XML 51 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information (Tables)
9 Months Ended
Sep. 30, 2016
Condensed Consolidating Financial Information [Abstract]  
Condensed Consolidating Balance Sheet
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
September 30, 2016

 
 
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
 
$
279.2
  
$
59.6
  
$
(4.4
)
 
$
334.4
  
$
--
  
$
--
  
$
334.4
 
Accounts receivable – trade, net
  
1,089.9
   
1,857.4
   
(3.2
)
  
2,944.1
   
--
   
--
   
2,944.1
 
Accounts receivable – related parties
  
125.8
   
772.6
   
(895.0
)
  
3.4
   
--
   
(1.7
)
  
1.7
 
Inventories
  
1,426.3
   
339.5
   
(3.3
)
  
1,762.5
   
--
   
--
   
1,762.5
 
Derivative assets
  
193.2
   
48.2
   
--
   
241.4
   
--
   
--
   
241.4
 
Prepaid and other current assets
  
268.9
   
199.9
   
(11.5
)
  
457.3
   
0.2
   
--
   
457.5
 
Total current assets
  
3,383.3
   
3,277.2
   
(917.4
)
  
5,743.1
   
0.2
   
(1.7
)
  
5,741.6
 
Property, plant and equipment, net
  
4,608.0
   
28,510.0
   
1.4
   
33,119.4
   
--
   
--
   
33,119.4
 
Investments in unconsolidated affiliates
  
40,035.9
   
4,208.7
   
(41,557.4
)
  
2,687.2
   
22,093.4
   
(22,093.4
)
  
2,687.2
 
Intangible assets, net
  
706.6
   
3,215.0
   
(14.4
)
  
3,907.2
   
--
   
--
   
3,907.2
 
Goodwill
  
459.5
   
5,285.7
   
--
   
5,745.2
   
--
   
--
   
5,745.2
 
Other assets
  
194.8
   
41.4
   
(178.9
)
  
57.3
   
0.5
   
--
   
57.8
 
Total assets
 
$
49,388.1
  
$
44,538.0
  
$
(42,666.7
)
 
$
51,259.4
  
$
22,094.1
  
$
(22,095.1
)
 
$
51,258.4
 
 
                            
LIABILITIES AND EQUITY
                            
Current liabilities:
                            
Current maturities of debt
 
$
2,838.0
  
$
0.1
  
$
--
  
$
2,838.1
  
$
--
  
$
--
  
$
2,838.1
 
Accounts payable – trade
  
197.8
   
260.2
   
(4.4
)
  
453.6
   
0.1
   
--
   
453.7
 
Accounts payable – related parties
  
886.0
   
123.1
   
(911.4
)
  
97.7
   
1.7
   
(1.7
)
  
97.7
 
Accrued product payables
  
1,594.4
   
1,496.0
   
(2.9
)
  
3,087.5
   
--
   
--
   
3,087.5
 
Accrued interest
  
202.3
   
0.4
   
--
   
202.7
   
--
   
--
   
202.7
 
Derivative liabilities
  
371.7
   
92.5
   
--
   
464.2
   
--
   
--
   
464.2
 
Other current liabilities
  
85.3
   
348.7
   
(10.3
)
  
423.7
   
--
   
0.7
   
424.4
 
Total current liabilities
  
6,175.5
   
2,321.0
   
(929.0
)
  
7,567.5
   
1.8
   
(1.0
)
  
7,568.3
 
Long-term debt
  
21,106.0
   
15.2
   
--
   
21,121.2
   
--
   
--
   
21,121.2
 
Deferred tax liabilities
  
3.7
   
45.7
   
(0.8
)
  
48.6
   
--
   
3.0
   
51.6
 
Other long-term liabilities
  
33.8
   
351.5
   
(179.8
)
  
205.5
   
273.1
   
--
   
478.6
 
Commitments and contingencies
                            
Equity:
                            
Partners’ and other owners’ equity
  
22,069.1
   
41,727.7
   
(41,729.4
)
  
22,067.4
   
21,819.2
   
(22,067.4
)
  
21,819.2
 
Noncontrolling interests
  
--
   
76.9
   
172.3
   
249.2
   
--
   
(29.7
)
  
219.5
 
Total equity
  
22,069.1
   
41,804.6
   
(41,557.1
)
  
22,316.6
   
21,819.2
   
(22,097.1
)
  
22,038.7
 
Total liabilities and equity
 
$
49,388.1
  
$
44,538.0
  
$
(42,666.7
)
 
$
51,259.4
  
$
22,094.1
  
$
(22,095.1
)
 
$
51,258.4
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
December 31, 2015

 
 
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
 
$
14.4
  
$
71.1
  
$
(50.6
)
 
$
34.9
  
$
--
  
$
--
  
$
34.9
 
Accounts receivable – trade, net
  
811.3
   
1,755.8
   
2.8
   
2,569.9
   
--
   
--
   
2,569.9
 
Accounts receivable – related parties
  
59.0
   
795.4
   
(853.0
)
  
1.4
   
--
   
(0.2
)
  
1.2
 
Inventories
  
786.9
   
251.4
   
(0.2
)
  
1,038.1
   
--
   
--
   
1,038.1
 
Derivative assets
  
150.4
   
108.2
   
--
   
258.6
   
--
   
--
   
258.6
 
Prepaid and other current assets
  
153.6
   
249.1
   
(7.1
)
  
395.6
   
--
   
--
   
395.6
 
Total current assets
  
1,975.6
   
3,231.0
   
(908.1
)
  
4,298.5
   
--
   
(0.2
)
  
4,298.3
 
Property, plant and equipment, net
  
3,859.8
   
28,173.5
   
1.4
   
32,034.7
   
--
   
--
   
32,034.7
 
Investments in unconsolidated affiliates
  
38,655.0
   
4,067.3
   
(40,093.8
)
  
2,628.5
   
20,540.2
   
(20,540.2
)
  
2,628.5
 
Intangible assets, net
  
721.2
   
3,330.7
   
(14.7
)
  
4,037.2
   
--
   
--
   
4,037.2
 
Goodwill
  
459.5
   
5,285.7
   
--
   
5,745.2
   
--
   
--
   
5,745.2
 
Other assets
  
145.1
   
47.9
   
(135.2
)
  
57.8
   
0.5
   
--
   
58.3
 
Total assets
 
$
45,816.2
  
$
44,136.1
  
$
(41,150.4
)
 
$
48,801.9
  
$
20,540.7
  
$
(20,540.4
)
 
$
48,802.2
 
 
                            
LIABILITIES AND EQUITY
                            
Current liabilities:
                            
Current maturities of debt
 
$
1,863.8
  
$
0.1
  
$
--
  
$
1,863.9
  
$
--
  
$
--
  
$
1,863.9
 
Accounts payable – trade
  
375.3
   
535.1
   
(50.6
)
  
859.8
   
0.3
   
--
   
860.1
 
Accounts payable – related parties
  
885.3
   
62.3
   
(863.5
)
  
84.1
   
0.2
   
(0.2
)
  
84.1
 
Accrued product payables
  
997.7
   
1,489.3
   
(2.6
)
  
2,484.4
   
--
   
--
   
2,484.4
 
Accrued liability related to EFS Midstream acquisition
  
--
   
993.2
   
--
   
993.2
   
--
   
--
   
993.2
 
Accrued interest
  
352.0
   
0.1
   
--
   
352.1
   
--
   
--
   
352.1
 
Derivative liabilities
  
75.1
   
65.5
   
--
   
140.6
   
--
   
--
   
140.6
 
Other current liabilities
  
103.6
   
291.6
   
(7.0
)
  
388.2
   
--
   
--
   
388.2
 
Total current liabilities
  
4,652.8
   
3,437.2
   
(923.7
)
  
7,166.3
   
0.5
   
(0.2
)
  
7,166.6
 
Long-term debt
  
20,661.6
   
15.3
   
--
   
20,676.9
   
--
   
--
   
20,676.9
 
Deferred tax liabilities
  
3.4
   
40.8
   
(0.8
)
  
43.4
   
--
   
2.7
   
46.1
 
Other long-term liabilities
  
14.5
   
286.9
   
(135.0
)
  
166.4
   
245.1
   
--
   
411.5
 
Commitments and contingencies
                            
Equity:
                            
Partners’ and other owners’ equity
  
20,483.9
   
40,297.2
   
(40,266.8
)
  
20,514.3
   
20,295.1
   
(20,514.3
)
  
20,295.1
 
Noncontrolling interests
  
--
   
58.7
   
175.9
   
234.6
   
--
   
(28.6
)
  
206.0
 
Total equity
  
20,483.9
   
40,355.9
   
(40,090.9
)
  
20,748.9
   
20,295.1
   
(20,542.9
)
  
20,501.1
 
Total liabilities and equity
 
$
45,816.2
  
$
44,136.1
  
$
(41,150.4
)
 
$
48,801.9
  
$
20,540.7
  
$
(20,540.4
)
 
$
48,802.2
 

Condensed Consolidating Statement of Operations

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Three Months Ended September 30, 2016

 
 
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
 
$
7,291.8
  
$
3,932.4
  
$
(5,303.8
)
 
$
5,920.4
  
$
--
  
$
--
  
$
5,920.4
 
Costs and expenses:
                            
Operating costs and expenses
  
7,099.6
   
3,270.3
   
(5,304.2
)
  
5,065.7
   
--
   
--
   
5,065.7
 
General and administrative costs
  
6.3
   
35.0
   
0.2
   
41.5
   
0.5
   
--
   
42.0
 
Total costs and expenses
  
7,105.9
   
3,305.3
   
(5,304.0
)
  
5,107.2
   
0.5
   
--
   
5,107.7
 
Equity in income of unconsolidated affiliates
  
701.6
   
129.3
   
(738.6
)
  
92.3
   
642.0
   
(642.0
)
  
92.3
 
Operating income
  
887.5
   
756.4
   
(738.4
)
  
905.5
   
641.5
   
(642.0
)
  
905.0
 
Other income (expense):
                            
Interest expense
  
(248.8
)
  
(4.2
)
  
2.1
   
(250.9
)
  
--
   
--
   
(250.9
)
Other, net
  
2.1
   
0.7
   
(2.1
)
  
0.7
   
(6.9
)
  
--
   
(6.2
)
Total other expense, net
  
(246.7
)
  
(3.5
)
  
--
   
(250.2
)
  
(6.9
)
  
--
   
(257.1
)
Income before income taxes
  
640.8
   
752.9
   
(738.4
)
  
655.3
   
634.6
   
(642.0
)
  
647.9
 
Provision for income taxes
  
(2.7
)
  
(1.6
)
  
--
   
(4.3
)
  
--
   
(0.5
)
  
(4.8
)
Net income
  
638.1
   
751.3
   
(738.4
)
  
651.0
   
634.6
   
(642.5
)
  
643.1
 
Net income attributable to noncontrolling interests
  
--
   
(1.7
)
  
(8.1
)
  
(9.8
)
  
--
   
1.3
   
(8.5
)
Net income attributable to entity
 
$
638.1
  
$
749.6
  
$
(746.5
)
 
$
641.2
  
$
634.6
  
$
(641.2
)
 
$
634.6
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Three Months Ended September 30, 2015

 
 
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
 
$
4,685.2
  
$
4,531.1
  
$
(2,908.4
)
 
$
6,307.9
  
$
--
  
$
--
  
$
6,307.9
 
Costs and expenses:
                            
Operating costs and expenses
  
4,506.7
   
3,854.5
   
(2,908.6
)
  
5,452.6
   
--
   
--
   
5,452.6
 
General and administrative costs
  
11.1
   
38.3
   
--
   
49.4
   
(0.4
)
  
--
   
49.0
 
Total costs and expenses
  
4,517.8
   
3,892.8
   
(2,908.6
)
  
5,502.0
   
(0.4
)
  
--
   
5,501.6
 
Equity in income of unconsolidated affiliates
  
725.5
   
116.5
   
(738.9
)
  
103.1
   
653.2
   
(653.2
)
  
103.1
 
Operating income
  
892.9
   
754.8
   
(738.7
)
  
909.0
   
653.6
   
(653.2
)
  
909.4
 
Other income (expense):
                            
Interest expense
  
(239.5
)
  
(4.2
)
  
--
   
(243.7
)
  
--
   
--
   
(243.7
)
Other, net
  
1.7
   
0.1
   
--
   
1.8
   
(4.3
)
  
--
   
(2.5
)
Total other expense, net
  
(237.8
)
  
(4.1
)
  
--
   
(241.9
)
  
(4.3
)
  
--
   
(246.2
)
Income before income taxes
  
655.1
   
750.7
   
(738.7
)
  
667.1
   
649.3
   
(653.2
)
  
663.2
 
Provision for income taxes
  
(3.3
)
  
(2.2
)
  
--
   
(5.5
)
  
--
   
--
   
(5.5
)
Net income
  
651.8
   
748.5
   
(738.7
)
  
661.6
   
649.3
   
(653.2
)
  
657.7
 
Net income attributable to noncontrolling interests
  
--
   
--
   
(9.7
)
  
(9.7
)
  
--
   
1.3
   
(8.4
)
Net income attributable to entity
 
$
651.8
  
$
748.5
  
$
(748.4
)
 
$
651.9
  
$
649.3
  
$
(651.9
)
 
$
649.3
 
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Nine Months Ended September 30, 2016

 
 
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
 
$
19,847.9
  
$
11,009.3
  
$
(14,313.7
)
 
$
16,543.5
  
$
--
  
$
--
  
$
16,543.5
 
Costs and expenses:
                            
Operating costs and expenses
  
19,192.8
   
9,156.3
   
(14,314.3
)
  
14,034.8
   
--
   
--
   
14,034.8
 
General and administrative costs
  
16.4
   
102.3
   
0.2
   
118.9
   
2.1
   
--
   
121.0
 
Total costs and expenses
  
19,209.2
   
9,258.6
   
(14,314.1
)
  
14,153.7
   
2.1
   
--
   
14,155.8
 
Equity in income of unconsolidated affiliates
  
1,971.6
   
389.3
   
(2,091.1
)
  
269.8
   
1,884.4
   
(1,884.4
)
  
269.8
 
Operating income
  
2,610.3
   
2,140.0
   
(2,090.7
)
  
2,659.6
   
1,882.3
   
(1,884.4
)
  
2,657.5
 
Other income (expense):
                            
Interest expense
  
(726.4
)
  
(14.8
)
  
5.6
   
(735.6
)
  
--
   
--
   
(735.6
)
Other, net
  
6.0
   
2.1
   
(5.6
)
  
2.5
   
(28.0
)
  
--
   
(25.5
)
Total other expense, net
  
(720.4
)
  
(12.7
)
  
--
   
(733.1
)
  
(28.0
)
  
--
   
(761.1
)
Income before income taxes
  
1,889.9
   
2,127.3
   
(2,090.7
)
  
1,926.5
   
1,854.3
   
(1,884.4
)
  
1,896.4
 
Provision for income taxes
  
(5.5
)
  
(6.2
)
  
--
   
(11.7
)
  
--
   
(1.4
)
  
(13.1
)
Net income
  
1,884.4
   
2,121.1
   
(2,090.7
)
  
1,914.8
   
1,854.3
   
(1,885.8
)
  
1,883.3
 
Net income attributable to noncontrolling interests
  
--
   
(5.3
)
  
(27.6
)
  
(32.9
)
  
--
   
3.9
   
(29.0
)
Net income attributable to entity
 
$
1,884.4
  
$
2,115.8
  
$
(2,118.3
)
 
$
1,881.9
  
$
1,854.3
  
$
(1,881.9
)
 
$
1,854.3
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Nine Months Ended September 30, 2015

 
 
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
 
$
15,301.0
  
$
14,751.0
  
$
(9,179.1
)
 
$
20,872.9
  
$
--
  
$
--
  
$
20,872.9
 
Costs and expenses:
                            
Operating costs and expenses
  
14,696.2
   
12,909.8
   
(9,179.5
)
  
18,426.5
   
--
   
--
   
18,426.5
 
General and administrative costs
  
28.9
   
113.9
   
--
   
142.8
   
0.4
   
--
   
143.2
 
Total costs and expenses
  
14,725.1
   
13,023.7
   
(9,179.5
)
  
18,569.3
   
0.4
   
--
   
18,569.7
 
Equity in income of unconsolidated affiliates
  
1,996.4
   
314.5
   
(2,008.4
)
  
302.5
   
1,852.6
   
(1,852.6
)
  
302.5
 
Operating income
  
2,572.3
   
2,041.8
   
(2,008.0
)
  
2,606.1
   
1,852.2
   
(1,852.6
)
  
2,605.7
 
Other income (expense):
                            
Interest expense
  
(717.9
)
  
(7.3
)
  
2.0
   
(723.2
)
  
--
   
--
   
(723.2
)
Other, net
  
4.0
   
0.6
   
(2.0
)
  
2.6
   
(15.8
)
  
--
   
(13.2
)
Total other expense, net
  
(713.9
)
  
(6.7
)
  
--
   
(720.6
)
  
(15.8
)
  
--
   
(736.4
)
Income before income taxes
  
1,858.4
   
2,035.1
   
(2,008.0
)
  
1,885.5
   
1,836.4
   
(1,852.6
)
  
1,869.3
 
Benefit from (provision for) income taxes
  
(8.9
)
  
5.4
   
--
   
(3.5
)
  
--
   
(0.9
)
  
(4.4
)
Net income
  
1,849.5
   
2,040.5
   
(2,008.0
)
  
1,882.0
   
1,836.4
   
(1,853.5
)
  
1,864.9
 
Net loss (income) attributable to noncontrolling interests
  
--
   
0.8
   
(32.9
)
  
(32.1
)
  
--
   
3.6
   
(28.5
)
Net income attributable to entity
 
$
1,849.5
  
$
2,041.3
  
$
(2,040.9
)
 
$
1,849.9
  
$
1,836.4
  
$
(1,849.9
)
 
$
1,836.4
 

Condensed Consolidating Statement of Comprehensive Income

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Three Months Ended September 30, 2016

 
 
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
 
$
649.9
  
$
738.0
  
$
(738.6
)
 
$
649.3
  
$
632.9
  
$
(640.8
)
 
$
641.4
 
Comprehensive loss (income) attributable to noncontrolling interests
  
--
   
(1.7
)
  
(8.1
)
  
(9.8
)
  
--
   
1.3
   
(8.5
)
Comprehensive income attributable to entity
 
$
649.9
  
$
736.3
  
$
(746.7
)
 
$
639.5
  
$
632.9
  
$
(639.5
)
 
$
632.9
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Three Months Ended September 30, 2015

 
 
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
 
$
676.0
  
$
797.3
  
$
(763.9
)
 
$
709.4
  
$
697.2
  
$
(701.0
)
 
$
705.6
 
Comprehensive income attributable to noncontrolling interests
  
--
   
--
   
(9.7
)
  
(9.7
)
  
--
   
1.3
   
(8.4
)
Comprehensive income attributable to entity
 
$
676.0
  
$
797.3
  
$
(773.6
)
 
$
699.7
  
$
697.2
  
$
(699.7
)
 
$
697.2
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Nine Months Ended September 30, 2016

 
 
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
 
$
1,824.5
  
$
2,091.6
  
$
(2,090.8
)
 
$
1,825.3
  
$
1,764.8
  
$
(1,796.3
)
 
$
1,793.8
 
Comprehensive loss (income) attributable to noncontrolling interests
  
--
   
(5.3
)
  
(27.6
)
  
(32.9
)
  
--
   
3.9
   
(29.0
)
Comprehensive income attributable to entity
 
$
1,824.5
  
$
2,086.3
  
$
(2,118.4
)
 
$
1,792.4
  
$
1,764.8
  
$
(1,792.4
)
 
$
1,764.8
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Nine Months Ended September 30, 2015

 
 
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
 
$
1,869.9
  
$
2,056.1
  
$
(2,033.2
)
 
$
1,892.8
  
$
1,847.3
  
$
(1,864.3
)
 
$
1,875.8
 
Comprehensive loss (income) attributable to noncontrolling interests
  
--
   
0.8
   
(32.9
)
  
(32.1
)
  
--
   
3.6
   
(28.5
)
Comprehensive income attributable to entity
 
$
1,869.9
  
$
2,056.9
  
$
(2,066.1
)
 
$
1,860.7
  
$
1,847.3
  
$
(1,860.7
)
 
$
1,847.3
 

Condensed Consolidating Statement of Cash Flows

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
For the Nine Months Ended September 30, 2016

 
 
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
 
$
1,884.4
  
$
2,121.1
  
$
(2,090.7
)
 
$
1,914.8
  
$
1,854.3
  
$
(1,885.8
)
 
$
1,883.3
 
Reconciliation of net income to net cash flows provided by operating activities:
                            
Depreciation, amortization and accretion
  
131.9
   
1,023.7
   
(0.3
)
  
1,155.3
   
--
   
--
   
1,155.3
 
Equity in income of unconsolidated affiliates
  
(1,971.6
)
  
(389.3
)
  
2,091.1
   
(269.8
)
  
(1,884.4
)
  
1,884.4
   
(269.8
)
Distributions received on earnings from unconsolidated affiliates
  
733.1
   
196.9
   
(648.4
)
  
281.6
   
2,477.3
   
(2,477.3
)
  
281.6
 
Net effect of changes in operating accounts and other operating activities
  
1,281.6
   
(1,742.7
)
  
46.1
   
(415.0
)
  
22.9
   
0.7
   
(391.4
)
Net cash flows provided by operating activities
  
2,059.4
   
1,209.7
   
(602.2
)
  
2,666.9
   
2,470.1
   
(2,478.0
)
  
2,659.0
 
Investing activities:
                            
Capital expenditures, net of contributions in aid of construction costs
  
(989.6
)
  
(1,420.2
)
  
--
   
(2,409.8
)
  
--
   
--
   
(2,409.8
)
Cash used for business combinations, net of cash received
  
--
   
(1,000.0
)
  
--
   
(1,000.0
)
  
--
   
--
   
(1,000.0
)
Proceeds from asset sales
  
27.9
   
16.0
   
--
   
43.9
   
--
   
--
   
43.9
 
Other investing activities
  
(2,177.0
)
  
(84.2
)
  
1,931.4
   
(329.8
)
  
(2,161.2
)
  
2,161.2
   
(329.8
)
Cash used in investing activities
  
(3,138.7
)
  
(2,488.4
)
  
1,931.4
   
(3,695.7
)
  
(2,161.2
)
  
2,161.2
   
(3,695.7
)
Financing activities:
                            
Borrowings under debt agreements
  
50,183.8
   
41.4
   
(41.4
)
  
50,183.8
   
--
   
--
   
50,183.8
 
Repayments of debt
  
(48,776.4
)
  
(0.1
)
  
--
   
(48,776.5
)
  
--
   
--
   
(48,776.5
)
Cash distributions paid to owners
  
(2,477.3
)
  
(677.5
)
  
677.5
   
(2,477.3
)
  
(2,448.3
)
  
2,477.3
   
(2,448.3
)
Cash payments made in connection with DERs
  
--
   
--
   
--
   
--
   
(8.5
)
  
--
   
(8.5
)
Cash distributions paid to noncontrolling interests
  
--
   
(7.3
)
  
(29.1
)
  
(36.4
)
  
--
   
0.7
   
(35.7
)
Cash contributions from noncontrolling interests
  
--
   
20.1
   
--
   
20.1
   
--
   
--
   
20.1
 
Net cash proceeds from issuance of common units
  
--
   
--
   
--
   
--
   
2,170.4
   
--
   
2,170.4
 
Cash contributions from owners
  
2,161.2
   
1,890.0
   
(1,890.0
)
  
2,161.2
   
--
   
(2,161.2
)
  
--
 
Other financing activities
  
(8.0
)
  
--
   
--
   
(8.0
)
  
(22.5
)
  
--
   
(30.5
)
Cash provided by financing activities
  
1,083.3
   
1,266.6
   
(1,283.0
)
  
1,066.9
   
(308.9
)
  
316.8
   
1,074.8
 
Net change in cash and cash equivalents
  
4.0
   
(12.1
)
  
46.2
   
38.1
   
--
   
--
   
38.1
 
Cash and cash equivalents, January 1
  
--
   
69.6
   
(50.6
)
  
19.0
   
--
   
--
   
19.0
 
Cash and cash equivalents, September 30
 
$
4.0
  
$
57.5
  
$
(4.4
)
 
$
57.1
  
$
--
  
$
--
  
$
57.1
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
For the Nine Months Ended September 30, 2015

 
 
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
 
$
1,849.5
  
$
2,040.5
  
$
(2,008.0
)
 
$
1,882.0
  
$
1,836.4
  
$
(1,853.5
)
 
$
1,864.9
 
Reconciliation of net income to net cash flows provided by operating activities:
                            
Depreciation, amortization and accretion
  
106.0
   
1,042.1
   
(0.4
)
  
1,147.7
   
--
   
--
   
1,147.7
 
Equity in income of unconsolidated affiliates
  
(1,996.4
)
  
(314.5
)
  
2,008.4
   
(302.5
)
  
(1,852.6
)
  
1,852.6
   
(302.5
)
Distributions received on earnings from unconsolidated affiliates
  
1,705.4
   
227.1
   
(1,570.1
)
  
362.4
   
2,241.1
   
(2,241.1
)
  
362.4
 
Net effect of changes in operating accounts and other operating activities
  
(52.9
)
  
(450.6
)
  
9.3
   
(494.2
)
  
12.0
   
0.9
   
(481.3
)
Net cash flows provided by operating activities
  
1,611.6
   
2,544.6
   
(1,560.8
)
  
2,595.4
   
2,236.9
   
(2,241.1
)
  
2,591.2
 
Investing activities:
                            
Capital expenditures, net of contributions in aid of construction costs
  
(725.5
)
  
(1,893.6
)
  
--
   
(2,619.1
)
  
--
   
--
   
(2,619.1
)
Cash used for business combinations, net of cash received
  
(1,058.4
)
  
13.3
   
--
   
(1,045.1
)
  
--
   
--
   
(1,045.1
)
Proceeds from asset sales
  
1,532.1
   
5.2
   
--
   
1,537.3
   
--
   
--
   
1,537.3
 
Other investing activities
  
(1,091.2
)
  
(43.5
)
  
953.4
   
(181.3
)
  
(1,005.2
)
  
1,005.2
   
(181.3
)
Cash used in investing activities
  
(1,343.0
)
  
(1,918.6
)
  
953.4
   
(2,308.2
)
  
(1,005.2
)
  
1,005.2
   
(2,308.2
)
Financing activities:
                            
Borrowings under debt agreements
  
17,113.7
   
77.9
   
(77.9
)
  
17,113.7
   
--
   
--
   
17,113.7
 
Repayments of debt
  
(16,139.2
)
  
--
   
--
   
(16,139.2
)
  
--
   
--
   
(16,139.2
)
Cash distributions paid to owners
  
(2,241.1
)
  
(1,602.4
)
  
1,602.4
   
(2,241.1
)
  
(2,185.1
)
  
2,241.1
   
(2,185.1
)
Cash payments made in connection with DERs
  
--
   
--
   
--
   
--
   
(5.6
)
  
--
   
(5.6
)
Cash distributions paid to noncontrolling interests
  
--
   
(0.8
)
  
(32.4
)
  
(33.2
)
  
--
   
--
   
(33.2
)
Cash contributions from noncontrolling interests
  
--
   
37.8
   
(0.4
)
  
37.4
   
--
   
--
   
37.4
 
Net cash proceeds from issuance of common units
  
--
   
--
   
--
   
--
   
1,011.4
   
--
   
1,011.4
 
Cash contributions from owners
  
1,005.2
   
875.1
   
(875.1
)
  
1,005.2
   
--
   
(1,005.2
)
  
--
 
Other financing activities
  
(23.9
)
  
--
   
--
   
(23.9
)
  
(52.4
)
  
--
   
(76.3
)
Cash used in financing activities
  
(285.3
)
  
(612.4
)
  
616.6
   
(281.1
)
  
(1,231.7
)
  
1,235.9
   
(276.9
)
Net change in cash and cash equivalents
  
(16.7
)
  
13.6
   
9.2
   
6.1
   
--
   
--
   
6.1
 
Cash and cash equivalents, January 1
  
18.7
   
70.4
   
(14.7
)
  
74.4
   
--
   
--
   
74.4
 
Cash and cash equivalents, September 30
 
$
2.0
  
$
84.0
  
$
(5.5
)
 
$
80.5
  
$
--
  
$
--
  
$
80.5