|
Exhibit 99.1
|
Enterprise Reports Results for Third Quarter 2023
Houston, Texas (Tuesday, October 31, 2023) – Enterprise Products Partners L.P. (“Enterprise”) (NYSE: EPD) today announced its financial results for the three and nine
months ended September 30, 2023.
Enterprise reported net income attributable to common unitholders of $1.3 billion, or $0.60 per common unit on a fully
diluted basis for the third quarter of 2023, compared to $1.4 billion, or $0.62 per common unit on a fully diluted basis, for the third quarter of 2022.
Distributable Cash Flow (“DCF”) was $1.9 billion for the third quarters of 2023 and 2022. Distributions declared with
respect to the third quarter of 2023 increased 5.3 percent to $0.50 per common unit, or $2.00 per common unit annualized, compared to distributions declared for the third quarter of 2022. DCF provided 1.7 times coverage of the distribution
declared with respect to the third quarter of 2023. Enterprise retained $773 million of DCF for the third quarter of 2023, and $3.2 billion for the twelve months ended September 30, 2023.
Adjusted cash flow provided by operating activities (“Adjusted CFFO”) was $2.0 billion for the
third quarters of 2023 and 2022. Enterprise’s payout ratio, comprised of distributions to common unitholders and partnership common unit buybacks, for the twelve months ended September 30, 2023, was 56 percent of Adjusted CFFO and 90 percent of
Adjusted Free Cash Flow (“Adjusted FCF”).
Third Quarter 2023 Highlights
|
Three Months Ended
September 30,
|
||||||||
|
($ in millions, except per unit amounts)
|
2023
|
2022
|
||||||
|
Operating income
|
$
|
1,695
|
$
|
1,712
|
||||
|
Net income
|
$
|
1,350
|
$
|
1,392
|
||||
|
Fully diluted earnings per common unit
|
$
|
0.60
|
$
|
0.62
|
||||
|
Total gross operating margin (1)
|
$
|
2,331
|
$
|
2,321
|
||||
|
Adjusted EBITDA (1)
|
$
|
2,327
|
$
|
2,258
|
||||
|
Adjusted CFFO (1)
|
$
|
2,021
|
$
|
1,950
|
||||
|
Adjusted FCF (1)
|
$
|
1,173
|
$
|
1,476
|
||||
|
DCF (1)
|
$
|
1,869
|
$
|
1,868
|
||||
|
(1)
|
Total gross operating margin, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), Adjusted
CFFO, Adjusted FCF and DCF are non-generally accepted accounting principle (“non-GAAP”) financial measures that are defined and reconciled later in this press release.
|
|
•
|
Gross operating margin, operating income and net income attributable to common unitholders for the third quarter of 2023 included $38
million of non-cash, mark-to-market (“MTM”) losses on financial instruments used in our commodity hedging activities, compared to $48 million of MTM gains for the third quarter of 2022.
|
|
•
|
Capital investments were $826 million in the third quarter of 2023, which included $727 million of organic growth capital expenditures
and $99 million for sustaining capital expenditures. For the first nine months of 2023, capital investments were $2.3 billion, comprised of $2.0 billion of organic growth capital expenditures and $284 million for sustaining capital
expenditures.
|
|
•
|
For the first nine months of 2023, Enterprise repurchased approximately 3.6 million of its common units on the open market for
approximately $92 million. Including these purchases, the partnership has utilized 41 percent of its authorized $2.0 billion common unit buyback program. The partnership elected not to repurchase common units during the third quarter of
2023.
|
2
Third Quarter 2023 Volume Highlights
|
Three Months Ended
September 30,
|
||||||||
|
2023
|
2022
|
|||||||
|
NGL, crude oil, refined products & petrochemical pipeline
volumes (million BPD)
|
7.4
|
6.7
|
||||||
|
Marine terminal volumes (million BPD)
|
2.1
|
1.7
|
||||||
|
Natural gas pipeline volumes (TBtus/d)
|
18.4
|
17.5
|
||||||
|
NGL fractionation volumes (million BPD)
|
1.5
|
1.4
|
||||||
|
Propylene plant production volumes (MBPD)
|
103
|
101
|
||||||
|
Fee-based natural gas processing volumes (Bcf/d)
|
5.9
|
5.2
|
||||||
|
Equity NGL-equivalent production volumes (MBPD)
|
184
|
182
|
||||||
|
As used in this press release, “NGL” means natural gas liquids, “BPD” means barrels per day, “MBPD” means thousand barrels per day,
“MMcf/d” means million cubic feet per day, “Bcf/d” means billion cubic feet per day, “BBtus/d” means billion British thermal units per day and “TBtus/d” means trillion British thermal units per day.
|
“Enterprise reported solid financial results for the third quarter of 2023,” said A.J. “Jim” Teague, co-chief executive
officer of Enterprise’s general partner. “We handled record volumes across our midstream system including our liquids pipelines, natural gas pipelines, NGL fractionators and marine terminals. In total, our pipelines transported 12.2 million
equivalent BPD and our marine terminals handled 2.1 million BPD of NGLs, crude oil, refined products and petrochemicals. These record volumes coupled with lower system-wide utility costs offset the impact of lower natural gas gathering and
processing margins due to a decrease in natural gas and NGL prices compared to the third quarter of 2022. Strong international demand for high octane motor gasoline additives led to record gross operating margin in our octane enhancement business,
which largely mitigated the challenges of lower utilization rates at our two propane dehydrogenation (“PDH”) facilities. Our strong cash flow supported a 5.3 percent increase in the cash distribution per common unit to our partners for the third
quarter of this year compared to the same quarter a year ago. We also retained $773 million to reinvest in the growth of the partnership.”
“Since the start of the third quarter, we completed construction and placed into service approximately $2.7 billion of
capital projects including our twelfth NGL fractionator in Chambers County, Texas (“Frac 12”), our second PDH unit at our Chambers County facility and our Poseidon cryogenic natural gas processing plant in the Midland Basin. In addition, earlier
this month we began operations at our Mentone 2 natural gas processing plant in the Delaware Basin,” continued Teague.
“This morning, we announced $3.1 billion of new growth capital projects in our NGL Pipelines & Services segment, our
largest business. In addition to these projects directly integrating with and complementing our entire NGL value chain, these investments also facilitate continued crude oil and natural gas production growth in the basin that will provide benefits
to our crude oil and natural gas businesses. In total, we now have $6.8 billion of organic growth projects under construction. Once in service, these assets will provide new sources of cash flow that will support additional returns of capital to
our partners,” said Teague.
3
Review of Third Quarter 2023 Results
Enterprise reported total gross operating margin of $2.3 billion for the third quarters of 2023 and 2022. Below is a
detailed review of each business segment’s performance for the third quarter of 2023. Gross operating margin for the third quarter of 2023 included $38 million of non-cash, MTM losses on financial instruments used in our hedging activities
compared to $48 million of MTM gains for the third quarter of 2022.
NGL Pipelines & Services
– Gross operating margin from the NGL Pipelines & Services segment was $1.2 billion for the third quarter of 2023 compared to $1.3 billion for the third quarter of 2022.
Gross operating margin from Enterprise’s natural gas processing and related NGL marketing business was $293 million for the
third quarter of 2023 compared to $485 million for the third quarter of 2022. Lower natural gas and NGL prices led to an aggregate decrease in average processing margins from most of the partnership’s processing plants. The weighted-average
indicative NGL price for the third quarter of 2023 decreased 36 percent to $0.61 per gallon from $0.95 per gallon for the third quarter of 2022.
Gross operating margin from NGL marketing activities decreased $77 million for the third quarter of 2023 compared to the
third quarter of 2022, primarily due to lower average sales margins and a decrease in non-cash, MTM earnings.
The partnership’s Midland Basin natural gas processing plants reported a net $65 million decrease in gross operating margin
for the third quarter of 2023 compared to the third quarter of 2022, primarily due to lower average processing margins, including the impact of hedging activities, and higher operating costs, partially offset by an increase in fee-based natural gas
processing volumes. Fee-based processing volumes at our Midland Basin natural gas processing facilities increased 212 MMcf/d this quarter compared to the third quarter last year primarily due to processing volumes from our Poseidon natural gas
processing plant, which was placed into service in July 2023.
Enterprise’s Delaware Basin processing plants reported a $35 million decrease in gross operating margin for the third quarter
of 2023 compared to the third quarter of 2022, primarily due to lower average processing margins, including the impact of hedging activities.
Gross operating margin from Enterprise’s South Texas natural gas processing facilities decreased a net $4 million for the
third quarter of 2023 compared to the same quarter of last year, primarily due to lower average processing margins, including the impact of hedging activities, and a 6 MBPD decrease in equity NGL-equivalent production volumes, partially offset by a
181 MMcf/d increase in fee-based natural gas processing volumes and lower operating costs.
4
Total fee-based natural gas processing volumes were a record 5.9 Bcf/d for the third quarter of 2023 compared to 5.2 Bcf/d in
the third quarter of 2022. Equity NGL-equivalent production volumes were 184 MBPD for the third quarter of 2023 compared to 182 MBPD for the third quarter of 2022.
Gross operating margin from the partnership’s NGL pipelines and storage business increased $93 million, or 15 percent, to a
record $704 million for the third quarter of 2023 compared to the third quarter of 2022. NGL pipeline transportation volumes increased 7 percent to 4.0 million BPD in the third quarter of 2023 from 3.7 million BPD in the third quarter of 2022, and
NGL marine terminal volumes increased to 771 MBPD this quarter from 747 MBPD in the same quarter last year.
Gross operating margin from the partnership’s Eastern ethane pipelines, which includes the ATEX and Aegis pipelines,
increased a combined $25 million for the third quarter of 2023 compared to the third quarter of 2022, primarily due to higher average transportation fees. Transportation volumes on these pipelines increased a combined 91 MBPD this quarter compared
to the same quarter of last year.
A number of Enterprise’s NGL pipelines, including the Mid-America and Seminole NGL Pipeline Systems, Shin Oak NGL Pipeline
and Chaparral NGL pipeline, serve the Permian Basin and Rocky Mountain regions. On a combined basis, these pipelines reported a net $19 million increase in gross operating margin for the third quarter of 2023 compared to the third quarter of 2022,
primarily due to higher average transportation fees and a 64 MBPD, net to our interest, increase in transportation volumes, partially offset by lower other revenues.
The partnership’s South Texas NGL Pipeline System reported a $14 million increase in gross operating margin this quarter
versus the third quarter last year, primarily due to a 36 MBPD increase in transportation volumes and higher average transportation and related fees.
The Enterprise Hydrocarbons Terminal (“EHT”) had a $13 million increase in gross operating margin for the third quarter of
this year compared to the third quarter of 2022, primarily due to higher average loading fees. Liquefied petroleum gas (“LPG”) export volumes at EHT increased 9 MBPD this quarter compared to the third quarter of last year. The partnership’s
Morgan’s Point Ethane Export Terminal reported a $9 million increase in gross operating margin, primarily attributable to a 15 MBPD increase in export volumes and higher average loading fees. The partnership’s associated Houston Ship Channel
pipeline reported a $9 million increase in gross operating margin for the third quarter of 2023 compared to the third quarter of 2022, primarily due to higher average transportation fees and a 69 MBPD increase in transportation volumes.
5
Enterprise’s NGL fractionation business reported gross operating margin of $199 million for the third quarter of 2023
compared to $200 million for the third quarter of 2022. Total NGL fractionation volumes were a record 1.5 million BPD in the third quarter of 2023 compared to 1.4 million BPD for the third quarter of 2022. Lower average fractionation fees from
the partnership’s fractionators this quarter offset the benefit of higher volumes. The increase in NGL fractionation volumes was primarily due to contributions from Frac 12 fractionator in Chambers County, which began service in July 2023.
Crude Oil Pipelines & Services
– Gross operating margin from the Crude Oil Pipelines & Services segment increased to $432 million for the third quarter of 2023 from $415 million for the third quarter of 2022. Gross operating margin for the third quarter of 2023 included
non-cash, MTM losses of $33 million compared to non-cash, MTM gains of $31 million for the third quarter of 2022. Total crude oil pipeline transportation volumes increased to a record 2.6 million BPD for the third quarter of 2023 compared to 2.2
million BPD for the third quarter of 2022. Total crude oil marine terminal volumes increased to a record 988 MBPD this quarter from 824 MBPD for the same quarter last year.
Gross operating margin from the partnership’s West Texas Pipeline System increased $72 million this quarter compared to the
same quarter last year, primarily due to higher ancillary service and other revenues. Transportation volumes increased 46 MBPD on this pipeline system.
Gross operating margin from Enterprise’s Midland-to-ECHO Pipeline System, including related marketing activities, increased
$52 million for the third quarter of 2023 compared to the third quarter of 2022, primarily due to a 137 MBPD increase, net to our interest, in transportation volumes and higher average transportation fees and related margins from related marketing
activities.
The partnership’s ECHO crude oil terminal reported a $13 million increase in gross operating margin this quarter compared to
the third quarter last year, primarily due to higher terminaling and storage revenues, and lower utility and other operating costs. Gross operating margin from crude oil activities at EHT increased $11 million this quarter compared to the third
quarter of last year, primarily due to higher loading revenues. Crude oil terminal volumes at EHT increased 200 MBPD this quarter compared to the same quarter last year.
Gross operating margin from Enterprise’s other crude oil marketing activities decreased $100 million, primarily due to lower
non-cash, MTM earnings and lower average sales margins.
Gross operating margin from Enterprise’s South Texas Crude Oil Pipeline System decreased $25 million this quarter versus the
same quarter last year, primarily due to lower ancillary service and other revenues. Transportation volumes decreased 15 MBPD on this system for the third quarter of 2023 compared to the third quarter of 2022.
6
Natural Gas Pipelines & Services
– Gross operating margin from the Natural Gas Pipelines & Services segment was $239 million for the third quarter of 2023 compared to $278 million for the third quarter of 2022. Total natural gas transportation volumes increased 5 percent to a
record 18.4 TBtus/d this quarter compared to 17.5 TBtus/d for the same quarter of 2022.
On a combined basis, gross operating margin from the partnership’s Jonah Gathering System, Piceance Basin Gathering System,
and San Juan Gathering System in the Rocky Mountains decreased $26 million for the third quarter of 2023 compared to the third quarter of 2022, primarily due to lower average gathering fees (including those indexed to regional natural gas prices),
higher maintenance and other operating costs and an aggregate 90 BBtus/d decrease in gathering volumes from these systems.
On a combined basis, gross operating margin from Enterprise’s Acadian Gas System and Haynesville Gas Gathering System
decreased $10 million this quarter versus the same quarter last year, primarily due to lower other revenues. On a combined basis, transportation volumes increased 51 BBtus/d this quarter compared to the third quarter last year.
Gross operating margin from Enterprise’s natural gas marketing business decreased $11 million for the third quarter of 2023
compared to the same quarter last year, primarily due to lower average sales margins attributable to a decrease in regional price differentials.
Petrochemical & Refined Products
Services – Gross operating margin for the Petrochemical & Refined Products Services segment increased 28 percent to a record $453 million for the third quarter of 2023 from $353 million for the third quarter of 2022. Total segment
pipeline transportation volumes were 826 MBPD for the third quarter this year compared to 758 MBPD for the third quarter of last year. Total refined products and petrochemicals marine terminal volumes increased to 331 MBPD this quarter compared to
166 MBPD for the same quarter of 2022.
Gross operating margin from the partnership’s propylene production and related activities increased $10 million for the third
quarter of 2023 compared to the third quarter of 2022. Higher average transportation fees from our propylene pipeline systems led to a $6 million increase in gross operating margin. Gross operating margin for the partnership’s Chambers County
propylene production facilities decreased $1 million when comparing the third quarter of 2023 to the third quarter last year, primarily due to lower propylene sales volumes and average margins, and higher maintenance and other operating costs,
partially offset by higher propylene processing, storage and other revenues. PDH 2, which was initially placed into service in July 2023, has had a slower start up than expected. The 15 MBPD of incremental propylene production contributed by PDH
2 during the third quarter of 2023 was partially offset by lower volumes from PDH 1, which experienced 56 days of downtime during the quarter for unplanned maintenance. PDH 2 has been down for startup maintenance since October 8, and is expected
to restart in late November. Total propylene and associated by-product production volumes were 103 MBPD (net to our interest) this quarter compared to 101 MBPD (net to our interest) for the same quarter last year.
7
The partnership’s octane enhancement and related operations business reported a $60 million increase in gross operating
margin for the third quarter of 2023 compared to the third quarter of 2022, primarily due to higher sales volumes and average sales margins and lower utility and other operating costs.
Enterprise’s refined products pipelines and related activities reported a $26 million increase in gross operating margin for
the third quarter of 2023 compared to the third quarter of 2022. Contributing to the quarterly increase in gross operating margin were higher average sales margins from refined products marketing activities, higher storage and other fee revenues
from the refined products terminal in Beaumont, Texas, and higher average transportation and related fees from our TE Products Pipeline System.
Capitalization
Total debt principal outstanding at September 30, 2023 was $29.2 billion, including $2.3 billion of junior subordinated notes
to which the nationally recognized debt rating agencies ascribe partial equity content. Assuming the final maturity date for our junior subordinated notes, the weighted-average life of our debt portfolio is approximately 19 years. Our
weighted-average cost of debt is 4.6%. At September 30, 2023, approximately 96% of our debt was fixed-rate. In 2024, only $850 million, or approximately 3%, of our $28.6 billion in term debt obligations (excludes commercial paper) mature. For
the next three years (2024 through 2026), $3.625 billion, or only 13%, of our term debt obligations mature. At September 30, 2023, Enterprise had consolidated liquidity of approximately $3.8 billion, comprised of available borrowing capacity under
its revolving credit facilities and unrestricted cash on hand.
Capital Investments
Total capital investments in the third quarter of 2023 were $826 million, which included $99 million of sustaining capital
expenditures. For the first nine months of 2023, Enterprise’s capital investments totaled $2.3 billion, which included $284 million of sustaining capital expenditures.
Our current expectation for growth capital investments and sustaining capital expenditures for 2023 is approximately $3.0
billion, and $400 million, respectively. We expect growth capital investments for 2024 to be in the range of $3.0 billion to $3.5 billion.
Conference Call to Discuss Third Quarter 2023 Earnings
Today, Enterprise will host a conference call to
discuss third quarter 2023 earnings. The call will be broadcast live over the Internet beginning at 9:00 a.m. CT and may be accessed by visiting the partnership’s website at www.enterpriseproducts.com.
8
Use of Non-GAAP Financial Measures
This press release and accompanying schedules include the non-GAAP financial measures of total gross operating margin,
Adjusted CFFO, FCF, Adjusted FCF, DCF and Adjusted EBITDA. The accompanying schedules provide definitions of these non-GAAP financial measures and reconciliations to their most directly comparable financial measure calculated and presented in
accordance with GAAP. Our non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income, operating income, net cash flow provided by operating activities or any other measure of financial performance
calculated and presented in accordance with GAAP. Our non-GAAP financial measures may not be comparable to similarly titled measures of other companies because they may not calculate such measures in the same manner as we do.
Company Information and Use of Forward-Looking Statements
Enterprise Products Partners L.P. is one of the largest publicly traded partnerships and a leading North American provider of
midstream energy services to producers and consumers of natural gas, NGLs, crude oil, refined products and petrochemicals. Services include: natural gas gathering, treating, processing, transportation and storage; NGL transportation,
fractionation, storage and marine terminals; crude oil gathering, transportation, storage and marine terminals; petrochemical and refined products transportation, storage and marine terminals; and a marine transportation business that operates on
key U.S. inland and intracoastal waterway systems. The partnership’s assets currently include more than 50,000 miles of pipelines; over 260 million barrels of storage capacity for NGLs, crude oil, petrochemicals and refined products; and 14
billion cubic feet of natural gas storage capacity.
This press release includes forward-looking statements. Except for the historical information contained
herein, the matters discussed in this press release are forward-looking statements that involve certain risks and uncertainties, such as the partnership’s expectations regarding future results, capital expenditures, project completions, liquidity
and financial market conditions. These risks and uncertainties include, among other things, insufficient cash from operations, adverse market conditions, governmental regulations and other factors discussed in Enterprise’s filings with the U.S.
Securities and Exchange Commission. If any of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those expected. The partnership disclaims any intention
or obligation to update publicly or reverse such statements, whether as a result of new information, future events or otherwise.
Contacts: Randy Burkhalter, Vice President, Investor Relations, (713) 381-6812
Rick Rainey, Vice President, Media Relations, (713) 381-3635
9
|
Enterprise Products Partners L.P.
|
Exhibit A
|
|||||||||||||||||||
|
Condensed Statements of Consolidated Operations – UNAUDITED
|
||||||||||||||||||||
|
($ in millions, except per unit amounts)
|
||||||||||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
For the Twelve
Months Ended
September 30,
|
||||||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
2023
|
||||||||||||||||
|
Revenues
|
$
|
11,998
|
$
|
15,468
|
$
|
35,093
|
$
|
44,536
|
$
|
48,743
|
||||||||||
|
Costs and expenses:
|
||||||||||||||||||||
|
Operating costs and expenses
|
10,366
|
13,812
|
30,260
|
39,550
|
42,212
|
|||||||||||||||
|
General and administrative costs
|
59
|
55
|
172
|
179
|
234
|
|||||||||||||||
|
Total costs and expenses
|
10,425
|
13,867
|
30,432
|
39,729
|
42,446
|
|||||||||||||||
|
Equity in income of unconsolidated affiliates
|
122
|
111
|
347
|
335
|
476
|
|||||||||||||||
|
Operating income
|
1,695
|
1,712
|
5,008
|
5,142
|
6,773
|
|||||||||||||||
|
Other income (expense):
|
||||||||||||||||||||
|
Interest expense
|
(328
|
)
|
(309
|
)
|
(944
|
)
|
(937
|
)
|
(1,251
|
)
|
||||||||||
|
Other, net
|
5
|
7
|
36
|
12
|
58
|
|||||||||||||||
|
Total other expense, net
|
(323
|
)
|
(302
|
)
|
(908
|
)
|
(925
|
)
|
(1,193
|
)
|
||||||||||
|
Income before income taxes
|
1,372
|
1,410
|
4,100
|
4,217
|
5,580
|
|||||||||||||||
|
Provision for income taxes
|
(22
|
)
|
(18
|
)
|
(45
|
)
|
(54
|
)
|
(73
|
)
|
||||||||||
|
Net income
|
1,350
|
1,392
|
4,055
|
4,163
|
5,507
|
|||||||||||||||
|
Net income attributable to noncontrolling interests
|
(31
|
)
|
(31
|
)
|
(91
|
)
|
(93
|
)
|
(123
|
)
|
||||||||||
|
Net income attributable to preferred units
|
(1
|
)
|
(1
|
)
|
(3
|
)
|
(3
|
)
|
(3
|
)
|
||||||||||
|
Net income attributable to common unitholders
|
$
|
1,318
|
$
|
1,360
|
$
|
3,961
|
$
|
4,067
|
$
|
5,381
|
||||||||||
|
Per common unit data (fully diluted):
|
||||||||||||||||||||
|
Earnings per common unit
|
$
|
0.60
|
$
|
0.62
|
$
|
1.81
|
$
|
1.85
|
$
|
2.45
|
||||||||||
|
Average common units outstanding (in millions)
|
2,194
|
2,199
|
2,195
|
2,200
|
2,194
|
|||||||||||||||
|
Supplemental financial data:
|
||||||||||||||||||||
|
Net cash flow provided by operating activities
|
$
|
1,718
|
$
|
1,050
|
$
|
5,203
|
$
|
5,314
|
$
|
7,928
|
||||||||||
|
Cash flows used in investing activities
|
$
|
818
|
$
|
441
|
$
|
2,220
|
$
|
4,309
|
$
|
2,865
|
||||||||||
|
Cash flows used in financing activities
|
$
|
863
|
$
|
751
|
$
|
2,875
|
$
|
3,715
|
$
|
5,004
|
||||||||||
|
Total debt principal outstanding at end of period
|
$
|
29,191
|
$
|
29,476
|
$
|
29,191
|
$
|
29,476
|
$
|
29,191
|
||||||||||
|
Non-GAAP Distributable Cash Flow (1)
|
$
|
1,869
|
$
|
1,868
|
$
|
5,542
|
$
|
5,723
|
$
|
7,570
|
||||||||||
|
Non-GAAP Adjusted EBITDA (2)
|
$
|
2,327
|
$
|
2,258
|
$
|
6,819
|
$
|
6,933
|
$
|
9,195
|
||||||||||
|
Non-GAAP Adjusted Cash flow from operations (3)
|
$
|
2,021
|
$
|
1,950
|
$
|
5,909
|
$
|
5,996
|
$
|
8,006
|
||||||||||
|
Non-GAAP Free Cash Flow (4)
|
$
|
870
|
$
|
576
|
$
|
2,887
|
$
|
894
|
$
|
4,922
|
||||||||||
|
Non-GAAP Adjusted Free Cash Flow (4)
|
$
|
1,173
|
$
|
1,476
|
$
|
3,593
|
$
|
1,576
|
$
|
5,000
|
||||||||||
|
Gross operating margin by segment:
|
||||||||||||||||||||
|
NGL Pipelines & Services
|
$
|
1,196
|
$
|
1,296
|
$
|
3,518
|
$
|
3,848
|
$
|
4,812
|
||||||||||
|
Crude Oil Pipelines & Services
|
432
|
415
|
1,251
|
1,237
|
1,669
|
|||||||||||||||
|
Natural Gas Pipelines & Services
|
239
|
278
|
791
|
727
|
1,106
|
|||||||||||||||
|
Petrochemical & Refined Products Services
|
453
|
353
|
1,255
|
1,178
|
1,594
|
|||||||||||||||
|
Total segment gross operating margin (5)
|
2,320
|
2,342
|
6,815
|
6,990
|
9,181
|
|||||||||||||||
|
Net adjustment for shipper make-up rights (6)
|
11
|
(21
|
)
|
32
|
(49
|
)
|
34
|
|||||||||||||
|
Non-GAAP total gross operating margin (7)
|
$
|
2,331
|
$
|
2,321
|
$
|
6,847
|
$
|
6,941
|
$
|
9,215
|
||||||||||
|
(1)
|
See Exhibit F for reconciliation to GAAP net cash flow provided by operating activities.
|
|
(2)
|
See Exhibit G for reconciliation to GAAP net cash flow provided by operating activities.
|
|
(3)
|
See Exhibit E for reconciliation to GAAP net cash flow provided by operating activities.
|
|
(4)
|
See Exhibit D for reconciliation to GAAP net cash flow provided by operating activities.
|
|
(5)
|
Within the context of this table, total segment gross operating margin represents a subtotal and corresponds to measures similarly titled
within the financial statement footnotes provided in our quarterly and annual filings with the U.S. Securities and Exchange Commission (“SEC”).
|
|
(6)
|
Gross operating margin by segment for NGL Pipelines & Services and Crude Oil Pipelines & Services reflects adjustments for
non-refundable deferred transportation revenues relating to the make-up rights of committed shippers on certain major pipeline projects. These adjustments are included in managements’ evaluation of segment results. However, these
adjustments are excluded from non-GAAP total gross operating margin in compliance with guidance from the SEC.
|
|
(7)
|
See Exhibit H for reconciliation to GAAP total operating income.
|
10
|
Exhibit B
|
||||||||||||||||||||
|
Selected Operating Data – UNAUDITED
|
||||||||||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
For the Twelve
Months Ended
September 30,
|
||||||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
2023
|
||||||||||||||||
|
Selected operating data: (1)
|
||||||||||||||||||||
|
NGL Pipelines & Services, net:
|
||||||||||||||||||||
|
NGL pipeline transportation volumes (MBPD)
|
3,974
|
3,702
|
3,965
|
3,650
|
3,944
|
|||||||||||||||
|
NGL marine terminal volumes (MBPD)
|
771
|
747
|
787
|
713
|
778
|
|||||||||||||||
|
NGL fractionation volumes (MBPD)
|
1,519
|
1,371
|
1,528
|
1,341
|
1,521
|
|||||||||||||||
|
Equity NGL-equivalent production volumes (MBPD) (2)
|
184
|
182
|
173
|
188
|
174
|
|||||||||||||||
|
Fee-based natural gas processing volumes (MMcf/d) (3,4)
|
5,928
|
5,202
|
5,717
|
5,091
|
5,648
|
|||||||||||||||
|
Crude Oil Pipelines & Services, net:
|
||||||||||||||||||||
|
Crude oil pipeline transportation volumes (MBPD)
|
2,560
|
2,216
|
2,409
|
2,204
|
2,376
|
|||||||||||||||
|
Crude oil marine terminal volumes (MBPD)
|
988
|
824
|
881
|
799
|
851
|
|||||||||||||||
|
Natural Gas Pipelines & Services, net:
|
||||||||||||||||||||
|
Natural gas pipeline transportation volumes (BBtus/d) (5)
|
18,440
|
17,514
|
18,244
|
16,935
|
18,083
|
|||||||||||||||
|
Petrochemical & Refined Products Services, net:
|
||||||||||||||||||||
|
Propylene production volumes (MBPD)
|
103
|
101
|
104
|
105
|
103
|
|||||||||||||||
|
Butane isomerization volumes (MBPD)
|
112
|
122
|
110
|
109
|
109
|
|||||||||||||||
|
Standalone DIB processing volumes (MBPD)
|
185
|
165
|
170
|
159
|
167
|
|||||||||||||||
|
Octane enhancement and related plant sales volumes (MBPD) (6)
|
41
|
40
|
34
|
39
|
36
|
|||||||||||||||
|
Pipeline transportation volumes, primarily refined products
and petrochemicals (MBPD)
|
826
|
758
|
817
|
750
|
799
|
|||||||||||||||
|
Refined products and petrochemicals marine terminal volumes (MBPD) (7)
|
331
|
166
|
311
|
200
|
286
|
|||||||||||||||
|
Total, net:
|
||||||||||||||||||||
|
NGL, crude oil, petrochemical and refined products
pipeline transportation volumes (MBPD)
|
7,360
|
6,676
|
7,191
|
6,604
|
7,119
|
|||||||||||||||
|
Natural gas pipeline transportation volumes (BBtus/d)
|
18,440
|
17,514
|
18,244
|
16,935
|
18,083
|
|||||||||||||||
|
Equivalent pipeline transportation volumes (MBPD) (8)
|
12,213
|
11,285
|
11,992
|
11,061
|
11,878
|
|||||||||||||||
|
NGL, crude oil, refined products and petrochemical
marine terminal volumes (MBPD)
|
2,090
|
1,737
|
1,979
|
1,712
|
1,915
|
|||||||||||||||
|
(1)
|
Operating rates are reported on a net basis, which take into account our ownership interests in certain joint ventures and include
volumes for newly constructed assets from the related in-service dates and for recently purchased assets from the related acquisition dates.
|
|
(2)
|
Primarily represents the NGL and condensate volumes we earn and take title to in connection with our processing activities. The total
equity NGL-equivalent production volumes also include residue natural gas volumes from our natural gas processing business.
|
|
(3)
|
Volumes reported correspond to the revenue streams earned by our gas plants. “MMcf/d” means million cubic feet per day.
|
|
(4)
|
Fee-based natural gas processing volumes are measured at either the wellhead or plant inlet in MMcf/d.
|
|
(5)
|
“BBtus/d” means billion British thermal units per day.
|
|
(6)
|
Reflects aggregate sales volumes for our octane enhancement and isobutane dehydrogenation (“iBDH”) facilities located at our Chambers
County complex and our high-purity isobutylene production facility located adjacent to the Houston Ship Channel.
|
|
(7)
|
In addition to exports of refined products, these amounts include loading volumes at our ethylene export terminal.
|
|
(8)
|
Represents total NGL, crude oil, refined products and petrochemical transportation volumes plus equivalent energy volumes where 3.8
million British thermal units (“MMBtus”) of natural gas transportation volumes are equivalent to one barrel of NGLs transported.
|
11
|
Enterprise Products Partners L.P.
|
Exhibit C
|
|
|
Selected Commodity Price Information – UNAUDITED
|
|
Polymer
|
Refinery
|
|||||||||||||||||||||||||||||||
|
Natural
|
Normal
|
Natural
|
Grade
|
Grade
|
||||||||||||||||||||||||||||
|
Gas,
|
Ethane,
|
Propane,
|
Butane,
|
Isobutane,
|
Gasoline,
|
Propylene,
|
Propylene,
|
|||||||||||||||||||||||||
|
$/MMBtu (1)
|
$/gallon (2)
|
$/gallon (2)
|
$/gallon (2)
|
$/gallon (2)
|
$/gallon (2)
|
$/pound (3)
|
$/pound (3)
|
|||||||||||||||||||||||||
|
2022 by quarter:
|
||||||||||||||||||||||||||||||||
|
First Quarter
|
$
|
4.96
|
$
|
0.40
|
$
|
1.30
|
$
|
1.59
|
$
|
1.60
|
$
|
2.21
|
$
|
0.63
|
$
|
0.39
|
||||||||||||||||
|
Second Quarter
|
$
|
7.17
|
$
|
0.59
|
$
|
1.24
|
$
|
1.50
|
$
|
1.68
|
$
|
2.17
|
$
|
0.61
|
$
|
0.40
|
||||||||||||||||
|
Third Quarter
|
$
|
8.20
|
$
|
0.55
|
$
|
1.08
|
$
|
1.19
|
$
|
1.44
|
$
|
1.72
|
$
|
0.47
|
$
|
0.28
|
||||||||||||||||
|
Fourth Quarter
|
$
|
6.26
|
$
|
0.39
|
$
|
0.79
|
$
|
0.97
|
$
|
1.03
|
$
|
1.54
|
$
|
0.32
|
$
|
0.18
|
||||||||||||||||
|
2022 Averages
|
$
|
6.65
|
$
|
0.48
|
$
|
1.10
|
$
|
1.31
|
$
|
1.44
|
$
|
1.91
|
$
|
0.51
|
$
|
0.31
|
||||||||||||||||
|
2023 by quarter:
|
||||||||||||||||||||||||||||||||
|
First Quarter
|
$
|
3.44
|
$
|
0.25
|
$
|
0.82
|
$
|
1.11
|
$
|
1.16
|
$
|
1.62
|
$
|
0.50
|
$
|
0.22
|
||||||||||||||||
|
Second Quarter
|
$
|
2.09
|
$
|
0.21
|
$
|
0.67
|
$
|
0.78
|
$
|
0.84
|
$
|
1.44
|
$
|
0.40
|
$
|
0.21
|
||||||||||||||||
|
Third Quarter
|
$
|
2.54
|
$
|
0.30
|
$
|
0.68
|
$
|
0.83
|
$
|
0.94
|
$
|
1.55
|
$
|
0.36
|
$
|
0.15
|
||||||||||||||||
|
2023 Averages
|
$
|
2.69
|
$
|
0.25
|
$
|
0.72
|
$
|
0.91
|
$
|
0.98
|
$
|
1.54
|
$
|
0.42
|
$
|
0.19
|
||||||||||||||||
|
(1)
|
Natural gas prices are based on Henry-Hub Inside FERC commercial index prices as reported by Platts, which is a division of S&P
Global, Inc.
|
|
(2)
|
NGL prices for ethane, propane, normal butane, isobutane and natural gasoline are based on Mont Belvieu Non-TET commercial index prices
as reported by Oil Price Information Service, which is a division of Dow Jones.
|
|
(3)
|
Polymer grade propylene prices represent average contract pricing for such product as reported by IHS Markit (“IHS”), which is a division
of S&P Global, Inc. Refinery grade propylene prices represent weighted-average spot prices for such product as reported by IHS.
|
|
WTI
|
Midland
|
Houston
|
LLS
|
|||||||||||||
|
Crude Oil,
|
Crude Oil,
|
Crude Oil
|
Crude Oil,
|
|||||||||||||
|
$/barrel (1)
|
$/barrel (2)
|
$/barrel (2)
|
$/barrel (3)
|
|||||||||||||
|
2022 by quarter:
|
||||||||||||||||
|
First Quarter
|
$
|
94.29
|
$
|
96.43
|
$
|
96.77
|
$
|
96.77
|
||||||||
|
Second Quarter
|
$
|
108.41
|
$
|
109.66
|
$
|
109.96
|
$
|
110.17
|
||||||||
|
Third Quarter
|
$
|
91.56
|
$
|
93.41
|
$
|
93.77
|
$
|
94.17
|
||||||||
|
Fourth Quarter
|
$
|
82.64
|
$
|
83.97
|
$
|
84.33
|
$
|
85.50
|
||||||||
|
2022 Averages
|
$
|
94.23
|
$
|
95.87
|
$
|
96.21
|
$
|
96.65
|
||||||||
|
2023 by quarter:
|
||||||||||||||||
|
First Quarter
|
$
|
76.13
|
$
|
77.50
|
$
|
77.74
|
$
|
79.00
|
||||||||
|
Second Quarter
|
$
|
73.78
|
$
|
74.48
|
$
|
74.68
|
$
|
75.87
|
||||||||
|
Third Quarter
|
$
|
82.26
|
$
|
83.85
|
$
|
84.02
|
$
|
84.72
|
||||||||
|
2023 Averages
|
$
|
77.39
|
$
|
78.61
|
$
|
78.81
|
$
|
79.86
|
||||||||
|
(1)
|
West Texas Intermediate (“WTI”) prices are based on commercial index prices at Cushing, Oklahoma as measured by the NYMEX.
|
|
(2)
|
Midland and Houston crude oil prices are based on commercial index prices as reported by Argus.
|
|
(3)
|
Light Louisiana Sweet (“LLS”) prices are based on commercial index prices as reported by Platts.
|
The weighted-average indicative market price for NGLs (based on prices for such products at Mont Belvieu, Texas, which is the primary industry
hub for domestic NGL production) was $0.61 per gallon during the third quarter of 2023 versus $0.95 per gallon during the third quarter of 2022. Fluctuations in our consolidated revenues and cost of sales amounts are explained in large part by
changes in energy commodity prices. An increase in our consolidated marketing revenues due to higher energy commodity sales prices may not result in an increase in gross operating margin or cash available for distribution, since our consolidated
cost of sales amounts would also be expected to increase due to comparable increases in the purchase prices of the underlying energy commodities. The same type of relationship would be true in the case of lower energy commodity sales prices and
purchase costs.
12
|
Enterprise Products Partners L.P.
|
Exhibit D
|
|||||||||||||||
|
Free Cash Flow and Adjusted Free Cash Flow – UNAUDITED
|
||||||||||||||||
|
($ in millions)
|
||||||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||
|
Free Cash Flow (“FCF”) and Adjusted FCF
|
||||||||||||||||
|
Net cash flow provided by operating activities (GAAP)
|
$
|
1,718
|
$
|
1,050
|
$
|
5,203
|
$
|
5,314
|
||||||||
|
Adjustments to reconcile net cash flow provided by operating activities to FCF and
Adjusted FCF (addition or subtraction indicated by sign):
|
||||||||||||||||
|
Cash used in investing activities
|
(818
|
)
|
(441
|
)
|
(2,220
|
)
|
(4,309
|
)
|
||||||||
|
Cash contributions from noncontrolling interests
|
10
|
–
|
25
|
4
|
||||||||||||
|
Cash distributions paid to noncontrolling interests
|
(40
|
)
|
(33
|
)
|
(121
|
)
|
(115
|
)
|
||||||||
|
FCF (non-GAAP)
|
$
|
870
|
$
|
576
|
$
|
2,887
|
$
|
894
|
||||||||
|
Net effect of changes in operating accounts, as applicable
|
303
|
900
|
706
|
682
|
||||||||||||
|
Adjusted FCF (non-GAAP)
|
$
|
1,173
|
$
|
1,476
|
$
|
3,593
|
$
|
1,576
|
||||||||
|
For the Twelve Months
Ended September 30,
|
||||||||||||||||
|
2023
|
2022
|
|||||||||||||||
|
Net cash flow provided by operating activities (GAAP)
|
$
|
7,928
|
$
|
7,440
|
||||||||||||
|
Adjustments to reconcile net cash flow provided by operating activities to FCF and
Adjusted FCF (addition or subtraction indicated by sign):
|
||||||||||||||||
|
Cash used in investing activities
|
(2,865
|
)
|
(4,723
|
)
|
||||||||||||
|
Cash contributions from noncontrolling interests
|
28
|
53
|
||||||||||||||
|
Cash distributions paid to noncontrolling interests
|
(169
|
)
|
(154
|
)
|
||||||||||||
|
FCF (non-GAAP)
|
$
|
4,922
|
$
|
2,616
|
||||||||||||
|
Net effect of changes in operating accounts, as applicable
|
78
|
363
|
||||||||||||||
|
Adjusted FCF (non-GAAP)
|
$
|
5,000
|
$
|
2,979
|
||||||||||||
FCF is a non-GAAP measure of how much cash a business generates after accounting for capital expenditures such as plants or pipelines.
Additionally, Adjusted FCF is a non-GAAP measure of how much cash a business generates, excluding the net effect of changes in operating accounts, after accounting for capital expenditures. We believe that FCF is important to traditional investors
since it reflects the amount of cash available for reducing debt, investing in additional capital projects and/or paying distributions. We believe that Adjusted FCF is also important to traditional investors for the same reasons as FCF, without
regard for fluctuations caused by timing of when amounts earned or incurred were collected, received or paid from period to period. Since we partner with other companies to fund certain capital projects of our consolidated subsidiaries, our
determination of FCF and Adjusted FCF appropriately reflect the amount of cash contributed from and distributed to noncontrolling interests.
13
|
Enterprise Products Partners L.P.
|
Exhibit E
|
|||||||||||||||||||||||
|
Adjusted Cash flow from operations – UNAUDITED
|
||||||||||||||||||||||||
|
($ in millions)
|
||||||||||||||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
For the Twelve Months
Ended September 30,
|
||||||||||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
|||||||||||||||||||
|
Adjusted Cash flow from operations (“Adjusted CFFO”)
|
||||||||||||||||||||||||
|
Net cash flow provided by operating activities (GAAP)
|
$
|
1,718
|
$
|
1,050
|
$
|
5,203
|
$
|
5,314
|
$
|
7,928
|
$
|
7,440
|
||||||||||||
|
Adjustments to reconcile net cash flow provided by operating activities to
|
||||||||||||||||||||||||
|
Net effect of changes in operating accounts, as applicable
|
303
|
900
|
706
|
682
|
78
|
363
|
||||||||||||||||||
|
Adjusted CFFO (non-GAAP)
|
$
|
2,021
|
$
|
1,950
|
$
|
5,909
|
$
|
5,996
|
$
|
8,006
|
$
|
7,803
|
||||||||||||
Adjusted CFFO is a non-GAAP measure that represents net cash flow provided by operating activities before the net effect of changes in operating
accounts, as summarized from the Company’s Unaudited Condensed Consolidated Statements of Cash Flows. We believe that it is important to consider this non-GAAP measure as it can often be a better way to measure the amount of cash generated from our
operations that can be used to fund our capital investments or return value to our investors through cash distributions and buybacks, without regard for fluctuations caused by timing of when amounts earned or incurred were collected, received or
paid from period to period.
14
|
Enterprise Products Partners L.P.
|
Exhibit F
|
|||||||||||||||||||
|
Distributable Cash Flow – UNAUDITED
|
||||||||||||||||||||
|
($ in millions)
|
||||||||||||||||||||
|
For the Twelve
Months Ended
September 30,
|
||||||||||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
2023
|
||||||||||||||||
|
Distributable Cash Flow (“DCF”)
|
||||||||||||||||||||
|
Net income attributable to common unitholders (GAAP)
|
$
|
1,318
|
$
|
1,360
|
$
|
3,961
|
$
|
4,067
|
$
|
5,381
|
||||||||||
|
Adjustments to net income attributable to common
unitholders to derive DCF (addition or subtraction indicated by sign):
|
||||||||||||||||||||
|
Depreciation, amortization and accretion expenses
|
599
|
558
|
1,742
|
1,675
|
2,312
|
|||||||||||||||
|
Cash distributions received from unconsolidated affiliates
|
120
|
132
|
367
|
411
|
500
|
|||||||||||||||
|
Equity in income of unconsolidated affiliates
|
(122
|
)
|
(111
|
)
|
(347
|
)
|
(335
|
)
|
(476
|
)
|
||||||||||
|
Asset impairment charges
|
12
|
29
|
28
|
48
|
33
|
|||||||||||||||
|
Change in fair market value of derivative instruments
|
38
|
(48
|
)
|
48
|
46
|
80
|
||||||||||||||
|
Deferred income tax expense
|
13
|
8
|
5
|
24
|
41
|
|||||||||||||||
|
Sustaining capital expenditures (1)
|
(99
|
)
|
(77
|
)
|
(284
|
)
|
(234
|
)
|
(422
|
)
|
||||||||||
|
Other, net
|
(11
|
)
|
11
|
(6
|
)
|
1
|
(9
|
)
|
||||||||||||
|
Operational DCF
|
1,868
|
1,862
|
5,514
|
5,703
|
7,440
|
|||||||||||||||
|
Proceeds from asset sales and other matters
|
1
|
6
|
7
|
20
|
109
|
|||||||||||||||
|
Monetization of interest rate derivative instruments accounted
for as cash flow hedges
|
–
|
–
|
21
|
–
|
21
|
|||||||||||||||
|
DCF (non-GAAP)
|
$
|
1,869
|
$
|
1,868
|
$
|
5,542
|
$
|
5,723
|
$
|
7,570
|
||||||||||
|
Adjustments to reconcile DCF with net cash flow provided by operating
activities (addition or subtraction indicated by sign):
|
||||||||||||||||||||
|
Net effect of changes in operating accounts, as applicable
|
(303
|
)
|
(900
|
)
|
(706
|
)
|
(682
|
)
|
(78
|
)
|
||||||||||
|
Sustaining capital expenditures
|
99
|
77
|
284
|
234
|
422
|
|||||||||||||||
|
Other, net
|
53
|
5
|
83
|
39
|
14
|
|||||||||||||||
|
Net cash flow provided by operating activities (GAAP)
|
$
|
1,718
|
$
|
1,050
|
$
|
5,203
|
$
|
5,314
|
$
|
7,928
|
||||||||||
|
(1)
|
Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to and major renewals of
existing assets. Such expenditures serve to maintain existing operations but do not generate additional revenues.
|
DCF is an important non-GAAP liquidity measure for our common unitholders since it serves as an indicator of our success in providing a cash
return on investment. Specifically, this liquidity measure indicates to investors whether or not we are generating cash flows at a level that can sustain or support an increase in our quarterly cash distributions. DCF is also a quantitative
standard used by the investment community with respect to publicly traded partnerships because the value of a partnership unit is, in part, measured by its yield, which is based on the amount of cash distributions a partnership can pay to a common
unitholder.
15
|
Enterprise Products Partners L.P.
|
Exhibit G
|
|||||||||||||||||||
|
Adjusted EBITDA - UNAUDITED
|
||||||||||||||||||||
|
($ in millions)
|
||||||||||||||||||||
|
For the Twelve
Months Ended
September 30,
|
||||||||||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
2023
|
||||||||||||||||
|
Net income (GAAP)
|
$
|
1,350
|
$
|
1,392
|
$
|
4,055
|
$
|
4,163
|
$
|
5,507
|
||||||||||
|
Adjustments to net income to derive Adjusted EBITDA
(addition or subtraction indicated by sign):
|
||||||||||||||||||||
|
Depreciation, amortization and accretion in costs and expenses (1)
|
579
|
536
|
1,683
|
1,606
|
2,233
|
|||||||||||||||
|
Interest expense, including related amortization
|
328
|
309
|
944
|
937
|
1,251
|
|||||||||||||||
|
Cash distributions received from unconsolidated affiliates
|
120
|
132
|
367
|
411
|
500
|
|||||||||||||||
|
Equity in income of unconsolidated affiliates
|
(122
|
)
|
(111
|
)
|
(347
|
)
|
(335
|
)
|
(476
|
)
|
||||||||||
|
Asset impairment charges
|
12
|
29
|
28
|
48
|
33
|
|||||||||||||||
|
Provision for income taxes
|
22
|
18
|
45
|
54
|
73
|
|||||||||||||||
|
Change in fair market value of commodity derivative instruments
|
38
|
(48
|
)
|
48
|
46
|
80
|
||||||||||||||
|
Other, net
|
–
|
1
|
(4
|
)
|
3
|
(6
|
)
|
|||||||||||||
|
Adjusted EBITDA (non-GAAP)
|
2,327
|
2,258
|
6,819
|
6,933
|
9,195
|
|||||||||||||||
|
Adjustments to reconcile Adjusted EBITDA to net cash flow provided by
operating activities (addition or subtraction indicated by sign):
|
||||||||||||||||||||
|
Interest expense, including related amortization
|
(328
|
)
|
(309
|
)
|
(944
|
)
|
(937
|
)
|
(1,251
|
)
|
||||||||||
|
Deferred income tax expense
|
13
|
8
|
5
|
24
|
41
|
|||||||||||||||
|
Provision for income taxes
|
(22
|
)
|
(18
|
)
|
(45
|
)
|
(54
|
)
|
(73
|
)
|
||||||||||
|
Net effect of changes in operating accounts, as applicable
|
(303
|
)
|
(900
|
)
|
(706
|
)
|
(682
|
)
|
(78
|
)
|
||||||||||
|
Other, net
|
31
|
11
|
74
|
30
|
94
|
|||||||||||||||
|
Net cash flow provided by operating activities (GAAP)
|
$
|
1,718
|
$
|
1,050
|
$
|
5,203
|
$
|
5,314
|
$
|
7,928
|
||||||||||
|
(1)
|
Excludes amortization of major maintenance costs for reaction-based plants, which are a component of Adjusted EBITDA.
|
Adjusted EBITDA is commonly used as a supplemental financial measure by our management and external users of our financial statements, such as
investors, commercial banks, research analysts and rating agencies, to assess the financial performance of our assets without regard to financing methods, capital structures or historical cost basis; the ability of our assets to generate cash
sufficient to pay interest and support our indebtedness; and the viability of projects and the overall rates of return on alternative investment opportunities.
Since Adjusted EBITDA excludes some, but not all, items that affect net income or loss and because these measures may vary among other
companies, the Adjusted EBITDA data presented in this press release may not be comparable to similarly titled measures of other companies. The GAAP measure most directly comparable to Adjusted EBITDA is net cash flow provided by operating
activities.
16
|
Enterprise Products Partners L.P.
|
Exhibit H
|
|||||||||||||||||||
|
Gross Operating Margin – UNAUDITED
|
||||||||||||||||||||
|
($ in millions)
|
||||||||||||||||||||
|
For the Twelve
Months Ended
September 30,
|
||||||||||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
2023
|
||||||||||||||||
|
Total gross operating margin (non-GAAP)
|
$
|
2,331
|
$
|
2,321
|
$
|
6,847
|
$
|
6,941
|
$
|
9,215
|
||||||||||
|
Adjustments to reconcile total gross operating margin to total operating
income (addition or subtraction indicated by sign):
|
||||||||||||||||||||
|
Depreciation, amortization and accretion expense in operating
costs and expenses (1)
|
(566
|
)
|
(524
|
)
|
(1,644
|
)
|
(1,569
|
)
|
(2,182
|
)
|
||||||||||
|
Asset impairment charges in operating costs and expenses
|
(11
|
)
|
(29
|
)
|
(27
|
)
|
(48
|
)
|
(32
|
)
|
||||||||||
|
Net gains (losses) attributable to asset sales and related matters in operating
costs and expenses
|
–
|
(1
|
)
|
4
|
(3
|
)
|
6
|
|||||||||||||
|
General and administrative costs
|
(59
|
)
|
(55
|
)
|
(172
|
)
|
(179
|
)
|
(234
|
)
|
||||||||||
|
Total operating income (GAAP)
|
$
|
1,695
|
$
|
1,712
|
$
|
5,008
|
$
|
5,142
|
$
|
6,773
|
||||||||||
|
(1)
|
Excludes amortization of major maintenance costs for reaction-based plants, which are a component of gross operating margin.
|
We evaluate segment performance based on our financial measure of gross operating margin. Gross operating margin is an important performance
measure of the core profitability of our operations and forms the basis of our internal financial reporting. We believe that investors benefit from having access to the same financial measures that our management uses in evaluating segment
results.
The term “total gross operating margin” represents GAAP operating income exclusive of (i) depreciation, amortization and accretion expenses
(excluding amortization of major maintenance costs for reaction-based plants), (ii) impairment charges, (iii) gains and losses attributable to asset sales and related matters, and (iv) general and administrative costs. Total gross operating margin
includes equity in the earnings of unconsolidated affiliates, but is exclusive of other income and expense transactions, income taxes, the cumulative effect of changes in accounting principles and extraordinary charges. Total gross operating
margin is presented on a 100 percent basis before any allocation of earnings to noncontrolling interests. The GAAP financial measure most directly comparable to total gross operating margin is operating income.
Total gross operating margin excludes amounts attributable to shipper make-up rights as described in footnote (6) to Exhibit A of this press
release.
17
|
Enterprise Products Partners L.P.
|
Exhibit I
|
|||||||||||||||||||
|
Other Information – UNAUDITED
|
||||||||||||||||||||
|
($ in millions)
|
||||||||||||||||||||
|
For the Twelve
Months Ended
September 30,
|
||||||||||||||||||||
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
|||||||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
2023
|
||||||||||||||||
|
Capital investments:
|
||||||||||||||||||||
|
Capital expenditures
|
$
|
821
|
$
|
472
|
$
|
2,254
|
$
|
1,203
|
$
|
3,015
|
||||||||||
|
Cash used for business combinations, net of cash received
|
–
|
–
|
–
|
3,204
|
–
|
|||||||||||||||
|
Investments in unconsolidated affiliates
|
2
|
1
|
2
|
1
|
2
|
|||||||||||||||
|
Other investing activities
|
3
|
1
|
8
|
3
|
10
|
|||||||||||||||
|
Total capital investments
|
$
|
826
|
$
|
474
|
$
|
2,264
|
$
|
4,411
|
$
|
3,027
|
||||||||||
The following table summarizes the non-cash mark-to-market gains (losses) for the periods indicated:
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
For the Twelve
Months Ended
September 30,
|
||||||||||||||||||
|
2023
|
2022
|
2023
|
2022
|
2023
|
||||||||||||||||
|
Mark-to-market gains (losses) in gross operating margin:
|
||||||||||||||||||||
|
NGL Pipelines & Services
|
$
|
(3
|
)
|
$
|
18
|
$
|
(22
|
)
|
$
|
(12
|
)
|
$
|
(62
|
)
|
||||||
|
Crude Oil Pipelines & Services
|
(33
|
)
|
31
|
(27
|
)
|
(38
|
)
|
(19
|
)
|
|||||||||||
|
Natural Gas Pipelines & Services
|
(4
|
)
|
(1
|
)
|
(2
|
)
|
(2
|
)
|
(3
|
)
|
||||||||||
|
Petrochemical & Refined Products Services
|
2
|
–
|
3
|
6
|
4
|
|||||||||||||||
|
Total mark-to-market impact on gross operating margin
|
$
|
(38
|
)
|
$
|
48
|
$
|
(48
|
)
|
$
|
(46
|
)
|
$
|
(80
|
)
|
||||||
18