The Hanover Insurance Group, Inc. (THG)

THG Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-	426	35.3	116	422.8
Depreciation & Amortization	-	1.5	6.3	12.9	16.9
Other Amortization	-	6.8	7.9	5.5	3.4
Gain (Loss) on Sale of Investments	-	76.2	32.3	106.4	-123.5
Stock-Based Compensation	-	31	31.1	29	22.9
Change in Accounts Receivable	-	-121.7	-110.3	-116.7	-123.4
Reinsurance Recoverable	-	61.6	-91.6	-57.2	-32.9
Change in Insurance Reserves / Liabilities	-	331.7	442	784.7	671.8
Change in Other Net Operating Assets	-	-8.7	48	3.3	179
Other Operating Activities	-	44	-23.3	-108.8	-138.8
Operating Cash Flow	-	805.8	361.7	722.3	823.7
Operating Cash Flow Growth	-	122.78%	-49.92%	-12.31%	16.41%
Capital Expenditures	-	-10.2	-11.9	-17.8	-8
Investment in Securities	-	-530.7	-216.6	-489.8	-452.2
Investing Cash Flow	-	-540.9	-228.5	-507.6	-460.2
Issuance of Common Stock	-	16.7	6.5	13.3	20.5
Repurchases of Common Stock	-	-26.7	-	-30.8	-162.6
Common Dividends Paid	-	-124.1	-117.2	-108.9	-102.2
Total Dividends Paid	-	-124.1	-117.2	-108.9	-102.2
Other Financing Activities	-	-11.4	-11.4	-14.2	-8.9
Financing Cash Flow	-	-145.5	-122.1	-140.6	-253.2
Net Cash Flow	-	119.4	11.1	74.1	110.3
Free Cash Flow	-	795.6	349.8	704.5	815.7
Free Cash Flow Growth	-	127.44%	-50.35%	-13.63%	17.76%
Free Cash Flow Margin	-	12.75%	5.84%	12.88%	15.60%
Free Cash Flow Per Share	-	21.86	9.69	19.52	22.41
Cash Interest Paid	-	33.2	33.2	33.3	33.4
Cash Income Tax Paid	-	149	-22.1	107.8	74
Levered Free Cash Flow	-	605.73	341.89	560.8	1,106
Unlevered Free Cash Flow	-	627.04	363.2	582.11	1,127
Change in Working Capital	-	220.9	272.1	561.3	620

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Insurance template. Financial Sources.

SEC Filings: 10-K · 10-Q