FDJ United (FRA:1WE)
Germany · Delayed Price · Currency is EUR 22.40
-0.16 (-0.71%)
At close: Jan 30, 2026
FDJ United Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,325 | 2,906 | 2,473 | 2,378 | 2,189 | 1,865 |
Other Revenue | 178.7 | 159 | 148.2 | 82.9 | 67.2 | 54.8 |
| 3,504 | 3,065 | 2,622 | 2,461 | 2,256 | 1,920 | |
Revenue Growth (YoY) | 26.90% | 16.92% | 6.52% | 9.11% | 17.52% | -1.85% |
Cost of Revenue | 2,038 | 1,810 | 1,603 | 1,330 | 1,233 | 1,079 |
Gross Profit | 1,466 | 1,255 | 1,019 | 1,132 | 1,023 | 840.5 |
Selling, General & Admin | 602.6 | 462.9 | 361.7 | 660.9 | 614.1 | 502.2 |
Other Operating Expenses | - | - | - | 11.4 | 15.7 | 13.6 |
Operating Expenses | 913.3 | 687.4 | 486.8 | 672.3 | 629.8 | 515.8 |
Operating Income | 552.3 | 567.8 | 531.9 | 459.2 | 393.1 | 324.7 |
Interest Expense | -70.6 | -37.7 | -13.8 | -6.6 | -5.8 | -5.4 |
Interest & Investment Income | 10.2 | 19.1 | 19.1 | 4 | 2.9 | 6.7 |
Earnings From Equity Investments | 3.3 | 2.9 | 2.1 | 1.1 | 4.1 | 1.3 |
Currency Exchange Gain (Loss) | -9.3 | 3.2 | - | -1.5 | -0.1 | -2.6 |
Other Non Operating Income (Expenses) | -10.2 | -9 | 6.7 | -4.5 | 2 | -0.8 |
EBT Excluding Unusual Items | 475.7 | 546.3 | 546 | 451.7 | 396.2 | 323.9 |
Merger & Restructuring Charges | - | - | - | - | - | -4.4 |
Impairment of Goodwill | - | - | - | - | -28.8 | -26.8 |
Gain (Loss) on Sale of Investments | 25 | 29.7 | 30.7 | -20.1 | 22 | 6.8 |
Asset Writedown | - | - | - | - | 0.4 | 1 |
Legal Settlements | - | - | - | - | 34 | - |
Other Unusual Items | -28.4 | -39.2 | -10.6 | -10.4 | -7.1 | -1.8 |
Pretax Income | 472.3 | 536.8 | 566.1 | 421.2 | 416.7 | 298.7 |
Income Tax Expense | 150.4 | 137.9 | 141 | 113.3 | 122.5 | 85 |
Earnings From Continuing Operations | 321.9 | 398.9 | 425.1 | 307.9 | 294.2 | 213.7 |
Minority Interest in Earnings | -0.1 | -0.1 | - | - | - | - |
Net Income | 321.8 | 398.8 | 425.1 | 307.9 | 294.2 | 213.7 |
Net Income to Common | 321.8 | 398.8 | 425.1 | 307.9 | 294.2 | 213.7 |
Net Income Growth | -29.54% | -6.19% | 38.06% | 4.66% | 37.67% | 60.68% |
Shares Outstanding (Basic) | 185 | 185 | 191 | 191 | 191 | 191 |
Shares Outstanding (Diluted) | 185 | 185 | 191 | 191 | 191 | 191 |
Shares Change (YoY) | -1.83% | -3.16% | -0.01% | -0.07% | -0.00% | -0.01% |
EPS (Basic) | 1.74 | 2.16 | 2.23 | 1.61 | 1.54 | 1.12 |
EPS (Diluted) | 1.74 | 2.16 | 2.23 | 1.61 | 1.54 | 1.12 |
EPS Growth | -28.39% | -3.13% | 38.38% | 4.54% | 37.61% | 60.70% |
Free Cash Flow | 669 | 427.1 | 504.2 | 302 | 527.4 | 233.5 |
Free Cash Flow Per Share | 3.62 | 2.31 | 2.64 | 1.58 | 2.76 | 1.22 |
Dividend Per Share | 2.050 | 2.050 | 1.780 | 1.370 | 1.240 | 0.900 |
Dividend Growth | 15.17% | 15.17% | 29.93% | 10.48% | 37.78% | 100.00% |
Gross Margin | 41.83% | 40.95% | 38.86% | 45.98% | 45.35% | 43.79% |
Operating Margin | 15.76% | 18.52% | 20.29% | 18.66% | 17.43% | 16.92% |
Profit Margin | 9.19% | 13.01% | 16.22% | 12.51% | 13.04% | 11.13% |
Free Cash Flow Margin | 19.10% | 13.93% | 19.23% | 12.27% | 23.38% | 12.16% |
EBITDA | 782.5 | 717.5 | 605.3 | 539.8 | 464.7 | 385.4 |
EBITDA Margin | 22.34% | 23.41% | 23.09% | 21.93% | 20.60% | 20.08% |
D&A For EBITDA | 230.2 | 149.7 | 73.4 | 80.6 | 71.6 | 60.7 |
EBIT | 552.3 | 567.8 | 531.9 | 459.2 | 393.1 | 324.7 |
EBIT Margin | 15.76% | 18.52% | 20.29% | 18.66% | 17.43% | 16.92% |
Effective Tax Rate | 31.84% | 25.69% | 24.91% | 26.90% | 29.40% | 28.46% |
Revenue as Reported | 3,504 | 3,065 | 2,621 | 2,461 | 2,256 | 1,920 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.