Buzzi 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
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
Operating Revenue	4,447	4,313	4,317	3,996	3,446	3,222
Other Revenue	20.99	18.24	15.44	2.27	1.63	2.02
Revenue	4,468	4,331	4,333	3,998	3,447	3,224
Revenue Growth (YoY)	5.40%	-0.04%	8.38%	15.97%	6.91%	0.04%
Cost of Revenue	2,507	2,381	2,443	2,506	2,126	1,899
Gross Profit	1,961	1,950	1,890	1,491	1,321	1,326
Selling, General & Admin	670.79	649.07	613.88	580.2	531.03	527.29
Amortization of Goodwill & Intangibles	32.78	-	-	-	-	-
Other Operating Expenses	59.55	45.83	58.2	44.26	11.79	30.32
Operating Expenses	1,034	965.34	910.31	754.07	786.81	810.85
Operating Income	927.11	984.73	979.23	737.26	534.37	514.73
Interest Expense	-27.41	-26.95	-27.36	-28.88	-26.97	-29.31
Interest & Investment Income	82.14	80.88	49.69	20.49	8.44	9.64
Earnings From Equity Investments	130.79	147.13	161.24	117.55	106.06	173.08
Currency Exchange Gain (Loss)	-1.43	-79.26	4.94	-24.13	-18.97	37.91
Other Non Operating Income (Expenses)	88.03	113.57	-20.81	19.11	10.07	-8.31
EBT Excluding Unusual Items	1,199	1,220	1,147	841.39	613	697.74
Impairment of Goodwill	-0.03	-0.03	-	-122.48	-	-0.68
Gain (Loss) on Sale of Investments	-135.31	-130.71	0.24	0.1	18	3.6
Gain (Loss) on Sale of Assets	6.77	7.64	13.91	7.11	9.31	2.59
Asset Writedown	-3.78	-3.78	-20.2	-136.82	-5.06	-2.99
Other Unusual Items	36.98	-	-	-	-	-
Pretax Income	1,104	1,093	1,141	589.3	635.25	700.26
Income Tax Expense	193.49	150.74	174.06	130.52	92.95	139.79
Earnings From Continuing Operations	910.36	942.47	966.81	458.78	542.3	560.47
Minority Interest in Earnings	-3.48	-0.16	-0.27	0.01	-0.4	-0.23
Net Income	906.88	942.32	966.55	458.79	541.9	560.25
Net Income to Common	906.88	942.32	966.55	458.79	541.9	560.25
Net Income Growth	-5.26%	-2.51%	110.67%	-15.34%	-3.27%	45.27%
Shares Outstanding (Basic)	181	183	185	186	192	206
Shares Outstanding (Diluted)	181	183	185	186	192	206
Shares Change (YoY)	-1.99%	-0.98%	-0.67%	-3.00%	-6.59%	0.42%
EPS (Basic)	5.00	5.14	5.22	2.46	2.82	2.72
EPS (Diluted)	5.00	5.14	5.22	2.46	2.82	2.72
EPS Growth	-3.34%	-1.54%	112.09%	-12.72%	3.56%	44.66%
Free Cash Flow	496.59	487.25	520.79	129.41	380.33	365.91
Free Cash Flow Per Share	2.74	2.66	2.81	0.69	1.98	1.78
Dividend Per Share	0.700	0.700	0.600	0.450	0.400	0.250
Dividend Growth	16.67%	16.67%	33.33%	12.50%	60.00%	66.67%
Gross Margin	43.88%	45.02%	43.61%	37.30%	38.33%	41.11%
Operating Margin	20.75%	22.73%	22.60%	18.44%	15.50%	15.96%
Profit Margin	20.30%	21.76%	22.31%	11.48%	15.72%	17.38%
Free Cash Flow Margin	11.12%	11.25%	12.02%	3.24%	11.03%	11.35%
EBITDA	1,207	1,234	1,205	971.45	753.94	742.12
EBITDA Margin	27.01%	28.48%	27.80%	24.30%	21.87%	23.02%
D&A For EBITDA	279.7	249.02	225.4	234.19	219.57	227.38
EBIT	927.11	984.73	979.23	737.26	534.37	514.73
EBIT Margin	20.75%	22.73%	22.60%	18.44%	15.50%	15.96%
Effective Tax Rate	17.53%	13.79%	15.26%	22.15%	14.63%	19.96%

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