Mirvac Group
ASX:MGR

Watchlist Manager
Mirvac Group Logo
Mirvac Group
ASX:MGR
Watchlist
Price: 2.11 AUD Market Closed
Market Cap: 8.3B AUD
Have any thoughts about
Mirvac Group?
Write Note

Income Statement

Earnings Waterfall
Mirvac Group

Revenue
3B AUD
Cost of Revenue
-2.1B AUD
Gross Profit
976m AUD
Operating Expenses
-329m AUD
Operating Income
647m AUD
Other Expenses
-1.5B AUD
Net Income
-805m AUD

Income Statement
Mirvac Group

Rotate your device to view
Income Statement
Currency: AUD
Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
1 386
N/A
1 297
-6%
1 228
-5%
1 500
+22%
1 547
+3%
1 467
-5%
1 802
+23%
1 896
+5%
1 798
-5%
1 727
-4%
1 676
-3%
1 570
-6%
1 527
-3%
1 595
+4%
1 605
+1%
1 526
-5%
1 548
+1%
1 490
-4%
1 470
-1%
1 703
+16%
1 868
+10%
1 908
+2%
1 696
-11%
1 531
-10%
2 321
+52%
2 544
+10%
2 275
-11%
1 989
-13%
2 159
+9%
2 606
+21%
2 186
-16%
2 311
+6%
2 116
-8%
1 861
-12%
1 808
-3%
2 095
+16%
2 306
+10%
1 794
-22%
1 902
+6%
2 380
+25%
3 035
+28%
Gross Profit
Cost of Revenue
(856)
(762)
(697)
(760)
(897)
(960)
(1 130)
(1 200)
(1 092)
(1 077)
(1 098)
(992)
(938)
(971)
(972)
(896)
(931)
(887)
(840)
(1 044)
(1 100)
(1 061)
(928)
(874)
(1 484)
(1 627)
(1 373)
(1 098)
(1 216)
(1 567)
(1 233)
(1 324)
(1 207)
(990)
(979)
(1 214)
(1 364)
(910)
(984)
(1 490)
(2 059)
Gross Profit
530
N/A
536
+1%
531
-1%
740
+40%
650
-12%
379
-42%
672
+78%
696
+4%
706
+2%
650
-8%
578
-11%
578
0%
589
+2%
624
+6%
633
+1%
630
-1%
616
-2%
603
-2%
629
+4%
659
+5%
768
+17%
847
+10%
768
-9%
657
-14%
837
+27%
917
+9%
902
-2%
891
-1%
943
+6%
1 039
+10%
953
-8%
987
+4%
909
-8%
871
-4%
829
-5%
881
+6%
942
+7%
884
-6%
918
+4%
890
-3%
976
+10%
Operating Income
Operating Expenses
(152)
(163)
(186)
(254)
(267)
(245)
(286)
(313)
(547)
(551)
(543)
(520)
(298)
(450)
(478)
(283)
(195)
(409)
(413)
(181)
(183)
(209)
(254)
(227)
(217)
(218)
(214)
(219)
(218)
(229)
(212)
(274)
(275)
(279)
(282)
(291)
(356)
(332)
(414)
(406)
(329)
Selling, General & Administrative
(87)
(108)
(140)
(187)
(224)
(219)
(221)
(239)
(465)
(459)
(455)
(443)
(215)
(378)
(417)
(230)
(148)
(360)
(362)
(126)
(136)
(157)
(167)
(173)
(168)
(210)
(156)
(189)
(218)
(200)
(212)
(211)
(196)
(175)
(211)
(244)
(250)
(249)
(341)
(333)
(237)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(30)
0
0
0
0
0
0
0
0
(34)
(76)
(80)
(71)
(68)
(83)
(84)
(73)
(73)
(75)
Other Operating Expenses
(64)
(55)
(46)
(67)
(43)
(27)
(65)
(74)
(82)
(92)
(88)
(77)
(83)
(72)
(61)
(53)
(47)
(49)
(51)
(55)
(47)
(52)
(56)
(53)
(49)
(8)
(58)
(30)
0
(29)
0
(29)
(3)
(24)
0
21
(23)
1
0
0
(17)
Operating Income
378
N/A
373
-2%
345
-7%
486
+41%
384
-21%
262
-32%
386
+47%
382
-1%
159
-58%
99
-38%
35
-65%
57
+64%
291
+406%
175
-40%
155
-11%
347
+124%
421
+21%
194
-54%
217
+12%
478
+121%
585
+22%
639
+9%
514
-19%
431
-16%
620
+44%
698
+13%
688
-1%
672
-2%
725
+8%
810
+12%
741
-9%
713
-4%
634
-11%
592
-7%
547
-8%
590
+8%
586
-1%
552
-6%
504
-9%
484
-4%
647
+34%
Pre-Tax Income
Interest Income Expense
(82)
(106)
(80)
(90)
98
179
169
289
(17)
(665)
(864)
(534)
(155)
2
(52)
(79)
(94)
(12)
(36)
(49)
(56)
(57)
162
407
507
474
473
447
481
611
350
331
25
(130)
428
628
411
122
(568)
(1 020)
(1 294)
Non-Reccuring Items
0
0
0
0
7
36
43
108
(5)
(364)
(315)
46
95
(35)
(40)
(14)
(3)
(27)
(30)
1
(23)
(24)
0
(1)
(6)
0
0
0
9
0
5
0
(71)
(85)
(21)
(57)
(25)
(57)
(71)
(30)
(49)
Gain/Loss on Disposition of Assets
0
0
0
0
(0)
(0)
0
14
16
3
0
(1)
(1)
(1)
(0)
(1)
(0)
(0)
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
15
15
2
2
(2)
15
(3)
(23)
(5)
(23)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14)
(35)
(37)
(45)
(58)
(49)
(27)
(46)
(56)
(57)
(51)
(49)
(54)
(25)
(22)
(20)
(19)
(22)
(26)
(2)
(17)
(24)
(35)
(61)
Pre-Tax Income
296
N/A
267
-10%
265
-1%
397
+49%
488
+23%
476
-3%
598
+26%
793
+33%
153
-81%
(927)
N/A
(1 145)
-24%
(431)
+62%
230
N/A
140
-39%
64
-55%
254
+299%
324
+28%
141
-56%
115
-19%
393
+242%
461
+17%
500
+8%
628
+26%
809
+29%
1 075
+33%
1 117
+4%
1 104
-1%
1 068
-3%
1 166
+9%
1 367
+17%
1 071
-22%
1 037
-3%
583
-44%
360
-38%
934
+159%
1 133
+21%
985
-13%
597
-39%
(182)
N/A
(606)
-233%
(780)
-29%
Net Income
Tax Provision
(44)
(40)
(20)
(33)
(45)
(33)
(31)
(45)
23
63
65
50
8
15
107
122
68
133
24
(64)
(13)
(19)
(18)
(5)
(42)
(49)
60
53
(77)
(95)
(52)
(53)
(20)
(14)
(35)
(65)
(78)
(40)
17
25
(25)
Income from Continuing Operations
253
227
246
364
443
443
567
749
175
(863)
(1 079)
(382)
237
155
170
376
392
274
139
329
447
480
610
804
1 033
1 068
1 164
1 121
1 089
1 272
1 019
984
563
346
899
1 068
907
557
(165)
(581)
(805)
Income to Minority Interest
0
0
(1)
(2)
(2)
(2)
(11)
(13)
(4)
1
1
(4)
(3)
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(5)
2
2
(1)
0
0
0
0
Net Income (Common)
253
N/A
227
-10%
245
+8%
362
+48%
441
+22%
440
0%
556
+26%
736
+32%
172
-77%
(862)
N/A
(1 078)
-25%
(385)
+64%
235
N/A
175
-26%
182
+4%
372
+104%
416
+12%
295
-29%
140
-53%
331
+136%
447
+35%
480
+7%
610
+27%
804
+32%
1 033
+29%
1 068
+3%
1 164
+9%
1 121
-4%
1 089
-3%
1 272
+17%
1 019
-20%
984
-3%
558
-43%
341
-39%
901
+164%
1 070
+19%
906
-15%
556
-39%
(165)
N/A
(581)
-252%
(805)
-39%
EPS (Diluted)
0.32
N/A
0.28
-13%
0.27
-4%
0.38
+41%
0.45
+18%
0.43
-4%
0.5
+16%
0.65
+30%
0.13
-80%
-0.7
N/A
-0.55
+21%
-0.13
+76%
0.08
N/A
0.05
-38%
0.05
N/A
0.11
+120%
0.11
N/A
0.08
-27%
0.04
-50%
0.09
+125%
0.12
+33%
0.13
+8%
0.16
+23%
0.22
+38%
0.28
+27%
0.29
+4%
0.31
+7%
0.31
N/A
0.29
-6%
0.34
+17%
0.28
-18%
0.26
-7%
0.14
-46%
0.09
-36%
0.23
+156%
0.27
+17%
0.23
-15%
0.14
-39%
-0.04
N/A
-0.15
-275%
-0.2
-33%

See Also

Discover More