Fraport AG 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	Mar '26 Mar 31, 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
Revenue	4,522	4,506	4,489	4,051	3,234	2,181
Revenue Growth (YoY)	1.31%	0.37%	10.82%	25.25%	48.27%	27.20%
Cost of Revenue	2,895	2,894	3,054	2,713	2,138	1,635
Gross Profit	1,627	1,612	1,435	1,338	1,096	546.3
Selling, General & Admin	36.4	36.4	37	32.2	26.8	19.8
Other Operating Expenses	167.4	170.4	154.9	142.8	161.1	100.9
Operating Expenses	769.6	758.3	724.2	676.2	646.4	563.1
Operating Income	857	853.6	711.2	661.5	449.6	-16.8
Interest Expense	-351	-344.4	-349.4	-317.9	-313.5	-268.7
Interest & Investment Income	138	142	144.6	100.9	53	43.8
Earnings From Equity Investments	-34.1	-34.4	74	84.5	77	18.8
Currency Exchange Gain (Loss)	5.5	5.5	0.2	0.4	3.2	0.4
Other Non Operating Income (Expenses)	4.2	5.6	45.2	-14.8	-149.2	13.9
EBT Excluding Unusual Items	619.6	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	10.8	3.1	-1.9	-1.4	4.5
Asset Writedown	-	-	-	-	-6.8	-0.9
Legal Settlements	-	-	-	11	-	-
Other Unusual Items	18	18	52.8	19.1	49.7	321.4
Pretax Income	648.4	656.7	681.7	553.9	233.9	116.4
Income Tax Expense	187	188.6	179.8	123.4	67.3	24.6
Earnings From Continuing Operations	461.4	468.1	501.9	430.5	166.6	91.8
Minority Interest in Earnings	-31.2	-36.3	-51.3	-37.3	-34.2	-9
Net Income	430.2	431.8	450.6	393.2	132.4	82.8
Net Income to Common	430.2	431.8	450.6	393.2	132.4	82.8
Net Income Growth	2.92%	-4.17%	14.60%	196.98%	59.90%	-
Shares Outstanding (Basic)	93	92	92	92	92	92
Shares Outstanding (Diluted)	93	92	92	92	93	93
Shares Change (YoY)	1.01%	0.03%	-	-0.15%	-0.23%	0.38%
EPS (Basic)	4.61	4.67	4.88	4.26	1.43	0.90
EPS (Diluted)	4.61	4.67	4.88	4.26	1.43	0.89
EPS Growth	1.83%	-4.25%	14.60%	197.61%	60.67%	-
Free Cash Flow	341.6	337.8	-71	-79.7	45.7	-479.4
Free Cash Flow Per Share	3.66	3.65	-0.77	-0.86	0.49	-5.17
Dividend Per Share	-	1.000	-	-	-	-
Gross Margin	35.97%	35.77%	31.97%	33.02%	33.89%	25.05%
Operating Margin	18.95%	18.94%	15.84%	16.33%	13.90%	-0.77%
Profit Margin	9.51%	9.58%	10.04%	9.71%	4.09%	3.80%
Free Cash Flow Margin	7.56%	7.50%	-1.58%	-1.97%	1.41%	-21.98%
EBITDA	1,384	1,366	1,208	1,126	866.8	388.1
EBITDA Margin	30.61%	30.32%	26.90%	27.78%	26.80%	17.79%
D&A For EBITDA	527	512.7	496.4	464	417.2	404.9
EBIT	857	853.6	711.2	661.5	449.6	-16.8
EBIT Margin	18.95%	18.94%	15.84%	16.33%	13.90%	-0.77%
Effective Tax Rate	28.84%	28.72%	26.38%	22.28%	28.77%	21.13%
Revenue as Reported	4,575	4,558	4,576	4,110	3,374	2,536
Advertising Expenses	-	15.5	15.9	17.7	14.4	9.6

Source: S&P Global Market Intelligence. Standard template. Financial Sources.