CIE Automotive, S.A. (BME:CIE)
Spain · Delayed Price · Currency is EUR 29.45
+0.05 (0.17%)
May 29, 2026, 5:35 PM CET
CIE Automotive Income Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 3,998 | 3,958 | 3,961 | 3,959 | 3,839 | 3,093 | |
Revenue Growth (YoY) | 1.54% | -0.06% | 0.03% | 3.15% | 24.09% | 7.31% |
Cost of Revenue | 2,306 | 2,306 | 2,333 | 2,407 | 2,402 | 1,944 |
Gross Profit | 1,692 | 1,652 | 1,628 | 1,553 | 1,437 | 1,149 |
Selling, General & Admin | 645.46 | 645.46 | 652.43 | 643.26 | 601.59 | 544.81 |
Other Operating Expenses | 268.77 | 237.87 | 240.52 | 187.46 | 198.36 | 32.48 |
Operating Expenses | 1,112 | 1,079 | 1,077 | 1,014 | 977.18 | 730.56 |
Operating Income | 579.09 | 573.39 | 551.25 | 539.02 | 459.69 | 418.3 |
Interest Expense | -112.75 | -110.55 | -125.98 | -126.33 | -59.97 | -51.05 |
Interest & Investment Income | 44.31 | 44.31 | 41.73 | 34.88 | 29.58 | 24.48 |
Earnings From Equity Investments | 5.35 | 5.35 | 8.92 | 8.38 | 11.43 | 6.97 |
Currency Exchange Gain (Loss) | -1.18 | -1.18 | -1.77 | -1.54 | 6.27 | -1.46 |
Other Non Operating Income (Expenses) | 9.36 | 9.36 | 1.35 | 6.58 | -12.78 | -0.02 |
EBT Excluding Unusual Items | 524.18 | 520.68 | 475.5 | 460.99 | 434.22 | 397.21 |
Asset Writedown | -7.93 | -7.93 | -5.92 | -2.65 | -9.4 | -9.87 |
Other Unusual Items | -22.58 | -22.58 | -6.94 | -8.7 | -3.56 | -6.55 |
Pretax Income | 493.67 | 490.17 | 462.63 | 449.64 | 421.27 | 380.79 |
Income Tax Expense | 122.92 | 121.62 | 100.71 | 101.82 | 88.6 | 88.35 |
Earnings From Continuing Operations | 370.75 | 368.55 | 361.92 | 347.82 | 332.67 | 292.45 |
Earnings From Discontinued Operations | 0.93 | 0.93 | 1.03 | 13.37 | 9.55 | 1.03 |
Net Income to Company | 371.68 | 369.48 | 362.96 | 361.19 | 342.22 | 293.48 |
Minority Interest in Earnings | -33.7 | -33.7 | -37.3 | -41.01 | -42.1 | -25.93 |
Net Income | 337.98 | 335.78 | 325.66 | 320.18 | 300.12 | 267.54 |
Net Income to Common | 337.98 | 335.78 | 325.66 | 320.18 | 300.12 | 267.54 |
Net Income Growth | -72.45% | 3.11% | 1.71% | 6.68% | 12.18% | 44.44% |
Shares Outstanding (Basic) | 119 | 119 | 120 | 120 | 120 | 122 |
Shares Outstanding (Diluted) | 119 | 119 | 120 | 120 | 120 | 122 |
Shares Change (YoY) | - | -0.46% | 0.03% | -0.63% | -1.63% | -2.25% |
EPS (Basic) | 2.85 | 2.82 | 2.72 | 2.67 | 2.49 | 2.18 |
EPS (Diluted) | 2.85 | 2.82 | 2.72 | 2.67 | 2.49 | 2.18 |
EPS Growth | - | 3.62% | 1.65% | 7.36% | 14.36% | 47.34% |
Free Cash Flow | 400.06 | 390.36 | 288.65 | 295.24 | 361.98 | 277.39 |
Free Cash Flow Per Share | 3.37 | 3.27 | 2.41 | 2.47 | 3.00 | 2.27 |
Dividend Per Share | - | - | 0.920 | 0.900 | 0.829 | 0.720 |
Dividend Growth | - | - | 2.22% | 8.57% | 15.14% | 44.00% |
Gross Margin | 42.31% | 41.74% | 41.10% | 39.21% | 37.43% | 37.14% |
Operating Margin | 14.49% | 14.49% | 13.92% | 13.61% | 11.98% | 13.52% |
Profit Margin | 8.46% | 8.48% | 8.22% | 8.09% | 7.82% | 8.65% |
Free Cash Flow Margin | 10.01% | 9.86% | 7.29% | 7.46% | 9.43% | 8.97% |
EBITDA | 746.35 | 743.76 | 710.5 | 698.43 | 613.42 | 550.42 |
EBITDA Margin | 18.67% | 18.79% | 17.94% | 17.64% | 15.98% | 17.79% |
D&A For EBITDA | 167.27 | 170.37 | 159.25 | 159.42 | 153.73 | 132.12 |
EBIT | 579.09 | 573.39 | 551.25 | 539.02 | 459.69 | 418.3 |
EBIT Margin | 14.49% | 14.49% | 13.92% | 13.61% | 11.98% | 13.52% |
Effective Tax Rate | 24.90% | 24.81% | 21.77% | 22.65% | 21.03% | 23.20% |
Revenue as Reported | 4,067 | 4,067 | 4,089 | 4,116 | 4,049 | 3,313 |