As of May 3, 2024, Sunoco has successfully completed its acquisition of NuStar Energy L.P. Find out more here.
Document
false0001110805 0001110805 2019-11-20 2019-11-20 0001110805 ns:CommonLimitedPartnerMember 2019-11-20 2019-11-20 0001110805 ns:SeriesAPreferredLimitedPartnerMember 2019-11-20 2019-11-20 0001110805 ns:SeriesCPreferredLimitedPartnerMember 2019-11-20 2019-11-20 0001110805 ns:SeriesBPreferredLimitedPartnerMember 2019-11-20 2019-11-20


 
 
 
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 
 
 
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 20, 2019
NuStar Energy L.P.
(Exact name of registrant as specified in its charter)
Delaware
001-16417
74-2956831
(State or other jurisdiction of incorporation)
(Commission File Number)
(I.R.S. Employer Identification No.)
 
 
 
19003 IH-10 West
San Antonio, Texas 78257
(Address of principal executive offices)
(210) 918-2000
(Registrant’s telephone number, including area code)
Not applicable
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
 
Trading Symbol(s)
 
Name of each exchange on which registered
Common units
 
NS
 
New York Stock Exchange
Series A Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units
 
NSprA
 
New York Stock Exchange
Series B Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units
 
NSprB
 
New York Stock Exchange
Series C Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units
 
NSprC
 
New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).    
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 
 
 
 
 




Item 7.01    Regulation FD Disclosure.

Senior management of NuStar Energy L.P. is meeting with members of the investment community at the 2019 RBC Capital Markets Midstream Conference on Wednesday, November 20, 2019. The slides attached to this report were prepared in connection with, and are being used during, the meetings. The slides are included in Exhibit 99.1 to this report and are incorporated herein by reference.
 
Item 9.01    Financial Statements and Exhibits.

(d)    Exhibits.
Exhibit Number
 
EXHIBIT
 
 
 
Exhibit 99.1
 
Exhibit 104
 
Cover Page Interactive Data File – the cover page XBRL tags are embedded within the Inline XBRL document






SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
NUSTAR ENERGY L.P.
 
 
 
 
 
 
By:
Riverwalk Logistics, L.P.
 
 
its general partner
 
 
 
 
 
 
 
By:
NuStar GP, LLC
 
 
 
its general partner
 
 
 
 
 
Date: November 20, 2019
 
 
By:
/s/ Amy L. Perry
 
 
 
Name:
Amy L. Perry
 
 
 
Title:
Executive Vice President-Strategic Development and General Counsel




a20191119rbcconferencepr
2019 RBC Capital Markets Midstream Conference November 20, 2019


 
Forward-Looking Statements Statements contained in this presentation other than statements of historical fact are forward-looking statements. While these forward-looking statements, and any assumptions upon which they are based, are made in good faith and reflect our current judgment regarding the direction of our business, actual results will likely vary, sometimes materially, from any estimates, predictions, projections, assumptions or other future performance presented or suggested in this presentation. These forward-looking statements can generally be identified by the words "anticipates," "believes," "expects," "plans," "intends," "estimates," "forecasts," "budgets," "projects," "could," "should," "may" and similar expressions. These statements reflect our current views with regard to future events and are subject to various risks, uncertainties and assumptions. We undertake no duty to update any forward-looking statement to conform the statement to actual results or changes in the company’s expectations. For more information concerning factors that could cause actual results to differ from those expressed or forecasted, see NuStar Energy L.P.’s annual report on Form 10-K and quarterly reports on Form 10-Q, filed with the SEC and available on NuStar’s website at www.nustarenergy.com. We use financial measures in this presentation that are not calculated in accordance with generally accepted accounting principles (“non-GAAP”) and our reconciliations of non-GAAP financial measures to GAAP financial measures are located in the appendix to this presentation. These non- GAAP financial measures should not be considered an alternative to GAAP financial measures. 2


 
FoundationWe Established in2018 This Year,We Have Continued toon theStrongBuild 2. Average2. daily volume quarterfor ended September 2019 30, As 1. of November 2019 15, Governance Transparent Lower Debt EBITDA NYSE: NS Strong Coverage - • • • • • • • • • • • to Storage Throughput Volumes(2): 439MBPD Storage Capacity: Pipeline Volumes (2): Pipeline Miles: Total Assets: Enterprise Value: Credit Ratings: Market Cap(1): Yield(1): Distribution/CU/Year: Common Unit Price(1): - ➢ ➢ ➢ S&P: S&P: BB Moody’s: Ba2/Stable Fitch: BB/Stable No IDR Burden - /Stable MaximizedSelf Funding ~ ~$6 billion ~$8 billion ~$3 billion 8.4% $2.40 $28.71 1.8MMBPD 9,900 ~74MM B Strict CapitalStrict Discipline - Simplified Structure 3


 
NuStar’s Third Quarter 2019 Results Demonstrate Our Progress and Growth This Year Q3 Q3 2018 2019 Pipeline EBITDA DCF (Continuing (Continuing Q3’18 Throughputs Operations) Operations) Q3’19 Debt-to- Debt-to- EBITDA EBITDA 4.52X2 3.96X2 1 - Please see Appendix for reconciliations of non-GAAP financial measures to their most directly comparable GAAP measures 2 - Based on a rolling four quarters 4


 
Our Recent Divestitures Allowed NuStar to Lower Our Leverage and Focus ALL Our Resources on Our North American Assets Q4 2018 Over Q3 2019 Sale of Sale of St. Eustatius $500,000,000 UK/Europe Operations Operations in Nine Months In July, we closed on the sale of the St. Eustatius operations for a purchase price that implies a healthy double- digit multiple With the sale of the St. Eustatius operations, we:  Improved both our forecasted 2019 debt-to-EBITDA and our DCF coverage  Reduced our op-ex by about $30MM for the remainder of 2019  Reduced our 2019 reliability capital by about $10MM  Simplified and de-risked our business overall We have deployed the proceeds from both sales to lower our debt, and both are helping us fund the high-return, low-multiple projects comprising our 2019 strategic capital program 5


 
…And We Now Expect to Spend $485-515MM on Our 2019 Capital Spending Program Our 2019 project program is primarily devoted to spending for: Shale Production Growth Projects Across Texas: • Permian Crude System build out- ~$160MM • South Texas/Corpus export project-~$105MM • Projects to Support PAA’s Sunrise Pipeline Volume to Wichita Falls and Hewitt -~$10MM N. Mexico refined products supply projects ~$145MM Legend AP Master 8 - 12- 19 6


 
Growth in Shale Production Continues to Drive Growth and Opportunities for NuStar, Across Our Texas Systems 7


 
Permian Crude System: We Are Continuing to EXPAND and CONNECT Our Permian Crude System- to New Wells and to Third-Party Pipelines- in Step With Our Customers’ Needs • Storage: 1,000,000 BBLs • Pipeline: ~880 Miles PAA SUNRISE II • Dedicated Acreage: 500,000 Acres • AMI: 5,000,000 Acres NS COLORADO CITY TERMINAL PAA BASIN • System Capacity: 560,000 BPD (22% BRIDGETEX, increase in 2019) SUNOCO Permian • Receipt Points: 260 Connections; 34 new Express & WTG additions since August 2019 TRUCK LOADING DELEK BIG SPRING CENTURION REFINERY PIPELINE 3rd Party Connections CENTURION SCR Enterprise NuStar Truck Unloading Facilities STATION NuStar Terminals SUNPET PAA and GRAY OAK (TBD) EPIC SUNOCO MIDKIFF 8


 
Permian Crude System: Our System’s Receipts and EBITDA Continue to Grow Rapidly System volumes up 233% since acquisition, compared to 98% for Permian Basin We averaged 416MBPD in October with November nominations of 436MBPD, AND we continue to expect to achieve throughput of around 450MBPD by year-end 2019 395 450 $35 NuStar’s Permian 370 400 Crude System Performance 349 $30 327 (by Quarter) 314 350 $25 266 300 250 $20 211 $35 187 200 $15 159 $31 139 $27 $27 150 $23 $10 $19 100 $14 $12 $5 $12 50 $7 $0 0 2Q 2017 3Q 2017 4Q 2017 1Q 2018 2Q 2018 3Q 2018 4Q 2018 1Q 2019 2Q 2019 3Q 2019 EBITDA ($MM) System Receipts (MBPD) 1 - Please see Appendix for reconciliations of non-GAAP financial measures to their most directly comparable GAAP measures 9


 
Corpus Christi Crude System: Utilization Has Increased, and We Expect Throughput to Grow, For Both Permian WTI and Eagle Ford Barrels During the month of October, aggregate volumes increased to 591MBPD, double our receipt in July, before Taft projects were in service We have also made progress on increasing our market share by leveraging our system’s flexibility and reach, our optionality, and our reputation for great service We have seen, and expect to see, additional utilization of our Corpus Christ Crude System assets from: Our export project for Trafigura to transport Permian barrels from Cactus II to our Corpus Christi North Beach Terminal Our new connection to Gray Oak at our Highway 97 location as soon as the fourth quarter, and future Gray Oak connection at Taft Harvest recently filed a new FERC tariff to transport WTI barrels from EPIC at Midway Junction on Harvest’s pipeline to our Corpus Christi North Beach Terminal Truck deliveries from the Permian to our system when differentials widen 10


 
Corpus Christi Crude System: NuStar’s Corpus Christi North Beach Terminal is Now Exporting Permian Long-haul Barrels 100 Series 1.0MMbbl 400 Series 200 Series 1.7MMbbl 0.6MMbbl +0.4MMbbl Remaining Footprint +0.6MMbbl Under Construction Dock 15 Dock 1 Dock 16 Dock 2 (Light-loaded (Light-loaded (Pana) Inland Barge Suez) Suez) In-bound Capacity Storage Capacity Out-bound Capacity Current total: 1.2MMbpd Current total: 3.3MMbbl Current total: 1.1MMbpd • South Texas Crude System 16” • Plus (under construction)- • Ship docks- 750Mbpd to 1.0MMbpd Pipeline- 240Mbpd 0.6MMbbl • Refinery pipeline- 100Mbpd • Taft 30”- 720Mbpd and expandable • Potential 0.4MMbbl • Anticipated throughputs after • Harvest 16” Pipeline - 240Mbpd 0.6MMbbl storage build - 600Mbpd to 700Mbpd Combined deliveries for export and into refineries doubled from July to 591MBPD in October 11


 
Corpus Christi Crude System: Our Project for Trafigura Utilizes Our Existing Assets and Expands Our Ability to Facilitate Growing Gulf Coast Exports Our existing South Texas assets and project for Trafigura expands our ability to transport Permian barrels to facilitate growing Gulf Coast exports  In August, we began transporting WTI via our South Texas system 16” existing pipeline from a connection to PAA’s Cactus II pipeline to our Corpus Christi North Beach Terminal  In early September, we completed construction on a new 30” pipeline from a connection in Taft, TX to our Corpus Christi North Beach Terminal and continue to Q4 build 600Mbbls of storage at Corpus Christi, which will bring our capacity at the facility to 3.9MMbbls Taft, TX offers a point of convergence for all three new pipelines and shipper optionality to deliver to either side of the ship channel (Ingleside or Corpus Christi)  We are in discussions to connect to other long-haul pipeline projects and with parties for additional commitments 12


 
Corpus Christi Crude System: Average Daily Throughputs Received Into Our Corpus Christi North Beach Terminal in October are More Than Double 2018’s Average Our Corpus Christi North Beach Terminal is now receiving barrels from our South Texas Crude Oil Pipeline System, our 12” Three Rivers Supply Pipeline and our new 30” pipeline from Taft, as well as from third-party pipeline connections 600 591 500 400 296 300 239 200 100 0 2018 Avg July 2019 October 2019 13


 
Corpus Christi Crude System: And Throughput on Our South Texas Crude Oil Pipeline System (STCS) Continues to be Well in Excess of Contract Minimums for That System October 2019 STCS volumes are well in excess of minimum volume commitments (MVC) of 106MBPD 180 170 172 160 140 120 100 80 60 MVCs of 106 40 20 0 July 2019 October 2019 14


 
McKee - Ardmore Crude Systems: We Are Now Transporting Permian Barrels From a Connection With Plains’ Sunrise II Pipeline We provide our customer with optionality to supply the Ardmore and McKee refineries with Permian barrels from Plains’ Sunrise II expansion  Service to Ardmore – ~85MBPD (similar volumes with higher tariff)  Service to McKee – ~110MBPD (similar volumes and tariff) We entered into an agreement with a customer to construct an additional connection to our Wichita Falls terminal to support increased volumes and move Permian barrels to both Ardmore and McKee refineries and third-party pipelines We have signed a long-term commitment to ship barrels between Wichita Falls, TX and Hewitt, OK to support deliveries to a third-party pipeline  New service to Hewitt - May 2019 (incremental revenue)  The projects help us serve our customers’ needs and benefit from longer-haul tariff and incremental barrels 15


 
Northern Mexico Refined Products Supply: Mexico’s Refined Product Demand is Expected to Continue to Exceed the Capacity of Mexico’s Infrastructure Mexico Combined Gasoline and Diesel Balance Mexico refineries currently operate around 50% of 1,350 nameplate capacity due to weak returns and historical MBPD 1,183 1,147 1,157 1,162 1,114 1,132 under-investment 1,078 1,056 850 1,024 1,046 1,002 With limited domestic supply, imports make up approximately 70% of Mexico’s gasoline and diesel 350 consumption for the year through September 2019 In 3Q 2019, we completed service on two projects we -150 developed to address the supply imbalance in Northern 1Q 2Q 3Q 4Q 1Q 2Q 3Q 4Q 1Q 2Q 3Q 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 Mexico: Production Import Export/Other Sales  Nuevo Laredo Project for Valero ➢ Early ULSD service completed in September 2019 ➢ Odem pipeline, Dos Laredos pipeline and Nuevo Laredo  Nuevo Laredo terminal expansion on track to be completed by February 2020 Early Service Project ➢ ~28Mbpd new capacity with take-or-pay volumes on seven-year contract term  Valley Pipeline Expansion for major customers ➢ Receiving facility in Matamoros is expected to be in service later  Valley Refined this year Products Supply Project ➢ NuStar’s project completed in September 2019 ➢ 45Mbpd new capacity with seven-year contract term ➢ Recent open season was fully subscribed Source: Petroleos Mexicanos (PEMEX) 16


 
We Are Focused on Completing Our 2019 Project Program to Continue to Generate Solid, Consistent Growth 2019 Projects List: Project execution  Selby Renewable Diesel  Stockton Biodiesel  Permian (Co City)/Sunrise Connection  Midland Connection Projects Financial  Wichita Falls/Hewitt/Sunrise discipline  St. James/Bayou Bridge Connection  Corpus Early Service Export on 16”  Corpus Full-service Export on 30” Safe, responsible  Valley Project  Nuevo Laredo Early Service Project operations  Gray Oak/Hwy 97 Connection  Portland Biodiesel/Renewable Diesel (December 2019)  Nuevo Laredo Full Service Project (February 2020) 17


 
In 2020, With Our 2019 Capital Projects Complete, We Expect to Spend $300-350MM, a ~35% Ramp-Down in Strategic Capital Spending from 2019 We intend to focus on low-spend, low-multiple projects to enhance our existing footprint to take advantage of market opportunities, including St. James and on the West Coast West Coast Biofuel St. James Permian Corpus Christi 18


 
St. James: North American Shale Production Growth has Reversed Crude Flows, Driving Additional Crude to St. James, LA MMBPD Gulf Coast Refinery Crude Inputs As rapid growth in U.S. shale 10,000 production has allowed refiners to 8,000 Domestic Production replace much of crude imports with 6,000 domestic crude, imports from 4,000 outside the U.S. through St. James 2,000 Imported Crude have decreased dramatically - At the same time, North American 1985 1990 1995 2000 2005 2010 2015 shale production continues to grow and St. James continues to play a central role in crude distribution and storage for the region and the world, illustrated by a number of projects to address that changing supply and demand:  LOOP exports  ACE  Bayou Bridge  Seahorse  Capline reversal Source: RBN CONFIDENTIAL 19


 
St. James: Our Terminal has the Capacity, Connectivity and Potential Expandability to Take Maximum Advantage of Changing Regional Crude Flows as They Develop We recently increased unit train off-loading commitments from 20MBPD to 30MBPD per month driven by favorable price differentials of WTI, WCS and Bakken and the recent production curtailment lift by Canada for new wells  Dislocations will likely continue with the delay of Enbridge’s Line 3 replacement We are also working to facilitate exports of barrels delivered via our existing and planned pipeline connections as long-haul pipelines debottleneck shale plays and new pipes debottleneck the broader system In-bound Capacity Out-bound Capacity ⭐ Bayou Pipelines-3.5MMbpd ⭐ Marathon 30” Bridge 24” Pipelines- 1.4MMbpd ⭐ ExxonMobil ⭐ Zydeco 18” CAPLINE- 1.2MMbpd- 16” & 24” LOCAP 48” Trucks-20Mbpd 9.9MM bbls Marine Exports ⭐ Shell Norco ⭐ Crimson 16” (expandable (via LOCAP ⭐ Ship Shoal Unit Trains- 180Mbpd +5MMbbls) 30” 20” /Maurepas 24”) We are working on developing commitments to facilitate storage, export and blending services for crude from the Gulf of Mexico and from shale plays across North America with our existing facility and with low-capital expansion/upgrade projects  Expandable up to ~15MMbbls storage capacity with potential to increase dock loading from 32 to up to 60Mbbls/hour 20


 
West Coast Bio-Fuels Logistics: We Will Continue to Develop Projects for Our Customers to Address Market Dislocations Driven by Aggressive Carbon Emissions Reduction Goals in West Coast States Regulatory priorities on the West Coast are dramatically International increasing demand for biofuels, which require import Exports Tacoma and storage, and are likely to drive exports of petroleum diesel in the future Vancouver At the same time, obtaining permits for greenfield project in the region is difficult, which increases the Portland Midwest value of existing assets Supply We plan to continue to develop low-capital projects to Singapore re-purpose assets at our terminal facilities to receive Supply biofuels from outside the region and to provide a base for distribution of biofuel products across the West Coast region Stockton West Coast Terminals' Bio-fuel Growth Selby NV and AZ 2017-2019 1,000 949 2017 Exports 883 800 2018 Pittsburg 800 YTD Sep 2019 582 Gulf 600 Coast 408 Wilmington 400 336 306 Supply BPY Thousand 147 136 200 102 0 Portland Selby Stockton Wilmington 21


 
We Plan to Continue to Make Safe, Responsible and Efficient Operations NuStar’s #1 Priority… Our safety statistics reflect our commitment to safe, responsible operations  In 2018, as in years past, our safety statistics were substantially better than our peers ➢ 23 times better than the Bureau of Labor Statistics (BLS) comparison data for the Bulk Terminals Industry ➢ 8 times better than the BLS data for the Pipeline Transportation Industry NuStar has received the International Liquids Terminals Association’s (ILTA) Safety Excellence Award 10 times  ILTA reviews its members’ safety reports filed with OSHA, and recognizes member companies that achieve exemplary safety statistics with an award We participate in the OSHA Voluntary Protection Program (VPP), which promotes effective worksite safety and health  Achieving VPP Star Status requires rigorous OSHA review and audit, and Star Status requires renewal every three years  80% of our U.S. terminals are VPP-certified 22


 
… And We Will Remain Committed to Our Employees and Our Communities Across North America NuStar has been recognized with numerous awards for its strong corporate culture NuStar employees contributed 90,000 volunteer hours in 2018 alone  NuStar maintains local volunteer councils in each community in which we operate to contribute to the charitable and civic causes unique to that local community 100% of our U.S. employees contribute to our United Way campaign, and our average per capita contribution is the highest in the nation for a company our size  In total, NuStar contributed $3 million in 2018 Each year since 2007, NuStar’s employees have hosted a golf tournament to support Haven for Hope, a transformational campus in San Antonio that addresses homelessness  During those 13 years, the tournament has generated over $42 million for Haven for Hope 23


 
We Expect Our Employees’ Hard Work in 2019 to Reap Rewards in 2020 and Beyond 2019 2020 EBITDA from $625-675MM $715-765MM ~14% Continuing Operations DCF Coverage 1.3-1.4X 1.4-1.6X ~11% Strategic Capital $485-515MM $300-350MM ~35% 1 - Please see Appendix for reconciliations of non-GAAP financial measures to their most directly comparable GAAP measures 24


 
Historic and 2019/2020 Estimated Capital Spending We are carefully managing our capital spending to ensure we maintain our financial strength and further lower our leverage and continue to grow our EBITDA with high-return projects In 2020, we expect to lower capital spending by ~35% 2019 project spending: $2,000 $1,789 ▪ Permian System $1,800 (~$160MM) ▪ N. Mexico Supply $1,600 (~$145MM) ▪ CCNB Exports $1,400 (~$105MM) $1,200 ▪ West Coast (~$15MM) $1,000 $1,462 ▪ Wichita Falls/Hewitt (~$10MM) $800 $690 $600 $316 $431 $418 $400 $143 $262 $96 $485-$515 $200 $374 $302 $328 $288 $327 $380 $300-350 $166 $0 2012 2013 2014 2015 2016 2017 2018 2019E 2020E Internal Growth Acquisitions CONFIDENTIAL 25


 
Debt Maturity Schedule We have applied the proceeds from recent dispositions to our revolver balance, which has allowed us to reduce leverage and redeploy capital to invest in low-multiple projects  ~$230MM of proceeds from our sale of St. Eustatius operations in July 2019  ~$270MM of proceeds from our sale of the European assets in November 2018 Receivables Financing $1,000 Debt Maturities (As of 9/30/2019) Sub Notes $802 ($MM) GO Zone Financing $750 $57 Senior Unsecured Notes Revolver $300 $500 $550 $250 $500 $450 $445 $365 $403 $250 $0 2020 2021 2022 2026 2027 2038-2041 2043 In May, we issued $500MM 6.0% senior unsecured notes that mature in June 2026 – we used a portion of the proceeds to refinance $350MM 7.65% senior unsecured notes that matured in April 2018 In September, we extended our revolver maturity date by one year to October 2021 26


 
Capital Structure as of September 30, 2019 ($ in Millions) $1.2B Credit Facility $445 Series D Preferred Units $577 NuStar Logistics Notes (4.80%) 450 Series A, B and C Preferred Units $756 NuStar Logistics Notes (4.75%) 250 Common Equity and AOCI 1,014 1 NuStar Logistics Notes (5.625%) 550 Total Equity 2,347 NuStar Logistics Notes (6.00%) 500 Total Capitalization $5,714 NuStar Logistics Notes (6.75%) 300 NuStar Logistics Sub Notes 403 GO Zone Bonds 365 Receivables Financing 57 Finance Lease Liability 59 Short-term Debt & Other (12) Total Debt $3,367 As of September 30, 2019:  Credit facility availability ~$750MM  Debt-to-EBITDA ratio2 3.96x 1 - Total Equity includes Partners’ Equity and Mezzanine Equity 2 - Please see Appendix for reconciliations of non-GAAP financial measures to their most directly comparable GAAP measures 27


 
Reconciliation of Non-GAAP Financial Information 28


 
Reconciliation of Non-GAAP Financial Information (continued) 29


 
Reconciliation of Non-GAAP Financial Information (continued) 30


 
Reconciliation of Non-GAAP Financial Information (continued) 31


 
Reconciliation of Non-GAAP Financial Information (continued) 32