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 Second Quarter 2017 Financial Results, Announces Acquisition and Investment, Increases Quarterly Cash Dividend

      - Authorizes cash dividend of $1.38 per share, up 10.4%

      - Reiterates guidance for growth in Free Cash Flow, Dividends

      - Raises 2017 growth capex deployment target to between $600.0 million and $650.0 million

      - IMTT to acquire Epic Midstream liquids terminalling business


      News provided by

      Macquarie Infrastructure Corporation

      Aug 02, 2017, 17:00 ET

      Share this article

      Share this article


      NEW YORK, Aug. 2, 2017 /PRNewswire/ -- Macquarie Infrastructure Corporation (NYSE: MIC) today reported financial results for the second quarter of 2017.

      "MIC's performance overall continued to be at levels consistent with our expectations for the full year and we have been able to improve our prospects with the attractive transactions announced today," said James Hooke, chief executive officer of MIC. "The improved cash generation by our existing operations supported an increase in MIC's quarterly cash distribution of 10.4%, consistent with our expectations and guidance. We continue to expect to increase cash generation in 2017 by between 10% and 15%, per share, and to grow our cash dividend by 10%."

      MIC reported a 23.5% increase in net income compared with the second quarter of 2016. The Company reported net income of $26.0 million for the quarter ended June 30, 2017. For the first six months of the year, MIC's net income increased 42.2% to $58.7 million.

      The Company reported cash generated by operating activities of $120.6 million and $249.2 million in the quarter and six months ended June 30, 2017, respectively, compared with $129.4 million and $277.9 million reported in the prior comparable periods. The decrease in cash from operations reflects primarily the absence of insurance proceeds, higher state taxes and changes in working capital related to higher inventory costs and the timing of payments in 2017 compared with 2016. The impact of these was partially offset by improved operating results and contributions from acquired businesses.

      MIC's businesses produced an aggregate $141.1 million and $288.0 million of Adjusted Free Cash Flow in the second quarter and year to date periods ended June 30, 2017, respectively, up 11.7% and 10.9% from the amounts generated in the prior corresponding periods. The Company defines Adjusted Free Cash Flow as cash from operating activities (including from its proportionate interest in businesses in which it has a less than 100% equity interest), less maintenance capital expenditures, less changes in working capital, adjusted for certain one-time items. (See Summary Financial Information below)

      The implementation of MIC's previously announced shared services initiative resulted in a reduction in the rate of increase in general and administrative expenses. As anticipated, the savings were offset by expenses including primarily severance payments and consulting fees totaling $3.1 million and $5.4 million in the June quarter and year to date periods, respectively, and incremental expenses associated with acquisitions completed in 2016. The Company does not expect to incur shared services implementation costs in 2018 and has excluded those incurred in 2017 from its presentation of both Adjusted EBITDA excluding non-cash items and Adjusted Free Cash Flow in an effort to provide clarity with respect to the recurring cash flows being generated by its businesses.

      MIC expects to realize annual general and administrative and procurement cost savings of between $12.0 million and $15.0 million in 2018, compared with its 2016 baseline, as a result of the shared services initiative. The expected savings will not be spread evenly, or even proportionately, across MIC's businesses and some businesses may simply benefit from an improvement in service levels. Shared services provides business support functions including Accounting, Human Resource, Tax, Information Technology and Risk Management support to each of MIC's operating entities.

      As a result of a heightened level of activity associated with the evaluation of various investment and acquisition opportunities, MIC incurred approximately $4.9 million of transaction related expenses during the second quarter. These costs have been recorded as an expense in the Corporate and Other segment of its financial statements and have been excluded from the Company's presentation of both Adjusted EBITDA excluding non-cash items and Adjusted Free Cash Flow in an effort to provide clarity with respect to the recurring cash flows being generated by its businesses.

      The MIC board of directors authorized a cash dividend of $1.38 per share, or $5.52 annualized, for the second quarter of 2017. The dividend will be payable August 17, 2017 to shareholders of record on August 14, 2017. The payment represents a 10.4% increase over the dividend paid for the second quarter of 2016 and is consistent with MIC's guidance for a 10% increase in its annual dividend in 2017 over 2016.

      In June, MIC increased its guidance with respect to growth capital deployment in 2017 to approximately $500.0 million from $400.0 million. Assuming the transactions announced today are successfully concluded, MIC will have deployed more than $450.0 million of growth capital in 2017 and has increased its full-year capital deployment target to between $600.0 million and $650.0 million.

      "Earlier in the year we highlighted an increase in the number and size of investment opportunities that we were reviewing and a further increase in our growth capital deployment target for this year reflects our capitalizing on those opportunities," said Hooke. "In addition to increasing planned growth investments within our four existing segments, we continue to pursue opportunities outside of these, some of which could be transformative for the Company."

      Acquisition and Investment Announced
      On July 28, 2017, IMTT entered into an agreement to acquire Epic Midstream (Epic) from affiliates of White Deer Energy and Blue Water Energy for $171.5 million, not including working capital adjustments. The transaction is expected to close in the third quarter of 2017 and be accretive to MIC's Free Cash Flow in 2018. Closing is subject to customary regulatory approvals and satisfaction of other conditions precedent.

      The purchase price reflects a multiple of Epic's full year 2018 Pro-Forma EBITDA (Earnings before Interest, Taxes, Depreciation, and Amortization) of approximately 11.0x. MIC expects to fund the acquisition with the issuance of $125.0 million in new MIC shares to the sellers and $46.5 million in cash, including with drawings on IMTT's revolving credit facility. The new shares will be issued at a 1.5% discount to the 30-day volume weighted average price of MIC's shares, as reported by the New York Stock Exchange, at the end of the second day prior to closing of the transaction.

      Epic will continue to operate a portfolio of seven bulk liquid terminals in the U.S. Southeast and Southwest, with principal operations in the Port of Savannah, Georgia. Its facilities comprise more than 3.1 million barrels of storage capacity, a significant portion of which is in service for jet fuel. Revenue produced by the Epic business is generated pursuant to take-or-pay contracts similar to those at MIC's IMTT business. Customers include an affiliate of the U.S. Department of Defense that has been an Epic customer for more than 20 years.

      "The addition of the Epic terminals will expand IMTT's operations into important new markets, including Savannah, and materially expand its jet fuel handling capability — something we had been seeking to do for some time," noted Hooke.

      On July 10, 2017, MIC formed a new joint venture with Intersect Power, a developer of renewable power generation and storage projects across the U.S., to fund and potentially acquire Intersect projects. Founded in 2016, Intersect Power is in the early stages of development of approximately 700MW of power in California and Texas and anticipates pursuing projects in Hawaii as well. MIC expects to invest up to $135.0 million of equity, contingent equity, and credit facilities that will be used to fund Intersect Power's operations and project development pipeline.

      "The arrangement we have with Intersect Power is expected to provide MIC with access to a flow of high quality renewable energy projects beginning in 2019," said Hooke. "Including Intersect, we now expect to have access to opportunities in both wind and solar generation and power storage and are even better positioned to grow the size of our existing portfolio of approximately 350MW of generation without having to compete in costly auction processes."

      Quarterly Segment Highlights
      Utilization rates at IMTT decreased to historically normal levels of 94.0% and 95.2% in the quarter and six month periods ended June 30, 2017, respectively, from what had been elevated rates in the mid-96% range. An improved top line result that included deferred revenue resulting from termination of a construction project by a biodiesel customer was partially offset by higher repair and maintenance expenses in the quarter. Near term, the focus for the business remains on effective deployment of growth capital.

      Continued strong growth in general aviation flight activity supported improvement in the financial performance of Atlantic Aviation. General aviation flight activity increased by approximately 3.7% in the second quarter, based on data reported by the Federal Aviation Administration. Activity levels across the Atlantic network, along with effective upselling of fuel, effective margin management and the operational leverage inherent in the business, resulted in growth in EBITDA and Free Cash Flow at multiples of the rate of increase in flight activity. Completing attractive bolt-on acquisition opportunities remains a priority for the business.

      The renewable facilities in MIC's Contracted Power (CP) segment enjoyed improved wind and solar resources in the second quarter. Resources were at or slightly above long-term average levels. Contributions from facilities acquired in 2016 added to segment results. The formation of a new joint venture with a developer of renewable projects positions the segment for continued growth.

      The Bayonne Energy Center (BEC), the thermal power generation facility in MIC's CP segment, underperformed as a result of previously announced lower capacity prices in NYISO Zone J and a reduction in utilization. The completion of construction projects, including a recent interconnection with a second pipeline serving BEC, is expected to improve utilization of the facility beginning in the third quarter.

      Hawaii Gas, the largest component of the MIC Hawaii segment, benefitted from increased gas sales versus the same period last year. A portion of the increased contribution was offset at the segment level by costs associated with acquisitions completed in 2016. Following the quarter end, Hawaii Gas filed a general rate case seeking a $15.0 million annual increase in regulated utility revenue. To the extent new rates are approved by regulators, the Company expects that an interim increase, if any, could take effect in mid-2018.

      Summary Financial Information



      Quarter Ended
      June 30,


      Change
      Favorable/(Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/(Unfavorable)



      2017


      2016


      $


      %


      2017


      2016


      $


      %



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

      GAAP Metrics
































      Net income


      $

      26,025



      $

      21,081




      4,944




      23.5



      $

      58,663



      $

      41,257




      17,406




      42.2

      Weighted average number of shares outstanding: basic



      82,430,324




      80,369,575




      2,060,749




      2.6




      82,285,053




      80,241,293




      2,043,760




      2.5

      Net income per share attributable to MIC


      $

      0.32



      $

      0.24




      0.08




      33.3



      $

      0.75



      $

      0.52




      0.23




      44.2

      Cash provided by operating activities



      120,636




      129,352




      (8,716)




      (6.7)




      249,204




      277,918




      (28,714)




      (10.3)

      MIC Non-GAAP Metrics
































      EBITDA excluding non-cash items(1)


      $

      170,924



      $

      166,784




      4,140




      2.5



      $

      351,239



      $

      342,759




      8,480




      2.5

      Shared service implementation costs



      3,091




      —




      3,091




      NM




      5,445




      —




      5,445




      NM

      Investment and acquisition
      costs



      4,850




      —




      4,850




      NM




      4,850




      —




      4,850




      NM

      Adjusted EBITDA excluding
      non-cash items


      $

      178,865



      $

      166,784




      12,081




      7.2



      $

      361,534



      $

      342,759




      18,775




      5.5

      Cash interest(2)


      $

      (26,410)



      $

      (27,241)




      831




      3.1



      $

      (52,284)



      $

      (54,619)




      2,335




      4.3

      Cash taxes



      (2,618)




      (1,662)




      (956)




      (57.5)




      (6,339)




      (4,168)




      (2,171)




      (52.1)

      Maintenance capital
      expenditures



      (6,480)




      (9,840)




      3,360




      34.1




      (10,956)




      (20,253)




      9,297




      45.9

      Noncontrolling interest(3)



      (2,244)




      (1,724)




      (520)




      (30.2)




      (3,915)




      (4,007)




      92




      2.3

      Adjusted Free Cash
      Flow


      $

      141,113



      $

      126,317




      14,796




      11.7



      $

      288,040



      $

      259,712




      28,328




      10.9

      NM — Not meaningful





      (1)

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


      (2)

      Cash interest is calculated as interest expense excluding the impact of non-cash adjustments for unrealized (gains) losses from derivative instruments, amortization of deferred financing costs and the amortization of debt discount recorded in the consolidated statement of operations.


      (3)

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

      Conference Call and Webcast
      When:  MIC has scheduled a conference call for 8:00 a.m. Eastern Time on Thursday, August 3, 2017 during which management will review and comment on the second quarter 2017 results.

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

      Slides:  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 August 3, 2017 through midnight on August 10, 2017, at +1(404) 537-3406 or +1(855) 859-2056, Passcode: 48792183. An online archive of the webcast will be available on the Company's website for one year following the call.

      About MIC
      MIC owns and operates a diversified group of businesses providing basic services to customers primarily in the United States. Its businesses consist of a bulk liquid terminals business, International-Matex Tank Terminals; an airport services business, Atlantic Aviation; entities comprising an energy services, production and distribution segment, MIC Hawaii; and entities comprising a Contracted Power segment. For additional information, please visit the MIC website at www.macquarie.com/mic. MIC-G

      Use of Non-GAAP Measures
      Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics

      In addition to MIC's results under U.S. GAAP, the Company uses certain non-GAAP measures to assess the performance and prospects of its businesses. In particular, MIC uses EBITDA excluding non-cash items, Free Cash Flow and certain proportionately combined financial metrics. Proportionately combined financial metrics, including Free Cash Flow, reflect MIC Corporate and the Company's ownership interest in each of its businesses.

      MIC measures EBITDA excluding non-cash items as a reflection of its businesses' ability to effectively manage the volume of products sold or services provided, the operating margin earned on those transactions and the management of operating expenses independent of the capitalization and tax attributes of those businesses. The Company believes investors use EBITDA excluding non-cash items primarily as a measure to assess the operating performance of its businesses and to make comparisons with the operating performance of other businesses whose depreciation and amortization expense may vary widely from MIC's, particularly where acquisitions and other non-operating factors are involved. MIC defines EBITDA excluding non-cash items as net income (loss) or earnings — the most comparable GAAP measure — before interest, taxes, depreciation and amortization and non-cash items including impairments, unrealized derivative gains and losses, adjustments for other non-cash items and pension expenses reflected in the statements of operations. EBITDA excluding non-cash items also excludes base management fees and performance fees, if any, whether paid in cash or stock.

      Given MIC's varied ownership levels in its CP and MIC Hawaii segments, together with obligations to report the results of these businesses on a consolidated basis, GAAP measures such as net income (loss) do not fully reflect all of the items management considers in assessing the amount of cash generated based on its ownership interest in its businesses. The Company notes that the proportionately combined metrics used may be calculated in a different manner by other companies and may limit their usefulness as a comparative measure. Therefore, proportionately combined metrics should be used as a supplemental measure and not in lieu of its financial results reported under GAAP.

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

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

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

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

      See also "Reconciliation of Consolidated Net Income (Loss) to EBITDA Excluding Non-Cash Items and a Reconciliation from Cash Provided by Operating Activities to Free Cash Flow" below.

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

      In some cases, specific capital expenditures contain characteristics of both maintenance and growth capital expenditures. MIC does not bifurcate specific capital expenditures into maintenance and growth components. Each discrete capital expenditure is considered within the above framework and the entire capital expenditure is classified as either maintenance or growth.

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

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

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

      MACQUARIE INFRASTRUCTURE CORPORATION


      CONSOLIDATED CONDENSED BALANCE SHEETS

      ($ in Thousands, Except Share Data)




      June 30,
      2017


      December 31,
      2016



      (Unaudited)



      ASSETS








      Current assets:








      Cash and cash equivalents


      $

      28,873



      $

      44,767

      Restricted cash



      23,368




      16,420

      Accounts receivable, less allowance for doubtful accounts of $871 and $1,434, respectively



      133,562




      124,846

      Inventories



      35,474




      31,461

      Prepaid expenses



      16,406




      14,561

      Fair value of derivative instruments



      4,902




      5,514

      Other current assets



      9,433




      7,099

      Total current assets



      252,018




      244,668

      Property, equipment, land and leasehold improvements, net



      4,408,254




      4,346,536

      Investment in unconsolidated business



      9,192




      8,835

      Goodwill



      2,031,720




      2,024,409

      Intangible assets, net



      884,112




      888,971

      Fair value of derivative instruments



      19,432




      30,781

      Other noncurrent assets



      30,183




      15,053

      Total assets


      $

      7,634,911



      $

      7,559,253

      LIABILITIES AND STOCKHOLDERS' EQUITY








      Current liabilities:








      Due to Manager – related party


      $

      6,200



      $

      6,594

      Accounts payable



      60,200




      69,566

      Accrued expenses



      91,390




      83,734

      Current portion of long-term debt



      45,544




      40,016

      Fair value of derivative instruments



      5,527




      9,297

      Other current liabilities



      39,783




      41,802

      Total current liabilities



      248,644




      251,009

      Long-term debt, net of current portion



      3,205,733




      3,039,966

      Deferred income taxes



      930,565




      896,116

      Fair value of derivative instruments



      6,157




      5,966

      Tolling agreements – noncurrent



      56,484




      60,373

      Other noncurrent liabilities



      155,812




      158,289

      Total liabilities



      4,603,395




      4,411,719

      Commitments and contingencies



      —




      —

      Stockholders' equity(1):








      Common stock ($0.001 par value; 500,000,000 authorized; 82,589,776 shares issued and outstanding at June 30, 2017 and 82,047,526 shares issued and outstanding at December 31, 2016)


      $

      83



      $

      82

      Additional paid in capital



      1,915,626




      2,089,407

      Accumulated other comprehensive loss



      (27,863)




      (28,960)

      Retained earnings



      954,400




      892,365

      Total stockholders' equity



      2,842,246




      2,952,894

      Noncontrolling interests



      189,270




      194,640

      Total equity



      3,031,516




      3,147,534

      Total liabilities and equity


      $

      7,634,911



      $

      7,559,253

      (1)

      The Company is authorized to issue 100,000,000 shares of preferred stock, par value $0.001 per share. At June 30, 2017 and December 31, 2016, no preferred stock were issued or outstanding. The Company has 100 shares of special stock issued and outstanding to its Manager at June 30, 2017 and December 31, 2016.


        


      MACQUARIE INFRASTRUCTURE CORPORATION


      CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

      (Unaudited)

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




      Quarter Ended June 30,


      Six Months Ended June 30,



      2017


      2016


      2017


      2016

      Revenue
















      Service revenue


      $

      345,045



      $

      306,221



      $

      708,849



      $

      618,462

      Product revenue



      93,945




      91,358




      181,598




      175,504

      Total revenue



      438,990




      397,579




      890,447




      793,966

      Costs and expenses
















      Cost of services



      147,114




      120,857




      301,820




      237,320

      Cost of product sales



      40,249




      35,018




      87,474




      68,078

      Selling, general and administrative



      82,967




      72,430




      159,919




      144,714

      Fees to Manager – related party



      18,433




      16,392




      36,656




      31,188

      Depreciation



      57,063




      59,662




      114,744




      112,883

      Amortization of intangibles



      15,898




      16,713




      33,591




      34,500

      Total operating expenses



      361,724




      321,072




      734,204




      628,683

      Operating income



      77,266




      76,507




      156,243




      165,283

      Other income (expense)
















      Interest income



      41




      25




      75




      58

      Interest expense(1)



      (35,356)




      (39,502)




      (60,838)




      (96,397)

      Other income, net



      1,738




      271




      2,920




      3,700

      Net income before income taxes



      43,689




      37,301




      98,400




      72,644

      Provision for income taxes



      (17,664)




      (16,220)




      (39,737)




      (31,387)

      Net income


      $

      26,025



      $

      21,081



      $

      58,663



      $

      41,257

      Less: net income (loss) attributable to noncontrolling interests



      5




      1,889




      (3,372)




      (290)

      Net income attributable to MIC


      $

      26,020



      $

      19,192



      $

      62,035



      $

      41,547

      Basic income per share attributable to MIC


      $

      0.32



      $

      0.24



      $

      0.75



      $

      0.52

      Weighted average number of shares outstanding: basic



      82,430,324




      80,369,575




      82,285,053




      80,241,293

      Diluted income per share attributable to MIC


      $

      0.32



      $

      0.24



      $

      0.75



      $

      0.51

      Weighted average number of shares outstanding: diluted



      82,439,840




      81,323,294




      82,294,608




      81,194,505

      Cash dividends declared per share


      $

      1.38



      $

      1.25



      $

      2.70



      $

      2.45

      (1)

      Interest expense includes losses on derivative instruments of $7.7 million and $6.8 million for the quarter and six months ended June 30, 2017, respectively. For the quarter and six months ended June 30, 2016, interest expense includes losses on derivative instruments of $14.9 million and $46.7 million, respectively.

      MACQUARIE INFRASTRUCTURE CORPORATION


      CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

      (Unaudited)

      ($ in Thousands)




      Six Months Ended
      June 30,



      2017


      2016

      Operating activities









      Net income


      $

      58,663



      $

      41,257


      Adjustments to reconcile net income to net cash provided by operating activities:









      Depreciation and amortization of property and equipment



      114,744




      112,883


      Amortization of intangible assets



      33,591




      34,500


      Amortization of debt financing costs



      4,301




      5,249


      Amortization of debt discount



      1,495




      —


      Adjustments to derivative instruments



      8,382




      29,030


      Fees to Manager-related party



      36,656




      31,188


      Deferred taxes



      33,398




      27,219


      Pension expense



      4,321




      4,395


      Other non-cash income, net



      (2,935)




      (1,749)


      Changes in other assets and liabilities, net of acquisitions:









      Restricted cash



      567




      2,368


      Accounts receivable



      (7,871)




      (1,788)


      Inventories



      (4,256)




      (2,104)


      Prepaid expenses and other current assets



      (2,529)




      9,498


      Due to Manager – related party



      (122)




      90


      Accounts payable and accrued expenses



      (15,782)




      (13,789)


      Income taxes payable



      (1,506)




      1,393


      Other, net



      (11,913)




      (1,722)


      Net cash provided by operating activities



      249,204




      277,918


      Investing activities









      Acquisitions of businesses and investments, net of cash acquired



      (66,321)




      (16,613)


      Purchases of property and equipment



      (130,351)




      (118,734)


      Proceeds from insurance claim



      —




      7,235


      Loan to project developer



      (14,675)




      —


      Loan repayment from project developer



      1,396




      —


      Change in restricted cash



      (8,001)




      —


      Other, net



      60




      513


      Net cash used in investing activities



      (217,892)




      (127,599)


      MACQUARIE INFRASTRUCTURE CORPORATION


      CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS – (continued)

      (Unaudited)

      ($ in Thousands)




      Six Months Ended
      June 30,



      2017


      2016

      Financing activities








      Proceeds from long-term debt


      $

      264,500



      $

      251,000

      Payment of long-term debt



      (98,542)




      (216,581)

      Proceeds from the issuance of shares



      5,321




      1,323

      Dividends paid to common stockholders



      (216,508)




      (188,608)

      Contributions received from noncontrolling interests



      —




      15,431

      Purchase of noncontrolling interest



      —




      (9,909)

      Distributions paid to noncontrolling interests



      (2,040)




      (2,505)

      Offering and equity raise costs paid



      (182)




      (149)

      Debt financing costs paid



      (447)




      (1,203)

      Change in restricted cash



      557




      2,096

      Payment of capital lease obligations



      (53)




      (789)

      Net cash used in financing activities



      (47,394)




      (149,894)

      Effect of exchange rate changes on cash and cash equivalents



      188




      442

      Net change in cash and cash equivalents



      (15,894)




      867

      Cash and cash equivalents, beginning of period



      44,767




      22,394

      Cash and cash equivalents, end of period


      $

      28,873



      $

      23,261

      Supplemental disclosures of cash flow information








      Non-cash investing and financing activities:








      Accrued equity offering costs


      $

      44



      $

      260

      Accrued financing costs


      $

      —



      $

      443

      Accrued purchases of property and equipment


      $

      41,354



      $

      20,794

      Issuance of shares to Manager


      $

      36,927



      $

      30,977

      Issuance of shares to independent directors


      $

      681



      $

      750

      Conversion of convertible senior notes to shares


      $

      17



      $

      4

      Taxes paid, net


      $

      7,845



      $

      2,766

      Interest paid


      $

      54,601



      $

      55,956

      MACQUARIE INFRASTRUCTURE CORPORATION

      CONSOLIDATED STATEMENTS OF OPERATIONS – MD&A




      Quarter Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)



      2017


      2016


      $


      %


      2017


      2016


      $


      %



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




      Revenue
































      Service revenue


      $

      345,045



      $

      306,221




      38,824




      12.7



      $

      708,849



      $

      618,462




      90,387




      14.6

      Product revenue



      93,945




      91,358




      2,587




      2.8




      181,598




      175,504




      6,094




      3.5

      Total revenue



      438,990




      397,579




      41,411




      10.4




      890,447




      793,966




      96,481




      12.2

      Costs and expenses
































      Cost of services



      147,114




      120,857




      (26,257)




      (21.7)




      301,820




      237,320




      (64,500)




      (27.2)

      Cost of product sales



      40,249




      35,018




      (5,231)




      (14.9)




      87,474




      68,078




      (19,396)




      (28.5)

      Selling, general and administrative



      82,967




      72,430




      (10,537)




      (14.5)




      159,919




      144,714




      (15,205)




      (10.5)

      Fees to Manager – related party



      18,433




      16,392




      (2,041)




      (12.5)




      36,656




      31,188




      (5,468)




      (17.5)

      Depreciation



      57,063




      59,662




      2,599




      4.4




      114,744




      112,883




      (1,861)




      (1.6)

      Amortization of
      intangibles



      15,898




      16,713




      815




      4.9




      33,591




      34,500




      909




      2.6

      Total operating expenses



      361,724




      321,072




      (40,652)




      (12.7)




      734,204




      628,683




      (105,521)




      (16.8)

      Operating income



      77,266




      76,507




      759




      1.0




      156,243




      165,283




      (9,040)




      (5.5)

      Other income (expense)
































      Interest income



      41




      25




      16




      64.0




      75




      58




      17




      29.3

      Interest expense(1)



      (35,356)




      (39,502)




      4,146




      10.5




      (60,838)




      (96,397)




      35,559




      36.9

      Other income, net



      1,738




      271




      1,467




      NM




      2,920




      3,700




      (780)




      (21.1)

      Net income before income taxes



      43,689




      37,301




      6,388




      17.1




      98,400




      72,644




      25,756




      35.5

      Provision for income taxes



      (17,664)




      (16,220)




      (1,444)




      (8.9)




      (39,737)




      (31,387)




      (8,350)




      (26.6)

      Net income


      $

      26,025



      $

      21,081




      4,944




      23.5



      $

      58,663



      $

      41,257




      17,406




      42.2

      Less: net income (loss) attributable to noncontrolling interests



      5




      1,889




      1,884




      99.7




      (3,372)




      (290)




      3,082




      NM

      Net income attributable to MIC


      $

      26,020



      $

      19,192




      6,828




      35.6



      $

      62,035



      $

      41,547




      20,488




      49.3

      Basic income per share attributable to MIC


      $

      0.32



      $

      0.24




      0.08




      33.3



      $

      0.75



      $

      0.52




      0.23




      44.2

      Weighted average number of shares outstanding:
      basic



      82,430,324




      80,369,575




      2,060,749




      2.6




      82,285,053




      80,241,293




      2,043,760




      2.5

      NM — Not meaningful


      (1)

      Interest expense includes losses on derivative instruments of $7.7 million and $6.8 million for the quarter and six months ended June 30, 2017, respectively. For the quarter and six months ended June 30, 2016, interest expense includes losses on derivative instruments of $14.9 million and $46.7 million, respectively.

       

      MACQUARIE INFRASTRUCTURE CORPORATION

      RECONCILIATION OF CONSOLIDATED NET INCOME TO EBITDA EXCLUDING NON-CASH ITEMS AND A

      RECONCILIATION FROM CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW




      Quarter Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)



      2017


      2016


      $


      %


      2017


      2016


      $


      %



      ($ In Thousands) (Unaudited)

      Net income


      $

      26,025



      $

      21,081











      $

      58,663



      $

      41,257









      Interest expense, net(1)



      35,315




      39,477












      60,763




      96,339









      Provision for income taxes



      17,664




      16,220












      39,737




      31,387









      Depreciation



      57,063




      59,662












      114,744




      112,883









      Amortization of intangibles



      15,898




      16,713












      33,591




      34,500









      Fees to Manager-related
      party



      18,433




      16,392












      36,656




      31,188









      Pension expense(2)



      1,627




      2,197












      4,321




      4,395









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



      (1,101)




      (4,958)












      2,764




      (9,190)









      EBITDA excluding non-cash items


      $

      170,924



      $

      166,784




      4,140




      2.5



      $

      351,239



      $

      342,759




      8,480




      2.5

      EBITDA excluding non-cash items


      $

      170,924



      $

      166,784











      $

      351,239



      $

      342,759









      Interest expense, net(1)



      (35,315)




      (39,477)












      (60,763)




      (96,339)









      Adjustments to derivative instruments recorded in interest expense(1)



      5,930




      9,866












      2,683




      36,471









      Amortization of debt financing costs(1)



      2,099




      2,370












      4,301




      5,249









      Amortization of debt
      discount(1)



      876




      —












      1,495




      —









      Provision for income taxes, net of changes in deferred taxes



      (2,618)




      (1,662)












      (6,339)




      (4,168)









      Changes in working capital



      (21,260)




      (8,529)












      (43,412)




      (6,054)









      Cash provided by operating activities



      120,636




      129,352












      249,204




      277,918









      Changes in working capital



      21,260




      8,529












      43,412




      6,054









      Maintenance capital expenditures



      (6,480)




      (9,840)












      (10,956)




      (20,253)









      Free cash flow


      $

      135,416



      $

      128,041




      7,375




      5.8



      $

      281,660



      $

      263,719




      17,941




      6.8

      (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. For the six months ended June 30, 2016, interest expense also included a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas.

      (2)

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

      (3)

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

      MACQUARIE INFRASTRUCTURE CORPORATION

      RECONCILIATION FROM CONSOLIDATED FREE CASH FLOW TO PROPORTIONATELY COMBINED FREE CASH

      FLOW




      Quarter Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)



      2017


      2016


      $


      %


      2017


      2016


      $


      %



      ($ In Thousands) (Unaudited)

      Free Cash Flow – Consolidated basis


      $

      135,416



      $

      128,041




      7,375




      5.8



      $

      281,660



      $

      263,719




      17,941




      6.8


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



      (20,704)




      (17,871)












      (30,543)




      (29,814)










      MIC's share of CP Free Cash Flow



      18,462




      16,147












      26,633




      25,807










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



      (9,295)




      (10,874)












      (24,231)




      (21,736)










      MIC's share of MIC Hawaii Free Cash Flow



      9,293




      10,874












      24,226




      21,736










      Free Cash Flow – Proportionately Combined basis


      $

      133,172



      $

      126,317




      6,855




      5.4



      $

      277,745



      $

      259,712




      18,033




      6.9


      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
      June 30,


      Change
      Favorable/
      (Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)



      2017


      2016


      2017


      2016



      $


      $


      $


      %


      $


      $


      $


      %



      ($ In Thousands) (Unaudited)

      Revenue



      137,144




      128,218




      8,926




      7.0




      275,961




      263,643




      12,318




      4.7


      Cost of services



      49,224




      46,459




      (2,765)




      (6.0)




      99,070




      96,760




      (2,310)




      (2.4)


      Selling, general and administrative expenses



      7,485




      7,790




      305




      3.9




      16,523




      15,964




      (559)




      (3.5)


      Depreciation and amortization



      30,795




      35,282




      4,487




      12.7




      62,315




      67,903




      5,588




      8.2


      Operating income



      49,640




      38,687




      10,953




      28.3




      98,053




      83,016




      15,037




      18.1


      Interest expense, net(1)



      (11,763)




      (13,764)




      2,001




      14.5




      (20,520)




      (33,635)




      13,115




      39.0


      Other income, net



      452




      464




      (12)




      (2.6)




      1,160




      3,452




      (2,292)




      (66.4)


      Provision for income taxes



      (15,716)




      (10,409)




      (5,307)




      (51.0)




      (32,264)




      (21,638)




      (10,626)




      (49.1)


      Net income(2)



      22,613




      14,978




      7,635




      51.0




      46,429




      31,195




      15,234




      48.8


      Less: net income attributable to noncontrolling interests



      —




      —




      —




      —




      —




      59




      59




      100.0


      Net income attributable to MIC(2)



      22,613




      14,978




      7,635




      51.0




      46,429




      31,136




      15,293




      49.1


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

































      Net income(2)



      22,613




      14,978












      46,429




      31,195










      Interest expense, net(1)



      11,763




      13,764












      20,520




      33,635










      Provision for income taxes



      15,716




      10,409












      32,264




      21,638










      Depreciation and amortization



      30,795




      35,282












      62,315




      67,903










      Pension expense(3)



      1,350




      1,831












      3,766




      3,662










      Other non-cash expense, net



      69




      115












      137




      558










      EBITDA excluding non-cash items



      82,306




      76,379




      5,927




      7.8




      165,431




      158,591




      6,840




      4.3


      EBITDA excluding non-cash items



      82,306




      76,379












      165,431




      158,591










      Interest expense, net(1)



      (11,763)




      (13,764)












      (20,520)




      (33,635)










      Adjustments to derivative instruments recorded in interest expense(1)



      1,587




      3,546












      267




      13,156










      Amortization of debt financing costs(1)



      412




      411












      823




      831










      Provision for income taxes, net of changes in deferred taxes



      (1,155)




      (937)












      (3,413)




      (2,167)










      Changes in working capital



      (16,881)




      (7,676)












      (16,145)




      (10,483)










      Cash provided by operating activities



      54,506




      57,959












      126,443




      126,293










      Changes in working capital



      16,881




      7,676












      16,145




      10,483










      Maintenance capital expenditures



      (2,987)




      (6,942)












      (5,447)




      (13,239)










      Free cash flow



      68,400




      58,693




      9,707




      16.5




      137,141




      123,537




      13,604




      11.0


      (1)

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

      (2)

      Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consolidation.

      (3)

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

      Atlantic Aviation




      Quarter Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)



      2017


      2016


      2017


      2016



      $


      $


      $


      %


      $


      $


      $


      %



      ($ In Thousands) (Unaudited)

      Revenue



      196,939




      179,218




      17,721




      9.9




      409,692




      357,206




      52,486




      14.7

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



      86,957




      74,440




      (12,517)




      (16.8)




      180,879




      140,602




      (40,277)




      (28.6)

      Gross margin



      109,982




      104,778




      5,204




      5.0




      228,813




      216,604




      12,209




      5.6

      Selling, general and administrative expenses



      52,596




      51,381




      (1,215)




      (2.4)




      106,486




      103,992




      (2,494)




      (2.4

      Depreciation and amortization



      23,575




      24,702




      1,127




      4.6




      48,608




      46,893




      (1,715)




      (3.7)

      Operating income



      33,811




      28,695




      5,116




      17.8




      73,719




      65,719




      8,000




      12.2

      Interest expense, net(1)



      (5,907)




      (8,924)




      3,017




      33.8




      (9,353)




      (22,238)




      12,885




      57.9

      Other (expense) income, net



      (19)




      (49)




      30




      61.2




      (105)




      341




      (446)




      (130.8

      Provision for income taxes



      (11,077)




      (7,973)




      (3,104)




      (38.9)




      (25,627)




      (17,715)




      (7,912)




      (44.7)

      Net income(2)



      16,808




      11,749




      5,059




      43.1




      38,634




      26,107




      12,527




      48.0

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
































      Net income(2)



      16,808




      11,749












      38,634




      26,107









      Interest expense, net(1)



      5,907




      8,924












      9,353




      22,238









      Provision for income taxes



      11,077




      7,973












      25,627




      17,715









      Depreciation and amortization



      23,575




      24,702












      48,608




      46,893









      Pension expense(3)



      5




      17












      10




      34









      Other non-cash (income) expense, net



      (22)




      339












      40




      248









      EBITDA excluding non-cash items



      57,350




      53,704




      3,646




      6.8




      122,272




      113,235




      9,037




      8.0

      EBITDA excluding non-cash items



      57,350




      53,704












      122,272




      113,235









      Interest expense, net(1)



      (5,907)




      (8,924)












      (9,353)




      (22,238)









      Convertible senior notes interest(4)



      (2,013)




      —












      (3,757)




      —









      Adjustments to derivative instruments recorded in interest expense(1)



      2,553




      1,179












      2,686




      6,787









      Amortization of debt financing costs(1)



      221




      905












      535




      1,705









      Provision for income taxes, net of changes in deferred taxes



      (1,730)




      (910)












      (4,602)




      (2,362)









      Changes in working capital



      784




      226












      (5,332)




      6,270









      Cash provided by operating activities



      51,258




      46,180












      102,449




      103,397









      Changes in working capital



      (784)




      (226)












      5,332




      (6,270)









      Maintenance capital expenditures



      (1,981)




      (1,457)












      (2,906)




      (3,741)









      Free cash flow



      48,493




      44,497




      3,996




      9.0




      104,875




      93,386




      11,489




      12.3

      (1)

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

      (2)

      Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consolidation.

      (3)

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

      (4)

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

      Contracted Power




      Quarter Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)



      2017


      2016


      2017


      2016



      $


      $


      $


      %


      $


      $


      $


      %



      ($ In Thousands) (Unaudited)

      Product revenue



      40,166




      38,300




      1,866




      4.9




      68,236




      68,479




      (243)




      (0.4)


      Cost of product sales



      5,498




      5,794




      296




      5.1




      10,357




      10,151




      (206)




      (2.0)


      Selling, general and administrative expenses



      6,244




      6,547




      303




      4.6




      11,409




      12,507




      1,098




      8.8


      Depreciation and amortization



      14,861




      13,847




      (1,014)




      (7.3)




      30,201




      27,693




      (2,508)




      (9.1)


      Operating income



      13,563




      12,112




      1,451




      12.0




      16,269




      18,128




      (1,859)




      (10.3)


      Interest expense, net(1)



      (8,767)




      (11,002)




      2,235




      20.3




      (14,150)




      (28,850)




      14,700




      51.0


      Other income, net



      1,341




      3




      1,338




      NM




      2,106




      308




      1,798




      NM


      (Provision) benefit for income taxes



      (1,845)




      (1,917)




      72




      3.8




      (1,872)




      387




      (2,259)




      NM


      Net income (loss)(2)



      4,292




      (804)




      5,096




      NM




      2,353




      (10,027)




      12,380




      123.5


      Less: net income (loss) attributable to noncontrolling interest



      16




      1,889




      1,873




      99.2




      (3,333)




      (349)




      2,984




      NM


      Net income (loss) attributable to MIC(2)



      4,276




      (2,693)




      6,969




      NM




      5,686




      (9,678)




      15,364




      158.8


      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)



      4,292




      (804)












      2,353




      (10,027)










      Interest expense, net(1)



      8,767




      11,002












      14,150




      28,850










      Provision (benefit) for income taxes



      1,845




      1,917












      1,872




      (387)










      Depreciation and amortization



      14,861




      13,847












      30,201




      27,693










      Other non-cash income, net (3)



      (2,232)




      (1,945)












      (4,256)




      (3,965)










      EBITDA excluding non-cash items



      27,533




      24,017




      3,516




      14.6




      44,320




      42,164




      2,156




      5.1


      EBITDA excluding non-cash items



      27,533




      24,017












      44,320




      42,164










      Interest expense, net(1)



      (8,767)




      (11,002)












      (14,150)




      (28,850)










      Adjustments to derivative instruments recorded in interest expense(1)



      1,474




      4,504












      (360)




      15,772










      Amortization of debt financing costs(1)



      379




      354












      758




      737










      Provision/benefit for income taxes, net of changes in deferred taxes



      85




      (2)












      (3)




      (9)










      Changes in working capital



      (8,003)




      (5,470)












      (7,861)




      (2,858)










      Cash provided by operating activities



      12,701




      12,401












      22,704




      26,956










      Changes in working capital



      8,003




      5,470












      7,861




      2,858










      Maintenance capital expenditures



      —




      —












      (22)




      —










      Free cash flow



      20,704




      17,871




      2,833




      15.9




      30,543




      29,814




      729




      2.4


      NM — Not meaningful



      (1)

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

      (2)

      Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consolidation.

      (3)

      Other non-cash income, net, primarily includes amortization of tolling liabilities. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items, Free Cash Flow and Proportionately Combined Metrics" above for further discussion.

      MIC Hawaii




      Quarter Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)



      2017


      2016


      2017


      2016



      $


      $


      $


      %


      $


      $


      $


      %



      ($ In Thousands) (Unaudited)

      Product revenue



      53,779




      53,058




      721




      1.4




      113,362




      107,025




      6,337




      5.9


      Service revenue



      12,193




      —




      12,193




      NM




      25,650




      —




      25,650




      NM


      Total revenue



      65,972




      53,058




      12,914




      24.3




      139,012




      107,025




      31,987




      29.9


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



      34,751




      29,224




      (5,527)




      (18.9)




      77,117




      57,927




      (19,190)




      (33.1)


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



      10,944




      —




      (10,944)




      NM




      21,884




      —




      (21,884)




      NM


      Cost of revenue – total



      45,695




      29,224




      (16,471)




      (56.4)




      99,001




      57,927




      (41,074)




      (70.9)


      Gross margin



      20,277




      23,834




      (3,557)




      (14.9)




      40,011




      49,098




      (9,087)




      (18.5)


      Selling, general and administrative expenses



      6,770




      4,434




      (2,336)




      (52.7)




      12,855




      9,690




      (3,165)




      (32.7)


      Depreciation and amortization



      3,730




      2,544




      (1,186)




      (46.6)




      7,211




      4,894




      (2,317)




      (47.3)


      Operating income



      9,777




      16,856




      (7,079)




      (42.0)




      19,945




      34,514




      (14,569)




      (42.2)


      Interest expense, net(1)



      (2,207)




      (2,229)




      22




      1.0




      (3,918)




      (4,653)




      735




      15.8


      Other expense, net



      (36)




      (147)




      111




      75.5




      (241)




      (401)




      160




      39.9


      Provision for income taxes



      (2,563)




      (5,706)




      3,143




      55.1




      (5,942)




      (11,617)




      5,675




      48.9


      Net income(2)



      4,971




      8,774




      (3,803)




      (43.3)




      9,844




      17,843




      (7,999)




      (44.8)


      Less: net loss attributable to noncontrolling interests



      (11)




      —




      11




      NM




      (39)




      —




      39




      NM


      Net income attributable to MIC(2)



      4,982




      8,774




      (3,792)




      (43.2)




      9,883




      17,843




      (7,960)




      (44.6)


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

































      Net income(2)



      4,971




      8,774












      9,844




      17,843










      Interest expense, net(1)



      2,207




      2,229












      3,918




      4,653










      Provision for income taxes



      2,563




      5,706












      5,942




      11,617










      Depreciation and amortization



      3,730




      2,544












      7,211




      4,894










      Pension expense(3)



      272




      349












      545




      699










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



      897




      (3,654)












      6,468




      (6,406)










      EBITDA excluding non-cash items



      14,640




      15,948




      (1,308)




      (8.2)




      33,928




      33,300




      628




      1.9


      EBITDA excluding non-cash items



      14,640




      15,948












      33,928




      33,300










      Interest expense, net(1)



      (2,207)




      (2,229)












      (3,918)




      (4,653)










      Adjustments to derivative instruments recorded in interest expense(1)



      316




      637












      90




      756










      Amortization of debt financing
      costs(1)



      99




      88












      204




      752










      Provision for income taxes, net of changes in deferred taxes



      (2,041)




      (2,129)












      (3,492)




      (5,146)










      Changes in working capital



      (1,837)




      4,011












      (10,317)




      6,948










      Cash provided by operating activities



      8,970




      16,326












      16,495




      31,957










      Changes in working capital



      1,837




      (4,011)












      10,317




      (6,948)










      Maintenance capital expenditures



      (1,512)




      (1,441)












      (2,581)




      (3,273)










      Free cash flow



      9,295




      10,874




      (1,579)




      (14.5)




      24,231




      21,736




      2,495




      11.5


      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. For the six months ended June 30, 2016, interest expense also included a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas.

      (2)

      Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consideration.

      (3)

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

      (4)

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

      Corporate and Other




      Quarter Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)


      Six Months Ended
      June 30,


      Change
      Favorable/
      (Unfavorable)



      2017


      2016


      2017


      2016



      $


      $


      $


      %


      $


      $


      $


      %



      ($ In Thousands) (Unaudited)

      Fees to Manager-related party



      18,433




      16,392




      (2,041)




      (12.5)




      36,656




      31,188




      (5,468)




      (17.5)


      Selling, general and administrative expenses(1)



      11,092




      3,451




      (7,641)




      NM




      15,087




      4,906




      (10,181)




      NM


      Operating loss



      (29,525)




      (19,843)




      (9,682)




      (48.8)




      (51,743)




      (36,094)




      (15,649)




      (43.4)


      Interest expense, net(2)



      (6,671)




      (3,558)




      (3,113)




      (87.5)




      (12,822)




      (6,963)




      (5,859)




      (84.1)


      Benefit for income taxes



      13,537




      9,785




      3,752




      38.3




      25,968




      19,196




      6,772




      35.3


      Net loss(3)



      (22,659)




      (13,616)




      (9,043)




      (66.4)




      (38,597)




      (23,861)




      (14,736)




      (61.8)


      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(3)



      (22,659)




      (13,616)












      (38,597)




      (23,861)










      Interest expense, net(2)



      6,671




      3,558












      12,822




      6,963










      Benefit for income taxes



      (13,537)




      (9,785)












      (25,968)




      (19,196)










      Fees to Manager-related party



      18,433




      16,392












      36,656




      31,188










      Other non-cash expense



      187




      187












      375




      375










      EBITDA excluding non-cash items



      (10,905)




      (3,264)




      (7,641)




      NM




      (14,712)




      (4,531)




      (10,181)




      NM


      EBITDA excluding non-cash items



      (10,905)




      (3,264)












      (14,712)




      (4,531)










      Interest expense, net(2)



      (6,671)




      (3,558)












      (12,822)




      (6,963)










      Convertible senior notes interest(4)



      2,013




      —












      3,757




      —










      Amortization of debt financing
      costs(2)



      988




      612












      1,981




      1,224










      Amortization of debt discount(2)



      876




      —












      1,495




      —










      Benefit for income taxes, net of changes in deferred taxes



      2,223




      2,316












      5,171




      5,516










      Changes in working capital



      4,677




      380












      (3,757)




      (5,931)










      Cash used in operating activities



      (6,799)




      (3,514)












      (18,887)




      (10,685)










      Changes in working capital



      (4,677)




      (380)












      3,757




      5,931










      Free cash flow



      (11,476)




      (3,894)




      (7,582)




      (194.7)




      (15,130)




      (4,754)




      (10,376)




      NM


      NM — Not meaningful



      (1)

      For the quarter and six months ended June 30, 2017, selling, general and administrative expenses included $3.1 million and $5.4 million, respectively, of costs related to the implementation of a shared service initiative. Selling, general and administrative expenses for the quarter and six months ended June 30, 2017 also includes $4.9 million of costs incurred in connection with the evaluation of various investment and acquisition opportunities.

      (2)

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

      (3)

      Corporate allocation expense, intercompany fees and the tax effect have been excluded from the above table as they are eliminated on consolidation.

      (4)

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


       

      MACQUARIE INFRASTRUCTURE CORPORATION

      RECONCILIATION OF NET INCOME (LOSS) TO EBITDA

      EXCLUDING NON-CASH ITEMS AND A RECONCILIATION FROM CASH PROVIDED BY/(USED

      IN) OPERATING ACTIVITIES TO PROPORTIONATELY COMBINED FREE CASH FLOW




      For the Quarter Ended June 30, 2017









      IMTT


      Atlantic
      Aviation


      Contracted
      Power(1)


      MIC
      Hawaii(1)


      MIC
      Corporate


      Proportionately
      Combined(2)




      Contracted Power
      100%


      MIC
      Hawaii
      100%



      ($ in Thousands) (Unaudited)







      Net income (loss)



      22,613




      16,808




      4,107




      4,973




      (22,659)




      25,842








      4,292




      4,971

      Interest expense, net(3)



      11,763




      5,907




      7,789




      2,204




      6,671




      34,334








      8,767




      2,207

      Provision (benefit) for income
      taxes



      15,716




      11,077




      1,845




      2,563




      (13,537)




      17,664








      1,845




      2,563

      Depreciation and amortization of intangibles



      30,795




      23,575




      12,980




      3,726




      —




      71,076








      14,861




      3,730

      Fees to Manager-related party



      —




      —




      —




      —




      18,433




      18,433








      —




      —

      Pension expense(4)



      1,350




      5




      —




      272




      —




      1,627








      —




      272

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



      69




      (22)




      (2,232)




      898




      187




      (1,100)








      (2,232)




      897

      EBITDA excluding non-cash
      items



      82,306




      57,350




      24,489




      14,636




      (10,905)




      167,876








      27,533




      14,640

      EBITDA excluding non-cash
      items



      82,306




      57,350




      24,489




      14,636




      (10,905)




      167,876








      27,533




      14,640

      Interest expense, net(3)



      (11,763)




      (5,907)




      (7,789)




      (2,204)




      (6,671)




      (34,334)








      (8,767)




      (2,207)

      Convertible senior notes
      interest(6)



      —




      (2,013)




      —




      —




      2,013




      —








      —




      —

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



      1,587




      2,553




      1,312




      315




      —




      5,767








      1,474




      316

      Amortization of debt financing charges(3)



      412




      221




      365




      99




      988




      2,085








      379




      99

      Amortization of debt
      discount(3)



      —




      —




      —




      —




      876




      876








      —




      —

      Provision/benefit for income taxes, net of changes in deferred taxes



      (1,155)




      (1,730)




      85




      (2,041)




      2,223




      (2,618)








      85




      (2,041)

      Changes in working capital



      (16,881)




      784




      (7,392)




      (1,817)




      4,677




      (20,629)








      (8,003)




      (1,837)

      Cash provided by (used in) operating activities



      54,506




      51,258




      11,070




      8,988




      (6,799)




      119,023








      12,701




      8,970

      Changes in working capital



      16,881




      (784)




      7,392




      1,817




      (4,677)




      20,629








      8,003




      1,837

      Maintenance capital expenditures



      (2,987)




      (1,981)




      —




      (1,512)




      —




      (6,480)








      —




      (1,512)

      Proportionately Combined Free Cash Flow



      68,400




      48,493




      18,462




      9,293




      (11,476)




      133,172








      20,704




      9,295



      For the Quarter Ended June 30, 2016







      IMTT


      Atlantic
      Aviation


      Contracted
      Power(1)


      MIC
      Hawaii


      MIC
      Corporate


      Proportionately
      Combined(2)




      Contracted
      Power
      100%



      ($ in Thousands) (Unaudited)





      Net income (loss)



      14,978




      11,749




      (153)




      8,774




      (13,616)




      21,732








      (804)

      Interest expense, net(3)



      13,764




      8,924




      9,661




      2,229




      3,558




      38,136








      11,002

      Provision (benefit) for income taxes



      10,409




      7,973




      1,915




      5,706




      (9,785)




      16,218








      1,917

      Depreciation and amortization of intangibles



      35,282




      24,702




      11,973




      2,544




      —




      74,501








      13,847

      Fees to Manager-related party



      —




      —




      —




      —




      16,392




      16,392








      —

      Pension expense(4)



      1,831




      17




      —




      349




      —




      2,197








      —

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



      115




      339




      (1,945)




      (3,654)




      187




      (4,958)








      (1,945)

      EBITDA excluding non-cash items



      76,379




      53,704




      21,451




      15,948




      (3,264)




      164,218








      24,017

      EBITDA excluding non-cash items



      76,379




      53,704




      21,451




      15,948




      (3,264)




      164,218








      24,017

      Interest expense, net(3)



      (13,764)




      (8,924)




      (9,661)




      (2,229)




      (3,558)




      (38,136)








      (11,002)

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



      3,546




      1,179




      4,019




      637




      —




      9,381








      4,504

      Amortization of debt financing charges(3)



      411




      905




      340




      88




      612




      2,356








      354

      Provision/benefit for income taxes, net of changes in deferred taxes



      (937)




      (910)




      (2)




      (2,129)




      2,316




      (1,662)








      (2)

      Changes in working capital



      (7,676)




      226




      (5,446)




      4,011




      380




      (8,505)








      (5,470)

      Cash provided by (used in) operating activities



      57,959




      46,180




      10,701




      16,326




      (3,514)




      127,652








      12,401

      Changes in working capital



      7,676




      (226)




      5,446




      (4,011)




      (380)




      8,505








      5,470

      Maintenance capital
      expenditures



      (6,942)




      (1,457)




      —




      (1,441)




      —




      (9,840)








      —

      Proportionately Combined Free
      Cash Flow



      58,693




      44,497




      16,147




      10,874




      (3,894)




      126,317








      17,871



      For the Six Months Ended June 30, 2017









      IMTT


      Atlantic
      Aviation


      Contracted
      Power(1)


      MIC
      Hawaii(1)


      MIC
      Corporate


      Proportionately
      Combined(2)




      Contracted
      Power
      100%


      MIC
      Hawaii
      100%



      ($ in Thousands) (Unaudited)







      Net income (loss)



      46,429




      38,634




      2,153




      9,848




      (38,597)




      58,467








      2,353




      9,844

      Interest expense, net(3)



      20,520




      9,353




      12,579




      3,914




      12,822




      59,188








      14,150




      3,918

      Provision (benefit) for income
      taxes



      32,264




      25,627




      1,872




      5,942




      (25,968)




      39,737








      1,872




      5,942

      Depreciation and amortization of intangibles



      62,315




      48,608




      26,441




      7,202




      —




      144,566








      30,201




      7,211

      Fees to Manager-related party



      —




      —




      —




      —




      36,656




      36,656








      —




      —

      Pension expense(4)



      3,766




      10




      —




      545




      —




      4,321








      —




      545

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



      137




      40




      (4,235)




      6,469




      375




      2,786








      (4,256)




      6,468

      EBITDA excluding non-cash
      items



      165,431




      122,272




      38,810




      33,920




      (14,712)




      345,721








      44,320




      33,928

      EBITDA excluding non-cash
      items



      165,431




      122,272




      38,810




      33,920




      (14,712)




      345,721








      44,320




      33,928

      Interest expense, net(3)



      (20,520)




      (9,353)




      (12,579)




      (3,914)




      (12,822)




      (59,188)








      (14,150)




      (3,918)

      Convertible senior notes
      interest(6)



      —




      (3,757)




      —




      —




      3,757




      —








      —




      —

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



      267




      2,686




      (302)




      89




      —




      2,740








      (360)




      90

      Amortization of debt financing charges(3)



      823




      535




      729




      204




      1,981




      4,272








      758




      204

      Amortization of debt discount(3)



      —




      —




      —




      —




      1,495




      1,495








      —




      —

      Provision/benefit for income taxes, net of changes in deferred taxes



      (3,413)




      (4,602)




      (3)




      (3,492)




      5,171




      (6,339)








      (3)




      (3,492)

      Changes in working capital



      (16,145)




      (5,332)




      (7,540)




      (10,299)




      (3,757)




      (43,073)








      (7,861)




      (10,317)

      Cash provided by (used in) operating activities



      126,443




      102,449




      19,115




      16,508




      (18,887)




      245,628








      22,704




      16,495

      Changes in working capital



      16,145




      5,332




      7,540




      10,299




      3,757




      43,073








      7,861




      10,317

      Maintenance capital expenditures



      (5,447)




      (2,906)




      (22)




      (2,581)




      —




      (10,956)








      (22)




      (2,581)

      Proportionately Combined Free Cash Flow



      137,141




      104,875




      26,633




      24,226




      (15,130)




      277,745








      30,543




      24,231



      For the Six Months Ended June 30, 2016







      IMTT(7)


      Atlantic
      Aviation


      Contracted
      Power(1)


      MIC
      Hawaii


      MIC
      Corporate


      Proportionately Combined(2)




      Contracted
      Power
      100%



      ($ in Thousands) (Unaudited)





      Net income (loss)



      31,195




      26,107




      (8,593)




      17,843




      (23,861)




      42,691








      (10,027)


      Interest expense, net(3)



      33,635




      22,238




      25,449




      4,653




      6,963




      92,938








      28,850


      Provision (benefit) for income taxes



      21,638




      17,715




      (389)




      11,617




      (19,196)




      31,385








      (387)


      Depreciation and amortization of intangibles



      67,903




      46,893




      23,945




      4,894




      —




      143,635








      27,693


      Fees to Manager-related party



      —




      —




       

      —




      —




      31,188




      31,188








      —


      Pension expense(4)



      3,662




      34




      —




      699




      —




      4,395








      —


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



      558




      248




      (3,946)




      (6,406)




      375




      (9,171)








      (3,965)


      EBITDA excluding non-cash items



      158,591




      113,235




      36,466




      33,300




      (4,531)




      337,061








      42,164


      EBITDA excluding non-cash items



      158,591




      113,235




      36,466




      33,300




      (4,531)




      337,061








      42,164


      Interest expense, net(3)



      (33,635)




      (22,238)




      (25,449)




      (4,653)




      (6,963)




      (92,938)








      (28,850)


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



      13,156




      6,787




      14,090




      756




      —




      34,789








      15,772


      Amortization of debt financing charges(3)



      831




      1,705




      709




      752




      1,224




      5,221








      737


      Provision/benefit for income taxes, net of changes in deferred taxes



      (2,167)




      (2,362)




      (9)




      (5,146)




      5,516




      (4,168)








      (9)


      Changes in working capital



      (10,483)




      6,270




      (3,062)




      6,948




      (5,931)




      (6,258)








      (2,858)


      Cash provided by (used in) operating activities



      126,293




      103,397




      22,745




      31,957




      (10,685)




      273,707








      26,956


      Changes in working capital



      10,483




      (6,270)




      3,062




      (6,948)




      5,931




      6,258








      2,858


      Maintenance capital
      expenditures



      (13,239)




      (3,741)




      —




      (3,273)




      —




      (20,253)








      —


      Proportionately Combined Free Cash Flow



      123,537




      93,386




      25,807




      21,736




      (4,754)




      259,712








      29,814


      (1)

      Represents MIC's proportionately combined interests in the businesses comprising this reportable segment.

      (2)

      The sum of the amounts attributable to MIC in proportion to its ownership.

      (3)

      Interest expense, net, includes adjustments to derivative instruments, non-cash amortization of deferred financing charges and non-cash amortization of debt discount related to the 2.00% Convertible Senior Notes due October 2023. For the six months ended June 30, 2016, interest expense, net, also included a non-cash write-off of deferred financing fees related to the February 2016 refinancing at Hawaii Gas.

      (4)

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

      (5)

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

      (6)

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

      (7)

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

      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.