ENTERPRISE PRODUCTS PARTNERS L P
8-K/A, 1999-11-29
CRUDE PETROLEUM & NATURAL GAS
Previous: ADVISORS FUND, 485BPOS, 1999-11-29
Next: AMERICAN GENERAL SERIES PORTFOLIO CO 3, 24F-2NT, 1999-11-29





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                  FORM 8-K A-2


                                 CURRENT REPORT




                         Pursuant to Section 13 or 15(d)
                     of the Securities Exchange Act of 1934




                        Date of Report: November 29 , 1999


                         Commission File Number 1-14323



                        ENTERPRISE PRODUCTS PARTNERS L.P.
             (Exact name of registrant as specified in its charter)



         DELAWARE                                            76-0568219
(State or other jurisdiction of                  (I.R.S. Employer Identification
 incorporation or organization)                               Number)



                              2727 North Loop West
                              Houston, Texas 77008
                    (Address of principal executive offices)
                                   (Zip Code)


                                 (713) 880-6500
              (Registrant's telephone number, including area code)


<PAGE>

This filing  amends the Form 8-K Current  Report  filed by  Enterprise  Products
Partners L.P. on September 20, 1999.

Item 2. Acquisition or Disposition of Assets

Acquisition of Tejas Natural Gas Liquids, LLC

     On September 17, 1999,  Enterprise  Products  Partners L.P. (the "Company")
acquired  Tejas  Natural Gas Liquids,  LLC ("TNGL")  from a subsidiary  of Tejas
Energy, LLC ("Tejas Energy"), an affiliate of Shell Oil Company ("Shell").  TNGL
engages in natural gas processing and NGL fractionation, transportation, storage
and marketing in Louisiana  and  Mississippi.  TNGL's  assets  include a 20-year
natural  gas  processing  agreement  with Shell for the  rights to  process  its
current and future natural gas  production  from the state and federal waters of
the Gulf of Mexico and varying interests in eleven natural gas processing plants
(including  one under  construction)  with a  combined  gross  capacity  of 11.0
billion  cubic  feet per day  (Bcfd) and a net  capacity  of 3.1 Bcfd;  four NGL
fractionation  facilities  with a combined gross capacity of 281,000 barrels per
day (BPD) and net  capacity of 131,500  BPD;  four NGL storage  facilities  with
approximately  29.5 million barrels of gross capacity and 8.8 million barrels of
net capacity; and over 2,100 miles of NGL pipelines (including an 11.5% interest
in Dixie Pipeline).

     In exchange  for its NGL  business,  Tejas  Energy  received  14.5  million
non-distribution  bearing,  convertible  Special  Units in the  Company and $166
million in cash. The 14.5 million non-distribution bearing,  convertible Special
Units received by Tejas Energy  represent an approximate  17.6% equity ownership
in the Company.  These convertible Special Units do not accrue distributions and
are not entitled to cash distributions until their conversion into Common Units,
which occurs  automatically  with respect to 1.0 million Units on August 1, 2000
(or the day following the record date for determining  Units entitled to receive
distributions  in the second  quarter of 2000),  5.0 million  Units on August 1,
2001 and 8.5 million Units on August 1, 2002.

     Tejas  Energy  has  the   opportunity  to  earn  an  additional  6  million
non-distribution bearing,  convertible Contingency Units over the next two years
based on certain performance  criteria (the "Performance  Tests").  Tejas Energy
will  earn 3  million  convertible  Contingency  Units  if at any  point  during
calendar  year 2000 (or  extensions  thereto due to force majeure  events),  gas
production by Shell from its Offshore Gulf of Mexico  producing  properties  and
leases is 950  million  cubic  feet per day for 180  not-necessarily-consecutive
days or 375 billion  cubic feet on a  cumulative  basis.  Tejas Energy will earn
another 3 million convertible  Contingency Units if at any point during calendar
year  2001  (or  extensions  thereto  due to  force  majuere  events)  such  gas
production is 900 million cubic feet per day for 180 not-necessarily-consecutive
days or 350 billion cubic feet on a cumulative  basis.  If either or both of the
preceding  performance  tests is not met but Shell's Offshore Gulf of Mexico gas
production  reaches 725  billion  cubic feet on a  cumulative  basis in calendar
years 2000 and 2001 (or extensions  thereto due to force majeure events),  Tejas
Energy  would  still  earn  6  million  non-distribution  bearing,   convertible
Contingency  Units.  If all of the  Contingency  Units  are  earned,  1  million
Contingency  Units  would  convert  into Common  Units on August 1, 2002,  and 5
million Contingency Units would convert into Common Units on August 1, 2003. The
Contingency  Units do not  accrue  distributions  and are not  entitled  to cash
distributions  until  conversion  into Common Units.  Tejas  Energy's  ownership
interest in the Company would then increase to approximately 23.2%.

     Under the rules of the New York Stock  Exchange,  conversion of the Special
Units  into  Common  Units  requires  approval  of  the  Company's  Unitholders.
Enterprise Products GP, LLC (the "General Partner") has agreed to call a special
meeting of the  Unitholders  for the purpose of soliciting  such  approval.  EPC
Partners  II, Inc.  ("EPC II"),  which owns in excess of 81% of the  outstanding
Common Units, has agreed to vote its Units in favor of such approval, which will
satisfy the approval requirement.

     The $166  million  cash  portion  of the  purchase  price was  funded  with
borrowings  under  the  Company's  existing  credit  facility  led by The  Chase
Manhattan Bank.

     The  consideration  for  the  acquisition  was  determined  by  arms-length
negotiation among the parties.

<PAGE>

Unitholder Rights Agreement

     In connection with the transactions described above, Tejas Energy purchased
from EPC II a 30% membership  interest in the General  Partner,  which serves as
the sole general  partner of the Company,  and entered into a Unitholder  Rights
Agreement with the Company,  the General Partner,  Enterprise Products Operating
L.P. (the  "Operating  Partnership"),  EPC II and  Enterprise  Products  Company
("EPCO").  The Unitholder Rights Agreement provides that as long as Tejas Energy
owns more than a 20%  interest  in the General  Partner,  it will be entitled to
designate  one-third of the General  Partner's  board of directors,  and that as
long as it owns at least a 10%  interest in the General  Partner it will also be
entitled to designate two members of a newly created Executive  Committee of the
General  Partner.  Tejas Energy's  rights to board and committee  representation
would decrease if their ownership interest decreases.

     The Unitholder  Rights Agreement  provides that,  without the consent of at
least one of the Tejas Energy designees on the Executive Committee,  the General
Partner will not permit the Company,  the Operating  Partnership  or the General
Partner to take certain actions,  including,  among other things, paying special
distributions  not in accordance  with the Company's  current cash  distribution
policy;  material  dispositions  of assets;  dispositions  of assets  that could
adversely affect production or delivery of gas by Shell or its affiliates in the
Gulf of Mexico; material acquisitions;  mergers or similar transactions; issuing
partnership Units in private financing transactions;  incurrence of indebtedness
in excess of certain  limits;  repurchases  of  partnership  Units other than in
connection with employee benefit plans; entering into or modifying  transactions
with  affiliates;  and  submitting  matters to a unitholder  vote. The foregoing
limitations  will terminate when the Special and  Contingency  Units (other than
any  Contingency  Units  not  issued  as a  result  of a  failure  to  meet  the
Performance  Tests)  issued to Tejas Energy have been  converted to Common Units
and the  market  price of the  Common  Units has  exceeded  $24 per unit for 120
consecutive calendar days (subject to certain extensions).

     Pursuant to the Unitholder Rights Agreement,  the board of directors of the
General  Partner has been  increased  by three  members to a total of nine,  and
Tejas Energy has designated  Charles R. Crisp,  Curtis R. Frasier and Stephen H.
McVeigh as its board  designees.  Tejas Energy has designated  Curtis R. Frasier
and Stephen H. McVeigh to serve on the Executive  Committee,  with the Company's
designees being Dan L. Duncan,  O. S. Andras and Richard H. Bachmann.  Mr. Crisp
is President  and Chief  Executive  Officer of Coral Energy LLC, an affiliate of
Shell, Mr. Frasier is Chief Operating, Administrative and Legal Officer of Coral
Energy LLC, and Mr. McVeigh is Manager of Production and  Surveillance  (Gulf of
Mexico) for Shell Offshore Inc.

     The  Unitholder  Rights  Agreement  grants EPC II certain rights to acquire
Tejas Energy's  interest in the General  Partner if Tejas Energy disposes of its
Special,  Contingency,  or Common Units, and to acquire Tejas Energy's  Special,
Contingency,  or Common  Units if it wishes to  dispose  of them.  Each of these
purchase  rights  would also apply in the event of  specified  change of control
events relating to Tejas Energy.  The Unitholder  Rights  Agreement grants Tejas
Energy  preemptive  rights to acquire  additional Units issued by the Company in
private  equity  financing  transactions,  and grants  Tejas Energy the right to
acquire all of the partnership  Units owned by EPC II, EPCO and their affiliates
if certain change of control events occur with respect to the Company.

     The Unitholder Rights Agreement  provides that if Tejas Energy sells any of
the Common Units it receives upon conversion of the Special or Contingency Units
in specified  types of sale  transactions  for less than $18 per Unit within one
year after the applicable  conversion date for the Special or Contingency  Units
in question,  then the Company will pay to Tejas Energy the  difference  between
the sales price and $18, either in cash or in additional  Units at the Company's
option.

<PAGE>

Other Agreements

     In connection with the  transactions  described  above, the Company entered
into a Registration  Rights  Agreement  with Tejas Energy  granting Tejas Energy
certain  rights  to  require  the  Company  to  register  for  resale  under the
Securities Act of 1933 all of the Common Units  issuable upon  conversion of the
Special or  Contingency  Units,  and certain  "piggy back" rights to require the
Company to include such Common Units in any registration begun by the Company.

     Also, the  partnership  agreement of the Company and the limited  liability
agreement  of the  General  Partner  were  amended  to give  effect to the above
transactions, including the issuance of the Special or Contingency Units.

     The  foregoing  summaries  of  the  Contribution  Agreement  governing  the
acquisition, the Unitholder Rights Agreement, the Registration Rights Agreement,
the  amended  partnership  agreement  of the  Company  and the  amended  limited
liability  company  agreement  of the  General  Partner are  qualified  in their
entirety by reference to the complete documents.

Item 7 .  Financial Statements and Exhibits

     (a) Financial Statements of Businesses Acquired:

     *1.  Tejas Natural Gas Liquids, LLC and Subsidiaries -- Statement of Assets
          Acquired and Liabilities  Assumed and Statement of Revenues and Direct
          Operating Expenses for the Years Ended December 31, 1998, December 31,
          1997, and December 31, 1996, and Independent Auditor's Report ( Item 1
          of  Form  8-K/A-1  on  October  27,  1999).

     (b) Pro Forma Financial Information:

          The pro forma condensed Statement of Operations of Enterprise Products
          Partners,  L.P.  for the year  ended  December  31,  1998 and the nine
          months ended September 30, 1999 giving effect to the  acquisitions are
          included in this report commencing on page PF-1.

     Exhibits:

     *3.4 Second  Amended  and  Restated  Agreement  of Limited  Partnership  of
          Enterprise  dated as of September  17, 1999  (Exhibit 99.7 on Form 8-K
          dated  October 4,  1999).

     *3.5 First Amended and Restated Limited  Liability Company Agreement of the
          General  Partner  dated as of September 17, 1999 (Exhibit 99.8 on Form
          8-K/A-1 dated October 27, 1999).

     *4.3 First  Amendment to $200 million Credit  Agreement dated July 28, 1999
          among Enterprise Products Operating and certain banks (Exhibit 99.9 on
          Form  8-K/A-1  dated  October  27,  1999).

     *4.4 $350 million  Credit  Agreement  dated July 28, 1999 among  Enterprise
          Products  Operating and certain banks  (Exhibit  99.10 on Form 8-K/A-1
          dated  October 27,  1999).

     *4.5 Unitholder  Rights Agreement dated September 17, 1999 (Exhibit 99.5 on
          Form 8-K dated October 4, 1999).

     *99.1Contribution  Agreement dated September 17, 1999 (Exhibit 99.4 on Form
          8-K dated October 4, 1999).

     *99.2Registration  Rights  Agreement dated September 17, 1999 (Exhibit 99.6
          on Form 8-K dated October 4, 1999).

     *    Asterisk indicates exhibits incorporated by reference as indicated.
<PAGE>

 Unaudited Pro Forma Enterprise Products Partners L.P. Condensed Statements of
                              Combined Operations

     The following unaudited pro forma Statement of Combined Operations has been
derived primarily from the historical Statement of Operations of the Company and
TNGL. The unaudited pro forma  information  gives effect to the  acquisitions of
TNGL and Mont Belvieu  Associates  ("MBA") as if the business  combinations (the
"Acquisitions")  had  occurred  on  January 1, 1998.  This  unaudited  pro forma
information  should be read in conjunction the Company's Form 10-Q ("Form 10-Q",
incorporated  by  reference  herein)  filed on November  15, 1999 for the fiscal
quarter ending September 30, 1999. The unaudited pro forma financial information
consists only of Statements of Combined  Operations.  The  Consolidated  Balance
Sheet dated September 30, 1999 in the Form 10-Q reflects the Acquisitions.

     As noted above,  the unaudited pro forma  Statement of Combined  Operations
for the year ended December 31, 1998 and for the nine months ended September 30,
1999 were prepared as if the  Acquisitions  had occurred on January 1, 1998. The
TNGL acquisition, effective August 1, 1999, was completed using a combination of
$166 million in cash and the issuance of 14.5 million non-distribution  bearing,
convertible  special  partnership Units. The MBA acquisition,  effective July 1,
1999, involved a cash payment of approximately $41 million and the assumption of
approximately $4 million in debt (which was immediately extinguished).  The cash
and debt service  payments made in both the TNGL and the MBA  acquisitions  were
funded by borrowings under the Company's new $350 million credit  facility.  The
total borrowings (including minor amounts of working capital) were $215 million.

     The unaudited pro forma  information is not  necessarily  indicative of the
financial results which would have occurred had the Acquisitions  taken place on
the  dates  indicated  nor is it  necessarily  indicative  of  future  financial
results.   The  pro  forma  adjustments  are  based  upon  currently   available
information  and  certain  estimates  and  assumptions;  therefore,  the  actual
adjustments  may  differ  from the  unaudited  pro forma  adjustments.  However,
management  believes  that  the  assumptions  provide  a  reasonable  basis  for
presenting the significant  material effects of the Acquisitions as contemplated
and that the unaudited pro forma  adjustments give  appropriate  effect to those
assumptions  and are properly  applied in the unaudited pro forma  Statements of
Combined Operations.
<PAGE>

                        Enterprise Products Partners L.P.
              Pro Forma Condensed Statement of Combined Operations
                      For the Year Ended December 31, 1998
                                   (Unaudited)
                 (Dollars in thousands, except per Unit amounts)
<TABLE>
<CAPTION>

                                                                                                       Pro Forma
                                                                                            --------------------------------
                                                       EPPLP         TNGL          MBA                              As
                                                     Historical   Historical    Historical   Adjustment          Adjusted
                                                    ------------------------------------------------------------------------
<S>                                                    <C>           <C>          <C>           <C>              <C>
REVENUES
Revenues from consolidated operations                  $ 738,902     $ 589,528    $  31,254     $   (355) (a)    $1,359,329
Equity income in unconsolidated affiliates                15,671         1,592                    (5,213) (b)        12,050
                                                    ----------------------------------------                   -------------
      Total                                              754,573       591,120       31,254                       1,371,379
                                                    ----------------------------------------                   -------------
COSTS AND EXPENSES
Operating costs and expenses                             686,160       578,177       18,943        3,269  (c)     1,286,549
Selling, general and administrative                       18,216                        807         (807) (d)        18,216
                                                    ----------------------------------------                   -------------
      Total                                              704,376       578,177       19,750                       1,304,765
                                                    ----------------------------------------                   -------------
OPERATING INCOME                                          50,197        12,943       11,504                          66,614
                                                    ----------------------------------------                   -------------
OTHER INCOME (EXPENSE)
Interest expense                                         (14,696)                    (1,011)     (14,792) (e)       (30,499)
Interest income from unconsolidated affiliates               809                                    (159) (f)           650
Interest income - other                                      772         4,461          149                           5,382
Other, net                                                   273                                                        273
                                                    ----------------------------------------                   -------------
      Other income (expense)                             (12,842)        4,461         (862)                        (24,194)
                                                    ----------------------------------------                   -------------
INCOME BEFORE EXTRAORDINARY
      ITEM AND MINORITY INTEREST                          37,355        17,404       10,642                          42,420
Extraordinary charge on early extinguishment             (27,176)                                                   (27,176)
                                                    ----------------------------------------                   -------------
INCOME BEFORE MINORITY INTEREST                           10,179        17,404       10,642                          15,244
MINORITY INTEREST                                           (102)                                   (52)  (g)          (154)
                                                    ========================================                   =============
NET INCOME                                             $  10,077     $  17,404    $  10,642                       $  15,090
                                                    ========================================                   =============

ALLOCATION OF NET INCOME TO:
      Limited partners                                  $  9,976                                                  $  14,939
                                                    =============                                              =============
      General partner                                    $   101                                                    $   151
                                                    =============                                              =============

Number of Units used in computing
      Basic Earnings per Common Unit                      60,124                                                     60,124
                                                    =============                                              =============
BASIC EARNINGS PER COMMON UNIT
      Income before extraordinary item and
         minority interest per Common Unit              $   0.62                                                   $   0.70
                                                    =============                                              =============
      Net Income per Common Unit                        $   0.17                                                   $   0.25
                                                    =============                                              =============

Number of Units used in computing
      Diluted Earnings per Common Unit                  60,124                                   14,500   (h)        74,624
                                                    =============                                              =============
DILUTED EARNINGS PER COMMON UNIT
      Income before extraordinary item and
         minority interest per Common Unit              $   0.62                                                   $   0.56
                                                    =============                                              =============
      Net Income per Common Unit                        $   0.17                                                   $   0.20
                                                    =============                                              =============
</TABLE>
The  accompanying  notes  are an  integral  part of these  unaudited  pro  forma
condensed financial statements.

<PAGE>


          NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENT OF COMBINED
                 OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1998



(a)  Reflects the elimination of intercompany sales between the Company and TNGL
     of  approximately  $0.4  million.

(b)  Reflects the  elimination  of equity income from MBA due to  acquisition of
     the  remaining  51%  ownership  interests in MBA from Kinder  Morgan Energy
     Partners,  L.P. (50%) and Enterprise  Products Company  ("EPCO")(1%).  As a
     result  of this  acquisition,  100% of  MBA's  results  of  operations  are
     consolidated  with the  Company  (as shown  under the column  labeled  "MBA
     Historical").

(c)  Reflects  additional  amortization of intangible assets created by the TNGL
     acquisition.  The TNGL  acquisition  was  accounted  for under the purchase
     method  of  accounting  and,  accordingly,  the  purchase  price  has  been
     allocated to the assets  acquired and  liabilities  assumed  based on their
     estimated fair value at August 1, 1999 as follows:

         Current Assets                      $ 127.5
         Investments                            97.7
         Property, net                         225.8
         Intangible asset                       71.1
         Liabilities                          (145.7)
                                           ==========
         Total purchase price                $ 376.4
                                           ==========


     The $71.1 million intangible asset is associated with a 20-year natural gas
     processing  agreement with Shell ("Shell  Contract") and is being amortized
     using the straight-line method over a period of 20 years, approximating the
     life of the agreement.  On a pro forma basis,  the additional  amortization
     expense for the year ended December 31, 1998 would have been  approximately
     $3.6 million.  Offsetting this increase in amortization are eliminations of
     intercompany  purchases between the Company and TNGL of approximately  $0.4
     million.

(d)  Reflects the reduction in selling,  general, and administrative  charges to
     the amount of the administrative fee paid to EPCO per the terms of the EPCO
     agreement (as defined in the Registration  Statement on Form S-1/A filed on
     July 21, 1998,  incorporated by reference herein).

(e)  Reflects  accrual for $14.8  million in interest on $215 million of assumed
     borrowings  under the $350 million bank credit facility at 6.88% per annum.

(f)  Reflects  elimination  of interest  income from  unconsolidated  affiliates
     stemming  from  participation  in the MBA note that was  extinguished  as a
     result  of the  acquisition.

(g)  Reflects  additional  minority  interest  associated  with  the  pro  forma
     adjustments for the 1.0101% minority interest of the general partner of the
     Company.

(h)  Reflects  addition  of   non-distribution   bearing,   convertible  special
     partnership  Units  granted  to Tejas  Energy,  LLC as a result of the TNGL
     acquisition.  For earnings per share calculations,  these Units are treated
     as being dilutive.

<PAGE>
                       Enterprise Products Partners, L.P.
              Pro Forma Condensed Statement of Combined Operations
                  For the Nine Months Ended September 30, 1999

                 (Dollars in thousands, except per Unit amounts)
<TABLE>
<CAPTION>
                                                                                                       Pro Forma
                                                                                             -------------------------------
                                                       EPPLP         TNGL          MBA                             As
                                                     Historical   Historical    Historical   Adjustment         Adjusted
                                                    ------------------------------------------------------------------------
<S>                                                  <C>          <C>           <C>          <C>                <C>
REVENUES
Revenues from consolidated operations                $ 763,793    $ 383,736     $  12,328    $ (13,947) (a)     $ 1,145,910
Equity income in unconsolidated affiliates               7,591        4,262                     (4,068) (b)           7,785
                                                    -----------------------------------------                 --------------
      Total                                            771,384      387,998        12,328                         1,153,695
                                                    -----------------------------------------                 --------------
COSTS AND EXPENSES
Operating costs and expenses                           688,250      362,539         9,105      (11,833) (c)       1,048,061
Selling, general and administrative                      9,200                        493         (493) (d)           9,200
                                                    -----------------------------------------                 --------------
      Total                                            697,450      362,539         9,598                         1,057,261
                                                    -----------------------------------------                 --------------
OPERATING INCOME                                        73,934       25,459         2,730                            96,434
                                                    -----------------------------------------                 --------------
OTHER INCOME (EXPENSE)
Interest expense                                        (7,995)                                  (9,861) (e)        (17,856)
Interest income from unconsolidated affiliates           1,096                                     (280) (f)            816
Interest income - other                                  1,114                                                        1,114
Other, net                                              (1,522)       (13)          (166)                            (1,701)
                                                    -----------------------------------------                 --------------
      Other income (expense)                            (7,307)       (13)          (166)                           (17,627)
                                                    -----------------------------------------                 --------------
INCOME BEFORE MINORITY INTEREST                         66,627      25,446          2,564                            78,807
MINORITY INTEREST                                         (672)                                    (124) (g)           (796)
                                                    =========================================                 ==============
ET INCOME                                            $  65,955   $  25,446      $  2,564                        $    78,011
                                                    =========================================                 ==============

ALLOCATION OF NET INCOME TO:
      Limited partners                               $  65,295                                                  $    77,231
                                                    =============                                             ==============
      General partner                                $     660                                                  $       780
                                                    =============                                             ==============

Number of Units used in computing
      Basic Earnings per Common Unit
                                                        66,715                                                       66,715
                                                    =============                                             ==============
BASIC EARNINGS PER COMMON UNIT
      Income before minority interest
      per Common Unit                                $    0.99                                                   $     1.17
                                                    =============                                             ==============
      Net Income per Common Unit                     $    0.98                                                   $     1.16
                                                    =============                                             ==============

Number of Units used in computing
      Diluted Earnings per Common Unit                                                           14,500  (h)         81,215
                                                    =============                                             ==============
DILUTED EARNINGS PER COMMON UNIT
      Income before minority interest
      per Common Unit                                $    0.99                                                   $     0.96
                                                    =============                                             ==============
      Net Income per Common Unit                     $    0.98                                                   $     0.95
                                                    =============                                             ==============
</TABLE>
The  accompanying  notes  are an  integral  part of these  unaudited  pro  forma
condensed financial statements.

<PAGE>

          NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENT OF COMBINED
             OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999



(a)  Reflects the elimination of intercompany sales between the Company and TNGL
     of  approximately  $13.9  million.

(b)  Reflects the  elimination  of equity  income from MBA in the amount of $1.3
     million due to acquisition of the remaining 51% ownership  interests in MBA
     from Kinder Morgan Energy  Partners,  L.P.  (50%) and  Enterprise  Products
     Company  ("EPCO")(1%).  As a  result  of this  acquisition,  100% of  MBA's
     results of operations are consolidated with the Company (as shown under the
     column  labeled "MBA  Historical").  In  addition,  as a result of the TNGL
     acquisition,  the  Company's and TNGL's  ownership  interests in Entell NGL
     Services,  LLC ("Entell")  are a combined 100%. As a result,  the operating
     results of Entell are consolidated  with the Company's  pipeline  revenues.
     The amount of equity  income from Entell being  eliminated is $2.8 million.


(c)  Reflects  additional  amortization of intangible assets created by the TNGL
     acquisition.  The TNGL  acquisition  was  accounted  for under the purchase
     method  of  accounting  and,  accordingly,  the  purchase  price  has  been
     allocated to the assets  acquired and  liabilities  assumed  based on their
     estimated fair value at August 1, 1999 as follows:

         Current Assets                      $127.5
         Investments                           97.7
         Property, net                        225.8
         Intangible asset                      71.1
         Liabilities                         (145.7)
                                          ==========
         Total purchase price               $ 376.4
                                          ==========


     The $71.1 million intangible asset is associated with a 20-year natural gas
     processing  agreement with Shell ("Shell  Contract") and is being amortized
     using the straight-line method over a period of 20 years, approximating the
     life of the agreement.  On a pro forma basis,  the additional  amortization
     expense  for the nine  months  ended  September  30,  1999  would have been
     approximately  $2.1 million.  Offsetting this increase in amortization  are
     eliminations  of  intercompany  purchases  between  the Company and TNGL of
     approximately  $13.9  million.

(d)  Reflects the reduction in selling,  general, and administrative  charges to
     the amount of the administrative fee paid to EPCO per the terms of the EPCO
     agreement (as defined in the Registration  Statement on Form S-1/A filed on
     July 21, 1998, incorporated by reference herein).

(e)  Reflects  accrual for $9.9  million in interest on $215  million of assumed
     borrowings  under the $350 million bank credit facility at 6.88% per annum.


(f)  Reflects  elimination  of interest  income from  unconsolidated  affiliates
     stemming  from  participation  in the MBA note that was  extinguished  as a
     result  of the  acquisition.

(g)  Reflects  additional  minority  interest  associated  with  the  pro  forma
     adjustments for the 1.0101% minority interest of the general partner of the
     Company.

(h)  Reflects  addition  of   non-distribution   bearing,   convertible  special
     partnership  Units  granted  to Tejas  Energy,  LLC as a result of the TNGL
     acquisition.  For earnings per share calculations,  these Units are treated
     as being dilutive.


<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned hereunto duly authorized.

                         ENTERPRISE PRODUCTS PARTNERS L.P.
                         (A Delaware Limited Partnership)

                         By:   Enterprise Products GP, LLC, as general partner


Date: November 29, 1999  By:/s/ Gary L. Miller
                            Gary L. Miller
                            Executive Vice President and Chief Financial Officer
                            of Enterprise Products GP, LLC




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission