35 NuStar Energy L.P. utilizes two financial measures, EBITDA and distributable cash flow, which are not defined in United States generally accepted accounting principles. Management uses these financial measures because they are widely accepted financial indicators used by investors to compare partnership performance. In addition, management believes that these measures provide investors an enhanced perspective of the operating performance of the partnership's assets and the cash that the business is generating. Neither EBITDA nor distributable cash flow are intended to represent cash flows for the period, nor are they 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 United States generally accepted accounting principles. (Dollars in Thousands) Reconciliation of Net Income to EBITDA to Distributable Cash Flow Note: 2005 and 2006 distributable cash flow and EBITDA are from continuing operations 2008 2007 2006 2005 2004 2003 2002 Income from continuing operations 254,018 $ 150,298 $ 149,906 $ 107,675 $ 78,418 $ 69,593 $ 55,143 $ Plus interest expense, net 90,818 76,516 66,266 41,388 20,950 15,860 4,880 Plus income tax expense 11,006 11,448 5,861 4,713 - - 395 Plus depreciation and amortization expense 135,709 114,293 100,266 64,895 33,149 26,267 16,440 EBITDA from continuing operations 491,551 352,555 322,299 218,671 132,517 111,720 76,858 Less equity earnings from joint ventures 8,030 6,833 5,882 2,319 1,344 2,416 3,188 Less interest expense, net 90,818 76,516 66,266 41,388 20,950 15,860 4,880 Less reliability capital expenditures 55,669 40,337 35,803 23,707 9,701 10,353 3,943 Less income tax expense 11,006 11,448 5,861 4,713 - - - Plus mark-to-market impact on hedge transactions (9,784) 3,131 - - - - - Plus charges reimbursed by general partner - - 575 - - - - Plus distributions from joint ventures 2,835 544 5,141 4,657 1,373 2,803 3,590 Plus other non-cash items - - - 2,672 - - - Distributable cash flow from continuing operations 319,079 $ 221,096 $ 214,203 $ 153,873 $ 101,895 $ 85,894 $ 68,437 $ Year Ended December 31, |