Delaware
|
1-32610
|
13-4297064
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(Commission
File
Number)
|
(I.R.S.
Employer
Identification
No.)
|
1100
Louisiana, 10th Floor
Houston,
Texas 77002
(Address
of Principal Executive Offices, including Zip Code)
|
(713)
381-6500
(Registrant’s
Telephone Number, including Area
Code)
|
Exhibit No.
|
Description
|
99.1
|
Unaudited
Condensed Consolidated Balance Sheet of EPE Holdings, LLC at September 30,
2008.
|
ENTERPRISE
GP HOLDINGS L.P.
|
||||
By: EPE
Holdings, LLC, as General Partner
|
||||
Date:
November 14, 2008
|
By: ___/s/
Michael J. Knesek________________
|
|||
Michael
J. Knesek
Senior
Vice President, Controller
and
Principal Accounting Officer
of
EPE Holdings,
LLC
|
Page
No.
|
||
Unaudited
Condensed Consolidated Balance Sheet at September 30, 2008
|
2
|
|
Notes
to Unaudited Condensed Consolidated Balance Sheet
|
||
Note
1 – Company Organization and Basis of Financial Statement
Presentation
|
3
|
|
Note
2 – General Accounting Policies and Related Matters
|
5
|
|
Note
3 – Business Segments
|
8
|
|
Note
4 – Accounting for Unit-Based Awards
|
9
|
|
Note
5 – Financial Instruments
|
17
|
|
Note
6 – Inventories
|
23
|
|
Note
7 – Property, Plant and Equipment
|
24
|
|
Note
8 – Investments in and Advances to Unconsolidated
Affiliates
|
26
|
|
Note
9 – Business Combinations
|
28
|
|
Note
10 – Intangible Assets and Goodwill
|
29
|
|
Note
11 – Debt Obligations
|
31
|
|
Note
12 – Member’s Equity
|
35
|
|
Note
13 – Related Party Transactions
|
36
|
|
Note
14 – Commitments and Contingencies
|
38
|
|
Note
15 – Significant Risks and Uncertainties – Weather-Related
Risks
|
43
|
ASSETS
|
||||
Current
assets:
|
||||
Cash
and cash equivalents
|
$ | 55,433 | ||
Restricted
Cash
|
183,221 | |||
Accounts
and notes receivable – trade, net of allowance for
doubtful
|
||||
accounts
of $17,306
|
3,606,851 | |||
Accounts
receivable – related parties
|
164 | |||
Inventories
|
812,934 | |||
Prepaid
and other current assets
|
241,816 | |||
Total
current assets
|
4,900,419 | |||
Property,
plant and equipment, net
|
16,087,502 | |||
Investments
in and advances to unconsolidated affiliates
|
2,503,337 | |||
Intangible
assets, net of accumulated amortization of $643,955
|
1,809,580 | |||
Goodwill
|
923,822 | |||
Deferred
tax assets
|
2,927 | |||
Other
assets
|
210,420 | |||
Total
assets
|
$ | 26,438,007 | ||
LIABILITIES
AND MEMBER'S EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable – trade
|
$ | 324,281 | ||
Accounts
payable – related parties
|
27,836 | |||
Accrued
product payables
|
3,953,531 | |||
Accrued
expenses
|
97,428 | |||
Accrued
interest
|
158,622 | |||
Other
current liabilities
|
515,145 | |||
Total
current liabilities
|
5,076,843 | |||
Long-term debt (see Note
11)
|
11,873,940 | |||
Deferred
tax liabilities
|
23,136 | |||
Other
long-term liabilities
|
103,270 | |||
Minority
interest
|
9,544,377 | |||
Commitments
and contingencies
|
||||
Member’s
equity, including accumulated other
|
||||
comprehensive
loss of $183,362 (see Note 12)
|
(183,559 | ) | ||
Total
liabilities and member’s equity
|
$ | 26,438,007 |
Limited
partners of Enterprise Products Partners:
|
||||
Third-party
owners of Enterprise Products Partners (1)
|
$ | 5,035,040 | ||
Related
party owners of Enterprise Products Partners (2)
|
278,372 | |||
Limited
partners of Enterprise GP Holdings:
|
||||
Third-party
owners of Enterprise GP Holdings (1)
|
1,025,808 | |||
Related
party owners of Enterprise GP Holdings (2)
|
1,034,808 | |||
Limited
partners of Duncan Energy Partners:
|
||||
Third-party
owners of Duncan Energy Partners (1)
|
281,913 | |||
Limited
partners of TEPPCO:
|
||||
Third-party
owners of TEPPCO (1)
|
1,771,250 | |||
Related
party owners of TEPPCO (2)
|
(13,812 | ) | ||
Joint
venture partners (3)
|
130,998 | |||
Total
minority interest on consolidated balance sheet
|
$ | 9,544,377 | ||
(1)
Consists
of non-affiliate public unitholders of Enterprise Products Partners,
Enterprise GP Holdings, Duncan Energy Partners and TEPPCO.
(2)
Consists
of unitholders of Enterprise Products Partners, Enterprise GP Holdings and
TEPPCO that are related party affiliates. This group is primarily
comprised of EPCO and certain of its private company consolidated
subsidiaries.
(3)
Represents
third-party ownership interests in joint ventures that we consolidate,
including Seminole Pipeline Company (“Seminole”), Tri-States Pipeline,
L.L.C. (“Tri-States”), Independence Hub, LLC (“Independence Hub”),
Wilprise Pipeline Company, L.L.C. (“Wilprise”) and Belle Rose NGL
Pipeline, L.L.C. (“Belle Rose”).
|
§
|
Investment
in Enterprise Products
Partners – Reflects the consolidated operations of Enterprise
Products Partners and its general partner,
EPGP.
|
§
|
Investment
in TEPPCO – Reflects the consolidated operations of TEPPCO and its
general partner, TEPPCO GP. This segment also includes the
assets and operations of Jonah Gas Gathering Company
(“Jonah”).
|
§
|
Investment
in Energy Transfer Equity – Reflects our investments in Energy
Transfer Equity and its general partner, LE GP. We account for
these non-controlling investments using the equity method of
accounting.
|
Investment
|
Investment
|
|||||||||||||||||||
in
|
in
|
|||||||||||||||||||
Enterprise
|
Investment
|
Energy
|
Adjustments
|
|||||||||||||||||
Products
|
in
|
Transfer
|
and
|
Consolidated
|
||||||||||||||||
Partners
|
TEPPCO
|
Equity
|
Eliminations
|
Totals
|
||||||||||||||||
Segment
assets: (1)
|
||||||||||||||||||||
At
September 30, 2008
|
$ | 17,868,304 | $ | 7,071,081 | $ | 1,602,611 | $ | (103,989 | ) | $ | 26,438,007 | |||||||||
Investments
in and advances
|
||||||||||||||||||||
to
unconsolidated affiliates (see Note 8):
|
||||||||||||||||||||
At
September 30, 2008
|
636,107 | 264,619 | 1,602,611 | -- | 2,503,337 | |||||||||||||||
Intangible
assets, net (see Note 10): (2)
|
||||||||||||||||||||
At
September 30, 2008
|
866,313 | 960,638 | -- | (17,371 | ) | 1,809,580 | ||||||||||||||
Goodwill
(see Note 10):
|
||||||||||||||||||||
At
September 30, 2008
|
616,996 | 306,826 | -- | -- | 923,822 | |||||||||||||||
(1)
Amounts
presented in the “Adjustments and Eliminations” column represent the
elimination of intercompany receivables and investment balances, as well
as the elimination of contracts Enterprise Products Partners purchased in
cash from TEPPCO in 2006.
(2)
Amounts
presented in the “Adjustments and Eliminations” column represent the
elimination of contracts Enterprise Products Partners purchased from
TEPPCO in 2006.
|
§
|
Distributions
of cash flow –
Each quarter, 100% of the cash distributions received by Enterprise
Unit from Enterprise Products Partners and Enterprise GP Holdings
will be distributed to the Class A limited partner until EPCO
Holdings has received an amount equal to the Class A preferred return
(as defined below), and any remaining distributions received by Enterprise
Unit will be distributed to the Class B limited partners. The
Class A preferred return equals the Class A capital base (as defined
below) multiplied by 5.0% per annum. The Class A limited
partner’s capital base equals the amount of any contributions of cash or
cash equivalents made by the Class A limited partner to Enterprise Unit,
plus any unpaid Class A preferred return from prior periods, less any
distributions made by Enterprise Unit of proceeds from the sale of units
owned by Enterprise Unit (as described
below).
|
§
|
Liquidating
Distributions –
Upon liquidation of Enterprise Unit, units having a fair market
value equal to the Class A limited partner capital base will be
distributed to EPCO Holdings, plus any accrued and unpaid Class A
preferred return for the quarter in which liquidation occurs. Any
remaining units will be distributed to the Class B limited
partners.
|
§
|
Sale
Proceeds – If
Enterprise Unit sells any units that it beneficially owns, the sale
proceeds will be distributed to the Class A limited partner and the
Class B limited partners in the same manner as liquidating
distributions described above.
|
§
|
Distributions
of cash flow –
Each quarter, 100% of the cash distributions received by TEPPCO
Unit from TEPPCO in that quarter will be distributed to the Class A
limited partner until the Class A limited partner has received an amount
equal to the Class A preferred return (as defined below), and any
excess distributions received by TEPPCO Unit in that quarter will be
distributed to the Class B limited partners. The
Class A preferred return equals the Class A capital base (as defined
below) multiplied by a floating rate determined by EPCO, in its sole
discretion, that will be no less than 4.5% and no greater than 5.725% per
annum. The Class A limited partner’s capital base equals
the amount of any other contributions of cash or cash equivalents made by
the Class A limited partner to TEPPCO Unit, plus any unpaid Class A
preferred return from prior periods, less any distributions made by TEPPCO
Unit of proceeds from the sale of units owned by TEPPCO Unit (as described
below).
|
§
|
Liquidating
Distributions –
Upon liquidation of TEPPCO Unit, units having a fair market value
equal to the Class A limited partner capital base will be distributed
to EPCO Holdings, plus any accrued Class A preferred return for the
quarter in which liquidation occurs. Any remaining units will
be distributed to the Class B limited
partners.
|
§
|
Sale
Proceeds – If
TEPPCO Unit sells any units that it beneficially owns, the sale proceeds
will be distributed to the Class A limited partner and the
Class B limited partners in the same manner as liquidating
distributions described above.
|
Weighted-
|
||||||||||||||||
Weighted-
|
average
|
|||||||||||||||
average
|
remaining
|
Aggregate
|
||||||||||||||
Number
of
|
strike
price
|
contractual
|
intrinsic
|
|||||||||||||
units
|
(dollars/unit)
|
term
(in years)
|
value (1)
|
|||||||||||||
Outstanding at December 31,
2007
(2)
|
2,315,000 | $ | 26.18 | |||||||||||||
Exercised
|
(61,500 | ) | $ | 20.38 | ||||||||||||
Forfeited
or terminated
|
(85,000 | ) | $ | 26.72 | ||||||||||||
Outstanding
at September 30, 2008
|
2,168,500 | $ | 26.32 | 5.44 | $ | 2,356 | ||||||||||
Options
exercisable at
|
||||||||||||||||
September
30, 2008
|
548,500 | $ | 21.47 | 4.33 | $ | 2,356 | ||||||||||
(1)
Aggregate intrinsic value
reflects fully vested option awards at September 30, 2008.
(2)
During
2008, Enterprise Products Partners amended the terms of certain of its
outstanding unit options. In general, the expiration dates of these
awards were modified from May and August 2017 to December
2012.
|
Weighted-
|
||||||||
average
grant
|
||||||||
Number
of
|
date
fair value
|
|||||||
units
|
per unit (1)
|
|||||||
Restricted
units at December 31, 2007
|
1,688,540 | |||||||
Granted
(2)
|
750,900 | $ | 25.30 | |||||
Forfeited
|
(84,677 | ) | $ | 26.83 | ||||
Vested
|
(115,150 | ) | $ | 22.83 | ||||
Restricted
units at September 30, 2008
|
2,239,613 | |||||||
(1)
Determined
by dividing the aggregate grant date fair value of awards by the number of
awards issued. The weighted-average grant date fair value per unit
for forfeited and vested awards is determined before an allowance for
forfeitures.
(2)
Aggregate
grant date fair value of restricted unit awards issued during 2008 was
$19.0 million based on a grant date market price of Enterprise Products
Partners’ common units ranging from $28.21 to $32.31 per unit and an
estimated forfeiture rate of 17.0%.
|
Weighted-
|
||||||||||||
Weighted-
|
average
|
|||||||||||
average
|
remaining
|
|||||||||||
Number
of
|
strike
price
|
contractual
|
||||||||||
units
|
(dollars/unit)
|
term
(in years)
|
||||||||||
Outstanding
at January 29, 2008
|
-- | |||||||||||
Granted
(1)
|
795,000 | $ | 30.93 | |||||||||
Outstanding
at September 30, 2008
|
795,000 | $ | 30.93 | 5.25 | ||||||||
(1) Aggregate grant date fair value
of these unit options issued during 2008 was $1.6 million based on the following
assumptions: (i) a grant date market price of Enterprise Products
Partners’ common units of $30.93 per unit; (ii) expected life of options
of 4.7 years; (iii) risk-free interest rate of 3.3%; (iv) expected
distribution yield on Enterprise Products Partners’ common units of 7.0%;
(v) expected unit price volatility on Enterprise Products Partners’ common
units of 19.8%; and (vi) an estimated forfeiture rate of
17.0%.
|
Weighted-
|
||||||||||||
Weighted-
|
average
|
|||||||||||
average
|
remaining
|
|||||||||||
Number
|
strike
price
|
contractual
|
||||||||||
of units
|
(dollars/unit)
|
term
(in years)
|
||||||||||
Outstanding at December 31,
2007 (1)
|
155,000 | $ | 45.35 | |||||||||
Granted (2)
|
200,000 | $ | 35.86 | |||||||||
Outstanding
at September 30, 2008
|
355,000 | $ | 40.00 | 4.82 | ||||||||
(1)
During
2008, previous unit option grants were amended. The expiration dates
of the 2007 awards were modified from May 22, 2017 to December 31,
2012.
(2)
The
total grant date fair value of these awards was $0.3 million based on the
following assumptions: (i) expected life of the option of 4.7 years;
(ii) risk-free interest rate of 3.3%; (iii) expected distribution yield on
TEPPCO common units of 7.9%; (iv) estimated forfeiture rate of 17.0% and
(v) expected unit price volatility on TEPPCO’s common units of
18.7%.
|
Weighted-
|
||||||||
average
grant
|
||||||||
Number
of
|
date
fair value
|
|||||||
units
|
per unit (1)
|
|||||||
Restricted
units at December 31, 2007
|
62,400 | |||||||
Granted (2)
|
95,900 | $ | 32.97 | |||||
Forfeited
|
(1,000 | ) | $ | 35.86 | ||||
Restricted
units at September 30, 2008
|
157,300 | |||||||
(1)
Determined
by dividing the aggregate grant date fair value of awards (including an
allowance for forfeitures) by the number of awards issued.
(2)
Aggregate
grant date fair value of restricted unit awards issued during the nine
months ended September 30, 2008 was $2.8 million based on grant date
market prices of TEPPCO’s common units ranging from $34.63 to $35.86 per
unit and an estimated forfeiture rate of 17.0%.
|
Number
|
Period
Covered
|
Termination
|
Variable
to
|
Notional
|
|||
Hedged
Variable Rate Debt
|
Of
Swaps
|
by
Swap
|
Date
of Swap
|
Fixed Rate
(1)
|
Value
|
||
Enterprise
GP Holdings’ variable-rate borrowings
|
2
|
Aug.
2007 to Aug. 2009
|
Aug.
2009
|
2.79% to
5.01%
|
$250.0
million
|
||
Enterprise
GP Holdings’ variable-rate borrowings
|
2
|
Sep.
2007 to Aug. 2011
|
Aug.
2011
|
2.79% to
4.82%
|
$250.0
million
|
||
(1)
Amounts
receivable from or payable to the swap counterparties are settled every
three months (the “settlement
period”).
|
Notional
|
Cash
|
|||||||
Value
|
Gains
|
|||||||
Interest
rate swap portfolio, December 31, 2007
|
$ | 1,050.0 | $ | -- | ||||
First
quarter of 2008 terminations
|
(200.0 | ) | 6.3 | |||||
Second
quarter of 2008 terminations
|
(250.0 | ) | 12.0 | |||||
Third
quarter of 2008 terminations (1)
|
(100.0 | ) | -- | |||||
Interest
rate swap portfolio, September 30, 2008
|
$ | 500.0 | $ | 18.3 | ||||
(1)
In
early October 2008, one counterparty filed for bankruptcy. At
September 30, 2008, the fair value of this interest rate swap was $3.4
million and this amount has been fully reserved. Hedge accounting for
this swap has been discontinued.
|
Notional
|
Cash
|
|||||||
Value
|
Losses
|
|||||||
Treasury
lock portfolio, December 31, 2007
|
$ | 600.0 | $ | -- | ||||
First
quarter of 2008 terminations
|
(350.0 | ) | 27.7 | |||||
Second
quarter of 2008 terminations
|
(250.0 | ) | 12.7 | |||||
Treasury
lock portfolio, September 30, 2008
|
$ | -- | $ | 40.4 |
§
|
Level
1 fair values are based on quoted prices, which are available in active
markets for identical assets or liabilities as of the measurement
date. Active markets are defined as those in which transactions
for identical assets or liabilities occur in sufficient frequency so as to
provide pricing information on an ongoing basis (e.g., the NYSE or
NYMEX). Level 1 primarily consists of financial assets and
liabilities such as exchange-traded financial instruments, publicly-traded
equity securities and U.S. government treasury
securities.
|
§
|
Level
2 fair values are based on pricing inputs other than quoted prices in
active markets (as reflected in Level 1 fair values) and are either
directly or indirectly observable as of the measurement
date. Level 2 fair values include instruments that are valued
using financial models or other appropriate valuation
methodologies. Such financial models are primarily
industry-standard models that consider various assumptions, including
quoted forward prices for commodities, time value of money, volatility
factors for stocks, and current market and contractual prices for the
underlying instruments, as well as other relevant economic
measures. Substantially all of these assumptions are observable
in the marketplace throughout the full term of the instrument, can be
derived from observable data, or are validated by inputs other than quoted
prices (e.g., interest rates and yield curves at commonly quoted
intervals). Level 2 includes non-exchange-traded instruments
such as over-the-counter forward contracts, options, and repurchase
agreements.
|
§
|
Level
3 fair values are based on unobservable inputs. Unobservable
inputs are used to measure fair value to the extent that observable inputs
are not available, thereby allowing for situations in which there is
little, if any, market activity for the asset or liability at the
measurement date. Unobservable inputs reflect the reporting
entity’s own ideas about the assumptions that market participants would
use in pricing an asset or liability (including assumptions about
risk). Unobservable inputs are based on the best information
available in the circumstances, which might include the reporting entity’s
internally-developed data. The reporting entity must not ignore
information about market participant assumptions that is reasonably
available without undue cost and effort. Level 3 inputs are
typically used in connection with internally developed valuation
methodologies where management makes its best estimate of an instrument’s
fair value. Level 3 generally includes specialized or unique
financial instruments that are tailored to meet a customer’s specific
needs.
|
Level
2
|
Level
3
|
Total
|
||||||||||
Financial
assets:
|
||||||||||||
Commodity
financial instruments
|
$ | 39,659 | $ | 20,042 | $ | 59,701 | ||||||
Interest
rate hedging financial instruments
|
13,151 | -- | 13,151 | |||||||||
Total
|
$ | 52,810 | $ | 20,042 | $ | 72,852 | ||||||
Financial
liabilities:
|
||||||||||||
Commodity
financial instruments
|
$ | 178,271 | $ | 58 | $ | 178,329 | ||||||
Interest
rate hedging financial instruments
|
15,004 | -- | 15,004 | |||||||||
Total
|
$ | 193,275 | $ | 58 | $ | 193,333 | ||||||
Net
financial assets, Level 3
|
$ | 19,984 |
Balance,
January 1, 2008
|
$ | (5,054 | ) | |
Total
gains (losses) included in:
|
||||
Net income
|
(1,836 | ) | ||
Other comprehensive income
|
2,419 | |||
Purchases,
issuances, settlements
|
1,861 | |||
Balance,
March 31, 2008
|
(2,610 | ) | ||
Total
gains (losses) included in:
|
||||
Net
income
|
256 | |||
Other
comprehensive income
|
(2,428 | ) | ||
Purchases,
issuances, settlements
|
71 | |||
Balance,
June 30, 2008
|
(4,711 | ) | ||
Total
gains (losses) included in:
|
||||
Net
income
|
(609 | ) | ||
Other
comprehensive income
|
23,114 | |||
Purchases,
issuances, settlements
|
2,190 | |||
Balance,
September 30, 2008
|
$ | 19,984 |
Investment
in Enterprise Products Partners:
|
||||
Working
inventory (1)
|
$ | 602,909 | ||
Forward-sales
inventory (2)
|
50,874 | |||
Subtotal
|
653,783 | |||
Investment
in TEPPCO:
|
||||
Working
inventory (3)
|
44,526 | |||
Forward-sales
inventory (4)
|
117,660 | |||
Subtotal
|
162,186 | |||
Eliminations
|
(3,035 | ) | ||
Total
inventory
|
$ | 812,934 | ||
(1)
Working
inventory is comprised of inventories of natural gas, NGLs and certain
petrochemical products that are either available-for-sale or used in the
provision for services.
(2)
Forward
sales inventory consists of segregated NGL and natural gas volumes
dedicated to the fulfillment of forward-sales contracts.
(3)
Working
inventory is comprised of inventories of crude oil, refined products,
liquefied petroleum gases (“LPGs”), lubrication oils, and specialty
chemicals that are either available-for-sale or used in the provision for
services.
(4)
Forward
sales inventory primarily consists of segregated crude oil volumes
dedicated to the fulfillment of forward-sales contracts.
|
Estimated
|
|||||||
Useful
Life
|
|||||||
In
Years
|
|||||||
Investment
in Enterprise Products Partners:
|
|||||||
Plants,
pipelines, buildings and related assets (1)
|
3-35(5)
|
$ | 12,007,666 | ||||
Storage
facilities (2)
|
5-35(6)
|
784,808 | |||||
Offshore
platforms and related facilities (3)
|
20-31
|
634,809 | |||||
Transportation
equipment (4)
|
3-10
|
35,865 | |||||
Land
|
50,560 | ||||||
Construction
in progress
|
1,424,987 | ||||||
Total
historical cost
|
14,938,695 | ||||||
Less
accumulated depreciation
|
2,249,274 | ||||||
Total
carrying value, net
|
$ | 12,689,421 | |||||
Investment
in TEPPCO:
|
|||||||
Plants,
pipelines, buildings and related assets (1)
|
5-40(5)
|
$ | 2,819,548 | ||||
Storage
facilities (2)
|
5-40(6)
|
292,560 | |||||
Transportation
equipment (4)
|
5-10
|
10,846 | |||||
Marine
vessels (7)
|
20-30
|
445,341 | |||||
Land
|
196,641 | ||||||
Construction
in progress
|
369,150 | ||||||
Total
historical cost
|
4,134,086 | ||||||
Less
accumulated depreciation
|
736,005 | ||||||
Total
carrying value, net
|
$ | 3,398,081 | |||||
Total
property, plant and equipment, net
|
$ | 16,087,502 | |||||
(1)
Includes
processing plants; NGL, crude oil, natural gas and other pipelines;
terminal loading and unloading facilities; buildings; office furniture and
equipment; laboratory and shop equipment; and related assets.
(2)
Includes
underground product storage caverns, above ground storage tanks, water
wells and related assets.
(3)
Includes
offshore platforms and related facilities and assets.
(4)
Includes
vehicles and similar assets used in our operations.
(5)
In
general, the estimated useful lives of major components of this category
approximate the following: processing plants, 20-35 years; pipelines
and related equipment, 5-40 years; terminal facilities, 10-35 years;
delivery facilities, 20-40 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 major components of this category
approximate the following: underground storage facilities, 5-35
years; storage tanks 10-40 years; and water wells, 5-35
years.
(7)
See
Note 9 for additional information regarding the acquisition of marine
services businesses by TEPPCO in February 2008.
|
For
the
|
For
the
|
|||||||
Three
Months
|
Nine
Months
|
|||||||
Ended
|
Ended
|
|||||||
September
30,
|
September
30,
|
|||||||
2008
|
2008
|
|||||||
Investment
in Enterprise Products Partners:
|
||||||||
Capitalized
interest (1)
|
$ | 17,284 | $ | 53,019 | ||||
Investment
in TEPPCO:
|
||||||||
Capitalized
interest (1)
|
4,293 | 14,124 | ||||||
(1)
Capitalized
interest increases the carrying value of the associated asset and reduces
interest expense during the period it is recorded.
|
Investment
in
|
||||||||||||
Enterprise
|
||||||||||||
Products
|
Investment
in
|
|||||||||||
Partners
|
TEPPCO
|
Total
|
||||||||||
ARO
liability balance, December 31, 2007
|
$ | 40,614 | $ | 1,610 | $ | 42,224 | ||||||
Liabilities
incurred
|
810 | -- | 810 | |||||||||
Liabilities
settled
|
(7,154 | ) | (355 | ) | (7,509 | ) | ||||||
Accretion
expense
|
1,660 | 210 | 1,870 | |||||||||
Revisions
in estimated cash flows
|
2,411 | 3,589 | 6,000 | |||||||||
ARO
liability balance, September 30, 2008
|
$ | 38,341 | $ | 5,054 | $ | 43,395 |
Ownership
|
|||||||
Percentage
|
|||||||
Investment
in Enterprise Products Partners:
|
|||||||
Venice
Energy Service Company, L.L.C. (“VESCO”)
|
13.1%
|
$ | 38,542 | ||||
K/D/S
Promix, L.L.C. (“Promix”)
|
50.0%
|
47,294 | |||||
Baton
Rouge Fractionators LLC (“BRF”)
|
32.2%
|
25,411 | |||||
Evangeline
(1)
|
49.5%
|
4,494 | |||||
Poseidon
Oil Pipeline Company, L.L.C. (“Poseidon”)
|
36.0%
|
59,364 | |||||
Cameron
Highway Oil Pipeline Company (“Cameron Highway”)
|
50.0%
|
260,713 | |||||
Deepwater
Gateway, L.L.C. (“Deepwater Gateway”)
|
50.0%
|
109,263 | |||||
Neptune
Pipeline Company, L.L.C. (“Neptune”)
|
25.7%
|
52,277 | |||||
Nemo
Gathering Company, LLC (“Nemo”)
|
33.9%
|
784 | |||||
White
River Hub, LLC (“White River Hub”) (2)
|
50.0%
|
19,654 | |||||
Baton
Rouge Propylene Concentrator LLC (“BRPC”)
|
30.0%
|
14,256 | |||||
Other
|
50.0%
|
4,054 | |||||
Total
Investment in Enterprise Products Partners
|
636,106 | ||||||
Investment
in TEPPCO:
|
|||||||
Seaway
Crude Pipeline Company (“Seaway”)
|
50.0%
|
190,847 | |||||
Centennial
Pipeline LLC (“Centennial”)
|
50.0%
|
73,404 | |||||
Other
|
25.0%
|
369 | |||||
Total
Investment in TEPPCO
|
264,620 | ||||||
Investment in Energy Transfer
Equity:
|
|||||||
Energy
Transfer Equity
|
17.5%
|
1,590,694 | |||||
LE
GP
|
34.9%
|
11,917 | |||||
Total
Investment in Energy Transfer Equity
|
1,602,611 | ||||||
Total
consolidated
|
$ | 2,503,337 | |||||
(1)
Refers
to ownership interests in Evangeline Gas Pipeline Company, L.P. and
Evangeline Gas Corp., collectively.
(2)
In
February 2008, Enterprise Products Partners acquired a 50.0% ownership
interest in White River Hub.
|
Investment in
|
Investment
in
|
|||||||||||||||
Enterprise
|
Energy
|
|||||||||||||||
Products
|
Investment in
|
Transfer
|
||||||||||||||
Partners
|
TEPPCO
|
Equity
|
Total
|
|||||||||||||
Initial
excess cost amounts attributable to:
|
||||||||||||||||
Fixed
Assets
|
$ | 51,476 | $ | 30,277 | $ | 576,626 | $ | 658,379 | ||||||||
Goodwill
|
-- | -- | 335,758 | 335,758 | ||||||||||||
Intangibles
– finite life
|
-- | 30,021 | 244,695 | 274,716 | ||||||||||||
Intangibles
– indefinite life
|
-- | -- | 513,508 | 513,508 | ||||||||||||
Total
|
$ | 51,476 | $ | 60,298 | $ | 1,670,587 | $ | 1,782,361 | ||||||||
Excess
cost amounts, net of amortization at:
|
||||||||||||||||
September
30, 2008
|
$ | 34,743 | $ | 29,637 | $ | 1,618,728 | $ | 1,683,108 |
§
|
$543.4
million attributed to fixed assets;
|
§
|
$513.5
million attributed to the IDRs (an indefinite-life intangible asset)
held by Energy Transfer Equity in the cash flows of
ETP;
|
§
|
$226.0
million attributed to amortizable intangible
assets;
|
§
|
and
$335.8 million attributed to equity method
goodwill.
|
Cenac
|
Horizon
|
Dixie
|
||||||||||||||||||
Acquisition
|
Acquisition
|
Acquisition
|
Other
(1)
|
Total
|
||||||||||||||||
Assets
acquired in business combination:
|
||||||||||||||||||||
Current
assets
|
$ | -- | $ | -- | $ | -- | $ | 1,554 | $ | 1,554 | ||||||||||
Property,
plant and equipment, net
|
362,872 | 72,196 | 24,113 | (8,684 | ) | 450,497 | ||||||||||||||
Intangible
assets
|
63,500 | 6,500 | -- | 12,747 | 82,747 | |||||||||||||||
Total
assets acquired
|
426,372 | 78,696 | 24,113 | 5,617 | 534,798 | |||||||||||||||
Liabilities
assumed in business combination:
|
||||||||||||||||||||
Other
long-term liabilities
|
(63,157 | ) | -- | -- | -- | (63,157 | ) | |||||||||||||
Minority
interest
|
-- | -- | 7,630 | -- | 7,630 | |||||||||||||||
Total
liabilities assumed
|
(63,157 | ) | -- | 7,630 | -- | (55,527 | ) | |||||||||||||
Total
assets acquired plus liabilities assumed
|
363,215 | 78,696 | 31,743 | 5,617 | 479,271 | |||||||||||||||
Fair
value of 4,854,899 TEPPCO common units
|
186,558 | -- | -- | -- | 186,558 | |||||||||||||||
Total
cash used for business combinations
|
258,123 | 87,525 | 57,088 | 6,220 | 408,956 | |||||||||||||||
Goodwill
|
$ | 81,466 | $ | 8,829 | $ | 25,345 | $ | 603 | $ | 116,243 | ||||||||||
(1)
Primarily
represents non-cash reclassification adjustments to Enterprise Products
Partners’ December 2007 preliminary fair value estimates for assets
acquired in its South Monco natural gas pipeline
acquisition. Additionally, in August 2008, TEPPCO purchased
lubrication and other fuel assets and recorded $0.6 million in goodwill
related to this transaction.
|
Gross
|
Accum.
|
Carrying
|
||||||||||
Value
|
Amort.
|
Value
|
||||||||||
Investment
in Enterprise Products Partners:
|
||||||||||||
Customer
relationship intangibles
|
$ | 858,354 | $ | (258,555 | ) | $ | 599,799 | |||||
Contract-based
intangibles
|
398,612 | (149,469 | ) | 249,143 | ||||||||
Subtotal
|
1,256,966 | (408,024 | ) | 848,942 | ||||||||
Investment
in TEPPCO:
|
||||||||||||
Incentive
distribution rights
|
606,926 | -- | 606,926 | |||||||||
Customer
relationship intangibles
|
52,381 | (2,609 | ) | 49,772 | ||||||||
Gas
gathering agreements
|
462,449 | (205,392 | ) | 257,057 | ||||||||
Other
contract-based intangibles
|
74,813 | (27,930 | ) | 46,883 | ||||||||
Subtotal
|
1,196,569 | (235,931 | ) | 960,638 | ||||||||
Total
|
$ | 2,453,535 | $ | (643,955 | ) | $ | 1,809,580 |
Investment
in Enterprise Products Partners
|
$ | 616,996 | ||
Investment
in TEPPCO
|
306,826 | |||
Totals
|
$ | 923,822 |
Principal
amount of debt obligations of Enterprise GP Holdings
|
$ | 1,077,000 | ||
Principal
amount of debt obligations of Enterprise Products
Partners:
|
||||
Senior
debt obligations
|
7,184,201 | |||
Subordinated
debt obligations
|
1,250,000 | |||
Total
principal amount of debt obligations of Enterprise Products
Partners
|
8,434,201 | |||
Principal
amount of debt obligations of TEPPCO:
|
||||
Senior
debt obligations
|
2,024,717 | |||
Subordinated
debt obligations
|
300,000 | |||
Total
principal amount of debt obligations of TEPPCO
|
2,324,717 | |||
Total
principal amount of consolidated debt obligations
|
11,835,918 | |||
Other,
non-principal amounts:
|
||||
Changes
in fair value of debt-related financial instruments (see Note
5)
|
20,096 | |||
Unamortized
discounts, net of premiums
|
(12,784 | ) | ||
Unamortized
deferred gains related to terminated interest rate swaps (see Note
5)
|
30,710 | |||
Total
other, non-principal amounts
|
38,022 | |||
Total
consolidated debt obligations
|
$ | 11,873,940 | ||
Standby
letters of credit outstanding:
|
||||
Enterprise
Products Partners
|
$ | 61,100 | ||
Total
standby letters of credit
|
$ | 61,100 |
EPE
Revolver, variable rate, due September 2012
|
$ | 102,000 | ||
$125.0
million Term Loan A, variable rate, due September 2012
|
125,000 | |||
$850.0
million Term Loan B, variable rate, due November 2014
|
850,000 | |||
Total
debt obligations of Enterprise GP Holdings
|
$ | 1,077,000 |
Senior
debt obligations of Enterprise Products Partners:
|
||||
EPO
Revolver, variable rate, due November 2012
|
$ | 1,150,701 | ||
EPO
Senior Notes B, 7.50% fixed-rate, due February 2011
|
450,000 | |||
EPO
Senior Notes C, 6.375% fixed-rate, due February 2013
|
350,000 | |||
EPO
Senior Notes D, 6.875% fixed-rate, due March 2033
|
500,000 | |||
EPO
Senior Notes F, 4.625% fixed-rate, due October 2009
|
500,000 | |||
EPO
Senior Notes G, 5.60% fixed-rate, due October 2014
|
650,000 | |||
EPO
Senior Notes H, 6.65% fixed-rate, due October 2034
|
350,000 | |||
EPO
Senior Notes I, 5.00% fixed-rate, due March 2015
|
250,000 | |||
EPO
Senior Notes J, 5.75% fixed-rate, due March 2035
|
250,000 | |||
EPO
Senior Notes K, 4.950% fixed-rate, due June 2010
|
500,000 | |||
EPO
Senior Notes L, 6.30%, fixed-rate, due September 2017
|
800,000 | |||
EPO
Senior Notes M, 5.65%, fixed-rate, due April 2013
|
400,000 | |||
EPO
Senior Notes N, 6.50%, fixed-rate, due January 2019
|
700,000 | |||
Petal
GO Zone Bonds, variable rate, due August 2037
|
57,500 | |||
Pascagoula
MBFC Loan, 8.70% fixed-rate, due March 2010
|
54,000 | |||
Dixie
Revolver, variable rate, due June 2010
|
10,000 | |||
Duncan
Energy Partners’ Revolver, variable rate, due February
2011
|
212,000 | |||
Total
senior debt obligations of Enterprise Products Partners
|
7,184,201 | |||
Subordinated
debt obligations of Enterprise Products Partners:
|
||||
EPO
Junior Notes A, fixed/variable rates, due August 2066
|
550,000 | |||
EPO
Junior Notes B, fixed/variable rates, due January 2068
|
700,000 | |||
Total
subordinated debt obligations of Enterprise Products
Partners
|
1,250,000 | |||
Total
principal amount of debt obligations of Enterprise Products
Partners
|
$ | 8,434,201 |
Senior
debt obligations of TEPPCO:
|
||||
TEPPCO
Revolver, variable rate, due December 2012
|
$ | 324,717 | ||
TEPPCO
Senior Notes, 7.625% fixed rate, due February 2012
|
500,000 | |||
TEPPCO
Senior Notes, 6.125% fixed rate, due February 2013
|
200,000 | |||
TEPPCO
Senior Notes, 5.90% fixed rate, due April 2013
|
250,000 | |||
TEPPCO
Senior Notes, 6.65% fixed rate, due April 2018
|
350,000 | |||
TEPPCO
Senior Notes, 7.55% fixed rate, due April 2038
|
400,000 | |||
Total
senior debt obligations of TEPPCO
|
2,024,717 | |||
Subordinated
debt obligations of TEPPCO:
|
||||
TEPPCO
Junior Subordinated Notes, fixed/variable rates, due June
2067
|
300,000 | |||
Total principal amount of debt obligations of TEPPCO
|
$ | 2,324,717 |
Borrowings,
January 2008 (1)
|
$ | 355,000 | ||
Borrowings,
February 2008 (2)
|
645,000 | |||
Repayments,
March 2008
|
(1,000,000 | ) | ||
Balance,
March 27, 2008 (3)
|
$ | -- | ||
(1)
Funds
borrowed to finance the retirement of TE Products’ senior
notes.
(2)
Funds
borrowed to finance TEPPCO’s marine services acquisitions and for general
partnership purposes.
(3)
TEPPCO’s
Short Term Credit Facility was terminated on March 27, 2008 upon full
repayment of borrowings thereunder.
|
Weighted-average
|
|
interest
rate
|
|
paid
|
|
EPE
Revolver
|
4.68%
|
EPE
Term Loan A
|
4.64%
|
EPE
Term Loan B
|
5.47%
|
EPO
Revolver
|
3.62%
|
Dixie
Revolver
|
3.25%
|
Petal
GO Zone Bonds
|
2.27%
|
Duncan
Energy Partners’ Revolver
|
4.15%
|
TEPPCO
Revolver
|
3.56%
|
TEPPCO
Short-Term Credit Facility
|
4.02%
|
2008
|
$ | -- | ||
2009
|
500,000 | |||
2010
|
564,000 | |||
2011
|
662,000 | |||
2012
|
2,202,418 | |||
Thereafter
|
7,907,500 | |||
Total
scheduled principal payments
|
$ | 11,835,918 |
Scheduled
Maturities of Debt
|
|||||||||||||||||||||||||||||||
Ownership
|
After
|
||||||||||||||||||||||||||||||
Interest
|
Total
|
2008
|
2009
|
2010
|
2011
|
2012
|
2012
|
||||||||||||||||||||||||
Poseidon
(1)
|
36.0%
|
$ | 109,000 | $ | -- | $ | -- | $ | -- | $ | 109,000 | $ | -- | $ | -- | ||||||||||||||||
Evangeline
(1)
|
49.5%
|
20,650 | 5,000 | 5,000 | 3,150 | 7,500 | -- | -- | |||||||||||||||||||||||
Centennial
(2)
|
50.0%
|
132,450 | 2,550 | 9,900 | 9,100 | 9,000 | 8,900 | 93,000 | |||||||||||||||||||||||
Total
|
$ | 262,100 | $ | 7,550 | $ | 14,900 | $ | 12,250 | $ | 125,500 | $ | 8,900 | $ | 93,000 | |||||||||||||||||
(1)
Denotes
an unconsolidated affiliate of Enterprise Products Partners.
(2)
Denotes
an unconsolidated affiliate of TEPPCO.
|
Commodity
financial instruments – cash flow hedges (1)
|
$ | (133,099 | ) | |
Interest
rate financial instruments – cash flow hedges
|
(46,821 | ) | ||
Foreign
currency translation adjustment
|
1,651 | |||
Pension
and postretirement benefit plans (2)
|
324 | |||
Proportionate
share of other comprehensive loss of
|
||||
unconsolidated
affiliates, primarily Energy Transfer Equity
|
(5,417 | ) | ||
Total
accumulated other comprehensive income (loss)
|
$ | (183,362 | ) | |
(1)
The
negative change in fair value of our commodity financial instruments is
primarily due to a significant decrease in natural gas prices during the
third quarter of 2008.
(2)
See
Note 2 for additional information regarding Dixie’s pension and
postretirement benefit plans.
|
§
|
EPCO
and its consolidated private company subsidiaries;
and
|
§
|
the
Employee Partnerships (see Note 4).
|
Payment
or Settlement due by Period
|
||||||||||||||||||||
Less
than
|
1-3
|
4-5
|
More
than
|
|||||||||||||||||
Total
|
1
year
|
years
|
years
|
5
years
|
||||||||||||||||
Product
purchase commitments:
|
||||||||||||||||||||
Estimated
payment obligations:
|
||||||||||||||||||||
Natural
gas
|
$ | 5,707,213 | $ | 261,703 | $ | 985,430 | $ | 1,232,670 | $ | 3,227,410 | ||||||||||
Underlying
volume commitment:
|
||||||||||||||||||||
Natural
gas (in billion British thermal units)
|
927,765 | 45,360 | 158,775 | 199,505 | 524,125 | |||||||||||||||
Service
payment commitments
|
||||||||||||||||||||
for
pipeline capacity reservation
|
$ | 157,633 | $ | 2,730 | $ | 27,414 | $ | 30,074 | $ | 97,415 |
Business
interruption proceeds:
|
||||
Hurricane
Ivan
|
$ | -- | ||
Hurricane
Katrina
|
501 | |||
Hurricane
Rita
|
662 | |||
Other
|
-- | |||
Total
proceeds
|
1,163 | |||
Property
damage proceeds:
|
||||
Hurricane
Ivan
|
-- | |||
Hurricane
Katrina
|
9,404 | |||
Hurricane
Rita
|
2,678 | |||
Other
|
-- | |||
Total
proceeds
|
12,082 | |||
Total
|
$ | 13,245 |