-- Total premiums earned and other revenues increase to $45.7 million in
the quarter, up from $19.3 million last year
-- Earnings per diluted share of 33 cents in the quarter versus 10 cents
last year
-- Excluding FIGA assessment of $7.4 million, earnings per diluted share
totaled 44 cents in the quarter, up 340 percent year over year
-- Shareholders equity increased to $63.6 million at September 30, 2007,
up from $22.0 million at December 31, 2006
Universal Insurance Holdings, Inc. (UIH) (
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Nine Months Ended Three Months Ended
September 30, September 30, September 30, September 30,
------------- ------------- ------------- -------------
2007 2006 2007 2006
------------- ------------- ------------- -------------
PREMIUMS EARNED
AND OTHER
REVENUES:
Direct
premiums
written $ 381,318,190 $ 230,431,095 $ 118,754,920 $ 116,427,419
Ceded
premiums
written (271,847,589) (148,517,735) (86,699,581) (70,571,961)
------------- ------------- ------------- -------------
Net premiums
written 109,470,601 81,913,360 32,055,339 45,855,458
Decrease
(increase)
in net
unearned
premiums 9,492,236 (54,805,591) 4,264,123 (29,726,155)
------------- ------------- ------------- -------------
Premiums
earned, net 118,962,837 27,107,769 36,319,462 16,129,303
Net investment
income 8,241,833 2,047,374 2,766,754 1,078,191
Commission
revenue 15,879,099 4,525,861 6,105,510 1,995,396
Other revenue 618,546 303,307 508,313 101,978
------------- ------------- ------------- -------------
Total
premiums
earned and
other
revenues 143,702,315 33,984,311 45,700,039 19,304,868
------------- ------------- ------------- -------------
OPERATING COSTS
AND EXPENSES
Losses and
loss
adjustment
expenses 37,939,183 12,795,083 13,072,906 6,846,600
General and
administrative
expenses 34,227,989 8,735,407 12,923,516 6,667,895
------------- ------------- ------------- -------------
Total
operating
costs and
expenses 72,167,172 21,530,490 25,996,422 13,514,495
------------- ------------- ------------- -------------
INCOME BEFORE
INCOME TAXES 71,535,143 12,453,821 19,703,617 5,790,373
------------- ------------- ------------- -------------
Income taxes,
current 31,708,367 7,479,177 8,602,743 4,863,244
Income taxes,
deferred (3,912,189) (4,075,283) (2,709,828) (2,836,613)
------------- ------------- ------------- -------------
Income taxes,
net 27,796,178 3,403,894 5,892,915 2,026,631
------------- ------------- ------------- -------------
NET INCOME $ 43,738,965 $ 9,049,927 $ 13,810,702 $ 3,763,742
============= ============= ============= =============
INCOME PER
COMMON SHARE:
Basic $ 1.23 $ 0.26 $ 0.39 $ 0.11
============= ============= ============= =============
WEIGHTED AVERAGE
COMMON SHARES
OUTSTANDING
- BASIC 35,528,000 34,409,000 35,763,000 34,891,000
============= ============= ============= =============
INCOME PER
COMMON SHARE:
Diluted $ 1.06 $ 0.24 $ 0.33 $ 0.10
============= ============= ============= =============
WEIGHTED AVERAGE
COMMON SHARES
OUTSTANDING
- DILUTED 41,250,000 37,170,000 41,550,000 38,194,000
============= ============= ============= =============
CASH DIVIDEND
DECLARED PER
COMMON SHARE $ 0.15 $ 0.13 $ 0.08 $ 0.05
============= ============= ============= =============
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEET
30-Sep-07
(Unaudited)
ASSETS
Cash and cash equivalents $ 284,763,534
Real estate, net 3,186,526
Prepaid reinsurance premiums 176,753,961
Reinsurance recoverables and other reinsurance receivable 116,051,656
Premiums and other receivables, net 25,859,211
Property and equipment, net 578,728
Deferred income taxes 12,583,944
Other assets 357
-------------
Total assets $ 619,777,917
=============
LIABILITIES & STOCKHOLDERS' EQUITY
LIABILITIES:
Unpaid losses and loss adjustment expenses $ 53,356,520
Unearned premiums 263,404,817
Deferred ceding commission, net 1,506,066
Accounts payable 9,460,883
Reinsurance payable 146,376,934
Federal and state income taxes payable 26,770,230
Dividends payable 2,861,018
Other accrued expenses 16,602,305
Other liabilities 10,812,529
Loans payable 5,852
Long-term debt 25,000,000
-------------
Total liabilities 556,157,154
-------------
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 22,837,565
Retained earnings 43,714,985
-------------
Total stockholders' equity 63,620,763
Total liabilities and stockholders' equity $ 619,777,917
=============
UNIVERSAL INSURANCE HOLDINGS, INC. AND SUBSIDIARIES
REGULATION G: RECONCILIATION OF NON-GAAP MEASURES TO GAAP
(Unaudited)
Nine Months Ended Three Months Ended
September 30, September 30, September 30, September 30,
------------- ------------- ------------- -------------
2007 2006 2007 2006
------------- ------------- ------------- -------------
Income before
income taxes per
GAAP $ 71,535,143 $ 12,453,821 $ 19,703,617 $ 5,790,373
Plus: 2007 FIGA
assessment
(Non-GAAP) 7,435,090 - 7,435,090 -
------------- ------------- ------------- -------------
Income before
income taxes and
2007 FIGA
assessment
(Non-GAAP) 78,970,233 12,453,821 27,138,707 5,790,373
Income taxes on
income before
income taxes
and 2007 FIGA
assessment
(Non-GAAP) 30,664,264 3,403,894 8,761,001 2,026,631
------------- ------------- ------------- -------------
Net income before
2007 FIGA
assessment, net
of income taxes
(Non-GAAP) $ 48,305,969 $ 9,049,927 $ 18,377,706 $ 3,763,742
============= ============= ============= =============
Income per Common
Share - Basic:
Net income before
2007 FIGA
assessment, net
of income taxes
(Non-GAAP) $ 1.36 $ 0.26 $ 0.52 $ 0.11
Less: 2007 FIGA
assessment after
tax per share
(Non-GAAP) $ 0.13 $ - $ 0.13 $ -
------------- ------------- ------------- -------------
Basic (GAAP) $ 1.23 $ 0.26 $ 0.39 $ 0.11
============= ============= ============= =============
Weighted Average
Common Shares
Outstanding -
Basic 35,528,000 34,409,000 35,763,000 34,891,000
Income per Common
Share - Diluted:
Net income before
2007 FIGA
assessment, net
of income taxes
(Non-GAAP) $ 1.17 $ 0.24 $ 0.44 $ 0.10
Less: 2007 FIGA
assessment after
tax per share
(Non-GAAP) $ 0.11 $ - $ 0.11 $ -
------------- ------------- ------------- -------------
Diluted (GAAP) $ 1.06 $ 0.24 $ 0.33 $ 0.10
============= ============= ============= =============
Weighted Average
Common Shares
Outstanding -
Diluted 41,250,000 37,170,000 41,550,000 38,194,000
Contact Information: Investor Contact: Philip Kranz Dresner Corporate Services 312-780-7240 pkranz@dresnerco.com