Vossloh AG (FRA:VOS)

Avangrid Income Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	1,231	1,210	1,214	1,046	942.8	869.7
Revenue Growth (YoY)	4.83%	-0.39%	16.08%	10.96%	8.40%	-5.10%
Cost of Revenue	894.4	880.4	898.3	809.3	725.1	673.3
Gross Profit	336.9	329.2	316	236.8	217.7	196.4
Selling, General & Admin	244.4	230	214.4	163.7	160.8	148.1
Research & Development	16	14.3	10.4	8.3	9	8.9
Other Operating Expenses	-12.1	-11.1	-5.2	-13	-12.3	-11.3
Operating Expenses	248.3	233.2	219.6	159	157.5	145.7
Operating Income	88.6	96	96.4	77.8	60.2	50.7
Interest Expense	-27.6	-18.8	-19.9	-17.5	-11.9	-21.4
Interest & Investment Income	12.2	5.2	5.3	7.8	11.6	8.9
Earnings From Equity Investments	5.3	6	8.1	4.6	4.5	3.9
Currency Exchange Gain (Loss)	-0.4	-0.4	0.2	-2.8	0.1	-1
Other Non Operating Income (Expenses)	2.9	-0.6	-0.8	-0.6	-0.8	14.2
EBT Excluding Unusual Items	81	87.4	89.3	69.3	63.7	55.3
Gain (Loss) on Sale of Investments	-0.9	-0.9	-5.9	-2.1	-	-
Gain (Loss) on Sale of Assets	-1.4	-1.4	-0.6	-0.1	1.2	3.3
Asset Writedown	-	-	-0.7	-0.1	-0.4	-0.2
Pretax Income	84.2	90.6	82.5	67.5	64.8	58.7
Income Tax Expense	13.1	14.1	28.2	12.5	28.6	11.7
Earnings From Continuing Operations	71.1	76.5	54.3	55	36.2	47
Earnings From Discontinued Operations	-	-	1	1	-0.3	-26.2
Net Income to Company	71.1	76.5	55.3	56	35.9	20.8
Minority Interest in Earnings	-7.4	-7.3	-10.6	-8.3	-7.7	-3.6
Net Income	63.7	69.2	44.7	47.7	28.2	17.2
Preferred Dividends & Other Adjustments	6	6	6	6	5.1	-
Net Income to Common	57.7	63.2	38.7	41.7	23.1	17.2
Net Income Growth	8.15%	54.81%	-6.29%	69.15%	63.95%	-
Shares Outstanding (Basic)	19	18	18	18	18	18
Shares Outstanding (Diluted)	19	18	18	18	18	18
Shares Change (YoY)	6.17%	1.18%	-	-	-	4.56%
EPS (Basic)	3.09	3.56	2.20	2.37	1.32	0.98
EPS (Diluted)	3.09	3.56	2.20	2.37	1.32	0.98
EPS Growth	2.73%	61.41%	-7.19%	80.52%	34.30%	-
Free Cash Flow	40.4	80.7	69.9	26.7	29.6	4.1
Free Cash Flow Per Share	2.17	4.54	3.98	1.52	1.69	0.23
Dividend Per Share	1.100	1.100	1.050	1.000	1.000	1.000
Dividend Growth	4.76%	4.76%	5.00%	-	-	-
Gross Margin	27.36%	27.22%	26.02%	22.64%	23.09%	22.58%
Operating Margin	7.20%	7.94%	7.94%	7.44%	6.39%	5.83%
Profit Margin	4.69%	5.22%	3.19%	3.99%	2.45%	1.98%
Free Cash Flow Margin	3.28%	6.67%	5.76%	2.55%	3.14%	0.47%
EBITDA	134.1	138.2	142.6	119.4	100.5	99.7
EBITDA Margin	10.89%	11.43%	11.74%	11.41%	10.66%	11.46%
D&A For EBITDA	45.5	42.2	46.2	41.6	40.3	49
EBIT	88.6	96	96.4	77.8	60.2	50.7
EBIT Margin	7.20%	7.94%	7.94%	7.44%	6.39%	5.83%
Effective Tax Rate	15.56%	15.56%	34.18%	18.52%	44.14%	19.93%

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