Energy Transfer Equity, L.P. (NYSE:ETE) today reported financial results for the quarter ended March 31, 2012.
Distributable Cash Flow, as adjusted, was $130.7 million for the three months ended March 31, 2012 as compared to $125.8 million for the three months ended March 31, 2011. ETE's net income attributable to partners was $166.4 million for the three months ended March 31, 2012, an increase of $77.8 million over the three months ended March 31, 2011.
As of and during the quarter ended March 31, 2012, ETE's financial position and operating results were impacted by the following transactions:
- Southern Union Acquisition. On March 26, 2012, ETE completed
the acquisition of Southern Union Company ("Southern Union") for $5.4
billion of cash and ETE Common Units. As such, Southern Union was
consolidated in ETE's financial statements as of March 31, 2012 and
its cash flows were included in ETE's Distributable Cash Flow from
March 26, 2012 to March 31, 2012. The cash portion of the Southern
Union acquisition purchase price was $3.0 billion, which was funded
with proceeds from a $2.0 billion senior secured term loan and with
proceeds from the dropdown transaction discussed below.
Merger and Finance-related Expenses. In connection with the Southern Union acquisition the following expenses were incurred by ETE during the three months ended March 31, 2012:- $62.2 million in fees related to a bridge loan facility that ETE entered into to initially fund the cash consideration of the Southern Union merger. The bridge loan facility was not utilized and was terminated on March 26, 2012;
- $29.9 million in merger-related costs that were accounted for in selling, general and administrative expenses; and,
- $53.1 million of net merger-related expenses incurred directly by Southern Union that were consolidated in to ETE's operating results.
- Citrus Dropdown. Concurrent with the Southern Union acquisition, ETE completed the dropdown of Southern Union's 50% interest in Citrus Corp. ("Citrus") to Energy Transfer Partners, L.P. ("ETP") in exchange for approximately $1.9 billion in cash and $105 million of ETP common units. The cash proceeds from ETP were used in part to fund a portion of the Southern Union acquisition and to repay existing indebtedness at Southern Union. Citrus was reflected as an equity method investment on ETE's consolidated financial statements from the date of acquisition. In connection with this transaction, ETE also relinquished its rights to $220 million of the incentive distributions from ETP that it would otherwise be entitled to receive over 16 consecutive quarters.
- Propane Contribution. On January 12, 2012, ETP completed the contribution of its retail propane operations to AmeriGas Partners, L.P. ("AmeriGas") in exchange for approximately $2.7 billion, consisting of cash and AmeriGas common units, which resulted in the recognition of a $1.1 billion gain on deconsolidation in ETE's consolidated financial statements during the three months ended March 31, 2012, and ETE's consolidated financial statements now reflect ETP's equity method investment in AmeriGas.
- Tender Offer. ETP used the cash proceeds from the propane contribution discussed above to repay borrowings under its existing revolving credit facility and to extinguish approximately $750 million in senior notes outstanding through a tender offer. As a result of the tender offer, a loss on extinguishment of debt of $115.0 million was recorded during the three months ended March 31, 2012 and recognized in ETE's consolidated statement of operations.
The Partnership has scheduled a conference call for 8:30 a.m. Central Time, Wednesday, May 9, 2012 to discuss its first quarter 2012 results. The conference call will be broadcast live via an internet webcast, which can be accessed through www.energytransfer.com and will also be available for replay on the Partnership's website for a limited time.
The Parent Company's principal sources of cash flow are derived from distributions related to its direct and indirect investments in the limited and general partner interests in ETP and Regency Energy Partners LP ("Regency"), including 100% of ETP's and Regency's incentive distribution rights, approximately 52.5 million of ETP's common units and approximately 26.3 million of Regency's common units. Effective with its acquisition on March 26, 2012, the Parent Company also generates cash flow from its wholly owned subsidiary, Southern Union. ETE's primary cash requirements are for general and administrative expenses, debt service requirements and distributions to its partners and holders of the Preferred Units.
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 Flow. 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 Partnership's Distributable Cash Flow 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 Flow. The Partnership defines Distributable Cash Flow for a period as cash distributions expected to be received from ETP and Regency in respect of such period in connection with the Partnership's investments in limited and general partner interests of ETP and Regency, net of the Partnership's cash expenditures for general and administrative costs and interest expense. Subsequent to the acquisition of Southern Union on March 26, 2012, the Partnership's definition of Distributable Cash Flow also includes distributable cash flow related to Southern Union. The Partnership defines distributable cash flow for Southern Union as net income, adjusted for certain non-cash items, less maintenance capital expenditures. Non-cash items include depreciation and amortization, deferred income taxes, non-cash compensation expense, gains and losses on disposals of assets, the allowance for equity funds used during construction, and non-cash impairment charges.
Distributable Cash Flow is a significant liquidity measure used by the Partnership's senior management to compare net cash flows generated by the Partnership's equity investments in ETP and Regency to the distributions the Partnership expects to pay its unitholders. Using this measure, the Partnership's management can compute the coverage ratio of estimated cash flows for a period to planned cash distributions for such period.
Distributable Cash Flow is also an important non-GAAP financial measure for our limited partners since it indicates to investors whether the Partnership's 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 Flow 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 measure most directly comparable to Distributable Cash Flow is net income for ETE on a stand-alone basis ("Parent Company"). The accompanying analysis of Distributable Cash Flow is presented for the three months ended March 31, 2012 and 2011 for comparative purposes.
Distributable Cash Flow, as adjusted. The Partnership defines Distributable Cash Flow, as adjusted, for a period as cash distributions expected to be received from ETP and Regency in respect of such period in connection with the Partnership's investments in limited and general partner interests of ETP and Regency plus the distributable cash flow related to Southern Union (as described in the definition of Distributable Cash Flow above), net of the Partnership's cash expenditures for general and administrative costs and interest expense, excluding certain items, such as acquisition-related expenses. Due to the cash expenses that were incurred during the three months ended March 31, 2012 in connection with the Partnership's merger and acquisition activities, Distributable Cash Flow, as adjusted, for the three months ended March 31, 2012 and 2011 is a significant liquidity measure used by the Partnership's senior management to compare net cash flows generated by the Partnership's equity investments in ETP and Regency to the distributions the Partnership expects to pay its unitholders. Using this measure, the Partnership's management can compute the coverage ratio of estimated cash flows for a period to planned cash distributions for such period. The GAAP measure most directly comparable to Distributable Cash Flow, as adjusted, is net income (loss) for the Parent Company on a stand-alone basis. The accompanying analysis of Distributable Cash Flow, as adjusted, is presented for the three months ended March 31, 2012 and 2011 for comparative purposes.
Energy Transfer Equity, L.P. (NYSE:ETE) is a publicly traded partnership, which owns the general partner and 100 percent of the incentive distribution rights (IDRs) of Energy Transfer Partners and approximately 52.5 million ETP limited partner units; and owns the general partner and 100 percent of the IDRs of Regency Energy Partners and approximately 26.3 million Regency limited partner units. ETE is also the parent of Southern Union Company. The ETE family of companies owns approximately 45,000 miles of natural gas and natural gas liquids pipelines. For more information, visit the Energy Transfer Equity, L.P. web site at www.energytransfer.com.
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 Alabama, Arizona, Arkansas, Colorado, Florida, Louisiana, Mississippi, New Mexico, Utah and West Virginia and owns the largest intrastate pipeline system in Texas. ETP currently has natural gas operations that include approximately 23,500 miles of gathering and transportation pipelines, treating and processing assets, and three storage facilities located in Texas. ETP also holds a 70 percent interest in Lone Star NGL, a joint venture that owns and operates NGL storage, fractionation and transportation assets in Texas, Louisiana and Mississippi. ETP's general partner is owned by ETE. For more information, visit the Energy Transfer Partners, L.P. web site at www.energytransfer.com.
Regency Energy Partners LP (NYSE: RGP) is a growth-oriented, midstream energy partnership engaged in the gathering and processing, contract compression, treating and transportation of natural gas and the transportation, fractionation, and storage of natural gas liquids. Regency also holds a 30% interest in Lone Star NGL LLC, a joint venture that owns and operates natural gas liquids storage, fractionation, and transportation assets in Texas, Louisiana and Mississippi. Regency's general partner is owned by ETE. For more information, visit the Regency Energy Partners LP Web site at www.regencyenergy.com.
ENERGY TRANSFER EQUITY, L.P. AND SUBSIDIARIES | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(Dollars in thousands) | |||||||
(unaudited) | |||||||
| March 31, 2012 | December 31, 2011 | ||||||
ASSETS | |||||||
| CURRENT ASSETS | $ | 1,873,770 | $ | 1,455,444 | |||
| PROPERTY, PLANT AND EQUIPMENT, net | 21,403,821 | 14,558,562 | |||||
| ADVANCES TO AND INVESTMENTS IN AFFILIATES | 4,667,594 | 1,496,600 | |||||
| LONG-TERM PRICE RISK MANAGEMENT ASSETS | 25,345 | 26,011 | |||||
| GOODWILL | 3,400,542 | 2,038,975 | |||||
| INTANGIBLES ASSETS, net | 960,725 | 1,072,291 | |||||
| OTHER NON-CURRENT ASSETS, net | 490,304 | 248,910 | |||||
| Total assets | $ | 32,822,101 | $ | 20,896,793 | |||
LIABILITIES AND EQUITY | |||||||
| CURRENT LIABILITIES | $ | 1,775,552 | $ | 1,841,313 | |||
| LONG-TERM DEBT, less current maturities | 17,391,195 | 10,946,864 | |||||
| SERIES A CONVERTIBLE PREFERRED UNITS | 326,950 | 322,910 | |||||
| ACCUMULATED DEFERRED INCOME TAXES | 2,010,667 | 217,244 | |||||
| LONG-TERM PRICE RISK MANAGEMENT LIABILITIES | 180,924 | 81,415 | |||||
| OTHER NON-CURRENT LIABILITIES | 300,178 | 26,958 | |||||
| COMMITMENTS AND CONTINGENCIES | |||||||
| PREFERRED UNITS OF SUBSIDIARY | 72,196 | 71,144 | |||||
| EQUITY: | |||||||
| Total partners' capital | 2,425,468 | 53,484 | |||||
| Noncontrolling interest | 8,338,971 | 7,335,461 | |||||
| Total equity | 10,764,439 | 7,388,945 | |||||
| Total liabilities and equity | $ | 32,822,101 | $ | 20,896,793 | |||
ENERGY TRANSFER EQUITY, L.P. AND SUBSIDIARIES | |||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||
(Dollars in thousands, except per unit data) | |||||||||
(unaudited) | |||||||||
| Three Months Ended March 31, | |||||||||
| 2012 | 2011 | ||||||||
| REVENUES: | |||||||||
| Natural gas sales | $ | 504,610 | $ | 709,324 | |||||
| NGL sales | 532,299 | 275,152 | |||||||
| Gathering, transportation and other fees | 500,962 | 412,256 | |||||||
| Retail propane sales | 75,445 | 528,466 | |||||||
| Other | 75,815 | 63,922 | |||||||
| Total revenues | 1,689,131 | 1,989,120 | |||||||
| COSTS AND EXPENSES: | |||||||||
| Cost of products sold | 1,022,200 | 1,201,426 | |||||||
| Operating expenses | 174,905 | 220,696 | |||||||
| Depreciation and amortization | 161,201 | 139,256 | |||||||
| Selling, general and administrative | 148,262 | 63,499 | |||||||
| Total costs and expenses | 1,506,568 | 1,624,877 | |||||||
| OPERATING INCOME | 182,563 | 364,243 | |||||||
| OTHER INCOME (EXPENSE): | |||||||||
| Interest expense, net of interest capitalized | (213,330 | ) | (167,929 | ) | |||||
| Bridge loan related fees | (62,241 | ) | — | ||||||
| Equity in earnings of affiliates | 75,232 | 25,441 | |||||||
| Gain on deconsolidation of Propane Business | 1,055,944 | — | |||||||
| Losses on disposal of assets | (1,060 | ) | (1,754 | ) | |||||
| Loss on extinguishment of debt | (115,023 | ) | — | ||||||
| Gains on non-hedged interest rate derivatives | 27,490 | 1,520 | |||||||
| Other, net | 13,306 | (12,526 | ) | ||||||
| INCOME BEFORE INCOME TAX EXPENSE | 962,881 | 208,995 | |||||||
| Income tax expense | 1,579 | 9,903 | |||||||
| NET INCOME | 961,302 | 199,092 | |||||||
| LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST | 794,880 | 110,452 | |||||||
| NET INCOME ATTRIBUTABLE TO PARTNERS | 166,422 | 88,640 | |||||||
| GENERAL PARTNER'S INTEREST IN NET INCOME | 506 | 274 | |||||||
| LIMITED PARTNERS' INTEREST IN NET INCOME | $ | 165,916 | $ | 88,366 | |||||
| BASIC NET INCOME PER LIMITED PARTNER UNIT | $ | 0.73 | $ | 0.40 | |||||
| BASIC AVERAGE NUMBER OF UNITS OUTSTANDING | 226,730,477 | 222,954,674 | |||||||
| DILUTED NET INCOME PER LIMITED PARTNER UNIT | $ | 0.73 | $ | 0.40 | |||||
| DILUTED AVERAGE NUMBER OF UNITS OUTSTANDING | 226,730,477 | 222,954,674 | |||||||
ENERGY TRANSFER EQUITY, L.P.
DISTRIBUTABLE
CASH FLOW
(Tabular amounts in thousands)
(unaudited)
The following table presents the calculation and reconciliation of Distributable Cash Flow and Distributable Cash Flow, as adjusted, of Energy Transfer Equity, L.P.
| Three Months Ended March 31, | |||||||||
| 2012 | 2011 | ||||||||
| Cash distributions from ETP associated with: (1) | |||||||||
| General partner interest | $ | 4,914 | $ | 4,896 | |||||
| Incentive distribution rights | 99,548 | 103,182 | |||||||
| Limited partner interest | 46,900 | 44,890 | |||||||
| Total cash distributions from ETP | 151,362 | 152,968 | |||||||
| Cash distributions from Regency associated with: (2) | |||||||||
| General partner interest | 1,324 | 1,269 | |||||||
| Incentive distribution rights | 2,074 | 1,114 | |||||||
| Limited partner interest | 12,083 | 11,689 | |||||||
| Total cash distributions from Regency | 15,481 | 14,072 | |||||||
| Total cash distributions from ETP and Regency | 166,843 | 167,040 | |||||||
| Distributable cash flow attributable to Southern Union (including acquisition-related expenses of $53.1 million) (3) | (45,718 | ) | — | ||||||
| Deduct expenses of the Parent Company on a stand-alone basis: | |||||||||
| Selling, general and administrative expenses, excluding non-cash compensation expense (4) | (30,981 | ) | (1,755 | ) | |||||
| Interest expense, net of amortization of financing costs, interest income, and realized gains and losses on interest rate swaps (4) | (42,416 | ) | (40,119 | ) | |||||
| Bridge financing costs | (62,241 | ) | — | ||||||
| Distributable Cash Flow (5) | (14,513 | ) | 125,166 | ||||||
| Acquisition-related expenses (4) | 145,199 | 617 | |||||||
| Distributable Cash Flow, as adjusted (5) | $ | 130,686 | $ | 125,783 | |||||
| Cash distributions to be paid to the partners of ETE: (6) | |||||||||
| Distributions to be paid to limited partners | $ | 174,982 | $ | 124,848 | |||||
| Distributions to be paid to General Partner | 433 | 388 | |||||||
| Total cash distributions to be paid to the partners of ETE (5) | $ | 175,415 | $ | 125,236 | |||||
| Reconciliation of Non-GAAP "Distributable Cash Flow" and "Distributable Cash Flow, as adjusted" to GAAP "Net income attributable to partners": | |||||||||
| Net income attributable to partners | $ | 166,422 | $ | 88,640 | |||||
| Equity in income related to investments in ETP and Regency | (345,194 | ) | (146,642 | ) | |||||
| Cash distributions from ETP and Regency | 166,843 | 167,040 | |||||||
| Amortization included in interest expense (excluding ETP and Regency) | 826 | 814 | |||||||
| Fair value adjustment of ETE Preferred Units | 4,040 | 15,040 | |||||||
| Other non-cash (excluding ETP and Regency) | (7,450 | ) | 274 | ||||||
| Distributable Cash Flow | (14,513 | ) | 125,166 | ||||||
| Acquisition-related expenses (4) | 145,199 | 617 | |||||||
| Distributable Cash Flow, as adjusted | $ | 130,686 | $ | 125,783 | |||||
(1) | For the three months ended March 31, 2012, cash distributions expected to be received from ETP consist of cash distributions in respect of the quarter ended March 31, 2012 payable on May 15, 2012 to holders of record on May 4, 2012 and also take into consideration a reduction in incentive distributions of $13.8 million related to the Citrus Dropdown. For the three months ended March 31, 2011, cash distributions received from ETP consist of cash distributions paid on May 16, 2011 in respect of the quarter ended March 31, 2011. | ||
(2) | For the three months ended March 31, 2012, cash distributions expected to be received from Regency consist of cash distributions in respect of the quarter ended March 31, 2012 payable on May 14, 2012 to holders of record on May 7, 2012. For the three months ended March 31, 2011, cash distributions received from Regency consist of cash distributions paid on May 13, 2011 in respect of the quarter ended March 31, 2011. | ||
(3) | Distributable cash flow attributable to Southern Union was calculated as follows: |
Period from Acquisition | ||||
| Net loss | $ | (38,507 | ) | |
| Depreciation and amortization | 4,723 | |||
| Deferred income taxes | (11,934 | ) | ||
| Distributable cash flow attributable to Southern Union | (45,718 | ) | ||
| Acquisition-related expenses recognized by Southern Union | 53,059 | |||
| Distributable cash flow, as adjusted, attributable to Southern Union | $ | 7,341 | ||
Distributable cash flow attributable to Southern Union reflected above includes change in control payments of $68.4 million, offset by benefit plan curtailment gains of $15.3 million. The net amount of $53.1 million was added back to calculate ETE's Distributable Cash Flow, as adjusted. | |||
| (4) | Transaction costs for the three months ended March 31, 2012 and 2011 related to ETE's acquisition of Southern Union consisted of $62.2 million bridge finance costs, $29.9 million of selling, general and administrative expenses incurred by ETE and $53.1 million of merger-related expenses that were incurred directly by Southern Union. | ||
| (5) | For the three months ended March 31, 2012, total cash distributions to be paid to the partners of ETE exceed ETE's Distributable Cash Flow and Distributable Cash Flow, as adjusted, primarily due to the timing of the Southern Union acquisition. In connection with the Southern Union acquisition, ETE issued 56,981,860 million ETE Common Units on March 26, 2012, the unitholders of which will receive the first quarter 2012 distribution of $0.625 per unit, as announced on April 24, 2012. However, ETE's Distributable Cash Flow and Distributable Cash Flow, as adjusted, both reflect only six days of cash flows from Southern Union for the period from acquisition (March 26, 2012) through March 31, 2012. In future quarters, ETE's Distributable Cash Flow and Distributable Cash Flow, as adjusted, will include a full quarter of cash flows from Southern Union on a consolidated basis. | ||
| (6) | For the three months ended March 31, 2012, cash distributions expected to be paid by ETE consist of cash distributions in respect of the quarter ended March 31, 2012 payable on May 18, 2012 to holders of record on May 4, 2012. For the three months ended March 31, 2011, cash distributions paid by ETE consist of cash distributions paid on May 19, 2011 in respect of the quarter ended March 31, 2011. |
SUPPLEMENTAL INFORMATION
RESULTS
OF OPERATIONS FOR SOUTHERN UNION COMPANY
(Tabular
amounts in thousands)
(unaudited)
Supplemental Data
Following is a summary of Southern Union's results for the three months ended March 31, 2012 compared to the three months ended March 31, 2011. The results of Southern Union shown below include periods prior and subsequent to ETE's consolidation of Southern Union, which began upon the acquisition on March 26, 2012. Amounts shown below for the three months ended March 31, 2012 include both the pre-acquisition and post-acquisition periods. The results of Southern Union in the post-acquisition period were impacted slightly by the changes in the accounting basis of Southern Union's assets and liabilities to record such assets and liabilities at estimated fair value. This step-up in basis primarily impacted the depreciation, amortization, and interest expense recognized by Southern Union during the last six days of the quarter, which amounts were accordingly reflected in ETE's consolidated financial statements, and will continue to be impacted by the step-up in basis going forward.
Southern Union defines Segment Adjusted EBITDA as earnings before interest, taxes, depreciation, amortization and other non-cash items, such as non-cash compensation expense, unrealized gains and losses on unhedged derivative activities, and other non-operating income or expense items. Segment Adjusted EBITDA reflects amounts for less than wholly owned subsidiaries and unconsolidated affiliates based on Southern Union's proportionate ownership.
Segment Adjusted EBITDA may not be comparable to measures used by other companies and should be considered in conjunction with net earnings and other performance measures such as operating income or net cash flows provided by operating activities.
The following table presents Southern Union's Segment Adjusted EBITDA for each of the reportable segments reflected in Southern Union's consolidated financial statements, as well as a reconciliation of the total of Segment Adjusted EBITDA for all of Southern Union's segments to Southern Union's net earnings.
| Three Months Ended March 31, | |||||||||
| 2012 | 2011 | ||||||||
| Combined | |||||||||
| Segment Adjusted EBITDA: | |||||||||
| Transportation and storage segment | $ | 152,430 | $ | 166,752 | |||||
| Gathering and processing segment | 13,835 | 20,733 | |||||||
| Distribution segment | 23,686 | 32,277 | |||||||
| Corporate and other activities | (20,887 | ) | 2,229 | ||||||
| Total Segment Adjusted EBITDA | 169,064 | 221,991 | |||||||
| Depreciation and amortization | (61,267 | ) | (59,327 | ) | |||||
| Unrealized losses on non-hedged derivative activities | — | (14,744 | ) | ||||||
| Net gain on curtailment of other postretirement benefit plans | 15,332 | — | |||||||
| Non-cash equity based compensation | (1,350 | ) | (1,954 | ) | |||||
| Other, net | 300 | 142 | |||||||
Proportionate share of unconsolidated investments' interest, depreciation and allowance for funds used during construction | (44,944 | ) | (11,233 | ) | |||||
| Interest expense | (54,788 | ) | (55,571 | ) | |||||
| Federal and state income tax expense | (10,937 | ) | (18,642 | ) | |||||
| Net earnings | $ | 11,410 | $ | 60,662 | |||||
Southern Union's Segment Adjusted EBITDA decreased between periods primarily due to Southern Union's recognition of approximately $68 million of net merger-related costs incurred in connection with the acquisition by ETE.
Southern Union's income tax expense decreased between periods primarily due to lower pretax earnings recorded in the period subsequent to the change in control.
Contacts:
Investor Relations:
Energy Transfer
Brent Ratliff,
214-981-0700
or
Media Relations:
Granado
Communications Group
Vicki Granado, 214-599-8785
214-498-9272
(cell)
