FRA:BMW3 Income Statement

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

Millions EUR. 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
Operating Revenue	93,647	103,818	119,271	107,488	78,372
Other Revenue	39,806	38,562	36,227	35,122	32,867
Revenue	133,453	142,380	155,498	142,610	111,239
Revenue Growth (YoY)	-6.27%	-8.44%	9.04%	28.20%	12.37%
Cost of Revenue	77,598	85,302	94,261	87,605	61,504
Gross Profit	18,398	20,980	27,972	23,088	20,621
Selling, General & Admin	8,707	9,632	9,475	9,084	7,870
Other Operating Expenses	-224	29	136	-55	-736
Operating Expenses	8,483	9,661	9,611	9,029	7,134
Operating Income	9,915	11,319	18,361	14,059	13,487
Interest Expense	-504	-542	-636	-	-140
Interest & Investment Income	490	645	696	416	133
Earnings From Equity Investments	38	-14	-159	-100	1,520
Currency Exchange Gain (Loss)	235	247	28	14	28
Other Non Operating Income (Expenses)	127	-420	-1,128	1,393	533
EBT Excluding Unusual Items	10,301	11,235	17,162	15,782	15,561
Gain (Loss) on Sale of Investments	-29	-149	-57	7,770	584
Gain (Loss) on Sale of Assets	-36	-115	-9	-43	-85
Pretax Income	10,236	10,971	17,096	23,509	16,060
Income Tax Expense	2,785	3,293	4,931	4,927	3,597
Earnings From Continuing Operations	7,451	7,678	12,165	18,582	12,463
Net Income to Company	7,451	7,678	12,165	18,582	12,463
Minority Interest in Earnings	-157	-388	-875	-641	-81
Net Income	7,294	7,290	11,290	17,941	12,382
Net Income to Common	7,294	7,290	11,290	17,941	12,382
Net Income Growth	0.06%	-35.43%	-37.07%	44.90%	228.00%
Shares Outstanding (Basic)	614	627	639	657	660
Shares Outstanding (Diluted)	614	627	639	657	660
Shares Change (YoY)	-2.20%	-1.78%	-2.78%	-0.41%	0.12%
EPS (Basic)	11.89	11.62	17.68	27.31	18.77
EPS (Diluted)	11.89	11.62	17.68	27.31	18.77
EPS Growth	2.31%	-34.26%	-35.27%	45.50%	227.59%
Free Cash Flow	-2,735	-4,639	6,661	14,473	9,295
Free Cash Flow Per Share	-4.46	-7.39	10.43	22.03	14.09
Dividend Per Share	4.400	4.300	6.000	8.500	5.800
Dividend Growth	2.33%	-28.33%	-29.41%	46.55%	205.26%
Gross Margin	13.79%	14.74%	17.99%	16.19%	18.54%
Operating Margin	7.43%	7.95%	11.81%	9.86%	12.12%
Profit Margin	5.47%	5.12%	7.26%	12.58%	11.13%
Free Cash Flow Margin	-2.05%	-3.26%	4.28%	10.15%	8.36%
EBITDA	15,742	16,982	24,125	19,701	17,563
EBITDA Margin	11.80%	11.93%	15.52%	13.81%	15.79%
D&A For EBITDA	5,827	5,663	5,764	5,642	4,076
EBIT	9,915	11,319	18,361	14,059	13,487
EBIT Margin	7.43%	7.95%	11.81%	9.86%	12.12%
Effective Tax Rate	27.21%	30.01%	28.84%	20.96%	22.40%

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