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): April 23, 2015
SUNCOKE ENERGY PARTNERS, L.P.
(Exact name of registrant as specified in its charter)
Delaware | 001- 35782 | 35-2451470 | ||
(State of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
1011 Warrenville Road, Suite 600 Lisle, Illinois |
60532 | |
(Address of principal executive offices) | (Zip code) |
Registrants telephone number, including area code: (630) 824-1000
Not Applicable
(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:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02. | Results of Operations and Financial Condition. |
On April 23, 2015, SunCoke Energy Partners, L.P. (the Company) issued a press release announcing its first quarter financial results for 2015. A copy of this press release is attached as Exhibit 99.1 and is incorporated herein by reference.
Item 7.01. | Regulation FD Disclosure. |
As noted above, on April 23, 2015, the Company issued a press release announcing its financial results for the first quarter of 2015. Additional information concerning the Companys financial results for the first quarter of 2015 will be presented in a slide presentation to investors during a previously announced teleconference on April 23, 2015. A copy of the slide presentation is attached as Exhibit 99.2 and is incorporated herein by reference.
The information in this report, being furnished pursuant to Items 2.02, 7.01 and 9.01 of Form 8-K, shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that Section, and is not incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 8.01. | Other Events. |
On April 20, 2015, the Company issued a press release announcing the declaration of its quarterly cash distribution. A copy of this press release is attached hereto as Exhibit 99.3 and is incorporated herein by reference.
Safe Harbor Statement
Statements contained in the exhibit to this report that state the Companys or managements expectations or predictions of the future are forward-looking statements intended to be covered by the safe harbor provisions of the Securities Act of 1933 and the Securities Exchange Act of 1934. The Companys actual results could differ materially from those projected in such forward-looking statements. Factors that could affect those results include those mentioned in the documents that the Company has filed with the Securities and Exchange Commission.
Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits
Exhibit |
Description | |
99.1 | SunCoke Energy Partners, L.P. Press Release, announcing earnings (April 23, 2015). | |
99.2 | SunCoke Energy Partners, L.P. Slide Presentation regarding earnings (April 23, 2015). | |
99.3 | SunCoke Energy Partners, L.P. Press Release, announcing quarterly cash distribution (April 20, 2015). |
SIGNATURES
Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
SUNCOKE ENERGY PARTNERS, L.P. | ||||||||
By: | SunCoke Energy Partners GP LLC, | |||||||
its General Partner | ||||||||
By: | /s/ Fay West | |||||||
Fay West | ||||||||
Senior Vice President and | ||||||||
Chief Financial Officer |
Date: April 23, 2015
EXHIBIT INDEX
Exhibit No. |
Exhibit | |
99.1 | SunCoke Energy Partners, L.P. Press Release, announcing earnings (April 23, 2015). | |
99.2 | SunCoke Energy Partners, L.P. Slide Presentation regarding earnings (April 23, 2015). | |
99.3 | SunCoke Energy Partners, L.P. Press Release, announcing quarterly cash distribution (April 20, 2015). |
Exhibit 99.1
Investors & Media:
Lisa Ciota: 630-824-1987
Media:
Steve Carlson: 630-824-1783
SUNCOKE ENERGY PARTNERS, L.P. REPORTS STRONG FIRST QUARTER 2015 RESULTS AND
INCREASES CASH DISTRIBUTIONS PER UNIT
| Distributable cash flow of $29.3 million lead to increased cash distribution per unit of 5.7 percent to $0.5715 for first quarter payment |
| Net income attributable to SXCP decreased $0.6 million to $12.6 million in first quarter 2015; strong operating results were offset by Granite City transaction and financing costs |
| Adjusted EBITDA increased $6.6 million to $48.3 million in first quarter 2015, driven by improved coal-to-coke yields and higher sales volumes |
Lisle, IL (April 23, 2015) - SunCoke Energy Partners, L.P. (NYSE: SXCP) today reported first quarter 2015 net income attributable to SXCP of $12.6 million, down slightly from the prior year period. Current period results reflect year over year improvement in coke operating performance, increased ownership interest in our Haverhill and Middletown cokemaking facilities, as well as the impact of the January 2015 dropdown of a 75 percent interest in the Granite City cokemaking operation, offset by transaction and financing costs.
SXCP has grown considerably versus first quarter of last year, said Fritz Henderson, Chairman and Chief Executive Officer of SunCoke Energy Partners, L.P. Our business has benefited from stronger operations as well as the acquisition of a 75 percent interest in the Granite City cokemaking operations and increased ownership interest in our Haverhill and Middletown facilities. This drove significant growth in distributable cash flow and supported strong and consistent increases to cash distributions per unit. Our current outlook is to exit 2015 with an annualized cash distribution per unit rate of $2.42, up 12 percent from our annualized per unit fourth quarter 2014 rate and 47 percent higher than our minimum distribution.
FIRST QUARTER RESULTS
Three Months Ended March 31, | ||||||||||||
(in millions) |
2015 | 2014 | Increase/ (Decrease) |
|||||||||
Revenues(1) |
$ | 203.3 | $ | 214.5 | $ | (11.2 | ) | |||||
Operating income(1) |
33.7 | 29.2 | 4.5 | |||||||||
Adjusted EBITDA(1)(2) |
48.3 | 41.7 | 6.6 | |||||||||
Net income attributable to SXCP(3) |
12.6 | 13.2 | (0.6 | ) |
(1) | Includes 100 percent of Granite City in first quarter 2015 and 2014. |
(2) | See definition of Adjusted EBITDA and reconciliation elsewhere in this release. |
(3) | Net income attributable to SXCP includes the impact of SXCPs 75 percent ownership in Granite City since |
January 14, 2015. |
Revenues were $203.3 million in first quarter 2015, a decline of $11.2 million from same prior year period primarily due to the pass-through of lower coal costs in our Domestic Coke segment and lower volumes in our Coal Logistics segment.
1
Operating income and Adjusted EBITDA rose $4.5 million and $6.6 million in first quarter 2015 to $33.7 million and $48.3 million, respectively, driven by higher sales volumes and improved coal-to-coke yields in our cokemaking operations.
First quarter 2015 net income attributable to SXCP was $12.6 million versus prior year net income attributable to SXCP of $13.2 million. This decrease was primarily driven by transaction costs offset by the contribution of Granite City in 2015 and improved results as previously discussed.
FIRST QUARTER SEGMENT INFORMATION
Domestic Coke
Domestic Coke segment consists of our interest in the Haverhill, Middletown and Granite City cokemaking facilities, located in Franklin Furnace and Middletown, Ohio; and Granite City, Illinois, respectively.
Domestic Coke Results | Three Months Ended March 31, | |||||||||||
(in millions) |
2015 | 2014 | Increase/ (Decrease) |
|||||||||
Revenues |
$ | 193.0 | $ | 203.0 | $ | (10 | ) | |||||
Adjusted EBITDA(1) |
48.5 | 41.0 | 7.5 | |||||||||
Sales Volume (thousands of tons) |
577 | 566 | 11 | |||||||||
Adjusted EBITDA per ton(1) |
$ | 84.06 | $ | 72.44 | $ | 11.62 |
(1) | See definitions of Adjusted EBITDA and Adjusted EBITDA per ton and reconciliation elsewhere in this release. |
Adjusted EBITDA, which is reported on a 100 percent ownership basis, rose $7.5 million to $48.5 million in first quarter 2015 due to higher sales volumes and improved coal-to-coke yields.
Coal Logistics
The Coal Logistics segment consists of our coal handling and blending operation at Lake Terminal in East Chicago, IN, and Kanawha River Terminals, LLC, which has terminals along the Ohio, Big Sandy and Kanawha rivers in West Virginia and Kentucky.
Coal Logistics Results | Three Months Ended March 31, | |||||||||||
(in millions) |
2014 | 2015 | Increase/ (Decrease) |
|||||||||
Revenues |
$ | 10.3 | $ | 11.5 | $ | (1.2 | ) | |||||
Adjusted EBITDA(1) |
2.6 | 2.1 | 0.5 | |||||||||
Tons handled (thousands of tons) |
3,794 | 4,359 | (565 | ) | ||||||||
Adjusted EBITDA per ton(1) |
$ | 0.69 | $ | 0.48 | $ | 0.21 |
(1) | See definitions of Adjusted EBITDA and Adjusted EBITDA per ton and reconciliation elsewhere in this release. |
Adjusted EBITDA increased $0.5 million due to higher margins caused by a shift in sales mix, partly offset by lower volume.
Corporate and Other
Corporate and other costs increased $1.4 million to $2.8 million in first quarter 2015. The increase was mainly attributable to $0.9 million of dropdown related transaction costs incurred in 2015.
CASH DISTRIBUTIONS
On April 20, 2015, the Board of Directors of SXCPs general partner declared a quarterly cash distribution of $0.5715 per unit, up 5.7 percent versus the previous quarterly rate. This distribution will be paid on May 29, 2015 to unitholders of record on May 15, 2015.
2
RELATED COMMUNICATIONS
Today we will host an investor conference call at 10:00 a.m. Eastern Time (9:00 a.m. Central Time). Investors may participate on this call by dialing 1-800-446-2782 in the U.S. or 1-847-413-3235 if outside the U.S.; confirmation code 39310600. This conference call will be webcast live and archived for replay in the Investor Relations section of www.sxcpartners.com.
UPCOMING EVENTS
We plan to participate in the following conferences:
| Sanford C. Bernstein & Co.s Industrials and Basic Materials Summit, May 8, in New York City |
| 2015 MLP Investor Conference held by the National Association of Publicly Traded Partnerships (NAPTP), May 21-22, in Orlando, Fla. |
NOTICE
This statement is intended to serve as qualified notice to nominees as provided for under Treasury Regulation Section 1.1446-4(b)(4) and (d) given by a publicly traded partnership for the nominee to be treated as a withholding agent. Please note that SunCoke Energy Partners, L.P.s quarterly cash distributions are treated as partnership distributions for federal income tax purposes and that 100 percent of these distributions to foreign investors are attributable to income that is effectively connected with a United States trade or business. Accordingly, all of SunCoke Energy Partners, L.P.s distributions to a nominee on behalf of foreign investors are subject to federal income tax withholding at the highest marginal tax rate for individuals or corporations, as applicable. Nominees, and not SunCoke Energy Partners, L.P., are treated as the withholding agents responsible for withholding on the distributions received by them on behalf of foreign investors.
SUNCOKE ENERGY PARTNERS, L.P.
SunCoke Energy Partners, L.P. (NYSE: SXCP) is a publicly traded master limited partnership that manufactures high-quality coke used in the blast furnace production of steel and provides coal handling services to the coke, steel and power industries. In our cokemaking business, we utilize an innovative heat-recovery technology that captures excess heat for steam or electrical power generation and have long-term take-or-pay coke contracts that pass through commodity and certain operating costs. Our coal handling terminals have the collective capacity to blend and transload more than 30 million tons of coal each year and are strategically located to reach key U.S. ports in the Gulf Coast, East Coast and Great Lakes. SXCPs General Partner is a wholly owned subsidiary of SunCoke Energy, Inc. (NYSE: SXC), which has more than 50 years of cokemaking experience serving the integrated steel industry. To learn more about SunCoke Energy Partners, L.P., visit our website at www.sxcpartners.com.
DEFINITIONS
| Adjusted EBITDA represents earnings before interest, taxes, depreciation and amortization. Prior to the expiration of our nonconventional fuel tax credits in 2013, Adjusted EBITDA included an add-back of sales discounts related to the sharing of these credits with our customers. Any adjustments to these amounts subsequent to 2013 have been included in Adjusted EBITDA. Adjusted EBITDA does not represent and should not be considered an alternative to net income or operating income under generally accepted auditing principles (GAAP) and may not be comparable to other similarly titled measures in other businesses. Management believes Adjusted EBITDA is an important measure of the operating performance of the Partnerships net assets and provides useful information to investors because it highlights trends in our business that may not otherwise be apparent when relying solely on GAAP measures and because it eliminates items that have less bearing on our operating performance. Adjusted EBITDA is a measure of operating performance that is not defined by GAAP, does not represent and should not be considered a substitute for net income as determined in accordance with GAAP. Calculations of Adjusted EBITDA may not be comparable to those reported by other companies. |
3
| Adjusted EBITDA attributable to SXC/SXCP equals Adjusted EBITDA less Adjusted EBITDA attributable to noncontrolling interests. |
| Adjusted EBITDA per ton represents Adjusted EBITDA divided by tons sold/handled. |
| Distributable Cash Flow equals Adjusted EBITDA less net cash paid for interest expense, ongoing capital expenditures, accruals for replacement capital expenditures and cash distributions to noncontrolling interests; plus amounts received under the Omnibus Agreement and acquisition expenses deemed to be Expansion Capital under our Partnership Agreement. Distributable Cash Flow is a non-GAAP supplemental financial measure that management and external users of SXCPs financial statements, such as industry analysts, investors, lenders and rating agencies use to assess: |
| SXCPs operating performance as compared to other publicly traded partnerships, without regard to historical cost basis; |
| the ability of SXCPs assets to generate sufficient cash flow to make distributions to SXCPs unitholders; |
| SXCPs ability to incur and service debt and fund capital expenditures; and |
| the viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities. |
We believe that Distributable Cash Flow provides useful information to investors in assessing SXCPs financial condition and results of operations. Distributable Cash Flow should not be considered an alternative to net income, operating income, cash flows from operating activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. Distributable Cash Flow has important limitations as an analytical tool because it excludes some, but not all, items that affect net income and net cash provided by operating activities and used in investing activities. Additionally, because Distributable Cash Flow may be defined differently by other companies in the industry, our definition of Distributable Cash Flow may not be comparable to similarly titled measures of other companies, thereby diminishing its utility.
| Ongoing capital expenditures (capex) are capital expenditures made to maintain the existing operating capacity of our assets and/or to extend their useful lives. Ongoing capex also includes new equipment that improves the efficiency, reliability or effectiveness of existing assets. Ongoing capex does not include normal repairs and maintenance, which are expensed as incurred, or significant capital expenditures. For purposes of calculating distributable cash flow, the portion of ongoing capex attributable to SXCP is used. |
| Replacement capital expenditures (capex) represents an annual accrual necessary to fund SXCPs share of the estimated costs to replace or rebuild our facilities at the end of their working lives. This accrual is estimated based on the average quarterly anticipated replacement capital that we expect to incur over the long term to replace our major capital assets at the end of their working lives. The replacement capex accrual estimate will be subject to review and prospective change by SXCPs general partner at least annually and whenever an event occurs that causes a material adjustment of replacement capex, provided such change is approved by our conflicts committee. |
FORWARD-LOOKING STATEMENTS
Some of the statements included in this press release constitute forward-looking statements. Forward-looking statements include all statements that are not historical facts and may be identified by the use of such words as believe, expect, plan, project, intend, anticipate, estimate, predict, potential, continue, may, will, should or the negative of these terms or similar expressions. Forward-looking statements are inherently uncertain and involve significant known and unknown risks and uncertainties (many of which are beyond the control of SXCP) that could cause actual results to differ materially.
Such risks and uncertainties include, but are not limited to, domestic and international economic, political, business, operational, competitive, regulatory, and/or market factors affecting SXCP, as well as uncertainties related to: pending or future litigation, legislation or regulatory actions; liability for remedial actions or assessments under existing or future environmental regulations; gains and losses related to acquisition, disposition or impairment of assets; recapitalizations; access to, and costs of, capital; the effects of changes in accounting rules applicable to SXCP; and changes in tax, environmental and other laws and regulations applicable to SXCPs businesses.
4
Forward-looking statements are not guarantees of future performance, but are based upon the current knowledge, beliefs and expectations of SXCP management, and upon assumptions by SXCP concerning future conditions, any or all of which ultimately may prove to be inaccurate. The reader should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. SXCP does not intend, and expressly disclaims any obligation, to update or alter its forward-looking statements (or associated cautionary language), whether as a result of new information, future events or otherwise after the date of this press release except as required by applicable law.
SXCP has included in its filings with the Securities and Exchange Commission cautionary language identifying important factors (but not necessarily all the important factors) that could cause actual results to differ materially from those expressed in any forward-looking statement made by SXCP. For information concerning these factors, see SXCPs Securities and Exchange Commission filings such as its annual and quarterly reports and current reports on Form 8-K, copies of which are available free of charge on SXCPs website at www.sxcpartners.com. All forward-looking statements included in this press release are expressly qualified in their entirety by such cautionary statements. Unpredictable or unknown factors not discussed in this release also could have material adverse effects on forward-looking statements.
###
5
FACTORS AFFECTING COMPARABILITY
On January 13, 2015, we acquired a 75 percent interest in the Granite City cokemaking operation from SXC. Because this was a transfer between entities under common control, all historical financial results of Granite City prior to the dropdown have been included in our financial results. Net income attributable to SunCoke Energy Partners, L.P./Predecessor includes 100% of Granite City net income prior to dropdown and 75% after the dropdown. Net income attributable to Predecessor includes 100% of Granite City net income prior to the dropdown on January 13, 2015.
SunCoke Energy Partners, L.P.
Combined and Consolidated Statements of Income
(Unaudited)
Three Months Ended March 31, | ||||||||
2015 | 2014 | |||||||
(Dollars and units in millions, except per unit amounts) |
||||||||
Revenues |
||||||||
Sales and other operating revenue |
$ | 203.3 | $ | 214.5 | ||||
|
|
|
|
|||||
Costs and operating expenses |
||||||||
Cost of products sold and operating expenses |
147.4 | 166.0 | ||||||
Selling, general and administrative expenses |
7.6 | 6.3 | ||||||
Depreciation and amortization expense |
14.6 | 13.0 | ||||||
|
|
|
|
|||||
Total costs and operating expenses |
169.6 | 185.3 | ||||||
|
|
|
|
|||||
Operating income |
33.7 | 29.2 | ||||||
Interest expense, net |
20.6 | 2.9 | ||||||
|
|
|
|
|||||
Income before income tax expense |
13.1 | 26.3 | ||||||
Income tax (benefit) expense |
(3.3 | ) | 0.6 | |||||
|
|
|
|
|||||
Net income |
16.4 | 25.7 | ||||||
Less: Net income attributable to noncontrolling interests |
3.2 | 9.9 | ||||||
|
|
|
|
|||||
Net income attributable to SunCoke Energy Partners, L.P./Predecessor |
$ | 13.2 | $ | 15.8 | ||||
|
|
|
|
|||||
Less: Net income attributable to Predecessor |
$ | 0.6 | $ | 2.6 | ||||
|
|
|
|
|||||
Net income attributable to SunCoke Energy Partners, L.P. |
$ | 12.6 | $ | 13.2 | ||||
|
|
|
|
|||||
General partners interest in net income |
$ | 1.8 | $ | 3.0 | ||||
Limited partners interest in net income |
$ | 11.4 | $ | 12.8 | ||||
Net income per common unit (basic and diluted) |
$ | 0.29 | $ | 0.41 | ||||
Net income per subordinated unit (basic and diluted) |
$ | 0.29 | $ | 0.41 | ||||
Weighted average common units outstanding (basic and diluted) |
23.3 | 15.7 | ||||||
Weighted average subordinated units outstanding (basic and diluted) |
15.7 | 15.7 |
6
SunCoke Energy Partners, L.P.
Combined and Consolidated Balance Sheets
(Unaudited)
March 31, 2015 |
December 31, 2014 |
|||||||
(Dollars in millions) | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 91.8 | $ | 33.3 | ||||
Receivables |
30.1 | 36.3 | ||||||
Receivables from affiliates, net |
| 3.1 | ||||||
Inventories |
84.1 | 90.4 | ||||||
Other current assets |
3.6 | 1.5 | ||||||
|
|
|
|
|||||
Total current assets |
209.6 | 164.6 | ||||||
|
|
|
|
|||||
Properties, plants and equipment, net |
1,197.5 | 1,213.4 | ||||||
Goodwill and other intangible assets, net |
14.9 | 15.1 | ||||||
Deferred income taxes |
| 21.6 | ||||||
Deferred charges and other assets |
0.5 | 2.3 | ||||||
|
|
|
|
|||||
Total assets |
$ | 1,422.5 | $ | 1,417.0 | ||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Accounts payable |
$ | 58.7 | $ | 61.1 | ||||
Accrued liabilities |
10.3 | 11.2 | ||||||
Interest payable |
7.4 | 12.3 | ||||||
|
|
|
|
|||||
Total current liabilities |
76.4 | 84.6 | ||||||
|
|
|
|
|||||
Long-term debt |
597.4 | 399.0 | ||||||
Deferred income taxes |
37.9 | | ||||||
Asset retirement obligations |
5.3 | 5.3 | ||||||
Other deferred credits and liabilities |
1.5 | 1.4 | ||||||
|
|
|
|
|||||
Total liabilities |
718.5 | 490.3 | ||||||
|
|
|
|
|||||
Equity |
||||||||
Held by public: |
||||||||
Common units (issued and outstanding 16,790,101 and 16,789,164 units at March 31, 2015 and December 31, 2014, respectively) |
241.1 | 239.1 | ||||||
Held by parent: |
||||||||
Common units (issued and outstanding 6,782,449 and 4,904,752 units at March 31, 2015 and December 31, 2014, respectively) |
165.1 | 113.8 | ||||||
Subordinated units (issued and outstanding 15,709,697 units at March 31, 2015 and December 31, 2014, respectively) |
205.6 | 203.7 | ||||||
General partner interest |
10.6 | 9.2 | ||||||
Parent net equity |
| 349.8 | ||||||
|
|
|
|
|||||
Partners capital attributable to SunCoke Energy Partners, L.P. |
622.4 | 915.6 | ||||||
Noncontrolling interest |
81.6 | 11.1 | ||||||
|
|
|
|
|||||
Total equity |
704.0 | 926.7 | ||||||
|
|
|
|
|||||
Total liabilities and partners net equity |
$ | 1,422.5 | $ | 1,417.0 | ||||
|
|
|
|
7
SunCoke Energy Partners, L.P.
Combined and Consolidated Statements of Cash Flows
(Unaudited)
Three Months Ended March 31, | ||||||||
2015 | 2014 | |||||||
(Dollars in millions) | ||||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ | 16.4 | $ | 25.7 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization expense |
14.6 | 13.0 | ||||||
Deferred income tax (benefit) expense |
(3.3 | ) | 0.6 | |||||
Loss on debt extinguishment |
9.4 | | ||||||
Changes in working capital pertaining to operating activities: |
||||||||
Receivables |
(4.5 | ) | (9.4 | ) | ||||
Receivables from affiliate, net |
4.7 | 6.4 | ||||||
Inventories |
6.3 | 1.4 | ||||||
Accounts payable |
(2.4 | ) | (11.9 | ) | ||||
Accrued liabilities |
(0.9 | ) | (14.1 | ) | ||||
Interest payable |
(9.5 | ) | (2.8 | ) | ||||
Other |
(1.1 | ) | (1.9 | ) | ||||
|
|
|
|
|||||
Net cash provided by operating activities |
29.7 | 7.0 | ||||||
|
|
|
|
|||||
Cash Flows from Investing Activities: |
||||||||
Capital expenditures |
(5.5 | ) | (16.1 | ) | ||||
|
|
|
|
|||||
Net cash used in investing activities |
(5.5 | ) | (16.1 | ) | ||||
|
|
|
|
|||||
Cash Flows from Financing Activities: |
||||||||
Proceeds from issuance of long-term debt |
210.8 | | ||||||
Repayment of long-term debt, including market premium |
(149.5 | ) | | |||||
Debt issuance costs |
(4.2 | ) | | |||||
Proceeds from revolving credit facility |
| 16.0 | ||||||
Repayment of revolving facility |
| (16.0 | ) | |||||
Distributions to unitholders (public and parent) |
(22.2 | ) | (15.2 | ) | ||||
Distributions to noncontrolling interest (SunCoke Energy, Inc.) |
(0.6 | ) | (12.3 | ) | ||||
Net transfers to parent |
| 9.5 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
34.3 | (18.0 | ) | |||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
58.5 | (27.1 | ) | |||||
Cash and cash equivalents at beginning of period |
33.3 | 46.3 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 91.8 | $ | 19.2 | ||||
|
|
|
|
8
SunCoke Energy Partners, L.P.
Segment Operating Data
The following tables set forth financial and operating data for the three months ended March 31, 2015 and 2014:
Three Months Ended March 31, | ||||||||
2015 | 2014 | |||||||
(Unaudited) | ||||||||
(Dollars in millions) | ||||||||
Sales and other operating revenues: |
||||||||
Domestic Coke |
$ | 193.0 | $ | 203.0 | ||||
Coal Logistics |
10.3 | 11.5 | ||||||
Coal Logistics intersegment sales |
1.7 | 1.4 | ||||||
Elimination of intersegment sales |
(1.7 | ) | (1.4 | ) | ||||
|
|
|
|
|||||
Total |
$ | 203.3 | $ | 214.5 | ||||
|
|
|
|
|||||
Adjusted EBITDA(1): |
||||||||
Domestic Coke |
$ | 48.5 | $ | 41.0 | ||||
Coal Logistics |
2.6 | 2.1 | ||||||
Corporate and Other |
(2.8 | ) | (1.4 | ) | ||||
|
|
|
|
|||||
Total |
$ | 48.3 | $ | 41.7 | ||||
|
|
|
|
|||||
Coke Operating Data: |
||||||||
Domestic Coke capacity utilization (%) |
106 | 100 | ||||||
Domestic Coke production volumes (thousands of tons) |
604 | 567 | ||||||
Domestic Coke sales volumes (thousands of tons) |
577 | 566 | ||||||
Domestic Coke Adjusted EBITDA per ton(2) |
$ | 84.06 | $ | 72.44 | ||||
Coal Logistics Operating Data: |
||||||||
Tons handled (thousands of tons) |
3,794 | 4,359 | ||||||
Coal Logistics Adjusted EBITDA per ton handled(3) |
$ | 0.69 | $ | 0.48 |
(1) | See definition of Adjusted EBITDA and reconciliation elsewhere in this release. |
(2) | Reflects Domestic Coke Adjusted EBITDA divided by Domestic Coke sales volumes. |
(3) | Reflects Coal Logistics Adjusted EBITDA divided by Coal Logistics tons handled. |
9
SunCoke Energy Partners, L.P.
Reconciliations of Non-GAAP Information
Adjusted EBITDA to Net Income
Three Months Ended March 31, | ||||||||
2015 | 2014 | |||||||
(Dollars in millions) | ||||||||
Adjusted EBITDA attributable to SunCoke Energy Partners, L.P. |
$ | 43.8 | $ | 23.6 | ||||
Add: Adjusted EBITDA attributable to Predecessor(1) |
1.5 | 5.7 | ||||||
Add: Adjusted EBITDA attributable to noncontrolling interest(2) |
3.0 | 12.4 | ||||||
|
|
|
|
|||||
Adjusted EBITDA |
$ | 48.3 | $ | 41.7 | ||||
|
|
|
|
|||||
Subtract: |
||||||||
Depreciation and amortization expense |
14.6 | 13.0 | ||||||
Interest expense, net |
20.6 | 2.9 | ||||||
Income tax (benefit) expense |
(3.3 | ) | 0.6 | |||||
Sales discounts provided to customers due to sharing of nonconventional fuel tax credits(3) |
| (0.5 | ) | |||||
|
|
|
|
|||||
Net income |
$ | 16.4 | $ | 25.7 | ||||
|
|
|
|
(1) | Reflects Granite City Adjusted EBITDA prior to the January 13, 2015 dropdown transaction. |
(2) | Reflects net income attributable to noncontrolling interest adjusted for noncontrolling interest share of interest, taxes, income and depreciation. |
(3) | Sales discounts are related to nonconventional fuel tax credits, which expired in 2013. At December 31, 2013, we had $13.6 million accrued related to sales discounts to be paid to our Granite City customer. During first quarter of 2014, we settled this obligation for $13.1 million which resulted in a gain of $0.5 million. This gain is recorded in sales and other operating revenue on our Combined and Consolidated Statement of Operations. |
10
SunCoke Energy Partners, L.P.
Reconciliations of Non-GAAP Information
Reconciliation of Adjusted EBITDA and
Distributable Cash Flow to Net Income
(Dollars in millions) |
For Three Months Ended March 31, 2015 |
|||||||||||
(As Reported) |
(Proforma Adjustment) |
(Proforma)(1)(2) | ||||||||||
Net cash provided by operating activities |
$ | 29.7 | $ | 29.7 | ||||||||
Depreciation and amortization expense |
(14.6 | ) | (14.6 | ) | ||||||||
Changes in working capital and other |
1.3 | 1.3 | ||||||||||
|
|
|
|
|
|
|||||||
Net income |
$ | 16.4 | $ | 16.4 | ||||||||
|
|
|
|
|
|
|||||||
Add: |
||||||||||||
Depreciation and amortization expense |
14.6 | $ | 14.6 | |||||||||
Interest expense, net |
20.6 | 20.6 | ||||||||||
Income tax expense |
(3.3 | ) | (3.3 | ) | ||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA |
$ | 48.3 | $ | 48.3 | ||||||||
|
|
|
|
|
|
|||||||
Less: |
||||||||||||
Adjusted EBITDA attributable to noncontrolling interest |
3.0 | 0.4 | 3.4 | |||||||||
Adjusted EBITDA attributable to Predecessor(3) |
1.5 | (1.5 | ) | | ||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDA attributable to SXCP |
$ | 43.8 | $ | 1.1 | $ | 44.9 | ||||||
|
|
|
|
|
|
|||||||
Less: |
||||||||||||
Ongoing capex |
(2.7 | ) | | (2.7 | ) | |||||||
Replacement capex accrual |
(1.7 | ) | (0.1 | ) | (1.8 | ) | ||||||
Cash interest accrual |
(10.0 | ) | (0.5 | ) | (10.5 | ) | ||||||
Cash tax accrual |
(0.1 | ) | | (0.1 | ) | |||||||
|
|
|
|
|
|
|||||||
Distributable cash flow |
$ | 29.3 | $ | (0.5 | ) | $ | 29.8 | |||||
|
|
|
|
|
|
|||||||
Quarterly Cash Distribution |
$ | 23.8 | $ | | $ | 23.8 | ||||||
Distribution Coverage Ratio(4) |
1.23x | 0.02x | 1.25x |
(1) | Proforma adjustments made for changes in EBITDA and ongoing capex attributable to the partnership, cash interest costs, replacement capital accruals, corporate cost allocations, distribution levels and units outstanding. |
(2) | Proforma assumes dropdown of 75% interest in Granite City occurred January 1, 2015. |
(3) | Reflects Granite City Adjusted EBITDA prior to the January 13, 2015 dropdown transaction. |
(4) | Distribution coverage ratio is distributable cash flow divided by cash distributions to the limited and general partners. |
11
Exhibit 99.2
|
SunCoke Energy Partners, L.P.
Q1 2015 Earnings
Conference Call
April 23, 2015
|
Forward-Looking Statements
This slide presentation should be reviewed in conjunction with the First Quarter 2015 earnings release of SunCoke Energy Partners, L.P. (SXCP) and the conference call held on April 23, 2015 at 10:00 a.m. ET.
Some of the information included in this presentation constitutes forward-looking statements. All statements in this presentation that express opinions, expectations, beliefs, plans, objectives, assumptions or projections with respect to anticipated future performance of SunCoke Energy, Inc. (SXC) or SXCP, in contrast with statements of historical facts, are forward-looking statements. Such forward-looking statements are based on managements beliefs and assumptions and on information currently available. Forward-looking statements include information concerning possible or assumed future results of operations, business strategies, financing plans, competitive position, potential growth opportunities, potential operating performance improvements, the effects of competition and the effects of future legislation or regulations. Forward-looking statements include all statements that are not historical facts and may be identified by the use of forward-looking terminology such as the words believe, expect, plan, intend, anticipate, estimate, predict, potential, continue, may, will, should or the negative of these terms or similar expressions.
Although management believes that its plans, intentions and expectations reflected in or suggested by the forward-looking statements made in this presentation are reasonable, no assurance can be given that these plans, intentions or expectations will be achieved when anticipated or at all. Moreover, such statements are subject to a number of assumptions, risks and uncertainties. Many of these risks are beyond the control of SXC and SXCP, and may cause actual results to differ materially from those implied or expressed by the forward-looking statements. Each of SXC and SXCP has included in its filings with the Securities and Exchange Commission cautionary language identifying important factors (but not necessarily all the important factors) that could cause actual results to differ materially from those expressed in any forward-looking statement. For more information concerning these factors, see the Securities and Exchange Commission filings of SXC and SXCP. All forward-looking statements included in this presentation are expressly qualified in their entirety by such cautionary statements. Although forward-looking statements are based on current beliefs and expectations, caution should be taken not to place undue reliance on any such forward-looking statements because such statements speak only as of the date hereof. SXC and SXCP do not have any intention or obligation to update publicly any forward-looking statement (or its associated cautionary language) whether as a result of new information or future events or after the date of this presentation, except as required by applicable law.
This presentation includes certain non-GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided in the Appendix at the end of the presentation. Investors are urged to consider carefully the comparable GAAP measures and the reconciliations to those measures provided in the Appendix.
SXCP Q1 2015 Earnings Call
1
|
Management Perspective
ü Delivered solid Q1 operating & safety performance
ü Increased FY 2015E distribution outlook above prior guidance
ü Maintained financial flexibility to support growth and return additional capital to unitholders
ü Continued developing pipeline of long-term growth opportunities in several new industrial-facing verticals
ü Reaffirm FY 2015E Adj. EBITDA attributable to SXCP(1) reflecting strength of long-term, take-or-pay cokemaking contracts and commercial support from Sponsor
(1) For a definition and reconciliation of Adjusted EBITDA attributable to SXCP, please see appendix.
SXCP Q1 2015 Earnings Call 2
|
Q1 15 Overview
Adjusted EBITDA(1,2) & Net Income(2)
($ in millions)
Adj. EBITDA Net Income
$ 48.3
$41.7 $ 1.5 $25.7
$5.7 $ 3.0 $ 2.6
$9.9 $16.4
$12.4 $43.8 $3.2 $0.6
$23.6 $13.2 $12.6
Q1 14 Q1 15 Q1 14 Q1 15
Attrib. to SXCP Attrib. to NCI Attrib. to Predecessor
Total Adj. EBITDA up $6.6M due to improved yields, higher sales volumes and lower O&M expense
Adjusted EBITDA attributable to SXCP up $20.2M reflecting dropdowns
Distributable Cash Flow & Coverage Ratio
($ in millions, except coverage ratio)
Distribution Cash
Distributable Cash Flow Coverage Ratio
$29.3 1.23x
$16.9 0.88x
Q1 14 Q1 15 Q1 14 Q1 15
Total net income of $16.4M down $9.3M vs. Q1 14 due to Granite City transaction & financing costs
Q1 15 distributable cash flow up 73% to $29.3M
Strong 1.23x distribution cash coverage ratio
(1) For a definition and reconciliation of Adjusted EBITDA and Adjusted EBITDA attributable to SXCP, please see appendix.
(2) Historical periods have been recast to include Granite City operations (predecessor). For basis of presentation details, please see appendix.
SXCP Q1 2015 Earnings Call
3
|
Liquidity Position
Financial flexibility, solid cash position and significant revolver capacity provide strong foundation for growth
Revolver availability:
$ 250M
($ 2.7M) Ongoing
($ 2.8M) Environmental $ 12.1
$14.6($1.3) $45.0
($5.5)
$91.8
$16.4
($22.2)($0.6)
$ 33.3 ($ 13.1M) SXC(1)
($ 9.1M) Public holders
Q4 2014 Net Income D&A Working Capital Capex Distributions to Distributions Pre-Funded Net Debt Q1 2015
Cash Balance Changes / Unit Holders to SXC Environmental Change(2) Cash Balance
Other CapEx
(1) Includes $12.2M for LP distributions, $0.6M for IDR payment and $0.4M for distributions to SXC for its 2% General Partner interest in our cokemaking facilities. (2) Includes proceeds of $210.8M from SXCP 7.375% senior notes, offset by repayment of $149.5M of SXCs 7.625% senior notes and debt issuance costs of $4.2M in addition to $45M of pre-funded Environmental CapEx.
SXCP Q1 2015 Earnings Call
4
|
Distribution Performance
Raised Q1 15 distribution per unit ~6% on solid results and tighter FY 2015 coverage target
SXCP Distribution Growth 8th consecutive
quarterly increase
+39% $0.6055
$0.5715
$0.4125 MQD(1)
3071.0$ 4225.0$ 4325.0$ 4750.0$ 5000.0$ 5150.0$ 5275.0$ 5408.0$ 5516.0$ 5854.0$ 42/unit. 2$ LQA: FY Outlook Revised
May 13(2) Aug 13 Nov 13 Feb 14 May 14 Aug 14 Nov 14 Feb 15 May 15 Feb 16E
(1) MQD Minimum quarterly distribution.
(2) Actual distribution pro-rated to reflect timing of SXCP IPO.
SXCP Q1 2015 Earnings Call
Q1 15 cash distribution per unit raised to $0.5715
Tightening targeted FY 2015E coverage to 1.10x to reflect:
Seasoning of MLP
Stable, long-term cash flow outlook Insulation from industry cyclicality and commodity price volatility Accumulated cash coverage surplus of ~$32M since IPO
Increased Q4 2015 distribution outlook to $2.42 LQA, above prior $2.34 LQA guidance
5
|
2015 Outlook
Estimated 2015 cash distributions reflect prudent 1.10x target coverage
2014 2015 Outlook
($ in millions, except per unit data) As Reported Low High
Adjusted EBITDA attributable to SXCP $131 $169 $179
Less:
Ongoing capex (SXCP share) $15 $17 $16
Replacement capex accrual 5 7 7
Cash tax accrual(1)1 1
Cash interest accrual 23 42 42
Estimated Distributable Cash Flow $88 $102 $113
Estimated Distributions(2) $82 $99 $99
Total distribution cash coverage ratio(3) 1.08x 1.04x 1.14x
Coke Operating Performance (100% basis)
Coke Sales Tons (thousands) 1,755 2,410 2,460
Coal Logistics Operating Performance
Coal Tons Handled (thousands) 19,037 17,600 20,600
(1) Cash tax impact from the operations of Gateway Cogeneration Company LLC, which is an entity subject to income taxes for federal and state purposes at the corporate level.
(2) 2015 guidance includes revised distribution outlook.
(3) Total distribution cash coverage ratio is estimated distributable cash flow divided by total estimated distributions.
SXCP Q1 2015 Earnings Call
6
|
STRATEGIC UPDATES
SXCP Q1 2015 Earnings Call
7
|
SXCP Investment Thesis
Well positioned to deliver long-term shareholder returns
Stable, Long-term Business Model
Strong Sponsor Support
Visible Distribution Outlook
Potential Growth
Opportunities
SXCP Q1 2015 Earnings Call
Secure, take-or-pay contracts insulate
business from steel cyclicality
Minimal commodity risk
Customer and environmental risk borne by
SXC via Omnibus Agreement Significant
Shareholder Value
Increased 2015 distribution outlook above Proposition
prior guidance to reflect stability of business
Remaining coke asset dropdowns provide further distribution growth
Building robust pipeline of long-term growth targets
Maintain financial flexibility to pursue M&A opportunities
8
|
Stable Cokemaking Business Model
Long-term, take-or-pay contracts coupled with commercial protection via Omnibus Agreement insulate business from industry cyclicality
Key Contract Provisions/Terms
Fixed Fee P
Take-or-Pay P
Termination Provisions P/û (1)
Contract Duration 15 20
years
Avg. Remaining Contract Life 9 years
Pass-through provisions:
Cost of Coal P
Coal Blending & Transport P
Operating & Maintenance Costs P
Taxes (ex. Income Taxes) P
Changes in Regulation P
Contract Value Propositions
Customers required to take all the coke we produce up to contract maximum
Long-term, take-or-pay nature provides stability during market & industry downturns Additional commercial support from Omnibus Agreement Commodity risk minimized by passing through coal, transportation & certain operating costs to customer No early termination without default, except one contract under limited circumstances(1) Counterparty risk mitigated by contracting with customers respective parent companies
ü Positioned as primary source of coke supply at customers strategic blast furnace assets
(1) AK Steel contract at Haverhill 2 has termination right only with permanent closure of blast furnace steelmaking at their Ashland, KY facility and no replacement production elsewhere. AK must also provide 2-year notice and pay significant fee if termination right exercised prior to 2018.
SXCP Q1 2015 Earnings Call
9
|
Flexibility to Fund Growth
Multiple levers at SXC & SXCP provide flexibility to fund dropdowns and growth opportunities
Ability to Leverage Both
SXC & SXCP Balance Sheets
Structuring and Financing Flexibility
Executed amendment to increase SXCP leverage covenant from 4.0x to 4.5x Amended SXCP shelf to enable preferred equity issuance Potential for SXC & SXCP to co-invest in projects Approximately $165M of combined cash Approximately $400M combined revolver capacity Accumulating excess cash at SXCP via coverage and replacement CapEx accrual
ü Ability to compete for and execute transformative M&A or bolt-on transactions
SXCP Q1 2015 Earnings Call 10
|
Platforms for Growth
Actively developing pipeline of long-term growth opportunities across several new material handling verticals
Disciplined pursuit of long-term growth opportunities
Strategic Fit Financial Fit Actionability
Leverage core competencies Stable cash flow outlook Ability to compete financially
Provide platform for Limited commodity risk Appropriately sized
M&A Guardrails additional growth
Qualifying income generating
Several industrial verticals can benefit from MLP structure
Activated Carbon Carbon Black Industrial Clays Limestone
Salt Calcined Coke Wood Pellets Soda Ash/Bicarb
Growth Opportunities Continued pursuit of coal handling/logistics bolt-on acquisitions and
development of steel-facing greenfield projects
SXCP Q1 2015 Earnings Call 11
|
Dropdown Outlook & Considerations
Executing strategy to drop all remaining coke assets by 2016
Haverhill & Middletown (33%) and Strategy for Future Dropdowns
1 Market conditions continue to govern
Granite City (75%) timing of future dropdowns
Completed Completed two dropdowns since 2 Remain ready to execute
expiration of SXC tax sharing agreement
Granite City (23%)
Q2 2015 Anticipate dropdown of 23% interest of
Granite City during second quarter
Complete Remaining Dropdowns
Haverhill, Middletown and Granite City (2%)
2H 2015 Jewell Coke (100%) Ready 2H 2015E
and Beyond Brazil Coke (100%) Ready 2H 2015E
Indiana Harbor (100%) After two
consecutive quarters of stable operations
SXCP Q1 2015 Earnings Call 12
|
SXCP Investment Thesis
Well positioned to deliver long-term shareholder returns
Stable, Long-term
Business Model
Strong Sponsor Support
Significant
Shareholder Value
Visible Distribution Proposition
Outlook
Potential Growth
Opportunities
SXCP Q1 2015 Earnings Call
13
|
QUESTIONS
SXCP Q1 2015 Earnings Call
14
|
Investor Relations 630-824-1987 www.sxcpartners.com
|
APPENDIX
SXCP Q1 2015 Earnings Call
16
|
Basis of Presentation & Definitions
BASIS OF PRESENTATION
On January 13, 2015, SunCoke Energy Partners, L.P. acquired a 75 percent interest in the Granite City cokemaking facility from SunCoke. Because this was a transfer between entities under common control, all historical financial results of Granite City prior to the dropdown are included in our financial results and presented on an Attributable to Predecessor basis. Prior year information has been recast to reflect this required accounting treatment.
DEFINITIONS
Adjusted EBITDA Adjusted EBITDA represents earnings before interest, taxes, depreciation and amortization (EBITDA). Prior to the expiration of our nonconventional fuel tax credits in 2013, Adjusted EBITDA included an add-back of sales discounts related to the sharing of these credits with customers. Any adjustments to these amounts subsequent to 2013 have been included in Adjusted EBITDA. EBITDA and Adjusted EBITDA do not represent and should not be considered alternatives to net income or operating income under generally acceptable accounting principles (GAAP) and may not be comparable to other similarly titled measures in other businesses.Management believes Adjusted EBITDA is an important measure of the operating performance of the Partnerships net assets and provides useful information to investors because it highlights trends in our business that may not otherwise be apparent when relying solely on GAAP measures and because it eliminates items that have less bearing on our operating performance. Adjusted EBITDA is a measure of operating performance that is not defined by GAAP, does not represent and should not be considered a substitute for net income as determined in accordance with GAAP. Calculations of Adjusted EBITDA may not be comparable to those reported by other companies.
EBITDA represents earnings before interest, taxes, depreciation and amortization.
Adjusted EBITDA attributable to SXC/SXCP equals Adjusted EBITDA less Adjusted EBITDA attributable to noncontrolling interests.
Adjusted EBITDA/Ton represents Adjusted EBITDA divided by tons sold/handled.
SXCP Q1 2015 Earnings Call
17
|
Basis of Presentation & Definitions
Distributable Cash Flow equals Adjusted EBITDA less net cash paid for interest expense, ongoing capital expenditures, accruals for replacement
capital expenditures and cash distributions to noncontrolling interests; plus amounts received under the Omnibus Agreement and acquisition
expenses deemed to be Expansion Capital under our Partnership Agreement. Distributable Cash Flow is a non-GAAP supplemental financial
measure that management and external users of SXCP financial statements, such as industry analysts, investors, lenders and rating agencies use
to assess:
SXCPs operating performance as compared to other publicly traded partnerships, without regard to historical cost basis;
the ability of SXCPs assets to generate sufficient cash flow to make distributions to SXCPs unitholders;
SXCPs ability to incur and service debt and fund capital expenditures; and
the viability of acquisitions and other capital expenditure projects and the returns on investment of various investment opportunities.
We believe that Distributable Cash Flow provides useful information to investors in assessing SXCPs financial condition and results of
operations. Distributable Cash Flow should not be considered an alternative to net income, operating income, cash flows from operating
activities, or any other measure of financial performance or liquidity presented in accordance with GAAP. Distributable Cash Flow has important
limitations as an analytical tool because it excludes some, but not all, items that affect net income and net cash provided by operating activities
and used in investing activities. Additionally, because Distributable Cash Flow may be defined differently by other companies in the industry,
our definition of Distributable Cash Flow may not be comparable to similarly titled measures of other companies, thereby diminishing their
utility.
Ongoing capital expenditures (capex) are capital expenditures made to maintain the existing operating capacity of our assets and/or to
extend their useful lives. Ongoing capex also includes new equipment that improves the efficiency, reliability or effectiveness of existing assets.
Ongoing capex does not include normal repairs and maintenance, which are expensed as incurred, or significant capital expenditures. For
purposes of calculating distributable cash flow, the portion of ongoing capex attributable to SXCP is used.
Replacement capital expenditures (capex) represents an annual accrual necessary to fund SXCPs share of the estimated costs to replace or
rebuild our facilities at the end of their working lives. This accrual is estimated based on the average quarterly anticipated replacement capital
that we expect to incur over the long term to replace our major capital assets at the end of their working lives. The replacement capex accrual
estimate will be subject to review and prospective change by SXCPs general partner at least annually and whenever an event occurs that
causes a material adjustment of replacement capex, provided such change is approved by our conflicts committee.
SXCP Q1 2015 Earnings Call
18
|
Adjusted EBITDA and Distributable Cash Flow Reconciliations
As As As As As As
Reported Reported Reported Reported Reported Reported Proforma
($ in millions) Q1 14 Q2 14 Q3 14 Q4 14 FY 14 Q1 15 Q1 15(1,2)
Net cash provided by operating activities $ 7.0 $ 45.1 $ 34.5 $ 39.9 $ 126.5 $ 29.7 $ 29.7
Depreciation and amortization expense(13.0)(13.6)(13.7)(14.0)(54.3)(14.6)(14.6)
Changes in working capital and other 31.7(5.3) 6.3(2.0) 30.7 1.3 1.3
Loss on Debt Extinguishment -(15.4) (15.4)
Net income $ 25.7 $ 10.8 $ 27.1 $ 23.9 $ 87.5 $ 16.4 $ 16.4
Add:
Depreciation and amortization expense 13.0 13.6 13.7 14.0 54.3 14.6 14.6
Interest expense, net 2.9 20.4 6.8 7.0 37.1 20.6 20.6
Income tax expense/(benefit) 0.6 3.5 4.9 1.5 10.5(3.3)(3.3)
Sales discounts(0.5) (0.5)
Adjusted EBITDA $ 41.7 $ 48.3 $ 52.5 $ 46.4 $ 188.9 $ 48.3 $ 48.3
Adjusted EBITDA attributable to NCI(12.4)(5.8)(0.7)(0.8)(19.7)(3.0)(3.4)
Adjusted EBITDA attributable to Predecessor(5.7)(11.7)(14.2)(6.7)(38.3)(1.5) -
Adjusted EBITDA attributable to SXCP $ 23.6 $ 30.8 $ 37.6 $ 38.9 $ 130.9 $ 43.8 $ 44.9
Less:
Ongoing capex (SXCP share)(2.7)(4.7)(4.6)(3.2)(15.2)(2.7)(2.7)
Replacement capex accrual(0.9)(1.2)(1.4)(1.4)(4.9)(1.7)(1.8)
Cash interest accrual(3.1)(5.5)(7.2)(7.1)(22.9)(10.0)(10.5)
Cash tax accrual (0.1)(0.1)
Distributable cash flow $ 16.9 $ 19.4 $ 24.4 $ 27.2 $ 87.9 $ 29.3 $ 29.8
Quarterly Cash Distribution 19.2 19.8 20.5 22.2 81.7 23.8 23.8
Distribution Cash Coverge Ratio(3) 0.88x 0.98x 1.19x 1.23x 1.08x 1.23x 1.25x
Note: Historical periods have been recast to include Granite City operations (predecessor), which are subsequently adjusted out when calculating distributable cash flow. Please see Basis of Presentation for further details.
(1) Proforma adjustments made for changes in EBITDA and ongoing capex attributable to the partnership, cash interest costs, replacement capital accruals, Corporate cost allocations, distribution levels and units outstanding.
(2) Proforma assumes dropdown of 75% in Granite City occurred January 1, 2015.
(3) Distribution cash coverage ratio is distributable cash flow divided by total estimated distributions to the limited and general partners.
SXCP Q1 2015 Earnings Call
19
|
Expected 2015E EBITDA Reconciliation
2015E 2015E
($ in millions) Low High
Net Income $69 $79
Depreciation and amortization 57 57
Interest expense, net 56 56
Income tax expense 1 1
Adjusted EBITDA $183 $193
EBITDA attributable to noncontrolling interest(1)(14)(14)
Adjusted EBITDA attributable to SXCP $169 $179
Less:
Ongoing capex (SXCP share)(17)(16)
Replacement capex accrual(7)(7)
Cash interest accrual(42)(42)
Cash tax accrual(2)(1)(1)
Distributable cash flow $102 $113
(1) Adjusted EBITDA attributable to noncontrolling interest represents SXCs 2% interest in Haverhill and Middletowns projected Adjusted EBITDA and 25% interest in Granite City s projected Adjusted EBITDA for 2015E post dropdown date of January 13, 2015.
(2) Cash tax impact from the operations of Gateway Cogeneration Company LLC, which is an entity subject to income taxes for federal and state purposes at the corporate level.
SXCP Q1 2015 Earnings Call
20
|
2015E Capital Expenditures
100% Basis
($ in millions) 2014 2015E
Ongoing $17 $17
(1) Prefunded from dropdown
Environmental Remediation 45 30è proceeds
Expansion- 6
Total CapEx $62 $53
(1) 2015E Environmental Remediation cost at Haverhill (~$9 million) and Granite City (~$20 million). These amounts have been pre-funded from dropdown proceeds.
SXCP Q1 2015 Earnings Call
21
Exhibit 99.3
Investors:
Lisa Ciota: (630) 824-1983
Media:
Steve Carlson: (630) 824-1783
SUNCOKE ENERGY PARTNERS, L.P. INCREASES QUARTERLY CASH DISTRIBUTION NEARLY 6 PERCENT
LISLE, Ill. (April 20, 2015) The SunCoke Energy Partners, L.P. (NYSE: SXCP) Board of Directors today declared a first quarter 2015 cash distribution of $0.5715 per limited partnership unit payable on May 29, 2015, to unitholders of record on May 15, 2015. The distribution is approximately 6 percent higher than SXCPs fourth quarter 2014 cash distribution and represents the eighth consecutive quarterly increase. On an annualized basis, the first quarter rate amounts to $2.286 per unit, an increase of 39 percent relative to the $1.65 rate established when SXCP went public in January 2013.
We started the year projecting a 2 percent increase in cash distributions per unit in each quarter in 2015 and todays 6 percent increase reflects our confidence in our business model and financial performance, said Fritz Henderson, Chairman and Chief Executive Officer of SunCoke Energy Partners, L.P. Since our IPO in January 2013, we have posted consistently solid operating results underpinned by secure, long-term contracts with minimal commodity risk. Given the seasoning of our master limited partnership and track record of performance and distribution growth, weve adjusted our targeted cash distribution coverage from 1.15 to 1.10, a level we believe is prudent given our business model and support from our sponsor. On this basis, we expect the annualized distribution rate to improve by $0.08 per unit and we plan to exit 2015 with an annualized distribution rate of $2.42. These increases are supported by the performance of our existing assets and could potentially grow further from future dropdowns and third-party M&A.
UPCOMING EVENTS
SunCoke Energy Partners, L.P. plans to issue first quarter 2015 earnings before market opens and host an investor conference call at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) on Thursday, April 23, 2015. This conference call will be webcast live and archived for replay in the Investor Relations section of www.sxcpartners.com. Investors may participate on this call by dialing 1-800-446-2782 in the U.S. or 1-847-413-3235 if outside the U.S.; confirmation code 39310600.
We plan to participate in the following conferences:
| Sanford C. Bernstein & Co.s Industrials and Basic Materials Summit, May 8, in New York City |
| 2015 MLP Investor Conference held by the National Association of Publicly Traded Partnerships (NAPTP), May 21-22, in Orlando, Fla. |
ABOUT SUNCOKE ENERGY PARTNERS, L.P.
SunCoke Energy Partners, L.P. (NYSE: SXCP) is a publicly traded master limited partnership that manufactures high-quality coke used in the blast furnace production of steel and provides coal handling
SunCoke Energy Partners, L.P.
Page | 2
services to the coke, steel and power industries. In our cokemaking business, we utilize an innovative heat-recovery technology that captures excess heat for steam or electrical power generation and have long-term take-or-pay coke contracts that pass through commodity and certain operating costs. Our coal handling terminals have the collective capacity to blend and transload more than 30 million tons of coal each year and are strategically located to reach key U.S. ports in the Gulf Coast, East Coast and Great Lakes. SXCPs General Partner is a wholly owned subsidiary of SunCoke Energy, Inc. (NYSE: SXC), which has more than 50 years of cokemaking experience serving the integrated steel industry. To learn more about SunCoke Energy Partners, L.P., visit our website at www.sxcpartners.com.
NOTICE
This statement is intended to serve as qualified notice to nominees as provided for under Treasury Regulation Section 1.1446-4(b)(4) and (d) given by a publicly traded partnership for the nominee to be treated as a withholding agent. Please note that SunCoke Energy Partners, L.P.s quarterly cash distributions are treated as partnership distributions for federal income tax purposes and that 100 percent of these distributions to foreign investors are attributable to income that is effectively connected with a United States trade or business. Accordingly, all of SunCoke Energy Partners, L.P.s distributions to a nominee on behalf of foreign investors are subject to federal income tax withholding at the highest marginal tax rate for individuals or corporations, as applicable. Nominees, and not SunCoke Energy Partners, L.P., are treated as the withholding agents responsible for withholding on the distributions received by them on behalf of foreign investors.
FORWARD-LOOKING STATEMENTS
Some of the statements included in this press release constitute forward-looking statements. Forward-looking statements include all statements that are not historical facts and may be identified by the use of such words as believe, expect, plan, project, intend, anticipate, estimate, predict, potential, continue, may, will, should or the negative of these terms or similar expressions. Forward-looking statements are inherently uncertain and involve significant known and unknown risks and uncertainties (many of which are beyond the control of SXCP) that could cause actual results to differ materially.
Such risks and uncertainties include, but are not limited to, domestic and international economic, political, business, operational, competitive, regulatory, and/or market factors affecting SXCP, as well as uncertainties related to: pending or future litigation, legislation or regulatory actions; liability for remedial actions or assessments under existing or future environmental regulations; gains and losses related to acquisition, disposition or impairment of assets; recapitalizations; access to, and costs of, capital; the effects of changes in accounting rules applicable to SXCP; and changes in tax, environmental and other laws and regulations applicable to SXCPs businesses.
Forward-looking statements are not guarantees of future performance, but are based upon the current knowledge, beliefs and expectations of SXCP management, and upon assumptions by SXCP concerning
SunCoke Energy Partners, L.P.
Page | 3
future conditions, any or all of which ultimately may prove to be inaccurate. The reader should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. SXCP does not intend, and expressly disclaims any obligation, to update or alter its forward-looking statements (or associated cautionary language), whether as a result of new information, future events or otherwise after the date of this press release except as required by applicable law.
SXCP has included in its filings with the Securities and Exchange Commission cautionary language identifying important factors (but not necessarily all the important factors) that could cause actual results to differ materially from those expressed in any forward-looking statement made by SXCP. For information concerning these factors, see SXCPs Securities and Exchange Commission filings such as its annual and quarterly reports and current reports on Form 8-K, copies of which are available free of charge on SXCPs website at www.sxcpartners.com. All forward-looking statements included in this press release are expressly qualified in their entirety by such cautionary statements. Unpredictable or unknown factors not discussed in this release also could have material adverse effects on forward-looking statements.
###
D!
M\@'Z`@,"#`(4`AT")@(O`C@"00)+`E0"70)G`G$">@*$`HX"F`*B`JP"M@+!
M`LL"U0+@`NL"]0,``PL#%@,A`RT#.`-#`T\#6@-F`W(#?@.*`Y8#H@.N`[H#
MQP/3`^`#[`/Y!`8$$P0@!"T$.P1(!%4$8P1Q!'X$C`2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
M609J!GL&C`:=!J\&P`;1!N,&]0<'!QD'*P<]!T\'80=T!X8'F0>L![\'T@?E
M!_@("P@?"#((1@A:"&X(@@B6"*H(O@C2".<(^PD0"24).@E/"60)>0F/":0)
MN@G/">4)^PH1"B<*/0I4"FH*@0J8"JX*Q0K<"O,+"PLB"SD+40MI"X`+F`NP
M"\@+X0OY#!(,*@Q##%P,=0R.#*<,P`S9#/,-#0TF#4`-6@UT#8X-J0W##=X-
M^`X3#BX.20YD#G\.FPZV#M(.[@\)#R4/00]>#WH/E@^S#\\/[!`)$"800Q!A
M$'X0FQ"Y$-<0]1$3$3$13Q%M$8P1JA')$>@2!Q(F$D429!*$$J,2PQ+C$P,3
M(Q-#$V,3@Q.D$\43Y10&%"<4211J%(L4K13.%/`5$A4T%585>!6;%;T5X!8#
M%B86219L%H\6LA;6%OH7'1=!%V47B1>N%](7]Q@;&$`891B*&*\8U1CZ&2`9
M11EK&9$9MQG=&@0:*AI1&G<:GAK%&NP;%!L[&V,;BANR&]H<`APJ'%(<>QRC
M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB`5($$@
M;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$>`J($*@6N!S8(P@I*"
M](-7@[J$'82`A..%1X6KA@Z&
D!
M\@'Z`@,"#`(4`AT")@(O`C@"00)+`E0"70)G`G$">@*$`HX"F`*B`JP"M@+!
M`LL"U0+@`NL"]0,``PL#%@,A`RT#.`-#`T\#6@-F`W(#?@.*`Y8#H@.N`[H#
MQP/3`^`#[`/Y!`8$$P0@!"T$.P1(!%4$8P1Q!'X$C`2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
M609J!GL&C`:=!J\&P`;1!N,&]0<'!QD'*P<]!T\'80=T!X8'F0>L![\'T@?E
M!_@("P@?"#((1@A:"&X(@@B6"*H(O@C2".<(^PD0"24).@E/"60)>0F/":0)
MN@G/">4)^PH1"B<*/0I4"FH*@0J8"JX*Q0K<"O,+"PLB"SD+40MI"X`+F`NP
M"\@+X0OY#!(,*@Q##%P,=0R.#*<,P`S9#/,-#0TF#4`-6@UT#8X-J0W##=X-
M^`X3#BX.20YD#G\.FPZV#M(.[@\)#R4/00]>#WH/E@^S#\\/[!`)$"800Q!A
M$'X0FQ"Y$-<0]1$3$3$13Q%M$8P1JA')$>@2!Q(F$D429!*$$J,2PQ+C$P,3
M(Q-#$V,3@Q.D$\43Y10&%"<4211J%(L4K13.%/`5$A4T%585>!6;%;T5X!8#
M%B86219L%H\6LA;6%OH7'1=!%V47B1>N%](7]Q@;&$`891B*&*\8U1CZ&2`9
M11EK&9$9MQG=&@0:*AI1&G<:GAK%&NP;%!L[&V,;BANR&]H<`APJ'%(<>QRC
M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB`5($$@
M;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$>`J($*@6N!S8(P@I*"
M](-7@[J$'82`A..%1X6KA@Z&"O$T/CGP?I.LQ6\]O%J=K'=QQ7$>R6(.@8!@>
MC`'!K\QO^">'[,+_`+17QABU#5HFF\+^%2D]WYG*7,HYBMQ[<;F']U<=Z_0C
MXS_M.>%O@%XF\+:/KESY%QXHN_LL&W&VV3&/-D](]Y5<^K>@->YP3B:RI8C-
M,7)0I59W2>UV[-W[-M+SL?+^)N"P[QR/`1=7$4*?+*26K2C=)I=4DY>29\
M2_\`!93]I_4]3\9V_P`+;**ZL=)T^.+4-2D=2@U*1ANB5?[T2=<]"_\`NUX;
M_P`$T/#=MXG_`&V_`\5TJO':SSWBJ>A>*"1T/X,`?PK[U_X*<_L>#]I/X0_V
MYHMJ)/&'A6-Y[0(/GO[?[TEO[GC
D!
M\@'Z`@,"#`(4`AT")@(O`C@"00)+`E0"70)G`G$">@*$`HX"F`*B`JP"M@+!
M`LL"U0+@`NL"]0,``PL#%@,A`RT#.`-#`T\#6@-F`W(#?@.*`Y8#H@.N`[H#
MQP/3`^`#[`/Y!`8$$P0@!"T$.P1(!%4$8P1Q!'X$C`2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
M609J!GL&C`:=!J\&P`;1!N,&]0<'!QD'*P<]!T\'80=T!X8'F0>L![\'T@?E
M!_@("P@?"#((1@A:"&X(@@B6"*H(O@C2".<(^PD0"24).@E/"60)>0F/":0)
MN@G/">4)^PH1"B<*/0I4"FH*@0J8"JX*Q0K<"O,+"PLB"SD+40MI"X`+F`NP
M"\@+X0OY#!(,*@Q##%P,=0R.#*<,P`S9#/,-#0TF#4`-6@UT#8X-J0W##=X-
M^`X3#BX.20YD#G\.FPZV#M(.[@\)#R4/00]>#WH/E@^S#\\/[!`)$"800Q!A
M$'X0FQ"Y$-<0]1$3$3$13Q%M$8P1JA')$>@2!Q(F$D429!*$$J,2PQ+C$P,3
M(Q-#$V,3@Q.D$\43Y10&%"<4211J%(L4K13.%/`5$A4T%585>!6;%;T5X!8#
M%B86219L%H\6LA;6%OH7'1=!%V47B1>N%](7]Q@;&$`891B*&*\8U1CZ&2`9
M11EK&9$9MQG=&@0:*AI1&G<:GAK%&NP;%!L[&V,;BANR&]H<`APJ'%(<>QRC
M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB`5($$@
M;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$>`J($*@6N!S8(P@I*"
M](-7@[J$'82`A..%1X6KA@Z&A!
M(K\?_P!H#X07?P1^)^J>&[D2/8!OM&E7#C_7VCD[#GNRX*-[J:`/.:***`"B
MBB@`HHHH`****`"BBB@`KT7X`?""[^-WQ/TOPW;"1+`M]HU6X0?ZBT0C><]F
M;(1?=A7G).!DU^I7[%/P,_X5'\,(]3URW\OQ+XJ5+J]#K\UO#C,,'M@$LP_O
M,1V%`'OFE:7::'IEIIVDP1VME8P)!;01C"QQH`JJ/8``5;HHH`****`"BBB@
M`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`****`"
MBBB@`HHHH`****`"BBB@`HHHH`****`"BBB@`HHHH`***9-,EO$\L[K''&I9
MW
8XJ%>>EOBM]KMZ>N]CW<
MBXXS#*,%4PM/WD_A;^P^MEU]-KZ]SYX\7Z+IO[,F@^&=1\*Q//*^JK'JMQ+_
M`*V]B,;;E/H.X`X!`KW[1]6M==TJUU'2YEGM+V)989%Z,K#(KPS]LG_D0M'_
M`.PJ/_1;US'[)GQ3\B5_!>M3?)(6FTIW/1NKQ?CRP_X%7'A\SI9?G3RZRC3D
MH\O9.WZ_GZGHXK)J^:\.1S>[E6C*7.WNXWW_`.W?ROV1[U\4?A]9?$[P7J&@
MZEM1KA-]K.1DP3K]QQ]#U]02*_/'3_AUKFH>/T\&K:LFMF]-K)&PXC(/S.?]
MD+EL^E?IR*YZ'P#HD'C>?Q;%9(-
&OB!9:1JQN4:>WL;IE\["X#21C(<8R`67UJ)QNAIGS/X&_P""D7A6
M]L[>+X@^']8TF]"`33V"K=0,W=@,AP/;!Q[UZOI?Q!^"?[2E]HZ&]T'Q#J6D
M7'VJPLM00Q3QR8QQ&X!<="5Y'`..*\_\6?\`!.7X>ZN7?PMJGB#P]*W(43+=
M1+_P%QN_\>KY%_:&_9LUW]F_5])EN=5AU.PU-W;3M1M5:"6.2/!(9
&)O54`J9
MT612LBAE/4$9%'/J%C8^(/B72_&/Q<\<:UX8O8M1TK4=322UNHL[)5$*`D9`
M/4$?A7M_P"^/>D^"O"L_AGXFV]ROA^4R&VOC9O/"B/GS(I0`?D)).0#U(-?.
M\<20C$2*@/91BOH+X$_M*:/\./"[>'?'UI>2:;#,\EK=VMO]H\L.
D!
M\@'Z`@,"#`(4`AT")@(O`C@"00)+`E0"70)G`G$">@*$`HX"F`*B`JP"M@+!
M`LL"U0+@`NL"]0,``PL#%@,A`RT#.`-#`T\#6@-F`W(#?@.*`Y8#H@.N`[H#
MQP/3`^`#[`/Y!`8$$P0@!"T$.P1(!%4$8P1Q!'X$C`2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
M609J!GL&C`:=!J\&P`;1!N,&]0<'!QD'*P<]!T\'80=T!X8'F0>L![\'T@?E
M!_@("P@?"#((1@A:"&X(@@B6"*H(O@C2".<(^PD0"24).@E/"60)>0F/":0)
MN@G/">4)^PH1"B<*/0I4"FH*@0J8"JX*Q0K<"O,+"PLB"SD+40MI"X`+F`NP
M"\@+X0OY#!(,*@Q##%P,=0R.#*<,P`S9#/,-#0TF#4`-6@UT#8X-J0W##=X-
M^`X3#BX.20YD#G\.FPZV#M(.[@\)#R4/00]>#WH/E@^S#\\/[!`)$"800Q!A
M$'X0FQ"Y$-<0]1$3$3$13Q%M$8P1JA')$>@2!Q(F$D429!*$$J,2PQ+C$P,3
M(Q-#$V,3@Q.D$\43Y10&%"<4211J%(L4K13.%/`5$A4T%585>!6;%;T5X!8#
M%B86219L%H\6LA;6%OH7'1=!%V47B1>N%](7]Q@;&$`891B*&*\8U1CZ&2`9
M11EK&9$9MQG=&@0:*AI1&G<:GAK%&NP;%!L[&V,;BANR&]H<`APJ'%(<>QRC
M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB`5($$@
M;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$>`J($*@6N!S8(P@I*"
M](-7@[J$'82`A..%1X6KA@Z& =
MGWT_\=8#_@-?-/Q,BO?'WB3Q[XUL9";/0]4@MXV'="QCC(/MY:G_`(%3<]$T
M%C[ZKC?#OQ:\.>*O&&I>&=#N+BXU32?,^U`6["--C!6^ YK@O%7AS28/VN=)TJ#3-/CTQVM]UDML@A
M;,!)RF-O7GI1)MI,#Z:\%>/]%\?^'?[<\.7#R::)'C,LT9BP4^]D-T`]:\_\
M0_M8_#W0+U[9;^]U-HSAI+"U,D>?9F*@_49%3?M"Z6V@?`[7K;P99P6$'[LW
M$5E"(@(3(OFG"@=1U]LUYY^S?XB^%MMX/M+#61HEKXD9G^V-JL2;ICN.TI(X
MQMVX&`1T/%-R=[`>P^`?CIX-^)%T+3PYJF+]E++9W49AE8#J5!X;\":[^O!O
M'7[-UKXE\8:/XG^&>H:;X<:W=9IVMX2R22*P*.BH0H.,@]CQ[U[P,X&[&>^*
M:OU$+1115`%%%%`!1110`4444`%%%%`'B'[5OCV[\)^";;3-(E:"YU^5HI)4
M.&2%0"X![9R!],U\X_!KX0W7Q:UV>UBNA86%@@>[N=FY@":/%!=V]X
M@2ZM9B0L@!R"".A'//O7Y+Q+4I?ZP16.O[%)?=;_`.2WMJ?O'!U*M_JI)Y99
M8AN6KM\5^M^O+:U]-3Z)N?V-O"KV>RUU;7(KG'^N9T=<^NW:/YU\]_%?X0:Q
M\)]4CAU4K=Z?=$_9+^)2%DQ_"1_"X]/RKZ!T+]LGPY=E5\0:1JFFL>KQ;;A?
MTP?<69+7Y\RI3J4NMTG;S4E=+[['+_`+.WBW7V\-:?
MI/Q#CDM[BYC=]%ENCB:[MXPNX$'GY=PP3R1]*XS]L3X1?VOI:>-="AS>:<@C
MU-$',L'\,GU7H?8^U7?VM- 6=UCCC4L[L)?VJ]5AT/P)>
MZ9;^$_#-K\29KZ?1M;\6WTEO86]C#L-OYS*!FYN$<2)'N0!0WS$K@@^$
M7Q;T^\\20>&+"V?3[OX@/KYN]*UB"QOKVSGT]8&2VEFAD^R/'-&N_N\;,JN,
MG.5X/_9P^)/A6W\-R7>GZ?J%Q#K'B_\`M%6\0M A^&Y8KFX:0QYN;AY)F*?+$,Q184ER2V`H'I-S^UO
MHNG:;=Q:UX9\1:9XKM?$`T(>&;N6SCN)+EK47:L)C/\`9Q%]G82%S(`.5^]@
M%VG_`+6VA^(;33(/!GAGQ-XC\2WES?6]WX=T_P"RM X:2
MR-\+C[9L`6);=79LQE@R[0K9!/8?"[XTR_$/P7XJUO5/#=[X 6] VFFT:X<6J7^,76Z147!9BOVAX
M<_/@<3H'Q8U?Q]XMTZPTCQCXJO-+\>Z#XF34[:[\81WEZ1'9R2P[K""(1Z7*
MKIM6-7WXW*RDAC0!^A.G^)](U;4&L=+U.QO+M+.&],,$ZNWV>8L(I>#]QRC[
M6Z':<5J5^>G@_P"(NJ^&_A=I-AX3\;ZNGA6'P#X%&I:U!>+=/HEM=7]S#J5Q
M')M;8T4:^7D@^4L8.!LKK(/%>MZYXCM?"7@7XD^*]5\!S?$_3]*L/$UMJHN;
MFY@DT>YGO;)+W!\Z-)DCQ)DLIH(/45X;XQ_9&\,:[<2W/AN[N]!ED)8
MPQ@2P@^RGD#V!IOQ\_:&N/A_>2>'O#%G(-8:(.][9?^)W@O
M_A87@35]`6ZELWU"`K',C$8<'*AL=5)`!'IFOS5UO1;SPYJ]YI>LP-;WMA,T
M,\3?PL#_`"K[9_9@^,,WC'3;CP]XFNFGUFQW3032MEKF$G)^I4G\B/2N;_;!
M^#G]JZ>/&_AZ#-W8H$U6.->981]V7ZKT/M]*^[P&/HYAA8XFCL_P?5/T/RO-
M\JQ&5XV>$K[QZ]&NC7DQ_P"PSJ$4GA3Q+8AAYT.HQS%>^UXP`?S0U]-U^
H-`&;_PK_0O^?"'\J/^%?Z%_P`^$/Y5
MK:MK%AH-D;S6[RVL+59(XS-<2B--\CA$7)XRSLJ@=R0!UJEXO\9:'X!\/W6N
M>--5LM&TFS`\Z[NY1&BEB`J\]6)(`49))``)H`K?\*_T+_GPA_*C_A7^A?\`
M/A#^55/A]\6/"7Q4MKR;P#KEIJW]G2+'>0H&BFMF89421.%=-PR1N49P<9KK
M:`.=_P"%?Z%_SX0_E1_PK_0O^?"'\JZ*J>GZQ8:M)>)I=Y;7;Z=
(O"7PW\)S>(=^@N9;%9IX4CN;R;REW[3@
ME51!M4LWMG@&+2/CI\9/''B<:%>W?@:]\+:/HKKKVBRVL>I7<%S=7,@\BX16
M=8A-$I)7;N)49P:^B**`/C73O"6FV'[./PP3XFZ3\0M-TSP_XSU&]GF\-+-;
M3Z2?M.H"&>>.)?M'D$2A'X+>)+O6(_%>LP07^J/X
M2357>+5[W2UR;42-*!()6.X(THW[#&6YS7M]%`'Y@Z9X-U;Q=H'BVTT;POJ@
MTWQ#\(]<%_I]GI.M)YNKQ&VDMX;NXO&!N[Y&\SYE1
,A%XCCFT*Y1[65%2RLTGD!;[0T4B2".$HJ$').VOL&XN(K2WEGNY8
MX8(4+R22,%5%`R6)/``'.:\YTC]I+X8:]I.K:II7C;0I]/T)8GU"X\_8EO'(
M^R.4E@,Q,QP)!E#_`'J`/F`_`/QQKOP\TGPYI_PWA\)ZEX(^&.O>'+Z^6]M-
MGB2\NK%;>*.!HW+/$\J_:6><(5;&06+&NO\`'7[,=Y?V_P`1$\/^"]$SJOP8
MM?#FCA(K=,ZBGVO,2Y^Z1O@^
N@V
)_B1I7BFV+>9MCMK5M.+Q/\O\`K#]ADQC(^9FV'C&YU+Q;J<.C1ZOKFI^%-!EGL]/L'+;;Z8*[^5"P1R`&=B$9@"H)$^J?M
M5>"=+\:2^'3%XANUM+S3[.]UFUTIY=-LY;\0FS$EP/E`E%Q'@C(&>2.,@'B?
MAK]BCQ'IWAB;P_?0^"HSI7A'4]#TO7!JVJWEQ=S7%D]I#.;>9S#9CRW)D$8E
MSDA-JUZ=XK_9VUW7K?QC'::GI,1\1?"6+P7;;Q)B*[47696PO^J_TA>GS<'C
MI77P?M*>`[F>]AMM2N)IM/\`%[^$IXTM'++J*0F:10,
M9;^;]I6':Z@S^5Y>XXSU->6>%_VLM>F\4Z3'I^A>)_'NBW_@!/$#+INDVMK=
MQLNH7,,TTBM.$'R1(%B1F9B#@=<`$_BW]D'Q+XM^*
^)DNL?#6?QCJ?A7Q-I$4=K)>1:3+;QW-_<0*N]"D,
M+OEW7&(\[@3@@&@#P77OV)6O/'.K:C8K\/[_`$SQ+J%MJ&H76N^'Y+V_LI$C
MBCGCM_WHB=)!""OF+^[,C??&`._A_9UO8M,TZT_MNUS8_%.?QJ6^RMAH9+B:
M86WWOO`2@;^GRYQ6=<_MF>']#TWQ._C/PSXB\/:KX8ATZ:32[FXLIGGCO[@V
M]L?-BN&AB)E4JXE=/+'+<#/@AXB\._`'6_AQ>:SX?EGD?4(M
M)U!](%W`;:>9Y4%U:S$I(
"],\,>*YK[29)9D^R6IM&NK
M+$@`9X7*[),A2JMD\@][)^U!I4GQ)7P;I/A?Q5J-Y;1Z>^JO%#!'+IOVU%>$
MO:O*MPZJ&'F-'&RQ\[CE6QL?&+X]:;\(=5\.:/+H^IZ]KGBG[2VG6%G<6UN9
M$MU1I3YES+'&7_>(%C#%W)X'!(`.4O\`]F2>3PIXYT+3=:MX+?Q3XIT?6+,R
M6[/]D@L%T]?)?YOG9A8'YAC&\<<<]3\4_AMXGUCQKX;\;?"[5=$L/$F@6%[I
MCV^N6DL]I=VETT+MGRG5T=)+>)@0<$;E/4$>>ZY^UU<^$_&_B\>)/!7B:'PA
MX=\)Z)K$,J6D:WKS7]P\(B>%I0P;=L0)M!#12Y."F=_QQ^U,/AQIO]H^,OAW
MXUTVPL+.*[URZE:R6/3$D=E"J3<#[4ZA=[+;^85!&?F.V@#D?&O[+WQ$U[3?
M%UAI_P`0-#NV^(WA*ST7Q/JFJZ&QN#<6RSKY]ND4BQJL@N&4HP.S:""QS77:
MM^SC?:CH'C33DURUC;Q5XYTKQ+%(;5B+>.S:P+0D;N6;["V&X`\P<''.';_M
M;S:-K_Q!L_&GA?48$T3QC#X=\+Q02VT;:O(]E'<;2\DX1"%,DS.Y1%C9!]_*
MUMZ?^UOH>O6EC:^%/#7B37?%MWJ-W83^&+%K1[FS>UCCDN'DF\[[/Y2I/`5=
M9"'\Y`N22``\3?V-&\7_$SQ/XATB/P#=V?C:>WGU&7Q)H,E_=Z;)'#'!(;
M;$JQR*\<2D)*N%;)^8';79G]G*\&D:G8Q:U:(+WXH6OC.,BU;$<$,]O)]FQN
M^\1;D;N@W#CBL>Q_;#\*7=K:^*KR;Q#I7AZ3PKJ&J-I5YI$:SE[;5([#!;S"
MRS-,PC6+&T[\EE(Q4MU^VIX6TK2-5?Q#HNKZ9KNF7&GPKHKWUA*UQ]NE:*VD
M%S'<-;)&9$=6:25=A7#=5W`%3P]^SSJ'@K48=5\::CIVL^&_#$WBR>.QL-,F
MEN;ZSUB9;AHW0%MTB$2)A`=X*X`.:T_V+?A;J7PY^%,MWXM_M(ZWXDOFN/\`
MB:1>7=PZ=`BVVG03+_"Z6D,)93R&=P>,$3!<8_AZUR/C7]JK1_!7B[Q9H]Q
MX5\8:A8>`FM&\4:Y9VL+6FF0W,*2I,=THDD55?+B-&9%4L1C&#T[]N70-
M9\;P:-I&FZ9=6&I:[-H&ESIXEMC?3WJ.\2-)8`&2*WDF0HLI)(W*S(%.:`+-
M_P#LC:C>>%9]*N?&FFZU)J6OZGK&JQ>(_!]KJ=A?27K(Q)M2R['B9/W;HXP&
M8$-G-7M"_8_T_0(M,BMO%6K7,>E_\(OL>[A6623^Q)9I$W/GGS3,0?[@48S7
M@/@/X]_%:XN/`>M?$B]UJP\,:H/$?BC7[FUUBP;_`$/398U,$40M=RV\:L08
M]QDE)!$BX(KUWP_^WMX;O;35)O$&E6EN\'A^36].MM%\16NL37*(\:?99EB(
M%O=%IX0$8LIW-A_E-`'1>/?V1K#QCKNJ:_#K%FNM7/BDZ_9?VKH4.I6<._3X
M;*6VEMY&`EC9(%?<&1E;!!XYHZ]^R)=:QX'TSP^WB?PY<10R7CZC9ZCX#L9]
M,N'N&4K)#9H4\B2$*%C<2,V"=Y
39NP<9VXSCC-?-WB+]L+Q3X:;0=*UC0O!NG^)-7T"/Q'-%/J-_-
M;064[%;:V#PVCLURQ24,Q41KL!!;=@`'J7Q*_9NLOB%X@US4;3Q5XE\-6OC'
M38M,\6:?I;0^7K5K&'55+21L\+[)'C+Q%24..P(S/&W['W@OQKKOC#59KG6=
M-F\8>&(-`DCL9U1+$0LACNH`5)6<>1;#<21B!..*XK7/VP/%.H^"_$?B[X;>
M`K2ZT?P1X7M=9\0V>O:G)I]\LUQ;FX^RPQ^2PW11@,[.5#;MJC/-=KJG[2-S
MIWASQWJBZ##(?!WBK1]#2/[60+E;X:>3*3M^4I]O/'.?+'(SP`'BO]DGP]XC
MLX-/L=:UK1M(7P0G@ZYL;1866XL8VWPMN="4D1B3E>&S@@UZ5IOP]L=,^).M
M^-(;B[;4==TFRTR>!BOE)':R3NC*,9W$W+YR2.!C'.?G*V_:)\1^!/"-VUQJ
M/ABZNK[Q[XILH;_Q;K
*?[,G.K7FKP:S)F_G\D7
M\-NUNERL._RUD\EBA(7Y@%SG`KYN\._M'^+M%T/PQX,M%T&S\1>.-$\(7/@2
M.WT_;!#;7D:IJ(\H-\RVP@GE`SPLD8.<'<2KJ0V>
[BU
M*+PKJ;V;V983+,+60H8ROS!PV,8YSC%?(WB/0/$.H>'/BAXNEU#QW_PD?A-?
M"