Proximus PLC (EBR:PROX)
Belgium · Delayed Price · Currency is EUR 7.69
+0.04 (0.59%)
At close: Jan 30, 2026
Proximus Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 6,367 | 6,376 | 5,993 | 5,853 | 5,537 | 5,443 |
Other Revenue | - | - | - | 1 | - | - |
| 6,367 | 6,376 | 5,993 | 5,854 | 5,537 | 5,443 | |
Revenue Growth (YoY) | 2.33% | 6.39% | 2.37% | 5.73% | 1.73% | -3.46% |
Cost of Revenue | 3,872 | 3,927 | 3,664 | 3,567 | 3,370 | 3,226 |
Gross Profit | 2,495 | 2,449 | 2,329 | 2,287 | 2,167 | 2,217 |
Selling, General & Admin | 106 | 106 | 105 | 103 | 86 | 71 |
Other Operating Expenses | 340 | 403 | 451 | 334 | 257 | 274 |
Operating Expenses | 1,783 | 1,768 | 1,741 | 1,616 | 1,526 | 1,461 |
Operating Income | 712 | 681 | 588 | 671 | 641 | 756 |
Interest Expense | -181 | -180 | -114 | -55 | -49 | -48 |
Interest & Investment Income | 11 | 17 | 7 | 3 | 2 | 2 |
Earnings From Equity Investments | -15 | -18 | -30 | -20 | -10 | -1 |
Other Non Operating Income (Expenses) | 11 | 10 | 4 | -1 | -3 | 10 |
EBT Excluding Unusual Items | 538 | 510 | 455 | 598 | 581 | 719 |
Merger & Restructuring Charges | - | - | - | -24 | -1 | 27 |
Gain (Loss) on Sale of Investments | - | - | - | -1 | - | - |
Gain (Loss) on Sale of Assets | 3 | 3 | 6 | 5 | 1 | 3 |
Pretax Income | 541 | 513 | 461 | 578 | 581 | 756 |
Income Tax Expense | 57 | 57 | 104 | 128 | 137 | 174 |
Earnings From Continuing Operations | 484 | 456 | 357 | 450 | 444 | 582 |
Minority Interest in Earnings | -11 | -9 | - | - | -1 | -18 |
Net Income | 473 | 447 | 357 | 450 | 443 | 564 |
Net Income to Common | 473 | 447 | 357 | 450 | 443 | 564 |
Net Income Growth | 2.60% | 25.21% | -20.67% | 1.58% | -21.45% | 51.21% |
Shares Outstanding (Basic) | 323 | 323 | 322 | 323 | 323 | 323 |
Shares Outstanding (Diluted) | 323 | 323 | 322 | 323 | 323 | 323 |
Shares Change (YoY) | 0.07% | 0.04% | -0.03% | -0.06% | -0.00% | -0.06% |
EPS (Basic) | 1.47 | 1.39 | 1.11 | 1.40 | 1.37 | 1.75 |
EPS (Diluted) | 1.47 | 1.39 | 1.11 | 1.40 | 1.37 | 1.75 |
EPS Growth | 2.53% | 25.16% | -20.64% | 1.83% | -21.60% | 51.28% |
Free Cash Flow | 253 | 128 | 167 | 276 | 484 | 426 |
Free Cash Flow Per Share | 0.78 | 0.40 | 0.52 | 0.86 | 1.50 | 1.32 |
Dividend Per Share | 0.400 | 0.600 | 1.200 | 1.200 | 1.200 | 1.200 |
Dividend Growth | -66.67% | -50.00% | - | - | - | -20.00% |
Gross Margin | 39.19% | 38.41% | 38.86% | 39.07% | 39.14% | 40.73% |
Operating Margin | 11.18% | 10.68% | 9.81% | 11.46% | 11.58% | 13.89% |
Profit Margin | 7.43% | 7.01% | 5.96% | 7.69% | 8.00% | 10.36% |
Free Cash Flow Margin | 3.97% | 2.01% | 2.79% | 4.71% | 8.74% | 7.83% |
EBITDA | 1,527 | 1,422 | 1,303 | 1,404 | 1,399 | 1,656 |
EBITDA Margin | 23.98% | 22.30% | 21.74% | 23.98% | 25.27% | 30.42% |
D&A For EBITDA | 815 | 741 | 715 | 733 | 758 | 900 |
EBIT | 712 | 681 | 588 | 671 | 641 | 756 |
EBIT Margin | 11.18% | 10.68% | 9.81% | 11.46% | 11.58% | 13.89% |
Effective Tax Rate | 10.54% | 11.11% | 22.56% | 22.14% | 23.58% | 23.02% |
Revenue as Reported | 6,592 | 6,539 | 6,048 | 5,914 | 5,579 | 5,481 |
Advertising Expenses | - | 106 | 105 | 103 | 86 | 71 |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.