Buckeye GP Holdings L.P. (NYSE: BGH) Buckeye Partners, L.P. (NYSE: BPL) Kelso & Company Annual LP Conference April 21, 2010

Similar documents
Buckeye GP Holdings L.P. (NYSE: BGH) Buckeye Partners, L.P. (NYSE: BPL) Kelso & Company April 23, 2009

Buckeye Partners, L.P. Wachovia Pipeline and MLP Symposium - December 2008

Buckeye Partners, L.P. Master Limited Partner Conference February 2005

News Release NYSE: BPL

Buckeye Partners, L.P. One Greenway Plaza Suite 600 Houston, TX 77046

BPL 2011 Third-Quarter Earnings Results Page 1. Buckeye Partners, L.P. One Greenway Plaza Suite 600 Houston, TX 77046

Morgan Stanley Midstream MLP and Diversified Natural Gas Corporate Access Event

Buckeye Partners, L.P. One Greenway Plaza Suite 600 Houston, TX 77046

Investor Presentation. January 4, 2017

Martin Midstream Partners Reports 2018 Fourth Quarter Financial Results

Jefferies 2014 Global Energy Conference. November 11 & 12, 2014

Chickasaw Capital Management MLP Investor Conference Houston, TX September 21, 2016

2015 UBS MLP 1x1 Conference Park City, Utah January 13-14, 2015

News Release NYSE: BPL

Martin Midstream Partners Reports 2018 Third Quarter Financial Results

News Release NYSE: BPL

MARTIN MIDSTREAM PARTNERS L.P. Deutsche Bank Leveraged Finance Conference September 29, 2015

Martin Midstream Partners Reports 2018 First Quarter Financial Results

Morningstar Document Research

Casper Terminal Acquisition

Investor Presentation

INVESTOR PRESENTATION MAY 2018

RBC Capital Markets MLP Conference

PBF Logistics LP (NYSE: PBFX)

MARTIN MIDSTREAM PARTNERS L.P. Bank of America High Yield Energy & Power Leveraged Finance Conference JUNE 2, 2015

UBS MLP One-On-One Conference 2016 Park City, Utah January 12-13, 2016

Spectra Energy Partners: Moving Ahead, Building Value

INVESTOR PRESENTATION JANUARY 2018

WELLS FARGO PIPELINE, MLP & UTILITY SYMPOSIUM

UBS MLP One-on-One Conference

TransMontaigne Partners L.P. (NYSE TLP) Wells Fargo th Annual Energy Symposium December 10 th, 2013

TransMontaigne Partners L.P. (NYSE TLP) Wells Fargo Energy Symposium December 9 th and 10 th, 2014

TransMontaigne Announces First Quarter Results and Expansion

INVESTOR PRESENTATION DECEMBER 2018

S E C O N D - Q U A R T E R R E S U LT S. J u l y 3 1,

Midcoast Energy Partners, L.P. Investment Community Presentation. March 2014

Enable Midstream Partners, LP

Investor Relations Presentation

Investor Presentation. March 2-4, 2015 Strong. Innovative. Growing.

Creating Superior Value Go for Extraordinary

Investor Presentation. Third Quarter 2015

ENERGY TRANSFER EQUITY

Investor Presentation. December 2016

NYSE: MMP. Citi One-on-One MLP / Midstream Infrastructure Conference

Enable Midstream Partners, LP

Wells Fargo Wells Fargo 2014 Energy Symposium Annual Energy Symposium

UBS One-on-One MLP Conference

DECEMBER 2018 INVESTOR PRESENTATION. December 4, 2018

ENLC and ENLK ANNOUNCE SIMPLIFICATION TRANSACTION. October 22, 2018

NYSE: MMP. RBC Capital Markets Midstream Conference

Full year 2018 performance driven by continued strength in the Gulf of Mexico, capturing organic growth opportunities.

EQT REPORTS THIRD QUARTER 2017 EARNINGS

Enbridge Energy Partners, L.P. Capital Link Master Limited Partnership Investing Forum Mark A. Maki, President, Enbridge Energy Partners, L.P.

PBF Energy Inc. (NYSE: PBF) January 2017 Investor Presentation

Citi MLP / Midstream Infrastructure Conference. Las Vegas Aug. 2016

2017 MLPA Investor Conference

SemGroup Corporation Announces Third Quarter 2017 Results

SemGroup Corporation Announces Second Quarter 2017 Results

Wachovia Securities Pipeline & MLP Symposium

SUNOCO LOGISTICS PARTNERS L.P.

Wells Fargo Pipeline, MLP and Energy Symposium

Antero Midstream and AMGP Report Second Quarter 2018 Financial and Operating Results

MAGELLAN MIDSTREAM PARTNERS, L.P. CONSOLIDATED STATEMENTS OF INCOME (In thousands, except per unit amounts) (Unaudited)

May 9, First Quarter 2018 Results Earnings Conference Call

Investor Relations Presentation

NYSE: MMP. MLP and Energy Infrastructure Conference

Sprague Resources LP Reports First Quarter 2018 Results. Partnership confirms 2018 Adjusted EBITDA Guidance of $120 to $140 Million

Wells Fargo Annual Pipeline and MLP Symposium

EQT REPORTS SECOND QUARTER 2018 RESULTS Board authorizes $500 million share repurchase program

Third-Quarter 2017 Earnings Conference Call Presentation. October 26, 2017

Acquisition of Stronghold

FOURTH QUARTER AND FULL-YEAR 2018 REVIEW

Fourth-Quarter 2017 Earnings Conference Call Presentation. February 1, 2018

NYSE: MMP. SunTrust Midstream Summit

Copano Energy. Memphis, TN

EQT Announces Plan to Separate Midstream Business. February 21, 2018

EQM & EQGP Investor Presentation

INVESTOR UPDATE. April 2015

TransMontaigne Announces Third Quarter Results

Magellan Midstream Partners, L.P. Prepared Remarks for 2Q18 Earnings Call Thurs., Aug. 2, 2018, 12:30pm CST

Second Quarter 2018 Update

J.P. Morgan Energy Equity Conference. June 26, 2017 Don Marchand Executive Vice-President & Chief Financial Officer

Investor Relations Presentation

F O U R T H - Q U A R T E R A N D F U L L - YEAR R E S U LT S F E B. 2 5,

NYSE: WES, WGP

Driven to Create Value

EQM & EQGP Investor Presentation

Third Quarter 2018 Earnings Call

Buckeye Partners, L.P ANNUAL REPORT

SHELL MIDSTREAM PARTNERS, L.P.

SunCoke Energy Partners, L.P. Announces Strongest Ever Quarterly Operating Performance With Third Quarter 2017 Results

AMERICAN MIDSTREAM PARTNERS, LP (Exact name of registrant as specified in its charter)

Driving Distinctive Growth Goldman Sachs 2017 Global Energy Conference January 2017

EQT REPORTS SECOND QUARTER 2016 EARNINGS Increases 2016 drilling plan

Spectra Energy Partners: Moving Ahead, Building Value. June 26-27, 2013 New York, New York

Citi One-On-One MLP / Midstream Infrastructure Conference. August 20, 2014 Strong. Innovative. Growing.

1,800,000 Common Units. Representing Limited Partner Interests

Credit Suisse MLP & Energy Logistics Conference

SHELL MIDSTREAM PARTNERS, L.P. (SHLX) Q RESULTS ANNOUNCEMENT

EQM & EQGP Investor Presentation

Transcription:

Buckeye GP Holdings L.P. (NYSE: BGH) Buckeye Partners, L.P. (NYSE: BPL) Kelso & Company Annual LP Conference April 21, 2010

Forward Looking Statement Certain statements contained in this presentation or made by representatives of Buckeye GP LLC and MainLine Management LLC during the course of this presentation that are not historical facts are forward-looking statements. These statements may be identified by their use of predictive, future-tense or forward-looking words, such as "anticipates," "estimates," "expects," "forecasts," "intends," "outlook," "plans," "projects," "should," "targets," "will" or similar terms. Forward-looking statements are based on Buckeye GP LLC s and MainLine Management LLC s estimates, assumptions and expectations of future events and are subject to a number of risks, contingencies and uncertainties. None of Buckeye GP LLC, MainLine Management LLC, Buckeye Partners, L.P. or Buckeye GP Holdings L.P. can guarantee that these estimates, assumptions and expectations will prove to be accurate or will be realized. Buckeye GP LLC, MainLine Management LLC, Buckeye Partners, L.P. and Buckeye GP Holdings L.P. disclaim any intention or obligation, other than as required by law, to update or revise any forward-looking statements. Although Buckeye GP LLC and MainLine Management LLC believe that the assumptions underlying these statements are reasonable, investors are cautioned that such forward-looking statements are inherently uncertain and necessarily involve risks that may affect Buckeye Partners, L.P. s or Buckeye GP Holdings L.P. s business prospects and performance, causing actual results to differ from those discussed during this presentation. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements included in Buckeye Partners, L.P. s and Buckeye GP Holdings L.P. s respective Annual Report on Form 10-K for the year ended December 31, 2009. 2

BGH Investment Overview 3

Buckeye GP Holdings L.P. Investment Summary On June 25, 2007, ArcLight Capital Partners, Kelso & Company and Lehman Brothers Holdings purchased from Carlyle/Riverstone an approximate 62% limited partner interest in Buckeye GP Holdings L.P. (NYSE: BGH) Approximately 17.5 million shares at $23.50 per share for a total purchase price of $411.6 million excluding transaction costs (100% equity financed) BGH owns the entity that holds 100% of the general partner units in Buckeye Partners, L.P. (NYSE: BPL) The remaining BGH units are owned by the public BGH s sole cash generating assets are its partnership interests in BPL, comprised primarily of the following: Incentive distribution rights in BPL Indirect ownership of an approximate 1% general partner interest in each of BPL s subsidiary operating partnerships 243,914 BPL general partner units, or 0.5% of BPL s outstanding units 80,000 BPL limited partner units BGH market capitalization of approximately $950 million (based on closing price of $34.34 per unit on March 31, 2010) $3.58 per unit of cash distributions paid to BGH unitholders since June 2007 4

Summary Organizational Structure Kelso & Arclight Investor Groups Public 62% 38% Buckeye GP Holdings L.P. (NYSE Symbol: BGH) Buckeye GP LLC General Partner 0.5% Buckeye Partners, L.P. (NYSE Symbol: BPL) 3.2% 96.3% ESOP Limited Partner Public Limited Partners Pipeline Operations Terminalling & Storage Natural Gas Storage Energy Services Development & Logistics 5

Incentive Distribution Rights The incentive distribution rights in BPL constitute more than 90% of the cash flow to BGH BPL s latest quarterly distribution was $0.9375 ($3.75 annualized) to unit holders of record on February 16, 2010 (putting BPL in the highest distribution threshold) IDR Structure BPL Quarterly Distribution IDR to per Eligible BPL Unit General Partner up to $0.325 0% above $0.325 up to $0.350 15% above $0.350 up to $0.375 25% above $0.375 up to $0.400 30% above $0.400 up to $0.425 35% above $0.425 up to $0.525 40% above $0.525 45% 6

Quarterly Cash Inflows ($ in millions) Growth in Cash Distributions Received from BPL Underlying assets of BPL provide predictable and stable cash flows 14.0 $12.3 $12.6 $12.9 12.0 10.0 $8.2 $8.9 $9.3 $10.2 $10.7 $10.9 $11.2 8.0 6.0 4.0 2.0 0.0 Q3 07 Q4 07 Q1 08 Q2 08 Q3 08 Q4 08 Q1 09 Q2 09 Q3 09 Q4 09 IDR's from BPL GP Units Distributions (1) Operating Partnerships Distributions (2) LP Units Distributions (3) 1) Distributions from the ownership of 243,914 BPL GP units 2) Distributions from the indirect 1% ownership in certain of Buckeye's operating subsidiaries 3) Distributions from the ownership of 80,000 BPL LP units 7

Cash Distributions to BGH Unit Holders BGH has a consistent track record of growth in distributions to its unit holders (Kelso, Arclight, public, etc.) $1.80 $1.60 $1.40 $1.20 $1.06 $1.14 $1.20 $1.24 $1.28 $1.32 $1.40 $1.48 $1.56 $1.64 $1.00 $0.80 $0.60 $0.40 $0.20 $0.00 Q3 07 Q4 07 Q1 08 Q2 08 Q3 08 Q4 08 Q1 09 Q2 09 Q3 09 Q4 09 Note: Amounts represent annualized cash distributions declared for the respective quarter. 8

BPL Overview 9

BPL Overview Proven 23-year track record as a publicly traded partnership through varying economic and commodity price cycles Distribution increases in each of the last 23 consecutive quarters Diversified portfolio of assets provide balanced mix of stability and growth Substantial asset positions in markets served with visible opportunities for continued growth Market capitalization of approximately $3.1 billion (based on closing price of $60.07 per unit on March 31, 2010) Substantial reorganization in 2009 supports partnership objective to be a best-in-class asset manager Strong alignment with general partner and management interests 10

BPL Asset Map Lodi Reno Chicago Indianapolis Detroit Pittsburgh Macungie New York City Lima Philadelphia St. Louis San Diego Operating Systems Buckeye Pipe Line Company, L.P. Buckeye Gulf Coast Pipe Lines, L.P. Buckeye Pipe Line Transportation LLC Everglades Pipe Line Company, L.P. Laurel Pipe Line Company, L.P. NORCO Pipe Line Company, LLC Wood River Pipe Lines LLC Lodi Gas Storage, LLC Buckeye Terminals, LLC Buckeye Albany Terminal LLC Buckeye Energy Services LLC Delivery Point to Customers Marketing Terminals Joint Venture Interests Muskegon Pipeline LLC WesPac Pipelines Memphis LLC West Texas LPG Pipeline Contract Pipeline Operations Houston Port Arthur Ft. Lauderdale Miami Key Highlights Owns 5,400 miles of pipeline with 100 delivery points Operates 2,400 miles of pipeline under operation and maintenance contracts 67 terminals Approx. 27 million barrels of storage capacity 11

BPL s Business Strategy Generate stable cash flows Improve operating efficiencies and asset utilization Grow our portfolio of fee-based businesses with opportunistic revenue generating capabilities Operate in a safe and environmentally responsible manner Maintain an investment-grade credit rating Increase cash distributions to our unitholders 12

BPL s Business Plan Become best-in-class asset manager Achieve the highest asset utilization at lowest cost per unit Safe, reliable, and environmentally responsible operations Began the process of transforming the organization through best practices initiative in 2009 24-36 month process to transform the culture to a more commercial focus with emphasis on activities that drive bottom line growth Places decision making and accountability with asset teams nearer the customer Expect $18 million of annual cost savings from initiative Organizational changes implemented: Before Best Practices Initiative Field offices exist to support Corporate office 6 operating districts Staff for peak cycles Limited training Separate functional groups for operations and maintenance No widespread incentive program for ideas to generate earnings growth After Best Practices Initiative Corporate office exists to support Field 4 operating districts with less redundancy Staff for normal operations Extensive training (internal Buckeye University established) Multi-skilled asset teams created Gain sharing program established to provide extra incentives 13

BPL s Business Plan (Continued) Optimize and grow our portfolio of pipeline, terminalling and storage assets Forming Buckeye s Energy Services segment and acquiring the Farm & Home Oil Company business in 2008 Expanding Energy Services commercial operations across BPL s footprint, which contributed revenues of approximately $25 million to the Pipeline Operations and Terminalling and Storage segments in 2009 Pursue strategic acquisitions and capital projects that complement and grow Buckeye s existing footprint and/or expand its geographic, product and asset class diversity Forming our natural gas storage segment in 2008 through the $442 million acquisition of the Lodi Gas storage facility in northern California Acquiring refined products pipeline and terminal assets from ConocoPhillips in Q4 2009 expanded our fee-based business and provides opportunistic revenue generating capabilities Executing the memorandum of understanding with NOVA Chemicals in February 2010 to construct a pipeline to transport NGLs from the Marcellus Basin to Sarnia, Ontario Maintain financial metrics supporting investment-grade credit ratings Accessing the equity and debt capital markets in 2009 decreased our leverage and increased liquidity 14

BPL Operating Segments Pipeline Operations - $230.2 million Owns and operates large, geographically diverse refined petroleum products pipeline systems Terminalling and Storage - $72.5 million Approximately 27 million barrels of storage capacity 2009 Adjusted EBITDA By Segment 11% 5% 2% Natural Gas Storage - $42.2 million 40 Bcf of total capacity serving natural gas markets in Northern California Energy Services - $19.4 million Wholesale distributor of refined products focuses on improving utilization of BPL assets Development and Logistics - $6.6 million Transformation in 2009 to serve as a development arm within Buckeye providing project development, origination and execution 20% Pipeline Operations Natural Gas Storage Development & Logistics 62% Terminalling & Storage Energy Services Note: See appendix for definition of Adjusted EBITDA and reconciliation of Adjusted EBITDA to Net Income 15

BPL 2009 Financial Overview Completed company-wide best practices review, which is expected to provide recurring cost savings of approximately $18 million per year Bottom-up review and implementation throughout all organizations $6.6 million of savings achieved in 2009; incremental savings of $11 - $12 million expected in 2010 Expanded BES commercial operations across BPL s footprint Contributed revenues of approximately $25 million to the Pipeline Operations and Terminalling and Storage segments $54 million (including product inventory) acquisition of a 310-mile refined products pipeline system and three terminals from ConocoPhillips completed in Q4 2009 Decreased leverage from $105 million of net proceeds received in Q1 2009 from the sale of 3.0 million LP units Increased liquidity through issuance of $275 million of 5.50% senior unsecured 10- year notes in Q3 2009 16

$ in millions $ in millions Strengthening Financial Performance $400 $350 $300 $250 $200 $150 $100 $50 $0 $201.1 Adjusted EBITDA $251.1 $225.3 $318.2 $370.9 $300 $250 $200 $150 $100 $50 $0 Distributable Cash Flow (1) $216.0 $167.2 $133.5 $142.3 $273.4 2005 2006 2007 2008 2009 2005 2006 2007 2008 2009 BPL Distributions per Unit (2) Distribution Coverage (3) $5.00 $4.00 $3.00 $2.875 $3.075 $3.275 $3.475 $3.675 1.20x 1.15x 1.10x 1.05x 1.03x 1.03x 1.15x $2.00 $1.00 $0.00 2005 2006 2007 2008 2009 1.00x 0.95x 0.90x 0.85x 0.96x 0.96x 2005 2006 2007 2008 2009 (1) See appendix for definition of Distributable Cash Flow and reconciliation of Distributable Cash Flow to Net Income. (2) Represents distributions declared for each year. Distributions for the 4 th quarter are paid in the 1 st quarter of the following year. (3) Distributable Cash Flow divided by cash distributions declared for respective periods. 17

Investment-Grade Credit Metrics Rated Baa2 from Moody s and BBB from Standard and Poors (both with stable outlooks) 4.50x Net LT Debt / Adjusted EBITDA 5.50x Adjusted EBITDA / Interest 4.00x 5.00x 3.50x 3.00x 4.50x 4.00x 3.50x 2.50x 2005 2006 2007 2008 2009 Net LT Debt / Adjusted EBITDA 3.00x 2005 2006 2007 2008 2009 Adjusted EBITDA / Interest Credit Metrics 2005 2006 2007 2008 2009 Net LT Debt / Adjusted EBITDA 4.35x 4.33x 3.01x 4.36x 3.95x Adjusted EBITDA / Interest 4.64x 4.32x 4.99x 4.28x 4.96x Note: Net Debt excludes BES s credit facility. 18

Concluding Remarks 19

BGH Investment Rationale Incentive distribution rights from BPL s cash distributions provide solid foundation for increasing returns to BGH unit holders Underlying assets of BPL provide predictable and stable cash flows with a proven track record through varying economic cycles 2009 reorganization positions BPL to better identify and capture growth opportunities Recent acquisitions combined with expansion capital expenditures provide basis for cash flow growth BPL has demonstrated its access to equity and debt capital markets to support growth initiatives and its investment-grade credit ratings 20

Non-GAAP Reconciliations 21

Non-GAAP Reconciliations 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 from continuing operations before interest 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 expense and income taxes. Adjusted EBITDA, which also is a non-gaap measure, is defined by Buckeye as EBITDA plus 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. In addition, Buckeye s management has excluded the impairment expense related to the approximately 350-mile natural gas liquids pipeline from Wattenberg, Colorado, to Bushton, Kansas, that Buckeye sold in January 2010 (the Buckeye NGL Pipeline ), the GP incentive compensation and reorganization expense from Adjusted EBITDA in order to evaluate the results of Buckeye s operations on a comparative basis over multiple periods. This presentation also includes discussion of net income attributable to Buckeye s unitholders before special items, which is a non-gaap measure derived by excluding from net income attributable to Buckeye s unitholders items to recognize the Buckeye NGL Pipeline impairment expense and expenses related to an organizational restructuring, and operating income before special items, which is a non-gaap measure derived by excluding from operating income items to recognize the Buckeye NGL Pipeline impairment expense and expenses related to an organizational restructuring. EBITDA, Adjusted EBITDA, net income attributable to Buckeye s unitholders before special items, and operating income before special items 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. 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 items may vary among 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. 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. Net income attributable to Buckeye s unitholders before special items and operating income before special items are useful measures for investors because they allow comparison of Buckeye s core operations from period to period. Distributable cash flow, which is a financial measure included in this presentation, is another measure not defined under GAAP that is defined by Buckeye as net income attributable to Buckeye s unitholders from continuing operations, excluding depreciation and amortization, the Buckeye NGL Pipeline impairment expense, the GP incentive compensation and Buckeye s reorganization expense. In addition, distributable cash flow excludes the deferred land lease expense for Buckeye s Natural Gas Storage segment and the senior administrative charge, which has been waived indefinitely, both of which are non-cash items, and is reduced by maintenance capital expenditures. 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. 22

Net Income to Adjusted EBITDA Years Ended December 31, ($ thousands) 2005 2006 2007 2008 2009 Net income $103,716 $114,840 $160,617 $189,881 $146,900 Less: Noncontrolling interest (3,758) (4,600) (5,261) (5,492) (5,918) Less: Income from discontinued operations 0 0 0 (1,230) 0 Net income attributable to BPL from continuing operations 99,958 110,240 155,356 183,159 140,982 Interest and debt expense 43,357 52,113 50,378 74,387 74,851 Income tax expense (benefit) 866 595 763 796 (348) Depreciation and amortization 36,760 44,039 44,651 55,299 59,164 EBITDA 180,941 206,987 251,148 313,641 274,649 Non-cash deferred lease expense 0 0 0 4,598 4,500 Asset impairment expense 0 0 0 0 59,724 Reorganization expense 0 0 0 0 32,057 GP incentive compensation 20,180 18,277 0 0 0 Adjusted EBITDA $201,121 $225,264 $251,148 $318,239 $370,930 Adjusted Segment EBITDA: Pipeline Operations $158,425 $180,605 $192,236 $196,852 $230,172 Terminalling & Storage 34,881 36,816 49,363 60,410 72,518 Natural Gas Storage 0 0 0 42,374 42,214 Energy Services 0 0 0 9,818 19,419 Development & Logistics 7,815 7,843 9,549 8,785 6,607 Total Adjusted EBITDA $201,121 $225,264 $251,148 $318,239 $370,930 23

Net Income to Distributable Cash Flow Years Ended December 31, ($ in thousands) 2005 2006 2007 2008 2009 Net Income 103,716 114,840 160,617 189,881 146,900 Less: Net income attributable to noncontrolling interests (3,758) (4,600) (5,261) (5,492) (5,918) Less: Income from discontinued operations - - - (1,230) - Net income attributable to BPL from continuing operations 99,958 110,240 155,356 183,159 140,982 Depreciation and amortization 36,760 44,039 44,651 55,299 59,164 Non-cash deferred lease expense - - - 4,598 4,500 Asset impairment expense - - - - 59,724 Reorganization expense - - - - 32,057 Non-cash senior administrative charge - - 950 1,900 475 GP incentive compensation 20,180 18,277 - - - Maintenance capital expenditures (23,400) (30,234) (33,803) (28,936) (23,496) Distributable cash flow 133,498 142,322 167,154 216,020 273,406 Distributions used for coverage ratio 129,288 147,979 173,689 209,412 237,515 Coverage ratio 1.03x 0.96x 0.96x 1.03x 1.15x 24