HOUSTON--(BUSINESS WIRE)--
Enterprise Products Partners L.P. (NYSE:EPD) today announced its
financial results for the three months and year ended December 31, 2008.
Highlights:
-
For the fourth quarter of 2008, Enterprise reported strong results for
operating income, gross operating margin, Adjusted EBITDA and net
income, despite total hurricane effects of approximately $36 million,
including an estimate for lost business of $34 million;
-
For 2008, Enterprise earned record operating income, gross operating
margin, Adjusted EBITDA and net income despite approximately $125
million of hurricane effects including $77 million for estimated lost
business and $48 million for property damage expense;
|
|
|
|
|
4th Quarter
2008
|
|
|
|
|
|
2008
|
|
|
|
|
|
4th
|
|
Estimated
|
|
4th
|
|
Year
|
|
Estimated
|
|
Year
|
|
|
|
Quarter
|
|
Hurricane
|
|
Quarter
|
|
Ended
|
|
Hurricane
|
|
Ended
|
|
$Millions, except per unit
|
|
2008
|
|
Effects
|
|
2007
|
|
2008
|
|
Effects
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
353
|
|
$
|
36
|
|
$
|
270
|
|
$
|
1,413
|
|
$
|
125
|
|
$
|
883
|
|
Gross operating margin
|
|
$
|
522
|
|
$
|
36
|
|
$
|
431
|
|
$
|
2,057
|
|
$
|
125
|
|
$
|
1,492
|
|
Adjusted EBITDA
|
|
$
|
514
|
|
$
|
36
|
|
$
|
408
|
|
$
|
1,986
|
|
$
|
123
|
|
$
|
1,429
|
|
Net income
|
|
$
|
228
|
|
$
|
36
|
|
$
|
162
|
|
$
|
954
|
|
$
|
123
|
|
$
|
534
|
|
Earnings per unit
|
|
$
|
0.44
|
|
$
|
0.08
|
|
$
|
0.30
|
|
$
|
1.85
|
|
$
|
0.28
|
|
$
|
0.96
|
-
Enterprise increased its cash distribution rate applicable to the
fourth quarter of 2008 to $0.53 per unit, or $2.12 per unit on an
annualized basis, representing a 6 percent increase from the same
quarter in 2007 and its 18th consecutive quarterly increase
and 27th increase since its IPO in 1998;
-
In the fourth quarter of 2008, Enterprise reported distributable cash
flow of $331 million that provided 1.2 times coverage of the $0.53 per
unit cash distribution declared to limited partners. Enterprise
generated record distributable cash flow of $1.4 billion during 2008,
providing 1.3 times coverage of the $2.075 per unit of cash
distributions declared with respect to 2008. Enterprise retained
approximately $52 million and $313 million of distributable cash flow
for the three months and year ended December 31, 2008, respectively.
Distributable cash flow was impacted by approximately $41 million and
$87 million for hurricane effects for the fourth quarter and full year
of 2008, respectively;
-
NGL, crude oil and petrochemical transportation volumes for the fourth
quarter of 2008 were a near record 2.1 million barrels per day while
natural gas transportation volumes were a record 9.1 trillion Btus per
day, representing increases of 4 percent and 7 percent, respectively,
over the same quarter in 2007. Growth in natural gas volumes was
attributable to the Texas Intrastate, Piceance Basin, Jonah and
Independence pipeline systems;
-
Enterprise had total capital investment during the fourth quarter of
2008 of $729 million, including $59 million of sustaining capital
expenditures and $95 million of investments in unconsolidated
affiliates;
-
The expansion of the Meeker natural gas processing plant in the
Piceance Basin of Colorado began operations in January 2009. In
addition, the Sherman Extension expansion of Enterprise’s Texas
Intrastate natural gas pipeline system, which has been in limited
southbound service since August 2008, is scheduled to begin ramping up
volumes in February 2009 with volumes expected to increase once
compressor facilities are completed on the Sherman Extension and
connecting Gulf Crossing interstate pipeline later in the first
quarter of 2009; and
-
At December 31, 2008, Enterprise had liquidity (unrestricted cash and
available capacity under credit facilities) of approximately $1.4
billion. Including the $226 million of net proceeds from the
partnership’s January 5, 2009 offering of common units, liquidity
would be more than $1.6 billion.
Review and Comment on 2008 Results
Enterprise reported a 41 percent increase in net income to $228 million,
or $0.44 per unit on a fully diluted basis, for the fourth quarter of
2008 compared to net income of $162 million, or $0.30 per unit on a
fully diluted basis, for the fourth quarter of 2007. Net income for the
fourth quarter of 2008 was reduced by approximately $36 million, or
$0.08 per unit, due to the effects of Hurricanes Gustav and Ike,
consisting of approximately $34 million for estimated lost business and
$2 million for property damage repairs. Enterprise reported a 79 percent
increase in net income to $954 million, or $1.85 per unit on a fully
diluted basis, for 2008 compared to net income of $534 million, or $0.96
per unit on a fully diluted basis, for 2007. For 2008, the total
estimated hurricane effects were approximately $123 million, or $0.28
per unit, which includes $76 million for estimated lost business and $47
million for property damage expense.
Distributable cash flow increased 26 percent to $331 million in the
fourth quarter of 2008 from $262 million in the same quarter of 2007.
Enterprise generated $1.4 billion of distributable cash flow for 2008, a
38 percent increase from the $1.0 billion earned in 2007. On January 8,
2009, the Board of Directors of Enterprise’s general partner approved an
increase in the partnership’s quarterly cash distribution rate to $0.53
per unit with respect to the fourth quarter of 2008. This represents a 6
percent increase over the $0.50 per unit rate that was paid with respect
to the fourth quarter of 2007. Distributable cash flow for the fourth
quarter of 2008 provided 1.2 times coverage of the cash distribution to
be paid to limited partners, including the distributions payable on the
10,590,000 common units issued in a public offering in January 2009.
Distributable cash flow for 2008 provided over 1.3 times coverage of the
cash distributions to the limited partners with respect to 2008. For the
three months and year ended December 31, 2008, Enterprise retained $52
million and $313 million of distributable cash flow, respectively. This
retained distributable cash flow is available to reinvest in growth
capital projects, to reduce debt, and to reduce the need to issue
additional equity. Distributable cash flow is a non-generally accepted
accounting principle (“non-GAAP”) financial measure that is defined and
reconciled later in this press release to its most directly comparable
GAAP financial measure, net cash flows provided by operating activities.
“Enterprise had a solid fourth quarter and a record year despite the
historic volatility in the energy and financial markets and the impact
of two major hurricanes on our gulf coast operations,” said Michael A.
Creel, president and chief executive officer of Enterprise. “We
experienced significant cash flow growth from the commencement of
commercial operations on over $2.7 billion of new capital projects that
were completed in late-2007 and 2008 as well as strong margins in our
natural gas processing business. Gross operating margin and
distributable cash flow for 2008 both increased 38 percent over 2007 to
$2.1 billion and $1.4 billion, respectively. This growth enabled us to
achieve our goals of increasing our annualized cash distribution rate to
$2.12 per unit at the end of 2008 and to exceed our distributable cash
flow retention target by approximately 50 percent with our retention of
$313 million in 2008. We accomplished these goals while prudently
managing our natural gas processing business by hedging approximately 75
percent of our equity NGL production at NGL prices that were
significantly lower than the historic prices that were experienced
during most of 2008.”
“Since the beginning of the global credit crisis last September, we have
proactively taken steps to significantly increase our liquidity and
financial flexibility. During this time, we have raised approximately
$1.6 billion of debt and equity capital, demonstrating our ability to
raise capital in difficult markets. We thank our banks and our debt and
equity investors for their continued support during these turbulent
times. Some of this capital has come at a higher cost than in recent
years. Relative to some of our partnership peers, we have mitigated this
higher cost somewhat by retaining a substantial amount of distributable
cash flow and through lower payments to our general partner as a result
of our general partner capping its incentive distribution rights at 25
percent. We are also fortunate that this spike in capital costs occurred
at a time in our investment cycle when most of our major projects have
been completed or are substantially complete and funded,” stated Creel.
“Looking forward to 2009, Enterprise is scheduled to commence operations
at new facilities totaling approximately $2.3 billion of capital
investment. In the first quarter, this includes the 1.1
billion-cubic-feet-per-day Sherman Extension expansion of our Texas
Intrastate natural gas pipeline system and the 750
million-cubic-feet-per-day expansion of our Meeker natural gas
processing plant. Also in the first quarter, we expect to begin
operations at the Exxon Central Treating facility in the Piceance Basin
and the Shenzi crude oil pipeline in the Gulf of Mexico. In the second
half of the year, we expect to begin operations on expansions to our
Piceance Basin and Texas Intrastate natural gas pipeline systems,” added
Creel.
“We are cautious in our approach to 2009. Our partnership begins the
year with a healthy $1.6 billion of liquidity, including net proceeds
from our January 2009 equity offering and we have hedged approximately
67 percent of our expected equity NGL production for the year. We are
evaluating the development of several new energy infrastructure
projects, the timing of which will be dependent on the needs,
contractual commitments and credit worthiness of our customers as well
as the availability and cost of capital. We also believe attractive
acquisition opportunities may develop in 2009. We want to ensure that
any new capital project or acquisition has a reliable stream of cash
flow, provides a return on capital in excess of our cost of capital and
results in distributable cash flow accretion for our limited partners.
Our distribution growth in 2009 will be balanced by our desire to
maintain a prudent balance sheet.”
Revenue for the fourth quarter of 2008 decreased to $3.6 billion from
$5.3 billion in the same quarter of 2007 due primarily to lower
commodity prices. Enterprise’s revenues and certain operating costs and
expenses can fluctuate significantly based on the level of natural gas
and NGL prices without necessarily affecting operating income and gross
operating margin. Gross operating margin increased 21 percent to $522
million for the fourth quarter of 2008 from $431 million for the fourth
quarter of 2007. Operating income was $353 million for the fourth
quarter of 2008, a 31 percent increase over the $270 million of
operating income for the same quarter of 2007. Adjusted earnings before
interest, taxes, depreciation and amortization (“Adjusted EBITDA”) for
the fourth quarter of 2008 increased 26 percent to $514 million from
$408 million for the fourth quarter of 2007. Gross operating margin and
Adjusted EBITDA are non-GAAP financial measures that are defined and
reconciled later in this press release to their most directly comparable
GAAP financial measures.
Revenue for 2008 increased to $21.9 billion from $17.0 billion in 2007
due principally to higher average commodity prices and an increase in
volumes. Gross operating margin increased 38 percent to $2.1 billion for
2008 from $1.5 billion for 2007. Operating income was $1.4 billion for
2008, a 60 percent increase from $883 million of operating income for
2007. Adjusted EBITDA for 2008 increased 39 percent to a record $2.0
billion from $1.4 billion for 2007.
Review of Segment Performance for the
Fourth Quarter of 2008
NGL Pipelines & Services – Gross operating margin for the NGL
Pipelines and Services segment increased 56 percent to $347 million for
the fourth quarter of 2008 compared to $223 million for the same quarter
of 2007. Estimated lost business for this segment in the fourth quarter
of 2008 due to the hurricanes was approximately $11 million. Gross
operating margin for the fourth quarter of 2007 included $9 million of
business interruption insurance proceeds.
Enterprise’s natural gas processing business recorded gross operating
margin of $204 million for the fourth quarter of 2008, an 82 percent
increase from $112 million in the fourth quarter of 2007. Gross
operating margin for the fourth quarter of 2007 includes $6 million of
business interruption insurance proceeds. Estimated lost business for
this activity in the fourth quarter of 2008 due to the hurricanes was
approximately $5 million. This business benefited from an increase in
gross operating margin from NGL marketing activities and strong natural
gas processing margins, in part provided by our hedging activities, and
a 27 percent increase in equity NGL production from 85 thousand barrels
per day (“MBPD”) in the fourth quarter of 2007 to 108 MBPD in the fourth
quarter of 2008. The increase in equity NGL production, the NGLs that
Enterprise earns as a result of providing processing services, was
primarily attributable to higher volume at the Meeker plant and the
start up of the Pioneer plant that went into commercial operations in
February 2008. These increases more than offset a 10 MBPD decrease in
equity NGL production in South Louisiana due to hurricane effects and
lower processing margins.
Gross operating margin from the partnership’s NGL pipeline and storage
business was $116 million in the fourth quarter of 2008 compared to $88
million in the fourth quarter of 2007 on a 137 MBPD increase in pipeline
transportation volumes between the two periods. Estimated lost business
for the NGL pipeline and storage business in the fourth quarter of 2008
due to the hurricanes was approximately $1 million. The $28 million
increase in gross operating margin was primarily attributable to an
aggregate $14 million increase from the Dixie, South Louisiana and
Lou-Tex NGL pipeline systems and a $7 million increase in gross
operating margin from the partnership’s NGL storage facilities. Gross
operating margin for the fourth quarter of 2007 included business
interruption recoveries of approximately $1 million. Total volumes
associated with the NGL pipeline and storage business for the fourth
quarter of 2008 were a record 1.9 million barrels per day compared to
1.8 million barrels per day for the same quarter in 2007.
“Our NGL marketing business has utilized our storage facilities to take
advantage of the current contango market to lock-in at least $40 million
of margin in 2009,” said Creel.
Gross operating margin from Enterprise’s NGL fractionation business was
$27 million in the fourth quarter of 2008 versus $23 million reported
for the same quarter of 2007, which included $2 million of recoveries
under business interruption insurance. Gross operating margin for this
business was higher due to an increase in volumes and associated gross
operating margin from the partnership’s Hobbs, South Texas and Mont
Belvieu fractionators. Estimated lost business for the NGL fractionation
business in the fourth quarter of 2008 due to the hurricanes was
approximately $5 million, which was primarily attributable to lower
volumes at Norco. NGL fractionation volumes for the fourth quarter of
2008 increased 10 percent, or 40 MBPD, to a record 444 MBPD from 404
MBPD recorded in the fourth quarter of 2007.
Onshore Natural Gas Pipelines & Services – Enterprise’s
Onshore Natural Gas Pipelines and Services segment reported gross
operating margin of $90 million for the fourth quarter of 2008 compared
to $101 million for the fourth quarter of 2007.
Gross operating margin for the partnership’s onshore natural gas
pipeline business decreased to $80 million for the fourth quarter of
2008 from $91 million reported for the fourth quarter of 2007. The San
Juan system reported a $16 million decrease in gross operating margin on
lower revenues from transportation fees indexed to natural gas prices
and lower proceeds from condensate sales. The Texas Intrastate natural
gas pipeline system reported a $2 million decrease in gross operating
margin due to higher operating expenses which more than offset higher
revenues from a 0.6 trillion British thermal units per day (“TBtud”)
increase in volume. The partnership reported increases in gross
operating margin at its Piceance and Jonah natural gas pipeline systems.
Enterprise’s natural gas marketing business reported a $7 million
increase in gross operating margin for the fourth quarter of 2008 versus
the same quarter in 2007. Total onshore natural gas transportation
volumes increased 15 percent to a record 7.8 TBtud for the fourth
quarter of 2008 versus 6.8 TBtud in the same quarter of 2007.
Gross operating margin from the partnership’s natural gas storage
business was $10 million for both the fourth quarter of 2008 and the
fourth quarter of 2007.
Offshore Pipelines & Services – Gross operating margin for
the Offshore Pipelines and Services segment decreased to $54 million in
the fourth quarter of 2008 from $74 million in the same quarter of 2007.
The gross operating margin for the fourth quarter of 2008 includes $2
million of expenses for hurricane-related property damage repairs.
Estimated lost business due to the hurricanes in the fourth quarter of
2008 for this segment was $23 million. The Independence Hub platform and
Trail pipeline reported record aggregate gross operating margin of $56
million for the fourth quarter of 2008 compared to $48 million for the
fourth quarter of 2007.
The offshore platform services business reported gross operating margin
of $35 million for the fourth quarter of 2008, including $2 million of
expense for property damage repairs, compared to $42 million for the
same quarter in 2007. Estimated lost business for this activity in the
fourth quarter of 2008 due to the hurricanes was approximately $7
million. The Independence Hub platform reported a $4 million increase in
gross operating margin to $33 million. Contributions from the
Independence Hub were more than offset by lower demand revenues and a
decline in volumes at the Falcon platform and lower volumes from our
other platforms due to disruptions caused by the hurricanes. For the
fourth quarter of 2008, Enterprise’s offshore platform natural gas
processing volumes increased 6 percent to 760 million cubic feet per day
while crude oil processing volumes decreased to 4 MBPD during the fourth
quarter of 2008 from 24 MBPD for the same quarter last year.
Gross operating margin from Enterprise’s offshore natural gas pipeline
business for the fourth quarter of 2008 was $15 million, including a $2
million decrease in property damage repair estimates, compared to $23
million in the fourth quarter of 2007. Total estimated lost business for
the offshore natural gas pipeline business in the fourth quarter of 2008
due to the hurricanes was approximately $9 million. Gross operating
margin on the Independence Trail pipeline increased $4 million to $23
million. This increase was more than offset by lower gross operating
margin at the partnership’s other offshore natural gas pipelines due to
the downtime and upstream volume disruptions associated with the storms.
Transportation volumes for the offshore natural gas pipeline business
were 1.3 TBtud in the fourth quarter of 2008 compared to 1.8 TBtud in
the same quarter of 2007.
Enterprise’s offshore oil pipeline business recorded gross operating
margin of $4 million for the fourth quarter of 2008, which includes $2
million of estimated property damage repairs, compared to $9 million for
the fourth quarter of 2007. Estimated lost business in the fourth
quarter of 2008 due to the hurricanes was approximately $8 million. This
decrease was primarily attributable to lower volumes due to downtime and
volume disruptions associated with the hurricanes. Offshore oil pipeline
transportation volumes for the fourth quarter of 2008 decreased to 109
MBPD from 160 MBPD for the same quarter of 2007.
Petrochemical Services – Gross operating margin for the
Petrochemical Services segment was $31 million in the fourth quarter of
2008 compared to $33 million in the same quarter of 2007.
Enterprise’s butane isomerization business reported gross operating
margin of $18 million in the fourth quarter of 2008 versus $20 million
in the same period of 2007. Isomerization volumes during the fourth
quarter of 2008 increased to 90 MBPD from 80 MBPD in the fourth quarter
of 2007.
The partnership’s propylene fractionation and petrochemical pipeline
business reported a $2 million increase in gross operating margin to $19
million for the fourth quarter of 2008 versus $17 million in the same
quarter of 2007. Propylene fractionation volumes were 55 MBPD for the
fourth quarter of 2008 compared to 60 MBPD for the same quarter of 2007.
Petrochemical pipeline transportation volumes were 104 MBPD during the
fourth quarter of 2008 compared to 107 MBPD in the fourth quarter of
2007.
Enterprise’s octane enhancement business, which is seasonally associated
with the demand for motor gasoline, reported a gross operating margin
loss of $6 million in the fourth quarter of 2008 compared to a loss of
$4 million in the fourth quarter of 2007. Octane enhancement production
was 12 MBPD for the fourth quarter of 2008 compared to 7 MBPD for the
fourth quarter of 2007.
Review of Current Status of
Enterprise-Operated Assets Still Impacted by Hurricanes
Enterprise has a few remaining assets that are still inactive or
operating at reduced rates due to the ongoing repairs to certain
upstream or downstream facilities owned by third parties. The
Constitution oil and natural gas pipeline and the Marco Polo pipeline
and platform are expected to be either in limited service or out of
service for the first quarter of 2009 due to ongoing repairs required to
the partnership’s Anaconda natural gas pipeline and the third party
natural gas pipelines downstream of the Anaconda pipeline.
We currently estimate lost business from the lingering effects of the
hurricanes for the first quarter of 2009 in the range of $15 million to
$20 million without consideration of any future recoveries from business
interruption insurance, which will be reflected in income when received.
Under Enterprise’s business interruption insurance program, there are
generally 60-day and 75-day deductible periods with respect to wind
storm damage to onshore and offshore assets, respectively. Through
December 31, 2008, we estimate Enterprise’s potential claims under
business interruption insurance to be approximately $15 million.
Capitalization
Total debt principal outstanding at December 31, 2008 was approximately
$9.0 billion, including $1.2 billion of junior subordinated notes to
which the debt rating agencies ascribe, on average, approximately 58
percent equity content. Enterprise’s consolidated debt also included
approximately $484 million of debt of Duncan Energy Partners L.P.
(“DEP”) for which Enterprise does not have the payment obligation.
Enterprise had liquidity of approximately $1.4 billion at December 31,
2008, which included availability under the partnership’s credit
facilities and unrestricted cash. In January 2009, Enterprise received
net proceeds of $226 million from the issuance of 10,590,000 common
units. Adjusted for the proceeds from this equity offering, Enterprise’s
liquidity at December 31, 2008 would be over $1.6 billion.
Total capital spending in the fourth quarter of 2008, net of
contributions in aid of construction, was approximately $729 million.
This includes $59 million of sustaining capital expenditures and $95
million of investments in unconsolidated affiliates.
Interest expense for the fourth quarter of 2008 was $110 million on an
average debt balance of $8.8 billion, compared to interest expense of
$92 million in the fourth quarter of 2007, which had an average debt
balance of $6.9 billion. The increase in the average debt balance
between the two periods was primarily due to debt incurred to fund the
partnership’s capital investment program.
During the fourth quarter, Enterprise retired $17 million of its junior
subordinated notes due 2068 for approximately $10 million. The $7
million gain on extinguishment of debt is included in the partnership’s
Condensed Statement of Consolidated Operations in “Other, net.”
Conference Call to Discuss Fourth
Quarter Earnings
Today, Enterprise will host a conference call to discuss fourth quarter
earnings. The call will be broadcast live over the Internet at 9:00 a.m.
Central Standard Time and may be accessed by visiting the company’s
website at www.epplp.com.
Use of Non-GAAP Financial Measures
This press release and accompanying schedules include the non-GAAP
financial measures of gross operating margin, distributable cash flow
and Adjusted EBITDA. The accompanying schedules provide reconciliations
of these non-GAAP financial measures to their most directly comparable
financial measure calculated and presented in accordance with U.S.
generally accepted accounting principles (“GAAP”). Our non-GAAP
financial measures should not be considered as alternatives to GAAP
measures such as net income, operating income, net cash flows provided
by operating activities or any other GAAP measure of liquidity or
financial performance.
Gross operating margin. We
evaluate segment performance based on the non-GAAP financial measure of
gross operating margin. Gross operating margin (either in total or by
individual segment) is an important performance measure of the core
profitability of our operations. This measure forms the basis of our
internal financial reporting and is used by senior management in
deciding how to allocate capital resources among business segments. We
believe that investors benefit from having access to the same financial
measures that our management uses in evaluating segment results. The
GAAP measure most directly comparable to total segment gross operating
margin is operating income.
We define total segment gross operating margin as operating income
before: (1) depreciation, amortization and accretion expense; (2)
operating lease expenses for which we do not have the payment
obligation; (3) gains and losses from asset sales and related
transactions; and (4) general and administrative costs. Gross operating
margin is exclusive of other income and expense transactions, provision
for income taxes, minority interest, cumulative effect of changes in
accounting principles and extraordinary charges. Gross operating margin
by segment is calculated by subtracting segment operating costs and
expenses (net of the adjustments noted above) from segment revenues,
with both segment totals before the elimination of intercompany
transactions. In accordance with GAAP, intercompany accounts and
transactions are eliminated in consolidation.
We include equity in earnings of unconsolidated affiliates in our
measurement of segment gross operating margin. Our equity investments
with industry partners are a vital component of our business strategy.
They are a means by which we conduct our operations to align our
interests with those of our customers and/or suppliers. This method of
operation also enables us to achieve favorable economies of scale
relative to the level of investment and business risk assumed versus
what we could accomplish on a stand-alone basis. Many of these
businesses perform supporting or complementary roles to our other
business operations.
Distributable cash flow. We
define distributable cash flow as net income or loss before: (1) the
addition of depreciation, amortization and accretion expense; (2) the
addition of operating lease expenses for which we do not have the
payment obligation; (3) the addition of cash distributions received from
unconsolidated affiliates less equity in the earnings of such
unconsolidated affiliates; (4) the subtraction of sustaining capital
expenditures and cash payments to settle asset retirement obligations;
(5) the addition of losses or subtraction of gains from asset sales and
related transactions; (6) the addition of cash proceeds from asset
sales, the return of investment from unconsolidated affiliates or
related transactions; (7) the addition of losses or subtraction of gains
on the monetization of financial instruments less related amortization
of such amount to earnings, if any; (8) the addition of transition
support payments received from El Paso Corporation related to the
GulfTerra merger; (9) the addition of minority interest expense
associated with the public unitholders of DEP less related distributions
to be paid to such holders with respect to the period of calculation;
and (10) the addition of losses or subtraction of gains relating to
other miscellaneous non-cash amounts affecting net income for the period.
Sustaining capital expenditures are capital expenditures (as defined by
GAAP) resulting from improvements to and major renewals of existing
assets. Such expenditures serve to maintain existing operations but do
not generate additional revenues. Distributable cash flow is a
significant liquidity metric used by our senior management to compare
basic cash flows generated by us to the cash distributions we expect to
pay our partners. Using this metric, our management can quickly compute
the coverage ratio of estimated cash flows to planned cash distributions.
Distributable cash flow is also an important non-GAAP financial measure
for our limited partners since it serves as an indicator of our success
in providing a cash return on investment. Specifically, this financial
measure indicates to investors whether or not we are generating cash
flows at a level that can sustain or support an increase in our
quarterly cash distributions. Distributable cash flow is also a
quantitative standard used by the investment community with respect to
publicly-traded partnerships because the value of a partnership unit is
in part measured by its yield (which in turn is based on the amount of
cash distributions a partnership can pay to a unitholder). The GAAP
measure most directly comparable to distributable cash flow is net cash
flows provided by operating activities.
Adjusted EBITDA. We define
Adjusted EBITDA as net income or loss less equity in earnings of
unconsolidated affiliates, plus distributions received from
unconsolidated affiliates, interest expense, provision for income taxes
and depreciation, amortization and accretion expense. Adjusted EBITDA is
commonly used as a supplemental financial measure by our senior
management and by external users of our financial statements, such as
investors, commercial banks, research analysts and rating agencies, to
assess: (1) the financial performance of our assets without regard to
financing methods, capital structures or historical cost basis; (2) the
ability of our assets to generate cash sufficient to pay interest cost
and support our indebtedness; and (3) the viability of projects and the
overall rates of return on alternative investment opportunities. Since
Adjusted EBITDA excludes some, but not all, items that affect net income
or loss and because these measures may vary among other companies, the
Adjusted EBITDA data presented in this press release may not be
comparable to similarly titled measures of other companies. The GAAP
measure most directly comparable to Adjusted EBITDA is net cash flows
provided by operating activities.
Company Information and Use of Forward
Looking Statements
Enterprise Products Partners L.P. is one of the largest publicly traded
partnerships and is a leading North American provider of midstream
energy services to producers and consumers of natural gas, NGLs, crude
oil and petrochemicals. Enterprise transports natural gas, NGLs, crude
oil and petrochemical products through approximately 35,000 miles of
onshore and offshore pipelines. Services include natural gas gathering,
processing, transportation and storage; NGL fractionation (or
separation), transportation, storage and import and export terminaling;
crude oil transportation; offshore production platform services; and
petrochemical transportation and services. For more information, visit
Enterprise on the web at www.epplp.com.
Enterprise Products Partners L.P. is managed by its general partner,
Enterprise Products GP, LLC, which is wholly-owned by Enterprise GP
Holdings L.P. (NYSE:EPE). For more information on Enterprise GP Holdings
L.P., visit its website at www.enterprisegp.com.
This press release contains various forward-looking statements and
information that are based on Enterprise’s beliefs and those of its
general partner, as well as assumptions made by and information
currently available to Enterprise. When used in this press release,
words such as “anticipate,” “project,” “expect,” “plan,” “goal,”
“forecast,” “intend,” “could,” “believe,” “may,” and similar expressions
and statements regarding the plans and objectives of Enterprise for
future operations, are intended to identify forward-looking statements.
Although Enterprise and its general partner believe that such
expectations reflected in such forward-looking statements are
reasonable, neither Enterprise nor its general partner can give
assurances that such expectations will prove to be correct. Such
statements are subject to a variety of risks, uncertainties and
assumptions. If one or more of these risks or uncertainties materialize,
or if underlying assumptions prove incorrect, Enterprise’s actual
results may vary materially from those Enterprise anticipated,
estimated, projected or expected. Among the key risk factors that may
have a direct bearing on Enterprise’s results of operations and
financial condition are:
-
fluctuations in oil, natural gas and NGL prices and production due to
weather and other natural and economic forces;
-
a reduction in demand for our products by the petrochemical, refining
or heating industries;
-
a decline in the volumes of NGLs delivered by our facilities;
-
the effects of our debt level on our future financial and operating
flexibility;
-
the failure of our credit risk management efforts to adequately
protect us against customer or counterparty (including hedge or
insurance counterparties) non-payment;
-
the effects of legal or regulatory changes or risks on our existing
operations or construction of new assets; and
-
the failure to successfully integrate our operations with companies we
may acquire in the future, if any.
Enterprise has no obligation to publicly update or revise any
forward-looking statement, whether as a result of new information,
future events or otherwise.
|
Enterprise Products Partners L.P.
|
|
|
|
|
|
|
Exhibit A
|
|
Condensed Statements of Consolidated Operations – UNAUDITED
|
|
|
|
|
|
|
|
|
For the Three and Twelve Months Ended December 31, 2008 and 2007
|
|
|
|
|
|
|
|
|
($ in 000s, except per unit amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
Twelve Months
|
|
|
|
Ended December 31,
|
|
|
|
|
Ended December 31,
|
|
|
|
2008
|
|
2007
|
|
|
|
|
2008
|
|
2007
|
|
Revenues
|
|
$
|
3,583,604
|
|
|
$
|
5,302,469
|
|
|
|
|
|
$
|
21,905,656
|
|
|
$
|
16,950,125
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses
|
|
|
3,217,894
|
|
|
|
5,027,489
|
|
|
|
|
|
|
20,460,964
|
|
|
|
16,009,051
|
|
|
|
|
|
|
General and administrative costs
|
|
|
23,649
|
|
|
|
20,989
|
|
|
|
|
|
|
90,550
|
|
|
|
87,695
|
|
|
|
|
|
|
Total costs and expenses
|
|
|
3,241,543
|
|
|
|
5,048,478
|
|
|
|
|
|
|
20,551,514
|
|
|
|
16,096,746
|
|
|
Equity in earnings of
unconsolidated affiliates
|
|
|
11,067
|
|
|
|
15,730
|
|
|
|
|
|
|
59,104
|
|
|
|
29,658
|
|
|
Operating income
|
|
|
353,128
|
|
|
|
269,721
|
|
|
|
|
|
|
1,413,246
|
|
|
|
883,037
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(110,274
|
)
|
|
|
(92,056
|
)
|
|
|
|
|
|
(400,686
|
)
|
|
|
(311,764
|
)
|
|
|
|
|
|
Other, net
|
|
|
6,498
|
|
|
|
1,920
|
|
|
|
|
|
|
9,238
|
|
|
|
8,301
|
|
|
|
|
|
|
Total other expense
|
|
|
(103,776
|
)
|
|
|
(90,136
|
)
|
|
|
|
|
|
(391,448
|
)
|
|
|
(303,463
|
)
|
|
Income before provision for income
taxes and minority interest
|
|
|
249,352
|
|
|
|
179,585
|
|
|
|
|
|
|
1,021,798
|
|
|
|
579,574
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
(9,208
|
)
|
|
|
(6,256
|
)
|
|
|
|
|
|
(26,401
|
)
|
|
|
(15,257
|
)
|
|
Income before minority interest
|
|
|
240,144
|
|
|
|
173,329
|
|
|
|
|
|
|
995,397
|
|
|
|
564,317
|
|
|
|
|
|
|
Minority interest
|
|
|
(12,083
|
)
|
|
|
(11,460
|
)
|
|
|
|
|
|
(41,376
|
)
|
|
|
(30,643
|
)
|
|
Net income
|
|
$
|
228,061
|
|
|
$
|
161,869
|
|
|
|
|
|
$
|
954,021
|
|
|
$
|
533,674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allocation of net income to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners
|
|
$
|
191,053
|
|
|
$
|
130,744
|
|
|
|
|
|
$
|
811,547
|
|
|
$
|
417,728
|
|
|
|
|
|
|
General partner
|
|
$
|
37,008
|
|
|
$
|
31,125
|
|
|
|
|
|
$
|
142,474
|
|
|
$
|
115,946
|
|
|
Per unit data (fully diluted):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per unit
|
|
$
|
0.44
|
|
|
$
|
0.30
|
|
|
|
|
|
$
|
1.85
|
|
|
$
|
0.96
|
|
|
|
|
|
|
Average LP units outstanding (in 000s)
|
|
|
439,816
|
|
|
|
435,474
|
|
|
|
|
|
|
437,582
|
|
|
|
434,427
|
|
|
Other financial data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows provided by operating activities
|
|
$
|
263,565
|
|
|
$
|
653,106
|
|
|
|
|
|
$
|
1,236,609
|
|
|
$
|
1,590,941
|
|
|
|
|
|
|
Cash used in investing activities
|
|
$
|
702,206
|
|
|
$
|
514,112
|
|
|
|
|
|
$
|
2,411,409
|
|
|
$
|
2,553,607
|
|
|
|
|
|
|
Cash provided by (used in) financing activities
|
|
$
|
419,146
|
|
|
$
|
(143,220
|
)
|
|
|
|
|
$
|
1,170,966
|
|
|
$
|
979,355
|
|
|
|
|
|
|
Distributable cash flow
|
|
$
|
331,315
|
|
|
$
|
262,340
|
|
|
|
|
|
$
|
1,377,727
|
|
|
$
|
1,001,161
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
514,009
|
|
|
$
|
408,148
|
|
|
|
|
|
$
|
1,986,127
|
|
|
$
|
1,428,728
|
|
|
|
|
|
|
Depreciation, amortization and accretion
|
|
$
|
148,594
|
|
|
$
|
141,679
|
|
|
|
|
|
$
|
562,171
|
|
|
$
|
523,762
|
|
|
|
|
|
|
Distributions received from unconsolidated affiliates
|
|
$
|
28,242
|
|
|
$
|
21,250
|
|
|
|
|
|
$
|
98,094
|
|
|
$
|
73,593
|
|
|
|
|
|
|
Total debt principal outstanding at end of period
|
|
$
|
9,046,046
|
|
|
$
|
6,896,500
|
|
|
|
|
|
$
|
9,046,046
|
|
|
$
|
6,896,500
|
|
|
Capital spending:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, net of contributions in aid of construction
costs, for property, plant and equipment
|
|
$
|
489,237
|
|
|
$
|
496,260
|
|
|
|
|
|
$
|
1,953,676
|
|
|
$
|
2,128,253
|
|
|
|
|
|
|
Cash used for business combinations, net of cash acquired
|
|
|
145,070
|
|
|
|
35,008
|
|
|
|
|
|
|
202,160
|
|
|
|
35,793
|
|
|
|
|
|
|
Acquisition of intangible assets
|
|
|
--
|
|
|
|
11,232
|
|
|
|
|
|
|
5,126
|
|
|
|
11,232
|
|
|
|
|
|
|
Investments in unconsolidated affiliates
|
|
|
94,509
|
|
|
|
14,418
|
|
|
|
|
|
|
129,816
|
|
|
|
332,909
|
|
|
|
|
|
|
Total
|
|
$
|
728,816
|
|
|
$
|
556,918
|
|
|
|
|
|
$
|
2,290,778
|
|
|
$
|
2,508,187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Products Partners L.P.
|
|
|
|
|
|
|
|
|
|
|
Exhibit B
|
|
Condensed Operating Data – UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three and Twelve Months Ended December 31, 2008 and 2007
|
|
($ in 000s)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
Twelve Months
|
|
|
|
|
|
|
Ended December 31,
|
|
|
|
|
Ended December 31,
|
|
|
|
|
|
|
2008
|
|
2007
|
|
|
|
|
2008
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross operating margin by segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NGL Pipelines & Services
|
|
$
|
347,013
|
|
|
$
|
222,813
|
|
|
|
|
|
$
|
1,290,458
|
|
|
$
|
812,521
|
|
|
|
|
|
Onshore Natural Gas Pipelines & Services
|
|
|
90,107
|
|
|
|
100,581
|
|
|
|
|
|
|
411,344
|
|
|
|
335,683
|
|
|
|
|
|
Offshore Pipelines & Services
|
|
|
53,730
|
|
|
|
74,122
|
|
|
|
|
|
|
188,083
|
|
|
|
171,551
|
|
|
|
|
|
Petrochemical Services
|
|
|
31,119
|
|
|
|
32,984
|
|
|
|
|
|
|
167,584
|
|
|
|
172,313
|
|
|
Total non-GAAP gross operating margin
|
|
|
521,969
|
|
|
|
430,500
|
|
|
|
|
|
|
2,057,469
|
|
|
|
1,492,068
|
|
|
Adjustments to reconcile non-GAAP Gross operating margin to
GAAP Operating income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortization and accretion in operating costs and
expenses
|
|
|
(146,769
|
)
|
|
|
(139,318
|
)
|
|
|
|
|
|
(555,370
|
)
|
|
|
(513,840
|
)
|
|
|
|
|
Operating lease expense paid by EPCO in operating costs and
expenses
|
|
|
(459
|
)
|
|
|
(526
|
)
|
|
|
|
|
|
(2,038
|
)
|
|
|
(2,105
|
)
|
|
|
|
|
Gain (loss) from asset sales and related transactions in operating
costs and expenses
|
|
|
2,036
|
|
|
|
54
|
|
|
|
|
|
|
3,735
|
|
|
|
(5,391
|
)
|
|
|
|
|
General and administrative costs
|
|
|
(23,649
|
)
|
|
|
(20,989
|
)
|
|
|
|
|
|
(90,550
|
)
|
|
|
(87,695
|
)
|
|
Operating income per GAAP
|
|
$
|
353,128
|
|
|
$
|
269,721
|
|
|
|
|
|
$
|
1,413,246
|
|
|
$
|
883,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected operating data: (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
NGL Pipelines & Services, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NGL transportation volumes (MBPD)
|
|
|
1,912
|
|
|
|
1,775
|
|
|
|
|
|
|
1,819
|
|
|
|
1,666
|
|
|
|
|
|
NGL fractionation volumes (MBPD)
|
|
|
444
|
|
|
|
404
|
|
|
|
|
|
|
429
|
|
|
|
394
|
|
|
|
|
|
Equity NGL production (MBPD)
|
|
|
108
|
|
|
|
85
|
|
|
|
|
|
|
108
|
|
|
|
88
|
|
|
|
|
|
Fee-based natural gas processing (MMcf/d)
|
|
|
2,688
|
|
|
|
2,399
|
|
|
|
|
|
|
2,524
|
|
|
|
2,565
|
|
|
Onshore Natural Gas Pipelines & Services, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas transportation volumes (BBtus/d)
|
|
|
7,846
|
|
|
|
6,769
|
|
|
|
|
|
|
7,477
|
|
|
|
6,632
|
|
|
Offshore Pipelines & Services, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas transportation volumes (BBtus/d)
|
|
|
1,284
|
|
|
|
1,753
|
|
|
|
|
|
|
1,408
|
|
|
|
1,641
|
|
|
|
|
|
Crude oil transportation volumes (MBPD)
|
|
|
109
|
|
|
|
160
|
|
|
|
|
|
|
169
|
|
|
|
163
|
|
|
|
|
|
Platform natural gas processing (MMcf/d)
|
|
|
760
|
|
|
|
715
|
|
|
|
|
|
|
632
|
|
|
|
494
|
|
|
|
|
|
Platform crude oil processing (MBPD)
|
|
|
4
|
|
|
|
24
|
|
|
|
|
|
|
15
|
|
|
|
24
|
|
|
Petrochemical Services, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Butane isomerization volumes (MBPD)
|
|
|
90
|
|
|
|
80
|
|
|
|
|
|
|
86
|
|
|
|
90
|
|
|
|
|
|
Propylene fractionation volumes (MBPD)
|
|
|
55
|
|
|
|
60
|
|
|
|
|
|
|
58
|
|
|
|
68
|
|
|
|
|
|
Octane additive production volumes (MBPD)
|
|
|
12
|
|
|
|
7
|
|
|
|
|
|
|
9
|
|
|
|
9
|
|
|
|
|
|
Petrochemical transportation volumes (MBPD)
|
|
|
104
|
|
|
|
107
|
|
|
|
|
|
|
108
|
|
|
|
105
|
|
|
Total, net:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NGL, crude oil and petrochemical transportation volumes (MBPD)
|
|
|
2,125
|
|
|
|
2,042
|
|
|
|
|
|
|
2,096
|
|
|
|
1,934
|
|
|
|
|
|
Natural gas transportation volumes (BBtus/d)
|
|
|
9,130
|
|
|
|
8,522
|
|
|
|
|
|
|
8,885
|
|
|
|
8,273
|
|
|
|
|
|
Equivalent transportation volumes (MBPD) (2)
|
|
|
4,528
|
|
|
|
4,285
|
|
|
|
|
|
|
4,434
|
|
|
|
4,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Operating rates are net of third party ownership
interests and include volumes for newly constructed assets from
the related in-service dates and for recently purchased assets
from the related acquisition dates.
(2) Reflects equivalent energy volumes where 3.8 MMBtus
of natural gas are equivalent to one barrel of NGLs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Products Partners L.P.
|
|
|
|
|
|
|
|
|
|
|
Exhibit C
|
|
Reconciliation of Unaudited GAAP Financial Measures to Our
Non-GAAP Financial Measures
|
|
|
Distributable Cash Flow
|
|
|
For the Three and Twelve Months Ended December 31, 2008 and 2007
|
|
|
($ in 000s)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
Twelve Months
|
|
|
|
Ended December 31,
|
|
|
|
|
Ended December 31,
|
|
|
|
2008
|
|
2007
|
|
|
|
|
2008
|
|
2007
|
|
Reconciliation of non-GAAP
"Distributable cash flow" to GAAP "Net income" and GAAP "Net cash
flows provided by operating activities"
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
228,061
|
|
|
$
|
161,869
|
|
|
|
|
|
$
|
954,021
|
|
|
$
|
533,674
|
|
|
Adjustments to Net income to derive Distributable cash flow
(add or subtract as indicated by sign of number):
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization in interest expense
|
|
|
(697
|
)
|
|
|
(768
|
)
|
|
|
|
|
|
(3,858
|
)
|
|
|
(336
|
)
|
|
Depreciation, amortization and accretion in costs and expenses
|
|
|
149,291
|
|
|
|
142,447
|
|
|
|
|
|
|
566,029
|
|
|
|
524,098
|
|
|
Operating lease expense paid by EPCO
|
|
|
459
|
|
|
|
526
|
|
|
|
|
|
|
2,038
|
|
|
|
2,105
|
|
|
Deferred income tax expense
|
|
|
619
|
|
|
|
2,764
|
|
|
|
|
|
|
6,199
|
|
|
|
8,306
|
|
|
Monetization of interest rate hedging financial instruments
|
|
|
7,700
|
|
|
|
--
|
|
|
|
|
|
|
(14,444
|
)
|
|
|
48,895
|
|
|
Amortization of net gains related to monetization of financial
instruments
|
|
|
(426
|
)
|
|
|
(851
|
)
|
|
|
|
|
|
(4,409
|
)
|
|
|
(4,044
|
)
|
|
Equity in earnings of unconsolidated affiliates
|
|
|
(11,067
|
)
|
|
|
(15,730
|
)
|
|
|
|
|
|
(59,104
|
)
|
|
|
(29,658
|
)
|
|
Distributions received from unconsolidated affiliates
|
|
|
28,242
|
|
|
|
21,250
|
|
|
|
|
|
|
98,094
|
|
|
|
73,593
|
|
|
Loss (gain) on early extinguishment of debt
|
|
|
(7,093
|
)
|
|
|
250
|
|
|
|
|
|
|
(7,093
|
)
|
|
|
250
|
|
|
Loss (gain) from asset sales and related transactions
|
|
|
(2,036
|
)
|
|
|
(54
|
)
|
|
|
|
|
|
(3,746
|
)
|
|
|
5,391
|
|
|
Proceeds from asset sales and related transactions
|
|
|
14,314
|
|
|
|
10,094
|
|
|
|
|
|
|
15,999
|
|
|
|
12,027
|
|
|
Sustaining capital expenditures
|
|
|
(59,335
|
)
|
|
|
(42,679
|
)
|
|
|
|
|
|
(188,699
|
)
|
|
|
(162,471
|
)
|
|
Changes in fair market value of financial instruments
|
|
|
(5,263
|
)
|
|
|
(2,530
|
)
|
|
|
|
|
|
198
|
|
|
|
981
|
|
|
Minority interest expense – DEP public unitholders
|
|
|
5,437
|
|
|
|
4,523
|
|
|
|
|
|
|
17,300
|
|
|
|
13,879
|
|
|
Distribution to be paid to DEP public unitholders with respect to
period
|
|
|
(6,391
|
)
|
|
|
(6,130
|
)
|
|
|
|
|
|
(25,079
|
)
|
|
|
(21,888
|
)
|
|
Cash expenditures for asset abandonment activities
|
|
|
(73
|
)
|
|
|
(5,036
|
)
|
|
|
|
|
|
(7,227
|
)
|
|
|
(5,036
|
)
|
|
Non-cash income related to write off of reserve balance
|
|
|
(5,039
|
)
|
|
|
(7,605
|
)
|
|
|
|
|
|
(5,039
|
)
|
|
|
(7,605
|
)
|
|
Accrued property damage repair costs related to Hurricanes Ike and
Gustav
|
|
|
(5,388
|
)
|
|
|
--
|
|
|
|
|
|
|
36,547
|
|
|
|
--
|
|
|
El Paso transition support payments
|
|
|
--
|
|
|
|
--
|
|
|
|
|
|
|
--
|
|
|
|
9,000
|
|
|
Distributable cash flow
|
|
|
331,315
|
|
|
|
262,340
|
|
|
|
|
|
|
1,377,727
|
|
|
|
1,001,161
|
|
|
Adjustments to Distributable cash flow to derive Net cash flows
provided by operating activities (add or subtract as indicated by
sign of number):
|
|
|
|
|
|
|
|
|
|
|
|
|
Monetization of interest rate hedging financial instruments
|
|
|
(7,700
|
)
|
|
|
--
|
|
|
|
|
|
|
14,444
|
|
|
|
(48,895
|
)
|
|
Amortization of net gains related to monetization of financial
instruments
|
|
|
426
|
|
|
|
851
|
|
|
|
|
|
|
4,409
|
|
|
|
4,044
|
|
|
Proceeds from asset sales and related transactions
|
|
|
(14,314
|
)
|
|
|
(10,094
|
)
|
|
|
|
|
|
(15,999
|
)
|
|
|
(12,027
|
)
|
|
Sustaining capital expenditures
|
|
|
59,335
|
|
|
|
42,679
|
|
|
|
|
|
|
188,699
|
|
|
|
162,471
|
|
|
El Paso transition support payments
|
|
|
--
|
|
|
|
--
|
|
|
|
|
|
|
--
|
|
|
|
(9,000
|
)
|
|
Minority interest
|
|
|
12,083
|
|
|
|
11,460
|
|
|
|
|
|
|
41,376
|
|
|
|
30,643
|
|
|
Minority interest expense – DEP public unitholders
|
|
|
(5,437
|
)
|
|
|
(4,523
|
)
|
|
|
|
|
|
(17,300
|
)
|
|
|
(13,879
|
)
|
|
Distribution to be paid to DEP public unitholders with respect to
period
|
|
|
6,391
|
|
|
|
6,130
|
|
|
|
|
|
|
25,079
|
|
|
|
21,888
|
|
|
Cash expenditures for asset abandonment activities
|
|
|
73
|
|
|
|
5,036
|
|
|
|
|
|
|
7,227
|
|
|
|
5,036
|
|
|
Non-cash income related to write off of reserve balance
|
|
|
5,039
|
|
|
|
7,605
|
|
|
|
|
|
|
5,039
|
|
|
|
7,605
|
|
|
Accrued property damage repair costs related to Hurricanes Ike and
Gustav
|
|
|
5,388
|
|
|
|
--
|
|
|
|
|
|
|
(36,547
|
)
|
|
|
--
|
|
|
Effect of pension settlement recognition
|
|
|
--
|
|
|
|
588
|
|
|
|
|
|
|
(114
|
)
|
|
|
588
|
|
|
Net effect of changes in operating accounts
|
|
|
(129,034
|
)
|
|
|
331,034
|
|
|
|
|
|
|
(357,431
|
)
|
|
|
441,306
|
|
|
Net cash flows provided by operating activities
|
|
$
|
263,565
|
|
|
$
|
653,106
|
|
|
|
|
|
$
|
1,236,609
|
|
|
$
|
1,590,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Products Partners L.P.
|
|
Exhibit D
|
|
Reconciliation of Unaudited GAAP Financial Measures to Our
Non-GAAP Financial Measures
|
|
|
|
Adjusted EBITDA
|
|
|
|
For the Three and Twelve Months Ended December 31, 2008 and 2007
|
|
|
|
($ in 000s)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
|
|
Twelve Months
|
|
|
|
Ended December 31,
|
|
|
|
|
Ended December 31,
|
|
|
|
2008
|
|
2007
|
|
|
|
|
2008
|
|
2007
|
|
Reconciliation of non-GAAP
"Adjusted EBITDA" to GAAP "Net income" and GAAP "Net cash flows
provided by operating activities"
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
228,061
|
|
|
$
|
161,869
|
|
|
|
|
|
$
|
954,021
|
|
|
$
|
533,674
|
|
|
Adjustments to Net income to derive Adjusted EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated affiliates
|
|
|
(11,067
|
)
|
|
|
(15,730
|
)
|
|
|
|
|
|
(59,104
|
)
|
|
|
(29,658
|
)
|
|
Distributions received from unconsolidated affiliates
|
|
|
28,242
|
|
|
|
21,250
|
|
|
|
|
|
|
98,094
|
|
|
|
73,593
|
|
|
Interest expense (including related amortization)
|
|
|
110,274
|
|
|
|
92,056
|
|
|
|
|
|
|
400,686
|
|
|
|
311,764
|
|
|
Provision for income taxes
|
|
|
9,208
|
|
|
|
6,256
|
|
|
|
|
|
|
26,401
|
|
|
|
15,257
|
|
|
Depreciation, amortization and accretion in costs and expenses
|
|
|
149,291
|
|
|
|
142,447
|
|
|
|
|
|
|
566,029
|
|
|
|
524,098
|
|
|
Adjusted EBITDA
|
|
|
514,009
|
|
|
|
408,148
|
|
|
|
|
|
|
1,986,127
|
|
|
|
1,428,728
|
|
|
Adjustments to Adjusted EBITDA to derive Net cash flows
provided by operating activities (add or subtract as indicated by
sign of number):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(110,274
|
)
|
|
|
(92,056
|
)
|
|
|
|
|
|
(400,686
|
)
|
|
|
(311,764
|
)
|
|
Provision for income taxes
|
|
|
(9,208
|
)
|
|
|
(6,256
|
)
|
|
|
|
|
|
(26,401
|
)
|
|
|
(15,257
|
)
|
|
Amortization in interest expense
|
|
|
(697
|
)
|
|
|
(768
|
)
|
|
|
|
|
|
(3,858
|
)
|
|
|
(336
|
)
|
|
Deferred income tax expense
|
|
|
619
|
|
|
|
2,764
|
|
|
|
|
|
|
6,199
|
|
|
|
8,306
|
|
|
Operating lease expense paid by EPCO
|
|
|
459
|
|
|
|
526
|
|
|
|
|
|
|
2,038
|
|
|
|
2,105
|
|
|
Minority interest
|
|
|
12,083
|
|
|
|
11,460
|
|
|
|
|
|
|
41,376
|
|
|
|
30,643
|
|
|
Loss (gain) from asset sales and related transactions
|
|
|
(2,036
|
)
|
|
|
(54
|
)
|
|
|
|
|
|
(3,746
|
)
|
|
|
5,391
|
|
|
Changes in fair market value of financial instruments
|
|
|
(5,263
|
)
|
|
|
(2,530
|
)
|
|
|
|
|
|
198
|
|
|
|
981
|
|
|
Effect of pension settlement recognition
|
|
|
--
|
|
|
|
588
|
|
|
|
|
|
|
(114
|
)
|
|
|
588
|
|
|
Loss (gain) on early extinguishment of debt
|
|
|
(7,093
|
)
|
|
|
250
|
|
|
|
|
|
|
(7,093
|
)
|
|
|
250
|
|
|
Net effect of changes in operating accounts
|
|
|
(129,034
|
)
|
|
|
331,034
|
|
|
|
|
|
|
(357,431
|
)
|
|
|
441,306
|
|
|
Net cash flows provided by operating activities
|
|
$
|
263,565
|
|
|
$
|
653,106
|
|
|
|
|
|
$
|
1,236,609
|
|
|
$
|
1,590,941
|
|
Source: Enterprise Products Partners L.P.
Enterprise Products Partners L.P. Randy Burkhalter, 713-381-6812 Vice
President, Investor Relations Rick Rainey, 713-381-3635 Director,
Media Relations
|