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 2019 Results

      Performance in line with Guidance

      Fourth Quarter 2019 Dividend of $1.00 per Share Authorized

      2020 Guidance Initiated

      IMTT to Construct Pipelines to Renewable Diesel Plant in Louisiana

      Atlantic Aviation to Acquire FBO in Connecticut

      2019 Financial Results from Continuing Operations

      - Net income of $101 million

      - Adjusted EBITDA excluding non-cash items of $604 million

      - Cash provided by operating activities of $468 million

      - Adjusted Free Cash Flow of $410 million

      - Leverage stable at 3.9x net debt / EBITDA

      - Growth capital of $211 million deployed

      2019 Operational Results

      - Storage utilization at IMTT increases to 86.3% at year end, averages 84.0% for the year

      - Growth in flight activity consistent with nationwide trends at airports on which Atlantic Aviation operates

      - Positive impact of new utility rates and lower propane prices offset decline in gas consumption at MIC Hawaii

      Capital Projects

      - IMTT to construct feedstock and renewable diesel pipelines from St. Rose terminal to Diamond Green Diesel refinery, repurpose 790,000 barrels of existing heavy and residual oil storage capacity, all pursuant to a 20-year take-or-pay contract

      - Atlantic Aviation to acquire an FBO in Bridgeport, CT

      2020 Guidance

      - Adjusted EBITDA of $575 to $600 million

      - Adjusted Free Cash Flow of $360 to $400 million

      - Growth investments of $200 to $225 million

      - Quarterly cash dividend of $1.00 per share ($4.00 annualized)


      News provided by

      Macquarie Infrastructure Corporation

      Feb 25, 2020, 07:00 ET

      Share this article

      Share this article


      NEW YORK, Feb. 25, 2020 /PRNewswire/ -- Macquarie Infrastructure Corporation (NYSE: MIC) today reported financial and operational results for the full year 2019 that were in line with the Company's guidance.

      MIC's net income from continuing operations totaled $101 million in 2019, up from $65 million in 2018 (the prior comparable period). The increase reflects primarily higher operating income and lower income taxes, partially offset by an increase in interest expense associated principally with higher average rates on debt balances outstanding.

      Consolidated revenue declined 2% to $1,727 million in 2019 from $1,761 million in 2018, primarily as a result of MIC's divestiture of non-core businesses in 2018 and a lower average wholesale cost of jet fuel purchased by Atlantic Aviation, partially offset by increased revenue including a contract termination payment recorded by International-Matex Tank Terminals ("IMTT"). Jet fuel costs are passed through to Atlantic Aviation's customers and, together with a dollar-based margin, recorded as revenue. The decline in consolidated revenue was partially offset by increases in the amount of jet fuel sold and hangar rental revenue generated by Atlantic Aviation and the full year impact of higher utility gas rates generated by Hawaii Gas.

      Expenses (cost of services/product sales and selling, general and administrative combined) declined by 5% in 2019 primarily as a result of the absence of costs related to businesses sold during the prior year, the lower average wholesale cost of jet fuel and smaller unfavorable movements (non-cash) in the value of commodity hedges associated with Liquefied Petroleum Gas purchases recorded by the Company's MIC Hawaii segment. The expense reductions were partially offset by anticipated increases in labor costs at each operating business.

      MIC reported Adjusted EBITDA excluding non-cash items from continuing operations that was flat with 2018 at $604 million. In calculating Adjusted EBITDA, the Company excluded approximately $5 million of professional services fees incurred primarily in connection with its pursuit of strategic alternatives.

      Cash generated by MIC's operating activities in 2019 was largely flat with 2018 at $468 million.

      Adjusted Free Cash Flow from continuing operations totaled $410 million in 2019, down 7% versus the prior comparable period, reflecting the flat Adjusted EBITDA excluding non-cash items and lower cash taxes, offset by anticipated increases in maintenance capital expenditures and interest expense.

      The Company's sales of discontinued operations in 2019 generated approximately $223 million of proceeds net of taxes and transaction fees. The deconsolidation of debt associated with the sold businesses and the repayment of $350 million of convertible notes in July 2019 reduced MIC's consolidated debt by $655 million. At December 31, 2019, MIC had debt outstanding of $2,722 million.

      MIC's leverage (net debt / EBITDA) was 3.9x at December 31, 2019, down from 4.0x at December 31, 2018. The Company expects its leverage to increase to between 4.25x and 4.5x at the end of 2020 as it continues to utilize cash on hand to fund growth projects.

      MIC deployed $211 million in support of growth projects across its businesses in 2019 including $68 million in the fourth quarter.

      MIC's Chief Executive Officer, Christopher Frost, said of the Company's results for 2019: "MIC's financial and operational results for the year were consistent with our expectations and guidance to the market. We are pleased with the favorable trends in storage utilization at IMTT and the opportunities to expand the business and we remain confident in its prospects.

      "Atlantic Aviation delivered an anticipated contribution to our overall results despite growth in U.S. general aviation flight activity that was below the average of the past several years. Atlantic Aviation was successful in attracting and servicing larger aircraft and recorded an increase in both the amount of fuel sold and earnings from ancillary services such as hangar rentals.

      "Results for MIC Hawaii reflect moderation in demand for gas services provided by Hawaii Gas associated with above average temperatures, although these were offset by the full-year benefit of the new utility rates implemented in mid-2018 and lower propane prices.

      "I am pleased with both the performance of our operating businesses in 2019 and our liquidity and believe they position us well as we work to unlock additional value for shareholders through a sale of the Company or one or more of its operating businesses," Frost added.

      On October 31, 2019 MIC announced its intention to actively pursue sales of the whole of the Company or its operating businesses. The Company notes that there can be no assurances as to the form and timing of any transaction as a result of this pursuit of strategic alternatives, or if any transactions will be consummated, and any final decisions remain subject to approval by the MIC board of directors.

      IMTT to Construct Renewable Diesel Pipelines in Louisiana

      MIC's bulk liquid storage and handling subsidiary, IMTT, has entered into an agreement with Diamond Green Diesel ("DGD") pursuant to which it will construct two pipelines connecting its St. Rose, LA terminal with the DGD renewable diesel refinery at Norco, LA five miles away. IMTT will also expand its marine and rail infrastructure and repurpose approximately 790,000 barrels of existing storage capacity from heavy and residual petroleum service to renewable diesel feedstocks and finished product. All aspects of the project are expected to be in service prior to the end of 2021.

      "This is an exciting opportunity for IMTT to partner with the market leader in the production of renewable diesel in the U.S. and to contribute to a greener energy complex," said Rick Courtney, chief executive officer of IMTT. "The project also highlights our success with initiatives that reposition IMTT by increasing our exposure to products and markets with strong growth prospects."

      DGD is a joint venture between Valero Energy Corporation and Darling Ingredients. DGD has commenced an expansion of its renewable diesel facility that is expected to more than double its production capacity.

      In addition to the renewable diesel project, IMTT has entered into an agreement with a nearby manufacturer to construct additional chemical storage capacity and related infrastructure at its Geismar, LA facility. The agreement contemplates approximately 70,000 barrels of new, dedicated capacity and pipelines to and from the IMTT docks at the facility. The tanks and related infrastructure are expected to be in service at year end 2020.

      Including previously announced projects with a combined value of approximately $175 million, IMTT has committed to growth projects with an aggregate value of approximately $350 million. The projects collectively are expected to generate incremental EBITDA at stabilization of approximately $39 million over an initial weighted average contract term of 19 years.

      Atlantic Aviation to Acquire FBO in Connecticut

      Atlantic Aviation has entered into an agreement to acquire the assets of Volo Aviation, Inc. at Sikorsky Memorial Airport in Bridgeport, CT. The acquisition will expand Atlantic Aviation's existing presence on the airfield with the Volo facilities adding approximately 35,000 square feet of hangar space and 4,000 square feet of office space to the Atlantic Aviation portfolio pursuant to a long-dated lease expiring in 2040. The acquisition is expected to close in the first quarter of 2020.

      2020 Guidance

      MIC has initiated financial guidance for 2020. For the full year the Company expects to generate Adjusted EBITDA excluding non-cash items of between $575 million and $600 million. The midpoint of the guidance represents a year on year increase of approximately 4%, excluding the contract termination payment received by IMTT in 2019. The Company expects the improvement in Adjusted EBITDA to be driven by a combination of continued stable growth at Atlantic Aviation, continued increases in utilization at IMTT, partially offset by an anticipated decrease in average storage rates reflecting the full-year impact of lower renewals in second half of 2019, and a consistent contribution from MIC Hawaii.

      The buildup of the EBITDA guidance for 2020 on segment basis is as follows:

      Segment

      EBITDA Range ($mm)

      Atlantic Aviation

      $290 - $300

      IMTT

      $245 - $255

      MIC Hawaii

      $60 - $65

      Corporate & Other

      ($20)

      Total

      $575 - $600

      Adjusted EBITDA excluding non-cash items also excludes costs associated with pursuit of strategic alternatives so as to ensure comparability with prior period reports. The costs will form part of the management reporting line item, investment and acquisition/disposition costs in the Company's reconciliation from Net income to Adjusted EBITDA excluding non-cash items.

      MIC also initiated guidance for the generation of Adjusted Free Cash Flow of between $360 million and $400 million in 2020. The decrease versus 2019 reflects the absence of the contract termination fee received by IMTT and expected increases in cash taxes and interest expense. The anticipated increase in cash taxes reflects, in part, MIC's utilization of all remaining federal Net Operating Loss carryforwards in 2019.

      The Company intends to pay a dividend of $1.00 per share, per quarter, in 2020. The payment of the dividend is predicated on, i) the composition of the MIC portfolio of businesses being unchanged, ii) the businesses performing as expected and at levels that support the dividend, iii) stable economic and equity market conditions generally, and iv) the authorization of the dividend by the Company's board of directors.

      MIC expects to continue to invest in the growth and development of its businesses. The Company expects to deploy between $200 million and $225 million in 2020, including projects commenced in 2019 and the portion of the IMTT Pipeline Project announced today that will be expended this year.

      In addition to investing in the growth of its businesses, MIC expects to support the continued cash generating capacity of its businesses by making maintenance capital expenditures of between $55 million and $65 million in 2020. The decrease in forecast maintenance capital expenditures versus 2019 reflects a reduction in anticipated expenditures related to the refurbishment of a pier at IMTT in Bayonne.

      With respect to the Company's guidance for EBITDA and Free Cash Flow in 2020, 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 an 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.

      Fourth Quarter and Full Year 2019 Segment Results

      • IMTT generated EBITDA excluding non-cash items of $58 million in the fourth quarter and $288 million for full year. EBITDA excluding non-cash items for the full year increased by 1% versus the prior comparable period including a $39 million contract termination payment received in the first quarter of the year. Storage utilization, reflecting the proportion of all capacity available for lease currently under contract, decreased from an average of 84.6% in 2018 to 84.0% in 2019. Utilization rose from approximately 80% at the beginning of the year to over 86% at year end primarily as a result of demand for storage of refinery feedstocks on the Lower Mississippi River. Historically, IMTT has had the benefit of pricing power when utilization exceeds 90%.
      • Atlantic Aviation generated EBITDA excluding non-cash items of $71 million in the fourth quarter and $276 million for the full year. EBITDA excluding non-cash items for the full year increased by 5% versus the prior comparable period driven by an increase in the amount of fuel sold and increases in hangar rental revenue, partially offset by higher operating costs and a $3 million negative adjustment primarily related to its maintenance business. Based on data compiled by the Federal Aviation Administration for 2019, general aviation flight activity increased 0.3% industry-wide and by 0.8% at the airports on which Atlantic Aviation operates.
      • MIC Hawaii generated EBITDA excluding non-cash items of $14 million in the fourth quarter and $60 million for the full year. EBITDA excluding non-cash items for the full year increased by 58% as a result of the absence of a write-down of a business that was sold in 2018 and the full-year impact of new utility rates implemented by Hawaii Gas in mid-2018.
      • MIC's Corporate and Other segment recorded EBITDA excluding non-cash items of ($11) million in the fourth quarter and ($25) million for the full year. The Corporate and Other segment comprises primarily MIC's holding company and shared services functions. The $7 million decrease in EBITDA excluding non-cash items year on year reflects a reduction in revenue from a relationship with a renewable power project developer, partially offset by lower selling, general and administrative expenses.

      Fourth Quarter 2019 Dividend

      The board of directors of MIC authorized a cash dividend of $1.00 per share, or $4.00 annualized, for the fourth quarter of 2019 consistent with guidance provided to the market in October 2019. The dividend will be paid on March 11, 2020 to shareholders of record on March 6, 2020.

      Including the dividend for the fourth quarter, MIC will have distributed approximately 84% of its Adjusted Free Cash Flow from continuing operations generated in 2019.

      Summary Financial Information


      Quarter Ended
      December 31,


      Change

      Favorable/
      (Unfavorable)


      Year Ended
      December 31,


      Change
      Favorable/
      (Unfavorable)


      2019


      2018


      $


      %


      2019


      2018


      $


      %


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

      GAAP Metrics
















      Continuing Operations
















      Net income (loss)

      $

      16



      $

      (4)



      20



      NM



      $

      101



      $

      65



      36



      55


      Net income (loss) per share attributable to MIC

      0.18



      (0.01)



      0.19



      NM



      1.17



      0.80



      0.37



      46


      Cash provided by operating activities

      52



      107



      (55)



      (51)



      468



      473



      (5)



      (1)


      Discontinued Operations
















      Net (loss) income

      $

      (2)



      $

      (6)



      4



      67



      $

      52



      $

      30



      22



      73


      Net (loss) income per share attributable to MIC

      (0.02)



      —



      (0.02)



      NM



      0.65



      0.80



      (0.15)



      (19)


      Cash provided by (used in) operating activities

      9



      (1)



      10



      NM



      (48)



      46



      (94)



      NM


      Weighted average number of shares outstanding: basic

      86,483,313



      85,643,587



      839,726



      1



      86,178,212



      85,233,989



      944,223



      1


      MIC Non-GAAP Metrics
















      EBITDA excluding non-cash items – continuing
        operations

      $

      132



      $

      144



      (12)



      (8)



      $

      599



      $

      569



      30



      5


      Investment and acquisition/disposition costs

      4



      8



      (4)



      (50)



      5



      15



      (10)



      (67)


      Write-down in investment

      —



      —



      —



      —



      —



      17



      (17)



      (100)


      Adjusted EBITDA excluding non-cash items –
        continuing operations

      $

      136



      $

      152



      (16)



      (11)



      $

      604



      $

      601



      3



      —


      Cash interest

      $

      (27)



      $

      (24)



      (3)



      (13)



      $

      (113)



      $

      (98)



      (15)



      (15)


      Cash taxes

      1



      (3)



      4



      133



      (12)



      (14)



      2



      14


      Maintenance capital expenditures

      (28)



      (18)



      (10)



      (56)



      (69)



      (49)



      (20)



      (41)


      Adjusted Free Cash Flow – continuing operations

      $

      82



      $

      107



      (25)



      (23)



      $

      410



      $

      440



      (30)



      (7)


      EBITDA excluding non-cash items – discontinued
        operations

      $

      (1)



      $

      14



      (15)



      (107)



      $

      20



      $

      99



      (79)



      (80)


      Cash interest

      —



      (4)



      4



      100



      (9)



      (24)



      15



      63


      Cash taxes

      10



      (7)



      17



      NM



      (42)



      (7)



      (35)



      NM


      Maintenance capital expenditures

      —



      —



      —



      —



      —



      (1)



      1



      100


      Free Cash Flow –  discontinued operations

      $

      9



      $

      3



      6



      NM



      $

      (31)



      $

      67



      (98)



      (146)


      Adjusted Free Cash Flow - consolidated

      $

      91



      $

      110



      (19)



      (17)



      $

      379



      $

      507



      (128)



      (25)











      NM — Not meaningful

      Conference Call and Webcast

      When: MIC has scheduled a conference call for 8:00 a.m. Eastern Time on Tuesday, February 25, 2020 during which management will review and comment on the Company's 2019 results and outlook for 2020.

      How: To listen to the conference call dial +1(650) 521-5252 or +1(877) 852-2928 at least ten 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 25, 2020 through midnight on March 3, 2020, at +1(404) 537-3406 or +1(855) 859-2056, Passcode: 8647367. An on-line archive of the webcast will be available on the Company's website for one year following the call.

      About MIC

      MIC owns and operates a diversified group of businesses providing basic services to customers in the United States. Its businesses consist of a bulk liquid terminals business, International-Matex Tank Terminals; an airport services business, Atlantic Aviation; 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.

      Use of Non-GAAP Measures

      Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow

      In addition to MIC's results under U.S. GAAP, the Company uses certain non-GAAP measures including EBITDA excluding non-cash items and Free Cash Flow to assess the performance and prospects of its businesses.

      MIC measures EBITDA excluding non-cash items as a reflection of its businesses' ability to effectively manage the amount 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.

      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 paid for interest, taxes and pension contributions, less maintenance capital expenditures, which includes principal repayments on capital lease obligations used to fund maintenance capital expenditures and excludes changes in working capital.

      Management uses Free Cash Flow as a measure of its ability to provide investors with an attractive risk-adjusted 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) gains (losses) on disposal of assets, and (vi) 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 in 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 the tables below for a reconciliation of Net Income (loss) to EBITDA excluding non-cash items from continuing operations and a reconciliation of cash provided by operating activities from continuing operations to Free Cash Flow from continuing operations.

      Classification of Maintenance Capital Expenditures and Growth Capital Expenditures

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

      MIC does not bifurcate specific capital expenditures into 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: the sale of MIC of any of its operating businesses as a result of its pursuit of strategic alternatives, or the termination of the sale effort, 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 Millions, Except Share Data)




      As of December 31,


      2019


      2018

      ASSETS




      Current assets:




      Cash and cash equivalents

      $

      357



      $

      589


      Restricted cash

      1



      23


      Accounts receivable, net of allowance for doubtful accounts

      97



      95


      Inventories

      31



      29


      Prepaid expenses

      13



      13


      Other current assets

      30



      23


      Current assets held for sale(1)

      —



      648


      Total current assets

      529



      1,420


      Property, equipment, land and leasehold improvements, net

      3,202



      3,141


      Operating lease assets, net

      336



      —


      Investment in unconsolidated business

      9



      8


      Goodwill

      2,043



      2,043


      Intangible assets, net

      729



      789


      Other noncurrent assets

      13



      43


      Total assets

      $

      6,861



      $

      7,444


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Current liabilities:




      Due to Manager-related party

      $

      3



      $

      3


      Accounts payable

      67



      38


      Accrued expenses

      86



      86


      Current portion of long-term debt

      12



      361


      Operating lease liabilities - current

      20



      —


      Other current liabilities

      42



      33


      Current liabilities held for sale(1)

      —



      317


      Total current liabilities

      230



      838


      Long-term debt, net of current portion

      2,654



      2,653


      Deferred income taxes

      679



      681


      Operating lease liabilities - noncurrent

      320



      —


      Other noncurrent liabilities

      167



      155


      Total liabilities

      4,050



      4,327


      Commitments and contingencies

      —



      —


      Stockholders' equity(2):




      Additional paid in capital

      1,198



      1,510


      Accumulated other comprehensive loss

      (37)



      (30)


      Retained earnings

      1,641



      1,485


      Total stockholders' equity

      2,802



      2,965


      Noncontrolling interests(3)

      9



      152


      Total equity

      2,811



      3,117


      Total liabilities and equity

      $

      6,861



      $

      7,444






      (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, 2019, for further discussion on assets and liabilities held for sale.



      (2)

      The Company is authorized to issue the following classes of stock: (i) 500,000,000 shares of common stock, par value $0.001 per share. At December 31, 2019 and 2018, the Company had 86,600,302 shares and 85,800,303 shares of common stock issued and outstanding, respectively; (ii) 100,000,000 shares of preferred stock, par value $0.001 per share. At December 31, 2019 and 2018, no preferred stocks were issued or outstanding; and (iii) 100 shares of special stock, par value $0.001 per share, issued and outstanding to its Manager as at December 31, 2019 and  2018. 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, 2019, for further discussions.



      (3)

      Includes $141 million of noncontrolling interest related to discontinued operations at December 31, 2018. 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, 2019, for further discussions.

      MACQUARIE INFRASTRUCTURE CORPORATION

       

      CONSOLIDATED STATEMENTS OF OPERATIONS
      ($ in Millions, Except Share and Per Share Data)



      Year Ended December 31,


      2019


      2018


      2017

      Revenue






      Service revenue

      $

      1,484



      $

      1,515



      $

      1,446


      Product revenue

      243



      246



      223


      Total revenue

      1,727



      1,761



      1,669


      Costs and expenses






      Cost of services

      653



      712



      624


      Cost of product sales

      165



      179



      144


      Selling, general and administrative

      334



      327



      306


      Fees to Manager-related party

      32



      45



      71


      Goodwill impairment

      —



      3



      —


      Depreciation

      195



      193



      178


      Amortization of intangibles

      59



      68



      64


      Total operating expenses

      1,438



      1,527



      1,387


      Operating income

      289



      234



      282


      Other income (expense)






      Interest income

      7



      1



      —


      Interest expense(1)

      (154)



      (113)



      (87)


      Other (expense) income, net

      (2)



      (7)



      9


      Net income from continuing operations before income taxes

      140



      115



      204


      (Provision) benefit for income taxes

      (39)



      (50)



      230


      Net income from continuing operations

      101



      65



      434


      Discontinued Operations(2)






      Net income from discontinued operations before income taxes

      85



      32



      18


      (Provision) benefit for income taxes

      (33)



      (2)



      4


      Net income from discontinued operations

      52



      30



      22


      Net income

      153



      95



      456


      Net income from continuing operations

      101



      65



      434


      Less: net loss attributable to noncontrolling interests

      —



      (3)



      —


      Net income from continuing operations attributable to MIC

      101



      68



      434


      Net income from discontinued operations

      52



      30



      22


      Less: net (loss) income attributable to noncontrolling interests

      (3)



      (39)



      5


      Net income from discontinued operations attributable to MIC

      55



      69



      17


      Net income attributable to MIC

      $

      156



      $

      137



      $

      451


      Basic income per share from continuing operations attributable to MIC

      $

      1.17



      $

      0.80



      $

      5.22


      Basic income per share from discontinued operations attributable to MIC

      0.65



      0.80



      0.20


      Basic income per share attributable to MIC

      $

      1.82



      $

      1.60



      $

      5.42


      Weighted average number of shares outstanding: basic

      86,178,212



      85,233,989



      83,204,404


      Diluted income per share from continuing operations attributable to MIC

      $

      1.17



      $

      0.80



      $

      4.94


      Diluted income per share from discontinued operations attributable to MIC

      0.65



      0.80



      0.19


      Diluted income per share attributable to MIC

      $

      1.82



      $

      1.60



      $

      5.13


      Weighted average number of shares outstanding: diluted

      86,204,301



      85,249,865



      91,073,362


      Cash dividends declared per share

      $

      4.00



      $

      4.00



      $

      5.56






      (1)

      Interest expense includes losses on derivative instruments of $13 million and gains on derivative instruments of $8 million and $2 million in 2019, 2018 and 2017, 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, 2019, for discussions on businesses classified as held for sale.

      MACQUARIE INFRASTRUCTURE CORPORATION

       

      CONSOLIDATED STATEMENTS OF CASH FLOWS
      ($ in Millions)



      Year Ended December 31,


      2019


      2018


      2017

      Operating activities






      Net income from continuing operations

      $

      101



      $

      65



      $

      434


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






         Goodwill impairment

      —



      3



      —


         Depreciation and amortization of property and equipment

      195



      193



      178


         Amortization of intangible assets

      59



      68



      64


         Amortization of debt financing costs

      9



      11



      7


         Amortization of debt discount

      4



      4



      3


         Adjustments to derivative instruments

      25



      12



      (4)


         Fees to Manager- related party

      32



      45



      71


         Deferred taxes

      27



      36



      (240)


         Other non-cash expense, net(1)

      22



      31



      14


         Changes in other assets and liabilities, net of acquisitions:






         Accounts receivable

      (2)



      14



      (32)


         Inventories

      (3)



      (2)



      (6)


         Prepaid expenses and other current assets

      (5)



      (2)



      (5)


         Accounts payable and accrued expenses

      14



      —



      (7)


         Income taxes payable

      (10)



      1



      —


         Other, net

      —



      (6)



      (13)


      Net cash provided by operating activities from continuing operations

      468



      473



      464


      Investing activities






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

      —



      (18)



      (201)


      Purchases of property and equipment

      (260)



      (177)



      (214)


      Loan to project developer

      (1)



      (19)



      (23)


      Loan repayment from project developer

      16



      17



      17


      Proceeds from sale of business, net of cash divested

      —



      41



      —


      Other, net

      (3)



      —



      —


      Net cash used in investing activities from continuing operations

      (248)



      (156)



      (421)


      Financing activities






      Proceeds from long-term debt

      —



      1,407



      931


      Payment of long-term debt

      (361)



      (1,385)



      (413)


      Proceeds from the issunce of shares

      —



      —



      6


      Contributions received from noncontrolling interests

      —



      1



      —


      Dividends paid to common stockholders

      (344)



      (379)



      (453)


      Debt financing costs paid

      (1)



      (34)



      (1)


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

      (706)



      (390)



      70


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

      (486)



      (73)



      113








      Year Ended December 31,


      2019


      2018


      2017

      Cash flows (used in) provided by discontinued operations:






      Net cash (used in) provided by operating activities

      $

      (48)



      $

      46



      $

      65


      Net cash provided by (used in) investing activities

      239



      616



      (136)


      Net cash provided by (used in) financing activities

      24



      (31)



      (32)


      Net cash provided by (used in) discontinued operations

      215



      631



      (103)


      Effect of exchange rate changes on cash and cash equivalents

      —



      (1)



      1


      Net change in cash, cash equivalents and restricted cash

      (271)



      557



      11


      Cash, cash equivalents and restricted cash, beginning of period

      629



      72



      61


      Cash, cash equivalents and restricted cash, end of period

      $

      358



      $

      629



      $

      72


      Supplemental disclosures of cash flow information from continuing operations:






      Non-cash investing and financing activities:






        Accrued purchases of property and equipment

      $

      32



      $

      23



      $

      22


        Issuance of shares to Manager

      31



      48



      72


        Issuance of shares to independent directors

      1



      1



      1


         Issuance of shares for acquisition of business

      —



      —



      125


      Leased assets obtained in exchange for new operating lease liabilities

      21



      —



      —


      Taxes paid, net(2)

      65



      21



      11


      Interest paid, net

      131



      98



      85



      (1)  Other non-cash expense, net, includes the write-down of the Company's investment in the mechanical contractor business at MIC Hawaii in 2018.


      (2)  Taxes paid, net, includes taxes paid for discontinued operations of $54 million and $8 million in 2019 and 2018, respectively. 



      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 is presented in the consolidated statements of cash flows:



      As of December 31,


      2019


      2018


      2017

      Cash and cash equivalents

      $

      357



      $

      589



      $

      46


      Restricted cash - current

      1



      23



      10


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

      —



      17



      16


      Total of cash, cash equivalents and restricted cash shown in the

          consolidated statement of cash flows

      $

      358



      $

      629



      $

      72






















      (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, 2019, for further discussions.

      MACQUARIE INFRASTRUCTURE CORPORATION

       

      CONSOLIDATED STATEMENTS OF OPERATIONS – MD&A



      Quarter Ended
       December 31,


      Change
      Favorable/
      (Unfavorable)


      Year Ended
       December 31,


      Change

      Favorable/
      (Unfavorable)


      2019


      2018


      $


      %


      2019


      2018


      $


      %


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

      Revenue
















      Service revenue

      $

      364



      $

      375



      $

      (11)



      (3)



      $

      1,484



      $

      1,515



      (31)



      (2)


      Product revenue

      60



      62



      (2)



      (3)



      243



      246



      (3)



      (1)


      Total revenue

      424



      437



      (13)



      (3)



      1,727



      1,761



      (34)



      (2)


      Costs and expenses
















      Cost of services

      169



      178



      9



      5



      653



      712



      59



      8


      Cost of product sales

      37



      51



      14



      27



      165



      179



      14



      8


      Selling, general and administrative

      89



      87



      (2)



      (2)



      334



      327



      (7)



      (2)


      Fees to Manager - related party

      9



      9



      —



      —



      32



      45



      13



      29


      Goodwill impairment

      —



      —



      —



      —



      —



      3



      3



      100


      Depreciation

      50



      50



      —



      —



      195



      193



      (2)



      (1)


      Amortization of intangibles

      15



      15



      —



      —



      59



      68



      9



      13


      Total operating expenses

      369



      390



      21



      5



      1,438



      1,527



      89



      6


      Operating income

      55



      47



      8



      17



      289



      234



      55



      24


      Other income (expense)
















      Interest income

      1



      1



      —



      —



      7



      1



      6



      NM


      Interest expense(1)

      (30)



      (42)



      12



      29



      (154)



      (113)



      (41)



      (36)


      Other (expense) income, net

      (4)



      8



      (12)



      (150)



      (2)



      (7)



      5



      71


      Net income from continuing operations before 
           income taxes

      22



      14



      8



      57



      140



      115



      25



      22


      Provision for income taxes

      (6)



      (18)



      12



      67



      (39)



      (50)



      11



      22


      Net income (loss) from continuing operations

      $

      16



      $

      (4)



      $

      20



      NM



      $

      101



      $

      65



      36



      55


      Discontinued Operations
















      Net (loss) income from discontinued operations 
           before income taxes

      $

      (1)



      $

      (9)



      $

      8



      89



      $

      85



      $

      32



      53



      166


      (Provision) benefit for income taxes

      (1)



      3



      (4)



      (133)



      (33)



      (2)



      (31)



      NM


      Net (loss) income from discontinued operations

      $

      (2)



      $

      (6)



      $

      4



      67



      $

      52



      $

      30



      22



      73


      Net income (loss)

      $

      14



      $

      (10)



      $

      24



      NM



      $

      153



      $

      95



      58



      61


      Net income (loss) from continuing operations

      $

      16



      $

      (4)



      $

      20



      NM



      $

      101



      $

      65



      36



      55


      Less: net loss attributable to noncontrolling 
           interests

      —



      (3)



      (3)



      (100)



      —



      (3)



      (3)



      (100)


      Net income (loss) from continuing 
           operations attributable to MIC

      $

      16



      $

      (1)



      $

      17



      NM



      $

      101



      $

      68



      33



      49


      Net (loss) income from discontinued operations

      $

      (2)



      $

      (6)



      $

      4



      67



      $

      52



      $

      30



      22



      73


      Less: net loss attributable to noncontrolling 
           interests

      —



      (7)



      (7)



      (100)



      (3)



      (39)



      (36)



      (92)


      Net (loss) income from discontinued 
           operations attributable to MIC

      $

      (2)



      $

      1



      $

      (3)



      NM



      $

      55



      $

      69



      (14)



      (20)


      Net income attributable to MIC

      $

      14



      $

      —



      $

      14



      NM



      $

      156



      $

      137



      19



      14


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

      $

      0.18



      $

      (0.01)



      $

      0.19



      NM



      $

      1.17



      $

      0.80



      0.37



      46


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

      (0.02)



      —



      (0.02)



      NM



      0.65



      0.80



      (0.15)



      (19)


      Basic income (loss) per share attributable to MIC

      $

      0.16



      $

      (0.01)



      $

      0.17



      NM



      $

      1.82



      $

      1.60



      0.22



      14


      Weighted average number of shares outstanding:     
           basic

      86,483,313



      85,643,587



      839,726



      1



      86,178,212



      85,233,989



      944,223



      1












      NM — Not meaningful


      (1)

      Interest expense includes gain on derivative instruments of $1 million and loss on derivative instruments of $13 million for the quarter and year ended December
      31, 2019, respectively. For the quarter and year ended December 31, 2018, interest expense includes loss on derivative instruments of $9 million and gain on
      derivative instruments of $8 million, respectively.

      MACQUARIE INFRASTRUCTURE CORPORATION

       

      RECONCILIATION OF CONSOLIDATED NET INCOME (LOSS) TO EBITDA EXCLUDING
      NON-CASH ITEMS AND A RECONCILIATION FROM CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW



      Quarter Ended
       December 31,


      Change
      Favorable/
      (Unfavorable)


      Year Ended
       December 31,


      Change
      Favorable/
      (Unfavorable)


      2019


      2018


      $


      %


      2019


      2018


      $


      %


      ($ In Millions) (Unaudited)

      Net income (loss) from continuing operations

      $

      16



      $

      (4)







      $

      101



      $

      65






      Interest expense, net(1)

      29



      41







      147



      112






      Provision for income taxes

      6



      18







      39



      50






      Depreciation

      50



      50







      195



      193






      Amortization of intangibles

      15



      15







      59



      68






      Fees to Manager- related party

      9



      9







      32



      45






      Goodwill impairment

      —



      —







      —



      3






      Other non-cash expense, net(2)

      7



      15







      26



      33






      EBITDA excluding non-cash items - continuing

          operations

      $

      132



      $

      144



      (12)



      (8)



      $

      599



      $

      569



      30



      5


      EBITDA excluding non-cash items - continuing
          operations

      $

      132



      $

      144







      $

      599



      $

      569






      Interest expense, net(1)

      (29)



      (41)







      (147)



      (112)






      Adjustments to derivative instruments recorded in

         interest expense(1)

      (1)



      11







      21



      (1)






      Amortization of debt financing costs(1)

      2



      5







      9



      11






      Amortization of debt discount(1)

      1



      1







      4



      4






      Benefit (provision) for current income taxes

      1



      (3)







      (12)



      (14)






      Changes in working capital(3)

      (54)



      (10)







      (6)



      16






      Cash provided by operating activities - continuing

          operations

      52



      107







      468



      473






      Changes in working capital(3)

      54



      10







      6



      (16)






      Maintenance capital expenditures

      (28)



      (18)







      (69)



      (49)






      Free cash flow - continuing operations

      78



      99



      (21)



      (21)



      405



      408



      (3)



      (1)


      Free cash flow - discontinued operations

      9



      3



      6



      NM



      (31)



      67



      (98)



      (146)


      Total Free Cash Flow

      $

      87



      $

      102



      (15)



      (15)



      $

      374



      $

      475



      (101)



      (21)













      NM — Not meaningful



      (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
      December 2018 refinancing at Atlantic Aviation.



      (2)

      Other non-cash expense, net, primarily includes pension expense of $3 million and $9 million for the quarter and year ended December 31, 2019, respectively,
      and $2 million and $8 million for the quarter and year ended December 31, 2018, respectively. Pension expense primarily consists of interest cost, expected return on
      plan assets and amortization of actuarial and performance gains and losses. Other non-cash expense, net, also includes unrealized gains (losses) on commodity
      hedges, expenses related to a long-term incentive compensation plan for senior management of the operating businesses implemented in 2019, non-cash gains
      (losses) related to the disposal of assets and write-down of our investment in the mechanical contractor business in 2018. See "Earnings Before Interest, Taxes,
      Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow"
      above for further discussion.



      (3)

      During the quarter and year ended December 31, 2019, the changes in working capital include the current federal income tax paid primarily related to the gain on
      sale of the renewable businesses reported in the results from discontinued operations.

      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)


      2019


      2018



      2019


      2018



      $


      $


      $


      %


      $


      $


      $


      %


      ($ In Millions) (Unaudited)

      Revenue

      117



      124



      (7)



      (6)



      515



      510



      5



      1


      Cost of services

      55



      53



      (2)



      (4)



      204



      201



      (3)



      (1)


      Selling, general and administrative expenses

      7



      8



      1



      13



      33



      32



      (1)



      (3)


      Depreciation and amortization

      34



      33



      (1)



      (3)



      132



      132



      —



      —


      Operating income

      21



      30



      (9)



      (30)



      146



      145



      1



      1


      Interest expense, net(1)

      (9)



      (15)



      6



      40



      (47)



      (46)



      (1)



      (2)


      Other income, net

      1



      —



      1



      NM



      1



      —



      1



      NM


      Provision for income taxes

      (4)



      (12)



      8



      67



      (29)



      (36)



      7



      19


      Net income

      9



      3



      6



      NM



      71



      63



      8



      13


      Reconciliation of net income to EBITDA excluding

           non-cash items and a reconciliation of cash provided  
           by operating activities to Free Cash Flow:
















      Net income

      9



      3







      71



      63






      Interest expense, net(1)

      9



      15







      47



      46






      Provision for income taxes

      4



      12







      29



      36






      Depreciation and amortization

      34



      33







      132



      132






      Other non-cash expense, net(2)

      2



      2







      9



      9






      EBITDA excluding non-cash items

      58



      65



      (7)



      (11)



      288



      286



      2



      1


      EBITDA excluding non-cash items

      58



      65







      288



      286






      Interest expense, net(1)

      (9)



      (15)







      (47)



      (46)






        Adjustments to derivative instruments recorded in 
           interest expense(1)

      (1)



      4







      7



      (2)






        Amortization of debt financing costs(1)

      —



      1







      1



      2






      Provision for current income taxes

      13



      (1)







      (6)



      (6)






      Changes in working capital

      (15)



      (5)







      10



      5






      Cash provided by operating activities

      46



      49







      253



      239






      Changes in working capital

      15



      5







      (10)



      (5)






      Maintenance capital expenditures

      (18)



      (12)







      (46)



      (33)






      Free cash flow

      43



      42



      1



      2



      197



      201



      (4)



      (2)






















      NM — Not meaningful



      (1)

      Interest expense, net, includes adjustments to derivative instruments and non-cash amortization of deferred financing fees.



      (2)

      Other non-cash expense, net, primarily includes pension expense of $2 million and $8 million for the quarters and years ended December 31, 2019 and 2018,
      respectively. Pension expense primarily consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses.
      Other non-cash expense, net, also includes expenses related to a long-term incentive compensation plan implemented in 2019. See "Earnings Before Interest, Taxes,
      Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow
      " above for further discussion.

      Atlantic Aviation


      Quarter Ended December 31,


      Change
      Favorable/
      (Unfavorable)


      Year Ended
      December 31,


      Change
      Favorable/
      (Unfavorable)


      2019

      2018



      2019


      2018



      $


      $


      $


      %


      $


      $


      $


      %


      ($ In Millions) (Unaudited)

      Revenue

      248



      247



      1



      —



      972



      962



      10



      1


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

      114



      121



      7



      6



      449



      467



      18



      4


      Gross margin

      134



      126



      8



      6



      523



      495



      28



      6


      Selling, general and administrative expenses

      64



      58



      (6)



      (10)



      249



      232



      (17)



      (7)


      Depreciation and amortization

      27



      28



      1



      4



      106



      106



      —



      —


      Operating income

      43



      40



      3



      8



      168



      157



      11



      7


      Interest expense, net(1)

      (15)



      (16)



      1



      6



      (74)



      (25)



      (49)



      (196)


      Other expense, net

      (1)



      —



      (1)



      NM



      (1)



      (1)



      —



      —


      Provision for income taxes

      (6)



      (6)



      —



      —



      (24)



      (35)



      11



      31


      Net income

      21



      18



      3



      17



      69



      96



      (27)



      (28)


      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

      21



      18







      69



      96






      Interest expense, net(1)

      15



      16







      74



      25






      Provision for income taxes

      6



      6







      24



      35






      Depreciation and amortization

      27



      28







      106



      106






      Other non-cash expense, net(2)

      2



      —







      3



      1






      EBITDA excluding non-cash items

      71



      68



      3



      4



      276



      263



      13



      5


      EBITDA excluding non-cash items

      71



      68







      276



      263






      Interest expense, net(1)

      (15)



      (16)







      (74)



      (25)






        Convertible senior notes interest(3)

      —



      (1)







      —



      (7)






        Adjustments to derivative instruments 
           recorded in interest expense(1)

      —



      6







      12



      1






        Amortization of debt financing costs(1)

      1



      3







      4



      4






      Provision for current income taxes

      (8)



      (3)







      (22)



      (23)






      Changes in working capital

      7



      (3)







      13



      13






      Cash provided by operating activities

      56



      54







      209



      226






      Changes in working capital

      (7)



      3







      (13)



      (13)






      Maintenance capital expenditures

      (8)



      (3)







      (16)



      (8)






      Free cash flow

      41



      54



      (13)



      (24)



      180



      205



      (25)



      (12)













      NM — Not meaningful



      (1)

      Interest expense, net, includes adjustments to derivative instruments and non-cash amortization of deferred financing fees. In 2018, interest expense also

      included non-cash write-off of deferred financing costs related to the December 2018 refinancing.



      (2)

      Other non-cash expense, net, primarily includes expenses related to a long-term incentive compensation plan implemented in 2019 and non-cash gains (losses)
      related to the disposal of assets. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow"
      above for further discussion.



      (3)

      Represents the cash interest expense related to the $403 million of MIC Corporate 2.00% Convertible Senior Notes due October 2023 that was reclassified to
      Atlantic Aviation 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 of Atlantic Aviation's revolving credit facility. Cash interest expense on the Note issuance is recorded in Corporate and Other after
      December 6, 2018.

      MIC Hawaii


      Quarter Ended December 31,


      Change
      Favorable/
      (Unfavorable)


      Year Ended
      December 31,


      Change
      Favorable/
      (Unfavorable)


      2019


      2018



      2019


      2018



      $


      $


      $


      %


      $


      $


      $


      %


      ($ In Millions) (Unaudited)

      Product revenue

      60



      61



      (1)



      (2)



      243



      245



      (2)



      (1)


      Service revenue

      —



      5



      (5)



      (100)



      —



      47



      (47)



      (100)


      Total revenue

      60



      66



      (6)



      (9)



      243



      292



      (49)



      (17)


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

      37



      51



      14



      27



      165



      179



      14



      8


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

      —



      4



      4



      100



      —



      44



      44



      100


      Cost of revenue — total

      37



      55



      18



      33



      165



      223



      58



      26


      Gross margin

      23



      11



      12



      109



      78



      69



      9



      13


      Selling, general and administrative expenses

      7



      6



      (1)



      (17)



      24



      29



      5



      17


      Goodwill impairment

      —



      —



      —



      —



      —



      3



      3



      100


      Depreciation and amortization

      4



      4



      —



      —



      16



      23



      7



      30


      Operating income

      12



      1



      11



      NM



      38



      14



      24



      171


      Interest expense, net(1)

      (2)



      (3)



      1



      33



      (10)



      (8)



      (2)



      (25)


      Other expense, net

      (4)



      (1)



      (3)



      NM



      (6)



      (24)



      18



      75


      (Provision) benefit for income taxes

      (4)



      2



      (6)



      NM



      (9)



      6



      (15)



      NM


      Net income (loss)

      2



      (1)



      3



      NM



      13



      (12)



      25



      NM


      Less: net loss attributable to noncontrolling interests

      —



      (3)



      (3)



      (100)



      —



      (3)



      (3)



      (100)


      Net income (loss) attributable to MIC

      2



      2



      —



      —



      13



      (9)



      22



      NM


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
















      Net income (loss)

      2



      (1)







      13



      (12)






      Interest expense, net(1)

      2



      3







      10



      8






      Provision (benefit) for income taxes

      4



      (2)







      9



      (6)






      Goodwill impairment

      —



      —







      —



      3






      Depreciation and amortization

      4



      4







      16



      23






      Other non-cash expense, net(2)

      2



      12







      12



      22






      EBITDA excluding non-cash items

      14



      16



      (2)



      (13)



      60



      38



      22



      58


      EBITDA excluding non-cash items

      14



      16







      60



      38






      Interest expense, net(1)

      (2)



      (3)







      (10)



      (8)






        Adjustments to derivative instruments recorded in 
           interest expense(1)

      —



      1







      2



      —






      Benefit (provision) for current income taxes

      —



      4







      (4)



      1






      Changes in working capital

      5



      (3)







      8



      14






      Cash provided by operating activities

      17



      15







      56



      45






      Changes in working capital

      (5)



      3







      (8)



      (14)






      Maintenance capital expenditures

      (2)



      (3)







      (7)



      (8)






        Free cash flow

      10



      15



      (5)



      (33)



      41



      23



      18



      78













      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)

      Other non-cash expense, net, primarily includes non-cash adjustments related to unrealized gains (losses) on commodity hedges, pension expense, expenses
      related to a long-term incentive compensation plan implemented in 2019 and non-cash gains (losses) related to the disposal of assets. Pension expense primarily
      consists of interest cost, expected return on plan assets and amortization of actuarial and performance gains and losses. Other non-cash expense, net, also includes
      the write-down of our investment in the mechanical contractor business in 2018. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA)
      excluding non-cash items and Free Cash Flow
      " above for further discussion.

      Corporate and Other


      Quarter Ended December 31,


      Change
      Favorable/
      (Unfavorable)


      Year Ended
      December 31,


      Change

      Favorable/
      (Unfavorable)


      2019


      2018




      2019


      2018



      $


      $


      $


      %


      $


      $


      $


      %


      ($ In Millions) (Unaudited)

      Product revenue

      —



      1



      (1)



      (100)



      —



      1



      (1)



      (100)


      Total revenue

      —



      1



      (1)



      (100)



      —



      1



      (1)



      (100)


      Selling, general and administrative expenses

      12



      16



      4



      25



      31



      38



      7



      18


      Fees to Manager-related party

      9



      9



      —



      —



      32



      45



      13



      29


      Operating loss

      (21)



      (24)



      3



      13



      (63)



      (82)



      19



      23


      Interest expense, net(1)

      (3)



      (7)



      4



      57



      (16)



      (33)



      17



      52


      Other income, net

      —



      9



      (9)



      (100)



      4



      18



      (14)



      (78)


      Benefit (provision) for income taxes

      8



      (2)



      10



      NM



      23



      15



      8



      53


      Net loss

      (16)



      (24)



      8



      33



      (52)



      (82)



      30



      37


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
















      Net loss

      (16)



      (24)







      (52)



      (82)






      Interest expense, net(1)

      3



      7







      16



      33






      (Benefit) provision for income taxes

      (8)



      2







      (23)



      (15)






      Fees to Manager-related party

      9



      9







      32



      45






      Other non-cash expense, net

      1



      1







      2



      1






      EBITDA excluding non-cash items

      (11)



      (5)



      (6)



      (120)



      (25)



      (18)



      (7)



      (39)


      EBITDA excluding non-cash items

      (11)



      (5)







      (25)



      (18)






      Interest expense, net(1)

      (3)



      (7)







      (16)



      (33)






        Convertible senior notes interest(2)

      —



      1







      —



      7






        Amortization of debt financing costs(1)

      1



      1







      4



      5






        Amortization of debt discount(1)

      1



      1







      4



      4






      (Provision) benefit for current income taxes

      (4)



      (3)







      20



      14






      Changes in working capital(3)

      (51)



      1







      (37)



      (16)






      Cash used in operating activities

      (67)



      (11)







      (50)



      (37)






      Changes in working capital(3)

      51



      (1)







      37



      16






      Free cash flow

      (16)



      (12)



      (4)



      (33)



      (13)



      (21)



      8



      38














      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)

      Represents the cash interest expense related to the $403 million of MIC Corporate 2.00% Convertible Senior Notes due October 2023 reclassified to Atlantic
      Aviation 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 after December 6,
      2018.



      (3)

      During the quarter and year ended December 31, 2019, the changes in working capital include the current federal income tax paid primarily related to the gain on sale of the renewable businesses reported in the results from discontinued operations.

      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



      For the Quarter Ended December 31, 2019


      IMTT



      Atlantic

      Aviation



      MIC

      Hawaii



      Corporate

      and

      Other



      Total
      Continuing

      Operations



      Discontinued

      Operations



      Total



      ($ in Millions) (Unaudited)

      Net income (loss)

      9



      21



      2



      (16)



      16



      (2)



      14


      Interest expense, net(1)

      9



      15



      2



      3



      29



      —



      29


      Provision (benefit) for income taxes

      4



      6



      4



      (8)



      6



      1



      7


      Depreciation and amortization

      34



      27



      4



      —



      65



      —



      65


      Fees to Manager-related party

      —



      —



      —



      9



      9



      —



      9


      Other non-cash expense, net(2)

      2



      2



      2



      1



      7



      —



      7


      EBITDA excluding non-cash items

      58



      71



      14



      (11)



      132



      (1)



      131


      EBITDA excluding non-cash items

      58



      71



      14



      (11)



      132



      (1)



      131


      Interest expense, net(1)

      (9)



      (15)



      (2)



      (3)



      (29)



      —



      (29)


        Adjustments to derivative instruments
          recorded in interest expense, net(1)

      (1)



      —



      —



      —



      (1)



      —



      (1)


        Amortization of debt financing costs(1)

      —



      1



      —



      1



      2



      —



      2


        Amortization of debt discount(1)

      —



      —



      —



      1



      1



      —



      1


      Provision (benefit) for current income 
           taxes

      13



      (8)



      —



      (4)



      1



      10



      11


      Changes in working capital(3)

      (15)



      7



      5



      (51)



      (54)



      —



      (54)


      Cash provided by (used in) operating activities

      46



      56



      17



      (67)



      52



      9



      61


      Changes in working capital(3)

      15



      (7)



      (5)



      51



      54



      —



      54


      Maintenance capital expenditures

      (18)



      (8)



      (2)



      —



      (28)



      —



      (28)


      Free Cash Flow

      43



      41



      10



      (16)



      78



      9



      87



      For the Quarter Ended December 31, 2018


      IMTT



      Atlantic

      Aviation



      MIC

      Hawaii



      Corporate

      and

      Other



      Total
      Continuing

      Operations



      Discontinued

      Operations



      Total



      ($ in Millions) (Unaudited)

      Net income (loss)

      3



      18



      (1)



      (24)



      (4)



      (6)



      (10)


      Interest expense, net(1)

      15



      16



      3



      7



      41



      6



      47


      Provision (benefit) for income taxes

      12



      6



      (2)



      2



      18



      (3)



      15


      Depreciation and amortization

      33



      28



      4



      —



      65



      —



      65


      Fees to Manager-related party

      —



      —



      —



      9



      9



      —



      9


      Other non-cash expense, net(2)

      2



      —



      12



      1



      15



      17



      32


      EBITDA excluding non-cash items

      65



      68



      16



      (5)



      144



      14



      158


      EBITDA excluding non-cash items

      65



      68



      16



      (5)



      144



      14



      158


      Interest expense, net(1)

      (15)



      (16)



      (3)



      (7)



      (41)



      (6)



      (47)


        Convertible senior notes interest(4)

      —



      (1)



      —



      1



      —



      —



      —


        Adjustments to derivative instruments 
           recorded in interest expense, net(1)

      4



      6



      1



      —



      11



      2



      13


        Amortization of debt financing costs(1)

      1



      3



      —



      1



      5



      —



      5


        Amortization of debt discount(1)

      —



      —



      —



      1



      1



      —



      1


      (Provision) benefit for current income taxes

      (1)



      (3)



      4



      (3)



      (3)



      (7)



      (10)


      Changes in working capital

      (5)



      (3)



      (3)



      1



      (10)



      (4)



      (14)


      Cash provided by (used in) operating 
           activities

      49



      54



      15



      (11)



      107



      (1)



      106


      Changes in working capital

      5



      3



      3



      (1)



      10



      4



      14


      Maintenance capital expenditures

      (12)



      (3)



      (3)



      —



      (18)



      —



      (18)


      Free Cash Flow

      42



      54



      15



      (12)



      99



      3



      102



      For the Year Ended December 31, 2019


      IMTT



      Atlantic

      Aviation



      MIC

      Hawaii



      Corporate

      and

      Other



      Total
      Continuing

      Operations



      Discontinued

      Operations



      Total



      ($ in Millions) (Unaudited)

      Net income (loss)

      71



      69



      13



      (52)



      101



      52



      153


      Interest expense, net(1)

      47



      74



      10



      16



      147



      13



      160


      Provision (benefit) for income taxes

      29



      24



      9



      (23)



      39



      33



      72


      Depreciation and amortization

      132



      106



      16



      —



      254



      —



      254


      Fees to Manager-related party

      —



      —



      —



      32



      32



      —



      32


      Other non-cash expense (income), net(2)

      9



      3



      12



      2



      26



      (78)



      (52)


      EBITDA excluding non-cash items

      288



      276



      60



      (25)



      599



      20



      619


      EBITDA excluding non-cash items

      288



      276



      60



      (25)



      599



      20



      619


      Interest expense, net(1)

      (47)



      (74)



      (10)



      (16)



      (147)



      (13)



      (160)


        Adjustments to derivative instruments 
           recorded in interest expense, net(1)

      7



      12



      2



      —



      21



      4



      25


        Amortization of debt financing costs(1)

      1



      4



      —



      4



      9



      —



      9


        Amortization of debt discount(1)

      —



      —



      —



      4



      4



      —



      4


      (Provision) benefit for current income 
           taxes

      (6)



      (22)



      (4)



      20



      (12)



      (42)



      (54)


      Changes in working capital(3)

      10



      13



      8



      (37)



      (6)



      (17)



      (23)


      Cash provided by (used in) operating 
           activities

      253



      209



      56



      (50)



      468



      (48)



      420


      Changes in working capital(3)

      (10)



      (13)



      (8)



      37



      6



      17



      23


      Maintenance capital expenditures

      (46)



      (16)



      (7)



      —



      (69)



      —



      (69)


      Free Cash Flow

      197



      180



      41



      (13)



      405



      (31)



      374



      For the Year Ended December 31, 2018


      IMTT



      Atlantic Aviation



      MIC

      Hawaii



      Corporate

      and

      Other



      Total
      Continuing Operations



      Discontinued Operations



      Total



      ($ in Millions) (Unaudited)

      Net income (loss)

      63



      96



      (12)



      (82)



      65



      30



      95


      Interest expense, net(1)

      46



      25



      8



      33



      112



      17



      129


      Provision (benefit) for income taxes

      36



      35



      (6)



      (15)



      50



      2



      52


      Goodwill impairment

      —



      —



      3



      —



      3



      —



      3


      Depreciation and amortization

      132



      106



      23



      —



      261



      38



      299


      Fees to Manager-related party

      —



      —



      —



      45



      45



      —



      45


      Other non-cash expense, net(2)

      9



      1



      22



      1



      33



      12



      45


      EBITDA excluding non-cash items

      286



      263



      38



      (18)



      569



      99



      668


      EBITDA excluding non-cash items

      286



      263



      38



      (18)



      569



      99



      668


      Interest expense, net(1)

      (46)



      (25)



      (8)



      (33)



      (112)



      (17)



      (129)


        Convertible senior notes interest(4)

      —



      (7)



      —



      7



      —



      —



      —


        Adjustments to derivative instruments 
           recorded in interest expense, net(1)

      (2)



      1



      —



      —



      (1)



      (8)



      (9)


        Amortization of debt financing costs(1)

      2



      4



      —



      5



      11



      1



      12


        Amortization of debt discount(1)

      —



      —



      —



      4



      4



      —



      4


      (Provision) benefit for current income taxes

      (6)



      (23)



      1



      14



      (14)



      (7)



      (21)


      Changes in working capital

      5



      13



      14



      (16)



      16



      (22)



      (6)


      Cash provided by (used in) operating activities

      239



      226



      45



      (37)



      473



      46



      519


      Changes in working capital

      (5)



      (13)



      (14)



      16



      (16)



      22



      6


      Maintenance capital expenditures

      (33)



      (8)



      (8)



      —



      (49)



      (1)



      (50)


      Free Cash Flow

      201



      205



      23



      (21)



      408



      67



      475












      (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
      December 2018 refinancing at Atlantic Aviation.



      (2)

      Other non-cash expense (income), net, primarily includes pension expense of $3 million and $9 million for the quarter and year ended December 31, 2019,
      respectively, and $2 million and $8 million for the quarter and year ended December 31, 2018, respectively. Pension expense primarily consists of interest cost,
      expected return on plan assets and amortization of actuarial and performance gains and losses. Other non-cash expense (income), net, also includes unrealized
      gains (losses) on commodity hedges, expenses related to a long-term incentive compensation plan for senior management of the operating businesses implemented
      in 2019, non-cash gains (losses) related to the disposal of assets and write-down of our investment in the mechanical contractor business in 2018. See "Earnings
      Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow"
      above for further discussion.



      (3)

      During the quarter and year ended December 31, 2019, the changes in working capital include the current federal income tax paid primarily related to the gain on
      sale of the renewable businesses reported in the results from discontinued operations.



      (4)

      Represents the cash interest expense related to the $403 million of MIC Corporate 2.00% Convertible Senior Notes due October 2023 that was reclassified to
      Atlantic Aviation 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 of Atlantic Aviation's revolving credit facility. Cash interest expense on the Note issuance is recorded in Corporate and Other after
      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.