Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      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 amendment of debt facilities at IMTT extends MIC's weighted average debt maturity to 5.7 years and provides capital for repayment of convertible notes maturing July 2019

      - Of 1.3 million barrels of capacity at IMTT repurposed in 2018, 600,000 barrels were returned to service in December 2018, 640,000 barrels were returned to service in January 2019, balance expected to be in service in March

      - $75.0 million of additional growth projects announced at IMTT

      - Second quarter 2019 closing targeted for sale of renewable power generation assets


      News provided by

      Macquarie Infrastructure Corporation

      Feb 20, 2019, 17:15 ET

      Share this article

      Share this article


      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.







      SOURCE Macquarie Infrastructure Corporation

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.