Alper Consultoria e Corretora de Seguros SA
BOVESPA:APER3
Income Statement
Earnings Waterfall
Alper Consultoria e Corretora de Seguros SA
Revenue
|
319.2m
BRL
|
Cost of Revenue
|
-22.1m
BRL
|
Gross Profit
|
297.1m
BRL
|
Operating Expenses
|
-253.4m
BRL
|
Operating Income
|
43.7m
BRL
|
Other Expenses
|
-50.2m
BRL
|
Net Income
|
-6.6m
BRL
|
Income Statement
Alper Consultoria e Corretora de Seguros SA
Dec-2013 | Mar-2014 | Jun-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
259
N/A
|
254
-2%
|
250
-2%
|
234
-6%
|
226
-3%
|
222
-2%
|
213
-4%
|
204
-4%
|
191
-6%
|
179
-6%
|
166
-7%
|
145
-12%
|
118
-19%
|
102
-13%
|
89
-13%
|
79
-11%
|
87
+10%
|
85
-2%
|
84
-1%
|
88
+4%
|
88
0%
|
89
+2%
|
89
+0%
|
88
-1%
|
91
+3%
|
94
+3%
|
94
+1%
|
101
+7%
|
104
+3%
|
110
+5%
|
150
+37%
|
159
+6%
|
147
-7%
|
197
+34%
|
187
-5%
|
220
+18%
|
243
+11%
|
258
+6%
|
284
+10%
|
296
+4%
|
319
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(26)
|
(29)
|
(31)
|
(34)
|
(41)
|
(46)
|
(46)
|
(46)
|
(40)
|
(34)
|
(31)
|
(27)
|
(13)
|
(9)
|
(5)
|
(2)
|
(8)
|
(9)
|
(7)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(15)
|
(17)
|
(16)
|
(20)
|
(18)
|
(19)
|
(19)
|
(20)
|
(22)
|
(22)
|
(22)
|
|
Gross Profit |
233
N/A
|
225
-3%
|
219
-3%
|
200
-9%
|
185
-7%
|
176
-5%
|
167
-5%
|
158
-6%
|
151
-4%
|
145
-4%
|
135
-7%
|
119
-12%
|
105
-11%
|
93
-11%
|
83
-11%
|
78
-7%
|
79
+2%
|
77
-3%
|
77
+0%
|
81
+6%
|
83
+1%
|
84
+2%
|
84
0%
|
82
-2%
|
84
+3%
|
86
+2%
|
86
-1%
|
92
+7%
|
94
+3%
|
99
+5%
|
135
+37%
|
142
+5%
|
131
-7%
|
177
+35%
|
169
-4%
|
201
+19%
|
224
+12%
|
237
+6%
|
262
+11%
|
275
+5%
|
297
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(134)
|
(135)
|
(152)
|
(169)
|
(188)
|
(203)
|
(194)
|
(177)
|
(166)
|
(249)
|
(245)
|
(227)
|
(116)
|
(111)
|
(105)
|
(99)
|
(113)
|
(109)
|
(120)
|
(120)
|
(108)
|
(244)
|
(226)
|
(224)
|
(85)
|
(89)
|
(89)
|
(92)
|
(92)
|
(102)
|
(130)
|
(137)
|
(120)
|
(164)
|
(161)
|
(190)
|
(197)
|
(217)
|
(232)
|
(238)
|
(253)
|
|
Selling, General & Administrative |
(81)
|
(80)
|
(82)
|
(89)
|
(117)
|
(108)
|
(110)
|
(107)
|
(110)
|
(188)
|
(189)
|
(189)
|
(112)
|
(243)
|
(246)
|
(243)
|
(104)
|
(96)
|
(100)
|
(102)
|
(98)
|
(95)
|
(81)
|
(78)
|
(78)
|
(79)
|
(79)
|
(82)
|
(79)
|
(87)
|
(109)
|
(116)
|
(106)
|
(147)
|
(146)
|
(173)
|
(175)
|
(193)
|
(209)
|
(215)
|
(237)
|
|
Depreciation & Amortization |
(8)
|
(7)
|
(8)
|
(9)
|
(11)
|
(13)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(14)
|
(15)
|
(20)
|
(22)
|
(16)
|
(20)
|
(19)
|
(21)
|
(24)
|
(26)
|
(27)
|
(27)
|
(24)
|
|
Other Operating Expenses |
(45)
|
(48)
|
(62)
|
(71)
|
(60)
|
(82)
|
(72)
|
(58)
|
(45)
|
(50)
|
(46)
|
(28)
|
6
|
143
|
151
|
153
|
1
|
(3)
|
(10)
|
(9)
|
(2)
|
(141)
|
(138)
|
(138)
|
2
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
2
|
3
|
4
|
5
|
3
|
2
|
3
|
4
|
8
|
|
Operating Income |
99
N/A
|
90
-9%
|
67
-25%
|
31
-54%
|
(3)
N/A
|
(27)
-753%
|
(27)
-1%
|
(20)
+27%
|
(15)
+25%
|
(104)
-597%
|
(110)
-6%
|
(109)
+1%
|
(11)
+90%
|
(18)
-61%
|
(22)
-24%
|
(22)
+1%
|
(34)
-57%
|
(32)
+6%
|
(43)
-33%
|
(38)
+10%
|
(26)
+34%
|
(160)
-529%
|
(143)
+11%
|
(142)
+0%
|
(0)
+100%
|
(2)
-823%
|
(3)
-30%
|
(0)
+90%
|
2
N/A
|
(3)
N/A
|
6
N/A
|
5
-16%
|
12
+152%
|
13
+7%
|
8
-34%
|
11
+30%
|
27
+153%
|
21
-25%
|
30
+47%
|
36
+21%
|
44
+20%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
47
|
26
|
40
|
52
|
37
|
26
|
(7)
|
(14)
|
(44)
|
40
|
50
|
6
|
(91)
|
(86)
|
(86)
|
(67)
|
(48)
|
(43)
|
(44)
|
(28)
|
(141)
|
3
|
3
|
2
|
0
|
(1)
|
(2)
|
(0)
|
1
|
3
|
5
|
4
|
0
|
(4)
|
(8)
|
(6)
|
(13)
|
(21)
|
(20)
|
(21)
|
(39)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(96)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(9)
|
(3)
|
(4)
|
(4)
|
(16)
|
|
Total Other Income |
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
60
|
(0)
|
(0)
|
(0)
|
18
|
7
|
7
|
7
|
6
|
(1)
|
(0)
|
(0)
|
2
|
2
|
2
|
2
|
3
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(5)
|
(5)
|
(8)
|
(3)
|
6
|
10
|
12
|
2
|
(4)
|
|
Pre-Tax Income |
146
N/A
|
116
-20%
|
107
-7%
|
83
-23%
|
34
-59%
|
(1)
N/A
|
(34)
-2 846%
|
(53)
-54%
|
(96)
-81%
|
(64)
+34%
|
(60)
+5%
|
(103)
-70%
|
(84)
+18%
|
(96)
-14%
|
(101)
-5%
|
(82)
+19%
|
(75)
+8%
|
(75)
+0%
|
(87)
-16%
|
(66)
+24%
|
(165)
-148%
|
(156)
+6%
|
(138)
+11%
|
(138)
+0%
|
3
N/A
|
(2)
N/A
|
(4)
-76%
|
(0)
+90%
|
(3)
-608%
|
(2)
+26%
|
10
N/A
|
7
-26%
|
3
-58%
|
3
+4%
|
(8)
N/A
|
2
N/A
|
12
+447%
|
6
-51%
|
18
+193%
|
14
-22%
|
(16)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(37)
|
(26)
|
(28)
|
(26)
|
(18)
|
(22)
|
(6)
|
(5)
|
(8)
|
(7)
|
(14)
|
(11)
|
(9)
|
(7)
|
(5)
|
(4)
|
(8)
|
(7)
|
(6)
|
(5)
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
2
|
5
|
9
|
14
|
15
|
9
|
1
|
9
|
|
Income from Continuing Operations |
109
|
90
|
79
|
57
|
16
|
(23)
|
(41)
|
(58)
|
(104)
|
(71)
|
(75)
|
(114)
|
(94)
|
(103)
|
(106)
|
(86)
|
(83)
|
(82)
|
(93)
|
(72)
|
(164)
|
(155)
|
(138)
|
(138)
|
3
|
(2)
|
(4)
|
0
|
(1)
|
(0)
|
10
|
8
|
4
|
5
|
(2)
|
12
|
26
|
21
|
26
|
15
|
(7)
|
|
Income to Minority Interest |
(7)
|
(7)
|
(7)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
102
N/A
|
83
-19%
|
72
-13%
|
52
-28%
|
11
-79%
|
(28)
N/A
|
(46)
-65%
|
(63)
-38%
|
(110)
-73%
|
(76)
+30%
|
(80)
-5%
|
(118)
-47%
|
(96)
+18%
|
(104)
-9%
|
(106)
-2%
|
(86)
+19%
|
(83)
+4%
|
(81)
+1%
|
(93)
-14%
|
(71)
+23%
|
(164)
-131%
|
(155)
+5%
|
(138)
+11%
|
(138)
0%
|
3
N/A
|
(2)
N/A
|
(4)
-59%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
3
+1 819%
|
1
-77%
|
4
+658%
|
5
+23%
|
6
+9%
|
20
+229%
|
27
+36%
|
21
-19%
|
26
+23%
|
15
-43%
|
(7)
N/A
|
|
EPS (Diluted) |
20.91
N/A
|
16.62
-21%
|
13.38
-19%
|
9.8
-27%
|
1.96
-80%
|
-5.97
N/A
|
-9.8
-64%
|
-13.46
-37%
|
-20.3
-51%
|
-10.11
+50%
|
-10.5
-4%
|
-15.31
-46%
|
-11.74
+23%
|
-13.57
-16%
|
-13.82
-2%
|
-11.2
+19%
|
-10.07
+10%
|
-10.56
-5%
|
-12.04
-14%
|
-9.23
+23%
|
-19.94
-116%
|
-19.51
+2%
|
-17.89
+8%
|
-16.78
+6%
|
0.21
N/A
|
-0.18
N/A
|
-0.29
-61%
|
-0.01
+97%
|
-0.06
-500%
|
0
N/A
|
0.17
N/A
|
0.03
-82%
|
0.31
+933%
|
0.37
+19%
|
0.4
+8%
|
1.19
+198%
|
1.54
+29%
|
1.23
-20%
|
1.27
+3%
|
0.78
-39%
|
-0.34
N/A
|