Investor Presentation November 2014 Risks and Forward-Looking Statements This presentation includes forward looking statements within the meaning of Section 21A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act of 1934 as amended. Except for the historical information contained herein, the matters discussed in this presentation include forward looking statements. These forward looking statements are based on the Partnership’s current assumptions, expectations and projections about future events, and historical performance is not necessarily indicative of future performance. Although Genesis believes 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 Genesis’ business prospects and performance, causing actual results to differ materially from those discussed during this presentation. Genesis’ actual current and future results may be impacted by factors beyond its control. Important risk factors that could cause actual results to differ materially from Genesis’ expectations are discussed in Genesis’ most recently filed reports with the Securities and Exchange Commission. Genesis undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information or future events. This presentation may include non-GAAP financial measures. Please refer to the presentations of the most directly comparable GAAP financial measures and the reconciliations of non-GAAP financial measures to GAAP financial measures included in the end of this presentation. ‐2‐ Genesis Energy, L.P. Partnership Overview Investment Highlights Master Limited Partnership (NYSE: GEL) Integrated asset portfolio creates opportunity across the crude oil production / refining value chain L.P. market capitalization of ~$4.5 billion Fixed margin businesses, limited commodity price exposure Integrated portfolio of assets focused on providing services to: Handle crude oil upstream of refineries Substantial footprint of increasingly integrated assets and service capabilities Perform sulfur removal and other services inside refineries Significant organic projects underway in and around existing assets Handle products (primarily intermediate and heavies) downstream of refineries Disciplined financial policy Culture committed to health, safety and environmental stewardship Competitive equity cost of capital with no GP incentive distribution rights (IDRs) ‐3‐ Genesis’ Business Proposition Integrated asset & services portfolio creates opportunities with producers and refineries Asset / Services Integration CO2 Pipelines Producers Refinery Services Supply & Logistics Crude Oil Trucks Terminals Crude Pipelines Supply & Logistics Refined Products Trucks Refineries Marine Terminals Marine Sulfur Removal Rail Rail NaHS Markets ‐4‐ Genesis’ Operational Footprint Pipeline Transportation Refinery Services Supply & Logistics $163 million (44%) $84 million (22%) $127 million (34%) • Transportation & supply of crude oil and CO2, connecting producers to large interstate pipelines and refineries • Refinery sulfur removal services and sales of byproducts at 10 owned and / or operated facilities; 4 marketing agreements • ~500 miles of oil pipelines in TX, MS, FL, AL & LA • Owned & leased NaHS and NaOH terminals in Gulf Coast, Midwest, Montana, British Columbia, Utah and South America • ~1,200 miles of offshore pipelines, primarily servicing deepwater production • Crude oil services and logistics, refined products services and logistics, marine transportation and rail services • Crude Oil: ~1.8 mmbbl storage and ~135 trucks & facilities along Gulf Coast • Refined Products: ~1.5 mmbbl storage and ~150 trucks • Inland marine operations: 62 “black oil” barges and 24 push-boats; Offshore marine operations: 9 boats / 9 barges • Owned & leased logistical assets: trucks, railcars, barges and ships • ~270 miles of CO2 pipe including Free State and NEJD WV MT NY WY UT CO Ouachita River Mississippi River Red River AZ Jackson Shreveport Midland Natchez Liberty Wink Walnut Hill Port Arthur Houston Pipelines CO2 Refinery Services Crude Oil Owned / Operated Facilties Marketing Agreements Refineries - Products Product Tanks Lake Charles TX City NaHS/NaOH Terminals Supply & Logistics Crude Oil Operations Crude Oil Tanks Baton Rouge ODYSSEY EUGENE ISLAND CHOPS Corpus Christi Marine Transportation SEKCO Rail Services CO2 Facilities Note: LTM Segment Margin pro forma for Material Projects and Acquisitions as of 9/30/14. ‐5‐ Mobile POSEIDON ` GA Limited Commodity Price Exposure Business Segment Pipeline Transportation Refinery Services Supply & Logistics General Commodity Exposure Mitigant • Tariff-based, fee income (except for PLA volumes) • Fixed lease payments from DNR for NEJD CO2 system through 2028 No Direct Exposure • ~85% of our operating expense is cost of NaOH • ~60% of NaHS sales contracts indexed to NaOH prices • Remaining 40% have short-term mechanism to change pricing in response to changes in operating costs NaHS (Long) NaOH (Short) • Typically back-to-back monthly purchase and sales contracts for crude oil • On average, carry low level (<200 kbbl) crude inventory • Refined products held for blending are hedged to remove volatility in underlying value but subject to marked-to-market accounting • No “paper” trading • Tight controls under board approved risk management policy (VAR ≤ $2.5 mm) Crude Oil Refined Products ‐6‐ Existing Businesses Pipeline Transportation – Onshore • Stable cash flows through pipeline tariffs combined with future volume growth • Provides a foothold for growth of crude oil supply and logistics segment Onshore Crude Oil Pipelines CO2 Pipelines TX System MS System Jay System LA System Length (miles) Existing 8” – 90 Looped 18” – 19 235 135 17 183 86 Capacity Existing 8” – ~60 kbd Looped 18” – ~275 kbd ~45 kbd ~150 kbd ~350 kbd N/A ~500 mmcfd Average Daily Volume (a) ~62 kbd ~15 kbd ~23 kbd ~18 kbd $5.2 mm per quarter ~145 mmcfd Delivery Points Marathon’s TX City refinery, Houston Refining and Texas City Oil Terminal Interconnect w/ Capline to Midwest refiners Shell’s Mobile refinery & PAA’s Mobile terminal ExxonMobil’s Anchorage Tank Farm Denbury’s Phase I fields in Mississippi and Louisiana Denbury’s Phase II fields in Mississippi Jackson NEJD Free State Free State WY Jay System Casper NEJD Louisiana System Mississippi System Mobile Baton Rouge Houston Texas System Port Arthur Crude Oil Pipeline Looped 18” Pipeline CO2 Pipeline (a) Average daily volume for 3Q 2014. ‐8‐ Pipeline Transportation – Offshore • Positioned to provide deepwater producers maximum optionality with access to both Texas & Louisiana markets • Potential for meaningful volume growth with increased development drilling in dedicated, currently connected fields Gulf of Mexico Crude Oil Pipelines CHOPS Poseidon SEKCO Odyssey Eugene Island Length (miles) 380 367 149 120 183 Capacity (a) ~500 kbd ~350 kbd ~115 kbd ~200 kbd ~39 kbd Average Daily Volume (b) ~186 kbd ~214 kbd 0 ~51 kbd ~8 kbd Delivery Points Texas City and Port Arthur Refineries Shell Tankage in Houma, LA Poseidon SMI-205 Platform Delta Loop 20” (Venice, LA) Caillou Island, LA Ownership Interest 50% 28% 50% 29% 23% undivided joint interest, Two 100% owned laterals Port Arthur Houma Houston Odyssey TX City Eugene Island CHOPS Poseidon SEKCO (a) (b) Capacity figures represent gross system capacity except Eugene Island, which represents Genesis net capacity in undivided joint interest system. Average daily volume for 3Q 2014. All average daily volume represents gross system daily volume except Eugene Island, which represents volume shipped by GEL on system. ‐9‐ Pipeline Transportation – Offshore Gulf of Mexico Development • Provides our producer and refinery partners with an integrated midstream solution and maximum optionality • Gulf of Mexico activity continues to increase from moratorium levels Gulf of Mexico Major Connected Fields / Uncommitted Prospects Port Arthur Houma TX City Odyssey Petronius Ram Powell Poseidon CHOPS Eugene Island Bushwood Danny Key North Platte Guadalupe SEKCO Tiber Kaskida 3rd Party Laterals Major Connected Fields / Production Hubs Uncommitted Prospects Lobster Megalodon Candy Bars Prince Healey Bald Pate Allegheny Angel Fire Hornet Front Runner Kilchurn Knotty Head / Stampede Jake Ness K2 Fresian Tahiti Ticonderoga Holstein Shenzi Atlantis Caesar/Tonga Constitution Ardennes Heidelberg Mad Dog Shenandoah Coronado Yucatan Tucker Bonanza Bioko Moccasin Buckskin Hadrian Lucius Logan Phobos Hummer Jack/St. Malo Note: Highlighted prospects per PennEnergy Research (discoveries either in development or appraisal stages) and BSEE current deepwater activity report. ‐10‐ Horn Mountain Refinery Services • Refinery sulfur removal and sales of by-products at 10 owned and/or operated facilities; 4 marketing agreements • Owned & leased NaHS and NaOH terminals in Gulf Coast, Midwest, Montana, British Columbia, Utah and South America • Lease ~350 rail cars, 6 chemical barges • Purchase / Consume / Handle 350k – 400k DST of NaOH per year Refinery Services NaHS and NaOH Terminals and Facilities MT NY Tulsa WV Ouachita River WY Red River Midland Shreveport GA AZ Houston TX City Refinery Services NaHS Facilities (Owned / Operated) Port Arthur Corpus Christi NaHS/NaOH Terminals Refinery Services Marketing Agreement ‐11‐ Baton Rouge Lake Charles Refinery Services Process Overview Sour “Gas Processing” units inside the fence at 10 refineries – Produce NaHS through proprietary process utilizing large amounts of Caustic Soda (NaOH) Nat Gas H 2S Nat Gas Refiners – Take NaHS in kind as compensation for services Sell NaHS primarily to large mining, pulp & paper and refinery customers: NaHS Unit “Gas Processing” Trucks Terminals Barges & Ship Rail Cars (48%) Mining (57%) (33%) Pulp & Paper (26%) Others (17%) Chemical – Mining (NaHS): Copper / Moly ore separation Tanning Environmental – Pulp & Paper (NaHS/NaOH): Pulp/Fiber process – ~85% of our operating expense is cost of NaOH – Approximately 60% of the Company’s sales contracts are indexed to caustic soda prices (cost-plus) – Remaining 40% of contracts are adjustable (typically 30 days advance notice) NaHS Service Units Refinery Operator Phillips 66 Holly Refinery Holly Refinery Citgo Delek Chemtura Albemarle Ergon Refinery Cross Oil Ergon Refinery Note: Customer % breakout represents sales volumes for 2Q 2014. ‐12‐ Location Westlake, LA Tulsa, OK Salt Lake City, UT Corpus Christi, TX El Dorado, AR El Dorado, AR Magnolia, AR Vicksburg, MS Smackover, AR Newell, WV Relationship History 20 Years 2 Years 3 Years 10 Years 30 Years 10 Years 30 Years 30 Years 20 Years 30 Years Capacity DST 110,000 24,000 21,000 20,000 15,000 10,000 8,000 6,000 3,000 2,800 Supply & Logistics • Crude oil services and logistics, refined products services and logistics, marine transportation and rail services • 135 trucks / 135 trailers in crude oil trucking fleet. Additional 150 trucks / 250 trailers in refined products fleet • Inland marine operations (brown water) – own 66 black oil barges and 25 push-boats. 9 push-boats on order for arrival starting in 4Q 2014 with periodic deliveries through 2016; 8 barges on order: 4 for arrival in 3Q / 4Q 2015 and 4 in 1Q / 2Q 2016 • Offshore marine operations (blue water) – own 9 boats and 9 coastwise barges acquired in recent Hornbeck acquisition • ~1.8 mmbbl crude storage and ~1.5 mmbbl refined product storage – Additional ~1.8 mmbbl crude storage (various loactions) / ~0.7 mmbbl refined products storage (Baton Rouge Terminal) under construction • Lease 80 refined product rail cars. Took delivery of 500 leased crude rail cars since 2012 (all coiled and insulated DOT 111A new builds) • Walnut Hill rail facility operational as of August 2012; Wink rail facility as of October 2012; Natchez as of January 2013; Pronghorn as of December 2013; Scenic Station as of July 2014 • Handled approximately 96,500 bpd of crude oil and petroleum products in 3Q 2014 Supply & Logistics Operational Footprint Ouachita River WY Mississippi River Red River UT CO Shreveport Midland Natchez Wink Port Arthur Houston Supply & Logistics Crude Oil Operation Crude Oil Tanks Refineries-Products Products Tanks Corpus Christi Lake TX City Charles Marine Transportation Rail Services ‐13‐ Liberty Baton Rouge Mobile Walnut Hill Business Objectives and Recent Developments Business Objectives Identify and Exploit Profit Opportunities Across an Increasingly Integrated Asset Footprint Continue to Optimize Existing Asset Base and Create Synergies Evaluate Internal and 3rd Party Growth Opportunities that Leverage Core Competencies, Lead to Further Integration and Expand Geographic Reach Leverage Existing Customer Relationships Across Businesses and Attract New Customers Maintain Focus on HSSE ‐15‐ Organic Capital Projects • Opportunities focused on leveraging existing Genesis footprint and providing an integrated midstream solution to our producer and refinery customers Capital Allocation by Segment Pipeline Transportation 26% • Project portfolio provides for continued investment at attractive returns • Projected capital expenditures on organic capital projects of ~$730 million, inclusive of capital deployed in 2014 Supply & Logistics (“S&L”) 74% 2014 capital expenditures of ~$470 million 2013 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 Completed SEKCO (Pipeline) Completed ExxonMobil Baton Rouge Project (Pipeline and S&L) Completed Baton Rouge Terminal Project (Pipeline and S&L) Rail Projects Wink Rail Facility Phase II (S&L) Completed Natchez Phases II / Truck & Dock Expansion (S&L) Walnut Hill Phase II & Second Tank (S&L) Completed Completed Completed Raceland Rail Facility (S&L) Wyoming Projects Pronghorn Rail Facility (S&L) Completed Gathering Pipeline Segments (Pipeline) Completed Genesis Inland Marine Growth (S&L) Completed Completed ‐16‐ Completed Completed Pipeline Recent Development SEKCO • • Project Overview and Uncommitted Prospects On January 4, 2012, Genesis and Enterprise announced the formation of Southeast Keathley Canyon Pipeline Company (“SEKCO”), a 50/50 JV to construct a 149 mile pipeline to export oil from the Lucius discovery – 18” diameter with 115,000 bpd capacity – Ties into existing downstream infrastructure at SMI-205 platform (Poseidon) Eugene Island CHOPS Poseidon SMI-205 Platform Bald Pate Angel Fire Kilchurn Bushwood Jake Danny SEKCO Lucius discovery is estimated to contain 300 million barrels of oil equivalent North Platte – Ardennes Anchor producers include: Anadarko, Apache, Exxon, ENI, Petrobras and Plains Shenandoah Coronado Yucatan – On December 15, 2011, Lucius producers sanctioned the construction of an 80,000 bpd spar Kaskida Tucker • Pipeline mechanically complete as of June 2014 Bioko Hummer Moccasin Jack / St. Malo Buckskin • Pipeline began earning minimum revenues as of July 1, 2014 (including certain minimum revenues related to Poseidon) Hadrian LUCIUS Logan Phobos ‐17‐ Pipeline / S&L Recent Development Integrated Crude Logistics • • Project Overview Port Hudson Truck Station One existing 10,000 bbl tank Genesis entered into definitive agreements with ExxonMobil (“XOM”) in which Genesis improved existing assets and developed new infrastructure in Louisiana to connect into XOM’s Anchorage Tank Farm which supplies its Baton Rouge refinery, one of the largest refinery complexes in North America LA Genesis is constructing the following infrastructure: – Barge dock improvements and ~200,000 barrels of storage at Port Hudson, Louisiana (existing 216,000 barrels of tank capacity) – Crude oil unit train facility at the Scenic Station Terminal – New 18 mile, 24” diameter crude oil pipeline connecting Port Hudson to the Scenic Station Terminal and downstream to the XOM Anchorage Tank Farm (ultimate capacity of ~350,000 bpd) • Port Hudson upgrades and new pipeline completed in 1Q 2014; Scenic Station Terminal commissioned in July 2014 • Expanding existing Port Hudson truck terminal to accommodate increasing local production; expected completion in 4Q 2014 Port Hudson Terminal Two new 110,000 bbl tanks One existing 206,000 bbl tank KCS Scenic Station Terminal Unit Train Rail Facility Baton Rouge Terminal CN • Genesis has commenced steps to construct a new crude oil, intermediates and refined products import / export terminal in Baton Rouge, Louisiana • Will initially include ~1.1 million barrels of storage Ability to segregate, blend and batch multiple grades of crude oils, intermediates and refined products for multiple customers – Ample room for expansion to provide additional services and/or handle additional products Will be connected to Genesis’ Scenic Station unit train facility • XOM Baton Rouge Refinery (506 kbd) XOM Anchorage Tank Farm Shippers to Scenic Station able to access both local refiners and other attractive refining markets via the Baton Rouge Terminal Will be connected to the deepwater docks of the Port of Greater Baton Rouge – Ability to handle vessels ranging from barges to Aframax class ships • Will have additional connectivity to Genesis’ Port Hudson terminal north of Scenic Station • Project expected to be operational by the end of 2Q 2015 ‐18‐ Baton Rouge Terminal Project • – Placid Refinery (60 kbpd) Baton Rouge Terminal ~1.1 Million Barrels of Storage Port of Greater Baton Rouge Aframax Class Ships / Barges Supply & Logistics Recent Developments Rail Projects Wink Crude oil rail loading facility located in Wink, Texas Natchez Walnut Hill Crude oil rail unloading / loading facility at Genesis’ existing terminal in Natchez, MS Currently able to load Genesis and 3rd party railcars designed to move West Texas production to more highly valued markets Designed to facilitate the movement of Canadian bitumen / dilbit to higher valued gulf coast markets Site located on the Texas/New Mexico Railway (“TNMR”) which connects to the Union Pacific (“UP”) in Monahans, Texas Located on Natchez Railway which is shortline connected to Canadian National RR Synergies with Genesis’ existing crude oil gathering business in West Texas Genesis’ to increase marketing volumes by providing an outlet with rail accessibility Capabilities to load 140 cars Full service capabilities currently operational with the capability to unload ~140 rail cars, capable of both manifest and unit trains 1 x 100 kbbl tank; 1 x 50 kbbl tank Facility has capability to unload bitumen / dilbit, transfer to heated tanks and load heated barges via the Mississippi River Facility operational as of January 2013 – Unique location allows Genesis to make a direct connection into its Jay system providing direct / indirect access to regional refineries – Site is located on the Alabama / Gulf Coast Railway which is shortline connected to BNSF Railway 100 unloading spots, capable of both manifest and unit train service New 100 kbbl tank; 2 x 50 kbbl tanks; 5 x 30 kbbl tanks located at the facility Crude oil rail unloading facility utilizing existing rail infrastructure at Walnut Hill, FL Full service capabilities currently operational with the capability to unload ~116 rail cars (“Unit Train”), ~75,000 bbls, at a time 2 x 110 kbbl tanks located at the facility Currently expanding truck station and barge capabilities to be completed in 4Q 2014 7 truck unloads Rail Operations Footprint Overview Pronghorn Natchez Wink Scenic Station Raceland ‐19‐ Walnut Hill Pipeline / S&L Recent Development Raceland Rail Facility • Raceland is being designed to handle the unloading of up to two unit trains per day (~140 kbd) with two parallel tracks capable of staging ~118 cars each – Project Overview Placid Port Allen XOM Baton Rouge Anchorage Capability to unload a single train at 10 kbh (~7 hours), or two trains at a combined 20 kbh Motiva Convent Marathon Garyville • 4 x 110 kbbl tanks to be initially constructed at the location • Unique location jointly served by the Burlington Northern Santa Fe Railway (“BNSF”) and Union Pacific (“UP”) Motiva Norco St. James Shell Saint Rose Valero Saint Charles XOM Chalmette BNSF / UP Raceland New GEL Line • Raceland will be able to accept a variety of crudes from existing and emerging shale plays and Canada (i.e. Bakken, Eagle Ford, West Texas, Niobrara and WCS pipeline quality barrels) Phillips 66 Alliance Houma Clovelly Key • Project completion expected by 1Q 2015 Murphy Meraux 3rd Party Pipelines 3rd Party Crude Tanks Refineries ‐20‐ Pipeline / S&L Recent Development Wyoming Projects Wyoming Assets Overview Genesis has completed construction of its unit train loading facility in the heart of the Powder River Basin (“PRB”) and Niobrara shale play (“Pronghorn”) Site located in the center of Converse County, 15 miles north of Douglas, Wyoming Successfully loaded first train December 30, 2013 Unique location along the Orin Subdivision allows Pronghorn to be jointly served by both the Burlington Northern Santa Fe Railway (“BNSF”) and the Union Pacific Railroad (“UP”) providing shippers with direct rail access to a majority of the rail unloading destinations throughout the country Pronghorn Pronghorn – Actively shipping trains on both the BNSF and UP Two 110 kbbl tanks in operation at Pronghorn with a 3rd 110 kbbl tank under construction Facility able to receive barrels via pipeline through Genesis existing gathering system as well as truck barrels – One field truck station in service; two additional field truck stations currently being re-activated Building additional logistics infrastructure to expand operations and compliment existing asset base ‐21‐ S&L Recent Developments • Inland (Brown Water) Marine Growth: – Took possession of 4 asphalt / crude capable barges in 3Q/ 4Q 2013; received additional 8 barges in 2Q / 3Q 2014 – 10 push-boats on order for arrival starting in 4Q 2014 with periodic deliveries through 2016; 4 barges on order for arrival in 3Q / 4Q 2015. Declared option to build 4 additional barges to be delivered Q1 / Q2 2016. – Hold option to build up to 8 barges per year from 2016 through 2020 • Offshore (Blue Water) Marine Growth: – Acquired all the assets of the downstream transportation business of Hornbeck Offshore Transportation, LLC for $230 million Inland Operations Offshore Operations • Provide inland river transportation of liquid black oil products for Genesis and 3rd party customers along Intercoastal Canal, Upper River and Western River Systems and Gulf Coast • Primarily focused on bluewater or coastwise “shorthaul” transportation capable of traveling in the Gulf of Mexico, Eastern Seaboard, Caribbean and the Great Lakes • Operate in one boat / 2 to 3 barge per tow configuration • Operate in one boat / 1 barge per tow configuration • Fleet consists of 9 boats (3,000 – 6,140HP) and 9 coastwise barges: • Existing fleet consists of 25 boats (1,800 – 4,200HP) and 66 inland barges (58 – 30,000 bbls / 8 – 38,000 bbls) – 3 – 65,000, 1 – 81,000, 3 – 110,000 and 2 – 135,000 bbls ‐22‐ S&L Recent Developments American Phoenix Acquisition • Genesis has agreed to acquire the M/T American Phoenix from Mid Ocean Tanker Company for approximately $157 million – Modern, double-hulled, Jones Act qualified tanker with 330,000 barrels of cargo capacity – Classification allows operation in a very broad range of cargo types – Design makes vessel one of the safest and most sophisticated tankers in the world • Complements and further integrates our existing operations, including our Genesis Marine business • Currently operating under long term charters into 2020 with high quality counterparties, including major integrated oil companies • Expected to close acquisition by early November ‐23‐ Financial Summary Financial Objectives Continue to deliver disciplined, low double-digit growth in distributions Grow our distribution coverage ratio, using excess Available Cash as equity and to pay down senior secured debt Target long-term total leverage ratio of +/- 3.75x. Allow to episodically increase to +/- 4.25 to fund construction of high return organic opportunities ‐25‐ Strong Balance Sheet and Credit Profile ($ in 000s) Senior Secured (a) Senior Unsecured Pro Forma Adjusted Debt LTM Pro Forma EBITDA Reported LTM 9/30/2014 $246,275 1,050,000 $1,296,275 $280,513 Pro Forma Adjusted Debt / LTM Pro Forma EBITDA Pro Forma LTM 9/30/2014 $246,275 1,050,000 $1,296,275 $49,108 $329,621 3.93x 3Q 2014 Reported Available Cash Before Reserves Less: Distributions Distribution Coverage ($) Distribution Coverage (a) Material Project & Acquisitions EBITDA Adjustment $60,798 ($54,112) $6,686 1.12x Excludes debt used to finance short-term hedged inventory of $105.9 million as of 6/30/14. Net of cash of $14.3 million as of 6/30/14. ‐26‐ Disciplined Distribution Growth 36 consecutive quarters of distribution increases to L.P.s, 31 of which have been greater than 10% year-over-year Historical LP Unit Distributions ($ / unit) ‐27‐ Appendix Pro Forma Segment Margin Reconciliation ($ in 000s) Pro Forma LTM 9/30/2014 Segment Margin Excluding Depreciation and Amortization: Pipeline Transportation Refinery Services Supply and Logistics Total Segment Margin Corporate General and Administrative Expense Depreciation and amortization Interest Expense, Net Distributable Cash from Equity Investees in Excess of Equity in Earnings Non-Cash Expenses Not Included in Segment Margin Cash Payments from Direct Financing Leases in Excess of Earnings Income tax (expense) benefit Discontinued operations Income from Continuing Operations $120,445 $83,891 $123,515 $327,851 (48,813) (82,924) (59,616) (27,556) (2,788) (5,437) (2,669) (1,290) $96,758 Total Segment Margin Acquisitions and Material Projects EBITDA Adjustment Pro Forma Segment Margin $327,851 49,108 $376,959 Note: Material Projects EBITDA Adjustment based on growth projects EBITDA multiplied by % completion. ‐29‐ 9 months Ended September 30, 2014 2013 $93,078 64,354 97,390 $254,822 (37,715) (64,919) (47,314) (20,326) 1,935 (4,113) (2,334) $80,036 $81,512 55,824 69,995 $207,331 (32,255) (46,780) (36,283) (16,659) (2,828) (3,786) (510) (949) $67,281 2013 $108,879 75,361 96,120 $280,360 (43,353) (64,784) (48,583) (23,889) (7,551) (5,110) (845) (2,241) $84,004 2012 $96,539 72,883 92,911 $262,333 (38,372) (61,150) (40,923) (24,464) (5,280) (5,016) 9,205 1,004 $97,337 Available Cash Before Reserves ($ in 000s) Income from continuing operations Depreciation and amortization Cash received from direct financing leases not included in income Cash effects of sales of certain assets Effects of distributable cash generated by equity method investees not included in income Cash effects of equity-based compensation plans Non-cash legacy stock appreciation rights plan expense Non-cash executive equity award expense Expenses related to acquiring or constructing assets that provide new sources of cash flow Unrealized loss (gain) on derivative transactions excluding fair value hedges Maintenance capital expenditures Non-cash tax benefit Other items, net Available Cash before Reserves Distributions Distribution Coverage Ratio Pro Forma LTM 9/30/2014 $96,758 $82,923 $0 $5,437 $1,278 $0 $27,556 ($2,675) $271 $0 $0 $3,472 $0 ($532) ($1,657) $1,268 $4,019 $218,118 9 months Ended September 30, 2014 2013 $80,036 $67,282 64,919 $46,780 2013 $84,004 64,784 2012 $97,337 61,150 4,113 178 $3,786 $810 5,110 1,910 5,016 773 20,326 (1,066) (279) - $16,659 ($3,889) $5,154 23,889 (5,498) 5,704 - 24,464 (3,280) 4,478 500 1,890 $4,209 5,791 1,679 (4,647) (532) 1,234 3,553 $169,725 ($2,802) ($2,444) ($186) $2,313 $137,672 1,313 (3,569) (152) 2,779 $186,065 86 (4,430) (9,222) 607 $179,158 $200,462 $153,009 $129,051 $176,504 $150,096 1.1x 1.1x 1.1x 1.1x 1.2x ‐30‐ Pro Forma EBITDA Reconciliation ($ in 000s) Pro Forma LTM 9/30/2014 Income from continuing operations $96,758 Depreciation and amortization 82,924 Interest expense, net 59,616 Cash expenditures not included in Adjusted EBITDA or net income 797 Adjustment to include distributions from equity investees and exclude equity in investees net income 27,556 Non-cash legacy stock appreciation rights plan expense 271 Non-cash executive equity award expense Other non-cash items 8,632 Income tax expense (benefit) 2,669 Discontinued operations 1,290 Adjusted EBITDA $280,513 Acquisitions and Material Projects EBITDA Adjustment Pro Forma EBITDA 49,108 $329,621 Note: Material Projects EBITDA Adjustment based on growth projects EBITDA multiplied by % completion. ‐31‐ 9 months Ended September 30, 2014 2013 $80,036 $68,222 64,919 46,780 47,314 36,283 824 2013 $84,004 64,784 48,583 2012 $97,337 61,150 40,923 261 234 (1,705) 20,326 (279) 3,019 2,334 $218,493 16,659 5,154 2,407 510 951 $177,227 23,889 5,704 8,020 845 2,241 $238,304 24,464 4,478 500 6,816 (9,205) (1,004) $223,754 $218,493 $177,227 58,320 $296,624 18,089 $241,843 Adjusted Debt Reconciliation ($ in 000s) Pro Forma LTM 9/30/2014 $335,000 1,050,000 (71,800) (16,925) Long-term debt Senior Unsecured Notes Adjustment for short-term hedged inventory Cash and cash equivalents New senior notes offering Repayment of credit facility Pro Forma Adjusted Debt EBITDA (as reported) Acquisitions and Material Projects EBITDA Adjustment Pro Forma EBITDA Pro Forma Adjusted Debt / Pro Forma EBITDA ‐32‐ 2012 $500,000 350,000 (63,900) (11,282) $1,296,275 $1,193,134 $774,818 $280,513 49,108 $329,621 $238,304 58,320 $296,624 $223,754 18,089 $241,843 3.93x Note: Material Projects EBITDA Adjustment based on growth projects EBITDA multiplied by % completion.. 2013 $582,800 700,000 (80,800) (8,866) 4.02x 3.20x
© Copyright 2024