Ciech SA
F:CHX
Income Statement
Earnings Waterfall
Ciech SA
Revenue
|
5.6B
PLN
|
Cost of Revenue
|
-4.5B
PLN
|
Gross Profit
|
1.1B
PLN
|
Operating Expenses
|
-610.7m
PLN
|
Operating Income
|
449.2m
PLN
|
Other Expenses
|
-81.6m
PLN
|
Net Income
|
367.5m
PLN
|
Income Statement
Ciech SA
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 526
N/A
|
3 230
+28%
|
3 223
0%
|
3 222
0%
|
3 234
+0%
|
3 244
+0%
|
3 216
-1%
|
3 243
+1%
|
3 245
+0%
|
3 273
+1%
|
3 282
+0%
|
3 309
+1%
|
3 362
+2%
|
3 455
+3%
|
3 527
+2%
|
3 543
+0%
|
3 526
0%
|
3 579
+2%
|
3 567
0%
|
3 617
+1%
|
3 664
+1%
|
3 673
+0%
|
3 740
+2%
|
3 667
-2%
|
3 558
-3%
|
3 242
-9%
|
3 159
-3%
|
2 989
-5%
|
2 906
-3%
|
2 976
+2%
|
3 049
+2%
|
3 194
+5%
|
3 275
+3%
|
3 484
+6%
|
3 841
+10%
|
4 243
+10%
|
4 878
+15%
|
5 415
+11%
|
5 903
+9%
|
5 854
-1%
|
5 608
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 033)
|
(2 658)
|
(2 629)
|
(2 588)
|
(2 557)
|
(2 563)
|
(2 499)
|
(2 485)
|
(2 442)
|
(2 407)
|
(2 391)
|
(2 378)
|
(2 407)
|
(2 416)
|
(2 519)
|
(2 578)
|
(2 622)
|
(2 663)
|
(2 664)
|
(2 726)
|
(2 802)
|
(2 909)
|
(2 990)
|
(2 917)
|
(2 816)
|
(2 526)
|
(2 460)
|
(2 345)
|
(2 278)
|
(2 343)
|
(2 420)
|
(2 510)
|
(2 599)
|
(2 851)
|
(3 111)
|
(3 460)
|
(3 973)
|
(4 250)
|
(4 739)
|
(4 768)
|
(4 548)
|
|
Gross Profit |
492
N/A
|
572
+16%
|
594
+4%
|
633
+7%
|
677
+7%
|
681
+1%
|
717
+5%
|
758
+6%
|
803
+6%
|
866
+8%
|
891
+3%
|
930
+4%
|
955
+3%
|
1 040
+9%
|
1 008
-3%
|
965
-4%
|
903
-6%
|
917
+1%
|
903
-1%
|
891
-1%
|
861
-3%
|
763
-11%
|
750
-2%
|
749
0%
|
742
-1%
|
716
-4%
|
699
-2%
|
644
-8%
|
628
-3%
|
633
+1%
|
630
-1%
|
684
+9%
|
676
-1%
|
633
-6%
|
730
+15%
|
783
+7%
|
905
+15%
|
1 165
+29%
|
1 164
0%
|
1 086
-7%
|
1 060
-2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(77)
|
(390)
|
(405)
|
(394)
|
(420)
|
(344)
|
(347)
|
(347)
|
(332)
|
(378)
|
(368)
|
(337)
|
(347)
|
(394)
|
(372)
|
(390)
|
(360)
|
(339)
|
(339)
|
(335)
|
(367)
|
(399)
|
(389)
|
(452)
|
(484)
|
(386)
|
(467)
|
(416)
|
(360)
|
(384)
|
(302)
|
(312)
|
(308)
|
(293)
|
(380)
|
(448)
|
(513)
|
(568)
|
(608)
|
(582)
|
(611)
|
|
Selling, General & Administrative |
(294)
|
(350)
|
(346)
|
(356)
|
(360)
|
(439)
|
(350)
|
(350)
|
(350)
|
(412)
|
(349)
|
(353)
|
(358)
|
(451)
|
(387)
|
(389)
|
(388)
|
(430)
|
(413)
|
(424)
|
(435)
|
(444)
|
(426)
|
(440)
|
(439)
|
(459)
|
(430)
|
(383)
|
(365)
|
(385)
|
(340)
|
(370)
|
(381)
|
(463)
|
(505)
|
(559)
|
(602)
|
(583)
|
(635)
|
(623)
|
(654)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
|
Other Operating Expenses |
217
|
(41)
|
(60)
|
(38)
|
(61)
|
95
|
3
|
3
|
19
|
49
|
(20)
|
16
|
11
|
70
|
16
|
(1)
|
29
|
103
|
74
|
89
|
68
|
63
|
37
|
(12)
|
(45)
|
82
|
(37)
|
(33)
|
5
|
27
|
37
|
58
|
74
|
199
|
125
|
111
|
88
|
41
|
28
|
41
|
43
|
|
Operating Income |
415
N/A
|
181
-56%
|
189
+4%
|
240
+27%
|
257
+7%
|
337
+31%
|
370
+10%
|
411
+11%
|
472
+15%
|
487
+3%
|
523
+7%
|
594
+13%
|
608
+2%
|
645
+6%
|
637
-1%
|
574
-10%
|
544
-5%
|
578
+6%
|
564
-2%
|
557
-1%
|
494
-11%
|
365
-26%
|
360
-1%
|
297
-18%
|
258
-13%
|
330
+28%
|
232
-30%
|
228
-2%
|
267
+17%
|
249
-7%
|
327
+31%
|
372
+14%
|
369
-1%
|
339
-8%
|
350
+3%
|
335
-4%
|
391
+17%
|
597
+53%
|
556
-7%
|
504
-9%
|
449
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(234)
|
(134)
|
(132)
|
(155)
|
(142)
|
(143)
|
(155)
|
(126)
|
(118)
|
(94)
|
(183)
|
(160)
|
(153)
|
(8)
|
(48)
|
(66)
|
(54)
|
(54)
|
(48)
|
(36)
|
(48)
|
(56)
|
(79)
|
(100)
|
(90)
|
(55)
|
(67)
|
(95)
|
(93)
|
(56)
|
(68)
|
(83)
|
(76)
|
(98)
|
(100)
|
(63)
|
(97)
|
(104)
|
(27)
|
(121)
|
(96)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(118)
|
(0)
|
(0)
|
(0)
|
(14)
|
(0)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
|
Pre-Tax Income |
181
N/A
|
47
-74%
|
57
+22%
|
84
+48%
|
115
+36%
|
179
+56%
|
215
+20%
|
285
+33%
|
354
+24%
|
277
-22%
|
340
+22%
|
433
+27%
|
455
+5%
|
625
+37%
|
589
-6%
|
509
-14%
|
489
-4%
|
516
+5%
|
516
+0%
|
521
+1%
|
446
-14%
|
305
-32%
|
282
-8%
|
197
-30%
|
167
-15%
|
171
+2%
|
165
-3%
|
132
-20%
|
174
+32%
|
188
+8%
|
259
+38%
|
289
+11%
|
293
+2%
|
257
-12%
|
250
-3%
|
272
+9%
|
295
+8%
|
592
+101%
|
529
-11%
|
383
-28%
|
354
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
67
|
96
|
20
|
7
|
3
|
(45)
|
(41)
|
(47)
|
(34)
|
69
|
55
|
39
|
53
|
(31)
|
(19)
|
(8)
|
(59)
|
(122)
|
(126)
|
(125)
|
(108)
|
(193)
|
(181)
|
(175)
|
(177)
|
(65)
|
(82)
|
(77)
|
(77)
|
(65)
|
(62)
|
(69)
|
(69)
|
(38)
|
(30)
|
(24)
|
(3)
|
(27)
|
(11)
|
17
|
12
|
|
Income from Continuing Operations |
248
|
143
|
77
|
92
|
118
|
134
|
174
|
238
|
320
|
346
|
395
|
472
|
508
|
594
|
570
|
501
|
431
|
394
|
390
|
396
|
338
|
113
|
100
|
22
|
(10)
|
105
|
83
|
55
|
97
|
123
|
197
|
220
|
224
|
219
|
220
|
248
|
291
|
565
|
518
|
400
|
366
|
|
Income to Minority Interest |
2
|
9
|
8
|
4
|
4
|
1
|
(1)
|
0
|
(4)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
2
|
2
|
2
|
2
|
1
|
2
|
|
Net Income (Common) |
(2)
N/A
|
49
N/A
|
8
-84%
|
13
+68%
|
36
+171%
|
167
+363%
|
213
+27%
|
279
+31%
|
366
+31%
|
343
-6%
|
393
+15%
|
469
+19%
|
507
+8%
|
594
+17%
|
569
-4%
|
500
-12%
|
430
-14%
|
393
-8%
|
389
-1%
|
395
+1%
|
337
-15%
|
112
-67%
|
100
-11%
|
20
-80%
|
(6)
N/A
|
110
N/A
|
88
-20%
|
65
-26%
|
107
+64%
|
129
+21%
|
274
+112%
|
287
+5%
|
286
0%
|
282
-1%
|
212
-25%
|
249
+17%
|
293
+18%
|
567
+94%
|
520
-8%
|
401
-23%
|
368
-8%
|
|
EPS (Diluted) |
-0.03
N/A
|
0.93
N/A
|
0.14
-85%
|
0.25
+79%
|
0.68
+172%
|
3.17
+366%
|
4.03
+27%
|
5.28
+31%
|
6.94
+31%
|
6.51
-6%
|
7.46
+15%
|
8.89
+19%
|
9.62
+8%
|
11.26
+17%
|
10.8
-4%
|
9.49
-12%
|
8.18
-14%
|
7.47
-9%
|
7.38
-1%
|
7.49
+1%
|
6.38
-15%
|
2.13
-67%
|
1.89
-11%
|
0.37
-80%
|
-0.12
N/A
|
2.09
N/A
|
1.67
-20%
|
1.23
-26%
|
2.02
+64%
|
2.45
+21%
|
5.19
+112%
|
5.44
+5%
|
5.42
0%
|
5.34
-1%
|
4.02
-25%
|
4.74
+18%
|
5.57
+18%
|
10.76
+93%
|
9.86
-8%
|
7.61
-23%
|
6.97
-8%
|