LON:LSEG Income Statement

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

Millions GBP. 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
Revenue	9,141	8,858	8,379	7,743	6,535	2,030
Revenue Growth (YoY)	6.43%	5.72%	8.21%	18.48%	221.92%	-12.27%
Cost of Revenue	1,187	1,173	1,143	1,064	859	208
Gross Profit	7,954	7,685	7,236	6,679	5,676	1,822
Selling, General & Admin	3,823	3,771	3,806	3,529	3,059	1,381
Depreciation & Amortization Expenses	2,444	2,482	2,143	1,900	1,570	339
Other Operating Expenses	-	-8	-69	-156	-	-
Total Operating Expenses	6,267	6,245	5,880	5,273	4,629	1,720
Operating Income	1,714	1,440	1,356	1,406	1,047	566
Interest Income	91	202	174	53	68	6
Interest Expense	-310	-380	-335	-217	-217	-76
Other Non-Operating Income (Expense)	-2	-4	-	-1	-4	-4
Total Non-Operating Income (Expense)	-221	-182	-161	-165	-153	-74
Pretax Income	1,556	1,258	1,195	1,241	894	492
Provision for Income Taxes	342	337	247	262	302	138
Net Income	988	685	761	1,302	3,132	426
Minority Interest in Earnings	226	236	187	189	131	61
Earnings From Discontinued Operations	-	-	-	512	2,671	133
Net Income to Common	988	685	761	1,302	3,132	426
Net Income Growth	32.44%	-9.99%	-41.55%	-58.43%	635.21%	2.16%
Shares Outstanding (Basic)	529	532	548	557	538	350
Shares Outstanding (Diluted)	532	535	551	560	541	354
Shares Change (YoY)	-1.93%	-2.90%	-1.61%	3.51%	52.83%	0.28%
EPS (Basic)	1.87	1.29	1.39	2.34	5.82	1.20
EPS (Diluted)	1.86	1.28	1.38	2.33	5.78	1.19
EPS Growth	47.85%	-7.31%	-40.60%	-59.78%	386.21%	0.68%
Free Cash Flow	3,555	3,322	2,820	2,544	2,512	953
Free Cash Flow Growth	7.01%	17.80%	10.85%	1.27%	163.59%	19.72%
Free Cash Flow Per Share	6.68	6.21	5.12	4.54	4.64	2.69
Dividends Per Share	1.360	1.300	1.150	1.070	0.950	0.750
Dividend Growth	4.61%	13.04%	7.48%	12.63%	26.67%	7.14%
Gross Margin	87.01%	86.76%	86.36%	86.26%	86.86%	89.75%
Operating Margin	18.75%	16.26%	16.18%	18.16%	16.02%	27.88%
Profit Margin	13.28%	10.40%	11.31%	12.64%	9.06%	17.44%
FCF Margin	38.89%	37.50%	33.66%	32.86%	38.44%	46.95%
EBITDA	4,125	3,889	3,499	3,299	2,617	906
EBITDA Margin	45.13%	43.90%	41.76%	42.61%	40.05%	44.63%
EBIT	1,714	1,440	1,356	1,406	1,047	566
EBIT Margin	18.75%	16.26%	16.18%	18.16%	16.02%	27.88%
Effective Tax Rate	21.98%	26.79%	20.67%	21.11%	33.78%	28.05%

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.