FRA:CUW 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	3,397	3,369	3,487	3,464	3,126
Revenue Growth (YoY)	0.85%	-3.40%	0.66%	10.80%	24.98%
Cost of Revenue	1,681	1,677	1,757	1,753	1,514
Gross Profit	1,717	1,691	1,730	1,711	1,612
Selling, General & Admin	1,503	1,388	1,358	1,250	1,124
Other Operating Expenses	-21.82	-23.56	-21.67	-22.02	-18.37
Operating Expenses	1,481	1,420	1,395	1,282	1,161
Operating Income	236.04	270.74	335.28	428.7	451
Interest & Investment Income	17.87	27.7	13.69	2.71	1.38
Currency Exchange Gain (Loss)	-	5.95	-1.3	-1.64	-0.16
Other Non Operating Income (Expenses)	4.72	-6.21	3.52	3.23	-0.22
EBT Excluding Unusual Items	258.62	298.19	351.19	433.01	452.01
Impairment of Goodwill	-29	-	-25	-16.9	-
Asset Writedown	-	-	-	-18.7	-0.5
Pretax Income	229.62	298.19	326.19	397.41	451.51
Income Tax Expense	52.4	74.91	74.79	85.97	97.4
Earnings From Continuing Operations	177.22	223.27	251.4	311.44	354.11
Net Income	177.22	223.27	251.4	311.44	354.11
Net Income to Common	177.22	223.27	251.4	311.44	354.11
Net Income Growth	-20.63%	-11.19%	-19.28%	-12.05%	227.84%
Shares Outstanding (Basic)	55	58	61	63	66
Shares Outstanding (Diluted)	55	59	61	63	66
Shares Change (YoY)	-6.39%	-4.76%	-2.46%	-5.19%	-0.53%
EPS (Basic)	3.24	3.83	4.11	4.96	5.37
EPS (Diluted)	3.24	3.82	4.09	4.95	5.33
EPS Growth	-15.18%	-6.60%	-17.37%	-7.13%	229.01%
Free Cash Flow	216.74	431.24	581.69	-83.71	319.66
Free Cash Flow Per Share	3.96	7.37	9.47	-1.33	4.81
Dividend Per Share	1.200	1.200	1.200	1.200	1.040
Dividend Growth	-	-	-	15.38%	300.00%
Gross Margin	50.53%	50.20%	49.61%	49.39%	51.58%
Operating Margin	6.95%	8.04%	9.62%	12.38%	14.43%
Profit Margin	5.22%	6.63%	7.21%	8.99%	11.33%
Free Cash Flow Margin	6.38%	12.80%	16.68%	-2.42%	10.22%
EBITDA	292.87	326.69	393.35	483.46	566.58
EBITDA Margin	8.62%	9.70%	11.28%	13.96%	18.12%
D&A For EBITDA	56.84	55.94	58.06	54.75	115.57
EBIT	236.04	270.74	335.28	428.7	451
EBIT Margin	6.95%	8.04%	9.62%	12.38%	14.43%
Effective Tax Rate	22.82%	25.12%	22.93%	21.63%	21.57%
Advertising Expenses	-	198.7	209.4	205.9	184.8

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