ProfitQuotes.com
symbol lookup  commodity list
Bookmark This Page
Daily Dividend Report: PH, SYY, XOM, CVX, BAC

Fri, 26 Apr 16:24:29 GMT
Daily Dividend Report: PFE, SCHW, CI, MPC, AVY

Thu, 25 Apr 17:45:00 GMT
Portfolio Channel
Free Energy Dividend Stock Report
Free Dividend Report - Top Ranked Stocks
Free Dividend Paying Gold/Metals Stocks Report
Get a quote box (like the one below) for your site!
ProfitQuotes.com Commodities Quotes
commodity quotes list
energy quotes  gold quotes
uranium stocks  
solar power stocks

wind power stocks

Industry focus:

advertising stocks,
space stocks,
aerospace stock,
aerospace sector,
list of aerospace companies,
largest chemical companies,
chemical stock,
chemical news,
best agriculture stocks,
ag stocks,
chinese agriculture stocks,
top agriculture companies,
agriculture stocks,
agricultural stocks,
agricultural stock,
stocks agriculture,
agriculture markets,
agriculture index,
agriculture industries,
agricultural investment,
agriculture investment,
agricultural industry,
farm stock,
airline stock symbols,
airline stock prices,
airline stock,
airlines stock,
clothing stock,
fashion stocks,
publicly traded fashion companies,
clothing company stocks,
apparel stock,
apparel companies,
application software stocks,
asset management stocks,
auto stocks,
auto industry stocks,
chinese auto stocks,
auto stock prices,
automotive stock,
auto parts stocks,
community bank stocks,
regional bank stocks,
canadian bank stocks,
banking stock,
national bank stocks,
commercial bank stock,
banks stock,
bank stock quote,
bank stocks,
banking industry,
alcohol stocks,
beverage stock,
global wine stocks,
wine stocks,
liquor stock,
biotech stocks list,
biotechnology investing,
public biotech companies,
top biotech stocks,
nanotechnology stock,
largest biotech companies,
biotechnology stock,
biotech investing,
investing in biotech,
best biotech companies,
bio stocks,
biotech sector,
biotechnology investment,
biopharma companies,
new biotech companies,
biotech investment,
biotechnology industries,
nanotech stocks,
biotech stocks,
biotechnology articles,
biotechnology news,
business stocks,
service stocks,
chemical companies,
chemical industries,
chemical industry,
chemical company,
chemicals company,
cigarette stock,
cigarette company stocks,
cigarette stock symbols,
tobacco company stocks,
tobacco stock,
cigar stocks,
communications stocks,
communication stock,
computer peripherals companies,
computer peripherals,
computers stocks,
computer stock,
computer web,
internet stocks,
construction stocks,
machinery stocks,
builders stocks,
building stocks,
consumer goods stocks,
consumer services stocks,
consumer services companies,
lending stocks,
mortgage banking,
lending companies,
mortgage bankers,
loan services,
mortgage services,
mortgage bank,
loan bank,
defense stocks,
defensive stock,
department store stocks,
diagnostic company,
diagnostic companies,
pharmaceuticals stocks,
drug stocks,
drug company stocks,
pharma stock,
education stocks,
college stock,
electric utility stocks,
electric company stocks,
electric utilities stocks,
utility stocks,
utilities stocks,
power equipment companies,
electrical supply companies,
electronic stocks,
entertainment stock,
movie stocks,
movies companies,
movie company,
cefs,
open ended and closed ended mutual funds,
closed ended investment,
closed ended fund,
bonds fund,
closed end,
food stock,
game stock,
gambling stocks,
casino stocks,
gaming stocks list,
gaming stocks,
gas utility companies,
gas company stocks,
construction industries,
builders contractors,
construction services,
construction industry,
grocery store stocks,
supermarket stock,
drug store stocks,
home stocks,
furniture stock,
home improvement stocks,
medical company stocks,
top medical stocks,
medical stock,
hospital stock,
medical supply stocks,
medical technology stocks,
medical device stocks,
medical equipment stocks,
copper mining,
palladium mining stocks,
mining metals,
mining,
mining news,
gold exploration,
mining share price,
lithium mines,
mining industries,
international mining companies,
mining information,
molybdenum mining companies,
nickel mining companies,
metals and mining stocks,
gold and silver mining stocks,
copper mining companies,
rare earth mining companies,
rare metals stocks,
rare earth stocks,
metals stocks,
welding stock,
nonprecious metals,
non metallic mining,
office supplies companies,
office supply companies,
oil services stocks,
oil pipeline stocks,
gas pipeline stocks,
gas pipeline companies,
pipeline companies,
natural gas pipeline companies,
oil services companies,
oil field services,
oil service stocks,
natural gas pipelines,
oilfield service companies,
oil and gas pipeline companies,
oil gas pipeline,
oil exploration stocks,
oil exploration sector,
oil exploration companies,
oil drilling stocks,
oil drilling companies,
oil production companies,
china oil companies,
brazil oil companies,
china oil stocks,
brazil oil stocks,
oil companies,
oil stocks,
oil drilling,
oil exploration,
offshore oil drilling companies,
list of oil drilling companies,
oil and gas exploration,
oil and gas drilling,
oil and gas stocks,
oil and gas drilling companies,
oil refining companies,
oil marketing companies,
oil refining stocks,
oil refining sector,
oil refinery companies,
oil refinery stocks,
major oil companies,
oil sector,
oil refinery,
oil refinery company,
oil company,
oil marketing company,
oil refining company,
oil refining industry,
major oil companies list,
oil and gas companies,
crude oil stocks,
packaging companies,
container companies,
packaging stocks,
packaging sector,
container sector,
pulp stocks,
paper stocks,
timber stocks,
pulp companies,
paper companies,
timber companies,
timber trusts,
cardboard companies,
paper sector,
timber sector,
paper companies list,
silver mining companies,
gold mining companies,
gold mining sector,
precious metal stocks,
mining companies,
exploration sector,
mining sector,
exploration stocks,
mining stocks,
silver stocks,
gold stocks,
gold mining stocks,
silver mining stocks,
silver mining company,
canadian mining companies,
gold mining,
gold mining company,
mining company,
list of mining companies,
gold stocks list,
largest gold mining companies,
silver mining,
printing companies,
printing stocks,
printing sector,
newspaper stocks,
newspaper sector,
newspaper companies,
publishing stocks,
publishing sector,
publishing companies,
digital media companies,
digital media stocks,
digital media sector,
book publishing companies,
digital media company,
publishing company,
railroad stocks,
railroad sector,
railroad companies,
railroad company,
railroad investment,
major railroad companies,
real estate companies,
real estate stock,
real estate public companies,
real estate investing,
real estate investments,
real estate sector,
commercial real estate investing,
real estate investment firms,
real estate investing guide,
REITs,
real estate investment trust,
REIT sector,
REIT stocks,
REITs sector,
REITs stock,
public REITs,
real estate investment trusts,
real estate investment trust companies,
real estate investment trusts REITs,
real estate investment companies,
real estate investment company,
real estate investment trust REIT,
rubber stocks,
plastic stocks,
rubber companies,
plastic companies,
rubber sector,
plastic sector,
plastic manufacturing companies,
rubber company,
plastic company,
semiconductor stocks,
semiconductor investments,
semi stocks,
semiconductor companies,
semiconductor sector,
shipping stocks,
dry bulk stocks,
container stocks,
dry bulk shipping,
dry bulk shipping companies,
tanker stocks,
shipping companies,
shipping sector,
specialty retail,
retail stocks,
retail investing,
retail store stocks,
consumer stocks,
consumer investment,
retail companies,
retail sector,
sports stocks,
sports investing,
sporting goods stocks,
sports investments,
sporting goods companies,
sporting goods sector,
stock message boards,
television stocks,
television investment,
radio stocks,
radio invest,
media stocks,
media invest,
media investment,
media investing,
television companies,
television sector,
radio sector,
radio companies,
media companies,
media sector,
textile stocks,
apparel stocks,
textile investment,
textile companies,
textile sector,
apparel sector,
freight investment,
transportation investment,
truck investment ,
freight stocks,
transportation stocks,
trucking stocks,
trucking companies,
trucking sector,
waste management stocks,
waste stocks,
recycling stocks,
waste investment,
waste companies,
waste sector,
water stocks,
water utilities,
water investing,
water investment,
water companies,
water sector

Home Oil & Gas Electricity Metals Treasuries Stocks My Portfolios Forex
News - Full Story
 Related Quotes
 Nustar Energy L.P. Common Units  22.75   0.17  0.75%
 Enter Symbols: 

NuStar Energy L.P. Reports Solid Fourth Quarter and Full-Year 2023 Earnings Results

SAN ANTONIO, Feb. 15 /BusinessWire/ -- NuStar Energy L.P. (NYSE:NS) today announced solid results for the fourth quarter and full-year 2023 fueled by strong revenues and volumes in its refined products pipelines and strong performance in its Fuels Marketing Segment.

NuStar reported net income of $70 million for the fourth quarter of 2023, or $0.37 per unit, compared to net income of $92 million, or $0.18 per unit, for the fourth quarter of 2022. Results for the fourth quarter of 2022 include a gain from insurance proceeds to rebuild tanks at its Selby terminal. Earnings per unit (EPU) for the fourth quarter of 2022 also included a $0.31 per unit premium related to the repurchase of a portion of the Series D preferred units. Excluding the effects of these items, adjusted net income was $75 million for the fourth quarter of 2022, or $0.34 per unit. For full-year 2023, NuStar reported net income of $274 million, or $0.72 per unit, compared to net income of $223 million, or $0.36 per unit, for the year ended 2022.

Excluding the gain related to the sale of a portion of NuStar's corporate headquarters in 2023, non-cash charges and insurance proceeds in 2022, as well as the EPU impact from the repurchases of the Series D preferred units in 2023 and 2022, our full-year 2023 adjusted net income was $233 million, or $0.92 per unit, compared to 2022 adjusted net income of $250 million, or $0.92 per unit.

It is important to note that earnings before interest, taxes, depreciation and amortization (EBITDA) were not impacted by the premium associated with the accelerated repurchase of the Series D preferred units, and we reported EBITDA of $199 million for the fourth quarter of 2023, compared to fourth quarter of 2022 adjusted EBITDA of $197 million. Our adjusted EBITDA for full-year 2023 was $735 million - up compared to 2022 adjusted EBITDA of $722 million.

Distributable Cash Flow (DCF) was $87 million for the fourth quarter of 2023, compared to fourth quarter of 2022 adjusted DCF of $89 million. The distribution coverage ratio was 1.73 times for the fourth quarter of 2023.

Adjusted DCF was $354 million for full-year 2023, compared to adjusted DCF of $357 million in 2022. The adjusted distribution coverage ratio was 1.86 times for full-year 2023.

"I am pleased to report that we have delivered another quarter of solid earnings results and made significant progress on many of our strategic initiatives in 2023," said NuStar Chairman and CEO Brad Barron.

Operations Continue to Perform Well

NuStar's Pipeline Segment generated operating income of $130 million and EBITDA of $174 million in the fourth quarter of 2023, compared to operating income of $132 million and EBITDA of $176 million in the fourth quarter of 2022, as increased revenues and throughputs across refined products systems were offset by decreases from the Permian Crude System and Corpus Christi Crude System.

The Permian Crude System's fourth quarter of 2023 volumes averaged 528,000 BPD, down compared to the fourth quarter of 2022 but up slightly from the third quarter of 2023.

"As we have said on prior calls, our Permian volumes reflected some producer-specific operational issues and delays in 2023, which were largely resolved over the course of the year," said Barron.

For full-year 2023, NuStar's Pipeline Segment generated operating income of $483 million, compared to operating income of $439 million in 2022, and EBITDA of $659 million in 2023, compared to EBITDA of $617 million in 2022, an improvement of 7%.

"Our refined products systems, along with our Ammonia System, generated solid, dependable revenue in 2023 as total throughputs were up compared to 2022, reflecting the strength of these assets and our strong position in the markets we serve in the mid-Continent and throughout Texas," said Barron.

"Our McKee System also performed very well this year, with higher revenues and throughputs versus last year, and almost all our pipeline systems benefitted from annual rate escalations linked to either the FERC index or PPI."

NuStar's Storage Segment generated operating income of $26 million and EBITDA of $45 million in the fourth quarter of 2023, compared to operating income of $22 million and EBITDA of $41 million in the fourth quarter of 2022, largely driven by the solid performance of the West Coast region and the continuing growth from our West Coast Renewables Strategy.

For full-year 2023, NuStar's Storage Segment generated operating income of $88 million and EBITDA of $163 million, compared to operating income of $61 million and adjusted EBITDA of $180 million in 2022. While West Coast region revenues continued to increase, an amendment and an extension of a customer contract at the Corpus Christi North Beach terminal combined with customer transitions and required tank maintenance at the St. James terminal contributed to the decrease in adjusted EBITDA.

Barron also highlighted the strong performance of NuStar's Fuels Marketing Segment.

"After a near record-breaking 2022, our Fuels Marketing Segment has turned in another strong quarter, generating operating income and EBITDA of $12 million in the fourth quarter of 2023, which is comparable to the segment's strong fourth quarter of 2022 results," said Barron. For full-year 2023, NuStar's Fuels Marketing Segment generated operating income and EBITDA of $33 million, comparable to 2022 operating income and EBITDA of $34 million.

Even with the acceleration of our Series D redemptions in 2023, we ended the fourth quarter of 2023 with a healthy debt-to-EBITDA ratio of 3.85 times and $652 million available on our $1.0 billion unsecured revolving credit facility.

Positive Outlook for 2024

Although the pending merger with Sunoco LP is expected to close as early as the second quarter of 2024, we want to provide our 2024 financial expectations for NuStar on a stand-alone basis. We expect to generate full-year 2024 net income in the range of $220 to $260 million and full-year 2024 EBITDA in the range of $720 to $780 million.

NuStar once again expects to self-fund all of its operational expenses, growth capital and distributions, and continues to target a healthy year-end debt-to-EBITDA ratio below four times.

Conference Call Details

In light of the merger announced on January 22, 2024, NuStar no longer plans to host its previously scheduled earnings call.

About NuStar Energy L.P.

NuStar Energy L.P., through its subsidiaries (collectively, "NuStar" or the "Partnership"), is an independent liquids terminal and pipeline operator. NuStar has approximately 9,500 miles of pipeline and 63 terminal and storage facilities that store and distribute crude oil, refined products, renewable fuels, ammonia and specialty liquids. The Partnership's combined system has approximately 49 million barrels of storage capacity, and NuStar has operations in the United States and Mexico. For more information, visit NuStar Energy L.P.'s website at www.nustarenergy.com and its Sustainability page at https://sustainability.nustarenergy.com/.

Cautionary Statement Regarding Forward-Looking Statements

This press release includes 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 NuStar. These statements reflect NuStar's current views with respect to future events and are subject to various risks, uncertainties and assumptions. These risks, uncertainties and assumptions are discussed in NuStar Energy L.P.'s 2022 annual report on Form 10-K and subsequent filings with the Securities and Exchange Commission. Actual results may differ materially from those described in the forward-looking statements. Except as required by law, NuStar does not intend, or undertake any obligation, to update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.

NuStar Energy L.P. and Subsidiaries

Consolidated Financial Information

(Unaudited, Thousands of Dollars, Except Unit, Per Unit and Ratio Data)

Three Months Ended December 31,

Year Ended December 31,

2023

2022

2023

2022

Statement of Income Data:

Revenues:

Service revenues

$

304,989

$

299,497

$

1,155,567

$

1,120,249

Product sales

146,697

130,463

478,620

562,974

Total revenues

451,686

429,960

1,634,187

1,683,223

Costs and expenses:

Costs associated with service revenues:

Operating expenses

95,112

92,353

371,689

364,989

Depreciation and amortization expense

63,183

63,195

250,982

251,878

Total costs associated with service revenues

158,295

155,548

622,671

616,867

Costs associated with product sales

125,846

108,730

407,793

486,947

Impairment loss

-

-

-

46,122

General and administrative expenses

34,418

34,460

129,846

117,116

Other depreciation and amortization expense

1,056

1,776

4,728

7,358

Total costs and expenses

319,615

300,514

1,165,038

1,274,410

Gain on sale of assets

-

-

41,075

-

Operating income

132,071

129,446

510,224

408,813

Interest expense, net

(62,698

)

(55,956

)

(241,364

)

(209,009

)

Other income, net

2,917

19,024

10,215

26,182

Income before income tax expense

72,290

92,514

279,075

225,986

Income tax expense

1,899

911

5,412

3,239

Net income

$

70,391

$

91,603

$

273,663

$

222,747

Basic and diluted net income per common unit

$

0.37

$

0.18

$

0.72

$

0.36

Basic and diluted weighted-average common units outstanding

126,205,999

110,566,272

116,851,373

110,341,206

Non-GAAP Data (Note 1):

Adjusted net income

$

70,391

$

75,237

$

232,588

$

249,795

Adjusted net income per common unit

$

0.37

$

0.34

$

0.92

$

0.92

EBITDA

$

199,227

$

213,441

$

776,149

$

694,231

Adjusted EBITDA

$

199,227

$

197,075

$

735,074

$

722,423

DCF

$

87,337

$

69,937

$

287,061

$

337,482

Adjusted DCF

$

87,337

$

89,216

$

353,756

$

356,761

Distribution coverage ratio

1.73x

1.58x

1.51x

1.91x

Adjusted distribution coverage ratio

1.73x

2.01x

1.86x

2.02x

For the Four Quarters Ended December 31,

2023

2022

Consolidated Debt Coverage Ratio

3.85x

3.98x

NuStar Energy L.P. and Subsidiaries

Consolidated Financial Information - Continued

(Unaudited, Thousands of Dollars, Except Barrel Data)

Three Months Ended December 31,

Year Ended December 31,

2023

2022

2023

2022

Pipeline:

Crude oil pipelines throughput (barrels/day)

1,299,866

1,410,966

1,234,051

1,319,360

Refined products and ammonia pipelines

throughput (barrels/day)

617,909

611,011

602,913

579,240

Total throughput (barrels/day)

1,917,775

2,021,977

1,836,964

1,898,600

Throughput and other revenues

$

228,621

$

229,935

$

873,869

$

828,191

Operating expenses

54,754

53,609

214,751

210,719

Depreciation and amortization expense

44,294

44,726

175,930

178,802

Segment operating income

$

129,573

$

131,600

$

483,188

$

438,670

Storage:

Throughput (barrels/day)

489,206

512,504

448,331

480,129

Throughput terminal revenues

$

31,473

$

26,288

$

104,495

$

110,591

Storage terminal revenues

54,056

53,165

215,104

223,958

Total revenues

85,529

79,453

319,599

334,549

Operating expenses

40,358

38,744

156,938

154,270

Depreciation and amortization expense

18,889

18,469

75,052

73,076

Impairment loss

-

-

-

46,122

Segment operating income

$

26,282

$

22,240

$

87,609

$

61,081

Fuels Marketing:

Product sales

$

137,540

$

120,574

$

440,725

$

520,486

Cost of goods

125,401

107,850

405,992

484,477

Gross margin

12,139

12,724

34,733

36,009

Operating expenses

449

882

1,807

2,473

Segment operating income

$

11,690

$

11,842

$

32,926

$

33,536

Consolidation and Intersegment Eliminations:

Revenues

$

(4

)

$

(2

)

$

(6

)

$

(3

)

Cost of goods

(4

)

(2

)

(6

)

(3

)

Total

$

-

$

-

$

-

$

-

Consolidated Information:

Revenues

$

451,686

$

429,960

$

1,634,187

$

1,683,223

Costs associated with service revenues:

Operating expenses

95,112

92,353

371,689

364,989

Depreciation and amortization expense

63,183

63,195

250,982

251,878

Total costs associated with service revenues

158,295

155,548

622,671

616,867

Costs associated with product sales

125,846

108,730

407,793

486,947

Impairment loss

-

-

-

46,122

Segment operating income

167,545

165,682

603,723

533,287

Gain on sale of assets

-

-

41,075

-

General and administrative expenses

34,418

34,460

129,846

117,116

Other depreciation and amortization expense

1,056

1,776

4,728

7,358

Consolidated operating income

$

132,071

$

129,446

$

510,224

$

408,813

NuStar Energy L.P. and Subsidiaries
Reconciliation of Non-GAAP Financial Information
(Unaudited, Thousands of Dollars, Except Ratio Data)

Note 1: NuStar Energy L.P. (the Partnership) utilizes financial measures, such as earnings before interest, taxes, depreciation and amortization (EBITDA), distributable cash flow (DCF) and distribution coverage ratio, which are not defined in U.S. generally accepted accounting principles (GAAP). Management believes these financial measures provide useful information to investors and other external users of our financial information because (i) they provide additional information about the operating performance of the Partnership's assets and the cash the business is generating, (ii) investors and other external users of our financial statements benefit from having access to the same financial measures being utilized by management and our board of directors when making financial, operational, compensation and planning decisions and (iii) they highlight the impact of significant transactions. We present segment EBITDA to facilitate period-over-period comparisons of the operational performance of our business segments and to understand our business segments' relative contributions to our consolidated performance. We may also adjust these measures to enhance the comparability of our performance across periods.

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. They should not be considered in isolation or as substitutes for a measure of performance prepared in accordance with GAAP.

The following is a reconciliation of net income to EBITDA, DCF and distribution coverage ratio.

Three Months Ended December 31,

Year Ended December 31,

2023

2022

2023

2022

Net income

$

70,391

$

91,603

$

273,663

$

222,747

Interest expense, net

62,698

55,956

241,364

209,009

Income tax expense

1,899

911

5,412

3,239

Depreciation and amortization expense

64,239

64,971

255,710

259,236

EBITDA

199,227

213,441

776,149

694,231

Interest expense, net

(62,698

)

(55,956

)

(241,364

)

(209,009

)

Reliability capital expenditures

(7,504

)

(8,118

)

(27,995

)

(32,775

)

Income tax expense

(1,899

)

(911

)

(5,412

)

(3,239

)

Long-term incentive equity awards (a)

3,242

3,337

12,919

11,434

Preferred unit distributions

(23,335

)

(32,511

)

(114,729

)

(127,589

)

Impairment loss

-

-

-

46,122

Income tax benefit related to impairment loss

-

-

-

(1,144

)

Premium on redemption/repurchase of Series D Cumulative Convertible Preferred Units

-

(49,600

)

(107,770

)

(49,600

)

Other items

(19,696

)

255

(4,737

)

9,051

DCF

$

87,337

$

69,937

$

287,061

$

337,482

Distributions applicable to common limited partners

$

50,607

$

44,328

$

189,724

$

176,746

Distribution coverage ratio (b)

1.73x

1.58x

1.51x

1.91x

(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.

NuStar Energy L.P. and Subsidiaries
Reconciliation of Non-GAAP Financial Information - Continued
(Unaudited, Thousands of Dollars, Except Ratio and Per Unit 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).

Year Ended December 31,

2023

2022

Operating income

$

510,224

$

408,813

Depreciation and amortization expense

255,710

259,236

Impairment loss

-

46,122

Amortization expense of equity-based awards

15,547

13,781

Pro forma effect of disposition (a)

-

(1,760

)

Other

(6,087

)

(3,607

)

Consolidated EBITDA, as defined in the Revolving Credit Agreement

$

775,394

$

722,585

Long-term debt, less current portion of finance leases

$

3,410,338

$

3,293,415

Long-term portion of finance leases

(50,707

)

(51,127

)

Unamortized debt issuance costs

27,809

33,252

NuStar Logistics' floating rate subordinated notes

(402,500

)

(402,500

)

Consolidated Debt, as defined in the Revolving Credit Agreement

$

2,984,940

$

2,873,040

Consolidated Debt Coverage Ratio (Consolidated Debt to Consolidated EBITDA)

3.85x

3.98x

(a)

This adjustment represents the pro forma effect of the disposition of the Point Tupper terminal, which was sold in April 2022.

The following are reconciliations of net income / net income per common unit to adjusted net income / adjusted net income per common unit.

Three Months Ended December 31,

2023

2022

Net income / net income per common unit

$

70,391

$

0.37

$

91,603

$

0.18

Gain from insurance recoveries

-

-

(16,366

)

(0.15

)

Premium on repurchase of Series D Cumulative Convertible Preferred Units

-

-

-

0.31

Adjusted net income / adjusted net income per common unit

$

70,391

$

0.37

$

75,237

$

0.34

Year Ended December 31,

2023

2022

Net income / net income per common unit

$

273,663

$

0.72

$

222,747

$

0.36

Premium on redemption/repurchase of Series D Cumulative Convertible Preferred Units

-

0.55

-

0.31

Gain on sale of assets

(41,075

)

(0.35

)

-

-

Impairment loss

-

-

46,122

0.42

Income tax benefit related to impairment loss

-

-

(1,144

)

(0.01

)

Gain from insurance recoveries

-

-

(16,366

)

(0.15

)

Other

-

-

(1,564

)

(0.01

)

Adjusted net income / adjusted net income per common unit

$

232,588

$

0.92

$

249,795

$

0.92

NuStar Energy L.P. and Subsidiaries
Reconciliation of Non-GAAP Financial Information - Continued
(Unaudited, Thousands of Dollars, Except Ratio Data)

The following is a reconciliation of EBITDA to adjusted EBITDA.

Three Months Ended
December 31,

Year Ended
December 31,

2023

2022

2023

2022

EBITDA

$

199,227

$

213,441

$

776,149

$

694,231

Gain on sale of assets

-

-

(41,075

)

-

Gain from insurance recoveries

-

(16,366

)

-

(16,366

)

Impairment loss

-

-

-

46,122

Other

-

-

-

(1,564

)

Adjusted EBITDA

$

199,227

$

197,075

$

735,074

$

722,423

The following is a reconciliation of DCF to adjusted DCF and adjusted distribution coverage ratio.

Three Months Ended
December 31,

Year Ended December 31,

2023

2022

2023

2022

DCF

$

87,337

$

69,937

$

287,061

$

337,482

Premium on repurchase/redemption of Series D Cumulative Convertible Preferred Units

-

49,600

107,770

49,600

Gain from insurance recoveries

-

(16,366

)

-

(16,366

)

Gain on sale of assets

-

-

(41,075

)

-

Other

-

(13,955

)

-

(13,955

)

Adjusted DCF

$

87,337

$

89,216

$

353,756

$

356,761

Distributions applicable to common limited partners

$

50,607

$

44,328

$

189,724

$

176,746

Adjusted distribution coverage ratio (a)

1.73x

2.01x

1.86x

2.02x

(a)

Adjusted distribution coverage ratio is calculated by dividing adjusted DCF by distributions applicable to common limited partners.

NuStar Energy L.P.
Reconciliation of Non-GAAP Financial Information - Continued
(Unaudited, Thousands of Dollars)

The following are reconciliations for our reported segments of operating income to segment EBITDA and adjusted segment EBITDA.

Three Months Ended December 31, 2023

Pipeline

Storage

Fuels Marketing

Operating income

$

129,573

$

26,282

$

11,690

Depreciation and amortization expense

44,294

18,889

-

Segment EBITDA

$

173,867

$

45,171

$

11,690

Three Months Ended December 31, 2022

Pipeline

Storage

Fuels Marketing

Operating income

$

131,600

$

22,240

$

11,842

Depreciation and amortization expense

44,726

18,469

-

Segment EBITDA

$

176,326

$

40,709

$

11,842

Year Ended December 31, 2023

Pipeline

Storage

Fuels Marketing

Operating income

$

483,188

$

87,609

$

32,926

Depreciation and amortization expense

175,930

75,052

-

Segment EBITDA

$

659,118

$

162,661

$

32,926

Year Ended December 31, 2022

Pipeline

Storage

Fuels Marketing

Operating income

$

438,670

$

61,081

$

33,536

Depreciation and amortization expense

178,802

73,076

-

Segment EBITDA

617,472

134,157

33,536

Impairment loss

-

46,122

-

Adjusted segment EBITDA

$

617,472

$

180,279

$

33,536

The following is a reconciliation of projected net income to EBITDA.

Projected for the Year Ended
December 31, 2024

Net income

$

220,000 - 260,000

Interest expense, net

242,000 - 249,000

Income tax expense

3,000 - 6,000

Depreciation and amortization expense

255,000 - 265,000

EBITDA

$

720,000 - 780,000

<  back


TickerTech.com Private-label branded pages powered by TickerTech.com. Copyright © 2024 Ticker Technologies, All Rights Reserved. Quote data is at least 20 minutes delayed. NYMEX/COMEX data is at least 30 minutes delayed. Please read other important disclaimer information.
"Business without profit is not business any more than a pickle is candy." - Charles F. Abbott
Google
 

© Ticker Technologies, all rights reserved. Profitquotes.com is wholly owned by Ticker Technologies and serves to demonstrate the company's products to prospective clients. All quotes are in US Eastern Time (EST) and delayed at least 15 minutes. NYMEX/COMEX data delayed at least 30 minutes. Data is presented for informational purposes only and not intended for investment purposes. Nothing on this site should be considered advice, opinions, recommendations, or endorsements from ProfitQuotes.com or TTI Group. Full Disclaimer.