Delaware
|
76-0568219
|
||
(State
or Other Jurisdiction of
|
(I.R.S.
Employer Identification No.)
|
||
Incorporation
or Organization)
|
|||
1100
Louisiana, 10th Floor
|
|||
Houston,
Texas 77002
|
|||
(Address
of Principal Executive Offices, Including Zip Code)
|
|||
(713)
381-6500
|
|||
(Registrant’s
Telephone Number, Including Area Code)
|
|||
Page
No.
|
||
PART
I. FINANCIAL INFORMATION.
|
||
Item
1.
|
Financial
Statements.
|
2
|
Unaudited
Condensed Consolidated Balance Sheets
|
2
|
|
Unaudited
Condensed Statements of Consolidated Operations
|
3
|
|
Unaudited
Condensed Statements of Consolidated Comprehensive Income
|
4
|
|
Unaudited
Condensed Statements of Consolidated Cash Flows
|
5
|
|
Unaudited
Condensed Statements of Consolidated Partners’ Equity
|
6
|
|
Notes
to Unaudited Condensed Consolidated Financial Statements:
|
|
|
1. Partnership
Organization
|
7
|
|
2. General
Accounting Policies and Related Matters
|
8
|
|
3. Accounting
for Unit-Based Awards
|
10
|
|
4. Financial
Instruments
|
13
|
|
5. Inventories
|
17
|
|
6. Property,
Plant and Equipment
|
18
|
|
7. Investments
in and Advances to Unconsolidated Affiliates
|
19
|
|
8. Intangible
Assets and Goodwill
|
20
|
|
9. Debt
Obligations
|
21
|
|
10. Partners’
Equity and Distributions
|
23
|
|
11. Business
Segments
|
25
|
|
12. Related
Party Transactions
|
29
|
|
13. Earnings
Per Unit
|
32
|
|
14. Commitments
and Contingencies
|
34
|
|
15. Significant
Risks and Uncertainties – Weather-Related Risks
|
36
|
|
16. Supplemental
Cash Flow Information
|
37
|
|
17. Condensed
Financial Information of EPO
|
38
|
|
18. Subsequent
Event
|
39
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition
|
|
and Results
of Operations.
|
40
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk.
|
55
|
Item
4.
|
Controls
and Procedures.
|
58
|
PART
II. OTHER INFORMATION.
|
||
Item
1.
|
Legal
Proceedings.
|
59
|
Item
1A.
|
Risk
Factors.
|
59
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds.
|
59
|
Item
3.
|
Defaults
upon Senior Securities.
|
59
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders.
|
59
|
Item
5.
|
Other
Information.
|
59
|
Item
6.
|
Exhibits.
|
59
|
Signatures
|
64
|
March
31,
|
December
31,
|
|||||||
ASSETS
|
2008
|
2007
|
||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 65,559 | $ | 39,722 | ||||
Restricted
cash
|
-- | 53,144 | ||||||
Accounts
and notes receivable - trade, net of allowance for doubtful
accounts
|
||||||||
of
$19,292 at March 31, 2008 and $21,659 at December 31, 2007
|
2,043,161 | 1,930,762 | ||||||
Accounts
receivable - related parties
|
53,547 | 79,782 | ||||||
Inventories
|
288,798 | 354,282 | ||||||
Prepaid
and other current assets
|
153,191 | 80,193 | ||||||
Total current assets
|
2,604,256 | 2,537,885 | ||||||
Property,
plant and equipment, net
|
12,107,790 | 11,587,264 | ||||||
Investments
in and advances to unconsolidated affiliates
|
857,535 | 858,339 | ||||||
Intangible
assets, net of accumulated amortization of $364,273
at
|
||||||||
March
31, 2008 and $341,494 at December 31, 2007
|
906,968 | 917,000 | ||||||
Goodwill
|
591,652 | 591,652 | ||||||
Deferred
tax asset
|
3,194 | 3,522 | ||||||
Other
assets, including restricted cash of $6,561 at March 31,
2008
|
||||||||
and
$17,871 at December 31, 2007
|
120,688 | 112,345 | ||||||
Total
assets
|
$ | 17,192,083 | $ | 16,608,007 | ||||
LIABILITIES
AND PARTNERS’ EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable – trade
|
$ | 198,948 | $ | 324,999 | ||||
Accounts
payable – related parties
|
23,542 | 24,432 | ||||||
Accrued
product payables
|
2,303,288 | 2,227,489 | ||||||
Accrued
expenses
|
65,087 | 47,756 | ||||||
Accrued interest
|
83,800 | 130,971 | ||||||
Other current liabilities
|
253,510 | 289,036 | ||||||
Total
current liabilities
|
2,928,175 | 3,044,683 | ||||||
Long-term debt: (see
Note 9)
|
||||||||
Senior
debt obligations – principal
|
6,219,500 | 5,646,500 | ||||||
Junior
subordinated notes – principal
|
1,250,000 | 1,250,000 | ||||||
Other
|
48,996 | 9,645 | ||||||
Total
long-term debt
|
7,518,496 | 6,906,145 | ||||||
Deferred
tax liabilities
|
19,078 | 21,364 | ||||||
Other
long-term liabilities
|
75,509 | 73,748 | ||||||
Minority
interest
|
426,774 | 430,418 | ||||||
Commitments
and contingencies
|
||||||||
Partners’
equity:
|
||||||||
Limited
partners
|
||||||||
Common
units (434,208,873 units outstanding at March 31,
2008
|
||||||||
and
433,608,763 units outstanding at December 31, 2007)
|
6,003,075 | 5,976,947 | ||||||
Restricted
common units (1,634,463 units outstanding at March 31,
2008
|
||||||||
and
1,688,540 units outstanding at December 31, 2007)
|
18,160 | 15,948 | ||||||
General
partner
|
122,848 | 122,297 | ||||||
Accumulated
other comprehensive income
|
79,968 | 16,457 | ||||||
Total
partners’ equity
|
6,224,051 | 6,131,649 | ||||||
Total
liabilities and partners’ equity
|
$ | 17,192,083 | $ | 16,608,007 |
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Revenues:
|
||||||||
Third
parties
|
$ | 5,383,834 | $ | 3,258,612 | ||||
Related
parties
|
300,701 | 64,242 | ||||||
Total
revenue
|
5,684,535 | 3,322,854 | ||||||
Costs and expenses:
|
||||||||
Operating
costs and expenses:
|
||||||||
Third
parties
|
5,134,584 | 3,040,533 | ||||||
Related
parties
|
176,606 | 83,946 | ||||||
Total
operating costs and expenses
|
5,311,190 | 3,124,479 | ||||||
General
and administrative costs:
|
||||||||
Third
parties
|
3,463 | 3,575 | ||||||
Related
parties
|
17,742 | 13,055 | ||||||
Total
general and administrative costs
|
21,205 | 16,630 | ||||||
Total
costs and expenses
|
5,332,395 | 3,141,109 | ||||||
Equity
in income of unconsolidated affiliates
|
14,592 | 6,179 | ||||||
Operating
income
|
366,732 | 187,924 | ||||||
Other
income (expense):
|
||||||||
Interest
expense
|
(91,946 | ) | (63,358 | ) | ||||
Interest
income
|
1,611 | 2,035 | ||||||
Other,
net
|
(720 | ) | (107 | ) | ||||
Total
other expense, net
|
(91,055 | ) | (61,430 | ) | ||||
Income
before provision for income taxes
|
||||||||
and minority
interest
|
275,677 | 126,494 | ||||||
Provision
for income taxes
|
(3,657 | ) | (8,788 | ) | ||||
Income
before minority interest
|
272,020 | 117,706 | ||||||
Minority
interest
|
(12,411 | ) | (5,661 | ) | ||||
Net
income
|
$ | 259,609 | $ | 112,045 | ||||
Net income allocation:
(see Note 10)
|
||||||||
Limited
partners’ interest in net income
|
$ | 225,162 | $ | 85,049 | ||||
General
partner interest in net income
|
$ | 34,447 | $ | 26,996 | ||||
Earning per unit: (see Note
13)
|
||||||||
Basic
and diluted income per unit
|
$ | 0.51 | $ | 0.20 |
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Net
income
|
$ | 259,609 | $ | 112,045 | ||||
Other
comprehensive income:
|
||||||||
Cash flow hedges:
|
||||||||
Foreign
currency hedge losses
|
(1,197 | ) | -- | |||||
Net
commodity financial instrument gains
|
93,017 | 3,967 | ||||||
Net
interest rate financial instrument gains (losses)
|
(26,032 | ) | 10,512 | |||||
Less: Amortization
of cash flow financing hedges
|
(1,590 | ) | (1,089 | ) | ||||
Total
cash flow hedges
|
64,198 | 13,390 | ||||||
Foreign currency translation adjustment
|
(423 | ) | 401 | |||||
Change
in funded status of Dixie benefit plans, net of tax
|
(264 | ) | -- | |||||
Total
other comprehensive income
|
63,511 | 13,791 | ||||||
Comprehensive
income
|
$ | 323,120 | $ | 125,836 |
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Operating
activities:
|
||||||||
Net
income
|
$ | 259,609 | $ | 112,045 | ||||
Adjustments
to reconcile net income to net cash
|
||||||||
flows provided by operating activities:
|
||||||||
Depreciation,
amortization and accretion in operating costs and expenses
|
133,922 | 119,492 | ||||||
Depreciation
and amortization in general and administrative costs
|
1,924 | 1,597 | ||||||
Amortization
in interest expense
|
130 | 132 | ||||||
Equity
in income of unconsolidated affiliates
|
(14,592 | ) | (6,179 | ) | ||||
Distributions
received from unconsolidated affiliates
|
28,576 | 16,947 | ||||||
Operating
lease expense paid by EPCO, Inc.
|
527 | 526 | ||||||
Minority
interest
|
12,411 | 5,661 | ||||||
Gain
on sale of assets
|
(165 | ) | (73 | ) | ||||
Deferred
income tax expense (benefit)
|
(913 | ) | 1,596 | |||||
Changes
in fair market value of financial instruments
|
662 | 104 | ||||||
Effect
of pension settlement recognition
|
(114 | ) | -- | |||||
Net
effect of changes in operating accounts (see Note 16)
|
(156,912 | ) | 168,903 | |||||
Net
cash flows provided by operating activities
|
265,065 | 420,751 | ||||||
Investing
activities:
|
||||||||
Capital
expenditures
|
(624,096 | ) | (614,035 | ) | ||||
Contributions
in aid of construction costs
|
6,833 | 39,145 | ||||||
Proceeds
from sale of assets
|
119 | 91 | ||||||
Decrease in
restricted cash
|
64,454 | 4,677 | ||||||
Cash
used for business combinations
|
(1 | ) | (312 | ) | ||||
Investments
in unconsolidated affiliates
|
(7,432 | ) | (38,973 | ) | ||||
Advances
to unconsolidated affiliates
|
(8,446 | ) | (5,514 | ) | ||||
Cash
used in investing activities
|
(568,569 | ) | (614,921 | ) | ||||
Financing
activities:
|
||||||||
Borrowings
under debt agreements
|
1,508,999 | 1,088,000 | ||||||
Repayments
of debt
|
(936,000 | ) | (939,000 | ) | ||||
Debt
issuance costs
|
-- | (510 | ) | |||||
Distributions
paid to partners
|
(251,914 | ) | (233,145 | ) | ||||
Distributions
paid to minority interests
|
(16,083 | ) | (1,053 | ) | ||||
Net
proceeds from initial public offering of Duncan Energy Partners
reflected
|
||||||||
as
a contribution from minority interests (see Notes 1 and 2)
|
-- | 291,872 | ||||||
Other
contributions from minority interests
|
28 | 7,965 | ||||||
Net
proceeds from issuance of our common units
|
18,331 | 16,997 | ||||||
Settlement
of interest rate swaps
|
6,251 | -- | ||||||
Cash
provided by financing activities
|
329,612 | 231,126 | ||||||
Effect
of exchange rate changes on cash
|
(271 | ) | (1,338 | ) | ||||
Net
change in cash and cash equivalents
|
26,108 | 36,956 | ||||||
Cash
and cash equivalents, January 1
|
39,722 | 22,619 | ||||||
Cash
and cash equivalents, March 31
|
$ | 65,559 | $ | 58,237 |
Limited
|
General
|
|||||||||||||||
Partners
|
Partner
|
AOCI
|
Total
|
|||||||||||||
Balance,
December 31, 2007
|
$ | 5,992,895 | $ | 122,297 | $ | 16,457 | $ | 6,131,649 | ||||||||
Net
income
|
225,162 | 34,447 | -- | 259,609 | ||||||||||||
Operating
leases paid by EPCO, Inc.
|
516 | 11 | -- | 527 | ||||||||||||
Cash
distributions to partners
|
(217,621 | ) | (34,293 | ) | -- | (251,914 | ) | |||||||||
Non-cash
distributions
|
(1,220 | ) | (25 | ) | -- | (1,245 | ) | |||||||||
Net
proceeds from sales of common units
|
17,651 | 360 | -- | 18,011 | ||||||||||||
Proceeds
from exercise of unit options
|
314 | 6 | -- | 320 | ||||||||||||
Unit
option reimbursements to EPCO, Inc.
|
(86 | ) | -- | -- | (86 | ) | ||||||||||
Change
in funded status of Dixie
|
||||||||||||||||
benefit
plans, net of tax
|
-- | -- | (264 | ) | (264 | ) | ||||||||||
Amortization
of unit-based awards
|
3,624 | 45 | -- | 3,669 | ||||||||||||
Foreign
currency translation adjustment
|
-- | -- | (423 | ) | (423 | ) | ||||||||||
Cash
flow hedges
|
-- | -- | 64,198 | 64,198 | ||||||||||||
Balance,
March 31, 2008
|
$ | 6,021,235 | $ | 122,848 | $ | 79,968 | $ | 6,224,051 |
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
EPCO
1998 Long-Term Incentive Plan (“1998 Plan”)
|
||||||||
Unit
options
|
$ | 158 | $ | 193 | ||||
Restricted
units
|
1,508 | 1,274 | ||||||
Total
1998 Plan
|
1,666 | 1,467 | ||||||
Employee
Partnerships
|
1,183 | 502 | ||||||
DEP
GP UARs
|
-- | 10 | ||||||
Total
consolidated expense
|
$ | 2,849 | $ | 1,979 |
Weighted-
|
||||||||||||||||
Weighted-
|
Average
|
|||||||||||||||
average
|
Remaining
|
Aggregate
|
||||||||||||||
Number
of
|
strike
price
|
Contractual
|
Intrinsic
|
|||||||||||||
Units
|
(dollars/unit)
|
term
(in years)
|
Value
(1)
|
|||||||||||||
Outstanding
at December 31, 2007
|
2,315,000 | $ | 26.18 | |||||||||||||
Exercised
|
(10,000 | ) | $ | 22.76 | ||||||||||||
Forfeited
or terminated
|
(85,000 | ) | $ | 26.72 | ||||||||||||
Outstanding
at March 31, 2008
|
2,220,000 | $ | 26.17 | 7.47 | $ | 2,491 | ||||||||||
Options
exercisable at:
|
||||||||||||||||
March
31, 2008
|
325,000 | $ | 22.03 | 3.70 | $ | 2,491 | ||||||||||
(1) Aggregate
intrinsic value reflects fully vested unit options at March 31,
2008.
|
Weighted-
|
||||||||
Average
Grant
|
||||||||
Number
of
|
Date
Fair Value
|
|||||||
Units
|
per Unit
(1)
|
|||||||
Restricted
units at December 31, 2007
|
1,688,540 | |||||||
Granted
(2)
|
5,000 | $ | 25.34 | |||||
Forfeited
|
(56,577 | ) | $ | 25.57 | ||||
Vested
|
(2,500 | ) | $ | 23.79 | ||||
Restricted
units at March 31, 2008
|
1,634,463 | |||||||
(1) Determined
by dividing the aggregate grant date fair value of awards (including an
allowance for forfeitures) by the number of awards issued.
(2) Aggregate
grant date fair value of restricted common unit awards issued during 2008
was $0.1 million based on a grant date market price of our common units of
$30.53 per unit and
an estimated forfeiture rate of 17.0%.
|
§
|
Distributions
of cash flow –
Each quarter, 100% of the cash distributions received by Enterprise
Unit from Enterprise GP Holdings and us will be distributed to the
Class A limited partner until EPCO Holdings has received an amount
equal to the Class A preferred return (as defined below), and any
remaining distributions received by Enterprise Unit will be distributed to
the Class B limited partners. The Class A preferred return
equals the Class A capital base (as defined below) multiplied by 5.0% per
annum. The Class A limited partner’s capital base equals the
amount of any contributions of cash or cash equivalents made by the Class
A limited partner to Enterprise Unit, plus any unpaid Class A
preferred return from prior periods, less any distributions made by
Enterprise Unit of proceeds from the sale of units owned by Enterprise
Unit (as described below).
|
§
|
Liquidating
Distributions –
Upon liquidation of Enterprise Unit, units having a fair market
value equal to the Class A limited partner capital base will be
distributed to EPCO Holdings, plus any accrued Class A preferred
return for the quarter in which liquidation occurs. Any remaining
units will be distributed to the Class B limited
partners.
|
§
|
Sale
Proceeds – If
Enterprise Unit sells any units that it beneficially owns, the sale
proceeds will be distributed to the Class A limited partner and the
Class B limited partners in the same manner as liquidating
distributions described above.
|
Number
|
Period
Covered
|
Termination
|
Fixed
to
|
Notional
|
|
Hedged
Fixed Rate Debt
|
Of
Swaps
|
by
Swap
|
Date
of Swap
|
Variable Rate (1)
|
Value
(2)
|
Senior
Notes B, 7.50% fixed rate, due Feb. 2011
|
1
|
Jan.
2004 to Feb. 2011
|
Feb.
2011
|
7.50%
to 6.53%
|
$50
million
|
Senior
Notes C, 6.375% fixed rate, due Feb. 2013
|
2
|
Jan.
2004 to Feb. 2013
|
Feb.
2013
|
6.38%
to 5.07%
|
$200
million
|
Senior
Notes G, 5.6% fixed rate, due Oct. 2014
|
6
|
4th
Qtr. 2004 to Oct. 2014
|
Oct.
2014
|
5.60%
to 6.13%
|
$600
million
|
(1) The
variable rate indicated is the all-in variable rate for the current
settlement period.
(2) In
April 2008, the interest rate swap associated with Senior Notes B was
settled and we received $1.8 million of cash. In addition, in
April 2008 we settled two swaps, each with a notional value of $100.0
million, associated with Senior Notes G and C and we received cash of $5.4
million and $4.8 million,
respectively.
|
Number
|
Period
Covered
|
Termination
|
Variable
to
|
Notional
|
|||
Hedged
Variable Rate Debt
|
Of
Swaps
|
by
Swap
|
Date
of Swap
|
Fixed Rate
(1)
|
Value
|
||
Duncan
Energy Partners’ Revolver, due Feb. 2011
|
3
|
Sep.
2007 to Sep. 2010
|
Sep.
2010
|
2.67% to
4.62%
|
$175.0
million
|
||
(1) Amounts
receivable from or payable to the swap counterparties are settled every
three months (the “settlement
period”).
|
§
|
Level
1 fair values are based on quoted prices, which are available in active
markets for identical assets or liabilities as of the measurement
date. Active markets are defined as those in which transactions
for identical assets or liabilities occur in sufficient frequency so as to
provide pricing information on an ongoing basis (e.g., the NYSE or New
York Mercantile Exchange). Level 1 primarily consists of
financial assets and liabilities such as exchange-traded financial
instruments, publicly-traded equity securities and U.S. government
treasury securities.
|
§
|
Level
2 fair values are based on pricing inputs other than quoted prices in
active markets (as reflected in Level 1 fair values) and are either
directly or indirectly observable as of the measurement
date. Level 2 fair values include instruments that are valued
using financial models or other appropriate valuation
methodologies. Such financial models are primarily
industry-standard models that consider various assumptions, including
quoted forward prices for commodities, time value of money, volatility
factors for stocks, and current market and contractual prices for the
underlying instruments, as well as other relevant economic
measures. Substantially all of these assumptions are observable
in the marketplace throughout the full term of the instrument, can be
derived from observable data, or are validated by inputs other than quoted
prices (e.g., interest rates and yield curves at commonly quoted
intervals). Level 2 includes non-exchange-traded instruments
such as over-the-counter forward contracts, options, and repurchase
agreements.
|
§
|
Level
3 fair values are based on unobservable inputs. Unobservable
inputs are used to measure fair value to the extent that observable inputs
are not available, thereby allowing for situations in which there is
little, if any, market activity for the asset or liability at the
measurement date. Unobservable inputs reflect the reporting
entity’s own ideas about the assumptions that market participants would
use in pricing an asset or liability (including assumptions about
risk). Unobservable inputs are based on the best information
available in the circumstances, which might include the reporting entity’s
internally-developed data. The reporting entity must not ignore
information about market participant assumptions that is reasonably
available without undue cost and effort. Level 3 inputs are
typically used in connection with internally developed valuation
methodologies where management makes its best estimate of an instrument’s
fair value. Level 3 generally includes specialized or unique
financial instruments that are tailored to meet a customer’s specific
needs.
|
Level
2
|
Level
3
|
Total
|
||||||||||
Financial
assets:
|
||||||||||||
Commodity
financial instruments
|
$ | 75,394 | $ | -- | $ | 75,394 | ||||||
Foreign
currency financial instruments
|
111 | -- | 111 | |||||||||
Interest
rate financial instruments
|
48,748 | -- | 48,748 | |||||||||
Total
|
$ | 124,253 | $ | -- | $ | 124,253 | ||||||
Financial
liabilities:
|
||||||||||||
Commodity
financial instruments
|
$ | 4,490 | $ | 2,634 | $ | 7,124 | ||||||
Foreign
currency financial instruments
|
18 | -- | 18 | |||||||||
Interest
rate financial instruments
|
12,744 | -- | 12,744 | |||||||||
Total
|
$ | 17,252 | $ | 2,634 | $ | 19,886 |
Net
|
||||
Commodity
|
||||
Financial
|
||||
Instruments
|
||||
Beginning
balance, January 1, 2008
|
$ | (4,660 | ) | |
Total
gains (losses) included in:
|
||||
Net
income (1)
|
(2,254 | ) | ||
Other
comprehensive income
|
2,419 | |||
Purchases,
issuances, settlements
|
1,861 | |||
Transfer
in/out of Level 3
|
-- | |||
Ending
balance, March 31, 2008
|
$ | (2,634 | ) | |
Net
unrealized losses included in net income
|
||||
for
the quarter relating to instruments still held
|
393 | |||
at
March 31, 2008 (1)
|
$ | 393 | ||
(1) At
March 31, 2008, total commodity financial instrument losses included in
net income were $2.3 million, of which $0.4 million were
unrealized. These amounts were recognized in revenues on our
Unaudited Condensed Statement of Consolidated Operations for the three
months ended March 31, 2008.
|
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Working
inventory (1)
|
$ | 279,225 | $ | 342,589 | ||||
Forward-sales
inventory (2)
|
9,573 | 11,693 | ||||||
Total
inventory
|
$ | 288,798 | $ | 354,282 | ||||
(1) Working
inventory is comprised of inventories of natural gas, NGLs and certain
petrochemical products that are either available-for-sale or used in the
provision for services.
(2) Forward
sales inventory consists of segregated NGL and natural gas volumes
dedicated to the fulfillment of forward-sales contracts.
|
Estimated
|
||||||||||
Useful
Life
|
March
31,
|
December
31,
|
||||||||
in
Years
|
2008
|
2007
|
||||||||
Plants
and pipelines (1)
|
3-35
(5)
|
$ | 11,395,021 | $ | 10,884,819 | |||||
Underground
and other storage facilities (2)
|
5-35
(6)
|
727,668 | 720,795 | |||||||
Platforms
and facilities (3)
|
20-31
|
634,645 | 637,812 | |||||||
Transportation
equipment (4)
|
3-10
|
33,210 | 32,627 | |||||||
Land
|
49,821 | 48,172 | ||||||||
Construction
in progress
|
1,288,212 | 1,173,988 | ||||||||
Total
|
14,128,577 | 13,498,213 | ||||||||
Less
accumulated depreciation
|
2,020,787 | 1,910,949 | ||||||||
Property,
plant and equipment, net
|
$ | 12,107,790 | $ | 11,587,264 | ||||||
(1) Plants
and pipelines include processing plants; NGL, petrochemical, oil and
natural gas pipelines; terminal loading and unloading facilities; office
furniture and equipment;
buildings;
laboratory and shop equipment; and related assets.
(2) Underground
and other storage facilities include underground product storage caverns;
storage tanks; water wells; and related assets.
(3) Platforms
and facilities include offshore platforms and related facilities and other
associated assets.
(4) Transportation
equipment includes vehicles and similar assets used in our
operations.
(5) In
general, the estimated useful lives of major components of this category
are as follows: processing plants, 20-35 years; pipelines, 18-35
years (with some equipment at 5
years); terminal
facilities, 10-35 years; office furniture and equipment, 3-20 years;
buildings, 20-35 years; and laboratory and shop equipment, 5-35
years.
(6) In
general, the estimated useful lives of major components of this category
are as follows: underground storage facilities, 20-35 years (with
some components at 5 years);
storage tanks,
10-35 years; and water wells, 25-35 years (with some components at 5
years).
|
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Depreciation
expense (1)
|
$ | 109,843 | $ | 94,980 | ||||
Capitalized
interest (2)
|
$ | 18,112 | $ | 20,742 | ||||
(1) Depreciation
expense is a component of operating costs and expenses as presented in our
Unaudited Condensed Statements of Consolidated Operations.
(2) Capitalized
interest increases the carrying value of the associated asset and reduces
interest expense during the period it is recorded.
|
ARO
liability balance, December 31, 2007
|
$ | 40,614 | ||
Liabilities
incurred
|
384 | |||
Liabilities
settled
|
(4,906 | ) | ||
Revisions
in estimated cash flows
|
160 | |||
Accretion
expense
|
659 | |||
ARO
liability balance, March 31, 2008
|
$ | 36,911 |
Ownership
|
||||||||||||
Percentage
at
|
||||||||||||
March
31,
|
March
31,
|
December
31,
|
||||||||||
2008
|
2008
|
2007
|
||||||||||
NGL
Pipelines & Services:
|
||||||||||||
Venice
Energy Service Company L.L.C. (“VESCO”) (1)
|
13.1%
|
$ | 33,706 | $ | 40,129 | |||||||
K/D/S
Promix, L.L.C. (“Promix”)
|
50%
|
50,068 | 51,537 | |||||||||
Baton
Rouge Fractionators LLC (“BRF”)
|
32.3% | 25,372 | 25,423 | |||||||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||||||
Jonah
Gas Gathering Company (“Jonah”)
|
19.4% | 246,941 | 235,837 | |||||||||
Evangeline
(2)
|
49.5% | 3,916 | 3,490 | |||||||||
Offshore
Pipelines & Services:
|
||||||||||||
Poseidon
Oil Pipeline Company, L.L.C. (“Poseidon”)
|
36%
|
57,904 | 58,423 | |||||||||
Cameron
Highway Oil Pipeline Company (“Cameron Highway”)
|
50%
|
257,176 | 256,588 | |||||||||
Deepwater
Gateway, L.L.C. (“Deepwater Gateway”)
|
50%
|
107,646 | 111,221 | |||||||||
Neptune
Pipeline Company, L.L.C. (“Neptune”)
|
25.7%
|
54,145 | 55,468 | |||||||||
Nemo
Gathering Company, LLC (“Nemo”)
|
33.9%
|
2,944 | 2,888 | |||||||||
Petrochemical
Services:
|
||||||||||||
Baton
Rouge Propylene Concentrator, LLC (“BRPC”)
|
30%
|
13,621 | 13,282 | |||||||||
La
Porte (3)
|
50%
|
4,096 | 4,053 | |||||||||
Total
|
$ | 857,535 | $ | 858,339 | ||||||||
(1) Our
investment in VESCO has decreased since December 31, 2007 partially due to
$4.0 million of expense associated with certain repair
projects.
(2) Refers
to our ownership interests in Evangeline Gas Pipeline Company, L.P. and
Evangeline Gas Corp., collectively.
(3) Refers
to our ownership interests in La Porte Pipeline Company, L.P. and La Porte
GP, LLC, collectively.
|
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
NGL
Pipelines & Services
|
$ | (2,310 | ) | $ | 591 | |||
Onshore
Natural Gas Pipelines & Services
|
5,827 | 1,029 | ||||||
Offshore
Pipelines & Services
|
10,718 | 4,075 | ||||||
Petrochemical
Services
|
357 | 484 | ||||||
Total
|
$ | 14,592 | $ | 6,179 |
Summarized
Income Statement Information for the Three Months Ended
|
||||||||||||||||||||||||
March
31, 2008
|
March
31, 2007
|
|||||||||||||||||||||||
Operating
|
Net
|
Operating
|
Net
|
|||||||||||||||||||||
Revenues
|
Income
(Loss)
|
Income
|
Revenues
|
Income
|
Income
|
|||||||||||||||||||
NGL
Pipelines & Services
|
$ | 68,616 | $ | (93 | ) | $ | 54 | $ | 41,732 | $ | 3,260 | $ | 3,829 | |||||||||||
Onshore
Natural Gas Pipelines & Services
|
117,594 | 30,955 | 29,730 | 108,898 | 21,615 | 20,313 | ||||||||||||||||||
Offshore
Pipelines & Services
|
43,224 | 26,311 | 25,337 | 37,193 | 19,718 | 12,336 | ||||||||||||||||||
Petrochemical
Services
|
5,356 | 1,483 | 1,488 | 5,553 | 1,887 | 1,911 |
March
31, 2008
|
December
31, 2007
|
|||||||||||||||||||||||
Gross
|
Accum.
|
Carrying
|
Gross
|
Accum.
|
Carrying
|
|||||||||||||||||||
Value
|
Amort.
|
Value
|
Value
|
Amort.
|
Value
|
|||||||||||||||||||
NGL
Pipelines & Services
|
$ | 520,025 | $ | (156,387 | ) | $ | 363,638 | $ | 520,025 | $ | (146,954 | ) | $ | 373,071 | ||||||||||
Onshore
Natural Gas Pipelines & Services
|
476,298 | (117,818 | ) | 358,480 | 463,551 | (109,399 | ) | 354,152 | ||||||||||||||||
Offshore
Pipelines & Services
|
207,012 | (78,382 | ) | 128,630 | 207,012 | (73,954 | ) | 133,058 | ||||||||||||||||
Petrochemical
Services
|
67,906 | (11,686 | ) | 56,220 | 67,906 | (11,187 | ) | 56,719 | ||||||||||||||||
Total
|
$ | 1,271,241 | $ | (364,273 | ) | $ | 906,968 | $ | 1,258,494 | $ | (341,494 | ) | $ | 917,000 |
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
NGL
Pipelines & Services
|
$ | 9,433 | $ | 9,244 | ||||
Onshore
Natural Gas Pipelines & Services
|
8,419 | 8,155 | ||||||
Offshore
Pipelines & Services
|
4,429 | 5,082 | ||||||
Petrochemical
Services
|
498 | 498 | ||||||
Total
|
$ | 22,779 | $ | 22,979 |
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
NGL
Pipelines & Services
|
$ | 153,706 | $ | 153,706 | ||||
Onshore
Natural Gas Pipelines & Services
|
282,121 | 282,121 | ||||||
Offshore
Pipelines & Services
|
82,135 | 82,135 | ||||||
Petrochemical
Services
|
73,690 | 73,690 | ||||||
Totals
|
$ | 591,652 | $ | 591,652 |
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
EPO
senior debt obligations:
|
||||||||
Multi-Year
Revolving Credit Facility, variable rate, due November
2012
|
$ | 1,310,000 | $ | 725,000 | ||||
Pascagoula
MBFC Loan, 8.70% fixed-rate, due March 2010
|
54,000 | 54,000 | ||||||
Senior
Notes B, 7.50% fixed-rate, due February 2011
|
450,000 | 450,000 | ||||||
Senior
Notes C, 6.375% fixed-rate, due February 2013
|
350,000 | 350,000 | ||||||
Senior
Notes D, 6.875% fixed-rate, due March 2033
|
500,000 | 500,000 | ||||||
Senior
Notes F, 4.625% fixed-rate, due October 2009
|
500,000 | 500,000 | ||||||
Senior
Notes G, 5.60% fixed-rate, due October 2014
|
650,000 | 650,000 | ||||||
Senior
Notes H, 6.65% fixed-rate, due October 2034
|
350,000 | 350,000 | ||||||
Senior
Notes I, 5.00% fixed-rate, due March 2015
|
250,000 | 250,000 | ||||||
Senior
Notes J, 5.75% fixed-rate, due March 2035
|
250,000 | 250,000 | ||||||
Senior
Notes K, 4.950% fixed-rate, due June 2010
|
500,000 | 500,000 | ||||||
Senior
Notes L, 6.30% fixed-rate, due September 2017
|
800,000 | 800,000 | ||||||
Petal
GO Zone Bonds, variable rate, due August 2034
|
57,500 | 57,500 | ||||||
Duncan
Energy Partners’ debt obligation:
|
||||||||
$300
Million Revolving Credit Facility, variable rate, due February
2011
|
188,000 | 200,000 | ||||||
Dixie
Revolving Credit Facility, variable rate, due June 2010
|
10,000 | 10,000 | ||||||
Total
principal amount of senior debt obligations
|
6,219,500 | 5,646,500 | ||||||
EPO
Junior Subordinated Notes A, due August 2066
|
550,000 | 550,000 | ||||||
EPO
Junior Subordinated Notes B, due January 2068
|
700,000 | 700,000 | ||||||
Total
principal amount of senior and junior debt obligations
|
7,469,500 | 6,896,500 | ||||||
Other,
non-principal amounts:
|
||||||||
Change
is fair value of debt-related financial instruments (see Note
4)
|
49,581 | 14,839 | ||||||
Unamortized
discounts, net of premiums
|
(6,290 | ) | (5,194 | ) | ||||
Unamortized
deferred net gains related to terminated interest rate
swap
|
5,705 | -- | ||||||
Total
other, non-principal amounts
|
48,996 | 9,645 | ||||||
Long-term
debt
|
$ | 7,518,496 | $ | 6,906,145 | ||||
Standby
letters of credit outstanding
|
$ | 1,100 | $ | 1,100 |
Range
of
|
Weighted-average
|
|
interest
rates
|
interest
rate
|
|
paid
|
paid
|
|
EPO’s
Multi-Year Revolving Credit Facility
|
3.14%
to 6.00%
|
4.17%
|
Duncan
Energy Partners’ Revolving Credit Facility
|
3.39%
to 6.20%
|
5.50%
|
Dixie
Revolving Credit Facility
|
2.86%
to 5.50%
|
4.03%
|
Petal
GO Zone Bonds
|
1.16%
to 3.25%
|
2.46%
|
2008
|
$ | -- | ||
2009
|
500,000 | |||
2010
|
599,931 | |||
2011
|
638,000 | |||
2012
|
174,069 | |||
Thereafter
|
5,557,500 | |||
Total
scheduled principal payments
|
$ | 7,469,500 |
Our
|
Scheduled
Maturities of Debt
|
||||||||||||||||||||||||||||
Ownership
|
After
|
||||||||||||||||||||||||||||
Interest
|
Total
|
2008
|
2009
|
2010
|
2011
|
2012
|
2012
|
||||||||||||||||||||||
Poseidon
|
36.0%
|
$ | 98,000 | $ | -- | $ | -- | $ | -- | $ | 98,000 | $ | -- | $ | -- | ||||||||||||||
Evangeline
|
49.5%
|
20,650 | 5,000 | 5,000 | 3,150 | 7,500 | -- | -- | |||||||||||||||||||||
Total
|
$ | 118,650 | $ | 5,000 | $ | 5,000 | $ | 3,150 | $ | 105,500 | $ | -- | $ | -- |
Restricted
|
||||||||
Common
|
Common
|
|||||||
Units
|
Units
|
|||||||
Balance,
December 31, 2007
|
433,608,763 | 1,688,540 | ||||||
Units
issued in connection with DRIP and EUPP
|
587,610 | -- | ||||||
Units
issued in connection with unit-based awards
|
10,000 | -- | ||||||
Restricted
units issued
|
-- | 5,000 | ||||||
Vesting
of restricted units
|
2,500 | (2,500 | ) | |||||
Forfeiture
of restricted units
|
-- | (56,577 | ) | |||||
Balance,
March 31, 2008
|
434,208,873 | 1,634,463 |
Restricted
|
||||||||||||
Common
|
Common
|
|||||||||||
units
|
units
|
Total
|
||||||||||
Balance,
December 31, 2007
|
$ | 5,976,947 | $ | 15,948 | $ | 5,992,895 | ||||||
Net
income
|
224,314 | 848 | 225,162 | |||||||||
Operating
leases paid by EPCO
|
514 | 2 | 516 | |||||||||
Cash
distributions to partners
|
(216,804 | ) | (817 | ) | (217,621 | ) | ||||||
Non-cash
distributions
|
(1,220 | ) | -- | (1,220 | ) | |||||||
Net
proceeds from sales of common units
|
17,651 | -- | 17,651 | |||||||||
Proceeds
from exercise of unit options
|
314 | -- | 314 | |||||||||
Unit
option reimbursements to EPCO
|
(86 | ) | -- | (86 | ) | |||||||
Amortization
of unit-based awards
|
1,445 | 2,179 | 3,624 | |||||||||
Balance,
March 31, 2008
|
$ | 6,003,075 | $ | 18,160 | $ | 6,021,235 |
§
|
2%
of quarterly cash distributions up to $0.253 per
unit;
|
§
|
15%
of quarterly cash distributions from $0.253 per unit up to $0.3085 per
unit; and
|
§
|
25%
of quarterly cash distributions that exceed $0.3085 per
unit.
|
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Commodity
financial instruments (1)
|
$ | 71,398 | $ | (21,619 | ) | |||
Interest
rate financial instruments (1)
|
7,358 | 34,980 | ||||||
Foreign
currency hedges (1)
|
111 | 1,308 | ||||||
Foreign
currency translation adjustment
|
777 | 1,200 | ||||||
Pension
and postretirement benefit plans (2)
|
324 | 588 | ||||||
Total
accumulated other comprehensive income
|
$ | 79,968 | $ | 16,457 | ||||
(1) See
Note 4 for additional information regarding these components of
accumulated other comprehensive income.
(2) See
Note 2 for additional information regarding pension and postretirement
benefit plans.
|
For
the Three Months
|
|||||||||
Ended
March 31,
|
|||||||||
2008
|
2007
|
||||||||
Revenues
(1)
|
$ | 5,684,535 | $ | 3,322,854 | |||||
Less:
|
Operating
costs and expenses (1)
|
(5,311,190 | ) | (3,124,479 | ) | ||||
Add:
|
Equity
in income of unconsolidated affiliates (1)
|
14,592 | 6,179 | ||||||
Depreciation,
amortization and accretion in operating costs and expenses
(2)
|
133,922 | 119,492 | |||||||
Operating
lease expense paid by EPCO (2)
|
527 | 526 | |||||||
Gain
on sale of assets in operating costs and expenses (2)
|
(165 | ) | (73 | ) | |||||
Total
segment gross operating margin
|
$ | 522,221 | $ | 324,499 | |||||
(1) These
amounts are taken from our Unaudited Condensed Statements of Consolidated
Operations.
(2) These
non-cash expenses are taken from the operating activities section of our
Unaudited Condensed Statements of Consolidated Cash Flows.
|
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Total
segment gross operating margin
|
$ | 522,221 | $ | 324,499 | ||||
Adjustments
to reconcile total segment gross operating margin
|
||||||||
to
operating income:
|
||||||||
Depreciation,
amortization and accretion in operating costs and expenses
|
(133,922 | ) | (119,492 | ) | ||||
Operating
lease expense paid by EPCO
|
(527 | ) | (526 | ) | ||||
Gain
on sale of assets in operating costs and expenses
|
165 | 73 | ||||||
General
and administrative costs
|
(21,205 | ) | (16,630 | ) | ||||
Consolidated
operating income
|
366,732 | 187,924 | ||||||
Other
expense, net
|
(91,055 | ) | (61,430 | ) | ||||
Income
before provision for income taxes and minority interest
|
$ | 275,677 | $ | 126,494 |
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
NGL
Pipelines & Services:
|
||||||||
Sale
of NGL products
|
$ | 4,062,043 | $ | 2,191,624 | ||||
Percent
of consolidated revenues
|
71 | % | 66 | % | ||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||
Sale
of natural gas
|
$ | 646,318 | $ | 361,031 | ||||
Percent
of consolidated revenues
|
11 | % | 11 | % | ||||
Petrochemical
Services:
|
||||||||
Sale
of petrochemical products
|
$ | 534,387 | $ | 387,752 | ||||
Percent
of consolidated revenues
|
9 | % | 12 | % |
Reportable
Segments
|
|||||||||||||||||||||||
Onshore
|
|||||||||||||||||||||||
NGL
|
Natural
Gas
|
Offshore
|
Adjustments
|
||||||||||||||||||||
Pipelines
|
Pipelines
|
Pipelines
|
Petrochemical
|
and
|
Consolidated
|
||||||||||||||||||
&
Services
|
&
Services
|
&
Services
|
Services
|
Eliminations
|
Totals
|
||||||||||||||||||
Revenues
from third parties:
|
|||||||||||||||||||||||
Three
months ended March 31, 2008
|
$ | 3,977,749 | $ | 702,439 | $ | 85,005 | $ | 618,641 | $ | -- | $ | 5,383,834 | |||||||||||
Three
months ended March 31, 2007
|
2,365,118 | 416,230 | 32,983 | 444,281 | -- | 3,258,612 | |||||||||||||||||
Revenues
from related parties:
|
|||||||||||||||||||||||
Three
months ended March 31, 2008
|
242,859 | 57,837 | 5 | -- | -- | 300,701 | |||||||||||||||||
Three
months ended March 31, 2007
|
9,903 | 54,002 | 328 | 9 | -- | 64,242 | |||||||||||||||||
Intersegment
and intrasegment revenues:
|
|||||||||||||||||||||||
Three
months ended March 31, 2008
|
1,995,489 | 136,006 | 376 | 129,756 | (2,261,627 | ) | -- | ||||||||||||||||
Three
months ended March 31, 2007
|
1,122,847 | 18,569 | 548 | 104,997 | (1,246,961 | ) | -- | ||||||||||||||||
Total
revenues:
|
|||||||||||||||||||||||
Three
months ended March 31, 2008
|
6,216,097 | 896,282 | 85,386 | 748,397 | (2,261,627 | ) | 5,684,535 | ||||||||||||||||
Three
months ended March 31, 2007
|
3,497,868 | 488,801 | 33,859 | 549,287 | (1,246,961 | ) | 3,322,854 | ||||||||||||||||
Equity
in income (loss) of unconsolidated affiliates:
|
|||||||||||||||||||||||
Three
months ended March 31, 2008
|
(2,310 | ) | 5,827 | 10,718 | 357 | -- | 14,592 | ||||||||||||||||
Three
months ended March 31, 2007
|
591 | 1,029 | 4,075 | 484 | -- | 6,179 | |||||||||||||||||
Gross
operating margin by individual
|
|||||||||||||||||||||||
business
segment and in total:
|
|||||||||||||||||||||||
Three
months ended March 31, 2008
|
289,742 | 109,905 | 81,571 | 41,003 | -- | 522,221 | |||||||||||||||||
Three
months ended March 31, 2007
|
190,694 | 76,515 | 19,707 | 37,583 | -- | 324,499 | |||||||||||||||||
Segment
assets:
|
|||||||||||||||||||||||
At
March 31, 2008
|
5,036,817 | 3,661,597 | 1,438,704 | 682,460 | 1,288,212 | 12,107,790 | |||||||||||||||||
At
December 31, 2007
|
4,570,555 | 3,702,297 | 1,452,568 | 687,856 | 1,173,988 | 11,587,264 | |||||||||||||||||
Investments
in and advances
|
|||||||||||||||||||||||
to
unconsolidated affiliates (see Note 7):
|
|||||||||||||||||||||||
At
March 31, 2008
|
109,146 | 250,857 | 479,815 | 17,717 | -- | 857,535 | |||||||||||||||||
At
December 31, 2007
|
117,089 | 239,327 | 484,588 | 17,335 | -- | 858,339 | |||||||||||||||||
Intangible
Assets (see Note 8):
|
|||||||||||||||||||||||
At
March 31, 2008
|
363,638 | 358,480 | 128,630 | 56,220 | -- | 906,968 | |||||||||||||||||
At
December 31, 2007
|
373,071 | 354,152 | 133,058 | 56,719 | -- | 917,000 | |||||||||||||||||
Goodwill
(see Note 8):
|
|||||||||||||||||||||||
At
March 31, 2008
|
153,706 | 282,121 | 82,135 | 73,690 | -- | 591,652 | |||||||||||||||||
At
December 31, 2007
|
153,706 | 282,121 | 82,135 | 73,690 | -- | 591,652 |
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Revenues
from consolidated operations:
|
||||||||
EPCO
and affiliates
|
$ | 241,497 | $ | 8,542 | ||||
Unconsolidated
affiliates
|
59,204 | 55,700 | ||||||
Total
|
$ | 300,701 | $ | 64,242 | ||||
Operating
costs and expenses:
|
||||||||
EPCO
and affiliates
|
$ | 150,600 | $ | 78,673 | ||||
Unconsolidated
affiliates
|
26,006 | 5,273 | ||||||
Total
|
$ | 176,606 | $ | 83,946 | ||||
General
and administrative costs:
|
||||||||
EPCO
and affiliates
|
$ | 17,742 | $ | 13,055 | ||||
Other
expense:
|
||||||||
EPCO
and affiliates
|
$ | 274 | $ | 70 |
§
|
EPCO
and its private company
subsidiaries;
|
§
|
EPGP,
our sole general partner;
|
§
|
Enterprise
GP Holdings, which owns and controls our general
partner;
|
§
|
TEPPCO,
which is owned and controlled by Enterprise GP
Holdings;
|
§
|
the
Employee Partnerships (see Note 3);
and
|
§
|
Energy
Transfer Equity, an equity method investment of Enterprise GP
Holdings.
|
§
|
Mont
Belvieu Caverns, LLC (“Mont Belvieu
Caverns”),
|
§
|
Acadian
Gas, LLC (“Acadian Gas”),
|
§
|
Sabine
Propylene Pipeline L.P. (“Sabine
Propylene”),
|
§
|
Enterprise
Lou-Tex Propylene Pipeline L.P. (“Lou-Tex Propylene”),
and
|
§
|
South
Texas NGL Pipelines, LLC (“South Texas
NGL”).
|
§
|
We
utilize storage services provided by Mont Belvieu Caverns to support our
Mont Belvieu fractionation and other
businesses;
|
§
|
We
buy natural gas from and sell natural gas to Acadian Gas in connection
with its and our normal business activities;
and
|
§
|
We
are currently the sole shipper on the DEP South Texas NGL Pipeline
System.
|
§
|
indemnification
for certain environmental liabilities, tax liabilities and right-of-way
defects;
|
§
|
reimbursement
of certain expenditures incurred by DEP South Texas NGL Pipeline System
and Mont Belvieu Caverns;
|
§
|
a
right of first refusal to EPO in Duncan Energy Partners’ current and
future subsidiaries and a right of first refusal on the material assets of
these entities, other than sales of inventory and other assets in the
ordinary course of business; and
|
§
|
a
preemptive right with respect to equity securities issued by certain of
Duncan Energy Partners’ subsidiaries, other than as consideration in an
acquisition or in connection with a loan or debt
financing.
|
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Net
income
|
$ | 259,609 | $ | 112,045 | ||||
Less
incentive earnings allocations to EPGP
|
(29,852 | ) | (25,260 | ) | ||||
Net
income available after incentive earnings allocation
|
229,757 | 86,785 | ||||||
Multiplied
EPGP ownership interest
|
2.0 | % | 2.0 | % | ||||
Standard
earnings allocation to EPGP
|
$ | 4,595 | $ | 1,736 | ||||
Incentive
earnings allocation to EPGP
|
$ | 29,852 | $ | 25,260 | ||||
Standard
earnings allocation to EPGP
|
4,595 | 1,736 | ||||||
Additional
earnings allocation to EPGP (1)
|
1,730 | -- | ||||||
Net
income available to EPGP
|
$ | 36,177 | $ | 26,996 | ||||
(1) For
purposes of computing basic and diluted earnings per unit in periods when
our aggregate net income exceeds
the aggregate distributions for such periods, an increased amount
of earnings is
allocated to EPGP in applying Emerging Issues Task Force Issue No. 03-6,
“Participating Securities and the Two-Class Method
under FASB Statement No.
128” (“EITF 03-6”). Historically, our distributions to owners have
exceeded earnings and as a result EITF 03-6 had no effect on our earnings
per unit calculations.
|
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Net
income
|
$ | 259,609 | $ | 112,045 | ||||
Net
income available to EPGP
|
(36,177 | ) | (26,996 | ) | ||||
Net
income available to limited partners
|
$ | 223,432 | $ | 85,049 | ||||
BASIC
EARNINGS PER UNIT
|
||||||||
Numerator
|
||||||||
Income
before EPGP earnings allocation
|
$ | 259,609 | $ | 112,045 | ||||
Net
income available to EPGP
|
(36,177 | ) | (26,996 | ) | ||||
Net
income available to limited partners
|
$ | 223,432 | $ | 85,049 | ||||
Denominator
|
||||||||
Common
units
|
433,962 | 431,633 | ||||||
Time-vested
restricted units
|
1,640 | 1,110 | ||||||
Total
|
435,602 | 432,743 | ||||||
Basic
earnings per unit
|
||||||||
Income
before EPGP earnings allocation
|
$ | 0.60 | $ | 0.26 | ||||
Net
income available to EPGP
|
(0.09 | ) | (0.06 | ) | ||||
Net
income available to limited partners
|
$ | 0.51 | $ | 0.20 | ||||
DILUTED
EARNINGS PER UNIT
|
||||||||
Numerator
|
||||||||
Income
before EPGP earnings allocation
|
$ | 259,609 | $ | 112,045 | ||||
Net
income available to EPGP
|
(36,177 | ) | (26,996 | ) | ||||
Net
income available to limited partners
|
$ | 223,432 | $ | 85,049 | ||||
Denominator
|
||||||||
Common
units
|
433,962 | 431,633 | ||||||
Time-vested
restricted units
|
1,640 | 1,110 | ||||||
Performance-based
restricted units
|
9 | 9 | ||||||
Incremental
option units
|
339 | 520 | ||||||
Total
|
435,950 | 433,272 | ||||||
Diluted
earnings per unit
|
||||||||
Income
before EPGP earnings allocation
|
$ | 0.60 | $ | 0.26 | ||||
Net
income available to EPGP
|
(0.09 | ) | (0.06 | ) | ||||
Net
income available to limited partners
|
$ | 0.51 | $ | 0.20 |
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Decrease
(increase) in:
|
||||||||
Accounts
and notes receivable
|
$ | (82,038 | ) | $ | 8,641 | |||
Inventories
|
64,982 | (35,298 | ) | |||||
Prepaid
and other current assets
|
17,365 | 5,969 | ||||||
Other
assets
|
(2,774 | ) | 2,314 | |||||
Increase
(decrease) in:
|
||||||||
Accounts
payable
|
(117,190 | ) | (57,289 | ) | ||||
Accrued
product payable
|
75,845 | 163,514 | ||||||
Accrued
expenses
|
(18,109 | ) | 119,918 | |||||
Accrued
interest
|
(47,172 | ) | (10,814 | ) | ||||
Other
current liabilities
|
(47,652 | ) | (26,701 | ) | ||||
Other
long-term liabilities
|
(169 | ) | (1,351 | ) | ||||
Net
effect of changes in operating accounts
|
$ | (156,912 | ) | $ | 168,903 |
§
|
The
timing of cash receipts from revenue transactions and cash payments for
expense transactions near the end of each reporting
period. For example, if significant cash receipts are
posted on the last day of the current reporting period, but subsequent
payments on expense invoices are made on the first day of the next
reporting period, cash provided by operating activities will reflect an
increase in the current reporting period that will be reduced as payments
are made in the next period. We employ prudent cash management
practices and monitor our daily cash requirements to meet our ongoing
liquidity needs.
|
§
|
If
commodity or other prices increase between reporting periods, changes in
accounts receivable and accounts payable and accrued expenses may appear
larger than in previous periods; however, overall levels of receivables
and payables may still reflect normal ranges. From a
receivables standpoint, we monitor the amount of credit extended to
customers.
|
§
|
Additions
to inventory for forward sales transactions or other reasons or
increased expenditures for prepaid items would be reflected as a use of
cash and reduce overall cash provided by operating activities in a given
reporting period. As these assets are charged to expense in
subsequent periods, the expense amount is reflected as a positive change
in operating accounts; however, there is no impact on operating cash
flows.
|
For
the Three Months
|
||||||||
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Revenues
|
$ | 5,684,535 | $ | 3,322,854 | ||||
Costs
and expenses
|
5,331,835 | 3,139,730 | ||||||
Equity
in income of unconsolidated affiliates
|
14,592 | 6,179 | ||||||
Operating
income
|
367,292 | 189,303 | ||||||
Other
expense
|
(91,057 | ) | (61,964 | ) | ||||
Income
before provision for income taxes and minority
|
||||||||
interest
|
276,235 | 127,339 | ||||||
Provision
for income taxes
|
(3,658 | ) | (8,779 | ) | ||||
Income
before minority interest
|
272,577 | 118,560 | ||||||
Minority
interest
|
(12,450 | ) | (5,743 | ) | ||||
Net
income
|
$ | 260,127 | $ | 112,817 |
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
ASSETS
|
||||||||
Current
assets
|
$ | 2,613,199 | $ | 2,545,297 | ||||
Property,
plant and equipment, net
|
12,107,790 | 11,587,264 | ||||||
Investments
in and advances to unconsolidated affiliates, net
|
857,535 | 858,339 | ||||||
Intangible
assets, net
|
906,968 | 917,000 | ||||||
Goodwill
|
591,652 | 591,652 | ||||||
Deferred
tax asset
|
2,723 | 3,113 | ||||||
Other
assets
|
120,687 | 112,345 | ||||||
Total
|
$ | 17,200,554 | $ | 16,615,010 | ||||
LIABILITIES
AND MEMBERS’ EQUITY
|
||||||||
Current
liabilities
|
$ | 2,927,785 | $ | 3,044,002 | ||||
Long-term
debt
|
7,518,496 | 6,906,145 | ||||||
Other
long-term liabilities
|
94,587 | 95,112 | ||||||
Minority
interest
|
436,584 | 439,854 | ||||||
Members’
equity
|
6,223,102 | 6,129,897 | ||||||
Total
|
$ | 17,200,554 | $ | 16,615,010 | ||||
Total
EPO debt obligations guaranteed by
|
||||||||
Enterprise
Products Partners L.P.
|
$ | 7,271,500 | $ | 6,686,500 |
§
|
Cautionary
Note Regarding Forward-Looking
Statements.
|
§
|
Significant
Relationships Referenced in this Discussion and
Analysis.
|
§
|
Overview
of Business.
|
§
|
Recent
Developments – Discusses significant developments since December 31,
2007.
|
§
|
Results
of Operations – Discusses material quarter-to-quarter variances in our
Unaudited Condensed Statements of Consolidated
Operations.
|
§
|
Liquidity
and Capital Resources – Addresses available sources of liquidity and
capital resources and includes a discussion of our capital spending
program.
|
§
|
Overview
of Critical Accounting Policies and
Estimates.
|
§
|
Other
Items – Includes information related to contractual obligations,
off-balance sheet arrangements, related party transactions, recent
accounting pronouncements and similar
disclosures.
|
/d
|
=
per day
|
|
BBtus
|
=
billion British thermal units
|
|
Bcf
|
=
billion cubic feet
|
|
MBPD
|
=
thousand barrels per day
|
|
MMBbls
|
=
million barrels
|
|
MMBtus
|
=
million British thermal units
|
|
MMcf
|
=
million cubic feet
|
Polymer
|
Refinery
|
||||||||
Natural
|
Normal
|
Natural
|
Grade
|
Grade
|
|||||
Gas,
|
Crude
Oil,
|
Ethane,
|
Propane,
|
Butane,
|
Isobutane,
|
Gasoline,
|
Propylene,
|
Propylene,
|
|
$/MMBtu
|
$/barrel
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/pound
|
$/pound
|
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
2007
|
|||||||||
1st
Quarter
|
$6.77
|
$58.02
|
$0.59
|
$0.97
|
$1.13
|
$1.22
|
$1.37
|
$0.45
|
$0.40
|
2nd
Quarter
|
$7.55
|
$64.97
|
$0.72
|
$1.13
|
$1.33
|
$1.45
|
$1.65
|
$0.51
|
$0.46
|
3rd
Quarter
|
$6.16
|
$75.48
|
$0.82
|
$1.23
|
$1.44
|
$1.49
|
$1.68
|
$0.52
|
$0.46
|
4th
Quarter
|
$6.97
|
$90.75
|
$1.04
|
$1.51
|
$1.79
|
$1.80
|
$2.01
|
$0.59
|
$0.54
|
2007
Averages
|
$6.86
|
$72.30
|
$0.79
|
$1.21
|
$1.42
|
$1.49
|
$1.68
|
$0.52
|
$0.47
|
2008
|
|||||||||
1st
Quarter
|
$8.03
|
$97.91
|
$1.01
|
$1.47
|
$1.80
|
$1.87
|
$2.12
|
$0.61
|
$0.54
|
(1) Natural
gas, NGL, polymer grade propylene and refinery grade propylene prices
represent an average of various commercial index prices including Oil
Price Information Service
(“OPIS”) and Chemical Market Associates, Inc. (“CMAI”). Natural
gas price is representative of Henry-Hub I-FERC. NGL prices are
representative of Mont Belvieu Non-TET pricing. Refinery
grade propylene represents an average of CMAI spot
prices. Polymer-grade propylene represents average CMAI
contract pricing.
(2) Crude
oil price is representative of an index price for West Texas
Intermediate.
|
For
the Three Months
Ended
March 31,
|
||||
2008
|
2007
|
|||
NGL
Pipelines & Services, net:
|
||||
NGL
transportation volumes (MBPD)
|
1,831
|
1,607
|
||
NGL
fractionation volumes (MBPD)
|
423
|
351
|
||
Equity
NGL production (MBPD)
|
101
|
70
|
||
Fee-based
natural gas processing (MMcf/d)
|
2,669
|
2,401
|
||
Onshore
Natural Gas Pipelines & Services, net:
|
||||
Natural
gas transportation volumes (BBtus/d)
|
6,981
|
6,086
|
||
Offshore
Pipelines & Services, net:
|
||||
Natural
gas transportation volumes (BBtus/d)
|
1,936
|
1,384
|
||
Crude
oil transportation volumes (MBPD)
|
206
|
153
|
||
Platform
gas processing (MMcf/d)
|
830
|
162
|
||
Platform
oil processing (MBPD)
|
21
|
20
|
||
Petrochemical
Services, net:
|
||||
Butane
isomerization volumes (MBPD)
|
96
|
95
|
||
Propylene
fractionation volumes (MBPD)
|
58
|
61
|
||
Octane
additive production volumes (MBPD)
|
7
|
7
|
||
Petrochemical
transportation volumes (MBPD)
|
115
|
102
|
||
Total,
net:
|
||||
NGL,
crude oil and petrochemical transportation volumes (MBPD)
|
2,152
|
1,862
|
||
Natural
gas transportation volumes (BBtus/d)
|
8,917
|
7,470
|
||
Equivalent
transportation volumes (MBPD) (1)
|
4,499
|
3,828
|
||
(1) Reflects
equivalent energy volumes where 3.8 MMBtus of natural gas are equivalent
to one barrel of NGLs.
|
For
the Three Months
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Revenues
|
$ | 5,684,535 | $ | 3,322,854 | ||||
Operating
costs and expenses
|
5,311,190 | 3,124,479 | ||||||
General
and administrative costs
|
21,205 | 16,630 | ||||||
Equity
in income of unconsolidated affiliates
|
14,592 | 6,179 | ||||||
Operating
income
|
366,732 | 187,924 | ||||||
Interest
expense
|
91,946 | 63,358 | ||||||
Net
income
|
259,609 | 112,045 |
For
the Three Months
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Gross
operating margin by segment:
|
||||||||
NGL
Pipelines & Services
|
$ | 289,742 | $ | 190,694 | ||||
Onshore
Natural Gas Pipelines & Services
|
109,905 | 76,515 | ||||||
Offshore
Pipelines & Services
|
81,571 | 19,707 | ||||||
Petrochemical
Services
|
41,003 | 37,583 | ||||||
Total
segment gross operating margin
|
$ | 522,221 | $ | 324,499 |
For
the Three Months
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
NGL
Pipelines & Services:
|
||||||||
Sale
of NGL products
|
$ | 4,062,043 | $ | 2,191,624 | ||||
Percent
of consolidated revenues
|
71 | % | 66 | % | ||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||
Sale
of natural gas
|
$ | 646,318 | $ | 361,031 | ||||
Percent
of consolidated revenues
|
11 | % | 11 | % | ||||
Petrochemical
Services:
|
||||||||
Sale
of petrochemical products
|
$ | 534,387 | $ | 387,752 | ||||
Percent
of consolidated revenues
|
9 | % | 12 | % |
For
the Three Months
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Net
cash flows provided by operating activities
|
$ | 265,065 | $ | 420,751 | ||||
Cash
used in investing activities
|
568,569 | 614,921 | ||||||
Cash
provided by financing activities
|
329,612 | 231,126 |
§
|
Our
net cash flows from consolidated businesses (excluding cash payments for
interest and distributions received from unconsolidated affiliates)
decreased $107.2 million
quarter-to-quarter.
|
|
The
decrease in cash flow is primarily due to the timing of cash receipts and
disbursements between
periods.
|
§
|
Cash
distributions received from unconsolidated affiliates increased $11.6
million quarter-to-quarter primarily attributable to our investments in
Jonah and Cameron Highway. Volumes on the Jonah System
increased quarter-to-quarter due to recent system
expansions. Cameron Highway benefited from an increase in crude
oil throughput volumes in the first quarter of 2008 relative to the first
quarter of 2007 and lower cash payments for
interest.
|
§
|
Cash
payments for interest increased $60.1 million quarter-to-quarter primarily
due to increased borrowings to finance our capital spending
program.
|
§
|
Net
borrowings under our consolidated debt agreements increased $424.5 million
quarter-to-quarter primarily due to cash requirements of our capital
spending program. For additional information regarding our
consolidated debt obligations, see Note 9 of the Notes to Unaudited
Condensed Consolidated Financial Statements included under Item 1 of this
Quarterly Report. Also see Note 18 for information related to
issuance of additional debt in April
2008.
|
§
|
Contributions
from minority interests decreased $299.8 million quarter-to-quarter
primarily due to the initial public offering of Duncan Energy Partners in
February 2007, which generated net proceeds of $291.9 million as of March
31, 2007 (ultimate net proceeds were $290.5
million).
|
§
|
Cash
distributions to our partners increased $33.8 million quarter-to-quarter
due to an increase in common units outstanding and our quarterly cash
distribution rates.
|
§
|
We
received $6.3 million from the settlement of interest rate swaps during
the three months ended March 31, 2008 related to our interest rate
hedging activities.
|
For
the Three Months
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Capital
spending for property, plant and equipment, net
|
||||||||
of
contributions in aid of construction costs (1)
|
$ | 617,263 | $ | 574,890 | ||||
Capital
spending for business combinations
|
1 | 312 | ||||||
Investments
in unconsolidated affiliates
|
7,432 | 38,973 | ||||||
Total
capital spending
|
$ | 624,696 | $ | 614,175 | ||||
(1) On
certain of our capital projects, third parties are obligated to reimburse
us for all or a portion of project expenditures. The majority of such
arrangements are associated with projects related to pipeline construction
and production well tie-ins. Contributions in aid of construction
costs were $6.8 million and $39.1 million for the three months ended March
31, 2008 and 2007, respectively.
|
Actual
|
Current
|
||||||||
Estimated
|
Costs
Through
|
Forecast
|
|||||||
Date
of
|
March
31,
|
Total
|
|||||||
Project
Name
|
Completion
|
2008
|
Cost
|
||||||
Expansion
of Petal natural gas storage facility
|
Second
Quarter 2008
|
$ | 79.3 | $ | 96.4 | ||||
Meeker
II natural gas processing plant
|
Third
Quarter 2008
|
245.1 | 400.3 | ||||||
Sherman
Extension Pipeline (Barnett Shale)
|
Fourth
Quarter 2008
|
196.7 | 477.8 | ||||||
ExxonMobil
Conditioning & Treating Facility – Piceance Basin
|
Fourth
Quarter 2008
|
140.1 | 198.4 | ||||||
Mont
Belvieu Storage Well Optimization Projects
|
Fourth
Quarter 2008
|
159.9 | 178.8 | ||||||
Shenzi
Oil Pipeline
|
2009
|
108.5 | 170.4 | ||||||
Marathon
Piceance Basin pipeline projects
|
2009
|
9.0 | 72.1 | ||||||
Expansion
of Wilson natural gas storage facility
|
2010
|
17.6 | 113.4 |
For
the Three Months
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Expensed
|
$ | 11,761 | $ | 8,323 | ||||
Capitalized
|
5,486 | 10,420 | ||||||
Total
|
$ | 17,247 | $ | 18,743 |
Payment
or Settlement due by Period
|
||||||||||||||||||||
Less
than
|
1-3 |
4-5
|
More
than
|
|||||||||||||||||
Contractual
Obligations
|
Total
|
1
year
|
years
|
years
|
5
years
|
|||||||||||||||
Scheduled
maturities of long-term debt (1)
|
$ | 1,100,000 | $ | -- | $ | -- | $ | -- | $ | 1,100,000 | ||||||||||
Estimated
cash payments for interest (2)
|
$ | 606,145 | $ | 68,100 | $ | 136,200 | $ | 136,200 | $ | 265,645 | ||||||||||
(1) Represents
payment obligations associated with Senior Notes M and N, which were
issued by EPO in April 2008. For additional information regarding the
issuance of these notes,
see Note 18 of the Notes to Unaudited Condensed Consolidated Financial
Statements included under Item 1 of this Quarterly Report.
(2) Includes
interest payments due on EPO’s Senior Notes M and N, which were issued in
April 2008. Amounts are based on stated fixed coupon
rates.
|
For
the Three Months
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Revenues
from consolidated operations:
|
||||||||
EPCO
and affiliates
|
$ | 241,497 | $ | 8,542 | ||||
Unconsolidated
affiliates
|
59,204 | 55,700 | ||||||
Total
|
$ | 300,701 | $ | 64,242 | ||||
Operating
costs and expenses:
|
||||||||
EPCO
and affiliates
|
$ | 150,600 | $ | 78,673 | ||||
Unconsolidated
affiliates
|
26,006 | 5,273 | ||||||
Total
|
$ | 176,606 | $ | 83,946 | ||||
General
and administrative costs:
|
||||||||
EPCO
and affiliates
|
$ | 17,742 | $ | 13,055 | ||||
Other
expense:
|
||||||||
EPCO
and affiliates
|
$ | 274 | $ | 70 |
For
the Three Months
Ended
March 31,
|
||||||||
2008
|
2007
|
|||||||
Total
segment gross operating margin
|
$ | 522,221 | $ | 324,499 | ||||
Adjustments
to reconcile total segment gross operating margin
|
||||||||
to
operating income:
|
||||||||
Depreciation,
amortization and accretion in
|
||||||||
operating
costs and expenses
|
(133,922 | ) | (119,492 | ) | ||||
Operating
lease expense paid by EPCO
|
(527 | ) | (526 | ) | ||||
Gain
on sale of assets in operating costs and expenses
|
165 | 73 | ||||||
General
and administrative costs
|
(21,205 | ) | (16,630 | ) | ||||
Consolidated
operating income
|
366,732 | 187,924 | ||||||
Other
expense, net
|
(91,055 | ) | (61,430 | ) | ||||
Income
before provision for income taxes and minority
|
||||||||
interest
|
$ | 275,677 | $ | 126,494 |
Number
|
Period
Covered
|
Termination
|
Fixed
to
|
Notional
|
|||
Hedged
Fixed Rate Debt
|
Of
Swaps
|
by
Swap
|
Date
of Swap
|
Variable Rate
(1)
|
Value
(2)
|
||
Senior
Notes B, 7.50% fixed rate, due Feb. 2011
|
1
|
Jan.
2004 to Feb. 2011
|
Feb.
2011
|
7.50%
to 6.53%
|
$50
million
|
||
Senior
Notes C, 6.375% fixed rate, due Feb. 2013
|
2
|
Jan.
2004 to Feb. 2013
|
Feb.
2013
|
6.38%
to 5.07%
|
$200
million
|
||
Senior
Notes G, 5.6% fixed rate, due Oct. 2014
|
6
|
4th
Qtr. 2004 to Oct. 2014
|
Oct.
2014
|
5.60%
to 6.13%
|
$600
million
|
||
(1) The
variable rate indicated is the all-in variable rate for the current
settlement period.
(2) In
April 2008, the interest rate swap associated with Senior Notes B was
settled and we received $1.8 million of cash. In addition, in
April 2008 we settled two swaps, each with a notional value of $100.0
million, associated with Senior Notes G and C and we received cash
of $5.4 million and $4.8 million,
respectively.
|
Resulting
|
Swap
Fair Value at
|
||||||||
Scenario
|
Classification
|
March
31, 2008
|
April
22, 2008
|
||||||
FV
assuming no change in underlying interest rates
|
Asset
|
$ | 48,748 | $ | 23,762 | ||||
FV
assuming 10% increase in underlying interest rates
|
Asset
|
35,983 | 11,864 | ||||||
FV
assuming 10% decrease in underlying interest rates
|
Asset
|
61,512 | 35,661 | ||||||
(1) The
decrease in swap fair value is primarily due to the termination of three
interest rate swaps in early April 2008.
|
Number
|
Period
Covered
|
Termination
|
Variable
to
|
Notional
|
|||
Hedged
Variable Rate Debt
|
Of
Swaps
|
by
Swap
|
Date
of Swap
|
Fixed Rate
(1)
|
Value
|
||
Duncan
Energy Partners’ Revolver, due Feb. 2011
|
3
|
Sep.
2007 to Sep. 2010
|
Sep.
2010
|
2.67% to
4.62%
|
$175.0
million
|
||
(1) Amounts
receivable from or payable to the swap counterparties are settled every
three months (the “settlement
period”).
|
Resulting
|
Swap
Fair Value at
|
||||||||
Scenario
|
Classification
|
March
31, 2008
|
April
22, 2008
|
||||||
FV
assuming no change in underlying interest rates
|
Liability
|
$ | 9,049 | $ | 6,367 | ||||
FV
assuming 10% increase in underlying interest rates
|
Liability
|
8,094 | 5,158 | ||||||
FV
assuming 10% decrease in underlying interest rates
|
Liability
|
10,004 | 7,577 |
Resulting
|
Portfolio
Fair Value at
|
|||||||||
Scenario
|
Classification
|
March
31, 2008
|
April
22, 2008
|
|||||||
FV
assuming no change in underlying commodity prices
|
Asset
|
$ | 68,270 | $ | 59,903 | |||||
FV
assuming 10% increase in underlying commodity prices
|
Asset
|
90,357 | 87,659 | |||||||
FV
assuming 10% decrease in underlying commodity prices
|
Asset
|
47,409 | 32,146 |
Exhibit
Number
|
Exhibit*
|
2.1
|
Merger
Agreement, dated as of December 15, 2003, by and among Enterprise Products
Partners L.P., Enterprise Products GP, LLC, Enterprise Products Management
LLC, GulfTerra Energy Partners, L.P. and GulfTerra Energy Company, L.L.C.
(incorporated by reference to Exhibit 2.1 to Form 8-K filed December 15,
2003).
|
2.2
|
Amendment
No. 1 to Merger Agreement, dated as of August 31, 2004, by and among
Enterprise Products Partners L.P., Enterprise Products GP, LLC, Enterprise
Products Management LLC, GulfTerra Energy Partners, L.P. and GulfTerra
Energy Company, L.L.C. (incorporated by reference to Exhibit 2.1 to Form
8-K filed September 7, 2004).
|
2.3
|
Parent
Company Agreement, dated as of December 15, 2003, by and among Enterprise
Products Partners L.P., Enterprise Products GP, LLC, Enterprise Products
GTM, LLC, El Paso Corporation, Sabine River Investors I, L.L.C., Sabine
River Investors II, L.L.C., El Paso EPN Investments, L.L.C. and GulfTerra
GP Holding Company (incorporated by reference to Exhibit 2.2 to Form 8-K
filed December 15, 2003).
|
2.4
|
Amendment
No. 1 to Parent Company Agreement, dated as of April 19, 2004, by and
among Enterprise Products Partners L.P., Enterprise Products GP, LLC,
Enterprise Products GTM, LLC, El Paso Corporation, Sabine River Investors
I, L.L.C., Sabine River Investors II, L.L.C., El Paso EPN Investments,
L.L.C. and GulfTerra GP Holding Company (incorporated by reference to
Exhibit 2.1 to the Form 8-K filed April 21, 2004).
|
2.5
|
Purchase
and Sale Agreement (Gas Plants), dated as of December 15, 2003, by and
between El Paso Corporation, El Paso Field Services Management, Inc., El
Paso Transmission, L.L.C., El Paso Field Services Holding Company and
Enterprise Products Operating L.P. (incorporated by reference to Exhibit
2.4 to Form 8-K filed December 15, 2003).
|
3.1
|
Certificate
of Limited Partnership of Enterprise Products Partners L.P. (incorporated
by reference to Exhibit 3.6 to Form 10-Q filed November 8,
2007).
|
3.2
|
Fifth
Amended and Restated Agreement of Limited Partnership of Enterprise
Products Partners L.P., dated effective as of August 8, 2005 (incorporated
by reference to Exhibit 3.1 to Form 8-K filed August 10,
2005).
|
3.3
|
First
Amendment to Fifth Amended and Restated Partnership Agreement of
Enterprise Products Partners L.P. dated as of December 27, 2007
(incorporated by reference to Exhibit 3.1 to Form 8-K/A filed January 3,
2008).
|
3.4
|
Second
Amendment to Fifth Amended and Restated Partnership Agreement of
Enterprise Products Partners L.P. dated as of April 14, 2008 (incorporated
by reference to Exhibit 10.1 to Form 8-K filed April 16,
2008).
|
3.5
|
Fifth
Amended and Restated Limited Liability Company Agreement of Enterprise
Products GP, LLC, dated as of November 7, 2007 (incorporated by reference
to Exhibit 3.2 to Form 10-Q filed November 8, 2007).
|
3.6
|
Limited
Liability Company Agreement of Enterprise Products Operating LLC dated as
of June 30, 2007 (incorporated by reference to Exhibit 3.3 to Form 10-Q
filed on August 8, 2007).
|
3.7
|
Certificate
of Incorporation of Enterprise Products OLPGP, Inc., dated December 3,
2003 (incorporated by reference to Exhibit 3.5 to Form S-4 Registration
Statement, Reg. No. 333-121665, filed December 27,
2004).
|
3.8
|
Bylaws
of Enterprise Products OLPGP, Inc., dated December 8, 2003 (incorporated
by reference to Exhibit 3.6 to Form S-4 Registration Statement, Reg. No.
333-121665, filed December 27, 2004).
|
3.9
|
Certificate
of Limited Partnership of Duncan Energy Partners L.P. (incorporated by
reference to Exhibit 3.1 to Duncan Energy Partners L.P. Form S-1
Registration Statement, Reg. No. 333-138371, filed November 2,
2006).
|
3.10
|
Amended
and Restated Agreement of Limited Partnership of Duncan Energy Partners
L.P., dated February 5, 2007 (incorporated by reference to Exhibit
3.1 to Duncan Energy Partners L.P.’s Form 8-K/A filed February 5,
2007).
|
3.11
|
First
Amendment to Amended and Restated Partnership Agreement of Duncan Energy
Partners L.P. dated as of December 27, 2007 (incorporated by
reference to Exhibit 3.1 to Duncan Energy Partners L.P.’s Form 8-K/A filed
on January 3, 2008).
|
4.1
|
Form
of Common Unit certificate (incorporated by reference to Exhibit 4.1 to
Registration Statement on Form S-1/A; File No. 333-52537, filed July 21,
1998).
|
4.2
|
Indenture
dated as of March 15, 2000, among Enterprise Products Operating L.P., as
Issuer, Enterprise Products Partners L.P., as Guarantor, and First Union
National Bank, as Trustee (incorporated by reference to Exhibit 4.1 to
Form 8-K filed March 10, 2000).
|
4.3
|
First
Supplemental Indenture dated as of January 22, 2003, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wachovia Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.2 to Registration Statement on
Form S-4, Reg. No. 333-102776, filed January 28,
2003).
|
4.4
|
Second
Supplemental Indenture dated as of February 14, 2003, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wachovia Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.3 to Form 10-K filed March 31,
2003).
|
4.5
|
Third
Supplemental Indenture dated as of June 30, 2007, among Enterprise
Products Operating LLC, as Issuer, Enterprise Products Partners L.P., as
Guarantor, and U.S. Bank National Association, as successor Trustee
(incorporated by reference to Exhibit 4.55 to Form 10-Q filed on August 8,
2007) .
|
4.6
|
Amended
and Restated Revolving Credit Agreement dated as of November 19, 2007
among Enterprise Products Operating LLC, the financial institutions party
thereto as lenders, Wachovia Bank, National Association, as Administrative
Agent, Issuing Bank and Swingline Lender, Citibank, N.A. and JPMorgan
Chase Bank, as Co-Syndication Agents, and SunTrust Bank, Mizuho Corporate
Bank, Ltd. and The Bank of Nova Scotia, as Co-Documentation Agents
(incorporated by reference to Exhibit 10.1 to Form 8-K filed on November
20, 2007).
|
4.7
|
Amended
and Restated Guaranty Agreement dated as of November 19, 2007
executed by Enterprise Products Partners L.P. in favor of Wachovia Bank,
National Association, as Administrative Agent (incorporated by reference
to Exhibit 10.2 to Form 8-K filed on November 20,
2007).
|
4.8
|
Indenture
dated as of October 4, 2004, among Enterprise Products Operating L.P., as
Issuer, Enterprise Products Partners L.P., as Guarantor, and Wells Fargo
Bank, National Association, as Trustee (incorporated by reference to
Exhibit 4.1 to Form 8-K filed on October 6, 2004).
|
4.9
|
First
Supplemental Indenture dated as of October 4, 2004, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.2 to Form 8-K filed on October 6,
2004).
|
4.10
|
Second
Supplemental Indenture dated as of October 4, 2004, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.3 to Form 8-K filed on October 6,
2004).
|
4.11
|
Third
Supplemental Indenture dated as of October 4, 2004, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.4 to Form 8-K filed on October 6,
2004).
|
4.12
|
Fourth
Supplemental Indenture dated as of October 4, 2004, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.5 to Form 8-K filed on October 6,
2004).
|
4.13
|
Fifth
Supplemental Indenture dated as of March 2, 2005, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.2 to Form 8-K filed on March 3,
2005).
|
4.14
|
Sixth
Supplemental Indenture dated as of March 2, 2005, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.3 to Form 8-K filed on March 3,
2005).
|
4.15
|
Seventh
Supplemental Indenture dated as of June 1, 2005, among Enterprise Products
Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.46 to Form 10-Q filed November 4,
2005).
|
4.16
|
Eighth
Supplemental Indenture dated as of July 18, 2006 to Indenture dated
October 4, 2004 among Enterprise Products Operating L.P., as issuer,
Enterprise Products Partners L.P., as parent guarantor, and Wells Fargo
Bank, National Association, as trustee (incorporated by reference to
exhibit 4.2 to Form 8-K filed July 19, 2006).
|
4.17
|
Ninth
Supplemental Indenture, dated as of May 24, 2007, by and among
Enterprise Products Operating
L.P., as issuer, Enterprise Products Partners L.P., as parent guarantor,
and Wells Fargo Bank, National Association, as trustee (incorporated by
reference to Exhibit 4.2 to the Current Report on Form 8-K filed
by Enterprise Products Partners L.P. on May 24,
2007).
|
4.18
|
Tenth
Supplemental Indenture, dated as of June 30, 2007, by and among Enterprise
Products Operating LLC, as issuer, Enterprise Products Partners L.P., as
parent guarantor, and Wells Fargo Bank, National Association, as trustee
(incorporated by reference to Exhibit 4.54 to Form 10-Q filed August 8,
2007).
|
4.19
|
Eleventh
Supplemental Indenture, dated as of September 4, 2007, by and among
Enterprise Products Operating LLC, as issuer, Enterprise Products Partners
L.P., as parent guarantor, and Wells Fargo Bank, National Association, as
trustee (incorporated by reference to Exhibit 4.3 to Form 8-K filed on
September 5, 2007).
|
4.20
|
Twelfth
Supplemental Indenture, dated as of April 3, 2008, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.3 to Form 8-K filed April 3,
2008).
|
4.21
|
Thirteenth
Supplemental Indenture, dated as of April 3, 2008, among Enterprise
Products Operating L.P., as Issuer, Enterprise Products Partners L.P., as
Guarantor, and Wells Fargo Bank, National Association, as Trustee
(incorporated by reference to Exhibit 4.4 to Form 8-K filed April 3,
2008).
|
4.22
|
Global
Note representing $350 million principal amount of 6.375% Series B Senior
Notes due 2013 with attached Guarantee (incorporated by reference to
Exhibit 4.4 to Registration Statement on Form S-4, Reg. No. 333-102776,
filed January 28, 2003).
|
4.23
|
Global
Note representing $500 million principal amount of 6.875% Series B Senior
Notes due 2033 with attached Guarantee (incorporated by reference to
Exhibit 4.8 to Form 10-K filed March 31, 2003).
|
4.24
|
Global
Notes representing $450 million principal amount of 7.50% Senior Notes due
2011 (incorporated by reference to Exhibit 4.1 to Form 8-K filed January
25, 2001).
|
4.25
|
Global
Note representing $500 million principal amount of 4.000% Series B Senior
Notes due 2007 with attached Guarantee (incorporated by reference to
Exhibit 4.14 to Form S-3 Registration Statement Reg. No. 333-123150 filed
on March 4, 2005).
|
4.26
|
Global
Note representing $500 million principal amount of 5.600% Series B Senior
Notes due 2014 with attached Guarantee (incorporated by reference to
Exhibit 4.17 to Form S-3 Registration Statement Reg. No. 333-123150 filed
on March 4, 2005).
|
4.27
|
Global
Note representing $150 million principal amount of 5.600% Series B Senior
Notes due 2014 with attached Guarantee (incorporated by reference to
Exhibit 4.18 to Form S-3 Registration Statement Reg. No. 333-123150 filed
on March 4, 2005).
|
4.28
|
Global
Note representing $350 million principal amount of 6.650% Series B Senior
Notes due 2034 with attached Guarantee (incorporated by reference to
Exhibit 4.19 to Form S-3 Registration Statement Reg. No. 333-123150 filed
on March 4, 2005).
|
4.29
|
Global
Note representing $500 million principal amount of 4.625% Series B Senior
Notes due 2009 with attached Guarantee (incorporated by reference to
Exhibit 4.27 to Form 10-K for the year ended December 31, 2004 filed on
March 15, 2005).
|
4.30
|
Global
Note representing $250,000,000 principal amount of 5.00% Series B Senior
Notes due 2015 with attached Guarantee (incorporated by reference to
Exhibit 4.31 to Form 10-Q filed on November 4, 2005).
|
4.31
|
Global
Note representing $250,000,000 principal amount of 5.75% Series B Senior
Notes due 2035 with attached Guarantee (incorporated by reference to
Exhibit 4.32 to Form 10-Q filed on November 4, 2005).
|
4.32
|
Global
Note representing $500,000,000 principal amount of 4.95% Senior Notes due
2010 with attached Guarantee (incorporated by reference to Exhibit 4.47 to
Form 10-Q filed November 4, 2005).
|
4.33
|
Form
of Junior Note, including Guarantee (incorporated by reference to Exhibit
4.3 to Form 8-K filed July 19, 2006).
|
4.34
|
Global
Note representing $800,000,000 principal amount of 6.30% Senior Notes due
2017 with attached Guarantee (incorporated by reference to Exhibit 4.38 to
Form 10-Q filed November 8, 2007).
|
4.35
|
Form
of Global Note representing $400,000,000 principal amount of 5.65% Senior
Notes due 2013 with attached Guarantee (incorporated by reference to
Exhibit 4.3 to Form 8-K filed April 3, 2008).
|
4.36
|
Form
of Global Note representing $700,000,000 principal amount of 6.55% Senior
Notes due 2019 with attached Guarantee (incorporated by reference to
Exhibit 4.4 to Form 8-K filed April 3, 2008).
|
4.37
|
Amended
and Restated Credit Agreement dated as of June 29, 2005, among
Cameron Highway Oil Pipeline Company, the Lenders party thereto, and
SunTrust Bank, as Administrative Agent and Collateral Agent (incorporated
by reference to Exhibit 4.1 to Form 8-K filed on July 1,
2005).
|
4.38
|
Replacement
Capital Covenant, dated May 24, 2007, executed by Enterprise Products
Operating L.P. and Enterprise Products Partners L.P. in favor of the
covered debtholders described therein (incorporated by reference to
Exhibit 99.1 to the Current Report on Form 8-K filed by
Enterprise Products Partners L.P. on May 24,
2007).
|
4.39
|
First
Amendment to Replacement Capital Covenant dated August 25, 2006,
executed by Enterprise Products Operating L.P. in favor of the covered
debtholders described therein (incorporated by reference to Exhibit 99.2
to Form 8-K filed August 25, 2006).
|
4.40
|
Purchase
Agreement, dated as of July 12, 2006 between Cerrito Gathering Company,
Ltd., Cerrito Gas Marketing, Ltd., Encinal Gathering, Ltd., as Sellers,
Lewis Energy Group, L.P. as Guarantor, and Enterprise Products Partners
L.P., as buyer (incorporated by reference to Exhibit 4.6 to Form 10-Q
filed August 8, 2006).
|
10.1***
|
Amended
and Restated Enterprise Products 2008 Long-Term Incentive
Plan (incorporated by reference to Exhibit 4.1 to the
Form S-8 filed on May 6, 2008).
|
10.2***
|
Form
of Option Grant Award under Enterprise Products 2008 Long-Term Incentive
Plan (incorporated by reference to Exhibit 4.3 to the Form S-8
filed on May 6, 2008).
|
10.3***
|
Form
of Restricted Unit Grant Award under Enterprise Products 2008 Long-Term
Incentive Plan (incorporated by reference to Exhibit 4.2 to the
Form S-8 filed on May 6, 2008).
|
10.4#***
|
Form
of Option Grant Award under Enterprise Products 1998 Long-Term Incentive
Plan for awards issued after May 7, 2008.
|
10.5#***
|
Amendment
to Form of Option Grant Award under Enterprise Products 1998 Long-Term
Incentive Plan for awards issued after April 10, 2007 but before May 7,
2008.
|
10.6***
|
Enterprise
Unit L.P. Agreement of Limited Partnership dated February 20, 2008
(incorporated by reference to Exhibit 10.1 to Form 8-K filed February 26,
2008).
|
31.1#
|
Sarbanes-Oxley
Section 302 certification of Michael A. Creel for Enterprise Products
Partners L.P. for the March 31, 2008 quarterly report on Form
10-Q.
|
31.2#
|
Sarbanes-Oxley
Section 302 certification of W. Randall Fowler for Enterprise Products
Partners L.P. for the March 31, 2008 quarterly report on Form
10-Q.
|
32.1#
|
Section
1350 certification of Michael A. Creel for the March 31,
2008 quarterly report on Form 10-Q.
|
32.2#
|
Section
1350 certification of W. Randall Fowler for the March 31,
2008 quarterly report on Form
10-Q.
|
*
|
With
respect to any exhibits incorporated by reference to any Exchange Act
filings, the Commission file number for Enterprise Products Partners L.P.
and Duncan Energy Partners L.P. are 1-14323 and 1-33266,
respectively.
|
***
|
Identifies
management contract and compensatory plan arrangements.
|
#
|
Filed
with this report.
|
ENTERPRISE
PRODUCTS PARTNERS L.P.
|
|||||
(A
Delaware Limited Partnership)
|
|||||
By: Enterprise
Products GP, LLC,
as
General Partner
|
|||||
By: ___/s/
Michael J. Knesek___________________
|
|||||
Name: Michael
J. Knesek
|
|||||
Title: Senior
Vice President, Controller
and
Principal Accounting Officer
of
the general partner
|