BVL:SPCCPI1 Income Statement

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

Millions USD. 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	5,248	4,605	3,854	3,909	4,371
Revenue Growth (YoY)	13.96%	19.47%	-1.39%	-10.58%	38.60%
Cost of Revenue	2,193	2,172	1,897	2,062	1,608
Gross Profit	3,055	2,433	1,957	1,847	2,762
Selling, General & Admin	61.14	58.73	56.15	56.75	57.75
Other Operating Expenses	74.43	17.94	24.25	-5.67	67.82
Operating Expenses	135.57	109.69	107.78	63.53	135.26
Operating Income	2,919	2,323	1,850	1,783	2,627
Interest Expense	-12.59	-12.81	-10.05	-11.41	-9.59
Interest & Investment Income	29.51	28.19	23.62	8.13	0.46
Earnings From Equity Investments	-	-	-	-3.73	13.63
Currency Exchange Gain (Loss)	-36.49	3.27	-4.24	-33.72	29.05
EBT Excluding Unusual Items	2,900	2,342	1,859	1,742	2,661
Gain (Loss) on Sale of Assets	-	-9.02	-1.52	-3.11	-4.73
Pretax Income	2,900	2,333	1,857	1,739	2,680
Income Tax Expense	870.29	878.33	663.85	483.37	1,067
Net Income	2,029	1,455	1,193	1,256	1,613
Preferred Dividends & Other Adjustments	-	1,203	986.84	1,038	1,333
Net Income to Common	2,029	251.86	206.64	217.44	279.23
Net Income Growth	39.50%	21.88%	-4.96%	-22.13%	104.09%
Shares Outstanding (Basic)	333	58	58	58	58
Shares Outstanding (Diluted)	333	58	58	58	58
Shares Change (YoY)	477.52%	-	-	-	-
EPS (Basic)	6.09	4.37	3.58	3.77	4.84
EPS (Diluted)	6.09	4.37	3.58	3.77	4.84
EPS Growth	39.51%	21.88%	-4.96%	-22.13%	104.09%
Free Cash Flow	1,818	1,469	1,107	796.53	1,439
Free Cash Flow Per Share	5.46	25.49	19.20	13.82	24.96
Dividend Per Share	3.695	2.903	3.497	1.968	2.523
Dividend Growth	27.31%	-17.01%	77.74%	-22.02%	-
Gross Margin	58.21%	52.84%	50.78%	47.24%	63.20%
Operating Margin	55.63%	50.46%	47.98%	45.62%	60.11%
Profit Margin	38.67%	5.47%	5.36%	5.56%	6.39%
Free Cash Flow Margin	34.64%	31.91%	28.71%	20.38%	32.92%
EBITDA	3,389	2,647	2,172	2,086	2,934
EBITDA Margin	64.59%	57.49%	56.34%	53.37%	67.12%
D&A For EBITDA	470.22	324.03	322.02	302.98	306.48
EBIT	2,919	2,323	1,850	1,783	2,627
EBIT Margin	55.63%	50.46%	47.98%	45.62%	60.11%
Effective Tax Rate	30.01%	37.65%	35.74%	27.79%	39.83%

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