Non-GAAP Reconciliations Net Income to Adjusted EBITDA ($M) LTM as of June 30, 2011 On November 19, 2010, Buckeye merged with Buckeye GP Holdings L.P. In 2010, Buckeye revised its definition of Adjusted EBITDA to exclude non-cash unit-based compensation expense, the 2010 non-cash equity plan modification expense and income attributable to noncontrolling interests affected by the merger for periods prior to our buy-in of our general partner. These amounts were excluded from Adjusted EBITDA presented for 2008, 2009 and 2010 in our Annual Report on Form 10-K for the year ended December 31, 2010, as amended. Adjusted EBITDA for 2006 and 2007 has been restated in this presentation to exclude these amounts for comparison purposes. 2006 2007 2008 2009 2010 LTM(1) Net income attributable to BPL 8,734 22,921 26,477 49,594 43,080 178,817 Interest and debt expense 60,702 51,721 75,410 75,147 89,169 103,256 Income tax expense (benefit) 596 760 801 (343) (919) (448) Depreciation and amortization 39,629 40,236 50,834 54,699 59,590 86,390 EBITDA 109,661 115,638 153,522 179,097 190,920 368,015 Net income attributable to noncontrolling interests affected by merger(2) 107,091 131,941 153,546 90,381 157,467 76,412 Amortization of unfavorable storage contracts - - - - - (4,328) Gain on sale of equity investment - - - - - (34,112) Non-cash deferred lease - - 4,598 4,500 4,235 4,179 Non-cash unit-based compensation expense 329 968 1,909 4,408 8,960 10,080 Equity plan modification expense - - - - 21,058 21,058 Asset impairment expense - - - 59,724 - - Reorganization expense - - - 32,057 - - Adjusted EBITDA(3) 217,081 248,547 313,575 370,167 382,640 441,304 Adjusted Segment EBITDA Pipelines & Terminals 207,455 238,830 253,790 302,164 346,447 353,273 International Operations - - - (4,655) 51,498 Natural Gas Storage - 41,814 41,950 29,794 17,076 Energy Services - 9,443 19,335 5,861 12,707 Development & Logistics 9,626 9,717 8,528 6,718 5,193 6,750 Total Adjusted EBITDA 217,081 248,547 313,575 370,167 382,640 441,304 |