Operating cash flow remains volatile, as evidenced by the OCF/NI ratio swinging from 0.30 in 2025Q1 to 3.87 in 2024Q3, reflecting the inherent lumpiness of P&C underwriting cash flows.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.26B | 1.18B | 806.4M | 361.7M | 722.3M | 823.7M | 707.6M | 602.9M | 551.3M | 704.6M | 743.4M | 444.7M | 564.7M | 383.9M | 408.2M | 221.7M | 83.6M | 91.6M | 209.5M | 73.3M | 41.8M | 153.1M | 142.4M | -174.3M | 43.8M | 597.6M | 159M | 15.2M | 37.9M | -173.2M | 156M |
| Operating CF Growth % | 371.1% | 46.09% | 122.95% | -49.92% | -12.31% | 16.41% | 17.37% | 9.36% | -21.76% | -5.22% | 67.17% | -21.25% | 47.1% | -5.95% | 84.12% | 165.19% | -8.73% | -56.28% | 185.81% | 75.36% | -72.7% | 7.51% | 181.7% | -497.95% | -92.67% | 275.85% | 946.05% | -59.89% | 121.88% | -211.03% | 21.21% |
| Operating CF / Revenue % | 18.83% | 17.86% | 12.97% | 6.07% | 13.29% | 15.96% | 14.68% | 12.33% | 12.34% | 16.51% | 18.75% | 8.81% | 11.14% | 8.01% | 8.89% | 5.64% | 2.65% | 3.23% | 7.82% | 2.74% | 1.58% | 5.84% | 4.59% | -6.22% | 1.52% | 20.68% | 5.03% | 0.47% | 1.21% | -5.76% | 4.75% |
| Net Income | 721.1M | 662.5M | 426M | 35.3M | 116M | 420M | 358.7M | 425.1M | 391M | 186.2M | 155.1M | 331.5M | 282M | 251M | 46.1M | 31.5M | 153.2M | 197.2M | 20.6M | 253.1M | 170.3M | -325.2M | 125.3M | 86.9M | -274.8M | -3.1M | 199.9M | 345.1M | 201.2M | 192.6M | 181.9M |
| Depreciation & Amortization | -5.3M | -4.6M | 1.5M | 6.3M | 12.9M | 16.9M | 18.2M | 21.6M | 24.6M | 30.1M | 30.7M | 30.2M | 33.5M | 35M | 35.6M | 26.7M | 16.7M | 11.8M | 15.1M | 18.9M | 21.4M | 31.6M | 38.2M | 35.8M | 20.6M | 23M | 22.8M | 34.2M | 21.9M | 31.6M | 44.7M |
| Stock-Based Compensation | 27.8M | 0 | 31M | 31.1M | 29M | 22.9M | 20.1M | 17.4M | 13.4M | 12.3M | 12M | 12.3M | 15.1M | 12.4M | 12.8M | 12M | 11.3M | 11.7M | 11.6M | 15.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 7.2M | 0 | -18.8M | -24.6M | -46.5M | 25M | -23M | 12.5M | -23.4M | 39.8M | -13.2M | 53.1M | 68.6M | 74.9M | -43M | -9.2M | 52M | 31.9M | 53.7M | 88.4M | 65M | -1.8M | 2.5M | -2M | -228.1M | -63.1M | 1.5M | 18.8M | -16.4M | 13.9M | -15.7M |
| Other Non-Cash Items | 277.7M | 102.8M | 145.8M | 41.5M | 49.6M | -281.1M | -17.6M | -111.1M | -102.6M | -37.4M | 95.9M | -36.1M | -15.5M | -17.5M | -2.6M | -5.6M | -17.7M | -24.9M | 167.6M | -10.2M | 157.6M | 580.2M | 269M | 641.2M | 529.9M | -416.7M | 103.8M | 31.1M | -88.4M | 1.7M | 156.9M |
| Working Capital Changes | 229.5M | 417.4M | 220.9M | 272.1M | 561.3M | 620M | 351.2M | 237.4M | 248.3M | 473.6M | 462.9M | 53.7M | 181M | 28.1M | 359.3M | 166.3M | -131.9M | -136.1M | -59.1M | -292.4M | -372.5M | -131.7M | -292.6M | -936.2M | -3.8M | 1.06B | -169M | -414M | -80.4M | -413M | -211.8M |
| Cash from Investing | -1.05B | -666.2M | -541.5M | -228.5M | -507.6M | -460.2M | -608.8M | -311.9M | 271.3M | -506.3M | -495.4M | -171.5M | -600.7M | -358.7M | -562.8M | 182.8M | -98.8M | -42.6M | 141.4M | -72.3M | 97.9M | 811.5M | 41.3M | 354.3M | 1.47B | -979.8M | -885.2M | 794.9M | -617.1M | 120.5M | 424.6M |
| Capital Expenditures | -9.4M | -7.7M | -10.2M | -11.9M | -17.8M | -8M | -14.9M | -13.3M | -13.1M | -18.6M | -15.7M | -19.5M | -11.2M | -22.9M | -21.3M | -1.7B | -10.9M | -10.4M | -9.5M | -9.5M | -8.8M | -8.3M | -7.8M | -5.4M | -13.1M | -32.1M | -13.7M | -30.1M | -700K | -15.3M | -12.8M |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.7M | 635.7M | 0 | 0 | 44.3M | 0 | 0 | 5.2M | 287.7M | -13.3M | -24.1M | -99.8M | -4.2M | 50.9M | 121.3M | 0 | 0 | 0 | 0 | 0 | 0 | -208.9M | -425.6M | 0 |
| Purchase of Investments | 235.6M | -78.4M | -3.31B | -1.13B | -2.08B | -2.3B | -2.08B | -1.92B | -1.6B | -1.87B | -2.37B | -2.22B | -2.09B | -1.95B | -2.45B | -1.82B | -184.9M | -2.39B | -1.03B | -1.26B | -1.92B | -2.09B | -2.12B | -2.5B | -3.45B | -4.74B | -3.86B | -2.61B | -3.17B | -2.97B | -4.09B |
| Sale/Maturity of Investments | -113.8M | 101.4M | 2.78B | 914M | 1.59B | 1.85B | 1.49B | 1.59B | 1.25B | 1.39B | 1.87B | 2.03B | 1.5B | 1.61B | 1.9B | 1.73B | 1.5B | 2.23B | 1.33B | 1.21B | 1.99B | 2.79B | 2.17B | 3.04B | 5.31B | 4.03B | 30.4M | 3.45B | 2.59B | 3.33B | 4.35B |
| Other Investing | -1.16B | -681.5M | -600K | 0 | 0 | 0 | 0 | 0 | 0 | -9.5M | 12.1M | -1.1M | 2M | 0 | 0 | 0 | 3M | 108.3M | -226.7M | -481.4M | -399M | 94.2M | 25.4M | -181.6M | -374.2M | -237.9M | 2.96B | -21M | 176.3M | 206M | 181.2M |
| Cash from Financing | -281.9M | 175.2M | -145.5M | -122.1M | -140.6M | -253.2M | -193.9M | -1.1B | -171M | -111.7M | -300.8M | -301M | -71.7M | -105.5M | -133.4M | 127.3M | -8.6M | -130.2M | -144.6M | -98.3M | -468.5M | -749.6M | -475.3M | -189.3M | -1.47B | 451.3M | 563.2M | -905M | 898.7M | 89.3M | -685.1M |
| Dividends Paid | -131.7M | -130.6M | -124.1M | -117.2M | -108.9M | -102.2M | -99.5M | -386.2M | -94.3M | -86.8M | -80.4M | -74.2M | -67M | -60M | -55.1M | -50.9M | -47.2M | -37.5M | -23M | -20.8M | -15.4M | -13.4M | 0 | 0 | 0 | -13.3M | -13.4M | -13.5M | -9.9M | -13.7M | -13.9M |
| Share Repurchases | -205.1M | -129.2M | -26.7M | 0 | -30.8M | -162.6M | -212.8M | -563.6M | -57.7M | -37.2M | -105.6M | -127.3M | -20.4M | -78.2M | -20M | -21.7M | -134.7M | -148.1M | -58.5M | -1.6M | -200.2M | 0 | 0 | 0 | 0 | 0 | -80.8M | -244M | -82.7M | 0 | -42M |
| Stock Issued | 1.7M | 15.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.4M | 245M | 8.6M | 4.3M | 300K | 1.1M | 5.3M | 23.9M | 7.3M | 11.4M | 2.8M | 42M |
| Debt Issuance (Net) | -1000K | 1000K | 0 | 0 | 0 | 0 | 1000K | -1000K | -1000K | 0 | -1000K | -1000K | -700K | 1000K | -1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 0 | 0 | -1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K |
| Other Financing | 28.1M | -13.6M | 5.3M | -4.9M | -900K | 11.6M | -2.2M | 1.6M | -7.4M | 12.3M | -10.1M | 14.8M | 16.4M | 4M | 7.4M | -38.7M | 12M | 3.2M | -12.5M | 25.1M | -478.3M | -653.2M | -479.6M | -189.6M | -1.39B | 432.6M | 645.2M | -472.3M | 791.6M | -190.7M | -636.4M |
| Net Change in Cash | -71.6M | 687.2M | 119.4M | 11.1M | 74.1M | 110.3M | -95.1M | -805M | 722.8M | 150.6M | -56.2M | -34.5M | -112.9M | -78.6M | -255.6M | 530M | -26.1M | -81.2M | 187.1M | -97.3M | -328.8M | 215M | -291.6M | -9.3M | 39.6M | 69.1M | -163M | -108.1M | 335.2M | 36.6M | -111M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.3M | -4M | 7.2M | -3.4M | -6.7M | -5.2M | 1.6M | 32.1M | -3.9M | -2.3M | 131.6M | -47.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.2M | 15.7M | 0 | -6.5M |
| Cash at Beginning | 1.12B | 435.5M | 316.1M | 305M | 230.9M | 120.6M | 215.7M | 1.02B | 297.9M | 147.3M | 338.8M | 373.3M | 486.2M | 564.8M | 820.4M | 290.4M | 316.5M | 397.7M | 210.6M | 316.2M | 701.5M | 486.5M | 778.1M | 389.8M | 350.2M | 281.1M | 442.2M | 550.3M | 215.1M | 178.5M | 289.5M |
| Cash at End | 243.5M | 1.12B | 435.5M | 316.1M | 305M | 230.9M | 120.6M | 215.7M | 1.02B | 297.9M | 282.6M | 338.8M | 373.3M | 486.2M | 564.8M | 820.4M | 290.4M | 316.5M | 397.7M | 210.6M | 372.7M | 701.5M | 486.5M | 380.5M | 389.8M | 350.2M | 279.2M | 442.2M | 550.3M | 215.1M | 178.5M |
| Free Cash Flow | 1.25B | 1.17B | 796.2M | 349.8M | 704.5M | 815.7M | 692.7M | 589.6M | 538.2M | 686M | 721.9M | 418.9M | 553.5M | 361M | 386.9M | 205.2M | 72.7M | 81.2M | 200M | 63.8M | 33M | 144.8M | 134.6M | -179.7M | 30.7M | 565.5M | 145.3M | -14.9M | 37.2M | -188.5M | 143.2M |
| FCF Growth % | 60.65% | 47% | 127.62% | -50.35% | -13.63% | 17.76% | 17.49% | 9.55% | -21.55% | -4.97% | 72.33% | -24.32% | 53.32% | -6.69% | 88.55% | 182.26% | -10.47% | -59.4% | 213.48% | 93.33% | -77.21% | 7.58% | 174.9% | -685.34% | -94.57% | 289.19% | 1075.17% | -140.05% | 119.73% | -231.63% | 24.96% |
| FCF Margin % | 18.68% | 17.74% | 12.81% | 5.87% | 12.97% | 15.81% | 14.38% | 12.06% | 12.05% | 16.07% | 18.2% | 8.3% | 10.92% | 7.53% | 8.43% | 5.22% | 2.31% | 2.87% | 7.46% | 2.39% | 1.25% | 5.52% | 4.34% | -6.41% | 1.06% | 19.57% | 4.6% | -0.46% | 1.19% | -6.27% | 4.36% |
| FCF per Share | 34.4 | 32.78 | 21.87 | 9.69 | 19.52 | 22.41 | 18.18 | 14.52 | 12.52 | 15.95 | 16.71 | 9.35 | 12.33 | 8.04 | 8.54 | 4.48 | 1.57 | 1.59 | 3.87 | 1.22 | 0.63 | 2.68 | 2.51 | -3.38 | 0.58 | 10.75 | 2.69 | -0.27 | 0.61 | -3.44 | 2.86 |
Catastrophe-driven cash volatility
As evidenced by the quarterly data, The Hanover's operating cash flow exhibits significant quarter-to-quarter variance, ranging from a low of $38.9 million in 2025Q1 to a peak of $554.4 million in 2025Q3, reflecting the inherent lumpiness of P&C underwriting cash flows relative to consistent premium collection.
The wide swings in operating cash flow suggest that the company's float generation is highly sensitive to the timing of large loss events rather than a steady accumulation of premiums. Investors should monitor whether this volatility is a structural feature of their specific SME-focused book or if it indicates a lack of predictability in claims settlement timing.
Based on reported financial statements, the company frequently engages in substantial investment portfolio turnover, with quarterly purchase and sale activity often exceeding $800 million, suggesting a dynamic approach to managing duration and yield in response to the prevailing interest rate environment.
The high volume of investment purchases and sales relative to net income implies that management is actively rotating the portfolio to capture yield or manage liquidity needs. This level of activity warrants further investigation into whether the company is realizing gains to offset underwriting volatility or if it is simply maintaining a highly liquid posture to meet potential catastrophe-related cash calls.
According to historical cash flow data, The Hanover has maintained a consistent dividend payout of approximately $30 million to $33 million per quarter, even as operating cash flow has fluctuated significantly, demonstrating a commitment to shareholder returns that appears decoupled from short-term underwriting performance.
The initiation of share buybacks in 2025, reaching $86.9 million in 2026Q1, suggests management's confidence in the long-term stability of their capital position despite the volatility in operating cash flow. This strategy appears to prioritize returning excess capital to shareholders, though it may limit the firm's ability to absorb unexpected, large-scale catastrophe losses without tapping into investment reserves.
As reported in the provided data, the OCF/NI ratio has swung wildly from 0.30 in 2025Q1 to 3.87 in 2024Q3, indicating that net income is a poor proxy for the actual cash-generating capacity of the underwriting business in any given quarter.
This disconnect suggests that non-cash accruals and reserve adjustments play a dominant role in the company's reported profitability, often masking the underlying cash reality. Analysts should be cautious in using net income as a primary metric for assessing the company's ability to fund future growth or capital returns, as the cash flow statement reveals a much more erratic underlying performance.
Quick answers to the most common questions about buying THG stock.
The Hanover Insurance Group, Inc. (THG) generated $1.18B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Hanover Insurance Group, Inc. (THG) generated $1.17B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
The Hanover Insurance Group, Inc. (THG) spent $7.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, The Hanover Insurance Group, Inc. (THG) returned $130.6M to shareholders via cash dividends and spent $129.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.