MIC Reports Second Quarter 2017 Financial Results, Announces Acquisition and Investment, Increases Quarterly Cash Dividend

Mittwoch, 02.08.2017 23:05 von

PR Newswire

NEW YORK, Aug. 2, 2017 /PRNewswire/ -- Macquarie Infrastructure Corporation (NYSE: MIC) today reported financial results for the second quarter of 2017.

"MIC's performance overall continued to be at levels consistent with our expectations for the full year and we have been able to improve our prospects with the attractive transactions announced today," said James Hooke, chief executive officer of MIC. "The improved cash generation by our existing operations supported an increase in MIC's quarterly cash distribution of 10.4%, consistent with our expectations and guidance. We continue to expect to increase cash generation in 2017 by between 10% and 15%, per share, and to grow our cash dividend by 10%."

MIC reported a 23.5% increase in net income compared with the second quarter of 2016. The Company reported net income of $26.0 million for the quarter ended June 30, 2017. For the first six months of the year, MIC's net income increased 42.2% to $58.7 million.

The Company reported cash generated by operating activities of $120.6 million and $249.2 million in the quarter and six months ended June 30, 2017, respectively, compared with $129.4 million and $277.9 million reported in the prior comparable periods. The decrease in cash from operations reflects primarily the absence of insurance proceeds, higher state taxes and changes in working capital related to higher inventory costs and the timing of payments in 2017 compared with 2016. The impact of these was partially offset by improved operating results and contributions from acquired businesses.

MIC's businesses produced an aggregate $141.1 million and $288.0 million of Adjusted Free Cash Flow in the second quarter and year to date periods ended June 30, 2017, respectively, up 11.7% and 10.9% from the amounts generated in the prior corresponding periods. The Company defines Adjusted Free Cash Flow as cash from operating activities (including from its proportionate interest in businesses in which it has a less than 100% equity interest), less maintenance capital expenditures, less changes in working capital, adjusted for certain one-time items. (See Summary Financial Information below)

The implementation of MIC's previously announced shared services initiative resulted in a reduction in the rate of increase in general and administrative expenses. As anticipated, the savings were offset by expenses including primarily severance payments and consulting fees totaling $3.1 million and $5.4 million in the June quarter and year to date periods, respectively, and incremental expenses associated with acquisitions completed in 2016. The Company does not expect to incur shared services implementation costs in 2018 and has excluded those incurred in 2017 from its presentation of both Adjusted EBITDA excluding non-cash items and Adjusted Free Cash Flow in an effort to provide clarity with respect to the recurring cash flows being generated by its businesses.

MIC expects to realize annual general and administrative and procurement cost savings of between $12.0 million and $15.0 million in 2018, compared with its 2016 baseline, as a result of the shared services initiative. The expected savings will not be spread evenly, or even proportionately, across MIC's businesses and some businesses may simply benefit from an improvement in service levels. Shared services provides business support functions including Accounting, Human Resource, Tax, Information Technology and Risk Management support to each of MIC's operating entities.

As a result of a heightened level of activity associated with the evaluation of various investment and acquisition opportunities, MIC incurred approximately $4.9 million of transaction related expenses during the second quarter. These costs have been recorded as an expense in the Corporate and Other segment of its financial statements and have been excluded from the Company's presentation of both Adjusted EBITDA excluding non-cash items and Adjusted Free Cash Flow in an effort to provide clarity with respect to the recurring cash flows being generated by its businesses.

The MIC board of directors authorized a cash dividend of $1.38 per share, or $5.52 annualized, for the second quarter of 2017. The dividend will be payable August 17, 2017 to shareholders of record on August 14, 2017. The payment represents a 10.4% increase over the dividend paid for the second quarter of 2016 and is consistent with MIC's guidance for a 10% increase in its annual dividend in 2017 over 2016.

In June, MIC increased its guidance with respect to growth capital deployment in 2017 to approximately $500.0 million from $400.0 million. Assuming the transactions announced today are successfully concluded, MIC will have deployed more than $450.0 million of growth capital in 2017 and has increased its full-year capital deployment target to between $600.0 million and $650.0 million.

"Earlier in the year we highlighted an increase in the number and size of investment opportunities that we were reviewing and a further increase in our growth capital deployment target for this year reflects our capitalizing on those opportunities," said Hooke. "In addition to increasing planned growth investments within our four existing segments, we continue to pursue opportunities outside of these, some of which could be transformative for the Company."

Acquisition and Investment Announced

On July 28, 2017, IMTT entered into an agreement to acquire Epic Midstream (Epic) from affiliates of White Deer Energy and Blue Water Energy for $171.5 million, not including working capital adjustments. The transaction is expected to close in the third quarter of 2017 and be accretive to MIC's Free Cash Flow in 2018. Closing is subject to customary regulatory approvals and satisfaction of other conditions precedent.

The purchase price reflects a multiple of Epic's full year 2018 Pro-Forma EBITDA (Earnings before Interest, Taxes, Depreciation, and Amortization) of approximately 11.0x. MIC expects to fund the acquisition with the issuance of $125.0 million in new MIC shares to the sellers and $46.5 million in cash, including with drawings on IMTT's revolving credit facility. The new shares will be issued at a 1.5% discount to the 30-day volume weighted average price of MIC's shares, as reported by the New York Stock Exchange, at the end of the second day prior to closing of the transaction.

Epic will continue to operate a portfolio of seven bulk liquid terminals in the U.S. Southeast and Southwest, with principal operations in the Port of Savannah, Georgia. Its facilities comprise more than 3.1 million barrels of storage capacity, a significant portion of which is in service for jet fuel. Revenue produced by the Epic business is generated pursuant to take-or-pay contracts similar to those at MIC's IMTT business. Customers include an affiliate of the U.S. Department of Defense that has been an Epic customer for more than 20 years.

"The addition of the Epic terminals will expand IMTT's operations into important new markets, including Savannah, and materially expand its jet fuel handling capability — something we had been seeking to do for some time," noted Hooke.

On July 10, 2017, MIC formed a new joint venture with Intersect Power, a developer of renewable power generation and storage projects across the U.S., to fund and potentially acquire Intersect projects. Founded in 2016, Intersect Power is in the early stages of development of approximately 700MW of power in California and Texas and anticipates pursuing projects in Hawaii as well. MIC expects to invest up to $135.0 million of equity, contingent equity, and credit facilities that will be used to fund Intersect Power's operations and project development pipeline.

"The arrangement we have with Intersect Power is expected to provide MIC with access to a flow of high quality renewable energy projects beginning in 2019," said Hooke. "Including Intersect, we now expect to have access to opportunities in both wind and solar generation and power storage and are even better positioned to grow the size of our existing portfolio of approximately 350MW of generation without having to compete in costly auction processes."

Quarterly Segment Highlights

Utilization rates at IMTT decreased to historically normal levels of 94.0% and 95.2% in the quarter and six month periods ended June 30, 2017, respectively, from what had been elevated rates in the mid-96% range. An improved top line result that included deferred revenue resulting from termination of a construction project by a biodiesel customer was partially offset by higher repair and maintenance expenses in the quarter. Near term, the focus for the business remains on effective deployment of growth capital.

Continued strong growth in general aviation flight activity supported improvement in the financial performance of Atlantic Aviation. General aviation flight activity increased by approximately 3.7% in the second quarter, based on data reported by the Federal Aviation Administration. Activity levels across the Atlantic network, along with effective upselling of fuel, effective margin management and the operational leverage inherent in the business, resulted in growth in EBITDA and Free Cash Flow at multiples of the rate of increase in flight activity. Completing attractive bolt-on acquisition opportunities remains a priority for the business.

The renewable facilities in MIC's Contracted Power (CP) segment enjoyed improved wind and solar resources in the second quarter. Resources were at or slightly above long-term average levels. Contributions from facilities acquired in 2016 added to segment results. The formation of a new joint venture with a developer of renewable projects positions the segment for continued growth.

The Bayonne Energy Center (BEC), the thermal power generation facility in MIC's CP segment, underperformed as a result of previously announced lower capacity prices in NYISO Zone J and a reduction in utilization. The completion of construction projects, including a recent interconnection with a second pipeline serving BEC, is expected to improve utilization of the facility beginning in the third quarter.

Hawaii Gas, the largest component of the MIC Hawaii segment, benefitted from increased gas sales versus the same period last year. A portion of the increased contribution was offset at the segment level by costs associated with acquisitions completed in 2016. Following the quarter end, Hawaii Gas filed a general rate case seeking a $15.0 million annual increase in regulated utility revenue. To the extent new rates are approved by regulators, the Company expects that an interim increase, if any, could take effect in mid-2018.

Summary Financial Information





Quarter Ended

June 30,



Change

Favorable/(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/(Unfavorable)





2017



2016



$



%



2017



2016



$



%





($ In Thousands, Except Share and Per Share Data) (Unaudited)

GAAP Metrics































































Net income



$

26,025





$

21,081







4,944







23.5





$

58,663





$

41,257







17,406







42.2

Weighted average number of shares outstanding: basic





82,430,324







80,369,575







2,060,749







2.6







82,285,053







80,241,293







2,043,760







2.5

Net income per share attributable to MIC



$

0.32





$

0.24







0.08







33.3





$

0.75





$

0.52







0.23







44.2

Cash provided by operating activities





120,636







129,352







(8,716)







(6.7)







249,204







277,918







(28,714)







(10.3)

MIC Non-GAAP Metrics































































EBITDA excluding non-cash items(1)



$

170,924





$

166,784







4,140







2.5





$

351,239





$

342,759







8,480







2.5

Shared service implementation costs





3,091













3,091







NM







5,445













5,445







NM

Investment and acquisition

costs





4,850













4,850







NM







4,850













4,850







NM

Adjusted EBITDA excluding

non-cash items



$

178,865





$

166,784







12,081







7.2





$

361,534





$

342,759







18,775







5.5

Cash interest(2)



$

(26,410)





$

(27,241)







831







3.1





$

(52,284)





$

(54,619)







2,335







4.3

Cash taxes





(2,618)







(1,662)







(956)







(57.5)







(6,339)







(4,168)







(2,171)







(52.1)

Maintenance capital

expenditures





(6,480)







(9,840)







3,360







34.1







(10,956)







(20,253)







9,297







45.9

Noncontrolling interest(3)





(2,244)







(1,724)







(520)







(30.2)







(3,915)







(4,007)







92







2.3

Adjusted Free Cash

Flow



$

141,113





$

126,317







14,796







11.7





$

288,040





$

259,712







28,328







10.9

 

NM — Not meaningful









(1)

EBITDA excluding non-cash items is calculated as net income before interest expense, taxes, depreciation and amortization expense, management fees, pension expense and other non-cash (income) expense recorded in the consolidated statement of operations. See below for reconciliation of net income (loss) to EBITDA excluding non-cash items.

 



(2)

Cash interest is calculated as interest expense excluding the impact of non-cash adjustments for unrealized (gains) losses from derivative instruments, amortization of deferred financing costs and the amortization of debt discount recorded in the consolidated statement of operations.

 



(3)

Noncontrolling interest adjustment represents the portion of Free Cash Flow not attributable to MIC's ownership interest.

Conference Call and Webcast

When:  MIC has scheduled a conference call for 8:00 a.m. Eastern Time on Thursday, August 3, 2017 during which management will review and comment on the second quarter 2017 results.

How:  To listen to the conference call dial +1(650) 521-5252 or +1(877) 852-2928 at least 10 minutes prior to the scheduled start time. A webcast of the call will be accessible via the Company's website at www.macquarie.com/mic. Allow extra time prior to the call to visit the site and download the software needed to listen to the webcast.

Slides:  MIC will prepare materials in support of its conference call. The materials will be available for downloading from the Company's website prior to the call.

Replay:  For interested individuals unable to participate in the live conference call, a replay will be available after 2:00 p.m. on August 3, 2017 through midnight on August 10, 2017, at +1(404) 537-3406 or +1(855) 859-2056, Passcode: 48792183. An online archive of the webcast will be available on the Company's website for one year following the call.

About MIC

MIC owns and operates a diversified group of businesses providing basic services to customers primarily in the United States. Its businesses consist of a bulk liquid terminals business, International-Matex Tank Terminals; an airport services business, Atlantic Aviation; entities comprising an energy services, production and distribution segment, MIC Hawaii; and entities comprising a Contracted Power segment. For additional information, please visit the MIC website at www.macquarie.com/mic. MIC-G

Use of Non-GAAP Measures

Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics

In addition to MIC's results under U.S. GAAP, the Company uses certain non-GAAP measures to assess the performance and prospects of its businesses. In particular, MIC uses EBITDA excluding non-cash items, Free Cash Flow and certain proportionately combined financial metrics. Proportionately combined financial metrics, including Free Cash Flow, reflect MIC Corporate and the Company's ownership interest in each of its businesses.

MIC measures EBITDA excluding non-cash items as a reflection of its businesses' ability to effectively manage the volume of products sold or services provided, the operating margin earned on those transactions and the management of operating expenses independent of the capitalization and tax attributes of those businesses. The Company believes investors use EBITDA excluding non-cash items primarily as a measure to assess the operating performance of its businesses and to make comparisons with the operating performance of other businesses whose depreciation and amortization expense may vary widely from MIC's, particularly where acquisitions and other non-operating factors are involved. MIC defines EBITDA excluding non-cash items as net income (loss) or earnings — the most comparable GAAP measure — before interest, taxes, depreciation and amortization and non-cash items including impairments, unrealized derivative gains and losses, adjustments for other non-cash items and pension expenses reflected in the statements of operations. EBITDA excluding non-cash items also excludes base management fees and performance fees, if any, whether paid in cash or stock.

Given MIC's varied ownership levels in its CP and MIC Hawaii segments, together with obligations to report the results of these businesses on a consolidated basis, GAAP measures such as net income (loss) do not fully reflect all of the items management considers in assessing the amount of cash generated based on its ownership interest in its businesses. The Company notes that the proportionately combined metrics used may be calculated in a different manner by other companies and may limit their usefulness as a comparative measure. Therefore, proportionately combined metrics should be used as a supplemental measure and not in lieu of its financial results reported under GAAP.

The Company's businesses are characteristically owners of high-value, long-lived assets capable of generating substantial Free Cash Flow. MIC defines Free Cash Flow as cash from operating activities — the most comparable GAAP measure — which includes cash paid for interest, taxes and pension contributions, less maintenance capital expenditures, which includes principal repayments on capital lease obligations used to fund maintenance capital expenditures, and excludes changes in working capital.

Management uses Free Cash Flow as a measure of its ability to provide investors with an attractive risk-adjusted return by sustaining and potentially increasing MIC's quarterly cash dividend and funding a portion of the Company's growth. GAAP metrics such as net income (loss) do not provide MIC management with the same level of visibility into the performance and prospects of the business as a result of: (i) the capital intensive nature of MIC's businesses and the generation of non-cash depreciation and amortization; (ii) shares issued to the Company's external manager under the Management Services Agreement; (iii) the Company's ability to defer all or a portion of current federal income taxes; (iv) non-cash unrealized gains or losses on derivative instruments; (v) amortization of tolling liabilities; (vi) gains (losses) on disposal of assets; and (vii) pension expenses. Pension expenses primarily consist of interest expense, expected return on plan assets and amortization of actuarial and performance gains and losses. Any cash contributions to pension plans are reflected as a reduction to Free Cash Flow. Management believes that external consumers of its financial statements, including investors and research analysts, use Free Cash Flow both to assess the Company's performance and as an indicator of its success in generating an attractive risk-adjusted return.

In its Quarterly Report on Form 10-Q, the Company has disclosed Free Cash Flow on a consolidated basis and for each of its operating segments and MIC Corporate. Management believes that both EBITDA excluding non-cash items and Free Cash Flow support a more complete and accurate understanding of the financial and operating performance of its businesses than would otherwise be achieved using GAAP results alone.

Free Cash Flow does not take into consideration required payments on indebtedness and other fixed obligations or other cash items that are excluded from MIC's definition of Free Cash Flow. Management notes that Free Cash Flow may be calculated differently by other companies thereby limiting its usefulness as a comparative measure. Free Cash Flow should be used as a supplemental measure and not in lieu of its financial results reported under GAAP.

See also "Reconciliation of Consolidated Net Income (Loss) to EBITDA Excluding Non-Cash Items and a Reconciliation from Cash Provided by Operating Activities to Free Cash Flow" below.

Classification of Maintenance Capital Expenditures and Growth Capital Expenditures

MIC categorizes capital expenditures as either maintenance capital expenditures or growth capital expenditures. As neither maintenance capital expenditure nor growth capital expenditure is a GAAP term, the Company has adopted a framework to categorize specific capital expenditures. In broad terms, maintenance capital expenditures primarily maintain MIC's businesses at current levels of operations, capability, profitability or cash flow, while growth capital expenditures primarily provide new or enhanced levels of operations, capability, profitability or cash flow. Management considers a number of factors in determining whether a specific capital expenditure will be classified as maintenance or growth.

In some cases, specific capital expenditures contain characteristics of both maintenance and growth capital expenditures. MIC does not bifurcate specific capital expenditures into maintenance and growth components. Each discrete capital expenditure is considered within the above framework and the entire capital expenditure is classified as either maintenance or growth.

Forward-Looking Statements

This press release contains forward-looking statements. MIC may, in some cases, use words such as "project", "believe", "anticipate", "plan", "expect", "estimate", "intend", "should", "would", "could", "potentially", or "may" or other words that convey uncertainty of future events or outcomes to identify these forward-looking statements. Forward-looking statements in this release are subject to a number of risks and uncertainties, some of which are beyond MIC's control including, among other things: changes in general economic or business conditions; its ability to service, comply with the terms of and refinance debt, successfully integrate and manage acquired businesses, retain or replace qualified employees, manage growth, make and finance future acquisitions, and implement its strategy; risks associated with development, investment and expansion in the power industry; its regulatory environment establishing rate structures and monitoring quality of service; demographic trends, the political environment, the economy, tourism, construction and transportation costs, air travel, environmental costs and risks; fuel and gas and other commodity costs; its ability to recover increases in costs from customers, cybersecurity risks, work interruptions or other labor stoppages; risks related to its shared services initiative; reliance on sole or limited source suppliers, risks or conflicts of interests involving its relationship with the Macquarie Group and changes in U.S. federal tax law.

MIC's actual results, performance, prospects or opportunities could differ materially from those expressed in or implied by the forward-looking statements. Additional risks of which MIC is not currently aware could also cause its actual results to differ. In light of these risks, uncertainties and assumptions, you should not place undue reliance on any forward-looking statements. The forward-looking events discussed in this release may not occur. These forward-looking statements are made as of the date of this release. MIC undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

"Macquarie Group" refers to the Macquarie Group of companies, which comprises Macquarie Group Limited and its worldwide subsidiaries and affiliates. Macquarie Infrastructure Corporation is not an authorized deposit-taking institution for the purposes of the Banking Act 1959 (Commonwealth of Australia) and its obligations do not represent deposits or other liabilities of Macquarie Bank Limited ABN 46 008 583 542 (MBL). MBL does not guarantee or otherwise provide assurance in respect of the obligations of Macquarie Infrastructure Corporation.



MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED BALANCE SHEETS

($ in Thousands, Except Share Data)







June 30,

2017



December 31,

2016





(Unaudited)





ASSETS















Current assets:















Cash and cash equivalents



$

28,873





$

44,767

Restricted cash





23,368







16,420

Accounts receivable, less allowance for doubtful accounts of $871 and $1,434, respectively





133,562







124,846

Inventories





35,474







31,461

Prepaid expenses





16,406







14,561

Fair value of derivative instruments





4,902







5,514

Other current assets





9,433







7,099

Total current assets





252,018







244,668

Property, equipment, land and leasehold improvements, net





4,408,254







4,346,536

Investment in unconsolidated business





9,192







8,835

Goodwill





2,031,720







2,024,409

Intangible assets, net





884,112







888,971

Fair value of derivative instruments





19,432







30,781

Other noncurrent assets





30,183







15,053

Total assets



$

7,634,911





$

7,559,253

LIABILITIES AND STOCKHOLDERS' EQUITY















Current liabilities:















Due to Manager – related party



$

6,200





$

6,594

Accounts payable





60,200







69,566

Accrued expenses





91,390







83,734

Current portion of long-term debt





45,544







40,016

Fair value of derivative instruments





5,527







9,297

Other current liabilities





39,783







41,802

Total current liabilities





248,644







251,009

Long-term debt, net of current portion





3,205,733







3,039,966

Deferred income taxes





930,565







896,116

Fair value of derivative instruments





6,157







5,966

Tolling agreements – noncurrent





56,484







60,373

Other noncurrent liabilities





155,812







158,289

Total liabilities





4,603,395







4,411,719

Commitments and contingencies











Stockholders' equity(1):















Common stock ($0.001 par value; 500,000,000 authorized; 82,589,776 shares issued and outstanding at June 30, 2017 and 82,047,526 shares issued and outstanding at December 31, 2016)



$

83





$

82

Additional paid in capital





1,915,626







2,089,407

Accumulated other comprehensive loss





(27,863)







(28,960)

Retained earnings





954,400







892,365

Total stockholders' equity





2,842,246







2,952,894

Noncontrolling interests





189,270







194,640

Total equity





3,031,516







3,147,534

Total liabilities and equity



$

7,634,911





$

7,559,253

(1)

The Company is authorized to issue 100,000,000 shares of preferred stock, par value $0.001 per share. At June 30, 2017 and December 31, 2016, no preferred stock were issued or outstanding. The Company has 100 shares of special stock issued and outstanding to its Manager at June 30, 2017 and December 31, 2016.

 



  





MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

($ in Thousands, Except Share and Per Share Data)







Quarter Ended June 30,



Six Months Ended June 30,





2017



2016



2017



2016

Revenue































Service revenue



$

345,045





$

306,221





$

708,849





$

618,462

Product revenue





93,945







91,358







181,598







175,504

Total revenue





438,990







397,579







890,447







793,966

Costs and expenses































Cost of services





147,114







120,857







301,820







237,320

Cost of product sales





40,249







35,018







87,474







68,078

Selling, general and administrative





82,967







72,430







159,919







144,714

Fees to Manager – related party





18,433







16,392







36,656







31,188

Depreciation





57,063







59,662







114,744







112,883

Amortization of intangibles





15,898







16,713







33,591







34,500

Total operating expenses





361,724







321,072







734,204







628,683

Operating income





77,266







76,507







156,243







165,283

Other income (expense)































Interest income





41







25







75







58

Interest expense(1)





(35,356)







(39,502)







(60,838)







(96,397)

Other income, net





1,738







271







2,920







3,700

Net income before income taxes





43,689







37,301







98,400







72,644

Provision for income taxes





(17,664)







(16,220)







(39,737)







(31,387)

Net income



$

26,025





$

21,081





$

58,663





$

41,257

Less: net income (loss) attributable to noncontrolling interests





5







1,889







(3,372)







(290)

Net income attributable to MIC



$

26,020





$

19,192





$

62,035





$

41,547

Basic income per share attributable to MIC



$

0.32





$

0.24





$

0.75





$

0.52

Weighted average number of shares outstanding: basic





82,430,324







80,369,575







82,285,053







80,241,293

Diluted income per share attributable to MIC



$

0.32





$

0.24





$

0.75





$

0.51

Weighted average number of shares outstanding: diluted





82,439,840







81,323,294







82,294,608







81,194,505

Cash dividends declared per share



$

1.38





$

1.25





$

2.70





$

2.45

(1)

Interest expense includes losses on derivative instruments of $7.7 million and $6.8 million for the quarter and six months ended June 30, 2017, respectively. For the quarter and six months ended June 30, 2016, interest expense includes losses on derivative instruments of $14.9 million and $46.7 million, respectively.

 

MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

($ in Thousands)







Six Months Ended

June 30,





2017



2016

Operating activities

















Net income



$

58,663





$

41,257



Adjustments to reconcile net income to net cash provided by operating activities:

















Depreciation and amortization of property and equipment





114,744







112,883



Amortization of intangible assets





33,591







34,500



Amortization of debt financing costs





4,301







5,249



Amortization of debt discount





1,495









Adjustments to derivative instruments





8,382







29,030



Fees to Manager-related party





36,656







31,188



Deferred taxes





33,398







27,219



Pension expense





4,321







4,395



Other non-cash income, net





(2,935)







(1,749)



Changes in other assets and liabilities, net of acquisitions:

















Restricted cash





567







2,368



Accounts receivable





(7,871)







(1,788)



Inventories





(4,256)







(2,104)



Prepaid expenses and other current assets





(2,529)







9,498



Due to Manager – related party





(122)







90



Accounts payable and accrued expenses





(15,782)







(13,789)



Income taxes payable





(1,506)







1,393



Other, net





(11,913)







(1,722)



Net cash provided by operating activities





249,204







277,918



Investing activities

















Acquisitions of businesses and investments, net of cash acquired





(66,321)







(16,613)



Purchases of property and equipment





(130,351)







(118,734)



Proceeds from insurance claim











7,235



Loan to project developer





(14,675)









Loan repayment from project developer





1,396









Change in restricted cash





(8,001)









Other, net





60







513



Net cash used in investing activities





(217,892)







(127,599)



 

MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS – (continued)

(Unaudited)

($ in Thousands)







Six Months Ended

June 30,





2017



2016

Financing activities















Proceeds from long-term debt



$

264,500





$

251,000

Payment of long-term debt





(98,542)







(216,581)

Proceeds from the issuance of shares





5,321







1,323

Dividends paid to common stockholders





(216,508)







(188,608)

Contributions received from noncontrolling interests











15,431

Purchase of noncontrolling interest











(9,909)

Distributions paid to noncontrolling interests





(2,040)







(2,505)

Offering and equity raise costs paid





(182)







(149)

Debt financing costs paid





(447)







(1,203)

Change in restricted cash





557







2,096

Payment of capital lease obligations





(53)







(789)

Net cash used in financing activities





(47,394)







(149,894)

Effect of exchange rate changes on cash and cash equivalents





188







442

Net change in cash and cash equivalents





(15,894)







867

Cash and cash equivalents, beginning of period





44,767







22,394

Cash and cash equivalents, end of period



$

28,873





$

23,261

Supplemental disclosures of cash flow information















Non-cash investing and financing activities:















Accrued equity offering costs



$

44





$

260

Accrued financing costs



$





$

443

Accrued purchases of property and equipment



$

41,354





$

20,794

Issuance of shares to Manager



$

36,927





$

30,977

Issuance of shares to independent directors



$

681





$

750

Conversion of convertible senior notes to shares



$

17





$

4

Taxes paid, net



$

7,845





$

2,766

Interest paid



$

54,601





$

55,956

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS – MD&A







Quarter Ended

June 30,



Change

Favorable/

(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/

(Unfavorable)





2017



2016



$



%



2017



2016



$



%





($ In Thousands, Except Share and Per Share Data) (Unaudited)







Revenue































































Service revenue



$

345,045





$

306,221







38,824







12.7





$

708,849





$

618,462







90,387







14.6

Product revenue





93,945







91,358







2,587







2.8







181,598







175,504







6,094







3.5

Total revenue





438,990







397,579







41,411







10.4







890,447







793,966







96,481







12.2

Costs and expenses































































Cost of services





147,114







120,857







(26,257)







(21.7)







301,820







237,320







(64,500)







(27.2)

Cost of product sales





40,249







35,018







(5,231)







(14.9)







87,474







68,078







(19,396)







(28.5)

Selling, general and administrative





82,967







72,430







(10,537)







(14.5)







159,919







144,714







(15,205)







(10.5)

Fees to Manager – related party





18,433







16,392







(2,041)







(12.5)







36,656







31,188







(5,468)







(17.5)

Depreciation





57,063







59,662







2,599







4.4







114,744







112,883







(1,861)







(1.6)

Amortization of

intangibles





15,898







16,713







815







4.9







33,591







34,500







909







2.6

Total operating expenses





361,724







321,072







(40,652)







(12.7)







734,204







628,683







(105,521)







(16.8)

Operating income





77,266







76,507







759







1.0







156,243







165,283







(9,040)







(5.5)

Other income (expense)































































Interest income





41







25







16







64.0







75







58







17







29.3

Interest expense(1)





(35,356)







(39,502)







4,146







10.5







(60,838)







(96,397)







35,559







36.9

Other income, net





1,738







271







1,467







NM







2,920







3,700







(780)







(21.1)

Net income before income taxes





43,689







37,301







6,388







17.1







98,400







72,644







25,756







35.5

Provision for income taxes





(17,664)







(16,220)







(1,444)







(8.9)







(39,737)







(31,387)







(8,350)







(26.6)

Net income



$

26,025





$

21,081







4,944







23.5





$

58,663





$

41,257







17,406







42.2

Less: net income (loss) attributable to noncontrolling interests





5







1,889







1,884







99.7







(3,372)







(290)







3,082







NM

Net income attributable to MIC



$

26,020





$

19,192







6,828







35.6





$

62,035





$

41,547







20,488







49.3

Basic income per share attributable to MIC



$

0.32





$

0.24







0.08







33.3





$

0.75





$

0.52







0.23







44.2

Weighted average number of shares outstanding:

basic





82,430,324







80,369,575







2,060,749







2.6







82,285,053







80,241,293







2,043,760







2.5

 

NM — Not meaningful



(1)

Interest expense includes losses on derivative instruments of $7.7 million and $6.8 million for the quarter and six months ended June 30, 2017, respectively. For the quarter and six months ended June 30, 2016, interest expense includes losses on derivative instruments of $14.9 million and $46.7 million, respectively.

 

 

MACQUARIE INFRASTRUCTURE CORPORATION

RECONCILIATION OF CONSOLIDATED NET INCOME TO EBITDA EXCLUDING NON-CASH ITEMS AND A

RECONCILIATION FROM CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW







Quarter Ended

June 30,



Change

Favorable/

(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/

(Unfavorable)





2017



2016



$



%



2017



2016



$



%





($ In Thousands) (Unaudited)

Net income



$

26,025





$

21,081





















$

58,663





$

41,257

















Interest expense, net(1)





35,315







39,477























60,763







96,339

















Provision for income taxes





17,664







16,220























39,737







31,387

















Depreciation





57,063







59,662























114,744







112,883

















Amortization of intangibles





15,898







16,713























33,591







34,500

















Fees to Manager-related

party





18,433







16,392























36,656







31,188

















Pension expense(2)





1,627







2,197























4,321







4,395

















Other non-cash (income) expense, net(3)





(1,101)







(4,958)























2,764







(9,190)

















EBITDA excluding non-cash items



$

170,924





$

166,784







4,140







2.5





$

351,239





$

342,759







8,480







2.5

EBITDA excluding non-cash items



$

170,924





$

166,784





















$

351,239





$

342,759

















Interest expense, net(1)





(35,315)







(39,477)























(60,763)







(96,339)

















Adjustments to derivative instruments recorded in interest expense(1)





5,930







9,866























2,683







36,471

















Amortization of debt financing costs(1)





2,099







2,370























4,301







5,249

















Amortization of debt

discount(1)





876





























1,495























Provision for income taxes, net of changes in deferred taxes





(2,618)







(1,662)























(6,339)







(4,168)

















Changes in working capital





(21,260)







(8,529)























(43,412)







(6,054)

















Cash provided by operating activities





120,636







129,352























249,204







277,918

















Changes in working capital





21,260







8,529























43,412







6,054

















Maintenance capital expenditures





(6,480)







(9,840)























(10,956)







(20,253)

















Free cash flow



$

135,416





$

128,041







7,375







5.8





$

281,660





$

263,719







17,941







6.8

(1)

Interest expense, net, includes adjustments to derivative instruments, non-cash amortization of deferred financing fees and non-cash amortization of debt discount related to the 2.00% Convertible Senior Notes due October 2023. For the six months ended June 30, 2016, interest expense also included a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas.

 

(2)

Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses.

 

(3)

Other non-cash (income) expense, net, primarily includes non-cash amortization of tolling liabilities, unrealized gains (losses) on commodity hedges and non-cash gains (losses) related to disposal of assets. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics" above for further discussion.

 

MACQUARIE INFRASTRUCTURE CORPORATION

RECONCILIATION FROM CONSOLIDATED FREE CASH FLOW TO PROPORTIONATELY COMBINED FREE CASH

FLOW







Quarter Ended

June 30,



Change

Favorable/

(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/

(Unfavorable)





2017



2016



$



%



2017



2016



$



%





($ In Thousands) (Unaudited)

Free Cash Flow – Consolidated basis



$

135,416





$

128,041







7,375







5.8





$

281,660





$

263,719







17,941







6.8



100% of CP Free Cash Flow included in consolidated Free Cash Flow





(20,704)







(17,871)























(30,543)







(29,814)



















MIC's share of CP Free Cash Flow





18,462







16,147























26,633







25,807



















100% of MIC Hawaii Free Cash Flow included in consolidated Free Cash Flow





(9,295)







(10,874)























(24,231)







(21,736)



















MIC's share of MIC Hawaii Free Cash Flow





9,293







10,874























24,226







21,736



















Free Cash Flow – Proportionately Combined basis



$

133,172





$

126,317







6,855







5.4





$

277,745





$

259,712







18,033







6.9



 

MACQUARIE INFRASTRUCTURE CORPORATION

RECONCILIATION OF SEGMENT NET INCOME (LOSS) TO EBITDA EXCLUDING NON-CASH ITEMS AND A

RECONCILIATION FROM CASH PROVIDED BY/(USED IN) OPERATING ACTIVITIES TO FREE CASH FLOW

IMTT









Quarter Ended

June 30,



Change

Favorable/

(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/

(Unfavorable)





2017



2016



2017



2016





$



$



$



%



$



$



$



%





($ In Thousands) (Unaudited)

Revenue





137,144







128,218







8,926







7.0







275,961







263,643







12,318







4.7



Cost of services





49,224







46,459







(2,765)







(6.0)







99,070







96,760







(2,310)







(2.4)



Selling, general and administrative expenses





7,485







7,790







305







3.9







16,523







15,964







(559)







(3.5)



Depreciation and amortization





30,795







35,282







4,487







12.7







62,315







67,903







5,588







8.2



Operating income





49,640







38,687







10,953







28.3







98,053







83,016







15,037







18.1



Interest expense, net(1)





(11,763)







(13,764)







2,001







14.5







(20,520)







(33,635)







13,115







39.0



Other income, net





452







464







(12)







(2.6)







1,160







3,452







(2,292)







(66.4)



Provision for income taxes





(15,716)







(10,409)







(5,307)







(51.0)







(32,264)







(21,638)







(10,626)







(49.1)



Net income(2)





22,613







14,978







7,635







51.0







46,429







31,195







15,234







48.8



Less: net income attributable to noncontrolling interests



































59







59







100.0



Net income attributable to MIC(2)





22,613







14,978







7,635







51.0







46,429







31,136







15,293







49.1



Reconciliation of net income to EBITDA excluding non-cash items and a reconciliation of cash provided by operating activities to Free Cash Flow:

































































Net income(2)





22,613







14,978























46,429







31,195



















Interest expense, net(1)





11,763







13,764























20,520







33,635



















Provision for income taxes





15,716







10,409























32,264







21,638



















Depreciation and amortization





30,795







35,282























62,315







67,903



















Pension expense(3)





1,350







1,831























3,766







3,662



















Other non-cash expense, net





69







115























137







558



















EBITDA excluding non-cash items





82,306







76,379







5,927







7.8







165,431







158,591







6,840







4.3



EBITDA excluding non-cash items





82,306







76,379























165,431







158,591



















Interest expense, net(1)





(11,763)







(13,764)























(20,520)







(33,635)



















Adjustments to derivative instruments recorded in interest expense(1)





1,587







3,546























267







13,156



















Amortization of debt financing costs(1)





412







411























823







831



















Provision for income taxes, net of changes in deferred taxes





(1,155)







(937)























(3,413)







(2,167)



















Changes in working capital





(16,881)







(7,676)























(16,145)







(10,483)



















Cash provided by operating activities





54,506







57,959























126,443







126,293



















Changes in working capital





16,881







7,676























16,145







10,483



















Maintenance capital expenditures





(2,987)







(6,942)























(5,447)







(13,239)



















Free cash flow





68,400







58,693







9,707







16.5







137,141







123,537







13,604







11.0



 

(1)

Interest expense, net, includes adjustments to derivative instruments and non-cash amortization of deferred financing fees.

 

(2)

Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consolidation.

 

(3)

Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses.

 

Atlantic Aviation







Quarter Ended

June 30,



Change

Favorable/

(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/

(Unfavorable)





2017



2016



2017



2016





$



$



$



%



$



$



$



%





($ In Thousands) (Unaudited)

Revenue





196,939







179,218







17,721







9.9







409,692







357,206







52,486







14.7

Cost of services (exclusive of depreciation and amortization of intangibles shown separately below)





86,957







74,440







(12,517)







(16.8)







180,879







140,602







(40,277)







(28.6)

Gross margin





109,982







104,778







5,204







5.0







228,813







216,604







12,209







5.6

Selling, general and administrative expenses





52,596







51,381







(1,215)







(2.4)







106,486







103,992







(2,494)







(2.4

Depreciation and amortization





23,575







24,702







1,127







4.6







48,608







46,893







(1,715)







(3.7)

Operating income





33,811







28,695







5,116







17.8







73,719







65,719







8,000







12.2

Interest expense, net(1)





(5,907)







(8,924)







3,017







33.8







(9,353)







(22,238)







12,885







57.9

Other (expense) income, net





(19)







(49)







30







61.2







(105)







341







(446)







(130.8

Provision for income taxes





(11,077)







(7,973)







(3,104)







(38.9)







(25,627)







(17,715)







(7,912)







(44.7)

Net income(2)





16,808







11,749







5,059







43.1







38,634







26,107







12,527







48.0

Reconciliation of net income to EBITDA excluding non-cash items and a reconciliation of cash provided by operating activities to Free Cash Flow:































































Net income(2)





16,808







11,749























38,634







26,107

















Interest expense, net(1)





5,907







8,924























9,353







22,238

















Provision for income taxes





11,077







7,973























25,627







17,715

















Depreciation and amortization





23,575







24,702























48,608







46,893

















Pension expense(3)





5







17























10







34

















Other non-cash (income) expense, net





(22)







339























40







248

















EBITDA excluding non-cash items





57,350







53,704







3,646







6.8







122,272







113,235







9,037







8.0

EBITDA excluding non-cash items





57,350







53,704























122,272







113,235

















Interest expense, net(1)





(5,907)







(8,924)























(9,353)







(22,238)

















Convertible senior notes interest(4)





(2,013)





























(3,757)























Adjustments to derivative instruments recorded in interest expense(1)





2,553







1,179























2,686







6,787

















Amortization of debt financing costs(1)





221







905























535







1,705

















Provision for income taxes, net of changes in deferred taxes





(1,730)







(910)























(4,602)







(2,362)

















Changes in working capital





784







226























(5,332)







6,270

















Cash provided by operating activities





51,258







46,180























102,449







103,397

















Changes in working capital





(784)







(226)























5,332







(6,270)

















Maintenance capital expenditures





(1,981)







(1,457)























(2,906)







(3,741)

















Free cash flow





48,493







44,497







3,996







9.0







104,875







93,386







11,489







12.3

(1)

Interest expense, net, includes adjustments to derivative instruments and non-cash amortization of deferred financing fees.

 

(2)

Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consolidation.

 

(3)

Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses.

 

(4)

Represents the cash interest expense reclassified from MIC Corporate related to the 2.00% Convertible Senior Notes due October 2023, proceeds of which were used to pay down a portion of Atlantic Aviation's credit facility in October 2016.

 

Contracted Power







Quarter Ended

June 30,



Change

Favorable/

(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/

(Unfavorable)





2017



2016



2017



2016





$



$



$



%



$



$



$



%





($ In Thousands) (Unaudited)

Product revenue





40,166







38,300







1,866







4.9







68,236







68,479







(243)







(0.4)



Cost of product sales





5,498







5,794







296







5.1







10,357







10,151







(206)







(2.0)



Selling, general and administrative expenses





6,244







6,547







303







4.6







11,409







12,507







1,098







8.8



Depreciation and amortization





14,861







13,847







(1,014)







(7.3)







30,201







27,693







(2,508)







(9.1)



Operating income





13,563







12,112







1,451







12.0







16,269







18,128







(1,859)







(10.3)



Interest expense, net(1)





(8,767)







(11,002)







2,235







20.3







(14,150)







(28,850)







14,700







51.0



Other income, net





1,341







3







1,338







NM







2,106







308







1,798







NM



(Provision) benefit for income taxes





(1,845)







(1,917)







72







3.8







(1,872)







387







(2,259)







NM



Net income (loss)(2)





4,292







(804)







5,096







NM







2,353







(10,027)







12,380







123.5



Less: net income (loss) attributable to noncontrolling interest





16







1,889







1,873







99.2







(3,333)







(349)







2,984







NM



Net income (loss) attributable to MIC(2)





4,276







(2,693)







6,969







NM







5,686







(9,678)







15,364







158.8



Reconciliation of net income (loss) to EBITDA excluding non-cash items and a reconciliation of cash provided by operating activities to Free Cash Flow:

































































Net income (loss)(2)





4,292







(804)























2,353







(10,027)



















Interest expense, net(1)





8,767







11,002























14,150







28,850



















Provision (benefit) for income taxes





1,845







1,917























1,872







(387)



















Depreciation and amortization





14,861







13,847























30,201







27,693



















Other non-cash income, net (3)





(2,232)







(1,945)























(4,256)







(3,965)



















EBITDA excluding non-cash items





27,533







24,017







3,516







14.6







44,320







42,164







2,156







5.1



EBITDA excluding non-cash items





27,533







24,017























44,320







42,164



















Interest expense, net(1)





(8,767)







(11,002)























(14,150)







(28,850)



















Adjustments to derivative instruments recorded in interest expense(1)





1,474







4,504























(360)







15,772



















Amortization of debt financing costs(1)





379







354























758







737



















Provision/benefit for income taxes, net of changes in deferred taxes





85







(2)























(3)







(9)



















Changes in working capital





(8,003)







(5,470)























(7,861)







(2,858)



















Cash provided by operating activities





12,701







12,401























22,704







26,956



















Changes in working capital





8,003







5,470























7,861







2,858



















Maintenance capital expenditures

































(22)

























Free cash flow





20,704







17,871







2,833







15.9







30,543







29,814







729







2.4



NM — Not meaningful





(1)

Interest expense, net, includes adjustments to derivative instruments and non-cash amortization of deferred financing fees.

 

(2)

Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consolidation.

 

(3)

Other non-cash income, net, primarily includes amortization of tolling liabilities. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics" above for further discussion.

 

MIC Hawaii







Quarter Ended

June 30,



Change

Favorable/

(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/

(Unfavorable)





2017



2016



2017



2016





$



$



$



%



$



$



$



%





($ In Thousands) (Unaudited)

Product revenue





53,779







53,058







721







1.4







113,362







107,025







6,337







5.9



Service revenue





12,193













12,193







NM







25,650













25,650







NM



Total revenue





65,972







53,058







12,914







24.3







139,012







107,025







31,987







29.9



Cost of product sales (exclusive of depreciation and amortization of intangibles shown separately below)





34,751







29,224







(5,527)







(18.9)







77,117







57,927







(19,190)







(33.1)



Cost of services (exclusive of depreciation and amortization of intangibles shown separately below)





10,944













(10,944)







NM







21,884













(21,884)







NM



Cost of revenue – total





45,695







29,224







(16,471)







(56.4)







99,001







57,927







(41,074)







(70.9)



Gross margin





20,277







23,834







(3,557)







(14.9)







40,011







49,098







(9,087)







(18.5)



Selling, general and administrative expenses





6,770







4,434







(2,336)







(52.7)







12,855







9,690







(3,165)







(32.7)



Depreciation and amortization





3,730







2,544







(1,186)







(46.6)







7,211







4,894







(2,317)







(47.3)



Operating income





9,777







16,856







(7,079)







(42.0)







19,945







34,514







(14,569)







(42.2)



Interest expense, net(1)





(2,207)







(2,229)







22







1.0







(3,918)







(4,653)







735







15.8



Other expense, net





(36)







(147)







111







75.5







(241)







(401)







160







39.9



Provision for income taxes





(2,563)







(5,706)







3,143







55.1







(5,942)







(11,617)







5,675







48.9



Net income(2)





4,971







8,774







(3,803)







(43.3)







9,844







17,843







(7,999)







(44.8)



Less: net loss attributable to noncontrolling interests





(11)













11







NM







(39)













39







NM



Net income attributable to MIC(2)





4,982







8,774







(3,792)







(43.2)







9,883







17,843







(7,960)







(44.6)



Reconciliation of net income to EBITDA excluding non-cash items and a reconciliation of cash provided by operating activities to Free Cash Flow:

































































Net income(2)





4,971







8,774























9,844







17,843



















Interest expense, net(1)





2,207







2,229























3,918







4,653



















Provision for income taxes





2,563







5,706























5,942







11,617



















Depreciation and amortization





3,730







2,544























7,211







4,894



















Pension expense(3)





272







349























545







699



















Other non-cash expense (income),

net(4)





897







(3,654)























6,468







(6,406)



















EBITDA excluding non-cash items





14,640







15,948







(1,308)







(8.2)







33,928







33,300







628







1.9



EBITDA excluding non-cash items





14,640







15,948























33,928







33,300



















Interest expense, net(1)





(2,207)







(2,229)























(3,918)







(4,653)



















Adjustments to derivative instruments recorded in interest expense(1)





316







637























90







756



















Amortization of debt financing

costs(1)





99







88























204







752



















Provision for income taxes, net of changes in deferred taxes





(2,041)







(2,129)























(3,492)







(5,146)



















Changes in working capital





(1,837)







4,011























(10,317)







6,948



















Cash provided by operating activities





8,970







16,326























16,495







31,957



















Changes in working capital





1,837







(4,011)























10,317







(6,948)



















Maintenance capital expenditures





(1,512)







(1,441)























(2,581)







(3,273)



















Free cash flow





9,295







10,874







(1,579)







(14.5)







24,231







21,736







2,495







11.5



 

NM — Not meaningful





(1)

Interest expense, net, includes adjustments to derivative instruments related to interest rate swaps and non-cash amortization of deferred financing fees. For the six months ended June 30, 2016, interest expense also included a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas.

 

(2)

Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consideration.

 

(3)

Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses.

 

(4)

Other non-cash expense (income), net, primarily includes non-cash adjustments related to unrealized gains (losses) on commodity hedges. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics" above for further discussion.

 

 

Corporate and Other







Quarter Ended

June 30,



Change

Favorable/

(Unfavorable)



Six Months Ended

June 30,



Change

Favorable/

(Unfavorable)





2017



2016



2017



2016





$



$



$



%



$



$



$



%





($ In Thousands) (Unaudited)

Fees to Manager-related party





18,433







16,392







(2,041)







(12.5)







36,656







31,188







(5,468)







(17.5)



Selling, general and administrative expenses(1)





11,092







3,451







(7,641)







NM







15,087







4,906







(10,181)







NM



Operating loss





(29,525)







(19,843)







(9,682)







(48.8)







(51,743)







(36,094)







(15,649)







(43.4)



Interest expense, net(2)





(6,671)







(3,558)







(3,113)







(87.5)







(12,822)







(6,963)







(5,859)







(84.1)



Benefit for income taxes





13,537







9,785







3,752







38.3







25,968







19,196







6,772







35.3



Net loss(3)





(22,659)







(13,616)







(9,043)







(66.4)







(38,597)







(23,861)







(14,736)







(61.8)



Reconciliation of net loss to EBITDA excluding non-cash items and a reconciliation of cash used in operating activities to Free Cash Flow:

































































Net loss(3)





(22,659)







(13,616)























(38,597)







(23,861)



















Interest expense, net(2)





6,671







3,558























12,822







6,963



















Benefit for income taxes





(13,537)







(9,785)























(25,968)







(19,196)



















Fees to Manager-related party





18,433







16,392























36,656







31,188



















Other non-cash expense





187







187























375







375



















EBITDA excluding non-cash items





(10,905)







(3,264)







(7,641)







NM







(14,712)







(4,531)







(10,181)







NM



EBITDA excluding non-cash items





(10,905)







(3,264)























(14,712)







(4,531)



















Interest expense, net(2)





(6,671)







(3,558)























(12,822)







(6,963)



















Convertible senior notes interest(4)





2,013





























3,757

























Amortization of debt financing

costs(2)





988







612























1,981







1,224



















Amortization of debt discount(2)





876





























1,495

























Benefit for income taxes, net of changes in deferred taxes





2,223







2,316























5,171







5,516



















Changes in working capital





4,677







380























(3,757)







(5,931)



















Cash used in operating activities





(6,799)







(3,514)























(18,887)







(10,685)



















Changes in working capital





(4,677)







(380)























3,757







5,931



















Free cash flow





(11,476)







(3,894)







(7,582)







(194.7)







(15,130)







(4,754)







(10,376)







NM



 

NM — Not meaningful





(1)

For the quarter and six months ended June 30, 2017, selling, general and administrative expenses included $3.1 million and $5.4 million, respectively, of costs related to the implementation of a shared service initiative. Selling, general and administrative expenses for the quarter and six months ended June 30, 2017 also includes $4.9 million of costs incurred in connection with the evaluation of various investment and acquisition opportunities.

 

(2)

Interest expense, net, included non-cash amortization of deferred financing fees and amortization of debt discount related to the 2.00% Convertible Senior Notes due October 2023.

 

(3)

Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consolidation.

 

(4)

Represents the cash interest expense reclassified to Atlantic Aviation related to the 2.00% Convertible Senior Notes due October 2023, proceeds of which were used to pay down a portion of Atlantic Aviation's credit facility in October 2016.



 

MACQUARIE INFRASTRUCTURE CORPORATION

RECONCILIATION OF NET INCOME (LOSS) TO EBITDA

EXCLUDING NON-CASH ITEMS AND A RECONCILIATION FROM CASH PROVIDED BY/(USED

IN) OPERATING ACTIVITIES TO PROPORTIONATELY COMBINED FREE CASH FLOW







For the Quarter Ended June 30, 2017

















IMTT



Atlantic

Aviation



Contracted

Power(1)



MIC

Hawaii(1)



MIC

Corporate



Proportionately

Combined(2)







Contracted Power

100%



MIC

Hawaii

100%





($ in Thousands) (Unaudited)













Net income (loss)





22,613







16,808







4,107







4,973







(22,659)







25,842















4,292







4,971

Interest expense, net(3)





11,763







5,907







7,789







2,204







6,671







34,334















8,767







2,207

Provision (benefit) for income

taxes





15,716







11,077







1,845







2,563







(13,537)







17,664















1,845







2,563

Depreciation and amortization of intangibles





30,795







23,575







12,980







3,726













71,076















14,861







3,730

Fees to Manager-related party





























18,433







18,433





















Pension expense(4)





1,350







5













272













1,627





















272

Other non-cash expense (income), net(5)





69







(22)







(2,232)







898







187







(1,100)















(2,232)







897

EBITDA excluding non-cash

items





82,306







57,350







24,489







14,636







(10,905)







167,876















27,533







14,640

EBITDA excluding non-cash

items





82,306







57,350







24,489







14,636







(10,905)







167,876















27,533







14,640

Interest expense, net(3)





(11,763)







(5,907)







(7,789)







(2,204)







(6,671)







(34,334)















(8,767)







(2,207)

Convertible senior notes

interest(6)











(2,013)



















2,013



























Adjustments to derivative instruments recorded in interest expense, net(3)





1,587







2,553







1,312







315













5,767















1,474







316

Amortization of debt financing charges(3)





412







221







365







99







988







2,085















379







99

Amortization of debt

discount(3)





























876







876





















Provision/benefit for income taxes, net of changes in deferred taxes





(1,155)







(1,730)







85







(2,041)







2,223







(2,618)















85







(2,041)

Changes in working capital





(16,881)







784







(7,392)







(1,817)







4,677







(20,629)















(8,003)







(1,837)

Cash provided by (used in) operating activities





54,506







51,258







11,070







8,988







(6,799)







119,023















12,701







8,970

Changes in working capital





16,881







(784)







7,392







1,817







(4,677)







20,629















8,003







1,837

Maintenance capital expenditures





(2,987)







(1,981)













(1,512)













(6,480)





















(1,512)

Proportionately Combined Free Cash Flow





68,400







48,493







18,462







9,293







(11,476)







133,172















20,704







9,295

 





For the Quarter Ended June 30, 2016













IMTT



Atlantic

Aviation



Contracted

Power(1)



MIC

Hawaii



MIC

Corporate



Proportionately

Combined(2)







Contracted

Power

100%





($ in Thousands) (Unaudited)









Net income (loss)





14,978







11,749







(153)







8,774







(13,616)







21,732















(804)

Interest expense, net(3)





13,764







8,924







9,661







2,229







3,558







38,136















11,002

Provision (benefit) for income taxes





10,409







7,973







1,915







5,706







(9,785)







16,218















1,917

Depreciation and amortization of intangibles





35,282







24,702







11,973







2,544













74,501















13,847

Fees to Manager-related party





























16,392







16,392















Pension expense(4)





1,831







17













349













2,197















Other non-cash expense (income), net(5)





115







339







(1,945)







(3,654)







187







(4,958)















(1,945)

EBITDA excluding non-cash items





76,379







53,704







21,451







15,948







(3,264)







164,218















24,017

EBITDA excluding non-cash items





76,379







53,704







21,451







15,948







(3,264)







164,218















24,017

Interest expense, net(3)





(13,764)







(8,924)







(9,661)







(2,229)







(3,558)







(38,136)















(11,002)

Adjustments to derivative instruments recorded in interest expense, net(3)





3,546







1,179







4,019







637













9,381















4,504

Amortization of debt financing charges(3)





411







905







340







88







612







2,356















354

Provision/benefit for income taxes, net of changes in deferred taxes





(937)







(910)







(2)







(2,129)







2,316







(1,662)















(2)

Changes in working capital





(7,676)







226







(5,446)







4,011







380







(8,505)















(5,470)

Cash provided by (used in) operating activities





57,959







46,180







10,701







16,326







(3,514)







127,652















12,401

Changes in working capital





7,676







(226)







5,446







(4,011)







(380)







8,505















5,470

Maintenance capital

expenditures





(6,942)







(1,457)













(1,441)













(9,840)















Proportionately Combined Free

Cash Flow





58,693







44,497







16,147







10,874







(3,894)







126,317















17,871

 





For the Six Months Ended June 30, 2017

















IMTT



Atlantic

Aviation



Contracted

Power(1)



MIC

Hawaii(1)



MIC

Corporate



Proportionately

Combined(2)







Contracted

Power

100%



MIC

Hawaii

100%





($ in Thousands) (Unaudited)













Net income (loss)





46,429







38,634







2,153







9,848







(38,597)







58,467















2,353







9,844

Interest expense, net(3)





20,520







9,353







12,579







3,914







12,822







59,188















14,150







3,918

Provision (benefit) for income

taxes





32,264







25,627







1,872







5,942







(25,968)







39,737















1,872







5,942

Depreciation and amortization of intangibles





62,315







48,608







26,441







7,202













144,566















30,201







7,211

Fees to Manager-related party





























36,656







36,656





















Pension expense(4)





3,766







10













545













4,321





















545

Other non-cash expense (income), net(5)





137







40







(4,235)







6,469







375







2,786















(4,256)







6,468

EBITDA excluding non-cash

items





165,431







122,272







38,810







33,920







(14,712)







345,721















44,320







33,928

EBITDA excluding non-cash

items





165,431







122,272







38,810







33,920







(14,712)







345,721















44,320







33,928

Interest expense, net(3)





(20,520)







(9,353)







(12,579)







(3,914)







(12,822)







(59,188)















(14,150)







(3,918)

Convertible senior notes

interest(6)











(3,757)



















3,757



























Adjustments to derivative instruments recorded in interest expense, net(3)





267







2,686







(302)







89













2,740















(360)







90

Amortization of debt financing charges(3)





823







535







729







204







1,981







4,272















758







204

Amortization of debt discount(3)





























1,495







1,495





















Provision/benefit for income taxes, net of changes in deferred taxes





(3,413)







(4,602)







(3)







(3,492)







5,171







(6,339)















(3)







(3,492)

Changes in working capital





(16,145)







(5,332)







(7,540)







(10,299)







(3,757)







(43,073)















(7,861)







(10,317)

Cash provided by (used in) operating activities





126,443







102,449







19,115







16,508







(18,887)







245,628















22,704







16,495

Changes in working capital





16,145







5,332







7,540







10,299







3,757







43,073















7,861







10,317

Maintenance capital expenditures





(5,447)







(2,906)







(22)







(2,581)













(10,956)















(22)







(2,581)

Proportionately Combined Free Cash Flow





137,141







104,875







26,633







24,226







(15,130)







277,745















30,543







24,231

 





For the Six Months Ended June 30, 2016













IMTT(7)



Atlantic

Aviation



Contracted

Power(1)



MIC

Hawaii



MIC

Corporate



Proportionately Combined(2)







Contracted

Power

100%





($ in Thousands) (Unaudited)









Net income (loss)





31,195







26,107







(8,593)







17,843







(23,861)







42,691















(10,027)



Interest expense, net(3)





33,635







22,238







25,449







4,653







6,963







92,938















28,850



Provision (benefit) for income taxes





21,638







17,715







(389)







11,617







(19,196)







31,385















(387)



Depreciation and amortization of intangibles





67,903







46,893







23,945







4,894













143,635















27,693



Fees to Manager-related party

















 

 













31,188







31,188

















Pension expense(4)





3,662







34













699













4,395

















Other non-cash expense (income), net(5)





558







248







(3,946)







(6,406)







375







(9,171)















(3,965)



EBITDA excluding non-cash items





158,591







113,235







36,466







33,300







(4,531)







337,061















42,164



EBITDA excluding non-cash items





158,591







113,235







36,466







33,300







(4,531)







337,061















42,164



Interest expense, net(3)





(33,635)







(22,238)







(25,449)







(4,653)







(6,963)







(92,938)















(28,850)



Adjustments to derivative instruments recorded in interest expense, net(3)





13,156







6,787







14,090







756













34,789















15,772



Amortization of debt financing charges(3)





831







1,705







709







752







1,224







5,221















737



Provision/benefit for income taxes, net of changes in deferred taxes





(2,167)







(2,362)







(9)







(5,146)







5,516







(4,168)















(9)



Changes in working capital





(10,483)







6,270







(3,062)







6,948







(5,931)







(6,258)















(2,858)



Cash provided by (used in) operating activities





126,293







103,397







22,745







31,957







(10,685)







273,707















26,956



Changes in working capital





10,483







(6,270)







3,062







(6,948)







5,931







6,258















2,858



Maintenance capital

expenditures





(13,239)







(3,741)













(3,273)













(20,253)

















Proportionately Combined Free Cash Flow





123,537







93,386







25,807







21,736







(4,754)







259,712















29,814



 

(1)

Represents MIC's proportionately combined interests in the businesses comprising this reportable segment.

 

(2)

The sum of the amounts attributable to MIC in proportion to its ownership.

 

(3)

Interest expense, net, includes adjustments to derivative instruments, non-cash amortization of deferred financing charges and non-cash amortization of debt discount related to the 2.00% Convertible Senior Notes due October 2023. For the six months ended June 30, 2016, interest expense, net, also included a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas.

 

(4)

Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses.

 

(5)

Other non-cash expense (income), net, primarily includes non-cash amortization of tolling liabilities, unrealized gains (losses) on commodity hedges and non-cash gains (losses) related to disposal of assets. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics" above for further discussion.

 

(6)

Represents the cash interest expense reclassified from MIC Corporate to Atlantic Aviation related to the 2.00% Convertible Senior Notes due October 2023, proceeds of which were used to pay down a portion of Atlantic Aviation's credit facility in October 2016.

 

(7)

On March 31, 2016, IMTT acquired the remaining 33.3% interest in its Quebec terminal that it did not previously own. IMTT was previously providing management services to this terminal and no operational changes are expected. Prior to the acquisition, IMTT consolidated the results of the Quebec terminal in its financial statements and adjusted for the portion that it did not own through noncontrolling interests. Since the IMTT Acquisition in July 2014 and prior to the acquisition of the noncontrolling interest, MIC reported IMTT's EBITDA excluding non-cash items and Free Cash Flow including the 33.3% portion of the Quebec terminal. The contribution from the minority interest was not significant. Therefore, there were no changes to our historical EBITDA excluding non-cash items, Free Cash Flow or results generally as a function of acquiring this noncontrolling interest.

 

View original content:http://www.prnewswire.com/news-releases/mic-reports-second-quarter-2017-financial-results-announces-acquisition-and-investment-increases-quarterly-cash-dividend-300498692.html

SOURCE Macquarie Infrastructure Corporation

Weitere Themen