Basic Materials -
Construction Materials - NYSE - MX
$ 5.595
-1.15 %
$ 8.12 B
Market Cap
9.17
P/E
INCOME STATEMENT
EFFICIENCY
Earnings Waterfall
CEMEX, S.A.B. de C.V.
| Revenue | 16.2 B |
| Cost Of Revenue | 10.9 B |
| Gross Profit | 5.33 B |
| Operating Expenses | 3.51 B |
| Operating Income | 1.82 B |
| Other Expenses | 882 M |
| Net Income | 939 M |
Income Statement
Millions
| Dec-2024 | Dec-2023 | Dec-2022 | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2018 | Dec-2017 | Dec-2016 | Dec-2015 | Dec-2014 | Dec-2013 | Dec-2012 | Dec-2011 | Dec-2010 | Dec-2009 | Dec-2008 | Dec-2007 | Dec-2006 | Dec-2005 | Dec-2004 | Dec-2003 | Dec-2002 | Dec-2001 | Dec-2000 | Dec-1999 | Dec-1998 | Dec-1997 | Dec-1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||||||||||||||||||||
| Revenue | 16 200.0 | 17 388.0 | 15 577.0 | 14 548.0 | 12 970.0 | 13 130.0 | 14 086.9 | 13 143.1 | 12 110.4 | 13 071.5 | 14 256.1 | 15 019.3 | 15 348.7 | 13 570.9 | 14 455.5 | 14 544.2 | 17 679.6 | 21 673.0 | 18 249.0 | 15 340.0 | 8 147.9 | 7 172.7 | 6 538.1 | 6 932.8 | 5 623.7 | 4 853.5 | 4 315.2 | 3 792.3 | 3 588.3 |
| GROSS PROFIT | |||||||||||||||||||||||||||||
| Cost Of Revenue | 10 872.0 | 11 527.0 | 10 755.0 | 9 875.0 | 8 791.0 | 8 825.0 | 9 309.6 | 8 632.1 | 7 813.5 | 8 707.1 | 9 689.4 | 10 345.5 | 10 805.3 | 9 701.6 | 10 404.7 | 10 270.0 | 12 083.0 | 14 441.0 | 11 649.0 | 9 283.0 | 4 585.5 | 4 134.8 | 3 652.7 | 3 899.6 | 2 653.2 | 2 268.3 | 2 102.1 | 2 323.9 | 2 175.9 |
| Gross Profit | 5 328.0 | 5 861.0 | 4 822.0 | 4 673.0 | 4 179.0 | 4 305.0 | 4 777.3 | 4 511.0 | 4 297.0 | 4 364.4 | 4 566.7 | 4 673.8 | 4 543.4 | 3 869.3 | 4 050.8 | 4 274.2 | 5 596.6 | 7 232.0 | 6 600.0 | 6 057.0 | 3 562.4 | 3 037.9 | 2 885.4 | 3 033.2 | 2 970.5 | 2 585.2 | 2 213.1 | 1 468.4 | 1 412.5 |
| OPERATING INCOME | |||||||||||||||||||||||||||||
| Operating Expenses | 3 507.0 | 4 012.0 | 3 261.0 | 2 339.0 | 2 836.0 | 2 972.0 | 3 088.2 | 2 852.6 | 2 594.9 | 2 815.5 | 3 060.9 | 3 176.6 | 3 203.6 | 3 008.6 | 3 171.5 | 3 109.4 | 3 569.6 | 4 261.0 | 3 655.0 | 3 567.0 | 1 711.0 | 1 581.0 | 1 576.0 | 1 377.6 | 1 315.8 | 1 141.1 | 1 035.3 | 572.3 | 557.1 |
| Selling, General and Administrative Expenses | 3 540.0 | 1 390.0 | 3 261.0 | 1 060.0 | 2 836.0 | 2 972.0 | 3 088.2 | 2 852.6 | 2 594.9 | 2 815.5 | 3 060.9 | 3 176.6 | 3 203.6 | 2 992.0 | 3 171.5 | 3 109.4 | 3 569.6 | 4 261.0 | 3 670.0 | 3 568.0 | 1 711.0 | 1 581.0 | 1 576.0 | 1 377.6 | 826.6 | 705.3 | 642.4 | 572.3 | 557.1 |
| Research and Development Expenses | 162.0 | 0 | 2 241.1 | 902.9 | 775.5 | 718.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 1 821.0 | 1 849.0 | 1 094.0 | 1 618.0 | (436.0) | 986.0 | 1 392.1 | 1 464.2 | 1 622.6 | 1 373.5 | 1 157.7 | 1 120.8 | 896.5 | 860.7 | 879.3 | 1 164.8 | 2 027.0 | 2 971.0 | 2 945.0 | 2 490.0 | 1 851.3 | 1 456.9 | 1 309.4 | 1 655.6 | 1 654.7 | 1 444.1 | 1 177.8 | 896.1 | 855.4 |
| PRE-TAX INCOME | |||||||||||||||||||||||||||||
| Interest Income Expense | 0 | 575.0 | 26.0 | 693.0 | 777.0 | 711.0 | 641.0 | 982.7 | 1 036.2 | 1 145.3 | 1 459.7 | 1 530.4 | 1 428.3 | 1 666.4 | 1 322.0 | 993.6 | 743.2 | 8 808.2 | 5 332.7 | 5 594.1 | 4 148.9 | 4 272.3 | 3 452.1 | 3 749.9 | 4 502.3 | 0 | 4 801.1 | 0 | 5 604.6 |
| Total Other Income | (841.0) | (400.0) | (324.0) | (683.0) | (839.0) | (727.0) | (690.0) | (869.0) | (788.3) | (1 180.1) | (1 270.1) | (1 381.9) | (1 309.2) | (2 000.4) | (1 278.3) | (1 563.1) | (3 551.9) | (64.0) | (78.0) | (79.0) | (282.3) | (764.8) | (734.7) | (309.1) | (496.8) | (397.6) | (328.7) | 26.6 | 382.3 |
| Pre-Tax Income | 980.0 | 1 449.0 | 770.0 | 932.0 | (1 274.0) | 253.0 | 789.2 | 695.5 | 834.0 | 199.3 | (112.5) | (261.1) | (399.0) | (1 139.7) | (971.5) | (352.5) | (1 544.0) | 2 907.0 | 2 867.0 | 2 417.0 | 1 490.4 | 719.2 | 574.7 | 1 346.5 | 1 157.9 | 1 046.4 | 849.4 | 917.3 | 1 237.7 |
| NET INCOME | |||||||||||||||||||||||||||||
| Tax Provision | 67.0 | 1 250.0 | 209.0 | 144.0 | 52.0 | 162.0 | 227.3 | 26.5 | 149.4 | 131.8 | 273.1 | 476.7 | 474.9 | 236.8 | 365.6 | (776.9) | (1 712.9) | 439.0 | 486.0 | 336.0 | 183.4 | 89.7 | 54.8 | 167.0 | 158.0 | 68.7 | 46.2 | 66.4 | 105.8 |
| Net Income | 939.0 | 182.0 | 858.0 | 753.0 | (1 467.0) | 143.0 | 532.6 | 775.0 | 677.3 | 69.5 | (460.4) | (831.6) | (925.5) | (1 373.8) | (1 339.3) | 103.6 | 165.6 | 2 391.0 | 2 378.0 | 2 114.0 | 1 307.0 | 629.5 | 519.9 | 1 179.4 | 999.8 | 977.7 | 803.2 | 761.6 | 1 041.8 |
| EPS | 0.0577 | 0.0124 | 0.0591 | 0.0513 | 0.0997 | 0.0095 | 0.0345 | 0.0519 | 0.0459 | 0.0048 | 0.0329 | 0.0608 | 0.0708 | 0.11 | 0.11 | 0.0088 | 0.0159 | 0.22 | 0.24 | 0.23 | 0.15 | 0.0714 | 0.12 | 0.17 | 0.24 | 0.27 | 0.22 | 0.25 | 0.27 |