Lagardere SA (FRA:LAG)
Germany · Delayed Price · Currency is EUR 20.40
-0.15 (-0.73%)
Last updated: Aug 1, 2025
Marathon Oil Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2016 - 2020 |
Operating Revenue | 9,100 | 8,942 | 8,081 | 6,929 | 5,130 | 4,439 | Upgrade |
Other Revenue | 70 | 57 | 50 | 48 | 41 | 41 | Upgrade |
| 9,170 | 8,999 | 8,131 | 6,977 | 5,171 | 4,480 | Upgrade | |
Revenue Growth (YoY) | 9.47% | 10.67% | 16.54% | 34.93% | 15.42% | -38.59% | Upgrade |
Cost of Revenue | 5,391 | 5,338 | 4,740 | 4,079 | 2,784 | 2,476 | Upgrade |
Gross Profit | 3,779 | 3,661 | 3,391 | 2,898 | 2,387 | 2,004 | Upgrade |
Selling, General & Admin | 2,375 | 2,307 | 2,233 | 1,950 | 1,575 | 1,473 | Upgrade |
Other Operating Expenses | 6 | 6 | 27 | 32 | 202 | 207 | Upgrade |
Operating Expenses | 3,184 | 3,085 | 2,928 | 2,594 | 2,449 | 2,449 | Upgrade |
Operating Income | 595 | 576 | 463 | 304 | -62 | -445 | Upgrade |
Interest Expense | -249 | -257 | -183 | -130 | -136 | -133 | Upgrade |
Interest & Investment Income | 15 | 15 | 14 | 8 | 7 | 6 | Upgrade |
Earnings From Equity Investments | -12 | -11 | -10 | 13 | 1 | -58 | Upgrade |
Currency Exchange Gain (Loss) | -5 | -6 | -1 | -11 | - | -4 | Upgrade |
Other Non Operating Income (Expenses) | -119 | -101 | -67 | 4 | 128 | 148 | Upgrade |
EBT Excluding Unusual Items | 225 | 216 | 216 | 188 | -62 | -486 | Upgrade |
Merger & Restructuring Charges | -62 | -72 | -75 | -38 | -44 | -55 | Upgrade |
Impairment of Goodwill | - | - | -7 | - | - | -76 | Upgrade |
Gain (Loss) on Sale of Investments | 6 | - | - | - | - | - | Upgrade |
Gain (Loss) on Sale of Assets | 118 | 114 | 10 | 7 | 17 | -7 | Upgrade |
Asset Writedown | -29 | -28 | -40 | -9 | -17 | -75 | Upgrade |
Other Unusual Items | 102 | 99 | 144 | 37 | 40 | - | Upgrade |
Pretax Income | 360 | 329 | 248 | 185 | -66 | -699 | Upgrade |
Income Tax Expense | 113 | 127 | 78 | 33 | 22 | -31 | Upgrade |
Earnings From Continuing Operations | 247 | 202 | 170 | 152 | -88 | -668 | Upgrade |
Earnings From Discontinued Operations | - | - | 5 | 35 | 2 | -20 | Upgrade |
Net Income to Company | 247 | 202 | 175 | 187 | -86 | -688 | Upgrade |
Minority Interest in Earnings | -35 | -34 | -31 | -26 | -15 | 28 | Upgrade |
Net Income | 212 | 168 | 144 | 161 | -101 | -660 | Upgrade |
Net Income to Common | 212 | 168 | 144 | 161 | -101 | -660 | Upgrade |
Net Income Growth | 90.14% | 16.67% | -10.56% | - | - | - | Upgrade |
Shares Outstanding (Basic) | 141 | 141 | 141 | 140 | 135 | 129 | Upgrade |
Shares Outstanding (Diluted) | 143 | 143 | 143 | 141 | 135 | 129 | Upgrade |
Shares Change (YoY) | 0.10% | 0.27% | 0.94% | 4.81% | 4.30% | -1.39% | Upgrade |
EPS (Basic) | 1.50 | 1.19 | 1.02 | 1.15 | -0.75 | -5.11 | Upgrade |
EPS (Diluted) | 1.49 | 1.18 | 1.01 | 1.15 | -0.75 | -5.11 | Upgrade |
EPS Growth | 92.57% | 17.40% | -12.40% | - | - | - | Upgrade |
Free Cash Flow | 1,002 | 995 | 711 | 545 | 679 | 28 | Upgrade |
Free Cash Flow Per Share | 7.02 | 6.96 | 4.99 | 3.86 | 5.04 | 0.22 | Upgrade |
Dividend Per Share | 0.670 | 0.670 | 0.650 | 1.300 | 0.500 | - | Upgrade |
Dividend Growth | 3.08% | 3.08% | -50.00% | 160.00% | - | - | Upgrade |
Gross Margin | 41.21% | 40.68% | 41.70% | 41.54% | 46.16% | 44.73% | Upgrade |
Operating Margin | 6.49% | 6.40% | 5.69% | 4.36% | -1.20% | -9.93% | Upgrade |
Profit Margin | 2.31% | 1.87% | 1.77% | 2.31% | -1.95% | -14.73% | Upgrade |
Free Cash Flow Margin | 10.93% | 11.06% | 8.74% | 7.81% | 13.13% | 0.63% | Upgrade |
EBITDA | 911 | 884 | 747 | 584 | 225 | -155 | Upgrade |
EBITDA Margin | 9.93% | 9.82% | 9.19% | 8.37% | 4.35% | -3.46% | Upgrade |
D&A For EBITDA | 316 | 308 | 284 | 280 | 287 | 290 | Upgrade |
EBIT | 595 | 576 | 463 | 304 | -62 | -445 | Upgrade |
EBIT Margin | 6.49% | 6.40% | 5.69% | 4.36% | -1.20% | -9.93% | Upgrade |
Effective Tax Rate | 31.39% | 38.60% | 31.45% | 17.84% | - | - | Upgrade |
Revenue as Reported | 9,170 | 8,999 | 8,131 | 6,977 | 5,171 | 4,480 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.