Hermes International SCA
PAR:RMS
Income Statement
Earnings Waterfall
Hermes International SCA
Revenue
|
13.4B
EUR
|
Cost of Revenue
|
-3.7B
EUR
|
Gross Profit
|
9.7B
EUR
|
Operating Expenses
|
-4.1B
EUR
|
Operating Income
|
5.7B
EUR
|
Other Expenses
|
-1.3B
EUR
|
Net Income
|
4.3B
EUR
|
Income Statement
Hermes International SCA
Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
1 427
N/A
|
1 479
+4%
|
1 515
+2%
|
1 536
+1%
|
1 625
+6%
|
1 717
+6%
|
1 765
+3%
|
1 826
+3%
|
1 914
+5%
|
2 114
+10%
|
2 401
+14%
|
2 632
+10%
|
2 841
+8%
|
3 127
+10%
|
3 484
+11%
|
3 660
+5%
|
3 755
+3%
|
3 895
+4%
|
4 119
+6%
|
4 511
+10%
|
4 841
+7%
|
4 982
+3%
|
5 202
+4%
|
5 475
+5%
|
5 549
+1%
|
5 690
+3%
|
5 966
+5%
|
6 397
+7%
|
6 883
+8%
|
6 087
-12%
|
6 389
+5%
|
8 137
+27%
|
8 982
+10%
|
10 222
+14%
|
11 602
+14%
|
12 825
+11%
|
13 427
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(498)
|
(516)
|
(525)
|
(533)
|
(571)
|
(609)
|
(625)
|
(653)
|
(702)
|
(744)
|
(815)
|
(859)
|
(886)
|
(980)
|
(1 111)
|
(1 167)
|
(1 170)
|
(1 225)
|
(1 366)
|
(1 528)
|
(1 643)
|
(1 642)
|
(1 682)
|
(1 722)
|
(1 659)
|
(1 709)
|
(1 792)
|
(1 962)
|
(2 125)
|
(1 967)
|
(2 013)
|
(2 350)
|
(2 580)
|
(2 959)
|
(3 389)
|
(3 666)
|
(3 720)
|
|
Gross Profit |
929
N/A
|
963
+4%
|
990
+3%
|
1 003
+1%
|
1 055
+5%
|
1 109
+5%
|
1 140
+3%
|
1 173
+3%
|
1 213
+3%
|
1 371
+13%
|
1 586
+16%
|
1 773
+12%
|
1 955
+10%
|
2 147
+10%
|
2 373
+11%
|
2 493
+5%
|
2 585
+4%
|
2 670
+3%
|
2 753
+3%
|
2 983
+8%
|
3 199
+7%
|
3 340
+4%
|
3 520
+5%
|
3 753
+7%
|
3 890
+4%
|
3 981
+2%
|
4 174
+5%
|
4 435
+6%
|
4 759
+7%
|
4 121
-13%
|
4 376
+6%
|
5 787
+32%
|
6 402
+11%
|
7 263
+13%
|
8 213
+13%
|
9 159
+12%
|
9 707
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(546)
|
(566)
|
(589)
|
(600)
|
(630)
|
(666)
|
(689)
|
(726)
|
(747)
|
(800)
|
(914)
|
(988)
|
(1 068)
|
(1 167)
|
(1 252)
|
(1 298)
|
(1 363)
|
(1 408)
|
(1 444)
|
(1 548)
|
(1 642)
|
(1 694)
|
(1 796)
|
(1 923)
|
(1 926)
|
(1 936)
|
(2 029)
|
(2 148)
|
(2 391)
|
(2 384)
|
(2 340)
|
(2 528)
|
(2 807)
|
(3 056)
|
(3 393)
|
(3 745)
|
(4 057)
|
|
Selling, General & Administrative |
(488)
|
(508)
|
(537)
|
(556)
|
(570)
|
(591)
|
(612)
|
(641)
|
(661)
|
(715)
|
(802)
|
(868)
|
(946)
|
(1 027)
|
(1 131)
|
(1 190)
|
(1 230)
|
(1 273)
|
(1 305)
|
(1 389)
|
(1 472)
|
(1 525)
|
(1 623)
|
(1 724)
|
(1 748)
|
(1 674)
|
(1 650)
|
(1 759)
|
(1 967)
|
(1 921)
|
(1 834)
|
(2 001)
|
(2 277)
|
(2 494)
|
(2 761)
|
(3 088)
|
(3 169)
|
|
Depreciation & Amortization |
0
|
(24)
|
0
|
(26)
|
(56)
|
(60)
|
(65)
|
(70)
|
(71)
|
(75)
|
(85)
|
(89)
|
(97)
|
(102)
|
(101)
|
(106)
|
(115)
|
(119)
|
(118)
|
(131)
|
(147)
|
(155)
|
(168)
|
(174)
|
(167)
|
(265)
|
(369)
|
(381)
|
(407)
|
(446)
|
(468)
|
(479)
|
(512)
|
(529)
|
(551)
|
(582)
|
0
|
|
Other Operating Expenses |
(58)
|
(34)
|
(52)
|
(18)
|
(3)
|
(15)
|
(13)
|
(14)
|
(16)
|
(11)
|
(27)
|
(31)
|
(25)
|
(39)
|
(20)
|
(2)
|
(19)
|
(16)
|
(21)
|
(28)
|
(23)
|
(14)
|
(5)
|
(25)
|
(11)
|
3
|
(10)
|
(8)
|
(18)
|
(17)
|
(39)
|
(49)
|
(18)
|
(33)
|
(81)
|
(75)
|
(888)
|
|
Operating Income |
384
N/A
|
397
+3%
|
401
+1%
|
403
+0%
|
425
+5%
|
443
+4%
|
451
+2%
|
448
-1%
|
466
+4%
|
571
+23%
|
672
+18%
|
785
+17%
|
887
+13%
|
980
+10%
|
1 122
+14%
|
1 195
+7%
|
1 221
+2%
|
1 261
+3%
|
1 309
+4%
|
1 436
+10%
|
1 556
+8%
|
1 646
+6%
|
1 725
+5%
|
1 831
+6%
|
1 964
+7%
|
2 045
+4%
|
2 146
+5%
|
2 287
+7%
|
2 367
+4%
|
1 737
-27%
|
2 036
+17%
|
3 259
+60%
|
3 595
+10%
|
4 207
+17%
|
4 820
+15%
|
5 414
+12%
|
5 650
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
14
|
23
|
15
|
15
|
14
|
9
|
4
|
3
|
5
|
10
|
11
|
11
|
10
|
5
|
5
|
5
|
6
|
7
|
7
|
(27)
|
(49)
|
(46)
|
(49)
|
(48)
|
(62)
|
(63)
|
(71)
|
(88)
|
(83)
|
(95)
|
(100)
|
(6)
|
(56)
|
49
|
190
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(6)
|
(9)
|
(10)
|
(16)
|
(27)
|
(28)
|
(30)
|
(42)
|
(5)
|
(18)
|
(64)
|
(29)
|
(7)
|
37
|
1
|
(65)
|
(95)
|
(123)
|
(74)
|
0
|
|
Total Other Income |
4
|
1
|
(0)
|
(5)
|
(3)
|
(4)
|
3
|
(1)
|
(17)
|
(15)
|
(17)
|
(1)
|
2
|
(23)
|
(29)
|
(25)
|
(29)
|
(28)
|
(31)
|
(49)
|
(52)
|
(14)
|
1
|
9
|
17
|
7
|
1
|
3
|
2
|
(8)
|
(3)
|
6
|
5
|
(76)
|
(6)
|
(3)
|
0
|
|
Pre-Tax Income |
388
N/A
|
398
+3%
|
415
+4%
|
420
+1%
|
436
+4%
|
453
+4%
|
467
+3%
|
453
-3%
|
450
-1%
|
555
+23%
|
656
+18%
|
791
+21%
|
898
+14%
|
967
+8%
|
1 100
+14%
|
1 172
+7%
|
1 195
+2%
|
1 232
+3%
|
1 275
+3%
|
1 385
+9%
|
1 495
+8%
|
1 578
+6%
|
1 649
+4%
|
1 764
+7%
|
1 890
+7%
|
1 999
+6%
|
2 066
+3%
|
2 163
+5%
|
2 270
+5%
|
1 634
-28%
|
1 986
+22%
|
3 170
+60%
|
3 435
+8%
|
4 030
+17%
|
4 635
+15%
|
5 386
+16%
|
5 840
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(136)
|
(137)
|
(136)
|
(137)
|
(144)
|
(152)
|
(160)
|
(152)
|
(148)
|
(183)
|
(221)
|
(257)
|
(290)
|
(319)
|
(349)
|
(376)
|
(398)
|
(410)
|
(424)
|
(468)
|
(536)
|
(555)
|
(556)
|
(610)
|
(669)
|
(682)
|
(672)
|
(721)
|
(751)
|
(528)
|
(613)
|
(963)
|
(1 015)
|
(1 151)
|
(1 305)
|
(1 489)
|
(1 623)
|
|
Income from Continuing Operations |
252
|
261
|
279
|
283
|
292
|
301
|
307
|
300
|
302
|
373
|
435
|
534
|
608
|
647
|
751
|
796
|
797
|
822
|
851
|
917
|
960
|
1 023
|
1 093
|
1 154
|
1 221
|
1 317
|
1 394
|
1 442
|
1 519
|
1 106
|
1 373
|
2 207
|
2 420
|
2 879
|
3 330
|
3 897
|
4 217
|
|
Income to Minority Interest |
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(10)
|
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(9)
|
(7)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(3)
|
(4)
|
(9)
|
(8)
|
(11)
|
(13)
|
(15)
|
(12)
|
|
Equity Earnings Affiliates |
0
|
(1)
|
(6)
|
1
|
2
|
(1)
|
(11)
|
(14)
|
(7)
|
(5)
|
(3)
|
(7)
|
(5)
|
1
|
(0)
|
1
|
2
|
6
|
12
|
16
|
18
|
17
|
11
|
10
|
5
|
10
|
17
|
17
|
16
|
6
|
16
|
26
|
34
|
46
|
50
|
68
|
105
|
|
Net Income (Common) |
247
N/A
|
255
+3%
|
268
+5%
|
279
+4%
|
288
+3%
|
295
+2%
|
290
-2%
|
281
-3%
|
289
+3%
|
358
+24%
|
422
+18%
|
518
+23%
|
594
+15%
|
639
+7%
|
740
+16%
|
787
+6%
|
790
+0%
|
821
+4%
|
859
+5%
|
929
+8%
|
973
+5%
|
1 036
+6%
|
1 100
+6%
|
1 160
+5%
|
1 222
+5%
|
1 323
+8%
|
1 406
+6%
|
1 453
+3%
|
1 528
+5%
|
1 109
-27%
|
1 385
+25%
|
2 224
+61%
|
2 445
+10%
|
2 912
+19%
|
3 367
+16%
|
3 952
+17%
|
4 311
+9%
|
|
EPS (Diluted) |
2.27
N/A
|
2.36
+4%
|
2.5
+6%
|
2.61
+4%
|
2.71
+4%
|
2.79
+3%
|
2.76
-1%
|
2.67
-3%
|
2.74
+3%
|
3.4
+24%
|
4
+18%
|
4.91
+23%
|
5.69
+16%
|
6.11
+7%
|
7.07
+16%
|
7.51
+6%
|
7.53
+0%
|
7.83
+4%
|
8.19
+5%
|
8.84
+8%
|
9.26
+5%
|
9.87
+7%
|
10.47
+6%
|
11.02
+5%
|
11.62
+5%
|
12.62
+9%
|
13.4
+6%
|
13.85
+3%
|
14.55
+5%
|
10.59
-27%
|
13.21
+25%
|
21.18
+60%
|
23.29
+10%
|
27.75
+19%
|
32.09
+16%
|
37.74
+18%
|
41.12
+9%
|