Havas N.V. (AMS:HAVAS)
Netherlands · Delayed Price · Currency is EUR 18.55
+0.25 (1.37%)
Jul 24, 2026, 5:35 PM CET
Havas Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 2,921 | 2,913 | 2,863 | 2,872 | 2,765 | 2,341 | |
Revenue Growth (YoY) | 0.27% | 1.75% | -0.31% | 3.87% | 18.11% | 2.86% |
Cost of Revenue | 2,004 | 2,017 | 1,978 | 2,010 | 1,931 | 1,605 |
Gross Profit | 917 | 896 | 885 | 862 | 834 | 736 |
Selling, General & Admin | 2 | 2 | 2 | 2 | - | 1 |
Other Operating Expenses | 450 | 435 | 439 | 423 | 374 | 374 |
Operating Expenses | 561 | 547 | 559 | 549 | 519 | 493 |
Operating Income | 356 | 349 | 326 | 313 | 315 | 243 |
Interest Expense | -10 | -10 | -21 | -21 | -19 | -25 |
Interest & Investment Income | - | - | 2 | 8 | 10 | 5 |
Currency Exchange Gain (Loss) | -5 | -14 | -1 | -4 | 1 | 2 |
Other Non Operating Income (Expenses) | -5 | -5 | -7 | -5 | 2 | -21 |
EBT Excluding Unusual Items | 336 | 320 | 299 | 291 | 309 | 204 |
Merger & Restructuring Charges | -28 | -22 | -29 | -19 | -17 | -5 |
Impairment of Goodwill | 1 | -2 | 5 | 2 | 6 | -3 |
Asset Writedown | 6 | 7 | 11 | 12 | -18 | 3 |
Other Unusual Items | -2 | -3 | -8 | -7 | -7 | -5 |
Pretax Income | 313 | 300 | 278 | 279 | 273 | 194 |
Income Tax Expense | 93 | 90 | 89 | 95 | 80 | 58 |
Earnings From Continuing Operations | 220 | 210 | 189 | 184 | 193 | 136 |
Minority Interest in Earnings | -21 | -21 | -16 | -17 | -22 | -23 |
Net Income | 199 | 189 | 173 | 167 | 171 | 113 |
Net Income to Common | 199 | 189 | 173 | 167 | 171 | 113 |
Net Income Growth | 5.29% | 9.25% | 3.59% | -2.34% | 51.33% | -36.16% |
Shares Outstanding (Basic) | 98 | 99 | 99 | 99 | 43 | 43 |
Shares Outstanding (Diluted) | 98 | 99 | 100 | 99 | 43 | 43 |
Shares Change (YoY) | -0.68% | -1.10% | 1.04% | 132.74% | - | 1.78% |
EPS (Basic) | 2.03 | 1.92 | 1.74 | 1.68 | 4.01 | 2.65 |
EPS (Diluted) | 2.01 | 1.90 | 1.73 | 1.68 | 4.01 | 2.65 |
EPS Growth | 5.94% | 9.83% | 2.74% | -58.04% | 51.33% | -37.28% |
Free Cash Flow | 338 | 332 | 213 | 311 | 333 | 306 |
Free Cash Flow Per Share | 3.43 | 3.35 | 2.13 | 3.14 | 7.81 | 7.18 |
Dividend Per Share | 0.800 | 0.800 | 0.800 | - | - | - |
Dividend Growth | 0% | 0% | 344.44% | - | - | - |
Gross Margin | 31.39% | 30.76% | 30.91% | 30.01% | 30.16% | 31.44% |
Operating Margin | 12.19% | 11.98% | 11.39% | 10.90% | 11.39% | 10.38% |
Profit Margin | 6.81% | 6.49% | 6.04% | 5.82% | 6.18% | 4.83% |
Free Cash Flow Margin | 11.57% | 11.40% | 7.44% | 10.83% | 12.04% | 13.07% |
EBITDA | 396 | 390 | 374 | 369 | 363 | 289 |
EBITDA Margin | 13.56% | 13.39% | 13.06% | 12.85% | 13.13% | 12.35% |
D&A For EBITDA | 40 | 41 | 48 | 56 | 48 | 46 |
EBIT | 356 | 349 | 326 | 313 | 315 | 243 |
EBIT Margin | 12.19% | 11.98% | 11.39% | 10.90% | 11.39% | 10.38% |
Effective Tax Rate | 29.71% | 30.00% | 32.01% | 34.05% | 29.30% | 29.90% |