UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Six Months Ended Three Months Ended
June 30, 2007 June 30, 2006 June 30, 2007 June 30, 2006
------------- ------------- ------------- -------------
PREMIUMS EARNED
AND OTHER
REVENUES:
Direct premiums
written $ 262,563,270 $ 114,003,676 $ 131,573,917 $ 77,159,159
Ceded premiums
written (185,148,008) (77,945,774) (91,071,965) (45,963,214)
------------- ------------- ------------- -------------
Net premiums
written 77,415,262 36,057,902 40,501,952 31,195,945
Decrease
(increase) in
net unearned
premiums 5,228,113 (25,079,437) 2,703,160 (24,503,066)
------------- ------------- ------------- -------------
Premiums
earned, net 82,643,375 10,978,465 43,205,112 6,692,879
Net investment
income 5,475,079 969,183 2,748,858 585,216
Commission
revenue 9,773,589 2,715,592 7,420,733 1,762,219
Other revenue 110,233 16,202 58,531 9,853
------------- ------------- ------------- -------------
Total
premiums
earned and
other
revenues 98,002,276 14,679,442 53,433,234 9,050,167
------------- ------------- ------------- -------------
OPERATING COSTS
AND EXPENSES
Losses and loss
adjustment
expenses 24,866,277 5,974,787 12,497,543 4,597,154
General and
administrative
expenses 21,304,473 2,041,208 11,292,398 2,579,902
------------- ------------- ------------- -------------
Total
operating
costs and
expenses 46,170,750 8,015,995 23,789,941 7,177,056
------------- ------------- ------------- -------------
INCOME BEFORE
INCOME TAXES 51,831,526 6,663,447 29,643,293 1,873,111
------------- ------------- ------------- -------------
Income taxes,
current 23,105,624 2,615,933 13,731,190 1,337,068
Income taxes,
deferred (1,202,361) (1,238,670) (1,641,331) (1,437,547)
------------- ------------- ------------- -------------
Income taxes,
net 21,903,263 1,377,263 12,089,859 (100,479)
------------- ------------- ------------- -------------
NET INCOME $ 29,928,263 $ 5,286,184 $ 17,553,434 $ 1,973,590
============= ============= ============= =============
INCOME PER
COMMON SHARE:
Basic $ 0.84 $ 0.15 $ 0.49 $ 0.06
============= ============= ============= =============
WEIGHTED
AVERAGE COMMON
SHARES
OUTSTANDING -
BASIC 35,528,000 34,373,000 35,577,000 34,306,000
============= ============= ============= =============
INCOME PER
COMMON SHARE:
Diluted $ 0.73 $ 0.14 $ 0.43 $ 0.05
============= ============= ============= =============
WEIGHTED
AVERAGE COMMON
SHARES
OUTSTANDING -
DILUTED 41,217,000 36,863,000 40,851,000 37,300,000
============= ============= ============= =============
CASH DIVIDEND
DECLARED PER
COMMON SHARE $ 0.07 $ 0.08 $ - $ 0.04
============= ============= ============= =============
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
June 30, 2007
(Unaudited)
ASSETS
Cash and cash equivalents $ 256,049,954
Real estate, net 3,211,986
Prepaid reinsurance premiums 180,970,635
Reinsurance recoverables and other reinsurance receivable 86,036,298
Premiums and other receivables, net 19,223,252
Property and equipment, net 607,620
Deferred income taxes 9,874,117
Other assets 16,222
--------------
Total assets $ 555,990,084
==============
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Unpaid losses and loss adjustment expenses $ 52,130,976
Unearned premiums 271,885,614
Deferred ceding commission, net 1,558,077
Accounts payable 1,673,508
Reinsurance payable 101,898,123
Federal and state income taxes payable 19,401,565
Dividends payable 2,446,392
Other accrued expenses 13,279,300
Other liabilities 11,987,103
Loans payable 3,025,940
Long-term debt 25,040,870
--------------
Total liabilities 504,327,468
--------------
STOCKHOLDERS' EQUITY:
Cumulative convertible preferred stock, $.01 par value,
1,000,000 shares authorized, 138,640 shares issued and
outstanding, minimum liquidation preference of $1,419,700 1,387
Common stock, $.01 par value, 55,000,000 shares authorized,
39,057,103 shares issued and 35,762,729 shares outstanding 390,572
Common stock in treasury, at cost - 394,374 shares (974,746)
Common stock held in trust, at cost - 2,900,000 shares (2,349,000)
Additional paid-in capital 21,759,615
Retained earnings 32,834,788
--------------
Total stockholders' equity 51,662,616
--------------
Total liabilities and stockholders' equity $ 555,990,084
==============
Contact Information: Investor Contact: Philip Kranz Dresner Corporate Services 312-780-7240 pkranz@dresnerco.com