Exhibit
EXHIBIT 99.1
MARTIN MIDSTREAM PARTNERS REPORTS
2018 FOURTH QUARTER FINANCIAL RESULTS
| |
• | Net income of $44.1 million for 2018 |
| |
• | Adjusted Leverage Ratio 4.61x at December 31, 2018 |
| |
• | Financial Guidance for 2019 |
KILGORE, Texas, February 13, 2019 (GLOBE NEWSWIRE) - Martin Midstream Partners L.P. (Nasdaq:MMLP) (the “Partnership”) announced today its financial results for the three months and year ended December 31, 2018.
Ruben Martin, President and Chief Executive Officer of Martin Midstream GP LLC, the general partner of the Partnership said, “Looking back at 2018, the Partnership deployed two strategic initiatives undertaken specifically to strengthen its balance sheet, reduce leverage and improve its distribution coverage ratio. In the second quarter, we announced the first initiative - the sale of our partnership interest in the West Texas LPG Pipeline Limited Partnership (“WTLPG”). The transaction closed on July 31, 2018 and the net proceeds of approximately $193.7 million were used to reduce outstanding borrowings under the revolving credit facility, lowering our adjusted leverage ratio from 5.46 times to 4.61 times at June 30, 2018 and December 31, 2018, respectively. We announced the second initiative in conjunction with our third quarter earnings release and on January 1, 2019, we closed the acquisition of Martin Transport, Inc. (“MTI”) for $135.0 million. MTI is expected to contribute approximately $23.6 million and $14.7 million of EBITDA and distributable cash flow, respectively, to the Partnership in 2019, contributing to an estimated distribution coverage of 1.1 times at December 31, 2019.
“With these strategic initiatives in position, we entered the fourth quarter of 2018 with optimism, as historically this quarter has been strong for our Natural Gas Services segment. During this quarter, our butane optimization business begins its cyclical upswing as demand for butane increases with refineries entering the winter gasoline-blending season. Though fundamentals remained constant in this cycle, we did not envision nor did we foresee the unprecedented, in terms of speed, drop in commodity prices that occurred from mid-October through December. Although our carrying cost of refinery grade butane inventory at the end of the third quarter was well positioned, this dramatic pricing collapse in the fourth quarter resulted in a $13.5 million shortfall when compared to revised guidance for the butane optimization business. This shortfall was slightly offset by modest outperformance in the remaining Natural Gas Services businesses, resulting in an overall shortfall of $12.7 million for the year compared to revised guidance.
“In our Terminalling and Storage segment results were slightly below revised fourth quarter and full year guidance estimates, primarily attributable to lower throughput volumes at our shore-based terminals, reduced lube margins, and unscheduled repairs and maintenance in our specialty terminals. For the full year 2018, the Terminalling and Storage segment missed revised guidance by approximately $1.2 million.
“Our Sulfur Services segment was also slightly below fourth quarter revised guidance as the fertilizer business experienced reduced sales volumes due to weather conditions in South Texas, which were slightly offset by an increase in sulfur storage and transportation volumes. For the full year 2018, the Sulfur Services segment shortfall to revised guidance was approximately $0.7 million.
“The Marine Transportation segment finished slightly above revised guidance expectations for both fourth quarter and full year 2018. During the quarter, we benefitted from improved day rates and strong fleet utilization, which resulted in the Marine Transportation segment exceeding 2018 revised full year guidance by approximately $0.5 million.
“In total, the Partnership generated a Net Loss and Adjusted EBITDA of $0.9 million and $26.9 million, respectively, for the fourth quarter and Net Income and Adjusted EBITDA of $44.1 million and $126.9 million (which includes distributions from WTLPG of $3.2 million), respectively, for full year 2018. Based on th
is performance, the Partnership’s distributable cash flow was approximately $9.4 million for the quarter and approximately $54.3 million for full year 2018, resulting in a distribution coverage ratio of 0.69 times, well below our targeted distribution coverage ratio of 1.25 times or greater.
“As we enter 2019, management remains committed to initiating strategies that reduce leverage and increase our distribution coverage ratio. The Partnership expects to generate annual distributable cash flow of $85.6 million in 2019, resulting in a distribution coverage ratio of approximately 1.1 times, as stated earlier. We estimate Net Income and Adjusted EBITDA to be $43.6 million and $159.5 million, respectively, for 2019, with the strongest quarters, due to the cyclical nature of our fertilizer and butane optimization businesses, being the first and fourth. Management’s expectation is that the majority of the Partnership estimated adjusted EBITDA will be generated by fee-based services, with margin activities contributing approximately 38% of the total adjusted EBITDA estimate. We are forecasting maintenance capital expenditures for 2019 to be between $20.0 million and $23.0 million, which includes a turnaround at the refinery of approximately $3.5 million.
“To conclude, Martin Midstream Partners remains a well-built company with strategically located assets integrated throughout the refinery services value chain. Although 2018 proved to be a difficult year due to the speed of the commodity price collapse in the fourth quarter, the strategic positioning that occurred during the last half of 2018 will strengthen the company in 2019 and forward. Further, we are actively pursuing strategic initiatives that will significantly reduce our leverage and narrow our focus to operating assets that serve the refinery services industry.”
The Partnership had a net loss from continuing operations for the fourth quarter 2018 of $0.9 million, a loss of $0.04 per limited partner unit. The Partnership had net income from continuing operations for the fourth quarter 2017 of $17.1 million, or $0.47 per limited partner unit. The Partnership's adjusted EBITDA from continuing operations for the fourth quarter 2018 was $26.9 million compared to adjusted EBITDA from continuing operations for the fourth quarter 2017 of $48.1 million.
The Partnership had a net loss from continuing operations for the year ended December 31, 2018 of $7.6 million, a loss of $0.19 per limited partner unit. Net income from continuing operations for the year ended December 31, 2017 was $13.0 million, or $0.33 per limited partner unit. The Partnership's adjusted EBITDA from continuing operations for the year ended December 31, 2018 was $123.7 million compared to adjusted EBITDA for the year ended December 31, 2017 of $151.0 million.
The Partnership's distributable cash flow from continuing operations for the fourth quarter of 2018 was $9.4 million compared to distributable cash flow from continuing operations for the fourth quarter of 2017 of $30.1 million.
The Partnership's distributable cash flow from continuing operations for the year ended December 31, 2018 was $51.0 million compared to distributable cash flow from continuing operations for the year ended December 31, 2017 of $85.9 million.
Revenues for the fourth quarter of 2018 were $252.8 million compared to $305.7 million for the fourth quarter of 2017. Revenues for the year ended December 31, 2018 were $972.7 million compared to $946.1 million for the year ended December 31, 2017.
As discussed above, on July 31, 2018, the Partnership divested of its 20 percent non-operating interest in WTLPG. The Partnership recorded a gain on the disposition of $48.6 million. The Partnership has presented the results of operations and cash flows relating to its investment in WTLPG as discontinued operations for the years ended December 31, 2018 and 2017.
The Partnership had net income from discontinued operations for the three months ended December 31, 2018 of $0.0 million, or $0.00 per limited partner unit. The Partnership had net income from discontinued operations for the three months ended December 31, 2017 of $1.7 million, or $0.04 per limited partner unit.
The Partnership had net income from discontinued operations for the year ended December 31, 2018 of $51.7 million, or $1.30 per limited partner unit. The Partnership had net income from discontinued operations for the year ended December 31, 2017 of $4.1 million, or $0.11 per limited partner unit.
Distributable cash flow and adjusted EBITDA from discontinued operations were $0.0 million for the three months ended December 31, 2018. Distributable cash flow and adjusted EBITDA from discontinued operations were $1.2 million for the three months ended December 31, 2017.
Distributable cash flow and adjusted EBITDA from discontinued operations were $3.3 million for the year ended December 31, 2018. Distributable cash flow and adjusted EBITDA from discontinued operations were $5.2 million for the year ended December 31, 2017.
Distributable cash flow, EBITDA and adjusted EBITDA are non-GAAP financial measures which are explained in greater detail below under the heading "Use of Non-GAAP Financial Information." The Partnership has also included below a table entitled "Reconciliation of EBITDA, Adjusted EBITDA, and Distributable Cash Flow" in order to show the components of these non-GAAP financial measures and their reconciliation to the most comparable GAAP measurement.
Included with this press release are the Partnership's consolidated financial statements as of and for the year ended December 31, 2018 and certain prior periods. These financial statements should be read in conjunction with the information contained in the Partnership's Annual Report on Form 10-K, to be filed with the SEC on February 19, 2019.
An attachment accompanying this announcement is included as an exhibit to this Form 8-K as Exhibit 99.2.
2019 Guidance
The Partnership will discuss 2019 guidance during the investors’ conference call scheduled for Thursday, February 14, 2019 at 8:00 a.m. Details of the conference call are below. A presentation to accompany this discussion is included as an exhibit to this Form 8-K as Exhibit 99.3.
Investors' Conference Call
An investors conference call to review the fourth quarter results and 2019 guidance will be held on Thursday, February 14, 2019 at 8:00 a.m. Central Time. The live conference call will be available by calling (877) 878-2695. For a limited time, an audio replay of the conference call will be available by calling (855) 859-2056. The conference ID is 4780178. An archive of the replay will be on Martin Midstream Partners’ website at www.MMLP.com.
About Martin Midstream Partners
The Partnership is a publicly traded limited partnership with a diverse set of operations focused primarily in the United States Gulf Coast region. The Partnership's primary business segments include: (1) natural gas services, including liquids transportation and distribution services and natural gas storage; (2) terminalling, storage and packaging services for petroleum products and by-products; (3) sulfur and sulfur-based products processing, manufacturing, marketing and distribution; and (4) land and marine transportation services for petroleum products and by-products.
Forward-Looking Statements
Statements about the Partnership's outlook and all other statements in this release other than historical facts are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements and all references to financial estimates rely on a number of assumptions concerning
future events and are subject to a number of uncertainties and other factors, many of which are outside the Partnership's control, which could cause actual results to differ materially from such statements. While the Partnership believes that the assumptions concerning future events are reasonable, it cautions that there are inherent difficulties in anticipating or predicting certain important factors. A discussion of these factors, including risks and uncertainties, is set forth in the Partnership's annual and quarterly reports filed from time to time with the Securities and Exchange Commission. The Partnership disclaims any intention or obligation to revise any forward-looking statements, including financial estimates, whether as a result of new information, future events, or otherwise.
Use of Non-GAAP Financial Information
The Partnership's management uses a variety of financial and operational measurements other than its financial statements prepared in accordance with United States Generally Accepted Accounting Principles (“GAAP”) to analyze its performance. These include: (1) net income before interest expense, income tax expense, and depreciation and amortization (“EBITDA”), (2) adjusted EBITDA and (3) distributable cash flow. The Partnership's management views these measures as important performance measures of core profitability for its operations and the ability to generate and distribute cash flow, and as key components of its internal financial reporting. The Partnership's management believes investors benefit from having access to the same financial measures that management uses.
EBITDA and Adjusted EBITDA. Certain items excluded from EBITDA and adjusted EBITDA are significant components in understanding and assessing an entity's financial performance, such as cost of capital and historical costs of depreciable assets. The Partnership has included information concerning EBITDA and adjusted EBITDA because it provides investors and management with additional information to better understand the following: financial performance of the Partnership's assets without regard to financing methods, capital structure or historical cost basis; the Partnership's operating performance and return on capital as compared to those of other similarly situated entities; and the viability of acquisitions and capital expenditure projects. The Partnership's method of computing adjusted EBITDA may not be the same method used to compute similar measures reported by other entities. The economic substance behind the Partnership's use of adjusted EBITDA is to measure the ability of the Partnership's assets to generate cash sufficient to pay interest costs, support its indebtedness and make distributions to its unitholders.
Distributable Cash Flow. Distributable cash flow is a significant performance measure used by the Partnership's management and by external users of its financial statements, such as investors, commercial banks and research analysts, to compare basic cash flows generated by the Partnership to the cash distributions it expects to pay unitholders. Distributable cash flow is also an important financial measure for the Partnership's unitholders since it serves as an indicator of the Partnership's success in providing a cash return on investment. Specifically, this financial measure indicates to investors whether or not the Partnership is generating cash flow at a level that can sustain or support an increase in its quarterly distribution rates. Distributable cash flow is also a quantitative standard used throughout the investment community with respect to publicly-traded partnerships because the value of a unit of such an entity is generally determined by the unit's yield, which in turn is based on the amount of cash distributions the entity pays to a unitholder.
EBITDA, adjusted EBITDA and distributable cash flow should not be considered alternatives to, or more meaningful than, net income, cash flows from operating activities, or any other measure presented in accordance with GAAP. The Partnership's method of computing these measures may not be the same method used to compute similar measures reported by other entities.
Additional information concerning the Partnership is available on the Partnership's website at www.MMLP.com or by contacting:
Sharon Taylor - Head of Investor Relations
(877) 256-6644
ir@mmlp.com
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
|
| | | | | | | |
| December 31, |
| 2018 | | 2017 |
Assets | | | |
Cash | $ | 237 |
| | $ | 27 |
|
Trade and accrued accounts receivable, less allowance for doubtful accounts of $291 and $314, respectively | 79,031 |
| | 107,242 |
|
Product exchange receivables | 166 |
| | 29 |
|
Inventories (Note 7) | 85,068 |
| | 97,252 |
|
Due from affiliates | 18,609 |
| | 23,668 |
|
Fair value of derivatives (Note 13) | 4 |
| | — |
|
Other current assets | 5,275 |
| | 4,866 |
|
Assets held for sale (Note 5) | 5,652 |
| | 9,579 |
|
Total current assets | 194,042 |
| | 242,663 |
|
| | | |
Property, plant and equipment, at cost | 1,264,730 |
| | 1,253,065 |
|
Accumulated depreciation | (466,381 | ) | | (421,137 | ) |
Property, plant and equipment, net (Note 8) | 798,349 |
| | 831,928 |
|
| | | |
Goodwill (Note 9) | 17,296 |
| | 17,296 |
|
Investment in WTLPG (Note 11) | — |
| | 128,810 |
|
Intangibles and other assets, net (Note 15) | 23,711 |
| | 32,801 |
|
| $ | 1,033,398 |
| | $ | 1,253,498 |
|
Liabilities and Partners’ Capital | | | |
Trade and other accounts payable | $ | 63,157 |
| | $ | 92,567 |
|
Product exchange payables | 13,237 |
| | 11,751 |
|
Due to affiliates | 2,459 |
| | 3,168 |
|
Income taxes payable | 445 |
| | 510 |
|
Fair value of derivatives (Note 13) | — |
| | 72 |
|
Other accrued liabilities (Note 15) | 22,215 |
| | 26,340 |
|
Total current liabilities | 101,513 |
| | 134,408 |
|
| | | |
Long-term debt, net (Note 16) | 656,459 |
| | 812,632 |
|
Other long-term obligations | 10,714 |
| | 8,217 |
|
Total liabilities | 768,686 |
| | 955,257 |
|
Commitments and contingencies (Note 22) |
|
| |
|
|
Partners’ capital (Note 17) | 264,712 |
| | 298,241 |
|
Total partners’ capital | 264,712 |
| | 298,241 |
|
| $ | 1,033,398 |
| | $ | 1,253,498 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Annual Report on Form 10-K to be filed with the Securities and Exchange Commission on February 19, 2019.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per unit amounts)
|
| | | | | | | | | | | |
| Year Ended December 31, |
| 2018 | | 2017 | | 2016 |
Revenues: | | | | | |
Terminalling and storage * | $ | 96,287 |
| | $ | 99,705 |
| | $ | 123,132 |
|
Marine transportation * | 50,370 |
| | 48,579 |
| | 58,290 |
|
Natural gas storage services * | 52,109 |
| | 58,817 |
| | 61,133 |
|
Sulfur services | 11,148 |
| | 10,952 |
| | 10,800 |
|
Product sales: * | | | | | |
Natural gas services | 496,026 |
| | 473,865 |
| | 330,200 |
|
Sulfur services | 121,388 |
| | 123,732 |
| | 130,258 |
|
Terminalling and storage | 145,327 |
| | 130,466 |
| | 113,578 |
|
| 762,741 |
| | 728,063 |
| | 574,036 |
|
Total revenues | 972,655 |
| | 946,116 |
| | 827,391 |
|
| | | | | |
Costs and expenses: | | | | | |
Cost of products sold: (excluding depreciation and amortization) | | | | | |
Natural gas services * | 463,939 |
| | 421,444 |
| | 289,516 |
|
Sulfur services * | 90,418 |
| | 82,338 |
| | 87,963 |
|
Terminalling and storage * | 130,253 |
| | 116,495 |
| | 100,714 |
|
| 684,610 |
| | 620,277 |
| | 478,193 |
|
Expenses: | | | | | |
Operating expenses * | 128,337 |
| | 140,177 |
| | 152,325 |
|
Selling, general and administrative * | 37,677 |
| | 38,764 |
| | 34,320 |
|
Impairment of long-lived assets | — |
| | 2,225 |
| | 26,953 |
|
Impairment of goodwill | — |
| | — |
| | 4,145 |
|
Depreciation and amortization | 76,866 |
| | 85,195 |
| | 92,132 |
|
Total costs and expenses | 927,490 |
| | 886,638 |
| | 788,068 |
|
Other operating income (loss), net | (379 | ) | | 523 |
| | 33,400 |
|
Operating income | 44,786 |
| | 60,001 |
| | 72,723 |
|
| | | | | |
Other income (expense): | | | | | |
Interest expense, net | (52,037 | ) | | (47,743 | ) | | (46,100 | ) |
Other, net | 25 |
| | 1,101 |
| | 1,106 |
|
Total other income (expense) | (52,012 | ) | | (46,642 | ) | | (44,994 | ) |
Net income before taxes | (7,226 | ) | | 13,359 |
| | 27,729 |
|
Income tax expense | (369 | ) | | (352 | ) | | (726 | ) |
Income from continuing operations | (7,595 | ) | | 13,007 |
| | 27,003 |
|
Income from discontinued operations, net of income taxes | 51,700 |
| | 4,128 |
| | 4,649 |
|
Net income | 44,105 |
| | 17,135 |
| | 31,652 |
|
Less general partner's interest in net income | (882 | ) | | (343 | ) | | (8,419 | ) |
Less income allocable to unvested restricted units | (28 | ) | | (42 | ) | | (90 | ) |
Limited partner's interest in net income | $ | 43,195 |
| | $ | 16,750 |
| | $ | 23,143 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Annual Report on Form 10-K to be filed with the Securities and Exchange Commission on February 19, 2019.
*Related Party Transactions Shown Below
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per unit amounts)
*Related Party Transactions Included Above
|
| | | | | | | | | | | |
| Year Ended December 31, |
| 2018 | | 2017 | | 2016 |
Revenues: | | | | | |
Terminalling and storage | $ | 79,219 |
| | $ | 82,205 |
| | $ | 82,437 |
|
Marine transportation | 15,442 |
| | 16,801 |
| | 21,767 |
|
Natural gas services | — |
| | 122 |
| | 699 |
|
Product sales | 1,407 |
| | 3,578 |
| | 3,034 |
|
Costs and expenses: | |
| | |
| | |
|
Cost of products sold: (excluding depreciation and amortization) | |
| | |
| | |
|
Natural gas services | 14,816 |
| | 18,946 |
| | 22,886 |
|
Sulfur services | 17,418 |
| | 15,564 |
| | 15,339 |
|
Terminalling and storage | 28,304 |
| | 17,612 |
| | 13,838 |
|
Expenses: | |
| | |
| | |
|
Operating expenses | 55,528 |
| | 64,344 |
| | 70,841 |
|
Selling, general and administrative | 28,246 |
| | 29,416 |
| | 25,890 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Annual Report on Form 10-K to be filed with the Securities and Exchange Commission on February 19, 2019.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per unit amounts)
|
| | | | | | | | | | | |
| Year Ended December 31, |
| 2018 | | 2017 | | 2016 |
Allocation of net income attributable to: | | | | | |
Limited partner interest: | | | | | |
Continuing operations | $ | (7,438 | ) | | $ | 12,715 |
| | $ | 19,744 |
|
Discontinued operations | 50,633 |
| | 4,035 |
| | 3,399 |
|
| $ | 43,195 |
| | $ | 16,750 |
| | $ | 23,143 |
|
General partner interest: | | | | | |
Continuing operations | $ | (152 | ) | | $ | 260 |
| | $ | 7,182 |
|
Discontinued operations | 1,034 |
| | 83 |
| | 1,237 |
|
| $ | 882 |
| | $ | 343 |
| | $ | 8,419 |
|
| | | | | |
Net income per unit attributable to limited partners: | | | | | |
Basic: | | | | | |
Continuing operations | $ | (0.19 | ) | | $ | 0.33 |
| | $ | 0.55 |
|
Discontinued operations | 1.30 |
| | 0.11 |
| | 0.10 |
|
| $ | 1.11 |
| | $ | 0.44 |
| | $ | 0.65 |
|
| | | | | |
Weighted average limited partner units - basic | 38,907 |
| | 38,102 |
| | 35,347 |
|
| | | | | |
Diluted: | | | | | |
Continuing operations | $ | (0.19 | ) | | $ | 0.33 |
| | $ | 0.55 |
|
Discontinued operations | 1.30 |
| | 0.11 |
| | 0.10 |
|
| $ | 1.11 |
| | $ | 0.44 |
| | $ | 0.65 |
|
| | | | | |
Weighted average limited partner units - diluted | 38,923 |
| | 38,165 |
| | 35,375 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Annual Report on Form 10-K to be filed with the Securities and Exchange Commission on February 19, 2019.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF CAPITAL
(Dollars in thousands)
|
| | | | | | | | | | | | | | |
| Partners’ Capital | | |
| Common | | General Partner | | |
| Units | | Amount | | Amount | | Total |
Balances – December 31, 2015 | 35,456,612 |
| | $ | 380,845 |
| | $ | 13,034 |
| | $ | 393,879 |
|
| | | | | | | |
Net income | — |
| | 23,233 |
| | 8,419 |
| | 31,652 |
|
Issuance of common units, net | — |
| | (29 | ) | | — |
| | (29 | ) |
Issuance of restricted units | 13,800 |
| | — |
| | — |
| | — |
|
Forfeiture of restricted units | (2,250 | ) | | — |
| | — |
| | — |
|
Cash distributions | — |
| | (104,137 | ) | | (14,041 | ) | | (118,178 | ) |
Reimbursement of excess purchase price over carrying value of acquired assets | — |
| | 4,125 |
| | — |
| | 4,125 |
|
Unit-based compensation | — |
| | 904 |
| | — |
| | 904 |
|
Purchase of treasury units | (16,100 | ) | | (347 | ) | | — |
| | (347 | ) |
Balances – December 31, 2016 | 35,452,062 |
| | 304,594 |
| | 7,412 |
| | 312,006 |
|
| | | | | | | |
Net income | — |
| | 16,792 |
| | 343 |
| | 17,135 |
|
Issuance of common units, net | 2,990,000 |
| | 51,056 |
| | — |
| | 51,056 |
|
Issuance of restricted units | 12,000 |
| | — |
| | — |
| | — |
|
Forfeiture of restricted units | (9,250 | ) | | — |
| | — |
| | — |
|
General partner contribution | — |
| | — |
| | 1,098 |
| | 1,098 |
|
Cash distributions | — |
| | (75,399 | ) | | (1,539 | ) | | (76,938 | ) |
Reimbursement of excess purchase price over carrying value of acquired assets | — |
| | 1,125 |
| | — |
| | 1,125 |
|
Excess purchase price over carrying value of acquired assets | — |
| | (7,887 | ) | | — |
| | (7,887 | ) |
Unit-based compensation | — |
| | 650 |
| | — |
| | 650 |
|
Purchase of treasury units | (200 | ) | | (4 | ) | | — |
| | (4 | ) |
Balances – December 31, 2017 | 38,444,612 |
| | 290,927 |
| | 7,314 |
| | 298,241 |
|
| | | | | | | |
Net income | — |
| | 43,223 |
| | 882 |
| | 44,105 |
|
Issuance of common units, net | — |
| | (118 | ) | | — |
| | (118 | ) |
Issuance of time-based restricted units | 315,500 |
| | — |
| | — |
| | — |
|
Issuance of performance-based restricted units | 317,925 |
| | — |
| | — |
| | — |
|
Forfeiture of restricted units | (27,000 | ) | | — |
| | — |
| | — |
|
Cash distributions | — |
| | (76,872 | ) | | (1,569 | ) | | (78,441 | ) |
Excess purchase price over carrying value of acquired assets | — |
| | (26 | ) | | — |
| | (26 | ) |
Unit-based compensation | — |
| | 1,224 |
| | — |
| | 1,224 |
|
Purchase of treasury units | (18,800 | ) | | (273 | ) | | — |
| | (273 | ) |
Balances – December 31, 2018 | 39,032,237 |
| | $ | 258,085 |
| | $ | 6,627 |
| | $ | 264,712 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Annual Report on Form 10-K to be filed with the Securities and Exchange Commission on February 19, 2019.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
|
| | | | | | | | | | | |
| Year Ended December 31, |
| 2018 | | 2017 | | 2016 |
Cash flows from operating activities: | | | | | |
Net income | $ | 44,105 |
| | $ | 17,135 |
| | $ | 31,652 |
|
Less: Income from discontinued operations | (51,700 | ) | | (4,128 | ) | | (4,649 | ) |
Net income (loss) from continuing operations | (7,595 | ) | | 13,007 |
| | 27,003 |
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | | | |
Depreciation and amortization | 76,866 |
| | 85,195 |
| | 92,132 |
|
Amortization and write-off of deferred debt issue costs | 3,445 |
| | 2,897 |
| | 3,684 |
|
Amortization of premium on notes payable | (306 | ) | | (306 | ) | | (306 | ) |
(Gain) loss on disposition or sale of property, plant, and equipment | 379 |
| | (523 | ) | | (33,400 | ) |
Impairment of long lived assets | — |
| | 2,225 |
| | 26,953 |
|
Impairment of goodwill | — |
| | — |
| | 4,145 |
|
Derivative (income) loss | (14,024 | ) | | 1,304 |
| | 4,133 |
|
Net cash (paid) received for commodity derivatives | 13,948 |
| | (5,136 | ) | | (550 | ) |
Net cash received for interest rate derivatives | — |
| | — |
| | 160 |
|
Net premiums received on derivatives that settled during the year on interest rate swaption contracts | — |
| | — |
| | 630 |
|
Unit-based compensation | 1,224 |
| | 650 |
| | 904 |
|
Change in current assets and liabilities, excluding effects of acquisitions and dispositions: | | | | | |
Accounts and other receivables | 28,440 |
| | (26,739 | ) | | (6,153 | ) |
Product exchange receivables | (137 | ) | | 178 |
| | 843 |
|
Inventories | 11,844 |
| | (14,656 | ) | | (6,761 | ) |
Due from affiliates | 5,059 |
| | (12,096 | ) | | (1,441 | ) |
Other current assets | 1,178 |
| | (1,699 | ) | | 2,478 |
|
Trade and other accounts payable | (27,478 | ) | | 20,037 |
| | 3,254 |
|
Product exchange payables | 1,486 |
| | 4,391 |
| | (5,372 | ) |
Due to affiliates | (709 | ) | | (5,306 | ) | | 2,736 |
|
Income taxes payable | (65 | ) | | (360 | ) | | (115 | ) |
Other accrued liabilities | (6,415 | ) | | (3,187 | ) | | 686 |
|
Change in other non-current assets and liabilities | 332 |
| | 2,416 |
| | (12,230 | ) |
Net cash provided by continuing operating activities | 87,472 |
| | 62,292 |
| | 103,413 |
|
Net cash provided by discontinued operating activities | 3,254 |
| | 5,214 |
| | 7,435 |
|
Net cash provided by operating activities | 90,726 |
| | 67,506 |
| | 110,848 |
|
Cash flows from investing activities: | | | | | |
Payments for property, plant, and equipment | (37,090 | ) | | (39,749 | ) | | (40,455 | ) |
Acquisitions, net of cash acquired | — |
| | (19,533 | ) | | (2,150 | ) |
Payments for plant turnaround costs | (1,893 | ) | | (1,583 | ) | | (2,061 | ) |
Proceeds from sale of property, plant, and equipment | 9,381 |
| | 8,377 |
| | 108,505 |
|
Proceeds from repayment of Note receivable - affiliate | — |
| | 15,000 |
| | — |
|
Net cash provided by (used in) continuing investing activities | (29,602 | ) | | (37,488 | ) | | 63,839 |
|
Net cash provided by (used in) discontinued investing activities | 177,256 |
| | (390 | ) | | — |
|
Net cash provided by (used in) investing activities | 147,654 |
| | (37,878 | ) | | 63,839 |
|
Cash flows from financing activities: | | | | | |
Payments of long-term debt | (557,000 | ) | | (339,000 | ) | | (386,700 | ) |
Proceeds from long-term debt | 399,000 |
| | 341,000 |
| | 331,700 |
|
Net proceeds from issuance of common units | (118 | ) | | 51,056 |
| | (29 | ) |
General partner contributions | — |
| | 1,098 |
| | — |
|
Excess purchase price over carrying value of acquired assets | (26 | ) | | (7,887 | ) | | — |
|
Reimbursement of excess purchase price over carrying value of acquired assets | — |
| | 1,125 |
| | 4,125 |
|
Purchase of treasury units | (273 | ) | | (4 | ) | | (347 | ) |
Payments of debt issuance costs | (1,312 | ) | | (66 | ) | | (5,274 | ) |
Cash distributions paid | (78,441 | ) | | (76,938 | ) | | (118,178 | ) |
Net cash used in financing activities | (238,170 | ) | | (29,616 | ) | | (174,703 | ) |
| | | | | |
Net increase (decrease) in cash | 210 |
| | 12 |
| | (16 | ) |
Cash at beginning of year | 27 |
| | 15 |
| | 31 |
|
Cash at end of year | $ | 237 |
| | $ | 27 |
| | $ | 15 |
|
| | | | | |
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Annual Report on Form 10-K to be filed with the Securities and Exchange Commission on February 19, 2019.
MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Dollars and volumes in thousands, except BBL per day)
Terminalling and Storage Segment
Comparative Results of Operations for the Twelve Months Ended December 31, 2018 and 2017 |
| | | | | | | | | | | | | |
| Year Ended December 31, | | Variance | | Percent Change |
| 2018 | | 2017 | | |
| (In thousands) | | |
Revenues: | | | | | | | |
Services | $ | 102,514 |
| | $ | 105,703 |
| | $ | (3,189 | ) | | (3)% |
Products | 145,326 |
| | 130,466 |
| | 14,860 |
| | 11% |
Total revenues | 247,840 |
| | 236,169 |
| | 11,671 |
| | 5% |
| | | | | | | |
Cost of products sold | 132,384 |
| | 118,832 |
| | 13,552 |
| | 11% |
Operating expenses | 54,129 |
| | 63,191 |
| | (9,062 | ) | | (14)% |
Selling, general and administrative expenses | 5,327 |
| | 5,832 |
| | (505 | ) | | (9)% |
Impairment of long-lived assets | — |
| | 600 |
| | (600 | ) | | (100)% |
Depreciation and amortization | 39,508 |
| | 45,160 |
| | (5,652 | ) | | (13)% |
| 16,492 |
| | 2,554 |
| | 13,938 |
| | 546% |
Other operating income, net | 1,328 |
| | 751 |
| | 577 |
| | 77% |
Operating income | $ | 17,820 |
| | $ | 3,305 |
| | $ | 14,515 |
| | 439% |
| | | | | | | |
Lubricant sales volumes (gallons) | 24,016 |
| | 21,897 |
| | 2,119 |
| | 10% |
Shore-based throughput volumes (guaranteed minimum) (gallons) | 80,000 |
| | 144,998 |
| | (64,998 | ) | | (45)% |
Smackover refinery throughput volumes (guaranteed minimum BBL per day) | 6,500 |
| | 6,500 |
| | — |
| | —% |
Comparative Results of Operations for the Twelve Months Ended December 31, 2017 and 2016 |
| | | | | | | | | | | | | |
| Year Ended December 31, | | Variance | | Percent Change |
| 2017 | | 2016 | | |
| (In thousands) | | |
Revenues: | | | | | | | |
Services | $ | 105,703 |
| | $ | 128,783 |
| | $ | (23,080 | ) | | (18)% |
Products | 130,466 |
| | 113,580 |
| | 16,886 |
| | 15% |
Total revenues | 236,169 |
| | 242,363 |
| | (6,194 | ) | | (3)% |
| | | | | | | |
Cost of products sold | 118,832 |
| | 102,883 |
| | 15,949 |
| | 16% |
Operating expenses | 63,191 |
| | 65,292 |
| | (2,101 | ) | | (3)% |
Selling, general and administrative expenses | 5,832 |
| | 4,677 |
| | 1,155 |
| | 25% |
Impairment of long-lived assets | 600 |
| | 15,252 |
| | (14,652 | ) | | (96)% |
Depreciation and amortization | 45,160 |
| | 45,484 |
| | (324 | ) | | (1)% |
| 2,554 |
| | 8,775 |
| | (6,221 | ) | | (71)% |
Other operating income, net | 751 |
| | 35,368 |
| | (34,617 | ) | | (98)% |
Operating income | $ | 3,305 |
| | $ | 44,143 |
| | $ | (40,838 | ) | | (93)% |
| | | | | | | |
Lubricant sales volumes (gallons) | 21,897 |
| | 17,995 |
| | 3,902 |
| | 22% |
Shore-based throughput volumes (guaranteed minimum) (gallons) | 144,998 |
| | 200,000 |
| | (55,002 | ) | | (28)% |
Smackover refinery throughput volumes (guaranteed minimum BBL per day) | 6,500 |
| | 6,500 |
| | — |
| | —% |
Corpus Christi crude terminal (barrels per day) | — |
| | 66,167 |
| | (66,167 | ) | | (100)% |
Natural Gas Services Segment
Comparative Results of Operations for the Twelve Months Ended December 31, 2018 and 2017
|
| | | | | | | | | | | | | |
| Year Ended December 31, | | Variance | | Percent Change |
| 2018 | | 2017 | | |
| (In thousands) | | |
Revenues: | | | | | | | |
Services | $ | 52,109 |
| | $ | 58,817 |
| | $ | (6,708 | ) | | (11)% |
Products | 496,026 |
| | 474,091 |
| | 21,935 |
| | 5% |
Total revenues | 548,135 |
| | 532,908 |
| | 15,227 |
| | 3% |
| | | | | | |
|
Cost of products sold | 467,571 |
| | 425,073 |
| | 42,498 |
| | 10% |
Operating expenses | 24,065 |
| | 22,347 |
| | 1,718 |
| | 8% |
Selling, general and administrative expenses | 9,063 |
| | 11,106 |
| | (2,043 | ) | | (18)% |
Depreciation and amortization | 21,283 |
| | 24,916 |
| | (3,633 | ) | | (15)% |
| 26,153 |
| | 49,466 |
| | (23,313 | ) | | (47)% |
Other operating loss, net | (1,215 | ) | | (89 | ) | | (1,126 | ) | | (1,265)% |
Operating income | $ | 24,938 |
| | $ | 49,377 |
| | $ | (24,439 | ) | | (49)% |
| | | | | | | |
NGLs Volumes (barrels) | 10,223 |
| | 10,487 |
| | (264 | ) | | (3)% |
Comparative Results of Operations for the Twelve Months Ended December 31, 2017 and 2016
|
| | | | | | | | | | | | | |
| Year Ended December 31, | | Variance | | Percent Change |
| 2017 | | 2016 | | |
| (In thousands) | | |
Revenues: | | | | | | | |
Services | $ | 58,817 |
| | $ | 61,133 |
| | $ | (2,316 | ) | | (4)% |
Products | 474,091 |
| | 330,200 |
| | 143,891 |
| | 44% |
Total revenues | 532,908 |
| | 391,333 |
| | 141,575 |
| | 36% |
| | | | | | | |
Cost of products sold | 425,073 |
| | 292,573 |
| | 132,500 |
| | 45% |
Operating expenses | 22,347 |
| | 23,152 |
| | (805 | ) | | (3)% |
Selling, general and administrative expenses | 11,106 |
| | 8,970 |
| | 2,136 |
| | 24% |
Depreciation and amortization | 24,916 |
| | 28,081 |
| | (3,165 | ) | | (11)% |
| 49,466 |
| | 38,557 |
| | 10,909 |
| | 28% |
Other operating loss, net | (89 | ) | | (110 | ) | | 21 |
| | 19% |
Operating income | $ | 49,377 |
| | $ | 38,447 |
| | $ | 10,930 |
| | 28% |
| | | | | | | |
NGLs Volumes (barrels) | 10,487 |
| | 9,532 |
| | 955 |
| | 10% |
MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Dollars and volumes in thousands, except BBL per day)
Sulfur Services Segment
Comparative Results of Operations for the Twelve Months Ended December 31, 2018 and 2017
|
| | | | | | | | | | | | | |
| Year Ended December 31, | | Variance | | Percent Change |
| 2018 | | 2017 | | |
| (In thousands) | | |
Revenues: | | | | | | | |
Services | $ | 11,148 |
| | $ | 10,952 |
| | $ | 196 |
| | 2% |
Products | 121,388 |
| | 123,732 |
| | (2,344 | ) | | (2)% |
Total revenues | 132,536 |
| | 134,684 |
| | (2,148 | ) | | (2)% |
| | | | | | | |
Cost of products sold | 90,780 |
| | 82,760 |
| | 8,020 |
| | 10% |
Operating expenses | 11,618 |
| | 13,783 |
| | (2,165 | ) | | (16)% |
Selling, general and administrative expenses | 4,326 |
| | 4,136 |
| | 190 |
| | 5% |
Depreciation and amortization | 8,485 |
| | 8,117 |
| | 368 |
| | 5% |
| 17,327 |
| | 25,888 |
| | (8,561 | ) | | (33)% |
Other operating loss, net | (111 | ) | | (26 | ) | | (85 | ) | | (327)% |
Operating income | $ | 17,216 |
| | $ | 25,862 |
| | $ | (8,646 | ) | | (33)% |
| | | | | | | |
Sulfur (long tons) | 688.0 |
| | 807.0 |
| | (119.0 | ) | | (15)% |
Fertilizer (long tons) | 277.0 |
| | 276.0 |
| | 1.0 |
| | —% |
Sulfur services volumes (long tons) | 965.0 |
| | 1,083.0 |
| | (118.0 | ) | | (11)% |
Comparative Results of Operations for the Twelve Months Ended December 31, 2017 and 2016
|
| | | | | | | | | | | | | |
| Year Ended December 31, | | Variance | | Percent Change |
| 2017 | | 2016 | | |
| (In thousands) | | |
Revenues: | | | | | | | |
Services | $ | 10,952 |
| | $ | 10,800 |
| | $ | 152 |
| | 1% |
Products | 123,732 |
| | 130,258 |
| | (6,526 | ) | | (5)% |
Total revenues | 134,684 |
| | 141,058 |
| | (6,374 | ) | | (5)% |
| | | | | | |
|
Cost of products sold | 82,760 |
| | 88,325 |
| | (5,565 | ) | | (6)% |
Operating expenses | 13,783 |
| | 13,771 |
| | 12 |
| | —% |
Selling, general and administrative expenses | 4,136 |
| | 3,861 |
| | 275 |
| | 7% |
Depreciation and amortization | 8,117 |
| | 7,995 |
| | 122 |
| | 2% |
| 25,888 |
| | 27,106 |
| | (1,218 | ) | | (4)% |
Other operating loss, net | (26 | ) | | (291 | ) | | 265 |
| | 91% |
Operating income | $ | 25,862 |
| | $ | 26,815 |
| | $ | (953 | ) | | (4)% |
| | | | | | | |
Sulfur (long tons) | 807.0 |
| | 797.0 |
| | 10.0 |
| | 1% |
Fertilizer (long tons) | 276.0 |
| | 262.0 |
| | 14.0 |
| | 5% |
Sulfur services volumes (long tons) | 1,083.0 |
| | 1,059.0 |
| | 24.0 |
| | 2% |
MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Dollars and volumes in thousands, except BBL per day)
Marine Transportation Segment
Comparative Results of Operations for the Twelve Months Ended December 31, 2018 and 2017
|
| | | | | | | | | | | | | |
| Year Ended December 31, | | Variance | | Percent Change |
| 2018 | | 2017 | | |
| (In thousands) | | |
Revenues | $ | 52,830 |
| | $ | 51,915 |
| | $ | 915 |
| | 2% |
Operating expenses | 41,086 |
| | 44,028 |
| | (2,942 | ) | | (7)% |
Selling, general and administrative expenses | 1,060 |
| | 358 |
| | 702 |
| | 196% |
Impairment of long-lived assets | — |
| | 1,625 |
| | (1,625 | ) | | (100)% |
Depreciation and amortization | 7,590 |
| | 7,002 |
| | 588 |
| | 8% |
| 3,094 |
| | (1,098 | ) | | 4,192 |
| | 382% |
Other operating loss, net | (381 | ) | | (113 | ) | | (268 | ) | | (237)% |
Operating income (loss) | $ | 2,713 |
| | $ | (1,211 | ) | | $ | 3,924 |
| | 324% |
Comparative Results of Operations for the Twelve Months Ended December 31, 2017 and 2016
|
| | | | | | | | | | | | | |
| Year Ended December 31, | | Variance | | Percent Change |
| 2017 | | 2016 | | |
| (In thousands) | | |
Revenues | $ | 51,915 |
| | $ | 61,233 |
| | $ | (9,318 | ) | | (15)% |
Operating expenses | 44,028 |
| | 53,118 |
| | (9,090 | ) | | (17)% |
Selling, general and administrative expenses | 358 |
| | 18 |
| | 340 |
| | 1,889% |
Impairment of long lived assets | 1,625 |
| | 11,701 |
| | (10,076 | ) | | (86)% |
Impairment of goodwill | — |
| | 4,145 |
| | (4,145 | ) | | (100)% |
Depreciation and amortization | 7,002 |
| | 10,572 |
| | (3,570 | ) | | (34)% |
| (1,098 | ) | | (18,321 | ) | | 17,223 |
| | 94% |
Other operating loss, net | (113 | ) | | (1,567 | ) | | 1,454 |
| | 93% |
Operating loss | $ | (1,211 | ) | | $ | (19,888 | ) | | $ | 18,677 |
| | 94% |
Non-GAAP Financial Measures
The following table reconciles the non-GAAP financial measurements used by management to our most directly comparable GAAP measures for the quarter and years ended December 31, 2018 and 2017, which represents EBITDA, Adjusted EBITDA and Distributable Cash Flow.
Reconciliation of EBITDA, Adjusted EBITDA, and Distributable Cash Flow
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Twelve Months Ended |
| 2018 | | 2017 | | 2018 | | 2017 |
| | | | | | | |
Net income | $ | (913 | ) | | $ | 18,849 |
| | $ | 44,105 |
| | $ | 17,135 |
|
Less: Income from discontinued operations, net of income taxes | — |
| | (1,726 | ) | | (51,700 | ) | | (4,128 | ) |
Income (loss) from continuing operations | (913 | ) | | 17,123 |
| | (7,595 | ) | | 13,007 |
|
Adjustments: | | | | | | | |
Interest expense | 12,446 |
| | 13,066 |
| | 52,037 |
| | 47,743 |
|
Income tax expense | (3 | ) | | 51 |
| | 369 |
| | 352 |
|
Depreciation and amortization | 18,024 |
| | 19,247 |
| | 76,866 |
| | 85,195 |
|
EBITDA | 29,554 |
| | 49,487 |
| | 121,677 |
| | 146,297 |
|
Adjustments: | | | | | | | |
(Gain) loss on sale of property, plant and equipment | (497 | ) | | (850 | ) | | 379 |
| | (523 | ) |
Impairment of long-lived assets | — |
| | 2,225 |
| | — |
| | 2,225 |
|
Unrealized mark-to-market on commodity derivatives | (2,972 | ) | | 205 |
| | (76 | ) | | (3,832 | ) |
Hurricane damage repair accrual | — |
| | (3,068 | ) | | — |
| | 657 |
|
Asset retirement obligation revision | — |
| | — |
| | — |
| | 5,547 |
|
Unit-based compensation | 352 |
| | 132 |
| | 1,224 |
| | 650 |
|
Transaction costs associated with acquisitions | 465 |
| | — |
| | 465 |
| | — |
|
Adjusted EBITDA | 26,902 |
| | 48,131 |
| | 123,669 |
| | 151,021 |
|
Adjustments: | | | | | | | |
Interest expense | (12,446 | ) | | (13,066 | ) | | (52,037 | ) | | (47,743 | ) |
Income tax expense | 3 |
| | (51 | ) | | (369 | ) | | (352 | ) |
Amortization of deferred debt issuance costs | 882 |
| | 727 |
| | 3,445 |
| | 2,897 |
|
Amortization of debt premium | (76 | ) | | (76 | ) | | (306 | ) | | (306 | ) |
Non-cash mark-to-market on interest rate derivatives | — |
| | — |
| | — |
| | — |
|
Payments for plant turnaround costs | (1,014 | ) | | — |
| | (1,893 | ) | | (1,583 | ) |
Maintenance capital expenditures | (4,886 | ) | | (5,586 | ) | | (21,505 | ) | | (18,080 | ) |
Distributable Cash Flow | $ | 9,365 |
| | $ | 30,079 |
| | $ | 51,004 |
| | $ | 85,854 |
|
| | | | | | | |
Income from discontinued operations | $ | — |
| | $ | 1,726 |
| | $ | 51,700 |
| | $ | 4,128 |
|
Adjustments: | | | | | | | |
Equity in earnings | — |
| | (1,767 | ) | | (3,382 | ) | | (4,314 | ) |
Distributions from unconsolidated entities | — |
| | 1,200 |
| | 3,500 |
| | 5,400 |
|
Gain from disposition of Investment in WTLPG | — |
| | — |
| | (48,564 | ) | | — |
|
Adjusted EBITDA and Distributable Cash Flow from Discontinued Operations | $ | — |
| | $ | 1,159 |
| | $ | 3,254 |
| | $ | 5,214 |
|
