Broker expense is the compensation paid to our agent partners and national broker partners when an insurance policy is written through a broker relationship. Broker expense generally tracks with written premium growth. Cost of sales includes postage, document costs, payment processing fees, emergency roadside service costs and other variable costs associated with the sale and servicing of a policy.
Broker expense is the compensation paid to our agent partners and national broker partners when an insurance policy is written through a broker relationship. Broker expense generally tracks with written premium growth. Cost of sales includes payment processing fees, emergency roadside service costs, postage and other variable costs associated with the sale and servicing of a policy.
By providing this non-GAAP financial measure, together with a reconciliation to net income (loss), which is the most directly comparable GAAP measure, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives.
By providing this non-GAAP financial measure, together with a reconciliation to net income (loss), which is the most comparable GAAP measure, we believe we are enhancing investors’ understanding of our business and our results of operations, as well as assisting investors in evaluating how well we are executing our strategic initiatives.
The estimates utilized in determining the amount of losses and loss adjustment expenses recorded in a period are based on statistical analysis performed by our internal and external actuarial team. Reserves are reviewed regularly and adjusted as necessary to reflect management’s estimate of the ultimate cost of settlement.
The estimates utilized in determining the amount of losses and loss adjustment expenses recorded in a period are based on statistical analysis performed by our internal and external actuarial team. Reserves are reviewed regularly and adjusted, as necessary, to reflect our estimate of the ultimate cost of settlement.
Finance revenue is recognized when earned based on the amount of the outstanding loan, the applicable interest rate on the loan and the length of time the loan was outstanding during the period. Other revenue includes sponsorship, admission, advertising, valuation and registration income. Other revenue is recognized when the performance obligation for the related product or service is satisfied.
Finance revenue is recognized when earned based on the amount of the outstanding loan, the applicable interest rate on the loan, and the length of time the loan was outstanding during the period. Lastly, other revenue includes sponsorship, admission, advertising, valuation and registration income. Other revenue is recognized when the performance obligation for the related product or service is satisfied.
We present Adjusted EBITDA because we consider it to be an important supplemental measure of our performance and believe it is frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry.
We present Adjusted EBITDA because we consider it to be an important supplemental measure of the Company's performance and believe it is frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry.
We also earn fee-based revenue from Hagerty Garage + Social memberships, which include storage in addition to the HDC Member benefits. Revenue from the sale of HDC and storage memberships is recognized ratably over the period of the membership.
We also earn fee-based revenue from Hagerty Garage + Social memberships, which include storage services in addition to the HDC Member benefits. Revenue from the sale of HDC and storage memberships is recognized ratably over the period of the membership.
We use these Key Performance Indicators to evaluate our business, measure our performance, identify trends against planned initiatives, prepare financial projections and make strategic decisions. We believe these Key Performance Indicators are useful in evaluating the Company's performance when read together with our Consolidated Financial Statements prepared in accordance with GAAP.
We use these Key Performance Indicators to evaluate our business, measure our performance, identify trends against planned initiatives, prepare financial projections, and make strategic decisions. We believe these Key Performance Indicators are useful in evaluating our performance when read together with our Consolidated Financial Statements prepared in accordance with GAAP.
Revaluation gain on previously held equity method investment During the year ended December 31, 2022, we recognized a revaluation gain on a previously held equity method investment of $34.7 million, which represents the remeasurement of our 40% equity interest in Broad Arrow immediately prior to the Broad Arrow Acquisition in August 2022.
Revaluation gain on previously held equity method investment During the year ended December 31, 2022, the Company recognized a revaluation gain on a previously held equity method investment of $34.7 million, which represents the remeasurement of our 40% equity interest in Broad Arrow immediately prior to the Broad Arrow Acquisition in August 2022.
We present Adjusted EPS because we consider it to be an important supplemental measure of our operating performance and believe it is used by investors and securities analysts in evaluating the consolidated performance of other companies in our industry.
We present Adjusted EPS because we consider it to be an important supplemental measure of our operating performance and believe it is used by securities analysts, investors and other interested parties in evaluating the consolidated performance of other companies in our industry.
This analysis requires significant judgments, including estimation of future cash flows, which is dependent on internal forecasts, available industry/market data (to the extent available), estimation of the long-term rate of growth for the reporting unit including expectations and assumptions regarding the impact of general economic conditions on the reporting unit, estimation of the useful life over which cash flows will occur (including terminal multiples), determination of the respective weighted average cost of capital and market participant assumptions.
This analysis requires significant judgment, including the estimation of future cash flows, which is dependent on internal forecasts, available industry/market data, the estimation of the long-term rate of growth for the reporting unit including expectations and assumptions regarding the impact of general economic conditions on the reporting unit, the estimation of the useful life over which cash flows will occur (including terminal multiples), the determination of the respective weighted average cost of capital and market participant assumptions.
Capital and Dividend Restrictions Through our reinsurance subsidiary, Hagerty Re, we reinsure the same personal lines risks that are underwritten by our affiliated MGA subsidiaries on behalf of our insurance carrier partners. Our reinsurance operations are self-funded primarily through existing capital and net cash flows from operations.
Capital and Dividend Restrictions Through our reinsurance subsidiary, Hagerty Re, we reinsure the same personal lines risks that are underwritten by our MGA subsidiaries on behalf of our insurance carrier partners. Hagerty Re's reinsurance operations are funded primarily through existing capital and net cash flows from operations.
(2) Loss Ratio, expressed as a percentage, is the ratio of (1) losses and loss adjustment expenses incurred to (2) earned premium in Hagerty Re. We view Loss Ratio as an important metric because it is a powerful benchmark for profitability. The benchmark allows us to evaluate our historical loss patterns including incurred losses and make necessary and appropriate adjustments.
(2) Loss Ratio, expressed as a percentage, is the ratio of (i) losses and loss adjustment expenses incurred to (ii) earned premium in Hagerty Re. We view Loss Ratio as an important metric because it is a powerful benchmark for profitability. This benchmark allows us to evaluate our historical loss patterns including incurred losses and make necessary and appropriate adjustments.
When assessing goodwill for impairment, our decision to perform a qualitative assessment for an individual reporting unit is based on a number of factors, including the carrying value of the reporting unit's goodwill, the amount of time in 54 TA BLE OF CONTENTS between quantitative fair value assessments, macro-economic conditions, industry and market conditions and the operating performance of the reporting unit.
When assessing goodwill for impairment, our decision to perform a qualitative assessment for an individual reporting unit is based on a number of factors, including the carrying value of the reporting unit's goodwill, the amount of time in between quantitative fair value assessments, macro-economic conditions, industry and market conditions and the operating performance of the reporting unit.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the Consolidated Financial Statements and related Notes included in Item 8 of Part II of this Annual Report on Form 10-K. In addition to historical financial information, the following discussion and analysis contains forward-looking statements that involve risks, uncertainties, and assumptions.
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the Consolidated Financial Statements and related Notes included in Item 8 of Part II of this Annual Report. In addition to historical financial information, the following discussion and analysis contains forward-looking statements that involve risks, uncertainties, and assumptions.
It also contributes to maintaining our NPS as discussed below. (6) Vehicles in Force are the number of current insured vehicles as of the applicable period end date. We view Vehicles in Force as an important metric to assess our financial performance because insured vehicle growth drives our revenue growth and increases market penetration.
It also contributes to maintaining our NPS, as discussed below. (7) Vehicles in Force represents the number of current insured vehicles as of the applicable period end date. We view Vehicles in Force as an important metric to assess our financial performance because insured vehicle growth drives our revenue growth and increases market penetration.
We view PIF as an important metric to assess our financial performance because policy growth drives our revenue growth, increases brand awareness and market penetration, generates additional insight to improve the performance of our platform, and provides key data to assist strategic decision making for the Company.
We view PIF as an important metric to assess our financial performance because policy growth drives our revenue growth, increases brand awareness and market penetration, generates additional insight to improve the performance of our platform, and provides key data to assist us in strategic decision making.
(5) PIF Retention is the percentage of expiring policies that are renewed on the renewal effective date, calculated on a rolling twelve months basis. We view PIF Retention as an important measurement of the number of policies retained each year, which contributes to recurring revenue streams from MGA commissions, membership fees and earned premiums.
(6) PIF Retention represents the percentage of expiring insurance policies that are renewed on the renewal effective date, calculated on a rolling twelve months basis. We view PIF Retention as an important measurement of the number of policies retained each year, which contributes to recurring revenue streams from MGA commissions, membership fees, and earned premiums.
In general, under the fair value accounting model, in periods when our stock price increases, the warrant liability increases, and we recognize additional expense in our Consolidated Statements of Operations. In periods when our stock price decreases, the warrant liability decreases, and we recognize additional income in our Consolidated Statements of Operations.
In general, under the fair value accounting model, in periods when our stock price increases, the warrant liability increases, and we recognize additional expense. In periods when our stock price decreases, the warrant liability decreases, and we recognize additional income.
Examples of events or circumstances that could reasonably be expected to negatively affect the underlying key assumptions and ultimately impact the estimated fair value of our reporting units may include such items as: (1) failure to meet business plans; (2) deterioration of the U.S. economy; (3) an increase in interest rates; or (4) other unanticipated events and circumstances that may decrease the projected cash flows or increase the discounts rates and could potentially result in an impairment charge.
Examples of events or circumstances that could reasonably be expected to negatively affect the underlying key assumptions and ultimately impact the estimated fair value of our reporting units may include such items as: (i) failure to meet business plans; (ii) deterioration of the U.S. economy; (iii) an increase in interest rates; or (iv) other unanticipated events and circumstances that may decrease the projected cash flows or increase the discount rates and could potentially result in an impairment charge.
In estimating loss and loss adjustment expense reserves, our actuarial reserving group considers claim cycle time, claims settlement practices, adequacy of case reserves over time, and current economic conditions.
When estimating loss and loss adjustment expense reserves, our actuarial reserving group considers claim cycle time, claims settlement practices, adequacy of case reserves over time, the seasonality of our business, and current economic conditions.
Because actual experience can differ from key assumptions used in estimating reserves, there may be significant variation in the development of these reserves and the actual losses and loss adjustment expenses ultimately paid in the future.
Effect if Actual Results Differ From Estimates and Assumptions Because actual experience can differ from key assumptions used in estimating reserves, there may be significant variation in the development of reserves and the amount of actual losses and loss adjustment expenses ultimately paid in the future.
Sales expense Sales expense includes costs related to the sales and servicing of insurance policies, as well as costs related to our Membership and Marketplace offerings, such as broker expense, cost of sales, promotion expense and travel and entertainment expenses.
(Refer to "Critical Accounting Estimates" below.) Sales expense Sales expense includes costs related to the sale and servicing of insurance policies, as well as costs related to our Membership and Marketplace offerings, such as broker expense, cost of sales, promotion expense, and travel and entertainment expenses.
The most directly comparable GAAP measure is basic earnings per share ("Basic EPS"), which is calculated as Net income (loss) attributable to controlling interest divided by the weighted average of Class A Common Stock outstanding during the period.
The most directly comparable GAAP measure to Adjusted EPS is basic earnings per share ("Basic EPS"), which is calculated as Net income (loss) available to Class A Common Stockholders divided by the weighted average number of Class A Common Stock shares outstanding during the period.
Tax Receivable Agreement Hagerty, Inc. expects to have adequate capital resources to meet the requirements and obligations under the TRA entered into with the Legacy Unit Holders on December 2, 2021 that provides for the payment by Hagerty, Inc. to the Legacy Unit Holders of 85% of the amount of cash savings, if any, under U.S. federal, state and local income tax or franchise tax realized as a result of (1) any increase in tax basis of Hagerty, Inc.'s assets resulting from (a) purchase of Hagerty Group Units from any of the Legacy Unit Holders using the net proceeds from any future offering, (b) redemptions or exchanges by the Legacy Unit Holders of Class V Common Stock and Hagerty Group Units for shares of Class A Common Stock or (c) payments under the TRA and (2) tax benefits related to imputed interest deemed arising as a result of payments made under the TRA.
The TRA provides for the payment by Hagerty, Inc. to the Legacy Unit Holders of 85% of the amount of cash savings, if any, under U.S. federal, state and local income tax or franchise tax realized as a result of (i) any increase in tax basis of Hagerty, Inc.'s assets resulting from (a) the purchase of The Hagerty Group units from any of the Legacy Unit Holders using the net proceeds from any future offering, (b) redemptions or exchanges by the Legacy Unit Holders of Class V Common Stock and The Hagerty Group units for shares of Class A Common Stock or (c) payments under the TRA and (ii) tax benefits related to imputed interest deemed arising as a result of payments made under the TRA.
Legacy Unit Holders may, subject to certain conditions and transfer restrictions described above, redeem or exchange their Class V Common Stock and Hagerty Group Units for shares of Class A Common Stock of Hagerty, Inc. on a one-for-one basis.
Legacy Unit Holders may, subject to certain conditions and transfer restrictions as described in the Legacy Unit Holders Exchange Agreement executed in connection with the Business Combination, redeem or exchange their Class V Common Stock and The Hagerty Group units for shares of Class A Common Stock of Hagerty, Inc. on a one-for-one basis.
Our future capital requirements will depend on many factors, including our reinsurance premium growth rate, renewal rates, the introduction of new and enhanced products, entry into, and successful entry in new geographic markets, and the continuing market adoption of our product offerings.
Hagerty Re's future capital requirements will depend on many factors, including its reinsurance premium growth rate, renewal rates, underwriting results, successful entry in new geographic markets, and the continuing market adoption of its product offerings.
Non-GAAP Financial Measures Adjusted EBITDA We define Adjusted EBITDA as consolidated net income (loss) (the most directly comparable GAAP measure) before interest and other income (expense), income tax (expense) benefit, and depreciation and amortization, adjusted to exclude (i) restructuring, impairment and related charges, net, (ii) changes in the fair value of warrant liabilities, (iii) stock-based compensation expense, (iv) the revaluation gain on a previously held equity method investment, (v) expense associated with the accelerated vesting of incentive plans, (vi) net gains and losses from asset disposals and (vii) certain other unusual items.
Non-GAAP Financial Measures Adjusted EBITDA We define Adjusted EBITDA as consolidated Net income excluding interest and other income (expense), income tax expense, and depreciation and amortization, adjusted to exclude (i) changes in the fair value of our warrant liabilities; (ii) share-based compensation expense; and when applicable, (iii) restructuring, impairment and related charges, net; (iv) the net gain or loss from asset disposals; (v) losses and impairments related to divestitures; (vi) the revaluation gain on a previously held equity method investment; and (vii) certain other unusual items.
Our actual results and timing of selected events may differ materially from those anticipated in these forward-looking statements as a result of many factors, including those discussed within "Risk Factors" in Item 1A of this report.
Our actual results and timing of selected events may differ materially from those anticipated in these forward-looking statements as a result of many factors, including those discussed within "Risk Factors" in Item 1A of this report. The following discussion contains references to the years ended December 31, 2023 and 2022.
As of December 31, 2022, Hagerty Re had approximately $398.8 million in Cash and cash equivalents and Restricted cash and cash equivalents. We, and particularly Hagerty Re, pay close attention to the underlying underwriting and reserving risks by monitoring the pricing and loss development of the underlying business written through our affiliated MGAs.
As of December 31, 2023, Hagerty Re had approximately $558.2 million in "Cash and cash equivalents" and "Restricted cash and cash equivalents". 56 TABLE OF CONTENTS We, and particularly Hagerty Re, pay close attention to the underlying underwriting and reserving risks by monitoring the pricing and loss development of the underlying business written through our MGA subsidiaries.
In January 2023, Broad Arrow Europe Limited and Broad Arrow Capital UK Limited were joined to the Credit Facility as co-borrowers. Under the Credit Agreement, we are required, among other things, to meet certain financial covenants, including a fixed charge coverage ratio and a leverage ratio. We were in compliance with these financial covenants as of December 31, 2022.
Under the JPM Credit Agreement , we are required, among other things, to meet certain financial covenants, including a fixed charge coverage ratio and a leverage ratio. We were in compliance with these financial covenants as of December 31, 2023.
For reporting units with goodwill, we perform a qualitative analysis to determine whether it is more likely than not the fair value of the reporting unit is less than its carrying amount.
Judgments and Uncertainties Application of the goodwill impairment test requires judgment, including the identification of reporting units and the determination of the estimated fair value of reporting units. For reporting units with goodwill, we perform a qualitative analysis to determine whether it is more likely than not the fair value of the reporting unit is less than its carrying amount.
Changes in these estimates and assumptions could materially affect the determination of estimated fair value and potential impairment for each reporting unit. Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions and factors.
Changes in these estimates and assumptions could materially affect the determination of estimated fair value and potential impairment for each reporting unit.
Refer to Note 14 — Restructuring, Impairment and Related Charges in Item 8 of Part II of this Annual Report on Form 10-K for additional information with respect to the restructuring initiatives implemented in 2022.
Refer to Note 15 — Restructuring, Impairment and Related Charges in Item 8 of Part II of this Annual Report for additional information with respect to our restructuring initiatives.
The increase in revenue from renewal policies was primarily related to a 6.5% increase in renewal policy premiums as well as continued strong retention.
The increase in revenue from renewal policies was primarily related to an increase of 17.0% in the underlying policy premiums, as well as continued strong policy retention.
New Accounting Standards New accounting standards are described in Note 1 — Summary of Significant Accounting Policies and New Accounting Standards, in Item 8 of Part II of this Annual Report on Form 10-K.
New Accounting Standards New accounting standards are described in Note 1 — Summary of Significant Accounting Policies and New Accounting Standards, in Item 8 of Part II of this Annual Report, which are incorporated herein by reference.
Other Items Change in fair value of warrant liabilities During the years ended December 31, 2022 and 2021, the change in fair value of warrant liabilities resulted in a gain of $41.9 million and a loss of $42.5 million, respectively, which represents the net change in our valuation of warrant liabilities.
Change in fair value of warrant liabilities During the years ended December 31, 2023 and 2022, the change in the fair value of our warrant liabilities resulted in a gain of $11.5 million and $41.9 million, respectively.
Our intangible assets are evaluated for impairment only when there is evidence that events or changes in circumstances indicate that the carrying amount of these assets may not be recoverable. Application of the goodwill impairment test requires judgment, including the identification of reporting units and the determination of the estimated fair value of reporting units.
For reporting units with goodwill, an impairment loss is recognized for the amount by which the reporting unit's carrying value, including goodwill, exceeds its fair value. Our intangible assets are evaluated for impairment only when there is evidence that events or changes in circumstances indicate that the carrying amount of these assets may not be recoverable.
Losses consist of claims paid, case reserves and IBNR, net of estimated recoveries for reinsurance, salvage and subrogation. Loss adjustment expenses consist of the cost associated with the investigation and settling of claims.
Losses consist of claims paid, case reserves, and incurred but not reported ("IBNR") costs, which are recorded net of estimated recoveries from reinsurance, salvage and subrogation. Loss adjustment expenses consist of the cost associated with the investigation and settlement of claims.
We view HDC Paid Member Count as important because it helps us measure membership revenue growth and provides an opportunity to customize our value proposition and benefits to specific types of enthusiasts, both by demographic and vehicle interest. (8) Hagerty uses Net Promoter Score ("NPS") as an important measure of the overall strength of our relationship with Members.
We believe that HDC Paid Member Count is important because it helps us measure membership revenue growth and provides an opportunity to customize our value proposition and benefits to specific types of enthusiasts, both by demographic and vehicle interest.
The following table presents the amount of premiums assumed and related ceding commission, as well as the quota share percentages for the year ended December 31, 2022 and 2021: U.S. Canada U.K.
The following table presents premiums assumed by Hagerty Re and the related quota share percentages for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 U.S. Canada U.K.
The amount and timing of any payments under the TRA will vary depending on a number of factors, including, but not limited to, the increase in tax basis of The Hagerty Group's assets, the timing of any future redemptions, exchanges or purchases of Hagerty Group Units held by Legacy Unit Holders, the price of Class A Common Stock at the time of the purchase, redemption or exchange, the extent to which redemptions or exchanges are taxable, the amount and timing of the taxable income that Hagerty, Inc. generates in the future, the tax rates then applicable and the portion of the payments under the TRA constituting imputed interest.
Judgments and Uncertainties The amount and timing of any payments under the TRA will vary depending on a number of factors, including, but not limited to, the increase in tax basis of The Hagerty Group's assets, the timing of any future redemptions, exchanges or purchases of The Hagerty Group units held by Legacy Unit Holders, the price of Hagerty, Inc.
Refer to Note 20 — Warrant Liabilities in Item 8 of Part II of this Annual Report on Form 10-K for additional information with respect to our warrants.
Refer to Note 16 — Fair Value Measurements in Item 8 of Part II of this Annual Report for additional information with respect to our warrants.
Year Ended December 31, 2022 2021 Operational Metrics (period of time) Total Written Premium ( in thousands ) (1) $776,664 $674,305 Loss Ratio (2) 45.3% 41.3% New Business Count (Insurance) (3) 234,520 244,478 Operational Metrics (point in time) Policies in Force (4) 1,315,977 1,247,056 Policies in Force Retention (5) 88.0% 89.1% Vehicles in Force (6) 2,234,461 2,103,185 HDC Paid Member Count (7) 752,754 718,583 Net Promoter Score (8) 83.0 82.0 GAAP Measures Total Revenue ( in thousands ) $787,588 $619,079 Operating Income (Loss) (in thousands) $(67,566) $(10,070) Net Income (Loss) (in thousands ) $2,403 $(61,354) Basic Earnings (Loss) Per Share $0.39 $(0.56) Non-GAAP Measures Adjusted EBITDA (in thousands) (9) $(1,940) $25,350 Adjusted Earnings (Loss) Per Share (9) $(0.20) $(0.05) 41 TA BLE OF CONTENTS (1) Total Written Premium is the total amount of insurance premium written on policies that were bound by our insurance carrier partners during the period.
Year Ended December 31, 2023 2022 Operational Metrics Total Written Premium ( in thousands ) (1) $ 907,175 $ 776,664 Loss Ratio (2) 41.5 % 45.3 % New Business Count — Insurance (3) 254,386 234,520 GAAP Measures Total Revenue (in thousands) $ 1,000,213 $ 787,588 Operating Income (Loss) (in thousands) $ 10,408 $ (67,566) Net Income (in thousands) $ 28,179 $ 2,403 Basic Earnings Per Share $ 0.19 $ 0.39 Diluted Earnings (Loss) Per Share $ 0.09 $ (0.07) Non-GAAP Financial Measures Adjusted EBITDA (in thousands) (4) $ 88,162 $ (1,940) Adjusted Earnings (Loss) Per Share (4) $ 0.04 $ (0.20) December 31, 2023 2022 Operational Metrics Policies in Force (5) 1,401,037 1,315,977 Policies in Force Retention (6) 88.7 % 88.0 % Vehicles in Force (7) 2,378,883 2,234,461 HDC Paid Member Count (8) 815,007 752,754 Net Promoter Score (9) 82 83 (1) Total Written Premium is the total amount of insurance premium written by our MGA subsidiaries on policies that were bound by our insurance carrier partners during the period.
Membership fee revenue was $45.2 million for the year ended December 31, 2022, an increase of $4.6 million, or 11.4%, compared 2021, which was primarily attributable to the increase in the issuance of new policies bundled with an HDC membership as well as an increase in storage revenue related to our Hagerty Garage + Social locations.
Membership fee revenue was $52.5 million for the year ended December 31, 2023, an increase of $7.2 million, or 16.0%, compared to 2022, which was primarily attributable to an increase in new policies issued with a bundled HDC membership, as well as an increase in storage revenue attributable to more Hagerty Garage + Social locations being in operation for most of the current year.
The reserves also include estimates of all expenses associated with processing and settling reported and unreported claims. We regularly review our reserve estimates and update those estimates as new information becomes available or as events emerge that may affect the resolution of unsettled claims. Updates made to reserve estimates based on new information may cause changes in prior reserve estimates.
Management regularly reviews its reserve estimates and updates those estimates as new information becomes available or as events emerge that may affect the resolution of unsettled claims. Updates made to reserve estimates based on new information may cause changes in prior reserve estimates.
Any taxable income or loss generated by The Hagerty Group is passed through to and included in the taxable income or loss of all holders of Hagerty Group Units , including Hagerty, Inc. Hagerty, Inc. is taxed as a corporation and pays corporate federal, state, and local taxes with respect to income allocated from The Hagerty Group.
Any taxable income or loss generated by The Hagerty Group is passed through to and included in the taxable income or loss of all holders of The Hagerty Group units, including Hagerty, Inc.
The increase in revenue from new policies was related to sustained year-over-year growth in our business, as well as rate actions and higher vehicle values. The average premium on a newly issued policy has increased 14.5% year-over-year as a result of writing accounts with higher insured values at higher rates.
The increase in revenue from new policies was driven by sustained year-over-year growth in New Business Count, as well as rate increases in several states. The average premium on a newly issued policy increased 7.0% when compared to the prior year period as a result of writing policies with higher insured values at higher premium rates.
(3) New Business Count represents the number of new insurance policies issued during the applicable period. We view New Business Count as an important metric to assess our financial performance because it is critical to achieving our growth objectives. While Hagerty benefits from strong renewal retention, new business policies more than offset those cancelled or non-renewed at expiration.
(3) New Business Count represents the number of new insurance policies issued by our MGA subsidiaries during the applicable period. We view New Business Count as an important metric to assess our financial performance because it is critical to achieving our growth objectives.
Under the terms of many of our contracts with insurance carriers, we have the opportunity to earn an annual contingent underwriting commission ("CUC"), or profit-share, based on the calendar-year performance of the insurance book of business. Our CUC agreements are based on written or earned premium and loss ratio results.
In addition, under the terms of certain of our contracts with insurance carriers, we have the opportunity to earn a CUC based on written or earned premium and the loss ratio results of the insurance book of business.
Depreciation and amortization Depreciation and amortization reflects the recognition of the cost of our investments in various assets over their useful lives. Depreciation expense relates to leasehold improvements, furniture and equipment, vehicles, hardware and purchased software. Amortization relates to investments related to recent acquisitions, SaaS implementation, internal software development and investments made in digital media and content assets.
Depreciation expense relates to leasehold improvements, furniture and equipment, vehicles, hardware, and purchased software. Amortization relates to investments associated with acquisitions, SaaS implementation, and internal software development, as well as investments made in and impairments of digital media content assets.
We determined that our Private Placement Warrants, OTM Warrants, Underwriter Warrants and PIPE Warrants are Level 3 within the fair value hierarchy. We utilize a Monte Carlo simulation model to measure the fair value of these warrants. Our Monte Carlo simulation model includes assumptions related to the expected stock-price volatility, expected term, dividend yield and risk-free interest rate.
The Company utilizes a Monte Carlo simulation model to measure the fair value of these warrants. The Company’s Monte Carlo simulation model includes assumptions related to the expected stock price volatility, expected term, dividend yield, and risk-free interest rate.
As a result, there can be no assurance that the estimates and assumptions made for purposes of the annual goodwill impairment test will prove to be an accurate prediction of the future.
Effect if Actual Results Differ from Estimates and Assumptions Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions and factors. As a result, there can be no assurance that the estimates and assumptions made for purposes of the annual goodwill impairment test will prove to be an accurate prediction of the future.
Employee compensation includes wages paid to employees, as well as various incentive compensation plans. Employee benefits include the costs of various employee benefits plans, including medical, dental insurance and wellness plans. Costs related to employee education, training and recruiting are included in employee development costs.
Operating Expenses Salaries and benefits Salaries and benefits consist primarily of costs related to employee compensation, payroll taxes, employee benefits, and employee development costs. Employee compensation includes wages paid to employees, as well as various incentive compensation plans. Employee benefits include the costs of various employee benefit plans, including retirement, medical, dental, and wellness plans.
The increase in renewal policy premiums for the year ended December 31, 2022 compared to 2021 reflects sustained year-over-year growth in our business and rate increases in several states due to inflation and appreciation of vehicle values, all of which contribute to higher premiums and, in turn, higher commission revenue.
The increase in renewal policy premiums reflects sustained year-over-year growth in PIF, as well as rate increases in several states due to inflation and higher vehicle repair costs, both of which contribute to higher premiums and, in turn, higher commission revenue.
No regulatory action is taken by the BMA if an insurer’s capital and surplus is equal to or in excess of their enhanced capital requirement as determined by the BSCR model. In addition, the BMA has established a target capital level for each insurer which is 120% of the enhanced capital requirement.
Capital Restrictions In Bermuda, Hagerty Re is subject to the Bermuda Solvency Capital Requirement ("BSCR") administered by the BMA. No regulatory action is taken by the BMA if an insurer’s capital and surplus is equal to or in excess of their enhanced capital requirement, as determined by the BSCR model.
Comparative Cash Flows The following table summarizes our cash flow data for the years ended December 31, 2022 and 2021: Year Ended December 31, 2022 2021 $ Change % Change in thousands (except percentages) Net cash provided by operating activities $ 55,328 $ 42,281 $ 13,047 30.9 % Net cash used in investing activities $ (91,521) $ (68,994) $ (22,527) (32.7) % Net cash provided by (used in) financing activities $ (28,084) $ 332,071 $ (360,155) (108.5) % Operating Activities Cash provided by operating activities primarily consists of net income (loss) adjusted for non-cash items and changes in working capital balances.
Comparative Cash Flows The following table summarizes our cash flow data for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 $ Change % Change in thousands (except percentages) Net Cash Provided by Operating Activities $ 133,706 $ 55,328 $ 78,378 141.7 % Net Cash Used in Investing Activities $ (52,647) $ (91,521) $ 38,874 42.5 % Net Cash Provided by (Used in) Financing Activities $ 103,161 $ (28,084) $ 131,245 N/M N/M = Not meaningful Operating Activities Cash provided by operating activities primarily consists of net income, adjusted for non-cash items, and changes in working capital balances.
Refer to Note 8 — Business Combination in Item 8 of Part II of this Annual Report on Form 10-K for additional information on the Business Combination.
Refer to Note 10 — Losses and Impairments Related to Divestitures in Item 8 of Part II of this Annual Report for additional information.
NPS is measured twice annually through a web-based survey sent by email invitation to a random sample of existing Members, and is reported annually using an average of the two surveys. Often referred to as a barometer of brand loyalty and Member engagement, NPS is well-known in our industry as a strong indicator of growth and retention.
NPS is measured twice annually through a web-based survey sent by email invitation to a random sample of existing Members, which currently excludes customers in our new Marketplace business, and is reported annually using an average of the two surveys.
Hagerty's Adjusted EBITDA may be determined or calculated differently than similarly titled measures of other companies in our industry, which could reduce the usefulness of this non-GAAP financial measure when comparing our performance to that of other companies. 55 TA BLE OF CONTENTS The following table reconciles Adjusted EBITDA to the most directly comparable GAAP measure, which is Net income (loss): Year Ended December 31, 2022 2021 in thousands Net income (loss) $ 2,403 $ (61,354) Interest and other (income) expense (2,028) 1,993 Income tax (benefit) expense 7,017 6,751 Depreciation and amortization 33,887 22,144 Restructuring, impairment and related charges, net 18,324 — Change in fair value of warrant liabilities (41,899) 42,540 Stock-based compensation expense 12,129 — Revaluation gain on previously held equity method investment (34,735) — Accelerated vesting of incentive plans — 9,321 Net (gain) loss from asset disposals 1,970 1,764 Other unusual items (1) 992 2,191 Adjusted EBITDA $ (1,940) $ 25,350 (1) Other unusual items in 2021 relates to expenses incurred related to the Business Combination.
Hagerty's definition of Adjusted EBITDA may be different than similarly titled measures used by other companies in our industry, which could reduce the usefulness of this non-GAAP financial measure when comparing our performance to that of other companies. 64 TABLE OF CONTENTS The following table reconciles Adjusted EBITDA to the most directly comparable GAAP measure, which is Net income: Year Ended December 31, 2023 2022 in thousands Net income $ 28,179 $ 2,403 Interest and other income (22,821) (2,028) Income tax expense 16,593 7,017 Depreciation and amortization 45,809 33,887 EBITDA 67,760 41,279 Restructuring, impairment and related charges, net 8,812 18,324 Change in fair value of warrant liabilities (11,543) (41,899) Share-based compensation expense 17,729 12,129 Losses and impairments related to divestitures 4,013 — Revaluation gain previously held equity method investment — (34,735) Net loss from asset disposals — 1,970 Other unusual items (1) 1,391 992 Adjusted EBITDA $ 88,162 $ (1,940) (1) Other unusual items primarily includes certain legal settlement expenses (net) recognized in the years ended December 31, 2023 and 2022, and certain non-restructuring severance expenses recognized in the year ended December 31, 2022.
As a result, premiums from newly insured policies increased $13.2 million, or 9.9% during the year ended December 31, 2022. In turn, commission revenue from newly issued policies grew by $4.1 million over the same period.
Accordingly, premiums from new policies increased $23.7 million, or 16.1%, during the year ended December 31, 2023. In turn, base commission revenue from newly issued policies grew by $7.6 million, or 16.5%, over the same period.
The following table reconciles Adjusted EPS to the most directly comparable GAAP measure, which is Basic EPS: Year Ended December 31, 2022 2021 in thousands (except per share amounts) Numerator: Net income (loss) attributable to controlling interest (1) $ 32,078 $ (46,358) Net income (loss) attributable to non-controlling interest (29,675) (398) Net income (loss) attributable to redeemable non-controlling interest — (14,598) Consolidated net income (loss) $ 2,403 $ (61,354) Change in fair value of warrant liabilities (41,899) 42,540 Revaluation gain on previously held equity method investment (34,735) — Adjusted consolidated net income (loss) (2) $ (74,231) $ (18,814) Denominator: Weighted-average shares of Class A Common Stock outstanding — Basic (1) 82,728 82,327 Total potentially dilutive securities outstanding: Conversion of non-controlling interest Hagerty Group Units to Class A Common Stock 255,758 251,034 Total warrants outstanding 19,484 20,006 Total unissued stock-based compensation 6,902 — Potentially dilutive shares outstanding 282,144 271,040 Fully dilutive shares outstanding (2) 364,872 353,367 Basic EPS = (Net income (loss) attributable to controlling interest / Weighted-average shares of Class A Common Stock outstanding) (1) $ 0.39 $ (0.56) Adjusted EPS = (Adjusted consolidated net income (loss) / Fully dilutive shares outstanding) (2) $ (0.20) $ (0.05) (1) Numerator and Denominator of the GAAP measure Basic EPS (2) Numerator and Denominator of the non-GAAP measure Adjusted EPS
In addition, Adjusted EPS has limitations as an analytical tool and should not be considered as a measure of profit or loss per share. 65 TABLE OF CONTENTS The following table reconciles Adjusted EPS to the most directly comparable GAAP measure, which is Basic EPS: Year Ended December 31, 2023 2022 in thousands (except per share amounts) Numerator: Net income available to Class A Common Stockholders (1) $ 15,881 $ 32,078 Undistributed earnings allocated to Series A Convertible Preferred Stock 673 — Accretion of Series A Convertible Preferred Stock 3,677 — Net income (loss) attributable to non-controlling interest 7,948 (29,675) Consolidated net income 28,179 2,403 Change in fair value of warrant liabilities (11,543) (41,899) Revaluation gain on previously held equity method investment — (34,735) Adjusted consolidated net income (loss) (2) $ 16,636 $ (74,231) Denominator: Weighted average shares of Class A Common Stock outstanding — basic (1) 84,180 82,728 Total potentially dilutive securities outstanding: Conversion of non-controlling interest units of The Hagerty Group to Class A Common Stock 255,499 255,758 Conversion of Series A Convertible Preferred Stock to Class A Common Stock 6,785 — Total unissued share-based compensation awards 8,385 6,902 Total warrants outstanding 19,484 19,484 Potentially dilutive shares outstanding 290,153 282,144 Fully dilutive shares outstanding (2) 374,333 364,872 Basic EPS (1) $ 0.19 $ 0.39 Adjusted EPS (2) $ 0.04 $ (0.20) (1) Numerator and Denominator, respectively, of the GAAP measure Basic EPS (2) Numerator and Denominator, respectively, of the non-GAAP measure Adjusted EPS 66 TABLE OF CONTENTS
Refer to Note 11 — Provision for Unpaid Losses and Loss Adjustment Expenses in Item 8 of Part II of this Annual Report on Form 10-K for additional information regarding the methodologies used to estimate loss and loss adjustment expense reserves.
Refer to Note 12 — Provision for Unpaid Losses and Loss Adjustment Expenses in Item 8 of Part II of this Annual Report for additional information regarding the methodologies used to estimate loss and loss adjustment expense reserves. Reserves are reviewed quarterly and periodically throughout the year by combining historical results and current actual results to calculate new development factors.
Claims are analyzed and reported based on the accident year or the year in which the claims occurred. Accident year data is classified and utilized within actuarial models to prepare estimates of required reserves for payments to be made in the future.
Accident year data is classified and utilized within actuarial models to prepare estimates of required reserves for payments to be made in the future. The timing of claim settlement varies and depends on the type of claim being reported. Claims involving property damage are generally settled faster than bodily injury claims.
Hagerty Re maintained sufficient statutory capital and surplus to comply with regulatory requirements as of December 31, 2022. Dividend Restrictions Under Bermuda law, Hagerty Re is prohibited from declaring or issuing a dividend if it fails to meet its minimum solvency margin or minimum liquidity ratio.
Dividend Restrictions Under Bermuda law, Hagerty Re is prohibited from declaring or issuing a dividend if it fails to meet its minimum solvency margin or minimum liquidity ratio. Prior approval from the BMA is also required if Hagerty Re's proposed dividend payments would exceed 25% of its prior year-end total statutory capital and surplus.
The membership is treated as a single performance obligation to provide access to stated Member benefits over the life of the membership, which is currently one year.
The membership is treated as a single performance obligation to provide access to stated member benefits over the life of the membership, which is currently one year. Marketplace earns fee-based revenue primarily from the sale of collector cars through live auctions, time-based online auctions, and brokered private sales.
General and administrative services General and administrative services primarily consist of professional services, occupancy costs and hardware and software. These costs are expensed as incurred.
Sales expenses, in general, are expensed as incurred and will trend with revenue growth. 49 TABLE OF CONTENTS General and administrative services General and administrative services primarily consist of expenses related to professional services, occupancy costs, and non-capitalized hardware and software. These costs are expensed as incurred.
The judgments made by management in estimating the provision for unpaid losses and loss adjustment expenses are impacted by: • uncertainty around inflationary costs, both economic and social inflation; • estimates of expected losses through the use of historical loss data; • the changing mix of business due to the large growth in modern collectible cars which carry a different risk profile than the risks associated with classic cars; • legislative and judicial changes in the jurisdictions in which we write insurance; and • management's industry experience.
The factors considered by management in estimating the provision for unpaid losses and loss adjustment expenses include the following: • historical trends in claim frequency and severity; • the changing mix of business due to the large growth in modern collectible cars which carry a different risk profile than the risks associated with classic cars; • emerging economic and social trends; • inflation, both economic and social; • retention limits under current catastrophe and treaty reinsurance programs; • legislative and judicial changes in the jurisdictions in which we write insurance; and • management's assessment of broader industry experience and trends. 60 TABLE OF CONTENTS Claims are analyzed and reported based on the year in which the loss occurred - i.e., on an accident year basis.
We also believe that Adjusted EPS, which compares our consolidated Net income (loss) (which includes our controlling and non-controlling interest) with our outstanding and potentially dilutive shares, provides useful information to investors regarding our performance on a fully consolidated basis. 56 TA BLE OF CONTENTS Our management uses Adjusted EPS: • as a measurement of operating performance of our business on a fully consolidated basis; • to evaluate the performance and effectiveness of our operational strategies; • to evaluate our capacity to expand our business; and • as a preferred predictor of core operating performance, comparisons to prior periods and competitive positioning.
Management uses Adjusted EPS: • as a measurement of operating performance of our business on a fully consolidated basis; • to evaluate the performance and effectiveness of our operational strategies; and • as a preferred predictor of core operating performance, comparisons to prior periods and competitive positioning.
Unpaid Losses and Loss Adjustment Expenses Unpaid losses and loss adjustment expenses are the difference between the estimated ultimate cost of losses incurred and the amount of paid losses as of the reporting date. These reserves reflect management’s best estimate of unpaid losses related to both reported claims and IBNR claims.
Provision for Unpaid Losses and Loss Adjustment Expenses Description The provision for unpaid losses and loss adjustment expenses is the difference between management's estimate of the ultimate cost of losses incurred by Hagerty Re and the amount of paid losses as of the reporting date.
Refer to Note 9 — Acquisitions and Investments in Item 8 of Part II of this Annual Report on Form 10-K for additional information with respect to our acquisition of Broad Arrow. Income tax benefit (expense) Income tax expense was $7.0 million for the year ended December 31, 2022, an increase of $0.3 million, or 3.9%, compared to 2021.
Refer to Note 9 — Acquisitions and Investments in Item 8 of Part II of this Annual Report for additional information with respect to our acquisition of Broad Arrow.
Membership, marketplace and other revenue We earn subscription revenue through bundled HDC membership offerings, which include access to products and services such as, Hagerty Drivers Club Magazine, automotive enthusiast events, our proprietary vehicle valuation tool, emergency roadside assistance and special vehicle-related discounts.
In addition, we offer HDC memberships, which can be bundled with our insurance policies and give subscribers access to an array of products and services, including Hagerty Drivers Club Magazine, automotive enthusiast events, our proprietary vehicle valuation tool, emergency roadside assistance, and special vehicle-related discounts.
Salaries and benefits costs are expensed as incurred except for those costs which are required to be capitalized, which are then amortized over the useful life of the asset created (generally software or media content). Salaries and benefits are expected to increase over time as the business continues to grow but will likely decrease as a percent of revenue.
Costs related to employee education, training, and recruiting are included in employee development costs. Salaries and benefits are expensed as incurred except for those costs which are required to be capitalized, which are then amortized over the useful life of the asset created, primarily software.
Our Consolidated Financial Statements are prepared in accordance with GAAP. The preparation of our Consolidated Financial Statements requires management to make assumptions and estimates that affect the reported results of operations and financial position, disclosure of contingent assets and liabilities, and the reported amounts of revenues and expenses during the reporting period.
Critical Accounting Estimates The preparation of financial statements in accordance with GAAP requires management to make significant judgments, assumptions, and estimates that materially affect the amounts reported in the Company's Consolidated Financial Statements.
Adjusted EPS We define Adjusted Earnings (Loss) Per Share ("Adjusted EPS") as consolidated Net income (loss) attributable to both our controlling and non-controlling interest, less the change in fair value of our warrants and the revaluation gain on previously held equity method investment, divided by our outstanding and total potentially dilutive securities.
Adjusted EPS We define Adjusted Earnings (Loss) Per Share ("Adjusted EPS") as consolidated Net income (loss), less changes in the fair value of our warrant liabilities and, when applicable, the revaluation gain on a previously held equity method investment, divided by our outstanding and total potentially dilutive securities, which includes (i) the weighted-average issued and outstanding shares of Class A Common Stock; (ii) all issued and outstanding non-controlling interest units of The Hagerty Group; (iii) all unexercised warrants; (iv) all unissued share-based compensation awards; and (v) all issued and outstanding shares of our Series A Convertible Preferred Stock on an as-converted basis.
Other revenue includes sponsorship, admission, advertising, valuation and registration revenue and accounts for 23.8% of the Membership, marketplace and other revenue total. Operating Expenses Salaries and benefits Salaries and benefits expenses were $199.5 million for the year ended December 31, 2022, an increase of $27.6 million, or 16.1%, compared to 2021.
For the years ended December 31, 2023 and December 31, 2022, other revenue was 21.2% and 23.8%, respectively, of total Membership, marketplace and other revenue. Costs and Expenses Salaries and benefits Salaries and benefits were $216.9 million for the year ended December 31, 2023, an increase of $17.4 million, or 8.7%, compared to 2022.
Results of Operations Year Ended December 31, 2022 compared to the Year Ended December 31, 2021 The following table summarizes our results of operations for the years ended December 31, 2022 and 2021, and the dollar and percentage change between the two years: Year Ended December 31, 2022 2021 $ Change % Change REVENUE: in thousands (except percentages) Commission and fee revenue $ 307,238 $ 271,571 $ 35,667 13.1 % Earned premium 403,061 295,824 107,237 36.3 % Membership, marketplace and other revenue 77,289 51,684 25,605 49.5 % Total revenue 787,588 619,079 168,509 27.2 % OPERATING EXPENSES: Salaries and benefits 199,542 171,901 27,641 16.1 % Ceding commission 191,150 140,983 50,167 35.6 % Losses and loss adjustment expenses 182,402 122,080 60,322 49.4 % Sales expense 140,781 107,483 33,298 31.0 % General and administrative services 89,068 64,558 24,510 38.0 % Depreciation and amortization 33,887 22,144 11,743 53.0 % Restructuring, impairment and related charges, net 18,324 — 18,324 100.0 % Total operating expenses 855,154 629,149 226,005 35.9 % OPERATING INCOME (LOSS) (67,566) (10,070) (57,496) 571.0 % Change in fair value of warrant liabilities 41,899 (42,540) 84,439 198.5 % Revaluation gain on previously held equity method investment 34,735 — 34,735 100.0 % Interest and other income (expense) 2,028 (1,993) 4,021 201.8 % INCOME (LOSS) BEFORE INCOME TAX EXPENSE 11,096 (54,603) 65,699 120.3 % Income tax benefit (expense) (7,017) (6,751) (266) (3.9) % Income (loss) from equity method investment, net of tax (1,676) — (1,676) (100.0) % NET INCOME (LOSS) $ 2,403 $ (61,354) $ 63,757 103.9 % 45 TA BLE OF CONTENTS Revenue Commission and fee revenue Commission and fee revenue was $307.2 million for the year ended December 31, 2022, an increase of $35.7 million, or 13.1%, compared to 2021, consisting of an increase of $31.6 million in revenue from renewal policies, as well as an increase of $4.3 million in revenue from new policies.
Hagerty, Inc. is taxed as a corporation and pays corporate federal, state, and local taxes with respect to income allocated from The Hagerty Group. 50 TABLE OF CONTENTS Results of Operations for the Years Ended December 31, 2023 and 2022 The following table summarizes our results of operations for the years ended December 31, 2023 and 2022, and the dollar and percentage change between the two periods: Year Ended December 31, 2023 2022 $ Change % Change REVENUE: in thousands (except percentages) Commission and fee revenue $ 365,512 $ 307,238 $ 58,274 19.0 % Earned premium 531,866 403,061 128,805 32.0 % Membership, marketplace and other revenue 102,835 77,289 25,546 33.1 % Total revenue 1,000,213 787,588 212,625 27.0 % OPERATING EXPENSES: Salaries and benefits 216,896 199,542 17,354 8.7 % Ceding commission, net 251,805 191,150 60,655 31.7 % Losses and loss adjustment expenses 220,658 182,402 38,256 21.0 % Sales expense 156,378 140,781 15,597 11.1 % General and administrative services 85,434 89,068 (3,634) (4.1) % Depreciation and amortization 45,809 33,887 11,922 35.2 % Restructuring, impairment and related charges, net 8,812 18,324 (9,512) (51.9) % Losses and impairments related to divestitures 4,013 — 4,013 100.0 % Total operating expenses 989,805 855,154 134,651 15.7 % OPERATING INCOME (LOSS) 10,408 (67,566) 77,974 115.4 % Change in fair value of warrant liabilities 11,543 41,899 (30,356) (72.5) % Revaluation gain on previously held equity method investment — 34,735 (34,735) (100.0) % Interest and other income 22,821 2,028 20,793 N/M INCOME BEFORE INCOME TAX EXPENSE 44,772 11,096 33,676 N/M Income tax expense (16,593) (7,017) (9,576) (136.5) % Loss from equity method investment, net of tax — (1,676) 1,676 100.0 % NET INCOME $ 28,179 $ 2,403 $ 25,776 N/M N/M = Not meaningful Revenue Commission and fee revenue Commission and fee revenue was $365.5 million for the year ended December 31, 2023, an increase of $58.3 million, or 19.0%, compared to 2022, consisting of increases of $47.7 million related to renewal policies and $10.6 million related to new policies.
Commission and fee revenue is earned when the policy becomes effective, net of policy changes and cancellations, as our performance obligation is complete when the policy is issued.
Commission and fee revenue is earned when the policy becomes effective, net of allowances for policy changes and cancellations, as our performance obligation is substantially complete when the policy is issued. Earned premium We earn reinsurance premium revenue for the risks assumed by Hagerty Re from the classic car and enthusiast vehicle insurance policies underwritten by our MGA subsidiaries.
Implicit within the actuarial models are estimates of the impacts of inflation, especially for claims with longer expected cycle times.
Historical loss patterns are then applied to actual paid losses and reported losses by accident year to develop expectations of future claim payments. Implicit within the actuarial models are estimates of the impacts of inflation, especially for claims with longer expected cycle times.
Total amortization expense related to these acquisitions was $1.8 million. 47 TA BLE OF CONTENTS Restructuring, impairment and related charges, net During the year ended December 31, 2022, we recognized restructuring, impairment and related charges of $18.3 million, which primarily consisted of $12.2 million in expenses related to our voluntary retirement program and reduction in force and $6.2 million related to operating lease ROU asset impairments and related leasehold disposals.
As a result, in 2022, we recognized restructuring, impairment and related charges of $18.3 million, which primarily consisted of $12.2 million in employee severance-related expenses related to the VRP and 2022 RIF and $6.2 million related to operating lease ROU asset impairments and related leasehold disposals.
Other revenue was $18.4 million for the year ended December 31, 2022, an increase of $7.3 million, or 66.0%, compared to 2021, primarily due to newly acquired events, resulting in increases of $3.3 million and $2.6 million in sponsorship revenue and admission revenue, respectively.
For the years ended December 31, 2023 and 2022, Marketplace revenue was 27.8% and 17.7%, respectively, of total Membership, marketplace and other revenue. 52 TABLE OF CONTENTS Other revenue, which primarily includes sponsorship, admission, advertising, valuation and registration income, was $21.8 million for the year ended December 31, 2023, an increase of $3.4 million, or 18.6%, compared to 2022, primarily due to increased event sponsorship and admission revenue.