Le Lézard
Classified in: Business
Subjects: ERN, CCA, DIV

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


NEW YORK, Oct. 31, 2018 /PRNewswire/ -- Macquarie Infrastructure Corporation (NYSE: 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

Strategic Initiatives
Sale of Bayonne Energy Center

Repurposing of Existing Capacity at IMTT

Repositioning of IMTT with Additional Capacity and Capability

Portfolio and Capital Management

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.

 

SOURCE Macquarie Infrastructure Corporation


These press releases may also interest you

at 07:15
Meridian, Ontario's largest credit union and of the largest in Canada, celebrated its corporate milestones and its Small Business Big Impact Award winners at this year's Annual General Meeting (AGM) on April 18, 2024 at the Meridian Arts Center in...

at 07:13
Baozun Inc. ("Baozun", the "Company" or the "Group"), a leading brand e-commerce solution provider and digital commerce enabler in China, announced today the release of its 2023 annual sustainability report (the "Sustainability Report"), showcasing...

at 07:10
Sucro Limited ("Sucro" or the "Company") , an integrated sugar company focused primarily on serving the North American market, today announced financial results for the three and twelve months ended December 31, 2023.  All amounts are shown in United...

at 07:05
ACCO Brands Corporation today announced that it will release its first quarter 2024 earnings after the market close on May 2, 2024. The Company will host a conference call and webcast to discuss the results on May 3 at 8:30 a.m. EST. The webcast can...

at 07:05
Surmodics, Inc. , a leading provider of medical device and in vitro diagnostic technologies to the healthcare industry, today announced that second quarter of fiscal year 2024 financial results will be released before the market opens on Wednesday,...

at 07:05
WestRock Company today announced that it will release fiscal 2024 second quarter results before the market opens on Thursday, May 2, 2024. Due to the proposed business combination with Smurfit Kappa Group plc, WestRock will not host a conference...



News published on and distributed by: