| June 30, | December 31, | |||||||
| 2009 | 2008 | |||||||
ASSETS |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
$ | 114,361 | $ | 92,023 | ||||
Marketable securities |
9,630 | 5,915 | ||||||
Accounts receivable, net of allowance for doubtful accounts |
388,324 | 591,257 | ||||||
Accounts receivable from related companies |
32,233 | 15,142 | ||||||
Inventories |
187,654 | 272,348 | ||||||
Deposits paid to vendors |
51,987 | 78,237 | ||||||
Exchanges receivable |
27,596 | 45,209 | ||||||
Price risk management assets |
4,272 | 5,423 | ||||||
Prepaid expenses and other current assets |
55,973 | 75,441 | ||||||
Total current assets |
872,030 | 1,180,995 | ||||||
PROPERTY, PLANT AND EQUIPMENT, net |
9,013,750 | 8,702,534 | ||||||
ADVANCES TO AND INVESTMENTS IN AFFILIATES |
374,922 | 10,110 | ||||||
GOODWILL |
764,538 | 773,283 | ||||||
INTANGIBLES AND OTHER ASSETS, net |
410,069 | 402,980 | ||||||
Total assets |
$ | 11,435,309 | $ | 11,069,902 | ||||
| June 30, | December 31, | |||||||
| 2009 | 2008 | |||||||
LIABILITIES AND EQUITY |
||||||||
CURRENT LIABILITIES: |
||||||||
Accounts payable |
$ | 284,097 | $ | 381,933 | ||||
Accounts payable to related companies |
7,094 | 34,495 | ||||||
Exchanges payable |
22,793 | 54,636 | ||||||
Customer advances and deposits |
73,031 | 106,679 | ||||||
Accrued and other current liabilities |
273,507 | 313,140 | ||||||
Price risk management liabilities |
60,742 | 142,432 | ||||||
Interest payable |
156,154 | 115,487 | ||||||
Income taxes payable |
3,880 | 14,298 | ||||||
Deferred income taxes |
| 589 | ||||||
Current maturities of long-term debt |
44,416 | 45,232 | ||||||
Total current liabilities |
925,714 | 1,208,921 | ||||||
LONG-TERM DEBT, less current maturities |
7,265,314 | 7,190,357 | ||||||
LONG-TERM PRICE RISK MANAGEMENT LIABILITIES |
80,487 | 121,710 | ||||||
DEFERRED INCOME TAXES |
203,588 | 194,871 | ||||||
OTHER NON-CURRENT LIABILITIES |
14,571 | 14,727 | ||||||
COMMITMENTS AND CONTINGENCIES |
||||||||
| 8,489,674 | 8,730,586 | |||||||
EQUITY: |
||||||||
Partners Capital (Deficit): |
||||||||
General Partner |
373 | 155 | ||||||
Limited Partners: |
||||||||
Common Unitholders (222,898,248 and 222,829,956 units authorized, issued
and outstanding at June 30, 2009 and December 31, 2008, respectively) |
54,882 | (15,762 | ) | |||||
Accumulated other comprehensive loss |
(57,736 | ) | (67,825 | ) | ||||
Total partners deficit |
(2,481 | ) | (83,432 | ) | ||||
Noncontrolling interest |
2,948,116 | 2,422,748 | ||||||
Total equity |
2,945,635 | 2,339,316 | ||||||
Total liabilities and equity |
$ | 11,435,309 | $ | 11,069,902 | ||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
REVENUES: |
||||||||||||||||
Natural gas operations |
$ | 948,233 | $ | 2,375,637 | $ | 2,060,188 | $ | 4,383,484 | ||||||||
Retail propane |
179,770 | 249,449 | 667,677 | 847,587 | ||||||||||||
Other |
23,687 | 28,265 | 53,799 | 61,525 | ||||||||||||
Total revenues |
1,151,690 | 2,653,351 | 2,781,664 | 5,292,596 | ||||||||||||
COSTS AND EXPENSES: |
||||||||||||||||
Cost of products sold natural gas operations |
542,004 | 1,952,569 | 1,274,117 | 3,529,837 | ||||||||||||
Cost of products sold retail propane |
78,070 | 163,962 | 298,292 | 556,517 | ||||||||||||
Cost of products sold other |
5,919 | 7,541 | 12,723 | 17,436 | ||||||||||||
Operating expenses |
176,681 | 197,143 | 358,454 | 376,113 | ||||||||||||
Depreciation and amortization |
79,229 | 65,476 | 154,888 | 127,359 | ||||||||||||
Selling, general and administrative |
54,756 | 44,720 | 112,061 | 95,465 | ||||||||||||
Total costs and expenses |
936,659 | 2,431,411 | 2,210,535 | 4,702,727 | ||||||||||||
OPERATING INCOME |
215,031 | 221,940 | 571,129 | 589,869 | ||||||||||||
OTHER INCOME (EXPENSE): |
||||||||||||||||
Interest expense, net of interest capitalized |
(119,559 | ) | (90,543 | ) | (220,950 | ) | (170,997 | ) | ||||||||
Equity in earnings (losses) of affiliates |
1,673 | (169 | ) | 2,170 | (95 | ) | ||||||||||
Gains (losses) on disposal of assets |
181 | 515 | (245 | ) | (936 | ) | ||||||||||
Gains (losses) on non-hedged interest rate derivatives |
49,911 | 27,178 | 59,962 | (4,458 | ) | |||||||||||
Allowance for equity funds used during construction |
(1,839 | ) | 15,660 | 18,588 | 25,548 | |||||||||||
Other, net |
(377 | ) | 1,567 | 324 | 9,519 | |||||||||||
INCOME BEFORE INCOME TAX EXPENSE |
145,021 | 176,148 | 430,978 | 448,450 | ||||||||||||
Income tax expense |
3,263 | 9,330 | 9,470 | 14,474 | ||||||||||||
NET INCOME |
141,758 | 166,818 | 421,508 | 433,976 | ||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO
NONCONTROLLING INTEREST |
37,383 | 46,424 | 165,597 | 186,877 | ||||||||||||
NET INCOME ATTRIBUTABLE TO PARTNERS |
104,375 | 120,394 | 255,911 | 247,099 | ||||||||||||
GENERAL PARTNERS INTEREST IN NET INCOME |
322 | 373 | 791 | 765 | ||||||||||||
LIMITED PARTNERS INTEREST IN NET INCOME |
$ | 104,053 | $ | 120,021 | $ | 255,120 | $ | 246,334 | ||||||||
BASIC NET INCOME PER LIMITED PARTNER UNIT |
$ | 0.47 | $ | 0.54 | $ | 1.14 | $ | 1.11 | ||||||||
BASIC AVERAGE NUMBER OF UNITS OUTSTANDING |
222,898,248 | 222,829,956 | 222,898,157 | 222,829,956 | ||||||||||||
DILUTED NET INCOME PER LIMITED PARTNER UNIT |
$ | 0.47 | $ | 0.54 | $ | 1.14 | $ | 1.10 | ||||||||
DILUTED AVERAGE NUMBER OF UNITS OUTSTANDING |
222,898,248 | 222,829,956 | 222,898,157 | 222,829,956 | ||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
| 2009 | 2008 | 2009 | 2008 | |||||||||||||
Distributable Cash: |
||||||||||||||||
Cash distributions expected from Energy Transfer Partners, L.P. associated with: |
||||||||||||||||
General partner interest (1): |
||||||||||||||||
Standard distribution rights |
$ | 4,861 | $ | 4,377 | $ | 9,721 | $ | 8,357 | ||||||||
Incentive distribution rights |
84,164 | 75,692 | 168,310 | 143,494 | ||||||||||||
Less: Expected General Partner contribution to ETP to maintain its 2% interest |
| (13,098 | ) | (3,354 | ) | (13,098 | ) | |||||||||
Limited partner interest (1): |
||||||||||||||||
62,500,797 Common units |
55,860 | 55,860 | 111,720 | 110,158 | ||||||||||||
Total cash expected from Energy Transfer Partners, L.P. (1) |
144,885 | 122,831 | 286,397 | 248,911 | ||||||||||||
Deduct expenses of the Parent Company on a stand-alone basis: |
||||||||||||||||
Parent Company-related expenses |
(701 | ) | (1,207 | ) | (2,603 | ) | (4,056 | ) | ||||||||
Interest expense, net of amortization of financing costs, interest income, and realized
gains and losses on interest rate derivatives |
(24,426 | ) | (24,553 | ) | (44,888 | ) | (48,456 | ) | ||||||||
Distributable Cash |
$ | 119,758 | $ | 97,071 | $ | 238,906 | $ | 196,399 | ||||||||
Cash distributions to be paid to the partners of Energy Transfer Equity, L.P. (2): |
||||||||||||||||
Distribution per limited partner unit as of the end of the period |
$ | 0.5350 | $ | 0.4800 | $ | 1.0600 | $ | 0.4800 | ||||||||
Distributions to be paid to public unitholders |
50,819 | 45,562 | 100,688 | 87,327 | ||||||||||||
Distributions to be paid to affiliates |
68,431 | 61,396 | 135,583 | 117,676 | ||||||||||||
Distributions to be paid to general partner |
370 | 332 | 733 | 637 | ||||||||||||
Total cash distributions to be paid by Energy Transfer Equity, L.P. to its limited
and general partners (2) |
$ | 119,620 | $ | 107,290 | $ | 237,004 | $ | 205,640 | ||||||||
| 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 attributable to partners |
$ | 104,375 | $ | 120,394 | $ | 255,911 | $ | 247,099 | ||||||||
Adjustments to derive Distributable Cash: |
||||||||||||||||
Equity in income of unconsolidated affiliates |
(110,941 | ) | (116,872 | ) | (287,534 | ) | (302,344 | ) | ||||||||
Quarterly distribution expected to be received from Energy Transfer Partners, L.P. |
144,885 | 122,831 | 286,397 | 248,911 | ||||||||||||
Amortization included in interest expense |
1,420 | 752 | 4,162 | 1,504 | ||||||||||||
Other non-cash |
138 | (3 | ) | 277 | 10 | |||||||||||
Unrealized gains and losses on non-hedged interest rate swaps |
(20,119 | ) | (30,031 | ) | (20,307 | ) | 1,219 | |||||||||
Distributable Cash |
119,758 | 97,071 | 238,906 | 196,399 | ||||||||||||
Adjustments to Distributable Cash to derive Net Cash Provided by Operating Activities: |
||||||||||||||||
Quarterly distribution expected from Energy Transfer Partners, L.P. |
(144,885 | ) | (122,831 | ) | (286,397 | ) | (248,911 | ) | ||||||||
Cash distribution received from Energy Transfer Partners, L.P. (3) |
141,485 | 126,079 | 281,205 | 276,463 | ||||||||||||
Deferred income taxes |
(573 | ) | | (573 | ) | | ||||||||||
Net changes in operating assets and liabilities |
251 | (236 | ) | (2,501 | ) | 8,532 | ||||||||||
Net cash provided by operating activities for Parent Company on a stand-alone basis |
$ | 116,036 | $ | 100,083 | $ | 230,640 | $ | 232,483 | ||||||||
| (1) | For the three months ended June 30, 2009, 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, 2009 payable on August 14, 2009 to holders of record on the close of business on August 7, 2009. For the three months ended June 30, 2008, cash distributions received from Energy Transfer Partners, L.P. consists of cash distributions paid on August 14, 2008 for the three months ended June 30, 2008. | |
| For the six months ended June 30, 2009, cash distributions received or expected to be received from Energy Transfer Partners, L.P. consists of cash distributions paid on May 15, 2009 in respect of the quarter ended March 31, 2009 and cash distributions in respect of the three months ended June 30, 2009 payable on August 14, 2009 to holders of record on the close of business on August 7, 2009. For the six months ended June 30, 2008, cash distributions 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 paid on August 14, 2008 to holders of record on the close of business on August 7, 2008. | ||
| (2) | For the three months ended June 30, 2009, 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, 2009 payable on August 19, 2009 to holders of record on August 7, 2009. For the three months ended June 30, 2008, cash distributions paid or expected to be paid from Energy Transfer Equity, L.P. consists of cash distributions paid on August 19, 2008 for the three months ended June 30, 2008. | |
| For the six months ended June 30, 2009, cash distributions paid or expected to be paid by Energy Transfer Equity, L.P. consist of cash distributions paid on May 19, 2009 in respect of the quarter ended March 31, 2009 and cash distributions in respect of the three months ended June 30, 2009 payable on August 19, 2009 to holders of record on the close of business on August 7, 2009. For the six months ended June 30, 2008, cash distributions 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 paid on August 14, 2008 to holders of record on the close of business on August 7, 2008. | ||
| (3) | Cash distributions received from Energy Transfer Partners, L.P. for the six months ended June 30, 2008 reflect a one-time distribution for the four-month transition period related to Energy Transfer Partners, L.P.s change of its fiscal year from August 31 to December 31 during 2007. |