XML 149 R58.htm IDEA: XBRL DOCUMENT v2.4.0.6
BUSINESS SEGMENTS (Tables)
12 Months Ended
Dec. 31, 2011
Financial Information about Each Segment, EBITDA and Adjusted EBITDA

The following tables show our measurement of Adjusted EBITDA, a reconciliation of Adjusted EBITDA to net income (loss) attributable to our unitholders and financial information about each segment for the periods indicated (in thousands):

 

     Year Ended December 31,  
     2011     2010     2009  

Adjusted EBITDA:

      

Pipelines & Terminals

   $ 361,018     $ 346,447     $ 302,164  

International Operations

     112,996       (4,655 )      —     

Natural Gas Storage

     4,204       29,794       41,950  

Energy Services

     1,797       5,861       19,335  

Development & Logistics

     7,932       5,193       6,718  
  

 

 

   

 

 

   

 

 

 

Total Adjusted EBITDA

     487,947       382,640       370,167  
  

 

 

   

 

 

   

 

 

 

Interest and debt expense

     (119,561 )      (89,169 )      (75,147 ) 

Income tax benefit

     192       919       343  

Depreciation and amortization

     (119,534 )      (59,590 )      (54,699 ) 

Net income attributable to noncontrolling interests(1) affected by Merger (for periods prior to Merger)

     —          (157,467 )      (90,381 ) 

Non-cash deferred lease expense

     (4,122 )      (4,235 )      (4,500 ) 

Non-cash unit-based compensation expense

     (9,150 )      (8,960 )      (4,408 ) 

Equity plan modification expense

     —          (21,058 )      —     

Asset impairment expense

     —          —          (59,724 ) 

Goodwill impairment expense

     (169,560 )      —          —     

Gain on sale of equity investment

     34,727       —          —     

Amortization of unfavorable storage contracts

     7,562       —          —     

Reorganization expense

     —          —          (32,057 ) 
  

 

 

   

 

 

   

 

 

 

Net income attributable to Buckeye Partners, L.P.

     108,501       43,080       49,594  

Add: net income attributable to noncontrolling interests

     6,163       157,928       92,043  
  

 

 

   

 

 

   

 

 

 

Net income

   $ 114,664     $ 201,008     $ 141,637  
  

 

 

   

 

 

   

 

 

 

 

(1) Amounts represent portions of BGH’s noncontrolling interests related to Buckeye that were eliminated as a result of the Merger. Amounts are added back for the portion of 2010 prior to the Merger and the 2009 period for comparability purposes.
     Year Ended December 31,  
     2011     2010     2009  

Revenue:

      

Pipelines & Terminals

   $ 631,289     $ 574,990     $ 529,243  

International Operations (1)

     193,960       936       —     

Natural Gas Storage

     65,990       95,337       99,163  

Energy Services

     3,888,961       2,481,566       1,125,013  

Development & Logistics

     43,068       37,696       34,136  

Intersegment

     (63,658 )      (39,257 )      (17,183 ) 
  

 

 

   

 

 

   

 

 

 

Total revenue

   $ 4,759,610     $ 3,151,268     $ 1,770,372  
  

 

 

   

 

 

   

 

 

 

Operating income (loss):

      

Pipelines & Terminals

   $ 290,573     $ 266,184     $ 155,041  

International Operations

     72,067       (4,656 )      —     

Natural Gas Storage

     (177,163 )      16,069       30,574  

Energy Services

     (4,462 )      (1,367 )      13,086  

Development & Logistics

     7,859       3,271       5,099  
  

 

 

   

 

 

   

 

 

 

Total operating income

   $ 188,874     $ 279,501     $ 203,800  
  

 

 

   

 

 

   

 

 

 

Depreciation and amortization:

      

Pipelines & Terminals

   $ 55,469     $ 46,320     $ 42,791  

International Operations

     50,011       —          —     

Natural Gas Storage

     7,136       6,594       5,971  

Energy Services

     5,261       4,933       4,204  

Development & Logistics

     1,657       1,743       1,733  
  

 

 

   

 

 

   

 

 

 

Total depreciation and amortization

   $ 119,534     $ 59,590     $ 54,699  
  

 

 

   

 

 

   

 

 

 

 

(1) The International Operations segment’s revenue generated in The Bahamas was $177.6 million for the year ended December 31, 2011, which represents 91.6% of the International Operations segment’s total revenue for the period.
     Year Ended December 31,  
     2011      2010      2009  

Capital additions, net: (1)

        

Pipelines & Terminals

   $ 103,678      $ 65,527      $ 56,924  

International Operations

     184,438        —           —     

Natural Gas Storage

     10,097        8,328        23,033  

Energy Services

     1,824        2,961        6,236  

Development & Logistics

     5,287        883        1,116  
  

 

 

    

 

 

    

 

 

 

Total capital additions, net

   $ 305,324      $ 77,699      $ 87,309  
  

 

 

    

 

 

    

 

 

 

Total Assets:

        

Pipelines & Terminals (2)

   $ 2,566,471      $ 2,328,702      $ 2,125,887  

International Operations (4)

     2,041,209        60,313        —     

Natural Gas Storage

     365,514        549,876        573,261  

Energy Services

     518,438        561,382        482,025  

Development & Logistics

     78,744        73,943        74,476  

Consolidating level (3)

     —           —           230,922  
  

 

 

    

 

 

    

 

 

 

Total assets

   $ 5,570,376      $ 3,574,216      $ 3,486,571  
  

 

 

    

 

 

    

 

 

 

 

(1) Amounts exclude $14.3 million, $0.4 million and ($3.3) million of non-cash changes in accruals for capital expenditures for the years ended December 31, 2011, 2010 and 2009, respectively (see Note 26).
(2) All equity investments are included in the assets of the Pipelines & Terminals segment.
(3) In connection with the Merger, consolidating level assets were allocated to our business segments.
(4) The International Operations segment’s long-lived assets consist of property, plant and equipment, goodwill, intangible assets and other non-current assets. Total long-lived assets located in or attributable to The Bahamas was $1,954.3 million at December 31, 2011, which was 97.4% of the International Operations segment’s total long-lived assets.