Attached files
file | filename |
---|---|
8-K - FORM 8-K - BUCKEYE PARTNERS, L.P. | h79775e8vk.htm |
Exhibit 99.1
News
Release NYSE: BPL |
Buckeye Partners, L.P. One Greenway Plaza Suite 600 Houston, TX 77046 |
Contact: | Investor Relations Irelations@buckeye.com (800) 422-2825 |
BUCKEYE PARTNERS, L.P. REPORTS 2010 FOURTH-QUARTER AND FULL YEAR
RESULTS; INCREASES QUARTERLY CASH DISTRIBUTION
RESULTS; INCREASES QUARTERLY CASH DISTRIBUTION
HOUSTON, February 11, 2011 Buckeye Partners, L.P. (Buckeye) (NYSE: BPL) today reported net
income attributable to Buckeyes unitholders for the fourth quarter of 2010 of $8.4 million, or
$0.19 per limited partner (LP) unit, compared to net income attributable to Buckeyes unitholders
for the fourth quarter of 2009 of $18.6 million, or $0.93 per LP unit. Buckeyes equity-funded
merger with Buckeye GP Holdings L.P. (BGH) in the fourth quarter of 2010 has been treated as a
reverse merger for accounting purposes. As a result, the historical results reported for periods
prior to the completion of the merger are those of BGH, and the diluted weighted average number of
LP units outstanding increased from 20.0 million in the fourth quarter of 2009 to 44.3 million in
the fourth quarter of 2010. Additionally, Buckeye incurred a non-cash charge to compensation
expense of $21.1 million in the fourth quarter of 2010 as a result of a distribution of LP units
owned by BGH GP Holdings, LLC to certain officers of Buckeye, which triggered a revaluation of an
equity incentive plan that had been instituted in 2007.
Buckeyes Adjusted EBITDA (as defined below) for the fourth quarter of 2010 was $100.0 million
versus Adjusted EBITDA of $106.7 million in the fourth quarter of 2009. Adjusted EBITDA for the
full year increased 3.3 percent to $382.6 million from $370.2 million in 2009. Operating income
for the fourth quarter and full year 2010 was $58.6 million and $279.5 million, respectively,
compared to operating income for the fourth quarter and full year 2009 of $95.5 million and $203.8
million, respectively. Fourth quarter operating income before special charges (as defined below)
was $79.6 million compared to operating income before special charges of $85.6 million in the prior
year period. Operating income before special charges for full year 2010 increased 1.7 percent to
$300.6 million from $295.6 million for 2009.
The fourth quarter of 2010 was very active for Buckeye, stated Forrest E. Wylie, Chairman and
CEO. We closed our merger with BGH, acquired a marine terminal in Puerto Rico, and entered into
an agreement to acquire another world-class marine terminal in the Bahamas, all while maintaining
our focus on core operations. Excluding $4.1 million in acquisition expenses incurred in the
fourth quarter of 2010 and a $7.2 million property tax settlement received in the prior year
period, Adjusted EBITDA would have been $104.1 million in the fourth quarter of 2010, up from $99.5
million in the fourth quarter of 2009. This 4.6 percent increase reflects an overall improvement
in our operating results. We saw year over year pipeline transportation volumes increase for the
second consecutive quarter. Fourth quarter volumes were up 5.1 percent compared to the same period
in 2009, excluding the NGL pipeline that we sold in the first quarter of 2010. Our Terminalling &
Storage segment also had another growth quarter. Excluding the $4.1 million in acquisition
expenses, Adjusted EBITDA for the segment would have been up $6.0 million, or approximately 24
percent, compared to the fourth quarter of 2009.
- More -
BPL 2010 Fourth Quarter and Full Year Earnings | Page 2 |
Beyond our core operations, we completed the merger with our general partner, which lowered our
cost of equity capital and improved our ability to compete for more accretive acquisitions,
continued Wylie. We also completed the acquisition of a marine refined products terminal in
Puerto Rico that has 4.6 million barrels of storage capacity as well as the acquisition of a
refined products terminal in Louisiana. Of particular importance was our December 20 announcement
that we had agreed to acquire an 80 percent interest in Bahamas Oil Refining Company International
Limited, or BORCO. We closed that transaction in early 2011, and expect to acquire the remaining
20 percent of the company in the near term. The acquisition of BORCO is an excellent example of
how our lower cost of equity capital significantly improves our competitive position in the market
for acquisition opportunities.
Buckeye also announced today that its general partner declared a cash distribution of $0.9875 per
LP unit for the quarter ended December 31, 2010. Class B unitholders will not receive a
distribution of cash, but instead will be issued additional Class B units pursuant to Buckeyes
partnership agreement. The distribution will be payable on February 28, 2011 to unitholders of
record on February 21, 2011. This cash distribution is the 27th consecutive increase in
the quarterly cash distribution and represents a 5.3 percent increase over the $0.9375 per LP unit
distribution declared for the fourth quarter of 2009. Buckeye has paid cash distributions in each
quarter since its formation in 1986.
Buckeye will host a conference call with members of executive management today, February 11, 2011,
at 11:00 a.m. Eastern Time. To access the live Webcast of the call, go to
http://www.visualwebcaster.com/event.asp?id=76386 10 minutes prior to its start.
Interested parties may participate in the call by dialing 866-226-1792. A
replay will be archived and available at this link until March 11, 2011, and the replay also may be
accessed by dialing 800-408-3053 and entering passcode 6831614.
Buckeye (www.buckeye.com) is a publicly traded partnership that owns and operates one of
the largest independent refined petroleum products pipeline systems in the United States in terms
of volumes delivered, with approximately 5,400 miles of pipeline. Buckeye also owns 69 active
refined petroleum products terminals with approximately 53 million barrels of storage capacity,
operates and maintains approximately 2,600 miles of pipeline under agreements with major oil and
chemical companies, owns a major natural gas storage facility in northern California, and markets
refined petroleum products in certain of the geographic areas served by its pipeline and terminal
operations.
* * * * *
EBITDA, a measure not defined under U.S. generally accepted accounting principles (GAAP),
is defined by Buckeye as net income attributable to Buckeyes unitholders before interest and debt
expense, income taxes, and depreciation and amortization. The EBITDA measure eliminates the
significant level of non-cash depreciation and amortization expense that results from the
capital-intensive nature of Buckeyes businesses and from intangible assets recognized in business
combinations. In addition, EBITDA is unaffected by Buckeyes capital structure due to the
elimination of interest and debt expense and income taxes. Adjusted EBITDA, which also is a
non-GAAP measure, is defined by Buckeye as EBITDA plus: (i) non-cash deferred lease expense, which
is the difference between the estimated annual land lease expense for Buckeyes natural gas storage
facility in the Natural Gas Storage segment to be recorded under GAAP and the actual cash to be
paid for such annual land lease, (ii) non-cash unit-based compensation expense, (iii) the 2009
non-cash
BPL 2010 Fourth Quarter and Full Year Earnings | Page 3 |
impairment expense related to the natural gas liquids pipeline that Buckeye sold in
January 2010 (the Buckeye NGL Pipeline), (iv) the 2009 expense for organizational restructuring (the
Organizational Restructuring Expense), (v) the 2010 non-cash BGH GP Holdings, LLC equity plan
modification expense (the Equity Plan Modification Expense), and (vi) income attributable to
noncontrolling interests related to Buckeye for periods prior to the merger of Buckeye and BGH (the
Merger). The EBITDA and Adjusted EBITDA data presented may not be directly comparable to
similarly titled measures at other companies because EBITDA and Adjusted EBITDA exclude some items
that affect net income attributable to Buckeyes unitholders, and these measures may be defined
differently by other companies. Management of Buckeye uses Adjusted EBITDA to evaluate the
consolidated operating performance and the operating performance of the business segments and to
allocate resources and capital to the business segments. In addition, Buckeyes management uses
Adjusted EBITDA as a performance measure to evaluate the viability of proposed projects and to
determine overall rates of return on alternative investment opportunities.
This press release also includes Adjusted EBITDA excluding acquisition expenses and a property tax
settlement, which is a non-GAAP measure derived by excluding from Adjusted EBITDA transaction
expenses related to our acquisition of BORCO and income from a one-time cash receipt pursuant to a
tax settlement with the City of New York. In addition, the schedules to this press release include
net income attributable to Buckeyes unitholders (before special charges), which is a non-GAAP
measure derived by excluding from net income attributable to Buckeyes unitholders items
recognizing the Buckeye NGL Pipeline impairment expense, the Organizational Restructuring Expense,
and the Equity Plan Modification Expense, and operating income before special charges, which is a
non-GAAP measure derived by excluding from operating income items recognizing the Buckeye NGL
Pipeline impairment expense, the Organizational Restructuring Expense, and the Equity Plan
Modification Expense. Buckeyes management believes Adjusted EBITDA excluding acquisition
expenses and property tax settlement, net income attributable to Buckeyes unitholders (before
special charges), and operating income before special charges are useful measures for investors
because they allow comparison of Buckeyes results from core operations from period to period.
Distributable cash flow, which is a financial measure included in the schedules to this press
release, is another measure not defined under GAAP. Distributable cash flow is defined by Buckeye
as net income attributable to Buckeyes unitholders, plus: (i) depreciation and amortization
expense, (ii) noncontrolling interests related to Buckeye that were eliminated as a result of the
Merger, (iii) deferred lease expense for Buckeyes Natural Gas Storage segment, (iv) non-cash
unit-based compensation expense, (v) Equity Plan Modification Expense, (vi) the Buckeye NGL
Pipeline impairment expense, (vii) the senior administrative charge, and (viii) the Organizational
Restructuring Expense (items (i) through (vii) of which are non-cash expense); minus maintenance
capital expenditures. Buckeyes management believes that distributable cash flow is useful to
investors because it removes non-cash items from net income and provides a clearer picture of
Buckeyes cash available for distribution to its unitholders.
EBITDA, Adjusted EBITDA, Adjusted EBITDA excluding acquisition expenses and property tax
settlement, net income attributable to Buckeyes limited partners (before special charges),
operating income before special charges, and distributable cash flow should not be considered
alternatives to net income, operating income, cash flow from operations, or any other measure of
financial performance presented in accordance with GAAP.
Buckeye believes that investors benefit from having access to the same financial measures used by
Buckeyes management. Further, Buckeye believes that these measures are useful to investors
because
BPL 2010 Fourth Quarter and Full Year Earnings | Page 4 |
they are one of the bases for comparing Buckeyes operating performance with that of other companies
with similar operations, although Buckeyes measures may not be directly comparable to similar
measures used by other companies. Please see the attached reconciliations of each of EBITDA,
Adjusted EBITDA, Adjusted EBITDA excluding acquisition expenses and property tax settlement, net
income attributable to Buckeyes limited partners (before special charges), operating income before
special charges, and distributable cash flow to net income attributable to Buckeyes unitholders.
* * * * *
This press release includes forward-looking statements that we believe to be reasonable as of
todays date. Such statements are identified by use of the words anticipates, believes,
estimates, expects, intends, plans, predicts, projects, should, and similar
expressions. Actual results may differ significantly because of risks and uncertainties that are
difficult to predict and that may be beyond our control. Among them are (1) changes in federal,
state, local and foreign laws or regulations to which we are subject, including those that permit
the treatment of us as a partnership for federal income tax purposes, (2) terrorism, adverse
weather conditions, including hurricanes, environmental releases, and natural disasters, (3)
changes in the marketplace for our products or services, such as increased competition, better
energy efficiency, or general reductions in demand, (4) adverse regional, national or international
economic conditions, adverse capital market conditions, and adverse political developments, (5)
shutdowns or interruptions at the source points for the products we transport, store, or sell, (6)
unanticipated capital expenditures in connection with the construction, repair, or replacement of
our assets, (7) volatility in the price of refined petroleum products and the value of natural gas
storage services, (8) nonpayment or nonperformance by our customers, (9) our ability to realize
efficiencies expected to result from our previously announced reorganization, and (10) our ability
to integrate acquired assets with our existing assets and to realize anticipated cost savings and
other efficiencies. You should read our filings with the U.S. Securities and Exchange Commission,
including our Annual Report on Form 10-K for the year ended December 31, 2009 and our subsequently
filed Quarterly Reports on Form 10-Q, for a more extensive list of factors that could affect
results. We undertake no obligation to revise our forward-looking statements to reflect events or
circumstances occurring after todays date.
# # # #
BPL 2010 Fourth Quarter and Full Year Earnings | Page 5 |
BUCKEYE PARTNERS, L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per unit amounts)
(Unaudited)
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per unit amounts)
(Unaudited)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenues: |
||||||||||||||||
Product sales |
$ | 835,252 | $ | 396,909 | $ | 2,469,210 | $ | 1,125,653 | ||||||||
Transportation and other services |
182,709 | 181,959 | 682,058 | 644,719 | ||||||||||||
Total revenue |
1,017,961 | 578,868 | 3,151,268 | 1,770,372 | ||||||||||||
Costs and expenses: |
||||||||||||||||
Cost of product sales and natural gas storage services |
833,645 | 400,392 | 2,462,275 | 1,103,015 | ||||||||||||
Operating expenses |
74,208 | 67,088 | 278,245 | 275,930 | ||||||||||||
Depreciation and amortization |
15,331 | 14,638 | 59,590 | 54,699 | ||||||||||||
Asset impairment expense |
| (12,816 | ) | | 59,724 | |||||||||||
General and administrative |
15,161 | 11,140 | 50,599 | 41,147 | ||||||||||||
Equity plan modification expense |
21,058 | | 21,058 | | ||||||||||||
Reorganization expense |
| 2,948 | | 32,057 | ||||||||||||
Total costs and expenses |
959,403 | 483,390 | 2,871,767 | 1,566,572 | ||||||||||||
Operating income |
58,558 | 95,478 | 279,501 | 203,800 | ||||||||||||
Other income (expense): |
||||||||||||||||
Earnings from equity investments |
2,556 | 3,500 | 11,363 | 12,531 | ||||||||||||
Interest and debt expense |
(24,081 | ) | (21,117 | ) | (89,169 | ) | (75,147 | ) | ||||||||
Other income (expense) |
(1,067 | ) | 94 | (687 | ) | 453 | ||||||||||
Total other expense |
(22,592 | ) | (17,523 | ) | (78,493 | ) | (62,163 | ) | ||||||||
Net income |
35,966 | 77,955 | 201,008 | 141,637 | ||||||||||||
Less: net income attributable to noncontrolling interests |
(27,604 | ) | (59,377 | ) | (157,928 | ) | (92,043 | ) | ||||||||
Net income attributable to Buckeye Partners, L.P. |
$ | 8,362 | $ | 18,578 | $ | 43,080 | $ | 49,594 | ||||||||
Earnings per limited partner unit: |
||||||||||||||||
Basic |
$ | 0.19 | $ | 0.93 | $ | 1.66 | $ | 2.49 | ||||||||
Diluted |
$ | 0.19 | $ | 0.93 | $ | 1.65 | $ | 2.49 | ||||||||
Weighted average number of limited partner units outstanding: |
||||||||||||||||
Basic |
44,014 | 19,952 | 26,016 | 19,952 | ||||||||||||
Diluted |
44,295 | 19,952 | 26,086 | 19,952 | ||||||||||||
BPL 2010 Fourth Quarter and Full Year Earnings | Page 6 |
BUCKEYE PARTNERS, L.P.
SELECTED FINANCIAL AND OPERATING DATA
(In thousands)
(Unaudited)
SELECTED FINANCIAL AND OPERATING DATA
(In thousands)
(Unaudited)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Revenue: |
||||||||||||||||
Pipeline Operations |
$ | 101,429 | $ | 98,583 | $ | 400,926 | $ | 392,667 | ||||||||
Terminalling & Storage |
49,961 | 42,468 | 175,000 | 136,576 | ||||||||||||
Natural Gas Storage |
27,019 | 38,838 | 95,337 | 99,163 | ||||||||||||
Energy Services |
844,611 | 396,450 | 2,481,566 | 1,125,013 | ||||||||||||
Development & Logistics |
10,314 | 8,690 | 37,696 | 34,136 | ||||||||||||
Intersegment eliminations |
(15,373 | ) | (6,161 | ) | (39,257 | ) | (17,183 | ) | ||||||||
Total revenue |
$ | 1,017,961 | $ | 578,868 | $ | 3,151,268 | $ | 1,770,372 | ||||||||
Operating income (loss): |
||||||||||||||||
Pipeline Operations |
$ | 32,704 | $ | 58,749 | $ | 171,595 | $ | 93,957 | ||||||||
Terminalling & Storage |
19,238 | 21,989 | 89,933 | 61,084 | ||||||||||||
Natural Gas Storage |
6,521 | 11,002 | 16,069 | 30,574 | ||||||||||||
Energy Services |
(80 | ) | 2,682 | (1,367 | ) | 13,086 | ||||||||||
Development & Logistics |
175 | 1,056 | 3,271 | 5,099 | ||||||||||||
Total operating income |
$ | 58,558 | $ | 95,478 | $ | 279,501 | $ | 203,800 | ||||||||
Total costs and expenses: (1) |
||||||||||||||||
Pipeline Operations |
$ | 68,725 | $ | 39,834 | $ | 229,331 | $ | 298,710 | ||||||||
Terminalling & Storage |
30,723 | 20,479 | 85,067 | 75,492 | ||||||||||||
Natural Gas Storage |
20,498 | 27,836 | 79,268 | 68,589 | ||||||||||||
Energy Services |
844,691 | 393,768 | 2,482,933 | 1,111,927 | ||||||||||||
Development & Logistics |
10,139 | 7,634 | 34,425 | 29,037 | ||||||||||||
Intersegment eliminations |
(15,373 | ) | (6,161 | ) | (39,257 | ) | (17,183 | ) | ||||||||
Total costs and expenses |
$ | 959,403 | $ | 483,390 | $ | 2,871,767 | $ | 1,566,572 | ||||||||
Depreciation and amortization: |
||||||||||||||||
Pipeline Operations |
$ | 9,504 | $ | 9,051 | $ | 36,799 | $ | 35,533 | ||||||||
Terminalling & Storage |
2,470 | 1,857 | 9,521 | 7,258 | ||||||||||||
Natural Gas Storage |
1,670 | 2,028 | 6,594 | 5,971 | ||||||||||||
Energy Services |
1,231 | 1,258 | 4,933 | 4,204 | ||||||||||||
Development & Logistics |
456 | 444 | 1,743 | 1,733 | ||||||||||||
Total depreciation and amortization |
$ | 15,331 | $ | 14,638 | $ | 59,590 | $ | 54,699 | ||||||||
Adjusted EBITDA: |
||||||||||||||||
Pipeline Operations |
$ | 58,609 | $ | 61,725 | $ | 235,405 | $ | 229,576 | ||||||||
Terminalling & Storage |
26,725 | 24,801 | 106,387 | 72,588 | ||||||||||||
Natural Gas Storage |
11,483 | 14,448 | 29,794 | 41,950 | ||||||||||||
Energy Services |
1,521 | 4,436 | 5,861 | 19,335 | ||||||||||||
Development & Logistics |
1,693 | 1,257 | 5,193 | 6,718 | ||||||||||||
Adjusted EBITDA |
$ | 100,031 | $ | 106,667 | $ | 382,640 | $ | 370,167 | ||||||||
Capital additions, net: (2) |
||||||||||||||||
Pipeline Operations |
$ | 24,023 | $ | 13,648 | $ | 46,036 | $ | 34,461 | ||||||||
Terminalling & Storage |
3,375 | 7,277 | 19,491 | 22,463 | ||||||||||||
Natural Gas Storage |
862 | 4,149 | 8,328 | 23,033 | ||||||||||||
Energy Services |
126 | 3,263 | 2,961 | 6,236 | ||||||||||||
Development & Logistics |
38 | 169 | 883 | 1,116 | ||||||||||||
Total capital additions, net |
$ | 28,424 | $ | 28,506 | $ | 77,699 | $ | 87,309 | ||||||||
Summary of capital additions, net: (2) |
||||||||||||||||
Maintenance capital expenditures |
$ | 12,731 | $ | 11,627 | $ | 31,244 | $ | 23,496 | ||||||||
Expansion and cost reduction |
15,693 | 16,879 | 46,455 | 63,813 | ||||||||||||
Total capital additions, net |
$ | 28,424 | $ | 28,506 | $ | 77,699 | $ | 87,309 | ||||||||
(1) | Includes depreciation and amortization. 2010 periods include equity plan modification expense. 2009 periods include asset impairment expense and reorganization expense. | |
(2) | Amounts exclude accruals for capital expenditures. |
December 31, | ||||||||
2010 | 2009 | |||||||
Key Balance Sheet information: |
||||||||
Cash and cash equivalents |
$ | 13,626 | $ | 37,574 | ||||
Long-term debt |
1,519,393 | 1,500,495 |
BPL 2010 Fourth Quarter and Full Year Earnings | Page 7 |
BUCKEYE PARTNERS, L.P.
SELECTED FINANCIAL AND OPERATING DATA Continued
(Unaudited)
SELECTED FINANCIAL AND OPERATING DATA Continued
(Unaudited)
Three Months Ended | Year Ended | |||||||||||||||
December, 31 | December, 31 | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Operating data: |
||||||||||||||||
Pipeline Operations Throughput (b/d - 000s): |
||||||||||||||||
Gasoline |
632.7 | 615.4 | 643.7 | 650.1 | ||||||||||||
Jet fuel |
341.4 | 318.4 | 338.5 | 336.7 | ||||||||||||
Diesel fuel |
249.6 | 224.1 | 234.4 | 209.8 | ||||||||||||
Heating oil |
83.3 | 83.7 | 66.9 | 74.9 | ||||||||||||
LPGs |
13.6 | 15.2 | 18.0 | 16.5 | ||||||||||||
NGLs |
| 4.3 | | 13.9 | ||||||||||||
Other products |
4.2 | 3.8 | 3.0 | 8.0 | ||||||||||||
Total Pipeline Operations Throughput |
1,324.8 | 1,264.9 | 1,304.5 | 1,309.9 | ||||||||||||
Pipeline Average Tariff (Cents/bbl.) |
73.8 | 72.5 | 73.6 | 72.1 | ||||||||||||
Terminal Throughput (b/d - 000s) (1) |
564.5 | 475.0 | 564.3 | 471.9 | ||||||||||||
Product sales (in millions of gallons) |
359.0 | 199.6 | 1,139.1 | 655.1 |
(1) | Reported quantities include volumes from the Albany terminal. Previously reported 2009 amounts excluded volumes from the Albany terminal. |
BPL 2010 Fourth Quarter and Full Year Earnings | Page 8 |
BUCKEYE PARTNERS, L.P.
SELECTED FINANCIAL AND OPERATING DATA
Non-GAAP Reconciliations
(In thousands, except per unit amounts and coverage ratio)
(Unaudited)
SELECTED FINANCIAL AND OPERATING DATA
Non-GAAP Reconciliations
(In thousands, except per unit amounts and coverage ratio)
(Unaudited)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Adjusted EBITDA: |
||||||||||||||||
Net income attributable to Buckeye Partners, L.P. |
$ | 8,362 | $ | 18,578 | $ | 43,080 | $ | 49,594 | ||||||||
Interest and debt expense |
24,081 | 21,117 | 89,169 | 75,147 | ||||||||||||
Income tax expense (benefit) |
(484 | ) | (80 | ) | (919 | ) | (343 | ) | ||||||||
Depreciation and amortization |
15,331 | 14,638 | 59,590 | 54,699 | ||||||||||||
EBITDA |
47,290 | 54,253 | 190,920 | 179,097 | ||||||||||||
Net income attributable to noncontrolling interests
affected by Merger (for periods prior to Merger) (1) |
27,262 | 58,990 | 157,467 | 90,381 | ||||||||||||
Non-cash deferred lease expense |
1,059 | 1,125 | 4,235 | 4,500 | ||||||||||||
Non-cash unit-based compensation expense |
3,362 | 2,167 | 8,960 | 4,408 | ||||||||||||
Equity plan modification expense |
21,058 | | 21,058 | | ||||||||||||
Asset impairment expense |
| (12,816 | ) | | 59,724 | |||||||||||
Reorganization expense |
| 2,948 | | 32,057 | ||||||||||||
Adjusted EBITDA |
$ | 100,031 | $ | 106,667 | $ | 382,640 | $ | 370,167 | ||||||||
Distributable Cash Flow: |
||||||||||||||||
Net income attributable to Buckeye Partners, L.P. |
$ | 8,362 | $ | 18,578 | $ | 43,080 | $ | 49,594 | ||||||||
Depreciation and amortization |
15,331 | 14,638 | 59,590 | 54,699 | ||||||||||||
Net income attributable to noncontrolling interests
affected by Merger (for periods prior to Merger) (1) |
27,262 | 58,990 | 157,467 | 90,381 | ||||||||||||
Non-cash deferred lease expense |
1,059 | 1,125 | 4,235 | 4,500 | ||||||||||||
Non-cash unit-based compensation expense |
3,362 | 2,167 | 8,960 | 4,408 | ||||||||||||
Equity plan modification expense |
21,058 | | 21,058 | | ||||||||||||
Asset impairment expense |
| (12,816 | ) | | 59,724 | |||||||||||
Reorganization expense |
| 2,948 | | 32,057 | ||||||||||||
Non-cash senior administrative charge |
| | | 475 | ||||||||||||
Maintenance capital expenditures |
(12,731 | ) | (11,627 | ) | (31,244 | ) | (23,496 | ) | ||||||||
Distributable cash flow |
$ | 63,703 | $ | 74,003 | $ | 263,146 | $ | 272,342 | ||||||||
Distributions for Coverage Ratio (2) |
$ | 70,698 | $ | 60,968 | $ | 259,315 | $ | 237,687 | ||||||||
Coverage Ratio |
0.90 | 1.21 | 1.01 | 1.15 | ||||||||||||
(1) | Represents merger between Buckeye Partners, L.P. and Buckeye GP Holdings L.P. in November 2010. | |
(2) | Represents cash distributions declared for respective periods. 2010 amounts reflect estimated distributions for limited partner units outstanding as of December 31, 2010. |
BPL 2010 Fourth Quarter and Full Year Earnings | Page 9 |
BUCKEYE PARTNERS, L.P.
SELECTED FINANCIAL AND OPERATING DATA
Non-GAAP Reconciliations Continued
(In thousands, except per unit amounts and coverage ratio)
(Unaudited)
SELECTED FINANCIAL AND OPERATING DATA
Non-GAAP Reconciliations Continued
(In thousands, except per unit amounts and coverage ratio)
(Unaudited)
Three Months Ended | Year Ended | |||||||||||||||
December 31, | December 31, | |||||||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||||||
Net income attributable to limited partners (before special charges): |
||||||||||||||||
Net income as reported |
$ | 35,966 | $ | 77,955 | $ | 201,008 | $ | 141,637 | ||||||||
Add: Asset impairment expense |
| (12,816 | ) | | 59,724 | |||||||||||
Add: Reorganization expense |
| 2,948 | | 32,057 | ||||||||||||
Add: Equity plan modification expense |
21,058 | | 21,058 | | ||||||||||||
Net income (as adjusted) |
57,024 | 68,087 | 222,066 | 233,418 | ||||||||||||
Less: Net income attributable to noncontrolling interests
(as adjusted) |
(27,604 | ) | (49,362 | ) | (157,928 | ) | (183,871 | ) | ||||||||
Net income attributable to Buckeye Partners, L.P. (as adjusted) |
$ | 29,420 | $ | 18,725 | $ | 64,138 | $ | 49,547 | ||||||||
Earnings per limited partner unit-diluted (as adjusted) |
$ | 0.66 | $ | 0.94 | $ | 2.46 | $ | 2.48 | ||||||||
Operating income before special charges: |
||||||||||||||||
Operating income |
$ | 58,558 | $ | 95,478 | $ | 279,501 | $ | 203,800 | ||||||||
Asset impairment expense |
| (12,816 | ) | | 59,724 | |||||||||||
Reorganization expense |
| 2,948 | | 32,057 | ||||||||||||
Equity plan modification expense |
21,058 | | 21,058 | | ||||||||||||
Operating income before special charges |
$ | 79,616 | $ | 85,610 | $ | 300,559 | $ | 295,581 | ||||||||
Adjusted EBITDA excluding acquisition expenses and property tax settlement: |
||||||||||||||||
Adjusted EBITDA |
$ | 100,031 | $ | 106,667 | $ | 382,640 | $ | 370,167 | ||||||||
Transaction expenses related to BORCO acquisition |
4,052 | | 4,052 | | ||||||||||||
Tax settlement with City of New York |
| (7,162 | ) | | (7,162 | ) | ||||||||||
Adjusted EBITDA excluding these items |
$ | 104,083 | $ | 99,505 | $ | 386,692 | $ | 363,005 | ||||||||