MIC Reports Third Quarter 2018 Financial Results, Announces Cash Dividend Of $1.00 Per Share

MIC Reports Third Quarter 2018 Financial Results, Announces Cash Dividend Of $1.00 Per Share

- Financial Performance for the Quarter in Line with Expectations:

-- Net income of $21.4 million

-- Adjusted Proportionately Combined EBITDA excluding non-cash items of $175.5 million

-- Cash provided by operating activities of $147.1 million

-- Adjusted Free Cash Flow of $127.5 million

-- Full-year 2018 guidance for Adjusted Proportionately Combined EBITDA excluding non-cash items, dividends reaffirmed

-- Manager waives certain fees under Management Services Agreement

- Significant Momentum on Strategic Initiatives, Including:

-- 400,000 barrels of storage capacity currently undergoing repurposing at IMTT expected to be re-contracted during November

-- Three additional repositioning projects at IMTT worth $80.0 million approved

-- Sale of Bayonne Energy Center (BEC) closed on October 12, 2018 - net proceeds used to reduce debt balances

-- Sale process for majority of renewable power generation assets launched - 2Q'19 closing targeted

-- Agreement on sale of design-build mechanical contractor, Critchfield Pacific, Inc. (CPI), reached - 4Q'18 closing anticipated

PR Newswire

NEW YORK, Oct. 31, 2018 /PRNewswire/ -- Macquarie Infrastructure Corporation MIC reported financial and operational results for the third quarter of 2018 that were in line with expectations.

Net income decreased 40.9% to $21.4 million from $36.2 million in the third quarter of 2017 (the prior comparable period) primarily due to a write-down of its investment in CPI, increased costs related to acquisitions and higher interest expense, partially offset by lower taxes and a reduction in management fees. For the nine months ended September 30, 2018, net income increased 10.1% to $104.5 million versus the comparable period in 2017.

Adjusted Proportionately Combined EBITDA excluding non-cash items decreased by 5.1% to $175.5 million versus the prior comparable period reflecting primarily a forecast reduction in earnings at IMTT. For the nine months ended September 30, 2018, Adjusted Proportionately Combined EBITDA excluding non-cash items decreased by 3.0% to $525.0 million versus the comparable period in 2017.

Cash generated by operating activities decreased versus the prior comparable period to $147.1 million, with reduced earnings and higher interest expense and taxes partially offset by favorable movements in working capital.

Adjusted Free Cash Flow, which excludes certain one-time items such as transaction related costs, was $127.5 million, down 11.7% from $144.4 million in the prior comparable period as a result of increased interest expense, maintenance capital expenditures and taxes. For the nine months ended September 30, 2018, Adjusted Free Cash Flow decreased by 9.8% to $390.0 million versus the comparable period in 2017.

The MIC board of directors authorized a cash dividend of $1.00 per share, or $4.00 annualized, for the third quarter of 2018. The dividend will be payable on November 15, 2018 to shareholders of record on November 12, 2018. The Company reaffirmed its previous guidance for a distribution of $1.00 per share in each quarter of 2018.

The Company announced that Macquarie Infrastructure Management (USA) Inc., the external manager of MIC, has elected to waive certain fees to which it is entitled under a Management Services Agreement with MIC. The Manager has elected to waive base management fees in excess of 1% of MIC's equity market capitalization, less cash on its balance sheet, and any fees on holding company debt.

The waivers reduce the annualized base management fees payable to the Manager by approximately $10.0 million compared with the fees payable for the third quarter of 2018. The Manager is expected to continue to reinvest its ongoing base management fees in new primary shares of the Company. The waivers are effective November 1, 2018 and, although they can be revoked, MIC believes that the Manager currently has no intention of doing so. The Manager is required to provide one year notice of revocation. The waivers have no impact on calculation of any performance fee to which the Manager may be entitled in the future.

Christopher Frost, MIC's chief executive officer, said of the Company's results for the quarter: "Our operating companies continued to perform as anticipated and we advanced a significant number of initiatives related to our strategic priorities. We are particularly pleased with the considerable progress being made on both the repurposing of storage capacity and repositioning of IMTT as well as the continued rationalization of our portfolio through sales of non-core operations. In addition, the proceeds from the timely completion of the sale of Bayonne Energy Center (BEC) have strengthened our balance sheet and provided us with considerable financial flexibility to support the ongoing growth of the enterprise."

"MIC's financial and operational performance also supported the authorization of a dividend of $1.00 per share for the third quarter consistent with our guidance. Assuming no material deterioration in the health of the economy, and the continued stable performance of our businesses, we remain confident in the sustainability of our dividend," added Frost.

Third Quarter and Year to Date Results, by Segment

  • IMTT generated Adjusted Proportionately Combined EBITDA excluding non-cash items of $69.3 million in the third quarter, down 12% versus the prior comparable quarter, primarily due an anticipated decline in capacity utilization and slightly lower average storage rates driven by rate decreases for gasoline and distillates in New York Harbor, compared with 2017. Bulk liquid storage utilization declined to an average of 82.1% in the quarter, consistent with prior guidance for a mid-80s percent average utilization rate in 2018, compared with 92.7% in the third quarter of 2017.

    Storage utilization at IMTT is expected to remain in the low 80s percent range through year-end 2018 before recovering to a low 90s percent range by early 2020, subject to market conditions. The contribution to EBITDA from the anticipated recovery in utilization is expected to be partially offset by decreases in storage rates, particularly those for gasoline and distillates in New York Harbor, over the same period. Through the nine months ended September 30, 2018, EBITDA generated by IMTT decreased to $221.5 million, down 9.4% versus the comparable period in 2017, as a result of lower earnings stemming from contract non-renewals and lower deferred revenue.
  • Atlantic Aviation generated Adjusted Proportionately Combined EBITDA excluding non-cash items of $65.0 million in the third quarter, up 2.3% versus the prior comparable quarter, driven by contributions from acquisitions of fixed base operations and increased hangar rental income. The modest year over year increase reflects the absence of a number of events that were beneficial to Atlantic Aviation's results in 2017 as well as airport-led runway maintenance and flight/landing restrictions at several of airports on which the business operates in 2018. Through the nine months ended September 30, 2018, Adjusted Proportionately Combined EBITDA excluding non-cash items generated by Atlantic Aviation increased to $196.2 million, up 5.6% compared with the same period in 2017.
  • Contracted Power generated Adjusted Proportionately Combined EBITDA excluding non-cash items of $37.4 million in the third quarter, up 14.0% versus the prior comparable quarter, as a result of contributions related to the expansion of the BEC power generation facility (BEC II) and improved operating conditions for the Company's portfolio of wind and solar power generation assets. Through the nine months ended September 30, 2018, Adjusted Proportionately Combined EBITDA excluding non-cash items generated by Contracted Power increased to $91.5 million, up 18.7% compared with the same period in 2017.
  • MIC Hawaii generated EBITDA of $(5.1) million in the third quarter including $17.1 million of write-downs related to CPI and $12.0 million excluding those write-downs. The segment results reflect higher expenses at CPI and lower non-utility margins at Hawaii Gas partially offset by increased utility margins at Hawaii Gas as a result of a rate increase authorized under an interim Decision and Order from the Hawaii Public Utilities Commission in June. Through the nine months ended September 30, 2018, EBITDA generated by MIC Hawaii was $21.2 million and $38.3 million including and excluding the impact of the write-downs, respectively.

    MIC has entered into an agreement to sell CPI for a nominal amount in a transaction that is expected to close in the fourth quarter of 2018.
  • The Company's Corporate and Other segment includes primarily fees payable to the MIC's Manager, professional fees and costs associated with being a public company. The segment generated Adjusted Proportionately Combined EBITDA excluding non-cash items of $(6.9) million, compared with $(6.0) million in the prior comparable quarter, primarily as a result of higher professional fees. Through the nine months ended September 30, 2018, Adjusted Proportionately Combined EBITDA excluding non-cash items generated by the Corporate and Other segment was flat with the same period in 2017.

Strategic Initiatives

Sale of Bayonne Energy Center

  • Successful closing of the sale of BEC on October 12, 2018
  • Receipt of $657.4 million in cash, transfer of $243.5 million of BEC debt to purchaser
  • Net proceeds after transaction related expenses used to repay the majority of outstanding balances on all revolving credit facilities
  • Other than $150.0 million paid down at IMTT, revolving credit facilities may be redrawn to fund growth capital agenda
  • Sale and debt repayment substantially improves balance sheet strength and financial flexibility

Repurposing of Existing Capacity at IMTT

  • Repurposing up to 3.0 million barrels of storage capacity on the Lower Mississippi River
  • Converting capacity away heavy and residual oil to gasoline and distillates, chemicals and vegetable and/or tropical oils
  • Approximately 1.3 million barrels of storage capacity being repurposed in 2018
  • 600,000 repurposed barrels expected to be in service prior to year-end

Repositioning of IMTT with Additional Capacity and Capability

  • Expect to deploy approximately $15.0 million in 2018 on projects that will add new storage capacity and/or improve terminal capability
  • Expected to invest approximately $80.0 million in the additional capacity, dock and new truck rack capability
    • Pending a final investment decision by Methanex on the development of additional methanol production capability (expected mid-2019), IMTT will construct 714,000 barrels of storage capacity at its Geismar Chemical Logistics facility for Methanex
    • Committed to construction of an additional dock at its terminal in Geismar, LA to be in service in late 2019 supporting existing operations and potential expansion opportunities
    • Committed to the construction of an automated, multi-user, six bay truck loading facility for petroleum and biodiesel products at its terminal in Bayonne, NJ to be in service in late 2019

Portfolio and Capital Management

  • MIC expects to deploy approximately $200.0 million in 2018 on growth projects and "bolt-on" acquisitions and has deployed, or committed to deploy, approximately $130.0 million to date:
    • acquisition of a fixed base operation by Atlantic Aviation
    • completion of additional thermal power generating capacity at BEC
    • development of additional capacity and capability at IMTT
  • MIC has exited certain smaller, non-core businesses in 2018 and has launched a process to sell the majority of its operating wind and solar facilities
    • Sale and redeployment of proceeds from wind and solar facilities expected to maximize value relative to expanding portfolio through acquisition
    • Company expects to retain its solar facility in Hawaii and to maintain existing relationships with developers of renewable power projects
    • Sale process expected to conclude in the second quarter in 2019
  • Including BEC, MIC has exited businesses and terminated projects that have generated more than $700 million in cash proceeds and deconsolidated $243.5 million of debt
    • Transactions consistent with strategic priority of rationalizing portfolio, strengthening balance sheet and increasing financial flexibility

Segment EBITDA Guidance

MIC adjusted its guidance for the generation of Adjusted Proportionately Combined EBITDA excluding non-cash items in 2018 following the July 29 announcement of the sale of BEC and the expected early fourth quarter closing of the sale. Segment level Adjusted Proportionately Combined EBITDA excluding non-cash items guidance has been further refined to account for sales of other businesses and the receipt of the Company's share of development profits related to a renewable power project.

MIC's guidance for full-year Adjusted Proportionately Combined EBITDA excluding non-cash items from each of its IMTT, Atlantic Aviation and Corporate/Other segments is unchanged from the second quarter. MIC now expects the Adjusted Proportionately Combined EBITDA excluding non-cash items contribution from Contracted Power for the full year 2018 to increase to between $85.0 and $95.0 million from between $80.0 million and $90.0 million.

MIC Hawaii is expected to generate EBITDA of between $38.0 and $48.0 million including the impact of the write-down of the Company's investment in CPI. Excluding the impact of the write-down, EBITDA is expected to be in a range of between $55.0 and $60.0 million.

MIC continues to expect that its businesses will generate aggregate Adjusted Proportionately Combined EBITDA excluding non-cash items for the full year 2018 of between $670.0 and $705.0 million.

IMTT:



$

285 – $295 million



Atlantic Aviation:



$

265 – $275 million



Contracted Power:



$

85 – $95 million



MIC Hawaii, including negative cont. from CPI:



$

55 – $60 million



Corporate/Other:



$

(20) – $(20) million



 

 

Summary Financial Information

























































Quarter Ended

September 30,



Change

Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



$



%



2018



2017



$



%





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

GAAP Metrics

































































Net income



$

21,376





$

36,173







(14,797)







(40.9)





$

104,450





$

94,836







9,614







10.1



Weighted average number of shares outstanding: basic





85,378,088







83,644,806







1,733,282







2.1







85,095,956







82,743,285







2,352,671







2.8



Net income per share attributable to MIC



$

0.25





$

0.48







(0.23)







(47.9)





$

1.61





$

1.23







0.38







30.9



Cash provided by operating activities(1)





147,051







149,723







(2,672)







(1.8)







413,053







398,360







14,693







3.7



MIC Non-GAAP Metrics

































































EBITDA excluding non-cash items(2)



$

159,796





$

182,684







(22,888)







(12.5)





$

509,650





$

533,923







(24,273)







(4.5)



Shared service implementation costs(3)











1,402







(1,402)







(100.0)













6,847







(6,847)







(100.0)



CPI investment adjustment(3)





17,083













17,083







NM







17,083













17,083







NM



Investment and acquisition/disposition costs(3)





1,878







3,023







(1,145)







(37.9)







7,473







7,873







(400)







(5.1)



Adjusted EBITDA excluding

non-cash items(3)



$

178,757





$

187,109







(8,352)







(4.5)





$

534,206





$

548,643







(14,437)







(2.6)



Cash interest(4)



$

(32,456)





$

(27,151)







(5,305)







(19.5)





$

(94,058)





$

(79,435)







(14,623)







(18.4)



Cash taxes





(3,076)







(2,154)







(922)







(42.8)







(10,659)







(8,493)







(2,166)







(25.5)



Maintenance capital expenditures





(13,372)







(12,106)







(1,266)







(10.5)







(32,724)







(23,062)







(9,662)







(41.9)



Noncontrolling interest(5)





(2,394)







(1,308)







(1,086)







(83.0)







(6,773)







(5,223)







(1,550)







(29.7)



Adjusted Free Cash Flow(3)



$

127,459





$

144,390







(16,931)







(11.7)





$

389,992





$

432,430







(42,438)







(9.8)





NM — Not meaningful.



(1) Conformed to current period presentation for the adoption of ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash. See Note 2, "Basis of Presentation", in our Notes to Consolidated Condensed Financial Statements in Part I of Form 10-Q for the quarter ended September 30, 2018.



(2) 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.



(3) Adjusted EBITDA excluding non-cash items and Adjusted Free Cash Flow excludes costs relating to certain investment and acquisition/disposition activities during 2018 and 2017. Adjusted EBITDA excluding non-cash item and Adjusted Free Cash Flow excludes the write-down of our investment in CPI for 2018, and excludes implementation costs relating to our shared services center for 2017.



(4) Cash interest is calculated as interest expense, net, 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.



(5) 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, November 1, 2018 during which management will review and comment on the third quarter 2018 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. Allow extra time prior to the call to visit the site and download the software needed to listen to the webcast.

Supplemental Materials: 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 November 1, 2018 through midnight on November 7, 2018, at +1(404) 537-3406 or +1(855) 859-2056, Passcode: 3055347. 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 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's proportionate interest in its wind and solar facilities.

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 expense 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 to help understand MIC's financial performance and not in lieu of financial results reported under GAAP.

The Company's businesses can be characterized as 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 interest, tax payments 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 to 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 expense. 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 and are not included in pension expense. 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 to help understand MIC's financial performance and not in lieu of its financial results reported under GAAP.

See tables below for a reconciliation of EBITDA excluding non-cash items and EBITDA excluding non-cash items, to Net Income (loss) and a reconciliation of Free Cash Flow to cash from operating activities.

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 growth and maintenance 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 associated with acquisitions or dispositions, litigation risks; 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. MIC is not an authorized deposit-taking institution for the purposes of the Banking Act 1959 (Commonwealth of Australia). The obligations of MIC 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 MIC.  



MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED BALANCE SHEETS

($ in Thousands, Except Share Data)















September 30,

2018



December 31,

2017





(Unaudited)





ASSETS

















Current assets:

















Cash and cash equivalents



$

50,162





$

47,121



Restricted cash





41,238







24,963



Accounts receivable, less allowance for doubtful accounts of $1,114 and $895, respectively





130,777







158,152



Inventories





30,807







36,955



Prepaid expenses





9,329







14,685



Fair value of derivative instruments





17,510







11,965



Other current assets





13,040







13,804



Assets held for sale(1)





971,934









Total current assets





1,264,797







307,645



Property, equipment, land and leasehold improvements, net





3,753,291







4,659,614



Investment in unconsolidated business





9,296







9,526



Goodwill





2,043,800







2,068,668



Intangible assets, net





813,348







914,098



Fair value of derivative instruments





26,958







24,455



Other noncurrent assets





26,980







24,945



Total assets



$

7,938,470





$

8,008,951



LIABILITIES AND STOCKHOLDERS' EQUITY

















Current liabilities:

















Due to Manager-related party



$

4,474





$

5,577



Accounts payable





54,628







60,585



Accrued expenses





83,424







89,496



Current portion of long-term debt





392,903







50,835



Fair value of derivative instruments





534







1,710



Other current liabilities





52,089







47,762



Liabilities held for sale(1)





299,659









Total current liabilities





887,711







255,965



Long-term debt, net of current portion





3,009,008







3,530,311



Deferred income taxes





656,708







632,070



Fair value of derivative instruments





1,174







4,668



Tolling agreements – noncurrent











52,595



Other noncurrent liabilities





187,957







182,639



Total liabilities





4,742,558







4,658,248



Commitments and contingencies

















 

MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED BALANCE SHEETS – (continued)

($ in Thousands, Except Share Data)















September 30,

2018



December 31,

2017





(Unaudited)





Stockholders' equity(2):

















Common stock ($0.001 par value; 500,000,000 authorized; 85,550,576 shares issued and outstanding at September 30, 2018 and 84,733,957 shares issued and outstanding at December 31, 2017)



$

86





$

85



Additional paid in capital





1,585,328







1,840,033



Accumulated other comprehensive loss





(32,085)







(29,993)



Retained earnings





1,480,471







1,343,567



Total stockholders' equity





3,033,800







3,153,692



Noncontrolling interests





162,112







197,011



Total equity





3,195,912







3,350,703



Total liabilities and equity



$

7,938,470





$

8,008,951





(1) See Note 2, "Basis of Presentation", for further discussion on assets and liabilities held for sale.



(2) The Company is authorized to issue 100,000,000 shares of preferred stock, par value $0.001 per share. At September 30, 2018 and December 31, 2017, no preferred stock were issued or outstanding. The Company had 100 shares of special stock issued and outstanding to its Manager at September 30, 2018 and December 31, 2017.







 

MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

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























Quarter Ended

September 30,



Nine Months Ended

September 30,





2018



2017



2018



2017

Revenue

































Service revenue



$

361,031





$

358,220





$

1,139,637





$

1,067,069



Product revenue





112,249







94,841







313,279







276,439



Total revenue





473,280







453,061







1,452,916







1,343,508



Costs and expenses

































Cost of services





166,694







153,218







533,889







455,038



Cost of product sales





47,823







35,669







148,372







123,143



Selling, general and administrative





86,487







84,898







262,371







244,817



Fees to Manager-related party





12,333







17,954







36,113







54,610



Goodwill impairment





3,215













3,215









Depreciation





56,924







58,009







179,368







172,753



Amortization of intangibles





20,030







17,329







55,470







50,920



Total operating expenses





393,506







367,077







1,218,798







1,101,281



Operating income





79,774







85,984







234,118







242,227



Other income (expense)

































Interest income





113







54







304







129



Interest expense(1)





(32,616)







(29,291)







(81,693)







(90,129)



Other (expense) income, net





(18,011)







4,973







(11,721)







7,893



Net income before income taxes





29,260







61,720







141,008







160,120



Provision for income taxes





(7,884)







(25,547)







(36,558)







(65,284)



Net income



$

21,376





$

36,173





$

104,450





$

94,836



Less: net loss attributable to noncontrolling interests





(328)







(3,922)







(32,454)







(7,294)



Net income attributable to MIC



$

21,704





$

40,095





$

136,904





$

102,130



Basic income per share attributable to MIC



$

0.25





$

0.48





$

1.61





$

1.23



Weighted average number of shares outstanding: basic





85,378,088







83,644,806







85,095,956







82,743,285



Diluted income per share attributable to MIC



$

0.25





$

0.48





$

1.61





$

1.23



Weighted average number of shares outstanding: diluted





85,398,566







87,916,538







85,109,213







82,752,800



Cash dividends declared per share



$

1.00





$

1.42





$

3.00





$

4.12





(1) Interest expense includes gains on derivative instruments of $4.8 million and $25.8 million for the quarter and nine months ended September 30, 2018, respectively. For the quarter and nine months ended September 30, 2017, interest expense includes losses on derivative instruments of $162,000 and $6.9 million, respectively.





 

MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

($ in Thousands)















Nine Months Ended

September 30,





2018



2017(1)

Operating activities

















Net income



$

104,450





$

94,836



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

















Non-cash goodwill impairment





3,215









Depreciation and amortization of property and equipment





179,368







172,753



Amortization of intangible assets





55,470







50,920



Amortization of debt financing costs





7,430







6,464



Amortization of debt discount





2,710







2,377



Adjustments to derivative instruments





(19,782)







3,414



Fees to Manager-related party





36,113







54,610



Deferred taxes





25,899







56,791



Pension expense





6,284







6,481



Other non-cash expense (income), net(2)





14,359







(2,651)



Changes in other assets and liabilities, net of acquisitions/dispositions:

















Accounts receivable





6,200







(18,938)



Inventories





(2,003)







(4,563)



Prepaid expenses and other current assets





2,605







(7,040)



Due to Manager-related party





155







(178)



Accounts payable and accrued expenses





4,896







(4,444)



Income taxes payable





654







(1,223)



Other, net





(14,970)







(11,249)



Net cash provided by operating activities





413,053







398,360



Investing activities

















Acquisitions of businesses and investments, net of cash acquired





(12,515)







(208,377)



Purchases of property and equipment





(159,037)







(234,833)



Loan to project developer





(17,800)







(18,675)



Loan repayment from project developer





16,561







6,604



Proceeds from sale of business, net of cash divested





41,038









Other, net





467







179



Net cash used in investing activities





(131,286)







(455,102)









 

MACQUARIE INFRASTRUCTURE CORPORATION



CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS – (continued)

(Unaudited)

($ in Thousands)















Nine Months Ended

September 30,





2018



2017(1)

Financing activities

















Proceeds from long-term debt



$

275,500





$

585,500



Payment of long-term debt





(223,529)







(200,722)



Proceeds from the issuance of shares











5,699



Dividends paid to common stockholders





(292,715)







(332,867)



Contributions received from noncontrolling interests





567







102



Distributions paid to noncontrolling interests





(3,028)







(2,962)



Offering and equity raise costs paid





(35)







(355)



Debt financing costs paid





(2,874)







(447)



Payment of capital lease obligations





(87)







(366)



Net cash (used in) provided by financing activities





(246,201)







53,582



Effect of exchange rate changes on cash and cash equivalents





(442)







449



Net change in cash, cash equivalents and restricted cash





35,124







(2,711)



Cash, cash equivalents and restricted cash, beginning of period





72,084







61,257



Cash, cash equivalents and restricted cash, end of period



$

107,208





$

58,546



Supplemental disclosures of cash flow information

















Non-cash investing and financing activities:

















Accrued equity offering costs



$

83





$

97



Accrued financing costs



$





$

21



Accrued purchases of property and equipment



$

23,801





$

33,184



Issuance of shares to Manager



$

37,372





$

54,927



Issuance of shares to independent directors



$

750





$

681



Issuance of shares for acquisition of business



$





$

125,000



Conversion of convertible senior notes to shares



$

6





$

17



Distributions payable to noncontrolling interests



$

5





$

32



Taxes paid, net



$

10,991





$

9,810



Interest paid



$

91,200





$

82,108





(1) Conformed to current period presentation for the adoption of ASU No. 2016-18, Statement of Cash Flow (Topic 230): Restricted Cash. See Note 2, "Basis of Presentation", in our Notes to Consolidated Condensed Financial Statements in Part I of Form 10-Q for the quarter ended September 30, 2018.



(2) Other non-cash expense (income), net, includes the write-down of the Company's investment in the design-build mechanical contractor business for the nine months ended September 30, 2018.

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated condensed balance sheets that sum to the total of the same amounts presented in the consolidated condensed statements of cash flows:















As of September 30,





2018



2017

Cash and cash equivalents



$

50,162





$

35,737



Restricted cash – current





41,238







22,809



Restricted cash held for sale(3)





15,808









Total of cash, cash equivalents and restricted cash shown in the consolidated condensed statement of cash flows



$

107,208





$

58,546





(3) Represents restricted cash related to BEC, which were classified as held for sale at September 30, 2018. See Note 2, ''Basis of Presentation'', in our Notes to Consolidated Condensed Financial Statements in Part I of Form 10-Q for the quarter ended September 30, 2018, for further discussion.



 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS – MD&A







































Quarter Ended

September 30,



Change

Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



$



%



2018



2017



$



%





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

Revenue

































































Service revenue



$

361,031





$

358,220







2,811







0.8





$

1,139,637





$

1,067,069







72,568







6.8



Product revenue





112,249







94,841







17,408







18.4







313,279







276,439







36,840







13.3



Total revenue





473,280







453,061







20,219







4.5







1,452,916







1,343,508







109,408







8.1



Costs and expenses

































































Cost of services





166,694







153,218







(13,476)







(8.8)







533,889







455,038







(78,851)







(17.3)



Cost of product sales





47,823







35,669







(12,154)







(34.1)







148,372







123,143







(25,229)







(20.5)



Selling, general and administrative





86,487







84,898







(1,589)







(1.9)







262,371







244,817







(17,554)







(7.2)



Fees to Manager-related party





12,333







17,954







5,621







31.3







36,113







54,610







18,497







33.9



Goodwill impairment





3,215













(3,215)







NM







3,215













(3,215)







NM



Depreciation





56,924







58,009







1,085







1.9







179,368







172,753







(6,615)







(3.8)



Amortization of intangibles





20,030







17,329







(2,701)







(15.6)







55,470







50,920







(4,550)







(8.9)



Total operating expenses





393,506







367,077







(26,429)







(7.2)







1,218,798







1,101,281







(117,517)







(10.7)



Operating income





79,774







85,984







(6,210)







(7.2)







234,118







242,227







(8,109)







(3.3)



Other income (expense)

































































Interest income





113







54







59







109.3







304







129







175







135.7



Interest expense(1)





(32,616)







(29,291)







(3,325)







(11.4)







(81,693)







(90,129)







8,436







9.4



Other (expense) income,

net





(18,011)







4,973







(22,984)







NM







(11,721)







7,893







(19,614)







NM



Net income before income taxes





29,260







61,720







(32,460)







(52.6)







141,008







160,120







(19,112)







(11.9)



Provision for income taxes





(7,884)







(25,547)







17,663







69.1







(36,558)







(65,284)







28,726







44.0



Net income



$

21,376





$

36,173







(14,797)







(40.9)





$

104,450





$

94,836







9,614







10.1



Less: net loss attributable to

noncontrolling interests





(328)







(3,922)







(3,594)







(91.6)







(32,454)







(7,294)







25,160







NM



Net income attributable to MIC



$

21,704





$

40,095







(18,391)







(45.9)





$

136,904





$

102,130







34,774







34.0



Basic income per share attributable to MIC



$

0.25





$

0.48







(0.23)







(47.9)





$

1.61





$

1.23







0.38







30.9



Weighted average number of shares outstanding: basic





85,378,088







83,644,806







1,733,282







2.1







85,095,956







82,743,285







2,352,671







2.8





NM — Not meaningful



(1) Interest expense includes gains on derivative instruments of $4.8 million and $25.8 million for the quarter and nine months ended September 30, 2018, respectively. For the quarter and nine months ended September 30, 2017, interest expense includes losses on derivative instruments of $162,000 and $6.9 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

September 30,



Change

Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



$



%



2018



2017



$



%





($ In Thousands) (Unaudited)

Net income



$

21,376





$

36,173





















$

104,450





$

94,836



















Interest expense, net(1)





32,503







29,237























81,389







90,000



















Provision for income taxes





7,884







25,547























36,558







65,284



















Goodwill impairment





3,215





























3,215

























Depreciation





56,924







58,009























179,368







172,753



















Amortization of intangibles





20,030







17,329























55,470







50,920



















Fees to Manager-related

party





12,333







17,954























36,113







54,610



















Pension expense(2)





2,094







2,160























6,284







6,481



















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





3,437







(3,725)























6,803







(961)



















EBITDA excluding non-cash

items



$

159,796





$

182,684







(22,888)







(12.5)





$

509,650





$

533,923







(24,273)







(4.5)



EBITDA excluding non-cash

items



$

159,796





$

182,684





















$

509,650





$

533,923



















Interest expense, net(1)





(32,503)







(29,237)























(81,389)







(90,000)



















Adjustments to derivative instruments recorded in interest expense(1)





(3,054)







(959)























(22,809)







1,724



















Amortization of debt financing costs(1)





2,191







2,163























7,430







6,464



















Amortization of debt

discount(1)





910







882























2,710







2,377



















Provision for current income

taxes





(3,076)







(2,154)























(10,659)







(8,493)



















Changes in working capital(4)





22,787







(3,656)























8,120







(47,635)



















Cash provided by operating activities





147,051







149,723























413,053







398,360



















Changes in working capital(4)





(22,787)







3,656























(8,120)







47,635



















Maintenance capital

expenditures





(13,372)







(12,106)























(32,724)







(23,062)



















Free cash flow



$

110,892





$

141,273







(30,381)







(21.5)





$

372,209





$

422,933







(50,724)







(12.0)





(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.



(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 expense (income), net, primarily includes non-cash amortization of tolling liabilities, unrealized gains (losses) on commodity hedges and non-cash gains (losses) related to the disposal of assets. Other non-cash expense (income), net, also includes the write-down of our investment in CPI for the quarter and nine months ended September 30, 2018. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics" above for further discussion.



(4) Conformed to current period presentation for the adoption of ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash. See Note 2, "Basis of Presentation", in our Notes to Consolidated Condensed Financial Statements in Part I of Form 10-Q for the quarter ended September 30, 2018.

 

 

MACQUARIE INFRASTRUCTURE CORPORATION

RECONCILIATION FROM CONSOLIDATED FREE CASH FLOW TO

PROPORTIONATELY COMBINED FREE CASH FLOW







































Quarter Ended

September 30,



Change Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



$



%



2018



2017



$



%





($ In Thousands) (Unaudited)

Free Cash Flow – Consolidated basis



$

110,892





$

141,273







(30,381)







(21.5)





$

372,209





$

422,933







(50,724)







(12.0)



100% of Contracted Power Free 

     Cash Flow included in consolidated 

     Free Cash Flow





(30,865)







(25,970)























(71,365)







(56,513)



















MIC's share of Contracted Power Free 

     Cash Flow





28,474







24,667























64,600







51,300



















100% of MIC Hawaii Free Cash Flow

     included in consolidated Free Cash

     Flow





11,342







(8,137)























(6,634)







(32,368)



















MIC's share of MIC Hawaii Free Cash

     Flow





(11,345)







8,132























6,626







32,358



















Free Cash Flow – Proportionately 

     Combined basis



$

108,498





$

139,965







(31,467)







(22.5)





$

365,436





$

417,710







(52,274)







(12.5)



 

 

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

September 30,



Change Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



2018



2017





$



$



$



%



$



$



$



%





 ($ In Thousands) (Unaudited) 

Revenue





118,229







134,167







(15,938)







(11.9)







386,981







410,128







(23,147)







(5.6)



Cost of services





43,864







48,982







5,118







10.4







148,005







148,052







47







0.0



Selling, general and administrative expenses





7,565







9,104







1,539







16.9







24,685







25,627







942







3.7



Depreciation and amortization





32,683







31,511







(1,172)







(3.7)







98,702







93,826







(4,876)







(5.2)



Operating income





34,117







44,570







(10,453)







(23.5)







115,589







142,623







(27,034)







(19.0)



Interest expense, net(1)





(11,677)







(10,187)







(1,490)







(14.6)







(30,349)







(30,707)







358







1.2



Other income, net





414







794







(380)







(47.9)







864







1,954







(1,090)







(55.8)



Provision for income taxes





(6,422)







(14,422)







8,000







55.5







(24,195)







(46,686)







22,491







48.2



Net income





16,432







20,755







(4,323)







(20.8)







61,909







67,184







(5,275)







(7.9)



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





16,432







20,755























61,909







67,184



















Interest expense, net(1)





11,677







10,187























30,349







30,707



















Provision for income taxes





6,422







14,422























24,195







46,686



















Depreciation and amortization





32,683







31,511























98,702







93,826



















Pension expense(2)





1,914







1,883























5,737







5,649



















Other non-cash expense, net





207







178























611







315



















EBITDA excluding non-cash

items





69,335







78,936







(9,601)







(12.2)







221,503







244,367







(22,864)







(9.4)



EBITDA excluding non-cash

items





69,335







78,936























221,503







244,367



















Interest expense, net(1)





(11,677)







(10,187)























(30,349)







(30,707)



















Adjustments to derivative instruments recorded in interest expense(1)





(870)







(524)























(6,263)







(257)



















Amortization of debt financing costs(1)





411







413























1,234







1,236



















Benefit (provision) for current income taxes





2,593







344























(6,059)







(3,069)



















Changes in working capital





(721)







3,732























9,913







(12,413)



















Cash provided by operating activities





59,071







72,714























189,979







199,157



















Changes in working capital





721







(3,732)























(9,913)







12,413



















Maintenance capital

expenditures





(8,863)







(8,116)























(21,335)







(13,563)



















Free cash flow





50,929







60,866







(9,937)







(16.3)







158,731







198,007







(39,276)







(19.8)





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



(2) 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

September 30,



Change

Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



2018



2017





$



$



$



%



$



$



$



%





 ($ In Thousands) (Unaudited) 

Revenue





234,908







211,457







23,451







11.1







715,041







621,149







93,892







15.1



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





113,077







92,106







(20,971)







(22.8)







345,764







272,985







(72,779)







(26.7)



Gross margin





121,831







119,351







2,480







2.1







369,277







348,164







21,113







6.1



Selling, general and administrative expenses





57,146







57,026







(120)







(0.2)







173,802







163,512







(10,290)







(6.3)



Depreciation and amortization





25,582







25,286







(296)







(1.2)







78,020







73,894







(4,126)







(5.6)



Operating income





39,103







37,039







2,064







5.6







117,455







110,758







6,697







6.0



Interest expense, net(1)





(5,290)







(4,295)







(995)







(23.2)







(9,601)







(13,648)







4,047







29.7



Other expense, net





(20)







(14)







(6)







(42.9)







(519)







(119)







(400)







NM



Provision for income taxes





(9,058)







(11,139)







2,081







18.7







(28,769)







(36,766)







7,997







21.8



Net income





24,735







21,591







3,144







14.6







78,566







60,225







18,341







30.5



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





24,735







21,591























78,566







60,225



















Interest expense, net(1)





5,290







4,295























9,601







13,648



















Provision for income taxes





9,058







11,139























28,769







36,766



















Depreciation and amortization





25,582







25,286























78,020







73,894



















Pension expense(2)





5







5























16







15



















Other non-cash expense, net





323







1,212























1,232







1,252



















EBITDA excluding non-cash

items





64,993







63,528







1,465







2.3







196,204







185,800







10,404







5.6



EBITDA excluding non-cash

items





64,993







63,528























196,204







185,800



















Interest expense, net(1)





(5,290)







(4,295)























(9,601)







(13,648)



















Convertible senior notes interest(3)





(2,013)







(2,012)























(6,038)







(5,769)



















Adjustments to derivative instruments recorded in interest expense(1)





(354)







464























(5,798)







3,150



















Amortization of debt financing costs(1)





280







284























842







819



















Provision for current income

taxes





(5,729)







(1,208)























(19,469)







(5,810)



















Changes in working capital





6,313







(1,335)























16,904







(6,667)



















Cash provided by operating activities





58,200







55,426























173,044







157,875



















Changes in working capital





(6,313)







1,335























(16,904)







6,667



















Maintenance capital expenditures





(2,191)







(2,165)























(5,300)







(5,071)



















Free cash flow





49,696







54,596







(4,900)







(9.0)







150,840







159,471







(8,631)







(5.4)





NM — Not meaningful



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



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



(3) 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

September 30,



Change

Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



2018



2017





$



$



$



%



$



$



$



%





 ($ In Thousands) (Unaudited) 

Product revenue





52,450







42,445







10,005







23.6







129,140







110,681







18,459







16.7



Cost of product sales





8,744







5,171







(3,573)







(69.1)







20,443







15,528







(4,915)







(31.7)



Selling, general and administrative expenses





8,204







6,909







(1,295)







(18.7)







23,226







18,318







(4,908)







(26.8)



Depreciation and amortization





8,026







14,830







6,804







45.9







38,072







45,031







6,959







15.5



Operating income





27,476







15,535







11,941







76.9







47,399







31,804







15,595







49.0



Interest expense, net(1)





(4,944)







(6,281)







1,337







21.3







(10,661)







(20,431)







9,770







47.8



Other income, net





3,448







4,334







(886)







(20.4)







11,174







6,440







4,734







73.5



Provision for income taxes





(7,852)







(6,337)







(1,515)







(23.9)







(12,456)







(8,209)







(4,247)







(51.7)



Net income





18,128







7,251







10,877







150.0







35,456







9,604







25,852







NM



Less: net loss attributable to noncontrolling interest





(260)







(3,890)







(3,630)







(93.3)







(32,319)







(7,223)







25,096







NM



Net income attributable to MIC





18,388







11,141







7,247







65.0







67,775







16,827







50,948







NM



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





18,128







7,251























35,456







9,604



















Interest expense, net(1)





4,944







6,281























10,661







20,431



















Provision for income taxes





7,852







6,337























12,456







8,209



















Depreciation and amortization





8,026







14,830























38,072







45,031



















Other non-cash income, net(2)





(1,574)







(1,914)























(5,152)







(6,170)



















EBITDA excluding non-cash

items





37,376







32,785







4,591







14.0







91,493







77,105







14,388







18.7



EBITDA excluding non-cash

items





37,376







32,785























91,493







77,105



















Interest expense, net(1)





(4,944)







(6,281)























(10,661)







(20,431)



















Adjustments to derivative instruments recorded in interest expense(1)





(1,863)







(922)























(10,011)







(1,282)



















Amortization of debt financing

costs(1)





380







379























1,138







1,137



















(Provision) benefit for current income taxes





(84)







9























(154)







6



















Changes in working capital(3)





(5,615)







(565)























(17,390)







(8,771)



















Cash provided by operating activities





25,250







25,405























54,415







47,764



















Changes in working capital(3)





5,615







565























17,390







8,771



















Maintenance capital expenditures

































(440)







(22)



















Free cash flow





30,865







25,970







4,895







18.8







71,365







56,513







14,852







26.3





NM — Not meaningful



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



(2) 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.



(3) Conformed to current period presentation for the adoption of ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash. See Note 2, "Basis of Presentation", in our Notes to Consolidated Condensed Financial Statements in Part I of Form 10-Q for the quarter ended September 30, 2018.



 

 

MIC Hawaii 



































































Quarter Ended

September 30,



Change

Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



2018



2017





$



$



$



%



$



$



$



%





($ In Thousands) (Unaudited)

Product revenue





59,799







52,396







7,403







14.1







184,139







165,758







18,381







11.1



Service revenue





9,122







13,826







(4,704)







(34.0)







41,306







39,476







1,830







4.6



Total revenue





68,921







66,222







2,699







4.1







225,445







205,234







20,211







9.8



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





39,079







30,498







(8,581)







(28.1)







127,929







107,615







(20,314)







(18.9)



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





9,753







12,131







2,378







19.6







40,120







34,015







(6,105)







(17.9)



Cost of revenue – total





48,832







42,629







(6,203)







(14.6)







168,049







141,630







(26,419)







(18.7)



Gross margin





20,089







23,593







(3,504)







(14.9)







57,396







63,604







(6,208)







(9.8)



Selling, general and administrative expenses





7,650







6,874







(776)







(11.3)







22,853







19,729







(3,124)







(15.8)



Goodwill impairment





3,215













(3,215)







NM







3,215













(3,215)







NM



Depreciation and amortization





10,489







3,711







(6,778)







(182.6)







19,540







10,922







(8,618)







(78.9)



Operating (loss) income





(1,265)







13,008







(14,273)







(109.7)







11,788







32,953







(21,165)







(64.2)



Interest expense, net(1)





(2,069)







(1,877)







(192)







(10.2)







(5,246)







(5,795)







549







9.5



Other expense, net





(21,923)







(141)







(21,782)







NM







(23,236)







(382)







(22,854)







NM



Benefit (provision) for income taxes





7,299







(4,830)







12,129







NM







4,350







(10,772)







15,122







140.4



Net (loss) income





(17,958)







6,160







(24,118)







NM







(12,344)







16,004







(28,348)







(177.1)



Less: net loss attributable to noncontrolling interests





(68)







(32)







36







112.5







(135)







(71)







64







90.1



Net (loss) income attributable to MIC





(17,890)







6,192







(24,082)







NM







(12,209)







16,075







(28,284)







(176.0)



Reconciliation of net (loss) income to

EBITDA excluding non-cash items

and a reconciliation of cash provided

by operating activities to Free Cash

Flow:

































































Net (loss) income





(17,958)







6,160























(12,344)







16,004



















Interest expense, net(1)





2,069







1,877























5,246







5,795



















(Benefit) provision for income taxes





(7,299)







4,830























(4,350)







10,772



















Goodwill impairment





3,215





























3,215

























Depreciation and amortization





10,489







3,711























19,540







10,922



















Pension expense(2)





128







272























383







817



















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





4,303







(3,360)























9,548







3,108



















EBITDA excluding non-cash items





(5,053)







13,490







(18,543)







(137.5)







21,238







47,418







(26,180)







(55.2)



EBITDA excluding non-cash items





(5,053)







13,490























21,238







47,418



















Interest expense, net(1)





(2,069)







(1,877)























(5,246)







(5,795)



















Adjustments to derivative instruments recorded in interest expense(1)





33







23























(737)







113



















Amortization of debt financing costs(1)





97







99























289







303



















Provision for current income taxes





(2,032)







(1,773)























(3,261)







(5,265)



















Changes in working capital(4)





22,570







(2,554)























16,420







(13,093)



















Cash provided by operating activities





13,546







7,408























28,703







23,681



















Changes in working capital(4)





(22,570)







2,554























(16,420)







13,093



















Maintenance capital expenditures





(2,318)







(1,825)























(5,649)







(4,406)



















Free cash flow





(11,342)







8,137







(19,479)







NM







6,634







32,368







(25,734)







(79.5)





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.



(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 expense (income), net, primarily includes non-cash adjustments related to unrealized gains (losses) on commodity hedges and non-cash gains (losses) related to the disposal of assets. Other non-cash expense (income), net, also includes the write-down of our investment in CPI for the quarter and nine months ended September 30, 2018. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics" above for further discussion.



(4) Conformed to current period presentation for the adoption of ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash. See Note 2, "Basis of Presentation", in our Notes to Consolidated Condensed Financial Statements in Part I of Form 10-Q for the quarter ended September 30, 2018.

 

 

Corporate and Other



































































Quarter Ended

September 30,



Change

Favorable/

(Unfavorable)



Nine Months Ended

September 30,



Change

Favorable/

(Unfavorable)





2018



2017



2018



2017





$



$



$



%



$



$



$



%





($ In Thousands) (Unaudited)

Fees to Manager-related party





12,333







17,954







5,621







31.3







36,113







54,610







18,497







33.9



Selling, general and administrative expenses(1)





7,150







6,214







(936)







(15.1)







21,496







21,301







(195)







(0.9)



Depreciation





174













(174)







NM







504













(504)







NM



Operating loss





(19,657)







(24,168)







4,511







18.7







(58,113)







(75,911)







17,798







23.4



Interest expense, net(2)





(8,523)







(6,597)







(1,926)







(29.2)







(25,532)







(19,419)







(6,113)







(31.5)



Other income (expense), net





70













70







NM







(4)













(4)







NM



Benefit for income taxes





8,149







11,181







(3,032)







(27.1)







24,512







37,149







(12,637)







(34.0)



Net loss





(19,961)







(19,584)







(377)







(1.9)







(59,137)







(58,181)







(956)







(1.6)



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





(19,961)







(19,584)























(59,137)







(58,181)



















Interest expense, net(2)





8,523







6,597























25,532







19,419



















Benefit for income taxes





(8,149)







(11,181)























(24,512)







(37,149)



















Depreciation





174





























504

























Fees to Manager-related party





12,333







17,954























36,113







54,610



















Pension expense(3)





47





























148

























Other non-cash expense, net





178







159























564







534



















EBITDA excluding non-cash items





(6,855)







(6,055)







(800)







(13.2)







(20,788)







(20,767)







(21)







(0.1)



EBITDA excluding non-cash items





(6,855)







(6,055)























(20,788)







(20,767)



















Interest expense, net(2)





(8,523)







(6,597)























(25,532)







(19,419)



















Convertible senior notes interest(4)





2,013







2,012























6,038







5,769



















Amortization of debt financing costs(2)





1,023







988























3,927







2,969



















Amortization of debt discount(2)





910







882























2,710







2,377



















Benefit for current income taxes





2,176







474























18,284







5,645



















Changes in working capital





240







(2,934)























(17,727)







(6,691)



















Cash used in operating activities





(9,016)







(11,230)























(33,088)







(30,117)



















Changes in working capital





(240)







2,934























17,727







6,691



















Free cash flow





(9,256)







(8,296)







(960)







(11.6)







(15,361)







(23,426)







8,065







34.4





NM — Not meaningful



(1) For the quarter and nine months ended September 30, 2018, selling, general and administrative expenses included $1.9 million and $7.5 million, respectively, of costs incurred in connection with the evaluation of various investment and acquisition/disposition opportunities, compared with $3.0 million and $7.9 million, respectively, for the quarter and nine months ended September 30, 2017. For the quarter and nine months ended September 30, 2017, selling, general and administrative expenses also included $1.4 million and $6.8 million, respectively, of costs related to the implementation of a shared service center.



(2) Interest expense, net, included 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.



(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 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 September 30, 2018

















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)





16,432







24,735







17,252







(17,958)







(19,961)







20,500















18,128







(17,958)



Interest expense, net(3)





11,677







5,290







4,373







2,068







8,523







31,931















4,944







2,069



Provision (benefit) for income taxes





6,422







9,058







7,852







(7,299)







(8,149)







7,884















7,852







(7,299)



Goodwill impairment























3,215













3,215





















3,215



Depreciation and amortization





32,683







25,582







6,186







10,485







174







75,110















8,026







10,489



Fees to Manager-related party





























12,333







12,333























Pension expense(4)





1,914







5













128







47







2,094





















128



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





207







323







(1,522)







4,303







178







3,489







(1,574)







4,303



EBITDA excluding non-cash items





69,335







64,993







34,141







(5,058)







(6,855)







156,556







37,376







(5,053)



EBITDA excluding non-cash items





69,335







64,993







34,141







(5,058)







(6,855)







156,556















37,376







(5,053)



Interest expense, net(3)





(11,677)







(5,290)







(4,373)







(2,068)







(8,523)







(31,931)















(4,944)







(2,069)



Convertible senior notes interest(6)











(2,013)



















2,013





























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





(870)







(354)







(1,571)







34













(2,761)















(1,863)







33



Amortization of debt financing costs(3)





411







280







361







97







1,023







2,172















380







97



Amortization of debt discount(3)





























910







910























Benefit (provision) for current income taxes





2,593







(5,729)







(84)







(2,032)







2,176







(3,076)















(84)







(2,032)



Changes in working capital





(721)







6,313







(5,450)







22,570







240







22,952







(5,615)







22,570



Cash provided by (used in) operating activities





59,071







58,200







23,024







13,543







(9,016)







144,822















25,250







13,546



Changes in working capital





721







(6,313)







5,450







(22,570)







(240)







(22,952)















5,615







(22,570)



Maintenance capital expenditures





(8,863)







(2,191)













(2,318)













(13,372)













(2,318)



Proportionately Combined Free Cash flow





50,929







49,696







28,474







(11,345)







(9,256)







108,498







30,865







(11,342)



 

 

















































































For the Quarter Ended September 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)





20,755







21,591







7,705







6,161







(19,584)







36,628















7,251







6,160



Interest expense, net(3)





10,187







4,295







5,598







1,875







6,597







28,552















6,281







1,877



Provision (benefit) for income taxes





14,422







11,139







6,337







4,830







(11,181)







25,547















6,337







4,830



Depreciation and amortization





31,511







25,286







12,949







3,706













73,452















14,830







3,711



Fees to Manager-related party





























17,954







17,954























Pension expense(4)





1,883







5













272













2,160





















272



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





178







1,212







(1,913)







(3,361)







159







(3,725)















(1,914)







(3,360)



EBITDA excluding non-cash items





78,936







63,528







30,676







13,483







(6,055)







180,568















32,785







13,490



EBITDA excluding non-cash items





78,936







63,528







30,676







13,483







(6,055)







180,568















32,785







13,490



Interest expense, net(3)





(10,187)







(4,295)







(5,598)







(1,875)







(6,597)







(28,552)















(6,281)







(1,877)



Convertible senior notes interest(6)











(2,012)



















2,012





























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





(524)







464







(786)







23













(823)















(922)







23



Amortization of debt financing costs(3)





413







284







365







99







988







2,149















379







99



Amortization of debt discount(3)





























882







882























Benefit (provision) for current income taxes





344







(1,208)







10







(1,773)







474







(2,153)















9







(1,773)



Changes in working capital(7)





3,732







(1,335)







(995)







(2,553)







(2,934)







(4,085)















(565)







(2,554)



Cash provided by (used in) operating activities





72,714







55,426







23,672







7,404







(11,230)







147,986















25,405







7,408



Changes in working capital(7)





(3,732)







1,335







995







2,553







2,934







4,085















565







2,554



Maintenance capital expenditures





(8,116)







(2,165)













(1,825)













(12,106)





















(1,825)



Proportionately Combined Free Cash Flow





60,866







54,596







24,667







8,132







(8,296)







139,965















25,970







8,137



 

 











































For the Nine Months Ended September 30, 2018

















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)





61,909







78,566







32,467







(12,346)







(59,137)







101,459















35,456







(12,344)



Interest expense, net(3)





30,349







9,601







9,619







5,246







25,532







80,347















10,661







5,246



Provision (benefit) for income taxes





24,195







28,769







12,456







(4,350)







(24,512)







36,558















12,456







(4,350)



Goodwill impairment























3,215













3,215





















3,215



Depreciation and amortization





98,702







78,020







32,892







19,529







504







229,647















38,072







19,540



Fees to Manager-related party





























36,113







36,113























Pension expense(4)





5,737







16













383







148







6,284





















383



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





611







1,232







(5,157)







9,548







564







6,798





(5,152)







9,548



EBITDA excluding non-cash items





221,503







196,204







82,277







21,225







(20,788)







500,421





91,493







21,238



EBITDA excluding non-cash items





221,503







196,204







82,277







21,225







(20,788)







500,421















91,493







21,238



Interest expense, net(3)





(30,349)







(9,601)







(9,619)







(5,246)







(25,532)







(80,347)















(10,661)







(5,246)



Convertible senior notes interest(6)











(6,038)



















6,038





























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





(6,263)







(5,798)







(8,665)







(732)













(21,458)















(10,011)







(737)



Amortization of debt financing costs(3)





1,234







842







1,091







289







3,927







7,383















1,138







289



Amortization of debt discount(3)





























2,710







2,710























(Provision) benefit for current income taxes





(6,059)







(19,469)







(154)







(3,261)







18,284







(10,659)















(154)







(3,261)



Changes in working capital





9,913







16,904







(16,823)







16,421







(17,727)







8,688





(17,390)







16,420



Cash provided by (used in) operating activities





189,979







173,044







48,107







28,696







(33,088)







406,738















54,415







28,703



Changes in working capital





(9,913)







(16,904)







16,823







(16,421)







17,727







(8,688)















17,390







(16,420)



Maintenance capital expenditures





(21,335)







(5,300)







(330)







(5,649)













(32,614)





(440)







(5,649)



Proportionately Combined Free Cash Flow





158,731







150,840







64,600







6,626







(15,361)







365,436















71,365







6,634



 

 

















































































For the Nine Months Ended September 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)





67,184







60,225







9,858







16,009







(58,181)







95,095















9,604







16,004



Interest expense, net(3)





30,707







13,648







18,177







5,789







19,419







87,740















20,431







5,795



Provision (benefit) for income taxes





46,686







36,766







8,209







10,772







(37,149)







65,284















8,209







10,772



Depreciation and amortization





93,826







73,894







39,390







10,908













218,018















45,031







10,922



Fees to Manager-related party





























54,610







54,610























Pension expense(4)





5,649







15













817













6,481





















817



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





315







1,252







(6,148)







3,108







534







(939)







(6,170)







3,108



EBITDA excluding non-cash items





244,367







185,800







69,486







47,403







(20,767)







526,289







77,105







47,418



EBITDA excluding non-cash items





244,367







185,800







69,486







47,403







(20,767)







526,289















77,105







47,418



Interest expense, net(3)





(30,707)







(13,648)







(18,177)







(5,789)







(19,419)







(87,740)















(20,431)







(5,795)



Convertible senior notes interest(6)











(5,769)



















5,769





























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





(257)







3,150







(1,088)







112













1,917















(1,282)







113



Amortization of debt financing costs(3)





1,236







819







1,094







303







2,969







6,421















1,137







303



Amortization of debt discount(3)





























2,377







2,377























(Provision) benefit for current income taxes





(3,069)







(5,810)







7







(5,265)







5,645







(8,492)















6







(5,265)



Changes in working capital(7)





(12,413)







(6,667)







(9,089)







(13,072)







(6,691)







(47,932)







(8,771)







(13,093)



Cash provided by (used in) operating activities





199,157







157,875







42,233







23,692







(30,117)







392,840















47,764







23,681



Changes in working capital(7)





12,413







6,667







9,089







13,072







6,691







47,932















8,771







13,093



Maintenance capital expenditures





(13,563)







(5,071)







(22)







(4,406)













(23,062)







(22)







(4,406)



Proportionately Combined Free Cash Flow





198,007







159,471







51,300







32,358







(23,426)







417,710







56,513







32,368





(1) Represents MIC's proportionately combined interests in the businesses comprising these reportable segments.



(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 fees and non-cash amortization of debt discount related to the 2.00% Convertible Senior Notes due October 2023.



(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 the disposal of assets. Other non-cash expense (income), net, also includes the write-down of our investment in CPI for the quarter and nine months ended September 30, 2018. 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) Conformed to current period presentation for the adoption of ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash. See Note 2, "Basis of Presentation", in our Notes to Consolidated Condensed Financial Statements in Part I of Form 10-Q for the quarter ended September 30, 2018.

 

Cision View original content:http://www.prnewswire.com/news-releases/mic-reports-third-quarter-2018-financial-results-announces-cash-dividend-of-1-00-per-share-300741679.html

SOURCE Macquarie Infrastructure Corporation

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: EarningsDividendsPress ReleasesBanking/Financial ServicesConference Call Announcements
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!