Fraport AG (ETR:FRA)
Germany · Delayed Price · Currency is EUR 71.40
+1.20 (1.71%)
Nov 10, 2026, 9:03 AM CET
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 | Sep '26 Sep 30, 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 |
| 4,558 | 4,432 | 4,427 | 4,001 | 3,194 | 2,143 | |
Revenue Growth | 4.20% | 0.12% | 10.66% | 25.24% | 49.04% | 27.81% |
Cost of Revenue | 3,032 | 2,894 | 3,054 | 2,713 | 2,138 | 1,635 |
Gross Profit | 1,526 | 1,538 | 1,373 | 1,287 | 1,056 | 508.3 |
Selling, General & Admin | 36.4 | 36.4 | 37 | 32.2 | 26.8 | 19.8 |
Other Operating Expenses | 63.5 | 96.7 | 92.6 | 92.3 | 121.2 | 62.9 |
Operating Expenses | 760.9 | 684.6 | 661.9 | 625.7 | 606.5 | 525.1 |
Operating Income | 764.8 | 853.6 | 711.2 | 661.5 | 449.6 | -16.8 |
Interest Expense | -416.4 | -344.4 | -349.4 | -317.9 | -313.5 | -268.7 |
Interest & Investment Income | 125.2 | 142 | 144.6 | 100.9 | 53 | 43.8 |
Earnings From Equity Investments | -16.3 | -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) | -20.5 | 5.6 | 45.2 | -14.8 | -149.2 | 13.9 |
EBT Excluding Unusual Items | 442.3 | 627.9 | 625.8 | 514.6 | 120.1 | -208.6 |
Gain (Loss) on Sale of Investments | 24 | - | - | 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 | 495.1 | 656.7 | 681.7 | 553.9 | 233.9 | 116.4 |
Income Tax Expense | 154 | 188.6 | 179.8 | 123.4 | 67.3 | 24.6 |
Earnings From Continuing Operations | 341.1 | 468.1 | 501.9 | 430.5 | 166.6 | 91.8 |
Minority Interest in Earnings | -34.2 | -36.3 | -51.3 | -37.3 | -34.2 | -9 |
Net Income | 306.9 | 431.8 | 450.6 | 393.2 | 132.4 | 82.8 |
Net Income to Common | 306.9 | 431.8 | 450.6 | 393.2 | 132.4 | 82.8 |
Net Income Growth | -34.49% | -4.17% | 14.60% | 196.98% | 59.90% | - |
Shares Outstanding (Basic) | 92 | 92 | 92 | 92 | 92 | 92 |
Shares Outstanding (Diluted) | 92 | 92 | 92 | 92 | 93 | 93 |
Shares Change | -0.05% | 0.03% | - | -0.15% | -0.23% | 0.38% |
EPS (Basic) | 3.32 | 4.67 | 4.88 | 4.26 | 1.43 | 0.90 |
EPS (Diluted) | 3.32 | 4.67 | 4.88 | 4.26 | 1.43 | 0.89 |
EPS Growth | -34.51% | -4.25% | 14.60% | 197.61% | 60.67% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | 331.1 | 337.8 | -71 | -79.7 | 45.7 | -479.4 |
Free Cash Flow Per Share | 3.58 | 3.65 | -0.77 | -0.86 | 0.49 | -5.17 |
Dividend Per Share | 1.000 | 1.000 | - | - | - | - |
Dividend Growth | - | - | - | - | - | - |
Gross Margin | 33.47% | 34.71% | 31.02% | 32.18% | 33.06% | 23.72% |
Operating Margin | 16.78% | 19.26% | 16.06% | 16.54% | 14.07% | -0.78% |
Profit Margin | 6.73% | 9.74% | 10.18% | 9.83% | 4.15% | 3.86% |
Free Cash Flow Margin | 7.26% | 7.62% | -1.60% | -1.99% | 1.43% | -22.37% |
EBITDA | 1,387 | 1,366 | 1,208 | 1,126 | 866.8 | 388.1 |
EBITDA Margin | 30.43% | 30.83% | 27.28% | 28.13% | 27.13% | 18.11% |
D&A For EBITDA | 622.2 | 512.7 | 496.4 | 464 | 417.2 | 404.9 |
EBIT | 764.8 | 853.6 | 711.2 | 661.5 | 449.6 | -16.8 |
EBIT Margin | 16.78% | 19.26% | 16.06% | 16.54% | 14.07% | -0.78% |
Effective Tax Rate | 31.11% | 28.72% | 26.38% | 22.28% | 28.77% | 21.13% |
Revenue as Reported | 4,716 | 4,558 | 4,576 | 4,110 | 3,374 | 2,536 |
Advertising Expenses | - | 15.5 | 15.9 | 17.7 | 14.4 | 9.6 |