AMS:AD Income Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 28, 2025	Dec '24 Dec 29, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 2, 2022
Revenue	92,352	89,356	88,649	86,984	75,601
Revenue Growth (YoY)	3.35%	0.80%	1.91%	15.06%	1.16%
Cost of Revenue	67,838	65,551	64,880	63,689	54,916
Gross Profit	24,514	23,805	23,769	23,295	20,685
Selling, General & Admin	21,432	21,453	21,422	20,190	17,896
Other Operating Expenses	-460	-431	-499	-663	-531
Total Operating Expenses	20,972	21,022	20,923	19,527	17,365
Operating Income	3,542	2,784	2,846	3,768	3,320
Interest Income	159	221	174	69	29
Interest Expense	-815	-762	-718	-604	-518
Other Non-Operating Income (Expense)	8	-21	-2	-17	-27
Total Non-Operating Income (Expense)	-648	-562	-546	-552	-516
Pretax Income	2,895	2,222	2,300	3,216	2,803
Provision for Income Taxes	649	481	456	714	591
Net Income	2,264	1,764	1,874	2,546	2,246
Minority Interest in Earnings	-18	-23	-30	-44	-33
Net Income to Common	2,264	1,764	1,874	2,546	2,246
Net Income Growth	28.34%	-5.87%	-26.39%	13.36%	60.77%
Shares Outstanding (Basic)	901	930	962	995	1,028
Shares Outstanding (Diluted)	905	933	966	1,001	1,034
Shares Change (YoY)	-3.00%	-3.42%	-3.50%	-3.19%	-3.55%
EPS (Basic)	2.51	1.90	1.95	2.56	2.18
EPS (Diluted)	2.50	1.90	1.94	2.54	2.17
EPS Growth	31.58%	-2.06%	-23.62%	17.05%	66.52%
Shares Outstanding	886.88	913.58	946.01	977	1,011
Free Cash Flow	4,425	3,925	4,032	3,620	3,097
Free Cash Flow Growth	12.74%	-2.65%	11.38%	16.89%	-15.93%
Free Cash Flow Per Share	4.89	4.21	4.17	3.62	3.00
Dividends Per Share	1.240	1.170	1.100	1.050	0.950
Dividend Growth	5.98%	6.36%	4.76%	10.53%	5.56%
Gross Margin	26.54%	26.64%	26.81%	26.78%	27.36%
Operating Margin	3.84%	3.12%	3.21%	4.33%	4.39%
Profit Margin	2.45%	1.97%	2.11%	2.93%	2.97%
FCF Margin	4.79%	4.39%	4.55%	4.16%	4.10%
EBITDA	7,275	6,490	6,690	7,436	6,388
EBITDA Margin	7.88%	7.26%	7.55%	8.55%	8.45%
EBIT	3,542	2,784	2,846	3,768	3,320
EBIT Margin	3.84%	3.12%	3.21%	4.33%	4.39%
Effective Tax Rate	22.42%	21.65%	19.83%	22.20%	21.08%

Updated Dec 28, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.