Meridian Energy Ltd
NZX:MEL
Meridian Energy Ltd
NZX:MEL
Price:
5.36
NZD
0.19%
Market Closed
Market Cap:
NZ$14.1B
Income Statement
Earnings Waterfall
Meridian Energy Ltd
Meridian Energy Ltd
Income Statement
Meridian Energy Ltd
Meridian Energy Ltd
Currency: NZD
| Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||
| Interest Expense |
115
|
111
|
82
|
86
|
86
|
81
|
80
|
79
|
79
|
81
|
82
|
84
|
84
|
83
|
83
|
81
|
80
|
79
|
72
|
61
|
54
|
56
|
68
|
80
|
0
|
|
| Revenue |
2 711
N/A
|
2 616
-4%
|
2 509
-4%
|
2 745
+9%
|
2 403
-12%
|
2 284
-5%
|
2 375
+4%
|
2 291
-4%
|
2 320
+1%
|
2 631
+13%
|
2 762
+5%
|
3 012
+9%
|
3 491
+16%
|
3 580
+3%
|
3 405
-5%
|
3 315
-3%
|
3 963
+20%
|
3 945
0%
|
3 776
-4%
|
3 633
-4%
|
3 222
-11%
|
3 804
+18%
|
4 856
+28%
|
5 000
+3%
|
4 835
-3%
|
|
| Gross Profit | ||||||||||||||||||||||||||
| Cost of Revenue |
(1 881)
|
(1 787)
|
(1 687)
|
(1 879)
|
(1 573)
|
(1 452)
|
(1 507)
|
(1 401)
|
(1 447)
|
(1 777)
|
(1 868)
|
(2 051)
|
(2 404)
|
(2 410)
|
(2 293)
|
(2 301)
|
(3 063)
|
(3 046)
|
(2 970)
|
(2 771)
|
(2 145)
|
(2 724)
|
(3 817)
|
(3 807)
|
(3 415)
|
|
| Gross Profit |
830
N/A
|
829
0%
|
822
-1%
|
866
+5%
|
830
-4%
|
832
+0%
|
868
+4%
|
890
+3%
|
873
-2%
|
854
-2%
|
894
+5%
|
961
+7%
|
1 087
+13%
|
1 170
+8%
|
1 112
-5%
|
1 014
-9%
|
900
-11%
|
899
0%
|
806
-10%
|
862
+7%
|
1 077
+25%
|
1 080
+0%
|
1 039
-4%
|
1 193
+15%
|
1 420
+19%
|
|
| Operating Income | ||||||||||||||||||||||||||
| Operating Expenses |
(414)
|
(520)
|
(466)
|
(466)
|
(452)
|
(478)
|
(469)
|
(529)
|
(556)
|
(489)
|
(519)
|
(507)
|
(467)
|
(522)
|
(683)
|
(614)
|
(322)
|
(470)
|
(511)
|
(207)
|
(546)
|
(584)
|
(619)
|
(689)
|
(668)
|
|
| Selling, General & Administrative |
(89)
|
(89)
|
(91)
|
(88)
|
(88)
|
(90)
|
(92)
|
(93)
|
(92)
|
(92)
|
(95)
|
(97)
|
(102)
|
(106)
|
(115)
|
(109)
|
(97)
|
(95)
|
(100)
|
(115)
|
(119)
|
(125)
|
(134)
|
(136)
|
(4)
|
|
| Depreciation & Amortization |
(220)
|
(217)
|
(220)
|
(231)
|
(239)
|
(240)
|
(236)
|
(251)
|
(264)
|
(266)
|
(268)
|
(271)
|
(276)
|
(296)
|
(312)
|
(292)
|
(271)
|
(278)
|
(293)
|
(293)
|
(294)
|
(314)
|
(334)
|
(395)
|
(447)
|
|
| Other Operating Expenses |
(106)
|
(214)
|
(155)
|
(147)
|
(125)
|
(149)
|
(141)
|
(185)
|
(200)
|
(131)
|
(156)
|
(139)
|
(89)
|
(118)
|
(256)
|
(213)
|
46
|
(97)
|
(118)
|
201
|
(133)
|
(145)
|
(151)
|
(158)
|
(217)
|
|
| Operating Income |
416
N/A
|
309
-26%
|
356
+15%
|
400
+12%
|
378
-5%
|
354
-6%
|
399
+13%
|
361
-10%
|
317
-12%
|
365
+15%
|
375
+3%
|
454
+21%
|
620
+37%
|
648
+5%
|
429
-34%
|
400
-7%
|
578
+45%
|
429
-26%
|
295
-31%
|
655
+122%
|
531
-19%
|
496
-7%
|
420
-15%
|
504
+20%
|
752
+49%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||
| Interest Income Expense |
(156)
|
(110)
|
(46)
|
(115)
|
(109)
|
(82)
|
(146)
|
(82)
|
(22)
|
(90)
|
(84)
|
(99)
|
(146)
|
(124)
|
(130)
|
(109)
|
(1)
|
33
|
333
|
58
|
(394)
|
(392)
|
193
|
(304)
|
(1 338)
|
|
| Non-Reccuring Items |
82
|
74
|
7
|
24
|
(20)
|
(34)
|
3
|
1
|
(14)
|
(8)
|
5
|
1
|
(2)
|
0
|
(58)
|
0
|
0
|
0
|
(2)
|
(8)
|
(10)
|
7
|
(18)
|
(37)
|
(33)
|
|
| Total Other Income |
85
|
84
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Pre-Tax Income |
427
N/A
|
358
-16%
|
317
-11%
|
309
-3%
|
249
-19%
|
237
-5%
|
256
+8%
|
280
+9%
|
281
+0%
|
267
-5%
|
296
+11%
|
356
+20%
|
472
+33%
|
523
+11%
|
239
-54%
|
289
+21%
|
576
+99%
|
462
-20%
|
625
+35%
|
703
+12%
|
126
-82%
|
110
-13%
|
594
+440%
|
163
-73%
|
(619)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||
| Tax Provision |
(132)
|
(119)
|
(87)
|
(78)
|
(2)
|
(4)
|
(71)
|
(75)
|
(81)
|
(82)
|
(95)
|
(112)
|
(133)
|
(145)
|
(63)
|
(77)
|
(161)
|
(129)
|
(174)
|
(196)
|
(31)
|
(25)
|
(165)
|
(46)
|
167
|
|
| Income from Continuing Operations |
295
|
239
|
230
|
230
|
247
|
234
|
185
|
205
|
200
|
185
|
201
|
244
|
339
|
378
|
176
|
212
|
415
|
333
|
451
|
507
|
95
|
85
|
429
|
117
|
(452)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
295
N/A
|
239
-19%
|
230
-4%
|
230
+0%
|
247
+7%
|
234
-5%
|
185
-21%
|
205
+11%
|
200
-2%
|
185
-8%
|
201
+9%
|
244
+21%
|
339
+39%
|
378
+12%
|
176
-53%
|
212
+20%
|
428
+102%
|
334
-22%
|
664
+99%
|
732
+10%
|
95
-87%
|
85
-11%
|
429
+405%
|
117
-73%
|
(452)
N/A
|
|
| EPS (Diluted) |
0.18
N/A
|
0.1
-44%
|
0.09
-10%
|
0.09
N/A
|
0.1
+11%
|
0.09
-10%
|
0.07
-22%
|
0.08
+14%
|
0.08
N/A
|
0.07
-12%
|
0.08
+14%
|
0.09
+12%
|
0.13
+44%
|
0.15
+15%
|
0.07
-53%
|
0.08
+14%
|
0.16
+100%
|
0.13
-19%
|
0.25
+92%
|
0.28
+12%
|
0.04
-86%
|
0.03
-25%
|
0.17
+467%
|
0.05
-71%
|
-0.17
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
