A Closer Look At Buckeye Partners' 2011 Distributable Cash Flow

Apr. 9.12 | About: Buckeye Partners (BPL)

This is an update to a prior article dated February 13, 2012, in which I noted that a significant portion of Buckeye Partners' (BPL) current yield (then 6.74%) did not seem to be generated from sustainable sources. BPL has since filed its 10-K and it is therefore possible to compare reported to sustainable cash flows for 2011.

The definition of DCF used by BPL is described in an article titled Distributable Cash Flow ("DCF"). That article also provides, for comparison purposes, definitions used by other master limited partnerships. Using BPL's definition, DCF for the 12 month period ending 12/31/11 was $318.7 million, up from $267.6 million in 2010 (per unit comparisons are not meaningful due to the November 19, 2010, merger between the partnership, BGH (the general partner), and the general partner of BGH.

The generic reasons why DCF as reported by the MLP may differ from sustainable DCF are reviewed in an article titled Estimating Sustainable DCF - Why and How. Applying the method described there to BPL results through December 31, 2011 generates the comparison outlined in the table below:

12 months ending: 12/31/11 12/31/10
Net cash provided by operating activities 403.9 292.5
Less: Maintenance capital expenditures (57.5) (31.2)
Less: Working capital (generated) (96.4) (38.4)
Less: Net income attributable to noncontrolling interests (6.2) (0.5)
Sustainable DCF 243.9 222.4
Add: Net income attributable to noncontrolling interests 6.2 0.5
Risk management activities 66.7 45.6
Proceeds from sale of assets / disposal of liabilities - -
Other 1.9 (0.9)
DCF as reported 318.7 267.6
Click to enlarge

Figures in $ Millions

Risk management activities present the major difference between reported and sustainable cash flow. I generally I do not generally consider cash generated by risk management activities to be sustainable, although I recognize that one could reasonable argue that bona fide hedging of commodity price risks should be included. With respect to 2011, the bulk of this item appears to relate to interest rate hedges, and therefore I exclude it. Coverage ratios are provided in the table below:

12 months ending: 12/31/11 12/31/10
Distributions ($ millions) 335.7 195.6
DCF as reported ($ millions) 318.7 267.6
Sustainable DCF ($ millions) 243.9 222.4
Coverage ratio based on reported DCF 0.95 1.37
Coverage ratio based on sustainable DCF 0.73 1.14
Click to enlarge

BPL's coverage ratios are thin. Other master limited partnerships I have covered offer investors both better coverage ratios and higher yields. Of course, yields and coverage ratios are but two of many parameters to be looked at when selecting MLPs and, indeed, there are other factors cause me to remain cautious regarding BPL. Before touching on those, it will be helpful to look at a simplified cash flow statement by netting certain items (e.g., acquisitions against dispositions) and by separating cash generation from cash consumption.

Here is what I see for BPL:

Simplified Sources and Uses of Funds

12 months ending: 12/31/11 12/31/10
Capital expenditures ex maintenance, net of proceeds from sale of PP&E (247.6) (22.5)
Acquisitions, investments (net of sale proceeds) (1,005.2) (60.4)
Cash contributions/distributions related to affiliates & non-controlling interests (8.9) -
Other CF from financing activities, net (10.8) (20.0)
(1,272.5) (102.9)
Net cash from operations, less maintenance capex, less net income from non-controlling interests, less distributions 10.7 15.9
Debt incurred (repaid) 520.7 58.3
Partnership units issued 740.4 4.8
1,271.9 79.0
Net change in cash (0.6) (23.9)
Click to enlarge

Figures in $ Millions

In both 2011 and 2010, net cash from operations, less maintenance capital expenditures, less net income from non-controlling interests, covered distributions, but just barely. In 2011 BPL spent $247.8 million on expansion capital expenditures (including cost reduction projects). This was financed by issuance of debt and equity. In 2012 BPL projects spending a similar amount (approximately $230 million) on expansion and cost reduction projects. Unless results from operations improve fairly quickly, BPL may have to issue additional partnership units to finance cap ex as the partnership is fairly highly levered (long term debt is 6.9x EBITDA and 4.9x Adjusted EBITDA).

An additional reason for caution is the operational performance in 2011:

12 months ending: 12/31/11 12/31/10 12/31/09
Revenue 4,759.6 3,151.3 1,770.4
Costs and expenses 4,570.7 2,871.8 1,566.6
Operating income 188.9 279.5 203.8
Earnings from equity investments 10.4 11.4 12.5
Gain on sale of equity investment 34.7
Interest and debt expense (119.6) (89.2) (75.1)
Other income (expense) 0.2 (0.7) 0.5
Net income 114.7 201.0 141.6
Click to enlarge

Figures in $ Millions

The reduction in operating income operating income was principally due to a goodwill impairment charge in the Natural Gas Storage business unit. I was disturbed by the size of the write-off ($170 million on the ~$440 million Lodi acquisition made in mid-2007) and the fact that in 2011 BPL missed consensus estimates every single quarter. Also of concern is the Federal Energy Regulatory Commission (FERC) order of March 30, 2012, that disallowed proposed rate increases on the Buckeye System that would have become effective April 1, 2012. The proposed rate increases were expected to increase BPL's annual revenues (and, I presume, EBITDA) by approximately $8 million.

Finally, investors should note a new risk factor appearing in the recent 10-K.with respect to the Bahamas Oil Refining Company International Limited (BORCO) acquired in late 2010 and early 2011 for ~$1.7 billion. In 2011 approximately 46% of BORCO's total revenue was derived from its three largest customers (22% from its largest single customer). Going forward, the reliance on the three largest customers is expected to continue.

Disclosure: I have no positions in any stocks mentioned, and no plans to initiate any positions within the next 72 hours.