FRA:SIE Income Statement

Financials in millions EUR. Fiscal year is October - September.

Millions EUR. Fiscal year is Oct - Sep.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Operating Revenue	78,544	75,516	74,440	71,345	61,568
Other Revenue	370	414	442	632	697
Revenue	78,914	75,930	74,882	71,977	62,265
Revenue Growth (YoY)	3.93%	1.40%	4.04%	15.60%	12.69%
Cost of Revenue	48,515	46,107	45,766	46,130	39,527
Gross Profit	30,399	29,823	29,116	25,847	22,738
Selling, General & Admin	14,827	13,984	13,553	12,857	11,191
Research & Development	6,559	6,276	6,113	5,591	4,859
Other Operating Expenses	-79	65	49	123	268
Operating Expenses	21,307	20,325	19,715	18,571	16,318
Operating Income	9,092	9,498	9,401	7,276	6,420
Interest Expense	-1,640	-1,785	-1,369	-1,925	-887
Interest & Investment Income	2,765	2,833	2,402	1,632	1,441
Earnings From Equity Investments	397	827	906	-2,085	-428
Other Non Operating Income (Expenses)	-287	-241	-389	247	878
EBT Excluding Unusual Items	10,327	11,132	10,951	5,145	7,424
Gain (Loss) on Sale of Assets	502	95	174	2,009	73
Pretax Income	10,829	11,227	11,125	7,154	7,497
Income Tax Expense	2,501	2,320	2,600	2,741	1,861
Earnings From Continuing Operations	8,328	8,907	8,525	4,413	5,636
Earnings From Discontinued Operations	2,059	85	3	-21	1,062
Net Income to Company	10,387	8,992	8,528	4,392	6,698
Minority Interest in Earnings	-767	-691	-579	-669	-537
Net Income	9,620	8,301	7,949	3,723	6,161
Net Income to Common	9,620	8,301	7,949	3,723	6,161
Net Income Growth	15.89%	4.43%	113.51%	-39.57%	52.88%
Shares Outstanding (Basic)	785	789	792	801	802
Shares Outstanding (Diluted)	794	799	801	810	811
Shares Change (YoY)	-0.64%	-0.30%	-1.03%	-0.22%	-0.72%
EPS (Basic)	12.25	10.53	10.04	4.65	7.68
EPS (Diluted)	12.11	10.38	9.91	4.59	7.59
EPS Growth	16.65%	4.71%	116.03%	-39.50%	53.97%
Free Cash Flow	10,812	9,577	10,093	8,157	8,266
Free Cash Flow Per Share	13.62	11.99	12.60	10.07	10.19
Dividend Per Share	5.350	5.200	4.700	4.250	4.000
Dividend Growth	2.89%	10.64%	10.59%	6.25%	14.29%
Gross Margin	38.52%	39.28%	38.88%	35.91%	36.52%
Operating Margin	11.52%	12.51%	12.55%	10.11%	10.31%
Profit Margin	12.19%	10.93%	10.62%	5.17%	9.89%
Free Cash Flow Margin	13.70%	12.61%	13.48%	11.33%	13.28%
EBITDA	11,476	11,733	12,003	9,865	8,561
EBITDA Margin	14.54%	15.45%	16.03%	13.71%	13.75%
D&A For EBITDA	2,384	2,235	2,602	2,589	2,141
EBIT	9,092	9,498	9,401	7,276	6,420
EBIT Margin	11.52%	12.51%	12.55%	10.11%	10.31%
Effective Tax Rate	23.09%	20.66%	23.37%	38.31%	24.82%

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