Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3

Watchlist Manager
Multiplan Empreendimentos Imobiliarios SA Logo
Multiplan Empreendimentos Imobiliarios SA
BOVESPA:MULT3
Watchlist
Price: 32.89 BRL 0.74% Market Closed
Market Cap: R$16.9B

Income Statement

Earnings Waterfall
Multiplan Empreendimentos Imobiliarios SA

Income Statement
Multiplan Empreendimentos Imobiliarios SA

Rotate your device to view
Income Statement
Currency: BRL
Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36
0
0
6
40
41
61
75
85
105
124
134
141
152
159
177
193
200
211
223
231
245
257
267
282
296
299
290
268
234
218
213
213
218
218
218
207
191
170
144
128
115
113
124
102
153
205
260
342
357
363
347
344
327
310
308
347
400
484
596
Revenue
253
N/A
278
+10%
292
+5%
316
+8%
336
+6%
347
+3%
372
+7%
388
+4%
411
+6%
431
+5%
434
+1%
450
+4%
523
+16%
519
-1%
555
+7%
585
+5%
604
+3%
626
+4%
641
+2%
661
+3%
676
+2%
841
+24%
873
+4%
912
+4%
962
+5%
859
-11%
904
+5%
947
+5%
973
+3%
1 004
+3%
1 036
+3%
1 062
+2%
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%
2 545
+17%
2 547
+0%
2 701
+6%
2 774
+3%
Gross Profit
Cost of Revenue
(42)
(46)
(70)
(92)
(80)
(129)
(134)
(131)
(84)
(90)
(80)
(83)
(130)
(113)
(132)
(144)
(142)
(149)
(110)
(86)
(131)
(238)
(295)
(331)
(275)
(219)
(235)
(260)
(290)
(309)
(316)
(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)
(437)
(281)
(356)
(388)
Gross Profit
211
N/A
231
+9%
222
-4%
224
+1%
257
+15%
218
-15%
238
+9%
257
+8%
327
+27%
341
+4%
354
+4%
367
+4%
393
+7%
406
+3%
423
+4%
441
+4%
463
+5%
477
+3%
531
+11%
575
+8%
545
-5%
604
+11%
578
-4%
581
+1%
687
+18%
639
-7%
670
+5%
687
+3%
683
-1%
695
+2%
720
+4%
741
+3%
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%
2 108
+14%
2 266
+7%
2 345
+4%
2 385
+2%
Operating Income
Operating Expenses
(222)
(127)
(84)
(103)
(219)
(64)
(70)
(45)
(228)
(123)
(132)
(118)
(114)
(99)
(96)
(134)
(154)
(159)
(193)
(200)
(152)
(126)
(89)
(72)
(149)
(140)
(154)
(155)
(195)
(194)
(194)
(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)
(398)
(380)
(389)
(392)
Selling, General & Administrative
(88)
(78)
(56)
(51)
(68)
(29)
(36)
(31)
(84)
(81)
(85)
(85)
(92)
(93)
(95)
(101)
(99)
(101)
(131)
(148)
(96)
(137)
(113)
(110)
(147)
(124)
(139)
(137)
(163)
(154)
(150)
(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)
(348)
(262)
(276)
(279)
Depreciation & Amortization
(101)
(19)
(20)
(22)
(142)
(26)
(29)
(31)
(156)
(33)
(35)
(37)
(40)
(40)
(41)
(42)
(45)
(49)
(53)
(57)
(60)
8
21
34
(7)
(7)
(8)
(8)
(9)
(9)
(10)
(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)
(24)
(25)
(26)
(27)
Other Operating Expenses
(33)
(30)
(8)
(30)
(9)
(8)
(5)
18
13
(9)
(13)
3
17
35
39
10
(10)
(10)
(9)
5
4
3
3
4
5
(9)
(8)
(10)
(23)
(32)
(34)
(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)
(26)
(94)
(88)
(87)
Operating Income
(10)
N/A
104
N/A
139
+33%
121
-12%
38
-69%
154
+312%
168
+9%
213
+26%
99
-53%
218
+120%
221
+2%
248
+12%
279
+12%
307
+10%
327
+7%
308
-6%
309
+0%
318
+3%
338
+6%
374
+11%
393
+5%
478
+22%
489
+2%
509
+4%
538
+6%
499
-7%
516
+3%
532
+3%
488
-8%
501
+3%
525
+5%
535
+2%
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%
1 710
+19%
1 885
+10%
1 956
+4%
1 993
+2%
Pre-Tax Income
Interest Income Expense
(1)
2
0
4
(3)
8
11
7
(1)
(1)
(7)
(12)
(20)
(9)
4
27
42
47
47
39
35
32
15
(6)
(37)
(72)
(91)
(98)
(103)
(100)
(110)
(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)
(216)
(266)
(351)
(472)
Non-Reccuring Items
0
(106)
(113)
(114)
0
(122)
(125)
(126)
0
(94)
(62)
(31)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
(0)
(2)
(0)
(1)
(1)
(2)
(16)
(15)
(12)
(1)
6
4
1
(13)
(12)
(10)
(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
23
19
11
9
Pre-Tax Income
(11)
N/A
0
N/A
26
+26 000%
12
-56%
34
+199%
41
+19%
54
+31%
94
+74%
98
+5%
123
+26%
152
+23%
206
+36%
259
+26%
298
+15%
331
+11%
335
+1%
349
+4%
365
+5%
384
+5%
412
+7%
427
+4%
493
+15%
489
-1%
491
+0%
500
+2%
434
-13%
429
-1%
435
+1%
373
-14%
389
+4%
406
+4%
394
-3%
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%
1 517
+19%
1 638
+8%
1 617
-1%
1 529
-5%
Net Income
Tax Provision
(13)
(13)
(3)
(7)
(13)
(17)
(24)
(29)
(20)
(14)
(9)
(24)
(88)
(121)
(145)
(149)
(120)
(120)
(130)
(138)
(118)
(124)
(121)
(120)
(110)
(100)
(88)
(79)
(88)
(93)
(87)
(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)
(176)
(160)
(156)
(127)
Income from Continuing Operations
(24)
(13)
23
5
21
24
30
65
78
110
143
182
171
177
186
186
229
245
254
274
309
368
368
372
389
334
341
356
285
297
320
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
1 341
1 478
1 461
1 402
Income to Minority Interest
(8)
(4)
(2)
(1)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
0
(3)
(4)
(7)
(11)
(11)
(11)
(11)
(11)
(9)
(7)
(4)
(1)
0
0
0
(0)
0
0
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)
(0)
(0)
(0)
(0)
Net Income (Common)
(32)
N/A
(17)
+48%
21
N/A
4
-83%
21
+506%
24
+12%
30
+24%
64
+117%
77
+20%
109
+40%
142
+30%
181
+28%
171
-5%
175
+2%
181
+4%
179
-1%
218
+22%
235
+7%
244
+4%
262
+8%
298
+14%
359
+20%
361
+1%
368
+2%
388
+6%
334
-14%
341
+2%
356
+4%
285
-20%
296
+4%
320
+8%
301
-6%
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%
1 341
+19%
1 308
-2%
1 290
-1%
1 232
-5%
EPS (Diluted)
-0.07
N/A
-0.04
+43%
0.05
N/A
0.01
-80%
0.05
+400%
0.06
+20%
0.07
+17%
0.15
+114%
0.17
+13%
0.25
+47%
0.32
+28%
0.34
+6%
0.32
-6%
0.34
+6%
0.34
N/A
0.34
N/A
0.41
+21%
0.45
+10%
0.46
+2%
0.49
+7%
0.56
+14%
0.66
+18%
0.67
+2%
0.68
+1%
0.72
+6%
0.62
-14%
0.59
-5%
0.64
+8%
0.51
-20%
0.52
+2%
0.56
+8%
0.3
-46%
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%
2.4
+23%
2.67
+11%
2.62
-2%
2.5
-5%