MIC Reports 2017 Financial Results, Increase In Quarterly Dividend

- Capital deployment tops $625.0 million in 2017, growth in cash generation exceeds 8% - Fourth Quarter 2017 cash dividend of $1.44 per share authorized - Tax reform extends federal income tax shield to 2020, including expected capital deployment tax shield extended to 2022 - Guidance for 2018 dividend of $1.00 per share, per quarter, initiated

February 21, 2018 5:15 PM EST

NEW YORK, Feb. 21, 2018 /PRNewswire/ -- Macquarie Infrastructure Corporation (NYSE: MIC) today reported financial results for full year 2017 that included growth investments of more than $625.0 million and a cash dividend of $1.44 per share for the fourth quarter.

"The performance of our businesses in the fourth quarter and the full year 2017 resulted in year over year growth in cash generation of 8.2%, including the impact of a 2.9% increase in the weighted number of shares outstanding," said Christopher Frost, chief executive officer of MIC. "Effective deployment of a substantial amount of growth capital offset a slightly weaker than anticipated rate of organic growth. With the increase in cash generation, we are pleased to announce that the MIC board has approved a cash dividend for the fourth quarter that raises the total distribution for 2017 to $5.56 per share, consistent with our guidance for a year over year increase of 10%."

"While our results for 2017 were solid, in an effort to improve MIC's overall mix of business we are undertaking a review of strategic options available to us with respect to the Bayonne Energy Center, OMI Environmental Solutions and other smaller businesses in our portfolio," Frost noted. "Having largely completed the development of the Bayonne Energy Center as envisioned when we acquired the business in 2015, we believe now may be an opportune time to monetize a portion of it. To address changing demand drivers for certain liquid products, as we have in the past, we intend to repurpose certain of the assets of our bulk liquid terminals business as well. We believe these actions will position MIC to continue to deliver attractive total shareholder returns."

"In addition, we have made the decision to reduce our 2018 dividend in favor of internally funding the repurposing of the assets at International-Matex Tank Terminals and to take advantage of the incentives to invest in growth projects that are a part of recent tax reform," Frost added. "We believe that our guidance for a dividend of $1.00 per share, per quarter, in 2018 strikes a balance between continuing to return the majority of our Free Cash Flow to shareholders in the form of a dividend and strengthening our balance sheet in support of future dividend growth."

MIC reported fourth quarter and full year 2017 net income of $361.3 million and $456.1 million, respectively, an increase of 408% and 195% compared with $71.1 million and $154.9 million in the comparable periods in 2016. The increases in net income were primarily the result of changes in U.S. tax law that went into effect with the signing of the Tax Cuts and Jobs Act of 2017 ("Tax Act") in December of 2017. A reduction in the Company's net Deferred Tax Liability to reflect a reduction in the corporate federal income tax rate constituted the largest portion of the benefit.

Net income before taxes decreased to $61.8 million and $222.0 million, respectively, for the fourth quarter and full year in 2017, compared with $82.0 million and $226.1 million in comparable periods in 2016. The decrease in pre-tax net income reflects primarily higher interest expense in the fourth quarter and a decrease in other income related to the absence of insurance recoveries in 2017 in the full year period.

The Company reported generation of cash from operating activities of $131.8 million and $529.5 million in the quarter and full-year periods ended December 31, 2017, respectively, compared with $123.3 million and $560.3 million in the comparable periods in 2016. Cash from operating activities declined primarily as a result of changes in working capital related to fluctuations in the price of jet fuel and gas sold by certain of MIC's businesses.

MIC produced $135.5 million and $568.0 million of Adjusted Free Cash Flow in the fourth quarter and full year periods in 2017, respectively, up from $118.6 million and $510.2 million in the comparable periods in 2016. The aggregate increase in Adjusted Free Cash Flow of 14.2% and 11.3% for the quarter and full-year, respectively, was partially offset by an increase in the weighted average number of shares of MIC outstanding.

Fourth Quarter 2017 Dividend

The MIC board of directors has authorized a cash dividend of $1.44 per share for the fourth quarter of 2017. The dividend will be payable March 8, 2018 to shareholders of record on March 5, 2018. Including the dividend of $1.44, MIC will have distributed approximately 81.4% of the Adjusted Free Cash Flow generated during 2017 for a dividend coverage ratio of approximately 1.2 times.

Outlook

Taking into consideration the planned repurposing of certain of the assets of International-Matex Tank Terminals ("IMTT"), MIC is forecasting generation of consolidated earnings before interest, taxes, depreciation and amortization ("EBITDA") excluding non-cash items in a range of between $690.0 million and $720.0 million in 2018. The year over year decline reflects a decrease in EBITDA generated by IMTT, offset by continued increases at Atlantic Aviation, Contracted Power and MIC Hawaii. Atlantic Aviation is expected to benefit from ongoing increases in flight activity while Contracted Power is expected to benefit from the completion of the BEC II expansion project.

With respect to the Company's preliminary outlook for EBITDA excluding non-cash items in 2018, a reconciliation to net income (loss), the most comparable GAAP measure, is not available without unreasonable effort due to the Company's limited visibility into and inability to make accurate projections and estimates of items including management fees, hedging agreements, depreciation and any (benefit) provision for income taxes. These items may vary greatly from year to year and could significantly impact MIC's results as reported in accordance with GAAP.

MIC expects Free Cash Flow produced in 2018 to decline by between 8% and 10% versus 2017 including the impact of expected share issuance. The Company's forecast reflects primarily a reduction in cash generation by IMTT, increased interest expense and the near-term impact of tax reform. IMTT is forecast to generate a reduced amount of cash in 2018 as consequence of global shifts in refined petroleum product production and consumption that have reduced demand for residual and heavy oil and trading activity related to those products. IMTT's cash generating capacity will be lower while certain of its tanks are out of service for cleaning and repurposing.

Offsetting a portion of the anticipated decline in Free Cash Flow are contributions from the more than $625.0 million deployed in growth investments in 2017, together with the partial year impact of the pending Hawaii Gas rate case and potential capital deployment in 2018. The primary components of the 2017 capital deployment activity were:

  • Investments by Atlantic Aviation of approximately $230.0 million including acquisitions of FBOs in Oxford, CT and Opa-Locka, FL totaling $155.0 million;
  • Investments by IMTT of approximately $220.0 million including the acquisition of Epic Midstream Terminals for $171.5 million;
  • Investments within Contracted Power of approximately $140.0 million including construction of the Bayonne Energy Center Phase II ("BEC II") and related projects of approximately $120.0 million; and
  • Investments within MIC Hawaii of approximately $25.0 million.

MIC believes that the contribution to EBITDA from these investments will be approximately $60.0 million on an annualized basis.

"We believe that MIC's performance will continue to reflect the generally strong demand for the products and services its businesses provide," Frost said. "While we foresee a temporary downturn in the contribution from IMTT tied primarily to reduced demand for storage and handling of residual and heavy oil, we have a clear repurposing strategy with respect to capitalizing on our preeminent locations in the Lower Mississippi River and New York Harbor markets and taking advantage of positive demand trends in other products and segments of the bulk liquid marketplace."

The Company anticipates deploying approximately $350.0 million of growth capital per year in each of the next several years. Approximately half of the expected deployments in 2018 relate to residual expenditures for initiatives including previously granted lease extensions at Atlantic Aviation and the completion of BEC II. MIC anticipates funding the entirety of its planned 2018 deployments using internally generated resources including capital retained as a consequence of the dividend reduction, and potential proceeds from sales of non-core assets.

"We remain confident in our prospects and our ability to drive value for our shareholders. We have the financial and human capital to deploy in the construction or acquisition of quality, cash generative opportunities in each of our segments and look forward to making the most of favorable trends in those in 2018 and beyond," said Frost.

2017 Segment Cash Generation

MIC's fourth quarter and full-year results reflected continued strong performance by its airport services business, Atlantic Aviation, including contributions from two acquisitions completed in 2017. In May, Atlantic Aviation acquired the fixed base operator at Waterbury-Oxford Airport in Oxford, CT and acquired a fixed base operator at Miami Opa-Locka airport in Opa-Locka, FL in September. Excluding interest rate swap breakage fees and the premium paid on an interest rate cap associated with the refinancing of the business in 2016, Free Cash Flow generated by Atlantic Aviation decreased by 2.3% in the fourth quarter and increased 9.5% for the full year versus the prior comparable periods. The period over period decrease in Free Cash Flow generation in the fourth quarter was attributable in part to the timing of certain state income tax payments. Atlantic Aviation's performance was underpinned by growth in general aviation flight activity in the U.S. of approximately 3.6% in 2017.

The Company's bulk liquid terminals business, IMTT, benefitted from an acquisition of a portfolio of seven terminals in August of 2017 and generated increases in Free Cash Flow of 7.6% and 9.4%, respectively, in the fourth quarter and full year periods versus the comparable periods in 2016. Contributions from the acquired terminals helped offset non-renewal of a small number of primarily residual and heavy oil contracts late in the year and a full-year loss at IMTT subsidiary OMI Environmental Services, Inc. ("OMI"). OMI generates revenue primarily from oil spill clean-up and tank cleaning and inspection activities.

MIC's Contracted Power segment includes a thermal facility in Bayonne, NJ, the Bayonne Energy Center ("BEC"), and a portfolio of renewable facilities primarily in the southwest U.S. Together, these produced growth in segment Free Cash Flow of 15.7% in the fourth quarter and 3.4% for the full year versus the prior comparable periods. The increases in cash generation were the result of a full-year contribution from the acquisition of a renewable facility in 2016 and additional tariff-based services completed in 2017, together with receipt of development profits related to the sale of wind projects during the year. The increases were offset by higher interest expense and by mild weather in the Northeast that reduced demand for power from BEC as well as unplanned outages that had an adverse impact on portions of the renewables portfolio.

MIC Hawaii comprises Hawaii Gas, a mechanical contractor and several renewable power facilities, all located in Hawaii. Free Cash Flow produced by the segment increased by 8.0% in the fourth quarter and by 6.6% for the full year compared with 2016. The increases were attributable to a reduction in maintenance capital expenditures and the absence of a cash pension contribution, partially offset by negative Free Cash Flow generation by the mechanical contracting business reflecting primarily cost overruns on projects with fixed revenue.

MIC's Corporate and Other segment comprises primarily interest expense on holding company level debt, investments in various development platforms and costs not otherwise covered by the fee paid to MIC's external manager. The segment recorded positive Free Cash Flow in the fourth quarter of $2.4 million compared with negative Free Cash Flow of $5.2 million in the prior comparable quarter primarily as a result of a current federal income tax benefit that reflects tax sharing payments made to MIC by its subsidiaries. For the full year 2017, the Corporate and Other segment recorded negative Free Cash Flow of $21.0 million compared with negative Free Cash Flow of $15.3 million in 2016 as a result of increased costs related to both acquisitions and the implementation of the Company's shared services center.

"Each of our larger businesses produced solid growth in cash generation including the impact of capital deployed in 2017," noted Frost. "Portfolio wide, aggregate same store growth in Free Cash Flow was approximately 3% for the year with capital deployment contributing the balance. The deployment of growth capital relatively late in the year and in some case into projects that will not be in service until this year means that those deployments will have a larger impact on our 2018 results."

Impact of Tax Reform

At year-end 2016, MIC had gross Net Operating Loss ("NOL") carryforwards of approximately $400.0 million. At year-end 2017, MIC's gross NOL was approximately $350.0 million with $50.0 million having been used to offset current federal income taxes of approximately $63.0 million. As a consequence of the recent reforms to the U.S. Tax Code and their impact on the utilization of NOLs, MIC does not foresee having a material federal income tax liability prior to 2020.

The Tax Act includes a provision that allows for immediate expensing, or bonus depreciation, of investments in qualifying capital assets. MIC expects a substantial portion of its approximately $350.0 million per year of growth capital deployments over the 2018 – 2021 time period will be into qualifying assets. If the Company is successful in these efforts, it expects they will shield it from any material federal income tax liability until 2022.

The enactment of the Tax Act has an immediate impact on two of MIC's businesses. Although the regulated portion of MIC's Hawaii Gas business is expected to realize a year over year increase in revenue as a result of the pending rate case, any increase will be partially offset as a consequence of the business collecting a smaller amount of federal taxes. The revenue reduction will be offset by a corresponding decrease in Hawaii Gas' standalone federal income tax liability. Tax reform should have a positive impact on the unregulated portion of MIC Hawaii.

Second, IMTT has been capitalized in part using tax exempt bonds. The indenture agreements related to those bonds provide that the bondholder must be compensated for a reduction in federal tax rates. As a result, the interest on the bonds will increase by approximately 0.6% to compensate the bondholders for the reduced tax advantage under the new federal income tax regime.

 

Summary Financial Information

Quarter EndedDecember 31,

ChangeFavorable/(Unfavorable)

Year EndedDecember 31,

ChangeFavorable/(Unfavorable)

2017

2016

$

%

2017

2016

$

%

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

GAAP Metrics

Net income

$

361,276

$

71,131

290,145

NM

$

456,112

$

154,869

301,243

194.5

Weighted average number of shares outstanding: basic

84,572,725

81,853,027

2,719,698

3.3

83,204,404

80,892,654

2,311,750

2.9

Net income per share attributable to MIC

$

4.13

$

0.89

3.24

NM

$

5.42

$

1.93

3.49

180.8

Cash provided by operating activities

131,790

123,332

8,458

6.9

529,459

560,320

(30,861)

(5.5)

MIC Non-GAAP Metrics

EBITDA excluding non-cash items(1)(2)

$

177,980

$

166,006

11,974

7.2

$

711,903

$

695,588

16,315

2.3

Shared service implementation costs(3)

1,655

1,655

NM

8,502

8,502

NM

Investment and acquisition costs(3)

1,381

1,381

NM

9,254

9,254

NM

Adjusted EBITDA excluding non-cash items(2)(3)

$

181,016

$

166,006

15,010

9.0

$

729,659

$

695,588

34,071

4.9

Cash interest(4)

$

(28,106)

$

(25,922)

(2,184)

(8.4)

$

(107,541)

$

(107,930)

389

0.4

Cash taxes

(2,667)

(2,027)

(640)

(31.6)

(11,160)

(7,310)

(3,850)

(52.7)

Cash pension contribution

(3,500)

3,500

100.0

(3,500)

3,500

100.0

Maintenance capital expenditures(5)

(12,140)

(13,478)

1,338

9.9

(35,202)

(58,203)

23,001

39.5

Noncontrolling interest(6)

(2,583)

(2,446)

(137)

(5.6)

(7,806)

(8,400)

594

7.1

Adjusted Free Cash Flow(3)(4)

$

135,520

$

118,633

16,887

14.2

$

567,950

$

510,245

57,705

11.3

______________________

NM — Not meaningful

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

(2) For the quarter and year ended December 31, 2016, EBITDA excluding non-cash items included $1.0 million and $16.5 million, respectively, of insurance recoveries related to damaged docks at IMTT.

(3) For the quarter and year ended December 31, 2017, Adjusted EBITDA excluding non-cash items and Adjusted Free Cash Flow exclude costs relating to implementation of our shared services initiative and costs relating to certain investment and acquisition activities.

(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. For purposes of calculating Adjusted Free Cash Flow, for the quarter and year ended December 31, 2016, cash interest excludes $17.8 million for the payment of interest rate swap breakage fees and $8.6 million for the payment of interest rate cap premium.

(5) For the year ended December 31, 2016, maintenance capital expenditures included $13.9 million associated with the rebuilding of damaged docks, the majority of which were insured losses, at IMTT.

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

 

Conference Call and Webcast

When: Management has scheduled a conference call for 8:00 a.m. Eastern Time on Thursday, February 22, 2018 during which it will review and comment on MIC's results for the fourth quarter and full year 2017.

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

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

Replay: For interested individuals unable to participate in the live conference call, a replay will be available after 2:00 p.m. on February 22, 2018 through midnight on March 1, 2018, at +1(404) 537-3406 or +1(855) 859-2056, Passcode: 9489207. 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 reflect the Company'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 expenses reflected in the statements of operations. EBITDA excluding non-cash items also excludes base management fees and performance fees, if any, whether paid in cash or stock.

Given MIC's varied ownership levels in its Contracted Power 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 proportionate interest in its wind and solar facilities. The Company notes that the proportionately combined metrics used may be calculated in a different manner by other companies and may limit their usefulness as a comparative measure. Therefore, proportionately combined metrics should be used as a supplemental measure and not in lieu of its financial results reported under GAAP.

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

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

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

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

See also "Reconciliation of Consolidated Net Income (Loss) to EBITDA excluding non-cash items and a Reconciliation from Cash Provided by Operating Activities to Free Cash Flow" below.

Classification of Maintenance Capital Expenditures and Growth Capital Expenditures

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

MIC does not bifurcate specific capital expenditures into maintenance and growth components. Each discrete capital expenditure is considered within the above framework and the entire capital expenditure is classified as either maintenance or growth.

Forward-Looking Statements

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

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

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

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED BALANCE SHEETS

($ in Thousands, Except Share Data)

As of December 31,

2017

2016

ASSETS

Current assets:

Cash and cash equivalents

$

47,121

$

44,767

Restricted cash

24,963

16,420

Accounts receivable, less allowance for doubtful accounts of $895 and $1,434, respectively

158,152

124,846

Inventories

36,955

31,461

Prepaid expenses

14,685

14,561

Fair value of derivative instruments

11,965

5,514

Other current assets

13,804

7,099

Total current assets

307,645

244,668

Property, equipment, land and leasehold improvements, net

4,659,614

4,346,536

Investment in unconsolidated business

9,526

8,835

Goodwill

2,068,668

2,024,409

Intangible assets, net

914,098

888,971

Fair value of derivative instruments

24,455

30,781

Other noncurrent assets

24,945

15,053

Total assets

$

8,008,951

$

7,559,253

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Due to Manager – related party

$

5,577

$

6,594

Accounts payable

60,585

69,566

Accrued expenses

89,496

83,734

Current portion of long-term debt

50,835

40,016

Fair value of derivative instruments

1,710

9,297

Other current liabilities

47,762

41,802

Total current liabilities

255,965

251,009

Long-term debt, net of current portion

3,530,311

3,039,966

Deferred income taxes

632,070

896,116

Fair value of derivative instruments

4,668

5,966

Tolling agreements – noncurrent

52,595

60,373

Other noncurrent liabilities

182,639

158,289

Total liabilities

4,658,248

4,411,719

Commitments and contingencies

Stockholders' equity:

Common stock ($0.001 par value; 500,000,000 authorized; 84,733,957 shares issued and outstanding at December 31, 2017 and 82,047,526 shares issued and outstanding at December 31, 2016)

$

85

$

82

Additional paid in capital

1,840,033

2,089,407

Accumulated other comprehensive loss

(29,993)

(28,960)

Retained earnings

1,343,567

892,365

Total stockholders' equity

3,153,692

2,952,894

Noncontrolling interests

197,011

194,640

Total equity

3,350,703

3,147,534

Total liabilities and equity

$

8,008,951

$

7,559,253

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

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

Year Ended December 31,

2017

2016

2015

Revenue

Service revenue

$

1,445,832

$

1,288,562

$

1,288,501

Product revenue

368,881

363,169

350,749

Total revenue

1,814,713

1,651,731

1,639,250

Costs and expenses

Cost of services

624,214

524,423

551,029

Cost of product sales

164,311

142,731

168,954

Selling, general and administrative

331,345

303,033

304,862

Fees to Manager – related party

71,388

68,486

354,959

Depreciation

234,164

226,492

215,243

Amortization of intangibles

68,253

65,425

101,435

Total operating expenses

1,493,675

1,330,590

1,696,482

Operating income (loss)

321,038

321,141

(57,232)

Other income (expense)

Interest income

199

132

55

Interest expense(1)

(110,602)

(116,933)

(123,079)

Other income, net

11,323

21,786

1,288

Net income (loss) before income taxes

221,958

226,126

(178,968)

Benefit (provision) for income taxes

234,154

(71,257)

65,161

Net income (loss)

$

456,112

$

154,869

$

(113,807)

Less: net income (loss) attributable to noncontrolling interests

4,910

(1,512)

(5,270)

Net income (loss) attributable to MIC

$

451,202

$

156,381

$

(108,537)

Basic income (loss) per share attributable to MIC

$

5.42

$

1.93

$

(1.39)

Weighted average number of shares outstanding: basic

83,204,404

80,892,654

77,997,826

Diluted income (loss) per share attributable to MIC

$

5.13

$

1.85

$

(1.39)

Weighted average number of shares outstanding: diluted

91,073,362

82,218,627

77,997,826

Cash dividends declared per share

$

5.56

$

5.05

$

4.46

(1) Interest expense includes gains on derivative instruments of $3.0 million and losses on derivative instruments of $5.0 million and $28.5 million for the years ended December 31, 2017, 2016 and 2015, respectively.

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in Thousands)

Year Ended December 31,

2017

2016

2015

Operating activities

Net income (loss)

$

456,112

$

154,869

$

(113,807)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization of property and equipment

234,164

226,492

215,243

Amortization of intangible assets

68,253

65,425

101,435

Amortization of debt financing costs

8,700

21,041

9,075

Amortization of debt discount

3,266

1,007

Adjustments to derivative instruments

(9,010)

(54,549)

(47,208)

Fees to Manager – related party

71,388

68,486

287,139

Deferred taxes

(245,314)

63,947

(58,734)

Pension expense

8,106

8,601

7,300

Other non-cash income, net

(2,463)

(1,370)

(1,047)

Changes in other assets and liabilities, net of acquisitions:

Restricted cash

425

525

722

Accounts receivable

(31,444)

(8,415)

5,418

Inventories

(6,182)

(2,343)

(84)

Prepaid expenses and other current assets

(7,044)

7,794

(6,964)

Due to Manager – related party

(130)

135

(33)

Accounts payable and accrued expenses

(7,073)

4,686

(8,002)

Income taxes payable

464

8,251

(5,926)

Pension contribution

(3,500)

Other, net

(12,759)

(762)

(3,371)

Net cash provided by operating activities

529,459

560,320

381,156

Investing activities

Acquisitions of businesses and investments, net of cash acquired

(209,962)

(69,168)

(266,895)

Purchases of property and equipment

(340,952)

(314,684)

(194,148)

Proceeds from insurance claim

83

11,068

Loan to project developer

(23,341)

(5,000)

Loan repayment from project developer

17,079

Change in restricted cash

(9,295)

(84)

10,559

Other, net

272

1,023

1,668

Net cash used in investing activities

(566,116)

(376,845)

(448,816)

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS – (continued)

($ in Thousands)

Year Ended December 31,

2017

2016

2015

Financing activities

Proceeds from long-term debt

$

931,001

$

1,311,000

$

2,486,569

Payment of long-term debt

(440,950)

(1,476,228)

(2,554,552)

Proceeds from the issuance of shares

6,060

12,623

492,433

Dividends paid to common stockholders

(452,949)

(396,093)

(341,560)

Contributions received from noncontrolling interests

458

15,431

532

Purchase of noncontrolling interest

(9,909)

Distributions paid to noncontrolling interests

(3,936)

(4,630)

(2,546)

Offering and equity raise costs paid

(466)

(1,601)

(16,984)

Debt financing costs paid

(717)

(17,392)

(23,816)

Proceeds from the issuance of convertible senior notes

402,500

Change in restricted cash

397

5,587

5,166

Payment of capital lease obligations

(398)

(2,601)

(2,346)

Net cash provided by (used in) financing activities

38,500

(161,313)

42,896

Effect of exchange rate changes on cash andcash equivalents

511

211

(856)

Net change in cash and cash equivalents

2,354

22,373

(25,620)

Cash and cash equivalents, beginning of period

44,767

22,394

48,014

Cash and cash equivalents, end of period

$

47,121

$

44,767

$

22,394

Supplemental disclosures of cash flow information

Non-cash investing and financing activities:

Accrued financing costs

$

107

$

3

$

3

Accrued purchases of property and equipment

$

24,940

$

28,228

$

23,396

Acquisition of equipment through capital leases

$

$

$

398

Issuance of shares to Manager

$

72,274

$

135,345

$

218,645

Issuance of shares to independent directors

$

681

$

750

$

750

Issuance of shares for acquisition of business

$

125,000

$

$

Conversion of convertible senior notes to shares

$

20

$

4

$

25

Conversion of LLC interests to common stock

$

$

$

79

Conversion of LLC interests to additional paid in capital

$

$

$

2,428,334

Distributions payable to noncontrolling interests

$

22

$

42

$

33

Taxes paid (refund), net

$

10,704

$

(898)

$

6,654

Interest paid

$

112,132

$

108,737

$

109,450

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENT OF OPERATIONS – MD&A

Quarter Ended December 31,

ChangeFavorable/(Unfavorable)

Year EndedDecember 31,

ChangeFavorable/(Unfavorable)

2017

2016

$

%

2017

2016

$

%

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

Revenue

Service revenue

$

378,763

$

346,125

32,638

9.4

$

1,445,832

$

1,288,562

157,270

12.2

Product revenue

92,442

91,116

1,326

1.5

368,881

363,169

5,712

1.6

Total revenue

471,205

437,241

33,964

7.8

1,814,713

1,651,731

162,982

9.9

Costs and expenses

Cost of services

169,176

152,591

(16,585)

(10.9)

624,214

524,423

(99,791)

(19.0)

Cost of product sales

41,168

34,808

(6,360)

(18.3)

164,311

142,731

(21,580)

(15.1)

Selling, general and administrative

86,528

80,851

(5,677)

(7.0)

331,345

303,033

(28,312)

(9.3)

Fees to Manager - related party

16,778

18,916

2,138

11.3

71,388

68,486

(2,902)

(4.2)

Depreciation

61,411

54,367

(7,044)

(13.0)

234,164

226,492

(7,672)

(3.4)

Amortization of intangibles

17,333

15,508

(1,825)

(11.8)

68,253

65,425

(2,828)

(4.3)

Total operating expenses

392,394

357,041

(35,353)

(9.9)

1,493,675

1,330,590

(163,085)

(12.3)

Operating income

78,811

80,200

(1,389)

(1.7)

321,038

321,141

(103)

Other income (expense)

Interest (expense) income, net(1)

(20,403)

382

(20,785)

NM

(110,403)

(116,801)

6,398

5.5

Other income, net

3,430

1,397

2,033

145.5

11,323

21,786

(10,463)

(48.0)

Net income before income taxes

61,838

81,979

(20,141)

(24.6)

221,958

226,126

(4,168)

(1.8)

Benefit (provision) for income taxes

299,438

(10,848)

310,286

NM

234,154

(71,257)

305,411

NM

Net income

$

361,276

$

71,131

290,145

NM

$

456,112

$

154,869

301,243

194.5

Less: net income (loss) attributable to noncontrollinginterests

12,204

(1,677)

(13,881)

NM

4,910

(1,512)

(6,422)

NM

Net income attributable to MIC

$

349,072

$

72,808

276,264

NM

$

451,202

$

156,381

294,821

188.5

Basic income per share attributable to MIC

$

4.13

$

0.89

3.24

NM

$

5.42

$

1.93

3.49

180.8

Weighted average number of shares outstanding: basic

84,572,725

81,853,027

2,719,698

3.3

83,204,404

80,892,654

2,311,750

2.9

____________________

NM — Not meaningful

(1) Interest expense, net, includes gains on derivative instruments of $9.9 million and $3.0 million for the quarter and year ended December 31, 2017, respectively. For the quarter and year ended December 31, 2016, interest (expense) income, net, includes gains on derivative instruments of $38.0 million and losses on derivative instruments of $5.0 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 EndedDecember 31,

ChangeFavorable/(Unfavorable)

Year EndedDecember 31,

ChangeFavorable/(Unfavorable)

2017

2016

$

%

2017

2016

$

%

($ In Thousands) (Unaudited)

Net income

$

361,276

$

71,131

$

456,112

$

154,869

Interest expense (income), net(1)

20,403

(382)

110,403

116,801

(Benefit) provision for income taxes

(299,438)

10,848

(234,154)

71,257

Depreciation

61,411

54,367

234,164

226,492

Amortization of intangibles

17,333

15,508

68,253

65,425

Fees to Manager – related party

16,778

18,916

71,388

68,486

Pension expense(2)

1,625

2,088

8,106

8,601

Other non-cash income, net(3)

(1,408)

(6,470)

(2,369)

(16,343)

EBITDA excluding non-cash items(4)

$

177,980

$

166,006

11,974

7.2

$

711,903

$

695,588

16,315

2.3

EBITDA excluding non-cash items(4)

$

177,980

$

166,006

$

711,903

$

695,588

Interest (expense) income, net(1)

(20,403)

382

(110,403)

(116,801)

Adjustments to derivative instruments recorded in interest expense(1)

(10,828)

(40,816)

(9,104)

(13,177)

Amortization of debt financing costs(1)

2,236

13,505

8,700

21,041

Amortization of debt discount(1)

889

1,007

3,266

1,007

Interest rate swap breakage fees

(17,770)

(17,770)

Interest rate cap premium

(8,629)

(8,629)

Provision for current income taxes

(2,667)

(2,027)

(11,160)

(7,310)

Pension contribution

(3,500)

(3,500)

Changes in working capital

(15,417)

15,174

(63,743)

9,871

Cash provided by operating activities

131,790

123,332

529,459

560,320

Changes in working capital

15,417

(15,174)

63,743

(9,871)

Maintenance capital expenditures(5)

(12,140)

(13,478)

(35,202)

(58,203)

Free cash flow

$

135,067

$

94,680

40,387

42.7

$

558,000

$

492,246

65,754

13.4

_________________

(1) Interest expense (income), 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. Interest expense (income), net, also included a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas and the October 2016 refinancing at Atlantic Aviation.

(2) Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses. Any cash contributions to pension plans are not included in pension expense, but rather reflected as a reduction to Free Cash Flow, as noted in the table above.

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

(4) For the quarter and year ended December 31, 2016, EBITDA excluding non-cash items included $1.0 million and $16.5 million, respectively, of insurance recoveries related to damaged docks at IMTT.

(5) For the year ended December 31, 2016, maintenance capital expenditures included $13.9 million associated with the rebuilding of damaged docks, the majority of which were insured losses, at IMTT.

 

MACQUARIE INFRASTRUCTURE CORPORATION

RECONCILIATION FROM CONSOLIDATED FREE CASH FLOW TO PROPORTIONATELY

COMBINED FREE CASH FLOW

Quarter Ended December 31,

ChangeFavorable/(Unfavorable)

Year Ended December 31,

ChangeFavorable/(Unfavorable)

2017

2016

$

%

2017

2016

$

%

($ In Thousands) (Unaudited)

Free Cash Flow – Consolidated basis

$

135,067

$

94,680

40,387

42.7

$

558,000

$

492,246

65,754

13.4

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

(18,621)

(16,099)

(75,134)

(72,631)

MIC's share of CP Free Cash Flow

16,042

13,654

67,342

64,234

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

(6,347)

(5,879)

(38,715)

(36,311)

MIC's share of MIC Hawaii Free Cash Flow

6,343

5,878

38,701

36,308

Free Cash Flow – Proportionately Combined basis

$

132,484

$

92,234

40,250

43.6

$

550,194

$

483,846

66,348

13.7

 

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 EndedDecember 31,

ChangeFavorable/(Unfavorable)

Year EndedDecember 31,

ChangeFavorable/(Unfavorable)

2017

2016

2017

2016

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Revenue

139,294

135,686

3,608

2.7

549,422

532,472

16,950

3.2

Cost of services

48,317

54,434

6,117

11.2

196,369

204,279

7,910

3.9

Selling, general and administrative expenses

10,779

8,365

(2,414)

(28.9)

36,406

32,687

(3,719)

(11.4)

Depreciation and amortization

32,637

30,773

(1,864)

(6.1)

126,463

134,385

7,922

5.9

Operating income

47,561

42,114

5,447

12.9

190,184

161,121

29,063

18.0

Interest (expense) income, net(1)

(7,650)

2,710

(10,360)

NM

(38,357)

(38,752)

395

1.0

Other (expense) income, net

(196)

1,562

(1,758)

(112.5)

1,758

18,509

(16,751)

(90.5)

Benefit (provision) for income taxes

256,150

(19,019)

275,169

NM

209,464

(57,736)

267,200

NM

Net income

295,865

27,367

268,498

NM

363,049

83,142

279,907

NM

Less: net income attributable to noncontrolling interests

59

59

100.0

Net income attributable to MIC

295,865

27,367

268,498

NM

363,049

83,083

279,966

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

295,865

27,367

363,049

83,142

Interest expense (income), net(1)

7,650

(2,710)

38,357

38,752

(Benefit) provision for income taxes

(256,150)

19,019

(209,464)

57,736

Depreciation and amortization

32,637

30,773

126,463

134,385

Pension expense(2)

1,347

1,805

6,996

7,219

Other non-cash expense, net

452

26

767

657

EBITDA excluding non-cash items(3)

81,801

76,280

5,521

7.2

326,168

321,891

4,277

1.3

EBITDA excluding non-cash items(3)

81,801

76,280

326,168

321,891

Interest (expense) income, net(1)

(7,650)

2,710

(38,357)

(38,752)

Adjustments to derivative instruments recorded in interest expense(1)

(3,577)

(12,892)

(3,834)

(2,169)

Amortization of debt financing costs(1)

411

412

1,647

1,654

Provision for current income taxes

(1,348)

(2,367)

(4,417)

(5,438)

Changes in working capital

(20,382)

7,992

(32,795)

(3,734)

Cash provided by operating activities

49,255

72,135

248,412

273,452

Changes in working capital

20,382

(7,992)

32,795

3,734

Maintenance capital expenditures(4)

(6,580)

(5,521)

(20,143)

(38,620)

Free cash flow

63,057

58,622

4,435

7.6

261,064

238,566

22,498

9.4

____________________

NM — Not meaningful

(1) Interest (expense) income, 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) For the quarter and year ended December 31, 2016, EBITDA excluding non-cash items included $1.0 million and $16.5 million, respectively, of insurance recoveries related to damaged docks. These insurance recoveries were used to repair damaged docks and recorded in Other (expense) income, net. The cost of those repairs were recorded in Maintenance Capital Expenditures. Excluding insurance proceeds, EBITDA excluding non-cash items would have been $75.3 million and $305.4 million for the quarter and year ended December 31, 2016, respectively. On that basis, EBITDA excluding non-cash items would have increased by $6.5 million, or 8.6%, for the quarter ended December 31, 2017, and increased by $20.8 million, or 6.8%, for the year ended December 31, 2017 compared with the prior comparable periods.

(4) For the year ended December 31, 2016, maintenance capital expenditures included $13.9 million associated with the rebuilding of damaged docks, the majority of which were insured losses. Excluding these costs, maintenance capital expenditures would have been $24.7 million for the year ended December 31, 2016. On that basis, maintenance capital expenditures would have decreased by $4.6 million, or 18.6%, for the year ended December 31, 2017 compared with the prior comparable period.

 

Atlantic Aviation

Quarter EndedDecember 31,

ChangeFavorable/(Unfavorable)

Year EndedDecember 31,

ChangeFavorable/(Unfavorable)

2017

2016

2017

2016

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Revenue

225,282

196,180

29,102

14.8

846,431

740,209

106,222

14.4

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

105,509

85,773

(19,736)

(23.0)

378,494

303,899

(74,595)

(24.5)

Gross margin

119,773

110,407

9,366

8.5

467,937

436,310

31,627

7.2

Selling, general and administrative expenses

58,693

55,312

(3,381)

(6.1)

222,205

212,331

(9,874)

(4.7)

Depreciation and amortization

26,296

21,618

(4,678)

(21.6)

100,190

90,659

(9,531)

(10.5)

Operating income

34,784

33,477

1,307

3.9

145,542

133,320

12,222

9.2

Interest expense, net(1)

(864)

(6,524)

5,660

86.8

(14,512)

(33,961)

19,449

57.3

Other (expense) income, net

(32)

(123)

91

74.0

(151)

68

(219)

NM

Benefit (provision) for income taxes

30,257

(10,631)

40,888

NM

(6,509)

(39,889)

33,380

83.7

Net income

64,145

16,199

47,946

NM

124,370

59,538

64,832

108.9

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

64,145

16,199

124,370

59,538

Interest expense, net(1)

864

6,524

14,512

33,961

(Benefit) provision for income taxes

(30,257)

10,631

6,509

39,889

Depreciation and amortization

26,296

21,618

100,190

90,659

Pension expense(2)

5

60

20

110

Other non-cash expense, net

390

457

1,642

905

EBITDA excluding non-cash items

61,443

55,489

5,954

10.7

247,243

225,062

22,181

9.9

EBITDA excluding non-cash items

61,443

55,489

247,243

225,062

Interest expense, net(1)

(864)

(6,524)

(14,512)

(33,961)

Convertible senior notes interest(3)

(2,013)

(1,969)

(7,782)

(1,969)

Adjustments to derivative instruments recorded in interest expense(1)

(2,721)

(8,574)

429

(4,158)

Amortization of debt financing costs(1)

351

11,699

1,170

14,195

Interest rate swap breakage fees

(17,770)

(17,770)

Interest rate cap premium

(8,629)

(8,629)

(Provision) benefit for current income taxes

(8,647)

384

(14,457)

(2,137)

Changes in working capital

(573)

(248)

(7,240)

11,164

Cash provided by operating activities

46,976

23,858

204,851

181,797

Changes in working capital

573

248

7,240

(11,164)

Maintenance capital expenditures

(2,894)

(4,816)

(7,965)

(10,632)

Free cash flow

44,655

19,290

25,365

131.5

204,126

160,001

44,125

27.6

____________________

NM — Not meaningful

(1) Interest expense, net, included adjustments to derivative instruments and non-cash amortization of deferred financing fees. For the quarter and year ended December 31, 2016, interest expense also included non-cash write-off of deferred financing costs related to the October 2016 refinancing.

(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 EndedDecember 31,

ChangeFavorable/(Unfavorable)

Year EndedDecember 31,

ChangeFavorable/(Unfavorable)

2017

2016

2017

2016

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Product revenue

35,245

35,993

(748)

(2.1)

145,926

150,010

(4,084)

(2.7)

Cost of product sales

4,996

5,807

811

14.0

20,524

23,302

2,778

11.9

Selling, general and administrative expenses

7,385

6,143

(1,242)

(20.2)

25,703

25,474

(229)

(0.9)

Depreciation and amortization

15,269

13,855

(1,414)

(10.2)

60,300

55,548

(4,752)

(8.6)

Operating income

7,595

10,188

(2,593)

(25.5)

39,399

45,686

(6,287)

(13.8)

Interest (expense) income, net(1)

(3,056)

10,328

(13,384)

(129.6)

(23,487)

(21,286)

(2,201)

(10.3)

Other income, net

5,025

182

4,843

NM

11,465

4,021

7,444

185.1

Benefit (provision) for income taxes

2,040

(6,702)

8,742

130.4

(6,169)

(14,328)

8,159

56.9

Net income

11,604

13,996

(2,392)

(17.1)

21,208

14,093

7,115

50.5

Less: net income attributable to noncontrolling interest

12,281

1,875

(10,406)

NM

5,058

2,092

(2,966)

(141.8)

Net (loss) income attributable to MIC

(677)

12,121

(12,798)

(105.6)

16,150

12,001

4,149

34.6

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

Net income

11,604

13,996

21,208

14,093

Interest expense (income), net(1)

3,056

(10,328)

23,487

21,286

(Benefit) provision for income taxes

(2,040)

6,702

6,169

14,328

Depreciation and amortization

15,269

13,855

60,300

55,548

Other non-cash income, net(2)

(1,933)

(1,623)

(8,103)

(7,047)

EBITDA excluding non-cashitems

25,956

22,602

3,354

14.8

103,061

98,208

4,853

4.9

EBITDA excluding non-cashitems

25,956

22,602

103,061

98,208

Interest (expense) income, net(1)

(3,056)

10,328

(23,487)

(21,286)

Adjustments to derivative instruments recorded in interest expense(1)

(4,019)

(16,756)

(5,301)

(4,762)

Amortization of debt financing costs(1)

379

376

1,516

1,489

(Provision) benefit for current income taxes

(135)

2

(129)

(6)

Changes in working capital

6,223

780

(3,480)

(1,129)

Cash provided by operating activities

25,348

17,332

72,180

72,514

Changes in working capital

(6,223)

(780)

3,480

1,129

Maintenance capital expenditures

(504)

(453)

(526)

(1,012)

Free cash flow

18,621

16,099

2,522

15.7

75,134

72,631

2,503

3.4

_____________________

NM — Not meaningful

(1) Interest (expense) income, 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.

 

MIC Hawaii

Quarter EndedDecember 31,

ChangeFavorable/(Unfavorable)

Year EndedDecember 31,

ChangeFavorable/(Unfavorable)

2017

2016

2017

2016

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Product revenue

57,197

55,123

2,074

3.8

222,955

213,159

9,796

4.6

Service revenue

15,437

15,504

(67)

(0.4)

54,913

20,762

34,151

164.5

Total revenue

72,634

70,627

2,007

2.8

277,868

233,921

43,947

18.8

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

36,172

29,001

(7,171)

(24.7)

143,787

119,429

(24,358)

(20.4)

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

15,350

12,389

(2,961)

(23.9)

49,365

16,335

(33,030)

NM

Cost of revenue – total

51,522

41,390

(10,132)

(24.5)

193,152

135,764

(57,388)

(42.3)

Gross margin

21,112

29,237

(8,125)

(27.8)

84,716

98,157

(13,441)

(13.7)

Selling, general and administrative expenses

7,209

8,046

837

10.4

26,938

24,276

(2,662)

(11.0)

Depreciation and amortization

4,381

3,629

(752)

(20.7)

15,303

11,325

(3,978)

(35.1)

Operating income

9,522

17,562

(8,040)

(45.8)

42,475

62,556

(20,081)

(32.1)

Interest (expense) income, net(1)

(1,246)

665

(1,911)

NM

(7,041)

(5,559)

(1,482)

(26.7)

Other expense, net

(349)

(224)

(125)

(55.8)

(731)

(812)

81

10.0

Benefit (provision) for income taxes

1,485

(5,578)

7,063

126.6

(9,287)

(20,441)

11,154

54.6

Net income

9,412

12,425

(3,013)

(24.2)

25,416

35,744

(10,328)

(28.9)

Less: net loss attributable to noncontrolling interests

(77)

(3,552)

(3,475)

(97.8)

(148)

(3,663)

(3,515)

(96.0)

Net income attributable to MIC

9,489

15,977

(6,488)

(40.6)

25,564

39,407

(13,843)

(35.1)

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

Net income

9,412

12,425

25,416

35,744

Interest expense (income), net(1)

1,246

(665)

7,041

5,559

(Benefit) provision for income taxes

(1,485)

5,578

9,287

20,441

Depreciation and amortization

4,381

3,629

15,303

11,325

Pension expense(2)

273

223

1,090

1,272

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

(614)

(5,448)

2,494

(11,539)

EBITDA excluding non-cash items

13,213

15,742

(2,529)

(16.1)

60,631

62,802

(2,171)

(3.5)

EBITDA excluding non-cash items

13,213

15,742

60,631

62,802

Interest (expense) income, net(1)

(1,246)

665

(7,041)

(5,559)

Adjustments to derivative instruments recorded in interest expense(1)

(511)

(2,594)

(398)

(2,088)

Amortization of debt financing costs(1)

100

100

403

948

Provision for current income taxes

(3,047)

(1,846)

(8,312)

(8,353)

Pension contribution

(3,500)

(3,500)

Changes in working capital

6,488

3,788

(6,364)

9,342

Cash provided by operating activities

14,997

12,355

38,919

53,592

Changes in working capital

(6,488)

(3,788)

6,364

(9,342)

Maintenance capital expenditures

(2,162)

(2,688)

(6,568)

(7,939)

Free cash flow

6,347

5,879

468

8.0

38,715

36,311

2,404

6.6

___________________

NM — Not meaningful

(1) Interest (expense) income, net, includes adjustments to derivative instruments related to interest rate swaps and non-cash amortization of deferred financing fees. For the year ended December 31, 2016, interest (expense) income, net, also included a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas.

(2) Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses. Any cash contributions to pension plans are not included in pension expense, but rather reflected as a reduction to Free Cash Flow, as noted in the table above.

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

 

Corporate and Other

Quarter EndedDecember 31,

ChangeFavorable/(Unfavorable)

Year EndedDecember 31,

ChangeFavorable/(Unfavorable)

2017

2016

2017

2016

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Fees to Manager – related party

16,778

18,916

2,138

11.3

71,388

68,486

(2,902)

(4.2)

Selling, general and administrative expenses(1)

3,712

4,225

513

12.1

25,013

13,056

(11,957)

(91.6)

Depreciation

161

(161)

NM

161

(161)

NM

Operating loss

(20,651)

(23,141)

2,490

10.8

(96,562)

(81,542)

(15,020)

(18.4)

Interest expense, net(2)

(7,587)

(6,797)

(790)

(11.6)

(27,006)

(17,243)

(9,763)

(56.6)

Other expense, net

(1,018)

(1,018)

NM

(1,018)

(1,018)

NM

Benefit for income taxes

9,506

31,082

(21,576)

(69.4)

46,655

61,137

(14,482)

(23.7)

Net (loss) income

(19,750)

1,144

(20,894)

NM

(77,931)

(37,648)

(40,283)

(107.0)

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

Net (loss) income

(19,750)

1,144

(77,931)

(37,648)

Interest expense, net(2)

7,587

6,797

27,006

17,243

Benefit for income taxes

(9,506)

(31,082)

(46,655)

(61,137)

Depreciation

161

161

Fees to Manager-related party

16,778

18,916

71,388

68,486

Other non-cash expense

297

118

831

681

EBITDA excluding non-cash items

(4,433)

(4,107)

(326)

(7.9)

(25,200)

(12,375)

(12,825)

(103.6)

EBITDA excluding non-cash items

(4,433)

(4,107)

(25,200)

(12,375)

Interest expense, net(2)

(7,587)

(6,797)

(27,006)

(17,243)

Convertible senior notes interest(3)

2,013

1,969

7,782

1,969

Amortization of debt financing costs(2)

995

918

3,964

2,755

Amortization of debt discount(2)

889

1,007

3,266

1,007

Benefit for current income taxes

10,510

1,800

16,155

8,624

Changes in working capital

(7,173)

2,862

(13,864)

(5,772)

Cash used in operating activities

(4,786)

(2,348)

(34,903)

(21,035)

Changes in working capital

7,173

(2,862)

13,864

5,772

Free cash flow

2,387

(5,210)

7,597

145.8

(21,039)

(15,263)

(5,776)

(37.8)

____________________

NM — Not meaningful

(1) For the quarter and year ended December 31, 2017, selling, general and administrative expenses included $1.7 million and $8.5 million, respectively, of costs related to the implementation of a shared service initiative and $1.4 million and $9.3 million, respectively, of costs incurred in connection with the evaluation of various investment and acquisition opportunities.

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

(3) 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 December 31, 2017

IMTT

AtlanticAviation

ContractedPower(1)

MICHawaii(1)

MICCorporate

ProportionatelyCombined(2)

ContractedPower100%

MICHawaii100%

($ in Thousands) (Unaudited)

Net income (loss)

295,865

64,145

10,394

9,413

(19,750)

360,067

11,604

9,412

Interest expense, net(3)

7,650

864

2,660

1,246

7,587

20,007

3,056

1,246

Benefit for income taxes

(256,150)

(30,257)

(2,040)

(1,485)

(9,506)

(299,438)

(2,040)

(1,485)

Depreciation and amortization of intangibles

32,637

26,296

13,387

4,376

161

76,857

15,269

4,381

Fees to Manager – relatedparty

16,778

16,778

Pension expense(4)

1,347

5

273

1,625

273

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

452

390

(1,934)

(614)

297

(1,409)

(1,933)

(614)

EBITDA excluding non-cash items

81,801

61,443

22,467

13,209

(4,433)

174,487

25,956

13,213

EBITDA excluding non-cash items

81,801

61,443

22,467

13,209

(4,433)

174,487

25,956

13,213

Interest expense, net(3)

(7,650)

(864)

(2,660)

(1,246)

(7,587)

(20,007)

(3,056)

(1,246)

Convertible senior notes interest(6)

(2,013)

2,013

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

(3,577)

(2,721)

(3,616)

(510)

(10,424)

(4,019)

(511)

Amortization of debt financing costs(3)

411

351

364

99

995

2,220

379

100

Amortization of debt discount(3)

889

889

(Provision) benefit for current income taxes

(1,348)

(8,647)

(136)

(3,047)

10,510

(2,668)

(135)

(3,047)

Changes in working capital

(20,382)

(573)

6,832

6,477

(7,173)

(14,819)

6,223

6,488

Cash provided by (used in) operating activities

49,255

46,976

23,251

14,982

(4,786)

129,678

25,348

14,997

Changes in working capital

20,382

573

(6,832)

(6,477)

7,173

14,819

(6,223)

(6,488)

Maintenance capital expenditures

(6,580)

(2,894)

(377)

(2,162)

(12,013)

(504)

(2,162)

Proportionately Combined Free Cash flow

63,057

44,655

16,042

6,343

2,387

132,484

18,621

6,347

 

For the Quarter Ended December 31, 2016

IMTT

AtlanticAviation

ContractedPower(1)

MICHawaii(1)

MICCorporate

ProportionatelyCombined(2)

ContractedPower100%

MICHawaii100%

($ in Thousands) (Unaudited)

Net income

27,367

16,199

11,413

12,419

1,144

68,542

13,996

12,425

Interest (income) expense, net(3)

(2,710)

6,524

(9,260)

(657)

6,797

694

(10,328)

(665)

Provision (benefit) for income taxes

19,019

10,631

6,702

5,578

(31,082)

10,848

6,702

5,578

Depreciation and amortization of intangibles

30,773

21,618

11,980

3,623

67,994

13,855

3,629

Fees to Manager – related party

18,916

18,916

Pension expense(4)

1,805

60

223

2,088

223

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

26

457

(1,623)

(5,448)

118

(6,470)

(1,623)

(5,448)

EBITDA excluding non-cash items(7)

76,280

55,489

19,212

15,738

(4,107)

162,612

22,602

15,742

EBITDA excluding non-cash items(7)

76,280

55,489

19,212

15,738

(4,107)

162,612

22,602

15,742

Interest income (expense), net(3)

2,710

(6,524)

9,260

657

(6,797)

(694)

10,328

665

Convertible senior notes interest(6)

(1,969)

1,969

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

(12,892)

(8,574)

(14,844)

(2,583)

(38,893)

(16,756)

(2,594)

Amortization of debt financing costs(3)

412

11,699

363

100

918

13,492

376

100

Amortization of debt discount(3)

1,007

1,007

Interest rate swap breakage fees

(17,770)

(17,770)

Interest rate cap premium

(8,629)

(8,629)

(Provision) benefit for current income taxes

(2,367)

384

2

(1,846)

1,800

(2,027)

2

(1,846)

Pension contribution

(3,500)

(3,500)

(3,500)

Changes in working capital

7,992

(248)

1,039

3,777

2,862

15,422

780

3,788

Cash provided by (used in) operating activities

72,135

23,858

15,032

12,343

(2,348)

121,020

17,332

12,355

Changes in working capital

(7,992)

248

(1,039)

(3,777)

(2,862)

(15,422)

(780)

(3,788)

Maintenance capital expenditures

(5,521)

(4,816)

(339)

(2,688)

(13,364)

(453)

(2,688)

Proportionately Combined Free Cash Flow

58,622

19,290

13,654

5,878

(5,210)

92,234

16,099

5,879

 

For the Year Ended December 31, 2017

IMTT

AtlanticAviation

ContractedPower(1)

MICHawaii(1)

MICCorporate

ProportionatelyCombined(2)

ContractedPower100%

MICHawaii100%

($ in Thousands) (Unaudited)

Net income (loss)

363,049

124,370

20,252

25,422

(77,931)

455,162

21,208

25,416

Interest expense, net(3)

38,357

14,512

20,837

7,035

27,006

107,747

23,487

7,041

(Benefit) provision for income taxes

(209,464)

6,509

6,169

9,287

(46,655)

(234,154)

6,169

9,287

Depreciation and amortization of intangibles

126,463

100,190

52,777

15,284

161

294,875

60,300

15,303

Fees to Manager – related party

71,388

71,388

Pension expense(4)

6,996

20

1,090

8,106

1,090

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

767

1,642

(8,082)

2,494

831

(2,348)

(8,103)

2,494

EBITDA excluding non-cash items

326,168

247,243

91,953

60,612

(25,200)

700,776

103,061

60,631

EBITDA excluding non-cash items

326,168

247,243

91,953

60,612

(25,200)

700,776

103,061

60,631

Interest expense, net(3)

(38,357)

(14,512)

(20,837)

(7,035)

(27,006)

(107,747)

(23,487)

(7,041)

Convertible senior notes interest(6)

(7,782)

7,782

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

(3,834)

429

(4,704)

(398)

(8,507)

(5,301)

(398)

Amortization of debt financing costs(3)

1,647

1,170

1,458

402

3,964

8,641

1,516

403

Amortization of debt discount(3)

3,266

3,266

(Provision) benefit for current income taxes

(4,417)

(14,457)

(129)

(8,312)

16,155

(11,160)

(129)

(8,312)

Changes in working capital

(32,795)

(7,240)

(2,992)

(6,356)

(13,864)

(63,247)

(3,480)

(6,364)

Cash provided by (used in) operating activities

248,412

204,851

64,749

38,913

(34,903)

522,022

72,180

38,919

Changes in working capital

32,795

7,240

2,992

6,356

13,864

63,247

3,480

6,364

Maintenance capital expenditures

(20,143)

(7,965)

(399)

(6,568)

(35,075)

(526)

(6,568)

Proportionately Combined Free Cash Flow

261,064

204,126

67,342

38,701

(21,039)

550,194

75,134

38,715

 

For the Year Ended December 31, 2016

IMTT(8)

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)

83,142

59,538

12,309

35,741

(37,648)

153,082

14,093

35,744

Interest expense, net(3)

38,752

33,961

18,541

5,564

17,243

114,061

21,286

5,559

Provision (benefit) for income taxes

57,736

39,889

14,327

20,441

(61,137)

71,256

14,328

20,441

Depreciation and amortization of intangibles

134,385

90,659

48,047

11,317

284,408

55,548

11,325

Fees to Manager – related party

68,486

68,486

Pension expense(4)

7,219

110

1,272

8,601

1,272

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

657

905

(7,028)

(11,539)

681

(16,324)

(7,047)

(11,539)

EBITDA excluding non-cash items(7)

321,891

225,062

86,196

62,796

(12,375)

683,570

98,208

62,802

EBITDA excluding non-cash items(7)

321,891

225,062

86,196

62,796

(12,375)

683,570

98,208

62,802

Interest expense, net(3)

(38,752)

(33,961)

(18,541)

(5,564)

(17,243)

(114,061)

(21,286)

(5,559)

Convertible senior notes interest(6)

(1,969)

1,969

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

(2,169)

(4,158)

(4,088)

(2,080)

(12,495)

(4,762)

(2,088)

Amortization of debt financing costs(3)

1,654

14,195

1,434

948

2,755

20,986

1,489

948

Amortization of debt discount(3)

1,007

1,007

Interest rate swap breakagefees

(17,770)

(17,770)

Interest rate cap premium

(8,629)

(8,629)

(Provision) benefit for current income taxes

(5,438)

(2,137)

(7)

(8,353)

8,624

(7,311)

(6)

(8,353)

Pension contribution

(3,500)

(3,500)

(3,500)

Changes in working capital

(3,734)

11,164

(1,148)

9,335

(5,772)

9,845

(1,129)

9,342

Cash provided by (used in) operating activities

273,452

181,797

63,846

53,582

(21,035)

551,642

72,514

53,592

Changes in working capital

3,734

(11,164)

1,148

(9,335)

5,772

(9,845)

1,129

(9,342)

Maintenance capital expenditures(9)

(38,620)

(10,632)

(760)

(7,939)

(57,951)

(1,012)

(7,939)

Proportionately Combined Free Cash Flow

238,566

160,001

64,234

36,308

(15,263)

483,846

72,631

36,311

____________________             

(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 (income), 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. Interest expense (income), net, also includes a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas and the October 2016 refinancing at Atlantic Aviation.

(4) Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses. Any cash contributions to pension plans are not included in pension expense, but rather reflected as a reduction to Free Cash Flow, as noted in the table above.

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

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

(7) For the quarter and year ended December 31, 2016, EBITDA excluding non-cash items included $1.0 million and $16.5 million, respectively, of insurance recoveries related to damaged docks at IMTT.

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

(9) For the year ended December 31, 2016, maintenance capital expenditures included $13.9 million associated with the rebuilding of damaged docks, the majority of which were insured losses, at IMTT.

 

 

Cision View original content:http://www.prnewswire.com/news-releases/mic-reports-2017-financial-results-increase-in-quarterly-dividend-300602321.html

SOURCE Macquarie Infrastructure Corporation



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

Press Releases

Related Entities

Macquarie Group, Dividend, Earnings, Definitive Agreement