Cemex SAB de CV
NYSE:CX

Watchlist Manager
Cemex SAB de CV Logo
Cemex SAB de CV
NYSE:CX
Watchlist
Price: 12.69 USD -0.39% Market Closed
Market Cap: $18.7B

Income Statement

Earnings Waterfall
Cemex SAB de CV

Income Statement
Cemex SAB de CV

Rotate your device to view
Income Statement
Currency: USD
Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 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 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025 Dec-2025
Revenue
Interest Expense
320
292
297
395
405
419
420
421
414
387
354
353
347
398
467
494
521
501
467
462
433
414
560
0
874
981
896
0
561
541
608
0
671
752
788
0
822
848
886
0
911
925
920
0
930
948
956
0
957
933
914
0
876
838
787
0
750
716
677
0
828
784
743
0
644
596
560
0
530
523
514
0
517
528
549
424
542
510
459
448
372
355
358
409
361
358
345
406
350
354
364
445
345
0
0
0
Revenue
5 949
N/A
4 073
-32%
4 080
+0%
7 028
+72%
5 720
-19%
5 696
0%
3 985
-30%
7 465
+87%
4 183
-44%
4 162
-1%
4 134
-1%
8 048
+95%
4 927
-39%
5 166
+5%
5 423
+5%
14 945
+176%
9 536
-36%
9 591
+1%
9 642
+1%
18 082
+88%
10 303
-43%
10 298
0%
16 004
+55%
21 665
+35%
12 513
-42%
18 364
+47%
12 730
-31%
21 806
+71%
10 561
-52%
4 524
-57%
7 852
+74%
14 663
+87%
10 652
-27%
14 182
+33%
14 073
-1%
14 114
+0%
14 458
+2%
14 765
+2%
11 332
-23%
15 268
+35%
11 650
-24%
7 825
-33%
11 383
+45%
14 985
+32%
11 222
-25%
11 252
+0%
11 433
+2%
15 343
+34%
11 472
-25%
11 450
0%
11 423
0%
10 718
-6%
11 152
+4%
14 595
+31%
14 216
-3%
9 872
-31%
13 584
+38%
13 418
-1%
13 264
-1%
12 608
-5%
13 375
+6%
13 361
0%
13 416
+0%
13 020
-3%
13 894
+7%
14 031
+1%
14 094
+0%
13 531
-4%
13 672
+1%
16 668
+22%
16 526
-1%
13 130
-21%
16 206
+23%
12 411
-23%
12 341
-1%
12 814
+4%
13 276
+4%
14 228
+7%
14 497
+2%
14 379
-1%
14 831
+3%
18 729
+26%
18 991
+1%
15 577
-18%
19 613
+26%
16 426
-16%
17 041
+4%
17 388
+2%
17 445
+0%
21 178
+21%
20 697
-2%
16 200
-22%
19 849
+23%
15 676
-21%
15 832
+1%
16 132
+2%
Gross Profit
Cost of Revenue
(3 222)
(2 240)
(2 274)
(3 926)
(3 284)
(3 277)
(2 326)
(4 303)
(2 399)
(2 383)
(2 365)
(4 529)
(2 869)
(3 017)
(3 169)
(9 044)
(6 126)
(6 172)
(6 224)
(11 541)
(6 782)
(6 791)
(10 631)
(14 435)
(8 566)
(12 490)
(8 718)
(14 903)
(7 225)
(3 194)
(5 494)
(10 354)
(7 622)
(10 096)
(10 099)
(10 159)
(10 365)
(10 673)
(8 238)
(10 949)
(8 453)
(5 682)
(8 140)
(10 550)
(7 895)
(7 910)
(7 976)
(10 568)
(7 909)
(7 892)
(7 801)
(7 223)
(7 397)
(9 658)
(9 409)
(6 506)
(8 900)
(8 715)
(8 510)
(8 092)
(8 603)
(8 645)
(8 723)
(8 552)
(9 113)
(9 186)
(9 249)
(8 849)
(8 992)
(11 139)
(11 088)
(8 825)
(10 937)
(8 367)
(8 310)
(8 692)
(8 956)
(9 539)
(9 789)
(9 743)
(10 132)
(12 922)
(13 173)
(10 755)
(13 501)
(11 144)
(11 404)
(11 527)
(11 497)
(13 934)
(13 674)
(10 761)
(13 277)
(10 577)
(10 647)
(10 821)
Gross Profit
2 727
N/A
1 833
-33%
1 806
-1%
3 101
+72%
2 436
-21%
2 419
-1%
1 659
-31%
3 161
+91%
1 784
-44%
1 779
0%
1 769
-1%
3 518
+99%
2 059
-41%
2 150
+4%
2 254
+5%
5 901
+162%
3 410
-42%
3 419
+0%
3 419
0%
6 540
+91%
3 521
-46%
3 507
0%
5 373
+53%
7 229
+35%
3 947
-45%
5 874
+49%
4 012
-32%
6 903
+72%
3 336
-52%
1 330
-60%
2 357
+77%
4 309
+83%
3 030
-30%
4 086
+35%
3 973
-3%
3 955
0%
4 093
+3%
4 092
0%
3 094
-24%
4 319
+40%
3 197
-26%
2 144
-33%
3 243
+51%
4 436
+37%
3 326
-25%
3 341
+0%
3 457
+3%
4 774
+38%
3 563
-25%
3 558
0%
3 622
+2%
3 495
-4%
3 755
+7%
4 937
+32%
4 807
-3%
3 367
-30%
4 685
+39%
4 703
+0%
4 754
+1%
4 515
-5%
4 772
+6%
4 716
-1%
4 693
0%
4 469
-5%
4 781
+7%
4 845
+1%
4 845
0%
4 682
-3%
4 680
0%
5 529
+18%
5 439
-2%
4 305
-21%
5 269
+22%
4 044
-23%
4 032
0%
4 122
+2%
4 319
+5%
4 689
+9%
4 708
+0%
4 636
-2%
4 699
+1%
5 807
+24%
5 819
+0%
4 822
-17%
6 112
+27%
5 282
-14%
5 637
+7%
5 861
+4%
5 948
+1%
7 244
+22%
7 023
-3%
5 439
-23%
6 573
+21%
5 099
-22%
5 185
+2%
5 311
+2%
Operating Income
Operating Expenses
(1 353)
(937)
(961)
(1 694)
(1 371)
(1 364)
(953)
(1 645)
(926)
(920)
(912)
(1 690)
(1 125)
(1 187)
(1 257)
(3 475)
(2 090)
(2 082)
(2 074)
(3 622)
(2 102)
(2 100)
(3 097)
(4 259)
(2 408)
(3 517)
(2 531)
(4 403)
(2 217)
(1 078)
(1 800)
(3 155)
(2 797)
(3 583)
(3 567)
(3 097)
(3 785)
(4 017)
(3 283)
(3 360)
(2 810)
(1 795)
(2 671)
(3 560)
(2 787)
(2 801)
(2 798)
(3 247)
(2 743)
(2 726)
(2 758)
(2 325)
(2 841)
(3 577)
(3 489)
(2 159)
(2 358)
(2 367)
(2 250)
(2 727)
(2 820)
(2 789)
(2 858)
(2 832)
(3 393)
(3 457)
(3 448)
(2 992)
(3 345)
(4 080)
(4 066)
(2 977)
(4 066)
(3 215)
(4 752)
(2 814)
(3 999)
(4 075)
(3 019)
(2 917)
(3 653)
(4 420)
(3 972)
(3 261)
(4 575)
(3 974)
(4 182)
(3 747)
(4 105)
(4 985)
(4 864)
(3 611)
(4 506)
(3 640)
(3 672)
(4 306)
Selling, General & Administrative
(1 353)
(937)
(961)
(1 694)
(1 372)
(1 364)
(954)
(1 645)
(926)
(920)
(912)
(1 690)
(1 125)
(1 187)
(1 257)
(3 476)
(2 090)
(2 083)
(2 075)
(3 621)
(2 102)
(2 100)
(3 097)
(4 259)
(2 408)
(3 517)
(2 531)
(4 403)
(2 045)
(906)
(1 628)
(3 135)
(2 373)
(3 159)
(3 144)
(3 097)
(3 205)
(3 248)
(2 509)
(3 349)
(2 466)
(1 639)
(2 355)
(3 128)
(2 374)
(2 380)
(2 433)
(3 245)
(2 443)
(2 440)
(2 494)
(2 253)
(2 457)
(3 185)
(3 094)
(2 089)
(2 251)
(2 223)
(2 168)
(2 631)
(2 881)
(2 881)
(2 908)
(2 733)
(3 044)
(3 081)
(3 092)
(2 850)
(2 994)
(3 679)
(3 667)
(2 792)
(3 677)
(2 842)
(2 788)
(2 616)
(2 832)
(2 953)
(2 975)
(2 731)
(2 975)
(3 773)
(3 871)
(3 070)
(4 116)
(3 471)
(3 595)
(3 531)
(3 812)
(4 734)
(4 680)
(3 384)
(4 453)
(3 513)
(3 479)
(3 521)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(71)
0
0
0
(68)
0
0
0
(91)
0
0
0
(93)
0
0
0
(129)
0
0
0
(180)
0
0
0
(195)
0
0
0
(186)
0
0
0
(191)
0
0
0
(216)
0
0
0
(227)
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(172)
(172)
(172)
(20)
(424)
(424)
(424)
0
(580)
(769)
(774)
(11)
(344)
(156)
(316)
(433)
(414)
(421)
(365)
(2)
(300)
(286)
(264)
(1)
(384)
(392)
(395)
(3)
(107)
(144)
(82)
(5)
61
92
51
(6)
(350)
(376)
(356)
(13)
(351)
(402)
(399)
(5)
(390)
(373)
(1 964)
(3)
(1 166)
(1 121)
(45)
0
(678)
(647)
(101)
0
(459)
(503)
(587)
0
(292)
(251)
(184)
0
(53)
(127)
(193)
(784)
Operating Income
1 374
N/A
896
-35%
845
-6%
1 407
+67%
1 065
-24%
1 055
-1%
706
-33%
1 516
+115%
858
-43%
859
+0%
857
0%
1 829
+114%
934
-49%
962
+3%
997
+4%
2 426
+143%
1 320
-46%
1 337
+1%
1 344
+1%
2 919
+117%
1 419
-51%
1 407
-1%
2 276
+62%
2 970
+31%
1 539
-48%
2 357
+53%
1 481
-37%
2 500
+69%
1 119
-55%
252
-77%
557
+121%
1 154
+107%
233
-80%
504
+116%
406
-19%
858
+111%
308
-64%
75
-76%
(189)
N/A
959
N/A
387
-60%
349
-10%
572
+64%
875
+53%
539
-38%
540
+0%
659
+22%
1 528
+132%
820
-46%
831
+1%
864
+4%
1 171
+35%
914
-22%
1 360
+49%
1 317
-3%
1 207
-8%
2 327
+93%
2 336
+0%
2 504
+7%
1 788
-29%
1 953
+9%
1 927
-1%
1 835
-5%
1 637
-11%
1 388
-15%
1 388
0%
1 397
+1%
1 690
+21%
1 335
-21%
1 449
+9%
1 373
-5%
1 328
-3%
1 203
-9%
828
-31%
(720)
N/A
1 308
N/A
321
-75%
614
+92%
1 689
+175%
1 719
+2%
1 046
-39%
1 387
+33%
1 847
+33%
1 561
-15%
1 536
-2%
1 308
-15%
1 456
+11%
2 114
+45%
1 843
-13%
2 259
+23%
2 159
-4%
1 828
-15%
2 067
+13%
1 458
-29%
1 512
+4%
1 005
-34%
Pre-Tax Income
Interest Income Expense
113
(82)
(157)
(354)
(326)
(304)
(43)
(279)
(19)
(25)
(9)
132
74
84
78
239
(17)
(15)
1
19
87
92
12
75
(257)
(385)
(348)
(1 056)
(575)
(462)
(636)
(1 137)
(525)
(899)
(846)
(1 314)
(805)
(602)
(502)
(1 524)
(459)
(314)
(529)
(1 058)
(832)
(820)
(798)
(1 412)
(935)
(925)
(861)
(1 000)
(856)
(1 062)
(1 161)
(917)
(979)
(889)
(685)
(823)
(485)
(544)
(494)
(972)
(454)
(263)
(380)
(680)
(389)
(646)
(607)
(733)
(594)
(444)
(499)
(464)
(588)
(592)
(515)
(441)
(361)
(447)
(429)
(316)
(273)
(98)
(113)
(231)
(120)
(384)
(437)
(726)
(615)
(267)
(169)
(238)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(390)
0
0
0
(497)
0
0
0
(427)
0
0
0
0
0
0
0
(383)
0
0
0
(269)
0
0
0
(134)
0
0
0
(80)
0
0
0
24
0
0
0
(293)
0
0
0
(342)
0
0
0
(1 764)
0
0
0
(82)
0
0
0
(467)
0
0
0
(265)
0
0
0
(7)
0
0
0
0
Total Other Income
(306)
(228)
(219)
(418)
(410)
(395)
(323)
(476)
(301)
(308)
(307)
(478)
(50)
(35)
(19)
(310)
(175)
(200)
(200)
(96)
(222)
(216)
(119)
(140)
392
176
47
(3 349)
(515)
(297)
(379)
29
(231)
(409)
(512)
35
(322)
(181)
24
(18)
(363)
(321)
(366)
(207)
(203)
(204)
(259)
2
(208)
(215)
(251)
0
(244)
(299)
(232)
0
(186)
(247)
(272)
0
(383)
(356)
(364)
0
(361)
(311)
(255)
0
(229)
(300)
(301)
0
(290)
(220)
(287)
(382)
(360)
(366)
(292)
(242)
(205)
(216)
(128)
(8)
(142)
(177)
(280)
(169)
(307)
(353)
(359)
(115)
(297)
(208)
(193)
(209)
Pre-Tax Income
1 181
N/A
587
-50%
470
-20%
636
+35%
329
-48%
356
+8%
341
-4%
762
+124%
538
-29%
526
-2%
541
+3%
1 482
+174%
957
-35%
1 011
+6%
1 056
+4%
2 355
+123%
1 128
-52%
1 122
-1%
1 145
+2%
2 842
+148%
1 284
-55%
1 283
0%
2 168
+69%
2 906
+34%
1 674
-42%
2 148
+28%
1 180
-45%
(1 904)
N/A
28
N/A
(507)
N/A
(458)
+10%
(344)
+25%
(522)
-52%
(804)
-54%
(952)
-18%
(918)
+4%
(819)
+11%
(708)
+13%
(667)
+6%
(1 010)
-51%
(435)
+57%
(286)
+34%
(323)
-13%
(390)
-21%
(496)
-27%
(484)
+2%
(398)
+18%
(267)
+33%
(322)
-21%
(309)
+4%
(248)
+19%
(99)
+60%
(186)
-88%
0
N/A
(76)
N/A
156
N/A
1 162
+645%
1 199
+3%
1 547
+29%
886
-43%
1 085
+22%
1 027
-5%
978
-5%
689
-30%
574
-17%
813
+42%
763
-6%
717
-6%
716
0%
503
-30%
465
-8%
253
-46%
319
+26%
164
-49%
(1 507)
N/A
(1 302)
+14%
(628)
+52%
(344)
+45%
881
N/A
954
+8%
480
-50%
724
+51%
1 290
+78%
770
-40%
1 121
+46%
1 033
-8%
1 062
+3%
1 449
+36%
1 416
-2%
1 523
+7%
1 363
-10%
980
-28%
1 155
+18%
984
-15%
1 150
+17%
558
-52%
Net Income
Tax Provision
(133)
(67)
(51)
(59)
(24)
(27)
(25)
(93)
(66)
(65)
(66)
(181)
(123)
(130)
(136)
(327)
(191)
(192)
(196)
(482)
(250)
(251)
(396)
(439)
(267)
(339)
(181)
2 113
293
376
387
783
538
502
485
(357)
(385)
(393)
(411)
(982)
(634)
(594)
(691)
(464)
(437)
(445)
(462)
(487)
(335)
(331)
(340)
(210)
(185)
(258)
(142)
(107)
(98)
(54)
(66)
(158)
(171)
(40)
32
(26)
(28)
(169)
(282)
(224)
(234)
(301)
(252)
(162)
(212)
(136)
(81)
(45)
(77)
(96)
(213)
(137)
(118)
(180)
(133)
(209)
(340)
(426)
(595)
(1 250)
(1 164)
(1 098)
(860)
(67)
(118)
(78)
(217)
(385)
Income from Continuing Operations
1 049
519
419
577
305
329
316
668
472
462
475
1 301
835
882
920
2 027
937
930
949
2 360
1 034
1 033
1 773
2 467
1 407
1 809
999
208
320
(131)
(71)
439
15
(301)
(466)
(1 275)
(1 203)
(1 102)
(1 078)
(1 991)
(1 069)
(880)
(1 014)
(853)
(933)
(929)
(860)
(754)
(657)
(640)
(588)
(309)
(371)
(258)
(218)
49
1 064
1 145
1 481
728
915
988
1 010
663
545
644
481
493
482
202
213
91
108
27
(1 588)
(1 347)
(705)
(439)
669
817
362
544
1 157
561
781
607
467
199
252
425
503
913
1 037
906
933
173
Income to Minority Interest
(110)
(42)
(44)
(40)
(22)
(24)
(6)
(32)
(13)
(13)
(12)
(21)
(2)
(3)
(5)
(54)
(30)
(31)
(31)
(109)
(61)
(61)
(96)
(77)
(44)
(62)
(24)
(4)
(22)
(1)
(16)
(18)
(10)
(15)
(5)
(2)
0
2
5
(2)
(3)
0
(5)
(50)
(60)
(62)
(86)
(96)
(70)
(69)
(81)
(59)
(63)
(78)
(48)
(42)
(56)
(62)
(68)
(59)
(69)
(60)
(67)
(71)
(70)
(65)
(57)
(42)
(43)
(60)
(48)
(36)
(41)
(18)
(24)
(21)
(24)
(32)
(19)
(25)
(27)
(32)
(49)
(27)
(21)
(20)
(14)
(17)
(27)
(26)
(20)
(21)
(29)
(15)
(20)
(10)
Equity Earnings Affiliates
20
16
15
33
29
28
18
36
22
22
23
40
22
23
23
85
0
0
0
121
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
935
N/A
480
-49%
383
-20%
559
+46%
305
-46%
327
+7%
325
-1%
655
+102%
468
-29%
458
-2%
473
+3%
1 291
+173%
830
-36%
877
+6%
914
+4%
2 060
+125%
967
-53%
957
-1%
975
+2%
2 356
+142%
973
-59%
972
0%
1 677
+73%
2 390
+43%
1 362
-43%
1 746
+28%
975
-44%
204
-79%
383
+88%
(46)
N/A
56
N/A
104
+85%
(416)
N/A
(740)
-78%
(951)
-29%
(1 277)
-34%
(1 203)
+6%
(1 099)
+9%
(1 073)
+2%
(1 976)
-84%
(1 073)
+46%
(880)
+18%
(1 019)
-16%
(904)
+11%
(993)
-10%
(991)
+0%
(946)
+5%
(850)
+10%
(719)
+15%
(701)
+2%
(650)
+7%
(364)
+44%
(431)
-18%
(321)
+25%
(259)
+19%
54
N/A
1 073
+1 884%
1 162
+8%
1 496
+29%
708
-53%
1 039
+47%
1 122
+8%
1 126
+0%
768
-32%
495
-36%
583
+18%
459
-21%
528
+15%
547
+4%
364
-33%
383
+5%
143
-63%
185
+29%
(52)
N/A
(1 775)
-3 302%
(1 467)
+17%
(845)
+42%
(531)
+37%
628
N/A
753
+20%
287
-62%
480
+67%
1 350
+181%
858
-36%
1 084
+26%
892
-18%
524
-41%
182
-65%
211
+16%
424
+101%
704
+66%
939
+33%
1 673
+78%
1 506
-10%
1 364
-9%
728
-47%
EPS (Diluted)
0.03
N/A
0.01
-67%
0.01
N/A
0.02
+100%
0.01
-50%
0.01
N/A
0.01
N/A
0.02
+100%
0.01
-50%
0.01
N/A
0.01
N/A
0.04
+300%
0.02
-50%
0.02
N/A
0.02
N/A
0.06
+200%
0.03
-50%
0.03
N/A
0.03
N/A
0.07
+133%
0.02
-71%
0.02
N/A
0.04
+100%
0.07
+75%
0.03
-57%
0.04
+33%
0.02
-50%
0.01
-50%
0.01
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
-0.01
N/A
-0.01
N/A
-0.03
-200%
-0.04
-33%
-0.04
N/A
-0.04
N/A
-0.06
-50%
-0.03
+50%
-0.02
+33%
-0.03
-50%
-0.03
N/A
-0.03
N/A
-0.03
N/A
-0.02
+33%
-0.02
N/A
-0.02
N/A
-0.02
N/A
-0.02
N/A
-0.01
+50%
0
N/A
0
N/A
0
N/A
0
N/A
0.02
N/A
0.02
N/A
0.03
+50%
0.01
-67%
0.01
N/A
0.02
+100%
0.02
N/A
0.01
-50%
0.02
+100%
0.02
N/A
0.01
-50%
0.01
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
-0.04
N/A
-0.03
+25%
-0.02
+33%
-0.01
+50%
0.01
N/A
0.02
+100%
0.01
-50%
0.01
N/A
0.03
+200%
0.01
-67%
0.02
+100%
0.01
-50%
0.01
N/A
0
N/A
0.01
N/A
0.01
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.02
N/A
0.02
N/A
0
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett