Cementir Holding Statements
CE
Cementir Holding Income Statement
B
M
EUR (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
811.82
100
334.03
41.1
477.79
58.9
—
0
173.45
21.4
369.58
45.5
108.21
13.3
40.647
5
-4.334
-0.5
144.91
17.8
39.292
4.8
96.968
11.9
0.624
155.52
853.57
100
356.89
41.8
496.67
58.2
—
0
156.75
18.4
358.71
42
137.97
16.2
0.077
0.009
-2.147
-0.3
143.49
16.8
25.474
3
111.09
13
0.714
155.52
840.68
100
369.47
43.9
471.21
56.1
—
0
161.27
19.2
350.66
41.7
120.55
14.3
27.276
3.2
-5.155
-0.6
147.22
17.5
49.744
5.9
90.273
10.7
0.58
155.52
912.07
100
418.17
45.8
493.9
54.2
—
0
140.69
15.4
370.23
40.6
123.67
13.6
11.422
1.3
2.93
0.3
136.51
15
29.601
3.2
95.698
10.5
0.615
155.52
831.6
100
385.25
46.3
446.35
53.7
—
0
159.85
19.2
364.38
43.8
81.967
9.9
4.343
0.5
13.317
1.6
99.923
12
25.276
3
66.588
8
0.428
155.52
695.43
100
363.24
52.2
332.19
47.8
—
0
44.489
6.4
214.86
30.9
117.34
16.9
-14.928
-2.1
-1.13
-0.2
102.68
14.8
32.066
4.6
65.449
9.4
0.42
155.72
664.54
100
360.64
54.3
303.9
45.7
—
0
52.348
7.9
225.22
33.9
78.682
11.8
-7.098
-1.07
-2.641
-0.4
69.307
10.4
16.925
2.5
47.867
7.2
0.305
157.15
654.43
100
343.17
52.4
311.26
47.6
—
0
41.409
6.3
197
30.1
114.26
17.5
0.181
0.03
-3.609
-0.6
110.56
16.9
23.082
3.5
82.033
12.5
0.516
158.97
570.36
100
314.48
55.1
255.88
44.9
—
0
49.24
8.6
212.32
37.2
43.56
7.6
-8.07
-1.4
-3.12
-0.5
32
5.6
10.11
1.8
21.89
3.8
0.13
159.12
619.89
100
319.38
51.5
300.51
48.5
—
0
48.357
7.8
203.13
32.8
97.375
15.7
-6.344
-1.02
-3.255
-0.5
84.681
13.7
24.182
3.9
56.237
9.1
0.353
159.12
591.94
100
319.67
54
272.27
46
—
0
54.903
9.3
215.03
36.3
57.243
9.7
-12.518
-2.1
-2.978
-0.5
41.967
7.1
12.037
2
27.332
4.6
0.172
159.12
607.72
100
313.35
51.6
294.37
48.4
—
0
58.294
9.6
200.23
32.9
94.133
15.5
-0.981
-0.2
-3.079
-0.5
90.668
14.9
21.963
3.6
49.603
8.2
0.31
159.12
588.47
100
323.23
54.9
265.24
45.1
—
0
64.631
11
207.23
35.2
58.007
9.9
41.787
7.1
-6.305
-1.07
93.967
16
13.903
2.4
77.591
13.2
0.488
159.12
245.2
149
96.3
—
—
78.6
17.6
-5.7
0.9
11.9
—
2.9
0.02
160.9
268.5
162.9
105.5
—
—
88.1
17.5
-5.7
-1.8
11.8
—
11.8
0.07
159.1
267.1
158.6
108.5
—
—
87.4
21.1
2.4
-7.3
16.2
—
13.2
0.08
160.9
195.4
129.5
65.9
—
—
73.9
-8
-3.4
—
-11.4
—
-11.4
-0.07
159.1
236.4
148.7
87.7
—
—
80.7
7
2
—
9
—
3.1
0.02
160.9
245.7
148.3
97.5
—
—
73.8
23.7
-15.1
-1.6
8.6
—
8.6
0.05
159.1
262.4
163.5
98.9
—
—
81
17.9
-13.1
-4.4
0.4
—
-6.3
-0.04
160.9
188.6
134.7
53.9
—
—
66.2
-12.3
9.9
0.1
-2.3
—
-2.3
-0.01
159.1
219.6
133
86.6
—
—
84.1
2.5
0.6
-4.9
-1.8
-0.4
-5.1
-0.03
160.9
233.4
145.9
87.5
—
—
74.7
12.8
1.3
—
14.1
—
14.1
0.09
159.1
241.4
145.3
96.1
—
—
77.9
18.2
2.7
3.6
24.5
8.7
11.2
0.07
160.9
162.4
113.7
48.7
—
—
59.7
-11
0.1
—
-10.9
—
-10.9
-0.07
159.1
195.9
107.7
88.2
—
—
75.6
12.5
-2.9
—
9.9
8.5
-1
-0.01
160.9
213.3
116.9
96.4
—
—
74.5
21.9
-0.6
—
21.3
—
21.3
0.13
159.1
229.9
143.5
86.4
—
—
70.7
15.7
-5
5.8
16.5
5.2
9.1
0.06
160.9
192
129.6
62.4
—
—
60.3
2
-1.6
—
0.4
—
0.4
—
159.1
234.1
75.1
159
—
—
146.2
12.8
-12.2
-10.4
-9.8
3.6
-17
-0.11
160.9
288.3
225.4
62.9
—
—
24.6
38.3
1.2
—
39.5
—
39.5
0.25
159.1
332
117.4
214.6
—
—
157.9
56.7
0.1
—
58.7
15.2
39
0.24
160.9
248
204.8
43.2
—
—
22.8
20.3
-16.5
—
3.8
—
3.8
0.02
159.1
288.5
90.1
198.4
—
—
155.5
42.9
-0.7
—
41.9
27
8.7
0.05
160.9
310
224.2
85.8
—
—
20
65.7
2.5
—
68.3
—
68.3
0.43
159.1
318.3
108.1
210.2
—
—
149.1
61.1
2.6
—
63.3
20.7
37.4
0.24
160.9
240.5
191.9
48.6
—
—
21
27.6
-1.6
—
26
—
26
0.16
159.1
277.7
85.4
192.3
—
—
148.6
43.7
3.7
—
47.2
35.1
7.1
0.04
160.9
270.1
197.7
72.4
—
—
19.1
53.3
2.7
—
56
—
56
0.35
159.1
291
88
203
—
—
139.1
63.9
-13.9
—
50.2
10.5
36
0.23
160.9
222.5
182.9
39.6
—
—
19.7
20
-4.9
—
15
—
15
0.09
159.1
223.9
62.2
161.7
—
—
139.5
22.2
0.9
—
22.5
-15.5
34.4
0.22
160.9
238
173.1
64.9
—
—
19.1
45.8
-1.7
—
44.2
—
44.2
0.28
159.1
238.1
73.6
164.5
—
—
123.3
41.1
2.1
—
41.6
14.7
24.1
0.15
160.9