24
Presentation Title Presentation Subtitle Crestwood Midstream Partners LP Crestwood Equity Partners LP Connections for America’s Energy Presentation Title Presentation Subtitle Crestwood Midstream Partners LP Crestwood Equity Partners LP Connections for America’s Energy Presentation Title Presentation Subtitle Crestwood Midstream Partners LP Crestwood Equity Partners LP Connections for America’s Energy 2/29/16 Presentation Title Presentation Subtitle Crestwood Midstream Partners LP Crestwood Equity Partners LP Connections for America’s Energy Presentation Title Presentation Subtitle Crestwood Midstream Partners LP Crestwood Equity Partners LP Connections for America’s Energy Connections for America’s Energy Investor Presentation March 2016

Investor presentation march 2016 v final

Embed Size (px)

Citation preview

Presentation Title Presentation Subtitle

Crestwood Midstream Partners LP Crestwood Equity Partners LP

Connections for America’s Energy ™

Presentation Title Presentation Subtitle

Crestwood Midstream Partners LP Crestwood Equity Partners LP

Connections for America’s Energy ™

Presentation Title Presentation Subtitle

Crestwood Midstream Partners LP Crestwood Equity Partners LP

Connections for America’s Energy ™

2/29/16

Presentation Title Presentation Subtitle

Crestwood Midstream Partners LP Crestwood Equity Partners LP

Connections for America’s Energy ™

Presentation Title Presentation Subtitle

Crestwood Midstream Partners LP Crestwood Equity Partners LP

Connections for America’s Energy ™

™ Connections for America’s Energy ™

Investor Presentation March 2016

Connections for America’s Energy ™ ™ ™ ™ ™ ™

The statements in this communication regarding future events, occurrences, circumstances, activities, performance, outcomes and results are forward-looking statements. Although these statements reflect the current views, assumptions and expectations of Crestwood’s management, the matters addressed herein are subject to numerous risks and uncertainties which could cause actual activities, performance, outcomes and results to differ materially from those indicated. Such forward-looking statements include, but are not limited to, statements about the benefits that may result from the merger and statements about the future financial and operating results, objectives, expectations and intentions and other statements that are not historical facts. Factors that could result in such differences or otherwise materially affect Crestwood’s financial condition, results of operations and cash flows include, without limitation, the possibility that expected cost reductions will not be realized, or will not be realized within the expected timeframe; fluctuations in crude oil, natural gas and NGL prices (including, without limitation, lower commodity prices for sustained periods of time); the extent and success of drilling efforts, as well as the extent and quality of natural gas and crude oil volumes produced within proximity of Crestwood assets; failure or delays by customers in achieving expected production in their oil and gas projects; competitive conditions in the industry and their impact on our ability to connect supplies to Crestwood gathering, processing and transportation assets or systems; actions or inactions taken or non-performance by third parties, including suppliers, contractors, operators, processors, transporters and customers; the ability of Crestwood to consummate acquisitions, successfully integrate the acquired businesses, realize any cost savings and other synergies from any acquisition; changes in the availability and cost of capital; operating hazards, natural disasters, weather-related delays, casualty losses and other matters beyond Crestwood’s control; timely receipt of necessary government approvals and permits, the ability of Crestwood to control the costs of construction, including costs of materials, labor and right-of-way and other factors that may impact Crestwood’s ability to complete projects within budget and on schedule; the effects of existing and future laws and governmental regulations, including environmental and climate change requirements; the effects of existing and future litigation; and risks related to the substantial indebtedness, of either company, as well as other factors disclosed in Crestwood’s filings with the U.S. Securities and Exchange Commission. You should read filings made by Crestwood with the U.S. Securities and Exchange Commission, including Annual Reports on Form 10-K and the most recent Quarterly Reports and Current Reports for a more extensive list of factors that could affect results. Readers are cautioned not to place undue reliance on forward-looking statements, which reflect management’s view only as of the date made. Crestwood does not assume any obligation to update these forward-looking statements.

Company Information

2

Forward-Looking Statements

Contact Information

Corporate Headquarters 700 Louisiana Street

Suite 2550

Houston, TX 77002

(1)  Market price as of 2/24/2016. (2)  Unit count and balance sheet data as of 12/31/2015.

Crestwood Equity Partners LP NYSE Ticker CEQP

Market Capitalization ($MM)(1,2) $617

Enterprise Value ($MM)(2) $3,724

Annualized Distribution $5.50

Investor Relations [email protected]

(713) 380-3081

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Key Investor Highlights

3

Connections for America’s Energy ™ ™ ™ ™ ™ ™

•  Solid execution in 2015 drives results; Adj. EBITDA increased 6%; OPEX and G&A expenses reduced 9%; LTM coverage ratio ~1.0x

•  Stable cash flow generation in 2016; ~60% of asset base flat to up 5%

•  Strong liquidity position; No senior note maturities until 2020

•  Diverse and balanced operations located in the most economic US shale plays

•  Strong fixed-fee and take-or-pay contract portfolio; 92% take-or-pay and fixed fee in 2016

•  No Incentive Distribution Rights

•  Strong sponsorship from First Reserve; $90MM units purchased Q415/Q116; Currently owns 23% common units

Key Investor Highlights

4

Connections for America’s Energy ™ ™ ™ ™ ™ ™

2016 Outlook

5

Marketing, Supply & Logistics •  Adjusted EBITDA:

$95MM - $100MM •  Flat cash flows in 2016 •  Marketing business supported

by hard assets and long-term relationships

2016E Adjusted EBITDA of $490 million to $520 million; ~60% of the business flat to up in 2016

2016E Segment Cash Flow Reduced CAPEX

Gathering & Processing

43%

Storage & Transportation

40%

Marketing Supply & Logistics

17%

2016E Adj. EBITDA Guidance $490MM - $520MM

Segment Outlook

Storage & Transportation •  Adjusted EBITDA:

$225MM - $235MM •  Volumes trending flat to up 5% in

2016 •  NE S&T and COLT Hub take-or-

pay contracts drive stable cash flow

Gathering & Processing •  Adjusted EBITDA:

$235MM - $250MM •  Volumes trending 15%-20%

lower in 2016 •  2016E cash flow forecasts

include conservative forecasts for Barnett and PRB Niobrara assets

(1) Excludes corporate G&A expenses of $65 million.

Segment Contribution

(1) (1)

($MM) ($MM)

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Repositioning Crestwood in 2015/16

6

Corporate Structure

69.1 MM common units 62.1 MM preferred units

In a challenging market, Crestwood continues to take actionable steps to improve its positioning and broaden its investment appeal

No IDRs

Key Items

•  In 2015, reduced O&M and G&A expenses by $26MM year-over-year through Project Adapt initiatives

•  Limiting growth capital expenditures to previously committed contractual projects ü

ü Simplification Merger

Cost Cutting / Reduced Capex

•  In 1Q 2015, completed Project Adapt to cut costs and improve processes and efficiencies

•  In 2Q 2015, restructured operations to Pipeline Services and Marketing, Supply & Logistics divisions

•  On September 30, 2015, closed merger between Crestwood Equity and Crestwood Midstream

•  Improved cost of capital by eliminating IDRs

ü

ü Deleverage Strategy

•  In 2016, Crestwood is pursuing strategic steps to strengthen the balance sheet in lower-for-longer environment

•  Evaluating full range of options, including further CAPEX and cost reductions, divesting of assets, and evaluating appropriate distribution level

Streamlined Business

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Existing Scale and New Investment Opportunities in the Right Places

7

Bakken

•  Over 75% of cash flow is sourced from two premier basins: Marcellus and Bakken

•  Marcellus and Bakken cash flow trading multiples illustrate valuation disconnect

•  Delaware-Permian expansion projects provide opportunity to build third franchise position

•  Scale and diversity of remaining cash flows are competitively positioned across multiple resource plays

Crestwood’s crude oil and natural gas operations are situated in the highest returning shale plays

Marcellus

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Fixed-Fee Contracts Provide Safety Net

8

Contract Portfolio 2016E EBITDA

Variable Rate Contracts

8%

Take-or-Pay and Fixed-Fee Contracts

92%

ü  92% of 2016E EBITDA from take-or-pay and fixed-fee contracts

ü  Significant cash flow contribution protected from commodity change and volume reduction

55% of EBITDA is guaranteed through take-

or-pay contracts

YoY Margin Growth Despite Commodity Prices

Adjusted EBITDA

Crude Oil and Natural Gas Prices

Crude Oil Natural Gas

Y-o-Y Adj. EBITDA Growth: 6.4%

Crude Oil decline: (61%) Natural Gas decline: (45%)

Connections for America’s Energy ™ ™ ™ ™ ™ ™

$299

$253

$100

$150

$200

$250

$300

$350

4Q14  Annualized FY  2015

Expense / Fixed Charge Reduction Strategy

9

($MM)

Total Expenses Total Expenses by Segment

Total Expenses Reduced by 15%

Crestwood exceeded stated cost reduction goals in 2015; On-track to remove an additional $10MM in 2016

•  In 2015, Crestwood materially reduced expenses and fixed charges to improve margins and coverage:

–  Reduced O&M and Adj. G&A(1) costs by $26.4 million in 2015 over 2014

–  Additional 2016 cost savings of >$10MM; 2016+ run-rate savings of >$35MM

•  Results drive greater profitability in the current industry environment

•  Increased efficiency without sacrificing customer service, safety or compliance

•  Simplification adds to coverage improvement through fixed charge elimination

(1) Adjusted G&A is defined as general and administrative expenses less unit-based compensation charges and significant transaction and environmental related costs and other items.

(1)

4Q14  Annualized FY  2015

($MM)Total  

ExpensesTotal  

Expenses Variance

Gathering  &  Processing $109 $89 ($20)

Storage  &  Transportation $27 $32 $5

Marketing,  Supply  &  Logistics $79 $70 ($9)

Adjusted  G&A $84 $63 ($21)

Total  Expenses $299 $253 ($46)%-­‐Change (15.4%)

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Consistent Operating and Financial Results

10 (1)  See accompanying tables of non-GAAP reconciliations. (2)  Cash flow margin is calculated by dividing Adj. EBITDA into Net Revenue. (3)  Cash flow margin adjusted for Q4 2015 shut-in and weather impacts.

Adjusted EBITDA and Margins(1)

Natural Gas Volumes

Improving financial performance demonstrates strong baseline cash flow; Q4 2015 strongly impacted by warm weather

(2)

Crude Oil Volumes

$18.0

Q415 miss of $18mm

attributable to unseasonably

warm weather;

depressed NE regional pricing

(3)

$118.5

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Capital Structure

11

Capitalization

•  Strong liquidity position

–  1.5 billion revolving credit facility

–  ~50% drawn RCF balance

•  No near-term maturities; attractive long-term capital

–  $1.8 billion senior notes; 6.00%-6.25% coupon

–  Nearest maturity 2020

•  Ample covenant cushion

•  Strong fixed charge coverage

•  No need to access capital markets in 2016

Crestwood has ample liquidity to execute business plan in challenging market

Debt Maturities

No near-term debt maturities

RCF

6% Notes

6.125% Notes

6.25% Notes

($  millions) 12/31/2015

Cash $0.5Total  Debt $2,540.3Total  Partners'  Capital $2,946.9

Total  Capitalization $5,487.2

Credit  &  Liquidity  StatsTotal  Leverage  Ratio 4.75xSenior  Secured  Leverage  Ratio 1.37xTotal  Leverage  Covenant 5.50xSenior  Secured  Leverage  Covenant 3.75x

Summary

($MM)

Connections for America’s Energy ™ ™ ™ ™ ™ ™

•  Diverse customer base is comprised of integrated producers, refiners, utilities, and petrochemical companies

•  The majority of customers well-positioned to navigate a lower-for-longer environment

•  Crestwood is actively monitoring at-risk counterparties to mitigate cash flow risk in 2016

•  Highly confident in contractual positioning to mitigate cash flow loss from potential bankruptcies

Quicksilver Resources

•  Filed for bankruptcy March 2015; Began sales process in Q4 2015

•  BlueStone Natural Resources emerged as winner bidder; Must close by March 2016

•  Binding agreement in place with the back up bidder

•  Long-term resolution likely by Q2 2016

Manageable Counterparty Risk

12

Crestwood has a diverse customer portfolio; producer counterparty risk manageable in the event of continued market deterioration

2016E Cash Flow Exposure Counterparty Risk Overview

Manageable counterparty risk in 2016

(1)

(1) Represents total annual cash flow contributions from higher risk counterparties.

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Core Operations Update

13

Connections for America’s Energy ™ ™ ™ ™ ™ ™

•  Bakken has continued to produce sufficient producer wellhead returns

– 94% of rigs operating in four counties (McKenzie, Williams, Mountrail, Dunn)

– ~340 permits have been filed in those four counties in last 120 days

– Estimated breakeven WTI pricing of $24-$41/bbl in these four core counties

– Producers improved IP rates, realized cost reductions, and minimized cost to market

– Reducing days to drill to 10-12 days

•  Crestwood producers continue to achieve strong results:

–  In the last 120 days, Arrow producers have filed approximately 100 permits in the Bakken

– Halcon expects 2016 wells put online to have an EUR of ~900 Mboe; average D&C of $6.2MM

– Whiting reported 24-hr IP rate of 4,300 Boe/d on Crestwood’s system

Bakken Producers Remain Active Around Crestwood’s Assets

14

Permits Filed in Last 120 Days

Permits Heat Map

By Arrow Producers

9

2 38

48

Source: North Dakota Industrial Commission

As of February 24, 2016.

Connections for America’s Energy ™ ™ ™ ™ ™ ™

0

25

50

75

100

125

Q1:14 Q2:14 Q3:14 Q4:14 Q1:15 Q2:15 Q3:15 Q4:15

Gathe

ring  Vo

lumes  (M

boe/d)

Crude  Oil Natural  Gas Water

$0

$5

$10

$15

$20

$25

Q1:14 Q2:14 Q3:14 Q4:14 Q1:15 Q2:15 Q3:15 Q4:15

Adjusted

 EBITD

A  ($MM)

Bakken Arrow Gathering System

15

Tier 1 acreage dedication with substantial long-term growth through system build out

Summary

•  ~150,000 acre dedication under LT contracts

•  Crude, natural gas and water gathering

•  Producers continuing active development through aid-in-construction lateral requests

•  Lower operating cost in 2015 improves margin

•  Arrow volumes have increased 14% year-over-year and 76% since Q1 2014

•  Arrow system connected to COLT Hub through Tesoro and Hiland crude oil pipelines

Long-Term Outlook •  >1,200 estimated future drilling locations

•  45-55 new well connects expected in 2016

–  XTO, WPX and QEP approximately 90% of 2016 development activity

•  Achieved record crude volume of 80 MBbls/d in October 2015

(1) Natural gas converted to barrels at 6:1.

Arrow Adjusted EBITDA

Increasing Gathering Volumes from Continued Drilling Activity

(1)

142% Growth

76% Growth

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Bakken COLT Hub and Connector

16

COLT Hub is the leading Bakken CBR facility linking Bakken crude supply to prime refinery markets

Source: Genscape February 2016; EIA.

Summary

•  Premier crude oil pipeline, storage and CBR facility in the Bakken

•  160 MBbls/d crude-by-rail facility; 1.2 MMBbls storage capacity; 70 MBbls/d COLT connector pipeline

•  ~300 MBbls/d supply aggregation capacity at COLT Hub (gathering, truck rack, pipelines)

•  Strong refiner customers dependent on the Bakken barrel and crude-by-rail transportation

Top 5 Bakken CBR Facilities

COLT Hub Customers

Maintaining Market Share Going into 2016

Bak

ken

Pipe

line

/Cru

de-b

y-Ra

il (B

bls/

d)

•  Pipeline and CBR remain >1,000 Bbls/d

−  67% Pipeline / 33% CBR

•  Crestwood’s COLT Hub currently ~25% CBR market share

Connections for America’s Energy ™ ™ ™ ™ ™ ™

$10$15$20$25$30$35$40$45

Q1:14 Q2:14 Q3:14 Q4:14 Q1:15 Q2:15 Q3:15 Q4:15

Adjusted

 EBITD

A  ($MM)

17

NE Marcellus Storage and Transportation

Summary 200 MMcf/d North-South Expansion

Wilmot Receipt Point

MARC I Transco Meter Long-Term Outlook

•  ~3.5 Bcf/d Marcellus dry gas supply access through upstream gathering and producer connections

•  530 MMcf/d receipt point at Wilmot in-service

•  MARC I – In Q4 2015, secured two anchor shippers for 120 MMcf/d on expansion to Transco

•  MARC II – Non-binding indications of interest >700 MMcf/d support connecting MARC I with PennEast

Critical infrastructure for NE demand markets (NYC) provide significant level of contracted cash flows and growth opportunities

Storage

•  Irreplaceable storage position with top East Coast utility customers: Con Ed, NJNG, NYSEG, PSEG

•  ~41 Bcf of natural gas storage; 99% subscribed

Transportation

•  MARC I / North-South pipeline capacity of ~2.0 Bcf/d connecting to premium north east markets (Millennium, TGP, Transco)

•  North-South Pipeline – 200 MMcf/d expansion completed in 2014; expansion fully contracted

Consistent Cash Flow from Take-or-Pay Contracts

Connections for America’s Energy ™ ™ ™ ™ ™ ™

•  20-year, fixed-fee contracts for gathering and compression services with Antero Resources

−  ~140,000 acre dedication (235 wells connected)

−  ~1,850 Antero drilling locations on Crestwood dedication

−  Average IP rate for 2015 well connects of 18 MMcf/d on Crestwood’s acreage

−  Current system capacity of 875 MMcf/d

−  450 MMcf/d MVC on gathering system; compression MVC at ~50% of design capacity

•  Current YTD average volumes of 480 MMcf/d

SW Marcellus Gathering & Compression

18

Long-term fee-based contracts in southwest Marcellus core production window

Summary

Markwest Sherwood Processing Greenbrier

Rich Gas Area

Crestwood Dedication Area

Antero Midstream Dedication Area

Key Drivers for Future Drilling •  Antero has 22 DUCs connected to Crestwood’s system;

Antero expects to bring all of these wells online in 2017 •  Q4 2015: Regional gathering pipeline provides access to premium

priced markets •  New Southwest Marcellus / Utica pipeline takeaway projects:

−  Antero: 4.0 Bcf/d of firm takeaway by YE2017 will increase favorable price index exposure to 94% of sales1

−  SW Marcellus / Utica region: >20 Bcf/d of new firm takeaway by YE2018 will dramatically increase SW Marcellus netbacks

•  Dry gas economics improving with challenged northeast liquids prices

(1)  See November Antero Resources company presentation.

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Delaware-Permian: Reservoir Overview

19

•  The Delaware-Permian offers stacked pay potential and low break-even economics

•  Substantial drilling activity in the past five years has focused on the Wolfcamp and Bone Spring formations

Wolfcamp Western Frontier

Bone Spring Western Fairway

Wolfcamp Reeves Core

North

ern D

elaware

Sou

thern

Delaw

are

Source: Wood Mackenzie May playbook.

Willow Lake

3-Stream Gathering Project

Summary Delaware-Permian Map

Crestwood’s developing position is located in the core of the Wolfcamp and Bone Spring formations

Wolfcamp

Bone Spring

•  Crestwood’s developing projects are located in the Western Frontier and Reeves Core

•  Western Frontier

–  Largest expected recoveries, primarily condensate, highest avg. API gravity in the Wolfcamp

–  Avg. well profile: 820 Mboe EUR, 723 Boe/d IP-30, and 24% oil

•  Reeves Core

–  Lowest breakeven sub-play in the Delaware Basin, substantial de-risking since 2013

–  Avg. well profile: 600 Mboe EUR, 720 Boe/d IP-30, and 59% oil

•  Crestwood’s current asset footprint is located in the Western Fairway

•  Western Fairway

–  Top producing Bone Spring sub-play in 2015

–  Avg. well profile: 589 Mboe EUR, 687 Boe/d IP-30, and 30% oil

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Delaware-Permian: Expansion Projects

20

Crestwood is actively expanding its footprint in the heart of the Delaware Permian Basin, the most active shale play in the US

Other Long-Term Opportunities

•  Integrated gas, condensate, and water gathering system •  600 miles of pipelines spanning over 400,000 acres •  Full development to include 109,200 of horsepower from 65

compression units at 8 centralized compressor stations

3-Stream Gathering System

Proposed Expansion Map

•  Orla Terminal: −  Capacity of 200 MBbls of crude oil tankage −  8 truck loading and unloading bays; up to 64 MBbls/d −  Additional services include blending, condensate

stabilization and 3rd party trucking services

•  Delta Pipeline −  Condensate pipeline header from Orla to multiple outlets

providing access to Cushing, Houston, & Corpus Christi −  ~180 mile, 20” pipeline, 200 MBbls/d of capacity

2

3

3

2

1

Willow Lake Expansion •  Expanded processing capacity to 50 MMcf/d •  41 new wells dedicated to be completed in 2016/2017 •  Projects: Dublin Ranch to Willow Lake connector, RJT skid,

upsized interconnects for increased residue take-away options •  Placed into service January 2016; on schedule

1

3

Willow Lake

Delta Pipeline

Orla Terminal

3-Stream Gathering

System

Connections for America’s Energy ™ ™ ™ ™ ™ ™

•  Leading marketer of Marcellus/Utica NGLs

•  2.8 MMBbls of Northeast US NGL storage capacity; >500 NGL trucking units; >1,600 NGL railcars

•  Sources, transports, stores and delivers NGLs to domestic and export markets; >350 customers

•  Commenced LPG exports through Marcus Hook, PA

•  New LPG terminals in WY, RI and NC underway

•  Strong NGL supply continues to push prices lower creating a buying opportunity to build seasonal storage

•  Marketing opportunities to diversify in the West Coast and Rocky Mountain regions

21

Crestwood NGL Assets and Services

Servicing Blue Chip

Customers

Crestwood is well-positioned to benefit from continued Marcellus/Utica NGL supply growth through its integrated logistics platform including Bath and Seymour storage, ME2 pipeline capacity and Marcus Hook export capability

Summary Leading Marcellus/Utica NGL Logistics Platform

Marcus Hook NGL Exports

Bath NGL Storage

Seymour NGL Storage

601534

88

75

218

2015E = 490 MBPD

UEO-CHK

Dominion

Blue Racer

Crestwood

BP

Markwest

Connections for America’s Energy ™ ™ ™ ™ ™ ™

The Crestwood Investment Opportunity

No Incentive Distribution Rights

22

1

Substantial Expense / Fixed Charge Reduction

2

Solid Financial Results year-over-year 3

Diversified / Balanced Portfolio

4

Fixed Fee / Firm Contract Profile

5

Current Valuation Not Indicative of Business Fundamentals

Leveraged to Volume Growth with Commodity Price Upside

1

Cost of Capital Improvement

2

Expansion Opportunities in Delaware Permian Basin and NE S&T

3

Strengthened Balance Sheet in 2016

4

Attractive Valuation Entry Point

5

Execution Drives Significant Upside Return Opportunity

Strong Liquidity / No near-term maturities

6

Connections for America’s Energy ™ ™ ™ ™ ™ ™

Non-GAAP Reconciliations

23

Connections for America’s Energy ™ ™ ™ ™ ™ ™

CEQP Non-GAAP Reconciliations

24

(in millions, unaudited)   4th Qtr 3rd Qtr 2nd Qtr 1st Qtr 4th Qtr 3rd Qtr 2nd Qtr 1st QtrEBITDANet income (loss) (1,402.4)$ (623.4)$ (296.0)$ 18.1$ (30.7)$ 11.9$ (4.8)$ 13.2$ Interest and debt expense, net 35.4 35.7 35.4 33.6 31.3 31.5 32.6 31.7Loss on modification/extinguishment of debt 0.2 2.7 17.1 — — — — —Provision (benefit) for income taxes (1.2) (0.3) (0.3) 0.4 — 0.1 0.2 0.8Depreciation, amortization and accretion 75.6 75.5 74.8 74.2 76.1 71.7 71.2 66.3

EBITDA (a) (1,292.4)$ (509.8)$ (169.0)$ 126.3$ 76.7$ 115.2$ 99.2$ 112.0$ Significant items impacting EBITDA:

Unit-based compensation charges 4.1 3.9 5.9 5.8 4.9 4.8 6.2 5.4(Gain) loss on long-lived assets, net 817.3 2.3 0.6 1.0 2.7 0.9 (1.2) (0.5)Goodwill impairment 515.4 609.9 281.0 — 48.8 — — —Loss on contingent consideration — — — — — — 6.5 2.1(Earnings) loss from unconsolidated affiliates, net 72.0 (2.8) (5.0) (3.4) (0.6) (0.3) 1.5 0.1Adjusted EBITDA from unconsolidated affiliates, net 6.9 6.2 5.7 6.5 2.9 1.9 0.4 1.7Change in fair value of commodity inventory-related derivative contracts (5.3) 8.1 1.5 1.1 (3.5) 1.0 2.9 (10.7)Significant transaction and environmental related costs and other items 0.9 15.7 12.4 4.6 0.8 5.4 2.2 6.5

Adjusted EBITDA (a) 118.9$ 133.5$ 133.1$ 141.9$ 132.7$ 128.9$ 117.7$ 116.6$

Distributable Cash FlowAdjusted EBITDA (a) 118.9 133.5 133.1 141.9 132.7 128.9 117.7 116.6Cash interest expense (b) (33.5) (33.7) (33.3) (31.8) (29.4) (30.3) (31.2) (30.4)Maintenance capital expenditures (c) (10.0) (4.1) (3.9) (5.4) (9.4) (4.8) (5.7) (7.0)(Provision) benefit for income taxes 1.2 0.3 0.3 (0.4) — (0.1) (0.2) (0.8)Deficiency payments (0.9) (0.6) 5.7 (0.6) 3.5 2.3 3.8 1.1Distributable cash flow attributable to CEQP 75.7$ 95.4$ 101.9$ 103.7$ 97.4$ 96.0$ 84.4$ 79.5$ Distirbutions to Niobrara Preferred (3.8) (3.8) (3.8) (3.8) — — — — Distributable cash flow attributable to CEQP common (d) 71.9$ 91.6$ 98.1$ 99.9$ 97.4$ 96.0$ 84.4$ 79.5$

(b)        C as h  interes t  expens e  les s  amo rtization  o f  deferred  financ ing  co s ts  plus  bond  premium  amo rtization  plus  o r  minus  fair  value  adjus tment  o f  interes t  rate  s waps .  (c )        Maintenance  c apital  expenditures  are  defined  as  tho s e  c apital  expenditures  which  do  no t  inc reas e  operating  c apac ity  o r  revenues  from  exis ting  levels .  (d)          D is tributable  c as h  flow  is  defined  as  A djus ted  E B IT DA ,  les s  c as h  interes t  expens e,  maintenance  c apital  expenditures ,  income  taxes ,  and  defic iency  payments  (primarily  related  to  deferred  revenue).  D is tributable  c as h  flow  s hould  no t  be  cons idered  an  alternative  to  c as h  flows  from  operating  ac tiv ities  o r  any  o ther  meas ure  o f  financ ial  perfo rmance  c alculated  in  ac co rdance  with  generally  ac cepted  ac counting  princ iples  as  tho s e  items  are  us ed  to  meas ure  operating  perfo rmance,  liquidity,  o r  the  ability  to  s erv ic e  debt  obligations .  We  believe  that  dis tributable  c as h  flow  pro vides  additional  info rmation  fo r  evaluating  our  ability  to  dec lare  and  pay  dis tributions  to  unitho lders .  D is tributable  c as h  flow,  as  we  define  it,  may  no t  be  comparable  to  dis tributable  c as h  flow  o r  s imilarly  titled  meas ures  us ed  by  o ther  co rpo rations  and  partners hips .  

20142015

CRESTWOOD EQUITY PARTNERS LP Reconciliation of Non-GAAP Financial Measures

(a)      E B IT DA  is  defined  as  income  befo re  income  taxes ,  plus  debt-­‐related  co s ts  (net  interes t  and  debt  expens e  and  lo s s  on  modific ation/extinguis hment  o f  debt)  and  deprec iation,  amo rtization  and  ac c retion  expens e.  In  addition,  A djus ted  E B IT DA  cons iders  the  adjus ted  earnings  impac t  o f  our  uncons o lidated  affiliates  by  adjus ting  our  equity  earnings  o r  lo s s es  from  our  uncons o lidated  affiliates  fo r  our  propo rtionate  s hare  o f  their  deprec iation  and  interes t.  A djus ted  E B IT A  als o  cons iders  the  impac t  o f  c ertain  s ignific ant  items ,  s uch  as  unit-­‐bas ed  compens ation  charges ,  gains  and  impairments  o f  lo ng-­‐lived  as s ets  and  goodwill,  gains  and  lo s s es  on  acquis itio n-­‐related  contingenc ies ,  third  party  co s ts  incurred  related  to  po tential  and  completed  acquis itio ns ,  c ertain  environmental  remediation  co s ts ,  c ertain  co s ts  related  to  our  2015  co s t  s av ings  initiatives ,  the  change  in  fair  value  o f  commodity  invento ry-­‐related  derivative  contrac ts ,  and  o ther  trans ac tions  identified  in  a  s pec ific  repo rting  period.  T he  change  in  fair  value  o f  commodity  invento ry-­‐related  derivative  contrac ts  is  c ons idered  in  determining  A djus ted  E B IT DA  given  that  the  timing  o f  recognizing  gains  and  lo s s es  on  thes e  derivative  contrac ts  differs  from  the  recognition  o f  revenue  fo r  the  related  underlying  s ale  o f  invento ry  that  thes e  derivatives  relate  to .  C hanges  in  the  fair  value  o f  o ther  derivative  contrac ts  is  no t  cons idered  in  determining  A djus ted  E B IT DA  given  the  relatively  s ho rt-­‐term  nature  o f  tho s e  derivative  contrac ts .  E B IT DA  and  A djus ted  E B IT DA  are  no t  meas ures  c alculated  in  ac co rdance  with  GA A P ,  as  they  do  no t  inc lude  deduc tions  fo r  items  s uch  as  deprec iation,  amo rtization  and  ac c retion,  interes t  and  income  taxes ,  which  are  neces s ary  to  maintain  our  bus ines s .  E B IT DA  and  A djus ted  E B IT DA  s hould  no t  be  cons idered  an  alternative  to  net  income,  operating  c as h  flow  o r  any  o ther  meas ure  o f  financ ial  perfo rmance  pres ented  in  ac co rdance  with  GA A P .  E B IT DA  and  A djus ted  E B IT DA  calculations  may  vary  among  entities ,  s o  our  computation  may  no t  be  comparable  to  meas ures  us ed  by  o ther  companies .