ETR:BEI 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	9,852	9,850	9,447	8,799	7,627
Revenue Growth (YoY)	0.02%	4.27%	7.36%	15.37%	8.57%
Cost of Revenue	4,166	4,090	4,031	3,842	3,267
Gross Profit	5,686	5,760	5,416	4,957	4,360
Selling, General & Admin	4,047	4,066	3,820	3,522	3,123
Research & Development	365	354	320	291	268
Other Operating Expenses	-46	46	171	52	36
Total Operating Expenses	4,366	4,466	4,311	3,865	3,427
Operating Income	1,320	1,294	1,105	1,092	933
Interest Income	57	72	43	36	32
Interest Expense	-24	-45	-26	-16	-14
Other Non-Operating Income (Expense)	-5	5	-17	-16	-44
Total Non-Operating Income (Expense)	28	32	0	4	-26
Pretax Income	1,348	1,326	1,105	1,096	907
Provision for Income Taxes	393	398	356	325	252
Net Income	939	912	736	755	638
Minority Interest in Earnings	16	16	13	16	17
Net Income to Common	939	912	736	755	638
Net Income Growth	2.96%	23.91%	-2.52%	18.34%	13.93%
Shares Outstanding (Basic)	221	225	227	227	227
Shares Outstanding (Diluted)	221	225	227	227	227
Shares Change (YoY)	-1.75%	-0.82%	-	-	-
EPS (Basic)	4.25	4.05	3.24	3.33	2.81
EPS (Diluted)	4.25	4.05	3.24	3.33	2.81
EPS Growth	4.94%	25.00%	-2.70%	18.50%	13.76%
Shares Outstanding	218.52	223.21	226.82	226.82	226.82
Free Cash Flow	322	794	424	249	580
Free Cash Flow Growth	-59.45%	87.26%	70.28%	-57.07%	-17.61%
Free Cash Flow Per Share	1.46	3.53	1.87	1.10	2.56
Dividends Per Share	1.000	1.000	1.000	0.700	0.700
Dividend Growth	-	-	42.86%	-	-
Gross Margin	57.71%	58.48%	57.33%	56.34%	57.17%
Operating Margin	13.40%	13.14%	11.70%	12.41%	12.23%
Profit Margin	9.69%	9.42%	7.93%	8.76%	8.59%
FCF Margin	3.27%	8.06%	4.49%	2.83%	7.60%
EBITDA	1,648	1,651	1,554	1,379	1,220
EBITDA Margin	16.73%	16.76%	16.45%	15.67%	16.00%
EBIT	1,320	1,294	1,105	1,092	933
EBIT Margin	13.40%	13.14%	11.70%	12.41%	12.23%
Effective Tax Rate	29.15%	30.02%	32.22%	29.65%	27.78%

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