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)
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||
Selected Income Statement Data:
|
||||||||||||||||
Revenues
|
$
|
5,617.8
|
$
|
7,092.5
|
$
|
10,623.1
|
$
|
14,565.0
|
||||||||
Costs and expenses
|
4,857.3
|
6,402.4
|
9,048.1
|
13,068.1
|
||||||||||||
Equity in income of unconsolidated affiliates
|
76.4
|
110.2
|
177.5
|
199.4
|
||||||||||||
Operating income
|
836.9
|
800.3
|
1,752.5
|
1,696.3
|
||||||||||||
Interest expense
|
244.1
|
240.4
|
484.7
|
479.5
|
||||||||||||
Benefit from (provision for) income taxes
|
0.1
|
7.9
|
(8.3
|
)
|
1.1
|
|||||||||||
Net income
|
570.0
|
556.6
|
1,240.2
|
1,207.2
|
||||||||||||
Net income attributable to noncontrolling interests
|
11.5
|
5.6
|
20.5
|
20.1
|
||||||||||||
Net income attributable to limited partners
|
558.5
|
551.0
|
1,219.7
|
1,187.1
|
||||||||||||
Earnings per unit, fully diluted
|
$
|
0.27
|
$
|
0.28
|
$
|
0.59
|
$
|
0.60
|
||||||||
Gross Operating Margin by Segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
719.1
|
$
|
650.6
|
$
|
1,502.8
|
$
|
1,345.8
|
||||||||
Crude Oil Pipelines & Services
|
177.4
|
235.6
|
379.7
|
449.6
|
||||||||||||
Natural Gas Pipelines & Services
|
177.4
|
191.4
|
355.1
|
395.9
|
||||||||||||
Petrochemical & Refined Products Services
|
175.5
|
181.3
|
330.3
|
355.9
|
||||||||||||
Offshore Pipelines & Services
|
--
|
44.3
|
--
|
90.4
|
||||||||||||
Total segment gross operating margin (1)
|
1,249.4
|
1,303.2
|
2,567.9
|
2,637.6
|
||||||||||||
Net adjustment for shipper make-up rights (2)
|
4.8
|
9.1
|
10.6
|
(1.5
|
)
|
|||||||||||
Non-GAAP total gross operating margin
|
$
|
1,254.2
|
$
|
1,312.3
|
$
|
2,578.5
|
$
|
2,636.1
|
||||||||
June 30,
|
December 31,
|
|||||||||||||||
2016
|
2015
|
|||||||||||||||
(Unaudited)
|
||||||||||||||||
Selected Balance Sheet Data:
|
||||||||||||||||
Cash and cash equivalents (unrestricted)
|
$
|
113.5
|
$
|
19.0
|
||||||||||||
Total assets
|
51,400.8
|
48,802.2
|
||||||||||||||
Total debt principal outstanding, including
current maturities
|
22,999.9
|
22,738.5
|
||||||||||||||
Partners' equity
|
21,724.2
|
20,295.1
|
||||||||||||||
Noncontrolling interests
|
221.7
|
206.0
|
||||||||||||||
(1) 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").
(2) 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 recently issued guidance from the SEC.
|
Enterprise Products Partners L.P.
|
||||||||||||||||
Total Gross Operating Margin UNAUDITED
|
||||||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Total gross operating margin (non-GAAP)
|
$
|
1,254.2
|
$
|
1,312.3
|
$
|
2,578.5
|
$
|
2,636.1
|
||||||||
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
|
(360.3
|
)
|
(385.6
|
)
|
(718.5
|
)
|
(730.9
|
)
|
||||||||
Subtract asset impairment charges not reflected in gross
operating margin
|
(13.1
|
)
|
(79.0
|
)
|
(14.8
|
)
|
(112.3
|
)
|
||||||||
Subtract net losses attributable to asset sales, insurance
recoveries and related property damage not reflected in gross operating margin |
(8.8
|
)
|
(2.5
|
)
|
(13.7
|
)
|
(2.4
|
)
|
||||||||
Subtract general and administrative costs not reflected in
gross operating margin
|
(35.1
|
)
|
(44.9
|
)
|
(79.0
|
)
|
(94.2
|
)
|
||||||||
Total operating income (GAAP)
|
$
|
836.9
|
$
|
800.3
|
$
|
1,752.5
|
$
|
1,696.3
|
Exhibit No.
|
Description
|
99.1
|
Enterprise Products Partners L.P. earnings press release dated July 28, 2016.
|
ENTERPRISE PRODUCTS PARTNERS L.P.
|
|||
By: Enterprise Products Holdings LLC,
its General Partner
|
|||
Date: July 28, 2016
|
By:
|
/s/ Michael J. Knesek
|
|
Name:
|
Michael J. Knesek
|
||
Title:
|
Senior Vice President, Controller and Principal
Accounting Officer of Enterprise Products Holdings LLC
|
Exhibit No.
|
Description
|
99.1
|
Enterprise Products Partners L.P. earnings press release dated July 28, 2016.
|
Exhibit 99.1
|
||
Enterprise Products Partners L.P.
P.O. Box 4324
Houston, TX 77210
(713) 381-6500
|
Three months ended
June 30,
|
Six months ended
June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
Operating income
|
$
|
837
|
$
|
800
|
$
|
1,753
|
$
|
1,696
|
||||||||
Net income (1) (2)
|
$
|
570
|
$
|
557
|
$
|
1,240
|
$
|
1,207
|
||||||||
Fully diluted earnings per unit (1) (2)
|
$
|
0.27
|
$
|
0.28
|
$
|
0.59
|
$
|
0.60
|
||||||||
Net cash flows provided by operating activities (3)
|
$
|
946
|
$
|
948
|
$
|
1,845
|
$
|
1,902
|
||||||||
Total gross operating margin (4)
|
$
|
1,254
|
$
|
1,312
|
$
|
2,579
|
$
|
2,636
|
||||||||
Adjusted EBITDA (4)
|
$
|
1,315
|
$
|
1,296
|
$
|
2,642
|
$
|
2,622
|
||||||||
Distributable cash flow (4)
|
$
|
1,040
|
$
|
988
|
$
|
2,093
|
$
|
2,017
|
(1)
|
Net income and fully diluted earnings per unit for the second quarters of 2016 and 2015 included non-cash asset impairment and related charges of $14 million, or $0.01 per unit, and $119 million, or $0.06 per unit, which included $95 million associated with our offshore Gulf of Mexico business that was classified as held for sale at June 30, 2015 and sold in July 2015. Non-cash impairment and related charges for the six months ended June 30, 2016 and 2015 were $15 million, or $0.01 per unit, and $152 million, or $0.08 per unit, respectively.
|
(2)
|
Net income and fully diluted earnings per unit for the second quarters of 2016 and 2015 also included net losses attributable to asset sales, insurance recoveries and related property damage of $9 million, or less than $0.01 per unit, and $3 million, or less than $0.01 per unit, respectively. These net losses for the six months ended June 30, 2016 and 2015 were $14 million, or $0.01 per unit, and $2 million, or less than $0.01 per unit, respectively.
|
(3)
|
Net cash flows provided by operating activities includes the impact of the timing of cash receipts and payments related to operations. For the second quarters of 2016 and 2015, the net effect of changes in operating accounts, which are a component of net cash flows provided by operating activities, were reductions of $108 million and $112 million, respectively.
|
(4)
|
Total gross operating margin, adjusted earnings before interest, taxes, depreciation and amortization ("Adjusted EBITDA") and distributable cash flow are non-generally accepted accounting principle ("non-GAAP") financial measures that are defined and reconciled later in this press release.
|
·
|
Enterprise increased its cash distribution with respect to the second quarter of 2016 by 5.3 percent to $0.40 per unit compared to the distribution paid with respect to the second quarter of 2015. The distribution will be paid August 5, 2016 to unitholders of record as of the close of business on July 29, 2016.
|
·
|
Enterprise reported distributable cash flow of $1.0 billion for the second quarter of 2016, which provided 1.2 times coverage of the $0.40 per unit cash distribution and resulted in $200 million of retained distributable cash flow. For the first six months of 2016, distributable cash flow of $2.1 billion provided 1.3 times coverage of the aggregate $0.795 per unit cash distribution, and Enterprise retained $428 million of distributable cash flow, which is available to reinvest in growth capital projects and reduce the need to issue additional equity.
|
·
|
Second Quarter Volume Highlights
|
Three months ended
June 30,
|
||||||||
2016
|
2015
|
|||||||
Onshore NGL, crude oil, refined products & petrochemical pipeline volumes (million BPD)
|
5.2
|
4.9
|
||||||
Marine terminal volumes (million BPD)
|
1.4
|
1.3
|
||||||
Onshore natural gas pipeline volumes (TBtu/d)
|
12.1
|
12.5
|
||||||
NGL fractionation volumes (MBPD)
|
840
|
822
|
||||||
Fee-based natural gas processing volumes (Bcf/d)
|
5.0
|
4.9
|
||||||
Equity NGL production volumes (MBPD)
|
143
|
123
|
||||||
·
|
Capital investments were $884 million in the second quarter of 2016, and $1.9 billion for the first six months of 2016. Included in these investments were sustaining capital expenditures of $58 million in the second quarter of 2016 and $118 million in the first six months of 2016.
|
Enterprise Products Partners L.P.
|
Exhibit A
|
|||||||||||||||
Condensed Statements of Consolidated Operations – UNAUDITED
|
||||||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Revenues
|
$
|
5,617.8
|
$
|
7,092.5
|
$
|
10,623.1
|
$
|
14,565.0
|
||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses
|
4,822.2
|
6,357.5
|
8,969.1
|
12,973.9
|
||||||||||||
General and administrative costs
|
35.1
|
44.9
|
79.0
|
94.2
|
||||||||||||
Total costs and expenses
|
4,857.3
|
6,402.4
|
9,048.1
|
13,068.1
|
||||||||||||
Equity in income of unconsolidated affiliates
|
76.4
|
110.2
|
177.5
|
199.4
|
||||||||||||
Operating income
|
836.9
|
800.3
|
1,752.5
|
1,696.3
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(244.1
|
)
|
(240.4
|
)
|
(484.7
|
)
|
(479.5
|
)
|
||||||||
Other, net
|
(22.9
|
)
|
(11.2
|
)
|
(19.3
|
)
|
(10.7
|
)
|
||||||||
Total other expense
|
(267.0
|
)
|
(251.6
|
)
|
(504.0
|
)
|
(490.2
|
)
|
||||||||
Income before income taxes
|
569.9
|
548.7
|
1,248.5
|
1,206.1
|
||||||||||||
Benefit from (provision for) income taxes
|
0.1
|
7.9
|
(8.3
|
)
|
1.1
|
|||||||||||
Net income
|
570.0
|
556.6
|
1,240.2
|
1,207.2
|
||||||||||||
Net income attributable to noncontrolling interests
|
(11.5
|
)
|
(5.6
|
)
|
(20.5
|
)
|
(20.1
|
)
|
||||||||
Net income attributable to limited partners
|
$
|
558.5
|
$
|
551.0
|
$
|
1,219.7
|
$
|
1,187.1
|
||||||||
Per unit data (fully diluted):
|
||||||||||||||||
Earnings per unit
|
$
|
0.27
|
$
|
0.28
|
$
|
0.59
|
$
|
0.60
|
||||||||
Average limited partner units outstanding (in millions)
|
2,093.2
|
2,002.1
|
2,066.8
|
1,984.5
|
||||||||||||
Supplemental financial data:
|
||||||||||||||||
Net cash flows provided by operating activities
|
$
|
945.5
|
$
|
947.6
|
$
|
1,845.2
|
$
|
1,901.6
|
||||||||
Total debt principal outstanding at end of period
|
$
|
22,999.9
|
$
|
22,332.7
|
$
|
22,999.9
|
$
|
22,332.7
|
||||||||
Non-GAAP distributable cash flow (1)
|
$
|
1,039.7
|
$
|
987.5
|
$
|
2,093.3
|
$
|
2,017.2
|
||||||||
Non-GAAP Adjusted EBITDA (2)
|
$
|
1,314.7
|
$
|
1,296.3
|
$
|
2,641.9
|
$
|
2,622.3
|
||||||||
Gross operating margin by segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
719.1
|
$
|
650.6
|
$
|
1,502.8
|
$
|
1,345.8
|
||||||||
Crude Oil Pipelines & Services
|
177.4
|
235.6
|
379.7
|
449.6
|
||||||||||||
Natural Gas Pipelines & Services
|
177.4
|
191.4
|
355.1
|
395.9
|
||||||||||||
Petrochemical & Refined Products Services
|
175.5
|
181.3
|
330.3
|
355.9
|
||||||||||||
Offshore Pipelines & Services
|
--
|
44.3
|
--
|
90.4
|
||||||||||||
Total segment gross operating margin (3)
|
1,249.4
|
1,303.2
|
2,567.9
|
2,637.6
|
||||||||||||
Net adjustment for shipper make-up rights (4)
|
4.8
|
9.1
|
10.6
|
(1.5
|
)
|
|||||||||||
Non-GAAP total gross operating margin (5)
|
$
|
1,254.2
|
$
|
1,312.3
|
$
|
2,578.5
|
$
|
2,636.1
|
||||||||
Capital spending:
|
||||||||||||||||
Capital expenditures, net (6)
|
$
|
861.8
|
$
|
837.0
|
$
|
1,856.8
|
$
|
1,630.2
|
||||||||
Equity consideration issued for Step 2 of Oiltanking acquisition
|
--
|
--
|
--
|
1,408.7
|
||||||||||||
Investments in unconsolidated affiliates
|
22.0
|
45.8
|
92.4
|
114.1
|
||||||||||||
Other investing activities
|
--
|
5.3
|
--
|
5.3
|
||||||||||||
Total capital spending, cash and non-cash
|
$
|
883.8
|
$
|
888.1
|
$
|
1,949.2
|
$
|
3,158.3
|
||||||||
(1) See Exhibit D for reconciliation to GAAP net cash flows provided by operating activities.
(2) See Exhibit E for reconciliation to GAAP net cash flows 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 recently issued guidance from the SEC.
(5) See Exhibit F for reconciliation to GAAP total operating income.
(6) Capital expenditures for property, plant and equipment are presented net of contributions in aid of construction cost.
|
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,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Selected operating data: (1)
|
||||||||||||||||
NGL Pipelines & Services, net:
|
||||||||||||||||
NGL pipeline transportation volumes (MBPD)
|
2,992
|
2,679
|
2,973
|
2,553
|
||||||||||||
NGL marine terminal volumes (MBPD)
|
450
|
295
|
453
|
279
|
||||||||||||
NGL fractionation volumes (MBPD)
|
840
|
822
|
838
|
810
|
||||||||||||
Equity NGL production (MBPD) (2)
|
143
|
123
|
145
|
129
|
||||||||||||
Fee-based natural gas processing (MMcf/d) (3)
|
4,995
|
4,912
|
4,939
|
4,848
|
||||||||||||
Crude Oil Pipelines & Services, net:
|
||||||||||||||||
Crude oil transportation volumes (MBPD)
|
1,358
|
1,469
|
1,376
|
1,427
|
||||||||||||
Crude oil marine terminal volumes (MBPD)
|
514
|
591
|
497
|
617
|
||||||||||||
Natural Gas Pipelines & Services, net:
|
||||||||||||||||
Natural gas transportation volumes (BBtus/d)
|
12,134
|
12,488
|
12,014
|
12,496
|
||||||||||||
Petrochemical & Refined Products Services, net:
|
||||||||||||||||
Propylene fractionation volumes (MBPD)
|
80
|
68
|
75
|
71
|
||||||||||||
Butane isomerization volumes (MBPD)
|
114
|
98
|
112
|
80
|
||||||||||||
Standalone DIB processing volumes (MBPD)
|
90
|
82
|
93
|
74
|
||||||||||||
Octane additive and related plant production volumes (MBPD)
|
22
|
24
|
16
|
16
|
||||||||||||
Pipeline transportation volumes, primarily refined products
and petrochemicals (MBPD)
|
874
|
777
|
863
|
758
|
||||||||||||
Refined products and petrochemicals marine terminal volumes
(MBPD)
|
410
|
374
|
379
|
349
|
||||||||||||
Offshore Pipelines & Services, net:
|
||||||||||||||||
Natural gas transportation volumes (BBtus/d)
|
--
|
561
|
--
|
590
|
||||||||||||
Crude oil transportation volumes (MBPD)
|
--
|
372
|
--
|
358
|
||||||||||||
Platform natural gas processing (MMcf/d)
|
--
|
83
|
--
|
103
|
||||||||||||
Platform crude oil processing (MBPD)
|
--
|
13
|
--
|
14
|
||||||||||||
Total, net:
|
||||||||||||||||
NGL, crude oil, refined products and petrochemical
transportation volumes (MBPD)
|
5,224
|
5,297
|
5,212
|
5,096
|
||||||||||||
Natural gas transportation volumes (BBtus/d)
|
12,134
|
13,049
|
12,014
|
13,086
|
||||||||||||
Equivalent transportation volumes (MBPD) (4)
|
8,417
|
8,731
|
8,374
|
8,540
|
||||||||||||
NGL, crude oil, refined products and petrochemical
marine terminal volumes (MBPD)
|
1,374
|
1,260
|
1,329
|
1,245
|
||||||||||||
(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) Represents total NGL, crude oil, refined products and petrochemical transportation volumes plus equivalent energy volumes where 3.8 MMBtus of natural gas transportation volumes are equivalent to one barrel of NGLs transported.
|
Enterprise Products Partners L.P.
|
Exhibit C
|
|||||||||||||||||||||||||||||||||||||||
Selected Commodity Price Information
|
||||||||||||||||||||||||||||||||||||||||
Polymer
|
Refinery
|
|||||||||||||||||||||||||||||||||||||||
Natural
|
Normal
|
Natural
|
Grade
|
Grade
|
WTI
|
LLS
|
||||||||||||||||||||||||||||||||||
Gas,
|
Ethane,
|
Propane,
|
Butane,
|
Isobutane,
|
Gasoline,
|
Propylene,
|
Propylene,
|
Crude Oil,
|
Crude Oil,
|
|||||||||||||||||||||||||||||||
$/MMBtu
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/pound
|
$/pound
|
$/barrel
|
$/barrel
|
|||||||||||||||||||||||||||||||
(1)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(3)
|
|
(3)
|
|
(4)
|
|
(4)
|
|
|||||||||||||||||||||
2015 by quarter:
|
||||||||||||||||||||||||||||||||||||||||
1st Quarter
|
$
|
2.99
|
$
|
0.19
|
$
|
0.53
|
$
|
0.68
|
$
|
0.68
|
$
|
1.10
|
$
|
0.50
|
$
|
0.37
|
$
|
48.63
|
$
|
52.83
|
||||||||||||||||||||
2nd Quarter
|
$
|
2.65
|
$
|
0.18
|
$
|
0.46
|
$
|
0.59
|
$
|
0.60
|
$
|
1.26
|
$
|
0.42
|
$
|
0.29
|
$
|
57.94
|
$
|
62.97
|
||||||||||||||||||||
3rd Quarter
|
$
|
2.77
|
$
|
0.19
|
$
|
0.40
|
$
|
0.55
|
$
|
0.55
|
$
|
0.98
|
$
|
0.33
|
$
|
0.21
|
$
|
46.43
|
$
|
50.17
|
||||||||||||||||||||
4th Quarter
|
$
|
2.27
|
$
|
0.18
|
$
|
0.42
|
$
|
0.60
|
$
|
0.61
|
$
|
0.97
|
$
|
0.31
|
$
|
0.18
|
$
|
42.18
|
$
|
43.54
|
||||||||||||||||||||
YTD 2015 Averages
|
$
|
2.67
|
$
|
0.18
|
$
|
0.45
|
$
|
0.61
|
$
|
0.61
|
$
|
1.08
|
$
|
0.39
|
$
|
0.26
|
$
|
48.80
|
$
|
52.38
|
||||||||||||||||||||
2016 by quarter:
|
||||||||||||||||||||||||||||||||||||||||
1st Quarter
|
$
|
2.09
|
$
|
0.16
|
$
|
0.38
|
$
|
0.53
|
$
|
0.53
|
$
|
0.76
|
$
|
0.31
|
$
|
0.18
|
$
|
33.45
|
$
|
35.11
|
||||||||||||||||||||
2nd Quarter
|
$
|
1.95
|
$
|
0.20
|
$
|
0.49
|
$
|
0.62
|
$
|
0.63
|
$
|
0.96
|
$
|
0.33
|
$
|
0.19
|
$
|
45.59
|
$
|
47.35
|
||||||||||||||||||||
YTD 2016 Averages
|
$
|
2.02
|
$
|
0.18
|
$
|
0.44
|
$
|
0.58
|
$
|
0.58
|
$
|
0.86
|
$
|
0.32
|
$
|
0.19
|
$
|
39.52
|
$
|
41.23
|
||||||||||||||||||||
(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.
(4) Crude oil prices are based on commercial index prices for West Texas Intermediate ("WTI") as measured on the New York Mercantile Exchange ("NYMEX") and for Louisiana Light Sweet ("LLS") as reported by Platts.
|
Enterprise Products Partners L.P.
|
Exhibit D
|
|||||||||||||||
Distributable Cash Flow – UNAUDITED
|
||||||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Net income attributable to limited partners (GAAP)
|
$
|
558.5
|
$
|
551.0
|
$
|
1,219.7
|
$
|
1,187.1
|
||||||||
Adjustments to GAAP net income attributable to limited partners to derive non-
GAAP distributable cash flow:
|
||||||||||||||||
Add depreciation, amortization and accretion expenses
|
381.3
|
407.5
|
763.4
|
774.9
|
||||||||||||
Add distributions received from unconsolidated affiliates
|
118.7
|
131.1
|
234.5
|
265.5
|
||||||||||||
Subtract equity in income of unconsolidated affiliates
|
(76.4
|
)
|
(110.2
|
)
|
(177.5
|
)
|
(199.4
|
)
|
||||||||
Subtract sustaining capital expenditures (1)
|
(58.4
|
)
|
(60.8
|
)
|
(117.7
|
)
|
(111.5
|
)
|
||||||||
Add net losses or subtract net gains attributable to asset sales, insurance
recoveries and related property damage, net
|
8.8
|
2.5
|
13.7
|
2.4
|
||||||||||||
Add cash proceeds from asset sales and insurance recoveries
|
14.5
|
5.4
|
27.9
|
5.9
|
||||||||||||
Add non-cash expense or subtract benefit attributable to changes in fair
value of the Liquidity Option Agreement
|
23.3
|
11.5
|
21.1
|
11.5
|
||||||||||||
Add deferred income tax expense (benefit)
|
0.2
|
(13.2
|
)
|
4.3
|
(11.7
|
)
|
||||||||||
Add non-cash asset impairment charges
|
13.5
|
79.0
|
15.2
|
112.3
|
||||||||||||
Add or subtract other miscellaneous adjustments to derive non-GAAP
distributable cash flow, as applicable
|
55.7
|
(16.3
|
)
|
88.7
|
(19.8
|
)
|
||||||||||
Distributable cash flow (non-GAAP)
|
1,039.7
|
987.5
|
2,093.3
|
2,017.2
|
||||||||||||
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
|
58.4
|
60.8
|
117.7
|
111.5
|
||||||||||||
Subtract cash proceeds from asset sales and insurance recoveries reflected
in distributable cash flow
|
(14.5
|
)
|
(5.4
|
)
|
(27.9
|
)
|
(5.9
|
)
|
||||||||
Add or subtract the net effect of changes in operating accounts, as applicable
|
(108.2
|
)
|
(111.7
|
)
|
(294.6
|
)
|
(250.7
|
)
|
||||||||
Add or subtract miscellaneous non-cash and other amounts to reconcile non-
GAAP distributable cash flow with GAAP net cash flow provided by
operating activities, as applicable
|
(29.9
|
)
|
16.4
|
(43.3
|
)
|
29.5
|
||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
945.5
|
$
|
947.6
|
$
|
1,845.2
|
$
|
1,901.6
|
||||||||
(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 E
|
|||||||||||||||||||
Adjusted EBITDA – UNAUDITED
|
||||||||||||||||||||
($ in millions)
|
||||||||||||||||||||
For the Twelve Months Ended
June 30,
|
||||||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||||||
2016
|
2015
|
2016
|
2015
|
2016
|
||||||||||||||||
Net income (GAAP)
|
$
|
570.0
|
$
|
556.6
|
$
|
1,240.2
|
$
|
1,207.2
|
$
|
2,591.4
|
||||||||||
Adjustments to GAAP net income to derive non-GAAP Adjusted EBITDA:
|
||||||||||||||||||||
Subtract equity in income of unconsolidated affiliates
|
(76.4
|
)
|
(110.2
|
)
|
(177.5
|
)
|
(199.4
|
)
|
(351.7
|
)
|
||||||||||
Add distributions received from unconsolidated affiliates
|
118.7
|
131.1
|
234.5
|
265.5
|
431.1
|
|||||||||||||||
Add interest expense, including related amortization
|
244.1
|
240.4
|
484.7
|
479.5
|
967.0
|
|||||||||||||||
Add provision for or subtract benefit from income taxes
|
(0.1
|
)
|
(7.9
|
)
|
8.3
|
(1.1
|
)
|
6.9
|
||||||||||||
Add depreciation, amortization and accretion in costs and expenses
|
366.3
|
397.2
|
733.4
|
752.8
|
1,453.2
|
|||||||||||||||
Add non-cash asset impairment charges
|
13.5
|
79.0
|
15.2
|
112.3
|
65.5
|
|||||||||||||||
Add non-cash net losses or subtract net gains attributable to asset sales,
insurance recoveries and related property damage
|
7.1
|
3.9
|
13.7
|
3.9
|
28.7
|
|||||||||||||||
Add non-cash expense or subtract benefit attributable to changes in fair
value of the Liquidity Option Agreement
|
23.3
|
11.5
|
21.1
|
11.5
|
35.0
|
|||||||||||||||
Add losses or subtract gains attributable to unrealized changes
in the fair market value of derivative instruments
|
48.2
|
(5.3
|
)
|
68.3
|
(9.9
|
)
|
59.8
|
|||||||||||||
Adjusted EBITDA (non-GAAP)
|
1,314.7
|
1,296.3
|
2,641.9
|
2,622.3
|
5,286.9
|
|||||||||||||||
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
|
(244.1
|
)
|
(240.4
|
)
|
(484.7
|
)
|
(479.5
|
)
|
(967.0
|
)
|
||||||||||
Add benefit or subtract provision for income taxes reflected in
Adjusted EBITDA
|
0.1
|
7.9
|
(8.3
|
)
|
1.1
|
(6.9
|
)
|
|||||||||||||
Subtract distributions received for return of capital from
unconsolidated affiliates |
(30.3
|
)
|
--
|
(39.4
|
)
|
--
|
(39.4
|
)
|
||||||||||||
Add deferred income tax expense or subtract benefit
|
0.2
|
(13.2
|
)
|
4.3
|
(11.7
|
)
|
(4.6
|
)
|
||||||||||||
Add or subtract the net effect of changes in operating accounts, as applicable
|
(108.2
|
)
|
(111.7
|
)
|
(294.6
|
)
|
(250.7
|
)
|
(367.2
|
)
|
||||||||||
Add miscellaneous non-cash and other amounts to reconcile non-GAAP Adjusted EBITDA with GAAP net cash flow provided by operating activities
|
13.1
|
8.7
|
26.0
|
20.1
|
44.2
|
|||||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
945.5
|
$
|
947.6
|
$
|
1,845.2
|
$
|
1,901.6
|
$
|
3,946.0
|
Enterprise Products Partners L.P.
|
Exhibit F
|
|||||||||||||||
Total Gross Operating Margin – UNAUDITED
|
||||||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
|||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
Total gross operating margin (non-GAAP)
|
$
|
1,254.2
|
$
|
1,312.3
|
$
|
2,578.5
|
$
|
2,636.1
|
||||||||
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
|
(360.3
|
)
|
(385.6
|
)
|
(718.5
|
)
|
(730.9
|
)
|
||||||||
Subtract non-cash asset impairment charges included in
operating expenses not reflected in gross operating margin |
(13.1
|
)
|
(79.0
|
)
|
(14.8
|
)
|
(112.3
|
)
|
||||||||
Add net gains or subtract net losses attributable to asset sales,
insurance recoveries and related property damage not reflected
in gross operating margin
|
(8.8
|
)
|
(2.5
|
)
|
(13.7
|
)
|
(2.4
|
)
|
||||||||
Subtract general and administrative costs not reflected in
gross operating margin
|
(35.1
|
)
|
(44.9
|
)
|
(79.0
|
)
|
(94.2
|
)
|
||||||||
Total operating income (GAAP)
|
$
|
836.9
|
$
|
800.3
|
$
|
1,752.5
|
$
|
1,696.3
|