XML 52 R38.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information (Tables)
6 Months Ended
Jun. 30, 2016
Condensed Consolidating Financial Information [Abstract]  
Condensed Consolidating Balance Sheet
Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
June 30, 2016

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
ASSETS
                     
Current assets:
                     
Cash and cash equivalents and restricted cash
 
$
419.0
  
$
70.9
  
$
(3.8
)
 
$
486.1
  
$
--
  
$
--
  
$
486.1
 
Accounts receivable – trade, net
  
1,262.6
   
1,794.3
   
(1.5
)
  
3,055.4
   
--
   
--
   
3,055.4
 
Accounts receivable – related parties
  
128.4
   
680.9
   
(801.1
)
  
8.2
   
--
   
(6.1
)
  
2.1
 
Inventories
  
1,420.8
   
300.2
   
(6.1
)
  
1,714.9
   
--
   
--
   
1,714.9
 
Derivative assets
  
224.8
   
56.6
   
--
   
281.4
   
--
   
--
   
281.4
 
Prepaid and other current assets
  
211.3
   
231.5
   
(13.5
)
  
429.3
   
0.5
   
--
   
429.8
 
Total current assets
  
3,666.9
   
3,134.4
   
(826.0
)
  
5,975.3
   
0.5
   
(6.1
)
  
5,969.7
 
Property, plant and equipment, net
  
4,408.7
   
28,601.4
   
1.4
   
33,011.5
   
--
   
--
   
33,011.5
 
Investments in unconsolidated affiliates
  
39,007.1
   
4,161.5
   
(40,499.2
)
  
2,669.4
   
21,995.4
   
(21,995.4
)
  
2,669.4
 
Intangible assets, net
  
710.9
   
3,251.9
   
(14.5
)
  
3,948.3
   
--
   
--
   
3,948.3
 
Goodwill
  
459.5
   
5,285.7
   
--
   
5,745.2
   
--
   
--
   
5,745.2
 
Other assets
  
184.6
   
39.5
   
(167.9
)
  
56.2
   
0.5
   
--
   
56.7
 
Total assets
 
$
48,437.7
  
$
44,474.4
  
$
(41,506.2
)
 
$
51,405.9
  
$
21,996.4
  
$
(22,001.5
)
 
$
51,400.8
 
 
                            
LIABILITIES AND EQUITY
                            
Current liabilities:
                            
Current maturities of debt
 
$
875.3
  
$
0.1
  
$
--
  
$
875.4
  
$
--
  
$
--
  
$
875.4
 
Accounts payable – trade
  
240.4
   
366.0
   
(3.8
)
  
602.6
   
--
   
--
   
602.6
 
Accounts payable – related parties
  
773.1
   
122.5
   
(816.8
)
  
78.8
   
6.1
   
(6.1
)
  
78.8
 
Accrued product payables
  
1,817.8
   
1,446.9
   
(1.8
)
  
3,262.9
   
--
   
--
   
3,262.9
 
Accrued liability related to EFS Midstream acquisition
  
--
   
999.7
   
--
   
999.7
   
--
   
--
   
999.7
 
Accrued interest
  
350.8
   
0.1
   
--
   
350.9
   
--
   
--
   
350.9
 
Derivative liabilities
  
424.0
   
105.4
   
--
   
529.4
   
--
   
--
   
529.4
 
Other current liabilities
  
60.6
   
278.8
   
(13.6
)
  
325.8
   
--
   
0.5
   
326.3
 
Total current liabilities
  
4,542.0
   
3,319.5
   
(836.0
)
  
7,025.5
   
6.1
   
(5.6
)
  
7,026.0
 
Long-term debt
  
21,906.9
   
15.2
   
--
   
21,922.1
   
--
   
--
   
21,922.1
 
Deferred tax liabilities
  
3.5
   
45.1
   
(0.8
)
  
47.8
   
--
   
2.8
   
50.6
 
Other long-term liabilities
  
24.9
   
332.7
   
(167.5
)
  
190.1
   
266.1
   
--
   
456.2
 
Commitments and contingencies
                            
Equity:
                            
Partners' and other owners' equity
  
21,960.4
   
40,687.1
   
(40,678.4
)
  
21,969.1
   
21,724.2
   
(21,969.1
)
  
21,724.2
 
Noncontrolling interests
  
--
   
74.8
   
176.5
   
251.3
   
--
   
(29.6
)
  
221.7
 
Total equity
  
21,960.4
   
40,761.9
   
(40,501.9
)
  
22,220.4
   
21,724.2
   
(21,998.7
)
  
21,945.9
 
Total liabilities and equity
 
$
48,437.7
  
$
44,474.4
  
$
(41,506.2
)
 
$
51,405.9
  
$
21,996.4
  
$
(22,001.5
)
 
$
51,400.8
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Balance Sheet
December 31, 2015

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
ASSETS
                     
Current assets:
                     
Cash and cash equivalents and restricted cash
 
$
14.4
  
$
71.1
  
$
(50.6
)
 
$
34.9
  
$
--
  
$
--
  
$
34.9
 
Accounts receivable – trade, net
  
811.3
   
1,755.8
   
2.8
   
2,569.9
   
--
   
--
   
2,569.9
 
Accounts receivable – related parties
  
59.0
   
795.4
   
(853.0
)
  
1.4
   
--
   
(0.2
)
  
1.2
 
Inventories
  
786.9
   
251.4
   
(0.2
)
  
1,038.1
   
--
   
--
   
1,038.1
 
Derivative assets
  
150.4
   
108.2
   
--
   
258.6
   
--
   
--
   
258.6
 
Prepaid and other current assets
  
153.6
   
249.1
   
(7.1
)
  
395.6
   
--
   
--
   
395.6
 
Total current assets
  
1,975.6
   
3,231.0
   
(908.1
)
  
4,298.5
   
--
   
(0.2
)
  
4,298.3
 
Property, plant and equipment, net
  
3,859.8
   
28,173.5
   
1.4
   
32,034.7
   
--
   
--
   
32,034.7
 
Investments in unconsolidated affiliates
  
38,655.0
   
4,067.3
   
(40,093.8
)
  
2,628.5
   
20,540.2
   
(20,540.2
)
  
2,628.5
 
Intangible assets, net
  
721.2
   
3,330.7
   
(14.7
)
  
4,037.2
   
--
   
--
   
4,037.2
 
Goodwill
  
459.5
   
5,285.7
   
--
   
5,745.2
   
--
   
--
   
5,745.2
 
Other assets
  
145.1
   
47.9
   
(135.2
)
  
57.8
   
0.5
   
--
   
58.3
 
Total assets
 
$
45,816.2
  
$
44,136.1
  
$
(41,150.4
)
 
$
48,801.9
  
$
20,540.7
  
$
(20,540.4
)
 
$
48,802.2
 
 
                            
LIABILITIES AND EQUITY
                            
Current liabilities:
                            
Current maturities of debt
 
$
1,863.8
  
$
0.1
  
$
--
  
$
1,863.9
  
$
--
  
$
--
  
$
1,863.9
 
Accounts payable – trade
  
375.3
   
535.1
   
(50.6
)
  
859.8
   
0.3
   
--
   
860.1
 
Accounts payable – related parties
  
885.3
   
62.3
   
(863.5
)
  
84.1
   
0.2
   
(0.2
)
  
84.1
 
Accrued product payables
  
997.7
   
1,489.3
   
(2.6
)
  
2,484.4
   
--
   
--
   
2,484.4
 
Accrued liability related to EFS Midstream acquisition
  
--
   
993.2
   
--
   
993.2
   
--
   
--
   
993.2
 
Accrued interest
  
352.0
   
0.1
   
--
   
352.1
   
--
   
--
   
352.1
 
Derivative liabilities
  
75.1
   
65.5
   
--
   
140.6
   
--
   
--
   
140.6
 
Other current liabilities
  
103.6
   
291.6
   
(7.0
)
  
388.2
   
--
   
--
   
388.2
 
Total current liabilities
  
4,652.8
   
3,437.2
   
(923.7
)
  
7,166.3
   
0.5
   
(0.2
)
  
7,166.6
 
Long-term debt
  
20,661.6
   
15.3
   
--
   
20,676.9
   
--
   
--
   
20,676.9
 
Deferred tax liabilities
  
3.4
   
40.8
   
(0.8
)
  
43.4
   
--
   
2.7
   
46.1
 
Other long-term liabilities
  
14.5
   
286.9
   
(135.0
)
  
166.4
   
245.1
   
--
   
411.5
 
Commitments and contingencies
                            
Equity:
                            
Partners' and other owners' equity
  
20,483.9
   
40,297.2
   
(40,266.8
)
  
20,514.3
   
20,295.1
   
(20,514.3
)
  
20,295.1
 
Noncontrolling interests
  
--
   
58.7
   
175.9
   
234.6
   
--
   
(28.6
)
  
206.0
 
Total equity
  
20,483.9
   
40,355.9
   
(40,090.9
)
  
20,748.9
   
20,295.1
   
(20,542.9
)
  
20,501.1
 
Total liabilities and equity
 
$
45,816.2
  
$
44,136.1
  
$
(41,150.4
)
 
$
48,801.9
  
$
20,540.7
  
$
(20,540.4
)
 
$
48,802.2
 

Condensed Consolidating Statement of Operations

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Three Months Ended June 30, 2016

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Revenues
 
$
7,194.2
  
$
3,794.2
  
$
(5,370.6
)
 
$
5,617.8
  
$
--
  
$
--
  
$
5,617.8
 
Costs and expenses:
                            
Operating costs and expenses
  
7,002.0
   
3,190.9
   
(5,370.7
)
  
4,822.2
   
--
   
--
   
4,822.2
 
General and administrative costs
  
4.1
   
30.5
   
--
   
34.6
   
0.5
   
--
   
35.1
 
Total costs and expenses
  
7,006.1
   
3,221.4
   
(5,370.7
)
  
4,856.8
   
0.5
   
--
   
4,857.3
 
Equity in income of unconsolidated affiliates
  
637.3
   
126.4
   
(687.3
)
  
76.4
   
582.3
   
(582.3
)
  
76.4
 
Operating income
  
825.4
   
699.2
   
(687.2
)
  
837.4
   
581.8
   
(582.3
)
  
836.9
 
Other income (expense):
                            
Interest expense
  
(240.5
)
  
(5.4
)
  
1.8
   
(244.1
)
  
--
   
--
   
(244.1
)
Other, net
  
2.1
   
0.1
   
(1.8
)
  
0.4
   
(23.3
)
  
--
   
(22.9
)
Total other expense, net
  
(238.4
)
  
(5.3
)
  
--
   
(243.7
)
  
(23.3
)
  
--
   
(267.0
)
Income before income taxes
  
587.0
   
693.9
   
(687.2
)
  
593.7
   
558.5
   
(582.3
)
  
569.9
 
Benefit from income taxes
  
0.1
   
0.5
   
--
   
0.6
   
--
   
(0.5
)
  
0.1
 
Net income
  
587.1
   
694.4
   
(687.2
)
  
594.3
   
558.5
   
(582.8
)
  
570.0
 
Net income attributable to noncontrolling interests
  
--
   
(2.3
)
  
(10.6
)
  
(12.9
)
  
--
   
1.4
   
(11.5
)
Net income attributable to entity
 
$
587.1
  
$
692.1
  
$
(697.8
)
 
$
581.4
  
$
558.5
  
$
(581.4
)
 
$
558.5
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Three Months Ended June 30, 2015

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Revenues
 
$
5,036.0
  
$
5,394.7
  
$
(3,338.2
)
 
$
7,092.5
  
$
--
  
$
--
  
$
7,092.5
 
Costs and expenses:
                            
Operating costs and expenses
  
4,865.4
   
4,830.4
   
(3,338.3
)
  
6,357.5
   
--
   
--
   
6,357.5
 
General and administrative costs
  
9.4
   
34.9
   
--
   
44.3
   
0.6
   
--
   
44.9
 
Total costs and expenses
  
4,874.8
   
4,865.3
   
(3,338.3
)
  
6,401.8
   
0.6
   
--
   
6,402.4
 
Equity in income of unconsolidated affiliates
  
643.2
   
106.4
   
(639.4
)
  
110.2
   
563.1
   
(563.1
)
  
110.2
 
Operating income
  
804.4
   
635.8
   
(639.3
)
  
800.9
   
562.5
   
(563.1
)
  
800.3
 
Other income (expense):
                            
Interest expense
  
(240.1
)
  
(0.3
)
  
--
   
(240.4
)
  
--
   
--
   
(240.4
)
Other, net
  
0.3
   
--
   
--
   
0.3
   
(11.5
)
  
--
   
(11.2
)
Total other expense, net
  
(239.8
)
  
(0.3
)
  
--
   
(240.1
)
  
(11.5
)
  
--
   
(251.6
)
Income before income taxes
  
564.6
   
635.5
   
(639.3
)
  
560.8
   
551.0
   
(563.1
)
  
548.7
 
Benefit from (provision) for income taxes
  
(2.4
)
  
10.7
   
--
   
8.3
   
--
   
(0.4
)
  
7.9
 
Net income
  
562.2
   
646.2
   
(639.3
)
  
569.1
   
551.0
   
(563.5
)
  
556.6
 
Net loss (income) attributable to noncontrolling interests
  
--
   
0.5
   
(7.2
)
  
(6.7
)
  
--
   
1.1
   
(5.6
)
Net income attributable to entity
 
$
562.2
  
$
646.7
  
$
(646.5
)
 
$
562.4
  
$
551.0
  
$
(562.4
)
 
$
551.0
 
 

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Six Months Ended June 30, 2016

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Revenues
 
$
12,556.1
  
$
7,076.9
  
$
(9,009.9
)
 
$
10,623.1
  
$
--
  
$
--
  
$
10,623.1
 
Costs and expenses:
                            
Operating costs and expenses
  
12,093.2
   
5,886.0
   
(9,010.1
)
  
8,969.1
   
--
   
--
   
8,969.1
 
General and administrative costs
  
10.1
   
67.3
   
--
   
77.4
   
1.6
   
--
   
79.0
 
Total costs and expenses
  
12,103.3
   
5,953.3
   
(9,010.1
)
  
9,046.5
   
1.6
   
--
   
9,048.1
 
Equity in income of unconsolidated affiliates
  
1,270.0
   
260.0
   
(1,352.5
)
  
177.5
   
1,242.4
   
(1,242.4
)
  
177.5
 
Operating income
  
1,722.8
   
1,383.6
   
(1,352.3
)
  
1,754.1
   
1,240.8
   
(1,242.4
)
  
1,752.5
 
Other income (expense):
                            
Interest expense
  
(477.6
)
  
(10.6
)
  
3.5
   
(484.7
)
  
--
   
--
   
(484.7
)
Other, net
  
3.9
   
1.4
   
(3.5
)
  
1.8
   
(21.1
)
  
--
   
(19.3
)
Total other expense, net
  
(473.7
)
  
(9.2
)
  
--
   
(482.9
)
  
(21.1
)
  
--
   
(504.0
)
Income before income taxes
  
1,249.1
   
1,374.4
   
(1,352.3
)
  
1,271.2
   
1,219.7
   
(1,242.4
)
  
1,248.5
 
Provision for income taxes
  
(2.8
)
  
(4.6
)
  
--
   
(7.4
)
  
--
   
(0.9
)
  
(8.3
)
Net income
  
1,246.3
   
1,369.8
   
(1,352.3
)
  
1,263.8
   
1,219.7
   
(1,243.3
)
  
1,240.2
 
Net income attributable to noncontrolling interests
  
--
   
(3.6
)
  
(19.5
)
  
(23.1
)
  
--
   
2.6
   
(20.5
)
Net income attributable to entity
 
$
1,246.3
  
$
1,366.2
  
$
(1,371.8
)
 
$
1,240.7
  
$
1,219.7
  
$
(1,240.7
)
 
$
1,219.7
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Operations
For the Six Months Ended June 30, 2015

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Revenues
 
$
10,615.8
  
$
10,219.9
  
$
(6,270.7
)
 
$
14,565.0
  
$
--
  
$
--
  
$
14,565.0
 
Costs and expenses:
                            
Operating costs and expenses
  
10,189.5
   
9,055.3
   
(6,270.9
)
  
12,973.9
   
--
   
--
   
12,973.9
 
General and administrative costs
  
17.8
   
75.6
   
--
   
93.4
   
0.8
   
--
   
94.2
 
Total costs and expenses
  
10,207.3
   
9,130.9
   
(6,270.9
)
  
13,067.3
   
0.8
   
--
   
13,068.1
 
Equity in income of unconsolidated affiliates
  
1,270.9
   
198.0
   
(1,269.5
)
  
199.4
   
1,199.4
   
(1,199.4
)
  
199.4
 
Operating income
  
1,679.4
   
1,287.0
   
(1,269.3
)
  
1,697.1
   
1,198.6
   
(1,199.4
)
  
1,696.3
 
Other income (expense):
                            
Interest expense
  
(478.4
)
  
(3.1
)
  
2.0
   
(479.5
)
  
--
   
--
   
(479.5
)
Other, net
  
2.3
   
0.5
   
(2.0
)
  
0.8
   
(11.5
)
  
--
   
(10.7
)
Total other expense, net
  
(476.1
)
  
(2.6
)
  
--
   
(478.7
)
  
(11.5
)
  
--
   
(490.2
)
Income before income taxes
  
1,203.3
   
1,284.4
   
(1,269.3
)
  
1,218.4
   
1,187.1
   
(1,199.4
)
  
1,206.1
 
Benefit from (provision for) income taxes
  
(5.6
)
  
7.6
   
--
   
2.0
   
--
   
(0.9
)
  
1.1
 
Net income
  
1,197.7
   
1,292.0
   
(1,269.3
)
  
1,220.4
   
1,187.1
   
(1,200.3
)
  
1,207.2
 
Net loss (income) attributable to noncontrolling interests
  
--
   
0.8
   
(23.2
)
  
(22.4
)
  
--
   
2.3
   
(20.1
)
Net income attributable to entity
 
$
1,197.7
  
$
1,292.8
  
$
(1,292.5
)
 
$
1,198.0
  
$
1,187.1
  
$
(1,198.0
)
 
$
1,187.1
 

Condensed Consolidating Statement of Comprehensive Income

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Three Months Ended June 30, 2016

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Comprehensive income
 
$
519.4
  
$
723.5
  
$
(687.2
)
 
$
555.7
  
$
520.0
  
$
(544.2
)
 
$
531.5
 
Comprehensive loss (income) attributable to noncontrolling interests
  
--
   
(2.3
)
  
(10.6
)
  
(12.9
)
  
--
   
1.4
   
(11.5
)
Comprehensive income attributable to entity
 
$
519.4
  
$
721.2
  
$
(697.8
)
 
$
542.8
  
$
520.0
  
$
(542.8
)
 
$
520.0
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Three Months Ended June 30, 2015

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Comprehensive income
 
$
572.0
  
$
621.0
  
$
(639.3
)
 
$
553.7
  
$
535.6
  
$
(548.1
)
 
$
541.2
 
Comprehensive loss (income) attributable to noncontrolling interests
  
--
   
0.5
   
(7.2
)
  
(6.7
)
  
--
   
1.1
   
(5.6
)
Comprehensive income attributable to entity
 
$
572.0
  
$
621.5
  
$
(646.5
)
 
$
547.0
  
$
535.6
  
$
(547.0
)
 
$
535.6
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Six Months Ended June 30, 2016

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Comprehensive income
 
$
1,174.6
  
$
1,353.6
  
$
(1,352.2
)
 
$
1,176.0
  
$
1,131.9
  
$
(1,155.5
)
 
$
1,152.4
 
Comprehensive loss (income) attributable to noncontrolling interests
  
--
   
(3.6
)
  
(19.5
)
  
(23.1
)
  
--
   
2.6
   
(20.5
)
Comprehensive income attributable to entity
 
$
1,174.6
  
$
1,350.0
  
$
(1,371.7
)
 
$
1,152.9
  
$
1,131.9
  
$
(1,152.9
)
 
$
1,131.9
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Comprehensive Income
For the Six Months Ended June 30, 2015

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Comprehensive income
 
$
1,193.9
  
$
1,258.8
  
$
(1,269.3
)
 
$
1,183.4
  
$
1,150.1
  
$
(1,163.3
)
 
$
1,170.2
 
Comprehensive loss (income) attributable to noncontrolling interests
  
--
   
0.8
   
(23.2
)
  
(22.4
)
  
--
   
2.3
   
(20.1
)
Comprehensive income attributable to entity
 
$
1,193.9
  
$
1,259.6
  
$
(1,292.5
)
 
$
1,161.0
  
$
1,150.1
  
$
(1,161.0
)
 
$
1,150.1
 

Condensed Consolidating Statement of Cash Flows

Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
For the Six Months Ended June 30, 2016

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Operating activities:
                     
Net income
 
$
1,246.3
  
$
1,369.8
  
$
(1,352.3
)
 
$
1,263.8
  
$
1,219.7
  
$
(1,243.3
)
 
$
1,240.2
 
Reconciliation of net income to net cash flows provided by operating activities:
                            
Depreciation, amortization and accretion
  
84.9
   
678.7
   
(0.2
)
  
763.4
   
--
   
--
   
763.4
 
Equity in income of unconsolidated affiliates
  
(1,270.0
)
  
(260.0
)
  
1,352.5
   
(177.5
)
  
(1,242.4
)
  
1,242.4
   
(177.5
)
Distributions received on earnings from unconsolidated affiliates
  
475.9
   
81.5
   
(362.3
)
  
195.1
   
1,633.4
   
(1,633.4
)
  
195.1
 
Net effect of changes in operating accounts and other operating activities
  
679.7
   
(922.9
)
  
46.8
   
(196.4
)
  
19.8
   
0.6
   
(176.0
)
Net cash flows provided by operating activities
  
1,216.8
   
947.1
   
(315.5
)
  
1,848.4
   
1,630.5
   
(1,633.7
)
  
1,845.2
 
Investing activities:
                            
Capital expenditures, net of contributions in aid of construction costs
  
(729.1
)
  
(1,127.7
)
  
--
   
(1,856.8
)
  
--
   
--
   
(1,856.8
)
Proceeds from asset sales
  
13.9
   
14.0
   
--
   
27.9
   
--
   
--
   
27.9
 
Other investing activities
  
(945.0
)
  
(47.5
)
  
582.8
   
(409.7
)
  
(1,881.8
)
  
1,881.8
   
(409.7
)
Cash used in investing activities
  
(1,660.2
)
  
(1,161.2
)
  
582.8
   
(2,238.6
)
  
(1,881.8
)
  
1,881.8
   
(2,238.6
)
Financing activities:
                            
Borrowings under debt agreements
  
33,235.3
   
32.5
   
(32.5
)
  
33,235.3
   
--
   
--
   
33,235.3
 
Repayments of debt
  
(32,986.6
)
  
(0.1
)
  
--
   
(32,986.7
)
  
--
   
--
   
(32,986.7
)
Cash distributions paid to partners
  
(1,633.4
)
  
(379.9
)
  
379.9
   
(1,633.4
)
  
(1,610.5
)
  
1,633.4
   
(1,610.5
)
Cash payments made in connection with DERs
  
--
   
--
   
--
   
--
   
(5.3
)
  
--
   
(5.3
)
Cash distributions paid to noncontrolling interests
  
--
   
(3.5
)
  
(17.6
)
  
(21.1
)
  
--
   
0.3
   
(20.8
)
Cash contributions from noncontrolling interests
  
--
   
16.0
   
--
   
16.0
   
--
   
--
   
16.0
 
Net cash proceeds from issuance of common units
  
--
   
--
   
--
   
--
   
1,888.3
   
--
   
1,888.3
 
Cash contributions from owners
  
1,881.8
   
550.3
   
(550.3
)
  
1,881.8
   
--
   
(1,881.8
)
  
--
 
Other financing activities
  
(7.2
)
  
--
   
--
   
(7.2
)
  
(21.2
)
  
--
   
(28.4
)
Cash provided by financing activities
  
489.9
   
215.3
   
(220.5
)
  
484.7
   
251.3
   
(248.1
)
  
487.9
 
Net change in cash and cash equivalents
  
46.5
   
1.2
   
46.8
   
94.5
   
--
   
--
   
94.5
 
Cash and cash equivalents, January 1
  
--
   
69.6
   
(50.6
)
  
19.0
   
--
   
--
   
19.0
 
Cash and cash equivalents, June 30
 
$
46.5
  
$
70.8
  
$
(3.8
)
 
$
113.5
  
$
--
  
$
--
  
$
113.5
 


Enterprise Products Partners L.P.
Unaudited Condensed Consolidating Statement of Cash Flows
For the Six Months Ended June 30, 2015

 
 
EPO and Subsidiaries
          
 
 
Subsidiary
Issuer
(EPO)
  
Other
Subsidiaries
(Non-
guarantor)
  
EPO and
Subsidiaries
Eliminations
and
Adjustments
  
Consolidated
EPO and
Subsidiaries
  
Enterprise
Products
Partners
L.P.
(Guarantor)
  
Eliminations
and
Adjustments
  
Consolidated
Total
 
Operating activities:
                     
Net income
 
$
1,197.7
  
$
1,292.0
  
$
(1,269.3
)
 
$
1,220.4
  
$
1,187.1
  
$
(1,200.3
)
 
$
1,207.2
 
Reconciliation of net income to net cash flows provided by operating activities:
                            
Depreciation, amortization and accretion
  
66.2
   
708.9
   
(0.2
)
  
774.9
   
--
   
--
   
774.9
 
Equity in income of unconsolidated affiliates
  
(1,270.9
)
  
(198.0
)
  
1,269.5
   
(199.4
)
  
(1,199.4
)
  
1,199.4
   
(199.4
)
Distributions received on earnings from unconsolidated affiliates
  
1,231.3
   
203.4
   
(1,169.2
)
  
265.5
   
1,493.2
   
(1,493.2
)
  
265.5
 
Net effect of changes in operating accounts and other operating activities
  
(104.8
)
  
(53.1
)
  
3.5
   
(154.4
)
  
6.9
   
0.9
   
(146.6
)
Net cash flows provided by operating activities
  
1,119.5
   
1,953.2
   
(1,165.7
)
  
1,907.0
   
1,487.8
   
(1,493.2
)
  
1,901.6
 
Investing activities:
                            
Capital expenditures, net of contributions in aid of construction costs
  
(436.3
)
  
(1,193.9
)
  
--
   
(1,630.2
)
  
--
   
--
   
(1,630.2
)
Proceeds from asset sales
  
2.5
   
3.4
   
--
   
5.9
   
--
   
--
   
5.9
 
Other investing activities
  
(579.0
)
  
(49.9
)
  
463.9
   
(165.0
)
  
(940.4
)
  
940.4
   
(165.0
)
Cash used in investing activities
  
(1,012.8
)
  
(1,240.4
)
  
463.9
   
(1,789.3
)
  
(940.4
)
  
940.4
   
(1,789.3
)
Financing activities:
                            
Borrowings under debt agreements
  
13,838.3
   
--
   
--
   
13,838.3
   
--
   
--
   
13,838.3
 
Repayments of debt
  
(12,905.0
)
  
--
   
--
   
(12,905.0
)
  
--
   
--
   
(12,905.0
)
Cash distributions paid to partners
  
(1,493.2
)
  
(1,193.2
)
  
1,193.2
   
(1,493.2
)
  
(1,437.3
)
  
1,493.2
   
(1,437.3
)
Cash payments made in connection with DERs
  
--
   
--
   
--
   
--
   
(3.4
)
  
--
   
(3.4
)
Cash distributions paid to noncontrolling interests
  
--
   
(0.8
)
  
(24.0
)
  
(24.8
)
  
--
   
--
   
(24.8
)
Cash contributions from noncontrolling interests
  
--
   
22.4
   
(0.4
)
  
22.0
   
--
   
--
   
22.0
 
Net cash proceeds from issuance of common units
  
--
   
--
   
--
   
--
   
944.1
   
--
   
944.1
 
Cash contributions from owners
  
940.4
   
463.5
   
(463.5
)
  
940.4
   
--
   
(940.4
)
  
--
 
Other financing activities
  
(18.7
)
  
--
   
--
   
(18.7
)
  
(50.8
)
  
--
   
(69.5
)
Cash used in financing activities
  
361.8
   
(708.1
)
  
705.3
   
359.0
   
(547.4
)
  
552.8
   
364.4
 
Net change in cash and cash equivalents
  
468.5
   
4.7
   
3.5
   
476.7
   
--
   
--
   
476.7
 
Cash and cash equivalents, January 1
  
18.7
   
70.4
   
(14.7
)
  
74.4
   
--
   
--
   
74.4
 
Cash and cash equivalents, June 30
 
$
487.2
  
$
75.1
  
$
(11.2
)
 
$
551.1
  
$
--
  
$
--
  
$
551.1