Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3

Watchlist Manager
Multiplan Empreendimentos Imobiliarios SA Logo
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3
Watchlist
Price: 25.72 BRL 1.26% Market Closed
Market Cap: 13.3B BRL
Have any thoughts about
Multiplan Empreendimentos Imobiliarios SA?
Write Note

Income Statement

Earnings Waterfall
Multiplan Empreendimentos Imobiliarios SA

Revenue
2.2B BRL
Cost of Revenue
-334.7m BRL
Gross Profit
1.8B BRL
Operating Expenses
-406.5m BRL
Operating Income
1.4B BRL
Other Expenses
-307m BRL
Net Income
1.1B BRL

Income Statement
Multiplan Empreendimentos Imobiliarios SA

Rotate your device to view
Income Statement
Currency: BRL
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
1 062
N/A
1 113
+5%
1 120
+1%
1 105
-1%
1 089
-1%
1 065
-2%
1 079
+1%
1 090
+1%
1 098
+1%
1 110
+1%
1 110
0%
1 123
+1%
1 144
+2%
1 156
+1%
1 170
+1%
1 192
+2%
1 205
+1%
1 229
+2%
1 245
+1%
1 263
+1%
1 287
+2%
1 306
+1%
1 324
+1%
1 259
-5%
1 146
-9%
1 082
-6%
1 022
-5%
1 039
+2%
1 146
+10%
1 288
+12%
1 441
+12%
1 600
+11%
1 732
+8%
1 798
+4%
1 849
+3%
1 906
+3%
1 963
+3%
2 030
+3%
2 088
+3%
2 140
+2%
2 179
+2%
Gross Profit
Cost of Revenue
(321)
(310)
(297)
(283)
(272)
(256)
(257)
(261)
(266)
(272)
(274)
(273)
(279)
(294)
(296)
(306)
(303)
(290)
(299)
(307)
(313)
(287)
(284)
(269)
(262)
(286)
(276)
(276)
(275)
(293)
(322)
(337)
(350)
(342)
(323)
(309)
(297)
(300)
(297)
(318)
(335)
Gross Profit
741
N/A
803
+8%
823
+2%
822
0%
818
-1%
809
-1%
821
+2%
829
+1%
832
+0%
838
+1%
836
0%
850
+2%
865
+2%
862
0%
874
+1%
886
+1%
902
+2%
939
+4%
946
+1%
956
+1%
973
+2%
1 018
+5%
1 040
+2%
989
-5%
884
-11%
796
-10%
746
-6%
763
+2%
871
+14%
995
+14%
1 119
+12%
1 263
+13%
1 382
+9%
1 456
+5%
1 526
+5%
1 596
+5%
1 666
+4%
1 730
+4%
1 791
+4%
1 823
+2%
1 844
+1%
Operating Income
Operating Expenses
(205)
(189)
(202)
(202)
(200)
(189)
(197)
(195)
(195)
(189)
(205)
(209)
(235)
(232)
(203)
(178)
(154)
(211)
(223)
(279)
(293)
(320)
(232)
(214)
360
356
209
187
(391)
(373)
(345)
(376)
(402)
(404)
(406)
(387)
(370)
(391)
(402)
(399)
(406)
Selling, General & Administrative
(156)
(178)
(176)
(176)
(174)
(168)
(176)
(183)
(187)
(180)
(199)
(193)
(213)
(212)
(184)
(159)
(138)
(191)
(211)
(264)
(278)
(303)
(271)
(249)
(237)
(233)
(286)
(306)
(323)
(304)
(302)
(320)
(338)
(342)
(308)
(308)
(300)
(355)
(306)
(293)
(294)
Depreciation & Amortization
(11)
(12)
(12)
(12)
(12)
(12)
(12)
(11)
(11)
(12)
(12)
(12)
(13)
(13)
(13)
(15)
(16)
(17)
(17)
(17)
(17)
(18)
(19)
(20)
(21)
(23)
(23)
(24)
(24)
(23)
(23)
(23)
(23)
(23)
(22)
(22)
(22)
(22)
(23)
(23)
(23)
Other Operating Expenses
(38)
0
(15)
(14)
(14)
(9)
(9)
(1)
3
2
6
(4)
(9)
(7)
(5)
(4)
(0)
(3)
5
3
1
1
58
55
618
612
518
517
(44)
(46)
(20)
(33)
(42)
(40)
(77)
(57)
(48)
(14)
(73)
(83)
(89)
Operating Income
535
N/A
614
+15%
621
+1%
620
0%
618
0%
620
+0%
625
+1%
634
+1%
637
+1%
649
+2%
631
-3%
642
+2%
631
-2%
630
0%
671
+6%
709
+6%
748
+6%
729
-3%
723
-1%
677
-6%
680
+0%
699
+3%
808
+16%
775
-4%
1 244
+61%
1 152
-7%
955
-17%
951
0%
480
-50%
622
+30%
774
+24%
887
+15%
979
+10%
1 052
+7%
1 120
+6%
1 209
+8%
1 296
+7%
1 339
+3%
1 389
+4%
1 424
+2%
1 438
+1%
Pre-Tax Income
Interest Income Expense
(134)
(150)
(210)
(218)
(224)
(178)
(237)
(244)
(249)
(218)
(220)
(209)
(191)
(171)
(150)
(150)
(154)
(148)
(151)
(151)
(152)
(146)
(135)
(119)
(101)
(91)
(86)
(68)
(83)
(66)
(100)
(149)
(173)
(213)
(219)
(211)
(207)
(221)
(204)
(201)
(187)
Total Other Income
(8)
4
47
50
48
1
56
59
62
11
5
(15)
(28)
(20)
(14)
2
16
15
15
14
12
6
5
1
2
9
10
19
23
(59)
(58)
(70)
(72)
(12)
(19)
(15)
(10)
13
23
23
20
Pre-Tax Income
394
N/A
467
+19%
459
-2%
453
-1%
442
-2%
443
+0%
443
+0%
449
+1%
451
+0%
442
-2%
416
-6%
418
+0%
412
-1%
439
+7%
506
+15%
561
+11%
611
+9%
595
-3%
587
-1%
540
-8%
540
0%
559
+4%
678
+21%
657
-3%
1 145
+74%
1 070
-7%
879
-18%
902
+3%
420
-53%
497
+18%
616
+24%
668
+8%
734
+10%
827
+13%
881
+7%
983
+12%
1 079
+10%
1 131
+5%
1 208
+7%
1 246
+3%
1 271
+2%
Net Income
Tax Provision
(93)
(99)
(103)
(95)
(94)
(81)
(81)
(84)
(86)
(131)
(120)
(116)
(93)
(70)
(94)
(109)
(118)
(124)
(122)
(106)
(101)
(90)
(122)
(145)
(186)
(106)
(46)
(47)
(34)
(45)
(38)
(11)
10
(57)
(76)
(104)
(122)
(110)
(128)
(131)
(140)
Income from Continuing Operations
301
368
355
358
348
362
362
365
365
312
296
302
319
369
412
453
493
471
464
434
439
469
556
512
959
964
833
856
386
453
578
657
744
769
805
880
957
1 021
1 080
1 115
1 131
Income to Minority Interest
0
0
0
0
0
0
0
0
(0)
0
0
0
1
1
1
2
2
2
3
2
2
2
1
1
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Net Income (Common)
301
N/A
368
+22%
355
-3%
358
+1%
349
-3%
362
+4%
363
+0%
365
+1%
365
0%
312
-14%
296
-5%
302
+2%
320
+6%
369
+16%
413
+12%
454
+10%
495
+9%
473
-5%
467
-1%
436
-7%
441
+1%
471
+7%
557
+18%
512
-8%
960
+87%
964
+0%
833
-14%
856
+3%
386
-55%
453
+17%
578
+28%
657
+14%
744
+13%
769
+3%
805
+5%
880
+9%
957
+9%
1 020
+7%
1 080
+6%
1 115
+3%
1 131
+1%
EPS (Diluted)
0.3
N/A
0.65
+117%
0.62
-5%
0.63
+2%
0.61
-3%
0.64
+5%
0.63
-2%
0.63
N/A
0.63
N/A
1.65
+162%
0.51
-69%
0.52
+2%
0.55
+6%
1.87
+240%
0.7
-63%
0.76
+9%
0.83
+9%
0.79
-5%
0.78
-1%
0.73
-6%
0.74
+1%
0.79
+7%
0.93
+18%
0.86
-8%
1.61
+87%
1.62
+1%
1.4
-14%
1.43
+2%
0.65
-55%
0.76
+17%
0.98
+29%
1.11
+13%
1.26
+14%
1.31
+4%
1.37
+5%
1.5
+9%
1.64
+9%
1.75
+7%
1.85
+6%
1.92
+4%
1.95
+2%

See Also

Discover More