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 2021 Financial And Operational Results

      - Strong leisure and tourism activity drives solid Atlantic Aviation results and bolsters MIC Hawaii performance

      - Sales of Atlantic Aviation and MIC Hawaii on track, record and meeting dates for Special Meeting of Shareholders set


      News provided by

      Macquarie Infrastructure Corporation

      Aug 03, 2021, 07:00 ET

      Share this article

      Share this article


      NEW YORK, Aug. 3, 2021 /PRNewswire/ -- Macquarie Infrastructure Corporation (NYSE: MIC) (the "Company") today provided an update on the previously announced sales of its Atlantic Aviation and MIC Hawaii businesses and reported its operational and financial results for the second quarter of 2021. 

      "The increase in general aviation flight activity drove strong results in the quarter for Atlantic Aviation," said Christopher Frost, chief executive officer of MIC. "Within our MIC Hawaii segment, we benefited from an increase in visitor arrivals in Hawaii."

      Update on Announced Sales

      On June 7, 2021, MIC announced the sale of its Atlantic Aviation business (the "AA Transaction") to a newly formed entity controlled by KKR for $4.475 billion. On July 15, 2021, the waiting period for the Federal Trade Commission's review of the AA Transaction under the Hart-Scott-Rodino Antitrust Improvements Act of 1976 expired without comment.

      The MIC Board of Directors set August 23, 2021 as the record date for a Special Meeting of Shareholders to be held at 10:00 am Eastern time on September 21, 2021. At the meeting, shareholders will be asked to approve the AA Transaction. If approved, MIC expects the AA Transaction to close at the end of the third quarter of 2021 and result in a distribution of approximately $37.35 per unit. 

      On June 14, 2021, MIC announced the merger of its MIC Hawaii businesses (the "MH Merger") into a newly formed entity managed by Argo Infrastructure Partners ("Argo") for $3.83 per unit.

      On July 7, 2021, together with MIC Hawaii and Argo, the Company filed a petition with the Hawaii Public Utilities Commission seeking approval of the change of control over the regulated portion of Hawaii Gas as contemplated in the MH Merger. The approval process is expected to conclude in the first half of 2022. Shareholders will be asked to approve the MH Merger, in addition to the AA Transaction, at the September 21, 2021 Special Meeting of Shareholders.

      Operational and Financial Results

      MIC's results for the second quarter of 2021 reflect solid performance by its Atlantic Aviation subsidiary on the strength of the recovery in domestic general aviation flight activity and a continued positive trajectory in the performance of its MIC Hawaii businesses as tourism in Hawaii recovers from COVID-induced lows.

      MIC recorded net income from continuing operations of $6.9 million compared with a net loss of $24.4 million in the second quarter of 2020 ("prior comparable period"). The improvement reflects primarily higher revenue and lower interest expense, partially offset by increases in operating expenses and income taxes.

      The Company reported Adjusted EBITDA excluding non-cash items from continuing operations of $77.9 million for the quarter, versus $18.6 million in the prior comparable period.

      MIC used $79.5 million of cash from operating activities during the quarter ended June 30, 2021 compared with cash provided by operating activities of $17.8 million in the prior comparable period. The change primarily reflects the payment of capital gains taxes related to the sale of the Company's IMTT business, partially offset by higher EBITDA excluding non-cash items.

      The Company reported Adjusted Free Cash Flow from continuing operations of $51.6 million for the quarter, versus $1.2 million in the prior comparable period. The increase reflects higher EBITDA excluding non-cash items and lower cash interest, partially offset by higher cash taxes and maintenance capital expenditures.

      Second Quarter 2021 Segment Results

      Atlantic Aviation

      Atlantic Aviation generated EBITDA excluding non-cash items of $70.3 million in the second quarter of 2021, up from $16.9 million in the prior comparable period and above the $61.9 million recorded in the second quarter of 2019. The result was driven by a substantial recovery in general aviation flight activity (take offs and landings) versus the second quarter in 2020.

      As reported by the Federal Aviation Administration, same store general aviation flight activity at airports on which Atlantic Aviation operates increased by 137% in the second quarter compared with the second quarter of 2020 and increased by 11% versus the second quarter of 2019. The activity was substantially domestic in nature and was strongest at predominantly leisure-oriented destinations in the Intermountain West and Florida. Although activity at business-oriented destinations increased during the quarter, it remains below industry average and pre-pandemic levels.

      MIC Hawaii

      MIC Hawaii generated EBITDA excluding non-cash items of $11.1 million in the second quarter of 2021, up from $7.2 million in the second quarter of 2020 and down from $14.3 million in the second quarter in 2019. The result reflects the ongoing recovery in the number of visitors to Hawaii from the lows in 2020, although not yet to the historically high levels of 2019, partially offset by a higher cost of purchased propane.

      Commercial and industrial gas consumption increased during the quarter with the higher number of visitor arrivals while residential gas consumption was stable. Total gas consumption increased by 54% versus the second quarter in 2020 but was 8% below consumption in the second quarter of 2019.

      Corporate and Other

      MIC's Corporate and Other segment result primarily includes fees payable to the Company's external manager, public company expenses and interest expense on holding company level debt. Higher expenditures in the second quarter of 2021, including costs incurred in connection with efforts to sell the Company's operating businesses, resulted in the generation of EBITDA excluding non-cash items of ($10.1) million compared with ($7.3) million the second quarter of 2020.

      Discontinuing Financial Guidance

      With the announced sales of Atlantic Aviation and MIC Hawaii, the Company will no longer provide outlook on the performance of its businesses and is withdrawing its previously provided guidance.

      Summary Financial Information


      Quarter Ended

      June 30,


      Change

      Favorable/

      (Unfavorable)


      Six Months Ended

      June 30,


      Change

      Favorable/

      (Unfavorable)


      2021


      2020


      $


      %


      2021


      2020


      $


      %


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

      GAAP Metrics
















      Continuing Operations
















      Net income (loss)

      $

      6,933



      $

      (24,429)



      31,362



      128



      $

      20,730



      $

      (31,417)



      52,147



      166


      Net income (loss) per share attributable to MIC

      0.08



      (0.29)



      0.37



      128



      0.23



      (0.37)



      0.60



      162


      Cash (used in) provided by operating activities

      (79,539)



      17,779



      (97,318)



      NM



      (39,546)



      69,319



      (108,865)



      (157)


      Discontinued Operations
















      Net income

      $

      —



      $

      17,131



      (17,131)



      (100)



      $

      —



      $

      35,346



      (35,346)



      (100)


      Net income per share attributable to MIC

      —



      0.20



      (0.20)



      (100)



      —



      0.41



      (0.41)



      (100)


      Cash provided by operating activities

      —



      54,588



      (54,588)



      (100)



      —



      103,276



      (103,276)



      (100)


      Weighted average number of shares outstanding: basic

      87,628,429



      86,871,892



      756,537



      1



      87,520,541



      86,779,432



      741,109



      1


      MIC Non-GAAP Metrics
















      EBITDA excluding non-cash items - continuing operations

      $

      71,278



      $

      16,878



      54,400



      NM



      $

      143,928



      $

      81,342



      62,586



      77


      Investment and acquisition/disposition costs

      6,596



      1,719



      4,877



      NM



      10,875



      12,826



      (1,951)



      (15)


      Adjusted EBITDA excluding non - cash items–continuing operations

      77,874



      18,597



      59,277



      NM



      154,803



      94,168



      60,635



      64


      Cash interest

      (15,387)



      (19,264)



      3,877



      20



      (28,442)



      (37,834)



      9,392



      25


      Cash taxes

      (4,730)



      5,638



      (10,368)



      (184)



      (7,939)



      818



      (8,757)



      NM


      Maintenance capital expenditures

      (6,140)



      (3,738)



      (2,402)



      (64)



      (9,804)



      (9,452)



      (352)



      (4)


      Adjusted Free Cash Flow - continuing operations

      $

      51,617



      $

      1,233



      50,384



      NM



      $

      108,618



      $

      47,700



      60,918



      128


      EBITDA excluding non-cash items - discontinued operations

      $

      —



      $

      67,689



      (67,689)



      (100)



      $

      —



      $

      145,336



      (145,336)



      (100)


      Cash interest

      —



      (10,059)



      10,059



      100



      —



      (19,828)



      19,828



      100


      Cash taxes

      —



      (847)



      847



      100



      —



      (2,954)



      2,954



      100


      Maintenance capital expenditures

      —



      (12,872)



      12,872



      100



      —



      (18,487)



      18,487



      100


      Free Cash Flow - discontinued operations

      $

      —



      $

      43,911



      (43,911)



      (100)



      $

      —



      $

      104,067



      (104,067)



      (100)


      Adjusted Free Cash Flow - consolidated

      $

      51,617



      $

      45,144



      6,473



      14



      $

      108,618



      $

      151,767



      (43,149)



      (28)


      ___________________

      NM — Not meaningful.

      About MIC

      MIC owns and operates businesses providing basic services to customers in the United States. Its businesses consist of an airport services business, Atlantic Aviation; and entities comprising an energy services, production and distribution segment, MIC Hawaii. For additional information, please visit the MIC website at www.macquarie.com/mic.

      Use of Non-GAAP Measures

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

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

      MIC measures EBITDA excluding non-cash items as a reflection of its businesses' ability to effectively manage the 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 to assess the operating performance of its businesses and to make comparisons with the operating performance of other businesses whose depreciation and amortization expense may vary widely from MIC's, particularly where acquisitions and other non-operating factors are involved. MIC defines EBITDA excluding non-cash items as net income (loss) or earnings —the most comparable GAAP measure— before interest, taxes, depreciation and amortization and non-cash items including impairments, unrealized derivative gains and losses, adjustments for other non-cash items and pension expense reflected in the statements of operations. Other non-cash expenses, net, excludes the adjustment to bad debt expense related to the specific reserve component, net of recoveries. EBITDA excluding non-cash items also excludes base management fees and performance fees, if any, whether paid in cash or stock.

      The Company's businesses can be characterized as owners of high-value, long-lived assets capable of generating substantial Free Cash Flow. MIC defines Free Cash Flow as cash from operating activities —the most comparable GAAP measure —less maintenance capital expenditures and adjusted for changes in working capital.

      Management uses Free Cash Flow as a measure of its ability to fund acquisitions, invest in growth projects, reduce, or repay indebtedness and/or return capital to shareholders. 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 mark-to-market adjustment of the value of derivative instruments; (v) gains (losses) related to the write-off or disposal of assets or liabilities, (vi) non-cash compensation expense incurred in relation to the incentive plans for senior management of the Company's operating business; and (vii) pension expense. Pension expenses primarily consist of interest expense, expected return on plan assets and amortization of actuarial and performance gains and losses. Any cash contributions to pension plans are reflected as a reduction in Free Cash Flow and are not included in pension expense. Management believes that external consumers of its financial statements, including investors and research analysts, use Free Cash Flow to assess the Company's ability to fund acquisitions, invest in growth projects, reduce or repay indebtedness, and/or return capital to shareholders.

      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 and Other. Management believes that both EBITDA excluding non-cash items and Free Cash Flow support a more complete and accurate understanding of the financial and operating performance of its businesses than would otherwise be achieved using GAAP results alone.

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

      See the tables below for a reconciliation of Net Income (loss) to EBITDA excluding non-cash items from continuing operations and a reconciliation of cash provided by operating activities from continuing operations to Free Cash Flow from continuing operations.

      Classification of Maintenance Capital Expenditures and Growth Capital Expenditures

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

      MIC does not bifurcate specific capital expenditures into growth and maintenance components. Each discrete capital expenditure is considered within the above framework and the entire capital expenditure is classified as either maintenance or growth.

      Important Information For Investors And Stockholders

      In connection with the proposed transactions, Macquarie Infrastructure Corporation (the "Company") has filed a proxy statement with the Securities and Exchange Commission ("SEC") on July 15, 2021, the definitive version of which will be mailed to stockholders of the Company.  INVESTORS AND SECURITY HOLDERS OF THE COMPANY ARE STRONGLY ENCOURAGED TO READ THE PROXY STATEMENT AND OTHER DOCUMENTS THAT ARE FILED OR WILL BE FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION. Investors and security holders are able to obtain free copies of the proxy statement and other documents filed with the SEC by the Company through the website maintained by the SEC at https://www.sec.gov. Copies of the documents filed with the SEC by the Company will also be available free of charge on the Company website at www.macquarie.com/mic or by writing to us at 125 West 55th Street, New York, New York 10019, United States of America, Attention: Investor Relations.

      Certain Information Regarding Participants

      The Company and its directors and executive officers may be considered participants in the solicitation of proxies in connection with the proposed transactions.  Information about the directors and executive officers of the Company is set forth in its Annual Report on Form 10-K for the year ended December 31, 2020, which was filed with the SEC on February 17, 2021, and its definitive proxy statement for its 2021 annual meeting of stockholders, which was filed with the SEC on March 29, 2021.  Other information regarding the participants of the Company in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the proxy statement and other relevant materials to be filed with the SEC regarding the transaction when they become available.

      Disclaimer on Forward Looking Statements

      This communication contains forward-looking statements.  The Company 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.  Such statements include, among others, those concerning the Company's expected financial performance and strategic and operational plans, statements regarding sales of the Company's operating businesses (including the Company's reorganization) and the anticipated uses of any proceeds therefrom, statements regarding the anticipated specific and overall impacts of the COVID-19 pandemic, as well as all assumptions, expectations, predictions, intentions or beliefs about future events.  Forward-looking statements in this communication are subject to a number of risks and uncertainties, some of which are beyond the Company's control, including, among other things: changes in general economic or business conditions; the ongoing impact of the COVID-19 pandemic; the Company's ability to complete the sales of its operating businesses; uncertainties as to the timing of the consummation of the proposed transactions; the risk that conditions to closing of the proposed transactions are not satisfied, including the failure to timely obtain the requisite stockholder approvals or regulatory clearances; the occurrence of any event giving rise to a termination of the proposed transactions; the Company's ability to service, comply with the terms of and refinance debt; its ability to retain or replace qualified employees; in the absence of a sale or sales of its businesses, its ability to complete growth projects, deploy growth capital and manage growth, make and finance future acquisitions and implement its strategy; the regulatory environment; demographic trends; the political environment; the economy, tourism, construction and transportation costs; air travel; environmental costs and risks; fuel and gas and other commodity costs; the Company's ability to recover increases in costs from customers; cybersecurity risks; work interruptions or other labor stoppages; risks associated with acquisitions or dispositions; litigation risks; reliance on sole or limited source suppliers, risks or conflicts of interests involving the Company's relationship with the Macquarie Group; and changes in U.S. federal tax law.  These and other risks and uncertainties are described under the caption "Risk Factors" in Item 1A of the Company's Annual Report on Form 10-K for the year ended December 31, 2020 and in its other reports filed from time to time with the SEC.

      The Company'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 the Company 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 communication may not occur.  These forward-looking statements are made as of the date of this communication. The Company 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 INFRASTRUCTURE CORPORATION


      CONSOLIDATED CONDENSED BALANCE SHEETS

      ($ in Thousands, Except Share Data)



      June 30,

      2021


      December 31,

      2020


      (Unaudited)



      ASSETS




      Current assets:




      Cash and cash equivalents

      $

      319,690



      $

      1,828,063


      Restricted cash

      11,790



      11,157


      Accounts receivable, net of allowance for doubtful accounts

      55,057



      46,862


      Inventories

      19,663



      16,551


      Prepaid expenses

      13,385



      8,326


      Other current assets

      12,101



      9,197


      Total current assets

      431,686



      1,920,156


      Property, equipment, land and leasehold improvements, net

      849,530



      854,200


      Operating lease assets, net

      321,941



      322,892


      Goodwill

      617,072



      616,939


      Intangible assets, net

      441,012



      457,587


      Other noncurrent assets

      8,863



      6,865


      Total assets

      $

      2,670,104



      $

      4,178,639


      LIABILITIES AND STOCKHOLDERS' EQUITY




      Current liabilities:




      Due to Manager-related party

      $

      2,755



      $

      1,203


      Accounts payable

      31,406



      30,470


      Accrued expenses

      50,177



      46,112


      Current portion of long-term debt

      11,333



      11,310


      Dividend payable

      —



      960,981


      Operating lease liabilities - current

      17,069



      17,157


      Income taxes payable

      3,200



      132,113


      Other current liabilities

      24,121



      22,861


      Total current liabilities

      140,061



      1,222,207


      Long-term debt, net of current portion

      1,097,923



      1,554,359


      Deferred income taxes

      132,738



      126,858


      Operating lease liabilities - noncurrent

      311,122



      311,597


      Other noncurrent liabilities

      64,893



      70,312


      Total liabilities

      1,746,737



      3,285,333


      Commitments and contingencies

      —



      —


      Stockholders' equity(1):




      Common Stock ($0.001 par value; 500,000,000 authorized; 87,780,539 shares issued and outstanding on June 30, 2021 and 87,361,929 shares issued and outstanding on December 31, 2020)

      $

      88



      $

      87


      Additional paid in capital

      180,346



      177,975


      Accumulated other comprehensive loss

      (6,175)



      (6,175)


      Retained earnings

      740,640



      713,129


      Total stockholders' equity

      914,899



      885,016


      Noncontrolling interests

      8,468



      8,290


      Total equity

      923,367



      893,306


      Total liabilities and equity

      $

      2,670,104



      $

      4,178,639


      _____________________

      (1)

      The Company is authorized to issue 100,000,000 shares of preferred stock, par value $0.001 per share authorized. On June 30, 2021 and December 31, 2020, no preferred stocks were issued or outstanding. The Company had 100 shares of special stock, par value $0.001 per share, issued and outstanding to its Manager on June 30, 2021 and December 31, 2020.

      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,


      2021


      2020


      2021


      2020

      Revenue








      Service revenue

      $

      230,037



      $

      104,318



      $

      439,641



      $

      328,315


      Product revenue

      58,740



      36,795



      113,327



      97,257


      Total revenue

      288,777



      141,113



      552,968



      425,572


      Costs and expenses








      Cost of services

      99,534



      29,280



      181,767



      123,943


      Cost of product sales

      37,834



      18,225



      72,590



      60,159


      Selling, general and administrative

      80,822



      73,049



      157,834



      160,632


      Fees to Manager - related party

      7,551



      3,824



      13,103



      11,180


      Depreciation

      19,629



      19,745



      38,860



      39,271


      Amortization of intangibles

      8,287



      9,273



      16,575



      20,278


      Total operating expenses 

      253,657



      153,396



      480,729



      415,463


      Operating income (loss)

      35,120



      (12,283)



      72,239



      10,109


      Other income (expense)








      Interest income

      41



      189



      202



      657


      Interest expense(1)

      (16,773)



      (23,639)



      (35,392)



      (50,344)


      Other income (expense), net

      793



      46



      1,295



      (100)


      Net income (loss) from continuing operations before income taxes

      19,181



      (35,687)



      38,344



      (39,678)


      (Provision) benefit for income taxes

      (12,248)



      11,258



      (17,614)



      8,261


      Net income (loss) from continuing operations

      6,933



      (24,429)



      20,730



      (31,417)










      Discontinued Operations(2)








      Net income from discontinued operations before income taxes

      —



      22,371



      —



      46,916


      Provision for income taxes

      —



      (5,240)



      —



      (11,570)


      Net income from discontinued operations

      —



      17,131



      —



      35,346


      Net income (loss)

      6,933



      (7,298)



      20,730



      3,929










      Net income (loss) from continuing operations

      6,933



      (24,429)



      20,730



      (31,417)


      Less: net (loss) income attributable to noncontrolling interest

      (416)



      656



      181



      581


      Net income (loss) from continuing operations attributable to MIC

      7,349



      (25,085)



      20,549



      (31,998)


      Net income from discontinued operations

      —



      17,131



      —



      35,346


      Net income from discontinued operations attributable to MIC

      —



      17,131



      —



      35,346


      Net income (loss) attributable to MIC

      $

      7,349



      $

      (7,954)



      $

      20,549



      $

      3,348










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

      $

      0.08



      $

      (0.29)



      $

      0.23



      $

      (0.37)


      Basic income per share from discontinued operations attributable to MIC

      —



      0.20



      —



      0.41


      Basic income (loss) per share attributable to MIC

      $

      0.08



      $

      (0.09)



      $

      0.23



      $

      0.04


      Weighted average number of shares outstanding: basic

      87,628,429



      86,871,892



      87,520,541



      86,779,432










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

      $

      0.08



      $

      (0.29)



      $

      0.23



      $

      (0.37)


      Diluted income per share from discontinued operations attributable to MIC

      —



      0.20



      —



      0.41


      Diluted income (loss) per share attributable to MIC

      $

      0.08



      $

      (0.09)



      $

      0.23



      $

      0.04


      Weighted average number of shares outstanding: diluted

      87,728,174



      86,871,892



      87,612,379



      86,779,432


      ____________________

      (1)

      Interest expense includes non-cash losses on derivative instruments of $78,000 and non-cash gains of $203,000 for the quarter and six months ended June 30, 2021, respectively, compared with non-cash losses of $172,000 and $4.4 million for the quarter and six months ended June 30, 2020, respectively.



      (2)

      See Note 4, "Discontinued Operations and Dispositions", in our Notes to Consolidated Condensed Financial Statements in Part I of Form 10-Q for the quarter ended June 30, 2021, for discussions on businesses classified as held for sale.

      MACQUARIE INFRASTRUCTURE CORPORATION


      CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

      (Unaudited)

      ($ in Thousands)



      Six Months Ended June 30,


      2021


      2020

      Operating activities




      Net income (loss) from continuing operations

      $

      20,730



      $

      (31,417)


      Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities from continuing operations:




      Depreciation

      38,860



      39,271


      Amortization of intangibles

      16,575



      20,278


      Write-off of debt financing costs

      4,562



      1,468


      Amortization of debt discount and financing costs

      2,476



      5,218


      Adjustments to derivative instruments

      (5,153)



      1,192


      Fees to Manager - related party

      13,103



      11,180


      Deferred taxes

      9,675



      (7,443)


      Other non-cash expense, net

      6,647



      4,944


      Changes in other assets and liabilities, net of acquisitions:




      Accounts receivable

      (8,136)



      25,756


      Inventories

      (3,720)



      6,079


      Prepaid expenses and other current assets

      (5,480)



      (2,734)


      Due to Manager - related party

      —



      (41)


      Accounts payable and accrued expenses

      3,988



      (13,010)


      Income taxes payable

      (128,085)



      (2,263)


      Other, net

      (5,588)



      10,841


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

      (39,546)



      69,319


      Investing activities




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

      —



      (13,495)


      Purchases of property and equipment

      (32,864)



      (29,285)


      Other, net

      59



      11


      Net cash used in investing activities from continuing operations

      (32,805)



      (42,769)


      Financing activities




      Proceeds from long-term debt

      —



      874,000


      Payment of long-term debt

      (474,113)



      (280,874)


      Dividends paid to common stockholders

      (960,981)



      (86,742)


      Distributions paid to noncontrolling interest

      (3)



      —


      Debt financing costs paid

      (292)



      (386)


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

      (1,435,389)



      505,998


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

      (1,507,740)



      532,548


      MACQUARIE INFRASTRUCTURE CORPORATION


      CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS – (continued)

      (Unaudited)

      ($ in Thousands)



      Six Months Ended June 30,


      2021


      2020

      Cash flows provided by (used in) discontinued operations:




      Net cash provided by operating activities

      $

      —



      $

      103,276


      Net cash used in investing activities

      —



      (106,003)


      Net cash used in discontinued operations

      —



      (2,727)


      Effect of exchange rate changes on cash and cash equivalents

      —



      (222)


      Net change in cash, cash equivalents, and restricted cash

      (1,507,740)



      529,599


      Cash, cash equivalents, and restricted cash, beginning of period

      1,839,220



      358,565


      Cash, cash equivalents, and restricted cash, end of period

      $

      331,480



      $

      888,164


      Supplemental disclosures of cash flow information:




      Non-cash investing and financing activities:




      Accrued purchases of property and equipment from continuing operations

      $

      6,231



      $

      3,317


      Accrued purchases of property and equipment from discontinued operations

      —



      15,939


      Accrued debt financing costs from continuing operations

      —



      59


         Leased assets obtained in exchange for new operating lease liabilities from continuing operations

      806



      5,267


         Leased assets obtained in exchange for new operating lease liabilities from discontinued operations

      —



      726


      Taxes paid, net, from continuing operations

      135,894



      1,444


      Taxes paid, net, from discontinued operations

      —



      2,653


      Interest paid, net, from continuing operations

      32,899



      39,205


      Interest paid, net, from discontinued operations

      —



      19,689


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


      As of June 30,


      2021


      2020

      Cash and cash equivalents

      $

      319,690



      $

      845,604


      Restricted cash - current

      11,790



      13,721


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

      —



      28,839


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

      $

      331,480



      $

      888,164


      MACQUARIE INFRASTRUCTURE CORPORATION


      CONSOLIDATED STATEMENTS OF OPERATIONS – MD&A



      Quarter Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      Six Months Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      2021


      2020


      $


      %


      2021


      2020


      $


      %


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

      Revenue
















      Service revenue

      $

      230,037



      $

      104,318



      125,719



      121



      $

      439,641



      $

      328,315



      111,326



      34


      Product revenue

      58,740



      36,795



      21,945



      60



      113,327



      97,257



      16,070



      17


      Total revenue

      288,777



      141,113



      147,664



      105



      552,968



      425,572



      127,396



      30


      Costs and expenses
















      Cost of services

      99,534



      29,280



      (70,254)



      NM



      181,767



      123,943



      (57,824)



      (47)


      Cost of product sales

      37,834



      18,225



      (19,609)



      (108)



      72,590



      60,159



      (12,431)



      (21)


      Selling, general and administrative

      80,822



      73,049



      (7,773)



      (11)



      157,834



      160,632



      2,798



      2


      Fees to Manager - related party

      7,551



      3,824



      (3,727)



      (97)



      13,103



      11,180



      (1,923)



      (17)


      Depreciation and amortization

      27,916



      29,018



      1,102



      4



      55,435



      59,549



      4,114



      7


      Total operating expenses 

      253,657



      153,396



      (100,261)



      (65)



      480,729



      415,463



      (65,266)



      (16)


      Operating income (loss)

      35,120



      (12,283)



      47,403



      NM



      72,239



      10,109



      62,130



      NM


      Other income (expense)
















      Interest income

      41



      189



      (148)



      (78)



      202



      657



      (455)



      (69)


      Interest expense(1)

      (16,773)



      (23,639)



      6,866



      29



      (35,392)



      (50,344)



      14,952



      30


      Other income (expense), net

      793



      46



      747



      NM



      1,295



      (100)



      1,395



      NM


      Net income (loss) from continuing operations before income taxes

      19,181



      (35,687)



      54,868



      154



      38,344



      (39,678)



      78,022



      197


      (Provision) benefit for income taxes

      (12,248)



      11,258



      (23,506)



      NM



      (17,614)



      8,261



      (25,875)



      NM


      Net income (loss) from continuing operations

      6,933



      (24,429)



      31,362



      128



      20,730



      (31,417)



      52,147



      166


















      Discontinued Operations
















      Net income from discontinued operations before income taxes

      —



      22,371



      (22,371)



      (100)



      —



      46,916



      (46,916)



      (100)


      Provision for income taxes

      —



      (5,240)



      5,240



      100



      —



      (11,570)



      11,570



      100


      Net income from discontinued operations

      —



      17,131



      (17,131)



      (100)



      —



      35,346



      (35,346)



      (100)


      Net income (loss)

      6,933



      (7,298)



      14,231



      195



      20,730



      3,929



      16,801



      NM


















      Net income (loss) from continuing operations

      6,933



      (24,429)



      31,362



      128



      20,730



      (31,417)



      52,147



      166


      Less: net (loss) income attributable to noncontrolling interests

      (416)



      656



      1,072



      163



      181



      581



      400



      69


      Net income (loss) from continuing operations attributable to MIC

      7,349



      (25,085)



      32,434



      129



      20,549



      (31,998)



      52,547



      164


      Net income from discontinued operations

      —



      17,131



      (17,131)



      (100)



      —



      35,346



      (35,346)



      (100)


      Net income from discontinued operations attributable to MIC

      —



      17,131



      (17,131)



      (100)



      —



      35,346



      (35,346)



      (100)


      Net income (loss) attributable to MIC

      $

      7,349



      $

      (7,954)



      15,303



      192



      $

      20,549



      $

      3,348



      17,201



      NM


















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

      $

      0.08



      $

      (0.29)



      0.37



      128



      $

      0.23



      $

      (0.37)



      0.60



      162


      Basic income per share from discontinued operations attributable to MIC

      —



      0.20



      (0.20)



      (100)



      —



      0.41



      (0.41)



      (100)


      Basic income (loss) per share attributable to MIC

      $

      0.08



      $

      (0.09)



      0.17



      189



      $

      0.23



      $

      0.04



      0.19



      NM


      Weighted average number of shares outstanding: basic

      87,628,429



      86,871,892



      756,537



      1



      87,520,541



      86,779,432



      741,109



      1


      ___________________

      NM — Not meaningful.



      (1)

      Interest expense includes non-cash losses on derivative instruments of $78,000 and non-cash gains of $203,000 for the quarter and six months ended June 30, 2021, respectively, compared with non-cash losses of $172,000 and $4.4 million for the quarter and six months ended June 30, 2020, respectively.

      MACQUARIE INFRASTRUCTURE CORPORATION


      RECONCILIATION OF CONSOLIDATED NET INCOME (LOSS) TO EBITDA EXCLUDING

      NON-CASH ITEMS AND A RECONCILIATION FROM CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW



      Quarter Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      Six Months Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      2021


      2020


      $


      %


      2021


      2020


      $


      %


      ($ In Thousands) (Unaudited)

      Net income (loss) from continuing operations

      $

      6,933



      $

      (24,429)







      $

      20,730



      $

      (31,417)






      Interest expense, net(1)

      16,732



      23,450







      35,190



      49,687






      Provision (benefit) for income taxes

      12,248



      (11,258)







      17,614



      (8,261)






      Depreciation and amortization

      27,916



      29,018







      55,435



      59,549






      Fees to Manager - related party

      7,551



      3,824







      13,103



      11,180






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

      (102)



      (3,727)







      1,856



      604






      EBITDA excluding non-cash items - continuing operations

      $

      71,278



      $

      16,878



      54,400



      NM


      $

      143,928



      $

      81,342



      62,586



      77


















      EBITDA excluding non-cash items - continuing operations

      $

      71,278



      $

      16,878







      $

      143,928



      $

      81,342






      Interest expense, net(1)

      (16,732)



      (23,450)







      (35,190)



      (49,687)






      Non-cash interest expense, net(1)

      1,345



      4,186







      6,748



      11,853






      (Provision) benefit for current income taxes

      (4,730)



      5,638







      (7,939)



      818






      Changes in working capital

      (130,700)



      14,527







      (147,093)



      24,993






      Cash (used in) provided by operating activities - continuing operations

      (79,539)



      17,779







      (39,546)



      69,319






      Changes in working capital

      130,700



      (14,527)







      147,093



      (24,993)






      Maintenance capital expenditures

      (6,140)



      (3,738)







      (9,804)



      (9,452)






      Free cash flow - continuing operations

      $

      45,021



      $

      (486)



      45,507



      NM


      $

      97,743



      $

      34,874



      62,869



      180


      __________________

      NM — Not meaningful.



      (1)

      Interest expense, net, includes non-cash adjustments to derivative instruments, non-cash amortization of debt financing fees, and non-cash amortization of debt discount related to our 2.00% Convertible Senior Notes. For the quarter and six months ended June 30, 2021, interest expense also includes non-cash write-offs of debt financing costs related to the repurchase of our 2.00% Convertible Senior Notes, the cancellation of the holding company revolving credit facility in January 2021, and the full repayment of the Hawaii Gas $100.0 million senior secured notes. In connection with the repayment of the Hawaii Gas $100.0 million senior secured notes, the Company paid a $4.7 million 'make-whole' payment.



      (2)

      Other non-cash (income) expense, net, includes primarily non-cash mark-to-market adjustment of the value of the commodity hedge contracts, non-cash compensation expense incurred in relation to the incentive plans for senior management of our operating businesses, and non-cash gains (losses) related to the write-off or disposal of assets or liabilities. Other non-cash (income) expense, net, excludes the adjustment to bad debt expense related to the specific reserve component, net of recoveries, for which this adjustment is reported in working capital in the above table. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow" above for further discussion.

      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

      Atlantic Aviation


      Quarter Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      Six Months Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      2021


      2020



      2021


      2020



      $


      $


      $


      %


      $


      $


      $


      %


      ($ In Thousands) (Unaudited)

      Service revenue

      230,037



      104,318



      125,719



      121



      439,641



      328,315



      111,326



      34


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

      99,534



      29,280



      (70,254)



      NM



      181,767



      123,943



      (57,824)



      (47)


      Gross margin

      130,503



      75,038



      55,465



      74



      257,874



      204,372



      53,502



      26


      Selling, general and administrative expenses

      62,512



      58,860



      (3,652)



      (6)



      124,098



      123,000



      (1,098)



      (1)


      Depreciation and amortization

      23,589



      24,865



      1,276



      5



      46,889



      51,444



      4,555



      9


      Operating income (loss)

      44,402



      (8,687)



      53,089



      NM



      86,887



      29,928



      56,959



      190


      Interest expense, net(1)

      (10,764)



      (14,129)



      3,365



      24



      (21,494)



      (33,005)



      11,511



      35


      Other income (expense), net

      2



      (133)



      135



      102



      (16)



      (205)



      189



      92


      (Provision) benefit for income taxes

      (9,015)



      6,401



      (15,416)



      NM



      (17,611)



      922



      (18,533)



      NM


      Net income (loss)

      24,625



      (16,548)



      41,173



      NM



      47,766



      (2,360)



      50,126



      NM


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
















      Net income (loss)

      24,625



      (16,548)







      47,766



      (2,360)






      Interest expense, net(1)

      10,764



      14,129







      21,494



      33,005






      Provision (benefit) for income taxes

      9,015



      (6,401)







      17,611



      (922)






      Depreciation and amortization

      23,589



      24,865







      46,889



      51,444






      Other non-cash expense, net(2)

      2,326



      849







      3,895



      1,662






      EBITDA excluding non-cash items

      70,319



      16,894



      53,425



      NM



      137,655



      82,829



      54,826



      66


















      EBITDA excluding non-cash items

      70,319



      16,894







      137,655



      82,829






      Interest expense, net(1)

      (10,764)



      (14,129)







      (21,494)



      (33,005)






      Non-cash interest expense, net(1)

      938



      2,486







      1,881



      7,645






      (Provision) benefit for current income taxes

      (6,490)



      8,497







      (10,970)



      (80)






      Changes in working capital

      6,961



      8,050







      8,877



      23,717






      Cash provided by operating activities

      60,964



      21,798







      115,949



      81,106






      Changes in working capital

      (6,961)



      (8,050)







      (8,877)



      (23,717)






      Maintenance capital expenditures

      (4,494)



      (2,361)







      (7,044)



      (5,406)






      Free cash flow

      49,509



      11,387



      38,122



      NM



      100,028



      51,983



      48,045



      92


      ____________________

      NM — Not meaningful.



      (1)

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



      (2)

      Other non-cash expense, net, includes primarily non-cash compensation expense incurred in relation to incentive plans and non-cash gains (losses) related to the write-off or disposal of assets or liabilities. Other non-cash expense, net, excludes the adjustment to bad debt expense related to the specific reserve component, net of recoveries, for which this adjustment is reported in working capital in the above table. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow" above for further discussion.

      MIC Hawaii



      Quarter Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      Six Months Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      2021


      2020



      2021


      2020



      $


      $


      $


      %


      $


      $


      $


      %


      ($ In Thousands) (Unaudited)

      Product revenue

      58,740



      36,795



      21,945



      60



      113,327



      97,257



      16,070



      17


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

      37,834



      18,225



      (19,609)



      (108)



      72,590



      60,159



      (12,431)



      (21)


      Gross margin

      20,906



      18,570



      2,336



      13



      40,737



      37,098



      3,639



      10


      Selling, general and administrative expenses

      6,929



      6,438



      (491)



      (8)



      12,606



      12,760



      154



      1


      Depreciation and amortization

      3,840



      3,778



      (62)



      (2)



      7,588



      7,402



      (186)



      (3)


      Operating income

      10,137



      8,354



      1,783



      21



      20,543



      16,936



      3,607



      21


      Interest expense, net(1)

      (5,664)



      (1,780)



      (3,884)



      NM



      (6,968)



      (4,555)



      (2,413)



      (53)


      Other expense, net

      (82)



      (56)



      (26)



      (46)



      (418)



      (168)



      (250)



      (149)


      Provision for income taxes

      (1,318)



      (1,772)



      454



      26



      (3,685)



      (3,547)



      (138)



      (4)


      Net income

      3,073



      4,746



      (1,673)



      (35)



      9,472



      8,666



      806



      9


      Less: net (loss) income attributable to noncontrolling interests

      (416)



      656



      1,072



      163



      181



      581



      400



      69


      Net income attributable to MIC

      3,489



      4,090



      (601)



      (15)



      9,291



      8,085



      1,206



      15


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
















      Net income

      3,073



      4,746







      9,472



      8,666






      Interest expense, net(1)

      5,664



      1,780







      6,968



      4,555






      Provision for income taxes

      1,318



      1,772







      3,685



      3,547






      Depreciation and amortization

      3,840



      3,778







      7,588



      7,402






      Other non-cash income, net(2)

      (2,836)



      (4,841)







      (3,092)



      (1,728)






      EBITDA excluding non-cash items

      11,059



      7,235



      3,824



      53



      24,621



      22,442



      2,179



      10


















      EBITDA excluding non-cash items

      11,059



      7,235







      24,621



      22,442






      Interest expense, net(1)

      (5,664)



      (1,780)







      (6,968)



      (4,555)






      Non-cash interest expense, net(1)

      274



      188







      43



      1,191






      Provision for current income taxes

      (669)



      (791)







      (2,185)



      (2,914)






      Changes in working capital

      (5,760)



      8,692







      (7,456)



      3,606






      Cash (used in) provided by operating activities

      (760)



      13,544







      8,055



      19,770






      Changes in working capital

      5,760



      (8,692)







      7,456



      (3,606)






      Maintenance capital expenditures

      (1,646)



      (1,377)







      (2,760)



      (4,046)






      Free cash flow

      3,354



      3,475



      (121)



      (3)



      12,751



      12,118



      633



      5


      ____________________

      NM — Not meaningful.



      (1)

      Interest expense, net, includes non-cash adjustments to derivative instruments, non-cash amortization of debt financing fees, and non-cash write-offs of debt financing costs related to the full repayment of the Hawaii Gas $100.0 million senior secured notes. In connection with the repayment of the Hawaii Gas $100.0 million senior secured notes, Hawaii Gas paid a $4.7 million 'make-whole' payment.



      (2)

      Other non-cash income, net, includes primarily non-cash mark-to-market adjustment of the value of the commodity hedge contracts, non-cash compensation expense incurred in relation to incentive plans, and non-cash gains (losses) related to the write-off or disposal of assets or liabilities. Other non-cash income, net, excludes the adjustment to bad debt expense related to the specific reserve component, net of recoveries, for which this adjustment is reported in working capital in the above table. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow" above for further discussion.

      Corporate and Other



      Quarter Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      Six Months Ended

      June 30,


      Change

      Favorable/(Unfavorable)


      2021


      2020



      2021


      2020



      $


      $


      $


      %


      $


      $


      $


      %


      ($ In Thousands) (Unaudited)

      Selling, general and administrative expenses

      11,381



      7,751



      (3,630)



      (47)



      21,130



      24,872



      3,742



      15


      Fees to Manager - related party

      7,551



      3,824



      (3,727)



      (97)



      13,103



      11,180



      (1,923)



      (17)


      Depreciation and amortization

      487



      375



      (112)



      (30)



      958



      703



      (255)



      (36)


      Operating loss

      (19,419)



      (11,950)



      (7,469)



      (63)



      (35,191)



      (36,755)



      1,564



      4


      Interest expense, net(1)

      (304)



      (7,541)



      7,237



      96



      (6,728)



      (12,127)



      5,399



      45


      Other income, net

      873



      235



      638



      NM



      1,729



      273



      1,456



      NM


      (Provision) benefit for income taxes

      (1,915)



      6,629



      (8,544)



      (129)



      3,682



      10,886



      (7,204)



      (66)


      Net loss

      (20,765)



      (12,627)



      (8,138)



      (64)



      (36,508)



      (37,723)



      1,215



      3


      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

      (20,765)



      (12,627)







      (36,508)



      (37,723)






      Interest expense, net(1)

      304



      7,541







      6,728



      12,127






      Provision (benefit) for income taxes

      1,915



      (6,629)







      (3,682)



      (10,886)






      Fees to Manager - related party

      7,551



      3,824







      13,103



      11,180






      Depreciation and amortization

      487



      375







      958



      703






      Other non-cash expense, net(2)

      408



      265







      1,053



      670






      EBITDA excluding non-cash items

      (10,100)



      (7,251)



      (2,849)



      (39)



      (18,348)



      (23,929)



      5,581



      23


















      EBITDA excluding non-cash items

      (10,100)



      (7,251)







      (18,348)



      (23,929)






      Interest expense, net(1)

      (304)



      (7,541)







      (6,728)



      (12,127)






      Non-cash interest expense, net(1)

      133



      1,512







      4,824



      3,017






      Benefit (provision) for current income taxes

      2,429



      (2,068)







      5,216



      3,812






      Changes in working capital

      (131,901)



      (2,215)







      (148,514)



      (2,330)






      Cash used in operating activities

      (139,743)



      (17,563)







      (163,550)



      (31,557)






      Changes in working capital

      131,901



      2,215







      148,514



      2,330






      Free cash flow

      (7,842)



      (15,348)



      7,506



      49



      (15,036)



      (29,227)



      14,191



      49


      ____________________

      NM — Not meaningful.



      (1)

      Interest expense, net, includes, non-cash amortization of debt financing fees and non-cash amortization of debt discount related to our 2.00% Convertible Senior Notes. For the quarter and six months ended June 30, 2021, interest expense also includes non-cash write-offs of debt financing costs related to the repurchase of our 2.00% Convertible Senior Notes and the cancellation of the holding company revolving credit facility in January 2021.



      (2)

      Other non-cash expense, net, includes primarily non-cash adjustments related to non-cash compensation expense incurred in relation to incentive plans and non-cash gains (losses) related to the write-off or disposal of assets or liabilities. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow" above for further discussion.

      MACQUARIE INFRASTRUCTURE CORPORATION


      RECONCILIATION OF NET INCOME (LOSS) TO EBITDA EXCLUDING

      NON-CASH ITEMS AND A RECONCILIATION FROM CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES TO FREE CASH FLOW




      For the Quarter Ended June 30, 2021


      Atlantic

      Aviation


      MIC

      Hawaii


      Corporate

      and Other


      Total

      Continuing

      Operations


      Discontinued

      Operations


      Total


      ($ in Thousands) (Unaudited)

      Net income (loss)

      24,625



      3,073



      (20,765)



      6,933



      —



      6,933


      Interest expense, net(1)

      10,764



      5,664



      304



      16,732



      —



      16,732


      Provision for income taxes

      9,015



      1,318



      1,915



      12,248



      —



      12,248


      Depreciation and amortization

      23,589



      3,840



      487



      27,916



      —



      27,916


      Fees to Manager - related party

      —



      —



      7,551



      7,551



      —



      7,551


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

      2,326



      (2,836)



      408



      (102)



      —



      (102)


      EBITDA excluding non-cash items

      70,319



      11,059



      (10,100)



      71,278



      —



      71,278


      EBITDA excluding non-cash items

      70,319



      11,059



      (10,100)



      71,278



      —



      71,278


      Interest expense, net(1)

      (10,764)



      (5,664)



      (304)



      (16,732)



      —



      (16,732)


      Non-cash interest expense, net(1)

      938



      274



      133



      1,345



      —



      1,345


      (Provision) benefit for current income taxes

      (6,490)



      (669)



      2,429



      (4,730)



      —



      (4,730)


      Changes in working capital

      6,961



      (5,760)



      (131,901)



      (130,700)



      —



      (130,700)


      Cash provided by (used in) operating activities

      60,964



      (760)



      (139,743)



      (79,539)



      —



      (79,539)


      Changes in working capital

      (6,961)



      5,760



      131,901



      130,700



      —



      130,700


      Maintenance capital expenditures

      (4,494)



      (1,646)



      —



      (6,140)



      —



      (6,140)


      Free Cash Flow

      49,509



      3,354



      (7,842)



      45,021



      —



      45,021
















      For the Quarter Ended June 30, 2020


      Atlantic

      Aviation


      MIC

      Hawaii


      Corporate

      and Other


      Total

      Continuing

      Operations


      Discontinued

      Operations


      Total


      ($ in Thousands) (Unaudited)

      Net (loss) income

      (16,548)



      4,746



      (12,627)



      (24,429)



      17,131



      (7,298)


      Interest expense, net(1)

      14,129



      1,780



      7,541



      23,450



      9,941



      33,391


      (Benefit) provision for income taxes

      (6,401)



      1,772



      (6,629)



      (11,258)



      5,240



      (6,018)


      Depreciation and amortization

      24,865



      3,778



      375



      29,018



      33,750



      62,768


      Fees to Manager - related party

      —



      —



      3,824



      3,824



      —



      3,824


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

      849



      (4,841)



      265



      (3,727)



      1,627



      (2,100)


      EBITDA excluding non-cash items

      16,894



      7,235



      (7,251)



      16,878



      67,689



      84,567


      EBITDA excluding non-cash items

      16,894



      7,235



      (7,251)



      16,878



      67,689



      84,567


      Interest expense, net(1)

      (14,129)



      (1,780)



      (7,541)



      (23,450)



      (9,941)



      (33,391)


      Non-cash interest expense, net(1)

      2,486



      188



      1,512



      4,186



      (118)



      4,068


      Benefit (provision) for current income taxes

      8,497



      (791)



      (2,068)



      5,638



      (847)



      4,791


      Changes in working capital

      8,050



      8,692



      (2,215)



      14,527



      (2,195)



      12,332


      Cash provided by (used in) operating activities

      21,798



      13,544



      (17,563)



      17,779



      54,588



      72,367


      Changes in working capital

      (8,050)



      (8,692)



      2,215



      (14,527)



      2,195



      (12,332)


      Maintenance capital expenditures

      (2,361)



      (1,377)



      —



      (3,738)



      (12,872)



      (16,610)


      Free Cash Flow

      11,387



      3,475



      (15,348)



      (486)



      43,911



      43,425




      For the Six Months Ended June 30, 2021


      Atlantic

      Aviation


      MIC

      Hawaii


      Corporate

      and Other


      Total

      Continuing

      Operations


      Discontinued

      Operations


      Total


      ($ in Thousands) (Unaudited)

      Net income (loss)

      47,766



      9,472



      (36,508)



      20,730



      —



      20,730


      Interest expense, net(1)

      21,494



      6,968



      6,728



      35,190



      —



      35,190


      Provision (benefit) for income taxes

      17,611



      3,685



      (3,682)



      17,614



      —



      17,614


      Depreciation and amortization

      46,889



      7,588



      958



      55,435



      —



      55,435


      Fees to Manager - related party

      —



      —



      13,103



      13,103



      —



      13,103


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

      3,895



      (3,092)



      1,053



      1,856



      —



      1,856


      EBITDA excluding non-cash items

      137,655



      24,621



      (18,348)



      143,928



      —



      143,928


      EBITDA excluding non-cash items

      137,655



      24,621



      (18,348)



      143,928



      —



      143,928


      Interest expense, net(1)

      (21,494)



      (6,968)



      (6,728)



      (35,190)



      —



      (35,190)


      Non-cash interest expense, net(1)

      1,881



      43



      4,824



      6,748



      —



      6,748


      (Provision) benefit for current income taxes

      (10,970)



      (2,185)



      5,216



      (7,939)



      —



      (7,939)


      Changes in working capital

      8,877



      (7,456)



      (148,514)



      (147,093)



      —



      (147,093)


      Cash provided by (used in) operating activities

      115,949



      8,055



      (163,550)



      (39,546)



      —



      (39,546)


      Changes in working capital

      (8,877)



      7,456



      148,514



      147,093



      —



      147,093


      Maintenance capital expenditures

      (7,044)



      (2,760)



      —



      (9,804)



      —



      (9,804)


      Free Cash Flow

      100,028



      12,751



      (15,036)



      97,743



      —



      97,743
















      For the Six Months Ended June 30, 2020


      Atlantic

      Aviation


      MIC

      Hawaii


      Corporate

      and Other


      Total

      Continuing

      Operations


      Discontinued

      Operations


      Total


      ($ in Thousands) (Unaudited)

      Net (loss) income

      (2,360)



      8,666



      (37,723)



      (31,417)



      35,346



      3,929


      Interest expense, net(1)

      33,005



      4,555



      12,127



      49,687



      25,240



      74,927


      (Benefit) provision for income taxes

      (922)



      3,547



      (10,886)



      (8,261)



      11,570



      3,309


      Depreciation and amortization

      51,444



      7,402



      703



      59,549



      68,230



      127,779


      Fees to Manager - related party

      —



      —



      11,180



      11,180



      —



      11,180


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

      1,662



      (1,728)



      670



      604



      4,950



      5,554


      EBITDA excluding non-cash items

      82,829



      22,442



      (23,929)



      81,342



      145,336



      226,678


      EBITDA excluding non-cash items

      82,829



      22,442



      (23,929)



      81,342



      145,336



      226,678


      Interest expense, net(1)

      (33,005)



      (4,555)



      (12,127)



      (49,687)



      (25,240)



      (74,927)


      Non-cash interest expense, net(1)

      7,645



      1,191



      3,017



      11,853



      5,412



      17,265


      (Provision) benefit for current income taxes

      (80)



      (2,914)



      3,812



      818



      (2,954)



      (2,136)


      Changes in working capital

      23,717



      3,606



      (2,330)



      24,993



      (19,278)



      5,715


      Cash provided by (used in) operating activities

      81,106



      19,770



      (31,557)



      69,319



      103,276



      172,595


      Changes in working capital

      (23,717)



      (3,606)



      2,330



      (24,993)



      19,278



      (5,715)


      Maintenance capital expenditures

      (5,406)



      (4,046)



      —



      (9,452)



      (18,487)



      (27,939)


      Free Cash Flow

      51,983



      12,118



      (29,227)



      34,874



      104,067



      138,941


      ____________________________

      (1)

      Interest expense, net, includes non-cash adjustments to derivative instruments, non-cash amortization of debt financing fees, and non-cash amortization of debt discount related to our 2.00% Convertible Senior Notes. For the quarter and six months ended June 30, 2021, interest expense also includes non-cash write-offs of debt financing costs related to the repurchase of our 2.00% Convertible Senior Notes, the cancellation of the holding company revolving credit facility in January 2021, and the full repayment of the Hawaii Gas $100.0 million senior secured notes. In connection with the repayment of the Hawaii Gas $100.0 million senior secured notes, the Company paid a $4.7 million 'make-whole' payment.



      (2)

      Other non-cash expense (income), net, includes primarily non-cash mark-to-market adjustment of the value of the commodity hedge contracts, non-cash compensation expense incurred in relation to the incentive plans for senior management of our operating businesses, and non-cash gains (losses) related to the write-off or disposal of assets or liabilities. Other non-cash expense (income), net, excludes the adjustment to bad debt expense related to the specific reserve component, net of recoveries, for which this adjustment is reported in working capital in the above table. See "Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) excluding non-cash items and Free Cash Flow" above for further discussion.

      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.