FRA:BHA Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	2,934	2,686	2,418	2,020	1,755
Revenue Growth (YoY)	9.22%	11.07%	19.69%	15.11%	15.86%
Cost of Revenue	2,236	2,036	1,896	1,629	1,391
Gross Profit	697.19	649.91	522.23	391.85	364.11
Selling, General & Admin	375.08	352.46	324.32	279.96	249.48
Amortization of Goodwill & Intangibles	6.14	18.34	33.42	31.91	29.17
Other Operating Expenses	-	-	4	-	-
Operating Expenses	381.22	370.81	361.74	311.87	278.66
Operating Income	315.97	279.1	160.49	79.99	85.46
Interest Expense	-44.76	-48.76	-51.61	-39.49	-36.1
Currency Exchange Gain (Loss)	-	-	-	-5.92	-
EBT Excluding Unusual Items	271.21	230.34	108.88	34.58	49.36
Merger & Restructuring Charges	-	-	-	-9.2	-
Asset Writedown	-	-30.3	-35.9	-	-
Other Unusual Items	-1.3	-2.18	46.66	86.8	40.99
Pretax Income	269.91	197.86	119.63	112.18	90.35
Income Tax Expense	76.79	57.67	45.41	31.54	19.89
Net Income	193.12	140.19	74.22	80.64	70.46
Preferred Dividends & Other Adjustments	-	-	0.17	0.34	0.31
Net Income to Common	193.12	140.19	74.05	80.3	70.15
Net Income Growth	37.75%	88.88%	-7.96%	14.45%	161.04%
Shares Outstanding (Basic)	57	58	58	58	60
Shares Outstanding (Diluted)	57	58	58	58	61
Shares Change (YoY)	-1.79%	0.93%	-0.95%	-3.91%	0.93%
EPS (Basic)	3.39	2.42	1.28	1.38	1.16
EPS (Diluted)	3.36	2.40	1.28	1.37	1.15
EPS Growth	40.00%	87.50%	-6.76%	19.11%	158.61%
Free Cash Flow	259.41	240.15	165.12	117.92	163.76
Free Cash Flow Per Share	4.52	4.11	2.85	2.02	2.69
Gross Margin	23.77%	24.20%	21.59%	19.39%	20.74%
Operating Margin	10.77%	10.39%	6.64%	3.96%	4.87%
Profit Margin	6.58%	5.22%	3.06%	3.97%	4.00%
Free Cash Flow Margin	8.84%	8.94%	6.83%	5.84%	9.33%
EBITDA	409.37	377.02	271.17	186.13	194.29
EBITDA Margin	13.95%	14.04%	11.21%	9.21%	11.07%
D&A For EBITDA	93.4	97.92	110.68	106.14	108.83
EBIT	315.97	279.1	160.49	79.99	85.46
EBIT Margin	10.77%	10.39%	6.64%	3.96%	4.87%
Effective Tax Rate	28.45%	29.15%	37.96%	28.12%	22.01%

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