FRA:801 Income Statement

Financials in millions USD. Fiscal year is March - February.

Millions USD. Fiscal year is Mar - Feb.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Nov '25 Nov 1, 2025	Feb '25 Feb 1, 2025	Feb '24 Feb 3, 2024	Jan '23 Jan 28, 2023	Jan '22 Jan 29, 2022	Jan '21 Jan 30, 2021
Revenue	6,012	5,933	6,159	6,395	6,773	5,689
Revenue Growth (YoY)	-0.65%	-3.67%	-3.69%	-5.58%	19.05%	17.79%
Cost of Revenue	3,943	3,922	4,049	4,183	4,422	3,955
Gross Profit	2,069	2,011	2,110	2,213	2,351	1,734
Selling, General & Admin	1,580	1,480	1,432	1,366	1,322	1,193
Other Operating Expenses	-	-	-	-	15.42	-
Operating Expenses	1,580	1,480	1,432	1,366	1,443	1,299
Operating Income	489.63	531.54	677.86	846.55	907.95	435.19
Interest Expense	-36.22	-37.32	-47.58	-48.4	-48.99	-87.84
Other Non Operating Income (Expenses)	11.68	21.91	16.98	9.28	2.82	-11.81
EBT Excluding Unusual Items	465.08	516.13	647.26	807.42	861.78	335.54
Gain (Loss) on Sale of Assets	7.1	7.1	-	-	-	-
Legal Settlements	15	15	15.9	3.7	-	-
Other Unusual Items	-	-	-	-	-2.24	3.58
Pretax Income	487.18	538.23	663.16	818.32	859.54	339.12
Income Tax Expense	110.47	119.78	143.97	190.32	188.16	30.36
Net Income	376.71	418.45	519.19	628	671.38	308.76
Net Income to Common	376.71	418.45	519.19	628	671.38	308.76
Net Income Growth	-16.84%	-19.40%	-17.33%	-6.46%	117.44%	157.21%
Shares Outstanding (Basic)	67	71	75	82	91	78
Shares Outstanding (Diluted)	69	73	77	84	94	81
Shares Change (YoY)	-7.46%	-5.71%	-7.66%	-11.02%	15.78%	8.87%
EPS (Basic)	5.59	5.87	6.89	7.70	7.38	3.96
EPS (Diluted)	5.48	5.73	6.70	7.49	7.12	3.79
EPS Growth	-9.95%	-14.48%	-10.55%	5.20%	87.86%	136.88%
Free Cash Flow	191.36	328.49	328.01	443.7	597.46	970.33
Free Cash Flow Per Share	2.78	4.50	4.23	5.29	6.34	11.92
Dividend Per Share	0.520	0.460	0.380	0.315	0.075	-
Dividend Growth	18.18%	21.05%	20.64%	320.00%	-	-
Gross Margin	34.42%	33.90%	34.26%	34.60%	34.71%	30.48%
Operating Margin	8.14%	8.96%	11.00%	13.24%	13.41%	7.65%
Profit Margin	6.27%	7.05%	8.43%	9.82%	9.91%	5.43%
Free Cash Flow Margin	3.18%	5.54%	5.33%	6.94%	8.82%	17.06%
EBITDA	612.67	649.61	788.79	953.31	1,013	540.67
EBITDA Margin	10.19%	10.95%	12.81%	14.91%	14.96%	9.50%
D&A For EBITDA	123.04	118.07	110.94	106.76	105.27	105.48
EBIT	489.63	531.54	677.86	846.55	907.95	435.19
EBIT Margin	8.14%	8.96%	11.00%	13.24%	13.41%	7.65%
Effective Tax Rate	22.68%	22.25%	21.71%	23.26%	21.89%	8.95%
Advertising Expenses	-	155.7	153.7	144.5	151.2	122.8

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