Ferroglobe Statements
GS
Ferroglobe Income Statement
B
M
USD (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
451.05
100
262.01
58.1
189.03
41.9
—
0
67.22
14.9
144.48
32
44.553
9.9
-1.724
-0.4
—
0
42.829
9.5
8.481
1.9
34.88
7.7
0.183
191.01
391.85
100
259.29
66.2
132.56
33.8
—
0
70.519
18
130
33.2
2.561
0.7
-6.286
-1.6
—
0
-3.725
-1
-1.155
-0.3
-2.024
-0.5
-0.011
187.93
375.95
100
199.57
53.1
176.38
46.9
—
0
79.762
21.2
138.54
36.9
37.838
10.1
-17.227
-4.6
—
0
-3.003
-0.8
4.16
1.1
-11.117
-3
-0.059
187.87
416.8
100
195.6
46.9
221.2
53.1
—
0
83.6
20.1
144.8
34.7
76.4
18.3
-7.9
-1.9
—
0
67.5
16.2
23.4
5.6
40.9
9.8
0.21
190.5
456.4
100
252.3
55.3
204.1
44.7
—
0
75
16.4
140.4
30.8
63.7
14
-6.3
-1.4
—
0
56.6
12.4
20.5
4.5
31.9
7
0.17
193.2
400.9
100
231.8
57.8
169
42.2
—
0
67.5
16.8
124.8
31.1
44.3
11.1
-9.5
-2.4
—
0
34.9
8.7
9.5
2.4
21
5.2
0.11
189.6
448.6
100
289.6
64.6
159.1
35.5
—
0
76.4
17
72.2
16.1
86.8
19.3
-12.8
-2.9
—
0
16.9
3.8
7.8
1.7
6.2
1.4
0.03
188.9
593.2
100
285.2
48.1
308
51.9
—
0
75.7
12.8
153.6
25.9
154.4
26
-18.4
-3.1
—
0
136
22.9
37.2
6.3
97.6
16.5
0.52
188.9
840.8
100
369.7
44
471.1
56
—
0
80.7
9.6
205.8
24.5
265.3
31.6
-20.7
-2.5
—
0
244.6
29.1
59.5
7.1
185.3
22
0.98
188.5
715.3
100
340.6
47.6
374.7
52.4
—
0
82
11.5
163.5
22.9
211.1
29.5
-16.8
-2.3
—
0
194.3
27.2
43.5
6.1
151.2
21.1
0.8
188.6
569.8
100
371.5
65.2
198.3
34.8
—
0
72.1
12.7
144
25.3
54.3
9.5
-8.6
-1.5
—
0
47.2
8.3
-2.8
-0.5
51.4
9
0.27
187.5
429.2
100
295.3
68.8
133.9
31.2
—
0
50.4
11.7
122.7
28.6
11.3
2.6
-109.6
-25.5
—
0
-98.3
-22.9
-0.7
-0.2
-96.6
-22.5
-0.54
179.8
418.5
100
267.9
64
150.6
36
—
0
63.2
15.1
142.8
34.1
7.8
1.9
-7.9
-1.9
—
0
0.5
0.1
-0.3
-0.07
1.9
0.5
0.01
169.3
361.4
100
250.2
69.2
111.2
30.8
—
0
95.3
26.4
155.5
43
-44.3
-12.3
-25.2
-7
—
0
-69.4
-19.2
-0.8
-0.2
-67.4
-18.6
-0.4
169.3
320.5
100
272.6
85.1
47.9
14.9
—
0
54.4
17
101
31.5
-53
-16.5
-12.3
-3.8
—
0
-103.6
-32.3
36.2
11.3
-139.1
-43.4
-0.82
169.3
262.7
100
166.2
63.3
96.4
36.7
—
0
56.3
21.4
102.1
38.9
-5.7
-2.2
-0.8
-0.3
—
0
-39.6
-15.07
1.8
0.7
-47.3
-18.005
-0.27
169.3
250
100
153.3
61.3
96.7
38.7
—
0
48.9
19.6
102.2
40.9
-5.5
-2.2
-14.1
-5.6
—
0
-19.4
-7.8
-5.4
-2.2
-12.1
-4.8
-0.07
169.3
311.2
100
243.4
78.2
67.9
21.8
—
0
55.1
17.7
116
37.3
-48.2
-15.5
-10.9
-3.5
—
0
-59.8
-19.2
-10.7
-3.4
-47.9
-15.4
-0.28
169.2
376.6
100
314.9
83.6
61.7
16.4
—
0
63.4
16.8
139.8
37.1
-78.1
-20.7
-13.3
-3.5
—
0
-91.8
-24.4
-14.1
-3.7
-72.4
-19.2
-0.42
169.2
381.7
100
277.7
72.8
104.1
27.3
—
0
72.5
19
139
36.4
-34.9
-9.1
-18.7
-4.9
—
0
-231.4
-60.6
-14.3
-3.7
-140.5
-36.8
-0.83
169.1
409.5
100
292.4
71.4
117
28.6
—
0
74.9
18.3
153.5
37.5
-36.4
-8.9
-10.3
-2.5
—
0
-47.6
-11.6
-4.9
-1.2
-40.8
-10
-0.24
169.1
447.4
100
329.4
73.6
118
26.4
—
0
74.3
16.6
144.5
32.3
-26.5
-5.9
-14
-3.1
—
0
-41.1
-9.2
-8.2
-1.8
-26.8
-6
-0.15
169.1
591.1
100
448
75.8
143
24.2
—
0
80.7
13.7
159
26.9
-15.9
-2.7
-15.6
-2.6
—
0
-86.4
-14.6
-7.9
-1.3
-59.2
-10.02
-0.34
169.7
524.4
100
334.3
63.7
190.1
36.3
—
0
88.1
16.8
176
33.6
14.1
2.7
-15.7
-3
—
0
-1.4
-0.3
0.7
0.1
-1.2
-0.2
—
171.9
577.9
100
343.8
59.5
234.1
40.5
—
0
88.2
15.3
138.4
23.9
95.7
16.6
-19.1
-3.3
—
0
79.4
13.7
14
2.4
67.4
11.7
0.39
172.1
548.7
100
320.5
58.4
228.1
41.6
—
0
81.9
14.9
171.1
31.2
57.1
10.4
-13.1
-2.4
—
0
44
8
13.7
2.5
36.7
6.7
0.21
172.1
458.8
284.5
174.3
—
85.2
149.3
25
-14
—
-14.1
5.8
6.4
0.03
172
451.6
267.4
184.3
—
74.2
153.6
30.7
-17.9
—
9.4
14.4
-3.3
-0.02
171.9
425.8
250.3
175.5
—
74.2
161.5
14
-11.4
—
-0.9
-1.9
2.9
0.02
172
396
241.1
154.9
—
66.5
152.3
2.7
-13
—
-9.3
-1.2
-6.6
-0.04
171.8
389.9
272.2
117.7
—
89.6
166.2
-48.6
-8.1
—
-254.6
-8.3
-242
-1.41
171.8
364.7
236.6
128.1
—
67.6
153.6
-25.5
-7.6
—
-41.2
-10.2
-28.5
-0.17
171.8
398
252.8
145.2
—
72.1
157.2
-12.1
-7.2
—
-78.4
-29
-42.2
-0.25
171.8
423.5
281.8
141.6
—
67.2
162.9
-21.2
-9.3
—
-31.1
0.8
-25.7
-0.15
171.8