Annual Income Statements for Heritage Insurance
This table shows Heritage Insurance's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Heritage Insurance
This table shows Heritage Insurance's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
-48 |
13 |
14 |
7.78 |
-7.42 |
31 |
14 |
19 |
8.15 |
20 |
30 |
Consolidated Net Income / (Loss) |
|
-48 |
13 |
14 |
7.78 |
-7.42 |
31 |
14 |
19 |
8.15 |
20 |
30 |
Net Income / (Loss) Continuing Operations |
|
-48 |
13 |
14 |
7.78 |
-7.42 |
31 |
14 |
19 |
8.15 |
20 |
30 |
Total Pre-Tax Income |
|
-49 |
12 |
17 |
14 |
-12 |
33 |
20 |
25 |
8.99 |
29 |
40 |
Total Revenue |
|
165 |
170 |
174 |
183 |
184 |
184 |
188 |
201 |
209 |
208 |
209 |
Net Interest Income / (Expense) |
|
-2.03 |
-3.06 |
-2.88 |
-2.74 |
-2.59 |
-3.00 |
-2.83 |
-2.78 |
-2.76 |
-2.57 |
-2.43 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
2.03 |
3.06 |
2.88 |
2.74 |
2.59 |
3.00 |
2.83 |
2.78 |
2.76 |
2.57 |
2.43 |
Long-Term Debt Interest Expense |
|
2.03 |
3.06 |
2.88 |
2.74 |
2.59 |
3.00 |
2.83 |
2.78 |
2.76 |
2.57 |
2.43 |
Total Non-Interest Income |
|
165 |
175 |
177 |
185 |
186 |
187 |
191 |
204 |
212 |
210 |
212 |
Other Service Charges |
|
2.92 |
3.63 |
3.41 |
3.48 |
3.17 |
3.47 |
3.33 |
3.47 |
3.20 |
3.20 |
2.92 |
Net Realized & Unrealized Capital Gains on Investments |
|
2.88 |
4.79 |
7.48 |
5.03 |
6.49 |
5.79 |
8.55 |
9.78 |
9.81 |
7.79 |
8.57 |
Premiums Earned |
|
160 |
166 |
166 |
177 |
177 |
178 |
179 |
190 |
199 |
199 |
200 |
Total Non-Interest Expense |
|
213 |
160 |
157 |
169 |
196 |
151 |
169 |
176 |
200 |
179 |
169 |
Property & Liability Insurance Claims |
|
156 |
104 |
97 |
107 |
131 |
91 |
102 |
106 |
130 |
109 |
99 |
Insurance Policy Acquisition Costs |
|
39 |
40 |
40 |
41 |
42 |
43 |
47 |
47 |
49 |
49 |
46 |
Other Operating Expenses |
|
18 |
15 |
19 |
20 |
22 |
17 |
20 |
23 |
22 |
21 |
24 |
Income Tax Expense |
|
-1.10 |
-0.65 |
3.20 |
5.87 |
-4.60 |
2.23 |
5.65 |
5.99 |
0.84 |
8.66 |
9.54 |
Basic Earnings per Share |
|
($1.83) |
$0.44 |
$0.55 |
$0.30 |
($0.28) |
$1.16 |
$0.47 |
$0.62 |
$0.27 |
$0.65 |
$0.99 |
Weighted Average Basic Shares Outstanding |
|
26.37M |
26.34M |
25.56M |
25.57M |
26.70M |
26.19M |
30.38M |
30.65M |
30.68M |
30.60M |
30.70M |
Diluted Earnings per Share |
|
($1.83) |
$0.44 |
$0.55 |
$0.30 |
($0.28) |
$1.16 |
$0.47 |
$0.61 |
$0.27 |
$0.66 |
$0.99 |
Weighted Average Diluted Shares Outstanding |
|
26.37M |
26.34M |
25.62M |
25.63M |
26.70M |
26.25M |
30.44M |
30.71M |
30.74M |
30.65M |
30.76M |
Weighted Average Basic & Diluted Shares Outstanding |
|
25.88M |
25.56M |
26.47M |
25.56M |
39.02M |
30.22M |
30.64M |
30.68M |
30.68M |
42.84M |
30.99M |
Annual Cash Flow Statements for Heritage Insurance
This table details how cash moves in and out of Heritage Insurance's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2013 |
2014 |
2015 |
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
1.19 |
95 |
76 |
-123 |
48 |
21 |
163 |
-82 |
-77 |
186 |
-9.69 |
Net Cash From Operating Activities |
|
105 |
194 |
153 |
83 |
7.49 |
120 |
170 |
60 |
-34 |
70 |
87 |
Net Cash From Continuing Operating Activities |
|
105 |
194 |
147 |
83 |
7.49 |
120 |
170 |
60 |
-34 |
70 |
87 |
Net Income / (Loss) Continuing Operations |
|
34 |
47 |
93 |
34 |
-1.12 |
29 |
9.33 |
-75 |
-154 |
45 |
62 |
Consolidated Net Income / (Loss) |
|
34 |
47 |
93 |
34 |
-1.12 |
29 |
9.33 |
-75 |
-154 |
45 |
62 |
Provision For Loan Losses |
|
- |
- |
-0.25 |
- |
0.00 |
0.29 |
0.16 |
0.00 |
-0.00 |
0.86 |
0.05 |
Depreciation Expense |
|
0.15 |
0.78 |
1.35 |
8.98 |
7.74 |
10 |
8.10 |
8.45 |
8.36 |
8.69 |
9.55 |
Amortization Expense |
|
0.89 |
2.53 |
6.25 |
8.02 |
11 |
6.51 |
6.64 |
5.84 |
4.16 |
-3.02 |
-1.79 |
Non-Cash Adjustments to Reconcile Net Income |
|
23 |
31 |
34 |
63 |
302 |
183 |
34 |
-35 |
626 |
-283 |
192 |
Changes in Operating Assets and Liabilities, net |
|
47 |
112 |
19 |
-31 |
-312 |
-109 |
112 |
155 |
-518 |
301 |
-175 |
Net Cash From Investing Activities |
|
-136 |
-200 |
-87 |
-249 |
-7.24 |
-54 |
22 |
-124 |
-38 |
101 |
-92 |
Net Cash From Continuing Investing Activities |
|
-136 |
-200 |
-87 |
-249 |
-7.24 |
-54 |
22 |
-124 |
-38 |
101 |
-92 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-11 |
-6.93 |
-1.17 |
-1.62 |
-0.39 |
-4.98 |
-0.76 |
-1.01 |
-12 |
-9.89 |
-8.23 |
Purchase of Investment Securities |
|
-133 |
-232 |
-244 |
-428 |
-357 |
-257 |
-471 |
-335 |
-135 |
-231 |
-287 |
Sale and/or Maturity of Investments |
|
7.42 |
39 |
158 |
180 |
350 |
208 |
493 |
211 |
110 |
342 |
204 |
Net Cash From Financing Activities |
|
33 |
101 |
9.64 |
44 |
48 |
-45 |
-29 |
-17 |
-5.06 |
15 |
-5.19 |
Net Cash From Continuing Financing Activities |
|
33 |
101 |
9.64 |
44 |
48 |
-45 |
-29 |
-17 |
-5.06 |
15 |
-5.19 |
Issuance of Debt |
|
- |
- |
- |
78 |
149 |
0.00 |
0.00 |
2.78 |
35 |
0.00 |
5.50 |
Issuance of Common Equity |
|
34 |
101 |
- |
- |
- |
- |
- |
0.00 |
0.00 |
25 |
-0.00 |
Repayment of Debt |
|
-1.00 |
- |
- |
- |
-25 |
-19 |
-9.67 |
-4.93 |
-5.32 |
-9.68 |
-9.77 |
Repurchase of Common Equity |
|
- |
- |
- |
-26 |
-62 |
-16 |
-10.00 |
-8.19 |
-30 |
0.00 |
0.00 |
Payment of Dividends |
|
- |
- |
- |
-6.81 |
-8.25 |
-6.96 |
-6.85 |
-6.71 |
-4.77 |
-0.01 |
0.05 |
Other Financing Activities, Net |
|
- |
- |
9.64 |
-1.72 |
-6.79 |
-3.52 |
-2.38 |
-0.23 |
-0.09 |
-0.43 |
-0.97 |
Cash Interest Paid |
|
0.02 |
- |
- |
- |
4.05 |
7.30 |
6.21 |
5.28 |
7.84 |
9.31 |
9.47 |
Cash Income Taxes Paid |
|
28 |
13 |
69 |
32 |
4.50 |
14 |
16 |
0.53 |
-0.29 |
8.57 |
13 |
Quarterly Cash Flow Statements for Heritage Insurance
This table details how cash moves in and out of Heritage Insurance's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
7.47 |
-16 |
49 |
-80 |
-18 |
235 |
-76 |
94 |
29 |
-57 |
-24 |
Net Cash From Operating Activities |
|
32 |
-19 |
15 |
9.17 |
-53 |
100 |
4.31 |
152 |
-13 |
-56 |
0.84 |
Net Cash From Continuing Operating Activities |
|
32 |
-19 |
15 |
9.17 |
-53 |
100 |
4.31 |
152 |
-13 |
-56 |
0.84 |
Net Income / (Loss) Continuing Operations |
|
-48 |
13 |
14 |
7.78 |
-7.42 |
31 |
14 |
19 |
8.15 |
20 |
30 |
Consolidated Net Income / (Loss) |
|
-48 |
13 |
14 |
7.78 |
-7.42 |
31 |
14 |
19 |
8.15 |
20 |
30 |
Provision For Loan Losses |
|
0.01 |
-0.01 |
0.03 |
0.06 |
-0.04 |
0.80 |
-0.80 |
0.10 |
0.02 |
0.74 |
0.01 |
Depreciation Expense |
|
2.13 |
2.13 |
2.13 |
2.14 |
2.20 |
2.23 |
2.23 |
2.27 |
2.24 |
2.82 |
2.88 |
Amortization Expense |
|
0.96 |
0.68 |
-0.16 |
-0.86 |
-1.10 |
-0.90 |
-0.53 |
-0.60 |
-0.73 |
0.07 |
0.05 |
Non-Cash Adjustments to Reconcile Net Income |
|
617 |
-77 |
-156 |
-154 |
152 |
-125 |
-6.00 |
-18 |
-49 |
265 |
-203 |
Changes in Operating Assets and Liabilities, net |
|
-539 |
43 |
155 |
154 |
-199 |
191 |
-4.82 |
150 |
26 |
-345 |
170 |
Net Cash From Investing Activities |
|
-19 |
-4.36 |
37 |
-87 |
38 |
113 |
-83 |
-55 |
45 |
2.24 |
-3.47 |
Net Cash From Continuing Investing Activities |
|
-19 |
-4.36 |
37 |
-87 |
38 |
113 |
-83 |
-55 |
45 |
2.24 |
-3.47 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-3.71 |
-3.93 |
-2.41 |
-3.68 |
-2.35 |
-1.45 |
-0.23 |
-2.46 |
-2.98 |
-2.56 |
-2.10 |
Purchase of Investment Securities |
|
-29 |
-39 |
-110 |
-418 |
277 |
20 |
-113 |
-94 |
18 |
-99 |
-22 |
Sale and/or Maturity of Investments |
|
13 |
39 |
149 |
335 |
-237 |
95 |
30 |
41 |
30 |
104 |
21 |
Net Cash From Financing Activities |
|
-5.13 |
6.89 |
-2.38 |
-2.44 |
-2.44 |
22 |
3.11 |
-2.44 |
-2.44 |
-3.42 |
-22 |
Net Cash From Continuing Financing Activities |
|
-5.13 |
6.89 |
-2.38 |
-2.44 |
-2.44 |
22 |
3.11 |
-2.44 |
-2.44 |
-3.42 |
-22 |
Issuance of Debt |
|
10 |
10 |
0.00 |
- |
- |
- |
5.50 |
- |
- |
- |
0.00 |
Repayment of Debt |
|
-12 |
20 |
-2.36 |
-2.44 |
-2.44 |
-2.44 |
-2.44 |
-2.44 |
-2.44 |
-2.45 |
-22 |
Repurchase of Common Equity |
|
-1.73 |
-23 |
- |
- |
- |
- |
-0.00 |
- |
- |
0.00 |
0.00 |
Payment of Dividends |
|
-1.55 |
0.00 |
- |
- |
- |
- |
0.05 |
- |
- |
- |
0.00 |
Cash Interest Paid |
|
1.97 |
3.59 |
2.38 |
2.38 |
2.05 |
2.51 |
2.40 |
2.15 |
2.67 |
2.24 |
2.09 |
Cash Income Taxes Paid |
|
0.34 |
-6.51 |
-0.68 |
7.12 |
1.22 |
0.90 |
0.00 |
12 |
0.52 |
-0.11 |
0.00 |
Annual Balance Sheets for Heritage Insurance
This table presents Heritage Insurance's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
615 |
837 |
1,033 |
1,771 |
1,769 |
1,940 |
2,089 |
1,981 |
2,393 |
2,120 |
2,469 |
Cash and Due from Banks |
|
160 |
236 |
106 |
154 |
250 |
268 |
441 |
359 |
281 |
464 |
453 |
Restricted Cash |
|
4.34 |
13 |
21 |
21 |
12 |
15 |
5.43 |
5.42 |
6.69 |
9.70 |
11 |
Trading Account Securities |
|
324 |
400 |
603 |
567 |
526 |
589 |
563 |
671 |
637 |
562 |
657 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
2.62 |
3.41 |
4.76 |
5.06 |
4.47 |
4.38 |
2.74 |
3.17 |
3.82 |
4.07 |
5.59 |
Premises and Equipment, Net |
|
17 |
17 |
17 |
19 |
18 |
21 |
19 |
17 |
26 |
33 |
38 |
Unearned Premiums Asset |
|
63 |
109 |
149 |
296 |
608 |
717 |
678 |
607 |
1,205 |
866 |
1,152 |
Deferred Acquisition Cost |
|
24 |
35 |
43 |
42 |
73 |
77 |
89 |
94 |
100 |
69 |
63 |
Intangible Assets |
|
- |
2.12 |
27 |
102 |
77 |
69 |
62 |
56 |
50 |
43 |
36 |
Other Assets |
|
12 |
13 |
16 |
415 |
47 |
28 |
77 |
76 |
84 |
69 |
52 |
Total Liabilities & Shareholders' Equity |
|
615 |
837 |
1,033 |
1,771 |
1,769 |
1,940 |
2,089 |
1,981 |
2,393 |
2,120 |
2,469 |
Total Liabilities |
|
360 |
481 |
675 |
1,391 |
1,343 |
1,491 |
1,647 |
1,638 |
2,262 |
1,899 |
2,178 |
Non-Interest Bearing Deposits |
|
5.14 |
12 |
19 |
24 |
20 |
17 |
18 |
25 |
27 |
24 |
15 |
Long-Term Debt |
|
- |
- |
73 |
184 |
149 |
129 |
121 |
121 |
129 |
120 |
116 |
Claims and Claim Expense |
|
51 |
84 |
140 |
470 |
432 |
614 |
659 |
590 |
1,132 |
846 |
1,043 |
Unearned Premiums Liability |
|
241 |
302 |
318 |
475 |
472 |
486 |
570 |
590 |
657 |
676 |
703 |
Other Long-Term Liabilities |
|
62 |
82 |
126 |
238 |
270 |
245 |
279 |
312 |
318 |
234 |
301 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
255 |
357 |
358 |
380 |
425 |
449 |
442 |
343 |
131 |
220 |
291 |
Total Preferred & Common Equity |
|
255 |
357 |
358 |
380 |
425 |
449 |
442 |
343 |
131 |
220 |
291 |
Total Common Equity |
|
255 |
357 |
358 |
380 |
425 |
449 |
442 |
343 |
131 |
220 |
291 |
Common Stock |
|
188 |
203 |
206 |
295 |
325 |
330 |
332 |
333 |
335 |
360 |
363 |
Retained Earnings |
|
65 |
156 |
183 |
175 |
196 |
217 |
220 |
138 |
-19 |
26 |
88 |
Treasury Stock |
|
- |
- |
-26 |
-87 |
-89 |
-105 |
-115 |
-124 |
-131 |
-131 |
-131 |
Accumulated Other Comprehensive Income / (Loss) |
|
1.72 |
-2.03 |
-5.02 |
-3.06 |
-6.53 |
7.33 |
6.06 |
-4.57 |
-54 |
-35 |
-29 |
Quarterly Balance Sheets for Heritage Insurance
This table presents Heritage Insurance's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q2 2022 |
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
2,030 |
2,523 |
2,159 |
2,357 |
2,369 |
2,130 |
2,599 |
2,374 |
2,213 |
Cash and Due from Banks |
|
291 |
298 |
330 |
247 |
229 |
386 |
481 |
510 |
426 |
Restricted Cash |
|
5.42 |
6.27 |
6.70 |
9.68 |
9.73 |
11 |
11 |
11 |
13 |
Trading Account Securities |
|
637 |
635 |
615 |
697 |
653 |
646 |
701 |
674 |
668 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accrued Investment Income |
|
3.22 |
3.52 |
3.54 |
3.57 |
3.73 |
4.58 |
5.15 |
5.23 |
5.23 |
Premises and Equipment, Net |
|
20 |
23 |
28 |
31 |
32 |
33 |
35 |
37 |
39 |
Unearned Premiums Asset |
|
839 |
457 |
951 |
1,140 |
1,211 |
837 |
1,143 |
929 |
899 |
Deferred Acquisition Cost |
|
99 |
101 |
98 |
107 |
104 |
104 |
115 |
109 |
64 |
Intangible Assets |
|
53 |
51 |
48 |
46 |
44 |
41 |
39 |
38 |
35 |
Other Assets |
|
73 |
948 |
79 |
77 |
81 |
67 |
70 |
61 |
64 |
Total Liabilities & Shareholders' Equity |
|
2,030 |
2,523 |
2,159 |
2,357 |
2,369 |
2,130 |
2,599 |
2,374 |
2,213 |
Total Liabilities |
|
1,849 |
2,405 |
2,004 |
2,196 |
2,217 |
1,895 |
2,344 |
2,095 |
1,884 |
Non-Interest Bearing Deposits |
|
38 |
38 |
40 |
39 |
34 |
37 |
26 |
28 |
22 |
Long-Term Debt |
|
123 |
121 |
127 |
124 |
122 |
123 |
121 |
119 |
95 |
Claims and Claim Expense |
|
554 |
1,209 |
981 |
818 |
971 |
844 |
822 |
775 |
849 |
Unearned Premiums Liability |
|
655 |
652 |
650 |
716 |
689 |
691 |
766 |
724 |
705 |
Other Long-Term Liabilities |
|
479 |
384 |
207 |
499 |
401 |
200 |
609 |
449 |
214 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
181 |
118 |
155 |
161 |
151 |
235 |
255 |
279 |
329 |
Total Preferred & Common Equity |
|
181 |
118 |
155 |
161 |
151 |
235 |
255 |
279 |
329 |
Total Common Equity |
|
181 |
118 |
155 |
161 |
151 |
235 |
255 |
279 |
329 |
Common Stock |
|
334 |
334 |
335 |
336 |
337 |
361 |
362 |
363 |
364 |
Retained Earnings |
|
17 |
-32 |
-5.18 |
2.60 |
-4.83 |
40 |
59 |
67 |
118 |
Treasury Stock |
|
-129 |
-130 |
-131 |
-131 |
-131 |
-131 |
-131 |
-131 |
-131 |
Accumulated Other Comprehensive Income / (Loss) |
|
-41 |
-55 |
-44 |
-47 |
-50 |
-35 |
-35 |
-20 |
-22 |
Annual Metrics And Ratios for Heritage Insurance
This table displays calculated financial ratios and metrics derived from Heritage Insurance's official financial filings.
Metric |
|
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
87.31% |
68.84% |
-10.29% |
-12.61% |
21.31% |
33.90% |
16.43% |
6.52% |
4.82% |
10.81% |
11.29% |
EBITDA Growth |
|
37.27% |
103.57% |
-53.51% |
-24.80% |
34.49% |
-21.95% |
-70.73% |
-464.12% |
-148.84% |
137.54% |
56.81% |
EBIT Growth |
|
33.88% |
102.41% |
-62.47% |
-35.60% |
36.33% |
-17.21% |
-94.60% |
-3,535.79% |
-118.55% |
131.30% |
58.98% |
NOPAT Growth |
|
37.66% |
96.43% |
-63.39% |
-24.92% |
35.62% |
-16.96% |
-67.43% |
-670.70% |
-118.55% |
138.95% |
35.83% |
Net Income Growth |
|
37.66% |
96.43% |
-63.39% |
-103.30% |
2,526.72% |
5.45% |
-67.43% |
-901.28% |
-106.57% |
129.35% |
35.83% |
EPS Growth |
|
-22.88% |
67.58% |
-62.62% |
-103.51% |
2,700.00% |
-5.77% |
-66.33% |
-915.15% |
-117.84% |
129.52% |
16.19% |
Operating Cash Flow Growth |
|
84.86% |
-21.15% |
-45.82% |
-90.97% |
1,186.39% |
24.21% |
42.25% |
-64.67% |
-156.98% |
305.53% |
23.69% |
Free Cash Flow Firm Growth |
|
0.00% |
91.64% |
-351.81% |
-166.85% |
122.77% |
0.55% |
-2.77% |
92.71% |
88.96% |
-139.68% |
83.97% |
Invested Capital Growth |
|
152.80% |
39.78% |
20.84% |
30.95% |
1.76% |
0.68% |
-2.54% |
-17.67% |
-43.95% |
30.78% |
19.74% |
Revenue Q/Q Growth |
|
0.00% |
4.21% |
-19.04% |
16.70% |
9.15% |
23.54% |
-58.84% |
431.21% |
0.74% |
2.04% |
3.03% |
EBITDA Q/Q Growth |
|
0.00% |
1.83% |
-31.84% |
73.00% |
-13.24% |
21.36% |
-96.17% |
85.40% |
26.02% |
61.08% |
-2.86% |
EBIT Q/Q Growth |
|
0.00% |
1.40% |
-39.81% |
155.88% |
-0.71% |
4.26% |
-99.48% |
82.60% |
24.77% |
81.46% |
-4.86% |
NOPAT Q/Q Growth |
|
0.00% |
0.61% |
-40.55% |
2,269.76% |
89.71% |
45.01% |
-51.77% |
-98.82% |
25.45% |
68.65% |
-14.75% |
Net Income Q/Q Growth |
|
0.00% |
0.61% |
-40.55% |
-204.29% |
49.38% |
45.01% |
-51.77% |
-229.18% |
28.56% |
68.65% |
-14.75% |
EPS Q/Q Growth |
|
0.00% |
-0.65% |
-39.68% |
-500.00% |
42.47% |
38.03% |
-50.75% |
-228.05% |
27.39% |
71.29% |
-19.92% |
Operating Cash Flow Q/Q Growth |
|
156.99% |
-16.77% |
-60.43% |
-90.76% |
423.13% |
-21.35% |
39.44% |
-51.67% |
-21.83% |
246.33% |
-64.15% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
-433.71% |
3.63% |
140.70% |
96.88% |
-19.05% |
271.86% |
-33.45% |
-356.46% |
89.35% |
Invested Capital Q/Q Growth |
|
0.00% |
7.27% |
14.21% |
15.07% |
0.92% |
0.34% |
-0.42% |
-11.91% |
8.79% |
24.34% |
2.32% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
33.17% |
39.99% |
20.72% |
17.83% |
19.77% |
11.52% |
2.90% |
-9.90% |
-23.51% |
7.96% |
11.22% |
EBIT Margin |
|
31.76% |
38.07% |
15.93% |
11.74% |
13.19% |
8.15% |
0.38% |
-12.19% |
-25.42% |
7.18% |
10.26% |
Profit (Net Income) Margin |
|
20.14% |
23.43% |
9.56% |
-0.36% |
7.23% |
5.70% |
1.59% |
-11.98% |
-23.62% |
6.26% |
7.63% |
Tax Burden Percent |
|
63.43% |
61.56% |
60.04% |
18.99% |
69.64% |
69.85% |
421.42% |
98.28% |
92.89% |
87.12% |
74.43% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
-16.22% |
78.74% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
36.57% |
38.44% |
39.96% |
0.00% |
30.36% |
30.15% |
-321.42% |
0.00% |
0.00% |
12.88% |
25.56% |
Return on Invested Capital (ROIC) |
|
26.46% |
30.25% |
8.60% |
5.11% |
6.06% |
4.97% |
1.63% |
-10.36% |
-32.14% |
15.10% |
16.47% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
8.60% |
-15.52% |
1.66% |
4.97% |
1.63% |
-28.15% |
-62.61% |
15.10% |
16.47% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.88% |
-5.41% |
0.69% |
1.58% |
0.46% |
-8.67% |
-32.98% |
10.69% |
7.61% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
9.48% |
-0.30% |
6.75% |
6.55% |
2.09% |
-19.03% |
-65.12% |
25.79% |
24.08% |
Cash Return on Invested Capital (CROIC) |
|
-60.16% |
-2.93% |
-10.27% |
-21.69% |
4.32% |
4.29% |
4.21% |
9.02% |
24.18% |
-11.57% |
-1.49% |
Operating Return on Assets (OROA) |
|
16.56% |
20.70% |
6.03% |
2.59% |
2.80% |
2.21% |
0.11% |
-3.74% |
-7.60% |
2.31% |
3.60% |
Return on Assets (ROA) |
|
10.50% |
12.74% |
3.62% |
-0.08% |
1.53% |
1.54% |
0.46% |
-3.67% |
-7.06% |
2.01% |
2.68% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
9.48% |
-0.30% |
6.75% |
6.55% |
2.09% |
-19.03% |
-65.12% |
25.79% |
24.08% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.46% |
25.95% |
9.46% |
-0.29% |
6.38% |
6.38% |
2.11% |
-21.78% |
-117.80% |
20.57% |
21.16% |
Net Operating Profit after Tax (NOPAT) |
|
47 |
93 |
34 |
25 |
34 |
29 |
9.33 |
-53 |
-116 |
45 |
62 |
NOPAT Margin |
|
20.14% |
23.43% |
9.56% |
8.22% |
9.18% |
5.70% |
1.59% |
-8.54% |
-17.80% |
6.26% |
7.63% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
20.63% |
4.40% |
0.00% |
0.00% |
17.79% |
30.47% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
68.24% |
61.93% |
84.07% |
88.26% |
86.81% |
91.85% |
99.62% |
112.19% |
125.42% |
92.82% |
89.74% |
Earnings before Interest and Taxes (EBIT) |
|
74 |
150 |
56 |
36 |
50 |
41 |
2.21 |
-76 |
-166 |
52 |
83 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
78 |
158 |
73 |
55 |
74 |
58 |
17 |
-62 |
-154 |
58 |
90 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.96 |
1.60 |
1.22 |
1.04 |
0.84 |
0.80 |
0.61 |
0.47 |
0.36 |
1.15 |
1.28 |
Price to Tangible Book Value (P/TBV) |
|
1.96 |
1.65 |
1.53 |
3.13 |
1.81 |
1.59 |
1.18 |
0.82 |
0.57 |
1.43 |
1.46 |
Price to Revenue (P/Rev) |
|
2.14 |
1.45 |
1.23 |
1.27 |
0.95 |
0.72 |
0.46 |
0.26 |
0.07 |
0.35 |
0.46 |
Price to Earnings (P/E) |
|
10.62 |
6.18 |
12.85 |
0.00 |
13.09 |
12.61 |
28.77 |
0.00 |
0.00 |
5.61 |
6.03 |
Dividend Yield |
|
0.00% |
0.26% |
2.03% |
1.86% |
1.80% |
1.96% |
2.51% |
4.19% |
13.33% |
0.00% |
0.00% |
Earnings Yield |
|
9.42% |
16.17% |
7.79% |
0.00% |
7.64% |
7.93% |
3.48% |
0.00% |
0.00% |
17.81% |
16.57% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.31 |
0.90 |
0.88 |
0.71 |
0.42 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
Enterprise Value to Revenue (EV/Rev) |
|
1.43 |
0.82 |
1.08 |
1.30 |
0.64 |
0.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.32 |
2.04 |
5.19 |
7.30 |
3.26 |
3.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.51 |
2.15 |
6.76 |
11.10 |
4.89 |
5.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
7.12 |
3.49 |
11.26 |
15.85 |
7.02 |
7.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
1.73 |
2.11 |
4.60 |
53.82 |
2.51 |
1.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.28 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.84 |
8.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.20 |
0.49 |
0.35 |
0.29 |
0.27 |
0.35 |
0.98 |
0.54 |
0.40 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.20 |
0.49 |
0.35 |
0.29 |
0.27 |
0.35 |
0.98 |
0.54 |
0.40 |
Financial Leverage |
|
0.00 |
0.00 |
0.10 |
0.35 |
0.41 |
0.32 |
0.28 |
0.31 |
0.53 |
0.71 |
0.46 |
Leverage Ratio |
|
2.52 |
2.37 |
2.62 |
3.80 |
4.40 |
4.24 |
4.52 |
5.18 |
9.22 |
12.84 |
8.98 |
Compound Leverage Factor |
|
2.52 |
2.37 |
2.62 |
-0.62 |
3.46 |
4.24 |
4.52 |
5.18 |
9.22 |
12.84 |
8.98 |
Debt to Total Capital |
|
0.00% |
0.00% |
16.92% |
32.68% |
25.92% |
22.36% |
21.48% |
26.04% |
49.60% |
35.21% |
28.57% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
16.92% |
32.68% |
25.92% |
22.36% |
21.48% |
26.04% |
49.60% |
35.21% |
28.57% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
83.08% |
67.32% |
74.08% |
77.64% |
78.52% |
73.96% |
50.40% |
64.79% |
71.43% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.99 |
3.34 |
2.00 |
2.23 |
7.14 |
-1.96 |
-0.84 |
2.08 |
1.29 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
-0.73 |
0.18 |
-1.53 |
-2.65 |
-19.19 |
3.95 |
1.03 |
-6.13 |
-3.84 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.99 |
3.34 |
2.00 |
2.23 |
7.14 |
-1.96 |
-0.84 |
2.08 |
1.29 |
Debt to NOPAT |
|
0.00 |
0.00 |
2.15 |
7.25 |
4.31 |
4.51 |
12.97 |
-2.27 |
-1.11 |
2.64 |
1.89 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
-1.59 |
0.39 |
-3.29 |
-5.37 |
-34.89 |
4.58 |
1.36 |
-7.80 |
-5.64 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
2.15 |
7.25 |
4.31 |
4.51 |
12.97 |
-2.27 |
-1.11 |
2.64 |
1.89 |
Noncontrolling Interest Sharing Ratio |
|
5.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-107 |
-8.95 |
-40 |
-108 |
25 |
25 |
24 |
46 |
88 |
-35 |
-5.57 |
Operating Cash Flow to CapEx |
|
2,802.66% |
13,042.67% |
5,117.52% |
1,945.19% |
0.00% |
2,400.82% |
22,544.50% |
5,971.20% |
-276.69% |
711.98% |
1,058.26% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-111.73 |
-8.17 |
1.23 |
2.90 |
3.01 |
5.81 |
9.93 |
-3.10 |
-0.51 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
229.16 |
0.57 |
4.81 |
14.04 |
21.35 |
7.54 |
-3.89 |
6.28 |
7.97 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
224.68 |
0.54 |
4.93 |
13.45 |
21.26 |
7.42 |
-5.29 |
5.40 |
7.21 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.52 |
0.54 |
0.38 |
0.22 |
0.21 |
0.27 |
0.29 |
0.31 |
0.30 |
0.32 |
0.35 |
Fixed Asset Turnover |
|
16.69 |
23.09 |
20.66 |
17.23 |
20.44 |
25.95 |
29.69 |
34.54 |
30.29 |
24.57 |
22.61 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
255 |
357 |
431 |
564 |
574 |
578 |
563 |
464 |
260 |
340 |
407 |
Invested Capital Turnover |
|
1.31 |
1.29 |
0.90 |
0.62 |
0.66 |
0.87 |
1.03 |
1.21 |
1.81 |
2.41 |
2.16 |
Increase / (Decrease) in Invested Capital |
|
154 |
101 |
74 |
133 |
9.91 |
3.92 |
-15 |
-100 |
-204 |
80 |
67 |
Enterprise Value (EV) |
|
335 |
323 |
381 |
403 |
242 |
207 |
-57 |
-84 |
-112 |
-99 |
24 |
Market Capitalization |
|
500 |
572 |
435 |
393 |
356 |
361 |
268 |
160 |
47 |
254 |
371 |
Book Value per Share |
|
$8.56 |
$11.77 |
$11.34 |
$15.57 |
$15.99 |
$15.20 |
$15.76 |
$12.30 |
$5.06 |
$8.41 |
$9.48 |
Tangible Book Value per Share |
|
$8.56 |
$11.44 |
$9.03 |
$5.15 |
$7.37 |
$7.71 |
$8.11 |
$7.00 |
$3.15 |
$6.79 |
$8.29 |
Total Capital |
|
255 |
357 |
431 |
564 |
574 |
578 |
563 |
464 |
260 |
340 |
407 |
Total Debt |
|
0.00 |
0.00 |
73 |
184 |
149 |
129 |
121 |
121 |
129 |
120 |
116 |
Total Long-Term Debt |
|
0.00 |
0.00 |
73 |
184 |
149 |
129 |
121 |
121 |
129 |
120 |
116 |
Net Debt |
|
-165 |
-249 |
-54 |
9.88 |
-114 |
-154 |
-325 |
-244 |
-159 |
-354 |
-347 |
Capital Expenditures (CapEx) |
|
6.93 |
1.17 |
1.62 |
0.39 |
-2.28 |
4.98 |
0.76 |
1.01 |
12 |
9.89 |
8.23 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
27 |
7.33 |
0.00 |
0.00 |
22 |
38 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
73 |
184 |
149 |
129 |
121 |
121 |
129 |
120 |
116 |
Total Depreciation and Amortization (D&A) |
|
3.31 |
7.60 |
17 |
19 |
25 |
17 |
15 |
14 |
13 |
5.67 |
7.76 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.92 |
$3.08 |
$1.14 |
($0.04) |
$1.05 |
$0.98 |
$0.33 |
($2.69) |
($5.86) |
$1.73 |
$2.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
24.57M |
30.06M |
29.63M |
26.80M |
25.94M |
29.21M |
27.98M |
27.80M |
26.34M |
26.19M |
30.60M |
Adjusted Diluted Earnings per Share |
|
$1.82 |
$3.05 |
$1.14 |
($0.04) |
$1.04 |
$0.98 |
$0.33 |
($2.69) |
($5.86) |
$1.73 |
$2.01 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
25.82M |
30.33M |
29.63M |
26.80M |
26.10M |
29.23M |
27.99M |
27.80M |
26.34M |
26.25M |
30.65M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
29.79M |
30.44M |
29.74M |
26.56M |
30.36M |
28.93M |
27.97M |
26.82M |
25.56M |
30.22M |
42.84M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
47 |
93 |
34 |
25 |
34 |
29 |
1.55 |
-11 |
-52 |
46 |
62 |
Normalized NOPAT Margin |
|
20.14% |
23.43% |
9.56% |
8.22% |
9.18% |
5.70% |
0.26% |
-1.74% |
-7.95% |
6.35% |
7.63% |
Pre Tax Income Margin |
|
31.76% |
38.07% |
15.93% |
-1.90% |
10.38% |
8.15% |
0.38% |
-12.19% |
-25.42% |
7.18% |
10.26% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
155.81 |
2.75 |
2.47 |
4.81 |
0.28 |
-9.54 |
-18.86 |
4.64 |
7.56 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
93.55 |
1.92 |
1.72 |
3.36 |
1.17 |
-6.68 |
-13.20 |
4.04 |
5.63 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
151.33 |
2.72 |
2.59 |
4.23 |
0.18 |
-9.67 |
-20.27 |
3.76 |
6.81 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
89.07 |
1.90 |
1.84 |
2.78 |
1.08 |
-6.80 |
-14.61 |
3.16 |
4.88 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
20.10% |
-737.18% |
-23.49% |
24.30% |
73.47% |
-8.98% |
-3.09% |
0.02% |
-0.09% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
95.58% |
-6,244.15% |
-30.86% |
80.81% |
180.67% |
-19.94% |
-22.44% |
0.02% |
-0.09% |
Quarterly Metrics And Ratios for Heritage Insurance
This table displays calculated financial ratios and metrics derived from Heritage Insurance's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.14% |
2.92% |
11.11% |
12.69% |
11.01% |
8.53% |
8.29% |
9.98% |
13.82% |
12.90% |
10.94% |
EBITDA Growth |
|
-226.51% |
130.49% |
150.59% |
117.74% |
75.29% |
173.19% |
12.51% |
77.71% |
196.13% |
-7.71% |
99.02% |
EBIT Growth |
|
-169.92% |
121.89% |
141.59% |
115.64% |
74.58% |
237.64% |
15.48% |
82.10% |
174.79% |
-12.72% |
101.32% |
NOPAT Growth |
|
-181.48% |
139.79% |
148.36% |
112.73% |
75.62% |
147.51% |
1.55% |
142.56% |
196.84% |
-34.42% |
114.23% |
Net Income Growth |
|
-193.97% |
125.40% |
145.54% |
108.85% |
84.61% |
147.51% |
1.55% |
142.56% |
209.81% |
-34.42% |
114.23% |
EPS Growth |
|
-210.17% |
124.86% |
147.83% |
109.04% |
84.70% |
163.64% |
-14.55% |
103.33% |
196.43% |
-43.10% |
110.64% |
Operating Cash Flow Growth |
|
201.34% |
-48.55% |
138.12% |
210.13% |
-266.78% |
631.19% |
-71.18% |
1,559.54% |
75.00% |
-156.21% |
-80.57% |
Free Cash Flow Firm Growth |
|
838.60% |
217.58% |
22.67% |
-85.38% |
-116.95% |
-122.69% |
-145.13% |
-374.56% |
-171.14% |
4.63% |
43.18% |
Invested Capital Growth |
|
-54.61% |
-43.95% |
-30.59% |
-6.11% |
14.42% |
30.78% |
27.19% |
31.97% |
45.51% |
19.74% |
18.40% |
Revenue Q/Q Growth |
|
2.14% |
2.42% |
2.68% |
4.90% |
0.62% |
0.14% |
3.91% |
6.54% |
4.14% |
-0.67% |
0.67% |
EBITDA Q/Q Growth |
|
47.46% |
128.56% |
51.85% |
-22.16% |
-173.19% |
415.78% |
-32.39% |
22.95% |
-60.41% |
203.16% |
34.86% |
EBIT Q/Q Growth |
|
45.81% |
120.77% |
75.18% |
-20.68% |
-188.09% |
375.82% |
-35.01% |
25.08% |
-63.82% |
221.87% |
38.21% |
NOPAT Q/Q Growth |
|
43.49% |
136.20% |
12.05% |
-44.47% |
-208.22% |
467.58% |
-54.03% |
32.65% |
-56.80% |
148.95% |
50.16% |
Net Income Q/Q Growth |
|
45.10% |
125.92% |
12.05% |
-44.47% |
-195.44% |
516.81% |
-54.03% |
32.65% |
-56.80% |
148.93% |
50.17% |
EPS Q/Q Growth |
|
44.88% |
124.04% |
25.00% |
-45.45% |
-193.33% |
514.29% |
-59.48% |
29.79% |
-55.74% |
144.44% |
50.00% |
Operating Cash Flow Q/Q Growth |
|
484.86% |
-158.59% |
179.58% |
-38.63% |
-682.81% |
286.60% |
-95.68% |
3,433.66% |
-108.78% |
-319.59% |
101.49% |
Free Cash Flow Firm Q/Q Growth |
|
40.53% |
-14.49% |
-36.19% |
-80.94% |
-263.01% |
-14.45% |
-26.91% |
-15.97% |
-60.98% |
59.75% |
24.39% |
Invested Capital Q/Q Growth |
|
-21.27% |
8.79% |
8.25% |
1.27% |
-4.05% |
24.34% |
5.27% |
5.08% |
5.79% |
2.32% |
4.10% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
-26.72% |
7.45% |
11.02% |
8.18% |
-5.95% |
18.75% |
11.45% |
13.21% |
5.02% |
15.33% |
20.53% |
EBIT Margin |
|
-28.59% |
5.80% |
9.89% |
7.48% |
-6.55% |
18.03% |
10.54% |
12.38% |
4.30% |
13.94% |
19.13% |
Profit (Net Income) Margin |
|
-29.15% |
7.38% |
8.05% |
4.26% |
-4.04% |
16.82% |
7.55% |
9.40% |
3.90% |
9.77% |
14.57% |
Tax Burden Percent |
|
97.78% |
105.49% |
81.39% |
56.98% |
61.73% |
93.29% |
71.58% |
75.90% |
90.64% |
70.10% |
76.17% |
Interest Burden Percent |
|
104.28% |
120.63% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
-5.49% |
18.61% |
43.02% |
0.00% |
6.71% |
28.42% |
24.10% |
9.36% |
29.90% |
23.83% |
Return on Invested Capital (ROIC) |
|
-35.38% |
13.32% |
15.73% |
10.01% |
-12.70% |
40.61% |
17.44% |
21.52% |
9.09% |
21.08% |
30.82% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-46.67% |
13.32% |
15.73% |
10.01% |
-11.88% |
40.61% |
17.44% |
21.52% |
9.09% |
21.08% |
30.82% |
Return on Net Nonoperating Assets (RNNOA) |
|
-21.67% |
7.02% |
9.02% |
7.26% |
-10.74% |
28.75% |
11.18% |
12.68% |
5.08% |
9.74% |
11.91% |
Return on Equity (ROE) |
|
-57.05% |
20.34% |
24.75% |
17.27% |
-23.44% |
69.36% |
28.62% |
34.20% |
14.16% |
30.82% |
42.73% |
Cash Return on Invested Capital (CROIC) |
|
34.36% |
24.18% |
14.19% |
4.72% |
-2.97% |
-11.57% |
-9.70% |
-10.44% |
-15.57% |
-1.49% |
3.05% |
Operating Return on Assets (OROA) |
|
-7.78% |
1.73% |
3.32% |
2.36% |
-1.90% |
5.79% |
3.63% |
3.78% |
1.42% |
4.90% |
7.28% |
Return on Assets (ROA) |
|
-7.93% |
2.20% |
2.70% |
1.34% |
-1.17% |
5.40% |
2.60% |
2.87% |
1.29% |
3.43% |
5.55% |
Return on Common Equity (ROCE) |
|
-57.05% |
20.34% |
24.75% |
17.27% |
-23.44% |
69.36% |
28.62% |
34.20% |
14.16% |
30.82% |
42.73% |
Return on Equity Simple (ROE_SIMPLE) |
|
-183.59% |
0.00% |
-70.83% |
-8.69% |
17.75% |
0.00% |
19.38% |
22.17% |
25.84% |
0.00% |
23.64% |
Net Operating Profit after Tax (NOPAT) |
|
-35 |
13 |
14 |
7.78 |
-8.42 |
31 |
14 |
19 |
8.15 |
20 |
30 |
NOPAT Margin |
|
-20.87% |
7.38% |
8.05% |
4.26% |
-4.58% |
16.82% |
7.55% |
9.40% |
3.90% |
9.77% |
14.57% |
Net Nonoperating Expense Percent (NNEP) |
|
11.29% |
0.00% |
0.00% |
0.00% |
-0.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
128.59% |
94.20% |
90.11% |
92.52% |
106.55% |
81.97% |
89.46% |
87.62% |
95.70% |
86.06% |
80.87% |
Earnings before Interest and Taxes (EBIT) |
|
-47 |
9.82 |
17 |
14 |
-12 |
33 |
20 |
25 |
8.99 |
29 |
40 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-44 |
13 |
19 |
15 |
-11 |
34 |
22 |
27 |
11 |
32 |
43 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.51 |
0.36 |
0.51 |
0.63 |
1.10 |
1.15 |
1.37 |
0.85 |
1.34 |
1.28 |
1.88 |
Price to Tangible Book Value (P/TBV) |
|
0.90 |
0.57 |
0.74 |
0.89 |
1.55 |
1.43 |
1.66 |
1.00 |
1.56 |
1.46 |
2.10 |
Price to Revenue (P/Rev) |
|
0.09 |
0.07 |
0.12 |
0.15 |
0.23 |
0.35 |
0.44 |
0.29 |
0.48 |
0.46 |
0.75 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.17 |
5.61 |
7.07 |
3.83 |
5.20 |
6.03 |
7.94 |
Dividend Yield |
|
10.62% |
13.33% |
7.79% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
16.20% |
17.81% |
14.15% |
26.10% |
19.22% |
16.57% |
12.59% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.00 |
0.13 |
0.00 |
0.00 |
0.06 |
0.64 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
0.06 |
0.00 |
0.00 |
0.03 |
0.33 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.38 |
0.00 |
0.79 |
0.00 |
0.00 |
0.26 |
2.44 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.72 |
0.00 |
0.87 |
0.00 |
0.00 |
0.29 |
2.66 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.84 |
0.00 |
1.04 |
0.00 |
0.00 |
0.39 |
3.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.79 |
0.00 |
0.00 |
0.28 |
3.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.92 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.03 |
0.98 |
0.82 |
0.77 |
0.81 |
0.54 |
0.52 |
0.47 |
0.42 |
0.40 |
0.29 |
Long-Term Debt to Equity |
|
1.03 |
0.98 |
0.82 |
0.77 |
0.81 |
0.54 |
0.52 |
0.47 |
0.42 |
0.40 |
0.29 |
Financial Leverage |
|
0.46 |
0.53 |
0.57 |
0.73 |
0.90 |
0.71 |
0.64 |
0.59 |
0.56 |
0.46 |
0.39 |
Leverage Ratio |
|
9.13 |
9.22 |
9.15 |
12.86 |
18.18 |
12.84 |
11.01 |
11.92 |
11.01 |
8.98 |
7.70 |
Compound Leverage Factor |
|
9.52 |
11.13 |
9.15 |
12.86 |
18.18 |
12.84 |
11.01 |
11.92 |
11.01 |
8.98 |
7.70 |
Debt to Total Capital |
|
50.75% |
49.60% |
45.02% |
43.64% |
44.64% |
35.21% |
34.37% |
32.11% |
29.79% |
28.57% |
22.37% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
50.75% |
49.60% |
45.02% |
43.64% |
44.64% |
35.21% |
34.37% |
32.11% |
29.79% |
28.57% |
22.37% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
49.25% |
50.40% |
54.98% |
56.36% |
55.36% |
64.79% |
65.63% |
67.89% |
70.21% |
71.43% |
77.63% |
Debt to EBITDA |
|
-0.58 |
-0.84 |
-1.31 |
49.49 |
3.41 |
2.08 |
2.05 |
1.69 |
1.27 |
1.29 |
0.85 |
Net Debt to EBITDA |
|
0.88 |
1.03 |
2.17 |
-52.68 |
-3.25 |
-6.13 |
-4.57 |
-5.18 |
-4.32 |
-3.84 |
-3.08 |
Long-Term Debt to EBITDA |
|
-0.58 |
-0.84 |
-1.31 |
49.49 |
3.41 |
2.08 |
2.05 |
1.69 |
1.27 |
1.29 |
0.85 |
Debt to NOPAT |
|
-0.78 |
-1.11 |
-1.68 |
-26.83 |
4.54 |
2.64 |
2.70 |
2.13 |
1.64 |
1.89 |
1.22 |
Net Debt to NOPAT |
|
1.17 |
1.36 |
2.79 |
28.56 |
-4.34 |
-7.80 |
-6.03 |
-6.56 |
-5.57 |
-5.64 |
-4.43 |
Long-Term Debt to NOPAT |
|
-0.78 |
-1.11 |
-1.68 |
-26.83 |
4.54 |
2.64 |
2.70 |
2.13 |
1.64 |
1.89 |
1.22 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
253 |
216 |
138 |
26 |
-43 |
-49 |
-62 |
-72 |
-116 |
-47 |
-35 |
Operating Cash Flow to CapEx |
|
864.72% |
-477.62% |
619.39% |
249.33% |
-2,272.04% |
6,903.60% |
1,881.22% |
6,180.67% |
-449.24% |
-2,187.98% |
39.93% |
Free Cash Flow to Firm to Interest Expense |
|
124.81 |
70.72 |
47.91 |
9.60 |
-16.55 |
-16.37 |
-22.01 |
-25.99 |
-42.21 |
-18.22 |
-14.59 |
Operating Cash Flow to Interest Expense |
|
15.81 |
-6.14 |
5.19 |
3.35 |
-20.63 |
33.27 |
1.52 |
54.76 |
-4.85 |
-21.83 |
0.35 |
Operating Cash Flow Less CapEx to Interest Expense |
|
13.99 |
-7.42 |
4.35 |
2.01 |
-21.54 |
32.79 |
1.44 |
53.87 |
-5.93 |
-22.83 |
-0.52 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.27 |
0.30 |
0.34 |
0.32 |
0.29 |
0.32 |
0.34 |
0.31 |
0.33 |
0.35 |
0.38 |
Fixed Asset Turnover |
|
31.86 |
30.29 |
29.99 |
27.48 |
25.72 |
24.57 |
24.47 |
23.21 |
22.61 |
22.61 |
23.09 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
239 |
260 |
281 |
285 |
273 |
340 |
358 |
376 |
398 |
407 |
424 |
Invested Capital Turnover |
|
1.70 |
1.81 |
1.95 |
2.35 |
2.77 |
2.41 |
2.31 |
2.29 |
2.33 |
2.16 |
2.11 |
Increase / (Decrease) in Invested Capital |
|
-288 |
-204 |
-124 |
-19 |
34 |
80 |
77 |
91 |
124 |
67 |
66 |
Enterprise Value (EV) |
|
-122 |
-112 |
-131 |
-30 |
49 |
-99 |
47 |
-154 |
-27 |
24 |
273 |
Market Capitalization |
|
60 |
47 |
79 |
102 |
166 |
254 |
322 |
217 |
376 |
371 |
618 |
Book Value per Share |
|
$4.43 |
$5.06 |
$6.05 |
$6.07 |
$5.92 |
$8.41 |
$7.77 |
$8.33 |
$9.10 |
$9.48 |
$10.72 |
Tangible Book Value per Share |
|
$2.50 |
$3.15 |
$4.18 |
$4.34 |
$4.20 |
$6.79 |
$6.42 |
$7.05 |
$7.87 |
$8.29 |
$9.58 |
Total Capital |
|
239 |
260 |
281 |
285 |
273 |
340 |
358 |
376 |
398 |
407 |
424 |
Total Debt |
|
121 |
129 |
127 |
124 |
122 |
120 |
123 |
121 |
119 |
116 |
95 |
Total Long-Term Debt |
|
121 |
129 |
127 |
124 |
122 |
120 |
123 |
121 |
119 |
116 |
95 |
Net Debt |
|
-183 |
-159 |
-210 |
-132 |
-117 |
-354 |
-274 |
-371 |
-402 |
-347 |
-345 |
Capital Expenditures (CapEx) |
|
3.71 |
3.93 |
2.41 |
3.68 |
2.35 |
1.45 |
0.23 |
2.46 |
2.98 |
2.56 |
2.10 |
Net Nonoperating Expense (NNE) |
|
14 |
0.00 |
0.00 |
0.00 |
-0.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
121 |
129 |
127 |
124 |
122 |
120 |
123 |
121 |
119 |
116 |
95 |
Total Depreciation and Amortization (D&A) |
|
3.09 |
2.80 |
1.97 |
1.28 |
1.10 |
1.33 |
1.70 |
1.67 |
1.51 |
2.89 |
2.93 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.83) |
$0.44 |
$0.55 |
$0.30 |
($0.28) |
$1.16 |
$0.47 |
$0.62 |
$0.27 |
$0.65 |
$0.99 |
Adjusted Weighted Average Basic Shares Outstanding |
|
26.37M |
26.34M |
25.56M |
25.57M |
26.70M |
26.19M |
30.38M |
30.65M |
30.68M |
30.60M |
30.70M |
Adjusted Diluted Earnings per Share |
|
($1.83) |
$0.44 |
$0.55 |
$0.30 |
($0.28) |
$1.16 |
$0.47 |
$0.61 |
$0.27 |
$0.66 |
$0.99 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
26.37M |
26.34M |
25.62M |
25.63M |
26.70M |
26.25M |
30.44M |
30.71M |
30.74M |
30.65M |
30.76M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
25.88M |
25.56M |
26.47M |
25.56M |
39.02M |
30.22M |
30.64M |
30.68M |
30.68M |
42.84M |
30.99M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-35 |
8.30 |
14 |
8.22 |
-8.42 |
31 |
14 |
19 |
8.15 |
20 |
30 |
Normalized NOPAT Margin |
|
-20.87% |
4.89% |
8.05% |
4.50% |
-4.58% |
16.82% |
7.55% |
9.40% |
3.90% |
9.77% |
14.57% |
Pre Tax Income Margin |
|
-29.81% |
6.99% |
9.89% |
7.48% |
-6.55% |
18.03% |
10.54% |
12.38% |
4.30% |
13.94% |
19.13% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-23.34 |
3.21 |
5.97 |
4.98 |
-4.64 |
11.06 |
7.02 |
8.94 |
3.26 |
11.27 |
16.49 |
NOPAT to Interest Expense |
|
-17.04 |
4.09 |
4.86 |
2.84 |
-3.25 |
10.32 |
5.03 |
6.79 |
2.96 |
7.90 |
12.56 |
EBIT Less CapEx to Interest Expense |
|
-25.17 |
1.93 |
5.14 |
3.64 |
-5.55 |
10.58 |
6.94 |
8.06 |
2.18 |
10.27 |
15.63 |
NOPAT Less CapEx to Interest Expense |
|
-18.87 |
2.80 |
4.02 |
1.50 |
-4.16 |
9.84 |
4.95 |
5.90 |
1.88 |
6.90 |
11.70 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-2.99% |
-3.09% |
0.00% |
-11.17% |
0.04% |
0.02% |
0.00% |
-0.10% |
-0.07% |
-0.09% |
0.00% |
Augmented Payout Ratio |
|
-9.43% |
-22.44% |
0.00% |
-27.97% |
2.32% |
0.02% |
0.00% |
-0.09% |
-0.07% |
-0.09% |
0.00% |
Key Financial Trends
Heritage Insurance Holdings, Inc. (NYSE: HRTG) Financial Summary – Last Four Years
Heritage Insurance has shown a generally improving financial profile over the past four years, highlighted by steady growth in net income and earnings per share, but also demonstrating some volatility in insurance claim expenses and investments. Below is a breakdown of key financial trends based on the provided quarterly data.
- Net Income Growth: Heritage’s consolidated net income increased significantly over the period. For example, in Q1 2025, net income was $30.47 million, up from $14.0 million in Q1 2023 and from losses experienced in 2022. This strong upward trend suggests improving profitability.
- Earnings per Share (EPS) Improvement: Basic and diluted EPS also increased in line with net income. In Q1 2025, EPS stood at $0.99 compared to $0.55 in Q1 2023, reflecting solid earnings growth and shareholder value creation.
- Revenue Growth: Total revenue has generally increased over the years, with premiums earned rising from $166 million in early 2023 to over $200 million by early 2025, showing strong core insurance business expansion.
- Improved Operating Cash Flow: Net cash from continuing operating activities turned positive and showed improvement in recent quarters, such as $837,000 in Q1 2025 compared to substantial negative cash from operating activities in prior years (e.g., negative $56 million in Q4 2024), indicating better cash management.
- Investment Gains: Net realized and unrealized capital gains on investments have remained robust, contributing positively to non-interest income. The figure was $8.57 million in Q1 2025, up from previous quarters, supporting overall profitability.
- Stable Debt Levels with Some Repayments: Long-term debt remained roughly stable around $95 million to $126 million range but there were consistent repayments of debt, e.g., $21.65 million paid in Q1 2025, which reduces financial leverage over time.
- Consistent Asset Base: Total assets have been stable between approximately $2.1 billion and $2.6 billion, demonstrating steady scale. Growth in “Unearned Premiums Asset” balances highlights underwriting activity, though it requires continuous management to avoid future claims issues.
- Insurance Claims and Expenses: Property & Liability insurance claims have fluctuated but remain a significant expense, with $99 million in Q1 2025 and peaking above $130 million in some quarters. While expected for an insurer, managing claim costs is critical for margin improvement.
- Volatility and Negative Earnings Periods: Notably, Heritage experienced a large loss in Q3 2022 with a net loss of $48.24 million and negative EPS of -$1.83, reflecting operational challenges or prior claims volatility. This volatility introduces risk and may affect investor confidence.
- High Non-Interest Expenses and Impairment Charges: Non-interest expenses, including acquisition costs and operating expenses, remain high relative to revenue. Additionally, there was a significant impairment charge of $91.9 million in Q2 2022, which adversely impacted profitability. Managing these costs will be critical going forward.
Summary: Heritage Insurance Holdings has rebounded strongly from significant losses in 2022 to positive and growing net income and earnings per share in 2024 and 2025. The insurance company’s main revenue driver – premiums earned – continues to grow, supported by investment gains and operating cash flow improvements. However, the company must continue managing insurance claims and overhead costs effectively, as these remain relatively high and have caused earnings volatility in the past. Investors should watch ongoing trends in claims expenses, operating cash flow, and debt management to assess sustainability of this positive momentum.
09/17/25 09:18 AM ETAI Generated. May Contain Errors.