VIE:WAB 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	11,167	10,387	9,677	8,362	7,822
Revenue Growth (YoY)	7.51%	7.34%	15.73%	6.90%	3.52%
Cost of Revenue	7,361	7,021	6,733	5,822	5,453
Gross Profit	3,806	3,366	2,944	2,540	2,369
Selling, General & Admin	1,490	1,248	1,139	1,029	1,030
Depreciation & Amortization Expenses	300	303	321	291	287
Research & Development	223	206	218	209	176
Operating Income	1,793	1,609	1,266	1,011	876
Interest Expense	-225	-201	-218	-186	-177
Other Non-Operating Income (Expense)	24	2	44	29	38
Total Non-Operating Income (Expense)	-201	-199	-174	-157	-139
Pretax Income	1,592	1,410	1,092	854	737
Provision for Income Taxes	409	343	267	213	172
Net Income	1,170	1,056	815	633	558
Minority Interest in Earnings	13	11	10	8	7
Net Income to Common	1,170	1,056	815	633	558
Net Income Growth	10.79%	29.57%	28.75%	13.44%	34.78%
Shares Outstanding (Basic)	171	174	179	182	188
Shares Outstanding (Diluted)	171	175	180	183	188
Shares Change (YoY)	-2.12%	-2.62%	-1.80%	-2.82%	-1.21%
EPS (Basic)	6.84	6.05	4.54	3.46	2.96
EPS (Diluted)	6.83	6.04	4.53	3.46	2.96
EPS Growth	13.08%	33.33%	30.93%	16.89%	36.41%
Free Cash Flow	1,499	1,627	1,015	889	943
Free Cash Flow Growth	-7.87%	60.30%	14.17%	-5.73%	45.52%
Free Cash Flow Per Share	8.76	9.31	5.65	4.86	5.01
Dividends Per Share	1.000	0.800	0.680	0.600	0.480
Dividend Growth	25.00%	17.65%	13.33%	25.00%	-
Gross Margin	34.08%	32.41%	30.42%	30.38%	30.29%
Operating Margin	16.06%	15.49%	13.08%	12.09%	11.20%
Profit Margin	10.59%	10.27%	8.53%	7.67%	7.22%
FCF Margin	13.42%	15.66%	10.49%	10.63%	12.06%
EBITDA	2,294	2,112	1,797	1,490	1,367
EBITDA Margin	20.54%	20.33%	18.57%	17.82%	17.48%
EBIT	1,793	1,609	1,266	1,011	876
EBIT Margin	16.06%	15.49%	13.08%	12.09%	11.20%
Effective Tax Rate	25.69%	24.33%	24.45%	24.94%	23.34%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.