XML 55 R44.htm IDEA: XBRL DOCUMENT v3.20.2
Condensed Consolidating Financial Information (Tables)
6 Months Ended
Jun. 30, 2020
Condensed Consolidating Financial Information [Abstract]  
Unaudited Condensed Consolidating Balance Sheet
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
June 30, 2020

 
 
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
 
$
1,256.8
   
$
201.7
   
$
(22.0
)
 
$
1,436.5
   
$
0.1
   
$
   
$
1,436.6
 
Accounts receivable – trade, net
   
1,119.5
     
1,788.8
     
(0.6
)
   
2,907.7
     
     
     
2,907.7
 
Accounts receivable – related parties
   
166.2
     
635.7
     
(791.1
)
   
10.8
     
     
(8.2
)
   
2.6
 
Inventories
   
1,465.2
     
559.1
     
(0.2
)
   
2,024.1
     
     
     
2,024.1
 
Derivative assets
   
175.4
     
13.6
     
20.7
     
209.7
     
     
     
209.7
 
Prepaid and other current assets
   
273.6
     
395.0
     
(133.5
)
   
535.1
     
0.5
     
     
535.6
 
Total current assets
   
4,456.7
     
3,593.9
     
(926.7
)
   
7,123.9
     
0.6
     
(8.2
)
   
7,116.3
 
Property, plant and equipment, net
   
6,607.0
     
35,972.9
     
(41.5
)
   
42,538.4
     
     
     
42,538.4
 
Investments in unconsolidated affiliates
   
46,478.3
     
5,031.9
     
(48,962.8
)
   
2,547.4
     
24,883.3
     
(24,883.3
)
   
2,547.4
 
Intangible assets, net
   
627.6
     
2,768.8
     
(17.0
)
   
3,379.4
     
     
     
3,379.4
 
Goodwill
   
459.5
     
5,285.7
     
     
5,745.2
     
     
     
5,745.2
 
Other assets
   
554.9
     
305.6
     
(243.7
)
   
616.8
     
1.0
     
     
617.8
 
Total assets
 
$
59,184.0
   
$
52,958.8
   
$
(50,191.7
)
 
$
61,951.1
   
$
24,884.9
   
$
(24,891.5
)
 
$
61,944.5
 
 
                                                       
LIABILITIES AND EQUITY
                                                       
Current liabilities:
                                                       
Current maturities of debt
 
$
2,325.0
   
$
   
$
   
$
2,325.0
   
$
   
$
   
$
2,325.0
 
Accounts payable – trade
   
296.2
     
619.6
     
(13.3
)
   
902.5
     
     
     
902.5
 
Accounts payable – related parties
   
709.5
     
192.6
     
(812.8
)
   
89.3
     
8.2
     
(8.2
)
   
89.3
 
Accrued product payables
   
1,432.3
     
1,372.0
     
(0.8
)
   
2,803.5
     
     
     
2,803.5
 
Accrued interest
   
461.7
     
0.8
     
(0.8
)
   
461.7
     
     
     
461.7
 
Derivative liabilities
   
368.9
     
37.2
     
(20.7
)
   
385.4
     
     
     
385.4
 
Other current liabilities
   
152.9
     
454.9
     
(93.0
)
   
514.8
     
     
0.2
     
515.0
 
Total current liabilities
   
5,746.5
     
2,677.1
     
(941.4
)
   
7,482.2
     
8.2
     
(8.0
)
   
7,482.4
 
Long-term debt
   
27,270.6
     
14.6
     
     
27,285.2
     
     
     
27,285.2
 
Deferred tax liabilities
   
26.1
     
452.7
     
(0.6
)
   
478.2
     
     
3.4
     
481.6
 
Other long-term liabilities
   
381.8
     
618.5
     
(246.4
)
   
753.9
     
     
     
753.9
 
Commitments and contingencies
   
     
     
     
     
     
     
 
Equity:
                                                       
Partners’ and other owners’ equity
   
25,759.0
     
49,132.0
     
(50,042.1
)
   
24,848.9
     
24,876.7
     
(24,848.9
)
   
24,876.7
 
Noncontrolling interests
   
     
63.9
     
1,038.8
     
1,102.7
     
     
(38.0
)
   
1,064.7
 
Total equity
   
25,759.0
     
49,195.9
     
(49,003.3
)
   
25,951.6
     
24,876.7
     
(24,886.9
)
   
25,941.4
 
Total liabilities and equity
 
$
59,184.0
   
$
52,958.8
   
$
(50,191.7
)
 
$
61,951.1
   
$
24,884.9
   
$
(24,891.5
)
 
$
61,944.5
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
December 31, 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
 
$
109.2
   
$
315.8
   
$
(15.1
)
 
$
409.9
   
$
0.1
   
$
   
$
410.0
 
Accounts receivable – trade, net
   
1,471.1
     
3,403.8
     
(1.3
)
   
4,873.6
     
     
     
4,873.6
 
Accounts receivable – related parties
   
233.1
     
799.9
     
(1,023.6
)
   
9.4
     
     
(6.9
)
   
2.5
 
Inventories
   
1,351.3
     
740.4
     
(0.3
)
   
2,091.4
     
     
     
2,091.4
 
Derivative assets
   
115.2
     
12.0
     
     
127.2
     
     
     
127.2
 
Prepaid and other current assets
   
221.0
     
183.5
     
(46.3
)
   
358.2
     
     
     
358.2
 
Total current assets
   
3,500.9
     
5,455.4
     
(1,086.6
)
   
7,869.7
     
0.1
     
(6.9
)
   
7,862.9
 
Property, plant and equipment, net
   
6,413.3
     
35,233.6
     
(43.5
)
   
41,603.4
     
     
     
41,603.4
 
Investments in unconsolidated affiliates
   
45,514.0
     
4,165.7
     
(47,079.5
)
   
2,600.2
     
25,279.3
     
(25,279.3
)
   
2,600.2
 
Intangible assets, net
   
636.7
     
2,852.3
     
(40.0
)
   
3,449.0
     
     
     
3,449.0
 
Goodwill
   
459.5
     
5,285.7
     
     
5,745.2
     
     
     
5,745.2
 
Other assets
   
404.9
     
288.5
     
(221.9
)
   
471.5
     
1.0
     
     
472.5
 
Total assets
 
$
56,929.3
   
$
53,281.2
   
$
(48,471.5
)
 
$
61,739.0
   
$
25,280.4
   
$
(25,286.2
)
 
$
61,733.2
 
 
                                                       
LIABILITIES AND EQUITY
                                                       
Current liabilities:
                                                       
Current maturities of debt
 
$
1,981.9
   
$
   
$
   
$
1,981.9
   
$
   
$
   
$
1,981.9
 
Accounts payable – trade
   
301.4
     
717.7
     
(14.6
)
   
1,004.5
     
     
     
1,004.5
 
Accounts payable – related parties
   
977.5
     
222.3
     
(1,037.5
)
   
162.3
     
6.9
     
(6.9
)
   
162.3
 
Accrued product payables
   
1,895.4
     
3,021.9
     
(1.6
)
   
4,915.7
     
     
     
4,915.7
 
Accrued interest
   
431.6
     
0.9
     
(0.8
)
   
431.7
     
     
     
431.7
 
Derivative liabilities
   
114.2
     
8.2
     
     
122.4
     
     
     
122.4
 
Other current liabilities
   
120.5
     
438.2
     
(47.3
)
   
511.4
     
     
(0.2
)
   
511.2
 
Total current liabilities
   
5,822.5
     
4,409.2
     
(1,101.8
)
   
9,129.9
     
6.9
     
(7.1
)
   
9,129.7
 
Long-term debt
   
25,628.6
     
14.6
     
     
25,643.2
     
     
     
25,643.2
 
Deferred tax liabilities
   
22.2
     
75.6
     
(0.8
)
   
97.0
     
     
3.4
     
100.4
 
Other long-term liabilities
   
161.2
     
608.9
     
(247.2
)
   
522.9
     
509.5
     
     
1,032.4
 
Commitments and contingencies
   
     
     
     
     
     
     
 
Equity:
                                                       
Partners’ and other owners’ equity
   
25,294.8
     
48,107.6
     
(48,155.3
)
   
25,247.1
     
24,764.0
     
(25,247.1
)
   
24,764.0
 
Noncontrolling interests
   
     
65.3
     
1,033.6
     
1,098.9
     
     
(35.4
)
   
1,063.5
 
Total equity
   
25,294.8
     
48,172.9
     
(47,121.7
)
   
26,346.0
     
24,764.0
     
(25,282.5
)
   
25,827.5
 
Total liabilities and equity
 
$
56,929.3
   
$
53,281.2
   
$
(48,471.5
)
 
$
61,739.0
   
$
25,280.4
   
$
(25,286.2
)
 
$
61,733.2
 
Unaudited Condensed Consolidating Statement of Operations
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Three Months Ended June 30, 2020

 
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
 
$
8,817.0
   
$
3,835.7
   
$
(6,901.7
)
 
$
5,751.0
   
$
   
$
   
$
5,751.0
 
Costs and expenses:
                                                       
Operating costs and expenses
   
8,582.9
     
2,689.9
     
(6,902.4
)
   
4,370.4
     
     
     
4,370.4
 
General and administrative costs
   
14.6
     
41.0
     
0.7
     
56.3
     
0.7
     
     
57.0
 
Total costs and expenses
   
8,597.5
     
2,730.9
     
(6,901.7
)
   
4,426.7
     
0.7
     
     
4,427.4
 
Equity in income of unconsolidated affiliates
   
1,370.8
     
154.9
     
(1,412.4
)
   
113.3
     
1,035.2
     
(1,035.2
)
   
113.3
 
Operating income
   
1,590.3
     
1,259.7
     
(1,412.4
)
   
1,437.6
     
1,034.5
     
(1,035.2
)
   
1,436.9
 
Other income (expense):
                                                       
Interest expense
   
(320.5
)
   
(2.5
)
   
2.8
     
(320.2
)
   
     
     
(320.2
)
Other, net
   
4.8
     
238.2
     
(239.3
)
   
3.7
     
0.1
     
     
3.8
 
Total other expense, net
   
(315.7
)
   
235.7
     
(236.5
)
   
(316.5
)
   
0.1
     
     
(316.4
)
Income before income taxes
   
1,274.6
     
1,495.4
     
(1,648.9
)
   
1,121.1
     
1,034.6
     
(1,035.2
)
   
1,120.5
 
Benefit from (provision for) income taxes
   
(4.2
)
   
(55.3
)
   
     
(59.5
)
   
0.1
     
(0.3
)
   
(59.7
)
Net income
   
1,270.4
     
1,440.1
     
(1,648.9
)
   
1,061.6
     
1,034.7
     
(1,035.5
)
   
1,060.8
 
Net income attributable to noncontrolling interests
   
     
(1.4
)
   
(26.3
)
   
(27.7
)
   
     
1.6
     
(26.1
)
Net income attributable to entity
 
$
1,270.4
   
$
1,438.7
   
$
(1,675.2
)
 
$
1,033.9
   
$
1,034.7
   
$
(1,033.9
)
 
$
1,034.7
 


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 Six Months Ended June 30, 2020

 
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
 
$
18,444.0
   
$
8,474.1
   
$
(13,684.6
)
 
$
13,233.5
   
$
   
$
   
$
13,233.5
 
Costs and expenses:
                                                       
Operating costs and expenses
   
17,802.3
     
6,314.5
     
(13,686.1
)
   
10,430.7
     
     
     
10,430.7
 
General and administrative costs
   
20.4
     
89.4
     
1.4
     
111.2
     
1.3
     
     
112.5
 
Total costs and expenses
   
17,822.7
     
6,403.9
     
(13,684.7
)
   
10,541.9
     
1.3
     
     
10,543.2
 
Equity in income of unconsolidated affiliates
   
2,048.9
     
308.0
     
(2,102.8
)
   
254.1
     
2,315.9
     
(2,315.9
)
   
254.1
 
Operating income
   
2,670.2
     
2,378.2
     
(2,102.7
)
   
2,945.7
     
2,314.6
     
(2,315.9
)
   
2,944.4
 
Other income (expense):
                                                       
Interest expense
   
(638.2
)
   
(5.1
)
   
5.6
     
(637.7
)
   
     
     
(637.7
)
Other, net
   
13.0
     
(272.8
)
   
271.4
     
11.6
     
(2.0
)
   
     
9.6
 
Total other expense, net
   
(625.2
)
   
(277.9
)
   
277.0
     
(626.1
)
   
(2.0
)
   
     
(628.1
)
Income before income taxes
   
2,045.0
     
2,100.3
     
(1,825.7
)
   
2,319.6
     
2,312.6
     
(2,315.9
)
   
2,316.3
 
Benefit from (provision for) income taxes
   
(8.8
)
   
57.0
     
(0.3
)
   
47.9
     
72.2
     
(0.6
)
   
119.5
 
Net income
   
2,036.2
     
2,157.3
     
(1,826.0
)
   
2,367.5
     
2,384.8
     
(2,316.5
)
   
2,435.8
 
Net income attributable to noncontrolling interests
   
     
(2.8
)
   
(51.2
)
   
(54.0
)
   
     
3.0
     
(51.0
)
Net income attributable to entity
 
$
2,036.2
   
$
2,154.5
   
$
(1,877.2
)
 
$
2,313.5
   
$
2,384.8
   
$
(2,313.5
)
 
$
2,384.8
 


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
 
Unaudited Condensed Consolidating Statement of Comprehensive Income
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Three Months Ended June 30, 2020

 
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
 
$
1,195.0
   
$
1,246.1
   
$
(1,648.8
)
 
$
792.3
   
$
765.3
   
$
(766.2
)
 
$
791.4
 
Comprehensive income attributable to noncontrolling interests
   
     
(1.4
)
   
(26.3
)
   
(27.7
)
   
     
1.6
     
(26.1
)
Comprehensive income attributable to entity
 
$
1,195.0
   
$
1,244.7
   
$
(1,675.1
)
 
$
764.6
   
$
765.3
   
$
(764.6
)
 
$
765.3
 

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 Six Months Ended June 30, 2020

 
 
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
 
$
1,684.1
   
$
2,291.0
   
$
(1,826.0
)
 
$
2,149.1
   
$
2,166.3
   
$
(2,098.1
)
 
$
2,217.3
 
Comprehensive income attributable to noncontrolling interests
   
     
(2.8
)
   
(51.2
)
   
(54.0
)
   
     
3.0
     
(51.0
)
Comprehensive income attributable to entity
 
$
1,684.1
   
$
2,288.2
   
$
(1,877.2
)
 
$
2,095.1
   
$
2,166.3
   
$
(2,095.1
)
 
$
2,166.3
 

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 Cash Flows
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
For the Six Months Ended June 30, 2020

 
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
 
$
2,036.2
   
$
2,157.3
   
$
(1,826.0
)
 
$
2,367.5
   
$
2,384.8
   
$
(2,316.5
)
 
$
2,435.8
 
Reconciliation of net income to net cash flows provided by operating activities:
                                                       
Depreciation, amortization and accretion
   
173.0
     
860.4
     
(1.7
)
   
1,031.7
     
     
     
1,031.7
 
Equity in income of unconsolidated affiliates
   
(2,048.9
)
   
(308.0
)
   
2,102.8
     
(254.1
)
   
(2,315.9
)
   
2,315.9
     
(254.1
)
Distributions received from unconsolidated affiliates attributable to earnings
   
765.5
     
132.3
     
(640.2
)
   
257.6
     
2,159.0
     
(2,159.0
)
   
257.6
 
Net effect of changes in operating accounts and other operating activities
   
1,704.0
     
(1,604.7
)
   
(307.3
)
   
(208.0
)
   
(69.3
)
   
0.1
     
(277.2
)
Net cash flows provided by operating activities
   
2,629.8
     
1,237.3
     
(672.4
)
   
3,194.7
     
2,158.6
     
(2,159.5
)
   
3,193.8
 
Investing activities:
                                                       
Capital expenditures
   
(401.1
)
   
(1,575.7
)
   
0.9
     
(1,975.9
)
   
     
     
(1,975.9
)
Proceeds from asset sales
   
0.5
     
3.6
     
     
4.1
     
     
     
4.1
 
Other investing activities
   
(886.6
)
   
(3.9
)
   
931.8
     
41.3
     
     
     
41.3
 
Cash used in investing activities
   
(1,287.2
)
   
(1,576.0
)
   
932.7
     
(1,930.5
)
   
     
     
(1,930.5
)
Financing activities:
                                                       
Borrowings under debt agreements
   
5,411.8
     
     
     
5,411.8
     
     
     
5,411.8
 
Repayments of debt
   
(3,406.6
)
   
     
     
(3,406.6
)
   
     
     
(3,406.6
)
Cash distributions paid to owners
   
(2,159.0
)
   
(737.4
)
   
761.8
     
(2,134.6
)
   
(1,971.3
)
   
2,159.0
     
(1,946.9
)
Cash payments made in connection with DERs
   
     
     
     
     
(12.9
)
   
     
(12.9
)
Cash distributions paid to noncontrolling interests
   
     
(4.2
)
   
(58.1
)
   
(62.3
)
   
     
0.5
     
(61.8
)
Cash contributions from noncontrolling interests
   
     
     
19.7
     
19.7
     
     
     
19.7
 
Repurchase of common units under 2019 Buyback Program
   
     
     
     
     
(140.1
)
   
     
(140.1
)
Cash contributions from owners
   
     
966.2
     
(966.2
)
   
     
     
     
 
Other financing activities
   
(41.2
)
   
     
(24.4
)
   
(65.6
)
   
(34.3
)
   
     
(99.9
)
Cash provided by (used in) financing activities
   
(195.0
)
   
224.6
     
(267.2
)
   
(237.6
)
   
(2,158.6
)
   
2,159.5
     
(236.7
)
Net change in cash and cash equivalents,
   including restricted cash
   
1,147.6
     
(114.1
)
   
(6.9
)
   
1,026.6
     
     
     
1,026.6
 
Cash and cash equivalents, including
   restricted cash, at beginning of period
   
109.2
     
315.8
     
(15.1
)
   
409.9
     
0.1
     
     
410.0
 
Cash and cash equivalents, including
   restricted cash, at end of period
 
$
1,256.8
   
$
201.7
   
$
(22.0
)
 
$
1,436.5
   
$
0.1
   
$
   
$
1,436.6
 


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 from unconsolidated affiliates attributable to earnings
   
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
)
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
 
Repurchase of common units under 2019 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