FRA:BRM Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 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
Revenue	48,034	48,300	45,006	46,159	46,385	42,518
Revenue Growth (YoY)	1.26%	7.32%	-2.50%	-0.49%	9.10%	62.62%
Cost of Revenue	12,899	11,949	10,518	10,137	9,940	11,773
Gross Profit	35,135	36,351	34,488	36,022	36,445	30,745
Selling, General & Admin	6,917	7,865	7,678	7,777	7,655	7,618
Research & Development	9,719	9,782	9,112	9,509	10,195	10,048
Amortization of Goodwill & Intangibles	4,184	8,872	9,047	9,595	10,023	9,688
Operating Expenses	20,820	26,519	25,837	26,881	27,873	27,354
Operating Income	14,315	9,832	8,651	9,141	8,572	3,391
Interest Expense	-1,956	-1,958	-1,161	-1,205	-1,303	-1,381
Interest & Investment Income	552	478	449	171	39	121
Earnings From Equity Investments	-45	44	-38	-108	231	72
Currency Exchange Gain (Loss)	75	31	160	148	32	23
Other Non Operating Income (Expenses)	1,637	1,481	2,119	1,827	1,708	1,528
EBT Excluding Unusual Items	14,578	9,908	10,180	9,974	9,279	3,754
Merger & Restructuring Charges	-1,005	-1,968	-893	-520	-724	-1,255
Gain (Loss) on Sale of Investments	-213	-28	-122	-693	514	1,157
Gain (Loss) on Sale of Assets	-15	-15	-	211	9	55
Asset Writedown	-2,287	-2,819	-107	-	-	-
Legal Settlements	-437	-84	-10	-178	-82	194
Other Unusual Items	-230	-	305	-266	261	1,757
Pretax Income	8,033	-8,379	8,440	7,713	8,098	-6,871
Income Tax Expense	1,987	554	400	1,368	1,084	2,124
Earnings From Continuing Operations	6,046	-8,933	8,040	6,345	7,014	-8,995
Minority Interest in Earnings	-7	-15	-15	-18	-20	-20
Net Income	6,039	-8,948	8,025	6,327	6,994	-9,015
Net Income to Common	6,039	-8,948	8,025	6,327	6,994	-9,015
Net Income Growth	-	-	26.84%	-9.54%	-	-
Shares Outstanding (Basic)	2,033	2,027	2,069	2,130	2,221	2,258
Shares Outstanding (Diluted)	2,037	2,027	2,078	2,146	2,245	2,258
Shares Change (YoY)	0.52%	-2.45%	-3.17%	-4.41%	-0.58%	31.89%
EPS (Basic)	2.97	-4.41	3.88	2.97	3.15	-3.99
EPS (Diluted)	2.97	-4.41	3.86	2.95	3.12	-3.99
EPS Growth	-	-	30.85%	-5.45%	-	-
Free Cash Flow	15,302	13,942	12,651	11,948	15,234	13,299
Free Cash Flow Per Share	7.51	6.88	6.09	5.57	6.79	5.89
Dividend Per Share	2.480	2.420	2.310	2.190	2.010	1.840
Dividend Growth	3.33%	4.76%	5.48%	8.96%	9.24%	9.52%
Gross Margin	73.15%	75.26%	76.63%	78.04%	78.57%	72.31%
Operating Margin	29.80%	20.36%	19.22%	19.80%	18.48%	7.98%
Profit Margin	12.57%	-18.53%	17.83%	13.71%	15.08%	-21.20%
Free Cash Flow Margin	31.86%	28.87%	28.11%	25.88%	32.84%	31.28%
EBITDA	19,217	19,407	18,420	19,423	19,329	13,824
EBITDA Margin	40.01%	40.18%	40.93%	42.08%	41.67%	32.51%
D&A For EBITDA	4,902	9,575	9,769	10,282	10,757	10,433
EBIT	14,315	9,832	8,651	9,141	8,572	3,391
EBIT Margin	29.80%	20.36%	19.22%	19.80%	18.48%	7.98%
Effective Tax Rate	24.73%	-	4.74%	17.74%	13.39%	-
Revenue as Reported	48,034	48,300	45,006	46,159	46,385	42,518
Advertising Expenses	-	1,500	1,400	1,300	1,300	990

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