M
Mahle Metal Leve SA
BOVESPA:LEVE3
Mahle Metal Leve SA
BOVESPA:LEVE3
Price:
32.3 BRL
0.94%
Updated:
May 15, 2024
Income Statement
Earnings Waterfall
Mahle Metal Leve SA
Mahle Metal Leve SA
|
Revenue
|
4.3B
BRL
|
|
Cost of Revenue
|
-3.1B
BRL
|
|
Gross Profit
|
1.3B
BRL
|
|
Operating Expenses
|
-524.9m
BRL
|
|
Operating Income
|
746.6m
BRL
|
|
Other Expenses
|
1.6m
BRL
|
|
Net Income
|
748.2m
BRL
|
Income Statement
Mahle Metal Leve SA
Mahle Metal Leve SA
Currency: BRL
| 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 |
2 394
N/A
|
2 416
+1%
|
2 370
-2%
|
2 325
-2%
|
2 333
+0%
|
2 346
+1%
|
2 369
+1%
|
2 441
+3%
|
2 423
-1%
|
2 417
0%
|
2 360
-2%
|
2 222
-6%
|
2 143
-4%
|
2 108
-2%
|
2 126
+1%
|
2 192
+3%
|
2 264
+3%
|
2 368
+5%
|
2 420
+2%
|
2 534
+5%
|
2 592
+2%
|
2 596
+0%
|
2 630
+1%
|
2 565
-2%
|
2 526
-2%
|
2 477
-2%
|
2 176
-12%
|
2 222
+2%
|
2 403
+8%
|
2 664
+11%
|
3 192
+20%
|
3 450
+8%
|
3 615
+5%
|
3 670
+2%
|
3 800
+4%
|
4 050
+7%
|
4 224
+4%
|
4 356
+3%
|
4 458
+2%
|
4 438
0%
|
4 339
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 743)
|
(1 762)
|
(1 739)
|
(1 725)
|
(1 724)
|
(1 729)
|
(1 746)
|
(1 796)
|
(1 782)
|
(1 758)
|
(1 707)
|
(1 618)
|
(1 550)
|
(1 551)
|
(1 572)
|
(1 597)
|
(1 636)
|
(1 699)
|
(1 728)
|
(1 810)
|
(1 902)
|
(1 911)
|
(1 958)
|
(1 931)
|
(1 886)
|
(1 844)
|
(1 664)
|
(1 696)
|
(1 776)
|
(1 942)
|
(2 253)
|
(2 446)
|
(2 621)
|
(2 696)
|
(2 828)
|
(2 973)
|
(3 091)
|
(3 141)
|
(3 162)
|
(3 156)
|
(3 067)
|
|
| Gross Profit |
651
N/A
|
654
+1%
|
631
-4%
|
600
-5%
|
609
+1%
|
617
+1%
|
623
+1%
|
645
+3%
|
641
-1%
|
659
+3%
|
653
-1%
|
604
-7%
|
593
-2%
|
556
-6%
|
554
0%
|
595
+7%
|
629
+6%
|
669
+6%
|
692
+3%
|
723
+5%
|
690
-5%
|
685
-1%
|
672
-2%
|
634
-6%
|
640
+1%
|
633
-1%
|
512
-19%
|
525
+3%
|
627
+19%
|
721
+15%
|
939
+30%
|
1 004
+7%
|
994
-1%
|
974
-2%
|
972
0%
|
1 077
+11%
|
1 133
+5%
|
1 215
+7%
|
1 295
+7%
|
1 282
-1%
|
1 272
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(332)
|
(338)
|
(324)
|
(320)
|
(351)
|
(348)
|
(356)
|
(371)
|
(407)
|
(418)
|
(422)
|
(400)
|
(379)
|
(372)
|
(350)
|
(336)
|
(319)
|
(316)
|
(330)
|
(348)
|
(339)
|
(328)
|
(337)
|
(329)
|
(346)
|
(365)
|
(348)
|
(362)
|
(400)
|
(401)
|
(451)
|
(461)
|
(415)
|
(414)
|
(418)
|
(441)
|
(515)
|
(534)
|
(544)
|
(556)
|
(525)
|
|
| Selling, General & Administrative |
(237)
|
(235)
|
(229)
|
(231)
|
(235)
|
(229)
|
(227)
|
(230)
|
(234)
|
(237)
|
(240)
|
(223)
|
(217)
|
(214)
|
(212)
|
(212)
|
(215)
|
(217)
|
(230)
|
(256)
|
(247)
|
(253)
|
(246)
|
(234)
|
(248)
|
(260)
|
(249)
|
(254)
|
(257)
|
(264)
|
(294)
|
(319)
|
(337)
|
(340)
|
(364)
|
(392)
|
(424)
|
(451)
|
(459)
|
(461)
|
(451)
|
|
| Research & Development |
(67)
|
(67)
|
(68)
|
(70)
|
(69)
|
(71)
|
(75)
|
(76)
|
(86)
|
(87)
|
(87)
|
(88)
|
(78)
|
(78)
|
(78)
|
(76)
|
(77)
|
(74)
|
(72)
|
(73)
|
(75)
|
(78)
|
(82)
|
(81)
|
(79)
|
(78)
|
(65)
|
(59)
|
(59)
|
(36)
|
(36)
|
(37)
|
(47)
|
(43)
|
(44)
|
(42)
|
(40)
|
(42)
|
(45)
|
(48)
|
(55)
|
|
| Depreciation & Amortization |
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
|
| Other Operating Expenses |
(17)
|
(24)
|
(15)
|
(8)
|
(36)
|
(37)
|
(43)
|
(55)
|
(76)
|
(81)
|
(84)
|
(78)
|
(73)
|
(69)
|
(49)
|
(38)
|
(16)
|
(15)
|
(18)
|
(9)
|
(8)
|
12
|
(1)
|
(7)
|
(11)
|
(19)
|
(24)
|
(40)
|
(75)
|
(91)
|
(112)
|
(96)
|
(23)
|
(23)
|
(3)
|
1
|
(41)
|
(32)
|
(31)
|
(38)
|
(10)
|
|
| Operating Income |
319
N/A
|
316
-1%
|
307
-3%
|
281
-9%
|
258
-8%
|
269
+4%
|
267
-1%
|
274
+2%
|
234
-14%
|
242
+3%
|
231
-4%
|
204
-12%
|
214
+5%
|
185
-14%
|
204
+11%
|
259
+27%
|
309
+19%
|
353
+14%
|
362
+2%
|
376
+4%
|
351
-6%
|
357
+2%
|
335
-6%
|
305
-9%
|
294
-4%
|
268
-9%
|
164
-39%
|
163
-1%
|
227
+39%
|
321
+41%
|
487
+52%
|
543
+11%
|
579
+7%
|
560
-3%
|
554
-1%
|
635
+15%
|
618
-3%
|
681
+10%
|
752
+10%
|
726
-3%
|
747
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(28)
|
(17)
|
(15)
|
(14)
|
(10)
|
(14)
|
(14)
|
(9)
|
(3)
|
(10)
|
(25)
|
(33)
|
(41)
|
(41)
|
(26)
|
(24)
|
(22)
|
(15)
|
(12)
|
(10)
|
9
|
8
|
23
|
26
|
14
|
(24)
|
(36)
|
(37)
|
(17)
|
6
|
7
|
29
|
71
|
47
|
70
|
89
|
115
|
136
|
173
|
196
|
189
|
|
| Non-Reccuring Items |
(7)
|
(6)
|
(7)
|
(16)
|
21
|
20
|
20
|
25
|
29
|
30
|
31
|
28
|
(186)
|
(188)
|
(191)
|
(197)
|
(2)
|
(4)
|
0
|
4
|
1
|
0
|
(1)
|
(2)
|
2
|
2
|
(25)
|
(69)
|
(72)
|
(72)
|
46
|
97
|
94
|
94
|
5
|
4
|
6
|
8
|
8
|
1
|
2
|
|
| Total Other Income |
(5)
|
(7)
|
(6)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(30)
|
(6)
|
(4)
|
(4)
|
(31)
|
(2)
|
(5)
|
(5)
|
(28)
|
(15)
|
(17)
|
(13)
|
0
|
|
| Pre-Tax Income |
279
N/A
|
286
+3%
|
280
-2%
|
245
-13%
|
262
+7%
|
270
+3%
|
267
-1%
|
283
+6%
|
253
-11%
|
255
+1%
|
231
-10%
|
193
-16%
|
(19)
N/A
|
(50)
-167%
|
(18)
+64%
|
31
N/A
|
279
+800%
|
328
+17%
|
344
+5%
|
363
+6%
|
355
-2%
|
360
+1%
|
350
-3%
|
324
-7%
|
304
-6%
|
241
-21%
|
98
-59%
|
52
-47%
|
108
+108%
|
249
+132%
|
536
+115%
|
665
+24%
|
714
+7%
|
698
-2%
|
624
-11%
|
723
+16%
|
712
-2%
|
810
+14%
|
916
+13%
|
910
-1%
|
938
+3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(85)
|
(87)
|
(88)
|
(74)
|
(66)
|
(70)
|
(71)
|
(81)
|
(81)
|
(57)
|
(32)
|
(9)
|
45
|
38
|
20
|
18
|
(47)
|
(64)
|
(69)
|
(86)
|
(62)
|
(64)
|
(64)
|
(66)
|
(48)
|
(28)
|
17
|
34
|
15
|
(21)
|
(98)
|
(127)
|
(147)
|
(136)
|
(117)
|
(152)
|
(150)
|
(184)
|
(211)
|
(194)
|
(190)
|
|
| Income from Continuing Operations |
194
|
199
|
192
|
170
|
197
|
200
|
196
|
203
|
172
|
199
|
199
|
183
|
26
|
(12)
|
2
|
49
|
232
|
264
|
274
|
277
|
293
|
296
|
286
|
258
|
256
|
213
|
115
|
86
|
122
|
228
|
439
|
538
|
567
|
563
|
506
|
571
|
562
|
626
|
705
|
716
|
748
|
|
| Income to Minority Interest |
8
|
11
|
14
|
17
|
11
|
11
|
12
|
17
|
29
|
29
|
29
|
27
|
21
|
20
|
18
|
16
|
13
|
11
|
5
|
(3)
|
(1)
|
(5)
|
(2)
|
2
|
3
|
3
|
3
|
4
|
2
|
1
|
0
|
(1)
|
0
|
1
|
2
|
2
|
3
|
3
|
1
|
1
|
0
|
|
| Net Income (Common) |
202
N/A
|
210
+4%
|
207
-2%
|
188
-9%
|
208
+11%
|
211
+1%
|
208
-1%
|
219
+5%
|
201
-8%
|
227
+13%
|
222
-2%
|
201
-9%
|
25
-88%
|
(11)
N/A
|
3
N/A
|
51
+1 497%
|
237
+364%
|
270
+14%
|
280
+4%
|
274
-2%
|
292
+7%
|
291
0%
|
284
-2%
|
261
-8%
|
259
-1%
|
216
-16%
|
117
-46%
|
90
-24%
|
125
+39%
|
229
+84%
|
439
+91%
|
537
+22%
|
567
+6%
|
564
-1%
|
508
-10%
|
573
+13%
|
565
-1%
|
628
+11%
|
706
+12%
|
717
+2%
|
748
+4%
|
|
| EPS (Diluted) |
1.56
N/A
|
1.63
+4%
|
1.6
-2%
|
1.46
-9%
|
1.62
+11%
|
1.64
+1%
|
1.62
-1%
|
1.7
+5%
|
1.57
-8%
|
1.77
+13%
|
1.72
-3%
|
1.56
-9%
|
0.19
-88%
|
-0.08
N/A
|
0.02
N/A
|
0.39
+1 850%
|
1.84
+372%
|
2.1
+14%
|
2.15
+2%
|
2.14
0%
|
2.27
+6%
|
2.27
N/A
|
2.21
-3%
|
2.03
-8%
|
2.02
0%
|
1.69
-16%
|
0.92
-46%
|
0.7
-24%
|
0.88
+26%
|
1.79
+103%
|
3.42
+91%
|
4.18
+22%
|
3.99
-5%
|
4.39
+10%
|
3.96
-10%
|
4.47
+13%
|
3.98
-11%
|
4.42
+11%
|
4.97
+12%
|
5.05
+2%
|
5.77
+14%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
