EXHIBIT 99.1
MARTIN MIDSTREAM PARTNERS REPORTS
2014 SECOND QUARTER FINANCIAL RESULTS
KILGORE, Texas, July 30, 2014 (GlobeNewswire) -- Martin Midstream Partners L.P. (Nasdaq: MMLP) (the "Partnership") announced today its financial results for the second quarter ended June 30, 2014.
The Partnership reported a net loss for the second quarter of 2014 of $1.0 million, or $0.03 per limited partner unit, primarily due to costs incurred related to the refinance of our 8.875% senior notes, which negatively impacted earnings by $11.6 million, or $0.40 per limited partner unit but had no impact on distributable cash flow. This compared to net income for the second quarter of 2013 of $9.1 million, or $0.33 per limited partner unit. The Partnership reported net income for the six months ended June 30, 2014 of $10.8 million, or $0.38 per limited partner unit. Net income for the six months ended June 30, 2014 was negatively impacted by costs incurred related to the refinance of our 8.875% senior notes of $11.6 million, or $0.42 per limited partner unit. This compared to net income for the six months ended June 30, 2013 of $25.7 million, or $0.95 per limited partner unit. Revenues for the second quarter of 2014 were $418.9 million compared to $358.2 million for the second quarter of 2013. Revenues for the six months ended June 30, 2014 were $916.0 million compared to revenues of $791.9 million for the six months ended June 30, 2013.
The Partnership's adjusted EBITDA for the second quarter of 2014 was $31.9 million. This compared to adjusted EBITDA for the second quarter of 2013 of $33.8 million. The Partnership's adjusted EBITDA for the six months ended June 30, 2014 was $70.8 million. This compared to adjusted EBITDA for the six months ended June 30, 2013 of $72.5 million. 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.
The Partnership's distributable cash flow for the second quarter of 2014 was $19.2 million. This compared to distributable cash flow for the second quarter of 2013 of $20.6 million. The Partnership's distributable cash flow for the six months ended June 30, 2014 was $40.7 million. This compared to distributable cash flow for the six months ended June 30, 2013 of $49.5 million. The reduction in distributable cash flow over the prior six month period is due to increased maintenance capital expenditures and turnaround costs of $8.4 million, which were heavily weighted in the first six months of 2014. Distributable cash flow is a non-GAAP financial measure which is explained in greater detail below under “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 this non-GAAP financial measure and its reconciliation to the most comparable GAAP measurement.
Included with this press release are the Partnership's consolidated financial statements as of and for the three and six months ended June 30, 2014 and certain prior periods. These financial statements should be read in conjunction with the information contained in the Partnership's Quarterly Report on Form 10-Q, to be filed with the Securities and Exchange Commission on July 31, 2014.
Ruben Martin, President and Chief Executive Officer of Martin Midstream GP LLC, the general partner of Martin Midstream Partners, said, “We finished the quarter with a 0.88 times distribution coverage ratio which is better than we forecasted for the seasonally weaker second quarter. I’m pleased that based on our second quarter performance combined with visibility for the second half of the year, we
were able to increase the cash distribution payable to unit holders by 0.6% over the previous quarter. Our distribution is now $3.17 on an annualized basis.
"The diverse nature of our operations generated stronger than anticipated cash flow in our terminalling business, natural gas liquids business and our Sulfur Services segment. However, this was offset by weakness in our Marine Transportation segment primarily attributed to higher repair and maintenance and dry docking costs in our offshore fleet. Although these costs are typically incurred only every three to five years, our entire offshore fleet was impacted this year. Additionally, we restructured certain debt components on our balance sheet to lower our future financing costs, which negatively impacted net income. While this created a loss for the quarter, it had no negative impact on distributable cash flow.
"Lastly, during the quarter we were pleased to upsize our revolving credit facility to $900 million. This larger facility will provide ample liquidity for us to execute on potential acquisitions as well as organic growth projects."
Quarterly Cash Distribution
The quarterly cash distribution of $0.7925 per common unit, which was announced on July 24, 2014, is payable on August 14, 2014 to common unitholders of record as of the close of business on August 7, 2014. The ex-dividend date for the cash distribution is August 5, 2014. This distribution reflects an annualized distribution rate of $3.17 per unit.
Investors' Conference Call
An investors' conference call to review the second quarter results will be held on Thursday, July 31, 2014, at 8:00 a.m. Central Time. The conference call can be accessed by calling (877) 878-2695. An audio replay of the conference call will be available by calling (855) 859-2056 from 11:00 a.m. Central Time on July 31, 2014 through 10:59 p.m. Central Time on August 12, 2014. The access code for the conference call and the audio replay is Conference ID No. 77992607. The audio replay of the conference call will also be archived on Martin Midstream Partners' website at www.martinmidstream.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) terminalling, storage and packaging services for petroleum products and by-products; (2) natural gas services, including liquids distribution services and natural gas storage; (3) sulfur and sulfur-based products processing, manufacturing, marketing and distribution; and (4) 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 its 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 historic 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.martinmidstream.com.
Contact: Joe McCreery, Head of Investor Relations, at (903) 988-6425 and (877) 256-6644.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED BALANCE SHEETS
(Dollars in thousands)
|
| | | | | | | |
| | June 30, 2014 | | December 31, 2013 |
| | (Unaudited) | | (Audited) |
| Assets | | | |
| Cash | $ | 2,704 |
| | $ | 16,542 |
|
| Accounts and other receivables, less allowance for doubtful accounts of $1,807 and $2,492, respectively | 145,418 |
| | 163,855 |
|
| Product exchange receivables | 4,164 |
| | 2,727 |
|
| Inventories | 113,346 |
| | 94,902 |
|
| Due from affiliates | 21,915 |
| | 12,099 |
|
| Other current assets | 11,173 |
| | 7,353 |
|
| Total current assets | 298,720 |
| | 297,478 |
|
| | | | |
| Property, plant and equipment, at cost | 970,170 |
| | 929,183 |
|
| Accumulated depreciation | (329,772 | ) | | (304,808 | ) |
| Property, plant and equipment, net | 640,398 |
| | 624,375 |
|
| | | | |
| Goodwill | 23,802 |
| | 23,802 |
|
| Investment in unconsolidated entities | 266,445 |
| | 128,662 |
|
| Debt issuance costs, net | 14,191 |
| | 15,659 |
|
| Fair value of derivatives | 547 |
| | — |
|
| Other assets, net | 6,653 |
| | 7,943 |
|
| | $ | 1,250,756 |
| | $ | 1,097,919 |
|
| | | | |
| Liabilities and Partners’ Capital | |
| | |
|
| Trade and other accounts payable | $ | 121,578 |
| | $ | 142,951 |
|
| Product exchange payables | 22,078 |
| | 9,595 |
|
| Due to affiliates | 6,555 |
| | 2,596 |
|
| Income taxes payable | 818 |
| | 1,204 |
|
| Other accrued liabilities | 18,806 |
| | 20,242 |
|
| Total current liabilities | 169,835 |
| | 176,588 |
|
| | | | |
| Long-term debt | 692,168 |
| | 658,695 |
|
| Other long-term obligations | 2,020 |
| | 2,219 |
|
| Total liabilities | 864,023 |
| | 837,502 |
|
| | | | |
| Commitments and contingencies |
|
| |
|
|
| Partners’ capital | 386,733 |
| | 260,417 |
|
| | $ | 1,250,756 |
| | $ | 1,097,919 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 31, 2014.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per unit amounts)
|
| | | | | | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | June 30, | | June 30, |
| | 2014 | | 2013 | | 2014 | | 2013 |
| Revenues: | | | | | | | |
| Terminalling and storage * | $ | 34,167 |
| | $ | 27,420 |
| | $ | 65,968 |
| | $ | 56,311 |
|
| Marine transportation * | 22,153 |
| | 25,497 |
| | 45,563 |
| | 50,477 |
|
| Sulfur services | 3,038 |
| | 3,001 |
| | 6,075 |
| | 6,002 |
|
| Product sales: * | | | | | | | |
| Natural gas services | 248,601 |
| | 187,200 |
| | 581,938 |
| | 446,309 |
|
| Sulfur services | 59,543 |
| | 57,895 |
| | 110,713 |
| | 125,279 |
|
| Terminalling and storage | 51,443 |
| | 57,175 |
| | 105,716 |
| | 107,496 |
|
| | 359,587 |
| | 302,270 |
| | 798,367 |
| | 679,084 |
|
| Total revenues | 418,945 |
| | 358,188 |
| | 915,973 |
| | 791,874 |
|
| | | | | | | | |
| Costs and expenses: | |
| | |
| | |
| | |
|
| Cost of products sold: (excluding depreciation and amortization) | |
| | |
| | |
| | |
|
| Natural gas services * | 238,622 |
| | 181,523 |
| | 559,320 |
| | 430,301 |
|
| Sulfur services * | 45,315 |
| | 44,786 |
| | 83,168 |
| | 97,583 |
|
| Terminalling and storage * | 46,806 |
| | 50,273 |
| | 94,835 |
| | 94,088 |
|
| | 330,743 |
| | 276,582 |
| | 737,323 |
| | 621,972 |
|
| Expenses: | |
| | |
| | |
| | |
|
| Operating expenses * | 48,256 |
| | 43,035 |
| | 92,152 |
| | 86,395 |
|
| Selling, general and administrative * | 8,745 |
| | 6,383 |
| | 17,351 |
| | 13,413 |
|
| Depreciation and amortization | 14,594 |
| | 12,353 |
| | 28,586 |
| | 24,246 |
|
| Total costs and expenses | 402,338 |
| | 338,353 |
| | 875,412 |
| | 746,026 |
|
| | | | | | | | |
| Other operating income | 99 |
| | 424 |
| | 54 |
| | 796 |
|
| Operating income | 16,706 |
| | 20,259 |
| | 40,615 |
| | 46,644 |
|
| | | | | | | | |
| Other income (expense): | |
| | |
| | |
| | |
|
| Equity in earnings (loss) of unconsolidated entities | 1,938 |
| | 73 |
| | 1,642 |
| | (301 | ) |
| Interest expense | (11,441 | ) | | (10,940 | ) | | (22,892 | ) | | (19,998 | ) |
| Debt prepayment premium | (7,767 | ) | | — |
| | (7,767 | ) | | — |
|
| Other, net | (50 | ) | | (14 | ) | | (117 | ) | | (23 | ) |
| Total other expense | (17,320 | ) | | (10,881 | ) | | (29,134 | ) | | (20,322 | ) |
| | | | | | | | |
| Net income (loss) before taxes | (614 | ) | | 9,378 |
| | 11,481 |
| | 26,322 |
|
| Income tax expense | (354 | ) | | (300 | ) | | (654 | ) | | (607 | ) |
| Net income (loss) | (968 | ) | | 9,078 |
| | 10,827 |
| | 25,715 |
|
| Less general partner's interest in net income | 19 |
| | (181 | ) | | (217 | ) | | (514 | ) |
| Less (income) loss allocable to unvested restricted units | 3 |
| | (23 | ) | | (29 | ) | | (66 | ) |
| Limited partners' interest in net income (loss) | $ | (946 | ) | | $ | 8,874 |
| | $ | 10,581 |
| | $ | 25,135 |
|
| | | | | | | | |
| Net income (loss) per unit attributable to limited partners - basic | $ | (0.03 | ) | | $ | 0.33 |
| | $ | 0.38 |
| | $ | 0.95 |
|
| Weighted average limited partner units - basic | 28,924 |
| | 26,558 |
| | 27,757 |
| | 26,561 |
|
| | | | | | | | |
| Net income (loss) per unit attributable to limited partners - diluted | $ | (0.03 | ) | | $ | 0.33 |
| | $ | 0.38 |
| | $ | 0.95 |
|
| Weighted average limited partner units - diluted | 28,924 |
| | 26,579 |
| | 27,791 |
| | 26,577 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 31, 2014.
*Related Party Transactions Shown Below
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per unit amounts)
*Related Party Transactions Included Above
|
| | | | | | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | June 30, | | June 30, |
| | 2014 | | 2013 | | 2014 | | 2013 |
| Revenues: | | | | | | | |
| Terminalling and storage | $ | 18,743 |
| | $ | 17,485 |
| | $ | 36,753 |
| | $ | 34,813 |
|
| Marine transportation | 6,415 |
| | 6,042 |
| | 12,264 |
| | 12,885 |
|
| Product Sales | 3,709 |
| | 1,839 |
| | 5,601 |
| | 3,048 |
|
| Costs and expenses: | |
| | |
| | |
| | |
|
| Cost of products sold: (excluding depreciation and amortization) | |
| | |
| | |
| | |
|
| Natural gas services | 10,808 |
| | 7,036 |
| | 19,261 |
| | 15,592 |
|
| Sulfur services | 4,452 |
| | 4,441 |
| | 9,317 |
| | 8,975 |
|
| Terminalling and storage | 6,553 |
| | 14,189 |
| | 16,397 |
| | 26,150 |
|
| Expenses: | |
| | |
| | |
| | |
|
| Operating expenses | 19,248 |
| | 17,534 |
| | 37,487 |
| | 35,508 |
|
| Selling, general and administrative | 5,489 |
| | 4,170 |
| | 10,873 |
| | 8,588 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 31, 2014.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF CAPITAL
(Unaudited)
(Dollars in thousands)
|
| | | | | | | | | | | | | | |
| | Partners’ Capital | | |
| | Common Limited | | General Partner Amount | | |
| | Units | | Amount | | | Total |
| Balances - January 1, 2013 | 26,566,776 |
| | $ | 349,490 |
| | $ | 8,472 |
| | $ | 357,962 |
|
| Net income | — |
| | 25,201 |
| | 514 |
| | 25,715 |
|
| Issuance of restricted units | 63,750 |
| | — |
| | — |
| | — |
|
| Forfeiture of restricted units | (250 | ) | | — |
| | — |
| | — |
|
| General partner contribution | — |
| | — |
| | 37 |
| | 37 |
|
| Cash distributions | — |
| | (41,135 | ) | | (917 | ) | | (42,052 | ) |
| Unit-based compensation | — |
| | 479 |
| | — |
| | 479 |
|
| Purchase of treasury units | (6,000 | ) | | (250 | ) | | — |
| | (250 | ) |
| Balances - June 30, 2013 | 26,624,276 |
| | $ | 333,785 |
| | $ | 8,106 |
| | $ | 341,891 |
|
| | | | | | | | |
| Balances - January 1, 2014 | 26,625,026 |
| | $ | 254,028 |
| | $ | 6,389 |
| | $ | 260,417 |
|
| Net income | — |
| | 10,610 |
| | 217 |
| | 10,827 |
|
| Issuance of common units | 4,017,156 |
| | 160,514 |
| | — |
| | 160,514 |
|
| Issuance of restricted units | 6,900 |
| | — |
| | — |
| | — |
|
| Forfeiture of restricted units | (3,250 | ) | | — |
| | — |
| | — |
|
| General partner contribution | — |
| | — |
| | 3,407 |
| | 3,407 |
|
| Cash distributions | — |
| | (42,192 | ) | | (953 | ) | | (43,145 | ) |
| Unit-based compensation | — |
| | 387 |
| | — |
| | 387 |
|
| Excess purchase price over carrying value of acquired assets | — |
| | (5,397 | ) | | — |
| | (5,397 | ) |
| Purchase of treasury units | (6,400 | ) | | (277 | ) | | — |
| | (277 | ) |
| Balances - June 30, 2014 | 30,639,432 |
| | $ | 377,673 |
| | $ | 9,060 |
| | $ | 386,733 |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July31, 2014.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
|
| | | | | | | |
| | Six Months Ended |
| | June 30, |
| | 2014 | | 2013 |
| Cash flows from operating activities: | | | |
| Net income | $ | 10,827 |
| | $ | 25,715 |
|
| Adjustments to reconcile net income to net cash provided by operating activities: | |
| | |
|
| Depreciation and amortization | 28,586 |
| | 24,246 |
|
| Amortization of deferred debt issuance costs | 4,588 |
| | 2,075 |
|
| Amortization of debt discount | 1,305 |
| | 153 |
|
| Amortization of premium on notes payable | (82 | ) | | — |
|
| Gain on sale of property, plant and equipment | (54 | ) | | (796 | ) |
| Equity in (earnings) loss of unconsolidated entities | (1,642 | ) | | 301 |
|
| Non-cash mark-to-market on derivatives | (547 | ) | | — |
|
| Unit-based compensation | 387 |
| | 479 |
|
| Preferred dividends on MET investment | 1,116 |
| | — |
|
| Other | — |
| | 6 |
|
| Change in current assets and liabilities, excluding effects of acquisitions and dispositions: | |
| | |
|
| Accounts and other receivables | 15,962 |
| | 66,658 |
|
| Product exchange receivables | (1,437 | ) | | 1,694 |
|
| Inventories | (18,444 | ) | | 4,946 |
|
| Due from affiliates | (9,816 | ) | | (17,657 | ) |
| Other current assets | (1,430 | ) | | (3,530 | ) |
| Trade and other accounts payable | (23,574 | ) | | (29,256 | ) |
| Product exchange payables | 12,483 |
| | (1,211 | ) |
| Due to affiliates | 3,959 |
| | 89 |
|
| Income taxes payable | (386 | ) | | 53 |
|
| Other accrued liabilities | (1,449 | ) | | 7,694 |
|
| Change in other non-current assets and liabilities | 597 |
| | (563 | ) |
| Net cash provided by continuing operating activities | 20,949 |
| | 81,096 |
|
| Net cash used in discontinued operating activities | — |
| | (8,678 | ) |
| Net cash provided by operating activities | 20,949 |
| | 72,418 |
|
| Cash flows from investing activities: | |
| | |
|
| Payments for property, plant and equipment | (41,237 | ) | | (28,621 | ) |
| Acquisitions | (1,991 | ) | | (63,004 | ) |
| Payments for plant turnaround costs | (3,910 | ) | | — |
|
| Proceeds from sale of property, plant and equipment | 702 |
| | 4,719 |
|
| Proceeds from involuntary conversion of property, plant and equipment | 2,475 |
| | — |
|
| Investment in unconsolidated entities | (134,413 | ) | | (15,000 | ) |
| Return of investments from unconsolidated entities | 2,425 |
| | 1,357 |
|
| Contributions to unconsolidated entities | (3,070 | ) | | (15,578 | ) |
| Net cash used in investing activities | (179,019 | ) | | (116,127 | ) |
| Cash flows from financing activities: | |
| | |
|
| Payments of long-term debt | (885,000 | ) | | (439,000 | ) |
| Payments of notes payable and capital lease obligations | — |
| | (160 | ) |
| Proceeds from long-term debt | 917,250 |
| | 529,000 |
|
| Net proceeds from issuance of common units | 160,514 |
| | — |
|
| General partner contribution | 3,407 |
| | 37 |
|
| Purchase of treasury units | (277 | ) | | (250 | ) |
| Payment of debt issuance costs | (3,120 | ) | | (9,011 | ) |
| Excess purchase price over carrying value of acquired assets | (5,397 | ) | | — |
|
| Cash distributions paid | (43,145 | ) | | (42,052 | ) |
| Net cash provided by financing activities | 144,232 |
| | 38,564 |
|
| Net decrease in cash | (13,838 | ) | | (5,145 | ) |
| Cash at beginning of period | 16,542 |
| | 5,162 |
|
| Cash at end of period | $ | 2,704 |
| | $ | 17 |
|
| Non-cash additions to property, plant and equipment | $ | 3,111 |
| | $ | — |
|
These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 31, 2014.
MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Unaudited)
(Dollars and volumes in thousands, except BBL per day)
Terminalling and Storage Segment
Comparative Results of Operations for the Three Months Ended June 30, 2014 and 2013
|
| | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Variance | | Percent Change |
| | 2014 | | 2013 | | |
| | (In thousands, except BBL per day) | | |
| Revenues: | | | | | | | |
| Services | $ | 35,474 |
| | $ | 28,587 |
| | $ | 6,887 |
| | 24% |
| Products | 51,443 |
| | 57,175 |
| | (5,732 | ) | | (10)% |
| Total revenues | 86,917 |
| | 85,762 |
| | 1,155 |
| | 1% |
| | | | | | | | |
| Cost of products sold | 47,310 |
| | 51,139 |
| | (3,829 | ) | | (7)% |
| Operating expenses | 20,370 |
| | 17,739 |
| | 2,631 |
| | 15% |
| Selling, general and administrative expenses | 731 |
| | 748 |
| | (17 | ) | | (2)% |
| Depreciation and amortization | 9,415 |
| | 7,297 |
| | 2,118 |
| | 29% |
| | 9,091 |
| | 8,839 |
| | 252 |
| | 3% |
| Other operating income | 83 |
| | 97 |
| | (14 | ) | | (14)% |
| Operating income | $ | 9,174 |
| | $ | 8,936 |
| | $ | 238 |
| | 3% |
| | | | | | | | |
| Lubricant sales volumes (gallons) | 8,814 |
| | 10,450 |
| | (1,636 | ) | | (16)% |
| Shore-based throughput volumes (gallons) | 61,466 |
| | 67,069 |
| | (5,603 | ) | | (8)% |
| Smackover refinery throughput volumes (BBL per day) | 7,102 |
| | 7,010 |
| | 92 |
| | 1% |
| Corpus Christi crude terminal (BBL per day) | 166,971 |
| | 105,986 |
| | 60,985 |
| | 58% |
Comparative Results of Operations for the Six Months Ended June 30, 2014 and 2013
|
| | | | | | | | | | | | | |
| | Six Months Ended June 30, | | Variance | | Percent Change |
| | 2014 | | 2013 | | |
| | (In thousands, except BBL per day) | | |
| Revenues: | | | | | | | |
| Services | $ | 68,498 |
| | $ | 58,619 |
| | $ | 9,879 |
| | 17% |
| Products | 105,716 |
| | 107,496 |
| | (1,780 | ) | | (2)% |
| Total revenues | 174,214 |
| | 166,115 |
| | 8,099 |
| | 5% |
| | | | | | | | |
| Cost of products sold | 95,835 |
| | 95,409 |
| | 426 |
| | —% |
| Operating expenses | 40,122 |
| | 35,433 |
| | 4,689 |
| | 13% |
| Selling, general and administrative expenses | 1,698 |
| | 1,443 |
| | 255 |
| | 18% |
| Depreciation and amortization | 18,390 |
| | 14,393 |
| | 3,997 |
| | 28% |
| | 18,169 |
| | 19,437 |
| | (1,268 | ) | | (7)% |
| Other operating income | 38 |
| | 168 |
| | (130 | ) | | (77)% |
| Operating income | $ | 18,207 |
| | $ | 19,605 |
| | $ | (1,398 | ) | | (7)% |
| | | | | | | | |
| Lubricant sales volumes (gallons) | 17,977 |
| | 19,247 |
| | (1,270 | ) | | (7)% |
| Shore-based throughput volumes (gallons) | 122,618 |
| | 142,017 |
| | (19,399 | ) | | (14)% |
| Smackover refinery throughput volumes (BBL per day) | 5,132 |
| | 6,730 |
| | (1,598 | ) | | (24)% |
| Corpus Christi crude terminal (BBL per day) | 153,732 |
| | 107,677 |
| | 46,055 |
| | 43% |
MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Unaudited)
(Dollars and volumes in thousands, except BBL per day)
Natural Gas Services Segment
Comparative Results of Operations for the Three Months Ended June 30, 2014 and 2013
|
| | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Variance | | Percent Change |
| | 2014 | | 2013 | | |
| | (In thousands) | | |
| Revenues: | | | | | | | |
| Marine transportation | $ | 69 |
| | $ | 1,515 |
| | $ | (1,446 | ) | | (95)% |
| Products | 248,601 |
| | 187,200 |
| | 61,401 |
| | 33% |
| Total revenues | 248,670 |
| | 188,715 |
| | 59,955 |
| | 32% |
| | | | | | | | |
| Cost of products sold | 239,114 |
| | 181,893 |
| | 57,221 |
| | 31% |
| Operating expenses | 2,318 |
| | 990 |
| | 1,328 |
| | 134% |
| Selling, general and administrative expenses | 1,741 |
| | 718 |
| | 1,023 |
| | 142% |
| Depreciation and amortization | 675 |
| | 554 |
| | 121 |
| | 22% |
| Operating income | $ | 4,822 |
| | $ | 4,560 |
| | $ | 262 |
| | 6% |
| | | | | | | | |
| Distributions from unconsolidated entities | $ | 561 |
| | $ | 1,436 |
| | $ | (875 | ) | | (61)% |
| | | | | | | | |
| NGL sales volumes (Bbls) | 4,039 |
| | 3,016 |
| | 1,023 |
| | 34% |
Comparative Results of Operations for the Six Months Ended June 30, 2014 and 2013
|
| | | | | | | | | | | | | |
| | Six Months Ended June 30, | | Variance | | Percent Change |
| | 2014 | | 2013 | | |
| | (In thousands) | | |
| Revenues: | | | | | | | |
| Marine transportation | $ | 365 |
| | $ | 1,845 |
| | $ | (1,480 | ) | | (80)% |
| Products | 581,938 |
| | 446,309 |
| | 135,629 |
| | 30% |
| Total revenues | 582,303 |
| | 448,154 |
| | 134,149 |
| | 30% |
| | | | | | | | |
| Cost of products sold | 560,254 |
| | 431,029 |
| | 129,225 |
| | 30% |
| Operating expenses | 4,233 |
| | 1,971 |
| | 2,262 |
| | 115% |
| Selling, general and administrative expenses | 3,177 |
| | 1,644 |
| | 1,533 |
| | 93% |
| Depreciation and amortization | 1,179 |
| | 846 |
| | 333 |
| | 39% |
| Operating income | $ | 13,460 |
| | $ | 12,664 |
| | $ | 796 |
| | 6% |
| | | | | | | | |
| Distributions from unconsolidated entities | $ | 1,341 |
| | $ | 1,961 |
| | $ | (620 | ) | | (32)% |
| | | | | | | | |
| NGL sales volumes (Bbls) | 8,997 |
| | 6,721 |
| | 2,276 |
| | 34% |
MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Unaudited)
(Dollars and volumes in thousands, except BBL per day)
Sulfur Services Segment
Comparative Results of Operations for the Three Months Ended June 30, 2014 and 2013
|
| | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Variance | | Percent Change |
| | 2014 | | 2013 | | |
| | (In thousands) | | |
| Revenues: | | | | | | | |
| Services | $ | 3,038 |
| | $ | 3,001 |
| | $ | 37 |
| | 1% |
| Products | 59,543 |
| | 57,895 |
| | 1,648 |
| | 3% |
| Total revenues | 62,581 |
| | 60,896 |
| | 1,685 |
| | 3% |
| | | | | | | | |
| Cost of products sold | 45,406 |
| | 44,877 |
| | 529 |
| | 1% |
| Operating expenses | 4,809 |
| | 4,186 |
| | 623 |
| | 15% |
| Selling, general and administrative expenses | 1,123 |
| | 1,016 |
| | 107 |
| | 11% |
| Depreciation and amortization | 2,031 |
| | 1,957 |
| | 74 |
| | 4% |
| Operating income | $ | 9,212 |
| | $ | 8,860 |
| | $ | 352 |
| | 4% |
| | | | | | | | |
| Sulfur (long tons) | 204.1 |
| | 209.1 |
| | (5.0 | ) | | (2)% |
| Fertilizer (long tons) | 89.8 |
| | 71.3 |
| | 18.5 |
| | 26% |
| Total sulfur services volumes (long tons) | 293.9 |
| | 280.4 |
| | 13.5 |
| | 5% |
Comparative Results of Operations for the Six Months Ended June 30, 2014 and 2013
|
| | | | | | | | | | | | | |
| | Six Months Ended June 30, | | Variance | | Percent Change |
| | 2014 | | 2013 | | |
| | (In thousands) | | |
| Revenues: | | | | | | | |
| Services | $ | 6,075 |
| | $ | 6,002 |
| | $ | 73 |
| | 1% |
| Products | 110,713 |
| | 125,279 |
| | (14,566 | ) | | (12)% |
| Total revenues | 116,788 |
| | 131,281 |
| | (14,493 | ) | | (11)% |
| | | | | | | | |
| Cost of products sold | 83,349 |
| | 97,764 |
| | (14,415 | ) | | (15)% |
| Operating expenses | 8,786 |
| | 8,625 |
| | 161 |
| | 2% |
| Selling, general and administrative expenses | 2,238 |
| | 2,063 |
| | 175 |
| | 8% |
| Depreciation and amortization | 4,014 |
| | 3,923 |
| | 91 |
| | 2% |
| Operating income | $ | 18,401 |
| | $ | 18,906 |
| | $ | (505 | ) | | (3)% |
| | | | | | | | |
| Sulfur (long tons) | 394.5 |
| | 403.1 |
| | (8.6 | ) | | (2)% |
| Fertilizer (long tons) | 181.0 |
| | 175.0 |
| | 6.0 |
| | 3% |
| Total sulfur services volumes (long tons) | 575.5 |
| | 578.1 |
| | (2.6 | ) | | —% |
MARTIN MIDSTREAM PARTNERS L.P.
SEGMENT OPERATING INCOME
(Unaudited)
(Dollars and volumes in thousands, except BBL per day)
Marine Transportation Segment
Comparative Results of Operations for the Three Months Ended June 30, 2014 and 2013
|
| | | | | | | | | | | | | |
| | Three Months Ended June 30, | | Variance | | Percent Change |
| | 2014 | | 2013 | | |
| | (In thousands) | | |
| Revenues | $ | 23,282 |
| | $ | 25,021 |
| | $ | (1,739 | ) | | (7)% |
| Operating expenses | 22,177 |
| | 20,999 |
| | 1,178 |
| | 6% |
| Selling, general and administrative expenses | 312 |
| | 353 |
| | (41 | ) | | (12)% |
| Depreciation and amortization | 2,473 |
| | 2,545 |
| | (72 | ) | | (3)% |
| | (1,680 | ) | | 1,124 |
| | (2,804 | ) | | (249)% |
| Other operating income | 16 |
| | 327 |
| | (311 | ) | | (95)% |
| Operating income | $ | (1,664 | ) | | $ | 1,451 |
| | $ | (3,115 | ) | | (215)% |
Comparative Results of Operations for the Six Months Ended June 30, 2014 and 2013 |
| | | | | | | | | | | | | |
| | Six Months Ended June 30, | | Variance | | Percent Change |
| | 2014 | | 2013 | | |
| | (In thousands) | | |
| Revenues | $ | 47,396 |
| | $ | 50,253 |
| | $ | (2,857 | ) | | (6)% |
| Operating expenses | 41,624 |
| | 42,065 |
| | (441 | ) | | (1)% |
| Selling, general and administrative expenses | 503 |
| | 772 |
| | (269 | ) | | (35)% |
| Depreciation and amortization | 5,003 |
| | 5,084 |
| | (81 | ) | | (2)% |
| | 266 |
| | 2,332 |
| | (2,066 | ) | | (89)% |
| Other operating income | 16 |
| | 628 |
| | (612 | ) | | (97)% |
| Operating income | $ | 282 |
| | $ | 2,960 |
| | $ | (2,678 | ) | | (90)% |
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 three and six months ended June 30, 2014 and 2013, which represents EBITDA, Adjusted EBITDA and Distributable Cash Flow from continuing operations.
Reconciliation of EBITDA, Adjusted EBITDA, and Distributable Cash Flow
|
| | | | | | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | June 30, | | June 30, |
| | 2014 | | 2013 | | 2014 | | 2013 |
| | | | | | | | |
| Net income (loss) | $ | (968 | ) | | $ | 9,078 |
| | $ | 10,827 |
| | $ | 25,715 |
|
| Adjustments: | | | | | | | |
| Interest expense | 11,441 |
| | 10,940 |
| | 22,892 |
| | 19,998 |
|
| Income tax expense | 354 |
| | 300 |
| | 654 |
| | 607 |
|
| Depreciation and amortization | 14,594 |
| | 12,353 |
| | 28,586 |
| | 24,246 |
|
| EBITDA | 25,421 |
| | 32,671 |
| | 62,959 |
| | 70,566 |
|
| Adjustments: | | | | | | | |
| Equity in (earnings) loss of unconsolidated entities | (1,938 | ) | | (73 | ) | | (1,642 | ) | | 301 |
|
| Gain on sale of property, plant and equipment | (99 | ) | | (424 | ) | | (54 | ) | | (796 | ) |
| Debt prepayment premium | 7,767 |
| | — |
| | 7,767 |
| | — |
|
| Distributions from unconsolidated entities | 561 |
| | 1,436 |
| | 1,341 |
| | 1,961 |
|
| Unit-based compensation | 208 |
| | 223 |
| | 387 |
| | 479 |
|
| Adjusted EBITDA | 31,920 |
| | 33,833 |
| | 70,758 |
| | 72,511 |
|
| Adjustments: | | | | | | | |
| Interest expense | (11,441 | ) | | (10,940 | ) | | (22,892 | ) | | (19,998 | ) |
| Income tax expense | (354 | ) | | (300 | ) | | (654 | ) | | (607 | ) |
| Amortization of debt discount | 1,228 |
| | 77 |
| | 1,305 |
| | 153 |
|
| Amortization of debt premium | (82 | ) | | — |
| | (82 | ) | | — |
|
| Amortization of deferred debt issuance costs | 3,778 |
| | 806 |
| | 4,588 |
| | 2,075 |
|
| Non-cash mark-to-market on derivatives | 547 |
| | — |
| | 547 |
| | — |
|
| Payments of installment notes payable and capital lease obligations | — |
| | (79 | ) | | — |
| | (160 | ) |
| Payments for plant turnaround costs | (1,746 | ) | | — |
| | (3,910 | ) | | — |
|
| Maintenance capital expenditures | (4,616 | ) | | (2,822 | ) | | (8,954 | ) | | (4,500 | ) |
| Distributable Cash Flow | $ | 19,234 |
| | $ | 20,575 |
| | $ | 40,706 |
| | $ | 49,474 |
|
