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: January 31, 2019
|
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
December 31,
|
Year ended
December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
Operating income
|
$
|
1,640
|
$
|
1,079
|
$
|
5,409
|
$
|
3,929
|
||||||||
Net income (1)
|
$
|
1,305
|
$
|
797
|
$
|
4,239
|
$
|
2,856
|
||||||||
Fully diluted earnings per unit (1)
|
$
|
0.59
|
$
|
0.36
|
$
|
1.91
|
$
|
1.30
|
||||||||
CFFO (2)
|
$
|
1,851
|
$
|
1,846
|
$
|
6,126
|
$
|
4,666
|
||||||||
Total gross operating margin (see
Exhibit A) (3)
|
$
|
2,138
|
$
|
1,520
|
$
|
7,326
|
$
|
5,680
|
||||||||
Adjusted EBITDA (see Exhibit E)
(3)
|
$
|
1,867
|
$
|
1,542
|
$
|
7,223
|
$
|
5,615
|
||||||||
Free cash flow (see Exhibit D)
(3)
|
$
|
738
|
$
|
850
|
$
|
2,001
|
$
|
1,331
|
||||||||
DCF (see Exhibit D) (3,
4)
|
$
|
1,617
|
$
|
1,257
|
$
|
5,989
|
$
|
4,502
|
(1) |
Net income and fully diluted earnings per unit for the fourth quarters of 2018 and 2017 include non-cash impairment charges of approximately $29 million (or
$0.01 per unit) and $15 million (or $0.01 per unit), respectively. For the years ended December 31, 2018 and 2017, net income and fully diluted earnings per unit include non-cash asset impairment and related charges of $51
million (or $0.02 per unit) and $50 million (or $0.02 per unit), respectively.
|
(2) |
CFFO includes the impact of timing of cash receipts and payments related to operations. For the fourth quarters of 2018 and 2017, the net effect of changes in
operating accounts, which are a component of CFFO, were net increases of $278 million and $544 million, respectively. For the years ended December 31, 2018 and 2017, the net effect of changes in operating accounts were a net
increase of $16 million and $32 million, respectively.
|
(3) |
Total gross operating margin, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), free cash flow and DCF are
non-generally accepted accounting principle (“non-GAAP”) financial measures that are defined and reconciled later in this press release
|
(4) |
DCF included proceeds from asset sales and the monetization of interest rate derivative instruments of $158 million in the fourth quarter of 2018, and $34
million of proceeds from asset sales in the fourth quarter of 2017. For the years ended December 31, 2018 and 2017, DCF included proceeds from assets sales and the monetization of interest rate derivatives of $183 million and $71
million, respectively.
|
· |
Net income for the fourth quarter of 2018 includes $239 million, or $0.11 per unit on a fully diluted basis, of non-cash mark-to-market gains which were
largely associated with our hedging activities related to the Midland-to-ECHO crude oil pipeline. Net income for 2018 also includes $16 million, or $0.01 per unit on a fully diluted basis, of non-cash mark-to-market losses.
|
· |
Enterprise increased its cash distribution with respect to the fourth quarter of 2018 by 2.4 percent over the fourth quarter of 2017, to $0.435 per unit, or
$1.74 per unit on an annualized basis. This is the 58th consecutive quarterly distribution increase, which will be paid on February 8, 2019 to unitholders of record as of the close of business on January 31, 2019.
|
|
· |
CFFO for the fourth quarter of 2018 was $1.9 billion. Distributions declared with respect to the fourth quarter of 2018 were $955 million, which represents
approximately 52 percent of the quarterly CFFO.
|
· |
Excluding proceeds from asset sales and the monetization of interest rate derivative instruments, Enterprise reported a 19 percent increase in DCF to $1.5
billion for the fourth quarter of 2018 compared to the fourth quarter of 2017, which provided 1.5 times coverage of the $0.435 per unit cash distribution. Enterprise retained $662 million of distributable cash flow in the fourth
quarter of 2018.
|
Three months ended
December 31,
|
||||||||
2018
|
2017
|
|||||||
NGL, crude oil, refined products & petrochemical pipeline volumes (million BPD)
|
6.6
|
6.0
|
||||||
Marine terminal volumes (million
BPD)
|
1.7
|
1.7
|
||||||
Natural gas pipeline volumes (TBtu/d)
|
14.1
|
12.9
|
||||||
NGL fractionation volumes (MBPD)
|
940
|
863
|
||||||
Fee-based natural gas processing volumes (Bcf/d)
|
5.0
|
4.3
|
||||||
Equity NGL production volumes (MBPD)
|
147
|
153
|
· |
Capital investments in the fourth quarter of 2018 were $1.2 billion, which included $1.1 billion of growth capital expenditures and $106 million of sustaining
capital expenditures. Total capital investments for 2018 were $4.5 billion, which included $4.2 billion of growth capital expenditures and $321 million of sustaining capital expenditures.
|
Enterprise Products Partners L.P.
|
|
|
Exhibit A
|
|||||||||||||
Condensed Statements of Consolidated Operations – UNAUDITED
|
|
|
|
|||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Revenues
|
$
|
9,182.3
|
$
|
8,426.6
|
$
|
36,534.2
|
$
|
29,241.5
|
||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses
|
7,620.7
|
7,414.3
|
31,397.3
|
25,557.5
|
||||||||||||
General and administrative costs
|
51.2
|
43.7
|
208.3
|
181.1
|
||||||||||||
Total costs and expenses
|
7,671.9
|
7,458.0
|
31,605.6
|
25,738.6
|
||||||||||||
Equity in income of unconsolidated affiliates
|
130.0
|
110.8
|
480.0
|
426.0
|
||||||||||||
Operating income
|
1,640.4
|
1,079.4
|
5,408.6
|
3,928.9
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(290.5
|
)
|
(245.6
|
)
|
(1,096.7
|
)
|
(984.6
|
)
|
||||||||
Other, net
|
(18.9
|
)
|
(30.9
|
)
|
(13.1
|
)
|
(63.0
|
)
|
||||||||
Total other expense
|
(309.4
|
)
|
(276.5
|
)
|
(1,109.8
|
)
|
(1,047.6
|
)
|
||||||||
Income before income taxes
|
1,331.0
|
802.9
|
4,298.8
|
2,881.3
|
||||||||||||
Provision for income taxes
|
(25.8
|
)
|
(5.6
|
)
|
(60.3
|
)
|
(25.7
|
)
|
||||||||
Net income
|
1,305.2
|
797.3
|
4,238.5
|
2,855.6
|
||||||||||||
Net income attributable to noncontrolling interests
|
(20.5
|
)
|
(23.3
|
)
|
(66.1
|
)
|
(56.3
|
)
|
||||||||
Net income attributable to limited partners
|
$
|
1,284.7
|
$
|
774.0
|
$
|
4,172.4
|
$
|
2,799.3
|
||||||||
Per unit data (fully diluted):
|
||||||||||||||||
Earnings per unit
|
$
|
0.59
|
$
|
0.36
|
$
|
1.91
|
$
|
1.30
|
||||||||
Average limited partner units outstanding (in millions)
|
2,195.0
|
2,167.0
|
2,187.0
|
2,154.3
|
||||||||||||
Supplemental financial data:
|
||||||||||||||||
Net cash flows provided by operating activities
|
$
|
1,851.0
|
$
|
1,846.4
|
$
|
6,126.3
|
$
|
4,666.3
|
||||||||
Cash flows used in investing activities
|
$
|
1,098.8
|
$
|
982.2
|
$
|
4,281.6
|
$
|
3,286.1
|
||||||||
Cash flows used in financing activities
|
$
|
621.2
|
$
|
893.6
|
$
|
1,504.9
|
$
|
1,727.5
|
||||||||
Total debt principal outstanding at end of period
|
$
|
26,420.6
|
$
|
24,780.1
|
$
|
26,420.6
|
$
|
24,780.1
|
||||||||
Non-GAAP Distributable Cash Flow (1)
|
$
|
1,617.0
|
$
|
1,256.9
|
$
|
5,989.4
|
$
|
4,502.3
|
||||||||
Non-GAAP Adjusted EBITDA (2)
|
$
|
1,866.7
|
$
|
1,542.0
|
$
|
7,222.9
|
$
|
5,615.3
|
||||||||
Non-GAAP Free Cash Flow (1)
|
$
|
737.6
|
$
|
850.4
|
$
|
2,001.2
|
$
|
1,331.4
|
||||||||
Gross operating margin by segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
969.0
|
$
|
871.5
|
$
|
3,830.7
|
$
|
3,258.3
|
||||||||
Crude Oil Pipelines & Services
|
644.3
|
295.5
|
1,511.3
|
987.2
|
||||||||||||
Natural Gas Pipelines & Services
|
263.0
|
178.5
|
891.2
|
714.5
|
||||||||||||
Petrochemical & Refined Products Services
|
254.7
|
172.0
|
1,057.8
|
714.6
|
||||||||||||
Total segment gross operating margin (3)
|
2,131.0
|
1,517.5
|
7,291.0
|
5,674.6
|
||||||||||||
Net adjustment for shipper make-up rights (4)
|
7.1
|
2.6
|
34.7
|
5.8
|
||||||||||||
Non-GAAP total gross operating margin (5)
|
$
|
2,138.1
|
$
|
1,520.1
|
$
|
7,325.7
|
$
|
5,680.4
|
||||||||
Capital investments:
|
||||||||||||||||
Capital expenditures
|
$
|
1,219.0
|
$
|
983.6
|
$
|
4,223.2
|
$
|
3,101.8
|
||||||||
Cash used for business combinations, net of cash received
|
--
|
--
|
150.6
|
198.7
|
||||||||||||
Investments in unconsolidated affiliates
|
18.5
|
17.7
|
113.6
|
50.5
|
||||||||||||
Other investing activities
|
1.4
|
26.7
|
5.4
|
26.7
|
||||||||||||
Total capital investments
|
$
|
1,238.9
|
$
|
1,028.0
|
$
|
4,492.8
|
$
|
3,377.7
|
||||||||
(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 December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Selected operating data: (1)
|
||||||||||||||||
NGL Pipelines & Services, net:
|
||||||||||||||||
NGL pipeline transportation volumes (MBPD)
|
3,662
|
3,287
|
3,461
|
3,168
|
||||||||||||
NGL marine terminal volumes (MBPD)
|
594
|
564
|
593
|
516
|
||||||||||||
NGL fractionation volumes (MBPD)
|
940
|
863
|
945
|
831
|
||||||||||||
Equity NGL production (MBPD) (2)
|
147
|
153
|
155
|
158
|
||||||||||||
Fee-based natural gas processing (MMcf/d) (3)
|
5,037
|
4,341
|
4,831
|
4,572
|
||||||||||||
Crude Oil Pipelines & Services, net:
|
||||||||||||||||
Crude oil pipeline transportation volumes (MBPD)
|
2,036
|
1,987
|
2,000
|
1,820
|
||||||||||||
Crude oil marine terminal volumes (MBPD)
|
673
|
703
|
684
|
531
|
||||||||||||
Natural Gas Pipelines & Services, net:
|
||||||||||||||||
Natural gas pipeline transportation volumes (BBtus/d) (4)
|
14,124
|
12,943
|
13,727
|
12,305
|
||||||||||||
Petrochemical & Refined Products Services, net:
|
||||||||||||||||
Propylene production volumes (MBPD)
|
102
|
81
|
98
|
80
|
||||||||||||
Butane isomerization volumes (MBPD)
|
93
|
108
|
107
|
107
|
||||||||||||
Standalone DIB processing volumes (MBPD)
|
88
|
81
|
89
|
82
|
||||||||||||
Octane additive and related plant production volumes (MBPD)
|
26
|
27
|
28
|
26
|
||||||||||||
Pipeline transportation volumes, primarily refined products
and petrochemicals (MBPD)
|
862
|
766
|
821
|
792
|
||||||||||||
Refined products and petrochemicals marine terminal volumes
(MBPD)
|
401
|
394
|
353
|
406
|
||||||||||||
Total, net:
|
||||||||||||||||
NGL, crude oil, petrochemical and refined products
pipeline transportation volumes (MBPD)
|
6,560
|
6,040
|
6,282
|
5,780
|
||||||||||||
Natural gas pipeline transportation volumes (BBtus/d)
|
14,124
|
12,943
|
13,727
|
12,305
|
||||||||||||
Equivalent pipeline transportation volumes (MBPD) (5)
|
10,277
|
9,446
|
9,894
|
9,018
|
||||||||||||
NGL, crude oil, refined products and petrochemical
marine terminal volumes (MBPD)
|
1,668
|
1,661
|
1,630
|
1,453
|
||||||||||||
|
||||||||||||||||
(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 – UNAUDITED
|
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
|
||||||||||||||||
3rd Quarter
|
$
|
2.91
|
$
|
0.43
|
$
|
0.99
|
$
|
1.21
|
$
|
1.25
|
$
|
1.54
|
$
|
0.60
|
$
|
0.45
|
||||||||||||||||
4th Quarter
|
$
|
3.65
|
$
|
0.35
|
$
|
0.79
|
$
|
0.91
|
$
|
0.94
|
$
|
1.22
|
$
|
0.51
|
$
|
0.35
|
||||||||||||||||
2018 Averages
|
$
|
3.09
|
$
|
0.33
|
$
|
0.88
|
$
|
1.02
|
$
|
1.10
|
$
|
1.43
|
$
|
0.54
|
$
|
0.38
|
||||||||||||||||
(1) Natural gas
prices are based on Henry-Hub Inside FERC 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
|
||||||||
3rd Quarter
|
$
|
69.50
|
$
|
55.28
|
$
|
73.67
|
$
|
74.28
|
||||||||
4th Quarter
|
$
|
58.81
|
$
|
53.64
|
$
|
66.34
|
$
|
66.20
|
||||||||
2018 Averages
|
$
|
64.77
|
$
|
57.84
|
$
|
69.47
|
$
|
69.81
|
||||||||
(1) West Texas Intermediate (“WTI”) prices are based on
commercial index prices at Cushing, Oklahoma as measured by the NYMEX.
(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
|
|||||||||||||||
Free Cash Flow and Distributable Cash Flow – UNAUDITED
|
|
|
|
|
||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Free Cash Flow
|
||||||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,851.0
|
$
|
1,846.4
|
$
|
6,126.3
|
$
|
4,666.3
|
||||||||
Adjustments to reconcile GAAP net cash flow provided by operating
activities to non-GAAP free cash flow:
|
||||||||||||||||
Subtract net cash used in investing activities
|
(1,098.8
|
)
|
(982.2
|
)
|
(4,281.6
|
)
|
(3,286.1
|
)
|
||||||||
Add cash contributions from noncontrolling interests
|
16.1
|
--
|
238.1
|
0.4
|
||||||||||||
Subtract cash distributions paid to noncontrolling interests
|
(30.7
|
)
|
(13.8
|
)
|
(81.6
|
)
|
(49.2
|
)
|
||||||||
Free Cash Flow (non-GAAP)
|
$
|
737.6
|
$
|
850.4
|
$
|
2,001.2
|
$
|
1,331.4
|
||||||||
Distributable Cash Flow
|
||||||||||||||||
Net income attributable to limited partners (GAAP)
|
$
|
1,284.7
|
$
|
774.0
|
$
|
4,172.4
|
$
|
2,799.3
|
||||||||
Adjustments to GAAP net income attributable to limited partners to
derive non-GAAP distributable cash flow:
|
||||||||||||||||
Add non-cash depreciation, amortization and accretion expenses
|
460.8
|
422.6
|
1,791.6
|
1,644.0
|
||||||||||||
Add non-cash expense attributable to Liquidity Option Agreement
|
21.2
|
31.3
|
56.1
|
64.3
|
||||||||||||
Add non-cash expense or subtract benefit attributable to unrealized changes
in fair value of derivative instruments
|
(238.5
|
)
|
37.0
|
16.4
|
22.8
|
|||||||||||
Subtract non-cash gain on the acquisition of equity method investment
|
--
|
--
|
(39.4
|
)
|
--
|
|||||||||||
Add non-cash asset impairment and related charges
|
29.1
|
14.6
|
50.5
|
49.8
|
||||||||||||
Add distributions received from unconsolidated affiliates
|
136.7
|
130.0
|
529.4
|
483.0
|
||||||||||||
Subtract equity in income of unconsolidated affiliates
|
(130.0
|
)
|
(110.8
|
)
|
(480.0
|
)
|
(426.0
|
)
|
||||||||
Subtract net gains attributable to asset sales
|
(20.6
|
)
|
(9.6
|
)
|
(28.7
|
)
|
(10.7
|
)
|
||||||||
Subtract sustaining capital expenditures (1)
|
(105.6
|
)
|
(79.8
|
)
|
(320.9
|
)
|
(243.9
|
)
|
||||||||
Add deferred income tax expense
|
12.1
|
5.0
|
21.4
|
6.1
|
||||||||||||
Other miscellaneous adjustments
|
9.4
|
8.7
|
37.3
|
42.9
|
||||||||||||
Subtotal distributable cash flow before proceeds from asset sales
and monetization of interest rate derivatives
|
1,459.3
|
1,223.0
|
5,806.1
|
4,431.6
|
||||||||||||
Add cash proceeds from asset sales
|
137.1
|
33.9
|
161.2
|
40.1
|
||||||||||||
Add monetization of interest rate derivative instruments
|
20.6
|
--
|
22.1
|
30.6
|
||||||||||||
Distributable cash flow (non-GAAP)
|
$
|
1,617.0
|
$
|
1,256.9
|
$
|
5,989.4
|
$
|
4,502.3
|
||||||||
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
|
105.6
|
79.8
|
320.9
|
243.9
|
||||||||||||
Subtract cash proceeds from asset sales reflected in distributable cash flow
|
(137.1
|
)
|
(33.9
|
)
|
(161.2
|
)
|
(40.1
|
)
|
||||||||
Subtract monetization of interest rate derivative instruments
|
(20.6
|
)
|
--
|
(22.1
|
)
|
(30.6
|
)
|
|||||||||
Add net effect of changes in operating accounts, as applicable
|
278.1
|
544.3
|
16.2
|
32.2
|
||||||||||||
Other miscellaneous adjustments
|
8.0
|
(0.7
|
)
|
(16.9
|
)
|
(41.4
|
)
|
|||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,851.0
|
$
|
1,846.4
|
$
|
6,126.3
|
$
|
4,666.3
|
||||||||
(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 Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Net income (GAAP)
|
$
|
1,305.2
|
$
|
797.3
|
$
|
4,238.5
|
$
|
2,855.6
|
||||||||
Adjustments to GAAP net income to derive non-GAAP Adjusted EBITDA:
|
||||||||||||||||
Subtract equity in income of unconsolidated affiliates
|
(130.0
|
)
|
(110.8
|
)
|
(480.0
|
)
|
(426.0
|
)
|
||||||||
Add distributions received from unconsolidated affiliates
|
136.7
|
130.0
|
529.4
|
483.0
|
||||||||||||
Add interest expense, including related amortization
|
290.5
|
245.6
|
1,096.7
|
984.6
|
||||||||||||
Add provision for income taxes
|
25.8
|
5.6
|
60.3
|
25.7
|
||||||||||||
Add depreciation, amortization and accretion in costs and expenses
|
447.4
|
400.8
|
1,723.3
|
1,565.9
|
||||||||||||
Add non-cash asset impairment and related charges
|
29.1
|
14.6
|
50.5
|
49.8
|
||||||||||||
Subtract net gains attributable to asset sales
|
(20.6
|
)
|
(9.6
|
)
|
(28.7
|
)
|
(10.7
|
)
|
||||||||
Subtract gain on the acquisition of equity method investment
|
--
|
--
|
(39.4
|
)
|
--
|
|||||||||||
Add non-cash expense attributable to Liquidity Option Agreement
|
21.2
|
31.3
|
56.1
|
64.3
|
||||||||||||
Add losses or subtract gains attributable to unrealized changes in the fair
market value of commodity derivative instruments
|
(238.6
|
)
|
37.2
|
16.2
|
23.1
|
|||||||||||
Adjusted EBITDA (non-GAAP)
|
1,866.7
|
1,542.0
|
7,222.9
|
5,615.3
|
||||||||||||
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
|
(290.5
|
)
|
(245.6
|
)
|
(1,096.7
|
)
|
(984.6
|
)
|
||||||||
Subtract provision for income taxes reflected in Adjusted EBITDA
|
(25.8
|
)
|
(5.6
|
)
|
(60.3
|
)
|
(25.7
|
)
|
||||||||
Subtract distributions received for return of capital from
unconsolidated affiliates
|
(3.0
|
)
|
(12.5
|
)
|
(50.0
|
)
|
(49.3
|
)
|
||||||||
Add deferred income tax expense
|
12.1
|
5.0
|
21.4
|
6.1
|
||||||||||||
Add the net effect of changes in operating accounts, as applicable
|
278.1
|
544.3
|
16.2
|
32.2
|
||||||||||||
Other miscellaneous adjustments
|
13.4
|
18.8
|
72.8
|
72.3
|
||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,851.0
|
$
|
1,846.4
|
$
|
6,126.3
|
$
|
4,666.3
|
Enterprise Products Partners L.P.
|
Exhibit F
|
|||||||||||||||
Total Gross Operating Margin – UNAUDITED
|
|
|
|
|
|
|
||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Total gross operating margin (non-GAAP)
|
$
|
2,138.1
|
$
|
1,520.1
|
$
|
7,325.7
|
$
|
5,680.4
|
||||||||
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
|
(438.0
|
)
|
(392.0
|
)
|
(1,687.0
|
)
|
(1,531.3
|
)
|
||||||||
Subtract non-cash asset impairment charges not reflected in
gross operating margin
|
(29.1
|
)
|
(14.6
|
)
|
(50.5
|
)
|
(49.8
|
)
|
||||||||
Add net gains attributable to asset sales not reflected in
gross operating margin
|
20.6
|
9.6
|
28.7
|
10.7
|
||||||||||||
Subtract general and administrative costs not reflected in
gross operating margin
|
(51.2
|
)
|
(43.7
|
)
|
(208.3
|
)
|
(181.1
|
)
|
||||||||
Total operating income (GAAP)
|
$
|
1,640.4
|
$
|
1,079.4
|
$
|
5,408.6
|
$
|
3,928.9
|
|
Exhibit 99.2
|