Reportable Segments | 10. Reportable Segments At June 30, 2015, the Company's businesses consist of four 50 For the quarter and six months ended June 30, 2014, the results of IMTT had been accounted for under the equity method of accounting. The Company recorded equity in earnings and amortization charges of investee of $ 10.8 25.1 50 50 The unaudited pro forma selected consolidated financial data set forth below gives effect to the IMTT Acquisition as if it had occurred as of January 1, 2014. The pro forma adjustments give effect to the IMTT Acquisition based upon the acquisition method of accounting in accordance with U.S. GAAP. The selected unaudited pro forma consolidated financial data is presented for illustrative purposes only and is not necessarily indicative of the results of operations of future periods or results of operations that actually would have been realized had the Company and IMTT been consolidated during the period presented ($ in thousands): Quarter Ended Six Months Revenue $ 423,461 $ 847,734 Net income attributable to MIC (1) 18,859 52,172 (1) The tax rate used to calculate net income attributable to MIC was 35.0 Financial information for IMTT's business as a whole for the quarter and six months ended June 30, 2014, prior to the IMTT Acquisition, is presented below ($ in thousands): As of, and for the Quarter Ended (1) Six Months Ended June 30, 2014 (1) Revenue $ 142,518 $ 290,596 Net income $ 24,003 $ 54,984 Interest expense, net 8,813 15,946 Provision for income taxes 15,455 36,557 Depreciation and amortization 19,646 37,920 Other non-cash expense 1,518 3,501 EBITDA excluding non-cash items (2) $ 69,435 $ 148,908 Capital expenditures paid $ 24,272 $ 53,893 Property, equipment, land and leasehold improvements, net 1,285,148 1,285,148 Total assets 1,386,959 1,386,959 (1) Amounts represent financial position of IMTT business prior to July 16, 2014, the date of the IMTT Acquisition. (2) EBITDA consists of earnings before interest, taxes, depreciation and amortization. Non-cash items that are excluded consist of impairments, derivative gains and losses and all other non-cash income and expense items. IMTT IMTT provides bulk liquid terminal and handling services in North America through ten Atlantic Aviation Atlantic Aviation derives the majority of its revenues from fuel delivery services and from other airport services, including de-icing and aircraft hanger rental. All of the revenue of Atlantic Aviation is generated at airports in the U.S. At June 30, 2015, the business operates at 69 CP&E The CP&E business segment derives revenue from the contracted power generation, comprised of solar, wind and gas-fired power generation facilities, and, through the date it was sold, the district energy business. Revenues from the solar, wind and gas-fired power generation facilities are included in product revenue and prior to August 21, 2014, the district energy business recorded revenues in service revenue and financing and equipment lease income. As of June 30, 2015, the Company has invested in five two The solar and wind power generation facilities have an aggregate generating capacity of 260 20 25 The Company has certain rights to make decisions over the management and operations of the five two As discussed in Note 4, Acquisitions, on April 1, 2015, the Company acquired 100 512 62.5 Hawaii Gas Revenue from Hawaii Gas is included in product revenue. Revenue is generated from the distribution and sales of synthetic natural gas (SNG), liquefied petroleum gas (LPG) and liquefied natural gas (LNG). Revenue is primarily a function of the volume of SNG, LPG and LNG consumed by customers and the price per thermal unit or gallon charged to customers. Because both SNG and LPG are derived from petroleum, revenue levels, without organic growth, will generally track global oil prices. All of the business segments are managed separately and management has chosen to organize the Company around the distinct products and services offered. Selected information by segment is presented in the following tables. The tables include financial data of IMTT for the quarter and six months ended June 30, 2015 but do not include financial data of the Company's equity investment in IMTT for the quarter and six months ended June 30, 2014. Revenue from external customers for the Company's consolidated reportable segments was as follows ($ in thousands): Quarter Ended June 30, 2015 IMTT Atlantic Contracted Hawaii Total Service revenue $ 142,384 $ 185,425 $ $ $ 327,809 Product revenue 36,121 59,759 95,880 Total revenue $ 142,384 $ 185,425 $ 36,121 $ 59,759 $ 423,689 Quarter Ended June 30, 2014 Atlantic Contracted Hawaii Total Service revenue $ 193,212 $ 12,057 $ $ 205,269 Product revenue 5,830 69,134 74,964 Financing and equipment lease income 710 710 Total revenue $ 193,212 $ 18,597 $ 69,134 $ 280,943 Six Months Ended June 30, 2015 IMTT Atlantic Contracted Hawaii Total Service revenue $ 280,445 $ 373,366 $ $ $ 653,811 Product revenue 47,953 120,423 168,376 Total revenue $ 280,445 $ 373,366 $ 47,953 $ 120,423 $ 822,187 Six Months Ended June 30, 2014 Atlantic Contracted Hawaii Total Service revenue $ 387,173 $ 20,535 $ $ 407,708 Product revenue 9,488 138,485 147,973 Financing and equipment lease income 1,457 1,457 Total revenue $ 387,173 $ 31,480 $ 138,485 $ 557,138 In accordance with FASB ASC 280 Segment Reporting, the Company has disclosed earnings before interest, taxes, depreciation and amortization (EBITDA) excluding non-cash items as a key performance metric relied on by management in the evaluation of the Company's performance. Non-cash items include impairments, derivative gains and losses and adjustments for other non-cash items reflected in the statements of operations. EBITDA excluding non-cash items also excludes any base management fees and performance fees, if any, whether paid in cash or stock. The Company believes EBITDA excluding non-cash items provides additional insight into the performance of the operating businesses relative to each other and similar businesses without regard to their capital structure, and their ability to service or reduce debt, fund capital expenditures and/or support distributions to the holding company. EBITDA excluding non-cash items is reconciled to net income or loss. EBITDA excluding non-cash items for the Company's consolidated reportable segments is shown in the tables below ($ in thousands). Allocations of corporate expenses, intercompany fees and the tax effect have been excluded as they are eliminated on consolidation. Quarter Ended June 30, 2015 IMTT Atlantic Contracted Hawaii Total Net income (loss) $ 21,096 $ 12,208 $ (5,138 ) $ 6,430 $ 34,596 Interest expense, net 6,263 5,605 4,945 1,806 18,619 Provision for income taxes 14,659 8,335 3,683 4,068 30,745 Depreciation 28,907 8,013 12,772 2,109 51,801 Amortization of intangibles 2,766 13,797 1,082 257 17,902 Loss on disposal of assets 95 95 Other non-cash expense (income) 1,957 653 (2,099 ) 1,219 1,730 EBITDA excluding non-cash items $ 75,648 $ 48,706 $ 15,245 $ 15,889 $ 155,488 Quarter Ended June 30, 2014 Atlantic Contracted Hawaii Total Net income $ 5,698 $ 1,154 $ 6,294 $ 13,146 Interest expense, net 13,352 2,690 1,891 17,933 Provision for income taxes 3,855 616 4,092 8,563 Depreciation (1) 6,789 5,363 1,983 14,135 Amortization of intangibles 8,818 326 312 9,456 Loss on disposal of assets 816 816 Other non-cash expense (income) 88 (2,125 ) 408 (1,629 ) EBITDA excluding non-cash items $ 39,416 $ 8,024 $ 14,980 $ 62,420 (1) Depreciation includes depreciation expense for the district energy business, a component of the CP&E segment prior to the Company's divestiture of the business on August 21, 2014, which was reported in cost of services in the consolidated condensed statements of operations. Six Months Ended June 30, 2015 IMTT Atlantic Contracted Hawaii Total Net income (loss) $ 41,370 $ 10,581 $ (8,677 ) $ 15,285 $ 58,559 Interest expense, net 13,169 18,690 11,283 3,749 46,891 Provision (benefit) for income taxes 28,748 (7,304 ) 2,865 9,600 33,909 Depreciation 62,022 23,012 20,038 4,151 109,223 Amortization of intangibles 5,530 58,513 1,261 569 65,873 Loss on disposal of assets 548 548 Other non-cash expense (income) 3,213 925 (5,040 ) (611 ) (1,513 ) EBITDA excluding non-cash items $ 154,052 $ 104,965 $ 21,730 $ 32,743 $ 313,490 Six Months Ended June 30, 2014 Atlantic Contracted Hawaii Total Net income (loss) $ 16,253 $ (261 ) $ 12,489 $ 28,481 Interest expense, net 22,917 5,335 3,678 31,930 Provision for income taxes 8,770 1,215 8,119 18,104 Depreciation (1) 13,591 10,473 3,929 27,993 Amortization of intangibles 16,949 648 624 18,221 Loss on disposal of assets 816 816 Other non-cash expense (income) 156 (2,890 ) 1,132 (1,602 ) EBITDA excluding non-cash items $ 79,452 $ 14,520 $ 29,971 $ 123,943 (1) Depreciation includes depreciation expense for the district energy business, a component of the CP&E segment prior to the Company's divestiture of the business on August 21, 2014, which was reported in cost of services in the consolidated condensed statements of operations. Reconciliation of total reportable segments' EBITDA excluding non-cash items to consolidated net (loss) income before income taxes are as follows ($ in thousands): Quarter Ended Six Months Ended 2015 2014 2015 2014 Total reportable segments EBITDA excluding non-cash items (1) $ 155,488 $ 62,420 $ 313,490 $ 123,943 Interest income 7 31 13 95 Interest expense (22,342 ) (17,945 ) (53,863 ) (31,956 ) Depreciation (2) (51,801 ) (14,135 ) (109,223 ) (27,993 ) Amortization of intangibles (17,902 ) (9,456 ) (65,873 ) (18,221 ) Loss on disposal of assets (95 ) (816 ) (548 ) (816 ) Selling, general and administrative - corporate (3,693 ) (2,233 ) (6,639 ) (3,279 ) Fees to managerrelated party (154,559 ) (14,495 ) (319,832 ) (23,489 ) Equity in earnings and amortization charges of (1) 10,799 25,086 Other (expense) income, net (2,151 ) 1,059 (421 ) 505 Total consolidated net (loss) income before income $ (97,048 ) $ 15,229 $ (242,896 ) $ 43,875 (1) For the quarter and six months ended June 30, 2015, total reportable segments' EBITDA excluding non-cash items includes the results of IMTT's EBITDA excluding non-cash items. Prior to July 16, 2014, the date of the IMTT Acquisition, MIC accounted for its 50 50 (2) Depreciation includes depreciation expense for the district energy business, a component of the CP&E segment prior to the Company's divestiture of the business on August 21, 2014, which was reported in cost of services in the consolidated condensed statements of operations. Capital expenditures for the Company's reportable segments were as follows ($ in thousands): Quarter Ended Six Months Ended 2015 2014 2015 2014 IMTT $ 8,350 $ $ 20,219 $ Atlantic Aviation 10,919 7,947 19,142 16,672 Contracted Power and Energy 308 2,077 308 11,400 Hawaii Gas 4,967 4,416 10,356 7,981 Total $ 24,544 $ 14,440 $ 50,025 $ 36,053 Property, equipment, land and leasehold improvements, goodwill and total assets for the Company's reportable segments as of June 30 th Property, Equipment, Goodwill Total Assets 2015 2014 2015 2014 2015 2014 IMTT $ 2,229,637 $ $ 1,411,629 $ $ 4,135,842 $ Atlantic Aviation 332,320 314,628 460,920 458,488 1,484,589 1,575,588 Contracted Power and Energy 1,272,499 390,101 26,462 17,946 1,428,412 482,547 Hawaii Gas 203,521 189,936 120,193 120,193 384,085 403,681 Total $ 4,037,977 $ 894,665 $ 2,019,204 $ 596,627 $ 7,432,928 $ 2,461,816 Reconciliation of reportable segments' total assets to consolidated total assets ($ in thousands): As of June 30, 2015 2014 Total assets of reportable segments $ 7,432,928 $ 2,461,816 Investment in unconsolidated business 71,434 Corporate and other 59,744 9,255 Total consolidated assets $ 7,492,672 $ 2,542,505 |