MERLIN Properties SOCIMI SA
MAD:MRL

Watchlist Manager
MERLIN Properties SOCIMI SA Logo
MERLIN Properties SOCIMI SA
MAD:MRL
Watchlist
Price: 9.94 EUR -0.1% Market Closed
Market Cap: 5.6B EUR
Have any thoughts about
MERLIN Properties SOCIMI SA?
Write Note

Income Statement

Earnings Waterfall
MERLIN Properties SOCIMI SA

Revenue
481.7m EUR
Operating Expenses
-120.1m EUR
Operating Income
361.6m EUR
Other Expenses
-232.2m EUR
Net Income
129.3m EUR

Income Statement
MERLIN Properties SOCIMI SA

Rotate your device to view
Income Statement
Currency: EUR
Sep-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
26
N/A
35
+36%
68
+93%
139
+105%
214
+54%
259
+21%
304
+17%
305
+0%
352
+15%
390
+11%
430
+10%
474
+10%
463
-2%
469
+1%
553
+18%
482
-13%
590
+22%
648
+10%
701
+8%
794
+13%
515
-35%
786
+53%
625
-20%
641
+3%
446
-30%
419
-6%
428
+2%
376
-12%
468
+24%
449
-4%
458
+2%
465
+1%
439
-6%
447
+2%
446
0%
461
+3%
465
+1%
470
+1%
478
+2%
482
+1%
Gross Profit
Cost of Revenue
(3)
0
0
0
(10)
(1)
(9)
0
(20)
(11)
(19)
(31)
(36)
(38)
(38)
(22)
(42)
(37)
(46)
(40)
(48)
(42)
(35)
(36)
0
(1)
13
0
0
(19)
(22)
(24)
0
0
0
0
0
0
0
0
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
204
N/A
76
-63%
146
+93%
0
N/A
332
N/A
182
-45%
215
+18%
321
+50%
428
+33%
432
+1%
516
+19%
460
-11%
549
+19%
612
+12%
655
+7%
754
+15%
467
-38%
744
+59%
590
-21%
606
+3%
0
N/A
418
N/A
440
+5%
376
-15%
0
N/A
430
N/A
436
+1%
441
+1%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(1)
4
(1)
(40)
(18)
159
158
179
(54)
376
413
218
(94)
803
808
214
(65)
520
165
160
(88)
187
(126)
(110)
(103)
(184)
(120)
(107)
(106)
95
(100)
(101)
(113)
(363)
(102)
(108)
(113)
(113)
(122)
(120)
Selling, General & Administrative
(1)
(3)
(7)
(11)
(20)
(22)
(24)
(24)
(52)
(55)
(85)
(66)
(82)
(83)
(79)
(84)
(83)
(76)
(87)
(88)
(87)
(90)
(61)
(72)
(53)
(44)
(41)
(47)
(56)
(45)
(47)
(48)
(59)
(62)
(59)
(54)
(58)
(40)
(43)
(48)
Depreciation & Amortization
0
12
12
(0)
(0)
(1)
(2)
(3)
(5)
(7)
(6)
(7)
(10)
(11)
(8)
(5)
(2)
1
(1)
(2)
(2)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
Other Operating Expenses
0
(4)
(5)
(27)
2
182
184
206
3
437
504
292
(2)
896
894
303
20
594
253
250
1
280
(62)
(35)
(48)
(139)
(78)
(58)
(48)
142
(51)
(51)
(52)
(299)
(41)
(52)
(53)
(71)
(76)
(69)
Operating Income
22
N/A
39
+80%
67
+72%
100
+49%
187
+87%
417
+123%
453
+9%
483
+7%
278
-42%
755
+171%
825
+9%
661
-20%
334
-50%
1 234
+270%
1 324
+7%
674
-49%
484
-28%
1 132
+134%
819
-28%
914
+12%
379
-59%
931
+146%
464
-50%
496
+7%
343
-31%
234
-32%
320
+37%
269
-16%
362
+35%
525
+45%
336
-36%
341
+1%
326
-4%
84
-74%
344
+310%
352
+3%
352
0%
356
+1%
356
0%
362
+2%
Pre-Tax Income
Interest Income Expense
5
4
79
52
194
(39)
120
118
446
(6)
2
166
796
(110)
(148)
381
450
(239)
(78)
(102)
245
(248)
(28)
(33)
(256)
(236)
(244)
(173)
156
(28)
254
274
(284)
(54)
(612)
(632)
(402)
(421)
(309)
(215)
Non-Reccuring Items
2
2
2
(278)
(323)
(299)
(422)
(154)
(131)
(131)
(21)
(19)
(15)
38
(3)
24
(19)
(56)
(7)
(28)
(26)
(47)
(43)
(86)
(18)
(14)
(24)
16
4
(8)
4
8
11
11
(1)
(3)
(7)
(11)
(5)
3
Total Other Income
(1)
(2)
0
0
0
2
2
2
(1)
(2)
(1)
(1)
(1)
(1)
(1)
74
(3)
74
72
48
(6)
47
47
51
(14)
70
70
15
(3)
(4)
(4)
(4)
(6)
0
(0)
0
(18)
0
59
(18)
Pre-Tax Income
29
N/A
45
+55%
149
+230%
(127)
N/A
57
N/A
81
+41%
153
+89%
449
+193%
593
+32%
615
+4%
805
+31%
807
+0%
1 113
+38%
1 161
+4%
1 171
+1%
1 153
-2%
913
-21%
911
0%
806
-11%
832
+3%
591
-29%
683
+16%
440
-36%
428
-3%
56
-87%
54
-4%
122
+128%
128
+5%
519
+305%
486
-6%
590
+21%
619
+5%
48
-92%
40
-17%
(269)
N/A
(283)
-5%
(75)
+74%
(76)
-2%
100
N/A
132
+32%
Net Income
Tax Provision
0
(2)
(6)
(5)
(8)
(6)
(13)
(14)
(10)
(10)
(12)
(4)
(13)
(13)
(12)
(22)
(58)
(62)
(62)
(59)
(27)
(27)
(13)
(15)
1
1
0
(1)
(7)
(8)
(16)
(16)
(7)
(7)
(7)
(8)
(9)
(9)
(3)
(2)
Income from Continuing Operations
29
43
143
(131)
49
75
141
435
583
604
794
804
1 101
1 148
1 159
1 130
855
849
745
773
564
656
427
413
56
55
123
128
512
478
574
603
41
33
(276)
(291)
(83)
(85)
97
129
Income to Minority Interest
0
0
0
1
0
0
0
(1)
(0)
(0)
(1)
(1)
(0)
0
(0)
(0)
0
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
29
N/A
43
+47%
143
+233%
(130)
N/A
49
N/A
75
+52%
141
+88%
434
+209%
583
+34%
604
+4%
793
+31%
803
+1%
1 100
+37%
1 148
+4%
1 159
+1%
1 130
-2%
855
-24%
848
-1%
745
-12%
774
+4%
564
-27%
656
+16%
427
-35%
413
-3%
56
-86%
73
+30%
176
+139%
199
+13%
512
+157%
549
+7%
814
+48%
825
+1%
263
-68%
237
-10%
(276)
N/A
(291)
-6%
(83)
+71%
(85)
-2%
97
N/A
129
+34%
EPS (Diluted)
0.17
N/A
0.32
+88%
0.68
+113%
-0.2
N/A
0.22
N/A
0.23
+5%
0.43
+87%
1.34
+212%
1.62
+21%
1.27
-22%
1.69
+33%
1.71
+1%
2.35
+37%
2.41
+3%
2.48
+3%
2.37
-4%
1.83
-23%
1.83
N/A
1.6
-13%
1.55
-3%
1.21
-22%
1.35
+12%
0.9
-33%
0.91
+1%
0.12
-87%
0.15
+25%
0.37
+147%
0.41
+11%
1.1
+168%
1.18
+7%
1.72
+46%
1.75
+2%
0.56
-68%
0.5
-11%
-0.6
N/A
-0.92
-53%
-0.18
+80%
-0.18
N/A
0.2
N/A
0.17
-15%

See Also

Discover More