MTU Aero Engines AG 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 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	8,763	7,411	5,363	5,330	4,188
Revenue Growth (YoY)	18.24%	38.19%	0.62%	27.27%	5.31%
Cost of Revenue	7,075	6,159	5,211	4,368	3,497
Gross Profit	1,688	1,252	152	962	691
Selling, General & Admin	358	293	279	254	223
Research & Development	111	106	114	106	83
Other Operating Expenses	26	21	32	49	27
Operating Expenses	495	420	425	409	333
Operating Income	1,193	832	-273	553	358
Interest Expense	-86	-61	-41	-29	-30
Interest & Investment Income	30	39	29	7	1
Earnings From Equity Investments	159	115	99	62	81
Currency Exchange Gain (Loss)	-	-2	7	-	-
Other Non Operating Income (Expenses)	67	-9	-11	-	1
EBT Excluding Unusual Items	1,363	914	-190	593	411
Gain (Loss) on Sale of Assets	-	-1	-2	-	13
Asset Writedown	-	-19	-19	-44	-104
Other Unusual Items	-	-	-15	-87	-6
Pretax Income	1,363	895	-205	463	315
Income Tax Expense	335	253	-108	130	84
Earnings From Continuing Operations	1,028	642	-97	333	231
Minority Interest in Earnings	-	-9	-5	-2	-9
Net Income	1,028	633	-102	331	222
Net Income to Common	1,028	633	-102	331	222
Net Income Growth	62.40%	-	-	49.10%	59.71%
Shares Outstanding (Basic)	54	54	54	53	53
Shares Outstanding (Diluted)	54	55	54	55	55
Shares Change (YoY)	-1.29%	2.62%	-2.51%	0.02%	0.09%
EPS (Basic)	18.90	11.77	-1.90	6.20	4.16
EPS (Diluted)	18.90	11.52	-1.90	6.06	4.09
EPS Growth	64.00%	-	-	48.17%	57.92%
Free Cash Flow	504	255	445	406	305
Free Cash Flow Per Share	9.27	4.63	8.29	7.37	5.54
Dividend Per Share	3.600	2.200	2.000	3.200	2.100
Dividend Growth	63.64%	10.00%	-37.50%	52.38%	68.00%
Gross Margin	19.26%	16.89%	2.83%	18.05%	16.50%
Operating Margin	13.61%	11.23%	-5.09%	10.38%	8.55%
Profit Margin	11.73%	8.54%	-1.90%	6.21%	5.30%
Free Cash Flow Margin	5.75%	3.44%	8.30%	7.62%	7.28%
EBITDA	1,609	1,124	-85	723	519
EBITDA Margin	18.36%	15.17%	-1.58%	13.56%	12.39%
D&A For EBITDA	416	292	188	170	161
EBIT	1,193	832	-273	553	358
EBIT Margin	13.61%	11.23%	-5.09%	10.38%	8.55%
Effective Tax Rate	24.58%	28.27%	-	28.08%	26.67%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.