MACQUARIE INFRASTRUCTURE HOLDINGS, LLC

EDGAR

4 filing records in this dataset, filed from 2021-02-17 to 2022-05-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

68.7 million USD

2022 Q1 · USD

Exact inputs and evidence

Operating margin

22.88%

2022 Q1 · %

Exact inputs and evidence
  • Operating Income: 15715000 USD Source
  • Revenue: 68681000 USD Source

Operating cash flow

-4.53 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4531000 USD Source

Free cash flow

-9.56 million USD

2022 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4531000 USD Source
  • Capital Expenditure: 5033000 USD Source
Cash and cash equivalents
37.6 million USD Source
Exact value

37589000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Revenue

250 million USD

2021-04-01 – 2022-03-31

Exact inputs and evidence
  • Revenue: 58740000 USD · 2021-04-01 – 2021-06-30 Source
  • Revenue: 60086000 USD · 2021-07-01 – 2021-09-30 Source
  • Revenue: 62571000 USD · 2021-10-01 – 2021-12-31 Source
  • Revenue: 68681000 USD · 2022-01-01 – 2022-03-31 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: 2022-05-03.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2021-12-31
  • Operating income: 3 of 11 periods available· newest 2021-12-31
  • Net income: 3 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2021-12-31
  • Total assets: 2 of 11 periods available· newest 2021-12-31
  • Total liabilities: 2 of 11 periods available· newest 2021-12-31
  • Current assets: 2 of 11 periods available· newest 2021-12-31
  • Current liabilities: 2 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2021-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    +30.8%

    Prior period

    USD 180.41 million

    –

    Current period

    USD 235.98 million

    –

    Exact inputs and evidence

    235984000 − 180411000 = 55573000 USD

    180411000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    235984000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 3.61 billion

    Prior period

    −USD 927.86 million

    –

    Current period

    USD 2.68 billion

    –

    Exact inputs and evidence

    2683868000 − -927861000 = 3611729000 USD

    -927861000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    2683868000 USD · 2021-01-01 – 2021-12-31

    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

    −USD 241.83 million

    Prior period

    −USD 46.36 million

    –

    Current period

    −USD 288.19 million

    –

    Exact inputs and evidence

    -288187000 − -46358000 = -241829000 USD

    -46358000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -288187000 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -1.5%

    Prior period

    USD 14.47 million

    –

    Current period

    USD 14.26 million

    –

    Exact inputs and evidence

    14261000 − 14471000 = -210000 USD

    14471000 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    14261000 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 235.98 million 100% of revenue
  • Operating costs Derived USD 529.99 million 225% of revenue
  • Operating income −USD 294 million −125% of revenue
  • Tax, interest and other Derived −USD 2.98 billion −1,262% of revenue
  • Net income USD 2.68 billion 1,137% of revenue

Cash

  • Operating cash flow −USD 288.19 million −122% of revenue
  • Capital expenditure USD 14.26 million 6% of revenue
  • Free cash flow Derived −USD 302.45 million −128% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2019 Operating loss: operating costs were 104% of revenue.
  • 2020 Operating loss: operating costs were 139% of revenue.
  • 2021 Operating loss: operating costs were 225% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2019 2019-01-01 – 2019-12-31242637000 251613000 Derived -8976000 -165484000 Derived 156508000 11379000 Derived
Source
2020 2020-01-01 – 2020-12-31180411000 250112000 Derived -69701000 858160000 Derived -927861000 -60829000 Derived
Source
2021 2021-01-01 – 2021-12-31235984000 529985000 Derived -294001000 -2977869000 Derived 2683868000 -302448000 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 236M 2021
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.262.0M196.5M131.0M65.5M0.0201920202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Revenue242637000
2020Revenue180411000
2021Revenue235984000

Revenue growth

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

30.8% 2021
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%19%3%-14%-30%201920202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2019Year over yearNo prior comparable period
2020Year over year-25.6%
2021Year over year30.8%

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 -124.6% 2021
Net margin 1,137.3% 2021
Free cash flow margin -128.2% 2021
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.1,269%790%312%-167%-646%201920202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2019Operating margin-3.7%
2020Operating margin-38.6%
2021Operating margin-124.6%
2019Net margin64.5%
2020Net margin-514.3%
2021Net margin1,137.3%
2019Free cash flow margin4.7%
2020Free cash flow margin-33.7%
2021Free cash flow margin-128.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -288.2M 2021
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.56.7M-35.9M-128.5M-221.1M-313.7M201920202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Operating cash flow31170000
2020Operating cash flow-46358000
2021Operating cash flow-288187000

Free cash flow

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

USD -302.4M 2021
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.36.5M-54.5M-145.5M-236.5M-327.6M201920202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2019Free cash flow11379000
2020Free cash flow-60829000
2021Free cash flow-302448000

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.

43.4% 2021
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%2019-12-3120202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2019-12-31Liabilities / assetsNot reportedNo source recorded
2020Liabilities / assets78.6%
2021Liabilities / assets43.4%

Current assets to current liabilities

Current assets divided by current liabilities.

2.81× 2021
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.3.04×2.28×1.52×0.76×0.00×2019-12-3120202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2019-12-31Current assets / current liabilitiesNot reportedNo source recorded
2020Current assets / current liabilities1.43×
2021Current assets / current liabilities2.81×

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
2019 2019-01-01 – 2019-12-31
USD 156.51 million
Exact value

Exact value: 156508000 USD

2019-01-01 – 2019-12-31: 156508000 USD Inspect Net Income Open source
Share or cite

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

USD 31.17 million
Exact value

Exact value: 31170000 USD

2019-01-01 – 2019-12-31: 31170000 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 19.79 million
Exact value

Exact value: 19791000 USD

2019-01-01 – 2019-12-31: 19791000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.38 million
Calculation and evidence

31170000 − 19791000 USD

Exact free cash flow: 11379000 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 927.86 million
Exact value

Exact value: -927861000 USD

2020-01-01 – 2020-12-31: -927861000 USD Inspect Net Income Open source
Share or cite

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

−USD 46.36 million
Exact value

Exact value: -46358000 USD

2020-01-01 – 2020-12-31: -46358000 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 14.47 million
Exact value

Exact value: 14471000 USD

2020-01-01 – 2020-12-31: 14471000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 60.83 million
Calculation and evidence

-46358000 − 14471000 USD

Exact free cash flow: -60829000 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
USD 2.68 billion
Exact value

Exact value: 2683868000 USD

2021-01-01 – 2021-12-31: 2683868000 USD Inspect Net Income Open source
Share or cite

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

−USD 288.19 million
Exact value

Exact value: -288187000 USD

2021-01-01 – 2021-12-31: -288187000 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 14.26 million
Exact value

Exact value: 14261000 USD

2021-01-01 – 2021-12-31: 14261000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 302.45 million
Calculation and evidence

-288187000 − 14261000 USD

Exact free cash flow: -302448000 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.

4 filings · 448 latest values · 448 originally reported values

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

Identifiers: 0001845290, 1845290, MIC, edgar:1845290

Also known as AMF Hawaii Investments, LLC, MACQUARIE INFRASTRUCTURE HOLDINGS, LLC, Macquarie Infrastructure Holdings, LLC