Attached files
file | filename |
---|---|
8-K - FORM 8-K - Energy Transfer, LP | c20951e8vk.htm |
Exhibit 99.1
ENERGY TRANSFER PARTNERS
REPORTS QUARTERLY RESULTS
REPORTS QUARTERLY RESULTS
Dallas August 3, 2011 Energy Transfer Partners, L.P. (NYSE:ETP) today
reported Adjusted EBITDA, Distributable Cash Flow, and net income for the quarter ended June 30,
2011. Adjusted EBITDA for the three months ended June 30, 2011 totaled $388.1 million, an increase
of $52.5 million from the three months ended June 30, 2010. Distributable Cash Flow for the three
months ended June 30, 2011 totaled $223.3 million, an increase of $23.3 million from the three
months ended June 30, 2010. Net income for the three months ended June 30, 2011 totaled $156.6
million, an increase of $113.8 million from the three months ended June 30, 2010.
Adjusted EBITDA for the six months ended June 30, 2011 totaled $859.4 million, an increase of $10.1
million from the six months ended June 30, 2010. Distributable Cash Flow for the six months ended
June 30, 2011 totaled $560.4 million, a decrease of $24.2 million from the six months ended June
30, 2010. Net income for the six months ended June 30, 2011 totaled $403.8 million, an increase of
$120.9 million from the six months ended June 30, 2010.
Related to ETPs liquidity position, the Partnership had available capacity under its revolving
credit facility of approximately $1.81 billion and $130.9 million of cash on hand as of June 30,
2011. The Partnership also raised approximately $2.2 billion from a combination of debt and equity
offerings during the three months ended June 30, 2011, the proceeds from which were used to repay
amounts outstanding under the Partnerships revolving credit facility, to fund capital expenditures
related to pipeline construction projects and for general partnership purposes.
An analysis of the Partnerships segment results and other supplementary data is provided after the
financial tables shown below. The Partnership has scheduled a conference call for 8:30 a.m.
Central Time, Thursday August 4, 2011 to discuss the second quarter 2011 results. The conference
call will be broadcast live via an internet web cast which can be accessed through
www.energytransfer.com and will also be available for replay on the Partnerships website
for a limited time.
Adjusted EBITDA and Distributable Cash Flow are non-GAAP financial measures used by industry
analysts, investors, lenders, and rating agencies to assess the financial performance and the
operating results of the Partnerships fundamental business activities and should not be considered
in isolation or as a substitute for net income, income from operations, cash flows from operating
activities, or other GAAP measures. A table reconciling Adjusted EBITDA and Distributable Cash
Flow with appropriate GAAP financial measures is included in the summarized financial information
included in this release. Beginning with the quarter ended September 30, 2010 and applied
retroactively to all periods presented, the Partnership has revised the items included in commodity
risk management activities in its reconciliation of net income to Adjusted EBITDA and net income to
Distributable Cash Flow. (See notes under Supplemental Information for further information.)
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,
Arkansas, Colorado, Louisiana, New Mexico, Utah and West Virginia and owns the largest intrastate
pipeline system in Texas. ETP currently has natural gas operations that include more than 17,500
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 LLC, a joint
venture that owns and operates NGL storage, fractionation and transportation assets in Texas,
Louisiana and Mississippi. 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. For more information,
visit the Energy Transfer Partners, L.P. web site at www.energytransfer.com.
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 ETP and
approximately 50.2 million ETP limited partner units; and owns the general partner and 100 percent
of the IDRs of Regency Energy Partners LP and approximately 26.3 million Regency limited partner
units. For more information, visit the Energy Transfer Equity, L.P. web site at
www.energytransfer.com.
The information contained in this press release is available on our website at
www.energytransfer.com.
Contacts
Investor Relations:
Energy Transfer
Brent Ratliff
214-981-0700 (office)
Investor Relations:
Energy Transfer
Brent Ratliff
214-981-0700 (office)
Media Relations:
Vicki Granado
Granado Communications Group
214-599-8785 (office)
214-498-9272 (cell)
Vicki Granado
Granado Communications Group
214-599-8785 (office)
214-498-9272 (cell)
-more-
ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(unaudited)
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
(unaudited)
June 30, | December 31, | |||||||
2011 | 2010 | |||||||
ASSETS |
||||||||
CURRENT ASSETS |
$ | 1,264,026 | $ | 1,121,423 | ||||
PROPERTY, PLANT AND EQUIPMENT, net |
11,651,472 | 9,801,369 | ||||||
ADVANCES TO AND INVESTMENTS IN AFFILIATES |
30,284 | 8,723 | ||||||
LONG-TERM PRICE RISK MANAGEMENT ASSETS |
7,102 | 13,948 | ||||||
GOODWILL |
1,189,518 | 781,233 | ||||||
INTANGIBLES AND OTHER ASSETS, net |
499,001 | 423,296 | ||||||
Total assets |
$ | 14,641,403 | $ | 12,149,992 | ||||
LIABILITIES AND EQUITY |
||||||||
CURRENT LIABILITIES |
$ | 894,408 | $ | 842,450 | ||||
LONG-TERM DEBT, less current maturities |
7,638,161 | 6,404,916 | ||||||
LONG-TERM PRICE RISK MANAGEMENT LIABILITIES |
7,901 | 18,338 | ||||||
OTHER NON-CURRENT LIABILITIES |
159,818 | 140,851 | ||||||
COMMITMENTS AND CONTINGENCIES |
||||||||
EQUITY: |
||||||||
Total partners equity |
5,341,047 | 4,743,437 | ||||||
Noncontrolling interest |
600,068 | | ||||||
Total equity |
5,941,115 | 4,743,437 | ||||||
Total liabilities and equity |
$ | 14,641,403 | $ | 12,149,992 | ||||
ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per unit and unit data)
(unaudited)
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per unit and unit data)
(unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
REVENUES: |
||||||||||||||||
Natural gas operations |
$ | 1,382,140 | $ | 1,045,946 | $ | 2,509,554 | $ | 2,352,655 | ||||||||
Retail propane |
220,296 | 197,147 | 748,762 | 730,586 | ||||||||||||
Other |
25,659 | 24,613 | 57,356 | 56,446 | ||||||||||||
Total revenues |
1,628,095 | 1,267,706 | 3,315,672 | 3,139,687 | ||||||||||||
COSTS AND EXPENSES: |
||||||||||||||||
Cost of products sold natural gas operations |
867,333 | 654,239 | 1,544,133 | 1,566,845 | ||||||||||||
Cost of products sold retail propane |
134,728 | 110,282 | 445,592 | 415,263 | ||||||||||||
Cost of products sold other |
6,567 | 6,336 | 13,360 | 13,614 | ||||||||||||
Operating expenses |
189,302 | 169,533 | 377,791 | 340,281 | ||||||||||||
Depreciation and amortization |
104,972 | 83,877 | 200,936 | 167,153 | ||||||||||||
Selling, general and administrative |
54,774 | 44,255 | 100,306 | 93,009 | ||||||||||||
Total costs and expenses |
1,357,676 | 1,068,522 | 2,682,118 | 2,596,165 | ||||||||||||
OPERATING INCOME |
270,419 | 199,184 | 633,554 | 543,522 | ||||||||||||
OTHER INCOME (EXPENSE): |
||||||||||||||||
Interest expense, net of interest capitalized |
(116,466 | ) | (103,014 | ) | (223,706 | ) | (207,976 | ) | ||||||||
Equity in earnings of affiliates |
5,040 | 4,072 | 6,673 | 10,253 | ||||||||||||
Gains (losses) on disposal of assets |
(528 | ) | 1,385 | (2,254 | ) | (479 | ) | |||||||||
Gains on non-hedged interest rate derivatives |
2,111 | | 3,890 | | ||||||||||||
Allowance for equity funds used during construction |
1,201 | 4,298 | 69 | 5,607 | ||||||||||||
Impairment of investment in affiliate |
| (52,620 | ) | | (52,620 | ) | ||||||||||
Other, net |
622 | (5,893 | ) | 1,972 | (4,860 | ) | ||||||||||
INCOME BEFORE INCOME TAX EXPENSE |
162,399 | 47,412 | 420,198 | 293,447 | ||||||||||||
Income tax expense |
5,783 | 4,569 | 16,380 | 10,493 | ||||||||||||
NET INCOME |
156,616 | 42,843 | 403,818 | 282,954 | ||||||||||||
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING
INTEREST |
8,388 | | 8,388 | | ||||||||||||
NET INCOME ATTRIBUTABLE TO PARTNERS |
148,228 | 42,843 | 395,430 | 282,954 | ||||||||||||
GENERAL PARTNERS INTEREST IN NET INCOME |
105,892 | 90,599 | 213,431 | 190,598 | ||||||||||||
LIMITED PARTNERS INTEREST IN NET INCOME (LOSS) |
$ | 42,336 | $ | (47,756 | ) | $ | 181,999 | $ | 92,356 | |||||||
BASIC NET INCOME (LOSS) PER LIMITED PARTNER UNIT |
$ | 0.19 | $ | (0.26 | ) | $ | 0.89 | $ | 0.48 | |||||||
BASIC AVERAGE NUMBER OF UNITS OUTSTANDING |
208,615,415 | 186,649,074 | 201,259,140 | 187,531,919 | ||||||||||||
DILUTED NET INCOME (LOSS) PER LIMITED PARTNER UNIT |
$ | 0.19 | $ | (0.26 | ) | $ | 0.88 | $ | 0.48 | |||||||
DILUTED AVERAGE NUMBER OF UNITS OUTSTANDING |
209,675,032 | 186,649,074 | 202,364,488 | 188,362,188 | ||||||||||||
SUPPLEMENTAL INFORMATION
(Dollars in thousands)
(unaudited)
(Dollars in thousands)
(unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
(Revised see | (Revised see | |||||||||||||||
note (b) | note (b) | |||||||||||||||
below) | below) | |||||||||||||||
Reconciliation of net income to Adjusted EBITDA (a): |
||||||||||||||||
Net income |
$ | 156,616 | $ | 42,843 | $ | 403,818 | $ | 282,954 | ||||||||
Interest expense, net of interest capitalized |
116,466 | 103,014 | 223,706 | 207,976 | ||||||||||||
Income tax expense |
5,783 | 4,569 | 16,380 | 10,493 | ||||||||||||
Depreciation and amortization |
104,972 | 83,877 | 200,936 | 167,153 | ||||||||||||
Non-cash compensation expense |
10,600 | 7,404 | 20,789 | 14,600 | ||||||||||||
(Gains) losses on disposals of assets |
528 | (1,385 | ) | 2,254 | 479 | |||||||||||
Gains on non-hedged interest rate derivatives |
(2,111 | ) | | (3,890 | ) | | ||||||||||
Allowance for equity funds used during construction |
(1,201 | ) | (4,298 | ) | (69 | ) | (5,607 | ) | ||||||||
Unrealized (gains) losses on commodity risk management
activities (b) |
(562 | ) | 32,096 | (7,654 | ) | 91,385 | ||||||||||
Impairment of investment in affiliate |
| 52,620 | | 52,620 | ||||||||||||
Proportionate share of unconsolidated affiliates interest,
depreciation and allowance for equity funds used during
construction |
8,251 | 8,989 | 15,721 | 22,435 | ||||||||||||
Adjusted EBITDA attributable to noncontrolling interest |
(10,585 | ) | | (10,585 | ) | | ||||||||||
Other, net |
(622 | ) | 5,893 | (1,972 | ) | 4,860 | ||||||||||
Adjusted EBITDA |
$ | 388,135 | $ | 335,622 | $ | 859,434 | $ | 849,348 | ||||||||
Reconciliation of net income to Distributable Cash Flow (a): |
||||||||||||||||
Net income |
$ | 156,616 | $ | 42,843 | $ | 403,818 | $ | 282,954 | ||||||||
Amortization of finance costs charged to interest |
2,365 | 2,090 | 4,663 | 4,381 | ||||||||||||
Deferred income taxes |
(43 | ) | (1,278 | ) | 1,592 | 155 | ||||||||||
Depreciation and amortization |
104,972 | 83,877 | 200,936 | 167,153 | ||||||||||||
Non-cash compensation expense |
10,600 | 7,404 | 20,789 | 14,600 | ||||||||||||
(Gains) losses on disposals of assets |
528 | (1,385 | ) | 2,254 | 479 | |||||||||||
Unrealized gains on non-hedged interest rate derivatives |
(7,529 | ) | | (8,501 | ) | | ||||||||||
Allowance for equity funds used during construction |
(1,201 | ) | (4,298 | ) | (69 | ) | (5,607 | ) | ||||||||
Unrealized (gains) losses on commodity risk management
activities |
(562 | ) | 32,096 | (7,654 | ) | 91,385 | ||||||||||
Impairment of investment in affiliate |
| 52,620 | | 52,620 | ||||||||||||
Distributions in excess of (less than) equity in earnings of
unconsolidated affiliates, net |
(2,802 | ) | 10,269 | 1,885 | 20,378 | |||||||||||
Distributable Cash Flow attributable to noncontrolling interest |
(10,146 | ) | | (10,146 | ) | | ||||||||||
Maintenance capital expenditures |
(29,493 | ) | (24,218 | ) | (49,130 | ) | (43,855 | ) | ||||||||
Distributable Cash Flow |
$ | 223,305 | $ | 200,020 | $ | 560,437 | $ | 584,643 | ||||||||
(a) | The Partnership has disclosed in this press release Adjusted EBITDA and Distributable
Cash Flow, which are non-GAAP financial measures. Management believes Adjusted EBITDA and
Distributable Cash Flow provide useful information to investors as measure of comparison with peer
companies, including companies that may have different financing and capital structures. The
presentation of Adjusted EBITDA and Distributable Cash Flow also allows investors to view our
performance in a manner similar to the methods used by management and provides additional insight
into our operating results. |
There are material limitations to using measures such as Adjusted EBITDA and Distributable Cash
Flow, including the difficulty associated with using either as the sole measure to compare the
results of one company to another, and the inability to analyze certain significant items that
directly affect a companys net income or loss or cash flows. In addition, our calculations of
Adjusted EBITDA and Distributable Cash Flow may not be consistent with similarly titled measures of
other companies and should be viewed in conjunction with measurements that are computed in
accordance with GAAP, such as gross margin, operating income, net income, and cash flow from
operating activities. |
||
Definition of Adjusted EBITDA |
||
The Partnerships definition of Adjusted EBITDA was revised as discussed in note (b) below. The
Partnership defines Adjusted EBITDA as total partnership earnings before interest, taxes,
depreciation, amortization and other non-cash items, such as non-cash compensation expense, gains
and losses on disposals of assets, the allowance for equity funds used during construction,
unrealized gains and losses on commodity risk management activities, non-cash impairment charges,
and other non-operating income or expense items. Unrealized gains and losses on commodity risk
management activities includes unrealized gains and losses on commodity derivatives and inventory
fair value adjustments (excluding lower of cost or market adjustments). Adjusted EBITDA reflects
amounts for less than wholly owned subsidiaries and unconsolidated affiliates based on the
Partnerships proportionate ownership. |
||
Adjusted EBITDA is used by management to determine our operating performance and, along with other
financial and volumetric data, as internal measures for setting annual operating budgets, assessing
financial performance of our numerous business locations, as a measure for evaluating targeted
businesses for acquisition and as a measurement component of incentive compensation. |
||
Definition of Distributable Cash Flow |
||
The Partnership defines Distributable Cash Flow 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, unrealized gains and losses on commodity risk
management activities, and non-cash impairment charges. Unrealized gains and losses on commodity
risk management activities includes unrealized gains and losses on commodity derivatives and
inventory fair value adjustments (excluding lower of cost or market adjustments). Distributable
Cash Flow reflects amounts for less than wholly owned subsidiaries based on the Partnerships
proportionate ownership and also reflects earnings from unconsolidated affiliates on a cash basis. |
||
Distributable Cash Flow is used by management to evaluate our overall performance. Our partnership
agreement requires us to distribute all available cash, and Distributable Cash Flow is calculated
to evaluate our ability to fund distributions through cash generated by our operations. |
||
(b) | The Partnership has presented Adjusted EBITDA and Distributable Cash Flow in previous
communications; however, the Partnership changed its definition for these non-GAAP measures in the
quarter ended September 30, 2010 to remove lower of cost or market adjustments and the subsequent
gross margin impact of such previously recognized inventory adjustments. These amounts had
previously been included in unrealized gains and losses on commodity risk management activities,
which now reflects unrealized gains and losses on non-hedged derivatives, fair value hedged
derivatives and inventory, and the ineffective portion of cash flow hedges. The Partnership
believes that with this change, Adjusted EBITDA and Distributable Cash Flow more accurately reflect
the Partnerships operating performance and therefore are more useful measures. This change has
been applied retroactively to all periods presented. See Non-GAAP Measures available on the
Partnerships website at www.energytransfer.com for the reconciliation of net income to
Adjusted EBITDA for prior periods (beginning with the fiscal year ended August 31, 2005) reflecting
the changes described above. |
REPORTABLE SEGMENTS (unaudited)
Three Months Ended June 30, 2011 | ||||||||||||||||||||||||||||||||
All Other | ||||||||||||||||||||||||||||||||
(including | ||||||||||||||||||||||||||||||||
Intrastate | Retail Propane | unallocated | ||||||||||||||||||||||||||||||
Transportation | NGL | and Other | selling, | |||||||||||||||||||||||||||||
and | Interstate | Transportation | Retail Propane | general and | ||||||||||||||||||||||||||||
Storage | Transportation | Midstream | and Services | Related | administrative) | Eliminations | Total | |||||||||||||||||||||||||
Results by segment: |
||||||||||||||||||||||||||||||||
Revenues from external customers |
$ | 643,653 | $ | 104,850 | $ | 516,499 | $ | 90,771 | $ | 243,973 | $ | 28,349 | $ | | $ | 1,628,095 | ||||||||||||||||
Intersegment revenues |
28,841 | | 104,351 | 5,134 | | 26,472 | (164,798 | ) | | |||||||||||||||||||||||
Total revenues |
672,494 | 104,850 | 620,850 | 95,905 | 243,973 | 54,821 | (164,798 | ) | 1,628,095 | |||||||||||||||||||||||
Cost of products sold |
440,570 | | 492,921 | 50,337 | 139,472 | 44,551 | (159,223 | ) | 1,008,628 | |||||||||||||||||||||||
Gross margin |
231,924 | 104,850 | 127,929 | 45,568 | 104,501 | 10,270 | (5,575 | ) | 619,467 | |||||||||||||||||||||||
Operating expenses |
49,496 | 25,671 | 24,847 | 6,336 | 79,680 | 3,418 | (146 | ) | 189,302 | |||||||||||||||||||||||
Depreciation and amortization |
29,800 | 19,800 | 26,718 | 6,981 | 20,408 | 1,265 | | 104,972 | ||||||||||||||||||||||||
Selling, general and administrative |
16,957 | 9,581 | 8,395 | 4,648 | 13,121 | 2,072 | | 54,774 | ||||||||||||||||||||||||
Segment operating income (loss) |
$ | 135,671 | $ | 49,798 | $ | 67,969 | $ | 27,603 | $ | (8,708 | ) | $ | 3,515 | $ | (5,429 | ) | $ | 270,419 | ||||||||||||||
Supplemental segment data: |
||||||||||||||||||||||||||||||||
Gains on non-hedged interest rate
derivatives |
$ | | $ | | $ | | $ | | $ | | $ | 2,111 | $ | | $ | 2,111 | ||||||||||||||||
Unrealized gains (losses) on
commodity risk management activities |
(121 | ) | | 673 | | 10 | | | 562 | |||||||||||||||||||||||
Allowance for equity funds used
during construction |
| 1,201 | | | | | | 1,201 | ||||||||||||||||||||||||
Non-cash compensation expense |
6,027 | 426 | 1,903 | | 546 | 1,698 | | 10,600 | ||||||||||||||||||||||||
Equity in earnings of affiliates |
(71 | ) | 5,223 | | | | (113 | ) | | 5,039 | ||||||||||||||||||||||
Distributions from affiliates |
1,203 | 1,036 | | | | | | 2,239 | ||||||||||||||||||||||||
Proportionate share of
unconsolidated affiliates interest,
depreciation and allowance for
equity funds used during
construction |
| 8,251 | | | | | | 8,251 | ||||||||||||||||||||||||
Adjusted EBITDA attributable to
noncontrolling interest |
| | 209 | 10,376 | | | | 10,585 | ||||||||||||||||||||||||
Distributable cash flow attributable
to noncontrolling interest |
| | 204 | 9,942 | | | | 10,146 | ||||||||||||||||||||||||
Maintenance capital expenditures |
10,219 | 7,614 | 5,303 | 1,259 | 3,430 | 1,668 | | 29,493 | ||||||||||||||||||||||||
Volumes by segment: |
||||||||||||||||||||||||||||||||
Natural gas transported (MMBtu/d) |
11,322,195 | 2,712,947 | | | | |||||||||||||||||||||||||||
NGLs produced (Bbls/d) |
| | 50,728 | | | |||||||||||||||||||||||||||
Equity NGLs produced (Bbls/d) |
| | 17,137 | | | |||||||||||||||||||||||||||
NGL transportation volumes (Bbls/d) |
| | | 128,127 | | |||||||||||||||||||||||||||
NGL fractionation volumes (Bbls/d) |
| | | 14,806 | | |||||||||||||||||||||||||||
Retail propane gallons (in thousands) |
| | | | 84,161 |
Three Months Ended June 30, 2010 | ||||||||||||||||||||||||||||||||
All Other | ||||||||||||||||||||||||||||||||
(including | ||||||||||||||||||||||||||||||||
Intrastate | Retail Propane | unallocated | ||||||||||||||||||||||||||||||
Transportation | NGL | and Other | selling, | |||||||||||||||||||||||||||||
and | Interstate | Transportation | Retail Propane | general and | ||||||||||||||||||||||||||||
Storage | Transportation | Midstream | and Services | Related | administrative) | Eliminations | Total | |||||||||||||||||||||||||
Results by segment: |
||||||||||||||||||||||||||||||||
Revenues from external customers |
$ | 530,174 | $ | 70,079 | $ | 407,123 | $ | | $ | 220,126 | $ | 40,204 | $ | | $ | 1,267,706 | ||||||||||||||||
Intersegment revenues |
318,713 | | 350,671 | | | 935 | (670,319 | ) | | |||||||||||||||||||||||
Total revenues |
848,887 | 70,079 | 757,794 | | 220,126 | 41,139 | (670,319 | ) | 1,267,706 | |||||||||||||||||||||||
Cost of products sold |
629,185 | | 662,564 | | 115,133 | 34,210 | (670,235 | ) | 770,857 | |||||||||||||||||||||||
Gross margin |
219,702 | 70,079 | 95,230 | | 104,993 | 6,929 | (84 | ) | 496,849 | |||||||||||||||||||||||
Operating expenses |
47,369 | 20,200 | 19,033 | | 79,970 | 3,045 | (84 | ) | 169,533 | |||||||||||||||||||||||
Depreciation and amortization |
29,152 | 12,762 | 20,282 | | 20,297 | 1,384 | | 83,877 | ||||||||||||||||||||||||
Selling, general and administrative |
15,363 | 4,952 | 6,050 | | 11,162 | 6,728 | | 44,255 | ||||||||||||||||||||||||
Segment operating income (loss) |
$ | 127,818 | $ | 32,165 | $ | 49,865 | $ | | $ | (6,436 | ) | $ | (4,228 | ) | $ | | $ | 199,184 | ||||||||||||||
Supplemental segment data: |
||||||||||||||||||||||||||||||||
Unrealized losses on commodity risk
management activities |
$ | (23,334 | ) | $ | | $ | (8,746 | ) | $ | | $ | (16 | ) | $ | | $ | | $ | (32,096 | ) | ||||||||||||
Allowance for equity funds used
during construction |
| 4,298 | | | | | | 4,298 | ||||||||||||||||||||||||
Non-cash compensation expense |
3,587 | 418 | 513 | | 1,321 | 1,565 | | 7,404 | ||||||||||||||||||||||||
Equity in earnings of affiliates |
652 | 3,420 | | | | | | 4,072 | ||||||||||||||||||||||||
Distributions from affiliates |
850 | 13,491 | | | | | | 14,341 | ||||||||||||||||||||||||
Proportionate share of
unconsolidated affiliates interest,
depreciation and allowance for
equity funds used during
construction |
| 8,989 | | | | | | 8,989 | ||||||||||||||||||||||||
Maintenance capital expenditures |
4,338 | 7,999 | 3,655 | | 7,354 | 872 | | 24,218 | ||||||||||||||||||||||||
Volumes by segment: |
||||||||||||||||||||||||||||||||
Natural gas transported (MMBtu/d) |
11,769,582 | 1,508,739 | | | | |||||||||||||||||||||||||||
NGLs produced (Bbls/d) |
| | 51,140 | | | |||||||||||||||||||||||||||
Equity NGLs produced (Bbls/d) |
| | 20,693 | | | |||||||||||||||||||||||||||
Retail propane gallons (in thousands) |
| | | | 84,973 |
Six Months Ended June 30, 2011 | ||||||||||||||||||||||||||||||||
All Other | ||||||||||||||||||||||||||||||||
(including | ||||||||||||||||||||||||||||||||
Intrastate | Retail Propane | unallocated | ||||||||||||||||||||||||||||||
Transportation | NGL | and Other | selling, | |||||||||||||||||||||||||||||
and | Interstate | Transportation | Retail Propane | general and | ||||||||||||||||||||||||||||
Storage | Transportation | Midstream | and Services | Related | administrative) | Eliminations | Total | |||||||||||||||||||||||||
Results by segment: |
||||||||||||||||||||||||||||||||
Revenues from external customers |
$ | 1,232,331 | $ | 209,951 | $ | 929,694 | $ | 90,771 | $ | 801,188 | $ | 51,737 | $ | | $ | 3,315,672 | ||||||||||||||||
Intersegment revenues |
211,922 | | 342,412 | 5,134 | | 40,899 | (600,367 | ) | | |||||||||||||||||||||||
Total revenues |
1,444,253 | 209,951 | 1,272,106 | 95,905 | 801,188 | 92,636 | (600,367 | ) | 3,315,672 | |||||||||||||||||||||||
Cost of products sold |
973,200 | | 1,041,264 | 50,337 | 454,892 | 75,046 | (591,654 | ) | 2,003,085 | |||||||||||||||||||||||
Gross margin |
471,053 | 209,951 | 230,842 | 45,568 | 346,296 | 17,590 | (8,713 | ) | 1,312,587 | |||||||||||||||||||||||
Operating expenses |
95,295 | 52,415 | 49,254 | 6,336 | 167,865 | 6,856 | (230 | ) | 377,791 | |||||||||||||||||||||||
Depreciation and amortization |
59,437 | 39,070 | 51,472 | 6,981 | 41,428 | 2,548 | | 200,936 | ||||||||||||||||||||||||
Selling, general and administrative |
36,576 | 16,538 | 12,643 | 4,648 | 25,955 | 3,946 | | 100,306 | ||||||||||||||||||||||||
Segment operating income (loss) |
$ | 279,745 | $ | 101,928 | $ | 117,473 | $ | 27,603 | $ | 111,048 | $ | 4,240 | $ | (8,483 | ) | $ | 633,554 | |||||||||||||||
Supplemental segment data: |
||||||||||||||||||||||||||||||||
Gains on non-hedged interest rate
derivatives |
$ | | $ | | $ | | $ | | $ | | $ | 3,890 | $ | | $ | 3,890 | ||||||||||||||||
Unrealized gains (losses) on
commodity risk management activities |
6,710 | | 1,172 | | (228 | ) | | | 7,654 | |||||||||||||||||||||||
Allowance for equity funds used
during construction |
| 69 | | | | | | 69 | ||||||||||||||||||||||||
Non-cash compensation expense |
11,146 | 849 | 3,520 | | 1,887 | 3,387 | | 20,789 | ||||||||||||||||||||||||
Equity in earnings of affiliates |
746 | 6,040 | | | | (113 | ) | | 6,673 | |||||||||||||||||||||||
Distributions from affiliates |
2,472 | 6,087 | | | | | | 8,559 | ||||||||||||||||||||||||
Proportionate share of
unconsolidated affiliates interest,
depreciation and allowance for
equity funds used during
construction |
| 15,721 | | | | | | 15,721 | ||||||||||||||||||||||||
Adjusted EBITDA attributable to
noncontrolling interest |
| | 209 | 10,376 | | | | 10,585 | ||||||||||||||||||||||||
Adjusted DCF attributable to
noncontrolling interest |
| | 204 | 9,942 | | | | 10,146 | ||||||||||||||||||||||||
Maintenance capital expenditures |
18,136 | 9,426 | 10,157 | 1,259 | 7,524 | 2,628 | | 49,130 | ||||||||||||||||||||||||
Volumes by segment: |
||||||||||||||||||||||||||||||||
Natural gas transported (MMBtu/d) |
11,477,624 | 2,482,807 | | | | |||||||||||||||||||||||||||
NGLs produced (Bbls/d) |
| | 50,243 | | | |||||||||||||||||||||||||||
Equity NGLs produced (Bbls/d) |
| | 16,519 | | | |||||||||||||||||||||||||||
NGL transportation volumes (Bbls/d) |
| | | 128,127 | | |||||||||||||||||||||||||||
NGL fractionation volumes (Bbls/d) |
| | | 14,806 | | |||||||||||||||||||||||||||
Retail propane gallons (in thousands) |
| | | | 288,301 |
Six Months Ended June 30, 2010 | ||||||||||||||||||||||||||||||||
All Other | ||||||||||||||||||||||||||||||||
(including | ||||||||||||||||||||||||||||||||
Intrastate | Retail Propane | unallocated | ||||||||||||||||||||||||||||||
Transportation | NGL | and Other | selling, | |||||||||||||||||||||||||||||
and | Interstate | Transportation | Retail Propane | general and | ||||||||||||||||||||||||||||
Storage | Transportation | Midstream | and Services | Related | administrative) | Eliminations | Total | |||||||||||||||||||||||||
Results by segment: |
||||||||||||||||||||||||||||||||
Revenues from external customers |
$ | 1,132,530 | $ | 138,348 | $ | 1,025,830 | $ | | $ | 781,281 | $ | 61,698 | $ | | $ | 3,139,687 | ||||||||||||||||
Intersegment revenues |
582,849 | | 528,735 | | | 2,381 | (1,113,965 | ) | | |||||||||||||||||||||||
Total revenues |
1,715,379 | 138,348 | 1,554,565 | | 781,281 | 64,079 | (1,113,965 | ) | 3,139,687 | |||||||||||||||||||||||
Cost of products sold |
1,270,691 | | 1,362,356 | | 424,890 | 51,582 | (1,113,797 | ) | 1,995,722 | |||||||||||||||||||||||
Gross margin |
444,688 | 138,348 | 192,209 | | 356,391 | 12,497 | (168 | ) | 1,143,965 | |||||||||||||||||||||||
Operating expenses |
89,330 | 36,261 | 36,863 | | 171,702 | 6,293 | (168 | ) | 340,281 | |||||||||||||||||||||||
Depreciation and amortization |
58,144 | 25,213 | 40,617 | | 40,385 | 2,794 | | 167,153 | ||||||||||||||||||||||||
Selling, general and administrative |
35,192 | 13,112 | 12,532 | | 23,966 | 8,207 | | 93,009 | ||||||||||||||||||||||||
Segment operating income (loss) |
$ | 262,022 | $ | 63,762 | $ | 102,197 | $ | | $ | 120,338 | $ | (4,797 | ) | $ | | $ | 543,522 | |||||||||||||||
Supplemental segment data: |
||||||||||||||||||||||||||||||||
Unrealized gains (losses) on
commodity risk management activities |
$ | (76,360 | ) | $ | | $ | (11,677 | ) | $ | | $ | (3,348 | ) | $ | | | $ | (91,385 | ) | |||||||||||||
Allowance for equity funds used
during construction |
| 5,607 | | | | | | 5,607 | ||||||||||||||||||||||||
Non-cash compensation expense |
6,307 | 836 | 1,785 | | 2,542 | 3,130 | | 14,600 | ||||||||||||||||||||||||
Equity in earnings of affiliates |
1,373 | 8,880 | | | | | | 10,253 | ||||||||||||||||||||||||
Distributions from affiliates |
1,990 | 28,641 | | | | | | 30,631 | ||||||||||||||||||||||||
Proportionate share of
unconsolidated affiliates interest,
depreciation and allowance for
equity funds used during
construction |
| 22,435 | | | | | | 22,435 | ||||||||||||||||||||||||
Maintenance capital expenditures |
8,618 | 11,719 | 6,985 | | 14,543 | 1,990 | | 43,855 | ||||||||||||||||||||||||
Volumes by segment: |
||||||||||||||||||||||||||||||||
Natural gas transported (MMBtu/d) |
11,563,460 | 1,533,194 | | | | |||||||||||||||||||||||||||
NGLs produced (Bbls/d) |
| | 49,734 | | | |||||||||||||||||||||||||||
Equity NGLs produced (Bbls/d) |
| | 19,203 | | | |||||||||||||||||||||||||||
Retail propane gallons (in thousands) |
| | | | 302,584 |
Summary Analysis of Results by Segment
(tabular dollar amounts in thousands)
(tabular dollar amounts in thousands)
The reportable segment data included in the tables above and the analysis that follows is presented
on a comparable basis to prior periods, except that, following Lone Stars acquisition of LDH
Energy Asset Holdings LLC (LDH) on May 2, 2011, (i) our midstream segment now includes Lone
Stars 20% interest in Sea Robin and (ii) we have added a NGL transportation and services segment,
which includes all of Lone Stars NGL transportation, storage and fractionation services.
Intrastate Transportation and Storage
Gross Margin. The components of our intrastate transportation and storage segment gross margin
were as follows:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
Transportation fees |
$ | 157,672 | $ | 154,754 | $ | 2,918 | $ | 300,338 | $ | 295,552 | $ | 4,786 | ||||||||||||
Natural gas sales and other |
18,390 | 15,950 | 2,440 | 63,589 | 55,960 | 7,629 | ||||||||||||||||||
Retained fuel revenues |
36,680 | 37,385 | (705 | ) | 71,662 | 73,087 | (1,425 | ) | ||||||||||||||||
Storage margin, including fees |
19,182 | 11,613 | 7,569 | 35,464 | 20,089 | 15,375 | ||||||||||||||||||
Total gross margin |
$ | 231,924 | $ | 219,702 | $ | 12,222 | $ | 471,053 | $ | 444,688 | $ | 26,365 | ||||||||||||
Intrastate transportation and storage gross margin changes were primarily due to the following
factors:
| Transportation fees increased during the three months ended June 30, 2011 primarily due to
an increase in demand fees offset by a decrease in fees recognized as a result of lower
interruptible transportation volumes. Transportation fees increased for the six months ended
June 30, 2011 primarily due to increases in transportation volumes and demand fees. |
| Margin from the sales of natural gas and other activities increased for the three and six
months ended June 30, 2011 primarily due to an increase from sales of NGLs offset by a
decrease due to lower margins from system optimization activities. |
Storage margin was comprised of the following:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
Withdrawals from storage natural
gas inventory (MMBtu) |
647,373 | 871,203 | (223,830 | ) | 15,772,126 | 27,887,990 | (12,115,864 | ) | ||||||||||||||||
Margin on physical sales |
$ | 179 | $ | 1,274 | $ | (1,095 | ) | $ | 10,691 | $ | 65,652 | $ | (54,961 | ) | ||||||||||
Fair value adjustments |
3,309 | 6,301 | (2,992 | ) | 4,831 | (62,254 | ) | 67,085 | ||||||||||||||||
Settlements of financial derivatives |
(5,199 | ) | 1,570 | (6,769 | ) | 571 | (8,929 | ) | 9,500 | |||||||||||||||
Unrealized gains (losses) on
derivatives |
12,750 | (7,824 | ) | 20,574 | 1,793 | 5,294 | (3,501 | ) | ||||||||||||||||
Net impact of natural gas inventory
transactions |
11,039 | 1,321 | 9,718 | 17,886 | (237 | ) | 18,123 | |||||||||||||||||
Revenues from fee-based storage |
8,218 | 10,328 | (2,110 | ) | 17,819 | 21,627 | (3,808 | ) | ||||||||||||||||
Other costs |
(75 | ) | (36 | ) | (39 | ) | (241 | ) | (1,301 | ) | 1,060 | |||||||||||||
Total storage margin |
$ | 19,182 | $ | 11,613 | $ | 7,569 | $ | 35,464 | $ | 20,089 | $ | 15,375 | ||||||||||||
For the three months ended June 30, 2011, storage margin increased primarily due to holding
more inventory in our storage facility than was subject to the mark-to-market impact of the spread
between the spot price and the forward prices narrowing during the period. For the six months
ended June 30, 2011, storage margin increased primarily due to favorable changes in the spread
between the spot price of natural gas compared to the forward price.
Operating Expenses. Intrastate transportation and storage operating expenses increased for the
three months ended June 30, 2011 compared to the same period in the prior year primarily due to an
increase in natural gas consumed for compression and an increase in ad valorem taxes. For the six
months ended June 30, 2011 operating expenses increased primarily due to an increase in natural gas
consumed for compression and an increase in employee related costs.
Depreciation and Amortization. Intrastate transportation and storage depreciation and amortization
expense increased for the three and six months ended June 30, 2011 compared to the same periods in
the prior year primarily due to the completion of pipeline projects in connection with the
continued expansion of our pipeline system.
Selling, General and Administrative. Intrastate transportation and storage selling, general and
administrative expenses increased for the three and six months ended June 30, 2011 compared to the
same periods in the prior year as a result of an increase in allocated overhead expenses.
Interstate Transportation
Revenues. The increase in interstate transportation revenues for the three and six month periods
ended June 30, 2011 compared to the same prior periods in the prior year was primarily due to
increased transportation fees associated with the Tiger pipeline which was placed in service in
December 2010. The increase was slightly offset by decreased transportation fees from the
Transwestern pipeline as a result of lower transportation volumes.
Operating Expenses. Interstate transportation operating expenses increased during the three and
six months ended June 30, 2011 compared to the same periods in prior year principally due to
incremental operating expenses incurred on the Tiger pipeline which was placed in service in
December 2010.
Depreciation and Amortization. Interstate transportation depreciation and amortization expense
increased during the three and six months ended June 30, 2011 compared to the same periods in prior
year primarily due to incremental depreciation associated with the Tiger pipeline which was placed
in service in December 2010.
Selling, General and Administrative. Interstate transportation selling, general and administrative
expenses increased during the three and six months ended June 30, 2011 compared to the same periods
in the prior year primarily due to increased allocated and employee-related expenses related to the
Tiger Pipeline which was placed in service in December 2010.
Midstream
Gross Margin. The components of our midstream segment gross margin were as follows:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
Gathering and
processing fee-based
revenues |
$ | 65,989 | $ | 55,583 | $ | 10,406 | $ | 125,596 | $ | 109,878 | $ | 15,718 | ||||||||||||
Non fee-based
contracts and
processing |
65,427 | 50,226 | 15,201 | 111,797 | 97,496 | 14,301 | ||||||||||||||||||
Other |
(3,487 | ) | (10,579 | ) | 7,092 | (6,551 | ) | (15,165 | ) | 8,614 | ||||||||||||||
Total gross margin |
$ | 127,929 | $ | 95,230 | $ | 32,699 | $ | 230,842 | $ | 192,209 | $ | 38,633 | ||||||||||||
Midstream gross margin increased for the three and six months ended June 30, 2011 compared to
the same periods in prior year due to the following:
| An increase in fee-based revenues due to increased gathering and processing volumes on
our North Texas system and additional volumes due to recent acquisitions and other growth
capital expenditures located in Louisiana. |
| Non fee-based contracts and processing margins increased primarily due to favorable NGL
prices. In addition, our recently acquired interest in the Sea Robin processing plant
(part of the Lone Star joint venture) provided additional margin compared with the same
periods in the prior year. |
| The increase in other midstream gross margin primarily reflects the impacts from
favorable NGL prices on activities where third party processing capacity is utilized. |
Operating Expenses. For the three and six months ended June 30, 2011 compared to the same periods
in the prior year, operating expenses increased primarily as a result of increases in maintenance
and operating costs, ad valorem taxes, professional fees and employee related costs.
Depreciation and Amortization. For the three and six months ended June 30, 2011 compared to the
same periods in the prior year, depreciation and amortization expense increased primarily due to
incremental depreciation from the continued expansion of our Louisiana and South Texas assets.
Selling, General and Administrative. For the three and six months ended June 30, 2011 compared to
the same periods in the prior year, selling, general and administrative expenses increased
primarily as a result of an increase in professional fees.
NGL Transportation and Services
Gross Margin. The components of our NGL transportation and services segment gross margin were as
follows:
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||
2011 | 2010 | Change | 2011 | 2010 | Change | |||||||||||||||||||
Storage revenues |
$ | 23,414 | $ | | 23,414 | $ | 23,414 | $ | | $ | 23,414 | |||||||||||||
Transportation revenues |
7,051 | | 7,051 | 7,051 | | 7,051 | ||||||||||||||||||
Processing and
fractionation revenues |
15,874 | | 15,874 | 15,874 | | 15,874 | ||||||||||||||||||
Other revenues |
(771 | ) | | (771 | ) | (771 | ) | | (771 | ) | ||||||||||||||
Total gross margin |
$ | 45,568 | $ | | $ | 45,568 | $ | 45,568 | $ | | $ | 45,568 | ||||||||||||
We own a 70% controlling interest in Lone Star, which acquired all of the membership interests in
LDH on May 2, 2011 and is primarily engaged in NGL transportation, storage and fractionation.
Results reflected above represent 100% of Lone Star from May 2, 2011 to June 30, 2011.
Retail Propane and Other Retail Propane Related
Gross Margin. Gross margin decreased during the six months ended June 30, 2011 compared to the
same period in the prior year primarily due to a decrease in sales volumes resulting from weather
patterns. The decrease in volumes was partially offset by a favorable impact from mark-to-market
adjustments of financial instruments in our commodity price risk management activities and an
increase in other retail propane-related gross profit.
Operating Expenses. Operating expenses were lower for the six months ended June 30, 2011 compared
to the same period in the prior year primarily due to decreases in performance-based bonus accruals
and other general operating expenses.