8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (date of earliest event reported): July 26, 2017

MARTIN MIDSTREAM PARTNERS L.P.

(Exact name of Registrant as specified in its charter)

DELAWARE (State of incorporation or organization)	000-50056 (Commission file number)		05-0527861 (I.R.S. employer identification number)
4200 STONE ROAD
KILGORE, TEXAS (Address of principal executive offices)		75662 (Zip code)

Registrant's telephone number, including area code: (903) 983-6200

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

Emerging growth company o

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the

Exchange Act. o

Item 2.02 Results of Operations and Financial Condition.

          On July 26, 2017, Martin Midstream Partners L.P. (the “Partnership”) issued a press release reporting its financial results for the quarter ended June 30, 2017.   A copy of the press release is furnished as Exhibit 99.1 to this Current Report and will be published on the Partnership's website at www.martinmidstream.com. In accordance with General Instruction B.2 of Form 8-K, the information set forth herein and in the press release is deemed to be “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

          In accordance with General Instruction B.2 of Form 8-K, the information set forth in the attached Exhibit 99.1 and Exhibit 99.2 are deemed to be “furnished” and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act.

Exhibit Number	Description
99.1	Press release dated July 26, 2017
99.2	Supplemental information - Martin Midstream Partners L.P. Adjusted EBITDA comparison to guidance

 SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	MARTIN MIDSTREAM PARTNERS L.P. By: Martin Midstream GP LLC, Its General Partner
Date: July 26, 2017		By: /s/ Robert D. Bondurant
		Robert D. Bondurant
		Executive Vice President, Treasurer, Principal Accounting Officer and Chief Financial Officer

 INDEX TO EXHIBITS

Exhibit
Number		Description
	99.1	Press release dated July 26, 2017
	99.2	Supplemental information - Martin Midstream Partners L.P. Adjusted EBITDA comparison to guidance

EX-99.1

EXHIBIT 99.1

MARTIN MIDSTREAM PARTNERS REPORTS

2017 SECOND QUARTER FINANCIAL RESULTS

• Net Income of $14.6 million for the First Six Months of 2017

• Quarterly Distribution Coverage Ratio Exceeds Forecast

• Improved Second Quarter Leverage Compared to a Year Ago

• Full Year Distribution Coverage Ratio of 1.2 Times Affirmed

KILGORE, Texas, July 26, 2017 (GlobeNewswire) -- Martin Midstream Partners L.P. (Nasdaq: MMLP) (the "Partnership") announced today its financial results for the quarter ended June 30, 2017.

Ruben Martin, President and Chief Executive Officer of Martin Midstream GP LLC, the general partner of the Partnership said, “For the second quarter ended June 30, 2017, the Partnership generated a distribution coverage ratio of 1.00 times. This was above our forecasted ratio for the quarter, based on lower than anticipated maintenance capital expenditures.

“Looking across our operating segments, overall performance was consistent with forecasted levels during the second quarter.  Through six months ended June 30, 2017, our Adjusted EBITDA of $79.8 million is approximately $0.9 million ahead of our Adjusted EBITDA guidance level.  Further, we expect performance for the next two quarters to be in line with our previously released estimates, as well as slightly reducing our maintenance capital expenditures to $22.2 million for the full year 2017.  Thus, we affirm our projected distribution coverage ratio of 1.2 times. 

“Our long-stated goal has been, and will continue to be, an improved leverage profile. During the second quarter, we improved our leverage ratio when looking at a year-over-year basis.”

The Partnership had net income for the second quarter of 2017 of $1.0 million, or $0.03 per limited partner unit. The Partnership had a net loss for the second quarter of 2016 of $1.2 million, a loss of $0.14 per limited partner unit. The Partnership's adjusted EBITDA for the second quarter of 2017 was $33.0 million compared to adjusted EBITDA from for the second quarter of 2016 of $41.6 million.

The Partnership had net income for the six months ended June 30, 2017 of $14.6 million, or $0.38 per limited partner unit. The Partnership had net income for the six months ended June 30, 2016 of $14.7 million, or $0.19 per limited partner unit. The Partnership's adjusted EBITDA for the six months ended June 30, 2017 was $79.8 million compared to adjusted EBITDA for the six months ended June 30, 2016 of $90.9 million.

The Partnership's distributable cash flow for the second quarter of 2017 was $19.6 million compared to distributable cash flow for the second quarter of 2016 of $25.4 million.

The Partnership's distributable cash flow for the six months ended June 30, 2017 was $49.9 million compared to distributable cash flow for the six months ended June 30, 2016 of $57.9 million.

Revenues for the second quarter of 2017 were $193.9 million compared to the second quarter of 2016 of $190.3 million. Revenues for the six months ended June 30, 2017 were $447.2 million compared to the six months ended June 30, 2016 of $416.0 million.

Distributable cash flow, EBITDA and adjusted EBITDA 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, and Distributable Cash Flow" in order to show the components of these non-GAAP financial measures and their reconciliation to the most comparable GAAP measurement.

Included with this press release are the Partnership's consolidated and condensed financial statements as of and for the three and six months ended June 30, 2017 and certain prior periods. These financial statements should be read in conjunction with the information contained in the Partnership's Quarterly Report on Form 10-Q, to be filed with the Securities and Exchange Commission on July 26, 2017.

An attachment accompanying this announcement is available at http://www.globenewswire.com/NewsRoom/AttachmentNg/1483b7a7-b482-4d33-8eb8-d68fcc4d636c.

Investors' Conference Call

An investors’ conference call to review the second quarter results will be held on Thursday, July 27, 2017, at 8:00 a.m. Central Time. The conference call can be accessed by calling (877) 878-2695. An audio replay of the conference call will be available by calling (855) 859-2056 from 11:00 a.m. Central Time on July 27, 2017 through 10:59 p.m. Central Time on August 7, 2017. The access code for the conference call and the audio replay is Conference ID No. 53345764. The audio replay of the conference call will also be archived on Martin Midstream Partners’ website at www.martinmidstream.com.

About Martin Midstream Partners

The Partnership is a publicly traded limited partnership with a diverse set of operations focused primarily in the United States Gulf Coast region. The Partnership's primary business segments include: (1) terminalling, storage and packaging services for petroleum products and by-products; (2) natural gas services, including liquids transportation and distribution services and natural gas storage; (3) sulfur and sulfur-based products processing, manufacturing, marketing and distribution; and (4) marine transportation services for petroleum products and by-products.

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 and other factors, many of which are outside the Partnership's 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 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.

Use of Non-GAAP Financial Information

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. These include: (1) net income before interest expense, income tax expense, and depreciation and amortization (“EBITDA”), (2) adjusted EBITDA and (3) distributable cash flow. The Partnership's management views these measures as important performance measures of core profitability for its operations and the ability to generate and distribute cash flow, and as key components of its internal financial reporting. The Partnership's management believes investors benefit from having access to the same financial measures that management uses.

EBITDA and Adjusted EBITDA. 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. The Partnership has included information concerning EBITDA and adjusted EBITDA because it provides investors and management with additional information to better understand the following:

financial performance of the Partnership's assets without regard to financing methods, capital structure or historical cost basis; the Partnership's operating performance and return on capital as compared to those of other similarly situated entities; and the viability of acquisitions and capital expenditure projects. The Partnership's method of computing adjusted EBITDA may not be the same method used to compute similar measures reported by other entities. The economic substance behind the Partnership's use of adjusted EBITDA is to measure the ability of the Partnership's assets to generate cash sufficient to pay interest costs, support its indebtedness and make distributions to its unitholders.

Distributable Cash Flow. 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 the Partnership 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 the Partnership's 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.

EBITDA, adjusted EBITDA and distributable cash flow should not be considered alternatives to, or more meaningful than, net income, cash flows from operating activities, or any other measure presented in accordance with GAAP. The Partnership's method of computing these measures may not be the same method used to compute similar measures reported by other entities.

Additional information concerning the Partnership is available on the Partnership's website at www.martinmidstream.comor by contacting:

Joe McCreery, IRC - Vice President - Finance & Head of Investor Relations

(903) 988-6425

MARTIN MIDSTREAM PARTNERS L.P.

CONSOLIDATED AND CONDENSE BALANCE SHEETS

(Dollars in thousands)

	June 30, 2017			December 31, 2016
	(Unaudited)			(Audited)
Assets
Cash	$	32		$	15
Accounts and other receivables, less allowance for doubtful accounts of $238 and $372, respectively	50,986			80,508
Product exchange receivables	220			207
Inventories	101,696			82,631
Due from affiliates	21,293			11,567
Fair value of derivatives	133			—
Other current assets	4,756			3,296
Assets held for sale	13,764			15,779
Total current assets	192,880			194,003
Property, plant and equipment, at cost	1,248,328			1,224,277
Accumulated depreciation	(399,684		)	(378,593		)
Property, plant and equipment, net	848,644			845,684
Goodwill	17,296			17,296
Investment in WTLPG	128,909			129,506
Note receivable - affiliate	—			15,000
Other assets, net	38,791			44,874
Total assets	$	1,226,520		$	1,246,363
Liabilities and Partners’ Capital
Trade and other accounts payable	$	68,029		$	70,249
Product exchange payables	7,606			7,360
Due to affiliates	2,700			8,474
Income taxes payable	402			870
Fair value of derivatives	—			3,904
Other accrued liabilities	26,689			26,717
Total current liabilities	105,426			117,574
Long-term debt, net	780,359			808,107
Other long-term obligations	6,055			8,676
Total liabilities	891,840			934,357
Commitments and contingencies (Note 17)
Partners’ capital	334,680			312,006
Total partners’ capital	334,680			312,006
Total liabilities and partners' capital	$	1,226,520		$	1,246,363

These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 26, 2017.

MARTIN MIDSTREAM PARTNERS L.P.

CONSOLIDATED AND CONDENSED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per unit amounts)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2017			2016			2017			2016
Revenues:
Terminalling and storage  *	$	24,695		$	31,090		$	49,353		$	62,795
Marine transportation  *	12,433			14,339			25,254			30,685
Natural gas services*	14,838			15,403			29,503			31,500
Sulfur services	2,850			2,700			5,700			5,400
Product sales: *
Natural gas services	73,666			58,899			200,323			149,990
Sulfur services	32,027			39,588			71,554			79,063
Terminalling and storage	33,413			28,329			65,560			56,520
	139,106			126,816			337,437			285,573
Total revenues	193,922			190,348			447,247			415,953
Costs and expenses:
Cost of products sold: (excluding depreciation and amortization)
Natural gas services *	70,198			55,579			178,377			134,123
Sulfur services *	21,207			24,700			45,690			52,224
Terminalling and storage *	28,014			22,934			54,460			46,766
	119,419			103,213			278,527			233,113
Expenses:
Operating expenses  *	34,435			40,822			69,492			82,054
Selling, general and administrative  *	8,909			8,144			18,830			16,315
Loss on impairment of goodwill	—			4,145			—			4,145
Depreciation and amortization	20,326			22,089			45,662			44,137
Total costs and expenses	183,089			178,413			412,511			379,764
Other operating income (loss)	15			(1,679		)	(140		)	(1,595		)
Operating income	10,848			10,256			34,596			34,594
Other income (expense):
Equity in earnings of WTLPG	853			805			1,758			2,482
Interest expense, net	(11,219		)	(12,155		)	(22,139		)	(22,267		)
Other, net	520			74			550			136
Total other expense	(9,846		)	(11,276		)	(19,831		)	(19,649		)
Net income (loss) before taxes	1,002			(1,020		)	14,765			14,945
Income tax expense	(13		)	(191		)	(193		)	(242		)
Net income (loss)	989			(1,211		)	14,572			14,703
Less general partner's interest in net income	(19		)	(3,869		)	(291		)	(8,080		)
Less (income) loss allocable to unvested restricted units	(3		)	4			(38		)	(39		)
Limited partners' interest in net income (loss)	$	967		$	(5,076	)	$	14,243		$	6,584
Net income (loss) per unit attributable to limited partners - basic	$	0.03		$	(0.14	)	$	0.38		$	0.19
Net income (loss) per unit attributable to limited partners - diluted	$	0.03		$	(0.14	)	$	0.38		$	0.19
Weighted average limited partner units - basic	38,357			35,346			37,842			35,366
Weighted average limited partner units - diluted	38,414			35,346			37,895			35,380

These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 26, 2017.

*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

	Three Months Ended				Six Months Ended
	June 30,				June 30,
	2017		2016		2017		2016
Revenues:*
Terminalling and storage	$	20,331	$	20,590	$	40,035	$	41,548
Marine transportation	4,187		6,036		8,512		12,447
Natural gas services	6		129		118		442
Product Sales	724		968		2,154		1,668
Costs and expenses:*
Cost of products sold: (excluding depreciation and amortization)
Natural gas services	2,909		4,498		11,803		7,883
Sulfur services	3,767		3,810		7,442		7,622
Terminalling and storage	4,119		4,081		9,186		7,466
Expenses:
Operating expenses	16,452		18,088		32,828		35,445
Selling, general and administrative	6,500		6,911		14,068		12,343

These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 26, 2017.

MARTIN MIDSTREAM PARTNERS L.P.

CONSOLIDATED AND CONDENSED STATEMENTS OF CAPITAL

(Dollars in thousands)

	Partners’ Capital
	Common Limited					General Partner Amount
	Units		Amount						Total
Balances - January 1, 2016	35,456,612		$	380,845		$	13,034		$	393,879
Net income	—		6,623			8,080			14,703
Issuance of restricted units	13,800		—			—			—
Forfeiture of restricted units	(250	)	—			—			—
Cash distributions	—		(57,603		)	(9,119		)	(66,722		)
Reimbursement of excess purchase price over carrying value of acquired assets	—		1,875			—			1,875
Unit-based compensation	—		486			—			486
Purchase of treasury units	(15,200	)	(330		)	—			(330		)
Balances - June 30, 2016	35,454,962		$	331,896		$	11,995		$	343,891
Balances - January 1, 2017	35,452,062		$	304,594		$	7,412		$	312,006
Net income	—		14,281			291			14,572
Issuance of common units, net of issuance related costs	2,990,000		51,071			—			51,071
Issuance of restricted units	12,000		—			—			—
Forfeiture of restricted units	(1,750	)	—			—			—
General partner contribution	—		—			1,098			1,098
Cash distributions	—		(36,952		)	(754		)	(37,706		)
Unit-based compensation	—		405			—			405
Excess purchase price over carrying value of acquired assets	—		(7,887		)	—			(7,887		)
Reimbursement of excess purchase price over carrying value of acquired assets	—		1,125			—			1,125
Purchase of treasury units	(200	)	(4		)	—			(4		)
Balances - June 30, 2017	38,452,112		$	326,633		$	8,047		$	334,680

These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 26, 2017.

MARTIN MIDSTREAM PARTNERS L.P.

CONSOLIDATED AND CONDENSED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

	Six Months Ended
	June 30,
	2017			2016
Cash flows from operating activities:
Net income	$	14,572		$	14,703
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	45,662			44,137
Amortization of deferred debt issuance costs	1,445			2,247
Amortization of premium on notes payable	(153		)	(153		)
Loss on sale of property, plant and equipment	140			1,595
Loss on impairment of goodwill	—			4,145
Equity in earnings of WTLPG	(1,758		)	(2,482		)
Derivative (income) loss	2,392			(1,125		)
Net cash (paid) received for commodity derivatives	(6,429		)	1,666
Net cash received for interest rate derivatives	—			160
Net premiums received on derivatives that settled during the year on interest rate swaption contracts	—			630
Unit-based compensation	405			486
Cash distributions from WTLPG	2,500			4,300
Change in current assets and liabilities, excluding effects of acquisitions and dispositions:
Accounts and other receivables	29,522			23,995
Product exchange receivables	(13		)	932
Inventories	(19,065		)	(14,766		)
Due from affiliates	(9,726		)	2,154
Other current assets	(1,372		)	509
Trade and other accounts payable	(4,067		)	(3,429		)
Product exchange payables	246			(3,923		)
Due to affiliates	(5,774		)	(1,879		)
Income taxes payable	(468		)	(615		)
Other accrued liabilities	(2,761		)	2,130
Change in other non-current assets and liabilities	490			(614		)
Net cash provided by operating activities	45,788			74,803
Cash flows from investing activities:
Payments for property, plant and equipment	(19,756		)	(27,844		)
Acquisitions	(19,533		)	—
Acquisition of intangible assets	—			(2,150		)
Payments for plant turnaround costs	(1,591		)	(1,184		)
Proceeds from sale of property, plant and equipment	1,597			655
Proceeds from involuntary conversion of property, plant and equipment	—			9,100
Proceeds from repayment of Note receivable - affiliate	15,000			—
Contributions to WTLPG	(145		)	—
Net cash used in investing activities	(24,428		)	(21,423		)
Cash flows from financing activities:
Payments of long-term debt	(184,000		)	(163,700		)
Proceeds from long-term debt	155,000			180,700
Proceeds from issuance of common units, net of issuance related costs	51,071			—
General partner contribution	1,098			—
Purchase of treasury units	(4		)	(330		)
Payment of debt issuance costs	(40		)	(5,206		)
Excess purchase price over carrying value of acquired assets	(7,887		)	—
Reimbursement of excess purchase price over carrying value of acquired assets	1,125			1,875
Cash distributions paid	(37,706		)	(66,722		)
Net cash used in financing activities	(21,343		)	(53,383		)
Net increase (decrease) in cash	17			(3		)
Cash at beginning of period	15			31
Cash at end of period	$	32		$	28
Non-cash additions to property, plant and equipment	$	3,666		$	989

These financial statements should be read in conjunction with the financial statements and the accompanying notes and other information included in the Partnership's Quarterly Report on Form 10-Q to be filed with the Securities and Exchange Commission on July 26, 2017.

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 Three Months Ended June 30, 2017 and 2016

	Three Months Ended June 30,				Variance			Percent Change
	2017		2016
	(In thousands, except BBL per day)
Revenues:
Services	$	26,148	$	32,392	$	(6,244	)	(19	)%
Products	33,413		28,329		5,084			18	%
Total revenues	59,561		60,721		(1,160		)	(2	)%
Cost of products sold	28,591		23,471		5,120			22	%
Operating expenses	15,081		17,725		(2,644		)	(15	)%
Selling, general and administrative expenses	1,444		1,007		437			43	%
Depreciation and amortization	10,327		10,078		249			2	%
	4,118		8,440		(4,322		)	(51	)%
Other operating income	10		—		10
Operating income	$	4,128	$	8,440	$	(4,312	)	(51	)%
Lubricant sales volumes (gallons)	5,361		5,194		167			3	%
Shore-based throughput volumes (guaranteed minimum) (gallons)	41,666		50,000		(8,334		)	(17	)%
Smackover refinery throughput volumes (guaranteed minimum BBL per day)	6,500		6,500		—			—	%
Corpus Christi crude terminal (BBL per day)	—		74,565		(74,565		)	(100	)%

Comparative Results of Operations for the Six Months Ended June 30, 2017 and 2016

	Six Months Ended June 30,					Variance			Percent Change
	2017			2016
	(In thousands, except BBL per day)
Revenues:
Services	$	52,579		$	65,549	$	(12,970	)	(20	)%
Products	65,560			56,522		9,038			16	%
Total revenues	118,139			122,071		(3,932		)	(3	)%
Cost of products sold	55,602			47,821		7,781			16	%
Operating expenses	30,726			36,441		(5,715		)	(16	)%
Selling, general and administrative expenses	2,769			2,107		662			31	%
Depreciation and amortization	25,804			20,076		5,728			29	%
	3,238			15,626		(12,388		)	(79	)%
Other operating income (loss)	(3		)	100		(103		)	(103	)%
Operating income	$	3,235		$	15,726	$	(12,491	)	(79	)%
Lubricant sales volumes (gallons)	10,695			10,340		355			3	%
Shore-based throughput volumes (guaranteed minimum) (gallons)	83,333			100,000		(16,667		)	(17	)%
Smackover refinery throughput volumes (guaranteed minimum) (BBL per day)	6,500			6,500		—			—	%
Corpus Christi crude terminal (BBL per day)	—			83,600		(83,600		)	(100	)%

Natural Gas Services Segment

Comparative Results of Operations for the Three Months Ended June 30, 2017 and 2016

	Three Months Ended June 30,					Variance			Percent Change
	2017		2016
	(In thousands)
Revenues:
Services	$	14,838	$	15,403		$	(565	)	(4	)%
Products	73,666		58,899			14,767			25	%
Total revenues	88,504		74,302			14,202			19	%
Cost of products sold	71,003		56,233			14,770			26	%
Operating expenses	5,567		6,138			(571		)	(9	)%
Selling, general and administrative expenses	2,115		1,807			308			17	%
Depreciation and amortization	6,205		6,983			(778		)	(11	)%
	3,614		3,141			473			15	%
Other operating income (loss)	5		(96		)	101			(105	)%
Operating income	$	3,619	$	3,045		$	574		19	%
Distributions from WTLPG	$	1,300	$	1,800		$	(500	)	(28	)%
NGL sales volumes (Bbls)	1,794		1,726			68			4	%

Comparative Results of Operations for the Six Months Ended June 30, 2017 and 2016

	Six Months Ended June 30,					Variance			Percent Change
	2017		2016
	(In thousands)
Revenues:
Services	$	29,503	$	31,500		$	(1,997	)	(6	)%
Products	200,323		149,990			50,333			34	%
Total revenues	229,826		181,490			48,336			27	%
Cost of products sold	180,306		135,581			44,725			33	%
Operating expenses	11,225		11,657			(432		)	(4	)%
Selling, general and administrative expenses	5,166		4,111			1,055			26	%
Depreciation and amortization	12,366		13,957			(1,591		)	(11	)%
	20,763		16,184			4,579			28	%
Other operating income (loss)	5		(96		)	101			(105	)%
Operating income	$	20,768	$	16,088		$	4,680		29	%
Distributions from WTLPG	$	2,500	$	4,300		$	(1,800	)	(42	)%
NGL sales volumes (Bbls)	4,604		4,928			(324		)	(7	)%

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 Three Months Ended June 30, 2017 and 2016

	Three Months Ended June 30,					Variance			Percent Change
	2017		2016
	(In thousands)
Revenues:
Services	$	2,850	$	2,700		$	150		6	%
Products	32,027		39,588			(7,561		)	(19	)%
Total revenues	34,877		42,288			(7,411		)	(18	)%
Cost of products sold	21,297		24,790			(3,493		)	(14	)%
Operating expenses	3,417		3,442			(25		)	(1	)%
Selling, general and administrative expenses	1,007		930			77			8	%
Depreciation and amortization	2,030		2,011			19			1	%
	7,126		11,115			(3,989		)	(36	)%
Other operating loss	—		(16		)	16			(100	)%
Operating income	$	7,126	$	11,099		$	(3,973	)	(36	)%
Sulfur (long tons)	192		181			11			6	%
Fertilizer (long tons)	71		87			(16		)	(18	)%
Total sulfur services volumes (long tons)	263		268			(5		)	(2	)%

Comparative Results of Operations for the Six Months Ended June 30, 2017 and 2016

	Six Months Ended June 30,						Variance			Percent Change
	2017			2016
	(In thousands)
Revenues:
Services	$	5,700		$	5,400		$	300		6	%
Products	71,554			79,063			(7,509		)	(9	)%
Total revenues	77,254			84,463			(7,209		)	(9	)%
Cost of products sold	45,871			52,405			(6,534		)	(12	)%
Operating expenses	6,664			6,199			465			8	%
Selling, general and administrative expenses	2,028			1,888			140			7	%
Depreciation and amortization	4,063			3,981			82			2	%
	18,628			19,990			(1,362		)	(7	)%
Other operating loss	(22		)	(32		)	10			(31	)%
Operating income	$	18,606		$	19,958		$	(1,352	)	(7	)%
Sulfur (long tons)	409			338			71			21	%
Fertilizer (long tons)	165			170			(5		)	(3	)%
Total sulfur services volumes (long tons)	574			508			66			13	%

MARTIN MIDSTREAM PARTNERS L.P.

SEGMENT OPERATING INCOME

(Dollars and volumes in thousands, except BBL per day)

Marine Transportation Segment

Comparative Results of Operations for the Three Months Ended June 30, 2017 and 2016

	Three Months Ended June 30,					Variance			Percent Change
	2017		2016
	(In thousands)
Revenues	$	13,144	$	15,032		$	(1,888	)	(13)%
Operating expenses	11,062		14,231			(3,169		)	(22)%
Selling, general and administrative expenses	71		158			(87		)	(55)%
Loss on impairment of goodwill	—		4,145			(4,145		)	(100)%
Depreciation and amortization	1,764		3,017			(1,253		)	(42)%
	247		(6,519		)	6,766			(104)%
Other operating loss	—		(1,567		)	1,567			(100)%
Operating income (loss)	$	247	$	(8,086	)	$	8,333		(103)%

Comparative Results of Operations for the Six Months Ended June 30, 2017 and 2016

	Six Months Ended June 30,						Variance			Percent Change
	2017			2016
	(In thousands)
Revenues	$	26,558		$	31,934		$	(5,376	)	(17)%
Operating expenses	22,155			29,068			(6,913		)	(24)%
Selling, general and administrative expenses	175			(261		)	436			(167)%
Loss on impairment of goodwill	—			4,145			(4,145		)	(100)%
Depreciation and amortization	3,429			6,123			(2,694		)	(44)%
	$	799		$	(7,141	)	$	7,940		(111)%
Other operating loss	(120		)	(1,567		)	1,447			(92)%
Operating income (loss)	$	679		$	(8,708	)	$	9,387		(108)%

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 three and six months ended June 30,2017 and 2016, which represents EBITDA, Adjusted EBITDA and Distributable Cash Flow.

Reconciliation of EBITDA, Adjusted EBITDA, and Distributable Cash Flow

	Three Months Ended						Six Months Ended
	June 30,						June 30,
	2017			2016			2017			2016
							(in thousands)
Net income (loss)	$	989		$	(1,211	)	$	14,572		$	14,703
Adjustments:
Interest expense, net	11,219			12,155			22,139			22,267
Income tax expense	13			191			193			242
Depreciation and amortization	20,326			22,089			45,662			44,137
EBITDA	32,547			33,224			82,566			81,349
Adjustments:
Equity in earnings of WTLPG	(853		)	(805		)	(1,758		)	(2,482		)
(Gain) loss on sale of property, plant and equipment	(15		)	1,679			140			1,595
Loss on impairment of goodwill	—			4,145			—			4,145
Unrealized mark-to-market on commodity derivatives	(200		)	1,327			(4,037		)	1,537
Distributions from WTLPG	1,300			1,800			2,500			4,300
Unit-based compensation	219			264			405			486
Adjusted EBITDA	32,998			41,634			79,816			90,930
Adjustments:
Interest expense, net	(11,219		)	(12,155		)	(22,139		)	(22,267		)
Income tax expense	(13		)	(191		)	(193		)	(242		)
Amortization of debt premium	(76		)	(76		)	(153		)	(153		)
Amortization of deferred debt issuance costs	724			1,532			1,445			2,247
Non-cash mark-to-market on interest rate derivatives	—			—			—			(206		)
Payments for plant turnaround costs	(197		)	(193		)	(1,591		)	(1,184		)
Maintenance capital expenditures	(2,618		)	(5,165		)	(7,286		)	(11,209		)
Distributable Cash Flow	$	19,599		$	25,386		$	49,899		$	57,916

EX-99.2

MMLP 2Q 2017 ADJUSTED EBITDA COMPARISON TO GUIDANCE Unallocated SG&A $(15.6) $(3.9) $(3.5) Total Adjusted EBITDA $157.4 $34.3 $33.0 Natural Gas Services Terminalling & Storage Sulfur Services Marine Transportatio n SG&A Interest Expense 2Q17 Actual Net income (loss) $4.4 $4.1 $7.1 $0.3 $(3.7) $(11.2) $1.0 Interest Expense Add-back -- -- -- -- -- $11.2 $11.2 Depreciation & amortization $6.3 $10.3 $2.1 $1.7 -- -- $20.4 (Gain) loss on sale of property, plant & equipment -- -- -- -- -- -- $0.0 Unrealized mark-to-market on commodity derivatives $(0.2) -- -- -- -- -- $(0.2) Distributions from unconsolidated entities $1.3 -- -- -- -- -- $1.3 Equity in earnings of unconsolidated entities $(0.9) -- -- -- -- -- $(0.9) Unit-based compensation -- -- -- -- $0.2 -- $0.2 Income tax expense -- -- -- -- -- -- $0.0 Adjusted EBITDA $10.9 $14.4 $9.2 $2.0 $(3.5) $0.0 $33.0 Terminalling & Storage 2017E Guidance 2Q17 Guidance 2Q17 Actual Shore-Based Terminals $15.7 $4.0 $3.8 Martin Lubricants $9.4 $2.5 $2.7 Smackover Refinery $20.7 $5.3 $5.3 Specialty Terminals $13.3 $2.5 $2.6 Total T&S $59.1 $14.3 $14.4 Natural Gas Services 2017E Guidance 2Q17 Guidance 2Q17 Actual Cardinal $36.3 $9.2 $10.1 Butane $26.1 $0.5 $(1.2) WTLPG $8.8 $1.5 $1.3 NGLs $2.5 $0.6 $0.6 Propane $3.2 $0.0 $0.1 Total NGS $76.9 $11.8 $10.9 Sulfur Services 2017E Guidance 2Q17 Guidance 2Q17 Actual Fertilizer $15.8 $6.9 $5.9 Molten Sulfur $6.6 $1.6 $1.7 Sulfur Prilling $7.4 $1.8 $1.6 Total Sulfur Services $29.8 $10.3 $9.2 Marine Transportation 2017E Guidance 2Q17 Guidance 2Q17 Actual Inland $9.6 $2.4 $2.4 Offshore $2.4 $0.6 $0.7 Marine USG&A $(4.8) $(1.2) $(1.1) Total Marine $7.2 $1.8 $2.0 $ millions Exhibit 99.2

MMLP FULL YEAR 2017E ADJUSTED EBITDA GUIDANCE $ millions Natural Gas Services 1Q17E 2Q17E 3Q17E 4Q17E 2017E Cardinal $9.0 $9.2 $8.7 $9.4 $36.3 Butane $9.6 $0.5 $0.7 $15.3 $26.1 WTLPG $1.8 $1.5 $2.6 $2.9 $8.8 NGLs $0.5 $0.6 $0.6 $0.8 $2.5 Propane $1.8 $0.0 $0.1 $1.3 $3.2 Total NGS $22.7 $11.8 $12.7 $29.7 $76.9 Natural Gas Services Terminalling & Storage(1) Sulfur Services Marine Transportation SG&A Interest Expense 2017E Net income (loss) $47.5 $9.8 $21.5 $(1.2) $(17.1) $(45.6) $14.9 Interest expense add back -- -- -- -- -- $45.6 $45.6 Depreciation and amortization $28.0 $49.3 $8.3 $8.4 -- -- $94.0 Distributions from unconsolidated entities $8.8 -- -- -- -- -- $8.8 Equity in earnings of unconsolidated entities $(7.4) -- -- -- -- -- $(7.4) Unit-based compensation -- -- -- -- $0.9 -- $0.9 Income tax expense -- -- -- -- $0.6 -- $0.6 Adjusted EBITDA $76.9 $59.1 $29.8 $7.2 $(15.6) $0.0 $157.4 Terminalling & Storage (1) 1Q17E 2Q17E 3Q17E(1) 4Q17E(1) 2017E Shore-Based Terminals $3.7 $4.0 $4.0 $4.0 $15.7 Martin Lubricants $2.3 $2.5 $2.5 $2.1 $9.4 Smackover Refinery $5.2 $5.3 $5.0 $5.2 $20.7 Specialty Terminals $2.6 $2.5 $4.1 $4.1 $13.3 Total T&S $13.8 $14.3 $15.6 $15.4 $59.1 Sulfur Services 1Q17E 2Q17E 3Q17E 4Q17E 2017E Fertilizer $6.9 $6.9 $0.4 $1.6 $15.8 Molten Sulfur $1.6 $1.6 $1.7 $1.7 $6.6 Sulfur Prilling $1.9 $1.8 $1.9 $1.8 $7.4 Total Sulfur Services $10.4 $10.3 $4.0 $5.1 $29.8 Marine Transportation 1Q17E 2Q17E 3Q17E 4Q17E 2017E Inland $2.3 $2.4 $2.4 $2.5 $9.6 Offshore $0.5 $0.6 $0.7 $0.6 $2.4 Marine USG&A $(1.2) $(1.2) $(1.2) $(1.2) $(4.8) Total Marine $1.6 $1.8 $1.9 $1.9 $7.2 Unallocated SG&A $(3.9) $(3.9) $(3.9) $(3.9) $(15.6) Total Adjusted EBITDA $44.6 $34.3 $30.3 $48.2 $157.4 (1) These figures include the incremental adjusted EBITDA associated with the Partnership’s February 22, 2017 acquisition of certain asphalt terminalling assets located in Hondo, Texas.

Natural Gas Services Terminalling & Storage Sulfur Services Marine Transportation SG&A Interest Expense 1H2017 Net income (loss) $22.5 $3.2 $18.6 $0.7 $(8.3) $(22.1) $14.6 Interest expense add back -- -- -- -- -- $22.1 $22.1 Depreciation and amortization $12.4 $25.8 $4.1 $3.4 -- -- $45.7 (Gain) loss on sale of property, plant and equipment -- -- -- $0.1 -- -- $0.1 Unrealized mark-to-market on commodity derivatives $(4.0) -- -- -- -- -- $(4.0) Distributions from unconsolidated entities $2.5 -- -- -- -- -- $2.5 Equity in earnings of unconsolidated entities $(1.8) -- -- -- -- -- $(1.8) Unit-based compensation -- -- -- -- $0.4 -- $0.4 Income tax expense -- -- -- -- $0.2 -- $0.2 Adjusted EBITDA $31.6 $29.0 $22.7 $4.2 $(7.7) $0.0 $79.8 Natural Gas Services Terminalling & Storage(1) Sulfur Services Marine Transportation SG&A Interest Expense 3Q2017E Net income (loss) $5.4 $4.1 $1.8 $(0.1) $(4.3) $(11.7) $(4.8) Interest expense add back -- -- -- -- -- $11.7 $11.7 Depreciation and amortization $7.1 $11.5 $2.2 $2.0 -- -- $22.8 Distributions from unconsolidated entities $2.6 -- -- -- -- -- $2.6 Equity in earnings of unconsolidated entities $(2.4) -- -- -- -- -- $(2.4) Unit-based compensation -- -- -- -- $0.2 -- $0.2 Income tax expense -- -- -- -- $0.2 -- $0.2 Adjusted EBITDA $12.7 $15.6 $4.0 $1.9 $(3.9) $0.0 $30.3 Natural Gas Services Terminalling & Storage(1) Sulfur Services Marine Transportation SG&A Interest Expense 4Q2017E Net income (loss) $22.1 $5.2 $3.0 $(0.2) $(4.3) $(11.8) $14.0 Interest expense add back -- -- -- -- -- $11.8 $11.8 Depreciation and amortization $7.1 $10.2 $2.1 $2.1 -- -- $21.5 Distributions from unconsolidated entities $2.9 -- -- -- -- -- $2.9 Equity in earnings of unconsolidated entities $(2.4) -- -- -- -- -- $(2.4) Unit-based compensation -- -- -- -- $0.2 -- $0.2 Income tax expense -- -- -- -- $0.2 -- $0.2 Adjusted EBITDA $29.7 $15.4 $5.1 $1.9 $(3.9) $0.0 $48.2 MMLP 1H 2017 ADJUSTED EBITDA MMLP 3Q 2017E ADJUSTED EBITDA GUIDANCE MMLP 4Q 2017E ADJUSTED EBITDA GUIDANCE $ millions (1) These figures include the incremental adjusted EBITDA associated with the Partnership’s February 22, 2017 acquisition of certain asphalt terminalling assets located in Hondo, Texas.

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. These include: (1) net income before interest expense, income tax expense, and depreciation and amortization (“EBITDA”), and (2) adjusted EBITDA. The Partnership's management views these measures as important performance measures of core profitability for its operations and the ability to generate and distribute cash flow, and as key components of its internal financial reporting. The Partnership's management believes investors benefit from having access to the same financial measures that management uses. EBITDA and Adjusted EBITDA. 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. The Partnership has included information concerning EBITDA and adjusted EBITDA because it provides investors and management with additional information to better understand the following: financial performance of the Partnership's assets without regard to financing methods, capital structure or historical cost basis; the Partnership's operating performance and return on capital as compared to those of other similarly situated entities; and the viability of acquisitions and capital expenditure projects. The Partnership's method of computing adjusted EBITDA may not be the same method used to compute similar measures reported by other entities. The economic substance behind the Partnership's use of adjusted EBITDA is to measure the ability of the Partnership's assets to generate cash sufficient to pay interest costs, support its indebtedness and make distributions to its unitholders. EBITDA and adjusted EBITDA should not be considered alternatives to, or more meaningful than, net income, cash flows from operating activities, or any other measure presented in accordance with GAAP. The Partnership's method of computing these measures may not be the same method used to compute similar measures reported by other entities. USE OF NON-GAAP FINANCIAL INFORMATION