Northern Region Cement Company SJSC
SAU:3004
Income Statement
Earnings Waterfall
Northern Region Cement Company SJSC
Revenue
|
689.6m
SAR
|
Cost of Revenue
|
-488.2m
SAR
|
Gross Profit
|
201.4m
SAR
|
Operating Expenses
|
-74m
SAR
|
Operating Income
|
127.3m
SAR
|
Other Expenses
|
-71.1m
SAR
|
Net Income
|
56.3m
SAR
|
Income Statement
Northern Region Cement Company SJSC
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
853
N/A
|
979
+15%
|
953
-3%
|
989
+4%
|
999
+1%
|
944
-6%
|
1 038
+10%
|
1 110
+7%
|
1 130
+2%
|
1 108
-2%
|
1 035
-7%
|
902
-13%
|
751
-17%
|
644
-14%
|
502
-22%
|
466
-7%
|
463
-1%
|
459
-1%
|
469
+2%
|
463
-1%
|
393
-15%
|
426
+9%
|
575
+35%
|
671
+17%
|
673
+0%
|
854
+27%
|
717
-16%
|
695
-3%
|
651
-6%
|
633
-3%
|
646
+2%
|
602
-7%
|
562
-7%
|
533
-5%
|
521
-2%
|
560
+7%
|
618
+10%
|
666
+8%
|
690
+4%
|
699
+1%
|
690
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(498)
|
(565)
|
(549)
|
(566)
|
(606)
|
(566)
|
(616)
|
(657)
|
(698)
|
(701)
|
(667)
|
(588)
|
(428)
|
(352)
|
(271)
|
(241)
|
(289)
|
(300)
|
(313)
|
(314)
|
(245)
|
(229)
|
(308)
|
(382)
|
(457)
|
(583)
|
(507)
|
(498)
|
(455)
|
(437)
|
(448)
|
(410)
|
(362)
|
(330)
|
(299)
|
(318)
|
(394)
|
(464)
|
(509)
|
(524)
|
(488)
|
|
Gross Profit |
355
N/A
|
414
+17%
|
404
-2%
|
423
+5%
|
393
-7%
|
378
-4%
|
423
+12%
|
453
+7%
|
431
-5%
|
407
-6%
|
369
-9%
|
314
-15%
|
322
+3%
|
292
-9%
|
231
-21%
|
225
-3%
|
173
-23%
|
160
-8%
|
156
-2%
|
148
-5%
|
148
-1%
|
197
+34%
|
267
+35%
|
288
+8%
|
216
-25%
|
270
+25%
|
210
-22%
|
197
-6%
|
196
-1%
|
196
0%
|
199
+1%
|
192
-3%
|
200
+4%
|
204
+2%
|
222
+9%
|
242
+9%
|
224
-7%
|
202
-10%
|
181
-10%
|
175
-4%
|
201
+15%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(112)
|
(149)
|
(157)
|
(165)
|
(131)
|
(153)
|
(157)
|
(182)
|
(177)
|
(166)
|
(144)
|
(117)
|
(125)
|
(117)
|
(92)
|
(99)
|
(72)
|
(81)
|
(93)
|
(90)
|
(94)
|
(125)
|
(145)
|
(146)
|
(90)
|
(113)
|
(83)
|
(79)
|
(69)
|
(64)
|
(64)
|
(66)
|
(79)
|
(81)
|
(93)
|
(102)
|
(84)
|
(72)
|
(59)
|
(50)
|
(74)
|
|
Selling, General & Administrative |
(112)
|
(149)
|
(157)
|
(165)
|
(126)
|
(123)
|
(157)
|
(182)
|
(174)
|
(158)
|
(142)
|
(114)
|
(119)
|
(112)
|
(87)
|
(95)
|
(66)
|
(81)
|
(93)
|
(90)
|
(87)
|
(125)
|
(145)
|
(146)
|
(90)
|
(113)
|
(83)
|
(79)
|
(65)
|
(64)
|
(64)
|
(66)
|
(74)
|
(88)
|
(100)
|
(109)
|
(72)
|
(65)
|
(52)
|
(42)
|
(69)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
(1)
|
(1)
|
(2)
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(5)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(5)
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
7
|
7
|
7
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
|
Operating Income |
242
N/A
|
266
+10%
|
248
-7%
|
258
+4%
|
263
+2%
|
224
-15%
|
266
+19%
|
271
+2%
|
255
-6%
|
241
-5%
|
224
-7%
|
197
-12%
|
197
+0%
|
175
-11%
|
140
-20%
|
126
-10%
|
101
-20%
|
79
-22%
|
63
-20%
|
58
-7%
|
54
-8%
|
72
+34%
|
122
+69%
|
142
+16%
|
126
-11%
|
157
+25%
|
126
-19%
|
119
-6%
|
127
+7%
|
132
+4%
|
135
+2%
|
126
-6%
|
121
-4%
|
122
+1%
|
129
+5%
|
140
+9%
|
140
+0%
|
130
-8%
|
122
-6%
|
125
+3%
|
127
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3
|
0
|
(8)
|
(15)
|
(23)
|
(25)
|
(29)
|
(31)
|
(30)
|
(33)
|
(35)
|
(38)
|
(48)
|
(51)
|
(53)
|
(50)
|
(42)
|
(42)
|
(43)
|
(46)
|
(45)
|
(43)
|
(56)
|
(55)
|
(45)
|
(53)
|
(36)
|
(28)
|
(13)
|
(5)
|
1
|
6
|
1
|
1
|
1
|
1
|
2
|
(4)
|
(4)
|
(6)
|
(13)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(30)
|
0
|
(37)
|
(37)
|
(8)
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
6
|
6
|
6
|
6
|
0
|
0
|
0
|
17
|
25
|
25
|
25
|
8
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Gain/Loss on Disposition of Assets |
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
4
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
6
|
14
|
10
|
9
|
4
|
(3)
|
2
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
8
|
7
|
5
|
4
|
4
|
3
|
4
|
7
|
6
|
5
|
5
|
0
|
14
|
17
|
11
|
0
|
|
Pre-Tax Income |
249
N/A
|
269
+8%
|
243
-10%
|
245
+1%
|
214
-13%
|
204
-5%
|
205
+1%
|
206
+0%
|
220
+7%
|
212
-4%
|
196
-8%
|
172
-12%
|
162
-6%
|
136
-16%
|
95
-30%
|
77
-19%
|
62
-20%
|
46
-26%
|
30
-35%
|
23
-24%
|
19
-16%
|
33
+74%
|
71
+115%
|
93
+31%
|
105
+13%
|
137
+30%
|
122
-11%
|
121
-1%
|
126
+5%
|
131
+4%
|
139
+5%
|
135
-2%
|
137
+1%
|
129
-5%
|
135
+4%
|
145
+8%
|
142
-2%
|
140
-1%
|
135
-4%
|
130
-3%
|
114
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
(16)
|
(18)
|
(19)
|
(13)
|
(13)
|
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(9)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(8)
|
(9)
|
(12)
|
(17)
|
(18)
|
(21)
|
(18)
|
(19)
|
(19)
|
(19)
|
(30)
|
(31)
|
(33)
|
(34)
|
(30)
|
(29)
|
(29)
|
(29)
|
(58)
|
|
Income from Continuing Operations |
235
|
253
|
225
|
226
|
201
|
191
|
193
|
194
|
208
|
200
|
184
|
162
|
153
|
126
|
86
|
68
|
53
|
38
|
23
|
15
|
13
|
27
|
63
|
85
|
93
|
120
|
105
|
100
|
108
|
112
|
119
|
116
|
107
|
98
|
102
|
111
|
112
|
111
|
106
|
101
|
56
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Net Income (Common) |
235
N/A
|
253
+8%
|
225
-11%
|
226
+1%
|
200
-11%
|
190
-5%
|
192
+1%
|
193
+1%
|
207
+7%
|
199
-4%
|
184
-8%
|
161
-12%
|
152
-6%
|
126
-17%
|
85
-32%
|
68
-21%
|
53
-23%
|
37
-29%
|
23
-40%
|
15
-33%
|
13
-15%
|
27
+109%
|
63
+134%
|
84
+34%
|
92
+10%
|
120
+30%
|
104
-13%
|
100
-5%
|
108
+8%
|
112
+4%
|
119
+6%
|
116
-3%
|
106
-8%
|
98
-8%
|
101
+4%
|
111
+9%
|
112
+1%
|
110
-2%
|
105
-5%
|
101
-4%
|
56
-44%
|
|
EPS (Diluted) |
1.27
N/A
|
1.41
+11%
|
1.24
-12%
|
1.25
+1%
|
1.11
-11%
|
1.05
-5%
|
1.07
+2%
|
1.07
N/A
|
1.15
+7%
|
1.11
-3%
|
1.02
-8%
|
0.9
-12%
|
0.85
-6%
|
0.7
-18%
|
0.48
-31%
|
0.38
-21%
|
0.29
-24%
|
0.21
-28%
|
0.12
-43%
|
0.08
-33%
|
0.07
-13%
|
0.15
+114%
|
0.35
+133%
|
0.47
+34%
|
0.51
+9%
|
0.67
+31%
|
0.58
-13%
|
0.55
-5%
|
0.6
+9%
|
0.62
+3%
|
0.66
+6%
|
0.64
-3%
|
0.59
-8%
|
0.54
-8%
|
0.56
+4%
|
0.61
+9%
|
0.62
+2%
|
0.61
-2%
|
0.58
-5%
|
0.56
-3%
|
0.31
-45%
|