image
Embraer S.A. ERJ
Industrials - Aerospace & Defense - NYSE - BR
Watchlist
$ 40.69
-2.42 %
$ 7.47 B
Market Cap
21.19
P/E
INCOME STATEMENT
6.39 B REVENUE
21.38%
Growth Rates
1Year 21.38%
3Years 15.07%
5Years 3.20%
7Years -3.86%
10Years -8.61%
668 M OPERATING INCOME
112.24%
Growth Rates
1Year 112.24%
3Years 49.12%
5Years 60.55%
7Years 18.87%
10Years -5.68%
355 M NET INCOME
115.82%
Growth Rates
1Year 115.82%
3Years 116.53%
5Years 25.56%
7Years -12.82%
10Years -8.58%
EFFICIENCY
Earnings Waterfall Embraer S.A.
image
Revenue 6.39 B
Cost Of Revenue 5.24 B
Gross Profit 1.15 B
Operating Expenses 486 M
Operating Income 668 M
Other Expenses 313 M
Net Income 355 M
7b7b6b6b5b5b4b4b3b3b2b2b1b1b006b(5b)1b(486m)668m(313m)355mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income

Income Statement

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999
REVENUE
Revenue 6 394.7 5 268.5 4 540.4 4 197.2 3 771.1 5 462.6 5 071.1 8 422.5 20 242.1 23 333.6 15 728.9 13 288.2 11 517.8 10 593.2 8 958.0 9 578.5 12 487.2 10 954.6 8 129.8 8 841.9 9 181.5 6 770.5 6 451.4 5 687.2 5 317.2 3 320.9
GROSS PROFIT
Cost Of Revenue 5 241.6 4 358.9 3 628.2 3 537.6 3 293.5 4 667.1 4 303.1 7 437.2 16 255.3 18 959.4 12 601.3 10 270.2 8 734.2 8 210.0 7 244.6 7 715.4 9 839.1 8 549.3 6 069.6 6 390.6 6 050.7 4 216.9 3 912.3 3 496.8 3 658.7 2 277.6
Gross Profit 1 153.1 909.6 912.2 659.6 477.6 795.5 768.0 985.3 3 986.8 4 374.2 3 127.6 3 018.0 2 783.5 2 383.2 1 713.4 1 863.2 2 648.2 2 405.3 2 060.2 2 451.3 3 130.8 2 553.6 2 539.1 2 190.4 1 658.5 1 043.3
OPERATING INCOME
Operating Expenses 485.6 595.1 1 022.7 458.3 801.0 872.5 768.0 985.3 3 986.8 4 374.2 3 127.6 3 018.0 2 783.5 2 383.2 1 713.4 1 863.2 2 648.2 2 405.3 2 060.2 2 451.3 3 130.8 2 553.6 2 539.1 2 190.4 1 658.5 1 043.3
Selling, General and Administrative Expenses 508.6 519.6 459.3 379.6 337.4 476.7 488.3 1 021.3 1 689.2 2 139.7 1 569.2 1 417.1 1 418.7 1 243.7 954.6 864.0 1 232.9 1 278.7 990.8 872.4 1 450.2 1 078.3 935.9 704.4 636.4 343.9
Research and Development Expenses 55.0 90.3 110.0 43.0 29.8 49.4 46.1 73.4 155.3 164.1 117.8 159.2 144.4 156.0 120.4 96.9 388.3 542.4 0 0 118.8 547.1 404.8 220.9 0 0
Operating Income 667.5 314.5 (110.5) 201.3 (323.4) (77.0) 92.3 (493.5) 1 186.7 1 424.1 1 197.8 1 144.3 1 088.6 466.1 614.9 661.0 1 058.5 781.5 741.4 1 190.6 1 451.7 836.5 1 199.4 1 265.6 889.6 665.1
PRE-TAX INCOME
Interest Income Expense 212.5 235.8 223.9 243.9 219.8 208.3 230.0 135.9 664.3 696.7 463.0 347.8 231.8 209.5 169.8 248.1 246.4 0 0 0 0 0 0 0 0 0
Total Other Income (110.5) (193.8) (95.3) (173.9) (311.8) (109.2) (228.5) 178.9 (597.4) (100.8) 62.5 139.6 57.7 (12.8) 66.6 (102.1) (196.5) 262.5 219.1 (24.0) (134.3) (494.5) (149.3) (213.7) (46.3) (115.3)
Pre-Tax Income 557.0 120.7 (205.8) 27.4 (635.2) (186.2) (136.2) (314.5) 589.3 1 323.3 1 260.3 1 283.9 1 146.4 453.3 681.5 558.9 862.0 1 044.1 960.5 1 166.7 1 317.4 342.0 1 050.0 1 051.9 843.4 549.8
NET INCOME
Tax Provision 202.4 (43.6) (2.3) 70.9 93.1 130.3 35.0 93.3 1.0 1 005.3 390.7 546.4 495.3 233.1 104.7 (275.4) 81.0 5.7 96.0 97.0 299.3 (88.4) 481.5 424.3 226.0 125.8
Net Income 352.5 164.0 (185.4) (44.7) (731.9) (322.3) (178.2) 873.2 582.7 272.4 837.1 728.9 649.6 204.1 551.4 810.5 766.2 1 021.9 843.7 1 040.0 1 014.6 429.7 568.5 638.2 617.4 423.9
EPS 2.61 0.22 0.25 0.0608 0.99 0.44 0.24 1.19 0.783 0.373 1.15 1 0.896 0.274 0.768 1.12 1.06 1.38 1.15 1.45 1.41 0.6 0.817 1.01 1.21 0.868