FRA:BZ9 Income Statement

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

Millions USD. Fiscal year is Apr - Mar.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Revenue	11,409	11,980	10,662	9,259	8,364	7,859
Revenue Growth (YoY)	-3.12%	12.36%	15.15%	10.71%	6.42%	5.29%
Cost of Revenue	8,857	9,199	8,203	7,114	6,374	5,983
Gross Profit	2,552	2,781	2,459	2,145	1,990	1,876
Selling, General & Admin	1,289	1,367	1,259	1,187	1,163	1,041
Operating Expenses	1,452	1,532	1,423	1,352	1,309	1,125
Operating Income	1,100	1,249	1,036	793	681.12	750.13
Interest Expense	-181	-168	-147	-110	-92.35	-81.27
Other Non Operating Income (Expenses)	4	12	-2	4	15.28	-6.43
EBT Excluding Unusual Items	923	1,093	887	687	604.04	662.44
Merger & Restructuring Charges	-61	-	-	-	-	-
Gain (Loss) on Sale of Investments	11	11	-6	-	-	-
Gain (Loss) on Sale of Assets	7	-	-	31	-	-
Legal Settlements	-	-	-27	-350	-	-
Pretax Income	880	1,219	854	368	604.04	662.44
Income Tax Expense	41	284	248	97	137.47	53.48
Earnings From Continuing Operations	839	935	606	271	466.58	608.96
Minority Interest in Earnings	-	-	-	1	0.16	-
Net Income	839	935	606	272	466.74	608.96
Preferred Dividends & Other Adjustments	6	5	5	2	3.11	3.52
Net Income to Common	833	930	601	270	463.63	605.44
Net Income Growth	-3.59%	54.29%	122.79%	-41.72%	-23.35%	26.18%
Shares Outstanding (Basic)	123	128	130	132	134	138
Shares Outstanding (Diluted)	124	128	131	133	135	139
Shares Change (YoY)	-4.19%	-1.93%	-1.43%	-1.58%	-2.78%	-1.80%
EPS (Basic)	6.75	7.28	4.61	2.04	3.46	4.40
EPS (Diluted)	6.73	7.25	4.59	2.03	3.44	4.37
EPS Growth	0.49%	57.95%	126.11%	-40.96%	-21.24%	28.15%
Free Cash Flow	933	911	192	527	656.56	631.47
Free Cash Flow Per Share	7.54	7.10	1.47	3.97	4.87	4.55
Dividend Per Share	2.200	2.080	1.920	1.760	1.540	1.300
Dividend Growth	7.84%	8.33%	9.09%	14.29%	18.46%	25.00%
Gross Margin	22.37%	23.21%	23.06%	23.17%	23.79%	23.86%
Operating Margin	9.64%	10.43%	9.72%	8.57%	8.14%	9.54%
Profit Margin	7.30%	7.76%	5.64%	2.92%	5.54%	7.70%
Free Cash Flow Margin	8.18%	7.60%	1.80%	5.69%	7.85%	8.04%
EBITDA	1,263	1,414	1,200	958	826.87	834.45
EBITDA Margin	11.07%	11.80%	11.25%	10.35%	9.89%	10.62%
D&A For EBITDA	163	165	164	165	145.75	84.32
EBIT	1,100	1,249	1,036	793	681.12	750.13
EBIT Margin	9.64%	10.43%	9.72%	8.57%	8.14%	9.54%
Effective Tax Rate	4.66%	23.30%	29.04%	26.36%	22.76%	8.07%

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