UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported): March 8, 2006
ENTERPRISE GP HOLDINGS L.P.
(Exact Name of Registrant as Specified in Its Charter)
| Delaware | 1-32610 | 13-4297064 |
|---|---|---|
| (State or Other Jurisdiction of Incorporation or Organization) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
| 2727 North Loop West, Houston, Texas | 77008-1044 | ||
|---|---|---|---|
| (Address of Principal Executive Offices) | (Zip Code) |
(713) 426-4500
(Registrant’s Telephone Number, including Area Code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 7.01. Regulation FD Disclosure.
In accordance with General Instruction B.2 of Current Report on Form 8-K, the following information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended.
On March 8, 2006, Robert G. Phillips, President and Chief Executive Officer of Enterprise Products GP, LLC, the general partner of Enterprise Products Partners L.P. (or “Enterprise Products Partners”), gave a presentation at the 2006 Master Limited Partnership Investor Conference in New York City. Mr. Phillips’ presentation addressed Enterprise Products Partners’ growth strategies, capital spending program and recent financial results. Enterprise GP Holdings L.P. owns Enterprise Products GP, LLC.
A copy of the presentation (the “Investor Presentation”) is filed as Exhibit 99.1 to this Current Report on Form 8-K. In addition, interested parties will be able to view the Investor Presentation by visiting Enterprise Products Partners’ website, www.epplp.com. The Investor Presentation will be archived on Enterprise Products Partners’ website for 90 days.
Enterprise Products Partners is a North American midstream energy company that provides a wide range of services to producers and consumers of natural gas, natural gas liquids (“NGLs”), and crude oil, and an industry leader in the development of pipeline and other midstream infrastructure in the continental United States and deepwater Gulf of Mexico. Enterprise Products Partners conducts substantially all of its business through a wholly owned subsidiary, Enterprise Products Operating L.P. (the “Operating Partnership”).
Unless the context requires otherwise, references to “we,” “our,” “EPD,” “Enterprise” or “the Company” within this Current Report on Form 8-K and the Investor Presentation shall mean Enterprise Products Partners and its consolidated subsidiaries. References to “EPE” refer to Enterprise GP Holdings L.P. and its consolidated subsidiaries, which includes Enterprise Products Partners.
References to “GTM” mean Enterprise GTM Holdings L.P., the successor to GulfTerra Energy Partners, L.P. Also, “GTM merger” refers to the merger of GulfTerra with a wholly owned subsidiary of Enterprise Products Partners on September 30, 2004 and the various transactions related thereto.
USE OF INDUSTRY TERMS AND OTHER ABBREVIATIONS
IN THE INVESTOR PRESENTATION
As used within the Investor Presentation, the following industry terms and other abbreviations have the following meanings:
|
|
Bcf |
Billion cubic feet |
| |||||||||||||
|
|
Bcf/d |
Billion cubic feet per day |
| |||||||||||||
|
|
EBITDA |
Earnings before interest, taxes, depreciation and amortization |
| |||||||||||||
|
|
GOM |
Gulf of Mexico |
| |||||||||||||
|
|
GP |
General partner |
| |||||||||||||
|
|
LP |
Limited partner |
| |||||||||||||
|
|
MAPL |
Mid-America Pipeline System, an NGL pipeline system wholly-owned by | ||||||||||||||
|
|
the Company |
| ||||||||||||||
|
|
MBPD |
Thousand barrels per day |
| |||||||||||||
|
|
MLP |
Master Limited Partnership |
| |||||||||||||
|
|
MMBbls |
Million barrels |
| |||||||||||||
|
|
MMBOE |
Million barrels of oil equivalent |
| |||||||||||||
|
|
MMcf/d |
Million cubic feet per day |
| |||||||||||||
|
|
MTBV |
Mont Belvieu, Texas |
| |||||||||||||
|
|
Tcf |
Trillion cubic feet |
| |||||||||||||
2
USE OF NON-GAAP FINANCIAL MEASURES
The Investor Presentation includes references to the non-generally accepted accounting principle (“non-GAAP”) financial measures of gross operating margin, distributable cash flow and EBITDA. To the extent appropriate, this Current Report on Form 8-K provides reconciliations of these non-GAAP financial measures to their most directly comparable historical financial measures calculated and presented in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Enterprise Products Partners’ non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income, operating income, cash flow from operating activities or any other GAAP measure of liquidity or financial performance.
Gross Operating Margin
Quarterly and annual gross operating margin amounts (Slide 8). Enterprise Products Partners evaluates segment performance based on the non-GAAP financial measure of gross operating margin. Gross operating margin (either in total or by individual segment) is an important performance measure of the core profitability of the Company’s operations. This measure forms the basis of Enterprise Products Partners’ internal financial reporting and is used by senior management in deciding how to allocate capital resources among business segments. The Company believes that investors benefit from having access to the same financial measures that its management uses in evaluating segment results. The GAAP measure most directly comparable to total segment gross operating margin is operating income.
Enterprise Products Partners defines total segment gross operating margin as operating income before: (i) depreciation and amortization expense; (ii) operating lease expenses for which the Company does not have the payment obligation; (iii) gains and losses on the sale of assets; and (iv) general and administrative expenses. Gross operating margin is exclusive of other income and expense transactions, provision for income taxes, minority interest, cumulative effect of changes in accounting principles and extraordinary charges. Gross operating margin by segment is calculated by subtracting segment operating costs and expenses (net of the adjustments noted above) from segment revenues, with both segment totals before the elimination of intercompany transactions. In accordance with GAAP, intercompany accounts and transactions are eliminated in consolidation. The Company’s non-GAAP financial measure of total segment gross operating margin should not be considered as an alternative to GAAP operating income.
Enterprise Products Partners includes earnings from its equity method unconsolidated affiliates in the measurement of segment gross operating margin. The Company’s joint ventures with industry partners are a vital component of its business strategy. They are a means by which Enterprise Products Partners conducts its operations to align its interests with those of its customers, which may be a supplier of raw materials to the joint venture or a consumer of products made by the joint venture. This method of operation enables Enterprise Products Partners to achieve favorable economies of scale relative to the level of investment and business risk it assumes versus what it could accomplish on a stand-alone basis. Many of these businesses perform supporting or complementary roles to Enterprise Products Partners other business operations. As circumstances dictate, Enterprise Products Partners may increase its ownership interests in such investments, which could result in their subsequent financial consolidation.
Reconciliations of Enterprise Products Partners’ non-GAAP quarterly and annual gross operating margin amounts (as shown in the Investor Presentation) to their respective GAAP operating income amounts are presented as Schedule A to this Current Report on Form 8-K.
Gross operating margin potential of major growth projects (Slide 22). The Investor Presentation includes forecasts of annual gross operating margin amounts from groups of selected growth capital projects (as defined in the presentation) of Enterprise Products Partners. When used in the context of capital projects, gross operating margin amounts provide the Company with an indication of the profitability of a project. The Company believes that investors benefit from having access to the same financial measures that our management uses in evaluating projects.
3
For those assets that it consolidates, Enterprise Products Partners defines project gross operating margin as project operating income before depreciation and amortization expense and any allocation of indirect costs and expenses. Project gross operating margin is exclusive of other income and expense transactions, provision for income taxes, minority interest, cumulative effect of changes in accounting principles and extraordinary charges. Project gross operating margin is calculated by subtracting direct project operating costs and expenses (net of the adjustments noted above) from project revenues, with both project totals before the elimination of intercompany transactions. For those assets in which Enterprise Products Partners owns an equity interest through a joint venture arrangement, it defines project gross operating margin as the Company’s share of the earnings from such investment.
Since project gross operating margin is usually specific to a single asset, it should not be considered as an alternative to consolidated GAAP operating income, which includes all of Enterprise Products Partners’ operations. In addition, since Enterprise Products Partners does not prepare GAAP financial forecasts at the project level, Enterprise Products Partners is not able to provide reconciliations between project-specific gross operating margin amounts and consolidated operating income, which includes all aspects of the Company’s operations.
Distributable Cash Flow
Quarterly and annual distributable cash flow (Slide 8). Enterprise Products Partners defines distributable cash flow as net income or loss plus: (i) depreciation and amortization expense; (ii) operating lease expenses for which Enterprise Products Partners does not have the payment obligation; (iii) cash distributions received from unconsolidated affiliates less equity in the earnings of such unconsolidated affiliates; (iv) the subtraction of sustaining capital expenditures; (v) the addition of losses or subtraction of gains relating to the sale of assets; (vi) cash proceeds from the sale of assets or return of investment from unconsolidated affiliates; (vii) gains or losses on monetization of financial instruments recorded in accumulated other comprehensive income less related amortization of such amount to earnings; (viii) transition support payments received from El Paso related to the GTM merger and (ix) the addition of losses or subtraction of gains relating to other miscellaneous non-cash amounts affecting net income for the period. Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to and major renewals of existing assets. Distributable cash flow is a significant liquidity metric used by senior management to compare basic cash flows generated by Enterprise Products Partners to the cash distributions it expects to pay partners. Using this metric, the Company’s management can compute the coverage ratio of estimated cash flows to planned cash distributions.
Distributable cash flow is also an important non-GAAP financial measure for the limited partners of Enterprise Products Partners since it serves as an indicator of the Company’s success in providing a cash return on investment. Specifically, this financial measure indicates to investors whether or not Enterprise Products Partners is generating cash flows at a level that can sustain or support an increase in its quarterly cash distribution rate. Distributable cash flow is also a quantitative standard used by the investment community with respect to publicly traded partnerships such as Enterprise Products Partners because the value of a partnership unit is in part measured by its yield (which in turn is based on the amount of cash distributions a partnership pays to a unitholder). The GAAP measure most directly comparable to distributable cash flow is cash flow from operating activities.
Reconciliations of Enterprise Products Partners’ non-GAAP quarterly and annual distributable cash flow amounts (as shown in the presentation) to their respective GAAP cash flow from operating activities amounts are presented as Schedule B to this Current Report on Form 8-K.
Distributable cash flow retained since GTM merger (Slide 7). The Investor Presentation includes a reference to the estimated amount of distributable cash flow (since the GTM merger) that Enterprise Products Partners has reinvested for future growth. This estimate was calculated by summing Enterprise Products Partners’ quarterly distributable cash flow amounts for the five quarter-period since the GTM merger and deducting the cash distributions Enterprise Products Partners paid to partners with respect to such quarterly periods.
Schedule C to this Current Report on Form 8-K presents (i) Enterprise Products Partners’ calculation of the estimated reinvestment amount for the five-quarter period since the GTM merger was completed and (ii) a reconciliation of the underlying quarterly distributable cash flow amounts to their respective GAAP cash flow from operating activities amounts.
4
EBITDA
Quarterly and annual EBITDA amounts (Slide 8). Enterprise Products Partners defines EBITDA as net income or loss plus interest expense, provision for income taxes and depreciation and amortization expense. EBITDA is commonly used as a supplemental financial measure by management and external users of the Company’s financial statements, such as investors, commercial banks, research analysts and rating agencies, to assess: (i) the financial performance of Enterprise Products Partners’ assets without regard to financing methods, capital structures or historical cost basis; (ii) the ability of Enterprise Products Partners’ assets to generate cash sufficient to pay interest cost and support its indebtedness; (iii) Enterprise Products Partners’ operating performance and return on capital as compared to those of other companies in the midstream energy industry, without regard to financing and capital structure; and (iv) the viability of projects and the overall rates of return on alternative investment opportunities. Because EBITDA excludes some, but not all, items that affect net income or loss and because these measures may vary among other companies, the EBITDA data presented in the Investor Presentation may not be comparable to similarly titled measures of other companies. The GAAP measure most directly comparable to EBITDA is cash flow from operating activities.
Reconciliations of Enterprise Products Partners’ non-GAAP quarterly and annual EBITDA amounts (as shown in the presentation) to their respective GAAP cash flow from operating activities amounts are presented as Schedule D to this Current Report on Form 8-K.
PRO FORMA CAPITALIZATION
Slide 9 of the Investor Presentation presents Enterprise Products Partners’ pro forma capitalization at December 31, 2005 after the application of approximately $431 million of net proceeds from its March 2006 equity offering, which closed on March 8, 2006. The pro forma capitalization column reflects (i) a $431 million decrease in long-term debt resulting from the assumed application of all net proceeds to temporarily reduce amounts outstanding under the Operating Partnership’s multi-year revolving credit facility and (ii) a $431 million increase in its partners’ equity from the sale of 18,400,000 common units, including a net cash contribution of $8.6 million from Enterprise Products GP, LLC to maintain its proportionate 2% ownership interest. Enterprise GP Holdings L.P. will borrow under its credit facility and contribute the $8.6 million to Enterprise Products GP, LLC to fund this cash contribution to Enterprise Products Partners.
Slide 9 also references Enterprise Products Partners’ Leverage Ratio, which is a financial measure calculated in accordance with the provisions of its multi-year revolving credit facility. Schedule E presents Enterprise Products Partners’ calculation of historical and pro forma Leverage Ratio amounts at December 31, 2005 along with a reconciliation of historical Leverage Ratio Cash Flow (a non-GAAP financial measure used to determine the Leverage Ratio) to its closest GAAP counterpart, which is cash flow from operating activities.
USE OF CAPITAL PROJECT FINANCIAL FORECAST DATA
Slide 22 of the Investor Presentation includes forecasts of annual gross operating margin amounts from groups of selected growth capital projects of Enterprise Products Partners. Such forecasts are based upon key assumptions that Enterprise Products Partners and its general partner, Enterprise Products GP, LLC, believe are reasonable; however, neither Enterprise Products Partners nor its general partner can give you any assurance that such expectations will prove to be correct. You should not put undue reliance on any such forward-looking statements. Enterprise Products Partners’ forecasts of annual gross operating margins from such projects are subject to a variety of risks, uncertainties and assumptions. If one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect, Enterprise Products Partners’ actual results may vary materially from those anticipated, estimated, projected or expected.
The key assumptions underlying Enterprise Products Partners’ forecasts of gross operating margin from such projects are: (i) throughput and processing volumes from producers and other customers will materialize in the amounts and during the periods the Company estimates; (ii) construction and operation of the underlying assets will
5
not be significantly hampered by weather delays or other natural and economic forces; (iii) costs to construct and operate the underlying assets will be within expected ranges of tolerance; and (iv) project revenues will be realized on a timely basis.
Enterprise Products Partners does not intend and has no obligation to publicly update or revise any forward-looking statement such as its forecast of annual gross operating margins from such projects, whether as a result of new information, future events or otherwise.
Item 9.01. Financial Statements and Exhibits.
(a) Financial Statements of Businesses Acquired.
|
|
Not applicable. |
(b) Pro Forma Financial Information.
|
|
Not applicable. |
(c) Shell Company Transactions.
|
|
Not applicable. |
(d) Exhibits.
|
Exhibit Number |
Exhibit |
|
99.1 |
Enterprise Products Partners L.P. investor presentation – Master Limited Partnership Conference, March 8, 2006 (incorporated by reference to Enterprise Products Partners L.P. Current Report on Form 8-K filed on March 8, 2006; File. No. 1-14323). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
ENTERPRISE GP HOLDINGS L.P. |
|
|
By: |
EPE Holdings, LLC, as general partner |
|
Date: March 8, 2006 |
By: ___/s/ Michael A. Creel______________ | |||
|
|
Chief Executive Officer of |
| ||
|
|
of EPE Holdings, LLC |
| ||
6
Schedule A
|
Enterprise Products Partners L.P. |
For the Three Months |
|
For the Twelve Months | |||||
|
Gross Operating Margin by Segment (Dollars in 000s, Unaudited) |
Ended December 31, |
|
Ended December 31, | |||||
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
Gross operating margin by segment: |
|
|
|
|
|
|
| |
|
|
NGL Pipelines & Services |
$ 152,314 |
|
$ 142,466 |
|
$ 579,706 |
|
$ 374,196 |
|
|
Onshore Natural Gas Pipelines & Services |
95,302 |
|
72,049 |
|
353,076 |
|
90,977 |
|
|
Offshore Pipelines & Services |
15,325 |
|
33,901 |
|
77,505 |
|
36,478 |
|
|
Petrochemical Services |
40,501 |
|
30,784 |
|
126,060 |
|
121,515 |
|
Other, non-segment |
|
|
|
|
|
|
32,025 | |
|
Total segment gross operating margin |
303,442 |
|
279,200 |
|
1,136,347 |
|
655,191 | |
|
Adjustments to reconcile Non-GAAP "Gross Operating Margin" |
|
|
|
|
|
|
| |
|
to GAAP "Operating Income" |
|
|
|
|
|
|
| |
|
|
Deduct depreciation and amortization in operating costs and expenses |
(109,400) |
|
(99,060) |
|
(413,441) |
|
(193,734) |
|
|
Deduct operating lease expense paid by EPCO |
(528) |
|
(885) |
|
(2,112) |
|
(7,705) |
|
|
Deduct/Add gains (losses) on sales of assets |
(254) |
|
16,059 |
|
4,488 |
|
15,901 |
|
|
Deduct general and administrative expenses |
(15,611) |
|
(20,030) |
|
(62,266) |
|
(46,659) |
|
Operating Income |
$ 177,649 |
|
$ 175,284 |
|
$ 663,016 |
|
$ 422,994 | |
7
Schedule B
|
Enterprise Products Partners L.P. |
|
For the Three Months |
|
For the Twelve Months | ||||||
|
Distributable Cash Flow (Dollars in 000s, Unaudited) |
|
Ended December 31, |
|
Ended December 31, | ||||||
|
|
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
Reconciliation of Non-GAAP "Distributable Cash Flow" to GAAP "Net |
|
|
|
|
|
|
|
| ||
|
|
Income" and GAAP "Cash Flow from Operating Activities" |
|
|
|
|
|
|
| ||
|
Net income |
|
$ 108,424 |
|
$ 115,354 |
|
$ 419,508 |
|
$ 268,261 | ||
|
|
Adjustments to derive Distributable Cash Flow: |
|
|
|
|
|
|
|
| |
|
|
(add or subtract as indicated by sign of number): |
|
|
|
|
|
|
|
| |
|
|
|
Amortization in interest expense |
|
268 |
|
635 |
|
152 |
|
3,503 |
|
|
|
Depreciation and amortization in costs and expenses |
|
111,560 |
|
100,408 |
|
420,625 |
|
195,384 |
|
|
|
Operating lease expense paid by EPCO, Inc. |
|
528 |
|
885 |
|
2,112 |
|
7,705 |
|
|
|
Deferred income tax expense |
|
2,767 |
|
3,315 |
|
8,594 |
|
9,608 |
|
|
|
Monetization of forward-starting interest rate swaps |
|
|
|
|
|
|
|
19,405 |
|
|
|
Amortization of net gain from forward-starting interest rate swaps |
(915) |
|
(857) |
|
(3,602) |
|
(857) | |
|
|
|
Provision for non-cash asset impairment charge |
|
|
|
98 |
|
|
|
4,114 |
|
|
|
Cumulative effect of change in accounting principle, |
|
|
|
|
|
|
|
|
|
|
|
excluding minority interest portion |
|
4,208 |
|
|
|
4,208 |
|
(8,443) |
|
|
|
Equity in income of unconsolidated affiliates |
|
15 |
|
(10,563) |
|
(14,548) |
|
(52,787) |
|
|
|
Distributions received from unconsolidated affiliates |
|
8,670 |
|
13,447 |
|
56,058 |
|
68,027 |
|
|
|
Loss (gain) on sale of assets |
|
254 |
|
(16,059) |
|
(4,488) |
|
(15,901) |
|
|
|
Proceeds from sale of assets |
|
1,526 |
|
6,772 |
|
44,746 |
|
6,882 |
|
|
|
Sustaining capital expenditures |
|
(29,380) |
|
(21,314) |
|
(92,158) |
|
(37,315) |
|
|
|
Changes in fair market value of financial instruments |
|
|
|
(77) |
|
122 |
|
5 |
|
|
|
Return of investment from Cameron Highway Oil Pipeline System |
|
|
|
|
|
|
|
|
|
|
|
related to refinancing of its project debt |
|
|
|
|
|
47,500 |
|
|
|
|
|
GulfTerra distributable cash flow for third quarter of 2004 |
|
|
|
|
|
|
|
68,402 |
|
|
|
El Paso transition support payments |
|
3,750 |
|
4,500 |
|
17,250 |
|
4,500 |
|
Distributable Cash Flow |
|
211,675 |
|
196,544 |
|
906,079 |
|
540,493 | ||
|
|
Adjustments to Distributable Cash Flow to derive Cash Flow from Operating |
|
|
|
|
|
|
|
| |
|
|
Activities (add or subtract as indicated by sign of number): |
|
|
|
|
|
|
|
| |
|
|
|
Minority interest portion of cumulative effect of change in |
|
|
|
|
|
|
|
|
|
|
|
accounting principle |
|
|
|
|
|
|
|
(2,338) |
|
|
|
Monetization of forward-starting interest rate swaps |
|
|
|
|
|
|
|
(19,405) |
|
|
|
Amortization of net gain from forward-starting interest rate swaps |
|
915 |
|
857 |
|
3,602 |
|
857 |
|
|
|
Proceeds from sale of assets |
|
(1,526) |
|
(6,772) |
|
(44,746) |
|
(6,882) |
|
|
|
Sustaining capital expenditures |
|
29,380 |
|
21,314 |
|
92,158 |
|
37,315 |
|
|
|
Return of investment from Cameron Highway Oil Pipeline System |
|
|
|
|
|
|
| |
|
|
|
related to refinancing of its project debt |
|
|
|
|
|
(47,500) |
|
|
|
|
|
GulfTerra distributable cash flow for third quarter of 2004 |
|
|
|
|
|
|
|
(68,402) |
|
|
|
El Paso transition support payments |
|
(3,750) |
|
(4,500) |
|
(17,250) |
|
(4,500) |
|
|
|
Minority interest in total |
|
2,574 |
|
1,281 |
|
5,760 |
|
8,128 |
|
|
|
Net effect of changes in operating accounts |
|
47,807 |
|
146,801 |
|
(266,395) |
|
(93,725) |
|
Cash Flows from Operating Activities |
|
$ 287,075 |
|
$ 355,525 |
|
$ 631,708 |
|
$ 391,541 | ||
8
Schedule C
|
Enterprise Products Partners L.P. |
Fiscal Quarters since GTM Merger * | ||||||
|
Distributable Cash Flow (Dollars in 000s, Unaudited) |
4Q04 |
1Q05 |
2Q05 |
3Q05 |
4Q05 | ||
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP "Distributable Cash Flow" to GAAP |
|
|
|
|
| ||
|
|
"Cash Flow from Operating Activities" |
|
|
|
|
| |
|
Cash Flow from Operating Activities |
$ 355,525 |
$ 164,246 |
$ (46,409) |
$ 226,796 |
$ 287,075 | ||
|
Adjustments to reconcile Distributable Cash Flow to Cash Flow from |
|
|
|
|
| ||
|
|
Operating Activities (add or subtract as indicated by sign of number): |
|
|
|
|
| |
|
|
|
Sustaining capital expenditures |
(21,314) |
(15,550) |
(21,293) |
(25,935) |
(29,380) |
|
|
|
Proceeds from sale of assets |
6,772 |
42,158 |
109 |
953 |
1,526 |
|
|
|
Amortization of net gain from forward-starting interest rate swaps |
(857) |
(886) |
(896) |
(905) |
(915) |
|
|
|
Minority interest in earnings not included in calculation of |
|
|
|
|
|
|
|
|
Distributable Cash Flow |
(1,281) |
(1,945) |
(380) |
(861) |
(2,574) |
|
|
|
Net effect of changes in operating accounts not |
|
|
|
|
|
|
|
|
included in calculation of distributable cash flow |
(146,801) |
58,920 |
237,353 |
17,929 |
(47,807) |
|
|
|
Return of investment in unconsolidated affiliate |
|
|
47,500 |
|
|
|
|
|
El Paso transition support payments |
4,500 |
4,500 |
4,500 |
4,500 |
3,750 |
|
Distributable cash flow |
196,544 |
251,443 |
220,484 |
222,477 |
211,675 | ||
|
Less amounts paid to partners with respect to such period |
(162,687) |
(176,066) |
(181,624) |
(187,107) |
(193,160) | ||
|
Estimate of reinvested distributable cash flow ** |
$ 33,857 |
$ 75,377 |
$ 38,860 |
$ 35,370 |
$ 18,515 | ||
|
* |
The GTM Merger was completed on September 30, 2004. |
** The total reinvested distributable cash flow for the five quarters presented is approximately $202 million.
9
Schedule D
|
Enterprise Products Partners L.P. |
|
For the Three Months |
|
For the Twelve Months | ||||||
|
EBITDA (Dollars in 000s, Unaudited) |
|
Ended December 31, |
|
Ended December 31, | ||||||
|
|
|
|
|
2005 |
|
2004 |
|
2005 |
|
2004 |
|
Reconciliation of Non-GAAP "EBITDA" to GAAP "Net Income" and |
|
|
|
|
|
|
|
| ||
|
|
GAAP "Cash Flow from Operating Activities” |
|
|
|
|
|
|
|
| |
|
Net income |
|
$ 108,424 |
|
$ 115,354 |
|
$ 419,508 |
|
$ 268,261 | ||
|
|
Additions to net income to derive EBITDA: |
|
|
|
|
|
|
|
| |
|
|
|
Interest expense (including related amortization) |
|
59,852 |
|
58,784 |
|
230,549 |
|
155,740 |
|
|
|
Provision for income taxes |
|
4,404 |
|
1,055 |
|
8,362 |
|
3,761 |
|
|
|
Depreciation and amortization in costs and expenses |
|
111,560 |
|
100,408 |
|
420,625 |
|
195,384 |
|
EBITDA |
|
284,240 |
|
275,601 |
|
1,079,044 |
|
623,146 | ||
|
|
Adjustments to EBITDA to derive Cash Flow from Operating Activities |
|
|
|
|
|
|
|
| |
|
|
(add or subtract as indicated by sign of number): |
|
|
|
|
|
|
|
| |
|
|
|
Interest expense |
|
(59,852) |
|
(58,784) |
|
(230,549) |
|
(155,740) |
|
|
|
Provision for income taxes |
|
(4,404) |
|
(1,055) |
|
(8,362) |
|
(3,761) |
|
|
|
Cumulative effect of changes in accounting principles |
4,208 |
|
|
|
4,208 |
|
(10,781) | |
|
|
|
Equity in loss (income) of unconsolidated affiliates |
|
15 |
|
(10,563) |
|
(14,548) |
|
(52,787) |
|
|
|
Amortization in interest expense |
|
268 |
|
635 |
|
152 |
|
3,503 |
|
|
|
Deferred income tax expense |
|
2,767 |
|
3,315 |
|
8,594 |
|
9,608 |
|
|
|
Provision for non-cash asset impairment charge |
|
|
|
98 |
|
|
|
4,114 |
|
|
|
Distributions received from unconsolidated affiliates |
|
8,670 |
|
13,447 |
|
56,058 |
|
68,027 |
|
|
|
Operating lease expense paid by EPCO |
|
528 |
|
885 |
|
2,112 |
|
7,705 |
|
|
|
Other expenses paid by EPCO |
|
|
|
|
|
|
|
|
|
|
|
Minority interest |
|
2,574 |
|
1,281 |
|
5,760 |
|
8,128 |
|
|
|
Loss (gain) on sale of assets |
|
254 |
|
(16,059) |
|
(4,488) |
|
(15,901) |
|
|
|
Changes in fair market value of financial instruments |
|
|
(77) |
|
122 |
|
5 | |
|
|
|
Net effect of changes in operating accounts |
|
47,807 |
|
146,801 |
|
(266,395) |
|
(93,725) |
|
Cash Flow from Operating Activities |
|
$ 287,075 |
|
$ 355,525 |
|
$ 631,708 |
|
$ 391,541 | ||
10