Reportable Segments | 9. Reportable Segments At June 30, 2017, the Company’s businesses consisted of four reportable segments: IMTT, Atlantic Aviation, CP 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 revenue 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 June 30, 2017, the business operates at 70 airports. Revenue from Atlantic Aviation is included in service revenue. CP The CP business segment derives revenue from solar, wind and gas-fired power facilities. Revenue from the solar, wind and gas-fired power facilities are included in product revenue. As of June 30, 2017, the Company has controlling interests in six utility-scale solar photovoltaic facilities, two wind facilities and 100% ownership of a gas-fired facility that are in operations in the United States. The solar and wind facilities that are operational at June 30, 2017 have an aggregate generating capacity of 340 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 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. The Company owns 100% of Bayonne Energy Center (BEC), a 512 MW gas-fired 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 MIC Hawaii 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 and related building infrastructure; and controlling interests in two solar facilities on Oahu. Revenue from Hawaii Gas and the solar facilities are recorded in product revenue. Revenue from the mechanical contractor business is recorded in service revenue. Revenue from the Hawaii Gas business 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. Revenue levels, without organic growth, will generally track global commodity prices, namely petroleum and natural gas, as its products are derived from these commodities. 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. Quarter Ended June 30, 2017 IMTT Atlantic Contracted MIC Intersegment Total Service revenue $ 137,144 $ 196,939 $ $ 12,193 $ (1,231 ) $ 345,045 Product revenue 40,166 53,779 93,945 Total revenue $ 137,144 $ 196,939 $ 40,166 $ 65,972 $ (1,231 ) $ 438,990 Quarter Ended June 30, 2016 IMTT Atlantic Contracted MIC Intersegment Total Service revenue $ 128,218 $ 179,218 $ $ $ (1,215 ) $ 306,221 Product revenue 38,300 53,058 91,358 Total revenue $ 128,218 $ 179,218 $ 38,300 $ 53,058 $ (1,215 ) $ 397,579 Six Months Ended June 30, 2017 IMTT Atlantic Contracted MIC Intersegment Total Service revenue $ 275,961 $ 409,692 $ $ 25,650 $ (2,454 ) $ 708,849 Product revenue 68,236 113,362 181,598 Total revenue $ 275,961 $ 409,692 $ 68,236 $ 139,012 $ (2,454 ) $ 890,447 Six Months Ended June 30, 2016 IMTT Atlantic Contracted MIC Intersegment Total Service revenue $ 263,643 $ 357,206 $ $ $ (2,387 ) $ 618,462 Product revenue 68,479 107,025 175,504 Total revenue $ 263,643 $ 357,206 $ 68,479 $ 107,025 $ (2,387 ) $ 793,966 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 June 30, 2017 IMTT Atlantic Contracted MIC Total Net income $ 22,613 $ 16,808 $ 4,292 $ 4,971 $ 48,684 Interest expense, net 11,763 5,907 8,767 2,207 28,644 Provision for income taxes 15,716 11,077 1,845 2,563 31,201 Depreciation 28,036 11,925 13,754 3,348 57,063 Amortization of intangibles 2,759 11,650 1,107 382 15,898 Pension expense 1,350 5 272 1,627 Other non-cash expense (income) 69 (22 ) (2,232 ) 897 (1,288 ) EBITDA excluding non-cash items $ 82,306 $ 57,350 $ 27,533 $ 14,640 $ 181,829 Quarter Ended June 30, 2016 IMTT Atlantic Contracted MIC Total Net income (loss) $ 14,978 $ 11,749 $ (804 ) $ 8,774 $ 34,697 Interest expense, net 13,764 8,924 11,002 2,229 35,919 Provision for income taxes 10,409 7,973 1,917 5,706 26,005 Depreciation 32,519 11,966 12,740 2,437 59,662 Amortization of intangibles 2,763 12,736 1,107 107 16,713 Pension expense 1,831 17 349 2,197 Other non-cash expense (income) 115 339 (1,945 ) (3,654 ) (5,145 ) EBITDA excluding non-cash items $ 76,379 $ 53,704 $ 24,017 $ 15,948 $ 170,048 Six Months Ended June 30, 2017 IMTT Atlantic Contracted MIC Total Net income $ 46,429 $ 38,634 $ 2,353 $ 9,844 $ 97,260 Interest expense, net 20,520 9,353 14,150 3,918 47,941 Provision for income taxes 32,264 25,627 1,872 5,942 65,705 Depreciation 56,796 23,514 27,987 6,447 114,744 Amortization of intangibles 5,519 25,094 2,214 764 33,591 Pension expense 3,766 10 545 4,321 Other non-cash expense (income) 137 40 (4,256 ) 6,468 2,389 EBITDA excluding non-cash items $ 165,431 $ 122,272 $ 44,320 $ 33,928 $ 365,951 Six Months Ended June 30, 2016 IMTT Atlantic Contracted MIC Total Net income (loss) $ 31,195 $ 26,107 $ (10,027 ) $ 17,843 $ 65,118 Interest expense, net 33,635 22,238 28,850 4,653 89,376 Provision (benefit) for income taxes 21,638 17,715 (387 ) 11,617 50,583 Depreciation 62,384 20,339 25,479 4,681 112,883 Amortization of intangibles 5,519 26,554 2,214 213 34,500 Pension expense 3,662 34 699 4,395 Other non-cash expense (income) 558 248 (3,965 ) (6,406 ) (9,565 ) EBITDA excluding non-cash items $ 158,591 $ 113,235 $ 42,164 $ 33,300 $ 347,290 Quarter Ended June 30, Six Months Ended June 30, 2017 2016 2017 2016 Total reportable segments EBITDA excluding $ 181,829 $ 170,048 $ 365,951 $ 347,290 Interest income 41 25 75 58 Interest expense (35,356 ) (39,502 ) (60,838 ) (96,397 ) Depreciation (57,063 ) (59,662 ) (114,744 ) (112,883 ) Amortization of intangibles (15,898 ) (16,713 ) (33,591 ) (34,500 ) Selling, general and administrative expenses - Corporate and Other (11,092 ) (3,451 ) (15,087 ) (4,906 ) Fees to Manager - related party (18,433 ) (16,392 ) (36,656 ) (31,188 ) Pension expense (1,627 ) (2,197 ) (4,321 ) (4,395 ) Other income (expense), net 1,288 5,145 (2,389 ) 9,565 Total consolidated net income before income taxes $ 43,689 $ 37,301 $ 98,400 $ 72,644 Capital expenditures, on a cash basis, for the Company’s reportable segments were ($ in thousands): Quarter Ended June 30, Six Months Ended June 30, 2017 2016 2017 2016 IMTT $ 16,796 $ 18,757 $ 32,059 $ 42,165 Atlantic Aviation 14,851 20,618 34,096 41,889 Contracted Power 30,321 11,138 49,500 16,978 MIC Hawaii 7,335 5,628 13,450 17,702 Total capital expenditures of reportable segments $ 69,303 $ 56,141 $ 129,105 $ 118,734 Corporate and other 1,179 1,246 Total consolidated capital expenditure $ 70,482 $ 56,141 $ 130,351 $ 118,734 Property, equipment, land and leasehold improvements, net, goodwill and total assets for the Company’s reportable segments and its reconciliation to consolidated total assets were ($ in thousands): Property, Equipment, Goodwill Total Assets June 30, December 31, June 30, December 31, June 30, December 31, IMTT $ 2,189,478 $ 2,218,256 $ 1,411,269 $ 1,411,029 $ 3,930,498 $ 3,978,379 Atlantic Aviation 499,991 465,096 475,415 468,419 1,607,148 1,564,668 Contracted Power 1,428,297 1,383,289 21,628 21,628 1,585,212 1,516,602 MIC Hawaii 287,363 279,863 123,408 123,333 506,182 501,713 Total assets of reportable segments $ 4,405,129 $ 4,346,504 $ 2,031,720 $ 2,024,409 $ 7,629,040 $ 7,561,362 Corporate and other 3,125 32 5,871 (2,109 ) Total consolidated assets $ 4,408,254 $ 4,346,536 $ 2,031,720 $ 2,024,409 $ 7,634,911 $ 7,559,253 |