VIE:IPCO Income Statement

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

Millions USD. 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	23,634	18,619	18,916	21,161	19,363
Revenue Growth (YoY)	26.93%	-1.57%	-10.61%	9.29%	10.24%
Cost of Revenue	16,606	13,299	13,593	15,143	13,832
Gross Profit	7,028	5,320	5,323	6,018	5,531
Selling, General & Admin	3,880	3,145	2,989	2,884	2,629
Other Operating Expenses	210	147	154	148	139
Operating Expenses	5,879	4,364	4,153	4,072	3,865
Operating Income	1,149	956	1,170	1,946	1,666
Interest Expense	-372	-430	-421	-403	-430
Interest & Investment Income	-	222	190	78	93
Earnings From Equity Investments	-3	-5	-21	-6	2
EBT Excluding Unusual Items	774	743	918	1,615	1,331
Merger & Restructuring Charges	-1,771	-540	-521	4	-48
Impairment of Goodwill	-2,470	-	-	-76	-
Gain (Loss) on Sale of Investments	-	-	-	55	172
Gain (Loss) on Sale of Assets	98	58	-	-	7
Other Unusual Items	-2	-119	-36	-93	-461
Pretax Income	-3,371	142	361	1,505	1,001
Income Tax Expense	-533	-415	59	-236	188
Earnings From Continuing Operations	-2,838	557	302	1,741	813
Earnings From Discontinued Operations	-678	-	-14	-237	941
Net Income to Company	-3,516	557	288	1,504	1,754
Minority Interest in Earnings	-	-	-	-	-2
Net Income	-3,516	557	288	1,504	1,752
Net Income to Common	-3,516	557	288	1,504	1,752
Net Income Growth	-	93.40%	-80.85%	-14.16%	263.49%
Shares Outstanding (Basic)	506	347	347	364	389
Shares Outstanding (Diluted)	506	354	349	367	392
Shares Change (YoY)	42.77%	1.46%	-4.88%	-6.47%	-0.83%
EPS (Basic)	-6.95	1.60	0.83	4.14	4.50
EPS (Diluted)	-6.95	1.57	0.82	4.09	4.47
EPS Growth	-	91.49%	-79.97%	-8.37%	266.79%
Free Cash Flow	-159	757	692	1,243	1,481
Free Cash Flow Per Share	-0.31	2.14	1.98	3.39	3.77
Dividend Per Share	1.850	1.850	1.850	1.850	2.000
Dividend Growth	-	-	-	-7.50%	-2.44%
Gross Margin	29.74%	28.57%	28.14%	28.44%	28.57%
Operating Margin	4.86%	5.13%	6.19%	9.20%	8.60%
Profit Margin	-14.88%	2.99%	1.52%	7.11%	9.05%
Free Cash Flow Margin	-0.67%	4.07%	3.66%	5.87%	7.65%
EBITDA	3,073	2,028	2,180	2,986	2,810
EBITDA Margin	13.00%	10.89%	11.53%	14.11%	14.51%
D&A For EBITDA	1,924	1,072	1,010	1,040	1,144
EBIT	1,149	956	1,170	1,946	1,666
EBIT Margin	4.86%	5.13%	6.19%	9.20%	8.60%
Effective Tax Rate	-	-	16.34%	-	18.78%

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