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) has shown a solid financial performance over the last several quarters, with evidence of improving profitability and healthy operating cash flow despite some fluctuations in investment activities and liabilities.
Key Positive Trends:
- Net income has grown steadily from $7.8 million in Q2 2023 to $30.47 million in Q1 2025, signaling improved profitability.
- Basic and diluted earnings per share have increased from $0.30 in Q2 2023 to $0.99 in Q1 2025, demonstrating enhanced shareholder value.
- Net cash from operating activities turned positive and robust in most recent quarters, with $837,000 in Q1 2025 and a significant $152.23 million in Q2 2024, indicating operational efficiency.
- Total premiums earned have risen consistently, reaching $200.03 million in Q1 2025, supporting revenue growth.
- Total assets have increased from approximately $2.03 billion in Q2 2022 to $2.21 billion in Q1 2025, reflecting the company's expanding asset base.
- Trading account securities remain a sizable asset, around $668 million in Q1 2025, providing liquidity and investment income potential.
- Total common equity has grown from about $180.55 million in Q2 2022 to $329 million in Q1 2025, showing improved capitalization and financial strength.
Neutral Factors:
- Long-term debt levels have fluctuated between roughly $95 million and $126 million over the period, which warrants monitoring but is manageable given equity growth.
- Cash interest paid is moderately high ($2 million+ per quarter), impacting net income but consistent with indebtedness levels.
- Operating expenses, including property & liability claims and acquisition costs, have increased, but in line with revenue growth.
Areas of Concern:
- Significant fluctuations in non-cash adjustments to reconcile net income have caused volatility in cash flow from operations, indicating potential accounting complexities or one-time items.
- Net cash from financing activities shows consistent debt repayments without new debt issuance recently, suggesting possible constraints or deleveraging pressure.
- The uneven trend in investing activities – periodic large purchases of investment securities offset by sales – may reflect shifting investment strategies or liquidity management challenges.
- Negative accumulated other comprehensive income has slightly increased (from -$41 million in Q2 2022 to -$22 million in Q1 2025), which could indicate unrealized losses or market valuation impacts.
Summary: Heritage Insurance has demonstrated strong recovery and growth in profitability since the tough conditions of 2022, highlighted by increased earnings, premiums, and equity. The company's ability to generate positive operating cash flows in recent quarters is encouraging. However, investors should carefully watch the adjustments and variability in cash flows, financing activities, and their impacts on liquidity and future earnings stability.
Overall, Heritage Insurance appears to be on an upward trajectory with improving fundamentals, though some volatility and financial strategy shifts remain factors to monitor.
10/09/25 04:08 PM ETAI Generated. May Contain Errors.