e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
August 11, 2008
Date of Report (Date of earliest event reported)
ENERGY
TRANSFER EQUITY, L.P.
(Exact name of Registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
001-32740
|
|
30-0108820 |
(State or other jurisdiction
|
|
(Commission
|
|
(IRS Employer |
of incorporation)
|
|
File Number)
|
|
Identification Number) |
3738 Oak Lawn Avenue
Dallas, TX 75219
(Address of principal executive offices)
(214) 981-0700
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions:
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c)) |
Item 2.02. Results of Operations and Financial Condition.
On
August 11, 2008, Energy Transfer Equity, L.P. (the Partnership) issued a press release
announcing its earnings for the second quarter ended June 30, 2008. A copy
of this press release is furnished as Exhibit 99.1 to this report and is incorporated herein by
reference.
In accordance with General Instruction B.2 of Form 8-K, the information set forth in this
Item 2.02 and in the attached exhibit shall be deemed to be furnished and not be deemed to be
filed for purposes of the Securities Exchange Act of 1934, as amended (the Exchange Act).
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits. In accordance with General Instruction B.2 of Form 8-K, the information set
forth in the attached Exhibit 99.1 is deemed to be furnished and shall not be deemed to be
filed for purposes of Section 18 of the Exchange Act.
|
|
|
Exhibit |
|
|
Number |
|
Description of the Exhibit |
|
|
|
Exhibit 99.1
|
|
Energy Transfer Equity, L.P. Press Release, dated August 11, 2008. |
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.
|
|
|
|
|
|
Energy Transfer Equity, L.P.
|
|
|
By: |
LE GP, LLC,
|
|
|
|
its general partner |
|
|
|
|
|
|
Date: August 11, 2008 |
|
|
|
|
|
|
|
/s/ John W. McReynolds John W. McReynolds
President and Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
|
Exhibit Index
|
|
|
Exhibit |
|
|
Number |
|
Description of the Exhibit |
|
|
|
Exhibit 99.1
|
|
Energy Transfer Equity, L.P. Press Release, dated August 11, 2008. |
exv99w1
Exhibit 99.1
ENERGY TRANSFER EQUITY
REPORTS QUARTERLY RESULTS
FOR THE PERIOD ENDED JUNE 30th
Dallas, Texas August 11, 2008 Energy Transfer Equity, L.P. (NYSE:ETE) today reported
net income of $120.4 million and Distributable Cash of $97.1 million for the three months ended
June 30, 2008. Distributable Cash is a non-GAAP financial measure, as explained below.
The principal sources of cash flow of Energy Transfer Equity, L.P. (ETE or the Partnership) are
distributions it receives from its investments in the limited and general partner interests in
Energy Transfer Partners, L.P. (ETP). ETE currently has no other operating activities apart from
those conducted by the operating subsidiaries within ETP. ETEs principal uses of cash are for
expenses, debt service and distributions to its general and limited partners.
ETEs net income increased $31.3 million for the three months ended June 30, 2008 to $120.4 million
as compared to $89.1 million for the three months ended May 31, 2007. Net income for the six
months ended June 30, 2008 was $247.1 million as compared to $236.4 million for the six months
ended May 31, 2007. These increases were due primarily to the increased earnings of ETP.
ETE also announced that it has filed its quarterly report on Form 10-Q for the period ended June
30, 2008 with the Securities and Exchange Commission. ETE has posted a copy of this Form 10-Q on
its website at www.energytransfer.com.
Use of Non-GAAP Financial Measures
This press release and accompanying schedules include the non-generally accepted accounting
principle (non-GAAP) financial measure of Distributable Cash. The accompanying schedules provide
a reconciliation of this non-GAAP financial measure to its most directly comparable financial
measure calculated and presented in accordance with GAAP. The Partnerships Distributable Cash
should not be considered as an alternative to GAAP financial measures such as net income, cash flow
from operating activities or any other GAAP measure of liquidity or financial performance.
Distributable Cash. The Partnership defines Distributable Cash as cash distributions
expected to be received from ETP in connection with the Partnerships investments in limited and
general partner interests of ETP, net of the Partnerships expenditures for general and
administrative costs and debt service. Distributable Cash is a significant liquidity measure used
by the Partnerships senior management to compare net cash flows generated by the Partnerships
equity investments in ETP to the distributions the Partnership expects to pay its unitholders.
Using this measure, the Partnerships management computes the coverage ratio of estimated cash
flows to planned cash distributions.
Distributable Cash is an important non-GAAP financial measure for our limited partners since it
indicates to investors whether or not the Partnerships investments are generating cash flows at a
level that can sustain or support an increase in quarterly cash distribution levels. Financial
measures such as Distributable Cash are quantitative standards used by the investment community
with respect to publicly traded partnerships because the value of a partnership unit is in part
measured by its yield (which in turn is based on the amount of cash distributions a partnership can
pay to a unitholder). The GAAP measures most directly comparable to Distributable Cash are net
income and cash flow from operating activities for ETE on a stand-alone basis. The accompanying
analysis of Distributable Cash is presented for the six-month periods ended June 30, 2008 and May
31, 2007 for comparative purposes.
Energy Transfer Equity, L.P. (NYSE:ETE) is a publicly traded partnership, which owns the
general partner of Energy Transfer Partners, L.P. and approximately 62.5 million ETP limited
partner units.
Energy Transfer Partners, L.P. (NYSE:ETP) is a publicly traded partnership owning and
operating a diversified portfolio of energy assets. ETP has pipeline operations in Arizona,
Colorado, Louisiana, New Mexico, and Utah, and owns the largest intrastate pipeline system in
Texas. ETPs natural gas operations include intrastate natural gas gathering and transportation
pipelines, natural gas treating and processing assets and three natural gas storage facilities
located in Texas. These assets include approximately 14,450 miles of intrastate pipeline in
service, with approximately 350 miles of intrastate pipeline under construction. In addition, ETP
owns 2,400 miles of interstate pipeline in service, with approximately 250 miles of interstate
pipeline under construction. ETP is also one of the three largest retail marketers of propane in
the United States, serving more than one million customers across the country.
The information contained in this press release is available on our website at
www.energytransfer.com.
Contacts:
Investor Relations:
Brent Ratliff
Energy Transfer
214-981-0700
Media Relations:
Vicki Granado
Gittins & Granado
214-504-2260 (office)
214-498-9272 (cell)
ENERGY TRANSFER EQUITY, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
68,938 |
|
|
$ |
56,557 |
|
Marketable securities |
|
|
16,831 |
|
|
|
3,002 |
|
Accounts receivable, net of allowance for doubtful accounts |
|
|
1,047,478 |
|
|
|
822,027 |
|
Accounts receivable from related companies |
|
|
17,077 |
|
|
|
18,070 |
|
Inventories |
|
|
179,235 |
|
|
|
361,954 |
|
Exchanges receivable |
|
|
66,825 |
|
|
|
37,321 |
|
Deposits paid to vendors |
|
|
60,383 |
|
|
|
42,273 |
|
Prepaid expenses and other current assets |
|
|
73,124 |
|
|
|
62,592 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
1,529,891 |
|
|
|
1,403,796 |
|
|
|
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT, net |
|
|
7,870,049 |
|
|
|
6,852,458 |
|
ADVANCES TO AND INVESTMENT IN AFFILIATES |
|
|
1,281 |
|
|
|
86,167 |
|
GOODWILL |
|
|
775,965 |
|
|
|
757,698 |
|
INTANGIBLES AND OTHER LONG-TERM ASSETS, net |
|
|
379,611 |
|
|
|
361,975 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
10,556,797 |
|
|
$ |
9,462,094 |
|
|
|
|
|
|
|
|
ENERGY TRANSFER EQUITY, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
LIABILITIES AND PARTNERS CAPITAL (DEFICIT) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,007,796 |
|
|
$ |
673,116 |
|
Accounts payable to related companies |
|
|
25,576 |
|
|
|
48,012 |
|
Exchanges payable |
|
|
68,863 |
|
|
|
40,382 |
|
Customer advances and deposits |
|
|
83,112 |
|
|
|
75,831 |
|
Accrued and other current liabilities |
|
|
205,225 |
|
|
|
190,469 |
|
Accrued capital expenditures |
|
|
173,776 |
|
|
|
87,622 |
|
Interest payable |
|
|
87,711 |
|
|
|
78,933 |
|
Current maturities of long-term debt |
|
|
43,744 |
|
|
|
47,068 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
1,695,803 |
|
|
|
1,241,433 |
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT, less current maturities |
|
|
6,441,776 |
|
|
|
5,870,106 |
|
LONG-TERM PRICE RISK MANAGEMENT LIABILITIES |
|
|
28,366 |
|
|
|
46,479 |
|
DEFERRED INCOME TAXES |
|
|
201,568 |
|
|
|
199,934 |
|
OTHER LONG-TERM LIABILITIES |
|
|
15,264 |
|
|
|
12,986 |
|
MINORITY INTERESTS |
|
|
2,162,636 |
|
|
|
2,106,819 |
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
10,545,413 |
|
|
|
9,477,757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PARTNERS CAPITAL (DEFICIT): |
|
|
|
|
|
|
|
|
General Partner |
|
|
293 |
|
|
|
192 |
|
Limited Partners Common Unitholders (222,829,956 units authorized,
issued and outstanding at June 30, 2008 and December 31, 2007) |
|
|
27,882 |
|
|
|
(4,628 |
) |
|
|
|
|
|
|
|
|
|
|
28,175 |
|
|
|
(4,436 |
) |
|
|
|
|
|
|
|
|
|
Accumulated other comprehensive loss |
|
|
(16,791 |
) |
|
|
(11,227 |
) |
|
|
|
|
|
|
|
Total partners capital (deficit) |
|
|
11,384 |
|
|
|
(15,663 |
) |
|
|
|
|
|
|
|
Total liabilities and partners capital (deficit) |
|
$ |
10,556,797 |
|
|
$ |
9,462,094 |
|
|
|
|
|
|
|
|
ENERGY TRANSFER EQUITY, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per unit and unit data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
May 31, |
|
|
June 30, |
|
|
May 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
REVENUES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas operations |
|
$ |
2,375,637 |
|
|
$ |
1,406,598 |
|
|
$ |
4,383,484 |
|
|
$ |
2,899,436 |
|
Retail propane |
|
|
249,449 |
|
|
|
252,584 |
|
|
|
847,587 |
|
|
|
751,836 |
|
Other |
|
|
28,265 |
|
|
|
55,604 |
|
|
|
61,525 |
|
|
|
125,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
2,653,351 |
|
|
|
1,714,786 |
|
|
|
5,292,596 |
|
|
|
3,777,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS AND EXPENSES: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products sold, natural gas operations |
|
|
1,952,569 |
|
|
|
1,095,040 |
|
|
|
3,529,837 |
|
|
|
2,233,749 |
|
Cost of products sold, retail propane |
|
|
163,962 |
|
|
|
158,167 |
|
|
|
556,517 |
|
|
|
462,801 |
|
Cost of products sold, other |
|
|
7,541 |
|
|
|
34,180 |
|
|
|
17,436 |
|
|
|
76,653 |
|
Operating expenses |
|
|
197,143 |
|
|
|
148,903 |
|
|
|
376,113 |
|
|
|
282,712 |
|
Depreciation and amortization |
|
|
65,476 |
|
|
|
50,458 |
|
|
|
127,359 |
|
|
|
98,873 |
|
Selling, general and administrative |
|
|
44,720 |
|
|
|
40,779 |
|
|
|
95,465 |
|
|
|
83,369 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total costs and expenses |
|
|
2,431,411 |
|
|
|
1,527,527 |
|
|
|
4,702,727 |
|
|
|
3,238,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME |
|
|
221,940 |
|
|
|
187,259 |
|
|
|
589,869 |
|
|
|
539,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of interest capitalized |
|
|
(90,543 |
) |
|
|
(72,939 |
) |
|
|
(170,997 |
) |
|
|
(138,016 |
) |
Equity in earnings (losses) of affiliates |
|
|
(169 |
) |
|
|
839 |
|
|
|
(95 |
) |
|
|
325 |
|
Gain (loss) on disposal of assets |
|
|
515 |
|
|
|
(2,500 |
) |
|
|
(936 |
) |
|
|
(5,729 |
) |
Gains (losses) on non-hedged interest rate
derivatives |
|
|
27,178 |
|
|
|
29,048 |
|
|
|
(4,458 |
) |
|
|
29,048 |
|
Other income, net |
|
|
17,227 |
|
|
|
1,505 |
|
|
|
35,067 |
|
|
|
3,157 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE INCOME TAX EXPENSE AND
MINORITY INTERESTS |
|
|
176,148 |
|
|
|
143,212 |
|
|
|
448,450 |
|
|
|
427,894 |
|
Income tax expense |
|
|
9,330 |
|
|
|
3,213 |
|
|
|
14,474 |
|
|
|
5,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE MINORITY INTERESTS |
|
|
166,818 |
|
|
|
139,999 |
|
|
|
433,976 |
|
|
|
422,105 |
|
Minority interests |
|
|
(46,424 |
) |
|
|
(50,906 |
) |
|
|
(186,877 |
) |
|
|
(185,657 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME |
|
|
120,394 |
|
|
|
89,093 |
|
|
|
247,099 |
|
|
|
236,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GENERAL PARTNERS INTEREST IN NET INCOME |
|
|
373 |
|
|
|
276 |
|
|
|
765 |
|
|
|
743 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIMITED PARTNERS INTEREST IN NET INCOME |
|
$ |
120,021 |
|
|
$ |
88,817 |
|
|
$ |
246,334 |
|
|
$ |
235,705 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC NET INCOME PER LIMITED PARTNER UNIT |
|
$ |
0.54 |
|
|
$ |
0.40 |
|
|
$ |
1.11 |
|
|
$ |
1.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC AVERAGE NUMBER OF UNITS OUTSTANDING |
|
|
222,829,956 |
|
|
|
222,773,916 |
|
|
|
222,829,956 |
|
|
|
220,324,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED NET INCOME PER LIMITED PARTNER UNIT |
|
$ |
0.54 |
|
|
$ |
0.40 |
|
|
$ |
1.10 |
|
|
$ |
1.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DILUTED AVERAGE NUMBER OF UNITS OUTSTANDING |
|
|
222,829,956 |
|
|
|
222,773,916 |
|
|
|
222,829,956 |
|
|
|
220,324,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Partnership previously announced a change in its year end from August 31 to December 31. The
unaudited consolidated financial statements contained in this press release cover the three and
six-month periods ended June 30, 2008 and the three and six-month periods ended May 31, 2007 (the
six-month period of the previous fiscal year most nearly comparable to the six-month period ended
June 30, 2008). The Partnership did not recast the financial data for the prior fiscal periods
because the financial reporting processes in place at that time included certain procedures that
were completed only on a fiscal quarterly basis. The Partnership believes the information, data
and indicated trends for the three and six-month periods ended May 31, 2007 is comparable to what
would have been reported for the three and six-month periods ended June 30, 2007 if they had recast
the prior period information. Such comparability is impacted primarily by weather, fluctuations in
commodity prices, volumes of natural gas sold and transported, our hedging strategies and the use
of financial instruments, trading activities, basis differences between market hubs and interest
rates.
ENERGY TRANSFER EQUITY, L.P. AND SUBSIDIARIES
VOLUMES TRANSACTED THROUGH ENERGY TRANSFER PARTNERS, L.P.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
May 31, |
|
|
June 30, |
|
|
May 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Midstream: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas MMBtu/d sold |
|
|
1,518,209 |
|
|
|
1,042,641 |
|
|
|
1,377,495 |
|
|
|
932,368 |
|
NGLs bbls/d sold |
|
|
28,097 |
|
|
|
21,586 |
|
|
|
29,590 |
|
|
|
18,757 |
|
Transportation and storage
Natural gas MMBtu/d transported |
|
|
10,355,466 |
|
|
|
6,752,447 |
|
|
|
9,938,323 |
|
|
|
6,805,881 |
|
Natural gas MMBtu/d sold |
|
|
1,582,022 |
|
|
|
1,204,609 |
|
|
|
1,639,467 |
|
|
|
1,427,467 |
|
Interstate transportation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas MMBtu/d transported |
|
|
1,768,406 |
|
|
|
1,802,486 |
|
|
|
1,693,882 |
|
|
|
1,765,677 |
|
Retail propane gallons (in thousands) |
|
|
97,309 |
|
|
|
127,612 |
|
|
|
331,723 |
|
|
|
381,326 |
|
ENERGY TRANSFER EQUITY, L.P. PARENT
COMPANY
DISTRIBUTABLE CASH
(Dollars in thousands, except per unit)
(unaudited)
The following table presents the calculation and reconciliation
of Distributable Cash of the Parent
Company with respect to the following periods:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
May 31, |
|
|
June 30, |
|
|
May 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Distributable Cash: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash distributions expected from Energy Transfer Partners, L.P.
associated with: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General partner interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standard distribution rights |
|
$ |
4,377 |
|
|
$ |
3,477 |
|
|
$ |
8,357 |
|
|
$ |
6,851 |
|
Incentive distribution rights |
|
|
75,692 |
|
|
|
56,812 |
|
|
|
143,494 |
|
|
|
111,158 |
|
Less: General Partner contribution to ETP to maintain its 2%
interest |
|
|
(13,098 |
) |
|
|
|
|
|
|
(13,098 |
) |
|
|
|
|
Limited partner interest: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,086,957 class G units (converted to common units
May 2007) |
|
|
|
|
|
|
29,359 |
|
|
|
|
|
|
|
41,576 |
|
62,500,797 common units |
|
|
55,860 |
|
|
|
21,033 |
|
|
|
110,158 |
|
|
|
58,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash expected from Energy Transfer Partners, L.P. |
|
|
122,831 |
|
|
|
110,681 |
|
|
|
248,911 |
|
|
|
217,619 |
|
Deduct expenses of the Parent Company on a stand-alone
basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
(1,207 |
) |
|
|
(2,068 |
) |
|
|
(4,056 |
) |
|
|
(5,532 |
) |
Interest expense, net of amortization of financing costs, interest
income, and
realized gains on interest rate derivatives |
|
|
(24,553 |
) |
|
|
(25,842 |
) |
|
|
(48,456 |
) |
|
|
(49,054 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash |
|
$ |
97,071 |
|
|
$ |
82,771 |
|
|
$ |
196,399 |
|
|
$ |
163,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash distributions to be paid to the partners of Energy Transfer
Equity, L.P.: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution per limited partner unit as of the end of the
period |
|
$ |
0.4800 |
|
|
$ |
0.3725 |
|
|
$ |
0.4800 |
|
|
$ |
0.3725 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to be paid to public unitholders |
|
|
45,562 |
|
|
|
35,357 |
|
|
|
87,327 |
|
|
|
69,149 |
|
Distributions to be paid to affiliates |
|
|
61,396 |
|
|
|
47,646 |
|
|
|
117,676 |
|
|
|
93,182 |
|
Distributions to be paid to general partner |
|
|
332 |
|
|
|
258 |
|
|
|
637 |
|
|
|
504 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cash distributions to be paid by Energy Transfer Equity, L.P. to
its limited
and general partners |
|
$ |
107,290 |
|
|
$ |
83,261 |
|
|
$ |
205,640 |
|
|
$ |
162,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Distributable Cash to GAAP
Net Income and GAAP Net cash
provided by operating activities for the Parent Company on a stand-alone basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
120,394 |
|
|
$ |
89,093 |
|
|
$ |
247,099 |
|
|
$ |
236,448 |
|
Adjustments to derive Distributable Cash: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in income of unconsolidated affiliates |
|
|
(116,872 |
) |
|
|
(104,449 |
) |
|
|
(302,344 |
) |
|
|
(279,238 |
) |
Quarterly distribution expected to be received from Energy Transfer
Partners, L.P. |
|
|
122,831 |
|
|
|
110,681 |
|
|
|
248,911 |
|
|
|
217,619 |
|
Amortization of financing costs |
|
|
752 |
|
|
|
761 |
|
|
|
1,504 |
|
|
|
1,501 |
|
Other non-cash |
|
|
(3 |
) |
|
|
|
|
|
|
10 |
|
|
|
18 |
|
Unrealized gains and losses on non-hedged interest rate
swaps |
|
|
(30,031 |
) |
|
|
(13,315 |
) |
|
|
1,219 |
|
|
|
(13,315 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash |
|
|
97,071 |
|
|
|
82,771 |
|
|
|
196,399 |
|
|
|
163,033 |
|
Adjustments to Distributable Cash to derive Net Cash Provided by
Operating Activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly distribution expected to be received from Energy Transfer
Partners, L.P. |
|
|
(122,831 |
) |
|
|
(110,681 |
) |
|
|
(248,911 |
) |
|
|
(217,619 |
) |
Cash distribution received from Energy Transfer Partners,
L.P. |
|
|
126,079 |
|
|
|
103,565 |
|
|
|
276,463 |
|
|
|
203,492 |
|
Net changes in other operating assets and liabilities |
|
|
(236 |
) |
|
|
(5,944 |
) |
|
|
8,532 |
|
|
|
(4,101 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities for Parent Company on
stand-alone basis |
|
$ |
100,083 |
|
|
$ |
69,711 |
|
|
$ |
232,483 |
|
|
$ |
144,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) For the three months ended June 30, 2008, cash
distributions expected to be received from
Energy Transfer Partners, L.P. consists of cash distributions in respect of the three months ended
June 30, 2008 payable on August 14, 2008 to holders of record on the close of business on August 7,
2008. For the three months ended May 31, 2007, cash distributions expected to be received from
Energy Transfer Partners, L.P. consists of cash distributions paid on July 16, 2007 for the three
months ended May 31, 2007.
For the six months ended June 30, 2008, cash distributions
received or expected to be received from
Energy Transfer Partners, L.P. consists of cash distributions paid on May 15, 2008 in respect of
the quarter ended March 31, 2008 and cash distributions in respect of the three months ended June
30, 2008 payable on August 14, 2008 to holders of record on the close of business on August 7,
2008. For the six months ended May 31, 2007, cash distributions expected to be received from
Energy Transfer Partners, L.P. consists of cash distributions paid on April 13, 2007 for the three
months ended February 28, 2007 and cash distributions paid on July 16, 2007 for the three months
ended May 31, 2007.
(2) For the three months ended June 30, 2008, cash
distributions expected to be paid from Energy
Transfer Equity, L.P. consists of cash distributions in respect of the three months ended June 30,
2008 payable on August 19, 2008 to holders of record on August 7, 2008. For the three months ended
May 31, 2007, cash distributions paid or expected to be paid from Energy Transfer Equity, L.P.
consists of cash distributions paid on July 19, 2007 for the three months ended May 31, 2007.
For the six months ended June 30, 2008, cash distributions paid
or expected to be paid by Energy
Transfer Equity, L.P. consist of cash distributions paid on May 15, 2008 in respect of the quarter
ended March 31, 2008 and cash distributions in respect of the three months ended June 30, 2008
payable on August 14, 2008 to holders of record on the close of business on August 7, 2008.. For
the six months ended May 31, 2007, cash distributions expected to be paid from Energy Transfer
Equity, L.P. consists cash distributions paid on April 16, 2007 for the three months ended February
28, 2007 and cash distributions paid on July 19, 2007 for the three months ended May 31, 2007.