Fraport AG (ETR:FRA)

Fraport AG Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	4,506	4,489	4,051	3,234	2,181
Revenue Growth (YoY)	0.37%	10.82%	25.25%	48.27%	27.20%
Cost of Revenue	2,894	3,054	2,713	2,138	1,635
Gross Profit	1,612	1,435	1,338	1,096	546.3
Selling, General & Admin	36.4	37	32.2	26.8	19.8
Other Operating Expenses	170.4	154.9	142.8	161.1	100.9
Operating Expenses	758.3	724.2	676.2	646.4	563.1
Operating Income	853.6	711.2	661.5	449.6	-16.8
Interest Expense	-344.4	-349.4	-317.9	-313.5	-268.7
Interest & Investment Income	142	144.6	100.9	53	43.8
Earnings From Equity Investments	-34.4	74	84.5	77	18.8
Currency Exchange Gain (Loss)	5.5	0.2	0.4	3.2	0.4
Other Non Operating Income (Expenses)	5.6	45.2	-14.8	-149.2	13.9
EBT Excluding Unusual Items	627.9	625.8	514.6	120.1	-208.6
Gain (Loss) on Sale of Investments	-	-	11.1	72.3	-
Gain (Loss) on Sale of Assets	10.8	3.1	-1.9	-1.4	4.5
Asset Writedown	-	-	-	-6.8	-0.9
Legal Settlements	-	-	11	-	-
Other Unusual Items	18	52.8	19.1	49.7	321.4
Pretax Income	656.7	681.7	553.9	233.9	116.4
Income Tax Expense	188.6	179.8	123.4	67.3	24.6
Earnings From Continuing Operations	468.1	501.9	430.5	166.6	91.8
Minority Interest in Earnings	-36.3	-51.3	-37.3	-34.2	-9
Net Income	431.8	450.6	393.2	132.4	82.8
Net Income to Common	431.8	450.6	393.2	132.4	82.8
Net Income Growth	-4.17%	14.60%	196.98%	59.90%	-
Shares Outstanding (Basic)	92	92	92	92	92
Shares Outstanding (Diluted)	92	92	92	93	93
Shares Change (YoY)	0.03%	-	-0.15%	-0.23%	0.38%
EPS (Basic)	4.67	4.88	4.26	1.43	0.90
EPS (Diluted)	4.67	4.88	4.26	1.43	0.89
EPS Growth	-4.25%	14.60%	197.61%	60.67%	-
Free Cash Flow	337.8	-71	-79.7	45.7	-479.4
Free Cash Flow Per Share	3.65	-0.77	-0.86	0.49	-5.17
Dividend Per Share	1.000	-	-	-	-
Gross Margin	35.77%	31.97%	33.02%	33.89%	25.05%
Operating Margin	18.94%	15.84%	16.33%	13.90%	-0.77%
Profit Margin	9.58%	10.04%	9.71%	4.09%	3.80%
Free Cash Flow Margin	7.50%	-1.58%	-1.97%	1.41%	-21.98%
EBITDA	1,366	1,208	1,126	866.8	388.1
EBITDA Margin	30.32%	26.90%	27.78%	26.80%	17.79%
D&A For EBITDA	512.7	496.4	464	417.2	404.9
EBIT	853.6	711.2	661.5	449.6	-16.8
EBIT Margin	18.94%	15.84%	16.33%	13.90%	-0.77%
Effective Tax Rate	28.72%	26.38%	22.28%	28.77%	21.13%
Revenue as Reported	4,558	4,576	4,110	3,374	2,536
Advertising Expenses	15.5	15.9	17.7	14.4	9.6

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.