
Proximus Group Integrated annual report 2025191
Key Figures - 10-year overview (IFRS basis)
Income Statement (EUR million) 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Reported income 5,873 5,802 5,829 5,697 5,481 5,579 5,914 6,048 6,539 6,620
Revenue adjustments 3 24 21 11 2 1 5 7 110 313
Underlying revenue 5,871 5,778 5,807 5,686 5,479 5,578 5,909 6,042 6,430 6,307
Reported EBITDA (1) 1,733 1,772 1,794 1,676 1,922 1,828 1,826 1,786 1,950 2,251
Lease depreciation and interest N/A N/A N/A 84 84 82 84 90 105 109
Other EBITDA adjustments -63 -51 -70 -278 1 -26 -44 -62 -6 258
Underlying EBITDA
(1)
1,796 1,823 1,865 1,870 1,836 1,772 1,786 1,757 1,850 1,883
Depreciation, amortization and goodwill impairment -917 -963 -1,016 -1,120 -1,116 -1,183 -1,179 -1,185 -1,259 -1,601
Operating income (EBIT) 816 809 778 556 805 645 647 601 691 650
Net finance income / (costs) -101 -70 -56 -47 -48 -54 -49 -110 -159 -146
Share of loss on associates -1 -2 -1 -1 -1 -10 -20 -30 -18 -17
Income before taxes
715 738 721 508 756 581 578 461 513 487
Tax expense -167 -185 -191 -116 -174 -137 -128 -104 -57 -82
Non-controlling interests 25 30 22 19 18 1 0 0 9 7
Net income (Group share) 523 522 508 373 564 443 450 357 447 398
Cash flows (EUR million) 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Cash flows from operating activities 1,521 1,470 1,558 1,655 1,515 1,621 1,717 1,620 1,602 1,615
Cash paid for Capex -962 -989 -1,099 -1,091 -1,089 -1,137 -1,441 -1,453 -1,474 -1,316
Cash flows from / (used in) other investing activities 0 -189 -8 12 9 -168 -20 -57 -754 299
Lease payments N/A N/A N/A -78 -82 -79 -89 -92 -101 -118
Free cash flow (2) 559 292 451 498 352 237 167 18 -727 480
Organic Free Cash Flow (3) N/A N/A N/A N/A N/A N/A N/A N/A 57 130
Cash flows from / (used in) financing activities other
than lease payments
-764 -256 -444 -515 -363 -299 -119 398 506 -400
Net increase / (decrease) of cash and cash
equivalents
-205 36 7 -17 -13 -62 50 416 -219 68
Balance sheet (EUR million) 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Balance sheet total 8,117 8,527 8,671 8,978 8,779 9,233 10,541 11,153 13,327 12,967
Non-current assets 6,372 6,735 6,850 7,160 7,120 7,548 8,589 8,932 10,969 10,710
Investments, cash and cash equivalents 302 338 344 327 313 249 299 716 538 670
Shareholders' equity 2,819 2,857 3,005 2,856 2,903 2,978 3,307 3,300 4,310 4,505
Non-controlling interests 162 156 148 142 123 0 1 0 225 162
Liabilities for pensions, other post-employment
benefits and termination benefits
544 568 605 864 645 508 413 378 358 318
Net financial position (incl. lease liability) N/A N/A N/A -2,492 -2,639 -3,013 -3,030 -3,429 -4,201 -3,932
Net financial position (excl. lease liability as from
(019)
-1,861 -2,088 -2,148 -2,185 -2,356 -2,740 -2,758 -3,131 -3,907 -3,568
Proximus share 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Weighted average number of ordinary shares (4) 322,317,201 322,777,440 322,649,917 322,918,006 322,752,015 322,751,990 322,552,465 322,442,197 322,573,717 322,837,609
Basic earnings per share - as reported (EUR) (5)
1.62 1.62 1.58 1.16 1.75 1.37 1.40 1.11 1.39 1.23
Total dividend per share (EUR) (6) 1.50 1.50 1.50 1.50 1.20 1.20 1.20 1.20 0.60 0.60
Management report
→ Management discussion → The Proximus share → Risk management report