Hagerty Inc
NYSE:HGTY
Balance Sheet
Balance Sheet Decomposition
Hagerty Inc
Current Assets | 64m |
Cash & Short-Term Investments | 131.2m |
Receivables | 14.9m |
Other Current Assets | -82.1m |
Non-Current Assets | 1.5B |
PP&E | 69.2m |
Intangibles | 202.5m |
Other Non-Current Assets | 1.2B |
Current Liabilities | 284.2m |
Accounts Payable | 88.3m |
Accrued Liabilities | 55.8m |
Other Current Liabilities | 140.1m |
Non-Current Liabilities | 1.1B |
Long-Term Debt | 91.5m |
Other Non-Current Liabilities | 1B |
Balance Sheet
Hagerty Inc
Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|
Assets | ||||||
Cash & Cash Equivalents |
22
|
38
|
275
|
95
|
108
|
|
Cash Equivalents |
22
|
38
|
275
|
95
|
108
|
|
Total Receivables |
46
|
55
|
58
|
60
|
79
|
|
Insurance Receivable |
63
|
87
|
122
|
159
|
209
|
|
Deferred Policy Acquisition Cost |
47
|
59
|
82
|
107
|
142
|
|
Other Current Assets |
18
|
20
|
31
|
37
|
44
|
|
Total Current Assets |
64
|
75
|
88
|
97
|
123
|
|
PP&E Net |
16
|
26
|
28
|
108
|
71
|
|
PP&E Gross |
16
|
26
|
28
|
108
|
71
|
|
Accumulated Depreciation |
24
|
25
|
21
|
22
|
24
|
|
Intangible Assets |
17
|
47
|
76
|
104
|
92
|
|
Goodwill |
4
|
5
|
12
|
115
|
114
|
|
Note Receivable |
0
|
0
|
0
|
37
|
53
|
|
Other Long-Term Assets |
199
|
261
|
329
|
444
|
616
|
|
Other Assets |
15
|
19
|
42
|
161
|
174
|
|
Total Assets |
443
N/A
|
611
+38%
|
1 042
+71%
|
1 313
+26%
|
1 588
+21%
|
|
Liabilities | ||||||
Insurance Policy Liabilities |
188
|
251
|
343
|
415
|
534
|
|
Accounts Payable |
7
|
12
|
9
|
16
|
81
|
|
Accrued Liabilities |
34
|
51
|
59
|
150
|
57
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
65
|
77
|
96
|
119
|
160
|
|
Total Current Liabilities |
107
|
140
|
165
|
285
|
297
|
|
Long-Term Debt |
26
|
69
|
136
|
108
|
131
|
|
Deferred Income Tax |
6
|
8
|
11
|
13
|
16
|
|
Minority Interest |
0
|
0
|
595
|
308
|
318
|
|
Other Liabilities |
6
|
26
|
118
|
124
|
117
|
|
Total Liabilities |
333
N/A
|
494
+48%
|
1 366
+177%
|
1 253
-8%
|
1 413
+13%
|
|
Equity | ||||||
Common Stock |
113
|
119
|
0
|
0
|
83
|
|
Retained Earnings |
0
|
0
|
482
|
490
|
469
|
|
Additional Paid In Capital |
0
|
0
|
160
|
549
|
562
|
|
Other Equity |
3
|
2
|
2
|
0
|
0
|
|
Total Equity |
111
N/A
|
117
+6%
|
324
N/A
|
59
N/A
|
176
+196%
|
|
Total Liabilities & Equity |
443
N/A
|
611
+38%
|
1 042
+71%
|
1 313
+26%
|
1 588
+21%
|
|
Shares Outstanding | ||||||
Common Shares Outstanding |
333
|
333
|
333
|
334
|
336
|
|
Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
8
|