LON:0L1G 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	6,272	5,882	5,503	5,283	5,051
Revenue Growth (YoY)	6.63%	6.89%	4.16%	4.59%	8.21%
Cost of Revenue	3,251	3,018	2,851	2,768	2,629
Gross Profit	3,022	2,864	2,652	2,515	2,422
Selling, General & Admin	1,077	1,002	969.1	925.1	748.3
Research & Development	507.5	517.7	473.8	447.3	409.3
Operating Expenses	1,585	1,520	1,443	1,372	1,158
Operating Income	1,437	1,344	1,209	1,143	1,264
Interest Expense	-426.3	-463	-476.3	-312.2	-205.7
Interest & Investment Income	-	19.1	14.5	12.3	12.1
Earnings From Equity Investments	-9.3	24.4	100	25.8	25.4
Currency Exchange Gain (Loss)	-	-8.2	0.2	-11.2	-8.1
Other Non Operating Income (Expenses)	-23	-2.5	-0.2	1.4	3.2
EBT Excluding Unusual Items	978.1	913.3	847.1	859	1,091
Merger & Restructuring Charges	-	-	-	-	-21.9
Gain (Loss) on Sale of Investments	-	11.6	11	30.7	22.1
Gain (Loss) on Sale of Assets	-	-	-11.7	-	-
Legal Settlements	-	-	13.4	-8.1	-43.4
Other Unusual Items	-3.3	-31.2	-2.1	-5.5	-10.9
Pretax Income	974.8	893.7	857.7	876.1	1,037
Income Tax Expense	176.1	132	249.1	227.1	236.4
Earnings From Continuing Operations	798.7	761.7	608.6	649	800.6
Minority Interest in Earnings	-1.8	-1.2	-1.5	1.2	-0.6
Net Income	796.9	760.5	607.1	650.2	800
Net Income to Common	796.9	760.5	607.1	650.2	800
Net Income Growth	4.79%	25.27%	-6.63%	-18.73%	27.96%
Shares Outstanding (Basic)	244	246	248	254	256
Shares Outstanding (Diluted)	253	254	255	262	267
Shares Change (YoY)	-0.28%	-0.27%	-2.86%	-1.98%	0.26%
EPS (Basic)	3.26	3.09	2.45	2.56	3.13
EPS (Diluted)	3.15	3.00	2.39	2.48	2.99
EPS Growth	5.00%	25.52%	-3.63%	-17.06%	27.23%
Free Cash Flow	1,664	1,327	1,159	1,071	1,378
Free Cash Flow Per Share	6.57	5.23	4.55	4.09	5.15
Dividend Per Share	1.040	0.980	0.880	0.800	0.680
Dividend Growth	6.12%	11.36%	10.00%	17.65%	28.30%
Gross Margin	48.17%	48.68%	48.19%	47.61%	47.95%
Operating Margin	22.91%	22.84%	21.97%	21.63%	25.03%
Profit Margin	12.71%	12.93%	11.03%	12.31%	15.84%
Free Cash Flow Margin	26.53%	22.56%	21.05%	20.27%	27.28%
EBITDA	2,141	1,899	1,788	1,736	1,872
EBITDA Margin	34.13%	32.29%	32.49%	32.85%	37.06%
D&A For EBITDA	703.8	555.7	579.1	592.7	607.6
EBIT	1,437	1,344	1,209	1,143	1,264
EBIT Margin	22.91%	22.84%	21.97%	21.63%	25.03%
Effective Tax Rate	18.07%	14.77%	29.04%	25.92%	22.80%
Revenue as Reported	6,272	5,882	5,503	5,283	5,051

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.