Martin Midstream Partners Reports 2009 Third Quarter Financial Results and Announces...

Martin Midstream Partners Reports 2009 Third Quarter Financial Results and
Announces Asset Contribution and Equity Investment from Martin Resource
Management Corporation

KILGORE, Texas, Nov. 4, 2009 (GLOBE NEWSWIRE) -- Martin Midstream Partners L.P.
(Nasdaq:MMLP) announced today its financial results for the third quarter ended
September 30, 2009.

MMLP reported net income for the third quarter of 2009 of $4.5 million, or $0.26
per limited partner unit. This compared to net income for the third quarter of
2008 of $13.8 million, or $0.88 per limited partner unit. Revenues for the third
quarter of 2009 were $151.4 million compared to $364.4 million for the third
quarter of 2008. Revenues were significantly impacted by decreased commodity
prices during the period compared to the same period in 2008. Third quarter 2009
net income was positively impacted by $0.5 million, or $0.04 per limited partner
unit, in non-cash derivatives net gains from certain commodity and interest rate
hedges that did not qualify for hedge accounting.

MMLP reported net income for the nine months ended September 30, 2009 of $17.3
million, or $1.02 per limited partner unit. This compared to net income for the
nine months ended September 30, 2008 of $26.1 million, or $1.64 per limited
partner unit. Revenues for the nine months ended September 30, 2009 were $436.5
million compared to $985.6 million for the nine months ended September 30, 2008.
Revenues were significantly impacted by decreased commodity prices during the
period compared to the same period in 2008. For the nine months ended September
30, 2009, net income was positively impacted by $5.2 million, or $0.36 per
limited partner unit, in gain on sale of property, plant and equipment. For the
nine months ended September 30, 2009, net income was negatively impacted by $2.3
million, or $0.16 per limited partner unit, in non-cash derivatives net losses
from certain commodity and interest rate hedges that did not qualify for hedge
accounting.

The Company's distributable cash flow for the third quarter of 2009 was $12.4
million. The Company's distributable cash flow for the nine months ended
September 30, 2009 was $37.0 million. Distributable cash flow is a non-GAAP
financial measure which is explained in greater detail below under "Use of
Non-GAAP Financial Information." The Company has also included below a table
entitled "Distributable Cash Flow" in order to show the components of this
non-GAAP financial measure and its reconciliation to the most comparable GAAP
measurement.

MMLP's third quarter 2009 financial statements are included with this press
release. These financial statements should be read in conjunction with the
information contained in the Company's Quarterly Report on Form 10-Q, filed with
the Securities and Exchange Commission on November 4, 2009.

In addition, MMLP announced today that it has signed a definitive agreement to
acquire certain specialty lubricants processing assets ("Assets") from Cross Oil
Refining & Marketing, Inc. ("Cross"), a wholly-owned subsidiary of Martin
Resource Management Corporation, the owner of MMLP's general partner ("MRMC"),
for total consideration of $45.0 million (the "Dropdown"). In consideration for
the Cross Assets, MMLP will issue 804,721 common units and 894,134 subordinated
units to MRMC at a price of $27.96 and $25.16 per limited partner unit,
respectively. The common units will be entitled to receive distributions
beginning in February 2010, while the subordinated units will have no
distribution rights until the second anniversary of closing of the Dropdown. At
the end of such second anniversary, the subordinated units will automatically
convert to common units, having the same distribution rights as existing common
units. The pricing of the units is based on the average closing price of MMLP's
common units during the ten trading days ending November 3, 2009, with a 10%
discount applied to the average in the case of the subordinated units. In
connection with the Dropdown, Martin Midstream GP LLC, the general partner of
MMLP, will make a capital contribution of $0.9 million to MMLP in order to
maintain its 2% general partner interest in MMLP.

The Cross Assets consist primarily of a 7,500 barrel per day naphthenic
lubricant refinery located in Smackover, Arkansas with over 475,000 barrels of
related storage capacity. Under the terms of the transaction, MRMC will continue
to own all other Cross assets and working capital associated with the retained
Cross business, including all crude oil, raw material, in-process and finished
product inventories. In connection with the closing of the Dropdown, MRMC and
MMLP have agreed to enter into a long-term, fee-for-services-based tolling
agreement whereby MRMC agrees to pay MMLP for the processing of its crude oil
into finished products, including naphthenic lubricants, distillates, asphalt
and other intermediate cuts (the "Tolling Agreement"). Under the Tolling
Agreement, MRMC has generally agreed to refine a minimum of 6,500 barrels per
day of crude oil at the refinery at a price of $4.00 per barrel. Any additional
barrels will refined at a price of $4.28 per barrel. In addition, MRMC has
agreed to pay a monthly reservation fee of $1.3 million and a periodic fuel
surcharge fee based on certain parameters specified in the Tolling Agreement.
All of these fees (other than the fuel surcharge) are subject to escalation
annually based upon the greater of 3% or the increase in the Consumer Price
Index for a specified annual period. In addition, every three years, the parties
can negotiate an upward or downward adjustment in the fees subject to their
mutual agreement. The Tolling Agreement will have a 12 year term, subject to
certain termination rights specified therein. MRMC will continue to market and
distribute all finished products under the Cross brand name. In addition, MRMC
will continue to own and operate the Cross packaging business.

Based on the current operating and anticipated performance of, and the current
and anticipated general economic, industry and market conditions impacting, the
Cross Assets, MMLP expects the Cross Assets to generate approximately $10 to $12
million of EBITDA in 2010 with expected maintenance capital expenditures during
that period of $1.0 to $2.0 million. The closing of the Dropdown is subject to
standard closing conditions, including the approval of the lenders under MRMC's
credit facility and the approval of the assignment of various regulatory
licenses and permits. Closing is anticipated prior to the end of November 2009.

In addition, MMLP also announced today that it has signed a definitive agreement
under which MRMC will invest $20.0 million in cash in MMLP in exchange for
715,308 newly-issued common units (the "Investment"). In connection with the
Investment, Martin Midstream GP LLC will make a capital contribution to MMLP of
$0.4 million in order to maintain its 2% general partner interest in MMLP. The
closing of the Investment is subject to standard closing conditions, including
the approval of the lenders under MRMC's credit facility. Closing is anticipated
prior to the end of November 2009. Proceeds from the Investment will be used by
MMLP to repay a portion of indebtedness under its credit facility. Both the
Dropdown and the Investment were approved by the Conflicts Committee of our
general partner.

Upon the closing of the Dropdown and the Investment, MRMC will own approximately
7.6 million limited partner units in MMLP consisting of 6.7 million common units
and 0.9 million subordinated units, collectively representing an approximate
43.9% limited partner interest in MMLP, in addition to its continuing 2% general
partnership interest in MMLP.

Ruben Martin, President and Chief Executive Officer of Martin Midstream GP LLC,
the general partner of Martin Midstream Partners L.P. said, "We were pleased
with our third quarter operating results and financial performance. The
Partnership again demonstrated the benefit of the diverse nature of our
operating segments and cash flow contributions. For example, we saw significant
improvement in our Marine Transportation segment which more than offset the
seasonal weakness we experienced in Sulfur Services due to reduced fertilizer
application. In similar fashion, improved Natural Gas Services performance
offset slightly weaker Terminalling & Storage results as we saw specialty
product through-put, namely sulfuric acid decline during the quarter.

"Looking ahead to the remainder of 2009, we expect the overall operating
environment of the Partnership to continue to improve. Specifically, we
anticipate slightly improved sulfur pricing in the fourth quarter. Likewise, we
anticipate that sulfuric acid volumes will increase in our specialty terminals
and a continued recovery in natural gas / NGL prices could also contribute
positively.

"In addition to the solid third quarter results, we are excited to announce that
we have entered into a definitive Contribution Agreement with MRMC and its
wholly-owned subsidiary, Cross, whereby the Partnership will receive certain
specialty lubricant processing assets in exchange for $45.0 million in common
and subordinated partnership units. This Dropdown positions our Terminalling and
Storage segment to become our largest and most stable cash flow contributor. The
Dropdown also continues our previously disclosed objective to have a more
fee-based operating model.

"We are also pleased to announce that MRMC will make a direct $20.0 million
equity investment into the Partnership in exchange for common units. This equity
injection will positively impact the Partnership's balance sheet in advance of
our planned credit facility refinancing. This investment further reiterates the
General Partner's publicly conveyed support and long-standing commitment to the
Partnership."

Investors' Conference Call

An investors' conference call to review the third quarter results will be held
on Thursday, November 5, 2009 at 8:00 a.m. Central Time. The conference call can
be accessed by calling 866-293-8973. An audio replay of the conference call will
be available by calling 888-203-1112 from 9:00 a.m. Central Time on November 5,
2009 through 10:59 p.m. Central Time on November 20, 2009. The access code for
the conference call and the audio replay is: Conference ID No. 1784459. The
audio replay of the conference call will also be archived on the Company's
website at www.martinmidstream.com.

About Martin Midstream Partners

Martin Midstream Partners 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 lines include: terminalling and
storage services for petroleum products and by-products; natural gas services;
marine transportation services for petroleum products and by-products; and
sulfur and sulfur-based products processing, manufacturing, marketing and
distribution.

Additional information concerning the Company is available on the Company's
website at www.martinmidstream.com.

Forward-Looking Statements

Statements about Martin Midstream Partners' 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 of its control, which
could cause actual results to differ materially from such statements. While MMLP
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 Company's annual and quarterly reports filed
from time to time with the Securities and Exchange Commission. Martin Midstream
Partners 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

MMLP reports its financial results in accordance with generally accepted
accounting principles. However, from time to time, MMLP uses certain non-GAAP
financial measures such as distributable cash flow because MMLP's management
believes that this measure may provide users of this financial information with
meaningful comparisons between current results and prior reported results and a
meaningful measure of MMLP's cash available to pay distributions. Distributable
cash flow should not be considered as an alternative to cash flow from operating
activities or any other measure of financial performance in accordance with
generally accepted accounting principles (GAAP) in the United States.
Distributable cash flow is not intended to represent cash flows for the period,
nor is it presented as an alternative to income from continuing operations.
Furthermore, it should not be seen as a measure of liquidity or as a substitute
for comparable metrics prepared in accordance with GAAP. This information may
constitute non-GAAP financial measures within the meaning of Regulation G
adopted by the Securities and Exchange Commission. Accordingly, MMLP has
presented herein, and will present in other information it publishes that
contains this non-GAAP financial measure, a reconciliation of this measure to
the most directly comparable GAAP financial measure.

The Company has included below a table entitled "Distributable Cash Flow" in
order to show the components of this non-GAAP financial measure and its
reconciliation to the most comparable GAAP measure. MMLP calculates
distributable cash flow as follows: net income (as reported in its Statements of
Operations), plus depreciation and amortization, less gain on sale of property,
plant and equipment, plus amortization of deferred debt issuance costs, less
deferred taxes (all as reported in its Statements of Cash Flows), plus
distribution equivalents from unconsolidated entities (as described below), plus
invested cash in unconsolidated entities (as described below), less equity in
earnings of unconsolidated entities (as reported in its Statements of
Operations), plus non-cash mark-to-market on derivatives (as reported in its
Statements of Cash Flows), less maintenance capital expenditures (as reported
under the caption "Liquidity and Capital Resources" in MMLP's Quarterly Report
on Form 10-Q filed on November 4, 2009), plus unit-based compensation (as
reported in its Statements of Capital).

MMLP's distribution equivalents from unconsolidated entities is calculated as
distributions from unconsolidated entities, plus return of investments from
unconsolidated entities, plus distributions in-kind from equity investments (all
as reported in its Statements of Cash Flows). For the quarter ended September
30, 2009, MMLP's distributions from unconsolidated entities, return of
investments from unconsolidated entities and distributions in-kind from equity
investments were $0.0 million, $0.2 million, and $1.7 million, respectively. For
the nine months ended September 30, 2009, MMLP's distributions from
unconsolidated entities, return of investments from unconsolidated entities and
distributions in-kind from equity investments were $0.7 million, $0.7 million,
and $4.0 million, respectively.

MMLP's invested cash in unconsolidated entities is calculated as distributions
from (contributions to) unconsolidated entities for operations (as reported in
its Statements of Cash Flows), plus expansion capital expenditures in
unconsolidated entities (as reported under the caption "Liquidity and Capital
Resources" in MMLP's Quarterly Report on Form 10-Q filed on November 4, 2009).
For the quarter ended September 30, 2009, MMLP's distributions from
(contributions to) unconsolidated entities for operations and expansion capital
expenditures in unconsolidated entities were $0.2 million and $1.0 million,
respectively. For the nine months ended September 30, 2009, MMLP's distributions
from (contribution to) unconsolidated entities for operations and expansion
capital expenditures in unconsolidated entities were ($0.8) million and $3.3
million, respectively.

MARTIN MIDSTREAM PARTNERS L.P.
CONSOLIDATED AND CONDENSED BALANCE SHEETS
(Dollars in thousands)

Sept. 30, Dec. 31,
2009 2008
(Unaudited) (Audited)
--------- ---------
Assets
Cash $ 5,924 $ 7,983
Accounts and other receivables, less allowance
for doubtful accounts of $829 and $481,
respectively 60,727 68,117
Product exchange receivables 8,136 6,924
Inventories 40,298 42,461
Due from affiliates 2,904 555
Fair value of derivatives 2,572 3,623
Other current assets 1,365 1,079
--------- ---------
Total current assets 121,926 130,742
--------- ---------

Property, plant and equipment, at cost 544,389 537,381
Accumulated depreciation (146,906) (125,256)
--------- ---------
Property, plant and equipment, net 397,483 412,125
--------- ---------

Goodwill 37,268 37,405
Investment in unconsolidated entities 80,603 79,843
Fair value of derivatives 240 1,469
Other assets, net 6,126 7,332
--------- ---------
$ 643,646 $ 668,916
========= =========
Liabilities and Partners' Capital

Trade and other accounts payable $ 62,352 $ 87,382
Product exchange payables 19,086 10,924
Due to affiliates 13,178 13,420
Income taxes payable -- 414
Fair value of derivatives 8,031 6,478
Current portion of capital lease obligations 107 --
Other accrued liabilities 5,387 6,077
--------- ---------
Total current liabilities 108,141 124,695

Long-term debt and capital leases, less current
maturities 306,204 295,000
Deferred income taxes 8,608 8,538
Fair value of derivatives 931 4,302
Other long-term obligations 1,481 1,667
--------- ---------
Total liabilities 425,365 434,202
--------- ---------

Partners' capital 221,346 239,649
Accumulated other comprehensive income (loss) (3,065) (4,935)
--------- ---------
Total partners' capital 218,281 234,714
--------- ---------
Commitments and contingencies $ 643,646 $ 668,916
========= =========

These financial statements should be read in conjunction with the
financial statements and the accompanying notes and other
information included in MMLP's Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on November 4, 2009.

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

Three Months Ended Nine Months Ended
September 30, September 30,
---------------------- ----------------------
2009 2008 2009 2008
---------- ---------- ---------- ----------
Revenues:
Terminalling and
storage * $9,103 $8,527 $28,684 $26,347
Marine
transportation * 17,785 20,116 49,222 55,828
Product sales: *
Natural gas
services 103,061 188,200 268,749 577,317
Sulfur services 15,100 133,276 61,029 289,528
Terminalling and
storage 6,314 14,267 28,853 36,525
---------- ---------- ---------- ----------
124,475 335,743 358,631 903,370
---------- ---------- ---------- ----------
Total revenues 151,363 364,386 436,537 985,545
---------- ---------- ---------- ----------
Costs and expenses:
Cost of products
sold: (excluding
depreciation and
amortization)
Natural gas
services * 96,358 178,996 248,693 562,170
Sulfur services * 7,716 121,158 34,742 253,462
Terminalling and
storage 5,535 11,031 25,558 31,222
---------- ---------- ---------- ----------
109,609 311,185 308,993 846,854
---------- ---------- ---------- ----------
Expenses:
Operating
expenses * 22,762 26,093 70,169 76,505
Selling, general
and
administrative * 4,088 3,726 12,354 10,672
Depreciation and
amortization 8,741 7,979 25,657 22,933
---------- ---------- ---------- ----------
Total costs and
expenses 145,200 348,983 417,173 956,964
---------- ---------- ---------- ----------

Other operating
income 125 17 5,198 143
---------- ---------- ---------- ----------
Operating income 6,288 15,420 24,562 28,724
---------- ---------- ---------- ----------

Other income
(expense):
Equity in earnings
of unconsolidated
entities 2,139 3,503 5,227 11,385
Interest expense (4,058) (4,971) (12,910) (13,609)
Other, net 68 87 139 334
Total other income
(expense) (1,851) (1,381) (7,544) (1,890)
---------- ---------- ---------- ----------
Net income before
taxes 4,437 14,039 17,018 26,834
Income tax benefit
(expense) 80 (292) 294 (753)
---------- ---------- ---------- ----------
Net income $4,517 $13,747 $17,312 $26,081
========== ========== ========== ==========

General partner's
interest in net
income $800 $941 $2,475 $2,257
Limited partners'
interest in net
income $3,717 $12,806 $14,837 $23,824

Net income per
limited partner
unit - basic and
diluted $0.26 $0.88 $1.02 $1.64

Weighted average
limited partner
units - basic 14,532,826 14,532,826 14,532,826 14,532,826
Weighted average
limited partner
units - diluted 14,538,231 14,534,972 14,536,792 14,535,025

These financial statements should be read in conjunction with the
financial statements and the accompanying notes and other
information included in MMLP's Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on November 4, 2009

*Related Party
Transactions
Included Above
Revenues:
Terminalling and
storage $4,363 $5,142 $13,134 $13,374
Marine
transportation 4,776 6,383 14,529 18,826
Product Sales 1,340 10,769 4,384 21,782
Costs and expenses:
Cost of products
sold: (excluding
depreciation and
amortization)
Natural gas
services 17,211 28,051 38,552 77,033
Sulfur services 2,756 3,203 9,106 9,919
Expenses:
Operating expenses 8,942 9,578 26,850 28,989
Selling, general
and administrative 1,637 1,329 4,822 3,969

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

Partners' Capital
---------------------------------------------------

Common Subordinated General
------------------- -------------------- Partner
Units Amount Units Amount Amount
---------- -------- --------- --------- -------
Balances
- January 1,
2008 12,837,480 $244,520 1,701,346 $ (6,022) $ 4,112

Net income
-- 21,532 -- 2,292 2,257
Cash
distributions -- (27,729) -- (3,675) (2,448)

Unit-based
compensation -- 57 -- -- --

Purchase of
treasury units -- (93) -- -- --

Adjustment in
fair value of
derivatives -- -- -- -- --
---------- -------- --------- --------- -------

Balances -
September 30,
2008 12,837,480 $238,287 1,701,346 $ (7,405) $ 3,921
========== ======== ========= ========= =======

Balances -
January 1, 2009 13,688,152 $239,333 850,674 $ (3,688) $ 4,004

Net income -- 13,969 -- 868 2,475

Cash
distributions -- (30,799) -- (1,914) (2,884)

Unit-based
compensation -- 59 -- -- --

Purchase of
treasury units -- (77) -- -- --

Adjustment in
fair value of
derivatives -- -- -- -- --
---------- -------- --------- --------- -------
Balances -
September 30,
2009 13,688,152 $222,485 850,674 $ (4,734) $ 3,595
========== ======== ========= ========= =======

Accumulated
Other
Comprehensive
Income
Amount Total
------------- ----------
Balances - January 1, 2008 $ (6,762) $ 235,848

Net income -- 26,081

Cash distributions -- (33,852)

Unit-based compensation -- 57

Purchase of treasury units -- (93)

Adjustment in fair value of
derivatives (1,733) (1,733)
-------- ----------

Balances -September 30, 2008 $(8,495) $ 226,308
======== ==========

Balances - January 1, 2009 $(4,935) $ 234,714

Net income -- 17,312

Cash distributions -- (35,597)

Unit-based compensation -- 59

Purchase of treasury units -- (77)

Adjustment in fair value of
derivatives 1,870 1,870
-------- ----------

Balances - September 30, 2009 $(3,065) $ 218,281
======== ==========

These financial statements should be read in conjunction with the
financial statements and the accompanying notes and other
information included in MMLP's Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on November 4, 2009.

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

Nine Months Ended
September 30,
--------------------
2009 2008
--------- ---------
Cash flows from operating activities:
Net income $17,312 $26,081
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation and amortization 25,657 22,933
Amortization of deferred debt issuance costs 842 840
Deferred taxes 70 (222)
Gain on sale of property, plant and equipment (5,198) (143)
Equity in earnings of unconsolidated entities (5,227) (11,385)
Distributions from unconsolidated entities 650 --
Distributions in-kind from equity investments 3,990 8,392
Non-cash mark-to-market on derivatives 2,332 (1,499)
Other 59 57
Change in current assets and liabilities,
excluding effects of acquisitions and
dispositions:
Accounts and other receivables 7,359 (17,295)
Product exchange receivables (1,212) (21,411)
Inventories 2,163 (26,204)
Due from affiliates 1,707 (5,604)
Other current assets (286) (1,548)
Trade and other accounts payable (25,362) 54,306
Product exchange payables 8,162 22,744
Due to affiliates 9,202 9,957
Income taxes payable (414) (204)
Other accrued liabilities (1,097) 959
Change in other non-current assets and
liabilities (497) (111)
--------- ---------
Net cash provided by operating activities 40,212 60,643
--------- ---------
Cash flows from investing activities:
Payments for property, plant and equipment (31,684) (72,185)
Acquisitions, net of cash acquired -- (5,983)
Proceeds from sale of property, plant and
equipment 21,713 419
Return of investments from unconsolidated
entities 660 995
Distributions from (contributions to)
unconsolidated entities for operations (833) (1,999)
--------- ---------
Net cash used in investing activities (10,144) (78,753)
--------- ---------
Cash flows from financing activities:
Payments of long-term debt and capital lease
obligations (84,953) (180,391)
Proceeds from long-term debt 88,500 235,370
Purchase of treasury units (77) (93)
Payments of debt issuance costs -- (18)
Cash distributions paid (35,597) (33,852)
--------- ---------
Net cash provided by (used in) financing
activities (32,127) 21,016
--------- ---------
Net increase (decrease) in cash (2,059) 2,906
Cash at beginning of period 7,983 4,113
--------- ---------
Cash at end of period $5,924 $7,019
========= =========

These financial statements should be read in conjunction with the
financial statements and the accompanying notes and other
information included in MMLP's Quarterly Report on Form 10-Q filed
with the Securities and Exchange Commission on November 4, 2009.

MARTIN MIDSTREAM PARTNERS L.P.
DISTRIBUTABLE CASH FLOW
Unaudited Non-GAAP Financial Measure
(Dollars in thousands)

Three Nine
Months Months
Ended Ended
Sept. 30, Sept. 30,
2009 2009
-------- --------
Net income $4,517 $17,312

Adjustments to reconcile net income to
distributable cash flow:

Depreciation and amortization 8,741 25,657
Gain on sale of property, plant and equipment (125) (5,198)
Amortization of deferred debt issuance costs 280 842
Deferred taxes 284 70
Distribution equivalents from unconsolidated
entities(1) 1,954 5,300
Invested cash in unconsolidated entities(2) 1,189 2,502
Equity in earnings of unconsolidated entities (2,139) (5,227)
Non-cash mark-to-market on derivatives (542) 2,332
Maintenance capital expenditures (1,785) (6,682)
Unit-based compensation 28 59
-------- --------
Distributable cash flow $12,402 $36,967
======== ========

=====================================================================

(1) Distribution equivalents from
unconsolidated entities:
Distributions from unconsolidated
entities $ -- $650
Return of investments from
unconsolidated entities 280 660
Distributions in-kind from equity
investments 1,674 3,990
-------- --------
Distributions equivalents from
unconsolidated entities $1,954 $5,300
======== ========

(2) Invested cash in unconsolidated
entities:
Distributions from (contributions to)
unconsolidated entities for operations $195 $(833)

Expansion capital expenditures in
unconsolidated entities 994 3,335
-------- --------
Invested cash in unconsolidated
entities $1,189 $2,502
======== ========
-0-
CONTACT: Martin Midstream GP LLC
Robert D. Bondurant, Executive Vice President and Chief
Financial Officer
(903) 983-6200