Hermès International Société en commandite par actions

Sümbol: RMS.PA

EURONEXT

2303

EUR

Turuhind täna

55.9485
P/E suhe
1.2211
PEG suhe
241.19B
MRK Cap
0.01%
DIV tootlus

Hermès International Société en commandite par actions (RMS-PA) Finantsaruanded

Q: Mis on ettevõtte kasumimarginaal?

Ettevõtte kasumimarginaal on .

Download

Aastane Quarterly

Lineaarne Log

Diagrammil näete Hermès International Société en commandite par actions (RMS.PA) vaikimisi numbreid dünaamikates. Companys revenue näitab keskmist NaN M, mis on NaN % gowth. Kogu perioodi keskmine brutokasum on NaN M, mis on NaN %. Keskmine brutokasumi suhtarv on NaN %. Ettevõtte eelmise aasta tulemuse puhaskasv on NaN %, mis on võrdne NaN % % keskmiselt kogu ettevõtte ajaloo jooksul.,

Aastane Quarterly

10Y 20Y 30Y 40Y

Bilanss

Sukeldudes Hermès International Société en commandite par actions fiskaalkäiguteele, täheldame keskmist varade kasvu. See määr on huvitaval kombel , mis kajastab nii ettevõtte kõrg- kui ka madalseisusid. Kui võrrelda kvartalite lõikes, siis kohandub see näitaja . Kui vaadata tagasi möödunud aastale, siis on varade kogumuutus NaN. Aktsionäride väärtus, mida näitab aktsionäride kogu omakapital, on hinnatud NaN aruandlusvaluutas. Selle aspekti aastane muutus on NaN%.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
balance-sheet.row.cash-and-short-term-investments	10813	9225	6696	4732.7	4384.2	3479.1	2931.9	2328.9	1589.2	1441.6	1053.7	697	1065.9	865.5	587.7	485.8	529.9	618.3	605.3	620.7	553	519.9	453.1
balance-sheet.row.short-term-investments	188	0	0	0	0	0	2027.1	40.5	39	39.4	67	54.4	17.7	21.7	58.2	-10.1	-11.9	47.9	0	507.6	390.6	362.1	303.1
balance-sheet.row.net-receivables	782	402	391	506.2	537.2	280.7	255.9	307.2	303	249.3	193.6	379	176.5	160.1	135.8	225.8	199.7	0	154.8	0	0	0	0
balance-sheet.row.inventory	2414	1779	1449	1289.4	1132.6	963.6	896.2	915.1	949.2	912	813.4	726.9	534.5	468.6	485.8	523.6	432.1	349.7	322.2	289	280.2	274.4	268.9
balance-sheet.row.other-current-assets	-1	422	309	121.4	36.5	252.1	386.6	261.7	253.8	188.8	188.5	-0.1	94.4	69.6	55.6	94.7	58.9	0	35.2	0	0	0	0
balance-sheet.row.total-current-assets	14008	11828	8845	6649.7	6090.5	4975.5	4470.6	3812.9	3095.2	2791.7	2249.2	1802.8	1871.3	1563.8	1264.9	1329.9	1220.6	1142	1117.5	1162.2	1075.1	1021.8	957.9
balance-sheet.row.property-plant-equipment-net	4056	3589	3398	3092.2	2496.1	2328.3	1283.3	1334.6	1287.4	1181.5	1025.1	1007.4	869.4	774.2	685.1	672.1	569.5	537.8	499.5	463.2	430.3	419.3	391.4
balance-sheet.row.goodwill	72	0	42	42.4	16.2	15.7	32.9	36.6	37.9	37.4	51.4	79.3	38.7	37.2	34.8	35.7	32.4	18.9	19.7	23.5	39.3	44.7	51.5
balance-sheet.row.intangible-assets	297	213	300	263.7	200.3	142	131.9	122.1	122.3	117.5	108.9	101.7	96.7	75.2	61.2	53.2	40.3	36.5	29.8	32.7	28.7	28.2	26.1
balance-sheet.row.goodwill-and-intangible-assets	369	213	342	306.1	216.5	157.7	164.8	158.7	160.2	154.9	160.3	181	135.4	112.4	96	88.9	72.7	55.4	49.5	56.2	68	72.9	77.6
balance-sheet.row.long-term-investments	1455	1171	677	515.4	527.3	378.7	332.8	108.3	118.5	152.3	103.6	-0.1	25	144.3	96.4	95.3	93.8	26.9	0	-451.4	-342.9	-313.7	-255.7
balance-sheet.row.tax-assets	631	555	546	475.2	510.8	462.4	349.8	430.5	360.3	335.8	242.5	217.8	194.2	178.1	143.1	140	108.4	110.1	97.3	0	0	0	0
balance-sheet.row.other-non-current-assets	-72	103	39	11.9	39.9	-462.4	-349.8	-430.5	-360.3	-335.8	-242.5	196.9	153.1	145.8	155	1.7	0.1	73.8	129.8	507.6	390.6	362.1	303.1
balance-sheet.row.total-non-current-assets	6439	5631	5002	4400.8	3790.6	2864.7	1780.9	1601.6	1566.1	1488.7	1289	1603	1377.1	1354.8	1175.6	998	844.5	804	776.1	575.6	546	540.6	516.4
balance-sheet.row.other-assets	0	0	0	0	0	611.7	516.7	584.2	526.3	487.8	399.4	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-assets	20447	17459	13847	11050.5	9881.1	8451.9	6768.2	5998.7	5187.6	4768.2	3937.6	3405.8	3248.4	2918.6	2440.5	2327.9	2065.1	1946	1893.6	1737.8	1621.1	1562.4	1474.3
balance-sheet.row.account-payables	880	659	450	372.5	405.5	416.1	425.8	423	402.5	340.2	313.8	301.9	299.7	234.6	198.3	210.8	204.7	163.4	146.4	143.1	129.1	128.7	141.1
balance-sheet.row.short-term-debt	290	270	249	220.1	216.1	201.8	30.1	20.2	30.2	21.8	32	14.7	20.5	26	45.4	71	60.7	71	32.1	0	0	0	0
balance-sheet.row.tax-payables	586	496	347	217.8	360.1	314.6	141.1	128.3	115	121.4	94.8	124.1	89.9	76.3	39.4	44.5	34.6	33.2	43.2	0	0	0	0
balance-sheet.row.long-term-debt-total	50	35	24	18.4	29.6	27.5	23.5	20.8	11.4	19.5	24.6	23.7	18.4	17.9	19.4	24.5	25.3	24	33.1	91.2	104.2	150.2	172.6
Deferred Revenue Non Current	1720	1629	1529	1447.5	896	-9.8	-23.3	-28.2	-39.3	-11.7	-1.1	136.9	75.3	70.7	0	59.6	53.5	36	33.9	0	0	0	0
balance-sheet.row.deferred-tax-liabilities-non-current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
balance-sheet.row.other-current-liab	1427	1579	1529	1028.2	1041.9	1300.6	901.6	846.8	724.5	681.9	534.2	0.1	271.9	220.4	183.3	271.1	138.7	129.3	107.7	164.6	166.8	168.5	180.8
balance-sheet.row.total-non-current-liabilities	2060	1999	1860	1820.9	1281.6	27.5	23.5	20.8	11.4	19.5	24.6	183.8	147.6	130.8	115.4	107.7	99.6	109.2	99.3	132.2	147.8	207.6	226.5
balance-sheet.row.other-liabilities	0	0	0	0	0	1233	341.7	303.2	270.3	246.3	191.8	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.capital-lease-obligations	1720	1629	1529	1447.5	896	936.7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.total-liab	5243	5003	4435	3659.5	3305.2	2977.2	1722.7	1614	1438.9	1309.7	1096.4	1047.7	922.9	755.4	636.6	723.1	590	521.8	483.1	439.9	443.7	504.8	548.4
balance-sheet.row.preferred-stock	10763	0	0	0	0	0	0	0	168.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.common-stock	54	54	54	53.8	53.8	53.8	53.8	53.8	53.8	53.8	53.8	53.8	53.8	53.8	53.8	53.8	54.1	54.5	55.6	56.6	56.5	56.4	56.4
balance-sheet.row.retained-earnings	4311	3367	2445	1385	1528.2	1405.5	1221.5	1100.3	972.6	858.8	790.3	739.9	594.3	421.7	288.8	290.2	288	268.4	247	210.1	216.8	215.5	201.7
balance-sheet.row.accumulated-other-comprehensive-income-loss	667	13010	9847	7740.4	6973.5	5831.6	5389.1	3466.7	-168.4	0	0	0	0	0	0	0	0	0	0	0	0	0	0
balance-sheet.row.other-total-stockholders-equity	-594	-3991	-2946	-1799.1	-1987.4	-1821.1	-1625.5	-238.3	2884	2536.4	1981.5	1550.5	1664.7	1674.8	1447.3	1232.8	1107.6	1101.3	1064.9	991.8	867.3	753.5	637.8
balance-sheet.row.total-stockholders-equity	15201	12440	9400	7380.1	6568.1	5469.8	5038.9	4382.5	3742	3449	2825.6	2344.2	2312.8	2150.3	1789.9	1576.8	1449.7	1424.2	1367.5	1258.5	1140.6	1025.4	895.9
balance-sheet.row.total-liabilities-and-stockholders-equity	20447	17459	13847	11050.5	9881.1	8451.9	6768.2	5998.7	5187.6	4768.2	3937.6	3405.8	3248.4	2918.6	2440.5	2299.9	2039.7	1946	1850.6	1698.4	1584.3	1530.2	1444.3
balance-sheet.row.minority-interest	2	16	12	10.9	7.8	4.9	6.6	2.2	6.7	9.5	15.6	13.9	12.7	12.9	14	14	12.7	0	21.5	19.7	18.4	16.1	15
balance-sheet.row.total-equity	15203	12456	9412	7391	6575.9	5474.7	5045.5	4384.7	3748.7	3458.5	2841.2	2358.1	2325.5	2163.2	1803.9	1590.8	1462.4	1424.2	1389	1278.2	1159	1041.5	910.9
balance-sheet.row.total-liabilities-and-total-equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Investments	1643	1171	677	515.4	527.3	378.7	332.8	108.3	118.5	152.3	103.6	54.3	42.7	166	154.6	85.2	81.9	74.8	117.6	56.2	47.7	48.4	47.4
balance-sheet.row.total-debt	2060	1934	1802	1686	1141.7	1166	53.6	41	41.6	41.3	56.6	38.4	38.9	43.9	64.8	95.5	86	95	65.2	91.2	104.2	150.2	172.6
balance-sheet.row.net-debt	-8565	-7291	-4894	-3046.7	-3242.5	-2313.1	-2878.3	-2287.9	-1547.6	-1400.3	-997.1	-658.6	-1009.3	-799.9	-464.7	-390.3	-443.9	-475.4	-540.1	-21.9	-58.2	-7.6	22.6

Rahavoogude aruanne

Hermès International Société en commandite par actions finantsmaastikul on viimase perioodi jooksul toimunud märkimisväärne muutus vabas rahavoos, mis näitab NaN nihet. Ettevõte laiendas hiljuti oma aktsiakapitali, emiteerides NaN, mis tähistab NaN erinevust võrreldes eelmise aastaga. Ettevõtte investeerimistegevuse tulemusel kasutas ettevõte netosularaha, mis aruandlusvaluutas oli NaN. See on NaN nihkumine võrreldes eelmise aastaga. Samal perioodil registreeris ettevõte NaN, NaN, NaN, mis on olulised ettevõtte investeerimis-ja tagasimaksestrateegiate mõistmiseks. Ettevõtte finantseerimistegevuse tulemusel kasutas ettevõte netorahavahendeid NaN, kusjuures erinevus võrreldes eelmise aastaga oli NaN. Lisaks eraldas ettevõte NaN aktsionäridele dividendide maksmiseks. Samal ajal tegi ta muid finantsmanöövreid, millele viidatakse kui NaN, mis samuti mõjutasid oluliselt tema rahavooge sel perioodil. Need komponendid koos annavad tervikliku pildi ettevõtte finantsseisundist ja strateegilisest lähenemisest rahavoogude juhtimisele.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
cash-flows.row.net-income	4310	3367	2446	1385.4	1528.2	1405.5	1221.5	1100.3	972.6	858.8	790.3	739.9	603.4	431.7	295.4	295.3	293.8	272.8	251.8	214.7	220.7	220.4	208.2
cash-flows.row.depreciation-and-amortization	772	607	561	509.6	443.4	405.8	201.1	201.8	178.6	145.9	135.3	117.1	111.1	97.1	81.7	74.5	64.6	54.3	48.9	67.6	52	52.2	49.7
cash-flows.row.deferred-income-tax	-14	-16	-15	5.4	-29	-24.7	-25.3	-62.9	45.7	66.6	31.4	38.6	-286.1	-169.2	-155.3	9.3	0	0	0	0	0	0	0
cash-flows.row.stock-based-compensation	104	65	122	118	114.1	72	74.8	60.6	36.4	38.5	42.5	28.4	11.7	9.1	4.9	3.9	0	0	0	0	0	0	0
cash-flows.row.change-in-working-capital	-794	73	346	-350.3	23.9	-78.6	-10.5	56.1	-21.8	-105.1	-73.9	-152.4	2.7	59.5	59.2	-80.5	-29.7	-34.8	-28.8	-13.8	-21.5	-26.5	-25
cash-flows.row.account-receivables	-122	-54	-30	38.4	-13.9	-12.3	16.2	-56.8	61.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.inventory	-662	-324	-116	-157.9	-159.6	-66.3	-26.7	37.8	5.6	-74.4	-98.9	-173.9	0	0	0	-76.1	-60.8	-37.4	-24.7	-12	-15.7	-13.6	-21.2
cash-flows.row.account-payables	42	203	71	-23.7	-16.1	-3.8	19.5	15.5	-48.9	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.other-working-capital	-52	248	421	-207.1	213.5	3.8	-19.5	59.6	-40.1	-30.7	25	21.5	0	0	0	-4.4	31.1	2.6	-4.1	-1.8	-5.8	-12.9	-3.8
cash-flows.row.other-non-cash-items	62	155	-8	-4.3	44.2	160.1	144	118	-25.8	28.7	2.7	-0.4	293.1	235.6	171.6	0.1	-3.9	1	33.2	10	-14	0.6	-16.1
cash-flows.row.net-cash-provided-by-operating-activities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
cash-flows.row.investments-in-property-plant-an-equipment	-859	-518	-532	-448.4	-478	-312.3	-216	-215.2	-213.3	-244.7	-185.2	-263	-185.2	-138.3	-199.4	-160.6	-119.9	-123.2	-101.5	-100.6	-91.7	-101.6	-125.4
cash-flows.row.acquisitions-net	-288	-1	3	0.2	0.3	69.1	3.6	18.1	10.4	45.6	-28.9	-1.9	-29.2	-15.5	-9.5	-5	-36	1.7	-17	-16.6	-1.5	0.5	-16.6
cash-flows.row.purchases-of-investments	-52	-165	-198	-107.7	-89.4	-88.4	-147.6	-36.3	-14.4	-45.8	-71.6	-134.6	-19.6	-62.5	-69.8	-1.9	-20.4	-8.5	-24.3	0	0	0	0
cash-flows.row.sales-maturities-of-investments	-1	5	6	91.4	35	69.1	10.7	32.3	17.8	0.2	19.3	25.8	165.6	25.8	19.2	1.1	15	15.6	9	0	0	0	0
cash-flows.row.other-investing-activites	93	33	5	10.9	23.5	23.2	2.6	-18.5	-41.8	-24.5	5.8	14.8	0.8	2.4	-18.4	0.2	18.3	15.7	-9	0.8	1.7	2.6	0.2
cash-flows.row.net-cash-used-for-investing-activites	-1107	-646	-716	-453.6	-508.6	-239.3	-346.7	-219.6	-241.3	-314.8	-260.6	-358.9	-67.6	-188.1	-277.9	-166.2	-143	-98.7	-142.8	-116.4	-91.5	-98.5	-141.8
cash-flows.row.debt-repayment	-1	-261	-8	-0.3	-0.3	-182.5	-1.8	-5.8	-2.2	-1.5	-9.9	-45.5	-39.8	-23.1	-25.7	-4.1	-9.1	-12.4	0	0	0	0	0
cash-flows.row.common-stock-issued	-277	0	-213	-198.7	-202.8	242.2	189.7	114.6	0.3	5	3.1	0.1	40	0	0	22.6	5.7	6.9	0	0	6.3	0	0
cash-flows.row.common-stock-repurchased	-130	-123	-158	-122.2	-53.1	-59.7	-187.9	-108.8	-5.2	-3.5	-0.6	-9.1	-284.6	-0.5	0	-50.9	-100.6	-136.2	-70	-16.4	0	-3	-15.1
cash-flows.row.dividends-paid	-1376	-845	-485	-485.1	-482.6	-430	-399.3	-356	-311.9	-285.1	-264	-742.3	-167.3	-119.1	-116.2	-111	-106.6	-95	-76.5	-64.8	-62.6	-57.6	-47.8
cash-flows.row.other-financing-activites	-10	-8	-5	-3.9	-4	-770.4	-1.9	-0.6	-517.7	-9.8	-9.3	34.2	-0.1	1.8	14.4	5.8	2	5.7	0	0	0	0	0
cash-flows.row.net-cash-used-provided-by-financing-activities	-1794	-1237	-869	-810.2	-742.8	-1200.4	-590.9	-471.2	-836.7	-299.9	-280.7	-762.6	-451.8	-140.9	-127.5	-137.6	-208.6	-231	-146.5	-81.2	-56.3	-60.6	-62.9
cash-flows.row.effect-of-forex-changes-on-cash	-138	159	110	-55	33.1	52.8	-76.3	-34.5	40	47.4	-19.8	-1.8	-6.8	12.5	4.1	-1.2	-10	-7.2	10.4	-0.1	-10	2.4	11.5
cash-flows.row.net-change-in-cash	1400	2529	1963.3	348.5	905.1	553.4	591.9	748.6	149.6	399.6	335.9	-352.2	209.8	320.9	57.1	-30	-57.7	-46.5	25.8	80.4	79.4	90	30.7
cash-flows.row.cash-at-end-of-period	10625	9225	6696	4732.7	4384.2	3465.1	2911.7	2319.8	1571.2	1421.6	1022	686.1	1038.3	828.5	507.6	450.5	480.5	538.2	543.3	534.6	454.2	374.8	284.8
cash-flows.row.cash-at-beginning-of-period	9225	6696	4732.7	4384.2	3479.1	2911.7	2319.8	1571.2	1421.6	1022	686.1	1038.3	828.5	507.6	450.5	480.5	538.2	584.7	517.5	454.2	374.8	284.8	254.1
cash-flows.row.operating-cash-flow	4440	4251	3452	1663.8	2124.8	1940.1	1605.6	1473.9	1185.7	966.8	896.9	771.2	735.9	663.8	457.5	302.6	324.8	293.3	305.1	278.5	237.2	246.7	216.8
cash-flows.row.capital-expenditure	-859	-518	-532	-448.4	-478	-312.3	-216	-215.2	-213.3	-244.7	-185.2	-263	-185.2	-138.3	-199.4	-160.6	-119.9	-123.2	-101.5	-100.6	-91.7	-101.6	-125.4
cash-flows.row.free-cash-flow	3581	3733	2920	1215.4	1646.8	1627.8	1389.6	1258.7	972.4	722.1	711.7	508.2	550.7	525.5	258.1	142	204.9	170.1	203.6	177.9	145.5	145.1	91.4

Kasumiaruande rida

Hermès International Société en commandite par actions tulud muutusid võrreldes eelmise perioodiga NaN%. RMS.PA brutokasum on teatatud NaN. Ettevõtte tegevuskulud on NaN, mille muutus võrreldes eelmise aastaga on NaN%. Kulud amortisatsioonikulud on NaN, mis on NaN% muutus võrreldes eelmise aruandeperioodiga. Tegevuskulud on teatatud NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Müügi- ja turunduskulud on NaN, mis on NaN% muutus võrreldes eelmise aastaga. Hiljutistel numbritel põhinev EBITDA on NaN, mis tähendab NaN% kasvu võrreldes eelmise aastaga. Tegevustulu on NaN, mis näitab NaN% muutust võrreldes eelmise aastaga. Puhaskasumi muutus on NaN%. Eelmise aasta puhaskasum oli NaN.

common:word.in-mln USD Growth	2022	2020	2018	2016	2014	2012	2010	2008	2006	2004	2002
income-statement-row.row.total-revenue	13427	11602	8982	6389.4	6883.4	5966.1	5549.2	5202.2	4841	4118.6	3754.8	3484.1	2841.2	2400.8	1914.3	1764.6	1625.1	1514.9	1427.4	1331.6	1230	1242.3	1226.9
income-statement-row.row.cost-of-revenue	3720	3941	3092	2481	2531.8	1791.8	1659.3	1681.9	1642.5	1365.6	1170.3	1110.8	886.4	815	701.7	624.5	570.6	524.9	498.6	462.2	427.2	437.4	449.6
income-statement-row.row.gross-profit	9707	7661	5890	3908.4	4351.6	4174.3	3889.9	3520.3	3198.5	2753	2584.5	2373.3	1954.8	1585.8	1212.6	1140.1	1054.5	990	928.8	869.4	802.8	804.9	777.3
income-statement-row.row.gross-profit-ratio	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.research-development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-general-administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-expenses	-889	-40	-37	-36.5	-54.6	-25.9	-102.5	-100.4	-75	0	0	120.8	123.9	3.1	6.5	11.4	-1.6	5.9	-0.2	66.8	43.1	48.6	43.6
income-statement-row.row.operating-expenses	4058	2785	2296	1852.8	1984.4	2079.3	2000	1864.1	1691.9	1472.1	1393.4	1251.6	1069.6	917.6	749.7	691	630.8	574.8	545.3	532.7	470	484.7	470.2
income-statement-row.row.cost-and-expenses	7778	6726	5388	4333.8	4516.2	3871.1	3659.3	3546	3334.4	2837.7	2563.7	2362.4	1956	1732.6	1451.4	1315.5	1201.4	1099.7	1043.9	994.9	897.2	922.1	919.8
income-statement-row.row.interest-income	190	67	12	10.6	19	12.2	5.2	3.5	6.2	6.1	5.4	11.3	0	0	0	0	0	0	0	0	0	0	0
income-statement-row.row.interest-expense	0	43	32	29.9	24.4	25.8	1.6	2.1	1.1	0.4	1	1.5	-8	15.6	12.7	-6.3	-13.9	6.2	-4.1	-5	-6.6	-7.9	-8.5
income-statement-row.row.selling-and-marketing-expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.total-other-income-expensenet	191	-241	-159	-69.2	-96.9	-18.4	-70.1	-48.3	-39.7	-21.7	-24.9	-18.6	12.5	-12.5	-12.7	17.6	12.3	-0.3	3.9	5	6.6	7.9	8.5
income-statement-row.row.ebitda-ratio-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.other-operating-expenses	-889	-40	-37	-36.5	-54.6	-25.9	-102.5	-100.4	-75	0	0	120.8	123.9	3.1	6.5	11.4	-1.6	5.9	-0.2	66.8	43.1	48.6	43.6
income-statement-row.row.total-operating-expenses	191	-241	-159	-69.2	-96.9	-18.4	-70.1	-48.3	-39.7	-21.7	-24.9	-18.6	12.5	-12.5	-12.7	17.6	12.3	-0.3	3.9	5	6.6	7.9	8.5
income-statement-row.row.interest-expense	0	43	32	29.9	24.4	25.8	1.6	2.1	1.1	0.4	1	1.5	-8	15.6	12.7	-6.3	-13.9	6.2	-4.1	-5	-6.6	-7.9	-8.5
income-statement-row.row.depreciation-and-amortization	772	607	561	509.6	443.4	217	201.1	201.8	178.6	145.9	135.3	117.1	111.1	97.1	81.7	74.5	64.6	54.3	48.9	67.6	52	52.2	49.7
income-statement-row.row.ebitda-caps	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
income-statement-row.row.operating-income	5649	4876	3594	2055.6	2367.2	2101.2	1965.2	1708	1552.5	1308.7	1221.4	1118.6	885.2	668.2	462.9	449.2	423.7	415.2	383.5	336.7	332.8	320.2	307.1
income-statement-row.row.income-before-tax	5840	4635	3435	1986.4	2270.3	2082.8	1895.1	1659.7	1512.8	1287	1196.5	1100	897.7	655.7	450.2	466.8	436	414.9	387.4	341.7	339.4	328.1	315.6
income-statement-row.row.income-tax-expense	1623	1305	1015	613	751	672.2	669.3	555.5	535.6	423.7	397.6	349.1	289.8	220.9	148.2	160.1	143.8	136.2	135.8	127	118.7	107.7	107.4
income-statement-row.row.net-income	4311	3367	2445	1385	1528.2	1404.6	1221.5	1100.3	972.6	858.8	790.3	739.9	603.4	431.7	295.4	295.3	293.8	272.8	251.8	214.7	220.7	220.4	208.2