Prysmian 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	Sep '26 Sep 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
Operating Revenue	22,622	19,650	17,026	15,354	16,067	12,736
Other Revenue	-274	91	69	50	46	105
Revenue	22,348	19,741	17,095	15,404	16,113	12,841
Revenue Growth	14.65%	15.48%	10.98%	-4.40%	25.48%	27.61%
Cost of Revenue	14,433	12,312	10,914	9,817	10,769	8,791
Gross Profit	7,915	7,429	6,181	5,587	5,344	4,050
Selling, General & Admin	2,413	2,270	1,992	1,848	1,832	1,524
Other Operating Expenses	3,253	2,990	2,491	2,330	2,319	1,647
Operating Expenses	6,402	5,898	4,948	4,538	4,520	3,500
Operating Income	1,513	1,531	1,233	1,049	824	550
Interest Expense	-240	-214	-182	-90	-64	-72
Interest & Investment Income	72	20	44	36	13	6
Earnings From Equity Investments	7	19	41	33	47	27
Currency Exchange Gain (Loss)	-37	-37	-54	-13	-33	-12
Other Non Operating Income (Expenses)	-40	-40	-31	-36	-27	-26
EBT Excluding Unusual Items	1,275	1,279	1,051	979	760	473
Merger & Restructuring Charges	-38	-38	-82	-38	-12	-21
Gain (Loss) on Sale of Investments	354	354	-	-168	-	-
Gain (Loss) on Sale of Assets	39	39	1	-	1	2
Asset Writedown	-8	-8	-44	-46	-34	-6
Other Unusual Items	7	7	10	20	7	13
Pretax Income	1,650	1,654	981	764	739	476
Income Tax Expense	394	358	233	217	230	166
Earnings From Continuing Operations	1,256	1,296	748	547	509	310
Earnings From Discontinued Operations	-	-2	-	-	-	-
Net Income to Company	1,256	1,294	748	547	509	310
Minority Interest in Earnings	-28	-24	-19	-18	-5	-2
Net Income	1,228	1,270	729	529	504	308
Preferred Dividends & Other Adjustments	33	33	-	-	-	-
Net Income to Common	1,195	1,237	729	529	504	308
Net Income Growth	3.37%	69.68%	37.81%	4.96%	63.64%	73.03%
Shares Outstanding (Basic)	297	287	282	273	263	263
Shares Outstanding (Diluted)	297	288	291	291	266	264
Shares Change	3.02%	-1.01%	-0.25%	9.73%	0.58%	0.24%
EPS (Basic)	4.03	4.32	2.59	1.94	1.91	1.17
EPS (Diluted)	4.03	4.30	2.52	1.84	1.90	1.17
EPS Growth	0.38%	70.50%	36.85%	-3.00%	62.49%	72.95%

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '26 Sep 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
Free Cash Flow	1,732	1,411	1,165	817	609	519
Free Cash Flow Per Share	5.84	4.90	4.01	2.80	2.29	1.97
Dividend Per Share	-	0.900	0.800	0.700	0.600	0.550
Dividend Growth	-	12.50%	14.29%	16.67%	9.09%	10.00%
Gross Margin	35.42%	37.63%	36.16%	36.27%	33.17%	31.54%
Operating Margin	6.77%	7.75%	7.21%	6.81%	5.11%	4.28%
Profit Margin	5.35%	6.27%	4.26%	3.43%	3.13%	2.40%
Free Cash Flow Margin	7.75%	7.15%	6.82%	5.30%	3.78%	4.04%
EBITDA	2,059	1,979	1,583	1,341	1,134	808
EBITDA Margin	9.21%	10.03%	9.26%	8.71%	7.04%	6.29%
D&A For EBITDA	546	448	350	292	310	258
EBIT	1,513	1,531	1,233	1,049	824	550
EBIT Margin	6.77%	7.75%	7.21%	6.81%	5.11%	4.28%
Effective Tax Rate	23.88%	21.64%	23.75%	28.40%	31.12%	34.87%
Revenue as Reported	23,092	20,348	17,165	15,476	16,107	13,090