share_log

FTAI Infrastructure Inc. Reports Second Quarter 2024 Results, Declares Dividend of $0.03 per Share of Common Stock

FTAI Infrastructure Inc. Reports Second Quarter 2024 Results, Declares Dividend of $0.03 per Share of Common Stock

FTAI製造行業公司發佈2024年第二季度業績,宣佈每股普通股派息0.03美元。
FTAI Infrastructure ·  08/02 18:00

NEW YORK, Aug. 02, 2024 (GLOBE NEWSWIRE) -- 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.

2024年8月2日,紐約(GLOBE NEWSWIRE)——FTAI基礎設施公司(NASDAQ:FIP)(以下簡稱“公司”或“FTAI基礎設施”)今天公佈了2024年第二季度的財務業績。公司的合併財務報表和關鍵業績指標附於本新聞稿作爲附件。

Financial Overview

財務總覽

(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
(以千爲單位,每股數據除外)
精選財務結果 Carrols 收購
歸屬於股東的淨虧損 $ (54,350)
基本和攤薄普通股每股虧損 $ (0.52)
調整後的EBITDA(1) $ 34,256
四個核心部門的調整後EBITDA(1)(2) $ 417,930美元

_______________________________
(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.

_______________________________
(1)有關非GAAP度量的定義和調節,請參閱本新聞稿的附件。
(2)不包括可持續發展和能源轉型和公司和其他部門。

Second Quarter 2024 Dividends
On 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.

2024年第二季度股息
2024年8月1日,公司董事會(以下簡稱“董事會”)宣佈普通股現金股息爲每股0.03美元,分配給截至2024年6月30日的季度持有人,並於2024年8月12日的股權記錄人支付,2024年8月20日到期。

Business Highlights

業務亮點

  • 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.
  • 第二季度四個核心板塊的調整後EBITDA爲4180萬美元,同比增長12%(1)(2)。
  • Transtar的營收爲4560萬美元,車數保持穩定,車均運價達到紀錄水平;汽車維修設施全面運作,勢頭強勁。
  • 傑斐遜碼頭的吞吐量和收入創下了季度紀錄。
  • Long Ridge的營收反映了5月份定期維修停機期間;最近公佈的能力拍賣結果將爲2025年中期至2026年中期增加大量的EBITDA。

(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.

(1)有關非GAAP度量的定義和調節,請參閱本新聞稿的附件。
(2)不包括可持續發展和能源轉型和公司和其他部門。

Additional Information
For 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, , 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.

附加信息
此外,公司管理層認爲對投資者有用的其他信息,請參閱公司網站投資者關係部分發布的展示和公司的第10-Q季度報告在公司網站上提供時,沒有這些信息的網站上沒有在此包括或納入。

Conference Call
In 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 Once registered, participants will receive a dial-in and unique pin to access the call.

電話會議
此外,管理層將於2024年8月2日星期五上午8:00舉行電話會議。可通過以下鏈接註冊參加電話會議。報名後,參與者將收到撥入電話和唯一密碼以訪問通話。

A simultaneous webcast of the conference call will be available to the public on a listen-only basis at . Please allow extra time prior to the call to visit the site and download the necessary software required to listen to the internet broadcast.

同時,電話會議的同步網絡廣播將公開提供,僅供聽取,網址爲。請在通話之前留出額外的時間訪問該網站並下載必要的軟件以便收聽網絡廣播。

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

電話會議的重播將於2024年8月2日星期五11:30之後至2024年8月9日星期五11:30提供。

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.

本新聞稿所包含或可訪問的任何網站上的信息均不構成參考,並且不應視爲本新聞稿的一部分。

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.

關於FTAI Infrastructure Inc。
FTAI Infrastructure主要投資於鐵路,港口和碼頭,電力和燃氣部門的重要基礎設施,這些領域綜合產生強勁而穩定的現金流,並具有收益增長和資產增值的潛力。FTAI Infrastructure由Fortress Investment Group LLC的關聯方進行外部管理,後者是一家領先的多元化全球投資公司。

Cautionary Note Regarding Forward-Looking Statements
Certain 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 (). 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.

關於前瞻性聲明的謹慎說明
本新聞稿中的某些陳述可能構成1995年《證券訴訟改革法》規定的前瞻性陳述,包括Transtar的持續勢頭和Long Ridge的潛在增加2025年中期至2026年中期大量EBITDA的能力。這些聲明基於管理層目前的期望和信念,受到可能導致實際結果與前瞻性聲明所描述的結果有所不同的趨勢和不確定性的影響,其中許多超出了公司的控制範圍。公司不能保證其期望將會實現,並且這種不同有可能是實質性的。因此,您不應過度依賴本新聞稿中包含的任何前瞻性聲明。有關某些可能影響此類前瞻性聲明的風險和重要因素的討論,請參閱公司最新的10-k年度報告和10-Q季度報告中的“風險因素”和“管理對財務狀況和業績的討論和分析”部分,這些報告可以在公司的網站上獲得()。此外,新的風險和不確定性也會隨時出現,公司無法預測或評估可能導致其實際結果與任何前瞻性聲明所包含的結果不同的每個因素的影響。此類前瞻性聲明僅以本新聞稿發佈之日爲準。該公司明確放棄在此處公開任何更新或修訂任何前瞻性聲明的義務,以反映其對此類聲明的期望或基於其中任何陳述的事件,條件或情況的變化。本發佈不構成銷售或要約購買任何證券。

For further information, please contact:

如需更多信息,請聯繫:

Alan Andreini
Investor Relations
FTAI Infrastructure Inc.
(646) 734-9414
aandreini@fortress.com

Alan Andreini
投資者關係
FTAI Infrastructure Inc.
(646)734-9414
aandreini@fortress.com

Exhibit - Financial Statements

附件-基本報表

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製造行業股份有限公司。
合併營業收入表(未經審計)
(金額以千爲單位,股份和每股數據除外)
截至6月30日的三個月 截至6月30日的六個月
2024 2023 2024 2023
收入
總收入 $ 84,887 $ 81,832 $ 167,422 $ 158,326
費用
營業費用 61,225 62,775 125,800 127,937
普通和管理 2,840 3,702 7701 6,903
收購和交易費用 921 636 1,847 905
向附屬機構支付的管理費和激勵分配 2,776 3,084 5,777 6,066
折舊和攤銷 20,163 20,292 40,684 40,427
資產減值 602 743
總支出 87,925 91,091 181,809 182,981
其他(費用)收入
未合併實體中的股權(虧損)收益 (12,788) (1,625) (24,690) 2,741
資產出售(損失)收益,淨額 (150) 647 (163) 523
債務的減值或熄滅損失 (9,170) (9,170)
利息費用 (29,690) (24,182) (57,283) (47,432)
其他收入 6,963 1,370 9,328 1,591
其他費用總計 (44,835) (23,790) (81,978) (42,577)
稅前虧損 (47,873) (33,049) (96,365) (67,232)
所得稅費用 267 823 2,072 2,552
每股數據 (48,140) (33,872) (98,437) (69,784)
減:歸屬於合併公司少數股東的淨損失 (11,400) (10,276) (22,090) (20,169)
減:分紅派息和贖回優先股賬面價值增加額 17,610 15,257 34,585 29,827
股東應占淨虧損 $ (54,350) $ (38,853) $ (110,932) $ (79,442)
每股虧損:
基本 $ (0.52) $ (0.38) $ (1.06) $ (0.77)
攤薄 $ (0.52) $ (0.38) $ (1.06) $ (0.77)
加權平均股數:
基本 105,039,831 102,793,800 104,612,209 102,790,737
攤薄 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製造行業股份有限公司。
聯合資產負債表(未經審計)
(金額以千爲單位,股份和每股數據除外)
(未經審計)
2020年6月30日
2024
12月31日
2023
資產
流動資產:
現金及現金等價物 $ 33,101 $ 29,367
受限現金 153,364 58,112
應收賬款淨額 52,221 55,990
其他資產 50,557 42,034
總流動資產 289,243 185,503
租賃設備淨值 36,114 勞動力和相關費用
經營租賃使用權資產,淨值 68,280 69,748
固定資產淨額 1,605,786 1,630,829
投資 。截止到2022年12月31日,公司決定不使用辦公空間,並計提了$ 72,701
無形資產, 淨額 48,838 52,621
商譽 275,367 275,367
其他 65,308 57,253
總資產 $ 2,452,408 $ 2,379,609
負債
流動負債:
應付賬款及應計費用 $ 111,570 $ 130,796
經營租賃負債 7,222 7,218
其他流動負債 18,828 12,623
流動負債合計 137,620 150,637
淨債務 1,554,124 1,340,910
經營租賃負債 61,070 62,441
其他負債 53,110 87,530
負債合計 1,805,924 1,641,518
承諾和 contingencies
可贖回優先股(每股面值0.01美元;覈准發行20億股;截至2024年6月30日和2023年12月31日,已發行和流通股300,000股;贖回金額爲4,4650萬美元。) 359,817 325,232
股權
普通股票(每股面值0.01美元,授權2,000,000,000股,截至2024年6月30日和2023年12月31日,已發行和流通股數分別爲101,704,885和100,589,572股) 1,016 1,006
股票認購應收款項。 803,603 843,971
累積赤字 (258,520) (182,173)
累計其他綜合損失 (151,268) (178,515)
股東權益 394,831 484,289
合併子公司股權不受控制股權 (108,164) (71,430)
股東權益總計 286,667 412,859
總負債、可贖回優先股和股權 $ 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
FTAI製造行業公司
合併現金流量表(未經審計)
(金額以千美元爲單位,除非另有說明)
截至6月30日的六個月
2024 2023
經營活動現金流量:
淨虧損 $ (98,437) $ (69,784)
調整爲淨損失到經營活動現金流量淨使用:
未合併實體利潤(損失)權益 24,690 (2,741)
資產出售損益,淨額 163 (523)
債務修改或抵消損失 9,170
以股票爲基礎的補償 4,139 1,537
折舊和攤銷 40,684 40,427
資產減值 743
遞延所得稅負債變動 1,493 2,110
非避險衍生品公允價值變動 1,125
推遲融資成本的攤銷 4,570 3,098
債券型折價攤銷 2,898 2,144
信用損失準備與賠付(收益) 514 (74)
變化
應收賬款 3,255 4,506
其他 (3,040) (4,724)
應付賬款及應計費用 (12,787) (6,202)
其他負債 1,218 11,427
經營活動使用的淨現金流量 (21,470) (16,931)
投資活動現金流量:
對未合併實體的投資 (1,639) (3,315)
收購控股子公司 (4,448)
租賃設備收購 (1,204)
購置固定資產 (27,420) (65,696)
認購證券和貸款投資 (17,500) (22,000)
股權工具投資 (5,000)
租賃設備出售收入 115
出售固定資產收益 111 988
投資活動產生的淨現金流出 (52,652) (94,356)
籌集資金的現金流量:
債務淨收益 449,689 66,600
償還債務 (242,001)
支付融資成本 (10,022) (1,192)
普通股的現金分紅 (6,303) (6,170)
解決基於股權的補償問題 (3,216) (90)
分配給非控股股權的股東 (15,039) (20)
籌資活動產生的現金淨額 173,108 59,128
現金及現金等價物和受限制的現金淨減少額 98,986 (52,159)
現金及現金等價物和受限制的現金期初餘額 87,479 149,642
現金及現金等價物和受限制的現金期末餘額 $ 186,465 $ 97,483

Key Performance Measures
The Chief Operating Decision Maker ("CODM") utilizes Adjusted EBITDA as our key performance measure.

關鍵績效指標
首席運營決策人(“CODM”)使用調整後的EBITDA作爲我們的關鍵業績衡量指標。

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.

調整後的EBITDA爲CODM提供了評估運營績效及進行資源和分配決策所需的信息。調整後的EBITDA被定義爲歸屬於股東的淨收益(損失),調整後(a)排除所得稅費用,股權補償費用,收購和交易費用,債務和資本租賃責任修改或取消帶來的損失,非套期保值衍生工具公允價值變動,資產減值費用,激勵分配,折舊及攤銷費用,利息費用,養老金和其他養老福利費用的利息和其他費用,可贖回優先股的股利和增值部分及其他非經常性項目的影響,(b)包括我們與未合併實體的調整後的EBITDA的按比例份額的影響,(c)排除未合併實體的收益(損失)的股權及調整後的EBITDA的非控股份額的影響。

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:

以下表格列出了2024年和2023年6月30日三個月和六個月歸屬於股東的淨虧損與調整後的EBITDA的對應關係:

Three Months Ended June 30, Change
Six Months Ended
June 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
截至6月30日的三個月 變更
銷售額最高的六個月
2020年6月30日
變更
(以千爲單位) 2024 2023 2024 2023
股東應占淨虧損 $ (54,350) $ (38,853) $ (15,497) $ (110,932) $ (79,442) $ (31,490)
增加:所得稅費用的預備金 267 823 (556) 2,072 2,552 (480)356-8798
加:權益基礎補償費用 1,799 642 1,157 4,139 1,537 2,602
加:收購和交易費用 921 636 285 1,847 905 942
加:債務和資本租賃義務的修改或償還的損失 9,170 9,170 9,170 9,170
加:非對沖衍生工具公允價值變動 1,125 (1,125)
增加:資產減值費用 602 (602) 743 (743)
增加:激勵津貼分配
增加:折舊與攤銷支出 (1) 21,596 20,292 1,304 42,693 40,427 2,266
加:利息費用 29,690 24,182 5,508 57,283 47,432 9,851
增加:非全資企業調整後的息稅折舊及攤銷前利潤 (2) 3,208 6,886 (3,678) 10,957 15,076 (5,611)
增加:分紅及贖回優先股所需的權益攤薄 17,610 15,257 2,353 34,585 29,827 4,758
增加:養老金和其他福利責任的利息和其他費用 (138) 480 (618) 462 960 (498)
增加:其他非經常性項目 (3) 51 (51) 1,339 (1,339)
減少:非全資企業的損益份額 12,788 1,625 11,163 24,690 (2,741) 27,431
減少:非控股的調整後的息稅折舊及攤銷前利潤 (4) (8,305) (4,946) (3,359) (13,987) (10,167) (3,820)
調整後的EBITDA(非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.

_______________________________
(1) 包括截至2024年6月30日及2023年6月30日三個月的以下條款:(i) 折舊及攤銷支出 $20,163 和 $20,292,以及 (ii) 鏈接合同成本攤銷 $1,433 和 $—,分別。包括截至2024年6月30日和2023年6月30日六個月的以下條款:(i) 折舊及攤銷支出 $40,684 和 $40,427,以及 (ii) 鏈接合同成本攤銷 $2,009 和 $—,分別。
(2)包括2024年6月30日和2023年6月30日三個月以下內容:(i)淨損失12,838美元和1,660美元,(ii)利息費用11,182美元和8,304美元,(iii)折舊和攤銷費用8,050美元和7,967美元,(iv)收購和交易費用31美元和237美元,(v)非套期保值衍生工具公允價值變動-3,875美元和-7,963美元,(vi)股權報酬1美元和1美元,(vii)資產減值163美元和 - ,(viii)股權法基礎調整16美元和 - 其他非經常性項目478美元和 -,分別爲$478和$ -。包括以下內容2024年6月30日和2023年6月30日六個月內:(i)淨(損失)收入-24,780美元和2,658美元,(ii)利息費用22,075美元和16,336美元,(iii)折舊和攤銷費用13,180美元和13,633美元,(iv)收購和交易費用50美元和257美元,(v)非套期保值衍生工具公允價值變動-1,822美元和-17,810美元,(vi)股權報酬2美元和2美元,(vii)資產減值250美元和-,(viii)股權法基礎調整和和 - (ix)其他非經常性項目478美元和 - ,分別爲$478和$ -。
(3)包括2023年6月30日三個月和六個月的以下內容:鐵路解僱費用51美元和1,339美元,分別爲$51和$1,339。
(4)包括2024年6月30日和2023年6月30日三個月以下內容:(i)股權報酬268美元和76美元,(ii)所得稅(受益)的(好處- 142美元和35美元,(iii)利息費用2,639美元和1,880美元,(iv)折舊和攤銷費用3,387美元和2,944美元,(v)收購和交易費用3美元和8美元,(vi)養老金和OPEb負債上的利息和其他費用 ,(vii)資產減值-和2,(viii)債務修改或清償損失2,150美元和 - ,分別爲$2,150和$ -。包括以下內容2024年6月30日和2023年6月30日六個月內:(i)股權報酬699美元和186美元,(ii)所得稅(受益- 276美元和88美元,(iii)利息費用4,828美元和3,737美元,(iv)折舊和攤銷費用6,581美元和6,080美元,(v)非套期保值衍生工具公允價值變動-和61美元,(vi)收購和交易費用3美元和8美元,(vii)養老金和OPEb負債利息和其他費用2美元和2美元,(viii)資產減值 -和2,(ix)債務修改或清償損失2,150美元和 - (x)其他非經常性項目-和3美元,分別爲$539和$281。

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:

以下表格列出了2024年6月30日我們四個核心業務部門的歸屬股東的淨收益(損失)對調整後的EBITDA的調節:

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
截至2024年6月30日的三個月
(以千爲單位) 鐵路業 傑斐遜碼頭 Repauno 動力和燃氣 四個核心部門
歸屬於股東的淨利潤 $ 15,788 $ (14,152) $ (4,160) $ (5,173) $ (7,697)
添加:所得稅的(受益)規定 1,092 (612) (25) 455
加:權益基礎補償費用 290 1,101 134 1,525
加:收購和交易費用 153 8 398 559
加:債務和資本租賃義務的修改或償還的損失 9,170 9,170
加:非對沖衍生工具公允價值變動
增加:資產減值費用
增加:激勵津貼分配
添加:折舊和攤銷費用(1) 4,860 13,733。 2,480 21,073
加:利息費用 98 11,190 242 11,530
添加:來自非合併實體的調整後的EBITDA的分攤份額(2) 6,285 6,285
添加:派息和贖回優先股的累積折舊費用
添加:養老金和OPEb負債的利息和其他費用 (138) (138)
添加:其他非經常性項目
扣減:未納入合併財務報表的企業利潤虧損 7,336 7,336
減去:調整後的EBITDA中的非控股權份額(3) (22) (8,110) (173) (8,305)
調整後的EBITDA(非GAAP) $ 22,121 $ 12,328 $ (1,502) $ 8,846 $ 41,793

_______________________________
(1) Jefferson Terminal

_______________________________
(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.

以下是2024年6月30日三個月的內容:(i)折舊和攤銷費用12,300美元,(ii)資本化合同成本攤銷費用1,433美元。

(2) Power and Gas

(2)燃料幣和天然氣

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.

包括截至2024年6月30日三個月以下內容:(i) 淨虧損爲$(7,353),(ii) 利息支出爲$9,465,(iii) 折舊和攤銷費用爲$7,359,(iv) 收購和交易費用爲$31,(v)非對沖衍生工具的公允價值變動金額爲$(3,875),(vi)股權獎勵費用爲$1,(vii)資產減值$163,(viii)權益法基礎調整爲$16和(ix)其他非經常性項目爲$478

(3) Railroad

(3) 鐵路

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.

包括截至2024年6月30日三個月以下內容:(i) 股權獎勵費用爲$1,(ii) 所得稅費用爲$3,(iii) 利息支出爲$1,(iv) 折舊和攤銷費用爲$16和(v) 收購和交易費用爲$1

Jefferson Terminal

傑斐遜油庫

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.

包括截至2024年6月30日三個月以下內容:(i) 股權獎勵費用爲$259,(ii)所得稅收益爲$(143),(iii) 利息支出爲$2,623,(iv) 折舊和攤銷費用爲$3,219,(v) 收購和交易費用爲$2和(vi)債務修改或攤銷損失爲$2,150

Repauno

雷波諾

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.

包括截至2024年6月30日三個月以下內容:(i) 股權獎勵費用爲$8,(ii) 所得稅收益爲$(2),(iii)利息支出爲$15和(iv) 折舊和攤銷費用爲$152


譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論