Empresas CMPC S.A. (SNSE:CMPC)

Empresas CMPC Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	7,604	7,743	8,100	7,821	6,323	5,287
Revenue Growth (YoY)	-4.02%	-4.41%	3.56%	23.70%	19.60%	-6.76%
Cost of Revenue	5,884	5,852	6,346	5,542	4,628	4,423
Gross Profit	1,720	1,891	1,754	2,279	1,695	863.43
Selling, General & Admin	956.1	959.88	949.54	764.03	590.03	536.73
Other Operating Expenses	399.29	402.32	391.58	286.52	230.3	222.27
Operating Expenses	1,355	1,362	1,341	1,051	820.33	759
Operating Income	364.89	528.85	413.17	1,229	874.43	104.43
Interest Expense	-306.1	-303.89	-264.78	-216.48	-216.45	-200.91
Interest & Investment Income	44.79	54.2	77.8	44.34	8.45	10.27
Earnings From Equity Investments	6.48	2.52	0.88	1.09	1.01	0.91
Currency Exchange Gain (Loss)	-7.17	-28.94	-92.13	-59.32	-13.06	-29.27
Other Non Operating Income (Expenses)	130.89	208.2	312.96	196.6	116.84	52.88
EBT Excluding Unusual Items	233.79	460.94	447.9	1,195	771.21	-61.7
Merger & Restructuring Charges	-10.94	-6.79	-13.99	-16.76	-4.85	-2.68
Gain (Loss) on Sale of Assets	-2.59	-2.47	0.39	4.85	-0.08	-0.05
Asset Writedown	336.08	318.05	229.03	213.75	145.38	143.09
Legal Settlements	-3.23	-3.89	-3.16	-8.13	-8.71	-5.39
Other Unusual Items	2.03	3.8	-69.75	-28.11	-28.12	-21.62
Pretax Income	555.14	769.65	590.42	1,360	874.83	51.66
Income Tax Expense	223.59	278.55	120.17	354.98	336.38	79.32
Earnings From Continuing Operations	331.55	491.1	470.25	1,005	538.45	-27.67
Minority Interest in Earnings	-0.04	-0.05	-0.01	-0.01	0.36	-0.7
Net Income	332	491.05	470.24	1,005	538.81	-28.37
Net Income to Common	332	491.05	470.24	1,005	538.81	-28.37
Net Income Growth	-26.65%	4.43%	-53.23%	86.59%	-	-
Shares Outstanding (Basic)	2,500	2,500	2,500	2,500	2,500	2,500
Shares Outstanding (Diluted)	2,500	2,500	2,500	2,500	2,500	2,500
Shares Change (YoY)	-0.00%	-	-	-	-	-
EPS (Basic)	0.13	0.20	0.19	0.40	0.22	-0.01
EPS (Diluted)	0.13	0.20	0.19	0.40	0.22	-0.01
EPS Growth	-26.63%	4.42%	-53.23%	86.61%	-	-
Free Cash Flow	633.41	529.54	287.65	433.93	930.96	585.3
Free Cash Flow Per Share	0.25	0.21	0.12	0.17	0.37	0.23
Dividend Per Share	0.051	0.051	0.072	0.240	0.228	0.004
Dividend Growth	-29.65%	-29.65%	-69.83%	5.54%	5195.30%	-75.84%
Gross Margin	22.62%	24.42%	21.66%	29.14%	26.80%	16.33%
Operating Margin	4.80%	6.83%	5.10%	15.71%	13.83%	1.98%
Profit Margin	4.37%	6.34%	5.81%	12.85%	8.52%	-0.54%
Free Cash Flow Margin	8.33%	6.84%	3.55%	5.55%	14.72%	11.07%
EBITDA	1,285	1,408	1,229	2,023	1,631	590.76
EBITDA Margin	16.89%	18.19%	15.17%	25.87%	25.80%	11.17%
D&A For EBITDA	919.68	879.5	815.6	794.72	756.6	486.33
EBIT	364.89	528.85	413.17	1,229	874.43	104.43
EBIT Margin	4.80%	6.83%	5.10%	15.71%	13.83%	1.98%
Effective Tax Rate	40.28%	36.19%	20.35%	26.10%	38.45%	153.56%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.