XML 33 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information (Tables)
9 Months Ended
Sep. 30, 2013
Condensed Consolidating Financial Information [Abstract]  
Condensed Consolidating Financial Information
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
September 30, 2013

 
 
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
 
$
36.6
 
 
$
31.9
 
 
$
(23.0
)
 
$
45.5
 
 
$
--
 
 
$
--
 
 
$
45.5
 
Accounts receivable – trade, net
 
 
1,846.8
 
 
 
3,624.8
 
 
 
(2.5
)
 
 
5,469.1
 
 
 
--
 
 
 
--
 
 
 
5,469.1
 
Accounts receivable – related parties
 
 
317.4
 
 
 
1,452.9
 
 
 
(1,757.1
)
 
 
13.2
 
 
 
--
 
 
 
(0.4
)
 
 
12.8
 
Inventories
 
 
1,526.9
 
 
 
336.6
 
 
 
(1.1
)
 
 
1,862.4
 
 
 
--
 
 
 
--
 
 
 
1,862.4
 
Prepaid and other current assets
 
 
165.2
 
 
 
225.1
 
 
 
(9.4
)
 
 
380.9
 
 
 
0.2
 
 
 
--
 
 
 
381.1
 
Total current assets
 
 
3,892.9
 
 
 
5,671.3
 
 
 
(1,793.1
)
 
 
7,771.1
 
 
 
0.2
 
 
 
(0.4
)
 
 
7,770.9
 
Property, plant and equipment, net
 
 
1,863.3
 
 
 
24,588.6
 
 
 
2.0
 
 
 
26,453.9
 
 
 
--
 
 
 
--
 
 
 
26,453.9
 
Investments in unconsolidated affiliates
 
 
30,113.0
 
 
 
2,598.8
 
 
 
(30,577.3
)
 
 
2,134.5
 
 
 
14,472.9
 
 
 
(14,472.9
)
 
 
2,134.5
 
Intangible assets, net
 
 
77.3
 
 
 
1,410.3
 
 
 
--
 
 
 
1,487.6
 
 
 
--
 
 
 
--
 
 
 
1,487.6
 
Goodwill
 
 
458.9
 
 
 
1,621.1
 
 
 
--
 
 
 
2,080.0
 
 
 
--
 
 
 
--
 
 
 
2,080.0
 
Other assets
 
 
128.7
 
 
 
73.2
 
 
 
(3.9
)
 
 
198.0
 
 
 
0.1
 
 
 
--
 
 
 
198.1
 
Total assets
 
$
36,534.1
 
 
$
35,963.3
 
 
$
(32,372.3
)
 
$
40,125.1
 
 
$
14,473.2
 
 
$
(14,473.3
)
 
$
40,125.0
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current maturities of debt
 
$
1,049.9
 
 
$
--
 
 
$
--
 
 
$
1,049.9
 
 
$
--
 
 
$
--
 
 
$
1,049.9
 
Accounts payable – trade
 
 
353.1
 
 
 
710.1
 
 
 
(23.0
)
 
 
1,040.2
 
 
 
0.1
 
 
 
--
 
 
 
1,040.3
 
Accounts payable – related parties
 
 
1,588.6
 
 
 
261.7
 
 
 
(1,754.5
)
 
 
95.8
 
 
 
1.0
 
 
 
(0.3
)
 
 
96.5
 
Accrued product payables
 
 
2,364.1
 
 
 
3,614.9
 
 
 
(6.2
)
 
 
5,972.8
 
 
 
--
 
 
 
--
 
 
 
5,972.8
 
Accrued interest
 
 
167.9
 
 
 
0.3
 
 
 
--
 
 
 
168.2
 
 
 
--
 
 
 
--
 
 
 
168.2
 
Other current liabilities
 
 
90.7
 
 
 
315.8
 
 
 
(9.3
)
 
 
397.2
 
 
 
--
 
 
 
(1.1
)
 
 
396.1
 
Total current liabilities
 
 
5,614.3
 
 
 
4,902.8
 
 
 
(1,793.0
)
 
 
8,724.1
 
 
 
1.1
 
 
 
(1.4
)
 
 
8,723.8
 
Long-term debt
 
 
16,466.6
 
 
 
15.0
 
 
 
--
 
 
 
16,481.6
 
 
 
--
 
 
 
--
 
 
 
16,481.6
 
Deferred tax liabilities
 
 
3.6
 
 
 
53.3
 
 
 
(3.9
)
 
 
53.0
 
 
 
--
 
 
 
2.0
 
 
 
55.0
 
Other long-term liabilities
 
 
11.3
 
 
 
171.2
 
 
 
(0.1
)
 
 
182.4
 
 
 
--
 
 
 
--
 
 
 
182.4
 
Commitments and contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partners' and other owners' equity
 
 
14,438.3
 
 
 
30,748.3
 
 
 
(30,739.0
)
 
 
14,447.6
 
 
 
14,472.1
 
 
 
(14,447.6
)
 
 
14,472.1
 
Noncontrolling interests
 
 
--
 
 
 
72.7
 
 
 
163.7
 
 
 
236.4
 
 
 
--
 
 
 
(26.3
)
 
 
210.1
 
Total equity
 
 
14,438.3
 
 
 
30,821.0
 
 
 
(30,575.3
)
 
 
14,684.0
 
 
 
14,472.1
 
 
 
(14,473.9
)
 
 
14,682.2
 
Total liabilities and equity
 
$
36,534.1
 
 
$
35,963.3
 
 
$
(32,372.3
)
 
$
40,125.1
 
 
$
14,473.2
 
 
$
(14,473.3
)
 
$
40,125.0
 
 
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
December 31, 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
 
$
4.3
 
 
$
28.0
 
 
$
(12.1
)
 
$
20.2
 
 
$
0.2
 
 
$
--
 
 
$
20.4
 
Accounts receivable – trade, net
 
 
1,585.2
 
 
 
2,768.7
 
 
 
(3.0
)
 
 
4,350.9
 
 
 
--
 
 
 
--
 
 
 
4,350.9
 
Accounts receivable – related parties
 
 
180.5
 
 
 
1,372.8
 
 
 
(1,550.8
)
 
 
2.5
 
 
 
(0.6
)
 
 
0.6
 
 
 
2.5
 
Inventories
 
 
853.6
 
 
 
235.6
 
 
 
(0.8
)
 
 
1,088.4
 
 
 
--
 
 
 
--
 
 
 
1,088.4
 
Prepaid and other current assets
 
 
154.9
 
 
 
231.8
 
 
 
(5.8
)
 
 
380.9
 
 
 
--
 
 
 
--
 
 
 
380.9
 
Total current assets
 
 
2,778.5
 
 
 
4,636.9
 
 
 
(1,572.5
)
 
 
5,842.9
 
 
 
(0.4
)
 
 
0.6
 
 
 
5,843.1
 
Property, plant and equipment, net
 
 
1,673.6
 
 
 
23,170.8
 
 
 
2.0
 
 
 
24,846.4
 
 
 
--
 
 
 
--
 
 
 
24,846.4
 
Investments in unconsolidated affiliates
 
 
28,454.4
 
 
 
1,846.9
 
 
 
(28,906.7
)
 
 
1,394.6
 
 
 
13,188.0
 
 
 
(13,188.0
)
 
 
1,394.6
 
Intangible assets, net
 
 
78.5
 
 
 
1,488.3
 
 
 
--
 
 
 
1,566.8
 
 
 
--
 
 
 
--
 
 
 
1,566.8
 
Goodwill
 
 
458.9
 
 
 
1,627.9
 
 
 
--
 
 
 
2,086.8
 
 
 
--
 
 
 
--
 
 
 
2,086.8
 
Other assets
 
 
126.0
 
 
 
71.4
 
 
 
(0.9
)
 
 
196.5
 
 
 
0.2
 
 
 
--
 
 
 
196.7
 
Total assets
 
$
33,569.9
 
 
$
32,842.2
 
 
$
(30,478.1
)
 
$
35,934.0
 
 
$
13,187.8
 
 
$
(13,187.4
)
 
$
35,934.4
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current maturities of debt
 
$
1,516.7
 
 
$
29.9
 
 
$
--
 
 
$
1,546.6
 
 
$
--
 
 
$
--
 
 
$
1,546.6
 
Accounts payable – trade
 
 
226.7
 
 
 
549.8
 
 
 
(12.1
)
 
 
764.4
 
 
 
0.1
 
 
 
--
 
 
 
764.5
 
Accounts payable – related parties
 
 
1,584.2
 
 
 
92.9
 
 
 
(1,550.6
)
 
 
126.5
 
 
 
--
 
 
 
0.6
 
 
 
127.1
 
Accrued product payables
 
 
1,851.8
 
 
 
2,628.4
 
 
 
(4.0
)
 
 
4,476.2
 
 
 
--
 
 
 
--
 
 
 
4,476.2
 
Accrued interest
 
 
300.1
 
 
 
0.7
 
 
 
--
 
 
 
300.8
 
 
 
--
 
 
 
--
 
 
 
300.8
 
Other current liabilities
 
 
266.5
 
 
 
280.0
 
 
 
(5.8
)
 
 
540.7
 
 
 
--
 
 
 
(0.2
)
 
 
540.5
 
Total current liabilities
 
 
5,746.0
 
 
 
3,581.7
 
 
 
(1,572.5
)
 
 
7,755.2
 
 
 
0.1
 
 
 
0.4
 
 
 
7,755.7
 
Long-term debt
 
 
14,640.2
 
 
 
15.0
 
 
 
--
 
 
 
14,655.2
 
 
 
--
 
 
 
--
 
 
 
14,655.2
 
Deferred tax liabilities
 
 
5.1
 
 
 
17.7
 
 
 
(0.9
)
 
 
21.9
 
 
 
--
 
 
 
0.6
 
 
 
22.5
 
Other long-term liabilities
 
 
15.6
 
 
 
189.4
 
 
 
--
 
 
 
205.0
 
 
 
--
 
 
 
--
 
 
 
205.0
 
Commitments and contingencies
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partners' and other owners' equity
 
 
13,163.0
 
 
 
28,963.7
 
 
 
(28,961.1
)
 
 
13,165.6
 
 
 
13,187.7
 
 
 
(13,165.6
)
 
 
13,187.7
 
Noncontrolling interests
 
 
--
 
 
 
74.7
 
 
 
56.4
 
 
 
131.1
 
 
 
--
 
 
 
(22.8
)
 
 
108.3
 
Total equity
 
 
13,163.0
 
 
 
29,038.4
 
 
 
(28,904.7
)
 
 
13,296.7
 
 
 
13,187.7
 
 
 
(13,188.4
)
 
 
13,296.0
 
Total liabilities and equity
 
$
33,569.9
 
 
$
32,842.2
 
 
$
(30,478.1
)
 
$
35,934.0
 
 
$
13,187.8
 
 
$
(13,187.4
)
 
$
35,934.4
 
 
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
Three Months Ended September 30, 2013

 
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
$
7,070.3
$
8,588.4
$
(3,565.4
)
$
12,093.3
$
--
$
--
$
12,093.3
Costs and expenses:
Operating costs and expenses
6,858.0
7,980.9
(3,565.4
)
11,273.5
--
--
11,273.5
General and administrative costs
7.6
36.0
--
43.6
0.3
--
43.9
Total costs and expenses
6,865.6
8,016.9
(3,565.4
)
11,317.1
0.3
--
11,317.4
Equity in income of unconsolidated affiliates
577.2
47.8
(581.0
)
44.0
592.3
(592.3
)
44.0
Operating income
781.9
619.3
(581.0
)
820.2
592.0
(592.3
)
819.9
Other income (expense):
Interest expense
(208.0
)
(0.3
)
--
(208.3
)
--
--
(208.3
)
Other, net
0.1
0.5
--
0.6
--
--
0.6
Total other expense, net
(207.9
)
0.2
--
(207.7
)
--
--
(207.7
)
Income before income taxes
574.0
619.5
(581.0
)
612.5
592.0
(592.3
)
612.2
Benefit from (provision for) income taxes
17.7
(36.8
)
--
(19.1
)
--
(0.3
)
(19.4
)
Net income
591.7
582.7
(581.0
)
593.4
592.0
(592.6
)
592.8
Net income attributable to noncontrolling interests
--
(0.2
)
(1.6
)
(1.8
)
--
1.0
(0.8
)
Net income attributable to entity
$
591.7
$
582.5
$
(582.6
)
$
591.6
$
592.0
$
(591.6
)
$
592.0

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 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
Nine Months Ended September 30, 2013

 
 
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
 
$
20,916.8
 
 
$
24,044.5
 
 
$
(10,335.6
)
 
$
34,625.7
 
 
$
--
 
 
$
--
 
 
$
34,625.7
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating costs and expenses
 
 
20,328.5
 
 
 
22,068.2
 
 
 
(10,335.6
)
 
 
32,061.1
 
 
 
--
 
 
 
--
 
 
 
32,061.1
 
General and administrative costs
 
 
19.7
 
 
 
118.0
 
 
 
--
 
 
 
137.7
 
 
 
1.2
 
 
 
--
 
 
 
138.9
 
Total costs and expenses
 
 
20,348.2
 
 
 
22,186.2
 
 
 
(10,335.6
)
 
 
32,198.8
 
 
 
1.2
 
 
 
--
 
 
 
32,200.0
 
Equity in income of unconsolidated affiliates
 
 
1,936.2
 
 
 
141.9
 
 
 
(1,952.0
)
 
 
126.1
 
 
 
1,899.2
 
 
 
(1,899.2
)
 
 
126.1
 
Operating income
 
 
2,504.8
 
 
 
2,000.2
 
 
 
(1,952.0
)
 
 
2,553.0
 
 
 
1,898.0
 
 
 
(1,899.2
)
 
 
2,551.8
 
Other income (expense):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
(603.0
)
 
 
(1.4
)
 
 
--
 
 
 
(604.4
)
 
 
--
 
 
 
--
 
 
 
(604.4
)
Other, net
 
 
0.3
 
 
 
(0.1
)
 
 
--
 
 
 
0.2
 
 
 
--
 
 
 
--
 
 
 
0.2
 
Total other expense, net
 
 
(602.7
)
 
 
(1.5
)
 
 
--
 
 
 
(604.2
)
 
 
--
 
 
 
--
 
 
 
(604.2
)
Income before income taxes
 
 
1,902.1
 
 
 
1,998.7
 
 
 
(1,952.0
)
 
 
1,948.8
 
 
 
1,898.0
 
 
 
(1,899.2
)
 
 
1,947.6
 
Provision for income taxes
 
 
(4.9
)
 
 
(40.7
)
 
 
--
 
 
 
(45.6
)
 
 
--
 
 
 
(0.6
)
 
 
(46.2
)
Net income
 
 
1,897.2
 
 
 
1,958.0
 
 
 
(1,952.0
)
 
 
1,903.2
 
 
 
1,898.0
 
 
 
(1,899.8
)
 
 
1,901.4
 
Net income attributable to noncontrolling interests
 
 
--
 
 
 
(1.1
)
 
 
(4.9
)
 
 
(6.0
)
 
 
--
 
 
 
2.6
 
 
 
(3.4
)
Net income attributable to entity
 
$
1,897.2
 
 
$
1,956.9
 
 
$
(1,956.9
)
 
$
1,897.2
 
 
$
1,898.0
 
 
$
(1,897.2
)
 
$
1,898.0
 
 
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 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 Comprehensive Income
Three Months Ended September 30, 2013

 
 
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
 
$
583.4
 
 
$
604.7
 
 
$
(580.9
)
 
$
607.2
 
 
$
605.7
 
 
$
(606.4
)
 
$
606.5
 
Comprehensive income attributable to noncontrolling interests
 
 
--
 
 
 
(0.2
)
 
 
(1.6
)
 
 
(1.8
)
 
 
--
 
 
 
1.0
 
 
 
(0.8
)
Comprehensive income attributable to entity
 
$
583.4
 
 
$
604.5
 
 
$
(582.5
)
 
$
605.4
 
 
$
605.7
 
 
$
(605.4
)
 
$
605.7
 

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
Nine Months Ended September 30, 2013

 
 
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
 
$
1,911.5
 
 
$
1,964.7
 
 
$
(1,951.9
)
 
$
1,924.3
 
 
$
1,919.1
 
 
$
(1,920.9
)
 
$
1,922.5
 
Comprehensive income attributable to noncontrolling interests
 
 
--
 
 
 
(1.1
)
 
 
(4.9
)
 
 
(6.0
)
 
 
--
 
 
 
2.6
 
 
 
(3.4
)
Comprehensive income attributable to entity
 
$
1,911.5
 
 
$
1,963.6
 
 
$
(1,956.8
)
 
$
1,918.3
 
 
$
1,919.1
 
 
$
(1,918.3
)
 
$
1,919.1
 

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 Cash Flows
Nine Months Ended September 30, 2013

 
 
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
 
$
1,897.2
 
 
$
1,958.0
 
 
$
(1,952.0
)
 
$
1,903.2
 
 
$
1,898.0
 
 
$
(1,899.8
)
 
$
1,901.4
 
Reconciliation of net income to net cash flows provided by  operating activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation, amortization and accretion
 
 
105.3
 
 
 
797.0
 
 
 
--
 
 
 
902.3
 
 
 
--
 
 
 
--
 
 
 
902.3
 
Equity in income of unconsolidated affiliates
 
 
(1,936.2
)
 
 
(141.9
)
 
 
1,952.0
 
 
 
(126.1
)
 
 
(1,899.2
)
 
 
1,899.2
 
 
 
(126.1
)
Distributions received from unconsolidated affiliates
 
 
3,421.1
 
 
 
180.7
 
 
 
(3,414.2
)
 
 
187.6
 
 
 
1,830.9
 
 
 
(1,830.9
)
 
 
187.6
 
Net effect of changes in operating accounts and other operating activities
 
 
(1,371.4
)
 
 
889.7
 
 
 
(11.0
)
 
 
(492.7
)
 
 
(6.6
)
 
 
0.3
 
 
 
(499.0
)
Net cash flows provided by operating activities
 
 
2,116.0
 
 
 
3,683.5
 
 
 
(3,425.2
)
 
 
2,374.3
 
 
 
1,823.1
 
 
 
(1,831.2
)
 
 
2,366.2
 
Investing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures, net of contributions in aid of construction costs
 
 
(292.1
)
 
 
(2,101.2
)
 
 
--
 
 
 
(2,393.3
)
 
 
--
 
 
 
--
 
 
 
(2,393.3
)
Proceeds from asset sales and insurance recoveries
 
 
57.5
 
 
 
198.8
 
 
 
--
 
 
 
256.3
 
 
 
--
 
 
 
--
 
 
 
256.3
 
Other investing activities
 
 
(2,366.7
)
 
 
(485.6
)
 
 
2,051.8
 
 
 
(800.5
)
 
 
(1,135.2
)
 
 
1,135.2
 
 
 
(800.5
)
Cash used in investing activities
 
 
(2,601.3
)
 
 
(2,388.0
)
 
 
2,051.8
 
 
 
(2,937.5
)
 
 
(1,135.2
)
 
 
1,135.2
 
 
 
(2,937.5
)
Financing activities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Borrowings under debt agreements
 
 
10,139.2
 
 
 
--
 
 
 
--
 
 
 
10,139.2
 
 
 
--
 
 
 
--
 
 
 
10,139.2
 
Repayments of debt
 
 
(8,761.7
)
 
 
(29.9
)
 
 
--
 
 
 
(8,791.6
)
 
 
--
 
 
 
--
 
 
 
(8,791.6
)
Cash distributions paid to partners
 
 
(1,831.2
)
 
 
(3,420.6
)
 
 
3,420.6
 
 
 
(1,831.2
)
 
 
(1,778.3
)
 
 
1,831.2
 
 
 
(1,778.3
)
Cash distributions paid to noncontrolling interests
 
 
--
 
 
 
--
 
 
 
(6.4
)
 
 
(6.4
)
 
 
--
 
 
 
--
 
 
 
(6.4
)
Cash contributions from noncontrolling interests
 
 
--
 
 
 
--
 
 
 
104.2
 
 
 
104.2
 
 
 
--
 
 
 
--
 
 
 
104.2
 
Net cash proceeds from issuance of common units
 
 
--
 
 
 
--
 
 
 
--
 
 
 
--
 
 
 
1,134.7
 
 
 
--
 
 
 
1,134.7
 
Cash contributions from owners
 
 
1,135.2
 
 
 
2,155.9
 
 
 
(2,155.9
)
 
 
1,135.2
 
 
 
--
 
 
 
(1,135.2
)
 
 
--
 
Other financing activities
 
 
(192.6
)
 
 
0.1
 
 
 
--
 
 
 
(192.5
)
 
 
(44.5
)
 
 
--
 
 
 
(237.0
)
Cash provided by (used in) financing activities
 
 
488.9
 
 
 
(1,294.5
)
 
 
1,362.5
 
 
 
556.9
 
 
 
(688.1
)
 
 
696.0
 
 
 
564.8
 
Net change in cash and cash equivalents
 
 
3.6
 
 
 
1.0
 
 
 
(10.9
)
 
 
(6.3
)
 
 
(0.2
)
 
 
--
 
 
 
(6.5
)
Cash and cash equivalents, January 1
 
 
--
 
 
 
28.0
 
 
 
(12.1
)
 
 
15.9
 
 
 
0.2
 
 
 
--
 
 
 
16.1
 
Cash and cash equivalents, September 30
 
$
3.6
 
 
$
29.0
 
 
$
(23.0
)
 
$
9.6
 
 
$
--
 
 
$
--
 
 
$
9.6
 
 
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 and insurance recoveries
 
 
1,109.1
 
 
 
58.3
 
 
 
--
 
 
 
1,167.4
 
 
 
--
 
 
 
--
 
 
 
1,167.4
 
Other investing activities
 
 
(2,161.7
)
 
 
(254.2
)
 
 
2,051.4
 
 
 
(364.5
)
 
 
(571.5
)
 
 
571.5
 
 
 
(364.5
)
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
 
 
--
 
 
 
--
 
 
 
--
 
 
 
--
 
 
 
658.6
 
 
 
--
 
 
 
658.6
 
Cash contributions from owners
 
 
571.5
 
 
 
2,057.8
 
 
 
(2,057.8
)
 
 
571.5
 
 
 
--
 
 
 
(571.5
)
 
 
--
 
Other financing activities
 
 
(168.5
)
 
 
--
 
 
 
--
 
 
 
(168.5
)
 
 
(23.4
)
 
 
--
 
 
 
(191.9
)
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