Ciech Statements
CI
Ciech Income Statement
B
M
PLN (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
1 161.12
100
931.32
80.2
229.8
19.8
—
0
170.48
14.7
170.45
14.7
59.349
5.1
-9.022
-0.8
—
0
50.327
4.3
-0.931
-0.08
51.53
4.4
0.98
52.582
1 187.02
100
1 005.87
84.7
181.15
15.3
—
0
147.55
12.4
147.76
12.4
33.383
2.8
-118.44
-10
—
0
-85.057
-7.2
-10.751
-0.9
-73.878
-6.2
-1.4
52.77
1 730.22
100
1 466.19
84.7
264.03
15.3
—
0
177.42
10.3
166.86
9.6
97.171
5.6
-43.707
-2.5
—
0
53.464
3.1
-3.533
-0.2
57.394
3.3
1.09
52.655
1 529.94
100
1 145.07
74.8
384.87
25.2
—
0
158.62
10.4
125.61
8.2
259.26
16.9
75.638
4.9
—
0
334.9
21.9
2.843
0.2
332.48
21.7
6.304
52.74
1 406.67
100
1 150.95
81.8
255.72
18.2
—
0
139.04
9.9
141.85
10.1
113.87
8.1
-34.463
-2.4
—
0
79.406
5.6
-5.694
-0.4
85.289
6.1
1.62
52.648
1 236.29
100
976.98
79
259.31
21
—
0
160.41
13
173.63
14
85.682
6.9
-24.603
-2
—
0
61.079
4.9
17.515
1.4
44.859
3.6
0.85
52.775
1 242.56
100
974.23
78.4
268.33
21.6
—
0
131.97
10.6
136.96
11
131.37
10.6
-14.957
-1.2
—
0
116.41
9.4
12.427
1
104.31
8.4
1.98
52.68
992.07
100
870.82
87.8
121.25
12.2
—
0
170.13
17.1
60.815
6.1
60.43
6.1
-22.773
-2.3
—
0
37.657
3.8
-21.03
-2.1
58.383
5.9
1.121
52.7
772.07
100
637.74
82.6
134.33
17.4
—
0
96.408
12.5
76.835
10
57.494
7.4
-1.022
-0.1
—
0
56.472
7.3
15.14
2
41.628
5.4
0.79
52.7
834.71
100
628.67
75.3
206.04
24.7
—
0
106.33
12.7
105.44
12.6
100.6
12.1
-60.852
-7.3
—
0
39.747
4.8
23.883
2.9
7.98
1
0.15
52.7
861.07
100
675.12
78.4
185.96
21.6
—
0
99.545
11.6
48.709
5.7
137.25
15.9
1.026
0.1
—
0
138.27
16.1
24.388
2.8
184.43
21.4
3.49
52.7
807.29
100
657.33
81.4
149.96
18.6
—
0
79.023
9.8
76.537
9.5
73.419
9.1
-14.676
-1.8
—
0
58.743
7.3
5.484
0.7
52
6.4
0.98
52.7
690.97
100
549.3
79.5
141.66
20.5
—
0
85.415
12.4
81.348
11.8
60.314
8.7
-8.503
-1.2
—
0
51.811
7.5
14.83
2.1
42.579
6.2
0.8
52.7
690.12
100
538.09
78
152.03
22
—
0
75.813
11
95.75
13.9
56.285
8.2
-45.958
-6.7
—
0
10.327
1.5
17.442
2.5
-4.977
-0.7
-0.09
52.7
790.48
100
616.85
78
173.63
22
—
0
103.52
13.1
110.56
14
63.074
8
5.042
0.6
—
0
68.116
8.6
27.194
3.4
39.675
5
0.75
52.7
734.06
100
573.88
78.2
160.17
21.8
—
0
100.22
13.7
72.69
9.9
87.481
11.9
-43.427
-5.9
—
0
44.054
6
17.49
2.4
29.435
4
0.55
52.7
774
100
615.82
79.6
158.18
20.4
—
0
103.83
13.4
137.42
17.8
20.762
2.7
-10.845
-1.4
—
0
9.917
1.3
14.905
1.9
0.933
0.1
0.01
52.7
860.51
100
653.13
75.9
207.38
24.1
—
0
122.84
14.3
146.39
17
60.983
7.1
-18.197
-2.1
—
0
42.786
5
22.332
2.6
18.216
2.1
0.34
52.7
952.71
100
759.95
79.8
192.76
20.2
—
0
113.86
12
109.38
11.5
83.375
8.8
-10.882
-1.1
—
0
72.493
7.6
10.663
1.1
61.775
6.5
1.172
52.7
970.75
100
787.32
81.1
183.44
18.9
—
0
98.133
10.1
90.844
9.4
92.592
9.5
-50.304
-5.2
—
0
42.288
4.4
129.51
13.3
-87.291
-9
-1.66
52.597
882.73
100
717.01
81.2
165.72
18.8
—
0
105.16
11.9
105.39
11.9
60.331
6.8
-20.676
-2.3
—
0
39.655
4.5
12.74
1.4
26.843
3
0.51
52.633
933.5
100
725.9
77.8
207.6
22.2
—
0
108.7
11.6
83.4
8.9
124.2
13.3
3.1
0.3
—
0
127.3
13.6
28.5
3.1
98.6
10.6
1.87
52.7
885.7
100
679
76.7
206.6
23.3
—
0
104.7
11.8
104.6
11.8
102.1
11.5
-6.3
-0.7
0
0
95.8
10.8
21.7
2.5
73.9
8.3
1.4
52.7
961.7
100
680.5
70.8
281.2
29.2
—
0
116.9
12.2
73.9
7.7
207.4
21.6
-24.3
-2.5
0
0
183.1
19
45.4
4.7
137.5
14.3
2.6
52.8
836.3
100
640.3
76.6
196
23.4
—
0
93.3
11.2
73.1
8.7
122.9
14.7
-8.2
-1
0
0
114.7
13.7
29.5
3.5
85
10.2
1.62
52.5
883
100
663.7
75.2
219.3
24.8
—
0
98.3
11.1
87.5
9.9
131.7
14.9
-9.4
-1.06
0
0
122.3
13.9
29.2
3.3
92.9
10.5
1.76
52.8
898.4
100
678.1
75.5
220.3
24.5
—
0
96.3
10.7
93.4
10.4
126.8
14.1
-31.1
-3.5
0
0
95.7
10.7
17.6
2
78
8.7
1.48
52.7
907.8
100
640.1
70.5
267.7
29.5
—
0
100.3
11
105.6
11.6
162.1
17.9
-5.7
-0.6
0
0
156.4
17.2
-17.8
-2
174
19.2
3.3
52.7
853.9
100
596.3
69.8
257.6
30.2
—
0
94.2
11
103.8
12.2
153.8
18
-19.6
-2.3
0
0
134.2
15.7
-21.4
-2.5
155.5
18.2
2.95
52.7
867.1
100
604.4
69.7
262.7
30.3
—
0
96.4
11.1
68.8
7.9
194
22.4
8.3
1
-0.1
-0.01
202.2
23.3
40.1
4.6
161.9
18.7
3.07
52.7
826.5
100
588
71.1
238.5
28.9
—
0
85.5
10.3
88
10.6
150.5
18.2
-18.3
-2.2
-0.1
-0.01
132.1
16
29.9
3.6
102.1
12.4
1.94
52.7
814.2
100
618.1
75.9
196.1
24.1
—
0
81.7
10
86.6
10.6
109.4
13.4
-122.9
-15.09
0
0
-13.5
-1.7
-101.4
-12.5
87.7
10.8
1.66
52.7
800.7
100
567.7
70.9
233
29.1
—
0
89.4
11.2
93.4
11.7
139.6
17.4
-27.5
-3.4
0
0
112.1
14
-7.2
-0.9
116.8
14.6
2.22
52.7
840.8
100
617
73.4
223.8
26.6
—
0
92
10.9
100.1
11.9
123.7
14.7
-14.7
-1.7
-0.1
-0.01
108.9
13
23.4
2.8
86.2
10.3
1.64
52.7
817.4
100
607.3
74.3
210.1
25.7
—
0
74.4
9.1
92.9
11.4
117.1
14.3
-47.3
-5.8
0
0
69.8
8.5
16.6
2
52.2
6.4
0.99
52.7
786.2
100
649.9
82.7
136.3
17.3
—
0
94.5
12
45.1
5.7
91.2
11.6
-28.4
-3.6
—
0
62.8
8
0.8
0.1
111
14.1
2.1
52.7
798.7
100
611
76.5
187.7
23.5
—
0
89.5
11.2
109.2
13.7
78.5
9.8
-35.3
-4.4
0
0
43.2
5.4
6.2
0.8
29.1
3.6
0.55
52.7
814.1
100
631.2
77.5
182.8
22.5
—
0
91.6
11.3
99.7
12.2
83.2
10.2
-44.1
-5.4
-0.1
-0.01
39
4.8
17.3
2.1
20.6
2.5
0.41
52.7
845
100
670.9
79.4
174
20.6
—
0
89
10.5
105.1
12.4
68.9
8.2
-34.9
-4.1
0
0
34
4
21
2.5
6.4
0.8
0.12
52.7
776.4
100
644.1
83
132.3
17
—
0
89.6
11.5
106.4
13.7
25.9
3.3
-27.2
-3.5
0
0
-1.3
-0.2
-47.5
-6.1
-20
-2.6
-0.37
52.7
786.3
100
642.1
81.7
144.2
18.3
—
0
85.8
10.9
82.6
10.5
61.6
7.8
-49.1
-6.2
0.1
0.01
12.6
1.6
1.8
0.2
6.3
0.8
0.11
52.7