Proximus PLC (EBR:PROX)
Belgium · Delayed Price · Currency is EUR 6.21
+0.66 (11.79%)
Oct 30, 2026, 5:35 PM CET
Proximus 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 | 6,108 | 6,248 | 6,376 | 5,993 | 5,853 | 5,537 |
Other Revenue | -100 | - | - | - | 1 | - |
| 6,008 | 6,248 | 6,376 | 5,993 | 5,854 | 5,537 | |
Revenue Growth | -5.64% | -2.01% | 6.39% | 2.37% | 5.73% | 1.73% |
Cost of Revenue | 3,686 | 3,778 | 3,927 | 3,664 | 3,567 | 3,370 |
Gross Profit | 2,322 | 2,470 | 2,449 | 2,329 | 2,287 | 2,167 |
Selling, General & Admin | 103 | 103 | 106 | 105 | 103 | 86 |
Other Operating Expenses | 380 | 414 | 403 | 451 | 334 | 257 |
Operating Expenses | 1,761 | 1,843 | 1,768 | 1,741 | 1,616 | 1,526 |
Operating Income | 561 | 627 | 681 | 588 | 671 | 641 |
Interest Expense | -148 | -180 | -180 | -114 | -55 | -49 |
Interest & Investment Income | 14 | 14 | 17 | 7 | 3 | 2 |
Earnings From Equity Investments | -14 | -17 | -18 | -30 | -20 | -10 |
Other Non Operating Income (Expenses) | 17 | 19 | 10 | 4 | -1 | -3 |
EBT Excluding Unusual Items | 430 | 463 | 510 | 455 | 598 | 581 |
Merger & Restructuring Charges | - | - | - | - | -24 | -1 |
Impairment of Goodwill | -275 | -275 | - | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | -1 | - |
Gain (Loss) on Sale of Assets | 299 | 299 | 3 | 6 | 5 | 1 |
Pretax Income | 454 | 487 | 513 | 461 | 578 | 581 |
Income Tax Expense | 72 | 82 | 57 | 104 | 128 | 137 |
Earnings From Continuing Operations | 382 | 405 | 456 | 357 | 450 | 444 |
Minority Interest in Earnings | -8 | -7 | -9 | - | - | -1 |
Net Income | 374 | 398 | 447 | 357 | 450 | 443 |
Net Income to Common | 374 | 398 | 447 | 357 | 450 | 443 |
Net Income Growth | -20.93% | -10.96% | 25.21% | -20.67% | 1.58% | -21.45% |
Shares Outstanding (Basic) | 323 | 323 | 323 | 322 | 323 | 323 |
Shares Outstanding (Diluted) | 323 | 323 | 323 | 322 | 323 | 323 |
Shares Change | 0.02% | 0.08% | 0.04% | -0.03% | -0.06% | -0.00% |
EPS (Basic) | 1.16 | 1.23 | 1.39 | 1.11 | 1.40 | 1.37 |
EPS (Diluted) | 1.16 | 1.23 | 1.39 | 1.11 | 1.40 | 1.37 |
EPS Growth | -20.95% | -11.24% | 25.16% | -20.64% | 1.83% | -21.60% |
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 | 282 | 299 | 128 | 167 | 276 | 484 |
Free Cash Flow Per Share | 0.87 | 0.93 | 0.40 | 0.52 | 0.86 | 1.50 |
Dividend Per Share | 0.300 | 0.600 | 0.600 | 1.200 | 1.200 | 1.200 |
Dividend Growth | -25.00% | 0% | -50.00% | 0% | 0% | 0% |
Gross Margin | 38.65% | 39.53% | 38.41% | 38.86% | 39.07% | 39.14% |
Operating Margin | 9.34% | 10.04% | 10.68% | 9.81% | 11.46% | 11.58% |
Profit Margin | 6.22% | 6.37% | 7.01% | 5.96% | 7.69% | 8.00% |
Free Cash Flow Margin | 4.69% | 4.79% | 2.01% | 2.79% | 4.71% | 8.74% |
EBITDA | 1,289 | 1,403 | 1,422 | 1,303 | 1,404 | 1,399 |
EBITDA Margin | 21.45% | 22.45% | 22.30% | 21.74% | 23.98% | 25.27% |
D&A For EBITDA | 728 | 776 | 741 | 715 | 733 | 758 |
EBIT | 561 | 627 | 681 | 588 | 671 | 641 |
EBIT Margin | 9.34% | 10.04% | 10.68% | 9.81% | 11.46% | 11.58% |
Effective Tax Rate | 15.86% | 16.84% | 11.11% | 22.56% | 22.14% | 23.58% |
Revenue as Reported | 6,380 | 6,620 | 6,539 | 6,048 | 5,914 | 5,579 |
Advertising Expenses | - | 103 | 106 | 105 | 103 | 86 |