Monday, December 2, 2024

MIC Reports Fourth Quarter And Full Year 2018 Results

 February 20, 2019 - 5:15 PM EST

Print

Email Article

Font Down

Font Up

MIC Reports Fourth Quarter And Full Year 2018 Results

PERFORMANCE IN LINE WITH COMPANY GUIDANCE FOURTH QUARTER DIVIDEND OF $1.00 PER SHARE DECLARED 2019 GUIDANCE INITIATED 2018 Financial Results from Continuing Operations - Net income of $64.6 million - Consolidated EBITDA excluding non-cash items of $569.5 million - Cash provided by operating activities of $473.2 million - Fourth quarter 2018 dividend of $1.00 per share authorized 2019 Guidance for Continuing Operations - Consolidated EBITDA of $610.0 to $635.0 million - Free Cash Flow of $400.0 to $445.0 million - Leverage of 4.0 to 4.25 times net debt/EBITDA at year end - Quarterly cash dividend of $1.00 per share ($4.00 annualized) Continued Progress on Strategic Priorities - Leverage below 4.0 times net debt/EBITDA at year end 2018 compared with approximately 4.9 times at year end 2017 - Cash on hand of approximately $600.0 million, a portion of which is expected to be used to fund a backlog of approximately $247.0 million of growth projects - Refinancing of Atlantic Aviation and ame

NEW YORK, Feb. 20, 2019 /PRNewswire/ -- Macquarie Infrastructure Corporation (NYSE: MIC) reported financial results for 2018 that were in line with the Company's guidance.

Net income from continuing operations declined to $64.6 million in 2018 from $433.8 million in 2017 primarily as a result of the absence of a $316.4 million tax benefit related to the enactment of the Tax Cuts and Jobs Act in December 2017.

Cash generated by continuing operating activities increased $9.1 million to $473.2 million in 2018 versus 2017 as a result of favorable movements in working capital including improved collection of higher balances.

MIC's continuing operations consist of International-Matex Tank Terminals (IMTT), Atlantic Aviation, the businesses comprising its MIC Hawaii segment and several smaller businesses that individually and collectively do not constitute a reportable segment and are recorded as components of Corporate and Other. Results for the businesses previously reported as the substantial components of Contracted Power have been characterized as Discontinued Operations in the current and prior comparable periods and the Contracted Power segment has been eliminated.

Christopher Frost, MIC's chief executive officer, said of the Company's results for 2018: "Our financial results were in line with our expectations and reflect an ongoing focus on our strategic priorities. In particular, the repurposing and repositioning initiatives at IMTT are reinforcing the infrastructure characteristics of that business."

"The sales of the Bayonne Energy Center and smaller, non-core businesses in 2018 provided at least two years of funding for attractive growth opportunities across all of MIC. These proceeds have also been used to reduce MIC's overall indebtedness and, combined with the successful refinancing and amendments to debt facilities at Atlantic Aviation and IMTT, respectively, in December, significantly increased our financial flexibility. In short, we are well-positioned to continue to support our current dividend and to invest in increasing the cash generating capacity of our operating businesses with low reliance on additional debt issuance," Frost added.

Non-GAAP Metrics

EBITDA excluding non-cash items from continuing operations decreased to $569.5 million in 2018 from $618.5 million in 2017 reflecting primarily:

  • a reduction in storage capacity utilization at IMTT;
  • the previously disclosed write-down of a business in the MIC Hawaii segment and the operating losses related to that business;
  • higher costs related to the evaluation of various investment and acquisition/disposition opportunities, primarily the sale of BEC; and,
  • approximately $4.0 million of costs incurred for advisory services in connection with addressing various shareholder matters.

The above items were partially offset by an increased contribution from Atlantic Aviation and the absence of costs incurred during 2017 related to the implementation of a shared services center.

Adjusted EBITDA excluding non-cash items from continuing operations totaled $601.9 million in 2018 compared with $636.3 million in 2017. Adjustments exclude items such as transaction related costs and the write-down of an investment in a business that was sold. Adjusted EBITDA excluding non-cash items, together with MIC's proportionate interest in the businesses reported in Discontinued Operations, totaled $688.6 million.

MIC reported Adjusted Free Cash Flow from continuing operations of $439.5 million, down 13.9% from $510.3 million in 2017, on higher interest expense, higher maintenance capital expenditures and higher taxes. Adjusted Free Cash Flow, including MIC's proportionate interest in the businesses reported in Discontinued Operations, totaled $498.5 million.

See Summary Financial Information below.

Dividend

The MIC Board of Directors authorized a cash dividend of $1.00 per share, or $4.00 annualized, for the fourth quarter of 2018. The dividend will be payable on March 7, 2019 to shareholders of record on March 4, 2019. The Company initiated guidance for a quarterly cash dividend of $1.00 per share in 2019.

Full Year 2018 Results and Strategic Initiatives

International-Matex Tank Terminals

IMTT generated EBITDA excluding non-cash items of $286.6 million in 2018, down 12.1% versus 2017, primarily as a result of a previously disclosed decline in capacity utilization and slightly lower average storage rates. Free Cash Flow produced by IMTT declined 23.2% to $200.5 million as a result of the reduction in earnings together with higher interest expense, taxes and maintenance capital expenditures including those related to repurposing storage capacity.

Bulk liquid storage capacity utilization was 82.0% in the fourth quarter of 2018 and averaged 84.6% in 2018, consistent with guidance for "mid 80s percent" utilization provided early in the year.

MIC announced that its IMTT subsidiary has entered into agreements for the development of new storage capacity and capabilities that will significantly enhance the operations of two of the business' terminals on the Lower Mississippi River. The agreements will see IMTT deploy approximately $75.0 million of growth capital over the upcoming 12 to 24-month period.

At its Avondale, LA terminal, IMTT will construct storage capacity and related infrastructure including a new ship dock in support of a palm oil processing facility being developed on land leased by IMTT to Fuji Vegetable Oil ("Fuji"). The project features 87,000 barrels of new capacity being built pursuant to a 30-year use agreement with Fuji and 100,000 barrels of existing capacity that is expected to be used by a feedstock supplier. The facility is expected to be in service in late 2020.

IMTT has leased 442,000 barrels of capacity, including 80,000 barrels of capacity to be constructed, at its terminal in Gretna, LA to a customer who will market highly refined oils through the terminal. As a part of the long-term agreement IMTT will also construct a truck loading facility in support of the customer. The project is expected to be in service in early 2020.

Both the Avondale and Gretna projects are a part of ongoing efforts to invest in the infrastructure of IMTT and are subject to customary pre-construction permitting.

Atlantic Aviation

Atlantic Aviation generated EBITDA excluding non-cash items of $264.7 million in 2018, an increase of 7.0% compared with 2017, driven by full-year contributions from acquisitions of fixed base operations in 2017, increased hangar rental income and ancillary services fees.

Free Cash Flow produced by Atlantic Aviation increased slightly with the higher earnings substantially offset by higher taxes and interest expense. Excluding airports at which traffic was restricted as a result of runway closures for portions of the year, flight activity at the airports on which Atlantic Aviation operates increased by 0.6% in 2018 based on data reported by the Federal Aviation Administration.

MIC Hawaii

MIC Hawaii generated EBITDA excluding non-cash items of $37.3 million in 2018, down 38.5% versus 2017, including $17.1 million of write-downs and approximately $5.5 million of negative EBITDA, both related to a mechanical contracting business that was sold in November. These were partially offset by increased utility margins at Hawaii Gas resulting from a rate increase implemented in July 2018.

Free Cash Flow produced by MIC Hawaii declined 42.3% to $22.4 million as a result of the losses generated by the mechanical contractor, and higher maintenance capital expenditures and interest expense, partially offset by a decrease in cash taxes.

Corporate and Other

MIC's Corporate and Other segment generated EBITDA excluding non-cash items of $(19.1) million in 2018, compared with $(15.5) million in 2017, primarily as a result of higher transaction expenses and professional fees related to addressing various shareholder matters, partially offset by the absence of costs associated with the implementation of a shared services center. Free Cash Flow produced by Corporate and Other declined 80.9% to $(20.5) million as a result of higher interest expense and a reduced tax benefit.

The Corporate and Other segment includes primarily fees payable to MIC's Manager, professional fees and expenses associated with being a public company and any revenue or expense associated with smaller businesses that individually or collectively do not constitute a reportable segment. MIC also reports transaction related expenses, any profit-share income to which MIC was entitled related to the sale of renewable power generation projects by a third-party developer and shared services costs not otherwise allocated to operating companies, in its Corporate and Other segment.

In December, MIC announced that it had completed the refinancing of the primary debt facility of Atlantic Aviation and extended the maturity dates of two of three facilities at IMTT. These actions extended the weighted average maturity of MIC's debt to 5.7 years and provided the capital to fund the repayment of $349.9 million of convertible notes due in July 2019. Following the repayment of the convertible notes, MIC does not currently have any debt facilities that mature prior to 2022.

Discontinued Operations

In October 2018 MIC completed the sale of the Bayonne Energy Center (BEC) and commenced a sale process involving its solar and wind power generation facilities. These businesses, all of which had been reported as components of MIC's Contracted Power segment, were classified as Discontinued Operations and the Contracted Power segment was eliminated. The Company's financial results for 2018 and the prior years have been restated to reflect the impact of these changes.

The Discontinued Operations generated net income of $29.6 million in 2018, an increase of 32.6% compared with 2017, and EBITDA excluding non-cash items of $98.9 million, up 5.9% versus 2017. The increases were driven by contributions from the expansion of BEC and improved wind resources. Free Cash Flow produced by the Discontinued Operations increased 3.8% to $67.9 million.

2019 Guidance

MIC initiated guidance with respect to EBITDA and Free Cash Flow from continuing operations, and EBITDA by segment, for 2019. The Company expects a modest contribution from its discontinued operations (solar and wind power generation) will be additive to its guidance through the anticipated date of sale of these assets in the second quarter.

With respect to the Company's guidance for EBITDA and Free Cash Flow in 2019, a reconciliation of EBITDA to net income (loss), the most comparable GAAP measure and a reconciliation of Free Cash Flow to cash from operating activities, the most comparable GAAP measure, are 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.

International-Matex Tank Terminals

Storage utilization at IMTT is expected to average in a mid-80s percent range in 2019 and to end the year in a high-80s percent range, subject to market conditions. The Company expects the improvement to be more pronounced in the second half of the year. The 2019 utilization rate estimates assume that only a portion of the storage related to a now idle refinery (owned by a third party) is leased during 2019 and that demand for bulk liquid storage increases as market participants prepare for the scheduled implementation of new rules instituted by the International Maritime Organization concerning reductions in the sulphur content of bunker fuel in January of 2020. The contribution to EBITDA associated with the recovery in utilization is expected to be partially offset by a further decline in average storage rates and higher operating costs.

In the first quarter of 2019, IMTT is expected to receive approximately $39.0 million in proceeds related to the termination of an agreement with the owner of a refinery at IMTT's terminal in St. Rose, LA. The proceeds have been incorporated into the Company's guidance for IMTT EBITDA in 2019 of between $287.0 and $297.0 million. Excluding the termination fee, EBITDA is therefore be expected to be between $248.0 and $258.0 million. The forecast decline of approximately 12% reflects primarily the loss of revenue associated with storage related to the refinery, increased expenses and lower storage rates, primarily related to the renewal of older, out of market contracts, all partially offset by improved utilization including of repurposed capacity.

Atlantic Aviation

MIC's guidance for EBITDA from Atlantic Aviation of between $275.0 and $285.0 million in 2019 assumes historically normal growth in general aviation flight activity of approximately 2.5%. The guidance does not contemplate acquisitions of additional FBOs.

MIC Hawaii

Guidance for the Company's MIC Hawaii segment for EBITDA of between $60.0 and $65.0 million in 2019 assumes a full year benefit of the rate increase implemented in the regulated portion of Hawaii Gas in July of 2018, and the absence of write-downs and losses attributable to a business that was sold in 2018, partially offset by increases in the cost of propane hedges in the unregulated portion of that business.

Growth Investments

Growth capital expenditures across the MIC portfolio are expected to total between $275.0 and $300.0 million in 2019. Of this, the Company reports having already committed to expenditures with an aggregate value of $247.0 million. Given the attractiveness of the opportunities at IMTT and the tax benefits associated with investment in high-value, physical asset backed projects, the Company estimates that the majority of its 2019 growth capital expenditures will be made in support of IMTT.

Maintenance Capital Expenditures

MIC expects the amount of capital deployed in maintaining its businesses will be between $65.0 and $70.0 million in 2019. The expected spend is higher than the long-term average for the Company primarily as a result of planned expenditures related to the refurbishment of a pier at IMTT in Bayonne, NJ. Maintenance capital expenditures are expected to remain elevated for two to three years depending of the pace of the refurbishment.

EBITDA Guidance by Segment Summarized

IMTT:

$

287.0 – $297.0 million

Atlantic Aviation:

$

275.0 – $285.0 million

MIC Hawaii:

$

60.0 – $65.0 million

Corporate/Other:

$

(12.0) million

Total

$

610.0 – $635.0 million

Free Cash Flow

MIC expects Free Cash Flow from continuing operations in 2019 to be in a range between $400.0 and $445.0 million. The guidance contemplates higher cash interest related to an increase in the interest rate on debt at Atlantic Aviation, partially offset by the anticipated repayment of $349.9 million of holding company convertible notes in July of 2019 using a portion of the proceeds raised in the Atlantic Aviation refinancing. Free Cash Flow is also expected to be reduced by higher maintenance capital expenditures in 2019 compared with 2018 primarily in relation to increased spending at IMTT associated with the refurbishment of a pier at its facility in Bayonne, NJ.

Summary Financial Information

Quarter Ended
December 31,

Change
Favorable/
(Unfavorable)

Year Ended
December 31,

Change
Favorable/
(Unfavorable)

2018

2017

$

%

2018

2017

$

%

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

GAAP Metrics

Continuing Operations

Net (loss) income (100%)

$

(3,848)

$

354,312

(358,160)

(101.1)

$

64,628

$

433,770

(369,142)

(85.1)

Net (loss) income per share 
     attributable to MIC

(0.01)

4.19

(4.20)

(100.2)

0.80

5.22

(4.42)

(84.7)

Cash provided by operating
     activities

107,437

112,037

(4,600)

(4.1)

473,160

464,106

9,054

2.0

Discontinued Operations

Net (loss) income (100%)

$

(6,354)

$

6,964

(13,318)

(191.2)

$

29,620

$

22,342

7,278

32.6

Net (loss) income per share
     attributable to MIC

(0.06)

0.06

100.0

0.80

0.20

0.60

NM

Cash (used in) provided by
     operating activities

(1,062)

18,637

(19,699)

(105.7)

46,268

64,928

(18,660)

(28.7)

Weighted average number of shares 
     outstanding: basic

85,643,587

84,572,725

1,070,862

1.3

85,233,989

83,204,404

2,029,585

2.4

MIC Non-GAAP Metrics

EBITDA excluding non-cash 
     items – continuing
     operations (100%)

$

144,487

$

156,579

(12,092)

(7.7)

$

569,455

$

618,528

(49,073)

(7.9)

Shared service implementation 
     costs(1)

1,655

(1,655)

(100.0)

8,502

(8,502)

(100.0)

Write-down in Investment(1)

17,083

17,083

NM

Investment and
     acquisition/disposition costs(1)

7,891

1,381

6,510

NM

15,364

9,254

6,110

66.0

Adjusted EBITDA excluding
     non-cash items – continuing 
     operations (100%)(1)

$

152,378

$

159,615

(7,237)

(4.5)

$

601,902

$

636,284

(34,382)

(5.4)

Cash interest

$

(23,908)

$

(21,410)

(2,498)

(11.7)

$

(98,432)

$

(80,269)

(18,163)

(22.6)

Cash taxes

(3,445)

(2,532)

(913)

(36.1)

(13,950)

(11,031)

(2,919)

(26.5)

Maintenance capital expenditures

(17,695)

(11,636)

(6,059)

(52.1)

(49,979)

(34,676)

(15,303)

(44.1)

Adjusted Free Cash 
     Flow –  continuing operations 
     (100%)(1)

$

107,330

$

124,037

(16,707)

(13.5)

$

439,541

$

510,308

(70,767)

(13.9)

EBITDA excluding non-cash 
     items – discontinued operations 
     (100%)

$

14,190

$

21,401

(7,211)

(33.7)

$

98,872

$

93,375

5,497

5.9

Cash interest

(4,309)

(6,696)

2,387

35.6

(23,843)

(27,272)

3,429

12.6

Cash taxes

(6,501)

(135)

(6,366)

NM

(6,655)

(129)

(6,526)

NM

Maintenance capital
     expenditures

(504)

504

100.0

(440)

(526)

86

16.3

Free Cash Flow –  discontinued
     operations (100%)

$

3,380

$

14,066

(10,686)

(76.0)

$

67,934

$

65,448

2,486

3.8

Noncontrolling interest(2)

(2,235)

(2,583)

348

13.5

(9,008)

(7,806)

(1,202)

(15.4)

Adjusted Free Cash Flows (total 
     PC%)(1)

$

108,475

$

135,520

(27,045)

(20.0)

$

498,467

$

567,950

(69,483)

(12.2)

_____________________

NM — Not meaningful

(1) 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 items and Adjusted Free Cash Flow excludes the write-down of our investment in the previously owned design-build mechanical contractor business for 2018 and excludes implementation costs relating to our shared services center for 2017.

(2) Noncontrolling interest adjustment represents the portion of Free Cash Flow not attributable to MIC's ownership interest substantially from discontinued operations.

 

Conference Call and Webcast

When: MIC has scheduled a conference call for 8:00 a.m. Eastern Time on Thursday, February 21, 2019 during which management will review and comment on the fourth quarter and full year 2018 results and 2019 guidance.

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

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 February 21, 2019 through midnight on February 27, 2019, at +1(404) 537-3406 or +1(855) 859-2056, Passcode: 2276902. 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 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; and entities comprising an energy services, production and distribution segment, MIC Hawaii. 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 solar and wind facilities, substantially all of which are in discontinued operations.

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.

Because MIC has varied ownership interest in the businesses within its portfolio of solar and wind power generation facilities (in discontinued operations) but has an obligation to report their financial results on a consolidated basis, GAAP measures such as net income (loss) do not fully reflect its proportionate share of the cash generated by these 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 Annual 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 to help understand MIC's financial performance and not in lieu of its financial results reported under GAAP.

See tables above and below for a reconciliation of net income from continuing operations to EBITDA excluding non-cash items from continuing operations and to Adjusted EBITDA excluding non-cash items from continuing operations and a reconciliation from cash provided by operating activities from continuing operations to Free Cash Flow from continuing operations and Adjusted Free Cash Flow from continuing operations, on a consolidated basis. Reconciliations for each of MIC's operating businesses and Corporate and Other follow.

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, complete growth projects, deploy growth capital and manage growth, make and finance future acquisitions, and implement its strategy; the regulatory environment; 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 and its ability to achieve cost savings; 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 BALANCE SHEETS

 ($ in Thousands, Except Share Data)

As of December 31,

2018

2017

ASSETS

Current assets:

Cash and cash equivalents

$

588,555

$

45,844

Restricted cash

23,316

10,295

Accounts receivable, less allowance for doubtful accounts

of $1,097 and $895, respectively

95,161

146,621

Inventories

29,256

33,060

Prepaid expenses

12,647

10,885

Fair value of derivative instruments

10,516

11,965

Other current assets

13,200

12,061

Current assets held for sale(1)

647,652

36,914

Total current assets

1,420,303

307,645

Property, equipment, land and leasehold improvements, net

3,141,407

3,197,407

Investment in unconsolidated business 

8,360

9,115

Goodwill

2,043,320

2,047,040

Intangible assets, net

788,761

851,751

Fair value of derivative instruments

14,536

22,011

Other noncurrent assets

27,094

23,034

Noncurrent assets held for sale(1)

-

1,550,948

Total assets

$

7,443,781

$

8,008,951

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Due to Manager - related party

$

2,966

$

5,577

Accounts payable

38,178

58,883

Accrued expenses

85,867

79,576

Current portion of long-term debt

361,166

21,496

Other current liabilities

32,621

39,768

Current liabilities held for sale(1)

317,178

50,665

Total current liabilities

837,976

255,965

Long-term debt, net of current portion

2,652,748

2,991,654

Deferred income taxes

680,938

644,914

Other noncurrent liabilities

155,792

162,678

Noncurrent liabilities held for sale(1)

-

603,037

Total liabilities

4,327,454

4,658,248

Commitments and contingencies

-

-

Stockholders' equity (2):

Common stock ($0.001 par value; 500,000,000 authorized; 85,800,303 shares issued and
  outstanding at December 31, 2018 and 84,733,957 shares
issued and outstanding at 
   December 31, 2017)

$

86

$

85

Additional paid in capital

1,510,305

1,840,033

Accumulated other comprehensive loss

(30,271)

(29,993)

Retained earnings

1,484,482

1,343,567

Total stockholders' equity

2,964,602

3,153,692

Noncontrolling interests(3)

151,725

197,011

Total equity

3,116,327

3,350,703

Total liabilities and equity

$

7,443,781

$

8,008,951

_________________

(1)  See Note 5, ''Discontinued Operations and Dispositions'', in our Notes to Consolidated Financial Statements in Part II, Item 8, of Form 10-K for the year ended December 31, 2018, for further discussion on assets and liabilities held for sale.

(2)  See Note 11, ''Stockholders' Equity'', in our Notes to Consolidated Financial Statements in Part II, Item 8, of Form 10-K for the year ended December 31, 2018, for discussions on preferred stock and special stock.

(3)  Includes $141.5 million and $184.3 million of noncontrolling interest related to discontinued operations at December 31, 2018 and 2017, respectively. See Note 5, ''Discontinued Operations and Dispositions'', in our Notes to Consolidated Financial Statements in Part II, Item 8, of Form 10-K for the year ended December 31, 2018, for further discussions.

 

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

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

Year Ended December 31,

2018

2017

2016

Revenue

Service revenue

$

1,515,149

$

1,445,832

$

1,288,562

Product revenue

246,384

222,955

213,470

Total revenue

1,761,533

1,668,787

1,502,032

Costs and expenses

Cost of services

712,082

624,214

524,423

Cost of product sales

178,822

143,787

119,440

Selling, general and administrative

328,464

306,664

277,628

Fees to Manager - related party

44,866

71,388

68,486

Goodwill impairment

3,215

-

-

Depreciation

193,659

178,292

175,518

Amortization of intangibles

68,314

63,825

60,997

Total operating expenses 

1,529,422

1,388,170

1,226,492

Operating income

232,111

280,617

275,540

Other income (expense)

Interest income

788

83

86

Interest expense(1)

(112,626)

(86,999)

(95,613)

Other (expense) income, net

(6,194)

10,566

17,765

Net income from continuing operations before income taxes

114,079

204,267

197,778

(Provision) benefit for income taxes

(49,451)

229,503

(69,313)

Net income from continuing operations

$

64,628

$

433,770

$

128,465

Discontinued Operations(2)

Net income from discontinued operations before income taxes

$

31,748

$

17,691

$

28,348

(Provision) benefit for income taxes

(2,128)

4,651

(1,944)

Net income from discontinued operations

$

29,620

$

22,342

$

26,404

Net income

$

94,248

$

456,112

$

154,869

Net income from continuing operations

$

64,628

$

433,770

$

128,465

Less: net loss attributable to noncontrolling interests

(3,452)

(409)

(3,608)

Net income from continuing operations attributable to MIC

$

68,080

$

434,179

$

132,073

Net income from discontinued operations

$

29,620

$

22,342

$

26,404

Less: net (loss) income attributable to noncontrolling interests

(38,821)

5,319

2,096

Net income from discontinued operations attributable to MIC

$

68,441

$

17,023

$

24,308

Net income attributable to MIC

$

136,521

$

451,202

$

156,381

Basic income per share from continuing operations attributable to MIC

$

0.80

$

5.22

$

1.63

Basic income per share from discontinued operations attributable to MIC

0.80

0.20

0.30

Basic income per share attributable to MIC

$

1.60

$

5.42

$

1.93

Weighted average number of shares outstanding: basic 

85,233,989

83,204,404

80,892,654

Diluted income per share from continuing operations attributable to MIC 

$

0.80

$

4.94

$

1.55

Diluted income per share from discontinued operations attributable to MIC 

0.80

0.19

0.30

Diluted income per share attributable to MIC

$

1.60

$

5.13

$

1.85

Weighted average number of shares outstanding: diluted

85,249,865

91,073,362

82,218,627

Cash dividends declared per share

$

4.00

$

5.56

$

5.05

(1)  Interest expense includes gains on derivative instruments of $7.6 million and $2.2 million and losses on derivative instruments of $2.5 million for the years ended December 31, 2018, 2017 and 2016, respectively.

(2)  See Note 5, ''Discontinued Operations and Dispositions'', in our Notes to Consolidated Financial Statements in Part II, Item 8, of Form 10-K for the year ended December 31, 2018, for discussions on businesses classified as held for sale.

 

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

($ in Thousands)

Year Ended December 31,

2018

2017(1)

2016(1)

Operating activities

Net income from continuing operations

$

64,628

$

433,770

$

128,465

Adjustments to reconcile net income to net cash provided by operating 
     activities from continuing operations:

Non-cash goodwill impairment

3,215

-

-

Depreciation and amortization of property and equipment

193,659

178,292

175,518

Amortization of intangible assets

68,314

63,825

60,997

Amortization of debt financing costs

11,353

7,184

19,552

Amortization of debt discount

3,627

3,266

1,007

Adjustments to derivative instruments

11,490

(3,709)

(49,787)

Fees to Manager- related party

44,866

71,388

68,486

Deferred taxes

35,501

(240,534)

62,009

Pension expense

8,306

8,106

8,601

Other non-cash expense, net(2)

22,697

5,640

5,677

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

Accounts receivable

14,057

(31,849)

(7,488)

Inventories

(1,568)

(5,895)

(2,363)

Prepaid expenses and other current assets

(2,216)

(5,495)

8,070

Due to Manager-related party

511

(130)

135

Accounts payable and accrued expenses

421

(7,170)

4,492

Income taxes payable

584

401

8,251

Pension contribution

-

-

(3,500)

Other, net

(6,285)

(12,984)

5

Net cash provided by operating activities from continuing operations

473,160

464,106

488,127

Investing activities

Acquisitions of businesses and investments, net of cash, cash
  equivalents and restricted cash acquired

(18,415)

(200,850)

(37,091)

Purchases of property and equipment

(177,156)

(214,224)

(257,198)

Proceeds from insurance claim

-

-

10,740

Loan to project developer

(19,400)

(23,341)

(5,000)

Loan repayment from project developer

17,131

17,079

-

Proceeds from sale of business, net of cash, cash equivalents and 
     restricted cash divested

41,212

-

-

Other, net

284

272

1,023

Net cash used in investing activities from continuing operations

(156,344)

(421,064)

(287,526)

Financing activities

Proceeds from long-term debt

$

1,407,000

$

931,001

$

1,311,000

Payment of long-term debt

(1,384,945)

(412,646)

(1,452,480)

Proceeds from the issuance of shares

125

6,060

12,623

Dividends paid to common stockholders

(378,355)

(452,949)

(396,093)

Contributions received from noncontrolling interests

956

458

15,431

Purchase of noncontrolling interest

-

-

(9,909)

Distributions paid to noncontrolling interests

-

(7)

-

Offering and equity raise costs paid

(243)

(466)

(1,601)

Debt financing costs paid

(33,914)

(708)

(17,285)

Proceeds from the issuance of convertible senior notes

-

-

402,500

Payment of capital lease obligations

-

(281)

(2,601)

Net cash (used in) provided by financing activities from continuing operations

(389,376)

70,462

(138,415)

Net change in cash, cash equivalents and restricted cash from continuing
     operations

(72,560)

113,504

62,186

Cash flows provided by (used in) discontinued operations:

Net cash provided by operating activities

46,268

64,928

71,668

Net cash provided by (used in) investing activities

614,892

(135,757)

(85,733)

Net cash used in financing activities

(30,881)

(32,359)

(28,485)

Net cash provided by (used in) discontinued operations

630,279

(103,188)

(42,550)

Effect of exchange rate changes on cash and cash equivalents

(1,059)

511

211

Net change in cash, cash equivalents and restricted cash

556,660

10,827

19,847

Cash, cash equivalents and restricted cash, beginning of period

72,084

61,257

41,410

Cash, cash equivalents and restricted cash, end of period

$

628,744

$

72,084

$

61,257

Supplemental disclosures of cash flow information from continuing operations:

Non-cash investing and financing activities:

Accrued financing costs

$

406

$

107

$

3

Accrued purchases of property and equipment

23,285

22,166

22,473

Issuance of shares to Manager  

47,988

72,274

135,345

Issuance of shares to independent directors

750

681

750

Issuance of shares for acquisition of business

-

125,000

-

Conversion of convertible senior notes to shares

8

20

4

Taxes paid (refund), net

12,386

10,640

(898)

Interest paid

98,215

85,128

84,112

_________________

(1)  See Note 2, ''Summary of Significant Accounting Policies —Recently Issued Accounting Standards'', in our Notes to Consolidated Financial Statements in Part II, Item 8, of Form 10-K for the year ended December 31, 2018, for the Company's adoption of ASU No. 2016-18.

(2) Other non-cash expense, net, includes the write-down of the Company's investment in the previously owned design-build mechanical contractor business at MIC Hawaii for the year ended December 31, 2018.

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

As of December 31,

2018

2017

2016

Cash and cash equivalents

$

588,555

$

45,844

$

42,727

Restricted cash - current

23,316

10,295

2,264

Cash, cash equivalents and restricted cash included in assets held for sale(3)

16,873

15,945

16,266

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

$

628,744

$

72,084

$

61,257

______________________

(3) Represents cash, cash equivalents and restricted cash related to businesses classified as held for sale. See Note 5, ''Discontinued Operations and Dispositions'', in our Notes to Consolidated Financial Statements in Part II, Item 8, of Form 10-K for the year ended December 31, 2018, for further discussion.

 

 

MACQUARIE INFRASTRUCTURE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS – MD&A

Quarter Ended
December 31,

Change 
Favorable/
(Unfavorable)

Year Ended
 December 31,

Change 
Favorable/
(Unfavorable)

2018

2017

$

%

2018

2017

$

%

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

Revenue

Service revenue

$

375,512

$

378,763

(3,251)

(0.9)

$

1,515,149

$

1,445,832

69,317

4.8

Product revenue

62,245

57,197

5,048

8.8

246,384

222,955

23,429

10.5

Total revenue

437,757

435,960

1,797

0.4

1,761,533

1,668,787

92,746

5.6

Costs and expenses

Cost of services

178,193

169,176

(9,017)

(5.3)

712,082

624,214

(87,868)

(14.1)

Cost of product sales

50,893

36,172

(14,721)

(40.7)

178,822

143,787

(35,035)

(24.4)

Selling, general and administrative

88,142

79,610

(8,532)

(10.7)

328,464

306,664

(21,800)

(7.1)

Fees to Manager - related party

8,753

16,778

8,025

47.8

44,866

71,388

26,522

37.2

Goodwill impairment

-

-

-

-

3,215

-

(3,215)

 NM 

Depreciation

49,971

47,250

(2,721)

(5.8)

193,659

178,292

(15,367)

(8.6)

Amortization of intangibles

15,236

16,225

989

6.1

68,314

63,825

(4,489)

(7.0)

Total operating expenses 

391,188

365,211

(25,977)

(7.1)

1,529,422

1,388,170

(141,252)

(10.2)

Operating income

46,569

70,749

(24,180)

(34.2)

232,111

280,617

(48,506)

(17.3)

Other income (expense)

Interest income

671

24

647

 NM 

788

83

705

 NM 

Interest expense(1)

(41,781)

(17,371)

(24,410)

(140.5)

(112,626)

(86,999)

(25,627)

(29.5)

Other income (expense), net

8,840

3,427

5,413

158.0

(6,194)

10,566

(16,760)

(158.6)

Net income from continuing operations before 
     income taxes

14,299

56,829

(42,530)

(74.8)

114,079

204,267

(90,188)

(44.2)

(Provision) benefit for income taxes

(18,147)

297,483

(315,630)

(106.1)

(49,451)

229,503

(278,954)

(121.5)

Net (loss) income from continuing operations

$

(3,848)

$

354,312

(358,160)

(101.1)

$

64,628

$

433,770

(369,142)

(85.1)

Discontinued Operations

Net (loss) income from discontinued operations before 
     income taxes

$

(9,480)

$

5,009

(14,489)

 NM 

$

31,748

$

17,691

14,057

79.5

Benefit (provision) for income taxes

3,126

1,955

1,171

59.9

(2,128)

4,651

(6,779)

(145.8)

Net (loss) income from discontinued operations

$

(6,354)

$

6,964

(13,318)

(191.2)

$

29,620

$

22,342

7,278

32.6

Net (loss) income

$

(10,202)

$

361,276

(371,478)

(102.8)

$

94,248

$

456,112

(361,864)

(79.3)

Net (loss) income from continuing operations

$

(3,848)

$

354,312

(358,160)

(101.1)

$

64,628

$

433,770

(369,142)

(85.1)

Less: net loss attributable to noncontrolling interests

(3,135)

(338)

2,797

 NM 

(3,452)

(409)

3,043

 NM 

Net (loss) income from continuing operations 
     attributable to MIC

$

(713)

$

354,650

(355,363)

(100.2)

$

68,080

$

434,179

(366,099)

(84.3)

Net (loss) income from discontinued operations

$

(6,354)

$

6,964

(13,318)

(191.2)

$

29,620

$

22,342

7,278

32.6

Less: net (loss) income attributable to noncontrolling interests

(6,684)

12,542

19,226

153.3

(38,821)

5,319

44,140

 NM 

Net income (loss) from discontinued operations 
     attributable to MIC

$

330

$

(5,578)

5,908

105.9

$

68,441

$

17,023

51,418

 NM 

Net (loss) income attributable to MIC

$

(383)

$

349,072

(349,455)

(100.1)

$

136,521

$

451,202

(314,681)

(69.7)

Basic (loss) income per share from continuing 
     operations attributable to MIC

$

(0.01)

$

4.19

(4.20)

(100.2)

$

0.80

$

5.22

(4.42)

(84.7)

Basic (loss) per share from discontinued 
     operations attributable to MIC

-

(0.06)

0.06

100.0

0.80

0.20

0.60

 NM 

Basic (loss) income per share attributable to MIC

$

(0.01)

$

4.13

(4.14)

(100.2)

$

1.60

$

5.42

(3.82)

(70.5)

Weighted average number of shares outstanding: basic 

85,643,587

84,572,725

1,070,862

1.3

85,233,989

83,204,404

2,029,585

2.4

________________________

NM - Not meaningful

(1) Interest expense includes losses on derivative instruments of $9.0 million and gains on derivative instruments of $7.6 million for the quarter and year ended December 31, 2018, respectively. For the quarter and year ended December 31, 2017, interest expense includes gains on derivative instruments of $6.8 million and $2.2 million, respectively.

MACQUARIE INFRASTRUCTURE CORPORATION

RECONCILIATION OF CONSOLIDATED NET (LOSS) INCOME TO EBITDA EXCLUDING

NON-CASH ITEMS AND A RECONCILIATION FROM CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW

Quarter Ended
December 31,

Change 
Favorable/
(Unfavorable)

Year Ended
 December 31,

Change 
Favorable/
(Unfavorable)

2018

2017

$

%

2018

2017

$

%

($ In Thousands) (Unaudited)

Net (loss) income from continuing operations

$

(3,848)

$

354,312

$

64,628

$

433,770

Interest expense, net(1)

41,110

17,347

111,838

86,916

Provision (benefit) for income taxes

18,147

(297,483)

49,451

(229,503)

Goodwill impairment

-

-

3,215

-

Depreciation

49,971

47,250

193,659

178,292

Amortization of intangibles

15,236

16,225

68,314

63,825

Fees to Manager- related party

8,753

16,778

44,866

71,388

Pension expense(2)

2,022

1,625

8,306

8,106

Other non-cash expense, net(3)

13,096

525

25,178

5,734

EBITDA excluding non-cash items - continuing operations

$

144,487

$

156,579

(12,092)

(7.7)

$

569,455

$

618,528

(49,073)

(7.9)

EBITDA excluding non-cash items - continuing operations

$

144,487

$

156,579

$

569,455

$

618,528

Interest expense, net(1)

(41,110)

(17,347)

(111,838)

(86,916)

Adjustments to derivative instruments recorded in interest expense(1)

11,224

(6,809)

(1,574)

(3,803)

Amortization of debt financing costs(1)

5,061

1,857

11,353

7,184

Amortization of debt discount(1)

917

889

3,627

3,266

Provision for current income taxes

(3,445)

(2,532)

(13,950)

(11,031)

Changes in working capital(4)

(9,697)

(20,600)

16,087

(63,122)

Cash provided by operating activities - continuing operations

107,437

112,037

473,160

464,106

Changes in working capital(4)

9,697

20,600

(16,087)

63,122

Maintenance capital expenditures

(17,695)

(11,636)

(49,979)

(34,676)

Free cash flow - continuing operations  

99,439

121,001

(21,562)

(17.8)

407,094

492,552

(85,458)

(17.4)

Free cash flow - discontinued operations  

3,380

14,066

(10,686)

(76.0)

67,934

65,448

2,486

3.8

Total Free Cash Flow  

$

102,819

$

135,067

(32,248)

(23.9)

$

475,028

$

558,000

(82,972)

(14.9)

__________________

(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. Interest expense, net, also included a non-cash write-off of deferred financing fees related to the December 2018 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. 

(3)  Other non-cash expense, net, primarily includes unrealized gains (losses) on commodity hedges, adjustments to asset retirement obligations and non-cash gains (losses) related to the disposal of assets. Other non-cash expense, net, also includes the write-down of our investment in the previously owned design-build mechanical contractor business for the year ended December 31, 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, ''Summary of Significant Accounting Policies'', in our Notes to Consolidated Financial Statements in Part II, Item 8, of Form 10-K, for the year ended December 31, 2018, for recently issued accounting standards.

 

 

MACQUARIE INFRASTRUCTURE CORPORATION

RECONCILIATION FROM CONSOLIDATED FREE CASH FLOW TO

PROPORTIONATELY COMBINED FREE CASH FLOW

Change 
Favorable/
(Unfavorable)

Quarter Ended
December 31,

Change 
Favorable/
(Unfavorable)

Year Ended
December 31,

2018

2017

$

%

2018

2017

$

%

($ In Thousands) (Unaudited)

100% Total Free Cash Flow 
     (includes continuing and 
     discontinued operations)

$

102,819

$

135,067

(32,248)

(23.9)

$

475,028

$

558,000

(82,972)

(14.9)

100% of Discontinued Operations 
     Free Cash Flow

(3,380)

(14,066)

(67,934)

(65,448)

Proportionately Combined 
     Discontinued Operations Free 
     Cash Flow

1,145

11,483

58,926

57,642

Proportionately Combined Free 
     Cash Flow (includes continuing 
     and discontinued operations)

$

100,584

$

132,484

(31,900)

(24.1)

$

466,020

$

550,194

(84,174)

(15.3)

 

 

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
December 31,

Change
Favorable/
(Unfavorable)

Year Ended
 December 31,

Change
Favorable/
(Unfavorable)

2018

2017

2018

2017

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Revenue

123,802

139,294

(15,492)

(11.1)

510,783

549,422

(38,639)

(7.0)

Cost of services

52,961

48,317

(4,644)

(9.6)

200,966

196,369

(4,597)

(2.3)

Selling, general and administrative expenses

8,024

10,779

2,755

25.6

32,709

36,406

3,697

10.2

Depreciation and amortization

32,700

32,637

(63)

(0.2)

131,402

126,463

(4,939)

(3.9)

Operating income

30,117

47,561

(17,444)

(36.7)

145,706

190,184

(44,478)

(23.4)

Interest expense, net(1)

(15,153)

(7,650)

(7,503)

(98.1)

(45,502)

(38,357)

(7,145)

(18.6)

Other income (expense), net

101

(196)

297

151.5

965

1,758

(793)

(45.1)

(Provision) benefit for income taxes

(11,690)

256,150

(267,840)

(104.6)

(35,885)

209,464

(245,349)

(117.1)

Net income

3,375

295,865

(292,490)

(98.9)

65,284

363,049

(297,765)

(82.0)

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

Net income

3,375

295,865

65,284

363,049

Interest expense, net(1)

15,153

7,650

45,502

38,357

Provision (benefit) for income taxes

11,690

(256,150)

35,885

(209,464)

Depreciation and amortization

32,700

32,637

131,402

126,463

Pension expense(2)

1,925

1,347

7,662

6,996

Other non-cash expense, net 

256

452

867

767

EBITDA excluding non-cash items

65,099

81,801

(16,702)

(20.4)

286,602

326,168

(39,566)

(12.1)

EBITDA excluding non-cash items

65,099

81,801

286,602

326,168

Interest expense, net(1)

(15,153)

(7,650)

(45,502)

(38,357)

Adjustments to derivative instruments recorded
   in interest expense(1)

4,285

(3,577)

(1,978)

(3,834)

Amortization of debt financing costs(1)

487

411

1,721

1,647

Provision for current income taxes

(803)

(1,348)

(6,862)

(4,417)

Changes in working capital

(5,389)

(20,382)

4,524

(32,795)

Cash provided by operating activities

48,526

49,255

238,505

248,412

Changes in working capital

5,389

20,382

(4,524)

32,795

Maintenance capital expenditures

(12,159)

(6,580)

(33,494)

(20,143)

Free cash flow

41,756

63,057

(21,301)

(33.8)

200,487

261,064

(60,577)

(23.2)

_____________________

(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
December 31,

Change
Favorable/ (Unfavorable)

Year Ended
 December 31,

Change
Favorable/(Unfavorable)

2018

2017

2018

2017

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Revenue

247,451

225,282

22,169

9.8

962,492

846,431

116,061

13.7

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

121,184

105,509

(15,675)

(14.9)

466,948

378,494

(88,454)

(23.4)

Gross margin

126,267

119,773

6,494

5.4

495,544

467,937

27,607

5.9

Selling, general and administrative expenses

58,178

58,693

515

0.9

231,980

222,205

(9,775)

(4.4)

Depreciation and amortization

27,930

26,296

(1,634)

(6.2)

105,950

100,190

(5,760)

(5.7)

Operating income

40,159

34,784

5,375

15.5

157,614

145,542

12,072

8.3

Interest expense, net(1)

(16,232)

(864)

(15,368)

 NM 

(25,833)

(14,512)

(11,321)

(78.0)

Other income (expense), net

379

(32)

411

 NM 

(140)

(151)

11

7.3

(Provision) benefit for income taxes

(6,453)

30,257

(36,710)

(121.3)

(35,222)

(6,509)

(28,713)

 NM 

Net income

17,853

64,145

(46,292)

(72.2)

96,419

124,370

(27,951)

(22.5)

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

17,853

64,145

96,419

124,370

Interest expense, net(1)

16,232

864

25,833

14,512

Provision (benefit) for income taxes

6,453

(30,257)

35,222

6,509

Depreciation and amortization

27,930

26,296

105,950

100,190

Pension expense(2)

5

5

21

20

Other non-cash (income) expense, net 

(11)

390

1,221

1,642

EBITDA excluding non-cash items

68,462

61,443

7,019

11.4

264,666

247,243

17,423

7.0

EBITDA excluding non-cash items

68,462

61,443

264,666

247,243

Interest expense, net(1)

(16,232)

(864)

(25,833)

(14,512)

Convertible senior notes interest(3)

(1,449)

(2,013)

(7,487)

(7,782)

Adjustments to derivative instruments recorded
   in interest expense(1)

6,049

(2,721)

251

429

Amortization of debt financing costs(1)

3,454

351

4,296

1,170

Provision for current income taxes

(3,332)

(8,647)

(22,801)

(14,457)

Changes in working capital

(3,196)

(573)

13,708

(7,240)

Cash provided by operating activities

53,756

46,976

226,800

204,851

Changes in working capital

3,196

573

(13,708)

7,240

Maintenance capital expenditures

(3,001)

(2,894)

(8,301)

(7,965)

Free cash flow

53,951

44,655

9,296

20.8

204,791

204,126

665

0.3

_____________________

NM - Not meaningful

(1)  Interest expense, net, includes adjustments to derivative instruments and non-cash amortization of deferred financing fees. For the quarter and year ended December 31, 2018, interest expense also included non-cash write-off of deferred financing costs related to the December 2018 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 to Atlantic Aviation related to the 2.00% Convertible Senior Notes due October 2023 through December 06, 2018, the date of Atlantic Aviation's refinancing. The proceeds from this note issuance in October 2016 were used principally to reduce the drawn balance on Atlantic Aviation's revolving credit facility.

 

 

MIC Hawaii

Quarter Ended
December 31,

Change
Favorable/ (Unfavorable)

Year Ended
 December 31,

Change
Favorable/(Unfavorable)

2018

2017

2018

2017

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Product revenue

61,393

57,197

4,196

7.3

245,532

222,955

22,577

10.1

Service revenue

4,951

15,437

(10,486)

(67.9)

46,257

54,913

(8,656)

(15.8)

Total revenue

66,344

72,634

(6,290)

(8.7)

291,789

277,868

13,921

5.0

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

50,633

36,172

(14,461)

(40.0)

178,562

143,787

(34,775)

(24.2)

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

4,048

15,350

11,302

73.6

44,168

49,365

5,197

10.5

Cost of revenue — total

54,681

51,522

(3,159)

(6.1)

222,730

193,152

(29,578)

(15.3)

Gross margin

11,663

21,112

(9,449)

(44.8)

69,059

84,716

(15,657)

(18.5)

Selling, general and administrative expenses

6,454

7,209

755

10.5

29,307

26,938

(2,369)

(8.8)

Goodwill impairment

-

-

-

-

3,215

-

(3,215)

 NM 

Depreciation and amortization

4,168

4,381

213

4.9

23,708

15,303

(8,405)

(54.9)

Operating income

1,041

9,522

(8,481)

(89.1)

12,829

42,475

(29,646)

(69.8)

Interest expense, net(1)

(2,738)

(1,246)

(1,492)

(119.7)

(7,984)

(7,041)

(943)

(13.4)

Other expense, net

(1,503)

(349)

(1,154)

 NM 

(24,739)

(731)

(24,008)

 NM 

Benefit (provision) for income taxes

2,419

1,485

934

62.9

6,769

(9,287)

16,056

172.9

Net (loss) income

(781)

9,412

(10,193)

(108.3)

(13,125)

25,416

(38,541)

(151.6)

Less: net loss attributable to noncontrolling
   interests

(3,067)

(77)

2,990

 NM 

(3,202)

(148)

3,054

 NM 

Net income (loss) attributable to MIC

2,286

9,489

(7,203)

(75.9)

(9,923)

25,564

(35,487)

(138.8)

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

(781)

9,412

(13,125)

25,416

Interest expense, net(1)

2,738

1,246

7,984

7,041

(Benefit) provision for income taxes

(2,419)

(1,485)

(6,769)

9,287

Goodwill impairment

-

-

3,215

-

Depreciation and amortization

4,168

4,381

23,708

15,303

Pension expense(2)

55

273

438

1,090

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

12,262

(614)

21,810

2,494

EBITDA excluding non-cash items

16,023

13,213

2,810

21.3

37,261

60,631

(23,370)

(38.5)

EBITDA excluding non-cash items

16,023

13,213

37,261

60,631

Interest expense, net(1)

(2,738)

(1,246)

(7,984)

(7,041)

Adjustments to derivative instruments recorded
   in interest expense(1)

890

(511)

153

(398)

Amortization of debt financing costs(1)

94

100

383

403

Benefit (provision) for current income taxes

3,988

(3,047)

727

(8,312)

Changes in working capital(4)

(3,265)

5,345

13,155

(7,748)

Cash provided by operating activities

14,992

13,854

43,695

37,535

Changes in working capital(4)

3,265

(5,345)

(13,155)

7,748

Maintenance capital expenditures

(2,535)

(2,162)

(8,184)

(6,568)

Free cash flow

15,722

6,347

9,375

147.7

22,356

38,715

(16,359)

(42.3)

_____________________

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 the previously owned design-build mechanical contractor business for the year ended December 31, 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, ''Summary of Significant Accounting Policies'', in Notes to Consolidated Financial Statements in Part II, Item 8, of Form 10-K for recently issued accounting standards.

 

 

Corporate and Other

Quarter Ended
December 31,

Change
Favorable/(Unfavorable)

Year Ended
 December 31,

Change
Favorable/(Unfavorable)

2018

2017

2018

2017

$

$

$

%

$

$

$

%

($ In Thousands) (Unaudited)

Product revenue

852

-

852

 NM 

852

-

852

 NM 

Service revenue

42

-

42

 NM 

42

-

42

 NM 

Total revenue

894

-

894

 NM 

894

-

894

 NM 

Cost of product sales

260

-

260

 NM 

260

-

(260)

 NM 

Selling, general and administrative expenses

16,220

4,179

(12,041)

 NM 

38,893

26,035

(12,858)

(49.4)

Fees to Manager-related party

8,753

16,778

8,025

47.8

44,866

71,388

26,522

37.2

Depreciation and amortization

409

161

(248)

(154.0)

913

161

(752)

 NM 

Operating loss

(24,748)

(21,118)

(3,630)

(17.2)

(84,038)

(97,584)

13,546

13.9

Interest expense, net(1)

(6,987)

(7,587)

600

7.9

(32,519)

(27,006)

(5,513)

(20.4)

Other income, net

9,863

4,004

5,859

146.3

17,720

9,690

8,030

82.9

(Provision) benefit for income taxes

(2,423)

9,591

(12,014)

(125.3)

14,887

35,835

(20,948)

(58.5)

Net loss

(24,295)

(15,110)

(9,185)

(60.8)

(83,950)

(79,065)

(4,885)

(6.2)

Less: net loss attributable to noncontrolling
  interests

(68)

(261)

(193)

(73.9)

(250)

(261)

(11)

(4.2)

Net loss attributable to MIC

(24,227)

(14,849)

(9,378)

(63.2)

(83,700)

(78,804)

(4,896)

(6.2)

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

Net loss

(24,295)

(15,110)

(83,950)

(79,065)

Interest expense, net(1)

6,987

7,587

32,519

27,006

Provision (benefit) for income taxes

2,423

(9,591)

(14,887)

(35,835)

Depreciation and amortization

409

161

913

161

Fees to Manager-related party

8,753

16,778

44,866

71,388

Pension expense(2)

37

-

185

-

Other non-cash expense, net

589

297

1,280

831

EBITDA excluding non-cash items

(5,097)

122

(5,219)

 NM 

(19,074)

(15,514)

(3,560)

(22.9)

EBITDA excluding non-cash items

(5,097)

122

(19,074)

(15,514)

Interest expense, net(1)

(6,987)

(7,587)

(32,519)

(27,006)

Convertible senior notes interest(3)

1,449

2,013

7,487

7,782

Amortization of debt financing costs(1)

1,026

995

4,953

3,964

Amortization of debt discount(1)

917

889

3,627

3,266

(Provision) benefit for current income taxes

(3,298)

10,510

14,986

16,155

Changes in working capital

2,153

(4,990)

(15,300)

(15,339)

Cash (used in) provided by operating activities

(9,837)

1,952

(35,840)

(26,692)

Changes in working capital

(2,153)

4,990

15,300

15,339

Free cash flow

(11,990)

6,942

(18,932)

 NM 

(20,540)

(11,353)

(9,187)

(80.9)

_____________________

NM - Not meaningful

(1)  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.

(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 to Atlantic Aviation, related to the 2.00% Convertible Senior Notes due October 2023 through December 6, 2018, the date of Atlantic Aviation's refinancing. The proceeds from this note issuance in October 2016 were used principally to reduce the drawn balance on Atlantic Aviation's revolving credit facility. Cash interest expense on this note issuance is included in Corporate and Other subsequent to December 6, 2018.

 

 

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 FREE CASH FLOW ON A CONSOLIDATED,

PROPORTIONATELY COMBINED

AND TOTAL BASIS

For the Quarter Ended December 31, 2018

IMTT 

 Atlantic Aviation 

MIC Hawaii

MIC Corporate 

Total Continuing Operations
100%

Discontinued Operations PC%(1)

Total
 PC%(1)

Discontinued Operations  100%

Total
100%

($ in Thousands) (Unaudited)

Net income (loss)

3,375

17,853

(781)

(24,295)

(3,848)

(5,927)

(9,775)

(6,354)

(10,202)

Interest expense, net(2)

15,153

16,232

2,738

6,987

41,110

5,072

46,182

6,433

47,543

Provision (benefit) for income taxes

11,690

6,453

(2,419)

2,423

18,147

(3,126)

15,021

(3,126)

15,021

Depreciation and amortization

32,700

27,930

4,168

409

65,207

(1,600)

63,607

445

65,652

Fees to Manager-related party

-

-

-

8,753

8,753

-

8,753

-

8,753

Pension expense(3)

1,925

5

55

37

2,022

-

2,022

-

2,022

Other non-cash expense (income), net(4)

256

(11)

12,262

589

13,096

16,792

29,888

16,792

29,888

EBITDA excluding non-cash items

65,099

68,462

16,023

(5,097)

144,487

11,211

155,698

14,190

158,677

EBITDA excluding non-cash items

65,099

68,462

16,023

(5,097)

144,487

11,211

155,698

14,190

158,677

Interest expense, net(2)

(15,153)

(16,232)

(2,738)

(6,987)

(41,110)

(5,072)

(46,182)

(6,433)

(47,543)

Convertible senior notes interest(5)

-

(1,449)

-

1,449

-

-

-

-

-

Adjustments to derivative instruments 
     recorded in interest expense, net(2)

4,285

6,049

890

-

11,224

1,419

12,643

2,021

13,245

   Amortization of debt financing costs(2)

487

3,454

94

1,026

5,061

88

5,149

103

5,164

Amortization of debt discount(2)

-

-

-

917

917

-

917

-

917

(Provision) benefit for current income taxes

(803)

(3,332)

3,988

(3,298)

(3,445)

(6,501)

(9,946)

(6,501)

(9,946)

Changes in working capital 

(5,389)

(3,196)

(3,265)

2,153

(9,697)

(4,283)

(13,980)

(4,442)

(14,139)

Cash provided by (used in) operating activities

48,526

53,756

14,992

(9,837)

107,437

(3,138)

104,299

(1,062)

106,375

Changes in working capital 

5,389

3,196

3,265

(2,153)

9,697

4,283

13,980

4,442

14,139

Maintenance capital expenditures

(12,159)

(3,001)

(2,535)

-

(17,695)

-

(17,695)

-

(17,695)

Free Cash Flow

41,756

53,951

15,722

(11,990)

99,439

1,145

100,584

3,380

102,819

 

 

For the Quarter Ended December 31, 2017

IMTT

 Atlantic Aviation 

MIC Hawaii

MIC Corporate 

Total Continuing Operations 100% 

Discontinued Operations PC%  (1)

Total
 PC%(1)

Discontinued Operations  100%

Total 100%

($ in Thousands) (Unaudited)

Net income (loss)

295,865

64,145

9,412

(15,110)

354,312

5,755

360,067

6,964

361,276

Interest expense, net(2)

7,650

864

1,246

7,587

17,347

2,660

20,007

3,056

20,403

Benefit for income taxes

(256,150)

(30,257)

(1,485)

(9,591)

(297,483)

(1,955)

(299,438)

(1,955)

(299,438)

Depreciation and amortization

32,637

26,296

4,381

161

63,475

13,382

76,857

15,269

78,744

Fees to Manager-related party

-

-

-

16,778

16,778

-

16,778

-

16,778

Pension expense(3)

1,347

5

273

-

1,625

-

1,625

-

1,625

Other non-cash expense (income), net(4)

452

390

(614)

297

525

(1,934)

(1,409)

(1,933)

(1,408)

EBITDA excluding non-cash items

81,801

61,443

13,213

122

156,579

17,908

174,487

21,401

177,980

EBITDA excluding non-cash items

81,801

61,443

13,213

122

156,579

17,908

174,487

21,401

177,980

Interest expense, net(2)

(7,650)

(864)

(1,246)

(7,587)

(17,347)

(2,660)

(20,007)

(3,056)

(20,403)

Convertible senior notes interest(5)

-

(2,013)

-

2,013

-

-

-

-

-

Adjustments to derivative instruments recorded in interest expense, net(2)

(3,577)

(2,721)

(511)

-

(6,809)

(3,615)

(10,424)

(4,019)

(10,828)

   Amortization of debt financing costs(2)

411

351

100

995

1,857

363

2,220

379

2,236

Amortization of debt discount(2)

-

-

-

889

889

-

889

-

889

(Provision) benefit for current income taxes

(1,348)

(8,647)

(3,047)

10,510

(2,532)

(136)

(2,668)

(135)

(2,667)

Changes in working capital

(20,382)

(573)

5,345

(4,990)

(20,600)

4,648

(15,952)

4,067

(16,533)

Cash provided by operating activities

49,255

46,976

13,854

1,952

112,037

16,508

128,545

18,637

130,674

Changes in working capital

20,382

573

(5,345)

4,990

20,600

(4,648)

15,952

(4,067)

16,533

Maintenance capital expenditures

(6,580)

(2,894)

(2,162)

-

(11,636)

(377)

(12,013)

(504)

(12,140)

Free Cash Flow

63,057

44,655

6,347

6,942

121,001

11,483

132,484

14,066

135,067

 

 

For the Year Ended December 31, 2018

IMTT

 Atlantic Aviation 

MIC Hawaii

MIC
 Corporate 

Total Continuing Operations
100%

Discontinued Operations PC%(1)

Total
 PC%(1)

Discontinued Operations  100%

Total
100%

($ in Thousands) (Unaudited)

Net income (loss) 

65,284

96,419

(13,125)

(83,950)

64,628

27,056

91,684

29,620

94,248

Interest expense, net(2)

45,502

25,833

7,984

32,519

111,838

14,691

126,529

17,094

128,932

Provision (benefit) for income taxes

35,885

35,222

(6,769)

(14,887)

49,451

2,128

51,579

2,128

51,579

Goodwill impairment

-

-

3,215

-

3,215

-

3,215

-

3,215

Depreciation and amortization

131,402

105,950

23,708

913

261,973

31,281

293,254

38,517

300,490

Fees to Manager-related party

-

-

-

44,866

44,866

-

44,866

-

44,866

Pension expense(3)

7,662

21

438

185

8,306

-

8,306

-

8,306

Other non-cash expense, net(4)

867

1,221

21,810

1,280

25,178

11,508

36,686

11,513

36,691

EBITDA excluding non-cash items

286,602

264,666

37,261

(19,074)

569,455

86,664

656,119

98,872

668,327

EBITDA excluding non-cash items

286,602

264,666

37,261

(19,074)

569,455

86,664

656,119

98,872

668,327

Interest expense, net(2)

(45,502)

(25,833)

(7,984)

(32,519)

(111,838)

(14,691)

(126,529)

(17,094)

(128,932)

Convertible senior notes interest(5)

-

(7,487)

-

7,487

-

-

-

-

-

Adjustments to derivative instruments 
     recorded in interest expense, net(2)

(1,978)

251

153

-

(1,574)

(7,241)

(8,815)

(7,990)

(9,564)

   Amortization of debt financing costs(2)

1,721

4,296

383

4,953

11,353

1,179

12,532

1,241

12,594

Amortization of debt discount(2)

-

-

-

3,627

3,627

-

3,627

-

3,627

(Provision) benefit for current income taxes

(6,862)

(22,801)

727

14,986

(13,950)

(6,655)

(20,605)

(6,655)

(20,605)

Changes in working capital

4,524

13,708

13,155

(15,300)

16,087

(21,377)

(5,290)

(22,106)

(6,019)

Cash provided by (used in) operating activities

238,505

226,800

43,695

(35,840)

473,160

37,879

511,039

46,268

519,428

Changes in working capital

(4,524)

(13,708)

(13,155)

15,300

(16,087)

21,377

5,290

22,106

6,019

Maintenance capital expenditures

(33,494)

(8,301)

(8,184)

-

(49,979)

(330)

(50,309)

(440)

(50,419)

Free Cash Flow

200,487

204,791

22,356

(20,540)

407,094

58,926

466,020

67,934

475,028

 

 

For the Year Ended December 31, 2017

IMTT

 Atlantic Aviation 

MIC
Hawaii(5)

MIC
 Corporate 

Total Continuing Operations 100%

Discontinued Operations PC%(1)

Total
 PC%(1)

Discontinued Operations  100%

Total 100%

($ in Thousands) (Unaudited)

Net income (loss)

363,049

124,370

25,416

(79,065)

433,770

21,392

455,162

22,342

456,112

Interest expense, net(2)

38,357

14,512

7,041

27,006

86,916

20,831

107,747

23,487

110,403

(Benefit) provision for income taxes

(209,464)

6,509

9,287

(35,835)

(229,503)

(4,651)

(234,154)

(4,651)

(234,154)

Depreciation and amortization

126,463

100,190

15,303

161

242,117

52,758

294,875

60,300

302,417

Fees to Manager-related party

-

-

-

71,388

71,388

-

71,388

-

71,388

Pension expense(3)

6,996

20

1,090

-

8,106

-

8,106

-

8,106

Other non-cash expense (income), net(4)

767

1,642

2,494

831

5,734

(8,082)

(2,348)

(8,103)

(2,369)

EBITDA excluding non-cash items

326,168

247,243

60,631

(15,514)

618,528

82,248

700,776

93,375

711,903

EBITDA excluding non-cash items

326,168

247,243

60,631

(15,514)

618,528

82,248

700,776

93,375

711,903

Interest expense, net(2)

(38,357)

(14,512)

(7,041)

(27,006)

(86,916)

(20,831)

(107,747)

(23,487)

(110,403)

Convertible senior notes interest(5)

-

(7,782)

-

7,782

-

-

-

-

-

Adjustments to derivative instruments 
     recorded in interest expense, net(2)

(3,834)

429

(398)

-

(3,803)

(4,704)

(8,507)

(5,301)

(9,104)

   Amortization of debt financing costs(2)

1,647

1,170

403

3,964

7,184

1,457

8,641

1,516

8,700

   Amortization of debt discount(2)

-

-

-

3,266

3,266

-

3,266

-

3,266

(Provision) benefit for current income
     taxes

(4,417)

(14,457)

(8,312)

16,155

(11,031)

(129)

(11,160)

(129)

(11,160)

Changes in working capital

(32,795)

(7,240)

(7,748)

(15,339)

(63,122)

(762)

(63,884)

(1,046)

(64,168)

Cash provided by (used in) operating 
     activities

248,412

204,851

37,535

(26,692)

464,106

57,279

521,385

64,928

529,034

Changes in working capital

32,795

7,240

7,748

15,339

63,122

762

63,884

1,046

64,168

Maintenance capital expenditures

(20,143)

(7,965)

(6,568)

-

(34,676)

(399)

(35,075)

(526)

(35,202)

Free Cash Flow

261,064

204,126

38,715

(11,353)

492,552

57,642

550,194

65,448

558,000

__________________

(1) Represents MIC's proportionately combined interests in its portfolio of solar and wind power generation businesses classified as part of discontinued operations.

(2) 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. Interest expense, net, also included a non-cash write-off of deferred financing fees related to the December 2018 refinancing at Atlantic Aviation.

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

(4) Other non-cash expense (income), net, primarily includes non-cash 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 the previously owned design-build mechanical contractor business for the year ended December 31, 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.

(5) Represents the cash interest expense reclassified to Atlantic Aviation, related to the 2.00% Convertible Senior Notes due October 2023 through December 6, 2018, the date of Atlantic Aviation's refinancing. The proceeds from this note issuance in October 2016 were used principally to reduce the drawn balance on Atlantic Aviation's revolving credit facility. Cash interest expense on this note issuance is included in Corporate and Other subsequent to December 6, 2018.

 

Cision View original content:http://www.prnewswire.com/news-releases/mic-reports-fourth-quarter-and-full-year-2018-results-300799219.html

SOURCE Macquarie Infrastructure Corporation

Source: PR Newswire
(February 20, 2019 - 5:15 PM EST)

News by QuoteMedia

www.quotemedia.com

Share: