EPA:EL 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	28,491	26,508	25,395	24,494	19,820
Revenue Growth (YoY)	7.48%	4.38%	3.68%	23.58%	37.36%
Cost of Revenue	11,237	9,702	9,347	8,910	7,589
Gross Profit	17,254	16,805	16,048	15,583	12,231
Selling, General & Admin	13,229	12,783	12,297	11,887	9,409
Research & Development	664	630	593	600	579
Other Operating Expenses	-19	-55	-19	-61	-64
Total Operating Expenses	13,874	13,358	12,871	12,426	9,924
Operating Income	3,379	3,448	3,176	3,157	2,307
Interest Income	0	3	-1	6	3
Other Non-Operating Income (Expense)	-185	-160	-140	-131	-130
Total Non-Operating Income (Expense)	-185	-157	-141	-125	-127
Pretax Income	3,195	3,291	3,035	3,032	2,181
Provision for Income Taxes	752	800	609	751	582
Net Income	2,315	2,359	2,289	2,152	1,448
Minority Interest in Earnings	128	132	137	128	150
Net Income to Common	2,315	2,359	2,289	2,152	1,448
Net Income Growth	-1.86%	3.06%	6.37%	48.62%	1603.53%
Shares Outstanding (Basic)	459	454	448	442	439
Shares Outstanding (Diluted)	465	460	451	446	445
Shares Change (YoY)	1.01%	2.05%	1.15%	0.04%	1.47%
EPS (Basic)	5.04	5.20	5.11	4.87	3.30
EPS (Diluted)	4.98	5.13	5.08	4.83	3.25
EPS Growth	-2.92%	0.98%	5.18%	48.62%	1610.53%
Free Cash Flow	3,766	3,352	3,330	3,211	3,515
Free Cash Flow Growth	12.35%	0.66%	3.71%	-8.65%	52.63%
Free Cash Flow Per Share	8.10	7.29	7.39	7.21	7.89
Dividends Per Share	4.000	3.950	3.950	3.230	2.510
Dividend Growth	1.27%	-	22.29%	28.68%	12.56%
Gross Margin	60.56%	63.40%	63.19%	63.62%	61.71%
Operating Margin	11.86%	13.01%	12.51%	12.89%	11.64%
Profit Margin	8.57%	9.40%	9.55%	9.31%	8.06%
FCF Margin	13.22%	12.65%	13.11%	13.11%	17.73%
EBITDA	6,492	6,546	6,148	6,127	4,787
EBITDA Margin	22.79%	24.69%	24.21%	25.01%	24.15%
EBIT	3,379	3,448	3,176	3,157	2,307
EBIT Margin	11.86%	13.01%	12.51%	12.89%	11.64%
Effective Tax Rate	23.54%	24.31%	20.07%	24.77%	26.69%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.