Fraport AG (FPRUF)

Fraport AG 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	4,423	4,489	4,051	3,234	2,181	1,715
Revenue Growth (YoY)	2.59%	10.82%	25.25%	48.27%	27.20%	-54.19%
Cost of Revenue	2,999	3,054	2,713	2,138	1,635	1,602
Gross Profit	1,424	1,435	1,338	1,096	546.3	113.2
Selling, General & Admin	37	37	32.2	26.8	19.8	20.9
Other Operating Expenses	131.2	154.9	142.8	161.1	100.9	89.5
Operating Expenses	696.7	724.2	676.2	646.4	563.1	567.9
Operating Income	727.3	711.2	661.5	449.6	-16.8	-454.7
Interest Expense	-349.5	-349.4	-317.9	-313.5	-268.7	-193.2
Interest & Investment Income	137.6	144.6	100.9	53	43.8	27.4
Earnings From Equity Investments	7.6	74	84.5	77	18.8	-55
Currency Exchange Gain (Loss)	0.2	0.2	0.4	3.2	0.4	-1.4
Other Non Operating Income (Expenses)	58.2	45.2	-14.8	-149.2	13.9	-1.4
EBT Excluding Unusual Items	581.4	625.8	514.6	120.1	-208.6	-678.3
Merger & Restructuring Charges	-	-	-	-	-	-299
Gain (Loss) on Sale of Investments	-	-	11.1	72.3	-	-
Gain (Loss) on Sale of Assets	3.1	3.1	-1.9	-1.4	4.5	0.6
Asset Writedown	-	-	-	-6.8	-0.9	-
Legal Settlements	-	-	11	-	-	-
Other Unusual Items	24.8	52.8	19.1	49.7	321.4	43.5
Pretax Income	609.3	681.7	553.9	233.9	116.4	-933.2
Income Tax Expense	169.6	179.8	123.4	67.3	24.6	-242.8
Earnings From Continuing Operations	439.7	501.9	430.5	166.6	91.8	-690.4
Minority Interest in Earnings	-44.5	-51.3	-37.3	-34.2	-9	32.8
Net Income	395.2	450.6	393.2	132.4	82.8	-657.6
Net Income to Common	395.2	450.6	393.2	132.4	82.8	-657.6
Net Income Growth	-14.59%	14.60%	196.98%	59.90%	-	-
Shares Outstanding (Basic)	92	92	92	92	92	92
Shares Outstanding (Diluted)	92	92	92	93	93	92
Shares Change (YoY)	0.09%	-	-0.15%	-0.23%	0.38%	-0.38%
EPS (Basic)	4.28	4.88	4.26	1.43	0.90	-7.12
EPS (Diluted)	4.28	4.88	4.26	1.43	0.89	-7.12
EPS Growth	-14.67%	14.60%	197.61%	60.67%	-	-
Free Cash Flow	-30.2	-71	-79.7	45.7	-479.4	-1,074
Free Cash Flow Per Share	-0.33	-0.77	-0.86	0.49	-5.17	-11.62
Gross Margin	32.20%	31.97%	33.02%	33.89%	25.05%	6.60%
Operating Margin	16.45%	15.84%	16.33%	13.90%	-0.77%	-26.52%
Profit Margin	8.94%	10.04%	9.71%	4.09%	3.80%	-38.35%
Free Cash Flow Margin	-0.68%	-1.58%	-1.97%	1.41%	-21.98%	-62.60%
EBITDA	1,220	1,208	1,126	866.8	388.1	-44.5
EBITDA Margin	27.58%	26.90%	27.78%	26.80%	17.79%	-2.60%
D&A For EBITDA	492.6	496.4	464	417.2	404.9	410.2
EBIT	727.3	711.2	661.5	449.6	-16.8	-454.7
EBIT Margin	16.45%	15.84%	16.33%	13.90%	-0.77%	-26.52%
Effective Tax Rate	27.83%	26.38%	22.28%	28.77%	21.13%	-
Revenue as Reported	4,491	4,576	4,110	3,374	2,536	1,797
Advertising Expenses	-	15.9	17.7	14.4	9.6	10.7

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