NYSE:THG · New York Stock Exchange
+$0.01 today
Vol 0.13M · Avg 0.31M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:THG · Revenue to Net Income
Key Ratios
Analysis
$6.7B of revenue converted into $721.1M of net income for the selected period. Gross margin is 34.4% and net margin is 10.8%, showing how much revenue survives after costs and taxes. EPS is $19.83, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $6.6B +6.1% | $6.2B +4.2% | $6.0B +9.8% | $5.4B +5.3% | $5.2B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $3.7B -25.1% | $5.0B -6.2% | $5.3B +12.6% | $4.7B +14.6% | $4.1B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.9B +131.7% | $1.2B +89.6% | $652.9M -8.9% | $716.3M -31.3% | $1.0B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 43.5% +23.6pp | 19.9% +9.0pp | 10.9% -2.2pp | 13.2% -7.0pp | 20.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.0B +189.2% | $699.9M +14.4% | $611.8M +6.9% | $572.3M +9.8% | $521.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | -$4.6M -406.7% | $1.5M -76.2% | $6.3M -51.2% | $12.9M -23.7% | $16.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $882.4M +53.9% | $573.4M +603.6% | $81.5M -57.3% | $191.0M -66.6% | $572.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 13.4% +4.2pp | 9.2% +7.9pp | 1.4% -2.1pp | 3.5% -7.6pp | 11.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $843.8M +56.9% | $537.8M +1208.5% | $41.1M -71.5% | $144.0M -72.4% | $521.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 12.8% +4.1pp | 8.7% +8.0pp | 0.7% -2.0pp | 2.7% -7.5pp | 10.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $43.2M +26.7% | $34.1M +0.0% | $34.1M +0.0% | $34.1M +0.3% | $34.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 | $0 | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $843.8M +56.9% | $537.8M +1208.5% | $41.1M -71.5% | $144.0M -72.4% | $521.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 12.8% +4.1pp | 8.7% +8.0pp | 0.7% -2.0pp | 2.7% -7.5pp | 10.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $183.1M +62.8% | $112.5M +1380.3% | $7.6M -72.1% | $27.2M -73.1% | $101.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | $662.5M +55.5% | $426.0M +1106.8% | $35.3M -69.6% | $116.0M -72.6% | $422.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 10.0% +3.2pp | 6.9% +6.3pp | 0.6% -1.5pp | 2.1% -6.1pp | 8.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $19 +56.2% | $12 +1109.2% | $1 -69.5% | $3 -72.8% | $12 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $19 +58.2% | $12 +1093.9% | $1 -69.5% | $3 -72.1% | $11 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $35.8M -0.3% | $35.9M +0.6% | $35.7M -0.6% | $35.9M +0.0% | $35.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $35.7M -1.9% | $36.4M +0.8% | $36.1M +0.0% | $36.1M -0.8% | $36.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Chubb Limited
NYSE:CB
$140.08B
The Progressive Corporation
NYSE:PGR
$135.69B
The Travelers Companies, Inc.
NYSE:TRV
$72.79B
The Allstate Corporation
NYSE:ALL
$64.44B
CNA Financial Corporation
NYSE:CNA
$13.84B
Selective Insurance Group, Inc.
NASDAQ:SIGI
$6.00B
RLI Corp.
NYSE:RLI
$5.75B
White Mountains Insurance Group, Ltd.
NYSE:WTM
$5.38B
Horace Mann Educators Corporation
NYSE:HMN
$2.17B
Kemper Corporation
NYSE:KMPR
$1.70B
Donegal Group Inc.
NASDAQ:DGICA
$706.95M
Global Indemnity Group, LLC
NASDAQ:GBLI
$358.55M
NI Holdings, Inc.
NASDAQ:NODK
$329.55M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does THG generate?
The Hanover Insurance Group, Inc. (THG) reported $6.60B of revenue in fiscal 2025.
Is THG profitable?
The Hanover Insurance Group, Inc. (THG) reported $662.50M of net income, with a net margin of 10.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.