Meridian Energy Limited
NZX:MEL.NZ
4.89 (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 Q4 | 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 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 119 | 119 | 191 | 95.5 | -106 | -53 | 201 | 100.5 | 306 | 265.5 | 145 | 66.5 | 201 | 100.5 | 227 | 113.5 | -15 | -8 | 191 | 95.5 | 187 | 93.5 | 76 | 76 | 46 | 46 | 54.5 | 54.5 | 37.5 | 37.5 | 62.5 | 62.5 | 40.5 | 40.5 | 52 | 52 | 65 | 65 | 58.5 | 58.5 | 56.55 | 56.55 | 58.45 | 58.45 | 60.9 | 60.9 | 86.65 | 86.65 |
Afschrijvingen & Amortisatie
| 85 | 85 | 164 | 74.5 | 150 | 67.5 | 144 | 65.5 | 149 | 0 | 144 | 67.5 | 150 | 70.5 | 153 | 68.5 | 155 | 71.5 | 157 | 72.5 | 139 | 62.5 | 62.5 | 62.5 | 56.5 | 56.5 | 67 | 67 | 56.5 | 0 | 66 | 0 | 50 | 50 | 58.5 | 58.5 | 50.5 | 50.5 | 58.5 | 58.5 | 46.85 | 46.85 | 52.65 | 52.65 | 46.5 | 46.5 | 54.15 | 54.15 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | -334.5 | -34.5 | 0 | 0 | 37 | 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 |
Aandelen Gebaseerde Vergoedingen
| 1 | 1 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 1 | 0 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| -128 | -128 | 0 | 0 | 22.5 | 22.5 | 0 | 0 | -298.5 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | -24.5 | -24.5 | 0 | 0 | -8.5 | -8.5 | 0 | 0 | -11.5 | -11.5 | 0 | 0 | -36.5 | 0 | 0 | 0 | -9 | -9 | 0 | 0 | 20.5 | 20.5 | 0 | 0 | -24.4 | -24.4 | 35.9 | 37.45 | -25.7 | -25.7 | 43.8 | 43.8 |
Vorderingen
| -100.5 | -100.5 | 0 | 0 | 34 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 | -17 | 0 | 0 | -16 | -16 | 0 | 0 | -1 | -1 | 0 | 0 | -33 | 0 | 0 | 0 | -1.5 | -1.5 | 0 | 0 | -4 | -4 | 0 | 0 | -1.45 | -1.45 | 37.45 | 37.45 | -25.3 | -25.3 | 43.4 | 43.4 |
Voorraden
| 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 | -0.4 | -0.4 | 0.4 | 0.4 |
Crediteuren
| 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 |
Overig Werkkapitaal
| -27.5 | -27.5 | 0 | 0 | -11.5 | -11.5 | 0 | 0 | 0 | 0 | 0 | 0 | -30 | 0 | 0 | 0 | -7.5 | -7.5 | 0 | 0 | 7.5 | 7.5 | 0 | 0 | -10.5 | -10.5 | 0 | 0 | -3.5 | 0 | 0 | 0 | -7.5 | -7.5 | 0 | 0 | 24.5 | 24.5 | 0 | 0 | -22.95 | -22.95 | -1.55 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 105 | 105 | 276 | -18.5 | 500 | 84.5 | 208 | -100.5 | 42 | -266 | 224 | -21.5 | 193 | -49 | 113 | -88.5 | 509 | 130 | 232 | -35 | 325 | 38.5 | -7.5 | -7.5 | 41 | 41 | -40.5 | -40.5 | 75.5 | -38 | -27 | -62.5 | 41 | 41 | -7.5 | -7.5 | -25 | -25 | -8.5 | -8.5 | 41.55 | 41.55 | -51.25 | -15.35 | 14.5 | 14.5 | -54.35 | -54.35 |
Kasstroom uit Operationele Activiteiten
| 182 | 182 | 303 | 151.5 | 244 | 122 | 265 | 132.5 | 236 | 0 | 225 | 112.5 | 244 | 122 | 187 | 93.5 | 339 | 169.5 | 266 | 133 | 373 | 186.5 | 131 | 131 | 132.5 | 132.5 | 81 | 81 | 133.5 | 0 | 101.5 | 0 | 123 | 123 | 103 | 103 | 111.5 | 111.5 | 108.5 | 108.5 | 120.75 | 120.75 | 95.75 | 95.75 | 121.9 | 121.9 | 86.45 | 86.45 |
Investeringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -69 | -69 | -155 | -71.5 | -185 | -90 | -144 | -68 | -77 | 0 | -95 | -41 | -72 | -27 | -42 | -11 | -29 | -10 | -34 | -11.5 | -34 | -11 | -11.5 | -11.5 | -7.5 | -7.5 | -9 | -9 | -7.5 | 0 | -9 | 0 | -11 | -11 | -10 | -10 | -15 | -15 | -50.5 | -50.5 | -68.85 | -68.85 | -77.65 | -77.65 | -40.15 | -40.15 | -85.1 | -85.1 |
Netto Overnames
| 8 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 770 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -91 | -91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 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 |
Verkoop/verval van Beleggingen
| 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 |
Overige Investeringsactiviteiten
| -11.5 | -11.5 | -11 | -11.5 | -1.5 | -1.5 | -4 | -4 | 0 | 0 | -6.5 | -6.5 | -9 | -9 | -10 | -10 | -4 | -4 | -5.5 | -5.5 | -6 | -6 | -6 | -6 | -5.5 | -5.5 | 1 | 1 | -5.5 | 0 | -4 | 0 | -3 | -3 | -4 | -4 | -1 | -1 | 17 | 17 | 22.8 | 22.8 | -3.3 | -3.3 | 40.7 | 40.7 | 22.5 | 22.5 |
Kasstroom uit Investeringsactiviteiten
| -80.5 | -80.5 | -166 | -83 | -183 | -91.5 | -144 | -72 | 693 | 0 | -95 | -47.5 | -72 | -36 | -42 | -21 | -31 | -15 | -34 | -17 | -34 | -17 | -17.5 | -17.5 | -104 | -104 | -8 | -8 | -13 | 0 | -13 | 0 | -14 | -14 | -14 | -14 | -16 | -16 | -33.5 | -33.5 | -46.05 | -46.05 | -80.95 | -80.95 | 0.55 | 0.55 | -62.6 | -62.6 |
Financieringsactiviteiten: | ||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -52 | 0 | -162 | 0 | -95 | 0 | -5 | 0 | -594 | 0 | -119 | 0 | -92 | 0 | -92 | 0 | -26 | 0 | -86 | 0 | -130 | 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 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 6 | 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 |
Terugkoop van Gewone Aandelen
| 0 | 0 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | -1.5 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | 0 | 0 | -0.5 | -0.5 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -149 | -74.5 | -287 | -143.5 | -145 | -72.5 | -278 | 0 | -138 | 0 | -222 | -111 | -146 | -73 | -287 | -143.5 | -209 | -104.5 | -337 | -168.5 | -208 | -1,040 | -146 | -146 | -1,000 | -1,000 | -143 | -143 | -99.5 | 0 | -139 | 0 | -97 | -97 | -153.5 | -153.5 | -78 | -78 | -114.5 | -114.5 | -54.2 | -54.2 | -76.3 | -76.3 | -49.9 | -49.9 | 0 | 0 |
Overige Financieringsactiviteiten
| -27 | -27 | -2 | 80.5 | -2 | 50 | -4 | -4 | -2 | 0 | 57.5 | 57.5 | -3 | 0 | 44 | 44 | -2 | 11.5 | 41 | 41 | 871 | 871 | 42 | 42 | 948 | 948 | 82.5 | 82.5 | -3 | 0 | 13.5 | 0 | 12 | 12 | 65.5 | 65.5 | -98 | -98 | 17.5 | 17.5 | -7.55 | -7.55 | -2.45 | -2.95 | 90.55 | 90.55 | -91.3 | -91.3 |
Kasstroom uit Financieringsactiviteiten
| -101.5 | -101.5 | -128 | -64 | -47 | -23.5 | -286 | -143 | -737 | 0 | -107 | -53.5 | -146 | -73 | -199 | -99.5 | -188 | -94 | -255 | -127.5 | -338 | -169 | -104 | -104 | -52 | -52 | -60.5 | -60.5 | -102.5 | 0 | -125.5 | 0 | -85 | -85 | -88.5 | -88.5 | -176.5 | -176.5 | -97.5 | -97.5 | -61.75 | -61.75 | -79.25 | -79.25 | 40.65 | 40.65 | -91.3 | -91.3 |
Overige Informatie: | ||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | 0 | 0 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | -0.5 | 1.5 | 1.5 | 0 | 0 | 0 | 0 | 0.5 | 0.5 | -0.5 | -0.5 | 0 | 0 | 0 | 0 | -0.25 | -0.25 | -0.75 | -0.75 | -3.4 | -3.4 | -1 | -1 |
Netto Kasstroomverandering
| 0 | 0 | 9 | 4.5 | 14 | 7 | -165 | -82.5 | 211 | 0 | 4 | 11.5 | 26 | 13 | -54 | -27 | 121 | 61 | -23 | -11.5 | 0.5 | 0 | 9 | 9 | -24 | -24 | 14 | 14 | 18 | 0 | -37 | 0 | 24.5 | 24.5 | 0 | 0 | -81 | -81 | -22.5 | -22.5 | 12.7 | 12.7 | -65.2 | -65.2 | 159.7 | 159.7 | -68.45 | -68.45 |
Kaspositie aan het Einde van de Periode
| 221 | 0 | 221 | 4.5 | 212 | 7 | 198 | -82.5 | 363 | 152 | 152 | 11.5 | 148 | 135 | 122 | -27 | 176 | 116 | 55 | -11.5 | 78 | 78 | 78 | 9 | -24 | 84 | 108 | 14 | 18 | 0 | -37 | 0 | 24.5 | 93.5 | 0 | 0 | -81 | 150 | 231 | -22.5 | 12.7 | 265.1 | 252.4 | -65.2 | 159.7 | 232.3 | 72.6 | -68.45 |