Annual Income Statements for HCI Group
This table shows HCI Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for HCI Group
This table shows HCI Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-51 |
2.25 |
15 |
12 |
13 |
38 |
48 |
54 |
5.68 |
2.58 |
Consolidated Net Income / (Loss) |
|
-52 |
2.65 |
18 |
15 |
16 |
41 |
57 |
57 |
9.39 |
4.13 |
Net Income / (Loss) Continuing Operations |
|
-52 |
2.65 |
18 |
15 |
16 |
41 |
57 |
57 |
9.39 |
4.13 |
Total Pre-Tax Income |
|
-64 |
2.74 |
23 |
20 |
20 |
54 |
77 |
76 |
14 |
5.89 |
Total Revenue |
|
127 |
113 |
129 |
125 |
132 |
154 |
207 |
203 |
175 |
165 |
Net Interest Income / (Expense) |
|
0.00 |
-7.17 |
0.00 |
-2.67 |
0.00 |
-8.45 |
0.00 |
-3.45 |
0.00 |
3.45 |
Total Interest Expense |
|
0.00 |
7.17 |
0.00 |
2.67 |
0.00 |
8.45 |
0.00 |
3.45 |
0.00 |
-3.45 |
Total Non-Interest Income |
|
127 |
120 |
129 |
127 |
132 |
163 |
207 |
206 |
175 |
162 |
Other Service Charges |
|
2.38 |
2.52 |
2.38 |
2.31 |
1.35 |
1.30 |
1.37 |
1.77 |
2.28 |
1.89 |
Net Realized & Unrealized Capital Gains on Investments |
|
17 |
12 |
17 |
9.46 |
8.14 |
13 |
17 |
18 |
17 |
14 |
Premiums Earned |
|
107 |
106 |
110 |
116 |
122 |
149 |
189 |
187 |
156 |
146 |
Total Non-Interest Expense |
|
190 |
110 |
106 |
104 |
112 |
100 |
129 |
127 |
161 |
159 |
Property & Liability Insurance Claims |
|
140 |
72 |
61 |
62 |
67 |
65 |
80 |
78 |
106 |
111 |
Insurance Policy Acquisition Costs |
|
25 |
24 |
23 |
23 |
23 |
23 |
22 |
23 |
26 |
28 |
Other Operating Expenses |
|
23 |
30 |
20 |
20 |
19 |
18 |
24 |
25 |
26 |
14 |
Income Tax Expense |
|
-12 |
0.09 |
5.34 |
5.38 |
4.42 |
13 |
20 |
19 |
4.69 |
1.76 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.54 |
0.41 |
2.46 |
2.44 |
2.51 |
2.82 |
9.35 |
3.02 |
3.71 |
1.55 |
Basic Earnings per Share |
|
($5.66) |
$0.37 |
$1.78 |
$1.45 |
$1.53 |
$4.37 |
$4.76 |
$5.18 |
$0.54 |
$0.11 |
Weighted Average Basic Shares Outstanding |
|
8.76M |
8.60M |
8.60M |
8.59M |
8.59M |
9.98M |
10.48M |
10.47M |
10.54M |
10.77M |
Diluted Earnings per Share |
|
($5.66) |
$0.37 |
$1.54 |
$1.28 |
$1.34 |
$3.46 |
$3.81 |
$4.24 |
$0.52 |
$0.32 |
Weighted Average Diluted Shares Outstanding |
|
8.76M |
8.60M |
8.60M |
8.59M |
8.59M |
9.98M |
10.48M |
10.47M |
10.54M |
10.77M |
Weighted Average Basic & Diluted Shares Outstanding |
|
8.76M |
8.60M |
8.60M |
8.59M |
8.59M |
9.98M |
10.48M |
10.47M |
10.54M |
10.77M |
Annual Cash Flow Statements for HCI Group
This table details how cash moves in and out of HCI Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
21 |
-47 |
13 |
-24 |
-17 |
-10 |
204 |
198 |
-394 |
302 |
-3.58 |
Net Cash From Operating Activities |
|
89 |
45 |
88 |
17 |
29 |
54 |
77 |
97 |
-0.01 |
231 |
332 |
Net Cash From Continuing Operating Activities |
|
89 |
45 |
88 |
17 |
29 |
75 |
105 |
98 |
-59 |
310 |
413 |
Net Income / (Loss) Continuing Operations |
|
63 |
66 |
29 |
-6.89 |
18 |
53 |
55 |
9.10 |
-113 |
168 |
238 |
Consolidated Net Income / (Loss) |
|
63 |
66 |
29 |
-6.89 |
18 |
53 |
55 |
9.10 |
-113 |
168 |
238 |
Depreciation Expense |
|
4.96 |
5.25 |
5.41 |
9.59 |
11 |
8.94 |
8.75 |
5.55 |
8.01 |
8.18 |
4.30 |
Amortization Expense |
|
0.78 |
0.86 |
0.73 |
1.25 |
0.76 |
0.05 |
-0.10 |
0.17 |
-0.96 |
-4.50 |
-3.41 |
Non-Cash Adjustments to Reconcile Net Income |
|
3.54 |
14 |
-2.38 |
-3.58 |
6.76 |
4.10 |
-19 |
7.29 |
-1.95 |
-0.90 |
11 |
Changes in Operating Assets and Liabilities, net |
|
17 |
-40 |
55 |
16 |
-7.65 |
8.93 |
60 |
76 |
49 |
139 |
164 |
Net Cash From Investing Activities |
|
-19 |
-80 |
-49 |
-80 |
-18 |
50 |
143 |
37 |
-435 |
4.27 |
-260 |
Net Cash From Continuing Investing Activities |
|
-19 |
-80 |
-49 |
-80 |
-18 |
37 |
143 |
37 |
-435 |
4.27 |
-260 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-0.45 |
-0.84 |
-0.87 |
-2.34 |
-2.19 |
-2.89 |
-6.44 |
-3.32 |
-6.34 |
-6.50 |
-4.05 |
Purchase of Investment Securities |
|
-135 |
-161 |
-127 |
-182 |
-382 |
-96 |
-111 |
-128 |
-644 |
-377 |
-854 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.01 |
Sale and/or Maturity of Investments |
|
120 |
89 |
78 |
104 |
367 |
137 |
216 |
168 |
202 |
388 |
598 |
Other Investing Activities, net |
|
- |
- |
- |
- |
0.00 |
0.00 |
44 |
0.00 |
15 |
- |
0.00 |
Net Cash From Financing Activities |
|
-49 |
-12 |
-26 |
39 |
-27 |
-115 |
-17 |
64 |
41 |
67 |
-75 |
Net Cash From Continuing Financing Activities |
|
-49 |
-12 |
-26 |
39 |
-27 |
-115 |
-17 |
64 |
41 |
67 |
-78 |
Issuance of Debt |
|
- |
- |
19 |
144 |
6.00 |
9.75 |
10 |
0.00 |
173 |
12 |
0.00 |
Issuance of Common Equity |
|
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
85 |
0.00 |
Repayment of Debt |
|
-0.23 |
- |
-0.79 |
-45 |
-1.23 |
-92 |
-7.67 |
-12 |
-22 |
-0.38 |
43 |
Repurchase of Common Equity |
|
-39 |
-2.40 |
-20 |
-46 |
-21 |
-20 |
-6.71 |
-1.31 |
-88 |
-0.78 |
-1.04 |
Payment of Dividends |
|
-12 |
-12 |
-12 |
-13 |
-10 |
-13 |
-12 |
-16 |
-21 |
-20 |
-20 |
Other Financing Activities, Net |
|
2.21 |
2.56 |
-13 |
-0.90 |
-0.54 |
0.06 |
0.06 |
94 |
-0.41 |
-7.81 |
-100 |
Effect of Exchange Rate Changes |
|
-0.03 |
-0.06 |
0.00 |
0.06 |
-0.16 |
-0.02 |
0.00 |
-0.05 |
-0.10 |
-0.04 |
-0.11 |
Cash Interest Paid |
|
6.26 |
7.21 |
7.22 |
8.91 |
11 |
9.39 |
7.48 |
7.11 |
6.16 |
9.25 |
13 |
Cash Income Taxes Paid |
|
44 |
38 |
19 |
12 |
3.66 |
7.71 |
6.20 |
2.38 |
0.15 |
19 |
54 |
Quarterly Cash Flow Statements for HCI Group
This table details how cash moves in and out of HCI Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
-4.49 |
-121 |
67 |
-8.03 |
30 |
213 |
119 |
-210 |
73 |
14 |
Net Cash From Operating Activities |
|
-40 |
18 |
99 |
-93 |
71 |
153 |
182 |
-29 |
104 |
75 |
Net Cash From Continuing Operating Activities |
|
-59 |
-12 |
114 |
-81 |
83 |
193 |
230 |
25 |
64 |
94 |
Net Income / (Loss) Continuing Operations |
|
-102 |
4.18 |
33 |
27 |
29 |
79 |
105 |
111 |
15 |
6.72 |
Consolidated Net Income / (Loss) |
|
-102 |
4.18 |
33 |
27 |
29 |
79 |
105 |
111 |
15 |
6.72 |
Depreciation Expense |
|
2.16 |
2.35 |
2.23 |
2.00 |
1.97 |
1.98 |
1.00 |
-1.05 |
2.16 |
2.19 |
Amortization Expense |
|
-0.73 |
-0.04 |
-1.85 |
0.17 |
-1.66 |
-1.17 |
-2.15 |
-0.29 |
0.70 |
-1.68 |
Non-Cash Adjustments to Reconcile Net Income |
|
12 |
-26 |
-2.95 |
1.89 |
3.41 |
-3.26 |
4.34 |
1.74 |
-10 |
15 |
Changes in Operating Assets and Liabilities, net |
|
29 |
8.02 |
84 |
-112 |
50 |
116 |
122 |
-87 |
56 |
72 |
Net Cash From Investing Activities |
|
49 |
-123 |
-18 |
77 |
-34 |
-21 |
-4.87 |
-175 |
-26 |
-55 |
Net Cash From Continuing Investing Activities |
|
34 |
-109 |
-18 |
77 |
-34 |
-21 |
-4.87 |
-175 |
-26 |
-55 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-1.20 |
-0.91 |
-1.47 |
-1.29 |
-2.42 |
-1.32 |
-0.95 |
-1.09 |
-0.95 |
-1.06 |
Purchase of Investment Securities |
|
-21 |
-225 |
-167 |
-72 |
-47 |
-92 |
-186 |
-332 |
-227 |
-110 |
Sale of Property, Leasehold Improvements and Equipment |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
Sale and/or Maturity of Investments |
|
56 |
102 |
151 |
150 |
15 |
72 |
182 |
158 |
202 |
56 |
Net Cash From Financing Activities |
|
-13 |
-16 |
-14 |
7.70 |
-7.35 |
81 |
-58 |
-5.98 |
-5.53 |
-5.47 |
Net Cash From Continuing Financing Activities |
|
5.31 |
-38 |
-14 |
7.70 |
-7.35 |
81 |
-58 |
-5.98 |
-50 |
36 |
Repayment of Debt |
|
-0.26 |
-16 |
0.00 |
-7.50 |
-0.11 |
7.23 |
-0.10 |
47 |
-47 |
43 |
Payment of Dividends |
|
-1.10 |
-8.97 |
-6.44 |
-3.44 |
-7.18 |
-3.43 |
-6.92 |
-4.17 |
-1.27 |
-7.17 |
Other Financing Activities, Net |
|
0.48 |
- |
-7.35 |
7.11 |
-0.06 |
-7.51 |
-101 |
1.40 |
-1.25 |
-0.00 |
Effect of Exchange Rate Changes |
|
-0.03 |
-0.01 |
-0.00 |
0.00 |
-0.04 |
-0.00 |
0.00 |
-0.02 |
-0.02 |
-0.08 |
Cash Interest Paid |
|
0.72 |
4.49 |
0.74 |
3.63 |
0.56 |
4.32 |
1.05 |
4.63 |
1.09 |
5.90 |
Cash Income Taxes Paid |
|
0.05 |
0.05 |
0.04 |
3.92 |
7.45 |
7.64 |
0.04 |
38 |
16 |
0.05 |
Annual Balance Sheets for HCI Group
This table presents HCI Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
599 |
637 |
670 |
842 |
833 |
803 |
941 |
1,177 |
1,803 |
1,811 |
2,230 |
Cash and Due from Banks |
|
314 |
268 |
281 |
256 |
239 |
229 |
431 |
629 |
235 |
536 |
532 |
Restricted Cash |
|
- |
- |
- |
0.81 |
0.70 |
0.70 |
2.40 |
2.40 |
2.90 |
3.29 |
3.71 |
Trading Account Securities |
|
143 |
173 |
219 |
297 |
224 |
238 |
123 |
94 |
518 |
520 |
775 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
1.06 |
1.39 |
1.65 |
1.98 |
1.79 |
1.62 |
0.59 |
0.35 |
1.95 |
3.51 |
6.01 |
Premises and Equipment, Net |
|
12 |
12 |
11 |
12 |
13 |
15 |
13 |
14 |
18 |
29 |
30 |
Unearned Premiums Asset |
|
50 |
60 |
42 |
40 |
35 |
38 |
105 |
95 |
102 |
144 |
143 |
Deferred Acquisition Cost |
|
15 |
19 |
17 |
17 |
17 |
22 |
44 |
58 |
46 |
43 |
54 |
Intangible Assets |
|
- |
- |
4.90 |
5.00 |
4.80 |
4.19 |
3.57 |
11 |
11 |
7.66 |
5.21 |
Other Assets |
|
63 |
104 |
94 |
212 |
298 |
254 |
219 |
274 |
869 |
524 |
682 |
Total Liabilities & Shareholders' Equity |
|
599 |
637 |
670 |
842 |
833 |
803 |
941 |
1,177 |
1,803 |
1,811 |
2,230 |
Total Liabilities |
|
416 |
399 |
426 |
648 |
651 |
617 |
740 |
762 |
1,549 |
1,388 |
1,761 |
Non-Interest Bearing Deposits |
|
4.38 |
4.98 |
4.65 |
4.95 |
6.19 |
5.59 |
11 |
14 |
19 |
16 |
19 |
Short-Term Debt |
|
- |
- |
- |
- |
- |
9.75 |
24 |
15 |
- |
0.00 |
44 |
Long-Term Debt |
|
126 |
129 |
139 |
238 |
250 |
164 |
157 |
46 |
212 |
208 |
185 |
Claims and Claim Expense |
|
49 |
52 |
70 |
199 |
208 |
215 |
212 |
237 |
864 |
585 |
846 |
Unearned Premiums Liability |
|
214 |
187 |
176 |
165 |
158 |
181 |
279 |
386 |
386 |
510 |
603 |
Other Long-Term Liabilities |
|
18 |
26 |
37 |
42 |
30 |
42 |
57 |
65 |
69 |
68 |
64 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
0.00 |
90 |
94 |
96 |
1.69 |
Total Equity & Noncontrolling Interests |
|
183 |
238 |
244 |
194 |
181 |
186 |
201 |
325 |
161 |
327 |
467 |
Total Preferred & Common Equity |
|
183 |
238 |
244 |
194 |
181 |
186 |
201 |
323 |
163 |
325 |
453 |
Total Common Equity |
|
183 |
238 |
244 |
194 |
181 |
186 |
201 |
323 |
163 |
325 |
453 |
Common Stock |
|
20 |
24 |
8.14 |
0.00 |
0.00 |
0.00 |
0.00 |
76 |
0.00 |
90 |
122 |
Retained Earnings |
|
161 |
216 |
233 |
189 |
183 |
183 |
200 |
247 |
172 |
238 |
332 |
Accumulated Other Comprehensive Income / (Loss) |
|
0.67 |
-1.79 |
2.64 |
4.57 |
-1.45 |
2.18 |
1.54 |
0.50 |
-9.89 |
-3.16 |
-0.75 |
Noncontrolling Interest |
|
- |
- |
- |
- |
- |
- |
0.00 |
1.14 |
-1.34 |
2.32 |
14 |
Quarterly Balance Sheets for HCI Group
This table presents HCI Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
2,145 |
1,771 |
1,727 |
1,724 |
1,842 |
1,911 |
1,987 |
Cash and Due from Banks |
|
356 |
302 |
294 |
324 |
655 |
446 |
519 |
Restricted Cash |
|
2.90 |
2.99 |
2.99 |
2.99 |
3.30 |
3.30 |
3.31 |
Trading Account Securities |
|
395 |
562 |
483 |
512 |
523 |
695 |
725 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
2.03 |
2.53 |
2.29 |
3.89 |
4.05 |
7.07 |
6.38 |
Premises and Equipment, Net |
|
18 |
27 |
27 |
29 |
29 |
29 |
29 |
Unearned Premiums Asset |
|
156 |
72 |
155 |
139 |
77 |
190 |
164 |
Deferred Acquisition Cost |
|
48 |
47 |
45 |
45 |
45 |
53 |
56 |
Intangible Assets |
|
14 |
7.69 |
7.07 |
8.27 |
7.05 |
6.43 |
5.82 |
Other Assets |
|
1,154 |
748 |
711 |
660 |
497 |
482 |
478 |
Total Liabilities & Shareholders' Equity |
|
2,145 |
1,771 |
1,727 |
1,724 |
1,842 |
1,911 |
1,987 |
Total Liabilities |
|
1,880 |
1,498 |
1,443 |
1,429 |
1,444 |
1,457 |
1,519 |
Non-Interest Bearing Deposits |
|
29 |
26 |
27 |
32 |
27 |
24 |
38 |
Short-Term Debt |
|
0.00 |
- |
- |
- |
50 |
48 |
46 |
Long-Term Debt |
|
212 |
196 |
208 |
208 |
185 |
185 |
185 |
Claims and Claim Expense |
|
1,202 |
806 |
749 |
709 |
579 |
572 |
612 |
Unearned Premiums Liability |
|
380 |
402 |
391 |
396 |
510 |
551 |
555 |
Other Long-Term Liabilities |
|
59 |
68 |
68 |
83 |
94 |
78 |
83 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
91 |
93 |
95 |
94 |
0.00 |
0.79 |
1.49 |
Total Equity & Noncontrolling Interests |
|
173 |
180 |
189 |
201 |
398 |
453 |
467 |
Total Preferred & Common Equity |
|
174 |
180 |
188 |
200 |
396 |
447 |
455 |
Total Common Equity |
|
174 |
180 |
188 |
200 |
396 |
447 |
455 |
Common Stock |
|
9.97 |
0.33 |
1.06 |
2.17 |
117 |
118 |
120 |
Retained Earnings |
|
175 |
185 |
194 |
204 |
282 |
332 |
333 |
Accumulated Other Comprehensive Income / (Loss) |
|
-11 |
-5.10 |
-6.72 |
-6.00 |
-3.10 |
-2.58 |
1.92 |
Noncontrolling Interest |
|
-1.06 |
-0.41 |
0.26 |
1.12 |
2.19 |
5.89 |
11 |
Annual Metrics And Ratios for HCI Group
This table displays calculated financial ratios and metrics derived from HCI Group's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
10.38% |
7.46% |
-7.52% |
-13.78% |
-6.50% |
13.73% |
27.93% |
31.51% |
20.56% |
9.71% |
39.01% |
EBITDA Growth |
|
-2.01% |
5.24% |
-52.81% |
-109.02% |
908.60% |
16.62% |
1.09% |
-62.81% |
-462.04% |
297.72% |
43.66% |
EBIT Growth |
|
-5.16% |
5.18% |
-55.88% |
-133.34% |
272.18% |
34.16% |
2.31% |
-69.58% |
-709.08% |
271.96% |
47.41% |
NOPAT Growth |
|
-4.42% |
5.10% |
-55.94% |
-137.69% |
262.07% |
49.94% |
3.78% |
-73.74% |
-761.32% |
286.37% |
42.94% |
Net Income Growth |
|
-4.42% |
5.10% |
-55.94% |
-123.75% |
357.14% |
49.94% |
3.78% |
-73.74% |
-853.98% |
263.47% |
42.94% |
EPS Growth |
|
-4.80% |
10.07% |
-50.51% |
-125.68% |
412.00% |
41.45% |
5.44% |
-93.98% |
-3,071.43% |
222.12% |
16.67% |
Operating Cash Flow Growth |
|
59.95% |
-48.97% |
94.95% |
-81.16% |
71.90% |
89.01% |
43.04% |
24.82% |
-100.01% |
1,922,250.00% |
43.86% |
Free Cash Flow Firm Growth |
|
141.38% |
-82.76% |
88.87% |
-543.40% |
129.84% |
452.71% |
-94.79% |
-1,769.37% |
54.33% |
-92.95% |
180.33% |
Invested Capital Growth |
|
7.31% |
19.02% |
4.21% |
12.86% |
-0.05% |
-16.82% |
6.24% |
24.53% |
-1.78% |
35.44% |
10.52% |
Revenue Q/Q Growth |
|
-0.19% |
-0.47% |
3.51% |
-10.38% |
-4.94% |
17.18% |
2.77% |
10.03% |
-0.65% |
6.66% |
0.00% |
EBITDA Q/Q Growth |
|
-1.02% |
-4.82% |
-17.99% |
72.12% |
-42.08% |
73.15% |
-11.69% |
-6.02% |
2.00% |
69.91% |
-21.80% |
EBIT Q/Q Growth |
|
-1.69% |
-5.24% |
-20.01% |
41.42% |
-51.26% |
125.98% |
-14.10% |
-1.56% |
0.30% |
77.63% |
-21.77% |
NOPAT Q/Q Growth |
|
-1.57% |
-5.01% |
-18.26% |
41.42% |
-53.70% |
127.57% |
-11.90% |
-14.94% |
0.30% |
75.03% |
-22.38% |
Net Income Q/Q Growth |
|
-1.57% |
-5.01% |
-18.26% |
52.05% |
-53.70% |
127.57% |
-11.90% |
-14.94% |
2.18% |
75.03% |
-22.38% |
EPS Q/Q Growth |
|
0.19% |
-4.07% |
-15.61% |
59.46% |
-49.57% |
88.07% |
-5.93% |
-76.92% |
6.45% |
68.21% |
-26.10% |
Operating Cash Flow Q/Q Growth |
|
21.99% |
-65.48% |
186.19% |
-65.26% |
627.78% |
45.13% |
-17.30% |
99.17% |
-100.04% |
141.35% |
-19.16% |
Free Cash Flow Firm Q/Q Growth |
|
209.62% |
-57.72% |
-0.32% |
7.98% |
-33.47% |
3.95% |
-78.54% |
-0.76% |
40.07% |
-418.35% |
292.81% |
Invested Capital Q/Q Growth |
|
0.01% |
1.76% |
-0.02% |
0.57% |
-2.06% |
0.57% |
4.73% |
3.63% |
-2.02% |
25.56% |
-0.14% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
40.10% |
39.27% |
20.04% |
-2.10% |
18.13% |
18.59% |
14.69% |
4.16% |
-12.48% |
22.49% |
23.24% |
EBIT Margin |
|
37.94% |
37.14% |
17.72% |
-6.85% |
12.62% |
14.89% |
11.91% |
2.75% |
-13.91% |
21.81% |
23.12% |
Profit (Net Income) Margin |
|
23.55% |
23.03% |
10.97% |
-3.02% |
8.31% |
10.96% |
8.89% |
1.78% |
-11.10% |
16.54% |
17.01% |
Tax Burden Percent |
|
62.07% |
62.02% |
61.94% |
44.12% |
65.89% |
73.63% |
74.69% |
64.47% |
79.81% |
75.87% |
73.56% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
37.93% |
37.98% |
38.06% |
0.00% |
34.11% |
26.37% |
25.31% |
35.53% |
0.00% |
24.13% |
26.44% |
Return on Invested Capital (ROIC) |
|
21.03% |
19.50% |
7.74% |
-2.69% |
4.11% |
6.72% |
7.45% |
1.69% |
-10.17% |
16.25% |
19.18% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
21.03% |
19.50% |
7.74% |
-0.54% |
4.11% |
6.72% |
7.45% |
1.69% |
-15.10% |
16.25% |
19.18% |
Return on Net Nonoperating Assets (RNNOA) |
|
15.50% |
11.84% |
4.31% |
-0.46% |
5.34% |
7.76% |
6.81% |
0.66% |
-6.14% |
10.07% |
9.41% |
Return on Equity (ROE) |
|
36.53% |
31.34% |
12.06% |
-3.15% |
9.44% |
14.48% |
14.27% |
2.35% |
-16.32% |
26.32% |
28.59% |
Cash Return on Invested Capital (CROIC) |
|
13.98% |
2.13% |
3.62% |
-14.77% |
4.16% |
25.09% |
1.40% |
-20.16% |
-8.38% |
-13.85% |
9.19% |
Operating Return on Assets (OROA) |
|
17.95% |
17.19% |
7.17% |
-2.07% |
3.21% |
4.41% |
4.24% |
1.06% |
-4.59% |
6.51% |
8.58% |
Return on Assets (ROA) |
|
11.14% |
10.66% |
4.44% |
-0.91% |
2.12% |
3.25% |
3.16% |
0.68% |
-3.66% |
4.94% |
6.31% |
Return on Common Equity (ROCE) |
|
36.53% |
31.34% |
12.06% |
-3.15% |
9.44% |
14.48% |
14.27% |
2.00% |
-11.85% |
18.92% |
24.93% |
Return on Equity Simple (ROE_SIMPLE) |
|
34.32% |
27.71% |
11.91% |
-3.55% |
9.77% |
14.32% |
13.71% |
2.24% |
-33.58% |
27.48% |
28.14% |
Net Operating Profit after Tax (NOPAT) |
|
63 |
66 |
29 |
-11 |
18 |
27 |
28 |
7.24 |
-48 |
89 |
128 |
NOPAT Margin |
|
23.55% |
23.03% |
10.97% |
-4.80% |
8.31% |
10.96% |
8.89% |
1.78% |
-9.74% |
16.54% |
17.01% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-2.15% |
0.00% |
0.00% |
0.00% |
0.00% |
4.93% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
6.19% |
0.00% |
0.00% |
11.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
62.06% |
62.86% |
82.28% |
106.85% |
87.38% |
85.11% |
88.10% |
97.25% |
113.91% |
78.19% |
76.88% |
Earnings before Interest and Taxes (EBIT) |
|
101 |
106 |
47 |
-16 |
27 |
36 |
37 |
11 |
-68 |
118 |
173 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
107 |
112 |
53 |
-4.78 |
39 |
45 |
46 |
17 |
-61 |
121 |
174 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.94 |
1.22 |
1.31 |
1.24 |
2.20 |
1.75 |
1.90 |
2.47 |
2.04 |
2.27 |
2.70 |
Price to Tangible Book Value (P/TBV) |
|
1.94 |
1.22 |
1.34 |
1.28 |
2.26 |
1.79 |
1.94 |
2.56 |
2.18 |
2.32 |
2.73 |
Price to Revenue (P/Rev) |
|
1.33 |
1.02 |
1.21 |
1.06 |
1.87 |
1.34 |
1.23 |
1.96 |
0.67 |
1.36 |
1.63 |
Price to Earnings (P/E) |
|
5.66 |
4.42 |
11.04 |
0.00 |
22.48 |
12.21 |
13.87 |
430.89 |
0.00 |
9.32 |
11.13 |
Dividend Yield |
|
3.41% |
4.49% |
3.82% |
5.67% |
3.40% |
3.95% |
3.34% |
2.05% |
4.23% |
1.87% |
1.38% |
Earnings Yield |
|
17.67% |
22.62% |
9.06% |
0.00% |
4.45% |
8.19% |
7.21% |
0.23% |
0.00% |
10.73% |
8.99% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.54 |
0.42 |
0.47 |
0.52 |
0.95 |
0.75 |
0.34 |
0.67 |
0.85 |
0.80 |
1.34 |
Enterprise Value to Revenue (EV/Rev) |
|
0.62 |
0.53 |
0.68 |
0.98 |
1.92 |
1.11 |
0.42 |
0.78 |
0.81 |
0.93 |
1.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
1.56 |
1.36 |
3.37 |
0.00 |
10.57 |
5.95 |
2.83 |
18.88 |
0.00 |
4.15 |
5.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
1.64 |
1.44 |
3.81 |
0.00 |
15.18 |
7.43 |
3.50 |
28.49 |
0.00 |
4.28 |
5.38 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
2.65 |
2.32 |
6.16 |
0.00 |
23.04 |
10.09 |
4.68 |
44.18 |
0.00 |
5.64 |
7.31 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.87 |
3.38 |
2.02 |
13.38 |
14.28 |
4.96 |
1.67 |
3.32 |
0.00 |
2.18 |
2.81 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.99 |
21.29 |
13.17 |
0.00 |
22.76 |
2.70 |
24.98 |
0.00 |
0.00 |
0.00 |
15.26 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.69 |
0.54 |
0.57 |
1.23 |
1.38 |
0.93 |
0.90 |
0.15 |
0.83 |
0.49 |
0.49 |
Long-Term Debt to Equity |
|
0.69 |
0.54 |
0.57 |
1.23 |
1.38 |
0.88 |
0.78 |
0.11 |
0.83 |
0.49 |
0.40 |
Financial Leverage |
|
0.74 |
0.61 |
0.56 |
0.86 |
1.30 |
1.15 |
0.91 |
0.39 |
0.41 |
0.62 |
0.49 |
Leverage Ratio |
|
3.28 |
2.94 |
2.71 |
3.46 |
4.46 |
4.46 |
4.51 |
3.44 |
4.45 |
5.33 |
4.53 |
Compound Leverage Factor |
|
3.28 |
2.94 |
2.71 |
3.46 |
4.46 |
4.46 |
4.51 |
3.44 |
4.45 |
5.33 |
4.53 |
Debt to Total Capital |
|
40.81% |
35.25% |
36.29% |
55.08% |
57.96% |
48.32% |
47.26% |
12.74% |
45.38% |
33.00% |
32.83% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.72% |
6.23% |
3.16% |
0.00% |
0.00% |
6.30% |
Long-Term Debt to Total Capital |
|
40.81% |
35.25% |
36.29% |
55.08% |
57.96% |
45.60% |
41.04% |
9.58% |
45.38% |
33.00% |
26.53% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.18% |
19.77% |
15.59% |
2.25% |
Common Equity to Total Capital |
|
59.19% |
64.75% |
63.71% |
44.92% |
42.04% |
51.69% |
52.74% |
68.08% |
34.85% |
51.41% |
64.92% |
Debt to EBITDA |
|
1.18 |
1.15 |
2.62 |
-49.75 |
6.47 |
3.85 |
3.96 |
3.57 |
-3.45 |
1.72 |
1.32 |
Net Debt to EBITDA |
|
-1.77 |
-1.23 |
-2.67 |
3.94 |
0.26 |
-1.25 |
-5.56 |
-33.68 |
0.42 |
-2.73 |
-1.76 |
Long-Term Debt to EBITDA |
|
1.18 |
1.15 |
2.62 |
-49.75 |
6.47 |
3.63 |
3.43 |
2.68 |
-3.45 |
1.72 |
1.06 |
Debt to NOPAT |
|
2.01 |
1.97 |
4.78 |
-21.75 |
14.11 |
6.53 |
6.54 |
8.35 |
-4.42 |
2.34 |
1.80 |
Net Debt to NOPAT |
|
-3.01 |
-2.10 |
-4.88 |
1.72 |
0.56 |
-2.13 |
-9.19 |
-78.82 |
0.54 |
-3.71 |
-2.41 |
Long-Term Debt to NOPAT |
|
2.01 |
1.97 |
4.78 |
-21.75 |
14.11 |
6.16 |
5.67 |
6.28 |
-4.42 |
2.34 |
1.45 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.80% |
27.39% |
28.12% |
12.80% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
42 |
7.18 |
14 |
-60 |
18 |
99 |
5.17 |
-86 |
-39 |
-76 |
61 |
Operating Cash Flow to CapEx |
|
19,586.98% |
5,390.71% |
10,205.20% |
710.90% |
1,307.50% |
1,872.08% |
1,201.04% |
2,908.47% |
-0.19% |
3,547.49% |
8,217.34% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.59 |
0.99 |
0.00 |
0.00 |
0.00 |
-5.08 |
-6.84 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.99 |
1.58 |
0.00 |
0.00 |
0.00 |
0.00 |
20.75 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.85 |
1.46 |
0.00 |
0.00 |
0.00 |
-0.82 |
20.16 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.47 |
0.46 |
0.40 |
0.30 |
0.25 |
0.30 |
0.36 |
0.39 |
0.33 |
0.30 |
0.37 |
Fixed Asset Turnover |
|
20.93 |
23.75 |
22.84 |
19.13 |
16.52 |
17.30 |
22.59 |
30.22 |
30.60 |
22.88 |
25.51 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
308 |
367 |
383 |
432 |
432 |
359 |
381 |
475 |
466 |
632 |
698 |
Invested Capital Turnover |
|
0.89 |
0.85 |
0.71 |
0.56 |
0.49 |
0.61 |
0.84 |
0.95 |
1.04 |
0.98 |
1.13 |
Increase / (Decrease) in Invested Capital |
|
21 |
59 |
15 |
49 |
-0.22 |
-73 |
22 |
94 |
-8.47 |
165 |
66 |
Enterprise Value (EV) |
|
166 |
153 |
179 |
223 |
408 |
268 |
129 |
320 |
397 |
504 |
933 |
Market Capitalization |
|
355 |
291 |
320 |
241 |
398 |
325 |
383 |
800 |
331 |
736 |
1,224 |
Book Value per Share |
|
$16.62 |
$21.83 |
$23.93 |
$19.83 |
$19.77 |
$23.14 |
$25.20 |
$31.55 |
$18.57 |
$37.82 |
$43.02 |
Tangible Book Value per Share |
|
$16.62 |
$21.83 |
$23.45 |
$19.32 |
$19.25 |
$22.62 |
$24.75 |
$30.51 |
$17.36 |
$36.93 |
$42.53 |
Total Capital |
|
308 |
367 |
383 |
432 |
432 |
359 |
381 |
475 |
466 |
632 |
698 |
Total Debt |
|
126 |
129 |
139 |
238 |
250 |
173 |
180 |
61 |
212 |
208 |
229 |
Total Long-Term Debt |
|
126 |
129 |
139 |
238 |
250 |
164 |
157 |
46 |
212 |
208 |
185 |
Net Debt |
|
-189 |
-138 |
-142 |
-19 |
9.99 |
-56 |
-253 |
-571 |
-26 |
-331 |
-307 |
Capital Expenditures (CapEx) |
|
0.45 |
0.84 |
0.87 |
2.34 |
2.19 |
2.89 |
6.44 |
3.32 |
6.34 |
6.50 |
4.04 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
-4.04 |
0.00 |
0.00 |
0.00 |
0.00 |
6.71 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
126 |
129 |
139 |
238 |
250 |
173 |
180 |
61 |
212 |
208 |
229 |
Total Depreciation and Amortization (D&A) |
|
5.74 |
6.11 |
6.13 |
11 |
12 |
8.99 |
8.65 |
5.72 |
7.05 |
3.69 |
0.89 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.90 |
$6.51 |
$2.95 |
($0.75) |
$2.34 |
$3.32 |
$3.55 |
$0.23 |
($6.24) |
$9.13 |
$10.59 |
Adjusted Weighted Average Basic Shares Outstanding |
|
10.76M |
10.78M |
10.28M |
9.46M |
8.59M |
7.96M |
8.62M |
10.32M |
8.60M |
9.98M |
10.77M |
Adjusted Diluted Earnings per Share |
|
$5.36 |
$5.90 |
$2.92 |
($0.75) |
$2.34 |
$3.31 |
$3.49 |
$0.21 |
($6.24) |
$7.62 |
$8.89 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
10.76M |
10.78M |
10.28M |
9.46M |
8.59M |
7.96M |
8.62M |
10.32M |
8.60M |
9.98M |
10.77M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.32 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
10.76M |
10.78M |
10.28M |
9.46M |
8.59M |
7.96M |
8.62M |
10.32M |
8.60M |
9.98M |
10.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
73 |
36 |
-11 |
18 |
36 |
36 |
11 |
-46 |
89 |
137 |
Normalized NOPAT Margin |
|
25.99% |
25.36% |
13.66% |
-4.78% |
8.31% |
14.92% |
11.72% |
2.79% |
-9.41% |
16.54% |
18.32% |
Pre Tax Income Margin |
|
37.94% |
37.14% |
17.72% |
-6.85% |
12.62% |
14.89% |
11.91% |
2.75% |
-13.91% |
21.81% |
23.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.93 |
1.49 |
0.00 |
0.00 |
0.00 |
-8.81 |
10.58 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.65 |
0.98 |
0.00 |
0.00 |
0.00 |
-6.17 |
8.03 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-1.07 |
1.37 |
0.00 |
0.00 |
0.00 |
-9.62 |
10.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.79 |
0.86 |
0.00 |
0.00 |
0.00 |
-6.98 |
7.44 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
18.62% |
17.74% |
40.28% |
-186.17% |
58.40% |
47.81% |
44.92% |
225.09% |
-37.85% |
22.95% |
15.30% |
Augmented Payout Ratio |
|
80.86% |
21.38% |
110.89% |
-851.66% |
177.81% |
123.27% |
69.24% |
243.23% |
-199.58% |
23.83% |
16.11% |
Quarterly Metrics And Ratios for HCI Group
This table displays calculated financial ratios and metrics derived from HCI Group's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
29.83% |
-2.77% |
2.05% |
-1.01% |
3.94% |
36.75% |
60.13% |
62.68% |
33.18% |
7.20% |
EBITDA Growth |
|
-1,114.28% |
33.03% |
326.57% |
329.74% |
132.81% |
987.60% |
224.33% |
232.85% |
-16.96% |
-88.36% |
EBIT Growth |
|
-877.89% |
8.08% |
478.26% |
275.31% |
131.58% |
1,874.48% |
234.67% |
275.14% |
-29.91% |
-89.12% |
NOPAT Growth |
|
-877.89% |
84.74% |
537.51% |
283.91% |
135.19% |
1,443.30% |
220.10% |
283.68% |
-40.06% |
-89.90% |
Net Income Growth |
|
-957.99% |
84.74% |
537.51% |
274.22% |
130.42% |
1,443.30% |
220.10% |
283.68% |
-40.06% |
-89.90% |
EPS Growth |
|
-686.11% |
716.67% |
1,611.11% |
223.08% |
123.67% |
835.14% |
147.40% |
231.25% |
-61.19% |
-90.75% |
Operating Cash Flow Growth |
|
15.08% |
-61.85% |
72.82% |
-160.82% |
278.93% |
740.25% |
83.63% |
68.87% |
45.91% |
-51.29% |
Free Cash Flow Firm Growth |
|
36.94% |
112.07% |
503.45% |
178.21% |
81.64% |
-1,218.92% |
-610.14% |
-307.50% |
-1,532.93% |
49.89% |
Invested Capital Growth |
|
3.87% |
-1.78% |
-0.66% |
-9.48% |
5.69% |
35.44% |
34.92% |
39.63% |
38.96% |
10.52% |
Revenue Q/Q Growth |
|
0.58% |
-10.96% |
7.04% |
-3.39% |
5.60% |
17.15% |
24.97% |
-1.85% |
-13.55% |
-5.70% |
EBITDA Q/Q Growth |
|
-536.54% |
108.13% |
365.30% |
-4.60% |
-9.09% |
169.51% |
38.76% |
-2.09% |
-77.32% |
-62.23% |
EBIT Q/Q Growth |
|
-450.19% |
104.31% |
743.46% |
-12.40% |
-0.88% |
169.61% |
42.97% |
-1.81% |
-81.48% |
-58.16% |
NOPAT Q/Q Growth |
|
-450.19% |
105.95% |
571.18% |
-16.36% |
5.29% |
161.11% |
39.21% |
0.25% |
-83.55% |
-55.98% |
Net Income Q/Q Growth |
|
-502.94% |
105.15% |
571.18% |
-16.36% |
5.29% |
161.11% |
39.21% |
0.25% |
-83.55% |
-55.98% |
EPS Q/Q Growth |
|
-444.23% |
106.54% |
316.22% |
-16.88% |
4.69% |
158.21% |
10.12% |
11.29% |
-87.74% |
-38.46% |
Operating Cash Flow Q/Q Growth |
|
-11.67% |
145.75% |
443.09% |
-194.00% |
176.61% |
114.83% |
18.69% |
-115.94% |
459.07% |
-28.28% |
Free Cash Flow Firm Q/Q Growth |
|
26.70% |
117.86% |
88.25% |
217.40% |
-117.21% |
-988.38% |
14.17% |
-29.10% |
-35.40% |
66.60% |
Invested Capital Q/Q Growth |
|
-12.41% |
-2.02% |
0.51% |
4.93% |
2.28% |
25.56% |
0.13% |
8.59% |
1.79% |
-0.14% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-49.09% |
4.48% |
18.23% |
18.00% |
15.50% |
35.65% |
36.92% |
36.83% |
9.66% |
3.87% |
EBIT Margin |
|
-50.22% |
2.43% |
17.93% |
16.26% |
15.26% |
35.12% |
37.48% |
37.49% |
8.03% |
3.56% |
Profit (Net Income) Margin |
|
-40.66% |
2.35% |
13.79% |
11.94% |
11.90% |
26.53% |
27.57% |
28.16% |
5.36% |
2.50% |
Tax Burden Percent |
|
80.98% |
96.65% |
76.91% |
73.43% |
78.00% |
75.54% |
73.56% |
75.10% |
66.70% |
70.17% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
3.35% |
23.09% |
26.57% |
22.00% |
24.46% |
26.44% |
24.90% |
33.30% |
29.83% |
Return on Invested Capital (ROIC) |
|
-37.24% |
2.46% |
14.72% |
11.55% |
12.30% |
26.07% |
31.45% |
33.74% |
6.68% |
2.82% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-42.06% |
2.46% |
14.72% |
11.55% |
12.30% |
26.07% |
31.45% |
33.74% |
6.68% |
2.82% |
Return on Net Nonoperating Assets (RNNOA) |
|
-18.90% |
1.00% |
5.52% |
7.87% |
9.23% |
16.15% |
20.21% |
20.17% |
3.85% |
1.38% |
Return on Equity (ROE) |
|
-56.15% |
3.45% |
20.23% |
19.42% |
21.53% |
42.22% |
51.65% |
53.91% |
10.53% |
4.20% |
Cash Return on Invested Capital (CROIC) |
|
-14.08% |
-8.38% |
-6.67% |
7.60% |
4.88% |
-13.85% |
-6.41% |
-4.13% |
-5.27% |
9.19% |
Operating Return on Assets (OROA) |
|
-15.44% |
0.80% |
6.11% |
5.42% |
3.99% |
10.48% |
13.03% |
14.56% |
3.25% |
1.32% |
Return on Assets (ROA) |
|
-12.50% |
0.78% |
4.70% |
3.98% |
3.11% |
7.92% |
9.59% |
10.93% |
2.17% |
0.93% |
Return on Common Equity (ROCE) |
|
-40.56% |
2.51% |
14.81% |
13.47% |
14.41% |
30.34% |
44.36% |
46.45% |
9.05% |
3.67% |
Return on Equity Simple (ROE_SIMPLE) |
|
-32.04% |
0.00% |
-21.97% |
-8.59% |
25.51% |
0.00% |
32.46% |
38.14% |
36.10% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-45 |
2.65 |
18 |
15 |
16 |
41 |
57 |
57 |
9.39 |
4.13 |
NOPAT Margin |
|
-35.15% |
2.35% |
13.79% |
11.94% |
11.90% |
26.53% |
27.57% |
28.16% |
5.36% |
2.50% |
Net Nonoperating Expense Percent (NNEP) |
|
4.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
150.22% |
97.57% |
82.07% |
83.74% |
84.74% |
64.88% |
62.52% |
62.51% |
91.97% |
96.44% |
Earnings before Interest and Taxes (EBIT) |
|
-64 |
2.74 |
23 |
20 |
20 |
54 |
77 |
76 |
14 |
5.89 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-62 |
5.06 |
24 |
22 |
20 |
55 |
76 |
75 |
17 |
6.40 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.94 |
2.04 |
2.48 |
2.75 |
2.29 |
2.27 |
2.90 |
2.15 |
2.46 |
2.70 |
Price to Tangible Book Value (P/TBV) |
|
2.10 |
2.18 |
2.59 |
2.86 |
2.39 |
2.32 |
2.96 |
2.18 |
2.49 |
2.73 |
Price to Revenue (P/Rev) |
|
0.68 |
0.67 |
0.89 |
1.03 |
0.91 |
1.36 |
1.83 |
1.36 |
1.49 |
1.63 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
10.62 |
9.32 |
10.32 |
6.29 |
7.71 |
11.13 |
Dividend Yield |
|
4.29% |
4.23% |
3.08% |
2.65% |
3.00% |
1.87% |
1.39% |
1.74% |
1.49% |
1.38% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
9.42% |
10.73% |
9.69% |
15.91% |
12.97% |
8.99% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.59 |
0.85 |
0.92 |
1.07 |
0.86 |
0.80 |
1.15 |
1.09 |
1.21 |
1.34 |
Enterprise Value to Revenue (EV/Rev) |
|
0.57 |
0.81 |
0.86 |
1.05 |
0.86 |
0.93 |
1.16 |
1.06 |
1.12 |
1.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.09 |
4.15 |
4.18 |
3.32 |
3.78 |
5.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.56 |
4.28 |
4.23 |
3.30 |
3.80 |
5.38 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
8.53 |
5.64 |
5.66 |
4.41 |
5.13 |
7.31 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.49 |
0.00 |
10.30 |
0.00 |
4.55 |
2.18 |
2.32 |
1.99 |
2.05 |
2.81 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
13.35 |
18.20 |
0.00 |
0.00 |
0.00 |
0.00 |
15.26 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.80 |
0.83 |
0.72 |
0.73 |
0.71 |
0.49 |
0.59 |
0.51 |
0.49 |
0.49 |
Long-Term Debt to Equity |
|
0.80 |
0.83 |
0.72 |
0.73 |
0.71 |
0.49 |
0.46 |
0.41 |
0.40 |
0.40 |
Financial Leverage |
|
0.45 |
0.41 |
0.37 |
0.68 |
0.75 |
0.62 |
0.64 |
0.60 |
0.58 |
0.49 |
Leverage Ratio |
|
5.00 |
4.45 |
4.30 |
4.88 |
6.92 |
5.33 |
5.39 |
4.93 |
4.86 |
4.53 |
Compound Leverage Factor |
|
5.00 |
4.45 |
4.30 |
4.88 |
6.92 |
5.33 |
5.39 |
4.93 |
4.86 |
4.53 |
Debt to Total Capital |
|
44.46% |
45.38% |
41.84% |
42.31% |
41.40% |
33.00% |
37.11% |
33.91% |
33.05% |
32.83% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.90% |
6.99% |
6.58% |
6.30% |
Long-Term Debt to Total Capital |
|
44.46% |
45.38% |
41.84% |
42.31% |
41.40% |
33.00% |
29.20% |
26.92% |
26.47% |
26.53% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
18.94% |
19.77% |
19.72% |
19.40% |
18.86% |
15.59% |
0.35% |
0.97% |
1.83% |
2.25% |
Common Equity to Total Capital |
|
36.60% |
34.85% |
38.45% |
38.29% |
39.73% |
51.41% |
62.55% |
65.12% |
65.12% |
64.92% |
Debt to EBITDA |
|
-3.38 |
-3.45 |
-4.52 |
-18.66 |
2.92 |
1.72 |
1.35 |
1.03 |
1.04 |
1.32 |
Net Debt to EBITDA |
|
2.35 |
0.42 |
2.51 |
7.96 |
-1.66 |
-2.73 |
-2.44 |
-0.96 |
-1.31 |
-1.76 |
Long-Term Debt to EBITDA |
|
-3.38 |
-3.45 |
-4.52 |
-18.66 |
2.92 |
1.72 |
1.06 |
0.82 |
0.83 |
1.06 |
Debt to NOPAT |
|
-4.41 |
-4.42 |
-5.69 |
-17.03 |
4.09 |
2.34 |
1.83 |
1.37 |
1.41 |
1.80 |
Net Debt to NOPAT |
|
3.06 |
0.54 |
3.16 |
7.27 |
-2.33 |
-3.71 |
-3.30 |
-1.27 |
-1.77 |
-2.41 |
Long-Term Debt to NOPAT |
|
-4.41 |
-4.42 |
-5.69 |
-17.03 |
4.09 |
2.34 |
1.44 |
1.08 |
1.13 |
1.45 |
Noncontrolling Interest Sharing Ratio |
|
27.76% |
27.39% |
26.82% |
30.63% |
33.10% |
28.12% |
14.11% |
13.84% |
14.12% |
12.80% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-62 |
11 |
21 |
66 |
-11 |
-124 |
-107 |
-138 |
-187 |
-62 |
Operating Cash Flow to CapEx |
|
-3,318.64% |
2,005.38% |
6,746.70% |
-7,205.34% |
2,947.03% |
11,634.07% |
19,237.74% |
-2,653.61% |
10,939.50% |
7,065.94% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1.55 |
0.00 |
24.91 |
0.00 |
-14.72 |
0.00 |
-39.93 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
2.55 |
0.00 |
-34.93 |
0.00 |
18.15 |
0.00 |
-8.40 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
2.42 |
0.00 |
-35.42 |
0.00 |
17.99 |
0.00 |
-8.72 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.31 |
0.33 |
0.34 |
0.33 |
0.26 |
0.30 |
0.35 |
0.39 |
0.40 |
0.37 |
Fixed Asset Turnover |
|
31.24 |
30.60 |
23.80 |
22.56 |
21.75 |
22.88 |
22.42 |
24.95 |
25.77 |
25.51 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
476 |
466 |
469 |
492 |
503 |
632 |
633 |
687 |
699 |
698 |
Invested Capital Turnover |
|
1.06 |
1.04 |
1.07 |
0.97 |
1.03 |
0.98 |
1.14 |
1.20 |
1.25 |
1.13 |
Increase / (Decrease) in Invested Capital |
|
18 |
-8.47 |
-3.14 |
-52 |
27 |
165 |
164 |
195 |
196 |
66 |
Enterprise Value (EV) |
|
281 |
397 |
430 |
525 |
435 |
504 |
727 |
752 |
843 |
933 |
Market Capitalization |
|
337 |
331 |
447 |
518 |
459 |
736 |
1,149 |
962 |
1,121 |
1,224 |
Book Value per Share |
|
$19.26 |
$18.57 |
$20.97 |
$21.91 |
$23.26 |
$37.82 |
$39.65 |
$42.70 |
$43.48 |
$43.02 |
Tangible Book Value per Share |
|
$17.75 |
$17.36 |
$20.07 |
$21.09 |
$22.30 |
$36.93 |
$38.94 |
$42.09 |
$42.92 |
$42.53 |
Total Capital |
|
476 |
466 |
469 |
492 |
503 |
632 |
633 |
687 |
699 |
698 |
Total Debt |
|
212 |
212 |
196 |
208 |
208 |
208 |
235 |
233 |
231 |
229 |
Total Long-Term Debt |
|
212 |
212 |
196 |
208 |
208 |
208 |
185 |
185 |
185 |
185 |
Net Debt |
|
-147 |
-26 |
-109 |
-89 |
-119 |
-331 |
-424 |
-216 |
-291 |
-307 |
Capital Expenditures (CapEx) |
|
1.20 |
0.91 |
1.47 |
1.29 |
2.42 |
1.32 |
0.95 |
1.09 |
0.95 |
1.06 |
Net Nonoperating Expense (NNE) |
|
6.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
212 |
212 |
196 |
208 |
208 |
208 |
235 |
233 |
231 |
229 |
Total Depreciation and Amortization (D&A) |
|
1.43 |
2.31 |
0.39 |
2.17 |
0.31 |
0.82 |
-1.15 |
-1.34 |
2.86 |
0.51 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($5.66) |
$0.37 |
$1.78 |
$1.45 |
$1.53 |
$4.37 |
$4.76 |
$5.18 |
$0.54 |
$0.11 |
Adjusted Weighted Average Basic Shares Outstanding |
|
8.76M |
8.60M |
8.60M |
8.59M |
8.59M |
9.98M |
10.48M |
10.47M |
10.54M |
10.77M |
Adjusted Diluted Earnings per Share |
|
($5.66) |
$0.37 |
$1.54 |
$1.28 |
$1.34 |
$3.46 |
$3.81 |
$4.24 |
$0.52 |
$0.32 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
8.76M |
8.60M |
8.60M |
8.59M |
8.59M |
9.98M |
10.48M |
10.47M |
10.54M |
10.77M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
8.76M |
8.60M |
8.60M |
8.59M |
8.59M |
9.98M |
10.48M |
10.47M |
10.54M |
10.77M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-43 |
2.65 |
20 |
15 |
18 |
41 |
59 |
57 |
12 |
4.13 |
Normalized NOPAT Margin |
|
-33.60% |
2.35% |
15.46% |
11.94% |
13.58% |
26.53% |
28.69% |
28.16% |
6.66% |
2.50% |
Pre Tax Income Margin |
|
-50.22% |
2.43% |
17.93% |
16.26% |
15.26% |
35.12% |
37.48% |
37.49% |
8.03% |
3.56% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.38 |
0.00 |
7.60 |
0.00 |
6.41 |
0.00 |
22.02 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.37 |
0.00 |
5.58 |
0.00 |
4.84 |
0.00 |
16.54 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.26 |
0.00 |
7.11 |
0.00 |
6.25 |
0.00 |
21.71 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.24 |
0.00 |
5.10 |
0.00 |
4.69 |
0.00 |
16.22 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-28.20% |
-37.85% |
-51.91% |
-123.30% |
51.03% |
22.95% |
16.32% |
12.71% |
9.60% |
15.30% |
Augmented Payout Ratio |
|
-135.78% |
-199.58% |
-274.67% |
-264.72% |
108.01% |
23.83% |
17.12% |
13.32% |
10.23% |
16.11% |
Key Financial Trends
HCI Group has demonstrated notable financial performance and trends over the last four years, especially throughout the 2023 and 2024 fiscal periods. Here is a concise analysis based on the income statements, cash flow statements, and balance sheets for recent quarters:
- Consistent growth in Total Revenue, with Q4 2024 reaching $165.3M compared to $112.8M in Q4 2022, showing strong top-line improvement.
- Premiums Earned have risen steadily, with Q4 2024 premiums at $146.4M, up from $105.9M in Q4 2022, indicating expanded business activity.
- Net Realized & Unrealized Capital Gains on Investments have increased, reaching $13.6M in Q4 2024 from $11.5M in Q4 2022, supporting non-interest income growth.
- Operating cash flow remains strong and positive, with Q4 2024 showing $94.2M net cash from continuing operating activities, improving liquidity and operational strength.
- Total Assets have grown over time, from approximately $1.74B in early 2022 to $1.99B by Q3 2024, indicating asset base expansion.
- Weighted average diluted shares outstanding increased moderately, suggesting limited dilution and potential for EPS growth.
- Net Interest Expense has fluctuated, recorded as a positive $3.5M in Q4 2024 but was negative in other quarters; this volatility may affect net margins.
- Investing activities show net cash outflows, often driven by purchase of investment securities exceeding sales, reflecting active investment management.
- Total Non-Interest Expense has risen significantly, from $110M in Q4 2022 to approximately $159M in Q4 2024, pressuring profitability.
- Net Income Attributable to Common Shareholders declined in recent quarters, with Q4 2024 showing approximately $2.6M, down from higher amounts in prior periods, indicating earnings pressure.
Summary: HCI Group has strengthened its revenue base and asset size with increased premiums and investment gains contributing positively. Operational cash flows remain robust, supporting business viability. However, rising operating expenses and variability in net interest expense have constrained net income growth in recent quarters, warranting attention. Investors should monitor expense management and net income trends alongside continued revenue growth for future outlook clarity.
08/29/25 06:06 AM ETAI Generated. May Contain Errors.