Morgan Stanley Refining Corporate Access Day May 12, 2016
Investment Considerations Pipeline access to advantaged crude oil production Attractive Permian, Four Corners, Bakken and western Canada Geographies Historically strong refined product regions Integrated Fully integrated crude oil…
WNR/NTI Strategic Combination On December 21, 2015, WNR and Northern Tier Energy announced a merger on the following terms: WNR Shares per NTI Unit 0.2986 WNR Price (Oct 23,2015) 44.68 Equity Value per NTI Unit 13.34 Cash per NTI…
Organizational Structure Public Stockholders Public Unitholders Western Refining, Inc. 33.6% LP Interest 66.4% Limited Partner Interest 38.3% Limited Partner Interest 100% of General Partner Western 100% of General Partner…
Diversified Asset Base Clearbrook Bakken Formation St. Paul Park San Juan Basin Gallup WNR/ Combined Phoenix WNRL with NTI Permian Basin Refineries 2 3 Capacity (bpd) 156,000 253,800 Wink El Paso Mason…
Attractive Refined Product Locations Magellan Pipeline System St. Paul Chicago Area Park Williams Las Vegas Colorado Springs Los Angeles Bloomfield Area Gallup (6) Flagstaff Colton Albuquerque (2) San Diego…
Source: Company Filings Gross Margin Comparison Q1 2016 Gross Margin Per Throughput Barrel Independent Refineries 8 /bbl 10 12 14 16 18 20 - 2 4 6 8 NTI WNR - Gallup TSO - California VLO - West Coast…
WNRL Asset Base 685 miles of pipelines and gathering systems in the Southwestern U.S. 8.2 million barrels of active storage capacity for refined products, crude oil and other products Four refined products terminals Four…
Growth Opportunities Refinery Investments St. Paul Park organic projects Capital Est EBITDA Project ( mm) ( mm) Replace Crude Unit 30 22 Desalters Crude Unit/Hydrotreater 19 10 Modification Solvent Deasphalter 63 27 112 59…
Investment Considerations Pipeline access to advantaged crude oil production Attractive Permian, Four Corners, Bakken and western Canada Geographies Historically strong refined product regions Integrated Fully integrated crude oil…
Appendix
WNR Consolidated Adjusted EBITDA Reconciliation Twelve Months Three Month Period Ending Ended (In thousands) Consolidated Western Refining, Inc. June 2015 Sep 2015 Dec 2015 Mar 2016 Mar 2016 Net income attributable to Western…
WNR Standalone Adjusted EBITDA Reconciliation Twelve Months Three Month Period Ending Ended (In thousands) Jun-15 Sep-15 Dec-15 Mar-16 Mar-16 Net income attributable to Western Refining, Inc. 74,904 102,279 9,840 18,010 205,033 Net…
NTI Adjusted EBITDA Reconciliation Twelve Months Three Month Period Ending Ended (In thousands) Jun-15 Sep-15 Dec-15 Mar-16 Mar-16 Net income attributable to Western Refining, Inc. 48,490 40,117 (6,141) 3,224 85,690 Net income…
Adjusted EBITDA The tables on the previous pages reconcile net income to Adjusted EBITDA for the periods presented. Adjusted EBITDA represents earnings before interest and debt expense, provision for income taxes, depreciation,…
WNRL EBITDA Reconciliation Twelve Months Three Month Period Ending Ended (In thousands) Jun-15 Sep-15 Dec-15 Mar-16 Mar-16 Net income attributable to Western Refining, Inc. 10,525 10,907 9,846 9,304 40,582 Net income attributable…