Monday, January 6, 2025

SunCoke Energy Partners, L.P. Announces Second Quarter 2016 Results

 July 28, 2016 - 6:45 AM EDT

Print

Email Article

Font Down

Font Up

SunCoke Energy Partners, L.P. Announces Second Quarter 2016 Results

  • Net income attributable to SXCP decreased $4.9 million to $12.1 million
  • Adjusted EBITDA attributable to SXCP decreased $1.2 million to $40.9
    million
  • Strong Distributable Cash Flow and Distribution Cash Coverage Ratio of
    $39.1 million and 1.33x, respectively
  • Repurchased more than $17 million of face value bonds during the
    quarter and declared quarterly distribution of $0.5940 per unit
  • Reaffirmed full-year outlook for 2016 Adjusted EBITDA attributable to
    SXCP of $207 million to $217 million; however, the Company modified
    its guidance range for Distributable Cash Flow to $147 million to $161
    million to reflect the discontinuation of sponsor support for the
    second half of the 2016

SunCoke Energy Partners, L.P. (NYSE: SXCP) today reported results for
the second quarter 2016. The quarter's operating results are driven by
stable Coke performance and the contribution of the Convent Marine
Terminal ("CMT") acquisition, offset by lower Coal Logistics volumes
across the segment.

"Underpinned by our strong take-or-pay contracts, our cokemaking assets
posted another solid quarter of results and continue to perform in line
with expectations," said Fritz Henderson, Chairman, President and Chief
Executive Officer of SunCoke Energy Partners, L.P. "While we continue to
see below-target volumes at our Coal Logistics segment, we remain
committed to optimizing asset performance across the business."

SXCP repurchased more than $17 million of face value bonds in the
quarter and remains on track to allocate approximately $60 million of
cash towards de-levering its balance sheet in 2016. The Partnership also
reaffirmed its full-year outlook for 2016 Adjusted EBITDA attributable
to SXCP of $207 million to $217 million.

Henderson added, "With the first half of the year behind us, we are in
position to deliver on our commitments to unitholders and remain
flexible and responsive to the evolving industry landscape."

SECOND QUARTER RESULTS(1)

     
  Three Months Ended June 30,

(Dollars in millions)

  2016   2015   Increase/(Decrease)
Revenues $ 181.4   $ 207.6   $ (26.2 )
Net income attributable to SXCP(2) $ 12.1 $ 17.0 $ (4.9 )
Adjusted EBITDA(3)   $ 41.7     $ 44.7     $ (3.0 )
(1)   The current and prior year periods are not comparable due to the
contribution of Convent Marine Terminal, which was acquired on
August 12, 2015.
(2) Net income attributable to SXCP includes the impacts of SXCP's 75
percent and 98 percent ownership interest in Granite City during the
second quarter of 2015 and 2016, respectively.
(3) See definition of Adjusted EBITDA and reconciliation elsewhere in
this release.
 

Revenues were $181.4 million in second quarter 2016, a decline of $26.2
million from the same prior year period. The decline was primarily due
to the pass-through of lower coal costs and lower coke sales volumes.

Net income attributable to SXCP was $12.1 million, a decrease of $4.9
million from the same prior year period, due to higher depreciation and
amortization of CMT assets as well as the operating items described
below, partly offset by $3.5 million of gains on extinguishment of debt
recognized during the second quarter 2016.

Adjusted EBITDA decreased $3.0 million due to lower Coal Logistics
volumes, higher corporate costs and the complete write-off of a $1.4
million receivable related to 2015 spot coke sales to Essar Algoma.
These decreases were party offset by contributions from CMT, which
increased Adjusted EBITDA by $4.2 million.

SECOND QUARTER SEGMENT INFORMATION

Domestic Coke

Domestic Coke segment consists of our 98 percent interest in the
Haverhill, Middletown and Granite City cokemaking facilities, located in
Franklin Furnace and Middletown, Ohio, and Granite City, Illinois,
respectively.

     
  Three Months Ended June 30,

(Dollars in millions, except per ton
amounts)

  2016   2015   Increase/(Decrease)
Revenues $ 167.5   $ 195.7   $ (28.2 )
Adjusted EBITDA(1) $ 41.1 $ 42.2 $ (1.1 )
Sales Volume (thousands of tons) 579 633 (54 )
Adjusted EBITDA per ton(2)   $ 70.98     $ 66.67     $ 4.31  
(1)   See definition of Adjusted EBITDA and reconciliation elsewhere in
this release.
(2) Reflects Domestic Coke Adjusted EBITDA divided by Domestic Coke
sales volumes.
  • Revenues were affected by the pass-through of lower coal prices and a
    decrease in sales volume of 54 thousand tons due largely to the
    customer volume accommodations at Haverhill.
  • Adjusted EBITDA decreased $1.1 million to $41.1 million in second
    quarter 2016, primarily due to the $1.4 million receivable write-off
    described above. While coke sales volumes were lower during the
    quarter, the impact to Adjusted EBITDA was mitigated by make-whole
    payments from AK Steel.

Coal Logistics

Coal Logistics consists of the coal handling and mixing services
operated by SXCP at CMT located on the Mississippi river in Louisiana,
Lake Terminal in East Chicago, Indiana, and Kanawha River Terminals, LLC
("KRT"), which has terminals along the Ohio and Kanawha rivers in West
Virginia. The current and prior year periods are not comparable due to
the contribution of CMT, which was acquired on August 12, 2015.

     
  Three Months Ended June 30,

(Dollars in millions, except per ton
amounts)

  2016   2015   Increase/(Decrease)
Revenues $ 13.9   $ 11.9   $ 2.0
Intersegment sales $ 1.7 $ 1.6 $ 0.1
Adjusted EBITDA(1) $ 5.3 $ 5.0 $ 0.3
Tons handled, excluding CMT (thousands of tons)(2) 2,962 4,366 (1,404 )
Tons handled by CMT (thousands of tons)(2)   976         976  
(1)   See definition of Adjusted EBITDA and reconciliation elsewhere in
this release.
(2) Reflects inbound tons handled during the period.
  • Revenues were up $2.0 million, driven by a $7.0 million contribution
    from CMT, partly offset by lower volumes at KRT and Lake Terminal.
  • Adjusted EBITDA was up $0.3 million, driven by a $4.2 million
    contribution from CMT, partly offset by lower volumes at KRT and Lake
    Terminal. Below-target throughput in the quarter was driven by
    demand-side challenges in both the thermal and metallurgical coal
    markets.

Corporate and Other

Corporate and other costs increased $2.2 million primarily due to higher
spending on professional services and higher cost allocations from
SunCoke.

RELATED COMMUNICATIONS

We will host an investor conference call at 10:00 a.m. Eastern Time
(9:00 a.m. Central Time) today. This conference call will be webcast
live and archived for replay in the Investors section of www.suncoke.com.
Investors may participate in this call by dialing 1-866-393-4306 in the
U.S. or 1-617-826-1698 if outside the U.S., confirmation code 43172089.

UPCOMING EVENTS

Additionally, we plan to participate in the following events:

  • Citi MLP/Midstream Infrastructure Conference, August 17, 2016, Las
    Vegas, Nevada

SUNCOKE ENERGY PARTNERS, L.P.

SunCoke Energy Partners, L.P. (NYSE: SXCP) is a publicly traded master
limited partnership that manufactures high-quality coke used in the
blast furnace production of steel and provides export and domestic coal
handling services to the coke, coal, steel and power industries. In our
cokemaking business, we utilize an innovative heat-recovery technology
that captures excess heat for steam or electrical power generation and
have long-term, take-or-pay coke contracts that pass through commodity
and certain operating costs. Our coal handling terminals have the
collective capacity to blend and transload more than 40 million tons of
coal each year and are strategically located to reach Gulf Coast, East
Coast, Great Lakes and international ports. SXCP’s General Partner is a
wholly owned subsidiary of SunCoke Energy, Inc. (NYSE: SXC), which has
more than 50 years of cokemaking experience serving the integrated steel
industry. To learn more about SunCoke Energy Partners, L.P., visit our
website at www.suncoke.com.

DEFINITIONS

  • Adjusted EBITDA represents
    earnings before interest, (gain) loss on extinguishment of debt,
    taxes, depreciation and amortization, adjusted for Coal Logistics
    changes to our contingent consideration liability related to our
    acquisition of the CMT. Adjusted EBITDA does not represent and should
    not be considered an alternative to net income or operating income
    under GAAP and may not be comparable to other similarly titled
    measures in other businesses. Management believes Adjusted EBITDA is
    an important measure of the operating performance and liquidity of the
    Partnership's net assets and its ability to incur and service debt,
    fund capital expenditures and make distributions. Adjusted EBITDA
    provides useful information to investors because it highlights trends
    in our business that may not otherwise be apparent when relying solely
    on GAAP measures and because it eliminates items that have less
    bearing on our operating performance and liquidity. EBITDA and
    Adjusted EBITDA are not measures calculated in accordance with GAAP,
    and they should not be considered an alternative to net income,
    operating cash flow or any other measure of financial performance
    presented in accordance with GAAP.
  • Adjusted EBITDA attributable to SXCP
    equals Adjusted EBITDA less Adjusted EBITDA attributable to
    noncontrolling interests.
  • Distributable Cash Flow equals
    Adjusted EBITDA plus sponsor support and Coal Logistics deferred
    revenue; less net cash paid for interest expense, ongoing capital
    expenditures, accruals for replacement capital expenditures and cash
    distributions to noncontrolling interests; plus amounts received under
    the Omnibus Agreement and acquisition expenses deemed to be Expansion
    Capital under our Partnership Agreement. Distributable Cash Flow is a
    non-GAAP supplemental financial measure that management and external
    users of SXCP's financial statements, such as industry analysts,
    investors, lenders and rating agencies use to assess:

    • SXCP's operating performance as compared to other publicly traded
      partnerships, without regard to historical cost basis;
    • the ability of SXCP's assets to generate sufficient cash flow to
      make distributions to SXCP's unitholders;
    • SXCP's ability to incur and service debt and fund capital
      expenditures; and
    • the viability of acquisitions and other capital expenditure
      projects and the returns on investment of various investment
      opportunities.

We believe that Distributable Cash Flow provides useful information to
investors in assessing SXCP's financial condition and results of
operations. Distributable Cash Flow should not be considered an
alternative to net income, operating income, cash flows from operating
activities, or any other measure of financial performance or liquidity
presented in accordance with GAAP. Distributable Cash Flow has important
limitations as an analytical tool because it excludes some, but not all,
items that affect net income and net cash provided by operating
activities and used in investing activities. Additionally, because
Distributable Cash Flow may be defined differently by other companies in
the industry, our definition of Distributable Cash Flow may not be
comparable to similarly titled measures of other companies, thereby
diminishing its utility.

  • Ongoing capital expenditures (“capex”) are
    capital expenditures made to maintain the existing operating capacity
    of our assets and/or to extend their useful lives. Ongoing capex also
    includes new equipment that improves the efficiency, reliability or
    effectiveness of existing assets. Ongoing capex does not include
    normal repairs and maintenance, which are expensed as incurred, or
    significant capital expenditures. For purposes of calculating
    distributable cash flow, the portion of ongoing capex attributable to
    SXCP is used and includes capital expenditures included in working
    capital at the end of the period.
  • Replacement capital expenditures (“capex”)
    represents an annual accrual necessary to fund SXCP’s share of
    the estimated costs to replace or rebuild our facilities at the end of
    their working lives. This accrual is estimated based on the average
    quarterly anticipated replacement capital that we expect to incur over
    the long term to replace our major capital assets at the end of their
    working lives. The replacement capex accrual estimate will be subject
    to review and prospective change by SXCP’s general partner at least
    annually and whenever an event occurs that causes a material
    adjustment of replacement capex, provided such change is approved by
    our conflicts committee.

FORWARD-LOOKING STATEMENTS

Some of the statements included in this press release constitute
“forward-looking statements.” Forward-looking statements include all
statements that are not historical facts and may be identified by the
use of such words as “believe,” “expect,” “plan,” “project,” “intend,”
“anticipate,” “estimate,” “predict,” “potential,” “continue,” “may,”
“will,” “should” or the negative of these terms or similar expressions.
Forward-looking statements are inherently uncertain and involve
significant known and unknown risks and uncertainties (many of which are
beyond the control of SXCP) that could cause actual results to differ
materially.

Such risks and uncertainties include, but are not limited to, domestic
and international economic, political, business, operational,
competitive, regulatory, and/or market factors affecting SXCP, as well
as uncertainties related to: pending or future litigation, legislation
or regulatory actions; liability for remedial actions or assessments
under existing or future environmental regulations; gains and losses
related to acquisition, disposition or impairment of assets;
recapitalizations; access to, and costs of, capital; the effects of
changes in accounting rules applicable to SXCP; and changes in tax,
environmental and other laws and regulations applicable to SXCP’s
businesses.

Forward-looking statements are not guarantees of future performance, but
are based upon the current knowledge, beliefs and expectations of SXCP
management, and upon assumptions by SXCP concerning future conditions,
any or all of which ultimately may prove to be inaccurate. The reader
should not place undue reliance on these forward-looking statements,
which speak only as of the date of this press release. SXCP does not
intend, and expressly disclaims any obligation, to update or alter its
forward-looking statements (or associated cautionary language), whether
as a result of new information, future events or otherwise after the
date of this press release except as required by applicable law.

SXCP has included in its filings with the Securities and Exchange
Commission cautionary language identifying important factors (but not
necessarily all the important factors) that could cause actual results
to differ materially from those expressed in any forward-looking
statement made by SXCP. For information concerning these factors, see
SXCP’s Securities and Exchange Commission filings such as its annual and
quarterly reports and current reports on Form 8-K, copies of which are
available free of charge on SXCP’s website at www.suncoke.com.
All forward-looking statements included in this press release are
expressly qualified in their entirety by such cautionary statements.
Unpredictable or unknown factors not discussed in this release also
could have material adverse effects on forward-looking statements.

   
SunCoke Energy Partners, L.P.
Combined and Consolidated Statements of Income
(Unaudited)
 
Three Months Ended June 30, Six Months Ended June 30,
2016   2015 2016   2015
 
(Dollars and units in millions)
Revenues
Sales and other operating revenue $ 181.4   $ 207.6   $ 375.9   $ 410.9  
Costs and operating expenses
Cost of products sold and operating expenses 128.6 155.6 262.8 303.0
Selling, general and administrative expenses 11.1 7.3 19.5 14.9
Depreciation and amortization expense 20.5   15.4   39.2   30.0  
Total costs and operating expenses 160.2   178.3   321.5   347.9  
Operating income 21.2 29.3 54.4 63.0
Interest expense, net 11.7 10.8 24.2 22.0
(Gain) loss on extinguishment of debt (3.5 )   (23.9 ) 9.4  
Income before income tax expense 13.0 18.5 54.1 31.6
Income tax expense (benefit) 0.4   0.4   1.0   (2.9 )
Net income 12.6 18.1 53.1 34.5
Less: Net income attributable to noncontrolling interests 0.5   1.1   1.2   4.3  
Net income attributable to SunCoke Energy Partners, L.P./Previous
Owner
$ 12.1   $ 17.0   $ 51.9   $ 30.2  
Less: Net income attributable to Previous Owner       0.6  
Net income attributable to SunCoke Energy Partners, L.P. $ 12.1   $ 17.0   $ 51.9   $ 29.6  
 
General partner's interest in net income $ 1.7 $ 1.4 $ 11.8 $ 3.2
Limited partners' interest in net income $ 10.4 $ 15.6 $ 40.1 $ 27.0
Net income per common unit (basic and diluted) $ 0.23 $ 0.40 $ 0.86 $ 0.69
Net income per subordinated unit (basic and diluted) $ $ 0.40 $ $ 0.69
Weighted average common units outstanding (basic and diluted) 46.2 23.6 46.2 23.4
Weighted average subordinated units outstanding (basic and diluted) 15.7 15.7
   
SunCoke Energy Partners, L.P.
Combined and Consolidated Balance Sheets
 
June 30, 2016 December 31, 2015
(Unaudited)
(Dollars in millions)
Assets
Cash and cash equivalents $ 54.1 $ 48.6
Receivables 34.7 40.0
Receivables from affiliates, net 1.4
Inventories 72.8 77.1
Other current assets 3.8   2.0
Total current assets 165.4   169.1
Restricted cash 2.3 17.7
Properties, plants and equipment (net of accumulated depreciation of
$322.5 million and $291.1 million at June 30, 2016 and December 31,
2015, respectively)
1,313.1 1,326.5
Goodwill 67.1 67.7
Other intangible assets, net 182.0 187.4
Deferred charges and other assets   0.5
Total assets $ 1,729.9   $ 1,768.9
Liabilities and Equity
Accounts payable $ 50.4 $ 45.3
Accrued liabilities 13.3 10.8
Deferred revenue 20.3 2.1
Payable to affiliate, net 9.4
Current portion of long-term debt 1.1 1.1
Interest payable 15.3   17.5
Total current liabilities 109.8   76.8
Long-term debt 824.1 894.5
Deferred income taxes 38.4 38.0
Asset retirement obligations 5.9 5.6
Other deferred credits and liabilities 6.0   9.0
Total liabilities 984.2   1,023.9
Equity
Held by public:
Common units (issued 20,794,423 and 20,787,744 units at June
30, 2016 and December 31, 2015, respectively)
296.4 300.0
Held by parent:
Common units (issued 25,415,696 and 9,705,999 units at June 30, 2016
and December 31, 2015, respectively)
410.1 211.0
Subordinated units (issued zero units at June 30, 2016 and
15,709,697 units at December 31, 2015)
203.3
General partner interest 24.3   15.1
Partners' capital attributable to SunCoke Energy Partners, L.P. 730.8 729.4
Noncontrolling interest 14.9   15.6
Total equity 745.7   745.0
Total liabilities and equity $ 1,729.9   $ 1,768.9
 
SunCoke Energy Partners, L.P.
Combined and Consolidated Statements of Cash Flows
(Unaudited)
 
Six Months Ended June 30,
2016   2015
 
(Dollars in millions)
Cash Flows from Operating Activities:
Net income $ 53.1 $ 34.5
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization expense 39.2 30.0
Deferred income tax expense (benefit) 0.4 (3.5 )
(Gain) loss on extinguishment of debt (23.9 ) 9.4
Changes in working capital pertaining to operating activities:
Receivables 5.3 (11.4 )
Receivables (payables) from affiliate, net 9.4 4.0
Inventories 4.3 20.1
Accounts payable 5.3 (12.6 )
Accrued liabilities 2.5 1.7
Deferred revenue 18.2
Interest payable (2.2 ) 1.5
Other (3.5 ) (1.2 )
Net cash provided by operating activities 108.1   72.5  
Cash Flows from Investing Activities:
Capital expenditures (22.1 ) (16.2 )
Decrease in restricted cash 15.4
Other investing activities 2.1    
Net cash used in investing activities (4.6 ) (16.2 )
Cash Flows from Financing Activities:
Proceeds from issuance of long-term debt 210.8
Repayment of long-term debt (47.0 ) (149.5 )
Debt issuance costs (4.5 )
Proceeds from revolving credit facility 20.0
Repayment of revolving credit facility (20.0 )
Distributions to unitholders (public and parent) (57.5 ) (46.0 )
Distributions to noncontrolling interest (SunCoke Energy, Inc.) (1.9 ) (1.5 )
Capital contributions from SunCoke 8.4    
Net cash (used in) provided by financing activities (98.0 ) 9.3  
Net increase in cash and cash equivalents 5.5 65.6
Cash and cash equivalents at beginning of period 48.6   33.3  
Cash and cash equivalents at end of period $ 54.1   $ 98.9  
Supplemental Disclosure of Cash Flow Information
Interest paid $ 28.3 $ 21.0
   
SunCoke Energy Partners, L.P.
Segment Operating Data
 

The following tables set forth financial and operating data for
the three months ended March 31, 2016 and 2015:

 
Three Months Ended June 30, Six Months Ended June 30,
2016   2015 2016   2015
 
(Dollars in millions)
Sales and other operating revenues:
Domestic Coke $ 167.5 $ 195.7 $ 346.4 $ 388.7
Coal Logistics 13.9 11.9 29.5 22.2
Coal Logistics intersegment sales 1.7 1.6 3.2 3.3
Elimination of intersegment sales (1.7 ) (1.6 ) (3.2 ) (3.3 )
Total $ 181.4   $ 207.6   $ 375.9   $ 410.9  
Adjusted EBITDA(1):
Domestic Coke $ 41.1 $ 42.2 $ 87.4 $ 90.7
Coal Logistics 5.3 5.0 11.2 7.6
Corporate and Other (4.7 ) (2.5 ) (8.7 ) (5.3 )
Total $ 41.7   $ 44.7   $ 89.9   $ 93.0  
Domestic Coke Operating Data:
Domestic Coke capacity utilization (%) 101 106 102 106
Domestic Coke production volumes (thousands of tons) 583 605 1,158 1,209
Domestic Coke sales volumes (thousands of tons) 579 633 1,160 1,211
Domestic Coke Adjusted EBITDA per ton(2) $ 70.98 $ 66.67 $ 75.34 $ 74.90
Coal Logistics Operating Data:
Tons handled, excluding CMT (thousands of tons)(3) 2,962 4,366 6,052 8,160
Tons handled by CMT (thousands of tons)(3) 976 1,921
        (1)   See definition of Adjusted EBITDA and reconciliation elsewhere in
this release.
(2) Reflects Domestic Coke Adjusted EBITDA divided by Domestic Coke
sales volumes.
(3) Reflects inbound tons handled during the period.
   
SunCoke Energy Partners, L.P.
Reconciliations of Non-GAAP Information
Adjusted EBITDA to Net Income and Net Cash Provided by Operating
Activities
 
Three Months Ended June 30, Six Months Ended June 30,
2016   2015 2016(1)   2015
 
(Dollars in millions)
Net cash provided by operating activities $ 67.7 $ 42.8 $ 108.1 $ 72.5
Subtract:
Depreciation and amortization expense $ 20.5 $ 15.4 $ 39.2 $ 30.0
(Gain) loss on extinguishment of debt (3.5 ) (23.9 ) 9.4
Changes in working capital and other 38.1   9.3   39.7   (1.4 )
Net income $ 12.6   $ 18.1   $ 53.1   $ 34.5  
Add:
Depreciation and amortization expense $ 20.5 $ 15.4 $ 39.2 $ 30.0
Interest expense, net 11.7 10.8 24.2 22.0
(Gain) loss on extinguishment of debt (3.5 ) (23.9 ) 9.4
Income tax, net 0.4 0.4 1.0 (2.9 )
Reduction of contingent consideration(2)     (3.7 )  
Adjusted EBITDA $ 41.7   $ 44.7   $ 89.9   $ 93.0  
Subtract:
Adjusted EBITDA attributable to Previous Owner(3) $ $ $ $ 1.5
Adjusted EBITDA attributable to noncontrolling interest (4) 0.8   2.6   1.7   5.6  
Adjusted EBITDA attributable to SunCoke Energy Partners, L.P. $ 40.9   $ 42.1   $ 88.2   $ 85.9  
        (1)   In response to the Securities & Exchange Commission’s May 2016
update to its guidance on the appropriate use of non-GAAP financial
measures, first quarter of 2016 Adjusted EBITDA has been recast to
no longer include Coal Logistics deferred revenue until it is
recognized as GAAP revenue.
(2) The Partnership amended the contingent consideration terms with The
Cline Group, which reduced the fair value of the contingent
consideration liability, resulting in a $3.7 million gain recorded
during the six months ended June 30, 2016, which was excluded from
Adjusted EBITDA.
(3) Reflects net income attributable to our Granite City facility prior
to the Granite City Dropdown on January 13, 2015 adjusted for
Granite City's share of interest, taxes, depreciation and
amortization during the same period.
(4) Reflects net income attributable to noncontrolling interest adjusted
for noncontrolling interest's share of interest, taxes, income, and
depreciation and amortization.
 
SunCoke Energy Partners, L.P.
Reconciliations of Non-GAAP Information
 
Reconciliation of Adjusted EBITDA and
Distributable Cash Flow to Net Income
 

 

Three Months Ended June 30, 2016
(As Reported)
(Dollars in millions)
Net cash provided by operating activities $ 67.7
Less:
Depreciation and amortization expense 20.5
Gain on debt extinguishment (3.5 )
Changes in working capital and other 38.1  
Net income $ 12.6  
 
Add:
Depreciation and amortization expense 20.5
Interest expense, net 11.7
Gain on extinguishment of debt (3.5 )
Income tax expense 0.4  
Adjusted EBITDA $ 41.7  
 
Less:
Adjusted EBITDA attributable to noncontrolling interest(1) 0.8  
Adjusted EBITDA attributable to SXCP $ 40.9  
 
Plus:
Corporate cost holiday / deferral(2) 6.9
Coal Logistics deferred revenue(3) 9.1
 
Less:
Ongoing capex 3.1
Replacement capex accrual 1.9
Cash interest accrual 12.5
Cash tax accrual 0.3  
Distributable cash flow $ 39.1  
 
Quarterly Cash Distribution $ 29.5
Distribution Coverage Ratio(4) 1.33
        (1)   Reflects net income attributable to noncontrolling interest adjusted
for noncontrolling interest’s share of interest, taxes, depreciation
and amortization.
(2) Represents SXC corporate cost reimbursement holiday/deferral.
(3) Coal Logistics deferred revenue adjusts for coal and liquid tons the
Partnership did not handle, but are included in Distributable Cash
Flow as the associated take-or-pay fees are billed to the customer.
Deferred revenue on take-or-pay contracts is recognized into GAAP
income annually based on the terms of the contract.
(4) Distribution cash coverage ratio is distributable cash flow divided
by total estimated distributions to the limited and general partners.
 
SunCoke Energy Partners, L.P.
Reconciliations of Non-GAAP Information
Estimated 2016 Consolidated Adjusted EBITDA to Estimated Net
Income
and Net Cash Provided by Operating Activities
 
2016
Low   High
Net cash provided by operating activities $ 149 $ 163
Subtract:
Depreciation and amortization expense 74 74
Gain on extinguishment of debt (20 ) (27 )
Changes in working capital and other (7 ) (7 )
Net income $ 102   $ 123  
Add:
Depreciation and amortization expense 74 74
Interest expense, net 57 53
(Gain) loss on extinguishment of debt (20 ) (27 )
Income tax expense 1 1
Reduction of contingent consideration(1) (4 ) (4 )
Adjusted EBITDA $ 210   $ 220  
Subtract: Adjusted EBITDA attributable to noncontrolling interest(2) 3   3  
Adjusted EBITDA attributable to SunCoke Energy Partners, L.P. $ 207   $ 217  
Add:
Corporate cost holiday / deferral(3) 14 14
Subtract:
Ongoing capex 12 12
Replacement capex accrual 8 8
Cash interest accrual 53 49
Cash tax accrual 1   1  
Estimated distributable cash flow $ 147   $ 161  
        (1)   The Partnership amended the contingent consideration terms with The
Cline Group, which reduced the fair value of the contingent
consideration liability, resulting in a $3.7 million gain recorded
during the six months ended June 30, 2016, which was excluded from
Adjusted EBITDA.
(2) Reflects net income attributable to noncontrolling interest adjusted
for noncontrolling interest's share of interest, taxes, income, and
depreciation and amortization.
(3) Represents SXC corporate cost reimbursement holiday/deferral for Q1
and Q2 2016. Actual capital allocation and distribution decisions to
be made quarterly.

SunCoke Energy Partners, L.P.
Investors:
Kyle
Bland: 630-824-1987
or
Media:
Steve
Carlson: 630-824-1783

Source: Business Wire
(July 28, 2016 - 6:45 AM EDT)

News by QuoteMedia

www.quotemedia.com

Share: