XML 52 R41.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information (Tables)
6 Months Ended
Jun. 30, 2019
Condensed Consolidating Financial Information [Abstract]  
Unaudited Condensed Consolidating Balance Sheet Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
June 30, 2019

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
ASSETS
                                         
Current assets:
                                         
Cash and cash equivalents and restricted cash
 
$
24.6
   
$
89.7
   
$
(7.2
)
 
$
107.1
   
$
0.2
   
$
   
$
107.3
 
Accounts receivable – trade, net
   
1,088.1
     
2,701.3
     
(1.8
)
   
3,787.6
     
     
     
3,787.6
 
Accounts receivable – related parties
   
286.6
     
903.0
     
(1,130.9
)
   
58.7
     
     
(44.5
)
   
14.2
 
Inventories
   
1,004.3
     
582.1
     
(0.3
)
   
1,586.1
     
     
     
1,586.1
 
Derivative assets
   
154.7
     
41.1
     
     
195.8
     
     
     
195.8
 
Prepaid and other current assets
   
275.4
     
323.3
     
(31.4
)
   
567.3
     
0.5
     
0.1
     
567.9
 
Total current assets
   
2,833.7
     
4,640.5
     
(1,171.6
)
   
6,302.6
     
0.7
     
(44.4
)
   
6,258.9
 
Property, plant and equipment, net
   
6,269.9
     
33,865.6
     
(46.4
)
   
40,089.1
     
     
     
40,089.1
 
Investments in unconsolidated affiliates
   
44,685.6
     
4,120.5
     
(46,154.0
)
   
2,652.1
     
24,957.1
     
(24,957.1
)
   
2,652.1
 
Intangible assets, net
   
648.4
     
2,897.7
     
(13.5
)
   
3,532.6
     
     
     
3,532.6
 
Goodwill
   
459.5
     
5,285.7
     
     
5,745.2
     
     
     
5,745.2
 
Other assets
   
387.3
     
278.0
     
(222.3
)
   
443.0
     
0.9
     
     
443.9
 
Total assets
 
$
55,284.4
   
$
51,088.0
   
$
(47,607.8
)
 
$
58,764.6
   
$
24,958.7
   
$
(25,001.5
)
 
$
58,721.8
 
 
                                                       
LIABILITIES AND EQUITY
                                                       
Current liabilities:
                                                       
Current maturities of debt
 
$
500.0
   
$
   
$
   
$
500.0
   
$
   
$
   
$
500.0
 
Accounts payable – trade
   
335.5
     
750.2
     
(7.2
)
   
1,078.5
     
     
     
1,078.5
 
Accounts payable – related parties
   
1,013.4
     
205.1
     
(1,144.9
)
   
73.6
     
44.5
     
(44.5
)
   
73.6
 
Accrued product payables
   
1,369.1
     
2,247.9
     
(2.1
)
   
3,614.9
     
     
     
3,614.9
 
Accrued interest
   
392.3
     
0.8
     
(0.8
)
   
392.3
     
     
     
392.3
 
Derivative liabilities
   
106.6
     
21.8
     
     
128.4
     
     
     
128.4
 
Other current liabilities
   
127.5
     
378.9
     
(30.1
)
   
476.3
     
     
0.1
     
476.4
 
Total current liabilities
   
3,844.4
     
3,604.7
     
(1,185.1
)
   
6,264.0
     
44.5
     
(44.4
)
   
6,264.1
 
Long-term debt
   
26,370.3
     
14.7
     
     
26,385.0
     
     
     
26,385.0
 
Deferred tax liabilities
   
17.1
     
66.2
     
(1.0
)
   
82.3
     
     
2.3
     
84.6
 
Other long-term liabilities
   
145.7
     
614.5
     
(221.9
)
   
538.3
     
474.4
     
     
1,012.7
 
Commitments and contingencies
                                                       
Equity:
                                                       
Partners’ and other owners’ equity
   
24,906.9
     
46,721.2
     
(46,700.2
)
   
24,927.9
     
24,439.8
     
(24,927.9
)
   
24,439.8
 
Noncontrolling interests
   
     
66.7
     
500.4
     
567.1
     
     
(31.5
)
   
535.6
 
Total equity
   
24,906.9
     
46,787.9
     
(46,199.8
)
   
25,495.0
     
24,439.8
     
(24,959.4
)
   
24,975.4
 
Total liabilities and equity
 
$
55,284.4
   
$
51,088.0
   
$
(47,607.8
)
 
$
58,764.6
   
$
24,958.7
   
$
(25,001.5
)
 
$
58,721.8
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
December 31, 2018

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
ASSETS
                                         
Current assets:
                                         
Cash and cash equivalents and restricted cash
 
$
393.4
   
$
50.3
   
$
(33.6
)
 
$
410.1
   
$
   
$
   
$
410.1
 
Accounts receivable – trade, net
   
1,303.1
     
2,356.8
     
(0.8
)
   
3,659.1
     
     
     
3,659.1
 
Accounts receivable – related parties
   
141.8
     
1,423.7
     
(1,530.1
)
   
35.4
     
0.8
     
(32.7
)
   
3.5
 
Inventories
   
889.3
     
633.2
     
(0.4
)
   
1,522.1
     
     
     
1,522.1
 
Derivative assets
   
105.0
     
49.1
     
0.3
     
154.4
     
     
     
154.4
 
Prepaid and other current assets
   
166.0
     
155.1
     
(10.2
)
   
310.9
     
     
0.6
     
311.5
 
Total current assets
   
2,998.6
     
4,668.2
     
(1,574.8
)
   
6,092.0
     
0.8
     
(32.1
)
   
6,060.7
 
Property, plant and equipment, net
   
6,112.7
     
32,628.7
     
(3.8
)
   
38,737.6
     
     
     
38,737.6
 
Investments in unconsolidated affiliates
   
43,962.6
     
4,170.6
     
(45,518.1
)
   
2,615.1
     
24,273.6
     
(24,273.6
)
   
2,615.1
 
Intangible assets, net
   
659.2
     
2,963.0
     
(13.8
)
   
3,608.4
     
     
     
3,608.4
 
Goodwill
   
459.5
     
5,285.7
     
     
5,745.2
     
     
     
5,745.2
 
Other assets
   
292.1
     
131.9
     
(222.1
)
   
201.9
     
0.9
     
     
202.8
 
Total assets
 
$
54,484.7
   
$
49,848.1
   
$
(47,332.6
)
 
$
57,000.2
   
$
24,275.3
   
$
(24,305.7
)
 
$
56,969.8
 
 
                                                       
LIABILITIES AND EQUITY
                                                       
Current liabilities:
                                                       
Current maturities of debt
 
$
1,500.0
   
$
0.1
   
$
   
$
1,500.1
   
$
   
$
   
$
1,500.1
 
Accounts payable – trade
   
404.0
     
734.3
     
(35.5
)
   
1,102.8
     
     
     
1,102.8
 
Accounts payable – related parties
   
1,557.3
     
127.5
     
(1,543.9
)
   
140.9
     
31.9
     
(32.6
)
   
140.2
 
Accrued product payables
   
1,574.7
     
1,902.3
     
(1.2
)
   
3,475.8
     
     
     
3,475.8
 
Accrued interest
   
395.5
     
0.9
     
(0.8
)
   
395.6
     
     
     
395.6
 
Derivative liabilities
   
86.2
     
61.7
     
0.3
     
148.2
     
     
     
148.2
 
Other current liabilities
   
87.9
     
326.3
     
(9.4
)
   
404.8
     
     
     
404.8
 
Total current liabilities
   
5,605.6
     
3,153.1
     
(1,590.5
)
   
7,168.2
     
31.9
     
(32.6
)
   
7,167.5
 
Long-term debt
   
24,663.4
     
14.7
     
     
24,678.1
     
     
     
24,678.1
 
Deferred tax liabilities
   
17.0
     
62.0
     
(0.9
)
   
78.1
     
     
2.3
     
80.4
 
Other long-term liabilities
   
65.2
     
518.4
     
(221.9
)
   
361.7
     
389.9
     
     
751.6
 
Commitments and contingencies
                                                       
Equity:
                                                       
Partners’ and other owners’ equity
   
24,133.5
     
46,031.8
     
(45,917.9
)
   
24,247.4
     
23,853.5
     
(24,247.4
)
   
23,853.5
 
Noncontrolling interests
   
     
68.1
     
398.6
     
466.7
     
     
(28.0
)
   
438.7
 
Total equity
   
24,133.5
     
46,099.9
     
(45,519.3
)
   
24,714.1
     
23,853.5
     
(24,275.4
)
   
24,292.2
 
Total liabilities and equity
 
$
54,484.7
   
$
49,848.1
   
$
(47,332.6
)
 
$
57,000.2
   
$
24,275.3
   
$
(24,305.7
)
 
$
56,969.8
 
Unaudited Condensed Consolidating Statement of Operations
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Three Months Ended June 30, 2019

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Revenues
 
$
7,918.3
   
$
5,740.0
   
$
(5,382.0
)
 
$
8,276.3
   
$
   
$
   
$
8,276.3
 
Costs and expenses:
                                                       
Operating costs and expenses
   
7,570.2
     
4,609.5
     
(5,378.8
)
   
6,800.9
     
     
     
6,800.9
 
General and administrative costs
   
9.4
     
41.2
     
1.2
     
51.8
     
0.7
     
     
52.5
 
Total costs and expenses
   
7,579.6
     
4,650.7
     
(5,377.6
)
   
6,852.7
     
0.7
     
     
6,853.4
 
Equity in income of unconsolidated affiliates
   
1,198.2
     
157.6
     
(1,218.4
)
   
137.4
     
1,242.0
     
(1,242.0
)
   
137.4
 
Operating income
   
1,536.9
     
1,246.9
     
(1,222.8
)
   
1,561.0
     
1,241.3
     
(1,242.0
)
   
1,560.3
 
Other income (expense):
                                                       
Interest expense
   
(290.4
)
   
(2.5
)
   
2.8
     
(290.1
)
   
     
     
(290.1
)
Other, net
   
4.2
     
1.2
     
(2.8
)
   
2.6
     
(26.6
)
   
     
(24.0
)
Total other expense, net
   
(286.2
)
   
(1.3
)
   
     
(287.5
)
   
(26.6
)
   
     
(314.1
)
Income before income taxes
   
1,250.7
     
1,245.6
     
(1,222.8
)
   
1,273.5
     
1,214.7
     
(1,242.0
)
   
1,246.2
 
Provision for income taxes
   
(5.5
)
   
(3.9
)
   
     
(9.4
)
   
     
(0.3
)
   
(9.7
)
Net income
   
1,245.2
     
1,241.7
     
(1,222.8
)
   
1,264.1
     
1,214.7
     
(1,242.3
)
   
1,236.5
 
Net income attributable to noncontrolling interests
   
     
(1.6
)
   
(21.7
)
   
(23.3
)
   
     
1.5
     
(21.8
)
Net income attributable to entity
 
$
1,245.2
   
$
1,240.1
   
$
(1,244.5
)
 
$
1,240.8
   
$
1,214.7
   
$
(1,240.8
)
 
$
1,214.7
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Three Months Ended June 30, 2018

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Revenues
 
$
9,556.8
   
$
5,806.4
   
$
(6,895.7
)
 
$
8,467.5
   
$
   
$
   
$
8,467.5
 
Costs and expenses:
                                                       
Operating costs and expenses
   
9,256.1
     
5,191.8
     
(6,895.9
)
   
7,552.0
     
     
     
7,552.0
 
General and administrative costs
   
8.0
     
42.0
     
0.6
     
50.6
     
0.8
     
     
51.4
 
Total costs and expenses
   
9,264.1
     
5,233.8
     
(6,895.3
)
   
7,602.6
     
0.8
     
     
7,603.4
 
Equity in income of unconsolidated affiliates
   
667.7
     
136.5
     
(681.9
)
   
122.3
     
683.5
     
(683.5
)
   
122.3
 
Operating income
   
960.4
     
709.1
     
(682.3
)
   
987.2
     
682.7
     
(683.5
)
   
986.4
 
Other income (expense):
                                                       
Interest expense
   
(274.8
)
   
(2.6
)
   
2.8
     
(274.6
)
   
     
     
(274.6
)
Other, net
   
2.4
     
3.1
     
(2.8
)
   
2.7
     
(8.9
)
   
     
(6.2
)
Total other expense, net
   
(272.4
)
   
0.5
     
     
(271.9
)
   
(8.9
)
   
     
(280.8
)
Income before income taxes
   
688.0
     
709.6
     
(682.3
)
   
715.3
     
673.8
     
(683.5
)
   
705.6
 
Provision for income taxes
   
(6.2
)
   
(12.0
)
   
     
(18.2
)
   
     
(0.2
)
   
(18.4
)
Net income
   
681.8
     
697.6
     
(682.3
)
   
697.1
     
673.8
     
(683.7
)
   
687.2
 
Net income attributable to noncontrolling interests
   
     
(2.0
)
   
(12.7
)
   
(14.7
)
   
     
1.3
     
(13.4
)
Net income attributable to entity
 
$
681.8
   
$
695.6
   
$
(695.0
)
 
$
682.4
   
$
673.8
   
$
(682.4
)
 
$
673.8
 
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Six Months Ended June 30, 2019

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Revenues
 
$
17,396.1
   
$
11,379.6
   
$
(11,955.9
)
 
$
16,819.8
   
$
   
$
   
$
16,819.8
 
Costs and expenses:
                                                       
Operating costs and expenses
   
16,719.7
     
9,049.6
     
(11,948.7
)
   
13,820.6
     
     
     
13,820.6
 
General and administrative costs
   
13.2
     
88.0
     
1.9
     
103.1
     
1.6
     
     
104.7
 
Total costs and expenses
   
16,732.9
     
9,137.6
     
(11,946.8
)
   
13,923.7
     
1.6
     
     
13,925.3
 
Equity in income of unconsolidated affiliates
   
2,475.0
     
329.7
     
(2,512.7
)
   
292.0
     
2,561.2
     
(2,561.2
)
   
292.0
 
Operating income
   
3,138.2
     
2,571.7
     
(2,521.8
)
   
3,188.1
     
2,559.6
     
(2,561.2
)
   
3,186.5
 
Other income (expense):
                                                       
Interest expense
   
(567.7
)
   
(5.2
)
   
5.6
     
(567.3
)
   
     
     
(567.3
)
Other, net
   
7.3
     
2.4
     
(5.6
)
   
4.1
     
(84.4
)
   
     
(80.3
)
Total other expense, net
   
(560.4
)
   
(2.8
)
   
     
(563.2
)
   
(84.4
)
   
     
(647.6
)
Income before income taxes
   
2,577.8
     
2,568.9
     
(2,521.8
)
   
2,624.9
     
2,475.2
     
(2,561.2
)
   
2,538.9
 
Provision for income taxes
   
(9.7
)
   
(11.7
)
   
     
(21.4
)
   
     
(0.6
)
   
(22.0
)
Net income
   
2,568.1
     
2,557.2
     
(2,521.8
)
   
2,603.5
     
2,475.2
     
(2,561.8
)
   
2,516.9
 
Net income attributable to noncontrolling interests
   
     
(3.4
)
   
(41.1
)
   
(44.5
)
   
     
2.8
     
(41.7
)
Net income attributable to entity
 
$
2,568.1
   
$
2,553.8
   
$
(2,562.9
)
 
$
2,559.0
   
$
2,475.2
   
$
(2,559.0
)
 
$
2,475.2
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Six Months Ended June 30, 2018

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Revenues
 
$
19,874.6
   
$
12,215.3
   
$
(14,323.9
)
 
$
17,766.0
   
$
   
$
   
$
17,766.0
 
Costs and expenses:
                                                       
Operating costs and expenses
   
19,236.7
     
10,862.1
     
(14,324.1
)
   
15,774.7
     
     
     
15,774.7
 
General and administrative costs
   
13.4
     
88.7
     
0.6
     
102.7
     
1.7
     
     
104.4
 
Total costs and expenses
   
19,250.1
     
10,950.8
     
(14,323.5
)
   
15,877.4
     
1.7
     
     
15,879.1
 
Equity in income of unconsolidated affiliates
   
1,498.7
     
291.0
     
(1,551.7
)
   
238.0
     
1,592.6
     
(1,592.6
)
   
238.0
 
Operating income
   
2,123.2
     
1,555.5
     
(1,552.1
)
   
2,126.6
     
1,590.9
     
(1,592.6
)
   
2,124.9
 
Other income (expense):
                                                       
Interest expense
   
(527.0
)
   
(5.1
)
   
5.4
     
(526.7
)
   
     
     
(526.7
)
Other, net
   
5.2
     
40.6
     
(5.4
)
   
40.4
     
(16.4
)
   
     
24.0
 
Total other expense, net
   
(521.8
)
   
35.5
     
     
(486.3
)
   
(16.4
)
   
     
(502.7
)
Income before income taxes
   
1,601.4
     
1,591.0
     
(1,552.1
)
   
1,640.3
     
1,574.5
     
(1,592.6
)
   
1,622.2
 
Provision for income taxes
   
(11.6
)
   
(11.4
)
   
     
(23.0
)
   
     
(0.5
)
   
(23.5
)
Net income
   
1,589.8
     
1,579.6
     
(1,552.1
)
   
1,617.3
     
1,574.5
     
(1,593.1
)
   
1,598.7
 
Net income attributable to noncontrolling interests
   
     
(3.7
)
   
(23.1
)
   
(26.8
)
   
     
2.6
     
(24.2
)
Net income attributable to entity
 
$
1,589.8
   
$
1,575.9
   
$
(1,575.2
)
 
$
1,590.5
   
$
1,574.5
   
$
(1,590.5
)
 
$
1,574.5
 
Unaudited Condensed Consolidating Statement of Comprehensive Income Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Three Months Ended June 30, 2019

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Comprehensive income
 
$
1,295.7
   
$
1,274.5
   
$
(1,222.8
)
 
$
1,347.4
   
$
1,298.0
   
$
(1,325.6
)
 
$
1,319.8
 
Comprehensive income attributable to noncontrolling interests
   
     
(1.6
)
   
(21.7
)
   
(23.3
)
   
     
1.5
     
(21.8
)
Comprehensive income attributable to entity
 
$
1,295.7
   
$
1,272.9
   
$
(1,244.5
)
 
$
1,324.1
   
$
1,298.0
   
$
(1,324.1
)
 
$
1,298.0
 

Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Three Months Ended June 30, 2018

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Comprehensive income
 
$
695.2
   
$
721.7
   
$
(681.7
)
 
$
735.2
   
$
711.8
   
$
(721.8
)
 
$
725.2
 
Comprehensive income attributable to noncontrolling interests
   
     
(2.0
)
   
(12.7
)
   
(14.7
)
   
     
1.3
     
(13.4
)
Comprehensive income attributable to entity
 
$
695.2
   
$
719.7
   
$
(694.4
)
 
$
720.5
   
$
711.8
   
$
(720.5
)
 
$
711.8
 

Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Six Months Ended June 30, 2019
 
 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Comprehensive income
 
$
2,589.9
   
$
2,473.8
   
$
(2,521.8
)
 
$
2,541.9
   
$
2,413.6
   
$
(2,500.2
)
 
$
2,455.3
 
Comprehensive income attributable to noncontrolling interests
   
     
(3.4
)
   
(41.1
)
   
(44.5
)
   
     
2.8
     
(41.7
)
Comprehensive income attributable to entity
 
$
2,589.9
   
$
2,470.4
   
$
(2,562.9
)
 
$
2,497.4
   
$
2,413.6
   
$
(2,497.4
)
 
$
2,413.6
 

Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Six Months Ended June 30, 2018

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Comprehensive income
 
$
1,614.1
   
$
1,603.2
   
$
(1,551.5
)
 
$
1,665.8
   
$
1,623.0
   
$
(1,641.6
)
 
$
1,647.2
 
Comprehensive income attributable to noncontrolling interests
   
     
(3.7
)
   
(23.1
)
   
(26.8
)
   
     
2.6
     
(24.2
)
Comprehensive income attributable to entity
 
$
1,614.1
   
$
1,599.5
   
$
(1,574.6
)
 
$
1,639.0
   
$
1,623.0
   
$
(1,639.0
)
 
$
1,623.0
 
Unaudited Condensed Consolidating Statement of Cash Flows Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
For the Six Months Ended June 30, 2019

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Operating activities:
                                         
Net income
 
$
2,568.1
   
$
2,557.2
   
$
(2,521.8
)
 
$
2,603.5
   
$
2,475.2
   
$
(2,561.8
)
 
$
2,516.9
 
Reconciliation of net income to net cash flows provided by operating activities:
                                                       
Depreciation, amortization and accretion
   
153.0
     
810.6
     
(0.5
)
   
963.1
     
     
     
963.1
 
Equity in income of unconsolidated affiliates
   
(2,475.0
)
   
(329.7
)
   
2,512.7
     
(292.0
)
   
(2,561.2
)
   
2,561.2
     
(292.0
)
Distributions received on earnings from unconsolidated affiliates
   
742.1
     
163.8
     
(614.8
)
   
291.1
     
2,021.2
     
(2,021.2
)
   
291.1
 
Net effect of changes in operating accounts and other operating activities
   
1,246.9
     
(1,718.2
)
   
43.9
     
(427.4
)
   
131.9
     
0.1
     
(295.4
)
Net cash flows provided by operating activities
   
2,235.1
     
1,483.7
     
(580.5
)
   
3,138.3
     
2,067.1
     
(2,021.7
)
   
3,183.7
 
Investing activities:
                                                       
Capital expenditures
   
(388.6
)
   
(1,864.3
)
   
(7.9
)
   
(2,260.8
)
   
     
     
(2,260.8
)
Cash used for business combination, net of cash received
   
     
     
     
     
     
     
 
Proceeds from asset sales
   
0.8
     
15.3
     
     
16.1
     
     
     
16.1
 
Other investing activities
   
(1,014.8
)
   
(1.9
)
   
974.9
     
(41.8
)
   
(119.3
)
   
119.3
     
(41.8
)
Cash used in investing activities
   
(1,402.6
)
   
(1,850.9
)
   
967.0
     
(2,286.5
)
   
(119.3
)
   
119.3
     
(2,286.5
)
Financing activities:
                                                       
Borrowings under debt agreements
   
40,318.1
     
     
     
40,318.1
     
     
     
40,318.1
 
Repayments of debt
   
(39,617.2
)
   
(0.1
)
   
     
(39,617.3
)
   
     
     
(39,617.3
)
Cash distributions paid to owners
   
(2,021.2
)
   
(679.8
)
   
679.8
     
(2,021.2
)
   
(1,907.9
)
   
2,021.2
     
(1,907.9
)
Cash payments made in connection with DERs
   
     
     
     
     
(10.5
)
   
     
(10.5
)
Cash distributions paid to noncontrolling interests
   
     
(4.9
)
   
(42.5
)
   
(47.4
)
   
     
0.5
     
(46.9
)
Cash contributions from noncontrolling interests
   
     
     
99.6
     
99.6
     
     
     
99.6
 
Net cash proceeds from issuance of common units
   
     
     
     
     
82.2
     
     
82.2
 
Common units acquired in connection with buyback program
   
     
     
     
     
(81.1
)
   
     
(81.1
)
Cash contributions from owners
   
119.3
     
1,097.0
     
(1,097.0
)
   
119.3
     
     
(119.3
)
   
 
Other financing activities
   
(0.3
)
   
(5.6
)
   
     
(5.9
)
   
(30.3
)
   
     
(36.2
)
Cash provided by (used in) financing activities
   
(1,201.3
)
   
406.6
     
(360.1
)
   
(1,154.8
)
   
(1,947.6
)
   
1,902.4
     
(1,200.0
)
Net change in cash and cash equivalents,
   including restricted cash
   
(368.8
)
   
39.4
     
26.4
     
(303.0
)
   
0.2
     
     
(302.8
)
Cash and cash equivalents, including
   restricted cash, at beginning of period
   
393.4
     
50.3
     
(33.6
)
   
410.1
     
     
     
410.1
 
Cash and cash equivalents, including
   restricted cash, at end of period
 
$
24.6
   
$
89.7
   
$
(7.2
)
 
$
107.1
   
$
0.2
   
$
   
$
107.3
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
For the Six Months Ended June 30, 2018

 
 
EPO and Subsidiaries
                   
 
 
Subsidiary
Issuer
(EPO)
   
Other
Subsidiaries
(Non-
guarantor)
   
EPO and
Subsidiaries
Eliminations
and
Adjustments
   
Consolidated
EPO and
Subsidiaries
   
EPD
(Guarantor)
   
Eliminations
and
Adjustments
   
Consolidated
Total
 
Operating activities:
                                         
Net income
 
$
1,589.8
   
$
1,579.6
   
$
(1,552.1
)
 
$
1,617.3
   
$
1,574.5
   
$
(1,593.1
)
 
$
1,598.7
 
Reconciliation of net income to net cash flows provided by operating activities:
                                                       
Depreciation, amortization and accretion
   
129.3
     
744.7
     
(0.2
)
   
873.8
     
     
     
873.8
 
Equity in income of unconsolidated affiliates
   
(1,498.7
)
   
(291.0
)
   
1,551.7
     
(238.0
)
   
(1,592.6
)
   
1,592.6
     
(238.0
)
Distributions received on earnings from unconsolidated affiliates
   
609.5
     
136.3
     
(518.2
)
   
227.6
     
1,891.4
     
(1,891.4
)
   
227.6
 
Net effect of changes in operating accounts and other operating activities
   
1,405.7
     
(1,229.3
)
   
3.0
     
179.4
     
56.3
     
     
235.7
 
Net cash flows provided by operating activities
   
2,235.6
     
940.3
     
(515.8
)
   
2,660.1
     
1,929.6
     
(1,891.9
)
   
2,697.8
 
Investing activities:
                                                       
Capital expenditures
   
(460.7
)
   
(1,405.2
)
   
     
(1,865.9
)
   
(55.2
)
   
     
(1,921.1
)
Cash used for business combination, net of cash received
   
     
(149.7
)
   
     
(149.7
)
   
     
     
(149.7
)
Proceeds from asset sales
   
0.4
     
2.2
     
     
2.6
     
     
     
2.6
 
Other investing activities
   
(1,024.5
)
   
160.4
     
842.7
     
(21.4
)
   
(253.7
)
   
253.7
     
(21.4
)
Cash used in investing activities
   
(1,484.8
)
   
(1,392.3
)
   
842.7
     
(2,034.4
)
   
(308.9
)
   
253.7
     
(2,089.6
)
Financing activities:
                                                       
Borrowings under debt agreements
   
38,566.4
     
11.6
     
(11.6
)
   
38,566.4
     
     
     
38,566.4
 
Repayments of debt
   
(37,436.6
)
   
(0.4
)
   
     
(37,437.0
)
   
     
     
(37,437.0
)
Cash distributions paid to owners
   
(1,891.4
)
   
(727.8
)
   
727.8
     
(1,891.4
)
   
(1,847.3
)
   
1,891.4
     
(1,847.3
)
Cash payments made in connection with DERs
   
     
     
     
     
(8.6
)
   
     
(8.6
)
Cash distributions paid to noncontrolling interests
   
     
(4.3
)
   
(24.5
)
   
(28.8
)
   
     
0.5
     
(28.3
)
Cash contributions from noncontrolling interests
   
     
     
206.9
     
206.9
     
     
     
206.9
 
Net cash proceeds from issuance of common units
   
     
     
     
     
261.0
     
     
261.0
 
Cash contributions from owners
   
253.7
     
1,223.1
     
(1,223.1
)
   
253.7
     
     
(253.7
)
   
 
Other financing activities
   
(24.3
)
   
     
     
(24.3
)
   
(25.8
)
   
     
(50.1
)
Cash provided by (used in) financing activities
   
(532.2
)
   
502.2
     
(324.5
)
   
(354.5
)
   
(1,620.7
)
   
1,638.2
     
(337.0
)
Net change in cash and cash equivalents,
   including restricted cash
   
218.6
     
50.2
     
2.4
     
271.2
     
     
     
271.2
 
Cash and cash equivalents, including
   restricted cash, at beginning of period
   
65.2
     
31.5
     
(26.4
)
   
70.3
     
     
     
70.3
 
Cash and cash equivalents, including
   restricted cash, at end of period
 
$
283.8
   
$
81.7
   
$
(24.0
)
 
$
341.5
   
$
   
$
   
$
341.5