Mirvac Group Income Statement

Mirvac Group | MGR | Real estate

Performance | Valuation | Growth | Summary | Balance Sheet | Income Statement | Cash Flow

A$ in Million except per share figures. Fiscal year ends in June. Figures are consolidated and restated.

		2008	2009	2010	2011	2012	2013	2014	2015	2016	2017
Revenue		2,509	3,100	1,711	2,386	1,509	1,439	1,912	1,895	2,431	2,346
Cost of revenue		-1,922	-2,660	-1,400	-1,970	-1,528	-1,306	-1,375	-1,349	-1,803	-1,721
Gross Profit		587	440	311	415	-19	133	537	547	628	625
Depreciation		-28	-28	-31	-31	-34	-31	-40	-30	-37	-34
Provision		0	0	0	0	0	0	0	0	0	0
Other op inc/exp...		0	0	0	0	0	0	0	0	0	0
Operating income		559	411	280	384	-53	101	497	516	591	591

Interest expense		-140	-88	-59	-126	-129	-87	-145	-145	-137	-162
Other income/exp...		19	23	40	45	488	118	22	33	15	12
Profit before tax		439	346	262	303	306	133	375	404	469	441
Income tax & other ta...		33	-11	-15	-14	-67	-15	17	17	42	-60
Net income from c...		406	358	276	318	373	147	358	386	427	501
Extraordinary & disc...		0	0	0	0	0	0	0	0	0	0
Minority Interest		-54	-157	2	41	13	12	47	68	115	147
Net Income		172	-1,078	237	182	384	139	447	610	1,033	1,164

NI - Preferred Di...		172	-1,078	237	182	384	139	447	610	1,033	1,164
Basic shares		1,036	1,653	2,955	3,391	3,410	3,449	3,670	3,693	3,697	3,702
Diluted Shares		1,053	1,653	3,005	3,401	3,416	3,454	3,675	3,696	3,697	3,702
EPS Basic		0.166	-0.652	0.080	0.054	0.113	0.040	0.122	0.165	0.279	0.314
EPS Diluted		0.163	-0.652	0.079	0.054	0.113	0.040	0.122	0.165	0.279	0.314