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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,372.5 | 1,372.5 | 2,100 | 1,055.5 | 1,683 | 846.5 | 1,520 | 735 | 2,023 | 1,052 | 1,663 | 836 | 2,416 | 1,213.5 | 1,861 | 845 | 1,617 | 812.5 | 1,771 | 890 | 1,792 | 900 | 845.5 | 845.5 | 660.5 | 660.5 | 720.5 | 720.5 | 594.5 | 594.5 | 565.5 | 565.5 | 580.5 | 580.5 | 607 | 607 | 535 | 535 | 666.5 | 666.5 | 705.55 | 705.55 | 548.95 | 548.95 | 758.95 | 758.95 | 596.6 | 596.6 |
Kosten van de omzet
| 1,200.5 | 1,200.5 | 1,792 | 850.5 | 1,376 | 647.5 | 1,185 | 504.5 | 1,800 | 955 | 1,369 | 639 | 2,189 | 1,060 | 1,528 | 647.5 | 1,321 | 618.5 | 1,399 | 657.5 | 1,413 | 675.5 | 651 | 651 | 489 | 489 | 556 | 556 | 443 | 443 | 388.5 | 388.5 | 421.5 | 421.5 | 441 | 441 | 388 | 388 | 504.5 | 504.5 | 606.7 | 606.7 | 352.65 | 352.65 | 540.6 | 540.6 | 399.9 | 399.9 |
Brutowinst
| 172 | 172 | 308 | 205 | 307 | 199 | 335 | 230.5 | 223 | 97 | 294 | 197 | 227 | 153.5 | 333 | 197.5 | 296 | 194 | 372 | 232.5 | 379 | 224.5 | 194.5 | 194.5 | 171.5 | 171.5 | 164.5 | 164.5 | 151.5 | 151.5 | 177 | 177 | 159 | 159 | 166 | 166 | 147 | 147 | 162 | 162 | 98.85 | 98.85 | 196.3 | 196.3 | 218.35 | 218.35 | 196.7 | 196.7 |
Brutowinstmarge
| 0.125 | 0.125 | 0.147 | 0.194 | 0.182 | 0.235 | 0.22 | 0.314 | 0.11 | 0.092 | 0.177 | 0.236 | 0.094 | 0.126 | 0.179 | 0.234 | 0.183 | 0.239 | 0.21 | 0.261 | 0.211 | 0.249 | 0.23 | 0.23 | 0.26 | 0.26 | 0.228 | 0.228 | 0.255 | 0.255 | 0.313 | 0.313 | 0.274 | 0.274 | 0.273 | 0.273 | 0.275 | 0.275 | 0.243 | 0.243 | 0.14 | 0.14 | 0.358 | 0.358 | 0.288 | 0.288 | 0.33 | 0.33 |
Onderzoek- en ontwikkelingskosten
| 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 | 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- 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 | 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
| 74 | 0 | 73 | 0 | 67 | 0 | 63 | 0 | 65 | 0 | 53 | 0 | 81 | 0 | 72 | 0 | 70 | 0 | 73 | 0 | 77 | 0 | 0 | 0 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 21 | 23.65 | 23.65 | 23.65 | 23.65 | 23.25 | 23.25 |
Overige kosten
| 14 | 0 | 11 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 60 | 0 | 62 | 54.5 | 59 | 261 | 63 | 95.5 | 65 | 92 | 53 | 106.5 | 81 | 19.5 | 72 | 32 | 70 | 160 | 73 | 81.5 | 77 | 51.5 | 58.5 | 58.5 | 80 | 80 | 66 | 66 | 72.5 | 72.5 | 104.5 | 104.5 | 49.5 | 49.5 | 74.5 | 74.5 | 3.5 | 3.5 | 64 | 64 | 7.2 | 7.2 | 102.45 | 102.45 | 141.85 | 141.85 | 52.9 | 52.9 |
Bedrijfsresultaat
| 172 | 172 | 246 | 145 | 248 | -61 | 272 | 138 | 158 | 189.5 | 241 | 91 | 146 | 131.5 | 261 | 165.5 | 226 | 63 | 299 | 151 | 302 | 174 | 136 | 136 | 91.5 | 91.5 | 96.5 | 96.5 | 85 | 85 | 73.5 | 73.5 | 108 | 108 | 91.5 | 91.5 | 85.5 | 85.5 | 103.5 | 103.5 | 96.55 | 96.55 | 81.45 | 81.45 | 46.8 | 46.8 | 135.7 | 135.7 |
Bedrijfsresultaat ratio
| 0.125 | 0.125 | 0.117 | 0.137 | 0.147 | -0.072 | 0.179 | 0.188 | 0.078 | 0.18 | 0.145 | 0.109 | 0.06 | 0.108 | 0.14 | 0.196 | 0.14 | 0.078 | 0.169 | 0.17 | 0.169 | 0.193 | 0.161 | 0.161 | 0.139 | 0.139 | 0.134 | 0.134 | 0.143 | 0.143 | 0.13 | 0.13 | 0.186 | 0.186 | 0.151 | 0.151 | 0.16 | 0.16 | 0.155 | 0.155 | 0.137 | 0.137 | 0.148 | 0.148 | 0.062 | 0.062 | 0.227 | 0.227 |
Totaal overige inkomsten en kosten netto
| -6.5 | -6.5 | 17 | -13.5 | -401 | -15.5 | 7 | 1.5 | 266 | 22.5 | -40 | 9.5 | 134 | 8.5 | 54 | -8 | -252 | -76.5 | -34 | -18.5 | -44 | -45 | -29 | -29 | -20.5 | -20.5 | -19.5 | -19.5 | -29.5 | -29.5 | 11.5 | 11.5 | -52 | -52 | -19.5 | -19.5 | -39 | -39 | -25.5 | -25.5 | -20.05 | -20.05 | 0.55 | 0.55 | 50.25 | 50.25 | -19.1 | -19.1 |
Inkomen voor belasting
| 165.5 | 165.5 | 263 | 131.5 | -153 | -76.5 | 279 | 139.5 | 424 | 212 | 201 | 100.5 | 280 | 140 | 315 | 157.5 | -26 | -13.5 | 265 | 132.5 | 258 | 129 | 107 | 107 | 71 | 71 | 77 | 77 | 55.5 | 55.5 | 85 | 85 | 56 | 56 | 72 | 72 | 46.5 | 46.5 | 78 | 78 | 76.5 | 76.5 | 82 | 82 | 97.05 | 97.05 | 116.6 | 116.6 |
Inkomen voor belasting ratio
| 0.121 | 0.121 | 0.125 | 0.125 | -0.091 | -0.09 | 0.184 | 0.19 | 0.21 | 0.202 | 0.121 | 0.12 | 0.116 | 0.115 | 0.169 | 0.186 | -0.016 | -0.017 | 0.15 | 0.149 | 0.144 | 0.143 | 0.127 | 0.127 | 0.107 | 0.107 | 0.107 | 0.107 | 0.093 | 0.093 | 0.15 | 0.15 | 0.096 | 0.096 | 0.119 | 0.119 | 0.087 | 0.087 | 0.117 | 0.117 | 0.108 | 0.108 | 0.149 | 0.149 | 0.128 | 0.128 | 0.195 | 0.195 |
Belastingkosten
| 46.5 | 46.5 | 72 | 36 | -47 | 23.5 | 78 | 39 | 118 | 59 | 56 | 28 | 79 | 39.5 | 88 | 44 | -11 | 5.5 | 74 | 37 | 71 | 35.5 | 31 | 31 | 25 | 25 | 22.5 | 22.5 | 18 | 18 | 22.5 | 22.5 | 15.5 | 15.5 | 20 | 20 | 18.5 | 18.5 | 19.5 | 19.5 | 19.95 | 19.95 | 23.55 | 23.55 | 36.15 | 36.15 | 29.95 | 29.95 |
Nettowinst
| 119 | 119 | 191 | 95.5 | -106 | -53 | 201 | 100.5 | 531 | 153 | 133 | 72.5 | 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 |
Nettowinstmarge
| 0.087 | 0.087 | 0.091 | 0.09 | -0.063 | -0.063 | 0.132 | 0.137 | 0.262 | 0.145 | 0.08 | 0.087 | 0.083 | 0.083 | 0.122 | 0.134 | -0.009 | -0.01 | 0.108 | 0.107 | 0.104 | 0.104 | 0.09 | 0.09 | 0.07 | 0.07 | 0.076 | 0.076 | 0.063 | 0.063 | 0.111 | 0.111 | 0.07 | 0.07 | 0.086 | 0.086 | 0.121 | 0.121 | 0.088 | 0.088 | 0.08 | 0.08 | 0.106 | 0.106 | 0.08 | 0.08 | 0.145 | 0.145 |
WPA (Winst Per Aandeel)
| 0.046 | 0.046 | 0.074 | 0.037 | -0.041 | -0.021 | 0.078 | 0.039 | 0.21 | 0.06 | 0.052 | 0.028 | 0.079 | 0.039 | 0.089 | 0.044 | -0.006 | -0.003 | 0.075 | 0.037 | 0.073 | 0.037 | 0.03 | 0.03 | 0.018 | 0.018 | 0.021 | 0.021 | 0.015 | 0.015 | 0.024 | 0.024 | 0.016 | 0.016 | 0.02 | 0.02 | 0.025 | 0.025 | 0.023 | 0.023 | 0.02 | 0.02 | 0.025 | 0.025 | 0.023 | 0.023 | 0.035 | 0.035 |
Verwaterde WPA
| 0.046 | 0.046 | 0.074 | 0.037 | -0.041 | -0.021 | 0.078 | 0.039 | 0.21 | 0.06 | 0.052 | 0.028 | 0.079 | -39,211.86 | 0.089 | 0.044 | -0.006 | -0.003 | 0.075 | 0.037 | 0.073 | 0.037 | 0.03 | 0.03 | 0.018 | 0.018 | 0.021 | 0.021 | 0.015 | 0.015 | 0.024 | 0.024 | 0.016 | 0.016 | 0.02 | 0.02 | 0.025 | 0.025 | 0.023 | 0.023 | 0.02 | 0.02 | 0.025 | 0.025 | 0.023 | 0.023 | 0.035 | 0.035 |
EBITDA
| 268 | 268 | 410 | 219.5 | 398 | 5.5 | 416 | 203.5 | 307 | 258.5 | 385 | 158.5 | 296 | 200.5 | 414 | 234 | 381 | 132.5 | 456 | 222 | 441 | 236.5 | 198.5 | 198.5 | 148 | 148 | 163.5 | 163.5 | 141.5 | 141.5 | 139.5 | 139.5 | 158 | 158 | 150 | 150 | 136 | 136 | 162 | 162 | 143.4 | 143.4 | 134.1 | 134.1 | 93.3 | 93.3 | 189.85 | 189.85 |
EBITDA ratio
| 0.195 | 0.195 | 0.195 | 0.208 | 0.236 | 0.006 | 0.274 | 0.277 | 0.152 | 0.246 | 0.232 | 0.19 | 0.123 | 0.165 | 0.222 | 0.277 | 0.236 | 0.163 | 0.257 | 0.249 | 0.246 | 0.263 | 0.235 | 0.235 | 0.224 | 0.224 | 0.227 | 0.227 | 0.238 | 0.238 | 0.247 | 0.247 | 0.272 | 0.272 | 0.247 | 0.247 | 0.254 | 0.254 | 0.243 | 0.243 | 0.203 | 0.203 | 0.244 | 0.244 | 0.123 | 0.123 | 0.318 | 0.318 |