InfraREIT, Inc.

EDGAR

61 filing records in this dataset, filed from 2014-12-19 to 2019-05-02. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

200 million USD

2018 · USD

Exact inputs and evidence

Operating margin

60.68%

2018 · %

Exact inputs and evidence
  • Operating Income: 121576000 USD Source
  • Revenue: 200354000 USD Source

Operating cash flow

125 million USD

2018 · USD

Exact inputs and evidence
  • Operating Cash Flow: 124970000 USD Source

Free cash flow

55.1 million USD

2018 · USD

Exact inputs and evidence
  • Operating Cash Flow: 124970000 USD Source
  • Capital Expenditure: 69850000 USD Source
Cash and cash equivalents
3.49 million USD Source
Exact value

3487000 USD

Long-term debt including current maturities
839 million USD Source
Exact value

839104000 USD

Shares outstanding
44 million shares Source
Exact value

44005370 shares

Reported share-count change

0.10% · 44.5 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
  • 43960884 shares · 2018-03-31· Source
  • 44005370 shares · 2019-03-31· Source

Trailing twelve months

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

Net income

62.6 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Net income: 17334000 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: 14271000 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: 17201000 USD · 2018-10-01 – 2018-12-31 Source
  • Net income: 13745000 USD · 2019-01-01 – 2019-03-31 Source

Operating cash flow

127 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Operating cash flow: 65242000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 34837000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 99087000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 65242000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 124970000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 99087000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 36407000 USD · 2019-01-01 – 2019-03-31 Source

Capital expenditure

66.2 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Capital expenditure: 31699000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 15011000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 48653000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 31699000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 69850000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 48653000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 11396000 USD · 2019-01-01 – 2019-03-31 Source

Free cash flow

60.3 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Operating cash flow: 65242000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 34837000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 99087000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 65242000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 124970000 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 99087000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 36407000 USD · 2019-01-01 – 2019-03-31 Source
  • Capital expenditure: 31699000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 15011000 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 48653000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 31699000 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 69850000 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 48653000 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 11396000 USD · 2019-01-01 – 2019-03-31 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: 2019-05-02.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2018-12-31
  • Operating income: 6 of 11 periods available· newest 2018-12-31
  • Net income: 6 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2018-12-31
  • Total assets: 4 of 11 periods available· newest 2018-12-31
  • Total liabilities: 4 of 11 periods available· newest 2018-12-31
  • Current assets: 4 of 11 periods available· newest 2018-12-31
  • Current liabilities: 4 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2018-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2018-12-31

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

    +48.9%

    Prior period

    USD 134.56 million

    –

    Current period

    USD 200.35 million

    –

    Exact inputs and evidence

    200354000 − 134562000 = 65792000 USD

    134562000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    200354000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +401.3%

    Prior period

    USD 12.3 million

    –

    Current period

    USD 61.67 million

    –

    Exact inputs and evidence

    61670000 − 12302000 = 49368000 USD

    12302000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    61670000 USD · 2018-01-01 – 2018-12-31

    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

    +6.3%

    Prior period

    USD 117.58 million

    –

    Current period

    USD 124.97 million

    –

    Exact inputs and evidence

    124970000 − 117582000 = 7388000 USD

    117582000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    124970000 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -62.1%

    Prior period

    USD 184.44 million

    –

    Current period

    USD 69.85 million

    –

    Exact inputs and evidence

    69850000 − 184435000 = -114585000 USD

    184435000 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    69850000 USD · 2018-01-01 – 2018-12-31

    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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 200.35 million 100% of revenue
  • Operating costs Derived USD 78.78 million 39% of revenue
  • Operating income USD 121.58 million 61% of revenue
  • Tax, interest and other Derived USD 59.91 million 30% of revenue
  • Net income USD 61.67 million 31% of revenue

Cash

  • Operating cash flow USD 124.97 million 62% of revenue
  • Capital expenditure USD 69.85 million 35% of revenue
  • Free cash flow Derived USD 55.12 million 28% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 22%69%
  • 2016 29%31%40%
  • 2017 9.1%34%57%
  • 2018 31%30%39%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-31151203000 104817000 Derived 46386000 33119000 Derived 13267000 -133363000 Derived
Source
2016 2016-01-01 – 2016-12-31172099000 68556000 Derived 103543000 53589000 Derived 49954000 -108178000 Derived
Source
2017 2017-01-01 – 2017-12-31134562000 76338000 Derived 58224000 45922000 Derived 12302000 -66853000 Derived
Source
2018 2018-01-01 – 2018-12-31200354000 78778000 Derived 121576000 59906000 Derived 61670000 55120000 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 200.4M 2018
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.216.4M162.3M108.2M54.1M0.02015201620172018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue151203000
2016Revenue172099000
2017Revenue134562000
2018Revenue200354000

Revenue growth

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

48.9% 2018
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.55%34%14%-7%-27%2015201620172018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year13.8%
2017Year over year-21.8%
2018Year over year48.9%

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 60.7% 2018
Net margin 30.8% 2018
Free cash flow margin 27.5% 2018
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.73%29%-14%-57%-100%2015201620172018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin30.7%
2016Operating margin60.2%
2017Operating margin43.3%
2018Operating margin60.7%
2015Net margin8.8%
2016Net margin29%
2017Net margin9.1%
2018Net margin30.8%
2015Free cash flow margin-88.2%
2016Free cash flow margin-62.9%
2017Free cash flow margin-49.7%
2018Free cash flow margin27.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 125M 2018
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.135.0M101.2M67.5M33.7M0.02015201620172018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow105794000
2016Operating cash flow123134000
2017Operating cash flow117582000
2018Operating cash flow124970000

Free cash flow

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

USD 55.1M 2018
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.70.2M15.5M-39.1M-93.8M-148.4M2015201620172018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flow-133363000
2016Free cash flow-108178000
2017Free cash flow-66853000
2018Free cash flow55120000

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.

54.4% 2018
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.59%44%30%15%0%2015201620172018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets43.8%
2016Liabilities / assets49.7%
2017Liabilities / assets54.8%
2018Liabilities / assets54.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.32× 2018
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.0.53×0.40×0.26×0.13×0.00×2015201620172018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities0.49×
2016Current assets / current liabilities0.3×
2017Current assets / current liabilities0.32×
2018Current assets / current liabilities0.32×

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
2013 2013-01-01 – 2013-12-31
USD 32.12 million
Exact value

Exact value: 32122000 USD

2013-01-01 – 2013-12-31: 32122000 USD Inspect Net Income Open source
Share or cite

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

USD 21.32 million
Exact value

Exact value: 21321000 USD

2013-01-01 – 2013-12-31: 21321000 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 390.28 million
Exact value

Exact value: 390283000 USD

2013-01-01 – 2013-12-31: 390283000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 368.96 million
Calculation and evidence

21321000 − 390283000 USD

Exact free cash flow: -368962000 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 22.9 million
Exact value

Exact value: 22898000 USD

2014-01-01 – 2014-12-31: 22898000 USD Inspect Net Income Open source
Share or cite

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

USD 82.5 million
Exact value

Exact value: 82500000 USD

2014-01-01 – 2014-12-31: 82500000 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 210.79 million
Exact value

Exact value: 210791000 USD

2014-01-01 – 2014-12-31: 210791000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 128.29 million
Calculation and evidence

82500000 − 210791000 USD

Exact free cash flow: -128291000 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 13.27 million
Exact value

Exact value: 13267000 USD

2015-01-01 – 2015-12-31: 13267000 USD Inspect Net Income Open source
Share or cite

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

USD 105.79 million
Exact value

Exact value: 105794000 USD

2015-01-01 – 2015-12-31: 105794000 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 239.16 million
Exact value

Exact value: 239157000 USD

2015-01-01 – 2015-12-31: 239157000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 133.36 million
Calculation and evidence

105794000 − 239157000 USD

Exact free cash flow: -133363000 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 49.95 million
Exact value

Exact value: 49954000 USD

2016-01-01 – 2016-12-31: 49954000 USD Inspect Net Income Open source
Share or cite

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

USD 123.13 million
Exact value

Exact value: 123134000 USD

2016-01-01 – 2016-12-31: 123134000 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 231.31 million
Exact value

Exact value: 231312000 USD

2016-01-01 – 2016-12-31: 231312000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 108.18 million
Calculation and evidence

123134000 − 231312000 USD

Exact free cash flow: -108178000 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 12.3 million
Exact value

Exact value: 12302000 USD

2017-01-01 – 2017-12-31: 12302000 USD Inspect Net Income Open source
Share or cite

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

USD 117.58 million
Exact value

Exact value: 117582000 USD

2017-01-01 – 2017-12-31: 117582000 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 184.44 million
Exact value

Exact value: 184435000 USD

2017-01-01 – 2017-12-31: 184435000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 66.85 million
Calculation and evidence

117582000 − 184435000 USD

Exact free cash flow: -66853000 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 61.67 million
Exact value

Exact value: 61670000 USD

2018-01-01 – 2018-12-31: 61670000 USD Inspect Net Income Open source
Share or cite

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

USD 124.97 million
Exact value

Exact value: 124970000 USD

2018-01-01 – 2018-12-31: 124970000 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 69.85 million
Exact value

Exact value: 69850000 USD

2018-01-01 – 2018-12-31: 69850000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 55.12 million
Calculation and evidence

124970000 − 69850000 USD

Exact free cash flow: 55120000 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.

61 filings · 1,327 latest values · 1,327 originally reported values

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

Identifiers: 0001506401, 1506401, HIFR, edgar:1506401

Also known as ELECTRIC INFRASTRUCTURE ALLIANCE OF AMERICA, L.L.C., InfraREIT L.L.C., InfraREIT, Inc., InfraREIT, L.L.C.