- HGTY Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Hagerty (HGTY) 424B3Prospectus supplement
Filed: 30 Dec 21, 4:28pm
| | | Page | | |||
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 7 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 48 | | | |
| | | | 72 | | | |
| | | | 83 | | | |
| | | | 92 | | | |
| | | | 96 | | | |
| | | | 100 | | | |
| | | | 103 | | | |
| | | | 118 | | | |
| | | | 125 | | | |
| | | | 128 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | 134 | | | |
| | | | 135 | | | |
| | | | F-1 | | |
| | | Outstanding Shares of Hagerty, Inc. | | |||
Total outstanding shares pre-Business Combination | | | | | 14,947,500 | | |
Share redemptions | | | | | (3,005,034) | | |
Shares of Class V Common Stock issued pursuant to the Business Combination | | | | | 251,033,906 | | |
Shares of Class A Common Stock issued pursuant to the PIPE Subscription Agreements | | | | | 70,385,000 | | |
Total Hagerty, Inc. common shares outstanding post-Business Combination | | | | | 333,361,372 | | |
| | | Aldel (Historical) | | | Hagerty (Historical) | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Condensed Combined | | ||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 408 | | | | | $ | 47,879 | | | | | $ | 85,811 | | | | | | A | | | | | $ | 308,534 | | |
| | | | | | | | | | | | | | | | | (39,753) | | | | | | C | | | | | | | | |
| | | | | | | | | | | | | | | | | 703,850 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | (489,661) | | | | | | F | | | | | | | | |
Restricted cash and cash equivalents | | | | | — | | | | | | 327,545 | | | | | | — | | | | | | | | | | | | 327,545 | | |
Accounts receivable | | | | | — | | | | | | 50,005 | | | | | | — | | | | | | | | | | | | 50,005 | | |
Premiums receivable | | | | | — | | | | | | 106,679 | | | | | | — | | | | | | | | | | | | 106,679 | | |
Commission receivable | | | | | — | | | | | | 45,017 | | | | | | — | | | | | | | | | | | | 45,017 | | |
Prepaid expenses and other assets | | | | | 812 | | | | | | 26,752 | | | | | | 2,121 | | | | | | C | | | | | | 29,685 | | |
Deferred acquisition costs – net | | | | | — | | | | | | 89,437 | | | | | | — | | | | | | | | | | | | 89,437 | | |
Fixed income securities | | | | | — | | | | | | 1,204 | | | | | | — | | | | | | | | | | | | 1,204 | | |
Total current assets | | | | | 1,220 | | | | | | 694,518 | | | | | | 262,368 | | | | | | | | | | | | 958,106 | | |
Property and equipment – net | | | | | — | | | | | | 27,724 | | | | | | — | | | | | | | | | | | | 27,724 | | |
Marketable securities held in trust account | | | | | 116,164 | | | | | | — | | | | | | (116,164) | | | | | | A | | | | | | — | | |
LONG TERM ASSETS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | — | | | | | | 20,977 | | | | | | — | | | | | | | | | | | | 20,977 | | |
Intangible assets – net | | | | | — | | | | | | 67,793 | | | | | | — | | | | | | | | | | | | 67,793 | | |
Goodwill | | | | | — | | | | | | 11,073 | | | | | | — | | | | | | | | | | | | 11,073 | | |
Fixed income securities | | | | | — | | | | | | 9,690 | | | | | | — | | | | | | | | | | | | 9,690 | | |
Total long term assets | | | | | — | | | | | | 109,533 | | | | | | — | | | | | | | | | | | | 109,533 | | |
Total Assets | | | | | 117,384 | | | | | | 831,775 | | | | | | 146,204 | | | | | | | | | | | | 1,095,363 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | | | | 86 | | | | | | 9,726 | | | | | | — | | | | | | | | | | | | 9,812 | | |
Provision for unpaid losses and loss adjustment expenses | | | | | — | | | | | | 103,591 | | | | | | — | | | | | | | | | | | | 103,591 | | |
Unearned premiums | | | | | — | | | | | | 191,750 | | | | | | — | | | | | | | | | | | | 191,750 | | |
Commissions payable | | | | | — | | | | | | 66,241 | | | | | | — | | | | | | | | | | | | 66,241 | | |
Due to insurers | | | | | — | | | | | | 85,682 | | | | | | — | | | | | | | | | | | | 85,682 | | |
Advanced premiums | | | | | — | | | | | | 21,358 | | | | | | — | | | | | | | | | | | | 21,358 | | |
Accrued expenses | | | | | — | | | | | | 43,951 | | | | | | (2,589) | | | | | | C | | | | | | 41,362 | | |
Deferred tax liability | | | | | — | | | | | | 11,400 | | | | | | — | | | | | | | | | | | | 11,400 | | |
Contract liabilities | | | | | — | | | | | | 24,098 | | | | | | — | | | | | | | | | | | | 24,098 | | |
Other current liabilities | | | | | — | | | | | | 2,498 | | | | | | — | | | | | | | | | | | | 2,498 | | |
Total current liabilities | | | | $ | 86 | | | | | $ | 560,295 | | | | | $ | (2,589) | | | | | | | | | | | $ | 557,792 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | (continued) | | |
| | | Aldel (Historical) | | | Hagerty (Historical) | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Condensed Combined | | ||||||||||||
LONG-TERM LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued expenses | | | | $ | — | | | | | $ | 11,398 | | | | | $ | — | | | | | | | | | | | $ | 11,398 | | |
Contract liabilities | | | | | — | | | | | | 19,667 | | | | | | — | | | | | | | | | | | | 19,667 | | |
Long-term debt | | | | | — | | | | | | 117,500 | | | | | | — | | | | | | | | | | | | 117,500 | | |
Warrant liabilities | | | | | 15,026 | | | | | | — | | | | | | 25,592 | | | | | | I | | | | | | 40,618 | | |
Other long-term liabilities | | | | | — | | | | | | 3,993 | | | | | | — | | | | | | | | | | | | 3,993 | | |
Total long term liabilities | | | | | 15,026 | | | | | | 152,558 | | | | | | 25,592 | | | | | | | | | | | | 193,176 | | |
Total liabilities | | | | | 15,112 | | | | | | 712,853 | | | | | | 23,003 | | | | | | | | | | | | 750,968 | | |
Class A common stock subject to possible redemption, 11,500,000 shares at redemption value | | | | | 116,150 | | | | | | — | | | | | | (116,150) | | | | | | B | | | | | | — | | |
EQUITY: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common Stock | | | | | — | | | | | | — | | | | | | 1 | | | | | | B | | | | | | 33 | | |
| | | | | | | | | | | | | | | | | 7 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | 25 | | | | | | E | | | | | | | | |
Members’ equity | | | | | — | | | | | | 120,405 | | | | | | (120,405) | | | | | | E | | | | | | — | | |
Additional paid-in capital | | | | | — | | | | | | — | | | | | | (30,353) | | | | | | A | | | | | | 576,620 | | |
| | | | | | | | | | | | | | | | | 116,149 | | | | | | B | | | | | | | | |
| | | | | | | | | | | | | | | | | (34,983) | | | | | | C | | | | | | | | |
| | | | | | | | | | | | | | | | | 703,843 | | | | | | D | | | | | | | | |
| | | | | | | | | | | | | | | | | 120,380 | | | | | | E | | | | | | | | |
| | | | | | | | | | | | | | | | | (13,878) | | | | | | G | | | | | | | | |
| | | | | | | | | | | | | | | | | (258,946) | | | | | | H | | | | | | | | |
| | | | | | | | | | | | | | | | | (25,592) | | | | | | I | | | | | | | | |
Accumulated other comprehensive loss | | | | | — | | | | | | (1,902) | | | | | | — | | | | | | | | | | | | (1,902) | | |
Accumulated deficit | | | | | (13,878) | | | | | | — | | | | | | (489,661) | | | | | | F | | | | | | (489,721) | | |
| | | | | | | | | | | | | | | | | 13,878 | | | | | | G | | | | | | | | |
| | | | | | | | | | | | | | | | | (60) | | | | | | C | | | | | | | | |
Total stockholders’ (deficit) equity | | | | | (13,878) | | | | | | 118,503 | | | | | | (19,595) | | | | | | | | | | | | 85,030 | | |
Non controlling interests | | | | | — | | | | | | 419 | | | | | | 258,946 | | | | | | H | | | | | | 259,365 | | |
Total (deficit) equity | | | | | (13,878) | | | | | | 118,922 | | | | | | 239,351 | | | | | | | | | | | | 344,395 | | |
Total liabilities and equity | | | | $ | 117,384 | | | | | $ | 831,775 | | | | | $ | 146,204 | | | | | | | | | | | $ | 1,095,363 | | |
|
| | | Aldel (Historical) | | | Hagery (Historical) | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Condensed Combined | | ||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | — | | | | | $ | 214,004 | | | | | $ | — | | | | | | | | | | | $ | 214,004 | | |
Earned premium | | | | | — | | | | | | 212,370 | | | | | | — | | | | | | | | | | | | 212,370 | | |
Membership and other revenue | | | | | — | | | | | | 38,320 | | | | | | — | | | | | | | | | | | | 38,320 | | |
Total Revenues | | | | | — | | | | | | 464,694 | | | | | | — | | | | | | | | | | | | 464,694 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | — | | | | | | 122,134 | | | | | | — | | | | | | | | | | | | 122,134 | | |
Ceding commission | | | | | — | | | | | | 101,262 | | | | | | — | | | | | | | | | | | | 101,262 | | |
Losses and loss adjustment expenses | | | | | — | | | | | | 87,643 | | | | | | — | | | | | | | | | | | | 87,643 | | |
Sales expense | | | | | — | | | | | | 80,810 | | | | | | — | | | | | | | | | | | | 80,810 | | |
Depreciation and amortization | | | | | — | | | | | | 15,282 | | | | | | — | | | | | | | | | | | | 15,282 | | |
General, administrative and other | | | | | 1,192 | | | | | | 46,627 | | | | | | (1,192) | | | | | | J | | | | | | 46,731 | | |
| | | | | | | | | | | | | | | | | 104 | | | | | | C | | | | | | | | |
Total operating expenses | | | | | 1,192 | | | | | | 453,758 | | | | | | (1,088) | | | | | | | | | | | | 453,862 | | |
Operating (loss) income | | | | | (1,192) | | | | | | 10,936 | | | | | | 1,088 | | | | | | | | | | | | 10,832 | | |
Other expense | | | | | — | | | | | | (1,041) | | | | | | — | | | | | | | | | | | | (1,041) | | |
Change in fair value of warrant liabilities | | | | | (7,776) | | | | | | — | | | | | | (15,330) | | | | | | L | | | | | | (23,106) | | |
Investment income on trust account | | | | | 8 | | | | | | — | | | | | | (8) | | | | | | K | | | | | | — | | |
Income (loss) before income tax expense | | | | | (8,960) | | | | | | 9,895 | | | | | | (14,250) | | | | | | | | | | | | (13,315) | | |
Income tax expense | | | | | — | | | | | | (4,790) | | | | | | — | | | | | | | | | | | | (4,790) | | |
Net (loss) income | | | | | (8,960) | | | | | | 5,105 | | | | | | (14,250) | | | | | | | | | | | | (18,105) | | |
Net loss (income) attributable to non-controlling interest | | | | | — | | | | | | 204 | | | | | | 13,430 | | | | | | M | | | | | | 13,634 | | |
Net (loss) income attributable to common stockholders | | | | | (8,960) | | | | | | 5,309 | | | | | | (820) | | | | | | | | | | | | (4,471) | | |
NET (LOSS) INCOME | | | | $ | (8,960) | | | | | $ | 5,105 | | | | | $ | (14,250) | | | | | | | | | | | $ | (18,105) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments – net of taxes | | | | $ | — | | | | | $ | (626) | | | | | $ | — | | | | | | | | | | | $ | (626) | | |
Derivative instruments | | | | | — | | | | | | 677 | | | | | | — | | | | | | | | | | | | 677 | | |
Total other comprehensive income | | | | | — | | | | | | 51 | | | | | | — | | | | | | | | | | | | 51 | | |
Comprehensive income | | | | | (8,960) | | | | | | 5,156 | | | | | | (14,250) | | | | | | | | | | | | (18,054) | | |
Comprehensive loss attributable to non-controlling interest | | | | | — | | | | | | 204 | | | | | | 13,391 | | | | | | M | | | | | | 13,595 | | |
Comprehensive (loss) income attributable to common stockholders | | | | $ | (8,960) | | | | | $ | 5,360 | | | | | $ | (859) | | | | | | | | | | | $ | (4,459) | | |
Basic weighted average shares outstanding – excluding non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82,327,466 | | |
Fully Diluted weighted average shares outstanding – excluding non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82,327,466 | | |
Basic net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.05) | | |
Fully Diluted net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.05) | | |
| | | Aldel (Historical) | | | Hagerty (Historical) | | | Transaction Accounting Adjustments | | | | | | | | | Pro Forma Condensed Combined | | ||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | — | | | | | $ | 236,443 | | | | | $ | — | | | | | | | | | | | $ | 236,443 | | |
Earned premium | | | | | — | | | | | | 220,502 | | | | | | — | | | | | | | | | | | | 220,502 | | |
Membership and other revenue | | | | | — | | | | | | 42,603 | | | | | | — | | | | | | | | | | | | 42,603 | | |
Total Revenues | | | | | — | | | | | | 499,548 | | | | | | — | | | | | | | | | | | | 499,548 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | — | | | | | | 137,508 | | | | | | — | | | | | | | | | | | | 137,508 | | |
Ceding commission | | | | | — | | | | | | 105,974 | | | | | | — | | | | | | | | | | | | 105,974 | | |
Losses and loss adjustment expenses | | | | | — | | | | | | 91,025 | | | | | | — | | | | | | | | | | | | 91,025 | | |
Sales expense | | | | | — | | | | | | 86,207 | | | | | | — | | | | | | | | | | | | 86,207 | | |
Depreciation and amortization | | | | | — | | | | | | 11,800 | | | | | | — | | | | | | | | | | | | 11,800 | | |
General, administrative and other | | | | | 1 | | | | | | 51,188 | | | | | | (1) | | | | | | J | | | | | | 56,688 | | |
| | | | | | | | | | | | | | | | | 5,500 | | | | | | C | | | | | | | | |
Total operating expenses | | | | | 1 | | | | | | 483,702 | | | | | | 5,499 | | | | | | | | | | | | 489,202 | | |
Operating (loss) income | | | | | (1) | | | | | | 15,846 | | | | | | (5,499) | | | | | | | | | | | | 10,346 | | |
Other expense | | | | | — | | | | | | (986) | | | | | | — | | | | | | | | | | | | (986) | | |
Income (loss) before income tax expense | | | | | (1) | | | | | | 14,860 | | | | | | (5,499) | | | | | | | | | | | | 9,360 | | |
Income tax expense | | | | | — | | | | | | (4,821) | | | | | | — | | | | | | | | | | | | (4,821) | | |
Net (loss) income | | | | | (1) | | | | | | 10,039 | | | | | | (5,499) | | | | | | | | | | | | 4,539 | | |
Net loss (income) attributable to non-controlling interest | | | | | — | | | | | | 127 | | | | | | (3,545) | | | | | | M | | | | | | (3,418) | | |
Net (loss) income attributable to common stockholders | | | | | (1) | | | | | | 10,166 | | | | | | (9,044) | | | | | | | | | | | | 1,121 | | |
NET (LOSS) INCOME | | | | $ | (1) | | | | | $ | 10,039 | | | | | $ | (5,499) | | | | | | | | | | | $ | 4,539 | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments – net of taxes | | | | $ | — | | | | | $ | 994 | | | | | $ | — | | | | | | | | | | | $ | 994 | | |
Derivative instruments | | | | | — | | | | | | (423) | | | | | | — | | | | | | | | | | | | (423) | | |
Total other comprehensive income | | | | | — | | | | | | 571 | | | | | | — | | | | | | | | | | | | 571 | | |
Comprehensive income | | | | | (1) | | | | | | 10,610 | | | | | | (5,499) | | | | | | | | | | | | 5,110 | | |
Comprehensive (loss) income attributable to non-controlling interest | | | | | — | | | | | | 127 | | | | | | (3,975) | | | | | | M | | | | | | (3,848) | | |
Comprehensive (loss) income attributable to common stockholders | | | | $ | (1) | | | | | $ | 10,737 | | | | | $ | (9,474) | | | | | | | | | | | $ | 1,262 | | |
Basic weighted average shares outstanding – excluding non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82,327,466 | | |
Fully Diluted weighted average shares outstanding – excluding non-controlling interests | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 82,327,466 | | |
Basic net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.01 | | |
Fully Diluted net income per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.01 | | |
| | | Nine months ended September 30, 2021 | | |||
Pro forma net income (loss) attributable to common shareholders (in thousands) | | | | $ | (4,471) | | |
Weighted average common shares outstanding, basic | | | | | 82,327,466 | | |
Weighted average common shares outstanding, diluted | | | | | 82,327,466 | | |
Net income per share, basic | | | | $ | (0.05) | | |
Net income per share, dilutive | | | | $ | (0.05) | | |
Weighted average common shares calculation: | | | | | | | |
Total outstanding shares pre-Business Combination | | | | | 14,947,500 | | |
Share redemptions | | | | | (3,005,034) | | |
Shares of Class V Common Stock issued pursuant to the Business Combination | | | | | 251,033,906 | | |
Shares of Class A Common Stock issued pursuant to the PIPE Subscription Agreements | | | | | 70,385,000 | | |
Non controlling interests | | | | | (251,033,906) | | |
Weighted average common shares outstanding, basic | | | | | 82,327,466 | | |
Weighted average common shares outstanding, diluted | | | | | 82,327,466 | | |
| | | Year ended December 31, 2020 | | |||
Pro forma net income attributable to common shareholders (in thousands) | | | | $ | 1,121 | | |
Weighted average common shares outstanding, basic | | | | | 82,327,466 | | |
Weighted average common shares outstanding, diluted | | | | | 82,327,466 | | |
Net income per share, basic | | | | $ | 0.01 | | |
Net income per share, dilutive | | | | $ | 0.01 | | |
Weighted average common shares calculation: | | | | | | | |
Total outstanding shares pre-Business Combination | | | | | 14,947,500 | | |
Share redemptions | | | | | (3,005,034) | | |
Shares of Class V Common Stock issued pursuant to the Business Combination | | | | | 251,033,906 | | |
Shares of Class A Common Stock issued pursuant to the PIPE Subscription Agreements | | | | | 70,385,000 | | |
Non controlling interests | | | | | (251,033,906) | | |
Weighted average common shares outstanding, basic | | | | | 82,327,466 | | |
Weighted average common shares outstanding, diluted | | | | | 82,327,466 | | |
| | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| 2021 | | | 2020 | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||
Policies in Force (“PIF”) | | | | | 1,232,505 | | | | | | 1,124,883 | | | | | | 1,143,786 | | | | | | 1,021,528 | | | | | | 934,177 | | |
Total Written Premium (in thousands) | | | | $ | 533,889 | | | | | $ | 460,365 | | | | | $ | 578,234 | | | | | $ | 497,010 | | | | | $ | 430,462 | | |
PIF Retention | | | | | 89.0% | | | | | | 90.0% | | | | | | 90.0% | | | | | | 89.7% | | | | | | 89.6% | | |
Loss Ratio | | | | | 41.3% | | | | | | 41.0% | | | | | | 41.3% | | | | | | 40.9% | | | | | | 42.1% | | |
HDC Member Count | | | | | 705,300 | | | | | | 632,322 | | | | | | 638,182 | | | | | | 579,972 | | | | | | 556,693 | | |
Net Promoter Score | | | | | 82.0 | | | | | | 81.0 | | | | | | 84.0 | | | | | | 81.0 | | | | | | N/A | | |
(in thousands) | | | Nine Months Ended | | |||||||||||||||||||||
| 2021 | | | 2020 | | | $ Change | | | % Change | | ||||||||||||||
REVENUES: | | | | | | | | | | | | | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | 214,004 | | | | | $ | 185,947 | | | | | $ | 28,057 | | | | | | 15.1% | | |
Earned premium | | | | | 212,370 | | | | | | 160,377 | | | | | | 51,993 | | | | | | 32.4% | | |
Membership and other revenue | | | | | 38,320 | | | | | | 31,778 | | | | | | 6,542 | | | | | | 20.6% | | |
Total revenues | | | | | 464,695 | | | | | | 378,102 | | | | | | 86,593 | | | | | | 22.9% | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | | | 122,134 | | | | | | 98,938 | | | | | | 23,196 | | | | | | 23.4% | | |
Ceding commission | | | | | 101,262 | | | | | | 76,852 | | | | | | 24,410 | | | | | | 31.8% | | |
Loss and loss adjustment expenses | | | | | 87,643 | | | | | | 65,735 | | | | | | 21,908 | | | | | | 33.3% | | |
Sale expense | | | | | 80,810 | | | | | | 66,510 | | | | | | 14,300 | | | | | | 21.5% | | |
General and administrative services | | | | | 46,627 | | | | | | 35,951 | | | | | | 10,676 | | | | | | 29.7% | | |
Depreciation and amortization | | | | | 15,282 | | | | | | 8,196 | | | | | | 7,086 | | | | | | 86.5% | | |
Total operating expenses | | | | | 453,758 | | | | | | 352,181 | | | | | | 101,577 | | | | | | 28.8% | | |
OPERATING INCOME | | | | | 10,936 | | | | | | 25,921 | | | | | | (14,985) | | | | | | -57.8% | | |
OTHER EXPENSE | | | | | (1,041) | | | | | | (524) | | | | | | (517) | | | | | | 98.7% | | |
INCOME BEFORE INCOME TAX EXPENSE | | | | | 9,895 | | | | | | 25,397 | | | | | | (15,502) | | | | | | -61.0% | | |
INCOME TAX EXPENSE | | | | | (4,790) | | | | | | (3,746) | | | | | | (1,044) | | | | | | 27.9% | | |
NET INCOME | | | | $ | 5,105 | | | | | $ | 21,651 | | | | | $ | (16,546) | | | | | | -76.4% | | |
| | | Nine Months Ended September 30, 2021 | | |||||||||||||||||||||
| U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||||
Commission and Fee Revenue | | | | $ | 152.1 | | | | | $ | 14.0 | | | | | $ | 3.1 | | | | | $ | 169.2 | | |
Contingent Commission | | | | | 45.0 | | | | | | (0.3) | | | | | | 0.1 | | | | | | 44.8 | | |
Total | | | | $ | 197.1 | | | | | $ | 13.7 | | | | | $ | 3.2 | | | | | $ | 214.0 | | |
| | | Nine Months Ended September 30, 2020 | | |||||||||||||||||||||
| U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||||
Commission and Fee Revenue | | | | $ | 103.4 | | | | | $ | 11.1 | | | | | $ | 2.4 | | | | | $ | 143.9 | | |
Contingent Commission | | | | | 40.2 | | | | | | 1.5 | | | | | | 0.4 | | | | | | 42.1 | | |
Total | | | | $ | 170.6 | | | | | $ | 12.6 | | | | | $ | 2.8 | | | | | $ | 186.0 | | |
| | | Nine Months Ended September 30, 2021 | | |||||||||||||||||||||
| U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||||
Subject Premium | | | | $ | 448.9 | | | | | $ | 36.4 | | | | | $ | 4.2 | | | | | $ | 489.5 | | |
Quota Share Percentage | | | | | 60% | | | | | | 35% | | | | | | 60% | | | | | | 58% | | |
Assumed Premium in Hagerty Re | | | | $ | 269.3 | | | | | $ | 12.8 | | | | | $ | 2.5 | | | | | $ | 284.6 | | |
Net Ceding Commission | | | | $ | 96.6 | | | | | $ | 4.4 | | | | | $ | 0.3 | | | | | $ | 101.3 | | |
| | | Nine Months Ended September 30, 2020 | | |||||||||||||||||||||
| U.S. | | | Canada | | | U.K. | | | Total | | ||||||||||||||
Subject Premium | | | | $ | 382.9 | | | | | $ | 27.1 | | | | | | — | | | | | $ | 409.9 | | |
Quota Share Percentage | | | | | 50% | | | | | | 35% | | | | | | — | | | | | | 49% | | |
Assumed Premium in Hagerty Re | | | | $ | 191.4 | | | | | $ | 9.5 | | | | | | — | | | | | $ | 200.9 | | |
Net Ceding Commission | | | | $ | 75.8 | | | | | $ | 1.1 | | | | | | — | | | | | $ | 76.9 | | |
(in thousands) | | | Year ended December 31, | | |||||||||||||||||||||
| 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 | | | | | | — | | | | | | — | | | | | $ | 403.3 | | |
Quota Share Percentage | | | | | 50% | | | | | | — | | | | | | — | | | | | | 50% | | |
Assumed Premium in Hagerty Re | | | | $ | 201.7 | | | | | | — | | | | | | — | | | | | $ | 201.7 | | |
Net Ceding Commission | | | | $ | 75.6 | | | | | | — | | | | | | — | | | | | $ | 75.6 | | |
(in thousands) | | | Year ended December 31, | | |||||||||||||||||||||
| 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 | | |
(in thousands) | | | Nine Months Ended September 30, | | | Year Ended December 31, | | ||||||||||||||||||||||||
| 2021 | | | 2020 | | | 2020 | | | 2019 | | | 2018 | | |||||||||||||||||
Net cash provided by operating activities | | | | $ | 85,359 | | | | | $ | 79,156 | | | | | $ | 84,573 | | | | | $ | 50,091 | | | | | $ | 46,146 | | |
Net cash used in investing activities | | | | | (53,761) | | | | | | (30,558) | | | | | | (47,388) | | | | | | (21,056) | | | | | | (8,393) | | |
Net cash provided by financing activities | | | | | 44,944 | | | | | | 18,250 | | | | | | 39,947 | | | | | | 40,091 | | | | | | 12,235 | | |
(in thousands) | | | Total | | | Less than | | | 1-3 years | | | 3-5 years | | | After | | |||||||||||||||
Debt | | | | $ | 118,500 | | | | | $ | 1,000 | | | | | $ | 117,500 | | | | | $ | — | | | | | $ | — | | |
Interest on long-term debt | | | | | 1,340 | | | | | | 158 | | | | | | 909 | | | | | | 273 | | | | | | — | | |
Operating leases | | | | | 77,928 | | | | | | 8,230 | | | | | | 15,259 | | | | | | 13,922 | | | | | | 40,517 | | |
Purchase commitments | | | | | 10,416 | | | | | | 5,623 | | | | | | 4,792 | | | | | | — | | | | | | — | | |
Total | | | | $ | 208,184 | | | | | $ | 15,012 | | | | | $ | 138,460 | | | | | $ | 14,195 | | | | | $ | 40,517 | | |
Unpaid losses and loss adjustment expenses | | | as of September 30, 2021 | | |||||||||||||||||||||
| Gross | | | % of Total | | | Net | | | % of Total | | ||||||||||||||
| | | ($ in millions) | | |||||||||||||||||||||
Outstanding losses reported | | | | $ | 27.4 | | | | | | 26.5% | | | | | $ | 27.4 | | | | | | 26.5% | | |
IBNR | | | | | 76.1 | | | | | | 73.5% | | | | | | 76.1 | | | | | | 73.5% | | |
Total reserves | | | | $ | 103.6 | | | | | | 100.0% | | | | | $ | 103.6 | | | | | | 100.0% | | |
| | | as of December 31, 2020 | | |||||||||||||||||||||
| 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 | | |||||||||||||||||||||
| 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 | | |||||||||||||||||||||
| 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% | | |
Accident year | | | Gross Ultimate Loss & LAE | | | Net Ultimate Loss & LAE | | ||||||||||||||||||||||||||||||
| 2021 | | | 2020 | | | Change | | | 2021 | | | 2020 | | | 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 | | | | | | 65.7 | | | | | | 25.3 | | | | | | 91.0 | | | | | | 65.7 | | | | | | 25.3 | | |
2021 | | | | | 87.6 | | | | | | N/A | | | | | | N/A | | | | | | 87.6 | | | | | | N/A | | | | | | N/A | | |
Total | | | | $ | 303.0 | | | | | $ | 190.1 | | | | | $ | 25.3 | | | | | $ | 302.6 | | | | | $ | 189.7 | | | | | $ | 25.3 | | |
Name | | | Age | | | Position | |
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 | | | 58 | | | Director | |
Sabrina Kay | | | 58 | | | Director | |
Mika Salmi | | | 56 | | | Director | |
William H. Swanson | | | 72 | | | Director | |
Michael L. Tipsord | | | 62 | | | Director | |
Name | | | Age | | | Position | |
McKeel O Hagerty | | | 53 | | | Chief Executive Officer and Director | |
Frederick J. Turcotte | | | 60 | | | Chief Financial Officer | |
Kelly Smith | | | 53 | | | Chief Strategy Officer | |
Collette Champagne | | | 52 | | | Chief Operating Officer | |
Barbara E. Matthews | | | 60 | | | SVP, General Counsel and Corporate Secretary | |
John Butcher | | | 57 | | | President | |
Paul E. Rehrig | | | 47 | | | President of Hagerty Media & Entertainment | |
Name and Principal Position | | | Year | | | Salary | | | Bonus | | | Non-Equity Incentive Plan Compensation(1) | | | Change in pension value and Nonqualified Deferred Compensation Earnings(3) | | | All Other Compensation(2) | | | Total | | ||||||||||||||||||
McKeel O. Hagerty | | | | | 2020 | | | | | $ | 600,001 | | | | | | | | | | | $ | 2,272,201 | | | | | | | | | | | $ | 245,520 | | | | $3,117,722 | |
Chief Executive Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Frederick J. Turcotte | | | | | 2020 | | | | | $ | 429,167 | | | | | | | | | | | $ | 644,215 | | | | | $ | 25,953 | | | | | $ | 35,160 | | | | $1,134,495 | |
Chief Financial Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Kelly Smith | | | | | 2020 | | | | | $ | 750,000 | | | | | $ | 1,374,688(4) | | | | | | | | | | | | | | | | | $ | 32,760 | | | | $2,157,448 | |
Chief Strategy Officer | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name | | | Cash Retainers ($) | | |||
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 of Beneficial Owners(1) | | | Number of Shares of Common Stock Beneficially Owned | | | Percentage of Outstanding Common Stock | | ||||||
5% Stockholders: | | | | | | | | | | | | | |
Hagerty Holding Corp.(2)(3) | | | | | 176,033,906 | | | | | | 52.8% | | |
Markel Corporation(3)(4) | | | | | 78,540,000 | | | | | | 23.5% | | |
State Farm Mutual Automobile Insurance Company(3)(5) | | | | | 59,000,000 | | | | | | 17.2% | | |
Executive Officers and Directors: | | | | | | | | | | | | | |
Michael E. Angelina | | | | | — | | | | | | | | |
F. Michael Crowley | | | | | — | | | | | | | | |
McKeel O Hagerty(6) | | | | | 50,978,823 | | | | | | 15.3% | | |
Laurie L. Harris | | | | | — | | | | | | | | |
Name of Beneficial Owners(1) | | | Number of Shares of Common Stock Beneficially Owned | | | Percentage of Outstanding Common Stock | | ||||||
Robert I. Kauffman(7) | | | | | 8,257,500 | | | | | | 2.5% | | |
Sabrina Kay | | | | | — | | | | | | | | |
Mika Salmi | | | | | — | | | | | | | | |
William H. Swanson(8) | | | | | 472,000 | | | | | | * | | |
Michael L. Tipsord | | | | | — | | | | | | | | |
Frederick J. Turcotte | | | | | — | | | | | | | | |
Kelly Smith | | | | | — | | | | | | | | |
Collette Champagne | | | | | — | | | | | | | | |
Barbara E. Matthews | | | | | — | | | | | | | | |
John Butcher | | | | | — | | | | | | | | |
Paul E. Rehrig | | | | | — | | | | | | | | |
All Directors and Executive Officers of Combined Entity as a group (15 individuals) | | | | | 58,958,323 | | | | | | 17.6% | | |
Before the Offering | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder | | | Class A Common Stock Beneficially Owned Prior to the Offering | | | Private Placement Warrants Beneficially Owned Prior to the Offering(1) | | | PIPE Warrants Beneficially Owned Prior to the Offering | | | OTM Warrants Beneficially Owned Prior to the Offering(2) | | | Underwriting Warrants Beneficially Owned Prior to the Offering | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Private Placement Warrants Being Offered | | | Number of PIPE Warrants Being Offered | | | Number of OTM Warrants Being Offered | | | Number of Underwriting Warrants Being Offered | | | Number of Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Percentage of Outstanding Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | ||||||||||||||||||||||||||||||||||||
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
State Farm Mutual Automobile Insurance Company(3)(4) | | | | | 59,000,000 | | | | | | — | | | | | | 9,000,000 | | | | | | — | | | | | | — | | | | | | 59,000,000 | | | | | | — | | | | | | 9,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Markel Corporation(4)(5) | | | | | 78,540,000 | | | | | | — | | | | | | 540,000 | | | | | | — | | | | | | — | | | | | | 78,540,000 | | | | | | — | | | | | | 540,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Wasatch Ultra Growth Fund (CRONUS & CO. f/b/o Wasatch Ultra Growth Fund)(6) | | | | | 2,950,000 | | | | | | — | | | | | | 450,000 | | | | | | — | | | | | | — | | | | | | 2,950,000 | | | | | | — | | | | | | 450,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Wasatch Core Growth Fund (CONE & CO. f/b/o Wasatch Core Growth Fund)(7) | | | | | 3,540,000 | | | | | | — | | | | | | 540,000 | | | | | | — | | | | | | — | | | | | | 3,540,000 | | | | | | — | | | | | | 540,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price Small-Cap Value Fund, Inc.(8) | | | | | 1,686,560 | | | | | | — | | | | | | 257,272 | | | | | | — | | | | | | — | | | | | | 1,686,560 | | | | | | — | | | | | | 257,272 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price U.S. Small-Cap Value Equity Trust(9) | | | | | 625,157 | | | | | | — | | | | | | 95,363 | | | | | | — | | | | | | — | | | | | | 625,157 | | | | | | — | | | | | | 95,363 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
T. Rowe Price U.S. Equities Trust(10) | | | | | 28,351 | | | | | | — | | | | | | 4,325 | | | | | | — | | | | | | — | | | | | | 28,351 | | | | | | — | | | | | | 4,325 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
MassMutual Select Funds – MassMutual Select T. Rowe Price Small and Mid Cap Blend Fund(11) | | | | | 19,932 | | | | | | — | | | | | | 3,040 | | | | | | — | | | | | | — | | | | | | 19,932 | | | | | | — | | | | | | 3,040 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Financial Opportunity Fund LLC(12) | | | | | 354,000 | | | | | | — | | | | | | 54,000 | | | | | | — | | | | | | — | | | | | | 354,000 | | | | | | — | | | | | | 54,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Aldel LLC(13) | | | | | 4,610,000 | | | | | | — | | | | | | 360,000 | | | | | | — | | | | | | — | | | | | | 2,360,000 | | | | | | — | | | | | | 360,000 | | | | | | — | | | | | | — | | | | | | 2,250,000 | | | | | | * | | |
Jonathan Ashley(14) | | | | | 147,500 | | | | | | — | | | | | | 22,500 | | | | | | — | | | | | | — | | | | | | 147,500 | | | | | | — | | | | | | 22,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
James Blakemore and Grace Hackmeier(15) | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Before the Offering | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder | | | Class A Common Stock Beneficially Owned Prior to the Offering | | | Private Placement Warrants Beneficially Owned Prior to the Offering(1) | | | PIPE Warrants Beneficially Owned Prior to the Offering | | | OTM Warrants Beneficially Owned Prior to the Offering(2) | | | Underwriting Warrants Beneficially Owned Prior to the Offering | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Private Placement Warrants Being Offered | | | Number of PIPE Warrants Being Offered | | | Number of OTM Warrants Being Offered | | | Number of Underwriting Warrants Being Offered | | | Number of Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Percentage of Outstanding Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | ||||||||||||||||||||||||||||||||||||
Lawrence A. Bowman Exempt Descendants’ Trust(16) | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lawrence A. Bowman Revocable Trust(17) | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Zak Brown(18) | | | | | 59,000 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | 59,000 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William E. Connor II Living Trust(19) | | | | | 236,000 | | | | | | — | | | | | | 36,000 | | | | | | — | | | | | | — | | | | | | 236,000 | | | | | | — | | | | | | 36,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Feiber-Buhr Family Trust(20) | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
LMH Family Insurance Partnership(21) | | | | | 1,180,000 | | | | | | — | | | | | | 180,000 | | | | | | — | | | | | | — | | | | | | 1,180,000 | | | | | | — | | | | | | 180,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Irvin R. Kessler(22) | | | | | 236,000 | | | | | | — | | | | | | 36,000 | | | | | | — | | | | | | — | | | | | | 236,000 | | | | | | — | | | | | | 36,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Apex Foundation(23) | | | | | 354,000 | | | | | | — | | | | | | 54,000 | | | | | | — | | | | | | — | | | | | | 354,000 | | | | | | — | | | | | | 54,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Ryan R Porter(24) | | | | | 59,000 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | 59,000 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
PC Investments LLC(25) | | | | | 354,000 | | | | | | — | | | | | | 54,000 | | | | | | — | | | | | | — | | | | | | 354,000 | | | | | | — | | | | | | 54,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
RRRR Investments LLC(26) | | | | | 236,000 | | | | | | — | | | | | | 36,000 | | | | | | — | | | | | | — | | | | | | 236,000 | | | | | | — | | | | | | 36,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Craig McWilliam(27) | | | | | 59,000 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | 59,000 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Moglia Family Foundation(28) | | | | | 47,200 | | | | | | — | | | | | | 7,200 | | | | | | — | | | | | | — | | | | | | 47,200 | | | | | | — | | | | | | 7,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Moglia Capital LLC(29) | | | | | 47,200 | | | | | | — | | | | | | 7,200 | | | | | | — | | | | | | — | | | | | | 47,200 | | | | | | — | | | | | | 7,200 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Moglia Trust 2(30) | | | | | 23,600 | | | | | | — | | | | | | 3,600 | | | | | | — | | | | | | — | | | | | | 23,600 | | | | | | — | | | | | | 3,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Charles Eugene Nearburg(31) | | | | | 642,500 | | | | | | — | | | | | | 45,000 | | | | | | — | | | | | | — | | | | | | 320,000 | | | | | | — | | | | | | 45,000 | | | | | | — | | | | | | — | | | | | | 322,500 | | | | | | * | | |
O’Neill Trust, Dated April 10, 1996(32) | | | | | 59,000 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | 59,000 | | | | | | — | | | | | | 9,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Andrew Pisker(33) | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | 118,000 | | | | | | — | | | | | | 18,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Trousdale Sarosphere, LLC(34) | | | | | 826,000 | | | | | | — | | | | | | 126,000 | | | | | | — | | | | | | — | | | | | | 826,000 | | | | | | — | | | | | | 126,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Before the Offering | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder | | | Class A Common Stock Beneficially Owned Prior to the Offering | | | Private Placement Warrants Beneficially Owned Prior to the Offering(1) | | | PIPE Warrants Beneficially Owned Prior to the Offering | | | OTM Warrants Beneficially Owned Prior to the Offering(2) | | | Underwriting Warrants Beneficially Owned Prior to the Offering | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Private Placement Warrants Being Offered | | | Number of PIPE Warrants Being Offered | | | Number of OTM Warrants Being Offered | | | Number of Underwriting Warrants Being Offered | | | Number of Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Percentage of Outstanding Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | ||||||||||||||||||||||||||||||||||||
ESS Investments Two LLC(35) | | | | | 129,800 | | | | | | — | | | | | | 19,800 | | | | | | — | | | | | | — | | | | | | 129,800 | | | | | | — | | | | | | 19,800 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Project GTO LLC(36) | | | | | 2,360,000 | | | | | | — | | | | | | 360,000 | | | | | | — | | | | | | — | | | | | | 2,360,000 | | | | | | — | | | | | | 360,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William and Cheryl Swanson Revocable Trust UTD 9/28/2000(37) | | | | | 472,000 | | | | | | — | | | | | | 72,000 | | | | | | — | | | | | | — | | | | | | 472,000 | | | | | | — | | | | | | 72,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Lake Avenue Investments, LLC(38) | | | | | 2,680,000 | | | | | | — | | | | | | 180,000 | | | | | | — | | | | | | — | | | | | | 1,180,000 | | | | | | — | | | | | | 180,000 | | | | | | — | | | | | | — | | | | | | 1,500,000 | | | | | | — | | |
Directors and Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael E. Angelina | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
F. Michael Crowley | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
McKeel Hagerty(39) | | | | | 50,978,823 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Laurie L. Harris | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Robert I. Kauffman(40) | | | | | 8,257,500 | | | | | | 257,500 | | | | | | 360,000 | | | | | | 650,000 | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,250,000 | | | | | | * | | |
Sabrina Kay | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mika Salmi | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William H. Swanson(41) | | | | | 472,000 | | | | | | — | | | | | | 72,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Michael L. Tipsord | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Frederick J. Turcotte | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kelly Smith | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Collette Champagne | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Barbara E. Matthews | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
John Butcher | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Paul E. Rehrig | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Sponsor Investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FG SPAC Partners LP(42) | | | | | 1,150,000 | | | | | | — | | | | | | — | | | | | | 650,000 | | | | | | — | | | | | | 1,150,000 | | | | | | — | | | | | | — | | | | | | 650,000 | | | | | | — | | | | | | — | | | | | | — | | |
Before the Offering | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder | | | Class A Common Stock Beneficially Owned Prior to the Offering | | | Private Placement Warrants Beneficially Owned Prior to the Offering(1) | | | PIPE Warrants Beneficially Owned Prior to the Offering | | | OTM Warrants Beneficially Owned Prior to the Offering(2) | | | Underwriting Warrants Beneficially Owned Prior to the Offering | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Private Placement Warrants Being Offered | | | Number of PIPE Warrants Being Offered | | | Number of OTM Warrants Being Offered | | | Number of Underwriting Warrants Being Offered | | | Number of Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Percentage of Outstanding Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | ||||||||||||||||||||||||||||||||||||
Aldel Investors LLC(43) | | | | | 3,622,500 | | | | | | 257,500 | | | | | | — | | | | | | 650,000 | | | | | | — | | | | | | 3,622,500 | | | | | | 257,500 | | | | | | — | | | | | | 650,000 | | | | | | — | | | | | | — | | | | | | — | | |
Other Selling Securityholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
D. Kyle Cerminara | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Martin Friedman(44) | | | | | 416,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 37,500 | | | | | | * | | |
Hassan R. Baqar | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Larry G. Swets, Jr. | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Mark Love | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Richard J. Adams(45) | | | | | 450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 150 | | | | | | 450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 150 | | | | | | — | | | | | | — | | |
Nelson Baquet(46) | | | | | 261 | | | | | | — | | | | | | — | | | | | | — | | | | | | 87 | | | | | | 261 | | | | | | — | | | | | | — | | | | | | — | | | | | | 87 | | | | | | — | | | | | | — | | |
William Baquet(47) | | | | | 7,338 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,446 | | | | | | 7,338 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,446 | | | | | | — | | | | | | — | | |
Premchand, Beharry(48) | | | | | 2,415 | | | | | | — | | | | | | — | | | | | | — | | | | | | 805 | | | | | | 2,415 | | | | | | — | | | | | | — | | | | | | — | | | | | | 805 | | | | | | — | | | | | | — | | |
William Bongiorno(49) | | | | | 2,070 | | | | | | — | | | | | | — | | | | | | — | | | | | | 690 | | | | | | 2,070 | | | | | | — | | | | | | — | | | | | | — | | | | | | 690 | | | | | | — | | | | | | — | | |
Chirag Choudhary(50) | | | | | 5,865 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,955 | | | | | | 5,865 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,955 | | | | | | — | | | | | | — | | |
Charles Giordano(51) | | | | | 951 | | | | | | — | | | | | | — | | | | | | — | | | | | | 317 | | | | | | 951 | | | | | | — | | | | | | — | | | | | | — | | | | | | 317 | | | | | | — | | | | | | — | | |
Phyllis Henderson(52) | | | | | 450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 150 | | | | | | 450 | | | | | | — | | | | | | — | | | | | | — | | | | | | 150 | | | | | | — | | | | | | — | | |
Bruce P. Inglis and Nancy M. Inglis JTWROS(53) | | | | | 1,896 | | | | | | — | | | | | | — | | | | | | — | | | | | | 632 | | | | | | 1,896 | | | | | | — | | | | | | — | | | | | | — | | | | | | 632 | | | | | | — | | | | | | — | | |
Ramnarain Jaigobind(54) | | | | | 27,342 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,114 | | | | | | 27,342 | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,114 | | | | | | — | | | | | | — | | |
Angela Chun Kang(55) | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | — | | | | | | — | | |
Eric Lord(56) | | | | | 11,643 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,881 | | | | | | 11,643 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,881 | | | | | | — | | | | | | — | | |
Priyanka Mahajan(57) | | | | | 8,970 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,990 | | | | | | 8,970 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,990 | | | | | | — | | | | | | — | | |
Kevin Mangan(58) | | | | | 10,092 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,364 | | | | | | 10,092 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,364 | | | | | | — | | | | | | — | | |
Maria Robles(59) | | | | | 129 | | | | | | — | | | | | | — | | | | | | — | | | | | | 43 | | | | | | 129 | | | | | | — | | | | | | — | | | | | | — | | | | | | 43 | | | | | | — | | | | | | — | | |
Robert Sagarino(60) | | | | | 1,380 | | | | | | — | | | | | | — | | | | | | — | | | | | | 460 | | | | | | 1,380 | | | | | | — | | | | | | — | | | | | | — | | | | | | 460 | | | | | | — | | | | | | — | | |
Jeffrey Singer(61) | | | | | 258 | | | | | | — | | | | | | — | | | | | | — | | | | | | 86 | | | | | | 258 | | | | | | — | | | | | | — | | | | | | — | | | | | | 86 | | | | | | — | | | | | | — | | |
Before the Offering | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Name of Selling Securityholder | | | Class A Common Stock Beneficially Owned Prior to the Offering | | | Private Placement Warrants Beneficially Owned Prior to the Offering(1) | | | PIPE Warrants Beneficially Owned Prior to the Offering | | | OTM Warrants Beneficially Owned Prior to the Offering(2) | | | Underwriting Warrants Beneficially Owned Prior to the Offering | | | Number of Shares of Class A Common Stock Being Offered | | | Number of Private Placement Warrants Being Offered | | | Number of PIPE Warrants Being Offered | | | Number of OTM Warrants Being Offered | | | Number of Underwriting Warrants Being Offered | | | Number of Shares of Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | | Percentage of Outstanding Class A Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold | | ||||||||||||||||||||||||||||||||||||
Craig Skop(62) | | | | | 4,440 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,480 | | | | | | 4,440 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,480 | | | | | | — | | | | | | — | | |
Kolinda Tomasic(63) | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | — | | | | | | — | | |
Hagerty Holding Corp.(4)(64) | | | | | 176,033,906 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 176,033,906 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| I. Audited Financial Statements of Aldel Financial Inc. as of December 31, 2020 and for the Period from December 23, 2020 (inception) through December 31, 2020 | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| II. Unaudited Condensed Financial Statements of Aldel Financial Inc. as of September 30, 2021 and for the Three and Nine Months ended September 30, 2021 | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| III. Audited Financial Statements of The Hagerty Group, LLC as of December 31, 2020 and December 31, 2019 and for the Years ended December 31, 2020, December 31, 2019 and December 31, 2018 | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| IV. Unaudited Financial Statements of The Hagerty Group, LLC as of September 30, 2021 and for the Nine Months ended September 30, 2021 and September 30, 2020 | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| 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 | | |
| | | | | F-15 | | | |
| | | | | F-16 | | | |
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
| (Unaudited) | | | | | | | | |||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash | | | | $ | 407,664 | | | | | $ | — | | |
Prepaid expenses | | | | | 812,393 | | | | | | — | | |
Deferred offering costs | | | | | — | | | | | | 55,000 | | |
Total current assets | | | | | 1,220,057 | | | | | | 55,000 | | |
Marketable securities held in trust account | | | | | 116,163,621 | | | | | | — | | |
TOTAL ASSETS | | | | $ | 117,383,678 | | | | | $ | 55,000 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued offering costs | | | | $ | — | | | | | $ | 55,000 | | |
Accounts payable | | | | | 86,470 | | | | | | 1,470 | | |
Total current liabilities | | | | | 86,470 | | | | | | 56,470 | | |
Warrant liabilities | | | | | 15,025,604 | | | | | | — | | |
TOTAL LIABILITIES | | | | $ | 15,112,074 | | | | | $ | 56,470 | | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value, subject to possible redemption, 11,500,000 and 0 shares at redemption value, respectively | | | | $ | 116,150,000 | | | | | $ | — | | |
STOCKHOLDERS’ DEFICIT | | | | | | | | | | | | | |
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; 572,500 and 0 shares issued and outstanding, respectively (excluding 11,500,000 and 0 shares subject to possible redemption, respectively) | | | | | 58 | | | | | | — | | |
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 | | | | | — | | | | | | — | | |
Accumulated deficit | | | | | (13,878,741) | | | | | | (1,470) | | |
Total Stockholders’ Deficit | | | | $ | (13,878,396) | | | | | $ | (1,470) | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT | | | | $ | 117,383,678 | | | | | $ | 55,000 | | |
| | | Three Months Ended September 30, 2021 | | | Nine Months Ended September 30, 2021 | | ||||||
Operating expenses: | | | | | | | | | | | | | |
General and administrative expenses | | | | $ | 1,191,550 | | | | | $ | 1,471,300 | | |
Loss from operations | | | | $ | (1,191,550) | | | | | $ | (1,471,300) | | |
Other income (expenses): | | | | | | | | | | | | | |
Change in fair value of warrant liabilities | | | | $ | (7,776,110) | | | | | $ | (9,107,979) | | |
Investment income on trust account | | | | | 7,504 | | | | | | 13,621 | | |
Total other income (expense) | | | | $ | (7,768,606) | | | | | $ | (9,094,358) | | |
Net loss | | | | $ | (8,960,156) | | | | | $ | (10,565,658) | | |
Weighted average common shares outstanding | | | | | | | | | | | | | |
Basic and diluted(1) | | | | | 3,447,500 | | | | | | 3,899,158 | | |
Basic and diluted net loss per share | | | | $ | (0.47) | | | | | $ | (0.41) | | |
| | | Common Stock Shares | | | Common Stock Amount | | | Additional Paid-in Capital | | | Accumulated Deficit | | | Total Stockholders’ Equity/ (Deficit) | | | |||||||||||||||||
Balance at December 31, 2020 | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (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 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) | | | | ||
Adjustment to increase Class A common shares subject to possible redemption to maximum redemption value – revised | | | | | (11,500,000) | | | | | | (1,150) | | | | | | (112,837,237) | | | | | | (3,311,613) | | | | | | (116,150,000) | | | | ||
Balance at June 30, 2021 – revised | | | | | 3,447,500 | | | | | | 345 | | | | | | — | | | | | | (4,918,585) | | | | | | (4,918,240) | | | | ||
Net loss | | | | | — | | | | | | — | | | | | | — | | | | | | (8,960,156) | | | | | | (8,960,156) | | | | ||
Balance at September 30, 2021 | | | | | 3,447,500 | | | | | | 345 | | | | | | — | | | | | | (13,878,741) | | | | | | (13,878,396) | | | |
| Cash flows from operating activities | | | | | | | |
| Net loss | | | | $ | (10,565,658) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
| Change in fair value of warrant liabilities | | | | | 9,107,979 | | |
| Changes in operating assets and liabilities: | | | | | | | |
| Offering cost payable | | | | | (55,000) | | |
| Accounts payable | | | | | 85,000 | | |
| Deferred offering cost | | | | | 55,000 | | |
| Prepaid expense | | | | | (812,393) | | |
| Net cash used in operating activities | | | | $ | (2,185,072) | | |
| Cash flows from investing activities | | | | | | | |
| Investment in marketable securities | | | | | (116,163,621) | | |
| Net cash used in investing activities | | | | $ | (116,163,621) | | |
| Cash flows from financing activities | | | | | | | |
| Proceeds from promissory notes | | | | | 250,000 | | |
| Repayment of promissory note | | | | | (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 exercise warrants in private placements | | | | | 130,000 | | |
| Proceeds from sale of underwritter units in private placement | | | | | 100 | | |
| Net cash provided by financing activities | | | | $ | 118,756,357 | | |
| Net increase in cash | | | | $ | 407,664 | | |
| Cash at beginning of period | | | | | — | | |
| Cash at end of period | | | | $ | 407,664 | | |
| | | As previously reported | | | Adjustment | | | As Revised | | |||||||||
Balance sheet as of June 30, 2021 | | | | | | | | | | | | | | | | | | | |
Class A common stock subject to possible redemption | | | | $ | 106,231,750 | | | | | $ | 9,918,249 | | | | | $ | 116,150,000 | | |
Class A common stock | | | | | 156 | | | | | | (98) | | | | | | 58 | | |
Class B common stock | | | | | 287 | | | | | | — | | | | | | 287 | | |
Additional paid-in capital | | | | | 6,606,539 | | | | | | (6,606,539) | | | | | | — | | |
Accumulated deficit | | | | | (1,606,972) | | | | | | (3,311,613) | | | | | | (4,918,585) | | |
Total Stockholders’ Equity (Deficit) | | | | $ | 5,000,010 | | | | | $ | (9,918,250) | | | | | $ | (4,918,240) | | |
| | | Three Months Ended September 30, 2021 | | | Nine Months Ended September 30, 2021 | | ||||||
Net loss | | | | $ | (8,960,156) | | | | | $ | (10,565,658) | | |
Weighted average shares outstanding, basic and diluted | | | | | 3,447,500 | | | | | | 3,899,158 | | |
Basic and diluted net loss per common share | | | | $ | (0.47) | | | | | $ | (0.41) | | |
Description | | | Level | | | Fair Value | | ||||||
Liabilities: | | | | | | | | | | | | | |
Public Warrants | | | | | 1 | | | | | $ | 11,615,000 | | |
Private Unit Warrants | | | | | 3 | | | | | $ | 460,221 | | |
OTM Warrants | | | | | 3 | | | | | $ | 2,898,999 | | |
Underwriter Warrants | | | | | 3 | | | | | $ | 51,384 | | |
Total warrant liabilities | | | | | | | | | | $ | 15,025,604 | | |
Inputs | | | Private Unit Warrant | | | OTM Warrant | | | Underwriter Warrant | |
Exercise price | | | $11.50 | | | $15.00 | | | $11.50 | |
Common stock price | | | $10.09 | | | $10.09 | | | $10.09 | |
Volatility | | | 5% pre-merger / 30% post-merger | | | 5% pre-merger / 30% post-merger | | | 5% pre-merger / 30% post-merger | |
Probability of completing a Business Combination | | | 90% | | | 90% | | | 90% | |
Expected term of the warrants | | | 5.53 | | | 10.54 | | | 5.53 | |
Risk-free rate | | | 0.05% pre-merger / 0.98% post-merger | | | 0.05% pre-merger / 1.52% post-merger | | | 0.05% pre-merger / 0.98% post-merger | |
Dividend yield | | | 0 | | | 0 | | | 0 | |
Discount for lack of marketability | | | 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 | | | | | 9,107,979 | | |
| Total warrant liabilities as of September 30,2021(1) | | | | $ | 15,025,604 | | |
| | | 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 | | |
| | | 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 | | |
| | | | | | | | | | | | | |
| | | 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) | | |
| | | 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 | | |
| | | | | | | | | | | | | | | | | | | |
| 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 SEPTEMBER 30, 2021 AND DECEMBER 31, 2020 AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020: | | | | | | | |
| | | | F-74 | | | |
| | | | F-75 | | | |
| | | | F-76 | | | |
| | | | F-77 | | | |
| | | | F-79 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
| (unaudited) | | | | | | | | |||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 47,879,178 | | | | | $ | 38,107,922 | | |
Restricted cash and cash equivalents | | | | | 327,544,896 | | | | | | 260,970,361 | | |
Accounts receivable | | | | | 50,005,186 | | | | | | 33,883,360 | | |
Premiums receivable | | | | | 106,679,035 | | | | | | 52,628,294 | | |
Commission receivable | | | | | 45,016,883 | | | | | | 54,540,886 | | |
Prepaid expenses and other assets | | | | | 26,751,528 | | | | | | 14,655,788 | | |
Deferred acquisition costs – net | | | | | 89,436,987 | | | | | | 58,571,981 | | |
Fixed income securities | | | | | 1,203,784 | | | | | | — | | |
Total current assets | | | | | 694,517,477 | | | | | | 513,358,592 | | |
PROPERTY AND EQUIPMENT – Net | | | | | 27,724,372 | | | | | | 25,822,140 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Prepaid expenses and other assets | | | | | 20,977,267 | | | | | | 20,166,955 | | |
Intangible assets – net | | | | | 67,792,977 | | | | | | 46,616,982 | | |
Goodwill | | | | | 11,073,216 | | | | | | 4,745,357 | | |
Fixed income securities | | | | | 9,689,469 | | | | | | — | | |
Total long-term assets | | | | | 109,532,929 | | | | | | 71,529,294 | | |
TOTAL ASSETS | | | | $ | 831,774,778 | | | | | $ | 610,710,026 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable | | | | $ | 9,726,404 | | | | | $ | 11,544,583 | | |
Losses payable | | | | | — | | | | | | 21,980,282 | | |
Provision for unpaid losses and loss adjustment expenses | | | | | 103,591,163 | | | | | | 54,987,840 | | |
Unearned premiums | | | | | 191,749,543 | | | | | | 124,708,255 | | |
Commissions payable | | | | | 66,241,161 | | | | | | 43,798,065 | | |
Due to insurers | | | | | 85,682,183 | | | | | | 49,162,017 | | |
Advanced premiums | | | | | 21,358,099 | | | | | | 13,744,868 | | |
Accrued expenses | | | | | 43,951,179 | | | | | | 36,271,436 | | |
Deferred tax liability | | | | | 11,399,802 | | | | | | 7,498,982 | | |
Contract liabilities | | | | | 24,098,372 | | | | | | 19,541,253 | | |
Other current liabilities | | | | | 2,497,190 | | | | | | 1,514,871 | | |
Total current liabilities | | | | | 560,295,096 | | | | | | 384,752,452 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Accrued expenses | | | | | 11,398,493 | | | | | | 14,854,518 | | |
Contract liabilities | | | | | 19,666,667 | | | | | | 19,666,667 | | |
Long-term debt | | | | | 117,500,000 | | | | | | 69,000,000 | | |
Other long-term liabilities | | | | | 3,993,258 | | | | | | 5,115,648 | | |
Total long-term liabilities | | | | | 152,558,418 | | | | | | 108,636,833 | | |
Total liabilities | | | | | 712,853,514 | | | | | | 493,389,285 | | |
Commitments and contingencies (Note 15) | | | | | | | | | | | | | |
EQUITY: | | | | | | | | | | | | | |
Members’ equity (Shares authorized 100,000; issued and outstanding 100,000) | | | | | 120,404,613 | | | | | | 119,151,495 | | |
Accumulated other comprehensive loss | | | | | (1,902,717) | | | | | | (1,953,795) | | |
Total members’ equity | | | | | 118,501,896 | | | | | | 117,197,700 | | |
Non-controlling interest | | | | | 419,368 | | | | | | 123,041 | | |
Total equity | | | | | 118,921,264 | | | | | | 117,320,741 | | |
TOTAL LIABILITIES AND EQUITY | | | | $ | 831,774,778 | | | | | $ | 610,710,026 | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
REVENUES: | | | | | | | | | | | | | |
Commission and fee revenue | | | | $ | 214,004,045 | | | | | $ | 185,946,985 | | |
Earned premium | | | | | 212,370,450 | | | | | | 160,376,852 | | |
Membership and other revenue | | | | | 38,320,389 | | | | | | 31,777,921 | | |
Total revenues | | | | | 464,694,884 | | | | | | 378,101,758 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | |
Salaries and benefits | | | | | 122,134,416 | | | | | | 98,937,707 | | |
Ceding commission | | | | | 101,262,030 | | | | | | 76,851,909 | | |
Losses and loss adjustment expenses | | | | | 87,642,926 | | | | | | 65,734,569 | | |
Sales expense | | | | | 80,810,178 | | | | | | 66,510,370 | | |
General and administrative services | | | | | 46,626,867 | | | | | | 35,950,687 | | |
Depreciation and amortization | | | | | 15,282,029 | | | | | | 8,195,731 | | |
Total operating expenses | | | | | 453,758,446 | | | | | | 352,180,973 | | |
OPERATING INCOME | | | | | 10,936,438 | | | | | | 25,920,785 | | |
OTHER EXPENSE | | | | | (1,041,355) | | | | | | (523,559) | | |
INCOME BEFORE INCOME TAX EXPENSE | | | | | 9,895,083 | | | | | | 25,397,226 | | |
INCOME TAX EXPENSE | | | | | (4,789,638) | | | | | | (3,745,855) | | |
NET INCOME | | | | | 5,105,445 | | | | | | 21,651,371 | | |
Add loss attributable to non-controlling interest | | | | | 203,673 | | | | | | 83,339 | | |
NET INCOME ATTRIBUTABLE TO THE HAGERTY GROUP, LLC | | | | $ | 5,309,118 | | | | | $ | 21,734,710 | | |
NET INCOME | | | | | 5,105,445 | | | | | | 21,651,371 | | |
Other comprehensive (loss) income | | | | | | | | | | | | | |
Foreign currency translation adjustments – net of tax | | | | | (625,725) | | | | | | 169,403 | | |
Derivative instruments | | | | | 676,803 | | | | | | — | | |
Total other comprehensive income | | | | | 51,078 | | | | | | 169,403 | | |
Comprehensive income | | | | | 5,156,523 | | | | | | 21,820,774 | | |
Comprehensive loss attributable to non-controlling interest | | | | | 203,673 | | | | | | 83,339 | | |
Comprehensive income attributable to The Hagerty Group, LLC | | | | $ | 5,360,196 | | | | | $ | 21,904,113 | | |
Earnings per Unit | | | | $ | 53.09 | | | | | $ | 217.35 | | |
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) | | | | | | | | | | | 5,309,118 | | | | | | | | | | | | 5,309,118 | | | | | | (203,673) | | | | | | 5,105,445 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | 51,078 | | | | | | 51,078 | | | | | | | | | | | | 51,078 | | |
Distributions | | | | | | | | | | | (4,056,000) | | | | | | | | | | | | (4,056,000) | | | | | | | | | | | | (4,056,000) | | |
Non-controlling interest issued capital | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 500,000 | | | | | | 500,000 | | |
BALANCE – September 30, 2021 | | | | | 100,000 | | | | | $ | 120,404,613 | | | | | $ | (1,902,717) | | | | | $ | 118,501,896 | | | | | $ | 419,368 | | | | | $ | 118,921,264 | | |
| | | Issued Units | | | Members’ Equity | | | Accumulated Other Comprehensive (Loss) Income | | | Total Members’ Equity | | | Non-Controlling Interest | | | Total Equity | | ||||||||||||||||||
BALANCE – December 31, 2019 | | | | | 100,000 | | | | | $ | 112,985,420 | | | | | $ | (2,524,702) | | | | | $ | 110,460,718 | | | | | $ | — | | | | | $ | 110,460,718 | | |
Net income (loss) | | | | | | | | | | | 21,734,710 | | | | | | | | | | | | 21,734,710 | | | | | | (83,339) | | | | | | 21,651,371 | | |
Other comprehensive income | | | | | | | | | | | | | | | | | 169,403 | | | | | | 169,403 | | | | | | | | | | | | 169,403 | | |
Distributions | | | | | | | | | | | (4,000,000) | | | | | | | | | | | | (4,000,000) | | | | | | | | | | | | (4,000,000) | | |
Non-controlling interest issued capital | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | 250,000 | | | | | | 250,000 | | |
BALANCE – September 30, 2020 | | | | | 100,000 | | | | | $ | 130,720,130 | | | | | $ | (2,355,299) | | | | | $ | 128,364,831 | | | | | $ | 166,661 | | | | | $ | 128,531,492 | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income | | | | $ | 5,105,445 | | | | | $ | 21,651,371 | | |
Adjustments to reconcile net income to net cash | | | | | | | | | | | | | |
from operating activities: | | | | | | | | | | | | | |
Depreciation and amortization expense | | | | | 15,282,029 | | | | | | 8,195,731 | | |
Provision for deferred taxes | | | | | 3,900,820 | | | | | | 2,076,133 | | |
Loss on disposals of equipment, software and other assets | | | | | 2,319,486 | | | | | | 237,008 | | |
Other | | | | | 163,236 | | | | | | 285,097 | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Accounts receivable | | | | | (16,548,137) | | | | | | (15,965,514) | | |
Premiums receivable | | | | | (54,050,741) | | | | | | (39,000,506) | | |
Commission receivable | | | | | 9,584,259 | | | | | | 4,115,122 | | |
Prepaid expenses and other assets | | | | | (16,301,611) | | | | | | (6,388,343) | | |
Deferred acquisition costs | | | | | (30,865,006) | | | | | | (17,210,635) | | |
Accounts payable | | | | | (1,812,538) | | | | | | (1,675,346) | | |
Losses payable | | | | | (21,980,282) | | | | | | (16,737,392) | | |
Provision for unpaid losses and loss adjustment expenses | | | | | 48,603,323 | | | | | | 38,678,743 | | |
Unearned premiums | | | | | 67,041,288 | | | | | | 37,282,476 | | |
Commissions payable | | | | | 22,443,095 | | | | | | 13,512,848 | | |
Due to insurers | | | | | 36,589,267 | | | | | | 27,723,981 | | |
Advanced premiums | | | | | 7,624,342 | | | | | | 8,444,750 | | |
Accrued expenses | | | | | 2,945,930 | | | | | | 8,461,226 | | |
Contract liabilities | | | | | 4,559,874 | | | | | | 4,038,911 | | |
Other current liabilities | | | | | 754,948 | | | | | | 1,430,739 | | |
Net cash from operating activities | | | | | 85,359,027 | | | | | | 79,156,400 | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment and software | | | | | (31,162,772) | | | | | | (24,681,190) | | |
Business combinations and asset acquisitions — net of cash acquired | | | | | (11,344,792) | | | | | | (5,940,480) | | |
Purchase of fixed income securities | | | | | (12,433,211) | | | | | | — | | |
Maturities of fixed income securities | | | | | 1,206,173 | | | | | | — | | |
Other investing activities | | | | | (26,564) | | | | | | 63,435 | | |
Net cash used in investing activities | | | | $ | (53,761,166) | | | | | $ | (30,558,235) | | |
| | | | | | | | | | | (continued) | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Payments on long-term debt | | | | $ | (18,000,000) | | | | | $ | (22,000,000) | | |
Proceeds from long-term debt | | | | | 67,500,000 | | | | | | 44,000,000 | | |
Contributions from minority interest | | | | | 500,000 | | | | | | 250,000 | | |
Payments on notes payable | | | | | (1,000,000) | | | | | | — | | |
Distributions to members | | | | | (4,056,000) | | | | | | (4,000,000) | | |
Net cash from financing activities | | | | | 44,944,000 | | | | | | 18,250,000 | | |
EFFECT OF FOREIGN CURRENCY EXCHANGE RATES ON CASH | | | | $ | (196,070) | | | | | $ | 194,472 | | |
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH AND CASH EQUIVALENTS | | | | | 76,345,791 | | | | | | 67,042,637 | | |
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 – September 30 | | | | $ | 375,424,074 | | | | | $ | 288,103,486 | | |
NON-CASH INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchase of property and equipment | | | | $ | 5,788,823 | | | | | $ | 5,010,645 | | |
Business combination and asset acquisition | | | | $ | 3,762,762 | | | | | $ | 7,186,720 | | |
CASH PAID FOR: | | | | | | | | | | | | | |
Interest | | | | $ | 1,635,523 | | | | | $ | 914,338 | | |
Income tax | | | | $ | 2,199,561 | | | | | $ | 3,905,861 | | |
|
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
Cash and cash equivalents | | | | $ | 47,879,178 | | | | | $ | 39,633,526 | | |
Restricted cash and cash equivalents | | | | | 327,544,896 | | | | | | 248,469,960 | | |
Total cash and cash equivalents and restricted cash and cash equivalents on the Condensed Consolidated Statements of Cash Flows | | | | $ | 375,424,074 | | | | | $ | 288,103,486 | | |
| | | | | | | | | | | (concluded) | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Contract costs – incremental costs to obtain | | | | $ | 3,724,226 | | | | | $ | 2,748,585 | | |
Contract assets – contingent commission | | | | | 45,016,883 | | | | | | 54,540,886 | | |
Contract liabilities | | | | | 43,765,039 | | | | | | 39,207,920 | | |
| | | September 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 | | | | | (38,320,389) | | | | | | — | | | | | | (38,320,389) | | |
Membership & other revenue deferred during the period | | | | | 42,877,508 | | | | | | — | | | | | | 42,877,508 | | |
Balance – September 30 | | | | $ | 24,098,372 | | | | | $ | 19,666,667 | | | | | $ | 43,765,039 | | |
| | | September 30, 2020 | | |||||||||||||||
| Current | | | Long term | | | Total | | |||||||||||
Balance – Beginning of year | | | | $ | 17,264,876 | | | | | $ | — | | | | | $ | 17,264,876 | | |
Membership & other revenue recognized during the period | | | | | (31,777,921) | | | | | | — | | | | | | (31,777,921) | | |
Membership & other revenue deferred during the period | | | | | 35,796,808 | | | | | | — | | | | | | 35,796,808 | | |
Balance – September 30 | | | | $ | 21,283,763 | | | | | $ | — | | | | | $ | 21,283,763 | | |
| | | Nine Months Ended September 30, 2021 | | |||||||||||||||
| Agent | | | Direct | | | Total | | |||||||||||
Commission and fee revenue | | | | $ | 90,449,210 | | | | | $ | 78,796,925 | | | | | $ | 169,246,135 | | |
Contingent commission | | | | | 23,265,004 | | | | | | 21,492,906 | | | | | | 44,757,910 | | |
Membership revenue | | | | | — | | | | | | 29,965,277 | | | | | | 29,965,277 | | |
Other revenue | | | | | — | | | | | | 8,355,112 | | | | | | 8,355,112 | | |
Total revenue from customer contracts | | | | $ | 113,714,214 | | | | | $ | 138,610,220 | | | | | $ | 252,324,434 | | |
Insurance revenue recognized under Topic 944 | | | | | | | | | | | | | | | | | 212,370,450 | | |
Total revenue | | | | | | | | | | | | | | | | $ | 464,694,884 | | |
| | | Nine Months Ended September 30, 2020 | | |||||||||||||||
| Agent | | | Direct | | | Total | | |||||||||||
Commission and fee revenue | | | | $ | 78,059,419 | | | | | $ | 65,832,433 | | | | | $ | 143,891,852 | | |
Contingent commission | | | | | 22,891,446 | | | | | | 19,163,687 | | | | | | 42,055,133 | | |
Membership revenue | | | | | — | | | | | | 26,859,607 | | | | | | 26,859,607 | | |
Other revenue | | | | | — | | | | | | 4,918,314 | | | | | | 4,918,314 | | |
Total revenue from customer contracts | | | | $ | 100,950,865 | | | | | $ | 116,774,041 | | | | | $ | 217,724,906 | | |
Insurance revenue recognized under Topic 944 | | | | | | | | | | | | | | | | | 160,376,852 | | |
Total revenue | | | | | | | | | | | | | | | | $ | 378,101,758 | | |
| | | Nine Months Ended September 30, 2021 | | |||||||||||||||||||||
| US | | | Canada | | | Europe | | | Total | | ||||||||||||||
Commission and fee revenue | | | | $ | 152,133,997 | | | | | $ | 13,982,592 | | | | | $ | 3,129,546 | | | | | $ | 169,246,135 | | |
Contingent commission | | | | | 45,002,809 | | | | | | (354,928) | | | | | | 110,029 | | | | | | 44,757,910 | | |
Membership revenue | | | | | 27,842,898 | | | | | | 2,122,379 | | | | | | — | | | | | | 29,965,277 | | |
Other revenue | | | | | 7,121,085 | | | | | | 172,271 | | | | | | 1,061,756 | | | | | | 8,355,112 | | |
Total revenue from customer contracts | | | | $ | 232,100,789 | | | | | $ | 15,922,314 | | | | | $ | 4,301,331 | | | | | $ | 252,324,434 | | |
Insurance revenue recognized under Topic 944 | | | | | | | | | | | | | | | | | | | | | | | 212,370,450 | | |
Total revenue | | | | | | | | | | | | | | | | | | | | | | $ | 464,694,884 | | |
| | | Nine Months Ended September 30, 2020 | | | | | |||||||||||||||||||||||||||
| US | | | Canada | | | Europe | | | Total | | | | | ||||||||||||||||||||
Commission and fee revenue | | | | $ | 130,380,682 | | | | | $ | 11,102,758 | | | | | $ | 2,408,412 | | | | | $ | 143,891,852 | | | | | | ||||||
Contingent commission | | | | | 40,163,107 | | | | | | 1,511,769 | | | | | | 380,257 | | | | | | 42,055,133 | | | | | | ||||||
Membership revenue | | | | | 25,152,874 | | | | | | 1,706,733 | | | | | | — | | | | | | 26,859,607 | | | | | | ||||||
Other revenue | | | | | 3,931,779 | | | | | | 118,079 | | | | | | 868,456 | | | | | | 4,918,314 | | | | | | ||||||
Total revenue from customer contracts | | | | $ | 199,628,442 | | | | | $ | 14,439,339 | | | | | $ | 3,657,125 | | | | | $ | 217,724,906 | | | | | | ||||||
Insurance revenue recognized under Topic 944 | | | | | | | | | | | | | | | | | | | | | | | 160,376,852 | | | | | | | | | | | |
Total revenue | | | | | | | | | | | | | | | | | | | | | | $ | 378,101,758 | | | | | | | | | | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
Underwriting income: | | | | | | | | | | | | | |
Premiums assumed | | | | $ | 284,598,379 | | | | | $ | 200,915,301 | | |
Reinsurance premiums ceded | | | | | (8,464,693) | | | | | | (3,185,509) | | |
Net premiums assumed | | | | | 276,133,686 | | | | | | 197,729,792 | | |
Change in unearned premiums | | | | | (67,041,288) | | | | | | (37,282,476) | | |
Change in deferred reinsurance premiums | | | | | 3,278,052 | | | | | | (70,464) | | |
Net premiums earned | | | | $ | 212,370,450 | | | | | $ | 160,376,852 | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
Balance – Beginning of year | | | | $ | 58,571,981 | | | | | $ | 46,808,359 | | |
Acquisition costs deferred | | | | | 132,127,037 | | | | | | 94,062,544 | | |
Amortization charged to income | | | | | (101,262,030) | | | | | | (76,851,909) | | |
Balance – September 30 | | | | $ | 89,436,987 | | | | | $ | 64,018,994 | | |
Canadian Provincial and Municipal Bonds | | | Amortized Cost | | | Estimated Fair Value | | ||||||
Due in one year or less | | | | $ | 1,203,784 | | | | | $ | 1,203,614 | | |
Due after one year through five years | | | | | 9,689,469 | | | | | | 9,651,522 | | |
Total | | | | $ | 10,893,253 | | | | | $ | 10,855,136 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Land and land improvements | | | | $ | 930,335 | | | | | $ | 930,335 | | |
Buildings | | | | | 1,747,586 | | | | | | 1,747,586 | | |
Leasehold improvements | | | | | 8,548,164 | | | | | | 7,917,007 | | |
Furniture and equipment | | | | | 15,427,274 | | | | | | 13,828,965 | | |
Computer equipment and software | | | | | 24,980,848 | | | | | | 25,608,991 | | |
Automobiles | | | | | 743,227 | | | | | | 746,533 | | |
Total property and equipment | | | | $ | 52,377,435 | | | | | $ | 50,779,417 | | |
Less accumulated depreciation and amortization | | | | | (24,653,063) | | | | | | (24,957,277) | | |
Property and equipment-net | | | | $ | 27,724,372 | | | | | $ | 25,822,140 | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
Cash | | | | $ | 8,449,763 | | | | | $ | 2,480,634 | | |
Fair value of non-cash consideration | | | | | 3,767,305 | | | | | | 7,191,259 | | |
Total consideration | | | | $ | 12,217,069 | | | | | $ | 9,671,892 | | |
Allocation of purchase price: | | | | | | | | | | | | | |
Property and equipment | | | | $ | 397,850 | | | | | $ | — | | |
Intangible assets | | | | | 5,571,518 | | | | | | 9,710,228 | | |
Goodwill | | | | | 6,333,273 | | | | | | — | | |
Total assets acquired | | | | | 12,302,641 | | | | | | 9,710,228 | | |
Liabilities assumed | | | | | | | | | | | | | |
Accrued expenses | | | | | — | | | | | | 38,336 | | |
Contract liabilities – current | | | | | 85,572 | | | | | | — | | |
Total liabilities assumed | | | | | 85,572 | | | | | | 38,336 | | |
Estimated fair value of net assets acquired | | | | $ | 12,217,069 | | | | | $ | 9,671,892 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Prepaid sales, general and administrative expenses | | | | $ | 14,404,804 | | | | | $ | 14,410,183 | | |
Prepaid SaaS implementation costs | | | | | 16,786,702 | | | | | | 15,369,165 | | |
Deferred reinsurance premiums ceded | | | | | 3,278,052 | | | | | | — | | |
Media content | | | | | 3,000,499 | | | | | | — | | |
Other | | | | | 10,258,738 | | | | | | 5,043,395 | | |
Prepaid expenses and other assets | | | | $ | 47,728,795 | | | | | $ | 34,822,743 | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Renewal rights | | | | $ | 17,606,801 | | | | | $ | 17,111,577 | | |
Internally developed software | | | | | 65,956,692 | | | | | | 42,594,988 | | |
Trade names and trademarks | | | | | 5,003,771 | | | | | | 2,009,000 | | |
Other | | | | | 5,760,677 | | | | | | 3,064,699 | | |
Intangible assets | | | | $ | 94,327,941 | | | | | $ | 64,780,264 | | |
Less accumulated depreciation | | | | | (26,534,964) | | | | | | (18,163,282) | | |
Intangible assets-net | | | | $ | 67,792,977 | | | | | $ | 46,616,982 | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 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 | | | | | 87,642,926 | | | | | | 65,734,569 | | |
Prior periods | | | | | — | | | | | | — | | |
Total losses incurred | | | | | 87,642,926 | | | | | | 65,734,569 | | |
Losses paid for the period related to: | | | | | | | | | | | | | |
Current period | | | | | 20,604,251 | | | | | | 15,282,345 | | |
Prior periods | | | | | 18,402,785 | | | | | | 11,921,879 | | |
Total losses paid | | | | | 39,007,036 | | | | | | 27,204,224 | | |
Net balance – September 30 | | | | | 103,623,730 | | | | | | 71,111,610 | | |
Foreign currency translation adjustment | | | | | (32,567) | | | | | | — | | |
Balance – September 30 | | | | $ | 103,591,163 | | | | | $ | 71,111,610 | | |
| | | | | | September 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 | | | | $ | 15,000,000 | | | | | $ | 15,000,000 | | |
| Fair Value | | | | $ | (158,360) | | | | | $ | (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 | | | | $ | 35,000,000 | | | | | $ | 35,000,000 | | |
| Fair Value | | | | $ | 253,575 | | | | | $ | (423,228) | | | ||
Net fair value of interest rate swap | | | | | | | $ | 95,215 | | | | | $ | (801,271) | | |
| | | September 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 September 30, 2021 was 2.07%. 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. | | | | | | | | | | | | | |
Effective August 24, 2021, the Company secured commitment letters from its current lenders that will increase the capacity of its current Credit Facility to $230,000,000. | | | | $ | 117,500,000 | | | | | $ | 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 | | | | | 118,500,000 | | | | | | 70,000,000 | | |
Less current portion | | | | | (1,000,000) | | | | | | (1,000,000) | | |
Total long-term debt | | | | $ | 117,500,000 | | | | | $ | 69,000,000 | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
Net income | | | | $ | 5,105,445 | | | | | $ | 21,651,371 | | |
Less loss attributable to non-controlling interest | | | | | (203,673) | | | | | | (83,339) | | |
Net income attributable to The Hagerty Group, LLC | | | | $ | 5,309,118 | | | | | $ | 21,734,710 | | |
Weighted average units | | | | | 100,000 | | | | | | 100,000 | | |
Earnings per unit | | | | $ | 53.09 | | | | | $ | 217.35 | | |
| | | Nine Months Ended | | |||||||||||||||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||||||||||||||
Income tax expense at statutory rate | | | | $ | 2,077,967 | | | | | | 21% | | | | | $ | 5,333,418 | | | | | | 21% | | |
(Income)/loss not subject to entity-level taxes | | | | | 1,263,563 | | | | | | 13% | | | | | | (2,138,363) | | | | | | -8% | | |
Foreign rate differential | | | | | (173,445) | | | | | | -2% | | | | | | (76,870) | | | | | | 0% | | |
Change in valuation allowance | | | | | 1,621,553 | | | | | | 16% | | | | | | 627,670 | | | | | | 2% | | |
Income tax expense | | | | $ | 4,789,638 | | | | | | 48% | | | | | $ | 3,745,855 | | | | | | 15% | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Due to insurer | | | | $ | 79,336,222 | | | | | $ | 45,651,483 | | |
Percent of total | | | | | 93% | | | | | | 93% | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
Commission revenue | | | | $ | 152,268,330 | | | | | $ | 129,041,585 | | |
Percent of total | | | | | 92% | | | | | | 91% | | |
| | | September 30, 2021 | | | December 31, 2020 | | ||||||
Assets | | | | | | | | | | | | | |
Deferred acquisition costs | | | | $ | 85,760,754 | | | | | $ | 55,832,707 | | |
Premiums receivable | | | | | 102,268,533 | | | | | | 49,938,030 | | |
Total assets | | | | $ | 188,029,287 | | | | | $ | 105,770,737 | | |
Liabilities | | | | | | | | | | | | | |
Losses payable | | | | $ | — | | | | | $ | 21,049,109 | | |
Provision for unpaid loss and loss adjustment expenses | | | | | 98,441,148 | | | | | | 53,281,356 | | |
Unearned premiums | | | | | 182,996,606 | | | | | | 118,207,080 | | |
Commissions payable | | | | | 64,388,750 | | | | | | 42,643,666 | | |
Total liabilities | | | | $ | 345,826,504 | | | | | $ | 235,181,211 | | |
| | | Nine Months Ended | | |||||||||
| September 30, 2021 | | | September 30, 2020 | | ||||||||
Revenue | | | | | | | | | | | | | |
Earned premium | | | | $ | 202,421,589 | | | | | $ | 156,050,338 | | |
Expenses | | | | | | | | | | | | | |
Ceding commission | | | | | 97,261,403 | | | | | $ | 86,827,342 | | |
Losses and loss adjustment expenses | | | | | 83,044,526 | | | | | | 64,361,148 | | |
Total expenses | | | | $ | 180,305,929 | | | | | $ | 151,188,490 | | |