Operating cash flow remains volatile, evidenced by a $56.1 million deficit in 2024Q4, necessitating careful management of liquidity to meet claims obligations.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Cash from Operations | 206.26M | 182.24M | 87.09M | 70.42M | -34.26M | 60.13M | 170.21M | 119.66M | 95.43M | 7.57M | 75.13M | 153.86M | 194.2M | 105.05M | 49.48M |
| Operating CF Growth % | 3953.73% | 109.24% | 23.69% | 305.53% | -156.98% | -64.67% | 42.25% | 25.39% | 1161.27% | -89.93% | -51.17% | -20.77% | 84.86% | 112.33% | - |
| Operating CF / Revenue % | 26.6% | 21.51% | 10.66% | 9.57% | -5.17% | 9.52% | 28.68% | 23.4% | 19.87% | 1.86% | 17.12% | 38.97% | 83.05% | 106.34% | 878.77% |
| Net Income | 201.6M | 195.59M | 61.54M | 45.31M | -154.36M | -74.73M | 9.33M | 28.64M | 27.16M | -1.12M | 33.87M | 92.51M | 47.1M | 34.21M | -5.47M |
| Depreciation & Amortization | 5.23M | -779K | 9.55M | 8.69M | 8.36M | 8.45M | 8.1M | 10.44M | 27.07M | 7.74M | 8.98M | 1.35M | 777K | 150K | 0 |
| Stock-Based Compensation | 5.11M | 5.39M | 3.25M | 1.36M | 2.01M | 1.16M | 4.68M | 5.38M | 5.27M | 4.82M | 4.82M | 2.65M | 3.3M | 5.73M | 5.52M |
| Deferred Taxes | 13.91M | 2.38M | -4.84M | 40K | -11.2M | -5.96M | 6.24M | -898K | -21.56M | 19.62M | 3.1M | 1.02M | -3.76M | -893K | -3.05M |
| Other Non-Cash Items | 39.76M | 8.51M | -1.03M | -459K | 95.97M | 66.52M | -15.58M | 2.68M | 23.14M | 52.78M | 6.28M | 5.23M | 2.48M | 1.21M | 796K |
| Working Capital Changes | -59.34M | -28.85M | 18.62M | 15.48M | 24.96M | 64.68M | 157.44M | 73.42M | 34.36M | -76.27M | 18.09M | 51.11M | 144.31M | 64.63M | 51.67M |
| Cash from Investing | -73.5M | -32.67M | -91.6M | 100.81M | -37.86M | -124.48M | 22.06M | -53.59M | 24.36M | -7.24M | -249.42M | -86.96M | -200.05M | -136.49M | -13.89M |
| Capital Expenditures | -3.63M | 0 | -8.23M | -9.89M | -12.38M | -1.01M | -755K | -4.98M | -2.28M | -385K | -1.62M | -1.17M | -6.93M | -10.88M | -201K |
| Acquisitions | 16K | 0 | 0 | 0 | -89.54M | -210.1M | -472.52M | 0 | 2.28M | -140.92M | -110.32M | -6M | 0 | 0 | 0 |
| Purchase of Investments | -399.74M | -344.67M | -286.97M | -230.9M | -135M | -334.58M | -470.5M | -256.88M | -218.67M | -215.84M | -317.67M | -237.95M | -231.07M | -126.97M | -13.08M |
| Sale/Maturity of Investments | 93.22M | 0 | 203.87M | 341.59M | 109.52M | 211.11M | 493.32M | 207.92M | 245.31M | 349.91M | 180.19M | 151.31M | 38.74M | 7.42M | 0 |
| Other Investing | 236.63M | 311.99M | -270K | 0 | 89.54M | 210.1M | 472.52M | 358K | -2.28M | 134.06M | -137.48M | 6.85M | -786K | -6.06M | -603K |
| Cash from Financing | -38.83M | -40.63M | -5.19M | 14.55M | -5.06M | -17.28M | -28.9M | -45.43M | -31.95M | 47.56M | 43.83M | 8.9M | 101.27M | 32.63M | 28.29M |
| Dividends Paid | 0 | 0 | -54K | -11K | -4.77M | -6.71M | -6.85M | -6.96M | -6.38M | -8.25M | -6.81M | 0 | 0 | 0 | 0 |
| Share Repurchases | -12.29M | -2.28M | -3K | 0 | -7.34M | -8.19M | -10M | -16.18M | -2M | -61.62M | -25.56M | 0 | 0 | 0 | 0 |
| Stock Issued | 0 | 0 | 0 | 24.67M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.9M | 78.76M | 33.63M | 23.39M |
| Debt Issuance (Net) | -3.94M | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 0 | 0 | -1000K | 1000K |
| Other Financing | -11.21M | -2.3M | -863K | -429K | -94K | -231K | -2.38M | -3.52M | -5.27M | -7.21M | -1.72M | 8.9M | 22.52M | 0 | 0 |
| Net Change in Cash | 93.93M | 108.94M | -9.69M | 185.77M | -77.18M | -81.63M | 163.38M | 20.64M | 87.84M | 47.88M | -130.46M | 75.8M | 95.42M | 1.19M | 28.29M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.59M |
| Cash at Beginning | 572.58M | 463.64M | 473.34M | 287.57M | 364.75M | 446.38M | 283.01M | 262.37M | 174.53M | 105.82M | 236.28M | 160.48M | 65.06M | 63.87M | 35.59M |
| Cash at End | 533.29M | 572.58M | 463.64M | 473.34M | 287.57M | 364.75M | 446.38M | 283.01M | 262.37M | 153.7M | 105.82M | 236.28M | 160.48M | 65.06M | 63.87M |
| Free Cash Flow | 200.82M | 174.16M | 78.86M | 60.52M | -46.64M | 59.12M | 169.46M | 114.67M | 93.15M | 7.18M | 73.51M | 152.69M | 187.27M | 94.17M | 49.27M |
| FCF Growth % | 173.12% | 120.84% | 30.3% | 229.76% | -178.89% | -65.11% | 47.77% | 23.11% | 1197.13% | -90.23% | -51.86% | -18.47% | 98.87% | 91.11% | - |
| FCF Margin % | 25.89% | 20.55% | 9.65% | 8.23% | -7.04% | 9.36% | 28.56% | 22.43% | 19.4% | 1.77% | 16.75% | 38.68% | 80.09% | 95.32% | 875.2% |
| FCF per Share | 6.53 | 5.63 | 2.57 | 2.31 | -1.77 | 2.13 | 6.05 | 3.92 | 3.57 | 0.27 | 2.48 | 5.03 | 7.25 | 3.26 | 1.71 |
Florida catastrophe exposure concentration
According to the provided quarterly data, Heritage Insurance Holdings exhibits significant volatility in underwriting cash generation, with operating cash flow swinging from a deficit of $56.1 million in 2024Q4 to a peak of $152.2 million in 2024Q2, highlighting the inherent unpredictability of catastrophe-exposed property insurance cash cycles.
The wide variance in operating cash flow suggests that the company's liquidity is heavily dependent on the timing of claim settlements and the seasonal nature of premium inflows. Investors should monitor whether the recent stabilization in cash flow, evidenced by the $24.9 million reported in 2026Q1, represents a sustainable trend or merely a temporary lull in loss activity.
As reported in financial statements, the company actively manages its investment portfolio, with recent activity showing a net purchase of $77.2 million in 2026Q1, which suggests management is prioritizing the deployment of excess liquidity into interest-bearing assets to capitalize on the current higher interest rate environment.
The consistent rotation between purchasing and selling investments indicates a dynamic approach to managing the float generated by insurance operations. This strategy appears designed to bolster non-underwriting income, potentially providing a necessary buffer against the inherent volatility of the core property insurance business.
Based on the company's reported figures, claims payments remain a substantial drain on liquidity, with quarterly outflows reaching as high as $178.5 million in 2024Q3, which underscores the significant cash requirements necessary to satisfy policyholder obligations during periods of elevated loss activity in the Florida market.
The persistent level of claims payments relative to net income suggests that the company must maintain a high degree of liquidity to avoid forced asset liquidations. The observed payment patterns may indicate that while legislative reforms are helping, the legacy claims burden continues to exert pressure on the company's available cash reserves.
Data from recent filings reveals a notable divergence between net income and operating cash flow, as evidenced by the 2024Q4 period where the company reported $20.3 million in net income despite a $56.1 million operating cash outflow, suggesting significant non-cash accruals and reserve adjustments impact reported profitability.
This disconnect warrants further investigation into the quality of earnings, as reliance on reserve releases or other non-cash accounting entries can mask the underlying cash-generating capacity of the underwriting business. Analysts should be cautious when interpreting net income figures without reconciling them against the actual cash movement reported in the operating section.
Quick answers to the most common questions about buying HRTG stock.
Heritage Insurance Holdings, Inc. (HRTG) generated $182.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Heritage Insurance Holdings, Inc. (HRTG) generated $174.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Heritage Insurance Holdings, Inc. (HRTG) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Heritage Insurance Holdings, Inc. (HRTG) spent $2.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.