These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
Delaware
|
|
76-0568219
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(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)
|
|
Large accelerated filer
|
Accelerated filer
|
|
Non-accelerated filer
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
|
Emerging growth company
|
|
|
|
Page No.
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
September 30,
2018
|
December 31,
2017
|
|||||||
|
ASSETS
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
30.2
|
$
|
5.1
|
||||
|
Restricted cash
|
248.9
|
65.2
|
||||||
|
Accounts receivable – trade, net of allowance for doubtful accounts
of $12.2 at September 30, 2018 and $12.1 at December 31, 2017
|
4,222.9
|
4,358.4
|
||||||
|
Accounts receivable – related parties
|
1.6
|
1.8
|
||||||
|
Inventories
|
2,335.8
|
1,609.8
|
||||||
|
Derivative assets
|
236.6
|
153.4
|
||||||
|
Prepaid and other current assets
|
609.9
|
312.7
|
||||||
|
Total current assets
|
7,685.9
|
6,506.4
|
||||||
|
Property, plant and equipment, net
|
37,802.9
|
35,620.4
|
||||||
|
Investments in unconsolidated affiliates
|
2,603.4
|
2,659.4
|
||||||
|
Intangible assets, net of accumulated amortization of $1,693.4 at
September 30, 2018 and $1,564.8 at December 31, 2017
(see Note 6)
|
3,654.2
|
3,690.3
|
||||||
|
Goodwill
(see Note 6)
|
5,745.2
|
5,745.2
|
||||||
|
Other assets
|
260.6
|
196.4
|
||||||
|
Total assets
|
$
|
57,752.2
|
$
|
54,418.1
|
||||
|
|
||||||||
|
LIABILITIES AND EQUITY
|
||||||||
|
Current liabilities:
|
||||||||
|
Current maturities of debt (see Note 7)
|
$
|
3,405.5
|
$
|
2,855.0
|
||||
|
Accounts payable – trade
|
1,153.2
|
801.7
|
||||||
|
Accounts payable – related parties
|
136.2
|
127.3
|
||||||
|
Accrued product payables
|
5,149.8
|
4,566.3
|
||||||
|
Accrued interest
|
190.5
|
358.0
|
||||||
|
Derivative liabilities
|
487.1
|
168.2
|
||||||
|
Other current liabilities
|
400.0
|
418.6
|
||||||
|
Total current liabilities
|
10,922.3
|
9,295.1
|
||||||
|
Long-term debt
(see Note 7)
|
22,508.5
|
21,713.7
|
||||||
|
Deferred tax liabilities
|
68.4
|
58.5
|
||||||
|
Other long-term liabilities
|
747.2
|
578.4
|
||||||
|
Commitments and contingencies
(see
Note 16)
|
||||||||
|
Equity:
(see Note 8)
|
||||||||
|
Partners’ equity:
|
||||||||
|
Limited partners:
|
||||||||
|
Common units (2,182,661,550 units outstanding at September 30, 2018
and 2,161,089,479 units outstanding at December 31, 2017)
|
23,380.4
|
22,718.9
|
||||||
|
Accumulated other comprehensive loss
|
(307.3
|
)
|
(171.7
|
)
|
||||
|
Total partners’ equity
|
23,073.1
|
22,547.2
|
||||||
|
Noncontrolling interests
|
432.7
|
225.2
|
||||||
|
Total equity
|
23,505.8
|
22,772.4
|
||||||
|
Total liabilities and equity
|
$
|
57,752.2
|
$
|
54,418.1
|
||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Revenues:
|
||||||||||||||||
|
Third parties
|
$
|
9,571.7
|
$
|
6,874.4
|
$
|
27,257.4
|
$
|
20,781.7
|
||||||||
|
Related parties
|
14.2
|
12.5
|
94.5
|
33.2
|
||||||||||||
|
Total revenues (see Note 9)
|
9,585.9
|
6,886.9
|
27,351.9
|
20,814.9
|
||||||||||||
|
Costs and expenses:
|
||||||||||||||||
|
Operating costs and expenses:
|
||||||||||||||||
|
Third parties
|
7,643.4
|
5,773.8
|
22,722.0
|
17,313.0
|
||||||||||||
|
Related parties
|
358.5
|
306.0
|
1,054.6
|
830.2
|
||||||||||||
|
Total operating costs and expenses
|
8,001.9
|
6,079.8
|
23,776.6
|
18,143.2
|
||||||||||||
|
General and administrative costs:
|
||||||||||||||||
|
Third parties
|
15.3
|
11.0
|
57.5
|
47.7
|
||||||||||||
|
Related parties
|
37.4
|
30.3
|
99.6
|
89.7
|
||||||||||||
|
Total general and administrative costs
|
52.7
|
41.3
|
157.1
|
137.4
|
||||||||||||
|
Total costs and expenses (see Note 10)
|
8,054.6
|
6,121.1
|
23,933.7
|
18,280.6
|
||||||||||||
|
Equity in income of unconsolidated affiliates
|
112.0
|
113.4
|
350.0
|
315.2
|
||||||||||||
|
Operating income
|
1,643.3
|
879.2
|
3,768.2
|
2,849.5
|
||||||||||||
|
Other income (expense):
|
||||||||||||||||
|
Interest expense
|
(279.5
|
)
|
(243.9
|
)
|
(806.2
|
)
|
(739.0
|
)
|
||||||||
|
Change in fair market value of Liquidity Option
Agreement (see Note 16)
|
(18.5
|
)
|
(8.9
|
)
|
(34.9
|
)
|
(33.0
|
)
|
||||||||
|
Gain on step acquisition of unconsolidated affiliate (see Note 11)
|
--
|
--
|
39.4
|
--
|
||||||||||||
|
Other, net
|
0.3
|
0.3
|
1.3
|
0.9
|
||||||||||||
|
Total other expense, net
|
(297.7
|
)
|
(252.5
|
)
|
(800.4
|
)
|
(771.1
|
)
|
||||||||
|
Income before income taxes
|
1,345.6
|
626.7
|
2,967.8
|
2,078.4
|
||||||||||||
|
Provision for income taxes
|
(11.0
|
)
|
(5.4
|
)
|
(34.5
|
)
|
(20.1
|
)
|
||||||||
|
Net income
|
1,334.6
|
621.3
|
2,933.3
|
2,058.3
|
||||||||||||
|
Net income attributable to noncontrolling interests
|
(21.4
|
)
|
(10.4
|
)
|
(45.6
|
)
|
(33.0
|
)
|
||||||||
|
Net income attributable to limited partners
|
$
|
1,313.2
|
$
|
610.9
|
$
|
2,887.7
|
$
|
2,025.3
|
||||||||
|
|
||||||||||||||||
|
Earnings per unit:
(see Note 12)
|
||||||||||||||||
|
Basic earnings per unit
|
$
|
0.60
|
$
|
0.28
|
$
|
1.32
|
$
|
0.94
|
||||||||
|
Diluted earnings per unit
|
$
|
0.60
|
$
|
0.28
|
$
|
1.32
|
$
|
0.94
|
||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
|
||||||||||||||||
|
Net income
|
$
|
1,334.6
|
$
|
621.3
|
$
|
2,933.3
|
$
|
2,058.3
|
||||||||
|
Other comprehensive income (loss):
|
||||||||||||||||
|
Cash flow hedges:
|
||||||||||||||||
|
Commodity derivative instruments:
|
||||||||||||||||
|
Changes in fair value of cash flow hedges
|
(145.8
|
)
|
(177.8
|
)
|
(156.0
|
)
|
(2.6
|
)
|
||||||||
|
Reclassificatio
n of
gains
to ne
t income
|
(53.5
|
)
|
(10.1
|
)
|
(28.8
|
)
|
(49.0
|
)
|
||||||||
|
Interest rate derivative instruments:
|
||||||||||||||||
|
Changes in fair value of cash flow hedges
|
6.1
|
(0.3
|
)
|
20.7
|
(4.8
|
)
|
||||||||||
|
Reclassification of
losses to
net income
|
9.1
|
10.3
|
29.0
|
29.9
|
||||||||||||
|
Total cash flow hedges
|
(184.1
|
)
|
(177.9
|
)
|
(135.1
|
)
|
(26.5
|
)
|
||||||||
|
Other
|
--
|
--
|
(0.5
|
)
|
(0.1
|
)
|
||||||||||
|
Total other comprehens
ive loss
|
(184.1
|
)
|
(177.9
|
)
|
(135.6
|
)
|
(26.6
|
)
|
||||||||
|
Comprehensive income
|
1,150.5
|
443.4
|
2,797.7
|
2,031.7
|
||||||||||||
|
Comprehensive income attributable to noncontrolling interests
|
(21.4
|
)
|
(10.4
|
)
|
(45.6
|
)
|
(33.0
|
)
|
||||||||
|
Comprehensive income attributable to limited partners
|
$
|
1,129.1
|
$
|
433.0
|
$
|
2,752.1
|
$
|
1,998.7
|
||||||||
|
|
For the Nine Months
Ended September 30,
|
|||||||
|
|
2018
|
2017
|
||||||
|
Operating activities:
|
||||||||
|
Net income
|
$
|
2,933.3
|
$
|
2,058.3
|
||||
|
Reconciliation of net income to net cash flows provided by operating activities:
|
||||||||
|
Depreciation, amortization and accretion
|
1,360.5
|
1,221.4
|
||||||
|
Asset impairment and related charges (see Note 14)
|
21.4
|
35.2
|
||||||
|
Equity in income of unconsolidated affiliates
|
(350.0
|
)
|
(315.2
|
)
|
||||
|
Distributions received on earnings from unconsolidated affiliates
|
345.7
|
316.2
|
||||||
|
Net gains attributable to asset sales
|
(8.1
|
)
|
(1.1
|
)
|
||||
|
Deferred income tax expense
|
9.3
|
1.1
|
||||||
|
Change in fair market value of derivative instruments
|
254.9
|
(14.2
|
)
|
|||||
|
Change in fair market value of Liquidity Option Agreement
|
34.9
|
33.0
|
||||||
|
Gain on step acquisition of unconsolidated affiliate (see Note 11)
|
(39.4
|
)
|
--
|
|||||
|
Net effect of changes in operating accounts (see Note 17)
|
(261.9
|
)
|
(512.1
|
)
|
||||
|
Other operating activities
|
(25.3
|
)
|
(2.7
|
)
|
||||
|
Net cash flows provided by operating activities
|
4,275.3
|
2,819.9
|
||||||
|
Investing activities:
|
||||||||
|
Capital expenditures
|
(3,004.2
|
)
|
(2,118.2
|
)
|
||||
|
Cash used for business combinations, net of cash received (see Note 11)
|
(150.6
|
)
|
(198.7
|
)
|
||||
|
Investments in unconsolidated affiliates
|
(95.1
|
)
|
(32.8
|
)
|
||||
|
Distributions received for return of capital from unconsolidated affiliates
|
47.0
|
36.8
|
||||||
|
Proceeds from asset sales
|
24.1
|
6.2
|
||||||
|
Other investing activities
|
(4.0
|
)
|
2.8
|
|||||
|
Cash used in investing activities
|
(3,182.8
|
)
|
(2,303.9
|
)
|
||||
|
Financing activities:
|
||||||||
|
Borrowings under debt agreements
|
67,086.3
|
53,150.4
|
||||||
|
Repayments of debt
|
(65,742.1
|
)
|
(52,133.2
|
)
|
||||
|
Debt issuance costs
|
(25.2
|
)
|
(24.0
|
)
|
||||
|
Cash distributions paid to limited partners (see Note 8)
|
(2,782.9
|
)
|
(2,660.4
|
)
|
||||
|
Cash payments made in connection with distribution equivalent rights
|
(13.2
|
)
|
(11.2
|
)
|
||||
|
Cash distributions paid to noncontrolling interests
|
(50.9
|
)
|
(35.4
|
)
|
||||
|
Cash contributions from noncontrolling interests (see Note 8)
|
222.0
|
0.4
|
||||||
|
Net cash proceeds from the issuance of common units (see Note 8)
|
449.4
|
877.2
|
||||||
|
Other financing activities
|
(27.1
|
)
|
2.3
|
|||||
|
Cas
h used in financing ac
tivities
|
(883.7
|
)
|
(833.9
|
)
|
||||
|
Net change in cash and cash equivalents, including restricted cash
|
208.8
|
(317.9
|
)
|
|||||
|
Cash and cash equivalents, including restricted cash, at beginning of period
|
70.3
|
417.6
|
||||||
|
Cash and cash equivalents, including restricted cash, at end of period
|
$
|
279.1
|
$
|
99.7
|
||||
|
|
Partners’ Equity
|
|||||||||||||||
|
For the Three Months Ended September 30, 2018:
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
|
Balance, June 30, 2018
|
$
|
22,794.8
|
$
|
(123.2
|
)
|
$
|
418.9
|
$
|
23,090.5
|
|||||||
|
Net income
|
1,313.2
|
--
|
21.4
|
1,334.6
|
||||||||||||
|
Cash distributions paid to limited partners
|
(935.6
|
)
|
--
|
--
|
(935.6
|
)
|
||||||||||
|
Cash payments made in connection with distribution equivalent rights
|
(4.6
|
)
|
--
|
--
|
(4.6
|
)
|
||||||||||
|
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(22.6
|
)
|
(22.6
|
)
|
||||||||||
|
Cash contributions from noncontrolling interests
|
--
|
--
|
15.1
|
15.1
|
||||||||||||
|
Net cash proceeds from the issuance of common units
|
188.4
|
--
|
--
|
188.4
|
||||||||||||
|
Common units issued in connection with employee compensation
|
--
|
--
|
--
|
--
|
||||||||||||
|
Common units issued in connection with land acquisition
|
--
|
--
|
--
|
--
|
||||||||||||
|
Amortization of fair value of equity-based awards
|
24.9
|
--
|
--
|
24.9
|
||||||||||||
|
Cash flow hedges
|
--
|
(184.1
|
)
|
--
|
(184.1
|
)
|
||||||||||
|
Other
|
(0.7
|
)
|
--
|
(0.1
|
)
|
(0.8
|
)
|
|||||||||
|
Balance, September 30, 2018
|
$
|
23,380.4
|
$
|
(307.3
|
)
|
$
|
432.7
|
$
|
23,505.8
|
|||||||
|
|
Partners’ Equity
|
|||||||||||||||
|
For the Nine Months Ended September 30, 2018:
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
|
Balance, December 31, 2017
|
$
|
22,718.9
|
$
|
(171.7
|
)
|
$
|
225.2
|
$
|
22,772.4
|
|||||||
|
Net income
|
2,887.7
|
--
|
45.6
|
2,933.3
|
||||||||||||
|
Cash distributions paid to limited partners
|
(2,782.9
|
)
|
--
|
--
|
(2,782.9
|
)
|
||||||||||
|
Cash payments made in connection with distribution equivalent rights
|
(13.2
|
)
|
--
|
--
|
(13.2
|
)
|
||||||||||
|
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(50.9
|
)
|
(50.9
|
)
|
||||||||||
|
Cash contributions from noncontrolling interests
|
--
|
--
|
222.0
|
222.0
|
||||||||||||
|
Net cash proceeds from the issuance of common units
|
449.4
|
--
|
--
|
449.4
|
||||||||||||
|
Common units issued in connection with employee compensation
|
39.1
|
--
|
--
|
39.1
|
||||||||||||
|
Common units issued in connection with land acquisition
|
30.0
|
--
|
--
|
30.0
|
||||||||||||
|
Amortization of fair value of equity-based awards
|
77.5
|
--
|
--
|
77.5
|
||||||||||||
|
Cash flow hedges
|
--
|
(135.1
|
)
|
--
|
(135.1
|
)
|
||||||||||
|
Other
|
(26.1
|
)
|
(0.5
|
)
|
(9.2
|
)
|
(35.8
|
)
|
||||||||
|
Balance, September 30, 2018
|
$
|
23,380.4
|
$
|
(307.3
|
)
|
$
|
432.7
|
$
|
23,505.8
|
|||||||
|
|
Partners’ Equity
|
|||||||||||||||
|
For the Three Months Ended September 30, 2017:
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
|
Balance, June 30, 2017
|
$
|
22,788.8
|
$
|
(128.7
|
)
|
$
|
220.1
|
$
|
22,880.2
|
|||||||
|
Net income
|
610.9
|
--
|
10.4
|
621.3
|
||||||||||||
|
Cash distributions paid to limited partners
|
(902.6
|
)
|
--
|
--
|
(902.6
|
)
|
||||||||||
|
Cash payments made in connection with distribution equivalent rights
|
(4.0
|
)
|
--
|
--
|
(4.0
|
)
|
||||||||||
|
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(12.3
|
)
|
(12.3
|
)
|
||||||||||
|
Cash contributions from noncontrolling interests
|
--
|
--
|
0.1
|
0.1
|
||||||||||||
|
Net cash proceeds from the issuance of common units
|
120.0
|
--
|
--
|
120.0
|
||||||||||||
|
Common units issued in connection with employee compensation
|
--
|
--
|
--
|
--
|
||||||||||||
|
Amortization of fair value of equity-based awards
|
24.3
|
--
|
--
|
24.3
|
||||||||||||
|
Cash flow hedges
|
--
|
(177.9
|
)
|
--
|
(177.9
|
)
|
||||||||||
|
Other
|
(0.2
|
)
|
--
|
--
|
(0.2
|
)
|
||||||||||
|
Balance, September 30, 2017
|
$
|
22,637.2
|
$
|
(306.6
|
)
|
$
|
218.3
|
$
|
22,548.9
|
|||||||
|
|
Partners’ Equity
|
|||||||||||||||
|
For the Nine Months Ended September 30, 2017:
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
|
Balance, December 31, 2016
|
$
|
22,327.0
|
$
|
(280.0
|
)
|
$
|
219.0
|
$
|
22,266.0
|
|||||||
|
Net income
|
2,025.3
|
--
|
33.0
|
2,058.3
|
||||||||||||
|
Cash distributions paid to limited partners
|
(2,660.4
|
)
|
--
|
--
|
(2,660.4
|
)
|
||||||||||
|
Cash payments made in connection with distribution equivalent rights
|
(11.2
|
)
|
--
|
--
|
(11.2
|
)
|
||||||||||
|
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(35.4
|
)
|
(35.4
|
)
|
||||||||||
|
Cash contributions from noncontrolling interests
|
--
|
--
|
0.4
|
0.4
|
||||||||||||
|
Net cash proceeds from the issuance of common units
|
877.2
|
--
|
--
|
877.2
|
||||||||||||
|
Common units issued in connection with employee compensation
|
33.7
|
--
|
--
|
33.7
|
||||||||||||
|
Amortization of fair value of equity-based awards
|
74.1
|
--
|
--
|
74.1
|
||||||||||||
|
Cash flow hedges
|
--
|
(26.5
|
)
|
--
|
(26.5
|
)
|
||||||||||
|
Other
|
(28.5
|
)
|
(0.1
|
)
|
1.3
|
(27.3
|
)
|
|||||||||
|
Balance, September 30, 2017
|
$
|
22,637.2
|
$
|
(306.6
|
)
|
$
|
218.3
|
$
|
22,548.9
|
|||||||
|
|
September 30,
2018
|
December 31,
2017
|
||||||
|
Cash and cash equivalents
|
$
|
30.2
|
$
|
5.1
|
||||
|
Restricted cash
|
248.9
|
65.2
|
||||||
|
Total cash, cash equivalents and restricted cash shown in the
Unaudited Condensed Statements of Consolidated Cash Flows
|
$
|
279.1
|
$
|
70.3
|
||||
| |
We will not recognize ROU assets and lease liabilities for short-term leases and instead record them in a manner similar to operating leases under legacy lease accounting guidelines. A short term lease is one with a maximum lease term of 12 months or less and does not include a purchase option the lessee is reasonably certain to exercise.
|
| |
We will not assess whether any expired or existing contracts are or contain leases or the lease classification for any existing or expired leases.
|
| |
The impact of adopting ASC 842 will be prospective beginning January 1, 2019. We will not recast prior periods presented in our consolidated financial statements to reflect the new lease accounting guidance.
|
|
|
September 30,
2018
|
December 31,
2017
|
||||||
|
NGLs
|
$
|
1,658.6
|
$
|
917.4
|
||||
|
Petrochemicals and refined products
|
198.6
|
161.5
|
||||||
|
Crude oil
|
467.0
|
516.3
|
||||||
|
Natural gas
|
11.6
|
14.6
|
||||||
|
Total
|
$
|
2,335.8
|
$
|
1,609.8
|
||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Cost of sales (1)
|
$
|
6,838.9
|
$
|
5,049.6
|
$
|
20,371.2
|
$
|
15,116.4
|
||||||||
|
Lower of cost or net realizable value adjustments
recognized within cost of sales
|
1.7
|
1.7
|
4.3
|
7.7
|
||||||||||||
|
(1)
Cost of sales is a component of “Operating costs and expenses” as presented on our Unaudited Condensed Statements of Consolidated Operations. Fluctuations in these amounts are primarily due to changes in energy commodity prices and sales volumes associated with our marketing activities.
|
||||||||||||||||
|
|
Estimated
Useful Life
in Years
|
September 30,
2018
|
December 31,
2017
|
|||||||||
|
Plants, pipelines and facilities (1)
|
3-45 (5)
|
|
$
|
41,939.8
|
$
|
37,132.2
|
||||||
|
Underground and other storage facilities (2)
|
5-40 (6)
|
|
3,527.8
|
3,460.9
|
||||||||
|
Transportation equipment (3)
|
3-10
|
181.1
|
177.1
|
|||||||||
|
Marine vessels (4)
|
15-30
|
814.1
|
803.8
|
|||||||||
|
Land
|
360.0
|
273.1
|
||||||||||
|
Construction in progress
|
2,769.9
|
4,698.1
|
||||||||||
|
Total
|
49,592.7
|
46,545.2
|
||||||||||
|
Less accumulated depreciation
|
11,789.8
|
10,924.8
|
||||||||||
|
Property, plant and equipment, net
|
$
|
37,802.9
|
$
|
35,620.4
|
||||||||
|
(1)
Plants, pipelines and facilities include processing plants; NGL, natural gas, crude oil and petrochemical and refined products pipelines; terminal loading and unloading facilities; buildings; office furniture and equipment; laboratory and shop equipment and related assets. We placed a number of growth projects into service since December 31, 2017 including our propane dehydrogenation facility, the first processing train at our Orla natural gas processing facility, and our ninth NGL fractionator at Mont Belvieu.
(2)
Underground and other storage facilities include underground product storage caverns; above ground storage tanks; water wells and related assets.
(3)
Transportation equipment includes tractor-trailer tank trucks and other vehicles and similar assets used in our operations.
(4)
Marine vessels include tow boats, barges and related equipment used in our marine transportation business.
(5)
In general, the estimated useful lives of major assets within this category are: processing plants, 20-35 years; pipelines and related equipment, 5-45 years; terminal facilities, 10-35 years; buildings, 20-40 years; office furniture and equipment, 3-20 years; and laboratory and shop equipment, 5-35 years.
(6)
In general, the estimated useful lives of assets within this category are: underground storage facilities, 5-35 years; storage tanks, 10-40 years; and water wells, 5-35 years.
|
||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Depreciation expense (1)
|
$
|
368.3
|
$
|
327.5
|
$
|
1,061.1
|
$
|
966.1
|
||||||||
|
Capitalized interest (2)
|
28.1
|
53.6
|
113.4
|
137.7
|
||||||||||||
|
(1)
Depreciation expense is a component of “Costs and expenses” as presented on our Unaudited Condensed Statements of Consolidated Operations.
(2)
We capitalize interest costs incurred on funds used to construct property, plant and equipment while the asset is in its construction phase. The capitalized interest is recorded as part of the asset to which it relates and is amortized over the asset’s estimated useful life as a component of depreciation expense. When capitalized interest is recorded, it reduces interest expense from what it would be otherwise.
|
||||||||||||||||
|
ARO liability balance, December 31, 2017
|
$
|
86.7
|
||
|
Liabilities incurred
|
0.5
|
|||
|
Liabilities settled
|
(1.9
|
)
|
||
|
Revisions in estimated cash flows
|
11.4
|
|||
|
Accretion expense
|
4.5
|
|||
|
ARO liability balance, September 30, 2018
|
$
|
101.2
|
|
|
Ownership
Interest at
September 30,
2018
|
September 30,
2018
|
December 31,
2017
|
|||||||||
|
NGL Pipelines & Services:
|
||||||||||||
|
Venice Energy Service Company, L.L.C.
|
13.1%
|
|
$
|
24.7
|
$
|
25.7
|
||||||
|
K/D/S Promix, L.L.C.
|
50%
|
|
31.2
|
30.9
|
||||||||
|
Baton Rouge Fractionators LLC
|
32.2%
|
|
16.7
|
17.0
|
||||||||
|
Skelly-Belvieu Pipeline Company, L.L.C.
|
50%
|
|
36.6
|
37.0
|
||||||||
|
Texas Express Pipeline LLC
|
35%
|
|
328.6
|
314.4
|
||||||||
|
Texas Express Gathering LLC
|
45%
|
|
44.7
|
35.9
|
||||||||
|
Front Range Pipeline LLC
|
33.3%
|
|
175.7
|
165.7
|
||||||||
|
Delaware Basin Gas Processing LLC (1)
|
100%
|
|
--
|
107.3
|
||||||||
|
Crude Oil Pipelines & Services:
|
||||||||||||
|
Seaway Crude Pipeline Company LLC
|
50%
|
|
1,370.3
|
1,378.9
|
||||||||
|
Eagle Ford Pipeline LLC
|
50%
|
|
385.1
|
385.2
|
||||||||
|
Eagle Ford Terminals Corpus Christi LLC
|
50%
|
|
104.4
|
75.1
|
||||||||
|
Natural Gas Pipelines & Services:
|
||||||||||||
|
White River Hub, LLC
|
50%
|
|
20.4
|
20.8
|
||||||||
|
Old Ocean Pipeline, LLC
|
50%
|
|
1.6
|
--
|
||||||||
|
Petrochemical & Refined Products Services:
|
||||||||||||
|
Centennial Pipeline LLC
|
50%
|
|
59.5
|
60.8
|
||||||||
|
Other
|
Various
|
3.9
|
4.7
|
|||||||||
|
Total investments in unconsolidated affiliates
|
$
|
2,603.4
|
$
|
2,659.4
|
||||||||
|
(1) In March 2018, we acquired the remaining 50% membership interest in our Delaware Processing joint venture. See Note 11 for information regarding this recent acquisition.
|
||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
NGL Pipelines & Services
|
$
|
28.3
|
$
|
18.8
|
$
|
87.1
|
$
|
53.3
|
||||||||
|
Crude Oil Pipelines & Services
|
83.7
|
95.9
|
265.1
|
266.3
|
||||||||||||
|
Natural Gas Pipelines & Services
|
2.1
|
0.9
|
4.7
|
2.8
|
||||||||||||
|
Petrochemical & Refined Products Services
|
(2.1
|
)
|
(2.2
|
)
|
(6.9
|
)
|
(7.2
|
)
|
||||||||
|
Total
|
$
|
112.0
|
$
|
113.4
|
$
|
350.0
|
$
|
315.2
|
||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Income Statement Data:
|
||||||||||||||||
|
Revenues
|
$
|
439.1
|
$
|
401.6
|
$
|
1,296.4
|
$
|
1,116.7
|
||||||||
|
Operating income
|
258.0
|
249.3
|
789.8
|
682.8
|
||||||||||||
|
Net income
|
256.9
|
247.5
|
785.6
|
688.0
|
||||||||||||
|
|
September 30, 2018
|
December 31, 2017
|
||||||||||||||||||||||
|
|
Gross
Value
|
Accumulated
Amortization
|
Carrying
Value
|
Gross
Value
|
Accumulated
Amortization
|
Carrying
Value
|
||||||||||||||||||
|
NGL Pipelines & Services:
|
||||||||||||||||||||||||
|
Customer relationship intangibles
|
$
|
457.3
|
$
|
(198.4
|
)
|
$
|
258.9
|
$
|
447.4
|
$
|
(187.5
|
)
|
$
|
259.9
|
||||||||||
|
Contract-based intangibles
|
363.4
|
(233.1
|
)
|
130.3
|
280.8
|
(218.4
|
)
|
62.4
|
||||||||||||||||
|
Segment total
|
820.7
|
(431.5
|
)
|
389.2
|
728.2
|
(405.9
|
)
|
322.3
|
||||||||||||||||
|
Crude Oil Pipelines & Services:
|
||||||||||||||||||||||||
|
Customer relationship intangibles
|
2,203.5
|
(161.8
|
)
|
2,041.7
|
2,203.5
|
(127.0
|
)
|
2,076.5
|
||||||||||||||||
|
Contract-based intangibles
|
281.0
|
(203.5
|
)
|
77.5
|
281.0
|
(171.0
|
)
|
110.0
|
||||||||||||||||
|
Segment total
|
2,484.5
|
(365.3
|
)
|
2,119.2
|
2,484.5
|
(298.0
|
)
|
2,186.5
|
||||||||||||||||
|
Natural Gas Pipelines & Services:
|
||||||||||||||||||||||||
|
Customer relationship intangibles
|
1,350.3
|
(439.9
|
)
|
910.4
|
1,350.3
|
(417.1
|
)
|
933.2
|
||||||||||||||||
|
Contract-based intangibles
|
464.7
|
(385.8
|
)
|
78.9
|
464.7
|
(379.5
|
)
|
85.2
|
||||||||||||||||
|
Segment total
|
1,815.0
|
(825.7
|
)
|
989.3
|
1,815.0
|
(796.6
|
)
|
1,018.4
|
||||||||||||||||
|
Petrochemical & Refined Products Services:
|
||||||||||||||||||||||||
|
Customer relationship intangibles
|
181.4
|
(50.3
|
)
|
131.1
|
181.4
|
(45.9
|
)
|
135.5
|
||||||||||||||||
|
Contract-based intangibles
|
46.0
|
(20.6
|
)
|
25.4
|
46.0
|
(18.4
|
)
|
27.6
|
||||||||||||||||
|
Segment total
|
227.4
|
(70.9
|
)
|
156.5
|
227.4
|
(64.3
|
)
|
163.1
|
||||||||||||||||
|
Total intangible assets
|
$
|
5,347.6
|
$
|
(1,693.4
|
)
|
$
|
3,654.2
|
$
|
5,255.1
|
$
|
(1,564.8
|
)
|
$
|
3,690.3
|
||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
NGL Pipelines & Services
|
$
|
9.2
|
$
|
7.2
|
$
|
25.6
|
$
|
21.8
|
||||||||
|
Crude Oil Pipelines & Services
|
20.7
|
22.6
|
67.3
|
68.0
|
||||||||||||
|
Natural Gas Pipelines & Services
|
9.8
|
9.3
|
29.1
|
26.3
|
||||||||||||
|
Petrochemical & Refined Products Services
|
2.2
|
2.3
|
6.6
|
7.0
|
||||||||||||
|
Total
|
$
|
41.9
|
$
|
41.4
|
$
|
128.6
|
$
|
123.1
|
||||||||
|
Remainder
of 2018
|
2019
|
2020
|
2021
|
2022
|
||||||||||||||
|
$
|
36.8
|
$
|
151.7
|
$
|
140.7
|
$
|
148.4
|
$
|
144.6
|
|||||||||
|
|
September 30,
2018
|
December 31,
2017
|
||||||
|
EPO senior debt obligations:
|
||||||||
|
Commercial Paper Notes, variable-rates
|
$
|
2,707.6
|
$
|
1,755.7
|
||||
|
Senior Notes V, 6.65% fixed-rate, repaid April 2018
|
--
|
349.7
|
||||||
|
Senior Notes OO, 1.65% fixed-rate, repaid May 2018
|
--
|
750.0
|
||||||
|
Senior Notes N, 6.50% fixed-rate, due January 2019
|
700.0
|
700.0
|
||||||
|
364-Day Revolving Credit Agreement, variable-rate, due September 2019
|
--
|
--
|
||||||
|
Senior Notes LL, 2.55% fixed-rate, due October 2019
|
800.0
|
800.0
|
||||||
|
Senior Notes Q, 5.25% fixed-rate, due January 2020
|
500.0
|
500.0
|
||||||
|
Senior Notes Y, 5.20% fixed-rate, due September 2020
|
1,000.0
|
1,000.0
|
||||||
|
Senior Notes TT, 2.80% fixed-rate, due February 2021
|
750.0
|
--
|
||||||
|
Senior Notes RR, 2.85% fixed-rate, due April 2021
|
575.0
|
575.0
|
||||||
|
Senior Notes CC, 4.05% fixed-rate, due February 2022
|
650.0
|
650.0
|
||||||
|
Multi-Year Revolving Credit Facility, variable-rate, due September 2022
|
--
|
--
|
||||||
|
Senior Notes HH, 3.35% fixed-rate, due March 2023
|
1,250.0
|
1,250.0
|
||||||
|
Senior Notes JJ, 3.90% fixed-rate, due February 2024
|
850.0
|
850.0
|
||||||
|
Senior Notes MM, 3.75% fixed-rate, due February 2025
|
1,150.0
|
1,150.0
|
||||||
|
Senior Notes PP, 3.70% fixed-rate, due February 2026
|
875.0
|
875.0
|
||||||
|
Senior Notes SS, 3.95% fixed-rate, due February 2027
|
575.0
|
575.0
|
||||||
|
Senior Notes D, 6.875% fixed-rate, due March 2033
|
500.0
|
500.0
|
||||||
|
Senior Notes H, 6.65% fixed-rate, due October 2034
|
350.0
|
350.0
|
||||||
|
Senior Notes J, 5.75% fixed-rate, due March 2035
|
250.0
|
250.0
|
||||||
|
Senior Notes W, 7.55% fixed-rate, due April 2038
|
399.6
|
399.6
|
||||||
|
Senior Notes R, 6.125% fixed-rate, due October 2039
|
600.0
|
600.0
|
||||||
|
Senior Notes Z, 6.45% fixed-rate, due September 2040
|
600.0
|
600.0
|
||||||
|
Senior Notes BB, 5.95% fixed-rate, due February 2041
|
750.0
|
750.0
|
||||||
|
Senior Notes DD, 5.70% fixed-rate, due February 2042
|
600.0
|
600.0
|
||||||
|
Senior Notes EE, 4.85% fixed-rate, due August 2042
|
750.0
|
750.0
|
||||||
|
Senior Notes GG, 4.45% fixed-rate, due February 2043
|
1,100.0
|
1,100.0
|
||||||
|
Senior Notes II, 4.85% fixed-rate, due March 2044
|
1,400.0
|
1,400.0
|
||||||
|
Senior Notes KK, 5.10% fixed-rate, due February 2045
|
1,150.0
|
1,150.0
|
||||||
|
Senior Notes QQ, 4.90% fixed-rate, due May 2046
|
975.0
|
975.0
|
||||||
|
Senior Notes UU, 4.25% fixed-rate, due February 2048
|
1,250.0
|
--
|
||||||
|
Senior Notes NN, 4.95% fixed-rate, due October 2054
|
400.0
|
400.0
|
||||||
|
TEPPCO senior debt obligations:
|
||||||||
|
TEPPCO Senior Notes, 6.65% fixed-rate, repaid April 2018
|
--
|
0.3
|
||||||
|
TEPPCO Senior Notes, 7.55% fixed-rate, due April 2038
|
0.4
|
0.4
|
||||||
|
Total principal amount of senior debt obligations
|
23,457.6
|
21,605.7
|
||||||
|
EPO Junior Subordinated Notes A, variable-rate, redeemed August 2018
|
--
|
521.1
|
||||||
|
EPO Junior Subordinated Notes B, fixed/variable-rate, redeemed March 2018
|
--
|
682.7
|
||||||
|
EPO Junior Subordinated Notes C, variable-rate, due June 2067
(1)
|
256.4
|
256.4
|
||||||
|
EPO Junior Subordinated Notes D, fixed/variable-rate, due August 2077
(2)
|
700.0
|
700.0
|
||||||
|
EPO Junior Subordinated Notes E, fixed/variable-rate, due August 2077
(3)
|
1,000.0
|
1,000.0
|
||||||
|
EPO Junior Subordinated Notes F, fixed/variable-rate, due February 2078
(4)
|
700.0
|
--
|
||||||
|
TEPPCO Junior Subordinated Notes, fixed/variable-rate, due June 2067
|
14.2
|
14.2
|
||||||
|
Total principal amount of senior and junior debt obligations
|
26,128.2
|
24,780.1
|
||||||
|
Other, non-principal amounts
|
(214.2
|
)
|
(211.4
|
)
|
||||
|
Less current maturities of debt
|
(3,405.5
|
)
|
(2,855.0
|
)
|
||||
|
Total long-term debt
|
$
|
22,508.5
|
$
|
21,713.7
|
||||
|
(1)
Variable rate is reset quarterly and based on 3-month LIBOR plus 2.778%.
(2)
Fixed rate of 4.875% through August 15, 2022; thereafter, a variable rate reset quarterly and based on 3-month LIBOR plus 2.986%.
(3)
Fixed rate of 5.250% through August 15, 2027; thereafter, a variable rate reset quarterly and based on 3-month LIBOR plus 3.033%.
(4)
Fixed rate of 5.375% through February 14, 2028; thereafter, a variable rate reset quarterly and based on 3-month LIBOR plus 2.57%.
|
||||||||
|
|
Range of Interest
Rates Paid
|
Weighted-Average
Interest Rate Paid
|
|
Commercial Paper Notes
|
1.50% to 2.50%
|
2.23%
|
|
Multi-Year Revolving Credit Facility
|
2.58% to 5.00%
|
3.37%
|
|
EPO Junior Subordinated Notes A (prior to redemption)
|
5.08% to 6.07%
|
5.71%
|
|
EPO Junior Subordinated Notes B (prior to redemption)
|
7.03%
|
7.03%
|
|
EPO Junior Subordinated Notes C
|
4.26% to 5.10%
|
4.80%
|
|
|
Scheduled Maturities of Debt
|
|||||||||||||||||||||||||||
|
|
Total
|
Remainder
of 2018
|
2019
|
2020
|
2021
|
2022
|
Thereafter
|
|||||||||||||||||||||
|
Commercial Paper Notes
|
$
|
2,707.6
|
$
|
2,707.6
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||||||
|
Senior Notes
|
20,750.0
|
--
|
1,500.0
|
1,500.0
|
1,325.0
|
650.0
|
15,775.0
|
|||||||||||||||||||||
|
Junior Subordinated Notes
|
2,670.6
|
--
|
--
|
--
|
--
|
--
|
2,670.6
|
|||||||||||||||||||||
|
Total
|
$
|
26,128.2
|
$
|
2,707.6
|
$
|
1,500.0
|
$
|
1,500.0
|
$
|
1,325.0
|
$
|
650.0
|
$
|
18,445.6
|
||||||||||||||
|
Common units outstanding at December 31, 2017
|
2,161,089,479
|
|||
|
Common units issued in connection with DRIP and EUPP
|
6,642,286
|
|||
|
Common units issued in connection with the vesting of phantom unit awards
|
3,170,861
|
|||
|
Cancellation of treasury units acquired in connection with the vesting of equity-based awards
|
(949,778
|
)
|
||
|
Common units issued in connection with employee compensation
|
1,443,586
|
|||
|
Other
|
16,360
|
|||
|
Common units outstanding at March 31, 2018
|
2,171,412,794
|
|||
|
Common units issued in connection with DRIP and EUPP
|
3,234,804
|
|||
|
Common units issued in connection with the vesting of phantom unit awards
|
115,115
|
|||
|
Cancellation of treasury units acquired in connection with the vesting of equity-based awards
|
(34,827
|
)
|
||
|
Common units issued in connection with land acquisition (see Note 4)
|
1,223,242
|
|||
|
Common units outstanding at June 30, 2018
|
2,175,951,128
|
|||
|
Common units issued in connection with DRIP and EUPP
|
6,600,486
|
|||
|
Common units issued in connection with the vesting of phantom unit awards
|
151,692
|
|||
|
Cancellation of treasury units acquired in connection with the vesting of equity-based awards
|
(41,756
|
)
|
||
|
Common units outstanding at September 30, 2018
|
2,182,661,550
|
|
|
Cash Flow Hedges
|
|||||||||||||||
|
|
Commodity
Derivative
Instruments
|
Interest Rate
Derivative
Instruments
|
Other
|
Total
|
||||||||||||
|
Accumulated Other Comprehensive Income (Loss), December 31, 2017
|
$
|
(10.1
|
)
|
$
|
(165.1
|
)
|
$
|
3.5
|
$
|
(171.7
|
)
|
|||||
|
Other comprehensive income (loss) for period, before reclassifications
|
(156.0
|
)
|
20.7
|
(0.5
|
)
|
(135.8
|
)
|
|||||||||
|
Reclassification of losses (gains) to net income during period
|
(28.8
|
)
|
29.0
|
--
|
0.2
|
|||||||||||
|
Total other comprehensive income (loss) for period
|
(184.8
|
)
|
49.7
|
(0.5
|
)
|
(135.6
|
)
|
|||||||||
|
Accumulated Other Comprehensive Income (Loss), September 30, 2018
|
$
|
(194.9
|
)
|
$
|
(115.4
|
)
|
$
|
3.0
|
$
|
(307.3
|
)
|
|||||
|
|
Cash Flow Hedges
|
|||||||||||||||
|
|
Commodity
Derivative
Instruments
|
Interest Rate
Derivative
Instruments
|
Other
|
Total
|
||||||||||||
|
Accumulated Other Comprehensive Income (Loss), December 31, 2016
|
$
|
(83.8
|
)
|
$
|
(199.8
|
)
|
$
|
3.6
|
$
|
(280.0
|
)
|
|||||
|
Other comprehensive income (loss) for period, before reclassifications
|
(2.6
|
)
|
(4.8
|
)
|
(0.1
|
)
|
(7.5
|
)
|
||||||||
|
Reclassification of losses (gains) to net income during period
|
(49.0
|
)
|
29.9
|
--
|
(19.1
|
)
|
||||||||||
|
Total other comprehensive income (loss) for period
|
(51.6
|
)
|
25.1
|
(0.1
|
)
|
(26.6
|
)
|
|||||||||
|
Accumulated Other Comprehensive Income (Loss), September 30, 2017
|
$
|
(135.4
|
)
|
$
|
(174.7
|
)
|
$
|
3.5
|
$
|
(306.6
|
)
|
|||||
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
Location |
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Losses (gains) on cash flow hedges:
|
|||||||||||||||||
|
Interest rate derivatives
|
Interest expense
|
$
|
9.1
|
$
|
10.3
|
$
|
29.0
|
$
|
29.9
|
||||||||
|
Commodity derivatives
|
Revenue
|
(53.9
|
)
|
(10.6
|
)
|
(28.5
|
)
|
(49.1
|
)
|
||||||||
|
Commodity derivatives
|
Operating costs and expenses
|
0.4
|
0.5
|
(0.3
|
)
|
0.1
|
|||||||||||
|
Total
|
|
$
|
(44.4
|
)
|
$
|
0.2
|
$
|
0.2
|
$
|
(19.1
|
)
|
||||||
|
|
Distribution Per
Common Unit
|
Record
Date
|
Payment
Date
|
|||
|
2017
|
||||||
|
1st Quarter
|
$
|
0.4150
|
4/28/2017
|
5/8/2017
|
||
|
2nd Quarter
|
$
|
0.4200
|
7/31/2017
|
8/7/2017
|
||
|
3rd Quarter
|
$
|
0.4225
|
10/31/2017
|
11/7/2017
|
||
|
2018
|
|
|
||||
|
1st Quarter
|
$
|
0.4275
|
4/30/2018
|
5/8/2018
|
||
|
2nd Quarter
|
$
|
0.4300
|
7/31/2018
|
8/8/2018
|
||
|
3rd Quarter
|
$
|
0.4325
|
10/31/2018
|
11/8/2018
|
||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
(1)
|
2017
(2)
|
2018
(1)
|
2017
(2)
|
||||||||||||
|
NGL Pipelines & Services:
|
||||||||||||||||
|
Sales of NGLs and related products
|
$
|
3,898.2
|
$
|
2,415.3
|
$
|
9,324.5
|
$
|
7,460.5
|
||||||||
|
Midstream services
|
724.7
|
499.0
|
1,985.4
|
1,420.2
|
||||||||||||
|
Total
|
4,622.9
|
2,914.3
|
11,309.9
|
8,880.7
|
||||||||||||
|
Crude Oil Pipelines & Services:
|
||||||||||||||||
|
Sales of crude oil
|
2,209.0
|
1,589.0
|
8,082.9
|
4,912.7
|
||||||||||||
|
Midstream services
|
285.9
|
207.7
|
764.1
|
590.8
|
||||||||||||
|
Total
|
2,494.9
|
1,796.7
|
8,847.0
|
5,503.5
|
||||||||||||
|
Natural Gas Pipelines & Services:
|
||||||||||||||||
|
Sales of natural gas
|
589.0
|
568.9
|
1,681.5
|
1,673.5
|
||||||||||||
|
Midstream services
|
261.2
|
227.7
|
766.3
|
670.5
|
||||||||||||
|
Total
|
850.2
|
796.6
|
2,447.8
|
2,344.0
|
||||||||||||
|
Petrochemical & Refined Products Services:
|
||||||||||||||||
|
Sales of petrochemicals and refined products
|
1,408.9
|
1,194.2
|
4,111.6
|
3,519.4
|
||||||||||||
|
Midstream services
|
209.0
|
185.1
|
635.6
|
567.3
|
||||||||||||
|
Total
|
1,617.9
|
1,379.3
|
4,747.2
|
4,086.7
|
||||||||||||
|
Total consolidated revenues
|
$
|
9,585.9
|
$
|
6,886.9
|
$
|
27,351.9
|
$
|
20,814.9
|
||||||||
|
(1)
Revenues are accounted for under ASC 606 upon implementation at January 1, 2018.
(2)
Revenues are accounted for under ASC 605 for historical periods prior to January 1, 2018.
|
||||||||||||||||
| |
Natural gas processing utilizes service contracts that are either fee-based, commodity-based or a combination of the two. Our commodity-based contracts include keepwhole, margin-band, percent-of-liquids, percent-of-proceeds and contracts featuring a combination of commodity and fee-based terms. When a cash fee for natural gas processing services is stipulated by a contract, we record revenue as a producer’s natural gas has been processed.
|
|
Contract Asset
|
Location
|
Balance
|
|||
|
Unbilled revenue (current amount)
|
Prepaid and other current assets
|
$
|
188.6
|
||
|
Unbilled revenue (noncurrent)
|
Other assets
|
--
|
|||
|
Total
|
$
|
188.6
|
|||
|
Contract Liability
|
Location
|
Balance
|
|||
|
Deferred revenue (current amount)
|
Other current liabilities
|
$
|
94.4
|
||
|
Deferred revenue (noncurrent)
|
Other long-term liabilities
|
191.2
|
|||
|
Total
|
$
|
285.6
|
|||
|
Unbilled
Revenue
|
Deferred
Revenue
|
|||||||
|
Balance at January 1, 2018 (upon adoption of ASC 606)
|
$
|
--
|
$
|
224.7
|
||||
|
Amount included in opening balance transferred to other accounts during period (1)
|
--
|
(83.5
|
)
|
|||||
|
Amount recorded during period
|
224.1
|
334.3
|
||||||
|
Amounts recorded during period transferred to other accounts (1)
|
(37.7
|
)
|
(189.9
|
)
|
||||
|
Amount recorded in connection with business combination
|
2.2
|
--
|
||||||
|
Balance at September 30, 2018
|
$
|
188.6
|
$
|
285.6
|
||||
|
(1)
Unbilled revenues are transferred to accounts receivable once we have an unconditional right to consideration from the customer. Deferred revenues are recognized as revenue upon satisfaction of our performance obligation to the customer.
|
||||||||
|
Remainder
of 2018
|
2019
|
2020
|
2021
|
2022
|
Thereafter
|
Total
|
||||||||||||||||||||
|
$
|
816.6
|
$
|
3,361.4
|
$
|
3,036.9
|
$
|
2,528.8
|
$
|
2,050.0
|
$
|
8,718.0
|
$
|
20,511.7
|
|||||||||||||
|
Impact of change in accounting policy
|
||||||||||||
|
|
Balances without
adoption of
ASC 606
|
Impact of
adoption of
ASC 606
|
As
Reported
|
|||||||||
|
Assets
|
||||||||||||
|
Accounts receivable – trade, net
|
$
|
4,411.5
|
$
|
(188.6
|
)
|
$
|
4,222.9
|
|||||
|
Prepaid and other current assets
|
$
|
421.3
|
$
|
188.6
|
$
|
609.9
|
||||||
|
Property, plant and equipment, net
|
$
|
37,727.7
|
$
|
75.2
|
$
|
37,802.9
|
||||||
|
Other assets
|
$
|
260.6
|
$
|
--
|
$
|
260.6
|
||||||
|
Liabilities and Equity
|
||||||||||||
|
Other long-term liabilities
|
$
|
679.3
|
$
|
67.9
|
$
|
747.2
|
||||||
|
Partners' equity
|
$
|
23,065.8
|
$
|
7.3
|
$
|
23,073.1
|
||||||
|
|
Impact of change in accounting policy
|
|||||||||||
|
|
Balances without
adoption of
ASC 606
|
Impact of
adoption of
ASC 606
|
As
Reported
|
|||||||||
|
Revenues
|
$
|
9,367.6
|
$
|
218.3
|
$
|
9,585.9
|
||||||
|
Costs and expenses:
|
||||||||||||
|
Operating costs and expenses:
|
$
|
7,786.1
|
$
|
215.8
|
$
|
8,001.9
|
||||||
|
|
Impact of change in accounting policy
|
|||||||||||
|
|
Balances without
adoption of
ASC 606
|
Impact of
adoption of
ASC 606
|
As
Reported
|
|||||||||
|
Revenues
|
$
|
26,853.2
|
$
|
498.7
|
$
|
27,351.9
|
||||||
|
Costs and expenses:
|
||||||||||||
|
Operating costs and expenses:
|
$
|
23,285.2
|
$
|
491.4
|
$
|
23,776.6
|
||||||
|
|
Impact of change in accounting policy
|
|||||||||||
|
|
Balances without
adoption of
ASC 606
|
Impact of
adoption of
ASC 606
|
As
Reported
|
|||||||||
|
Operating activities:
|
||||||||||||
|
Net income
|
$
|
2,926.0
|
$
|
7.3
|
$
|
2,933.3
|
||||||
|
Net effect of changes in operating accounts
|
$
|
(329.8
|
)
|
$
|
67.9
|
$
|
(261.9
|
)
|
||||
|
Investing activities:
|
||||||||||||
|
Contributions in aid of construction costs
|
$
|
67.9
|
$
|
(67.9
|
)
|
$
|
--
|
|||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Operating income
|
$
|
1,643.3
|
$
|
879.2
|
$
|
3,768.2
|
$
|
2,849.5
|
||||||||
|
Adjustments to reconcile operating income to total gross operating margin:
|
||||||||||||||||
|
Add depreciation, amortization and accretion expense in operating costs and expenses
|
429.4
|
383.9
|
1,249.0
|
1,139.3
|
||||||||||||
|
Add asset impairment and related charges in operating costs and expenses
|
4.6
|
10.0
|
21.4
|
35.2
|
||||||||||||
|
Subtract net gains attributable to asset sales in operating costs and expenses
|
(6.7
|
)
|
(1.1
|
)
|
(8.1
|
)
|
(1.1
|
)
|
||||||||
|
Add general and administrative costs
|
52.7
|
41.3
|
157.1
|
137.4
|
||||||||||||
|
Adjustments for make-up rights on certain new pipeline projects:
|
||||||||||||||||
|
Add non-refundable payments received from shippers attributable to make-up rights (1)
|
6.5
|
(1.9
|
)
|
14.8
|
19.7
|
|||||||||||
|
Subtract the subsequent recognition of revenues attributable to make-up rights (2)
|
(6.2
|
)
|
(7.0
|
)
|
(42.4
|
)
|
(22.9
|
)
|
||||||||
|
Total segment gross operating margin
|
$
|
2,123.6
|
$
|
1,304.4
|
$
|
5,160.0
|
$
|
4,157.1
|
||||||||
|
(1)
Since make-up rights entail a future performance obligation by the pipeline to the shipper, these receipts are recorded as deferred revenue for GAAP purposes; however, these receipts are included in gross operating margin in the period of receipt since they are nonrefundable to the shipper.
(2)
As deferred revenues attributable to make-up rights are subsequently recognized as revenue under GAAP, gross operating margin must be adjusted to remove such amounts to prevent duplication since the associated non-refundable payments were previously included in gross operating margin.
|
||||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Gross operating margin by segment:
|
||||||||||||||||
|
NGL Pipelines & Services
|
$
|
1,063.1
|
$
|
770.9
|
$
|
2,861.7
|
$
|
2,386.8
|
||||||||
|
Crude Oil Pipelines & Services
|
594.2
|
190.4
|
867.0
|
691.7
|
||||||||||||
|
Natural Gas Pipelines & Services
|
216.9
|
170.7
|
628.2
|
536.0
|
||||||||||||
|
Petrochemical & Refined Products Services
|
249.4
|
172.4
|
803.1
|
542.6
|
||||||||||||
|
Total segment gross operating margin
|
$
|
2,123.6
|
$
|
1,304.4
|
$
|
5,160.0
|
$
|
4,157.1
|
||||||||
|
|
Reportable Business Segments
|
|||||||||||||||||||||||
|
|
NGL
Pipelines
& Services
|
Crude Oil
Pipelines
& Services
|
Natural Gas
Pipelines
& Services
|
Petrochemical
& Refined Products Services
|
Adjustments
and
Eliminations
|
Consolidated
Total
|
||||||||||||||||||
|
Revenues from third parties:
|
||||||||||||||||||||||||
|
Three months ended September 30, 2018
|
$
|
4,616.7
|
$
|
2,490.7
|
$
|
846.4
|
$
|
1,617.9
|
$
|
--
|
$
|
9,571.7
|
||||||||||||
|
Three months ended September 30, 2017
|
2,911.1
|
1,790.7
|
793.3
|
1,379.3
|
--
|
6,874.4
|
||||||||||||||||||
|
Nine months ended September 30, 2018
|
11,295.1
|
8,777.2
|
2,437.9
|
4,747.2
|
--
|
27,257.4
|
||||||||||||||||||
|
Nine months ended September 30, 2017
|
8,871.9
|
5,489.1
|
2,334.0
|
4,086.7
|
--
|
20,781.7
|
||||||||||||||||||
|
Revenues from related parties:
|
||||||||||||||||||||||||
|
Three months ended September 30, 2018
|
6.2
|
4.2
|
3.8
|
--
|
--
|
14.2
|
||||||||||||||||||
|
Three months ended September 30, 2017
|
3.2
|
6.0
|
3.3
|
--
|
--
|
12.5
|
||||||||||||||||||
|
Nine months ended September 30, 2018
|
14.8
|
69.8
|
9.9
|
--
|
--
|
94.5
|
||||||||||||||||||
|
Nine months ended September 30, 2017
|
8.8
|
14.4
|
10.0
|
--
|
--
|
33.2
|
||||||||||||||||||
|
Intersegment and intrasegment revenues:
|
||||||||||||||||||||||||
|
Three months ended September 30, 2018
|
6,814.9
|
6,278.8
|
186.6
|
844.3
|
(14,124.6
|
)
|
--
|
|||||||||||||||||
|
Three months ended September 30, 2017
|
5,055.1
|
2,552.9
|
220.1
|
426.4
|
(8,254.5
|
)
|
--
|
|||||||||||||||||
|
Nine months ended September 30, 2018
|
19,384.4
|
27,683.6
|
522.5
|
2,241.6
|
(49,832.1
|
)
|
--
|
|||||||||||||||||
|
Nine months ended September 30, 2017
|
19,572.0
|
9,410.6
|
635.2
|
1,230.8
|
(30,848.6
|
)
|
--
|
|||||||||||||||||
|
Total revenues:
|
||||||||||||||||||||||||
|
Three months ended September 30, 2018
|
11,437.8
|
8,773.7
|
1,036.8
|
2,462.2
|
(14,124.6
|
)
|
9,585.9
|
|||||||||||||||||
|
Three months ended September 30, 2017
|
7,969.4
|
4,349.6
|
1,016.7
|
1,805.7
|
(8,254.5
|
)
|
6,886.9
|
|||||||||||||||||
|
Nine months ended September 30, 2018
|
30,694.3
|
36,530.6
|
2,970.3
|
6,988.8
|
(49,832.1
|
)
|
27,351.9
|
|||||||||||||||||
|
Nine months ended September 30, 2017
|
28,452.7
|
14,914.1
|
2,979.2
|
5,317.5
|
(30,848.6
|
)
|
20,814.9
|
|||||||||||||||||
|
Equity in income (loss) of unconsolidated affiliates:
|
||||||||||||||||||||||||
|
Three months ended September 30, 2018
|
28.3
|
83.7
|
2.1
|
(2.1
|
)
|
--
|
112.0
|
|||||||||||||||||
|
Three months ended September 30, 2017
|
18.8
|
95.9
|
0.9
|
(2.2
|
)
|
--
|
113.4
|
|||||||||||||||||
|
Nine months ended September 30, 2018
|
87.1
|
265.1
|
4.7
|
(6.9
|
)
|
--
|
350.0
|
|||||||||||||||||
|
Nine months ended September 30, 2017
|
53.3
|
266.3
|
2.8
|
(7.2
|
)
|
--
|
315.2
|
|||||||||||||||||
|
|
Reportable Business Segments
|
|||||||||||||||||||||||
|
|
NGL
Pipelines
& Services
|
Crude Oil
Pipelines
& Services
|
Natural Gas
Pipelines
& Services
|
Petrochemical
& Refined
Products
Services
|
Adjustments
and
Eliminations
|
Consolidated
Total
|
||||||||||||||||||
|
Property, plant and equipment, net:
(see Note 4)
|
||||||||||||||||||||||||
|
At September 30, 2018
|
$
|
14,847.7
|
$
|
5,665.2
|
$
|
8,325.2
|
$
|
6,194.9
|
$
|
2,769.9
|
$
|
37,802.9
|
||||||||||||
|
At December 31, 2017
|
13,831.2
|
5,208.4
|
8,375.0
|
3,507.7
|
4,698.1
|
35,620.4
|
||||||||||||||||||
|
Investments in unconsolidated affiliates:
(see Note 5)
|
||||||||||||||||||||||||
|
At September 30, 2018
|
658.2
|
1,859.8
|
22.0
|
63.4
|
--
|
2,603.4
|
||||||||||||||||||
|
At December 31, 2017
|
733.9
|
1,839.2
|
20.8
|
65.5
|
--
|
2,659.4
|
||||||||||||||||||
|
Intangible assets, net:
(see Note 6)
|
||||||||||||||||||||||||
|
At September 30, 2018
|
389.2
|
2,119.2
|
989.3
|
156.5
|
--
|
3,654.2
|
||||||||||||||||||
|
At December 31, 2017
|
322.3
|
2,186.5
|
1,018.4
|
163.1
|
--
|
3,690.3
|
||||||||||||||||||
|
Goodwill:
(see Note 6)
|
||||||||||||||||||||||||
|
At September 30, 2018
|
2,651.7
|
1,841.0
|
296.3
|
956.2
|
--
|
5,745.2
|
||||||||||||||||||
|
At December 31, 2017
|
2,651.7
|
1,841.0
|
296.3
|
956.2
|
--
|
5,745.2
|
||||||||||||||||||
|
Segment assets:
|
||||||||||||||||||||||||
|
At September 30, 2018
|
18,546.8
|
11,485.2
|
9,632.8
|
7,371.0
|
2,769.9
|
49,805.7
|
||||||||||||||||||
|
At December 31, 2017
|
17,539.1
|
11,075.1
|
9,710.5
|
4,692.5
|
4,698.1
|
47,715.3
|
||||||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Consolidated revenues:
|
||||||||||||||||
|
NGL Pipelines & Services
|
$
|
4,622.9
|
$
|
2,914.3
|
$
|
11,309.9
|
$
|
8,880.7
|
||||||||
|
Crude Oil Pipelines & Services
|
2,494.9
|
1,796.7
|
8,847.0
|
5,503.5
|
||||||||||||
|
Natural Gas Pipelines & Services
|
850.2
|
796.6
|
2,447.8
|
2,344.0
|
||||||||||||
|
Petrochemical & Refined Products Services
|
1,617.9
|
1,379.3
|
4,747.2
|
4,086.7
|
||||||||||||
|
Total consolidated revenues
|
$
|
9,585.9
|
$
|
6,886.9
|
$
|
27,351.9
|
$
|
20,814.9
|
||||||||
|
|
||||||||||||||||
|
Consolidated costs and expenses
|
||||||||||||||||
|
Operating costs and expenses:
|
||||||||||||||||
|
Cost of sales
|
$
|
6,838.9
|
$
|
5,049.6
|
$
|
20,371.2
|
$
|
15,116.4
|
||||||||
|
Other operating costs and expenses (1)
|
735.7
|
637.4
|
2,143.1
|
1,853.4
|
||||||||||||
|
Depreciation, amortization and accretion
|
429.4
|
383.9
|
1,249.0
|
1,139.3
|
||||||||||||
|
Asset impairment and related charges
|
4.6
|
10.0
|
21.4
|
35.2
|
||||||||||||
|
Ne
t gains
attributable to asset sales
|
(6.7
|
)
|
(1.1
|
)
|
(8.1
|
)
|
(1.1
|
)
|
||||||||
|
General and administrative costs
|
52.7
|
41.3
|
157.1
|
137.4
|
||||||||||||
|
Total consolidated costs and expenses
|
$
|
8,054.6
|
$
|
6,121.1
|
$
|
23,933.7
|
$
|
18,280.6
|
||||||||
|
(1)
Represents the cost of operating our plants, pipelines and other fixed assets excluding: depreciation, amortization and accretion charges; asset impairment and related charges; and net losses (or gains) attributable to asset sales.
|
||||||||||||||||
|
Purchase price for remaining 50% equity interest in Delaware Processing
|
$
|
154.5
|
||
|
Fair value of our 50% equity interest in Delaware Processing held before the acquisition
|
146.4
|
|||
|
Total
|
300.9
|
|||
|
Recognized amounts of identifiable assets acquired and liabilities assumed:
|
||||
|
Assets acquired in business combination:
|
||||
|
Current assets, including cash of $3.9 million
|
$
|
10.8
|
||
|
Property, plant and equipment
|
200.0
|
|||
|
Contract-based intangible assets
|
82.6
|
|||
|
Customer relationship intangible assets
|
9.9
|
|||
|
Total assets acquired
|
$
|
303.3
|
||
|
Liabilities assumed in business combination:
|
||||
|
Current liabilities
|
$
|
(1.8
|
)
|
|
|
Long-term liabilities
|
(0.6
|
)
|
||
|
Total liabilities assumed
|
$
|
(2.4
|
)
|
|
|
Total identifiable net assets
|
$
|
300.9
|
||
|
Goodwill
|
$
|
--
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
BASIC EARNINGS PER UNIT
|
||||||||||||||||
|
Net income attributable to limited partners
|
$
|
1,313.2
|
$
|
610.9
|
$
|
2,887.7
|
$
|
2,025.3
|
||||||||
|
Undistributed earnings allocated and cash payments on phantom unit awards (1)
|
(6.2
|
)
|
(4.0
|
)
|
(15.5
|
)
|
(12.0
|
)
|
||||||||
|
Net income available to common unitholders
|
$
|
1,307.0
|
$
|
606.9
|
$
|
2,872.2
|
$
|
2,013.3
|
||||||||
|
|
||||||||||||||||
|
Basic weighted-average number of common units outstanding
|
2,179.9
|
2,151.1
|
2,173.8
|
2,140.7
|
||||||||||||
|
|
||||||||||||||||
|
Basic earnings per unit
|
$
|
0.60
|
$
|
0.28
|
$
|
1.32
|
$
|
0.94
|
||||||||
|
|
||||||||||||||||
|
DILUTED EARNINGS PER UNIT
|
||||||||||||||||
|
Net income attributable to limited partners
|
$
|
1,313.2
|
$
|
610.9
|
$
|
2,887.7
|
$
|
2,025.3
|
||||||||
|
|
||||||||||||||||
|
Diluted weighted-average number of units outstanding:
|
||||||||||||||||
|
Distribution-bearing common units
|
2,179.9
|
2,151.1
|
2,173.8
|
2,140.7
|
||||||||||||
|
Phantom units (1)
|
10.6
|
9.5
|
10.6
|
9.3
|
||||||||||||
|
Total
|
2,190.5
|
2,160.6
|
2,184.4
|
2,150.0
|
||||||||||||
|
|
||||||||||||||||
|
Diluted earnings per unit
|
$
|
0.60
|
$
|
0.28
|
$
|
1.32
|
$
|
0.94
|
||||||||
|
(1)
Each phantom unit award includes a distribution equivalent right (“DER”), which entitles the recipient to receive cash payments equal to the product of the number of phantom unit awards and the cash distribution per unit paid to our common unitholders. Cash payments made in connection with DERs are nonforfeitable. As a result, the phantom units are considered participating securities for purposes of computing basic earnings per unit.
|
||||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Equity-classified awards:
|
||||||||||||||||
|
Phantom unit awards
|
$
|
24.2
|
$
|
23.1
|
$
|
74.7
|
$
|
69.4
|
||||||||
|
Restricted common unit awards
|
--
|
--
|
--
|
0.5
|
||||||||||||
|
Profits interest awards
|
1.2
|
1.4
|
3.8
|
4.5
|
||||||||||||
|
Liability-classified awards
|
0.1
|
0.1
|
0.3
|
0.3
|
||||||||||||
|
Total
|
$
|
25.5
|
$
|
24.6
|
$
|
78.8
|
$
|
74.7
|
||||||||
|
|
Number of
Units
|
Weighted-
Average Grant
Date Fair Value
per Unit
(1)
|
||||||
|
Phantom unit awards at January 1, 2018
|
9,289,501
|
$
|
27.65
|
|||||
|
Granted (2)
|
4,988,081
|
$
|
26.82
|
|||||
|
Vested
|
(3,437,668
|
)
|
$
|
28.59
|
||||
|
Forfeited
|
(434,164
|
)
|
$
|
26.89
|
||||
|
Phantom unit awards at September 30, 2018
|
10,405,750
|
$
|
26.97
|
|||||
|
(1)
Determined by dividing the aggregate grant date fair value of awards (before an allowance for forfeitures) by the number of awards issued.
(2)
The aggregate grant date fair value of phantom unit awards issued during 2018 was $133.8 million based on a grant date market price of our common units ranging from $25.40 to $29.22 per unit. An estimated annual forfeiture rate of 3.2% was applied to these awards.
|
||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Cash payments made in connection with DERs
|
$
|
4.6
|
$
|
4.0
|
$
|
13.2
|
$
|
11.2
|
||||||||
|
Total intrinsic value of phantom unit awards that vested during period
|
4.5
|
1.6
|
89.6
|
67.9
|
||||||||||||
|
Employee
Partnership
|
Enterprise
Common Units
contributed to
Employee Partnership
by EPCO Holdings
|
Class A
Capital
Base
(1)
|
Class A
Preference
Return
(2)
|
Expected
Vesting/
Liquidation
Date
|
Estimated
Grant Date
Fair Value of
Profits Interest
Awards
(3)
|
Unrecognized
Compensation
Cost
(4)
|
||||||
|
PubCo I
|
2,723,052
|
$63.7 million
|
$
|
0.39
|
Feb. 2020
|
$13.0 million
|
$5.3 million
|
|||||
|
PubCo II
|
2,834,198
|
$66.3 million
|
$
|
0.39
|
Feb. 2021
|
$14.9 million
|
$8.1 million
|
|||||
|
PubCo III
|
105,000
|
$2.5 million
|
$
|
0.39
|
Apr. 2020
|
$0.5 million
|
$0.2 million
|
|||||
|
PrivCo I
|
1,111,438
|
$26.0 million
|
$
|
0.39
|
Feb. 2021
|
$5.8 million
|
$0.6 million
|
|||||
|
(1)
Represents fair market value of the Enterprise common units contributed to each Employee Partnership at the applicable contribution date.
(2)
Each quarter, the Class A limited partner in each Employee Partnership is paid a cash distribution equal to the product of (i) the number of common units owned by the Employee Partnership and (ii) the Class A Preference Return of $0.39 per unit (subject to equitable adjustment in order to reflect any equity split, equity distribution or dividend, reverse split, combination, reclassification, recapitalization or other similar event affecting such common units). To the extent that the Employee Partnership has cash remaining after making this quarterly payment to the Class A limited partner, the residual cash is distributed to the Class B limited partners on a quarterly basis.
(3)
Represents the total grant date fair value of the profits interest awards irrespective of how such costs will be allocated between us and EPCO and its privately held affiliates.
(4)
Represents our expected share of the unrecognized compensation cost at September 30, 2018. We expect to recognize our share of the unrecognized compensation cost for PubCo I, PubCo II, PubCo III and PrivCo I over a weighted-average period of 1.4 years, 2.4 years, 1.5 years and 2.4 years, respectively.
|
||||||||||||
|
Expected
|
Risk-Free
|
Expected
|
Expected Unit
|
|
|
Employee
|
Life
|
Interest
|
Distribution
|
Price
|
|
Partnership
|
of Award
|
Rate
|
Yield
|
Volatility
|
|
PubCo I
|
4.0 years
|
0.9% to 2.7%
|
5.9% to 7.0%
|
19% to 40%
|
|
PubCo II
|
5.0 years
|
1.1% to 2.8%
|
5.9% to 7.0%
|
24% to 40%
|
|
PubCo III
|
4.0 years
|
1.0% to 2.2%
|
6.1% to 6.8%
|
27% to 40%
|
|
PrivCo I
|
5.0 years
|
1.2% to 1.6%
|
6.1% to 6.7%
|
28% to 40%
|
|
Hedged Transaction
|
Number and Type
of Derivatives
Outstanding
|
Notional
Amount
|
Expected
Settlement
Date
|
Average Rate
Locked
|
Accounting
Treatment
|
|
Future long-term debt offering
|
2 forward starting swaps
|
$175.0
|
2/2019
|
2.56%
|
Cash flow hedge
|
| |
The objective of our anticipated future commodity purchases and sales hedging program is to hedge the margins of certain transportation, storage, blending and operational activities by locking in purchase and sale prices through the use of derivative instruments and related contracts.
|
| |
The objective of our natural gas processing hedging program is to hedge an amount of earnings associated with these activities. We achieve this objective by executing fixed-price sales for a portion of our expected equity NGL production using derivative instruments and related contracts. For certain natural gas processing contracts, the hedging of expected equity NGL production also involves the purchase of natural gas for plant thermal reduction, which is hedged using derivative instruments and related contracts.
|
| |
The objective of our inventory hedging program is to hedge the fair value of commodity products currently held in inventory by locking in the sales price of the inventory through the use of derivative instruments and related contracts.
|
|
|
Volume (1)
|
Accounting
|
|
|
Derivative Purpose
|
Current
(2)
|
Long-Term
(2)
|
Treatment
|
|
Derivatives designated as hedging instruments:
|
|||
|
Natural gas processing:
|
|||
|
Forecasted natural gas purchases for plant thermal reduction (billion cubic feet (“Bcf”))
|
11.2
|
n/a
|
Cash flow hedge
|
|
Forecasted sales of NGLs
(million barrels (“MMBbls”))
|
0.2
|
0.1
|
Cash flow hedge
|
|
Octane enhancement:
|
|||
|
Forecasted purchase of NGLs (MMBbls)
|
1.1
|
0.2
|
Cash flow hedge
|
|
Forecasted sales of octane enhancement products (MMBbls)
|
2.3
|
0.4
|
Cash flow hedge
|
|
Natural gas marketing:
|
|||
|
Natural gas storage inventory management activities (Bcf)
|
2.0
|
n/a
|
Fair value hedge
|
|
NGL marketing:
|
|||
|
Forecasted purchases of NGLs and related hydrocarbon products (MMBbls)
|
36.8
|
0.2
|
Cash flow hedge
|
|
Forecasted sales of NGLs and related hydrocarbon products (MMBbls)
|
60.0
|
0.2
|
Cash flow hedge
|
|
NGLs inventory management activities (MMBbls)
|
0.2
|
n/a
|
Fair value hedge
|
|
Refined products marketing:
|
|
||
|
Forecasted purchase of refined products (MMBbls)
|
0.6
|
n/a
|
Cash flow hedge
|
|
Forecasted sales of refined products (MMBbls)
|
0.5
|
n/a
|
Cash flow hedge
|
|
Refined products inventory management activities (MMBbls)
|
0.7
|
n/a
|
Fair value hedge
|
|
Crude oil marketing:
|
|
||
|
Forecasted purchases of crude oil (MMBbls)
|
13.7
|
4.1
|
Cash flow hedge
|
|
Forecasted sales of crude oil (MMBbls)
|
20.2
|
4.1
|
Cash flow hedge
|
|
Derivatives not designated as hedging instruments:
|
|||
|
Natural gas risk management activities (Bcf) (3,4)
|
89.7
|
2.5
|
Mark-to-market
|
|
NGL risk management activities (MMBbls) (4)
|
1.9
|
0.2
|
Mark-to-market
|
|
Refined products risk management activities (MMBbls) (4)
|
1.9
|
n/a
|
Mark-to-market
|
|
Crude oil risk management activities (MMBbls) (4)
|
54.2
|
17.7
|
Mark-to-market
|
|
(1)
Volume for derivatives designated as hedging instruments reflects the total amount of volumes hedged whereas volume for derivatives not designated as hedging instruments reflects the absolute value of derivative notional volumes.
(2)
The maximum term for derivatives designated as cash flow hedges, derivatives designated as fair value hedges and derivatives not designated as hedging instruments is December 2020, March 2019 and December 2020, respectively.
(3)
Current volumes include 33.3 Bcf of physical derivative instruments that are predominantly priced at a market-based index plus a premium or minus a discount related to location differences.
(4)
Reflects the use of derivative instruments to manage risks associated with transportation, processing and storage assets.
|
|||
|
|
Asset Derivatives
|
Liability Derivatives
|
||||||||||||||||||||
|
|
September 30, 2018
|
December 31, 2017
|
September 30, 2018
|
December 31, 2017
|
||||||||||||||||||
|
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
||||||||||||||
|
Derivatives designated as hedging instruments
|
||||||||||||||||||||||
|
Interest rate derivatives
|
Current assets
|
$
|
19.1
|
Current assets
|
$
|
--
|
Current
liabilities
|
$
|
--
|
Current
liabilities
|
$
|
1.5
|
||||||||||
|
Interest rate derivatives
|
Other assets
|
--
|
Other assets
|
0.1
|
Other liabilities
|
--
|
Other liabilities
|
0.2
|
||||||||||||||
|
Total interest rate derivatives
|
19.1
|
0.1
|
--
|
1.7
|
||||||||||||||||||
|
Commodity derivatives
|
Current assets
|
210.5
|
Current assets
|
109.5
|
Current
liabilities
|
348.5
|
Current
liabilities
|
104.4
|
||||||||||||||
|
Commodity derivatives
|
Other assets
|
63.1
|
Other assets
|
6.4
|
Other liabilities
|
62.8
|
Other liabilities
|
6.8
|
||||||||||||||
|
Total commodity derivatives
|
|
273.6
|
|
115.9
|
|
411.3
|
|
111.2
|
||||||||||||||
|
Total derivatives designated as hedging instruments
|
$
|
292.7
|
$
|
116.0
|
$
|
411.3
|
$
|
112.9
|
||||||||||||||
|
|
|
|
|
|||||||||||||||||||
|
Derivatives not designated as hedging instruments
|
||||||||||||||||||||||
|
Commodity derivatives
|
Current assets
|
$
|
7.0
|
Current assets
|
$
|
43.9
|
Current
liabilities
|
$
|
138.6
|
Current
liabilities
|
$
|
62.3
|
||||||||||
|
Commodity derivatives
|
Other assets
|
2.8
|
Other assets
|
1.9
|
Other liabilities
|
10.6
|
Other liabilities
|
3.4
|
||||||||||||||
|
Total commodity derivatives
|
|
$
|
9.8
|
|
$
|
45.8
|
|
$
|
149.2
|
|
$
|
65.7
|
||||||||||
|
|
Offsetting of Financial Assets and Derivative Assets
|
|||||||||||||||||||||||||||
|
|
Gross
Amounts of
Recognized
Assets
|
Gross
Amounts
Offset in the
Balance Sheet
|
Amounts
of Assets
Presented
in the
Balance Sheet
|
Gross Amounts Not Offset
in the Balance Sheet
|
Amounts That
Would Have
Been Presented
On Net Basis
|
|||||||||||||||||||||||
|
Financial
Instruments
|
Cash
Collateral
Received
|
Cash
Collateral
Paid
|
||||||||||||||||||||||||||
|
|
(i)
|
(ii)
|
(iii) = (i) – (ii)
|
(iv)
|
(v) = (iii) + (iv)
|
|||||||||||||||||||||||
|
As of September 30, 2018:
|
||||||||||||||||||||||||||||
|
Interest rate derivatives
|
$
|
19.1
|
$
|
--
|
$
|
19.1
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
19.1
|
||||||||||||||
|
Commodity derivatives
|
283.4
|
--
|
283.4
|
(279.7
|
)
|
--
|
--
|
3.7
|
||||||||||||||||||||
|
As of December 31, 2017:
|
||||||||||||||||||||||||||||
|
Interest rate derivatives
|
$
|
0.1
|
$
|
--
|
$
|
0.1
|
$
|
(0.1
|
)
|
$
|
--
|
$
|
--
|
$
|
--
|
|||||||||||||
|
Commodity derivatives
|
161.7
|
--
|
161.7
|
(157.8
|
)
|
--
|
--
|
3.9
|
||||||||||||||||||||
|
|
Offsetting of Financial Liabilities and Derivative Liabilities
|
|||||||||||||||||||||||||||
|
|
Gross
Amounts of
Recognized
Liabilities
|
Gross
Amounts
Offset in the
Balance Sheet
|
Amounts
of Liabilities
Presented
in the
Balance Sheet
|
Gross Amounts Not Offset
in the Balance Sheet
|
Amounts That
Would Have
Been Presented
On Net Basis
|
|||||||||||||||||||||||
|
Financial
Instruments
|
Cash
Collateral
Received
|
Cash
Collateral
Paid
|
||||||||||||||||||||||||||
|
|
(i)
|
(ii)
|
(iii) = (i) – (ii)
|
(iv)
|
(v) = (iii) + (iv)
|
|||||||||||||||||||||||
|
As of September 30, 2018:
|
||||||||||||||||||||||||||||
|
Commodity derivatives
|
$
|
560.5
|
$
|
--
|
$
|
560.5
|
$
|
(279.7
|
)
|
$
|
--
|
$
|
(279.2
|
)
|
$
|
1.6
|
||||||||||||
|
As of December 31, 2017:
|
||||||||||||||||||||||||||||
|
Interest rate derivatives
|
$
|
1.7
|
$
|
--
|
$
|
1.7
|
$
|
(0.1
|
)
|
$
|
--
|
$
|
--
|
$
|
1.6
|
|||||||||||||
|
Commodity derivatives
|
176.9
|
--
|
176.9
|
(157.8
|
)
|
--
|
(17.3
|
)
|
1.8
|
|||||||||||||||||||
|
Derivatives in Fair Value
Hedging Relationships
|
Location
|
Gain (Loss) Recognized in
Income on Derivative
|
|||||||||||||||
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Interest rate derivatives
|
Interest expense
|
$
|
--
|
$
|
0.3
|
$
|
1.3
|
$
|
(0.2
|
)
|
|||||||
|
Commodity derivatives
|
Revenue
|
(1.4
|
)
|
(37.9
|
)
|
3.2
|
(0.3
|
)
|
|||||||||
|
Total
|
|
$
|
(1.4
|
)
|
$
|
(37.6
|
)
|
$
|
4.5
|
$
|
(0.5
|
)
|
|||||
|
Derivatives in Fair Value
Hedging Relationships
|
Location
|
Gain (Loss) Recognized in
Income on Hedged Item
|
|||||||||||||||
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Interest rate derivatives
|
Interest expense
|
$
|
--
|
$
|
(0.3
|
)
|
$
|
(1.4
|
)
|
$
|
0.3
|
||||||
|
Commodity derivatives
|
Revenue
|
3.7
|
51.4
|
1.9
|
22.7
|
||||||||||||
|
Total
|
|
$
|
3.7
|
$
|
51.1
|
$
|
0.5
|
$
|
23.0
|
||||||||
|
Derivatives in Cash Flow
Hedging Relationships
|
Change in Value Recognized in
Other Comprehensive Income (Loss) on Derivative
|
|||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Interest rate derivatives
|
$
|
6.1
|
$
|
(0.3
|
)
|
$
|
20.7
|
$
|
(4.8
|
)
|
||||||
|
Commodity derivatives – Revenue (1)
|
(145.5
|
)
|
(177.3
|
)
|
(156.7
|
)
|
1.7
|
|||||||||
|
Commodity derivatives – Operating costs and expenses (1)
|
(0.3
|
)
|
(0.5
|
)
|
0.7
|
(4.3
|
)
|
|||||||||
|
Total
|
$
|
(139.7
|
)
|
$
|
(178.1
|
)
|
$
|
(135.3
|
)
|
$
|
(7.4
|
)
|
||||
|
(1)
The fair value of these derivative instruments will be reclassified to their respective locations on the Unaudited Condensed Statement of Consolidated Operations upon settlement of the underlying derivative transactions, as appropriate.
|
||||||||||||||||
|
Derivatives in Cash Flow
Hedging Relationships
|
Location
|
Gain (Loss) Reclassified from
Accumulated Other Comprehensive Income (Loss) to Income
|
|||||||||||||||
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Interest rate derivatives
|
Interest expense
|
$
|
(9.1
|
)
|
$
|
(10.3
|
)
|
$
|
(29.0
|
)
|
$
|
(29.9
|
)
|
||||
|
Commodity derivatives
|
Revenue
|
53.9
|
10.6
|
28.5
|
49.1
|
||||||||||||
|
Commodity derivatives
|
Operating costs and expenses
|
(0.4
|
)
|
(0.5
|
)
|
0.3
|
(0.1
|
)
|
|||||||||
|
Total
|
|
$
|
44.4
|
$
|
(0.2
|
)
|
$
|
(0.2
|
)
|
$
|
19.1
|
||||||
|
Derivatives Not Designated
as Hedging Instruments
|
Location
|
Gain (Loss) Recognized in
Income on Derivative
|
|||||||||||||||
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Commodity derivatives
|
Revenue
|
$
|
21.8
|
$
|
(15.5
|
)
|
$
|
(538.0
|
)
|
$
|
18.9
|
||||||
|
Commodity derivatives
|
Operating costs and expenses
|
(2.7
|
)
|
(4.0
|
)
|
(4.2
|
)
|
(0.3
|
)
|
||||||||
|
Total
|
|
$
|
19.1
|
$
|
(19.5
|
)
|
$
|
(542.2
|
)
|
$
|
18.6
|
||||||
|
Unrealized mark-to-market gains (losses) by segment:
|
||||
|
NGL Pipelines & Services
|
$
|
8.0
|
||
|
Crude Oil Pipelines & Services
|
(267.4
|
)
|
||
|
Natural Gas Pipelines & Services
|
0.9
|
|||
|
Petrochemical & Refined Products Services
|
(1.2
|
)
|
||
|
Total
|
$
|
(259.7
|
)
|
|
|
|
At September 30, 2018
Fair Value Measurements Using
|
|||||||||||||||
|
|
Quoted Prices
in Active
Markets for
Identical Assets
and Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Interest rate derivatives
|
$
|
--
|
$
|
19.1
|
$
|
--
|
$
|
19.1
|
||||||||
|
Commodity derivatives:
|
||||||||||||||||
|
Value before application of CME Rule 814
|
140.5
|
284.0
|
5.9
|
430.4
|
||||||||||||
|
Impact of CME Rule 814 change
|
(11.5
|
)
|
(135.5
|
)
|
--
|
(147.0
|
)
|
|||||||||
|
Total commodity derivatives
|
129.0
|
148.5
|
5.9
|
283.4
|
||||||||||||
|
Total financial assets
|
$
|
129.0
|
$
|
167.6
|
$
|
5.9
|
$
|
302.5
|
||||||||
|
|
||||||||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Liquidity Option Agreement (see Note 16)
|
$
|
--
|
$
|
--
|
$
|
368.8
|
$
|
368.8
|
||||||||
|
Interest rate derivatives
|
--
|
--
|
--
|
--
|
||||||||||||
|
Commodity derivatives:
|
||||||||||||||||
|
Value before application of CME Rule 814
|
183.7
|
827.5
|
3.3
|
1,014.5
|
||||||||||||
|
Impact of CME Rule 814 change
|
(55.5
|
)
|
(398.5
|
)
|
--
|
(454.0
|
)
|
|||||||||
|
Total commodity derivatives
|
128.2
|
429.0
|
3.3
|
560.5
|
||||||||||||
|
Total financial liabilities
|
$
|
128.2
|
$
|
429.0
|
$
|
372.1
|
$
|
929.3
|
||||||||
|
|
At December 31, 2017
Fair Value Measurements Using
|
|||||||||||||||
|
|
Quoted Prices
in Active
Markets for
Identical Assets
and Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
||||||||||||
|
Financial assets:
|
||||||||||||||||
|
Interest rate derivatives
|
$
|
--
|
$
|
0.1
|
$
|
--
|
$
|
0.1
|
||||||||
|
Commodity derivatives:
|
||||||||||||||||
|
Value before application of CME Rule 814
|
47.1
|
184.9
|
2.9
|
234.9
|
||||||||||||
|
Impact of CME Rule 814 change
|
(47.1
|
)
|
(26.1
|
)
|
--
|
(73.2
|
)
|
|||||||||
|
Total commodity derivatives
|
--
|
158.8
|
2.9
|
161.7
|
||||||||||||
|
Total financial assets
|
$
|
--
|
$
|
158.9
|
$
|
2.9
|
$
|
161.8
|
||||||||
|
|
||||||||||||||||
|
Financial liabilities:
|
||||||||||||||||
|
Liquidity Option Agreement (see Note 16)
|
$
|
--
|
$
|
--
|
$
|
333.9
|
$
|
333.9
|
||||||||
|
Interest rate derivatives
|
--
|
1.7
|
--
|
1.7
|
||||||||||||
|
Commodity derivatives:
|
||||||||||||||||
|
Value before application of CME Rule 814
|
118.4
|
270.6
|
1.7
|
390.7
|
||||||||||||
|
Impact of CME Rule 814 change
|
(118.4
|
)
|
(95.4
|
)
|
--
|
(213.8
|
)
|
|||||||||
|
Total commodity derivatives
|
--
|
175.2
|
1.7
|
176.9
|
||||||||||||
|
Total financial liabilities
|
$
|
--
|
$
|
176.9
|
$
|
335.6
|
$
|
512.5
|
||||||||
|
|
|
For the Nine Months
Ended September 30,
|
|||||||
|
|
Location
|
2018
|
2017
|
||||||
|
Financial asset (liability) balance, net, January 1
|
|
$
|
(332.7
|
)
|
$
|
(268.2
|
)
|
||
|
Total gains (losses) included in:
|
|
||||||||
|
Net income (1)
|
Revenue
|
(0.5
|
)
|
0.7
|
|||||
|
Net income
|
Other expense, net
|
(7.5
|
)
|
(5.5
|
)
|
||||
|
Other comprehensive income
|
Commodity derivative instruments – changes in fair value of cash flow hedges
|
--
|
--
|
||||||
|
Settlements (1)
|
Revenue
|
(1.2
|
)
|
(1.4
|
)
|
||||
|
Transfers out of Level 3
|
--
|
--
|
|||||||
|
Financial asset (liability) balance, net, March 31
|
|
(341.9
|
)
|
(274.4
|
)
|
||||
|
Total gains (losses) included in:
|
|
||||||||
|
Net income (1)
|
Revenue
|
1.3
|
0.1
|
||||||
|
Net income
|
Other expense, net
|
(8.9
|
)
|
(18.6
|
)
|
||||
|
Other comprehensive income
|
Commodity derivative instruments – changes in fair value of cash flow hedges
|
--
|
0.1
|
||||||
|
Settlements (1)
|
Revenue
|
0.5
|
(0.7
|
)
|
|||||
|
Transfers out of Level 3
|
--
|
--
|
|||||||
|
Financial asset (liability) balance, net, June 30
|
|
(349.0
|
)
|
(293.5
|
)
|
||||
|
Total gains (losses) included in:
|
|||||||||
|
Net income (1)
|
Revenue
|
(0.2
|
)
|
0.3
|
|||||
|
Net income
|
Other expense, net
|
(18.5
|
)
|
(8.9
|
)
|
||||
|
Other comprehensive income
|
Commodity derivative instruments – changes in fair value of cash flow hedges
|
2.8
|
--
|
||||||
|
Settlements (1)
|
Revenue
|
(1.3
|
)
|
(0.1
|
)
|
||||
|
Transfers out of Level 3
|
--
|
--
|
|||||||
|
Financial asset (liability) balance, net, September 30
|
$
|
(366.2
|
)
|
$
|
(302.2
|
)
|
|||
|
(1)
There were $1.5 million and $1.4 million of unrealized losses included in these amounts for the three and nine months ended September 30, 2018, respectively. There were unrealized gains of $0.2 million and unrealized losses of $1.1 million included in these amounts for the three and nine months ended September 30, 2017.
|
|||||||||
|
|
Fair Value
|
|
|
|
|||||||
|
|
Financial
Assets
|
Financial
Liabilities
|
Valuation
Techniques
|
Unobservable
Input
|
Range
|
||||||
|
Commodity derivatives – Crude oil
|
$
|
1.5
|
$
|
1.5
|
Discounted cash flow
|
Forward commodity prices
|
$59.41-$73.56/barrel
|
||||
|
Commodity derivatives – Propane
|
1.5
|
1.5
|
Discounted cash flow
|
Forward commodity prices
|
$0.91-$0.94/gallon
|
||||||
|
Commodity derivatives – Ethane
|
0.1
|
0.3
|
Discounted cash flow
|
Forward commodity prices
|
$0.38-$0.51/gallon
|
||||||
|
Commodity derivatives – Normal Butane
|
2.8
|
--
|
Discounted cash flow
|
Forward commodity prices
|
$1.06-$1.27/gallon
|
||||||
|
Total
|
$
|
5.9
|
$
|
3.3
|
|||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
NGL Pipelines & Services
|
$
|
1.3
|
$
|
5.4
|
$
|
13.7
|
$
|
8.4
|
||||||||
|
Crude Oil Pipelines & Services
|
--
|
1.8
|
0.3
|
2.4
|
||||||||||||
|
Natural Gas Pipelines & Services
|
1.0
|
1.9
|
3.5
|
11.8
|
||||||||||||
|
Petrochemical & Refined Products Services
|
1.6
|
0.6
|
3.1
|
0.6
|
||||||||||||
|
Total
|
$
|
3.9
|
$
|
9.7
|
$
|
20.6
|
$
|
23.2
|
||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Revenues – related parties:
|
||||||||||||||||
|
Unconsolidated affiliates
|
$
|
14.2
|
$
|
12.5
|
$
|
94.5
|
$
|
33.2
|
||||||||
|
Costs and expenses – related parties:
|
||||||||||||||||
|
EPCO and its privately held affiliates
|
$
|
285.9
|
$
|
262.2
|
$
|
802.8
|
$
|
752.7
|
||||||||
|
Unconsolidated affiliates
|
110.0
|
74.1
|
351.4
|
167.2
|
||||||||||||
|
Total
|
$
|
395.9
|
$
|
336.3
|
$
|
1,154.2
|
$
|
919.9
|
||||||||
|
|
September 30,
2018
|
December 31,
2017
|
||||||
|
Accounts receivable - related parties:
|
||||||||
|
Unconsolidated affiliates
|
$
|
1.6
|
$
|
1.8
|
||||
|
|
||||||||
|
Accounts payable - related parties:
|
||||||||
|
EPCO and its privately held affiliates
|
$
|
95.2
|
$
|
99.3
|
||||
|
Unconsolidated affiliates
|
41.0
|
28.0
|
||||||
|
Total
|
$
|
136.2
|
$
|
127.3
|
||||
|
Total Number
of Units
|
Percentage of
Total Units
Outstanding
|
|
697,260,378
|
32%
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Operating costs and expenses
|
$
|
246.6
|
$
|
230.1
|
$
|
697.6
|
$
|
657.6
|
||||||||
|
General and administrative expenses
|
35.0
|
27.6
|
92.6
|
81.5
|
||||||||||||
|
Total costs and expenses
|
$
|
281.6
|
$
|
257.7
|
$
|
790.2
|
$
|
739.1
|
||||||||
| |
OTA remains in existence (i.e., is not dissolved and its assets sold) between one and 30 years following exercise of the Liquidity Option, depending on the liquidity preference of its owner. An equal probability that OTA would be dissolved was assigned to each year in the 30-year forecast period;
|
| |
Forecasted annual growth rates of Enterprise’s taxable earnings before interest, taxes, depreciation and amortization ranging from 2.1% to 7.2%;
|
| |
OTA’s ownership interest in Enterprise common units is assumed to be diluted over time in connection with Enterprise’s issuance of equity for general company reasons. For purposes of the valuation at September 30, 2018, we used ownership interests ranging from 1.8% to 2.5%;
|
| |
OTA pays an aggregate federal and state income tax rate of 24% on its taxable income; and
|
| |
A discount rate of 7.9% based on our weighted-average cost of capital at September 30, 2018.
|
|
|
For the Nine Months
Ended September 30,
|
|||||||
|
|
2018
|
2017
|
||||||
|
Decrease (increase) in:
|
||||||||
|
Accounts receivable – trade
|
$
|
123.1
|
$
|
(137.3
|
)
|
|||
|
Accounts receivable – related parties
|
(0.3
|
)
|
(2.2
|
)
|
||||
|
Inventories
|
(474.2
|
)
|
(92.7
|
)
|
||||
|
Prepaid and other current assets
|
(124.7
|
)
|
284.3
|
|||||
|
Other assets
|
(9.9
|
)
|
(89.3
|
)
|
||||
|
Increase (decrease) in:
|
||||||||
|
Accounts payable – trade
|
213.1
|
3.5
|
||||||
|
Accounts payable – related parties
|
47.4
|
37.7
|
||||||
|
Accrued product payables
|
356.9
|
98.7
|
||||||
|
Accrued interest
|
(167.5
|
)
|
(134.3
|
)
|
||||
|
Other current liabilities
|
(261.7
|
)
|
(481.5
|
)
|
||||
|
Other liabilities
|
35.9
|
1.0
|
||||||
|
Net effect of changes in operating accounts
|
$
|
(261.9
|
)
|
$
|
(512.1
|
)
|
||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||||||||||
|
Cash and cash equivalents and restricted cash
|
$
|
249.1
|
$
|
92.5
|
$
|
(62.5
|
)
|
$
|
279.1
|
$
|
--
|
$
|
--
|
$
|
279.1
|
|||||||||||||
|
Accounts receivable – trade, net
|
1,644.3
|
2,579.9
|
(1.3
|
)
|
4,222.9
|
--
|
--
|
4,222.9
|
||||||||||||||||||||
|
Accounts receivable – related parties
|
203.0
|
1,472.0
|
(1,672.0
|
)
|
3.0
|
--
|
(1.4
|
)
|
1.6
|
|||||||||||||||||||
|
Inventories
|
1,822.2
|
514.4
|
(0.8
|
)
|
2,335.8
|
--
|
--
|
2,335.8
|
||||||||||||||||||||
|
Derivative assets
|
165.1
|
71.5
|
--
|
236.6
|
--
|
--
|
236.6
|
|||||||||||||||||||||
|
Prepaid and other current assets
|
176.5
|
450.9
|
(17.7
|
)
|
609.7
|
0.2
|
--
|
609.9
|
||||||||||||||||||||
|
Total current assets
|
4,260.2
|
5,181.2
|
(1,754.3
|
)
|
7,687.1
|
0.2
|
(1.4
|
)
|
7,685.9
|
|||||||||||||||||||
|
Property, plant and equipment, net
|
6,034.7
|
31,767.1
|
1.1
|
37,802.9
|
--
|
--
|
37,802.9
|
|||||||||||||||||||||
|
Investments in unconsolidated affiliates
|
42,909.8
|
4,124.2
|
(44,430.6
|
)
|
2,603.4
|
23,442.2
|
(23,442.2
|
)
|
2,603.4
|
|||||||||||||||||||
|
Intangible assets, net
|
663.4
|
3,004.3
|
(13.5
|
)
|
3,654.2
|
--
|
--
|
3,654.2
|
||||||||||||||||||||
|
Goodwill
|
459.5
|
5,285.7
|
--
|
5,745.2
|
--
|
--
|
5,745.2
|
|||||||||||||||||||||
|
Other assets
|
292.2
|
189.7
|
(222.2
|
)
|
259.7
|
0.9
|
--
|
260.6
|
||||||||||||||||||||
|
Total assets
|
$
|
54,619.8
|
$
|
49,552.2
|
$
|
(46,419.5
|
)
|
$
|
57,752.5
|
$
|
23,443.3
|
$
|
(23,443.6
|
)
|
$
|
57,752.2
|
||||||||||||
|
|
||||||||||||||||||||||||||||
|
LIABILITIES AND EQUITY
|
||||||||||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||||||||||
|
Current maturities of debt
|
$
|
3,405.4
|
$
|
0.1
|
$
|
--
|
$
|
3,405.5
|
$
|
--
|
$
|
--
|
$
|
3,405.5
|
||||||||||||||
|
Accounts payable – trade
|
434.0
|
781.7
|
(62.5
|
)
|
1,153.2
|
--
|
--
|
1,153.2
|
||||||||||||||||||||
|
Accounts payable – related parties
|
1,602.8
|
219.3
|
(1,685.9
|
)
|
136.2
|
1.4
|
(1.4
|
)
|
136.2
|
|||||||||||||||||||
|
Accrued product payables
|
2,646.8
|
2,505.5
|
(2.5
|
)
|
5,149.8
|
--
|
--
|
5,149.8
|
||||||||||||||||||||
|
Accrued interest
|
190.4
|
3.2
|
(3.1
|
)
|
190.5
|
--
|
--
|
190.5
|
||||||||||||||||||||
|
Derivative liabilities
|
286.0
|
201.1
|
--
|
487.1
|
--
|
--
|
487.1
|
|||||||||||||||||||||
|
Other current liabilities
|
43.5
|
370.3
|
(14.0
|
)
|
399.8
|
--
|
0.2
|
400.0
|
||||||||||||||||||||
|
Total current liabilities
|
8,608.9
|
4,081.2
|
(1,768.0
|
)
|
10,922.1
|
1.4
|
(1.2
|
)
|
10,922.3
|
|||||||||||||||||||
|
Long-term debt
|
22,493.9
|
14.6
|
--
|
22,508.5
|
--
|
--
|
22,508.5
|
|||||||||||||||||||||
|
Deferred tax liabilities
|
11.1
|
56.0
|
(1.0
|
)
|
66.1
|
--
|
2.3
|
68.4
|
||||||||||||||||||||
|
Other long-term liabilities
|
59.2
|
541.1
|
(221.9
|
)
|
378.4
|
368.8
|
--
|
747.2
|
||||||||||||||||||||
|
Commitments and contingencies
|
||||||||||||||||||||||||||||
|
Equity:
|
||||||||||||||||||||||||||||
|
Partners’ and other owners’ equity
|
23,446.7
|
44,787.3
|
(44,815.9
|
)
|
23,418.1
|
23,073.1
|
(23,418.1
|
)
|
23,073.1
|
|||||||||||||||||||
|
Noncontrolling interests
|
--
|
72.0
|
387.3
|
459.3
|
--
|
(26.6
|
)
|
432.7
|
||||||||||||||||||||
|
Total equity
|
23,446.7
|
44,859.3
|
(44,428.6
|
)
|
23,877.4
|
23,073.1
|
(23,444.7
|
)
|
23,505.8
|
|||||||||||||||||||
|
Total liabilities and equity
|
$
|
54,619.8
|
$
|
49,552.2
|
$
|
(46,419.5
|
)
|
$
|
57,752.5
|
$
|
23,443.3
|
$
|
(23,443.6
|
)
|
$
|
57,752.2
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||||||||||
|
Cash and cash equivalents and restricted cash
|
$
|
65.2
|
$
|
31.5
|
$
|
(26.4
|
)
|
$
|
70.3
|
$
|
--
|
$
|
--
|
$
|
70.3
|
|||||||||||||
|
Accounts receivable – trade, net
|
1,382.3
|
2,976.6
|
(0.5
|
)
|
4,358.4
|
--
|
--
|
4,358.4
|
||||||||||||||||||||
|
Accounts receivable – related parties
|
110.3
|
1,182.1
|
(1,289.3
|
)
|
3.1
|
--
|
(1.3
|
)
|
1.8
|
|||||||||||||||||||
|
Inventories
|
1,038.9
|
572.3
|
(1.4
|
)
|
1,609.8
|
--
|
--
|
1,609.8
|
||||||||||||||||||||
|
Derivative assets
|
110.0
|
43.4
|
--
|
153.4
|
--
|
--
|
153.4
|
|||||||||||||||||||||
|
Prepaid and other current assets
|
136.3
|
189.0
|
(12.6
|
)
|
312.7
|
--
|
--
|
312.7
|
||||||||||||||||||||
|
Total current assets
|
2,843.0
|
4,994.9
|
(1,330.2
|
)
|
6,507.7
|
--
|
(1.3
|
)
|
6,506.4
|
|||||||||||||||||||
|
Property, plant and equipment, net
|
5,622.6
|
29,996.3
|
1.5
|
35,620.4
|
--
|
--
|
35,620.4
|
|||||||||||||||||||||
|
Investments in unconsolidated affiliates
|
41,616.6
|
4,298.0
|
(43,255.2
|
)
|
2,659.4
|
22,881.5
|
(22,881.5
|
)
|
2,659.4
|
|||||||||||||||||||
|
Intangible assets, net
|
675.5
|
3,028.6
|
(13.8
|
)
|
3,690.3
|
--
|
--
|
3,690.3
|
||||||||||||||||||||
|
Goodwill
|
459.5
|
5,285.7
|
--
|
5,745.2
|
--
|
--
|
5,745.2
|
|||||||||||||||||||||
|
Other assets
|
296.4
|
110.0
|
(211.0
|
)
|
195.4
|
1.0
|
--
|
196.4
|
||||||||||||||||||||
|
Total assets
|
$
|
51,513.6
|
$
|
47,713.5
|
$
|
(44,808.7
|
)
|
$
|
54,418.4
|
$
|
22,882.5
|
$
|
(22,882.8
|
)
|
$
|
54,418.1
|
||||||||||||
|
|
||||||||||||||||||||||||||||
|
LIABILITIES AND EQUITY
|
||||||||||||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||||||||||
|
Current maturities of debt
|
$
|
2,854.6
|
$
|
0.4
|
$
|
--
|
$
|
2,855.0
|
$
|
--
|
$
|
--
|
$
|
2,855.0
|
||||||||||||||
|
Accounts payable – trade
|
290.2
|
537.8
|
(26.4
|
)
|
801.6
|
0.1
|
--
|
801.7
|
||||||||||||||||||||
|
Accounts payable – related parties
|
1,320.3
|
112.0
|
(1,305.0
|
)
|
127.3
|
1.3
|
(1.3
|
)
|
127.3
|
|||||||||||||||||||
|
Accrued product payables
|
1,825.9
|
2,741.7
|
(1.3
|
)
|
4,566.3
|
--
|
--
|
4,566.3
|
||||||||||||||||||||
|
Accrued interest
|
358.0
|
--
|
--
|
358.0
|
--
|
--
|
358.0
|
|||||||||||||||||||||
|
Derivative liabilities
|
115.2
|
53.0
|
--
|
168.2
|
--
|
--
|
168.2
|
|||||||||||||||||||||
|
Other current liabilities
|
108.9
|
320.1
|
(10.8
|
)
|
418.2
|
--
|
0.4
|
418.6
|
||||||||||||||||||||
|
Total current liabilities
|
6,873.1
|
3,765.0
|
(1,343.5
|
)
|
9,294.6
|
1.4
|
(0.9
|
)
|
9,295.1
|
|||||||||||||||||||
|
Long-term debt
|
21,699.0
|
14.7
|
--
|
21,713.7
|
--
|
--
|
21,713.7
|
|||||||||||||||||||||
|
Deferred tax liabilities
|
6.7
|
50.2
|
(0.5
|
)
|
56.4
|
--
|
2.1
|
58.5
|
||||||||||||||||||||
|
Other long-term liabilities
|
60.4
|
396.5
|
(212.4
|
)
|
244.5
|
333.9
|
--
|
578.4
|
||||||||||||||||||||
|
Commitments and contingencies
|
||||||||||||||||||||||||||||
|
Equity:
|
||||||||||||||||||||||||||||
|
Partners’ and other owners’ equity
|
22,874.4
|
43,412.0
|
(43,433.3
|
)
|
22,853.1
|
22,547.2
|
(22,853.1
|
)
|
22,547.2
|
|||||||||||||||||||
|
Noncontrolling interests
|
--
|
75.1
|
181.0
|
256.1
|
--
|
(30.9
|
)
|
225.2
|
||||||||||||||||||||
|
Total equity
|
22,874.4
|
43,487.1
|
(43,252.3
|
)
|
23,109.2
|
22,547.2
|
(22,884.0
|
)
|
22,772.4
|
|||||||||||||||||||
|
Total liabilities and equity
|
$
|
51,513.6
|
$
|
47,713.5
|
$
|
(44,808.7
|
)
|
$
|
54,418.4
|
$
|
22,882.5
|
$
|
(22,882.8
|
)
|
$
|
54,418.1
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Revenues
|
$
|
11,395.5
|
$
|
6,039.5
|
$
|
(7,849.1
|
)
|
$
|
9,585.9
|
$
|
--
|
$
|
--
|
$
|
9,585.9
|
|||||||||||||
|
Costs and expenses:
|
||||||||||||||||||||||||||||
|
Operating costs and expenses
|
11,086.5
|
4,764.8
|
(7,849.4
|
)
|
8,001.9
|
--
|
--
|
8,001.9
|
||||||||||||||||||||
|
General and administrative costs
|
8.0
|
43.6
|
0.8
|
52.4
|
0.3
|
--
|
52.7
|
|||||||||||||||||||||
|
Total costs and expenses
|
11,094.5
|
4,808.4
|
(7,848.6
|
)
|
8,054.3
|
0.3
|
--
|
8,054.6
|
||||||||||||||||||||
|
Equity in income of unconsolidated affiliates
|
1,313.4
|
146.8
|
(1,348.2
|
)
|
112.0
|
1,332.0
|
(1,332.0
|
)
|
112.0
|
|||||||||||||||||||
|
Operating income
|
1,614.4
|
1,377.9
|
(1,348.7
|
)
|
1,643.6
|
1,331.7
|
(1,332.0
|
)
|
1,643.3
|
|||||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||||||
|
Interest expense
|
(279.8
|
)
|
(2.5
|
)
|
2.8
|
(279.5
|
)
|
--
|
--
|
(279.5
|
)
|
|||||||||||||||||
|
Other, net
|
2.6
|
0.5
|
(2.8
|
)
|
0.3
|
(18.5
|
)
|
--
|
(18.2
|
)
|
||||||||||||||||||
|
Total other expense, net
|
(277.2
|
)
|
(2.0
|
)
|
--
|
(279.2
|
)
|
(18.5
|
)
|
--
|
(297.7
|
)
|
||||||||||||||||
|
Income before income taxes
|
1,337.2
|
1,375.9
|
(1,348.7
|
)
|
1,364.4
|
1,313.2
|
(1,332.0
|
)
|
1,345.6
|
|||||||||||||||||||
|
Provision for income taxes
|
(5.9
|
)
|
(4.8
|
)
|
--
|
(10.7
|
)
|
--
|
(0.3
|
)
|
(11.0
|
)
|
||||||||||||||||
|
Net income
|
1,331.3
|
1,371.1
|
(1,348.7
|
)
|
1,353.7
|
1,313.2
|
(1,332.3
|
)
|
1,334.6
|
|||||||||||||||||||
|
Net income attributable to noncontrolling interests
|
--
|
(2.4
|
)
|
(20.5
|
)
|
(22.9
|
)
|
--
|
1.5
|
(21.4
|
)
|
|||||||||||||||||
|
Net income attributable to entity
|
$
|
1,331.3
|
$
|
1,368.7
|
$
|
(1,369.2
|
)
|
$
|
1,330.8
|
$
|
1,313.2
|
$
|
(1,330.8
|
)
|
$
|
1,313.2
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Revenues
|
$
|
8,199.3
|
$
|
4,354.2
|
$
|
(5,666.6
|
)
|
$
|
6,886.9
|
$
|
--
|
$
|
--
|
$
|
6,886.9
|
|||||||||||||
|
Costs and expenses:
|
||||||||||||||||||||||||||||
|
Operating costs and expenses
|
8,019.6
|
3,727.0
|
(5,666.8
|
)
|
6,079.8
|
--
|
--
|
6,079.8
|
||||||||||||||||||||
|
General and administrative costs
|
8.0
|
32.9
|
0.1
|
41.0
|
0.3
|
--
|
41.3
|
|||||||||||||||||||||
|
Total costs and expenses
|
8,027.6
|
3,759.9
|
(5,666.7
|
)
|
6,120.8
|
0.3
|
--
|
6,121.1
|
||||||||||||||||||||
|
Equity in income of unconsolidated affiliates
|
692.5
|
141.4
|
(720.5
|
)
|
113.4
|
620.1
|
(620.1
|
)
|
113.4
|
|||||||||||||||||||
|
Operating income
|
864.2
|
735.7
|
(720.4
|
)
|
879.5
|
619.8
|
(620.1
|
)
|
879.2
|
|||||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||||||
|
Interest expense
|
(244.1
|
)
|
(2.4
|
)
|
2.6
|
(243.9
|
)
|
--
|
--
|
(243.9
|
)
|
|||||||||||||||||
|
Other, net
|
2.3
|
0.6
|
(2.6
|
)
|
0.3
|
(8.9
|
)
|
--
|
(8.6
|
)
|
||||||||||||||||||
|
Total other expense, net
|
(241.8
|
)
|
(1.8
|
)
|
--
|
(243.6
|
)
|
(8.9
|
)
|
--
|
(252.5
|
)
|
||||||||||||||||
|
Income before income taxes
|
622.4
|
733.9
|
(720.4
|
)
|
635.9
|
610.9
|
(620.1
|
)
|
626.7
|
|||||||||||||||||||
|
Provision for income taxes
|
(3.2
|
)
|
(1.8
|
)
|
--
|
(5.0
|
)
|
--
|
(0.4
|
)
|
(5.4
|
)
|
||||||||||||||||
|
Net income
|
619.2
|
732.1
|
(720.4
|
)
|
630.9
|
610.9
|
(620.5
|
)
|
621.3
|
|||||||||||||||||||
|
Net income attributable to noncontrolling interests
|
--
|
(1.5
|
)
|
(10.1
|
)
|
(11.6
|
)
|
--
|
1.2
|
(10.4
|
)
|
|||||||||||||||||
|
Net income attributable to entity
|
$
|
619.2
|
$
|
730.6
|
$
|
(730.5
|
)
|
$
|
619.3
|
$
|
610.9
|
$
|
(619.3
|
)
|
$
|
610.9
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Revenues
|
$
|
31,270.1
|
$
|
18,254.8
|
$
|
(22,173.0
|
)
|
$
|
27,351.9
|
$
|
--
|
$
|
--
|
$
|
27,351.9
|
|||||||||||||
|
Costs and expenses:
|
||||||||||||||||||||||||||||
|
Operating costs and expenses
|
30,323.2
|
15,626.9
|
(22,173.5
|
)
|
23,776.6
|
--
|
--
|
23,776.6
|
||||||||||||||||||||
|
General and administrative costs
|
21.4
|
132.3
|
1.4
|
155.1
|
2.0
|
--
|
157.1
|
|||||||||||||||||||||
|
Total costs and expenses
|
30,344.6
|
15,759.2
|
(22,172.1
|
)
|
23,931.7
|
2.0
|
--
|
23,933.7
|
||||||||||||||||||||
|
Equity in income of unconsolidated affiliates
|
2,812.1
|
437.8
|
(2,899.9
|
)
|
350.0
|
2,924.6
|
(2,924.6
|
)
|
350.0
|
|||||||||||||||||||
|
Operating income
|
3,737.6
|
2,933.4
|
(2,900.8
|
)
|
3,770.2
|
2,922.6
|
(2,924.6
|
)
|
3,768.2
|
|||||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||||||
|
Interest expense
|
(806.8
|
)
|
(7.6
|
)
|
8.2
|
(806.2
|
)
|
--
|
--
|
(806.2
|
)
|
|||||||||||||||||
|
Other, net
|
7.8
|
41.1
|
(8.2
|
)
|
40.7
|
(34.9
|
)
|
--
|
5.8
|
|||||||||||||||||||
|
Total other expense, net
|
(799.0
|
)
|
33.5
|
--
|
(765.5
|
)
|
(34.9
|
)
|
--
|
(800.4
|
)
|
|||||||||||||||||
|
Income before income taxes
|
2,938.6
|
2,966.9
|
(2,900.8
|
)
|
3,004.7
|
2,887.7
|
(2,924.6
|
)
|
2,967.8
|
|||||||||||||||||||
|
Provision for income taxes
|
(17.5
|
)
|
(16.2
|
)
|
--
|
(33.7
|
)
|
--
|
(0.8
|
)
|
(34.5
|
)
|
||||||||||||||||
|
Net income
|
2,921.1
|
2,950.7
|
(2,900.8
|
)
|
2,971.0
|
2,887.7
|
(2,925.4
|
)
|
2,933.3
|
|||||||||||||||||||
|
Net income attributable to noncontrolling interests
|
--
|
(6.1
|
)
|
(43.6
|
)
|
(49.7
|
)
|
--
|
4.1
|
(45.6
|
)
|
|||||||||||||||||
|
Net income attributable to entity
|
$
|
2,921.1
|
$
|
2,944.6
|
$
|
(2,944.4
|
)
|
$
|
2,921.3
|
$
|
2,887.7
|
$
|
(2,921.3
|
)
|
$
|
2,887.7
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Revenues
|
$
|
29,273.1
|
$
|
12,936.8
|
$
|
(21,395.0
|
)
|
$
|
20,814.9
|
$
|
--
|
$
|
--
|
$
|
20,814.9
|
|||||||||||||
|
Costs and expenses:
|
||||||||||||||||||||||||||||
|
Operating costs and expenses
|
28,590.7
|
10,947.9
|
(21,395.4
|
)
|
18,143.2
|
--
|
--
|
18,143.2
|
||||||||||||||||||||
|
General and administrative costs
|
23.5
|
112.5
|
(0.1
|
)
|
135.9
|
1.5
|
--
|
137.4
|
||||||||||||||||||||
|
Total costs and expenses
|
28,614.2
|
11,060.4
|
(21,395.5
|
)
|
18,279.1
|
1.5
|
--
|
18,280.6
|
||||||||||||||||||||
|
Equity in income of unconsolidated affiliates
|
2,137.4
|
417.1
|
(2,239.3
|
)
|
315.2
|
2,059.8
|
(2,059.8
|
)
|
315.2
|
|||||||||||||||||||
|
Operating income
|
2,796.3
|
2,293.5
|
(2,238.8
|
)
|
2,851.0
|
2,058.3
|
(2,059.8
|
)
|
2,849.5
|
|||||||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||||||||||
|
Interest expense
|
(736.7
|
)
|
(9.4
|
)
|
7.1
|
(739.0
|
)
|
--
|
--
|
(739.0
|
)
|
|||||||||||||||||
|
Other, net
|
6.8
|
1.2
|
(7.1
|
)
|
0.9
|
(33.0
|
)
|
--
|
(32.1
|
)
|
||||||||||||||||||
|
Total other expense, net
|
(729.9
|
)
|
(8.2
|
)
|
--
|
(738.1
|
)
|
(33.0
|
)
|
--
|
(771.1
|
)
|
||||||||||||||||
|
Income before income taxes
|
2,066.4
|
2,285.3
|
(2,238.8
|
)
|
2,112.9
|
2,025.3
|
(2,059.8
|
)
|
2,078.4
|
|||||||||||||||||||
|
Provision for income taxes
|
(9.4
|
)
|
(9.4
|
)
|
--
|
(18.8
|
)
|
--
|
(1.3
|
)
|
(20.1
|
)
|
||||||||||||||||
|
Net income
|
2,057.0
|
2,275.9
|
(2,238.8
|
)
|
2,094.1
|
2,025.3
|
(2,061.1
|
)
|
2,058.3
|
|||||||||||||||||||
|
Net income attributable to noncontrolling interests
|
--
|
(4.8
|
)
|
(32.0
|
)
|
(36.8
|
)
|
--
|
3.8
|
(33.0
|
)
|
|||||||||||||||||
|
Net income attributable to entity
|
$
|
2,057.0
|
$
|
2,271.1
|
$
|
(2,270.8
|
)
|
$
|
2,057.3
|
$
|
2,025.3
|
$
|
(2,057.3
|
)
|
$
|
2,025.3
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Comprehensive income
|
$
|
1,177.1
|
$
|
1,340.7
|
$
|
(1,348.2
|
)
|
$
|
1,169.6
|
$
|
1,129.1
|
$
|
(1,148.2
|
)
|
$
|
1,150.5
|
||||||||||||
|
Comprehensive income attributable to noncontrolling interests
|
--
|
(2.4
|
)
|
(20.5
|
)
|
(22.9
|
)
|
--
|
1.5
|
(21.4
|
)
|
|||||||||||||||||
|
Comprehensive income attributable to entity
|
$
|
1,177.1
|
$
|
1,338.3
|
$
|
(1,368.7
|
)
|
$
|
1,146.7
|
$
|
1,129.1
|
$
|
(1,146.7
|
)
|
$
|
1,129.1
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Comprehensive income
|
$
|
480.2
|
$
|
693.3
|
$
|
(720.4
|
)
|
$
|
453.1
|
$
|
433.0
|
$
|
(442.7
|
)
|
$
|
443.4
|
||||||||||||
|
Comprehensive income attributable to noncontrolling interests
|
--
|
(1.5
|
)
|
(10.1
|
)
|
(11.6
|
)
|
--
|
1.2
|
(10.4
|
)
|
|||||||||||||||||
|
Comprehensive income attributable to entity
|
$
|
480.2
|
$
|
691.8
|
$
|
(730.5
|
)
|
$
|
441.5
|
$
|
433.0
|
$
|
(441.5
|
)
|
$
|
433.0
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Comprehensive income
|
$
|
2,791.2
|
$
|
2,943.9
|
$
|
(2,899.7
|
)
|
$
|
2,835.4
|
$
|
2,752.1
|
$
|
(2,789.8
|
)
|
$
|
2,797.7
|
||||||||||||
|
Comp
rehensive income attrib
utable to noncontrolling interests
|
--
|
(6.1
|
)
|
(43.6
|
)
|
(49.7
|
)
|
--
|
4.1
|
(45.6
|
)
|
|||||||||||||||||
|
Comprehensive income attributable to entity
|
$
|
2,791.2
|
$
|
2,937.8
|
$
|
(2,943.3
|
)
|
$
|
2,785.7
|
$
|
2,752.1
|
$
|
(2,785.7
|
)
|
$
|
2,752.1
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Comprehensive income
|
$
|
2,011.6
|
$
|
2,294.8
|
$
|
(2,238.8
|
)
|
$
|
2,067.6
|
$
|
1,998.7
|
$
|
(2,034.6
|
)
|
$
|
2,031.7
|
||||||||||||
|
Comprehensive income attributable to noncontrolling interests
|
--
|
(4.8
|
)
|
(32.0
|
)
|
(36.8
|
)
|
--
|
3.8
|
(33.0
|
)
|
|||||||||||||||||
|
Comprehensive income attributable to entity
|
$
|
2,011.6
|
$
|
2,290.0
|
$
|
(2,270.8
|
)
|
$
|
2,030.8
|
$
|
1,998.7
|
$
|
(2,030.8
|
)
|
$
|
1,998.7
|
||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Operating activities:
|
||||||||||||||||||||||||||||
|
Net income
|
$
|
2,921.1
|
$
|
2,950.7
|
$
|
(2,900.8
|
)
|
$
|
2,971.0
|
$
|
2,887.7
|
$
|
(2,925.4
|
)
|
$
|
2,933.3
|
||||||||||||
|
Reconciliation of net income to net cash flows provided by operating activities:
|
||||||||||||||||||||||||||||
|
Depreciation, amortization and accretion
|
237.0
|
1,123.8
|
(0.3
|
)
|
1,360.5
|
--
|
--
|
1,360.5
|
||||||||||||||||||||
|
Equity in income of unconsolidated affiliates
|
(2,812.1
|
)
|
(437.8
|
)
|
2,899.9
|
(350.0
|
)
|
(2,924.6
|
)
|
2,924.6
|
(350.0
|
)
|
||||||||||||||||
|
Distributions received on earnings from unconsolidated affiliates
|
915.1
|
191.5
|
(760.9
|
)
|
345.7
|
2,834.5
|
(2,834.5
|
)
|
345.7
|
|||||||||||||||||||
|
Net effect of changes in operating accounts and other operating activities
|
2,295.4
|
(2,344.0
|
)
|
(35.0
|
)
|
(83.6
|
)
|
69.4
|
--
|
(14.2
|
)
|
|||||||||||||||||
|
Net cash flows provided by operating activities
|
3,556.5
|
1,484.2
|
(797.1
|
)
|
4,243.6
|
2,867.0
|
(2,835.3
|
)
|
4,275.3
|
|||||||||||||||||||
|
Investing activities:
|
||||||||||||||||||||||||||||
|
Capital expenditures
|
(605.8
|
)
|
(2,343.2
|
)
|
--
|
(2,949.0
|
)
|
(55.2
|
)
|
--
|
(3,004.2
|
)
|
||||||||||||||||
|
Cash used for business combination, net of cash received
|
--
|
(150.6
|
)
|
--
|
(150.6
|
)
|
--
|
--
|
(150.6
|
)
|
||||||||||||||||||
|
Proceeds from asset sales
|
11.4
|
12.7
|
--
|
24.1
|
--
|
--
|
24.1
|
|||||||||||||||||||||
|
Other investing activities
|
(1,701.1
|
)
|
180.6
|
1,468.4
|
(52.1
|
)
|
(438.1
|
)
|
438.1
|
(52.1
|
)
|
|||||||||||||||||
|
Cash used in investing activities
|
(2,295.5
|
)
|
(2,300.5
|
)
|
1,468.4
|
(3,127.6
|
)
|
(493.3
|
)
|
438.1
|
(3,182.8
|
)
|
||||||||||||||||
|
Financing activities:
|
||||||||||||||||||||||||||||
|
Borrowings under debt agreements
|
67,086.3
|
11.5
|
(11.5
|
)
|
67,086.3
|
--
|
--
|
67,086.3
|
||||||||||||||||||||
|
Repayments of debt
|
(65,741.7
|
)
|
(0.4
|
)
|
--
|
(65,742.1
|
)
|
--
|
--
|
(65,742.1
|
)
|
|||||||||||||||||
|
Cash distributions paid to owners
|
(2,834.5
|
)
|
(1,003.6
|
)
|
1,003.6
|
(2,834.5
|
)
|
(2,782.9
|
)
|
2,834.5
|
(2,782.9
|
)
|
||||||||||||||||
|
Cash payments made in connection with DERs
|
--
|
--
|
--
|
--
|
(13.2
|
)
|
--
|
(13.2
|
)
|
|||||||||||||||||||
|
Cash distributions paid to noncontrolling interests
|
--
|
(6.8
|
)
|
(44.9
|
)
|
(51.7
|
)
|
--
|
0.8
|
(50.9
|
)
|
|||||||||||||||||
|
Cash contributions from noncontrolling interests
|
--
|
--
|
222.0
|
222.0
|
--
|
--
|
222.0
|
|||||||||||||||||||||
|
Net cash proceeds from issuance of common units
|
--
|
--
|
--
|
--
|
449.4
|
--
|
449.4
|
|||||||||||||||||||||
|
Cash contributions from owners
|
438.1
|
1,876.6
|
(1,876.6
|
)
|
438.1
|
--
|
(438.1
|
)
|
--
|
|||||||||||||||||||
|
Other financing activities
|
(25.3
|
)
|
--
|
--
|
(25.3
|
)
|
(27.0
|
)
|
--
|
(52.3
|
)
|
|||||||||||||||||
|
Cash provided by (used in) financing activities
|
(1,077.1
|
)
|
877.3
|
(707.4
|
)
|
(907.2
|
)
|
(2,373.7
|
)
|
2,397.2
|
(883.7
|
)
|
||||||||||||||||
|
Net change in cash and cash equivalents,
including restricted cash
|
183.9
|
61.0
|
(36.1
|
)
|
208.8
|
--
|
--
|
208.8
|
||||||||||||||||||||
|
Cash and cash equivalents, including
restricted cash, at beginning of period
|
65.2
|
31.5
|
(26.4
|
)
|
70.3
|
--
|
--
|
70.3
|
||||||||||||||||||||
|
Cash and cash equivalents, including
restricted cash, at end of period
|
$
|
249.1
|
$
|
92.5
|
$
|
(62.5
|
)
|
$
|
279.1
|
$
|
--
|
$
|
--
|
$
|
279.1
|
|||||||||||||
|
|
EPO and Subsidiaries
|
|||||||||||||||||||||||||||
|
|
Subsidiary
Issuer
(EPO)
|
Other
Subsidiaries
(Non-
guarantor)
|
EPO and
Subsidiaries
Eliminations
and
Adjustments
|
Consolidated
EPO and
Subsidiaries
|
Enterprise
Products
Partners
L.P.
(Guarantor)
|
Eliminations
and
Adjustments
|
Consolidated
Total
|
|||||||||||||||||||||
|
Operating activities:
|
||||||||||||||||||||||||||||
|
Net income
|
$
|
2,057.0
|
$
|
2,275.9
|
$
|
(2,238.8
|
)
|
$
|
2,094.1
|
$
|
2,025.3
|
$
|
(2,061.1
|
)
|
$
|
2,058.3
|
||||||||||||
|
Reconciliation of net income to net cash flows provided by operating activities:
|
||||||||||||||||||||||||||||
|
Depreciation, amortization and accretion
|
158.9
|
1,062.8
|
(0.3
|
)
|
1,221.4
|
--
|
--
|
1,221.4
|
||||||||||||||||||||
|
Equity in income of unconsolidated affiliates
|
(2,137.4
|
)
|
(417.1
|
)
|
2,239.3
|
(315.2
|
)
|
(2,059.8
|
)
|
2,059.8
|
(315.2
|
)
|
||||||||||||||||
|
Distributions received on earnings from unconsolidated affiliates
|
802.6
|
202.2
|
(688.6
|
)
|
316.2
|
2,664.2
|
(2,664.2
|
)
|
316.2
|
|||||||||||||||||||
|
Net effect of changes in operating accounts and other operating activities
|
1,662.3
|
(2,157.4
|
)
|
(27.5
|
)
|
(522.6
|
)
|
61.2
|
0.6
|
(460.8
|
)
|
|||||||||||||||||
|
Net cash flows provided by operating activities
|
2,543.4
|
966.4
|
(715.9
|
)
|
2,793.9
|
2,690.9
|
(2,664.9
|
)
|
2,819.9
|
|||||||||||||||||||
|
Investing activities:
|
||||||||||||||||||||||||||||
|
Capital expenditures
|
(625.8
|
)
|
(1,492.4
|
)
|
--
|
(2,118.2
|
)
|
--
|
--
|
(2,118.2
|
)
|
|||||||||||||||||
|
Cash used for business combination, net of cash received
|
(7.3
|
)
|
(191.4
|
)
|
--
|
(198.7
|
)
|
--
|
--
|
(198.7
|
)
|
|||||||||||||||||
|
Proceeds from asset sales
|
1.6
|
4.6
|
--
|
6.2
|
--
|
--
|
6.2
|
|||||||||||||||||||||
|
Other investing activities
|
(1,447.2
|
)
|
(33.5
|
)
|
1,487.5
|
6.8
|
(867.5
|
)
|
867.5
|
6.8
|
||||||||||||||||||
|
Cash used in investing activities
|
(2,078.7
|
)
|
(1,712.7
|
)
|
1,487.5
|
(2,303.9
|
)
|
(867.5
|
)
|
867.5
|
(2,303.9
|
)
|
||||||||||||||||
|
Financing activities:
|
||||||||||||||||||||||||||||
|
Borrowings under debt agreements
|
53,184.4
|
--
|
(34.0
|
)
|
53,150.4
|
--
|
--
|
53,150.4
|
||||||||||||||||||||
|
Repayments of debt
|
(52,133.1
|
)
|
(0.1
|
)
|
--
|
(52,133.2
|
)
|
--
|
--
|
(52,133.2
|
)
|
|||||||||||||||||
|
Cash distributions paid to owners
|
(2,664.2
|
)
|
(734.0
|
)
|
734.0
|
(2,664.2
|
)
|
(2,660.4
|
)
|
2,664.2
|
(2,660.4
|
)
|
||||||||||||||||
|
Cash payments made in connection with DERs
|
--
|
--
|
--
|
--
|
(11.2
|
)
|
--
|
(11.2
|
)
|
|||||||||||||||||||
|
Cash distributions paid to noncontrolling interests
|
--
|
(7.2
|
)
|
(28.9
|
)
|
(36.1
|
)
|
--
|
0.7
|
(35.4
|
)
|
|||||||||||||||||
|
Cash contributions from noncontrolling interests
|
--
|
0.1
|
0.3
|
0.4
|
--
|
--
|
0.4
|
|||||||||||||||||||||
|
Net cash proceeds from issuance of common units
|
--
|
--
|
--
|
--
|
877.2
|
--
|
877.2
|
|||||||||||||||||||||
|
Cash contributions from owners
|
867.5
|
1,470.2
|
(1,470.2
|
)
|
867.5
|
--
|
(867.5
|
)
|
--
|
|||||||||||||||||||
|
Other financing activities
|
7.3
|
--
|
--
|
7.3
|
(29.0
|
)
|
--
|
(21.7
|
)
|
|||||||||||||||||||
|
Cash provided by (used in) financing activities
|
(738.1
|
)
|
729.0
|
(798.8
|
)
|
(807.9
|
)
|
(1,823.4
|
)
|
1,797.4
|
(833.9
|
)
|
||||||||||||||||
|
Net change in cash and cash equivalents,
including restricted cash
|
(273.4
|
)
|
(17.3
|
)
|
(27.2
|
)
|
(317.9
|
)
|
--
|
--
|
(317.9
|
)
|
||||||||||||||||
|
Cash and cash equivalents, including
restricted cash, at beginning of period
|
366.2
|
58.9
|
(7.5
|
)
|
417.6
|
--
|
--
|
417.6
|
||||||||||||||||||||
|
Cash and cash equivalents, including
restricted cash, at end of period
|
$
|
92.8
|
$
|
41.6
|
$
|
(34.7
|
)
|
$
|
99.7
|
$
|
--
|
$
|
--
|
$
|
99.7
|
|||||||||||||
|
/d
|
=
|
per day
|
MMBbls
|
=
|
million barrels
|
|
BBtus
|
=
|
billion British thermal units
|
MMBPD
|
=
|
million barrels per day
|
|
Bcf
|
=
|
billion cubic feet
|
MMBtus
|
=
|
million British thermal units
|
|
BPD
|
=
|
barrels per day
|
MMcf
|
=
|
million cubic feet
|
|
MBPD
|
=
|
thousand barrels per day
|
TBtus
|
=
|
trillion British thermal units
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Revenues
|
$
|
9,585.9
|
$
|
6,886.9
|
$
|
27,351.9
|
$
|
20,814.9
|
||||||||
|
Costs and expenses:
|
||||||||||||||||
|
Operating costs and expenses:
|
||||||||||||||||
|
Cost of sales
|
6,838.9
|
5,049.6
|
20,371.2
|
15,116.4
|
||||||||||||
|
Other operating costs and expenses
|
735.7
|
637.4
|
2,143.1
|
1,853.4
|
||||||||||||
|
Depreciation, amortization and accretion expenses
|
429.4
|
383.9
|
1,249.0
|
1,139.3
|
||||||||||||
|
Net gains attributable to asset sales
|
(6.7
|
)
|
(1.1
|
)
|
(8.1
|
)
|
(1.1
|
)
|
||||||||
|
Asset impairment and related charges
|
4.6
|
10.0
|
21.4
|
35.2
|
||||||||||||
|
Total operating costs and expenses
|
8,001.9
|
6,079.8
|
23,776.6
|
18,143.2
|
||||||||||||
|
General and administrative costs
|
52.7
|
41.3
|
157.1
|
137.4
|
||||||||||||
|
Total costs and expenses
|
8,054.6
|
6,121.1
|
23,933.7
|
18,280.6
|
||||||||||||
|
Equity in income of unconsolidated affiliates
|
112.0
|
113.4
|
350.0
|
315.2
|
||||||||||||
|
Operating income
|
1,643.3
|
879.2
|
3,768.2
|
2,849.5
|
||||||||||||
|
Interest expense
|
(279.5
|
)
|
(243.9
|
)
|
(806.2
|
)
|
(739.0
|
)
|
||||||||
|
Change in fair market value of Liquidity Option Agreement
|
(18.5
|
)
|
(8.9
|
)
|
(34.9
|
)
|
(33.0
|
)
|
||||||||
|
Other, net
|
0.3
|
0.3
|
40.7
|
0.9
|
||||||||||||
|
Provision for income taxes
|
(11.0
|
)
|
(5.4
|
)
|
(34.5
|
)
|
(20.1
|
)
|
||||||||
|
Net income
|
1,334.6
|
621.3
|
2,933.3
|
2,058.3
|
||||||||||||
|
Net income attributable to noncontrolling interests
|
(21.4
|
)
|
(10.4
|
)
|
(45.6
|
)
|
(33.0
|
)
|
||||||||
|
Net income attributable to limited partners
|
$
|
1,313.2
|
$
|
610.9
|
$
|
2,887.7
|
$
|
2,025.3
|
||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
NGL Pipelines & Services:
|
||||||||||||||||
|
Sales of NGLs and related products
|
$
|
3,898.2
|
$
|
2,415.3
|
$
|
9,324.5
|
$
|
7,460.5
|
||||||||
|
Midstream services
|
724.7
|
499.0
|
1,985.4
|
1,420.2
|
||||||||||||
|
Total
|
4,622.9
|
2,914.3
|
11,309.9
|
8,880.7
|
||||||||||||
|
Crude Oil Pipelines & Services:
|
||||||||||||||||
|
Sales of crude oil
|
2,209.0
|
1,589.0
|
8,082.9
|
4,912.7
|
||||||||||||
|
Midstream services
|
285.9
|
207.7
|
764.1
|
590.8
|
||||||||||||
|
Total
|
2,494.9
|
1,796.7
|
8,847.0
|
5,503.5
|
||||||||||||
|
Natural Gas Pipelines & Services:
|
||||||||||||||||
|
Sales of natural gas
|
589.0
|
568.9
|
1,681.5
|
1,673.5
|
||||||||||||
|
Midstream services
|
261.2
|
227.7
|
766.3
|
670.5
|
||||||||||||
|
Total
|
850.2
|
796.6
|
2,447.8
|
2,344.0
|
||||||||||||
|
Petrochemical & Refined Products Services:
|
||||||||||||||||
|
Sales of petrochemicals and refined products
|
1,408.9
|
1,194.2
|
4,111.6
|
3,519.4
|
||||||||||||
|
Midstream services
|
209.0
|
185.1
|
635.6
|
567.3
|
||||||||||||
|
Total
|
1,617.9
|
1,379.3
|
4,747.2
|
4,086.7
|
||||||||||||
|
Total consolidated revenues
|
$
|
9,585.9
|
$
|
6,886.9
|
$
|
27,351.9
|
$
|
20,814.9
|
||||||||
|
Polymer
|
Refinery
|
|||||||||||||||||||||||||||||||
|
Natural
|
Normal
|
Natural
|
Grade
|
Grade
|
||||||||||||||||||||||||||||
|
Gas,
|
Ethane,
|
Propane,
|
Butane,
|
Isobutane,
|
Gasoline,
|
Propylene,
|
Propylene,
|
|||||||||||||||||||||||||
|
$/MMBtu
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/pound
|
$/pound
|
|||||||||||||||||||||||||
|
(1)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(2)
|
|
(3)
|
|
(3)
|
|
|||||||||||||||||
|
2017 by quarter:
|
||||||||||||||||||||||||||||||||
|
1st Quarter
|
$
|
3.32
|
$
|
0.23
|
$
|
0.71
|
$
|
0.98
|
$
|
0.94
|
$
|
1.10
|
$
|
0.47
|
$
|
0.32
|
||||||||||||||||
|
2nd Quarter
|
$
|
3.19
|
$
|
0.25
|
$
|
0.63
|
$
|
0.76
|
$
|
0.75
|
$
|
1.07
|
$
|
0.41
|
$
|
0.28
|
||||||||||||||||
|
3rd Quarter
|
$
|
2.99
|
$
|
0.26
|
$
|
0.77
|
$
|
0.91
|
$
|
0.92
|
$
|
1.10
|
$
|
0.42
|
$
|
0.28
|
||||||||||||||||
|
4th Quarter
|
$
|
2.93
|
$
|
0.25
|
$
|
0.96
|
$
|
1.04
|
$
|
1.04
|
$
|
1.32
|
$
|
0.49
|
$
|
0.35
|
||||||||||||||||
|
2017 Averages
|
$
|
3.11
|
$
|
0.25
|
$
|
0.77
|
$
|
0.92
|
$
|
0.91
|
$
|
1.15
|
$
|
0.45
|
$
|
0.31
|
||||||||||||||||
|
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
|
||||||||||||||||
|
2018 Averages
|
$
|
2.91
|
$
|
0.32
|
$
|
0.90
|
$
|
1.06
|
$
|
1.15
|
$
|
1.49
|
$
|
0.55
|
$
|
0.38
|
||||||||||||||||
|
(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
|
$/barrel
|
$/barrel
|
$/barrel
|
|||||||||||||
|
(1)
|
|
(2)
|
|
(2)
|
|
(3)
|
|
|||||||||
|
2017 by quarter:
|
||||||||||||||||
|
1st Quarter
|
$
|
51.91
|
$
|
51.72
|
$
|
53.27
|
$
|
53.52
|
||||||||
|
2nd Quarter
|
$
|
48.28
|
$
|
47.29
|
$
|
49.77
|
$
|
50.31
|
||||||||
|
3rd Quarter
|
$
|
48.20
|
$
|
47.37
|
$
|
50.84
|
$
|
51.62
|
||||||||
|
4th Quarter
|
$
|
55.40
|
$
|
55.47
|
$
|
59.84
|
$
|
61.07
|
||||||||
|
2017 Averages
|
$
|
50.95
|
$
|
50.44
|
$
|
53.41
|
$
|
54.13
|
||||||||
|
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
|
||||||||
|
2018 Averages
|
$
|
66.75
|
$
|
59.24
|
$
|
70.51
|
$
|
71.01
|
||||||||
|
(1)
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.
|
||||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Interest charged on debt principal outstanding
|
$
|
296.5
|
$
|
281.0
|
$
|
886.3
|
$
|
826.7
|
||||||||
|
Impact of interest rate hedging program, including related amortization (1)
|
(1.7
|
)
|
10.1
|
(0.5
|
)
|
28.1
|
||||||||||
|
Interest costs capitalized in connection with construction projects (2)
|
(28.1
|
)
|
(53.6
|
)
|
(113.4
|
)
|
(137.7
|
)
|
||||||||
|
Other (3)
|
12.8
|
6.4
|
33.8
|
21.9
|
||||||||||||
|
Total
|
$
|
279.5
|
$
|
243.9
|
$
|
806.2
|
$
|
739.0
|
||||||||
|
(1)
Amount presented for three and nine months ended September 30, 2018 includes $
10.4
million and $
29.4
million, respectively, of swaption premium income.
(2)
We capitalize interest costs incurred on funds used to construct property, plant and equipment while the asset is in its construction phase. Capitalized interest amounts become part of the historical cost of an asset and are charged to earnings (as a component of depreciation expense) on a straight-line basis over the estimated useful life of the asset once the asset enters its intended service. When capitalized interest is recorded, it reduces interest expense from what it would be otherwise. Capitalized interest amounts fluctuate based on the timing of when projects are placed into service, our capital spending levels and the interest rates charged on borrowings.
(3)
Primarily reflects facility commitment fees charged in connection with our revolving credit facilities and amortization and write-off of debt issuance costs. Amount presented for the three and nine months ended September 30, 2018 includes $6.4 million and $14.2 million, respectively, of debt issuance costs that were written off in connection with the redemption of junior subordinated notes.
|
||||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Gross operating margin by segment:
|
||||||||||||||||
|
NGL Pipelines & Services
|
$
|
1,063.1
|
$
|
770.9
|
$
|
2,861.7
|
$
|
2,386.8
|
||||||||
|
Crude Oil Pipelines & Services
|
594.2
|
190.4
|
867.0
|
691.7
|
||||||||||||
|
Natural Gas Pipelines & Services
|
216.9
|
170.7
|
628.2
|
536.0
|
||||||||||||
|
Petrochemical & Refined Products Services
|
249.4
|
172.4
|
803.1
|
542.6
|
||||||||||||
|
Total segment gross operating margin (1)
|
2,123.6
|
1,304.4
|
5,160.0
|
4,157.1
|
||||||||||||
|
Net adjustment for shipper make-up rights
|
(0.3
|
)
|
8.9
|
27.6
|
3.2
|
|||||||||||
|
Total gross operating margin (non-GAAP)
|
$
|
2,123.3
|
$
|
1,313.3
|
$
|
5,187.6
|
$
|
4,160.3
|
||||||||
|
(1)
Within the context of this table, total segment gross operating margin represents a subtotal and corresponds to measures similarly titled within our business segment disclosures found in Note 10 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Part I, Item 1 of this quarterly report.
|
||||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Operating income (GAAP)
|
$
|
1,643.3
|
$
|
879.2
|
$
|
3,768.2
|
$
|
2,849.5
|
||||||||
|
Adjustments to reconcile operating income to total gross operating margin:
|
||||||||||||||||
|
Add depreciation, amortization and accretion expense in operating costs and expenses
|
429.4
|
383.9
|
1,249.0
|
1,139.3
|
||||||||||||
|
Add asset impairment and related charges in operating costs and expenses
|
4.6
|
10.0
|
21.4
|
35.2
|
||||||||||||
|
Subtract net gains attributable to asset sales in operating costs and expenses
|
(6.7
|
)
|
(1.1
|
)
|
(8.1
|
)
|
(1.1
|
)
|
||||||||
|
Add general and administrative costs
|
52.7
|
41.3
|
157.1
|
137.4
|
||||||||||||
|
Total gross operating margin (non-GAAP)
|
$
|
2,123.3
|
$
|
1,313.3
|
$
|
5,187.6
|
$
|
4,160.3
|
||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Segment gross operating margin:
|
||||||||||||||||
|
Natural gas processing and related NGL marketing activities
|
$
|
396.8
|
$
|
203.2
|
$
|
955.0
|
$
|
685.8
|
||||||||
|
NGL pipelines, storage and terminals
|
513.5
|
435.4
|
1,488.2
|
1,326.6
|
||||||||||||
|
NGL fractionation
|
152.8
|
132.3
|
418.5
|
374.4
|
||||||||||||
|
Total
|
$
|
1,063.1
|
$
|
770.9
|
$
|
2,861.7
|
$
|
2,386.8
|
||||||||
|
Selected volumetric data:
|
||||||||||||||||
|
Equity NGL production (MBPD) (1)
|
139
|
166
|
156
|
160
|
||||||||||||
|
Fee-based natural gas processing (MMcf/d) (2)
|
5,080
|
4,753
|
4,751
|
4,650
|
||||||||||||
|
NGL pipeline transportation volumes (MBPD)
|
3,487
|
3,052
|
3,396
|
3,131
|
||||||||||||
|
NGL marine terminal volumes (MBPD)
|
606
|
456
|
592
|
499
|
||||||||||||
|
NGL fractionation volumes (MBPD)
|
989
|
815
|
942
|
818
|
||||||||||||
|
(1)
Represents the NGL volumes we earn and take title to in connection with our processing activities.
(2)
Volumes reported correspond to the revenue streams earned by our gas plants.
|
||||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Segment gross operating margin:
|
||||||||||||||||
|
Midland-to-ECHO Pipeline and related business activities,
excluding associated non-cash mark-to-market results
|
$
|
94.8
|
$
|
(0.1
|
)
|
$
|
242.7
|
$
|
(0.1
|
)
|
||||||
|
Mark-to-market gain (loss) attributable to the Midland-to-ECHO
Pipeline
|
186.7
|
--
|
(237.3
|
)
|
--
|
|||||||||||
|
Total Midland-to-ECHO Pipeline and related business activities
|
$
|
281.5
|
$
|
(0.1
|
)
|
$
|
5.4
|
$
|
(0.1
|
)
|
||||||
|
Other crude oil pipelines, terminals and related marketing results
|
312.7
|
190.5
|
861.6
|
691.8
|
||||||||||||
|
Total
|
$
|
594.2
|
$
|
190.4
|
$
|
867.0
|
$
|
691.7
|
||||||||
|
Selected volumetric data:
|
||||||||||||||||
|
Crude oil pipeline transportation volumes (MBPD)
|
1,961
|
1,458
|
2,015
|
1,430
|
||||||||||||
|
Crude oil marine terminal volumes (MBPD)
|
632
|
452
|
690
|
472
|
||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Segment gross operating margin
|
$
|
216.9
|
$
|
170.7
|
$
|
628.2
|
$
|
536.0
|
||||||||
|
Selected volumetric data:
|
||||||||||||||||
|
Natural gas pipeline transportation volumes (BBtus/d)
|
13,939
|
12,376
|
13,544
|
12,084
|
||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Segment gross operating margin:
|
||||||||||||||||
|
Propylene production and related activities
|
$
|
94.3
|
$
|
44.5
|
$
|
350.2
|
$
|
175.1
|
||||||||
|
Butane isomerization and related operations
|
29.4
|
20.6
|
80.2
|
49.7
|
||||||||||||
|
Octane enhancement and related plant operations
|
40.3
|
35.1
|
122.2
|
92.6
|
||||||||||||
|
Refined products pipelines and related activities
|
78.1
|
67.6
|
231.1
|
213.8
|
||||||||||||
|
Marine transportation and other
|
7.3
|
4.6
|
19.4
|
11.4
|
||||||||||||
|
Total
|
$
|
249.4
|
$
|
172.4
|
$
|
803.1
|
$
|
542.6
|
||||||||
|
Selected volumetric data:
|
||||||||||||||||
|
Propylene plant production volumes (MBPD)
|
93
|
78
|
97
|
80
|
||||||||||||
|
Butane isomerization volumes (MBPD)
|
105
|
110
|
111
|
106
|
||||||||||||
|
Standalone DIB processing volumes (MBPD)
|
100
|
82
|
89
|
82
|
||||||||||||
|
Octane additive and related plant production volumes (MBPD)
|
29
|
24
|
28
|
25
|
||||||||||||
|
Pipeline transportation volumes, primarily refined products and
petrochemicals (MBPD) |
796
|
778
|
806
|
801
|
||||||||||||
|
Refined products and petrochemical marine terminal volumes
(MBPD) |
289
|
359
|
336
|
410
|
||||||||||||
|
|
Scheduled Maturities of Debt
|
|||||||||||||||||||||||||||
|
|
Total
|
Remainder
of 2018
|
2019
|
2020
|
2021
|
2022
|
Thereafter
|
|||||||||||||||||||||
|
Commercial Paper Notes
|
$
|
2,707.6
|
$
|
2,707.6
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||||||
|
Senior Notes
|
20,750.0
|
--
|
1,500.0
|
1,500.0
|
1,325.0
|
650.0
|
15,775.0
|
|||||||||||||||||||||
|
Junior Subordinated Notes
|
2,670.6
|
--
|
--
|
--
|
--
|
--
|
2,670.6
|
|||||||||||||||||||||
|
Total
|
$
|
26,128.2
|
$
|
2,707.6
|
$
|
1,500.0
|
$
|
1,500.0
|
$
|
1,325.0
|
$
|
650.0
|
$
|
18,445.6
|
||||||||||||||
|
Number of
Common
Units Issued
|
Net Cash
Proceeds
Received
|
|||||||
|
Three months ended March 31, 2018:
|
||||||||
|
Common units issued in connection with DRIP and EUPP
|
6,642,286
|
$
|
177.0
|
|||||
|
Three months ended June 30, 2018:
|
||||||||
|
Common units issued in connection with DRIP and EUPP
|
3,234,804
|
84.0
|
||||||
|
Three months ended September 30, 2018:
|
||||||||
|
Common units issued in connection with DRIP and EUPP
|
6,600,486
|
188.4
|
||||||
|
Total common units issued during the nine months ended September 30, 2018
|
16,477,576
|
$
|
449.4
|
|||||
|
|
For the Nine Months
Ended September 30,
|
|||||||
|
|
2018
|
2017
|
||||||
|
Net cash flows provided by operating activities
|
$
|
4,275.3
|
$
|
2,819.9
|
||||
|
Cash used in investing activities
|
3,182.8
|
2,303.9
|
||||||
|
Cash used in financing activities
|
883.7
|
833.9
|
||||||
| § |
a $1.18 billion increase in cash resulting from higher partnership earnings in the nine months ended September 30, 2018 compared to the same period in 2017 (after adjusting our $875.0 million period-to-period increase in net income for changes in the non-cash items identified on our Unaudited Condensed Statements of Consolidated Cash Flows);
|
| § |
a $250.2 million period-to-period increase in cash primarily due to the timing of cash receipts and payments related to operations; and
|
| § |
a $29.5 million period-to-period increase in cash distributions received on earnings from unconsolidated affiliates primarily due to our investments in NGL pipeline joint ventures.
|
| § |
an $886.0 million period-to-period increase in spending for consolidated property, plant and equipment (see “Capital Spending” within this Part I, Item 2 for additional information regarding our capital spending program); and
|
| § |
a $62.3 million period-to-period increase in investments in unconsolidated affiliates primarily related to our NGL pipeline and crude oil joint ventures; partially offset by
|
| § |
a $48.1 million period-to-period decrease in net cash used for business combinations. During the nine months ended September 30, 2018, we used $150.6 million to acquire the remaining 50% equity interest in Delaware Processing. For the same period in 2017, we used $191.4 million to acquire the BTA Gathering System and related assets.
|
| § |
a $427.8 million period-to-period decrease in net cash proceeds from the issuance of common units. We issued an aggregate 16,477,576 common units, which generated $449.4 million of net cash proceeds, in connection with our DRIP and EUPP during the nine months ended September 30, 2018. This compares to an aggregate
32,518,315
common units we issued in connection with our ATM, DRIP and EUPP during the nine months ended September 30, 2017, which collectively generated $877.2 million of net cash proceeds; and
|
| § |
a $122.5 million period-to-period increase in cash distributions paid to limited partners during the nine months ended September 30, 2018 when compared to the nine months ended September 30, 2017. The increase in cash distributions is due to increases in both the number of distribution-bearing common units outstanding and the quarterly cash distribution rates per unit; partially offset by
|
| § |
a
net $327.0 million increase in net cash inflows attributable to debt issuances, which was comprised of an $832.9 million increase in net issuances of short-term notes under EPO’s commercial paper program, partially offset by a $505.9 million period-to-period decrease in net cash inflows due to
the issuance of $2.7 billion in principal amount of senior and junior subordinated notes offset by the repayment or redemption of $2.3 billion in principal amount of senior and junior subordinated notes during the nine months ended September 30, 2018 compared to
the issuance of $1.7 billion in principal amount of junior subordinated notes and repayment of $800.0 million in principal amount of senior notes during the nine months ended September 30, 2017
; and
|
| § |
a $221.6 million period-to-period increase in contributions from noncontrolling interests. In June 2018, an affiliate of Western acquired a noncontrolling 20% equity interest in our consolidated subsidiary that owns the Midland-to-ECHO Pipeline for $189.6 million in cash.
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Net income attributable to limited partners (1)
|
$
|
1,313.2
|
$
|
610.9
|
$
|
2,887.7
|
$
|
2,025.3
|
||||||||
|
Adjustments to GAAP net income attributable to limited partners to derive non-GAAP distributable cash flow:
|
||||||||||||||||
|
Add depreciation, amortization and accretion expenses
|
471.2
|
412.6
|
1,360.5
|
1,221.4
|
||||||||||||
|
Add non-cash asset impairment and related charges
|
4.6
|
10.0
|
21.4
|
35.2
|
||||||||||||
|
Subtract net gains attributable to asset sales
|
(6.7
|
)
|
(1.1
|
)
|
(8.1
|
)
|
(1.1
|
)
|
||||||||
|
Add cash proceeds from asset sales
|
21.5
|
3.0
|
24.1
|
6.2
|
||||||||||||
|
Subtract gain on step acquisition of unconsolidated affiliate
|
--
|
--
|
(39.4
|
)
|
--
|
|||||||||||
|
Add changes in fair value of Liquidity Option Agreement (2)
|
18.5
|
8.9
|
34.9
|
33.0
|
||||||||||||
|
Add or subtract changes in fair market value of derivative instruments
|
(204.1
|
)
|
29.7
|
254.9
|
(14.2
|
)
|
||||||||||
|
Add cash distributions received from unconsolidated affiliates (3)
|
139.2
|
123.1
|
392.7
|
353.0
|
||||||||||||
|
Add monetization of interest rate derivative instruments accounted for as cash flow hedges
|
--
|
30.6
|
1.5
|
30.6
|
||||||||||||
|
Subtract equity in income of unconsolidated affiliates
|
(112.0
|
)
|
(113.4
|
)
|
(350.0
|
)
|
(315.2
|
)
|
||||||||
|
Subtract sustaining capital expenditures (4)
|
(76.2
|
)
|
(53.8
|
)
|
(215.3
|
)
|
(164.1
|
)
|
||||||||
|
Add deferred income tax expense or subtract benefit, as applicable
|
(0.7
|
)
|
0.4
|
9.3
|
1.1
|
|||||||||||
|
Other, net
|
12.2
|
4.0
|
27.9
|
34.2
|
||||||||||||
|
Distributable cash flow
|
$
|
1,580.7
|
$
|
1,064.9
|
$
|
4,402.1
|
$
|
3,245.4
|
||||||||
|
|
||||||||||||||||
|
Total cash distributions paid to limited partners with respect to period
|
$
|
948.5
|
$
|
913.4
|
$
|
2,822.2
|
$
|
2,712.8
|
||||||||
|
|
||||||||||||||||
|
Cash distributions per unit declared by Enterprise GP with respect to period (5)
|
$
|
0.4325
|
$
|
0.4225
|
$
|
1.2900
|
$
|
1.2575
|
||||||||
|
|
||||||||||||||||
|
Total distributable cash flow retained by partnership with respect to period (6)
|
$
|
632.2
|
$
|
151.5
|
$
|
1,579.9
|
$
|
532.6
|
||||||||
|
|
||||||||||||||||
|
Distribution coverage ratio (7)
|
1.7x
|
|
1.2x
|
|
1.6x
|
|
1.2x
|
|
||||||||
|
(1)
For a discussion of significant changes in our comparative income statement amounts underlying net income attributable to limited partners, along with the primary drivers of such changes, see “Consolidated Income Statements Highlights” within this Part I, Item 2.
(2)
For information regarding the Liquidity Option Agreement, see Note 16 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Part I, Item 1 of this quarterly report.
(3)
Reflects both distributions received on earnings from unconsolidated affiliates and those attributable to a return of capital from unconsolidated affiliates. For information regarding our unconsolidated affiliates, see Note 5 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Part I, Item 1 of this quarterly report.
(4)
Sustaining capital expenditures include cash payments and accruals applicable to the period.
(5)
See Note 8 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Part I, Item 1 of this quarterly report for additional information regarding our quarterly cash distributions declared with respect to the periods presented.
(6)
At the sole discretion of Enterprise GP, cash retained by the partnership with respect to each of these periods was primarily reinvested in our growth capital spending program, which reduced our reliance on the equity and debt capital markets to fund such major expenditures.
(7)
Distribution coverage ratio is determined by dividing distributable cash flow by total cash distributions paid to limited partners and in connection with distribution equivalent rights with respect to the period.
|
||||||||||||||||
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Net cash flows provided by operating activities
|
$
|
1,577.5
|
$
|
485.0
|
$
|
4,275.3
|
$
|
2,819.9
|
||||||||
|
Adjustments to reconcile net cash flows provided by operating activities
to distributable cash flow:
|
||||||||||||||||
|
Subtract sustaining capital expenditures
|
(76.2
|
)
|
(53.8
|
)
|
(215.3
|
)
|
(164.1
|
)
|
||||||||
|
Add cash proceeds from asset sales
|
21.5
|
3.0
|
24.1
|
6.2
|
||||||||||||
|
Add monetization of interest rate derivative instruments accounted
for as cash flow hedges
|
--
|
30.6
|
1.5
|
30.6
|
||||||||||||
|
Net effect of changes in operating accounts
|
33.4
|
594.2
|
261.9
|
512.1
|
||||||||||||
|
Other, net
|
24.5
|
5.9
|
54.6
|
40.7
|
||||||||||||
|
Distributable cash flow
|
$
|
1,580.7
|
$
|
1,064.9
|
$
|
4,402.1
|
$
|
3,245.4
|
||||||||
| § |
joint venture-owned dock infrastructure in Corpus Christi designed to accommodate crude oil volumes (first quarter of 2019);
|
| § |
the Shin Oak NGL Pipeline (second quarter of 2019);
|
| § |
the third processing train at our Orla natural gas processing facility (second quarter of 2019);
|
| § |
expansions of our Front Range and Texas Express NGL pipelines (third quarter of 2019);
|
| § |
our isobutane dehydrogenation (“iBDH”) unit (fourth quarter of 2019);
|
| § |
our ethylene export terminal (fourth quarter of 2019);
|
| § |
a new NGL fractionation facility at Mont Belvieu (first half of 2020);
|
| § |
our Mentone cryogenic natural gas processing plant (first quarter of 2020); and
|
| § |
a 150 MBPD expansion of NGL fractionation capacity at our Mont Belvieu complex (second quarter of 2020).
|
|
|
For the Nine Months
Ended September 30,
|
|||||||
|
|
2018
|
2017
|
||||||
|
Capital spending for property, plant and equipment:
(1)
|
||||||||
|
Growth capital projects (2)
|
$
|
2,782.7
|
$
|
1,953.8
|
||||
|
Sustaining capital projects (3)
|
221.5
|
164.4
|
||||||
|
Total capital spending
|
$
|
3,004.2
|
$
|
2,118.2
|
||||
|
Cash used for business combinations, net
(4)
|
$
|
150.6
|
$
|
198.7
|
||||
|
Investments in unconsolidated affiliates
|
$
|
95.1
|
$
|
32.8
|
||||
|
(1)
Growth and sustaining capital amounts presented in the table above are presented on a cash basis.
(2)
Growth capital projects either (a) result in new sources of cash flow due to enhancements of or additions to existing assets (e.g., additional revenue streams, cost savings resulting from debottlenecking of a facility, etc.) or (b) expand our asset base through construction of new facilities that will generate additional revenue streams and cash flows.
(3)
Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to existing assets. Such expenditures serve to maintain existing operations but do not generate additional revenues or result in significant cost savings.
(4)
Amount presented for the nine months ended September 30, 2018 represents the acquisition of the remaining 50% ownership interest in our Delaware Processing joint venture, which closed on March 29, 2018.
|
||||||||
| § |
Growth capital spending for projects to support Permian Basin production increased $585.6 million period-to-period. We are in various stages of completion on multiple projects to support crude oil, natural gas and NGL production in the Permian Basin, including our Orla natural gas processing facility and related pipelines and the Shin Oak NGL Pipeline.
|
| § |
Growth capital spending on our iBDH unit increased $241.8 million period-to-period.
|
| § |
Growth capital spending for projects to expand and support export activities at EHT increased $210.3 million period-to-period. This amount includes $55.2 million of cash paid in April 2018 to acquire a 65-acre waterfront site located on the Houston Ship Channel that will serve as the next phase of expansion at EHT.
|
| § |
Growth capital spending to expand refined products capabilities at our Beaumont terminal increased $68.6 million period-to-period.
|
| § |
Investments in unconsolidated affiliates increased $62.3 million period-to-period primarily due to spending on our Front Range and Texas Express expansion projects, which accounted for $33.7 million of the increase, and our joint venture dock infrastructure at Corpus Christi, which accounted for an additional $15.3 million increase.
|
| § |
Growth capital spending at our Mont Belvieu complex for the PDH facility and ninth NGL fractionator decreased $314.3 million period-to-period.
|
| § |
Net cash used for business combinations decreased $48.1 million period-to-period. During the nine months ended September 30, 2018, we invested $150.6 million to acquire the remaining 50% equity interest in Delaware Processing. For the same period in 2017, we used $191.4 million to acquire the BTA Gathering System and related assets.
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Recognized in operating costs and expenses
|
$
|
13.3
|
$
|
8.7
|
$
|
57.6
|
$
|
41.0
|
||||||||
|
Reflected as a component of sustaining capital expenditures
|
14.2
|
11.2
|
34.8
|
32.5
|
||||||||||||
|
Total
|
$
|
27.5
|
$
|
19.9
|
$
|
92.4
|
$
|
73.5
|
||||||||
| § |
depreciation methods and estimated useful lives of property, plant and equipment;
|
| § |
measuring recoverability of long-lived assets and equity method investments;
|
| § |
amortization methods and estimated useful lives of qualifying intangible assets;
|
| § |
methods we employ to measure the fair value of goodwill; and
|
| § |
revenue recognition policies and the use of estimates for revenue and expenses.
|
| § |
the derivative instrument functions effectively as a hedge of the underlying risk;
|
| § |
the derivative instrument is not closed out in advance of its expected term; and
|
| § |
the hedged forecasted transaction occurs within the expected time period.
|
|
|
Volume (1)
|
Accounting
|
|
|
Derivative Purpose
|
Current
(2)
|
Long-Term
(2)
|
Treatment
|
|
Derivatives designated as hedging instruments:
|
|||
|
Natural gas processing:
|
|||
|
Forecasted natural gas purchases for plant thermal reduction (Bcf)
|
11.2
|
n/a
|
Cash flow hedge
|
|
Forecasted sales of NGLs (MMBbls)
|
0.2
|
0.1
|
Cash flow hedge
|
|
Octane enhancement:
|
|||
|
Forecasted purchase of NGLs (MMBbls)
|
1.1
|
0.2
|
Cash flow hedge
|
|
Forecasted sales of octane enhancement products (MMBbls)
|
2.3
|
0.4
|
Cash flow hedge
|
|
Natural gas marketing:
|
|||
|
Natural gas storage inventory management activities (Bcf)
|
2.0
|
n/a
|
Fair value hedge
|
|
NGL marketing:
|
|||
|
Forecasted purchases of NGLs and related hydrocarbon products (MMBbls)
|
36.8
|
0.2
|
Cash flow hedge
|
|
Forecasted sales of NGLs and related hydrocarbon products (MMBbls)
|
60.0
|
0.2
|
Cash flow hedge
|
|
NGLs inventory management activities (MMBbls)
|
0.2
|
n/a
|
Fair value hedge
|
|
Refined products marketing:
|
|
||
|
Forecasted purchase of refined products (MMBbls)
|
0.6
|
n/a
|
Cash flow hedge
|
|
Forecasted sales of refined products (MMBbls)
|
0.5
|
n/a
|
Cash flow hedge
|
|
Refined products inventory management activities (MMBbls)
|
0.7
|
n/a
|
Fair value hedge
|
|
Crude oil marketing:
|
|
||
|
Forecasted purchases of crude oil (MMBbls)
|
13.7
|
4.1
|
Cash flow hedge
|
|
Forecasted sales of crude oil (MMBbls)
|
20.2
|
4.1
|
Cash flow hedge
|
|
Derivatives not designated as hedging instruments:
|
|||
|
Natural gas risk management activities (Bcf) (3,4)
|
89.7
|
2.5
|
Mark-to-market
|
|
NGL risk management activities (MMBbls) (4)
|
1.9
|
0.2
|
Mark-to-market
|
|
Refined products risk management activities (MMBbls) (4)
|
1.9
|
n/a
|
Mark-to-market
|
|
Crude oil risk management activities (MMBbls) (4)
|
54.2
|
17.7
|
Mark-to-market
|
|
(1)
Volume for derivatives designated as hedging instruments reflects the total amount of volumes hedged whereas volume for derivatives not designated as hedging instruments reflects the absolute value of derivative notional volumes.
(2)
The maximum term for derivatives designated as cash flow hedges, derivatives designated as fair value hedges and derivatives not designated as hedging instruments is December 2020, March 2019 and December 2020, respectively.
(3)
Current volumes include 33.3 Bcf of physical derivative instruments that are predominantly priced at a market-based index plus a premium or minus a discount related to location differences.
(4)
Reflects the use of derivative instruments to manage risks associated with transportation, processing and storage assets.
|
|||
| § |
The objective of our anticipated future commodity purchases and sales hedging program is to hedge the margins of certain transportation, storage, blending and operational activities by locking in purchase and sale prices through the use of derivative instruments and related contracts.
|
| § |
The objective of our natural gas processing hedging program is to hedge an amount of earnings associated with these activities. We achieve this objective by executing fixed-price sales for a portion of our expected equity NGL production using derivative instruments and related contracts. For certain natural gas processing contracts, the hedging of expected equity NGL production also involves the purchase of natural gas for shrinkage, which is hedged using derivative instruments and related contracts.
|
| § |
The objective of our inventory hedging program is to hedge the fair value of commodity products currently held in inventory by locking in the sales price of the inventory through the use of derivative instruments and related contracts.
|
|
|
|
Portfolio Fair Value at
|
|||||||||||
|
Scenario
|
Resulting
Classification
|
December 31,
2017
|
September 30,
2018
|
October 15,
2018
|
|||||||||
|
Fair value assuming no change in underlying commodity prices
|
Asset (Liability)
|
$
|
(13.9
|
)
|
$
|
(3.1
|
)
|
$
|
(8.6
|
)
|
|||
|
Fair value assuming 10% increase in underlying commodity prices
|
Asset (Liability)
|
(16.9
|
)
|
(3.8
|
)
|
(10.2
|
)
|
||||||
|
Fair value assuming 10% decrease in underlying commodity prices
|
Asset (Liability)
|
(10.8
|
)
|
(2.3
|
)
|
(7.0
|
)
|
||||||
|
|
|
Portfolio Fair Value at
|
|||||||||||
|
Scenario
|
Resulting
Classification
|
December 31,
2017
|
September 30,
2018
|
October 15,
2018
|
|||||||||
|
Fair value assuming no change in underlying commodity prices
|
Asset (Liability)
|
$
|
(76.4
|
)
|
$
|
(244.8
|
)
|
$
|
(159.4
|
)
|
|||
|
Fair value assuming 10% increase in underlying commodity prices
|
Asset (Liability)
|
(126.1
|
)
|
(331.2
|
)
|
(251.0
|
)
|
||||||
|
Fair value assuming 10% decrease in underlying commodity prices
|
Asset (Liability)
|
(26.8
|
)
|
(158.4
|
)
|
(67.9
|
)
|
||||||
|
|
|
Portfolio Fair Value at
|
|||||||||||
|
Scenario
|
Resulting
Classification
|
December 31,
2017
|
September 30,
2018
|
October 15,
2018
|
|||||||||
|
Fair value assuming no change in underlying commodity prices
|
Asset (Liability)
|
$
|
(65.5
|
)
|
$
|
(336.2
|
)
|
$
|
(323.4
|
)
|
|||
|
Fair value assuming 10% increase in underlying commodity prices
|
Asset (Liability)
|
(109.4
|
)
|
(419.1
|
)
|
(409.0
|
)
|
||||||
|
Fair value assuming 10% decrease in underlying commodity prices
|
Asset (Liability)
|
(21.6
|
)
|
(253.4
|
)
|
(237.8
|
)
|
||||||
|
Fourth quarter of 2018
|
$
|
167.0
|
||
|
Calendar year 2019
|
131.6
|
|||
|
Calendar year 2020
|
5.0
|
|||
|
Total mark-to-market gains
|
$
|
303.6
|
||
|
Total other comprehensive income
|
32.6
|
|||
|
Total comprehensive income
|
$
|
336.2
|
| (i) |
that our disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive and financial officers, as appropriate to allow for timely decisions regarding required disclosures; and
|
| (ii) |
that our disclosure controls and procedures are effective.
|
|
Period
|
Total Number
of Units
Purchased
|
Average
Price Paid
per Unit
|
Total Number of
Units Purchased
as Part of Publicly
Announced Plans
|
Maximum
Number of Units
That May Yet
Be Purchased
Under the Plans
|
||||||||||||
|
January 2018 (1)
|
2,559
|
$
|
27.73
|
--
|
--
|
|||||||||||
|
February 2018 (2)
|
945,409
|
$
|
26.40
|
--
|
--
|
|||||||||||
|
March 2018 (3)
|
1,810
|
$
|
25.68
|
--
|
--
|
|||||||||||
|
May 2018 (4)
|
34,827
|
$
|
26.85
|
--
|
--
|
|||||||||||
|
August 2018 (5)
|
41,756
|
$
|
29.35
|
--
|
--
|
|||||||||||
|
(1)
Of the 8,000 phantom unit awards that vested in January 2018 and converted to common units, 2,559 units were sold back to us by employees to cover related withholding tax requirements.
(2)
Of the 3,156,811 phantom unit awards that vested in February 2018 and converted to common units, 945,409 units were sold back to us by employees to cover related withholding tax requirements.
(3)
Of the 6,050 phantom unit awards that vested in March 2018 and converted to common units, 1,810 units were sold back to us by employees to cover related withholding tax requirements.
(4) Of the 115,115 phantom unit awards that vested in May 2018 and converted to common units, 34,827 units were sold back to us by employees to cover related withholding tax requirements.
(5) Of the 151,692 phantom unit awards that vested in August 2018 and converted to common units, 41,756 units were sold back to us by employees to cover related withholding tax requirements.
|
||||||||||||||||
|
Exhibit
Number
|
Exhibit*
|
|
2.1
|
|
|
2.2
|
|
|
2.3
|
|
|
2.4
|
|
|
2.5
|
|
|
2.6
|
|
|
2.7
|
|
|
2.8
|
|
|
2.9
|
|
|
2.10
|
|
2.11
|
|
2.12
|
|
|
2.13
|
|
|
2.14
|
|
|
3.1
|
|
|
3.2
|
|
|
3.3
|
|
|
3.4
|
|
|
3.5
|
|
|
3.6
|
|
|
3.7
|
|
|
3.8
|
|
|
3.9
|
|
|
3.10
|
|
|
3.11
|
|
|
3.12
|
|
|
3.13
|
|
|
4.1
|
|
4.2
|
|
4.3
|
|
|
4.4
|
|
|
4.5
|
|
|
4.6
|
|
|
4.7
|
|
|
4.8
|
|
|
4.9
|
|
|
4.10
|
|
|
4.11
|
|
|
4.12
|
|
|
4.13
|
|
|
4.14
|
|
|
4.15
|
|
4.16
|
|
4.17
|
|
|
4.18
|
|
|
4.19
|
|
|
4.20
|
|
|
4.21
|
|
|
4.22
|
|
|
4.23
|
|
|
4.24
|
|
|
4.25
|
|
|
4.26
|
|
|
4.27
|
|
|
4.28
|
|
|
4.29
|
|
4.30
|
|
|
4.31
|
|
|
4.32
|
|
|
4.33
|
|
|
4.34
|
|
|
4.35
|
|
|
4.36
|
|
|
4.37
|
|
|
4.38
|
|
|
4.39
|
|
|
4.40
|
|
|
4.41
|
|
|
4.42
|
|
|
4.43
|
|
|
4.44
|
|
|
4.45
|
|
|
4.46
|
|
|
4.47
|
|
4.48
|
|
|
4.49
|
|
|
4.50
|
|
|
4.51
|
|
|
4.52
|
|
|
4.53
|
|
|
4.54
|
|
|
4.55
|
|
|
4.56
|
|
|
4.57
|
|
|
4.58
|
|
|
4.59
|
|
|
4.60
|
|
|
4.61
|
|
|
4.62
|
|
|
4.63
|
|
|
4.64
|
|
|
4.65
|
|
4.66
|
|
|
4.67
|
|
|
4.68
|
|
|
4.69
|
|
|
4.70
|
|
|
4.71
|
|
|
4.72
|
|
|
4.73
|
|
|
4.74
|
|
|
4.75
|
|
|
4.76
|
|
|
4.77
|
|
|
4.78
|
|
|
4.79
|
|
|
4.80
|
|
4.81
|
|
|
4.82
|
|
|
4.83
|
|
|
4.84
|
|
|
4.85
|
|
|
4.86
|
|
|
4.87
|
|
|
4.88
|
|
|
4.89
|
|
|
10.1
|
|
|
10.2
|
|
|
10.3***
|
|
31.1#
|
|
|
31.2#
|
|
|
32.1#
|
|
|
32.2#
|
|
|
101.CAL#
|
|
|
101.DEF#
|
|
|
101.INS#
|
|
|
101.LAB#
|
|
|
101.PRE#
|
|
|
101.SCH#
|
|
*
|
With respect to any exhibits incorporated by reference to any Exchange Act filings, the Commission file numbers for Enterprise Products Partners L.P., Enterprise GP Holdings L.P, TEPPCO Partners, L.P. and TE Products Pipeline Company, LLC are 1-14323, 1-32610, 1-10403 and 1-13603, respectively.
|
|
***
|
Identifies management contract and compensatory plan arrangements.
|
|
#
|
Filed with this report.
|
|
ENTERPRISE PRODUCTS PARTNERS L.P.
(A Delaware Limited Partnership)
|
|||
|
By:
|
Enterprise Products Holdings LLC, as General Partner
|
||
|
By:
|
/s/ R. Daniel Boss
|
||
|
Name:
|
R. Daniel Boss
|
||
|
Title:
|
Senior Vice President – Accounting and Risk Control
of the General Partner
|
||
|
By:
|
/s/ Michael W. Hanson
|
||
|
Name:
|
Michael W. Hanson
|
||
|
Title:
|
Vice President and Principal Accounting Officer
of the General Partner
|
||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|