FTAI Infrastructure Inc. (NASDAQ:FIP) (the “Company” or “FTAI
Infrastructure”) today reported financial results for the second
quarter 2024. The Company’s consolidated comparative financial
statements and key performance measures are attached as an exhibit
to this press release.
Financial Overview
(in thousands, except per share data) |
Selected Financial Results |
Q2’24 |
Net Loss Attributable to Stockholders |
$ |
(54,350 |
) |
Basic and Diluted Loss per Share of Common Stock |
$ |
(0.52 |
) |
Adjusted EBITDA (1) |
$ |
34,256 |
|
Adjusted EBITDA - Four core segments (1)(2) |
$ |
41,793 |
|
_______________________________(1) For definitions
and reconciliations of non-GAAP measures, please refer to the
exhibit to this press release.(2) Excludes
Sustainability and Energy Transition and Corporate and Other
segments.
Second Quarter 2024 DividendsOn
August 1, 2024, the Company’s Board of Directors (the “Board”)
declared a cash dividend on its common stock of $0.03 per share for
the quarter ended June 30, 2024, payable on August 20, 2024 to
the holders of record on August 12, 2024.
Business Highlights
- Second quarter
Adjusted EBITDA from four core segments of $41.8 million, up 12%
from first quarter(1)(2).
- Transtar generated
revenue of $45.6 million as carloads remain steady and average
rates per car hit record level; car repair facility fully
operational for the quarter with strong momentum.
- Jefferson Terminal
throughput and revenue represented record quarterly levels.
- Long Ridge revenue
reflects May scheduled maintenance outage; recently announced
results from power capacity auction to add substantial EBITDA for
mid-2025 to mid-2026 period.
(1) For definitions and reconciliations of
non-GAAP measures, please refer to the exhibit to this press
release.(2) Excludes Sustainability and Energy
Transition and Corporate and Other segments.
Additional InformationFor
additional information that management believes to be useful for
investors, please refer to the presentation posted on the Investor
Relations section of the Company’s website, www.fipinc.com, and the
Company’s Quarterly Report on Form 10-Q, when available on the
Company’s website. Nothing on the Company’s website is included or
incorporated by reference herein.
Conference CallIn addition,
management will host a conference call on Friday, August 2, 2024 at
8:00 A.M. Eastern Time. The conference call may be accessed by
registering via the following link
https://register.vevent.com/register/BIf70c417adfcb4f7cb72082d89b0c516a.
Once registered, participants will receive a dial-in and unique pin
to access the call.
A simultaneous webcast of the conference call
will be available to the public on a listen-only basis at
www.fipinc.com. Please allow extra time prior to the call to visit
the site and download the necessary software required to listen to
the internet broadcast.
A replay of the conference call will be
available after 11:30 A.M. on Friday, August 2, 2024 through 11:30
A.M. on Friday, August 9, 2024 on
https://ir.fipinc.com/news-events/events.
The information contained on, or accessible
through, any websites included in this press release is not
incorporated by reference into, and should not be considered a part
of, this press release.
About FTAI Infrastructure
Inc.FTAI Infrastructure primarily invests in critical
infrastructure with high barriers to entry across the rail, ports
and terminals, and power and gas sectors that, on a combined basis,
generate strong and stable cash flows with the potential for
earnings growth and asset appreciation. FTAI Infrastructure is
externally managed by an affiliate of Fortress Investment Group
LLC, a leading, diversified global investment firm.
Cautionary Note Regarding
Forward-Looking StatementsCertain statements in this press
release may constitute forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995,
including, but not limited to, Transtar’s continued momentum, and
Long Ridge’s potential ability to add substantial EBITDA for
mid-2025 to mid-2026 period. These statements are based on
management's current expectations and beliefs and are subject to a
number of trends and uncertainties that could cause actual results
to differ materially from those described in the forward-looking
statements, many of which are beyond the Company’s control. The
Company can give no assurance that its expectations will be
attained and such differences may be material. Accordingly, you
should not place undue reliance on any forward-looking statements
contained in this press release. For a discussion of some of the
risks and important factors that could affect such forward-looking
statements, see the sections entitled “Risk Factors” and
“Management’s Discussion and Analysis of Financial Condition and
Results of Operations” in the Company’s most recent Annual Report
on Form 10-K and Quarterly Reports on Form 10-Q, which are
available on the Company’s website (www.fipinc.com). In addition,
new risks and uncertainties emerge from time to time, and it is not
possible for the Company to predict or assess the impact of every
factor that may cause its actual results to differ from those
contained in any forward-looking statements. Such forward-looking
statements speak only as of the date of this press release. The
Company expressly disclaims any obligation to release publicly any
updates or revisions to any forward-looking statements contained
herein to reflect any change in the Company's expectations with
regard thereto or change in events, conditions or circumstances on
which any statement is based. This release shall not constitute an
offer to sell or the solicitation of an offer to buy any
securities.
For further information, please
contact:
Alan AndreiniInvestor RelationsFTAI Infrastructure
Inc.(646) 734-9414aandreini@fortress.com
Exhibit - Financial Statements
FTAI
INFRASTRUCTURE INC.CONSOLIDATED STATEMENTS OF
OPERATIONS (Unaudited)(Dollar amounts in thousands, except
share and per share data) |
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenues |
|
|
|
|
|
|
|
Total revenues |
$ |
84,887 |
|
|
$ |
81,832 |
|
|
$ |
167,422 |
|
|
$ |
158,326 |
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
Operating expenses |
|
61,225 |
|
|
|
62,775 |
|
|
|
125,800 |
|
|
|
127,937 |
|
General and administrative |
|
2,840 |
|
|
|
3,702 |
|
|
|
7,701 |
|
|
|
6,903 |
|
Acquisition and transaction expenses |
|
921 |
|
|
|
636 |
|
|
|
1,847 |
|
|
|
905 |
|
Management fees and incentive allocation to affiliate |
|
2,776 |
|
|
|
3,084 |
|
|
|
5,777 |
|
|
|
6,066 |
|
Depreciation and amortization |
|
20,163 |
|
|
|
20,292 |
|
|
|
40,684 |
|
|
|
40,427 |
|
Asset impairment |
|
— |
|
|
|
602 |
|
|
|
— |
|
|
|
743 |
|
Total expenses |
|
87,925 |
|
|
|
91,091 |
|
|
|
181,809 |
|
|
|
182,981 |
|
|
|
|
|
|
|
|
|
Other (expense) income |
|
|
|
|
|
|
|
Equity in (losses) earnings of unconsolidated entities |
|
(12,788 |
) |
|
|
(1,625 |
) |
|
|
(24,690 |
) |
|
|
2,741 |
|
(Loss) gain on sale of assets, net |
|
(150 |
) |
|
|
647 |
|
|
|
(163 |
) |
|
|
523 |
|
Loss on modification or extinguishment of debt |
|
(9,170 |
) |
|
|
— |
|
|
|
(9,170 |
) |
|
|
— |
|
Interest expense |
|
(29,690 |
) |
|
|
(24,182 |
) |
|
|
(57,283 |
) |
|
|
(47,432 |
) |
Other income |
|
6,963 |
|
|
|
1,370 |
|
|
|
9,328 |
|
|
|
1,591 |
|
Total other expense |
|
(44,835 |
) |
|
|
(23,790 |
) |
|
|
(81,978 |
) |
|
|
(42,577 |
) |
Loss before income taxes |
|
(47,873 |
) |
|
|
(33,049 |
) |
|
|
(96,365 |
) |
|
|
(67,232 |
) |
Provision for income taxes |
|
267 |
|
|
|
823 |
|
|
|
2,072 |
|
|
|
2,552 |
|
Net loss |
|
(48,140 |
) |
|
|
(33,872 |
) |
|
|
(98,437 |
) |
|
|
(69,784 |
) |
Less: Net loss attributable to non-controlling interests in
consolidated subsidiaries |
|
(11,400 |
) |
|
|
(10,276 |
) |
|
|
(22,090 |
) |
|
|
(20,169 |
) |
Less: Dividends and accretion of redeemable preferred stock |
|
17,610 |
|
|
|
15,257 |
|
|
|
34,585 |
|
|
|
29,827 |
|
Net loss attributable to stockholders |
$ |
(54,350 |
) |
|
$ |
(38,853 |
) |
|
$ |
(110,932 |
) |
|
$ |
(79,442 |
) |
|
|
|
|
|
|
|
|
Loss per share: |
|
|
|
|
|
|
|
Basic |
$ |
(0.52 |
) |
|
$ |
(0.38 |
) |
|
$ |
(1.06 |
) |
|
$ |
(0.77 |
) |
Diluted |
$ |
(0.52 |
) |
|
$ |
(0.38 |
) |
|
$ |
(1.06 |
) |
|
$ |
(0.77 |
) |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
Basic |
|
105,039,831 |
|
|
|
102,793,800 |
|
|
|
104,612,209 |
|
|
|
102,790,737 |
|
Diluted |
|
105,039,831 |
|
|
|
102,793,800 |
|
|
|
104,612,209 |
|
|
|
102,790,737 |
|
|
FTAI INFRASTRUCTURE INC.CONSOLIDATED
BALANCE SHEETS (Unaudited)(Dollar amounts in thousands,
except share and per share data) |
|
|
(Unaudited) |
|
|
|
June 30,2024 |
|
December 31,2023 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
33,101 |
|
|
$ |
29,367 |
|
Restricted cash |
|
153,364 |
|
|
|
58,112 |
|
Accounts receivable, net |
|
52,221 |
|
|
|
55,990 |
|
Other current assets |
|
50,557 |
|
|
|
42,034 |
|
Total current assets |
|
289,243 |
|
|
|
185,503 |
|
Leasing equipment, net |
|
36,114 |
|
|
|
35,587 |
|
Operating lease right-of-use assets, net |
|
68,280 |
|
|
|
69,748 |
|
Property, plant, and equipment, net |
|
1,605,786 |
|
|
|
1,630,829 |
|
Investments |
|
63,472 |
|
|
|
72,701 |
|
Intangible assets, net |
|
48,838 |
|
|
|
52,621 |
|
Goodwill |
|
275,367 |
|
|
|
275,367 |
|
Other assets |
|
65,308 |
|
|
|
57,253 |
|
Total assets |
$ |
2,452,408 |
|
|
$ |
2,379,609 |
|
|
|
|
|
Liabilities |
|
|
|
Current liabilities: |
|
|
|
Accounts payable and accrued liabilities |
$ |
111,570 |
|
|
$ |
130,796 |
|
Operating lease liabilities |
|
7,222 |
|
|
|
7,218 |
|
Other current liabilities |
|
18,828 |
|
|
|
12,623 |
|
Total current liabilities |
|
137,620 |
|
|
|
150,637 |
|
Debt, net |
|
1,554,124 |
|
|
|
1,340,910 |
|
Operating lease liabilities |
|
61,070 |
|
|
|
62,441 |
|
Other liabilities |
|
53,110 |
|
|
|
87,530 |
|
Total liabilities |
|
1,805,924 |
|
|
|
1,641,518 |
|
|
|
|
|
Commitments and contingencies |
|
— |
|
|
|
— |
|
|
|
|
|
Redeemable preferred stock ($0.01 par value per
share; 200,000,000 shares authorized; 300,000 shares issued and
outstanding as of June 30, 2024 and December 31, 2023;
redemption amount of $446.5 million at June 30, 2024 and
December 31, 2023) |
|
359,817 |
|
|
|
325,232 |
|
|
|
|
|
Equity |
|
|
|
Common stock ($0.01 par value per share; 2,000,000,000 shares
authorized; 101,704,885 and 100,589,572 shares issued and
outstanding as of June 30, 2024 and December 31, 2023,
respectively) |
|
1,016 |
|
|
|
1,006 |
|
Additional paid in capital |
|
803,603 |
|
|
|
843,971 |
|
Accumulated deficit |
|
(258,520 |
) |
|
|
(182,173 |
) |
Accumulated other comprehensive loss |
|
(151,268 |
) |
|
|
(178,515 |
) |
Stockholders' equity |
|
394,831 |
|
|
|
484,289 |
|
Non-controlling interest in equity of consolidated
subsidiaries |
|
(108,164 |
) |
|
|
(71,430 |
) |
Total equity |
|
286,667 |
|
|
|
412,859 |
|
Total liabilities, redeemable preferred stock and equity |
$ |
2,452,408 |
|
|
$ |
2,379,609 |
|
|
FTAI INFRASTRUCTURE INC.CONSOLIDATED
STATEMENTS OF CASH FLOWS (Unaudited)(Dollar amounts in
thousands, unless otherwise noted) |
|
|
Six Months Ended June 30, |
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities: |
|
|
|
Net loss |
$ |
(98,437 |
) |
|
$ |
(69,784 |
) |
Adjustments to reconcile net loss to net cash used in operating
activities: |
|
|
|
Equity in losses (earnings) of unconsolidated entities |
|
24,690 |
|
|
|
(2,741 |
) |
Loss (gain) on sale of assets, net |
|
163 |
|
|
|
(523 |
) |
Loss on modification or extinguishment of debt |
|
9,170 |
|
|
|
— |
|
Equity-based compensation |
|
4,139 |
|
|
|
1,537 |
|
Depreciation and amortization |
|
40,684 |
|
|
|
40,427 |
|
Asset impairment |
|
— |
|
|
|
743 |
|
Change in deferred income taxes |
|
1,493 |
|
|
|
2,110 |
|
Change in fair value of non-hedge derivative |
|
— |
|
|
|
1,125 |
|
Amortization of deferred financing costs |
|
4,570 |
|
|
|
3,098 |
|
Amortization of bond discount |
|
2,898 |
|
|
|
2,144 |
|
Provision for (benefit from) credit losses |
|
514 |
|
|
|
(74 |
) |
Change in: |
|
|
|
Accounts receivable |
|
3,255 |
|
|
|
4,506 |
|
Other assets |
|
(3,040 |
) |
|
|
(4,724 |
) |
Accounts payable and accrued liabilities |
|
(12,787 |
) |
|
|
(6,202 |
) |
Other liabilities |
|
1,218 |
|
|
|
11,427 |
|
Net cash used in operating activities |
|
(21,470 |
) |
|
|
(16,931 |
) |
|
|
|
|
Cash flows from investing activities: |
|
|
|
Investment in unconsolidated entities |
|
(1,639 |
) |
|
|
(3,315 |
) |
Acquisition of consolidated subsidiary |
|
— |
|
|
|
(4,448 |
) |
Acquisition of leasing equipment |
|
(1,204 |
) |
|
|
— |
|
Acquisition of property, plant and equipment |
|
(27,420 |
) |
|
|
(65,696 |
) |
Investment in promissory notes and loans |
|
(17,500 |
) |
|
|
(22,000 |
) |
Investment in equity instruments |
|
(5,000 |
) |
|
|
— |
|
Proceeds from sale of leasing equipment |
|
— |
|
|
|
115 |
|
Proceeds from sale of property, plant and equipment |
|
111 |
|
|
|
988 |
|
Net cash used in investing activities |
|
(52,652 |
) |
|
|
(94,356 |
) |
|
|
|
|
Cash flows from financing activities: |
|
|
|
Proceeds from debt, net |
|
449,689 |
|
|
|
66,600 |
|
Repayment of debt |
|
(242,001 |
) |
|
|
— |
|
Payment of financing costs |
|
(10,022 |
) |
|
|
(1,192 |
) |
Cash dividends - common stock |
|
(6,303 |
) |
|
|
(6,170 |
) |
Settlement of equity-based compensation |
|
(3,216 |
) |
|
|
(90 |
) |
Distributions to non-controlling interests |
|
(15,039 |
) |
|
|
(20 |
) |
Net cash provided by financing activities |
|
173,108 |
|
|
|
59,128 |
|
|
|
|
|
Net decrease in cash and cash equivalents and restricted
cash |
|
98,986 |
|
|
|
(52,159 |
) |
Cash and cash equivalents and restricted cash, beginning of
period |
|
87,479 |
|
|
|
149,642 |
|
Cash and cash equivalents and restricted cash, end of
period |
$ |
186,465 |
|
|
$ |
97,483 |
|
Key Performance MeasuresThe
Chief Operating Decision Maker (“CODM”) utilizes Adjusted EBITDA as
our key performance measure.
Adjusted EBITDA provides the CODM with the
information necessary to assess operational performance, as well as
make resource and allocation decisions. Adjusted EBITDA is defined
as net income (loss) attributable to stockholders, adjusted (a) to
exclude the impact of provision for (benefit from) income taxes,
equity-based compensation expense, acquisition and transaction
expenses, losses on the modification or extinguishment of debt and
capital lease obligations, changes in fair value of non-hedge
derivative instruments, asset impairment charges, incentive
allocations, depreciation and amortization expense, interest
expense, interest and other costs on pension and other pension
expense benefits (“OPEB”) liabilities, dividends and accretion of
redeemable preferred stock, and other non-recurring items, (b) to
include the impact of our pro-rata share of Adjusted EBITDA from
unconsolidated entities, and (c) to exclude the impact of equity in
earnings (losses) of unconsolidated entities and the
non-controlling share of Adjusted EBITDA.
The following table sets forth a reconciliation
of net loss attributable to stockholders to Adjusted EBITDA for the
three and six months ended June 30, 2024 and 2023:
|
Three Months Ended June 30, |
|
Change |
|
Six Months EndedJune 30, |
|
Change |
(in thousands) |
|
2024 |
|
|
|
2023 |
|
|
|
|
2024 |
|
|
|
2023 |
|
|
Net loss attributable to stockholders |
$ |
(54,350 |
) |
|
$ |
(38,853 |
) |
|
$ |
(15,497 |
) |
|
$ |
(110,932 |
) |
|
$ |
(79,442 |
) |
|
$ |
(31,490 |
) |
Add: Provision for income taxes |
|
267 |
|
|
|
823 |
|
|
|
(556 |
) |
|
|
2,072 |
|
|
|
2,552 |
|
|
|
(480 |
) |
Add: Equity-based compensation expense |
|
1,799 |
|
|
|
642 |
|
|
|
1,157 |
|
|
|
4,139 |
|
|
|
1,537 |
|
|
|
2,602 |
|
Add: Acquisition and transaction expenses |
|
921 |
|
|
|
636 |
|
|
|
285 |
|
|
|
1,847 |
|
|
|
905 |
|
|
|
942 |
|
Add: Losses on the modification or extinguishment of debt and
capital lease obligations |
|
9,170 |
|
|
|
— |
|
|
|
9,170 |
|
|
|
9,170 |
|
|
|
— |
|
|
|
9,170 |
|
Add: Changes in fair value of non-hedge derivative instruments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,125 |
|
|
|
(1,125 |
) |
Add: Asset impairment charges |
|
— |
|
|
|
602 |
|
|
|
(602 |
) |
|
|
— |
|
|
|
743 |
|
|
|
(743 |
) |
Add: Incentive allocations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Add: Depreciation & amortization expense (1) |
|
21,596 |
|
|
|
20,292 |
|
|
|
1,304 |
|
|
|
42,693 |
|
|
|
40,427 |
|
|
|
2,266 |
|
Add: Interest expense |
|
29,690 |
|
|
|
24,182 |
|
|
|
5,508 |
|
|
|
57,283 |
|
|
|
47,432 |
|
|
|
9,851 |
|
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
(2) |
|
3,208 |
|
|
|
6,886 |
|
|
|
(3,678 |
) |
|
|
9,465 |
|
|
|
15,076 |
|
|
|
(5,611 |
) |
Add: Dividends and accretion of redeemable preferred stock |
|
17,610 |
|
|
|
15,257 |
|
|
|
2,353 |
|
|
|
34,585 |
|
|
|
29,827 |
|
|
|
4,758 |
|
Add: Interest and other costs on pension and OPEB liabilities |
|
(138 |
) |
|
|
480 |
|
|
|
(618 |
) |
|
|
462 |
|
|
|
960 |
|
|
|
(498 |
) |
Add: Other non-recurring items (3) |
|
— |
|
|
|
51 |
|
|
|
(51 |
) |
|
|
— |
|
|
|
1,339 |
|
|
|
(1,339 |
) |
Less: Equity in losses (earnings) of unconsolidated entities |
|
12,788 |
|
|
|
1,625 |
|
|
|
11,163 |
|
|
|
24,690 |
|
|
|
(2,741 |
) |
|
|
27,431 |
|
Less: Non-controlling share of Adjusted EBITDA (4) |
|
(8,305 |
) |
|
|
(4,946 |
) |
|
|
(3,359 |
) |
|
|
(13,987 |
) |
|
|
(10,167 |
) |
|
|
(3,820 |
) |
Adjusted EBITDA (non-GAAP) |
$ |
34,256 |
|
|
$ |
27,677 |
|
|
$ |
6,579 |
|
|
$ |
61,487 |
|
|
$ |
49,573 |
|
|
$ |
11,914 |
|
_______________________________(1) Includes the
following items for the three months ended June 30, 2024 and 2023:
(i) depreciation and amortization expense of $20,163 and $20,292
and (ii) capitalized contract costs amortization of $1,433 and $—,
respectively. Includes the following items for the six months ended
June 30, 2024 and 2023: (i) depreciation and amortization expense
of $40,684 and $40,427 and (ii) capitalized contract costs
amortization of $2,009 and $—,
respectively.(2) Includes the following items for
the three months ended June 30, 2024 and 2023: (i) net loss of
$(12,838) and $(1,660), (ii) interest expense of $11,182 and
$8,304, (iii) depreciation and amortization expense of $8,050
and $7,967, (iv) acquisition and transaction expenses of $31 and
$237, (v) changes in fair value of non-hedge derivative instruments
of $(3,875) and $(7,963), (vi) equity-based compensation of $1 and
$1, (vii) asset impairment of $163 and $—, (viii) equity method
basis adjustments of $16 and $— and (ix) other non-recurring items
of $478 and $—, respectively. Includes the following items for the
six months ended June 30, 2024 and 2023: (i) net (loss) income
of $(24,780) and $2,658, (ii) interest expense of $22,075 and
$16,336, (iii) depreciation and amortization expense of
$13,180 and $13,633, (iv) acquisition and transaction expenses of
$50 and $257, (v) changes in fair value of non-hedge derivative
instruments of $(1,822) and $(17,810), (vi) equity-based
compensation of $2 and $2, (vii) asset impairment of $250 and $—,
(viii) equity method basis adjustments of $32 and $— and (ix) other
non-recurring items of $478 and $—,
respectively.(3) Includes the following item for
the three and six months ended June 30, 2023: Railroad severance
expense of $51 and $1,339,
respectively.(4) Includes the following items for
the three months ended June 30, 2024 and 2023: (i) equity-based
compensation of $268 and $76, (ii) (benefit from) provision for
income taxes of $(142) and $35, (iii) interest expense of $2,639
and $1,880, (iv) depreciation and amortization expense of $3,387
and $2,944, (v) acquisition and transaction expense of $3 and $8,
(vi) interest and other costs on pension and OPEB liabilities of $—
and $1, (vii) asset impairment of $— and $2 and (viii) loss on
modification or extinguishment of debt of $2,150 and $—,
respectively. Includes the following items for the six months ended
June 30, 2024 and 2023: (i) equity-based compensation of $699 and
$186, (ii) (benefit from) provision for income taxes of $(276) and
$88, (iii) interest expense of $4,828 and $3,737, (iv) depreciation
and amortization expense of $6,581 and $6,080, (v) changes in fair
value of non-hedge derivative instruments of $— and $61, (vi)
acquisition and transaction expense of $3 and $8, (vii) interest
and other costs on pension and OPEB liabilities of $2 and $2,
(viii) asset impairment of $— and $2, (ix) loss on modification or
extinguishment of debt of $2,150 and $— and (x) other non-recurring
items of $— and $3, respectively.
The following tables sets forth a reconciliation
of net income (loss) attributable to stockholders to Adjusted
EBITDA for our four core segments for the three months ended
June 30, 2024:
|
Three Months Ended June 30, 2024 |
(in thousands) |
Railroad |
|
Jefferson Terminal |
|
Repauno |
|
Power and Gas |
|
Four Core Segments |
Net income (loss) attributable to
stockholders |
$ |
15,788 |
|
|
$ |
(14,152 |
) |
|
$ |
(4,160 |
) |
|
$ |
(5,173 |
) |
|
$ |
(7,697 |
) |
Add: Provision for (benefit from) income taxes |
|
1,092 |
|
|
|
(612 |
) |
|
|
(25 |
) |
|
|
— |
|
|
|
455 |
|
Add: Equity-based compensation expense |
|
290 |
|
|
|
1,101 |
|
|
|
134 |
|
|
|
— |
|
|
|
1,525 |
|
Add: Acquisition and transaction expenses |
|
153 |
|
|
|
8 |
|
|
|
— |
|
|
|
398 |
|
|
|
559 |
|
Add: Losses on the modification or extinguishment of debt and
capital lease obligations |
|
— |
|
|
|
9,170 |
|
|
|
— |
|
|
|
— |
|
|
|
9,170 |
|
Add: Changes in fair value of non-hedge derivative instruments |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Add: Asset impairment charges |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Add: Incentive allocations |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Add: Depreciation & amortization expense (1) |
|
4,860 |
|
|
|
13,733 |
|
|
|
2,480 |
|
|
|
— |
|
|
|
21,073 |
|
Add: Interest expense |
|
98 |
|
|
|
11,190 |
|
|
|
242 |
|
|
|
— |
|
|
|
11,530 |
|
Add: Pro-rata share of Adjusted EBITDA from unconsolidated entities
(2) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,285 |
|
|
|
6,285 |
|
Add: Dividends and accretion of redeemable preferred stock |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Add: Interest and other costs on pension and OPEB liabilities |
|
(138 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(138 |
) |
Add: Other non-recurring items |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Less: Equity in losses of unconsolidated entities |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,336 |
|
|
|
7,336 |
|
Less: Non-controlling share of Adjusted EBITDA (3) |
|
(22 |
) |
|
|
(8,110 |
) |
|
|
(173 |
) |
|
|
— |
|
|
|
(8,305 |
) |
Adjusted EBITDA (non-GAAP) |
$ |
22,121 |
|
|
$ |
12,328 |
|
|
$ |
(1,502 |
) |
|
$ |
8,846 |
|
|
$ |
41,793 |
|
_______________________________(1) Jefferson
Terminal
Includes the
following items for the three months ended June 30, 2024: (i)
depreciation and amortization expense of $12,300 and (ii)
capitalized contract costs amortization of $1,433.
(2) Power and Gas
Includes the
following items for the three months ended June 30, 2024: (i)
net loss of $(7,353), (ii) interest expense of $9,465, (iii)
depreciation and amortization expense of $7,359, (iv) acquisition
and transaction expenses of $31, (v) changes in fair value of
non-hedge derivative instruments of $(3,875), (vi) equity-based
compensation of $1, (vii) asset impairment of $163, (viii) equity
method basis adjustments of $16 and (ix) other non-recurring items
of $478.
(3) Railroad
Includes the
following items for the three months ended June 30, 2024: (i)
equity-based compensation of $1, (ii) provision for income taxes of
$3, (iii) interest expense of $1, (iv) depreciation and
amortization expense of $16 and (v) acquisition and transaction
expense of $1.
Jefferson
Terminal
Includes the
following items for the three months ended June 30, 2024: (i)
equity-based compensation of $259, (ii) benefit from income taxes
of $(143), (iii) interest expense of $2,623, (iv) depreciation and
amortization expense of $3,219, (v) acquisition and transaction
expense of $2 and (vi) loss on modification or extinguishment of
debt of $2,150.
Repauno
Includes the
following items for the three months ended June 30, 2024: (i)
equity-based compensation of $8, (ii) benefit from income taxes of
$(2), (iii) interest expense of $15 and (iv) depreciation and
amortization expense of $152.
FTAI Infrastructure (NASDAQ:FIP)
過去 株価チャート
から 8 2024 まで 9 2024
FTAI Infrastructure (NASDAQ:FIP)
過去 株価チャート
から 9 2023 まで 9 2024