VIE:BEI Income Statement

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

Millions EUR. 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	9,852	9,850	9,447	8,799	7,627
Revenue Growth (YoY)	0.02%	4.27%	7.36%	15.37%	8.57%
Cost of Revenue	4,166	4,090	4,031	3,842	3,267
Gross Profit	5,686	5,760	5,416	4,957	4,360
Selling, General & Admin	4,057	4,076	3,832	3,532	3,131
Research & Development	365	354	320	291	268
Other Operating Expenses	-90	-47	-84	-85	-19
Operating Expenses	4,332	4,383	4,068	3,738	3,380
Operating Income	1,354	1,377	1,348	1,219	980
Interest Expense	-24	-45	-26	-16	-14
Interest & Investment Income	57	72	43	36	32
Currency Exchange Gain (Loss)	2	-16	-47	-69	5
Other Non Operating Income (Expenses)	5	15	-5	-6	-36
EBT Excluding Unusual Items	1,394	1,403	1,313	1,164	967
Merger & Restructuring Charges	-38	-61	-38	-67	-54
Impairment of Goodwill	-	-46	-169	-8	-
Gain (Loss) on Sale of Assets	-8	30	7	12	-
Other Unusual Items	-	-	-8	-5	-6
Pretax Income	1,348	1,326	1,105	1,096	907
Income Tax Expense	393	398	356	325	252
Earnings From Continuing Operations	955	928	749	771	655
Minority Interest in Earnings	-16	-16	-13	-16	-17
Net Income	939	912	736	755	638
Net Income to Common	939	912	736	755	638
Net Income Growth	2.96%	23.91%	-2.52%	18.34%	13.93%
Shares Outstanding (Basic)	221	225	227	227	227
Shares Outstanding (Diluted)	221	225	227	227	227
Shares Change (YoY)	-1.75%	-0.82%	-	-	-
EPS (Basic)	4.25	4.05	3.24	3.33	2.81
EPS (Diluted)	4.25	4.05	3.24	3.33	2.81
EPS Growth	4.79%	24.94%	-2.52%	18.34%	13.93%
Free Cash Flow	322	794	424	249	580
Free Cash Flow Per Share	1.46	3.53	1.87	1.10	2.56
Dividend Per Share	1.000	1.000	1.000	0.700	0.700
Dividend Growth	-	-	42.86%	-	-
Gross Margin	57.71%	58.48%	57.33%	56.34%	57.16%
Operating Margin	13.74%	13.98%	14.27%	13.85%	12.85%
Profit Margin	9.53%	9.26%	7.79%	8.58%	8.37%
Free Cash Flow Margin	3.27%	8.06%	4.49%	2.83%	7.61%
EBITDA	1,607	1,617	1,566	1,429	1,191
EBITDA Margin	16.31%	16.42%	16.58%	16.24%	15.62%
D&A For EBITDA	253	240	218	210	211
EBIT	1,354	1,377	1,348	1,219	980
EBIT Margin	13.74%	13.98%	14.27%	13.85%	12.85%
Effective Tax Rate	29.15%	30.01%	32.22%	29.65%	27.78%

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