Enterprise Reports 2021 Results
Enterprise Products Partners L.P. (NYSE: EPD) reported a net income of $4.6 billion for 2021, up from $3.8 billion in 2020, with a fully diluted EPS rising to $2.10. Distributable cash flow (DCF) increased to $6.6 billion, covering distributions at 1.7 times. Despite facing non-cash asset impairment charges of $233 million, the company achieved record gross operating margins across three segments. The fourth quarter saw operational records in natural gas transportation and ethylene exports. Noteworthy, Enterprise plans to acquire Navitas Midstream to enhance its natural gas processing capabilities.
- Net income increased to $4.6 billion in 2021 from $3.8 billion in 2020.
- Distributable cash flow reached $6.6 billion, a slight increase from $6.4 billion in 2020.
- Cash distributions declared increased to $1.8150 per unit, marking 23 years of growth.
- Free cash flow surged to $6.3 billion in 2021 compared to $2.7 billion in 2020.
- Acquisition of Navitas Midstream planned, enhancing natural gas operations.
- Non-cash asset impairment charges of $233 million impacted earnings.
- Fourth quarter natural gas pipelines gross operating margin decreased to $195 million from $226 million year-over-year.
- NGL pipeline transportation volumes fell to 3.5 million BPD in Q4 2021.
Year Ended 2021 Results
Enterprise reported net income attributable to common unitholders for 2021 of
Distributable cash flow (“DCF”) was
Net cash flow provided by operating activities, or cash flow from operations (“CFFO”), was
Free cash flow (“FCF”) increased to
“We are extremely proud and grateful for the teamwork and contribution of our 7,000 employees to Enterprise’s record 2021,” said A. J. “Jim”
“During 2021, driven by the rebound in the global economy, Enterprise reported five operational records. These included ethane marine terminal exports, natural gas transportation volumes, propylene production and refined product and petrochemical transportation volumes. Entering 2022, we expect a continuation in the global economic recovery and growth in crude oil, natural gas and NGL production in
Fourth Quarter and Full Year 2021 Financial Highlights
|
Three Months Ended
|
Year Ended
|
||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
($ in millions, except per unit amounts) |
|
|
|
|
||||
Operating income |
$ |
1,404 |
$ |
708 |
$ |
6,104 |
$ |
5,035 |
Net income (1) |
$ |
1,065 |
$ |
366 |
$ |
4,755 |
$ |
3,886 |
Fully diluted earnings per common unit (1) |
$ |
0.47 |
$ |
0.15 |
$ |
2.10 |
$ |
1.71 |
CFFO (2) |
$ |
2,125 |
$ |
1,600 |
$ |
8,513 |
$ |
5,892 |
Total gross operating margin (3) |
$ |
2,087 |
$ |
2,063 |
$ |
8,562 |
$ |
8,102 |
Adjusted EBITDA (3) |
$ |
2,112 |
$ |
2,056 |
$ |
8,381 |
$ |
8,056 |
FCF (3) |
$ |
1,723 |
$ |
1,020 |
$ |
6,297 |
$ |
2,670 |
DCF (3) |
$ |
1,659 |
$ |
1,629 |
$ |
6,608 |
$ |
6,407 |
(1) |
Net income and fully diluted earnings per common unit for the fourth quarters of 2021 and 2020 include non-cash asset impairment and related charges of approximately |
|
(2) |
CFFO includes the impact of timing of cash receipts and payments related to operations. For the fourth quarter of 2021, the net effect of changes in operating accounts, which are a component of CFFO, was a net increase of |
|
(3) |
Total gross operating margin, adjusted earnings before interest, taxes, depreciation and amortization (“Adjusted EBITDA”), FCF and DCF are non-generally accepted accounting principle (“non-GAAP”) financial measures that are defined and reconciled later in this press release. |
-
Enterprise increased its cash distribution to
per common unit with respect to the fourth quarter of 2021, which was a 3.3 percent increase compared to the distribution declared with respect to the fourth quarter of 2020. The distribution will be paid on$0.46 5February 11, 2022 to common unitholders of record as of the close of business onJanuary 31, 2022 .
-
DCF for the fourth quarter of 2021 was
, which provided 1.6 times coverage of the$1.7 billion per common unit cash distribution. Enterprise retained$0.46 5 of distributable cash flow in the fourth quarter of 2021.$639 million
-
CFFO for the fourth quarter of 2021 was
compared to$2.1 billion for the same quarter in 2020, including changes to working capital accounts, which were a net increase of$1.6 billion and a net decrease of$320 million for the fourth quarters of 2021 and 2020, respectively.$76 million
-
During the fourth quarter of 2021, Enterprise purchased
of its common units in the open market, bringing the total amount of common unit buybacks during 2021 to$125 million . In addition, the partnership’s distribution reinvestment and employee unit purchase plans purchased$200 million of Enterprise common units on the open market during the fourth quarter of 2021.$37 million
-
Capital investments in the fourth quarter of 2021 were
, which included$424 million of sustaining capital expenditures. Total capital investments for 2021 were$99 million , including$2.2 billion of investments in growth capital projects and$1.8 billion of sustaining capital expenditures.$430 million
Fourth Quarter and Full Year 2021 Volume Highlights
|
Three Months Ended
|
Year Ended
|
||
|
2021 |
2020 |
2021 |
2020 |
NGL, crude oil, refined products & petrochemical pipeline volumes (million BPD) |
6.5 |
6.5 |
6.4 |
6.6 |
Marine terminal volumes (million BPD) |
1.5 |
1.6 |
1.5 |
1.7 |
Natural gas pipeline volumes (TBtus/d) |
14.6 |
13.7 |
14.2 |
13.4 |
NGL fractionation volumes (MBPD) |
1,327 |
1,316 |
1,253 |
1,359 |
Propylene plant production volumes (MBPD) |
105 |
104 |
99 |
89 |
Fee-based natural gas processing volumes (Bcf/d) |
4.0 |
4.2 |
4.1 |
4.3 |
Equity NGL production volumes (MBPD) |
158 |
143 |
167 |
151 |
As used in this press release, “NGL” means natural gas liquids, “LNG” means liquefied natural gas, “LPG” means liquefied petroleum gas, “BPD” means barrels per day, “MBPD” means thousand barrels per day, “MMcf/d” means million cubic feet per day, “Bcf/d” means billion cubic feet per day, “BBtus/d” means billion British thermal units per day and “TBtus/d” means trillion British thermal units per day. |
“Enterprise finished 2021 with a solid fourth quarter. Our quarterly results were driven by another strong quarter from our petrochemical services business, higher natural gas processing margins, an increase in equity NGL production, the continuing recovery in crude oil pipeline volumes to near pre-COVID levels, and record natural gas pipeline volumes,” stated
“We completed construction and began commercial operations for approximately
“We were excited to announce the agreement for Enterprise to acquire
Review of Fourth Quarter 2021 Segment Performance
Enterprise reported total gross operating margin of
NGL Pipelines & Services – Gross operating margin for the NGL Pipelines & Services segment was
Enterprise’s natural gas processing and related NGL marketing business reported gross operating margin of
Total fee-based processing volumes were 4.0 Bcf/d in the fourth quarter of 2021 compared to 4.2 Bcf/d in the fourth quarter of 2020. Equity NGL production this quarter increased to 158 MBPD for the fourth quarter of 2021 from 143 MBPD in the same quarter of 2020 primarily due to increases attributable to our plants in the Permian
Gross operating margin from the partnership’s NGL pipelines and storage business was
Certain of Enterprise’s NGL pipelines, including the Mid-America and Seminole NGL Pipeline Systems, Chaparral NGL Pipeline, and Shin Oak NGL Pipeline, serve the
Enterprise’s
Gross operating margin from the partnership’s NGL fractionation business increased 27 percent, or
Gross operating margin from Enterprise’s NGL fractionation complex in
Crude Oil Pipelines & Services – Gross operating margin from the Crude Oil Pipelines & Services segment was
Gross operating margin from Enterprise’s
Higher crude oil terminal revenues from the partnership’s
Gross operating margin from crude oil activities at EHT located on the Houston Ship Channel for the fourth quarter of 2021 decreased
Natural Gas Pipelines & Services – Gross operating margin for the Natural Gas Pipelines & Services segment was
Enterprise’s
Gross operating margin from the Texas Intrastate System decreased
Enterprise’s Acadian Gas System and Haynesville Gathering System reported a combined
Petrochemical & Refined Products Services – Gross operating margin for the Petrochemical & Refined Products Services segment increased 14 percent, to
The partnership’s propylene production and related businesses reported a
Gross operating margin from ethylene exports and related activities increased
Gross operating margin from Enterprise’s octane enhancement, isobutane dehydrogenation (“iBDH”) and related operations increased
Enterprise’s refined products pipeline and related activities reported a
Capitalization
Total debt principal outstanding at
Capital Investments
Total capital investments in the fourth quarter of 2021 were
For 2022, we expect growth capital investments to be approximately
2021 K-1 Tax Packages
The Enterprise K-1 tax packages are expected to be made available online through our website at www.enterpriseproducts.com on or before
Conference Call to Discuss Fourth Quarter 2021 Earnings
Enterprise will host a conference call today to discuss fourth quarter 2021 earnings. The call will be broadcast live over the Internet beginning at
Use of Non-GAAP Financial Measures
This press release and accompanying schedules include the non-GAAP financial measures of total gross operating margin, FCF, DCF and Adjusted EBITDA. The accompanying schedules provide definitions of these non-GAAP financial measures and reconciliations to their most directly comparable financial measure calculated and presented in accordance with GAAP. Our non-GAAP financial measures should not be considered as alternatives to GAAP measures such as net income, operating income, net cash flow provided by operating activities or any other measure of financial performance calculated and presented in accordance with GAAP. Our non-GAAP financial measures may not be comparable to similarly titled measures of other companies because they may not calculate such measures in the same manner as we do.
Company Information and Use of Forward-Looking Statements
This press release includes forward-looking statements. Except for the historical information contained herein, the matters discussed in this press release are forward-looking statements that involve certain risks and uncertainties, such as the partnership’s expectations regarding future results, capital expenditures, project completions, liquidity and financial market conditions. These risks and uncertainties include, among other things, direct and indirect effects of the COVID-19 pandemic, insufficient cash from operations, adverse market conditions, governmental regulations and other factors discussed in Enterprise’s filings with the
Exhibit A |
||||||||||||
Condensed Statements of Consolidated Operations – UNAUDITED |
||||||||||||
($ in millions, except per unit amounts) |
|
|
||||||||||
|
For the Three Months
|
For the Year
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Revenues |
$ |
11,370.2 |
|
$ |
7,044.2 |
|
$ |
40,806.9 |
|
$ |
27,199.7 |
|
Costs and expenses: |
|
|
|
|
||||||||
Operating costs and expenses |
|
10,048.7 |
|
|
6,369.2 |
|
|
35,077.3 |
|
|
22,371.1 |
|
General and administrative costs |
|
54.2 |
|
|
56.8 |
|
|
209.3 |
|
|
219.6 |
|
Total costs and expenses |
|
10,102.9 |
|
|
6,426.0 |
|
|
35,286.6 |
|
|
22,590.7 |
|
Equity in income of unconsolidated affiliates |
|
136.2 |
|
|
90.0 |
|
|
583.4 |
|
|
426.1 |
|
Operating income |
|
1,403.5 |
|
|
708.2 |
|
|
6,103.7 |
|
|
5,035.1 |
|
Other income (expense): |
|
|
|
|
||||||||
Interest expense |
|
(328.2 |
) |
|
(329.2 |
) |
|
(1,283.0 |
) |
|
(1,287.4 |
) |
Other, net |
|
2.0 |
|
|
1.2 |
|
|
4.6 |
|
|
13.7 |
|
Total other expense, net |
|
(326.2 |
) |
|
(328.0 |
) |
|
(1,278.4 |
) |
|
(1,273.7 |
) |
Income before income taxes |
|
1,077.3 |
|
|
380.2 |
|
|
4,825.3 |
|
|
3,761.4 |
|
Benefit from (provision for) income taxes |
|
(12.7 |
) |
|
(14.3 |
) |
|
(70.0 |
) |
|
124.3 |
|
Net income |
|
1,064.6 |
|
|
365.9 |
|
|
4,755.3 |
|
|
3,885.7 |
|
Net income attributable to noncontrolling interests |
|
(35.3 |
) |
|
(27.7 |
) |
|
(117.6 |
) |
|
(110.1 |
) |
Net income attributable to preferred units |
|
(0.9 |
) |
|
(0.9 |
) |
|
(3.6 |
) |
|
(0.9 |
) |
Net income attributable to common unitholders |
$ |
1,028.4 |
|
$ |
337.3 |
|
$ |
4,634.1 |
|
$ |
3,774.7 |
|
Per common unit data (fully diluted): |
|
|
|
|
||||||||
Earnings per common unit |
$ |
0.47 |
|
$ |
0.15 |
|
$ |
2.10 |
|
$ |
1.71 |
|
Average common units outstanding (in millions) |
|
2,200.4 |
|
|
2,201.4 |
|
|
2,203.3 |
|
|
2,202.2 |
|
|
|
|
|
|
||||||||
Supplemental financial data: |
|
|
|
|
||||||||
Net cash flow provided by operating activities |
$ |
2,125.2 |
|
$ |
1,599.9 |
|
$ |
8,512.5 |
|
$ |
5,891.5 |
|
Cash used in investing activities |
$ |
413.1 |
|
$ |
556.5 |
|
$ |
2,134.6 |
|
$ |
3,120.7 |
|
Cash used in financing activities |
$ |
1,105.5 |
|
$ |
1,016.4 |
|
$ |
4,571.3 |
|
$ |
2,022.7 |
|
Total debt principal outstanding at end of period |
$ |
29,821.4 |
|
$ |
30,146.4 |
|
$ |
29,821.4 |
|
$ |
30,146.4 |
|
|
|
|
|
|
||||||||
Non-GAAP Distributable Cash Flow (1) |
$ |
1,659.4 |
|
$ |
1,628.8 |
|
$ |
6,608.4 |
|
$ |
6,406.7 |
|
Non-GAAP Adjusted EBITDA (2) |
$ |
2,112.3 |
|
$ |
2,055.6 |
|
$ |
8,381.3 |
|
$ |
8,055.7 |
|
Non-GAAP Free Cash Flow (3) |
$ |
1,722.9 |
|
$ |
1,019.6 |
|
$ |
6,296.6 |
|
$ |
2,670.4 |
|
Gross operating margin by segment: |
|
|
|
|
||||||||
NGL Pipelines & Services |
$ |
1,109.0 |
|
$ |
1,144.2 |
|
$ |
4,315.9 |
|
$ |
4,182.4 |
|
Crude Oil Pipelines & Services |
|
437.9 |
|
|
428.2 |
|
|
1,679.9 |
|
|
1,997.3 |
|
Natural Gas Pipelines & Services |
|
195.0 |
|
|
225.5 |
|
|
1,155.5 |
|
|
926.6 |
|
Petrochemical & Refined Products Services |
|
338.1 |
|
|
296.8 |
|
|
1,357.2 |
|
|
1,081.8 |
|
Total segment gross operating margin (4) |
|
2,080.0 |
|
|
2,094.7 |
|
|
8,508.5 |
|
|
8,188.1 |
|
Net adjustment for shipper make-up rights (5) |
|
7.4 |
|
|
(31.6 |
) |
|
53.8 |
|
|
(85.7 |
) |
Non-GAAP total gross operating margin (6) |
$ |
2,087.4 |
|
$ |
2,063.1 |
|
$ |
8,562.3 |
|
$ |
8,102.4 |
|
(1) |
See Exhibit E for reconciliation to GAAP net cash flow provided by operating activities. |
|
(2) |
See Exhibit F for reconciliation to GAAP net cash flow provided by operating activities. |
|
(3) |
See Exhibit D for reconciliation to GAAP net cash flow provided by operating activities. |
|
(4) |
Within the context of this table, total segment gross operating margin represents a subtotal and corresponds to measures similarly titled within the financial statement footnotes provided in our quarterly and annual filings with the |
|
(5) |
Gross operating margin by segment for NGL Pipelines & Services and Crude Oil Pipelines & Services reflects adjustments for non-refundable deferred transportation revenues relating to the make-up rights of committed shippers on certain major pipeline projects. These adjustments are included in managements’ evaluation of segment results. However, these adjustments are excluded from non-GAAP total gross operating margin in compliance with guidance from the |
|
(6) |
See Exhibit G for reconciliation to GAAP total operating income. |
|
|
Exhibit B |
||
Selected Operating Data – UNAUDITED |
|
|
||
|
|
|
||
|
For the Three Months
|
For the Year
|
||
|
2021 |
2020 |
2021 |
2020 |
Selected operating data: (1) |
|
|
|
|
NGL Pipelines & Services, net: |
|
|
|
|
NGL pipeline transportation volumes (MBPD) |
3,484 |
3,654 |
3,412 |
3,589 |
NGL marine terminal volumes (MBPD) |
651 |
800 |
658 |
722 |
NGL fractionation volumes (MBPD) |
1,327 |
1,316 |
1,253 |
1,359 |
Equity NGL production volumes (MBPD) (2) |
158 |
143 |
167 |
151 |
Fee-based natural gas processing volumes (MMcf/d) (3,4) |
4,029 |
4,238 |
4,057 |
4,285 |
Crude Oil Pipelines & Services, net: |
|
|
|
|
Crude oil pipeline transportation volumes (MBPD) |
2,322 |
2,005 |
2,088 |
2,166 |
Crude oil marine terminal volumes (MBPD) |
649 |
529 |
645 |
724 |
Natural Gas Pipelines & Services, net: |
|
|
|
|
Natural gas pipeline transportation volumes (BBtus/d) (5) |
14,564 |
13,715 |
14,249 |
13,421 |
Petrochemical & Refined Products Services, net: |
|
|
|
|
Propylene production volumes (MBPD) |
105 |
104 |
99 |
89 |
Butane isomerization volumes (MBPD) |
86 |
109 |
85 |
96 |
Standalone DIB processing volumes (MBPD) |
151 |
151 |
154 |
127 |
Octane enhancement and related plant sales volumes (MBPD) (6) |
32 |
41 |
33 |
35 |
Pipeline transportation volumes, primarily refined products and petrochemicals (MBPD) |
704 |
867 |
890 |
802 |
Refined products and petrochemicals marine terminal volumes (MBPD) (7) |
207 |
297 |
234 |
262 |
Total, net: |
|
|
|
|
NGL, crude oil, petrochemical and refined products pipeline transportation volumes (MBPD) |
6,510 |
6,526 |
6,390 |
6,557 |
Natural gas pipeline transportation volumes (BBtus/d) |
14,564 |
13,715 |
14,249 |
13,421 |
Equivalent pipeline transportation volumes (MBPD) (8) |
10,343 |
10,135 |
10,140 |
10,089 |
NGL, crude oil, refined products and petrochemical marine terminal volumes (MBPD) |
1,507 |
1,626 |
1,537 |
1,708 |
(1) |
Operating rates are reported on a net basis, which takes into account our ownership interests in certain joint ventures, and include volumes for newly constructed assets from the related in-service dates and for recently purchased assets from the related acquisition dates. |
|
(2) |
Represents the NGL volumes we earn and take title to in connection with our processing activities. |
|
(3) |
Volumes reported correspond to the revenue streams earned by our gas plants. “MMcf/d” means million cubic feet per day. |
|
(4) |
Fee-based natural gas processing volumes are measured at either the wellhead or plant inlet in MMcf/d. |
|
(5) |
“BBtus/d” means billion British thermal units per day. |
|
(6) |
Reflects aggregate sales volumes for our octane additive and isobutane dehydrogenation (“iBDH”) facilities located at our |
|
(7) |
In addition to exports of refined products, these amounts include export volumes at our ethylene export terminal. |
|
(8) |
Represents total NGL, crude oil, refined products and petrochemical transportation volumes plus equivalent energy volumes where 3.8 million British thermal units (“MMBtus”) of natural gas transportation volumes are equivalent to one barrel of NGLs transported. |
Exhibit C | ||||||||
Selected Commodity Price Information – UNAUDITED | ||||||||
|
|
|
|
|
|
Polymer |
Refinery |
|
|
Natural |
|
|
Normal |
|
Natural |
Grade |
Grade |
|
Gas, |
Ethane, |
Propane, |
Butane, |
Isobutane, |
Gasoline, |
Propylene, |
Propylene, |
|
$/MMBtu (1) |
$/gallon (2) |
$/gallon (2) |
$/gallon (2) |
$/gallon (2) |
$/gallon (2) |
$/pound (3) |
$/pound (3) |
2020 by quarter: |
|
|
|
|
|
|
|
|
First Quarter |
|
|
|
|
|
|
|
|
Second Quarter |
|
|
|
|
|
|
|
|
Third Quarter |
|
|
|
|
|
|
|
|
Fourth Quarter |
|
|
|
|
|
|
|
|
2020 Averages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2021 by quarter: |
|
|
|
|
|
|
|
|
First Quarter |
|
|
|
|
|
|
|
|
Second Quarter |
|
|
|
|
|
|
|
|
Third Quarter |
|
|
|
|
|
|
|
|
Fourth Quarter |
|
|
|
|
|
|
|
|
2021 Averages |
|
|
|
|
|
|
|
|
(1) |
Natural gas prices are based on Henry-Hub Inside FERC commercial index prices as reported by Platts, which is a division of S&P Global, Inc. |
|
(2) |
NGL prices for ethane, propane, normal butane, isobutane and natural gasoline are based on Mont Belvieu Non-TET commercial index prices as reported by |
|
(3) |
Polymer grade propylene prices represent average contract pricing for such product as reported by IHS. Refinery grade propylene prices represent weighted-average spot prices for such product as reported by IHS. |
|
WTI |
|
|
LLS |
|
Crude Oil, |
Crude Oil, |
Crude Oil |
Crude Oil, |
|
$/barrel (1) |
$/barrel (2) |
$/barrel (2) |
$/barrel (3) |
2020 by quarter: |
|
|
|
|
First Quarter |
|
|
|
|
Second Quarter |
|
|
|
|
Third Quarter |
|
|
|
|
Fourth Quarter |
|
|
|
|
2020 Averages |
|
|
|
|
|
|
|
|
|
2021 by quarter: |
|
|
|
|
First Quarter |
|
|
|
|
Second Quarter |
|
|
|
|
Third Quarter |
|
|
|
|
Fourth Quarter |
|
|
|
|
2021 Averages |
|
|
|
|
(1) |
West Texas Intermediate (“WTI”) prices are based on commercial index prices at |
|
(2) |
|
|
(3) |
Light Louisiana Sweet (“LLS”) prices are based on commercial index prices as reported by Platts. |
The weighted-average indicative market price for NGLs (based on prices for such products at
|
Exhibit D |
|||||||||||
Free Cash Flow – UNAUDITED |
||||||||||||
($ in millions) |
|
|
|
|
||||||||
|
For the Three Months
|
For the Year
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Free Cash Flow (“FCF”) |
|
|
|
|
||||||||
Net cash flow provided by operating activities (GAAP) |
$ |
2,125.2 |
|
$ |
1,599.9 |
|
$ |
8,512.5 |
|
$ |
5,891.5 |
|
Adjustments to reconcile net cash flow provided by operating activities to FCF (addition or subtraction indicated by sign): |
|
|
|
|
||||||||
Cash used in investing activities |
|
(413.1 |
) |
|
(556.5 |
) |
|
(2,134.6 |
) |
|
(3,120.7 |
) |
Cash contributions from noncontrolling interests |
|
49.4 |
|
|
9.7 |
|
|
72.4 |
|
|
30.9 |
|
Cash distributions paid to noncontrolling interests |
|
(38.6 |
) |
|
(33.5 |
) |
|
(153.7 |
) |
|
(131.3 |
) |
FCF (non-GAAP) |
$ |
1,722.9 |
|
$ |
1,019.6 |
|
$ |
6,296.6 |
|
$ |
2,670.4 |
|
FCF is a measure of how much cash a business generates after accounting for capital expenditures such as plants or pipelines. We believe that FCF is important to traditional investors since it reflects the amount of cash available for reducing debt, investing in additional capital projects and/or paying distributions. Since we partner with other companies to fund certain capital projects of our consolidated subsidiaries, our determination of FCF appropriately reflects the amount of cash contributed from and distributed to noncontrolling interests.
Exhibit E |
||||||||||||
Distributable Cash Flow – UNAUDITED |
||||||||||||
($ in millions) |
|
|
||||||||||
|
For the Three Months
|
For the Year
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Distributable Cash Flow (“DCF”) |
|
|
|
|
||||||||
Net income attributable to common unitholders (GAAP) |
$ |
1,028.4 |
|
$ |
337.3 |
|
$ |
4,634.1 |
|
$ |
3,774.7 |
|
Adjustments to net income attributable to common unitholders to derive DCF (addition or subtraction indicated by sign): |
|
|
|
|
||||||||
Depreciation, amortization and accretion expenses |
|
546.1 |
|
|
526.8 |
|
|
2,139.8 |
|
|
2,071.9 |
|
Cash distributions received from unconsolidated affiliates |
|
143.0 |
|
|
151.8 |
|
|
590.1 |
|
|
614.1 |
|
Equity in income of unconsolidated affiliates |
|
(136.2 |
) |
|
(90.0 |
) |
|
(583.4 |
) |
|
(426.1 |
) |
Asset impairment charges |
|
119.9 |
|
|
800.2 |
|
|
232.8 |
|
|
890.6 |
|
Change in fair market value of derivative instruments |
|
58.9 |
|
|
(25.6 |
) |
|
(27.4 |
) |
|
(79.3 |
) |
Deferred income tax expense (benefit) |
|
6.7 |
|
|
1.4 |
|
|
39.8 |
|
|
(147.6 |
) |
Sustaining capital expenditures (1) |
|
(99.2 |
) |
|
(67.6 |
) |
|
(430.1 |
) |
|
(293.6 |
) |
Other, net (2) |
|
(14.4 |
) |
|
(9.9 |
) |
|
(126.8 |
) |
|
22.5 |
|
Operational DCF |
|
1,653.2 |
|
|
1,624.4 |
|
|
6,468.9 |
|
|
6,427.2 |
|
Proceeds from asset sales |
|
6.2 |
|
|
4.4 |
|
|
64.3 |
|
|
12.8 |
|
Monetization of interest rate derivative instruments accounted for as cash flow hedges |
|
– |
|
|
– |
|
|
75.2 |
|
|
(33.3 |
) |
DCF (non-GAAP) |
|
1,659.4 |
|
|
1,628.8 |
|
|
6,608.4 |
|
|
6,406.7 |
|
Adjustments to reconcile DCF with net cash flow provided by operating activities (addition or subtraction indicated by sign): |
|
|
|
|
||||||||
Net effect of changes in operating accounts, as applicable |
|
319.6 |
|
|
(75.5 |
) |
|
1,366.7 |
|
|
(767.5 |
) |
Sustaining capital expenditures |
|
99.2 |
|
|
67.6 |
|
|
430.1 |
|
|
293.6 |
|
Other, net |
|
47.0 |
|
|
(21.0 |
) |
|
107.3 |
|
|
(41.3 |
) |
Net cash flow provided by operating activities (GAAP) |
$ |
2,125.2 |
|
$ |
1,599.9 |
|
$ |
8,512.5 |
|
$ |
5,891.5 |
|
(1) |
Sustaining capital expenditures are capital expenditures (as defined by GAAP) resulting from improvements to and major renewals of existing assets. Such expenditures serve to maintain existing operations but do not generate additional revenues. |
|
(2) |
The year ended |
DCF is an important non-GAAP liquidity measure for our common unitholders since it serves as an indicator of our success in providing a cash return on investment. Specifically, this liquidity measure indicates to investors whether or not we are generating cash flows at a level that can sustain or support an increase in our quarterly cash distributions. DCF is also a quantitative standard used by the investment community with respect to publicly traded partnerships because the value of a partnership unit is, in part, measured by its yield, which is based on the amount of cash distributions a partnership can pay to a common unitholder.
|
|
Exhibit F |
||||||||||
Adjusted EBITDA - UNAUDITED |
||||||||||||
($ in millions) |
|
|
|
|||||||||
|
For the Three Months
|
For the Year
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Net income (GAAP) |
$ |
1,064.6 |
|
$ |
365.9 |
|
$ |
4,755.3 |
|
$ |
3,885.7 |
|
Adjustments to net income to derive Adjusted EBITDA (addition or subtraction indicated by sign): |
|
|
|
|
||||||||
Depreciation, amortization and accretion in costs and expenses (1) |
|
524.1 |
|
|
512.1 |
|
|
2,055.4 |
|
|
2,009.7 |
|
Interest expense, including related amortization |
|
328.2 |
|
|
329.2 |
|
|
1,283.0 |
|
|
1,287.4 |
|
Cash distributions received from unconsolidated affiliates |
|
143.0 |
|
|
151.8 |
|
|
590.1 |
|
|
614.1 |
|
Equity in income of unconsolidated affiliates |
|
(136.2 |
) |
|
(90.0 |
) |
|
(583.4 |
) |
|
(426.1 |
) |
Asset impairment charges |
|
119.9 |
|
|
800.2 |
|
|
232.8 |
|
|
890.6 |
|
Provision for (benefit from) income taxes |
|
12.7 |
|
|
14.3 |
|
|
70.0 |
|
|
(124.3 |
) |
Change in fair market value of commodity derivative instruments |
|
58.9 |
|
|
(25.6 |
) |
|
(27.4 |
) |
|
(79.3 |
) |
Other, net |
|
(2.9 |
) |
|
(2.3 |
) |
|
5.5 |
|
|
(2.1 |
) |
Adjusted EBITDA (non-GAAP) |
|
2,112.3 |
|
|
2,055.6 |
|
|
8,381.3 |
|
|
8,055.7 |
|
Adjustments to reconcile Adjusted EBITDA to net cash flow provided by operating activities (addition or subtraction indicated by sign): |
|
|
|
|
||||||||
Interest expense, including related amortization |
|
(328.2 |
) |
|
(329.2 |
) |
|
(1,283.0 |
) |
|
(1,287.4 |
) |
Deferred income tax expense (benefit) |
|
6.7 |
|
|
1.4 |
|
|
39.8 |
|
|
(147.6 |
) |
Benefit from (provision for) income taxes |
|
(12.7 |
) |
|
(14.3 |
) |
|
(70.0 |
) |
|
124.3 |
|
Net effect of changes in operating accounts, as applicable |
|
319.6 |
|
|
(75.5 |
) |
|
1,366.7 |
|
|
(767.5 |
) |
Other, net |
|
27.5 |
|
|
(38.1 |
) |
|
77.7 |
|
|
(86.0 |
) |
Net cash flow provided by operating activities (GAAP) |
$ |
2,125.2 |
|
$ |
1,599.9 |
|
$ |
8,512.5 |
|
$ |
5,891.5 |
|
(1) |
Excludes amortization of major maintenance costs for reaction-based plants, which are a component of Adjusted EBITDA. |
Adjusted EBITDA is commonly used as a supplemental financial measure by our management and external users of our financial statements, such as investors, commercial banks, research analysts and rating agencies, to assess the financial performance of our assets without regard to financing methods, capital structures or historical cost basis; the ability of our assets to generate cash sufficient to pay interest and support our indebtedness; and the viability of projects and the overall rates of return on alternative investment opportunities.
Since Adjusted EBITDA excludes some, but not all, items that affect net income or loss and because these measures may vary among other companies, the Adjusted EBITDA data presented in this press release may not be comparable to similarly titled measures of other companies. The GAAP measure most directly comparable to Adjusted EBITDA is net cash flow provided by operating activities.
|
|
Exhibit G |
||||||||||
Gross Operating Margin – UNAUDITED |
||||||||||||
($ in millions) |
|
|
|
|||||||||
|
For the Three Months
|
For the Year
|
||||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
Total gross operating margin (non-GAAP) |
$ |
2,087.4 |
|
$ |
2,063.1 |
|
$ |
8,562.3 |
|
$ |
8,102.4 |
|
Adjustments to reconcile total gross operating margin to total operating income (addition or subtraction indicated by sign): |
|
|
|
|
||||||||
Depreciation, amortization and accretion expense in operating costs and expenses (1) |
|
(512.7 |
) |
|
(500.2 |
) |
|
(2,010.6 |
) |
|
(1,961.5 |
) |
Asset impairment charges in operating costs and expenses |
|
(119.9 |
) |
|
(800.2 |
) |
|
(232.6 |
) |
|
(890.6 |
) |
Net gains (losses) attributable to asset sales and related matters in operating costs and expenses |
|
2.9 |
|
|
2.3 |
|
|
(6.1 |
) |
|
4.4 |
|
General and administrative costs |
|
(54.2 |
) |
|
(56.8 |
) |
|
(209.3 |
) |
|
(219.6 |
) |
Total operating income (GAAP) |
$ |
1,403.5 |
|
$ |
708.2 |
|
$ |
6,103.7 |
|
$ |
5,035.1 |
|
(1) |
Excludes amortization of major maintenance costs for reaction-based plants, which are a component of gross operating margin. |
We evaluate segment performance based on our financial measure of gross operating margin. Gross operating margin is an important performance measure of the core profitability of our operations and forms the basis of our internal financial reporting. We believe that investors benefit from having access to the same financial measures that our management uses in evaluating segment results.
The term “total gross operating margin” represents GAAP operating income exclusive of (i) depreciation, amortization and accretion expenses (excluding amortization of major maintenance costs for reaction-based plants), (ii) impairment charges, (iii) gains and losses attributable to asset sales and related matters, and (iv) general and administrative costs. Total gross operating margin includes equity in the earnings of unconsolidated affiliates, but is exclusive of other income and expense transactions, income taxes, the cumulative effect of changes in accounting principles and extraordinary charges. Total gross operating margin is presented on a 100 percent basis before any allocation of earnings to noncontrolling interests. The GAAP financial measure most directly comparable to total gross operating margin is operating income.
Total gross operating margin excludes amounts attributable to shipper make-up rights as described in footnote (5) to Exhibit A of this press release.
Exhibit H |
||||||||
Other Information – UNAUDITED |
||||||||
($ in millions) |
|
|
||||||
|
For the Three Months
|
For the Year
|
||||||
|
|
2021 |
|
2020 |
|
2021 |
|
2020 |
Capital investments: |
|
|
|
|
||||
Capital expenditures |
$ |
417.5 |
$ |
616.3 |
$ |
2,223.2 |
$ |
3,287.9 |
Investments in unconsolidated affiliates |
|
0.8 |
|
5.7 |
|
2.1 |
|
15.6 |
Other investing activities |
|
6.1 |
|
1.6 |
|
19.9 |
|
20.6 |
Total capital investments |
$ |
424.4 |
$ |
623.6 |
$ |
2,245.2 |
$ |
3,324.1 |
The following table summarizes the non-cash mark-to-market gains (losses) for the periods indicated:
|
For the Three Months
|
For the Year
|
|||||||||
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
Mark-to-market gains (losses) in gross operating margin: |
|
|
|
|
|||||||
NGL Pipelines & Services |
$ |
(50.0 |
) |
$ |
37.0 |
|
$ |
39.6 |
|
$ |
48.4 |
Crude Oil Pipelines & Services |
|
(2.9 |
) |
|
(8.8 |
) |
|
(2.5 |
) |
|
20.1 |
Natural Gas Pipelines & Services |
|
(2.1 |
) |
|
(3.7 |
) |
|
(2.8 |
) |
|
6.3 |
Petrochemical & Refined Products Services |
|
(3.9 |
) |
|
1.1 |
|
|
(6.9 |
) |
|
4.5 |
Total mark-to-market impact on gross operating margin |
$ |
(58.9 |
) |
$ |
25.6 |
|
$ |
27.4 |
|
$ |
79.3 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220201005352/en/
Source:
FAQ
What were Enterprise Products Partners' financial results for 2021?
How much was the distributable cash flow for EPD in 2021?
What distribution increase did EPD declare for 2021?
Is there any acquisition news for Enterprise Products?