XML 70 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
5 Months Ended 12 Months Ended
Dec. 31, 2012
Dec. 31, 2014
Dec. 31, 2013
OPERATING ACTIVITIES      
Net income (loss) $ (5,466)us-gaap_NetIncomeLoss $ 47,097us-gaap_NetIncomeLoss $ 34,213us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Stock-based compensation 5,520us-gaap_ShareBasedCompensation 3,301us-gaap_ShareBasedCompensation 5,733us-gaap_ShareBasedCompensation
Non-cash interest expense 780hrtg_NoncashInterestExpense    
Amortization of bond discount 16us-gaap_AmortizationOfDebtDiscountPremium 2,531us-gaap_AmortizationOfDebtDiscountPremium 891us-gaap_AmortizationOfDebtDiscountPremium
Depreciation and amortization   777us-gaap_DepreciationAndAmortization 150us-gaap_DepreciationAndAmortization
Bad debt expense   250us-gaap_AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease  
Net realized (gains) losses   (304)us-gaap_RealizedInvestmentGainsLosses 323us-gaap_RealizedInvestmentGainsLosses
Deferred income taxes (3,046)us-gaap_DeferredIncomeTaxExpenseBenefit (3,764)us-gaap_DeferredIncomeTaxExpenseBenefit (893)us-gaap_DeferredIncomeTaxExpenseBenefit
Changes in operating assets and liabilities:      
Accrued investment income (115)us-gaap_IncreaseDecreaseInAccruedInvestmentIncomeReceivable (1,646)us-gaap_IncreaseDecreaseInAccruedInvestmentIncomeReceivable (856)us-gaap_IncreaseDecreaseInAccruedInvestmentIncomeReceivable
Premiums receivable, net (120)us-gaap_IncreaseDecreaseInPremiumsReceivable (9,931)us-gaap_IncreaseDecreaseInPremiumsReceivable (10,227)us-gaap_IncreaseDecreaseInPremiumsReceivable
Restricted cash   (4,339)us-gaap_IncreaseDecreaseInRestrictedCashForOperatingActivities  
Prepaid reinsurance premiums (594)us-gaap_IncreaseDecreaseInPrepaidReinsurancePremiums (11,896)us-gaap_IncreaseDecreaseInPrepaidReinsurancePremiums (30,658)us-gaap_IncreaseDecreaseInPrepaidReinsurancePremiums
Reinsurance premiums receivable   5,337us-gaap_IncreaseDecreaseInReinsuranceRecoverable (5,337)us-gaap_IncreaseDecreaseInReinsuranceRecoverable
Income taxes receivable   5,073us-gaap_IncreaseDecreaseInIncomeTaxesReceivable (5,073)us-gaap_IncreaseDecreaseInIncomeTaxesReceivable
Deferred policy acquisition costs, net (32)us-gaap_IncreaseDecreaseInDeferredPolicyAcquisitionCosts (14,605)us-gaap_IncreaseDecreaseInDeferredPolicyAcquisitionCosts (9,733)us-gaap_IncreaseDecreaseInDeferredPolicyAcquisitionCosts
Other assets (213)us-gaap_IncreaseDecreaseInOtherOperatingAssets (2,554)us-gaap_IncreaseDecreaseInOtherOperatingAssets (1,810)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Unpaid losses and loss adjustment expenses 1,393hrtg_UnpaidLossesAndLossAdjustmentExpense 32,125hrtg_UnpaidLossesAndLossAdjustmentExpense 17,951hrtg_UnpaidLossesAndLossAdjustmentExpense
Unearned premiums 37,665us-gaap_IncreaseDecreaseInUnearnedPremiums 124,893us-gaap_IncreaseDecreaseInUnearnedPremiums 78,578us-gaap_IncreaseDecreaseInUnearnedPremiums
Reinsurance payable 8,987us-gaap_IncreaseDecreaseInReinsurancePayables (12,478)us-gaap_IncreaseDecreaseInReinsurancePayables 20,604us-gaap_IncreaseDecreaseInReinsurancePayables
Income taxes payable 3,312us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 10,003us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (1,100)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Accrued compensation 1us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities (63)us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities 504us-gaap_IncreaseDecreaseInEmployeeRelatedLiabilities
Advance premiums 5hrtg_IncreaseDecreaseInAdvancePremiums 1,314hrtg_IncreaseDecreaseInAdvancePremiums 3,824hrtg_IncreaseDecreaseInAdvancePremiums
Other liabilities 1,382us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 23,075us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 7,967us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Net cash provided by operating activities 49,475us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 194,196us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 105,051us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
INVESTING ACTIVITIES      
Proceeds from sales and maturities of investments available for sale   38,738us-gaap_ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities 7,424us-gaap_ProceedsFromSaleAndMaturityOfAvailableForSaleSecurities
Purchases of investments available for sale (13,084)us-gaap_PaymentsForProceedsFromInvestments (231,070)us-gaap_PaymentsForProceedsFromInvestments (126,971)us-gaap_PaymentsForProceedsFromInvestments
Purchase of mortgage loan participation (201)us-gaap_PaymentsForProceedsFromMortgageDeposits (786)us-gaap_PaymentsForProceedsFromMortgageDeposits (6,063)us-gaap_PaymentsForProceedsFromMortgageDeposits
Purchase of other invested assets (603)us-gaap_PaymentsToAcquireOtherInvestments    
Cost of property and equipment acquired   (6,929)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (10,884)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (13,888)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (200,047)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (136,494)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Financing Activities      
Proceeds from issuance of equity and redeemable shares 23,385us-gaap_ProceedsFromIssuanceOfCommonStock 88us-gaap_ProceedsFromIssuanceOfCommonStock 33,630us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from issuance of equity from initial public offering, net of discount fee and costs   78,670us-gaap_ProceedsFromIssuanceOrSaleOfEquity  
Proceeds from issuance of equity from exercise of warrants, net   22,515us-gaap_ProceedsFromIssuanceOfWarrants  
Proceeds from notes payable - members 3,900us-gaap_ProceedsFromNotesPayable    
Repayment on note payable to bank 1,000us-gaap_ProceedsFromRepaymentsOfNotesPayable   (1,000)us-gaap_ProceedsFromRepaymentsOfNotesPayable
Net cash provided by financing activities 28,285us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 101,273us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 32,630us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Increase in cash and cash equivalents 63,872us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 95,422us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 1,187us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents at beginning of period   65,059us-gaap_CashAndCashEquivalentsAtCarryingValue 63,872us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents at end of period 63,872us-gaap_CashAndCashEquivalentsAtCarryingValue 160,481us-gaap_CashAndCashEquivalentsAtCarryingValue 65,059us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental Cash Flows Information:      
Interest paid 48us-gaap_InterestPaidNet   16us-gaap_InterestPaidNet
Income taxes paid, net   13,038us-gaap_IncomeTaxesPaidNet 28,314us-gaap_IncomeTaxesPaidNet
Notes payable, $3.9 million and accrued interest, $780,000, converted to equity 4,680us-gaap_NotesReduction    
Temporary equity reclassified to equity   $ 20,921us-gaap_ConversionOfStockAmountIssued1