
Hanover Insurance (THG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
1.7B
Net Income
157.1M
9.52%
Balance Sheet Metrics
Total Assets
15.5B
Total Liabilities
12.4B
Shareholders Equity
3.0B
Debt to Equity
4.08
Cash Flow Metrics
Operating Cash Flow
58.8M
Free Cash Flow
37.1M
Revenue & Profitability Trend
Hanover Insurance Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.2B | 6.0B | 5.4B | 5.2B | 4.8B |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 686.4M | 607.7M | 573.9M | 555.6M | 540.5M |
Total Operating Expenses | 686.4M | 607.7M | 573.9M | 555.6M | 540.5M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 34.1M | 34.1M | 34.1M | 34.0M | 37.1M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 537.8M | 41.1M | 144.0M | 521.3M | 444.8M |
Income Tax | 112.5M | 7.6M | 27.2M | 101.3M | 82.8M |
Effective Tax Rate % | 20.9% | 18.5% | 18.9% | 19.4% | 18.6% |
Net Income | 426.0M | 35.3M | 116.0M | 422.8M | 358.7M |
Net Margin % | 6.9% | 0.6% | 2.1% | 8.2% | 7.5% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $11.70 | $0.98 | $3.21 | $11.79 | $9.51 |
EPS (Diluted) | $11.70 | $0.98 | $3.21 | $11.49 | $9.42 |
Basic Shares Outstanding | 35900000 | 35700000 | 36100000 | 35500000 | 37700000 |
Diluted Shares Outstanding | 35900000 | 35700000 | 36100000 | 35500000 | 37700000 |
Income Statement Trend
Hanover Insurance Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 435.5M | 316.1M | 305.0M | 230.9M | 120.6M |
Short-term Investments | 1.6B | 3.0B | 7.5B | 7.7B | 7.5B |
Accounts Receivable | 3.8B | 3.8B | 3.6B | 3.4B | 3.2B |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 357.6M | 357.6M | 357.6M | 357.6M | 357.6M |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 15.3B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 37.7M | 64.3M | 70.3M | 55.1M | 48.4M |
Short-term Debt | 61.8M | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 722.3M | 783.2M | 782.4M | 781.6M | 780.8M |
Deferred Tax Liabilities | - | - | - | 60.8M | 97.3M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 12.4B | - | - | - | - |
Equity | |||||
Common Stock | 600.0K | 600.0K | 600.0K | 600.0K | 600.0K |
Retained Earnings | 3.2B | 2.9B | 3.0B | 3.0B | 2.7B |
Treasury Stock | 1.9B | 1.9B | 1.9B | 1.8B | 1.7B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.8B | 2.5B | 2.3B | 3.1B | 3.2B |
Key Metrics | |||||
Total Debt | 784.1M | 783.2M | 782.4M | 781.6M | 780.8M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
Hanover Insurance Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 426.0M | 35.3M | 116.0M | 422.8M | 358.7M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 31.0M | 31.1M | 29.0M | 22.9M | 20.1M |
Working Capital Changes | -60.1M | -201.9M | -173.9M | -156.3M | -144.0M |
Operating Cash Flow | 440.9M | -158.8M | -137.7M | 150.6M | 193.3M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | -3.3B | -1.1B | -2.1B | -2.3B | -2.1B |
Investment Sales | 2.8B | 914.0M | 1.6B | 1.9B | 1.5B |
Investing Cash Flow | -530.7M | -216.6M | -489.8M | -452.2M | -593.9M |
Financing Activities | |||||
Share Repurchases | -26.7M | 0 | -30.8M | -162.6M | -212.8M |
Dividends Paid | -124.1M | -117.2M | -108.9M | -102.2M | -99.5M |
Debt Issuance | - | - | 0 | 0 | 296.4M |
Debt Repayment | - | - | 0 | 0 | -175.8M |
Financing Cash Flow | -162.2M | -128.6M | -153.9M | -273.7M | -200.2M |
Free Cash Flow | 796.2M | 349.8M | 704.5M | 815.7M | 692.7M |
Net Change in Cash | -252.0M | -504.0M | -781.4M | -575.3M | -600.8M |
Cash Flow Trend
Hanover Insurance Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.12
Forward P/E
12.31
Price to Book
1.88
Price to Sales
0.94
PEG Ratio
12.31
Profitability Ratios
Profit Margin
8.67%
Operating Margin
12.54%
Return on Equity
19.23%
Return on Assets
3.00%
Financial Health
Current Ratio
0.35
Debt to Equity
24.39
Beta
0.46
Per Share Data
EPS (TTM)
$15.18
Book Value per Share
$89.59
Revenue per Share
$178.47
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
thg | 6.0B | 11.12 | 1.88 | 19.23% | 8.67% | 24.39 |
Progressive | 144.5B | 13.89 | 4.43 | 37.29% | 12.66% | 21.15 |
Chubb | 107.6B | 11.91 | 1.55 | 13.63% | 16.00% | 28.98 |
Old Republic | 9.3B | 10.61 | 1.48 | 14.69% | 10.31% | 25.62 |
RLI | 6.1B | 19.01 | 3.52 | 19.49% | 17.81% | 6.59 |
Selective Insurance | 4.8B | 12.79 | 1.50 | 12.20% | 7.50% | 26.79 |
Financial data is updated regularly. All figures are in the company's reporting currency.