Delaware
|
|
76-0568219
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.)
|
1100 Louisiana Street, 10th Floor
|
Houston, Texas 77002
|
(Address of Principal Executive Offices, including Zip Code)
|
|
(713) 381-6500
|
(Registrant’s Telephone Number, including Area Code)
|
Large accelerated filer
|
Accelerated filer
|
Non-accelerated filer (Do not check if a smaller reporting company)
|
Smaller reporting company
|
Emerging growth company
|
|
|
Page No.
|
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
|
|
June 30,
2017
|
December 31,
2016
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
28.6
|
$
|
63.1
|
||||
Restricted cash
|
35.4
|
354.5
|
||||||
Accounts receivable – trade, net of allowance for doubtful accounts
of $12.1 at June 30, 2017 and $11.3 at December 31, 2016
|
2,655.7
|
3,329.5
|
||||||
Accounts receivable – related parties
|
3.0
|
1.1
|
||||||
Inventories
|
1,604.3
|
1,770.5
|
||||||
Derivative assets (see Note 12)
|
70.0
|
541.4
|
||||||
Prepaid and other current assets
|
387.5
|
468.1
|
||||||
Total current assets
|
4,784.5
|
6,528.2
|
||||||
Property, plant and equipment, net
|
34,220.7
|
33,292.5
|
||||||
Investments in unconsolidated affiliates
|
2,661.3
|
2,677.3
|
||||||
Intangible assets, net of accumulated amortization of $1,483.9 at
June 30, 2017 and $1,403.1 at December 31, 2016 (see Note 6)
|
3,782.4
|
3,864.1
|
||||||
Goodwill (see Note 6)
|
5,745.2
|
5,745.2
|
||||||
Other assets
|
119.2
|
86.7
|
||||||
Total assets
|
$
|
51,313.3
|
$
|
52,194.0
|
||||
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Current maturities of debt (see Note 7)
|
$
|
3,354.8
|
$
|
2,576.8
|
||||
Accounts payable – trade
|
674.4
|
397.7
|
||||||
Accounts payable – related parties
|
62.9
|
105.1
|
||||||
Accrued product payables
|
2,951.1
|
3,613.7
|
||||||
Accrued interest
|
339.9
|
340.8
|
||||||
Derivative liabilities (see Note 12)
|
48.9
|
737.7
|
||||||
Other current liabilities
|
386.6
|
478.7
|
||||||
Total current liabilities
|
7,818.6
|
8,250.5
|
||||||
Long-term debt (see Note 7)
|
20,026.5
|
21,120.9
|
||||||
Deferred tax liabilities
|
53.4
|
52.7
|
||||||
Other long-term liabilities
|
534.6
|
503.9
|
||||||
Commitments and contingencies (see Note 14)
|
||||||||
Equity: (see Note 8)
|
||||||||
Partners’ equity:
|
||||||||
Limited partners:
|
||||||||
Common units (2,148,035,389 units outstanding at June 30, 2017
and 2,117,588,414 units outstanding at December 31, 2016)
|
22,788.8
|
22,327.0
|
||||||
Accumulated other comprehensive loss
|
(128.7
|
)
|
(280.0
|
)
|
||||
Total partners’ equity
|
22,660.1
|
22,047.0
|
||||||
Noncontrolling interests
|
220.1
|
219.0
|
||||||
Total equity
|
22,880.2
|
22,266.0
|
||||||
Total liabilities and equity
|
$
|
51,313.3
|
$
|
52,194.0
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Revenues:
|
||||||||||||||||
Third parties
|
$
|
6,597.7
|
$
|
5,604.6
|
$
|
13,907.3
|
$
|
10,594.3
|
||||||||
Related parties
|
9.9
|
13.2
|
20.7
|
28.8
|
||||||||||||
Total revenues (see Note 9)
|
6,607.6
|
5,617.8
|
13,928.0
|
10,623.1
|
||||||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Third parties
|
5,457.6
|
4,551.9
|
11,539.2
|
8,418.2
|
||||||||||||
Related parties
|
272.6
|
270.3
|
524.2
|
550.9
|
||||||||||||
Total operating costs and expenses
|
5,730.2
|
4,822.2
|
12,063.4
|
8,969.1
|
||||||||||||
General and administrative costs:
|
||||||||||||||||
Third parties
|
16.0
|
6.6
|
36.7
|
20.9
|
||||||||||||
Related parties
|
29.7
|
28.5
|
59.4
|
58.1
|
||||||||||||
Total general and administrative costs
|
45.7
|
35.1
|
96.1
|
79.0
|
||||||||||||
Total costs and expenses (see Note 9)
|
5,775.9
|
4,857.3
|
12,159.5
|
9,048.1
|
||||||||||||
Equity in income of unconsolidated affiliates
|
107.0
|
76.4
|
201.8
|
177.5
|
||||||||||||
Operating income
|
938.7
|
836.9
|
1,970.3
|
1,752.5
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(245.8
|
)
|
(244.1
|
)
|
(495.1
|
)
|
(484.7
|
)
|
||||||||
Change in fair market value of Liquidity Option
Agreement (see Note 14)
|
(18.6
|
)
|
(23.3
|
)
|
(24.1
|
)
|
(21.1
|
)
|
||||||||
Other, net
|
0.4
|
0.4
|
0.6
|
1.8
|
||||||||||||
Total other expense, net
|
(264.0
|
)
|
(267.0
|
)
|
(518.6
|
)
|
(504.0
|
)
|
||||||||
Income before income taxes
|
674.7
|
569.9
|
1,451.7
|
1,248.5
|
||||||||||||
Benefit from (provision for) income taxes
|
(8.7
|
)
|
0.1
|
(14.7
|
)
|
(8.3
|
)
|
|||||||||
Net income
|
666.0
|
570.0
|
1,437.0
|
1,240.2
|
||||||||||||
Net income attributable to noncontrolling interests
|
(12.3
|
)
|
(11.5
|
)
|
(22.6
|
)
|
(20.5
|
)
|
||||||||
Net income attributable to limited partners
|
$
|
653.7
|
$
|
558.5
|
$
|
1,414.4
|
$
|
1,219.7
|
||||||||
|
||||||||||||||||
Earnings per unit: (see Note 10)
|
||||||||||||||||
Basic earnings per unit
|
$
|
0.30
|
$
|
0.27
|
$
|
0.66
|
$
|
0.59
|
||||||||
Diluted earnings per unit
|
$
|
0.30
|
$
|
0.27
|
$
|
0.66
|
$
|
0.59
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
|
||||||||||||||||
Net income
|
$
|
666.0
|
$
|
570.0
|
$
|
1,437.0
|
$
|
1,240.2
|
||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Cash flow hedges:
|
||||||||||||||||
Commodity derivative instruments:
|
||||||||||||||||
Changes in fair value of cash flow hedges
|
30.4
|
(73.7
|
)
|
175.2
|
(74.9
|
)
|
||||||||||
Reclassification of losses (gains) to net income
|
(46.0
|
)
|
35.4
|
(38.9
|
)
|
(21.8
|
)
|
|||||||||
Interest rate derivative instruments:
|
||||||||||||||||
Changes in fair value of cash flow hedges
|
(6.9
|
)
|
(9.4
|
)
|
(4.5
|
)
|
(9.4
|
)
|
||||||||
Reclassification of losses to net income
|
10.0
|
9.2
|
19.6
|
18.4
|
||||||||||||
Total cash flow hedges
|
(12.5
|
)
|
(38.5
|
)
|
151.4
|
(87.7
|
)
|
|||||||||
Other
|
--
|
--
|
(0.1
|
)
|
(0.1
|
)
|
||||||||||
Total other comprehensive income (loss)
|
(12.5
|
)
|
(38.5
|
)
|
151.3
|
(87.8
|
)
|
|||||||||
Comprehensive income
|
653.5
|
531.5
|
1,588.3
|
1,152.4
|
||||||||||||
Comprehensive income attributable to noncontrolling interests
|
(12.3
|
)
|
(11.5
|
)
|
(22.6
|
)
|
(20.5
|
)
|
||||||||
Comprehensive income attributable to limited partners
|
$
|
641.2
|
$
|
520.0
|
$
|
1,565.7
|
$
|
1,131.9
|
|
For the Six Months
Ended June 30,
|
|||||||
|
2017
|
2016
|
||||||
Operating activities:
|
||||||||
Net income
|
$
|
1,437.0
|
$
|
1,240.2
|
||||
Reconciliation of net income to net cash flows provided by operating activities:
|
||||||||
Depreciation, amortization and accretion
|
808.8
|
763.4
|
||||||
Asset impairment and related charges (see Note 12)
|
25.2
|
22.3
|
||||||
Equity in income of unconsolidated affiliates
|
(201.8
|
)
|
(177.5
|
)
|
||||
Distributions received on earnings from unconsolidated affiliates
|
205.1
|
195.1
|
||||||
Net losses attributable to asset sales
|
--
|
6.6
|
||||||
Deferred income tax expense
|
0.7
|
4.3
|
||||||
Change in fair market value of derivative instruments
|
(43.9
|
)
|
68.3
|
|||||
Change in fair market value of Liquidity Option Agreement
|
24.1
|
21.1
|
||||||
Net effect of changes in operating accounts (see Note 15)
|
82.1
|
(294.6
|
)
|
|||||
Other operating activities
|
(2.4
|
)
|
(4.0
|
)
|
||||
Net cash flows provided by operating activities
|
2,334.9
|
1,845.2
|
||||||
Investing activities:
|
||||||||
Capital expenditures
|
(1,142.7
|
)
|
(1,880.4
|
)
|
||||
Contributions in aid of construction costs
|
29.6
|
23.6
|
||||||
Decrease (increase) in restricted cash (see Note 2)
|
319.1
|
(356.7
|
)
|
|||||
Cash used for Azure acquisition (see Note 4)
|
(191.4
|
)
|
--
|
|||||
Investments in unconsolidated affiliates
|
(24.1
|
)
|
(92.4
|
)
|
||||
Distributions received for return of capital from unconsolidated affiliates
|
24.8
|
39.4
|
||||||
Proceeds from asset sales
|
3.2
|
27.9
|
||||||
Other investing activities
|
2.0
|
--
|
||||||
Cash used in investing activities
|
(979.5
|
)
|
(2,238.6
|
)
|
||||
Financing activities:
|
||||||||
Borrowings under debt agreements
|
33,307.8
|
33,235.3
|
||||||
Repayments of debt
|
(33,639.3
|
)
|
(32,986.7
|
)
|
||||
Debt issuance costs
|
--
|
(9.7
|
)
|
|||||
Cash distributions paid to limited partners (see Note 8)
|
(1,757.8
|
)
|
(1,610.5
|
)
|
||||
Cash payments made in connection with distribution equivalent rights
|
(7.2
|
)
|
(5.3
|
)
|
||||
Cash distributions paid to noncontrolling interests
|
(23.1
|
)
|
(20.8
|
)
|
||||
Cash contributions from noncontrolling interests
|
0.3
|
16.0
|
||||||
Net cash proceeds from the issuance of common units
|
757.2
|
1,888.3
|
||||||
Other financing activities
|
(27.8
|
)
|
(18.7
|
)
|
||||
Cash provided by (used in) financing activities
|
(1,389.9
|
)
|
487.9
|
|||||
Net change in cash and cash equivalents
|
(34.5
|
)
|
94.5
|
|||||
Cash and cash equivalents, January 1
|
63.1
|
19.0
|
||||||
Cash and cash equivalents, June 30
|
$
|
28.6
|
$
|
113.5
|
|
Partners’ Equity
|
|||||||||||||||
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
Balance, January 1, 2017
|
$
|
22,327.0
|
$
|
(280.0
|
)
|
$
|
219.0
|
$
|
22,266.0
|
|||||||
Net income
|
1,414.4
|
--
|
22.6
|
1,437.0
|
||||||||||||
Cash distributions paid to limited partners
|
(1,757.8
|
)
|
--
|
--
|
(1,757.8
|
)
|
||||||||||
Cash payments made in connection with distribution equivalent rights
|
(7.2
|
)
|
--
|
--
|
(7.2
|
)
|
||||||||||
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(23.1
|
)
|
(23.1
|
)
|
||||||||||
Cash contributions from noncontrolling interests
|
--
|
--
|
0.3
|
0.3
|
||||||||||||
Net cash proceeds from the issuance of common units
|
757.2
|
--
|
--
|
757.2
|
||||||||||||
Common units issued in connection with employee compensation
|
33.7
|
--
|
--
|
33.7
|
||||||||||||
Amortization of fair value of equity-based awards
|
49.8
|
--
|
--
|
49.8
|
||||||||||||
Cash flow hedges
|
--
|
151.4
|
--
|
151.4
|
||||||||||||
Other
|
(28.3
|
)
|
(0.1
|
)
|
1.3
|
(27.1
|
)
|
|||||||||
Balance, June 30, 2017
|
$
|
22,788.8
|
$
|
(128.7
|
)
|
$
|
220.1
|
$
|
22,880.2
|
|
Partners’ Equity
|
|||||||||||||||
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
Balance, January 1, 2016
|
$
|
20,514.3
|
$
|
(219.2
|
)
|
$
|
206.0
|
$
|
20,501.1
|
|||||||
Net income
|
1,219.7
|
--
|
20.5
|
1,240.2
|
||||||||||||
Cash distributions paid to limited partners
|
(1,610.5
|
)
|
--
|
--
|
(1,610.5
|
)
|
||||||||||
Cash payments made in connection with distribution equivalent rights
|
(5.3
|
)
|
--
|
--
|
(5.3
|
)
|
||||||||||
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(20.8
|
)
|
(20.8
|
)
|
||||||||||
Cash contributions from noncontrolling interests
|
--
|
--
|
16.0
|
16.0
|
||||||||||||
Net cash proceeds from the issuance of common units
|
1,888.3
|
--
|
--
|
1,888.3
|
||||||||||||
Amortization of fair value of equity-based awards
|
45.6
|
--
|
--
|
45.6
|
||||||||||||
Cash flow hedges
|
--
|
(87.7
|
)
|
--
|
(87.7
|
)
|
||||||||||
Other
|
(20.9
|
)
|
(0.1
|
)
|
--
|
(21.0
|
)
|
|||||||||
Balance, June 30, 2016
|
$
|
22,031.2
|
$
|
(307.0
|
)
|
$
|
221.7
|
$
|
21,945.9
|
|
June 30,
2017
|
December 31,
2016
|
||||||
NGLs
|
$
|
897.1
|
$
|
1,156.1
|
||||
Petrochemicals and refined products
|
377.4
|
220.7
|
||||||
Crude oil
|
313.2
|
360.0
|
||||||
Natural gas
|
16.6
|
33.7
|
||||||
Total
|
$
|
1,604.3
|
$
|
1,770.5
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Cost of sales (1)
|
$
|
4,731.1
|
$
|
3,838.7
|
$
|
10,066.8
|
$
|
7,047.0
|
||||||||
Lower of cost or net realizable value adjustments within cost of sales
|
2.6
|
0.8
|
6.0
|
6.1
|
||||||||||||
(1) Cost of sales is a component of “Operating costs and expenses” as presented on our Unaudited Condensed Statements of Consolidated Operations. Fluctuations in these amounts are primarily due to changes in energy commodity prices and sales volumes associated with our marketing activities.
|
|
Estimated
Useful Life
in Years
|
June 30,
2017
|
December 31,
2016
|
|||||||||
Plants, pipelines and facilities (1)
|
3-45 (5)
|
|
$
|
35,785.9
|
$
|
35,124.6
|
||||||
Underground and other storage facilities (2)
|
5-40 (6)
|
|
3,388.4
|
3,326.9
|
||||||||
Transportation equipment (3)
|
3-10
|
172.1
|
165.8
|
|||||||||
Marine vessels (4)
|
15-30
|
800.5
|
800.7
|
|||||||||
Land
|
266.8
|
264.6
|
||||||||||
Construction in progress
|
4,101.9
|
3,320.7
|
||||||||||
Total
|
44,515.6
|
43,003.3
|
||||||||||
Less accumulated depreciation
|
10,294.9
|
9,710.8
|
||||||||||
Property, plant and equipment, net
|
$
|
34,220.7
|
$
|
33,292.5
|
||||||||
(1) Plants, pipelines and facilities include processing plants; NGL, natural gas, crude oil and petrochemical and refined products pipelines; terminal loading and unloading facilities; buildings; office furniture and equipment; laboratory and shop equipment and related assets.
(2) Underground and other storage facilities include underground product storage caverns; above ground storage tanks; water wells and related assets.
(3) Transportation equipment includes tractor-trailer tank trucks and other vehicles and similar assets used in our operations.
(4) Marine vessels include tow boats, barges and related equipment used in our marine transportation business.
(5) In general, the estimated useful lives of major assets within this category are: processing plants, 20-35 years; pipelines and related equipment, 5-45 years; terminal facilities, 10-35 years; buildings, 20-40 years; office furniture and equipment, 3-20 years; and laboratory and shop equipment, 5-35 years.
(6) In general, the estimated useful lives of assets within this category are: underground storage facilities, 5-35 years; storage tanks, 10-40 years; and water wells, 5-35 years.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Depreciation expense (1)
|
$
|
321.1
|
$
|
298.2
|
$
|
638.6
|
$
|
594.1
|
||||||||
Capitalized interest (2)
|
44.5
|
46.4
|
84.1
|
88.9
|
||||||||||||
(1) Depreciation expense is a component of “Costs and expenses” as presented on our Unaudited Condensed Statements of Consolidated Operations.
(2) We capitalize interest costs incurred on funds used to construct property, plant and equipment while the asset is in its construction phase. The capitalized interest is recorded as part of the asset to which it relates and is amortized over the asset’s estimated useful life as a component of depreciation expense. When capitalized interest is recorded, it reduces interest expense from what it would be otherwise.
|
Assets acquired in business combination:
|
||||
Current assets
|
$
|
3.1
|
||
Property, plant and equipment
|
194.2
|
|||
Total assets acquired
|
197.3
|
|||
Liabilities assumed in business combination:
|
||||
Current liabilities
|
1.4
|
|||
Long-term liabilities
|
4.5
|
|||
Total liabilities assumed
|
5.9
|
|||
Cash used for Azure acquisition
|
$
|
191.4
|
ARO liability balance, January 1, 2017
|
$
|
$ 85.4
|
||
Liabilities incurred
|
3.1
|
|||
Liabilities settled
|
(1.5
|
)
|
||
Revisions in estimated cash flows
|
(3.2
|
)
|
||
Accretion expense
|
2.8
|
|||
ARO liability balance, June 30, 2017
|
$
|
86.6
|
|
Ownership
Interest at
June 30,
2017
|
June 30,
2017
|
December 31,
2016
|
|||||||||
NGL Pipelines & Services:
|
||||||||||||
Venice Energy Service Company, L.L.C.
|
13.1%
|
|
$
|
25.9
|
$
|
24.8
|
||||||
K/D/S Promix, L.L.C.
|
50%
|
|
32.2
|
33.7
|
||||||||
Baton Rouge Fractionators LLC
|
32.2%
|
|
17.6
|
17.3
|
||||||||
Skelly-Belvieu Pipeline Company, L.L.C.
|
50%
|
|
37.1
|
38.9
|
||||||||
Texas Express Pipeline LLC
|
35%
|
|
327.8
|
331.9
|
||||||||
Texas Express Gathering LLC
|
45%
|
|
36.5
|
35.8
|
||||||||
Front Range Pipeline LLC
|
33.3%
|
|
166.5
|
165.4
|
||||||||
Delaware Basin Gas Processing LLC
|
50%
|
|
108.2
|
102.6
|
||||||||
Crude Oil Pipelines & Services:
|
||||||||||||
Seaway Crude Pipeline Company LLC
|
50%
|
|
1,380.5
|
1,393.8
|
||||||||
Eagle Ford Pipeline LLC
|
50%
|
|
379.1
|
377.9
|
||||||||
Eagle Ford Terminals Corpus Christi LLC
|
50%
|
|
63.2
|
52.9
|
||||||||
Natural Gas Pipelines & Services:
|
||||||||||||
White River Hub, LLC
|
50%
|
|
21.3
|
21.7
|
||||||||
Petrochemical & Refined Products Services:
|
||||||||||||
Centennial Pipeline LLC
|
50%
|
|
60.7
|
62.3
|
||||||||
Other
|
Various
|
4.7
|
18.3
|
|||||||||
Total investments in unconsolidated affiliates
|
$
|
2,661.3
|
$
|
2,677.3
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
NGL Pipelines & Services
|
$
|
19.0
|
$
|
14.0
|
$
|
34.5
|
$
|
29.1
|
||||||||
Crude Oil Pipelines & Services
|
89.2
|
65.8
|
170.4
|
155.9
|
||||||||||||
Natural Gas Pipelines & Services
|
0.9
|
0.9
|
1.9
|
1.9
|
||||||||||||
Petrochemical & Refined Products Services
|
(2.1
|
)
|
(4.3
|
)
|
(5.0
|
)
|
(9.4
|
)
|
||||||||
Total
|
$
|
107.0
|
$
|
76.4
|
$
|
201.8
|
$
|
177.5
|
|
June 30,
2017
|
December 31,
2016
|
||||||
NGL Pipelines & Services
|
$
|
23.5
|
$
|
24.1
|
||||
Crude Oil Pipelines & Services
|
18.6
|
19.0
|
||||||
Petrochemical & Refined Products Services
|
1.9
|
2.1
|
||||||
Total
|
$
|
44.0
|
$
|
45.2
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Income Statement Data:
|
||||||||||||||||
Revenues
|
$
|
371.9
|
$
|
317.5
|
$
|
715.1
|
$
|
663.0
|
||||||||
Operating income
|
229.8
|
181.7
|
433.5
|
395.4
|
||||||||||||
Net income
|
237.6
|
178.3
|
440.5
|
393.5
|
|
June 30, 2017
|
December 31, 2016
|
||||||||||||||||||||||
|
Gross
Value
|
Accumulated
Amortization
|
Carrying
Value
|
Gross
Value
|
Accumulated
Amortization
|
Carrying
Value
|
||||||||||||||||||
NGL Pipelines & Services:
|
||||||||||||||||||||||||
Customer relationship intangibles
|
$
|
447.4
|
$
|
(180.0
|
)
|
$
|
267.4
|
$
|
447.4
|
$
|
(172.7
|
)
|
$
|
274.7
|
||||||||||
Contract-based intangibles
|
279.9
|
(211.7
|
)
|
68.2
|
279.9
|
(204.4
|
)
|
75.5
|
||||||||||||||||
Segment total
|
727.3
|
(391.7
|
)
|
335.6
|
727.3
|
(377.1
|
)
|
350.2
|
||||||||||||||||
Crude Oil Pipelines & Services:
|
||||||||||||||||||||||||
Customer relationship intangibles
|
2,203.5
|
(104.4
|
)
|
2,099.1
|
2,204.4
|
(84.5
|
)
|
2,119.9
|
||||||||||||||||
Contract-based intangibles
|
281.0
|
(146.5
|
)
|
134.5
|
281.0
|
(121.9
|
)
|
159.1
|
||||||||||||||||
Segment total
|
2,484.5
|
(250.9
|
)
|
2,233.6
|
2,485.4
|
(206.4
|
)
|
2,279.0
|
||||||||||||||||
Natural Gas Pipelines & Services:
|
||||||||||||||||||||||||
Customer relationship intangibles
|
1,350.3
|
(402.5
|
)
|
947.8
|
1,350.3
|
(390.0
|
)
|
960.3
|
||||||||||||||||
Contract-based intangibles
|
464.7
|
(375.0
|
)
|
89.7
|
464.7
|
(370.5
|
)
|
94.2
|
||||||||||||||||
Segment total
|
1,815.0
|
(777.5
|
)
|
1,037.5
|
1,815.0
|
(760.5
|
)
|
1,054.5
|
||||||||||||||||
Petrochemical & Refined Products Services:
|
||||||||||||||||||||||||
Customer relationship intangibles
|
185.5
|
(46.9
|
)
|
138.6
|
185.5
|
(43.9
|
)
|
141.6
|
||||||||||||||||
Contract-based intangibles
|
54.0
|
(16.9
|
)
|
37.1
|
54.0
|
(15.2
|
)
|
38.8
|
||||||||||||||||
Segment total
|
239.5
|
(63.8
|
)
|
175.7
|
239.5
|
(59.1
|
)
|
180.4
|
||||||||||||||||
Total intangible assets
|
$
|
5,266.3
|
$
|
(1,483.9
|
)
|
$
|
3,782.4
|
$
|
5,267.2
|
$
|
(1,403.1
|
)
|
$
|
3,864.1
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
NGL Pipelines & Services
|
$
|
7.3
|
$
|
7.7
|
$
|
14.6
|
$
|
15.5
|
||||||||
Crude Oil Pipelines & Services
|
22.3
|
24.7
|
45.4
|
52.4
|
||||||||||||
Natural Gas Pipelines & Services
|
8.8
|
8.3
|
17.0
|
16.9
|
||||||||||||
Petrochemical & Refined Products Services
|
2.3
|
2.3
|
4.7
|
4.5
|
||||||||||||
Total
|
$
|
40.7
|
$
|
43.0
|
$
|
81.7
|
$
|
89.3
|
Remainder
of 2017
|
2018
|
2019
|
2020
|
2021
|
||||||||||||||
$
|
81.1
|
$
|
163.8
|
$
|
157.7
|
$
|
152.8
|
$
|
163.2
|
|
June 30,
2017
|
December 31,
2016
|
||||||
EPO senior debt obligations:
|
||||||||
Commercial Paper Notes, variable-rates
|
$
|
1,455.2
|
$
|
1,777.2
|
||||
Senior Notes L, 6.30% fixed-rate, due September 2017
|
800.0
|
800.0
|
||||||
364-Day Credit Agreement, variable-rate, due September 2017
|
--
|
--
|
||||||
Senior Notes V, 6.65% fixed-rate, due April 2018
|
349.7
|
349.7
|
||||||
Senior Notes OO, 1.65% fixed-rate, due May 2018
|
750.0
|
750.0
|
||||||
Senior Notes N, 6.50% fixed-rate, due January 2019
|
700.0
|
700.0
|
||||||
Senior Notes LL, 2.55% fixed-rate, due October 2019
|
800.0
|
800.0
|
||||||
Senior Notes Q, 5.25% fixed-rate, due January 2020
|
500.0
|
500.0
|
||||||
Senior Notes Y, 5.20% fixed-rate, due September 2020
|
1,000.0
|
1,000.0
|
||||||
Multi-Year Revolving Credit Facility, variable-rate, due September 2020
|
--
|
--
|
||||||
Senior Notes RR, 2.85% fixed-rate, due April 2021
|
575.0
|
575.0
|
||||||
Senior Notes CC, 4.05% fixed-rate, due February 2022
|
650.0
|
650.0
|
||||||
Senior Notes HH, 3.35% fixed-rate, due March 2023
|
1,250.0
|
1,250.0
|
||||||
Senior Notes JJ, 3.90% fixed-rate, due February 2024
|
850.0
|
850.0
|
||||||
Senior Notes MM, 3.75% fixed-rate, due February 2025
|
1,150.0
|
1,150.0
|
||||||
Senior Notes PP, 3.70% fixed-rate, due February 2026
|
875.0
|
875.0
|
||||||
Senior Notes SS, 3.95% fixed-rate, due February 2027
|
575.0
|
575.0
|
||||||
Senior Notes D, 6.875% fixed-rate, due March 2033
|
500.0
|
500.0
|
||||||
Senior Notes H, 6.65% fixed-rate, due October 2034
|
350.0
|
350.0
|
||||||
Senior Notes J, 5.75% fixed-rate, due March 2035
|
250.0
|
250.0
|
||||||
Senior Notes W, 7.55% fixed-rate, due April 2038
|
399.6
|
399.6
|
||||||
Senior Notes R, 6.125% fixed-rate, due October 2039
|
600.0
|
600.0
|
||||||
Senior Notes Z, 6.45% fixed-rate, due September 2040
|
600.0
|
600.0
|
||||||
Senior Notes BB, 5.95% fixed-rate, due February 2041
|
750.0
|
750.0
|
||||||
Senior Notes DD, 5.70% fixed-rate, due February 2042
|
600.0
|
600.0
|
||||||
Senior Notes EE, 4.85% fixed-rate, due August 2042
|
750.0
|
750.0
|
||||||
Senior Notes GG, 4.45% fixed-rate, due February 2043
|
1,100.0
|
1,100.0
|
||||||
Senior Notes II, 4.85% fixed-rate, due March 2044
|
1,400.0
|
1,400.0
|
||||||
Senior Notes KK, 5.10% fixed-rate, due February 2045
|
1,150.0
|
1,150.0
|
||||||
Senior Notes QQ, 4.90% fixed-rate, due May 2046
|
975.0
|
975.0
|
||||||
Senior Notes NN, 4.95% fixed-rate, due October 2054
|
400.0
|
400.0
|
||||||
TEPPCO senior debt obligations:
|
||||||||
TEPPCO Senior Notes, 6.65% fixed-rate, due April 2018
|
0.3
|
0.3
|
||||||
TEPPCO Senior Notes, 7.55% fixed-rate, due April 2038
|
0.4
|
0.4
|
||||||
Total principal amount of senior debt obligations
|
22,105.2
|
22,427.2
|
||||||
EPO Junior Subordinated Notes A, variable-rate, due August 2066 (1)
|
521.1
|
521.1
|
||||||
EPO Junior Subordinated Notes C, fixed/variable-rate, due June 2067 (2)
|
256.4
|
256.4
|
||||||
EPO Junior Subordinated Notes B, fixed/variable-rate, due January 2068 (3)
|
682.7
|
682.7
|
||||||
TEPPCO Junior Subordinated Notes, fixed/variable-rate, due June 2067
|
14.2
|
14.2
|
||||||
Total principal amount of senior and junior debt obligations
|
23,579.6
|
23,901.6
|
||||||
Other, non-principal amounts
|
(198.3
|
)
|
(203.9
|
)
|
||||
Less current maturities of debt
|
(3,354.8
|
)
|
(2,576.8
|
)
|
||||
Total long-term debt
|
$
|
20,026.5
|
$
|
21,120.9
|
||||
(1) Variable rate is reset quarterly and based on 3-month LIBOR plus 3.708%.
(2) Fixed rate of 7.000% through May 31, 2017 (i.e., first call date without a make-whole redemption premium); thereafter, a variable rate reset quarterly and based on 3-month LIBOR plus 2.778%.
(3) Fixed rate of 7.034% through January 15, 2018 (i.e., first call date without a make-whole redemption premium); thereafter, the rate will be the greater of 7.034% or a variable rate reset quarterly and based on 3-month LIBOR plus 2.680%.
|
|
Range of Interest
Rates Paid
|
Weighted-Average
Interest Rate Paid
|
Commercial Paper Notes
|
0.90% to 1.53%
|
1.20%
|
EPO Junior Subordinated Notes A
|
4.59% to 4.88%
|
4.76%
|
EPO Junior Subordinated Notes C
|
3.98%
|
3.98%
|
|
Scheduled Maturities of Debt
|
|||||||||||||||||||||||||||
|
Total
|
Remainder
of 2017
|
2018
|
2019
|
2020
|
2021
|
Thereafter
|
|||||||||||||||||||||
Commercial Paper Notes
|
$
|
1,455.2
|
$
|
1,455.2
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||||||
Senior Notes
|
20,650.0
|
800.0
|
1,100.0
|
1,500.0
|
1,500.0
|
575.0
|
15,175.0
|
|||||||||||||||||||||
Junior Subordinated Notes
|
1,474.4
|
--
|
--
|
--
|
--
|
--
|
1,474.4
|
|||||||||||||||||||||
Total
|
$
|
23,579.6
|
$
|
2,255.2
|
$
|
1,100.0
|
$
|
1,500.0
|
$
|
1,500.0
|
$
|
575.0
|
$
|
16,649.4
|
Common
Units
(Unrestricted)
|
Restricted
Common
Units
|
Total
Common
Units
|
||||||||||
Number of units outstanding at January 1, 2017
|
2,116,906,120
|
682,294
|
2,117,588,414
|
|||||||||
Common units issued in connection with ATM program
|
20,857,006
|
--
|
20,857,006
|
|||||||||
Common units issued in connection with DRIP and EUPP
|
7,035,681
|
--
|
7,035,681
|
|||||||||
Common units issued in connection with the vesting of phantom unit awards
|
2,351,436
|
--
|
2,351,436
|
|||||||||
Common units issued in connection with the vesting of restricted common unit awards
|
668,470
|
(668,470
|
)
|
--
|
||||||||
Forfeiture of restricted common unit awards
|
--
|
(1,250
|
)
|
(1,250
|
)
|
|||||||
Cancellation of treasury units acquired in connection with the
vesting of equity-based awards
|
(986,686
|
)
|
--
|
(986,686
|
)
|
|||||||
Common units issued in connection with employee compensation
|
1,176,103
|
--
|
1,176,103
|
|||||||||
Other
|
14,685
|
--
|
14,685
|
|||||||||
Number of units outstanding at June 30, 2017
|
2,148,022,815
|
12,574
|
2,148,035,389
|
|
Gains (Losses) on
Cash Flow Hedges
|
|||||||||||||||
|
Commodity
Derivative
Instruments
|
Interest Rate
Derivative
Instruments
|
Other
|
Total
|
||||||||||||
Balance, January 1, 2017
|
$
|
(83.8
|
)
|
$
|
(199.8
|
)
|
$
|
3.6
|
$
|
(280.0
|
)
|
|||||
Other comprehensive income (loss) before reclassifications
|
175.2
|
(4.5
|
)
|
(0.1
|
)
|
170.6
|
||||||||||
Amounts reclassified from accumulated other comprehensive loss (income)
|
(38.9
|
)
|
19.6
|
--
|
(19.3
|
)
|
||||||||||
Total other comprehensive income (loss)
|
136.3
|
15.1
|
(0.1
|
)
|
151.3
|
|||||||||||
Balance, June 30, 2017
|
$
|
52.5
|
$
|
(184.7
|
)
|
$
|
3.5
|
$
|
(128.7
|
)
|
|
Gains (Losses) on
Cash Flow Hedges
|
|||||||||||||||
|
Commodity
Derivative
Instruments
|
Interest Rate
Derivative
Instruments
|
Other
|
Total
|
||||||||||||
Balance, January 1, 2016
|
$
|
56.6
|
$
|
(279.5
|
)
|
$
|
3.7
|
$
|
(219.2
|
)
|
||||||
Other comprehensive loss before reclassifications
|
(74.9
|
)
|
(9.4
|
)
|
(0.1
|
)
|
(84.4
|
)
|
||||||||
Amounts reclassified from accumulated other comprehensive loss (income)
|
(21.8
|
)
|
18.4
|
--
|
(3.4
|
)
|
||||||||||
Total other comprehensive income (loss)
|
(96.7
|
)
|
9.0
|
(0.1
|
)
|
(87.8
|
)
|
|||||||||
Balance, June 30, 2016
|
$
|
(40.1
|
)
|
$
|
(270.5
|
)
|
$
|
3.6
|
$
|
(307.0
|
)
|
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
Location
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Losses (gains) on cash flow hedges:
|
|||||||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
10.0
|
$
|
9.2
|
$
|
19.6
|
$
|
18.4
|
||||||||
Commodity derivatives
|
Revenue
|
(46.0
|
)
|
34.2
|
(38.5
|
)
|
(24.6
|
)
|
|||||||||
Commodity derivatives
|
Operating costs and expenses
|
--
|
1.2
|
(0.4
|
)
|
2.8
|
|||||||||||
Total
|
|
$
|
(36.0
|
)
|
$
|
44.6
|
$
|
(19.3
|
)
|
$
|
(3.4
|
)
|
|
Distribution Per
Common Unit
|
Record
Date
|
Payment
Date
|
|||
2016
|
||||||
1st Quarter
|
$
|
0.3950
|
4/29/2016
|
5/6/2016
|
||
2nd Quarter
|
$
|
0.4000
|
7/29/2016
|
8/5/2016
|
||
2017
|
|
|
||||
1st Quarter
|
$
|
0.4150
|
4/28/2017
|
5/8/2017
|
||
2nd Quarter
|
$
|
0.4200
|
7/31/2017
|
8/7/2017
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Income before income taxes
|
$
|
674.7
|
$
|
569.9
|
$
|
1,451.7
|
$
|
1,248.5
|
||||||||
Add total other expense, net
|
264.0
|
267.0
|
518.6
|
504.0
|
||||||||||||
Operating income
|
938.7
|
836.9
|
1,970.3
|
1,752.5
|
||||||||||||
Adjustments to reconcile operating income to total gross operating margin:
|
||||||||||||||||
Add depreciation, amortization and accretion expense in operating costs and expenses
|
379.2
|
360.3
|
755.4
|
718.5
|
||||||||||||
Add asset impairment and related charges in operating costs and expenses
|
14.0
|
20.2
|
25.2
|
21.9
|
||||||||||||
Add net losses attributable to asset sales in operating costs and expenses
|
0.3
|
1.7
|
--
|
6.6
|
||||||||||||
Add general and administrative costs
|
45.7
|
35.1
|
96.1
|
79.0
|
||||||||||||
Adjustments for make-up rights on certain new pipeline projects:
|
||||||||||||||||
Add non-refundable payments received from shippers attributable to make-up rights (1)
|
8.3
|
1.8
|
21.6
|
8.9
|
||||||||||||
Subtract the subsequent recognition of revenues attributable to make-up rights (2)
|
(6.8
|
)
|
(6.6
|
)
|
(15.9
|
)
|
(19.5
|
)
|
||||||||
Total segment gross operating margin
|
$
|
1,379.4
|
$
|
1,249.4
|
$
|
2,852.7
|
$
|
2,567.9
|
||||||||
(1) Since make-up rights entail a future performance obligation by the pipeline to the shipper, these receipts are recorded as deferred revenue for GAAP purposes; however, these receipts are included in gross operating margin in the period of receipt since they are nonrefundable to the shipper.
(2) As deferred revenues attributable to make-up rights are subsequently recognized as revenue under GAAP, gross operating margin must be adjusted to remove such amounts to prevent duplication since the associated non-refundable payments were previously included in gross operating margin.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Gross operating margin by segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
759.9
|
$
|
719.1
|
$
|
1,615.9
|
$
|
1,502.8
|
||||||||
Crude Oil Pipelines & Services
|
236.7
|
177.4
|
501.3
|
379.7
|
||||||||||||
Natural Gas Pipelines & Services
|
194.4
|
177.4
|
365.3
|
355.1
|
||||||||||||
Petrochemical & Refined Products Services
|
188.4
|
175.5
|
370.2
|
330.3
|
||||||||||||
Total segment gross operating margin
|
$
|
1,379.4
|
$
|
1,249.4
|
$
|
2,852.7
|
$
|
2,567.9
|
|
Reportable Business Segments
|
|||||||||||||||||||||||
|
NGL
Pipelines
& Services
|
Crude Oil
Pipelines
& Services
|
Natural Gas
Pipelines
& Services
|
Petrochemical
& Refined Products Services
|
Adjustments
and
Eliminations
|
Consolidated
Total
|
||||||||||||||||||
Revenues from third parties:
|
||||||||||||||||||||||||
Three months ended June 30, 2017
|
$
|
2,617.8
|
$
|
1,895.8
|
$
|
782.9
|
$
|
1,301.2
|
$
|
--
|
$
|
6,597.7
|
||||||||||||
Three months ended June 30, 2016
|
2,512.7
|
1,651.4
|
533.9
|
906.6
|
--
|
5,604.6
|
||||||||||||||||||
Six months ended June 30, 2017
|
5,960.8
|
3,698.4
|
1,540.7
|
2,707.4
|
--
|
13,907.3
|
||||||||||||||||||
Six months ended June 30, 2016
|
4,914.7
|
2,928.9
|
1,081.2
|
1,669.5
|
--
|
10,594.3
|
||||||||||||||||||
Revenues from related parties:
|
||||||||||||||||||||||||
Three months ended June 30, 2017
|
2.8
|
3.8
|
3.3
|
--
|
--
|
9.9
|
||||||||||||||||||
Three months ended June 30, 2016
|
2.8
|
8.6
|
1.8
|
--
|
--
|
13.2
|
||||||||||||||||||
Six months ended June 30, 2017
|
5.6
|
8.4
|
6.7
|
--
|
--
|
20.7
|
||||||||||||||||||
Six months ended June 30, 2016
|
4.6
|
19.7
|
4.5
|
--
|
--
|
28.8
|
||||||||||||||||||
Intersegment and intrasegment revenues:
|
||||||||||||||||||||||||
Three months ended June 30, 2017
|
5,642.1
|
3,383.7
|
220.6
|
389.7
|
(9,636.1
|
)
|
--
|
|||||||||||||||||
Three months ended June 30, 2016
|
4,880.8
|
2,445.7
|
146.9
|
307.7
|
(7,781.1
|
)
|
--
|
|||||||||||||||||
Six months ended June 30, 2017
|
14,516.9
|
6,857.7
|
415.1
|
804.4
|
(22,594.1
|
)
|
--
|
|||||||||||||||||
Six months ended June 30, 2016
|
8,055.6
|
3,945.1
|
271.6
|
550.4
|
(12,822.7
|
)
|
--
|
|||||||||||||||||
Total revenues:
|
||||||||||||||||||||||||
Three months ended June 30, 2017
|
8,262.7
|
5,283.3
|
1,006.8
|
1,690.9
|
(9,636.1
|
)
|
6,607.6
|
|||||||||||||||||
Three months ended June 30, 2016
|
7,396.3
|
4,105.7
|
682.6
|
1,214.3
|
(7,781.1
|
)
|
5,617.8
|
|||||||||||||||||
Six months ended June 30, 2017
|
20,483.3
|
10,564.5
|
1,962.5
|
3,511.8
|
(22,594.1
|
)
|
13,928.0
|
|||||||||||||||||
Six months ended June 30, 2016
|
12,974.9
|
6,893.7
|
1,357.3
|
2,219.9
|
(12,822.7
|
)
|
10,623.1
|
|||||||||||||||||
Equity in income (loss) of unconsolidated affiliates:
|
||||||||||||||||||||||||
Three months ended June 30, 2017
|
19.0
|
89.2
|
0.9
|
(2.1
|
)
|
--
|
107.0
|
|||||||||||||||||
Three months ended June 30, 2016
|
14.0
|
65.8
|
0.9
|
(4.3
|
)
|
--
|
76.4
|
|||||||||||||||||
Six months ended June 30, 2017
|
34.5
|
170.4
|
1.9
|
(5.0
|
)
|
--
|
201.8
|
|||||||||||||||||
Six months ended June 30, 2016
|
29.1
|
155.9
|
1.9
|
(9.4
|
)
|
--
|
177.5
|
|
Reportable Business Segments
|
|||||||||||||||||||||||
|
NGL
Pipelines
& Services
|
Crude Oil
Pipelines
& Services
|
Natural Gas
Pipelines
& Services
|
Petrochemical
& Refined Products Services
|
Adjustments
and
Eliminations
|
Consolidated
Total
|
||||||||||||||||||
Property, plant and equipment, net:
(see Note 4)
|
||||||||||||||||||||||||
At June 30, 2017
|
$
|
14,125.8
|
$
|
4,355.1
|
$
|
8,297.2
|
$
|
3,340.7
|
$
|
4,101.9
|
$
|
34,220.7
|
||||||||||||
At December 31, 2016
|
14,091.5
|
4,216.1
|
8,403.0
|
3,261.2
|
3,320.7
|
33,292.5
|
||||||||||||||||||
Investments in unconsolidated affiliates:
(see Note 5)
|
||||||||||||||||||||||||
At June 30, 2017
|
751.8
|
1,822.8
|
21.3
|
65.4
|
--
|
2,661.3
|
||||||||||||||||||
At December 31, 2016
|
750.4
|
1,824.6
|
21.7
|
80.6
|
--
|
2,677.3
|
||||||||||||||||||
Intangible assets, net: (see Note 6)
|
||||||||||||||||||||||||
At June 30, 2017
|
335.6
|
2,233.6
|
1,037.5
|
175.7
|
--
|
3,782.4
|
||||||||||||||||||
At December 31, 2016
|
350.2
|
2,279.0
|
1,054.5
|
180.4
|
--
|
3,864.1
|
||||||||||||||||||
Goodwill: (see Note 6)
|
||||||||||||||||||||||||
At June 30, 2017
|
2,651.7
|
1,841.0
|
296.3
|
956.2
|
--
|
5,745.2
|
||||||||||||||||||
At December 31, 2016
|
2,651.7
|
1,841.0
|
296.3
|
956.2
|
--
|
5,745.2
|
||||||||||||||||||
Segment assets:
|
||||||||||||||||||||||||
At June 30, 2017
|
17,864.9
|
10,252.5
|
9,652.3
|
4,538.0
|
4,101.9
|
46,409.6
|
||||||||||||||||||
At December 31, 2016
|
17,843.8
|
10,160.7
|
9,775.5
|
4,478.4
|
3,320.7
|
45,579.1
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
NGL Pipelines & Services:
|
||||||||||||||||
Sales of NGLs and related products
|
$
|
2,158.0
|
$
|
2,060.4
|
$
|
5,045.2
|
$
|
4,003.9
|
||||||||
Midstream services
|
462.6
|
455.1
|
921.2
|
915.4
|
||||||||||||
Total
|
2,620.6
|
2,515.5
|
5,966.4
|
4,919.3
|
||||||||||||
Crude Oil Pipelines & Services:
|
||||||||||||||||
Sales of crude oil
|
1,705.1
|
1,482.2
|
3,323.7
|
2,603.3
|
||||||||||||
Midstream services
|
194.5
|
177.8
|
383.1
|
345.3
|
||||||||||||
Total
|
1,899.6
|
1,660.0
|
3,706.8
|
2,948.6
|
||||||||||||
Natural Gas Pipelines & Services:
|
||||||||||||||||
Sales of natural gas
|
560.6
|
305.7
|
1,104.6
|
620.7
|
||||||||||||
Midstream services
|
225.6
|
230.0
|
442.8
|
465.0
|
||||||||||||
Total
|
786.2
|
535.7
|
1,547.4
|
1,085.7
|
||||||||||||
Petrochemical & Refined Products Services:
|
||||||||||||||||
Sales of petrochemicals and refined products
|
1,114.1
|
713.4
|
2,325.2
|
1,266.6
|
||||||||||||
Midstream services
|
187.1
|
193.2
|
382.2
|
402.9
|
||||||||||||
Total
|
1,301.2
|
906.6
|
2,707.4
|
1,669.5
|
||||||||||||
Total consolidated revenues
|
$
|
6,607.6
|
$
|
5,617.8
|
$
|
13,928.0
|
$
|
10,623.1
|
||||||||
|
||||||||||||||||
Consolidated costs and expenses
|
||||||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Cost of sales
|
$
|
4,731.1
|
$
|
3,838.7
|
$
|
10,066.8
|
$
|
7,047.0
|
||||||||
Other operating costs and expenses (1)
|
605.6
|
601.3
|
1,216.0
|
1,175.1
|
||||||||||||
Depreciation, amortization and accretion
|
379.2
|
360.3
|
755.4
|
718.5
|
||||||||||||
Asset impairment and related charges
|
14.0
|
20.2
|
25.2
|
21.9
|
||||||||||||
Net losses attributable to asset sales
|
0.3
|
1.7
|
--
|
6.6
|
||||||||||||
General and administrative costs
|
45.7
|
35.1
|
96.1
|
79.0
|
||||||||||||
Total consolidated costs and expenses
|
$
|
5,775.9
|
$
|
4,857.3
|
$
|
12,159.5
|
$
|
9,048.1
|
||||||||
(1) Represents the cost of operating our plants, pipelines and other fixed assets excluding: depreciation, amortization and accretion charges; asset impairment and related charges; and net losses (or gains) attributable to asset sales.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
BASIC EARNINGS PER UNIT
|
||||||||||||||||
Net income attributable to limited partners
|
$
|
653.7
|
$
|
558.5
|
$
|
1,414.4
|
$
|
1,219.7
|
||||||||
Undistributed earnings allocated and cash payments on phantom unit awards (1)
|
(4.0
|
)
|
(3.3
|
)
|
(8.0
|
)
|
(6.5
|
)
|
||||||||
Net income available to common unitholders
|
$
|
649.7
|
$
|
555.2
|
$
|
1,406.4
|
$
|
1,213.2
|
||||||||
|
||||||||||||||||
Basic weighted-average number of common units outstanding
|
2,144.7
|
2,085.1
|
2,135.5
|
2,059.3
|
||||||||||||
|
||||||||||||||||
Basic earnings per unit
|
$
|
0.30
|
$
|
0.27
|
$
|
0.66
|
$
|
0.59
|
||||||||
|
||||||||||||||||
DILUTED EARNINGS PER UNIT
|
||||||||||||||||
Net income attributable to limited partners
|
$
|
653.7
|
$
|
558.5
|
$
|
1,414.4
|
$
|
1,219.7
|
||||||||
|
||||||||||||||||
Diluted weighted-average number of units outstanding:
|
||||||||||||||||
Distribution-bearing common units
|
2,144.7
|
2,085.1
|
2,135.5
|
2,059.3
|
||||||||||||
Phantom units (1)
|
9.6
|
8.1
|
9.2
|
7.5
|
||||||||||||
Total
|
2,154.3
|
2,093.2
|
2,144.7
|
2,066.8
|
||||||||||||
|
||||||||||||||||
Diluted earnings per unit
|
$
|
0.30
|
$
|
0.27
|
$
|
0.66
|
$
|
0.59
|
||||||||
(1) Each phantom unit award includes a distribution equivalent right (“DER”), which entitles the recipient to receive cash payments equal to the product of the number of phantom unit awards and the cash distribution per unit paid to our common unitholders. Cash payments made in connection with DERs are nonforfeitable. As a result, the phantom units are considered participating securities for purposes of computing basic earnings per unit.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Equity-classified awards:
|
||||||||||||||||
Phantom unit awards
|
$
|
23.5
|
$
|
19.3
|
$
|
46.3
|
$
|
38.7
|
||||||||
Restricted common unit awards
|
--
|
0.7
|
0.5
|
2.9
|
||||||||||||
Profits interest awards
|
1.6
|
1.6
|
3.1
|
2.3
|
||||||||||||
Liability-classified awards
|
--
|
0.2
|
0.2
|
0.3
|
||||||||||||
Total
|
$
|
25.1
|
$
|
21.8
|
$
|
50.1
|
$
|
44.2
|
|
Number of
Units
|
Weighted-
Average Grant
Date Fair Value
per Unit (1)
|
||||||
Phantom unit awards at January 1, 2017
|
7,767,501
|
$
|
27.20
|
|||||
Granted (2)
|
4,224,680
|
$
|
28.86
|
|||||
Vested
|
(2,355,937
|
)
|
$
|
28.32
|
||||
Forfeited
|
(107,145
|
)
|
$
|
27.74
|
||||
Phantom unit awards at June 30, 2017
|
9,529,099
|
$
|
27.66
|
|||||
(1) Determined by dividing the aggregate grant date fair value of awards (before an allowance for forfeitures) by the number of awards issued.
(2) The aggregate grant date fair value of phantom unit awards issued during 2017 was $121.9 million based on a grant date market price of our common units ranging from $26.40 to $28.87 per unit. An estimated annual forfeiture rate of 3.8% was applied to these awards.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Cash payments made in connection with DERs
|
$
|
4.0
|
$
|
3.3
|
$
|
7.2
|
$
|
5.3
|
||||||||
Total intrinsic value of phantom unit awards that vested during period
|
3.1
|
0.8
|
66.3
|
37.1
|
Employee
Partnership
|
Enterprise
Common Units
owned by
Employee
Partnership
|
Class A
Capital
Base (1)
|
Class A
Preference
Return (2)
|
Expected
Liquidation
Date
|
Estimated
Grant Date
Fair Value of
Profits Interest
Awards (3)
|
Unrecognized
Compensation
Cost (4)
|
|||
PubCo I
|
2,723,052 units
|
$63.7 million
|
$
|
0.39
|
Feb. 2020
|
$13.2 million
|
$8.8 million
|
||
PubCo II
|
2,834,198 units
|
$66.3 million
|
$
|
0.39
|
Feb. 2021
|
$14.7 million
|
$10.8 million
|
||
PubCo III
|
105,000 units
|
$2.5 million
|
$
|
0.39
|
Apr. 2020
|
$0.6 million
|
$0.2 million
|
||
PrivCo I
|
1,111,438 units
|
$26.0 million
|
$
|
0.39
|
Feb. 2021
|
$5.8 million
|
$0.9 million
|
||
(1) Represents fair market value of the Enterprise common units contributed to each Employee Partnership at the applicable contribution date.
(2) Each quarter, the Class A limited partner in each Employee Partnership is paid a cash distribution equal to the product of (i) the number of common units owned by the Employee Partnership and (ii) the Class A Preference Return of $0.39 per unit (subject to equitable adjustment in order to reflect any equity split, equity distribution or dividend, reverse split, combination, reclassification, recapitalization or other similar event affecting such common units). To the extent that the Employee Partnership has cash remaining after making this quarterly payment to the Class A limited partner, the residual cash is distributed to the Class B limited partners on a quarterly basis.
(3) Represents the total grant date fair value of the profits interest awards irrespective of how such costs will be allocated between us and EPCO and its privately held affiliates.
(4) Represents our expected share of the unrecognized compensation cost at June 30, 2017. We expect to recognize our share of the unrecognized compensation cost for PubCo I, PubCo II, PubCo III and PrivCo I over a weighted-average period of 2.6 years, 3.6 years, 2.8 years and 3.6 years, respectively.
|
Expected
|
Risk-Free
|
Expected
|
Expected Unit
|
|
Employee
|
Life
|
Interest
|
Distribution
|
Price
|
Partnership
|
of Award
|
Rate
|
Yield
|
Volatility
|
PubCo I
|
4.0 years
|
0.9% to 1.1%
|
6.2% to 6.8%
|
29% to 40%
|
PubCo II
|
5.0 years
|
1.1% to 1.7%
|
6.1% to 6.8%
|
27% to 40%
|
PubCo III
|
4.0 years
|
1.0% to 1.4%
|
6.1% to 6.2%
|
31% to 40%
|
PrivCo I
|
5.0 years
|
1.2% to 1.6%
|
6.1% to 6.7%
|
28% to 40%
|
|
Number of
Units
|
Weighted-
Average Grant
Date Fair Value
per Unit (1)
|
||||||
Restricted common units at January 1, 2017
|
682,294
|
$
|
28.61
|
|||||
Vested
|
(668,470
|
)
|
$
|
28.56
|
||||
Forfeited
|
(1,250
|
)
|
$
|
31.07
|
||||
Restricted common units at June 30, 2017
|
12,574
|
$
|
30.92
|
|||||
(1) Determined by dividing the aggregate grant date fair value of awards (before an allowance for forfeitures) by the number of awards issued.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Cash distributions paid to restricted common unitholders
|
$
|
--
|
$
|
0.3
|
$
|
0.3
|
$
|
1.1
|
||||||||
Total intrinsic value of restricted common unit awards that vested during period
|
0.1
|
0.5
|
18.6
|
27.3
|
Hedged Transaction
|
Number and Type
of Derivatives
Outstanding
|
Notional
Amount
|
Period of
Hedge
|
Rate
Swap
|
Accounting
Treatment
|
|||
Senior Notes OO
|
10 fixed-to-floating swaps
|
$
|
750.0
|
5/2015 to 5/2018
|
1.65% to 1.66%
|
Fair value hedge
|
Hedged Transaction
|
Number and Type
of Derivatives
Outstanding
|
Notional
Amount
|
Expected
Settlement
Date
|
Average Rate
Locked
|
Accounting
Treatment
|
|||
Future long-term debt offering
|
4 forward starting swaps
|
$
|
275.0
|
5/2018 | 2.02% |
Cash flow hedge
|
|
The objective of our anticipated future commodity purchases and sales hedging program is to hedge the margins of certain transportation, storage, blending and operational activities by locking in purchase and sale prices through the use of derivative instruments and related contracts.
|
|
The objective of our natural gas processing hedging program is to hedge an amount of earnings associated with these activities. We achieve this objective by executing fixed-price sales for a portion of our expected equity NGL production using derivative instruments and related contracts. For certain natural gas processing contracts, the hedging of expected equity NGL production also involves the purchase of natural gas for plant thermal reduction, which is hedged using derivative instruments and related contracts.
|
|
The objective of our inventory hedging program is to hedge the fair value of commodity products currently held in inventory by locking in the sales price of the inventory through the use of derivative instruments and related contracts.
|
|
Volume (1)
|
Accounting
|
|
Derivative Purpose
|
Current (2)
|
Long-Term (2)
|
Treatment
|
Derivatives designated as hedging instruments:
|
|||
Natural gas processing:
|
|||
Forecasted natural gas purchases for plant thermal reduction (Bcf)
|
16.4
|
n/a
|
Cash flow hedge
|
Forecasted sales of NGLs (MMBbls)
|
2.3
|
n/a
|
Cash flow hedge
|
Natural gas marketing:
|
|||
Forecasted purchases of natural gas for fuel (Bcf)
|
3.0
|
n/a
|
Cash flow hedge
|
Natural gas storage inventory management activities (Bcf)
|
3.5
|
n/a
|
Fair value hedge
|
NGL marketing:
|
|||
Forecasted purchases of NGLs and related hydrocarbon products (MMBbls)
|
70.4
|
0.1
|
Cash flow hedge
|
Forecasted sales of NGLs and related hydrocarbon products (MMBbls)
|
85.3
|
0.9
|
Cash flow hedge
|
NGLs inventory management activities (MMBbls)
|
1.4
|
n/a
|
Fair value hedge
|
Refined products marketing:
|
|
||
Forecasted sales of refined products (MMBbls)
|
0.1
|
n/a
|
Cash flow hedge
|
Refined products inventory management activities (MMBbls)
|
4.8
|
n/a
|
Fair value hedge
|
Crude oil marketing:
|
|
||
Forecasted purchases of crude oil (MMBbls)
|
7.6
|
n/a
|
Cash flow hedge
|
Forecasted sales of crude oil (MMBbls)
|
12.7
|
n/a
|
Cash flow hedge
|
Derivatives not designated as hedging instruments:
|
|||
Natural gas risk management activities (Bcf) (3,4)
|
169.2
|
20.4
|
Mark-to-market
|
NGL risk management activities (MMBbls) (4)
|
9.7
|
n/a
|
Mark-to-market
|
Crude oil risk management activities (MMBbls) (4)
|
35.3
|
17.5
|
Mark-to-market
|
(1) Volume for derivatives designated as hedging instruments reflects the total amount of volumes hedged whereas volume for derivatives not designated as hedging instruments reflects the absolute value of derivative notional volumes.
(2) The maximum term for derivatives designated as cash flow hedges, derivatives designated as fair value hedges and derivatives not designated as hedging instruments is December 2018, December 2017 and March 2020, respectively.
(3) Current and long-term volumes include 61.0 Bcf and 9.3 Bcf, respectively, of physical derivative instruments that are predominantly priced at a marked-based index plus a premium or minus a discount related to location differences.
(4) Reflects the use of derivative instruments to manage risks associated with transportation, processing and storage assets.
|
|
Asset Derivatives
|
Liability Derivatives
|
||||||||||||||||||||
|
June 30, 2017
|
December 31, 2016
|
June 30, 2017
|
December 31, 2016
|
||||||||||||||||||
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
||||||||||||||
Derivatives designated as hedging instruments
|
||||||||||||||||||||||
Interest rate derivatives
|
Current assets
|
$
|
31.7
|
Current assets
|
$
|
0.3
|
Current
liabilities
|
$
|
1.6
|
Current
liabilities
|
$
|
0.2
|
||||||||||
Interest rate derivatives
|
Other assets
|
--
|
Other assets
|
36.2
|
Other liabilities
|
--
|
Other liabilities
|
0.9
|
||||||||||||||
Total interest rate derivatives
|
31.7
|
36.5
|
1.6
|
1.1
|
||||||||||||||||||
Commodity derivatives
|
Current assets
|
35.2
|
Current assets
|
499.2
|
Current
liabilities
|
37.0
|
Current
liabilities
|
662.0
|
||||||||||||||
Commodity derivatives
|
Other assets
|
0.1
|
Other assets
|
--
|
Other liabilities
|
--
|
Other liabilities
|
--
|
||||||||||||||
Total commodity derivatives
|
|
35.3
|
|
499.2
|
|
37.0
|
|
662.0
|
||||||||||||||
Total derivatives designated as hedging instruments
|
$
|
67.0
|
$
|
535.7
|
$
|
38.6
|
$
|
663.1
|
||||||||||||||
|
|
|
|
|||||||||||||||||||
Derivatives not designated as hedging instruments
|
||||||||||||||||||||||
Commodity derivatives
|
Current assets
|
$
|
3.1
|
Current assets
|
$
|
41.9
|
Current
liabilities
|
$
|
10.3
|
Current
liabilities
|
$
|
75.6
|
||||||||||
Commodity derivatives
|
Other assets
|
2.5
|
Other assets
|
0.3
|
Other liabilities
|
1.6
|
Other liabilities
|
1.8
|
||||||||||||||
Total commodity derivatives
|
|
$
|
5.6
|
|
$
|
42.2
|
|
$
|
11.9
|
|
$
|
77.4
|
|
Offsetting of Financial Assets and Derivative Assets
|
|||||||||||||||||||||||||||
|
Gross
Amounts of
Recognized
Assets
|
Gross
Amounts
Offset in the
Balance Sheet
|
Amounts
of Assets
Presented
in the
Balance Sheet
|
Gross Amounts Not Offset
in the Balance Sheet
|
Amounts That
Would Have
Been Presented
On Net Basis
|
|||||||||||||||||||||||
Financial
Instruments
|
Cash
Collateral
Received
|
Cash
Collateral
Paid
|
||||||||||||||||||||||||||
|
(i)
|
(ii)
|
(iii) = (i) – (ii)
|
(iv)
|
(v) = (iii) + (iv)
|
|||||||||||||||||||||||
As of June 30, 2017:
|
||||||||||||||||||||||||||||
Interest rate derivatives
|
$
|
31.7
|
$
|
--
|
$
|
31.7
|
$
|
(0.5
|
)
|
$
|
--
|
$
|
--
|
$
|
31.2
|
|||||||||||||
Commodity derivatives
|
40.9
|
--
|
40.9
|
(40.2
|
)
|
--
|
--
|
0.7
|
||||||||||||||||||||
As of December 31, 2016:
|
||||||||||||||||||||||||||||
Interest rate derivatives
|
$
|
36.5
|
$
|
--
|
$
|
36.5
|
$
|
(0.2
|
)
|
$
|
--
|
$
|
--
|
$
|
36.3
|
|||||||||||||
Commodity derivatives
|
541.4
|
--
|
541.4
|
(526.8
|
)
|
--
|
--
|
14.6
|
|
Offsetting of Financial Liabilities and Derivative Liabilities
|
|||||||||||||||||||||||||||
|
Gross
Amounts of
Recognized
Liabilities
|
Gross
Amounts
Offset in the
Balance Sheet
|
Amounts
of Liabilities
Presented
in the
Balance Sheet
|
Gross Amounts Not Offset
in the Balance Sheet
|
Amounts That
Would Have
Been Presented
On Net Basis
|
|||||||||||||||||||||||
Financial
Instruments
|
Cash
Collateral
Received
|
Cash
Collateral
Paid
|
||||||||||||||||||||||||||
|
(i)
|
(ii)
|
(iii) = (i) – (ii)
|
(iv)
|
(v) = (iii) + (iv)
|
|||||||||||||||||||||||
As of June 30, 2017:
|
||||||||||||||||||||||||||||
Interest rate derivatives
|
$
|
1.6
|
$
|
--
|
$
|
1.6
|
$
|
(0.5
|
)
|
$
|
--
|
$
|
--
|
$
|
1.1
|
|||||||||||||
Commodity derivatives
|
48.9
|
--
|
48.9
|
(40.2
|
)
|
--
|
(7.7
|
)
|
1.0
|
|||||||||||||||||||
As of December 31, 2016:
|
||||||||||||||||||||||||||||
Interest rate derivatives
|
$
|
1.1
|
$
|
--
|
$
|
1.1
|
$
|
(0.2
|
)
|
$
|
--
|
$
|
--
|
$
|
0.9
|
|||||||||||||
Commodity derivatives
|
739.4
|
--
|
739.4
|
(526.8
|
)
|
--
|
(212.4
|
)
|
0.2
|
Derivatives in Fair Value
Hedging Relationships
|
Location
|
Gain (Loss) Recognized in
Income on Derivative
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
0.4
|
$
|
1.2
|
$
|
(0.5
|
)
|
$
|
7.3
|
|||||||
Commodity derivatives
|
Revenue
|
18.8
|
(63.0
|
)
|
37.6
|
(82.0
|
)
|
||||||||||
Total
|
|
$
|
19.2
|
$
|
(61.8
|
)
|
$
|
37.1
|
$
|
(74.7
|
)
|
Derivatives in Fair Value
Hedging Relationships
|
Location
|
Gain (Loss) Recognized in
Income on Hedged Item
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
(0.3
|
)
|
$
|
(1.3
|
)
|
$
|
0.6
|
$
|
(7.5
|
)
|
|||||
Commodity derivatives
|
Revenue
|
(16.3
|
)
|
51.0
|
(28.7
|
)
|
79.0
|
||||||||||
Total
|
|
$
|
(16.6
|
)
|
$
|
49.7
|
$
|
(28.1
|
)
|
$
|
71.5
|
Derivatives in Cash Flow
Hedging Relationships
|
Change in Value Recognized in
Other Comprehensive Income (Loss)
on Derivative (Effective Portion)
|
|||||||||||||||
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Interest rate derivatives
|
$
|
(6.9
|
)
|
$
|
(9.4
|
)
|
$
|
(4.5
|
)
|
$
|
(9.4
|
)
|
||||
Commodity derivatives – Revenue (1)
|
31.4
|
(80.5
|
)
|
179.0
|
(77.2
|
)
|
||||||||||
Commodity derivatives – Operating costs and expenses (1)
|
(1.0
|
)
|
6.8
|
(3.8
|
)
|
2.3
|
||||||||||
Total
|
$
|
23.5
|
$
|
(83.1
|
)
|
$
|
170.7
|
$
|
(84.3
|
)
|
||||||
(1) The fair value of these derivative instruments will be reclassified to their respective locations on the Unaudited Condensed Statement of Consolidated Operations upon settlement of the underlying derivative transactions, as appropriate.
|
Derivatives in Cash Flow
Hedging Relationships
|
Location
|
Gain (Loss) Reclassified from
Accumulated Other Comprehensive Income (Loss)
to Income (Effective Portion)
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
(10.0
|
)
|
$
|
(9.2
|
)
|
$
|
(19.6
|
)
|
$
|
(18.4
|
)
|
||||
Commodity derivatives
|
Revenue
|
46.0
|
(34.2
|
)
|
38.5
|
24.6
|
|||||||||||
Commodity derivatives
|
Operating costs and expenses
|
--
|
(1.2
|
)
|
0.4
|
(2.8
|
)
|
||||||||||
Total
|
|
$
|
36.0
|
$
|
(44.6
|
)
|
$
|
19.3
|
$
|
3.4
|
Derivatives in Cash Flow
Hedging Relationships
|
Location
|
Gain (Loss) Recognized in Income
on Derivative (Ineffective Portion)
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Commodity derivatives
|
Operating costs and expenses
|
$
|
(0.1
|
)
|
$
|
--
|
$
|
(1.1
|
)
|
$
|
--
|
||||||
Total
|
|
$
|
(0.1
|
)
|
$
|
--
|
$
|
(1.1
|
)
|
$
|
--
|
Derivatives Not Designated
as Hedging Instruments
|
Location
|
Gain (Loss) Recognized in
Income on Derivative
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Commodity derivatives
|
Revenue
|
$
|
18.7
|
$
|
(45.3
|
)
|
$
|
34.4
|
$
|
(46.6
|
)
|
||||||
Commodity derivatives
|
Operating costs and expenses
|
(0.8
|
)
|
(0.1
|
)
|
3.7
|
--
|
||||||||||
Total
|
|
$
|
17.9
|
$
|
(45.4
|
)
|
$
|
38.1
|
$
|
(46.6
|
)
|
|
June 30, 2017
Fair Value Measurements Using
|
|||||||||||||||
|
Quoted Prices
in Active
Markets for
Identical Assets
and Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
||||||||||||
Financial assets:
|
||||||||||||||||
Interest rate derivatives
|
$
|
--
|
$
|
31.7
|
$
|
--
|
$
|
31.7
|
||||||||
Commodity derivatives:
|
||||||||||||||||
Value before application of CME Rule 814
|
29.5
|
147.9
|
0.5
|
177.9
|
||||||||||||
Impact of CME Rule 814 change
|
(29.5
|
)
|
(107.5
|
)
|
--
|
(137.0
|
)
|
|||||||||
Total commodity derivatives
|
--
|
40.4
|
0.5
|
40.9
|
||||||||||||
Total financial assets
|
$
|
--
|
$
|
72.1
|
$
|
0.5
|
$
|
72.6
|
||||||||
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||
Liquidity Option Agreement
|
$
|
--
|
$
|
--
|
$
|
293.7
|
$
|
293.7
|
||||||||
Interest rate derivatives
|
--
|
1.6
|
--
|
1.6
|
||||||||||||
Commodity derivatives:
|
||||||||||||||||
Value before application of CME Rule 814
|
9.8
|
134.2
|
0.3
|
144.3
|
||||||||||||
Impact of CME Rule 814 change
|
(9.8
|
)
|
(85.6
|
)
|
--
|
(95.4
|
)
|
|||||||||
Total commodity derivatives
|
--
|
48.6
|
0.3
|
48.9
|
||||||||||||
Total financial liabilities
|
$
|
--
|
$
|
50.2
|
$
|
294.0
|
$
|
344.2
|
|
December 31, 2016
Fair Value Measurements Using
|
|||||||||||||||
|
Quoted Prices
in Active
Markets for
Identical Assets
and Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
||||||||||||
Financial assets:
|
||||||||||||||||
Interest rate derivatives
|
$
|
--
|
$
|
36.5
|
$
|
--
|
$
|
36.5
|
||||||||
Commodity derivatives
|
84.5
|
455.2
|
1.7
|
541.4
|
||||||||||||
Total financial assets
|
$
|
84.5
|
$
|
491.7
|
$
|
1.7
|
$
|
577.9
|
||||||||
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||
Liquidity Option Agreement
|
$
|
--
|
$
|
--
|
$
|
269.6
|
$
|
269.6
|
||||||||
Interest rate derivatives
|
--
|
1.1
|
--
|
1.1
|
||||||||||||
Commodity derivatives
|
136.8
|
602.3
|
0.3
|
739.4
|
||||||||||||
Total financial liabilities
|
$
|
136.8
|
$
|
603.4
|
$
|
269.9
|
$
|
1,010.1
|
|
|
For the Six Months
Ended June 30,
|
|||||||
|
Location
|
2017
|
2016
|
||||||
Financial liability balance, net, January 1
|
|
$
|
(268.2
|
)
|
$
|
(246.7
|
)
|
||
Total gains (losses) included in:
|
|
||||||||
Net income (1)
|
Revenue
|
0.7
|
0.7
|
||||||
Net income
|
Other expense, net
|
(5.5
|
)
|
2.2
|
|||||
Other comprehensive income (loss)
|
Commodity derivative instruments – changes in fair value of cash flow hedges
|
--
|
1.5
|
||||||
Settlements
|
Revenue
|
(1.4
|
)
|
(0.1
|
)
|
||||
Transfers out of Level 3
|
--
|
0.1
|
|||||||
Financial liability balance, net, March 31
|
|
(274.4
|
)
|
(242.3
|
)
|
||||
Total gains (losses) included in:
|
|
||||||||
Net income (1)
|
Revenue
|
0.1
|
--
|
||||||
Net income
|
Other expense, net
|
(18.6
|
)
|
(23.3
|
)
|
||||
Other comprehensive income (loss)
|
Commodity derivative instruments – changes in fair value of cash flow hedges
|
0.1
|
2.0
|
||||||
Settlements
|
Revenue
|
(0.7
|
)
|
(0.1
|
)
|
||||
Transfers out of Level 3
|
--
|
--
|
|||||||
Financial liability balance, net, June 30
|
|
$
|
(293.5
|
)
|
$
|
(263.7
|
)
|
||
(1) There were unrealized losses of $0.7 million and $1.3 million included in these amounts for the three and six months ended June 30, 2017, respectively. There were unrealized losses of $0.1 million and unrealized gains of $0.5 million included in these amounts for the three and six months ended June 30, 2016, respectively.
|
|
Fair Value
|
|
|
|
|||||||
|
Financial
Assets
|
Financial
Liabilities
|
Valuation
Techniques
|
Unobservable
Input
|
Range
|
||||||
Commodity derivatives – Crude oil
|
$
|
0.3
|
$
|
0.2
|
Discounted cash flow
|
Forward commodity prices
|
$44.84-$47.60/barrel
|
||||
Commodity derivatives – Ethane
|
0.2
|
0.1
|
Discounted cash flow
|
Forward commodity prices
|
$0.26-$0.32/gallon
|
||||||
Total
|
$
|
0.5
|
$
|
0.3
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
NGL Pipelines & Services
|
$
|
2.8
|
$
|
2.1
|
$
|
3.0
|
$
|
2.4
|
||||||||
Crude Oil Pipelines & Services
|
0.6
|
0.7
|
0.6
|
0.9
|
||||||||||||
Natural Gas Pipelines & Services
|
9.7
|
9.7
|
9.9
|
9.7
|
||||||||||||
Petrochemical & Refined Products Services
|
--
|
0.9
|
--
|
1.0
|
||||||||||||
Total
|
$
|
13.1
|
$
|
13.4
|
$
|
13.5
|
$
|
14.0
|
|
Fair Value Measurements
at the End of the Reporting Period Using
|
|||||||||||||||||||
|
Carrying
Value at
June 30,
2017
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
Non-Cash
Impairment
Loss
|
|||||||||||||||
Long-lived assets disposed of other than by sale
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
0.9
|
||||||||||
Long-lived assets held and used
|
1.4
|
--
|
--
|
1.4
|
3.1
|
|||||||||||||||
Long-lived assets held for sale
|
1.2
|
--
|
--
|
1.2
|
9.5
|
|||||||||||||||
Total
|
$
|
13.5
|
|
Fair Value Measurements
at the End of the Reporting Period Using
|
|||||||||||||||||||
|
Carrying
Value at
June 30,
2016
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
Non-Cash
Impairment
Loss
|
|||||||||||||||
Long-lived assets disposed of other than by sale
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
4.5
|
||||||||||
Long-lived assets held for sale
|
1.5
|
--
|
1.5
|
--
|
9.5
|
|||||||||||||||
Total
|
$
|
14.0
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Revenues – related parties:
|
||||||||||||||||
Unconsolidated affiliates
|
$
|
9.9
|
$
|
13.2
|
$
|
20.7
|
$
|
28.8
|
||||||||
Costs and expenses – related parties:
|
||||||||||||||||
EPCO and its privately held affiliates
|
$
|
247.4
|
$
|
241.4
|
$
|
490.5
|
$
|
478.7
|
||||||||
Unconsolidated affiliates
|
54.9
|
57.4
|
93.1
|
130.3
|
||||||||||||
Total
|
$
|
302.3
|
$
|
298.8
|
$
|
583.6
|
$
|
609.0
|
|
June 30,
2017
|
December 31,
2016
|
||||||
Accounts receivable - related parties:
|
||||||||
Unconsolidated affiliates
|
$
|
3.0
|
$
|
1.1
|
||||
|
||||||||
Accounts payable - related parties:
|
||||||||
EPCO and its privately held affiliates
|
$
|
51.2
|
$
|
88.9
|
||||
Unconsolidated affiliates
|
11.7
|
16.2
|
||||||
Total
|
$
|
62.9
|
$
|
105.1
|
Total Number
of Units
|
Percentage of
Total Units
Outstanding
|
685,508,319
|
32%
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Operating costs and expenses
|
$
|
215.9
|
$
|
210.6
|
$
|
427.5
|
$
|
416.0
|
||||||||
General and administrative expenses
|
27.1
|
26.3
|
53.9
|
53.6
|
||||||||||||
Total costs and expenses
|
$
|
243.0
|
$
|
236.9
|
$
|
481.4
|
$
|
469.6
|
|
OTA remains in existence (i.e., is not dissolved and its assets sold) between one and 30 years following exercise of the Liquidity Option, depending on the liquidity preference of its owner. An equal probability that OTA would be dissolved was assigned to each year in the 30-year forecast period;
|
|
OTA assumes approximately $2.2 billion of associated long-term debt (30-year maturity) immediately after the Liquidity Option is exercised. For purposes of the valuation at June 30, 2017, we used a market rate commensurate with level of debt and tenure of approximately 4.5%. If the assumption of debt is excluded from the valuation model at June 30, 2017 (and all other inputs remained the same), the estimated fair value of the Liquidity Option would have increased by $224.6 million and resulted in the recognition of an equal amount of expense at the time of change;
|
|
Forecasted annual growth rates of Enterprise’s taxable earnings before interest, taxes, depreciation and amortization ranging from 0.1% to 13.6%;
|
|
OTA’s ownership interest in Enterprise common units is assumed to be diluted over time in connection with Enterprise’s issuance of equity for general company reasons. For purposes of the valuation at June 30, 2017, we used ownership interests ranging from 1.9% to 2.5%;
|
|
OTA pays an aggregate federal and state income tax rate of 38% on its taxable income; and
|
|
A discount rate of 7.6% based on our weighted-average cost of capital at June 30, 2017.
|
|
For the Six Months
Ended June 30,
|
|||||||
|
2017
|
2016
|
||||||
Decrease (increase) in:
|
||||||||
Accounts receivable – trade
|
$
|
602.7
|
$
|
(481.8
|
)
|
|||
Accounts receivable – related parties
|
(1.9
|
)
|
(0.6
|
)
|
||||
Inventories
|
234.3
|
(618.7
|
)
|
|||||
Prepaid and other current assets
|
213.7
|
(51.3
|
)
|
|||||
Other assets
|
(64.2
|
)
|
0.5
|
|||||
Increase (decrease) in:
|
||||||||
Accounts payable – trade
|
46.6
|
(7.0
|
)
|
|||||
Accounts payable – related parties
|
(8.4
|
)
|
(5.3
|
)
|
||||
Accrued product payables
|
(694.2
|
)
|
790.3
|
|||||
Accrued interest
|
(0.8
|
)
|
(1.2
|
)
|
||||
Other current liabilities
|
(252.4
|
)
|
74.6
|
|||||
Other liabilities
|
6.7
|
5.9
|
||||||
Net effect of changes in operating accounts
|
$
|
82.1
|
$
|
(294.6
|
)
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||
Current assets:
|
||||||||||||||||||||||||||||
Cash and cash equivalents and restricted cash
|
$
|
38.6
|
$
|
33.4
|
$
|
(8.0
|
)
|
$
|
64.0
|
$
|
--
|
$
|
--
|
$
|
64.0
|
|||||||||||||
Accounts receivable – trade, net
|
948.1
|
1,707.7
|
(0.1
|
)
|
2,655.7
|
--
|
--
|
2,655.7
|
||||||||||||||||||||
Accounts receivable – related parties
|
117.9
|
756.6
|
(863.2
|
)
|
11.3
|
--
|
(8.3
|
)
|
3.0
|
|||||||||||||||||||
Inventories
|
1,240.6
|
364.1
|
(0.4
|
)
|
1,604.3
|
--
|
--
|
1,604.3
|
||||||||||||||||||||
Derivative assets
|
68.1
|
1.9
|
--
|
70.0
|
--
|
--
|
70.0
|
|||||||||||||||||||||
Prepaid and other current assets
|
210.7
|
203.5
|
(27.2
|
)
|
387.0
|
0.5
|
--
|
387.5
|
||||||||||||||||||||
Total current assets
|
2,624.0
|
3,067.2
|
(898.9
|
)
|
4,792.3
|
0.5
|
(8.3
|
)
|
4,784.5
|
|||||||||||||||||||
Property, plant and equipment, net
|
5,212.8
|
29,006.3
|
1.6
|
34,220.7
|
--
|
--
|
34,220.7
|
|||||||||||||||||||||
Investments in unconsolidated affiliates
|
40,195.5
|
4,207.4
|
(41,741.6
|
)
|
2,661.3
|
22,961.0
|
(22,961.0
|
)
|
2,661.3
|
|||||||||||||||||||
Intangible assets, net
|
692.2
|
3,104.3
|
(14.1
|
)
|
3,782.4
|
--
|
--
|
3,782.4
|
||||||||||||||||||||
Goodwill
|
459.5
|
5,285.7
|
--
|
5,745.2
|
--
|
--
|
5,745.2
|
|||||||||||||||||||||
Other assets
|
245.9
|
83.7
|
(211.0
|
)
|
118.6
|
0.6
|
--
|
119.2
|
||||||||||||||||||||
Total assets
|
$
|
49,429.9
|
$
|
44,754.6
|
$
|
(42,864.0
|
)
|
$
|
51,320.5
|
$
|
22,962.1
|
$
|
(22,969.3
|
)
|
$
|
51,313.3
|
||||||||||||
|
||||||||||||||||||||||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||||||||||||||
Current liabilities:
|
||||||||||||||||||||||||||||
Current maturities of debt
|
$
|
3,354.4
|
$
|
0.4
|
$
|
--
|
$
|
3,354.8
|
$
|
--
|
$
|
--
|
$
|
3,354.8
|
||||||||||||||
Accounts payable – trade
|
307.6
|
374.7
|
(7.9
|
)
|
674.4
|
--
|
--
|
674.4
|
||||||||||||||||||||
Accounts payable – related parties
|
845.1
|
96.8
|
(879.0
|
)
|
62.9
|
8.3
|
(8.3
|
)
|
62.9
|
|||||||||||||||||||
Accrued product payables
|
1,466.3
|
1,486.5
|
(1.7
|
)
|
2,951.1
|
--
|
--
|
2,951.1
|
||||||||||||||||||||
Accrued interest
|
339.8
|
0.1
|
--
|
339.9
|
--
|
--
|
339.9
|
|||||||||||||||||||||
Derivative liabilities
|
43.7
|
5.2
|
--
|
48.9
|
--
|
--
|
48.9
|
|||||||||||||||||||||
Other current liabilities
|
83.5
|
325.9
|
(23.8
|
)
|
385.6
|
--
|
1.0
|
386.6
|
||||||||||||||||||||
Total current liabilities
|
6,440.4
|
2,289.6
|
(912.4
|
)
|
7,817.6
|
8.3
|
(7.3
|
)
|
7,818.6
|
|||||||||||||||||||
Long-term debt
|
20,011.7
|
14.8
|
--
|
20,026.5
|
--
|
--
|
20,026.5
|
|||||||||||||||||||||
Deferred tax liabilities
|
4.7
|
45.5
|
(0.5
|
)
|
49.7
|
--
|
3.7
|
53.4
|
||||||||||||||||||||
Other long-term liabilities
|
57.1
|
397.1
|
(213.3
|
)
|
240.9
|
293.7
|
--
|
534.6
|
||||||||||||||||||||
Commitments and contingencies
|
||||||||||||||||||||||||||||
Equity:
|
||||||||||||||||||||||||||||
Partners’ and other owners’ equity
|
22,916.0
|
41,930.9
|
(41,911.0
|
)
|
22,935.9
|
22,660.1
|
(22,935.9
|
)
|
22,660.1
|
|||||||||||||||||||
Noncontrolling interests
|
--
|
76.7
|
173.2
|
249.9
|
--
|
(29.8
|
)
|
220.1
|
||||||||||||||||||||
Total equity
|
22,916.0
|
42,007.6
|
(41,737.8
|
)
|
23,185.8
|
22,660.1
|
(22,965.7
|
)
|
22,880.2
|
|||||||||||||||||||
Total liabilities and equity
|
$
|
49,429.9
|
$
|
44,754.6
|
$
|
(42,864.0
|
)
|
$
|
51,320.5
|
$
|
22,962.1
|
$
|
(22,969.3
|
)
|
$
|
51,313.3
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||
Current assets:
|
||||||||||||||||||||||||||||
Cash and cash equivalents and restricted cash
|
$
|
366.2
|
$
|
58.9
|
$
|
(7.5
|
)
|
$
|
417.6
|
$
|
--
|
$
|
--
|
$
|
417.6
|
|||||||||||||
Accounts receivable – trade, net
|
1,499.4
|
1,830.3
|
(0.2
|
)
|
3,329.5
|
--
|
--
|
3,329.5
|
||||||||||||||||||||
Accounts receivable – related parties
|
131.5
|
961.4
|
(1,090.7
|
)
|
2.2
|
--
|
(1.1
|
)
|
1.1
|
|||||||||||||||||||
Inventories
|
1,357.5
|
413.5
|
(0.5
|
)
|
1,770.5
|
--
|
--
|
1,770.5
|
||||||||||||||||||||
Derivative assets
|
464.8
|
76.6
|
--
|
541.4
|
--
|
--
|
541.4
|
|||||||||||||||||||||
Prepaid and other current assets
|
290.7
|
191.1
|
(13.7
|
)
|
468.1
|
--
|
--
|
468.1
|
||||||||||||||||||||
Total current assets
|
4,110.1
|
3,531.8
|
(1,112.6
|
)
|
6,529.3
|
--
|
(1.1
|
)
|
6,528.2
|
|||||||||||||||||||
Property, plant and equipment, net
|
4,796.5
|
28,495.7
|
0.3
|
33,292.5
|
--
|
--
|
33,292.5
|
|||||||||||||||||||||
Investments in unconsolidated affiliates
|
39,995.5
|
4,227.9
|
(41,546.1
|
)
|
2,677.3
|
22,317.1
|
(22,317.1
|
)
|
2,677.3
|
|||||||||||||||||||
Intangible assets, net
|
700.2
|
3,178.2
|
(14.3
|
)
|
3,864.1
|
--
|
--
|
3,864.1
|
||||||||||||||||||||
Goodwill
|
459.5
|
5,285.7
|
--
|
5,745.2
|
--
|
--
|
5,745.2
|
|||||||||||||||||||||
Other assets
|
222.6
|
41.0
|
(177.5
|
)
|
86.1
|
0.6
|
--
|
86.7
|
||||||||||||||||||||
Total assets
|
$
|
50,284.4
|
$
|
44,760.3
|
$
|
(42,850.2
|
)
|
$
|
52,194.5
|
$
|
22,317.7
|
$
|
(22,318.2
|
)
|
$
|
52,194.0
|
||||||||||||
|
||||||||||||||||||||||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||||||||||||||
Current liabilities:
|
||||||||||||||||||||||||||||
Current maturities of debt
|
$
|
2,576.7
|
$
|
0.1
|
$
|
--
|
$
|
2,576.8
|
$
|
--
|
$
|
--
|
$
|
2,576.8
|
||||||||||||||
Accounts payable – trade
|
133.1
|
272.1
|
(7.5
|
)
|
397.7
|
--
|
--
|
397.7
|
||||||||||||||||||||
Accounts payable – related parties
|
1,071.5
|
139.6
|
(1,106.0
|
)
|
105.1
|
1.1
|
(1.1
|
)
|
105.1
|
|||||||||||||||||||
Accrued product payables
|
1,944.5
|
1,670.3
|
(1.1
|
)
|
3,613.7
|
--
|
--
|
3,613.7
|
||||||||||||||||||||
Accrued interest
|
340.7
|
0.1
|
--
|
340.8
|
--
|
--
|
340.8
|
|||||||||||||||||||||
Derivative liabilities
|
590.3
|
147.4
|
--
|
737.7
|
--
|
--
|
737.7
|
|||||||||||||||||||||
Other current liabilities
|
173.5
|
316.5
|
(12.0
|
)
|
478.0
|
--
|
0.7
|
478.7
|
||||||||||||||||||||
Total current liabilities
|
6,830.3
|
2,546.1
|
(1,126.6
|
)
|
8,249.8
|
1.1
|
(0.4
|
)
|
8,250.5
|
|||||||||||||||||||
Long-term debt
|
21,105.7
|
15.2
|
--
|
21,120.9
|
--
|
--
|
21,120.9
|
|||||||||||||||||||||
Deferred tax liabilities
|
5.0
|
45.1
|
(1.1
|
)
|
49.0
|
--
|
3.7
|
52.7
|
||||||||||||||||||||
Other long-term liabilities
|
13.5
|
400.6
|
(179.8
|
)
|
234.3
|
269.6
|
--
|
503.9
|
||||||||||||||||||||
Commitments and contingencies
|
||||||||||||||||||||||||||||
Equity:
|
||||||||||||||||||||||||||||
Partners’ and other owners’ equity
|
22,329.9
|
41,675.3
|
(41,713.4
|
)
|
22,291.8
|
22,047.0
|
(22,291.8
|
)
|
22,047.0
|
|||||||||||||||||||
Noncontrolling interests
|
--
|
78.0
|
170.7
|
248.7
|
--
|
(29.7
|
)
|
219.0
|
||||||||||||||||||||
Total equity
|
22,329.9
|
41,753.3
|
(41,542.7
|
)
|
22,540.5
|
22,047.0
|
(22,321.5
|
)
|
22,266.0
|
|||||||||||||||||||
Total liabilities and equity
|
$
|
50,284.4
|
$
|
44,760.3
|
$
|
(42,850.2
|
)
|
$
|
52,194.5
|
$
|
22,317.7
|
$
|
(22,318.2
|
)
|
$
|
52,194.0
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Revenues
|
$
|
8,541.0
|
$
|
4,274.4
|
$
|
(6,207.8
|
)
|
$
|
6,607.6
|
$
|
--
|
$
|
--
|
$
|
6,607.6
|
|||||||||||||
Costs and expenses:
|
||||||||||||||||||||||||||||
Operating costs and expenses
|
8,332.1
|
3,605.9
|
(6,207.8
|
)
|
5,730.2
|
--
|
--
|
5,730.2
|
||||||||||||||||||||
General and administrative costs
|
8.1
|
36.9
|
--
|
45.0
|
0.7
|
--
|
45.7
|
|||||||||||||||||||||
Total costs and expenses
|
8,340.2
|
3,642.8
|
(6,207.8
|
)
|
5,775.2
|
0.7
|
--
|
5,775.9
|
||||||||||||||||||||
Equity in income of unconsolidated affiliates
|
716.1
|
142.3
|
(751.4
|
)
|
107.0
|
673.0
|
(673.0
|
)
|
107.0
|
|||||||||||||||||||
Operating income
|
916.9
|
773.9
|
(751.4
|
)
|
939.4
|
672.3
|
(673.0
|
)
|
938.7
|
|||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||
Interest expense
|
(243.8
|
)
|
(4.3
|
)
|
2.3
|
(245.8
|
)
|
--
|
--
|
(245.8
|
)
|
|||||||||||||||||
Other, net
|
2.3
|
0.4
|
(2.3
|
)
|
0.4
|
(18.6
|
)
|
--
|
(18.2
|
)
|
||||||||||||||||||
Total other expense, net
|
(241.5
|
)
|
(3.9
|
)
|
--
|
(245.4
|
)
|
(18.6
|
)
|
--
|
(264.0
|
)
|
||||||||||||||||
Income before income taxes
|
675.4
|
770.0
|
(751.4
|
)
|
694.0
|
653.7
|
(673.0
|
)
|
674.7
|
|||||||||||||||||||
Provision for income taxes
|
(3.3
|
)
|
(5.0
|
)
|
--
|
(8.3
|
)
|
--
|
(0.4
|
)
|
(8.7
|
)
|
||||||||||||||||
Net income
|
672.1
|
765.0
|
(751.4
|
)
|
685.7
|
653.7
|
(673.4
|
)
|
666.0
|
|||||||||||||||||||
Net income attributable to noncontrolling interests
|
--
|
(1.6
|
)
|
(12.0
|
)
|
(13.6
|
)
|
--
|
1.3
|
(12.3
|
)
|
|||||||||||||||||
Net income attributable to entity
|
$
|
672.1
|
$
|
763.4
|
$
|
(763.4
|
)
|
$
|
672.1
|
$
|
653.7
|
$
|
(672.1
|
)
|
$
|
653.7
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Revenues
|
$
|
7,194.2
|
$
|
3,794.2
|
$
|
(5,370.6
|
)
|
$
|
5,617.8
|
$
|
--
|
$
|
--
|
$
|
5,617.8
|
|||||||||||||
Costs and expenses:
|
||||||||||||||||||||||||||||
Operating costs and expenses
|
7,002.0
|
3,190.9
|
(5,370.7
|
)
|
4,822.2
|
--
|
--
|
4,822.2
|
||||||||||||||||||||
General and administrative costs
|
4.1
|
30.5
|
--
|
34.6
|
0.5
|
--
|
35.1
|
|||||||||||||||||||||
Total costs and expenses
|
7,006.1
|
3,221.4
|
(5,370.7
|
)
|
4,856.8
|
0.5
|
--
|
4,857.3
|
||||||||||||||||||||
Equity in income of unconsolidated affiliates
|
637.3
|
126.4
|
(687.3
|
)
|
76.4
|
582.3
|
(582.3
|
)
|
76.4
|
|||||||||||||||||||
Operating income
|
825.4
|
699.2
|
(687.2
|
)
|
837.4
|
581.8
|
(582.3
|
)
|
836.9
|
|||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||
Interest expense
|
(240.5
|
)
|
(5.4
|
)
|
1.8
|
(244.1
|
)
|
--
|
--
|
(244.1
|
)
|
|||||||||||||||||
Other, net
|
2.1
|
0.1
|
(1.8
|
)
|
0.4
|
(23.3
|
)
|
--
|
(22.9
|
)
|
||||||||||||||||||
Total other expense, net
|
(238.4
|
)
|
(5.3
|
)
|
--
|
(243.7
|
)
|
(23.3
|
)
|
--
|
(267.0
|
)
|
||||||||||||||||
Income before income taxes
|
587.0
|
693.9
|
(687.2
|
)
|
593.7
|
558.5
|
(582.3
|
)
|
569.9
|
|||||||||||||||||||
Benefit from income taxes
|
0.1
|
0.5
|
--
|
0.6
|
--
|
(0.5
|
)
|
0.1
|
||||||||||||||||||||
Net income
|
587.1
|
694.4
|
(687.2
|
)
|
594.3
|
558.5
|
(582.8
|
)
|
570.0
|
|||||||||||||||||||
Net income attributable to noncontrolling interests
|
--
|
(2.3
|
)
|
(10.6
|
)
|
(12.9
|
)
|
--
|
1.4
|
(11.5
|
)
|
|||||||||||||||||
Net income attributable to entity
|
$
|
587.1
|
$
|
692.1
|
$
|
(697.8
|
)
|
$
|
581.4
|
$
|
558.5
|
$
|
(581.4
|
)
|
$
|
558.5
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Revenues
|
$
|
21,073.8
|
$
|
8,582.6
|
$
|
(15,728.4
|
)
|
$
|
13,928.0
|
$
|
--
|
$
|
--
|
$
|
13,928.0
|
|||||||||||||
Costs and expenses:
|
||||||||||||||||||||||||||||
Operating costs and expenses
|
20,571.1
|
7,220.9
|
(15,728.6
|
)
|
12,063.4
|
--
|
--
|
12,063.4
|
||||||||||||||||||||
General and administrative costs
|
15.5
|
79.6
|
(0.2
|
)
|
94.9
|
1.2
|
--
|
96.1
|
||||||||||||||||||||
Total costs and expenses
|
20,586.6
|
7,300.5
|
(15,728.8
|
)
|
12,158.3
|
1.2
|
--
|
12,159.5
|
||||||||||||||||||||
Equity in income of unconsolidated affiliates
|
1,444.9
|
275.7
|
(1,518.8
|
)
|
201.8
|
1,439.7
|
(1,439.7
|
)
|
201.8
|
|||||||||||||||||||
Operating income
|
1,932.1
|
1,557.8
|
(1,518.4
|
)
|
1,971.5
|
1,438.5
|
(1,439.7
|
)
|
1,970.3
|
|||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||
Interest expense
|
(492.6
|
)
|
(7.0
|
)
|
4.5
|
(495.1
|
)
|
--
|
--
|
(495.1
|
)
|
|||||||||||||||||
Other, net
|
4.5
|
0.6
|
(4.5
|
)
|
0.6
|
(24.1
|
)
|
--
|
(23.5
|
)
|
||||||||||||||||||
Total other expense, net
|
(488.1
|
)
|
(6.4
|
)
|
--
|
(494.5
|
)
|
(24.1
|
)
|
--
|
(518.6
|
)
|
||||||||||||||||
Income before income taxes
|
1,444.0
|
1,551.4
|
(1,518.4
|
)
|
1,477.0
|
1,414.4
|
(1,439.7
|
)
|
1,451.7
|
|||||||||||||||||||
Provision for income taxes
|
(6.2
|
)
|
(7.6
|
)
|
--
|
(13.8
|
)
|
--
|
(0.9
|
)
|
(14.7
|
)
|
||||||||||||||||
Net income
|
1,437.8
|
1,543.8
|
(1,518.4
|
)
|
1,463.2
|
1,414.4
|
(1,440.6
|
)
|
1,437.0
|
|||||||||||||||||||
Net income attributable to noncontrolling interests
|
--
|
(3.3
|
)
|
(21.9
|
)
|
(25.2
|
)
|
--
|
2.6
|
(22.6
|
)
|
|||||||||||||||||
Net income attributable to entity
|
$
|
1,437.8
|
$
|
1,540.5
|
$
|
(1,540.3
|
)
|
$
|
1,438.0
|
$
|
1,414.4
|
$
|
(1,438.0
|
)
|
$
|
1,414.4
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Revenues
|
$
|
12,556.1
|
$
|
7,076.9
|
$
|
(9,009.9
|
)
|
$
|
10,623.1
|
$
|
--
|
$
|
--
|
$
|
10,623.1
|
|||||||||||||
Costs and expenses:
|
||||||||||||||||||||||||||||
Operating costs and expenses
|
12,093.2
|
5,886.0
|
(9,010.1
|
)
|
8,969.1
|
--
|
--
|
8,969.1
|
||||||||||||||||||||
General and administrative costs
|
10.1
|
67.3
|
--
|
77.4
|
1.6
|
--
|
79.0
|
|||||||||||||||||||||
Total costs and expenses
|
12,103.3
|
5,953.3
|
(9,010.1
|
)
|
9,046.5
|
1.6
|
--
|
9,048.1
|
||||||||||||||||||||
Equity in income of unconsolidated affiliates
|
1,270.0
|
260.0
|
(1,352.5
|
)
|
177.5
|
1,242.4
|
(1,242.4
|
)
|
177.5
|
|||||||||||||||||||
Operating income
|
1,722.8
|
1,383.6
|
(1,352.3
|
)
|
1,754.1
|
1,240.8
|
(1,242.4
|
)
|
1,752.5
|
|||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||
Interest expense
|
(477.6
|
)
|
(10.6
|
)
|
3.5
|
(484.7
|
)
|
--
|
--
|
(484.7
|
)
|
|||||||||||||||||
Other, net
|
3.9
|
1.4
|
(3.5
|
)
|
1.8
|
(21.1
|
)
|
--
|
(19.3
|
)
|
||||||||||||||||||
Total other expense, net
|
(473.7
|
)
|
(9.2
|
)
|
--
|
(482.9
|
)
|
(21.1
|
)
|
--
|
(504.0
|
)
|
||||||||||||||||
Income before income taxes
|
1,249.1
|
1,374.4
|
(1,352.3
|
)
|
1,271.2
|
1,219.7
|
(1,242.4
|
)
|
1,248.5
|
|||||||||||||||||||
Provision for income taxes
|
(2.8
|
)
|
(4.6
|
)
|
--
|
(7.4
|
)
|
--
|
(0.9
|
)
|
(8.3
|
)
|
||||||||||||||||
Net income
|
1,246.3
|
1,369.8
|
(1,352.3
|
)
|
1,263.8
|
1,219.7
|
(1,243.3
|
)
|
1,240.2
|
|||||||||||||||||||
Net income attributable to noncontrolling interests
|
--
|
(3.6
|
)
|
(19.5
|
)
|
(23.1
|
)
|
--
|
2.6
|
(20.5
|
)
|
|||||||||||||||||
Net income attributable to entity
|
$
|
1,246.3
|
$
|
1,366.2
|
$
|
(1,371.8
|
)
|
$
|
1,240.7
|
$
|
1,219.7
|
$
|
(1,240.7
|
)
|
$
|
1,219.7
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Comprehensive income
|
$
|
661.3
|
$
|
763.2
|
$
|
(751.4
|
)
|
$
|
673.1
|
$
|
641.2
|
$
|
(660.8
|
)
|
$
|
653.5
|
||||||||||||
Comprehensive income attributable to noncontrolling interests
|
--
|
(1.6
|
)
|
(12.0
|
)
|
(13.6
|
)
|
--
|
1.3
|
(12.3
|
)
|
|||||||||||||||||
Comprehensive income attributable to entity
|
$
|
661.3
|
$
|
761.6
|
$
|
(763.4
|
)
|
$
|
659.5
|
$
|
641.2
|
$
|
(659.5
|
)
|
$
|
641.2
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Comprehensive income
|
$
|
519.4
|
$
|
723.5
|
$
|
(687.2
|
)
|
$
|
555.7
|
$
|
520.0
|
$
|
(544.2
|
)
|
$
|
531.5
|
||||||||||||
Comprehensive income attributable to noncontrolling interests
|
--
|
(2.3
|
)
|
(10.6
|
)
|
(12.9
|
)
|
--
|
1.4
|
(11.5
|
)
|
|||||||||||||||||
Comprehensive income attributable to entity
|
$
|
519.4
|
$
|
721.2
|
$
|
(697.8
|
)
|
$
|
542.8
|
$
|
520.0
|
$
|
(542.8
|
)
|
$
|
520.0
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Comprehensive income
|
$
|
1,531.4
|
$
|
1,601.5
|
$
|
(1,518.4
|
)
|
$
|
1,614.5
|
$
|
1,565.7
|
$
|
(1,591.9
|
)
|
$
|
1,588.3
|
||||||||||||
Comprehensive income attributable to noncontrolling interests
|
--
|
(3.3
|
)
|
(21.9
|
)
|
(25.2
|
)
|
--
|
2.6
|
(22.6
|
)
|
|||||||||||||||||
Comprehensive income attributable to entity
|
$
|
1,531.4
|
$
|
1,598.2
|
$
|
(1,540.3
|
)
|
$
|
1,589.3
|
$
|
1,565.7
|
$
|
(1,589.3
|
)
|
$
|
1,565.7
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Comprehensive income
|
$
|
1,174.6
|
$
|
1,353.6
|
$
|
(1,352.2
|
)
|
$
|
1,176.0
|
$
|
1,131.9
|
$
|
(1,155.5
|
)
|
$
|
1,152.4
|
||||||||||||
Comprehensive income attributable to noncontrolling interests
|
--
|
(3.6
|
)
|
(19.5
|
)
|
(23.1
|
)
|
--
|
2.6
|
(20.5
|
)
|
|||||||||||||||||
Comprehensive income attributable to entity
|
$
|
1,174.6
|
$
|
1,350.0
|
$
|
(1,371.7
|
)
|
$
|
1,152.9
|
$
|
1,131.9
|
$
|
(1,152.9
|
)
|
$
|
1,131.9
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Operating activities:
|
||||||||||||||||||||||||||||
Net income
|
$
|
1,437.8
|
$
|
1,543.8
|
$
|
(1,518.4
|
)
|
$
|
1,463.2
|
$
|
1,414.4
|
$
|
(1,440.6
|
)
|
$
|
1,437.0
|
||||||||||||
Reconciliation of net income to net cash flows provided by operating activities:
|
||||||||||||||||||||||||||||
Depreciation, amortization and accretion
|
103.3
|
705.7
|
(0.2
|
)
|
808.8
|
--
|
--
|
808.8
|
||||||||||||||||||||
Equity in income of unconsolidated affiliates
|
(1,444.9
|
)
|
(275.7
|
)
|
1,518.8
|
(201.8
|
)
|
(1,439.7
|
)
|
1,439.7
|
(201.8
|
)
|
||||||||||||||||
Distributions received on earnings from unconsolidated affiliates
|
529.3
|
133.7
|
(457.9
|
)
|
205.1
|
1,753.3
|
(1,753.3
|
)
|
205.1
|
|||||||||||||||||||
Net effect of changes in operating accounts and other operating activities
|
1,793.0
|
(1,766.2
|
)
|
(0.7
|
)
|
26.1
|
59.3
|
0.4
|
85.8
|
|||||||||||||||||||
Net cash flows provided by operating activities
|
2,418.5
|
341.3
|
(458.4
|
)
|
2,301.4
|
1,787.3
|
(1,753.8
|
)
|
2,334.9
|
|||||||||||||||||||
Investing activities:
|
||||||||||||||||||||||||||||
Capital expenditures, net of contributions in aid of construction costs
|
(369.3
|
)
|
(743.8
|
)
|
--
|
(1,113.1
|
)
|
--
|
--
|
(1,113.1
|
)
|
|||||||||||||||||
Cash used for business combination, net of cash received
|
--
|
(191.4
|
)
|
--
|
(191.4
|
)
|
--
|
--
|
(191.4
|
)
|
||||||||||||||||||
Proceeds from asset sales
|
1.4
|
1.8
|
--
|
3.2
|
--
|
--
|
3.2
|
|||||||||||||||||||||
Other investing activities
|
(759.8
|
)
|
(26.7
|
)
|
1,108.3
|
321.8
|
(750.9
|
)
|
750.9
|
321.8
|
||||||||||||||||||
Cash used in investing activities
|
(1,127.7
|
)
|
(960.1
|
)
|
1,108.3
|
(979.5
|
)
|
(750.9
|
)
|
750.9
|
(979.5
|
)
|
||||||||||||||||
Financing activities:
|
||||||||||||||||||||||||||||
Borrowings under debt agreements
|
33,307.8
|
--
|
--
|
33,307.8
|
--
|
--
|
33,307.8
|
|||||||||||||||||||||
Repayments of debt
|
(33,605.2
|
)
|
(0.1
|
)
|
(34.0
|
)
|
(33,639.3
|
)
|
--
|
--
|
(33,639.3
|
)
|
||||||||||||||||
Cash distributions paid to owners
|
(1,753.3
|
)
|
(491.2
|
)
|
491.2
|
(1,753.3
|
)
|
(1,757.8
|
)
|
1,753.3
|
(1,757.8
|
)
|
||||||||||||||||
Cash payments made in connection with DERs
|
--
|
--
|
--
|
--
|
(7.2
|
)
|
--
|
(7.2
|
)
|
|||||||||||||||||||
Cash distributions paid to noncontrolling interests
|
--
|
(4.7
|
)
|
(18.9
|
)
|
(23.6
|
)
|
--
|
0.5
|
(23.1
|
)
|
|||||||||||||||||
Cash contributions from noncontrolling interests
|
--
|
0.1
|
0.2
|
0.3
|
--
|
--
|
0.3
|
|||||||||||||||||||||
Net cash proceeds from issuance of common units
|
--
|
--
|
--
|
--
|
757.2
|
--
|
757.2
|
|||||||||||||||||||||
Cash contributions from owners
|
750.9
|
1,088.9
|
(1,088.9
|
)
|
750.9
|
--
|
(750.9
|
)
|
--
|
|||||||||||||||||||
Other financing activities
|
0.7
|
--
|
--
|
0.7
|
(28.5
|
)
|
--
|
(27.8
|
)
|
|||||||||||||||||||
Cash provided by (used in) financing activities
|
(1,299.1
|
)
|
593.0
|
(650.4
|
)
|
(1,356.5
|
)
|
(1,036.3
|
)
|
1,002.9
|
(1,389.9
|
)
|
||||||||||||||||
Net change in cash and cash equivalents
|
(8.3
|
)
|
(25.8
|
)
|
(0.5
|
)
|
(34.6
|
)
|
0.1
|
--
|
(34.5
|
)
|
||||||||||||||||
Cash and cash equivalents, January 1
|
13.4
|
57.2
|
(7.5
|
)
|
63.1
|
--
|
--
|
63.1
|
||||||||||||||||||||
Cash and cash equivalents, June 30
|
$
|
5.1
|
$
|
31.4
|
$
|
(8.0
|
)
|
$
|
28.5
|
$
|
0.1
|
$
|
--
|
$
|
28.6
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
Operating activities:
|
||||||||||||||||||||||||||||
Net income
|
$
|
1,246.3
|
$
|
1,369.8
|
$
|
(1,352.3
|
)
|
$
|
1,263.8
|
$
|
1,219.7
|
$
|
(1,243.3
|
)
|
$
|
1,240.2
|
||||||||||||
Reconciliation of net income to net cash flows provided by operating activities:
|
||||||||||||||||||||||||||||
Depreciation, amortization and accretion
|
84.9
|
678.7
|
(0.2
|
)
|
763.4
|
--
|
--
|
763.4
|
||||||||||||||||||||
Equity in income of unconsolidated affiliates
|
(1,270.0
|
)
|
(260.0
|
)
|
1,352.5
|
(177.5
|
)
|
(1,242.4
|
)
|
1,242.4
|
(177.5
|
)
|
||||||||||||||||
Distributions received on earnings from unconsolidated affiliates
|
475.9
|
81.5
|
(362.3
|
)
|
195.1
|
1,633.4
|
(1,633.4
|
)
|
195.1
|
|||||||||||||||||||
Net effect of changes in operating accounts and other operating activities
|
679.7
|
(922.9
|
)
|
46.8
|
(196.4
|
)
|
19.8
|
0.6
|
(176.0
|
)
|
||||||||||||||||||
Net cash flows provided by operating activities
|
1,216.8
|
947.1
|
(315.5
|
)
|
1,848.4
|
1,630.5
|
(1,633.7
|
)
|
1,845.2
|
|||||||||||||||||||
Investing activities:
|
||||||||||||||||||||||||||||
Capital expenditures, net of contributions in aid of construction costs
|
(729.1
|
)
|
(1,127.7
|
)
|
--
|
(1,856.8
|
)
|
--
|
--
|
(1,856.8
|
)
|
|||||||||||||||||
Proceeds from asset sales
|
13.9
|
14.0
|
--
|
27.9
|
--
|
--
|
27.9
|
|||||||||||||||||||||
Other investing activities
|
(945.0
|
)
|
(47.5
|
)
|
582.8
|
(409.7
|
)
|
(1,881.8
|
)
|
1,881.8
|
(409.7
|
)
|
||||||||||||||||
Cash used in investing activities
|
(1,660.2
|
)
|
(1,161.2
|
)
|
582.8
|
(2,238.6
|
)
|
(1,881.8
|
)
|
1,881.8
|
(2,238.6
|
)
|
||||||||||||||||
Financing activities:
|
||||||||||||||||||||||||||||
Borrowings under debt agreements
|
33,235.3
|
32.5
|
(32.5
|
)
|
33,235.3
|
--
|
--
|
33,235.3
|
||||||||||||||||||||
Repayments of debt
|
(32,986.6
|
)
|
(0.1
|
)
|
--
|
(32,986.7
|
)
|
--
|
--
|
(32,986.7
|
)
|
|||||||||||||||||
Cash distributions paid to owners
|
(1,633.4
|
)
|
(379.9
|
)
|
379.9
|
(1,633.4
|
)
|
(1,610.5
|
)
|
1,633.4
|
(1,610.5
|
)
|
||||||||||||||||
Cash payments made in connection with DERs
|
--
|
--
|
--
|
--
|
(5.3
|
)
|
--
|
(5.3
|
)
|
|||||||||||||||||||
Cash distributions paid to noncontrolling interests
|
--
|
(3.5
|
)
|
(17.6
|
)
|
(21.1
|
)
|
--
|
0.3
|
(20.8
|
)
|
|||||||||||||||||
Cash contributions from noncontrolling interests
|
--
|
16.0
|
--
|
16.0
|
--
|
--
|
16.0
|
|||||||||||||||||||||
Net cash proceeds from issuance of common units
|
--
|
--
|
--
|
--
|
1,888.3
|
--
|
1,888.3
|
|||||||||||||||||||||
Cash contributions from owners
|
1,881.8
|
550.3
|
(550.3
|
)
|
1,881.8
|
--
|
(1,881.8
|
)
|
--
|
|||||||||||||||||||
Other financing activities
|
(7.2
|
)
|
--
|
--
|
(7.2
|
)
|
(21.2
|
)
|
--
|
(28.4
|
)
|
|||||||||||||||||
Cash provided by financing activities
|
489.9
|
215.3
|
(220.5
|
)
|
484.7
|
251.3
|
(248.1
|
)
|
487.9
|
|||||||||||||||||||
Net change in cash and cash equivalents
|
46.5
|
1.2
|
46.8
|
94.5
|
--
|
--
|
94.5
|
|||||||||||||||||||||
Cash and cash equivalents, January 1
|
--
|
69.6
|
(50.6
|
)
|
19.0
|
--
|
--
|
19.0
|
||||||||||||||||||||
Cash and cash equivalents, June 30
|
$
|
46.5
|
$
|
70.8
|
$
|
(3.8
|
)
|
$
|
113.5
|
$
|
--
|
$
|
--
|
$
|
113.5
|
/d
|
=
|
per day
|
MMBbls
|
=
|
million barrels
|
BBtus
|
=
|
billion British thermal units
|
MMBPD
|
=
|
million barrels per day
|
Bcf
|
=
|
billion cubic feet
|
MMBtus
|
=
|
million British thermal units
|
BPD
|
=
|
barrels per day
|
MMcf
|
=
|
million cubic feet
|
MBPD
|
=
|
thousand barrels per day
|
TBtus
|
=
|
trillion British thermal units
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Revenues
|
$
|
6,607.6
|
$
|
5,617.8
|
$
|
13,928.0
|
$
|
10,623.1
|
||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Cost of sales
|
4,731.1
|
3,838.7
|
10,066.8
|
7,047.0
|
||||||||||||
Other operating costs and expenses
|
605.6
|
601.3
|
1,216.0
|
1,175.1
|
||||||||||||
Depreciation, amortization and accretion expenses
|
379.2
|
360.3
|
755.4
|
718.5
|
||||||||||||
Net losses attributable to asset sales
|
0.3
|
1.7
|
--
|
6.6
|
||||||||||||
Asset impairment and related charges
|
14.0
|
20.2
|
25.2
|
21.9
|
||||||||||||
Total operating costs and expenses
|
5,730.2
|
4,822.2
|
12,063.4
|
8,969.1
|
||||||||||||
General and administrative costs
|
45.7
|
35.1
|
96.1
|
79.0
|
||||||||||||
Total costs and expenses
|
5,775.9
|
4,857.3
|
12,159.5
|
9,048.1
|
||||||||||||
Equity in income of unconsolidated affiliates
|
107.0
|
76.4
|
201.8
|
177.5
|
||||||||||||
Operating income
|
938.7
|
836.9
|
1,970.3
|
1,752.5
|
||||||||||||
Interest expense
|
(245.8
|
)
|
(244.1
|
)
|
(495.1
|
)
|
(484.7
|
)
|
||||||||
Change in fair market value of Liquidity Option Agreement
|
(18.6
|
)
|
(23.3
|
)
|
(24.1
|
)
|
(21.1
|
)
|
||||||||
Other, net
|
0.4
|
0.4
|
0.6
|
1.8
|
||||||||||||
Benefit from (provision for) income taxes
|
(8.7
|
)
|
0.1
|
(14.7
|
)
|
(8.3
|
)
|
|||||||||
Net income
|
666.0
|
570.0
|
1,437.0
|
1,240.2
|
||||||||||||
Net income attributable to noncontrolling interests
|
(12.3
|
)
|
(11.5
|
)
|
(22.6
|
)
|
(20.5
|
)
|
||||||||
Net income attributable to limited partners
|
$
|
653.7
|
$
|
558.5
|
$
|
1,414.4
|
$
|
1,219.7
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
NGL Pipelines & Services:
|
||||||||||||||||
Sales of NGLs and related products
|
$
|
2,158.0
|
$
|
2,060.4
|
$
|
5,045.2
|
$
|
4,003.9
|
||||||||
Midstream services
|
462.6
|
455.1
|
921.2
|
915.4
|
||||||||||||
Total
|
2,620.6
|
2,515.5
|
5,966.4
|
4,919.3
|
||||||||||||
Crude Oil Pipelines & Services:
|
||||||||||||||||
Sales of crude oil
|
1,705.1
|
1,482.2
|
3,323.7
|
2,603.3
|
||||||||||||
Midstream services
|
194.5
|
177.8
|
383.1
|
345.3
|
||||||||||||
Total
|
1,899.6
|
1,660.0
|
3,706.8
|
2,948.6
|
||||||||||||
Natural Gas Pipelines & Services:
|
||||||||||||||||
Sales of natural gas
|
560.6
|
305.7
|
1,104.6
|
620.7
|
||||||||||||
Midstream services
|
225.6
|
230.0
|
442.8
|
465.0
|
||||||||||||
Total
|
786.2
|
535.7
|
1,547.4
|
1,085.7
|
||||||||||||
Petrochemical & Refined Products Services:
|
||||||||||||||||
Sales of petrochemicals and refined products
|
1,114.1
|
713.4
|
2,325.2
|
1,266.6
|
||||||||||||
Midstream services
|
187.1
|
193.2
|
382.2
|
402.9
|
||||||||||||
Total
|
1,301.2
|
906.6
|
2,707.4
|
1,669.5
|
||||||||||||
Total consolidated revenues
|
$
|
6,607.6
|
$
|
5,617.8
|
$
|
13,928.0
|
$
|
10,623.1
|
Polymer
Grade
Propylene,
|
Refinery
Grade
Propylene,
|
|||||||||||||||||||||||||||||||||||||||
Natural
Gas,
|
Normal
Butane,
|
Natural
Gasoline,
|
WTI
Crude Oil,
|
LLS
Crude Oil,
|
||||||||||||||||||||||||||||||||||||
Ethane,
|
Propane,
|
Isobutane,
|
||||||||||||||||||||||||||||||||||||||
$/MMBtu
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/pound
|
$/pound
|
$/barrel
|
$/barrel
|
|||||||||||||||||||||||||||||||
(1)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(3)
|
|
(3)
|
|
(4)
|
|
(4)
|
|
|||||||||||||||||||||
2016 by quarter:
|
||||||||||||||||||||||||||||||||||||||||
1st Quarter
|
$
|
2.09
|
$
|
0.16
|
$
|
0.38
|
$
|
0.53
|
$
|
0.53
|
$
|
0.76
|
$
|
0.31
|
$
|
0.18
|
$
|
33.45
|
$
|
35.11
|
||||||||||||||||||||
2nd Quarter
|
$
|
1.95
|
$
|
0.20
|
$
|
0.49
|
$
|
0.62
|
$
|
0.63
|
$
|
0.96
|
$
|
0.33
|
$
|
0.19
|
$
|
45.59
|
$
|
47.35
|
||||||||||||||||||||
3rd Quarter
|
$
|
2.81
|
$
|
0.19
|
$
|
0.47
|
$
|
0.63
|
$
|
0.67
|
$
|
0.98
|
$
|
0.38
|
$
|
0.24
|
$
|
44.94
|
$
|
46.52
|
||||||||||||||||||||
4th Quarter
|
$
|
2.98
|
$
|
0.24
|
$
|
0.58
|
$
|
0.83
|
$
|
0.90
|
$
|
1.08
|
$
|
0.36
|
$
|
0.24
|
$
|
49.29
|
$
|
50.53
|
||||||||||||||||||||
2016 Averages
|
$
|
2.46
|
$
|
0.20
|
$
|
0.48
|
$
|
0.65
|
$
|
0.68
|
$
|
0.94
|
$
|
0.34
|
$
|
0.21
|
$
|
43.32
|
$
|
44.88
|
||||||||||||||||||||
2017 by quarter:
|
||||||||||||||||||||||||||||||||||||||||
1st Quarter
|
$
|
3.32
|
$
|
0.23
|
$
|
0.71
|
$
|
0.98
|
$
|
0.94
|
$
|
1.10
|
$
|
0.47
|
$
|
0.32
|
$
|
51.91
|
$
|
53.52
|
||||||||||||||||||||
2nd Quarter
|
$
|
3.19
|
$
|
0.25
|
$
|
0.63
|
$
|
0.76
|
$
|
0.75
|
$
|
1.07
|
$
|
0.42
|
$
|
0.28
|
$
|
48.28
|
$
|
50.31
|
||||||||||||||||||||
2017 Averages
|
$
|
3.25
|
$
|
0.24
|
$
|
0.67
|
$
|
0.87
|
$
|
0.84
|
$
|
1.08
|
$
|
0.45
|
$
|
0.30
|
$
|
50.10
|
$
|
51.92
|
||||||||||||||||||||
(1) Natural gas prices are based on Henry-Hub Inside FERC commercial index prices as reported by Platts, which is a division of McGraw Hill Financial, Inc.
(2) NGL prices for ethane, propane, normal butane, isobutane and natural gasoline are based on Mont Belvieu Non-TET commercial index prices as reported by Oil Price Information Service.
(3) Polymer grade propylene prices represent average contract pricing for such product as reported by IHS Chemical, a division of IHS Inc. (“IHS Chemical”). Refinery grade propylene prices represent weighted-average spot prices for such product as reported by IHS Chemical.
(4) Crude oil prices are based on commercial index prices for WTI as measured on the New York Mercantile Exchange (“NYMEX”) and for LLS as reported by Platts.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Interest charged on debt principal outstanding
|
$
|
272.8
|
$
|
273.7
|
$
|
545.7
|
$
|
542.0
|
||||||||
Impact of interest rate hedging program, including related amortization
|
9.3
|
7.7
|
18.0
|
14.1
|
||||||||||||
Interest costs capitalized in connection with construction projects (1)
|
(44.5
|
)
|
(46.4
|
)
|
(84.1
|
)
|
(88.9
|
)
|
||||||||
Other (2)
|
8.2
|
9.1
|
15.5
|
17.5
|
||||||||||||
Total
|
$
|
245.8
|
$
|
244.1
|
$
|
495.1
|
$
|
484.7
|
||||||||
(1) We capitalize interest costs incurred on funds used to construct property, plant and equipment while the asset is in its construction phase. Capitalized interest amounts become part of the historical cost of an asset and are charged to earnings (as a component of depreciation expense) on a straight line basis over the estimated useful life of the asset once the asset enters its intended service. When capitalized interest is recorded, it reduces interest expense from what it would be otherwise. Capitalized interest amounts fluctuate based on the timing of when projects are placed into service, our capital spending levels and the interest rates charged on borrowings.
(2) Primarily reflects facility commitment fees charged in connection with our revolving credit facilities and amortization of debt issuance costs.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Gross operating margin by segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
759.9
|
$
|
719.1
|
$
|
1,615.9
|
$
|
1,502.8
|
||||||||
Crude Oil Pipelines & Services
|
236.7
|
177.4
|
501.3
|
379.7
|
||||||||||||
Natural Gas Pipelines & Services
|
194.4
|
177.4
|
365.3
|
355.1
|
||||||||||||
Petrochemical & Refined Products Services
|
188.4
|
175.5
|
370.2
|
330.3
|
||||||||||||
Total segment gross operating margin (1)
|
1,379.4
|
1,249.4
|
2,852.7
|
2,567.9
|
||||||||||||
Net adjustment for shipper make-up rights
|
(1.5
|
)
|
4.8
|
(5.7
|
)
|
10.6
|
||||||||||
Total gross operating margin
|
$
|
1,377.9
|
$
|
1,254.2
|
$
|
$2,847.0
|
$
|
2,578.5
|
||||||||
(1) Within the context of this table, total segment gross operating margin represents a subtotal and corresponds to measures similarly titled within our business segment disclosures found in Note 9 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Part I, Item 1 of this quarterly report.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Operating income (GAAP)
|
$
|
938.7
|
$
|
836.9
|
$
|
1,970.3
|
$
|
1,752.5
|
||||||||
Adjustments to reconcile operating income to total gross operating margin:
|
||||||||||||||||
Add depreciation, amortization and accretion expense
|
379.2
|
360.3
|
755.4
|
718.5
|
||||||||||||
Add asset impairment and related charges in operating costs and
expenses
|
14.0
|
20.2
|
25.2
|
21.9
|
||||||||||||
Add net losses attributable to asset sales
|
0.3
|
1.7
|
--
|
6.6
|
||||||||||||
Add general and administrative costs
|
45.7
|
35.1
|
96.1
|
79.0
|
||||||||||||
Total gross operating margin (non-GAAP)
|
$
|
1,377.9
|
$
|
1,254.2
|
$
|
2,847.0
|
$
|
2,578.5
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Segment gross operating margin:
|
||||||||||||||||
Natural gas processing and related NGL marketing activities
|
$
|
204.7
|
$
|
181.3
|
$
|
482.6
|
$
|
415.2
|
||||||||
NGL pipelines, storage and terminals
|
436.3
|
408.2
|
891.2
|
834.9
|
||||||||||||
NGL fractionation
|
118.9
|
129.6
|
242.1
|
252.7
|
||||||||||||
Total
|
$
|
759.9
|
$
|
719.1
|
$
|
1,615.9
|
$
|
1,502.8
|
||||||||
Selected volumetric data:
|
||||||||||||||||
Equity NGL production (MBPD) (1)
|
164
|
143
|
157
|
145
|
||||||||||||
Fee-based natural gas processing (MMcf/d) (2)
|
4,660
|
4,995
|
4,598
|
4,939
|
||||||||||||
NGL pipeline transportation volumes (MBPD)
|
3,083
|
2,992
|
3,160
|
2,973
|
||||||||||||
NGL marine terminal volumes (MBPD)
|
474
|
450
|
521
|
453
|
||||||||||||
NGL fractionation volumes (MBPD)
|
841
|
840
|
820
|
838
|
||||||||||||
(1) Represents the NGL volumes we earn and take title to in connection with our processing activities.
(2) Volumes reported correspond to the revenue streams earned by our gas plants.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Segment gross operating margin
|
$
|
236.7
|
$
|
177.4
|
$
|
501.3
|
$
|
379.7
|
||||||||
Selected volumetric data:
|
||||||||||||||||
Crude oil pipeline transportation volumes (MBPD)
|
1,475
|
1,358
|
1,416
|
1,376
|
||||||||||||
Crude oil marine terminal volumes (MBPD)
|
488
|
514
|
482
|
497
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Segment gross operating margin
|
$
|
194.4
|
$
|
177.4
|
$
|
365.3
|
$
|
355.1
|
||||||||
Selected volumetric data:
|
||||||||||||||||
Natural gas pipeline transportation volumes (BBtus/d)
|
12,232
|
12,079
|
11,934
|
11,987
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Segment gross operating margin:
|
||||||||||||||||
Propylene fractionation and related activities
|
$
|
62.0
|
$
|
52.8
|
$
|
130.6
|
$
|
104.9
|
||||||||
Butane isomerization and related operations
|
18.2
|
17.3
|
29.1
|
33.4
|
||||||||||||
Octane enhancement and related plant operations
|
38.6
|
21.2
|
57.5
|
11.0
|
||||||||||||
Refined products pipelines and related activities
|
69.5
|
74.1
|
146.2
|
161.1
|
||||||||||||
Marine transportation and other
|
0.1
|
10.1
|
6.8
|
19.9
|
||||||||||||
Total
|
$
|
188.4
|
$
|
175.5
|
$
|
370.2
|
$
|
330.3
|
||||||||
|
||||||||||||||||
Selected volumetric data:
|
||||||||||||||||
Propylene fractionation plant production volumes (MBPD)
|
81
|
80
|
81
|
75
|
||||||||||||
Butane isomerization volumes (MBPD)
|
116
|
114
|
104
|
112
|
||||||||||||
Standalone DIB processing volumes (MBPD)
|
81
|
90
|
82
|
93
|
||||||||||||
Octane additive and related plant production volumes (MBPD)
|
30
|
22
|
25
|
16
|
||||||||||||
Pipeline transportation volumes, primarily refined products and
petrochemicals (MBPD) |
800
|
874
|
813
|
863
|
||||||||||||
Refined products and petrochemical marine terminal volumes
(MBPD) |
471
|
410
|
435
|
379
|
|
Scheduled Maturities of Debt
|
|||||||||||||||||||||||||||
|
Total
|
Remainder
of 2017
|
2018
|
2019
|
2020
|
2021
|
Thereafter
|
|||||||||||||||||||||
Commercial Paper Notes
|
$
|
1,455.2
|
$
|
1,455.2
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||||||
Senior Notes
|
20,650.0
|
800.0
|
1,100.0
|
1,500.0
|
1,500.0
|
575.0
|
15,175.0
|
|||||||||||||||||||||
Junior Subordinated Notes
|
1,474.4
|
--
|
--
|
--
|
--
|
--
|
1,474.4
|
|||||||||||||||||||||
Total
|
$
|
23,579.6
|
$
|
2,255.2
|
$
|
1,100.0
|
$
|
1,500.0
|
$
|
1,500.0
|
$
|
575.0
|
$
|
16,649.4
|
Number of
Common
Units Issued
|
Net Cash
Proceeds
Received
|
|||||||
Three months ended March 31, 2017:
|
||||||||
Common units issued in connection with ATM program
|
12,865,371
|
$
|
356.0
|
|||||
Common units issued in connection with DRIP and EUPP
|
3,440,559
|
92.8
|
||||||
Total common units issued for quarter
|
16,305,930
|
448.8
|
||||||
Three months ended June 30, 2017:
|
||||||||
Common units issued in connection with ATM program
|
7,991,635
|
215.8
|
||||||
Common units issued in connection with DRIP and EUPP
|
3,595,122
|
92.6
|
||||||
Total common units issued for quarter
|
11,586,757
|
308.4
|
||||||
Total common units issued during the six months ended June 30, 2017
|
27,892,687
|
$
|
757.2
|
|
For the Six Months
Ended June 30,
|
|||||||
|
2017
|
2016
|
||||||
Net cash flows provided by operating activities
|
$
|
2,334.9
|
$
|
1,845.2
|
||||
Cash used in investing activities
|
979.5
|
2,238.6
|
||||||
Cash provided by (used in) financing activities
|
(1,389.9
|
)
|
487.9
|
§ |
a $376.7 million period-to-period increase in cash primarily due to the timing of cash receipts and payments related to operations; and
|
§ |
a $103.0 million increase in cash attributable to higher partnership income in the six months ended June 30, 2017 compared to the six months ended June 30, 2016 (after adjusting our $196.8 million period-to-period increase in net income for changes in the non-cash items identified on our Unaudited Condensed Statements of Consolidated Cash Flows).
|
§ |
a $743.7 million period-to-period decrease in capital spending for consolidated property, plant and equipment, net of contributions in aid of construction costs (see “Capital Spending” within this Part I, Item 2 for additional information regarding our capital spending program);
|
§ |
a $675.8 million period-to-period beneficial change in restricted cash, which was an outflow of $356.7 million in the first six months of 2016 compared to a cash inflow of $319.1 million during the first six months of 2017; and
|
§ |
$191.4 million of cash used for the Azure acquisition.
|
§
|
a $1.13 billion period-to-period decrease in net cash proceeds from the issuance of common units. We issued an aggregate 27,892,687 common units, which generated $757.2 million of net cash proceeds, in connection with our ATM program, DRIP and EUPP during the six months ended June 30, 2017. This compares to an aggregate 79,029,881 common units we issued in connection with these programs and plans during the same period in 2016, which collectively generated $1.89 billion of net cash proceeds;
|
§
|
a $580.1 million period-to-period change in our consolidated debt obligations primarily due to the issuance of $1.25 billion and repayment of $750.0 million in principal amount of senior notes during the six months ended June 30, 2016 compared to no such issuances or repayments during the six months ended June 30, 2017. In addition, net repayments to EPO’s commercial paper program increased $86.6 million period-to-period; and
|
§ |
a $147.3 million period-to-period increase in cash distributions paid to limited partners during the six months ended June 30, 2017 when compared to the same period in 2016. The increase in cash distributions is due to increases in both the number of distribution-bearing common units outstanding and the quarterly cash distribution rates per unit.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Net income attributable to limited partners (1)
|
$
|
653.7
|
$
|
558.5
|
$
|
1,414.4
|
$
|
1,219.7
|
||||||||
Adjustments to GAAP net income attributable to limited partners to derive non-GAAP distributable cash flow:
|
||||||||||||||||
Add depreciation, amortization and accretion expenses
|
406.5
|
381.3
|
808.8
|
763.4
|
||||||||||||
Add non-cash asset impairment and related charges
|
14.0
|
20.6
|
25.2
|
22.3
|
||||||||||||
Add net losses attributable to asset sales
|
0.3
|
1.7
|
--
|
6.6
|
||||||||||||
Add cash proceeds from asset sales (2)
|
1.2
|
14.5
|
3.2
|
27.9
|
||||||||||||
Add or subtract changes in fair market value of derivative instruments
|
(23.6
|
)
|
48.2
|
(43.9
|
)
|
68.3
|
||||||||||
Add changes in fair value of Liquidity Option Agreement (3)
|
18.6
|
23.3
|
24.1
|
21.1
|
||||||||||||
Add cash distributions received from unconsolidated affiliates (4)
|
127.4
|
118.7
|
229.9
|
234.5
|
||||||||||||
Subtract equity in income of unconsolidated affiliates
|
(107.0
|
)
|
(76.4
|
)
|
(201.8
|
)
|
(177.5
|
)
|
||||||||
Subtract sustaining capital expenditures (5)
|
(62.3
|
)
|
(58.4
|
)
|
(110.3
|
)
|
(117.7
|
)
|
||||||||
Add deferred income tax expense or subtract benefit, as applicable
|
0.6
|
0.2
|
0.7
|
4.3
|
||||||||||||
Other, net
|
22.5
|
7.5
|
30.2
|
20.4
|
||||||||||||
Distributable cash flow
|
$
|
1,051.9
|
$
|
1,039.7
|
$
|
2,180.5
|
$
|
2,093.3
|
||||||||
|
||||||||||||||||
Total cash distributions paid to limited partners with respect to period
|
$
|
906.5
|
$
|
841.0
|
$
|
1,799.3
|
$
|
1,666.4
|
||||||||
|
||||||||||||||||
Cash distributions per unit declared by Enterprise GP with respect to period (6)
|
$
|
0.420
|
$
|
0.400
|
$
|
0.835
|
$
|
0.795
|
||||||||
|
||||||||||||||||
Total distributable cash flow retained by partnership with respect to period (7)
|
$
|
145.4
|
$
|
198.7
|
$
|
381.2
|
$
|
426.9
|
||||||||
|
||||||||||||||||
Distribution coverage ratio (8)
|
1.2x
|
|
1.2x
|
|
1.2x
|
|
1.3x
|
|
||||||||
(1) For a discussion of significant changes in our comparative income statement amounts underlying net income attributable to limited partners, along with the primary drivers of such changes, see “Consolidated Income Statements Highlights” within this Part I, Item 2.
(2) For a discussion of significant changes in cash proceeds from asset sales as presented in the investing activities section of our Unaudited Condensed Statements of Consolidated Cash Flows, see “Cash Flows from Operating, Investing and Financing Activities” within this Part I, Item 2.
(3) For information regarding the Liquidity Option Agreement, see Note 14 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Part I, Item 1 of this quarterly report.
(4) Reflects both distributions received on earnings from unconsolidated affiliates and those attributable to a return of capital from unconsolidated affiliates. For information regarding our unconsolidated affiliates, see Note 5 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Part I, Item 1 of this quarterly report.
(5) Sustaining capital expenditures are presented on an accrual basis.
(6) See Note 8 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Part I, Item 1 of this quarterly report for additional information regarding our quarterly cash distributions declared with respect to the periods presented.
(7) At the sole discretion of Enterprise GP, cash retained by the partnership with respect to each of these years was primarily reinvested in our growth capital spending program, which substantially reduced our reliance on the equity and debt capital markets to fund such major expenditures.
(8) Distribution coverage ratio is determined by dividing distributable cash flow by total cash distributions paid to limited partners and in connection with distribution equivalent rights with respect to the period.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Net cash flows provided by operating activities
|
$
|
1,459.3
|
$
|
945.5
|
$
|
2,334.9
|
$
|
1,845.2
|
||||||||
Adjustments to reconcile net cash flows provided by operating activities
to distributable cash flow:
|
||||||||||||||||
Subtract sustaining capital expenditures
|
(62.3
|
)
|
(58.4
|
)
|
(110.3
|
)
|
(117.7
|
)
|
||||||||
Add cash proceeds from asset sales
|
1.2
|
14.5
|
3.2
|
27.9
|
||||||||||||
Net effect of changes in operating accounts
|
(370.9
|
)
|
108.2
|
(82.1
|
)
|
294.6
|
||||||||||
Other, net
|
24.6
|
29.9
|
34.8
|
43.3
|
||||||||||||
Distributable cash flow
|
$
|
1,051.9
|
$
|
1,039.7
|
$
|
2,180.5
|
$
|
2,093.3
|
|
For the Six Months
Ended June 30,
|
|||||||
|
2017
|
2016
|
||||||
Capital spending for property, plant and equipment, net: (1)
|
||||||||
Growth capital projects (2)
|
$
|
1,003.6
|
$
|
1,729.1
|
||||
Sustaining capital projects (3)
|
109.5
|
127.7
|
||||||
Investments in unconsolidated affiliates
|
24.1
|
92.4
|
||||||
Cash used for Azure acquisition
|
191.4
|
--
|
||||||
Total capital spending
|
$
|
1,328.6
|
$
|
1,949.2
|
||||
(1) On certain of our capital projects, third parties are obligated to reimburse us for all or a portion of project expenditures. The majority of such arrangements are associated with pipeline construction projects and production well tie-ins. Contributions in aid of construction costs were $29.6 million and $23.6 million for the six months ended June 30, 2017 and 2016, respectively. Growth and sustaining capital amounts presented in the table above are presented on a cash basis and net of related contributions in aid of construction costs.
(2) Growth capital projects either (a) result in new sources of cash flow due to enhancements of or additions to existing assets (e.g., additional revenue streams, cost savings resulting from debottlenecking of a facility, etc.) or (b) expand our asset base through construction of new facilities that will generate additional revenue streams and cash flows.
(3) Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to existing assets. Such expenditures serve to maintain existing operations but do not generate additional revenues or result in significant cost savings.
|
§
|
Growth capital spending at our Mont Belvieu complex decreased $284.0 million period-to-period primarily due to lower spending for our PDH facility as it nears completion. We expect the PDH facility, which is currently in the commissioning stage, to begin operations during the third quarter of 2017;
|
§
|
Growth capital spending for crude oil assets at our EHT, Beaumont Marine West and ECHO terminals decreased a combined $160.5 million period-to-period primarily due to the completion of new storage tanks and related assets at these facilities during 2016;
|
§
|
Growth capital spending at EHT for LPG export-related expansion projects and at our Morgan’s Point Ethane Export Terminal decreased a combined $147.5 million period-to-period. In September 2016, we placed our Morgan’s Point Ethane Export Terminal into service;
|
§
|
Growth capital spending for our ethane header system between Corpus Christi, Texas and the Mississippi River in Louisiana decreased $77.1 million period-to-period;
|
§
|
Growth capital spending at our natural gas processing plants in Louisiana and Mississippi decreased $35.0 million period-to-period; and
|
§
|
Growth capital spending for expansion projects on our EFS Midstream system in South Texas decreased $31.9 million period-to-period.
|
§ |
depreciation methods and estimated useful lives of property, plant and equipment;
|
§ |
measuring recoverability of long-lived assets and equity method investments;
|
§ |
amortization methods and estimated useful lives of qualifying intangible assets;
|
§ |
methods we employ to measure the fair value of goodwill; and
|
§ |
revenue recognition policies and the use of estimates for revenue and expenses.
|
§ |
the derivative instrument functions effectively as a hedge of the underlying risk;
|
§ |
the derivative instrument is not closed out in advance of its expected term; and
|
§ |
the hedged forecasted transaction occurs within the expected time period.
|
|
Volume (1)
|
Accounting
|
|
Derivative Purpose
|
Current (2)
|
Long-Term (2)
|
Treatment
|
Derivatives designated as hedging instruments:
|
|||
Natural gas processing:
|
|||
Forecasted natural gas purchases for plant thermal reduction (Bcf)
|
16.4
|
n/a
|
Cash flow hedge
|
Forecasted sales of NGLs (MMBbls)
|
2.3
|
n/a
|
Cash flow hedge
|
Natural gas marketing:
|
|||
Forecasted purchases of natural gas for fuel (Bcf)
|
3.0
|
n/a
|
Cash flow hedge
|
Natural gas storage inventory management activities (Bcf)
|
3.5
|
n/a
|
Fair value hedge
|
NGL marketing:
|
|||
Forecasted purchases of NGLs and related hydrocarbon products (MMBbls)
|
70.4
|
0.1
|
Cash flow hedge
|
Forecasted sales of NGLs and related hydrocarbon products (MMBbls)
|
85.3
|
0.9
|
Cash flow hedge
|
NGLs inventory management activities (MMBbls)
|
1.4
|
n/a
|
Fair value hedge
|
Refined products marketing:
|
|
||
Forecasted sales of refined products (MMBbls)
|
0.1
|
n/a
|
Cash flow hedge
|
Refined products inventory management activities (MMBbls)
|
4.8
|
n/a
|
Fair value hedge
|
Crude oil marketing:
|
|
||
Forecasted purchases of crude oil (MMBbls)
|
7.6
|
n/a
|
Cash flow hedge
|
Forecasted sales of crude oil (MMBbls)
|
12.7
|
n/a
|
Cash flow hedge
|
Derivatives not designated as hedging instruments:
|
|||
Natural gas risk management activities (Bcf) (3,4)
|
169.2
|
20.4
|
Mark-to-market
|
NGL risk management activities (MMBbls) (4)
|
9.7
|
n/a
|
Mark-to-market
|
Crude oil risk management activities (MMBbls) (4)
|
35.3
|
17.5
|
Mark-to-market
|
(1) Volume for derivatives designated as hedging instruments reflects the total amount of volumes hedged whereas volume for derivatives not designated as hedging instruments reflects the absolute value of derivative notional volumes.
(2) The maximum term for derivatives designated as cash flow hedges, derivatives designated as fair value hedges and derivatives not designated as hedging instruments is December 2018, December 2017 and March 2020, respectively.
(3) Current and long-term volumes include 61.0 Bcf and 9.3 Bcf, respectively, of physical derivative instruments that are predominantly priced at a marked-based index plus a premium or minus a discount related to location differences.
(4) Reflects the use of derivative instruments to manage risks associated with transportation, processing and storage assets.
|
§ |
The objective of our anticipated future commodity purchases and sales hedging program is to hedge the margins of certain transportation, storage, blending and operational activities by locking in purchase and sale prices through the use of derivative instruments and related contracts.
|
§ |
The objective of our natural gas processing hedging program is to hedge an amount of earnings associated with these activities. We achieve this objective by executing fixed-price sales for a portion of our expected equity NGL production using derivative instruments and related contracts. For certain natural gas processing contracts, the hedging of expected equity NGL production also involves the purchase of natural gas for plant thermal reduction, which is hedged using derivative instruments and related contracts.
|
§ |
The objective of our inventory hedging program is to hedge the fair value of commodity products currently held in inventory by locking in the sales price of the inventory through the use of derivative instruments and related contracts.
|
|
|
Portfolio Fair Value at
|
|||||||||||
Scenario
|
Resulting
Classification
|
December 31,
2016
|
June 30,
2017
|
July 14,
2017
|
|||||||||
Fair value assuming no change in underlying commodity prices
|
Asset (Liability)
|
$
|
(5.3
|
)
|
$
|
(2.8
|
)
|
$
|
(0.9
|
)
|
|||
Fair value assuming 10% increase in underlying commodity prices
|
Asset (Liability)
|
(9.7
|
)
|
(5.9
|
)
|
(3.8
|
)
|
||||||
Fair value assuming 10% decrease in underlying commodity prices
|
Asset (Liability)
|
(0.9
|
)
|
0.3
|
2.1
|
|
|
Portfolio Fair Value at
|
|||||||||||
Scenario
|
Resulting
Classification
|
December 31,
2016
|
June 30,
2017
|
July 14,
2017
|
|||||||||
Fair value assuming no change in underlying commodity prices
|
Asset (Liability)
|
$
|
(150.3
|
)
|
$
|
29.3
|
$
|
14.3
|
|||||
Fair value assuming 10% increase in underlying commodity prices
|
Asset (Liability)
|
(227.7
|
)
|
(16.3
|
)
|
(32.7
|
)
|
||||||
Fair value assuming 10% decrease in underlying commodity prices
|
Asset (Liability)
|
(73.0
|
)
|
75.0
|
61.3
|
|
|
Portfolio Fair Value at
|
|||||||||||
Scenario
|
Resulting
Classification
|
December 31,
2016
|
June 30,
2017
|
July 14,
2017
|
|||||||||
Fair value assuming no change in underlying commodity prices
|
Asset (Liability)
|
$
|
(42.4
|
)
|
$
|
7.1
|
$
|
8.3
|
|||||
Fair value assuming 10% increase in underlying commodity prices
|
Asset (Liability)
|
(80.0
|
)
|
(26.0
|
)
|
(23.7
|
)
|
||||||
Fair value assuming 10% decrease in underlying commodity prices
|
Asset (Liability)
|
(4.7
|
)
|
40.1
|
40.2
|
Hedged Transaction
|
Number and Type
of Derivatives
Outstanding
|
Notional
Amount
|
Period of
Hedge
|
Rate
Swap
|
Accounting
Treatment
|
|
Senior Notes OO
|
10 fixed-to-floating swaps
|
$
|
750.0
|
5/2015 to 5/2018
|
1.65% to 1.66%
|
Fair value hedge
|
|
|
Interest Rate Swap
Portfolio Fair Value at
|
|||||||||||
Scenario
|
Resulting
Classification
|
December 31,
2016
|
June 30,
2017
|
July 14,
2017
|
|||||||||
Fair value assuming no change in underlying interest rates
|
Asset (Liability)
|
$
|
(0.8
|
)
|
$
|
(1.6
|
)
|
$
|
(1.4
|
)
|
|||
Fair value assuming 10% increase in underlying interest rates
|
Asset (Liability)
|
(2.0
|
)
|
(2.4
|
)
|
(2.2
|
)
|
||||||
Fair value assuming 10% decrease in underlying interest rates
|
Asset (Liability)
|
0.4
|
(0.8
|
)
|
(0.6
|
)
|
Hedged Transaction
|
Number and Type
of Derivatives
Outstanding
|
Notional
Amount
|
Expected
Settlement
Date
|
Average Rate
Locked
|
Accounting
Treatment
|
|
Future long-term debt offering
|
4 forward starting swaps
|
$
|
275.0
|
5/2018 | 2.02% |
Cash flow hedge
|
|
|
Forward Starting Swap
Portfolio Fair Value at
|
|||||||||||
Scenario
|
Resulting
Classification
|
December 31,
2016
|
June 30,
2017
|
July 14
2017
|
|||||||||
Fair value assuming no change in underlying interest rates
|
Asset (Liability)
|
$
|
36.2
|
$
|
31.7
|
$
|
33.8
|
||||||
Fair value assuming 10% increase in underlying interest rates
|
Asset (Liability)
|
49.3
|
44.7
|
46.9
|
|||||||||
Fair value assuming 10% decrease in underlying interest rates
|
Asset (Liability)
|
22.1
|
17.7
|
19.7
|
(i) |
that our disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive and financial officers, as appropriate to allow for timely decisions regarding required disclosures; and
|
(ii) |
that our disclosure controls and procedures are effective.
|
Period
|
Total Number
of Units
Purchased
|
Average
Price Paid
per Unit
|
Total Number of
Units Purchased
as Part of Publicly
Announced Plans
|
Maximum
Number of Units
That May Yet
Be Purchased
Under the Plans
|
||||||||||||
Vesting of restricted unit awards:
|
||||||||||||||||
February 2017 (1)
|
225,751
|
$
|
28.77
|
--
|
--
|
|||||||||||
May 2017 (2)
|
742
|
$
|
27.45
|
--
|
--
|
|||||||||||
Vesting of phantom unit awards:
|
||||||||||||||||
February 2017 (3)
|
720,393
|
$
|
28.82
|
--
|
--
|
|||||||||||
March 2017 (4)
|
147
|
$
|
27.58
|
--
|
--
|
|||||||||||
May 2017 (5)
|
39,653
|
$
|
27.40
|
--
|
--
|
|||||||||||
(1) Of the 665,920 restricted common unit awards that vested in February 2017 and converted to common units, 225,751 units were sold back to us by employees to cover related withholding tax requirements.
(2) Of the 2,550 restricted common unit awards that vested in May 2017 and converted to common units, 742 units were sold back to us by employees to cover related withholding tax requirements.
(3) Of the 2,233,617 phantom unit awards that vested in February 2017 and converted to common units, 720,393 units were sold back to us by employees to cover related withholding tax requirements.
(4) Of the 450 phantom unit awards that vested in March 2017 and converted to common units, 147 units were sold back to us by employees to cover related withholding tax requirements.
(5) Of the 117,369 phantom unit awards that vested in May 2017 and converted to common units, 39,653 units were sold back to us by employees to cover related withholding tax requirements.
|
Exhibit
Number
|
Exhibit*
|
2.1
|
Merger Agreement, dated as of December 15, 2003, by and among Enterprise Products Partners L.P., Enterprise Products GP, LLC, Enterprise Products Management LLC, GulfTerra Energy Partners, L.P. and GulfTerra Energy Company, L.L.C. (incorporated by reference to Exhibit 2.1 to Form 8-K filed December 15, 2003).
|
2.2
|
Amendment No. 1 to Merger Agreement, dated as of August 31, 2004, by and among Enterprise Products Partners L.P., Enterprise Products GP, LLC, Enterprise Products Management LLC, GulfTerra Energy Partners, L.P. and GulfTerra Energy Company, L.L.C. (incorporated by reference to Exhibit 2.1 to Form 8-K filed September 7, 2004).
|
2.3
|
Parent Company Agreement, dated as of December 15, 2003, by and among Enterprise Products Partners L.P., Enterprise Products GP, LLC, Enterprise Products GTM, LLC, El Paso Corporation, Sabine River Investors I, L.L.C., Sabine River Investors II, L.L.C., El Paso EPN Investments, L.L.C. and GulfTerra GP Holding Company (incorporated by reference to Exhibit 2.2 to Form 8-K filed December 15, 2003).
|
2.4
|
Amendment No. 1 to Parent Company Agreement, dated as of April 19, 2004, by and among Enterprise Products Partners L.P., Enterprise Products GP, LLC, Enterprise Products GTM, LLC, El Paso Corporation, Sabine River Investors I, L.L.C., Sabine River Investors II, L.L.C., El Paso EPN Investments, L.L.C. and GulfTerra GP Holding Company (incorporated by reference to Exhibit 2.1 to Form 8-K filed April 21, 2004).
|
2.5
|
Purchase and Sale Agreement (Gas Plants), dated as of December 15, 2003, by and between El Paso Corporation, El Paso Field Services Management, Inc., El Paso Transmission, L.L.C., El Paso Field Services Holding Company and Enterprise Products Operating L.P. (incorporated by reference to Exhibit 2.4 to Form 8-K filed December 15, 2003).
|
2.6
|
Agreement and Plan of Merger, dated as of June 28, 2009, by and among Enterprise Products Partners L.P., Enterprise Products GP, LLC, Enterprise Sub B LLC, TEPPCO Partners, L.P. and Texas Eastern Products Pipeline Company, LLC (incorporated by reference to Exhibit 2.1 to Form 8-K filed June 29, 2009).
|
2.7
|
Agreement and Plan of Merger, dated as of June 28, 2009, by and among Enterprise Products Partners L.P., Enterprise Products GP, LLC, Enterprise Sub A LLC, TEPPCO Partners, L.P. and Texas Eastern Products Pipeline Company, LLC (incorporated by reference to Exhibit 2.2 to Form 8-K filed June 29, 2009).
|
2.8
|
Agreement and Plan of Merger, dated as of September 3, 2010, by and among Enterprise Products Partners L.P., Enterprise Products GP, LLC, Enterprise ETE LLC, Enterprise GP Holdings L.P. and EPE Holdings, LLC (incorporated by reference to Exhibit 2.1 to Form 8-K filed September 7, 2010).
|
2.9
|
Agreement and Plan of Merger, dated as of September 3, 2010, by and among Enterprise Products GP, LLC, Enterprise GP Holdings L.P. and EPE Holdings, LLC (incorporated by reference to Exhibit 2.2 to Form 8-K filed September 7, 2010).
|
2.10
|
Contribution Agreement, dated as of September 30, 2010, by and between Enterprise Products Company and Enterprise Products Partners L.P. (incorporated by reference to Exhibit 2.1 to Form 8-K filed October 1, 2010).
|
2.11
|
Agreement and Plan of Merger, dated as of April 28, 2011, by and among Enterprise Products Partners L.P., Enterprise Products Holdings LLC, EPD MergerCo LLC, Duncan Energy Partners L.P. and DEP Holdings, LLC (incorporated by reference to Exhibit 2.1 to Form 8-K filed April 29, 2011).
|
2.12
|
Contribution and Purchase Agreement, dated as of October 1, 2014, by and among Enterprise Products Partners L.P., Oiltanking Holding Americas, Inc. and OTB Holdco, LLC (incorporated by reference to Exhibit 2.1 to Form 8-K filed October 1, 2014).
|
2.13
|
Agreement and Plan of Merger, dated as of November 11, 2014, by and among Enterprise Products Partners L.P., Enterprise Products Holdings LLC, EPOT MergerCo LLC, Oiltanking Partners, L.P. and OTLP GP, LLC (incorporated by reference to Exhibit 2.1 to Form 8-K filed November 12, 2014).
|
3.1
|
Certificate of Limited Partnership of Enterprise Products Partners L.P. (incorporated by reference to Exhibit 3.6 to Form 10-Q filed November 9, 2007).
|
3.2
|
Certificate of Amendment to Certificate of Limited Partnership of Enterprise Products Partners L.P., filed on November 22, 2010 with the Delaware Secretary of State (incorporated by reference to Exhibit 3.6 to Form 8-K filed November 23, 2010).
|
3.3
|
Sixth Amended and Restated Agreement of Limited Partnership of Enterprise Products Partners L.P., dated November 22, 2010 (incorporated by reference to Exhibit 3.2 to Form 8-K filed November 23, 2010).
|
3.4
|
Amendment No. 1 to Sixth Amended and Restated Agreement of Limited Partnership of Enterprise Products Partners L.P., dated effective as of August 11, 2011 (incorporated by reference to Exhibit 3.1 to Form 8-K filed August 16, 2011).
|
3.5
|
Amendment No. 2 to Sixth Amended and Restated Agreement of Limited Partnership of Enterprise Products Partners L.P., dated effective as of August 21, 2014 (incorporated by reference to Exhibit 3.1 to Form 8-K filed August 26, 2014).
|
3.6
|
Certificate of Formation of Enterprise Products Holdings LLC (formerly named EPE Holdings, LLC) (incorporated by reference to Exhibit 3.3 to Form S-1/A Registration Statement, Reg. No. 333-124320, filed by Enterprise GP Holdings L.P. on July 22, 2005).
|
3.7
|
Certificate of Amendment to Certificate of Formation of Enterprise Products Holdings LLC (formerly named EPE Holdings, LLC), filed on November 22, 2010 with the Delaware Secretary of State (incorporated by reference to Exhibit 3.5 to Form 8-K filed November 23, 2010).
|
3.8
|
Fifth Amended and Restated Limited Liability Company Agreement of Enterprise Products Holdings LLC dated effective as of September 7, 2011 (incorporated by reference to Exhibit 3.1 to Form 8-K filed September 8, 2011).
|
3.9
|
Amendment No. 1 to Fifth Amended and Restated Limited Liability Company Agreement of Enterprise Products Holdings LLC, dated effective as of April 26, 2017 (incorporated by reference to Exhibit 3.1 to Form 8-K filed May 2, 2017).
|
3.10
|
Company Agreement of Enterprise Products Operating LLC dated June 30, 2007 (incorporated by reference to Exhibit 3.3 to Form 10-Q filed August 8, 2007).
|
3.11
|
Certificate of Incorporation of Enterprise Products OLPGP, Inc., dated December 3, 2003 (incorporated by reference to Exhibit 3.5 to Form S-4 Registration Statement, Reg. No. 333-121665, filed December 27, 2004).
|
3.12
|
Bylaws of Enterprise Products OLPGP, Inc., dated December 8, 2003 (incorporated by reference to Exhibit 3.6 to Form S-4 Registration Statement, Reg. No. 333-121665, filed December 27, 2004).
|
4.1
|
Form of Common Unit certificate (incorporated by reference to Exhibit A to Exhibit 3.1 to Form 8-K filed August 16, 2011).
|
4.2
|
Indenture, dated as of March 15, 2000, among Enterprise Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as Guarantor, and First Union National Bank, as Trustee (incorporated by reference to Exhibit 4.1 to Form 8-K filed March 14, 2000).
|
4.3
|
Second Supplemental Indenture, dated as of February 14, 2003, among Enterprise Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as Guarantor, and Wachovia Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 10-K filed March 31, 2003).
|
4.4
|
Third Supplemental Indenture, dated as of June 30, 2007, among Enterprise Products Operating L.P., as Original Issuer, Enterprise Products Partners L.P., as Parent Guarantor, Enterprise Products Operating LLC, as New Issuer, and U.S. Bank National Association, as successor Trustee (incorporated by reference to Exhibit 4.55 to Form 10-Q filed August 8, 2007).
|
4.5
|
Indenture, dated as of October 4, 2004, among Enterprise Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.1 to Form 8-K filed October 6, 2004).
|
4.6
|
Fourth Supplemental Indenture, dated as of October 4, 2004, among Enterprise Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.5 to Form 8-K filed October 6, 2004).
|
4.7
|
Sixth Supplemental Indenture, dated as of March 2, 2005, among Enterprise Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed March 3, 2005).
|
4.8
|
Eighth Supplemental Indenture, dated as of July 18, 2006, among Enterprise Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.2 to Form 8-K filed July 19, 2006).
|
4.9
|
Ninth Supplemental Indenture, dated as of May 24, 2007, among Enterprise Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.2 to Form 8-K filed May 24, 2007).
|
4.10
|
Tenth Supplemental Indenture, dated as of June 30, 2007, among Enterprise Products Operating L.P., as Original Issuer, Enterprise Products Partners L.P., as Parent Guarantor, Enterprise Products Operating LLC, as New Issuer, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.54 to Form 10-Q filed August 8, 2007).
|
4.11
|
Eleventh Supplemental Indenture, dated as of September 4, 2007, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed September 5, 2007).
|
4.12
|
Thirteenth Supplemental Indenture, dated as of April 3, 2008, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.4 to Form 8-K filed April 3, 2008).
|
4.13
|
Sixteenth Supplemental Indenture, dated as of October 5, 2009, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed October 5, 2009).
|
4.14
|
Seventeenth Supplemental Indenture, dated as of October 27, 2009, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.1 to Form 8-K filed October 28, 2009).
|
4.15
|
Eighteenth Supplemental Indenture, dated as of October 27, 2009, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.2 to Form 8-K filed October 28, 2009).
|
4.16
|
Nineteenth Supplemental Indenture, dated as of May 20, 2010, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed May 20, 2010).
|
4.17
|
Twentieth Supplemental Indenture, dated as of January 13, 2011, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed January 13, 2011).
|
4.18
|
Twenty-First Supplemental Indenture, dated as of August 24, 2011, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed August 24, 2011).
|
4.19
|
Twenty-Second Supplemental Indenture, dated as of February 15, 2012, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.25 to Form 10-Q filed May 10, 2012).
|
4.20
|
Twenty-Third Supplemental Indenture, dated as of August 13, 2012, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed August 13, 2012).
|
4.21
|
Twenty-Fourth Supplemental Indenture, dated as of March 18, 2013, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed March 18, 2013).
|
4.22
|
Twenty-Fifth Supplemental Indenture, dated as of February 12, 2014, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed February 12, 2014).
|
4.23
|
Twenty-Sixth Supplemental Indenture, dated as of October 14, 2014, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.4 to Form 8-K filed October 14, 2014).
|
4.24
|
Twenty-Seventh Supplemental Indenture, dated as of May 7, 2015, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Parent Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed May 7, 2015).
|
4.25
|
Twenty-Eighth Supplemental Indenture, dated as of April 13, 2016, among Enterprise Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as Guarantor, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 4.4 to Form 8-K filed April 13, 2016).
|
4.26
|
Form of Global Note representing $499.2 million principal amount of 6.875% Series B Senior Notes due 2033 with attached Guarantee (incorporated by reference to Exhibit 4.8 to Form 10-K filed March 31, 2003).
|
4.27
|
Form of Global Note representing $350.0 million principal amount of 6.65% Series B Senior Notes due 2034 with attached Guarantee (incorporated by reference to Exhibit 4.19 to Form S-3 Registration Statement, Reg. No. 333-123150, filed March 4, 2005).
|
4.28
|
Form of Global Note representing $250.0 million principal amount of 5.75% Series B Senior Notes due 2035 with attached Guarantee (incorporated by reference to Exhibit 4.32 to Form 10-Q filed November 4, 2005).
|
4.29
|
Form of Junior Subordinated Note, including Guarantee (incorporated by reference to Exhibit 4.2 to Form 8-K filed July 19, 2006).
|
4.30
|
Form of Global Note representing $800.0 million principal amount of 6.30% Senior Notes due 2017 with attached Guarantee (incorporated by reference to Exhibit 4.38 to Form 10-Q filed November 9, 2007).
|
4.31
|
Form of Global Note representing $700.0 million principal amount of 6.50% Senior Notes due 2019 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed April 3, 2008).
|
4.32
|
Form of Global Note representing $500.0 million principal amount of 5.25% Senior Notes due 2020 with attached Guarantee (incorporated by reference to Exhibit 4.3 to Form 8-K filed October 5, 2009).
|
4.33
|
Form of Global Note representing $600.0 million principal amount of 6.125% Senior Notes due 2039 with attached Guarantee (incorporated by reference to Exhibit 4.3 to Form 8-K filed October 5, 2009).
|
4.34
|
Form of Global Note representing $349.7 million principal amount of 6.65% Senior Notes due 2018 with attached Guarantee (incorporated by reference to Exhibit 4.6 to Form 8-K filed October 28, 2009).
|
4.35
|
Form of Global Note representing $399.6 million principal amount of 7.55% Senior Notes due 2038 with attached Guarantee (incorporated by reference to Exhibit 4.7 to Form 8-K filed October 28, 2009).
|
4.36
|
Form of Global Note representing $285.8 million principal amount of 7.000% Junior Subordinated Notes due 2067 with attached Guarantee (incorporated by reference to Exhibit 4.8 to Form 8-K filed October 28, 2009).
|
4.37
|
Form of Global Note representing $1.0 billion principal amount of 5.20% Senior Notes due 2020 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed May 20, 2010).
|
4.38
|
Form of Global Note representing $600.0 million principal amount of 6.45% Senior Notes due 2040 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed May 20, 2010).
|
4.39
|
Form of Global Note representing $750.0 million principal amount of 3.20% Senior Notes due 2016 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed January 13, 2011).
|
4.40
|
Form of Global Note representing $750.0 million principal amount of 5.95% Senior Notes due 2041 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed January 13, 2011).
|
4.41
|
Form of Global Note representing $650.0 million principal amount of 4.05% Senior Notes due 2022 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed August 24, 2011).
|
4.42
|
Form of Global Note representing $600.0 million principal amount of 5.70% Senior Notes due 2042 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed August 24, 2011).
|
4.43
|
Form of Global Note representing $750.0 million principal amount of 4.85% Senior Notes due 2042 with attached Guarantee (incorporated by reference to Exhibit 4.25 to Form 10-Q filed May 10, 2012).
|
4.44
|
Form of Global Note representing $1.1 billion principal amount of 4.45% Senior Notes due 2043 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed August 13, 2012).
|
4.45
|
Form of Global Note representing $1.25 billion principal amount of 3.35% Senior Notes due 2023 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed March 18, 2013).
|
4.46
|
Form of Global Note representing $1.0 billion principal amount of 4.85% Senior Notes due 2044 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed March 18, 2013).
|
4.47
|
Form of Global Note representing $850.0 million principal amount of 3.90% Senior Notes due 2024 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed February 12, 2014).
|
4.48
|
Form of Global Note representing $1.15 billion principal amount of 5.10% Senior Notes due 2045 with attached Guarantee (incorporated by reference to Exhibit 4.4 to Form 8-K filed February 12, 2014).
|
4.49
|
Form of Global Note representing $800.0 million principal amount of 2.55% Senior Notes due 2019 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed October 14, 2014).
|
4.50
|
Form of Global Note representing $1.15 billion principal amount of 3.75% Senior Notes due 2025 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed October 14, 2014).
|
4.51
|
Form of Global Note representing $400.0 million principal amount of 4.95% Senior Notes due 2054 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed October 14, 2014).
|
4.52
|
Form of Global Note representing $400.0 million principal amount of 4.85% Senior Notes due 2044 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed October 14, 2014).
|
4.53
|
Form of Global Note representing $750.0 million principal amount of 1.65% Senior Notes due 2018 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed May 7, 2015).
|
4.54
|
Form of Global Note representing $875.0 million principal amount of 3.70% Senior Notes due 2026 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed May 7, 2015).
|
4.55
|
Form of Global Note representing $875.0 million principal amount of 4.90% Senior Notes due 2046 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed May 7, 2015).
|
4.56
|
Form of Global Note representing $575.0 million principal amount of 2.85% Senior Notes due 2021 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed April 13, 2016).
|
4.57
|
Form of Global Note representing $575.0 million principal amount of 3.95% Senior Notes due 2027 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed April 13, 2016).
|
4.58
|
Form of Global Note representing $100.0 million principal amount of 4.90% Senior Notes due 2046 with attached Guarantee (incorporated by reference to Exhibit 4.5 to Form 8-K filed April 13, 2016).
|
4.59
|
Replacement Capital Covenant, dated July 18, 2006, executed by Enterprise Products Operating L.P. in favor of the covered debtholders described therein (incorporated by reference to Exhibit 99.1 to Form 8-K filed July 19, 2006).
|
4.60
|
First Amendment to Replacement Capital Covenant dated August 25, 2006, executed by Enterprise Products Operating L.P. in favor of the covered debtholders described therein (incorporated by reference to Exhibit 99.2 to Form 8-K filed August 25, 2006).
|
4.61
|
Replacement Capital Covenant, dated May 24, 2007, executed by Enterprise Products Operating L.P. and Enterprise Products Partners L.P. in favor of the covered debtholders described therein (incorporated by reference to Exhibit 99.1 to Form 8-K filed May 24, 2007).
|
4.62
|
Replacement Capital Covenant, dated October 27, 2009, executed by Enterprise Products Operating LLC and Enterprise Products Partners L.P. in favor of the covered debtholders described therein (incorporated by reference to Exhibit 4.9 to Form 8-K filed October 28, 2009).
|
4.63
|
Amendment to Replacement Capital Covenants, dated May 6, 2015, executed by Enterprise Products Operating LLC and Enterprise Products Partners L.P. in favor of the covered debtholders described therein (incorporated by reference to Exhibit 4.59 to Form 10-Q filed May 8, 2015).
|
4.64
|
Indenture, dated February 20, 2002, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, Limited Partnership, TCTM, L.P., TEPPCO Midstream Companies, L.P. and Jonah Gas Gathering Company, as Subsidiary Guarantors, and First Union National Bank, NA, as Trustee (incorporated by reference to Exhibit 99.2 to the Form 8-K filed by TEPPCO Partners, L.P. on February 20, 2002).
|
4.65
|
Second Supplemental Indenture, dated June 27, 2002, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, Limited Partnership, TCTM, L.P., TEPPCO Midstream Companies, L.P. and Jonah Gas Gathering Company, as Initial Subsidiary Guarantors, Val Verde Gas Gathering Company, L.P., as New Subsidiary Guarantor, and Wachovia Bank, National Association, formerly known as First Union National Bank, as Trustee (incorporated by reference to Exhibit 4.6 to the Form 10-Q filed by TEPPCO Partners, L.P. on August 14, 2002).
|
4.66
|
Full Release of Guarantee, dated July 31, 2006, by Wachovia Bank, National Association, as Trustee, in favor of Jonah Gas Gathering Company (incorporated by reference to Exhibit 4.8 to the Form 10-Q filed by TEPPCO Partners, L.P. on November 7, 2006).
|
4.67
|
Fourth Supplemental Indenture, dated June 30, 2007, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, Limited Partnership, TCTM, L.P., TEPPCO Midstream Companies, L.P., Val Verde Gas Gathering Company, L.P., TE Products Pipeline Company, LLC and TEPPCO Midstream Companies, LLC, as Subsidiary Guarantors, and U.S. Bank National Association, as Trustee (incorporated by reference to Exhibit 4.3 to the Form 8-K filed by TE Products Pipeline Company, LLC on July 6, 2007).
|
4.68
|
Sixth Supplemental Indenture, dated March 27, 2008, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, LLC, TCTM, L.P., TEPPCO Midstream Companies, LLC and Val Verde Gas Gathering Company, L.P., as Subsidiary Guarantors, and U.S. Bank National Association, as Trustee (incorporated by reference to Exhibit 4.12 to the Form 10-Q filed by TEPPCO Partners, L.P. on May 8, 2008).
|
4.69
|
Seventh Supplemental Indenture, dated March 27, 2008, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, LLC, TCTM, L.P., TEPPCO Midstream Companies, LLC and Val Verde Gas Gathering Company, L.P., as Subsidiary Guarantors, and U.S. Bank National Association, as Trustee (incorporated by reference to Exhibit 4.13 to the Form 10-Q filed by TEPPCO Partners, L.P. on May 8, 2008).
|
4.70
|
Eighth Supplemental Indenture, dated October 27, 2009, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, LLC, TCTM, L.P., TEPPCO Midstream Companies, LLC and Val Verde Gas Gathering Company, L.P., as Subsidiary Guarantors, and U.S. Bank National Association, as Trustee (incorporated by reference to Exhibit 4.1 to the Form 8-K filed by TEPPCO Partners, L.P. on October 28, 2009).
|
4.71
|
Full Release of Guarantee, dated November 23, 2009, of TE Products Pipeline Company, LLC, TCTM, L.P., TEPPCO Midstream Companies, LLC and Val Verde Gas Gathering Company, L.P. by U.S. Bank National Association, as Trustee (incorporated by reference to Exhibit 4.64 to Form 10-K filed March 1, 2010).
|
4.72
|
Indenture, dated May 14, 2007, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, Limited Partnership, TCTM, L.P., TEPPCO Midstream Companies, L.P. and Val Verde Gas Gathering Company, L.P., as Subsidiary Guarantors, and The Bank of New York Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 99.1 of the Form 8-K filed by TEPPCO Partners, L.P. on May 15, 2007).
|
4.73
|
First Supplemental Indenture, dated May 18, 2007, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, Limited Partnership, TCTM, L.P., TEPPCO Midstream Companies, L.P. and Val Verde Gas Gathering Company, L.P., as Subsidiary Guarantors, and The Bank of New York Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.2 to the Form 8-K filed by TEPPCO Partners, L.P. on May 18, 2007).
|
4.74
|
Second Supplemental Indenture, dated as of June 30, 2007, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, Limited Partnership, TCTM, L.P., TEPPCO Midstream Companies, L.P. and Val Verde Gas Gathering Company, L.P., as Existing Subsidiary Guarantors, TE Products Pipeline Company, LLC and TEPPCO Midstream Companies, LLC, as New Subsidiary Guarantors, and The Bank of New York Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.2 to the Form 8-K filed by TE Products Pipeline Company, LLC on July 6, 2007).
|
4.75
|
Third Supplemental Indenture, dated as of October 27, 2009, by and among TEPPCO Partners, L.P., as Issuer, TE Products Pipeline Company, LLC, TCTM, L.P., TEPPCO Midstream Companies, LLC and Val Verde Gas Gathering Company, L.P., as Subsidiary Guarantors, and The Bank of New York Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.2 to the Form 8-K filed by TEPPCO Partners, L.P. on October 28, 2009).
|
4.76
|
Full Release of Guarantee, dated as of November 23, 2009, of TE Products Pipeline Company, LLC, TCTM, L.P., TEPPCO Midstream Companies, LLC and Val Verde Gas Gathering Company, L.P. by The Bank of New York Mellon Trust Company, N.A., as Trustee (incorporated by reference to Exhibit 4.70 to Form 10-K filed March 1, 2010).
|
4.77
|
Registration Rights Agreement by and between Enterprise Products Partners L.P. and Oiltanking Holding Americas, Inc. dated as of October 1, 2014 (incorporated by reference to Exhibit 4.1 to Form 8-K filed October 1, 2014).
|
12.1#
|
Computation of ratio of earnings to fixed charges for the six months ended June 30, 2017 and each of the years ended December 31, 2016, 2015, 2014, 2013 and 2012.
|
31.1#
|
Sarbanes-Oxley Section 302 certification of A. James Teague for Enterprise Products Partners L.P.’s quarterly report on Form 10-Q for the six months ended June 30, 2017.
|
31.2#
|
Sarbanes-Oxley Section 302 certification of W. Randall Fowler for Enterprise Products Partners L.P.’s quarterly report on Form 10-Q for the six months ended June 30, 2017.
|
31.3#
|
Sarbanes-Oxley Section 302 certification of Bryan F. Bulawa for Enterprise Products Partners L.P.’s quarterly report on Form 10-Q for the six months ended June 30, 2017.
|
32.1#
|
Sarbanes-Oxley Section 906 certification of A. James Teague for Enterprise Products Partners L.P.’s quarterly report on Form 10-Q for the six months ended June 30, 2017.
|
32.2#
|
Sarbanes-Oxley Section 906 certification of W. Randall Fowler for Enterprise Products Partners L.P.’s quarterly report on Form 10-Q for the six months ended June 30, 2017.
|
32.3#
|
Sarbanes-Oxley Section 906 certification of Bryan F. Bulawa for Enterprise Products Partners L.P.’s quarterly report on Form 10-Q for the six months ended June 30, 2017.
|
101.CAL#
|
XBRL Calculation Linkbase Document
|
101.DEF#
|
XBRL Definition Linkbase Document
|
101.INS#
|
XBRL Instance Document
|
101.LAB#
|
XBRL Labels Linkbase Document
|
101.PRE#
|
XBRL Presentation Linkbase Document
|
101.SCH#
|
XBRL Schema Document
|
*
|
With respect to any exhibits incorporated by reference to any Exchange Act filings, the Commission file numbers for Enterprise Products Partners L.P., Enterprise GP Holdings L.P, TEPPCO Partners, L.P. and TE Products Pipeline Company, LLC are 1-14323, 1-32610, 1-10403 and 1-13603, respectively.
|
***
|
Identifies management contract and compensatory plan arrangements.
|
#
|
Filed with this report.
|
ENTERPRISE PRODUCTS PARTNERS L.P.
(A Delaware Limited Partnership)
|
|||
By:
|
Enterprise Products Holdings LLC, as General Partner
|
||
By:
|
/s/ R. Daniel Boss
|
||
Name:
|
R. Daniel Boss
|
||
Title:
|
Senior Vice President-Accounting and Risk Control
of the General Partner
|
||
By:
|
/s/ Michael W. Hanson
|
||
Name:
|
Michael W. Hanson
|
||
Title:
|
Vice President and Principal Accounting Officer
of the General Partner
|
For the Six
Months Ended
June 30, 2017
|
For the Year Ended December 31,
|
||||||||||||||||||||||||
2016
|
2015
|
2014
|
2013
|
2012
|
|||||||||||||||||||||
Consolidated income
|
$
|
1,437.0
|
$
|
2,553.0
|
$
|
2,558.4
|
$
|
2,833.5
|
$
|
2,607.1
|
$
|
2,428.0
|
|||||||||||||
Add:
|
Provision for (benefit from) taxes
|
14.7
|
23.4
|
(2.5
|
)
|
23.1
|
57.5
|
(17.2
|
)
|
||||||||||||||||
Less:
|
Equity in earnings from unconsolidated
affiliates |
(201.8
|
)
|
(362.0
|
)
|
(373.6
|
)
|
(259.5
|
)
|
(167.3
|
)
|
(64.3
|
)
|
||||||||||||
Consolidated pre-tax income before equity in
earnings from unconsolidated affiliates
|
1,249.9
|
2,214.4
|
2,182.3
|
2,597.1
|
2,497.3
|
2,346.5
|
|||||||||||||||||||
Add:
|
Fixed charges
|
596.6
|
1,187.5
|
1,145.7
|
1,030.3
|
964.7
|
920.3
|
||||||||||||||||||
Amortization of capitalized interest
|
14.3
|
27.4
|
26.2
|
25.1
|
22.8
|
20.3
|
|||||||||||||||||||
Distributed income of equity investees
|
205.1
|
380.5
|
462.1
|
375.1
|
251.6
|
116.7
|
|||||||||||||||||||
Subtotal
|
2,065.9
|
3,809.8
|
3,816.3
|
4,027.6
|
3,736.4
|
3,403.8
|
|||||||||||||||||||
Less:
|
Capitalized interest
|
(84.1
|
)
|
(168.2
|
)
|
(149.1
|
)
|
(77.9
|
)
|
(133.0
|
)
|
(116.8
|
)
|
||||||||||||
Net income attributable to noncontrolling interests
|
(22.6
|
)
|
(39.9
|
)
|
(37.2
|
)
|
(46.1
|
)
|
(10.2
|
)
|
(8.1
|
)
|
|||||||||||||
Total earnings
|
$
|
1,959.2
|
$
|
3,601.7
|
$
|
3,630.0
|
$
|
3,903.6
|
$
|
3,593.2
|
$
|
3,278.9
|
|||||||||||||
Fixed charges:
|
|||||||||||||||||||||||||
Interest expense
|
$
|
495.1
|
$
|
982.6
|
$
|
961.8
|
$
|
921.0
|
$
|
802.5
|
$
|
771.8
|
|||||||||||||
Capitalized interest
|
84.1
|
168.2
|
149.1
|
77.9
|
133.0
|
116.8
|
|||||||||||||||||||
Interest portion of rental expense
|
17.4
|
36.7
|
34.8
|
31.4
|
29.2
|
31.7
|
|||||||||||||||||||
Total
|
$
|
596.6
|
$
|
1,187.5
|
$
|
1,145.7
|
$
|
1,030.3
|
$
|
964.7
|
$
|
920.3
|
|||||||||||||
Ratio of earnings to fixed charges
|
3.3x
|
|
3.0x
|
|
3.2x
|
|
3.8x
|
|
3.7x
|
|
3.6x
|
|
·
|
consolidated pre-tax income from continuing operations before adjustment for income or loss from equity investees;
|
·
|
fixed charges;
|
·
|
amortization of capitalized interest;
|
·
|
distributed income of equity investees; and
|
·
|
our share of pre-tax losses of equity investees for which charges arising from guarantees are included in fixed charges.
|
·
|
interest capitalized;
|
·
|
preference security dividend requirements of consolidated subsidiaries; and
|
·
|
the noncontrolling interests in pre-tax income of subsidiaries that have not incurred fixed charges.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Enterprise Products Partners L.P;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ A. James Teague
|
||
Name:
|
A. James Teague
|
|
Title:
|
Chief Executive Officer of Enterprise Products Holdings LLC, the
General Partner of Enterprise Products Partners L.P.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Enterprise Products Partners L.P.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ W. Randall Fowler
|
||
Name:
|
W. Randall Fowler
|
|
Title:
|
President of Enterprise Products Holdings LLC, the General Partner
of Enterprise Products Partners L.P.
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Enterprise Products Partners L.P.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Bryan F. Bulawa
|
||
Name:
|
Bryan F. Bulawa
|
|
Title:
|
Chief Financial Officer of Enterprise Products Holdings LLC, the
General Partner of Enterprise Products Partners L.P.
|
(1)
|
The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
|
/s/ A. James Teague
|
||
Name:
|
A. James Teague
|
|
Title:
|
Chief Executive Officer of Enterprise Products Holdings LLC, the
General Partner of Enterprise Products Partners L.P.
|
(1)
|
The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
|
/s/ W. Randall Fowler
|
||
Name:
|
W. Randall Fowler
|
|
Title:
|
President of Enterprise Products Holdings LLC, the General Partner
of Enterprise Products Partners L.P.
|
(1)
|
The Report fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
|
/s/ Bryan F. Bulawa
|
||
Name:
|
Bryan F. Bulawa
|
|
Title:
|
Chief Financial Officer of Enterprise Products Holdings LLC, the
General Partner of Enterprise Products Partners L.P.
|