|
|
|
(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: February 3, 2021
|
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
December 31,
|
Year Ended
December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
Operating income
|
$
|
708
|
$
|
1,418
|
$
|
5,035
|
$
|
6,079
|
||||||||
Net income (1)
|
$
|
366
|
$
|
1,125
|
$
|
3,886
|
$
|
4,687
|
||||||||
Fully diluted earnings per unit (1)
|
$
|
0.15
|
$
|
0.50
|
$
|
1.71
|
$
|
2.09
|
||||||||
CFFO (2)
|
$
|
1,600
|
$
|
1,694
|
$
|
5,892
|
$
|
6,521
|
||||||||
Total gross operating margin (3)
|
$
|
2,063
|
$
|
2,015
|
$
|
8,102
|
$
|
8,266
|
||||||||
Adjusted EBITDA (3)
|
$
|
2,056
|
$
|
2,019
|
$
|
8,056
|
$
|
8,117
|
||||||||
FCF (3)
|
$
|
1,020
|
$
|
497
|
$
|
2,670
|
$
|
2,472
|
||||||||
DCF (3)
|
$
|
1,629
|
$
|
1,634
|
$
|
6,407
|
$
|
6,624
|
(1)
|
Net income and fully diluted earnings per common unit for the fourth quarters of 2020 and 2019 include non-cash asset impairment and related charges of
approximately $800 million, or $0.36 per unit, and $82 million, or $0.04 per unit, respectively. For the years ended December 31, 2020 and 2019, net income and fully diluted earnings per common unit include non-cash asset impairment and
related charges of $891 million, or $0.40 per unit, and $133 million, or $0.06 per unit, respectively.
|
(2)
|
CFFO includes the impact of timing of cash receipts and payments related to operations. For the fourth quarter of 2020, the net effect of changes in
operating accounts, which are a component of CFFO, was a net decrease of $76 million, compared to a net decrease of $48 million for the fourth quarter of 2019. For the year ended December 31, 2020, the net effect of changes in operating
accounts was a net decrease of $768 million, compared to a net decrease of $457 million for 2019.
|
(3)
|
Total gross operating margin, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), FCF and DCF are non-generally
accepted accounting principle (“non-GAAP”) financial measures that are defined and reconciled later in this press release.
|
•
|
Enterprise increased its cash distribution to $0.45 per common unit with respect to the fourth quarter of 2020, which was a 1.1 percent increase compared
to the distribution declared with respect to the fourth quarter of 2019. The distribution will be paid on February 11, 2021 to common unitholders of record as of the close of business on January 29, 2021.
|
•
|
CFFO and FCF for the fourth quarter of 2020 was $1.6 billion and $1.0 billion, respectively.
|
•
|
DCF for the fourth quarter of 2020 was $1.6 billion, which provided 1.6 times coverage of the $0.45 per common unit cash distribution. Enterprise
retained $640 million of distributable cash flow in the fourth quarter of 2020.
|
•
|
Capital investments in the fourth quarter of 2020 were $624 million, which included $556 million of investments in growth capital projects and $68 million
of sustaining capital expenditures. Total capital investments for 2020 were $3.3 billion, which included $3.0 billion of investments in growth capital projects and $294 million of sustaining capital expenditures.
|
Three Months Ended
December 31,
|
||||||||
2020
|
2019
|
|||||||
NGL, crude oil, refined products & petrochemical pipeline volumes (million BPD)
|
6.5
|
6.9
|
||||||
Marine terminal volumes (million BPD)
|
1.6
|
1.9
|
||||||
Natural gas pipeline volumes (TBtus/d)
|
13.7
|
13.8
|
||||||
NGL fractionation volumes (MBPD)
|
1,316
|
1,097
|
||||||
Propylene plant production volumes (MBPD)
|
104
|
89
|
||||||
Fee-based natural gas processing volumes (Bcf/d)
|
4.2
|
4.8
|
||||||
Equity NGL production volumes (MBPD)
|
143
|
162
|
||||||
As used in this press release, “NGL” means natural gas liquids, “LPG” means liquefied petroleum gas,
“BPD” means barrels per day, “MBPD” means thousand barrels per day, “MMcf/d” means million cubic feet per day, “Bcf/d” means billion cubic feet per day, “BBtus/d” means billion British thermal units per day and “TBtus/d” means trillion
British thermal units per day.
|
Enterprise Products Partners L.P.
|
Exhibit A
|
|||||||||||||||
Condensed Statements of Consolidated Operations – UNAUDITED
|
||||||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Revenues
|
$
|
7,044.2
|
$
|
8,005.3
|
$
|
27,199.7
|
$
|
32,789.2
|
||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses
|
6,369.2
|
6,667.5
|
22,371.1
|
27,061.8
|
||||||||||||
General and administrative costs
|
56.8
|
51.5
|
219.6
|
211.7
|
||||||||||||
Total costs and expenses
|
6,426.0
|
6,719.0
|
22,590.7
|
27,273.5
|
||||||||||||
Equity in income of unconsolidated affiliates
|
90.0
|
131.7
|
426.1
|
563.0
|
||||||||||||
Operating income
|
708.2
|
1,418.0
|
5,035.1
|
6,078.7
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(329.2
|
)
|
(292.8
|
)
|
(1,287.4
|
)
|
(1,243.0
|
)
|
||||||||
Other, net
|
1.2
|
8.4
|
13.7
|
(103.0
|
)
|
|||||||||||
Total other expense
|
(328.0
|
)
|
(284.4
|
)
|
(1,273.7
|
)
|
(1,346.0
|
)
|
||||||||
Income before income taxes
|
380.2
|
1,133.6
|
3,761.4
|
4,732.7
|
||||||||||||
Benefit from (provision for) income taxes
|
(14.3
|
)
|
(8.2
|
)
|
124.3
|
(45.6
|
)
|
|||||||||
Net income
|
365.9
|
1,125.4
|
3,885.7
|
4,687.1
|
||||||||||||
Net income attributable to noncontrolling interests
|
(27.7
|
)
|
(28.5
|
)
|
(110.1
|
)
|
(95.8
|
)
|
||||||||
Net income attributable to preferred units
|
(0.9
|
)
|
–
|
(0.9
|
)
|
–
|
||||||||||
Net income attributable to common unitholders
|
$
|
337.3
|
$
|
1,096.9
|
$
|
3,774.7
|
$
|
4,591.3
|
||||||||
Per common unit data (fully diluted):
|
||||||||||||||||
Earnings per common unit
|
$
|
0.15
|
$
|
0.50
|
$
|
1.71
|
$
|
2.09
|
||||||||
Average common units outstanding (in millions)
|
2,201.4
|
2,202.2
|
2,202.2
|
2,201.7
|
||||||||||||
Supplemental financial data:
|
||||||||||||||||
Net cash flow provided by operating activities
|
$
|
1,599.9
|
$
|
1,694.3
|
$
|
5,891.5
|
$
|
6,520.5
|
||||||||
Cash flows used in investing activities
|
$
|
556.5
|
$
|
1,202.7
|
$
|
3,120.7
|
$
|
4,575.5
|
||||||||
Cash flows used in financing activities
|
$
|
1,016.4
|
$
|
1,289.4
|
$
|
2,022.7
|
$
|
1,945.1
|
||||||||
Total debt principal outstanding at end of period
|
$
|
30,146.4
|
$
|
27,878.4
|
$
|
30,146.4
|
$
|
27,878.4
|
||||||||
Non-GAAP Distributable Cash Flow (1)
|
$
|
1,628.8
|
$
|
1,633.6
|
$
|
6,406.7
|
$
|
6,623.9
|
||||||||
Non-GAAP Adjusted EBITDA (2)
|
$
|
2,055.6
|
$
|
2,019.4
|
$
|
8,055.7
|
$
|
8,117.3
|
||||||||
Non-GAAP Free Cash Flow (3)
|
$
|
1,019.6
|
$
|
497.1
|
$
|
2,670.4
|
$
|
2,471.6
|
||||||||
Gross operating margin by segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
1,144.2
|
$
|
1,136.0
|
$
|
4,182.4
|
$
|
4,069.8
|
||||||||
Crude Oil Pipelines & Services
|
428.2
|
416.1
|
1,997.3
|
2,087.8
|
||||||||||||
Natural Gas Pipelines & Services
|
225.5
|
238.0
|
926.6
|
1,062.6
|
||||||||||||
Petrochemical & Refined Products Services
|
296.8
|
233.7
|
1,081.8
|
1,069.6
|
||||||||||||
Total segment gross operating margin (4)
|
2,094.7
|
2,023.8
|
8,188.1
|
8,289.8
|
||||||||||||
Net adjustment for shipper make-up rights (5)
|
(31.6
|
)
|
(8.4
|
)
|
(85.7
|
)
|
(24.1
|
)
|
||||||||
Non-GAAP total gross operating margin (6)
|
$
|
2,063.1
|
$
|
2,015.4
|
$
|
8,102.4
|
$
|
8,265.7
|
(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 December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Selected operating data: (1)
|
||||||||||||||||
NGL Pipelines & Services, net:
|
||||||||||||||||
NGL pipeline transportation volumes (MBPD)
|
3,654
|
3,870
|
3,589
|
3,615
|
||||||||||||
NGL marine terminal volumes (MBPD)
|
800
|
732
|
722
|
626
|
||||||||||||
NGL fractionation volumes (MBPD)
|
1,316
|
1,097
|
1,359
|
1,017
|
||||||||||||
Equity NGL production volumes (MBPD) (2)
|
143
|
162
|
151
|
144
|
||||||||||||
Fee-based natural gas processing volumes (MMcf/d) (3,4)
|
4,238
|
4,763
|
4,285
|
4,738
|
||||||||||||
Crude Oil Pipelines & Services, net:
|
||||||||||||||||
Crude oil pipeline transportation volumes (MBPD)
|
2,005
|
2,273
|
2,166
|
2,304
|
||||||||||||
Crude oil marine terminal volumes (MBPD)
|
529
|
926
|
724
|
964
|
||||||||||||
Natural Gas Pipelines & Services, net:
|
||||||||||||||||
Natural gas pipeline transportation volumes (BBtus/d) (5)
|
13,715
|
13,773
|
13,421
|
14,198
|
||||||||||||
Petrochemical & Refined Products Services, net:
|
||||||||||||||||
Propylene production volumes (MBPD)
|
104
|
89
|
89
|
97
|
||||||||||||
Butane isomerization volumes (MBPD)
|
109
|
109
|
96
|
109
|
||||||||||||
Standalone DIB processing volumes (MBPD)
|
151
|
106
|
127
|
99
|
||||||||||||
Octane enhancement and related plant sales volumes (MBPD) (6)
|
41
|
29
|
35
|
32
|
||||||||||||
Pipeline transportation volumes, primarily refined products
and petrochemicals (MBPD)
|
867
|
729
|
802
|
739
|
||||||||||||
Refined products and petrochemicals marine terminal volumes (MBPD) (7)
|
297
|
247
|
262
|
325
|
||||||||||||
Total, net:
|
||||||||||||||||
NGL, crude oil, petrochemical and refined products
pipeline transportation volumes (MBPD)
|
6,526
|
6,872
|
6,557
|
6,658
|
||||||||||||
Natural gas pipeline transportation volumes (BBtus/d)
|
13,715
|
13,773
|
13,421
|
14,198
|
||||||||||||
Equivalent pipeline transportation volumes (MBPD) (8)
|
10,135
|
10,496
|
10,089
|
10,394
|
||||||||||||
NGL, crude oil, refined products and petrochemical
marine terminal volumes (MBPD)
|
1,626
|
1,905
|
1,708
|
1,915
|
(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.
|
(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)
|
In addition to exports of refined products, these amounts include loading volumes at our ethylene export terminal
|
(8)
|
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
|
||||||||||||||||
Third Quarter
|
$
|
1.98
|
$
|
0.22
|
$
|
0.50
|
$
|
0.58
|
$
|
0.60
|
$
|
0.80
|
$
|
0.35
|
$
|
0.17
|
||||||||||||||||
Fourth Quarter
|
$
|
2.67
|
$
|
0.21
|
$
|
0.57
|
$
|
0.76
|
$
|
0.68
|
$
|
0.92
|
$
|
0.41
|
$
|
0.24
|
||||||||||||||||
2020 Averages
|
$
|
2.08
|
$
|
0.19
|
$
|
0.46
|
$
|
0.59
|
$
|
0.59
|
$
|
0.77
|
$
|
0.33
|
$
|
0.18
|
(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
|
||||||||
Third Quarter
|
$
|
40.93
|
$
|
41.05
|
$
|
41.77
|
$
|
42.47
|
||||||||
Fourth Quarter
|
$
|
42.66
|
$
|
43.07
|
$
|
43.63
|
$
|
44.08
|
||||||||
2020 Averages
|
$
|
39.40
|
$
|
39.46
|
$
|
40.72
|
$
|
41.21
|
(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 December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Free Cash Flow (“FCF”)
|
||||||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,599.9
|
$
|
1,694.3
|
$
|
5,891.5
|
$
|
6,520.5
|
||||||||
Adjustments to reconcile net cash flow provided by operating activities to FCF
(addition or subtraction indicated by sign):
|
||||||||||||||||
Cash used in investing activities
|
(556.5
|
)
|
(1,202.7
|
)
|
(3,120.7
|
)
|
(4,575.5
|
)
|
||||||||
Cash contributions from noncontrolling interests
|
9.7
|
42.0
|
30.9
|
632.8
|
||||||||||||
Cash distributions paid to noncontrolling interests
|
(33.5
|
)
|
(36.5
|
)
|
(131.3
|
)
|
(106.2
|
)
|
||||||||
FCF (non-GAAP)
|
$
|
1,019.6
|
$
|
497.1
|
$
|
2,670.4
|
$
|
2,471.6
|
Enterprise Products Partners L.P.
|
Exhibit E
|
|||||||||||||||
Distributable Cash Flow – UNAUDITED
|
||||||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Distributable Cash Flow (“DCF”)
|
||||||||||||||||
Net income attributable to common unitholders (GAAP)
|
$
|
337.3
|
$
|
1,096.9
|
$
|
3,774.7
|
$
|
4,591.3
|
||||||||
Adjustments to net income attributable to common
unitholders to derive DCF (addition or subtraction indicated by sign):
|
||||||||||||||||
Depreciation, amortization and accretion expenses
|
526.8
|
492.6
|
2,071.9
|
1,949.3
|
||||||||||||
Cash distributions received from unconsolidated affiliates
|
151.8
|
146.2
|
614.1
|
631.3
|
||||||||||||
Equity in income of unconsolidated affiliates
|
(90.0
|
)
|
(131.7
|
)
|
(426.1
|
)
|
(563.0
|
)
|
||||||||
Asset impairment and related charges
|
800.2
|
81.5
|
890.6
|
132.8
|
||||||||||||
Change in fair market value of derivative instruments
|
(25.6
|
)
|
25.2
|
(79.3
|
)
|
27.2
|
||||||||||
Change in fair value of Liquidity Option Agreement
|
–
|
(3.5
|
)
|
2.3
|
119.6
|
|||||||||||
Deferred income tax expense (benefit)
|
1.4
|
9.1
|
(147.6
|
)
|
20.0
|
|||||||||||
Sustaining capital expenditures (1)
|
(67.6
|
)
|
(92.7
|
)
|
(293.6
|
)
|
(325.2
|
)
|
||||||||
Other, net
|
(9.9
|
)
|
6.2
|
20.2
|
20.0
|
|||||||||||
Operational DCF
|
1,624.4
|
1,629.8
|
6,427.2
|
6,603.3
|
||||||||||||
Proceeds from asset sales
|
4.4
|
3.8
|
12.8
|
20.6
|
||||||||||||
Monetization of interest rate derivative instruments accounted
for as cash flow hedges
|
–
|
–
|
(33.3
|
)
|
–
|
|||||||||||
DCF (non-GAAP)
|
1,628.8
|
1,633.6
|
6,406.7
|
6,623.9
|
||||||||||||
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
|
(75.5
|
)
|
(48.4
|
)
|
(767.5
|
)
|
(457.4
|
)
|
||||||||
Sustaining capital expenditures
|
67.6
|
92.7
|
293.6
|
325.2
|
||||||||||||
Other, net
|
(21.0
|
)
|
16.4
|
(41.3
|
)
|
28.8
|
||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,599.9
|
$
|
1,694.3
|
$
|
5,891.5
|
$
|
6,520.5
|
(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 Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Net income (GAAP)
|
$
|
365.9
|
$
|
1,125.4
|
$
|
3,885.7
|
$
|
4,687.1
|
||||||||
Adjustments to net income to derive Adjusted EBITDA
(addition or subtraction indicated by sign):
|
||||||||||||||||
Depreciation, amortization and accretion in costs and expenses
|
512.1
|
478.4
|
2,009.7
|
1,894.3
|
||||||||||||
Interest expense, including related amortization
|
329.2
|
292.8
|
1,287.4
|
1,243.0
|
||||||||||||
Cash distributions received from unconsolidated affiliates
|
151.8
|
146.2
|
614.1
|
631.3
|
||||||||||||
Equity in income of unconsolidated affiliates
|
(90.0
|
)
|
(131.7
|
)
|
(426.1
|
)
|
(563.0
|
)
|
||||||||
Asset impairment and related charges
|
800.2
|
81.5
|
890.6
|
132.8
|
||||||||||||
Provision for (benefit from) income taxes
|
14.3
|
8.2
|
(124.3
|
)
|
45.6
|
|||||||||||
Change in fair market value of commodity derivative instruments
|
(25.6
|
)
|
25.2
|
(79.3
|
)
|
(67.7
|
)
|
|||||||||
Change in fair value of Liquidity Option Agreement
|
–
|
(3.5
|
)
|
2.3
|
119.6
|
|||||||||||
Other, net
|
(2.3
|
)
|
(3.1
|
)
|
(4.4
|
)
|
(5.7
|
)
|
||||||||
Adjusted EBITDA (non-GAAP)
|
2,055.6
|
2,019.4
|
8,055.7
|
8,117.3
|
||||||||||||
Adjustments to reconcile Adjusted EBITDA to net cash flow provided by
operating activities (addition or subtraction
indicated by sign):
|
||||||||||||||||
Interest expense, including related amortization
|
(329.2
|
)
|
(292.8
|
)
|
(1,287.4
|
)
|
(1,243.0
|
)
|
||||||||
Deferred income tax expense (benefit)
|
1.4
|
9.1
|
(147.6
|
)
|
20.0
|
|||||||||||
Net effect of changes in operating accounts, as applicable
|
(75.5
|
)
|
(48.4
|
)
|
(767.5
|
)
|
(457.4
|
)
|
||||||||
Other, net
|
(52.4
|
)
|
7.0
|
38.3
|
83.6
|
|||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,599.9
|
$
|
1,694.3
|
$
|
5,891.5
|
$
|
6,520.5
|
Enterprise Products Partners L.P.
|
Exhibit G
|
|||||||||||||||
Gross Operating Margin – UNAUDITED
|
||||||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Total gross operating margin (non-GAAP)
|
$
|
2,063.1
|
$
|
2,015.4
|
$
|
8,102.4
|
$
|
8,265.7
|
||||||||
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
|
(500.2
|
)
|
(467.5
|
)
|
(1,961.5
|
)
|
(1,848.3
|
)
|
||||||||
Asset impairment and related charges in operating costs and expenses
|
(800.2
|
)
|
(81.5
|
)
|
(890.6
|
)
|
(132.7
|
)
|
||||||||
Net gains attributable to asset sales in operating costs and expenses
|
2.3
|
3.1
|
4.4
|
5.7
|
||||||||||||
General and administrative costs
|
(56.8
|
)
|
(51.5
|
)
|
(219.6
|
)
|
(211.7
|
)
|
||||||||
Total operating income (GAAP)
|
$
|
708.2
|
$
|
1,418.0
|
$
|
5,035.1
|
$
|
6,078.7
|
Enterprise Products Partners L.P.
|
Exhibit H
|
|||||||||||||||
Other Information – UNAUDITED
|
||||||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Capital investments:
|
||||||||||||||||
Capital expenditures
|
$
|
616.3
|
$
|
1,229.6
|
$
|
3,287.9
|
$
|
4,531.7
|
||||||||
Investments in unconsolidated affiliates
|
5.7
|
11.5
|
15.6
|
111.6
|
||||||||||||
Other investing activities
|
1.6
|
4.8
|
20.6
|
16.1
|
||||||||||||
Total capital investments
|
$
|
623.6
|
$
|
1,245.9
|
$
|
3,324.1
|
$
|
4,659.4
|
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2020
|
2019
|
2020
|
2019
|
|||||||||||||
Mark-to-market gains (losses) in gross operating margin:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
37.0
|
$
|
(5.4
|
)
|
$
|
48.4
|
$
|
(5.5
|
)
|
||||||
Crude Oil Pipelines & Services
|
(8.8
|
)
|
(14.4
|
)
|
20.1
|
80.6
|
||||||||||
Natural Gas Pipelines & Services
|
(3.7
|
)
|
(1.5
|
)
|
6.3
|
(0.2
|
)
|
|||||||||
Petrochemical & Refined Products Services
|
1.1
|
(3.9
|
)
|
4.5
|
(7.2
|
)
|
||||||||||
Total mark-to-market impact on gross operating margin
|
25.6
|
(25.2
|
)
|
79.3
|
67.7
|
|||||||||||
Mark-to-market loss in interest expense
|
–
|
–
|
–
|
(94.9
|
)
|
|||||||||||
Total
|
$
|
25.6
|
$
|
(25.2
|
)
|
$
|
79.3
|
$
|
(27.2
|
)
|