Melia Hotels International SA
F:MEL

Watchlist Manager
Melia Hotels International SA Logo
Melia Hotels International SA
F:MEL
Watchlist
Price: 7.4 EUR 0.54%
Market Cap: €1.6B

Income Statement

Earnings Waterfall
Melia Hotels International SA

Income Statement
Melia Hotels International SA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Sep-2004 Sep-2005 Dec-2005 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Mar-2008 Jun-2008 Sep-2008 Mar-2009 Jun-2009 Sep-2009 Mar-2010 Jun-2010 Sep-2010 Mar-2011 Jun-2011 Sep-2011 Mar-2012 Jun-2012 Sep-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
75
0
0
0
63
0
0
0
61
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
115
0
0
0
101
0
0
0
66
0
0
0
42
0
0
0
28
0
0
0
30
10
0
19
31
19
29
26
63
29
26
27
67
28
30
30
75
30
30
31
107
34
36
37
102
40
0
0
Revenue
1 016
N/A
1 009
-1%
1 000
-1%
1 005
+1%
1 011
+1%
992
-2%
990
0%
988
0%
988
+0%
541
-45%
344
-36%
1 165
+239%
673
-42%
1 257
+87%
966
-23%
1 312
+36%
1 314
+0%
1 027
-22%
1 005
-2%
992
-1%
963
-3%
918
-5%
900
-2%
892
-1%
936
+5%
977
+4%
1 012
+4%
1 016
+0%
970
-5%
977
+1%
998
+2%
1 027
+3%
1 008
-2%
1 040
+3%
1 059
+2%
1 352
+28%
1 402
+4%
1 411
+1%
1 466
+4%
1 495
+2%
1 538
+3%
1 651
+7%
1 692
+2%
1 738
+3%
1 799
+4%
1 756
-2%
1 795
+2%
1 802
+0%
1 812
+1%
1 845
+2%
1 850
+0%
1 859
+0%
1 851
0%
1 839
-1%
1 837
0%
1 831
0%
2 358
+29%
2 749
+17%
2 733
-1%
1 801
-34%
2 613
+45%
2 062
-21%
1 655
-20%
528
-68%
605
+14%
590
-2%
770
+30%
827
+7%
1 174
+42%
1 340
+14%
1 581
+18%
1 680
+6%
1 805
+7%
1 848
+2%
1 885
+2%
1 929
+2%
1 976
+2%
1 980
+0%
1 995
+1%
2 013
+1%
2 015
+0%
2 039
+1%
2 072
+2%
Gross Profit
Cost of Revenue
(130)
(128)
(126)
(128)
(128)
(124)
(119)
(120)
(120)
(69)
(41)
(139)
(78)
(156)
(118)
(164)
(163)
(127)
(121)
(121)
(117)
(110)
(105)
(107)
(112)
(114)
(118)
(121)
(121)
(122)
(123)
(128)
(127)
(128)
(132)
(246)
(179)
(183)
(189)
(327)
(194)
(204)
(208)
(382)
(222)
(223)
(224)
(392)
(220)
(218)
(215)
(400)
(204)
(200)
(196)
(343)
(245)
(290)
(293)
(355)
(293)
(235)
(190)
(121)
(71)
(58)
(79)
(161)
(128)
(148)
(170)
(291)
(187)
(196)
(200)
(346)
(214)
(212)
(206)
(349)
(199)
(193)
(181)
Gross Profit
887
N/A
880
-1%
874
-1%
877
+0%
883
+1%
869
-2%
871
+0%
868
0%
868
+0%
473
-46%
303
-36%
1 026
+238%
595
-42%
1 101
+85%
848
-23%
1 148
+35%
1 152
+0%
900
-22%
884
-2%
871
-1%
846
-3%
808
-5%
795
-2%
785
-1%
824
+5%
862
+5%
894
+4%
895
+0%
849
-5%
855
+1%
875
+2%
899
+3%
881
-2%
912
+3%
927
+2%
1 107
+19%
1 223
+11%
1 228
+0%
1 277
+4%
1 168
-9%
1 344
+15%
1 448
+8%
1 484
+3%
1 356
-9%
1 578
+16%
1 533
-3%
1 571
+2%
1 410
-10%
1 592
+13%
1 627
+2%
1 635
+0%
1 459
-11%
1 647
+13%
1 639
-1%
1 641
+0%
1 488
-9%
2 113
+42%
2 460
+16%
2 441
-1%
1 446
-41%
2 320
+60%
1 827
-21%
1 464
-20%
408
-72%
534
+31%
532
0%
690
+30%
667
-3%
1 046
+57%
1 192
+14%
1 410
+18%
1 389
-2%
1 618
+16%
1 652
+2%
1 685
+2%
1 583
-6%
1 762
+11%
1 768
+0%
1 789
+1%
1 663
-7%
1 815
+9%
1 847
+2%
1 891
+2%
Operating Income
Operating Expenses
(745)
(755)
(765)
(778)
(763)
(837)
(841)
(841)
(760)
(447)
(216)
(847)
(471)
(887)
(679)
(924)
(929)
(707)
(709)
(723)
(723)
(700)
(684)
(672)
(701)
(719)
(738)
(742)
(742)
(752)
(770)
(786)
(771)
(762)
(771)
(929)
(1 040)
(1 080)
(1 134)
(1 037)
(1 208)
(1 301)
(1 329)
(1 154)
(1 436)
(1 398)
(1 429)
(1 228)
(1 414)
(1 439)
(1 444)
(1 279)
(1 467)
(1 430)
(1 420)
(1 229)
(1 773)
(2 108)
(2 083)
(1 227)
(2 055)
(1 960)
(1 799)
(796)
(1 208)
(1 024)
(1 079)
(887)
(1 235)
(1 170)
(1 292)
(1 255)
(1 359)
(1 399)
(1 422)
(1 347)
(1 511)
(1 514)
(1 508)
(1 374)
(1 483)
(1 553)
(1 549)
Selling, General & Administrative
(328)
(362)
(370)
(385)
(326)
(380)
(346)
(342)
(322)
(208)
(95)
(416)
(249)
(440)
(361)
(454)
(512)
(362)
(363)
(374)
(371)
(363)
(357)
(355)
(358)
(366)
(374)
(373)
(378)
(370)
(371)
(374)
(373)
(418)
(380)
(526)
(507)
(515)
(546)
(657)
(570)
(592)
(595)
(728)
(625)
(628)
(647)
(777)
(662)
(672)
(681)
(805)
(682)
(627)
(633)
(646)
(733)
(879)
(822)
(630)
(812)
(700)
(613)
(324)
(331)
(294)
(320)
(368)
(407)
(416)
(467)
(573)
(523)
(552)
(581)
(674)
(595)
(598)
(597)
(696)
(620)
(635)
(654)
Depreciation & Amortization
(97)
(100)
(101)
(104)
(109)
(109)
(110)
(114)
(114)
(57)
(25)
(109)
(56)
(112)
(84)
(111)
(109)
(76)
(73)
(73)
(74)
(75)
(74)
(74)
(73)
(72)
(72)
(70)
(70)
(69)
(72)
(71)
(69)
(67)
(61)
(95)
(94)
(96)
(105)
(93)
(95)
(128)
(127)
(91)
(121)
(94)
(96)
(104)
(108)
(106)
(109)
(125)
(125)
(183)
(183)
(242)
(307)
(346)
(380)
(259)
(391)
(500)
(516)
(257)
(472)
(363)
(349)
(270)
(337)
(266)
(271)
(285)
(227)
(233)
(227)
(250)
(258)
(255)
(250)
(242)
(240)
(241)
(245)
Other Operating Expenses
(320)
(293)
(294)
(289)
(328)
(348)
(384)
(386)
(324)
(182)
(97)
(322)
(166)
(335)
(234)
(358)
(308)
(269)
(274)
(275)
(278)
(262)
(253)
(243)
(270)
(280)
(292)
(299)
(294)
(312)
(327)
(341)
(329)
(277)
(329)
(308)
(439)
(468)
(482)
(287)
(544)
(580)
(607)
(336)
(690)
(676)
(686)
(346)
(642)
(661)
(654)
(348)
(661)
(619)
(604)
(341)
(733)
(883)
(881)
(338)
(853)
(760)
(670)
(214)
(406)
(367)
(410)
(248)
(491)
(488)
(554)
(398)
(608)
(615)
(615)
(422)
(657)
(661)
(661)
(436)
(623)
(677)
(650)
Operating Income
141
N/A
125
-11%
109
-13%
99
-9%
120
+21%
32
-73%
30
-5%
27
-11%
108
+302%
27
-76%
87
+229%
179
+105%
124
-31%
214
+72%
169
-21%
224
+33%
223
0%
193
-14%
174
-10%
148
-15%
124
-16%
108
-13%
112
+4%
113
+1%
124
+9%
144
+16%
156
+9%
154
-2%
107
-31%
103
-3%
105
+2%
113
+8%
111
-2%
150
+35%
157
+5%
178
+14%
183
+3%
148
-19%
143
-3%
131
-9%
136
+4%
147
+8%
155
+6%
202
+30%
142
-30%
135
-5%
143
+6%
183
+28%
179
-2%
188
+5%
190
+1%
180
-6%
180
+0%
209
+16%
221
+6%
259
+17%
340
+31%
352
+3%
357
+2%
219
-39%
265
+21%
(132)
N/A
(335)
-153%
(388)
-16%
(674)
-74%
(493)
+27%
(388)
+21%
(220)
+43%
(189)
+14%
22
N/A
119
+449%
134
+12%
259
+94%
253
-2%
262
+4%
236
-10%
251
+6%
254
+1%
282
+11%
290
+3%
332
+15%
294
-12%
341
+16%
Pre-Tax Income
Interest Income Expense
(65)
(71)
(76)
(59)
(73)
(44)
(36)
(45)
(57)
(8)
(7)
(67)
(31)
(49)
6
(19)
(24)
(29)
(40)
(50)
(49)
(46)
(40)
(42)
(40)
(49)
(53)
(64)
(51)
(62)
(47)
(58)
(71)
(86)
(97)
(203)
(84)
(79)
(69)
(75)
(82)
(68)
(67)
(53)
(67)
(50)
(40)
(29)
(31)
(25)
(20)
(9)
(16)
(23)
(28)
(27)
(49)
(62)
(72)
(25)
(84)
(136)
(132)
(90)
(123)
(97)
(103)
(71)
(98)
(73)
(75)
(48)
(77)
(69)
(73)
(72)
(97)
(107)
(96)
(105)
(107)
(86)
(87)
Non-Reccuring Items
11
0
(6)
(18)
(29)
(25)
(20)
(3)
15
0
0
0
0
(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
(38)
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(169)
0
0
0
75
0
0
0
67
0
0
0
(5)
0
3
0
44
0
48
0
Total Other Income
(6)
0
0
0
(1)
44
44
44
(3)
27
(18)
(11)
(4)
(11)
(53)
(36)
(27)
(11)
(8)
(9)
(5)
(9)
(9)
(7)
(9)
(9)
(12)
(9)
(9)
6
(9)
(9)
4
(15)
(26)
(3)
(124)
(111)
(88)
1
15
19
16
(10)
9
5
6
(6)
(5)
0
2
(1)
10
(15)
(16)
(37)
(26)
(17)
(17)
(36)
(23)
(24)
(24)
(16)
(6)
10
11
(1)
8
8
9
4
29
29
28
(9)
8
6
5
(4)
6
18
21
Pre-Tax Income
81
N/A
54
-33%
27
-51%
22
-18%
17
-23%
7
-60%
18
+169%
23
+29%
63
+171%
46
-28%
62
+36%
101
+63%
90
-11%
154
+72%
122
-21%
170
+40%
172
+2%
153
-11%
126
-18%
89
-29%
70
-22%
53
-24%
64
+19%
64
+1%
75
+17%
86
+16%
91
+6%
81
-12%
47
-42%
47
0%
50
+6%
46
-7%
44
-5%
49
+11%
33
-32%
(28)
N/A
(25)
+9%
(42)
-67%
(14)
+66%
57
N/A
69
+21%
98
+43%
105
+7%
102
-3%
84
-17%
90
+7%
109
+20%
148
+36%
142
-4%
164
+15%
172
+5%
170
-1%
173
+2%
171
-2%
177
+4%
195
+10%
266
+36%
272
+3%
269
-1%
156
-42%
157
+1%
(292)
N/A
(490)
-68%
(664)
-35%
(804)
-21%
(580)
+28%
(480)
+17%
(217)
+55%
(278)
-28%
(44)
+84%
52
N/A
156
+199%
211
+35%
213
+1%
217
+2%
149
-31%
163
+9%
156
-4%
190
+22%
224
+18%
231
+3%
274
+19%
275
+1%
Net Income
Tax Provision
(16)
(11)
(10)
(15)
(3)
(1)
(2)
2
(14)
(9)
(6)
(9)
(11)
(16)
(13)
(18)
(15)
(14)
(12)
(7)
(6)
(4)
(11)
(11)
(13)
(14)
(14)
(13)
(8)
(8)
(8)
(8)
(8)
(10)
(7)
(9)
(10)
(6)
(15)
(25)
(32)
(49)
(51)
(61)
(60)
(51)
(55)
(45)
(44)
(49)
(52)
(41)
(42)
(41)
(42)
(44)
(61)
(62)
(60)
(35)
(56)
(21)
(0)
51
57
48
52
20
19
6
(20)
(36)
(32)
(50)
(51)
(19)
(24)
(21)
(30)
(62)
(64)
(75)
(75)
Income from Continuing Operations
65
43
17
6
14
5
16
25
49
37
56
92
79
138
108
152
158
139
115
82
64
50
53
53
62
73
77
68
40
39
42
38
36
39
26
(37)
(35)
(48)
(29)
32
37
49
54
41
24
39
54
103
99
115
120
129
132
129
135
152
205
211
209
122
101
(313)
(490)
(613)
(747)
(532)
(428)
(198)
(259)
(38)
32
120
179
163
166
130
138
135
161
162
167
199
200
Income to Minority Interest
(6)
(5)
(7)
(11)
(10)
(11)
(11)
(11)
(11)
(4)
(0)
(2)
(1)
(2)
(2)
(3)
(4)
(4)
(3)
(2)
(2)
(5)
(5)
(5)
(2)
(1)
(2)
(2)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(2)
2
5
0
(1)
(2)
(5)
(6)
(5)
(5)
(4)
(4)
(2)
(2)
(2)
(3)
(5)
(4)
(5)
(4)
(5)
(10)
(9)
(12)
(9)
(15)
(2)
10
17
20
12
4
5
7
(1)
(6)
(9)
(9)
(12)
(12)
(12)
(13)
(16)
(20)
(21)
(27)
(27)
(27)
Net Income (Common)
59
N/A
38
-36%
10
-73%
(4)
N/A
4
N/A
(5)
N/A
5
N/A
15
+198%
38
+161%
33
-13%
55
+66%
90
+63%
78
-14%
136
+76%
106
-22%
148
+39%
153
+3%
135
-12%
112
-17%
80
-28%
62
-22%
45
-29%
48
+7%
48
+1%
60
+25%
72
+20%
75
+5%
66
-12%
38
-42%
38
+0%
40
+5%
37
-9%
36
-2%
37
+2%
22
-39%
(73)
N/A
(69)
+5%
(77)
-12%
(61)
+21%
30
N/A
39
+27%
45
+16%
48
+9%
36
-26%
42
+17%
61
+45%
75
+24%
101
+34%
97
-4%
113
+17%
117
+4%
124
+6%
127
+3%
125
-2%
132
+6%
147
+12%
195
+32%
202
+4%
197
-2%
113
-43%
86
-23%
(316)
N/A
(480)
-52%
(596)
-24%
(727)
-22%
(520)
+29%
(424)
+18%
(193)
+54%
(252)
-31%
(39)
+85%
26
N/A
111
+327%
169
+53%
150
-11%
154
+3%
118
-24%
126
+7%
119
-5%
140
+18%
141
+0%
140
-1%
172
+23%
173
+0%
EPS (Diluted)
0.32
N/A
0.21
-34%
0.06
-71%
-0.02
N/A
0.02
N/A
-0.03
N/A
0.02
N/A
0.08
+300%
0.21
+163%
0.18
-14%
0.3
+67%
0.47
+57%
0.43
-9%
0.71
+65%
0.58
-18%
0.77
+33%
0.82
+6%
0.72
-12%
0.6
-17%
0.43
-28%
0.36
-16%
0.23
-36%
0.25
+9%
0.26
+4%
0.33
+27%
0.35
+6%
0.41
+17%
0.38
-7%
0.22
-42%
0.22
N/A
0.23
+5%
0.22
-4%
0.2
-9%
0.22
+10%
0.14
-36%
-0.41
N/A
-0.4
+2%
-0.44
-10%
-0.35
+20%
0.15
N/A
0.19
+27%
0.21
+11%
0.24
+14%
0.18
-25%
0.21
+17%
0.23
+10%
0.32
+39%
0.44
+38%
0.41
-7%
0.49
+20%
0.51
+4%
0.54
+6%
0.56
+4%
0.57
+2%
0.58
+2%
0.65
+12%
0.85
+31%
0.88
+4%
0.86
-2%
0.5
-42%
0.39
-22%
-1.43
N/A
-2.17
-52%
-2.78
-28%
-3.29
-18%
-2.35
+29%
-1.92
+18%
-0.88
+54%
-1.15
-31%
-0.18
+84%
0.12
N/A
0.5
+317%
0.77
+54%
0.68
-12%
0.69
+1%
0.53
-23%
0.57
+8%
0.54
-5%
0.64
+19%
0.64
N/A
0.64
N/A
0.78
+22%
0.78
N/A