AMS:MICC 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
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Revenue	7,910	7,947	7,618	7,506
Revenue Growth (YoY)	-0.47%	4.32%	1.49%	-
Cost of Revenue	5,171	5,173	5,022	4,940
Gross Profit	2,739	2,774	2,596	2,566
Selling, General & Admin	1,743	1,730	1,661	1,605
Research & Development	88	92	92	95
Other Operating Expenses	-	-1	-12	14
Operating Expenses	1,831	1,821	1,741	1,714
Operating Income	908	953	855	852
Interest Expense	-139	-7	-10	-7
Interest & Investment Income	27	2	1	1
Other Non Operating Income (Expenses)	-	-	-	-22
EBT Excluding Unusual Items	796	948	846	824
Merger & Restructuring Charges	-312	-201	-124	-122
Gain (Loss) on Sale of Assets	-4	-	-	-
Asset Writedown	-2	-	-	-
Other Unusual Items	-31	-	-10	-2
Pretax Income	447	747	712	700
Income Tax Expense	140	152	203	173
Earnings From Continuing Operations	307	595	509	527
Minority Interest in Earnings	-14	-16	-17	-18
Net Income	293	579	492	509
Net Income to Common	293	579	492	509
Net Income Growth	-49.40%	17.68%	-3.34%	-
Shares Outstanding (Basic)	612	612	-	-
Shares Outstanding (Diluted)	616	612	-	-
Shares Change (YoY)	0.55%	-	-	-
EPS (Basic)	0.48	0.95	-	-
EPS (Diluted)	0.48	0.95	-	-
EPS Growth	-49.40%	-	-	-
Free Cash Flow	126	792	636	428
Free Cash Flow Per Share	0.20	1.29	-	-
Gross Margin	34.63%	34.91%	34.08%	34.19%
Operating Margin	11.48%	11.99%	11.22%	11.35%
Profit Margin	3.70%	7.29%	6.46%	6.78%
Free Cash Flow Margin	1.59%	9.97%	8.35%	5.70%
EBITDA	1,160	1,219	1,212	1,105
EBITDA Margin	14.67%	15.34%	15.91%	14.72%
D&A For EBITDA	252	266	357	253
EBIT	908	953	855	852
EBIT Margin	11.48%	11.99%	11.22%	11.35%
Effective Tax Rate	31.32%	20.35%	28.51%	24.71%