Delaware
|
76-0568219
|
||
(State or Other Jurisdiction of
|
(I.R.S. Employer Identification No.)
|
||
Incorporation or Organization)
|
|||
1100 Louisiana Street, 10th Floor
|
|||
Houston, Texas 77002
|
|||
(Address of Principal Executive Offices, Including Zip Code)
|
|||
(713) 381-6500
|
|||
(Registrant’s Telephone Number, Including Area Code)
|
Large accelerated filer þ
|
Accelerated filer o
|
Non-accelerated filer o (Do not check if a smaller reporting company)
|
Smaller reporting company o
|
Page No.
|
||
March 31,
|
December 31,
|
|||||||
ASSETS
|
2010
|
2009
|
||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$ | 134.9 | $ | 54.7 | ||||
Restricted cash
|
101.7 | 63.6 | ||||||
Accounts and notes receivable – trade, net of allowance for doubtful accounts
of $17.5 at March 31, 2010 and $16.8 at December 31, 2009
|
3,056.0 | 3,099.0 | ||||||
Accounts receivable – related parties
|
26.9 | 38.4 | ||||||
Inventories
|
990.9 | 711.9 | ||||||
Prepaid and other current assets
|
296.8 | 279.3 | ||||||
Total current assets
|
4,607.2 | 4,246.9 | ||||||
Property, plant and equipment, net
|
17,735.3 | 17,689.2 | ||||||
Investments in unconsolidated affiliates
|
883.5 | 890.6 | ||||||
Intangible assets, net of accumulated amortization of $824.6 at
March 31, 2010 and $795.0 at December 31, 2009
|
1,035.2 | 1,064.8 | ||||||
Goodwill
|
2,018.3 | 2,018.3 | ||||||
Other assets
|
221.6 | 241.8 | ||||||
Total assets
|
$ | 26,501.1 | $ | 26,151.6 | ||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Current maturities of long-term debt
|
$ | 175.0 | $ | -- | ||||
Accounts payable – trade
|
419.0 | 410.6 | ||||||
Accounts payable – related parties
|
47.8 | 69.8 | ||||||
Accrued product payables
|
3,695.1 | 3,393.0 | ||||||
Accrued expenses
|
79.4 | 108.5 | ||||||
Accrued interest
|
170.0 | 228.0 | ||||||
Other current liabilities
|
354.4 | 326.1 | ||||||
Total current liabilities
|
4,940.7 | 4,536.0 | ||||||
Long-term debt (see Note 9)
|
10,915.7 | 11,346.4 | ||||||
Deferred tax liabilities
|
72.5 | 71.7 | ||||||
Other long-term liabilities
|
160.2 | 155.2 | ||||||
Commitments and contingencies
|
||||||||
Equity: (see Note 10)
|
||||||||
Enterprise Products Partners L.P. partners’ equity:
|
||||||||
Limited Partners:
|
||||||||
Common units (617,009,491 units outstanding at March 31, 2010
and 603,202,828 units outstanding at December 31, 2009)
|
9,575.4 | 9,173.5 | ||||||
Restricted common units (3,925,881 units outstanding at March 31, 2010
and 2,720,882 units outstanding at December 31, 2009)
|
43.7 | 37.7 | ||||||
Class B units (4,520,431 units outstanding at March 31, 2010 and December 31, 2009)
|
118.5 | 118.5 | ||||||
General partner
|
199.1 | 190.8 | ||||||
Accumulated other comprehensive loss
|
(54.6 | ) | (8.4 | ) | ||||
Total Enterprise Products Partners L.P. partners’ equity
|
9,882.1 | 9,512.1 | ||||||
Noncontrolling interest
|
529.9 | 530.2 | ||||||
Total equity
|
10,412.0 | 10,042.3 | ||||||
Total liabilities and equity
|
$ | 26,501.1 | $ | 26,151.6 |
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
2010
|
2009* | |||||||
Revenues:
|
||||||||
Third parties
|
$ | 8,312.1 | $ | 4,667.4 | ||||
Related parties
|
232.4 | 219.5 | ||||||
Total revenues (see Note 11)
|
8,544.5 | 4,886.9 | ||||||
Costs and expenses:
|
||||||||
Operating costs and expenses:
|
||||||||
Third parties
|
7,647.9 | 4,147.1 | ||||||
Related parties
|
324.0 | 229.5 | ||||||
Total operating costs and expenses
|
7,971.9 | 4,376.6 | ||||||
General and administrative costs:
|
||||||||
Third parties
|
14.1 | 7.9 | ||||||
Related parties
|
23.5 | 27.0 | ||||||
Total general and administrative costs
|
37.6 | 34.9 | ||||||
Total costs and expenses
|
8,009.5 | 4,411.5 | ||||||
Equity in income of unconsolidated affiliates
|
16.0 | 7.4 | ||||||
Operating income
|
551.0 | 482.8 | ||||||
Other income (expense):
|
||||||||
Interest expense
|
(148.6 | ) | (152.5 | ) | ||||
Interest income
|
0.2 | 0.9 | ||||||
Other, net
|
(0.1 | ) | 0.3 | |||||
Total other expense, net
|
(148.5 | ) | (151.3 | ) | ||||
Income before provision for income taxes
|
402.5 | 331.5 | ||||||
Provision for income taxes
|
(8.7 | ) | (16.0 | ) | ||||
Net income
|
393.8 | 315.5 | ||||||
Net income attributable to noncontrolling interest
|
(16.0 | ) | (90.2 | ) | ||||
Net income attributable to Enterprise Products Partners L.P.
|
$ | 377.8 | $ | 225.3 | ||||
Net income allocated to:
|
||||||||
Limited partners
|
$ | 317.4 | $ | 186.3 | ||||
General partner
|
$ | 60.4 | $ | 39.0 | ||||
Basic earnings per unit (see Note 13)
|
$ | 0.51 | $ | 0.41 | ||||
Diluted earnings per unit (see Note 13)
|
$ | 0.50 | $ | 0.41 |
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
2010
|
2009* | |||||||
Net income
|
$ | 393.8 | $ | 315.5 | ||||
Other comprehensive income (loss):
|
||||||||
Cash flow hedges:
|
||||||||
Commodity derivative instrument losses during period
|
(58.9 | ) | (62.0 | ) | ||||
Reclassification adjustment for losses included in net income
related to commodity derivative instruments
|
16.5 | 32.2 | ||||||
Interest rate derivative instrument losses during period
|
(5.7 | ) | (0.7 | ) | ||||
Reclassification adjustment for losses included in net income
related to interest rate derivative instruments
|
3.3 | 2.3 | ||||||
Foreign currency derivative losses during period
|
(0.1 | ) | (10.6 | ) | ||||
Reclassification adjustment for gains included in net income
related to foreign currency derivative instruments
|
(0.3 | ) | -- | |||||
Total cash flow hedges
|
(45.2 | ) | (38.8 | ) | ||||
Foreign currency translation adjustment
|
0.6 | (0.4 | ) | |||||
Change in funded status of pension and postretirement plans, net of tax
|
(0.9 | ) | -- | |||||
Total other comprehensive loss
|
(45.5 | ) | (39.2 | ) | ||||
Comprehensive income
|
348.3 | 276.3 | ||||||
Comprehensive income attributable to noncontrolling interest
|
(16.7 | ) | (92.2 | ) | ||||
Comprehensive income attributable to Enterprise Products Partners L.P.
|
$ | 331.6 | $ | 184.1 |
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
2010
|
2009* | |||||||
Operating activities:
|
||||||||
Net income
|
$ | 393.8 | $ | 315.5 | ||||
Adjustments to reconcile net income to net cash
flows provided by operating activities:
|
||||||||
Depreciation, amortization and accretion
|
217.6 | 199.1 | ||||||
Non-cash impairment charges
|
1.5 | -- | ||||||
Equity in income of unconsolidated affiliates
|
(16.0 | ) | (7.4 | ) | ||||
Distributions received from unconsolidated affiliates
|
30.2 | 22.4 | ||||||
Operating lease expenses paid by EPCO
|
0.2 | 0.2 | ||||||
Gain from asset sales and related transactions
|
(7.5 | ) | (0.2 | ) | ||||
Deferred income tax expense
|
1.0 | 0.9 | ||||||
Changes in fair market value of derivative instruments
|
(7.8 | ) | (12.6 | ) | ||||
Effect of pension settlement recognition
|
(0.2 | ) | (0.1 | ) | ||||
Net effect of changes in operating accounts (see Note 16)
|
74.1 | (145.8 | ) | |||||
Net cash flows provided by operating activities
|
686.9 | 372.0 | ||||||
Investing activities:
|
||||||||
Capital expenditures
|
(347.8 | ) | (513.9 | ) | ||||
Contributions in aid of construction costs
|
3.6 | 6.4 | ||||||
Increase in restricted cash
|
(38.1 | ) | (40.7 | ) | ||||
Cash used for business combinations
|
(2.2 | ) | -- | |||||
Acquisition of intangible assets
|
-- | (1.4 | ) | |||||
Investments in unconsolidated affiliates
|
(7.7 | ) | (7.1 | ) | ||||
Proceeds from asset sales and related transactions
|
21.7 | 0.3 | ||||||
Other investing activities
|
-- | 3.8 | ||||||
Cash used in investing activities
|
(370.5 | ) | (552.6 | ) | ||||
Financing activities:
|
||||||||
Borrowings under debt agreements
|
345.5 | 1,163.4 | ||||||
Repayments of debt
|
(595.0 | ) | (915.9 | ) | ||||
Debt issuance costs
|
(0.1 | ) | (0.9 | ) | ||||
Cash distributions paid to partners
|
(407.3 | ) | (279.7 | ) | ||||
Cash distributions paid to noncontrolling interest
|
(17.4 | ) | (105.5 | ) | ||||
Cash contributions from noncontrolling interest
|
0.2 | (0.6 | ) | |||||
Net cash proceeds from issuance of common units
|
437.7 | 310.8 | ||||||
Acquisition of treasury units
|
(0.2 | ) | -- | |||||
Cash provided by (used in) financing activities
|
(236.6 | ) | 171.6 | |||||
Effect of exchange rate changes on cash
|
0.4 | (2.0 | ) | |||||
Net change in cash and cash equivalents
|
79.8 | (9.0 | ) | |||||
Cash and cash equivalents, January 1
|
54.7 | 61.7 | ||||||
Cash and cash equivalents, March 31
|
$ | 134.9 | $ | 50.7 |
Enterprise Products Partners L.P.
|
||||||||||||||||||||
Accumulated
|
||||||||||||||||||||
Other
|
||||||||||||||||||||
Limited
|
General
|
Comprehensive
|
Noncontrolling
|
|||||||||||||||||
Partners
|
Partner
|
Loss
|
Interest
|
Total
|
||||||||||||||||
Balance, December 31, 2009
|
$ | 9,329.7 | $ | 190.8 | $ | (8.4 | ) | $ | 530.2 | $ | 10,042.3 | |||||||||
Net income
|
317.4 | 60.4 | -- | 16.0 | 393.8 | |||||||||||||||
Operating lease expenses paid by EPCO
|
0.2 | -- | -- | -- | 0.2 | |||||||||||||||
Cash distributions paid to partners
|
(345.5 | ) | (60.9 | ) | -- | -- | (406.4 | ) | ||||||||||||
Unit option reimbursements to EPCO
|
(0.9 | ) | -- | -- | -- | (0.9 | ) | |||||||||||||
Cash distributions paid to noncontrolling interest
|
-- | -- | -- | (17.4 | ) | (17.4 | ) | |||||||||||||
Net cash proceeds from issuance of common units
|
428.3 | 8.8 | -- | -- | 437.1 | |||||||||||||||
Cash proceeds from exercise of unit options
|
0.6 | -- | -- | -- | 0.6 | |||||||||||||||
Cash contributions from noncontrolling interest
|
-- | -- | -- | 0.2 | 0.2 | |||||||||||||||
Amortization of equity awards
|
8.0 | -- | -- | 0.2 | 8.2 | |||||||||||||||
Acquisition of treasury units
|
(0.2 | ) | -- | -- | -- | (0.2 | ) | |||||||||||||
Foreign currency translation adjustment
|
-- | -- | 0.6 | -- | 0.6 | |||||||||||||||
Change in funded status of pension and postretirement plans, net of tax
|
-- | -- | (0.9 | ) | -- | (0.9 | ) | |||||||||||||
Cash flow hedges
|
-- | -- | (45.9 | ) | 0.7 | (45.2 | ) | |||||||||||||
Balance, March 31, 2010
|
$ | 9,737.6 | $ | 199.1 | $ | (54.6 | ) | $ | 529.9 | $ | 10,412.0 |
Enterprise Products Partners L.P.
|
||||||||||||||||||||
Accumulated
|
||||||||||||||||||||
Other
|
||||||||||||||||||||
Limited
|
General
|
Comprehensive
|
Noncontrolling
|
|||||||||||||||||
Partners
|
Partner
|
Loss
|
Interest
|
Total
|
||||||||||||||||
Balance, December 31, 2008*
|
$ | 6,063.1 | $ | 123.6 | $ | (97.2 | ) | $ | 3,206.4 | $ | 9,295.9 | |||||||||
Net income
|
186.3 | 39.0 | -- | 90.2 | 315.5 | |||||||||||||||
Operating lease expenses paid by EPCO
|
0.2 | -- | -- | -- | 0.2 | |||||||||||||||
Cash distributions paid to partners
|
(239.5 | ) | (40.1 | ) | -- | -- | (279.6 | ) | ||||||||||||
Unit option reimbursements to EPCO
|
(0.1 | ) | -- | -- | -- | (0.1 | ) | |||||||||||||
Cash distributions paid to noncontrolling interest
|
-- | -- | -- | (105.5 | ) | (105.5 | ) | |||||||||||||
Net cash proceeds from issuance of common units
|
304.5 | 6.2 | -- | -- | 310.7 | |||||||||||||||
Cash proceeds from exercise of unit options
|
0.1 | -- | -- | -- | 0.1 | |||||||||||||||
Cash contributions from noncontrolling interest
|
-- | -- | -- | (0.6 | ) | (0.6 | ) | |||||||||||||
Amortization of equity awards
|
2.7 | 0.1 | -- | 1.1 | 3.9 | |||||||||||||||
Foreign currency translation adjustment
|
-- | -- | (0.4 | ) | (0.4 | ) | ||||||||||||||
Cash flow hedges
|
-- | -- | (40.8 | ) | 2.0 | (38.8 | ) | |||||||||||||
Balance, March 31, 2009*
|
$ | 6,317.3 | $ | 128.8 | $ | (138.4 | ) | $ | 3,193.6 | $ | 9,501.3 |
March 31, 2010
|
December 31, 2009
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Financial Instruments
|
Value
|
Value
|
Value
|
Value
|
||||||||||||
Financial assets:
|
||||||||||||||||
Cash and cash equivalents and restricted cash
|
$ | 236.6 | $ | 236.6 | $ | 118.3 | $ | 118.3 | ||||||||
Accounts receivable
|
3,082.9 | 3,082.9 | 3,137.4 | 3,137.4 | ||||||||||||
Financial liabilities:
|
||||||||||||||||
Accounts payable and accrued expenses
|
4,411.3 | 4,411.3 | 4,209.9 | 4,209.9 | ||||||||||||
Other current liabilities (excluding derivative instruments)
|
222.8 | 222.8 | 233.1 | 233.1 | ||||||||||||
Fixed-rate debt (principal amount)
|
10,532.7 | 11,156.2 | 10,586.7 | 11,056.2 | ||||||||||||
Variable-rate debt
|
514.8 | 514.8 | 710.3 | 710.3 |
For the Three Months
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Restricted unit awards (1)
|
$ | 5.3 | $ | 2.4 | ||||
Unit option awards (1)
|
0.9 | 0.1 | ||||||
Unit appreciation rights (2)
|
0.1 | -- | ||||||
Profits interests awards (1)
|
1.8 | 1.4 | ||||||
Total compensation expense
|
$ | 8.1 | $ | 3.9 | ||||
(1) Accounted for as equity-classified awards.
(2) Accounted for as liability-classified awards.
|
Weighted-
|
||||||||
Average Grant
|
||||||||
Number of
|
Date Fair Value
|
|||||||
Units
|
per Unit (1)
|
|||||||
Enterprise Products Partners restricted unit awards
|
||||||||
Restricted units at December 31, 2009
|
2,720,882 | $ | 27.70 | |||||
Granted (2) (3)
|
1,290,075 | $ | 32.27 | |||||
Vested (3)
|
(34,528 | ) | $ | 26.62 | ||||
Forfeited
|
(50,548 | ) | $ | 28.82 | ||||
Restricted units at March 31, 2010
|
3,925,881 | $ | 29.35 | |||||
Duncan Energy Partners restricted unit awards
|
||||||||
Restricted units at December 31, 2009
|
-- | |||||||
Granted (3) (4)
|
6,348 | $ | 25.26 | |||||
Vested (3)
|
(6,348 | ) | $ | 25.26 | ||||
Restricted units at March 31, 2010
|
-- | |||||||
(1) Determined by dividing the aggregate grant date fair value of awards before an allowance for forfeitures by the number of awards issued.
(2) Aggregate grant date fair value of our restricted unit awards issued during 2010 was $41.6 million based on grant date market price of our common units of $32.27 per unit. Estimated forfeiture rates ranging between 4.6% and 17% were applied to these awards.
(3) Includes awards granted to the independent directors of the board of directors of EPGP and DEP GP as part of their annual compensation in February 2010 and immediately vested.
(4) Aggregate grant date fair value of Duncan Energy Partners’ restricted unit awards issued during 2010 was $0.2 million based on grant date market prices of Duncan Energy Partners’ common units of $25.26 per unit.
|
Weighted-
|
||||||||||||||||
Weighted-
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Number of
|
Strike Price
|
Contractual
|
Intrinsic
|
|||||||||||||
Units
|
(dollars/unit)
|
Term (in years)
|
Value (1)
|
|||||||||||||
Outstanding at December 31, 2009
|
3,825,920 | $ | 26.52 | |||||||||||||
Granted (2)
|
755,000 | $ | 32.27 | |||||||||||||
Exercised
|
(97,500 | ) | $ | 22.77 | ||||||||||||
Outstanding at March 31, 2010
|
4,483,420 | $ | 27.57 | 4.6 | $ | 3.1 | ||||||||||
Options exercisable at March 31, 2010
|
350,000 | $ | 25.74 | 4.9 | $ | 3.1 | ||||||||||
(1) Aggregate intrinsic value reflects fully vested unit options at the date indicated.
(2) Aggregate grant date fair value of these unit options issued during 2010 was $2.2 million based on the following assumptions: (i) a grant date market price of our common units of $32.27 per unit; (ii) expected life of options of 4.9 years; (iii) risk-free interest rate of 2.4%; (iv) expected distribution yield on our common units of 6.9% and (v) expected unit price volatility on our common units of 23.2%. An estimated forfeiture rate of 17% was applied to awards granted during 2010.
|
For the Three Months
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Total intrinsic value of option awards exercised during period
|
$ | 0.9 | $ | 0.1 | ||||
Cash received from EPCO in connection with the exercise of unit option awards
|
0.6 | 0.1 | ||||||
Option-related reimbursements to EPCO
|
0.9 | 0.1 |
UARs Issued by
|
||||||||||||
Enterprise
Products
Partners
|
Enterprise GP Holdings
|
Total
|
||||||||||
UARs at December 31, 2009
|
142,196 | 90,000 | 232,196 | |||||||||
Settled or forfeited
|
(10,255 | ) | -- | (10,255 | ) | |||||||
UARs at March 31, 2010
|
131,941 | 90,000 | 221,941 |
For the Three Months
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Accrued liability for UARs, at end of period
|
$ | 0.4 | $ | 0.1 |
Phantom units at December 31, 2009
|
14,927 | |||
Granted
|
6,200 | |||
Vested
|
(4,327 | ) | ||
Phantom units at March 31, 2010
|
16,800 |
For the Three Months
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Accrued liability for phantom unit awards, at end of period
|
$ | 0.1 | $ | 0.4 | ||||
Liabilities paid for phantom unit awards
|
0.1 | 0.8 |
§
|
Changes in the fair value of a recognized asset or liability, or an unrecognized firm commitment - In a fair value hedge, gains and losses for both the derivative instrument and the hedged item are recognized in income during the period of change.
|
§
|
Variable cash flows of a forecasted transaction - In a cash flow hedge, the effective portion of the hedge is reported in other comprehensive income (loss) (“OCI”) and is reclassified into earnings when the forecasted transaction affects earnings.
|
§
|
Foreign currency exposure - A foreign currency hedge can be treated as either a fair value hedge or a cash flow hedge depending on the risk being hedged.
|
Number and Type of
|
Notional
|
Period of
|
Rate
|
Accounting
|
|
Hedged Transaction
|
Derivative Employed
|
Amount
|
Hedge
|
Swap
|
Treatment
|
Enterprise Products Partners:
|
|||||
Senior Notes C
|
1 fixed-to-floating swap
|
$100.0
|
1/04 to 2/13
|
6.4% to 2.3%
|
Fair value hedge
|
Senior Notes G
|
3 fixed-to-floating swaps
|
$300.0
|
10/04 to 10/14
|
5.6% to 1.5%
|
Fair value hedge
|
Senior Notes P
|
7 fixed-to-floating swaps
|
$400.0
|
6/09 to 8/12
|
4.6% to 2.7%
|
Fair value hedge
|
Duncan Energy Partners:
|
|||||
Variable-rate borrowings
|
3 floating-to-fixed swaps
|
$175.0
|
9/07 to 9/10
|
0.3% to 4.6%
|
Cash flow hedge
|
Number and Type of
|
Notional
|
Period of
|
Average Rate
|
Accounting
|
|
Hedged Transaction
|
Derivative Employed
|
Amount
|
Hedge
|
Locked
|
Treatment
|
Future debt offering
|
1 forward starting swap
|
$50.0
|
6/10 to 6/20
|
3.3%
|
Cash flow hedge
|
Future debt offering
|
3 forward starting swaps
|
$250.0
|
2/11 to 2/21
|
3.6%
|
Cash flow hedge
|
Future debt offering
|
6 forward starting swaps
|
$300.0
|
2/12 to 2/22
|
4.7%
|
Cash flow hedge
|
Volume (1)
|
Accounting
|
||
Derivative Purpose
|
Current
|
Long-Term (2)
|
Treatment
|
Derivatives designated as hedging instruments:
|
|||
Enterprise Products Partners:
|
|||
Natural gas processing:
|
|||
Forecasted natural gas purchases for plant thermal reduction (“PTR”) (3)
|
26.5 Bcf
|
n/a
|
Cash flow hedge
|
Forecasted NGL sales (4)
|
6.3 MMBbls
|
n/a
|
Cash flow hedge
|
Octane enhancement:
|
|||
Forecasted purchases of NGLs
|
2.1 MMBbls
|
n/a
|
Cash flow hedge
|
NGLs inventory management
|
0.1 MMBbls
|
n/a
|
Cash flow hedge
|
Forecasted sales of octane enhancement products
|
3.2 MMBbls
|
0.4 MMBbls
|
Cash flow hedge
|
Natural gas marketing:
|
|||
Natural gas storage inventory management activities
|
1.9 Bcf
|
1.2 Bcf
|
Fair value hedge
|
NGL marketing:
|
|||
Forecasted purchases of NGLs and related hydrocarbon products
|
11.1 MMBbls
|
0.5 MMBbls
|
Cash flow hedge
|
Forecasted sales of NGLs and related hydrocarbon products
|
10.9 MMBbls
|
0.7 MMBbls
|
Cash flow hedge
|
Derivatives not designated as hedging instruments:
|
|||
Enterprise Products Partners:
|
|||
Natural gas risk management activities (5) (6)
|
315.4 Bcf
|
51.2 Bcf
|
Mark-to-market
|
NGL risk management activities (6)
|
0.4 MMBbls
|
n/a
|
Mark-to-market
|
Crude oil risk management activities (6)
|
9.4 MMBbls
|
n/a
|
Mark-to-market
|
Duncan Energy Partners:
|
|||
Natural gas risk management activities (6)
|
1.4 Bcf
|
n/a
|
Mark-to-market
|
(1) Volume for derivatives designated as hedging instruments reflects the total amount of volumes hedged whereas volume for derivatives not designated as hedging instruments reflects the absolute value of derivative notional volumes.
(2) The maximum term for derivatives included in the long-term column is December 2012.
(3) PTR represents the British thermal unit equivalent of the NGLs extracted from natural gas by a processing plant, and includes the natural gas used as plant fuel to extract those liquids, plant flare and other shortages. See the discussion below for the primary objective of this strategy.
(4) Excludes 6.1 million barrels (“MMBbls”) of additional hedges executed under contracts that have been designated as normal sales agreements under the FASB’s derivative and hedging guidance. The combination of these volumes with the 6.3 MMBbls reflected as derivatives in the table above results in a total of 12.4 MMBbls of hedged forecasted NGL sales volumes, which corresponds to the 26.5 billion cubic feet (“Bcf”) of forecasted natural gas purchase volumes for PTR.
(5) Current and long-term volumes include approximately 134.9 and 9.9 Bcf, respectively, of physical derivative instruments that are predominantly priced at an index plus a premium or minus a discount.
(6) Reflects the use of derivative instruments to manage risks associated with transportation, processing and storage assets.
|
Asset Derivatives
|
Liability Derivatives
|
|||||||||||||||||||
March 31, 2010
|
December 31, 2009
|
March 31, 2010
|
December 31, 2009
|
|||||||||||||||||
Balance Sheet
|
Fair
|
Balance Sheet
|
Fair
|
Balance Sheet
|
Fair
|
Balance Sheet
|
Fair
|
|||||||||||||
Location
|
Value
|
Location
|
Value
|
Location
|
Value
|
Location
|
Value
|
|||||||||||||
Derivatives designated as hedging instruments
|
||||||||||||||||||||
Interest rate derivatives
|
Other current assets
|
$ | 44.5 |
Other current assets
|
$ | 32.7 |
Other current liabilities
|
$ | 3.8 |
Other current liabilities
|
$ | 5.5 | ||||||||
Interest rate derivatives
|
Other assets
|
19.7 |
Other assets
|
31.8 |
Other liabilities
|
0.1 |
Other liabilities
|
2.2 | ||||||||||||
Total interest rate derivatives
|
64.2 | 64.5 | 3.9 | 7.7 | ||||||||||||||||
Commodity derivatives
|
Other current assets
|
47.9 |
Other current assets
|
52.0 |
Other current liabilities
|
89.4 |
Other current liabilities
|
62.6 | ||||||||||||
Commodity derivatives
|
Other assets
|
0.9 |
Other assets
|
0.5 |
Other liabilities
|
2.1 |
Other liabilities
|
1.8 | ||||||||||||
Total commodity derivatives (1)
|
48.8 | 52.5 | 91.5 | 64.4 | ||||||||||||||||
Foreign currency derivatives
|
Other current assets
|
-- |
Other current assets
|
0.2 |
Other current liabilities
|
-- |
Other current liabilities
|
-- | ||||||||||||
Total derivatives designated as hedging instruments
|
$ | 113.0 | $ | 117.2 | $ | 95.4 | $ | 72.1 | ||||||||||||
Derivatives not designated as hedging instruments
|
||||||||||||||||||||
Commodity derivatives
|
Other current assets
|
$ | 43.0 |
Other current assets
|
$ | 28.9 |
Other current liabilities
|
$ | 38.4 |
Other current liabilities
|
$ | 24.9 | ||||||||
Commodity derivatives
|
Other assets
|
3.4 |
Other assets
|
2.0 |
Other liabilities
|
10.3 |
Other liabilities
|
2.7 | ||||||||||||
Total commodity derivatives
|
46.4 | 30.9 | 48.7 | 27.6 | ||||||||||||||||
Total derivatives not designated as hedging instruments
|
$ | 46.4 | $ | 30.9 | $ | 48.7 | $ | 27.6 | ||||||||||||
(1) Represent commodity derivative instrument transactions that either have not settled or have settled and not been invoiced. Settled and invoiced transactions are reflected in either accounts receivable or accounts payable depending on the outcome of the transaction.
|
Derivatives in Fair Value
|
Gain/(Loss) Recognized in
|
||||||||
Hedging Relationships
|
Location
|
Income on Derivative
|
|||||||
For the Three Months
|
|||||||||
Ended March 31,
|
|||||||||
2010
|
2009
|
||||||||
Interest rate derivatives
|
Interest expense
|
$ | 7.4 | $ | (1.3 | ) | |||
Commodity derivatives
|
Revenue
|
(1.8 | ) | 0.3 | |||||
Total
|
$ | 5.6 | $ | (1.0 | ) |
Derivatives in Fair Value
|
Gain/(Loss) Recognized in
|
||||||||
Hedging Relationships
|
Location
|
Income on Hedged Item
|
|||||||
For the Three Months
|
|||||||||
Ended March 31,
|
|||||||||
2010
|
2009
|
||||||||
Interest rate derivatives
|
Interest expense
|
$ | (7.4 | ) | $ | 1.3 | |||
Commodity derivatives
|
Revenue
|
1.9 | 0.1 | ||||||
Total
|
$ | (5.5 | ) | $ | 1.4 |
Change in Value
|
||||||||
Recognized in OCI on
|
||||||||
Derivatives in Cash Flow
|
Derivative
|
|||||||
Hedging Relationships
|
(Effective Portion)
|
|||||||
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Interest rate derivatives
|
$ | (5.7 | ) | $ | (0.7 | ) | ||
Commodity derivatives – Revenue
|
(7.1 | ) | (10.0 | ) | ||||
Commodity derivatives – Operating costs and expenses
|
(51.8 | ) | (52.0 | ) | ||||
Foreign currency derivatives
|
(0.1 | ) | (10.6 | ) | ||||
Total
|
$ | (64.7 | ) | $ | (73.3 | ) |
Amount of Gain/(Loss)
|
|||||||||
Location of Gain/(Loss)
|
Reclassified from AOCI
|
||||||||
Derivatives in Cash Flow
|
Reclassified from AOCI
|
into Income
|
|||||||
Hedging Relationships
|
into Income (Effective Portion)
|
(Effective Portion)
|
|||||||
For the Three Months
|
|||||||||
Ended March 31,
|
|||||||||
2010
|
2009
|
||||||||
Interest rate derivatives
|
Interest expense
|
$ | (3.3 | ) | $ | (2.3 | ) | ||
Commodity derivatives
|
Revenue
|
(15.8 | ) | 15.3 | |||||
Commodity derivatives
|
Operating costs and expenses
|
(0.7 | ) | (47.5 | ) | ||||
Foreign currency derivatives
|
Other income
|
0.3 | -- | ||||||
Total
|
$ | (19.5 | ) | $ | (34.5 | ) |
Location of Loss
|
Amount of Loss
|
||||||||
Recognized in Income
|
Recognized in Income on
|
||||||||
Derivatives in Cash Flow
|
on Ineffective Portion
|
Ineffective Portion of
|
|||||||
Hedging Relationships
|
of Derivative
|
Derivative
|
|||||||
For the Three Months
|
|||||||||
Ended March 31,
|
|||||||||
2010
|
2009
|
||||||||
Commodity derivatives
|
Operating costs and expenses
|
$ | (0.6 | ) | $ | (1.1 | ) | ||
Total
|
$ | (0.6 | ) | $ | (1.1 | ) |
Gain/(Loss) Recognized in
|
|||||||||
Derivatives Not Designated
|
Income on Derivative
|
||||||||
Hedging Instruments
|
Amount
|
Location
|
|||||||
For the Three Months
|
|||||||||
Ended March 31,
|
|||||||||
2010
|
2009
|
||||||||
Commodity derivatives
|
$ | 3.9 | $ | 24.3 |
Revenue
|
||||
Commodity derivatives
|
(1.5 | ) | -- |
Operating costs and expenses
|
|||||
Foreign currency derivatives
|
-- | (0.1 | ) |
Other, net
|
|||||
Total
|
$ | 2.4 | $ | 24.2 |
§
|
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 with sufficient frequency so as to provide pricing information on an ongoing basis (e.g., the New York Mercantile Exchange). Our Level 1 fair values primarily consist of financial assets and liabilities such as exchange-traded commodity derivative instruments.
|
§
|
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, the time value of money, volatility factors, current market and contractual prices for the underlying instruments and other relevant economic measures. Substantially all of these assumptions are: (i) observable in the marketplace throughout the full term of the instrument, (ii) can be derived from observable data or (iii) are validated by inputs other than quoted prices (e.g., interest rate and yield curves at commonly quoted intervals). Our Level 2 fair values consist of commodity derivative instruments such as forwards, swaps and other instruments transacted on an exchange or over the counter and interest rate derivative instruments. The fair values of these derivatives are based on observable price quotes for similar products and locations. The value of our interest rate derivatives are valued by using appropriate financial models with the implied forward London Interbank Offered Rate yield curve for the same period as the future interest swap settlements.
|
§
|
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. Our Level 3 fair values largely consist of ethane, normal butane and natural gasoline-based contracts
|
At March 31, 2010
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Financial assets:
|
||||||||||||||||
Interest rate derivative instruments
|
$ | -- | $ | 64.2 | $ | -- | $ | 64.2 | ||||||||
Commodity derivative instruments
|
30.2 | 33.8 | 31.2 | 95.2 | ||||||||||||
Total
|
$ | 30.2 | $ | 98.0 | $ | 31.2 | $ | 159.4 | ||||||||
Financial liabilities:
|
||||||||||||||||
Interest rate derivative instruments
|
$ | -- | $ | 3.9 | $ | -- | $ | 3.9 | ||||||||
Commodity derivative instruments
|
64.8 | 41.6 | 33.8 | 140.2 | ||||||||||||
Total
|
$ | 64.8 | $ | 45.5 | $ | 33.8 | $ | 144.1 |
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Balance, January 1
|
$ | 5.7 | $ | 32.4 | ||||
Total gains (losses) included in:
|
||||||||
Net income (1)
|
(3.6 | ) | 12.9 | |||||
Other comprehensive income (loss)
|
(8.3 | ) | 1.5 | |||||
Purchases, issuances, settlements - net
|
3.6 | (12.3 | ) | |||||
Balance, March 31
|
$ | (2.6 | ) | $ | 34.5 | |||
(1) There were $0.5 million of unrealized gains and $0.2 million of unrealized losses included in these amounts for the three months ended March 31, 2010 and 2009, respectively.
|
Level 3
|
Impairment
Charges
|
|||||||
Property, plant and equipment
|
$ | -- | $ | 1.5 |
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Working inventory (1)
|
$ | 702.8 | $ | 466.4 | ||||
Forward sales inventory (2)
|
288.1 | 245.5 | ||||||
Total inventory
|
$ | 990.9 | $ | 711.9 | ||||
(1) Working inventory is comprised of inventories of natural gas, NGLs, crude oil, refined products, lubrication oils and certain petrochemical products that are either available-for-sale or used in the provision for services.
(2) Forward sales inventory consists of identified natural gas, NGL, refined product and crude oil volumes dedicated to the fulfillment of forward sales contracts.
|
For the Three Months
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Cost of sales (1)
|
$ | 7,342.3 | $ | 3,817.9 | ||||
LCM adjustments
|
5.7 | 4.3 | ||||||
(1) Cost of sales is included in “Operating costs and expenses,” as presented on our Unaudited Condensed Statements of Consolidated Operations. The fluctuation in this amount quarter-to-quarter is primarily due to changes in energy commodity prices and sales volumes associated with our marketing activities.
|
Estimated
|
||||||||||||
Useful Life
|
March 31,
|
December 31,
|
||||||||||
in Years
|
2010
|
2009
|
||||||||||
Plants and pipelines (1)
|
3-45 (5) | $ | 18,077.8 | $ | 17,681.9 | |||||||
Underground and other storage facilities (2)
|
5-40 (6) | 1,294.6 | 1,280.5 | |||||||||
Platforms and facilities (3)
|
20-31 | 637.6 | 637.6 | |||||||||
Transportation equipment (4)
|
3-10 | 61.2 | 60.1 | |||||||||
Marine vessels
|
15-30 | 559.0 | 559.4 | |||||||||
Land
|
82.9 | 82.9 | ||||||||||
Construction in progress
|
1,021.8 | 1,207.2 | ||||||||||
Total
|
21,734.9 | 21,509.6 | ||||||||||
Less accumulated depreciation
|
3,999.6 | 3,820.4 | ||||||||||
Property, plant and equipment, net
|
$ | 17,735.3 | $ | 17,689.2 | ||||||||
(1) Plants and pipelines include processing plants; NGL, petrochemical, crude 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; above ground 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 and related equipment, 5-45 years; terminal facilities, 10-35 years; delivery facilities, 20-40 years; office furniture and equipment, 3-20 years; buildings, 20-40 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, 5-35 years; storage tanks, 10-40 years; and water wells, 5-35 years.
|
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Depreciation expense (1)
|
$ | 180.3 | $ | 158.6 | ||||
Capitalized interest (2)
|
10.5 | 17.4 | ||||||
(1) Depreciation expense is a component of “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, 2009
|
$ | 54.8 | ||
Revisions in estimated cash flows
|
4.2 | |||
Accretion expense
|
1.0 | |||
ARO liability balance, March 31, 2010
|
$ | 60.0 |
Remainder of
|
||||||||||||||||||
2010
|
2011
|
2012
|
2013
|
2014
|
||||||||||||||
$ | 2.8 | $ | 3.7 | $ | 4.0 | $ | 4.3 | $ | 4.7 |
Ownership
|
||||||||||||
Interest at
|
||||||||||||
March 31,
|
March 31,
|
December 31,
|
||||||||||
2010
|
2010
|
2009
|
||||||||||
NGL Pipelines & Services:
|
||||||||||||
Venice Energy Service Company, L.L.C.
|
13.1% | $ | 31.6 | $ | 32.6 | |||||||
K/D/S Promix, L.L.C. (“Promix”)
|
50% | 50.1 | 48.9 | |||||||||
Baton Rouge Fractionators LLC
|
32.2% | 22.5 | 22.2 | |||||||||
Skelly-Belvieu Pipeline Company, L.L.C.
|
50% | 34.5 | 37.9 | |||||||||
Onshore Natural Gas Pipelines & Services:
|
||||||||||||
Evangeline (1)
|
49.5% | 5.8 | 5.6 | |||||||||
White River Hub, LLC
|
50% | 26.6 | 26.4 | |||||||||
Onshore Crude Oil Pipelines & Services:
|
||||||||||||
Seaway Crude Pipeline Company (“Seaway”)
|
50% | 177.2 | 178.5 | |||||||||
Offshore Pipelines & Services:
|
||||||||||||
Poseidon Oil Pipeline Company, L.L.C. (“Poseidon”)
|
36% | 61.0 | 61.7 | |||||||||
Cameron Highway Oil Pipeline Company (“Cameron Highway”)
|
50% | 237.5 | 239.6 | |||||||||
Deepwater Gateway, L.L.C.
|
50% | 100.7 | 101.8 | |||||||||
Neptune Pipeline Company, L.L.C.
|
25.7% | 55.6 | 53.8 | |||||||||
Petrochemical & Refined Products Services:
|
||||||||||||
Baton Rouge Propylene Concentrator, LLC
|
30% | 11.1 | 11.1 | |||||||||
Centennial Pipeline LLC (“Centennial”)
|
50% | 65.6 | 66.7 | |||||||||
Other (2)
|
Various
|
3.7 | 3.8 | |||||||||
Total
|
$ | 883.5 | $ | 890.6 | ||||||||
|
||||||||||||
(1) Evangeline refers to our ownership interests in Evangeline Gas Pipeline Company, L.P. and Evangeline Gas Corp., collectively.
(2) Other unconsolidated affiliates include a 50% interest in a propylene pipeline extending from Mont Belvieu, Texas to La Porte, Texas and a 25% interest in a company that provides logistics communications solutions between petroleum pipelines and their customers.
|
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
NGL Pipelines & Services
|
$ | 26.4 | $ | 27.1 | ||||
Onshore Crude Oil Pipelines & Services
|
20.2 | 20.4 | ||||||
Offshore Pipelines & Services
|
17.0 | 17.3 | ||||||
Petrochemical & Refined Products Services
|
3.3 | 4.0 | ||||||
Total
|
$ | 66.9 | $ | 68.8 |
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
NGL Pipelines & Services
|
$ | 0.2 | $ | 0.2 | ||||
Onshore Crude Oil Pipelines & Services
|
0.2 | 0.2 | ||||||
Offshore Pipelines & Services
|
0.3 | 0.3 | ||||||
Petrochemical & Refined Products Services
|
0.7 | 1.3 | ||||||
Total
|
$ | 1.4 | $ | 2.0 |
For the Three Months
|
||||||||
Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
NGL Pipelines & Services
|
$ | 3.3 | $ | 1.2 | ||||
Onshore Natural Gas Pipelines & Services
|
1.3 | 1.1 | ||||||
Onshore Crude Oil Pipelines & Services
|
2.3 | 3.3 | ||||||
Offshore Pipelines & Services
|
11.8 | 4.7 | ||||||
Petrochemical & Refined Products Services
|
(2.7 | ) | (2.9 | ) | ||||
Total
|
$ | 16.0 | $ | 7.4 |