|
|
|
(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: January 30, 2020
|
By:
|
/s/ R. Daniel Boss
|
|
Name:
|
R. Daniel Boss
|
||
Title:
|
Senior Vice President-Accounting and Risk Control
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,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
Operating income
|
$
|
1,418
|
$
|
1,640
|
$
|
6,079
|
$
|
5,409
|
||||||||
Net income (1)
|
$
|
1,125
|
$
|
1,305
|
$
|
4,687
|
$
|
4,239
|
||||||||
Fully diluted earnings per unit (1)
|
$
|
0.50
|
$
|
0.59
|
$
|
2.09
|
$
|
1.91
|
||||||||
CFFO (2)
|
$
|
1,694
|
$
|
1,851
|
$
|
6,521
|
$
|
6,126
|
||||||||
Total gross operating margin (3)
|
$
|
2,015
|
$
|
2,138
|
$
|
8,266
|
$
|
7,326
|
||||||||
Adjusted EBITDA (3)
|
$
|
2,019
|
$
|
1,867
|
$
|
8,117
|
$
|
7,223
|
||||||||
FCF (3)
|
$
|
497
|
$
|
738
|
$
|
2,472
|
$
|
2,001
|
||||||||
DCF (3,4)
|
$
|
1,634
|
$
|
1,617
|
$
|
6,624
|
$
|
5,989
|
(1)
|
Net income and fully diluted earnings per unit for the fourth quarters of 2019 and 2018 include non-cash asset impairment and related charges of
approximately $82 million, or $0.04 per unit, and $29 million, or $0.01 per unit, respectively. For the years ended December 31, 2019 and 2018, net income and fully diluted earnings per unit include non-cash asset impairment and related
charges of $133 million, or $0.06 per unit, and $51 million, or $0.02 per unit, respectively.
|
(2)
|
CFFO includes the impact of timing of cash receipts and payments related to operations. For the fourth quarter of 2019, the net effect of changes in
operating accounts, which are a component of CFFO, was a net decrease of $48 million, compared to a net increase of $278 million for the fourth quarter of 2018. For the year ended December 31, 2019, the net effect of changes in operating
accounts was a net decrease of $457 million, compared to a net increase of $16 million for 2018.
|
(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.
|
(4)
|
DCF included proceeds from asset sales and the monetization of interest rate derivative instruments of $4 million and $158 million in the fourth quarters
of 2019 and 2018, respectively. For the years ended December 31, 2019 and 2018, DCF included proceeds from asset sales and the monetization of interest rate derivatives of $21 million and $183 million, respectively.
|
•
|
Net income for the fourth quarter of 2019 includes non-cash, mark-to-market losses of $25 million, or $0.01 per unit on a fully diluted basis, compared
to $239 million, or $0.11 per unit on a fully diluted basis, of non-cash, mark-to-market gains, for the fourth quarter of 2018. Net income for the full year 2019 includes non-cash, mark-to-market losses of $27 million, or $0.01 per fully
diluted unit, compared to $16 million, or $0.01 per fully diluted unit, of non-cash mark-to-market losses for 2018.
|
•
|
Enterprise increased its cash distribution with respect to the fourth quarter of 2019 by 2.3 percent over the fourth quarter of 2018, to $0.445 per
unit. This is the 62nd consecutive quarterly distribution increase, which will be paid on February 12, 2020 to unitholders of record as of the close of business on January 31, 2020.
|
•
|
CFFO for the fourth quarter of 2019 was $1.7 billion. The distribution with respect to the fourth quarter of 2019 represents a 58 percent payout
ratio of CFFO for the quarter. Excluding the net effect of changes to operating accounts (working capital), CFFO for the fourth quarter of 2019 increased 11 percent compared to the fourth quarter of 2018.
|
•
|
Excluding proceeds from asset sales and the monetization of interest rate derivative instruments, Enterprise reported a 12 percent increase in DCF to
$1.6 billion for the fourth quarter of 2019 compared to $1.5 billion for the fourth quarter of 2018, which provided 1.7 times coverage of the $0.445 per unit cash distribution. Enterprise retained $654 million of distributable cash flow
in the fourth quarter of 2019.
|
•
|
Capital investments in the fourth quarter of 2019 were $1.2 billion, which included $1.1 billion of investments in growth capital projects and $93
million of sustaining capital expenditures. Total capital investments for 2019 were $4.7 billion, which included $4.3 billion of investments in growth capital projects and $325 million of sustaining capital expenditures. Net of
contributions from noncontrolling interests, growth capital investments for 2019 were $3.7 billion.
|
•
|
In the aggregate, affiliates of Enterprise’s general partner, the partnership’s distribution reinvestment plan and employee unit purchase plan
purchased approximately 3.6 million units of our common units for $95 million through open market purchases during the fourth quarter of 2019.
|
Three Months Ended
December 31,
|
||
2019
|
2018
|
|
NGL, crude oil, refined products & petrochemical pipeline volumes (million BPD)
|
6.9
|
6.6
|
Marine terminal volumes (million BPD)
|
1.9
|
1.7
|
Natural gas pipeline volumes (TBtu/d)
|
13.8
|
14.1
|
NGL fractionation volumes (MBPD)
|
1,097
|
940
|
Propylene plant production volumes (MBPD)
|
89
|
102
|
Fee-based natural gas processing volumes (Bcf/d)
|
5.3
|
5.0
|
Equity NGL production volumes (MBPD)
|
162
|
147
|
As used in this press release, “NGL” means natural gas liquids, “LPG” means liquefied petroleum gas, “BPD” means barrels per day,
“MBPD” means thousand barrels per day, “MMcf/d” means million cubic feet per day, “Bcf/d” means billion cubic feet per day, “BBtus/d” means billion British thermal units per day and “TBtu/d” means trillion British thermal units per day.
|
Enterprise Products Partners L.P.
|
Exhibit A
|
|||||||||||||||
Condensed Statements of Consolidated Operations – UNAUDITED
|
|
|
|
|
||||||||||||
($ in millions, except per unit amounts)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Revenues
|
$
|
8,005.3
|
$
|
9,182.3
|
$
|
32,789.2
|
$
|
36,534.2
|
||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses
|
6,667.5
|
7,620.7
|
27,061.8
|
31,397.3
|
||||||||||||
General and administrative costs
|
51.5
|
51.2
|
211.7
|
208.3
|
||||||||||||
Total costs and expenses
|
6,719.0
|
7,671.9
|
27,273.5
|
31,605.6
|
||||||||||||
Equity in income of unconsolidated affiliates
|
131.7
|
130.0
|
563.0
|
480.0
|
||||||||||||
Operating income
|
1,418.0
|
1,640.4
|
6,078.7
|
5,408.6
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(292.8
|
)
|
(290.5
|
)
|
(1,243.0
|
)
|
(1,096.7
|
)
|
||||||||
Other, net
|
8.4
|
(18.9
|
)
|
(103.0
|
)
|
(13.1
|
)
|
|||||||||
Total other expense
|
(284.4
|
)
|
(309.4
|
)
|
(1,346.0
|
)
|
(1,109.8
|
)
|
||||||||
Income before income taxes
|
1,133.6
|
1,331.0
|
4,732.7
|
4,298.8
|
||||||||||||
Provision for income taxes
|
(8.2
|
)
|
(25.8
|
)
|
(45.6
|
)
|
(60.3
|
)
|
||||||||
Net income
|
1,125.4
|
1,305.2
|
4,687.1
|
4,238.5
|
||||||||||||
Net income attributable to noncontrolling interests
|
(28.5
|
)
|
(20.5
|
)
|
(95.8
|
)
|
(66.1
|
)
|
||||||||
Net income attributable to limited partners
|
$
|
1,096.9
|
$
|
1,284.7
|
$
|
4,591.3
|
$
|
4,172.4
|
||||||||
Per unit data (fully diluted):
|
||||||||||||||||
Earnings per unit
|
$
|
0.50
|
$
|
0.59
|
$
|
2.09
|
$
|
1.91
|
||||||||
Average limited partner units outstanding (in millions)
|
2,202.2
|
2,195.0
|
2,201.7
|
2,187.0
|
||||||||||||
Supplemental financial data:
|
||||||||||||||||
Net cash flow provided by operating activities
|
$
|
1,694.3
|
$
|
1,851.0
|
$
|
6,520.5
|
$
|
6,126.3
|
||||||||
Cash flows used in investing activities
|
$
|
1,202.7
|
$
|
1,098.8
|
$
|
4,575.5
|
$
|
4,281.6
|
||||||||
Cash flows used in financing activities
|
$
|
1,289.4
|
$
|
621.2
|
$
|
1,945.1
|
$
|
1,504.9
|
||||||||
Total debt principal outstanding at end of period
|
$
|
27,878.4
|
$
|
26,420.6
|
$
|
27,878.4
|
$
|
26,420.6
|
||||||||
Non-GAAP Distributable Cash Flow (1)
|
$
|
1,633.6
|
$
|
1,617.0
|
$
|
6,623.9
|
$
|
5,989.4
|
||||||||
Non-GAAP Adjusted EBITDA (2)
|
$
|
2,019.4
|
$
|
1,866.7
|
$
|
8,117.3
|
$
|
7,222.9
|
||||||||
Non-GAAP Free Cash Flow (3)
|
$
|
497.1
|
$
|
737.6
|
$
|
2,471.6
|
$
|
2,001.2
|
||||||||
Gross operating margin by segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
1,136.0
|
$
|
969.0
|
$
|
4,069.8
|
$
|
3,830.7
|
||||||||
Crude Oil Pipelines & Services
|
416.1
|
644.3
|
2,087.8
|
1,511.3
|
||||||||||||
Natural Gas Pipelines & Services
|
238.0
|
263.0
|
1,062.6
|
891.2
|
||||||||||||
Petrochemical & Refined Products Services
|
233.7
|
254.7
|
1,069.6
|
1,057.8
|
||||||||||||
Total segment gross operating margin (4)
|
2,023.8
|
2,131.0
|
8,289.8
|
7,291.0
|
||||||||||||
Net adjustment for shipper make-up rights (5)
|
(8.4
|
)
|
7.1
|
(24.1
|
)
|
34.7
|
||||||||||
Non-GAAP total gross operating margin (6)
|
$
|
2,015.4
|
$
|
2,138.1
|
$
|
8,265.7
|
$
|
7,325.7
|
||||||||
(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,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Selected operating data: (1)
|
||||||||||||||||
NGL Pipelines & Services, net:
|
||||||||||||||||
NGL pipeline transportation volumes (MBPD)
|
3,870
|
3,662
|
3,615
|
3,461
|
||||||||||||
NGL marine terminal volumes (MBPD)
|
732
|
594
|
626
|
593
|
||||||||||||
NGL fractionation volumes (MBPD)
|
1,097
|
940
|
1,017
|
945
|
||||||||||||
Equity NGL production (MBPD) (2)
|
162
|
147
|
144
|
155
|
||||||||||||
Fee-based natural gas processing (MMcf/d) (3)
|
5,304
|
5,037
|
5,282
|
4,831
|
||||||||||||
Crude Oil Pipelines & Services, net:
|
||||||||||||||||
Crude oil pipeline transportation volumes (MBPD)
|
2,273
|
2,036
|
2,304
|
2,000
|
||||||||||||
Crude oil marine terminal volumes (MBPD)
|
926
|
673
|
964
|
684
|
||||||||||||
Natural Gas Pipelines & Services, net:
|
||||||||||||||||
Natural gas pipeline transportation volumes (BBtus/d) (4)
|
13,773
|
14,124
|
14,198
|
13,727
|
||||||||||||
Petrochemical & Refined Products Services, net:
|
||||||||||||||||
Propylene production volumes (MBPD)
|
89
|
102
|
97
|
98
|
||||||||||||
Butane isomerization volumes (MBPD)
|
109
|
93
|
109
|
107
|
||||||||||||
Standalone DIB processing volumes (MBPD)
|
106
|
88
|
99
|
89
|
||||||||||||
Octane additive and related plant production volumes (MBPD)
|
18
|
26
|
25
|
28
|
||||||||||||
Pipeline transportation volumes, primarily refined products
and petrochemicals (MBPD)
|
729
|
862
|
739
|
821
|
||||||||||||
Refined products and petrochemicals marine terminal volumes
(MBPD)
|
247
|
401
|
325
|
353
|
||||||||||||
Total, net:
|
||||||||||||||||
NGL, crude oil, petrochemical and refined products
pipeline transportation volumes (MBPD)
|
6,872
|
6,560
|
6,658
|
6,282
|
||||||||||||
Natural gas pipeline transportation volumes (BBtus/d)
|
13,773
|
14,124
|
14,198
|
13,727
|
||||||||||||
Equivalent pipeline transportation volumes (MBPD) (5)
|
10,496
|
10,277
|
10,394
|
9,894
|
||||||||||||
NGL, crude oil, refined products and petrochemical
marine terminal volumes (MBPD)
|
1,905
|
1,668
|
1,915
|
1,630
|
||||||||||||
(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) “BBtus/d” means billion British thermal units per day.
(5) 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)
|
|||||||||||||||||||||||||
2018 by quarter:
|
||||||||||||||||||||||||||||||||
1st Quarter
|
$
|
3.01
|
$
|
0.25
|
$
|
0.85
|
$
|
0.96
|
$
|
1.00
|
$
|
1.41
|
$
|
0.53
|
$
|
0.33
|
||||||||||||||||
2nd Quarter
|
$
|
2.80
|
$
|
0.29
|
$
|
0.87
|
$
|
1.00
|
$
|
1.20
|
$
|
1.53
|
$
|
0.52
|
$
|
0.37
|
||||||||||||||||
3rd Quarter
|
$
|
2.91
|
$
|
0.43
|
$
|
0.99
|
$
|
1.21
|
$
|
1.25
|
$
|
1.54
|
$
|
0.60
|
$
|
0.45
|
||||||||||||||||
4th Quarter
|
$
|
3.65
|
$
|
0.35
|
$
|
0.79
|
$
|
0.91
|
$
|
0.94
|
$
|
1.22
|
$
|
0.51
|
$
|
0.35
|
||||||||||||||||
2018 Averages
|
$
|
3.09
|
$
|
0.33
|
$
|
0.88
|
$
|
1.02
|
$
|
1.10
|
$
|
1.43
|
$
|
0.54
|
$
|
0.38
|
||||||||||||||||
2019 by quarter:
|
||||||||||||||||||||||||||||||||
1st Quarter
|
$
|
3.15
|
$
|
0.30
|
$
|
0.67
|
$
|
0.82
|
$
|
0.85
|
$
|
1.16
|
$
|
0.38
|
$
|
0.24
|
||||||||||||||||
2nd Quarter
|
$
|
2.64
|
$
|
0.21
|
$
|
0.55
|
$
|
0.63
|
$
|
0.65
|
$
|
1.21
|
$
|
0.37
|
$
|
0.24
|
||||||||||||||||
3rd Quarter
|
$
|
2.23
|
$
|
0.17
|
$
|
0.44
|
$
|
0.51
|
$
|
0.66
|
$
|
1.06
|
$
|
0.38
|
$
|
0.23
|
||||||||||||||||
4th 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
|
||||||||||||||||
(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)
|
|||||||||||||
2018 by quarter:
|
||||||||||||||||
1st Quarter
|
$
|
62.87
|
$
|
62.51
|
$
|
65.47
|
$
|
65.79
|
||||||||
2nd Quarter
|
$
|
67.88
|
$
|
59.93
|
$
|
72.38
|
$
|
72.97
|
||||||||
3rd Quarter
|
$
|
69.50
|
$
|
55.28
|
$
|
73.67
|
$
|
74.28
|
||||||||
4th Quarter
|
$
|
58.81
|
$
|
53.64
|
$
|
66.34
|
$
|
66.20
|
||||||||
2018 Averages
|
$
|
64.77
|
$
|
57.84
|
$
|
69.47
|
$
|
69.81
|
||||||||
2019 by quarter:
|
||||||||||||||||
1st Quarter
|
$
|
54.90
|
$
|
53.70
|
$
|
61.19
|
$
|
62.35
|
||||||||
2nd Quarter
|
$
|
59.81
|
$
|
57.62
|
$
|
66.47
|
$
|
67.07
|
||||||||
3rd Quarter
|
$
|
56.45
|
$
|
56.12
|
$
|
59.75
|
$
|
60.64
|
||||||||
4th Quarter
|
$
|
56.96
|
$
|
57.80
|
$
|
60.04
|
$
|
60.76
|
||||||||
2019 Averages
|
$
|
57.03
|
$
|
56.31
|
$
|
61.86
|
$
|
62.71
|
||||||||
(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,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Free Cash Flow (“FCF”)
|
||||||||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,694.3
|
$
|
1,851.0
|
$
|
6,520.5
|
$
|
6,126.3
|
||||||||
Adjustments to reconcile net cash flow provided by operating activities to FCF
(addition or subtraction indicated by sign):
|
||||||||||||||||
Cash used in investing activities
|
(1,202.7
|
)
|
(1,098.8
|
)
|
(4,575.5
|
)
|
(4,281.6
|
)
|
||||||||
Cash contributions from noncontrolling interests
|
42.0
|
16.1
|
632.8
|
238.1
|
||||||||||||
Cash distributions paid to noncontrolling interests
|
(36.5
|
)
|
(30.7
|
)
|
(106.2
|
)
|
(81.6
|
)
|
||||||||
FCF (non-GAAP)
|
$
|
497.1
|
$
|
737.6
|
$
|
2,471.6
|
$
|
2,001.2
|
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,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Distributable Cash Flow (“DCF”)
|
||||||||||||||||
Net income attributable to limited partners (GAAP)
|
$
|
1,096.9
|
$
|
1,284.7
|
$
|
4,591.3
|
$
|
4,172.4
|
||||||||
Adjustments to net income attributable to limited partners to derive DCF
(addition or subtraction indicated by sign):
|
||||||||||||||||
Depreciation, amortization and accretion expenses
|
492.6
|
460.8
|
1,949.3
|
1,791.6
|
||||||||||||
Cash distributions received from unconsolidated affiliates
|
146.2
|
136.7
|
631.3
|
529.4
|
||||||||||||
Equity in income of unconsolidated affiliates
|
(131.7
|
)
|
(130.0
|
)
|
(563.0
|
)
|
(480.0
|
)
|
||||||||
Asset impairment and related charges
|
81.5
|
29.1
|
132.8
|
50.5
|
||||||||||||
Change in fair market value of derivative instruments
|
25.2
|
(237.1
|
)
|
27.2
|
17.8
|
|||||||||||
Change in fair value of Liquidity Option Agreement
|
(3.5
|
)
|
21.2
|
119.6
|
56.1
|
|||||||||||
Sustaining capital expenditures (1)
|
(92.7
|
)
|
(105.6
|
)
|
(325.2
|
)
|
(320.9
|
)
|
||||||||
Other, net
|
15.3
|
(0.5
|
)
|
40.0
|
(10.8
|
)
|
||||||||||
Subtotal DCF, before proceeds from asset sales and monetization
of interest rate derivative instruments accounted for as cash flow
hedges
|
1,629.8
|
1,459.3
|
6,603.3
|
5,806.1
|
||||||||||||
Proceeds from asset sales
|
3.8
|
137.1
|
20.6
|
161.2
|
||||||||||||
Monetization of interest rate derivative instruments accounted
for as cash flow hedges
|
–
|
20.6
|
–
|
22.1
|
||||||||||||
DCF (non-GAAP)
|
1,633.6
|
1,617.0
|
6,623.9
|
5,989.4
|
||||||||||||
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
|
(48.4
|
)
|
278.1
|
(457.4
|
)
|
16.2
|
||||||||||
Sustaining capital expenditures
|
92.7
|
105.6
|
325.2
|
320.9
|
||||||||||||
Proceeds from asset sales
|
(3.8
|
)
|
(137.1
|
)
|
(20.6
|
)
|
(161.2
|
)
|
||||||||
Other, net
|
20.2
|
(12.6
|
)
|
49.4
|
(39.0
|
)
|
||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,694.3
|
$
|
1,851.0
|
$
|
6,520.5
|
$
|
6,126.3
|
||||||||
(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,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Net income (GAAP)
|
$
|
1,125.4
|
$
|
1,305.2
|
$
|
4,687.1
|
$
|
4,238.5
|
||||||||
Adjustments to net income to derive Adjusted EBITDA
(addition or subtraction indicated by sign):
|
||||||||||||||||
Depreciation, amortization and accretion in costs and expenses
|
478.4
|
447.4
|
1,894.3
|
1,723.3
|
||||||||||||
Interest expense, including related amortization
|
292.8
|
290.5
|
1,243.0
|
1,096.7
|
||||||||||||
Cash distributions received from unconsolidated affiliates
|
146.2
|
136.7
|
631.3
|
529.4
|
||||||||||||
Equity in income of unconsolidated affiliates
|
(131.7
|
)
|
(130.0
|
)
|
(563.0
|
)
|
(480.0
|
)
|
||||||||
Asset impairment and related charges
|
81.5
|
29.1
|
132.8
|
50.5
|
||||||||||||
Provision for income taxes
|
8.2
|
25.8
|
45.6
|
60.3
|
||||||||||||
Change in fair market value of commodity derivative instruments
|
25.2
|
(237.2
|
)
|
(67.7
|
)
|
17.6
|
||||||||||
Change in fair value of Liquidity Option Agreement
|
(3.5
|
)
|
21.2
|
119.6
|
56.1
|
|||||||||||
Other, net
|
(3.1
|
)
|
(22.0
|
)
|
(5.7
|
)
|
(69.5
|
)
|
||||||||
Adjusted EBITDA (non-GAAP)
|
2,019.4
|
1,866.7
|
8,117.3
|
7,222.9
|
||||||||||||
Adjustments to reconcile Adjusted EBITDA to net cash flow provided by
operating activities (addition or subtraction
indicated by sign):
|
||||||||||||||||
Interest expense, including related amortization
|
(292.8
|
)
|
(290.5
|
)
|
(1,243.0
|
)
|
(1,096.7
|
)
|
||||||||
Net effect of changes in operating accounts, as applicable
|
(48.4
|
)
|
278.1
|
(457.4
|
)
|
16.2
|
||||||||||
Other, net
|
16.1
|
(3.3
|
)
|
103.6
|
(16.1
|
)
|
||||||||||
Net cash flow provided by operating activities (GAAP)
|
$
|
1,694.3
|
$
|
1,851.0
|
$
|
6,520.5
|
$
|
6,126.3
|
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,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Total gross operating margin (non-GAAP)
|
$
|
2,015.4
|
$
|
2,138.1
|
$
|
8,265.7
|
$
|
7,325.7
|
||||||||
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
|
(467.5
|
)
|
(438.0
|
)
|
(1,848.3
|
)
|
(1,687.0
|
)
|
||||||||
Asset impairment and related charges in operating costs and expenses
|
(81.5
|
)
|
(29.1
|
)
|
(132.7
|
)
|
(50.5
|
)
|
||||||||
Net gains attributable to asset sales in operating costs and expenses
|
3.1
|
20.6
|
5.7
|
28.7
|
||||||||||||
General and administrative costs
|
(51.5
|
)
|
(51.2
|
)
|
(211.7
|
)
|
(208.3
|
)
|
||||||||
Total operating income (GAAP)
|
$
|
1,418.0
|
$
|
1,640.4
|
$
|
6,078.7
|
$
|
5,408.6
|
Enterprise Products Partners L.P.
|
Exhibit H
|
|||||||||||||||
Capital Investments – UNAUDITED
|
|
|
|
|
||||||||||||
($ in millions)
|
||||||||||||||||
For the Three Months
Ended December 31,
|
For the Year
Ended December 31,
|
|||||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Capital investments:
|
||||||||||||||||
Capital expenditures
|
$
|
1,229.6
|
$
|
1,219.0
|
$
|
4,531.7
|
$
|
4,223.2
|
||||||||
Cash used for business combinations, net
|
–
|
–
|
–
|
150.6
|
||||||||||||
Investments in unconsolidated affiliates
|
11.5
|
18.5
|
111.6
|
113.6
|
||||||||||||
Other investing activities
|
4.8
|
1.4
|
16.1
|
5.4
|
||||||||||||
Total capital investments, cash and non-cash
|
$
|
1,245.9
|
$
|
1,238.9
|
$
|
4,659.4
|
$
|
4,492.8
|