Debt refinancing significantly improves maturity profile
Reported net loss of $0.4 million and $10.3 million for the fourth quarter and year ended December 31, 2022, respectively
Reported adjusted EBITDA of $17.8 million and $114.9 million for the fourth quarter and year ended December 31, 2022
Exiting butane optimization business, which reported net loss of $4.7 million and $20.0 million for the fourth quarter and year ended December 31, 2022, respectively, and negative adjusted EBITDA of $10.7 million and $7.2 million, for the same respective periods
In January 2023, S&P Global Ratings upgraded its issuer credit ratings of Martin Midstream Partners L.P. from CCC to B- with a stable outlook. Additionally, in January 2023, Fitch Ratings assigned an initial issuer rating of B- with a stable outlook. In February 2023, Moody's Investor Services upgraded its issuer credit rating from Caa1 to B3 with a stable outlook.
Expects full year 2023 Adjusted EBITDA of approximately $115.3 million after giving effect to the exit of the butane optimization business, growth capital expenditures of approximately $17.5 million with $12.5 million dedicated to the DSM Semichem joint venture, and maintenance capital expenditures of $26.6 million
Additional 2023 Financial Guidance assumptions include debt reduction of approximately $55 million as the Partnership liquidates the remaining inventory attributable to the butane optimization business resulting in projected year-end leverage of 4.0x

Martin Midstream Partners L.P. (NASDAQ:MMLP) ("MMLP" or the "Partnership") today announced its financial results for the fourth quarter and year ended December 31, 2022.

Bob Bondurant, President and Chief Executive Officer of Martin Midstream GP LLC, the general partner of the Partnership, stated, "Despite the challenges we faced in the second half of 2022 due to fluctuating commodity prices, the Partnership had another solid year. While results were slightly lower than our guidance range, all of our business segments, with the exception of the NGL segment, outperformed compared to our internal forecast; with the Transportation segment leading the way. During the last month we announced our intent to exit the butane optimization business which will substantially lower our working capital needs, reduce volatility in our earnings, and lessen our exposure to commodity prices in the future. We anticipate that by the end of the second quarter of 2023, all remaining butane inventory volumes will be sold. We intend to redeploy our underground butane storage assets by utilizing them in a fee-based business model, providing our customers reliable storage and logistics services, while minimizing the impact to our employees.

"In January of 2023, we announced our plan to refinance the Partnership's capital structure. On February 8, 2023, we closed and funded $400 million of new second lien notes due 2028, and used a portion of the proceeds to repay all of our outstanding notes due in 2024 and 2025, with the remainder being used to pay down borrowings under our revolving credit facility. Concurrently, we amended our revolving credit facility lowering the bank commitments to $200 million and extending the maturity to 2027.

"In summary, with the planned exit from the butane optimization business and the extension of our debt maturities, we have substantially lowered the risk profile of the Partnership. We remain committed to capital discipline and continued strengthening of our balance sheet through meaningful debt reduction."

FOURTH QUARTER 2022 OPERATING RESULTS BY BUSINESS SEGMENT

TERMINALLING AND STORAGE ("T&S")

T&S operating income was $4.3 million and $3.9 million for the three months ended December 31, 2022 and 2021, respectively.

Adjusted segment EBITDA for T&S was $10.5 million and $11.0 million for the three months ended December 31, 2022 and 2021, respectively, reflecting higher employee-related expenses at our specialty terminals coupled with lower volumes in our lubricant and specialty products divisions, offset by increased throughput revenue at our shore-based terminals and Smackover Refinery.

TRANSPORTATION

Transportation operating income was $11.1 million and $5.1 million for the three months ended December 31, 2022 and 2021, respectively.

Adjusted segment EBITDA for Transportation was $14.7 million and $8.8 million for the three months ended December 31, 2022 and 2021, respectively, reflecting robust demand for land transportation services coupled with improving marine fleet utilization and higher day rates.

SULFUR SERVICES

Sulfur Services operating income was $9.1 million and $8.9 million for the three months ended December 31, 2022 and 2021, respectively.

Adjusted segment EBITDA for Sulfur Services was $5.7 million and $11.4 million for the three months ended December 31, 2022 and 2021, respectively, due to decreased fertilizer sales volumes related to continued pricing instability. Additionally, the Sulfur Services segment saw reduced adjusted EBITDA of $0.5 million related to the sale of our Stockton, California, Sulfur prilling terminal on October 7, 2022.

NATURAL GAS LIQUIDS ("NGL")

NGL operating income (loss) was $(3.7) million and $12.2 million for the three months ended December 31, 2022 and 2021, respectively. Butane optimization operating income (loss) was $(4.7) million and $11.0 million for the three months ended December 31, 2022 and 2021, respectively.

Adjusted segment EBITDA for NGL was $(9.1) million and $12.8 million for the three months ended December 31, 2022 and 2021, respectively, primarily reflecting decreased NGL sales volumes and margins. Included in the NGL results is adjusted EBITDA of $(10.7) million and $11.0 million for the three months ended December 31, 2022 and 2021, respectively, attributable to the butane optimization business that the Partnership intends to exit.

UNALLOCATED SELLING, GENERAL AND ADMINISTRATIVE EXPENSE ("USGA")

USGA expenses included in operating income were $4.1 million and $4.3 million for the three months ended December 31, 2022 and 2021, respectively.

USGA expenses included in adjusted EBITDA were $4.1 million and $4.3 million for the three months ended December 31, 2022 and 2021, respectively, primarily reflecting an increase in employee-related expenses.

CAPITALIZATION

At December 31, 2022, the Partnership had $516 million of total debt outstanding, including $171 million drawn on its $275 million revolving credit facility, $54 million of senior secured 1.5 lien notes due 2024 and $291 million of senior secured second lien notes due 2025. At December 31, 2022, the Partnership had liquidity of approximately $63 million from available capacity under its revolving credit facility. The Partnership's adjusted leverage ratio, as calculated under the revolving credit facility, was 4.27 times and 3.63 times on December 31, 2022 and September 30, 2022, respectively. The Partnership was in compliance with all debt covenants as of December 31, 2022.

On January 30, 2023 the Partnership announced its intent to offer $400 million in new 5-year senior secured second lien notes due 2028 and announced an amendment to its revolving credit facility effective upon the close of the note offering. Concurrently, the Partnership announced a cash tender for all its then outstanding 1.5 lien notes due 2024 and its second lien notes due 2025. On February 8, 2023, the Partnership announced its $400 million 5-year senior secured second lien notes offering closed and funded, all validly tendered notes were accepted and paid, and as such the revolving credit facility amendment was effective with the maturity extended to 2027. Also on February 8, 2023, the Partnership exercised its optional redemption rights with respect to the existing notes due 2024 and 2025 that remained outstanding following the tender offer, and satisfied and discharged its obligations under the indentures governing such notes.

For more detailed information on the $400 million senior secured second lien notes, and the amended and extended credit facility, see the Current Report on Form 8-K filed with the U.S. Securities and Exchange Commission on February 8, 2023 or at the Partnership's website www.MMLP.com.

RESULTS OF OPERATIONS

The Partnership had a net loss of $0.4 million, a loss of $0.01 per limited partner unit, for the three months ended December 31, 2022. The Partnership had net income of $10.8 million, or $0.27 per limited partner unit, for the three months ended December 31, 2021. Adjusted EBITDA was $17.8 million for the three months ended December 31, 2022 compared to $39.7 million for the three months ended December 31, 2021. Net cash provided by operating activities was $32.9 million for the three months ended December 31, 2022 compared to $48.1 million for the three months ended December 31, 2021. Distributable cash flow was $(1.7) million for the three months ended December 31, 2022 compared to $19.3 million for the three months ended December 31, 2021.

The Partnership had a net loss of $10.3 million, a loss of $0.26 per limited partner unit, for the year ended December 31, 2022. The Partnership had a net loss of $0.2 million, a loss of $0.01 per limited partner unit, for the year ended December 31, 2021. Adjusted EBITDA was $114.9 million for the year ended December 31, 2022 compared to $114.5 million for the year ended December 31, 2021. Net cash provided by operating activities was $16.1 million for the year ended December 31, 2022 compared to $35.7 million for the year ended December 31, 2021. Distributable cash flow was $37.9 million for the year ended December 31, 2022 compared to $44.6 million for the year ended December 31, 2021.

Revenues were $243.4 million for the three months ended December 31, 2022 compared to $285.9 million for the three months ended December 31, 2021. Revenues were $1.019 billion for the year ended December 31, 2022 compared to $882.4 million for the year ended December 31, 2021.

EBITDA, adjusted EBITDA, distributable cash flow and adjusted free cash flow are non-GAAP financial measures which are explained in greater detail below under the heading "Use of Non-GAAP Financial Information." The Partnership has also included below a table entitled "Reconciliation of EBITDA, Adjusted EBITDA, Distributable Cash Flow and Adjusted Free Cash Flow" in order to show the components of these non-GAAP financial measures and their reconciliation to the most comparable GAAP measurement.

An attachment included in the Current Report on Form 8-K to which this announcement is included, contains a comparison of the Partnership's adjusted EBITDA for the fourth quarter 2022 to the Partnership's adjusted EBITDA for the fourth quarter 2021.

2023 FINANCIAL GUIDANCE

The Partnership expects full year 2023 Adjusted EBITDA of approximately $115.3 million after giving effect to the exit of the butane optimization business, growth capital expenditures of approximately $17.5 million with $12.5 million dedicated to the DSM Semichem joint venture, maintenance capital expenditures of $26.6 million, and projected year-end leverage of 4.0x. More detailed 2023 Financial Guidance is provided as an attachment included in the Current Report on Form 8-K to which this press release is included.

MMLP does not intend at this time to provide financial guidance beyond 2023.

The Partnership has not provided comparable GAAP financial information on a forward-looking basis because it would require the Partnership to create estimated ranges on a GAAP basis, which would entail unreasonable effort as the adjustments required to reconcile forward-looking non-GAAP measures cannot be predicted with a reasonable degree of certainty but may include, among others, costs related to debt amendments and unusual charges, expenses and gains. Some or all of those adjustments could be significant.

2022 K-1 TAX PACKAGES

The MMLP K-1 tax packages are expected to be available online through our website at www.mmlp.com or www.taxpackagesupport.com/martinmidstream after 5:00 p.m. Central Standard Time on February 28, 2023. Mailing of the tax packages is currently expected to be complete the week of March 6, 2023. In an effort to be environmentally friendly, the Partnership encourages its unitholders to sign up for electronic delivery of their MMLP tax package.

INVESTORS CONFERENCE CALL

Date: Thursday, February 16, 2023

Time: 8:00 a.m. CT (please dial in by 7:55 a.m.)

Dial In #: (888) 330-2384

Conference ID: 8536096

Replay Dial In # (800) 770-2030 – Conference ID: 8536096

A webcast of the conference call will also be available by visiting the Events and Presentations section under Investor Relations on our website at www.MMLP.com.

About Martin Midstream Partners

MMLP, headquartered in Kilgore, Texas, is a publicly traded limited partnership with a diverse set of operations focused primarily in the Gulf Coast region of the United States. MMLP's four primary business lines include: (1) terminalling, processing, storage, and packaging services for petroleum products and by-products, including the refining of naphthenic crude oil; (2) land and marine transportation services for petroleum products and by-products, chemicals, and specialty products; (3) sulfur and sulfur-based products processing, manufacturing, marketing and distribution; and (4) natural gas liquids marketing, distribution, and transportation services. To learn more, visit www.MMLP.com. Follow Martin Midstream Partners L.P. on LinkedIn, Twitter, and Facebook.

Forward-Looking Statements

Statements about the Partnership's 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, including (i) the effects of the continued volatility of commodity prices and the related macroeconomic and political environment and (ii) other factors, many of which are outside its control, which could cause actual results to differ materially from such statements. While the Partnership 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 Partnership's annual and quarterly reports filed from time to time with the Securities and Exchange Commission (the "SEC"). The Partnership 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 except where required to do so by law.

Use of Non-GAAP Financial Information

To assist the Partnership's management in assessing its business, it uses the following non-GAAP financial measures: earnings before interest, taxes, and depreciation and amortization ("EBITDA"), adjusted EBITDA (as defined below) distributable cash flow available to common unitholders ("distributable cash flow"), and free cash flow after growth capital expenditures and principal payments under finance lease obligations ("adjusted free cash flow"). The Partnership's management uses a variety of financial and operational measurements other than its financial statements prepared in accordance with United States Generally Accepted Accounting Principles ("GAAP") to analyze its performance.

Certain items excluded from EBITDA and adjusted EBITDA are significant components in understanding and assessing an entity's financial performance, such as cost of capital and historical costs of depreciable assets.

EBITDA and Adjusted EBITDA. The Partnership defines adjusted EBITDA as EBITDA before unit-based compensation expenses, gains and losses on the disposition of property, plant and equipment, impairment and other similar non-cash adjustments. Adjusted EBITDA is used as a supplemental performance and liquidity measure by the Partnership's management and by external users of its financial statements, such as investors, commercial banks, research analysts, and others, to assess:

the financial performance of the Partnership's assets without regard to financing methods, capital structure, or historical cost basis;
the ability of the Partnership's assets to generate cash sufficient to pay interest costs, support its indebtedness, and make cash distributions to its unitholders; and
its operating performance and return on capital as compared to those of other companies in the midstream energy sector, without regard to financing methods or capital structure.

The GAAP measures most directly comparable to adjusted EBITDA are net income (loss) and net cash provided by (used in) operating activities. Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income (loss), operating income (loss), net cash provided by (used in) operating activities, or any other measure of financial performance presented in accordance with GAAP. Adjusted EBITDA may not be comparable to similarly titled measures of other companies because other companies may not calculate adjusted EBITDA in the same manner.

Adjusted EBITDA does not include interest expense, income tax expense, and depreciation and amortization. Because the Partnership has borrowed money to finance its operations, interest expense is a necessary element of its costs and its ability to generate cash available for distribution. Because the Partnership has capital assets, depreciation and amortization are also necessary elements of its costs. Therefore, any measures that exclude these elements have material limitations. To compensate for these limitations, the Partnership believes that it is important to consider net income (loss) and net cash provided by (used in) operating activities as determined under GAAP, as well as adjusted EBITDA, to evaluate its overall performance.

Distributable Cash Flow. The Partnership defines distributable cash flow as net cash provided by (used in) operating activities less cash received (plus cash paid) for closed commodity derivative positions included in accumulated other comprehensive income (loss), plus changes in operating assets and liabilities which (provided) used cash, less maintenance capital expenditures and plant turnaround costs. Distributable cash flow is a significant performance measure used by the Partnership's management and by external users of its financial statements, such as investors, commercial banks and research analysts, to compare basic cash flows generated by us to the cash distributions it expects to pay unitholders. Distributable cash flow is also an important financial measure for the Partnership's unitholders since it serves as an indicator of its success in providing a cash return on investment. Specifically, this financial measure indicates to investors whether or not the Partnership is generating cash flow at a level that can sustain or support an increase in its quarterly distribution rates. Distributable cash flow is also a quantitative standard used throughout the investment community with respect to publicly-traded partnerships because the value of a unit of such an entity is generally determined by the unit's yield, which in turn is based on the amount of cash distributions the entity pays to a unitholder.

Adjusted Free Cash Flow. The Partnership defines adjusted free cash flow as distributable cash flow less growth capital expenditures and principal payments under finance lease obligations. Adjusted free cash flow is a significant performance measure used by the Partnership's management and by external users of its financial statements and represents how much cash flow a business generates during a specified time period after accounting for all capital expenditures, including expenditures for growth and maintenance capital projects. The Partnership believes that adjusted free cash flow is important to investors, lenders, commercial banks and research analysts since it reflects the amount of cash available for reducing debt, investing in additional capital projects, paying distributions, and similar matters. The Partnership's calculation of adjusted free cash flow may or may not be comparable to similarly titled measures used by other entities.

The GAAP measure most directly comparable to distributable cash flow and adjusted free cash flow is net cash provided by (used in) operating activities. Distributable cash flow and adjusted free cash flow should not be considered alternatives to, or more meaningful than, net income (loss), operating income (loss), net cash provided by (used in) operating activities, or any other measure of liquidity presented in accordance with GAAP. Distributable cash flow and adjusted free cash flow have important limitations because they exclude some items that affect net income (loss), operating income (loss), and net cash provided by (used in) operating activities. Distributable cash flow and adjusted free cash flow may not be comparable to similarly titled measures of other companies because other companies may not calculate these non-GAAP metrics in the same manner. To compensate for these limitations, the Partnership believes that it is important to consider net cash provided by (used in) operating activities determined under GAAP, as well as distributable cash flow and adjusted free cash flow, to evaluate its overall liquidity.

MMLP-F

MARTIN MIDSTREAM PARTNERS L.P. CONSOLIDATED BALANCE SHEETS (Dollars in thousands)
	December 31,
	2022			2021
Assets
Cash	$	45		$	52
Trade and accrued accounts receivable, less allowance for doubtful accounts of $496 and $311, respectively		79,641			84,199
Inventories		109,798			62,120
Due from affiliates		8,010			14,409
Other current assets		13,633			12,908
Total current assets		211,127			173,688

Property, plant and equipment, at cost		903,535			898,770
Accumulated depreciation		(584,245	)		(553,300	)
Property, plant and equipment, net		319,290			345,470

Goodwill		16,671			16,823
Right-of-use assets		34,963			21,861
Deferred income taxes, net		14,386			19,821
Intangibles and other assets, net		2,414			2,198
	$	598,851		$	579,861
Liabilities and Partners' Capital (Deficit)
Current portion of long term debt and finance lease obligations	$	9		$	280
Trade and other accounts payable		68,198			70,342
Product exchange payables		32			1,406
Due to affiliates		8,947			1,824
Income taxes payable		665			385
Other accrued liabilities		33,074			29,850
Total current liabilities		110,925			104,087

Long-term debt, net		512,871			498,871
Finance lease obligations		—			9
Operating lease liabilities		26,268			15,704
Other long-term obligations		8,232			9,227
Total liabilities		658,296			627,898
Commitments and contingencies
Partners' capital (deficit)		(59,445	)		(48,853	)
Accumulated other comprehensive income		—			816
Total partners' capital (deficit)		(59,445	)		(48,037	)
	$	598,851		$	579,861

MARTIN MIDSTREAM PARTNERS L.P. CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in thousands, except per unit amounts)
	Year Ended December 31,
	2022			2021			2020
Revenues:
Terminalling and storage *	$	80,268		$	75,223		$	80,864
Transportation *		219,008			144,314			132,492
Sulfur services		12,337			11,799			11,659
Product sales: *
Natural gas liquids		398,422			414,043			247,479
Sulfur services		166,827			133,243			96,348
Terminalling and storage		142,016			103,809			103,300
		707,265			651,095			447,127
Total revenues		1,018,878			882,431			672,142

Costs and expenses:
Cost of products sold: (excluding depreciation and amortization)
Natural gas liquids *		389,504			362,706			215,895
Sulfur services *		120,062			89,134			58,515
Terminalling and storage *		113,740			81,258			82,516
		623,306			533,098			356,926
Expenses:
Operating expenses *		251,886			193,952			183,747
Selling, general and administrative *		41,812			41,012			40,900
Depreciation and amortization		56,280			56,751			61,462
Total costs and expenses		973,284			824,813			643,035
Other operating income (loss), net		5,669			(534	)		12,488
Gain on involuntary conversion of property, plant and equipment		—			196			4,907
Operating income		51,263			57,280			46,502

Other income (expense):
Interest expense, net		(53,665	)		(54,107	)		(46,210	)
Gain on retirement of senior unsecured notes		—			—			3,484
Loss on exchange of senior unsecured notes		—			—			(8,817	)
Other, net		(5	)		(4	)		6
Total other income (expense)		(53,670	)		(54,111	)		(51,537	)
Net income (loss) before taxes		(2,407	)		3,169			(5,035	)
Income tax expense		(7,927	)		(3,380	)		(1,736	)
Net loss		(10,334	)		(211	)		(6,771	)
Less general partner's interest in net loss		207			4			135
Less loss allocable to unvested restricted units		40			—			21
Limited partners' interest in net loss	$	(10,087	)	$	(207	)	$	(6,615	)

*Related Party Transactions Shown Below


MARTIN MIDSTREAM PARTNERS L.P. CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in thousands, except per unit amounts)

*Related Party Transactions Included Above
	Year Ended December 31,
	2022		2021		2020
Revenues:
Terminalling and storage	$	66,867	$	62,677	$	63,823
Transportation		28,393		20,046		21,997
Product sales		554		479		317
Costs and expenses:
Cost of products sold: (excluding depreciation and amortization)
Sulfur services		10,717		9,980		10,519
Terminalling and storage		39,375		27,866		18,429
Expenses:
Operating expenses		93,630		78,607		80,075
Selling, general and administrative		31,758		32,924		32,886

MARTIN MIDSTREAM PARTNERS L.P. CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in thousands, except per unit amounts)

	Year Ended December 31,
	2022			2021			2020

Allocation of net income (loss) attributable to:

Limited partner interest:	$	(10,127	)	$	(207	)	$	(6,615	)

General partner interest:	$	(207	)	$	(4	)	$	(135	)

Net loss per unit attributable to limited partners:

Basic:	$	(0.26	)	$	(0.01	)	$	(0.17	)

Weighted average limited partner units - basic		38,726,048			38,689,041			38,656,559

Diluted:	$	(0.26	)	$	(0.01	)	$	(0.17	)

Weighted average limited partner units - diluted		38,726,048			38,689,041			38,656,559

MARTIN MIDSTREAM PARTNERS L.P. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Dollars in thousands)
	Year Ended December 31,
	2022			2021			2020

Net loss	$	(10,334	)	$	(211	)	$	(6,771	)
Changes in fair values of commodity cash flow hedges	$	(816	)	$	816		$	—
Comprehensive income (loss)	$	(11,150	)	$	605		$	(6,771	)

MARTIN MIDSTREAM PARTNERS L.P. CONSOLIDATED STATEMENTS OF CAPITAL (Dollars in thousands)

	Partners' Capital (Deficit)
	Common					General Partner Amount			Accumulated Other Comprehensive Income
	Units		Amount			General Partner Amount			Accumulated Other Comprehensive Income			Total
Balances – December 31, 2019	38,863,389		$	(38,342	)	$	2,146		$	—			(36,196	)

Net loss	—			(6,636	)		(135	)		—			(6,771	)
Issuance of time-based restricted units	81,000			—			—			—			—
Forfeiture of restricted units	(85,467	)		—			—			—			—
Cash distributions	—			(5,211	)		(106	)		—			(5,317	)
Unit-based compensation	—			1,422			—			—			1,422
Purchase of treasury units	(7,748	)		(9	)		—			—			(9	)
Balances – December 31, 2020	38,851,174			(48,776	)		1,905			—			(46,871	)

Net loss	—			(207	)		(4	)		—			(211	)
Issuance of time-based restricted units	42,168			—			—			—			—
Forfeiture of restricted units	(83,436	)		—			—			—			—
General partner contribution	—			—			3			—			3
Cash distributions	—			(775	)		(16	)		—			(791	)
Changes in fair values of commodity cash flow hedges	—			—			—			816			816
Excess purchase price over carrying value of acquired assets	—			(1,350	)		—			—			(1,350	)
Unit-based compensation	—			384			—			—			384
Purchase of treasury units	(7,156	)		(17	)		—			—			(17	)
Balances – December 31, 2021	38,802,750			(50,741	)		1,888			816			(48,037	)

Net loss	—			(10,127	)		(207	)		—			(10,334	)
Issuance of time-based restricted units	48,000			—			—			—			—
Cash distributions	—			(777	)		(16	)		—			(793	)
Changes in fair values of commodity cash flow hedges	—			—			—			(816	)		(816	)
Excess purchase price over carrying value of acquired assets	—			374			—			—			374
Unit-based compensation	—			161			—			—			161
Balances – December 31, 2022	38,850,750		$	(61,110	)	$	1,665		$	—		$	(59,445	)

MARTIN MIDSTREAM PARTNERS L.P. CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands)

	Year Ended December 31,
	2022			2021			2020
Cash flows from operating activities:
Net loss	$	(10,334	)	$	(211	)	$	(6,771	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		56,280			56,751			61,462
Amortization and write-off of deferred debt issue costs		3,152			3,367			3,422
Amortization of premium on notes payable		—			—			(191	)
Deferred income tax expense		5,744			2,432			1,169
(Gain) loss on disposition or sale of property, plant, and equipment		(5,669	)		534			(9,788	)
Gain on involuntary conversion of property, plant and equipment		—			(196	)		(4,907	)
Gain on retirement of senior unsecured notes		—			—			(3,484	)
Non-cash impact related to exchange of senior unsecured notes		—			—			(749	)
Derivative income		(901	)		5,593			8,209
Net cash paid for commodity derivatives		85			(4,984	)		(8,669	)
Unit-based compensation		161			384			1,422
Change in current assets and liabilities, excluding effects of acquisitions and dispositions:
Accounts and other receivables		4,579			(31,448	)		30,741
Inventories		(47,678	)		(8,334	)		5,264
Due from affiliates		6,399			398			2,932
Other current assets		(1,479	)		(3,552	)		(5,733	)
Trade and other accounts payable		486			14,331			(7,318	)
Product exchange payables		(1,374	)		1,033			(3,949	)
Due to affiliates		7,123			1,389			(1,035	)
Income taxes payable		280			(171	)		84
Other accrued liabilities		(2,087	)		(2,236	)		4,144
Change in other non-current assets and liabilities		1,381			649			(1,470	)
Net cash provided by operating activities		16,148			35,729			64,785
Cash flows from investing activities:
Payments for property, plant, and equipment		(27,237	)		(16,059	)		(28,622	)
Payments for plant turnaround costs		(5,176	)		(4,109	)		(1,478	)
Proceeds from sale of property, plant, and equipment		7,769			643			25,154
Proceeds from involuntary conversion of property, plant and equipment		—			284			7,550
Net cash provided by (used in) investing activities		(24,644	)		(19,241	)		2,604
Cash flows from financing activities:
Payments of long-term debt		(393,740	)		(333,790	)		(333,637	)
Payments under finance lease obligations		(279	)		(2,707	)		(4,562	)
Proceeds from long-term debt		404,650			316,500			282,019
General partner contributions		—			3			—
Excess purchase price over carrying value of acquired assets		(1,285	)		—			—
Purchase of treasury units		—			(17	)		(9	)
Payments of debt issuance costs		(64	)		(592	)		(3,781	)
Cash distributions paid		(793	)		(791	)		(5,317	)
Net cash provided by (used in) financing activities		8,489			(21,394	)		(65,287	)

Net increase (decrease) in cash		(7	)		(4,906	)		2,102
Cash at beginning of year		52			4,958			2,856
Cash at end of year	$	45		$	52		$	4,958

MARTIN MIDSTREAM PARTNERS L.P. SEGMENT OPERATING INCOME (Dollars and volumes in thousands, except BBL per day)

*Terminalling and Storage Segment*

*Comparative Results of Operations for the Years Ended December 31, 2022 and 2021*

	Year Ended December 31,						Variance			Percent Change
	2022			2021			Variance			Percent Change
	(In thousands)
Revenues:
Services	$	86,664		$	81,762		$	4,902		6	%
Products		142,129			103,867			38,262		37	%
Total revenues		228,793			185,629			43,164		23	%

Cost of products sold		116,117			83,081			33,036		40	%
Operating expenses		58,748			52,972			5,776		11	%
Selling, general and administrative expenses		6,626			6,052			574		9	%
Depreciation and amortization		28,234			28,210			24		—	%
		19,068			15,314			3,754		25	%
Other operating loss, net		(166	)		(48	)		(118	)	(246	)%
Gain on involuntary conversion of property, plant and equipment		—			196			(196	)	(100	)%
Operating income	$	18,902		$	15,462		$	3,440		22	%

Shore-based throughput volumes (gallons)		85,569			50,526			35,043		69	%
Smackover refinery throughput volumes (guaranteed minimum BBL per day)		6,500			6,500			—		—	%

*Transportation Segment*

*Comparative Results of Operations for the Years Ended December 31, 2022 and 2021*

	Year Ended December 31,				Variance			Percent Change
	2022		2021		Variance			Percent Change
	(In thousands)
Revenues	$	239,275	$	161,180	$	78,095		48	%
Operating expenses		176,198		129,449		46,749		36	%
Selling, general and administrative expenses		8,215		7,670		545		7	%
Depreciation and amortization		14,567		15,719		(1,152	)	(7	)%
		40,295		8,342		31,953		383	%
Other operating income, net		1,062		74		988		1,335	%
Operating income	$	41,357	$	8,416	$	32,941		391	%


MARTIN MIDSTREAM PARTNERS L.P. SEGMENT OPERATING INCOME (Dollars and volumes in thousands, except BBL per day)

*Sulfur Services Segment*

*Comparative Results of Operations for the Years Ended December 31, 2022 and 2021*

	Year Ended December 31,				Variance			Percent Change
	2022		2021		Variance			Percent Change
	(In thousands)
Revenues:
Services	$	12,337	$	11,799	$	538		5	%
Products		166,827		133,243		33,584		25	%
Total revenues		179,164		145,042		34,122		24	%

Cost of products sold		127,018		95,287		31,731		33	%
Operating expenses		15,335		10,203		5,132		50	%
Selling, general and administrative expenses		6,081		5,284		797		15	%
Depreciation and amortization		11,099		10,432		667		6	%
		19,631		23,836		(4,205	)	(18	)%
Other operating income, net		4,555		129		4,426		3,431	%
Operating income	$	24,186	$	23,965	$	221		1	%

Sulfur (long tons)		452.0		456.0		(4.0	)	(1	)%
Fertilizer (long tons)		211.0		301.0		(90.0	)	(30	)%
Sulfur services volumes (long tons)		663.0		757.0		(94.0	)	(12	)%

*Natural Gas Services Segment*

*Comparative Results of Operations for the Years Ended December 31, 2022 and 2021*

	Year Ended December 31,						Variance			Percent Change
	2022			2021			Variance			Percent Change
	(In thousands)
Products Revenues	$	398,425		$	414,043			(15,618	)	(4	)%
Cost of products sold		403,922			375,239			28,683		8	%
Operating expenses		4,540			4,061			479		12	%
Selling, general and administrative expenses		4,069			6,098			(2,029	)	(33	)%
Depreciation and amortization		2,380			2,390			(10	)	—	%
		(16,486	)		26,255			(42,741	)	(163	)%
Other operating income (loss), net		218			(689	)		907		132	%
Operating income (loss)	$	(16,268	)	$	25,566		$	(41,834	)	(164	)%

NGLs Volumes (barrels)		5,791			7,121			(1,330	)	(19	)%

Non-GAAP Financial Measures

The following table reconciles the non-GAAP financial measurements used by management to our most directly comparable GAAP measures for the quarter and years ended December 31, 2022 and 2021, which represents EBITDA, Adjusted EBITDA, Distributable Cash Flow, and Adjusted Free Cash Flow.

Reconciliation of Net Income (Loss) to EBITDA and Adjusted EBITDA

	Three Months Ended December 31,						Year Ended December 31,
	2022			2021			2022			2021
	(in thousands)						(in thousands)
Net income (loss)	$	(375	)	$	10,801		$	(10,334	)	$	(211	)
Adjustments:
Interest expense		14,484			13,735			53,665			54,107
Income tax expense		2,458			1,269			7,927			3,380
Depreciation and amortization		13,273			13,889			56,280			56,751
EBITDA		29,840			39,694			107,538			114,027
Adjustments:
(Gain) loss on disposition of property, plant and equipment		(4,619	)		(76	)		(5,669	)		534
Gain on involuntary conversion of property, plant and equipment		—			(10	)		—			(196	)
Unrealized mark-to-market on commodity derivatives		—			—			—			(207	)
Lower of cost or market and other non-cash adjustments		(7,476	)		—			12,850			—
Unit-based compensation		36			48			161			384
Adjusted EBITDA	$	17,781		$	39,656		$	114,880		$	114,542

Reconciliation of Net Cash provided by Operating Activities to Adjusted EBITDA, Distributable Cash Flow, and Adjusted Free Cash Flow

	Three Months Ended December 31,						Year Ended December 31,
	2022			2021			2022			2021
	(in thousands)						(in thousands)
Net cash provided by operating activities	$	32,904		$	48,135		$	16,148		$	35,729
Interest expense (1)		13,688			12,953			50,513			50,740
Current income tax expense		325			256			2,183			948
Lower of cost or market and other non-cash adjustments		(7,476	)		—			12,850			—
Commodity cash flow hedging gains reclassified to earnings		—			—			901			—
Net cash received for closed commodity derivative positions included in AOCI		—			(1,766	)		(85	)		(816	)
Changes in operating assets and liabilities which (provided) used cash:
Accounts and other receivables, inventories, and other current assets		(21,071	)		(21,579	)		38,179			42,936
Trade, accounts and other payables, and other current liabilities		(324	)		2,103			(4,428	)		(14,346	)
Other		(265	)		(446	)		(1,381	)		(649	)
Adjusted EBITDA		17,781			39,656			114,880			114,542
Adjustments:
Interest expense		(14,484	)		(13,735	)		(53,665	)		(54,107	)
Income tax expense		(2,458	)		(1,269	)		(7,927	)		(3,380	)
Deferred income taxes		2,133			1,013			5,744			2,432
Amortization of deferred debt issuance costs		796			782			3,152			3,367
Payments for plant turnaround costs		(914	)		(1,430	)		(5,176	)		(4,109	)
Maintenance capital expenditures		(4,526	)		(5,729	)		(19,074	)		(14,115	)
Distributable cash flow		(1,672	)		19,288			37,934			44,630
Principal payments under finance lease obligations		(99	)		(59	)		(279	)		(2,707	)
Expansion capital expenditures		(1,401	)		(1,361	)		(6,883	)		(4,705	)
Adjusted free cash flow		(3,172	)		17,868			30,772			37,218

(1) Net of amortization of debt issuance costs and discount and premium, which are included in interest expense but not included in net cash provided by operating activities.

View source version on businesswire.com: https://www.businesswire.com/news/home/20230215005607/en/