Hannover Rueck SE
XETRA:HNR1

Watchlist Manager
Hannover Rueck SE Logo
Hannover Rueck SE
XETRA:HNR1
Watchlist
Price: 254.2 EUR -1.09%
Market Cap: 30.7B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Income Statement
Hannover Rueck SE

Rotate your device to view
Income Statement
Currency: EUR
Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
37
0
0
0
62
0
0
0
0
0
0
36
0
0
0
18
0
0
0
17
0
0
0
71
0
0
0
17
0
0
0
49
0
0
0
35
0
0
0
43
0
0
0
76
0
0
0
77
0
0
0
59
0
0
0
80
0
0
0
27
0
0
0
25
0
0
0
14
0
0
0
12
0
0
0
12
0
0
0
15
0
0
0
9
0
0
0
40
0
0
0
48
0
0
0
Gross Premiums Earned
7 206
6 514
6 944
7 049
7 571
7 710
7 539
8 027
8 286
8 164
7 973
7 678
7 961
9 844
8 349
8 296
7 856
7 822
7 752
7 491
7 317
7 252
7 372
7 565
7 514
7 464
7 229
7 181
7 269
7 685
8 362
8 867
9 598
9 818
9 965
10 379
10 380
10 581
10 716
10 809
11 099
11 430
11 766
12 173
12 636
12 911
13 034
12 816
12 586
12 412
12 222
12 453
12 801
13 330
14 003
14 671
14 989
15 084
15 114
14 881
14 743
14 929
15 058
15 448
15 867
16 114
16 670
17 083
17 498
18 121
18 488
19 100
19 940
20 435
21 004
21 336
21 583
22 223
22 750
23 489
24 412
19 010
13 418
7 627
1 468
1 483
1 722
1 835
1 808
1 810
1 991
2 227
3 196
2 813
3 027
3 277
Revenue
8 342
N/A
7 460
-11%
7 882
+6%
7 951
+1%
8 379
+5%
8 638
+3%
8 488
-2%
9 062
+7%
9 357
+3%
9 235
-1%
9 138
-1%
8 823
-3%
8 700
-1%
10 728
+23%
8 858
-17%
8 913
+1%
8 642
-3%
8 653
+0%
8 571
-1%
8 267
-4%
8 303
+0%
8 259
-1%
8 464
+2%
8 595
+2%
8 488
-1%
8 527
+0%
8 195
-4%
8 101
-1%
7 828
-3%
8 141
+4%
8 965
+10%
9 556
+7%
10 564
+11%
10 803
+2%
10 818
+0%
11 227
+4%
11 319
+1%
11 625
+3%
11 763
+1%
11 802
+0%
12 139
+3%
12 517
+3%
12 858
+3%
13 482
+5%
13 955
+4%
14 131
+1%
14 298
+1%
13 958
-2%
13 659
-2%
13 500
-1%
13 329
-1%
13 580
+2%
13 924
+3%
14 501
+4%
15 199
+5%
15 899
+5%
16 298
+3%
16 363
+0%
16 423
+0%
16 191
-1%
16 037
-1%
16 258
+1%
16 414
+1%
17 021
+4%
17 477
+3%
17 737
+1%
18 252
+3%
18 486
+1%
18 869
+2%
19 494
+3%
20 022
+3%
20 679
+3%
21 571
+4%
22 135
+3%
22 564
+2%
22 852
+1%
23 176
+1%
23 736
+2%
24 336
+3%
25 157
+3%
26 174
+4%
20 767
-21%
15 110
-27%
9 157
-39%
1 789
-80%
1 930
+8%
2 136
+11%
2 147
+1%
2 445
+14%
2 699
+10%
2 857
+6%
3 121
+9%
3 935
+26%
3 817
-3%
3 907
+2%
3 907
0%
Operating Income
Operating Expenses
(8 346)
(7 349)
(7 727)
(7 830)
(7 891)
(8 109)
(8 083)
(8 590)
(8 740)
(8 451)
(8 291)
(8 153)
(8 134)
(9 986)
(8 316)
(8 686)
(8 515)
(8 655)
(8 550)
(7 764)
(7 452)
(7 457)
(7 572)
(7 682)
(7 419)
(7 350)
(7 133)
(7 328)
(7 185)
(7 490)
(8 171)
(8 431)
(9 253)
(9 648)
(9 754)
(10 057)
(10 061)
(10 648)
(10 834)
(11 000)
(11 323)
(11 329)
(11 664)
(12 111)
(12 483)
(12 758)
(12 806)
(12 592)
(12 371)
(12 283)
(12 106)
(12 242)
(12 407)
(12 946)
(13 617)
(14 321)
(14 496)
(14 610)
(14 656)
(14 371)
(14 277)
(14 502)
(14 621)
(15 668)
(16 264)
(16 268)
(16 711)
(16 696)
(17 452)
(17 826)
(18 321)
(18 779)
(19 971)
(20 213)
(21 025)
(21 363)
(22 220)
(22 423)
(22 587)
(23 485)
(24 788)
(18 839)
(13 214)
(7 041)
(533)
(292)
(385)
(456)
(472)
(638)
(581)
(539)
(612)
(613)
(485)
(538)
Selling, General & Administrative
(247)
(185)
(185)
(214)
(200)
(300)
(268)
(270)
(259)
(245)
(208)
(228)
(273)
(286)
(226)
(217)
(237)
(209)
(192)
(184)
(284)
(191)
(198)
(201)
(259)
(211)
(217)
(222)
(295)
(219)
(224)
(228)
(282)
(255)
(266)
(273)
(294)
(296)
(296)
(294)
(302)
(282)
(291)
(299)
(330)
(325)
(326)
(344)
(334)
(339)
(348)
(348)
(381)
(371)
(388)
(398)
(411)
(392)
(393)
(395)
(402)
(407)
(413)
(414)
(444)
(419)
(414)
(416)
(450)
(427)
(445)
(456)
(489)
(483)
(482)
(474)
(486)
(490)
(494)
(514)
(539)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
(26)
0
0
0
(11)
0
0
0
(19)
0
0
(42)
0
0
0
(9)
0
0
0
(32)
0
0
0
(14)
0
0
0
(10)
0
0
0
(11)
0
0
0
(15)
0
0
0
(14)
0
0
0
(13)
0
0
0
(12)
0
0
0
(14)
0
0
0
(14)
0
0
0
(12)
0
0
0
(10)
0
0
0
(12)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Benefits Claims Loss Adjustment
(7 939)
(7 134)
(7 458)
(7 466)
(7 457)
(7 639)
(7 540)
(8 054)
(8 233)
(8 091)
(7 872)
(7 743)
(7 674)
(9 424)
(7 902)
(8 285)
(8 104)
(8 115)
(8 070)
(7 296)
(7 122)
(7 133)
(7 231)
(7 336)
(7 201)
(7 085)
(6 849)
(6 969)
(6 771)
(7 150)
(7 840)
(8 164)
(9 136)
(9 375)
(9 518)
(9 918)
(9 924)
(10 449)
(10 579)
(10 603)
(10 998)
(10 947)
(11 237)
(11 705)
(12 062)
(12 282)
(12 379)
(12 155)
(11 970)
(11 823)
(11 610)
(11 795)
(12 077)
(12 599)
(13 288)
(13 968)
(14 101)
(14 176)
(14 217)
(13 926)
(13 889)
(14 139)
(14 320)
(15 363)
(15 706)
(15 899)
(16 336)
(16 369)
(16 913)
(17 554)
(18 040)
(18 579)
(19 469)
(20 082)
(20 920)
(21 278)
(21 795)
(22 357)
(22 495)
(23 292)
(24 112)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(160)
(4)
(85)
(149)
(234)
(159)
(275)
(265)
(248)
(95)
(211)
(183)
(145)
(276)
(188)
(183)
(164)
(331)
(287)
(283)
(14)
(133)
(143)
(146)
55
(55)
(67)
(136)
(110)
(122)
(107)
(39)
177
(19)
30
135
173
98
41
(103)
(8)
(99)
(135)
(107)
(79)
(152)
(101)
(93)
(55)
(120)
(148)
(100)
65
24
59
45
30
(41)
(46)
(50)
26
45
112
109
(104)
50
39
89
(78)
155
165
255
(12)
351
377
389
61
424
402
321
(136)
(18 839)
(13 214)
(7 041)
(533)
(292)
(385)
(456)
(472)
(638)
(581)
(539)
(612)
(613)
(485)
(538)
Operating Income
(5)
N/A
111
N/A
155
+40%
122
-21%
488
+301%
529
+8%
405
-23%
472
+16%
617
+31%
785
+27%
846
+8%
670
-21%
566
-15%
742
+31%
542
-27%
227
-58%
127
-44%
(2)
N/A
21
N/A
503
+2 250%
851
+69%
802
-6%
892
+11%
912
+2%
1 069
+17%
1 177
+10%
1 062
-10%
774
-27%
642
-17%
651
+1%
794
+22%
1 125
+42%
1 312
+17%
1 155
-12%
1 064
-8%
1 170
+10%
1 259
+8%
978
-22%
929
-5%
802
-14%
816
+2%
1 189
+46%
1 194
+0%
1 370
+15%
1 472
+7%
1 372
-7%
1 492
+9%
1 365
-8%
1 289
-6%
1 217
-6%
1 223
+0%
1 337
+9%
1 517
+13%
1 555
+2%
1 582
+2%
1 578
0%
1 802
+14%
1 754
-3%
1 767
+1%
1 821
+3%
1 760
-3%
1 756
0%
1 793
+2%
1 354
-24%
1 213
-10%
1 469
+21%
1 541
+5%
1 789
+16%
1 416
-21%
1 668
+18%
1 701
+2%
1 900
+12%
1 600
-16%
1 922
+20%
1 539
-20%
1 490
-3%
956
-36%
1 313
+37%
1 749
+33%
1 671
-4%
1 387
-17%
1 929
+39%
1 896
-2%
2 116
+12%
1 257
-41%
1 638
+30%
1 751
+7%
1 691
-3%
1 973
+17%
2 061
+4%
2 276
+10%
2 583
+13%
3 322
+29%
3 204
-4%
3 422
+7%
3 370
-2%
Pre-Tax Income
Interest Income Expense
(41)
(58)
(6)
(4)
(4)
(116)
(56)
(54)
(53)
(55)
(59)
(65)
(95)
(84)
(70)
(72)
(88)
71
70
71
(90)
(78)
(78)
(78)
(146)
(78)
(78)
(77)
(91)
(77)
(77)
(77)
(124)
(77)
(77)
(78)
(119)
(97)
(103)
(108)
(69)
(98)
(98)
(98)
(176)
(111)
(117)
(123)
(182)
(123)
(112)
(102)
(139)
(93)
(95)
(92)
(121)
(77)
(72)
(72)
(98)
(72)
(72)
(72)
101
(72)
(74)
(76)
114
(81)
(83)
(84)
198
(90)
(92)
(95)
242
(85)
(83)
(80)
289
(85)
(85)
(86)
(20)
(102)
(114)
(119)
(119)
(111)
(105)
(104)
(109)
(104)
(104)
(100)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(24)
(28)
0
(48)
(32)
(32)
(21)
(23)
(21)
(20)
(19)
(14)
(8)
(18)
(72)
(157)
(202)
(492)
(480)
(445)
(443)
(158)
(122)
(77)
(34)
(18)
(51)
9
7
5
(4)
(2)
(5)
(3)
(6)
(5)
(2)
(2)
(4)
(5)
(3)
(3)
(8)
(9)
(10)
(12)
(10)
(21)
(54)
(64)
(44)
(73)
(51)
(49)
(22)
(71)
(69)
(74)
(12)
(56)
(70)
(65)
(32)
(92)
(124)
(129)
(74)
(122)
(83)
(80)
(24)
0
0
0
188
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
(52)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
Pre-Tax Income
(46)
N/A
53
N/A
149
+181%
118
-21%
484
+311%
413
-15%
350
-15%
418
+19%
564
+35%
677
+20%
763
+13%
577
-24%
471
-18%
610
+29%
440
-28%
123
-72%
17
-86%
46
+165%
70
+52%
554
+690%
742
+34%
710
-4%
806
+13%
817
+1%
850
+4%
942
+11%
783
-17%
205
-74%
71
-66%
128
+82%
274
+113%
890
+225%
1 066
+20%
1 002
-6%
953
-5%
1 075
+13%
1 089
+1%
889
-18%
833
-6%
699
-16%
742
+6%
1 090
+47%
1 092
+0%
1 269
+16%
1 289
+2%
1 257
-3%
1 373
+9%
1 240
-10%
1 102
-11%
1 089
-1%
1 107
+2%
1 232
+11%
1 371
+11%
1 453
+6%
1 477
+2%
1 474
0%
1 671
+13%
1 656
-1%
1 641
-1%
1 684
+3%
1 618
-4%
1 611
0%
1 670
+4%
1 233
-26%
1 293
+5%
1 327
+3%
1 399
+5%
1 639
+17%
1 518
-7%
1 531
+1%
1 549
+1%
1 751
+13%
1 766
+1%
1 740
-1%
1 323
-24%
1 266
-4%
1 124
-11%
1 106
-2%
1 583
+43%
1 512
-5%
1 652
+9%
1 843
+12%
1 811
-2%
2 030
+12%
1 424
-30%
1 536
+8%
1 637
+7%
1 572
-4%
1 854
+18%
1 950
+5%
2 171
+11%
2 479
+14%
3 213
+30%
3 100
-4%
3 318
+7%
3 270
-1%
Net Income
Tax Provision
269
(18)
(48)
(44)
(147)
(131)
(99)
(114)
(246)
(267)
(288)
(173)
(138)
(166)
(102)
28
43
17
5
(175)
(225)
(192)
(273)
(65)
(47)
(94)
(6)
(165)
(206)
(194)
(220)
(256)
(292)
(294)
(295)
(276)
(258)
(140)
(87)
(96)
(65)
(217)
(245)
(293)
(364)
(358)
(411)
(374)
(163)
(139)
(147)
(199)
(306)
(369)
(334)
(343)
(456)
(432)
(467)
(465)
(391)
(385)
(386)
(227)
(248)
(269)
(332)
(415)
(373)
(370)
(306)
(328)
(393)
(373)
(238)
(269)
(205)
(177)
(366)
(381)
(352)
(404)
(345)
(402)
(526)
(578)
(619)
(475)
(26)
(69)
(173)
(226)
(817)
(782)
(745)
(710)
Income from Continuing Operations
223
36
102
74
337
282
251
304
318
411
475
405
333
444
338
151
61
63
75
379
517
518
533
752
803
847
776
40
(135)
(66)
54
635
774
707
658
799
831
749
746
602
677
873
847
976
925
898
961
866
939
950
960
1 033
1 065
1 084
1 143
1 131
1 215
1 223
1 174
1 219
1 226
1 226
1 284
1 006
1 045
1 058
1 067
1 224
1 146
1 161
1 243
1 423
1 373
1 368
1 085
997
919
929
1 218
1 130
1 300
1 439
1 466
1 628
898
958
1 018
1 097
1 828
1 881
1 998
2 253
2 397
2 318
2 573
2 560
Income to Minority Interest
(46)
(25)
(42)
(35)
(34)
(15)
(3)
(21)
(2)
(56)
(71)
(115)
(53)
(66)
(24)
(0)
(32)
(44)
(65)
(97)
(88)
(70)
(70)
(91)
(116)
(118)
(100)
(43)
8
12
0
(22)
(40)
(47)
(47)
(79)
(82)
(99)
(89)
(54)
(71)
(58)
(54)
(81)
(75)
(79)
(94)
(57)
(44)
(53)
(44)
(72)
(79)
(52)
(70)
(55)
(64)
(81)
(67)
(62)
(55)
(61)
(66)
(78)
(86)
(90)
(88)
(89)
(86)
(81)
(76)
(85)
(89)
(76)
(61)
(48)
(36)
(41)
(66)
(59)
(69)
(86)
(91)
(136)
(118)
(121)
(92)
(33)
(3)
18
28
(3)
(68)
(67)
(91)
(91)
Net Income (Common)
177
N/A
11
-94%
60
+441%
39
-35%
304
+685%
267
-12%
248
-7%
283
+14%
316
+12%
355
+12%
404
+14%
289
-28%
280
-3%
378
+35%
315
-17%
151
-52%
49
-67%
57
+15%
60
+5%
368
+515%
514
+40%
532
+3%
551
+3%
712
+29%
722
+1%
750
+4%
681
-9%
2
-100%
(127)
N/A
(54)
+58%
54
N/A
612
+1 028%
734
+20%
660
-10%
611
-7%
719
+18%
749
+4%
650
-13%
657
+1%
549
-16%
606
+10%
815
+34%
793
-3%
895
+13%
850
-5%
820
-4%
868
+6%
809
-7%
895
+11%
897
+0%
916
+2%
961
+5%
986
+3%
1 032
+5%
1 073
+4%
1 076
+0%
1 151
+7%
1 142
-1%
1 107
-3%
1 157
+5%
1 171
+1%
1 165
-1%
1 218
+5%
928
-24%
959
+3%
967
+1%
979
+1%
1 135
+16%
1 059
-7%
1 080
+2%
1 167
+8%
1 337
+15%
1 284
-4%
1 291
+1%
1 024
-21%
949
-7%
883
-7%
888
+1%
1 151
+30%
1 071
-7%
1 231
+15%
1 353
+10%
1 376
+2%
1 492
+8%
781
-48%
837
+7%
926
+11%
1 064
+15%
1 825
+72%
1 899
+4%
2 026
+7%
2 250
+11%
2 329
+4%
2 251
-3%
2 482
+10%
2 469
-1%
EPS (Diluted)
1.82
N/A
0.11
-94%
0.63
+473%
0.41
-35%
3.13
+663%
2.75
-12%
2.55
-7%
2.42
-5%
3.06
+26%
3.24
+6%
3.34
+3%
2.39
-28%
2.32
-3%
3.13
+35%
2.61
-17%
1.25
-52%
0.4
-68%
0.47
+18%
0.49
+4%
3.04
+520%
4.26
+40%
4.41
+4%
4.55
+3%
5.9
+30%
5.98
+1%
6.21
+4%
5.61
-10%
0.01
-100%
-1.05
N/A
-0.46
+56%
0.44
N/A
5.07
+1 052%
6.08
+20%
5.48
-10%
5.07
-7%
5.97
+18%
6.21
+4%
5.38
-13%
5.44
+1%
4.54
-17%
5.02
+11%
6.76
+35%
6.57
-3%
7.42
+13%
7.04
-5%
6.79
-4%
7.19
+6%
6.7
-7%
7.43
+11%
7.43
N/A
7.59
+2%
7.96
+5%
8.17
+3%
8.56
+5%
8.9
+4%
8.93
+0%
9.54
+7%
9.47
-1%
9.18
-3%
9.59
+4%
9.71
+1%
9.66
-1%
10.1
+5%
7.36
-27%
7.95
+8%
8.02
+1%
8.12
+1%
9.42
+16%
8.79
-7%
8.93
+2%
9.68
+8%
11.06
+14%
10.65
-4%
10.7
+0%
8.57
-20%
7.87
-8%
7.32
-7%
7.37
+1%
9.54
+29%
8.88
-7%
10.21
+15%
11.22
+10%
11.41
+2%
12.37
+8%
6.47
-48%
6.95
+7%
7.68
+11%
8.82
+15%
15.13
+72%
15.74
+4%
16.8
+7%
18.66
+11%
19.31
+3%
18.66
-3%
20.57
+10%
20.47
0%

See Also

Summary
HNR1 intrinsic value, competitors valuation, and company profile.
DCF Valuation
HNR1 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HNR1 stock valuation using valuation multiples.
Wall Street Estimates
HNR1 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HNR1 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.