Exhibit 99.1
MARTIN MIDSTREAM PARTNERS REPORTS
2007 FIRST QUARTER FINANCIAL RESULTS
KILGORE, Texas, May 7, 2007 /PRNewswire-FirstCall via COMTEX/ Martin Midstream Partners
L.P. (Nasdaq: MMLP) announced today its financial results for the first quarter ended March 31,
2007.
MMLP reported net income for the first quarter of 2007 of $5.8 million, or $0.42 per limited
partner unit. This compared to net income for the first quarter of 2006 of $4.3 million, or $0.33
per limited partner unit. Revenues for the first quarter of 2007 were $155.8 million compared to
$146.8 million for the first quarter of 2006.
The Companys distributable cash flow for the first quarter of 2007 was $12.0 million.
Distributable cash flow is a non-GAAP financial measure which is explained in greater detail below
under Use of Non-GAAP Financial Information. The Company has also included below a table
entitled Distributable Cash Flow in order to show the components of this non-GAAP financial
measure and its reconciliation to the most comparable GAAP measurement.
MMLPs first quarter 2007 financial statements are included with this press release. These
financial statements should be read in conjunction with the information contained in the Companys
Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission on May 7, 2007.
Ruben Martin, President and Chief Executive Officer of Martin Midstream GP LLC, the general
partner of Martin Midstream Partners, said Overall, we are very pleased with our first quarter
results. While the performance of our Sulfur segment has been disappointing, our Natural Gas
Services, Marine Transportation and Fertilizer segments continue to outperform. The strength and
diversity of these business lines has minimized the impact of our Sulfur segment. Similar to the
fourth quarter of 2006, favorable fundamentals and beneficial weather allowed us to expand volumes
and margins across the majority of our business lines. Looking ahead, we continue to see continued
strength in our businesses, and we continue to seek attractive, strategic growth opportunities as
evidenced by our recent acquisition of Woodlawn Pipeline Company.
Investors Conference Call
An investors conference call to review the first quarter results will be held on Tuesday, May
8, 2007, at 8:30 a.m. Central Time. The conference call can be accessed by calling (877) 407-9205.
An audio replay of the conference call will be available by calling (877) 660-6853 from 9:30 a.m.
Central Time on May 8, 2007 through 11:59 p.m. Central Time on May 15, 2007. The access codes for
the conference call and the audio replay are as follows: Account No. 286; Conference ID No. 240859.
The audio replay of the conference call will also be archived on the Companys website at
www.martinmidstream.com.
1
About Martin Midstream Partners
Martin Midstream Partners is a publicly traded limited partnership with a diverse set of
operations focused primarily in the United States Gulf Coast region. The Partnerships primary
business lines include: terminalling and storage services for petroleum products and by-products;
natural gas services; marine transportation services for petroleum products and by-products; sulfur
gathering, processing and distribution; and fertilizer manufacturing and distribution.
Additional information concerning the Company is available on the Companys website at
www.martinmidstream.com.
Forward-Looking Statements
Statements about Martin Midstream Partners 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 MMLP 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 Companys annual and quarterly reports filed from time
to time with the Securities and Exchange Commission. Martin Midstream Partners 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
MMLP reports its financial results in accordance with generally accepted accounting
principles. However, from time to time, MMLP uses certain non-GAAP financial measures such as
distributable cash flow because management believes that this measure may provide users of this
financial information with meaningful comparisons between current results and prior reported
results and a meaningful measure of MMLPs cash flow after it has satisfied the capital and related
requirements of its operations. Distributable cash flow is not a measure of financial performance
or liquidity under GAAP. It should not be considered in isolation or as an indicator of MMLPs
performance. Furthermore, it should not be seen as a measure of liquidity or a substitute for
comparable metrics prepared in accordance with GAAP. This information may constitute a non-GAAP
financial measure within the meaning of Regulation G adopted by the Securities and Exchange
Commission. Accordingly, MMLP has presented herein, and will present in other information it
publishes that contains this non-GAAP financial measure, a reconciliation of this measure to the
most directly comparable GAAP financial measure.
The Company has included below a table entitled Distributable Cash Flow in order to show the
components of this non-GAAP financial measure and its reconciliation to the most comparable GAAP
measure. MMLP calculates distributable cash flow as follows: net income (as reported in Statements
of Operations), plus depreciation and amortization and amortization of
2
deferred debt issuance costs (as reported in Statements of Cash Flows), plus distribution
equivalents from unconsolidated entities (as described below), plus invested cash in unconsolidated
entities (as described below), less equity in earnings of unconsolidated entities (as reported in
Statements of Operations), plus non-cash mark-to-market on derivatives (as reported in Statements
of Cash Flows), less maintenance capital expenditures (as described below), plus unit-based
compensation (as reported in Statements of Capital).
MMLPs distribution equivalents from unconsolidated entities is calculated as distributions
from unconsolidated entities (as reported in Statements of Cash Flows), plus return of investments
from unconsolidated entities (as reported in Statements of Cash Flows), plus distributions in-kind
from equity investments (as reported in Statements of Cash Flows). For the quarter ended March 31,
2007, MMLPs distributions from unconsolidated entities, return of investments from unconsolidated
entities and distributions in-kind from equity investments were $0.2 million, $1.1 million and $1.9
million, respectively.
MMLPs invested cash in unconsolidated entities is calculated as investments in unconsolidated
entities (as reported in Statements of Cash Flows), plus expansion capital expenditures in
unconsolidated entities (as reported under the caption Liquidity and Capital Resources in MMLPs
Quarterly Report on Form 10-Q filed on May 7, 2007). For the quarter ended March 31, 2007, MMLPs
investments in unconsolidated entities and expansion capital expenditures in unconsolidated
entities were $3.9 million and $4.1 million, respectively.
MMLPs capital expenditures include both expansion and maintenance capital expenditures and
are calculated as payments for property, plant and equipment (as reported in Statements of Cash
Flows), plus acquisitions, net of cash acquired (as reported in Statements of Cash Flows). For the
quarter ended March 31, 2007, payments for property, plant and equipment and acquisitions were
$15.8 million and $0.0 million, respectively. For the quarter ended March 31, 2007, expansion
capital expenditures were $14.8 million, excluding expansion capital expenditures in unconsolidated
entities. For the quarter ended March 31, 2007, maintenance capital expenditures were $1.0
million, including $0.1 million in hurricane-related maintenance capital expenditures, excluding
maintenance capital expenditures in unconsolidated entities.
Contact: Robert D. Bondurant, Executive Vice President and Chief Financial Officer of Martin
Midstream GP LLC, the Companys general partner at (903) 983-6200.
3
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED BALANCE SHEETS
(Dollars in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
March 31, |
|
|
December 31, |
|
| |
|
2007 |
|
|
2006 |
|
| |
|
(Unaudited) |
|
|
(Audited) |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
$ |
4,578 |
|
|
$ |
3,675 |
|
Accounts and other receivables, less
allowance for doubtful accounts of $242 and
$394 |
|
|
58,676 |
|
|
|
56,712 |
|
Product exchange receivables |
|
|
1,982 |
|
|
|
7,076 |
|
Inventories |
|
|
26,169 |
|
|
|
33,019 |
|
Due from affiliates |
|
|
1,100 |
|
|
|
1,330 |
|
Other current assets |
|
|
1,317 |
|
|
|
2,041 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
93,822 |
|
|
|
103,853 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant, and equipment, at cost |
|
|
339,731 |
|
|
|
323,967 |
|
Accumulated depreciation |
|
|
(80,860 |
) |
|
|
(76,122 |
) |
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
258,871 |
|
|
|
247,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
27,600 |
|
|
|
27,600 |
|
Investment in unconsolidated entities |
|
|
73,406 |
|
|
|
70,651 |
|
Other assets, net |
|
|
6,594 |
|
|
|
7,512 |
|
|
|
|
|
|
|
|
|
|
$ |
460,293 |
|
|
$ |
457,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Partners Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current installments of long-term debt |
|
$ |
75 |
|
|
$ |
74 |
|
Trade and other accounts payable |
|
|
55,239 |
|
|
|
53,450 |
|
Product exchange payables |
|
|
6,018 |
|
|
|
14,737 |
|
Due to affiliates |
|
|
7,959 |
|
|
|
10,474 |
|
Income taxes payable |
|
|
276 |
|
|
|
86 |
|
Other accrued liabilities |
|
|
3,293 |
|
|
|
3,876 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
72,860 |
|
|
|
82,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
190,001 |
|
|
|
174,021 |
|
Other long-term obligations |
|
|
2,671 |
|
|
|
2,218 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
265,532 |
|
|
|
258,936 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners capital |
|
|
195,750 |
|
|
|
198,403 |
|
Accumulated other comprehensive income (loss) |
|
|
(989 |
) |
|
|
122 |
|
|
|
|
|
|
|
|
Total partners capital |
|
|
194,761 |
|
|
|
198,525 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
$ |
460,293 |
|
|
$ |
457,461 |
|
|
|
|
|
|
|
|
These financial statements should be read in conjunction with the financial statements and the
accompanying notes and other information included in MMLPs Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on May 7, 2007.
4
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in thousands, except per unit amounts)
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
March 31, |
|
| |
|
2007 |
|
|
2006 |
|
Revenues: |
|
|
|
|
|
|
|
|
Terminalling and storage |
|
$ |
6,951 |
|
|
$ |
5,756 |
|
Marine transportation |
|
|
13,884 |
|
|
|
9,312 |
|
Product sales: |
|
|
|
|
|
|
|
|
Natural gas services |
|
|
101,788 |
|
|
|
101,924 |
|
Sulfur |
|
|
15,171 |
|
|
|
15,389 |
|
Fertilizer |
|
|
14,209 |
|
|
|
12,025 |
|
Terminalling and storage |
|
|
3,793 |
|
|
|
2,416 |
|
|
|
|
|
|
|
|
|
|
|
134,961 |
|
|
|
131,754 |
|
|
|
|
|
|
|
|
Total revenues |
|
|
155,796 |
|
|
|
146,822 |
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
Cost of products sold: |
|
|
|
|
|
|
|
|
Natural gas services |
|
|
96,772 |
|
|
|
98,083 |
|
Sulfur |
|
|
10,337 |
|
|
|
10,471 |
|
Fertilizer |
|
|
11,464 |
|
|
|
11,000 |
|
Terminalling and storage |
|
|
3,015 |
|
|
|
1,999 |
|
|
|
|
|
|
|
|
|
|
|
121,588 |
|
|
|
121,553 |
|
Expenses: |
|
|
|
|
|
|
|
|
Operating expenses |
|
|
18,993 |
|
|
|
13,900 |
|
Selling, general and administrative |
|
|
2,721 |
|
|
|
2,386 |
|
Depreciation and amortization |
|
|
4,894 |
|
|
|
3,952 |
|
|
|
|
|
|
|
|
Total costs and expenses |
|
|
148,196 |
|
|
|
141,791 |
|
|
|
|
|
|
|
|
Other operating income |
|
|
|
|
|
|
853 |
|
|
|
|
|
|
|
|
Operating income |
|
|
7,600 |
|
|
|
5,884 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated entities |
|
|
2,050 |
|
|
|
2,412 |
|
Interest expense |
|
|
(3,577 |
) |
|
|
(3,018 |
) |
Debt prepayment premium |
|
|
|
|
|
|
(1,160 |
) |
Other, net |
|
|
79 |
|
|
|
169 |
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
(1,448 |
) |
|
|
(1,597 |
) |
|
|
|
|
|
|
|
Net income before taxes |
|
|
6,152 |
|
|
|
4,287 |
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
349 |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income |
|
$ |
5,803 |
|
|
$ |
4,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General partners interest in net income |
|
$ |
275 |
|
|
$ |
246 |
|
Limited partners interest in net income |
|
$ |
5,528 |
|
|
$ |
4,041 |
|
|
|
|
|
|
|
|
|
|
Net income per limited partner unit basic and diluted |
|
$ |
0.42 |
|
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
Weighted average limited partner units basic |
|
|
13,152,826 |
|
|
|
12,299,009 |
|
Weighted average limited partner units diluted |
|
|
13,155,125 |
|
|
|
12,301,980 |
|
These financial statements should be read in conjunction with the financial statements and the
accompanying notes and other information included in MMLPs Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on May 7, 2007.
5
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF CAPITAL\
(Unaudited)
(Dollars in thousands)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
| |
|
Partners Capital |
|
|
Other |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General |
|
|
Comprehensive |
|
|
|
|
| |
|
Common |
|
|
Subordinated |
|
|
Partner |
|
|
Income |
|
|
|
|
| |
|
Units |
|
|
Amount |
|
|
Units |
|
|
Amount |
|
|
Amount |
|
|
Amount |
|
|
Total |
|
Balances January 1, 2006 |
|
|
5,829,652 |
|
|
$ |
100,206 |
|
|
|
3,402,690 |
|
|
$ |
(5,642 |
) |
|
$ |
1,001 |
|
|
$ |
|
|
|
$ |
95,565 |
|
Net income |
|
|
|
|
|
|
2,984 |
|
|
|
|
|
|
|
1,057 |
|
|
|
246 |
|
|
|
|
|
|
|
4,287 |
|
Follow-on public offering |
|
|
3,450,000 |
|
|
|
95,273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,273 |
|
General partner contribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,052 |
|
|
|
|
|
|
|
2,052 |
|
Unit-based compensation |
|
|
3,000 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
Cash distributions |
|
|
|
|
|
|
(5,662 |
) |
|
|
|
|
|
|
(2,076 |
) |
|
|
(277 |
) |
|
|
|
|
|
|
(8,015 |
) |
Adjustment in fair value of
derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(226 |
) |
|
|
(226 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Balances March 31, 2006 |
|
|
9,282,652 |
|
|
$ |
192,805 |
|
|
|
3,402,690 |
|
|
$ |
(6,661 |
) |
|
$ |
3,022 |
|
|
$ |
(226 |
) |
|
$ |
188,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances January 1, 2007 |
|
|
10,603,808 |
|
|
$ |
201,387 |
|
|
|
2,552,018 |
|
|
$ |
(6,237 |
) |
|
$ |
3,253 |
|
|
$ |
122 |
|
|
$ |
198,525 |
|
Net income |
|
|
|
|
|
|
4,608 |
|
|
|
|
|
|
|
920 |
|
|
|
275 |
|
|
|
|
|
|
|
5,803 |
|
Cash distributions |
|
|
|
|
|
|
(6,574 |
) |
|
|
|
|
|
|
(1,582 |
) |
|
|
(311 |
) |
|
|
|
|
|
|
(8,467 |
) |
Unit-based compensation |
|
|
|
|
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11 |
|
Adjustment in fair value of
derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,111 |
) |
|
|
(1,111 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Balances March 31, 2007 |
|
|
10,603,808 |
|
|
$ |
199,432 |
|
|
|
2,552,018 |
|
|
$ |
(6,899 |
) |
|
$ |
3,217 |
|
|
$ |
(989 |
) |
|
$ |
194,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
These financial statements should be read in conjunction with the financial statements and the
accompanying notes and other information included in MMLPs Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on May 7, 2007.
6
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
(Dollars in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
March 31, |
|
| |
|
2007 |
|
|
2006 |
|
Net income |
|
$ |
5,803 |
|
|
$ |
4,287 |
|
Changes in fair values of commodity cash flow hedges |
|
|
(164 |
) |
|
|
(226 |
) |
Commodity hedging losses reclassified to earnings |
|
|
(432 |
) |
|
|
|
|
Changes in fair value of interest rate cash flow hedges |
|
|
(515 |
) |
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
$ |
4,692 |
|
|
$ |
4,061 |
|
|
|
|
|
|
|
|
These financial statements should be read in conjunction with the financial statements and the
accompanying notes and other information included in MMLPs Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on May 7, 2007.
7
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
March 31, |
|
| |
|
2007 |
|
|
2006 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,803 |
|
|
$ |
4,287 |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
4,894 |
|
|
|
3,952 |
|
Amortization of deferred debt issuance costs |
|
|
270 |
|
|
|
249 |
|
(Gain) on involuntary conversion of property, plant and equipment |
|
|
|
|
|
|
(853 |
) |
Equity in earnings of unconsolidated entities |
|
|
(2,050 |
) |
|
|
(2,412 |
) |
Distributions from unconsolidated entities |
|
|
200 |
|
|
|
160 |
|
Distributions in-kind from equity investments |
|
|
1,853 |
|
|
|
1,932 |
|
Non-cash mark-to-market on derivatives |
|
|
593 |
|
|
|
82 |
|
Other |
|
|
11 |
|
|
|
8 |
|
Change in current assets and liabilities, excluding effects of
acquisitions and dispositions: |
|
|
|
|
|
|
|
|
Accounts and other receivables |
|
|
(1,964 |
) |
|
|
16,967 |
|
Product exchange receivables |
|
|
5,094 |
|
|
|
(2,910 |
) |
Inventories |
|
|
6,850 |
|
|
|
2,067 |
|
Due from affiliates |
|
|
230 |
|
|
|
(1,739 |
) |
Other current assets |
|
|
26 |
|
|
|
(128 |
) |
Trade and other accounts payable |
|
|
1,789 |
|
|
|
(19,995 |
) |
Product exchange payables |
|
|
(8,719 |
) |
|
|
1,658 |
|
Due to affiliates |
|
|
(2,515 |
) |
|
|
2,854 |
|
Income taxes payable |
|
|
190 |
|
|
|
(5,060 |
) |
Other accrued liabilities |
|
|
(770 |
) |
|
|
(1,556) |
) |
Change in other non-current assets and liabilities |
|
|
126 |
|
|
|
(35 |
) |
|
|
|
|
|
|
|
Net cash provided (used) by operating activities |
|
|
11,911 |
|
|
|
(472 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Payments for property, plant and equipment |
|
|
(15,764 |
) |
|
|
(19,101 |
) |
Acquisitions, net of cash acquired |
|
|
|
|
|
|
(7,451 |
) |
Proceeds from sale of property, plant and equipment |
|
|
|
|
|
|
720 |
|
Return of investments from unconsolidated entities |
|
|
1,125 |
|
|
|
150 |
|
Investments in unconsolidated entities |
|
|
(3,883 |
) |
|
|
(546 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(18,522 |
) |
|
|
(26,228 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Payments of long-term debt |
|
|
(25,119 |
) |
|
|
(82,904 |
) |
Proceeds from long-term debt |
|
|
41,100 |
|
|
|
19,100 |
|
Net proceeds from follow on public offering |
|
|
|
|
|
|
95,273 |
|
Payments of debt issuance costs |
|
|
|
|
|
|
(12 |
) |
General partner contribution |
|
|
|
|
|
|
2,052 |
|
Cash distributions paid |
|
|
(8,467 |
) |
|
|
(8,015 |
) |
|
|
|
|
|
|
|
Net cash provided by financing activities |
|
|
7,514 |
|
|
|
25,494 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash |
|
|
903 |
|
|
|
(1,206 |
) |
Cash at beginning of period |
|
|
3,675 |
|
|
|
6,465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at end of period |
|
$ |
4,578 |
|
|
$ |
5,259 |
|
|
|
|
|
|
|
|
These financial statements should be read in conjunction with the financial statements and the
accompanying notes and other information included in MMLPs Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on May 7, 2007.
8
MARTIN MIDSTREAM PARTNERS L.P.
DISTRIBUTABLE CASH FLOW
(Dollars in thousands)
(Unaudited Non-GAAP Financial Measure)
| |
|
|
|
|
| |
|
Three Months |
|
| |
|
Ended |
|
| |
|
March 31 |
|
| |
|
2007 |
|
Net income |
|
$ |
5,803 |
|
Adjustments to reconcile net income to distributable cash flow: |
|
|
|
|
Depreciation and amortization |
|
|
4,894 |
|
Amortization of deferred debt issuance costs |
|
|
270 |
|
Distribution equivalents from unconsolidated entities 1 |
|
|
3,178 |
|
Invested cash in unconsolidated entities 2 |
|
|
222 |
|
Equity in earnings of unconsolidated entities |
|
|
(2,050 |
) |
Non-cash mark-to-market on derivatives |
|
|
593 |
|
Maintenance capital expenditures 3 |
|
|
(932 |
) |
Unit-based compensation |
|
|
11 |
|
|
|
|
|
Distributable cash flow |
|
$ |
11,989 |
|
|
|
|
|
| |
|
|
|
|
| |
|
Three Months |
|
| |
|
Ended |
|
| |
|
March 31 |
|
| |
|
2007 |
|
1 Distribution equivalents from unconsolidated entities: |
|
|
|
|
Distributions from unconsolidated entities |
|
$ |
200 |
|
Return of investments from unconsolidated entities |
|
|
1,125 |
|
Distributions in-kind from equity investments |
|
|
1,853 |
|
|
|
|
|
Distribution equivalents from unconsolidated entities |
|
$ |
3,178 |
|
|
|
|
|
2 Invested cash in unconsolidated entities: |
|
|
|
|
Investments in unconsolidated entities |
|
$ |
(3,883 |
) |
Expansion capital expenditures in unconsolidated entities |
|
|
4,105 |
|
|
|
|
|
Invested cash in unconsolidated entities |
|
$ |
222 |
|
|
|
|
|
3 Maintenance capital expenditures: |
|
|
|
|
Payments for property, plant and equipment |
|
$ |
(15,764 |
) |
Acquisitions, net of cash acquired |
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(15,764 |
) |
Expansion capital expenditures |
|
|
14,729 |
|
Hurricane-related maintenance capital expenditures |
|
|
103 |
|
|
|
|
|
Maintenance capital expenditures |
|
$ |
(932 |
) |
|
|
|
|
9