CIE Automotive, S.A. (BME:CIE)
Spain · Delayed Price · Currency is EUR 25.35
-0.30 (-1.17%)
Aug 27, 2026, 4:24 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 | Jun '26 Jun 30, 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 |
| 4,062 | 3,958 | 3,961 | 3,959 | 3,839 | 3,093 | |
Revenue Growth | 4.19% | -0.06% | 0.03% | 3.15% | 24.09% | 7.31% |
Cost of Revenue | 2,338 | 2,306 | 2,333 | 2,407 | 2,402 | 1,944 |
Gross Profit | 1,724 | 1,652 | 1,628 | 1,553 | 1,437 | 1,149 |
Selling, General & Admin | 685.44 | 645.46 | 652.43 | 643.26 | 601.59 | 544.81 |
Other Operating Expenses | 248.17 | 237.87 | 240.52 | 187.46 | 198.36 | 32.48 |
Operating Expenses | 1,136 | 1,079 | 1,077 | 1,014 | 977.18 | 730.56 |
Operating Income | 587.89 | 573.39 | 551.25 | 539.02 | 459.69 | 418.3 |
Interest Expense | -104.27 | -110.55 | -125.98 | -126.33 | -59.97 | -51.05 |
Interest & Investment Income | 34.93 | 44.31 | 41.73 | 34.88 | 29.58 | 24.48 |
Earnings From Equity Investments | 3.86 | 5.35 | 8.92 | 8.38 | 11.43 | 6.97 |
Currency Exchange Gain (Loss) | 2.96 | -1.18 | -1.77 | -1.54 | 6.27 | -1.46 |
Other Non Operating Income (Expenses) | 5.08 | 9.36 | 1.35 | 6.58 | -12.78 | -0.02 |
EBT Excluding Unusual Items | 530.44 | 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 | 499.93 | 490.17 | 462.63 | 449.64 | 421.27 | 380.79 |
Income Tax Expense | 126.57 | 121.62 | 100.71 | 101.82 | 88.6 | 88.35 |
Earnings From Continuing Operations | 373.36 | 368.55 | 361.92 | 347.82 | 332.67 | 292.45 |
Earnings From Discontinued Operations | 1.13 | 0.93 | 1.03 | 13.37 | 9.55 | 1.03 |
Net Income to Company | 374.49 | 369.48 | 362.96 | 361.19 | 342.22 | 293.48 |
Minority Interest in Earnings | -33.25 | -33.7 | -37.3 | -41.01 | -42.1 | -25.93 |
Net Income | 341.24 | 335.78 | 325.66 | 320.18 | 300.12 | 267.54 |
Net Income to Common | 341.24 | 335.78 | 325.66 | 320.18 | 300.12 | 267.54 |
Net Income Growth | 4.14% | 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 | -0.92% | -0.46% | 0.03% | -0.63% | -1.63% | -2.25% |
EPS (Basic) | 2.88 | 2.82 | 2.72 | 2.67 | 2.49 | 2.18 |
EPS (Diluted) | 2.88 | 2.82 | 2.72 | 2.67 | 2.49 | 2.18 |
EPS Growth | 5.14% | 3.62% | 1.65% | 7.36% | 14.36% | 47.34% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 389.37 | 390.36 | 288.65 | 295.24 | 361.98 | 277.39 |
Free Cash Flow Per Share | 3.28 | 3.27 | 2.41 | 2.47 | 3.00 | 2.27 |
Dividend Per Share | 0.470 | 0.940 | 0.920 | 0.900 | 0.829 | 0.720 |
Dividend Growth | -49.46% | 2.17% | 2.22% | 8.57% | 15.14% | 44.00% |
Gross Margin | 42.45% | 41.74% | 41.10% | 39.21% | 37.43% | 37.14% |
Operating Margin | 14.47% | 14.49% | 13.92% | 13.61% | 11.98% | 13.52% |
Profit Margin | 8.40% | 8.48% | 8.22% | 8.09% | 7.82% | 8.65% |
Free Cash Flow Margin | 9.59% | 9.86% | 7.29% | 7.46% | 9.43% | 8.97% |
EBITDA | 765.68 | 743.76 | 710.5 | 698.43 | 613.42 | 550.42 |
EBITDA Margin | 18.85% | 18.79% | 17.94% | 17.64% | 15.98% | 17.79% |
D&A For EBITDA | 177.79 | 170.37 | 159.25 | 159.42 | 153.73 | 132.12 |
EBIT | 587.89 | 573.39 | 551.25 | 539.02 | 459.69 | 418.3 |
EBIT Margin | 14.47% | 14.49% | 13.92% | 13.61% | 11.98% | 13.52% |
Effective Tax Rate | 25.32% | 24.81% | 21.77% | 22.65% | 21.03% | 23.20% |
Revenue as Reported | 4,187 | 4,067 | 4,089 | 4,116 | 4,049 | 3,313 |