Delaware
|
|
76-0568219
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.)
|
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
|
Accelerated filer
|
Non-accelerated filer (Do not check if a smaller reporting company)
|
Smaller reporting company
|
|
|
Page No.
|
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
|
|
|
June 30,
2015
|
December 31,
2014
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
551.1
|
$
|
74.4
|
||||
Restricted cash
|
46.1
|
--
|
||||||
Accounts receivable – trade, net of allowance for doubtful accounts
of $13.9 at June 30, 2015 and $13.9 at December 31, 2014
|
3,346.1
|
3,823.0
|
||||||
Accounts receivable – related parties
|
2.4
|
2.8
|
||||||
Inventories
|
999.8
|
1,014.2
|
||||||
Assets held for sale (see Note 6)
|
1,710.7
|
--
|
||||||
Prepaid and other current assets
|
522.6
|
576.3
|
||||||
Total current assets
|
7,178.8
|
5,490.7
|
||||||
Property, plant and equipment, net
|
29,783.8
|
29,881.6
|
||||||
Investments in unconsolidated affiliates
|
2,607.2
|
3,042.0
|
||||||
Intangible assets, net of accumulated amortization of $1,164.0 at
June 30, 2015 and $1,246.3 at December 31, 2014 (see Note 9)
|
2,733.5
|
4,302.1
|
||||||
Goodwill (see Note 9)
|
5,664.8
|
4,292.7
|
||||||
Other assets
|
191.3
|
184.4
|
||||||
Total assets
|
$
|
48,159.4
|
$
|
47,193.5
|
||||
|
||||||||
LIABILITIES AND EQUITY
|
||||||||
Current liabilities:
|
||||||||
Current maturities of debt (see Note 10)
|
$
|
1,400.1
|
$
|
2,206.4
|
||||
Accounts payable – trade
|
790.3
|
773.8
|
||||||
Accounts payable – related parties
|
115.5
|
118.9
|
||||||
Accrued product payables
|
3,240.1
|
3,853.3
|
||||||
Accrued interest
|
350.0
|
335.5
|
||||||
Liabilities related to assets held for sale (see Note 6)
|
116.4
|
--
|
||||||
Other current liabilities
|
453.7
|
585.8
|
||||||
Total current liabilities
|
6,466.1
|
7,873.7
|
||||||
Long-term debt (see Note 10)
|
20,892.9
|
19,157.4
|
||||||
Deferred tax liabilities
|
55.0
|
66.6
|
||||||
Other long-term liabilities
|
382.2
|
403.6
|
||||||
Commitments and contingencies (see Note 15)
|
||||||||
Equity:
|
||||||||
Partners’ equity:
|
||||||||
Limited partners:
|
||||||||
Common units (2,003,173,384 units outstanding at June 30, 2015
and 1,937,324,817 units outstanding at December 31, 2014)
|
20,404.2
|
18,304.8
|
||||||
Accumulated other comprehensive loss
|
(278.6
|
)
|
(241.6
|
)
|
||||
Total partners’ equity
|
20,125.6
|
18,063.2
|
||||||
Noncontrolling interests held (see Note 11)
|
175.4
|
1,629.0
|
||||||
Noncontrolling interests in assets held for sale (see Note 6)
|
62.2
|
--
|
||||||
Total noncontrolling interests
|
237.6
|
1,629.0
|
||||||
Total equity
|
20,363.2
|
19,692.2
|
||||||
Total liabilities and equity
|
$
|
48,159.4
|
$
|
47,193.5
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Revenues:
|
||||||||||||||||
Third parties
|
$
|
7,085.2
|
$
|
12,503.5
|
$
|
14,551.6
|
$
|
25,377.9
|
||||||||
Related parties
|
7.3
|
17.3
|
13.4
|
52.8
|
||||||||||||
Total revenues (see Note 12)
|
7,092.5
|
12,520.8
|
14,565.0
|
25,430.7
|
||||||||||||
Costs and expenses:
|
||||||||||||||||
Operating costs and expenses:
|
||||||||||||||||
Third parties
|
6,090.4
|
11,382.4
|
12,474.7
|
23,000.8
|
||||||||||||
Related parties
|
267.1
|
256.7
|
499.2
|
518.8
|
||||||||||||
Total operating costs and expenses
|
6,357.5
|
11,639.1
|
12,973.9
|
23,519.6
|
||||||||||||
General and administrative costs:
|
||||||||||||||||
Third parties
|
16.8
|
18.9
|
37.1
|
41.9
|
||||||||||||
Related parties
|
28.1
|
28.8
|
57.1
|
59.0
|
||||||||||||
Total general and administrative costs
|
44.9
|
47.7
|
94.2
|
100.9
|
||||||||||||
Total costs and expenses (see Note 12)
|
6,402.4
|
11,686.8
|
13,068.1
|
23,620.5
|
||||||||||||
Equity in income of unconsolidated affiliates
|
110.2
|
50.3
|
199.4
|
106.8
|
||||||||||||
Operating income
|
800.3
|
884.3
|
1,696.3
|
1,917.0
|
||||||||||||
Other income (expense):
|
||||||||||||||||
Interest expense
|
(240.4
|
)
|
(228.9
|
)
|
(479.5
|
)
|
(449.8
|
)
|
||||||||
Change in fair value of Liquidity Option Agreement (see Note 15)
|
(11.5
|
)
|
--
|
(11.5
|
)
|
--
|
||||||||||
Other, net
|
0.3
|
1.1
|
0.8
|
0.8
|
||||||||||||
Total other expense, net
|
(251.6
|
)
|
(227.8
|
)
|
(490.2
|
)
|
(449.0
|
)
|
||||||||
Income before income taxes
|
548.7
|
656.5
|
1,206.1
|
1,468.0
|
||||||||||||
Benefit from (provision for) income taxes
|
7.9
|
(10.0
|
)
|
1.1
|
(14.8
|
)
|
||||||||||
Net income
|
556.6
|
646.5
|
1,207.2
|
1,453.2
|
||||||||||||
Net income attributable to noncontrolling interests (see Note 11)
|
(5.6
|
)
|
(8.8
|
)
|
(20.1
|
)
|
(16.7
|
)
|
||||||||
Net income attributable to limited partners
|
$
|
551.0
|
$
|
637.7
|
$
|
1,187.1
|
$
|
1,436.5
|
||||||||
|
||||||||||||||||
Earnings per unit: (see Note 14)
|
||||||||||||||||
Basic earnings per unit
|
$
|
0.28
|
$
|
0.35
|
$
|
0.61
|
$
|
0.79
|
||||||||
Diluted earnings per unit
|
$
|
0.28
|
$
|
0.34
|
$
|
0.60
|
$
|
0.76
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
|
||||||||||||||||
Net income
|
$
|
556.6
|
$
|
646.5
|
$
|
1,207.2
|
$
|
1,453.2
|
||||||||
Other comprehensive income (loss):
|
||||||||||||||||
Cash flow hedges:
|
||||||||||||||||
Commodity derivative instruments:
|
||||||||||||||||
Changes in fair value of cash flow hedges
|
(4.3
|
)
|
(32.8
|
)
|
26.5
|
(42.0
|
)
|
|||||||||
Reclassification of losses (gains) to net income
|
(20.2
|
)
|
14.9
|
(81.3
|
)
|
30.9
|
||||||||||
Interest rate derivative instruments:
|
||||||||||||||||
Reclassification of losses to net income
|
8.7
|
8.0
|
17.4
|
15.9
|
||||||||||||
Total cash flow hedges
|
(15.8
|
)
|
(9.9
|
)
|
(37.4
|
)
|
4.8
|
|||||||||
Other
|
0.4
|
--
|
0.4
|
--
|
||||||||||||
Total other comprehensive income (loss)
|
(15.4
|
)
|
(9.9
|
)
|
(37.0
|
)
|
4.8
|
|||||||||
Comprehensive income
|
541.2
|
636.6
|
1,170.2
|
1,458.0
|
||||||||||||
Comprehensive income attributable to noncontrolling interests
|
(5.6
|
)
|
(8.8
|
)
|
(20.1
|
)
|
(16.7
|
)
|
||||||||
Comprehensive income attributable to limited partners
|
$
|
535.6
|
$
|
627.8
|
$
|
1,150.1
|
$
|
1,441.3
|
|
For the Six Months
Ended June 30,
|
|||||||
|
2015
|
2014
|
||||||
Operating activities:
|
||||||||
Net income
|
$
|
1,207.2
|
$
|
1,453.2
|
||||
Reconciliation of net income to net cash flows provided by operating activities:
|
||||||||
Depreciation, amortization and accretion
|
774.9
|
651.0
|
||||||
Non-cash asset impairment charges (see Note 4)
|
112.3
|
12.5
|
||||||
Equity in income of unconsolidated affiliates
|
(199.4
|
)
|
(106.8
|
)
|
||||
Distributions received from unconsolidated affiliates
|
265.5
|
157.1
|
||||||
Net losses (gains) attributable to asset sales and insurance recoveries (see Note 16)
|
2.4
|
(96.4
|
)
|
|||||
Deferred income tax expense (benefit)
|
(11.7
|
)
|
0.6
|
|||||
Changes in fair value of Liquidity Option Agreement
|
11.5
|
--
|
||||||
Changes in fair market value of derivative instruments
|
(9.9
|
)
|
(6.2
|
)
|
||||
Net effect of changes in operating accounts (see Note 16)
|
(250.7
|
)
|
(198.6
|
)
|
||||
Other operating activities
|
(0.5
|
)
|
5.5
|
|||||
Net cash flows provided by operating activities
|
1,901.6
|
1,871.9
|
||||||
Investing activities:
|
||||||||
Capital expenditures
|
(1,638.0
|
)
|
(1,186.4
|
)
|
||||
Contributions in aid of construction costs
|
7.8
|
13.9
|
||||||
Decrease (increase) in restricted cash
|
(46.1
|
)
|
8.9
|
|||||
Investments in unconsolidated affiliates
|
(114.1
|
)
|
(498.8
|
)
|
||||
Proceeds from asset sales and insurance recoveries (see Note 16)
|
5.9
|
113.2
|
||||||
Other investing activities
|
(4.8
|
)
|
(5.7
|
)
|
||||
Cash used in investing activities
|
(1,789.3
|
)
|
(1,554.9
|
)
|
||||
Financing activities:
|
||||||||
Borrowings under debt agreements
|
13,838.3
|
4,182.8
|
||||||
Repayments of debt
|
(12,905.0
|
)
|
(3,161.3
|
)
|
||||
Debt issuance costs
|
(18.6
|
)
|
(18.1
|
)
|
||||
Cash distributions paid to limited partners (see Note 11)
|
(1,437.3
|
)
|
(1,288.4
|
)
|
||||
Cash payments made in connection with distribution equivalent rights
|
(3.4
|
)
|
(1.2
|
)
|
||||
Cash distributions paid to noncontrolling interests
|
(24.8
|
)
|
(19.7
|
)
|
||||
Cash contributions from noncontrolling interests
|
22.0
|
4.0
|
||||||
Net cash proceeds from the issuance of common units
|
944.1
|
223.3
|
||||||
Other financing activities
|
(50.9
|
)
|
(53.3
|
)
|
||||
Cash provided by (used in) financing activities
|
364.4
|
(131.9
|
)
|
|||||
Net change in cash and cash equivalents
|
476.7
|
185.1
|
||||||
Cash and cash equivalents, January 1
|
74.4
|
56.9
|
||||||
Cash and cash equivalents, June 30
|
$
|
551.1
|
$
|
242.0
|
|
Partners’ Equity
|
|||||||||||||||
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
Balance, December 31, 2014
|
$
|
18,304.8
|
$
|
(241.6
|
)
|
$
|
1,629.0
|
$
|
19,692.2
|
|||||||
Net income
|
1,187.1
|
--
|
20.1
|
1,207.2
|
||||||||||||
Cash distributions paid to limited partners
|
(1,437.3
|
)
|
--
|
--
|
(1,437.3
|
)
|
||||||||||
Cash payments made in connection with distribution equivalent rights
|
(3.4
|
)
|
--
|
--
|
(3.4
|
)
|
||||||||||
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(24.8
|
)
|
(24.8
|
)
|
||||||||||
Cash contributions from noncontrolling interests
|
--
|
--
|
22.0
|
22.0
|
||||||||||||
Common units issued in connection with Step 2 of Oiltanking acquisition
|
1,408.7
|
--
|
(1,408.7
|
)
|
--
|
|||||||||||
Net cash proceeds from the issuance of common units
|
944.1
|
--
|
--
|
944.1
|
||||||||||||
Amortization of fair value of equity-based awards
|
49.7
|
--
|
--
|
49.7
|
||||||||||||
Cash flow hedges
|
--
|
(37.4
|
)
|
--
|
(37.4
|
)
|
||||||||||
Other
|
(49.5
|
)
|
0.4
|
--
|
(49.1
|
)
|
||||||||||
Balance, June 30, 2015
|
$
|
20,404.2
|
$
|
(278.6
|
)
|
$
|
237.6
|
$
|
20,363.2
|
|
Partners’ Equity
|
|||||||||||||||
|
Limited
Partners
|
Accumulated
Other
Comprehensive
Income (Loss)
|
Noncontrolling
Interests
|
Total
|
||||||||||||
Balance, December 31, 2013
|
$
|
15,573.8
|
$
|
(359.0
|
)
|
$
|
225.6
|
$
|
15,440.4
|
|||||||
Net income
|
1,436.5
|
--
|
16.7
|
1,453.2
|
||||||||||||
Cash distributions paid to limited partners
|
(1,288.4
|
)
|
--
|
--
|
(1,288.4
|
)
|
||||||||||
Cash payments made in connection with distribution equivalent rights
|
(1.2
|
)
|
--
|
--
|
(1.2
|
)
|
||||||||||
Cash distributions paid to noncontrolling interests
|
--
|
--
|
(19.7
|
)
|
(19.7
|
)
|
||||||||||
Cash contributions from noncontrolling interests
|
--
|
--
|
4.0
|
4.0
|
||||||||||||
Net cash proceeds from the issuance of common units
|
223.3
|
--
|
--
|
223.3
|
||||||||||||
Amortization of fair value of equity-based awards
|
39.9
|
--
|
--
|
39.9
|
||||||||||||
Cash flow hedges
|
--
|
4.8
|
--
|
4.8
|
||||||||||||
Other
|
(53.1
|
)
|
--
|
(0.8
|
)
|
(53.9
|
)
|
|||||||||
Balance, June 30, 2014
|
$
|
15,930.8
|
$
|
(354.2
|
)
|
$
|
225.8
|
$
|
15,802.4
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Equity-classified awards:
|
||||||||||||||||
Restricted common unit awards
|
$
|
3.9
|
$
|
9.0
|
$
|
10.0
|
$
|
20.6
|
||||||||
Phantom unit awards
|
22.7
|
13.6
|
39.9
|
19.4
|
||||||||||||
Liability-classified awards
|
0.1
|
0.2
|
0.2
|
0.3
|
||||||||||||
Total
|
$
|
26.7
|
$
|
22.8
|
$
|
50.1
|
$
|
40.3
|
|
Number of
Units
|
Weighted-
Average Grant
Date Fair Value
per Unit (1)
|
||||||
Restricted common units at December 31, 2014
|
4,229,790
|
$
|
26.96
|
|||||
Vested
|
(1,940,044
|
)
|
$
|
25.96
|
||||
Forfeited
|
(111,250
|
)
|
$
|
27.47
|
||||
Restricted common units at June 30, 2015
|
2,178,496
|
$
|
27.83
|
|||||
(1) Determined by dividing the aggregate grant date fair value of awards (before an allowance for forfeitures) by the number of awards issued.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Cash distributions paid to restricted common unitholders
|
$
|
0.9
|
$
|
1.6
|
$
|
2.4
|
$
|
4.1
|
||||||||
Total intrinsic value of restricted common unit awards that vested during period
|
3.0
|
2.7
|
65.4
|
84.1
|
|
Number of
Units (1)
|
Weighted-
Average
Strike Price
(dollars/unit)
|
Weighted-
Average
Remaining
Contractual
Term
(in years)
|
Aggregate
Intrinsic
Value (2)
|
||||||||||||
Unit option awards at December 31, 2014
|
1,270,000
|
$
|
16.14
|
|||||||||||||
Exercised
|
(1,060,000
|
)
|
$
|
16.14
|
||||||||||||
Unit option awards at June 30, 2015
|
210,000
|
$
|
16.14
|
0.5
|
$
|
2.9
|
||||||||||
|
||||||||||||||||
(1) All of the unit option awards outstanding at June 30, 2015 were exercisable. None of the unit option awards outstanding at December 31, 2014 were exercisable.
(2) Aggregate intrinsic value reflects fully vested unit option awards at the dates indicated.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Total intrinsic value of unit option awards exercised during period
|
$
|
2.2
|
$
|
2.8
|
$
|
19.6
|
$
|
57.5
|
||||||||
Cash received from EPCO in connection with the exercise of unit option awards
|
1.2
|
1.6
|
11.3
|
33.4
|
||||||||||||
Unit option award-related cash reimbursements to EPCO
|
2.2
|
2.8
|
19.6
|
57.5
|
|
Number of
Units
|
Weighted-
Average Grant
Date Fair Value
per Unit (1)
|
||||||
Phantom unit awards at December 31, 2014
|
3,342,390
|
$
|
33.13
|
|||||
Granted (2)
|
3,449,240
|
$
|
34.05
|
|||||
Vested
|
(846,990
|
)
|
$
|
33.08
|
||||
Forfeited
|
(133,334
|
)
|
$
|
33.40
|
||||
Phantom unit awards at June 30, 2015
|
5,811,306
|
$
|
33.67
|
|||||
|
||||||||
(1) Determined by dividing the aggregate grant date fair value of awards (before an allowance for forfeitures) by the number of awards issued.
|
||||||||
(2) The aggregate grant date fair value of phantom unit awards issued during 2015 was $117.4 million based on a grant date market price of our common units ranging from $33.72 to $34.40 per unit. An estimated annual forfeiture rate of 3.5% was applied to these awards.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Cash payments made in connection with DERs
|
$
|
2.2
|
$
|
1.2
|
$
|
3.4
|
$
|
1.2
|
||||||||
Total intrinsic value of phantom unit awards that vested during period
|
2.1
|
1.2
|
28.7
|
1.2
|
Hedged Transaction
|
Number and Type
of Derivatives
Outstanding
|
Notional
Amount
|
Period of
Hedge
|
Rate
Swap
|
Accounting
Treatment
|
|||
Senior Notes OO
|
10 fixed-to-floating swaps
|
$
|
750.0
|
5/2015 to 5/2018
|
1.65% to 0.76%
|
Fair value hedge
|
|
Volume (1)
|
Accounting
|
|
Derivative Purpose
|
Current (2)
|
Long-Term (2)
|
Treatment
|
Derivatives designated as hedging instruments:
|
|||
Natural gas processing:
|
|||
Forecasted natural gas purchases for plant thermal reduction (Bcf)
|
10.0
|
n/a
|
Cash flow hedge
|
Forecasted sales of NGLs (MMBbls) (3)
|
2.4
|
n/a
|
Cash flow hedge
|
Octane enhancement:
|
|||
Forecasted purchases of NGLs (MMBbls)
|
0.2
|
n/a
|
Cash flow hedge
|
Forecasted sales of octane enhancement products (MMBbls)
|
1.2
|
n/a
|
Cash flow hedge
|
Natural gas marketing:
|
|||
Forecasted purchases of natural gas for fuel (Bcf)
|
11.1
|
n/a
|
Cash flow hedge
|
Forecasted sales of natural gas (Bcf)
|
0.3
|
n/a
|
Cash flow hedge
|
Natural gas storage inventory management activities (Bcf)
|
9.3
|
n/a
|
Fair value hedge
|
NGL marketing:
|
|||
Forecasted purchases of NGLs and related hydrocarbon products (MMBbls)
|
27.5
|
n/a
|
Cash flow hedge
|
Forecasted sales of NGLs and related hydrocarbon products (MMBbls)
|
32.1
|
n/a
|
Cash flow hedge
|
Refined products marketing:
|
|
||
Forecasted purchases of refined products (MMBbls)
|
4.9
|
n/a
|
Cash flow hedge
|
Forecasted sales of refined products (MMBbls)
|
1.5
|
n/a
|
Cash flow hedge
|
Refined products inventory management activities (MMBbls)
|
3.0
|
n/a
|
Fair value hedge
|
Crude oil marketing:
|
|
||
Forecasted purchases of crude oil (MMBbls)
|
7.8
|
0.8
|
Cash flow hedge
|
Forecasted sales of crude oil (MMBbls)
|
10.6
|
0.8
|
Cash flow hedge
|
Derivatives not designated as hedging instruments:
|
|||
Natural gas risk management activities (Bcf) (4,5)
|
81.3
|
10.0
|
Mark-to-market
|
NGL risk management activities (MMBbls) (5)
|
8.2
|
n/a
|
Mark-to-market
|
Crude oil risk management activities (MMBbls) (5)
|
4.9
|
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 designated as cash flow hedges, derivatives designated as fair value hedges and derivatives not designated as hedging instruments is December 2016, April 2016 and March 2018, respectively.
|
|||
(3) Forecasted sales of NGL volumes under natural gas processing exclude 1.3 MMBbls of additional hedges executed under contracts that have been designated as normal sales agreements.
|
|||
(4) Current volumes include 55.2 Bcf of physical derivative instruments that are predominantly priced at a marked-based index plus a premium or minus a discount related to location differences.
|
|||
(5) Reflects the use of derivative instruments to manage risks associated with transportation, processing and storage assets.
|
§
|
The objective of our anticipated future commodity purchases and sales hedging program is to hedge the margins of certain transportation, storage, blending and operational activities by locking in purchase and sale prices through the use of forward contracts and derivative instruments.
|
§
|
The objective of our natural gas processing hedging program is to hedge an amount of gross margin associated with these activities. We achieve this objective by executing forward fixed-price sales of a portion of our expected equity NGL production using forward contracts and commodity derivative instruments. For certain natural gas processing contracts, the hedging of expected equity NGL production also involves the purchase of natural gas for plant thermal reduction, which is hedged by executing forward fixed-price purchases using forward contracts and derivative instruments.
|
§
|
The objective of our inventory hedging program is to hedge the fair value of commodity products currently held in inventory by locking in the sales price of the inventory through the use of forward contracts and derivative instruments.
|
|
Asset Derivatives
|
Liability Derivatives
|
||||||||||||||||||
|
June 30, 2015
|
December 31, 2014
|
June 30, 2015
|
December 31, 2014
|
||||||||||||||||
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
Balance
Sheet
Location
|
Fair
Value
|
|||||||||||||
Derivatives designated as hedging instruments | ||||||||||||||||||||
Interest rate derivatives
|
Other current
assets
|
$
|
5.7
|
Other current
assets
|
$
|
--
|
Other current
liabilities
|
$
|
--
|
Other current
liabilities
|
$
|
--
|
||||||||
Interest rate derivatives
|
Other assets
|
--
|
Other assets
|
--
|
Other liabilities
|
5.5
|
Other liabilities
|
--
|
||||||||||||
Total interest rate derivatives
|
5.7
|
--
|
5.5
|
--
|
||||||||||||||||
Commodity derivatives
|
Other current
assets
|
117.6
|
Other current
assets
|
217.9
|
Other current
liabilities
|
121.0
|
Other current
liabilities
|
145.3
|
||||||||||||
Commodity derivatives
|
Other assets
|
0.5
|
Other assets
|
--
|
Other liabilities
|
0.7
|
Other liabilities
|
--
|
||||||||||||
Total commodity derivatives
|
|
118.1
|
|
217.9
|
|
121.7
|
|
145.3
|
||||||||||||
Total derivatives designated as hedging instruments
|
$
|
123.8
|
$
|
217.9
|
$
|
127.2
|
$
|
145.3
|
||||||||||||
|
|
|
|
|
||||||||||||||||
Derivatives not designated as hedging instruments
|
||||||||||||||||||||
Commodity derivatives
|
Other current
assets
|
$
|
13.8
|
Other current
assets
|
$
|
8.1
|
Other current
liabilities
|
$
|
8.2
|
Other current
liabilities
|
$
|
0.7
|
||||||||
Commodity derivatives
|
Other assets
|
0.4
|
Other assets
|
0.6
|
Other liabilities
|
1.4
|
Other liabilities
|
1.4
|
||||||||||||
Total commodity derivatives
|
|
$
|
14.2
|
|
$
|
8.7
|
|
$
|
9.6
|
|
$
|
2.1
|
|
Offsetting of Financial Assets and Derivative Assets
|
|||||||||||||||||||||||||||
|
Gross
Amounts of
Recognized
Assets
|
Gross
Amounts
Offset in the
Balance Sheet
|
Amounts
of Assets
Presented
in the
Balance Sheet
|
Gross Amounts Not Offset
in the Balance Sheet
|
Amounts That
Would Have
Been Presented
On Net Basis
|
|||||||||||||||||||||||
Financial
Instruments
|
Cash
Collateral
Received
|
Cash
Collateral
Paid
|
||||||||||||||||||||||||||
|
(i)
|
(ii)
|
(iii) = (i) – (ii)
|
(iv)
|
(v) = (iii) + (iv)
|
|||||||||||||||||||||||
As of June 30, 2015:
|
||||||||||||||||||||||||||||
Interest rate derivatives
|
$
|
5.7
|
$
|
--
|
$
|
5.7
|
$
|
(5.5
|
)
|
$
|
--
|
$
|
--
|
$
|
0.2
|
|||||||||||||
Commodity derivatives
|
132.3
|
--
|
132.3
|
(111.7
|
)
|
(4.0
|
)
|
--
|
16.6
|
|||||||||||||||||||
As of December 31, 2014:
|
||||||||||||||||||||||||||||
Commodity derivatives
|
$
|
226.6
|
$
|
--
|
$
|
226.6
|
$
|
(147.3
|
)
|
$
|
(23.9
|
)
|
$
|
--
|
$
|
55.4
|
|
Offsetting of Financial Liabilities and Derivative Liabilities
|
|||||||||||||||||||||||
|
Gross
Amounts of
Recognized
Liabilities
|
Gross
Amounts
Offset in the
Balance Sheet
|
Amounts
of Liabilities
Presented
in the
Balance Sheet
|
Gross Amounts Not Offset
in the Balance Sheet
|
Amounts That
Would Have
Been Presented
On Net Basis
|
|||||||||||||||||||
Financial
Instruments
|
Cash
Collateral
Paid
|
|||||||||||||||||||||||
|
(i)
|
(ii)
|
(iii) = (i) – (ii)
|
(iv)
|
(v) = (iii) + (iv)
|
|||||||||||||||||||
As of June 30, 2015:
|
||||||||||||||||||||||||
Interest rate derivatives
|
$
|
5.5
|
$
|
--
|
$
|
5.5
|
$
|
(5.5
|
)
|
$
|
--
|
$
|
--
|
|||||||||||
Commodity derivatives
|
131.3
|
--
|
131.3
|
(111.7
|
)
|
--
|
19.6
|
|||||||||||||||||
As of December 31, 2014:
|
||||||||||||||||||||||||
Commodity derivatives
|
$
|
147.4
|
$
|
--
|
$
|
147.4
|
$
|
(147.3
|
)
|
$
|
--
|
$
|
0.1
|
Derivatives in Fair Value
Hedging Relationships
|
Location
|
Gain (Loss) Recognized in
Income on Derivative
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
(0.8
|
)
|
$
|
(2.5
|
)
|
$
|
(0.8
|
)
|
$
|
(5.4
|
)
|
||||
Commodity derivatives
|
Revenue
|
(0.3
|
)
|
1.3
|
0.4
|
0.9
|
|||||||||||
Total
|
|
$
|
(1.1
|
)
|
$
|
(1.2
|
)
|
$
|
(0.4
|
)
|
$
|
(4.5
|
)
|
Derivatives in Fair Value
Hedging Relationships
|
Location
|
Gain (Loss) Recognized in
Income on Hedged Item
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
0.5
|
$
|
2.5
|
$
|
0.5
|
$
|
5.4
|
||||||||
Commodity derivatives
|
Revenue
|
1.3
|
(1.0
|
)
|
9.9
|
(2.4
|
)
|
||||||||||
Total
|
|
$
|
1.8
|
$
|
1.5
|
$
|
10.4
|
$
|
3.0
|
Derivatives in Cash Flow
Hedging Relationships
|
Change in Value Recognized in
Other Comprehensive Income (Loss)
on Derivative (Effective Portion)
|
|||||||||||||||
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Commodity derivatives – Revenue (1)
|
$
|
(6.1
|
)
|
$
|
(32.9
|
)
|
$
|
26.5
|
$
|
(43.6
|
)
|
|||||
Commodity derivatives – Operating costs and expenses (1)
|
1.8
|
0.1
|
--
|
1.6
|
||||||||||||
Total
|
$
|
(4.3
|
)
|
$
|
(32.8
|
)
|
$
|
26.5
|
$
|
(42.0
|
)
|
|||||
|
||||||||||||||||
(1) The fair value of these derivative instruments will be reclassified to their respective locations on the Unaudited Condensed Statement of Consolidated Operations upon settlement of the underlying derivative transactions, as appropriate.
|
Derivatives in Cash Flow
Hedging Relationships
|
Location
|
Gain (Loss) Reclassified from
Accumulated Other Comprehensive Income (Loss)
to Income (Effective Portion)
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
(8.7
|
)
|
$
|
(8.0
|
)
|
$
|
(17.4
|
)
|
$
|
(15.9
|
)
|
||||
Commodity derivatives
|
Revenue
|
20.7
|
(15.4
|
)
|
81.8
|
(32.3
|
)
|
||||||||||
Commodity derivatives
|
Operating costs and expenses
|
(0.5
|
)
|
0.5
|
(0.5
|
)
|
1.4
|
||||||||||
Total
|
|
$
|
11.5
|
$
|
(22.9
|
)
|
$
|
63.9
|
$
|
(46.8
|
)
|
Derivatives in Cash Flow
Hedging Relationships
|
Location
|
Gain (Loss) Recognized in Income
on Derivative (Ineffective Portion)
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Commodity derivatives
|
Revenue
|
$
|
0.1
|
$
|
0.1
|
$
|
0.4
|
$
|
(0.1
|
)
|
|||||||
Commodity derivatives
|
Operating costs and expenses
|
--
|
(0.1
|
)
|
--
|
0.1
|
|||||||||||
Total
|
|
$
|
0.1
|
$
|
--
|
$
|
0.4
|
$
|
--
|
Derivatives Not Designated
as Hedging Instruments
|
Location
|
Gain (Loss) Recognized in
Income on Derivative
|
|||||||||||||||
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Interest rate derivatives
|
Interest expense
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
(0.1
|
)
|
|||||||
Commodity derivatives
|
Revenue
|
4.2
|
(6.6
|
)
|
3.9
|
(27.6
|
)
|
||||||||||
Commodity derivatives
|
Operating costs and expenses
|
0.3
|
--
|
0.3
|
--
|
||||||||||||
Total
|
|
$
|
4.5
|
$
|
(6.6
|
)
|
$
|
4.2
|
$
|
(27.7
|
)
|
|
June 30, 2015
Fair Value Measurements Using
|
|||||||||||||||
|
Quoted Prices
in Active
Markets for
Identical Assets
and Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
||||||||||||
Financial assets:
|
||||||||||||||||
Interest rate derivatives
|
$
|
--
|
$
|
5.7
|
$
|
--
|
$
|
5.7
|
||||||||
Commodity derivatives
|
17.0
|
114.5
|
0.8
|
132.3
|
||||||||||||
Total
|
$
|
17.0
|
$
|
120.2
|
$
|
0.8
|
$
|
138.0
|
||||||||
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||
Liquidity Option Agreement
|
$
|
--
|
$
|
--
|
$
|
223.7
|
$
|
223.7
|
||||||||
Interest rate derivatives
|
--
|
5.5
|
--
|
5.5
|
||||||||||||
Commodity derivatives
|
21.9
|
107.0
|
2.4
|
131.3
|
||||||||||||
Total
|
$
|
21.9
|
$
|
112.5
|
$
|
226.1
|
$
|
360.5
|
|
December 31, 2014
Fair Value Measurements Using
|
|||||||||||||||
|
Quoted Prices
in Active
Markets for
Identical Assets
and Liabilities
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
|
||||||||||||
Financial assets:
|
||||||||||||||||
Commodity derivatives
|
$
|
37.8
|
$
|
187.8
|
$
|
1.0
|
$
|
226.6
|
||||||||
|
||||||||||||||||
Financial liabilities:
|
||||||||||||||||
Liquidity Option Agreement
|
$
|
--
|
$
|
--
|
$
|
212.2
|
$
|
212.2
|
||||||||
Commodity derivatives
|
13.8
|
133.0
|
0.6
|
147.4
|
||||||||||||
Total
|
$
|
13.8
|
$
|
133.0
|
$
|
212.8
|
$
|
359.6
|
|
|
For the Six Months
Ended June 30,
|
|||||||
|
Location
|
2015
|
2014
|
||||||
Financial asset (liability) balance, net, January 1
|
|
$
|
(211.8
|
)
|
$
|
3.2
|
|||
Total gains (losses) included in:
|
|
||||||||
Net income (1)
|
Revenue
|
(0.4
|
)
|
4.6
|
|||||
Other comprehensive income
|
Commodity derivative instruments –
changes in fair value of cash flow hedges
|
(1.5
|
)
|
--
|
|||||
Settlements
|
Revenue
|
(0.5
|
)
|
(0.1
|
)
|
||||
Transfers out of Level 3
|
0.1
|
--
|
|||||||
Financial asset (liability) balance, net, March 31
|
|
(214.1
|
)
|
7.7
|
|||||
Total gains (losses) included in:
|
|
||||||||
Net income (1)
|
Revenue
|
(0.4
|
)
|
(3.3
|
)
|
||||
Net income
|
Other expense, net
|
(11.5
|
)
|
--
|
|||||
Other comprehensive income
|
Commodity derivative instruments –
changes in fair value of cash flow hedges
|
(1.0
|
)
|
--
|
|||||
Settlements
|
Revenue
|
0.2
|
(1.8
|
)
|
|||||
Transfers out of Level 3
|
1.5
|
--
|
|||||||
Financial asset (liability) balance, net, June 30
|
|
$
|
(225.3
|
)
|
$
|
2.6
|
|||
|
|||||||||
(1) There were $0.1 million and $1.1 million of unrealized losses included in these amounts for the three and six months ended June 30, 2015, respectively. There were unrealized losses of $5.0 million and $0.5 million included in these amounts for the three and six months ended June 30, 2014, respectively.
|
|
Fair Value
|
|
|
|
|||||||
|
Financial
Assets
|
Financial
Liabilities
|
Valuation
Techniques
|
Unobservable
Input
|
Range
|
||||||
Commodity derivatives – Crude oil
|
$
|
0.6
|
$
|
1.1
|
Discounted cash flow
|
Forward commodity prices
|
$58.95-$61.58/barrel
|
||||
Commodity derivatives – Natural gasoline
|
0.2
|
1.3
|
Discounted cash flow
|
Forward commodity prices
|
$1.25-$1.27/gallon
|
||||||
Total
|
$
|
0.8
|
$
|
2.4
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
NGL Pipelines & Services
|
$
|
5.2
|
$
|
2.8
|
$
|
6.0
|
$
|
5.4
|
||||||||
Crude Oil Pipelines & Services
|
18.1
|
0.8
|
25.9
|
1.8
|
||||||||||||
Natural Gas Pipelines & Services
|
0.8
|
0.1
|
21.5
|
0.3
|
||||||||||||
Petrochemical & Refined Products Services
|
--
|
--
|
0.4
|
5.0
|
||||||||||||
Offshore Pipelines & Services
|
54.9
|
--
|
58.5
|
--
|
||||||||||||
Total
|
$
|
79.0
|
$
|
3.7
|
$
|
112.3
|
$
|
12.5
|
|
Fair Value Measurements Using
|
|||||||||||||||||||
|
Carrying
Value at
June 30,
2015
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
Non-Cash
Impairment
Loss
|
|||||||||||||||
Impairment of long-lived assets disposed of other than by sale
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
55.1
|
||||||||||
Impairment of long-lived assets to be disposed of by sale (1)
|
1,689.4
|
--
|
--
|
1,689.4
|
57.2
|
|||||||||||||||
Total
|
$
|
112.3
|
||||||||||||||||||
(1) Primarily includes long-lived assets of our Offshore Business that were reclassified to held for sale at June 30, 2015, net of an associated non-cash impairment charge of $54.8 million related to goodwill. See Note 6.
|
|
Fair Value Measurements Using
|
|||||||||||||||||||
|
Carrying
Value at
June 30,
2014
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Total
Non-Cash
Impairment
Loss
|
|||||||||||||||
Impairment of long-lived assets disposed of other than by sale
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
--
|
$
|
7.5
|
||||||||||
Impairment of long-lived assets to be disposed of by sale
|
0.1
|
--
|
--
|
0.1
|
5.0
|
|||||||||||||||
Total
|
$
|
12.5
|
|
June 30,
2015
|
December 31,
2014
|
||||||
NGLs
|
$
|
586.8
|
$
|
579.1
|
||||
Petrochemicals and refined products
|
220.4
|
295.6
|
||||||
Crude oil
|
157.9
|
97.8
|
||||||
Natural gas
|
34.7
|
41.7
|
||||||
Total
|
$
|
999.8
|
$
|
1,014.2
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Cost of sales (1)
|
$
|
5,257.9
|
$
|
10,705.3
|
$
|
10,936.0
|
$
|
21,758.0
|
||||||||
Lower of cost or market adjustments
|
0.5
|
2.7
|
4.0
|
7.9
|
||||||||||||
(1) Cost of sales is a component of “Operating costs and expenses” as presented on our Unaudited Condensed Statements of Consolidated Operations. Fluctuations in these amounts are primarily due to changes in energy commodity prices and sales volumes associated with our marketing activities.
|
|
Offshore
Gulf of Mexico
Business
|
|||
Assets held for sale:
|
||||
Current assets
|
$
|
26.9
|
||
Property, plant and equipment, net
|
1,135.9
|
|||
Investments in unconsolidated affiliates
|
482.4
|
|||
Intangible assets, net
|
37.1
|
|||
Goodwill
|
82.0
|
|||
Other assets
|
1.2
|
|||
Subtotal
|
1,765.5
|
|||
Impairment charge related to goodwill
|
(54.8
|
)
|
||
Total presented in Current Assets
|
$
|
1,710.7
|
||
|
||||
Liabilities related to assets held for sale:
|
||||
Current liabilities
|
$
|
24.1
|
||
Other long-term liabilities
|
92.3
|
|||
Total presented in Current Liabilities
|
$
|
116.4
|
||
Noncontrolling interests in assets held for sale
|
$
|
62.2
|
||
Net assets of Offshore Business before impairment charge
|
$
|
1,586.9
|
||
Fair value of Offshore Business based on estimated transaction price
|
$
|
1,532.1
|
|
Estimated
Useful Life
in Years
|
June 30,
2015
|
December 31,
2014
|
|||||||||
Plants, pipelines and facilities (1)
|
3-45 (6)
|
|
$
|
31,449.8
|
$
|
30,834.9
|
||||||
Underground and other storage facilities (2)
|
5-40 (7)
|
|
2,726.6
|
2,584.2
|
||||||||
Platforms and facilities (3)
|
20-31
|
659.7
|
659.7
|
|||||||||
Transportation equipment (4)
|
3-10
|
159.0
|
154.2
|
|||||||||
Marine vessels (5)
|
15-30
|
826.1
|
796.4
|
|||||||||
Land
|
261.2
|
262.6
|
||||||||||
Construction in progress
|
3,588.2
|
2,754.7
|
||||||||||
Total historical cost of property, plant and equipment
|
39,670.6
|
38,046.7
|
||||||||||
Less accumulated depreciation
|
8,750.9
|
8,165.1
|
||||||||||
Subtotal property, plant and equipment, net
|
30,919.7
|
29,881.6
|
||||||||||
Carrying values reclassified to assets held for sale (8)
|
(1,135.9
|
)
|
--
|
|||||||||
Total property, plant and equipment, net
|
$
|
29,783.8
|
$
|
29,881.6
|
||||||||
|
||||||||||||
(1) Plants, pipelines and facilities include processing plants; NGL, natural gas, crude oil and petrochemical and refined products 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 included offshore platforms and related facilities and other associated assets located in the Gulf of Mexico (see Note 6).
|
||||||||||||
(4) Transportation equipment includes tractor-trailer tank trucks and other vehicles and similar assets used in our operations.
|
||||||||||||
(5) Marine vessels include tow boats, barges and related equipment used in our marine transportation business.
|
||||||||||||
(6) In general, the estimated useful lives of major assets within this category are: processing plants, 20-35 years; pipelines and related equipment, 5-45 years; terminal facilities, 10-35 years; office furniture and equipment, 3-20 years; buildings, 20-40 years; and laboratory and shop equipment, 5-35 years.
|
||||||||||||
(7) In general, the estimated useful lives of assets within this category are: underground storage facilities, 5-35 years; storage tanks, 10-40 years; and water wells, 5-35 years.
|
||||||||||||
(8) See Note 6 regarding the reclassification of $1.84 billion of offshore Gulf of Mexico property, plant and equipment values, net of $706.8 million of accumulated depreciation, to assets held for sale at June 30, 2015.
|
|
For the Three Months
Ended June 30,
|
For the Six Months
Ended June 30,
|
||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
||||||||||||
Depreciation expense (1)
|
$
|
292.6
|
$
|
271.0
|
$
|
583.9
|
$
|
538.9
|
||||||||
Capitalized interest (2)
|
35.7
|
17.7
|
65.3
|
36.2
|
||||||||||||
(1) Depreciation expense is a component of “Costs and expenses” as presented on our Unaudited Condensed Statements of Consolidated Operations.
|
||||||||||||||||
(2) We capitalize interest costs incurred on funds used to construct property, plant and equipment while the asset is in its construction phase. The capitalized interest is recorded as part of the asset to which it relates and is amortized over the asset’s estimated useful life as a component of depreciation expense. When capitalized interest is recorded, it reduces interest expense from what it would be otherwise.
|