FRA:FSV 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	5,558	4,822	4,335	4,459	4,089
Revenue Growth (YoY)	15.27%	11.23%	-2.79%	9.06%	46.73%
Cost of Revenue	3,332	2,900	2,597	2,749	2,520
Gross Profit	2,226	1,922	1,738	1,710	1,569
Selling, General & Admin	1,569	1,339	1,185	1,096	1,023
Amortization of Goodwill & Intangibles	178.66	155.36	147.93	128.74	99.22
Operating Expenses	1,825	1,561	1,388	1,274	1,168
Operating Income	401.53	361.41	350.31	436.47	401.44
Interest Expense	-82.37	-85.78	-94.08	-48.59	-31.82
Earnings From Equity Investments	12.46	7.27	5.08	6.68	6.19
Other Non Operating Income (Expenses)	3.66	-0.13	0.74	-1.03	5.08
EBT Excluding Unusual Items	335.28	282.77	262.05	393.53	380.89
Merger & Restructuring Charges	-29.87	27.8	-47.1	-77.14	-61.01
Gain (Loss) on Sale of Investments	-	0.54	0.1	-	-
Gain (Loss) on Sale of Assets	-0.7	-	-2.28	-26.83	-
Other Unusual Items	-	-	-	-	-471.93
Pretax Income	304.71	311.11	212.78	289.55	-152.05
Income Tax Expense	80.15	74.18	68.09	95.01	85.51
Earnings From Continuing Operations	224.55	236.94	144.69	194.54	-237.56
Net Income to Company	224.55	236.94	144.69	194.54	-237.56
Minority Interest in Earnings	-121.45	-75.21	-79.15	-148.29	-152.78
Net Income	103.1	161.73	65.54	46.25	-390.34
Net Income to Common	103.1	161.73	65.54	46.25	-390.34
Net Income Growth	-36.25%	146.75%	41.70%	-	-
Shares Outstanding (Basic)	51	50	46	43	43
Shares Outstanding (Diluted)	51	50	46	44	43
Shares Change (YoY)	1.80%	8.45%	5.36%	2.33%	6.82%
EPS (Basic)	2.03	3.24	1.43	1.07	-9.09
EPS (Diluted)	2.02	3.22	1.41	1.05	-9.09
EPS Growth	-37.27%	127.75%	34.65%	-	-
Free Cash Flow	251.44	260.92	81.14	-0.65	231.03
Free Cash Flow Per Share	4.92	5.20	1.75	-0.01	5.38
Dividend Per Share	0.300	0.300	0.300	0.300	0.200
Dividend Growth	-	-	-	50.00%	100.00%
Gross Margin	40.05%	39.86%	40.10%	38.34%	38.38%
Operating Margin	7.22%	7.50%	8.08%	9.79%	9.82%
Profit Margin	1.85%	3.35%	1.51%	1.04%	-9.55%
Free Cash Flow Margin	4.52%	5.41%	1.87%	-0.01%	5.65%
EBITDA	657.54	583.01	552.85	613.9	546.53
EBITDA Margin	11.83%	12.09%	12.75%	13.77%	13.36%
D&A For EBITDA	256.02	221.6	202.54	177.42	145.09
EBIT	401.53	361.41	350.31	436.47	401.44
EBIT Margin	7.22%	7.50%	8.08%	9.79%	9.82%
Effective Tax Rate	26.30%	23.84%	32.00%	32.81%	-

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