Hermès International Société en commandite par actions

Sembol: RMS.PA

EURONEXT

2303

EUR

Bugünkü piyasa fiyatı

55.9485
F/K Oranı
1.2211
PEG Oranı
241.19B
MRK Kapağı
0.01%
DIV Verimi

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

Download

Yıllık Üç Aylık

Doğrusal Günlük

Grafikte için dinamiklerde varsayılan sayıları görebilirsiniz Hermès International Société en commandite par actions (RMS.PA). Şirketin geliri NaN M ortalamasını gösterir ki bu da NaN % gowth'dur. Tüm dönem için ortalama brüt kar NaN M olup NaN % dir. Ortalama brüt kar oranı NaN %dır. Şirketin geçen yılki performansı için net gelir artışı NaN % olup NaN % %'ne eşittir. tüm şirket geçmişi için ortalama.,

Yıllık Üç Aylık

10Y 20Y 30Y 40Y

Bilanço

Hermès International Société en commandite par actions'nın mali yörüngesine baktığımızda, ortalama bir varlık büyümesi gözlemliyoruz. Bu oran, ilginç bir şekilde, şirketin hem en yüksek hem de en düşük seviyelerini yansıtarak olarak gerçekleşiyor. Çeyrekten çeyreğe karşılaştırıldığında, bu rakam olarak ayarlanmaktadır. Geçtiğimiz yıla bakıldığında toplam varlık değişiminin NaN olduğu görülür. Toplam özkaynak ile gösterilen hissedar değeri, raporlama para biriminde NaN olarak değerlenir. Bu açıdan yıldan yıla değişim NaN%'dir.

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

Nakit Akış Tablosu

Hermès International Société en commandite par actions'nın mali durumu son dönemde serbest nakit akışında kayda değer bir değişim göstererek NaN şeklinde bir değişim sergilemiştir. Şirket kısa süre önce NaN ihraç ederek sermayesini artırmış ve bir önceki yıla kıyasla NaN oranında bir farka işaret etmiştir. Şirketin yatırım faaliyetleri, raporlama para birimi cinsinden NaN tutarında net nakit kullanımıyla sonuçlanmıştır. Bu, bir önceki yıla göre NaN değişimidir. Aynı dönemde şirket, şirketin yatırım ve geri ödeme stratejilerini anlamada önemli olan NaN, NaN ve NaN 'i kaydetti. Şirketin finansman faaliyetleri NaN net nakit kullanımına yol açmış ve bir önceki yıla göre NaN farkı oluşmuştur. Ayrıca, şirket hissedarlarına temettü ödemeleri için NaN ayırmıştır. Aynı zamanda, NaN olarak adlandırılan ve bu dönemde nakit akışını önemli ölçüde etkileyen başka finansal manevralar da yapmıştır. Bu bileşenler birlikte ele alındığında, şirketin finansal durumu ve nakit akışı yönetimine yönelik stratejik yaklaşımı hakkında kapsamlı bir resim çizmektedir.

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

Gelir Tablosu Satırı

Hermès International Société en commandite par actions'nın geliri bir önceki döneme göre NaN% oranında bir değişim gösterdi. Şirketin RMS.PA brüt kârı NaN olarak raporlanmıştır. Şirketin işletme giderleri NaN olup, geçen yıla göre NaN% değişim göstermiştir. Amortisman ve itfa giderleri NaN, yani NaN% son hesap dönemine göre değişimdir. İşletme giderleri NaN olarak raporlanmıştır ve yıldan yıla NaN% değişim göstermektedir. Satış ve pazarlama giderleri NaN, bir önceki yıla göre NaN% değişimdir. Son rakamlara göre FAVÖK NaN olup, yıldan yıla NaN% büyümeyi temsil etmektedir. Faaliyet geliri NaN olup, bir önceki yıla göre NaN% değişim göstermektedir. Net gelirdeki değişim NaN%'dir. Geçen yılın net geliri NaN idi.

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