NuStar Energy L.P. Reports Solid Third Quarter of 2021 Results
NuStar Energy L.P. (NYSE: NS) announced its third-quarter 2021 results, highlighting the $250 million sale of Eastern U.S. terminal facilities to Sunoco LP. This sale enables NuStar to optimize its balance sheet, targeting a debt-to-EBITDA ratio below 4.0 times by year's end. The company's adjusted net income for Q3 was $55 million, up from $45 million in 2020, and its Permian Crude System averaged 502,000 barrels per day. Despite a net loss of $125 million due to non-cash charges, the full-year 2021 outlook is higher than previously anticipated, with adjusted EBITDA projected between $685 and $715 million.
- Sale of Eastern U.S. terminals for $250 million strengthens balance sheet.
- Adjusted net income rose to $55 million in Q3 2021, compared to $45 million in Q3 2020.
- Permian Crude System volumes reached record average of 502,000 barrels per day.
- 2021 adjusted EBITDA expected between $685 to $715 million, higher than previous guidance.
- Distribution coverage ratio of 2.10 times in Q3 2021.
- Net loss of $125 million reported for Q3 2021 due to non-cash charges.
- Non-cash charge of $130 million related to terminal asset sale.
Completes Sale of
Expects to Self-fund all Spending from Internally Generated Cash Flows for 2021, 2022 and Beyond
Reports Comparable Quarter-Over-Quarter Results
Refined Product Systems Maintain 105 Percent of Pre-Pandemic
Permian Crude System Volumes Hit Record-Breaking Average of 502,000 Barrels Per Day/On Track to Exit 2021 at Around 514,000 Barrels Per Day
2021 Full-Year Outlook Higher Than Previous Expectations
Sustainability Report Released
“In the third quarter, we completed the
“We are pleased to see the pieces of our plan coming into place and our ongoing core business performing solidly with a comparable, and in some cases, better quarter-over-quarter performance, despite the lingering effects of the pandemic on the global economy and the non-cash charges associated with the asset sale.”
Barron noted the quarter’s results include a
Excluding the effects of the non-cash charges, adjusted net income was
Adjusted earnings before interest, taxes, depreciation and amortization (EBITDA) were
Distributable cash flow (DCF) available to common limited partners was
“We are pleased with the strong, stable results our business generated in the third quarter, as the world has continued to bounce back from the pandemic. And we are expecting our full-year 2021 results to demonstrate, once again, the strength and resilience of our assets, our employees and our business,” said Barron.
Refined Product Demand Maintains Resilience with 105 Percent of Pre-Pandemic
“In the third quarter, we continued to see solid, steady refined product demand in the markets we serve, maintaining a strong 105 percent of pre-pandemic demand, which is on pace with the second quarter of this year,” said Barron. “Our third quarter refined product throughputs were up 16 percent over the third quarter of 2020 and up eight percent over the pre-pandemic third quarter of 2019.
“We continue to expect our refined products systems to perform at or above 100 percent of our pre-pandemic run-rate for the remainder of 2021.”
Permian Crude System Hits Record-Breaking Volumes
Barron continued, “Steady recovery in refined product demand has also continued to stoke a rebound in
“Thanks once again to our Permian Crude System’s premier ‘core of the core’ location, lowest producer costs and highest product quality, we have seen strong volume improvement. In the third quarter, our Permian system’s volumes grew to a record-breaking average of 502,000 barrels per day, up 12 percent over the second quarter of 2021; up 19 percent over the third quarter of 2020; and up 11 percent over the peak first quarter 2020 pre-COVID quarterly average.
“We are now forecasting we will exit 2021 at around 514,000 barrels per day, which is up from the 500,000 barrels per day we forecasted in the second quarter. Looking back to the beginning of 2021, we are even more encouraged by the fact that our Permian system is up an impressive nine percent from the 470,000 barrels per day we expected back in February.”
West Coast Renewable Fuels Network Continues to Handle Impressive Share of California’s Market
Barron also reiterated the importance of NuStar’s West Coast Renewable Fuels Network, which plays an integral role in facilitating the low-carbon renewable fuels that significantly reduce emissions from transportation.
“NuStar currently handles an impressive share of California’s renewable fuels. According to the latest available data from the state of
“We expect NuStar’s leadership in the low-carbon fuel transition, in
Exciting Opportunities for Utilization of Ammonia System
Barron mentioned that throughput on NuStar’s Ammonia System was up 39 percent over the third quarter of 2020. Barron said
“These projects would supply ammonia for current applications, like the fertilizer that augments
“We look forward to providing more details on these projects to increase our Ammonia System’s utilization and profitability at multiple locations on our 2,000-mile system,” Barron added.
2021 Full-Year Outlook
NuStar CFO
“We also expect to spend
“Based on these projections, we continue to target our year-end debt-to-EBITDA ratio to be below 4.0 times. And we will be achieving these solid results while generating internal cash flows to meet all of our spending needs,” said Shoaf.
Sustainability Report Released
Barron closed by discussing NuStar’s newly posted sustainability report, which can be found on the company’s website.
“You will see in our recently posted sustainability report that our record demonstrates our commitment to sustainability.
“While traditional sources of energy, like the petroleum products we transport and store, will continue to be an important part of our energy supply, both in the
Conference Call Details
A conference call with management is scheduled for
Investors interested in listening to the live discussion or a replay via the internet may access the discussion directly at https://edge.media-server.com/mmc/p/qiscvwwz or by logging on to NuStar Energy L.P.’s website at www.nustarenergy.com.
Cautionary Statement Regarding Forward-Looking Statements
This press release includes, and the related conference call will include, forward-looking statements regarding future events and expectations, such as NuStar’s future performance, plans and expenditures. All forward-looking statements are based on NuStar’s beliefs as well as assumptions made by and information currently available to
Consolidated Financial Information (Unaudited, Thousands of Dollars, Except Unit, Per Unit and Ratio Data) |
|||||||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||
Statement of Income Data: |
|
|
|
|
|
|
|
||||||||||||
Revenues: |
|
|
|
|
|
|
|
||||||||||||
Service revenues |
$ |
296,473 |
|
|
|
$ |
295,621 |
|
|
|
$ |
869,144 |
|
|
|
$ |
896,518 |
|
|
Product sales |
115,872 |
|
|
|
66,970 |
|
|
|
331,940 |
|
|
|
198,404 |
|
|
||||
Total revenues |
412,345 |
|
|
|
362,591 |
|
|
|
1,201,084 |
|
|
|
1,094,922 |
|
|
||||
Costs and expenses: |
|
|
|
|
|
|
|
||||||||||||
Costs associated with service revenues: |
|
|
|
|
|
|
|
||||||||||||
Operating expenses |
100,143 |
|
|
|
95,528 |
|
|
|
287,923 |
|
|
|
296,788 |
|
|
||||
Depreciation and amortization expense |
66,126 |
|
|
|
70,480 |
|
|
|
203,508 |
|
|
|
207,755 |
|
|
||||
Total costs associated with service revenues |
166,269 |
|
|
|
166,008 |
|
|
|
491,431 |
|
|
|
504,543 |
|
|
||||
Costs associated with product sales |
107,047 |
|
|
|
63,977 |
|
|
|
300,801 |
|
|
|
182,103 |
|
|
||||
Asset impairment losses |
154,908 |
|
|
|
— |
|
|
|
154,908 |
|
|
|
— |
|
|
||||
|
34,060 |
|
|
|
— |
|
|
|
34,060 |
|
|
|
225,000 |
|
|
||||
General and administrative expenses |
27,365 |
|
|
|
25,457 |
|
|
|
79,334 |
|
|
|
72,128 |
|
|
||||
Other depreciation and amortization expense |
1,881 |
|
|
|
2,105 |
|
|
|
5,841 |
|
|
|
6,462 |
|
|
||||
Total costs and expenses |
491,530 |
|
|
|
257,547 |
|
|
|
1,066,375 |
|
|
|
990,236 |
|
|
||||
Operating (loss) income |
(79,185 |
) |
|
|
105,044 |
|
|
|
134,709 |
|
|
|
104,686 |
|
|
||||
Interest expense, net |
(53,513 |
) |
|
|
(64,165 |
) |
|
|
(162,211 |
) |
|
|
(171,158 |
) |
|
||||
Loss on extinguishment of debt |
— |
|
|
|
(137,904 |
) |
|
|
— |
|
|
|
(141,746 |
) |
|
||||
Other income (expense), net |
8,450 |
|
|
|
(1,398 |
) |
|
|
11,744 |
|
|
|
(5,671 |
) |
|
||||
Loss before income tax expense (benefit) |
(124,248 |
) |
|
|
(98,423 |
) |
|
|
(15,758 |
) |
|
|
(213,889 |
) |
|
||||
Income tax expense (benefit) |
685 |
|
|
|
(1,783 |
) |
|
|
3,535 |
|
|
|
626 |
|
|
||||
Net loss |
$ |
(124,933 |
) |
|
|
$ |
(96,640 |
) |
|
|
$ |
(19,293 |
) |
|
|
$ |
(214,515 |
) |
|
|
|
|
|
|
|
|
|
||||||||||||
Basic and diluted net loss per common unit |
$ |
(1.48 |
) |
|
|
$ |
(1.22 |
) |
|
|
$ |
(1.18 |
) |
|
|
$ |
(2.96 |
) |
|
Basic and diluted weighted-average common units outstanding |
109,532,381 |
|
|
|
109,195,358 |
|
|
|
109,522,849 |
|
|
|
109,096,190 |
|
|
||||
Other Data (Note 1): |
|
|
|
|
|
|
|
||||||||||||
Adjusted net income |
$ |
54,663 |
|
|
|
$ |
45,227 |
|
|
|
$ |
160,303 |
|
|
|
$ |
156,194 |
|
|
Adjusted net income per common unit |
$ |
0.16 |
|
|
|
$ |
0.08 |
|
|
|
$ |
0.46 |
|
|
|
$ |
0.44 |
|
|
EBITDA |
$ |
(2,728 |
) |
|
|
$ |
38,327 |
|
|
|
$ |
355,802 |
|
|
|
$ |
171,486 |
|
|
Adjusted EBITDA |
$ |
176,868 |
|
|
|
$ |
180,194 |
|
|
|
$ |
535,398 |
|
|
|
$ |
542,195 |
|
|
DCF |
$ |
92,067 |
|
|
|
$ |
(53,950 |
) |
|
|
$ |
269,987 |
|
|
|
$ |
130,860 |
|
|
Adjusted DCF |
$ |
92,067 |
|
|
|
$ |
83,954 |
|
|
|
$ |
269,987 |
|
|
|
$ |
272,606 |
|
|
Distribution coverage ratio |
2.10x |
|
n/a |
|
|
2.05x |
|
1.00x |
|||||||||||
Adjusted distribution coverage ratio |
2.10x |
|
1.92x |
|
2.05x |
|
2.08x |
||||||||||||
For the Four Quarters Ended |
|||||||||||||||||||
2021 |
|
2020 |
|||||||||||||||||
Consolidated Debt Coverage Ratio |
4.10x |
4.13x |
|
||||||||||||||||
Consolidated Financial Information - Continued |
||||||||||||||||
(Unaudited, Thousands of Dollars, Except Barrel Data) |
||||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2021 |
2020 |
2021 |
2020 |
||||||||||||
Pipeline: |
|
|
|
|
||||||||||||
Crude oil pipelines throughput (barrels/day) |
|
1,374,909 |
|
|
1,235,176 |
|
|
1,241,152 |
|
|
1,276,834 |
|
||||
Refined products and ammonia pipelines throughput (barrels/day) |
|
599,423 |
|
|
516,295 |
|
|
572,040 |
|
|
521,118 |
|
||||
Total throughput (barrels/day) |
|
1,974,332 |
|
|
1,751,471 |
|
|
1,813,192 |
|
|
1,797,952 |
|
||||
Throughput and other revenues |
$ |
196,207 |
|
$ |
176,210 |
|
$ |
558,341 |
|
$ |
537,999 |
|
||||
Operating expenses |
|
51,303 |
|
|
47,121 |
|
|
147,762 |
|
|
147,466 |
|
||||
Depreciation and amortization expense |
|
45,506 |
|
|
45,268 |
|
|
135,290 |
|
|
132,655 |
|
||||
Asset impairment loss |
|
59,197 |
|
|
— |
|
|
59,197 |
|
|
— |
|
||||
|
|
— |
|
|
— |
|
|
— |
|
|
225,000 |
|
||||
Segment operating income |
$ |
40,201 |
|
$ |
83,821 |
|
$ |
216,092 |
|
$ |
32,878 |
|
||||
Storage: |
|
|
|
|
||||||||||||
Throughput (barrels/day) |
|
462,094 |
|
|
466,229 |
|
|
416,288 |
|
|
497,634 |
|
||||
Throughput terminal revenues |
$ |
30,771 |
|
$ |
29,260 |
|
$ |
90,708 |
|
$ |
100,182 |
|
||||
Storage terminal revenues |
|
77,371 |
|
|
93,175 |
|
|
245,256 |
|
|
264,877 |
|
||||
Total revenues |
|
108,142 |
|
|
122,435 |
|
|
335,964 |
|
|
365,059 |
|
||||
Operating expenses |
|
48,840 |
|
|
48,407 |
|
|
140,161 |
|
|
149,322 |
|
||||
Depreciation and amortization expense |
|
20,620 |
|
|
25,212 |
|
|
68,218 |
|
|
75,100 |
|
||||
Asset impairment loss |
|
95,711 |
|
|
— |
|
|
95,711 |
|
|
— |
|
||||
|
|
34,060 |
|
|
— |
|
|
34,060 |
|
|
— |
|
||||
Segment operating (loss) income |
$ |
(91,089 |
) |
$ |
48,816 |
|
$ |
(2,186 |
) |
$ |
140,637 |
|
||||
Fuels Marketing: |
|
|
|
|
||||||||||||
Product sales |
$ |
107,996 |
|
$ |
63,946 |
|
$ |
306,790 |
|
$ |
191,873 |
|
||||
Cost of goods |
|
106,478 |
|
|
63,161 |
|
|
300,944 |
|
|
180,230 |
|
||||
Gross margin |
|
1,518 |
|
|
785 |
|
|
5,846 |
|
|
11,643 |
|
||||
Operating expenses |
|
569 |
|
|
816 |
|
|
(132 |
) |
|
1,882 |
|
||||
Segment operating income (loss) |
$ |
949 |
|
$ |
(31 |
) |
$ |
5,978 |
|
$ |
9,761 |
|
||||
Consolidation and Intersegment Eliminations: |
|
|
|
|
||||||||||||
Revenues |
$ |
— |
|
$ |
— |
|
$ |
(11 |
) |
$ |
(9 |
) |
||||
Cost of goods |
|
— |
|
|
— |
|
|
(11 |
) |
|
(9 |
) |
||||
Total |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
||||
Consolidated Information: |
|
|
|
|
||||||||||||
Revenues |
$ |
412,345 |
|
$ |
362,591 |
|
$ |
1,201,084 |
|
$ |
1,094,922 |
|
||||
Costs associated with service revenues: |
|
|
|
|
||||||||||||
Operating expenses |
|
100,143 |
|
|
95,528 |
|
|
287,923 |
|
|
296,788 |
|
||||
Depreciation and amortization expense |
|
66,126 |
|
|
70,480 |
|
|
203,508 |
|
|
207,755 |
|
||||
Total costs associated with service revenues |
|
166,269 |
|
|
166,008 |
|
|
491,431 |
|
|
504,543 |
|
||||
Cost of product sales |
|
107,047 |
|
|
63,977 |
|
|
300,801 |
|
|
182,103 |
|
||||
Asset impairment losses |
|
154,908 |
|
|
— |
|
|
154,908 |
|
|
— |
|
||||
|
|
34,060 |
|
|
— |
|
|
34,060 |
|
|
225,000 |
|
||||
Segment operating (loss) income |
|
(49,939 |
) |
|
132,606 |
|
|
219,884 |
|
|
183,276 |
|
||||
General and administrative expenses |
|
27,365 |
|
|
25,457 |
|
|
79,334 |
|
|
72,128 |
|
||||
Other depreciation and amortization expense |
|
1,881 |
|
|
2,105 |
|
|
5,841 |
|
|
6,462 |
|
||||
Consolidated operating (loss) income |
$ |
(79,185 |
) |
$ |
105,044 |
|
$ |
134,709 |
|
$ |
104,686 |
|
Consolidated Financial Information - Continued
(Unaudited, Thousands of Dollars, Except Ratio Data)
Note 1:
Our board of directors and management use EBITDA and/or DCF when assessing the following: (i) the performance of our assets, (ii) the viability of potential projects, (iii) our ability to fund distributions, (iv) our ability to fund capital expenditures and (v) our ability to service debt. In addition, our board of directors uses EBITDA, DCF and a distribution coverage ratio, which is calculated based on DCF, as some of the factors in its compensation determinations. DCF is a financial indicator used by the master limited partnership (MLP) investment community to compare partnership performance. DCF is used by the MLP investment community, in part, because the value of a partnership unit is partially based on its yield, and its yield is based on the cash distributions a partnership can pay its unitholders.
None of these financial measures are presented as an alternative to net income (loss). They should not be considered in isolation or as substitutes for a measure of performance prepared in accordance with GAAP.
Included in the tables below are the following items: In the the third quarter of 2021, we recorded a non-cash asset impairment loss of
The following is a reconciliation of net loss to EBITDA, DCF and distribution coverage ratio.
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||||
Net loss |
$ |
(124,933 |
) |
|
|
$ |
(96,640 |
) |
|
|
$ |
(19,293 |
) |
|
|
$ |
(214,515 |
) |
|
Interest expense, net |
53,513 |
|
|
|
64,165 |
|
|
|
162,211 |
|
|
|
171,158 |
|
|
||||
Income tax expense (benefit) |
685 |
|
|
|
(1,783 |
) |
|
|
3,535 |
|
|
|
626 |
|
|
||||
Depreciation and amortization expense |
68,007 |
|
|
|
72,585 |
|
|
|
209,349 |
|
|
|
214,217 |
|
|
||||
EBITDA |
(2,728 |
) |
|
|
38,327 |
|
|
|
355,802 |
|
|
|
171,486 |
|
|
||||
Interest expense, net |
(53,513 |
) |
|
|
(64,165 |
) |
|
|
(162,211 |
) |
|
|
(171,158 |
) |
|
||||
Reliability capital expenditures |
(10,806 |
) |
|
|
(7,279 |
) |
|
|
(28,238 |
) |
|
|
(18,330 |
) |
|
||||
Income tax (expense) benefit |
(685 |
) |
|
|
1,783 |
|
|
|
(3,535 |
) |
|
|
(626 |
) |
|
||||
Long-term incentive equity awards (a) |
2,730 |
|
|
|
2,416 |
|
|
|
8,737 |
|
|
|
6,402 |
|
|
||||
Preferred unit distributions |
(31,889 |
) |
|
|
(31,888 |
) |
|
|
(95,663 |
) |
|
|
(92,995 |
) |
|
||||
Asset impairment losses |
154,908 |
|
|
|
— |
|
|
|
154,908 |
|
|
|
— |
|
|
||||
|
34,060 |
|
|
|
— |
|
|
|
34,060 |
|
|
|
225,000 |
|
|
||||
Other items |
(10 |
) |
|
|
6,856 |
|
|
|
6,127 |
|
|
|
11,081 |
|
|
||||
DCF |
$ |
92,067 |
|
|
|
$ |
(53,950 |
) |
|
|
$ |
269,987 |
|
|
|
$ |
130,860 |
|
|
|
|
|
|
|
|
|
|
||||||||||||
Distributions applicable to common limited partners |
$ |
43,814 |
|
|
|
$ |
43,678 |
|
|
|
$ |
131,462 |
|
|
|
$ |
131,086 |
|
|
Distribution coverage ratio (b) |
2.10x |
|
n/a |
|
|
2.05x |
|
1.00x |
(a) | We intend to satisfy the vestings of these equity-based awards with the issuance of our common units. As such, the expenses related to these awards are considered non-cash and added back to DCF. Certain awards include distribution equivalent rights (DERs). Payments made in connection with DERs are deducted from DCF. |
(b) | Distribution coverage ratio is calculated by dividing DCF by distributions applicable to common limited partners. |
Consolidated Financial Information - Continued (Unaudited, Thousands of Dollars, Except Ratio Data) The following is the reconciliation for the calculation of our Consolidated Debt Coverage Ratio, as defined in our revolving credit agreement (the Revolving Credit Agreement). |
|||||||||||||
|
For the Four Quarters Ended |
|
Projected for the Year Ended
|
||||||||||
|
2021 |
|
2020 |
|
|||||||||
Operating income |
$ |
239,125 |
|
|
|
$ |
228,742 |
|
|
|
|
||
Depreciation and amortization expense |
280,233 |
|
|
|
284,846 |
|
|
|
270,000 - 278,000 |
||||
Asset impairment losses |
154,908 |
|
|
|
— |
|
|
|
155,000 |
||||
|
34,060 |
|
|
|
225,000 |
|
|
|
34,000 |
||||
Equity awards (a) |
13,842 |
|
|
|
12,424 |
|
|
|
12,000 - 15,000 |
||||
Other |
5,814 |
|
|
|
12,727 |
|
|
|
(13,000) - (3,000) |
||||
Consolidated EBITDA, as defined in the Revolving Credit Agreement |
$ |
727,982 |
|
|
|
$ |
763,739 |
|
|
|
|
||
|
|
|
|
|
|
||||||||
Total consolidated debt |
$ |
3,387,240 |
|
|
|
$ |
3,585,140 |
|
|
|
|
||
|
(402,500 |
) |
|
|
(402,500 |
) |
|
|
(402,500) |
||||
Available Cash Netting Amount, as defined in the Revolving Credit Agreement |
— |
|
|
|
(30,494 |
) |
|
|
— |
||||
Consolidated Debt, as defined in the Revolving Credit Agreement |
$ |
2,984,740 |
|
|
|
$ |
3,152,146 |
|
|
|
|
||
|
|
|
|
|
|
||||||||
Consolidated Debt Coverage Ratio (Consolidated Debt to Consolidated EBITDA) |
4.10x |
|
4.13x |
|
3.95x - 4.0x |
(a) This adjustment represents the non-cash expense related to the vestings of equity-based awards with the issuance of our common units.
Consolidated Financial Information - Continued (Unaudited, Thousands of Dollars, Except Per Unit and Ratio Data) The following are reconciliations of net loss / net loss per common unit to adjusted net income / adjusted net income per common unit. |
|||||||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
2021 |
|
2021 |
||||||||||||||||
Net loss / net loss per common unit |
$ |
(124,933 |
) |
|
|
$ |
(1.48 |
) |
|
|
$ |
(19,293 |
) |
|
|
$ |
(1.18 |
) |
|
Asset impairment losses |
154,908 |
|
|
|
1.41 |
|
|
|
154,908 |
|
|
|
1.41 |
|
|
||||
|
34,060 |
|
|
|
0.31 |
|
|
|
34,060 |
|
|
|
0.31 |
|
|
||||
Gain from insurance recoveries |
(9,372 |
) |
|
|
(0.08 |
) |
|
|
(9,372 |
) |
|
|
(0.08 |
) |
|
||||
Adjusted net income / adjusted net income per common unit |
$ |
54,663 |
|
|
|
$ |
0.16 |
|
|
|
$ |
160,303 |
|
|
|
$ |
0.46 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||
|
2020 |
|
2020 |
||||||||||||||||
Net loss / net loss per common unit |
$ |
(96,640 |
) |
|
|
$ |
(1.22 |
) |
|
|
$ |
(214,515 |
) |
|
|
$ |
(2.96 |
) |
|
|
— |
|
|
|
— |
|
|
|
225,000 |
|
|
|
2.06 |
|
|
||||
Loss on extinguishment of debt |
137,904 |
|
|
|
1.26 |
|
|
|
141,746 |
|
|
|
1.30 |
|
|
||||
Other |
3,963 |
|
|
|
0.04 |
|
|
|
3,963 |
|
|
|
0.04 |
|
|
||||
Adjusted net income / adjusted net income per common unit |
$ |
45,227 |
|
|
|
$ |
0.08 |
|
|
|
$ |
156,194 |
|
|
|
$ |
0.44 |
|
|
The following is a reconciliation of EBITDA to adjusted EBITDA.
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
2021 |
|
2020 |
|
2021 |
|
2020 |
||||||||||
EBITDA |
$ |
(2,728 |
) |
|
|
$ |
38,327 |
|
|
$ |
355,802 |
|
|
|
$ |
171,486 |
|
Asset impairment losses |
154,908 |
|
|
|
— |
|
|
154,908 |
|
|
|
— |
|
||||
|
34,060 |
|
|
|
— |
|
|
34,060 |
|
|
|
225,000 |
|
||||
Loss on extinguishment of debt |
— |
|
|
|
137,904 |
|
|
— |
|
|
|
141,746 |
|
||||
Gain from insurance recoveries |
(9,372 |
) |
|
|
— |
|
|
(9,372 |
) |
|
|
— |
|
||||
Other |
— |
|
|
|
3,963 |
|
|
— |
|
|
|
3,963 |
|
||||
Adjusted EBITDA |
$ |
176,868 |
|
|
|
$ |
180,194 |
|
|
$ |
535,398 |
|
|
|
$ |
542,195 |
|
The following is a reconciliation of DCF to adjusted DCF and adjusted distribution coverage ratio.
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
||||||
DCF |
$ |
(53,950) |
|
|
$ |
130,860 |
|
Loss on extinguishment of debt |
137,904 |
|
|
141,746 |
|
||
Adjusted DCF |
$ |
83,954 |
|
|
$ |
272,606 |
|
|
|
|
|
||||
Distributions applicable to common limited partners |
$ |
43,678 |
|
|
$ |
131,086 |
|
Adjusted distribution coverage ratio (a) |
1.92x |
|
2.08x |
(a) Adjusted distribution coverage ratio is calculated by dividing adjusted DCF by distributions applicable to common limited partners.
Consolidated Financial Information - Continued (Unaudited, Thousands of Dollars) The following is a reconciliation of net income to EBITDA and adjusted EBITDA. |
|||
|
|
Projected for the Year Ended |
|
Net income |
|
|
|
Interest expense, net |
|
210,000 - 220,000 |
|
Income tax expense |
|
2,000 - 5,000 |
|
Depreciation and amortization expense |
|
270,000 - 278,000 |
|
EBITDA |
|
505,000 - 535,000 |
|
Asset impairment losses |
|
155,000 |
|
|
|
34,000 |
|
Gain from insurance recoveries |
|
(9,000) |
|
Adjusted EBITDA |
|
|
The following is a reconciliation of net income to EBITDA and adjusted EBITDA.
|
Three Months Ended |
||
|
|||
Net income |
$ |
47,811 |
|
Interest expense, net |
46,902 |
|
|
Income tax expense |
1,090 |
|
|
Depreciation and amortization expense |
68,548 |
|
|
EBITDA |
164,351 |
|
|
Other |
3,942 |
|
|
Adjusted EBITDA |
$ |
168,293 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20211104005522/en/
Investors,
Investor Relations: 210-918-INVR (4687)
or
Media,
Corporate Communications: 210-918-2314 / 210-410-8926
Source:
FAQ
What were NuStar Energy's third-quarter 2021 results?
What is NuStar's target debt-to-EBITDA ratio for 2021?
How did NuStar's Permian Crude System perform in Q3 2021?
What is the adjusted EBITDA outlook for NuStar in 2021?