INVESTOR DECK
August 2020
Forward-Looking Statements
This presentation contains forward-looking statements based on the beliefs of the company, as well as assumptions made by, and information currently available to our management team (including information published by third parties). When used in this presentation, words such as "anticipate," "project," "expect," "plan," "seek," "goal," "estimate," "forecast," "intend," "could," "should," "would," "will," "believe," "may," "scheduled," "potential" and similar expressions and statements regarding our plans and objectives for future operations, are intended to identify forward-looking statements.
Although management believes that the expectations reflected in such forward-looking statements are reasonable, it can give no assurance that such expectations will prove to be correct. You should not put undue reliance on any forward-looking statements, which speak only as of their dates. Forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those expected, including insufficient cash from operations, adverse market conditions, governmental regulations, the possibility that tax or other costs or difficulties related thereto will be greater than expected, the impact of competition and other risk factors discussed in our latest filings with the Securities and Exchange Commission.
All forward-looking statements attributable to Enterprise or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained herein, in such filings and in our future periodic reports filed with the Securities and Exchange Commission. Except as required by law, we do not intend to update or revise our forward-looking statements, whether as a result of new information, future events or otherwise.
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 2 |
Enterprise Products Partners L.P. (NYSE:EPD)
NGLs, Crude Oil, Natural Gas, Petrochemicals and Refined Products
Fully integrated
midstream
energy company
- ≈50,000 miles of NGL, crude oil, natural gas, petrochemicals and refined products pipelines
- ≈260 MMBbls of NGL, petrochemical, refined products and crude oil, and 14 Bcf of natural gas storage capacity
-
22 natural gas processing facilities;
24 fractionators; 11 condensate distillation facilities; PDH facility; iBDH facility - 19 deepwater docks handling NGLs, PGP, crude oil and refined products
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 3 |
Why EPD?
Diversification:
Geographic, Products
and Markets
Disciplined Allocator of
Capital - TTM June 2020:
CFFO Allocation:
Payout(1) | 62% |
Capital investment | 38% |
Funding Growth Capital(2):
CFFO (less distributions) | 65% |
Debt | 35% |
as of 2Q 2020
Market Capitalization:
≈$39B
Enterprise Value:
≈$70B
Daily Trading Value:
(last 20 days)
≈$134MM
as of August 7, 2020
Average
Return on Invested Capital(1):
12%
over the last 10 years
Among highest credit ratings in midstream space:
BBB+ / Baa1
TTM June 2020 Leverage(1):
3.4x reported
2020
$1.78/unit
2Q 2020 distribution annualized
1.6x distribution coverage
$2.5B-$3.0B
2020 Growth CAPEX
$2B buyback in place
(>$220MM repurchased to-date)
>21 consecutive years of distribution increases
Interests Aligned with Investors:
32% of common units owned by
Management
- For a definition, see appendix.
- Our CFFO for 2Q 2020 was impacted by increased uses of working capital for marketing opportunities (including contango)
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 4 |
SUSTAINABILITY PERSPECTIVES
Global Population Growth
Development Drives Energy Demand
Global Population
12 | ||||
Global Population | Year | Years to Grow | ||
+1B People | ||||
10 | ||||
1,000,000,000 | 1803 | |||
2,000,000,000 | 1927 | 124 | ||
3,000,000,000 | 1960 | 33 | ||
8 | 4,000,000,000 | 1975 | 15 | |
5,000,000,000 | 1987 | 12 | ||
Billions | 6,000,000,000 | 1999 | 12 | |
8,000,000,000 | 2023E | 12 | ||
6 | 7,000,000,000 | 2011 | 12 | |
9,000,000,000 | 2037E | 14 | ||
4 | 10,000,000,000 | 2057E | 20 | |
2
0
B.C. | 0 | ||||
Global Population | Population Markers | ||||
2000 | |||||
Actual | Projected | ||||
Sources: OurWorldInData.org; History Database of Global Environment (HYDE);
United Nations, Department of Economic and Social Affairs, Population Division
(2019). World Population Prospects 2019, Online Edition. Rev. 1.
10.9 B 2100E
7.8 B 2020
6.1 B | 2000 |
2.5 B | 1950 |
1.7 B | 1900 |
Industrial Revolution
1700 | 1800 | 1900 | 2000 | 2100 |
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 6 |
Population and Consumption Outlook Through 2050
Driven by Growth in Non-OECD Asia
Non-OECD vs. OECD(1) Population Forecast (EIA) | Non-OECD Energy Consumption by Region (EIA) |
9 | 700 | |||||||||
8 | Non-OECD | 600 | ||||||||
7 | ||||||||||
Units | ||||||||||
6 | 500 | |||||||||
BritishThermal | ||||||||||
Billions | 5 | 400 | ||||||||
4 | 300 | |||||||||
Quadrillion | ||||||||||
3 | ||||||||||
200 | ||||||||||
2 | OECD | |||||||||
100 | ||||||||||
1 | ||||||||||
0 | 0 | |||||||||
2010 | 2030 | 2050 | 2010 | 2020 | 2030 | 2040 | 2050 | |||
Reference case | ||||||||||
Europe and Eurasia | Americas | Africa | Middle East | Asia |
Source: EIA International Energy Outlook 2019
- OECD = Organization for Economic Cooperation and Development
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 7 |
U.N. Human Development Index (HDI)
HDI is a measure of human progress | Humanity has experienced significant | |||
in terms of health, education and income | gains in HDI around the world since 1990 | |||
Long and | Knowledge | Decent | Global Population 1990 | |
Standard | ||||
Healthy Life | ||||
of Living | ||||
Life Expectancy | Years of | Gross National | 62% | |
at Birth | Education | Income per capita | 5.3 Billion | |
Low HDI | ||||
Human Development Index (HDI)
HDI Classifications(1) | Global Population 2018 | |
Low | Least Developed | |
Medium | ||
High | 7.6 Billion | 12% |
Very High | Most Developed | Low HDI |
Source: United Nations Development Programme; Human Development Index
- http://hdr.undp.org/sites/default/files/hdr2019_technical_notes.pdf
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 8 |
Energy is Essential for HDI Improvement
Very
High
High
Medium
Low
Human Development Index (HDI)
A strong positive correlation exists between
HDI & energy use per capita
0.98 | Size of Circles Depicts Relative Size Population |
U.S. | |
0.88 |
0.78China
0.68
India
As energy use per
0.58capita increases, HDI increases
0.48
0.38
0.28
0 | 2,000 | 4,000 | 6,000 | 8,000 |
Energy Use per Capita (kg of oil equivalent)
India and China have made significant gains in HDI since 1990, as energy use per capita increased
0.95 | Size of Circles Depicts Relative Size Population | ||||||||||
U . S . | |||||||||||
0.85 | |||||||||||
(HDI) | China 2018 | ||||||||||
0.75 | 0.76 | ||||||||||
Index | High HDI | ||||||||||
0.65 | India 2018 | ||||||||||
Development | 0.65 | ||||||||||
0.45 | India 1990 | Low HDI | |||||||||
Medium HDI | |||||||||||
0.55 | China 1990 | ||||||||||
Human | 0.50 | ||||||||||
0.43 | |||||||||||
Low HDI | |||||||||||
0.35 | |||||||||||
0.25 | |||||||||||
- | 500 | 1,000 | 1,500 | 2,000 | 2,500 | 3,000 | |||||
Energy Use per Capita | |||||||||||
(kg of oil equivalent) | |||||||||||
India 1990 to 2018 | China 1990 to 2018 | ||||||||||
Mean education increased 2.2x; | Mean education increased 1.6x; | ||||||||||
Life expectancy increased 11.5 yrs | Life expectancy increased: 7.4 yrs | ||||||||||
Source: World Bank and United Nations Development Programme 2018
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 9 |
Global Energy Expectations; Transition?
All of the Above Energy Approach Needed
Global End-use Energy Consumption by Fuel
2019 | 2050 Expected | |||||
453 quadrillion Btus(1) | 623 quadrillion Btus(1) | |||||
energy consumption | Electricity Natural Gas | |||||
Renewables | 18% | 20% | Electricity | Natural Gas | energy consumption | |
5% | 23% | 22% | ||||
Coal | Petroleum | Renewables | ||||
15% | 5% | |||||
42% | Coal | Petroleum | ||||
13% | 37% |
EIA International Energy Outlook Expectations
Most economic growth will | |
occur in non-OECD | Most energy-intensive |
countries where GDP per | manufacturing is expected |
person is projected to | to shift to non-OECD Asia, |
nearly triple from | and, increasingly to India |
2018 to 2050 |
- Btu = British thermal unit
The industrial sector is expected to remain the largest consumer of energy, with energy-intensive manufacturing being the largest component
in the sector
Source: EIA International Energy Outlook 2019
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 10 |
Non-OECD Asia Has Little Wind and Solar Potential
- While growing applications for wind and solar energy sources exist, there are limitations to their scalability
- As depicted in the graphic below, the most suitable locations for broad-scale wind and solar power generation have minimal overlap with global population concentrations
Global Wind & Solar Potential
within 1,000 miles of a major city
Over half of the
global population lives in this circle, with limited wind & solar potential
Source: Zeihan on Geopolitics
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 11 |
EPD Environmental, Social, Governance (ESG)
"The way we do business is as important as the business we do." - Dan Duncan, Founder
We are Committed to...
Sustainable | Our People | The Durability |
& Our | of | |
Operations | ||
Communities | Our Business | |
2020 ESG Focus:
- Commitment to the environment and to landowners
- Maintaining our assets and the reliability of our systems
- Supporting our people through unprecedented times
- Board and executive alignment on sustainability, including compensation metrics
More information on EPD's ESG efforts can be found in our recently published
2019-2020 Sustainability Report, available on our website at www.enterpriseproducts.com
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 12 |
FUNDAMENTALS
U.S. Crude Oil Supply Forecast
U.S. Oil and Condensate Forecast
14 | 3,600 | ||||||||||
13 | 3,200 | ||||||||||
12 | 2,800 | ||||||||||
Production | |||||||||||
11 | 2,400 | Completions per Month | |||||||||
Production MMBPD | 10 | 2,000 | |||||||||
9 | 1,600 | ||||||||||
8 | 1,200 | Oil | |||||||||
High Price Scenario $60-$70/Bbl | |||||||||||
7 | 800 | ||||||||||
Oil Completions | Low Price Scenario $40-$50/Bbl | ||||||||||
6 | 400 | ||||||||||
Normalized | |||||||||||
5 | Historical | Forecast | 0 | ||||||||
Jan-16 | Jan-17 | Jan-18 | Jan-19 | Jan-20 | Jan-21 | Jan-22 | Jan-23 | Jan-24 | Jan-25 |
Model Update: August 7, 2020
Source: EPD Fundamentals
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 14 |
Global Oil Balances Expected to Drain
OECD Crude Stocks are ≈200 MMBbls Above 5 year Average per IEA Estimates
Forecasted Crude Oil Supply & Demand
Compared to 2019
Annual Average in MMBPD | 2019 | 2020 | 2021 |
Crude Oil Supply | change vs. 2019 | ||
U.S. Production* | 12.04 | (0.75) | (1.25) |
OPEC+ Production | 42.12 | (4.24) | (4.00) |
Others: | |||
non-OPEC+** | 19.50 | (0.63) | (1.50) |
Venezuela, Libya, Iran | 4.25 | (1.33) | (0.28) |
Brazil, Norway, Guyana | 4.19 | 0.65 | 0.90 |
Total Supply | 82.10 | (6.29) | (6.13) |
Total Crude Oil Demand | 81.8 | (6.75) | (2.20) |
Crude Balance | 0.30 | 0.46 | (3.93) |
Over/(Under) | |||
- In addition to oil, global NGL balances are expected to trend tighter as the
U.S. is the world's incremental supplier of NGLs
*Includes ≈300 MBPD of permanent shutins **non-OPEC+ and excludes U.S., Brazil, Norway and Guyana
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 15 |
U.S. Waterborne Crude Exports
U.S. Crude Exports
MMBPD
4.0
3.5
3.0
2.5
2.0
1.5
1.0
0.5
0.0
Jan-20 | Feb-20 | Mar-20 | Apr-20 | May-20 | Jun-20 | Jul-20 |
Houston | Corpus Christi | All Other Terminals | 2019 Average | ||
Source: RBN Vessel Tracking
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 16 |
U.S. Waterborne NGL Exports
MMBPD
U.S. NGL Exports | YTD + 14% increase year-over-year | ||
2.0 | 1.63 MMBPD | ||
1.43 MMBPD
1.8
1.6
1.4
1.2
1.0
0.8
0.6
0.4
0.2
0.0
Sep-19Nov-19
Ethane | Butane | Propane | ||
- Exports remained strong due to global residential demand as well as petrochemical demand driven by personal protective equipment needs related to COVID-19
Source: IHS Waterborne
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 17 |
YTD 2020: 54% of U.S. NGL Exports went to Asia
EPD Export Facilities Handled >40% of Total Exported Volumes
Europe: 13% | Far East Asia: 48% | |
of U.S. NGL Exports | ||
of U.S. NGL Exports | ||
YTD 2020 Total U.S. | ||
Exported NGLs: 346 MMBbls | ||
C2: 38 MMBbls | ||
C3: 241 MMBbls | Indian Ocean: 6% | |
C4: 66 MMBbls | ||
of U.S. NGL Exports |
Other Countries: 19%
of U.S. NGL Exports
LatAm: 13%
of U.S. NGL Exports
Note: YTD includes January-July 2020 | Source: IHS Waterborne |
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 18 |
Petrochemical Market Update
Olefin Prices in Asia
60.0
50.0
40.0 | |
Pound | 30.0 |
Cents per | 20.0 |
10.0
0.0
Jul-19 | Oct-19 | Jan-20 | Apr-20 | Jul-20 |
Asia Ethylene | Asia Propylene | Asia Butadiene |
- The COVID-19 pandemic created new demand for single-use plastics (ethylene) and strong demand for health-care PPE and household cleaners (propylene), while demand for auto-related applications (butadiene) continues to lag
- U.S. is a price competitive supplier of feedstocks and olefins
- EPD facilities export ethane, ethylene, propane and propylene
Cracker Insight
Tons Yielded per Ton Feedstock
Feedstock | |||
Ethane | Naphtha | ||
Derivative | Ethylene | 0.78 | 0.31 |
Butadiene + | 0.02 | 0.09 | |
Propylene | 0.03 | 0.16 |
Butylene
Sources: Bloomberg and EPD Fundamentals
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 19 |
EPD Facility Exports Remain Resilient
MMBPD
2.5
2.0
1.5
1.0
0.5
0.0
Exports at EPD Facilities
Jan-19 | Apr-19 | Jul-19 | Oct-19 | Jan-20 | Apr-20 | Jul-20 | |||||
NGL | Crude | Petchem & Refined Products | |||||||||
Source: EPD
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 20 |
FINANCIAL UPDATE
EPD Durable Cash Flows | ||||||||||||||||||||
Through Business Cycles | CFFO per Unit & Distribution per Unit | |||||||||||||||||||
Gross Operating Margin and DCF | $100 | |||||||||||||||||||
$160 | $2,500 | $90 | $2.96 | $2.96 | ||||||||||||||||
$140 | $80 | $2.80 | ||||||||||||||||||
$2,000 | ||||||||||||||||||||
$120 | $70 | $2.20 | ||||||||||||||||||
$2.10 | $2.17 | |||||||||||||||||||
$60 | $1.92 | $2.00$1.95 | ||||||||||||||||||
$100 | $1,500 | |||||||||||||||||||
$/Bbl | $/Bbl | $40 | $1.22 | $1.21 | $1.61 | |||||||||||||||
$80 | $50 | $1.59 | $1.56$1.47 | |||||||||||||||||
$60 | $1,000 | |||||||||||||||||||
$30 | $0.56$0.73 | |||||||||||||||||||
$40 | ||||||||||||||||||||
$500 | $20 | |||||||||||||||||||
$0.77 | $0.85 | $0.91 | $0.97 | $1.04 | $1.10 | $1.16 | $1.22 | $1.29 | $1.37 | $1.45 | $1.53 | $1.61 | $1.68 | $1.73 | $1.77 | $1.78 | ||||
$20 | $10 | |||||||||||||||||||
$0 | $- | $0 |
$3.50
$3.00
$2.50
$2.00
$1.50
$1.00
$0.50
$-
$/unit
WTI Crude EPD Gross Operating Margin EPD DCF w/o Non Recurring
Returns on Invested Capital(1)
$100 | 12.9% | 13.3% | 13.1% | 13.3% | |||||||||||||
$80 | 10.5% | 11.8% | 10.8% | 11.4% | 11.2% | 11.6% | 12.5% | 11.0% | 10.2% | 10.7% | 12.6% | 12.5% | |||||
$/Bbl | $60 | ||||||||||||||||
$40 | |||||||||||||||||
$20 | |||||||||||||||||
$0 | |||||||||||||||||
ROIC | WTI Crude | ||||||||||||||||
© All Rights Reserved. Enterprise Products Partners L.P. |
Distribution per unit | CFFO Per Unit | WTI Crude | ||||||
14.0% | ||||||||
12.0% | • Delivered consistent results | |||||||
10.0% | throughout cycles which supported | |||||||
8.0% | distribution growth and built a margin | |||||||
6.0% | of safety through excess coverage | |||||||
4.0% | • Generated Returns on Invested | |||||||
2.0% | Capital(1) of 12% on average since 2005 | |||||||
0.0% | ||||||||
* For GOM and DCF, please see the non-GAAP reconciliation | ||||||||
section of this presentation for the closest GAAP measure | ||||||||
(1) | See definitions | |||||||
Source for WTI Crude Price: Bloomberg | ||||||||
enterpriseproducts.com | Page 22 |
EPD 2020 Financial Outlook
Capital Expenditure Updates
- 2020 Growth Capital Forecast: ≈$2.5-$3 billion
- Currently forecasting 2021 and 2022 growth capital of ≈$2.3 billion and $1 billion, respectively*
- Based on sanctioned projects to date
- Continuing to negotiate JV opportunities which could further reduce growth capital expenditures
- Continue to invest in quality projects
- Supported by high quality customers, long-termfee-based contracts
- 2020 sustaining capital expenditures: $300 million
Maintain and Protect Balance Sheet
- Leverage(1) 3.5x target area; 12 months ended June 30, 2020 was 3.4x
- Liquidity(2): $7.3 billion comprised of available credit capacity and unrestricted cash
Returning Capital to Investors
- Distribution declared with respect to 2Q 2020 was held flat to 1Q 2020 at $0.445/unit payment
- Plan to evaluate distribution growth quarterly
- CFFO Payout Ratio(1): 83%(3) for 2Q 2020 and 62% for TTM 2Q 2020
(1) See definitions
- As of June 30th, 2020
- Our payout ratio for 2Q 2020 was higher than normal as a result of increased use of cash for working capital for marketing opportunities (including contango)
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 23 |
2Q 2020 Financial Results
$2.0B $8.1B $2.0B $8.0B 3.4x $1.2B $6.5B $2.7B
- Total Gross Operating Margin (GOM)* 2Q 20
- Total GOM* Trailing 12 Months 2Q 20
- Adjusted EBITDA* 2Q 20
- Adjusted EBITDA* Trailing 12 Months 2Q 20
-
Leverage
(Net Debt / 12 Month Adjusted EBITDA*) - Net Cash Flow Provided by Operating Activities ("CFFO") 2Q 20
- CFFO Trailing 12 months 2Q 20
- Free Cash Flow ("FCF")* Trailing 12 Months 2Q 20
Gross Operating Margin
TTM June 2020
NatGas
12%
Petchem
& RP
12% | $8.1B | 51% |
NGLs |
Crude
25%
* For GOM, adjusted EBITDA and FCF, please see the non-GAAP reconciliation section of this presentation for the closest GAAP measure
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 24 |
Capital Projects Under Construction
Highlighted Major Capital Projects | Forecast | |||
In-Service | ||||
NaturalGas Liquids | Mont Belvieu Area Fractionators 10 & 11 | In-service & 3Q 2020 | ||
Texas Express & Front Range Expansions | In Service | |||
EHT LPG & PGP Export Expansion (refrigeration) | On Hold | |||
C5 Hydrotreater | 2021+ | |||
Gas | Natural Gas Pipeline to Carthage (Panola-related) | 4Q 2020 | ||
Permian Gathering & Residue Lines | 2021+ | |||
Natural | ||||
Gillis Lateral & Acadian Haynesville Expansion | 4Q 2021 | |||
Permian Gathering & Condensate Projects | In Service | |||
Midland-to-ECHO 3 Pipeline | 3Q 2020 | |||
Oil | EHT Dock 1A Layberth & Expansion | In-Service & On Hold | ||
Crude | ||||
EFS Projects & Other Tank Projects | 3Q 2020 & In-Service | |||
Midland & ECHO Tank Expansions (support M2E3) | 1Q 2021 | in B | ||
Midland-to-ECHO 4 Pipeline | 2H 2021 | |||
$ | ||||
Mont Belvieu Area DIB 2 | 3Q 2020 | |||
Petchem& Refined Products | ||||
Ethylene Export Expansion (tank) & Ethylene Pipelines | 4Q 2020 | |||
PDH 2 Facility | 2Q 2023 | |||
Major Capital Projects Under Construction
NGLs | ||
16% | ||
Petchem | $6.6B | Natural |
Ref. Prod. | 12% | |
& | Gas | |
40% | total | |
Crude | ||
32% |
Current Projects Under Construction
$5 | $4.7 | ||||||||
$4 | |||||||||
$3 | |||||||||
$2 | $1.4 | ||||||||
$1 | $0.5 | $0.2 | $0.5 | ||||||
$0 | |||||||||
1Q 20 | 2Q 20 | 3Q 20 | 4Q 20 | 21+ | |||||
Estimated In-Service Date
Note: The table above includes a selection of highlighted projects, and may not represent all of the projects included in the monetary sums.
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 25 |
APPENDIX
Estimated Breakeven Prices
Oil 20% ROR Breakeven
Average Well | Highgrade Well | |
$70.00
$60.00
$50.00
$40.00
$/Bbl
$30.00
$20.00
$10.00
$0.00
DJ Powder River HZ SCOOP STACK Oil Eagle Ford Bakken Eagle Ford Oil Delaware HZL Midland HZL Condensate
Assumes $2.50/MMBtu gas price, approximately $17.50/bbl NGL price, includes gas basis differentials
Source: EPD Fundamentals
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 27 |
Natural Gas Liquids Assets
Existing Assets | Project Highlights (Expected) | ||
• | 19,900 miles of pipelines | • Mont Belvieu area fractionator | |
• | 22 natural gas processing facilities | | 3Q 2020 forecast in-service |
11.4 Bcf/d gross capacity | | Adds 150 MBPD |
- 17 fractionators
- 1.4 MMBPD gross capacity
- 179 MMBbls of storage
- Export terminals
- 7 LPG docks
- 2 ethane docks
Export Terminal
Fractionation
Gas Processing
Storage
Pipelines
Note: mileage figures and capacities are approximate
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 28 |
Crude Oil Assets
Existing Assets
- 5,300 miles of pipelines
- 3 MMBPD of gross capacity
- 71 MMBbls of storage
- 14 export docks
Project Highlights (Expected)
- Midland-to-ECHO3 pipeline
- 3Q 2020 forecast in-service
- Adds 450 MBPD when fully complete
- Midland and ECHO tank expansions
- 1Q 2021 forecast in-service
- Adds 2.4 MBbls of storage
- Midland-to-ECHO4 pipeline
- 2H 2021 forecast in-service
- Adds 450 MBPD
- Sea Port Oil Terminal (SPOT)
- Proposed offshore oil terminal capable of fully loading VLCCs
- Subject to governmental approvals, permit process pending
Terminal
Storage
Export Terminal
Pipelines
Note: mileage figures and capacities are approximate
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 29 |
Natural Gas Assets
Existing Assets
- 19,400 miles of pipelines
- 22.2 Bcf/d gross capacity
-
11.8 Bcf/d gathering and
10.4 Bcf/d intrastate
-
11.8 Bcf/d gathering and
- 2.0 Bcf/d natural gas treating
- 14.2 Bcf/d storage
Project Highlights (Expected)
• Pipeline to Carthage (Panola-related)
4Q 2020 forecast in-service
• Gillis lateral and Acadian expansion
4Q 2021 forecast in-service
• Permian gathering and residue lines
2021+ forecast in-service
Gas Treater
Storage
Pipelines
Note: mileage figures and capacities are approximate
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 30 |
Petrochemical Midstream and Refined Products Assets
Petrochemical Midstream Existing Assets
- 800 miles of petrochemical pipelines
- 7 Propylene fractionators
- 116 MBPD gross capacity
- 1 PDH; 25 MBPD gross PGP capacity
- 3 Butane isomerization and 9 deisobutanizer ("DIB") units
- 116 MBPD and 139 MBPD capacity, respectively
- Isobutane Dehydrogenation ("iBDH") unit
- 25 MBPD capacity
- Octane Enhancement and High Purity Isobutylene ("HPIB") facilities
- Petrochemical storage
- Ethylene export facility at Morgan's Point
- PGP & MTBE export docks at Houston Ship Channel
Refined Products Existing Assets
- 3,300 miles of refined products pipelines
- 33 MMBbls storage
- Export terminals at Houston Ship Channel and Beaumont
- Barge / Marine fleet
Project Highlights (Expected)
- Mont Belvieu Area DIB 2
- 3Q 2020 forecast in-service
- Ethylene Export storage and pipelines
- 4Q 2020 forecast in-service
- PDH 2 Facility
- 2Q 2023 forecast in-service
Storage
Export Terminal
Mont Belvieu
RP & Petchem pipelines
Note: mileage figures and capacities are approximate
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 31 |
Strengthening Debt Portfolio
Extending Maturities Without Increasing Costs
$32.1 Billion Notes Issued | 99.2% Fixed Rate Debt | ||||||||||||
2010-August 2020 | 21.0 | (as of August 7, 2020) | 6.5% | ||||||||||
20.0 | 20.1 | 6.0% | |||||||||||
9.0% | |||||||||||||
Years | 19.0 | ||||||||||||
7.9% | 5.8% | 5.8% | 19.2 | ||||||||||
18.8 | |||||||||||||
AverageMaturity - | 5.5% | Debt of Cost | |||||||||||
18.0 | 5.5% | ||||||||||||
4.8% | |||||||||||||
16.0 | 16.2 | ||||||||||||
83.1% in | 5.3% | 17.7 | 17.6 | ||||||||||
52.5% | >10 years | 17.0 | 17.3 | 17.3 | 5.0% | ||||||||
30.6% | 4.7% | 16.1 | 4.7% | 4.5% | |||||||||
4.6% | |||||||||||||
15.0 | |||||||||||||
4.5% | 4.4% | ||||||||||||
14.9 | |||||||||||||
14.0 | 4.0% |
3 Year | 5 Year | 10 Year | 30+ Year | Average Maturity to First Call Date | Average Cost of Debt | ||||
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 32 |
Funding Growth with Financial Discipline
$8.0 | $7.8 | ||||||||||
$4.6 | 4.4x | 4.5x | |||||||||
$7.0 | |||||||||||
$6.2 | 4.1x | ||||||||||
$6.0 | |||||||||||
(1) | 4.2x | 4.x | / Adjusted EBITDA | ||||||||
$2.5 | |||||||||||
3.8x | |||||||||||
$ in Billions | $5.0 | 3.5x | 3.5x | ||||||||
3.4x | |||||||||||
$4.0 | $3.7 | $4.1 | 3.3x | 3.5x | |||||||
$4.2 | $0.2 | ||||||||||
$3.9 | |||||||||||
$3.7 | $1.0 | $3.1 | $3.7 | ||||||||
$3.0 | $3.2 | $0.2 | 3.x | Debt | |||||||
$2.7 | $2.9 | ||||||||||
Net | |||||||||||
$2.0 | |||||||||||
$1.8 | 2.5x | ||||||||||
$1.0 | |||||||||||
$0.0 | 2.x | ||||||||||
2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 1H 2020 | ||||
Organic Growth Capital(2) | Acquisitions | Debt Leverage Ratio(3) |
- Proforma includes full year EBITDA for Oiltanking
- Growth capital investment net of contributions from JV partners
- Reflects leverage for the trailing 12 months ended at the conclusion of each period
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 33 |
Indicative Attribution of Gross Operating Margin
Gross Operating Margin in $Billions
$9.0
$8.0
$7.0
$6.0
$5.0
$4.0
$3.0
$2.0
$1.0
$0.0
$8.3B | ||||
$7.3B | 10% | |||
4% | ||||
8% | ||||
6% | ||||
$5.2B | $5.7B | |||
6% | ||||
5% | 5% | |||
4% | ||||
$4.0B | ||||
86% | 9% | |||
86% | 3% | |||
89% | fee-based | |||
91% | fee-based |
fee-based | fee-based | 88% |
fee-based |
2016 | 2017 | 2018 | 2019 | 1H 2020 | |||
Fee-Based | Commodity Price-Based | Differential-Based | |||||
Total gross operating margin is a Non-GAAP measure. For a reconciliation of these amounts to their nearest GAAP counterparts, see "Non-GAAP Financial Measures" on our website. Excludes non-cash MTM results for respective periods
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 34 |
Indicative Attribution of Segment GOM: 1H 2020
(4) % Breakout of GOM
100% | |||
9% | 10% | 15% | 10% |
4% | 2% | ||
80% | 9% |
60%
40% | 91% | 86% | 76% | 88% |
fee-based | fee-based | fee-based | ||
fee-based | ||||
20% |
0% | |||||||||
NGL Segment (1) | Crude Segment | Natural Gas Segment(2) | Petchem & Refined(3) | ||||||
Products Segment | |||||||||
Fee-Based | Commodity Price-Based | Differential-Based | |||||||
Based on Gross Operating Margin
- Differential-basedmay include: marketing transactions such as spot exports, location differentials, or commodity differentials, and keepwhole gas processing agreements. Commodity-based may include: percent of liquids and percentage of proceeds gas processing agreements
- San Juan gathering generates commodity sensitive earnings, while natural gas marketing includes Waha to Carthage and Waha to Houston transportation differentials
- Largest differential contribution was from propylene fractionation and refined products marketing
- The above figures exclude non-cash MTM results for the segments
Total gross operating margin is a Non-GAAP measure. For a reconciliation of these amounts to their nearest GAAP counterparts, see "Non-GAAP Financial Measures" on our website.
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 35 |
Indicative Attribution of GOM for Select Businesses
$600 | Natural Gas Processing GOM |
$0.50 |
$500 | $500 | $0.40 | |||||||||||||||
$Millions | $400 | $356 | Spread | ||||||||||||||
$0.30 | |||||||||||||||||
$300 | |||||||||||||||||
GOM in | $244 | $0.20 | Price | ||||||||||||||
$200 | $169 | ||||||||||||||||
57% | 70% | $0.10 | |||||||||||||||
$100 | |||||||||||||||||
81% | 68% | $50 | |||||||||||||||
$0 | 100% | $0.00 | |||||||||||||||
1H 2020(1) | |||||||||||||||||
2016 | 2017 | 2018 | 2019 | ||||||||||||||
Fee | POP & POL | Keepwhole | Indicative Processing Spreads ($/Gal) | ||||||||||||||
$500 | Propylene Activities GOM & Related Spreads | $0.80 | Octane Enhancement, HPIB, iBDH GOM & Related Spreads | ||||||||||||||
$463 | $445 | $180 | $166 | $1.20 | |||||||||||||
$450 | |||||||||||||||||
$0.70 | $160 | ||||||||||||||||
$154 | |||||||||||||||||
$1.00 | |||||||||||||||||
$400 | $140 | ||||||||||||||||
$0.60 | |||||||||||||||||
$350 | $123 | ||||||||||||||||
GOM in $Millions | GOM in $Millions | $120 | $0.80 | ||||||||||||||
$300 | $0.50 | Price Spread | $106 | Price Spread | |||||||||||||
$100 | |||||||||||||||||
$250 | $0.40 | $0.60 | |||||||||||||||
$212 | $222 | $80 | |||||||||||||||
$200 | $0.30 | ||||||||||||||||
74% | 79% | $169 | |||||||||||||||
$60 | $0.40 | ||||||||||||||||
$150 | $42 | 62% | |||||||||||||||
$0.20 | 61% | ||||||||||||||||
$100 | $40 | ||||||||||||||||
55% | 57% | $0.20 | |||||||||||||||
70% | 69% | 87% | |||||||||||||||
$0.10 | |||||||||||||||||
$50 | $20 | ||||||||||||||||
60% | |||||||||||||||||
$0 | $0.00 | ||||||||||||||||
$0 | $0.00 | ||||||||||||||||
2016 | 2017 | 2018 | 2019 | 1H 2020 | 2016 | 2017 | 2018 | 2019 | 1H 2020 | ||||||||
Fee | Non-Fee | Spread PGP vs RGP ($/Gal) | Fee | Non-Fee | Spread RBOB vs Butane ($/Gal) |
The above figures exclude non-cash MTM results for the segments
- Commodity exposed earnings were offset by negative hedging impacts
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 36 |
Indicative Attribution of Gross Operating Margin
Slides 34-36 attribute gross operating margin (GOM) among fee-based,commodity-based and differential-based business activities. Most activities fit easily into one category; however, the classification of certain activities involves an element of subjectivity. The classifications reflected in the preceding slides represent what we currently believe is the most logical fit of our business activities into the categories described below, based on the underlying fee or pricing characteristics applicable thereto.
These classifications may be subject to change in the event that management's estimates or assumptions underlying such classifications are revised or updated. In addition, our attribution of GOM into the categories described below may not be comparable to similar classifications by other companies because such companies may use different estimates and assumptions than we do in defining such categories or otherwise calculating such attributions.
Three categories of GOM:
- Fee-based: Pipeline transportation fees and tariffs, NGL and propylene fractionation fees, storage capacity reservation and throughput fees, export terminal fees, marine and trucking fees, fee-based natural gas processing arrangements, isomerization and dehydrogenation fees, demand and deficiency fees, and similar activities that are predominantly fee-oriented.
- Commodity-based:Percentage-of-liquids and percentage-of-proceeds natural gas processing arrangements, certain condensate sales, gathering revenues on our San Juan natural gas pipeline system, and similar activities that have commodity price exposure.
- Differential-based: Certain business activities where earnings are generated based on price differentials or spreads between locations, time periods and products in excess of any related fees, tariffs and other expenses.
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 37 |
Definitions
- Return on Invested Capital ("ROIC") is calculated by dividing non-GAAP gross operating margin for the assets (the numerator) by the average historical cost of the underlying assets (the denominator). The average historical cost includes fixed assets, investments in unconsolidated affiliates, intangible assets and goodwill. Like gross operating margin, the historical cost amounts used in determining ROIC are before depreciation and amortization and reflect the original purchase or construction cost.
- Operational Distributable Cash Flow ("DCF") represents DCF excluding proceeds from asset sales and property damage insurance claims and net receipts / payments from the monetization of interest rate derivative instruments.
- Distributable Cash Flow ("DCF") per Unit is determined by dividing DCF for a period by the average number of fully diluted common units outstanding for that period.
- Net Cash Flows Provided by Operating Activities ("CFFO") represents the GAAP financial measure "Net cash flows provided by operating activities".
- CFFO Yield is calculated as trailing 12 month CFFO per share divided by stock price.
- Free Cash Flow ("FCF") per Unit is calculated as the free cash flow divided by the number of fully diluted common units outstanding for that period.
- Total Return is defined as distribution yield plus price appreciation.
- Price / Earnings is defined as current share price relative to trailing 12 months earnings per share.
- Price / Cash Flow is defined as current share price relative to trailing 12 months cash flow from operations divided by the basic weighted average number of shares.
- CFFO Payout Ratio is calculated as trailing 12 months distribution per share divided by the trailing 12 months cash flow from operations.
- Leverage is defined as net debt divided by adjusted EBITDA.
- Adjusted EBITDA is adjusted earnings before interest, taxes, depreciation and amortization.
- EV / EBITDA is calculated as Enterprise Value divided by estimated EBITDA.
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 38 |
NON-GAAP RECONCILIATIONS
Distributable Cash Flow
We measure cash available for distribution by reference to distributable cash flow ("DCF"). DCF is a quantitative standard used by the investment community for evaluating publicly traded partnerships since 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 unitholder. Our management compares the DCF we generate to the cash distributions we expect to pay our partners to compute our distribution coverage ratio. Our calculation of DCF may or may not be comparable to similarly titled measures used by other companies. The GAAP financial measure most directly comparable to DCF is cash flow from operations ("CFFO"), otherwise referred to as net cash flows provided by operating activities.
See "Investors - Non-GAAP Financial Measures" on our website (www.enterpriseproducts.com) for more information regarding DCF, including additional reconciliation detail. The following table presents our calculation of DCF for each of the three years ended December 31, 2019 or periods presented below (dollars in millions):
Total 2017 | Total 2018 | Total 2019 | 1Q 2020 | 2Q 2020 | Total 2020 | ||||||||||||
Net income attributable to limited partners (GAAP) | $ | 2,799.3 | $ | 4,172.4 | $ | 4,591.3 | $ | 1,350.1 | $ | 1,034.7 | $ | 2,384.8 | |||||
Adjustments to GAAP net income attributable to limited partners to derive DCF | |||||||||||||||||
(addition or subtraction indicated by sign): | |||||||||||||||||
Depreciation, amortization and accretion expenses | 1,644.0 | 1,791.6 | 1,949.3 | 509.0 | 522.7 | 1,031.7 | |||||||||||
Cash distributions received from unconsolidated affiliates | 483.0 | 529.4 | 631.3 | 137.2 | 178.4 | 315.6 | |||||||||||
Equity in income of unconsolidated affiliates | (426.0) | (480.0) | (563.0) | (140.8) | (113.3) | (254.1) | |||||||||||
Change in fair market value of derivative instruments | 22.8 | 16.4 | 27.2 | (29.5) | (61.9) | (91.4) | |||||||||||
Change in fair value of Liquidity Option Agreement | 64.3 | 56.1 | 119.6 | 2.3 | - | 2.3 | |||||||||||
Gain on step acquisition of unconsolidated affiliate | - | (39.4) | - | - | - | - | |||||||||||
Subtract sustaining capital expenditures | (243.9) | (320.9) | (325.2) | (68.9) | (74.0) | (142.9) | |||||||||||
Other, net | 88.1 | 80.5 | 172.8 | (173.1) | 87.2 | (85.9) | |||||||||||
Subtotal DCF, before proceeds from assets sales and monetization of interest rate | |||||||||||||||||
derivative instruments accounted for as cash flow hedges | 4,431.6 | 5,806.1 | 6,603.3 | 1,586.3 | 1,573.8 | 3,160.1 | |||||||||||
Proceeds from asset sales and insurance recoveries | 40.1 | 161.2 | 20.6 | 0.6 | 3.5 | 4.1 | |||||||||||
Monetization of interest rate derivative instruments accounted for as cash flow hedges | 30.6 | 22.1 | - | (33.3) | - | (33.3) | |||||||||||
Distributable cash flow (non-GAAP) | 4,502.3 | 5,989.4 | 6,623.9 | 1,553.6 | 1,577.3 | 3,130.9 | |||||||||||
Adjustments to non-GAAP DCF to derive GAAP net cash flows provided by operating activities | |||||||||||||||||
(addition or subtraction indicated by sign): | |||||||||||||||||
Net effect of changes in operating accounts, as applicable | 32.2 | 16.2 | (457.4) | 341.7 | (430.7) | (89.0) | |||||||||||
Sustaining capital expenditures | 243.9 | 320.9 | 325.2 | 68.9 | 74.0 | 142.9 | |||||||||||
Other, net | (112.1) | (200.2) | 28.8 | 48.0 | (39.0) | 9.0 | |||||||||||
Net cash flows provided by operating activities (GAAP) | $ | 4,666.3 | $ | 6,126.3 | $ | 6,520.5 | $ | 2,012.2 | $ | 1,181.6 | $ | 3,193.8 | |||||
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 40 |
Gross Operating Margin
We evaluate segment performance based on our financial measure of gross operating margin ("GOM"). GOM 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. GOM is presented on a 100 percent basis before any allocation of earnings to noncontrolling interests. Our calculation of GOM may or may not be comparable to similarly titled measures used by other companies. The GAAP financial measure most directly comparable to total segment GOM is operating income.
See "Investors - Non-GAAP Financial Measures" on our website (www.enterpriseproducts.com) for more information regarding GOM, including additional reconciliation detail. The following table presents our calculation of GOM for each of the three years ended December 31, 2019 or periods presented below (dollars in millions):
Total 2017 | Total 2018 | Total 2019 | 1Q 2020 | 2Q 2020 | Total 2020 | ||||||||||||
Gross operating margin by segment: | |||||||||||||||||
NGL Pipelines & Services | $ | 3,258.3 | $ | 3,830.7 | $ | 4,069.8 | $ | 1,042.0 | $ | 968.1 | $ | 2,010.1 | |||||
Crude Oil Pipelines & Services | 987.2 | 1,511.3 | 2,087.8 | 452.9 | 634.4 | 1,087.3 | |||||||||||
Natural Gas Pipelines & Services | 714.5 | 891.2 | 1,062.6 | 283.8 | 208.9 | 492.7 | |||||||||||
Petrochemical & Refined Products Services | 714.6 | 1,057.8 | 1,069.6 | 278.5 | 191.5 | 470.0 | |||||||||||
Total segment gross operating margin (a) | 5,674.6 | 7,291.0 | 8,289.8 | 2,057.2 | 2,002.9 | 4,060.1 | |||||||||||
Net adjustment for shipper make-up rights (b) | 5.8 | 34.7 | (24.1) | (9.7) | (4.5) | (14.2) | |||||||||||
Total gross operating margin (non-GAAP) | 5,680.4 | 7,325.7 | 8,265.7 | 2,047.5 | 1,998.4 | 4,045.9 | |||||||||||
Adjustments to reconcile non-GAAP gross operating margin to GAAP operating income | |||||||||||||||||
(addition or subtraction indicated by sign): | |||||||||||||||||
Depreciation, amortization and accretion expense in operating costs and expenses | (1,531.3) | (1,687.0) | (1,848.3) | (482.8) | (494.3) | (977.1) | |||||||||||
Asset impairment and related charges in operating costs and expenses | (49.8) | (50.5) | (132.7) | (1.6) | (11.8) | (13.4) | |||||||||||
Net gains or losses attributable to asset sales in operating costs and expenses | 10.7 | 28.7 | 5.7 | (0.1) | 1.6 | 1.5 | |||||||||||
General and administrative costs | (181.1) | (208.3) | (211.7) | (55.5) | (57.0) | (112.5) | |||||||||||
Operating income (GAAP) (c) | $ | 3,928.9 | $ | 5,408.6 | $ | 6,078.7 | $ | 1,507.5 | $ | 1,436.9 | $ | 2,944.4 | |||||
- Within the context of this table, total segment gross operating margin represents a subtotal and corresponds to measures similarly titled and presented with the business segment footnote found in our consolidated financials statements.
- Gross operating margin by segment for NGL Pipelines & Services and Crude Oil Pipelines & Services reflect adjustments for shipper make-up rights that are included in management's evaluation of segment results. However, these adjustments are excluded from non-GAAP total gross operating margin in compliance with guidance from the SEC.
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 41 |
Free Cash Flow
Free cash flow ("FCF") is a traditional cash flow metric that is widely used by investors and other participants in the financial community. In general, FCF is a measure of how much cash flow a business generates during a specified time period after accounting for all capital investments, including expenditures for growth and sustaining capital projects. We believe that FCF is important to investors since it reflects the amount of cash available for reducing debt, investing in additional capital projects, paying distributions, common unit repurchases and similar matters. Our calculation of FCF may or may not be comparable to similarly titled measures used by other companies. The GAAP financial measure most directly comparable to FCF is CFFO.
See "Investors - Non-GAAP Financial Measures" on our website (www.enterpriseproducts.com) for more information regarding FCF, including additional reconciliation detail. The following table presents our calculation of FCF for each of the three years ended December 31, 2019 or periods presented below (dollars in millions):
Total 2017 | Total 2018 | Total 2019 | 1Q 2020 | 2Q 2020 | Total 2020 | ||||||||||||
Net cash flow provided by operating activities (GAAP) | $ | 4,666.3 | $ | 6,126.3 | $ | 6,520.5 | $ | 2,012.2 | $ | 1,181.6 | $ | 3,193.8 | |||||
Adjustments to reconcile GAAP net cash flow provided by operating | |||||||||||||||||
activities to non-GAAP free cash flow (addition or subtraction by sign): | |||||||||||||||||
Cash used in investing activities (a) | (3,286.1) | (4,281.6) | (4,575.5) | (1,071.7) | (858.8) | (1,930.5) | |||||||||||
Cash contributions from noncontrolling interests | 0.4 | 238.1 | 632.8 | 5.2 | 14.5 | 19.7 | |||||||||||
Cash distributions paid to noncontrolling interests | (49.2) | (81.6) | (106.2) | (29.9) | (31.9) | (61.8) | |||||||||||
Free Cash Flow (non-GAAP) | $ | 1,331.4 | $ | 2,001.2 | $ | 2,471.6 | $ | 915.8 | $ | 305.4 | $ | 1,221.2 | |||||
- Effective December 31, 2017, we applied the provisions of ASU 2016-18 which requires that restricted cash be presented as part of the reconciliation of the beginning of period and end of period total amounts shown on the statements of consolidated cash flows. The guidance was applied on a retrospective basis; therefore, we adjusted our historical statements of consolidated cash flows to remove the change in restricted cash from cash flows used in investing activities.
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 42 |
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. Our calculation of Adjusted EBITDA may or may not be comparable to similarly titled measures used by other companies. The GAAP financial measure most directly comparable to Adjusted EBITDA is CFFO.
See "Investors - Non-GAAP Financial Measures" on our website (www.enterpriseproducts.com) for more information regarding Adjusted EBITDA, including additional reconciliation detail. The following table presents our calculation of Adjusted EBITDA for each of the three years ended December 31, 2019 or periods presented below (dollars in millions):
Total 2017 | Total 2018 | Total 2019 | 1Q 2020 | 2Q 2020 | Total 2020 | ||||||||||||
Net income (GAAP) | $ | 2,855.6 | $ | 4,238.5 | $ | 4,687.1 | $ | 1,375.0 | $ | 1,060.8 | $ | 2,435.8 | |||||
Adjustments to GAAP net income to derive non-GAAP Adjusted EBITDA | |||||||||||||||||
(addition or subtraction indicated by sign): | |||||||||||||||||
Depreciation, amortization and accretion in costs and expenses | 1,565.9 | 1,723.3 | 1,894.3 | 494.5 | 507.1 | 1,001.6 | |||||||||||
Interest expense, including related amortization | 984.6 | 1,096.7 | 1,243.0 | 317.5 | 320.2 | 637.7 | |||||||||||
Cash distributions received from unconsolidated affiliates | 483.0 | 529.4 | 631.3 | 137.2 | 178.4 | 315.6 | |||||||||||
Equity in income of unconsolidated affiliates | (426.0) | (480.0) | (563.0) | (140.8) | (113.3) | (254.1) | |||||||||||
Provision for or benefit from income taxes | 25.7 | 60.3 | 45.6 | (179.2) | 59.7 | (119.5) | |||||||||||
Change in fair market value of commodity derivative instruments | 23.1 | 16.2 | (67.7) | (29.5) | (61.9) | (91.4) | |||||||||||
Change in fair value of Liquidity Option Agreement | 64.3 | 56.1 | 119.6 | 2.3 | - | 2.3 | |||||||||||
Gain on step acquisition of unconsolidated affiliate | - | (39.4) | - | - | - | - | |||||||||||
Other, net | 39.1 | 21.8 | 127.1 | 1.7 | 10.2 | 11.9 | |||||||||||
Adjusted EBITDA (non-GAAP) | 5,615.3 | 7,222.9 | 8,117.3 | 1,978.7 | 1,961.2 | 3,939.9 | |||||||||||
Adjustments to non-GAAP Adjusted EBITDA to derive GAAP net cash flows | |||||||||||||||||
provided by operating activities (addition or subtraction by sign): | |||||||||||||||||
Interest expense, including related amortization | (984.6) | (1,096.7) | (1,243.0) | (317.5) | (320.2) | (637.7) | |||||||||||
Net effect of changes in operating accounts, as applicable | 32.2 | 16.2 | (457.4) | 341.7 | (430.7) | (89.0) | |||||||||||
Other, net | 3.4 | (16.1) | 103.6 | 9.3 | (28.7) | (19.4) | |||||||||||
Net cash flows provided by operating activities (GAAP) | $ | 4,666.3 | $ | 6,126.3 | $ | 6,520.5 | $ | 2,012.2 | $ | 1,181.6 | $ | 3,193.8 | |||||
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 43 |
Investor Relations Contact Information
- Randy Burkhalter - Vice President, Investor Relations
- (713) 381-6812
- rburkhalter@eprod.com
- Jackie Richert - Senior Director, Investor Relations
- (713) 381-3920
- jmrichert@eprod.com
- Libby Strait - Manager, Investor Relations
- (713) 381-4754
- ecstrait@eprod.com
© All Rights Reserved. Enterprise Products Partners L.P. | enterpriseproducts.com | Page 44 |
Attachments
- Original document
- Permalink
Disclaimer
Enterprise Products Partners LP published this content on 11 August 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 11 August 2020 12:18:07 UTC