GIBSON ENERGY Q (UNAUDITED) SUPPLEMENTARY INFORMATION

Similar documents
Superior Plus Corp. Announces 2017 Second Quarter Results

Tecsys Reports Financial Results for the Third Quarter of Fiscal 2019

DANA HOLDING CORPORATION Quarterly Financial Information and Reconciliations of Non-GAAP Financial Measures

GILAT SATELLITE NETWORKS LTD. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS U.S. dollars in thousands (except share and per share data)

VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited, Dollars in Millions, Except Per Share Data)

Superior Plus Corp. Announces 2018 Second Quarter Results and Increases 2018 Adjusted EBITDA Guidance

Superior Plus Corp. Announces Strong 2017 First Quarter Results

Bottomline Technologies Reconciliation to Non GAAP Measures Three Months Ended June 30, 2013

VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in Millions, Except Per Share Data) (Unaudited)

CONSOLIDATED STATEMENTS OF INCOME

key figures q , 2

VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in Millions, Except Per Share Data) (Unaudited)

VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in Millions, Except Per Share Data) (Unaudited)

Management s Discussion and Analysis of Results of Operations and Financial Condition

Definitions related to Adjusted Earnings (Non-GAAP) Financial Information

Gross margin 2,329 2,079 12% 4,516 3,991 13%

Press release For immediate release

CHESAPEAKE ENERGY CORPORATION RECONCILIATION OF ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS ($ in millions except per share data) (unaudited)

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)

32, Other income 4, Other expense

MERITOR, INC. CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited) (In millions, except per share amounts)

Superior Plus Corp. Announces Strong 2017 Annual and Fourth Quarter Results

CONSOLIDATED STATEMENTS OF INCOME

ONEOK Announces Higher Fourth-quarter and Full-year 2017 Operating Income and Adjusted EBITDA. Feb. 26, Page 1. -more-

Interfor Corporation Vancouver, B.C. August 2, 2018

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)

Coherent, Inc. Consolidated Statement of Operations - GAAP

NEWS RELEASE. CHEMTRADE LOGISTICS INCOME FUND REPORTS 2009 THIRD QUARTER RESULTS * * * * Further Improvements Over First and Second Quarters This Year

KKR STATEMENTS OF OPERATIONS SUPPLEMENTAL PRIOR PERIOD SEGMENT INFORMATION QUARTER ENDED MARCH 31, 2014 (Amounts in thousands)

Sunoco LP Announces First Quarter Financial and Operating Results

UTILITY DEBT SECURITIZATION AUTHORITY (A Component Unit of the Long Island Power Authority) Quarterly Unaudited Financial Report

Quarterly Report to Shareholders

NEWS RELEASE CHEMTRADE LOGISTICS INCOME FUND REPORTS 2017 THIRD QUARTER RESULTS

2

ENBRIDGE INCOME FUND MANAGEMENT S DISCUSSION AND ANALYSIS

Average shares (thousands) Basic 206, , , ,140 Diluted 210, , , ,710

NEWS RELEASE CHEMTRADE LOGISTICS INCOME FUND REPORTS SECOND QUARTER 2018 RESULTS

PURE INDUSTRIAL REAL ESTATE TRUST ANNOUNCES RELEASE OF Q AND 2017 ANNUAL FINANCIAL RESULTS

Enbridge Income Fund Holdings Inc.

CIBC Annual Whistler Institutional Investor Conference January 25-28, 2017 Whistler, BC. parkland.ca

Recast Financial Information for Discontinued Operations. June 29, 2017

CONSOLIDATED STATEMENTS OF INCOME

Canadian Equipment Rentals Corp. Announces 2016 Year End Results

Cash Interest. Adjusted EBITDA Reconciliations

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (in millions, except per share data)

T-Mobile USA, Inc. 1st Quarter 2013 Financial Results, Supplementary Data, and Non-GAAP Reconciliations

BMO 2017 High Yield Conference Toronto October 5, parkland.ca

INFRASTRUCTURE 8 LOGISTICS 10 WHOLESALE 10

SS&C Technologies Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (in thousands, except per share data) (unaudited)

Digital River, Inc. Fourth Quarter Results (In thousands, except share data) Subject to reclassification

Basic earnings per common share $ 0.71 $ 0.16 $ 2.80 $ Diluted earnings per common share $ 0.70 $ 0.16 $ 2.78 $ 1.29

Where Intelligence Meets Infrastructure

2

CHESAPEAKE ENERGY CORPORATION RECONCILIATION OF ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS (in millions, except per share data) (unaudited)

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)

Coherent, Inc. Consolidated Statement of Operations - GAAP

ABB Ltd Interim Consolidated Income Statements (unaudited) Six months ended

ACELITY L.P. INC. AND SUBSIDIARIES Condensed Consolidated Statements of Operations (dollars in thousands) (unaudited)

Ardagh Group S.A. First Quarter 2017 Earnings Release

2011 Supplemental Financial Information Updated for the adoption of International Financial Reporting Standards (IFRS) (unaudited)

SECOND QUARTER Earnings Review

Digital River, Inc. First Quarter Results (In thousands, except share data) Subject to reclassification

Coherent, Inc. Consolidated Statement of Operations - GAAP

QUARTER Management s Discussion and Analysis of Results of Operations and Financial Condition

CMS ENERGY CORPORATION Earnings Per Share By Year GAAP Reconciliation (Unaudited)

SS&C Technologies Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (in thousands, except per share data) (unaudited)

2

As of December 31, As of December 31, (unaudited)

Management s Discussion & Analysis

BMO High Yield Conference

Google Inc. CONSOLIDATED BALANCE SHEETS

IFRS 15 PRESENTATION. May 1, 2018

INFRASTRUCTURE 8 LOGISTICS 9 WHOLESALE 11

SUPPLEMENTAL FINANCIAL DATA AND GAAP TO NON- GAAP RECONCILIATION

CAPITAL POWER ANALYST CONFERENCE CALL Q REVIEW. Brian Vaasjo, President & CEO Stuart Lee, SVP & CFO October 28, 2013

Q4/17 Analyst Conference Call

Third Quarter 2018 Financial Results Echo Global Logistics, Inc. October 24, 2018

CanWel Building Materials Group Ltd.

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS. (in millions, except per share data)

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)

3 rd QUARTER FISCAL 2017 REPORT

Houghton Mifflin Harcourt Company Consolidated Balance Sheets

FIRM CAPITAL AMERICAN REALTY PARTNERS CORP. CAPITAL PRESERVATION DISCIPLINED INVESTING MD&A MANAGEMENT DISCUSSION AND ANALYSIS

Adjusted EBITDA is Base EBITDA with Performance Fees and Performance Fee-related bonuses added back.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

THIRD QUARTER FISCAL Report

H&R BLOCK KEY OPERATING RESULTS Unaudited, amounts in thousands, except per share data

Ameresco Reports Third Quarter 2018 Financial Results

Hudson's Bay Company Reports Fourth Quarter and Fiscal 2014 Financial Results

Encana Corporation. Interim Supplemental Information (unaudited) For the period ended March 31, U.S. Dollars / U.S. Protocol

Ameresco Reports Fourth Quarter and Full Year 2017 Financial Results

BMO Global Metals and Mining Conference. February 28, 2018

CAPITAL POWER Q3/17 Analyst Conference Call October 25, Brian Vaasjo, President & CEO Bryan DeNeve, SVP Finance & CFO

CARA OPERATIONS LIMITED Management s Discussion and Analysis For the 13 and 39 weeks ended September 27, 2015

ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)

June 30 December 31,

SECOND QUARTER REPORT

Ameresco Reports Fourth Quarter and Full Year 2017 Financial Results

SEAGATE TECHNOLOGY PLC CONDENSED CONSOLIDATED BALANCE SHEETS

Management s Discussion and Analysis

Transcription:

GIBSON ENERGY Q2 2018 (UNAUDITED) SUPPLEMENTARY INFORMATION August 8, 2018

Non-GAAP Measures This presentation refers to certain financial measures that are not determined in accordance with IFRS. Adjusted EBITDA from continuing operations and Distributable cash flow ( DCF ) from combined operations are not a measure recognized under IFRS and does not have standardized meaning prescribed by IFRS and, therefore, may not be comparable to similar measures reported by other entities. Management considers these to be important supplemental measures of Gibson s performance and believes these measures are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in industries with similar capital structures. Adjusted EBITDA from continuing operations and Distributable cash flow are used to assess the level of cash flow generated and to evaluate the adequacy of internally generated cash flow to fund dividends. Additional information about reconciliation of historical distributable cash flow and Adjusted EBITDA to its most closely related IFRS measure, cash flow from operating activities and segment profit, respectively, can be found in our MD&A available on SEDAR at www.sedar.com and on our website at www.gibsonenergy.com. For a full discussion of our material risk factors, see Risk Factors in the Company s Annual Information Form dated March 5, 2018 as filed on SEDAR and available on the Gibson website at www.gibsonenergy.com. 2

Segment Profit Bridges Q2 2017 to Q2 2018 and Q1 2018 to Q2 2018 Q2 2017 to Q2 2018 Segment Profit From Continuing Operations $150 $100 $66 $10 ($6) $17 $13 $100 $50 $0 Q2 2017 Segment Profit from Continuing Operations (Pre-IFRS 16) Infrastructure Logistics Wholesale Finance Leases Q2 2018 Segment Profit from Continuing Operations (IFRS 16) Q1 2018 to Q2 2018 Segment Profit From Continuing Operations $150 $100 $102 ($1) ($4) $3 $100 $50 $0 Q1 2018 Segment Profit from Continuing Operations (IFRS 16) Infrastructure Logistics Wholesale Q2 2018 Segment Profit from Continuing Operations (IFRS 16) 3 See Quarterly Least Costs slide for lease costs by segment; Amounts from Q2 2018 represent lease cost excluded from segment profit due to the adoption of IFRS 16 - Leases

Distributable Cash Flow Bridges Q2 2017 to Q2 2018 and Q1 2018 to Q2 2018 Q2 2017 to Q2 2018 Distributable Cash Flow From Combined Operations $125 $100 $49 ($14) ($1) $78 $75 $50 $44 $25 $0 Q2 2017 DCF Cash Flow from Operations Lease Payments Replacement Capital Q2 2018 DCF Q1 2018 to Q2 2018 Distributable Cash Flow From Combined Operations $125 $100 $75 $50 $25 $65 $13 $1 ($1) $78 $0 Q1 2018 DCF Cash Flow from Operations Accrued Cash Interest Replacement Capital Q2 2018 DCF 4 Calculated as sum of Cash Flow from Continuing Operations, Cash Flow from Discontinued Operations, Working Capital Changes, and certain one-time items, including Net Tax Benefit from sale of Industrial Propane business and realized loss on repayment of US notes, and Restructuring, Severance and Other Costs; Finance Lease payments are excluded from Cash Flow from Operations in Q1 2018 and Q2 2018 due to the adoption of IFRS 16; Refer to Distributable Cash Flow Reconciliation slide for details related to one-time items

Quarterly Lease Costs Lease Costs from Continuing Operations Q1 Q2 Q3 Q4 Q1 Q2 Infrastructure $0.7 $0.6 $0.6 $0.7 $0.1 $0.1 Logistics 1.0 1.0 1.1 0.8 0.7 0.8 Wholesale 11.7 11.3 10.3 9.9 10.8 11.1 Total Impacting Segment Profit $13.4 $12.9 $12.0 $11.4 $11.6 $12.0 Corporate 1.3 1.3 1.4 1.4 2.1 2.1 Total Finance Leases $14.7 $14.2 $13.4 $12.7 $13.7 $14.1 5 NGL represented approximately 50% of Wholesale lease costs in Q2 2018

Adjusted EBITDA Reconciliation 2017 & 2018 Adjusted EBITDA Reconciliation Table Q1 Q2 Q3 Q4 Q1 Q2 Fiscal Year 2017 shown prior to IFRS 16 Adoption Reported under IFRS 16 Continuing Operations Segment profit $84 $66 $57 $78 $102 $100 Interest income 1 0 0 1 0 0 Foreign exchange gain (loss) - corporate 0 1 0 (2) General and administrative (9) (13) (6) (22) (8) (7) Net unrealized (gain) loss from financial instruments (4) 4 0 9 Restructuring, severance and other costs - 1-18 - - Adjusted EBITDA $71 $59 $49 $75 $93 $100 Combined Operations Segment profit $100 $74 $64 $85 $110 $101 Interest income 1 0 0 1 0 0 Foreign exchange gain (loss) - corporate 0 1 0 (2) General and administrative (9) (13) (6) (22) (8) (7) Net unrealized (gain) loss from financial instruments (4) 4 0 9 Restructuring, severance and other costs - 1-18 - - Adjusted EBITDA $87 $66 $56 $82 $101 $102 6

Distributable Cash Flow Reconciliation 2017 & 2018 Distributable Cash Flow Reconciliation Table Q1 Q2 Q3 Q4 Q1 Q2 Fiscal Year 2017 shown prior to IFRS 16 Adoption Reported under IFRS 16 Continuing Operations Cash flow from operating activities $99 $50 ($1) $42 $127 $27 Adjustments: Changes in non-cash working capital (31) 7 49 8 (32) 89 Upgrade and replacement capital (4) (4) (6) (6) (4) (6) Accrued cash interest (23) (17) (17) (17) (18) (17) Restructuring, severance and other costs - 1-18 - - Lease Payments - - - - (14) (14) Distributable Cash Flow $40 $38 $26 $46 $59 $78 Combined Operations Cash flow from operating activities $94 $52 $5 $45 $137 $29 Adjustments: Changes in non-cash working capital (22) 12 50 13 (34) 87 Upgrade and replacement capital (5) (5) (7) (11) (5) (6) Accrued cash interest (23) (17) (17) (17) (18) (17) Restructuring, severance and other costs - 1-18 - - Taxes - - - 6 - - (2) Working capital adjustment for Industrial Propane - - - 11 - - Lease Payments - - - - (15) (14) Distributable Cash Flow $44 $44 $31 $65 $65 $78 7 Net tax benefit from sale of Industrial Propane business and realized loss on repayment of US notes (2) Represents a one-time adjustment related to working capital at the close of Industrial Propane segment sale whereby $10.5M cash balance was required to be left in the business prior to close and was repaid back to the company as part of the sale proceeds

Distributable Cash Flow Reconciliation 2017 & 2018 Distributable Cash Flow Reconciliation Table Q1 Q2 Q3 Q4 Q1 Q2 Fiscal Year 2017 shown prior to IFRS 16 Adoption IFRS 16 Combined Operations Segment Profit $100 $74 $64 $85 $110 $101 General and administrative (9) (13) (6) (22) (8) (7) Other (4) 6 (2) 19 (0) 7 Adjusted EBITDA 87 66 56 82 101 102 Interest (24) (17) (17) (18) (18) (18) Replacement capital (5) (5) (7) (11) (5) (6) (2) Taxes (paid) refund 1 1 6 1 12 Lease payment (IFRS 16) - - - - (15) (14) (3) Other (15) 1 (2) 6 0 3 Distributable Cash Flow $44 $44 $31 $65 $65 $78 8 Including interest income, foreign exchange loss (gain), net unrealized (gain) loss from financial instruments, restructuring, severance and other costs; Q4 2017 includes $18M restructuring, severance and other cost (2) During 2017, the company paid net $6.2M as one-time tax on the gain on sale of the Industrial Propane business, net of the realized tax losses related to the repayment of the U.S. $ Notes (3) Including working capital adjustment, (gain) loss on sale of assets, and other; Q1 2017 and Q4 2017 include the impacts related to the sale of Industrial Propane whereby $10.5M cash balance was required to be left in the business prior to close and was repaid pack to the company as part of the sale proceeds

Supplementary Disclosure Supplementary Disclosure Table (2017 and 2018) Q1 Q2 Q3 Q4 Q1 Q2 Fiscal Year 2017 shown prior to IFRS 16 Adoption Reported under IFRS 16 Segment profit Infrastructure $60 $57 $62 $56 $69 $68 Logistics $6 $5 $5 $3 $4 $0 Wholesale $18 $4 ($10) $19 $29 $32 Total $84 $66 $57 $78 $102 $100 Segment Profit from Discontinued Operations $16 $8 $7 $8 $8 $1 Select information on Terminals and Pipelines Contribution to segment profit $50 $51 $51 $44 $59 $62 Replacement capital 1-2 4 1 3 Growth Capital 21 18 43 48 23 46 9 2018 Segment Profit includes the impact of IFRS 16 on Lease Payments and therefore may not be comparable to previous periods