Port of Tauranga Limited
NZX:POT.NZ
5.4 (NZD) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NZD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 417.375 | 420.02 | 374.885 | 337.302 | 271.259 | 281.674 | 283.263 | 256.487 | 245.026 | 268.365 | 266.273 | 244.011 | 226.193 | 185.374 | 148.049 | 143.615 | 148.804 | 129.578 | 111.903 | 137.968 | 132.059 | 141.559 | 109.575 | 0 | 0 | 0 | 0 | 44.59 | 39.779 | 27.691 |
Cost of Revenue
| 188.873 | 117.797 | 99.29 | 80.688 | 71.558 | 74.527 | 68.027 | 62.16 | 59.695 | 61.839 | 60.507 | 63.585 | 60.904 | 46.077 | 30.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 228.502 | 302.223 | 275.595 | 256.614 | 199.701 | 207.147 | 215.236 | 194.327 | 185.331 | 206.526 | 205.766 | 180.426 | 165.289 | 139.297 | 117.134 | 143.615 | 148.804 | 129.578 | 111.903 | 137.968 | 132.059 | 141.559 | 109.575 | 0 | 0 | 0 | 0 | 44.59 | 39.779 | 27.691 |
Gross Profit Ratio
| 0.547 | 0.72 | 0.735 | 0.761 | 0.736 | 0.735 | 0.76 | 0.758 | 0.756 | 0.77 | 0.773 | 0.739 | 0.731 | 0.751 | 0.791 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 51.334 | 46.79 | 43.52 | 40.11 | 38.275 | 37.78 | 33.958 | 32.101 | 48.883 | 46.127 | 36.573 | 32.356 | 28.432 | 20.158 | 17.217 | 16.894 | 0.858 | 1.019 | 1.917 | 1.884 | 1.192 | 0.777 | 0.517 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.039 | 0 | 0 |
SG&A
| 46.261 | 51.334 | 46.79 | 43.52 | 40.11 | 38.275 | 37.78 | 33.958 | 32.101 | 48.883 | 46.127 | 36.573 | 32.356 | 28.432 | 20.158 | 17.217 | 16.894 | 0.858 | 1.019 | 1.917 | 1.884 | 1.192 | 0.777 | 0.517 | 0 | 0 | 0 | 0.039 | 0 | 0 |
Other Expenses
| 72.884 | 1.358 | 0.403 | 0.238 | 30.901 | 31.589 | 0.909 | -0.35 | 0.563 | 9.87 | 0.323 | 38.214 | 1.049 | 0.076 | 0.224 | 1.709 | 0.011 | 0.1 | -0.437 | 4.002 | -0.459 | 0.494 | -51.677 | 46.684 | 0 | 28.544 | 22.092 | -39.396 | -35.438 | -24.275 |
Operating Expenses
| 72.884 | 133.214 | 119.578 | 114.457 | 97.946 | 93.151 | 86.873 | 79.792 | 79.805 | 103.588 | 96.148 | 76.021 | 68.783 | 61.251 | 50.375 | 77.152 | 81.869 | 73.467 | 63.278 | 84.154 | 81.793 | 87.748 | 11.493 | 8.15 | 6.377 | 28.544 | 22.092 | 5.165 | 4.371 | 3.397 |
Operating Income
| 155.618 | 185.171 | 166.211 | 154.326 | 143.275 | 154.102 | 144.804 | 128.552 | 118.696 | 124.003 | 120.232 | 155.012 | 112.623 | 92.331 | 79.411 | 77.619 | 74.082 | 65.239 | 56.964 | 60.89 | 56.677 | 57.951 | 47.096 | 38.671 | 34.683 | 28.544 | 22.092 | 17.425 | 14.494 | 9.556 |
Operating Income Ratio
| 0.373 | 0.441 | 0.443 | 0.458 | 0.528 | 0.547 | 0.511 | 0.501 | 0.484 | 0.462 | 0.452 | 0.635 | 0.498 | 0.498 | 0.536 | 0.54 | 0.498 | 0.503 | 0.509 | 0.441 | 0.429 | 0.409 | 0.43 | 0 | 0 | 0 | 0 | 0.391 | 0.364 | 0.345 |
Total Other Income Expenses Net
| -17.526 | 10.098 | 10.544 | 11.424 | 35.22 | 39.19 | 16.05 | 13.645 | 13.902 | 18.547 | 9.548 | 48.71 | 11.688 | 10.56 | 6.103 | 6.787 | 4.232 | 6.286 | 4.561 | 6.689 | 5.182 | 4.169 | -51.163 | 46.684 | -4.873 | -3.791 | -4.003 | -39.521 | -35.448 | -24.294 |
Income Before Tax
| 138.092 | 159.297 | 150.396 | 137.009 | 118.445 | 135.009 | 126.386 | 111.347 | 103.088 | 105.391 | 104.811 | 137.251 | 97.281 | 77.923 | 64.696 | 62.344 | 60.664 | 53.394 | 44.774 | 47.815 | 49.003 | 45.717 | 38.997 | 32.784 | 29.81 | 24.753 | 18.089 | 17.761 | 13.905 | 8.463 |
Income Before Tax Ratio
| 0.331 | 0.379 | 0.401 | 0.406 | 0.437 | 0.479 | 0.446 | 0.434 | 0.421 | 0.393 | 0.394 | 0.562 | 0.43 | 0.42 | 0.437 | 0.434 | 0.408 | 0.412 | 0.4 | 0.347 | 0.371 | 0.323 | 0.356 | 0 | 0 | 0 | 0 | 0.398 | 0.35 | 0.306 |
Income Tax Expense
| 47.243 | 42.161 | 39.079 | 34.634 | 28.418 | 34.432 | 32.113 | 27.906 | 25.774 | 26.243 | 26.559 | 25.128 | 23.812 | 19.525 | 26.68 | 17.159 | 18.547 | 15.421 | 13.742 | 14.161 | 49.003 | 45.717 | 38.997 | 32.784 | 29.81 | 24.753 | 18.089 | 17.761 | 13.905 | 8.463 |
Net Income
| 90.849 | 117.136 | 111.317 | 102.375 | 90.027 | 100.577 | 94.273 | 83.441 | 77.314 | 79.148 | 78.252 | 112.132 | 73.554 | 58.425 | 38.016 | 45.185 | 42.117 | 37.973 | 31.032 | 33.654 | -0.008 | -0.026 | -0.011 | 0.248 | 0.165 | 0.042 | -0.024 | 0.008 | 0.003 | 0.016 |
Net Income Ratio
| 0.218 | 0.279 | 0.297 | 0.304 | 0.332 | 0.357 | 0.333 | 0.325 | 0.316 | 0.295 | 0.294 | 0.46 | 0.325 | 0.315 | 0.257 | 0.315 | 0.283 | 0.293 | 0.277 | 0.244 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 |
EPS
| 0.13 | 0.17 | 0.17 | 0.15 | 0.13 | 0.15 | 0.14 | 0.12 | 0.11 | 0.12 | 0.12 | 0.17 | 0.11 | 0.087 | 0.057 | 0.067 | 0.063 | 0.057 | 0.046 | 0.05 | 0 | 0 | 0 | 0.034 | 0.029 | 0.027 | 0 | 0.018 | 0 | 0.009 |
EPS Diluted
| 0.13 | 0.17 | 0.16 | 0.15 | 0.13 | 0.15 | 0.14 | 0.12 | 0.11 | 0.12 | 0.12 | 0.17 | 0.11 | 0.087 | 0.057 | 0.067 | 0.063 | 0.057 | 0.046 | 0.05 | 0 | 0 | 0 | 0.034 | 0.029 | 0.027 | 0 | 0.018 | 0 | 0.009 |
EBITDA
| 196.309 | 225.594 | 202.868 | 188.324 | 173.021 | 181.687 | 170.073 | 153.012 | 142.418 | 147.241 | 142.621 | 173.57 | 129.723 | 109.473 | 93.642 | 90.744 | 86.469 | 78.201 | 67.727 | 73.393 | 68.62 | 71.382 | 57.809 | 46.187 | 41.06 | 28.544 | 22.092 | 21.96 | 18.865 | 12.739 |
EBITDA Ratio
| 0.47 | 0.537 | 0.541 | 0.558 | 0.638 | 0.645 | 0.6 | 0.597 | 0.581 | 0.549 | 0.536 | 0.711 | 0.574 | 0.591 | 0.633 | 0.632 | 0.581 | 0.604 | 0.605 | 0.532 | 0.52 | 0.504 | 0.528 | 0 | 0 | 0 | 0 | 0.492 | 0.474 | 0.46 |