Delaware
|
1-14323
|
76-0568219
|
(State or Other Jurisdiction of
|
(Commission File Number)
|
(IRS Employer
|
Incorporation)
|
Identification No.)
|
1100 Louisiana Street, 10th Floor, Houston, Texas
|
77002
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Exhibit No.
|
Description
|
ENTERPRISE PRODUCTS PARTNERS L.P.
|
|||
By:
|
Enterprise Products Holdings LLC,
its General Partner
|
||
Date: August 1, 2018
|
By:
|
/s/ R. Daniel Boss
|
|
Name:
|
R. Daniel Boss
|
||
Title:
|
Senior Vice President-Accounting and Risk Control
of Enterprise Products Holdings LLC
|
||
By:
|
/s/ Michael W. Hanson
|
||
Name:
|
Michael W. Hanson
|
||
Title:
|
Vice President and Principal Accounting Officer
of Enterprise Products Holdings LLC
|
Enterprise Products Partners L.P.
P.O. Box 4324
Houston, TX 77210
(713) 381-6500
|
Exhibit 99.1
|
Three months ended June 30,
|
||||||||
($ in millions, except per unit amounts)
|
2018
|
2017
|
||||||
Operating income
|
$
|
986
|
$
|
939
|
||||
Net income
|
$
|
687
|
$
|
666
|
||||
Fully diluted earnings per unit
|
$
|
0.31
|
$
|
0.30
|
||||
Net cash flow provided by operating activities
|
$
|
1,464
|
$
|
1,459
|
||||
Total gross operating margin (1)
|
$
|
1,478
|
$
|
1,378
|
||||
Adjusted EBITDA (1)
|
$
|
1,767
|
$
|
1,338
|
||||
Distributable cash flow (1)
|
$
|
1,431
|
$
|
1,052
|
(1)
|
Total gross operating margin, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) and distributable cash flow are non-generally accepted accounting principle (“non-GAAP”) financial measures that are defined and reconciled later in this press release.
|
·
|
Net income for the second quarter of 2018 was reduced by $322 million, or $0.15 per unit on a fully diluted basis, of non-cash mark-to-market losses. Substantially all of these mark-to-market losses were incurred in connection with our hedging activities related to the Midland-to-ECHO Pipeline.
|
·
|
Adjusted EBITDA increased 32 percent to a record $1.8 billion for the second quarter of 2018 compared to $1.3 billion for the second quarter of 2017.
|
·
|
Enterprise increased its cash distribution with respect to the second quarter of 2018 by 2.4 percent to $0.43 per unit compared to the distribution paid with respect to the second quarter of 2017. The distribution will be paid August 8, 2018 to unitholders of record as of the close of business on July 31, 2018.
|
·
|
Enterprise reported distributable cash flow of $1.4 billion for the second quarter of 2018, which provided 1.5 times coverage of the $0.43 per unit cash distribution and resulted in $491 million of retained distributable cash flow. Likewise, distributable cash flow of $2.8 billion for the first six months of 2018 provided 1.5 times coverage of the aggregate $0.8575 per unit cash distribution and resulted in $948 million of retained distributable cash flow. Retained distributable cash flow is available to reinvest in growth capital projects and reduces our need to issue additional equity.
|
|
|
·
|
Affiliates of privately held Enterprise Products Company (“EPCO”), which collectively own Enterprise’s general partner and approximately 32 percent of Enterprise’s outstanding limited partner interests at June 30, 2018, have indicated to Enterprise management that they plan to purchase $106 million of Enterprise common units through the partnership’s distribution reinvestment plan (“DRIP”) in connection with the August 2018 distribution.
|
·
|
Second Quarter Volume Highlights
|
Three months ended June 30,
|
||||||||
2018
|
2017
|
|||||||
NGL, crude oil, refined products & petrochemical pipeline volumes (million BPD)
|
6.2
|
5.4
|
||||||
Marine terminal volumes (million BPD)
|
1.7
|
1.4
|
||||||
Natural gas pipeline volumes (TBtu/d)
|
13.7
|
12.2
|
||||||
NGL fractionation volumes (MBPD)
|
927
|
841
|
||||||
Propylene plant production volumes (MBPD)
|
100
|
81
|
||||||
Fee-based natural gas processing volumes (Bcf/d)
|
4.6
|
4.7
|
||||||
Equity NGL production volumes (MBPD)
|
164
|
164
|
||||||
·
|
Capital investments were $983 million in the second quarter of 2018, and $2.1 billion for the first six months of 2018. Included in these investments were sustaining capital expenditures of $73 million in the second quarter of 2018 and $139 million in the first six months of 2018.
|
Enterprise Products Partners L.P.
|
Exhibit A
|
|||||||||||||||
Condensed Statements of Consolidated Operations – UNAUDITED
|
||||||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Revenues
|
$
|
8,467.5
|
$
|
6,607.6
|
$
|
17,766.0
|
$
|
13,928.0
|
||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses
|
7,552.0
|
5,730.2
|
15,774.7
|
12,063.4
|
||||||||||||
General and administrative costs
|
51.4
|
45.7
|
104.4
|
96.1
|
||||||||||||
Total costs and expenses
|
7,603.4
|
5,775.9
|
15,879.1
|
12,159.5
|
||||||||||||
Equity in income of unconsolidated affiliates
|
122.3
|
107.0
|
238.0
|
201.8
|
||||||||||||
Operating income
|
986.4
|
938.7
|
2,124.9
|
1,970.3
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(274.6
|
)
|
(245.8
|
)
|
(526.7
|
)
|
(495.1
|
)
|
||||||||
Other, net
|
(6.2
|
)
|
(18.2
|
)
|
24.0
|
(23.5
|
)
|
|||||||||
Total other expense
|
(280.8
|
)
|
(264.0
|
)
|
(502.7
|
)
|
(518.6
|
)
|
||||||||
Income before income taxes
|
705.6
|
674.7
|
1,622.2
|
1,451.7
|
||||||||||||
Provision for income taxes
|
(18.4
|
)
|
(8.7
|
)
|
(23.5
|
)
|
(14.7
|
)
|
||||||||
Net income
|
687.2
|
666.0
|
1,598.7
|
1,437.0
|
||||||||||||
Net income attributable to noncontrolling interests
|
(13.4
|
)
|
(12.3
|
)
|
(24.2
|
)
|
(22.6
|
)
|
||||||||
Net income attributable to limited partners
|
$
|
673.8
|
$
|
653.7
|
$
|
1,574.5
|
$
|
1,414.4
|
||||||||
Per unit data (fully diluted):
|
||||||||||||||||
Earnings per unit
|
$
|
0.31
|
$
|
0.30
|
$
|
0.72
|
$
|
0.66
|
||||||||
Average limited partner units outstanding (in millions)
|
2,185.4
|
2,154.3
|
2,181.3
|
2,144.7
|
||||||||||||
Supplemental financial data:
|
||||||||||||||||
Net cash flows provided by operating activities
|
$
|
1,464.2
|
$
|
1,459.3
|
$
|
2,697.8
|
$
|
2,334.9
|
||||||||
Total debt principal outstanding at end of period
|
$
|
25,911.7
|
$
|
23,579.6
|
$
|
25,911.7
|
$
|
23,579.6
|
||||||||
Non-GAAP distributable cash flow (1)
|
$
|
1,430.8
|
$
|
1,051.9
|
$
|
2,821.4
|
$
|
2,180.5
|
||||||||
Non-GAAP Adjusted EBITDA (2)
|
$
|
1,767.3
|
$
|
1,338.2
|
$
|
3,453.9
|
$
|
2,752.6
|
||||||||
Gross operating margin by segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
913.7
|
$
|
759.9
|
$
|
1,798.6
|
$
|
1,615.9
|
||||||||
Crude Oil Pipelines & Services
|
52.8
|
236.7
|
272.8
|
501.3
|
||||||||||||
Natural Gas Pipelines & Services
|
213.4
|
194.4
|
411.3
|
365.3
|
||||||||||||
Petrochemical & Refined Products Services
|
281.8
|
188.4
|
553.7
|
370.2
|
||||||||||||
Total segment gross operating margin (3)
|
1,461.7
|
1,379.4
|
3,036.4
|
2,852.7
|
||||||||||||
Net adjustment for shipper make-up rights (4)
|
16.4
|
(1.5
|
)
|
27.9
|
(5.7
|
)
|
||||||||||
Non-GAAP total gross operating margin (5)
|
$
|
1,478.1
|
$
|
1,377.9
|
$
|
3,064.3
|
$
|
2,847.0
|
||||||||
Capital spending:
|
||||||||||||||||
Capital expenditures
|
$
|
974.6
|
$
|
682.7
|
$
|
1,921.1
|
$
|
1,113.1
|
||||||||
Cash used for business combinations, net of cash received
|
(0.1
|
)
|
175.4
|
149.7
|
191.4
|
|||||||||||
Investments in unconsolidated affiliates
|
8.0
|
10.4
|
45.9
|
24.1
|
||||||||||||
Other investing activities
|
0.5
|
--
|
1.4
|
--
|
||||||||||||
Total capital spending, cash and non-cash
|
$
|
983.0
|
$
|
868.5
|
$
|
2,118.1
|
$
|
1,328.6
|
||||||||
(1) See Exhibit D for reconciliation to GAAP net cash flow provided by operating activities.
(2) See Exhibit E for reconciliation to GAAP net cash flow provided by operating activities.
(3) Within the context of this table, total segment gross operating margin represents a subtotal and corresponds to measures similarly titled within the financial statement footnotes provided in our quarterly and annual filings with the U.S. Securities and Exchange Commission (“SEC”).
(4) Gross operating margin by segment for NGL Pipelines & Services and Crude Oil Pipelines & Services reflects adjustments for non-refundable deferred transportation revenues relating to the make-up rights of committed shippers on certain major pipeline projects. These adjustments are included in managements’ evaluation of segment results. However, these adjustments are excluded from non-GAAP total gross operating margin in compliance with guidance from the SEC.
(5) See Exhibit F for reconciliation to GAAP total operating income.
|
Enterprise Products Partners L.P.
|
Exhibit B
|
|||||||||||||||
Selected Operating Data – UNAUDITED
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Selected operating data: (1)
|
||||||||||||||||
NGL Pipelines & Services, net:
|
||||||||||||||||
NGL pipeline transportation volumes (MBPD)
|
3,408
|
3,083
|
3,347
|
3,160
|
||||||||||||
NGL marine terminal volumes (MBPD)
|
597
|
474
|
586
|
521
|
||||||||||||
NGL fractionation volumes (MBPD)
|
927
|
841
|
907
|
820
|
||||||||||||
Equity NGL production (MBPD) (2)
|
164
|
164
|
164
|
157
|
||||||||||||
Fee-based natural gas processing (MMcf/d) (3)
|
4,624
|
4,660
|
4,554
|
4,598
|
||||||||||||
Crude Oil Pipelines & Services, net:
|
||||||||||||||||
Crude oil pipeline transportation volumes (MBPD)
|
2,050
|
1,475
|
2,041
|
1,416
|
||||||||||||
Crude oil marine terminal volumes (MBPD)
|
802
|
488
|
718
|
482
|
||||||||||||
Natural Gas Pipelines & Services, net:
|
||||||||||||||||
Natural gas pipeline transportation volumes (BBtus/d) (4)
|
13,654
|
12,232
|
13,343
|
11,934
|
||||||||||||
Petrochemical & Refined Products Services, net:
|
||||||||||||||||
Propylene production volumes (MBPD)
|
100
|
81
|
98
|
81
|
||||||||||||
Butane isomerization volumes (MBPD)
|
116
|
116
|
115
|
104
|
||||||||||||
Standalone DIB processing volumes (MBPD)
|
89
|
81
|
83
|
82
|
||||||||||||
Octane additive and related plant production volumes (MBPD)
|
30
|
30
|
28
|
25
|
||||||||||||
Pipeline transportation volumes, primarily refined products
and petrochemicals (MBPD)
|
771
|
800
|
810
|
813
|
||||||||||||
Refined products and petrochemicals marine terminal volumes
(MBPD)
|
350
|
471
|
359
|
435
|
||||||||||||
Total, net:
|
||||||||||||||||
NGL, crude oil, petrochemical and refined products
pipeline transportation volumes (MBPD)
|
6,229
|
5,358
|
6,198
|
5,389
|
||||||||||||
Natural gas pipeline transportation volumes (BBtus/d)
|
13,654
|
12,232
|
13,343
|
11,934
|
||||||||||||
Equivalent pipeline transportation volumes (MBPD) (5)
|
9,822
|
8,577
|
9,709
|
8,530
|
||||||||||||
NGL, crude oil, refined products and petrochemical
marine terminal volumes (MBPD)
|
1,749
|
1,433
|
1,663
|
1,438
|
||||||||||||
(1) Operating rates are reported on a net basis, which takes into account our ownership interests in certain joint ventures, and include volumes for newly constructed assets from the related in-service dates and for recently purchased assets from the related acquisition dates.
(2) Represents the NGL volumes we earn and take title to in connection with our processing activities.
(3) Volumes reported correspond to the revenue streams earned by our gas plants. “MMcf/d” means million cubic feet per day.
(4) “BBtus/d” means billion British thermal units per day.
(5) Represents total NGL, crude oil, refined products and petrochemical transportation volumes plus equivalent energy volumes where 3.8 million British thermal units (“MMBtus”) of natural gas transportation volumes are equivalent to one barrel of NGLs transported.
|
Enterprise Products Partners L.P.
|
Exhibit C
|
|
Selected Commodity Price Information
|
Polymer
|
Refinery
|
|||||||||||||||||||||||||||||||
Natural
|
Normal
|
Natural
|
Grade
|
Grade
|
||||||||||||||||||||||||||||
Gas,
|
Ethane,
|
Propane,
|
Butane,
|
Isobutane,
|
Gasoline,
|
Propylene,
|
Propylene,
|
|||||||||||||||||||||||||
$/MMBtu
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/pound
|
$/pound
|
|||||||||||||||||||||||||
(1)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(3)
|
|
(3)
|
|
|||||||||||||||||
2017 by quarter:
|
||||||||||||||||||||||||||||||||
1st Quarter
|
$
|
3.32
|
$
|
0.23
|
$
|
0.71
|
$
|
0.98
|
$
|
0.94
|
$
|
1.10
|
$
|
0.47
|
$
|
0.32
|
||||||||||||||||
2nd Quarter
|
$
|
3.19
|
$
|
0.25
|
$
|
0.63
|
$
|
0.76
|
$
|
0.75
|
$
|
1.07
|
$
|
0.41
|
$
|
0.28
|
||||||||||||||||
3rd Quarter
|
$
|
2.99
|
$
|
0.26
|
$
|
0.77
|
$
|
0.91
|
$
|
0.92
|
$
|
1.10
|
$
|
0.42
|
$
|
0.28
|
||||||||||||||||
4th Quarter
|
$
|
2.93
|
$
|
0.25
|
$
|
0.96
|
$
|
1.04
|
$
|
1.04
|
$
|
1.32
|
$
|
0.49
|
$
|
0.35
|
||||||||||||||||
2017 Averages
|
$
|
3.11
|
$
|
0.25
|
$
|
0.77
|
$
|
0.92
|
$
|
0.91
|
$
|
1.15
|
$
|
0.45
|
$
|
0.31
|
||||||||||||||||
2018 by quarter:
|
||||||||||||||||||||||||||||||||
1st Quarter
|
$
|
3.01
|
$
|
0.25
|
$
|
0.85
|
$
|
0.96
|
$
|
1.00
|
$
|
1.41
|
$
|
0.53
|
$
|
0.33
|
||||||||||||||||
2nd Quarter
|
$
|
2.80
|
$
|
0.29
|
$
|
0.87
|
$
|
1.00
|
$
|
1.20
|
$
|
1.53
|
$
|
0.52
|
$
|
0.37
|
||||||||||||||||
2018 Averages
|
$
|
2.91
|
$
|
0.27
|
$
|
0.86
|
$
|
0.98
|
$
|
1.10
|
$
|
1.47
|
$
|
0.53
|
$
|
0.35
|
||||||||||||||||
(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.
|
WTI
|
Midland
|
Houston
|
LLS
|
|||||||||||||
Crude Oil,
|
Crude Oil,
|
Crude Oil
|
Crude Oil,
|
|||||||||||||
$/barrel
|
$/barrel
|
$/barrel
|
$/barrel
|
|||||||||||||
(1)
|
|
(2)
|
|
(2)
|
|
(3)
|
|
|||||||||
2017 by quarter:
|
||||||||||||||||
1st Quarter
|
$
|
51.91
|
$
|
51.72
|
$
|
53.27
|
$
|
53.52
|
||||||||
2nd Quarter
|
$
|
48.28
|
$
|
47.29
|
$
|
49.77
|
$
|
50.31
|
||||||||
3rd Quarter
|
$
|
48.20
|
$
|
47.37
|
$
|
50.84
|
$
|
51.62
|
||||||||
4th Quarter
|
$
|
55.40
|
$
|
55.47
|
$
|
59.84
|
$
|
61.07
|
||||||||
2017 Averages
|
$
|
50.95
|
$
|
50.44
|
$
|
53.41
|
$
|
54.13
|
||||||||
2018 by quarter:
|
||||||||||||||||
1st Quarter
|
$
|
62.87
|
$
|
62.51
|
$
|
65.47
|
$
|
65.79
|
||||||||
2nd Quarter
|
$
|
67.88
|
$
|
59.93
|
$
|
72.38
|
$
|
72.97
|
||||||||
2018 Averages
|
$
|
65.38
|
$
|
61.22
|
$
|
68.93
|
$
|
69.38
|
||||||||
(1) WTI prices are based on commercial index prices at Cushing, Oklahoma as measured by the New York Mercantile Exchange.
(2) Midland and Houston crude oil prices are based on commercial index prices as reported by Argus.
(3) Light Louisiana Sweet (“LLS”) prices are based on commercial index prices as reported by Platts.
|
Enterprise Products Partners L.P.
|
Exhibit D
|
|||||||||||||||
Distributable Cash Flow – UNAUDITED
|
||||||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Net income attributable to limited partners (GAAP)
|
$
|
673.8
|
$
|
653.7
|
$
|
1,574.5
|
$
|
1,414.4
|
||||||||
Adjustments to GAAP net income attributable to limited partners to derive non-
GAAP distributable cash flow:
|
||||||||||||||||
Add depreciation, amortization and accretion expenses
|
458.3
|
406.5
|
889.3
|
808.8
|
||||||||||||
Add distributions received from unconsolidated affiliates
|
131.1
|
127.4
|
253.5
|
229.9
|
||||||||||||
Subtract equity in income of unconsolidated affiliates
|
(122.3
|
)
|
(107.0
|
)
|
(238.0
|
)
|
(201.8
|
)
|
||||||||
Subtract sustaining capital expenditures (1)
|
(72.8
|
)
|
(62.3
|
)
|
(139.1
|
)
|
(110.3
|
)
|
||||||||
Add net losses or subtract net gains attributable to asset sales
|
(0.9
|
)
|
0.3
|
(1.4
|
)
|
--
|
||||||||||
Add cash proceeds from asset sales
|
1.5
|
1.2
|
2.6
|
3.2
|
||||||||||||
Subtract gain on the acquisition of equity method investment
|
(2.4
|
)
|
--
|
(39.4
|
)
|
--
|
||||||||||
Add non-cash expense attributable to changes in fair
value of the Liquidity Option Agreement
|
8.9
|
18.6
|
16.4
|
24.1
|
||||||||||||
Add non-cash expense or subtract benefit attributable to changes in
fair value of derivative instruments
|
322.1
|
(23.6
|
)
|
459.0
|
(43.9
|
)
|
||||||||||
Add deferred income tax expense
|
11.1
|
0.6
|
10.0
|
0.7
|
||||||||||||
Add non-cash asset impairment and related charges
|
15.9
|
14.0
|
16.8
|
25.2
|
||||||||||||
Add other miscellaneous adjustments to derive non-GAAP
distributable cash flow, as applicable
|
6.5
|
22.5
|
17.2
|
30.2
|
||||||||||||
Distributable cash flow (non-GAAP)
|
1,430.8
|
1,051.9
|
2,821.4
|
2,180.5
|
||||||||||||
Adjustments to non-GAAP distributable cash flow to derive GAAP net cash flow
provided by operating activities:
|
||||||||||||||||
Add sustaining capital expenditures reflected in distributable cash flow
|
72.8
|
62.3
|
139.1
|
110.3
|
||||||||||||
Subtract cash proceeds from asset sales reflected in distributable cash flow
|
(1.5
|
)
|
(1.2
|
)
|
(2.6
|
)
|
(3.2
|
)
|
||||||||
Add or subtract the net effect of changes in operating accounts, as applicable
|
(25.4
|
)
|
370.9
|
(228.5
|
)
|
82.1
|
||||||||||
Subtract miscellaneous non-cash and other amounts to reconcile non-GAAP
distributable cash flow with GAAP net cash flow provided by operating
activities, as applicable
|
(12.5
|
)
|
(24.6
|
)
|
(31.6
|
)
|
(34.8
|
)
|
||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,464.2
|
$
|
1,459.3
|
$
|
2,697.8
|
$
|
2,334.9
|
||||||||
(1) Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to and major renewals of existing assets. Such expenditures serve to maintain existing operations but do not generate additional revenues.
|
Enterprise Products Partners L.P.
|
Exhibit E
|
|||||||||||||||||||
Adjusted EBITDA – UNAUDITED
|
||||||||||||||||||||
($ in millions)
|
||||||||||||||||||||
For the Twelve
Months Ended
June 30,
|
||||||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||||||
2018
|
2017
|
2018
|
2017
|
2018
|
||||||||||||||||
Net income (GAAP)
|
$
|
687.2
|
$
|
666.0
|
$
|
1,598.7
|
$
|
1,437.0
|
$
|
3,017.3
|
||||||||||
Adjustments to GAAP net income to derive non-GAAP Adjusted EBITDA:
|
||||||||||||||||||||
Subtract equity in income of unconsolidated affiliates
|
(122.3
|
)
|
(107.0
|
)
|
(238.0
|
)
|
(201.8
|
)
|
(462.2
|
)
|
||||||||||
Add distributions received from unconsolidated affiliates
|
131.1
|
127.4
|
253.5
|
229.9
|
506.6
|
|||||||||||||||
Add interest expense, including related amortization
|
274.6
|
245.8
|
526.7
|
495.1
|
1,016.2
|
|||||||||||||||
Add provision for income taxes
|
18.4
|
8.7
|
23.5
|
14.7
|
34.5
|
|||||||||||||||
Add depreciation, amortization and accretion in costs and expenses
|
434.8
|
387.8
|
838.3
|
772.1
|
1,632.1
|
|||||||||||||||
Add non-cash asset impairment and related charges
|
15.9
|
14.0
|
16.8
|
25.2
|
41.4
|
|||||||||||||||
Add non-cash net losses or subtract net gains attributable to asset
sales
|
(0.9
|
)
|
0.3
|
(1.4
|
)
|
--
|
(12.1
|
)
|
||||||||||||
Subtract gain on the acquisition of equity method investment
|
(2.4
|
)
|
--
|
(39.4
|
)
|
--
|
(39.4
|
)
|
||||||||||||
Add non-cash expense attributable to changes in fair
value of the Liquidity Option Agreement
|
8.9
|
18.6
|
16.4
|
24.1
|
56.6
|
|||||||||||||||
Add losses or subtract gains attributable to unrealized changes
in the fair market value of commodity derivative instruments
|
322.0
|
(23.4
|
)
|
458.8
|
(43.7
|
)
|
525.6
|
|||||||||||||
Adjusted EBITDA (non-GAAP)
|
1,767.3
|
1,338.2
|
3,453.9
|
2,752.6
|
6,316.6
|
|||||||||||||||
Adjustments to non-GAAP Adjusted EBITDA to derive GAAP net cash flow provided by operating activities:
|
||||||||||||||||||||
Subtract interest expense, including related amortization, reflected in
Adjusted EBITDA
|
(274.6
|
)
|
(245.8
|
)
|
(526.7
|
)
|
(495.1
|
)
|
(1,016.2
|
)
|
||||||||||
Subtract provision for income taxes reflected in
Adjusted EBITDA
|
(18.4
|
)
|
(8.7
|
)
|
(23.5
|
)
|
(14.7
|
)
|
(34.5
|
)
|
||||||||||
Subtract distributions received for return of capital from
unconsolidated affiliates |
(11.0
|
)
|
(12.8
|
)
|
(25.9
|
)
|
(24.8
|
)
|
(50.4
|
)
|
||||||||||
Add deferred income tax expense
|
11.1
|
0.6
|
10.0
|
0.7
|
15.4
|
|||||||||||||||
Add or subtract the net effect of changes in operating accounts, as applicable
|
(25.4
|
)
|
370.9
|
(228.5
|
)
|
82.1
|
(278.4
|
)
|
||||||||||||
Add miscellaneous non-cash and other amounts to reconcile non-GAAP Adjusted EBITDA with GAAP net cash flow provided by operating activities
|
15.2
|
16.9
|
38.5
|
34.1
|
76.7
|
|||||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,464.2
|
$
|
1,459.3
|
$
|
2,697.8
|
$
|
2,334.9
|
$
|
5,029.2
|
Enterprise Products Partners L.P.
|
Exhibit F
|
|||||||||||||||
Total Gross Operating Margin – UNAUDITED
|
||||||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Total gross operating margin (non-GAAP)
|
$
|
1,478.1
|
$
|
1,377.9
|
$
|
3,064.3
|
$
|
2,847.0
|
||||||||
Adjustments to reconcile non-GAAP total gross operating margin to
GAAP total operating income:
|
||||||||||||||||
Subtract depreciation, amortization and accretion expense
amounts not reflected in gross operating margin
|
(425.3
|
)
|
(379.2
|
)
|
(819.6
|
)
|
(755.4
|
)
|
||||||||
Subtract non-cash asset impairment charges not reflected in
gross operating margin
|
(15.9
|
)
|
(14.0
|
)
|
(16.8
|
)
|
(25.2
|
)
|
||||||||
Subtract net losses or add net gains attributable to asset sales
not reflected in gross operating margin
|
0.9
|
(0.3
|
)
|
1.4
|
--
|
|||||||||||
Subtract general and administrative costs not reflected in
gross operating margin
|
(51.4
|
)
|
(45.7
|
)
|
(104.4
|
)
|
(96.1
|
)
|
||||||||
Total operating income (GAAP)
|
$
|
986.4
|
$
|
938.7
|
$
|
2,124.9
|
$
|
1,970.3
|