Macquarie Infrastructure Corp

EDGAR

145 filing records in this dataset, filed from 2005-03-24 to 2021-08-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

289 million USD

2021 Q2 · USD

Exact inputs and evidence

Operating margin

12.16%

2021 Q2 · %

Exact inputs and evidence
  • Operating Income: 35120000 USD Source
  • Revenue: 288777000 USD Source

Operating cash flow

-79.5 million USD

2021 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39546000 USD Source
  • Operating Cash Flow: 39993000 USD Source

Free cash flow

-96.5 million USD

2021 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -39546000 USD Source
  • Operating Cash Flow: 39993000 USD Source
  • Capital Expenditure: 17008000 USD Source
Cash and cash equivalents
320 million USD Source
Exact value

319690000 USD

Long-term debt including current maturities
3.1 billion USD Source
Exact value

3100000000 USD

Shares outstanding
87.8 million shares Source
Exact value

87780539 shares

Reported share-count change

0.93% · 811 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 86969144 shares · 2020-06-30· Source
  • 87780539 shares · 2021-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

975 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Revenue: 202000000 USD · 2020-07-01 – 2020-09-30 Source
  • Revenue: 220000000 USD · 2020-10-01 – 2020-12-31 Source
  • Revenue: 264191000 USD · 2021-01-01 – 2021-03-31 Source
  • Revenue: 288777000 USD · 2021-04-01 – 2021-06-30 Source

Net income

-910 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Net income: -893000000 USD · 2020-07-01 – 2020-09-30 Source
  • Net income: -928000000 USD · 2020-01-01 – 2020-12-31 Source
  • Net income: -890000000 USD · 2020-01-01 – 2020-09-30 Source
  • Net income: 13200000 USD · 2021-01-01 – 2021-03-31 Source
  • Net income: 7349000 USD · 2021-04-01 – 2021-06-30 Source

Capital expenditure

57.9 million USD

2020-07-01 – 2021-06-30

Exact inputs and evidence
  • Capital expenditure: 11000000 USD · 2020-07-01 – 2020-09-30 Source
  • Capital expenditure: 54000000 USD · 2020-01-01 – 2020-12-31 Source
  • Capital expenditure: 40000000 USD · 2020-01-01 – 2020-09-30 Source
  • Capital expenditure: 15856000 USD · 2021-01-01 – 2021-03-31 Source
  • Capital expenditure: 17008000 USD · 2021-04-01 – 2021-06-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2021-08-03.

Financial data available through: 2020-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2020-12-31
  • Operating income: 11 of 11 periods available· newest 2020-12-31
  • Net income: 11 of 11 periods available· newest 2020-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2020-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2020-12-31
  • Total assets: 11 of 11 periods available· newest 2020-12-31
  • Total liabilities: 11 of 11 periods available· newest 2020-12-31
  • Current assets: 11 of 11 periods available· newest 2020-12-31
  • Current liabilities: 11 of 11 periods available· newest 2020-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2020-12-31
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 11 of 11 periods available· newest 2020-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -30.1%

    Prior period

    USD 1.21 billion

    –

    Current period

    USD 847 million

    –

    Exact inputs and evidence

    847000000 − 1212000000 = -365000000 USD

    1212000000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    847000000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -694.9%

    Prior period

    USD 156 million

    –

    Current period

    −USD 928 million

    –

    Exact inputs and evidence

    -928000000 − 156000000 = -1084000000 USD

    156000000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -928000000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -40.9%

    Prior period

    USD 215 million

    –

    Current period

    USD 127 million

    –

    Exact inputs and evidence

    127000000 − 215000000 = -88000000 USD

    215000000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    127000000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -35.7%

    Prior period

    USD 84 million

    –

    Current period

    USD 54 million

    –

    Exact inputs and evidence

    54000000 − 84000000 = -30000000 USD

    84000000 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    54000000 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2020 2020-01-01 – 2020-12-31

  • Revenue USD 847 million 100% of revenue
  • Operating costs Derived USD 838 million 99% of revenue
  • Operating income USD 9 million 1.1% of revenue
  • Tax, interest and other Derived USD 937 million 111% of revenue
  • Net income −USD 928 million −110% of revenue

Cash

  • Operating cash flow USD 127 million 15% of revenue
  • Capital expenditure USD 54 million 6.4% of revenue
  • Free cash flow Derived USD 73 million 8.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 91%
  • 2012 97%
  • 2013 96%
  • 2014 Net income was higher than operating income, so the split is not drawn.
  • 2015 Operating loss: operating costs were 103% of revenue.
  • 2016 10%82%
  • 2017 Net income was higher than operating income, so the split is not drawn.
  • 2018 Net income was higher than operating income, so the split is not drawn.
  • 2019 Net income was higher than operating income, so the split is not drawn.
  • 2020 Net loss: net income was −110% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-31988791000 901611000 Derived 87180000 59837000 Derived 27343000 57278000 Derived
Source
2012 2012-01-01 – 2012-12-311034046000 1004521000 Derived 29525000 16204000 Derived 13321000 178623000 Derived
Source
2013 2013-01-01 – 2013-12-311041019000 995380000 Derived 45639000 14385000 Derived 31254000 43909000 Derived
Source
2014 2014-01-01 – 2014-12-311350918000 1314063000 Derived 36855000 -1005173000 Derived 1042028000 127669000 Derived
Source
2015 2015-01-01 – 2015-12-311639250000 1696482000 Derived -57232000 51305000 Derived -108537000 187008000 Derived
Source
2016 2016-01-01 – 2016-12-311502032000 1226492000 Derived 275540000 119159000 Derived 156381000 230929000 Derived
Source
2017 2017-01-01 – 2017-12-311669000000 1387000000 Derived 282000000 -169000000 Derived 451000000 250000000 Derived
Source
2018 2018-01-01 – 2018-12-311251000000 1162000000 Derived 89000000 -48000000 Derived 137000000 120000000 Derived
Source
2019 2019-01-01 – 2019-12-311212000000 1069000000 Derived 143000000 -13000000 Derived 156000000 131000000 Derived
Source
2020 2020-01-01 – 2020-12-31847000000 838000000 Derived 9000000 937000000 Derived -928000000 73000000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 847M 2020
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.8B1.4B901.3M450.6M0.0201120162020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue988791000
2012Revenue1034046000
2013Revenue1041019000
2014Revenue1350918000
2015Revenue1639250000
2016Revenue1502032000
2017Revenue1669000000
2018Revenue1251000000
2019Revenue1212000000
2020Revenue847000000

Revenue growth

Change in revenue from the same financial period one year earlier.

-30.1% 2020
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.35%17%-0%-18%-35%201120162020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over year17.6%
2012Year over year4.6%
2013Year over year0.7%
2014Year over year29.8%
2015Year over year21.3%
2016Year over year-8.4%
2017Year over year11.1%
2018Year over year-25%
2019Year over year-3.1%
2020Year over year-30.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 1.1% 2020
Net margin -109.6% 2020
Free cash flow margin 8.6% 2020
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.92%38%-16%-70%-124%201120162020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin8.8%
2012Operating margin2.9%
2013Operating margin4.4%
2014Operating margin2.7%
2015Operating margin-3.5%
2016Operating margin18.3%
2017Operating margin16.9%
2018Operating margin7.1%
2019Operating margin11.8%
2020Operating margin1.1%
2011Net margin2.8%
2012Net margin1.3%
2013Net margin3%
2014Net margin77.1%
2015Net margin-6.6%
2016Net margin10.4%
2017Net margin27%
2018Net margin11%
2019Net margin12.9%
2020Net margin-109.6%
2011Free cash flow margin5.8%
2012Free cash flow margin17.3%
2013Free cash flow margin4.2%
2014Free cash flow margin9.5%
2015Free cash flow margin11.4%
2016Free cash flow margin15.4%
2017Free cash flow margin15%
2018Free cash flow margin9.6%
2019Free cash flow margin10.8%
2020Free cash flow margin8.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 127M 2020
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.527.2M395.4M263.6M131.8M0.0201120162020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow91042000
2012Operating cash flow217911000
2013Operating cash flow155117000
2014Operating cash flow251615000
2015Operating cash flow381156000
2016Operating cash flow488127000
2017Operating cash flow464000000
2018Operating cash flow234000000
2019Operating cash flow215000000
2020Operating cash flow127000000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 73M 2020
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.270.0M202.5M135.0M67.5M0.0201120162020
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow57278000
2012Free cash flow178623000
2013Free cash flow43909000
2014Free cash flow127669000
2015Free cash flow187008000
2016Free cash flow230929000
2017Free cash flow250000000
2018Free cash flow120000000
2019Free cash flow131000000
2020Free cash flow73000000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

78.6% 2020
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.85%64%42%21%0%201120162020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets68%
2012Liabilities / assets68.6%
2013Liabilities / assets53.9%
2014Liabilities / assets55.2%
2015Liabilities / assets56.2%
2016Liabilities / assets58.4%
2017Liabilities / assets58.2%
2018Liabilities / assets58.1%
2019Liabilities / assets59%
2020Liabilities / assets78.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.57× 2020
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.45×1.83×1.22×0.61×0.00×201120162020
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.96×
2012Current assets / current liabilities1.03×
2013Current assets / current liabilities1.5×
2014Current assets / current liabilities1.15×
2015Current assets / current liabilities0.7×
2016Current assets / current liabilities0.97×
2017Current assets / current liabilities1.2×
2018Current assets / current liabilities1.69×
2019Current assets / current liabilities2.27×
2020Current assets / current liabilities1.57×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2011 2011-01-01 – 2011-12-31
USD 27.34 million
Exact value

Exact value: 27343000 USD

2011-01-01 – 2011-12-31: 27343000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 91.04 million
Exact value

Exact value: 91042000 USD

2011-01-01 – 2011-12-31: 91042000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 33.76 million
Exact value

Exact value: 33764000 USD

2011-01-01 – 2011-12-31: 33764000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 57.28 million
Calculation and evidence

91042000 − 33764000 USD

Exact free cash flow: 57278000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2012 2012-01-01 – 2012-12-31
USD 13.32 million
Exact value

Exact value: 13321000 USD

2012-01-01 – 2012-12-31: 13321000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 217.91 million
Exact value

Exact value: 217911000 USD

2012-01-01 – 2012-12-31: 217911000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 39.29 million
Exact value

Exact value: 39288000 USD

2012-01-01 – 2012-12-31: 39288000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 178.62 million
Calculation and evidence

217911000 − 39288000 USD

Exact free cash flow: 178623000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
USD 31.25 million
Exact value

Exact value: 31254000 USD

2013-01-01 – 2013-12-31: 31254000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 155.12 million
Exact value

Exact value: 155117000 USD

2013-01-01 – 2013-12-31: 155117000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 111.21 million
Exact value

Exact value: 111208000 USD

2013-01-01 – 2013-12-31: 111208000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 43.91 million
Calculation and evidence

155117000 − 111208000 USD

Exact free cash flow: 43909000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2014-01-01 – 2014-12-31
USD 1.04 billion
Exact value

Exact value: 1042028000 USD

2014-01-01 – 2014-12-31: 1042028000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 251.62 million
Exact value

Exact value: 251615000 USD

2014-01-01 – 2014-12-31: 251615000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 123.95 million
Exact value

Exact value: 123946000 USD

2014-01-01 – 2014-12-31: 123946000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 127.67 million
Calculation and evidence

251615000 − 123946000 USD

Exact free cash flow: 127669000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2015 2015-01-01 – 2015-12-31
−USD 108.54 million
Exact value

Exact value: -108537000 USD

2015-01-01 – 2015-12-31: -108537000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 381.16 million
Exact value

Exact value: 381156000 USD

2015-01-01 – 2015-12-31: 381156000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 194.15 million
Exact value

Exact value: 194148000 USD

2015-01-01 – 2015-12-31: 194148000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 187.01 million
Calculation and evidence

381156000 − 194148000 USD

Exact free cash flow: 187008000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
USD 156.38 million
Exact value

Exact value: 156381000 USD

2016-01-01 – 2016-12-31: 156381000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 488.13 million
Exact value

Exact value: 488127000 USD

2016-01-01 – 2016-12-31: 488127000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 257.2 million
Exact value

Exact value: 257198000 USD

2016-01-01 – 2016-12-31: 257198000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 230.93 million
Calculation and evidence

488127000 − 257198000 USD

Exact free cash flow: 230929000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
USD 451 million
Exact value

Exact value: 451000000 USD

2017-01-01 – 2017-12-31: 451000000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 464 million
Exact value

Exact value: 464000000 USD

2017-01-01 – 2017-12-31: 464000000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 214 million
Exact value

Exact value: 214000000 USD

2017-01-01 – 2017-12-31: 214000000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 250 million
Calculation and evidence

464000000 − 214000000 USD

Exact free cash flow: 250000000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
USD 137 million
Exact value

Exact value: 137000000 USD

2018-01-01 – 2018-12-31: 137000000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 234 million
Exact value

Exact value: 234000000 USD

2018-01-01 – 2018-12-31: 234000000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 114 million
Exact value

Exact value: 114000000 USD

2018-01-01 – 2018-12-31: 114000000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 120 million
Calculation and evidence

234000000 − 114000000 USD

Exact free cash flow: 120000000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
USD 156 million
Exact value

Exact value: 156000000 USD

2019-01-01 – 2019-12-31: 156000000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 215 million
Exact value

Exact value: 215000000 USD

2019-01-01 – 2019-12-31: 215000000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 84 million
Exact value

Exact value: 84000000 USD

2019-01-01 – 2019-12-31: 84000000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 131 million
Calculation and evidence

215000000 − 84000000 USD

Exact free cash flow: 131000000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
−USD 928 million
Exact value

Exact value: -928000000 USD

2020-01-01 – 2020-12-31: -928000000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 127 million
Exact value

Exact value: 127000000 USD

2020-01-01 – 2020-12-31: 127000000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 54 million
Exact value

Exact value: 54000000 USD

2020-01-01 – 2020-12-31: 54000000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 73 million
Calculation and evidence

127000000 − 54000000 USD

Exact free cash flow: 73000000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

145 filings · 8,880 latest values · 8,882 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001289790, 1289790, MIC, edgar:1289790

Also known as MACQUARIE INFRASTRUCTURE CO LLC, MACQUARIE INFRASTRUCTURE CORPORATION, Macquarie Infrastructure Assets LLC, Macquarie Infrastructure CO LLC, Macquarie Infrastructure Co LLC, Macquarie Infrastructure Corp