Heritage Insurance Holdings, Inc.
NYSE:HRTG · New York Stock Exchange
+$0.31 today
Vol 0.36M · Avg 0.46M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $195.6M +217.8% | $61.5M +35.8% | $45.3M +129.4% | -$154.4M -106.6% | -$74.7M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | -$779.0K -108.2% | $9.6M +9.9% | $8.7M +3.9% | $8.4M -1.1% | $8.4M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $2.4M +149.1% | -$4.8M -12197.5% | $40.0K +100.4% | -$11.2M -88.1% | -$6.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $5.4M +65.6% | $3.3M +138.9% | $1.4M -32.2% | $2.0M +73.0% | $1.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$28.9M -254.9% | $18.6M +20.3% | $15.5M -38.0% | $25.0M -61.4% | $64.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $428.1M +266.5% | -$257.1M -10799.8% | $2.4M +100.4% | -$556.5M -710.2% | $91.2M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $5.7M -91.5% | $67.2M +268.2% | -$40.0M -595.1% | $8.1M -72.9% | $29.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$462.6M -321.9% | $208.5M +1494.9% | $13.1M -97.7% | $573.4M +1118.1% | -$56.3M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $8.5M +925.7% | -$1.0M -124.6% | -$459.0K -100.5% | $96.0M +44.3% | $66.5M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $182.2M +109.2% | $87.1M +23.7% | $70.4M +305.5% | -$34.3M -157.0% | $60.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$8.1M +1.9% | -$8.2M +16.8% | -$9.9M +20.1% | -$12.4M -1129.6% | -$1.0M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $3.2M | $0 | $0 +100.0% | -$89.5M +57.4% | -$210.1M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$344.7M -20.1% | -$287.0M -24.3% | -$230.9M -71.0% | -$135.0M +59.7% | -$334.6M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $316.9M +55.4% | $203.9M -40.3% | $341.6M +211.9% | $109.5M -48.1% | $211.1M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $0 +100.0% | -$270.0K | $0 -100.0% | $89.5M -57.4% | $210.1M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$32.7M +64.3% | -$91.6M -190.9% | $100.8M +366.2% | -$37.9M +69.6% | -$124.5M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$36.0M -744.3% | -$4.3M +55.9% | -$9.7M -235.4% | $7.1M +432.7% | -$2.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 -100.0% | $24.7M | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$2.3M -76000.0% | -$3.0K | $0 +100.0% | -$7.3M +10.4% | -$8.2M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 +100.0% | -$54.0K -390.9% | -$11.0K +99.8% | -$4.8M +28.9% | -$6.7M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$2.3M -166.0% | -$863.0K -101.2% | -$429.0K -356.4% | -$94.0K +59.3% | -$231.0K | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$40.6M -682.8% | -$5.2M -135.7% | $14.5M +387.6% | -$5.1M +70.7% | -$17.3M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $108.9M +1223.7% | -$9.7M -105.2% | $185.8M +340.7% | -$77.2M +5.5% | -$81.6M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $174.2M +120.8% | $78.9M +30.3% | $60.5M +229.8% | -$46.6M -178.9% | $59.1M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Amalgamated Financial Corp.
NASDAQ:AMAL
$1.30B
United Fire Group, Inc.
NASDAQ:UFCS
$1.24B
Univest Financial Corporation
NASDAQ:UVSP
$1.16B
Universal Insurance Holdings, Inc.
NYSE:UVE
$1.05B
Safety Insurance Group, Inc.
NASDAQ:SAFT
$1.03B
Ategrity Specialty Holdings LLC
NYSE:ASIC
$1.01B
Southside Bancshares, Inc.
NYSE:SBSI
$993.11M
Bowhead Specialty Holdings Inc.
NYSE:BOW
$898.78M
Donegal Group Inc.
NASDAQ:DGICA
$642.08M
American Coastal Insurance Corporation
NASDAQ:ACIC
$508.15M
SEC Filings
Recent regulatory filings
No filings found.
Does HRTG generate free cash flow?
Heritage Insurance Holdings, Inc. (HRTG) generated $174.16M of free cash flow in fiscal 2025.
How much operating cash flow does HRTG produce?
Operating cash flow was $182.24M, before capital expenditures of $8.07M.
Explore More
Continue the stock analysis
Jump to another research area for this company.