The Weir Group Income Statement

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

Millions GBP. 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	2,565	2,506	2,636	2,472	1,934
Revenue Growth (YoY)	2.35%	-4.95%	6.63%	27.85%	-1.58%
Gross Profit	2,565	2,506	2,636	2,472	1,934
Operating Income	435.9	391	368.4	307.5	256.6
Interest Income	15.6	22	18.7	3.7	5.6
Interest Expense	-85.9	-65.9	-66.4	-51	-52.7
Total Non-Operating Income (Expense)	-70.3	-43.9	-47.7	-47.3	-47.1
Pretax Income	365.6	347.1	320.7	260.2	209.5
Provision for Income Taxes	118	31.7	90.8	47.6	54.4
Net Income	247.6	315.4	229.9	212.6	155.1
Minority Interest in Earnings	0.7	0.3	0.7	0.4	0.5
Earnings From Discontinued Operations	-	-2.9	-1.3	1.2	103.9
Net Income to Common	246.9	312.2	227.9	213.4	258.5
Net Income Growth	-20.92%	36.99%	6.79%	-17.45%	-
Shares Outstanding (Basic)	258	258	258	259	259
Shares Outstanding (Diluted)	260	260	260	260	261
Shares Change (YoY)	0.08%	-0.11%	-0.19%	-0.27%	-0.27%
EPS (Basic)	0.96	1.21	0.88	0.82	1.00
EPS (Diluted)	0.95	1.20	0.88	0.82	0.99
EPS Growth	-20.95%	37.17%	6.95%	-17.17%	-
Free Cash Flow	325.4	382.5	315.2	264.7	111.7
Free Cash Flow Growth	-14.93%	21.35%	19.08%	136.97%	-45.86%
Free Cash Flow Per Share	1.25	1.47	1.21	1.02	0.43
Dividends Per Share	0.417	0.400	0.386	0.328	0.238
Dividend Growth	4.25%	3.63%	17.68%	37.81%	-
Gross Margin	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Margin	17.00%	15.60%	13.98%	12.44%	13.27%
Profit Margin	9.65%	12.59%	8.72%	8.60%	8.02%
FCF Margin	12.69%	15.27%	11.96%	10.71%	5.78%
EBITDA	552.7	501.5	477.6	427.5	367.4
EBITDA Margin	21.55%	20.02%	18.12%	17.29%	19.00%
EBIT	435.9	391	368.4	307.5	256.6
EBIT Margin	17.00%	15.60%	13.98%	12.44%	13.27%
Effective Tax Rate	32.28%	9.13%	28.31%	18.29%	25.97%