FRA:S94 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	3,705	3,933	4,054	4,029	3,821
Revenue Growth (YoY)	-5.80%	-2.99%	0.62%	5.46%	25.45%
Cost of Revenue	2,620	2,784	2,801	2,697	2,527
Gross Profit	1,084	1,149	1,253	1,332	1,294
Selling, General & Admin	356.2	373.32	350.91	390.67	360.05
Research & Development	133.8	144.77	145.52	189.34	159.07
Amortization of Goodwill & Intangibles	80.2	159.64	189.06	153.79	134.13
Operating Expenses	570.2	677.73	685.48	733.8	653.25
Operating Income	514.1	471.35	568.01	598.31	640.65
Interest Expense	-149.1	-161.2	-186.31	-195.57	-182.58
Interest & Investment Income	19.1	16.18	31.32	16.75	3.29
Currency Exchange Gain (Loss)	-	4.82	-18.68	-13.83	-4.1
Other Non Operating Income (Expenses)	15.7	0.43	15.75	5.38	1.67
EBT Excluding Unusual Items	399.8	331.59	410.09	411.04	458.93
Merger & Restructuring Charges	-50.8	-45.48	-67.12	-68.41	-14.94
Impairment of Goodwill	-225.7	-187.9	-321.7	-	-
Gain (Loss) on Sale of Investments	-	0.84	-15.53	-75.57	-
Gain (Loss) on Sale of Assets	-	-74.01	5.88	135.11	-
Asset Writedown	-	-20.3	-40.68	-	-
Other Unusual Items	-	-8.93	-6.4	-5.47	-30.07
Pretax Income	123.3	-4.19	-35.47	396.7	413.92
Income Tax Expense	92	-127.59	19.73	86.02	50.34
Net Income	31.3	123.4	-55.2	310.69	363.58
Net Income to Common	31.3	123.4	-55.2	310.69	363.58
Net Income Growth	-74.64%	-	-	-14.55%	121.31%
Shares Outstanding (Basic)	147	150	152	155	158
Shares Outstanding (Diluted)	147	151	152	156	159
Shares Change (YoY)	-2.42%	-0.88%	-2.46%	-2.16%	0.78%
EPS (Basic)	0.21	0.82	-0.36	2.00	2.30
EPS (Diluted)	0.21	0.82	-0.36	1.99	2.28
EPS Growth	-74.39%	-	-	-12.72%	119.23%
Free Cash Flow	490.3	409.64	288	310.53	409.75
Free Cash Flow Per Share	3.33	2.72	1.89	1.99	2.57
Dividend Per Share	0.480	0.480	0.470	0.330	-
Dividend Growth	-	2.13%	42.42%	-	-
Gross Margin	29.27%	29.22%	30.92%	33.06%	33.87%
Operating Margin	13.88%	11.98%	14.01%	14.85%	16.77%
Profit Margin	0.84%	3.14%	-1.36%	7.71%	9.52%
Free Cash Flow Margin	13.23%	10.42%	7.10%	7.71%	10.72%
EBITDA	770.5	768.05	852.6	872.61	891.6
EBITDA Margin	20.80%	19.53%	21.03%	21.66%	23.34%
D&A For EBITDA	256.4	296.69	284.59	274.29	250.94
EBIT	514.1	471.35	568.01	598.31	640.65
EBIT Margin	13.88%	11.98%	14.01%	14.85%	16.77%
Effective Tax Rate	74.61%	-	-	21.68%	12.16%

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