Goosehead Insurance, Inc. (“Goosehead” or the “Company”) (NASDAQ:
GSHD), a rapidly growing independent personal lines insurance
agency, today announced results for the second quarter ended June
30, 2021.
Second Quarter 2021
Highlights
- Total Revenues grew organically 28% to $38.2 million in the
second quarter of 2021
- Core Revenues* of $34.7 million increased 40% over the prior
year period
- Second quarter net income of $3.1 million; net income
attributable to Goosehead Insurance, Inc. of $1.5 million or $0.08
per basic share and $0.07 per diluted share
- Second quarter Adjusted EBITDA* of $6.8 million.
- Second quarter Adjusted EPS* of $0.13 per share.
- Total written premiums placed increased 46% from the prior-year
period to $399 million
- Policies in force grew 48% from the prior-year period to
872,000
- Corporate sales headcount of 452 was up 43% year-over-year
- Total franchises increased 59% compared to the prior year
period to 1,801; operating franchises grew 47% compared to the
prior-year period to 1,072
*Core Revenue, Adjusted EPS, and Adjusted EBITDA
are non-GAAP measures. Reconciliations of Core Revenue to total
revenues, Adjusted EBITDA to net income and Adjusted EPS to basic
earnings per share, the most directly comparable financial measures
presented in accordance with GAAP, are set forth in the
reconciliation table accompanying this release.
“Our second quarter of 2021 saw continued
momentum in our business and further reinforces our formidable and
expanding competitive moat,” stated Mark E. Jones, Chairman and
CEO. “We achieved these strong growth levels while continuing to
deliver an unmatched client experience as evidenced by our 92 net
promoter score which drove a record level of client retention of
89%. We are very excited to launch our Digital Agent Platform in
the coming weeks. We believe this innovative proprietary platform
will be highly differentiated from any competitive offering in the
marketplace, providing an effortless insurance shopping experience
that leverages artificial intelligence driven by our accumulated
experience of millions of quotes prepared by our professional
agents. With as little as three data points – name, address, and
date of birth – clients will be able to generate accurate home and
auto quotes online from multiple carriers in less than 60 seconds.
We are excited to demonstrate this platform during our Q2 results
call this afternoon. We believe this powerful technology will be
accretive to revenue over time, strengthen our existing
go-to-market strategy through lenders, realtors and client
referrals, and enhance the value proposition for our clients,
agents and franchises.”
Second Quarter 2021 ResultsFor
the second quarter of 2021, revenues were $38.2 million, an
increase of 28% compared to the corresponding period in 2020. Core
Revenues, a non-GAAP measure which excludes contingent commissions
and initial franchise fees, were $34.7 million, a 40% increase from
$24.7 million in the prior year period. Core Revenues are the most
reliable revenue stream for the Company, consisting of New Business
Commissions, Agency Fees, New Business Royalty Fees, Renewal
Commissions, and Renewal Royalty Fees. Core Revenue growth was
driven by growth in the number of corporate agents and operating
franchises (which were driven by investments in our recruiting team
in 2019 and prior), productivity improvements in the Franchise
Channel, and increasingly high levels of retention of 89%. The
Company grew total written premiums, which we consider to be the
leading indicator of future revenue growth, by 46% in the second
quarter.
Total operating expenses for the second quarter
of 2021 were $34.4 million, up 54% from $22.3 million in the
prior-year period. The increase from the prior period was due to
larger employee compensation and benefits expenses related to
ongoing investments in our corporate agents, agent support team,
service agents, and information systems developers. Also, we
continued to expand our real estate footprint with additional
office openings, plus additional investments in our technology
roadmap, including finalizing our Digital Agent Platform and
enhancements to our client-facing portal, which grew the Company’s
general and administrative expenses for the quarter.
Net income for the second quarter of 2021 was
$3.1 million. We expect to continue to experience seasonality in
our earnings throughout each year due to insurance sales patterns
and recognition of contingent commissions, with the bulk of
contingents realized in the fourth quarter. Net income attributable
to Goosehead Insurance, Inc. for the second quarter of 2021 was
$1.5 million, or $0.08 per basic share and $0.07 per diluted share.
Total Adjusted EBITDA was $6.8 million for the second quarter of
2021. Adjusted EPS for the second quarter of 2021, which excludes
equity-based compensation, was $0.13 per share.
Liquidity and Capital
ResourcesDuring the second quarter, the Company generated
$12.1 million of operating cash flow, which brought the balance of
cash and cash equivalents to $35.0 million as of June 30, 2021. We
also had an unused line of credit of $19.7 million at quarter end.
Total outstanding term note payable balance was $77.0 million as of
June 30, 2021.
On July 21, 2021, the company refinanced its $25
million revolving credit facility and $77 million term note payable
to a $50 million revolving facility, which will be partially drawn
in advance of the dividend payment, and a $100 million term note
payable agreement.
Special DividendGoosehead also
announced today that Goosehead Financial, LLC declared a special
dividend of $60 million payable in cash on August 23, 2021 to
holders of LLC Units of record, including Goosehead Insurance,
Inc., as of the close of business on August 9, 2021. In
addition, Goosehead Insurance announced today that its Board of
Directors declared a special cash dividend of an estimated $1.63
per share on the Company’s Class A common stock.
2021 OutlookBased on our
experience to date, the Company is reiterating its full-year 2021
outlook with respect to total written premiums and revenue:
- Total written premiums placed for 2021 are expected to be
between $1.50 billion and $1.56 billion, representing organic
growth of 40% on the low end of the range to 45% on the high end of
the range.
- Total revenues for 2021 are expected to be between $146 million
and $156 million, representing organic growth of 25% on the low end
of the range to 33% on the high end of the range.
Conference Call
InformationGoosehead will host a conference call and
webcast today at 4:30 PM ET to discuss these results.
The dial-in number for the conference call is
(855) 327-6837 (toll-free) or (631) 891-4304 (international).
Please dial the number 10 minutes prior to the scheduled start
time.
In addition, a live webcast of the conference
call will also be available on Goosehead’s investor relations
website at http://ir.gooseheadinsurance.com.
A webcast replay of the call will be available
at http://ir.gooseheadinsurance.com for one year following the
call.
About GooseheadGoosehead (NASDAQ: GSHD) is a
rapidly growing and innovative independent personal lines insurance
agency that distributes its products and services throughout the
United States. Goosehead was founded on the premise
that the consumer should be at the center of our universe and that
everything we do should be directed at providing extraordinary
value by offering broad product choice and a world-class service
experience. Goosehead represents over 140 insurance
companies that underwrite personal lines and small commercial lines
risks, and its operations include a network of eleven corporate
sales offices and over 1,801 operating and contracted franchise
locations. For more information, please visit
gooseheadinsurance.com.
Forward-Looking Statements
This press release may contain various
“forward-looking statements” within the meaning of the Private
Securities Litigation Reform Act of 1995, which represent
Goosehead’s expectations or beliefs concerning future events.
Forward-looking statements are statements other than historical
facts and may include statements that address future operating,
financial or business performance or Goosehead’s strategies or
expectations. In some cases, you can identify these statements by
forward-looking words such as “may”, “might”, “will”, “should”,
“expects”, “plans”, “anticipates”, “believes”, “estimates”,
“predicts”, “projects”, “potential”, “outlook” or “continue”, or
the negative of these terms or other comparable terminology.
Forward-looking statements are based on management’s current
expectations and beliefs and involve significant risks and
uncertainties that could cause actual results, developments and
business decisions to differ materially from those contemplated by
these statements.
Factors that could cause actual results or
performance to differ from the expectations expressed or implied in
such forward-looking statements include, but are not limited to,
conditions impacting insurance carriers or other parties with which
Goosehead does business, the economic effects of the COVID-19
pandemic, the loss of one or more key executives or an inability to
attract and retain qualified personnel and the failure to attract
and retain highly qualified franchisees. These risks and
uncertainties also include, but are not limited to, those described
under the captions “1A. Risk Factors” in Goosehead’s Annual Report
on Form 10-K for the year ended December 31, 2020 and in
Goosehead’s other filings with the SEC, which are available free of
charge on the Securities Exchange Commission's website at:
www.sec.gov. Should one or more of these risks or uncertainties
materialize, or should underlying assumptions prove incorrect,
actual results may vary materially from those indicated. All
forward-looking statements and all subsequent written and oral
forward-looking statements attributable to Goosehead or to persons
acting on behalf of Goosehead are expressly qualified in their
entirety by reference to these risks and uncertainties. You should
not place undue reliance on forward-looking statements.
Forward-looking statements speak only as of the date they are made,
and Goosehead does not undertake any obligation to update them in
light of new information, future developments or otherwise, except
as may be required under applicable law.
ContactsInvestor Contact:Dan FarrellGoosehead
Insurance - VP Capital MarketsPhone: (214) 838-5290Email:
dan.farrell@goosehead.com; IR@goosehead.com;
PR Contact:Mission North for Goosehead InsuranceEmail:
goosehead@missionnorth.com; PR@goosehead.com
Goosehead Insurance, Inc.Consolidated
Statements of Operations(Unaudited)(In
thousands, except per share amounts)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Revenues: |
|
|
|
|
|
|
|
|
Commissions and agency
fees |
|
$ |
21,053 |
|
|
|
$ |
18,248 |
|
|
|
$ |
38,587 |
|
|
|
$ |
30,059 |
|
|
Franchise
revenues |
|
16,841 |
|
|
|
11,484 |
|
|
|
30,274 |
|
|
|
19,929 |
|
|
Interest
income |
|
279 |
|
|
|
192 |
|
|
|
540 |
|
|
|
361 |
|
|
Total
revenues |
|
38,173 |
|
|
|
29,924 |
|
|
|
69,401 |
|
|
|
50,349 |
|
|
Operating
Expenses: |
|
|
|
|
|
|
|
|
Employee compensation and
benefits |
|
22,475 |
|
|
|
15,904 |
|
|
|
43,784 |
|
|
|
29,407 |
|
|
General and administrative
expenses |
|
10,134 |
|
|
|
5,364 |
|
|
|
19,408 |
|
|
|
11,236 |
|
|
Bad debts |
|
646 |
|
|
|
319 |
|
|
|
1,093 |
|
|
|
628 |
|
|
Depreciation and
amortization |
|
1,132 |
|
|
|
712 |
|
|
|
2,132 |
|
|
|
1,252 |
|
|
Total operating
expenses |
|
34,387 |
|
|
|
22,299 |
|
|
|
66,417 |
|
|
|
42,523 |
|
|
Income from
operations |
|
3,786 |
|
|
|
7,625 |
|
|
|
2,984 |
|
|
|
7,826 |
|
|
Other Income
(Expense): |
|
|
|
|
|
|
|
|
Other income |
|
119 |
|
|
|
— |
|
|
|
139 |
|
|
|
66 |
|
|
Interest
expense |
|
(546 |
) |
|
|
(479 |
) |
|
|
(1,147 |
) |
|
|
(1,083 |
) |
|
Income before
taxes |
|
3,359 |
|
|
|
7,146 |
|
|
|
1,976 |
|
|
|
6,809 |
|
|
Tax expense
(benefit) |
|
223 |
|
|
|
(240 |
) |
|
|
(71 |
) |
|
|
(281 |
) |
|
Net
income |
|
3,136 |
|
|
|
7,386 |
|
|
|
2,047 |
|
|
|
7,090 |
|
|
Less: net income attributable to
non-controlling
interests |
|
1,649 |
|
|
|
4,007 |
|
|
|
956 |
|
|
|
3,867 |
|
|
Net income attributable
to Goosehead Insurance,
Inc. |
|
$ |
1,487 |
|
|
|
$ |
3,379 |
|
|
|
$ |
1,091 |
|
|
|
$ |
3,223 |
|
|
Earnings per
share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.08 |
|
|
|
$ |
0.21 |
|
|
|
$ |
0.06 |
|
|
|
$ |
0.20 |
|
|
Diluted |
|
$ |
0.07 |
|
|
|
$ |
0.19 |
|
|
|
$ |
0.05 |
|
|
|
$ |
0.18 |
|
|
Weighted average shares
of Class A common stock outstanding |
|
|
|
|
|
|
|
|
Basic |
|
18,774 |
|
|
|
16,458 |
|
|
|
18,574 |
|
|
|
16,011 |
|
|
Diluted |
|
20,367 |
|
|
|
17,947 |
|
|
|
20,251 |
|
|
|
17,432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goosehead Insurance, Inc.Consolidated
Supplemental Statements of
Operations(Unaudited)(In thousands,
except per share amounts)
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Revenues: |
|
|
|
|
|
|
|
|
Core Revenue: |
|
|
|
|
|
|
|
|
Renewal
Commissions(1) |
|
$ |
10,310 |
|
|
|
$ |
7,718 |
|
|
|
$ |
18,067 |
|
|
|
$ |
13,451 |
|
|
Renewal Royalty
Fees(2) |
|
11,670 |
|
|
|
7,903 |
|
|
|
20,416 |
|
|
|
13,289 |
|
|
New Business
Commissions(1) |
|
5,944 |
|
|
|
4,329 |
|
|
|
10,560 |
|
|
|
7,662 |
|
|
New Business Royalty
Fees(2) |
|
3,680 |
|
|
|
2,599 |
|
|
|
6,837 |
|
|
|
4,647 |
|
|
Agency Fees(1) |
|
3,105 |
|
|
|
2,185 |
|
|
|
5,529 |
|
|
|
3,871 |
|
|
Total Core
Revenue |
|
34,709 |
|
|
|
24,734 |
|
|
|
61,409 |
|
|
|
42,920 |
|
|
Cost Recovery Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial Franchise
Fees(2) |
|
1,458 |
|
|
|
901 |
|
|
|
2,890 |
|
|
|
1,879 |
|
|
Interest
Income |
|
279 |
|
|
|
192 |
|
|
|
540 |
|
|
|
361 |
|
|
Total Cost Recovery
Revenue |
|
1,737 |
|
|
|
1,093 |
|
|
|
3,430 |
|
|
|
2,240 |
|
|
Ancillary Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent
Commissions(1) |
|
1,694 |
|
|
|
4,016 |
|
|
|
4,431 |
|
|
|
5,075 |
|
|
Other
Income(2) |
|
33 |
|
|
|
81 |
|
|
|
131 |
|
|
|
114 |
|
|
Total Ancillary
Revenue |
|
1,727 |
|
|
|
4,097 |
|
|
|
4,562 |
|
|
|
5,189 |
|
|
Total
Revenues |
|
38,173 |
|
|
|
29,924 |
|
|
|
69,401 |
|
|
|
50,349 |
|
|
Operating
Expenses: |
|
|
|
|
|
|
|
|
Employee compensation and
benefits |
|
22,475 |
|
|
|
15,904 |
|
|
|
43,784 |
|
|
|
29,407 |
|
|
General and administrative
expenses |
|
10,134 |
|
|
|
5,364 |
|
|
|
19,408 |
|
|
|
11,236 |
|
|
Bad debts |
|
646 |
|
|
|
319 |
|
|
|
1,093 |
|
|
|
628 |
|
|
Depreciation and
amortization |
|
1,132 |
|
|
|
712 |
|
|
|
2,132 |
|
|
|
1,252 |
|
|
Total operating
expenses |
|
34,387 |
|
|
|
22,299 |
|
|
|
66,417 |
|
|
|
42,523 |
|
|
Income from
operations |
|
3,786 |
|
|
|
7,625 |
|
|
|
2,984 |
|
|
|
7,826 |
|
|
Other Income
(Expense): |
|
|
|
|
|
|
|
|
Other income |
|
119 |
|
|
|
— |
|
|
|
139 |
|
|
|
66 |
|
|
Interest
expense |
|
(546 |
) |
|
|
(479 |
) |
|
|
(1,147 |
) |
|
|
(1,083 |
) |
|
Income before
taxes |
|
3,359 |
|
|
|
7,146 |
|
|
|
1,976 |
|
|
|
6,809 |
|
|
Tax (benefit)
expense |
|
223 |
|
|
|
(240 |
) |
|
|
(71 |
) |
|
|
(281 |
) |
|
Net
Income |
|
3,136 |
|
|
|
7,386 |
|
|
|
2,047 |
|
|
|
7,090 |
|
|
Less: net income attributable to non-controlling
interests |
|
1,649 |
|
|
|
4,007 |
|
|
|
956 |
|
|
|
3,867 |
|
|
Net Income
attributable to Goosehead Insurance
Inc. |
|
$ |
1,487 |
|
|
|
$ |
3,379 |
|
|
|
$ |
1,091 |
|
|
|
$ |
3,223 |
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.08 |
|
|
|
0.21 |
|
|
|
0.06 |
|
|
|
0.20 |
|
|
Diluted |
|
$ |
0.07 |
|
|
|
0.19 |
|
|
|
0.05 |
|
|
|
0.18 |
|
|
Weighted average shares of
Class A common stock outstanding |
|
|
|
|
|
|
|
|
Basic |
|
18,774 |
|
|
|
16,458 |
|
|
|
18,574 |
|
|
|
16,011 |
|
|
Diluted |
|
20,367 |
|
|
|
17,947 |
|
|
|
20,251 |
|
|
|
17,432 |
|
|
(1) Renewal Commissions, New Business Commissions, Agency Fees,
and Contingent Commissions are included in "Commissions and agency
fees" as shown on the Consolidated statements of operations within
Goosehead’s Form 10-Q for the three and six months ended June 30,
2021 and 2020.(2) Renewal Royalty Fees, New Business Royalty Fees,
Initial Franchise Fees, and Other Income are included in "Franchise
revenues" as shown on the Consolidated statements of operations
within Goosehead’s Form 10-Q for the three and six months ended
June 30, 2021 and 2020.
Goosehead Insurance, Inc.Segment
Information(Unaudited)(In thousands,
except per share amounts)
|
|
Three Months Ended June 30, 2021 |
|
|
Franchise Channel |
|
Corporate Channel |
|
Other |
|
Total |
Revenues: |
|
|
|
|
|
|
|
|
Core Revenue: |
|
|
|
|
|
|
|
|
Renewal
Commissions(1) |
|
$ |
— |
|
|
|
$ |
10,310 |
|
|
|
$ |
— |
|
|
|
$ |
10,310 |
|
|
Renewal Royalty
Fees(2) |
|
11,670 |
|
|
|
— |
|
|
|
— |
|
|
|
11,670 |
|
|
New Business
Commissions(1) |
|
— |
|
|
|
5,944 |
|
|
|
— |
|
|
|
5,944 |
|
|
New Business Royalty
Fees(2) |
|
3,680 |
|
|
|
— |
|
|
|
— |
|
|
|
3,680 |
|
|
Agency Fees(1) |
|
— |
|
|
|
3,105 |
|
|
|
— |
|
|
|
3,105 |
|
|
Total Core
Revenue |
|
15,350 |
|
|
|
19,359 |
|
|
|
— |
|
|
|
34,709 |
|
|
Cost Recovery Revenue: |
|
|
|
|
|
|
|
|
Initial Franchise
Fees(2) |
|
1,458 |
|
|
|
— |
|
|
|
— |
|
|
|
1,458 |
|
|
Interest
Income |
|
279 |
|
|
|
— |
|
|
|
— |
|
|
|
279 |
|
|
Total Cost Recovery
Revenue |
|
1,737 |
|
|
|
— |
|
|
|
— |
|
|
|
1,737 |
|
|
Ancillary Revenue: |
|
|
|
|
|
|
|
|
Contingent
Commissions(1) |
|
1,136 |
|
|
|
558 |
|
|
|
— |
|
|
|
1,694 |
|
|
Other
Income(2) |
|
33 |
|
|
|
— |
|
|
|
— |
|
|
|
33 |
|
|
Total Ancillary
Revenue |
|
1,169 |
|
|
|
558 |
|
|
|
— |
|
|
|
1,727 |
|
|
Total
Revenues |
|
18,256 |
|
|
|
19,917 |
|
|
|
— |
|
|
|
38,173 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Employee compensation and benefits, excluding equity based
compensation |
|
8,020 |
|
|
|
12,603 |
|
|
|
— |
|
|
|
20,623 |
|
|
General and administrative
expenses |
|
4,927 |
|
|
|
4,402 |
|
|
|
805 |
|
|
|
10,134 |
|
|
Bad debts |
|
135 |
|
|
|
511 |
|
|
|
— |
|
|
|
646 |
|
|
Total Operating
Expenses |
|
13,082 |
|
|
|
17,516 |
|
|
|
805 |
|
|
|
31,403 |
|
|
Adjusted
EBITDA |
|
5,174 |
|
|
|
2,401 |
|
|
|
(805 |
) |
|
|
6,770 |
|
|
Other income
(expense) |
|
11 |
|
|
|
108 |
|
|
|
— |
|
|
|
119 |
|
|
Equity based
compensation |
|
— |
|
|
|
— |
|
|
|
(1,852 |
) |
|
|
(1,852 |
) |
|
Interest
expense |
|
— |
|
|
|
— |
|
|
|
(546 |
) |
|
|
(546 |
) |
|
Depreciation and
amortization |
|
(728 |
) |
|
|
(404 |
) |
|
|
— |
|
|
|
(1,132 |
) |
|
Taxes |
|
— |
|
|
|
— |
|
|
|
(223 |
) |
|
|
(223 |
) |
|
Net
income |
|
$ |
4,457 |
|
|
|
$ |
2,105 |
|
|
|
$ |
(3,426 |
) |
|
|
$ |
3,136 |
|
|
June 30, 2021: |
|
|
|
|
|
|
|
|
Total
Assets |
|
$ |
94,489 |
|
|
|
$ |
44,332 |
|
|
|
$ |
99,182 |
|
|
|
$ |
238,003 |
|
|
(1) Renewal Commissions, New Business Commissions, Agency Fees,
and Contingent Commissions are included in "Commissions and agency
fees" as shown on the Consolidated statements of operations within
Goosehead’s Form 10-Q for the three months ended June 30, 2021 and
2020.(2) Renewal Royalty Fees, New Business Royalty Fees, Initial
Franchise Fees, and Other Income are included in "Franchise
revenues" as shown on the Consolidated statements of operations
within Goosehead’s Form 10-Q for the three months ended June 30,
2021 and 2020.
|
|
Six Months Ended June 30, 2021 |
|
|
Franchise Channel |
|
Corporate Channel |
|
Other |
|
Total |
Revenues: |
|
|
|
|
|
|
|
|
Core Revenue: |
|
|
|
|
|
|
|
|
Renewal
Commissions(1) |
|
$ |
— |
|
|
|
$ |
18,067 |
|
|
|
$ |
— |
|
|
|
$ |
18,067 |
|
|
Renewal Royalty
Fees(2) |
|
20,416 |
|
|
|
— |
|
|
|
— |
|
|
|
20,416 |
|
|
New Business
Commissions(1) |
|
— |
|
|
|
10,560 |
|
|
|
— |
|
|
|
10,560 |
|
|
New Business Royalty
Fees(2) |
|
6,837 |
|
|
|
— |
|
|
|
— |
|
|
|
6,837 |
|
|
Agency Fees(1) |
|
— |
|
|
|
5,529 |
|
|
|
— |
|
|
|
5,529 |
|
|
Total Core
Revenue |
|
27,253 |
|
|
|
34,156 |
|
|
|
— |
|
|
|
61,409 |
|
|
Cost Recovery Revenue: |
|
|
|
|
|
|
|
|
Initial Franchise
Fees(2) |
|
2,890 |
|
|
|
— |
|
|
|
— |
|
|
|
2,890 |
|
|
Interest
Income |
|
540 |
|
|
|
— |
|
|
|
— |
|
|
|
540 |
|
|
Total Cost Recovery
Revenue |
|
3,430 |
|
|
|
— |
|
|
|
— |
|
|
|
3,430 |
|
|
Ancillary Revenue: |
|
|
|
|
|
|
|
|
Contingent
Commissions(1) |
|
3,252 |
|
|
|
1,179 |
|
|
|
— |
|
|
|
4,431 |
|
|
Other
Income(2) |
|
131 |
|
|
|
— |
|
|
|
— |
|
|
|
131 |
|
|
Total Ancillary
Revenue |
|
3,383 |
|
|
|
1,179 |
|
|
|
— |
|
|
|
4,562 |
|
|
Total
Revenues |
|
34,066 |
|
|
|
35,335 |
|
|
|
— |
|
|
|
69,401 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Employee compensation and benefits, excluding equity based
compensation |
|
15,589 |
|
|
|
24,402 |
|
|
|
— |
|
|
|
39,991 |
|
|
General and administrative
expenses |
|
9,140 |
|
|
|
8,908 |
|
|
|
1,360 |
|
|
|
19,408 |
|
|
Bad debts |
|
296 |
|
|
|
797 |
|
|
|
— |
|
|
|
1,093 |
|
|
Total Operating
Expenses |
|
25,025 |
|
|
|
34,107 |
|
|
|
1,360 |
|
|
|
60,492 |
|
|
Adjusted
EBITDA |
|
9,041 |
|
|
|
1,228 |
|
|
|
(1,360 |
) |
|
|
8,909 |
|
|
Other
income |
|
31 |
|
|
|
108 |
|
|
|
— |
|
|
|
139 |
|
|
Equity based
compensation |
|
— |
|
|
|
— |
|
|
|
(3,793 |
) |
|
|
(3,793 |
) |
|
Interest
expense |
|
— |
|
|
|
— |
|
|
|
(1,147 |
) |
|
|
(1,147 |
) |
|
Depreciation and
amortization |
|
(1,375 |
) |
|
|
(757 |
) |
|
|
— |
|
|
|
(2,132 |
) |
|
Income tax
benefit |
|
— |
|
|
|
— |
|
|
|
71 |
|
|
|
71 |
|
|
Net
income |
|
$ |
7,697 |
|
|
|
$ |
579 |
|
|
|
$ |
(6,229 |
) |
|
|
$ |
2,047 |
|
|
June 30, 2021: |
|
|
|
|
|
|
|
|
Total
Assets |
|
$ |
94,489 |
|
|
|
$ |
44,332 |
|
|
|
$ |
99,182 |
|
|
|
$ |
238,003 |
|
|
(1) Renewal Commissions, New Business Commissions, Agency Fees,
and Contingent Commissions are included in "Commissions and agency
fees" as shown on the Consolidated statements of operations within
Goosehead’s Form 10-Q for the six months ended June 30, 2021 and
2020.(2) Renewal Royalty Fees, New Business Royalty Fees, Initial
Franchise Fees, and Other Income are included in "Franchise
revenues" as shown on the Consolidated statements of operations
within Goosehead’s Form 10-Q for the six months ended June 30, 2021
and 2020.
Goosehead Insurance, Inc.Consolidated
Balance Sheets(Unaudited)(In thousands,
except per share amounts)
|
|
June 30, |
|
December 31, |
|
|
2021 |
|
2020 |
Assets |
|
|
|
|
Current Assets: |
|
|
|
|
Cash and cash
equivalents |
|
$ |
34,975 |
|
|
|
$ |
24,913 |
|
|
Restricted
cash |
|
1,551 |
|
|
|
1,323 |
|
|
Commissions and agency fees receivable,
net |
|
6,063 |
|
|
|
18,604 |
|
|
Receivable from franchisees,
net |
|
2,724 |
|
|
|
2,100 |
|
|
Prepaid
expenses |
|
7,394 |
|
|
|
3,705 |
|
|
Total current
assets |
|
52,707 |
|
|
|
50,645 |
|
|
Receivable from franchisees, net of current
portion |
|
23,354 |
|
|
|
18,179 |
|
|
Property and equipment, net of accumulated
depreciation |
|
22,618 |
|
|
|
16,650 |
|
|
Right-of-use
asset |
|
34,207 |
|
|
|
22,513 |
|
|
Intangible assets, net of accumulated
amortization |
|
1,756 |
|
|
|
549 |
|
|
Deferred income taxes,
net |
|
98,114 |
|
|
|
73,363 |
|
|
Other assets |
|
5,247 |
|
|
|
3,938 |
|
|
Total
assets |
|
$ |
238,003 |
|
|
|
$ |
185,837 |
|
|
Liabilities and
Stockholders’ Equity |
|
|
|
|
Current Liabilities: |
|
|
|
|
Accounts payable and accrued
expenses |
|
$ |
7,884 |
|
|
|
$ |
8,101 |
|
|
Premiums
payable |
|
1,551 |
|
|
|
1,323 |
|
|
Lease
liability |
|
4,360 |
|
|
|
3,203 |
|
|
Contract
liabilities |
|
5,189 |
|
|
|
4,233 |
|
|
Note payable |
|
5,000 |
|
|
|
3,500 |
|
|
Total current
liabilities |
|
23,984 |
|
|
|
20,360 |
|
|
Lease liability, net of current
portion |
|
48,549 |
|
|
|
32,933 |
|
|
Note payable, net of current
portion |
|
76,539 |
|
|
|
79,408 |
|
|
Contract liabilities, net of
current
portion |
|
36,200 |
|
|
|
29,968 |
|
|
Liabilities under tax receivable
agreement, net of current
portion |
|
80,232 |
|
|
|
61,572 |
|
|
Total
liabilities |
|
265,504 |
|
|
|
224,241 |
|
|
Class A common stock, $0.01 par
value per share - 300,000 shares authorized, 19,209 shares issued
and outstanding as of June 30, 2021, 18,304 shares issued and
outstanding as of December 31,
2020 |
|
191 |
|
|
|
183 |
|
|
Class B common stock, $0.01 par
value per share - 50,000 shares authorized, 17,586 issued and
outstanding as of June 30, 2021, 18,447 shares issued and
outstanding as of December 31,
2020 |
|
176 |
|
|
|
184 |
|
|
Additional paid in
capital |
|
36,579 |
|
|
|
29,371 |
|
|
Accumulated
deficit |
|
(33,527 |
) |
|
|
(34,614 |
) |
|
Total stockholders'
equity |
|
3,419 |
|
|
|
(4,876 |
) |
|
Non-controlling
interests |
|
(30,920 |
) |
|
|
(33,528 |
) |
|
Total
equity |
|
(27,501 |
) |
|
|
(38,404 |
) |
|
Total liabilities and
equity |
|
$ |
238,003 |
|
|
|
$ |
185,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Goosehead Insurance, Inc.Reconciliation
Non-GAAP Measures to GAAP
This release includes Core Revenue, Cost
Recovery Revenue, Ancillary Revenue, Adjusted EBITDA, Adjusted
EBITDA Margin and Adjusted EPS that are not required by, nor
presented in accordance with, generally accepted accounting
principles in the United States (“GAAP”). The Company refers to
these measures as “non-GAAP financial measures.” The Company uses
these non-GAAP financial measures when planning, monitoring and
evaluating its performance and considers these non-GAAP financial
measures to be useful metrics for management and investors to
facilitate operating performance comparisons from period to period
by excluding potential differences caused by variations in capital
structures, tax position, depreciation, amortization and certain
other items that the Company believes are not representative of its
core business. The Company uses Core Revenue, Cost Recovery
Revenue, Ancillary Revenue, Adjusted EBITDA, Adjusted EBITDA Margin
and Adjusted EPS for business planning purposes and in measuring
its performance relative to that of its competitors.
These non-GAAP financial measures are defined by
the Company as follows:
- "Core Revenue" is
a supplemental measure of our performance and includes Renewal
Commissions, Renewal Royalty Fees, New Business Commissions, New
Business Royalty Fees, and Agency Fees. We believe that Core
Revenue is an appropriate measure of operating performance because
it summarizes all of our revenues from sales of individual
insurance policies.
- "Cost Recovery
Revenue" is a supplemental measure of our performance and includes
Initial Franchise Fees and Interest Income. We believe that Cost
Recovery Revenue is an appropriate measure of operating performance
because it summarizes revenues that are viewed by management as
cost recovery mechanisms.
- "Ancillary
Revenue" is a supplemental measure of our performance and includes
Contingent Commissions and Other Income. We believe that Ancillary
Revenue is an appropriate measure of operating performance because
it summarizes revenues that are ancillary to our core
business.
- "Adjusted EBITDA"
is a supplemental measure of the Company's performance. We believe
that Adjusted EBITDA is an appropriate measure of operating
performance because it eliminates the impact of items that do not
relate to business performance. Adjusted EBITDA is defined as net
income (the most directly comparable GAAP measure) before interest,
income taxes, depreciation and amortization, adjusted to exclude
equity-based compensation and other non-operating items, including,
among other things, certain non-cash charges and certain
non-recurring or non-operating gains or losses.
- "Adjusted EBITDA
Margin" is Adjusted EBITDA as defined above, divided by total
revenue excluding other non-operating items. Adjusted EBITDA Margin
is helpful in measuring profitability of operations on a
consolidated level.
- "Adjusted EPS" is
a supplemental measure of our performance, defined as earnings per
share (the most directly comparable GAAP measure) before
non-recurring or non-operating income and expenses. Adjusted EPS is
a useful measure to management because it eliminates the impact of
items that do not relate to business performance and helps measure
our profitability on a consolidated level.
While the Company believes that these non-GAAP
financial measures are useful in evaluating its business, this
information should be considered as supplemental in nature and is
not meant as a substitute for revenues, net income, or earnings per
share, in each case as recognized in accordance with GAAP. In
addition, other companies, including companies in the Company’s
industry, may calculate such measures differently, which reduces
their usefulness as comparative measures.
The following tables show a reconciliation from
total revenues to Core Revenue, Cost Recovery Revenue, and
Ancillary Revenue (non-GAAP basis) for the three and six months
ended June 30, 2021 and 2020 (in thousands):
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Total Revenues |
$ |
38,173 |
|
|
$ |
29,924 |
|
|
$ |
69,401 |
|
|
$ |
50,349 |
|
|
|
|
|
|
|
|
|
Core Revenue: |
|
|
|
|
|
|
|
Renewal
Commissions(1) |
$ |
10,310 |
|
|
$ |
7,718 |
|
|
$ |
18,067 |
|
|
$ |
13,451 |
|
Renewal Royalty
Fees(2) |
11,670 |
|
|
7,903 |
|
|
20,416 |
|
|
13,289 |
|
New Business
Commissions(1) |
5,944 |
|
|
4,329 |
|
|
10,560 |
|
|
7,662 |
|
New Business Royalty
Fees(2) |
3,680 |
|
|
2,599 |
|
|
6,837 |
|
|
4,647 |
|
Agency Fees(1) |
3,105 |
|
|
2,185 |
|
|
5,529 |
|
|
3,871 |
|
Total Core
Revenue |
34,709 |
|
|
24,734 |
|
|
61,409 |
|
|
42,920 |
|
Cost Recovery Revenue: |
|
|
|
|
|
|
|
Initial Franchise
Fees(2) |
1,458 |
|
|
901 |
|
|
2,890 |
|
|
1,879 |
|
Interest
Income |
279 |
|
|
192 |
|
|
540 |
|
|
361 |
|
Total Cost Recovery
Revenue |
1,737 |
|
|
1,093 |
|
|
3,430 |
|
|
2,240 |
|
Ancillary Revenue: |
|
|
|
|
|
|
|
Contingent
Commissions(1) |
1,694 |
|
|
4,016 |
|
|
4,431 |
|
|
5,075 |
|
Other
Income(2) |
33 |
|
|
81 |
|
|
131 |
|
|
114 |
|
Total Ancillary
Revenue |
1,727 |
|
|
4,097 |
|
|
4,562 |
|
|
5,189 |
|
Total
Revenues |
$ |
38,173 |
|
|
$ |
29,924 |
|
|
$ |
69,401 |
|
|
$ |
50,349 |
|
(1) Renewal Commissions, New Business Commissions, Agency Fees,
and Contingent Commissions are included in "Commissions and agency
fees" as shown on the Consolidated statements of operations.(2)
Renewal Royalty Fees, New Business Royalty Fees, Initial Franchise
Fees, and Other Income are included in "Franchise revenues" as
shown on the Consolidated statements of operations.
The following tables show a reconciliation from
net income to Adjusted EBITDA and Adjusted EBITDA Margin (non-GAAP
basis) for the three and six months ended June 30, 2021 and 2020
(in thousands):
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Net income
(loss) |
|
$ |
3,136 |
|
|
|
$ |
7,386 |
|
|
|
$ |
2,047 |
|
|
|
$ |
7,090 |
|
|
Interest
expense |
|
546 |
|
|
|
479 |
|
|
|
1,147 |
|
|
|
1,083 |
|
|
Depreciation and
amortization |
|
1,132 |
|
|
|
712 |
|
|
|
2,132 |
|
|
|
1,252 |
|
|
Tax expense
(benefit) |
|
223 |
|
|
|
(240 |
) |
|
|
(71 |
) |
|
|
(281 |
) |
|
Equity-based
compensation |
|
1,852 |
|
|
|
1,416 |
|
|
|
3,793 |
|
|
|
1,914 |
|
|
Other income
(expense) |
|
(119 |
) |
|
|
— |
|
|
|
(139 |
) |
|
|
(66 |
) |
|
Adjusted
EBITDA |
|
$ |
6,770 |
|
|
|
$ |
9,753 |
|
|
|
$ |
8,909 |
|
|
|
$ |
10,992 |
|
|
Adjusted EBITDA
Margin(1) |
|
18 |
|
% |
|
33 |
|
% |
|
13 |
|
% |
|
22 |
|
% |
(1) Adjusted EBITDA Margin is calculated as Adjusted EBITDA
divided by Total Revenue ($6,770 / 38,173) and ($9,753 / 29,924)
three months ended June 30, 2021 and 2020. Adjusted EBITDA Margin
is calculated as Adjusted EBITDA divided by Total Revenue ($8,909 /
69,401) and ($10,992 / 50,349) six months ended June 30, 2021 and
2020.
The following tables show a reconciliation from basic earnings
per share to Adjusted EPS (non-GAAP basis) for the three and six
months ended June 30, 2021 and 2020 (in thousands, except per share
amounts). Note that totals may not sum due to rounding:
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Earnings per share - basic
(GAAP) |
|
$ |
0.08 |
|
|
$ |
0.21 |
|
|
$ |
0.06 |
|
|
$ |
0.20 |
|
Add: equity-based
compensation(1) |
|
0.05 |
|
|
0.04 |
|
|
0.10 |
|
|
0.05 |
|
Adjusted EPS
(non-GAAP) |
|
$ |
0.13 |
|
|
$ |
0.25 |
|
|
$ |
0.16 |
|
|
$ |
0.25 |
|
(1) Calculated as equity-based compensation divided by sum of
weighted average Class A and Class B shares [ $1.9 million / ( 18.8
million + 18.0 million )] for the three months ended June 30, 2021
and [ $1.4 million / ( 16.5 million + 20.0 million )] for the three
months ended June 30, 2020. Calculated as equity-based compensation
divided by sum of weighted average Class A and Class B shares [
$3.8 million / ( 18.6 million + 18.2 million )] for the six months
ended June 30, 2021 and [ $1.9 million / ( 16.0 million + 20.4
million )] for the six months ended June 30, 2020.
Goosehead Insurance, Inc.Key
Performance Indicators
|
|
June 30, 2021 |
|
December 31, 2020 |
|
June 30, 2020 |
Corporate sales agents < 1
year tenured |
|
266 |
|
|
207 |
|
|
182 |
|
Corporate sales agents > 1
year tenured |
|
186 |
|
|
157 |
|
|
135 |
|
Operating franchises < 1
year tenured
(TX) |
|
53 |
|
|
43 |
|
|
26 |
|
Operating franchises > 1
year tenured
(TX) |
|
196 |
|
|
185 |
|
|
182 |
|
Operating franchises < 1
year tenured
(Non-TX) |
|
353 |
|
|
285 |
|
|
235 |
|
Operating franchises > 1
year tenured
(Non-TX) |
|
470 |
|
|
378 |
|
|
287 |
|
Policies in
Force |
|
872,000 |
|
|
713,000 |
|
|
590,000 |
|
Client
Retention |
|
89 |
% |
|
88 |
% |
|
88 |
% |
Premium
Retention |
|
90 |
% |
|
89 |
% |
|
89 |
% |
QTD Written Premium (in
thousands) |
|
$ |
398,920 |
|
|
$ |
285,209 |
|
|
$ |
273,693 |
|
Net Promoter Score
("NPS") |
|
92 |
|
|
92 |
|
|
90 |
|
Goosehead Insurance (NASDAQ:GSHD)
Historical Stock Chart
From Mar 2024 to Apr 2024
Goosehead Insurance (NASDAQ:GSHD)
Historical Stock Chart
From Apr 2023 to Apr 2024