excluding operating expenses supporting new partnerships ($mm) | | ||||||||||||||||||||||||||||||||||||||||||
2018 | | | 2019 | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | |||||||||||||||||||||
$17 | | | | $ | 23 | | | | | $ | 28 | | | | | $ | 74 | | | | | $ | 121 | | | | | $ | 172 | | | | | $ | 240 | | | | | $ | 322 | | |
EBITDA margin excluding operating expenses supporting new partnerships | | ||||||||||||||||||||||||||||||||||||||||||
2018 | | | 2019 | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | |||||||||||||||||||||
6% | | | | | 6% | | | | | | 6% | | | | | | 12% | | | | | | 14% | | | | | | 15% | | | | | | 18% | | | | | | 20% | | |
Members | | ||||||||||||||||||||||||||||||||||||
| | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | ||||||||||||||||||
| | | | | 1.8 | | | | | | 2.0 | | | | | | 2.5 | | | | | | 3.3 | | | | | | 3.7 | | | | | | 4.2 | | |
($mm) | | | 2020 | | | 2021E | | | 2022E | | | 2023E | | | 2024E | | | 2025E | | ||||||||||||||||||
Insurance and affinity revenue | | | | $ | 463 | | | | | $ | 581 | | | | | $ | 790 | | | | | $ | 1,029 | | | | | $ | 1,250 | | | | | $ | 1,503 | | |
Membership revenue | | | | | 37 | | | | | | 45 | | | | | | 63 | | | | | | 86 | | | | | | 108 | | | | | | 124 | | |
Total revenue (GAAP) | | | | $ | 500 | | | | | $ | 626 | | | | | $ | 853 | | | | | $ | 1,114 | | | | | $ | 1,357 | | | | | $ | 1,627 | | |
Income Before Taxes | | | | $ | 15 | | | | | $ | 12 | | | | | $ | 39 | | | | | $ | 117 | | | | | $ | 185 | | | | | $ | 268 | | |
Interest expense | | | | | 2 | | | | | | 4 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | |
Depreciation | | | | | 9 | | | | | | 18 | | | | | | 40 | | | | | | 49 | | | | | | 50 | | | | | | 48 | | |
Amortization | | | | | 3 | | | | | | 5 | | | | | | 3 | | | | | | 3 | | | | | | 4 | | | | | | 3 | | |
EBITDA | | | | $ | 28 | | | | | $ | 38 | | | | | $ | 85 | | | | | $ | 172 | | | | | $ | 240 | | | | | $ | 322 | | |
Certain operating expense investments | | | | | — | | | | | $ | 36 | | | | | $ | 36 | | | | | | — | | | | | | — | | | | | | — | | |
EBITDA excluding operating expenses supporting new partnerships | | | | $ | 28 | | | | | $ | 74 | | | | | $ | 121 | | | | | $ | 172 | | | | | $ | 240 | | | | | $ | 322 | | |
EBITDA margin | | | | | 6% | | | | | | 6% | | | | | | 10% | | | | | | 15% | | | | | | 18% | | | | | | 20% | | |
EBITDA margin excluding operating expenses supporting new partnerships | | | | | 6% | | | | | | 12% | | | | | | 14% | | | | | | 15% | | | | | | 18% | | | | | | 20% | | |
| | | Enterprise Value (“EV”) as a Multiple of: | | | Price as a Multiple of: | | | Projected EPS | | | PEG Ratio | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Sales | | | EBITDA | | | EBIT | | | CY+1 EPS | | | CY+2 EPS | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | Growth | | ||||||||||||||||||||||||||||||||||||||||||
High | | | | | 18.96x | | | | | | 15.69x | | | | | | 11.41x | | | | | | 167.1x | | | | | | 73.8x | | | | | | 42.6x | | | | | | 170.7x | | | | | | 169.1x | | | | | | 96.4x | | | | | | 59.2% | | | | | | 1.9x | | |
Average | | | | | 9.27 | | | | | | 7.68 | | | | | | 5.66 | | | | | | 85.3 | | | | | | 46.0 | | | | | | 27.5 | | | | | | 101.0 | | | | | | 68.6 | | | | | | 44.9 | | | | | | 38.3% | | | | | | 1.0 | | |
Median | | | | | 7.24 | | | | | | 6.53 | | | | | | 5.44 | | | | | | 73.4 | | | | | | 46.0 | | | | | | 27.5 | | | | | | 102.8 | | | | | | 36.8 | | | | | | 29.8 | | | | | | 44.2% | | | | | | 0.5 | | |
Low | | | | | 3.85 | | | | | | 3.74 | | | | | | 2.48 | | | | | | 27.5 | | | | | | 18.2 | | | | | | 12.4 | | | | | | 27.8 | | | | | | 31.8 | | | | | | 23.5 | | | | | | 0.0% | | | | | | 0.4 | | |
| | | Enterprise Value as a Multiple of: | | | Price as a Multiple of: | | | Projected EPS | | | PEG Ratio | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Sales | | | EBITDA | | | EBIT | | | CY+1 EPS | | | CY+2 EPS | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | Growth | | ||||||||||||||||||||||||||||||||||||||||||
High | | | | | 45.18x | | | | | | 34.84x | | | | | | 21.77x | | | | | | 13.2x | | | | | | 6.8x | | | | | | 5.9x | | | | | | 13.5x | | | | | | 21.1x | | | | | | 21.4x | | | | | | 4.6% | | | | | | 2.1x | | |
Average | | | | | 8.07 | | | | | | 7.21 | | | | | | 5.28 | | | | | | 6.6 | | | | | | 6.8 | | | | | | 5.9 | | | | | | 6.9 | | | | | | 14.6 | | | | | | 14.5 | | | | | | (1.4)% | | | | | | 2.1 | | |
Median | | | | | 1.03 | | | | | | 1.07 | | | | | | 1.03 | | | | | | 5.6 | | | | | | 6.8 | | | | | | 5.9 | | | | | | 6.1 | | | | | | 14.5 | | | | | | 14.1 | | | | | | 0.0% | | | | | | 2.1 | | |
Low | | | | | 0.72 | | | | | | 0.80 | | | | | | 0.78 | | | | | | 3.4 | | | | | | 6.8 | | | | | | 5.9 | | | | | | 3.7 | | | | | | 8.1 | | | | | | 9.7 | | | | | | (7.2)% | | | | | | 2.1 | | |
| | | Enterprise Value as a Multiple of: | | | Price as a Multiple of: | | | Projected EPS | | | PEG Ratio | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Sales | | | EBITDA | | | EBIT | | | CY+1 EPS | | | CY+2 EPS | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | Growth | | ||||||||||||||||||||||||||||||||||||||||||
High | | | | | 18.72x | | | | | | 13.43x | | | | | | 11.05x | | | | | | 483.4x | | | | | | 219.8x | | | | | | 338.9x | | | | | | 706.9x | | | | | | 2,621.4x | | | | | | 637.0x | | | | | | 231.0% | | | | | | 4.6x | | |
Average | | | | | 9.67 | | | | | | 6.48 | | | | | | 5.14 | | | | | | 169.1 | | | | | | 103.3 | | | | | | 82.4 | | | | | | 231.2 | | | | | | 600.5 | | | | | | 157.7 | | | | | | 39.2% | | | | | | 2.2 | | |
Median | | | | | 8.49 | | | | | | 5.54 | | | | | | 4.10 | | | | | | 118.3 | | | | | | 86.6 | | | | | | 52.0 | | | | | | 144.3 | | | | | | 105.5 | | | | | | 91.7 | | | | | | 16.4% | | | | | | 2.1 | | |
Low | | | | | 4.75 | | | | | | 3.62 | | | | | | 2.79 | | | | | | 69.7 | | | | | | 36.4 | | | | | | 29.5 | | | | | | 84.6 | | | | | | 50.3 | | | | | | 40.8 | | | | | | 0.0% | | | | | | 0.4 | | |
| Sources | | ||||||
| Cash in Trust Account(1) | | | | $ | 116,156 | | |
| PIPE Financing proceeds | | | | | 703,850 | | |
| Hagerty Equityholders’ retained equity value | | | | | 2,500,000 | | |
| | | | | | | | |
| Total Sources | | | | $ | 3,320,006 | | |
| Uses | | ||||||
| Cash consideration to Hagerty Equityholders | | | | $ | 500,000 | | |
| Hagerty Equityholders’ retained equity value | | | | | 2,500,000 | | |
| Estimated fees and expenses | | | | | 50,294 | | |
| Cash to balance sheet | | | | | 269,712 | | |
| Total Uses | | | | $ | 3,320,006 | | |
| Sources | | ||||||
| Cash in Trust Account(1) | | | | $ | 116,156 | | |
| PIPE Financing proceeds | | | | | 703,850 | | |
| Hagerty Equityholders’ retained equity value | | | | | 2,550,000 | | |
| | | | | | | | |
| | | | | | | | |
| Total Sources | | | | $ | 3,370,006 | | |
| Uses | | ||||||
| Cash consideration to Hagerty Equityholders | | | | $ | 450,000 | | |
| Aldel stockholder redemptions(2) | | | | | 85,703 | | |
| Hagerty Equityholders’ retained equity value | | | | | 2,550,000 | | |
| Estimated fees and expenses | | | | | 50,294 | | |
| Cash to balance sheet | | | | | 234,009 | | |
| Total Uses | | | | $ | 3,370,006 | | |
| | | Current Charter | | | Proposed Charter | |
Increase in Authorized Capital | | | The Current Charter provides that the total number of authorized shares of all classes of capital stock is 401,000,000 shares, consisting of (a) 400,000,000 shares of common stock, including (i) 380,000,000 shares of Class A common stock and (ii) 20,000,000 shares of Class B common stock, and (b) 1,000,000 shares of preferred stock. See Section 4.1 of the Current Charter. | | | The Proposed Charter provides that the total number of authorized shares of all classes of capital stock is 820,000,000 shares, consisting of (a) 800,000,000 shares of common stock, including (i) 500,000,000 shares of Class A common stock and (ii) 300,000,000 shares of Class V common stock, and (b) 20,000,000 shares of preferred stock. See Section 4.1 of the Proposed Charter. | |
Voting Power | | | The Current Charter provides that each share of common stock has one vote per share. See Section 4.3(a) of the Current Charter. | | | The Proposed Charter provides that each share of Class A common stock has one vote and each share of Class V common stock has 10 votes per share until the earlier of (a) the date on which such share of Class V common stock is transferred other than pursuant to a Qualifying Transfer (as defined in the Proposed Charter or (b) the date that 15 years from the effective date of the Proposed Charter. See Section 4.3(a) of the Proposed Charter. | |
Required Vote for Removal of Directors | | | The Current Charter provides that any or all of the directors may be removed from office at any time, but only for cause and only by the affirmative vote of holders of a majority of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors, voting together as a single class. See Section 5.4 of the Current Charter. | | | The Proposed Charter provides that any or all of the directors may (a) prior to a Control Trigger Event (as defined below), for any reason by the affirmative vote of the holders of at least a majority of the voting power of all then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors, voting together as a single class, and (b) after a Control Trigger Event, by the stockholders of the Corporation only for cause and only by the affirmative vote of the holders of at least a majority of the voting power of all then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors, voting together as a single class. See Section 5.3 of the Proposed Charter. | |
| | | Current Charter | | | Proposed Charter | |
Required Vote to Amend Bylaws | | | The Current Charter requires an affirmative vote of either a majority of the board of directors or the holders of at least a majority of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors, voting together as a single class, for the adoption, amendment, alteration or repeal of bylaws. See Article VI of the existing charter. | | | The Proposed Charter requires an affirmative vote of either a majority of the board of directors or the holders of at least a majority of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors, voting together as a single class for the adoption, amendment, alteration or repeal of bylaws; provided that following a Control Trigger Event, the Bylaws may only be adopted, amended, altered or repealed by the affirmative vote of the holders of at least 75% of the voting power of all then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors, voting together as a single class | |
Required Vote to Amend the Charter | | | The Current Charter requires an affirmative vote of holders of the majority of the voting power of the outstanding shares of capital stock for the amendment, alteration, change or repeal of any provision in the charter. See Article XI of the existing charter. | | | The Proposed Charter requires an affirmative vote of holders of the majority of the voting power of the outstanding shares of capital stock for the amendment, alteration, change or repeal of any provision in the charter; provided, however, that upon a Control Trigger Event the affirmative vote of the holders of at least 75% of the voting power of all then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors, voting together as a single class, shall be required to amend, alter, repeal or adopt any provision of this Certificate of Incorporation inconsistent with the purpose and intent of Article V, Article VI, Article VII or Article IX (including, without limitation, any such Article as renumbered as a result of any amendment, alternation, repeal or adoption of any other Article). | |
| | | Current Charter | | | Proposed Charter | |
Action By Written Consent | | | The Current Charter provides that any action required or permitted to be taken by the stockholders must be effected by a duly called annual or special meeting of such stockholders and may not be effected by written consent of the stockholders other than with respect to the Class B common stock with respect to which action may be taken by written consent | | | The Proposed Charter provides that any action required or permitted to be taken by the stockholders may be effected (a) at a duly called annual or special meeting of the stockholders or (b) until a Control Trigger Event has occurred, by written consent in lieu of a meeting | |
Other Changes, Including Removal of Blank Check Company Provisions | | | The Current Charter contains various provisions applicable only to blank check companies. | | | The Proposed Charter provides for certain additional changes, including, among others, those (i) resulting from the Business Combination, including changing the post-business combination corporate name from “Aldel Financial Inc.” to “Hagerty, Inc.” and removing certain provisions relating to Aldel’s prior status as a blank check company and Class B common stock that will no longer apply upon the Closing, or (ii) that are administrative or clarifying in nature, including the deletion of language without substantive effect. | |
Name | | | Age | | | Position | |
Robert I. Kauffman | | | 57 | | | Chief Executive Officer and Chairman of the Board of Directors | |
Hassan R. Baqar | | | 44 | | | Chief Financial Officer | |
D. Kyle Cerminara | | | 44 | | | Director | |
Martin S. Friedman | | | 52 | | | Director | |
Charles E. Nearburg | | | 70 | | | Director | |
Individual | | | Entity | | | Entity’s Business | | | Affiliation | |
Robert I. Kauffman | | | Hagerty | | | Insurance | | | Director | |
Hassan Baqar | | | GreenFirst Forest Products Inc. | | | Strategic Investments | | | Director | |
| | | Insurance Income Strategies Ltd. | | | Reinsurance | | | Chief Financial Officer | |
| | | Fundamental Global Reinsurance Ltd. | | | Reinsurance | | | Director | |
| | | Unbounded Media Corporation | | | Media Distribution | | | Director & Chief Financial Officer | |
| | | FG Financial Group, Inc. | | | Insurance, Asset Management and Real Estate | | | Chief Financial Officer | |
D. Kyle Cerminara | | | FG Partners GP, LLC | | | Fund GP | | | Manager | |
| | | FGI 1347 GP, LLC | | | Fund GP | | | Manager | |
| | | FGI Funds Management, LLC | | | Management Company | | | Manager | |
| | | FGI Holdings GP, LLC | | | Fund GP | | | Manager | |
| | | FGI International USVI, LLC | | | Management Company | | | Manager | |
Individual | | | Entity | | | Entity’s Business | | | Affiliation | |
| | | FGI Metrolina GP, LLC | | | Fund GP | | | Manager | |
| | | Fundamental Activist Fund I GP, LLC | | | Fund GP | | | Manager | |
| | | Fundamental Global Investors, LLC | | | Management Company | | | Member & Manager | |
| | | Fundamental Global Partners GP, LLC | | | Fund GP | | | Member & Manager | |
| | | Fundamental Global Management, LLC | | | Managed Services | | | Manager | |
| | | Fundamental Global Partners Offshore Fund, Ltd. | | | Offshore Feeder | | | Director | |
| | | FGI Global Asset Allocation Fund, Ltd. | | | Offshore Fund | | | Director | |
| | | Ballantyne Strong, Inc. | | | Entertainment, Digital Signage and Advertising | | | Chairman | |
| | | Firefly Systems | | | Entertainment, Digital Signage and Advertising | | | Director | |
| | | BK Technologies Corporation | | | Radio Communications | | | Director | |
| | | FG Financial Group, Inc | | | Insurance, Asset Management and Real Estate | | | Chairman | |
| | | GreenFirst Forest Products Inc. | | | Strategic Investments | | | Chairman | |
| | | Fundamental Global Asset Management, LLC | | | Joint Venture Sponsoring Investment Advisors | | | Manager | |
| | | Fundamental Global GP, LLC | | | General Partner | | | Chief Executive Officer | |
| | | Fundamental Global, LLC | | | Holding Company | | | Chief Executive Officer | |
Martin S. Friedman | | | Dogwood Bank | | | Banking | | | Director | |
| | | FJ Capital Management | | | Investment Advisor | | | Chief Executive Officer and Portfolio Manager | |
Charles E. Nearburg | | | N/A | | | N/A | | | N/A | |
Mark H. Love | | | Goldmark Venture Partners | | | Venture Capital | | | Partner and Investor | |
Larry G. Swets, Jr. | | | FG Financial Group, Inc. | | | Reinsurance, Investment Management | | | Director and Chief Executive Officer | |
| | | Harbor Custom Development, Inc. | | | Real Estate Developer | | | Director | |
| | | Insurance Income Strategies Ltd. | | | Reinsurance | | | Chairman | |
| | | GreenFirst Forest Products, Inc. | | | Forest Products | | | Director | |
| | | Itasca Golf Managers, Inc. | | | Real Estate and Hospitality | | | President | |
| | | Limbach Holdings, Inc. | | | Building Infrastructure Services | | | Director | |
| | | Unbounded Media Corporation | | | Media Distribution | | | Chairman | |
Name and Principal Position | | | Year | | | Salary | | | Bonus | | | Non-Equity Incentive Plan Compensation(1) | | | Nonqualified Deferred Compensation Earnings | | | All Other Compensation(2) | | | Total | | ||||||||||||||||||
McKeel O. Hagerty | | | | | 2020 | | | | | $ | 600,001 | | | | | | 0 | | | | | $ | 2,272,201 | | | | | | | | $ | 245,520 | | | | | $ | 3,117,722 | | |
Chief Executive Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Frederick J. Turcotte | | | | | 2020 | | | | | $ | 429,167 | | | | | | 0 | | | | | $ | 644,215 | | | | | | | | $ | 35,160 | | | | | $ | 1,108,542 | | |
Chief Financial Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kelly Smith | | | | | 2020 | | | | | $ | 750,000 | | | | | $ | 1,186,875(3) | | | | | | 0 | | | | | | | | $ | 30,000 | | | | | $ | 1,966,875 | | |
Chief Strategy Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name | | | Cash Retainers ($) | | |||
Michael Angelina | | | | | 166,000 | | |
Greg Besio | | | | | 105,000 | | |
Tammy Hagerty | | | | | 100,000 | | |
Laurie Harris | | | | | 102,500 | | |
Rob Kauffman | | | | | 51,250 | | |
Carrie Koran(1) | | | | | 105,000 | | |
Scott Moore | | | | | 115,000 | | |
Jeffrey To | | | | | 100,000 | | |
Peter Vexter | | | | | 100,000 | | |
Name | | | Age | | | Position(s) | |
Michael E. Angelina | | | 55 | | | Chairman of the Board | |
F. Michael Crowley | | | 70 | | | Director | |
McKeel O Hagerty | | | 53 | | | Director | |
Laurie L. Harris | | | 63 | | | Director | |
Robert I. Kauffman | | | 57 | | | Director | |
Sabrina Kay | | | 56 | | | Director | |
Mika Salmi | | | 56 | | | Director | |
William H. Swanson | | | 72 | | | Director | |
Michael L. Tipsord | | | 62 | | | Director | |
Name | | | Age | | | Position(s) | |
McKeel O Hagerty | | | 53 | | | Chief Executive Officer and Director | |
Frederick J. Turcotte | | | 60 | | | Chief Financial Officer | |
Kelly Smith | | | 52 | | | Chief Strategy Officer | |
Collette Champagne | | | 52 | | | Chief Operating Officer | |
Barbara E. Matthews | | | 59 | | | SVP, General Counsel and Corporate Secretary | |
| | | Six Months Ended June 30, | | | | Year Ended December 31, | | ||||||||||||||||||||||||
| | | 2021 | | | 2020 | | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||
Policies in Force (“PIF”) | | | | | 1,208,008 | | | | | | 1,094,993 | | | | | | | 1,143,786 | | | | | | 1,021,528 | | | | | | 934,177 | | |
Total Written Premium (in thousands) | | | | $ | 341,798 | | | | | $ | 296,844 | | | | | | $ | 578,234 | | | | | $ | 497,010 | | | | | $ | 430,462 | | |
PIF Retention | | | | | 89.3% | | | | | | 89.6% | | | | | | | 90.0% | | | | | | 89.7% | | | | | | 89.6% | | |
Loss Ratio | | | | | 41.4% | | | | | | 41.1% | | | | | | | 41.3% | | | | | | 40.9% | | | | | | 42.1% | | |
HDC Member Count | | | | | 683,371 | | | | | | 619,028 | | | | | | | 638,182 | | | | | | 579,972 | | | | | | 556,693 | | |
Net Promoter Score | | | | | 81.0 | | | | | | 81.0 | | | | | | | 84.0 | | | | | | 81.0 | | | | | | N/A | | |
| | | Six Months Ended June 30, | | |||||||||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | 137,816 | | | | | $ | 118,008 | | | | | $ | 19,808 | | | | | | 16.8% | | |
Earned premium | | | | | 133,671 | | | | | | 103,408 | | | | | | 30,263 | | | | | | 29.3% | | |
Membership and other revenue | | | | | 25,122 | | | | | | 20,905 | | | | | | 4,217 | | | | | | 20.2% | | |
Total Revenues | | | | | 296,609 | | | | | | 242,321 | | | | | | 54,288 | | | | | | 22.4% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | 79,847 | | | | | | 65,850 | | | | | | 13,997 | | | | | | 21.3% | | |
Ceding commission | | | | | 64,067 | | | | | | 49,613 | | | | | | 14,454 | | | | | | 29.1% | | |
Losses and loss adjustment expenses | | | | | 55,346 | | | | | | 42,484 | | | | | | 12,862 | | | | | | 30.3% | | |
Sales expense | | | | | 48,712 | | | | | | 42,880 | | | | | | 5,832 | | | | | | 13.6% | | |
General and administrative services | | | | | 30,064 | | | | | | 23,247 | | | | | | 6,817 | | | | | | 29.3% | | |
Depreciation and amortization | | | | | 9,396 | | | | | | 4,976 | | | | | | 4,420 | | | | | | 88.8% | | |
Total Operating Expenses | | | | | 287,431 | | | | | | 229,050 | | | | | | 58,381 | | | | | | 25.5% | | |
Operating Income | | | | | 9,178 | | | | | | 13,271 | | | | | | (4,093) | | | | | | (30.8)% | | |
Other Expense | | | | | (624) | | | | | | (174) | | | | | | (450) | | | | | | 258.6% | | |
Income Before Income Tax Expense | | | | | 8,554 | | | | | | 13,096 | | | | | | (4,542) | | | | | | (34.7)% | | |
Income tax expense | | | | | (2,902) | | | | | | (2,424) | | | | | | (478) | | | | | | 19.7% | | |
Net Income | | | | $ | 5,653 | | | | | $ | 10,673 | | | | | $ | (5,020) | | | | | | (47.0)% | | |
| | | U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||
Commission and Fee Revenue | | | | $ | 97.1 | | | | | $ | 8.7 | | | | | $ | 2.0 | | | | | $ | 107.8 | | |
Contingent Commission | | | | $ | 29.9 | | | | | $ | .02 | | | | | $ | .07 | | | | | $ | 30.0 | | |
Total | | | | $ | 127.0 | | | | | $ | 8.8 | | | | | $ | 2.0 | | | | | $ | 137.8 | | |
| | | U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||
Commission and Fee Revenue | | | | $ | 82.5 | | | | | $ | 7.0 | | | | | $ | 1.6 | | | | | $ | 91.1 | | |
Contingent Commission | | | | $ | 25.5 | | | | | $ | 1.2 | | | | | $ | .2 | | | | | $ | 26.9 | | |
Total | | | | $ | 108.0 | | | | | $ | 8.2 | | | | | $ | 1.8 | | | | | $ | 118.0 | | |
| | | U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||
Subject Premium | | | | $ | 287.6 | | | | | $ | 23.0 | | | | | $ | 1.1 | | | | | $ | 311.7 | | |
Quota Share Percentage | | | | | 60% | | | | | | 35% | | | | | | 60% | | | | | | 58% | | |
Assumed Premium in Hagerty Re | | | | $ | 172.6 | | | | | $ | 8.1 | | | | | $ | 0.6 | | | | | $ | 181.2 | | |
Net Ceding Commission | | | | $ | 61.3 | | | | | $ | 2.7 | | | | | $ | 0.07 | | | | | $ | 64.1 | | |
| | | U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||
Subject Premium | | | | $ | 248.9 | | | | | $ | 15.9 | | | | | | — | | | | | $ | 264.9 | | |
Quota Share Percentage | | | | | 50.0% | | | | | | 35.0% | | | | | | — | | | | | | 49.1% | | |
Assumed Premium in Hagerty Re | | | | $ | 124.5 | | | | | $ | 5.6 | | | | | | — | | | | | $ | 130.0 | | |
Net Ceding Commission | | | | $ | 49.3 | | | | | $ | 0.3 | | | | | | — | | | | | $ | 49.6 | | |
| | | Year ended December 31, | | |||||||||||||||||||||
(in thousands) | | | 2020 | | | 2019 | | | $ Change | | | % Change | | ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | 236,443 | | | | | $ | 201,779 | | | | | $ | 34,664 | | | | | | 17.2% | | |
Earned premium | | | | | 220,502 | | | | | | 157,394 | | | | | | 63,108 | | | | | | 40.1% | | |
Membership and other revenue | | | | | 42,603 | | | | | | 38,100 | | | | | | 4,503 | | | | | | 11.8% | | |
Total revenues | | | | | 499,548 | | | | | | 397,274 | | | | | | 102,274 | | | | | | 25.7% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | 137,508 | | | | | | 114,290 | | | | | | 23,218 | | | | | | 20.3% | | |
Ceding commission | | | | | 105,974 | | | | | | 75,567 | | | | | | 30,407 | | | | | | 40.2% | | |
Losses and loss adjustment expenses | | | | | 91,025 | | | | | | 64,400 | | | | | | 26,625 | | | | | | 41.3% | | |
Sales expense | | | | | 86,207 | | | | | | 84,189 | | | | | | 2,018 | | | | | | 2.4% | | |
General and administrative services | | | | | 51,188 | | | | | | 39,029 | | | | | | 12,159 | | | | | | 31.2% | | |
Depreciation and amortization | | | | | 11,800 | | | | | | 8,950 | | | | | | 2,850 | | | | | | 31.8% | | |
Total Operating Expenses | | | | | 483,702 | | | | | | 386,425 | | | | | | 97,277 | | | | | | 25.2% | | |
Operating Income | | | | | 15,846 | | | | | | 10,848 | | | | | | 4,998 | | | | | | 46.1% | | |
Other Income (Expense) | | | | | (986) | | | | | | 608 | | | | | | (1,594) | | | | | | (262.2)% | | |
Income Before Income Tax Expense | | | | | 14,860 | | | | | | 11,456 | | | | | | 3,404 | | | | | | 29.7% | | |
Income tax expense | | | | | (4,820) | | | | | | (7,250) | | | | | | (2,430) | | | | | | (33.5)% | | |
Net Income | | | | $ | 10,039 | | | | | $ | 4,206 | | | | | $ | 5,833 | | | | | | 138.7% | | |
| | | U.S. | | | Canada | | | Europe | | | Total | | ||||||||||||
Commission and fee revenue | | | | $ | 165.7 | | | | | $ | 13.3 | | | | | $ | 3.0 | | | | | $ | 182.0 | | |
Contingent Commission | | | | | 51.8 | | | | | | 1.7 | | | | | | 0.9 | | | | | | 54.4 | | |
Total commission and fee revenue | | | | $ | 217.5 | | | | | $ | 15.0 | | | | | $ | 3.9 | | | | | $ | 236.4 | | |
| | | U.S. | | | Canada | | | Europe | | | Total | | ||||||||||||
Commission and fee revenue | | | | $ | 141.0 | | | | | $ | 11.6 | | | | | $ | 2.9 | | | | | $ | 155.5 | | |
Contingent Commission | | | | | 43.2 | | | | | | 2.8 | | | | | | 0.3 | | | | | | 46.3 | | |
Total commission and fee revenue | | | | $ | 184.2 | | | | | $ | 14.4 | | | | | $ | 3.2 | | | | | $ | 201.8 | | |
| | | U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||
Subject Premium | | | | $ | 478.5 | | | | | $ | 32.7 | | | | | | — | | | | | $ | 510.8 | | |
Quota Share Percentage | | | | | 50% | | | | | | 35% | | | | | | — | | | | | | 49% | | |
Assumed Premium in Hagerty Re | | | | $ | 239.3 | | | | | $ | 11.3 | | | | | | — | | | | | $ | 250.6 | | |
Net Ceding Commission | | | | $ | 103.9 | | | | | $ | 2.1 | | | | | | — | | | | | $ | 106.0 | | |
| | | U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||
Subject Premium | | | | $ | 403.3 | | | | | | — | | | | | | — | | | | | $ | 404.3 | | |
Quota Share Percentage | | | | | 50% | | | | | | — | | | | | | — | | | | | | 50% | | |
Assumed Premium in Hagerty Re | | | | $ | 201.7 | | | | | | — | | | | | | — | | | | | $ | 201.7 | | |
Net Ceding Commission | | | | $ | 75.6 | | | | | | — | | | | | | — | | | | | $ | 75.6 | | |
| | | Year ended December 31, | | |||||||||||||||||||||
(in thousands) | | | 2019 | | | 2018 | | | $ Change | | | % Change | | ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | 201,779 | | | | | $ | 174,293 | | | | | $ | 27,486 | | | | | | 15.8% | | |
Earned premium | | | | | 157,394 | | | | | | 97,020 | | | | | | 60,374 | | | | | | 62.2% | | |
Membership and other revenue | | | | | 38,100 | | | | | | 30,386 | | | | | | 7,714 | | | | | | 25.4% | | |
Total revenue | | | | | 397,274 | | | | | | 301,699 | | | | | | 95,575 | | | | | | 31.7% | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | 114,290 | | | | | | 97,109 | | | | | | 17,181 | | | | | | 17.7% | | |
Ceding commission | | | | | 75,567 | | | | | | 46,553 | | | | | | 29,014 | | | | | | 62.3% | | |
Losses and loss adjustment expenses | | | | | 64,400 | | | | | | 40,859 | | | | | | 23,541 | | | | | | 57.6% | | |
Sales expense | | | | | 84,189 | | | | | | 70,015 | | | | | | 14,174 | | | | | | 20.2% | | |
General and administrative services | | | | | 39,029 | | | | | | 30,797 | | | | | | 8,232 | | | | | | 26.7% | | |
Depreciation and amortization | | | | | 8,950 | | | | | | 7,755 | | | | | | 1,195 | | | | | | 15.4% | | |
Total Operating Expenses | | | | | 386,425 | | | | | | 293,087 | | | | | | 93,338 | | | | | | 31.8% | | |
Operating Income | | | | | 10,848 | | | | | | 8,612 | | | | | | 2.236 | | | | | | 26.0% | | |
Other Income (Expense) | | | | | 608 | | | | | | (17) | | | | | | 625 | | | | | | (3676.5)% | | |
Income Before Income Tax Expense | | | | | 11,456 | | | | | | 8,596 | | | | | | 2,860 | | | | | | 33.3% | | |
Income tax expense | | | | | (7,250) | | | | | | (122) | | | | | | 7,128 | | | | | | 5842.6% | | |
Net Income | | | | $ | 4,206 | | | | | $ | 8,474 | | | | | $ | (4,268) | | | | | | (50.4)% | | |
| | | U.S. | | | Canada | | | Europe | | | Total | | ||||||||||||
Commission and fee revenue | | | | $ | 141.0 | | | | | $ | 11.6 | | | | | $ | 2.9 | | | | | $ | 155.5 | | |
Contingent commission | | | | | 43.2 | | | | | | 2.8 | | | | | | 0.3 | | | | | | 46.3 | | |
Total commission and fee revenue | | | | $ | 184.2 | | | | | $ | 14.4 | | | | | $ | 3.2 | | | | | $ | 201.8 | | |
| | | U.S. | | | Canada | | | Europe | | | Total | | ||||||||||||
Commission and fee revenue | | | | $ | 121.4 | | | | | $ | 10.0 | | | | | $ | 2.8 | | | | | $ | 134.2 | | |
Contingent commission | | | | | 37.6 | | | | | | 2.2 | | | | | | 0.3 | | | | | | 40.1 | | |
Total commission and fee revenue | | | | $ | 159.0 | | | | | $ | 12.2 | | | | | $ | 3.1 | | | | | $ | 174.3 | | |
| | | U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||
Subject Premium | | | | $ | 403.3 | | | | | | — | | | | | | — | | | | | $ | 403.3 | | |
Quota Share Percentage | | | | | 50% | | | | | | — | | | | | | — | | | | | | 50% | | |
Assumed Premium in Hagerty Re | | | | $ | 201.7 | | | | | | — | | | | | | — | | | | | $ | 201.7 | | |
Net Ceding Commission | | | | $ | 75.6 | | | | | | — | | | | | | — | | | | | $ | 75.6 | | |
| | | U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||
Subject Premium | | | | $ | 348.3 | | | | | | — | | | | | | — | | | | | $ | 348.3 | | |
Quota Share Percentage | | | | | 34% | | | | | | — | | | | | | — | | | | | | 34% | | |
Assumed Premium in Hagerty Re | | | | $ | 118.4 | | | | | | — | | | | | | — | | | | | $ | 118.4 | | |
Net Ceding Commission | | | | $ | 46.6 | | | | | | — | | | | | | — | | | | | $ | 46.6 | | |
| | | Year Ended June 30, | | | | Year Ended December 31, | | ||||||||||||||||||||||||
(in thousands) | | | 2021 | | | 2020 | | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||
Net cash provided by operating activities | | | | $ | 68,074 | | | | | $ | 71,527 | | | | | | $ | 84,573 | | | | | $ | 50,091 | | | | | $ | 46,146 | | |
Net cash used in investing activities | | | | | (35,168) | | | | | | (15,776) | | | | | | | (47,388) | | | | | | (21,056) | | | | | | (8,393) | | |
Net cash provided by financing activities | | | | | 13,344 | | | | | | 10,250 | | | | | | | 39,947 | | | | | | 40,091 | | | | | | 12,235 | | |
(In thousands) | | | Total | | | Less than 1 year | | | 1 – 3 years | | | 3 – 5 years | | | After 5 years | | |||||||||||||||
Debt | | | | $ | 70,000 | | | | | $ | 1,000 | | | | | $ | 69,000 | | | | | $ | — | | | | | $ | — | | |
Interest on long-term debt | | | | | 1,821 | | | | | | 639 | | | | | | 636 | | | | | | 546 | | | | | | — | | |
Operating leases | | | | | 93,701 | | | | | | 9,459 | | | | | | 17,018 | | | | | | 15,390 | | | | | | 51,835 | | |
Purchase commitments | | | | | 9,197 | | | | | | 2,566 | | | | | | 6,631 | | | | | | — | | | | | | — | | |
Total | | | | $ | 174,719 | | | | | $ | 13,664 | | | | | $ | 93,285 | | | | | $ | 15,936 | | | | | $ | 51,835 | | |
| | | as of June 30, 2021 | | |||||||||||||||||||||
Unpaid losses and loss adjustment expenses | | | Gross | | | % of Total | | | Net | | | % of Total | | ||||||||||||
| | | ($ in millions) | | |||||||||||||||||||||
Outstanding losses reported | | | | $ | 21.9 | | | | | | 24.0% | | | | | $ | 21.9 | | | | | | 24.0% | | |
| | | as of June 30, 2021 | | |||||||||||||||||||||
Unpaid losses and loss adjustment expenses | | | Gross | | | % of Total | | | Net | | | % of Total | | ||||||||||||
| | | ($ in millions) | | |||||||||||||||||||||
IBNR | | | | | 69.2 | | | | | | 76.0% | | | | | | 69.2 | | | | | | 76.0% | | |
Total Reserves | | | | $ | 91.1 | | | | | | 100.0% | | | | | $ | 91.1 | | | | | | 100.0% | | |
|
| | | as of December 31, 2020 | | |||||||||||||||||||||
Unpaid losses and loss adjustment expenses | | | Gross | | | % of Total | | | Net | | | % of Total | | ||||||||||||
| | | ($ in millions) | | |||||||||||||||||||||
Outstanding losses reported | | | | $ | 22.7 | | | | | | 41.3% | | | | | $ | 22.7 | | | | | | 41.3% | | |
IBNR | | | | | 32.3 | | | | | | 58.7% | | | | | | 32.3 | | | | | | 58.7% | | |
Total Reserves | | | | $ | 55.0 | | | | | | 100.0% | | | | | $ | 55.0 | | | | | | 100.0% | | |
| | | as of December 31, 2019 | | |||||||||||||||||||||
Unpaid losses and loss adjustment expenses | | | Gross | | | % of Total | | | Net | | | % of Total | | ||||||||||||
| | | ($ in millions) | | |||||||||||||||||||||
Outstanding losses reported | | | | $ | 13.6 | | | | | | 41.7% | | | | | $ | 13.6 | | | | | | 41.7% | | |
IBNR | | | | | 19.0 | | | | | | 58.3% | | | | | | 19.0 | | | | | | 58.3% | | |
Total Reserves | | | | $ | 32.6 | | | | | | 100.0% | | | | | $ | 32.6 | | | | | | 100.0% | | |
| | | as of December 31, 2018 | | |||||||||||||||||||||
Unpaid losses and loss adjustment expenses | | | Gross | | | % of Total | | | Net | | | % of Total | | ||||||||||||
| | | ($ in millions) | | |||||||||||||||||||||
Outstanding losses reported | | | | $ | 10.0 | | | | | | 53.6% | | | | | $ | 9.9 | | | | | | 53.2% | | |
IBNR | | | | | 8.7 | | | | | | 46.4% | | | | | | 8.7 | | | | | | 46.8% | | |
Total Reserves | | | | $ | 18.7 | | | | | | 100.0% | | | | | $ | 18.6 | | | | | | 100.0% | | |
| | | Gross Ultimate Loss & LAE | | | | Net Ultimate Loss & LAE | | ||||||||||||||||||||||||||||||
Accident Year | | | 2020 | | | 2019 | | | Change | | | | 2020 | | | 2019 | | | Change | | ||||||||||||||||||
2017 | | | | $ | 18.8 | | | | | $ | 18.8 | | | | | $ | — | | | | | | $ | 18.8 | | | | | $ | 18.8 | | | | | $ | — | | |
2018 | | | | | 41.1 | | | | | | 41.1 | | | | | | — | | | | | | | 40.7 | | | | | | 40.7 | | | | | | — | | |
2019 | | | | | 64.5 | | | | | | 64.5 | | | | | | — | | | | | | | 64.5 | | | | | | 64.5 | | | | | | — | | |
2020 | | | | | 91.0 | | | | | | N/A | | | | | | N/A | | | | | | | 91.0 | | | | | | N/A | | | | | | N/A | | |
Total | | | | $ | 215.4 | | | | | $ | 124.4 | | | | | | N/A | | | | | | $ | 215.1 | | | | | $ | 124.0 | | | | | | N/A | | |
| | | Gross Ultimate Loss & LAE | | | | Net Ultimate Loss & LAE | | ||||||||||||||||||||||||||||||
Accident Year | | | 2019 | | | 2018 | | | Change | | | | 2019 | | | 2018 | | | Change | | ||||||||||||||||||
2017 | | | | $ | 18.8 | | | | | $ | 18.8 | | | | | $ | — | | | | | | $ | 18.8 | | | | | $ | 18.8 | | | | | $ | — | | |
2018 | | | | | 41.1 | | | | | | 41.1 | | | | | | — | | | | | | | 40.7 | | | | | | 40.9 | | | | | | 0.2 | | |
2019 | | | | | 64.5 | | | | | | N/A | | | | | | N/A | | | | | | | 64.5 | | | | | | N/A | | | | | | N/A | | |
Total | | | | $ | 124.4 | | | | | $ | 59.9 | | | | | | N/A | | | | | | $ | 124.0 | | | | | $ | 59.7 | | | | | | N/A | | |
| Current Charter | | | Proposed Charter | |
| Authorized Capital Stock | | |||
| Total authorized shares of common stock: The Current Charter provides that the total number of authorized shares of all classes of capital stock is 401,000,000 shares of common stock, consisting of the below described classes. | | | Total authorized shares of common stock: The Proposed Charter provides that the total number of authorized shares of all classes of capital stock is 820,000,000 shares, consisting of the below described classes. | |
| Class A common stock. The Current Charter authorizes 380,000,000 shares of Class A common stock, par value $0.0001 per share. As of September 24, 2021, there are 12,072,500 shares of Class A common stock issued and outstanding. | | | Class A common stock. The Proposed Charter will authorize 500,000,000 shares of Class A common stock, par value $0.0001 per share. We expect there will be approximately 85,332,500 shares of Class A common stock (assuming no redemptions) outstanding following consummation of the Business Combination. | |
| Class B common stock. The Current Charter authorizes 20,000,000 shares of Class B common stock, par value $0.0001 per share. As of September 24, 2021, there are 2,875,000 shares of Class B common stock issued and outstanding. | | | Class B common stock. The Proposed Charter does not provide for Class B common stock. | |
| Class V common stock. The Current Charter does not provide for Class V common stock. | | | Class V common stock. The Proposed Charter will authorize 300,000,000 shares of Class V Common Stock, par value $0.0001 per share. We expect there will be approximately 250,000,000 shares of Class V Common Stock (assuming no redemptions) outstanding following consummation of the Business Combination. | |
| Preferred stock. The Current Charter authorizes 1,000,000 shares of preferred stock, par value $0.0001 per share. As of September 24, 2021, there are no shares of preferred stock issued and outstanding. | | | Preferred stock. The Proposed Charter will authorize 20,000,000 shares of Preferred Stock, par value $0.0001 per share. We do not expect there to be any outstanding shares of Preferred Stock following consummation of the Business Combination. | |
| Current Charter | | | Proposed Charter | |
| Voting | | |||
| All shares of common stock are entitled to one (1) vote for each such share. The holders of shares of common stock do not have cumulative voting rights. | | | The holders of Class A common stock are entitled to one (1) vote for each such share. The holders of Class V Common Stock are entitled to ten (10) votes for each such share until the earlier of (1) the date on which such share of Class V common stock is transferred other than pursuant to a Qualified Transfer (as defined in the Proposed Charter) or (2) the date that 15 years from the effective date of the Proposed Charter. The holders of shares of common stock do not have cumulative voting rights. | |
| Supermajority Voting Provisions | | |||
| No Amendments may be made to Article IX (regarding the requirement for Aldel to enter into a business combination requirement) of the Current Charter unless approved by the holders of at least 65% of all then-outstanding shares of common stock. | | | If a Control Trigger Event has occurred, an amendment of the bylaws of New Hagerty must be approved by at least seventy-five (75%) of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors. If a Control Trigger Event has occurred, an amendment of the Proposed Charter must be approved by at least seventy-five (75%) of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors. | |
| Conversion/Exchange of Common Stock | | |||
| Subject to certain conditions, shares of Class B common stock are convertible into shares of Class A common stock on a one-for-one basis automatically with or immediately following the consummation of the Business Combination. | | | Shares of Class V Common Stock are exchangeable for shares of Class A Common Stock or, at the election of New Hagerty, cash pursuant to the terms and subject to the conditions set forth in (1) the OpCo LLC Agreement and (2) the Exchange Agreement. | |
| Dividends | | |||
| The holders of shares of common stock are entitled to receive such dividends and other distributions as declared by the Board, equally on a per share basis. | | | The holders of shares of Class A Common Stock are entitled to receive such dividends and other distributions as declared by the Board, equally on a per share basis. The holders of Class V Common Stock are not entitled to receive dividends. | |
| Preemptive Rights | | |||
| The holders of shares of common stock do not have preemptive rights. | | | No holder of shares of Common Stock (in its capacity as such and without limiting any contractual rights) is entitled to preemptive rights. However, please see “Proposal 1 — Business Combination Agreement — Related Agreements — Investor Rights Agreement” for a discussion of certain preemptive rights granted to the stockholders party thereto. | |
| Current Charter | | | Proposed Charter | |
| Liquidation | | |||
| Subject to applicable law, the rights, if any, of the holders of any outstanding series of the Preferred Stock, in the event of any voluntary or involuntary liquidation, dissolution or winding up of Aldel, after payment or provision for payment of the debts and other liabilities of Aldel, the holders of shares of common stock are entitled to receive all the remaining assets of Aldel available for distribution to its stockholders, ratably in proportion to the number of shares of Class A common stock (on an as converted basis with respect to the Class B Common Stock) held by such holder. | | | In the event of any voluntary or involuntary liquidation, dissolution or winding-up of New Hagerty, after payment or provision for payment of the debts and other liabilities of New Hagerty, and subject to the rights of the holders of shares of Preferred Stock in respect thereof, the holders of shares of Class A Common Stock will be entitled to receive all of the remaining assets of New Hagerty available for distribution to its stockholders, ratably in proportion to the number of shares of Class A Common Stock held by them. The holders of shares of Class V Common Stock, as such, will not be entitled to receive any assets of New Hagerty in the event of any voluntary or involuntary liquidation, dissolution or winding up of the affairs of New Hagerty. | |
| Board of Directors | | |||
| Number. The number of directors is fixed from time to time by the Board. | | | Number. The number of directors may not be less than seven (7) nor more than eleven (11). Within such limit, the number of directors is fixed from time to time by the Board. | |
| Election and Term. The Board is divided equally into two classes: Class I and Class II. The initial term of the initial Class I directors expires at the first annual meeting, and will expire thereafter every two years. The initial term of the initial Class II directors expires at the second annual meeting, and will expire thereafter every two years. | | | Election and Term. Each director is elected to serve until the earlier of such director’s death, resignation or removal. New directors are elected at annual or special meetings of stockholders. | |
| Newly Created Directorships and Vacancies. Any newly created directorships resulting from an increase in the number of directors and any vacancies on the Board resulting from death, resignation, retirement or removal, or other cause, may be filled solely and exclusively by a majority vote of the remining directors then in office. | | | Newly Created Directorships and Vacancies. Any newly created directorships resulting from an increase in the number of directors and any vacancies on the Board resulting from death, resignation, retirement or removal, or other cause, may be filled solely and exclusively by a majority vote of the remining directors then in office. | |
| Removal. Directors may only be removed at any time for cause, only by the affirmative vote of holders of a majority of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors, voting together as a single class. | | | Removal. Directors may be removed (a) prior to a Control Trigger Event for any reason by the affirmative vote of the holders of at least a majority of the voting power of all then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors, voting together as a single class, and (b) after a Control Trigger Event, by the stockholders of the Corporation only for cause and only by the affirmative vote of the holders of at least a majority of the voting power of all then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors, voting together as a single class. | |
| Current Charter | | | Proposed Charter | |
| Amendment of Charter | | |||
| The Current Charter requires an affirmative vote of holders of the majority of the voting power of the outstanding shares of capital stock for the amendment, alteration, change or repeal of any provision in the charter. | | | The Proposed Charter requires an affirmative vote of holders of the majority of the voting power of the outstanding shares of capital stock for the amendment, alteration, change or repeal of any provision in the charter; provided, however, that upon a Control Trigger Event the affirmative vote of the holders of at least seventy-five percent (75%) of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors, voting together as a single class, shall be required to amend, alter, repeal or adopt any provision of the Certificate of Incorporation inconsistent with the purpose and intent of Article V, Article VI, Article VII or Article IX (including, without limitation, any such Article as renumbered as a result of any amendment, alternation, repeal or adoption of any other Article). | |
| Amendment of Bylaws | | |||
| The Current Charter requires an affirmative vote of either a majority of the board of directors or the holders of at least a majority of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors, voting together as a single class, for the adoption, amendment, alteration or repeal of bylaws. | | | The Proposed Charter requires an affirmative vote of either a majority of the board of directors or the holders of at least a majority of the voting power of all then-outstanding shares of capital stock entitled to vote generally in the election of directors, voting together as a single class for the adoption, amendment, alteration or repeal of bylaws; provided that following a Control Trigger Event, the Bylaws may only be adopted, amended, altered or repealed by the affirmative vote of the holders of at least seventy-five percent (75%) of the voting power of all then-outstanding shares of capital stock of the Corporation entitled to vote generally in the election of directors, voting together as a single class. | |
| Stockholder Rights | | |||
| Meetings. Special meetings of stockholders may only be called by the chairman of the Board, Chief Executive Officer of Aldel, or the Board pursuant to a resolution adopted by a majority of the Board, and the ability of the stockholders to call a special meeting is specifically denied. Advance Notice. Advance notice of stockholder nominations for the election of directors and of business to be brought by stockholders before any meeting must be given in the manner provided in the bylaws. | | | Meetings. Special meetings of stockholders may be called by the chairperson of the Board, the chief executive officer (or his or her designee) of New Hagerty or the Board, and, until a Control Trigger Event occurs, by stockholders holding a majority of the voting power of New Hagerty. Advance Notice. Advance notice of stockholder nominations for the election of directors and of business to be brought by stockholders before any meeting must be given in the manner provided in the bylaws. | |
| Current Charter | | | Proposed Charter | |
| Action by Written Consent. The Current Charter provides that any action required or permitted to be taken by the stockholders must be effected by a duly called annual or special meeting of such stockholders and may not be effected by written consent of the stockholders other than with respect to the Class B common stock with respect to which action may be taken by written consent. | | | Action by Written Consent. The Proposed Charter provides that any action required or permitted to be taken by the stockholders may be effected (a) at a duly called annual or special meeting of the stockholders or (b) until a Control Trigger Event has occurred, by written consent in lieu of a meeting. | |
| Limitation of Director Liability | | |||
| A director of Aldel is not personally liable to Aldel or its stockholders for any monetary damages for breach of fiduciary duty as a director, except to the extent such exemption from liability or limitation thereof is not permitted by the Delaware General Corporation Law if a director violated his or her duty of loyalty to Aldel or its stockholders, acted in bad faith, knowingly or intentionally violated the law, authorized unlawful payments of dividends, unlawful stock purchases or unlawful redemptions, or derived improper personal benefit from his or her actions as a director. | | | No director of New Hagerty will be personally liable to New Hagerty or its stockholders for monetary damages for breach of fiduciary duty as a director, except to the extent such exemption from liability or limitation thereof is not permitted under the DGCL, as it presently exists or may hereafter be amended from time to time. If the DGCL is amended to authorize corporate action further eliminating or limiting the personal liability of directors, then the liability of a director of New Hagerty will be eliminated or limited to the fullest extent permitted by the DGCL, as so amended. | |
| Indemnification of Directors | | |||
| Aldel will indemnify any person for any proceeding by reason of the fact that such person is or was a director or officer of Aldel or, while a director or officer, is or was serving at the request of Aldel as a director, officer, employee or agent of another corporation, partnership, joint venture, trust or other enterprise if such proceeding or part thereof was authorized by Aldel’s board of directors. | | | New Hagerty will indemnify any person for any proceeding to the fullest extent authorized or permitted by the DGCL, as now or hereafter in effect, by reason of the fact that such person is or was a director or officer of New Hagerty. | |
| The right to indemnification covers expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by such person in connection with any such proceeding, provided, however, that an advancement of expenses will be made only upon delivery to Aldel of a written request for indemnification and delivery of an undertaking by or on behalf of the indemnitee to repay all amounts so advanced if it will ultimately be determined that the indemnitee is not entitled to be indemnified for the expenses. | | | The right to indemnification covers expenses (including attorneys’ fees), judgments, fines and amounts paid in settlement actually and reasonably incurred by such person in connection with any such proceeding, provided, however, that an advancement of expenses will be made only upon delivery to New Hagerty of a written request for indemnification and delivery of an undertaking by or on behalf of the indemnitee to repay all amounts so advanced if it will ultimately be determined that the indemnitee is not entitled to be indemnified for the expenses. | |
| Such rights will continue as to an indemnitee who has ceased to be a director, officer, employee or agent and will inure to the benefit of his or her heirs, executors and administrators. | | | Such rights will continue as to an indemnitee who has ceased to be a director or officer and will inure to the benefit of his or her heirs, executors and administrators. | |
| Current Charter | | | Proposed Charter | |
| Notwithstanding the foregoing, except for proceedings to enforce rights to indemnification and advancement of expenses, Aldel will indemnify and advance expenses to an indemnitee in connection with a proceeding (or part thereof) initiated by such indemnitee only if such proceeding (or part thereof) was authorized by Aldel’s board. | | | Notwithstanding the foregoing, except for proceedings to enforce any director’s or officer’s rights to indemnification or any director’s rights to advancement of expenses, New Hagerty will indemnify and advance expenses to an indemnitee in connection with a proceeding (or part thereof) initiated by such indemnitee only if such proceeding (or part thereof) was authorized by New Hagerty’s board. | |
| Corporate Opportunities | | |||
| The corporate opportunities doctrine will not apply with respect to Aldel or its officers or directors, except in the circumstances that such officer or director learns of, or was offered a, corporate opportunity solely in their capacity as a director or officer of the corporation. | | | The Proposed Charter does not contain a waiver of the corporate opportunities doctrine. However, please see “Proposal 1 — The Business Combination Agreement — Related Agreements — Investor Rights Agreement” for a discussion of certain corporate opportunity waivers in the Investor Rights Agreement. | |
| Choice of Forum | | |||
| The Court of Chancery of the State of Delaware is the sole and exclusive forum for any stockholder to bring (i) any derivative action brought on behalf of Aldel; (ii) any action asserting a claim of breach of a fiduciary duty owed by any director, officer or other employee of Aldel; (iii) any action asserting a claim against Aldel, its directors, officers or employees arising under the DGCL or (iv) any action asserting a claim against Aldel, its directors, officers or employees governed by the internal affairs doctrine, subject to certain conditions. | | | The Court of Chancery of the State of Delaware is the sole and exclusive forum for any stockholder to bring (i) any derivative action or proceedings brought on behalf of New Hagerty under Delaware law; (ii) any action asserting a claim of breach of a fiduciary duty owed by any current or former director, officer or other employee of New Hagerty to New Hagerty or New Hagerty’s stockholders; (iii) any action asserting a claim against New Hagerty, its directors, officers or other employees arising under the DGCL, the Proposed Charter or the Bylaws of New Hagerty (in each case, as may be amended from time to time); (iv) any action asserting a claim against New Hagerty or any of its directors, officers or other employees governed by the internal affairs doctrine of the State of Delaware or (v) any other action asserting an “internal corporate claim,” as defined in Section 115 of the DGCL, in all cases subject to the court having personal jurisdiction over all indispensable parties named as defendants. Unless a majority of the Board of New Hagerty, acting on behalf of New Hagerty, consents in writing to the selection of an alternative forum (which consent may be given at any time, including during the pendency of litigation), the federal district courts of the United States of America, to the fullest extent permitted by law, is the sole and exclusive forum for the resolution of any action asserting a cause of action arising under the Securities Act. | |
| | | Pre-Business Combination | | | Post-Business Combination | | | |||||||||||||||||||||||||||||||||||
| | | Common Stock | | | Assuming No Redemption | | | Assuming Maximum Redemption | | | ||||||||||||||||||||||||||||||||
Name and Address of Beneficial Owner(1) | | | Share Beneficially Owned(2) | | | % of Outstanding Shares of Common Stock | | | Share Beneficially Owned | | | % of Outstanding Shares of Common Stock | | | Share Beneficially Owned | | | % of Outstanding Shares of Common Stock | | | % Total Voting Power(12) | | |||||||||||||||||||||
Directors and Executive Officers of Aldel: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Robert I. Kauffman(3) | | | | | 4,240,000 | | | | | | 28.4% | | | | | | 6,240,000 | | | | | | 1.9% | | | | | | 6,240,000 | | | | | | 1.9% | | | | | | * | | |
Hassan R. Baqar | | | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | * | | | | | | * | | |
D. Kyle Cerminara | | | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | * | | | | | | * | | |
Martin S. Friedman(9) | | | | | 50,000 | | | | | | * | | | | | | 350,000 | | | | | | * | | | | | | 350,000 | | | | | | * | | | | | | * | | |
Charles E. Nearburg(10) | | | | | 240,000 | | | | | | 1.6% | | | | | | 490,000 | | | | | | * | | | | | | 490,000 | | | | | | * | | | | | | * | | |
All Directors and Executive Officers of Aldel as a Group (Five Individuals) | | | | | 4,580,000 | | | | | | 30.6% | | | | | | 7,130,000 | | | | | | 2.1% | | | | | | 7,130,000 | | | | | | 2.1% | | | | | | * | | |
Five Percent Holders of Aldel: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aldel Investors LLC (our sponsor)(3) | | | | | 2,715,000 | | | | | | 18.2% | | | | | | 2,715,000 | | | | | | * | | | | | | 2,715,000 | | | | | | * | | | | | | * | | |
S. Robson Walton(11) | | | | | 1,000,000 | | | | | | 6.7% | | | | | | 2,000,000 | | | | | | * | | | | | | 2,000,000 | | | | | | * | | | | | | * | | |
Directors and Executive Officers of Combined Entity After Consummation of Business Combination(5) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Michael E. Angelina | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
F. Michael Crowley | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
McKeel O Hagerty(13) | | | | | — | | | | | | — | | | | | | 50,750,000 | | | | | | 15.1% | | | | | | 50,750,000 | | | | | | 15.3% | | | | | | 19.3% | | |
Laurie L. Harris | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Robert I. Kauffman(3) | | | | | 4,240,000 | | | | | | 26.4% | | | | | | 6,240,000 | | | | | | 1.9% | | | | | | 6,240,000 | | | | | | 1.9% | | | | | | * | | |
Sabrina Kay | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Mika Salmi | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
William H. Swanson | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Michael L. Tipsord | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Frederick J. Turcotte | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Kelly Smith | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Collette Champagne | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
Barbara E. Matthews | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | | |
All Directors and Executive Officers of Combined Entity as a group (13 individuals) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Five Percent Holders of Combined Entity After Consummation of the Business Combination: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Hagerty Holding Corp.(6) | | | | | | | | | | | | | | | | | 175,000,000 | | | | | | 52.2% | | | | | | 180,000,000 | | | | | | 54.2% | | | | | | 68.5% | | |
Markel Corporation(7) | | | | | | | | | | | | | | | | | 78,000,000 | | | | | | 23.3% | | | | | | 78,000,000 | | | | | | 23.5% | | | | | | 28.7% | | |
| | | Pre-Business Combination | | | Post-Business Combination | | | |||||||||||||||||||||||||||||
| | | Common Stock | | | Assuming No Redemption | | | Assuming Maximum Redemption | | | ||||||||||||||||||||||||||
Name and Address of Beneficial Owner(1) | | | Share Beneficially Owned(2) | | | % of Outstanding Shares of Common Stock | | | Share Beneficially Owned | | | % of Outstanding Shares of Common Stock | | | Share Beneficially Owned | | | % of Outstanding Shares of Common Stock | | | % Total Voting Power(12) | | |||||||||||||||
State Farm Mutual Insurance Company(8) | | | | | | | | | | | 50,000,000 | | | | | | 14.9% | | | | | | 50,000,000 | | | | | | 15.1% | | | | | | 1.9% | | |
| | | Page | | |||
Audited Financial Statements of Aldel Financial Inc.: | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Financial Statements of Aldel Financial Inc.: | | | | | | | |
| | | | F-14 | | | |
| | | | F-15 | | | |
| | | | F-16 | | | |
| | | | F-17 | | | |
| | | | F-18 | | |
| | | Page | |
| | | ||
CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2020 AND 2019 AND FOR THE YEARS ENDED DECEMBER 31, 2020, 2019 AND 2018: | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | Page | | |||
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) AS OF JUNE 30, 2021 AND DECEMBER 31, 2020 AND FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020: | | | | | | | |
| | | | F-73 – F-74 | | | |
| | | | F-75 | | | |
| | | | F-76 | | | |
| | | | F-77 – F-78 | | | |
| | | | F-79 – F-91 | | |
| ASSETS | | | | | | | |
| Current assets | | | | | | | |
| Deferred offering costs | | | | $ | 55,000 | | |
| Total assets | | | | $ | 55,000 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
| Accounts payable | | | | $ | 1,470 | | |
| Accrued offering costs | | | | | 55,000 | | |
| Total liabilities | | | | $ | 56,470 | | |
| Stockholders’ equity | | | | | | | |
| Common stock, $0.0001 par value; 10,000,000 shares authorized; 0 issued and outstanding | | | | $ | — | | |
| Accumulated deficit | | | | | (1,470) | | |
| Total stockholders’ equity | | | | | (1,470) | | |
| Total liabilities and stockholders’ equity | | | | $ | 55,000 | | |
| Formation costs | | | | $ | 1,470 | | |
| General and administrative expenses | | | | | — | | |
| Net loss | | | | $ | (1,470) | | |
| | | Common Stock Shares | | | Common Stock Amount | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity | | |||||||||||||||
Balance at December 23, 2020 (inception) | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (1,470) | | | | | | (1,470) | | |
Balance at December 31, 2020 | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (1,470) | | | | | $ | (1,470) | | |
| Cash flows from operating activities | | | | | | | |
| Net loss | | | | $ | (1,470) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Accounts payable | | | | | 1,470 | | |
| Net cash provided by operating activities | | | | $ | — | | |
| Net increase in cash | | | | $ | — | | |
| Cash at beginning of period | | | | | — | | |
| Cash at end of period | | | | $ | — | | |
| Supplemental disclosure for non-cash financing activities | | | | | | | |
| Accrual of offering costs | | | | $ | 55,000 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
| (Unaudited) | | | | | | | | |||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 1,447,388 | | | | | $ | — | | |
Prepaid expenses | | | | $ | 988,186 | | | | | $ | — | | |
Deferred offering costs | | | | | — | | | | | | 55,000 | | |
Total current assets | | | | $ | 2,435,574 | | | | | $ | 55,000 | | |
Marketable securities held in Trust Account | | | | | 116,156,117 | | | | | | — | | |
TOTAL ASSETS | | | | $ | 118,591,691 | | | | | $ | 55,000 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued offering costs | | | | $ | — | | | | | $ | 55,000 | | |
Accounts payable | | | | | 110,437 | | | | | | 1,470 | | |
Total current liabilities | | | | $ | 110,437 | | | | | $ | 56,470 | | |
Warrant liabilities | | | | | 7,249,494 | | | | | | — | | |
TOTAL LIABILITIES | | | | | 7,359,931 | | | | | | 56,470 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value, subject to possible redemption, 10,518,004 and 0 shares at redemption value, respectively | | | | $ | 106,231,750 | | | | | $ | — | | |
STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding | | | | $ | — | | | | | $ | — | | |
Class A common stock, $0.0001 par value; 380,000,000 shares authorized; 1,554,496 and 0 shares issued and outstanding, respectively (excluding 10,518,004 and 0 shares subject to possible redemption, at June 30, 2021 and December 31, 2020, respectively) | | | | | 156 | | | | | | — | | |
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 2,875,000 shares issued and outstanding | | | | | 287 | | | | | | — | | |
Additional paid-in capital | | | | | 6,606,539 | | | | | | — | | |
Accumulated deficit | | | | | (1,606,972) | | | | | | (1,470) | | |
Total Stockholders’ Equity | | | | $ | 5,000,010 | | | | | $ | (1,470) | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | $ | 118,591,691 | | | | | $ | 55,000 | | |
| | | Three Months Ended June 30, 2021 | | | Six Months Ended June 30, 2021 | | ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses | | | | $ | 278,610 | | | | | $ | 279,750 | | |
Loss from operations | | | | $ | (278,610) | | | | | $ | (279,750) | | |
Other income (expenses): | | | | | | | | | | | | | |
Change in fair value of warrant liabilities | | | | $ | (1,331,869) | | | | | $ | (1,331,869) | | |
Investment income on Trust Account | | | | | 6,117 | | | | | | 6,117 | | |
Total other income (expense) | | | | $ | (1,325,752) | | | | | $ | (1,325,752) | | |
Net loss | | | | $ | (1,604,362) | | | | | $ | (1,605,502) | | |
Weighted average common shares outstanding Basic and diluted(1) | | | | | 4,241,590 | | | | | | 4,562,761 | | |
Basic and diluted net loss per share | | | | $ | (0.38) | | | | | $ | (0.35) | | |
| | | Common Stock Shares | | | Common Stock Amount | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity | | |||||||||||||||
Balance at December 31, 2021 | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (1,470) | | | | | $ | (1,470) | | |
Issuance of 5,750,000 common shares to initial stockholders | | | | | 5,750,000 | | | | | | 575 | | | | | | 24,425 | | | | | | — | | | | | | 25,000 | | |
Forfeiture of 2,875,000 common shares by initial stockholders | | | | | (2,875,000) | | | | | | (288) | | | | | | 288 | | | | | | — | | | | | | — | | |
Net loss | | | | | | | | | | | — | | | | | | — | | | | | | (1,140) | | | | | | (1,140) | | |
Balance at March 31, 2021 | | | | | 2,875,000 | | | | | | 287 | | | | | | 24,713 | | | | | | (2,610) | | | | | | 22,390 | | |
Sale of 11,500,000 units at $10 per unit in IPO,including over- allotment, net of underwriters’ discount and offering expenses | | | | | 11,500,000 | | | | | | 1,150 | | | | | | 113,450,107 | | | | | | — | | | | | | 113,451,257 | | |
Sale of 515,000 units at $10 per unit in private placement, including over-allotment | | | | | 515,000 | | | | | | 52 | | | | | | 5,149,948 | | | | | | — | | | | | | 5,150,000 | | |
Sale of 1,300,000 $15 strike warrants $0.10 per warrant in private placement | | | | | — | | | | | | — | | | | | | 130,000 | | | | | | — | | | | | | 130,000 | | |
Issuance of 57,500 underwriter units, including over-allotment | | | | | 57,500 | | | | | | 6 | | | | | | 94 | | | | | | — | | | | | | 100 | | |
Classification of warrants as liabilities at issuance | | | | | — | | | | | | — | | | | | | (5,917,625) | | | | | | — | | | | | | (5,917,625) | | |
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (1,604,362) | | | | | | (1,604,362) | | |
Change in common shares subject to possible redemption | | | | | (10,518,004) | | | | | | (1,052) | | | | | | (106,230,698) | | | | | | — | | | | | | (106,231,750) | | |
Balance at June 30, 2021 | | | | | 4,429,496 | | | | | | 443 | | | | | | 6,606,539 | | | | | | (1,606,972) | | | | | | 5,000,010 | | |
| Cash flows from operating activities | | | |||||
| Net loss | | | | $ | (1,605,502) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Change in fair value of warrant liabilities | | | | | 1,331,869 | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Accrued offering cost | | | | | (55,000) | | |
| Accounts payable | | | | | 108,967 | | |
| Deferred offering costs | | | | | 55,000 | | |
| Prepaid expense | | | | | (988,186) | | |
| Net cash used in operating activities | | | | $ | (1,152,852) | | |
| Cash flows from investing activities | | | | | | | |
| Investment in marketable securities | | | | | (116,156,117) | | |
| Net cash used in investing activities | | | | $ | (116,156,117) | | |
| Cash flows from financing activities | | | | | | | |
| Proceeds from promissory notes | | | | | 250,000 | | |
| Repayment of promissory notes | | | | | (250,000) | | |
| Proceeds from sale of shares of common stock to initial stockholders | | | | | 25,000 | | |
| Proceeds from sale of units in IPO, including over-allotment, net of offering costs | | | | | 113,451,257 | | |
| Proceeds from sale of private units in private placement | | | | | 5,150,000 | | |
| Proceeds from sale of $15 strike warrants in private placements | | | | | 130,000 | | |
| Proceeds from sale of underwriter units in private placement | | | | | 100 | | |
| Net cash provided by financing activities | | | | $ | 118,756,357 | | |
| Net increase in cash | | | | $ | 1,447,388 | | |
| Cash at beginning of period | | | | | — | | |
| Cash at end of period | | | | $ | 1,447,388 | | |
| | | Three Months Ended June 30, 2021 | | | Six Months Ended June 30, 2021 | | ||||||
Net loss | | | | $ | (1,604,362) | | | | | $ | (1,605,502) | | |
Weighted average shares outstanding, basic and diluted | | | | | 4,241,590 | | | | | | 4,562,761 | | |
Basic and diluted net loss per common share | | | | $ | (0.38) | | | | | $ | (0.35) | | |
Description Liabilities: | | | Level | | | Fair Value | | ||||||
Public Warrants | | | | | 1 | | | | | $ | 5,616,025 | | |
Private Unit Warrants | | | | | 3 | | | | | $ | 223,950 | | |
OTM Warrants | | | | | 3 | | | | | $ | 1,384,515 | | |
Underwriter Warrants | | | | | 3 | | | | | $ | 25,004 | | |
Total warrant liabilities | | | | | | | | | | $ | 7,249,494 | | |
Inputs | | | Private Unit Warrant | | | OTM Warrant | | | Underwriter Warrant | |
Exercise price | | | $11.50 | | | $15.00 | | | $11.50 | |
Common stock price | | | $9.85 | | | $9.85 | | | $9.85 | |
Volatility | | | 5% pre-merger / | | | 5% pre-merger / | | | 5% pre-merger / | |
| | | 25% post-merger | | | 25% post-merger | | | 25% post-merger | |
Probability of completing a Business Combination | | | 60% | | | 60% | | | 60% | |
Expected term of the warrants | | | 6.29 | | | 11.29 | | | 6.29 | |
Risk-free rate | | | 0.12% pre-merger / | | | 0.12% pre-merger / | | | 0.12% pre-merger / | |
| | | 0.87% post-merger | | | 1.45% post-merger | | | 0.87% post-merger | |
Dividend yield | | | 0 | | | 0 | | | 0 | |
Discount for lack of marketability | | | 15% | | | 15% | | | 15% | |
Description Liabilities: | | | Level | | | Fair Value | | ||||||
Public Warrants | | | | | 3 | | | | | $ | 4,657,500 | | |
Private Unit Warrants | | | | | 3 | | | | | $ | 198,275 | | |
OTM Warrants | | | | | 3 | | | | | $ | 1,040,000 | | |
Underwriter Warrants | | | | | 3 | | | | | $ | 21,850 | | |
Total warrant liabilities | | | | | | | | | | $ | 5,917,625 | | |
Inputs | | | Public Warrant | | | Private Unit Warrant | | | OTM Warrant | | | Underwriter Warrant | |
Exercise price | | | $11.50 | | | $11.50 | | | $15.00 | | | $11.50 | |
Unit price | | | $10.00 | | | $10.00 | | | $10.00 | | | $10.00 | |
Volatility | | | 5% pre-merger / | | | 5% pre-merger / | | | 5% pre-merger / | | | 5% pre-merger / | |
| | | 20% post-merger | | | 20% post-merger | | | 20% post-merger | | | 20% post-merger | |
Probability of completing a Business Combination | | | 50% | | | 50% | | | 50% | | | 50% | |
Expected term of the warrants | | | 6.5 | | | 6.5 | | | 11.5 | | | 6.5 | |
Risk-free rate | | | 0.12% pre-merger / | | | 0.12% pre-merger / | | | 0.12% pre-merger / | | | 0.12% pre-merger / | |
| | | 1.24% post-merger | | | 1.24% post-merger | | | 1.69% post-merger | | | 1.24% post-merger | |
Dividend yield | | | 0 | | | 0 | | | 0 | | | 0 | |
Discount for lack of marketability | | | None | | | 15% | | | 15% | | | 15% | |
| Warrant liabilities as of December 31, 2020 | | | | $ | — | | |
| Warrant liability recorded at fair value at issuance of warrants at close of IPO, private placement, and Underwriters’ over-allotment option as of April 12, 2021 | | | | | 5,917,625 | | |
| Change in fair value of warrant liabilities | | | | | 1,331,869 | | |
| Total warrant liabilities as of June 30,2021(1) | | | | $ | 7,249,494 | | |
| | | Page | |
| | | ||
CONSOLIDATED FINANCIAL STATEMENTS AS OF DECEMBER 31, 2020 AND 2019 AND FOR THE YEARS ENDED DECEMBER 31, 2020, 2019 AND 2018: | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | | 2020 | | | 2019 | | ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 38,107,922 | | | | | $ | 21,808,279 | | |
Restricted cash and cash equivalents | | | | | 260,970,361 | | | | | | 199,252,570 | | |
Accounts receivable | | | | | 33,883,360 | | | | | | 20,247,733 | | |
Premiums receivable | | | | | 52,628,294 | | | | | | 42,256,033 | | |
Commission receivable | | | | | 54,540,886 | | | | | | 46,320,193 | | |
Prepaid expenses and other assets | | | | | 14,655,788 | | | | | | 11,441,973 | | |
Deferred acquisition costs – net | | | | | 58,571,981 | | | | | | 46,808,359 | | |
Total current assets | | | | | 513,358,592 | | | | | | 388,135,140 | | |
PROPERTY AND EQUIPMENT – Net | | | | | 25,822,140 | | | | | | 16,226,168 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | 20,166,955 | | | | | | 17,811,311 | | |
Intangible assets – net | | | | | 46,616,982 | | | | | | 17,303,595 | | |
Goodwill | | | | | 4,745,357 | | | | | | 3,801,357 | | |
Total long-term assets | | | | | 71,529,294 | | | | | | 38,916,263 | | |
TOTAL ASSETS | | | | $ | 610,710,026 | | | | | $ | 443,277,571 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 11,544,583 | | | | | $ | 6,950,392 | | |
Losses payable | | | | | 21,980,282 | | | | | | 16,737,392 | | |
Provision for unpaid losses and loss adjustment expenses | | | | | 54,987,840 | | | | | | 32,583,608 | | |
Unearned premiums | | | | | 124,708,255 | | | | | | 99,107,431 | | |
Commissions payable | | | | | 43,798,065 | | | | | | 36,228,217 | | |
Due to insurers | | | | | 49,162,017 | | | | | | 39,698,867 | | |
Advanced premiums | | | | | 13,744,868 | | | | | | 12,227,174 | | |
Accrued expenses | | | | | 36,271,436 | | | | | | 27,676,444 | | |
Deferred tax liability | | | | | 7,498,982 | | | | | | 5,923,741 | | |
Contract liabilities | | | | | 19,541,253 | | | | | | 16,961,712 | | |
Other current liabilities | | | | | 1,514,871 | | | | | | 1,240,664 | | |
Total current liabilities | | | | | 384,752,452 | | | | | | 295,335,642 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Accrued expenses | | | | | 14,854,518 | | | | | | 6,480,187 | | |
Contract liabilities | | | | | 19,666,667 | | | | | | — | | |
Long-term debt | | | | | 69,000,000 | | | | | | 26,100,000 | | |
Other long-term liabilities | | | | | 5,115,648 | | | | | | 4,901,025 | | |
Total long-term liabilities | | | | | 108,636,833 | | | | | | 37,481,212 | | |
Total liabilities | | | | | 493,389,285 | | | | | | 332,816,854 | | |
| | | | | | | | | | | (continued) | | |
| | | 2020 | | | 2019 | | ||||||
Commitments and contingencies (Note 19) | | | | | | | | | | | | | |
EQUITY: | | | | | | | | | | | | | |
Members’ equity (Shares authorized 100,000; issued and outstanding 100,000) | | | | | 119,151,495 | | | | | | 112,985,419 | | |
Accumulated other comprehensive loss | | | | | (1,953,795) | | | | | | (2,524,702) | | |
Total members’ equity | | | | | 117,197,700 | | | | | | 110,460,717 | | |
Non-controlling interest | | | | | 123,041 | | | | | | — | | |
Total equity | | | | | 117,320,741 | | | | | | 110,460,717 | | |
TOTAL LIABILITIES AND EQUITY | | | | $ | 610,710,026 | | | | | $ | 443,277,571 | | |
| | | | | | | | | | | (concluded) | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
REVENUES: | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | 236,443,028 | | | | | $ | 201,779,208 | | | | | $ | 174,293,286 | | |
Earned premium | | | | | 220,502,411 | | | | | | 157,394,257 | | | | | | 97,020,495 | | |
Membership and other revenue | | | | | 42,602,762 | | | | | | 38,100,125 | | | | | | 30,385,684 | | |
Total revenues | | | | | 499,548,201 | | | | | | 397,273,590 | | | | | | 301,699,465 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | 137,507,952 | | | | | | 114,289,965 | | | | | | 97,108,523 | | |
Ceding commission | | | | | 105,973,957 | | | | | | 75,567,253 | | | | | | 46,552,521 | | |
Losses and loss adjustment expenses | | | | | 91,025,223 | | | | | | 64,400,202 | | | | | | 40,858,541 | | |
Sales expense | | | | | 86,207,238 | | | | | | 84,188,663 | | | | | | 70,015,159 | | |
General and administrative services | | | | | 51,188,091 | | | | | | 39,028,964 | | | | | | 30,797,462 | | |
Depreciation and amortization | | | | | 11,799,691 | | | | | | 8,950,435 | | | | | | 7,754,938 | | |
Total operating expenses | | | | | 483,702,152 | | | | | | 386,425,482 | | | | | | 293,087,144 | | |
OPERATING INCOME | | | | | 15,846,049 | | | | | | 10,848,108 | | | | | | 8,612,321 | | |
OTHER (EXPENSE) INCOME | | | | | (986,481) | | | | | | 607,953 | | | | | | (16,713) | | |
INCOME BEFORE INCOME TAX EXPENSE | | | | | 14,859,568 | | | | | | 11,456,061 | | | | | | 8,595,608 | | |
INCOME TAX EXPENSE | | | | | 4,820,451 | | | | | | 7,250,191 | | | | | | 121,810 | | |
NET INCOME | | | | | 10,039,117 | | | | | | 4,205,870 | | | | | | 8,473,798 | | |
Add loss attributable to non-controlling interest | | | | | 126,959 | | | | | | — | | | | | | — | | |
NET INCOME TO THE HAGERTY GROUP, LLC | | | | $ | 10,166,076 | | | | | $ | 4,205,870 | | | | | $ | 8,473,798 | | |
NET INCOME | | | | | 10,039,117 | | | | | | 4,205,870 | | | | | | 8,473,798 | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments – net of tax | | | | | 994,135 | | | | | | 361,997 | | | | | | (444,676) | | |
Derivative instruments | | | | | (423,228) | | | | | | — | | | | | | — | | |
Total other comprehensive income (loss) | | | | | 570,907 | | | | | | 361,997 | | | | | | (444,676) | | |
Comprehensive income | | | | | 10,610,024 | | | | | | 4,567,867 | | | | | | 8,029,122 | | |
Comprehensive loss attributable to non-controlling interest | | | | | 126,959 | | | | | | — | | | | | | — | | |
Comprehensive income attributable to | | | | | | | | | | | | | | | | | | | |
The Hagerty Group, LLC | | | | $ | 10,736,983 | | | | | $ | 4,567,867 | | | | | $ | 8,029,122 | | |
Earnings per unit | | | | $ | 101.66 | | | | | $ | 55.59 | | | | | $ | — | | |
Weighted average units | | | | | 100,000 | | | | | | 75,665 | | | | | | — | | |
| | | Issued Units | | | Members’ Equity | | | Accumulated Other Comprehensive (Loss) Income | | | Total Members’ Equity | | | Non-Controlling Interest | | | Total Equity | | ||||||||||||||||||
BALANCE – January 1, 2018 | | | | | — | | | | | $ | 60,324,890 | | | | | $ | (2,442,023) | | | | | $ | 57,882,867 | | | | | $ | — | | | | | $ | 57,882,867 | | |
Net income | | | | | | | | | | | 8,473,798 | | | | | | | | | | | | 8,473,798 | | | | | | | | | | | | 8,473,798 | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | (444,676) | | | | | | (444,676) | | | | | | | | | | | | (444,676) | | |
Contributions | | | | | | | | | | | 2,385,000 | | | | | | | | | | | | 2,385,000 | | | | | | | | | | | | 2,385,000 | | |
BALANCE – December 31, 2018 | | | | | — | | | | | $ | 71,183,688 | | | | | $ | (2,886,699) | | | | | $ | 68,296,989 | | | | | $ | — | | | | | $ | 68,296,989 | | |
Net income | | | | | | | | | | | 4,205,870 | | | | | | | | | | | | 4,205,870 | | | | | | | | | | | | 4,205,870 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | 361,997 | | | | | | 361,997 | | | | | | | | | | | | 361,997 | | |
Settlement of intercompany balance with Hagerty Holding Corp. | | | | | | | | | | | (51,495,567) | | | | | | | | | | | | (51,495,567) | | | | | | | | | | | | (51,495,567) | | |
Issued units to existing Member | | | | | 88,235 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Newly issued units less transaction costs | | | | | 11,765 | | | | | | 89,091,428 | | | | | | | | | | | | 89,091,428 | | | | | | | | | | | | 89,091,428 | | |
BALANCE – December 31, 2019 | | | | | 100,000 | | | | | $ | 112,985,419 | | | | | $ | (2,524,702) | | | | | $ | 110,460,717 | | | | | $ | — | | | | | $ | 110,460,717 | | |
Net income (loss) | | | | | | | | | | | 10,166,076 | | | | | | | | | | | | 10,166,076 | | | | | | (126,959) | | | | | | 10,039,117 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | 570,907 | | | | | | 570,907 | | | | | | | | | | | | 570,907 | | |
Distributions | | | | | | | | | | | (4,000,000) | | | | | | | | | | | | (4,000,000) | | | | | | | | | | | | (4,000,000) | | |
Non-controlling interest | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
issued capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250,000 | | | | | | 250,000 | | |
BALANCE – December 31, 2020 | | | | | 100,000 | | | | | $ | 119,151,495 | | | | | $ | (1,953,795) | | | | | $ | 117,197,700 | | | | | $ | 123,041 | | | | | $ | 117,320,741 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Net income | | | | $ | 10,039,117 | | | | | $ | 4,205,870 | | | | | $ | 8,473,798 | | |
Adjustments to reconcile net income to net cash from operating activities: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization expense | | | | | 11,799,691 | | | | | | 8,950,435 | | | | | | 7,754,938 | | |
Provision for deferred taxes | | | | | 1,478,135 | | | | | | 5,923,741 | | | | | | — | | |
Loss (gain) on disposals of equipment, software and other assets | | | | | 2,647,840 | | | | | | (138,021) | | | | | | 12,048 | | |
Other | | | | | 758,170 | | | | | | 619,415 | | | | | | 113,062 | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts receivable | | | | | (14,499,673) | | | | | | (9,890,838) | | | | | | (5,123,460) | | |
Premiums receivable | | | | | (10,372,261) | | | | | | (17,350,115) | | | | | | (9,150,154) | | |
Due from member | | | | | — | | | | | | — | | | | | | 8,083,609 | | |
Commission receivable | | | | | (8,163,640) | | | | | | (4,465,110) | | | | | | (5,584,168) | | |
Prepaid expenses and other assets | | | | | (8,548,723) | | | | | | (8,016,892) | | | | | | (9,535,162) | | |
Deferred acquisition costs | | | | | (11,763,622) | | | | | | (18,947,474) | | | | | | (9,359,356) | | |
Accounts payable | | | | | 4,596,632 | | | | | | 479,020 | | | | | | (299,773) | | |
Losses payable | | | | | 5,242,890 | | | | | | 4,959,902 | | | | | | 5,312,845 | | |
Provision for unpaid losses and loss adjustment expenses | | | | | 22,404,232 | | | | | | 13,862,603 | | | | | | 11,476,773 | | |
Unearned premiums | | | | | 25,600,824 | | | | | | 41,086,326 | | | | | | 20,090,473 | | |
Commissions payable | | | | | 7,569,848 | | | | | | 14,581,234 | | | | | | 7,611,735 | | |
Due to insurers | | | | | 9,365,860 | | | | | | 5,131,025 | | | | | | 4,563,720 | | |
Advanced premiums | | | | | 1,500,430 | | | | | | 1,867,169 | | | | | | 2,304,785 | | |
Accrued expenses | | | | | 13,429,473 | | | | | | 3,672,826 | | | | | | 6,586,442 | | |
Contract liabilities | | | | | 22,214,389 | | | | | | 3,162,805 | | | | | | 2,273,559 | | |
Other current liabilities | | | | | (725,793) | | | | | | 397,500 | | | | | | 540,000 | | |
Net cash from operating activities | | | | | 84,573,819 | | | | | | 50,091,421 | | | | | | 46,145,714 | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment and software | | | | | (38,257,682) | | | | | | (9,404,491) | | | | | | (7,890,086) | | |
Business combinations and asset acquisitions – net of cash acquired | | | | | (8,875,482) | | | | | | (11,245,481) | | | | | | — | | |
Purchase of other assets | | | | | (359,203) | | | | | | (416,166) | | | | | | (511,088) | | |
Proceeds from sale of intangible assets | | | | | 95,000 | | | | | | — | | | | | | — | | |
Proceeds from sale of property and equipment | | | | | 8,435 | | | | | | 9,960 | | | | | | 8,000 | | |
Net cash used in investing activities | | | | | (47,388,932) | | | | | | (21,056,178) | | | | | | (8,393,174) | | |
| | | | | | | | | | | | | | | | | (continued) | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Payments on long-term debt | | | | $ | (29,100,000) | | | | | $ | (74,650,000) | | | | | $ | — | | |
Proceeds from long-term debt | | | | | 73,000,000 | | | | | | 25,800,000 | | | | | | 10,000,000 | | |
Repayments of notes receivable related parties | | | | | — | | | | | | (150,000) | | | | | | (150,000) | | |
Contribution from minority interest | | | | | 250,000 | | | | | | — | | | | | | — | | |
Contributions from members | | | | | — | | | | | | — | | | | | | 2,385,000 | | |
Distributions to members | | | | | (4,000,000) | | | | | | — | | | | | | — | | |
Debt issuance costs | | | | | (202,375) | | | | | | — | | | | | | — | | |
Newly issued units less transaction costs | | | | | — | | | | | | 89,091,428 | | | | | | — | | |
Net cash from financing activities | | | | | 39,947,625 | | | | | | 40,091,428 | | | | | | 12,235,000 | | |
EFFECT OF FOREIGN CURRENCY EXCHANGE RATES ON CASH | | | | | 884,922 | | | | | | 224,879 | | | | | | (515,805) | | |
NET INCREASE IN CASH, CASH EQUIVALENTS AND | | | | | | | | | | | | | | | | | | | |
RESTRICTED CASH AND CASH EQUIVALENTS | | | | | 78,017,434 | | | | | | 69,351,550 | | | | | | 49,471,735 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS – Beginning of year | | | | | 221,060,849 | | | | | | 151,709,299 | | | | | | 102,237,564 | | |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS – End of year | | | | $ | 299,078,283 | | | | | $ | 221,060,849 | | | | | $ | 151,709,299 | | |
NON-CASH INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Purchase of property and equipment | | | | $ | 6,860,838 | | | | | $ | 304,233 | | | | | $ | 62,696 | | |
Business combination and asset acquisition | | | | $ | 9,523,666 | | | | | $ | 3,925,000 | | | | | $ | — | | |
CASH PAID FOR: | | | | | | | | | | | | | | | | | | | |
Interest | | | | $ | 1,507,932 | | | | | $ | 2,804,490 | | | | | $ | 606,204 | | |
Income tax | | | | $ | 3,873,893 | | | | | $ | 265,728 | | | | | $ | 82,392 | | |
|
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Cash and cash equivalents | | | | $ | 38,107,922 | | | | | $ | 21,808,279 | | | | | $ | 19,638,609 | | |
Restricted cash and cash equivalents | | | | | 260,970,361 | | | | | | 199,252,570 | | | | | | 132,070,690 | | |
Total cash and cash equivalents and restricted cash and cash equivalents on the Consolidated Statements of Cash Flows | | | | $ | 299,078,283 | | | | | $ | 221,060,849 | | | | | $ | 151,709,299 | | |
| | | | | | | | | | | | | | | | | (concluded) | | |
| 2021 | | | | $ | 1,550,000 | | |
| 2022 | | | | | 1,450,000 | | |
| 2023 | | | | | 1,040,000 | | |
| 2024 | | | | | 950,000 | | |
| 2025 | | | | | 920,000 | | |
| Thereafter | | | | | 5,070,000 | | |
| | | 2020 | | | 2019 | | ||||||
Balance as of January 1 | | | | $ | 46,320,193 | | | | | $ | 40,099,818 | | |
CUC received | | | | | (46,207,834) | | | | | | (40,053,547) | | |
CUC recognized | | | | | 54,428,527 | | | | | | 46,273,922 | | |
Balance as of December 31 | | | | $ | 54,540,886 | | | | | $ | 46,320,193 | | |
| | | Current | | | Long-Term | | ||||||||||||||||||
| 2020 | | | 2019 | | | 2020 | | | 2019 | | ||||||||||||||
Contract liabilities as of January 1 | | | | $ | 16,961,712 | | | | | $ | 13,746,225 | | | | | $ | — | | | | | $ | — | | |
Advanced commission | | | | | 333,333 | | | | | | — | | | | | | 19,666,667 | | | | | | — | | |
Membership & other revenue recognized during the period | | | | | (42,602,762) | | | | | | (38,100,125) | | | | | | — | | | | | | — | | |
Membership & other revenue deferred during the period | | | | | 44,848,970 | | | | | | 41,315,612 | | | | | | — | | | | | | — | | |
Contract liabilities as of December 31 | | | | $ | 19,541,253 | | | | | $ | 16,961,712 | | | | | $ | 19,666,667 | | | | | $ | — | | |
| | | 2020 | | |||||||||||||||
| Agent | | | Direct | | | Total | | |||||||||||
Commission and fee revenue | | | | $ | 99,293,357 | | | | | $ | 82,721,144 | | | | | $ | 182,014,501 | | |
Contingent commission | | | | | 30,024,506 | | | | | | 24,404,021 | | | | | | 54,428,527 | | |
Membership revenue | | | | | — | | | | | | 36,278,069 | | | | | | 36,278,069 | | |
Other revenue | | | | | — | | | | | | 6,324,693 | | | | | | 6,324,693 | | |
Total revenue from customer contracts | | | | $ | 129,317,863 | | | | | $ | 149,727,927 | | | | | $ | 279,045,790 | | |
Reinsurance revenue recognized under ASC 944 | | | | | | | | | | | | | | | | | 220,502,411 | | |
Total revenue | | | | | | | | | | | | | | | | $ | 499,548,201 | | |
| | | 2019 | | |||||||||||||||
| Agent | | | Direct | | | Total | | |||||||||||
Commission and fee revenue | | | | $ | 86,178,433 | | | | | $ | 69,326,852 | | | | | $ | 155,505,285 | | |
Contingent commission | | | | | 25,643,769 | | | | | | 20,630,154 | | | | | | 46,273,923 | | |
Membership revenue | | | | | — | | | | | | 31,508,322 | | | | | | 31,508,322 | | |
Other revenue | | | | | — | | | | | | 6,591,803 | | | | | | 6,591,803 | | |
Total revenue from customer contracts | | | | $ | 111,822,202 | | | | | $ | 128,057,131 | | | | | $ | 239,879,333 | | |
Reinsurance revenue recognized under ASC 944 | | | | | | | | | | | | | | | | | 157,394,257 | | |
Total revenue | | | | | | | | | | | | | | | | $ | 397,273,590 | | |
| | | 2018 | | |||||||||||||||
| Agent | | | Direct | | | Total | | |||||||||||
Commission and fee revenue | | | | $ | 75,151,188 | | | | | $ | 59,070,717 | | | | | $ | 134,221,905 | | |
Contingent commission | | | | | 22,199,307 | | | | | | 17,872,074 | | | | | | 40,071,381 | | |
Membership revenue | | | | | — | | | | | | 26,456,897 | | | | | | 26,456,897 | | |
Other revenue | | | | | — | | | | | | 3,928,787 | | | | ��� | | 3,928,787 | | |
Total revenue from customer contracts | | | | $ | 97,350,495 | | | | | $ | 107,328,475 | | | | | $ | 204,678,970 | | |
Reinsurance revenue recognized under ASC 944 | | | | | | | | | | | | | | | | | 97,020,495 | | |
Total revenue | | | | | | | | | | | | | | | | $ | 301,699,465 | | |
| | | 2020 | | |||||||||||||||||||||
| US | | | Canada | | | Europe | | | Total | | ||||||||||||||
Commission and fee revenue | | | | $ | 165,739,787 | | | | | $ | 13,274,255 | | | | | $ | 3,000,459 | | | | | $ | 182,014,501 | | |
Contingent commission | | | | | 51,820,000 | | | | | | 1,741,563 | | | | | | 866,964 | | | | | | 54,428,527 | | |
Membership revenue | | | | | 33,938,142 | | | | | | 2,339,927 | | | | | | — | | | | | | 36,278,069 | | |
Other revenue | | | | | 4,976,252 | | | | | | 129,217 | | | | | | 1,219,224 | | | | | | 6,324,693 | | |
Total revenue from customer contracts | | | | $ | 256,474,181 | | | | | $ | 17,484,962 | | | | | $ | 5,086,647 | | | | | $ | 279,045,790 | | |
Reinsurance revenue recognized under ASC 944 | | | | | | | | | | | | | | | | | | | | | | | 220,502,411 | | |
Total revenue | | | | | | | | | | | | | | | | | | | | | | $ | 499,548,201 | | |
| | | 2019 | | |||||||||||||||||||||
| US | | | Canada | | | Europe | | | Total | | ||||||||||||||
Commission and fee revenue | | | | $ | 141,018,988 | | | | | $ | 11,559,170 | | | | | $ | 2,927,127 | | | | | $ | 155,505,285 | | |
Contingent commission | | | | | 43,174,368 | | | | | | 2,836,202 | | | | | | 263,353 | | | | | | 46,273,923 | | |
Membership revenue | | | | | 29,520,238 | | | | | | 1,987,863 | | | | | | 221 | | | | | | 31,508,322 | | |
Other revenue | | | | | 5,412,926 | | | | | | 109,965 | | | | | | 1,068,912 | | | | | | 6,591,803 | | |
Total revenue from customer contracts | | | | $ | 219,126,520 | | | | | $ | 16,493,200 | | | | | $ | 4,259,613 | | | | | $ | 239,879,333 | | |
Reinsurance revenue recognized under ASC 944 | | | | | | | | | | | | | | | | | | | | | | | 157,394,257 | | |
Total revenue | | | | | | | | | | | | | | | | | | | | | | $ | 397,273,590 | | |
| | | 2018 | | |||||||||||||||||||||
| US | | | Canada | | | Europe | | | Total | | ||||||||||||||
Commission and fee revenue | | | | $ | 121,376,527 | | | | | $ | 10,022,487 | | | | | $ | 2,822,891 | | | | | $ | 134,221,905 | | |
Contingent commission | | | | | 37,586,784 | | | | | | 2,229,417 | | | | | | 255,180 | | | | | | 40,071,381 | | |
Membership revenue | | | | | 24,768,086 | | | | | | 1,646,353 | | | | | | 42,458 | | | | | | 26,456,897 | | |
Other revenue | | | | | 2,845,039 | | | | | | — | | | | | | 1,083,748 | | | | | | 3,928,787 | | |
Total revenue from customer contracts | | | | $ | 186,576,436 | | | | | $ | 13,898,257 | | | | | $ | 4,204,277 | | | | | $ | 204,678,970 | | |
Reinsurance revenue recognized under ASC 944 | | | | | | | | | | | | | | | | | | | | | | | 97,020,495 | | |
Total revenue | | | | | | | | | | | | | | | | | | | | | | $ | 301,699,465 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Underwriting income: | | | | | | | | | | | | | | | | | | | |
Premiums assumed | | | | $ | 250,557,423 | | | | | $ | 201,663,002 | | | | | $ | 118,427,085 | | |
Reinsurance premiums ceded | | | | | (3,086,294) | | | | | | (3,706,430) | | | | | | (2,160,000) | | |
Net premiums assumed | | | | | 247,471,129 | | | | | | 197,956,572 | | | | | | 116,267,085 | | |
Change in unearned premiums | | | | | (25,600,824) | | | | | | (41,086,326) | | | | | | (20,090,473) | | |
Change in deferred reinsurance premiums | | | | | (1,367,894) | | | | | | 524,011 | | | | | | 843,883 | | |
Net premiums earned | | | | $ | 220,502,411 | | | | | $ | 157,394,257 | | | | | $ | 97,020,495 | | |
| | | 2020 | | | 2019 | | ||||||
Balance – January 1 | | | | $ | 46,808,359 | | | | | $ | 27,860,885 | | |
Acquisition costs deferred | | | | | 117,737,579 | | | | | | 95,096,214 | | |
Amortization charged to income | | | | | (105,973,957) | | | | | | (76,148,740) | | |
Balance – December 31 | | | | $ | 58,571,981 | | | | | $ | 46,808,359 | | |
| | | 2020 | | | 2019 | | ||||||
Land and land improvements | | | | $ | 930,335 | | | | | $ | 930,335 | | |
Buildings | | | | | 1,747,586 | | | | | | 1,738,763 | | |
Leasehold improvements | | | | | 7,917,007 | | | | | | 4,313,653 | | |
Furniture and equipment | | | | | 13,828,965 | | | | | | 11,225,376 | | |
Computer equipment and software | | | | | 25,608,991 | | | | | | 21,534,675 | | |
Automobiles | | | | | 746,533 | | | | | | 756,612 | | |
Total property and equipment | | | | $ | 50,779,417 | | | | | $ | 40,499,414 | | |
Less accumulated depreciation and amortization | | | | | (24,957,277) | | | | | | (24,273,246) | | |
Property and equipment – net | | | | $ | 25,822,140 | | | | | $ | 16,226,168 | | |
| | | 2020 | | | 2019 | | ||||||
Cash | | | | $ | 2,944,056 | | | | | $ | 11,275,000 | | |
Fair value of non-cash consideration | | | | | 9,191,259 | | | | | | 3,925,000 | | |
Total consideration | | | | $ | 12,135,315 | | | | | $ | 15,200,000 | | |
Allocation of purchase price: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | — | | | | | $ | 29,519 | | |
Other current assets | | | | | 61,923 | | | | | | 4,597 | | |
Intangible assets | | | | | 11,266,228 | | | | | | 11,815,000 | | |
Goodwill | | | | | 944,000 | | | | | | 3,365,769 | | |
Total assets acquired | | | | $ | 12,272,151 | | | | | $ | 15,214,885 | | |
Liabilities assumed | | | | | | | | | | | | | |
Accrued compensation – current | | | | $ | 38,336 | | | | | $ | — | | |
Contract liabilities – current | | | | | 98,500 | | | | | | 14,885 | | |
Total liabilities assumed | | | | $ | 136,836 | | | | | $ | 14,885 | | |
Estimated fair value of net assets acquired | | | | $ | 12,135,315 | | | | | $ | 15,200,000 | | |
| | | Renewal Rights | | | Internally Developed Software | | | Other | | | Total | | ||||||||||||
Balance as of January 1, 2019 | | | | $ | — | | | | | $ | 6,345,231 | | | | | $ | — | | | | | $ | 6,345,231 | | |
Acquisition/Addition | | | | | 7,400,000 | | | | | | 4,346,240 | | | | | | 2,945,000 | | | | | | 14,691,240 | | |
Amortization | | | | | (70,000) | | | | | | (3,513,471) | | | | | | (149,405) | | | | | | (3,732,876) | | |
Balance as of December 31, 2019 | | | | $ | 7,330,000 | | | | | $ | 7,178,000 | | | | | $ | 2,795,595 | | | | | $ | 17,303,595 | | |
Acquisition/Addition | | | | | 9,282,505 | | | | | | 23,362,530 | | | | | | 1,983,723 | | | | | | 34,628,758 | | |
Amortization | | | | | (1,406,829) | | | | | | (3,992,689) | | | | | | (390,645) | | | | | | (5,790,163) | | |
Disposal | | | | | — | | | | | | (53,169) | | | | | | (77,170) | | | | | | (130,339) | | |
Foreign currency translation adjustment | | | | | 588,979 | | | | | | — | | | | | | 16,152 | | | | | | 605,131 | | |
Balance as of December 31, 2020 | | | | $ | 15,794,655 | | | | | $ | 26,494,672 | | | | | $ | 4,327,655 | | | | | $ | 46,616,982 | | |
| | | 2020 | | | 2019 | | ||||||
Renewal Rights | | | | | 10.0 | | | | | | 10.0 | | |
Internally Developed Software | | | | | 3.0 | | | | | | 6.9 | | |
Other | | | | | 17.4 | | | | | | 11.8 | | |
Overall Weighted Average Useful Life | | | | | 7.5 | | | | | | 9.8 | | |
| 2021 | | | | $ | 10,883,891 | | |
| 2022 | | | | | 11,036,923 | | |
| 2023 | | | | | 9,572,794 | | |
| 2024 | | | | | 3,246,175 | | |
| 2025 | | | | | 2,155,309 | | |
| Thereafter | | | | | 9,721,890 | | |
| | | | | $ | 46,616,982 | | |
| Balance – January 1, 2019 | | | | $ | 435,588 | | |
| Goodwill resulting from acquisition | | | | | 3,365,769 | | |
| Balance – December 31, 2019 | | | | $ | 3,801,357 | | |
| Goodwill resulting from acquisition | | | | | 944,000 | | |
| Balance – December 31, 2020 | | | | $ | 4,745,357 | | |
| | | 2020 | | | 2019 | | ||||||
Outstanding losses reported | | | | $ | 22,709,784 | | | | | $ | 13,558,734 | | |
IBNR | | | | | 32,278,056 | | | | | | 19,024,874 | | |
Total unpaid losses and loss adjustment expenses | | | | $ | 54,987,840 | | | | | $ | 32,583,608 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Unpaid losses and loss adjustment expenses – beginning of the year | | | | $ | 32,583,608 | | | | | $ | 18,721,005 | | | | | $ | 7,244,232 | | |
Less: reinsurance recoverable | | | | | (2,343) | | | | | | (155,484) | | | | | | — | | |
Net unpaid losses and loss adjustment expenses – beginning of the year | | | | $ | 32,581,265 | | | | | $ | 18,565,521 | | | | | $ | 7,244,232 | | |
Losses incurred related to: | | | | | | | | | | | | | | | | | | | |
Current year | | | | $ | 91,025,223 | | | | | $ | 64,534,566 | | | | | $ | 40,858,541 | | |
Prior year | | | | | — | | | | | | (134,364) | | | | | | — | | |
Total incurred | | | | $ | 91,025,223 | | | | | $ | 64,400,202 | | | | | $ | 40,858,541 | | |
Losses paid for the period related to: | | | | | | | | | | | | | | | | | | | |
Current year | | | | $ | 53,734,787 | | | | | $ | 38,423,496 | | | | | $ | 24,246,730 | | |
Prior year | | | | | 14,883,861 | | | | | | 11,960,962 | | | | | | 5,290,522 | | |
Total paid | | | | $ | 68,618,648 | | | | | $ | 50,384,458 | | | | | $ | 29,537,252 | | |
Net paid losses and loss adjustment expenses – end of year | | | | $ | 54,987,840 | | | | | $ | 32,581,265 | | | | | $ | 18,565,521 | | |
Add: reinsurance recoverable | | | | | — | | | | | | 2,343 | | | | | | 155,484 | | |
Unpaid losses and loss adjustment expenses – end of year | | | | $ | 54,987,840 | | | | | $ | 32,583,608 | | | | | $ | 18,721,005 | | |
| | | December 31, 2020 | | |||||||||||||||
| Reserves for Loss and Loss Adjustment Expenses, Gross of Reinsurance Recoverable | | | Reinsurance Recoverable | | | Reserves for Loss and Loss Adjustment Expenses, Net of Reinsurance Recoverable | | |||||||||||
Auto | | | | $ | 54,547,718 | | | | | $ | — | | | | | $ | 54,547,718 | | |
Marine | | | | | 440,122 | | | | | | — | | | | | | 440,122 | | |
Total reserves for losses and loss adjustment expenses | | | | $ | 54,987,840 | | | | | $ | — | | | | | $ | 54,987,840 | | |
| | | December 31, 2019 | | |||||||||||||||
| Reserves for Loss and Loss Adjustment Expenses, Gross of Reinsurance Recoverable | | | Reinsurance Recoverable | | | Reserves for Loss and Loss Adjustment Expenses, Net of Reinsurance Recoverable | | |||||||||||
Auto | | | | $ | 32,179,674 | | | | | $ | 2,343 | | | | | $ | 32,177,331 | | |
Marine | | | | | 403,934 | | | | | | — | | | | | | 403,934 | | |
Total reserves for losses and loss adjustment expenses | | | | $ | 32,583,608 | | | | | $ | 2,343 | | | | | $ | 32,581,265 | | |
Accident Year | | | Reporting Years Ended December 31 | | | As of December 31, 2020 | | ||||||||||||||||||||||||||||||
| Reserves for Losses and Loss Adjustment Expenses Incurred But Not Reported | | | Cumulative Number of Reported Claims | | ||||||||||||||||||||||||||||||||
| 2017* | | | 2018* | | | 2019* | | | 2020 | | ||||||||||||||||||||||||||
2017 | | | | $ | 18,594,084 | | | | | $ | 18,594,084 | | | | | $ | 18,594,084 | | | | | $ | 18,594,084 | | | | | $ | 554,288 | | | | | | 11,022 | | |
2018 | | | | | — | | | | | | 40,421,599 | | | | | | 40,287,235 | | | | | | 40,287,235 | | | | | | 2,450,155 | | | | | | 20,595 | | |
2019 | | | | | — | | | | | | — | | | | | | 63,641,578 | | | | | | 63,641,578 | | | | | | 6,756,514 | | | | | | 23,588 | | |
2020 | | | | | — | | | | | | — | | | | | | — | | | | | | 90,110,215 | | | | | | 22,197,270 | | | | | | 25,619 | | |
Total | | | | $ | 18,594,084 | | | | | $ | 59,015,683 | | | | | $ | 122,522,897 | | | | | $ | 212,633,112 | | | | | $ | 31,958,227 | | | | | | 80,824 | | |
Cumulative paid losses and loss adjustment expenses from the table below | | | | | | | | | | | | | | | | | | | | | | | (158,085,394) | | | | | | — | | | | | | | | |
Reserves for losses and loss adjustment expenses before the 2017 accident year | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
Reserves for losses and loss adjustment expenses, undiscounted and net of reinsurance | | | | | | | | | | | | | | | | | | | | | | $ | 54,547,718 | | | | | $ | 31,958,227 | | | | | | | | |
Accident Year | | | 2017* | | | 2018* | | | 2019* | | | 2020 | | ||||||||||||
2017 | | | | $ | 11,409,657 | | | | | $ | 16,654,772 | | | | | $ | 17,442,072 | | | | | $ | 17,529,536 | | |
2018 | | | | | — | | | | | | 23,915,123 | | | | | | 34,991,582 | | | | | | 35,898,713 | | |
2019 | | | | | — | | | | | | — | | | | | | 37,909,571 | | | | | | 51,490,603 | | |
2020 | | | | | — | | | | | | — | | | | | | — | | | | | | 53,166,542 | | |
Total | | | | | | | | | | | | | | | | | | | | | | $ | 158,085,394 | | |
Accident Year | | | Reporting Years Ended December 31 | | | As of December 31, 2020 | | ||||||||||||||||||||||||||||||
| Reserves for Losses and Loss Adjustment Expenses Incurred But Not Reported | | | Cumulative Number of Reported Claims | | ||||||||||||||||||||||||||||||||
| 2017* | | | 2018* | | | 2019* | | | 2020 | | ||||||||||||||||||||||||||
2017 | | | | $ | 197,767 | | | | | $ | 197,767 | | | | | $ | 197,767 | | | | | $ | 197,767 | | | | | $ | 15,452 | | | | | | 124 | | |
2018 | | | | | — | | | | | | 436,942 | | | | | | 436,942 | | | | | | 436,942 | | | | | | 12,297 | | | | | | 189 | | |
2019 | | | | | — | | | | | | — | | | | | | 892,988 | | | | | | 892,988 | | | | | | 61,289 | | | | | | 192 | | |
2020 | | | | | — | | | | | | — | | | | | | — | | | | | | 915,010 | | | | | | 230,791 | | | | | | 189 | | |
Total | | | | $ | 197,767 | | | | | $ | 634,709 | | | | | $ | 1,527,697 | | | | | $ | 2,442,707 | | | | | $ | 319,829 | | | | | | 694 | | |
Cumulative paid losses and loss adjustment expenses from the table below | | | | | | | | | | | | | | | | | | | | | | | (2,002,585) | | | | | | — | | | | | | | | |
Reserves for losses and loss adjustment expenses before the 2017 accident year | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | |
Reserves for losses and loss adjustment expenses, undiscounted and net of reinsurance | | | | | | | | | | | | | | | | | | | | | | $ | 440,122 | | | | | $ | 319,829 | | | | | | | | |
Accident Year | | | 2017* | | | 2018* | | | 2019* | | | 2020 | | ||||||||||||
2017 | | | | $ | 137,957 | | | | | $ | 183,634 | | | | | $ | 183,364 | | | | | $ | 182,145 | | |
2018 | | | | | — | | | | | | 331,613 | | | | | | 426,473 | | | | | | 424,645 | | |
2019 | | | | | — | | | | | | — | | | | | | 513,925 | | | | | | 827,550 | | |
2020 | | | | | — | | | | | | — | | | | | | — | | | | | | 568,245 | | |
Total | | | | | | | | | | | | | | | | | | | | | | $ | 2,002,585 | | |
Accident Year | | | Average Annual Percentage of Payout of Incurred Claims by Age, Net of Reinsurance | | |||||||||||||||||||||
| Year 1 | | | Year 2 | | | Year 3 | | | Year 4 | | ||||||||||||||
Auto | | | | | 68.1% | | | | | | 19.2% | | | | | | 5.1% | | | | | | 3.9% | | |
Marine | | | | | 65.8% | | | | | | 30.2% | | | | | | 1.3% | | | | | | 1.1% | | |
| | | 2020 | | | 2019 | | |||||||||||||||
In February 2011, the Company entered into an interest rate swap agreement with an original notional amount of $8,184,000 at a fixed rate of 2.45%. | | | Notional Amount | | | | $ | — | | | | | $ | 5,115,000 | | | | | ||||
| Fair Value | | | | $ | — | | | | | $ | (64,267) | | | | | ||||||
In March 2017, the Company entered into an interest rate swap agreement with an original notional amount of $15,000,000 at a fixed rate of 2.20%. | | | Notional Amount | | | | $ | 15,000,000 | | | | | $ | 15,000,000 | | | | | ||||
| Fair Value | | | | $ | (378,043) | | | | | $ | (219,218) | | | | | ||||||
In December 2020, the Company entered into an interest rate swap agreement with an original notional amount of $35,000,000 at a fixed rate of 0.78%. | | | Notional Amount | | | | $ | 35,000,000 | | | | | $ | — | | | | | ||||
| Fair Value | | | | $ | (423,228) | | | | | $ | — | | | | | ||||||
Net fair value of interest rate swap | | | | | | | $ | (801,271) | | | | | $ | (283,485) | | | | |
| | | 2020 | | | 2019 | | ||||||
The Company has a $160,000,000 credit facility (Credit Facility) with a bank syndicate that may extend each year such that the term of the agreement remains at least three years. The current term of the Credit Facility expires on December 23, 2023, with any unpaid balance due at maturity. Borrowings under the Credit Facility bear interest at one month LIBOR plus an applicable margin, or Prime, plus or minus an applicable margin at the Company’s choice. The effective borrowing rate at December 31, 2020 was 2.48%. Borrowings under the Credit Facility are collateralized by the assets of the Company, except for the assets of the Company’s United Kingdom, Bermuda and Germany subsidiaries. | | | | $ | 68,000,000 | | | | | $ | 26,100,000 | | |
The Company has a note payable related to a business combination (Note 5) for the future purchase installment payments. The note is paid in two equal installments and interest is calculated at a fixed 3.25%. The note payable expires March 1, 2022 at which time the second installment is due. | | | | | 2,000,000 | | | | | | — | | |
Total debt | | | | $ | 70,000,000 | | | | | $ | 26,100,000 | | |
Less current portion | | | | | (1,000,000) | | | | | | — | | |
Total long-term debt | | | | $ | 69,000,000 | | | | | $ | 26,100,000 | | |
| Year ending December 31, | | | | | | | |
| 2021 | | | | $ | 1,000,000 | | |
| 2022 | | | | | 1,000,000 | | |
| 2023 | | | | | 68,000,000 | | |
| | | | | $ | 70,000,000 | | |
| Net income | | | | $ | 10,039,117 | | | | | $ | 4,205,870 | | | | | $ | 8,473,798 | | |
| Less loss attributable to non-controlling interest | | | | | 126,959 | | | | | | — | | | | | | — | | |
| Net income to The Hagerty Group, LLC | | | | $ | 10,166,076 | | | | | $ | 4,205,870 | | | | | $ | 8,473,798 | | |
| Weighted average units | | | | | 100,000 | | | | | | 75,665 | | | | | | — | | |
| Earnings per unit | | | | $ | 101.66 | | | | | $ | 55.59 | | | | | $ | — | | |
| 2021 | | | | $ | 9,458,877 | | |
| 2022 | | | | | 8,761,841 | | |
| 2023 | | | | | 8,255,974 | | |
| 2024 | | | | | 7,890,413 | | |
| 2025 | | | | | 7,499,239 | | |
| Thereafter | | | | | 51,835,381 | | |
| | | | | $ | 93,701,725 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
United States | | | | $ | 21,317,976 | | | | | $ | 12,798,254 | | | | | $ | 13,013,949 | | |
Foreign | | | | | (6,458,408) | | | | | | (1,342,193) | | | | | | (4,418,341) | | |
Total | | | | $ | 14,859,568 | | | | | $ | 11,456,061 | | | | | $ | 8,595,608 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
Current: | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | 3,382,985 | | | | | $ | 1,326,450 | | | | | $ | — | | |
Foreign | | | | | (40,669) | | | | | | — | | | | | | 121,810 | | |
| | | | $ | 3,342,316 | | | | | $ | 1,326,450 | | | | | $ | 121,810 | | |
Deferred: | | | | | | | | | | | | | | | | | | | |
Federal | | | | $ | 1,478,135 | | | | | $ | 5,923,741 | | | | | $ | — | | |
Foreign | | | | | — | | | | | | — | | | | | | — | | |
| | | | $ | 1,478,135 | | | | | $ | 5,923,741 | | | | | $ | — | | |
Total | | | | $ | 4,820,451 | | | | | $ | 7,250,191 | | | | | $ | 121,810 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||||||||||||
Income tax expense at statutory rate | | | | $ | 3,120,509 | | | | | | 21% | | | | | $ | 2,405,772 | | | | | | 21% | | | | | $ | 1,805,078 | | | | | | 21% | | |
Loss (Income) not subject to entity-level taxes | | | | | 705,654 | | | | | | 5% | | | | | | 1,285,290 | | | | | | 11% | | | | | | (2,680,624) | | | | | | -31% | | |
Foreign rate differential | | | | | (160,970) | | | | | | -1% | | | | | | 18,715 | | | | | | 0% | | | | | | (140,797) | | | | | | -2% | | |
Change in valuation allowance | | | | | 1,192,907 | | | | | | 8% | | | | | | 194,113 | | | | | | 2% | | | | | | 1,085,898 | | | | | | 13% | | |
Establish initial deferred taxes | | | | | — | | | | | | 0% | | | | | | 3,346,301 | | | | | | 29% | | | | | | — | | | | | | 0% | | |
Refund due to carryback of NOL | | | | | (40,669) | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | |
Other, net | | | | | 3,020 | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | 52,255 | | | | | | 1% | | |
Income tax expense | | | | $ | 4,820,451 | | | | | | 33% | | | | | $ | 7,250,191 | | | | | | 63% | | | | | $ | 121,810 | | | | | | 2% | | |
| | | 2020 | | | 2019 | | ||||||
Deferred tax assets | | | | | | | | | | | | | |
Discount on provision for losses and loss adjustment expenses | | | | $ | 391,633 | | | | | $ | 224,178 | | |
Unearned premiums | | | | | 5,237,747 | | | | | | 4,105,061 | | |
Accrued professional fees | | | | | 6,678 | | | | | | — | | |
Unrealized foreign currency gain – Mark to Market | | | | | 97,105 | | | | | | — | | |
Foreign Net Operating Loss (NOL) carryforward | | | | | 4,770,618 | | | | | | 3,676,200 | | |
Gross deferred tax asset | | | | | 10,503,781 | | | | | | 8,005,439 | | |
Less: valuation allowance | | | | | (4,770,618) | | | | | | (3,676,200) | | |
Total net deferred tax assets | | | | | 5,733,163 | | | | | | 4,329,239 | | |
| | | 2020 | | | 2019 | | ||||||
Deferred tax liabilities | | | | | | | | | | | | | |
Deferred acquisition costs | | | | | (12,300,116) | | | | | | (9,829,755) | | |
Excise tax accrual | | | | | (820,085) | | | | | | (423,225) | | |
Unrealized foreign currency gain | | | | | (97,105) | | | | | | — | | |
Unrealized investment gain | | | | | (14,839) | | | | | | — | | |
Total deferred tax liabilities | | | | | (13,232,145) | | | | | | (10,252,980) | | |
Net deferred tax liability | | | | $ | (7,498,982) | | | | | $ | (5,923,741) | | |
|
| 2036 | | | | $ | 419,104 | | |
| 2037 | | | | | 751,825 | | |
| 2038 | | | | | 899,070 | | |
| 2040 | | | | | 916,015 | | |
| | | | | $ | 2,986,014 | | |
| | | 2020 | | | 2019 | | ||||||
Assets: | | | | | | | | | | | | | |
Deferred acquisition costs | | | | $ | 55,832,707 | | | | | $ | 46,808,359 | | |
Premiums receivable | | | | | 49,938,030 | | | | | | 42,256,033 | | |
Total assets | | | | $ | 105,770,737 | | | | | $ | 89,064,392 | | |
Liabilities | | | | | | | | | | | | | |
Losses payable | | | | $ | 21,049,109 | | | | | $ | 16,737,392 | | |
Provision for unpaid losses and loss adjustment expenses | | | | | 53,281,356 | | | | | | 32,583,608 | | |
Unearned premiums | | | | | 118,207,080 | | | | | | 99,107,431 | | |
Commissions payable | | | | | 42,643,666 | | | | | | 36,228,217 | | |
Total liabilities | | | | $ | 235,181,211 | | | | | $ | 184,656,648 | | |
Revenue | | | | | | | | | | | | | |
Earned premium | | | | $ | 214,111,959 | | | | | $ | 157,394,257 | | |
Expenses | | | | | | | | | | | | | |
Ceding commission | | | | $ | 103,478,536 | | | | | $ | 75,567,253 | | |
Losses and loss adjustment expenses | | | | | 86,906,275 | | | | | | 64,400,202 | | |
Total expenses | | | | $ | 190,384,811 | | | | | $ | 139,967,455 | | |
| | | 2020 | | | 2019 | | ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 244,498 | | | | | $ | 262,118 | | |
Intercompany receivable | | | | | 255,039,654 | | | | | | 112,577,703 | | |
Prepaid expenses and other assets | | | | | 507,762 | | | | | | 442,904 | | |
Total current assets | | | | | 255,791,914 | | | | | | 113,282,725 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | 4,508,358 | | | | | | 4,193,494 | | |
Investment in subsidiaries | | | | | 38,679,304 | | | | | | 25,451,874 | | |
Total long-term assets | | | | | 43,187,662 | | | | | | 29,645,368 | | |
TOTAL ASSETS | | | | $ | 298,979,576 | | | | | $ | 142,928,093 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Intercompany payable | | | | $ | 112,724,826 | | | | | $ | 6,042,953 | | |
Accrued expenses | | | | | 132,738 | | | | | | 40,938 | | |
Total current liabilities | | | | | 112,857,564 | | | | | | 6,083,891 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Long-term debt | | | | | 68,000,000 | | | | | | 26,100,000 | | |
Other long-term liabilities | | | | | 801,271 | | | | | | 283,485 | | |
Total long-term liabilities | | | | | 68,801,271 | | | | | | 26,383,485 | | |
Total liabilities | | | | | 181,658,835 | | | | | | 32,467,376 | | |
EQUITY: | | | | | | | | | | | | | |
Members’ equity (Shares authorized 100,000; issued and outstanding 100,000) | | | | | 119,151,495 | | | | | | 112,985,419 | | |
Accumulated other comprehensive loss | | | | | (1,953,795) | | | | | | (2,524,702) | | |
Total members’ equity | | | | | 117,197,700 | | | | | | 110,460,717 | | |
Non-controlling interest | | | | | 123,041 | | | | | | — | | |
Total equity | | | | | 117,320,741 | | | | | | 110,460,717 | | |
TOTAL LIABILITIES AND EQUITY | | | | $ | 298,979,576 | | | | | $ | 142,928,093 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
REVENUES: | | | | | | | | | | | | | | | | | | | |
Other revenue | | | | $ | — | | | | | $ | — | | | | | $ | 219,604 | | |
Total revenues | | | | | — | | | | | | — | | | | | | 219,604 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | |
Sales expense | | | | | 15,000 | | | | | | — | | | | | | — | | |
General and administrative services | | | | | 120,042 | | | | | | 1,459 | | | | | | 231 | | |
Total operating expenses | | | | | 135,042 | | | | | | 1,459 | | | | | | 231 | | |
OPERATING (LOSS) INCOME | | | | | (135,042) | | | | | | (1,459) | | | | | | 219,373 | | |
OTHER EXPENSE | | | | | (1,382,058) | | | | | | (2,680,708) | | | | | | (41,903) | | |
Income (loss) before equity in earnings of subsidiaries | | | | | (1,517,100) | | | | | | (2,682,167) | | | | | | 177,470 | | |
Equity earnings in subsidiaries, net of tax | | | | | 11,556,217 | | | | | | 6,888,037 | | | | | | 8,296,328 | | |
NET INCOME | | | | | 10,039,117 | | | | | | 4,205,870 | | | | | | 8,473,798 | | |
Other comprehensive (loss) income | | | | | | | | | | | | | | | | | | | |
Equity in other comprehensive income (loss) of subsidiaries | | | | | 880,294 | | | | | | 278,497 | | | | | | (285,561) | | |
Foreign currency translation adjustments | | | | | (309,387) | | | | | | 83,500 | | | | | | (159,115) | | |
Total other comprehensive income (loss) | | | | | 570,907 | | | | | | 361,997 | | | | | | (444,676) | | |
Comprehensive income | | | | | 10,610,024 | | | | | | 4,567,867 | | | | | | 8,029,122 | | |
Comprehensive income attributable to non-controlling interest | | | | | 126,959 | | | | | | — | | | | | | — | | |
Comprehensive income attributable to The Hagerty Group, LLC | | | | $ | 10,736,983 | | | | | $ | 4,567,867 | | | | | $ | 8,029,122 | | |
| | | 2020 | | | 2019 | | | 2018 | | |||||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Net income | | | | $ | 10,039,117 | | | | | $ | 4,205,870 | | | | | $ | 8,473,798 | | |
Adjustments to reconcile net income to net cash from operating activities: | | | | | |||||||||||||||
Equity in undistributed income of subsidiaries | | | | | (11,556,217) | | | | | | (6,888,037) | | | | | | (8,296,328) | | |
Other | | | | | 94,558 | | | | | | 311,378 | | | | | | (197,353) | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | (339,722) | | | | | | 1,503,552 | | | | | | (429,419) | | |
Intercompany receivable | | | | | (35,780,078) | | | | | | (77,943,211) | | | | | | 30,050,384 | | |
Accrued expenses | | | | | 91,800 | | | | | | (58,013) | | | | | | 92,694 | | |
Net cash (used in) from operating activities | | | | | (37,450,542) | | | | | | (78,868,461) | | | | | | 29,693,776 | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Purchase of other assets | | | | | (40,000) | | | | | | — | | | | | | (250,000) | | |
Investment in subsidiaries | | | | | (677,078) | | | | | | 38,867,998 | | | | | | (41,925,117) | | |
Net cash (used in) from investing activities | | | | | (717,078) | | | | | | 38,867,998 | | | | | | (42,175,117) | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | |
Payments on long-term debt | | | | | (29,100,000) | | | | | | (74,650,000) | | | | | | — | | |
Proceeds from long-term debt | | | | | 71,000,000 | | | | | | 25,800,000 | | | | | | 10,000,000 | | |
Contributions from members | | | | | — | | | | | | — | | | | | | 2,385,000 | | |
Contributions from minority interest | | | | | 250,000 | | | | | | — | | | | | | — | | |
Distributions to members | | | | | (4,000,000) | | | | | | — | | | | | | — | | |
Newly issued units less transaction costs | | | | | — | | | | | | 89,091,428 | | | | | | — | | |
Net cash from financing activities | | | | | 38,150,000 | | | | | | 40,241,428 | | | | | | 12,385,000 | | |
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | | | | | (17,620) | | | | | | 240,965 | | | | | | (96,341) | | |
CASH AND CASH EQUIVALENTS – Beginning of year | | | | | 262,118 | | | | | | 21,153 | | | | | | 117,494 | | |
CASH AND CASH EQUIVALENTS – End of year | | | | $ | 244,498 | | | | | $ | 262,118 | | | | | $ | 21,153 | | |
CASH PAID FOR: | | | | | | | | | | | | | | | | | | | |
Interest | | | | $ | 1,329,137 | | | | | $ | 2,798,490 | | | | | $ | 587,159 | | |
| | | Page | | |||
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) AS OF JUNE 30, 2021 AND DECEMBER 31, 2020 AND FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020: | | | | | | | |
| | | | F-73 – F-74 | | | |
| | | | F-75 | | | |
| | | | F-76 | | | |
| | | | F-77 – F-78 | | | |
| | | | F-79 – F-91 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
| | | (unaudited) | | | | | | | | |||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 49,135,268 | | | | | $ | 38,107,922 | | |
Restricted cash and cash equivalents | | | | | 296,366,070 | | | | | | 260,970,361 | | |
Accounts receivable | | | | | 44,699,419 | | | | | | 33,883,360 | | |
Premiums receivable | | | | | 111,264,403 | | | | | | 52,628,294 | | |
Commission receivable | | | | | 30,216,023 | | | | | | 54,540,886 | | |
Prepaid expenses and other assets | | | | | 26,526,326 | | | | | | 14,655,788 | | |
Deferred acquisition costs – net | | | | | 79,348,257 | | | | | | 58,571,981 | | |
Fixed income securities | | | | | 2,460,331 | | | | | | — | | |
Total current assets | | | | | 640,016,097 | | | | | | 513,358,592 | | |
PROPERTY AND EQUIPMENT – Net | | | | | 25,701,733 | | | | | | 25,822,140 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | 20,048,710 | | | | | | 20,166,955 | | |
Intangible assets – net | | | | | 60,333,532 | | | | | | 46,616,982 | | |
Goodwill | | | | | 7,880,357 | | | | | | 4,745,357 | | |
Fixed income securities | | | | | 5,085,149 | | | | | | — | | |
Total long-term assets | | | | | 93,347,748 | | | | | | 71,529,294 | | |
TOTAL ASSETS | | | | $ | 759,065,578 | | | | | $ | 610,710,026 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 7,559,284 | | | | | $ | 11,544,583 | | |
Losses payable | | | | | — | | | | | | 21,980,282 | | |
Provision for unpaid losses and loss adjustment expenses | | | | | 91,144,417 | | | | | | 54,987,840 | | |
Unearned premiums | | | | | 169,008,707 | | | | | | 124,708,255 | | |
Commissions payable | | | | | 59,119,969 | | | | | | 43,798,065 | | |
Due to insurers | | | | | 97,149,133 | | | | | | 49,162,017 | | |
Advanced premiums | | | | | 26,142,367 | | | | | | 13,744,868 | | |
Accrued expenses | | | | | 31,749,570 | | | | | | 36,271,436 | | |
Deferred tax liability | | | | | 10,197,903 | | | | | | 7,498,982 | | |
Contract liabilities | | | | | 22,373,359 | | | | | | 19,541,253 | | |
Other current liabilities | | | | | 4,381,941 | | | | | | 1,514,871 | | |
Total current liabilities | | | | | 518,826,650 | | | | | | 384,752,452 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Accrued expenses | | | | | 10,745,496 | | | | | | 14,854,518 | | |
Contract liabilities | | | | | 19,166,667 | | | | | | 19,666,667 | | |
Long-term debt | | | | | 86,000,000 | | | | | | 69,000,000 | | |
Other long-term liabilities | | | | | 4,215,202 | | | | | | 5,115,648 | | |
Total long-term liabilities | | | | | 120,127,365 | | | | | | 108,636,833 | | |
Total liabilities | | | | | 638,954,015 | | | | | | 493,389,285 | | |
(continued) | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
| | | (unaudited) | | | | | | | | |||
Commitments and contingencies (Note 15) | | | | | | | | | | | | | |
EQUITY: | | | | | | | | | | | | | |
Members’ equity (Shares authorized 100,000; issued and outstanding 100,000) | | | | | 120,883,986 | | | | | | 119,151,495 | | |
Accumulated other comprehensive loss | | | | | (1,159,688) | | | | | | (1,953,795) | | |
Total members’ equity | | | | | 119,724,298 | | | | | | 117,197,700 | | |
Non-controlling interest | | | | | 387,265 | | | | | | 123,041 | | |
Total equity | | | | | 120,111,563 | | | | | | 117,320,741 | | |
TOTAL LIABILITIES AND EQUITY | | | | $ | 759,065,578 | | | | | $ | 610,710,026 | | |
|
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
REVENUES: | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | 137,816,182 | | | | | $ | 118,008,322 | | |
Earned premium | | | | | 133,671,028 | | | | | | 103,407,639 | | |
Membership and other revenue | | | | | 25,122,004 | | | | | | 20,905,088 | | |
Total revenues | | | | | 296,609,214 | | | | | | 242,321,049 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | |
Salaries and benefits | | | | | 79,847,302 | | | | | | 65,849,754 | | |
Ceding commission | | | | | 64,067,128 | | | | | | 49,613,229 | | |
Losses and loss adjustment expenses | | | | | 55,345,522 | | | | | | 42,483,766 | | |
Sales expense | | | | | 48,711,839 | | | | | | 42,880,401 | | |
General and administrative services | | | | | 30,063,850 | | | | | | 23,247,264 | | |
Depreciation and amortization | | | | | 9,395,694 | | | | | | 4,975,758 | | |
Total operating expenses | | | | | 287,431,335 | | | | | | 229,050,172 | | |
OPERATING INCOME | | | | | 9,177,879 | | | | | | 13,270,877 | | |
OTHER EXPENSE | | | | | (623,566) | | | | | | (174,426) | | |
INCOME BEFORE INCOME TAX EXPENSE | | | | | 8,554,313 | | | | | | 13,096,451 | | |
INCOME TAX EXPENSE | | | | | (2,901,598) | | | | | | (2,423,804) | | |
NET INCOME | | | | | 5,652,715 | | | | | | 10,672,647 | | |
Add loss attributable to non-controlling interest | | | | | 135,776 | | | | | | 41,239 | | |
NET INCOME ATTRIBUTABLE TO THE HAGERTY GROUP, LLC | | | | $ | 5,788,491 | | | | | $ | 10,713,886 | | |
NET INCOME | | | | | 5,652,715 | | | | | | 10,672,647 | | |
Other comprehensive (loss) income | | | | | | | | | | | | | |
Foreign currency translation adjustments – net of tax | | | | | 186,028 | | | | | | (272,248) | | |
Derivative instruments | | | | | 608,079 | | | | | | — | | |
Total other comprehensive (loss) income | | | | | 794,107 | | | | | | (272,248) | | |
Comprehensive income | | | | | 6,446,822 | | | | | | 10,400,399 | | |
Comprehensive loss attributable to non-controlling interest | | | | | 135,776 | | | | | | 41,239 | | |
Comprehensive income attributable to The Hagerty Group, LLC | | | | $ | 6,582,598 | | | | | $ | 10,441,638 | | |
Earnings per Unit | | | | $ | 57.88 | | | | | $ | 107.14 | | |
Weighted average units | | | | | 100,000 | | | | | | 100,000 | | |
| | | Issued Units | | | Members’ Equity | | | Accumulated Other Comprehensive (Loss) Income | | | Total Members’ Equity | | | Non-Controlling Interest | | | Total Equity | | ||||||||||||||||||
BALANCE – December 31, 2020 | | | | | 100,000 | | | | | $ | 119,151,495 | | | | | $ | (1,953,795) | | | | | $ | 117,197,700 | | | | | $ | 123,041 | | | | | $ | 117,320,741 | | |
Net income (loss) | | | | | | | | | | | 5,788,491 | | | | | | | | | | | | 5,788,491 | | | | | | (135,776) | | | | | | 5,652,715 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | 794,107 | | | | | | 794,107 | | | | | | | | | | | | 794,107 | | |
Distributions | | | | | | | | | | | (4,056,000) | | | | | | | | | | | | (4,056,000) | | | | | | | | | | | | (4,056,000) | | |
Non-controlling interest issued capital | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 400,000 | | | | | | 400,000 | | |
BALANCE – June 30, 2021 | | | | | 100,000 | | | | | $ | 120,883,986 | | | | | $ | (1,159,688) | | | | | $ | 119,724,298 | | | | | $ | 387,265 | | | | | $ | 120,111,563 | | |
| | | Issued Units | | | Members’ Equity | | | Accumulated Other Comprehensive Loss | | | Total Members’ Equity | | | Non-Controlling Interest | | | Total Equity | | ||||||||||||||||||
BALANCE – December 31, 2019 | | | | | 100,000 | | | | | $ | 112,985,419 | | | | | $ | (2,524,702) | | | | | $ | 110,460,717 | | | | | $ | — | | | | | $ | 110,460,717 | | |
Net income (loss) | | | | | | | | | | | 10,713,886 | | | | | | | | | | | | 10,713,886 | | | | | | (41,239) | | | | | | 10,672,647 | | |
Other comprehensive loss | | | | | | | | | | | | | | | | | (272,248) | | | | | | (272,248) | | | | | | | | | | | | (272,248) | | |
Non-controlling interest issued capital | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 250,000 | | | | | | 250,000 | | |
BALANCE – June 30, 2020 | | | | | 100,000 | | | | | $ | 123,699,305 | | | | | $ | (2,796,950) | | | | | $ | 120,902,355 | | | | | $ | 208,761 | | | | | $ | 121,111,116 | | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income | | | | $ | 5,652,715 | | | | | $ | 10,672,647 | | |
Adjustments to reconcile net income to net cash from operating activities: | | | | | | | | | | | | | |
Depreciation and amortization expense | | | | | 9,395,694 | | | | | | 4,975,758 | | |
Provision for deferred taxes | | | | | 2,698,921 | | | | | | 1,286,658 | | |
Loss on disposals of equipment, software and other assets | | | | | 2,157,510 | | | | | | 39,251 | | |
Other | | | | | 192,938 | | | | | | 502,238 | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | (11,076,110) | | | | | | (16,188,753) | | |
Premiums receivable | | | | | (58,636,111) | | | | | | (40,091,282) | | |
Commission receivable | | | | | 24,390,287 | | | | | | 19,018,190 | | |
Prepaid expenses and other assets | | | | | (14,610,645) | | | | | | (6,091,156) | | |
Deferred acquisition costs | | | | | (20,776,276) | | | | | | (11,042,352) | | |
Accounts payable | | | | | (3,994,394) | | | | | | (1,428,185) | | |
Losses payable | | | | | (21,980,282) | | | | | | (16,737,392) | | |
Provision for unpaid losses and loss adjustment expenses | | | | | 36,156,577 | | | | | | 29,359,151 | | |
Unearned premiums | | | | | 44,300,452 | | | | | | 24,187,987 | | |
Commissions payable | | | | | 15,321,904 | | | | | | 6,902,982 | | |
Due to insurers | | | | | 47,830,631 | | | | | | 49,039,692 | | |
Advanced premiums | | | | | 12,365,498 | | | | | | 12,395,500 | | |
Accrued expenses | | | | | (6,318,310) | | | | | | 2,439,150 | | |
Contract liabilities | | | | | 2,287,754 | | | | | | 2,139,845 | | |
Other current liabilities | | | | | 2,715,321 | | | | | | 147,577 | | |
Net cash from operating activities | | | | | 68,074,074 | | | | | | 71,527,506 | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment and software | | | | | (19,035,093) | | | | | | (13,482,579) | | |
Business combinations and asset acquisitions – net of cash acquired | | | | | (8,708,554) | | | | | | (2,356,797) | | |
Purchase of fixed income securities | | | | | (7,446,077) | | | | | | — | | |
Other investing activities | | | | | 20,915 | | | | | | 63,000 | | |
Net cash used in investing activities | | | | | (35,168,809) | | | | | | (15,776,376) | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Payments on long-term debt | | | | | (22,500,000) | | | | | | (22,000,000) | | |
Proceeds from long-term debt | | | | | 40,500,000 | | | | | | 32,000,000 | | |
Contributions from minority interest | | | | | 400,000 | | | | | | 250,000 | | |
Notes payable | | | | | (1,000,000) | | | | | | — | | |
Distributions to members | | | | | (4,056,000) | | | | | | — | | |
Net cash from financing activities | | | | | 13,344,000 | | | | | | 10,250,000 | | |
(continued) | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
EFFECT OF FOREIGN CURRENCY EXCHANGE RATES ON CASH | | | | | 173,790 | | | | | | (219,935) | | |
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS | | | | | 46,423,055 | | | | | | 65,781,195 | | |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS – Beginning of year | | | | | 299,078,283 | | | | | | 221,060,849 | | |
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS – June 30 | | | | $ | 345,501,338 | | | | | $ | 286,842,044 | | |
NON-CASH INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchase of property and equipment | | | | $ | 4,425,864 | | | | | $ | 3,188,927 | | |
Business combination and asset acquisition | | | | $ | — | | | | | $ | 7,039,139 | | |
CASH PAID FOR: | | | | | | | | | | | | | |
Interest | | | | $ | 1,026,124 | | | | | $ | 914,338 | | |
Income tax | | | | $ | 2,200,000 | | | | | $ | 5,814 | | |
|
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
Cash and cash equivalents | | | | $ | 49,135,268 | | | | | $ | 26,025,468 | | |
Restricted cash and cash equivalents | | | | | 296,366,070 | | | | | | 260,816,576 | | |
Total cash and cash equivalents and restricted cash and cash equivalents on the Condensed Consolidated Statements of Cash Flows | | | | $ | 345,501,338 | | | | | $ | 286,842,044 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Contract costs – incremental costs to obtain | | | | $ | 3,411,617 | | | | | $ | 2,748,585 | | |
Contract assets – contingent commission | | | | | 30,216,023 | | | | | | 54,540,886 | | |
Contract liabilities | | | | | 41,540,026 | | | | | | 39,207,920 | | |
| | | June 30, 2021 | | |||||||||||||||
| Current | | | Long Term | | | Total | | |||||||||||
Balance – Beginning of year | | | | $ | 19,541,253 | | | | | $ | 19,666,667 | | | | | $ | 39,207,920 | | |
Membership & other revenue recognized during the period | | | | | (25,122,004) | | | | | | — | | | | | | (25,122,004) | | |
Membership & other revenue deferred during the period | | | | | 27,954,110 | | | | | | — | | | | | | 27,954,110 | | |
Balance – June 30 | | | | $ | 22,373,359 | | | | | $ | 19,166,667 | | | | | $ | 41,540,026 | | |
| | | June 30, 2020 | | |||||||||||||||
| Current | | | Long Term | | | Total | | |||||||||||
Balance – Beginning of year | | | | $ | 16,961,712 | | | | | $ | — | | | | | $ | 16,961,712 | | |
Membership & other revenue recognized during the period | | | | | (20,905,088) | | | | | | — | | | | | | (20,905,088) | | |
Membership & other revenue deferred during the period | | | | | 23,301,366 | | | | | | — | | | | | | 23,301,366 | | |
Balance – June 30 | | | | $ | 19,357,990 | | | | | $ | — | | | | | $ | 19,357,990 | | |
| | | Six Months Ended June 30, 2021 | | |||||||||||||||
| Agent | | | Direct | | | Total | | |||||||||||
Commission and fee revenue | | | | $ | 57,554,660 | | | | | $ | 50,306,428 | | | | | $ | 107,861,088 | | |
Contingent commission | | | | | 16,158,242 | | | | | | 13,796,852 | | | | | | 29,955,094 | | |
Membership revenue | | | | | — | | | | | | 19,554,020 | | | | | | 19,554,020 | | |
Other revenue | | | | | — | | | | | | 5,567,984 | | | | | | 5,567,984 | | |
Total revenue from customer contracts | | | | $ | 73,712,902 | | | | | $ | 89,225,284 | | | | | $ | 162,938,186 | | |
Insurance revenue recognized under Topic 944 | | | | | | | | | | | | | | | | | 133,671,028 | | |
Total revenue | | | | | | | | | | | | | | | | $ | 296,609,214 | | |
| | | Six Months Ended June 30, 2020 | | |||||||||||||||
| Agent | | | Direct | | | Total | | |||||||||||
Commission and fee revenue | | | | $ | 49,424,191 | | | | | $ | 41,637,814 | | | | | $ | 91,062,005 | | |
Contingent commission | | | | | 14,654,899 | | | | | | 12,291,418 | | | | | | 26,946,317 | | |
Membership revenue | | | | | | | | | | | 17,688,989 | | | | | | 17,688,989 | | |
Other revenue | | | | | | | | | | | 3,216,099 | | | | | | 3,216,099 | | |
Total revenue from customer contracts | | | | $ | 64,079,090 | | | | | $ | 74,834,320 | | | | | $ | 138,913,410 | | |
Insurance revenue recognized under Topic 944 | | | | | | | | | | | | | | | | | 103,407,639 | | |
Total revenue | | | | | | | | | | | | | | | | $ | 242,321,049 | | |
| | | Six Months Ended June 30, 2021 | | |||||||||||||||||||||
| US | | | Canada | | | Europe | | | Total | | ||||||||||||||
Commission and fee revenue | | | | $ | 97,215,143 | | | | | $ | 8,689,748 | | | | | $ | 1,956,197 | | | | | $ | 107,861,088 | | |
Contingent commission | | | | | 29,869,179 | | | | | | 17,830 | | | | | | 68,085 | | | | | | 29,955,094 | | |
Membership revenue | | | | | 18,179,349 | | | | | | 1,374,671 | | | | | | — | | | | | | 19,554,020 | | |
Other revenue | | | | | 4,798,909 | | | | | | 71,137 | | | | | | 697,938 | | | | | | 5,567,984 | | |
Total revenue from customer contracts | | | | $ | 150,062,580 | | | | | $ | 10,153,386 | | | | | $ | 2,722,220 | | | | | $ | 162,938,186 | | |
Insurance revenue recognized under Topic 944 | | | | | | | | | | | | | | | | | | | | | | | 133,671,028 | | |
Total revenue | | | | | | | | | | | | | | | | | | | | | | $ | 296,609,214 | | |
| | | Six Months Ended June 30, 2020 | | |||||||||||||||||||||
| US | | | Canada | | | Europe | | | Total | | ||||||||||||||
Commission and fee revenue | | | | $ | 82,543,566 | | | | | $ | 6,959,873 | | | | | $ | 1,558,566 | | | | | $ | 91,062,005 | | |
Contingent commission | | | | | 25,462,075 | | | | | | 1,242,253 | | | | | | 241,989 | | | | | | 26,946,317 | | |
Membership revenue | | | | | 16,569,079 | | | | | | 1,119,910 | | | | | | — | | | | | | 17,688,989 | | |
Other revenue | | | | | 2,584,436 | | | | | | 44,027 | | | | | | 587,636 | | | | | | 3,216,099 | | |
Total revenue from customer contracts | | | | $ | 127,159,156 | | | | | $ | 9,366,063 | | | | | $ | 2,388,191 | | | | | $ | 138,913,410 | | |
Insurance revenue recognized under Topic 944 | | | | | | | | | | | | | | | | | | | | | | | 103,407,639 | | |
Total revenue | | | | | | | | | | | | | | | | | | | | | | $ | 242,321,049 | | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
Underwriting income: | | | | | | | | | | | | | |
Premiums assumed | | | | $ | 181,238,741 | | | | | $ | 129,693,922 | | |
Reinsurance premiums ceded | | | | | (8,464,693) | | | | | | (3,185,509) | | |
Net premiums assumed | | | | | 172,774,048 | | | | | | 126,508,413 | | |
Change in unearned premiums | | | | | (44,300,452) | | | | | | (24,187,987) | | |
Change in deferred reinsurance premiums | | | | | 5,197,432 | | | | | | 1,087,213 | | |
Net premiums earned | | | | $ | 133,671,028 | | | | | $ | 103,407,639 | | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
Balance – Beginning of year | | | | $ | 58,571,981 | | | | | $ | 46,808,359 | | |
Acquisition costs deferred | | | | | 84,843,379 | | | | | | 60,655,581 | | |
Amortization charged to income | | | | | (64,067,103) | | | | | | (49,613,229) | | |
Balance – June 30 | | | | $ | 79,348,257 | | | | | $ | 57,850,711 | | |
Canadian Municipal Bonds | | | Amortized Cost | | | Estimated Fair Value | | ||||||
Due in one year or less | | | | $ | 2,460,331 | | | | | $ | 2,460,334 | | |
Due after one year through five years | | | | | 5,085,149 | | | | | | 5,077,214 | | |
Total | | | | $ | 7,545,480 | | | | | $ | 7,537,548 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Land and land improvements | | | | $ | 930,335 | | | | | $ | 930,335 | | |
Buildings | | | | | 1,747,586 | | | | | | 1,747,586 | | |
Leasehold improvements | | | | | 8,411,650 | | | | | | 7,917,007 | | |
Furniture and equipment | | | | | 14,422,804 | | | | | | 13,828,965 | | |
Computer equipment and software | | | | | 25,560,151 | | | | | | 25,608,991 | | |
Automobiles | | | | | 737,919 | | | | | | 746,533 | | |
Total property and equipment | | | | $ | 51,810,446 | | | | | $ | 50,779,417 | | |
Less accumulated depreciation and amortization | | | | | (26,108,713) | | | | | | (24,957,277) | | |
Property and equipment-net | | | | $ | 25,701,733 | | | | | $ | 25,822,140 | | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
Cash | | | | $ | 5,500,000 | | | | | $ | 2,480,634 | | |
Fair value of non-cash consideration | | | | | — | | | | | | 7,191,259 | | |
Total consideration | | | | $ | 5,500,000 | | | | | $ | 9,671,892 | | |
Allocation of purchase price: | | | | | | | | | | | | | |
Intangible assets | | | | $ | 2,365,000 | | | | | $ | 9,710,228 | | |
Goodwill | | | | | 3,135,000 | | | | | | — | | |
Total assets acquired | | | | | 5,500,000 | | | | | | 9,710,228 | | |
Liabilities assumed | | | | | | | | | | | | | |
Accrued expenses | | | | | — | | | | | | 38,336 | | |
Total liabilities assumed | | | | | — | | | | | | 38,336 | | |
Estimated fair value of net assets acquired | | | | $ | 5,500,000 | | | | | $ | 9,671,892 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Prepaid sales, general and administrative expenses | | | | $ | 16,401,424 | | | | | $ | 14,410,183 | | |
Prepaid SaaS implementation costs | | | | | 16,048,330 | | | | | | 15,369,165 | | |
Deferred reinsurance premiums ceded | | | | | 5,197,432 | | | | | | — | | |
Other | | | | | 8,927,850 | | | | | | 5,043,395 | | |
Prepaid expenses and other assets | | | | $ | 46,575,036 | | | | | $ | 34,822,743 | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Renewal rights | | | | $ | 17,878,409 | | | | | $ | 17,111,577 | | |
Internally developed software | | | | | 57,847,347 | | | | | | 42,594,988 | | |
Other | | | | | 7,648,350 | | | | | | 5,073,699 | | |
Intangible assets | | | | $ | 83,374,105 | | | | | $ | 64,780,264 | | |
Less accumulated depreciation | | | | | (23,040,573) | | | | | | (18,163,282) | | |
Intangible assets-net | | | | $ | 60,333,532 | | | | | $ | 46,616,982 | | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
Balance – Beginning of year | | | | $ | 54,987,840 | | | | | $ | 32,583,608 | | |
Less: amount recoverable from reinsurers | | | | | — | | | | | | (2,343) | | |
Net balance – Beginning of year | | | | $ | 54,987,840 | | | | | $ | 32,581,265 | | |
Losses incurred for the period related to: | | | | | | | | | | | | | |
Current period | | | | $ | 55,345,522 | | | | | $ | 42,483,766 | | |
Prior periods | | | | | — | | | | | | — | | |
Total losses incurred | | | | $ | 55,345,522 | | | | | $ | 42,483,766 | | |
Losses paid for the period related to: | | | | | | | | | | | | | |
Current period | | | | | 5,657,536 | | | | | | 3,958,163 | | |
Prior periods | | | | | 13,527,024 | | | | | | 9,164,109 | | |
Total losses paid | | | | $ | 19,184,560 | | | | | $ | 13,122,272 | | |
Net balance – June 30 | | | | | 91,148,802 | | | | | | 61,942,759 | | |
Foreign currency translation adjustment | | | | | (4,385) | | | | | | — | | |
Balance – June 30 | | | | $ | 91,144,417 | | | | | $ | 61,942,759 | | |
| | | | | | June 30, 2021 | | | December 31, 2020 | | ||||||
In March 2017, the Company entered into an interest rate swap agreement with an original notional amount of $15,000,000 at a fixed rate of 2.20%. | | | Notional Amount Fair Value | | | | $ | 15,000,000 | | | | | $ | 15,000,000 | | |
| | $ | (237,258) | | | | | $ | (378,043) | | | |||||
In December 2020, the Company entered into an interest rate swap agreement with an original notional amount of $35,000,000 at a fixed rate of 0.78%. | | | Notional Amount Fair Value | | | | $ | 35,000,000 | | | | | $ | 35,000,000 | | |
| | $ | 184,850 | | | | | $ | (423,228) | | | |||||
Net fair value of interest rate swap | | | | | | | $ | (52,408) | | | | | $ | (801,271) | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
The Company has a $160,000,000 credit facility (Credit Facility) with a bank syndicate that may extend each year such that the term of the agreement remains at least three years. The current term of the Credit Facility expires on December 23, 2023, with any unpaid balance due at maturity. Borrowings under the Credit Facility bear interest at one month LIBOR plus an applicable margin, or Prime, plus or minus an applicable margin at the Company’s choice. The effective borrowing rate at June 30, 2021 was 1.97%. Borrowings under the Credit Facility are collateralized by the assets of the Company, except for the assets of the Company’s United Kingdom, Bermuda and Germany subsidiaries. | | | | $ | 86,000,000 | | | | | $ | 68,000,000 | | |
The Company has a note payable related to a business combination for the future purchase installment payments. The note is paid in two equal installments and interest is calculated at a fixed 3.25%. The note payable expires March 1, 2022 at which time the second installment is due. | | | | | 1,000,000 | | | | | | 2,000,000 | | |
Total debt | | | | | 87,000,000 | | | | | | 70,000,000 | | |
Less current portion | | | | | (1,000,000) | | | | | | (1,000,000) | | |
Total long-term debt | | | | $ | 86,000,000 | | | | | $ | 69,000,000 | | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
Net income | | | | $ | 5,652,715 | | | | | $ | 10,672,647 | | |
Less loss attributable to non-controlling interest | | | | | (135,776) | | | | | | (41,239) | | |
Net income attributable to The Hagerty Group, LLC | | | | $ | 5,788,491 | | | | | $ | 10,713,886 | | |
Weighted average units | | | | | 100,000 | | | | | | 100,000 | | |
Earnings per unit | | | | $ | 57.88 | | | | | $ | 107.14 | | |
| | | Six Months Ended | | |||||||||||||||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||||||||||||||
Income tax expense at statutory rate | | | | $ | 1,796,406 | | | | | | 21% | | | | | $ | 2,750,254 | | | | | | 21% | | |
(Income)/loss not subject to entity-level taxes | | | | | 184,892 | | | | | | 2% | | | | | | (832,783) | | | | | | -6% | | |
Foreign rate differential | | | | | (112,365) | | | | | | -1% | | | | | | (98,416) | | | | | | -1% | | |
Change in valuation allowance | | | | | 1,032,665 | | | | | | 12% | | | | | | 604,749 | | | | | | 5% | | |
Income tax expense | | | | $ | 2,901,598 | | | | | | 34% | | | | | $ | 2,423,804 | | | | | | 19% | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Due to insurer | | | | $ | 86,926,161 | | | | | $ | 45,592,858 | | |
Percent of total | | | | | 89% | | | | | | 93% | | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
Commission revenue | | | | $ | 96,919,240 | | | | | $ | 81,776,051 | | |
Percent of total | | | | | 92% | | | | | | 92% | | |
| | | June 30, 2021 | | | December 31, 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Deferred acquisition costs | | | | $ | 76,025,452 | | | | | $ | 55,832,707 | | |
Premiums receivable | | | | | 105,269,211 | | | | | | 49,938,030 | | |
Total assets | | | | $ | 181,294,663 | | | | | $ | 105,770,737 | | |
Liabilities | | | | | | | | | | | | | |
Losses payable | | | | $ | — | | | | | $ | 21,049,109 | | |
Provision for unpaid loss and loss adjustment expenses | | | | | 86,854,755 | | | | | | 53,281,356 | | |
Unearned premiums | | | | | 161,097,267 | | | | | | 118,207,080 | | |
Commissions payable | | | | | 56,601,989 | | | | | | 42,643,666 | | |
Total liabilities | | | | $ | 304,554,011 | | | | | $ | 235,181,211 | | |
| | | Six Months Ended | | |||||||||
| June 30, 2021 | | | June 30, 2020 | | ||||||||
Revenue | | | | | | | | | | | | | |
Earned premium | | | | $ | 127,468,808 | | | | | $ | 101,261,012 | | |
Expenses | | | | | | | | | | | | | |
Ceding commission | | | | | 61,326,439 | | | | | $ | 48,591,210 | | |
Loss and loss adjustment expenses | | | | | 52,266,333 | | | | | | 41,931,803 | | |
Total expenses | | | | $ | 113,592,772 | | | | | $ | 90,523,013 | | |
| | | Page | | |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-9 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-12 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-13 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-14 | | | |
| | | | A-15 | | | |
| | | | A-15 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-16 | | | |
| | | | A-17 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-21 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-26 | | |
| | | Page | | |||
| | | | A-26 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-27 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-30 | | | |
| | | | A-31 | | | |
| | | | A-31 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | |
| | | Page | | |||
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-46 | | | |
| | | | A-48 | | | |
| | | | A-48 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-55 | | | |
| | | | A-56 | | | |
| | | | A-56 | | |
| Buyer SEC Reports | | | Section 6.7(a) | |
| Buyer Stockholder Approval | | | Section 8.2(a) | |
| Affiliate Contract | | | Section 5.26(a) | |
| Affordable Care Act | | | Section 5.14(k) | |
| Agreement | | | Preamble | |
| Alternative PIPE Financing | | | Section 8.16(b) | |
| Alternative Subscription Agreement | | | Section 8.16(b) | |
| Alternative Transaction | | | Section 8.5 | |
| Antitrust Laws | | | Section 8.13(a) | |
| Audited Financial Statements | | | Section 5.7(a) | |
| Blue Sky Laws | | | Section 5.5(b) | |
| Business Combination | | | Section 7.3 | |
| Buyer | | | Preamble | |
| Buyer Board | | | Recitals | |
| Buyer Certificate of Incorporation | | | Recitals | |
| Buyer Class A Common Stock | | | Section 6.3(a) | |
| Buyer Stockholders’ Meeting | | | Section 8.1(a) | |
| Buyer Warrants | | | Section 6.3(b) | |
| Certificate of Merger | | | Section 3.1 | |
| Closing | | | Section 3.2 | |
| Closing Date | | | Section 3.2 | |
| Company | | | Preamble | |
| Company Board | | | Recitals | |
| Company Disclosure Schedule | | | Article V | |
| Company Member Approval | | | Section 5.23 | |
| Company Officer’s Certificate | | | Section 9.2(c) | |
| Company Permits | | | Section 5.6 | |
| Company Producer | | | Section 5.11 | |
| Company Stockholders Meeting | | | Section 8.3 | |
| Company Subsidiary | | | Section 5.1(a) | |
| Contributed Cash | | | Section 4.2 | |
| COVID-19 Pandemic | | | Section 1.1 | |
| Data Security Requirements | | | Section 5.17(h) | |
| Effective Time | | | Section 3.2 | |
| Environmental Permits | | | Section 5.19 | |
| ERISA Affiliate | | | Section 5.14(c) | |
| Excess | | | Section 4.4(a) | |
| Exchange Agent | | | Section 4.3(a) | |
| Exchange Fund | | | Section 4.3(a) | |
| Final Allocation | | | Section 8.11(b) | |
| Financial Statements | | | Section 5.7(b) | |
| Flow-Through Return | | | Section 8.11(a) | |
| GAAP | | | Section 5.7(a) | |
| Hagerty Re | | | Section 5.9(a) | |
| HHC | | | Recitals | |
| Information Security Program | | | 34 | |
| Initial Financial Information | | | Section 8.1(b) | |
| Intended Tax Treatment | | | Section 3.10 | |
| Interim Financial Statements | | | Section 5.7(b) | |
| Interim Financial Statements Date | | | Section 5.7(b) | |
| IPO | | | Section 7.3 | |
| IRS | | | Section 5.14(b) | |
| Law | | | Section 5.5(a) | |
| LLC Act | | | Recitals | |
| Lock-up Agreement | | | Recitals | |
| Material Contracts | | | Section 5.20(a) | |
| Maximum Allowance | | | Section 4.4 | |
| Maximum Annual Premium | | | Section 8.7(b) | |
| Merger Payment Schedule | | | Section 4.3(h) | |
| Minimum Available Cash Condition | | | Section 9.3(f) | |
| New Incentive Plan | | | Section 8.1(a) | |
| Newco | | | Preamble | |
| Newco Member | | | Recitals | |
| Newco Unit | | | Section 4.1(b) | |
| Non-Disclosure Agreement | | | Section 8.4(b) | |
| Nonparty Affiliate | | | Section 10.11 | |
| NYSE | | | Section 6.7(d) | |
| OpCo | | | Recitals | |
| OpCo LLCA | | | Section 3.3 | |
| Outside Date | | | Section 10.1(b) | |
| PCAOB Audited Financials | | | Section 8.14 | |
| PIPE Financing | | | Recitals | |
| PIPE Investors | | | Recitals | |
| Plans | | | Section 5.14(a) | |
| Pre-Closing Returns | | | Section 8.11(a) | |
| Producer | | | Section 5.10(a) | |
| Prospectus | | | Section 7.3 | |
| Proxy Statement | | | Section 8.1(a) | |
| Public Stockholders | | | Section 7.3 | |
| Registration Rights Agreement | | | Recitals | |
| Registration Statement | | | Section 8.1(a) | |
| Reinsurance Contract | | | Section 5.9(a) | |
| Released Claims | | | Section 7.3 | |
| Remedies Exceptions | | | Section 5.4 | |
| Required Financials | | | Section 8.1(b) | |
| Sellers | | | Recitals | |
| Sponsor Letter Agreement | | | Recitals | |
| Subscription Agreements | | | Recitals | |
| Tax Accounting Firm | | | Section 8.11(b) | |
| Tax Positions | | | Section 8.11(d) | |
| Tax Receivable Agreement | | | Recitals | |
| Terminating Buyer Breach | | | Section 10.1(g) | |
| Terminating Company Breach | | | Section 10.1(f) | |
| The Buyer Disclosure Schedule | | | Article VI | |
| the Buyer Proposals | | | Section 8.1(a) | |
| ThinkEquity | | | Section 6.14 | |
| Transaction Expenses | | | Section 4.4 | |
| Transactions | | | Recitals | |
| Trust Account | | | Section 6.13 | |
| Trust Agreement | | | Section 6.13 | |
| Trust Fund | | | Section 6.13 | |
| Trustee | | | Section 6.13 | |
| WARN | | | Section 5.15 | |
| Written Consent | | | Section 8.3 | |
($ millions) | | | | | | | | | | | | | | | | | | | | | | | | | |
Statutory Premiums’ Written – 2019 | | | Consolidated | | | Personal Auto & Home | | | Personal Auto | | | Personal Auto Share | | ||||||||||||
State Farm | | | | $ | 65,615 | | | | | $ | 59,564 | | | | | $ | 40,878 | | | | | | 16% | | |
Berkshire Hathaway | | | | | 45,939 | | | | | | 35,122 | | | | | | 34,892 | | | | | | 14% | | |
Progressive | | | | | 39,222 | | | | | | 32,672 | | | | | | 31,025 | | | | | | 12% | | |
Allstate | | | | | 35,025 | | | | | | 32,350 | | | | | | 23,626 | | | | | | 9% | | |
USAA | | | | | 23,483 | | | | | | 22,067 | | | | | | 15,231 | | | | | | 6% | | |
Liberty Mutual | | | | | 35,600 | | | | | | 18,447 | | | | | | 11,701 | | | | | | 5% | | |
Farmers | | | | | 20,643 | | | | | | 16,484 | | | | | | 10,410 | | | | | | 4% | | |
American Family | | | | | 11,513 | | | | | | 9,834 | | | | | | 5,776 | | | | | | 2% | | |
Nationwide | | | | | 18,442 | | | | | | 9,490 | | | | | | 6,245 | | | | | | 2% | | |
Travelers | | | | | 28,017 | | | | | | 9,144 | | | | | | 4,903 | | | | | | 2% | | |
Top Ten | | | | | 323,499 | | | | | | 245,174 | | | | | | 184,687 | | | | | | 73% | | |
Hagerty Group | | | | | 397 | | | | | | 397 | | | | | | 397 | | | | | | 0.2% | | |
Total P&C Industry | | | | | 707,546 | | | | | | 357,401 | | | | | | 253,679 | | | | | | | | |
Private Auto Statutory Loss Ratios – CY 2019 ($ millions) | | | DPW | | | Loss and LAE Ratio | | ||||||
TX | | | | $ | 23,243 | | | | | | 67% | | |
KY | | | | | 3,238 | | | | | | 65% | | |
GA | | | | | 9,922 | | | | | | 70% | | |
AZ | | | | | 5,553 | | | | | | 66% | | |
PA | | | | | 9,223 | | | | | | 68% | | |
OH | | | | | 7,036 | | | | | | 61% | | |
MO | | | | | 4,265 | | | | | | 65% | | |
UT | | | | | 2,239 | | | | | | 68% | | |
MD | | | | | 5,431 | | | | | | 68% | | |
LA | | | | | 4,887 | | | | | | 65% | | |
Top Ten | | | | | 75,037 | | | | | | 66% | | |
Hagerty Group | | | | | 397 | | | | | | 41% | | |
($ millions) LAE Ratio – 2019 | | | Personal Auto | | | Personal Auto Share | | | LAE Ratio | | |||||||||
State Farm | | | | $ | 40,878 | | | | | | 16% | | | | | | 11% | | |
Berkshire Hathaway | | | | | 34,892 | | | | | | 14% | | | | | | 12% | | |
Progressive | | | | | 31,025 | | | | | | 12% | | | | | | 10% | | |
Allstate | | | | | 23,626 | | | | | | 9% | | | | | | 11% | | |
USAA | | | | | 15,231 | | | | | | 6% | | | | | | 10% | | |
Liberty Mutual | | | | | 11,701 | | | | | | 5% | | | | | | 12% | | |
Farmers | | | | | 10,410 | | | | | | 4% | | | | | | 7% | | |
American Family | | | | | 5,776 | | | | | | 2% | | | | | | 10% | | |
Nationwide | | | | | 6,245 | | | | | | 2% | | | | | | 11% | | |
Travelers | | | | | 4,903 | | | | | | 2% | | | | | | 10% | | |
Top Ten | | | | | 184,687 | | | | | | 73% | | | | | | 10% | | |
Hagerty Group | | | | | 397 | | | | | | 0.2% | | | | | | 5% | | |
Total P&C Industry | | | | | 253,679 | | | | | | | | | | | | | | |
($ in billions) | | | Discounted Cash Flow | | | High Growth Peers | | | P&C Companies | | |||||||||
Enterprise Value | | | | $ | 3.16 | | | | | $ | 3.14 | | | | | $ | 2.98 | | |
Equity Value | | | | | 3.26 | | | | | | 3.24 | | | | | | 3.08 | | |
| | | Historical year ending 12/31/ | | | Projected year ending 121/31/ | | | 2020-2025 | | |||||||||||||||||||||||||||||||||||||||||||||
| | | 2018 | | | 2019 | | | 2020 | | | 2021 | | | 2022 | | | 2023 | | | 2024 | | | 2025 | | | CAGR | | |||||||||||||||||||||||||||
Sales | | | | | 302 | | | | | | 397 | | | | | | 500 | | | | | | 626 | | | | | | 853 | | | | | | 1,114 | | | | | | 1,357 | | | | | | 1,627 | | | | | | 26.6% | | |
Adjusted Gross Profit | | | | | NA | | | | | | NA | | | | | | 162 | | | | | | 186 | | | | | | 249 | | | | | | 367 | | | | | | 452 | | | | | | 555 | | | | | | 28.0% | | |
Operating Expenses | | | | | 293 | | | | | | 386 | | | | | | 484 | | | | | | 613 | | | | | | 820 | | | | | | 1,006 | | | | | | 1,184 | | | | | | 1,373 | | | | | | | | |
EBITDA | | | | | 17 | | | | | | 23 | | | | | | 28 | | | | | | 38 | | | | | | 85 | | | | | | 172 | | | | | | 240 | | | | | | 322 | | | | | | 63.0% | | |
EBITDA Margin | | | | | 5.6% | | | | | | 5.8% | | | | | | 5.6% | | | | | | 6.1% | | | | | | 10.0% | | | | | | 15.4% | | | | | | 17.7% | | | | | | 19.8% | | | | |||||
Less: Depreciation | | | | | 5 | | | | | | 5 | | | | | | 9 | | | | | | 18 | | | | | | 40 | | | | | | 49 | | | | | | 50 | | | | | | 48 | | | | |||||
Less: Amortization | | | | | 2 | | | | | | 2 | | | | | | 3 | | | | | | 5 | | | | | | 3 | | | | | | 3 | | | | | | 4 | | | | | | 3 | | | | | | | | |
EBIT | | | | | 24 | | | | | | 30 | | | | | | 40 | | | | | | 61 | | | | | | 128 | | | | | | 224 | | | | | | 294 | | | | | | 373 | | | | | | 56.3% | | |
Less: Taxes @ 38.0% | | | | | (9) | | | | | | (11) | | | | | | (15) | | | | | | (23) | | | | | | (49) | | | | | | (85) | | | | | | (112) | | | | | | (142) | | | | | | | | |
Tax-effected EBIT | | | | | 15 | | | | | | 19 | | | | | | 25 | | | | | | 38 | | | | | | 79 | | | | | | 139 | | | | | | 182 | | | | | | 231 | | | | | | 56.3% | | |
Plus: Depreciation and amortization | | | | | | | | | | | (7) | | | | | | (12) | | | | | | (23) | | | | | | (43) | | | | | | (52) | | | | | | (54) | | | | | | (51) | | | | | | | | |
Less: Capital expenditures | | | | | | | | | | | 15 | | | | | | 15 | | | | | | 25 | | | | | | 28 | | | | | | 30 | | | | | | 32 | | | | | | 35 | | | | | | | | |
Unlevered Free Cash Flow | | | | | | | | | | | 22 | | | | | | 23 | | | | | | 60 | | | | | | 104 | | | | | | 177 | | | | | | 240 | | | | | | 315 | | | | | | 69.1% | | |
| Unlevered Free Cash Flow | | | | | 59.8 | | | | | | 104.4 | | | | | | 176.9 | | | | | | 240.3 | | | | | | 315.3 | | |
| Discount period | | | | | 1.0 | | | | | | 2.0 | | | | | | 3.0 | | | | | | 4.0 | | | | | | 5.0 | | |
| WACC | | | | | 9.0% | | | | | | 9.0% | | | | | | 9.0% | | | | | | 9.0% | | | | | | 9.0% | | |
| Discount factor | | | | | 0.917 | | | | | | 0.842 | | | | | | 0.772 | | | | | | 0.708 | | | | | | 0.650 | | |
| Present value of each Unlevered Free Cash Flow | | | | | 54.9 | | | | | | 87.8 | | | | | | 136.6 | | | | | | 170.2 | | | | | | 204.9 | | |
Multiple Method | | | | | | | |
Weighted average cost of capital: | | | | | 9.0% | | |
Net present value of free cash flow | | | | | 654.4 | | |
Terminal multiple | | | | | 12.0x | | |
Terminal value | | | | | 3,864.0 | | |
Present value of the terminal value | | | | | 2,511.3 | | |
Enterprise value | | | | | 3,165.8 | | |
Less: Net debt* | | | | | 100.0 | | |
Equity value | | | | | 3,265.8 | | |
| | | | | | | | | | | | | | | | | | | | | Enterprise Value as a Multiple of: | | | Price as a Multiple of: | | | Projected EPS | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Stock Price (1) | | | Market Value of Equity | | | Enterprise Value(2) | | | Sales | | | EBITDA | | | EBIT | | | CY+1 EPS | | | CY+2 EPS | | | PEG Ratio | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | Growth | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Root, Inc. | | | | | 8.15 | | | | | | 2,023.9 | | | | | | 1,122.6 | | | | | | 3.85x | | | | | | 3.93x | | | | | | 2.48x | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 37.2% | | | | | | NM | | |
Kinsale Capital Group, Inc. | | | | | 168.39 | | | | | | 3,841.3 | | | | | | 3,751.4 | | | | | | 7.24 | | | | | | 6.53 | | | | | | 5.44 | | | | | | 27.5 | | | | | | NM | | | | | | NM | | | | | | 27.8 | | | | | | 39.2 | | | | | | 33.9 | | | | | | 0.0% | | | | | | NM | | |
Palomar Holdings, Inc. | | | | | 75.43 | | | | | | 1,930.2 | | | | | | 1,906.7 | | | | | | 10.61 | | | | | | 8.51 | | | | | | 6.29 | | | | | | 167.1 | | | | | | NM | | | | | | NM | | | | | | 170.7 | | | | | | 31.8 | | | | | | 25.7 | | | | | | 59.2% | | | | | | 0.4 | | |
Goosehead Insurance, Inc | | | | | 122.50 | | | | | | 2,351.5 | | | | | | 2,405.9 | | | | | | 18.96 | | | | | | 15.69 | | | | | | 11.41 | | | | | | 111.2 | | | | | | 73.8 | | | | | | 42.6 | | | | | | 133.4 | | | | | | 169.1 | | | | | | 96.4 | | | | | | 51.0% | | | | | | 1.9 | | |
BRP Group, Inc. | | | | | 26.15 | | | | | | 1,218.6 | | | | | | 1,929.2 | | | | | | 5.68 | | | | | | 3.74 | | | | | | 2.69 | | | | | | 35.6 | | | | | | 18.2 | | | | | | 12.4 | | | | | | 72.2 | | | | | | 34.5 | | | | | | 23.5 | | | | | | 44.2% | | | | | | 0.5 | | |
| | | | | | | | | | | | | | | | | High | | | | | | 18.96x | | | | | | 15.69x | | | | | | 11.41x | | | | | | 167.1x | | | | | | 73.8x | | | | | | 42.6x | | | | | | 170.7x | | | | | | 169.1x | | | | | | 96.4x | | | | | | 59.2% | | | | | | 1.9x | | |
| | | | | | | | | | | | | | | | | Average | | | | | | 9.27 | | | | | | 7.68 | | | | | | 5.66 | | | | | | 85.3 | | | | | | 46.0 | | | | | | 27.5 | | | | | | 101.0 | | | | | | 68.6 | | | | | | 44.9 | | | | | | 38.3% | | | | | | 1.0 | | |
| | | | | | | | | | | | | | | | | Median | | | | | | 7.24 | | | | | | 6.53 | | | | | | 5.44 | | | | | | 73.4 | | | | | | 46.0 | | | | | | 27.5 | | | | | | 102.8 | | | | | | 36.8 | | | | | | 29.8 | | | | | | 44.2% | | | | | | 0.5 | | |
| | | | | | | | | | | | | | | | | Low | | | | | | 3.85 | | | | | | 3.74 | | | | | | 2.48 | | | | | | 27.5 | | | | | | 18.2 | | | | | | 12.4 | | | | | | 27.8 | | | | | | 31.8 | | | | | | 23.5 | | | | | | 0.0% | | | | | | 0.4 | | |
| | | | | | | | | | | | | | | | | | | | | Enterprise Value as a Multiple of: | | | Price as a Multiple of: | | | Projected EPS | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Stock Price (1) | | | Market Value of Equity | | | Enterprise Value(2) | | | Sales | | | EBITDA | | | EBIT | | | CY+1 EPS | | | CY+2 EPS | | | PEG Ratio | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | Growth | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
The Allstate Corporation | | | | | 127.83 | | | | | | 38,264.5 | | | | | | 41,677.5 | | | | | | 0.88x | | | | | | 1.00x | | | | | | 0.97x | | | | | | 3.7x | | | | | | NM | | | | | | NM | | | | | | 4.0x | | | | | | 8.1x | | | | | | 9.7x | | | | | | (0.9%) | | | | | | NM | | |
Kemper Corporation | | | | | 68.90 | | | | | | 4,448.6 | | | | | | 4,914.6 | | | | | | 0.92 | | | | | | 0.90 | | | | | | 0.83 | | | | | | 5.6 | | | | ��� | | NM | | | | | | NM | | | | | | 6.0 | | | | | | 12.6 | | | | | | 10.6 | | | | | | 0.0% | | | | | | NM | | |
Lemonade, Inc. | | | | | 86.59 | | | | | | 5,317.4 | | | | | | 4,143.0 | | | | | | 45.18 | | | | | | 34.84 | | | | | | 21.77 | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.0% | | | | | | NM | | |
Mercury General Corporation | | | | | 61.17 | | | | | | 3,387.0 | | | | | | 2,915.2 | | | | | | 0.72 | | | | | | 0.80 | | | | | | 0.78 | | | | | | 3.4 | | | | | | NM | | | | | | NM | | | | | | 3.7 | | | | | | 16.3 | | | | | | 17.7 | | | | | | 0.0% | | | | | | NM | | |
The Progressive Corporation | | | | | 94.42 | | | | | | 55,254.6 | | | | | | 58,941.5 | | | | | | 1.29 | | | | | | 1.29 | | | | | | 1.16 | | | | | | 7.9 | | | | | | NM | | | | | | NM | | | | | | 8.3 | | | | | | 21.1 | | | | | | 17.6 | | | | | | (6.3%) | | | | | | NM | | |
Admiral Group plc | | | | | 44.37(3) | | | | | | 12,922.9 | | | | | | 11,546.8 | | | | | | 6.50 | | | | | | 10.57 | | | | | | 10.40 | | | | | | 13.2 | | | | | | NM | | | | | | NM | | | | | | 13.5 | | | | | | 17.9 | | | | | | 21.4 | | | | | | (7.2%) | | | | | | NM | | |
Direct Line Insurance Group plc | | | | | 3.86(3) | | | | | | 5,155.6 | | | | | | 4,524.0 | | | | | | 1.03 | | | | | | 1.07 | | | | | | 1.03 | | | | | | 5.5 | | | | | | 6.8 | | | | | | 5.9 | | | | | | 6.2 | | | | | | 11.7 | | | | | | 9.8 | | | | | | 4.6% | | | | | | 2.1 | | |
| | | | | | | | | | | | | | | | | High | | | | | | 45.18x | | | | | | 34.84x | | | | | | 21.77x | | | | | | 13.2x | | | | | | 6.8x | | | | | | 5.9x | | | | | | 13.5x | | | | | | 21.1x | | | | | | 21.4x | | | | | | 4.6% | | | | | | 2.1x | | |
| | | | | | | | | | | | | | | | | Average | | | | | | 8.07 | | | | | | 7.21 | | | | | | 5.28 | | | �� | | | 6.6 | | | | | | 6.8 | | | | | | 5.9 | | | | | | 6.9 | | | | | | 14.6 | | | | | | 14.5 | | | | | | (1.4%) | | | | | | 2.1 | | |
| | | | | | | | | | | | | | | | | Median | | | | | | 1.03 | | | | | | 1.07 | | | | | | 1.03 | | | | | | 5.6 | | | | | | 6.8 | | | | | | 5.9 | | | | | | 6.1 | | | | | | 14.5 | | | | | | 14.1 | | | | | | 0.0% | | | | | | 2.1 | | |
| | | | | | | | | | | | | | | | | Low | | | | | | 0.72 | | | | | | 0.80 | | | | | | 0.78 | | | | | | 3.4 | | | | | | 6.8 | | | | | | 5.9 | | | | | | 3.7 | | | | | | 8.1 | | | | | | 9.7 | | | | | | (7.2%) | | | | | | 2.1 | | |
| | | | | | | | | | | | | | | | | | | | | Enterprise Value as a Multiple of: | | | Price as a Multiple of: | | | Projected EPS | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Stock Price (1) | | | Market Value of Equity | | | Enterprise Value(2) | | | Sales | | | EBITDA | | | EBIT | | | CY+1 EPS | | | CY+2 EPS | | | PEG Ratio | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Company | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | CY+1 | | | CY+2 | | | LTM | | | Growth | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Lyft, Inc. | | | | | 52.95 | | | | | | 17,440.3 | | | | | | 16,218.7 | | | | | | 8.04x | | | | | | 5.17x | | | | | | 3.68x | | | | | | NM | | | | | | NM | | | | | | 42.9x | | | | | | NM | | | | | | NM | | | | | | 92.6x | | | | | | 0.0% | | | | | | NM | | |
Netflix, Inc. | | | | | 531.05 | | | | | | 235,469.0 | | | | | | 244,804.6 | | | | | | 18.72 | | | | | | 8.23 | | | | | | 7.16 | | | | | | 105.1 | | | | | | 36.4 | | | | | | 29.5 | | | | | | 107.9 | | | | | | 50.3 | | | | | | 40.8 | | | | | | 34.9% | | | | | | 1.2 | | |
PayPal Holdings, Inc. | | | | | 298.07 | | | | | | 350,151.2 | | | | | | 346,778.2 | | | | | | 15.16 | | | | | | 13.43 | | | | | | 11.05 | | | | | | 69.7 | | | | | | 45.2 | | | | | | 36.5 | | | | | | 84.6 | | | | | | 63.0 | | | | | | 50.5 | | | | | | 23.8% | | | | | | 2.1 | | |
Peloton Interactive, Inc. | | | | | 126.35 | | | | | | 37,689.4 | | | | | | 36,460.1 | | | | | | 9.88 | | | | | | 7.90 | | | | | | 5.91 | | | | | | 136.0 | | | | | | 219.8 | | | | | | 52.0 | | | | | | 162.8 | | | | | | 2,621.4 | | | | | | 91.7 | | | | | | 231.0% | | | | | | 0.4 | | |
Square, Inc. | | | | | 246.47 | | | | | | 112,234.7 | | | | | | 112,444.3 | | | | | | 8.54 | | | | | | 5.54 | | | | | | 4.95 | | | | | | 483.4 | | | | | | 127.8 | | | | | | 90.0 | | | | | | 706.9 | | | | | | 162.5 | | | | | | 116.6 | | | | | | 46.4% | | | | | | 2.5 | | |
Uber Technologies, Inc. | | | | | 46.32 | | | | | | 86,988.0 | | | | | | 91,597.0 | | | | | | 8.49 | | | | | | 5.82 | | | | | | 4.10 | | | | | | NM | | | | | | NM | | | | | | 62.6 | | | | | | NM | | | | | | NM | | | | | | 637.0 | | | | | | 0.0% | | | | | | NM | | |
Zillow Group, Inc. | | | | | 108.96 | | | | | | 26,984.8 | | | | | | 24,777.6 | | | | | | 7.22 | | | | | | 4.50 | | | | | | 3.17 | | | | | | 88.6 | | | | | | 45.5 | | | | | | 36.1 | | | | | | 125.8 | | | | | | 105.5 | | | | | | 74.9 | | | | | | 16.4% | | | | | | 4.6 | | |
Redfin Corporation | | | | | 58.22 | | | | | | 6,057.3 | | | | | | 6,028.7 | | | | | | 6.26 | | | | | | 3.62 | | | | | | 2.79 | | | | | | 131.6 | | | | | | 145.4 | | | | | | 53.2 | | | | | | 199.5 | | | | | | NM | | | | | | NM | | | | | | 0.0% | | | | | | NM | | |
Spotify Technology S.A. | | | | | 246.50(3) | | | | | | 47,076.2 | | | | | | 45,750.1 | | | | | | 4.75 | | | | | | 4.13 | | | | | | 3.46 | | | | | | NM | | | | | | NM | | | | | | 338.9 | | | | | | NM | | | | | | NM | | | | | | NM | | | | | | 0.0% | | | | | | NM | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | High | | | | | | 18.72x | | | | | | 13.43x | | | | | | 11.05x | | | | | | 483.4x | | | | | | 219.8x | | | | | | 338.9x | | | | | | 706.9x | | | | | | 2,621.4x | | | | | | 637.0x | | | | | | 231.0% | | | | | | 4.6x | | |
| | | | | | | | | | | | | | | | | Average | | | | | | 9.67 | | | | | | 6.48 | | | | | | 5.14 | | | | | | 169.1 | | | | | | 103.3 | | | | | | 82.4 | | | | | | 231.2 | | | | | | 600.5 | | | | | | 157.7 | | | | | | 39.2% | | | | | | 2.2 | | |
| | | | | | | | | | | | | | | | | Median | | | | | | 8.49 | | | | | | 5.54 | | | | | | 4.10 | | | | | | 118.3 | | | | | | 86.6 | | | | | | 52.0 | | | | | | 144.3 | | | | | | 105.5 | | | | | | 91.7 | | | | | | 16.4% | | | | | | 2.1 | | |
| | | | | | | | | | | | | | | | | Low | | | | | | 4.75 | | | | | | 3.62 | | | | | | 2.79 | | | | | | 69.7 | | | | | | 36.4 | | | | | | 29.5 | | | | | | 84.6 | | | | | | 50.3 | | | | | | 40.8 | | | | | | 0.0% | | | | | | 0.4 | | |