Bristow Group Inc. (FRA:ERG1)
Germany · Delayed Price · Currency is EUR 37.40
+0.80 (2.19%)
Last updated: Jan 30, 2026, 8:29 AM CET
Bristow Group 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 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 1,467 | 1,415 | 1,297 | 1,198 | 1,139 | 1,139 | |
Revenue Growth (YoY) | 2.95% | 9.10% | 8.29% | 5.19% | 0.00% | -4.33% |
Cost of Revenue | 1,056 | 1,017 | 966.62 | 919.27 | 872.86 | 851.17 |
Gross Profit | 410.72 | 398.28 | 330.81 | 278.88 | 266.21 | 287.85 |
Selling, General & Admin | 197.19 | 198.01 | 204.62 | 175.63 | 156.53 | 149.43 |
Other Operating Expenses | - | - | - | -0.12 | -0.58 | -0.25 |
Operating Expenses | 250.88 | 251.39 | 260.24 | 231.79 | 230.93 | 219.26 |
Operating Income | 159.84 | 146.89 | 70.57 | 47.09 | 35.28 | 68.59 |
Interest Expense | -38.55 | -37.58 | -41.42 | -40.95 | -41.52 | -51.26 |
Interest & Investment Income | 8.67 | 8.9 | 8.65 | 1.67 | 0.16 | 1.29 |
Earnings From Equity Investments | 2.22 | 4.12 | 7.17 | 1.14 | -1.74 | 0.43 |
Currency Exchange Gain (Loss) | -8.9 | -8.9 | -10.7 | 14.9 | 7 | 7.48 |
Other Non Operating Income (Expenses) | 26.16 | 4.59 | -0.18 | 16.03 | 19.97 | 29 |
EBT Excluding Unusual Items | 149.44 | 118.01 | 34.08 | 39.88 | 19.15 | 55.52 |
Merger & Restructuring Charges | - | - | -2.2 | -3.97 | -6.34 | -68.62 |
Gain (Loss) on Sale of Investments | - | - | - | - | -16 | - |
Gain (Loss) on Sale of Assets | 13.81 | -1.05 | 1.11 | -0.52 | -0.66 | -8.2 |
Asset Writedown | -14.9 | -14.9 | -14.98 | -15.42 | -8.84 | -91.26 |
Legal Settlements | - | - | - | - | 9 | - |
Other Unusual Items | - | - | - | - | -0.75 | 53.31 |
Pretax Income | 148.35 | 102.06 | 18.01 | 19.96 | -4.42 | -56.64 |
Income Tax Expense | 5.83 | 7.19 | 24.93 | 10.75 | 11.29 | -0.36 |
Earnings From Continuing Operations | 142.52 | 94.87 | -6.92 | 9.21 | -15.71 | -56.29 |
Minority Interest in Earnings | -0.08 | -0.07 | 0.14 | 0.01 | -0.08 | 0.19 |
Net Income | 142.44 | 94.8 | -6.78 | 9.22 | -15.79 | -56.09 |
Preferred Dividends & Other Adjustments | - | - | - | - | - | -132.95 |
Net Income to Common | 142.44 | 94.8 | -6.78 | 9.22 | -15.79 | 76.85 |
Shares Outstanding (Basic) | 29 | 29 | 28 | 28 | 29 | 25 |
Shares Outstanding (Diluted) | 30 | 30 | 28 | 28 | 29 | 32 |
Shares Change (YoY) | 4.01% | 5.02% | -1.22% | -0.17% | -9.92% | -5.08% |
EPS (Basic) | 4.96 | 3.32 | -0.24 | 0.33 | -0.55 | 3.12 |
EPS (Diluted) | 4.78 | 3.21 | -0.24 | 0.32 | -0.55 | 2.32 |
Free Cash Flow | -23.84 | -77.97 | -49.47 | -65.14 | 92.79 | 82 |
Free Cash Flow Per Share | -0.80 | -2.64 | -1.76 | -2.29 | 3.25 | 2.59 |
Gross Margin | 28.00% | 28.14% | 25.50% | 23.28% | 23.37% | 25.27% |
Operating Margin | 10.90% | 10.38% | 5.44% | 3.93% | 3.10% | 6.02% |
Profit Margin | 9.71% | 6.70% | -0.52% | 0.77% | -1.39% | 6.75% |
Free Cash Flow Margin | -1.63% | -5.51% | -3.81% | -5.44% | 8.15% | 7.20% |
EBITDA | 228.43 | 215.17 | 141.18 | 116.67 | 122.52 | 159.05 |
EBITDA Margin | 15.57% | 15.20% | 10.88% | 9.74% | 10.76% | 13.96% |
D&A For EBITDA | 68.59 | 68.29 | 70.61 | 69.57 | 87.24 | 90.46 |
EBIT | 159.84 | 146.89 | 70.57 | 47.09 | 35.28 | 68.59 |
EBIT Margin | 10.90% | 10.38% | 5.44% | 3.93% | 3.10% | 6.02% |
Effective Tax Rate | 3.93% | 7.05% | 138.42% | 53.87% | - | - |
Revenue as Reported | - | - | - | 287.4 | 1,185 | 1,178 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.