Exhibit 99.1
MARTIN MIDSTREAM PARTNERS REPORTS
2009 SECOND QUARTER FINANCIAL RESULTS
KILGORE, Texas, August 5, 2009 (GlobeNewswire via COMTEX News Network) Martin Midstream
Partners L.P. (Nasdaq: MMLP) announced today its financial results for the second quarter ended
June 30, 2009.
MMLP reported net income for the second quarter of 2009 of $7.9 million, or $0.49 per limited
partner unit. This compared to net income for the second quarter of 2008 of $4.3 million, or $0.25
per limited partner unit. Revenues for the second quarter of 2009 were $128.3 million compared to
$308.1 million for the second quarter of 2008. Revenues were significantly impacted by decreasing
commodity prices during the period. Second quarter 2009 net income was positively impacted by $5.1
million, or $0.35 per limited partner unit, in gain on the sale of property, plant and equipment.
Second quarter 2009 net income was negatively impacted by $1.8 million, or $0.12 per limited
partner unit, in non-cash derivatives net losses from certain commodity and interest rate hedges
that did not qualify for hedge accounting.
MMLP reported net income for the six months ended June 30, 2009 of $12.8 million, or $0.76 per
limited partner unit. This compared to net income for the six months ended June 30, 2008 of $12.3
million, or $0.76 per limited partner unit. Revenues for the six months ended June 30, 2009 were
$285.2 million compared to $621.2 million for the six months ended June 30, 2008. Revenues were
significantly impacted by decreasing commodity prices during the period. For the six months ended
June 30, 2009 net income was positively impacted by $5.1 million, or $0.35 per limited partner
unit, in gain on the sale of property, plant and equipment. For the six months ended June 30, 2009
net income was negatively impacted by $2.9 million, or $0.20 per limited partner unit, in non-cash
derivatives net losses from certain commodity and interest rate hedges that did not qualify for
hedge accounting.
The Companys distributable cash flow for the second quarter of 2009 was $10.7 million. The
Companys distributable cash flow for the six months ended June 30, 2009 was $24.6 million.
Distributable cash flow was negatively impacted by the decrease in revenues noted above and a
decrease in equity in earnings from unconsolidated entities resulting from the shutdown of the
Companys Waskom plant in order to accommodate plant and fractionator expansion during the second
quarter of 2009. 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 second quarter 2009 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 August 5, 2009.
Ruben Martin, President and Chief Executive Officer of Martin Midstream GP LLC, the general
partner of Martin Midstream Partners, said Overall, I am pleased with our second quarter
performance in the face of a tough economic environment. Our Terminalling and Sulfur Services
segments exceeded expectations primarily due to strong asphalt volumes through our terminals and
higher fertilizer margins, respectively. In addition, we experienced continued strength in unit
margins in our propane and NGL businesses. As expected, however, our
performance was down relative to the first quarter primarily due to downtime at our Waskom plant
and underutilization of our offshore marine equipment. Downtime associated with our Waskom plant
was primarily due to the expansion of processing capacity from 265 MMcfd to 285 MMcfd and
fractionation capacity from 12,500 barrels per day to 14,500 barrels per day. Despite timing the
expansions to coincide with scheduled turnarounds of two of Waskoms major NGL customers, various
parts of the plant were down approximately 5-6 weeks. Looking ahead, we expect our overall
business to improve slightly in the third quarter and fourth quarters as we expect to benefit from
normalized volumes at our Waskom plant, improved utilization of our offshore marine equipment, as
well as continued strength in our Terminalling and Sulfur Services segments.
Investors Conference Call
An investors conference call to review the second quarter results will be held on Thursday,
August 6, 2009 at 8:00 a.m. Central Time. The conference call can be accessed by calling
888-617-5714. An audio replay of the conference call will be available by calling 888-203-1112
from 9:00 a.m. Central Time on August 6, 2009 through 11:59 p.m. Central Time on August 20, 2009.
The access code for the conference call and the audio replay is: Conference ID No. 3365649. The
audio replay of the conference call will also be archived on the Companys website at
www.martinmidstream.com.
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; and
sulfur and sulfur-based products processing, manufacturing, marketing 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 MMLPs 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 available to pay distributions. Distributable cash
flow should not be considered an alternative to cash flow from operating activities or any other
measure of financial performance in accordance with generally accepted accounting principles (GAAP)
in the United States. Distributable cash flow is not intended to represent cash flows for the
period, nor is it presented as an alternative to income from continuing operations. 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 non-GAAP financial measures 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, less gain on the sale of property, plant and
equipment, plus amortization of deferred debt issuance costs, less deferred taxes (as reported in
its 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 reported under the caption Liquidity and Capital Resources in MMLPs Quarterly
Report on Form 10-Q filed on August 5, 2009), 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 June 30,
2009, MMLPs distributions from unconsolidated entities, return of investments from unconsolidated
entities and distributions in-kind from equity investments were $0.0 million, $0.2 million, and
$1.0 million, respectively. For the six months ended June 30, 2009, MMLPs distributions from
unconsolidated entities, return of investments from unconsolidated entities and distributions
in-kind from equity investments were $0.7 million, $0.4 million, and $2.3 million, respectively.
MMLPs invested cash in unconsolidated entities is calculated as distributions from
(contributions to) unconsolidated entities for operations (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 August
5, 2009). For the quarter ended June 30, 2009, MMLPs distributions from (contributions to)
unconsolidated entities for operations and expansion capital expenditures in unconsolidated
entities were ($1.6) million and $2.1 million, respectively. For the six months ended June 30,
2009, MMLPs distributions from (contribution to) unconsolidated entities for operations and
expansion capital expenditures in unconsolidated entities were ($1.0) million and $2.3 million,
respectively.
Contact: Robert D. Bondurant, Executive Vice President and Chief Financial Officer of Martin
Midstream GP LLC, the Companys general partner at (903) 983-6200.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED BALANCE SHEETS
(Dollars in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
June 30, |
|
|
December 31, |
|
| |
|
2009 |
|
|
2008 |
|
| |
|
(Unaudited) |
|
|
(Audited) |
|
Assets |
|
|
|
|
|
|
|
|
Cash |
|
$ |
9,573 |
|
|
$ |
7,983 |
|
Accounts and other receivables, less
allowance for doubtful accounts of $754 and
$481 |
|
|
53,425 |
|
|
|
68,117 |
|
Product exchange receivables |
|
|
7,603 |
|
|
|
6,924 |
|
Inventories |
|
|
34,563 |
|
|
|
42,461 |
|
Due from affiliates |
|
|
7,003 |
|
|
|
555 |
|
Fair value of derivatives |
|
|
2,470 |
|
|
|
3,623 |
|
Other current assets |
|
|
834 |
|
|
|
1,079 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
115,471 |
|
|
|
130,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant, and equipment, at cost |
|
|
532,206 |
|
|
|
537,381 |
|
Accumulated depreciation |
|
|
(138,783 |
) |
|
|
(125,256 |
) |
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
393,423 |
|
|
|
412,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
37,268 |
|
|
|
37,405 |
|
Investment in unconsolidated entities |
|
|
80,613 |
|
|
|
79,843 |
|
Fair value of derivatives |
|
|
487 |
|
|
|
1,469 |
|
Other assets, net |
|
|
6,219 |
|
|
|
7,332 |
|
|
|
|
|
|
|
|
|
|
$ |
633,481 |
|
|
$ |
668,916 |
|
|
|
|
|
|
|
|
Liabilities and Capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other accounts payable |
|
$ |
58,483 |
|
|
$ |
87,382 |
|
Product exchange payables |
|
|
17,388 |
|
|
|
10,924 |
|
Due to affiliates |
|
|
11,765 |
|
|
|
13,420 |
|
Income taxes payable |
|
|
414 |
|
|
|
414 |
|
Fair value of derivatives |
|
|
8,156 |
|
|
|
6,478 |
|
Other accrued liabilities |
|
|
3,108 |
|
|
|
6,077 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
99,314 |
|
|
|
124,695 |
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
297,200 |
|
|
|
295,000 |
|
Deferred income taxes |
|
|
8,324 |
|
|
|
8,538 |
|
Fair value of derivatives |
|
|
1,961 |
|
|
|
4,302 |
|
Other long-term obligations |
|
|
1,471 |
|
|
|
1,667 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
408,270 |
|
|
|
434,202 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners capital |
|
|
228,744 |
|
|
|
239,649 |
|
Accumulated other comprehensive loss |
|
|
(3,533 |
) |
|
|
(4,935 |
) |
|
|
|
|
|
|
|
Total partners capital |
|
|
225,211 |
|
|
|
234,714 |
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
$ |
633,481 |
|
|
$ |
668,916 |
|
|
|
|
|
|
|
|
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 August 5, 2009.
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, |
|
| |
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Terminalling and storage |
|
$ |
9,982 |
|
|
$ |
9,900 |
|
|
$ |
19,581 |
|
|
$ |
17,820 |
|
Marine transportation |
|
|
15,101 |
|
|
|
19,309 |
|
|
|
31,437 |
|
|
|
35,712 |
|
Product sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas services |
|
|
74,822 |
|
|
|
182,025 |
|
|
|
165,688 |
|
|
|
389,117 |
|
Sulfur services |
|
|
19,343 |
|
|
|
86,027 |
|
|
|
45,929 |
|
|
|
156,252 |
|
Terminalling and storage |
|
|
9,020 |
|
|
|
10,882 |
|
|
|
22,539 |
|
|
|
22,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
103,185 |
|
|
|
278,934 |
|
|
|
234,156 |
|
|
|
567,627 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
128,268 |
|
|
|
308,143 |
|
|
|
285,174 |
|
|
|
621,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products sold: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas services |
|
|
69,668 |
|
|
|
180,324 |
|
|
|
152,335 |
|
|
|
383,174 |
|
Sulfur services |
|
|
8,591 |
|
|
|
75,964 |
|
|
|
27,026 |
|
|
|
132,304 |
|
Terminalling and storage |
|
|
7,918 |
|
|
|
10,270 |
|
|
|
20,023 |
|
|
|
20,191 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
86,177 |
|
|
|
266,558 |
|
|
|
199,384 |
|
|
|
535,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
23,519 |
|
|
|
26,195 |
|
|
|
47,407 |
|
|
|
50,412 |
|
Selling, general and administrative |
|
|
4,087 |
|
|
|
3,467 |
|
|
|
8,266 |
|
|
|
6,946 |
|
Depreciation and amortization |
|
|
8,511 |
|
|
|
7,614 |
|
|
|
16,916 |
|
|
|
14,954 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses |
|
|
122,294 |
|
|
|
303,834 |
|
|
|
271,973 |
|
|
|
607,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating income (loss) |
|
|
5,073 |
|
|
|
(14 |
) |
|
|
5,073 |
|
|
|
126 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
11,047 |
|
|
|
4,295 |
|
|
|
18,274 |
|
|
|
13,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated entities |
|
|
1,028 |
|
|
|
4,372 |
|
|
|
3,088 |
|
|
|
7,882 |
|
Interest expense |
|
|
(4,183 |
) |
|
|
(3,895 |
) |
|
|
(8,852 |
) |
|
|
(8,638 |
) |
Other, net |
|
|
49 |
|
|
|
67 |
|
|
|
71 |
|
|
|
247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (expense) |
|
|
(3,106 |
) |
|
|
544 |
|
|
|
(5,693 |
) |
|
|
(509 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income before taxes |
|
|
7,941 |
|
|
|
4,839 |
|
|
|
12,581 |
|
|
|
12,795 |
|
Income tax benefit (expense) |
|
|
(16 |
) |
|
|
(522 |
) |
|
|
214 |
|
|
|
(461 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,925 |
|
|
$ |
4,317 |
|
|
$ |
12,795 |
|
|
$ |
12,334 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General partners interest in net income |
|
$ |
868 |
|
|
$ |
665 |
|
|
$ |
1,675 |
|
|
$ |
1,316 |
|
Limited partners interest in net income |
|
$ |
7,057 |
|
|
$ |
3,652 |
|
|
$ |
11,120 |
|
|
$ |
11,018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per limited partner unit-basic and diluted |
|
$ |
0.49 |
|
|
$ |
0.25 |
|
|
$ |
0.76 |
|
|
$ |
0.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average limited partner units basic |
|
|
14,532,826 |
|
|
|
14,532,826 |
|
|
|
14,532,826 |
|
|
|
14,532,826 |
|
Weighted average limited partner units diluted |
|
|
14,537,737 |
|
|
|
14,535,779 |
|
|
|
14,537,119 |
|
|
|
14,535,564 |
|
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 August 5, 2009.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF CAPITAL
(Unaudited)
(Dollars in thousands)
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Partners Capital |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General |
|
|
Comprehensive |
|
|
|
|
| |
|
Common |
|
|
Subordinated |
|
|
Partner |
|
|
Income (Loss) |
|
|
|
|
| |
|
Units |
|
|
Amount |
|
|
Units |
|
|
Amount |
|
|
Amount |
|
|
Amount |
|
|
Total |
|
Balances January 1, 2008 |
|
|
12,837,480 |
|
|
$ |
244,520 |
|
|
|
1,701,346 |
|
|
$ |
(6,022 |
) |
|
$ |
4,112 |
|
|
$ |
(6,762 |
) |
|
$ |
235,848 |
|
| |
Net income |
|
|
|
|
|
|
9,958 |
|
|
|
|
|
|
|
1,060 |
|
|
|
1,316 |
|
|
|
|
|
|
|
12,334 |
|
| |
Cash distributions |
|
|
|
|
|
|
(18,229 |
) |
|
|
|
|
|
|
(2,416 |
) |
|
|
(1,535 |
) |
|
|
|
|
|
|
(22,180 |
) |
| |
Unit-based compensation |
|
|
|
|
|
|
34 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34 |
|
| |
Adjustment in fair value of derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,539 |
) |
|
|
(9,539 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Balances June 30, 2008 |
|
|
12,837,480 |
|
|
$ |
236,283 |
|
|
|
1,701,346 |
|
|
$ |
(7,378 |
) |
|
$ |
3,893 |
|
|
$ |
(16,301 |
) |
|
$ |
216,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances January 1, 2009 |
|
|
13,688,152 |
|
|
$ |
239,333 |
|
|
|
850,674 |
|
|
$ |
(3,688 |
) |
|
$ |
4,004 |
|
|
$ |
(4,935 |
) |
|
$ |
234,714 |
|
| |
Net income |
|
|
|
|
|
|
10,470 |
|
|
|
|
|
|
|
650 |
|
|
|
1,675 |
|
|
|
|
|
|
|
12,795 |
|
| |
Cash distributions |
|
|
|
|
|
|
(20,532 |
) |
|
|
|
|
|
|
(1,276 |
) |
|
|
(1,923 |
) |
|
|
|
|
|
|
(23,731 |
) |
| |
Unit-based compensation |
|
|
|
|
|
|
31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31 |
|
| |
Adjustment in fair value of derivatives |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,402 |
|
|
|
1,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Balances June 30, 2009 |
|
|
13,688,152 |
|
|
$ |
229,302 |
|
|
|
850,674 |
|
|
$ |
(4,314 |
) |
|
$ |
3,756 |
|
|
$ |
(3,533 |
) |
|
$ |
225,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 August 5, 2009.
MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
Six Months Ended |
|
| |
|
June 30, |
|
| |
|
2009 |
|
|
2008 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
12,795 |
|
|
$ |
12,334 |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
16,916 |
|
|
|
14,954 |
|
Amortization of deferred debt issuance costs |
|
|
562 |
|
|
|
559 |
|
Deferred taxes |
|
|
(214 |
) |
|
|
(155 |
) |
Gain on sale of property, plant and equipment |
|
|
(5,073 |
) |
|
|
(126 |
) |
Equity in earnings of unconsolidated entities |
|
|
(3,088 |
) |
|
|
(7,882 |
) |
Distributions from unconsolidated entities |
|
|
650 |
|
|
|
|
|
Distributions in-kind from equity investments |
|
|
2,316 |
|
|
|
5,621 |
|
Non-cash mark-to-market on derivatives |
|
|
2,874 |
|
|
|
5,195 |
|
Other |
|
|
31 |
|
|
|
34 |
|
Change in current assets and liabilities, excluding effects of
acquisitions and dispositions: |
|
|
|
|
|
|
|
|
Accounts and other receivables |
|
|
14,661 |
|
|
|
(22,959 |
) |
Product exchange receivables |
|
|
(679 |
) |
|
|
(31,236 |
) |
Inventories |
|
|
7,898 |
|
|
|
(50,034 |
) |
Due from affiliates |
|
|
(2,392 |
) |
|
|
(6,011 |
) |
Other current assets |
|
|
245 |
|
|
|
(6,509 |
) |
Trade and other accounts payable |
|
|
(29,099 |
) |
|
|
64,546 |
|
Product exchange payables |
|
|
6,464 |
|
|
|
46,302 |
|
Due to affiliates |
|
|
7,789 |
|
|
|
2,595 |
|
Income taxes payable |
|
|
|
|
|
|
69 |
|
Other accrued liabilities |
|
|
(2,969 |
) |
|
|
(34 |
) |
Change in other non-current assets and liabilities |
|
|
(100 |
) |
|
|
(224 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
29,587 |
|
|
|
27,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Payments for property, plant and equipment |
|
|
(25,428 |
) |
|
|
(52,756 |
) |
Acquisitions, net of cash acquired |
|
|
|
|
|
|
(5,983 |
) |
Proceeds from sale of property, plant and equipment |
|
|
19,610 |
|
|
|
404 |
|
Return of investments from unconsolidated entities |
|
|
380 |
|
|
|
600 |
|
Distributions from (contributions to) unconsolidated entities for operations |
|
|
(1,028 |
) |
|
|
75 |
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(6,466 |
) |
|
|
(57,660 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Payments of long-term debt |
|
|
(56,900 |
) |
|
|
(100,791 |
) |
Proceeds from long-term debt |
|
|
59,100 |
|
|
|
160,770 |
|
Payments of debt issuance costs |
|
|
|
|
|
|
(18 |
) |
Cash distributions paid |
|
|
(23,731 |
) |
|
|
(22,180 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(21,531 |
) |
|
|
37,781 |
|
|
|
|
|
|
|
|
| |
Net increase in cash |
|
|
1,590 |
|
|
|
7,160 |
|
Cash at beginning of period |
|
|
7,983 |
|
|
|
4,113 |
|
|
|
|
|
|
|
|
Cash at end of period |
|
$ |
9,573 |
|
|
$ |
11,273 |
|
|
|
|
|
|
|
|
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 August 5, 2009.
MARTIN MIDSTREAM PARTNERS L.P.
DISTRIBUTABLE CASH FLOW
Unaudited Non-GAAP Financial Measure
(Dollars in thousands)
| |
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
|
Six Months Ended |
|
| |
|
June 30, |
|
|
June 30, |
|
| |
|
2009 |
|
|
2009 |
|
Net income |
|
$ |
7,925 |
|
|
$ |
12,795 |
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net income to distributable cash flow: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
8,511 |
|
|
|
16,916 |
|
Gain on sale of property, plant and equipment |
|
|
(5,073 |
) |
|
|
(5,073 |
) |
Amortization of deferred debt issuance costs |
|
|
281 |
|
|
|
562 |
|
Deferred taxes |
|
|
(119 |
) |
|
|
(214 |
) |
Distribution equivalents from unconsolidated entities1 |
|
|
1,173 |
|
|
|
3,346 |
|
Invested cash in unconsolidated entities2 |
|
|
430 |
|
|
|
1,313 |
|
Equity in earnings of unconsolidated entities |
|
|
(1,028 |
) |
|
|
(3,088 |
) |
Non-cash mark-to-market on derivatives |
|
|
1,742 |
|
|
|
2,874 |
|
Maintenance capital expenditures |
|
|
(3,182 |
) |
|
|
(4,897 |
) |
Unit-based compensation |
|
|
12 |
|
|
|
31 |
|
|
|
|
|
|
|
|
Distributable cash flow |
|
$ |
10,672 |
|
|
$ |
24,565 |
|
|
|
|
|
|
|
|
|
|
1 Distribution equivalents from unconsolidated entities: |
|
|
|
|
|
|
|
|
Distributions from unconsolidated entities |
|
$ |
|
|
|
$ |
650 |
|
Return of investments from unconsolidated entities |
|
|
160 |
|
|
|
380 |
|
Distributions in-kind from equity investments |
|
|
1,013 |
|
|
|
2,316 |
|
|
|
|
|
|
|
|
Distributions equivalents from unconsolidated entities |
|
$ |
1,173 |
|
|
$ |
3,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 Invested cash in unconsolidated entities: |
|
|
|
|
|
|
|
|
Distributions from (contributions to) unconsolidated entities for operations |
|
$ |
(1,668 |
) |
|
$ |
(1,028 |
) |
Expansion capital expenditures in unconsolidated entities |
|
|
2,098 |
|
|
|
2,341 |
|
|
|
|
|
|
|
|
Invested cash in unconsolidated entities |
|
$ |
430 |
|
|
$ |
1,313 |
|
|
|
|
|
|
|
|