NON-GAAP RECONCILIATIONS(1) In millions, except ratios 2013 2014 2015 2016 2017 Adjusted EBITDA (2)(3) : Domestic Pipelines & Terminals Global Marine Terminals Merchant Services Adjusted EBITDA Reconciliation of Net Income to Adjusted EBITDA and Distributable Cash Flow (2) : Net income(4) Less: Net income attributable to non-controlling interests Net income attributable to Buckeye Partners, L.P. Add: Interest and debt expense Income tax expense Depreciation and amortization Non-cash unit-based compensation expense Acquisition and transition expense Litigation contingency reserve Hurricane-related costs(5) Proportionate share of Adjusted EBITDA for the equity method investment in VTTI Less: Amortization of unfavorable storage contracts Gains on property damage recoveries Gain on sale of ammonia pipeline Earnings from the equity method investment in VTTI(6) Adjusted EBITDA Less: Interest and debt expense, excluding amortization of deferred financing costs, debt discounts and other Income tax (expense) benefit, excluding non-cash taxes Maintenance capital expenditures Proportionate share of VTTI’s interest expense, current income tax expense, realized foreign currency derivative gains and losses and maintenance capital expenditures Add: Hurricane-related maintenance capital expenditures Distributable cash flow Distributions for coverage ratio(7) Coverage Ratio Reconciliation of Debt to Adjusted EBITDA Ratio: Line of credit Long-term debt Total debt Adjusted EBITDA Debt to Adjusted EBITDA Ratio $486.5 149.7 12.6 $532.1 239.6 (8.1) $522.2 323.9 22.0 $568.4 427.2 32.4 $573.0 512.8 28.1 $648.8 $763.6 $868.1 $1,028.0 $1,113.9 $351.6 (4.2) $334.5 (1.9) $438.4 (0.3) $548.7 (13.1) $493.7 (14.9) 347.4 130.9 1.1 147.6 21.0 11.8 - - - (11.0) - - - 332.6 171.2 0.5 196.4 21.0 13.0 40.0 - - (11.1) - - - 438.1 171.3 0.9 221.3 29.3 3.1 15.2 - - (11.1) - - - 535.6 194.9 1.5 254.7 33.3 8.2 - 16.8 - (6.0) (5.7) (5.3) - 478.8 225.6 0.9 269.2 30.3 4.2 - 5.8 126.6 - (4.6) - (22.9) $648.8 $763.6 $868.1 $1,028.0 $1,113.9 (122.4) (0.7) (71.5) (156.7) (0.7) (79.4) (154.5) (1.6) (99.6) (178.1) 0.3 (129.7) (208.4) (0.3) (144.0) - - - - - - - 6.1 (43.9) 14.6 $454.2 $526.8 $612.4 $726.6 $731.9 $456.5 0.99x $549.5 0.96x $603.2 1.02x $664.2 1.09x $728.7 1.00x $226.0 3,075.2 $166.0 3,368.6 $111.5 3,732.8 - 4,217.7 252.2 4,658.3 $3,301.2 $3,534.6 $3,844.3 $4,217.7 $4,910.5 $648.8 5.09x $763.6 4.63x $868.1 4.43x $1,028.0 4.10x $1,113.9 4.41x (1) (2) Amounts may not recalculate due to rounding. 2013 and 2014 amounts exclude the Natural Gas Storage business, which was classified as Discontinued Operations during the fo urth quarter of 2013 and divested in the fourth quarter of 2014. Adjusted EBITDA by segment reflects adjustments to prior period information to conform to the current business segments as a result of changes to our operating structure in December 2013 and December 2015. Net income in 2013, 2014 and 2015 excludes losses from Discontinued Operations. Represents costs incurred at our BBH facility in the Bahamas, Yabucoa Terminal in Puerto Rico, Corpus Christi facilities in Texas, and certain terminals in Florida, as a result of Hurricanes Harvey, Irma and Maria, which occurred in August and September 2017, as well as Hurricane Matthew, which occurred in October 2016, consisting of operating expenses and write-offs of damaged long-lived assets. (6) The calculation of our proportionate share of the reconciling items used to derive these VTTI performance metrics is based upon our 50% equity interest in VTTI, prior to adjustments related to noncontrolling interests in several of its subsidiaries and partnerships, which are immaterial. Represents cash distributions declared for LP Units and for distribution equivalent rights with respect to certain unit-based compensation awards (“DERs”) outstanding as of each respective period. (3) (7) (4) (5) © Copyright 2018 Buckeye Partners, L.P. 19
![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-18-012445/g71161mmi019.gif)