The Hartford Insurance Group, Inc. (HIG) FY2024 Annual Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2024-01-01 to 2024-12-31

Swipe to see the full flow
The Hartford Insurance Group, Inc. cash flow reconciliation, Jan 1, 2024 through Dec 31, 2024One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income → Net cash from operating activities: $3,111,000,000.00Increase in insurance liabilities → Operating adjustments reconciliation: $3,058,000,000.00Amortization of deferred policy acquisition costs → Operating adjustments reconciliation: $2,282,000,000.00Depreciation and amortization → Operating adjustments reconciliation: $356,000,000.00Other operating activities, net → Operating adjustments reconciliation: $329,000,000.00Net realized losses → Operating adjustments reconciliation: $61,000,000.00Operating adjustments reconciliation → Net cash from operating activities: $2,798,000,000.00Operating adjustments reconciliation → Additions to deferred policy acquisition costs: $2,408,000,000.00Operating adjustments reconciliation → Increase (Decrease) in Premiums Receivable: $458,000,000.00Operating adjustments reconciliation → Net change in other assets and other liabilities: $268,000,000.00Operating adjustments reconciliation → Net change in accrued and deferred income taxes: $100,000,000.00Operating adjustments reconciliation → Increase in reinsurance recoverables: $54,000,000.00Fixed maturities, AFS → investing reconciliation: $10,808,000,000.00Mortgage loans → investing reconciliation: $740,000,000.00Proceeds from Sale and Maturity of Marketable Securities → investing reconciliation: $401,000,000.00Limited partnerships and other alternative investments → investing reconciliation: $238,000,000.00Proceeds From Sale and Maturity of Fair Value Option, Fixed Maturity Securties → investing reconciliation: $50,000,000.00Net proceeds from (payments for) derivatives → investing reconciliation: $35,000,000.00investing reconciliation → Fixed maturities, AFS: $14,023,000,000.00investing reconciliation → Mortgage loans: $1,025,000,000.00investing reconciliation → Limited partnerships and other alternative investments: $664,000,000.00investing reconciliation → Net additions to property and equipment: $145,000,000.00investing reconciliation → Net payments for short-term investments: $80,000,000.00investing reconciliation → Payments for the purchase of Fair Value Option Fixed Maturity Securties: $52,000,000.00investing reconciliation → Equity securities at fair value: $44,000,000.00investing reconciliation → Other investing activities, net: $7,000,000.00Net cash used in financing activities → financing reconciliation: $2,076,000,000.00Deposits and other additions to investment and universal life-type contracts → financing reconciliation: $108,000,000.00Net issuance (return of) shares under incentive and stock compensation plans, including related excise tax benefit → financing reconciliation: $22,000,000.00financing reconciliation → Treasury stock acquired, including related excise tax paid: $1,514,000,000.00financing reconciliation → Dividends paid on common stock: $556,000,000.00financing reconciliation → Withdrawals and other deductions from investment and universal life-type contracts: $115,000,000.00financing reconciliation → Payments for Repurchase of Preferred Stock and Preference Stock: $21,000,000.00Net cash used in investing activities → investing reconciliation: $3,768,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $189,000,000.00Net cash from operating activities → Cash sources and uses: $5,909,000,000.00Cash sources and uses → Exchange-rate effect: $20,000,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $234,000,000.00Cash sources and uses → Net cash used in investing activities: $3,768,000,000.00Cash sources and uses → Net cash used in financing activities: $2,076,000,000.00Net income: $3,111,000,000.00Net income+$3.11 BNet realized losses: $61,000,000.00Investment gain & loss+$61.00 MAmortization of deferred policy acquisition costs: $2,282,000,000.00Amortization of deferred policy acquisition costs+$2.28 BAdditions to deferred policy acquisition costs: -$2,408,000,000.00Deferred acquisition costs−$2.41 BDepreciation and amortization: $356,000,000.00D&A and accretion+$356.00 MLoss on extinguishment of debt: $0.00Other operating activities, net: $329,000,000.00Other operating, net+$329.00 MIncrease in reinsurance recoverables: -$54,000,000.00Reinsurance recoverables−$54.00 MNet change in accrued and deferred income taxes: -$100,000,000.00Deferred tax balances−$100.00 MIncrease in insurance liabilities: $3,058,000,000.00Insurance liabilities+$3.06 BIncrease (Decrease) in Premiums Receivable: -$458,000,000.00Premiums receivable−$458.00 MNet change in other assets and other liabilities: -$268,000,000.00Other working capital, net−$268.00 MNet cash from operating activities: $5,909,000,000.00Operating cash+$5.91 BOperating adjustments reconciliation: $6,086,000,000.00Deposits and other additions to investment and universal life-type contracts: $108,000,000.00Policyholder deposits+$108.00 MWithdrawals and other deductions from investment and universal life-type contracts: -$115,000,000.00Policyholder withdrawals−$115.00 MRepayment of debt: $0.00Net issuance (return of) shares under incentive and stock compensation plans, including related excise tax benefit: $22,000,000.00Net issuance (return of) shares under incentive andstock compensation plans+$22.00 MTreasury stock acquired, including related excise tax paid: -$1,514,000,000.00Common stock repurchases−$1.51 BPayments for Repurchase of Preferred Stock and Preference Stock: -$21,000,000.00Preferred dividends paid−$21.00 MDividends paid on common stock: -$556,000,000.00Common dividends paid−$556.00 MNet cash used in financing activities: -$2,076,000,000.00. Cash required to fund net payments.Financing cash−$2.08 Bfinancing reconciliation: $2,206,000,000.00Fixed maturities, AFS: $10,808,000,000.00AFS securities sales+$10.81 BProceeds From Sale and Maturity of Fair Value Option, Fixed Maturity Securties: $50,000,000.00Proceeds From Sale and Maturity of Fair Value Option,Fixed Maturity Securties+$50.00 MProceeds from Sale and Maturity of Marketable Securities: $401,000,000.00Marketable securities proceeds+$401.00 MMortgage loans: $740,000,000.00Mortgage note collections+$740.00 MLimited partnerships and other alternative investments: $238,000,000.00Limited partnership proceeds+$238.00 MFixed maturities, AFS: -$14,023,000,000.00AFS securities purchases−$14.02 BPayments for the purchase of Fair Value Option Fixed Maturity Securties: -$52,000,000.00Payments for the purchase of Fair Value Option FixedMaturity Securties−$52.00 MEquity securities at fair value: -$44,000,000.00Marketable securities purchases−$44.00 MMortgage loans: -$1,025,000,000.00Mortgage note purchases−$1.03 BLimited partnerships and other alternative investments: -$664,000,000.00Limited partnership purchases−$664.00 MNet proceeds from (payments for) derivatives: $35,000,000.00Derivatives, net+$35.00 MNet additions to property and equipment: -$145,000,000.00PP&E purchases−$145.00 MNet payments for short-term investments: -$80,000,000.00Short-term investments, net−$80.00 MOther investing activities, net: -$7,000,000.00Other investing, net−$7.00 MNet cash used in investing activities: -$3,768,000,000.00. Cash required to fund net payments.Investing cash−$3.77 Binvesting reconciliation: $16,040,000,000.00Cash sources and uses: $6,098,000,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $189,000,000.00Beginning cash$189.00 MEnding cash: Cash, cash equivalents, and restricted cash: $234,000,000.00Ending cash$234.00 MExchange-rate effect: -$20,000,000.00FX effect−$20.00 MCASH RECONCILIATIONOperatingflowsInvestingflowsFinancingflowsFree cash flow$5.76 BOperating cash − cash spent on PP&ECash flow / Net income1.90×Operating cash flow ÷ net incomeNet cash change+$45.00 MEnding cash − beginning cash
Chart details

The Hartford Insurance Group, Inc. cash flow reconciliation, Jan 1, 2024 through Dec 31, 2024

Cash flows for Jan 1, 2024 through Dec 31, 2024. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Dec 31, 2023. Ending cash: Dec 31, 2024. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Dec 31, 2023
189,000,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
5,909,000,000 US dollars. Net cash provided.
Net income
3,111,000,000 US dollars
Net realized losses
61,000,000 US dollars
Amortization of deferred policy acquisition costs
2,282,000,000 US dollars
Additions to deferred policy acquisition costs
negative 2,408,000,000 US dollars
Depreciation and amortization
356,000,000 US dollars
Loss on extinguishment of debt
0 US dollars
Other operating activities, net
329,000,000 US dollars
Increase in reinsurance recoverables
negative 54,000,000 US dollars
Net change in accrued and deferred income taxes
negative 100,000,000 US dollars
Increase in insurance liabilities
3,058,000,000 US dollars
Increase (Decrease) in Premiums Receivable
negative 458,000,000 US dollars
Net change in other assets and other liabilities
negative 268,000,000 US dollars
Investing activities
negative 3,768,000,000 US dollars. Net cash used.
Fixed maturities, AFS
10,808,000,000 US dollars
Proceeds From Sale and Maturity of Fair Value Option, Fixed Maturity Securties
50,000,000 US dollars
Proceeds from Sale and Maturity of Marketable Securities
401,000,000 US dollars
Mortgage loans
740,000,000 US dollars
Limited partnerships and other alternative investments
238,000,000 US dollars
Fixed maturities, AFS
negative 14,023,000,000 US dollars
Payments for the purchase of Fair Value Option Fixed Maturity Securties
negative 52,000,000 US dollars
Equity securities at fair value
negative 44,000,000 US dollars
Mortgage loans
negative 1,025,000,000 US dollars
Limited partnerships and other alternative investments
negative 664,000,000 US dollars
Net proceeds from (payments for) derivatives
35,000,000 US dollars
Net additions to property and equipment
negative 145,000,000 US dollars
Net payments for short-term investments
negative 80,000,000 US dollars
Other investing activities, net
negative 7,000,000 US dollars
Financing activities
negative 2,076,000,000 US dollars. Net cash used.
Deposits and other additions to investment and universal life-type contracts
108,000,000 US dollars
Withdrawals and other deductions from investment and universal life-type contracts
negative 115,000,000 US dollars
Repayment of debt
0 US dollars
Net issuance (return of) shares under incentive and stock compensation plans, including related excise tax benefit
22,000,000 US dollars
Treasury stock acquired, including related excise tax paid
negative 1,514,000,000 US dollars
Payments for Repurchase of Preferred Stock and Preference Stock
negative 21,000,000 US dollars
Dividends paid on common stock
negative 556,000,000 US dollars
Operating adjustment reconciliation
6,086,000,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing gross reconciliation
2,206,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
investing gross reconciliation
16,040,000,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
negative 20,000,000 US dollars
Ending cash on Dec 31, 2024
234,000,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
6,098,000,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
45,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
1.90×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
5,909,000,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
145,000,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
5,764,000,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $2.80B after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 5,909,000,000 US dollars minus 145,000,000 US dollars equals 5,764,000,000 US dollars.
The Hartford Insurance Group, Inc. (HIG) FY2024 Annual Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!