
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.
2025 Q2 | 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q2 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,822.3 | 1,781.9 | 1,427.6 | 587.3 | 951 | 653 | 644.4 | 164.1 | 244.1 | 300.3 | 802.4 | 599.6 | 736.2 | 926.3 | 375.4 | 971.2 | 848.4 | 860.3 | 785.4 | 839.5 | 743.2 | 772.6 | 1,119.6 | 1,082.55 | 1,082.55 | 1,013.85 | 1,013.85 | 914.45 | 914.45 | 861.75 | 861.75 | 669.65 | 669.65 | 331.008 | 331.008 | 133.448 | 133.448 | 71.138 | 71.138 | 61.876 | 61.876 | 61.912 | 61.912 | 56.933 | 56.933 | 0 | 0 | 15.641 | 15.641 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 0 | 1,732.2 | 0 | 324.2 | 0 | 724.8 | 0 | 399.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 319.1 | 319.1 | 290.15 | 290.15 | 613.05 | 613.05 | 556.1 | 556.1 | 398.65 | 398.65 | 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 |
Brutowinst
| 1,822.3 | 49.7 | 1,427.6 | 263.1 | 951 | -71.8 | 644.4 | -235 | 244.1 | 300.3 | 802.4 | 599.6 | 736.2 | 926.3 | 375.4 | 971.2 | 848.4 | 860.3 | 785.4 | 839.5 | 743.2 | 772.6 | 1,119.6 | 763.45 | 763.45 | 723.7 | 723.7 | 301.4 | 301.4 | 305.65 | 305.65 | 271 | 271 | 331.008 | 331.008 | 133.448 | 133.448 | 71.138 | 71.138 | 61.876 | 61.876 | 61.912 | 61.912 | 56.933 | 56.933 | 0 | 0 | 15.641 | 15.641 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 1 | 0.028 | 1 | 0.448 | 1 | -0.11 | 1 | -1.432 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.705 | 0.705 | 0.714 | 0.714 | 0.33 | 0.33 | 0.355 | 0.355 | 0.405 | 0.405 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 15.1 | 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 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.25 | 109.25 | 110.3 | 110.3 | 102.1 | 102.1 | 117.75 | 117.75 | 107.05 | 107.05 | 47.309 | 47.309 | 19.823 | 19.823 | 3.042 | 3.042 | 2.758 | 2.758 | 0.812 | 0.812 | 1.071 | 1.071 | 0 | 0 | 0.891 | 0.891 | 0.65 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253.2 | 253.2 | 239.5 | 239.5 | 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 |
Verkoop-, algemene en administratieve kosten
| 352.1 | 276.6 | 312.1 | 56.5 | 189.2 | 154.8 | 120.6 | 58.4 | 22.7 | 39.7 | 51.9 | 46.9 | 45.9 | 104.2 | 49.7 | 105.5 | 98 | 95.3 | 90.1 | 90.6 | 87 | 82.7 | 118.7 | 362.45 | 362.45 | 349.8 | 349.8 | 102.1 | 102.1 | 117.75 | 117.75 | 107.05 | 107.05 | 47.309 | 47.309 | 19.823 | 19.823 | 3.042 | 3.042 | 2.758 | 2.758 | 0.812 | 0.812 | 1.071 | 1.071 | 0 | 0 | 0.891 | 0.891 | 0.65 | 0.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | -288.2 | 846.8 | -0 | 436.3 | -355.8 | 447.2 | -258.1 | 135.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.5 | 12.5 | -19.15 | -19.15 | 33.2 | 33.2 | 14.6 | 14.6 | 10.45 | 10.45 | 21.327 | 21.327 | 11.527 | 11.527 | 11.641 | 11.641 | 2.386 | 2.386 | 2.114 | 2.114 | 20.193 | 20.193 | 0 | 0 | 22.583 | 22.583 | 15.621 | 15.621 | 5.056 | 5.056 | 3.363 | 3.363 | 2.319 | 2.319 | 0.535 | 0.535 |
Bedrijfskosten
| 1,685.9 | -11.6 | 1,158.9 | 81.35 | 625.5 | -201 | 567.8 | -199.7 | 158.6 | 352.1 | 590.9 | 525.4 | 525.5 | 713.1 | 327.2 | 806.3 | 770.7 | 684.1 | 682.9 | 648.3 | 561.2 | 350.5 | 957.6 | 597.05 | 597.05 | 580.9 | 580.9 | 181.55 | 181.55 | 183.75 | 183.75 | 160.95 | 160.95 | 301.19 | 301.19 | 120.497 | 120.497 | 58.789 | 58.789 | 48.438 | 48.438 | 47.911 | 47.911 | 48.157 | 48.157 | 4.151 | 4.151 | 13.181 | 13.181 | 2.359 | 2.359 | 5.056 | 5.056 | 3.363 | 3.363 | 2.319 | 2.319 | 0.535 | 0.535 |
Bedrijfsresultaat
| 136.4 | 61.3 | 268.7 | 292.6 | 325.5 | 129.2 | 76.6 | -35.3 | 85.5 | -170.3 | 228.7 | -20.5 | 198.1 | 186.7 | 12 | 164.8 | 100.5 | 151.8 | 132.7 | 157.7 | 124.4 | 149.1 | 133.4 | 207.4 | 207.4 | 184 | 184 | 157 | 157 | 143.5 | 143.5 | 127.25 | 127.25 | 68.64 | 68.64 | 28.029 | 28.029 | 37.798 | 37.798 | 27.056 | 27.056 | 33.353 | 33.353 | 29.808 | 29.808 | 20.23 | 20.23 | 25.696 | 25.696 | 13.635 | 13.635 | 5.056 | 5.056 | 3.363 | 3.363 | 2.319 | 2.319 | 0.535 | 0.535 |
Bedrijfsresultaat ratio
| 0.075 | 0.034 | 0.188 | 0.498 | 0.342 | 0.198 | 0.119 | -0.215 | 0.35 | -0.567 | 0.285 | -0.034 | 0.269 | 0.202 | 0.032 | 0.17 | 0.118 | 0.176 | 0.169 | 0.188 | 0.167 | 0.193 | 0.119 | 0.192 | 0.192 | 0.181 | 0.181 | 0.172 | 0.172 | 0.167 | 0.167 | 0.19 | 0.19 | 0.207 | 0.207 | 0.21 | 0.21 | 0.531 | 0.531 | 0.437 | 0.437 | 0.539 | 0.539 | 0.524 | 0.524 | 0 | 0 | 1.643 | 1.643 | 2,097.615 | 2,097.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -372 | -397.4 | 973 | 52.3 | -27.6 | -73.1 | -4.2 | -90.5 | -71.3 | -27.8 | -102.8 | -88.1 | -59.5 | -52.4 | -54.3 | -79.5 | -101.1 | -99.4 | -118 | -58.9 | -80.4 | 181.9 | -69.6 | -55 | -55 | -45.3 | -45.3 | -66.7 | -66.7 | -168.8 | -168.8 | -72.4 | -72.4 | -2.326 | -2.326 | -5.914 | -5.914 | -12.463 | -12.463 | 1.114 | 1.114 | -13.55 | -13.55 | 7.942 | 7.942 | -11.983 | -11.983 | 15.259 | 15.259 | 15.63 | 15.63 | -0.003 | -0.003 | -0.198 | -0.198 | -0.025 | -0.025 | 0 | 0 |
Inkomen voor belasting
| -235.6 | -336.1 | 1,241.7 | 0 | 297.9 | 56.1 | 72.4 | -125.8 | 14.2 | -111.2 | 125.9 | -2.2 | 138.6 | 134.3 | 7.95 | 85.3 | -0.6 | 84.6 | 14.7 | 98.8 | 93 | 331 | 63.8 | 111.4 | 111.4 | 97.5 | 97.5 | 53.15 | 53.15 | -46.9 | -46.9 | 37.65 | 37.65 | 27.493 | 27.493 | 7.037 | 7.037 | 25.335 | 25.335 | 14.552 | 14.552 | 19.803 | 19.803 | 16.718 | 16.718 | 8.247 | 8.247 | 17.719 | 17.719 | 13.278 | 13.278 | 5.053 | 5.053 | 3.165 | 3.165 | 2.294 | 2.294 | 0.529 | 0.529 |
Inkomen voor belasting ratio
| -0.129 | -0.189 | 0.87 | 0 | 0.313 | 0.086 | 0.112 | -0.767 | 0.058 | -0.37 | 0.157 | -0.004 | 0.188 | 0.145 | 0.021 | 0.088 | -0.001 | 0.098 | 0.019 | 0.118 | 0.125 | 0.428 | 0.057 | 0.103 | 0.103 | 0.096 | 0.096 | 0.058 | 0.058 | -0.054 | -0.054 | 0.056 | 0.056 | 0.083 | 0.083 | 0.053 | 0.053 | 0.356 | 0.356 | 0.235 | 0.235 | 0.32 | 0.32 | 0.294 | 0.294 | 0 | 0 | 1.133 | 1.133 | 2,042.692 | 2,042.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 77.8 | 33.5 | 51.6 | 0 | 77.1 | 35.5 | 58.1 | 0.3 | 9.4 | 36.6 | 46.1 | 25.8 | 46.2 | 39.5 | 7.8 | 22.4 | 3.9 | 20.9 | 2.5 | 21.8 | 26.5 | 32.3 | 5.3 | 29.2 | 29.2 | 37.7 | 37.7 | 5.65 | 5.65 | 17.3 | 17.3 | 11.3 | 11.3 | 4.146 | 4.146 | 0.335 | 0.335 | 25.335 | 25.335 | 0.814 | 0.814 | 19.803 | 19.803 | 16.718 | 16.718 | 8.247 | 8.247 | -0.093 | -0.093 | 13.278 | 13.278 | 5.053 | 5.053 | 3.165 | 3.165 | 2.294 | 2.294 | 0.529 | 0.529 |
Nettowinst
| -212.2 | -320.9 | 1,174.9 | 292.6 | 350.5 | 88.7 | 1,080.6 | -77 | 27.8 | 184.8 | 56.4 | -78 | 58.5 | 33.4 | 37.2 | 28.9 | -26.3 | 28.3 | -16 | 27.4 | 38.1 | 251.4 | 34.7 | 25.8 | 25.8 | 32.25 | 32.25 | 14.5 | 14.5 | -95.5 | -95.5 | -0.85 | -0.85 | 17.352 | 17.352 | 3.979 | 3.979 | -2.79 | -2.79 | 11.233 | 11.233 | 16.259 | 16.259 | -4.623 | -4.623 | -0.201 | -0.201 | 17.084 | 17.084 | 13.278 | 13.278 | 5.053 | 5.053 | 3.159 | 3.159 | 2.171 | 2.171 | 0.525 | 0.525 |
Nettowinstmarge
| -0.116 | -0.18 | 0.823 | 0.498 | 0.369 | 0.136 | 1.677 | -0.469 | 0.114 | 0.615 | 0.07 | -0.13 | 0.079 | 0.036 | 0.099 | 0.03 | -0.031 | 0.033 | -0.02 | 0.033 | 0.051 | 0.325 | 0.031 | 0.024 | 0.024 | 0.032 | 0.032 | 0.016 | 0.016 | -0.111 | -0.111 | -0.001 | -0.001 | 0.052 | 0.052 | 0.03 | 0.03 | -0.039 | -0.039 | 0.182 | 0.182 | 0.263 | 0.263 | -0.081 | -0.081 | 0 | 0 | 1.092 | 1.092 | 2,042.692 | 2,042.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.26 | -0.385 | 1.412 | 0.404 | 0.484 | 0.123 | 1.495 | -0.107 | 0.04 | 0.28 | 0.095 | -0.138 | 0.103 | 0.053 | 0.066 | 0.051 | -0.047 | 0.05 | -0.028 | 0.049 | 0.067 | 0.42 | 0.06 | 0.043 | 0.043 | 0.055 | 0.055 | 0.026 | 0.026 | -0.18 | -0.18 | -0.002 | -0.002 | 0.05 | 0.05 | 0.014 | 0.014 | -0.007 | -0.007 | 0.028 | 0.028 | 0.036 | 0.036 | -0.012 | -0.012 | -0.001 | -0.001 | 0.042 | 0.042 | 0.033 | 0.033 | 0.012 | 0.012 | 0.01 | 0.01 | 0.013 | 0.013 | 0.001 | 0.001 |
Verwaterde WPA
| -0.26 | -0.385 | 1.412 | 0.404 | 0.484 | 0.123 | 1.495 | -0.107 | 0.04 | 0.28 | 0.095 | -0.138 | 0.103 | 0.053 | 0.066 | 0.051 | -0.047 | 0.05 | -0.028 | 0.049 | 0.067 | 0.42 | 0.06 | 0.043 | 0.043 | 0.055 | 0.055 | 0.026 | 0.026 | -0.18 | -0.18 | -0.002 | -0.002 | 0.048 | 0.048 | 0.014 | 0.014 | -0.007 | -0.007 | 0.025 | 0.025 | 0.034 | 0.034 | -0.012 | -0.012 | -0.001 | -0.001 | 0.042 | 0.042 | 0.033 | 0.033 | 0.012 | 0.012 | 0.01 | 0.01 | 0.013 | 0.013 | 0.001 | 0.001 |
EBITDA
| 458.3 | 269.2 | 449.8 | 157.3 | 378.9 | 171.4 | 152.2 | -165.8 | 142.7 | -98.8 | 304.1 | 84 | 281.8 | 280.1 | 56.05 | 253.3 | 188 | 236.4 | 208.9 | 229.8 | 190.3 | 209.4 | 209.4 | 274.25 | 274.25 | 243.2 | 243.2 | 214 | 214 | 194.6 | 194.6 | 166.9 | 166.9 | 95.553 | 95.553 | 40.074 | 40.074 | 44.212 | 44.212 | 33.805 | 33.805 | 40.386 | 40.386 | 36.014 | 36.014 | 24.381 | 24.381 | 28.985 | 28.985 | 13.635 | 13.635 | 5.056 | 5.056 | 3.363 | 3.363 | 2.319 | 2.319 | 0.535 | 0.535 |
EBITDA ratio
| 0.251 | 0.151 | 0.315 | 0.268 | 0.398 | 0.262 | 0.236 | -1.01 | 0.585 | -0.329 | 0.379 | 0.14 | 0.383 | 0.302 | 0.149 | 0.261 | 0.222 | 0.275 | 0.266 | 0.274 | 0.256 | 0.271 | 0.187 | 0.253 | 0.253 | 0.24 | 0.24 | 0.234 | 0.234 | 0.226 | 0.226 | 0.249 | 0.249 | 0.289 | 0.289 | 0.3 | 0.3 | 0.621 | 0.621 | 0.546 | 0.546 | 0.652 | 0.652 | 0.633 | 0.633 | 0 | 0 | 1.853 | 1.853 | 2,097.615 | 2,097.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |