RSS CONTENT
Enterprise Reports Record 2018 Results
Enterprise reported record net income attributable to limited partners for 2018 of
Distributable cash flow (“DCF”) increased 33 percent to a record
“We are extremely proud of Enterprise’s performance in 2018,” stated
“We generated
“During 2018, Enterprise completed construction and began service on
“Our successes in 2018 were attributable to the teamwork, hustle and creativity of our team of over 7,000 employees. They enabled us to provide reliable, best-in-class midstream services in a safe and environmentally responsible manner. We would also like to thank our customers, suppliers, banks and our debt and equity investors for their continued support,” concluded Teague.
Fourth Quarter and Full Year 2018 Financial Highlights
| Three months ended | Year ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||
| ($ in millions, except per unit amounts) | ||||||||||||
| Operating income | $ | 1,640 | $ | 1,079 | $ | 5,409 | $ | 3,929 | ||||
| Net income (1) | $ | 1,305 | $ | 797 | $ | 4,239 | $ | 2,856 | ||||
| Fully diluted earnings per unit (1) | $ | 0.59 | $ | 0.36 | $ | 1.91 | $ | 1.30 | ||||
| CFFO (2) | $ | 1,851 | $ | 1,846 | $ | 6,126 | $ | 4,666 | ||||
| Total gross operating margin (see Exhibit A) (3) | $ | 2,138 | $ | 1,520 | $ | 7,326 | $ | 5,680 | ||||
| Adjusted EBITDA (see Exhibit E) (3) | $ | 1,867 | $ | 1,542 | $ | 7,223 | $ | 5,615 | ||||
| Free cash flow (see Exhibit D) (3) | $ | 738 | $ | 850 | $ | 2,001 | $ | 1,331 | ||||
| DCF (see Exhibit D) (3, 4) | $ | 1,617 | $ | 1,257 | $ | 5,989 | $ | 4,502 | ||||
| (1) | Net income and fully diluted earnings per unit for the fourth quarters of 2018 and 2017 include non-cash impairment charges of approximately $29 million (or $0.01 per unit) and $15 million (or $0.01 per unit), respectively. For the years ended December 31, 2018 and 2017, net income and fully diluted earnings per unit include non-cash asset impairment and related charges of $51 million (or $0.02 per unit) and $50 million (or $0.02 per unit), respectively. | |
| (2) | CFFO includes the impact of timing of cash receipts and payments related to operations. For the fourth quarters of 2018 and 2017, the net effect of changes in operating accounts, which are a component of CFFO, were net increases of $278 million and $544 million, respectively. For the years ended December 31, 2018 and 2017, the net effect of changes in operating accounts were a net increase of $16 million and $32 million, respectively. | |
| (3) | Total gross operating margin, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), free cash flow and DCF are non-generally accepted accounting principle (“non-GAAP”) financial measures that are defined and reconciled later in this press release | |
| (4) | DCF included proceeds from asset sales and the monetization of interest rate derivative instruments of $158 million in the fourth quarter of 2018, and $34 million of proceeds from asset sales in the fourth quarter of 2017. For the years ended December 31, 2018 and 2017, DCF included proceeds from assets sales and the monetization of interest rate derivatives of $183 million and $71 million, respectively. | |
- Net income for the fourth quarter of 2018 includes
$239 million , or$0.11 per unit on a fully diluted basis, of non-cash mark-to-market gains which were largely associated with our hedging activities related to theMidland -to-ECHO crude oil pipeline. Net income for 2018 also includes$16 million , or$0.01 per unit on a fully diluted basis, of non-cash mark-to-market losses. - Enterprise increased its cash distribution with respect to the fourth quarter of 2018 by 2.4 percent over the fourth quarter of 2017, to
$0.435 per unit, or$1.74 per unit on an annualized basis. This is the 58th consecutive quarterly distribution increase, which will be paid onFebruary 8, 2019 to unitholders of record as of the close of business onJanuary 31, 2019 . - CFFO for the fourth quarter of 2018 was
$1.9 billion . Distributions declared with respect to the fourth quarter of 2018 were$955 million , which represents approximately 52 percent of the quarterly CFFO. - Excluding proceeds from asset sales and the monetization of interest rate derivative instruments, Enterprise reported a 19 percent increase in DCF to
$1.5 billion for the fourth quarter of 2018 compared to the fourth quarter of 2017, which provided 1.5 times coverage of the$0.435 per unit cash distribution. Enterprise retained$662 million of distributable cash flow in the fourth quarter of 2018.
Fourth Quarter 2018 Volume Highlights
| Three months ended | ||||
| December 31, | ||||
| 2018 | 2017 | |||
| NGL, crude oil, refined products & petrochemical pipeline volumes (million BPD) | 6.6 | 6.0 | ||
| Marine terminal volumes (million BPD) | 1.7 | 1.7 | ||
| Natural gas pipeline volumes (TBtu/d) | 14.1 | 12.9 | ||
| NGL fractionation volumes (MBPD) | 940 | 863 | ||
| Fee-based natural gas processing volumes (Bcf/d) | 5.0 | 4.3 | ||
| Equity NGL production volumes (MBPD) | 147 | 153 | ||
As used in this press release, “NGL” means natural gas liquids, “BPD” means barrels per day, “MBPD” means thousand barrels per day, “Bcf/d” means billion cubic feet per day; and “TBtu/d” means trillion British thermal units per day.
- Capital investments in the fourth quarter of 2018 were
$1.2 billion , which included$1.1 billion of growth capital expenditures and$106 million of sustaining capital expenditures. Total capital investments for 2018 were$4.5 billion , which included$4.2 billion of growth capital expenditures and$321 million of sustaining capital expenditures.
“The fourth quarter of 2018 capped off a strong year on a consistent theme: achieving operational and financial records. We reported eight quarterly operational and financial records for the fourth quarter,” stated Teague. “Liquid and natural gas pipeline volumes and propylene production volumes were records. This operational performance supported record gross operating margin for the quarter,” said Teague.
Review of Fourth Quarter 2018 Segment Performance
Enterprise reported a 41 percent increase in gross operating margin to a record
NGL Pipelines & Services – Gross operating margin for the NGL Pipelines & Services segment increased
Enterprise’s natural gas processing and related NGL marketing business reported a
Gross operating margin from Enterprise’s NGL marketing activities increased
Gross operating margin from the partnership’s NGL pipelines and storage business increased
Aggregate gross operating margin for the fourth quarter of 2018 from the Mid-America,
Gross operating margin from the partnership’s NGL fractionation business was
Crude Oil Pipelines & Services – Gross operating margin from the Crude Oil Pipelines & Services segment was a record
Gross operating margin from our
Enterprise is in the process of commissioning facilities related to the conversion of one of the Seminole NGL pipelines to crude oil service. Enterprise expects the repurposed
Our crude oil marketing business, excluding
Enterprise’s
Natural Gas Pipelines & Services –The Natural Gas Pipelines & Services segment reported a 47 percent increase in gross operating margin to a record
Gross operating margin from the Texas Intrastate System increased 40 percent, or
Gross operating margin from natural gas marketing activities increased
The partnership’s
Petrochemical & Refined Products Services – Gross operating margin for the Petrochemical & Refined Products Services segment increased 48 percent to
The partnership’s propylene business reported a
Gross operating margin from Enterprise’s refined products pipelines and related terminals increased
Gross operating margin for Enterprise’s butane isomerization and related operations decreased
Capitalization
Total debt principal outstanding at
Capital Investments
Total capital investments in the fourth quarter of 2018 were
For 2019, we currently expect capital investments to approximate
2018 K-1 Tax Packages
The Enterprise K-1 tax packages are expected to be made available online through our website at www.enterpriseproducts.com by noon (CT) on
Conference Call to Discuss Fourth Quarter 2018 Earnings
Enterprise will host a conference call today to discuss fourth quarter 2018 earnings. The call will be broadcast live over the Internet beginning at
Use of Non-GAAP Financial Measures
This press release and accompanying schedules include the non-GAAP financial measures of total gross operating margin, free cash flow, DCF and Adjusted EBITDA. The accompanying schedules provide definitions of these non-GAAP financial measures and reconciliations to their most directly comparable financial measure calculated and presented in accordance with GAAP. Our non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income, operating income, net cash flow provided by operating activities or any other measure of financial performance calculated and presented in accordance with GAAP. Our non-GAAP financial measures may not be comparable to similarly-titled measures of other companies because they may not calculate such measures in the same manner as we do.
Beginning with this press release, we provide the non-GAAP financial measure of free cash flow. Free cash flow is a traditional liquidity metric that is widely-used in the financial community by a variety of investors, as opposed to DCF, which is a liquidity measure primarily used by investors in master limited partnerships. We define free cash flow as CFFO less net cash used in investing activities plus net cash contributions from noncontrolling interests. All three elements used in calculating free cash flow are sourced from our GAAP statement of cash flows. In general, free cash flow is a measure of how much cash a business generates after accounting for capital expenditures such as plants or pipelines. We believe that free cash flow is important to traditional investors since it reflects the amount of cash available for reducing debt, investing in additional capital projects and/or paying distributions. Since we partner with other companies to fund certain capital projects of our consolidated subsidiaries, our determination of free cash flow reflects the amount of cash we receive from noncontrolling interests, net of distributions paid to noncontrolling interests. See Exhibit D for a reconciliation of free cash flow to CFFO, its most directly comparable GAAP financial measure.
Company Information and Use of Forward-Looking Statements
This press release includes forward-looking statements. Except for the historical information contained herein, the matters discussed in this press release are forward-looking statements that involve certain risks and uncertainties, such as the partnership’s expectations regarding future results, capital expenditures, project completions, liquidity and financial market conditions. These risks and uncertainties include, among other things, insufficient cash from operations, adverse market conditions, governmental regulations and other factors discussed in Enterprise’s filings with the
| Enterprise Products Partners L.P. | Exhibit A | |||||||||||||||
| Condensed Statements of Consolidated Operations – UNAUDITED | ||||||||||||||||
| ($ in millions, except per unit amounts) | ||||||||||||||||
| For the Three Months | For the Year | |||||||||||||||
| Ended December 31, | Ended December 31, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
|
Revenues |
$ | 9,182.3 | $ | 8,426.6 | $ | 36,534.2 | $ | 29,241.5 | ||||||||
|
Costs and expenses: |
||||||||||||||||
| Operating costs and expenses | 7,620.7 | 7,414.3 | 31,397.3 | 25,557.5 | ||||||||||||
| General and administrative costs | 51.2 | 43.7 | 208.3 | 181.1 | ||||||||||||
| Total costs and expenses | 7,671.9 | 7,458.0 | 31,605.6 | 25,738.6 | ||||||||||||
|
Equity in income of unconsolidated affiliates |
130.0 | 110.8 | 480.0 | 426.0 | ||||||||||||
|
Operating income |
1,640.4 | 1,079.4 | 5,408.6 | 3,928.9 | ||||||||||||
|
Other income (expense): |
||||||||||||||||
| Interest expense | (290.5 | ) | (245.6 | ) | (1,096.7 | ) | (984.6 | ) | ||||||||
| Other, net | (18.9 | ) | (30.9 | ) | (13.1 | ) | (63.0 | ) | ||||||||
| Total other expense | (309.4 | ) | (276.5 | ) | (1,109.8 | ) | (1,047.6 | ) | ||||||||
|
Income before income taxes |
1,331.0 | 802.9 | 4,298.8 | 2,881.3 | ||||||||||||
| Provision for income taxes | (25.8 | ) | (5.6 | ) | (60.3 | ) | (25.7 | ) | ||||||||
|
Net income |
1,305.2 | 797.3 | 4,238.5 | 2,855.6 | ||||||||||||
|
Net income attributable to noncontrolling interests |
(20.5 |
) |
(23.3 | ) | (66.1 | ) | (56.3 | ) | ||||||||
|
Net income attributable to limited partners |
$ | 1,284.7 | $ | 774.0 | $ | 4,172.4 | $ | 2,799.3 | ||||||||
|
Per unit data (fully diluted): |
||||||||||||||||
| Earnings per unit | $ | 0.59 | $ | 0.36 | $ | 1.91 | $ | 1.30 | ||||||||
| Average limited partner units outstanding (in millions) | 2,195.0 | 2,167.0 | 2,187.0 | 2,154.3 | ||||||||||||
|
Supplemental financial data: |
||||||||||||||||
| Net cash flows provided by operating activities | $ | 1,851.0 | $ | 1,846.4 | $ | 6,126.3 | $ | 4,666.3 | ||||||||
| Cash flows used in investing activities | $ | 1,098.8 | $ | 982.2 | $ | 4,281.6 | $ | 3,286.1 | ||||||||
| Cash flows used in financing activities | $ | 621.2 | $ | 893.6 | $ | 1,504.9 | $ | 1,727.5 | ||||||||
| Total debt principal outstanding at end of period | $ | 26,420.6 | $ | 24,780.1 | $ | 26,420.6 | $ | 24,780.1 | ||||||||
| Non-GAAP Distributable Cash Flow (1) | $ | 1,617.0 | $ | 1,256.9 | $ | 5,989.4 | $ | 4,502.3 | ||||||||
| Non-GAAP Adjusted EBITDA (2) | $ | 1,866.7 | $ | 1,542.0 | $ | 7,222.9 | $ | 5,615.3 | ||||||||
| Non-GAAP Free Cash Flow (1) | $ | 737.6 | $ | 850.4 | $ | 2,001.2 | $ | 1,331.4 | ||||||||
| Gross operating margin by segment: | ||||||||||||||||
| NGL Pipelines & Services | $ | 969.0 | $ | 871.5 | $ | 3,830.7 | $ | 3,258.3 | ||||||||
| Crude Oil Pipelines & Services | 644.3 | 295.5 | 1,511.3 | 987.2 | ||||||||||||
| Natural Gas Pipelines & Services | 263.0 | 178.5 | 891.2 | 714.5 | ||||||||||||
| Petrochemical & Refined Products Services | 254.7 | 172.0 | 1,057.8 | 714.6 | ||||||||||||
| Total segment gross operating margin (3) | 2,131.0 | 1,517.5 | 7,291.0 | 5,674.6 | ||||||||||||
| Net adjustment for shipper make-up rights (4) | 7.1 | 2.6 | 34.7 | 5.8 | ||||||||||||
| Non-GAAP total gross operating margin (5) | $ | 2,138.1 | $ | 1,520.1 | $ | 7,325.7 | $ | 5,680.4 | ||||||||
| Capital investments: | ||||||||||||||||
| Capital expenditures | $ | 1,219.0 | $ | 983.6 | $ | 4,223.2 | $ | 3,101.8 | ||||||||
| Cash used for business combinations, net of cash received | -- | -- | 150.6 | 198.7 | ||||||||||||
| Investments in unconsolidated affiliates | 18.5 | 17.7 | 113.6 | 50.5 | ||||||||||||
| Other investing activities | 1.4 | 26.7 | 5.4 | 26.7 | ||||||||||||
| Total capital investments | $ | 1,238.9 | $ | 1,028.0 | $ | 4,492.8 | $ | 3,377.7 | ||||||||
| (1) | See Exhibit D for reconciliation to GAAP net cash flow provided by operating activities. | |
| (2) | See Exhibit E for reconciliation to GAAP net cash flow provided by operating activities. | |
| (3) | Within the context of this table, total segment gross operating margin represents a subtotal and corresponds to measures similarly titled within the financial statement footnotes provided in our quarterly and annual filings with the U.S. Securities and Exchange Commission (“SEC”). | |
| (4) | Gross operating margin by segment for NGL Pipelines & Services and Crude Oil Pipelines & Services reflects adjustments for non-refundable deferred transportation revenues relating to the make-up rights of committed shippers on certain major pipeline projects. These adjustments are included in managements’ evaluation of segment results. However, these adjustments are excluded from non-GAAP total gross operating margin in compliance with guidance from the SEC. | |
| (5) | See Exhibit F for reconciliation to GAAP total operating income. | |
| Enterprise Products Partners L.P. | Exhibit B | |||||||
| Selected Operating Data – UNAUDITED | ||||||||
| For the Three Months | For the Year | |||||||
| Ended December 31, | Ended December 31, | |||||||
| 2018 | 2017 | 2018 | 2017 | |||||
|
Selected operating data: (1) |
||||||||
| NGL Pipelines & Services, net: | ||||||||
| NGL pipeline transportation volumes (MBPD) | 3,662 | 3,287 | 3,461 | 3,168 | ||||
| NGL marine terminal volumes (MBPD) | 594 | 564 | 593 | 516 | ||||
| NGL fractionation volumes (MBPD) | 940 | 863 | 945 | 831 | ||||
| Equity NGL production (MBPD) (2) | 147 | 153 | 155 | 158 | ||||
| Fee-based natural gas processing (MMcf/d) (3) | 5,037 | 4,341 | 4,831 | 4,572 | ||||
| Crude Oil Pipelines & Services, net: | ||||||||
| Crude oil pipeline transportation volumes (MBPD) | 2,036 | 1,987 | 2,000 | 1,820 | ||||
| Crude oil marine terminal volumes (MBPD) | 673 | 703 | 684 | 531 | ||||
| Natural Gas Pipelines & Services, net: | ||||||||
| Natural gas pipeline transportation volumes (BBtus/d) (4) | 14,124 | 12,943 | 13,727 | 12,305 | ||||
| Petrochemical & Refined Products Services, net: | ||||||||
| Propylene production volumes (MBPD) | 102 | 81 | 98 | 80 | ||||
| Butane isomerization volumes (MBPD) | 93 | 108 | 107 | 107 | ||||
| Standalone DIB processing volumes (MBPD) | 88 | 81 | 89 | 82 | ||||
| Octane additive and related plant production volumes (MBPD) | 26 | 27 | 28 | 26 | ||||
| Pipeline transportation volumes, primarily refined products
and petrochemicals (MBPD) |
862 | 766 | 821 | 792 | ||||
| Refined products and petrochemicals marine terminal volumes
(MBPD) |
401 | 394 | 353 | 406 | ||||
| Total, net: | ||||||||
| NGL, crude oil, petrochemical and refined products
pipeline transportation volumes (MBPD) |
6,560 | 6,040 | 6,282 | 5,780 | ||||
| Natural gas pipeline transportation volumes (BBtus/d) | 14,124 | 12,943 | 13,727 | 12,305 | ||||
| Equivalent pipeline transportation volumes (MBPD) (5) | 10,277 | 9,446 | 9,894 | 9,018 | ||||
| NGL, crude oil, refined products and petrochemical
marine terminal volumes (MBPD) |
1,668 | 1,661 | 1,630 | 1,453 | ||||
| (1) | Operating rates are reported on a net basis, which takes into account our ownership interests in certain joint ventures, and include volumes for newly constructed assets from the related in-service dates and for recently purchased assets from the related acquisition dates. | |
| (2) | Represents the NGL volumes we earn and take title to in connection with our processing activities. | |
| (3) | Volumes reported correspond to the revenue streams earned by our gas plants. “MMcf/d” means million cubic feet per day. | |
| (4) | “BBtus/d” means billion British thermal units per day. | |
| (5) | Represents total NGL, crude oil, refined products and petrochemical transportation volumes plus equivalent energy volumes where 3.8 million British thermal units (“MMBtus”) of natural gas transportation volumes are equivalent to one barrel of NGLs transported. | |
|
Enterprise Products Partners L.P. |
Exhibit C |
|||||||||||||||||||||||||||||||
|
Selected Commodity Price Information – UNAUDITED |
||||||||||||||||||||||||||||||||
|
The following tables presents selected average index prices for natural gas and selected NGL, petrochemical products and crude oil for the periods indicated: |
||||||||||||||||||||||||||||||||
| 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 | ||||||||||||||||
| 4th Quarter | $ | 3.65 | $ | 0.35 | $ | 0.79 | $ | 0.91 | $ | 0.94 | $ | 1.22 | $ | 0.51 | $ | 0.35 | ||||||||||||||||
| 2018 Averages | $ | 3.09 | $ | 0.33 | $ | 0.88 | $ | 1.02 | $ | 1.10 | $ | 1.43 | $ | 0.54 | $ | 0.38 | ||||||||||||||||
| (1) | Natural gas prices are based on Henry-Hub Inside FERC 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 | ||||||||
| 4th Quarter | $ | 58.81 | $ | 53.64 | $ | 66.34 | $ | 66.20 | ||||||||
| 2018 Averages | $ | 64.77 | $ | 57.84 | $ | 69.47 | $ | 69.81 | ||||||||
|
|
||
| (1) | West Texas Intermediate (“WTI”) prices are based on commercial index prices at Cushing, Oklahoma as measured by the NYMEX. | |
| (2) | Midland and Houston crude oil prices are based on commercial index prices as reported by Argus. | |
| (3) | Light Louisiana Sweet (“LLS”) prices are based on commercial index prices as reported by Platts. | |
The weighted-average indicative market price for NGLs (based on prices for such products at
|
Enterprise Products Partners L.P. |
Exhibit D | |||||||||||||||
| Free Cash Flow and Distributable Cash Flow – UNAUDITED | ||||||||||||||||
| ($ in millions) | ||||||||||||||||
| For the Three Months | For the Year | |||||||||||||||
| Ended December 31, | Ended December 31, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
|
Free Cash Flow |
||||||||||||||||
| Net cash flow provided by operating activities (GAAP) | $ | 1,851.0 | $ | 1,846.4 | $ | 6,126.3 | $ | 4,666.3 | ||||||||
| Adjustments to reconcile GAAP net cash flow provided by operating
activities to non-GAAP free cash flow: |
||||||||||||||||
| Subtract net cash used in investing activities | (1,098.8 | ) | (982.2 | ) | (4,281.6 | ) | (3,286.1 | ) | ||||||||
| Add cash contributions from noncontrolling interests | 16.1 | -- | 238.1 | 0.4 | ||||||||||||
| Subtract cash distributions paid to noncontrolling interests | (30.7 | ) | (13.8 | ) | (81.6 | ) | (49.2 | ) | ||||||||
| Free Cash Flow (non-GAAP) | $ | 737.6 | $ | 850.4 | $ | 2,001.2 | $ | 1,331.4 | ||||||||
|
Distributable Cash Flow |
||||||||||||||||
| Net income attributable to limited partners (GAAP) | $ | 1,284.7 | $ | 774.0 | $ | 4,172.4 | $ | 2,799.3 | ||||||||
| Adjustments to GAAP net income attributable to limited partners to
derive non-GAAP distributable cash flow: |
||||||||||||||||
| Add non-cash depreciation, amortization and accretion expenses | 460.8 | 422.6 | 1,791.6 | 1,644.0 | ||||||||||||
| Add non-cash expense attributable to Liquidity Option Agreement | 21.2 | 31.3 | 56.1 | 64.3 | ||||||||||||
| Add non-cash expense or subtract benefit attributable to unrealized changes
in fair value of derivative instruments |
(238.5 | ) | 37.0 | 16.4 | 22.8 | |||||||||||
| Subtract non-cash gain on the acquisition of equity method investment | -- | -- | (39.4 | ) | -- | |||||||||||
| Add non-cash asset impairment and related charges | 29.1 | 14.6 | 50.5 | 49.8 | ||||||||||||
| Add distributions received from unconsolidated affiliates | 136.7 | 130.0 | 529.4 | 483.0 | ||||||||||||
| Subtract equity in income of unconsolidated affiliates | (130.0 | ) | (110.8 | ) | (480.0 | ) | (426.0 | ) | ||||||||
| Subtract net gains attributable to asset sales | (20.6 | ) | (9.6 | ) | (28.7 | ) | (10.7 | ) | ||||||||
| Subtract sustaining capital expenditures (1) | (105.6 | ) | (79.8 | ) | (320.9 | ) | (243.9 | ) | ||||||||
| Add deferred income tax expense | 12.1 | 5.0 | 21.4 | 6.1 | ||||||||||||
| Other miscellaneous adjustments | 9.4 | 8.7 | 37.3 | 42.9 | ||||||||||||
| Subtotal distributable cash flow before proceeds from asset sales
and monetization of interest rate derivatives |
1,459.3 | 1,223.0 | 5,806.1 | 4,431.6 | ||||||||||||
| Add cash proceeds from asset sales | 137.1 | 33.9 | 161.2 | 40.1 | ||||||||||||
| Add monetization of interest rate derivative instruments | 20.6 | -- | 22.1 | 30.6 | ||||||||||||
| Distributable cash flow (non-GAAP) | $ | 1,617.0 | $ | 1,256.9 | $ | 5,989.4 | $ | 4,502.3 | ||||||||
| Adjustments to non-GAAP distributable cash flow to derive GAAP net
cash flow provided by operating activities: |
||||||||||||||||
| Add sustaining capital expenditures reflected in distributable cash flow | 105.6 | 79.8 | 320.9 | 243.9 | ||||||||||||
| Subtract cash proceeds from asset sales reflected in distributable cash flow | (137.1 | ) | (33.9 | ) | (161.2 | ) | (40.1 | ) | ||||||||
| Subtract monetization of interest rate derivative instruments | (20.6 | ) | -- | (22.1 | ) | (30.6 | ) | |||||||||
| Add net effect of changes in operating accounts, as applicable | 278.1 | 544.3 | 16.2 | 32.2 | ||||||||||||
| Other miscellaneous adjustments | 8.0 | (0.7 | ) | (16.9 | ) | (41.4 | ) | |||||||||
| Net cash flow provided by operating activities (GAAP) | $ | 1,851.0 | $ | 1,846.4 | $ | 6,126.3 | $ | 4,666.3 | ||||||||
| (1) | Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to and major renewals of existing assets. Such expenditures serve to maintain existing operations but do not generate additional revenues. | |
Free cash flow is a measure of how much cash a business generates after accounting for capital expenditures such as plants or pipelines. We believe that free cash flow is important to traditional investors since it reflects the amount of cash available for reducing debt, investing in additional capital projects and/or paying distributions. Since we partner with other companies to fund certain capital projects of our consolidated subsidiaries, our determination of free cash flow appropriately reflects the amount of cash we receive from noncontrolling interests. Distributable cash flow (“DCF”) is an important non-GAAP liquidity measure for our limited partners since it serves as an indicator of our success in providing a cash return on investment. Specifically, this liquidity 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. DCF is also a quantitative standard used by the investment community with respect to publicly traded partnerships because the value of a partnership unit is, in part, measured by its yield, which is based on the amount of cash distributions a partnership can pay to a unitholder.
| Enterprise Products Partners L.P. | Exhibit E | |||||||||||||||
| Adjusted EBITDA – UNAUDITED | ||||||||||||||||
| ($ in millions) | ||||||||||||||||
| For the Three Months | For the Year | |||||||||||||||
| Ended December 31, | Ended December 31, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Net income (GAAP) | $ | 1,305.2 | $ | 797.3 | $ | 4,238.5 | $ | 2,855.6 | ||||||||
| Adjustments to GAAP net income to derive non-GAAP Adjusted EBITDA: | ||||||||||||||||
| Subtract equity in income of unconsolidated affiliates | (130.0 | ) | (110.8 | ) | (480.0 | ) | (426.0 | ) | ||||||||
| Add distributions received from unconsolidated affiliates | 136.7 | 130.0 | 529.4 | 483.0 | ||||||||||||
| Add interest expense, including related amortization | 290.5 | 245.6 | 1,096.7 | 984.6 | ||||||||||||
| Add provision for income taxes | 25.8 | 5.6 | 60.3 | 25.7 | ||||||||||||
| Add depreciation, amortization and accretion in costs and expenses | 447.4 | 400.8 | 1,723.3 | 1,565.9 | ||||||||||||
| Add non-cash asset impairment and related charges | 29.1 | 14.6 | 50.5 | 49.8 | ||||||||||||
| Subtract net gains attributable to asset sales | (20.6 | ) | (9.6 | ) | (28.7 | ) | (10.7 | ) | ||||||||
| Subtract gain on the acquisition of equity method investment | -- | -- | (39.4 | ) | -- | |||||||||||
| Add non-cash expense attributable to Liquidity Option Agreement | 21.2 | 31.3 | 56.1 | 64.3 | ||||||||||||
| Add losses or subtract gains attributable to unrealized changes in the fair
market value of commodity derivative instruments |
(238.6 | ) | 37.2 | 16.2 | 23.1 | |||||||||||
| Adjusted EBITDA (non-GAAP) | 1,866.7 | 1,542.0 | 7,222.9 | 5,615.3 | ||||||||||||
| Adjustments to non-GAAP Adjusted EBITDA to derive GAAP net cash
flow provided by operating activities: |
||||||||||||||||
| Subtract interest expense, including related amortization,
reflected in Adjusted EBITDA |
(290.5 | ) | (245.6 | ) | (1,096.7 | ) | (984.6 | ) | ||||||||
| Subtract provision for income taxes reflected in Adjusted EBITDA | (25.8 | ) | (5.6 | ) | (60.3 | ) | (25.7 | ) | ||||||||
| Subtract distributions received for return of capital from
unconsolidated affiliates |
(3.0 | ) | (12.5 | ) | (50.0 | ) | (49.3 | ) | ||||||||
| Add deferred income tax expense | 12.1 | 5.0 | 21.4 | 6.1 | ||||||||||||
| Add the net effect of changes in operating accounts, as applicable | 278.1 | 544.3 | 16.2 | 32.2 | ||||||||||||
| Other miscellaneous adjustments | 13.4 | 18.8 | 72.8 | 72.3 | ||||||||||||
| Net cash flow provided by operating activities (GAAP) | $ | 1,851.0 | $ | 1,846.4 | $ | 6,126.3 | $ | 4,666.3 | ||||||||
Adjusted EBITDA is commonly used as a supplemental financial measure by our management and external users of our financial statements, such as investors, commercial banks, research analysts and rating agencies, to assess the financial performance of our assets without regard to financing methods, capital structures or historical cost basis; the ability of our assets to generate cash sufficient to pay interest and support our indebtedness; and 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 flow provided by operating activities.
|
Enterprise Products Partners L.P. |
Exhibit F | |||||||||||||||
| Total Gross Operating Margin – UNAUDITED | ||||||||||||||||
| ($ in millions) | ||||||||||||||||
| For the Three Months | For the Year | |||||||||||||||
| Ended December 31, | Ended December 31, | |||||||||||||||
| 2018 | 2017 | 2018 | 2017 | |||||||||||||
| Total gross operating margin (non-GAAP) | $ | 2,138.1 | $ | 1,520.1 | $ | 7,325.7 | $ | 5,680.4 | ||||||||
| Adjustments to reconcile non-GAAP total gross operating margin to
GAAP total operating income: |
||||||||||||||||
| Subtract depreciation, amortization and accretion expense
amounts not reflected in gross operating margin |
(438.0 | ) | (392.0 | ) | (1,687.0 | ) | (1,531.3 | ) | ||||||||
| Subtract non-cash asset impairment charges not reflected in
gross operating margin |
(29.1 | ) | (14.6 | ) | (50.5 | ) | (49.8 | ) | ||||||||
| Add net gains attributable to asset sales not reflected in
gross operating margin |
20.6 | 9.6 | 28.7 | 10.7 | ||||||||||||
| Subtract general and administrative costs not reflected in
gross operating margin |
(51.2 | ) | (43.7 | ) | (208.3 | ) | (181.1 | ) | ||||||||
| Total operating income (GAAP) | $ | 1,640.4 | $ | 1,079.4 | $ | 5,408.6 | $ | 3,928.9 | ||||||||
We evaluate segment performance based on our financial measure of gross operating margin. Gross operating margin is an important performance measure of the core profitability of our operations and forms the basis of our internal financial reporting. We believe that investors benefit from having access to the same financial measures that our management uses in evaluating segment results.
The term “total gross operating margin” represents GAAP operating income exclusive of (i) depreciation, amortization and accretion expenses, (ii) impairment charges, (iii) gains and losses attributable to asset sales, and (iv) general and administrative costs. Total gross operating margin includes equity in the earnings of unconsolidated affiliates, but is exclusive of other income and expense transactions, income taxes, the cumulative effect of changes in accounting principles and extraordinary charges. Total gross operating margin is presented on a 100 percent basis before any allocation of earnings to noncontrolling interests. The GAAP financial measure most directly comparable to total gross operating margin is operating income.
Total gross operating margin excludes amounts attributable to shipper make-up rights as described in footnote (4) to Exhibit A of this press release.
View source version on businesswire.com: https://www.businesswire.com/news/home/20190131005203/en/
Source:
Randy Burkhalter, Vice President, Investor Relations, (713) 381-6812
Rick Rainey, Vice President, Media Relations, (713) 381-3635