Delaware
|
|
76-0568219
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.)
|
1100 Louisiana Street, 10th Floor
|
Houston, Texas 77002
|
(Address of Principal Executive Offices, including Zip Code)
|
|
(713) 381-6500
|
(Registrant’s Telephone Number, including Area Code)
|
Large accelerated filer
|
Accelerated filer
|
Non-accelerated filer (Do not check if a smaller reporting company)
|
Smaller reporting company
|
Emerging growth company
|
|
|
Page No.
|
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
|
|
September 30,
2017
|
December 31,
2016
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
32.9
|
$
|
63.1
|
||||
Restricted cash
|
66.8
|
354.5
|
||||||
Accounts receivable – trade, net of allowance for doubtful accounts
of $12.3 at September 30, 2017 and $11.3 at December 31, 2016
|
3,392.2
|
3,329.5
|
||||||
Accounts receivable – related parties
|
3.2
|
1.1
|
||||||
Inventories
|
1,983.2
|
1,770.5
|
||||||
Derivative assets (see Note 12)
|
180.2
|
541.4
|
||||||
Prepaid and other current assets
|
372.6
|
468.1
|
||||||
Total current assets
|
6,031.1
|
6,528.2
|
||||||
Property, plant and equipment, net
|
34,979.3
|
33,292.5
|
||||||
Investments in unconsolidated affiliates
|
2,660.2
|
2,677.3
|
||||||
Intangible assets, net of accumulated amortization of $1,525.3 at
September 30, 2017 and $1,403.1 at December 31, 2016 (see Note 6)
|
3,739.8
|
3,864.1
|
||||||
Goodwill (see Note 6)
|
5,745.2
|
5,745.2
|
||||||
Other assets
|
145.0
|
86.7
|
||||||
Total assets
|
$
|
53,300.6
|
$
|
52,194.0
|
||||
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Current maturities of debt (see Note 7)
|
$
|
3,009.0
|
$
|
2,576.8
|
||||
Accounts payable – trade
|
720.3
|
397.7
|
||||||
Accounts payable – related parties
|
109.0
|
105.1
|
||||||
Accrued product payables
|
3,760.2
|
3,613.7
|
||||||
Accrued interest
|
206.5
|
340.8
|
||||||
Derivative liabilities (see Note 12)
|
225.3
|
737.7
|
||||||
Other current liabilities
|
408.4
|
478.7
|
||||||
Total current liabilities
|
8,438.7
|
8,250.5
|
||||||
Long-term debt (see Note 7)
|
21,710.9
|
21,120.9
|
||||||
Deferred tax liabilities
|
53.7
|
52.7
|
||||||
Other long-term liabilities
|
548.4
|
503.9
|
||||||
Commitments and contingencies (see Note 14)
|
||||||||
Equity: (see Note 8)
|
||||||||
Partners’ equity:
|
||||||||
Limited partners:
|
||||||||
Common units (2,152,702,622 units outstanding at September 30, 2017
and 2,117,588,414 units outstanding at December 31, 2016)
|
22,637.2
|
22,327.0
|
||||||
Accumulated other comprehensive loss
|
(306.6
|
)
|
(280.0
|
)
|
||||
Total partners’ equity
|
22,330.6
|
22,047.0
|
||||||
Noncontrolling interests
|
218.3
|
219.0
|
||||||
Total equity
|
22,548.9
|
22,266.0
|
||||||
Total liabilities and equity
|
$
|
53,300.6
|
$
|
52,194.0
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Revenues:
|
||||||||||||||||
Third parties
|
$
|
6,874.4
|
$
|
5,904.7
|
$
|
20,781.7
|
$
|
16,499.0
|
||||||||
Related parties
|
12.5
|
15.7
|
33.2
|
44.5
|
||||||||||||
Total revenues (see Note 9)
|
6,886.9
|
5,920.4
|
20,814.9
|
16,543.5
|
||||||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Third parties
|
5,773.8
|
4,781.2
|
17,313.0
|
13,199.4
|
||||||||||||
Related parties
|
306.0
|
284.5
|
830.2
|
835.4
|
||||||||||||
Total operating costs and expenses
|
6,079.8
|
5,065.7
|
18,143.2
|
14,034.8
|
||||||||||||
General and administrative costs:
|
||||||||||||||||
Third parties
|
11.0
|
15.0
|
47.7
|
35.9
|
||||||||||||
Related parties
|
30.3
|
27.0
|
89.7
|
85.1
|
||||||||||||
Total general and administrative costs
|
41.3
|
42.0
|
137.4
|
121.0
|
||||||||||||
Total costs and expenses (see Note 9)
|
6,121.1
|
5,107.7
|
18,280.6
|
14,155.8
|
||||||||||||
Equity in income of unconsolidated affiliates
|
113.4
|
92.3
|
315.2
|
269.8
|
||||||||||||
Operating income
|
879.2
|
905.0
|
2,849.5
|
2,657.5
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(243.9
|
)
|
(250.9
|
)
|
(739.0
|
)
|
(735.6
|
)
|
||||||||
Change in fair market value of Liquidity Option
Agreement (see Note 14)
|
(8.9
|
)
|
(6.9
|
)
|
(33.0
|
)
|
(28.0
|
)
|
||||||||
Other, net
|
0.3
|
0.7
|
0.9
|
2.5
|
||||||||||||
Total other expense, net
|
(252.5
|
)
|
(257.1
|
)
|
(771.1
|
)
|
(761.1
|
)
|
||||||||
Income before income taxes
|
626.7
|
647.9
|
2,078.4
|
1,896.4
|
||||||||||||
Provision for income taxes
|
(5.4
|
)
|
(4.8
|
)
|
(20.1
|
)
|
(13.1
|
)
|
||||||||
Net income
|
621.3
|
643.1
|
2,058.3
|
1,883.3
|
||||||||||||
Net income attributable to noncontrolling interests
|
(10.4
|
)
|
(8.5
|
)
|
(33.0
|
)
|
(29.0
|
)
|
||||||||
Net income attributable to limited partners
|
$
|
610.9
|
$
|
634.6
|
$
|
2,025.3
|
$
|
1,854.3
|
||||||||
|
||||||||||||||||
Earnings per unit: (see Note 10)
|
||||||||||||||||
Basic earnings per unit
|
$
|
0.28
|
$
|
0.30
|
$
|
0.94
|
$
|
0.89
|
||||||||
Diluted earnings per unit
|
$
|
0.28
|
$
|
0.30
|
$
|
0.94
|
$
|
0.89
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
|
||||||||||||||||
Net income
|
$
|
621.3
|
$
|
643.1
|
$
|
2,058.3
|
$
|
1,883.3
|
||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Cash flow hedges:
|
||||||||||||||||
Commodity derivative instruments:
|
||||||||||||||||
Changes in fair value of cash flow hedges
|
(177.8
|
)
|
22.7
|
(2.6
|
)
|
(52.2
|
)
|
|||||||||
Reclassification of gains to net income
|
(10.1
|
)
|
(26.9
|
)
|
(49.0
|
)
|
(48.7
|
)
|
||||||||
Interest rate derivative instruments:
|
||||||||||||||||
Changes in fair value of cash flow hedges
|
(0.3
|
)
|
(6.9
|
)
|
(4.8
|
)
|
(16.3
|
)
|
||||||||
Reclassification of losses to net income
|
10.3
|
9.4
|
29.9
|
27.8
|
||||||||||||
Total cash flow hedges
|
(177.9
|
)
|
(1.7
|
)
|
(26.5
|
)
|
(89.4
|
)
|
||||||||
Other
|
--
|
--
|
(0.1
|
)
|
(0.1
|
)
|
||||||||||
Total other comprehensive loss
|
(177.9
|
)
|
(1.7
|
)
|
(26.6
|
)
|
(89.5
|
)
|
||||||||
Comprehensive income
|
443.4
|
641.4
|
2,031.7
|
1,793.8
|
||||||||||||
Comprehensive income attributable to noncontrolling interests
|
(10.4
|
)
|
(8.5
|
)
|
(33.0
|
)
|
(29.0
|
)
|
||||||||
Comprehensive income attributable to limited partners
|
$
|
433.0
|
$
|
632.9
|
$
|
1,998.7
|
$
|
1,764.8
|
|
For the Nine Months
Ended September 30,
|
|||||||
|
2017
|
2016
|
||||||
Operating activities:
|
||||||||
Net income
|
$
|
2,058.3
|
$
|
1,883.3
|
||||
Reconciliation of net income to net cash flows provided by operating activities:
|
||||||||
Depreciation, amortization and accretion
|
1,221.4
|
1,155.3
|
||||||
Asset impairment and related charges (see Note 12)
|
35.2
|
29.1
|
||||||
Equity in income of unconsolidated affiliates
|
(315.2
|
)
|
(269.8
|
)
|
||||
Distributions received on earnings from unconsolidated affiliates
|
316.2
|
281.6
|
||||||
Net gains attributable to asset sales
|
(1.1
|
)
|
(2.3
|
)
|
||||
Deferred income tax expense
|
1.1
|
5.3
|
||||||
Change in fair market value of derivative instruments
|
(14.2
|
)
|
42.1
|
|||||
Change in fair market value of Liquidity Option Agreement
|
33.0
|
28.0
|
||||||
Net effect of changes in operating accounts (see Note 15)
|
(512.1
|
)
|
(489.7
|
)
|
||||
Other operating activities
|
(2.7
|
)
|
(3.9
|
)
|
||||
Net cash flows provided by operating activities
|
2,819.9
|
2,659.0
|
||||||
Investing activities:
|
||||||||
Capital expenditures
|
(2,154.4
|
)
|
(2,443.9
|
)
|
||||
Contributions in aid of construction costs
|
36.2
|
34.1
|
||||||
Decrease (increase) in restricted cash (see Note 2)
|
287.7
|
(261.4
|
)
|
|||||
Cash used for business combinations, net of cash received (see Note 4)
|
(198.7
|
)
|
(1,000.0
|
)
|
||||
Investments in unconsolidated affiliates
|
(32.8
|
)
|
(119.9
|
)
|
||||
Distributions received for return of capital from unconsolidated affiliates
|
36.8
|
51.9
|
||||||
Proceeds from asset sales
|
6.2
|
43.9
|
||||||
Other investing activities
|
2.8
|
(0.4
|
)
|
|||||
Cash used in investing activities
|
(2,016.2
|
)
|
(3,695.7
|
)
|
||||
Financing activities:
|
||||||||
Borrowings under debt agreements
|
53,150.4
|
50,183.8
|
||||||
Repayments of debt
|
(52,133.2
|
)
|
(48,776.5
|
)
|
||||
Debt issuance costs
|
(24.0
|
)
|
(10.5
|
)
|
||||
Monetization of interest rate derivative instruments
|
30.6
|
--
|
||||||
Cash distributions paid to limited partners (see Note 8)
|
(2,660.4
|
)
|
(2,448.3
|
)
|
||||
Cash payments made in connection with distribution equivalent rights
|
(11.2
|
)
|
(8.5
|
)
|
||||
Cash distributions paid to noncontrolling interests
|
(35.4
|
)
|
(35.7
|
)
|
||||
Cash contributions from noncontrolling interests
|
0.4
|
20.1
|
||||||
Net cash proceeds from the issuance of common units
|
877.2
|
2,170.4
|
||||||
Other financing activities
|
(28.3
|
)
|
(20.0
|
)
|
||||
Cash provided by (used in) financing activities
|
(833.9
|
)
|
1,074.8
|
|||||
Net change in cash and cash equivalents
|
(30.2
|
)
|
38.1
|
|||||
Cash and cash equivalents, January 1
|
63.1
|
19.0
|
||||||
Cash and cash equivalents, September 30
|
$
|
32.9
|
$
|
57.1
|
|
Partners’ Equity
|
|||||||||||||||
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
Balance, January 1, 2017
|
$
|
22,327.0
|
$
|
(280.0
|
)
|
$
|
219.0
|
$
|
22,266.0
|
|||||||
Net income
|
2,025.3
|
--
|
33.0
|
2,058.3
|
||||||||||||
Cash distributions paid to limited partners
|
(2,660.4
|
)
|
--
|
--
|
(2,660.4
|
)
|
||||||||||
Cash payments made in connection with distribution equivalent rights
|
(11.2
|
)
|
--
|
--
|
(11.2
|
)
|
||||||||||
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(35.4
|
)
|
(35.4
|
)
|
||||||||||
Cash contributions from noncontrolling interests
|
--
|
--
|
0.4
|
0.4
|
||||||||||||
Net cash proceeds from the issuance of common units
|
877.2
|
--
|
--
|
877.2
|
||||||||||||
Common units issued in connection with employee compensation
|
33.7
|
--
|
--
|
33.7
|
||||||||||||
Amortization of fair value of equity-based awards
|
74.1
|
--
|
--
|
74.1
|
||||||||||||
Cash flow hedges
|
--
|
(26.5
|
)
|
--
|
(26.5
|
)
|
||||||||||
Other
|
(28.5
|
)
|
(0.1
|
)
|
1.3
|
(27.3
|
)
|
|||||||||
Balance, September 30, 2017
|
$
|
22,637.2
|
$
|
(306.6
|
)
|
$
|
218.3
|
$
|
22,548.9
|
|
Partners’ Equity
|
|||||||||||||||
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
Balance, January 1, 2016
|
$
|
20,514.3
|
$
|
(219.2
|
)
|
$
|
206.0
|
$
|
20,501.1
|
|||||||
Net income
|
1,854.3
|
--
|
29.0
|
1,883.3
|
||||||||||||
Cash distributions paid to limited partners
|
(2,448.3
|
)
|
--
|
--
|
(2,448.3
|
)
|
||||||||||
Cash payments made in connection with distribution equivalent rights
|
(8.5
|
)
|
--
|
--
|
(8.5
|
)
|
||||||||||
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(35.7
|
)
|
(35.7
|
)
|
||||||||||
Cash contributions from noncontrolling interests
|
--
|
--
|
20.1
|
20.1
|
||||||||||||
Net cash proceeds from the issuance of common units
|
2,170.4
|
--
|
--
|
2,170.4
|
||||||||||||
Amortization of fair value of equity-based awards
|
67.7
|
--
|
--
|
67.7
|
||||||||||||
Cash flow hedges
|
--
|
(89.4
|
)
|
--
|
(89.4
|
)
|
||||||||||
Other
|
(22.0
|
)
|
(0.1
|
)
|
0.1
|
(22.0
|
)
|
|||||||||
Balance, September 30, 2016
|
$
|
22,127.9
|
$
|
(308.7
|
)
|
$
|
219.5
|
$
|
22,038.7
|
|
September 30,
2017
|
December 31,
2016
|
||||||
NGLs
|
$
|
1,527.8
|
$
|
1,156.1
|
||||
Petrochemicals and refined products
|
223.4
|
220.7
|
||||||
Crude oil
|
211.9
|
360.0
|
||||||
Natural gas
|
20.1
|
33.7
|
||||||
Total
|
$
|
1,983.2
|
$
|
1,770.5
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Cost of sales (1)
|
$
|
5,049.6
|
$
|
4,088.6
|
$
|
15,116.4
|
$
|
11,135.6
|
||||||||
Lower of cost or net realizable value adjustments within cost of sales
|
1.7
|
1.5
|
7.7
|
7.6
|
||||||||||||
(1) Cost of sales is a component of “Operating costs and expenses” as presented on our Unaudited Condensed Statements of Consolidated Operations. Fluctuations in these amounts are primarily due to changes in energy commodity prices and sales volumes associated with our marketing activities.
|
|
Estimated
Useful Life
in Years
|
September 30,
2017
|
December 31,
2016
|
|||||||||
Plants, pipelines and facilities (1)
|
3-45 (5)
|
|
$
|
35,970.8
|
$
|
35,124.6
|
||||||
Underground and other storage facilities (2)
|
5-40 (6)
|
|
3,427.0
|
3,326.9
|
||||||||
Transportation equipment (3)
|
3-10
|
174.3
|
165.8
|
|||||||||
Marine vessels (4)
|
15-30
|
802.4
|
800.7
|
|||||||||
Land
|
271.1
|
264.6
|
||||||||||
Construction in progress
|
4,942.0
|
3,320.7
|
||||||||||
Total
|
45,587.6
|
43,003.3
|
||||||||||
Less accumulated depreciation
|
10,608.3
|
9,710.8
|
||||||||||
Property, plant and equipment, net
|
$
|
34,979.3
|
$
|
33,292.5
|
||||||||
(1) Plants, pipelines and facilities include processing plants; NGL, natural gas, crude oil and petrochemical and refined products pipelines; terminal loading and unloading facilities; buildings; office furniture and equipment; laboratory and shop equipment and related assets.
(2) Underground and other storage facilities include underground product storage caverns; above ground storage tanks; water wells and related assets.
(3) Transportation equipment includes tractor-trailer tank trucks and other vehicles and similar assets used in our operations.
(4) Marine vessels include tow boats, barges and related equipment used in our marine transportation business.
(5) In general, the estimated useful lives of major assets within this category are: processing plants, 20-35 years; pipelines and related equipment, 5-45 years; terminal facilities, 10-35 years; buildings, 20-40 years; office furniture and equipment, 3-20 years; and laboratory and shop equipment, 5-35 years.
(6) In general, the estimated useful lives of assets within this category are: underground storage facilities, 5-35 years; storage tanks, 10-40 years; and water wells, 5-35 years.
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Depreciation expense (1)
|
$
|
327.5
|
$
|
309.4
|
$
|
966.1
|
$
|
903.5
|
||||||||
Capitalized interest (2)
|
53.6
|
38.9
|
137.7
|
127.8
|
||||||||||||
(1) Depreciation expense is a component of “Costs and expenses” as presented on our Unaudited Condensed Statements of Consolidated Operations.
(2) We capitalize interest costs incurred on funds used to construct property, plant and equipment while the asset is in its construction phase. The capitalized interest is recorded as part of the asset to which it relates and is amortized over the asset’s estimated useful life as a component of depreciation expense. When capitalized interest is recorded, it reduces interest expense from what it would be otherwise.
|
Assets acquired in business combination:
|
||||
Current assets
|
$
|
3.1
|
||
Property, plant and equipment
|
194.2
|
|||
Total assets acquired
|
197.3
|
|||
Liabilities assumed in business combination:
|
||||
Current liabilities
|
1.4
|
|||
Long-term liabilities
|
4.5
|
|||
Total liabilities assumed
|
5.9
|
|||
Cash used for Azure acquisition
|
$
|
191.4
|
ARO liability balance, January 1, 2017
|
$
|
85.4
|
||
Liabilities incurred
|
4.7
|
|||
Liabilities settled
|
(2.0
|
)
|
||
Revisions in estimated cash flows
|
(5.6
|
)
|
||
Accretion expense
|
4.1
|
|||
ARO liability balance, September 30, 2017
|
$
|
86.6
|
|
Ownership
Interest at
September 30,
2017
|
September 30,
2017
|
December 31,
2016
|
|||||||||
NGL Pipelines & Services:
|
||||||||||||
Venice Energy Service Company, L.L.C.
|
13.1%
|
|
$
|
25.9
|
$
|
24.8
|
||||||
K/D/S Promix, L.L.C.
|
50%
|
|
32.0
|
33.7
|
||||||||
Baton Rouge Fractionators LLC
|
32.2%
|
|
17.3
|
17.3
|
||||||||
Skelly-Belvieu Pipeline Company, L.L.C.
|
50%
|
|
37.2
|
38.9
|
||||||||
Texas Express Pipeline LLC
|
35%
|
|
321.1
|
331.9
|
||||||||
Texas Express Gathering LLC
|
45%
|
|
36.2
|
35.8
|
||||||||
Front Range Pipeline LLC
|
33.3%
|
|
165.8
|
165.4
|
||||||||
Delaware Basin Gas Processing LLC
|
50%
|
|
107.3
|
102.6
|
||||||||
Crude Oil Pipelines & Services:
|
||||||||||||
Seaway Crude Pipeline Company LLC
|
50%
|
|
1,378.4
|
1,393.8
|
||||||||
Eagle Ford Pipeline LLC
|
50%
|
|
384.5
|
377.9
|
||||||||
Eagle Ford Terminals Corpus Christi LLC
|
50%
|
|
66.9
|
52.9
|
||||||||
Natural Gas Pipelines & Services:
|
||||||||||||
White River Hub, LLC
|
50%
|
|
21.2
|
21.7
|
||||||||
Petrochemical & Refined Products Services:
|
||||||||||||
Centennial Pipeline LLC
|
50%
|
|
61.4
|
62.3
|
||||||||
Other
|
Various
|
5.0
|
18.3
|
|||||||||
Total investments in unconsolidated affiliates
|
$
|
2,660.2
|
$
|
2,677.3
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
NGL Pipelines & Services
|
$
|
18.8
|
$
|
15.9
|
$
|
53.3
|
$
|
45.0
|
||||||||
Crude Oil Pipelines & Services
|
95.9
|
78.4
|
266.3
|
234.3
|
||||||||||||
Natural Gas Pipelines & Services
|
0.9
|
1.0
|
2.8
|
2.9
|
||||||||||||
Petrochemical & Refined Products Services
|
(2.2
|
)
|
(3.0
|
)
|
(7.2
|
)
|
(12.4
|
)
|
||||||||
Total
|
$
|
113.4
|
$
|
92.3
|
$
|
315.2
|
$
|
269.8
|
|
September 30,
2017
|
December 31,
2016
|
||||||
NGL Pipelines & Services
|
$
|
23.2
|
$
|
24.1
|
||||
Crude Oil Pipelines & Services
|
18.4
|
19.0
|
||||||
Petrochemical & Refined Products Services
|
1.8
|
2.1
|
||||||
Total
|
$
|
43.4
|
$
|
45.2
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Income Statement Data:
|
||||||||||||||||
Revenues
|
$
|
401.6
|
$
|
328.9
|
$
|
1,116.7
|
$
|
991.9
|
||||||||
Operating income
|
249.3
|
193.6
|
682.8
|
589.0
|
||||||||||||
Net income
|
247.5
|
192.0
|
688.0
|
585.5
|
|
September 30, 2017
|
December 31, 2016
|
||||||||||||||||||||||
|
Gross
Value
|
Accumulated
Amortization
|
Carrying
Value
|
Gross
Value
|
Accumulated
Amortization
|
Carrying
Value
|
||||||||||||||||||
NGL Pipelines & Services:
|
||||||||||||||||||||||||
Customer relationship intangibles
|
$
|
447.4
|
$
|
(183.8
|
)
|
$
|
263.6
|
$
|
447.4
|
$
|
(172.7
|
)
|
$
|
274.7
|
||||||||||
Contract-based intangibles
|
279.2
|
(215.1
|
)
|
64.1
|
279.9
|
(204.4
|
)
|
75.5
|
||||||||||||||||
Segment total
|
726.6
|
(398.9
|
)
|
327.7
|
727.3
|
(377.1
|
)
|
350.2
|
||||||||||||||||
Crude Oil Pipelines & Services:
|
||||||||||||||||||||||||
Customer relationship intangibles
|
2,203.5
|
(114.7
|
)
|
2,088.8
|
2,204.4
|
(84.5
|
)
|
2,119.9
|
||||||||||||||||
Contract-based intangibles
|
281.0
|
(158.8
|
)
|
122.2
|
281.0
|
(121.9
|
)
|
159.1
|
||||||||||||||||
Segment total
|
2,484.5
|
(273.5
|
)
|
2,211.0
|
2,485.4
|
(206.4
|
)
|
2,279.0
|
||||||||||||||||
Natural Gas Pipelines & Services:
|
||||||||||||||||||||||||
Customer relationship intangibles
|
1,350.3
|
(409.5
|
)
|
940.8
|
1,350.3
|
(390.0
|
)
|
960.3
|
||||||||||||||||
Contract-based intangibles
|
464.7
|
(377.3
|
)
|
87.4
|
464.7
|
(370.5
|
)
|
94.2
|
||||||||||||||||
Segment total
|
1,815.0
|
(786.8
|
)
|
1,028.2
|
1,815.0
|
(760.5
|
)
|
1,054.5
|
||||||||||||||||
Petrochemical & Refined Products Services:
|
||||||||||||||||||||||||
Customer relationship intangibles
|
185.5
|
(48.4
|
)
|
137.1
|
185.5
|
(43.9
|
)
|
141.6
|
||||||||||||||||
Contract-based intangibles
|
53.5
|
(17.7
|
)
|
35.8
|
54.0
|
(15.2
|
)
|
38.8
|
||||||||||||||||
Segment total
|
239.0
|
(66.1
|
)
|
172.9
|
239.5
|
(59.1
|
)
|
180.4
|
||||||||||||||||
Total intangible assets
|
$
|
5,265.1
|
$
|
(1,525.3
|
)
|
$
|
3,739.8
|
$
|
5,267.2
|
$
|
(1,403.1
|
)
|
$
|
3,864.1
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
NGL Pipelines & Services
|
$
|
7.2
|
$
|
7.6
|
$
|
21.8
|
$
|
23.1
|
||||||||
Crude Oil Pipelines & Services
|
22.6
|
23.2
|
68.0
|
75.6
|
||||||||||||
Natural Gas Pipelines & Services
|
9.3
|
8.1
|
26.3
|
25.0
|
||||||||||||
Petrochemical & Refined Products Services
|
2.3
|
2.3
|
7.0
|
6.8
|
||||||||||||
Total
|
$
|
41.4
|
$
|
41.2
|
$
|
123.1
|
$
|
130.5
|
Remainder
of 2017
|
2018
|
2019
|
2020
|
2021
|
||||||||||||||
$
|
40.8
|
$
|
163.8
|
$
|
157.7
|
$
|
152.8
|
$
|
163.2
|
|
September 30,
2017
|
December 31,
2016
|
||||||
EPO senior debt obligations:
|
||||||||
Commercial Paper Notes, variable-rates
|
$
|
1,910.0
|
$
|
1,777.2
|
||||
Senior Notes L, 6.30% fixed-rate, due September 2017
|
--
|
800.0
|
||||||
Senior Notes V, 6.65% fixed-rate, due April 2018
|
349.7
|
349.7
|
||||||
Senior Notes OO, 1.65% fixed-rate, due May 2018
|
750.0
|
750.0
|
||||||
364-Day Revolving Credit Agreement, variable-rate, due September 2018
|
--
|
--
|
||||||
Senior Notes N, 6.50% fixed-rate, due January 2019
|
700.0
|
700.0
|
||||||
Senior Notes LL, 2.55% fixed-rate, due October 2019
|
800.0
|
800.0
|
||||||
Senior Notes Q, 5.25% fixed-rate, due January 2020
|
500.0
|
500.0
|
||||||
Senior Notes Y, 5.20% fixed-rate, due September 2020
|
1,000.0
|
1,000.0
|
||||||
Senior Notes RR, 2.85% fixed-rate, due April 2021
|
575.0
|
575.0
|
||||||
Senior Notes CC, 4.05% fixed-rate, due February 2022
|
650.0
|
650.0
|
||||||
Multi-Year Revolving Credit Facility, variable-rate, due September 2022
|
--
|
--
|
||||||
Senior Notes HH, 3.35% fixed-rate, due March 2023
|
1,250.0
|
1,250.0
|
||||||
Senior Notes JJ, 3.90% fixed-rate, due February 2024
|
850.0
|
850.0
|
||||||
Senior Notes MM, 3.75% fixed-rate, due February 2025
|
1,150.0
|
1,150.0
|
||||||
Senior Notes PP, 3.70% fixed-rate, due February 2026
|
875.0
|
875.0
|
||||||
Senior Notes SS, 3.95% fixed-rate, due February 2027
|
575.0
|
575.0
|
||||||
Senior Notes D, 6.875% fixed-rate, due March 2033
|
500.0
|
500.0
|
||||||
Senior Notes H, 6.65% fixed-rate, due October 2034
|
350.0
|
350.0
|
||||||
Senior Notes J, 5.75% fixed-rate, due March 2035
|
250.0
|
250.0
|
||||||
Senior Notes W, 7.55% fixed-rate, due April 2038
|
399.6
|
399.6
|
||||||
Senior Notes R, 6.125% fixed-rate, due October 2039
|
600.0
|
600.0
|
||||||
Senior Notes Z, 6.45% fixed-rate, due September 2040
|
600.0
|
600.0
|
||||||
Senior Notes BB, 5.95% fixed-rate, due February 2041
|
750.0
|
750.0
|
||||||
Senior Notes DD, 5.70% fixed-rate, due February 2042
|
600.0
|
600.0
|
||||||
Senior Notes EE, 4.85% fixed-rate, due August 2042
|
750.0
|
750.0
|
||||||
Senior Notes GG, 4.45% fixed-rate, due February 2043
|
1,100.0
|
1,100.0
|
||||||
Senior Notes II, 4.85% fixed-rate, due March 2044
|
1,400.0
|
1,400.0
|
||||||
Senior Notes KK, 5.10% fixed-rate, due February 2045
|
1,150.0
|
1,150.0
|
||||||
Senior Notes QQ, 4.90% fixed-rate, due May 2046
|
975.0
|
975.0
|
||||||
Senior Notes NN, 4.95% fixed-rate, due October 2054
|
400.0
|
400.0
|
||||||
TEPPCO senior debt obligations:
|
||||||||
TEPPCO Senior Notes, 6.65% fixed-rate, due April 2018
|
0.3
|
0.3
|
||||||
TEPPCO Senior Notes, 7.55% fixed-rate, due April 2038
|
0.4
|
0.4
|
||||||
Total principal amount of senior debt obligations
|
21,760.0
|
22,427.2
|
||||||
EPO Junior Subordinated Notes A, variable-rate, due August 2066 (1)
|
521.1
|
521.1
|
||||||
EPO Junior Subordinated Notes C, fixed/variable-rate, due June 2067 (2)
|
256.4
|
256.4
|
||||||
EPO Junior Subordinated Notes B, fixed/variable-rate, due January 2068 (3)
|
682.7
|
682.7
|
||||||
EPO Junior Subordinated Notes D, fixed/variable-rate, due August 2077 (4)
|
700.0
|
--
|
||||||
EPO Junior Subordinated Notes E, fixed/variable-rate, due August 2077 (5)
|
1,000.0
|
--
|
||||||
TEPPCO Junior Subordinated Notes, fixed/variable-rate, due June 2067
|
14.2
|
14.2
|
||||||
Total principal amount of senior and junior debt obligations
|
24,934.4
|
23,901.6
|
||||||
Other, non-principal amounts
|
(214.5
|
)
|
(203.9
|
)
|
||||
Less current maturities of debt
|
(3,009.0
|
)
|
(2,576.8
|
)
|
||||
Total long-term debt
|
$
|
21,710.9
|
$
|
21,120.9
|
||||
(1) Variable rate is reset quarterly and based on 3-month LIBOR plus 3.708%.
(2) Fixed rate of 7.000% through May 31, 2017; thereafter, a variable rate reset quarterly and based on 3-month LIBOR plus 2.778%.
(3) Fixed rate of 7.034% through January 14, 2018; thereafter, the rate will be the greater of 7.034% or a variable rate reset quarterly and based on 3-month LIBOR plus 2.680%.
(4) Fixed rate of 4.875% through August 15, 2022; thereafter, a variable rate reset quarterly and based on 3-month LIBOR plus 2.986%.
(5) Fixed rate of 5.250% through August 15, 2027; thereafter, a variable rate reset quarterly and based on 3-month LIBOR plus 3.033%.
|
|
Range of Interest
Rates Paid
|
Weighted-Average
Interest Rate Paid
|
Commercial Paper Notes
|
0.90% to 1.53%
|
1.28%
|
Prior Multi-Year Revolving Credit Facility (replaced in September 2017)
|
2.23%
|
2.23%
|
EPO Junior Subordinated Notes A
|
4.59% to 5.02%
|
4.83%
|
EPO Junior Subordinated Notes C
|
3.98% to 4.09%
|
4.01%
|
|
Scheduled Maturities of Debt
|
|||||||||||||||||||||||||||
|
Total
|
Remainder
of 2017
|
2018
|
2019
|
2020
|
2021
|
Thereafter
|
|||||||||||||||||||||
Commercial Paper Notes
|
$
|
1,910.0
|
$
|
1,910.0
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
||||||||||||||
Senior Notes
|
19,850.0
|
--
|
1,100.0
|
1,500.0
|
1,500.0
|
575.0
|
15,175.0
|
|||||||||||||||||||||
Junior Subordinated Notes
|
3,174.4
|
--
|
--
|
--
|
--
|
--
|
3,174.4
|
|||||||||||||||||||||
Total
|
$
|
24,934.4
|
$
|
1,910.0
|
$
|
1,100.0
|
$
|
1,500.0
|
$
|
1,500.0
|
$
|
575.0
|
$
|
18,349.4
|
Common
Units
(Unrestricted)
|
Restricted
Common
Units
|
Total
Common
Units
|
||||||||||
Number of units outstanding at January 1, 2017
|
2,116,906,120
|
682,294
|
2,117,588,414
|
|||||||||
Common units issued in connection with ATM program
|
21,807,726
|
--
|
21,807,726
|
|||||||||
Common units issued in connection with DRIP and EUPP
|
10,710,589
|
--
|
10,710,589
|
|||||||||
Common units issued in connection with the vesting of phantom unit awards
|
2,413,070
|
--
|
2,413,070
|
|||||||||
Common units issued in connection with the vesting of restricted common unit awards
|
679,370
|
(679,370
|
)
|
--
|
||||||||
Forfeiture of restricted common unit awards
|
--
|
(1,250
|
)
|
(1,250
|
)
|
|||||||
Cancellation of treasury units acquired in connection with the
vesting of equity-based awards
|
(1,006,715
|
)
|
--
|
(1,006,715
|
)
|
|||||||
Common units issued in connection with employee compensation
|
1,176,103
|
--
|
1,176,103
|
|||||||||
Other
|
14,685
|
--
|
14,685
|
|||||||||
Number of units outstanding at September 30, 2017
|
2,152,700,948
|
1,674
|
2,152,702,622
|
|
Gains (Losses) on
Cash Flow Hedges
|
|||||||||||||||
|
Commodity
Derivative
Instruments
|
Interest Rate
Derivative
Instruments
|
Other
|
Total
|
||||||||||||
Balance, January 1, 2017
|
$
|
(83.8
|
)
|
$
|
(199.8
|
)
|
$
|
3.6
|
$
|
(280.0
|
)
|
|||||
Other comprehensive loss before reclassifications
|
(2.6
|
)
|
(4.8
|
)
|
(0.1
|
)
|
(7.5
|
)
|
||||||||
Amounts reclassified from accumulated other comprehensive loss (income)
|
(49.0
|
)
|
29.9
|
--
|
(19.1
|
)
|
||||||||||
Total other comprehensive income (loss)
|
(51.6
|
)
|
25.1
|
(0.1
|
)
|
(26.6
|
)
|
|||||||||
Balance, September 30, 2017
|
$
|
(135.4
|
)
|
$
|
(174.7
|
)
|
$
|
3.5
|
$
|
(306.6
|
)
|
|
Gains (Losses) on
Cash Flow Hedges
|
|||||||||||||||
|
Commodity
Derivative
Instruments
|
Interest Rate
Derivative
Instruments
|
Other
|
Total
|
||||||||||||
Balance, January 1, 2016
|
$
|
56.6
|
$
|
(279.5
|
)
|
$
|
3.7
|
$
|
(219.2
|
)
|
||||||
Other comprehensive loss before reclassifications
|
(52.2
|
)
|
(16.3
|
)
|
(0.1
|
)
|
(68.6
|
)
|
||||||||
Amounts reclassified from accumulated other comprehensive loss (income)
|
(48.7
|
)
|
27.8
|
--
|
(20.9
|
)
|
||||||||||
Total other comprehensive income (loss)
|
(100.9
|
)
|
11.5
|
(0.1
|
)
|
(89.5
|
)
|
|||||||||
Balance, September 30, 2016
|
$
|
(44.3
|
)
|
$
|
(268.0
|
)
|
$
|
3.6
|
$
|
(308.7
|
)
|
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
Location |
2017
|
2016
|
2017
|
2016
|
||||||||||||
Losses (gains) on cash flow hedges:
|
|||||||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
10.3
|
$
|
9.4
|
$
|
29.9
|
$
|
27.8
|
||||||||
Commodity derivatives
|
Revenue
|
(10.6
|
)
|
(23.0
|
)
|
(49.1
|
)
|
(47.6
|
)
|
||||||||
Commodity derivatives
|
Operating costs and expenses
|
0.5
|
(3.9
|
)
|
0.1
|
(1.1
|
)
|
||||||||||
Total
|
|
$
|
0.2
|
$
|
(17.5
|
)
|
$
|
(19.1
|
)
|
$
|
(20.9
|
)
|
|
Distribution Per
Common Unit
|
Record
Date
|
Payment
Date
|
|||
2016
|
||||||
1st Quarter
|
$
|
0.3950
|
4/29/2016
|
5/6/2016
|
||
2nd Quarter
|
$
|
0.4000
|
7/29/2016
|
8/5/2016
|
||
3rd Quarter
|
$
|
0.4050
|
10/31/2016
|
11/7/2016
|
||
2017
|
|
|
||||
1st Quarter
|
$
|
0.4150
|
4/28/2017
|
5/8/2017
|
||
2nd Quarter
|
$
|
0.4200
|
7/31/2017
|
8/7/2017
|
||
3rd Quarter
|
$
|
0.4225
|
10/31/2017
|
11/7/2017
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Operating income
|
$
|
879.2
|
$
|
905.0
|
$
|
2,849.5
|
$
|
2,657.5
|
||||||||
Adjustments to reconcile operating income to total gross operating margin:
|
||||||||||||||||
Add depreciation, amortization and accretion expense in operating costs and expenses
|
383.9
|
367.1
|
1,139.3
|
1,085.6
|
||||||||||||
Add asset impairment and related charges in operating costs and expenses
|
10.0
|
6.8
|
35.2
|
28.7
|
||||||||||||
Add net gains attributable to asset sales in operating costs and expenses
|
(1.1
|
)
|
(8.9
|
)
|
(1.1
|
)
|
(2.3
|
)
|
||||||||
Add general and administrative costs
|
41.3
|
42.0
|
137.4
|
121.0
|
||||||||||||
Adjustments for make-up rights on certain new pipeline projects:
|
||||||||||||||||
Add non-refundable payments received from shippers attributable to make-up rights (1)
|
(1.9
|
)
|
1.2
|
19.7
|
10.1
|
|||||||||||
Subtract the subsequent recognition of revenues attributable to make-up rights (2)
|
(7.0
|
)
|
(5.6
|
)
|
(22.9
|
)
|
(25.1
|
)
|
||||||||
Total segment gross operating margin
|
$
|
1,304.4
|
$
|
1,307.6
|
$
|
4,157.1
|
$
|
3,875.5
|
||||||||
(1) Since make-up rights entail a future performance obligation by the pipeline to the shipper, these receipts are recorded as deferred revenue for GAAP purposes; however, these receipts are included in gross operating margin in the period of receipt since they are nonrefundable to the shipper.
(2) As deferred revenues attributable to make-up rights are subsequently recognized as revenue under GAAP, gross operating margin must be adjusted to remove such amounts to prevent duplication since the associated non-refundable payments were previously included in gross operating margin.
|
|
For the Three Months
Ended September 30,
|
For the Nine Months
Ended September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Gross operating margin by segment:
|
||||||||||||||||
NGL Pipelines & Services
|
$
|
770.9
|
$
|
703.5
|
$
|
2,386.8
|
$
|
2,206.3
|
||||||||
Crude Oil Pipelines & Services
|
190.4
|
254.0
|
691.7
|
633.7
|
||||||||||||
Natural Gas Pipelines & Services
|
170.7
|
178.5
|
536.0
|
533.6
|
||||||||||||
Petrochemical & Refined Products Services
|
172.4
|
171.6
|
542.6
|
501.9
|
||||||||||||
Total segment gross operating margin
|
$
|
1,304.4
|
$
|
1,307.6
|
$
|
4,157.1
|
$
|
3,875.5
|
|
Reportable Business Segments
|
|||||||||||||||||||||||
|
NGL
Pipelines
& Services
|
Crude Oil
Pipelines
& Services
|
Natural Gas
Pipelines
& Services
|
Petrochemical
& Refined Products Services
|
Adjustments
and
Eliminations
|
Consolidated
Total
|
||||||||||||||||||
Revenues from third parties:
|
||||||||||||||||||||||||
Three months ended September 30, 2017
|
$
|
2,911.1
|
$
|
1,790.7
|
$
|
793.3
|
$
|
1,379.3
|
$
|
--
|
$
|
6,874.4
|
||||||||||||
Three months ended September 30, 2016
|
2,414.2
|
1,712.9
|
711.3
|
1,066.3
|
--
|
5,904.7
|
||||||||||||||||||
Nine months ended September 30, 2017
|
8,871.9
|
5,489.1
|
2,334.0
|
4,086.7
|
--
|
20,781.7
|
||||||||||||||||||
Nine months ended September 30, 2016
|
7,328.9
|
4,641.8
|
1,792.5
|
2,735.8
|
--
|
16,499.0
|
||||||||||||||||||
Revenues from related parties:
|
||||||||||||||||||||||||
Three months ended September 30, 2017
|
3.2
|
6.0
|
3.3
|
--
|
--
|
12.5
|
||||||||||||||||||
Three months ended September 30, 2016
|
2.7
|
10.1
|
2.9
|
--
|
--
|
15.7
|
||||||||||||||||||
Nine months ended September 30, 2017
|
8.8
|
14.4
|
10.0
|
--
|
--
|
33.2
|
||||||||||||||||||
Nine months ended September 30, 2016
|
7.3
|
29.8
|
7.4
|
--
|
--
|
44.5
|
||||||||||||||||||
Intersegment and intrasegment revenues:
|
||||||||||||||||||||||||
Three months ended September 30, 2017
|
5,055.1
|
2,552.9
|
220.1
|
426.4
|
(8,254.5
|
)
|
--
|
|||||||||||||||||
Three months ended September 30, 2016
|
4,772.4
|
2,445.2
|
201.2
|
315.4
|
(7,734.2
|
)
|
--
|
|||||||||||||||||
Nine months ended September 30, 2017
|
19,572.0
|
9,410.6
|
635.2
|
1,230.8
|
(30,848.6
|
)
|
--
|
|||||||||||||||||
Nine months ended September 30, 2016
|
12,828.0
|
6,390.3
|
472.8
|
865.8
|
(20,556.9
|
)
|
--
|
|||||||||||||||||
Total revenues:
|
||||||||||||||||||||||||
Three months ended September 30, 2017
|
7,969.4
|
4,349.6
|
1,016.7
|
1,805.7
|
(8,254.5
|
)
|
6,886.9
|
|||||||||||||||||
Three months ended September 30, 2016
|
7,189.3
|
4,168.2
|
915.4
|
1,381.7
|
(7,734.2
|
)
|
5,920.4
|
|||||||||||||||||
Nine months ended September 30, 2017
|
28,452.7
|
14,914.1
|
2,979.2
|
5,317.5
|
(30,848.6
|
)
|
20,814.9
|
|||||||||||||||||
Nine months ended September 30, 2016
|
20,164.2
|
11,061.9
|
2,272.7
|
3,601.6
|
(20,556.9
|
)
|
16,543.5
|
|||||||||||||||||
Equity in income (loss) of unconsolidated affiliates:
|
||||||||||||||||||||||||
Three months ended September 30, 2017
|
18.8
|
95.9
|
0.9
|
(2.2
|
)
|
--
|
113.4
|
|||||||||||||||||
Three months ended September 30, 2016
|
15.9
|
78.4
|
1.0
|
(3.0
|
)
|
--
|
92.3
|
|||||||||||||||||
Nine months ended September 30, 2017
|
53.3
|
266.3
|
2.8
|
(7.2
|
)
|
--
|
315.2
|
|||||||||||||||||
Nine months ended September 30, 2016
|
45.0
|
234.3
|
2.9
|
(12.4
|
)
|
--
|
269.8
|
|
Reportable Business Segments
|
|||||||||||||||||||||||
|
NGL
Pipelines
& Services
|
Crude Oil
Pipelines
& Services
|
Natural Gas
Pipelines
& Services
|
Petrochemical
& Refined Products Services
|
Adjustments
and
|