XML 13 R39.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information (Tables)
9 Months Ended
Sep. 30, 2012
Condensed Consolidating Financial Information [Abstract]  
Condensed Consolidating Financial Information
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
September 30, 2012

 
 
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
 
$
21.3
 
 
$
21.8
 
 
$
(9.8
)
 
$
33.3
 
 
$
--
 
 
$
--
 
 
$
33.3
 
Accounts receivable – trade, net
 
 
1,474.0
 
 
 
2,915.6
 
 
 
(0.2
)
 
 
4,389.4
 
 
 
--
 
 
 
--
 
 
 
4,389.4
 
Accounts receivable – related parties
 
 
155.9
 
 
 
1,412.4
 
 
 
(1,557.9
)
 
 
10.4
 
 
 
85.2
 
 
 
(85.2
)
 
 
10.4
 
Inventories
 
 
924.8
 
 
 
145.7
 
 
 
(1.3
)
 
 
1,069.2
 
 
 
--
 
 
 
--
 
 
 
1,069.2
 
Prepaid and other current assets
 
 
188.5
 
 
 
209.4
 
 
 
(7.2
)
 
 
390.7
 
 
 
0.1
 
 
 
--
 
 
 
390.8
 
Total current assets
 
 
2,764.5
 
 
 
4,704.9
 
 
 
(1,576.4
)
 
 
5,893.0
 
 
 
85.3
 
 
 
(85.2
)
 
 
5,893.1
 
Property, plant and equipment, net
 
 
1,626.1
 
 
 
22,685.2
 
 
 
0.2
 
 
 
24,311.5
 
 
 
--
 
 
 
--
 
 
 
24,311.5
 
Investments in unconsolidated affiliates
 
 
27,583.5
 
 
 
1,684.2
 
 
 
(28,107.3
)
 
 
1,160.4
 
 
 
12,864.1
 
 
 
(12,864.1
)
 
 
1,160.4
 
Intangible assets, net
 
 
78.9
 
 
 
1,517.2
 
 
 
--
 
 
 
1,596.1
 
 
 
--
 
 
 
--
 
 
 
1,596.1
 
Goodwill
 
 
458.9
 
 
 
1,633.4
 
 
 
--
 
 
 
2,092.3
 
 
 
--
 
 
 
--
 
 
 
2,092.3
 
Other assets
 
 
134.5
 
 
 
90.6
 
 
 
(0.9
)
 
 
224.2
 
 
 
0.2
 
 
 
--
 
 
 
224.4
 
Total assets
 
$
32,646.4
 
 
$
32,315.5
 
 
$
(29,684.4
)
 
$
35,277.5
 
 
$
12,949.6
 
 
$
(12,949.3
)
 
$
35,277.8
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current maturities of debt
 
$
1,170.1
 
 
$
29.9
 
 
$
--
 
 
$
1,200.0
 
 
$
--
 
 
$
--
 
 
$
1,200.0
 
Accounts payable – trade
 
 
204.9
 
 
 
603.5
 
 
 
(9.8
)
 
 
798.6
 
 
 
--
 
 
 
--
 
 
 
798.6
 
Accounts payable – related parties
 
 
1,613.8
 
 
 
136.8
 
 
 
(1,552.8
)
 
 
197.8
 
 
 
--
 
 
 
(85.2
)
 
 
112.6
 
Accrued product payables
 
 
1,574.3
 
 
 
2,750.8
 
 
 
(6.6
)
 
 
4,318.5
 
 
 
--
 
 
 
--
 
 
 
4,318.5
 
Accrued interest
 
 
187.3
 
 
 
0.9
 
 
 
--
 
 
 
188.2
 
 
 
--
 
 
 
--
 
 
 
188.2
 
Other current liabilities
 
 
294.8
 
 
 
330.5
 
 
 
(7.2
)
 
 
618.1
 
 
 
--
 
 
 
(0.2
)
 
 
617.9
 
Total current liabilities
 
 
5,045.2
 
 
 
3,852.4
 
 
 
(1,576.4
)
 
 
7,321.2
 
 
 
--
 
 
 
(85.4
)
 
 
7,235.8
 
Long-term debt
 
 
14,732.2
 
 
 
15.0
 
 
 
--
 
 
 
14,747.2
 
 
 
--
 
 
 
--
 
 
 
14,747.2
 
Deferred tax liabilities
 
 
4.2
 
 
 
17.9
 
 
 
(0.9
)
 
 
21.2
 
 
 
--
 
 
 
(0.4
)
 
 
20.8
 
Other long-term liabilities
 
 
22.7
 
 
 
193.4
 
 
 
--
 
 
 
216.1
 
 
 
--
 
 
 
--
 
 
 
216.1
 
Commitments and contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partners' and other owners' equity
 
 
12,842.1
 
 
 
28,161.3
 
 
 
(28,160.0
)
 
 
12,843.4
 
 
 
12,949.6
 
 
 
(12,843.4
)
 
 
12,949.6
 
Noncontrolling interests
 
 
--
 
 
 
75.5
 
 
 
52.9
 
 
 
128.4
 
 
 
--
 
 
 
(20.1
)
 
 
108.3
 
Total equity
 
 
12,842.1
 
 
 
28,236.8
 
 
 
(28,107.1
)
 
 
12,971.8
 
 
 
12,949.6
 
 
 
(12,863.5
)
 
 
13,057.9
 
Total liabilities and equity
 
$
32,646.4
 
 
$
32,315.5
 
 
$
(29,684.4
)
 
$
35,277.5
 
 
$
12,949.6
 
 
$
(12,949.3
)
 
$
35,277.8
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
December 31, 2011

 
 
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
 
$
48.2
 
 
$
21.3
 
 
$
(11.2
)
 
$
58.3
 
 
$
--
 
 
$
--
 
 
$
58.3
 
Accounts receivable – trade, net
 
 
1,599.4
 
 
 
2,913.2
 
 
 
(10.8
)
 
 
4,501.8
 
 
 
--
 
 
 
--
 
 
 
4,501.8
 
Accounts receivable – related parties
 
 
141.1
 
 
 
2,155.5
 
 
 
(2,252.0
)
 
 
44.6
 
 
 
(1.1
)
 
 
--
 
 
 
43.5
 
Inventories
 
 
943.6
 
 
 
170.5
 
 
 
(2.4
)
 
 
1,111.7
 
 
 
--
 
 
 
--
 
 
 
1,111.7
 
Prepaid and other current assets
 
 
216.8
 
 
 
152.6
 
 
 
(16.0
)
 
 
353.4
 
 
 
--
 
 
 
--
 
 
 
353.4
 
Total current assets
 
 
2,949.1
 
 
 
5,413.1
 
 
 
(2,292.4
)
 
 
6,069.8
 
 
 
(1.1
)
 
 
--
 
 
 
6,068.7
 
Property, plant and equipment, net
 
 
1,477.5
 
 
 
20,723.7
 
 
 
(9.6
)
 
 
22,191.6
 
 
 
--
 
 
 
--
 
 
 
22,191.6
 
Investments in unconsolidated affiliates
 
 
27,060.0
 
 
 
8,266.7
 
 
 
(33,467.1
)
 
 
1,859.6
 
 
 
12,114.5
 
 
 
(12,114.5
)
 
 
1,859.6
 
Intangible assets, net
 
 
142.4
 
 
 
1,527.4
 
 
 
(13.6
)
 
 
1,656.2
 
 
 
--
 
 
 
--
 
 
 
1,656.2
 
Goodwill
 
 
458.9
 
 
 
1,633.4
 
 
 
--
 
 
 
2,092.3
 
 
 
--
 
 
 
--
 
 
 
2,092.3
 
Other assets
 
 
146.4
 
 
 
107.5
 
 
 
2.8
 
 
 
256.7
 
 
 
--
 
 
 
--
 
 
 
256.7
 
Total assets
 
$
32,234.3
 
 
$
37,671.8
 
 
$
(35,779.9
)
 
$
34,126.2
 
 
$
12,113.4
 
 
$
(12,114.5
)
 
$
34,125.1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current maturities of debt
 
$
500.0
 
 
$
--
 
 
$
--
 
 
$
500.0
 
 
$
--
 
 
$
--
 
 
$
500.0
 
Accounts payable – trade
 
 
205.6
 
 
 
578.6
 
 
 
(11.2
)
 
 
773.0
 
 
 
--
 
 
 
--
 
 
 
773.0
 
Accounts payable – related parties
 
 
2,407.2
 
 
 
71.9
 
 
 
(2,267.5
)
 
 
211.6
 
 
 
--
 
 
 
--
 
 
 
211.6
 
Accrued product payables
 
 
2,141.0
 
 
 
2,912.4
 
 
 
(6.3
)
 
 
5,047.1
 
 
 
--
 
 
 
--
 
 
 
5,047.1
 
Accrued interest
 
 
287.1
 
 
 
1.0
 
 
 
--
 
 
 
288.1
 
 
 
--
 
 
 
--
 
 
 
288.1
 
Other current liabilities
 
 
298.1
 
 
 
321.8
 
 
 
(7.4
)
 
 
612.5
 
 
 
--
 
 
 
0.1
 
 
 
612.6
 
Total current liabilities
 
 
5,839.0
 
 
 
3,885.7
 
 
 
(2,292.4
)
 
 
7,432.3
 
 
 
--
 
 
 
0.1
 
 
 
7,432.4
 
Long-term debt
 
 
13,975.1
 
 
 
54.3
 
 
 
--
 
 
 
14,029.4
 
 
 
--
 
 
 
--
 
 
 
14,029.4
 
Deferred tax liabilities
 
 
22.2
 
 
 
67.1
 
 
 
2.8
 
 
 
92.1
 
 
 
--
 
 
 
(0.9
)
 
 
91.2
 
Other long-term liabilities
 
 
155.3
 
 
 
197.5
 
 
 
--
 
 
 
352.8
 
 
 
--
 
 
 
--
 
 
 
352.8
 
Commitments and contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partners' and other owners' equity
 
 
12,242.7
 
 
 
28,799.8
 
 
 
(28,946.4
)
 
 
12,096.1
 
 
 
12,113.4
 
 
 
(12,096.1
)
 
 
12,113.4
 
Noncontrolling interests
 
 
--
 
 
 
4,667.4
 
 
 
(4,543.9
)
 
 
123.5
 
 
 
--
 
 
 
(17.6
)
 
 
105.9
 
Total equity
 
 
12,242.7
 
 
 
33,467.2
 
 
 
(33,490.3
)
 
 
12,219.6
 
 
 
12,113.4
 
 
 
(12,113.7
)
 
 
12,219.3
 
Total liabilities and equity
 
$
32,234.3
 
 
$
37,671.8
 
 
$
(35,779.9
)
 
$
34,126.2
 
 
$
12,113.4
 
 
$
(12,114.5
)
 
$
34,125.1
 
 
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
Three Months Ended September 30, 2012

 
 
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
 
$
6,392.6
 
 
$
7,072.5
 
 
$
(2,996.4
)
 
$
10,468.7
 
 
$
--
 
 
$
--
 
 
$
10,468.7
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating costs and expenses
 
 
6,192.8
 
 
 
6,464.8
 
 
 
(2,997.8
)
 
 
9,659.8
 
 
 
--
 
 
 
--
 
 
 
9,659.8
 
General and administrative costs
 
 
(4.4
)
 
 
45.6
 
 
 
--
 
 
 
41.2
 
 
 
0.2
 
 
 
--
 
 
 
41.4
 
Total costs and expenses
 
 
6,188.4
 
 
 
6,510.4
 
 
 
(2,997.8
)
 
 
9,701.0
 
 
 
0.2
 
 
 
--
 
 
 
9,701.2
 
Equity in income of unconsolidated affiliates
 
 
581.4
 
 
 
25.7
 
 
 
(586.1
)
 
 
21.0
 
 
 
587.0
 
 
 
(587.0
)
 
 
21.0
 
Operating income
 
 
785.6
 
 
 
587.8
 
 
 
(584.7
)
 
 
788.7
 
 
 
586.8
 
 
 
(587.0
)
 
 
788.5
 
Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
(199.0
)
 
 
(0.7
)
 
 
--
 
 
 
(199.7
)
 
 
--
 
 
 
--
 
 
 
(199.7
)
Other, net
 
 
--
 
 
 
1.5
 
 
 
--
 
 
 
1.5
 
 
 
--
 
 
 
--
 
 
 
1.5
 
Total other expense, net
 
 
(199.0
)
 
 
0.8
 
 
 
--
 
 
 
(198.2
)
 
 
--
 
 
 
--
 
 
 
(198.2
)
Income before income taxes
 
 
586.6
 
 
 
588.6
 
 
 
(584.7
)
 
 
590.5
 
 
 
586.8
 
 
 
(587.0
)
 
 
590.3
 
Provision for income taxes
 
 
(1.4
)
 
 
(0.8
)
 
 
--
 
 
 
(2.2
)
 
 
--
 
 
 
(0.2
)
 
 
(2.4
)
Net income
 
 
585.2
 
 
 
587.8
 
 
 
(584.7
)
 
 
588.3
 
 
 
586.8
 
 
 
(587.2
)
 
 
587.9
 
Net loss (income) attributable to noncontrolling interests
 
 
--
 
 
 
(0.4
)
 
 
(1.2
)
 
 
(1.6
)
 
 
--
 
 
 
0.5
 
 
 
(1.1
)
Net income attributable to entity
 
$
585.2
 
 
$
587.4
 
 
$
(585.9
)
 
$
586.7
 
 
$
586.8
 
 
$
(586.7
)
 
$
586.8
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
Three Months Ended September 30, 2011

 
 
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
 
$
8,270.5
 
 
$
7,066.8
 
 
$
(4,010.2
)
 
$
11,327.1
 
 
$
--
 
 
$
--
 
 
$
11,327.1
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating costs and expenses
 
 
8,137.1
 
 
 
6,478.9
 
 
 
(4,011.4
)
 
 
10,604.6
 
 
 
--
 
 
 
--
 
 
 
10,604.6
 
General and administrative costs
 
 
3.6
 
 
 
45.7
 
 
 
--
 
 
 
49.3
 
 
 
0.7
 
 
 
--
 
 
 
50.0
 
Total costs and expenses
 
 
8,140.7
 
 
 
6,524.6
 
 
 
(4,011.4
)
 
 
10,653.9
 
 
 
0.7
 
 
 
--
 
 
 
10,654.6
 
Equity in income of unconsolidated affiliates
 
 
524.1
 
 
 
16.6
 
 
 
(532.1
)
 
 
8.6
 
 
 
472.1
 
 
 
(472.1
)
 
 
8.6
 
Operating income
 
 
653.9
 
 
 
558.8
 
 
 
(530.9
)
 
 
681.8
 
 
 
471.4
 
 
 
(472.1
)
 
 
681.1
 
Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
(180.7
)
 
 
(10.1
)
 
 
1.8
 
 
 
(189.0
)
 
 
--
 
 
 
--
 
 
 
(189.0
)
Other, net
 
 
2.0
 
 
 
(1.2
)
 
 
(1.8
)
 
 
(1.0
)
 
 
--
 
 
 
--
 
 
 
(1.0
)
Total other expense, net
 
 
(178.7
)
 
 
(11.3
)
 
 
--
 
 
 
(190.0
)
 
 
--
 
 
 
--
 
 
 
(190.0
)
Income before income taxes
 
 
475.2
 
 
 
547.5
 
 
 
(530.9
)
 
 
491.8
 
 
 
471.4
 
 
 
(472.1
)
 
 
491.1
 
Provision for income taxes
 
 
(4.6
)
 
 
(6.9
)
 
 
--
 
 
 
(11.5
)
 
 
--
 
 
 
(0.1
)
 
 
(11.6
)
Net income
 
 
470.6
 
 
 
540.6
 
 
 
(530.9
)
 
 
480.3
 
 
 
471.4
 
 
 
(472.2
)
 
 
479.5
 
Net loss (income) attributable to noncontrolling interests
 
 
--
 
 
 
(9.4
)
 
 
1.0
 
 
 
(8.4
)
 
 
--
 
 
 
0.3
 
 
 
(8.1
)
Net income attributable to entity
 
$
470.6
 
 
$
531.2
 
 
$
(529.9
)
 
$
471.9
 
 
$
471.4
 
 
$
(471.9
)
 
$
471.4
 
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
Nine Months Ended September 30, 2012

 
 
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
 
$
20,066.0
 
 
$
20,927.0
 
 
$
(9,482.0
)
 
$
31,511.0
 
 
$
--
 
 
$
--
 
 
$
31,511.0
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating costs and expenses
 
 
19,467.0
 
 
 
19,151.4
 
 
 
(9,481.9
)
 
 
29,136.5
 
 
 
--
 
 
 
--
 
 
 
29,136.5
 
General and administrative costs
 
 
20.1
 
 
 
108.9
 
 
 
--
 
 
 
129.0
 
 
 
1.2
 
 
 
--
 
 
 
130.2
 
Total costs and expenses
 
 
19,487.1
 
 
 
19,260.3
 
 
 
(9,481.9
)
 
 
29,265.5
 
 
 
1.2
 
 
 
--
 
 
 
29,266.7
 
Equity in income of unconsolidated affiliates
 
 
1,774.7
 
 
 
53.1
 
 
 
(1,785.6
)
 
 
42.2
 
 
 
1,805.6
 
 
 
(1,805.6
)
 
 
42.2
 
Operating income
 
 
2,353.6
 
 
 
1,719.8
 
 
 
(1,785.7
)
 
 
2,287.7
 
 
 
1,804.4
 
 
 
(1,805.6
)
 
 
2,286.5
 
Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
(570.3
)
 
 
(2.5
)
 
 
--
 
 
 
(572.8
)
 
 
--
 
 
 
--
 
 
 
(572.8
)
Other, net
 
 
0.1
 
 
 
73.3
 
 
 
--
 
 
 
73.4
 
 
 
--
 
 
 
--
 
 
 
73.4
 
Total other expense, net
 
 
(570.2
)
 
 
70.8
 
 
 
--
 
 
 
(499.4
)
 
 
--
 
 
 
--
 
 
 
(499.4
)
Income before income taxes
 
 
1,783.4
 
 
 
1,790.6
 
 
 
(1,785.7
)
 
 
1,788.3
 
 
 
1,804.4
 
 
 
(1,805.6
)
 
 
1,787.1
 
Benefit from income taxes
 
 
21.0
 
 
 
2.9
 
 
 
-
 
 
 
23.9
 
 
 
--
 
 
 
(0.4
)
 
 
23.5
 
Net income
 
 
1,804.4
 
 
 
1,793.5
 
 
 
(1,785.7
)
 
 
1,812.2
 
 
 
1,804.4
 
 
 
(1,806.0
)
 
 
1,810.6
 
Net loss (income) attributable to noncontrolling interests
 
 
--
 
 
 
(4.6
)
 
 
(3.2
)
 
 
(7.8
)
 
 
--
 
 
 
1.6
 
 
 
(6.2
)
Net income attributable to entity
 
$
1,804.4
 
 
$
1,788.9
 
 
$
(1,788.9
)
 
$
1,804.4
 
 
$
1,804.4
 
 
$
(1,804.4
)
 
$
1,804.4
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
Nine Months Ended September 30, 2011

 
 
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
 
$
24,554.8
 
 
$
20,340.2
 
 
$
(12,167.7
)
 
$
32,727.3
 
 
$
--
 
 
$
--
 
 
$
32,727.3
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating costs and expenses
 
 
24,139.5
 
 
 
18,704.2
 
 
 
(12,168.7
)
 
 
30,675.0
 
 
 
--
 
 
 
--
 
 
 
30,675.0
 
General and administrative costs
 
 
7.9
 
 
 
123.2
 
 
 
--
 
 
 
131.1
 
 
 
7.2
 
 
 
--
 
 
 
138.3
 
Total costs and expenses
 
 
24,147.4
 
 
 
18,827.4
 
 
 
(12,168.7
)
 
 
30,806.1
 
 
 
7.2
 
 
 
--
 
 
 
30,813.3
 
Equity in income of unconsolidated affiliates
 
 
1,474.9
 
 
 
73.3
 
 
 
(1,512.3
)
 
 
35.9
 
 
 
1,333.0
 
 
 
(1,333.0
)
 
 
35.9
 
Operating income
 
 
1,882.3
 
 
 
1,586.1
 
 
 
(1,511.3
)
 
 
1,957.1
 
 
 
1,325.8
 
 
 
(1,333.0
)
 
 
1,949.9
 
Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
(543.7
)
 
 
(23.0
)
 
 
5.6
 
 
 
(561.1
)
 
 
--
 
 
 
--
 
 
 
(561.1
)
Other, net
 
 
5.9
 
 
 
(0.5
)
 
 
(5.6
)
 
 
(0.2
)
 
 
--
 
 
 
--
 
 
 
(0.2
)
Total other expense, net
 
 
(537.8
)
 
 
(23.5
)
 
 
--
 
 
 
(561.3
)
 
 
--
 
 
 
--
 
 
 
(561.3
)
Income before income taxes
 
 
1,344.5
 
 
 
1,562.6
 
 
 
(1,511.3
)
 
 
1,395.8
 
 
 
1,325.8
 
 
 
(1,333.0
)
 
 
1,388.6
 
Provision for income taxes
 
 
(13.1
)
 
 
(12.8
)
 
 
--
 
 
 
(25.9
)
 
 
--
 
 
 
(0.2
)
 
 
(26.1
)
Net income
 
 
1,331.4
 
 
 
1,549.8
 
 
 
(1,511.3
)
 
 
1,369.9
 
 
 
1,325.8
 
 
 
(1,333.2
)
 
 
1,362.5
 
Net loss (income) attributable to noncontrolling interests
 
 
--
 
 
 
(20.3
)
 
 
(17.2
)
 
 
(37.5
)
 
 
--
 
 
 
0.8
 
 
 
(36.7
)
Net income attributable to entity
 
$
1,331.4
 
 
$
1,529.5
 
 
$
(1,528.5
)
 
$
1,332.4
 
 
$
1,325.8
 
 
$
(1,332.4
)
 
$
1,325.8
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
Three Months Ended September 30, 2012

 
 
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
 
$
559.8
 
 
$
543.5
 
 
$
(584.7
)
 
$
518.6
 
 
$
517.2
 
 
$
(517.5
)
 
$
518.3
 
Comprehensive income attributable to noncontrolling interests
 
 
--
 
 
 
(0.4
)
 
 
(1.2
)
 
 
(1.6
)
 
 
--
 
 
 
0.5
 
 
 
(1.1
)
Comprehensive income attributable to entity
 
$
559.8
 
 
$
543.1
 
 
$
(585.9
)
 
$
517.0
 
 
$
517.2
 
 
$
(517.0
)
 
$
517.2
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
Three Months Ended September 30, 2011

 
 
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
 
$
220.8
 
 
$
560.8
 
 
$
(530.9
)
 
$
250.7
 
 
$
241.9
 
 
$
(242.6
)
 
$
250.0
 
Comprehensive income attributable to noncontrolling interests
 
 
--
 
 
 
(9.4
)
 
 
1.0
 
 
 
(8.4
)
 
 
--
 
 
 
0.3
 
 
 
(8.1
)
Comprehensive income attributable to entity
 
$
220.8
 
 
$
551.4
 
 
$
(529.9
)
 
$
242.3
 
 
$
241.9
 
 
$
(242.3
)
 
$
241.9
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
Nine Months Ended September 30, 2012

 
 
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
 
$
1,743.4
 
 
$
1,817.5
 
 
$
(1,785.7
)
 
$
1,775.2
 
 
$
1,767.5
 
 
$
(1,769.0
)
 
$
1,773.7
 
Comprehensive income attributable to noncontrolling interests
 
 
--
 
 
 
(4.6
)
 
 
(3.2
)
 
 
(7.8
)
 
 
--
 
 
 
1.6
 
 
 
(6.2
)
Comprehensive income attributable to entity
 
$
1,743.4
 
 
$
1,812.9
 
 
$
(1,788.9
)
 
$
1,767.4
 
 
$
1,767.5
 
 
$
(1,767.4
)
 
$
1,767.5
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
Nine Months Ended September 30, 2011

 
 
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
 
$
1,038.0
 
 
$
1,539.9
 
 
$
(1,511.3
)
 
$
1,066.6
 
 
$
1,022.6
 
 
$
(1,029.9
)
 
$
1,059.3
 
Comprehensive income attributable to noncontrolling interests
 
 
--
 
 
 
(20.3
)
 
 
(17.2
)
 
 
(37.5
)
 
 
--
 
 
 
0.8
 
 
 
(36.7
)
Comprehensive income attributable to entity
 
$
1,038.0
 
 
$
1,519.6
 
 
$
(1,528.5
)
 
$
1,029.1
 
 
$
1,022.6
 
 
$
(1,029.1
)
 
$
1,022.6
 
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2012

 
 
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
 
$
1,804.4
 
 
$
1,793.5
 
 
$
(1,785.7
)
 
$
1,812.2
 
 
$
1,804.4
 
 
$
(1,806.0
)
 
$
1,810.6
 
Reconciliation of net income to net cash flows provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation, amortization and accretion
 
 
89.9
 
 
 
728.0
 
 
 
--
 
 
 
817.9
 
 
 
--
 
 
 
--
 
 
 
817.9
 
Equity in income of unconsolidated affiliates
 
 
(1,774.7
)
 
 
(53.1
)
 
 
1,785.6
 
 
 
(42.2
)
 
 
(1,805.6
)
 
 
1,805.6
 
 
 
(42.2
)
Distributions received from unconsolidated affiliates
 
 
2,898.7
 
 
 
54.3
 
 
 
(2,885.5
)
 
 
67.5
 
 
 
1,643.4
 
 
 
(1,643.4
)
 
 
67.5
 
 Net effect of changes in operating accounts and other operating activities
 
 
(2,005.1
)
 
 
1,057.8
 
 
 
1.4
 
 
 
(945.9
)
 
 
(92.5
)
 
 
0.4
 
 
 
(1,038.0
)
Net cash flows provided by operating activities
 
 
1,013.2
 
 
 
3,580.5
 
 
 
(2,884.2
)
 
 
1,709.5
 
 
 
1,549.7
 
 
 
(1,643.4
)
 
 
1,615.8
 
Investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Capital expenditures, net of contributions in aid of construction costs
 
 
(161.2
)
 
 
(2,536.7
)
 
 
--
 
 
 
(2,697.9
)
 
 
--
 
 
 
--
 
 
 
(2,697.9
)
Proceeds from asset sales
 
 
1,109.1
 
 
 
28.3
 
 
 
--
 
 
 
1,137.4
 
 
 
--
 
 
 
--
 
 
 
1,137.4
 
Other investing activities
 
 
(2,161.7
)
 
 
(224.2
)
 
 
2,051.4
 
 
 
(334.5
)
 
 
(571.5
)
 
 
571.5
 
 
 
(334.5
)
Cash used in investing activities
 
 
(1,213.8
)
 
 
(2,732.6
)
 
 
2,051.4
 
 
 
(1,895.0
)
 
 
(571.5
)
 
 
571.5
 
 
 
(1,895.0
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings under debt agreements
 
 
7,141.4
 
 
 
--
 
 
 
--
 
 
 
7,141.4
 
 
 
--
 
 
 
--
 
 
 
7,141.4
 
Repayments of debt
 
 
(5,706.5
)
 
 
(9.5
)
 
 
--
 
 
 
(5,716.0
)
 
 
--
 
 
 
--
 
 
 
(5,716.0
)
Cash distributions paid to partners
 
 
(1,643.4
)
 
 
(2,889.7
)
 
 
2,889.7
 
 
 
(1,643.4
)
 
 
(1,613.4
)
 
 
1,643.4
 
 
 
(1,613.4
)
 Cash distributions paid to noncontrolling interests
 
 
--
 
 
 
(7.1
)
 
 
(4.2
)
 
 
(11.3
)
 
 
--
 
 
 
--
 
 
 
(11.3
)
 Cash contributions from noncontrolling interests
 
 
--
 
 
 
--
 
 
 
6.5
 
 
 
6.5
 
 
 
--
 
 
 
--
 
 
 
6.5
 
 Net cash proceeds from issuance of common units
 
 
--
 
 
 
--
 
 
 
--
 
 
 
--
 
 
 
654.8
 
 
 
--
 
 
 
654.8
 
Cash contributions from owners
 
 
571.5
 
 
 
2,057.8
 
 
 
(2,057.8
)
 
 
571.5
 
 
 
--
 
 
 
(571.5
)
 
 
--
 
Other financing activities
 
 
(168.5
)
 
 
--
 
 
 
--
 
 
 
(168.5
)
 
 
(19.6
)
 
 
--
 
 
 
(188.1
)
 Cash provided by (used in) financing activities
 
 
194.5
 
 
 
(848.5
)
 
 
834.2
 
 
 
180.2
 
 
 
(978.2
)
 
 
1,071.9
 
 
 
273.9
 
Net change in cash and cash equivalents
 
 
(6.1
)
 
 
(0.6
)
 
 
1.4
 
 
 
(5.3
)
 
 
--
 
 
 
--
 
 
 
(5.3
)
Cash and cash equivalents, January 1
 
 
9.7
 
 
 
21.3
 
 
 
(11.2
)
 
 
19.8
 
 
 
--
 
 
 
--
 
 
 
19.8
 
Cash and cash equivalents, September 30
 
$
3.6
 
 
$
20.7
 
 
$
(9.8
)
 
$
14.5
 
 
$
--
 
 
$
--
 
 
$
14.5
 
 
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
Nine Months Ended September 30, 2011

 
 
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
 
$
1,331.4
 
 
$
1,549.8
 
 
$
(1,511.3
)
 
$
1,369.9
 
 
$
1,325.8
 
 
$
(1,333.2
)
 
$
1,362.5
 
Reconciliation of net income to net cash flows provided by operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation, amortization and accretion
 
 
86.4
 
 
 
653.8
 
 
 
(1.0
)
 
 
739.2
 
 
 
--
 
 
 
--
 
 
 
739.2
 
Equity in income of unconsolidated affiliates
 
 
(1,474.9
)
 
 
(73.3
)
 
 
1,512.3
 
 
 
(35.9
)
 
 
(1,333.0
)
 
 
1,333.0
 
 
 
(35.9
)
Distributions received from unconsolidated affiliates
 
 
141.6
 
 
 
164.1
 
 
 
(183.2
)
 
 
122.5
 
 
 
1,480.2
 
 
 
(1,480.2
)
 
 
122.5
 
 Net effect of changes in operating accounts and other operating activities
 
 
1,116.0
 
 
 
(521.5
)
 
 
(550.8
)
 
 
43.7
 
 
 
(4.3
)
 
 
0.5
 
 
 
39.9
 
Net cash flows provided by operating activities
 
 
1,200.5
 
 
 
1,772.9
 
 
 
(734.0
)
 
 
2,239.4
 
 
 
1,468.7
 
 
 
(1,479.9
)
 
 
2,228.2
 
Investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 Capital expenditures, net of contributions in aid of construction costs
 
 
(81.8
)
 
 
(2,698.1
)
 
 
--
 
 
 
(2,779.9
)
 
 
--
 
 
 
--
 
 
 
(2,779.9
)
Proceeds from asset sales
 
 
0.1
 
 
 
440.4
 
 
 
--
 
 
 
440.5
 
 
 
--
 
 
 
--
 
 
 
440.5
 
Other investing activities
 
 
(2,004.1
)
 
 
(16.6
)
 
 
2,021.5
 
 
 
0.8
 
 
 
(71.2
)
 
 
71.2
 
 
 
0.8
 
Cash used in investing activities
 
 
(2,085.8
)
 
 
(2,274.3
)
 
 
2,021.5
 
 
 
(2,338.6
)
 
 
(71.2
)
 
 
71.2
 
 
 
(2,338.6
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings under debt agreements
 
 
6,005.1
 
 
 
560.0
 
 
 
--
 
 
 
6,565.1
 
 
 
--
 
 
 
--
 
 
 
6,565.1
 
Repayments of debt
 
 
(3,641.0
)
 
 
(1,348.3
)
 
 
--
 
 
 
(4,989.3
)
 
 
--
 
 
 
--
 
 
 
(4,989.3
)
Cash distributions paid to partners
 
 
(1,480.2
)
 
 
(679.0
)
 
 
679.0
 
 
 
(1,480.2
)
 
 
(1,459.7
)
 
 
1,480.2
 
 
 
(1,459.7
)
 Cash distributions paid to noncontrolling interests
 
 
--
 
 
 
(103.7
)
 
 
51.7
 
 
 
(52.0
)
 
 
--
 
 
 
--
 
 
 
(52.0
)
 Cash contributions from noncontrolling interests
 
 
--
 
 
 
724.9
 
 
 
(719.9
)
 
 
5.0
 
 
 
--
 
 
 
(0.3
)
 
 
4.7
 Net cash proceeds from issuance of common units
 
 
--
 
 
 
--
 
 
 
--
 
 
 
--
 
 
 
67.1
 
 
 
--
 
 
 
67.1
 
Cash contributions from owners
 
 
71.2
 
 
 
1,323.5
 
 
 
(1,323.5
)
 
 
71.2
 
 
 
--
 
 
 
(71.2
)
 
 
--
 
Other financing activities
 
 
(57.0
)
 
 
--
 
 
 
--
 
 
 
(57.0
)
 
 
(4.9
)
 
 
--
 
 
 
(61.9
)
 Cash provided by (used in) financing activities
 
 
898.1
 
 
 
477.4
 
 
 
(1,312.7
)
 
 
62.8
 
 
 
(1,397.5
)
 
 
1,408.7
 
 
 
74.0
 
Net change in cash and cash equivalents
 
 
12.8
 
 
 
(24.0
)
 
 
(25.2
)
 
 
(36.4
)
 
 
--
 
 
 
--
 
 
 
(36.4
)
Cash and cash equivalents, January 1
 
 
0.5
 
 
 
67.9
 
 
 
(2.9
)
 
 
65.5
 
 
 
--
 
 
 
--
 
 
 
65.5
 
Cash and cash equivalents, September 30
 
$
13.3
 
 
$
43.9
 
 
$
(28.1
)
 
$
29.1
 
 
$
--
 
 
$
--
 
 
$
29.1