ETR:2FB 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 27, 2025	Dec '24 Dec 28, 2024	Dec '23 Dec 30, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	4,463	4,609	4,626	4,723	4,801
Revenue Growth (YoY)	-3.16%	-0.37%	-2.05%	-1.63%	32.58%
Cost of Revenue	2,462	2,518	2,693	2,797	2,839
Gross Profit	2,001	2,091	1,933	1,927	1,963
Selling, General & Admin	1,251	1,251	1,167	1,068	1,085
Amortization of Goodwill & Intangibles	75.2	73.1	62.1	48.3	46.4
Operating Expenses	1,326	1,324	1,229	1,117	1,132
Operating Income	675.3	767.5	704.2	809.8	831
Interest Expense	-115.2	-120.5	-116.5	-119.2	-84.3
Interest & Investment Income	-	5.1	14.2	5.8	2.1
Currency Exchange Gain (Loss)	-	-4.7	3.4	-3.3	-4.6
Other Non Operating Income (Expenses)	4.1	-0.6	0.3	0.8	-
EBT Excluding Unusual Items	564.2	646.8	605.6	693.9	744.2
Merger & Restructuring Charges	-105.6	-41.3	-54.2	-26.8	-12.8
Gain (Loss) on Sale of Investments	-	-	-	-	-5
Asset Writedown	-53.6	-	-33.5	-	-
Pretax Income	405	605.5	517.9	667.1	726.4
Income Tax Expense	106.2	133.6	112.4	127.2	166.7
Earnings From Continuing Operations	298.8	471.9	405.5	539.9	559.7
Earnings From Discontinued Operations	-	-	-1	146.8	212.7
Net Income to Company	298.8	471.9	404.5	686.7	772.4
Net Income	298.8	471.9	404.5	686.7	772.4
Net Income to Common	298.8	471.9	404.5	686.7	772.4
Net Income Growth	-36.68%	16.66%	-41.09%	-11.09%	39.65%
Shares Outstanding (Basic)	121	125	127	130	138
Shares Outstanding (Diluted)	121	126	128	131	140
Shares Change (YoY)	-3.58%	-1.57%	-2.74%	-5.88%	-0.50%
EPS (Basic)	2.47	3.78	3.19	5.27	5.62
EPS (Diluted)	2.47	3.75	3.16	5.23	5.53
EPS Growth	-34.26%	18.59%	-39.52%	-5.54%	40.18%
Free Cash Flow	366.8	474.5	799.3	320.2	474.5
Free Cash Flow Per Share	3.03	3.77	6.26	2.44	3.40
Dividend Per Share	1.000	0.960	0.920	1.120	1.040
Dividend Growth	4.17%	4.35%	-17.86%	7.69%	8.33%
Gross Margin	44.83%	45.38%	41.79%	40.79%	40.88%
Operating Margin	15.13%	16.65%	15.22%	17.15%	17.31%
Profit Margin	6.69%	10.24%	8.74%	14.54%	16.09%
Free Cash Flow Margin	8.22%	10.29%	17.28%	6.78%	9.88%
EBITDA	850.4	961.1	873	941	957.9
EBITDA Margin	19.05%	20.85%	18.87%	19.92%	19.95%
D&A For EBITDA	175.1	193.6	168.8	131.2	126.9
EBIT	675.3	767.5	704.2	809.8	831
EBIT Margin	15.13%	16.65%	15.22%	17.15%	17.31%
Effective Tax Rate	26.22%	22.06%	21.70%	19.07%	22.95%

Updated Dec 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.