Macquarie Telecom Group Limited
ASX:MAQ.AX
88 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.773 | 12.514 | 2.954 | 19.806 | 37.894 | 17.064 | 30.298 | 31.766 | 36.465 | 6.41 | 4.715 | 9.703 | 30.808 | 53.463 | 56.304 | 35.313 | 22.558 | 19.998 | 15.955 | 25.096 | 31.808 | 29.92 | 25.92 | 9.316 | -2.882 | 94.3 | 0 | 0 |
Short Term Investments
| 75 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.506 | 1.402 | 1.246 | 1.984 | 0 | 2.558 | 1.738 | 1.43 | 25.383 | 82.049 | 0 | 0 | 0 |
Cash and Short Term Investments
| 84.773 | 58.514 | 2.954 | 19.806 | 37.894 | 17.064 | 30.298 | 31.766 | 36.465 | 6.41 | 4.715 | 9.703 | 30.808 | 53.463 | 56.304 | 36.819 | 23.96 | 21.244 | 17.939 | 25.096 | 34.366 | 31.658 | 27.35 | 34.699 | 79.167 | 94.3 | 0 | 0 |
Net Receivables
| 29.793 | 33.494 | 38.54 | 57.767 | 29.645 | 10.551 | 5.731 | 6.551 | 5.189 | 5.042 | 6.63 | 5.509 | 6.213 | 6.327 | 10.268 | 12.687 | 18.815 | 18.604 | 19.099 | 17.539 | 19.079 | 24.901 | 36.305 | 38.626 | 19.31 | 16 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.378 | 2.072 | 2.091 | 2.947 | 1.815 | 16.803 | 16.819 | 16.69 | 15.265 | 17.898 | 18.578 | 27.693 | 36.061 | 17.4 | 0 | 0 |
Other Current Assets
| 24.271 | 19.793 | 20.495 | 15.7 | 14.347 | 18.981 | 15.638 | 13.499 | 14.659 | 54.103 | 13.424 | 11.927 | 5.6 | 7.876 | 9.074 | 10.373 | 10.876 | 1.492 | 1.905 | 2.197 | 1.697 | 1.678 | 19.409 | 28.276 | 0.225 | 3 | 0 | 0 |
Total Current Assets
| 138.837 | 111.801 | 61.989 | 93.273 | 81.886 | 46.596 | 51.667 | 51.816 | 56.313 | 65.555 | 24.769 | 27.139 | 44.999 | 69.738 | 77.737 | 62.826 | 55.466 | 58.143 | 55.762 | 61.522 | 70.407 | 76.135 | 83.064 | 101.601 | 137.646 | 130.7 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 393.84 | 396.738 | 377.903 | 286.928 | 188.69 | 80.73 | 65.983 | 60.089 | 47.222 | 51.679 | 102.012 | 96.211 | 70.183 | 34.497 | 26.169 | 25.581 | 27.563 | 29.729 | 32.671 | 34.763 | 27.758 | 24.798 | 28.37 | 39.055 | 5.748 | 0 | 0 | 0 |
Goodwill
| 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 |
Intangible Assets
| 0 | 18.129 | 24.563 | 29.271 | 28.363 | 10.043 | 11.789 | 7.835 | 6.591 | 9.711 | 13.344 | 12.589 | 7.479 | 7.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.389 | 4.722 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 18.129 | 24.563 | 29.271 | 28.363 | 10.043 | 11.789 | 7.835 | 6.591 | 9.711 | 13.344 | 12.589 | 7.479 | 7.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.389 | 4.722 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | -1.182 | 0 | 0 | 0 | 80.5 | 73.036 | 62.763 | 48.737 | 55.189 | 111.309 | 105.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.389 | -4.722 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 1.182 | 48.124 | 33.346 | 36.593 | 10.273 | 4.736 | 5.161 | 5.076 | 6.201 | 4.047 | 3.052 | 4.389 | 5.654 | 6.157 | 5.712 | 7.309 | 6.617 | 14.036 | 8.802 | 4.094 | 3.65 | 6.586 | 6.291 | 6.947 | 0 | 0 | 0 |
Other Non-Current Assets
| 30.087 | 14.82 | 8.119 | 9.812 | 14.691 | -90.773 | -77.772 | -5.161 | -5.076 | -6.201 | -4.047 | -3.052 | 0.959 | 1.262 | 1.565 | 1.868 | 2.171 | 2.474 | 3.055 | 0 | 3.722 | 4.055 | 4.389 | 4.722 | 8.06 | 0 | 0 | 0 |
Total Non-Current Assets
| 423.927 | 429.687 | 458.709 | 359.357 | 268.337 | 90.773 | 77.772 | 67.924 | 53.813 | 61.39 | 115.356 | 108.8 | 83.01 | 48.571 | 33.891 | 33.161 | 37.043 | 38.82 | 49.762 | 43.565 | 35.574 | 32.503 | 39.345 | 50.068 | 20.755 | 0 | 0 | 0 |
Total Assets
| 562.764 | 541.488 | 520.698 | 452.63 | 350.223 | 161.269 | 143.685 | 133.226 | 119.829 | 135.709 | 146.233 | 140.503 | 128.009 | 118.309 | 111.628 | 95.987 | 92.509 | 96.963 | 105.524 | 105.087 | 105.981 | 108.638 | 122.409 | 151.669 | 158.401 | 130.7 | 0 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 44.583 | 32.71 | 25.142 | 28.66 | 34.981 | 15.5 | 20.695 | 15.486 | 15.746 | 13.066 | 14.256 | 16.572 | 16.53 | 20.878 | 23.44 | 27.595 | 33.09 | 42.982 | 40.345 | 36.014 | 39.54 | 42.974 | 47.94 | 53.38 | 33.107 | 23.8 | 0 | 0 |
Short Term Debt
| 5.691 | 5.51 | 5.16 | 4.775 | 5.053 | -6.803 | -3.674 | -2.281 | 0.308 | 21.229 | 0 | 0 | 0 | 0 | 0.342 | 1.43 | 1.845 | 3.008 | 2.04 | 0 | 0.014 | 0.085 | 1.43 | 14.937 | 82.049 | 0 | 0 | 0 |
Tax Payables
| 9.046 | 0.641 | 0 | 0 | 0 | 0 | 4.087 | 6.991 | 2.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 9.046 | 3.52 | 8.445 | 8.338 | 6.158 | 6.803 | 3.674 | 2.281 | 2.103 | -21.229 | 0 | 0 | 0 | 0 | 16.238 | 12.758 | 9.639 | -0.194 | 1.589 | 0 | 1.449 | 1.073 | -1.43 | -14.937 | 2.883 | 0 | 0 | 0 |
Other Current Liabilities
| 9.693 | 21.326 | 22.834 | 31.691 | 21.556 | 27.493 | 22.892 | 21.53 | 14.158 | 11.271 | 14.988 | 15.469 | 18.353 | 19.077 | 0.262 | 0.479 | 0.095 | 0.256 | 0.397 | 7.698 | 0.014 | 0.085 | 1.212 | 0.776 | -77.644 | 0.4 | 0 | 0 |
Total Current Liabilities
| 69.013 | 63.066 | 61.581 | 73.464 | 67.748 | 42.993 | 43.587 | 39.297 | 32.315 | 45.566 | 29.244 | 32.041 | 34.883 | 39.955 | 40.282 | 42.262 | 44.669 | 46.052 | 44.371 | 43.712 | 41.017 | 44.217 | 49.152 | 54.156 | 40.395 | 24.2 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 0 | 127.346 | 126 | 132 | 48 | -0 | 0 | 0.445 | 2.055 | 1.503 | 23.5 | 9 | 0 | 0 | 0 | 0.342 | 1.772 | 3.617 | 3.662 | 0 | 0 | 0.107 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 3.736 | 1.961 | 2.803 | 6.88 | 8.371 | 3.433 | 3.932 | 2.048 | 0 | 0 | 0 | 0 | 0 | 0 | 1.136 | 1.169 | 1.621 | 1.042 | 0 | 0 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 11.746 | 16.333 | 59.323 | 30.603 | 25.949 | 1.878 | 2.358 | 1.136 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.011 | 0.06 | 7.09 | 3.592 | 1.611 | 0.244 | 3.996 | 10.431 | 17.442 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 144.945 | 12.032 | 126.151 | 77.38 | 79.505 | 3.194 | 3.31 | -5.068 | 0.985 | 0.865 | -23.5 | -9 | 1.801 | 1.761 | 2.151 | 1.42 | 1.55 | 1.127 | 1.386 | 2.379 | 0.582 | 0.107 | 0.323 | 0.177 | 0 | 8.6 | 0 | 0 |
Total Non-Current Liabilities
| 156.691 | 159.447 | 313.435 | 242.786 | 160.334 | 13.443 | 9.101 | 0.445 | 5.511 | 2.368 | 23.5 | 9 | 1.801 | 1.761 | 2.151 | 2.901 | 4.502 | 6.425 | 13.18 | 5.971 | 2.193 | 0.818 | 4.319 | 10.608 | 17.442 | 8.6 | 0 | 0 |
Total Liabilities
| 225.704 | 222.513 | 375.016 | 316.25 | 228.082 | 54.558 | 50.33 | 46.795 | 37.403 | 48.203 | 54.442 | 42.897 | 36.684 | 41.716 | 42.433 | 45.163 | 49.171 | 52.477 | 57.551 | 49.683 | 43.21 | 45.035 | 53.471 | 64.764 | 57.837 | 32.8 | 0 | 0 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 203.508 | 202.499 | 45.159 | 44.612 | 43.933 | 43.707 | 43.14 | 42.991 | 42.991 | 42.991 | 42.991 | 42.991 | 42.991 | 42.811 | 42.723 | 87.025 | 87.025 | 87.025 | 87.025 | 87.025 | 86.851 | 86.823 | 86.823 | 86.823 | 86.707 | 101.9 | 0 | 0 |
Retained Earnings
| 127.605 | 112.047 | 95.087 | 86.631 | 74.09 | 60.548 | 49.343 | 42.846 | 39.116 | 44.346 | 48.628 | 54.436 | 48.14 | 33.6 | 26.324 | -36.244 | -43.691 | -42.526 | -39.205 | -30.533 | -23.16 | -22.373 | -17.611 | 0.116 | 13.857 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 5.947 | 4.429 | 5.436 | 5.137 | 4.118 | 2.456 | 0.872 | 0.594 | 0.319 | 0.169 | 0.172 | 0.179 | 0.194 | 0.182 | 0.148 | 0.043 | 0.004 | -0.013 | 0.153 | -1.088 | -0.92 | -0.847 | -0.274 | -0.034 | -1.842 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.842 | 0 | 0 | 0 |
Total Shareholders Equity
| 337.06 | 318.975 | 145.682 | 136.38 | 122.141 | 106.711 | 93.355 | 86.431 | 82.426 | 87.506 | 91.791 | 97.606 | 91.325 | 76.593 | 69.195 | 50.824 | 43.338 | 44.486 | 47.973 | 55.404 | 62.771 | 63.603 | 68.938 | 86.905 | 100.564 | 101.9 | 0 | 0 |
Total Equity
| 337.06 | 318.975 | 145.682 | 136.38 | 122.141 | 106.711 | 93.355 | 86.431 | 82.426 | 87.506 | 91.791 | 97.606 | 91.325 | 76.593 | 69.195 | 50.824 | 43.338 | 44.486 | 47.973 | 55.404 | 62.771 | 63.603 | 68.938 | 86.905 | 100.564 | 101.9 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 562.764 | 541.488 | 520.698 | 452.63 | 350.223 | 163.147 | 146.043 | 135.339 | 121.865 | 135.709 | 146.233 | 140.503 | 128.009 | 118.309 | 111.628 | 95.987 | 92.509 | 96.963 | 105.524 | 105.087 | 105.981 | 108.638 | 122.409 | 151.669 | 158.401 | 134.7 | 0 | 0 |