CEMEX, S.A.B. de C.V. (CX)

Stericycle 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	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	15,676	16,200	16,554	14,706	14,379	12,669
Revenue Growth (YoY)	-6.07%	-2.14%	12.57%	2.27%	13.50%	-2.24%
Cost of Revenue	10,688	10,872	11,077	10,304	9,819	8,658
Gross Profit	4,988	5,328	5,477	4,402	4,560	4,011
Selling, General & Admin	3,442	3,540	3,562	3,069	2,872	2,746
Other Operating Expenses	175.12	-	-	-	-	-
Operating Expenses	3,617	3,540	3,562	3,069	2,872	2,746
Operating Income	1,370	1,788	1,915	1,333	1,688	1,265
Interest Expense	-476.32	-503	-487	-473	-566	-681
Interest & Investment Income	28.73	36	37	25	22	20
Earnings From Equity Investments	85.21	93	98	30	54	49
Currency Exchange Gain (Loss)	-1.22	-353	130	96	-40	-6
Other Non Operating Income (Expenses)	-69.49	-72	-91	-4	4	-115
EBT Excluding Unusual Items	937.35	989	1,602	1,007	1,162	532
Merger & Restructuring Charges	-10	-10	-2	-20	-17	-81
Impairment of Goodwill	-	-	-	-365	-	-1,020
Gain (Loss) on Sale of Investments	139	139	-	48	-	-
Gain (Loss) on Sale of Assets	36.45	-5	-163	-73	-97	-103
Asset Writedown	-108.2	-122	-43	-77	-513	-500
Other Unusual Items	-11	-11	-71	50	419	-138
Pretax Income	983.61	980	1,323	570	954	-1,310
Income Tax Expense	77.9	67	1,204	168	137	36
Earnings From Continuing Operations	905.71	913	119	402	817	-1,346
Earnings From Discontinued Operations	614.93	47	80	483	-39	-100
Net Income to Company	1,521	960	199	885	778	-1,446
Minority Interest in Earnings	-14.45	-21	-17	-27	-25	-21
Net Income	1,506	939	182	858	753	-1,467
Net Income to Common	1,506	939	182	858	753	-1,467
Net Income Growth	788.65%	415.93%	-78.79%	13.94%	-	-
Shares Outstanding (Basic)	14,483	14,468	14,504	14,518	14,708	14,708
Shares Outstanding (Diluted)	14,703	14,689	14,703	14,783	14,951	14,708
Shares Change (YoY)	0.22%	-0.10%	-0.54%	-1.13%	1.65%	-2.79%
EPS (Basic)	0.10	0.06	0.01	0.06	0.05	-0.10
EPS (Diluted)	0.10	0.06	0.01	0.06	0.05	-0.10
EPS Growth	856.63%	417.83%	-78.74%	15.16%	-	-
Free Cash Flow	583.66	894	1,357	613	1,067	1,056
Free Cash Flow Per Share	0.04	0.06	0.09	0.04	0.07	0.07
Dividend Per Share	0.009	0.009	0.008	-	-	-
Dividend Growth	8.27%	8.27%	-	-	-	-
Gross Margin	31.82%	32.89%	33.09%	29.93%	31.71%	31.66%
Operating Margin	8.74%	11.04%	11.57%	9.06%	11.74%	9.98%
Profit Margin	9.61%	5.80%	1.10%	5.83%	5.24%	-11.58%
Free Cash Flow Margin	3.72%	5.52%	8.20%	4.17%	7.42%	8.33%
EBITDA	2,273	2,675	2,821	2,405	2,808	2,131
EBITDA Margin	14.50%	16.51%	17.04%	16.35%	19.53%	16.82%
D&A For EBITDA	902.61	887	906	1,072	1,120	866
EBIT	1,370	1,788	1,915	1,333	1,688	1,265
EBIT Margin	8.74%	11.04%	11.57%	9.06%	11.74%	9.98%
Effective Tax Rate	7.92%	6.84%	91.00%	29.47%	14.36%	-

Updated Jul 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q