Reportable Segments | 9. Reportable Segments At September 30, 2016, the Company’s businesses consist of four reportable segments: IMTT, Atlantic Aviation, CP&E and MIC Hawaii. IMTT IMTT provides bulk liquid storage, handling and other services in North America through ten terminals located in the United States, one terminal in Quebec, Canada and one partially owned terminal in Newfoundland, Canada. IMTT derives the majority of its revenue from storage and handling of petroleum products, various chemicals, renewable fuels, and vegetable and animal oils. Based on storage capacity, IMTT operates one of the largest third-party bulk liquid terminals businesses in the United States. Revenue from IMTT is included in service revenue. Atlantic Aviation Atlantic Aviation derives the majority of its revenues from fuel delivery services and from other airport services, including de-icing and aircraft hangar rental. All of the revenue of Atlantic Aviation is generated at airports in the U.S. At September 30, 2016, the business operates at 69 airports. Revenue from Atlantic Aviation is included in service revenue. CP&E The CP&E business segment derives revenue from solar, wind and gas-fired power facilities. Revenues from the solar, wind and gas-fired power facilities are included in product revenue. As of September 30, 2016, the Company has controlling interests in five utility-scale solar photovoltaic power facilities, two wind power facilities and 100% ownership of a gas-fired power facility that are located in the United States. The solar and wind power facilities that are operational at September 30, 2016 have an aggregate generating capacity of 260 megawatt (MW) of wholesale electricity to utilities. These facilities sell substantially all of the electricity generated, subject to agreed upon pricing formulas, to electric utilities pursuant to long-term (typically 20 – 25 years) power purchase agreements (PPAs). These projects are held in LLCs, and are treated as partnerships for income tax purposes, with co-investors. The acquisition price on these projects can vary depending on, among other things, factors such as the size of the project, PPA terms, eligibility for tax incentives, debt package, operating cost structure and development stage. A completed project takes out all of the construction risk, testing and costs associated with construction contracts. The Company has certain rights to make decisions over the management and operations of these solar and wind power facilities. The Company has determined that it is appropriate to consolidate these projects, with the co-investors’ interest reflected as “noncontrolling interests” in the consolidated condensed financial statements. On April 1, 2015, the Company acquired 100% of BEC. As a result of this transaction, the financial results of BEC have been consolidated as part of CP&E segment since the acquisition date. BEC is a 512 MW gas-fired power facility located in Bayonne, New Jersey, adjacent to IMTT’s Bayonne facility. BEC has tolling agreements with a creditworthy off-taker for 62.5% of its power generating capacity and power produced is delivered to New York City via a dedicated transmission cable under New York Harbor. The tolling agreements generate revenue whether or not the facility is in use for power production. In addition to revenue related to the tolling agreement and capacity payments from the grid operator, BEC generates an energy margin when the facility is dispatched. MIC Hawaii Effective with this quarterly report 10Q, the Company is combining its businesses and projects in Hawaii into a single segment, consistent with how the Company is managing those operations. Prior to this report, MIC Hawaii consisted solely of Hawaii Gas. MIC Hawaii now comprises: Hawaii Gas, Hawaii’s only government-franchised gas utility and an unregulated liquefied petroleum gas distribution business providing gas and related services to commercial, residential and governmental customers; a mechanical contractor focused on designing and constructing energy efficient heating, ventilation and air conditioning systems and related building infrastructure; and controlling interests in renewable and distributed power facilities including two facilities on Oahu. Revenue from Hawaii Gas and the renewable power facilities are recorded in product revenue. Revenue from the mechanical contractor business is recorded in service revenue. Revenue from Hawaii Gas 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 MIC 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. Revenue from external customers for the Company’s consolidated reportable segments was as follows ($ in thousands): Quarter Ended September 30, 2016 IMTT Atlantic Aviation Contracted MIC Hawaii Intersegment Revenue Total Service revenue $ 133,143 $ 186,823 $ — $ 5,258 $ (1,249 ) $ 323,975 Product revenue — — 45,538 51,011 — 96,549 Total revenue $ 133,143 $ 186,823 $ 45,538 $ 56,269 $ (1,249 ) $ 420,524 Quarter Ended September 30, 2015 IMTT Atlantic Aviation Contracted MIC Hawaii Total Reportable Segments Service revenue $ 135,436 $ 184,391 $ — $ — $ 319,827 Product revenue — — 43,304 52,578 95,882 Total revenue $ 135,436 $ 184,391 $ 43,304 $ 52,578 $ 415,709 Nine Months Ended September 30, 2016 IMTT Atlantic Aviation Contracted MIC Hawaii Intersegment Revenue Total Service revenue $ 396,786 $ 544,029 $ — $ 5,258 $ (3,636 ) $ 942,437 Product revenue — — 114,017 158,036 — 272,053 Total revenue $ 396,786 $ 544,029 $ 114,017 $ 163,294 $ (3,636 ) $ 1,214,490 Nine Months Ended September 30, 2015 IMTT Atlantic Aviation Contracted MIC Hawaii Total Service revenue $ 415,881 $ 557,757 $ — $ — $ 973,638 Product revenue — — 91,257 173,001 264,258 Total revenue $ 415,881 $ 557,757 $ 91,257 $ 173,001 $ 1,237,896 In accordance with FASB ASC 280 Segment Reporting the most comparable GAAP measure 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 September 30, 2016 IMTT Atlantic Aviation Contracted MIC Hawaii Total Net income $ 24,580 $ 17,232 $ 10,124 $ 5,476 $ 57,412 Interest expense, net 7,827 5,199 2,764 1,571 17,361 Provision for income taxes 17,079 11,543 8,013 3,246 39,881 Depreciation 32,949 10,703 12,894 2,696 59,242 Amortization of intangibles 2,760 11,445 1,106 106 15,417 Other non-cash expense (income) 1,825 216 (1,459 ) 665 1,247 EBITDA excluding non-cash items $ 87,020 $ 56,338 $ 33,442 $ 13,760 $ 190,560 Quarter Ended September 30, 2015 IMTT Atlantic Aviation Contracted MIC Hawaii Total Net income (loss) $ 11,761 $ 8,824 $ (3,777 ) $ 5,134 $ 21,942 Interest expense, net 19,045 13,436 16,567 1,824 50,872 Provision for income taxes 8,053 5,854 3,266 3,687 20,860 Depreciation 29,468 8,714 12,728 2,160 53,070 Amortization of intangibles 2,765 13,780 1,132 106 17,783 Other non-cash expense (income) 1,769 (5 ) (2,224 ) (212 ) (672 ) EBITDA excluding non-cash items $ 72,861 $ 50,603 $ 27,692 $ 12,699 $ 163,855 Nine Months Ended September 30, 2016 IMTT Atlantic Aviation Contracted MIC Hawaii Total Net income $ 55,775 $ 43,339 $ 97 $ 23,319 $ 122,530 Interest expense, net 41,462 27,437 31,614 6,224 106,737 Provision for income taxes 38,717 29,258 7,626 14,863 90,464 Depreciation 95,333 31,042 38,373 7,377 172,125 Amortization of intangibles 8,279 37,999 3,320 319 49,917 Other non-cash expense (income) 6,045 498 (5,424 ) (5,042 ) (3,923 ) EBITDA excluding non-cash items $ 245,611 $ 169,573 $ 75,606 $ 47,060 $ 537,850 Nine Months Ended September 30, 2015 IMTT Atlantic Aviation Contracted MIC Hawaii Total Net income (loss) $ 53,489 $ 10,515 $ (14,746 ) $ 20,419 $ 69,677 Interest expense, net 32,214 32,126 27,850 5,573 97,763 Provision for income taxes 36,801 7,440 6,131 13,287 63,659 Depreciation 91,490 31,726 32,766 6,311 162,293 Amortization of intangibles 8,295 72,293 2,393 675 83,656 Other non-cash expense (income) 4,624 1,468 (4,972 ) (823 ) 297 EBITDA excluding non-cash items $ 226,913 $ 155,568 $ 49,422 $ 45,442 $ 477,345 Reconciliations of total reportable segments’ EBITDA excluding non-cash items to consolidated net income (loss) before income taxes were as follows ($ in thousands): Quarter Ended Nine Months Ended September 30, 2016 2015 2016 2015 Total reportable segments EBITDA excluding $ 190,560 $ 163,855 $ 537,850 $ 477,345 Interest income 27 21 85 34 Interest expense (20,871 ) (54,761 ) (117,268 ) (108,624 ) Depreciation (59,242 ) (53,070 ) (172,125 ) (162,293 ) Amortization of intangibles (15,417 ) (17,783 ) (49,917 ) (83,656 ) Selling, general and administrative expenses – Corporate and Other (3,925 ) (2,021 ) (8,831 ) (8,660 ) Fees to Manager-related party (18,382 ) (18,118 ) (49,570 ) (337,950 ) Other (expense) income, net (1,247 ) 1,358 3,923 389 Total consolidated net income (loss) before income taxes $ 71,503 $ 19,481 $ 144,147 $ (223,415 ) Capital expenditures for the Company’s reportable segments were as follows ($ in thousands): Quarter Ended Nine Months Ended 2016 2015 2016 2015 IMTT $ 31,867 $ 27,056 $ 74,032 $ 47,275 Atlantic Aviation 20,554 14,792 62,443 33,934 Contracted Power and Energy 22,078 417 39,056 725 MIC Hawaii 4,918 4,776 22,620 15,132 Total $ 79,417 $ 47,041 $ 198,151 $ 97,066 Property, equipment, land and leasehold improvements, net, goodwill and total assets for the Company’s reportable segments were as follows ($ in thousands): Property, Equipment, Goodwill Total Assets September 30, December 31, September 30, December 31, September 30, December 31, (1) IMTT $ 2,223,134 $ 2,238,654 $ 1,411,269 $ 1,410,668 $ 3,983,943 $ 4,000,079 Atlantic Aviation 423,915 390,188 468,419 464,722 1,509,834 1,502,512 Contracted Power and Energy 1,246,486 1,274,557 21,628 21,628 1,371,540 1,411,233 MIC Hawaii 271,210 212,764 120,193 120,193 477,034 386,080 Total $ 4,164,745 $ 4,116,163 $ 2,021,509 $ 2,017,211 $ 7,342,351 $ 7,299,904 (1) Conformed to current period presentation. See Note 2, “Basis of Presentation”, for Recently Issued Accounting Standards adopted in the nine months ended September 30, 2016. Reconciliations of reportable segments’ total assets to consolidated total assets were as follows ($ in thousands): September 30, December 31, (1) Total assets of reportable segments $ 7,342,351 $ 7,299,904 Corporate and other (1,676 ) 8,900 Total consolidated assets $ 7,340,675 $ 7,308,804 (1) Conformed to current period presentation. See Note 2, “Basis of Presentation”, for Recently Issued Accounting Standards adopted in the nine months ended September 30, 2016. |