Infratil Limited
NZX:IFT.NZ
9.89 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| -160.45 | -160.45 | 1,175.5 | 587.45 | 299 | 146.3 | 14 | 175.25 | -43.2 | 44.35 | 86.7 | 540.3 | -148.6 | -38.5 | 27.8 | 13.9 | 217.7 | 92.4 | 48.1 | 28.2 | -39 | -39 | 29.25 | 29.25 | 0 | 19.85 | 19.85 | 18.6 | 18.6 | 14.45 | 14.45 | 1.45 | 1.45 | 217.7 | 217.7 | -7.65 | -7.65 | 199.4 | 199.4 | -15.55 | -15.55 | 115 | 115 | 9.95 | 9.95 |
Afschrijvingen & Amortisatie
| 189.2 | 146.45 | 180.7 | 90.55 | 56.5 | 27.3 | 51.1 | 26.7 | 48.2 | 33.55 | 43.2 | 37.8 | 25.6 | 35 | 57.2 | 28.6 | 72.3 | 40.95 | 75.2 | 37.7 | 52.25 | 52.25 | 41.85 | 41.85 | 0 | 46.7 | 46.7 | 44.05 | 46.85 | 44.25 | 44.25 | 43.75 | 43.75 | 42.3 | 42.3 | 38.1 | 38.1 | 36.05 | 36.05 | 32.95 | 32.95 | 30.15 | 30.15 | 38 | 38 |
Uitgestelde Inkomstenbelasting
| -45.4 | 0 | 27.6 | 0 | -52.6 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.8 | 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 |
Aandelen Gebaseerde Vergoedingen
| 0.95 | 0.95 | 0 | 0 | 0.55 | 0.55 | 0 | 0 | 1.1 | 1.1 | 0 | 0 | 0.55 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 1.6 | 1.6 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0.55 | 0.55 | 0 | 0 | 0.3 | 0.3 | 0 | 0 | 0.25 | 0.25 | 0 | 0 | 0.2 | 0.2 |
Verandering in Werkkapitaal
| 59.65 | 59.65 | -26.9 | -16.6 | 14.9 | 22.3 | -104.4 | -17.55 | 99.8 | 38.3 | -74.8 | -35.35 | 197 | 101.7 | -90.5 | -29.75 | 14 | 49.9 | -61.7 | -91.4 | 64.1 | 64.1 | -40.8 | -40.8 | 0 | 2 | 2 | 70.2 | -2.3 | -47.65 | -47.65 | 28 | 28 | -7.25 | -7.25 | 17.1 | 17.1 | -40.15 | -40.15 | 5.1 | 5.1 | 17.75 | 17.75 | 13.7 | 13.7 |
Vorderingen
| 1.95 | 1.95 | 12.9 | 6.45 | -134.7 | -67.35 | 108.9 | 54.45 | -15.8 | -7.9 | 64.4 | 32.2 | -44.4 | -22.2 | -20.1 | -10.05 | 32.5 | 16.25 | -7.8 | -3.9 | -16.3 | -16.3 | -25.4 | -25.4 | 0 | -8.05 | -8.05 | 0 | 0 | -10.45 | -10.45 | 5.75 | 5.75 | -6.7 | -6.7 | -1.65 | -1.65 | -16.75 | -16.75 | 12.45 | 12.45 | 3.7 | 3.7 | 6.15 | 6.15 |
Voorraden
| 4.25 | 4.25 | 4.7 | 2.35 | -0.05 | -0.05 | 0 | 0 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | -0.05 | 1.3 | 0.65 | 0.9 | 0.9 | -0.8 | -0.8 | 0 | -0.4 | -0.4 | 1.15 | 1.15 | -0.95 | -0.95 | 1.7 | 1.7 | -0.55 | -0.55 | -0.7 | -0.7 | 2.9 | 2.9 | -2.15 | -2.15 | 2.65 | 2.65 | 3.3 | 3.3 |
Crediteuren
| 36.6 | 0 | 2.6 | 0 | 97 | 0 | -69.9 | 0 | 17.6 | 0 | -27.6 | 0 | -0.5 | 0 | -0.8 | 0 | -71.6 | 0 | 122.8 | 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 |
Overig Werkkapitaal
| 53.45 | 53.45 | -47.1 | -25.4 | 52.7 | 22.3 | -143.4 | -72 | 98.2 | 46.3 | -111.6 | -67.55 | 241.9 | 123.9 | -69.6 | -19.7 | 53.2 | 33.7 | -178 | -88.15 | 79.5 | 79.5 | -14.6 | -14.6 | 0 | 10.45 | 10.45 | 69.05 | -3.45 | -36.25 | -36.25 | 20.55 | 20.55 | 0 | 0 | 19.45 | 19.45 | -26.3 | -26.3 | -5.2 | -5.2 | 11.4 | 11.4 | 4.25 | 4.25 |
Overige Niet-Contante Posten
| 56.35 | 99.1 | -821.7 | -578.2 | 23.7 | -74.2 | -132.1 | -301.7 | 90 | -67.2 | -22.9 | -551.45 | 157.8 | -30.9 | 96.5 | -34.9 | -88.2 | -167.25 | 26.7 | 59.5 | -11.85 | -11.85 | 41.05 | 41.05 | 0 | -3.15 | -3.15 | -57.15 | -5.25 | 44.4 | 44.4 | -9.3 | -9.3 | -191.95 | -191.95 | 8.85 | 8.85 | -134.2 | -134.2 | 43.55 | 43.55 | -25.6 | -25.6 | 29.05 | 29.05 |
Kasstroom uit Operationele Activiteiten
| 145.7 | 145.7 | 166.4 | 83.2 | 243.4 | 121.7 | -234.6 | -117.3 | 100.2 | 50.1 | -17.4 | -8.7 | 135.7 | 67.85 | -44.3 | -22.15 | 32 | 16 | 68 | 34 | 67.1 | 67.1 | 71.35 | 71.35 | 0 | 65.4 | 65.4 | 76.2 | 57.9 | 55.45 | 55.45 | 64.45 | 64.45 | 60.8 | 60.8 | 56.7 | 56.7 | 61.1 | 61.1 | 66.3 | 66.3 | 137.3 | 137.3 | 90.9 | 90.9 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -135.7 | -135.7 | -201.6 | -82.55 | -88.2 | -42.75 | -51.9 | -25.95 | -83.5 | -38.95 | -38.2 | -18.85 | -122.3 | -58.9 | -346.9 | -171 | -253 | -125.6 | -223.2 | -108.25 | -80.95 | -80.95 | -48.15 | -48.15 | 0 | -40.55 | -40.55 | -20 | -20 | -39.9 | -39.9 | -32.3 | -32.3 | -21.95 | -21.95 | -23.95 | -23.95 | -70.65 | -70.65 | -97.65 | -97.65 | -113.8 | -113.8 | -86.25 | -86.25 |
Netto Overnames
| -911.5 | -911.5 | 0.9 | -0.05 | 0.3 | 0.65 | 424.5 | -20.25 | -335.7 | -167.65 | 830.5 | -412.05 | -284 | -410.6 | 0 | 0 | 469.2 | -2.6 | 138.3 | 0 | -27.15 | -27.15 | -27.5 | -27.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.05 | 77.05 | 3.05 | 3.05 | 0 | 0 |
Aankoop van Beleggingen
| 1,469.5 | 0 | -1,831.2 | 0 | -496 | 0 | -80.4 | 0 | -193.9 | 0 | -119.2 | 0 | -50.6 | 0 | -30.4 | 0 | -61.7 | 0 | -1,093.7 | 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 |
Verkoop/verval van Beleggingen
| 23.8 | 0 | 2.6 | 0 | 752.4 | 0 | 7.6 | 0 | 119.5 | 0 | 341.2 | 0 | 59.1 | 0 | 44.6 | 0 | 15.2 | 0 | 174.2 | 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 |
Overige Investeringsactiviteiten
| 854.6 | 854.6 | -235.8 | -1,048.25 | 17.9 | 136.35 | -0.7 | 194.5 | -31.4 | -119.2 | 48.2 | 839 | -60.9 | -23.45 | -30.9 | -10.8 | -3.2 | 211.45 | 7.7 | -390.1 | 5.25 | 5.25 | -36.3 | -36.3 | 0 | 109.75 | 109.75 | -41 | -22.7 | -245.35 | -245.35 | 222.65 | 222.65 | -0.8 | -0.8 | -144.7 | -144.7 | 342.05 | 342.05 | -76.65 | -76.65 | 79.1 | 79.1 | -4.25 | -4.25 |
Kasstroom uit Investeringsactiviteiten
| -192.6 | -192.6 | -2,265.1 | -1,130.85 | 186.4 | 94.25 | 299.1 | 148.3 | -525 | -325.8 | 1,062.5 | 408.1 | -458.7 | -492.95 | -363.6 | -181.8 | 166.5 | 83.25 | -996.7 | -498.35 | -102.85 | -102.85 | -111.95 | -111.95 | 0 | 69.2 | 69.2 | -61 | -42.7 | -285.25 | -285.25 | 190.35 | 190.35 | -22.75 | -22.75 | -168.65 | -168.65 | 271.4 | 271.4 | -97.25 | -97.25 | -31.65 | -31.65 | -90.5 | -90.5 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -300.8 | 0 | -694.2 | 0 | -84.4 | 0 | -201.5 | 0 | -134.8 | 0 | -163.7 | 0 | -436.6 | 0 | -1.5 | 0 | -261.2 | 0 | -590.8 | 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 |
Uitgifte van Gewone Aandelen
| 10.6 | 0 | 916.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.1 | 0 | 294.2 | 0 | 3.4 | 0 | 393.4 | 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 |
Terugkoop van Gewone Aandelen
| -0.3 | -0.3 | -32.4 | 0 | 0 | 0 | 0 | 0 | -6.7 | 0 | 0 | 0 | -96.2 | -0.05 | 0 | 0 | -3.7 | -1.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.85 | -30.85 | 0 | 0 | -2.3 | -2.3 |
Uitgekeerde Dividenden
| -58.2 | -29.1 | -91.3 | -45.65 | -48.9 | -24.45 | -86.8 | -43.4 | -38.7 | -23.5 | -83.1 | -41.55 | -45.2 | -22.6 | -72.5 | -36.25 | -41.2 | -20.6 | -72.5 | -36.25 | -17.5 | -17.5 | -30.05 | -30.05 | 0 | -28 | -28 | -16.15 | -16.15 | -25.3 | -25.3 | -14.75 | -14.75 | -40.45 | -40.45 | -54.75 | -54.75 | -19.65 | -19.65 | -11 | -11 | -17.5 | -17.5 | -9.25 | -9.25 |
Overige Financieringsactiviteiten
| 123.85 | 123.85 | -42.4 | 766.05 | -27.9 | -64.55 | -94.5 | -152.85 | -28.3 | 107.05 | -38.4 | 19.35 | 66.1 | 452.15 | -131.4 | 76.9 | -28.3 | 110.95 | -64 | 461.25 | 168.25 | 168.25 | -10.65 | -10.65 | 0 | 51.8 | 51.8 | -21.3 | -24.8 | 28.3 | 28.3 | -10.15 | -10.15 | -23.55 | -23.55 | -57 | -57 | 29.25 | 29.25 | 29.95 | 29.95 | -36.9 | -36.9 | 0.65 | 0.65 |
Kasstroom uit Financieringsactiviteiten
| 94.45 | 94.45 | 1,444.2 | 720.4 | -175.9 | -89 | -395 | -196.25 | 40.6 | 83.55 | -290.8 | -22.2 | 357.8 | 429.5 | 81.3 | 40.65 | 177 | 88.5 | 850 | 425 | 150.75 | 150.75 | -40.7 | -40.7 | 0 | 23.8 | 23.8 | -40.95 | -40.95 | 3 | 3 | -24.9 | -24.9 | -64 | -64 | -111.75 | -111.75 | 9.6 | 9.6 | -11.9 | -11.9 | -54.4 | -54.4 | -10.9 | -10.9 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -2.7 | -2.7 | 0.8 | 0.8 | -0.95 | -0.95 | 0.95 | 0.95 | 1.65 | 1.65 | -3.8 | -3.8 | 2.7 | 2.7 | 15.75 | 15.75 | -3.9 | -3.9 | -1.3 | -1.3 | -2.7 | -2.7 | 0.7 | 0.7 | 0 | 0.6 | 0.6 | 0.6 | 0.6 | -1.4 | -1.4 | 0.5 | 0.5 | 0.85 | 0.85 | -10.65 | -10.65 | 1.85 | 1.85 | -2.75 | -2.75 | -5.1 | -5.1 | 0.5 | 0.5 |
Netto Kasstroomverandering
| 89.7 | 44.85 | -628 | -326.45 | 252 | 126 | -328.5 | -164.3 | -362.8 | -190.5 | 1,080 | 373.4 | -301.4 | 7.1 | -295.1 | -147.55 | 371.6 | 183.85 | -80 | -40.65 | 112.3 | 112.3 | -80.6 | -80.6 | 0 | 159 | 159 | -25.15 | -25.15 | -228.2 | -228.2 | 230.4 | 230.4 | -25.1 | -25.1 | -234.35 | -234.35 | 343.95 | 343.95 | -45.6 | -45.6 | 46.15 | 46.15 | -10 | -10 |
Kaspositie aan het Einde van de Periode
| 236.2 | 44.85 | 146.5 | -326.45 | 774.5 | 648.5 | 522.5 | -164.3 | 851 | 1,023.3 | 1,213.8 | 373.4 | 133.8 | 442.3 | 435.2 | -147.55 | 730.3 | 546.45 | 362.6 | -40.65 | 112.3 | 331.6 | 219.3 | -80.6 | 586.8 | 586.8 | 159 | -25.15 | 293.95 | 319.1 | -228.2 | 230.4 | 543.6 | 313.2 | -25.1 | -234.35 | 597.75 | 832.1 | 343.95 | -45.6 | 191.9 | 237.5 | 46.15 | -10 | -10 |