|
|
|
(State or Other Jurisdiction of
|
(Commission File Number)
|
(IRS Employer
|
Incorporation)
|
Identification No.)
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Title of Each Class
|
Trading Symbol(s)
|
Name of Each Exchange On Which Registered
|
|
|
|
Exhibit No.
|
Description
|
99.1
|
|
104
|
Cover Page Interactive Data File–the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are
embedded within the Inline XBRL document.
|
ENTERPRISE PRODUCTS PARTNERS L.P.
|
|||
By:
|
Enterprise Products Holdings LLC,
its General Partner
|
||
Date: July 29, 2020
|
By:
|
/s/ R. Daniel Boss
|
|
Name:
|
R. Daniel Boss
|
||
Title:
|
Executive Vice President – Accounting, Risk Control and
Information Technology 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
|
|
Exhibit 99.1
|
Three Months Ended June 30,
|
||||||||
($ in millions, except per unit amounts)
|
2020
|
2019
|
||||||
Operating income
|
$
|
1,437
|
$
|
1,560
|
||||
Net income attributable to limited partners (1)
|
$
|
1,035
|
$
|
1,215
|
||||
Fully diluted earnings per unit (1)
|
$
|
0.47
|
$
|
0.55
|
||||
CFFO (2)
|
$
|
1,182
|
$
|
2,023
|
||||
Total gross operating margin (3)
|
$
|
1,998
|
$
|
2,081
|
||||
Adjusted EBITDA (3)
|
$
|
1,961
|
$
|
2,089
|
||||
FCF (3)
|
$
|
305
|
$
|
947
|
||||
DCF (3)
|
$
|
1,577
|
$
|
1,722
|
(1)
|
Net income and fully diluted earnings per unit for the second quarters of 2020 and 2019 include non-cash asset impairment and related
charges of approximately $12 million, or $0.01 per unit, and $7 million or less than $0.01 per unit, respectively. For the six months ended June 30, 2020 and 2019, net income and fully diluted earnings per unit include $13 million, or
$0.01 per unit and $12 million, or $0.01 per unit, respectively, of non-cash asset impairment and related charges.
|
(2)
|
Net cash flow provided by operating activities, or cash flow from operations (“CFFO”), reflects the timing of cash receipts and payments
related to operations along with other changes in working capital accounts. The net effect of changes in operating accounts, which are a component of CFFO, was a net decrease in CFFO of $431 million in the second quarter of 2020 compared to
a net increase in CFFO of $228 million in the second quarter of 2019.
|
(3)
|
Total gross operating margin, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), free cash flow
(“FCF”) and distributable cash flow (“DCF”) are non-generally accepted accounting principle (“non-GAAP”) financial measures that are defined and reconciled later in this press release.
|
•
|
Gross operating margin, operating income and net income attributable to limited partners for the second quarter of 2020 included $62
million of non-cash, mark-to-market gains on financial instruments used in our hedging activities, compared to $13 million of non-cash, mark-to-market losses for the second quarter of 2019.
|
•
|
Enterprise increased its cash distribution with respect to the second quarter of 2020 by 1.1 percent to $0.445 per unit compared to the
cash distribution paid with respect to the second quarter of 2019. The cash distribution will be paid on August 12, 2020 to unitholders of record as of the close of business on July 31, 2020.
|
•
|
Enterprise reported DCF of $1.6 billion for the second quarter of 2020, which provided 1.6 times coverage of the $0.445 per unit cash
distribution and resulted in $597 million of retained DCF. DCF of $3.1 billion for the first six months of 2020 also provided 1.6 times coverage of the aggregate $0.89 per unit cash distribution and resulted in $1.2 billion of retained DCF
for such period.
|
•
|
CFFO was $1.2 billion for the second quarter of 2020, or a decrease of $842 million compared to the second quarter of 2019. The net
effect of changes in operating accounts, primarily used for marketing activities, is responsible for $659 million of this decrease in CFFO between the two periods. FCF for the second quarter of 2020 and twelve months ending June 30, 2020
was $305 million and $2.7 billion, respectively.
|
•
|
Capital investments were $910 million in the second quarter of 2020 and $2.0 billion for the first six months of 2020. Included in these
investments were sustaining capital expenditures of $74 million in the second quarter of 2020 and $143 million in the first six months of 2020.
|
Three Months Ended June 30,
|
||||||||
2020
|
2019
|
|||||||
NGL, crude oil, refined products & petrochemical
pipeline volumes (million BPD)
|
6.2
|
6.6
|
||||||
Marine terminal volumes (million BPD)
|
1.7
|
2.0
|
||||||
Natural gas pipeline volumes (TBtus/d)
|
13.0
|
14.3
|
||||||
NGL fractionation volumes (million BPD)
|
1.2
|
1.0
|
||||||
Propylene plant production volumes (MBPD) | 72 | 104 | ||||||
Fee-based natural gas processing volumes (Bcf/d)
|
4.1
|
4.7
|
||||||
Equity NGL production volumes (MBPD)
|
188
|
144
|
Enterprise Products Partners L.P.
|
Exhibit A
|
|||||||||||||||||||
Condensed Statements of Consolidated Operations – UNAUDITED
|
|
|
|
|
|
|
||||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
For the Twelve
Months Ended
June 30,
|
||||||||||||||||||
2020
|
2019
|
2020
|
2019
|
2020
|
||||||||||||||||
Revenues
|
$
|
5,751.0
|
$
|
8,276.3
|
$
|
13,233.5
|
$
|
16,819.8
|
$
|
29,202.9
|
||||||||||
Costs and expenses:
|
||||||||||||||||||||
Operating costs and expenses
|
4,370.4
|
6,800.9
|
10,430.7
|
13,820.6
|
23,671.9
|
|||||||||||||||
General and administrative costs
|
57.0
|
52.5
|
112.5
|
104.7
|
219.5
|
|||||||||||||||
Total costs and expenses
|
4,427.4
|
6,853.4
|
10,543.2
|
13,925.3
|
23,891.4
|
|||||||||||||||
Equity in income of unconsolidated affiliates
|
113.3
|
137.4
|
254.1
|
292.0
|
525.1
|
|||||||||||||||
Operating income
|
1,436.9
|
1,560.3
|
2,944.4
|
3,186.5
|
5,836.6
|
|||||||||||||||
Other income (expense):
|
||||||||||||||||||||
Interest expense
|
(320.2
|
)
|
(290.1
|
)
|
(637.7
|
)
|
(567.3
|
)
|
(1,313.4
|
)
|
||||||||||
Other, net
|
3.8
|
(24.0
|
)
|
9.6
|
(80.3
|
)
|
(13.1
|
)
|
||||||||||||
Total other expense
|
(316.4
|
)
|
(314.1
|
)
|
(628.1
|
)
|
(647.6
|
)
|
(1,326.5
|
)
|
||||||||||
Income before income taxes
|
1,120.5
|
1,246.2
|
2,316.3
|
2,538.9
|
4,510.1
|
|||||||||||||||
Benefit from (provision for) income taxes
|
(59.7
|
)
|
(9.7
|
)
|
119.5
|
(22.0
|
)
|
95.9
|
||||||||||||
Net income
|
1,060.8
|
1,236.5
|
2,435.8
|
2,516.9
|
4,606.0
|
|||||||||||||||
Net income attributable to noncontrolling interests
|
(26.1
|
)
|
(21.8
|
)
|
(51.0
|
)
|
(41.7
|
)
|
(105.1
|
)
|
||||||||||
Net income attributable to limited partners
|
$
|
1,034.7
|
$
|
1,214.7
|
$
|
2,384.8
|
$
|
2,475.2
|
$
|
4,500.9
|
||||||||||
Per unit data (fully diluted):
|
||||||||||||||||||||
Earnings per unit
|
$
|
0.47
|
$
|
0.55
|
$
|
1.08
|
$
|
1.12
|
$
|
2.04
|
||||||||||
Average limited partner units outstanding (in millions)
|
2,201.9
|
2,202.6
|
2,203.0
|
2,201.1
|
2,202.6
|
|||||||||||||||
Supplemental financial data:
|
||||||||||||||||||||
Net cash flow provided by operating activities
|
$
|
1,181.6
|
$
|
2,023.3
|
$
|
3,193.8
|
$
|
3,183.7
|
$
|
6,530.6
|
||||||||||
Cash flows used in investing activities
|
$
|
858.8
|
$
|
1,112.0
|
$
|
1,930.5
|
$
|
2,286.5
|
$
|
4,219.5
|
||||||||||
Cash flows used in financing activities
|
$
|
1,001.8
|
$
|
911.5
|
$
|
236.7
|
$
|
1,200.0
|
$
|
981.8
|
||||||||||
Total debt principal outstanding at end of period
|
$
|
29,896.4
|
$
|
27,121.4
|
$
|
29,896.4
|
$
|
27,121.4
|
$
|
29,896.4
|
||||||||||
Non-GAAP Distributable Cash Flow (1)
|
$
|
1,577.3
|
$
|
1,722.4
|
$
|
3,130.9
|
$
|
3,350.8
|
$
|
6,404.0
|
||||||||||
Non-GAAP Adjusted EBITDA (2)
|
$
|
1,961.2
|
$
|
2,089.0
|
$
|
3,939.9
|
$
|
4,074.8
|
$
|
7,982.4
|
||||||||||
Non-GAAP Free Cash Flow (3)
|
$
|
305.4
|
$
|
947.2
|
$
|
1,221.2
|
$
|
949.9
|
$
|
2,742.9
|
||||||||||
Gross operating margin by segment:
|
||||||||||||||||||||
NGL Pipelines & Services
|
$
|
968.1
|
$
|
966.3
|
$
|
2,010.1
|
$
|
1,925.5
|
$
|
4,154.4
|
||||||||||
Crude Oil Pipelines & Services
|
634.4
|
513.2
|
1,087.3
|
1,175.5
|
1,999.6
|
|||||||||||||||
Natural Gas Pipelines & Services
|
208.9
|
301.8
|
492.7
|
566.1
|
989.2
|
|||||||||||||||
Petrochemical & Refined Products Services
|
191.5
|
304.9
|
470.0
|
547.5
|
992.1
|
|||||||||||||||
Total segment gross operating margin (4)
|
2,002.9
|
2,086.2
|
4,060.1
|
4,214.6
|
8,135.3
|
|||||||||||||||
Net adjustment for shipper make-up rights (5)
|
(4.5
|
)
|
(5.7
|
)
|
(14.2
|
)
|
(0.4
|
)
|
(37.9
|
)
|
||||||||||
Non-GAAP total gross operating margin (6)
|
$
|
1,998.4
|
$
|
2,080.5
|
$
|
4,045.9
|
$
|
4,214.2
|
$
|
8,097.4
|
||||||||||
(1) See Exhibit E for reconciliation to GAAP net cash flow provided by operating activities.
(2) See Exhibit F for reconciliation to GAAP net cash flow provided by operating activities.
(3) See Exhibit D for reconciliation to GAAP net cash flow provided by operating activities.
(4) 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”).
(5) 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.
(6) See Exhibit G 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,
|
For the Twelve
Months Ended
June 30,
|
||||||||||||||||||
2020
|
2019
|
2020
|
2019
|
2020
|
||||||||||||||||
Selected operating data: (1)
|
||||||||||||||||||||
NGL Pipelines & Services, net:
|
||||||||||||||||||||
NGL pipeline transportation volumes (MBPD)
|
3,482
|
3,587
|
3,622
|
3,523
|
3,666
|
|||||||||||||||
NGL marine terminal volumes (MBPD)
|
701
|
625
|
721
|
584
|
694
|
|||||||||||||||
NGL fractionation volumes (MBPD)
|
1,154
|
1,000
|
1,186
|
984
|
1,136
|
|||||||||||||||
Equity NGL production volumes (MBPD) (2)
|
188
|
144
|
164
|
150
|
151
|
|||||||||||||||
Fee-based natural gas processing volumes (MMcf/d) (3,4)
|
4,136
|
4,705
|
4,398
|
4,733
|
4,572
|
|||||||||||||||
Crude Oil Pipelines & Services, net:
|
||||||||||||||||||||
Crude oil pipeline transportation volumes (MBPD)
|
1,890
|
2,378
|
2,141
|
2,310
|
2,220
|
|||||||||||||||
Crude oil marine terminal volumes (MBPD)
|
726
|
985
|
854
|
935
|
908
|
|||||||||||||||
Natural Gas Pipelines & Services, net:
|
||||||||||||||||||||
Natural gas pipeline transportation volumes (BBtus/d) (5)
|
12,975
|
14,349
|
13,419
|
14,274
|
13,777
|
|||||||||||||||
Petrochemical & Refined Products Services, net:
|
||||||||||||||||||||
Propylene production volumes (MBPD)
|
72
|
104
|
85
|
97
|
91
|
|||||||||||||||
Butane isomerization volumes (MBPD)
|
68
|
109
|
86
|
110
|
98
|
|||||||||||||||
Standalone DIB processing volumes (MBPD)
|
130
|
96
|
118
|
94
|
111
|
|||||||||||||||
Octane enhancement and related plant sales volumes (MBPD) (6)
|
32
|
39
|
33
|
31
|
37
|
|||||||||||||||
Pipeline transportation volumes, primarily refined products
and petrochemicals (MBPD)
|
786
|
672
|
748
|
740
|
749
|
|||||||||||||||
Refined products and petrochemicals marine terminal volumes (MBPD)
|
250
|
396
|
261
|
367
|
266
|
|||||||||||||||
Total, net:
|
||||||||||||||||||||
NGL, crude oil, petrochemical and refined products
pipeline transportation volumes (MBPD)
|
6,158
|
6,637
|
6,511
|
6,573
|
6,635
|
|||||||||||||||
Natural gas pipeline transportation volumes (BBtus/d)
|
12,975
|
14,349
|
13,419
|
14,274
|
13,777
|
|||||||||||||||
Equivalent pipeline transportation volumes (MBPD) (7)
|
9,572
|
10,413
|
10,042
|
10,329
|
10,261
|
|||||||||||||||
NGL, crude oil, refined products and petrochemical
marine terminal volumes (MBPD)
|
1,677
|
2,006
|
1,836
|
1,886
|
1,868
|
|||||||||||||||
(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) Fee-based natural gas processing volumes are measured at either the wellhead or plant inlet in MMcf/d. For the third and fourth quarters of 2019, fee-based natural gas processing volumes measured in
this manner were 4,724 MMcf/d and 4,763 MMcf/d, respectively, and averaged 4,738 MMcf/d for 2019.
(5) “BBtus/d” means billion British thermal units per day.
(6) Reflects aggregate sales volumes for our octane additive and iBDH facilities located at our Mont Belvieu complex and our high-purity isobutylene production facility located adjacent to the Houston Ship
Channel.
(7) 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 (1)
|
$/gallon (2)
|
$/gallon (2)
|
$/gallon (2)
|
$/gallon (2)
|
$/gallon (2)
|
$/pound (3)
|
$/pound (3)
|
|||||||||||||||||||||||||
2019 by quarter:
|
||||||||||||||||||||||||||||||||
First Quarter
|
$
|
3.15
|
$
|
0.30
|
$
|
0.67
|
$
|
0.82
|
$
|
0.85
|
$
|
1.16
|
$
|
0.38
|
$
|
0.24
|
||||||||||||||||
Second Quarter
|
$
|
2.64
|
$
|
0.21
|
$
|
0.55
|
$
|
0.63
|
$
|
0.65
|
$
|
1.21
|
$
|
0.37
|
$
|
0.24
|
||||||||||||||||
Third Quarter
|
$
|
2.23
|
$
|
0.17
|
$
|
0.44
|
$
|
0.51
|
$
|
0.66
|
$
|
1.06
|
$
|
0.38
|
$
|
0.23
|
||||||||||||||||
Fourth Quarter
|
$
|
2.50
|
$
|
0.19
|
$
|
0.50
|
$
|
0.68
|
$
|
0.82
|
$
|
1.20
|
$
|
0.35
|
$
|
0.21
|
||||||||||||||||
2019 Averages
|
$
|
2.63
|
$
|
0.22
|
$
|
0.54
|
$
|
0.66
|
$
|
0.75
|
$
|
1.16
|
$
|
0.37
|
$
|
0.23
|
||||||||||||||||
2020 by quarter:
|
||||||||||||||||||||||||||||||||
First Quarter
|
$
|
1.95
|
$
|
0.14
|
$
|
0.37
|
$
|
0.57
|
$
|
0.63
|
$
|
0.93
|
$
|
0.31
|
$
|
0.18
|
||||||||||||||||
Second Quarter
|
$
|
1.71
|
$
|
0.19
|
$
|
0.41
|
$
|
0.43
|
$
|
0.44
|
$
|
0.41
|
$
|
0.26
|
$
|
0.11
|
||||||||||||||||
2020 Averages
|
$
|
1.83
|
$
|
0.17
|
$
|
0.39
|
$
|
0.50
|
$
|
0.54
|
$
|
0.67
|
$
|
0.29
|
$
|
0.15
|
||||||||||||||||
(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 (1)
|
$/barrel (2)
|
$/barrel (2)
|
$/barrel (3)
|
|||||||||||||
2019 by quarter:
|
||||||||||||||||
First Quarter
|
$
|
54.90
|
$
|
53.70
|
$
|
61.19
|
$
|
62.35
|
||||||||
Second Quarter
|
$
|
59.81
|
$
|
57.62
|
$
|
66.47
|
$
|
67.07
|
||||||||
Third Quarter
|
$
|
56.45
|
$
|
56.12
|
$
|
59.75
|
$
|
60.64
|
||||||||
Fourth Quarter
|
$
|
56.96
|
$
|
57.80
|
$
|
60.04
|
$
|
60.76
|
||||||||
2019 Averages
|
$
|
57.03
|
$
|
56.31
|
$
|
61.86
|
$
|
62.71
|
||||||||
2020 by quarter:
|
||||||||||||||||
First Quarter
|
$
|
46.17
|
$
|
45.51
|
$
|
47.81
|
$
|
48.15
|
||||||||
Second Quarter
|
$
|
27.85
|
$
|
28.22
|
$
|
29.68
|
$
|
30.12
|
||||||||
2020 Averages
|
$
|
37.01
|
$
|
36.87
|
$
|
38.75
|
$
|
39.14
|
||||||||
(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 – UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Free Cash Flow (“FCF”)
|
||||||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,181.6
|
$
|
2,023.3
|
$
|
3,193.8
|
$
|
3,183.7
|
||||||||
Adjustments to reconcile net cash flow provided by operating activities to FCF
(addition or subtraction indicated by sign):
|
||||||||||||||||
Cash used in investing activities
|
(858.8
|
)
|
(1,112.0
|
)
|
(1,930.5
|
)
|
(2,286.5
|
)
|
||||||||
Cash contributions from noncontrolling interests
|
14.5
|
64.8
|
19.7
|
99.6
|
||||||||||||
Cash distributions paid to noncontrolling interests
|
(31.9
|
)
|
(28.9
|
)
|
(61.8
|
)
|
(46.9
|
)
|
||||||||
FCF (non-GAAP)
|
$
|
305.4
|
$
|
947.2
|
$
|
1,221.2
|
$
|
949.9
|
||||||||
For the Twelve Months
Ended June 30,
|
||||||||||||||||
2020
|
2019
|
|||||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
6,530.6
|
$
|
6,612.2
|
||||||||||||
Adjustments to reconcile net cash flow provided by operating activities to FCF
(addition or subtraction indicated by sign):
|
||||||||||||||||
Cash used in investing activities
|
(4,219.5
|
)
|
(4,478.5
|
)
|
||||||||||||
Cash contributions from noncontrolling interests
|
552.9
|
130.8
|
||||||||||||||
Cash distributions paid to noncontrolling interests
|
(121.1
|
)
|
(100.2
|
)
|
||||||||||||
FCF (non-GAAP)
|
$
|
2,742.9
|
$
|
2,164.3
|
Enterprise Products Partners L.P.
|
Exhibit E
|
|||||||||||||||||||
Distributable Cash Flow – UNAUDITED
|
|
|
|
|
|
|
|
|||||||||||||
($ in millions)
|
||||||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
For the Twelve
Months Ended
June 30,
|
||||||||||||||||||
2020
|
2019
|
2020
|
2019
|
2020
|
||||||||||||||||
Distributable Cash Flow (“DCF”)
|
||||||||||||||||||||
Net income attributable to limited partners (GAAP)
|
$
|
1,034.7
|
$
|
1,214.7
|
$
|
2,384.8
|
$
|
2,475.2
|
$
|
4,500.9
|
||||||||||
Adjustments to net income attributable to limited partners to derive DCF
(addition or subtraction indicated by sign):
|
||||||||||||||||||||
Depreciation, amortization and accretion expenses
|
522.7
|
488.6
|
1,031.7
|
963.1
|
2,017.9
|
|||||||||||||||
Cash distributions received from unconsolidated affiliates
|
178.4
|
171.0
|
315.6
|
314.5
|
632.4
|
|||||||||||||||
Equity in income of unconsolidated affiliates
|
(113.3
|
)
|
(137.4
|
)
|
(254.1
|
)
|
(292.0
|
)
|
(525.1
|
)
|
||||||||||
Asset impairment and related charges
|
11.8
|
7.0
|
13.4
|
11.8
|
134.4
|
|||||||||||||||
Change in fair market value of derivative instruments
|
(61.9
|
)
|
12.5
|
(91.4
|
)
|
(83.8
|
)
|
19.6
|
||||||||||||
Change in fair value of Liquidity Option Agreement
|
–
|
26.6
|
2.3
|
84.4
|
37.5
|
|||||||||||||||
Deferred income tax expense (benefit)
|
53.4
|
2.4
|
(130.7
|
)
|
4.2
|
(114.9
|
)
|
|||||||||||||
Sustaining capital expenditures (1)
|
(74.0
|
)
|
(80.1
|
)
|
(142.9
|
)
|
(141.7
|
)
|
(326.4
|
)
|
||||||||||
Other, net
|
22.0
|
2.7
|
31.4
|
(1.0
|
)
|
52.4
|
||||||||||||||
Subtotal DCF, before proceeds from asset sales and monetization
of interest rate derivative instruments accounted for as cash flow
hedges
|
1,573.8
|
1,708.0
|
3,160.1
|
3,334.7
|
6,428.7
|
|||||||||||||||
Proceeds from asset sales
|
3.5
|
14.4
|
4.1
|
16.1
|
8.6
|
|||||||||||||||
Monetization of interest rate derivative instruments accounted
for as cash flow hedges
|
–
|
–
|
(33.3
|
)
|
–
|
(33.3
|
)
|
|||||||||||||
DCF (non-GAAP)
|
1,577.3
|
1,722.4
|
3,130.9
|
3,350.8
|
6,404.0
|
|||||||||||||||
Adjustments to reconcile DCF with net cash flow provided by operating
activities (addition or subtraction indicated by sign):
|
||||||||||||||||||||
Net effect of changes in operating accounts, as applicable
|
(430.7
|
)
|
227.8
|
(89.0
|
)
|
(332.0
|
)
|
(214.4
|
)
|
|||||||||||
Sustaining capital expenditures
|
74.0
|
80.1
|
142.9
|
141.7
|
326.4
|
|||||||||||||||
Other, net
|
(39.0
|
)
|
(7.0
|
)
|
9.0
|
23.2
|
14.6
|
|||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,181.6
|
$
|
2,023.3
|
$
|
3,193.8
|
$
|
3,183.7
|
$
|
6,530.6
|
||||||||||
(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 F
|
|||||||||||||||||||
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,
|
|||||||||||||||||||
2020
|
2019
|
2020
|
2019
|
2020
|
||||||||||||||||
Net income (GAAP)
|
$
|
1,060.8
|
$
|
1,236.5
|
$
|
2,435.8
|
$
|
2,516.9
|
$
|
4,606.0
|
||||||||||
Adjustments to net income to derive Adjusted EBITDA
(addition or subtraction indicated by sign):
|
||||||||||||||||||||
Depreciation, amortization and accretion in costs and expenses
|
507.1
|
475.1
|
1,001.6
|
936.2
|
1,959.7
|
|||||||||||||||
Interest expense, including related amortization
|
320.2
|
290.1
|
637.7
|
567.3
|
1,313.4
|
|||||||||||||||
Cash distributions received from unconsolidated affiliates
|
178.4
|
171.0
|
315.6
|
314.5
|
632.4
|
|||||||||||||||
Equity in income of unconsolidated affiliates
|
(113.3
|
)
|
(137.4
|
)
|
(254.1
|
)
|
(292.0
|
)
|
(525.1
|
)
|
||||||||||
Asset impairment and related charges
|
11.8
|
7.0
|
13.4
|
11.8
|
134.4
|
|||||||||||||||
Provision for (benefit from) income taxes
|
59.7
|
9.7
|
(119.5
|
)
|
22.0
|
(95.9
|
)
|
|||||||||||||
Change in fair market value of commodity derivative instruments
|
(61.9
|
)
|
12.5
|
(91.4
|
)
|
(83.8
|
)
|
(75.3
|
)
|
|||||||||||
Change in fair value of Liquidity Option Agreement
|
–
|
26.6
|
2.3
|
84.4
|
37.5
|
|||||||||||||||
Other, net
|
(1.6
|
)
|
(2.1
|
)
|
(1.5
|
)
|
(2.5
|
)
|
(4.7
|
)
|
||||||||||
Adjusted EBITDA (non-GAAP)
|
1,961.2
|
2,089.0
|
3,939.9
|
4,074.8
|
7,982.4
|
|||||||||||||||
Adjustments to reconcile Adjusted EBITDA to net cash flow provided by
operating activities (addition or subtraction indicated by sign):
|
||||||||||||||||||||
Interest expense, including related amortization
|
(320.2
|
)
|
(290.1
|
)
|
(637.7
|
)
|
(567.3
|
)
|
(1,313.4
|
)
|
||||||||||
Deferred income tax expense (benefit)
|
53.4
|
2.4
|
(130.7
|
)
|
4.2
|
(114.9
|
)
|
|||||||||||||
Net effect of changes in operating accounts, as applicable
|
(430.7
|
)
|
227.8
|
(89.0
|
)
|
(332.0
|
)
|
(214.4
|
)
|
|||||||||||
Other, net
|
(82.1
|
)
|
(5.8
|
)
|
111.3
|
4.0
|
190.9
|
|||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,181.6
|
$
|
2,023.3
|
$
|
3,193.8
|
$
|
3,183.7
|
$
|
6,530.6
|
Enterprise Products Partners L.P.
|
Exhibit G
|
|||||||||||||||||||
Gross Operating Margin – UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
($ in millions)
|
For the Twelve
Months Ended
June 30,
|
|||||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||||||
2020
|
2019
|
2020
|
2019
|
2020
|
||||||||||||||||
Total gross operating margin (non-GAAP)
|
$
|
1,998.4
|
$
|
2,080.5
|
$
|
4,045.9
|
$
|
4,214.2
|
$
|
8,097.4
|
||||||||||
Adjustments to reconcile total gross operating margin to total operating
income (addition or subtraction indicated by sign):
|
||||||||||||||||||||
Depreciation, amortization and accretion expense in operating
costs and expenses
|
(494.3
|
)
|
(462.8
|
)
|
(977.1
|
)
|
(913.7
|
)
|
(1,911.7
|
)
|
||||||||||
Asset impairment and related charges in operating costs and expenses
|
(11.8
|
)
|
(7.0
|
)
|
(13.4
|
)
|
(11.8
|
)
|
(134.3
|
)
|
||||||||||
Net gains attributable to asset sales in operating costs and expenses
|
1.6
|
2.1
|
1.5
|
2.5
|
4.7
|
|||||||||||||||
General and administrative costs
|
(57.0
|
)
|
(52.5
|
)
|
(112.5
|
)
|
(104.7
|
)
|
(219.5
|
)
|
||||||||||
Total operating income (GAAP)
|
$
|
1,436.9
|
$
|
1,560.3
|
$
|
2,944.4
|
$
|
3,186.5
|
$
|
5,836.6
|
Enterprise Products Partners L.P.
|
Exhibit H
|
|||||||||||||||||||
Capital Investments – UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
($ in millions)
|
For the Twelve
Months Ended
June 30,
|
|||||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||||||
2020
|
2019
|
2020
|
2019
|
2020
|
||||||||||||||||
Capital investments:
|
||||||||||||||||||||
Capital expenditures
|
$
|
896.4
|
$
|
1,111.9
|
$
|
1,975.9
|
$
|
2,260.8
|
$
|
4,246.8
|
||||||||||
Investments in unconsolidated affiliates
|
4.0
|
30.8
|
7.3
|
59.9
|
59.0
|
|||||||||||||||
Other investing activities
|
9.6
|
2.6
|
12.5
|
5.3
|
23.3
|
|||||||||||||||
Total capital investments
|
$
|
910.0
|
$
|
1,145.3
|
$
|
1,995.7
|
$
|
2,326.0
|
$
|
4,329.1
|