Bouygues SA (BOUYF)

Bouygues 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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	57,023	56,752	56,017	44,322	37,589	34,694
Other Revenue	46	46	39	76	55	66
Revenue	57,069	56,798	56,056	44,398	37,644	34,760
Revenue Growth (YoY)	1.24%	1.32%	26.26%	17.94%	8.30%	-8.55%
Cost of Revenue	25,246	25,246	25,816	19,311	16,740	15,395
Gross Profit	31,823	31,552	30,240	25,087	20,904	19,365
Selling, General & Admin	26,156	26,156	25,442	20,953	17,111	15,681
Other Operating Expenses	408	203	-52	-105	-319	209
Operating Expenses	29,563	29,352	28,292	23,522	19,210	18,081
Operating Income	2,260	2,200	1,948	1,565	1,694	1,284
Interest Expense	-514	-499	-474	-291	-228	-252
Interest & Investment Income	175	175	115	31	21	32
Earnings From Equity Investments	-16	-11	59	-30	222	216
Currency Exchange Gain (Loss)	-27	-27	14	-	-	-
Other Non Operating Income (Expenses)	-76	-68	-65	-27	-11	-33
EBT Excluding Unusual Items	1,802	1,770	1,597	1,248	1,698	1,247
Merger & Restructuring Charges	-64	-64	-87	-	-33	-88
Impairment of Goodwill	-	-	-3	-	-	-75
Gain (Loss) on Sale of Investments	15	15	22	71	-	-
Gain (Loss) on Sale of Assets	87	87	184	236	114	39
Asset Writedown	-	-	10	-	-	-
Legal Settlements	-	-	-25	-	-	-62
Other Unusual Items	31	31	50	-	-42	26
Pretax Income	1,871	1,839	1,748	1,555	1,737	1,087
Income Tax Expense	673	617	547	424	432	317
Earnings From Continuing Operations	1,198	1,222	1,201	1,131	1,305	770
Minority Interest in Earnings	-150	-164	-161	-158	-180	-74
Net Income	1,048	1,058	1,040	973	1,125	696
Net Income to Common	1,048	1,058	1,040	973	1,125	696
Net Income Growth	1.95%	1.73%	6.89%	-13.51%	61.64%	-41.22%
Shares Outstanding (Basic)	377	377	376	381	381	380
Shares Outstanding (Diluted)	377	378	376	381	382	380
Shares Change (YoY)	0.06%	0.51%	-1.39%	-0.18%	0.40%	1.87%
EPS (Basic)	2.78	2.80	2.77	2.55	2.95	1.83
EPS (Diluted)	2.78	2.80	2.77	2.55	2.95	1.83
EPS Growth	1.83%	1.16%	8.54%	-13.53%	61.14%	-42.27%
Free Cash Flow	-	3,389	3,288	951	1,584	1,720
Free Cash Flow Per Share	-	8.97	8.75	2.49	4.15	4.52
Dividend Per Share	2.000	2.000	1.900	1.800	1.800	1.700
Dividend Growth	5.26%	5.26%	5.56%	-	5.88%	-
Gross Margin	55.76%	55.55%	53.95%	56.51%	55.53%	55.71%
Operating Margin	3.96%	3.87%	3.48%	3.52%	4.50%	3.69%
Profit Margin	1.84%	1.86%	1.85%	2.19%	2.99%	2.00%
Free Cash Flow Margin	-	5.97%	5.87%	2.14%	4.21%	4.95%
EBITDA	4,635	4,516	4,210	3,739	3,709	3,078
EBITDA Margin	8.12%	7.95%	7.51%	8.42%	9.85%	8.86%
D&A For EBITDA	2,375	2,316	2,262	2,174	2,015	1,794
EBIT	2,260	2,200	1,948	1,565	1,694	1,284
EBIT Margin	3.96%	3.87%	3.48%	3.52%	4.50%	3.69%
Effective Tax Rate	35.97%	33.55%	31.29%	27.27%	24.87%	29.16%

Updated Mar 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.