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
  (GRAPHIC)
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
HOUSTON, February 11, 2011 — Buckeye Partners, L.P. (“Buckeye”) (NYSE: BPL) today reported net income attributable to Buckeye’s 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 Buckeye’s unitholders for the fourth quarter of 2009 of $18.6 million, or $0.93 per LP unit. Buckeye’s 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.
Buckeye’s 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 Buckeye’s 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 Buckeye’s 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 Buckeye’s businesses and from intangible assets recognized in business combinations. In addition, EBITDA is unaffected by Buckeye’s 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 Buckeye’s 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 Buckeye’s 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, Buckeye’s 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 Buckeye’s unitholders (before special charges), which is a non-GAAP measure derived by excluding from net income attributable to Buckeye’s 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. Buckeye’s management believes Adjusted EBITDA excluding acquisition expenses and property tax settlement, net income attributable to Buckeye’s unitholders (before special charges), and operating income before special charges are useful measures for investors because they allow comparison of Buckeye’s 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 Buckeye’s 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 Buckeye’s 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. Buckeye’s 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 Buckeye’s cash available for distribution to its unitholders.
EBITDA, Adjusted EBITDA, Adjusted EBITDA excluding acquisition expenses and property tax settlement, net income attributable to Buckeye’s 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 Buckeye’s 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 Buckeye’s operating performance with that of other companies with similar operations, although Buckeye’s 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 Buckeye’s limited partners (before special charges), operating income before special charges, and distributable cash flow to net income attributable to Buckeye’s unitholders.
* * * * *
This press release includes forward-looking statements that we believe to be reasonable as of today’s 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 today’s 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)
                                 
    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)
                                 
    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)
                                 
    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)
                                 
    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)
                                 
    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