UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): April 27, 2010
DUNCAN ENERGY PARTNERS L.P.
(Exact Name of Registrant as Specified in Its Charter)
|
Delaware
|
1-33266
|
20-5639997
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
|
1100 Louisiana Street, 10th Floor
Houston, Texas 77002
(Address of Principal Executive Offices, including Zip Code)
|
|
(713) 381-6500
(Registrant’s Telephone Number, including Area Code)
|
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02. Results of Operations and Financial Condition.
On April 27, 2010, Duncan Energy Partners L.P. (“Duncan Energy Partners”) issued a press release announcing its financial and operating results for the three months ended March 31, 2010 and held a webcast conference call discussing those results. A copy of the earnings press release is furnished as Exhibit 99.1 to this Current Report, which is hereby incorporated by reference into this Item 2.02. The webcast conference call will be archived and available for replay on Duncan Energy Partners’ website at www.deplp.com for 90 days.
Unless the context requires otherwise, references to “we,” “us,” “our,” “Duncan Energy Partners” or the “Partnership” within the context of this Current Report refer to the business and operations of Duncan Energy Partners L.P. and its consolidated subsidiaries. References to “Parent” and “EPO” refer to Enterprise Products Operating LLC, which is the primary operating subsidiary of Enterprise Products Partners L. P. (“Enterprise”).
Supplemental Selected Standalone Financial Information
In February 2007, associated with its initial public offering, Duncan Energy Partners acquired controlling ownership interests in five midstream energy companies (the “DEP I Midstream Businesses”) from Enterprise in a drop down transaction. In December 2008, Duncan Energy Partners acquired controlling ownership interests in three additional midstream energy companies (the “DEP II Midstream Businesses”) from Enterprise in a second drop down transaction.
To assist investors and other users of our financial statements, our press release includes selected financial information on a standalone basis apart from that of our consolidated Partnership. A key difference between the supplemental selected standalone financial information and our general purpose consolidated financial statements is that the DEP I and DEP II Midstream Businesses (i.e., the partnership’s operating subsidiaries) are viewed as investments and presented as unconsolidated affiliates. Accordingly, the net income of the DEP I and DEP II Midstream Businesses attributable to the Partnership on a standalone basis is reflected as equity earnings. In accordance with U.S. generally accepted accounting principles (“GAAP”), we eliminate such equity earnings in the preparati
on of our general purpose consolidated financial statements.
Use of Non-GAAP financial measures
Our press release and/or the webcast conference call discussion include the non-generally accepted accounting principle (“non-GAAP”) financial measures of gross operating margin and distributable cash flow. The press release provides reconciliations of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP. Our non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income, operating income, net cash flows provided by operating activities or any other measure of financial performance or liquidity calculated and presented in accordance with GAAP. Our non-GAAP financial measures may not be comparable to similarly-titled
measures of other companies because they may not calculate such measures in the same manner as we do.
Gross operating margin. We evaluate segment performance based on the non-GAAP financial measure of gross operating margin. Gross operating margin (either in total or by individual segment) is an important performance measure of the core profitability of our operations. This measure forms the basis of our internal financial reporting and is used by management in deciding how to allocate capital resources among business segments. We believe that investors benefit from having access to the same financial measures that management uses in evaluating segment results. The GAAP financial measure most directly comparable to total segment gross operating margin is operating income.
We define total segment gross operating margin as operating income before: (i) depreciation, amortization and accretion expense; (ii) non-cash consolidated asset impairment charges; (iii) gains and losses from asset sales and related transactions; and (iv) general and administrative costs. Gross operating margin by segment is calculated by subtracting segment operating costs and expenses (net of the adjustments noted above) from segment revenues,
1
with both segment totals before the elimination of any intersegment and intrasegment transactions. In accordance with GAAP, intercompany accounts and transactions are eliminated in consolidation. Gross operating margin is exclusive of other income and expense transactions, provision for income taxes, extraordinary charges and the cumulative effect of changes in accounting principles. Gross operating margin is presented on a 100% basis before the allocation of earnings to noncontrolling interests.
Distributable cash flow. The Partnership’s distributable cash flow is a useful non-GAAP measure of liquidity that approximates the amount of cash that Duncan Energy Partners could pay its partners each period. We define the partnership’s distributable cash flow as the sum of its share of the distributable cash flow of each of the DEP I and DEP II Midstream Businesses, less any standalone expenses of the Partnership su
ch as interest expense and general and administrative costs (net of non-cash items).
In general, we define the distributable cash flow of our operating subsidiaries as their net income or loss adjusted for:
|
§
|
the addition of depreciation, amortization and accretion expense;
|
|
§
|
the addition of cash distributions received from Evangeline, if any, less equity earnings;
|
|
§
|
the subtraction of sustaining capital expenditures and cash payments to settle asset retirement obligations;
|
|
§
|
the addition of losses or subtraction of gains relating to asset sales and related transactions;
|
|
§
|
the addition of cash proceeds from asset sales and related transactions;
|
|
§
|
the addition of losses or subtraction of gains from the monetization of derivative instruments recorded in accumulated other comprehensive income (loss), if any, less related amortization of such amounts to earnings; and
|
|
§
|
the addition or subtraction of other miscellaneous non-cash amounts (as applicable) that affect net income or loss for the period.
|
Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to and major renewals of existing assets. Such expenditures do not generate additional revenues.
Management compares our distributable cash flow to the cash distributions we expect to pay our partners. Using this data, management computes our distribution coverage ratio. Distributable cash flow is also a quantitative standard used by the investment community with respect to publicly traded partnerships because the value of a partnership unit is in part measured by its yield, which is based on the amount of cash distributions a partnership pays to a unitholder. The GAAP measure most directly comparable to distributable cash flow is net cash flows provided by operating activities.
2
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit No. | Description |
| 99.1 | Duncan Energy Partners L.P. press release dated April 27, 2010. |
3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Current Report to be signed on its behalf by the undersigned hereunto duly authorized.
|
DUNCAN ENERGY PARTNERS L.P.
|
||
|
By:
|
DEP Holdings, LLC, as general partner
|
|
|
Date: April 27, 2010
|
By:
|
/s/ Michael J. Knesek
|
|
Name:
|
Michael J. Knesek
|
|
|
Title:
|
Senior Vice President, Controller
|
|
|
and Principal Accounting Officer
|
||
|
of DEP Holdings, LLC
|
4
Exhibit Index
|
Exhibit No.
|
Description
|
|
99.1
|
Duncan Energy Partners L.P. press release dated April 27, 2010.
|
5
Exhibit 99.1
P.O. Box 4324
Houston, TX 77210
(713) 381-6500
Duncan Energy Partners Reports Solid Results
For First Quarter 2010
Houston, Texas (April 27, 2010) – Duncan Energy Partners L.P. (NYSE: DEP) today announced its financial and operating results for the three months ended March 31, 2010. Net income attributable to Duncan Energy Partners for the first quarter of 2010 was $21.2 million, or $0.37 per common unit on a fully diluted basis, compared to $19.9 million, or $0.34 per common unit on a fully diluted basis, for the first quarter of 2009.
The partnership’s distributable cash flow increased to $32.0 million for the first quarter of 2010 from $29.5 million for the first quarter of 2009. The DEP II Midstream Businesses contributed $22.1 million of distributable cash flow for the first quarter of 2010 compared to $21.6 million of distributable cash flow generated in the first quarter of 2009.
On April 13, 2010, the Board of Directors of Duncan Energy Partners’ general partner declared an increase in the partnership’s quarterly cash distribution rate with respect to the first quarter of 2010 to $0.4475 per common unit, or $1.79 per unit on an annualized basis. This represents the partnership’s sixth consecutive quarterly distribution increase and a 4.1 percent increase over the $0.43 per unit that was paid with respect to the first quarter of 2009. The partnership’s share of distributable cash flow for the first quarter of 2010 provides 1.2 times coverage of the cash distribution to be paid on May 6, 2010 to its partners of record on April 30, 2010. The partnership retained $6 million of distributable cash flow in the first quarter of 2010 that can be used to fund gro
wth capital projects and reduce debt. Distributable cash flow is a non-generally accepted accounting principle (“non-GAAP”) financial liquidity measure that is defined and reconciled later in this press release to its most directly comparable U.S. GAAP financial measure, which is net cash flows provided by operating activities.
“Our partnership is off to a good start in 2010, supported by higher gross operating margin from our natural gas and NGL businesses,” said W. Randall Fowler, president and chief executive officer of the general partner of Duncan Energy Partners L.P. “Higher transportation and storage fees contributed to the 16 percent increase in gross operating margin this quarter compared to the first quarter of last year. Our attractive portfolio of integrated pipeline and storage assets has consistently generated stable, fee-based cash flows that support our quarterly cash distributions,” said Fowler.
Review of Segment Quarterly Performance
Since Duncan Energy Partners consolidates the financial results of its controlled operating subsidiaries, the following discussion of segment results reports gross operating margin and volumes on a 100 percent basis, even though the partnership owns less than 100 percent of these businesses. Gross operating margin is a non-GAAP financial performance measure that is defined and reconciled later in this press release to its most directly comparable GAAP financial measure, which is operating income.
Natural Gas Pipelines & Services – Gross operating margin for the first quarter of 2010 increased 10 percent to $42.5 million compared to $38.8 million for the first quarter of 2009. Gross operating margin from the Texas Intrastate System for the first quarter of 2010 was $2.1 million higher than that recorded for the first quarter of 2009. This increase is primarily due to higher firm capacity reservation fees of $15.7 million attributable to the Sherman Extension pipeline and increased condensate sales revenue of $1.8 million due to higher commodity prices,
1
both of which were partially offset by a $10.3 million decrease in revenues from lower throughput volumes on the South Texas portion of the Texas Intrastate System and a $5.8 million increase in operating expenses. Increased natural gas throughput volumes on the Acadian Pipeline System and higher firm storage reservation fees from the partnership’s Wilson natural gas storage facility combined for a $1.3 million increase in gross operating margin for the first quarter of 2010 versus the first quarter of 2009.
Total natural gas throughput volumes averaged 4.5 trillion British thermal units per day (“TBtud”) in the first quarter of 2010 compared to 4.8 TBtud in the first quarter of 2009.
NGL Pipelines & Services – Gross operating margin for the first quarter of 2010 increased to $26.9 million from $20.8 million for the first quarter of 2009. Net of operational measurement gains and losses associated with the partnership’s Mont Belvieu NGL and petrochemical storage facility that are allocated to Enterprise Products Partners L.P. (“Enterprise”) through noncontrolling interest, gross operating margin increased 18 percent to $26.0 million for the first quarter of 2010 from $22.1 million for the first quarter of 2009. This increase in gross operating margin was primarily due to higher revenues attributable to increased storage fees and volumes at the partnership’s complex in Mont Belvieu, Texas.
NGL transportation volumes increased to 120 thousand barrels per day (“MBPD”) in the first quarter of 2010 from 115 MBPD in the first quarter of 2009. NGL fractionation volumes also increased this quarter to 82 MBPD from 79 MBPD in the first quarter of 2009.
Petrochemical Services – Gross operating margin reported for the first quarter of 2010 was $2.4 million compared to $2.5 million reported in the first quarter of 2009. Total petrochemical transportation volumes increased 41 percent to 31 MBPD for the first quarter of 2010 from 22 MBPD for the first quarter of 2009, primarily due to higher volumes transported on the Lou-Tex propylene pipeline. Increased revenues from the Lou-Tex propylene pipeline as a result of increased transportation volumes were offset by lower revenues on the Sabine propylene pipeline.
Capitalization
Total debt principal outstanding at March 31, 2010 was $457 million. At March 31, 2010, Duncan Energy Partners had total liquidity of approximately $135 million, including cash and availability under the partnership’s $300 million revolving credit facility.
Duncan Energy Partners’ growth capital expenditures for 2010 are estimated to be approximately $420 million. This estimate includes amounts related to the partnership’s 66 percent ownership interest in the Haynesville Extension of the Acadian Gas Pipeline System, which is expected to be completed in the third quarter of 2011, and the conversion of two NGL storage caverns at the partnership’s Mont Belvieu storage facility to refined product service, which is expected to be completed in the fourth quarter of 2010. The total expected cost of the 270-mile Haynesville Extension pipeline project is approximately $1.56 billion including capitalized interest, of which Duncan Energy Partners’ 66 percent share of the project is $1.03 billion.
Supplemental Selected Standalone Financial Information
In February 2007, associated with its initial public offering, Duncan Energy Partners acquired controlling ownership interests in five midstream energy companies (the “DEP I Midstream Businesses”) from Enterprise in a drop down transaction. In December 2008, Duncan Energy Partners acquired controlling ownership interests in three additional midstream energy companies (the “DEP II Midstream Businesses”) from Enterprise in a second drop down transaction.
To assist investors and other users of our financial statements, Exhibit A to this press release includes selected financial information of Duncan Energy Partners L.P. on a standalone basis apart from that of our consolidated partnership financial information. A key difference between the supplemental selected standalone financial information and our general purpose consolidated financial statements is that the DEP I and DEP II
2
Midstream Businesses (i.e., the partnership’s operating subsidiaries) are viewed as investments and presented as unconsolidated affiliates by Duncan Energy Partners L.P. on a standalone basis.
Use of Non-GAAP Financial Measures
This press release includes the non-GAAP financial measures of gross operating margin and distributable cash flow. The exhibits accompanying this press release provide reconciliations of these non-GAAP financial measures to their most directly comparable financial measures calculated and presented in accordance with GAAP. Our non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income, operating income, net cash flows provided by operating activities or any other GAAP measure of financial performance or liquidity. Our non-GAAP financial measures may not be comparable to similarly-titled measures of other companies because they may not calculate such measures in the same manner as we do.
Gross operating margin. We evaluate segment performance based on the non-GAAP financial measure of gross operating margin. Gross operating margin (either in total or by individual segment) is an important performance measure of the core profitability of our operations. This measure forms the basis of our internal financial reporting and is used by management in deciding how to allocate capital resources among business segments. We believe that investors benefit from having access to the same financial measures that management uses in evaluating segment results. The GAAP financial measure most directly comparable to total segment gross operating margin is operating income.
We define total segment gross operating margin as operating income before: (i) depreciation, amortization and accretion expense; (ii) non-cash consolidated asset impairment charges; (iii) gains and losses from asset sales and related transactions; and (iv) general and administrative costs. Gross operating margin by segment is calculated by subtracting segment operating costs and expenses (net of the adjustments noted above) from segment revenues, with both segment totals before the elimination of any intersegment and intrasegment transactions. In accordance with GAAP, intercompany accounts and transactions are eliminated in consolidation. Gross operating margin is exclusive of other income and expense transactions, provision for income taxes, extraordinary charges and the cumulative effect of changes i
n accounting principles. Gross operating margin is presented on a 100 percent basis before the allocation of earnings to noncontrolling interests.
Distributable cash flow. The partnership’s distributable cash flow is a useful non-GAAP measure of liquidity that approximates the amount of cash that Duncan Energy Partners could pay its partners each period. We define the partnership’s distributable cash flow as the sum of its share of the distributable cash flow of each of the DEP I and DEP II Midstream Businesses, less any standalone expenses of the partnership such as interest expense and general and administrative costs (net of non-cash items).
In general, we define the distributable cash flow of our operating subsidiaries as their net income or loss adjusted for:
|
§
|
the addition of depreciation, amortization and accretion expense;
|
|
§
|
the addition of cash distributions received from Evangeline, if any, less equity earnings;
|
|
§
|
the subtraction of sustaining capital expenditures and cash payments to settle asset retirement obligations;
|
|
§
|
the addition of losses or subtraction of gains relating to asset sales and related transactions;
|
|
§
|
the addition of cash proceeds from asset sales and related transactions;
|
|
§
|
the addition of losses or subtraction of gains from the monetization of derivative instruments recorded in accumulated other comprehensive income (loss), if any, less related amortization of such amounts to earnings; and
|
|
§
|
the addition or subtraction of other miscellaneous non-cash amounts (as applicable) that affect net income or loss for the period.
|
Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to and major renewals of existing assets. Such expenditures do not generate additional revenues.
3
Management compares our distributable cash flow to the cash distributions we expect to pay our partners. Using this data, management computes our distribution coverage ratio. Distributable cash flow is also a quantitative standard used by the investment community with respect to publicly traded partnerships because the value of a partnership unit is in part measured by its yield, which is based on the amount of cash distributions a partnership pays to a unitholder. The GAAP measure most directly comparable to distributable cash flow is net cash flows provided by operating activities.
First Quarter 2010 Earnings Conference Call
Management for Duncan Energy Partners will discuss first quarter 2010 results with analysts and investors in a conference call scheduled for 10:30 a.m. CDT today. The call will be broadcast live over the Internet and may be accessed by visiting the partnership’s website at www.deplp.com.
Company Information and Use of Forward Looking Statements
Duncan Energy Partners is a publicly traded partnership that provides midstream energy services, including gathering, transportation, marketing and storage of natural gas, in addition to NGL fractionation (or separation), transportation and storage and petrochemical transportation and storage. Duncan Energy Partners owns interests in assets located primarily in Texas and Louisiana, including interests in approximately 9,400 miles of natural gas pipelines with a transportation capacity aggregating approximately 7.9 billion cubic feet (“Bcf”) per day; more than 1,600 miles of NGL and petrochemical pipelines featuring access to the world’s largest fractionation complex at Mont Belvieu, Texas; two NGL fractionation facilities located in south Texas; approximately 18 million barrels (“MMBbls”) of le
ased NGL storage capacity; 8.5 Bcf of leased natural gas storage capacity; and 34 underground salt dome caverns with more than 100 MMBbls of NGL storage capacity at Mont Belvieu. Duncan Energy Partners is managed by its general partner, DEP Holdings, LLC, which is a wholly-owned subsidiary of Enterprise. Additional information about Duncan Energy Partners is available online at www.deplp.com.
This news release includes forward-looking statements. Except for the historical information contained herein, the matters discussed in this news release are forward-looking statements that involve certain risks and uncertainties, such as the partnership’s expectations regarding future results, capital expenditures, project completions, liquidity and financial market conditions. These risks and uncertainties include, among other things, insufficient cash from operations, market conditions, governmental regulations and factors discussed in the partnership’s filings with the U.S. Securities and Exchange Commission. If any of these risks or uncertainties materializes, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those expected.
0;The partnership disclaims any intention or obligation to update publicly or reverse such statements, whether as a result of new information, future events or otherwise.
|
|
Contacts:
|
Randy Burkhalter, Investor Relations, (713) 381-6812 or (866) 230-0745
|
|
|
Rick Rainey, Media Relations, (713) 381-3635
|
###
4
Exhibit A
Duncan Energy Partners L.P.
Supplemental Standalone Financial Information - UNAUDITED
For the Three Months Ended March 31, 2010 and 2009
(Amounts in millions, except per unit amounts)
The following table summarizes the distributable cash flow (“DCF”) and related coverage ratio calculations for Duncan Energy Partners on a standalone basis. The line item captioned “Duncan Energy Partners L.P. standalone expenses, net of non-cash items” primarily represents accrued interest expense and general and administrative costs of the partnership itself, exclusive of any such amounts attributed to the DEP I and DEP II Midstream Businesses. We calculate the distribution coverage ratio by dividing “Distributable cash flow, net to limited partners” by the average number of distribution-bearing units outstanding, and further by the declared distribution rate per unit for the period indicated.
In addition, the following table presents selected income statement and balance sheet data of Duncan Energy Partners L.P. on a standalone basis. Duncan Energy Partners L.P. currently has no operations apart from its investments in the DEP I and DEP II Midstream Businesses. For purposes of this presentation, we have listed amounts pertaining to the DEP I Midstream Businesses apart from those relating to the DEP II Midstream Businesses.
|
Three Months
|
||||||||
|
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Distributable cash flow summary:
|
||||||||
|
DEP share of the DCF attributable to the:
|
||||||||
|
DEP I Midstream Businesses
|
$ | 12.9 | $ | 11.9 | ||||
|
DEP II Midstream Businesses
|
22.1 | 21.6 | ||||||
|
Duncan Energy Partners L.P. standalone expenses, net of non-cash items
|
(3.0 | ) | (4.0 | ) | ||||
|
Total Duncan Energy Partners L.P. distributable cash flow
|
32.0 | 29.5 | ||||||
|
Less: Distributions to our general partner
|
(0.2 | ) | (0.2 | ) | ||||
|
Distributable cash flow, net to limited partners
|
$ | 31.8 | $ | 29.3 | ||||
|
Average distribution-bearing units outstanding
|
57.7 | 57.7 | ||||||
|
Distributable cash flow coverage:
|
||||||||
|
Declared distribution rate per unit
|
$ | 0.4475 | $ | 0.4300 | ||||
|
Distribution coverage ratio
|
1.23 | x | 1.18 | x | ||||
|
Selected income statement information:
|
||||||||
|
Equity earnings - DEP I Midstream Businesses
|
$ | 10.3 | $ | 8.4 | ||||
|
Equity earnings - DEP II Midstream Businesses
|
$ | 14.6 | $ | 15.4 | ||||
|
General and administrative costs
|
$ | 0.6 | $ | 0.1 | ||||
|
Interest expense
|
$ | 3.1 | $ | 3.8 | ||||
|
Net income attributable to Duncan Energy Partners L.P.
|
$ | 21.2 | $ | 19.9 | ||||
|
Selected balance sheet information at each period end:
|
||||||||
|
Investment in DEP I Midstream Businesses
|
$ | 512.5 | $ | 505.4 | ||||
|
Investment in DEP II Midstream Businesses
|
$ | 702.4 | $ | 729.8 | ||||
|
Total debt principal outstanding at end of period
|
$ | 457.3 | $ | 470.3 | ||||
|
Partners’ equity
|
$ | 759.5 | $ | 762.2 | ||||
5
Exhibit B
Duncan Energy Partners L.P.
Statements of Consolidated Operations – UNAUDITED
For the Three Months Ended March 31, 2010 and 2009
(Dollars in millions, except per unit amounts)
|
Three Months
|
||||||||
|
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Revenue
|
$ | 290.6 | $ | 256.8 | ||||
|
Costs and expenses:
|
||||||||
|
Operating costs and expenses
|
267.2 | 239.4 | ||||||
|
General and administrative costs
|
4.9 | 2.8 | ||||||
|
Total costs and expenses
|
272.1 | 242.2 | ||||||
|
Equity in income of Evangeline
|
0.2 | 0.2 | ||||||
|
Operating income
|
18.7 | 14.8 | ||||||
|
Other income (expense):
|
||||||||
|
Interest expense
|
(3.1 | ) | (3.8 | ) | ||||
|
Interest income
|
-- | 0.1 | ||||||
|
Total other expense
|
(3.1 | ) | (3.7 | ) | ||||
|
Income before income taxes
|
15.6 | 11.1 | ||||||
|
Benefit from (provision for) income taxes
|
0.1 | (0.1 | ) | |||||
|
Net income
|
15.7 | 11.0 | ||||||
|
Net loss (income) attributable to noncontrolling interest:
|
||||||||
|
DEP I Midstream Businesses - Parent
|
(4.7 | ) | (1.6 | ) | ||||
|
DEP II Midstream Businesses - Parent
|
10.2 | 10.5 | ||||||
|
Total net loss attributable to noncontrolling interest
|
5.5 | 8.9 | ||||||
|
Net income attributable to Duncan Energy Partners
|
$ | 21.2 | $ | 19.9 | ||||
|
Allocation of net income to Duncan Energy Partners:
|
||||||||
|
Limited partners
|
$ | 21.0 | $ | 19.8 | ||||
|
General partner
|
$ | 0.2 | $ | 0.1 | ||||
|
Per unit data (fully diluted):
|
||||||||
|
Earnings per unit
|
$ | 0.37 | $ | 0.34 | ||||
|
Average LP units outstanding (in millions)
|
57.7 | 57.7 | ||||||
|
Other financial data:
|
||||||||
|
Net cash flows provided by operating activities
|
$ | 107.1 | $ | 19.8 | ||||
|
Net cash used in investing activities
|
$ | 115.3 | $ | 115.0 | ||||
|
Net cash provided by financing activities
|
$ | 26.0 | $ | 104.0 | ||||
|
Distributable cash flow (see Exhibit A)
|
$ | 32.0 | $ | 29.5 | ||||
|
Depreciation, amortization and accretion (100% basis)
|
$ | 48.2 | $ | 45.0 | ||||
|
Total debt principal outstanding at end of period
|
$ | 457.3 | $ | 470.3 | ||||
6
Exhibit C
Duncan Energy Partners L.P.
Selected Financial & Operating Data – UNAUDITED
For the Three Months Ended March 31, 2010 and 2009
(Dollars in millions, operating data as noted)
|
Three Months
|
||||||||
|
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Gross operating margin by segment:
|
||||||||
|
Natural Gas Pipelines & Services
|
$ | 42.5 | $ | 38.8 | ||||
|
NGL Pipelines & Services
|
26.9 | 20.8 | ||||||
|
Petrochemical Services
|
2.4 | 2.5 | ||||||
|
Total gross operating margin
|
71.8 | 62.1 | ||||||
|
Adjustments to reconcile non-GAAP gross operating margin to GAAP operating income:
|
||||||||
|
Amounts in operating costs and expenses:
|
||||||||
|
Depreciation, amortization and accretion
|
(47.6 | ) | (44.6 | ) | ||||
|
Gain from asset sales and related transactions
|
0.9 | 0.1 | ||||||
|
Non-cash asset impairment charges
|
(1.5 | ) | -- | |||||
|
General and administrative costs
|
(4.9 | ) | (2.8 | ) | ||||
|
Operating income
|
$ | 18.7 | $ | 14.8 | ||||
|
Selected operating data:
|
||||||||
|
Natural Gas Pipelines & Services:
|
||||||||
|
Natural gas throughput volumes, net (BBtus/d)
|
4,465 | 4,801 | ||||||
|
NGL Pipelines & Services:
|
||||||||
|
Pipeline throughput volumes (MBPD)
|
120 | 115 | ||||||
|
Fractionation volumes (MBPD)
|
82 | 79 | ||||||
|
Petrochemical Services:
|
||||||||
|
Petrochemical transportation volumes (MBPD)
|
31 | 22 | ||||||
|
Components of net loss (income) attributable to noncontrolling interest:
|
||||||||
|
DEP I Midstream Businesses - Parent:
|
||||||||
|
Mont Belvieu Caverns
|
$ | (2.8 | ) | $ | 0.3 | |||
|
Acadian Gas
|
(0.3 | ) | (0.2 | ) | ||||
|
Lou-Tex Propylene
|
(0.4 | ) | (0.3 | ) | ||||
|
Sabine Propylene
|
(0.1 | ) | (0.3 | ) | ||||
|
South Texas NGL
|
(1.1 | ) | (1.1 | ) | ||||
|
Total DEP I Midstream Businesses - Parent
|
(4.7 | ) | (1.6 | ) | ||||
|
DEP II Midstream Businesses - Parent:
|
||||||||
|
Enterprise Texas
|
5.6 | 6.5 | ||||||
|
Enterprise Intrastate
|
1.2 | 1.7 | ||||||
|
Enterprise GC
|
3.4 | 2.3 | ||||||
|
Total DEP II Midstream Businesses - Parent
|
10.2 | 10.5 | ||||||
|
Total net loss attributable to noncontrolling interest
|
$ | 5.5 | $ | 8.9 | ||||
7
Exhibit D
Duncan Energy Partners L.P.
Reconciliation of DCF to Net Cash Flows Provided by Operating Activities - UNAUDITED
For the Three Months Ended March 31, 2010 and 2009
(Dollars in millions)
|
Three Months
|
||||||||
|
Ended March 31,
|
||||||||
|
2010
|
2009
|
|||||||
|
Total Duncan Energy Partners L.P. distributable cash flow
|
$ | 32.0 | $ | 29.5 | ||||
|
Adjustments to non-GAAP distributable cash flow to derive GAAP net cash flows provided by operating activities
|
||||||||
|
(add or subtract as indicated by sign of number):
|
||||||||
|
Proceeds from asset sales and related transactions
|
(2.0 | ) | (0.1 | ) | ||||
|
Sustaining capital expenditures:
|
||||||||
|
DEP I Midstream Businesses
|
4.4 | 2.5 | ||||||
|
DEP II Midstream Businesses
|
6.7 | 7.9 | ||||||
|
Other sustaining capital expenditures
|
-- | 0.1 | ||||||
|
Noncontrolling interest share of distributable cash flow of operating subsidiaries:
|
||||||||
|
DEP I Midstream Businesses - Parent
|
7.5 | 4.7 | ||||||
|
DEP II Midstream Businesses - Parent
|
15.4 | 10.9 | ||||||
|
Other
|
-- | (0.1 | ) | |||||
|
Net effect of changes in operating accounts
|
43.1 | (35.6 | ) | |||||
|
Net cash flows provided by operating activities
|
$ | 107.1 | $ | 19.8 | ||||
8