These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended December 31, 2012
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
30-0108820
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common Units
|
|
New York Stock Exchange
|
|
|
|
PAGE
|
|
|
|
|
|
ITEM 1.
|
||
|
|
|
|
|
ITEM 1A.
|
||
|
|
|
|
|
ITEM 1B.
|
||
|
|
|
|
|
ITEM 2.
|
||
|
|
|
|
|
ITEM 3.
|
||
|
|
|
|
|
ITEM 4.
|
||
|
|
||
|
|
|
|
|
ITEM 5.
|
||
|
|
|
|
|
ITEM 6.
|
||
|
|
|
|
|
ITEM 7.
|
||
|
|
|
|
|
ITEM 7A.
|
||
|
|
|
|
|
ITEM 8.
|
||
|
|
|
|
|
ITEM 9.
|
||
|
|
|
|
|
ITEM 9A.
|
||
|
|
|
|
|
ITEM 9B.
|
||
|
|
||
|
|
|
|
|
ITEM 10.
|
||
|
|
|
|
|
ITEM 11.
|
||
|
|
|
|
|
ITEM 12.
|
||
|
|
|
|
|
ITEM 13.
|
||
|
|
|
|
|
ITEM 14.
|
||
|
|
||
|
|
|
|
|
ITEM 15.
|
||
|
|
|
|
|
/d
|
|
per day
|
|
|
|
|
|
AmeriGas
|
|
AmeriGas Partners, L.P.
|
|
|
|
|
|
AOCI
|
|
accumulated other comprehensive income (loss)
|
|
|
|
|
|
AROs
|
|
asset retirement obligations
|
|
|
|
|
|
Bbls
|
|
barrels
|
|
|
|
|
|
Bcf
|
|
billion cubic feet
|
|
|
|
|
|
Btu
|
|
British thermal unit, an energy measurement used by gas companies to convert the volume of gas used to its heat equivalent, and thus calculate the actual energy content
|
|
|
|
|
|
Canyon
|
|
ETC Canyon Pipeline, LLC
|
|
|
|
|
|
Capacity
|
|
capacity of a pipeline, processing plant or storage facility refers to the maximum capacity under normal operating conditions and, with respect to pipeline transportation capacity, is subject to multiple factors (including natural gas injections and withdrawals at various delivery points along the pipeline and the utilization of compression) which may reduce the throughput capacity from specified capacity levels
|
|
|
|
|
|
Citrus
|
|
Citrus Corp., which owns 100% of FGT
|
|
|
|
|
|
Citrus Acquisition
|
|
ETP’s acquisition of Citrus Corp. on March 26, 2012
|
|
|
|
|
|
CrossCountry
|
|
CrossCountry Energy, LLC
|
|
|
|
|
|
CFTC
|
|
Commodities Futures Trading Commission
|
|
|
|
|
|
DRIP
|
|
Distribution Reinvestment Plan
|
|
|
|
|
|
DOT
|
|
U.S. Department of Transportation
|
|
|
|
|
|
Enterprise
|
|
Enterprise Products Partners L.P., together with its subsidiaries
|
|
|
|
|
|
ETC OLP
|
|
La Grange Acquisition, L.P., which conducts business under the assumed name of Energy Transfer Company
|
|
|
|
|
|
ETG
|
|
Energy Transfer Group, L.L.C.
|
|
|
|
|
|
ETP
|
|
Energy Transfer Partners, L.P.
|
|
|
|
|
|
ETP Credit Facility
|
|
ETP’s revolving credit facility
|
|
|
|
|
|
ETP GP
|
|
Energy Transfer Partners GP, L.P., the general partner of ETP
|
|
|
|
|
|
ETP LLC
|
|
Energy Transfer Partners, L.L.C., the general partner of ETP GP
|
|
|
|
|
|
EPA
|
|
U.S. Environmental Protection Agency
|
|
|
|
|
|
Exchange Act
|
|
Securities Exchange Act of 1934
|
|
|
|
|
|
FDOT/FTE
|
|
Florida Department of Transportation, Florida’s Turnpike Enterprise
|
|
|
|
|
|
FEP
|
|
Fayetteville Express Pipeline LLC
|
|
|
|
|
|
FERC
|
|
Federal Energy Regulatory Commission
|
|
|
|
|
|
FGT
|
|
Florida Gas Transmission Company, LLC, which owns a natural gas pipeline system that originates in Texas and delivers natural gas to the Florida peninsula
|
|
|
|
|
|
Finance Company
|
|
AmeriGas Finance LLC
|
|
|
|
|
|
GAAP
|
|
accounting principles generally accepted in the United States of America
|
|
|
|
|
|
General Partner
|
|
LE GP, LLC, the general partner of ETE
|
|
|
|
|
|
HPC
|
|
RIGS Haynesville Partnership Co.
|
|
|
|
|
|
Holdco
|
|
ETP Holdco Corporation
|
|
|
|
|
|
HOLP
|
|
Heritage Operating, L.P.
|
|
|
|
|
|
IDRs
|
|
incentive distribution rights
|
|
|
|
|
|
LDH
|
|
LDH Energy Asset Holdings LLC, a wholly-owned subsidiary of Louis Dreyfus Highbridge Energy LLC (subsequently renamed Castleton Commodities International, LLC)
|
|
|
|
|
|
LIBOR
|
|
London Interbank Offered Rate
|
|
|
|
|
|
LNG
|
|
Liquefied natural gas
|
|
|
|
|
|
LNG Holdings
|
|
Trunkline LNG Holdings, LLC
|
|
|
|
|
|
LPG
|
|
liquefied petroleum gas
|
|
|
|
|
|
Lone Star
|
|
Lone Star NGL LLC
|
|
|
|
|
|
MDPU
|
|
Massachusetts Department of Public Utilities
|
|
|
|
|
|
MEP
|
|
Midcontinent Express Pipeline LLC
|
|
|
|
|
|
MGP
|
|
manufactured gas plant
|
|
|
|
|
|
MMBtu
|
|
million British thermal units
|
|
|
|
|
|
MMcf
|
|
million cubic feet
|
|
|
|
|
|
NGL
|
|
natural gas liquid, such as propane, butane and natural gasoline
|
|
|
|
|
|
NMED
|
|
New Mexico Environmental Department
|
|
|
|
|
|
NOL
|
|
net operating loss
|
|
|
|
|
|
NYMEX
|
|
New York Mercantile Exchange
|
|
|
|
|
|
NYSE
|
|
New York Stock Exchange
|
|
|
|
|
|
Other Post-retirement Plans
|
|
postretirement health care and life insurance plans
|
|
|
|
|
|
OSHA
|
|
Federal Occupational Safety and Health Act
|
|
|
|
|
|
Panhandle
|
|
Panhandle Eastern Pipe Line Company, LP and its subsidiaries
|
|
|
|
|
|
PCB
|
|
polychlorinated biphenyl
|
|
|
|
|
|
Pension Plans
|
|
funded non-contributory defined benefit pension plans
|
|
|
|
|
|
PEPL
|
|
Panhandle Eastern Pipe Line Company, LP
|
|
|
|
|
|
PES
|
|
Philadelphia Energy Solutions
|
|
|
|
|
|
PHMSA
|
|
Pipeline Hazardous Materials Safety Administration
|
|
|
|
|
|
RIGS
|
|
Regency Intrastate Gas System
|
|
|
|
|
|
RGS
|
|
Regency Gas Services, a wholly owned subsidiary of Regency
|
|
|
|
|
|
Preferred Units
|
|
ETE’s Series A Convertible Preferred Units
|
|
|
|
|
|
Propane Business
|
|
Heritage Operating, L.P. and Titan Energy Partners, L.P.
|
|
|
|
|
|
Ranch JV
|
|
Ranch Westex JV LLC
|
|
|
|
|
|
Regency
|
|
Regency Energy Partners LP
|
|
|
|
|
|
Regency GP
|
|
Regency Energy Partners GP LP, the general partner of Regency
|
|
|
|
|
|
Regency LLC
|
|
Regency Energy Partners GP LLC, the general partner of Regency GP
|
|
|
|
|
|
Regency Preferred Units
|
|
Regency’s Series A Convertible Preferred Units, the Preferred Units of a Subsidiary
|
|
|
|
|
|
Reservoir
|
|
a porous and permeable underground formation containing a natural accumulation of producible natural gas and/or oil that is confined by impermeable rock or water barriers
|
|
|
|
|
|
Sea Robin
|
|
Sea Robin Pipeline Company, LLC
|
|
|
|
|
|
SEC
|
|
Securities and Exchange Commission
|
|
|
|
|
|
Southern Union
|
|
Southern Union Company
|
|
|
|
|
|
Southern Union Credit Facility
|
|
Southern Union’s revolving credit facility
|
|
|
|
|
|
Southwest Gas
|
|
Pan Gas Storage, LLC
|
|
|
|
|
|
SUGS
|
|
Southern Union Gas Services
|
|
|
|
|
|
Sunoco
|
|
Sunoco, Inc.
|
|
|
|
|
|
Sunoco Logistics
|
|
Sunoco Logistics Partners L.P.
|
|
|
|
|
|
TCEQ
|
|
Texas Commission on Environmental Quality
|
|
|
|
|
|
Tcf
|
|
trillion cubic feet
|
|
|
|
|
|
Titan
|
|
Titan Energy Partners, L.P.
|
|
|
|
|
|
Transwestern
|
|
Transwestern Pipeline Company, LLC
|
|
|
|
|
|
Trunkline
|
|
Trunkline Gas Company, LLC
|
|
|
|
|
|
Trunkline LNG
|
|
Trunkline LNG Company, LLC
|
|
|
|
|
|
WTI
|
|
West Texas Intermediate Crude
|
|
|
General Partner
Interest (as a %
of total
partnership
interest)
|
|
Incentive
Distribution
Rights
(“IDRs”)
|
|
Limited
Partner Units
|
|||
|
ETP
|
0.9
|
%
|
|
100
|
%
|
|
50,226,967
|
|
|
Regency
|
1.6
|
%
|
|
100
|
%
|
|
26,266,791
|
|
|
•
|
On January 12, 2012, ETP contributed its propane operations, consisting of HOLP and Titan (collectively, the “Propane Business”) to AmeriGas. ETP received approximately $1.46 billion in cash and approximately 30 million AmeriGas common units. AmeriGas assumed approximately $71 million of existing HOLP debt. In connection with the closing of this transaction, ETP entered into a support agreement with AmeriGas pursuant to which ETP is obligated to provide contingent, residual support of $1.5 billion of intercompany indebtedness owed by AmeriGas to a finance subsidiary that in turn supports the repayment of $1.5 billion of senior notes issued by this AmeriGas finance subsidiary to finance the cash portion of the purchase price.
|
|
•
|
On March 26, 2012, we acquired all of the outstanding shares of Southern Union for approximately $3.01 billion in cash and approximately 57 million ETE Common Units. In connection with the Southern Union Merger on March 26, 2012, ETP completed its acquisition of CrossCountry, a subsidiary of Southern Union which owned an indirect 50% interest in Citrus, the owner of FGT. The total merger consideration was approximately $2.0 billion, consisting of approximately $1.9 billion in cash and approximately 2.25 million ETP Common Units.
|
|
•
|
On October 5, 2012, ETP completed its merger with Sunoco. Under the terms of the merger agreement, Sunoco shareholders received a total of approximately 55 million ETP Common Units and approximately $2.6 billion in cash (the "Sunoco merger").
|
|
•
|
Immediately following the closing of the Sunoco merger, ETE contributed its interest in Southern Union into ETP Holdco Corporation, an ETP-controlled entity, in exchange for a 60% equity interest in Holdco. In conjunction with ETE's contribution, ETP contributed its interest in Sunoco to Holdco and retained a 40% equity interest in Holdco. Prior to the contribution of Sunoco to Holdco, Sunoco contributed $2.0 billion of cash and its interests in Sunoco Logistics to ETP in exchange for 90,706,000 ETP Class F Units representing limited partner interests in ETP. We refer to this as the "Holdco Transaction." Pursuant to a stockholders agreement between ETE and ETP, ETP controls Holdco. Consequently, ETP consolidates Holdco (including Sunoco and Southern Union) in its financial statements subsequent to consummation of the Holdco Transaction.
|
|
•
|
In December 2012, Southern Union entered into a purchase and sale agreement pursuant to which subsidiaries of Laclede Gas Company, Inc. have agreed to acquire the assets of Southern Union's Missouri Gas Energy and New England Gas Company divisions. Total consideration for the acquisitions will be $1.035 billion, subject to customary closing adjustments, less the assumption of approximately $19 million of debt. On February 11, 2013, the Laclede Entities announced that it had entered into an agreement with Algonquin Power & Utilities Corp ("APUC") that will allow a subsidiary of APUC to assume the right of the Laclede Entities to purchase the assets of Southern Union's New England Gas Company division, subject to certain approvals. It is expected that the transactions contemplated by the purchase and sale agreements will close by the end of the third quarter of 2013.
|
|
•
|
On February 27, 2013, Southern Union entered into a definitive contribution agreement to contribute to Regency all of the issued and outstanding membership interest in Southern Union Gathering Company, LLC, and its subsidiaries, including SUGS. The consideration to be paid by Regency in connection with this transaction will consist of (i) the issuance of 31,372,419 Regency common units to Southern Union, (ii) the issuance of 6,274,483 Regency Class F units to Southern Union, (iii) the distribution of $570 million in cash to Southern Union, and (iv) the payment of $30 million in cash to a subsidiary of ETP. The Regency Class F units will have the same rights, terms and conditions as the Regency common units, except that Southern Union will not receive distributions on the Regency Class F units for the first eight consecutive quarters following the closing, and the Regency Class F units will thereafter automatically convert into Regency common units on a one-for-one basis. Upon the closing of the transaction, we will agree to forego all distributions with respect to our IDRs on the Regency common units issued in the transaction for the first eight consecutive quarters following the closing. The transaction is expected to close in the second quarter of 2013.
|
|
•
|
Intrastate Transportation and Storage — consists of assets and operations held by ETP;
|
|
•
|
activities of the Parent Company;
|
|
•
|
the goodwill and property, plant and equipment fair value adjustments recorded as a result of the 2004 reverse acquisition of Heritage Propane Partners, L.P.; and
|
|
•
|
ETP's corporate and other, which includes the following operating segments that do not meet the qualitative threshold for separate reporting:
|
|
◦
|
ETP owns 100% of the membership interests of Energy Transfer Group, L.L.C. (“ETG”), which owns all of the partnership interests of Energy Transfer Technologies, Ltd. (“ETT”). ETT provides compression services to customers engaged in the transportation of natural gas, including our other segments.
|
|
•
|
We own all of the outstanding equity interests of a natural gas compression equipment business with operations in Arkansas, California, Colorado, Louisiana, New Mexico, Oklahoma, Pennsylvania and Texas.
|
|
•
|
ETP owns a 32% limited partner interest in AmeriGas, which is engaged in retail propane marketing. ETP acquired this interest when it contributed its retail propane operations to AmeriGas in January 2012.
|
|
•
|
Southern Union has operations providing local distribution of natural gas in Missouri and Massachusetts. The operations are conducted through the Southern Union’s operating divisions: Missouri Gas Energy and New England Gas Company. As noted in "Strategic Transactions" above, we recently entered into an agreement to sell these operations.
|
|
•
|
Sunoco owns approximately 30% non-operating interest in Philadelphia Energy Solutions (“PES”), a joint venture with The Carlyle Group, L.P. (“The Carlyle Group”), which owns a refinery in Philadelphia. Sunoco has a ten-year supply contract for gasoline and diesel produced at the refinery for its retail marketing business.
|
|
•
|
Capacity of 5.2 Bcf/d
|
|
•
|
Approximately 2,875 miles of natural gas pipeline
|
|
•
|
Two storage facilities with 12.4 Bcf of total working gas capacity
|
|
•
|
Bi-directional capabilities
|
|
•
|
Capacity of 1.2 Bcf/d
|
|
•
|
Approximately 600 miles of natural gas pipeline
|
|
•
|
Connects Waha to Katy market hubs
|
|
•
|
Bi-directional capabilities
|
|
•
|
Capacity of 5.3 Bcf/d
|
|
•
|
Approximately 3,900 miles of natural gas pipeline
|
|
•
|
Bammel storage facility with 62 Bcf of total working gas capacity
|
|
•
|
Capacity of 2.4 Bcf/d
|
|
•
|
Approximately 370 miles of natural gas pipeline
|
|
•
|
Capacity of 3.1 Bcf/d
|
|
•
|
Approximately 5,400 miles of interstate natural gas pipeline
|
|
•
|
FGT is owned by Citrus, a 50/50 joint venture with Kinder Morgan, Inc. ("KMI")
|
|
•
|
Capacity of 2.0 Bcf/d
|
|
•
|
Approximately 2,560 miles of interstate natural gas pipeline
|
|
•
|
Bi-directional capabilities
|
|
•
|
Capacity of 2.8 Bcf/d
|
|
•
|
Approximately 6,000 miles of interstate natural gas pipeline
|
|
•
|
Capacity of 1.7 Bcf/d
|
|
•
|
Approximately 3,000 miles of interstate natural gas pipeline
|
|
•
|
Capacity of 2.4 Bcf/d
|
|
•
|
Approximately 195 miles of interstate natural gas pipeline
|
|
•
|
Bi-directional capabilities
|
|
•
|
Capacity of 2.0 Bcf/d
|
|
•
|
Approximately 185 miles of interstate natural gas pipeline
|
|
•
|
50/50 joint venture through ETC FEP with Kinder Morgan Energy Partners, L.P. (“KMP”)
|
|
•
|
Capacity of 1.9 Bcf/d
|
|
•
|
Approximately 1,000 miles of interstate natural gas pipeline
|
|
•
|
Approximately 6,200 miles of natural gas pipeline
|
|
•
|
One natural gas processing plant (La Grange) with aggregate capacity of 205 MMcf/d
|
|
•
|
12 natural gas treating facilities with aggregate capacity of 1.8 Bcf/d
|
|
•
|
One natural gas conditioning facility with aggregate capacity of 200 MMcf/d
|
|
•
|
Approximately 5,700 miles of natural gas and NGL pipelines
|
|
•
|
Six processing plants with aggregate capacity of 510 MMcf/d
|
|
•
|
Approximately 160 miles of natural gas pipeline
|
|
•
|
One natural gas processing plant (the Godley plant) with aggregate capacity of 480 MMcf/d
|
|
•
|
One natural gas conditioning facility with capacity of 100 MMcf/d
|
|
•
|
Approximately 280 miles of natural gas pipeline
|
|
•
|
Three natural gas treating facilities with aggregate capacity of 385 MMcf/d
|
|
•
|
Approximately 220 miles of natural gas pipeline
|
|
•
|
Two processing plants (Chisholm and Kenedy) with capacity of 325 MMcf/d
|
|
•
|
Capacity of 137,000 Bbls/d
|
|
•
|
Approximately 1,170 miles of NGL transmission pipelines
|
|
•
|
Initial capacity of 209,000 Bbls/d
|
|
•
|
Approximately 570 miles of NGL transmission pipeline
|
|
•
|
Capacity ranging from 20,000 to 260,000 Bbls/d
|
|
•
|
Approximately 279 miles of NGL transmission pipelines
|
|
•
|
Working storage capacity of approximately 43 million Bbls
|
|
•
|
Approximately 140 miles of NGL transmission pipelines
|
|
•
|
100,000 Bbls/d fractionation facility
|
|
•
|
Working storage capacity of 4 million Bbls
|
|
•
|
One processing plant with a total 850 MMcf/d residue capacity and 26,000 Bbls/d NGL capacity
|
|
•
|
20% non-operating interest held by Lone Star
|
|
•
|
Two processing plants (the Chalmette and Sorrento Plants) with a total capacity of 82 MMcf/d
|
|
•
|
One NGL fractionator with 25,000 Bbls/d capacity
|
|
•
|
Approximately 100 miles of NGL pipelines
|
|
Direct Outlets:
|
|
|
|
|
Sunoco-Owned or Leased:
|
|
|
|
|
Sunoco Operated:
|
|
|
|
|
Traditional
|
|
60
|
|
|
APlus® Convenience Stores
|
|
377
|
|
|
|
|
437
|
|
|
Dealer Operated:
|
|
|
|
|
Traditional
|
|
127
|
|
|
APlus® Convenience Stores
|
|
233
|
|
|
Ultra Service Centers®
|
|
91
|
|
|
|
|
451
|
|
|
Total Sunoco-Owned or Leased
(1)
|
|
888
|
|
|
Dealer Owned
(2)
|
|
495
|
|
|
Total Direct Outlets
|
|
1,383
|
|
|
Distributor Outlets
|
|
3,605
|
|
|
|
|
4,988
|
|
|
(1)
|
Gasoline and diesel throughput per Sunoco-operated site averaged 198,000 gallons per month from the merger date.
|
|
(2)
|
Primarily traditional outlets.
|
|
Number of stores
|
|
377
|
|
|
|
Merchandise sales (thousands of dollars/store/month)
|
|
$
|
106
|
|
|
Merchandise margin (% sales)
|
|
26
|
%
|
|
|
•
|
West Texas Gulf Pipe Line Company owns approximately 600 miles of common carrier crude oil pipelines, which originate from the West Texas oil fields at Colorado City and the Nederland Terminal and extend to Longview, Texas where deliveries are made to several pipelines, including the Mid-Valley pipeline.
|
|
•
|
Mid-Valley Pipeline Company owns approximately 1,000 miles of crude oil pipelines, which originate in Longview, Texas and terminate in Samaria, Michigan. Mid-Valley provides crude oil to a number of refineries, primarily in the midwest United States.
|
|
•
|
The Southwest United States pipeline system consists of approximately 2,950 miles of crude oil trunk pipelines and approximately 300 miles of crude oil gathering pipelines in Texas. The Texas system is connected to the Mid-Valley pipeline, the West Texas Gulf pipeline, other third-party pipelines and our Nederland Terminal.
|
|
•
|
The Oklahoma crude oil pipeline and gathering system contains approximately 850 miles of crude oil trunk pipelines and approximately 200 miles of crude oil gathering pipelines. We have the ability to deliver substantially all of the crude oil gathered on our Oklahoma system to Cushing.
|
|
•
|
The Midwest United States pi
peli
ne system consists of approximately 1,000 miles of a crude oil pipeline that originates in Longview, Texas and passes through Louisiana, Arkansas, Mississippi, Tennessee, Kentucky and Ohio, and terminates in Samaria, Michigan. This pipeline provides crude oil to a number of refineries, primarily in the midwest United States.
|
|
•
|
The East Boston Terminal is a refined products terminal, located in East Boston, Massachusetts, that receives refined products from affiliates of ConocoPhillips. The terminal is the sole service provider to Logan International Airport under a long-term contract to provide jet fuel. The terminal includes a 10-bay truck rack and total active storage capacity for this facility is approximately 1 million barrels.
|
|
•
|
The Eagle Point Tank farm is located in Westville, New Jersey and consists of approximately 5 million barrels of active storage for clean products and dark oils.
|
|
•
|
The Southwest Terminal is a crude oil and refined products terminal located in Bay City, Texas. The terminal has a total capacity of less than half of a million barrels.
|
|
•
|
A butane blending business generates profits by adding less expensive normal butane to higher priced gasoline, while complying with regional and seasonally variable specifications for maximum vapor pressure. The business provides terminal and pipeline operators with the use of proprietary automated blending systems and butane supply to optimize butane blending in pipelines and at refined products terminals.
|
|
State
|
|
Number of Terminals
|
|
Storage Capacity (thousands of Bbls)
|
||
|
Indiana
|
|
1
|
|
|
206
|
|
|
Maryland
|
|
1
|
|
|
715
|
|
|
Massachusetts
|
|
1
|
|
|
1,160
|
|
|
Michigan
|
|
3
|
|
|
762
|
|
|
New Jersey
|
|
4
|
|
|
746
|
|
|
New York
(1)
|
|
4
|
|
|
920
|
|
|
Ohio
|
|
7
|
|
|
904
|
|
|
Pennsylvania
|
|
13
|
|
|
1,734
|
|
|
Virginia
|
|
1
|
|
|
403
|
|
|
Louisiana
|
|
1
|
|
|
161
|
|
|
Texas
|
|
5
|
|
|
715
|
|
|
Total
|
|
41
|
|
|
8,426
|
|
|
(1)
|
Sunoco Logistics owns a 45% ownership interest in a terminal at Inwood, New York and a 50% ownership interest in a terminal at Syracuse, New York. The storage capacities included in the table represent the proportionate share of capacity attributable to Sunoco Logistics' ownership interests in these terminals.
|
|
•
|
Inland Corporation is Sunoco Logistics' 83.8% owned joint venture consisting of 350 miles of active refined products pipelines in Ohio. The pipeline connects three refineries in Ohio to terminals and major markets in Ohio. As Sunoco Logistics owns a controlling financial interest in Inland, the joint venture is reflected as a consolidated subsidiary in its consolidated financial statements.
|
|
Pipeline
|
|
Equity Ownership
|
|
Pipeline Mileage
|
||
|
Explorer Pipeline Company
(1)
|
|
9.4
|
%
|
|
1,850
|
|
|
Yellowstone Pipe Line Company
(2)
|
|
14.0
|
%
|
|
700
|
|
|
West Shore Pipe Line Company
(3)
|
|
17.1
|
%
|
|
650
|
|
|
Wolverine Pipe Line Company
(4)
|
|
31.5
|
%
|
|
700
|
|
|
(1)
|
The system, which is operated by Explorer employees, originates from the refining centers of Lake Charles, Louisiana and Beaumont, Port Arthur and Houston, Texas, and extends to Chicago, Illinois, with delivery points in the Houston, Dallas/Fort Worth, Tulsa, St. Louis, and Chicago areas. Explorer charges market-based rates for all its tariffs.
|
|
(2)
|
The system, which is operated by Phillips 66, originates from the Billings, Montana refining center and extends to Moses Lake, Washington with delivery points along the way. Tariff rates are regulated by the FERC for interstate shipments and the Montana Public Service Commission for intrastate shipments in Montana.
|
|
(3)
|
The system, which is operated by Buckeye Partners, L.P., originates from the Chicago, Illinois refining center and extends to Madison and Green Bay, Wisconsin with delivery points along the way. West Shore charges market-based tariff rates in the Chicago area.
|
|
(4)
|
The system, which is operated by Wolverine employees, originates from Chicago, Illinois and extends to Detroit, Grand Haven, and Bay City, Michigan with delivery points along the way. Wolverine charges market-based rates for tariffs at the Detroit, Jackson, Niles, Hammond, and Lockport destinations.
|
|
•
|
Approximately 653 miles of natural gas pipeline
|
|
•
|
Two cryogenic natural gas processing facilities, a refrigeration plant, a conditioning plant and two amine treating plants
|
|
•
|
Approximately 1,286 miles of natural gas pipeline
|
|
•
|
Two treating plants
|
|
•
|
Approximately 941 miles of natural gas pipeline
|
|
•
|
Two cryogenic natural gas processing plants and a refrigeration plant
|
|
•
|
Approximately 3,465 miles of natural gas pipeline
|
|
•
|
One processing plant
|
|
•
|
the certification and construction of new facilities;
|
|
•
|
the review and approval of transportation rates;
|
|
•
|
the types of services that ETP’s and Regency’s regulated assets are permitted to perform;
|
|
•
|
the terms and conditions associated with these services;
|
|
•
|
the extension or abandonment of services and facilities;
|
|
•
|
the maintenance of accounts and records;
|
|
•
|
the acquisition and disposition of facilities; and
|
|
•
|
the initiation and discontinuation of services.
|
|
•
|
Certain of our interstate pipelines conduct soil and groundwater remediation related to contamination from past uses of PCBs. PCB assessments are ongoing and, in some cases, our subsidiaries could potentially be held responsible for contamination caused by other parties.
|
|
•
|
Certain gathering and processing systems are responsible for soil and groundwater remediation related to releases of hydrocarbons.
|
|
•
|
Southern Union's distribution operations are responsible for soil and groundwater remediation at certain sites related to MGPs and may also be responsible for the removal of old MGP structures.
|
|
|
December 31,
2012 |
|
December 31, 2011
|
||||
|
Current
|
$
|
46
|
|
|
$
|
4
|
|
|
Non-current
|
166
|
|
|
10
|
|
||
|
Total environmental liabilities
|
$
|
212
|
|
|
$
|
14
|
|
|
•
|
the amount of natural gas, crude oil and refined products transported through ETP’s and Regency’s transportation pipelines and gathering systems;
|
|
•
|
the level of throughput in its processing and treating operations;
|
|
•
|
the fees they charged and the margins realized by ETP and Regency for their services;
|
|
•
|
the price of natural gas, NGLs, crude oil and refined products;
|
|
•
|
the relationship between natural gas, NGL and crude oil prices;
|
|
•
|
the amount of cash distributions ETP receives with respect to its ownership of AmeriGas common units;
|
|
•
|
the weather in their respective operating areas;
|
|
•
|
the level of competition from other midstream, transportation and storage and retail marketing companies and other energy providers;
|
|
•
|
the level of their respective operating costs;
|
|
•
|
prevailing economic conditions; and
|
|
•
|
the level and results of their respective derivative activities.
|
|
•
|
the level of capital expenditures they make;
|
|
•
|
the level of costs related to litigation and regulatory compliance matters;
|
|
•
|
the cost of acquisitions, if any;
|
|
•
|
the levels of any margin calls that result from changes in commodity prices;
|
|
•
|
debt service requirements;
|
|
•
|
fluctuations in working capital needs;
|
|
•
|
their ability to borrow under their respective revolving credit facilities;
|
|
•
|
their ability to access capital markets;
|
|
•
|
restrictions on distributions contained in their respective debt agreements; and
|
|
•
|
the amount, if any, of cash reserves established by the board of directors and their respective general partners in their discretion for the proper conduct of their respective businesses.
|
|
•
|
interest expense and principal payments on our indebtedness;
|
|
•
|
restrictions on distributions contained in any current or future debt agreements;
|
|
•
|
our general and administrative expenses;
|
|
•
|
expenses of our subsidiaries other than ETP or Regency, including tax liabilities of our corporate subsidiaries, if any;
|
|
•
|
capital contributions we may make to maintain our General Partner interests in ETP or Regency upon the issuance of additional partnership securities by ETP or Regency, as applicable; and
|
|
•
|
reserves our General Partner believes prudent for us to maintain for the proper conduct of our business or to provide for future distributions.
|
|
•
|
a significant portion of ETP’s, Regency’s and their subsidiaries' cash flows from operations will be dedicated to the payment of principal and interest on outstanding debt and will not be available for other purposes, including payment of distributions to us;
|
|
•
|
covenants contained in ETP’s, Regency’s and their subsidiaries' existing debt agreements require ETP, Regency and their subsidiaries', as applicable, to meet financial tests that may adversely affect their flexibility in planning for and reacting to changes in their respective businesses;
|
|
•
|
ETP’s, Regency’s and their subsidiaries' ability to obtain additional financing for working capital, capital expenditures, acquisitions and general partnership, corporate or limited liability company purposes, as applicable, may be limited;
|
|
•
|
ETP and Regency may be at a competitive disadvantage relative to similar companies that have less debt;
|
|
•
|
ETP and Regency may be more vulnerable to adverse economic and industry conditions as a result of their significant debt levels; and
|
|
•
|
failure by ETP, Regency or their subsidiaries to comply with the various restrictive covenants of the respective debt agreements could negatively impact ETP’s and Regency’s ability to incur additional debt, including their ability to utilize the available capacity under their revolving credit facilities, and to pay distributions.
|
|
•
|
our Unitholders’ current proportionate ownership interest in us will decrease;
|
|
•
|
the amount of cash available for distribution on each Common Unit or partnership security may decrease;
|
|
•
|
the ratio of taxable income to distributions may increase;
|
|
•
|
the relative voting strength of each previously outstanding Common Unit may be diminished; and
|
|
•
|
the market price of our Common Units may decline.
|
|
•
|
a court or government agency determined that we were conducting business in a state but had not complied with that particular state’s partnership statute; or
|
|
•
|
a limited partner’s right to act with other Unitholders to take other actions under our partnership agreement is found to constitute “control” of our business.
|
|
•
|
voluntarily withdraws from the partnership by giving notice to the other partners;
|
|
•
|
transfers all, but not less than all, of its partnership interests to another entity in accordance with the terms of ETP’s or Regency’s partnership agreement, as applicable;
|
|
•
|
makes a general assignment for the benefit of creditors, files a voluntary bankruptcy petition, seeks to liquidate, acquiesces in the appointment of a trustee, receiver or liquidator, or becomes subject to an involuntary bankruptcy petition; or
|
|
•
|
dissolves itself under Delaware law without reinstatement within the requisite period.
|
|
•
|
Unitholders’ current proportionate ownership interest in ETP or Regency, as applicable, will decrease;
|
|
•
|
the amount of cash available for distribution on each common unit or partnership security may decrease;
|
|
•
|
the ratio of taxable income to distributions may increase;
|
|
•
|
the relative voting strength of each previously outstanding common unit may be diminished; and
|
|
•
|
the market price of ETP’s or Regency’s Common Units, as applicable, may decline.
|
|
•
|
the allocation of shared overhead expenses to ETP, Regency and us;
|
|
•
|
the interpretation and enforcement of contractual obligations between us and our affiliates, on the one hand, and ETP or Regency, on the other hand;
|
|
•
|
the determination of the amount of cash to be distributed to ETP’s or Regency’s partners and the amount of cash to be reserved for the future conduct of ETP’s or Regency’s business;
|
|
•
|
the determination whether to make borrowings under ETP’s or Regency’s respective revolving credit facility to pay distributions to ETP’s or Regency’s partners, as applicable; and
|
|
•
|
any decision we make in the future to engage in business activities independent of ETP or Regency.
|
|
•
|
Our General Partner is allowed to take into account the interests of parties other than us, including ETP, Regency and their respective affiliates and any General Partners and limited partnerships acquired in the future, in resolving conflicts of interest, which has the effect of limiting its fiduciary duties to us.
|
|
•
|
Our General Partner has limited its liability and reduced its fiduciary duties under the terms of our partnership agreement, while also restricting the remedies available for actions that, without these limitations, might constitute breaches of fiduciary duty. As a result of purchasing our units, Unitholders consent to various actions and conflicts of interest that might otherwise constitute a breach of fiduciary or other duties under applicable state law.
|
|
•
|
Our General Partner determines the amount and timing of our investment transactions, borrowings, issuances of additional partnership securities and reserves, each of which can affect the amount of cash that is available for distribution.
|
|
•
|
Our General Partner determines which costs it and its affiliates have incurred are reimbursable by us.
|
|
•
|
Our partnership agreement does not restrict our General Partner from causing us to pay it or its affiliates for any services rendered, or from entering into additional contractual arrangements with any of these entities on our behalf, so long as the terms of any such payments or additional contractual arrangements are fair and reasonable to us.
|
|
•
|
Our General Partner controls the enforcement of obligations owed to us by it and its affiliates.
|
|
•
|
Our General Partner decides whether to retain separate counsel, accountants or others to perform services for us.
|
|
•
|
permits our General Partner to make a number of decisions in its individual capacity, as opposed to in its capacity as our General Partner. This entitles our General Partner to consider only the interests and factors that it desires, and it has no duty or obligation to give any consideration to any interest of, or factors affecting, us, our affiliates or any limited partner;
|
|
•
|
provides that our General Partner is entitled to make other decisions in “good faith” if it reasonably believes that the decisions are in our best interests;
|
|
•
|
generally provides that affiliated transactions and resolutions of conflicts of interest not approved by the Audit and Conflicts Committee of the board of directors of our General Partner and not involving a vote of Unitholders must be on terms no less favorable to us than those generally being provided to or available from unrelated third parties or be “fair and reasonable” to us and that, in determining whether a transaction or resolution is “fair and reasonable,” our General Partner may consider the totality of the relationships among the parties involved, including other transactions that may be particularly advantageous or beneficial to us; and
|
|
•
|
provides that our General Partner and its officers and directors will not be liable for monetary damages to us, our limited partners or assignees for any acts or omissions unless there has been a final and non-appealable judgment entered by a court of competent jurisdiction determining that the General Partner or those other persons acted in bad faith or engaged in fraud, willful misconduct or gross negligence.
|
|
•
|
the level of domestic natural gas, NGL, and oil production;
|
|
•
|
the level of natural gas, NGL, and oil imports and exports, including liquefied natural gas;
|
|
•
|
actions taken by natural gas and oil producing nations;
|
|
•
|
instability or other events affecting natural gas and oil producing nations;
|
|
•
|
the impact of weather and other events of nature on the demand for natural gas, NGLs and oil;
|
|
•
|
the availability of storage, terminal and transportation systems, and refining, processing and treating facilities;
|
|
•
|
the price, availability and marketing of competitive fuels;
|
|
•
|
the demand for electricity;
|
|
•
|
the cost of capital needed to maintain or increase production levels and to construct and expand facilities
|
|
•
|
the impact of energy conservation and fuel efficiency efforts; and
|
|
•
|
the extent of governmental regulation, taxation, fees and duties.
|
|
•
|
inability to identify attractive acquisition candidates or negotiate acceptable purchase contracts with them;
|
|
•
|
inability to raise financing for such acquisitions on economically acceptable terms; or
|
|
•
|
inability to outbid by competitors, some of which are substantially larger than ETP or Regency and may have greater financial resources and lower costs of capital.
|
|
•
|
fail to realize anticipated benefits, such as new customer relationships, cost-savings or cash flow enhancements;
|
|
•
|
decrease its liquidity by using a significant portion of its available cash or borrowing capacity to finance acquisitions;
|
|
•
|
significantly increase its interest expense or financial leverage if the acquisition is financed with additional debt;
|
|
•
|
encounter difficulties operating in new geographic areas or new lines of business;
|
|
•
|
incur or assume unanticipated liabilities, losses or costs associated with the business or assets acquired for which there is no indemnity or the indemnity is inadequate;
|
|
•
|
be unable to hire, train or retrain qualified personnel to manage and operate its growing business and assets;
|
|
•
|
less effectively manage its historical assets, due to the diversion of management’s attention from other business concerns; or
|
|
•
|
incur other significant charges, such as impairment of goodwill or other intangible assets, asset devaluation or restructuring charges.
|
|
•
|
inability to identify pipeline construction opportunities with favorable projected financial returns;
|
|
•
|
inability to raise financing for its identified pipeline construction opportunities; or
|
|
•
|
inability to secure sufficient transportation commitments from potential customers due to competition from other pipeline construction projects or for other reasons.
|
|
•
|
operating terms and conditions of service;
|
|
•
|
the types of services interstate pipelines may or must offer their customers;
|
|
•
|
construction of new facilities;
|
|
•
|
acquisition, extension or abandonment of services or facilities;
|
|
•
|
reporting and information posting requirements;
|
|
•
|
accounts and records; and
|
|
•
|
relationships with affiliated companies involved in all aspects of the natural gas and energy businesses.
|
|
•
|
our ability to achieve timely and effective rate relief from state regulators;
|
|
•
|
the impact of fluctuations in natural gas prices;
|
|
•
|
the inability to recover from customers certain assets recorded on our balance sheet;
|
|
•
|
adverse weather conditions;
|
|
•
|
operational risks, including accidents, the breakdown or failure of equipment or processes, the failure of suppliers' processing facilities to perform at expected levels of capacity or efficiency and the collision of equipment with facilities; and
|
|
•
|
catastrophic events, including explosions, fires, earthquakes, floods, landslides, tornadoes, lightning or other similar events.
|
|
•
|
adverse weather condition resulting in reduced demand;
|
|
•
|
cost volatility and availability of propane, and the capacity to transport propane to its customers;
|
|
•
|
the availability of, and its ability to consummate, acquisition or combination opportunities;
|
|
•
|
successful integration and future performance of acquired assets or businesses;
|
|
•
|
changes in laws and regulations, including safety, tax, consumer protection and accounting matters;
|
|
•
|
competitive pressures from the same and alternative energy sources;
|
|
•
|
failure to acquire new customers and retain current customers thereby reducing or limiting any increase in revenues;
|
|
•
|
liability for environmental claims;
|
|
•
|
increased customer conservation measures due to high energy prices and improvements in energy efficiency and technology resulting in reduced demand;
|
|
•
|
adverse labor relations;
|
|
•
|
large customer, counter-party or supplier defaults;
|
|
•
|
liability in excess of insurance coverage for personal injury and property damage arising from explosions and other catastrophic events, including acts of terrorism, resulting from operating hazards and risks incidental to transporting, storing and distributing propane, butane and ammonia;
|
|
•
|
political, regulatory and economic conditions in the United States and foreign countries;
|
|
•
|
capital market conditions, including reduced access to capital markets and interest rate fluctuations;
|
|
•
|
changes in commodity market prices resulting in significantly higher cash collateral requirements;
|
|
•
|
the impact of pending and future legal proceedings;
|
|
•
|
the timing and success of its acquisitions and investments to grow its business; and
|
|
•
|
its ability to successfully integrate acquired businesses and achieve anticipated synergies.
|
|
|
Price Range
|
|
Cash
Distribution
(1)
|
||||||||
|
|
High
|
|
Low
|
|
|||||||
|
Fiscal Year 2012:
|
|
|
|
|
|
||||||
|
Fourth Quarter
|
$
|
48.20
|
|
|
$
|
41.72
|
|
|
$
|
0.635
|
|
|
Third Quarter
|
46.07
|
|
|
39.91
|
|
|
0.625
|
|
|||
|
Second Quarter
|
43.12
|
|
|
34.00
|
|
|
0.625
|
|
|||
|
First Quarter
|
44.47
|
|
|
38.86
|
|
|
0.625
|
|
|||
|
Fiscal Year 2011:
|
|
|
|
|
|
||||||
|
Fourth Quarter
|
$
|
42.00
|
|
|
$
|
30.78
|
|
|
$
|
0.625
|
|
|
Third Quarter
|
45.42
|
|
|
33.21
|
|
|
0.625
|
|
|||
|
Second Quarter
|
47.34
|
|
|
38.77
|
|
|
0.625
|
|
|||
|
First Quarter
|
45.47
|
|
|
37.27
|
|
|
0.560
|
|
|||
|
(1)
|
Distributions are shown in the quarter with respect to which they relate. For each of the indicated quarters for which distributions have been made, an identical per unit cash distribution was paid on any units subordinated to our Common Units outstanding at such time. Please see “– Cash Distribution Policy” below for a discussion of our policy regarding the payment of distributions.
|
|
•
|
provide for the proper conduct of its business;
|
|
•
|
comply with applicable law and/or debt instrument or other agreement; and
|
|
•
|
provide funds for distributions to unitholders and its General Partner in respect of any one or more of the next four quarters.
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
Statement of Operations Data:
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
Total revenues
|
$
|
16,964
|
|
|
$
|
8,190
|
|
|
$
|
6,556
|
|
|
$
|
5,378
|
|
|
$
|
9,236
|
|
|
Operating income
|
1,360
|
|
|
1,237
|
|
|
1,044
|
|
|
1,047
|
|
|
1,079
|
|
|||||
|
Income from continuing operations
|
1,383
|
|
|
531
|
|
|
345
|
|
|
692
|
|
|
675
|
|
|||||
|
Basic income from continuing operations per limited partner unit
|
1.17
|
|
|
1.39
|
|
|
0.87
|
|
|
1.97
|
|
|
1.67
|
|
|||||
|
Diluted income from continuing operations per limited partner unit
|
1.17
|
|
|
1.38
|
|
|
0.87
|
|
|
1.97
|
|
|
1.67
|
|
|||||
|
Cash distribution per unit
|
2.51
|
|
|
2.44
|
|
|
2.16
|
|
|
2.14
|
|
|
1.91
|
|
|||||
|
Balance Sheet Data (at period end):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
48,904
|
|
|
20,897
|
|
|
17,379
|
|
|
12,161
|
|
|
11,070
|
|
|||||
|
Long-term debt, less current maturities
|
21,440
|
|
|
10,947
|
|
|
9,346
|
|
|
7,751
|
|
|
7,190
|
|
|||||
|
Total equity
|
16,350
|
|
|
7,388
|
|
|
6,248
|
|
|
3,220
|
|
|
2,339
|
|
|||||
|
|
General Partner
Interest (as a %
of total
partnership
interest)
|
|
Incentive
Distribution
Rights
(“IDRs”)
|
|
Limited
Partner Units
|
|||
|
ETP
|
0.9
|
%
|
|
100
|
%
|
|
50,226,967
|
|
|
Regency
|
1.6
|
%
|
|
100
|
%
|
|
26,266,791
|
|
|
•
|
Reportable segments of ETP:
|
|
◦
|
Natural gas operations, including the following:
|
|
◦
|
natural gas midstream and intrastate transportation and storage through Southern Union and La Grange Acquisition, L.P., which conducts business under the assumed name of ETC OLP; and
|
|
◦
|
interstate natural gas transportation and storage through ET Interstate and Southern Union. ET Interstate is the parent company of Transwestern, ETC FEP, ETC Tiger and CrossCountry. Southern Union is the parent company of Panhandle, which provides transportation and storage services through the Panhandle, Trunkline and Sea Robin transmission systems.
|
|
◦
|
NGL transportation, storage and fractionation services primarily through Lone Star.
|
|
◦
|
Refined product and crude oil operations, including the following:
|
|
◦
|
refined product and crude oil transportation through Sunoco Logistics; and
|
|
◦
|
retail marketing of gasoline and middle distillates through Sunoco.
|
|
•
|
Investment in Regency, including the consolidated operations of Regency.
|
|
•
|
Corporate and Other, including the following:
|
|
◦
|
activities of the Parent Company;
|
|
◦
|
the goodwill and property, plant and equipment fair value adjustments recorded as a result of the 2004 reverse acquisition of Heritage Propane Partners, L.P.; and
|
|
◦
|
ETP's corporate and other, which includes the following operating segments that do not meet the qualitative threshold for separate reporting:
|
|
▪
|
natural gas compression services through ETC Compression;
|
|
▪
|
a limited partner interest in AmeriGas;
|
|
▪
|
a non-operating interest in PES;
|
|
▪
|
natural gas distribution operations through Southern Union; and
|
|
▪
|
approximately 30% non-operating interest in a refining joint venture.
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Segment Adjusted EBITDA:
|
|
|
|
|
|
||||||
|
Intrastate Transportation
|
$
|
601
|
|
|
$
|
667
|
|
|
$
|
(66
|
)
|
|
Interstate Transportation and Storage
|
1,013
|
|
|
373
|
|
|
640
|
|
|||
|
Midstream
|
438
|
|
|
389
|
|
|
49
|
|
|||
|
NGL Transportation and Services
|
209
|
|
|
127
|
|
|
82
|
|
|||
|
Retail Marketing
|
109
|
|
|
—
|
|
|
109
|
|
|||
|
Investment in Sunoco Logistics
|
219
|
|
|
—
|
|
|
219
|
|
|||
|
Investment in Regency
|
480
|
|
|
422
|
|
|
58
|
|
|||
|
Corporate and Other
|
36
|
|
|
153
|
|
|
(117
|
)
|
|||
|
Total
|
3,105
|
|
|
2,131
|
|
|
974
|
|
|||
|
Depreciation and amortization
|
(871
|
)
|
|
(586
|
)
|
|
(285
|
)
|
|||
|
Interest expense, net of interest capitalized
|
(1,018
|
)
|
|
(740
|
)
|
|
(278
|
)
|
|||
|
Bridge loan related fees
|
(62
|
)
|
|
—
|
|
|
(62
|
)
|
|||
|
Gain on deconsolidation of Propane Business
|
1,057
|
|
|
—
|
|
|
1,057
|
|
|||
|
Losses on non-hedged interest rate derivatives
|
(19
|
)
|
|
(78
|
)
|
|
59
|
|
|||
|
Non-cash unit-based compensation expense
|
(47
|
)
|
|
(42
|
)
|
|
(5
|
)
|
|||
|
Unrealized gains on commodity risk management activities
|
10
|
|
|
7
|
|
|
3
|
|
|||
|
LIFO valuation reserve
|
(75
|
)
|
|
—
|
|
|
(75
|
)
|
|||
|
Losses on extinguishments of debt
|
(123
|
)
|
|
—
|
|
|
(123
|
)
|
|||
|
Proportionate share of unconsolidated affiliates' interest, depreciation, amortization, non-cash compensation expense, loss on extinguishment of debt and taxes
|
(435
|
)
|
|
(114
|
)
|
|
(321
|
)
|
|||
|
Adjusted EBITDA related to discontinued operations
|
(99
|
)
|
|
(23
|
)
|
|
(76
|
)
|
|||
|
Other, net
|
14
|
|
|
(7
|
)
|
|
21
|
|
|||
|
Income from continuing operations before income tax expense
|
1,437
|
|
|
548
|
|
|
889
|
|
|||
|
Income tax expense
|
54
|
|
|
17
|
|
|
37
|
|
|||
|
Income from continuing operations
|
1,383
|
|
|
531
|
|
|
852
|
|
|||
|
Loss from discontinued operations
|
(109
|
)
|
|
(3
|
)
|
|
(106
|
)
|
|||
|
Net income
|
$
|
1,274
|
|
|
$
|
528
|
|
|
$
|
746
|
|
|
•
|
depreciation and amortization related to Southern Union of $179 million from March 26, 2012 to December 31, 2012;
|
|
•
|
depreciation and amortization related to Sunoco Logistics and Sunoco of $63 million and $32 million, respectively, from October 5, 2012 through December 31, 2012; and
|
|
•
|
additional depreciation and amortization recorded from assets placed in service in 2012 and 2011; partially offset by
|
|
•
|
the deconsolidation of ETP's Propane Business in January 2012, which had recognized depreciation of $4 million and $82 million for years ended December 31, 2012 and 2011.
|
|
•
|
interest expense of $130 million recorded by Southern Union from March 26, 2012 through December 31, 2012;
|
|
•
|
interest expense of $14 million and $9 million recorded by Sunoco Logistics and Sunoco, respectively, from October 5, 2012 to December 31, 2012;
|
|
•
|
incremental interest expense recorded by ETP primarily due to the issuance of $1.5 billion of senior notes in May 2011 and $2.0 billion of notes in January 2012 to fund acquisitions; and
|
|
•
|
an increase of $71 million for the Parent Company primarily related to the Parent Company's $2.0 billion Senior Secured Term Loan which was used to fund a portion of the cash consideration for the Southern Union Merger; partially offset by
|
|
•
|
a reduction of interest due to ETP's repurchase of $750 million of its senior notes in January 2012.
|
|
|
ETE Historical
|
|
Propane Transaction
|
(a)
|
Sunoco Historical
|
(b)
|
Southern Union Historical
|
(c)
|
Holdco Pro Forma Adjustments
|
(d)
|
Pro Forma
|
||||||||||||
|
REVENUES
|
$
|
16,964
|
|
|
$
|
(93
|
)
|
|
$
|
35,258
|
|
|
$
|
443
|
|
|
$
|
(12,174
|
)
|
|
$
|
40,398
|
|
|
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of products sold - natural gas operations
|
14,153
|
|
|
(80
|
)
|
|
33,142
|
|
|
302
|
|
|
(11,193
|
)
|
|
36,324
|
|
||||||
|
Depreciation and amortization
|
871
|
|
|
(4
|
)
|
|
168
|
|
|
49
|
|
|
76
|
|
|
1,160
|
|
||||||
|
Selling, general and administrative
|
580
|
|
|
(1
|
)
|
|
459
|
|
|
11
|
|
|
(119
|
)
|
|
930
|
|
||||||
|
Impairment charges
|
—
|
|
|
|
|
124
|
|
|
|
|
(22
|
)
|
|
102
|
|
||||||||
|
Total costs and expenses
|
15,604
|
|
|
(85
|
)
|
|
33,893
|
|
|
362
|
|
|
(11,258
|
)
|
|
38,516
|
|
||||||
|
OPERATING INCOME
|
1,360
|
|
|
(8
|
)
|
|
1,365
|
|
|
81
|
|
|
(916
|
)
|
|
1,882
|
|
||||||
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense, net of interest capitalized
|
(1,080
|
)
|
|
(24
|
)
|
|
(123
|
)
|
|
(50
|
)
|
|
2
|
|
|
(1,275
|
)
|
||||||
|
Equity in earnings of affiliates
|
212
|
|
|
19
|
|
|
41
|
|
|
16
|
|
|
5
|
|
|
293
|
|
||||||
|
Gain on deconsolidation of Propane Business
|
1,057
|
|
|
(1,057
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Gain on formation of Philadelphia Energy Solutions
|
—
|
|
|
—
|
|
|
1,144
|
|
|
—
|
|
|
(1,144
|
)
|
|
—
|
|
||||||
|
Loss on extinguishment of debt
|
(123
|
)
|
|
115
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
||||||
|
Gains (losses) on non-hedged interest rate derivatives
|
(19
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
||||||
|
Impairment charges
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other, net
|
30
|
|
|
2
|
|
|
118
|
|
|
(2
|
)
|
|
(2
|
)
|
|
146
|
|
||||||
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX EXPENSE (BENEFIT)
|
1,437
|
|
|
(953
|
)
|
|
2,545
|
|
|
45
|
|
|
(2,055
|
)
|
|
1,019
|
|
||||||
|
Income tax expense (benefit)
|
54
|
|
|
—
|
|
|
956
|
|
|
12
|
|
|
(871
|
)
|
|
151
|
|
||||||
|
INCOME FROM CONTINUING OPERATIONS
|
$
|
1,383
|
|
|
$
|
(953
|
)
|
|
$
|
1,589
|
|
|
$
|
33
|
|
|
$
|
(1,184
|
)
|
|
$
|
868
|
|
|
|
|
ETE Historical
|
|
Propane Transaction
|
(a)
|
Sunoco Historical
|
(b)
|
Southern Union Historical
|
(c)
|
Holdco
Pro Forma Adjustments
|
(d)
|
Pro Forma
|
||||||||||||
|
REVENUES
|
|
$
|
8,190
|
|
|
$
|
(1,427
|
)
|
|
$
|
45,328
|
|
|
$
|
1,997
|
|
|
$
|
(16,528
|
)
|
|
$
|
37,560
|
|
|
COSTS AND EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of products sold - natural gas operations
|
|
6,075
|
|
|
(1,174
|
)
|
|
44,119
|
|
|
1,338
|
|
|
(16,677
|
)
|
|
33,681
|
|
||||||
|
Depreciation and amortization
|
|
586
|
|
|
(78
|
)
|
|
335
|
|
|
204
|
|
|
(2
|
)
|
|
1,045
|
|
||||||
|
Selling, general and administrative
|
|
292
|
|
|
(47
|
)
|
|
598
|
|
|
42
|
|
|
(18
|
)
|
|
867
|
|
||||||
|
Impairment charges
|
|
—
|
|
|
—
|
|
|
2,629
|
|
|
—
|
|
|
(2,569
|
)
|
|
60
|
|
||||||
|
Total costs and expenses
|
|
6,953
|
|
|
(1,299
|
)
|
|
47,681
|
|
|
1,584
|
|
|
(19,266
|
)
|
|
35,653
|
|
||||||
|
OPERATING INCOME
|
|
1,237
|
|
|
(128
|
)
|
|
(2,353
|
)
|
|
413
|
|
|
2,738
|
|
|
1,907
|
|
||||||
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense, net of interest capitalized
|
|
(740
|
)
|
|
(40
|
)
|
|
(172
|
)
|
|
(218
|
)
|
|
29
|
|
|
(1,141
|
)
|
||||||
|
Equity in earnings of affiliates
|
|
117
|
|
|
148
|
|
|
15
|
|
|
99
|
|
|
(158
|
)
|
|
221
|
|
||||||
|
Gains (losses) on non-hedged interest rate derivatives
|
|
(78
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(78
|
)
|
||||||
|
Impairment charges
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
||||||
|
Other, net
|
|
17
|
|
|
2
|
|
|
44
|
|
|
—
|
|
|
(2
|
)
|
|
61
|
|
||||||
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX EXPENSE (BENEFIT)
|
|
548
|
|
|
(18
|
)
|
|
(2,466
|
)
|
|
294
|
|
|
2,607
|
|
|
965
|
|
||||||
|
Income tax expense (benefit)
|
|
17
|
|
|
(4
|
)
|
|
(1,063
|
)
|
|
80
|
|
|
1,070
|
|
|
100
|
|
||||||
|
INCOME FROM CONTINUING OPERATIONS
|
|
$
|
531
|
|
|
$
|
(14
|
)
|
|
$
|
(1,403
|
)
|
|
$
|
214
|
|
|
$
|
1,537
|
|
|
$
|
865
|
|
|
•
|
The adjustments reflect the deconsolidation of ETP's propane operations in connection with the Propane Transaction.
|
|
•
|
The adjustments reflect the pro forma impacts from the consideration received in connection with the Propane Transaction, including ETP's receipt of AmeriGas common units and ETP's use of cash proceeds from the transaction to redeem long-term debt.
|
|
•
|
The 2012 adjustments include the elimination of (i) the gain recognized by ETP in connection with the deconsolidation of the Propane Business and (ii) ETP's loss on extinguishment of debt recognized in connection with the use of proceeds to redeem of long-term debt.
|
|
•
|
The adjustment to depreciation and amortization reflects incremental amounts for estimated fair values recorded in purchase accounting related to Sunoco and Southern Union.
|
|
•
|
The adjustment to selling, general and administrative expenses includes the elimination of merger-related costs incurred, because such costs would not have a continuing impact on results of operations.
|
|
•
|
The adjustment to interest expense includes incremental amortization of fair value adjustments to debt recorded in purchase accounting.
|
|
•
|
The adjustment to equity in earnings of affiliates reflects the reversal of amounts related to Citrus Corp. recorded in Southern Union's historical income statements.
|
|
•
|
The adjustment to income tax expense includes the pro forma impact resulting from the pro forma adjustments to pre-tax income of Sunoco and Southern Union.
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Natural gas MMBtu/d — transported
|
9,849,900
|
|
|
11,295,084
|
|
|
(1,445,184
|
)
|
|||
|
Revenues
|
$
|
2,191
|
|
|
$
|
2,674
|
|
|
$
|
(483
|
)
|
|
Cost of products sold
|
1,394
|
|
|
1,774
|
|
|
(380
|
)
|
|||
|
Gross margin
|
797
|
|
|
900
|
|
|
(103
|
)
|
|||
|
Unrealized losses on commodity risk management activities
|
19
|
|
|
9
|
|
|
10
|
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(173
|
)
|
|
(191
|
)
|
|
18
|
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(43
|
)
|
|
(54
|
)
|
|
11
|
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
1
|
|
|
3
|
|
|
(2
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
601
|
|
|
$
|
667
|
|
|
$
|
(66
|
)
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Transportation fees
|
$
|
550
|
|
|
$
|
599
|
|
|
$
|
(49
|
)
|
|
Natural gas sales and other
|
95
|
|
|
107
|
|
|
(12
|
)
|
|||
|
Retained fuel revenues
|
79
|
|
|
130
|
|
|
(51
|
)
|
|||
|
Storage margin, including fees
|
73
|
|
|
64
|
|
|
9
|
|
|||
|
Total gross margin
|
$
|
797
|
|
|
$
|
900
|
|
|
$
|
(103
|
)
|
|
•
|
Transport fees decreased primarily due to a decrease in transported volumes as unfavorable market conditions continued and the cessation of certain long-term transportation contracts;
|
|
•
|
From time to time, our marketing affiliate will contract with our intrastate pipelines for long-term and interruptible transportation capacity. Our intrastate transportation and storage segment recorded intercompany transportation fees from our marketing affiliate of $28 million in 2012 compared to $36 million in 2011. The decrease of $8 million between periods was primarily due to a reduction in the amount of capacity utilized by our marketing affiliate;
|
|
•
|
Margin from natural gas sales and other activity decreased primarily due to a decline of $30 million in margin where we utilize third party processing, offset by increased margin of $13 million from wellhead purchases in the Eagle Ford Shale that were sold to end users on our HPL system and increased margin of $4 million from system optimization and other operational activities;
|
|
•
|
The margin from the natural gas sales and other includes purchased natural gas for transport and sale, derivatives used to hedge transportation activities, and gains and losses on derivatives used to hedge net retained fuel. Excluding derivatives related to storage, unrealized gains of $13 million were recorded in 2012 as compared to unrealized losses of $21 million in 2011; and
|
|
•
|
Retained fuel revenues include gross volumes retained as a fee at the current market price; the cost of consumed fuel is included in operating expenses. Retention revenue decreased $51 million due to less retained volumes and a $37 million decline in the average of natural gas spot prices.
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Withdrawals from storage natural gas inventory (MMBtu)
|
12,887,906
|
|
|
24,517,008
|
|
|
(11,629,102
|
)
|
|||
|
Realized margin on natural gas inventory transactions
|
$
|
75
|
|
|
$
|
19
|
|
|
$
|
56
|
|
|
Fair value inventory adjustments
|
27
|
|
|
(52
|
)
|
|
79
|
|
|||
|
Unrealized gains (losses) on derivatives
|
(59
|
)
|
|
63
|
|
|
(122
|
)
|
|||
|
Margin recognized on natural gas inventory, including related derivatives
|
43
|
|
|
30
|
|
|
13
|
|
|||
|
Revenues from fee-based storage
|
31
|
|
|
35
|
|
|
(4
|
)
|
|||
|
Other costs
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Total storage margin
|
$
|
73
|
|
|
$
|
64
|
|
|
$
|
9
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Natural gas transported (MMBtu/d):
|
|
|
|
|
|
|
|||||
|
ETP Legacy Assets
|
2,978,410
|
|
|
2,800,655
|
|
|
177,755
|
|
|||
|
Southern Union transportation and storage
|
3,832,929
|
|
|
—
|
|
|
3,832,929
|
|
|||
|
Natural gas sold (MMBtu/d)
|
18,065
|
|
|
22,405
|
|
|
(4,340
|
)
|
|||
|
Revenues
|
$
|
1,109
|
|
|
$
|
447
|
|
|
$
|
662
|
|
|
Operating expenses, excluding non-cash compensation, amortization and accretion expenses
|
(244
|
)
|
|
(93
|
)
|
|
(151
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation, amortization and accretion expenses
|
(156
|
)
|
|
(34
|
)
|
|
(122
|
)
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
304
|
|
|
53
|
|
|
251
|
|
|||
|
Segment Adjusted EBITDA
|
$
|
1,013
|
|
|
$
|
373
|
|
|
$
|
640
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Gathered volumes (MMBtu/d):
|
|
|
|
|
|
|
|||||
|
ETP Legacy Assets
|
2,364,133
|
|
|
2,020,126
|
|
|
344,007
|
|
|||
|
Southern Union gathering and processing
|
510,061
|
|
|
—
|
|
|
510,061
|
|
|||
|
NGLs produced (Bbls/d):
|
|
|
|
|
|
|
|||||
|
ETP Legacy Assets
|
79,640
|
|
|
54,246
|
|
|
25,394
|
|
|||
|
Southern Union gathering and processing
|
41,163
|
|
|
—
|
|
|
41,163
|
|
|||
|
Equity NGLs produced (Bbls/d):
|
|
|
|
|
|
|
|||||
|
ETP Legacy Assets
|
17,314
|
|
|
16,385
|
|
|
929
|
|
|||
|
Southern Union gathering and processing
|
7,437
|
|
|
—
|
|
|
7,437
|
|
|||
|
Revenues
|
$
|
3,084
|
|
|
$
|
2,543
|
|
|
$
|
541
|
|
|
Cost of products sold
|
2,432
|
|
|
2,072
|
|
|
360
|
|
|||
|
Gross margin
|
652
|
|
|
471
|
|
|
181
|
|
|||
|
Unrealized (gains) losses on commodity risk management activities
|
2
|
|
|
(3
|
)
|
|
5
|
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(151
|
)
|
|
(83
|
)
|
|
(68
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(73
|
)
|
|
(19
|
)
|
|
(54
|
)
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|||
|
Adjusted EBITDA related to discontinued operations
|
15
|
|
|
23
|
|
|
(8
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
438
|
|
|
$
|
389
|
|
|
$
|
49
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Gathering and processing fee-based revenues
|
$
|
339
|
|
|
$
|
253
|
|
|
$
|
86
|
|
|
Non fee-based contracts and processing
|
335
|
|
|
234
|
|
|
101
|
|
|||
|
Other
|
(22
|
)
|
|
(16
|
)
|
|
(6
|
)
|
|||
|
Total gross margin
|
$
|
652
|
|
|
$
|
471
|
|
|
$
|
181
|
|
|
•
|
Gathering and processing fee-based revenues
. Increased volumes from production in the Eagle Ford Shale resulted in increased fee-based revenues of $70 million in 2012 as compared to 2011, partially offset by declines in the Fort Worth Basin that affected our North Texas system resulting in a $5 million decline from 2012 to 2011. Additionally, Southern Union's gathering and processing segment contributed $20 million of fee-based revenue during March 26, 2012 through December 31, 2012.
|
|
•
|
Non fee-based contracts and processing margin.
We recorded $125 million of incremental non-fee based revenue in connection with the consolidation of Southern Union's gathering and processing business from March 26, 2012 through December 31, 2012. Excluding these incremental revenues from Southern Union's gathering and processing business, our non fee-based gross margins decreased $24 million primarily due to lower NGL prices. The composite NGL price for 2012 was $0.96 per gallon as compared to $1.30 per gallon in 2011.
|
|
•
|
Other midstream gross margin
. We recorded derivative losses of $2 million in 2012 associated with our marketing activities compared to derivative gains of $4 million in 2011 resulting in a decline of $6 million from 2012 compared to 2011. For the years ended December 31, 2012 and 2011, other midstream margin included $28 million and $36 million, respectively, of fees charged by our intrastate transportation systems. These fees were recognized as income by our intrastate transportation and storage segment and have no effect on our consolidated results of operations.
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
NGL transportation volumes (Bbls/d)
|
172,569
|
|
|
132,862
|
|
|
39,707
|
|
|||
|
NGL fractionation volumes (Bbls/d)
|
17,754
|
|
|
16,475
|
|
|
1,279
|
|
|||
|
Revenues
|
$
|
650
|
|
|
$
|
397
|
|
|
$
|
253
|
|
|
Cost of products sold
|
361
|
|
|
218
|
|
|
143
|
|
|||
|
Gross margin
|
289
|
|
|
179
|
|
|
110
|
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(60
|
)
|
|
(39
|
)
|
|
(21
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(20
|
)
|
|
(13
|
)
|
|
(7
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
209
|
|
|
$
|
127
|
|
|
$
|
82
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Storage revenues
|
$
|
129
|
|
|
$
|
93
|
|
|
36
|
|
|
|
Transportation revenues
|
80
|
|
|
33
|
|
|
47
|
|
|||
|
Processing and fractionation revenues
|
81
|
|
|
53
|
|
|
28
|
|
|||
|
Other revenues
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||
|
Total gross margin
|
$
|
289
|
|
|
$
|
179
|
|
|
$
|
110
|
|
|
•
|
Incurred a $2 million lower-of-cost or market write down on inventory held as of June 30, 2012 in our storage facility and pipelines;
|
|
•
|
Hurricane Isaac resulted in an approximate $4 million decrease to our processing and fractionation margin; and
|
|
•
|
The Freedom Pipeline and Liberty Pipeline, which were placed in service in 2012, and Justice Pipeline, which began interim service in 2012, contributed $12 million in the aggregate for the year ended December, 31, 2012.
|
|
|
Years Ended December 31
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Total retail gasoline outlets, end of period
|
4,988
|
|
|
—
|
|
|
4,988
|
|
|||
|
Total company-operated outlets, end of period
|
437
|
|
|
—
|
|
|
437
|
|
|||
|
Gasoline and diesel throughput per company-operated site (gallons/month)
|
198,000
|
|
|
—
|
|
|
198,000
|
|
|||
|
Revenue
|
$
|
5,926
|
|
|
$
|
—
|
|
|
$
|
5,926
|
|
|
Cost of products sold
|
5,757
|
|
|
—
|
|
|
5,757
|
|
|||
|
Gross margin
|
169
|
|
|
—
|
|
|
169
|
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(119
|
)
|
|
—
|
|
|
(119
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(17
|
)
|
|
—
|
|
|
(17
|
)
|
|||
|
LIFO valuation reserve
|
75
|
|
|
—
|
|
|
75
|
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Segment Adjusted EBITDA
|
$
|
109
|
|
|
$
|
—
|
|
|
$
|
109
|
|
|
|
Years Ended December 31
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Revenue
|
$
|
3,194
|
|
|
$
|
—
|
|
|
$
|
3,194
|
|
|
Cost of products sold
|
2,843
|
|
|
—
|
|
|
2,843
|
|
|||
|
Gross margin
|
351
|
|
|
—
|
|
|
351
|
|
|||
|
Unrealized losses on commodity risk management activities
|
(15
|
)
|
|
—
|
|
|
(15
|
)
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(95
|
)
|
|
—
|
|
|
(95
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(32
|
)
|
|
—
|
|
|
(32
|
)
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
10
|
|
|
—
|
|
|
10
|
|
|||
|
Segment Adjusted EBITDA
|
$
|
219
|
|
|
$
|
—
|
|
|
$
|
219
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Revenues
|
$
|
1,339
|
|
|
$
|
1,434
|
|
|
$
|
(95
|
)
|
|
Cost of products sold
|
871
|
|
|
1,013
|
|
|
(142
|
)
|
|||
|
Gross margin
|
468
|
|
|
421
|
|
|
47
|
|
|||
|
Unrealized losses (gains) on commodity risk management activities
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(166
|
)
|
|
(147
|
)
|
|
(19
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(58
|
)
|
|
(64
|
)
|
|
6
|
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
227
|
|
|
213
|
|
|
14
|
|
|||
|
Other
|
14
|
|
|
(1
|
)
|
|
15
|
|
|||
|
Segment Adjusted EBITDA
|
$
|
480
|
|
|
$
|
422
|
|
|
$
|
58
|
|
|
|
Years Ended December 31
|
|
|
||||||||
|
|
2012
|
|
2011
|
|
Change
|
||||||
|
Revenue
|
$
|
408
|
|
|
$
|
1,656
|
|
|
$
|
(1,248
|
)
|
|
Cost of products sold
|
320
|
|
|
1,016
|
|
|
(696
|
)
|
|||
|
Gross margin
|
88
|
|
|
640
|
|
|
(552
|
)
|
|||
|
Unrealized losses on commodity risk management activities
|
3
|
|
|
4
|
|
|
(1
|
)
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(57
|
)
|
|
(355
|
)
|
|
298
|
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(168
|
)
|
|
(82
|
)
|
|
(86
|
)
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
166
|
|
|
—
|
|
|
166
|
|
|||
|
Adjusted EBITDA related to discontinued operations
|
84
|
|
|
—
|
|
|
84
|
|
|||
|
Adjustments and Eliminations
|
(80
|
)
|
|
(54
|
)
|
|
(26
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
36
|
|
|
$
|
153
|
|
|
$
|
(117
|
)
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Segment Adjusted EBITDA:
|
|
|
|
|
|
||||||
|
Intrastate Transportation
|
$
|
667
|
|
|
$
|
716
|
|
|
$
|
(49
|
)
|
|
Interstate Transportation and Storage
|
373
|
|
|
220
|
|
|
153
|
|
|||
|
Midstream
|
389
|
|
|
329
|
|
|
60
|
|
|||
|
NGL Transportation and Services
|
127
|
|
|
—
|
|
|
127
|
|
|||
|
Investment in Regency
|
422
|
|
|
218
|
|
|
204
|
|
|||
|
Corporate and Other
|
153
|
|
|
255
|
|
|
(102
|
)
|
|||
|
Total
|
2,131
|
|
|
1,738
|
|
|
393
|
|
|||
|
Depreciation and amortization
|
(586
|
)
|
|
(406
|
)
|
|
(180
|
)
|
|||
|
Interest expense, net of interest capitalized
|
(740
|
)
|
|
(625
|
)
|
|
(115
|
)
|
|||
|
Losses on non-hedged interest rate derivatives
|
(78
|
)
|
|
(52
|
)
|
|
(26
|
)
|
|||
|
Non-cash unit-based compensation expense
|
(42
|
)
|
|
(31
|
)
|
|
(11
|
)
|
|||
|
Unrealized gains (losses) on commodity risk management activities
|
7
|
|
|
(110
|
)
|
|
117
|
|
|||
|
Losses on extinguishments of debt
|
—
|
|
|
(16
|
)
|
|
16
|
|
|||
|
Proportionate share of unconsolidated affiliates' interest, depreciation, amortization, non-cash compensation expense, loss on extinguishment of debt and taxes
|
(114
|
)
|
|
(71
|
)
|
|
(43
|
)
|
|||
|
Adjusted EBITDA related to discontinued operations
|
(23
|
)
|
|
(19
|
)
|
|
(4
|
)
|
|||
|
Other, net
|
(7
|
)
|
|
(49
|
)
|
|
42
|
|
|||
|
Income from continuing operations before income tax expense
|
548
|
|
|
359
|
|
|
189
|
|
|||
|
Income tax expense
|
17
|
|
|
14
|
|
|
3
|
|
|||
|
Income from continuing operations
|
531
|
|
|
345
|
|
|
186
|
|
|||
|
Loss from discontinued operations
|
(3
|
)
|
|
(8
|
)
|
|
5
|
|
|||
|
Net income
|
$
|
528
|
|
|
$
|
337
|
|
|
$
|
191
|
|
|
•
|
ETP's issuance of $1.5 billion of senior notes in May 2011, the proceeds from which were used to repay borrowings on its revolving credit facility, to fund growth projects and for general partnership purposes;
|
|
•
|
As a result of the consolidation of Regency beginning May 26, 2010; and
|
|
•
|
Distributions on the Preferred Units issued by ETE in connection with the acquisition of a controlling interest in Regency in May 2010. Distributions on the Preferred Units were $24 million and $14 million for the years ended December 31, 2011 and 2010, respectively.
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Natural gas transported (MMBtu/d)
|
11,295,084
|
|
|
12,251,457
|
|
|
(956,373
|
)
|
|||
|
Revenues
|
$
|
2,674
|
|
|
$
|
3,291
|
|
|
$
|
(617
|
)
|
|
Cost of products sold
|
1,774
|
|
|
2,381
|
|
|
(607
|
)
|
|||
|
Gross margin
|
900
|
|
|
910
|
|
|
(10
|
)
|
|||
|
Unrealized losses on commodity risk management activities
|
9
|
|
|
62
|
|
|
(53
|
)
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(191
|
)
|
|
(196
|
)
|
|
5
|
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(54
|
)
|
|
(63
|
)
|
|
9
|
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
3
|
|
|
3
|
|
|
$
|
—
|
|
||
|
Segment Adjusted EBITDA
|
$
|
667
|
|
|
$
|
716
|
|
|
(49
|
)
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Transportation fees
|
$
|
599
|
|
|
$
|
594
|
|
|
$
|
5
|
|
|
Natural gas sales and other
|
107
|
|
|
110
|
|
|
(3
|
)
|
|||
|
Retained fuel revenues
|
130
|
|
|
144
|
|
|
(14
|
)
|
|||
|
Storage margin, including fees
|
64
|
|
|
62
|
|
|
2
|
|
|||
|
Total gross margin
|
$
|
900
|
|
|
$
|
910
|
|
|
$
|
(10
|
)
|
|
•
|
Additional demand-based contracts offset a decline in transported volumes, resulting in a net increase of $5 million in transportation fees.
|
|
•
|
From time to time, ETP's marketing affiliate will contract with its intrastate pipelines for long-term and interruptible transportation capacity. The intrastate transportation and storage segment recorded intercompany transportation fees from ETP's marketing affiliate of $36 million in 2011 compared to $40 million in 2010. The decrease of $4 million between periods was primarily due to a reduction in the amount of capacity utilized by ETP's marketing affiliate.
|
|
•
|
Margin from natural gas sales and other activity decreased $3 million primarily due to unfavorable impacts from system optimization activities.
|
|
•
|
Retained fuel revenues include gross volumes retained as a fee at the current market price; the cost of consumed fuel is included in operating expenses. Retention revenue decreased $14 million due to less volumes and a decline in average natural gas spot prices, which averaged $4.03/MMBtu in 2011 compared to an average of $4.35/MMBtu in 2010.
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Withdrawals from storage natural gas inventory (MMBtu)
|
24,517,008
|
|
|
39,784,446
|
|
|
(15,267,438
|
)
|
|||
|
Margin on physical sales
|
$
|
11
|
|
|
$
|
69
|
|
|
$
|
(58
|
)
|
|
Settlements of derivatives
|
8
|
|
|
1
|
|
|
7
|
|
|||
|
Realized margin on natural gas inventory transactions
|
19
|
|
|
70
|
|
|
(51
|
)
|
|||
|
Fair value adjustments
|
(52
|
)
|
|
(57
|
)
|
|
5
|
|
|||
|
Unrealized gains (losses) on derivatives
|
63
|
|
|
9
|
|
|
54
|
|
|||
|
Margin recognized on natural gas inventory, including related derivatives
|
30
|
|
|
22
|
|
|
8
|
|
|||
|
Revenues from fee-based storage
|
35
|
|
|
41
|
|
|
(6
|
)
|
|||
|
Other costs
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Total storage margin
|
$
|
64
|
|
|
$
|
62
|
|
|
$
|
2
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Natural gas transported (MMBtu/d)
|
2,800,655
|
|
|
1,616,762
|
|
|
1,183,893
|
|
|||
|
Natural gas sold (MMBtu/d)
|
22,405
|
|
|
23,760
|
|
|
(1,355
|
)
|
|||
|
Revenues
|
$
|
447
|
|
|
$
|
292
|
|
|
$
|
155
|
|
|
Operating expenses, excluding non-cash compensation expense
|
(93
|
)
|
|
(84
|
)
|
|
(9
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(34
|
)
|
|
(20
|
)
|
|
(14
|
)
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
53
|
|
|
32
|
|
|
21
|
|
|||
|
Segment Adjusted EBITDA
|
$
|
373
|
|
|
$
|
220
|
|
|
$
|
153
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Gathered volumes (MMBtu/d)
|
2,020,126
|
|
|
1,345,860
|
|
|
674,266
|
|
|||
|
NGLs produced (Bbls/d)
|
54,246
|
|
|
50,602
|
|
|
3,644
|
|
|||
|
Equity NGLs produced (Bbls/d)
|
16,385
|
|
|
18,870
|
|
|
(2,485
|
)
|
|||
|
Revenues
|
$
|
2,543
|
|
|
$
|
3,128
|
|
|
$
|
(585
|
)
|
|
Cost of products sold
|
2,072
|
|
|
2,750
|
|
|
(678
|
)
|
|||
|
Gross margin
|
471
|
|
|
378
|
|
|
93
|
|
|||
|
Unrealized (gains) losses on commodity risk management activities
|
(3
|
)
|
|
13
|
|
|
(16
|
)
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(83
|
)
|
|
(66
|
)
|
|
(17
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(19
|
)
|
|
(15
|
)
|
|
(4
|
)
|
|||
|
Adjusted EBITDA related to discontinued operations
|
23
|
|
|
19
|
|
|
4
|
|
|||
|
Segment Adjusted EBITDA
|
$
|
389
|
|
|
$
|
329
|
|
|
$
|
60
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Gathering and processing fee-based revenues
|
$
|
253
|
|
|
$
|
198
|
|
|
$
|
55
|
|
|
Non fee-based contracts and processing
|
234
|
|
|
200
|
|
|
34
|
|
|||
|
Other
|
(16
|
)
|
|
(20
|
)
|
|
4
|
|
|||
|
Total gross margin
|
$
|
471
|
|
|
$
|
378
|
|
|
$
|
93
|
|
|
•
|
Gathering and processing fee-based revenues
. Increased volumes from production in the Eagle Ford Shale resulted in increased fee-based revenues of $26 million. Additionally, increased volumes from the growth of ETP assets in West Virginia and Louisiana provided an increase in ETP's fee-based margin of $18 million.
|
|
•
|
Non fee-based contracts and processing margin.
ETP's non fee-based gross margins increased $49 million primarily due to higher NGL prices. The composite NGL price for 2011 was $1.30 per gallon as compared to $1.02 per gallon in 2010. Lower equity NGL production volumes partially offset this increase.
|
|
•
|
Other midstream gross margin
. The increase in other midstream gross margin was due to increased margin associated with processing where third party processing was utilized. Additionally, ETP recorded unrealized gains of $3 million in 2011 associated with marketing activities compared to unrealized losses of $13 million in 2010. For the years ended December 31, 2011 and 2010, other midstream margin was net of $36 million and $40 million, respectively, of fees charged by ETP intrastate transportation systems. These fees were recognized as income by ETP's intrastate transportation and storage segment and have no effect on ETP's consolidated results of operations.
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
NGL transportation volumes (Bbls/d)
|
132,862
|
|
|
—
|
|
|
132,862
|
|
|||
|
NGL fractionation volumes (Bbls/d)
|
16,475
|
|
|
—
|
|
|
16,475
|
|
|||
|
Revenues
|
$
|
397
|
|
|
$
|
—
|
|
|
$
|
397
|
|
|
Cost of products sold
|
218
|
|
|
—
|
|
|
218
|
|
|||
|
Gross margin
|
179
|
|
|
—
|
|
|
179
|
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(39
|
)
|
|
—
|
|
|
(39
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
127
|
|
|
$
|
—
|
|
|
$
|
127
|
|
|
|
Years Ended December 31
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Storage revenues
|
$
|
93
|
|
|
$
|
—
|
|
|
$
|
93
|
|
|
Transportation revenues
|
33
|
|
|
—
|
|
|
33
|
|
|||
|
Processing and fractionation revenues
|
53
|
|
|
—
|
|
|
53
|
|
|||
|
Total gross margin
|
$
|
179
|
|
|
$
|
—
|
|
|
$
|
179
|
|
|
|
Years Ended December 31,
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Revenues
|
$
|
1,434
|
|
|
$
|
716
|
|
|
$
|
718
|
|
|
Cost of products sold
|
1,013
|
|
|
504
|
|
|
509
|
|
|||
|
Gross margin
|
421
|
|
|
212
|
|
|
209
|
|
|||
|
Unrealized losses (gains) on commodity risk management activities
|
—
|
|
|
23
|
|
|
(23
|
)
|
|||
|
Operating expenses
|
(147
|
)
|
|
(78
|
)
|
|
(69
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(64
|
)
|
|
(44
|
)
|
|
(20
|
)
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
213
|
|
|
102
|
|
|
111
|
|
|||
|
Other
|
(1
|
)
|
|
3
|
|
|
(4
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
422
|
|
|
$
|
218
|
|
|
$
|
204
|
|
|
|
Years Ended December 31
|
|
|
||||||||
|
|
2011
|
|
2010
|
|
Change
|
||||||
|
Revenue
|
$
|
1,656
|
|
|
$
|
1,707
|
|
|
$
|
(51
|
)
|
|
Cost of products sold
|
1,016
|
|
|
1,010
|
|
|
6
|
|
|||
|
Gross margin
|
640
|
|
|
697
|
|
|
(57
|
)
|
|||
|
Unrealized losses on commodity risk management activities
|
4
|
|
|
3
|
|
|
1
|
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(355
|
)
|
|
(349
|
)
|
|
(6
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(82
|
)
|
|
(72
|
)
|
|
(10
|
)
|
|||
|
Adjustments and eliminations
|
(54
|
)
|
|
(24
|
)
|
|
(30
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
153
|
|
|
$
|
255
|
|
|
$
|
(102
|
)
|
|
|
Growth
|
|
Maintenance
(2)
|
||||||||||||
|
|
Low
|
|
High
|
|
|
|
|
||||||||
|
ETP Legacy Assets:
|
|
|
|
|
|
|
|
||||||||
|
Midstream and intrastate transportation and storage
|
$
|
250
|
|
|
$
|
300
|
|
|
$
|
80
|
|
|
$
|
85
|
|
|
NGL transportation and services
(1)
|
400
|
|
|
500
|
|
|
15
|
|
|
20
|
|
||||
|
Interstate transportation and storage
|
10
|
|
|
20
|
|
|
25
|
|
|
30
|
|
||||
|
Total ETP legacy assets capital expenditures
|
660
|
|
|
820
|
|
|
120
|
|
|
135
|
|
||||
|
Holdco:
|
|
|
|
|
|
|
|
||||||||
|
Southern Union transportation and storage
|
20
|
|
|
30
|
|
|
90
|
|
|
105
|
|
||||
|
Southern Union gathering and processing
|
170
|
|
|
190
|
|
|
10
|
|
|
15
|
|
||||
|
Sunoco retail marketing
|
30
|
|
|
60
|
|
|
70
|
|
|
80
|
|
||||
|
Total Holdco legacy assets capital expenditures
|
220
|
|
|
280
|
|
|
170
|
|
|
200
|
|
||||
|
Investment in Sunoco Logistics
|
650
|
|
|
750
|
|
|
60
|
|
|
65
|
|
||||
|
Total expected capital expenditures
|
$
|
1,530
|
|
|
$
|
1,850
|
|
|
$
|
350
|
|
|
$
|
400
|
|
|
(1)
|
We expect to receive capital contributions from Regency related to their 30% share of Lone Star of between $100 million and $150 million.
|
|
(2)
|
Includes (i) capital expenditures for our intrastate operations for pipeline integrity and for connecting additional wells to our intrastate natural gas systems in order to maintain or increase throughput on existing assets; (ii) capital expenditures for our interstate operations, primarily for pipeline integrity; (iii) capital expenditures related to NGL transportation and services, including amounts expected to be funded by Regency related to its 30% interest in Lone Star; and (iv) capital expenditures related to our crude and retail marketing operations.
|
|
(3)
|
Includes capital expenditures related to SUGS through the expected closing date for the pending contribution transaction with Regency.
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Parent Company Indebtedness:
|
|
|
|
||||
|
ETE Senior Notes
|
$
|
1,800
|
|
|
$
|
1,800
|
|
|
ETE Senior Secured Term Loan
|
2,000
|
|
|
—
|
|
||
|
ETE Senior Secured Revolving Credit Facility
|
60
|
|
|
72
|
|
||
|
Subsidiary Indebtedness:
|
|
|
|
||||
|
ETP Senior Notes
|
7,692
|
|
|
6,550
|
|
||
|
Panhandle Senior Notes
|
1,621
|
|
|
—
|
|
||
|
Regency Senior Notes
|
1,962
|
|
|
1,350
|
|
||
|
Sunoco Senior Notes
|
965
|
|
|
—
|
|
||
|
Sunoco Logistics Senior Notes
|
1,450
|
|
|
—
|
|
||
|
Southern Union Senior Notes
|
1,260
|
|
|
—
|
|
||
|
Transwestern Senior Unsecured Notes
|
870
|
|
|
870
|
|
||
|
HOLP Senior Secured Notes
|
—
|
|
|
71
|
|
||
|
Credit Facilities:
|
|
|
|
||||
|
ETP Revolving Credit Facility
|
1,395
|
|
|
314
|
|
||
|
Regency Revolving Credit Facility
|
192
|
|
|
332
|
|
||
|
Southern Union Revolving Credit Facility
|
210
|
|
|
—
|
|
||
|
Sunoco Logistics Revolving Credit Facilities
|
139
|
|
|
—
|
|
||
|
Other long-term debt
|
48
|
|
|
11
|
|
||
|
Unamortized premiums and fair value adjustments, net
|
389
|
|
|
1
|
|
||
|
Total debt
|
22,053
|
|
|
11,371
|
|
||
|
Less: current maturities
|
(613
|
)
|
|
(424
|
)
|
||
|
Long-term debt, less current maturities
|
$
|
21,440
|
|
|
$
|
10,947
|
|
|
•
|
Maximum Leverage Ratio – Consolidated Funded Debt of the Parent Company (as defined) to Consolidated EBITDA (as defined in the agreements) of the Parent Company of not more than
4.5
to
1
, with a permitted increase to
5
to
1
during a specified acquisition period extending for two fiscal quarters following the close of a specified acquisition;
|
|
•
|
Maximum Consolidated Leverage Ratio – Consolidated Funded Debt of the Parent Company, ETP and Regency to Consolidated EBITDA of ETP and Regency of not more than
5.5
to
1
;
|
|
•
|
Fixed Charge Coverage Ratio of not less than
3
to
1
; and
|
|
•
|
Value to Loan Ratio of not less than
2
to
1
.
|
|
•
|
incur indebtedness;
|
|
•
|
grant liens;
|
|
•
|
enter into mergers;
|
|
•
|
dispose of assets;
|
|
•
|
make certain investments;
|
|
•
|
make Distributions (as defined in such credit agreement) during certain Defaults (as defined in such credit agreement) and during any Event of Default (as defined in such credit agreement);
|
|
•
|
engage in business substantially different in nature than the business currently conducted by ETP and its subsidiaries;
|
|
•
|
engage in transactions with affiliates; and
|
|
•
|
enter into restrictive agreements.
|
|
•
|
Regency’s consolidated EBITDA ratio for any preceding four fiscal quarter period, as defined in the credit agreement governing the Regency Credit Facility, must not exceed
5.25
to
1
.
|
|
•
|
Regency’s consolidated EBITDA to consolidated interest expense, as defined in the credit agreement governing the Regency Credit Facility, must be greater than
2.75
to
1
.
|
|
•
|
Regency’s consolidated senior secured leverage ratio for any preceding four fiscal quarter period, as defined in the credit agreement governing the Regency Credit Facility, must not exceed
3
to
1
.
|
|
•
|
prepay other indebtedness or amend organizational documents or transaction documents (as defined in the credit agreement governing the Regency Credit Facility);
|
|
•
|
engage in any business other than those businesses in which it was engaged at the time of the effectiveness of the Regency Credit Facility or reasonable extensions thereof.
|
|
•
|
Under the Southern Union Credit Facility, the ratio of consolidated funded debt to consolidated earnings before interest, taxes, depreciation and amortization, as defined therein, cannot exceed 5.25% through December 31, 2012 and
5.00 times
thereafter;
|
|
•
|
Under the Southern Union Credit Facility, in the event Southern Union's credit rating falls below investment grade, the ratio of consolidated earnings before interest, taxes, depreciation and amortization to consolidated interest expense, as defined therein, cannot be less than
2.00
times;
|
|
•
|
Under LNG Holding's $455 million term loan, the ratio of consolidated funded debt to consolidated earnings before interest, taxes, depreciation and amortization, as defined therein, for Panhandle cannot exceed 5.00.
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
Contractual Obligations
|
Total
|
|
Less Than 1
Year
|
|
1-3 Years
|
|
3-5 Years
|
|
Thereafter
|
||||||||||
|
Long-term debt
|
$
|
21,667
|
|
|
$
|
613
|
|
|
$
|
2,543
|
|
|
$
|
5,257
|
|
|
$
|
13,254
|
|
|
Interest on long-term debt
(a)
|
13,547
|
|
|
1,236
|
|
|
2,268
|
|
|
1,951
|
|
|
8,092
|
|
|||||
|
Payments on derivatives
|
168
|
|
|
90
|
|
|
71
|
|
|
—
|
|
|
7
|
|
|||||
|
Purchase commitments
(b)
|
63,822
|
|
|
12,575
|
|
|
14,711
|
|
|
13,705
|
|
|
22,831
|
|
|||||
|
Transportation, natural gas storage and fractionation contracts
|
431
|
|
|
56
|
|
|
130
|
|
|
119
|
|
|
126
|
|
|||||
|
Lease obligations
|
831
|
|
|
92
|
|
|
160
|
|
|
116
|
|
|
463
|
|
|||||
|
Distributions and Redemption of Preferred Units
(c)
|
278
|
|
|
42
|
|
|
16
|
|
|
16
|
|
|
204
|
|
|||||
|
Other
|
272
|
|
|
75
|
|
|
86
|
|
|
40
|
|
|
71
|
|
|||||
|
Totals
(d)
|
$
|
101,016
|
|
|
$
|
14,779
|
|
|
$
|
19,985
|
|
|
$
|
21,204
|
|
|
$
|
45,048
|
|
|
(a)
|
Interest payments on long-term debt are based on the principal amount of debt obligations as of
December 31, 2012
. With respect to variable rate debt, the interest payments were estimated using the interest rate as of
December 31, 2012
. To the extent interest rates change, our contractual obligation for interest payments will change. See “Item 7A. Quantitative and Qualitative Disclosures About Market Risk” for further discussion.
|
|
(b)
|
We define a purchase commitment as an agreement to purchase goods or services that is enforceable and legally binding (unconditional) on us that specifies all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transactions. We have long and short-term product purchase obligations for refined product and energy commodities with third-party suppliers. These purchase obligations are entered into at either variable or fixed prices. The purchase prices that we are obligated to pay under variable price contracts approximate market prices at the time we take delivery of the volumes. Our estimated future variable price contract payment obligations are based on the
December 31, 2012
market price of the applicable commodity applied to future volume commitments. Actual future payment obligations may vary depending on market prices at the time of delivery. The purchase prices that we are obligated to pay under fixed price contracts are established at the inception of the contract. Our estimated future fixed price contract payment obligations are based on the contracted fixed price under each commodity contract. Obligations shown in the table represent estimated payment obligations under these contracts for the periods indicated. Approximately $61 billion of total purchase commitments related to production from PES.
|
|
(c)
|
Assumes the Preferred Units are converted to ETE Common Units on May 26, 2014 and assumes the Regency Preferred Units are redeemed for cash on September 2, 2029.
|
|
(d)
|
Excludes net non-current deferred tax liabilities of
$3.57 billion
due to uncertainty of the timing of future cash flows for such liabilities.
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Distribution per
ETE Common Unit
|
||
|
September 30, 2012
|
|
November 6, 2012
|
|
November 16, 2012
|
|
$
|
0.6250
|
|
|
June 30, 2012
|
|
August 6, 2012
|
|
August 17, 2012
|
|
0.6250
|
|
|
|
March 31, 2012
|
|
May 4, 2012
|
|
May 18, 2012
|
|
0.6250
|
|
|
|
December 31, 2011
|
|
February 7, 2012
|
|
February 17, 2012
|
|
0.6250
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2011
|
|
November 4, 2011
|
|
November 18, 2011
|
|
$
|
0.6250
|
|
|
June 30, 2011
|
|
August 5, 2011
|
|
August 19, 2011
|
|
0.6250
|
|
|
|
March 31, 2011
|
|
May 6, 2011
|
|
May 19, 2011
|
|
0.5600
|
|
|
|
December 31, 2010
|
|
February 7, 2011
|
|
February 18, 2011
|
|
0.5400
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2010
|
|
November 8, 2010
|
|
November 19, 2010
|
|
$
|
0.5400
|
|
|
June 30, 2010
|
|
August 9, 2010
|
|
August 19, 2010
|
|
0.5400
|
|
|
|
March 31, 2010
|
|
May 7, 2010
|
|
May 19, 2010
|
|
0.5400
|
|
|
|
December 31, 2009
|
|
February 8, 2010
|
|
February 19, 2010
|
|
0.5400
|
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Limited Partners
|
$
|
703
|
|
|
$
|
543
|
|
|
$
|
482
|
|
|
General Partner interest
|
1
|
|
|
2
|
|
|
1
|
|
|||
|
Total Parent Company distributions
|
$
|
704
|
|
|
$
|
545
|
|
|
$
|
483
|
|
|
•
|
ETE’s ownership of the general partner interest in ETP, which it holds through its ownership interests in ETP GP.
|
|
•
|
50,226,967 ETP Common Units, which ETE holds directly, representing approximately 15% of the total outstanding ETP Common Units as of
December 31, 2012
.
|
|
•
|
100% of the IDRs in ETP, which we hold through our ownership interest in ETP GP and which entitle us to receive specified percentages of the cash distributed by ETP as ETP’s per unit distribution increases. The IDRs held by ETP GP entitles it to receive an increasing share of ETP’s cash distributions when pre-defined distribution targets are achieved. The IDRs in ETP entitle us to receive 48% of ETP’s cash distributions in excess of $0.4125 per unit.
|
|
•
|
ETE’s ownership of the general partner interest in Regency, which it holds through it ownership interest in Regency GP.
|
|
•
|
26,266,791 Regency Common Units, which ETE holds directly, representing approximately 15% of the total outstanding Regency Common Units as of
December 31, 2012
.
|
|
•
|
100% of the IDRs in Regency, which we hold through our ownership interest in Regency GP and which entitle us to receive the specified percentages of the cash distributed by Regency as Regency’s per unit distribution increases. The IDRs held by Regency GP entitles it to receive an increasing share of cash distributions when pre-defined distribution targets are achieved. Regency’s partnership agreement, which IDRs entitle the Parent Company to receive 13% of Regency’s cash distributions after each unitholder receives a total of $0.4025 per unit and until $0.4375 per unit, 23% of Regency’s cash distributions after each Regency Unitholder receives a total of $0.4375 per unit and until $0.525 per unit and 48% of Regency’s cash distributions in excess of $0.525 per unit.
|
|
•
|
60% equity interest in Holdco.
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Distributions from ETP:
|
|
|
|
|
|
||||||
|
Limited Partners
|
$
|
180
|
|
|
$
|
180
|
|
|
$
|
191
|
|
|
General Partner Interest
|
20
|
|
|
20
|
|
|
20
|
|
|||
|
Incentive Distribution Rights
|
439
|
|
|
422
|
|
|
376
|
|
|||
|
Total distributions from ETP
|
639
|
|
|
622
|
|
|
587
|
|
|||
|
Distributions from Regency:
|
|
|
|
|
|
||||||
|
Limited Partners
|
48
|
|
|
48
|
|
|
35
|
|
|||
|
General Partner Interest
|
5
|
|
|
5
|
|
|
4
|
|
|||
|
Incentive Distribution Rights
|
8
|
|
|
6
|
|
|
3
|
|
|||
|
Total distributions from Regency
|
61
|
|
|
59
|
|
|
42
|
|
|||
|
Distributions from Holdco
|
75
|
|
|
—
|
|
|
—
|
|
|||
|
Total distributions from subsidiaries
|
$
|
775
|
|
|
$
|
681
|
|
|
$
|
629
|
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Distribution per
ETP Common Unit
|
||
|
September 30, 2012
|
|
November 6, 2012
|
|
November 14, 2012
|
|
$
|
0.89375
|
|
|
June 30, 2012
|
|
August 6, 2012
|
|
August 14, 2012
|
|
0.89375
|
|
|
|
March 31, 2012
|
|
May 4, 2012
|
|
May 15, 2012
|
|
0.89375
|
|
|
|
December 31, 2011
|
|
February 7, 2012
|
|
February 14, 2012
|
|
0.89375
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2011
|
|
November 4, 2011
|
|
November 14, 2011
|
|
$
|
0.89375
|
|
|
June 30, 2011
|
|
August 5, 2011
|
|
August 15, 2011
|
|
0.89375
|
|
|
|
March 31, 2011
|
|
May 6, 2011
|
|
May 16, 2011
|
|
0.89375
|
|
|
|
December 31, 2010
|
|
February 7, 2011
|
|
February 14, 2011
|
|
0.89375
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2010
|
|
November 8, 2010
|
|
November 15, 2010
|
|
$
|
0.89375
|
|
|
June 30, 2010
|
|
August 9, 2010
|
|
August 16, 2010
|
|
0.89375
|
|
|
|
March 31, 2010
|
|
May 7, 2010
|
|
May 17, 2010
|
|
0.89375
|
|
|
|
December 31, 2009
|
|
February 8, 2010
|
|
February 15, 2010
|
|
0.89375
|
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Limited Partners:
|
|
|
|
|
|
||||||
|
Common Units
|
$
|
963
|
|
|
$
|
762
|
|
|
$
|
677
|
|
|
Class E Units
(1)
|
12
|
|
|
12
|
|
|
12
|
|
|||
|
Class F Units
(1)
|
170
|
|
|
—
|
|
|
—
|
|
|||
|
General Partner interest
|
20
|
|
|
20
|
|
|
20
|
|
|||
|
Incentive Distribution Rights
|
439
|
|
|
422
|
|
|
376
|
|
|||
|
Total ETP distributions
|
$
|
1,604
|
|
|
$
|
1,216
|
|
|
$
|
1,085
|
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Distribution per
Regency Common
Unit
|
||
|
September 30, 2012
|
|
November 6, 2012
|
|
November 14, 2012
|
|
$
|
0.46
|
|
|
June 30, 2012
|
|
August 6, 2012
|
|
August 14, 2012
|
|
0.46
|
|
|
|
March 31, 2012
|
|
May 7, 2012
|
|
May 14, 2012
|
|
0.46
|
|
|
|
December 31, 2011
|
|
February 6, 2012
|
|
February 13, 2012
|
|
0.46
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2011
|
|
November 7, 2011
|
|
November 14, 2011
|
|
$
|
0.455
|
|
|
June 30, 2011
|
|
August 5, 2011
|
|
August 12, 2011
|
|
0.450
|
|
|
|
March 31, 2011
|
|
May 6, 2011
|
|
May 13, 2011
|
|
0.445
|
|
|
|
December 31, 2010
|
|
February 7, 2011
|
|
February 14, 2011
|
|
0.445
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2010
|
|
November 5, 2010
|
|
November 12, 2010
|
|
$
|
0.445
|
|
|
June 30, 2010
|
|
August 6, 2010
|
|
August 13, 2010
|
|
0.445
|
|
|
|
|
Years Ended December 31,
|
||||||
|
2012
|
|
2011
|
|||||
|
Limited Partners
|
$
|
314
|
|
|
$
|
275
|
|
|
General Partner Interest
|
5
|
|
|
5
|
|
||
|
Incentive Distribution Rights
|
8
|
|
|
6
|
|
||
|
Total Regency distributions
|
$
|
327
|
|
|
$
|
286
|
|
|
•
|
the volumes transported on our subsidiaries’ pipelines and gathering systems;
|
|
•
|
the level of throughput in our subsidiaries’ processing and treating facilities;
|
|
•
|
the fees our subsidiaries charge and the margins they realize for their gathering, treating, processing, storage and transportation services;
|
|
•
|
the prices and market demand for, and the relationship between, natural gas and NGLs;
|
|
•
|
energy prices generally;
|
|
•
|
the prices of natural gas and NGLs compared to the price of alternative and competing fuels;
|
|
•
|
the general level of petroleum product demand and the availability and price of NGL supplies;
|
|
•
|
the level of domestic oil, natural gas and NGL production;
|
|
•
|
the availability of imported oil, natural gas and NGLs;
|
|
•
|
actions taken by foreign oil and gas producing nations;
|
|
•
|
the political and economic stability of petroleum producing nations;
|
|
•
|
the effect of weather conditions on demand for oil, natural gas and NGLs;
|
|
•
|
availability of local, intrastate and interstate transportation systems;
|
|
•
|
the continued ability to find and contract for new sources of natural gas supply;
|
|
•
|
availability and marketing of competitive fuels;
|
|
•
|
the impact of energy conservation efforts;
|
|
•
|
energy efficiencies and technological trends;
|
|
•
|
governmental regulation and taxation;
|
|
•
|
changes to, and the application of, regulation of tariff rates and operational requirements related to our subsidiaries’ interstate and intrastate pipelines;
|
|
•
|
hazards or operating risks incidental to the gathering, treating, processing and transporting of natural gas and NGLs;
|
|
•
|
competition from other midstream companies and interstate pipeline companies;
|
|
•
|
loss of key personnel;
|
|
•
|
loss of key natural gas producers or the providers of fractionation services;
|
|
•
|
reductions in the capacity or allocations of third-party pipelines that connect with our subsidiaries pipelines and facilities;
|
|
•
|
the effectiveness of risk-management policies and procedures and the ability of our subsidiaries liquids marketing counterparties to satisfy their financial commitments;
|
|
•
|
the nonpayment or nonperformance by our subsidiaries’ customers;
|
|
•
|
regulatory, environmental, political and legal uncertainties that may affect the timing and cost of our subsidiaries’ internal growth projects, such as our subsidiaries’ construction of additional pipeline systems;
|
|
•
|
risks associated with the construction of new pipelines and treating and processing facilities or additions to our subsidiaries’ existing pipelines and facilities, including difficulties in obtaining permits and rights-of-way or other regulatory approvals and the performance by third-party contractors;
|
|
•
|
the availability and cost of capital and our subsidiaries’ ability to access certain capital sources;
|
|
•
|
a deterioration of the credit and capital markets;
|
|
•
|
risks associated with the assets and operations of entities in which our subsidiaries own less than a controlling interests, including risks related to management actions at such entities that our subsidiaries may not be able to control or exert influence;
|
|
•
|
the ability to successfully identify and consummate strategic acquisitions at purchase prices that are accretive to our financial results and to successfully integrate acquired businesses;
|
|
•
|
changes in laws and regulations to which we are subject, including tax, environmental, transportation and employment regulations or new interpretations by regulatory agencies concerning such laws and regulations; and
|
|
•
|
the costs and effects of legal and administrative proceedings.
|
|
•
|
We use derivative financial instruments in connection with our natural gas inventory at the Bammel storage facility by purchasing physical natural gas and then selling forward financial contracts at a price sufficient to cover our carrying costs and provide a gross profit margin. We also use derivatives in our intrastate transportation and storage segment to hedge the sales price of retention natural gas in excess of consumption, a portion of volumes purchased at the wellhead from producers, and location price differentials related to the transportation of natural gas. Additionally, we use derivatives for trading purposes in this segment.
|
|
•
|
Derivatives are utilized in our midstream segment in order to mitigate price volatility in our marketing activities and manage fixed price exposure incurred from contractual obligations.
|
|
•
|
We also use derivative swap contracts to mitigate risk from price fluctuations on NGLs we retain for fees in our midstream segment.
|
|
•
|
Our propane segment permitted customers to guarantee the propane delivery price for the next heating season. We executed fixed sales price contracts with our customers and entered into propane futures contracts to fix the purchase price related to these sales contracts, thereby locking in a gross profit margin. We used propane futures contracts to secure the purchase price of our propane inventory for a percentage of our anticipated propane sales.
|
|
•
|
In our Other segment, we utilized derivatives for trading purpose, primarily in the electricity markets.
|
|
|
December 31, 2012
|
|
December 31, 2011
|
||||||||||||||||||
|
|
Notional
Volume
|
|
Fair Value
Asset
(Liability)
|
|
Effect of
Hypothetical
10%
Change
|
|
Notional
Volume
|
|
Fair Value
Asset
(Liability)
|
|
Effect of
Hypothetical
10%
Change
|
||||||||||
|
Mark-to-Market Derivatives
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Trading)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basis Swaps
IFERC/NYMEX
(1)
|
(30,980,000
|
)
|
|
$
|
(6
|
)
|
|
$
|
—
|
|
|
(151,260,000
|
)
|
|
$
|
(23
|
)
|
|
$
|
3
|
|
|
Power:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards
|
19,650
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Futures
|
(1,509,300
|
)
|
|
(1
|
)
|
|
1
|
|
|
|
|
|
|
|
|||||||
|
Options — Calls
|
1,656,400
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basis Swaps
IFERC/NYMEX
|
150,000
|
|
|
(1
|
)
|
|
—
|
|
|
(61,420,000
|
)
|
|
4
|
|
|
—
|
|
||||
|
Swing Swaps IFERC
|
(83,292,500
|
)
|
|
1
|
|
|
1
|
|
|
92,370,000
|
|
|
(1
|
)
|
|
—
|
|
||||
|
Fixed Swaps/Futures
|
27,077,500
|
|
|
(7
|
)
|
|
9
|
|
|
797,500
|
|
|
(4
|
)
|
|
—
|
|
||||
|
Forward Physical Contracts
|
11,689,855
|
|
|
—
|
|
|
2
|
|
|
(10,672,028
|
)
|
|
—
|
|
|
1
|
|
||||
|
NGLs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
(30,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Refined Products
|
(666,000
|
)
|
|
(3
|
)
|
|
14
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Propane:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
38,766,000
|
|
|
(4
|
)
|
|
5
|
|
||||
|
Fair Value Hedging Derivatives
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basis Swaps
IFERC/NYMEX
|
(18,655,000
|
)
|
|
(1
|
)
|
|
—
|
|
|
(28,752,500
|
)
|
|
(1
|
)
|
|
—
|
|
||||
|
Fixed Swaps/Futures
|
(44,272,500
|
)
|
|
4
|
|
|
15
|
|
|
(45,822,500
|
)
|
|
71
|
|
|
14
|
|
||||
|
Cash Flow Hedging Derivatives
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fixed Swaps/Futures
|
(8,212,500
|
)
|
|
(3
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Options — Puts
|
—
|
|
|
—
|
|
|
—
|
|
|
3,600,000
|
|
|
6
|
|
|
1
|
|
||||
|
Options — Calls
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,600,000
|
)
|
|
—
|
|
|
—
|
|
||||
|
NGLs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
(930,000
|
)
|
|
(2
|
)
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Refined Products
|
(98,000
|
)
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
December 31, 2012
|
|
December 31, 2011
|
||||||||||||||||||
|
|
Notional
Volume
|
|
Fair Value
Asset
(Liability)
|
|
Effect of
Hypothetical
10%
Change
|
|
Notional
Volume
|
|
Fair Value
Asset
(Liability)
|
|
Effect of
Hypothetical
10%
Change
|
||||||||||
|
Mark-to-Market Derivatives
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fixed Swaps/Futures
|
8,395,000
|
|
|
$
|
1
|
|
|
$
|
3
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Propane:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
3,318,000
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
NGLs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
243,000
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Options — Puts
|
—
|
|
|
—
|
|
|
—
|
|
|
110,000
|
|
|
—
|
|
|
—
|
|
||||
|
WTI Crude Oil:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
356,000
|
|
|
2
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Cash Flow Hedging Derivatives
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fixed Swaps/Futures
|
—
|
|
|
—
|
|
|
—
|
|
|
2,198,000
|
|
|
4
|
|
|
1
|
|
||||
|
Propane:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
11,802,000
|
|
|
(2
|
)
|
|
2
|
|
||||
|
NGLs:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
533,000
|
|
|
(6
|
)
|
|
3
|
|
||||
|
WTI Crude Oil:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards/Swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
350,000
|
|
|
(1
|
)
|
|
3
|
|
||||
|
|
|
|
|
|
|
Notional Amount
Outstanding
|
||||||
|
Entity
|
|
Term
|
|
Type
(1)
|
|
December 31, 2012
|
|
December 31, 2011
|
||||
|
ETE
|
|
March 2017
|
|
Pay a fixed rate of 1.25% and receive a floating rate
|
|
$
|
500
|
|
|
$
|
—
|
|
|
ETP
|
|
May 2012
(2)
|
|
Forward starting to pay a fixed rate of 2.59% and receive a floating rate
|
|
—
|
|
|
350
|
|
||
|
ETP
|
|
August 2012
(2)
|
|
Forward starting to pay a fixed rate of 3.51% and receive a floating rate
|
|
—
|
|
|
500
|
|
||
|
ETP
|
|
July 2013
(2)
|
|
Forward starting to pay a fixed rate of 4.02% and receive a floating rate
|
|
400
|
|
|
300
|
|
||
|
ETP
|
|
July 2014
(2)
|
|
Forward starting to pay a fixed rate of 4.25% and receive a floating rate
|
|
400
|
|
|
—
|
|
||
|
ETP
|
|
July 2018
|
|
Pay a floating rate plus a spread of 4.17% and receive a fixed rate of 6.70%
|
|
600
|
|
|
500
|
|
||
|
Regency
|
|
April 2012
|
|
Pay a fixed rate of 1.325% and receive a floating rate
|
|
—
|
|
|
250
|
|
||
|
Southern Union
|
|
November 2016
|
|
Pay a fixed rate of 2.91% and receive a floating rate
|
|
75
|
|
|
N/A
|
|
||
|
Southern Union
|
|
November 2021
|
|
Pay a fixed rate of 3.75% and receive a floating rate
|
|
450
|
|
|
N/A
|
|
||
|
(1)
|
Floating rates are based on 3-month LIBOR.
|
|
(2)
|
These forward starting swaps have a term of 10 years with a mandatory termination date the same as the effective date.
|
|
•
|
annually review and approve goals and objectives relevant to compensation of our President and CFO, if applicable;
|
|
•
|
annually evaluate the President and CFO’s performance in light of these goals and objectives, and make recommendations to the board of directors of our General Partner with respect to the President and CFO’s compensation levels, if applicable, based on this evaluation;
|
|
•
|
make determinations with respect to the grant of equity-based awards to executive officers under ETE’s equity incentive plans;
|
|
•
|
periodically evaluate the terms and administration of ETE’s long-term incentive plans to assure that they are structured and administered in a manner consistent with ETE’s goals and objectives;
|
|
•
|
periodically evaluate incentive compensation and equity-related plans and consider amendments if appropriate;
|
|
•
|
periodically evaluate the compensation of the directors;
|
|
•
|
retain and terminate any compensation consultant to be used to assist in the evaluation of director, President and CFO or executive officer compensation; and
|
|
•
|
perform other duties as deemed appropriate by the board of directors of our General Partner.
|
|
•
|
annually review and approve goals and objectives relevant to compensation of the Chief Executive Officer, or the CEO, if applicable; annually evaluate the CEO’s performance in light of these goals and objectives, and make recommendations to the board of directors of ETP’s general partner with respect to the CEO’s compensation levels based on this evaluation, if applicable;
|
|
•
|
based on input from, and discussion with, the CEO, make recommendations to the board of directors of ETP’s general partner with respect to non-CEO executive officer compensation, including incentive compensation and compensation under equity based plans;
|
|
•
|
make determinations with respect to the grant of equity-based awards to executive officers under ETP’s equity incentive plans;
|
|
•
|
periodically evaluate the terms and administration of ETP’s short-term and long-term incentive plans to assure that they are structured and administered in a manner consistent with ETP’s goals and objectives;
|
|
•
|
periodically evaluate incentive compensation and equity-related plans and consider amendments if appropriate;
|
|
•
|
periodically evaluate the compensation of the directors;
|
|
•
|
retain and terminate any compensation consultant to be used to assist in the evaluation of director, CEO or executive officer compensation; and
|
|
•
|
perform other duties as deemed appropriate by the board of directors of ETP’s general partner.
|
|
Name
|
|
Age
|
|
Position with Our General Partner
|
|
John W. McReynolds
|
|
62
|
|
Director, President and Chief Financial Officer
|
|
Kelcy L. Warren
|
|
57
|
|
Director and Chairman of the Board
|
|
John D. Harkey, Jr.
|
|
52
|
|
Director
|
|
Marshall S. (Mackie) McCrea, III
|
|
53
|
|
Director
|
|
Matthew S. Ramsey
|
|
58
|
|
Director
|
|
K. Rick Turner
|
|
55
|
|
Director
|
|
•
|
John W. McReynolds, President and Chief Financial Officer of our General Partner.
|
|
•
|
Kelcy L. Warren, Chief Executive Officer;
|
|
•
|
Marshall S. (Mackie) McCrea, III, President and Chief Operating Officer;
|
|
•
|
Martin Salinas, Jr., Chief Financial Officer;
|
|
•
|
Thomas P. Mason, Senior Vice President, General Counsel and Secretary; and
|
|
•
|
Richard Cargile, President of Midstream Operations.
|
|
•
|
attract, retain and reward talented executive officers and key management employees by providing total compensation competitive with that of other executive officers and key management employees employed by publicly traded limited partnerships of similar size and in similar lines of business;
|
|
•
|
motivate executive officers and key employees to achieve strong financial and operational performance;
|
|
•
|
emphasize performance-based compensation; and
|
|
•
|
reward individual performance.
|
|
•
|
annual base salary;
|
|
•
|
non-equity incentive plan compensation consisting solely of discretionary cash bonuses; and
|
|
•
|
equity incentive plan compensation.
|
|
•
|
annual base salary;
|
|
•
|
non-equity incentive plan compensation consisting solely of cash bonuses;
|
|
•
|
vesting of previously issued equity-based awards issued pursuant to ETP’s equity incentive plans;
|
|
•
|
compensation resulting from the vesting of equity awards made by an affiliate; and
|
|
•
|
401(k) plan contributions.
|
|
Enterprise Products Partners L.P.
|
|
Sunoco Logistics Partners L.P.
|
|
Plains All American Pipeline, L.P.
|
|
Atmos Energy Corporation
|
|
CenterPoint Energy, Inc.
|
|
El Paso Corporation
|
|
The Williams Companies, Inc.
|
|
Spectra Energy Partners, LP
|
|
Sempra Energy
|
|
Targa Resources Partners LP
|
|
Kinder Morgan Energy Partners, L.P.
|
|
NuStar Energy L.P.
|
|
ONEOK Partners, L.P.
|
|
Southern Union Company
|
|
Enbridge Energy Partners, L.P.
|
|
|
|
Name and Principal Position
|
|
Year
|
|
Salary ($)
|
|
Bonus
($) (1)
|
|
Equity
Awards
($) (2)
|
|
Option
Awards
($)
|
|
Non-Equity
Incentive Plan
Compensation
($)
|
|
Change in
Pension
Value and
Nonqualified
Deferred
Compensation
Earnings
($)
|
|
All Other
Compensation
($) (3)
|
|
Total
($)
|
||||||||||||||||
|
ETE Officer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
John W. McReynolds
|
|
2012
|
|
$
|
550,000
|
|
|
$
|
522,500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13,834
|
|
|
$
|
1,086,334
|
|
|
President and Chief Financial Officer
|
|
2011
|
|
550,000
|
|
|
550,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,795
|
|
|
1,112,795
|
|
||||||||
|
|
2010
|
|
550,000
|
|
|
550,000
|
|
|
995,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,462
|
|
|
2,103,962
|
|
|||||||||
|
ETP Officers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Kelcy L. Warren
(4)
|
|
2012
|
|
3,398
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,398
|
|
||||||||
|
Chief Executive Officer
|
|
2011
|
|
3,240
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,240
|
|
||||||||
|
|
2010
|
|
2,766
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,766
|
|
|||||||||
|
Martin Salinas, Jr.
|
|
2012
|
|
425,000
|
|
|
375,000
|
|
|
755,515
|
|
|
|
|
|
|
23,261
|
|
|
26,140
|
|
|
1,604,916
|
|
||||||||||
|
Chief Financial Officer
|
|
2011
|
|
360,532
|
|
|
400,000
|
|
|
1,128,500
|
|
|
—
|
|
|
—
|
|
|
(6,462
|
)
|
|
25,020
|
|
|
1,907,590
|
|
||||||||
|
|
2010
|
|
356,058
|
|
|
480,000
|
|
|
999,600
|
|
|
—
|
|
|
—
|
|
|
7,648
|
|
|
27,250
|
|
|
1,870,556
|
|
|||||||||
|
Marshall S. (Mackie) McCrea, III
|
|
2012
|
|
750,000
|
|
|
700,000
|
|
|
1,510,985
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,802
|
|
|
2,973,787
|
|
||||||||
|
President and Chief Operating Officer
|
|
2011
|
|
615,049
|
|
|
750,000
|
|
|
9,542,520
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,972
|
|
|
10,920,541
|
|
||||||||
|
|
2010
|
|
538,077
|
|
|
729,500
|
|
|
13,455,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,250
|
|
|
14,734,827
|
|
|||||||||
|
Thomas P. Mason
|
|
2012
|
|
500,000
|
|
|
500,000
|
|
|
1,359,900
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,998
|
|
|
2,395,898
|
|
||||||||
|
Senior Vice President, General Counsel and Secretary
|
|
2011
|
|
432,901
|
|
|
750,000
|
|
|
1,805,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,590
|
|
|
3,021,091
|
|
||||||||
|
|
2010
|
|
427,513
|
|
|
482,530
|
|
|
999,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34,990
|
|
|
1,944,633
|
|
|||||||||
|
Richard Cargile
|
|
2012
|
|
237,500
|
|
|
230,000
|
|
|
1,379,880
|
|
|
—
|
|
|
—
|
|
|
3,534
|
|
|
12,279
|
|
|
1,863,193
|
|
||||||||
|
President of Midstream Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
(1)
|
The discretionary cash bonus amounts for named executive officers for 2012 reflect cash bonuses approved by the ETE and ETP Compensation Committees in February 2013 that are expected to be paid in March 2013.
|
|
(2)
|
Equity award amounts reflect the aggregate grant date fair value of unit awards granted for the periods presented, computed in accordance with FASB ASC Topic 718. See Note 9 to our consolidated financial statements for additional assumptions underlying the value of the equity awards.
|
|
(3)
|
The amounts reflected for 2012 in this column include (i) contributions to the 401(k) plan made by ETP on behalf of the named executive officers of $10,067 and $11,875 for Messrs. Salinas and Cargile, respectively, and $12,250 each for Messrs. McCrea and Mason, (ii) expenses paid by us for housing for Messrs. Salinas and Mason near our executive office in Dallas and (iii) the dollar value of life insurance premiums paid for the benefit of the named executive officers. Vesting in 401(k) contributions occurs immediately.
|
|
(4)
|
Mr. Warren voluntarily determined that his salary would be reduced to $1.00 per year (plus an amount sufficient to cover his allocated payroll deductions for health and welfare benefits). He does not accept a cash bonus or any equity awards under the equity incentive plans.
|
|
|
|
Grant
Date
|
|
All Other
Unit Awards:
Number of Units
(#)
|
|
All Other Option Awards:
Number of Securities Underlying Options
(#)
|
|
Exercise or Base Price of Option Awards ($ / Sh)
|
|
Grant Date
Fair Value of
Unit Awards
(1)
|
||||||
|
Name
|
|
|
||||||||||||||
|
ETE Officer:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
John W. McReynolds
|
|
N/A
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
ETP Officers:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Kelcy L. Warren
|
|
N/A
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Martin Salinas, Jr.
|
|
1/10/2013
|
|
16,667
|
|
|
—
|
|
|
—
|
|
|
755,515
|
|
||
|
Marshall S. (Mackie) McCrea, III
|
|
1/10/2013
|
|
33,333
|
|
|
—
|
|
|
—
|
|
|
1,510,985
|
|
||
|
Thomas P. Mason
|
|
1/10/2013
|
|
30,000
|
|
|
—
|
|
|
—
|
|
|
1,359,900
|
|
||
|
Richard Cargile
|
|
1/10/2013
|
|
12,000
|
|
|
—
|
|
|
—
|
|
|
543,960
|
|
||
|
|
|
3/14/2012
|
|
18,000
|
|
|
—
|
|
|
—
|
|
|
835,920
|
|
||
|
(1)
|
We have computed the grant date fair value of unit awards in accordance with FASB ASC Topic 718, as further described above and in Note
9
to our consolidated financial statements.
|
|
|
|
Grant Date
(1)
|
|
Unit Awards
|
|||||
|
Name
|
|
|
Equity Incentive Plan
Awards: Number of
Units That Have Not
Vested
(#) (1)
|
|
Equity Incentive Plan
Awards: Market or
Payout Value of Units
That Have Not Vested
($) (2)
|
||||
|
ETE Officer:
|
|
|
|
|
|
|
|||
|
John W. McReynolds
|
|
2/24/2011
|
|
20,000
|
|
|
$
|
909,600
|
|
|
|
|
12/29/2009
|
|
12,000
|
|
|
545,760
|
|
|
|
|
|
12/19/2008
|
|
10,000
|
|
|
454,800
|
|
|
|
ETP Officers:
|
|
|
|
|
|
|
|||
|
Kelcy L. Warren
|
|
N/A
|
|
—
|
|
|
—
|
|
|
|
Martin Salinas, Jr.
|
|
1/10/2013
|
|
16,667
|
|
|
715,514
|
|
|
|
|
|
12/20/2011
|
|
20,000
|
|
|
858,600
|
|
|
|
|
|
12/15/2010
|
|
12,000
|
|
|
515,160
|
|
|
|
|
|
12/15/2009
|
|
7,674
|
|
|
329,445
|
|
|
|
|
|
12/22/2008
|
|
4,000
|
|
|
171,720
|
|
|
|
Marshall S. (Mackie) McCrea, III
|
|
1/10/2013
|
|
33,333
|
|
|
1,430,986
|
|
|
|
|
|
12/20/2011
|
|
40,000
|
|
|
1,717,200
|
|
|
|
|
|
5/2/2011
|
|
81,600
|
|
|
3,503,088
|
|
|
|
|
|
1/14/2011
|
|
150,000
|
|
|
6,439,500
|
|
|
|
|
|
12/15/2009
|
|
8,000
|
|
|
343,440
|
|
|
|
|
|
12/22/2008
|
|
4,000
|
|
|
171,720
|
|
|
|
Thomas P. Mason
|
|
1/10/2013
|
|
30,000
|
|
|
1,287,900
|
|
|
|
|
|
12/20/2011
|
|
32,000
|
|
|
1,373,760
|
|
|
|
|
|
12/15/2010
|
|
12,000
|
|
|
515,160
|
|
|
|
|
|
12/15/2009
|
|
7,274
|
|
|
312,273
|
|
|
|
|
|
12/22/2008
|
|
4,000
|
|
|
171,720
|
|
|
|
|
|
10/17/2008
|
|
10,000
|
|
|
429,300
|
|
|
|
Richard Cargile
|
|
1/10/2013
|
|
12,000
|
|
|
515,160
|
|
|
|
|
|
3/14/2012
|
|
14,400
|
|
|
618,192
|
|
|
|
(1)
|
Unit awards outstanding to Mr. McReynolds in December of each year through 2015 for awards granted in 2011, through 2014 for awards granted in 2009 and through 2013 for awards granted in 2008. Unit awards outstanding to Messrs. Salinas, McCrea, Mason and Cargile vest as follows:
|
|
•
|
At a rate of 60% in December 2015 and 40% in December 2017 for awards granted in January 2013;
|
|
•
|
Ratably in December of each year through 2016 for awards granted in December 2011 and March 2012;
|
|
•
|
Ratably in December of each ear through 2015 for awards granted in December 2010, January 2011 and May 2011;
|
|
•
|
Ratably in December of each year through 2014 for awards granted in December 2009;
|
|
•
|
In December 2013 for awards granted in December 2008; and
|
|
•
|
In October 2013 for awards granted in October 2008.
|
|
(2)
|
Market value was computed as the number of unvested awards as of
December 31, 2012
multiplied by the closing price of ETP’s Common Units for ETP officers and ETE’s Common Units for the ETE officer on
December 31, 2012
.
|
|
|
|
Unit Awards
|
|||||
|
Name
|
|
Number of Units
Acquired on Vesting
(#) (1)
|
|
Value Realized on
Vesting
($) (1)
|
|||
|
ETE Officer:
|
|
|
|
|
|||
|
John W. McReynolds
|
|
16,000
|
|
|
$
|
955,080
|
|
|
ETP Officers:
|
|
|
|
|
|||
|
Kelcy L. Warren
|
|
—
|
|
|
—
|
|
|
|
Martin Salinas, Jr.
|
|
18,038
|
|
|
780,107
|
|
|
|
Marshall S. (Mackie) McCrea, III
|
|
99,600
|
|
|
4,307,501
|
|
|
|
Thomas P. Mason
|
|
33,238
|
|
|
1,433,267
|
|
|
|
Richard Cargile
|
|
3,600
|
|
|
155,693
|
|
|
|
(1)
|
Amounts presented represent the number of unit awards vested during
2012
and the value realized upon vesting of these awards, which is calculated as the number of units vested multiplied by the applicable closing market price per unit upon the vesting date.
|
|
Name
|
|
Executive Contributions in Last FY
($)
|
|
Registrant
Contributions
in Last FY
($)
|
|
Aggregate
Earnings in
Last FY
($)
|
|
Aggregate
Withdrawals/
Distributions
($)
|
|
Aggregate Balance
At December 31, 2011
($)
|
||||||||||
|
ETE Officer:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
John W. McReynolds
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
ETP Officers:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Kelcy L. Warren
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Martin Salinas, Jr.
|
|
25,926
|
|
|
—
|
|
|
23,261
|
|
|
—
|
|
|
202,849
|
|
|||||
|
Marshall S. (Mackie) McCrea, III
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Thomas P. Mason
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Richard Cargile
|
|
97,338
|
|
|
—
|
|
|
3,534
|
|
|
—
|
|
|
100,872
|
|
|||||
|
Name
|
|
Fees Paid in
Cash ($) (1)
|
|
Unit Awards
($) (2)
|
|
All Other
Compensation
($)
|
|
Total
($)
|
|||||
|
David R. Albin
|
|
34,125
|
|
|
—
|
|
|
—
|
|
|
$
|
34,125
|
|
|
Ray C. Davis
(3)
|
|
55,000
|
|
|
—
|
|
|
—
|
|
|
55,000
|
|
|
|
John D. Harkey, Jr.
|
|
|
|
|
|
|
|
—
|
|
||||
|
As ETE director
|
|
74,600
|
|
|
14,999
|
|
|
—
|
|
|
89,599
|
|
|
|
As Regency director
|
|
51,500
|
|
|
—
|
|
|
—
|
|
|
51,500
|
|
|
|
Matthew S. Ramsey
|
|
11,775
|
|
|
—
|
|
|
—
|
|
|
11,775
|
|
|
|
K. Rick Turner
|
|
77,100
|
|
|
14,999
|
|
|
—
|
|
|
92,099
|
|
|
|
(1)
|
Fees paid in cash for ETE Directors are based on amounts earned during the period. Mr. Albin resigned June 1, 2012, therefore, his fees do not reflect a full year.
|
|
(2)
|
Unit award amounts reflect the aggregate grant date fair value of awards granted based on the market price as of the grant date. For ETP unit awards, the grant date market price is reduced by the expected distributions during the vesting period to determine the grant date fair value. As of
December 31, 2012
, Messrs. Harkey and Turner each had 786 unvested ETE restricted units outstanding. As of December 31, 2012, Mr. Harkey had 10,068 unvested Regency restricted units outstanding.
|
|
(3)
|
Mr. Davis resigned from the Board of Directors of our General Partner effective February 13, 2012
|
|
Plan Category
|
|
Number of securities to
be issued upon exercise
of outstanding options,
warrants and rights
(a)
|
|
Weighted-average
exercise price of
outstanding options,
warrants and rights
(b)
|
|
Number of securities
remaining available for
future issuance under
equity compensation plans
(excluding securities
reflected in column (a))
(c)
|
||||
|
Equity compensation plans approved by security holders
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
$
|
—
|
|
|
2,852,936
|
|
|
Total
|
|
—
|
|
|
$
|
—
|
|
|
2,852,936
|
|
|
Title of Class
|
|
Name and Address of
Beneficial Owner
(1)
|
|
Beneficially
Owned
(2)
|
|
Percent of Class
|
||
|
Common Units
|
|
Kelcy L. Warren
(7)
|
|
44,992,555
|
|
|
16.1
|
%
|
|
|
|
John W. McReynolds
(6)
|
|
6,567,649
|
|
|
2.3
|
%
|
|
|
|
John D. Harkey, Jr.
(5)
|
|
43,266
|
|
|
*
|
|
|
|
|
Marshall S. (Mackie) McCrea, III
|
|
1,049,628
|
|
|
*
|
|
|
|
|
Matthew S. Ramsey
|
|
8,279
|
|
|
*
|
|
|
|
|
K. Rick Turner
|
|
83,715
|
|
|
*
|
|
|
|
|
All Directors and Executive Officers as a group (6 persons)
|
|
69,547,567
|
|
|
18.8
|
%
|
|
|
|
Ray C. Davis
(4)
|
|
16,802,475
|
|
|
6.0
|
%
|
|
|
|
Kayne Anderson Capital Advisors, L.P.
(3)
|
|
19,111,371
|
|
|
6.8
|
%
|
|
*
|
Less than 1%
|
|
(1)
|
The address for Messrs. Warren, McReynolds, Davis, Harkey, McCrea, Ramsey and Turner is 3738 Oak Lawn Avenue, Dallas, Texas 75219. The address for Kayne Anderson Capital Advisors, L.P. is 1800 Avenue of the Stars, 2nd Floor, Los Angeles, California 90067.
|
|
(2)
|
Beneficial ownership for the purposes of the foregoing table is defined by Rule 13d-3 under the Exchange Act. Under that rule, a person is generally considered to be the beneficial owner of a security if he has or shares the power to vote or direct the voting thereof or to dispose or direct the disposition thereof or has the right to acquire either of those powers within sixty days. Nature of beneficial ownership is direct with sole investment and disposition power unless otherwise noted.
|
|
(3)
|
The reported units are owned by investment accounts (investment limited partnerships, a registered investment company and institutional accounts) managed, with discretion to purchase or sell securities, by Kayne Anderson Capital Advisors, L.P., as a registered investment advisor, as reported by it on a Schedule 13G. Kayne Anderson Capital Advisors, L.P. is the general partner (or general partner of the general partner) of the limited partnerships and investment adviser to the other accounts. Richard A. Kayne is the controlling shareholder of the corporate owner of Kayne Anderson Investment Management, Inc., the general partner of Kayne Anderson Capital Advisors, L.P. Mr. Kayne is also a limited partner of each of the limited partnerships and a shareholder of the registered investment company. Kayne Anderson Capital Advisors, L.P. disclaims beneficial ownership of the units reported, except those units attributable to it by virtue of its general partner interests in the limited partnerships. Mr. Kayne disclaims beneficial ownership of the units reported, except those units held by him or attributable to him by virtue of his limited partnership interests in the limited partnerships, his indirect interest in the interest of Kayne Anderson Capital Advisors, L.P. in the limited partnership, and his ownership of the common stock of the registered investment company.
|
|
(4)
|
Mr. Davis was formerly a member of the Board of Directors of our General Partner until his resignation effective February 13, 2013. Includes 741,654 units held by Avatar Investments, L.P., 10,423 units held by Avatar Holdings, LLC, 3,223,005 units held by Mr. Davis as Trustee of a trust for the benefit of his spouse, 1,410,522 units held by Mr. Davis's spouse, 5,685,670 units held by Avatar ETC Stock Holdings LLC and 2,175,844 units held by the 2008 Grandchildren's Trusts established by Mr. Davis and his spouse. Also includes 10,066 units held by ETC Holdings, L.P. (over which Mr. Davis exercises shared voting and dispositive power with Mr. Warren). ET GP LLC is the sole general partner of ETC Holdings, L.P. and therefore may be deemed to be beneficially own units held by ETC Holdings, L.P. Excludes an additional 17,964,706 units held by ETC Holdings L.P. in which Mr. Davis has no ownership interest (see note 7 below).
|
|
(5)
|
Includes 15,000 units held by the Katemcy Trust.
|
|
(6)
|
Includes 3,940,279 units held by McReynolds Energy Partners L.P. and 2,521,570 units held by McReynolds Equity Partners L.P., the general partners of which are owned by Mr. McReynolds. Mr. McReynolds disclaims beneficial ownership of units owned by such limited partnerships other than to the extent of his interest in such entity.
|
|
(7)
|
Includes 19,175,550 units held by Kelcy Warren Partners, L.P. and 1,739,975 units held by Kelcy Warren Partners II, L.P., the general partners of which are owned by Mr. Warren. Also includes 17,964,706 units held by ETC Holdings L.P. (over which Mr. Warren exercises shared voting and dispositive power with Mr. Davis). ET GP LLC is the sole general partner of ETC Holdings, L.P. and therefore may be deemed to be beneficially own units held by ETC Holdings, L.P. Excludes an additional 10,066 units held by ETC Holdings L.P. in which Mr. Warren has no ownership interest (see note 4 above). Also includes 150,269 units held by LE GP, LLC. Mr. Warren may be deemed to own units held by LE GP, LLC due to his ownership of 81.2% of its member interests. The voting and disposition of these units is directly controlled by the board of directo
rs of LE GP, LLC. Mr. Warren disclaims beneficial ownership of units owned by LE GP, LLC other than to the extent of his interest in such entity.
|
|
•
|
our ownership of the general partner interest in ETP, which we hold through our ownership interests in ETP GP;
|
|
•
|
50.2 million
ETP Common Units, representing approximately
17%
of the total outstanding ETP Common Units, which we hold directly;
|
|
•
|
100%
of the IDRs in ETP, which we likewise hold through our ownership interests in ETP GP and which entitle us to receive specified percentages of the cash distributed by ETP as ETP’s per unit distribution increases;
|
|
•
|
our ownership of the general partner interest in Regency, which we hold through our ownership interests in Regency GP;
|
|
•
|
26.3 million
Regency Common Units, representing approximately
15%
of the total outstanding Regency Common Units;
|
|
•
|
100%
of the IDRs in Regency, which we likewise hold through our ownership interests in Regency GP and which entitle us to receive specified percentages of the cash distributed by Regency as Regency’s per unit distribution increases; and
|
|
•
|
60% equity interest in Holdco, which directly owns Southern Union and Sunoco.
|
|
|
Years Ended December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Audit fees
(1)
|
$
|
5,769,000
|
|
|
$
|
3,138,500
|
|
|
Audit-related fees
(2)
|
25,000
|
|
|
372,000
|
|
||
|
Tax fees
(3)
|
1,525
|
|
|
9,553
|
|
||
|
Total
|
$
|
5,795,525
|
|
|
$
|
3,520,053
|
|
|
(1)
|
Includes fees for audits of annual financial statements of our companies, reviews of the related quarterly financial statements, and services that are normally provided by the independent accountants in connection with statutory and regulatory filings or engagements, including reviews of documents filed with the SEC and services related to the audit of our internal controls over financial reporting.
|
|
(2)
|
Includes fees in 2012 in connection with the service organization control report on Southern Union's centralized data center. Includes fees in 2011 for attestation engagements of subsidiary entities in connection with the contribution of the Partnership's retail propane operations to AmeriGas Partners, L.P. in January 2012.
|
|
(3)
|
Includes fees related to state and local tax consultation and training.
|
|
•
|
the auditors’ internal quality-control procedures;
|
|
•
|
any material issues raised by the most recent internal quality-control review, or peer review, of the external auditors;
|
|
•
|
the independence of the external auditors;
|
|
•
|
the aggregate fees billed by our external auditors for each of the previous two years; and
|
|
•
|
the rotation of the lead partner.
|
|
(1)
|
Financial Statements - see Index to Financial Statements appearing on page F-1.
|
|
(2)
|
Financial Statement Schedules - None.
|
|
(3)
|
Exhibits - see Index to Exhibits set forth on page E-1.
|
|
|
|
ENERGY TRANSFER EQUITY, L.P.
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
LE GP, LLC,
|
|
|
|
|
|
its general partner
|
|
|
|
|
|
|
|
Date:
|
March 1, 2013
|
By:
|
|
/s/ John W. McReynolds
|
|
|
|
|
|
John W. McReynolds
|
|
|
|
|
|
President and Chief Financial Officer (duly authorized to sign on behalf of the registrant)
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ John W. McReynolds
|
|
President and Chief Financial Officer
|
|
March 1, 2013
|
|
John W. McReynolds
|
|
(Principal Executive, Financial and
Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Kelcy L. Warren
|
|
Director and Chairman of the Board
|
|
March 1, 2013
|
|
Kelcy L. Warren
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John D. Harkey
|
|
Director
|
|
March 1, 2013
|
|
John D. Harkey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Marshall S. McCrea, III
|
|
Director
|
|
March 1, 2013
|
|
Marshall S. McCrea, III
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Matthew S. Ramsey
|
|
Director
|
|
March 1, 2013
|
|
Matthew S. Ramsey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ K. Rick Turner
|
|
Director
|
|
March 1, 2013
|
|
K. Rick Turner
|
|
|
|
|
|
Exhibit
Number
|
|
Previously Filed *
|
|
|
||
|
With File
Number
(Form) (Period Ended or Date)
|
|
As
Exhibit
|
|
|||
|
2.1
|
|
1-32740
(8-K/A) (5/13/10)
|
|
2.1
|
|
General Partner Purchase Agreement, dated May 10, 2010, by and among Regency GP Acquirer, L.P., Energy Transfer Equity, L.P. and ETE GP Acquirer LLC.
|
|
2.2
|
|
1-32740
(8-K/A) (5/13/10)
|
|
2.2
|
|
Redemption and Exchange Agreement, dated May 10, 2010, by and among Energy Transfer Partners, L.P. and Energy Transfer Equity, L.P.
|
|
2.3
|
|
1-32740
(8-K/A) (5/13/10)
|
|
2.3
|
|
Contribution Agreement, dated May 10, 2010, by and among Energy Transfer Equity, L.P., Regency Energy Partners LP and Regency Midcontinent Express LLC.
|
|
2.4
|
|
1-32740
(8-K) (6/20/11)
|
|
2.1
|
|
Agreement and Plan of Merger, by and among, Energy Transfer Equity, L.P., Sigma Acquisition Corporation, and Southern Union Company, dated as of June 15, 2011.
|
|
2.5
|
|
1-32740
(8-K)(7/5/11) |
|
2.1
|
|
Agreement and Plan of Merger, by and among, Energy Transfer Equity, L.P., Sigma Acquisition Corporation, and Southern Union Company, dated as of June 15, 2011, as Amended and Restated as of July 4, 2011.
|
|
2.5.1
|
|
1-32740
(8-K)(7/5/11) |
|
10.1
|
|
Support Agreement dated June 15, 2011 by and among Energy Transfer Equity, L.P., Sigma Acquisition Corporation, and certain stockholders of Southern Union Company.
|
|
2.6
|
|
1-32740
(8-K)(7/20/11) |
|
2.2
|
|
Amended and Restated Agreement and Plan of Merger, by and among, Energy Transfer Partners, L.P., Citrus ETP Acquisition L.L.C., Energy Transfer Equity, L.P., Southern Union Company, and CrossCountry Energy, LLC, dated as of July 19, 2011.
|
|
2.7
|
|
1-32740
(8-K)(9/15/11) |
|
2.1
|
|
Amendment No. 1, dated as of September 14, 2011, to Second Amended and Restated Agreement and Plan of Merger, dated as of July 19, 2011, by and among Energy Transfer Equity, L.P., Sigma Acquisition Corporation and Southern Union Company.
|
|
2.8
|
|
1-32740
(8-K)(9/15/11) |
|
2.2
|
|
Amendment No. 1, dated as of September 14, 2011, to Amended and Restated Agreement and Plan of Merger, dated as of July 19, 2011, by and between Energy Transfer Partners, L.P. and Energy Transfer Equity, L.P.
|
|
2.9
|
|
1-32740
(8-K) (3/28/12)
|
|
2.1
|
|
Amendment No. 2, dated as of March 23, 2012, to Amended and Restated Agreement and Plan of Merger, by and among Energy Transfer Equity, L.P., Energy Transfer Partners, L.P., Citrus ETP Acquisition, L.L.C, Southern Union Company and CrossCountry Energy, LLC, dated as of July 19, 2011.
|
|
2.10
|
|
1-32740
(8-K) (5/1/12)
|
|
2.1
|
|
Agreement and Plan of Merger, dated as of April 29, 2012 by and among Energy Transfer Partners, L.P., Sam Acquisition Corporation, Energy Transfer Partners GP, L.P., Sunoco, Inc. and, for certain limited purposes set forth therein, Energy Transfer Equity, L.P.
|
|
2.11
|
|
1-32740
(8-K) (6/20/12)
|
|
2.1
|
|
Transaction Agreement, dated as of June 15, 2012, by and among Energy Transfer Partners, L.P., Energy Transfer Partners GP, L.P., Heritage Holdings, Inc., Energy Transfer Equity, L.P., ETE Sigma Holdco, LLC and ETE Holdco Corporation.
|
|
2.12
|
|
1-32740
(8-K) (6/20/12)
|
|
2.2
|
|
Amendment No. 1, dated as of June 15, 2012, to the Agreement and Plan of Merger, dated as of April 29, 2012, by and among Energy Transfer Partners, L.P., Sam Acquisition Corporation, Energy Transfer Partners GP, L.P., Sunoco, Inc., and, for certain limited purposes set forth therein, Energy Transfer Equity, L.P.
|
|
3.1
|
|
333-128097
(S-1) (9/2/05)
|
|
3.1
|
|
Certificate of Conversion of Energy Transfer Company, L.P.
|
|
3.2
|
|
333-128097
(S-1) (9/2/05)
|
|
3.2
|
|
Certificate of Limited Partnership of Energy Transfer Equity, L.P.
|
|
Exhibit
Number
|
|
Previously Filed *
|
|
|
||
|
With File
Number
(Form) (Period Ended or Date)
|
|
As
Exhibit
|
|
|||
|
3.3
|
|
1-32740
(8-K) (2/14/06)
|
|
3.1
|
|
Third Amended Restated Agreement of Limited Partnership of Energy Transfer Equity, L.P.
|
|
3.3.1
|
|
1-32740
(10-K) (8/31/06)
|
|
3.3.1
|
|
Amendment No. 1 to Third Amended and Restated Agreement of Limited Partnership of Energy Transfer Equity, L.P.
|
|
3.3.2
|
|
1-32740
(8-K) (11/13/07)
|
|
3.3.2
|
|
Amendment No. 2 to Third Amended and Restated Agreement of Limited Partnership of Energy Transfer Equity, L.P.
|
|
3.3.3
|
|
1-32740
(8-K) (6/2/10)
|
|
3.1
|
|
Amendment No. 3 to Third Amended and Restated Agreement of Limited Partnership of Energy Transfer Equity, L.P.
|
|
3.4
|
|
333-128097
(S-1) (9/2/05)
|
|
3.4
|
|
Certificate of Conversion of LE GP, LLC.
|
|
3.5
|
|
333-128097
(S-1) (9/2/05)
|
|
3.5
|
|
Certificate of Formation of LE GP, LLC.
|
|
3.6
|
|
1-32740
(8-K) (5/8/07)
|
|
3.6.1
|
|
Amended and Restated Limited Liability Company Agreement of LE GP, LLC.
|
|
3.6.1
|
|
1-32740
(8-K) (12/23/09)
|
|
3.1
|
|
Amendment No. 1 to Amended and Restated Limited Liability Company Agreement of LE GP, LLC.
|
|
3.7
|
|
1-11727
(8-K) (7/28/09)
|
|
3.1
|
|
Second Amended and Restated Agreement of Limited Partnership of Energy Transfer Partners, L.P. (formerly named Heritage Propane Partners, L.P.)
|
|
3.8
|
|
1-11727
(10-Q) (2/29/04)
|
|
3.3
|
|
Amended Certificate of Limited Partnership of Energy Transfer Partners, L.P.
|
|
3.9
|
|
1-11727
(10-Q) (5/31/07)
|
|
3.5
|
|
Third Amended and Restated Agreement of Limited Partnership of Energy Transfer Partners GP, L.P.
|
|
3.10
|
|
1-11727
(10-Q) (5/31/07)
|
|
3.6
|
|
Third Amended and Restated Limited Liability Company Agreement of Energy Transfer Partners, L.L.C.
|
|
3.10.1
|
|
1-11727
(8-K) (8/10/10)
|
|
3.6
|
|
Fourth Amended and Restated Limited Liability Company Agreement of Energy Transfer Partners, L.L.C.
|
|
3.11
|
|
333-128097
(S-1/A) (12/20/05)
|
|
3.13
|
|
Certificate of Formation of Energy Transfer Partners, L.L.C.
|
|
3.11.1
|
|
333-128097
(S-1/A) (12/20/05)
|
|
3.13.1
|
|
Certificate of Amendment of Energy Transfer Partners, L.L.C.
|
|
3.12
|
|
333-128097
(S-1/A) (12/20/05)
|
|
3.14
|
|
Restated Certificate of Limited Partnership of Energy Transfer Partners GP, L.P.
|
|
3.13
|
|
1-32740
(8-K) (8/10/10)
|
|
3.2
|
|
Second Amendment to Amended and Restated Limited Liability Company Agreement of Regency GP, L.L.C.
|
|
3.14
|
|
1-32740
(8-K) (3/28/12)
|
|
3.1
|
|
Amendment No. 1, dated March 26, 2012, to the Second Amended and Restated Agreement of Limited Partnership of Energy Transfer Partners, L.P., dated July 28, 2009.
|
|
3.15
|
|
1-32740
(8-K) (3/28/12)
|
|
3.2
|
|
Amendment No. 2, dated March 26, 2012, to Third Amended and Restated Agreement of Limited Partnership of Energy Transfer Partners GP, L.P., dated April 17, 2007.
|
|
3.16
|
|
1-32740
(8-K) (3/28/12)
|
|
3.3
|
|
Amendment No. 1, dated March 26, 2012, to the Fourth Amended and Restated Agreement of Limited Liability Company Agreement of Energy Transfer Partners, L.L.C., dated August 10, 2010.
|
|
4.1
|
|
1-11727
(8-K) (1/19/05)
|
|
4.1
|
|
Indenture dated January 18, 2005 among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.
|
|
4.2
|
|
1-11727
(8-K) (1/19/05)
|
|
4.2
|
|
First Supplemental Indenture dated January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.
|
|
4.3
|
|
1-11727
(10-Q) (2/28/05)
|
|
10.45
|
|
Second Supplemental Indenture dated as of February 24, 2005 to Indenture dated as of January 18, 2005.
|
|
Exhibit
Number
|
|
Previously Filed *
|
|
|
||
|
With File
Number
(Form) (Period Ended or Date)
|
|
As
Exhibit
|
|
|||
|
4.4
|
|
1-11727
(10-Q) (2/28/05)
|
|
10.5
|
|
Notation of Guaranty.
|
|
4.5
|
|
1-11727
(8-K) (1/19/05)
|
|
4.3
|
|
Registration Rights Agreement dated January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and the initial purchasers party thereto.
|
|
4.6
|
|
1-11727
(10-Q) (2/28/05)
|
|
10.39.1
|
|
Joinder to Registration Rights Agreement dated February 24, 2005, among Energy Transfer Partners, L.P., the Subsidiary Guarantors and Wachovia Bank, National Association, as trustee.
|
|
4.7
|
|
1-11727
(8-K) (8/2/05)
|
|
4.1
|
|
Third Supplemental Indenture dated July 29, 2005, to Indenture dated January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein, and Wachovia Bank, National Association, as trustee.
|
|
4.8
|
|
1-11727
(8-K) (8/2/05)
|
|
4.2
|
|
Registration Rights Agreement dated July 29, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein, and the initial purchasers party thereto.
|
|
4.9
|
|
1-11727
(10-K/A) (8/31/05)
|
|
4.9
|
|
Form of Senior Indenture of Energy Transfer Partners, L.P.
|
|
4.10
|
|
1-11727
(10-K/A) (8/31/05)
|
|
4.10
|
|
Form of Subordinated Indenture of Energy Transfer Partners, L.P.
|
|
4.11
|
|
1-11727
(10-K) (8/31/06)
|
|
4.13
|
|
Fourth Supplemental Indenture dated as of June 29, 2006 to Indenture dated January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.
|
|
4.12
|
|
1-11727
(8-K) (10/25/06)
|
|
4.1
|
|
Fifth Supplemental Indenture dated as of October 23, 2006 to Indenture dated January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.
|
|
4.13
|
|
1-11727
(8-K) (3/28/08)
|
|
4.2
|
|
Sixth Supplemental Indenture dated March 28, 2008, by and between Energy Transfer Partners, L.P., as issuer, and U.S. Bank National Association (as successor to Wachovia Bank, National Association), as trustee.
|
|
4.14
|
|
1-11727
(8-K) (12/23/08)
|
|
4.2
|
|
Seventh Supplemental Indenture dated December 23, 2008, by and between Energy Transfer Partners, L.P., as issuer, and U.S. Bank National Association (as successor to Wachovia Bank, National Association), as trustee.
|
|
4.15
|
|
1-11727
(8-K) (4/7/09)
|
|
4.2
|
|
Eighth Supplemental Indenture dated April 7, 2009, by and between Energy Transfer Partners, L.P., as issuer, and U.S. Bank National Association (as successor to Wachovia Bank, National Association), as trustee.
|
|
4.16
|
|
1-11727
(DEF 14A) (11/21/08)
|
|
A
|
|
Energy Transfer Partners, L.P. 2008 Long-Term Incentive Plan.
|
|
4.17
|
|
1-32740
(8-K) (6/2/10)
|
|
4.14
|
|
Registration Rights Agreement by and among Energy Transfer Equity, L.P. and Regency GP Acquirer, L.P., dated as of May 26, 2010.
|
|
4.18
|
|
1-32740
(8-K) (9/20/10)
|
|
4.14
|
|
Indenture dated September 20, 2010 between Energy Transfer Equity, L.P. and U.S. Bank National Association, as trustee.
|
|
4.19
|
|
1-32740
(8-K) (9/20/10)
|
|
4.15
|
|
First Supplemental Indenture dated September 20, 2010 between Energy Transfer Equity, L.P. and U.S. Bank National Association, as trustee (including form of the Notes).
|
|
4.20
|
|
1-32740
(8-K) (2/16/12)
|
|
4.1
|
|
Second Supplemental Indenture dated as of February 16, 2012, between Energy Transfer Equity, L.P., and U.S. Bank National Association.
|
|
4.21
|
|
1-32740
(8-K) (9/20/10)
|
|
4.1
|
|
Third Supplemental Indenture dated April 24, 2012 to Indenture dated September 20, 2010 between Energy Transfer Equity, L.P. and US Bank National Association, as trustee.
|
|
Exhibit
Number
|
|
Previously Filed *
|
|
|
||
|
With File
Number
(Form) (Period Ended or Date)
|
|
As
Exhibit
|
|
|||
|
10.1
|
|
1-11727
(8-K) (2/1/05)
|
|
10.1
|
|
Purchase and Sale Agreement dated January 26, 2005, among HPL Storage, LP and AEP Energy Services Gas Holding Company II, L.L.C., as Sellers, and LaGrange Acquisition, L.P., as Buyer.
|
|
10.2
|
|
1-11727
(8-K) (2/1/05)
|
|
10.2
|
|
Cushion Gas Litigation Agreement dated January 26, 2005, among AEP Energy Services Gas Holding Company II, L.L.C. and HPL Storage LP, as Sellers, and LaGrange Acquisition, L.P., as Buyer, and AEP Asset Holdings LP, AEP Leaseco LP, Houston Pipe Line Company, LP and HPL Resources Company LP, as Companies.
|
|
10.3
|
|
1-11727
(10-K) (8/31/06)
|
|
10.45
|
|
Energy Transfer Partners, L.P. Summary of Director Compensation.
|
|
10.4.1**
|
|
1-11727
(10-Q) (6/30/08)
|
|
10.6.6
|
|
Energy Transfer Partners, L.P. Amended and Restated 2004 Unit Plan.
|
|
10.4.2**
|
|
1-11727
(8-K) (12/19/08)
|
|
10.1
|
|
Energy Transfer Partners, L.P. Amended and Restated 2008 Long Term Incentive Plan.
|
|
10.4.3**
|
|
1-11727
(8-K) (3/31/10)
|
|
10.1
|
|
Energy Transfer Partners Deferred Compensation Plan.
|
|
10.4.4**
|
|
1-11727
(8-K) (11/1/04)
|
|
10.1
|
|
Form of Grant Agreement under the Energy Transfer Partners, L.P. Amended and Restated 2004 Unit Plan and the Energy Transfer Partners, L.P. 2008 Long-Term Incentive Plan.
|
|
10.4.5**
|
|
1-11727
(8-K) (3/3/2008)
|
|
10.1
|
|
Energy Transfer Partners, L.P. Midstream Bonus Plan.
|
|
10.5
|
|
1-11727
(8-K) (2/4/02)
|
|
4.1
|
|
Registration Rights Agreement for Limited Partner Interests of Heritage Propane Partners, L.P.
|
|
10.6
|
|
1-11727
(10-Q) (2/29/04)
|
|
4.2
|
|
Unitholder Rights Agreement dated January 20, 2004, among Heritage Propane Partners, L.P., Heritage Holdings, Inc., TAAP LP and LaGrange Energy, L.P.
|
|
10.7
|
|
333-128097
(S-1) (333-128097)
|
|
10.47
|
|
Registration Rights Agreement for Limited Partnership Units of LaGrange Energy, L.P.
|
|
10.8**
|
|
333-128097
(S-1) (333-128097)
|
|
10.25
|
|
Energy Transfer Equity, L.P. Long-Term Incentive Plan.
|
|
10.9**
|
|
333-128097
(S-1) (333-128097)
|
|
10.26
|
|
Form of Director and Officer Indemnification Agreement.
|
|
10.10
|
|
1-11727
(8-K) (11/2/11)
|
|
10.1
|
|
Second Amended and Restated Credit Agreement, dated October 27, 2011, among Energy Transfer Partners, L.P., the borrower, and Wachovia Bank, National Association, as administrative agent, LC issuer and swingline lender, Bank of America, N.A., as syndication agent, BNP Paribas, JPMorgan Chase Bank, N.A. and the Royal Bank of Scotland PLC, as co-documentation agents, and Citibank, N.A., Credit Suisse, Cayman Islands Branch, Deutsche Bank Securities, Inc., Morgan Stanley Bank, Suntrust Bank and UBS Securities, LLC, as senior managing agents, and other lenders party hereto.
|
|
Exhibit
Number
|
|
Previously Filed *
|
|
|
||
|
With File
Number
(Form) (Period Ended or Date)
|
|
As
Exhibit
|
|
|||
|
10.11
|
|
1-32740
(8-K) (7/19/06)
|
|
10.2
|
|
Amended and Restated Credit Agreement dated July 13, 2006, between Energy Transfer Equity, L.P. and Wachovia Bank, National Association, as administrative agent, LC issuer and swingline lender, Bank of America, N.A. and Citicorp North America, Inc., as co-syndication agents, BNP Paribas and The Royal Bank of Scotland plc, as co-documentation agents, Credit Suisse Cayman Islands Branch, Deutsche Bank AG New York Branch and UBS Securities LLC, as senior managing agents, and Fortis Capital Corp, Suntrust Bank and Wells Fargo Bank, N.A., as managing agents.
|
|
10.12
|
|
1-32740
(10-K) (8/31/06)
|
|
10.34
|
|
First Amendment to Amended and Restated Credit Agreement, dated November 1, 2006, among Energy Transfer Equity, L.P., as the borrower, Wachovia Bank, National Association as administrative agent, UBS Loan Finance LLC, as syndication agent, BNP Paribas, Citicorp North America, Inc. and JPMorgan Chase Bank, N.A. as co-documentation agents, and UBS Securities LLC and Wachovia Capital Markets, LLC, as joint lead arrangers and joint book managers.
|
|
10.12.1
|
|
1-32740
(8-K) (6/2/10)
|
|
10.1
|
|
Second Amended and Restated Credit Agreement, dated as of May 19, 2010, among Energy Transfer Equity, L.P. as the borrower, Wells Fargo Bank, National Association, as administrative agent, Bank of America, N.A. and Citicorp North America, Inc., as co-syndication agents, BNP PARIBAS and the Royal Bank of Scotland plc, as co-documentation agents, Credit Suisse, Cayman Islands Branch, Deutsche Bank AG New York Branch, and UBS Securities LLC, as senior managing agents, Fortis Capital Corp, and Sun Trust Banks, as managing agents, and other lenders party thereto.
|
|
10.13
|
|
1-32740
(10-K) (8/31/06)
|
|
10.35
|
|
Contribution and Conveyance Agreement, dated November 1, 2006, between Energy Transfer Equity, L.P., and Energy Transfer Partners, L.P.
|
|
10.14
|
|
1-32740
(10-K) (8/31/06)
|
|
10.36
|
|
Contribution, Assumption and Conveyance Agreement, dated November 1, 2006, between Energy Transfer Equity, L.P., and Energy Transfer Investments, L.P.
|
|
10.15
|
|
1-11727
(8-K) (11/3/06)
|
|
3.1.10
|
|
Registration Rights Agreement, dated November 1, 2006, between Energy Transfer Partners, L.P. and Energy Transfer Equity, L.P.
|
|
10.16
|
|
1-32740
(10-K) (8/31/06)
|
|
10.38
|
|
Registration Rights Agreement, dated November 1, 2006, between Energy Transfer Equity, L.P. and Energy Transfer Investments, L.P.
|
|
10.17
|
|
1-11727
(8-K) (9/18/06)
|
|
10.1
|
|
Purchase and Sale Agreement, dated as of September 14, 2006, among Energy Transfer Partners, L.P. and EFS-PA, LLC (a/k/a GE Energy Financial Services), CDPQ Investments (U.S.) Inc., Lake Bluff, Inc., Merrill Lynch Ventures, L.P. and Kings Road Holding I LLC.
|
|
10.18
|
|
1-11727
(8-K) (9/18/06)
|
|
10.2
|
|
Redemption Agreement, dated September 14, 2006, between Energy Transfer Partners, L.P. and CCE Holdings, LLC.
|
|
10.19
|
|
1-11727
(8-K) (9/18/06)
|
|
10.3
|
|
Letter Agreement, dated September 14, 2006, between Energy Transfer Partners, L.P. and Southern Union Company.
|
|
10.20
|
|
1-32740
(8-K)(11/30/06)
|
|
99.1
|
|
Registration Rights Agreement, dated November 27, 2006, by and among Energy Transfer Equity, L.P. and certain investors named therein.
|
|
10.21**
|
|
1-32740
(8-K)(12/26/06)
|
|
99.1
|
|
LE GP, LLC Outside Director Compensation Policy.
|
|
10.22
|
|
1-32740
(8-K)(3/5/07)
|
|
99.1
|
|
Registration Rights Agreement, dated March 2, 2007, by and among Energy Transfer Equity, L.P. and certain investors named therein.
|
|
10.23
|
|
1-32740
(8-K)(5/7/07)
|
|
10.45
|
|
Unitholder Rights and Restrictions Agreement, dated as of May 7, 2007, by and among Energy Transfer Equity, L.P., Ray C. Davis, Natural Gas Partners VI, L.P. and Enterprise GP Holdings, L.P.
|
|
10.24
|
|
1-11727
(10-Q) (5/31/07)
|
|
10.55
|
|
Note Purchase Agreement, dated as of November 17, 2004, by and among Transwestern Pipeline Company, LLC and the Purchasers parties thereto.
|
|
10.24.1
|
|
1-11727
(10-Q) (5/31/07)
|
|
10.55.1
|
|
Amendment No. 1 to the Note Purchase Agreement, dated as of April 18, 2007, by and among Transwestern Pipeline Company, LLC and the Purchasers parties thereto.
|
|
Exhibit
Number
|
|
Previously Filed *
|
|
|
||
|
With File
Number
(Form) (Period Ended or Date)
|
|
As
Exhibit
|
|
|||
|
10.25
|
|
1-11727
(10-Q) (5/31/07)
|
|
10.6
|
|
Note Purchase Agreement, dated as of May 24, 2007, by and among Transwestern Pipeline Company, LLC and the Purchasers parties thereto.
|
|
10.26
|
|
1-32740
(8-K) (9/20/10)
|
|
10.1
|
|
Credit Agreement, dated September 20, 2010 among Energy Transfer Equity, L.P., as the borrower, Credit Suisse AG, as administrative agent and collateral agent, and the other lenders party thereto, and Credit Suisse Securities (USA) LLC, as sole lead arranger and sole book runner.
|
|
10.27
|
|
1-32740
(8-K) (9/20/10)
|
|
10.2
|
|
Pledge and Security Agreement, dated September 20, 2010, by and among Energy Transfer Equity, L.P., Energy Transfer Partners, L.L.C., ETE GP Acquirer LLC, ETE Services Company, LLC, Regency GP LLC, as the grantors, and Credit Suisse AG, Cayman Islands Branch, as collateral agent for the lenders under the Credit Agreement dated September 20, 2010.
|
|
10.28
|
|
1-32740
(8-K)(7/5/11) |
|
10.5
|
|
Amended and Restated Support Agreement dated July 4, 2011 by and among Energy Transfer Equity, L.P., Sigma Acquisition Corporation and certain stockholders of Southern Union Company
|
|
10.29
|
|
1-32740
(8-K)(7/20/11) |
|
10.1
|
|
Second Amended and Restated Support Agreement, dated as of July 19, 2011, by and among, Energy Transfer Equity, L.P., Sigma Acquisition Corporation and certain stockholders of Southern Union Company.
|
|
10.30
|
|
1-32740
(10-Q)(8/8/11) |
|
10.1.1
|
|
First Amendment to Credit Agreement, dated September 20, 2010 among Energy Transfer Equity, L.P., as the borrower, Credit Suisse AG, as administrative agent and collateral agent, and the other lenders party thereto, and Credit Suisse Securities (USA) LLC, as sole lead arranger and sole book runner.
|
|
10.31
|
|
1-32740
(8-K)(7/5/11) |
|
10.1
|
|
Support Agreement dated June 15, 2011 by and among Energy Transfer Equity, L.P., Sigma Acquisition Corporation, and certain stockholders of Southern Union Company.
|
|
10.32
|
|
1-32740
(8-K)(10/21/11) |
|
10.1
|
|
Senior Bridge Term Loan Credot Agreement, dated as of October 17, 2011 among Energy Transfer Equity, L.P., as the borrower, Credit Suisse AG, as administrative agent, and the other lenders party thereto, and Credit Suisse Securities (USA) LLC, as sole arranger and sole bookrunner.
|
|
10.33
|
|
1-32740
(8-K) (3/28/12)
|
|
10.1
|
|
Guarantee of Collection, made as of March 26, 2012, by Citrus ETP Finance LLC, to Energy Transfer Partners, L.P. under the Indenture dated as of January 18, 2005, as supplemented by the Tenth Supplemental Indenture dated as of January 17, 2012.
|
|
10.34
|
|
1-32740
(8-K) (3/28/12)
|
|
10.2
|
|
Support Agreement, dated March 26, 2012, by and among PEPL Holdings, LLC, Energy Transfer Partners, L.P. and Citrus ETP Finance LLC.
|
|
10.35
|
|
1-32740
(8-K) (3/28/12)
|
|
10.3
|
|
Senior Secured Term Loan Agreement dated March 23, 2012, by and among Energy Transfer Equity, L.P. and Credit Suisse AG, as Administrative Agent, and the other lenders from time to time party thereto.
|
|
10.36
|
|
1-32740
(8-K) (3/28/12)
|
|
10.4
|
|
Amendment No. 2 to Credit Agreement dated, as of March 23, 2012, by and among Energy Transfer Equity, L.P. and Credit Suisse AG, as Administrative Agent and the other lenders party thereto.
|
|
10.37
|
|
1-32740
(8-K) (5/1/12)
|
|
10.1
|
|
Letter Agreement, dated as of April 29, 2012, by and among Energy Transfer Partners, L.P. and Energy Transfer Equity, L.P.
|
|
10.38
|
|
1-32740
(10-Q) (11/8/12)
|
|
10.1.1
|
|
Amendment No. 1 to Amended and Restated Credit Agreement dated as of September 13, 2012, between Energy Transfer Equity, L.P., several banks and other financial institutions signatories, and Credit Suisse AG, as Administrative Agent for the Lenders
|
|
10.39
|
|
1-32740
(8-K)(8/8/12) |
|
10.1
|
|
Amendment No.1 to Senior Secured Term Loan Agreement by and among Energy Transfer Equity, L.P. (the “Borrower”), the Restricted Persons party thereto, the Lenders party thereto and Credit Suisse AG, in its capacity as administrative agent for the Lenders dated as of August 2, 2012.
|
|
Exhibit
Number
|
|
Previously Filed *
|
|
|
||
|
With File
Number
(Form) (Period Ended or Date)
|
|
As
Exhibit
|
|
|||
|
10.40
|
|
1-32740
(8-K)(12/17/12) |
|
10.1
|
|
Purchase and Sale Agreement dated as of December 14, 2012 among Southern Union Company, Plaza Missouri Acquisition, Inc. and for certain limited purposes The Laclede Group, Inc.
|
|
10.41
|
|
1-32740
(8-K)(12/17/12) |
|
10.2
|
|
Purchase and Sale Agreement dated as of December 14, 2012 among Southern Union Company, Plaza Massachusetts Acquisition, Inc. and for certain limited purposes The Laclede Group, Inc.
|
|
12.1
|
|
|
|
|
|
Computation of Ratio of Earnings to Fixed Charges.
|
|
21.1
|
|
|
|
|
|
List of Subsidiaries.
|
|
23.1
|
|
|
|
|
|
Consent of Grant Thornton LLP.
|
|
23.2
|
|
|
|
|
|
Consent of Ernst & Young LLP.
|
|
23.3
|
|
|
|
|
|
Consent of KPMG LLP.
|
|
23.4
|
|
|
|
|
|
Consent of PricewaterhouseCoopers LLP.
|
|
31.1
|
|
|
|
|
|
Certification of President and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
|
|
|
|
|
Certification of President and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
99.1
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm — Ernst & Young LLP opinion on consolidated financial statements of Sunoco Logistics Partners LP.
|
|
99.2
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm — Ernst & Young LLP opinion on internal controls over financial reporting of Sunoco Logistics Partners LP.
|
|
99.3
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm — KPMG LLP opinion on consolidated financial statements of Regency Energy Partners LP.
|
|
99.4
|
|
|
|
|
|
Report of Independent Registered Public Accounting Firm — PricewaterhouseCoopers LLP opinion on financial statements of Midcontinent Express Pipeline LLC.
|
|
99.5
|
|
1-32740
(10-Q)(8/8/11) |
|
99.1
|
|
Statement of Policies Relating to Potential Conflicts among Energy Transfer Partners, L.P., Energy Transfer Equity, L.P. and Regency Energy Partners LP dated as of April 26, 2011.
|
|
101
|
|
|
|
|
|
Interactive data files pursuant to Rule 405 of Regulation S-T: (i) our Consolidated Balance Sheets as of December 31, 2012 and December 31, 2011; (ii) our Consolidated Statements of Operations for the years ended December 31, 2012, 2011 and 2010; (iii) our Consolidated Statements of Comprehensive Income for years ended December 31, 2012, 2011 and 2010; (iv) our Consolidated Statement of Equity for the years ended December 31, 2012, 2011 and 2010; and (v) our Consolidated Statements of Cash Flows for the years ended December 31, 2012, 2011 and 2010.
|
|
*
|
Incorporated herein by reference.
|
|
**
|
Denotes a management contract or compensatory plan or arrangement.
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
ASSETS
|
|
|
|
||||
|
CURRENT ASSETS:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
372
|
|
|
$
|
126
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $2 and $9 as of December 31, 2012 and 2011, respectively
|
3,057
|
|
|
680
|
|
||
|
Accounts receivable from related companies
|
71
|
|
|
100
|
|
||
|
Inventories
|
1,522
|
|
|
328
|
|
||
|
Exchanges receivable
|
55
|
|
|
21
|
|
||
|
Price risk management assets
|
25
|
|
|
16
|
|
||
|
Current assets held for sale
|
184
|
|
|
—
|
|
||
|
Other current assets
|
311
|
|
|
184
|
|
||
|
Total current assets
|
5,597
|
|
|
1,455
|
|
||
|
|
|
|
|
||||
|
PROPERTY, PLANT AND EQUIPMENT
|
30,388
|
|
|
16,530
|
|
||
|
ACCUMULATED DEPRECIATION
|
(2,104
|
)
|
|
(1,971
|
)
|
||
|
|
28,284
|
|
|
14,559
|
|
||
|
|
|
|
|
||||
|
NON-CURRENT ASSETS HELD FOR SALE
|
985
|
|
|
—
|
|
||
|
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES
|
4,737
|
|
|
1,497
|
|
||
|
NON-CURRENT RISK MANAGEMENT ASSETS
|
43
|
|
|
26
|
|
||
|
GOODWILL
|
6,434
|
|
|
2,039
|
|
||
|
INTANGIBLE ASSETS, net
|
2,291
|
|
|
1,072
|
|
||
|
OTHER NON-CURRENT ASSETS, net
|
533
|
|
|
249
|
|
||
|
Total assets
|
$
|
48,904
|
|
|
$
|
20,897
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
CURRENT LIABILITIES:
|
|
|
|
||||
|
Accounts payable
|
$
|
3,107
|
|
|
$
|
512
|
|
|
Accounts payable to related companies
|
15
|
|
|
33
|
|
||
|
Exchanges payable
|
156
|
|
|
18
|
|
||
|
Price risk management liabilities
|
115
|
|
|
90
|
|
||
|
Accrued and other current liabilities
|
1,754
|
|
|
764
|
|
||
|
Current maturities of long-term debt
|
613
|
|
|
424
|
|
||
|
Current liabilities held for sale
|
85
|
|
|
—
|
|
||
|
Total current liabilities
|
5,845
|
|
|
1,841
|
|
||
|
|
|
|
|
||||
|
NON-CURRENT LIABILITIES HELD FOR SALE
|
142
|
|
|
—
|
|
||
|
LONG-TERM DEBT, less current maturities
|
21,440
|
|
|
10,947
|
|
||
|
DEFERRED INCOME TAXES
|
3,566
|
|
|
217
|
|
||
|
NON-CURRENT PRICE RISK MANAGEMENT LIABILITIES
|
162
|
|
|
81
|
|
||
|
PREFERRED UNITS (Note 7)
|
331
|
|
|
323
|
|
||
|
OTHER NON-CURRENT LIABILITIES
|
995
|
|
|
29
|
|
||
|
|
|
|
|
||||
|
COMMITMENTS AND CONTINGENCIES (Note 11)
|
|
|
|
||||
|
|
|
|
|
||||
|
PREFERRED UNITS OF SUBSIDIARY (Note 7)
|
73
|
|
|
71
|
|
||
|
EQUITY:
|
|
|
|
||||
|
General Partner
|
—
|
|
|
—
|
|
||
|
Limited Partners:
|
|
|
|
||||
|
Common Unitholders (279,955,608 and 222,972,708 units authorized, issued and outstanding as of December 31, 2012 and 2011, respectively)
|
2,125
|
|
|
52
|
|
||
|
Accumulated other comprehensive income (loss)
|
(12
|
)
|
|
1
|
|
||
|
Total partners’ capital
|
2,113
|
|
|
53
|
|
||
|
Noncontrolling interest
|
14,237
|
|
|
7,335
|
|
||
|
Total equity
|
16,350
|
|
|
7,388
|
|
||
|
Total liabilities and equity
|
$
|
48,904
|
|
|
$
|
20,897
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Natural gas sales
|
$
|
2,705
|
|
|
$
|
2,982
|
|
|
$
|
2,730
|
|
|
NGL sales
|
2,253
|
|
|
1,716
|
|
|
826
|
|
|||
|
Crude sales
|
2,872
|
|
|
—
|
|
|
—
|
|
|||
|
Gathering, transportation and other fees
|
2,386
|
|
|
1,819
|
|
|
1,360
|
|
|||
|
Refined product sales
|
5,299
|
|
|
—
|
|
|
—
|
|
|||
|
Other
|
1,449
|
|
|
1,673
|
|
|
1,640
|
|
|||
|
Total revenues
|
16,964
|
|
|
8,190
|
|
|
6,556
|
|
|||
|
COSTS AND EXPENSES:
|
|
|
|
|
|
||||||
|
Cost of products sold
|
13,088
|
|
|
5,169
|
|
|
4,102
|
|
|||
|
Operating expenses
|
1,065
|
|
|
906
|
|
|
771
|
|
|||
|
Depreciation and amortization
|
871
|
|
|
586
|
|
|
406
|
|
|||
|
Selling, general and administrative
|
580
|
|
|
292
|
|
|
233
|
|
|||
|
Total costs and expenses
|
15,604
|
|
|
6,953
|
|
|
5,512
|
|
|||
|
OPERATING INCOME
|
1,360
|
|
|
1,237
|
|
|
1,044
|
|
|||
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
||||||
|
Interest expense, net of interest capitalized
|
(1,018
|
)
|
|
(740
|
)
|
|
(625
|
)
|
|||
|
Bridge loan related fees
|
(62
|
)
|
|
—
|
|
|
—
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
212
|
|
|
117
|
|
|
65
|
|
|||
|
Gain on deconsolidation of Propane Business
|
1,057
|
|
|
—
|
|
|
—
|
|
|||
|
Losses on extinguishments of debt
|
(123
|
)
|
|
—
|
|
|
(16
|
)
|
|||
|
Losses on non-hedged interest rate derivatives
|
(19
|
)
|
|
(78
|
)
|
|
(52
|
)
|
|||
|
Impairments of investments in affiliates
|
—
|
|
|
(5
|
)
|
|
(53
|
)
|
|||
|
Other, net
|
30
|
|
|
17
|
|
|
(4
|
)
|
|||
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX EXPENSE
|
1,437
|
|
|
548
|
|
|
359
|
|
|||
|
Income tax expense from continuing operations
|
54
|
|
|
17
|
|
|
14
|
|
|||
|
INCOME FROM CONTINUING OPERATIONS
|
1,383
|
|
|
531
|
|
|
345
|
|
|||
|
Loss from discontinued operations
|
(109
|
)
|
|
(3
|
)
|
|
(8
|
)
|
|||
|
NET INCOME
|
1,274
|
|
|
528
|
|
|
337
|
|
|||
|
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST
|
970
|
|
|
218
|
|
|
144
|
|
|||
|
NET INCOME ATTRIBUTABLE TO PARTNERS
|
304
|
|
|
310
|
|
|
193
|
|
|||
|
GENERAL PARTNER’S INTEREST IN NET INCOME
|
2
|
|
|
1
|
|
|
1
|
|
|||
|
LIMITED PARTNERS’ INTEREST IN NET INCOME
|
$
|
302
|
|
|
$
|
309
|
|
|
$
|
192
|
|
|
INCOME FROM CONTINUING OPERATIONS PER LIMITED PARTNER UNIT:
|
|
|
|
|
|
||||||
|
Basic
|
$
|
1.17
|
|
|
$
|
1.39
|
|
|
$
|
0.87
|
|
|
Diluted
|
$
|
1.17
|
|
|
$
|
1.38
|
|
|
$
|
0.87
|
|
|
NET INCOME PER LIMITED PARTNER UNIT:
|
|
|
|
|
|
||||||
|
Basic
|
$
|
1.13
|
|
|
$
|
1.39
|
|
|
$
|
0.86
|
|
|
Diluted
|
$
|
1.13
|
|
|
$
|
1.38
|
|
|
$
|
0.86
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Net income
|
$
|
1,274
|
|
|
$
|
528
|
|
|
$
|
337
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
||||||
|
Reclassification to earnings of gains and losses on derivative instruments accounted for as cash flow hedges
|
(17
|
)
|
|
(19
|
)
|
|
49
|
|
|||
|
Change in value of derivative instruments accounted for as cash flow hedges
|
12
|
|
|
7
|
|
|
19
|
|
|||
|
Change in value of available-for-sale securities
|
—
|
|
|
(1
|
)
|
|
(4
|
)
|
|||
|
Change in other comprehensive income from equity investments
|
(9
|
)
|
|
—
|
|
|
—
|
|
|||
|
Actuarial loss relating to pension and other postretirement benefits
|
(10
|
)
|
|
—
|
|
|
—
|
|
|||
|
|
(24
|
)
|
|
(13
|
)
|
|
64
|
|
|||
|
Comprehensive income
|
1,250
|
|
|
515
|
|
|
401
|
|
|||
|
Less: Comprehensive income attributable to noncontrolling interest
|
959
|
|
|
209
|
|
|
150
|
|
|||
|
Comprehensive income attributable to partners
|
$
|
291
|
|
|
$
|
306
|
|
|
$
|
251
|
|
|
|
General
Partner
|
|
Common
Unitholders
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Noncontrolling
Interest
|
|
Total
|
||||||||||
|
Balance, December 31, 2009
|
$
|
—
|
|
|
$
|
53
|
|
|
$
|
(53
|
)
|
|
$
|
3,220
|
|
|
$
|
3,220
|
|
|
Regency Transactions (See Note 3)
|
1
|
|
|
209
|
|
|
—
|
|
|
1,895
|
|
|
2,105
|
|
|||||
|
Distributions to partners
|
(1
|
)
|
|
(482
|
)
|
|
—
|
|
|
—
|
|
|
(483
|
)
|
|||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(568
|
)
|
|
(568
|
)
|
|||||
|
Subsidiary units issued for cash
|
—
|
|
|
142
|
|
|
—
|
|
|
1,410
|
|
|
1,552
|
|
|||||
|
Non-cash compensation expense, net of units tendered by employees for tax withholdings
|
—
|
|
|
1
|
|
|
—
|
|
|
25
|
|
|
26
|
|
|||||
|
Other, net
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(5
|
)
|
|
(6
|
)
|
|||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
58
|
|
|
6
|
|
|
64
|
|
|||||
|
Net income
|
1
|
|
|
192
|
|
|
—
|
|
|
144
|
|
|
337
|
|
|||||
|
Balance, December 31, 2010
|
1
|
|
|
114
|
|
|
5
|
|
|
6,127
|
|
|
6,247
|
|
|||||
|
Distributions to partners
|
(2
|
)
|
|
(524
|
)
|
|
—
|
|
|
—
|
|
|
(526
|
)
|
|||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(779
|
)
|
|
(779
|
)
|
|||||
|
Subsidiary units issued for cash
|
—
|
|
|
153
|
|
|
—
|
|
|
1,750
|
|
|
1,903
|
|
|||||
|
Subsidiary units issued in acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
3
|
|
|||||
|
Non-cash compensation expense, net of units tendered by employees for tax withholdings
|
—
|
|
|
1
|
|
|
—
|
|
|
33
|
|
|
34
|
|
|||||
|
Other, net
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(8
|
)
|
|
(9
|
)
|
|||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(9
|
)
|
|
(13
|
)
|
|||||
|
Net income
|
1
|
|
|
309
|
|
|
—
|
|
|
218
|
|
|
528
|
|
|||||
|
Balance, December 31, 2011
|
—
|
|
|
52
|
|
|
1
|
|
|
7,335
|
|
|
7,388
|
|
|||||
|
Distributions to partners
|
(2
|
)
|
|
(664
|
)
|
|
—
|
|
|
—
|
|
|
(666
|
)
|
|||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,017
|
)
|
|
(1,017
|
)
|
|||||
|
Units issued in Southern Union Merger (See Note 3)
|
—
|
|
|
2,354
|
|
|
—
|
|
|
—
|
|
|
2,354
|
|
|||||
|
Subsidiary units issued for cash
|
—
|
|
|
33
|
|
|
—
|
|
|
1,070
|
|
|
1,103
|
|
|||||
|
Subsidiary units issued in acquisitions
|
—
|
|
|
47
|
|
|
—
|
|
|
2,248
|
|
|
2,295
|
|
|||||
|
Non-cash compensation expense, net of units tendered by employees for tax withholdings
|
—
|
|
|
1
|
|
|
—
|
|
|
31
|
|
|
32
|
|
|||||
|
Capital contributions from noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
42
|
|
|||||
|
Holdco Transaction (see Note 3)
|
—
|
|
|
—
|
|
|
—
|
|
|
3,580
|
|
|
3,580
|
|
|||||
|
Other, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
(11
|
)
|
|||||
|
Other comprehensive loss, net of tax
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
(11
|
)
|
|
(24
|
)
|
|||||
|
Net income
|
2
|
|
|
302
|
|
|
—
|
|
|
970
|
|
|
1,274
|
|
|||||
|
Balance, December 31, 2012
|
$
|
—
|
|
|
$
|
2,125
|
|
|
$
|
(12
|
)
|
|
$
|
14,237
|
|
|
$
|
16,350
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
1,274
|
|
|
$
|
528
|
|
|
$
|
337
|
|
|
Reconciliation of net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Impairments of investments in affiliates
|
—
|
|
|
5
|
|
|
53
|
|
|||
|
Payment for termination of Parent Company interest rate derivatives
|
—
|
|
|
—
|
|
|
(169
|
)
|
|||
|
Proceeds from termination of ETP interest rate derivatives
|
—
|
|
|
—
|
|
|
26
|
|
|||
|
Depreciation and amortization
|
871
|
|
|
586
|
|
|
406
|
|
|||
|
Deferred income taxes
|
51
|
|
|
1
|
|
|
4
|
|
|||
|
Gain on curtailment of other postretirement benefit plans
|
(15
|
)
|
|
—
|
|
|
—
|
|
|||
|
Amortization of finance costs charged to interest
|
(13
|
)
|
|
20
|
|
|
18
|
|
|||
|
Bridge loan related fees
|
62
|
|
|
—
|
|
|
—
|
|
|||
|
Non-cash compensation expense
|
47
|
|
|
42
|
|
|
31
|
|
|||
|
Gain on deconsolidation of Propane Business
|
(1,057
|
)
|
|
—
|
|
|
—
|
|
|||
|
Losses on extinguishments of debt
|
123
|
|
|
—
|
|
|
16
|
|
|||
|
Losses on disposal of assets
|
4
|
|
|
1
|
|
|
5
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
(212
|
)
|
|
(117
|
)
|
|
(65
|
)
|
|||
|
Distributions from unconsolidated affiliates
|
208
|
|
|
126
|
|
|
149
|
|
|||
|
LIFO valuation reserve
|
75
|
|
|
—
|
|
|
—
|
|
|||
|
Other non-cash
|
211
|
|
|
28
|
|
|
17
|
|
|||
|
Net change in operating assets and liabilities, net of effects of acquisitions, dispositions and deconsolidation (see Note 2)
|
(551
|
)
|
|
158
|
|
|
260
|
|
|||
|
Net cash provided by operating activities
|
1,078
|
|
|
1,378
|
|
|
1,088
|
|
|||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Cash paid for Southern Union Merger, net of cash received (See Note 3)
|
(2,972
|
)
|
|
—
|
|
|
—
|
|
|||
|
Cash received from (paid) all other acquisitions
|
(10
|
)
|
|
(1,972
|
)
|
|
(345
|
)
|
|||
|
Capital expenditures (excluding allowance for equity funds used during construction)
|
(3,271
|
)
|
|
(1,810
|
)
|
|
(1,510
|
)
|
|||
|
Contributions in aid of construction costs
|
35
|
|
|
25
|
|
|
14
|
|
|||
|
Contributions to unconsolidated affiliates
|
(37
|
)
|
|
(222
|
)
|
|
(93
|
)
|
|||
|
Distributions from unconsolidated affiliates in excess of cumulative earnings
|
189
|
|
|
72
|
|
|
—
|
|
|||
|
Proceeds from sale of disposal group
|
207
|
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from the sale of assets
|
44
|
|
|
33
|
|
|
104
|
|
|||
|
Cash proceeds from contribution of propane operations
|
1,443
|
|
|
—
|
|
|
—
|
|
|||
|
Other
|
176
|
|
|
—
|
|
|
—
|
|
|||
|
Net cash used in investing activities
|
(4,196
|
)
|
|
(3,874
|
)
|
|
(1,830
|
)
|
|||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Proceeds from borrowings
|
12,870
|
|
|
8,262
|
|
|
4,389
|
|
|||
|
Repayments of long-term debt
|
(8,848
|
)
|
|
(6,264
|
)
|
|
(4,078
|
)
|
|||
|
Subsidiary equity offerings, net of issue costs
|
1,103
|
|
|
1,903
|
|
|
1,552
|
|
|||
|
Distributions to partners
|
(666
|
)
|
|
(526
|
)
|
|
(483
|
)
|
|||
|
Distributions to noncontrolling interests
|
(1,017
|
)
|
|
(779
|
)
|
|
(568
|
)
|
|||
|
Debt issuance costs
|
(112
|
)
|
|
(53
|
)
|
|
(49
|
)
|
|||
|
Capital contributions received from noncontrolling interest
|
42
|
|
|
—
|
|
|
—
|
|
|||
|
Other, net
|
(8
|
)
|
|
(7
|
)
|
|
(3
|
)
|
|||
|
Net cash provided by financing activities
|
3,364
|
|
|
2,536
|
|
|
760
|
|
|||
|
INCREASE IN CASH AND CASH EQUIVALENTS
|
246
|
|
|
40
|
|
|
18
|
|
|||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
126
|
|
|
86
|
|
|
68
|
|
|||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
372
|
|
|
$
|
126
|
|
|
$
|
86
|
|
|
|
General Partner
Interest (as a %
of total
partnership
interest)
|
|
Incentive
Distribution
Rights
(“IDRs”)
|
|
Limited
Partner Units
|
|||
|
ETP
|
0.9
|
%
|
|
100
|
%
|
|
50,226,967
|
|
|
Regency
|
1.6
|
%
|
|
100
|
%
|
|
26,266,791
|
|
|
•
|
the Parent Company;
|
|
•
|
our controlled subsidiaries, ETP and Regency (see description of their respective operations below under “Business Operations”);
|
|
•
|
Holdco, in which we own a
60%
interest and ETP owns the remaining
40%
, which includes the operations of Southern Union and Sunoco; and
|
|
•
|
ETP’s and Regency’s consolidated subsidiaries and our wholly-owned subsidiaries that own the general partner and IDR interests in ETP and Regency.
|
|
•
|
ETP's operations are conducted through the following subsidiaries:
|
|
•
|
ETC OLP, a Texas limited partnership engaged in midstream and intrastate transportation and storage natural gas operations. ETC OLP owns and operates, through its wholly and majority-owned subsidiaries, natural gas gathering systems, intrastate natural gas pipeline systems and gas processing plants and is engaged in the business of purchasing, gathering, transporting, processing, and marketing natural gas and NGLs in the states of Texas, Louisiana, New Mexico and West Virginia. Our intrastate transportation and storage operations primarily focus on transporting natural gas in Texas through our Oasis pipeline, ET Fuel System, East Texas pipeline and HPL System. Our midstream operations focus on the gathering, compression, treating, conditioning and processing of natural gas, primarily on or through our Southeast Texas System, Eagle Ford System, North Texas System and Northern Louisiana assets. ETC OLP also owns a
70%
interest in Lone Star.
|
|
•
|
ET Interstate, a Delaware limited liability company with revenues consisting primarily of fees earned from natural gas transportation services and operational gas sales. ET Interstate is the parent company of:
|
|
•
|
Transwestern, a Delaware limited liability company engaged in interstate transportation of natural gas. Transwestern’s revenues consist primarily of fees earned from natural gas transportation services and operational gas sales.
|
|
•
|
ETC FEP, a Delaware limited liability company that directly owns a
50%
interest in FEP, which owns 100% of the Fayetteville Express interstate natural gas pipeline.
|
|
•
|
ETC Tiger, a Delaware limited liability company engaged in interstate transportation of natural gas.
|
|
•
|
CrossCountry, a Delaware limited liability company that indirectly owns a
50%
interest in Citrus Corp., which owns 100% of the FGT interstate natural gas pipeline.
|
|
▪
|
ETC Compression, a Delaware limited liability company engaged in natural gas compression services and related equipment sales.
|
|
▪
|
Sunoco Logistics is a publicly traded Delaware limited partnership that owns and operates a logistics business, consisting of refined products and crude oil pipelines, terminalling and storage assets, and refined products and crude oil acquisition and marketing assets.
|
|
▪
|
Holdco is a Delaware limited liability company that is owned
40%
and
60%
by ETP and ETE, respectively. Holdco directly owns Southern Union and Sunoco. Pursuant to a stockholders agreement between ETE and ETP, ETP controls Holdco. As such, ETP consolidates Holdco (including Sunoco and Southern Union) in its financial statements which their operations are described as follows:
|
|
◦
|
Southern Union owns and operates assets in the regulated and unregulated natural gas industry and is primarily engaged in the gathering, processing, transportation, storage and distribution of natural gas in the United States.
|
|
◦
|
Sunoco owns and operates retail marketing assets, which sell gasoline and middle distillates at retail and operates convenience stores in
25
states, primarily on the east coast and in the midwest region of the United States.
|
|
•
|
Regency is a publicly traded partnership engaged in the gathering and processing, contract compression, treating and transportation of natural gas and the transportation, fractionation and storage of NGLs. Regency focuses on providing midstream services in some of the most prolific natural gas producing regions in the United States, including the Haynesville, Eagle Ford, Barnett, Fayetteville, Bone Spring, Avalon and Marcellus shales, as well as the Permian Delaware basin and the mid-continent region. Its assets are located in Texas, Louisiana, Arkansas, Pennsylvania, California, Mississippi, Alabama, West Virginia and the mid-continent region of the United States, which includes Kansas, Colorado and Oklahoma. Regency also holds a
30%
interest in Lone Star.
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Accounts receivable
|
$
|
267
|
|
|
$
|
6
|
|
|
$
|
92
|
|
|
Accounts receivable from related companies
|
(9
|
)
|
|
(24
|
)
|
|
(26
|
)
|
|||
|
Inventories
|
(258
|
)
|
|
51
|
|
|
15
|
|
|||
|
Exchanges receivable
|
14
|
|
|
1
|
|
|
1
|
|
|||
|
Other current assets
|
597
|
|
|
(51
|
)
|
|
33
|
|
|||
|
Other non-current assets, net
|
(129
|
)
|
|
7
|
|
|
6
|
|
|||
|
Accounts payable
|
(989
|
)
|
|
21
|
|
|
(67
|
)
|
|||
|
Accounts payable to related companies
|
92
|
|
|
6
|
|
|
(10
|
)
|
|||
|
Exchanges payable
|
—
|
|
|
2
|
|
|
(4
|
)
|
|||
|
Accrued and other current liabilities
|
(159
|
)
|
|
84
|
|
|
74
|
|
|||
|
Other non-current liabilities
|
26
|
|
|
—
|
|
|
—
|
|
|||
|
Price risk management assets and liabilities, net
|
(3
|
)
|
|
55
|
|
|
146
|
|
|||
|
Net change in operating assets and liabilities, net of effects of acquisitions, dispositions and deconsolidation
|
$
|
(551
|
)
|
|
$
|
158
|
|
|
$
|
260
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
NON-CASH INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Accrued capital expenditures
|
$
|
420
|
|
|
$
|
226
|
|
|
$
|
108
|
|
|
Net gain from subsidiary common unit transactions
|
$
|
80
|
|
|
$
|
153
|
|
|
$
|
352
|
|
|
AmeriGas limited partner interest received in Propane Contribution (see Note 4)
|
$
|
1,123
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
NON-CASH FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Issuance of common units in connection with Southern Union Merger (see Note 3)
|
$
|
2,354
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Long-term debt assumed and non-compete agreement notes payable issued from acquisitions
|
$
|
6,658
|
|
|
$
|
4
|
|
|
$
|
1,243
|
|
|
Subsidiary issuance of Common Units in connection with certain acquisitions
|
$
|
2,295
|
|
|
$
|
3
|
|
|
$
|
584
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION:
|
|
|
|
|
|
||||||
|
Cash paid for interest, net of interest capitalized
|
$
|
997
|
|
|
$
|
728
|
|
|
$
|
547
|
|
|
Cash paid for income taxes
|
$
|
23
|
|
|
$
|
27
|
|
|
$
|
9
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Natural gas and NGLs, excluding propane
|
$
|
338
|
|
|
$
|
146
|
|
|
Propane
|
—
|
|
|
87
|
|
||
|
Crude oil
|
418
|
|
|
—
|
|
||
|
Refined products
|
572
|
|
|
—
|
|
||
|
Appliances, parts and fittings and other
|
194
|
|
|
95
|
|
||
|
Total inventories
|
$
|
1,522
|
|
|
$
|
328
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Deposits paid to vendors
|
$
|
41
|
|
|
$
|
66
|
|
|
Prepaid and other
|
270
|
|
|
118
|
|
||
|
Total other current assets
|
$
|
311
|
|
|
$
|
184
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Land and improvements
|
$
|
553
|
|
|
$
|
137
|
|
|
Buildings and improvements (5 to 40 years)
|
587
|
|
|
279
|
|
||
|
Pipelines and equipment (5 to 83 years)
|
19,505
|
|
|
11,359
|
|
||
|
Natural gas and NGL storage facilities (5 to 46 years)
|
1,057
|
|
|
790
|
|
||
|
Bulk storage, equipment and facilities (5 to 83 years)
|
1,745
|
|
|
977
|
|
||
|
Tanks and other equipment (10 to 40 years)
|
1,194
|
|
|
644
|
|
||
|
Retail equipment (3 to 99 years)
|
258
|
|
|
—
|
|
||
|
Vehicles (3 to 25 years)
|
96
|
|
|
231
|
|
||
|
Right of way (20 to 83 years)
|
2,134
|
|
|
793
|
|
||
|
Furniture and fixtures (3 to 12 years)
|
50
|
|
|
48
|
|
||
|
Linepack
|
118
|
|
|
59
|
|
||
|
Pad gas
|
58
|
|
|
58
|
|
||
|
Other (2 to 19 years)
|
1,060
|
|
|
234
|
|
||
|
Construction work-in-process
|
1,973
|
|
|
921
|
|
||
|
|
30,388
|
|
|
16,530
|
|
||
|
Less - Accumulated depreciation
|
(2,104
|
)
|
|
(1,971
|
)
|
||
|
Property, plant and equipment, net
|
$
|
28,284
|
|
|
$
|
14,559
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Depreciation expense
(1)
|
$
|
801
|
|
|
$
|
531
|
|
|
$
|
370
|
|
|
Capitalized interest, excluding AFUDC
|
$
|
99
|
|
|
$
|
13
|
|
|
$
|
4
|
|
|
(1)
|
Depreciation expense amounts have been adjusted by
$26 million
and
$25 million
for the years ended December 31,
2011
and
2010
, respectively, to present Canyon's operations as discontinued operations.
|
|
|
Balance, December 31, 2010
|
|
Goodwill acquired
|
|
Balance, December 31, 2011
|
|
Goodwill acquired
|
|
Disposal of Goodwill
(1)
|
|
Balance, December 31, 2012
|
||||||||||||
|
ETP Intrastate Transportation and Storage
|
$
|
10
|
|
|
$
|
—
|
|
|
$
|
10
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
10
|
|
|
|
ETP Interstate Transportation and Storage
|
99
|
|
|
—
|
|
|
99
|
|
|
1,785
|
|
|
—
|
|
|
1,884
|
|
||||||
|
ETP Midstream
|
50
|
|
|
—
|
|
|
50
|
|
|
338
|
|
|
—
|
|
|
388
|
|
||||||
|
ETP NGL Transportation and Services
|
—
|
|
|
432
|
|
|
432
|
|
|
—
|
|
|
—
|
|
|
432
|
|
||||||
|
ETP Retail Marketing
|
—
|
|
|
—
|
|
|
—
|
|
|
1,272
|
|
|
—
|
|
|
1,272
|
|
||||||
|
Investment in Sunoco Logistics
|
—
|
|
|
—
|
|
|
—
|
|
|
1,368
|
|
|
—
|
|
|
1,368
|
|
||||||
|
Investment in Regency
|
790
|
|
|
—
|
|
|
790
|
|
|
—
|
|
|
—
|
|
|
790
|
|
||||||
|
Corporate and Other
|
652
|
|
|
6
|
|
|
658
|
|
|
384
|
|
|
(752
|
)
|
|
290
|
|
||||||
|
Total
|
$
|
1,601
|
|
|
$
|
438
|
|
|
$
|
2,039
|
|
|
$
|
5,147
|
|
|
$
|
(752
|
)
|
|
$
|
6,434
|
|
|
|
December 31, 2012
|
|
December 31, 2011
|
||||||||||||
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
||||||||
|
Amortizable intangible assets:
|
|
|
|
|
|
|
|
||||||||
|
Customer relationships, contracts and agreements (3 to 46 years)
|
$
|
2,032
|
|
|
$
|
(150
|
)
|
|
$
|
1,059
|
|
|
$
|
(135
|
)
|
|
Trade names (20 years)
|
66
|
|
|
(8
|
)
|
|
66
|
|
|
(5
|
)
|
||||
|
Noncompete agreements (3 to 15 years)
|
—
|
|
|
—
|
|
|
15
|
|
|
(8
|
)
|
||||
|
Patents (9 years)
|
48
|
|
|
(1
|
)
|
|
1
|
|
|
—
|
|
||||
|
Other (10 to 15 years)
|
4
|
|
|
(1
|
)
|
|
1
|
|
|
(1
|
)
|
||||
|
Total amortizable intangible assets
|
2,150
|
|
|
(160
|
)
|
|
1,142
|
|
|
(149
|
)
|
||||
|
Non-amortizable intangible assets:
|
|
|
|
|
|
|
|
||||||||
|
Trademarks
|
301
|
|
|
—
|
|
|
79
|
|
|
—
|
|
||||
|
Total intangible assets
|
$
|
2,451
|
|
|
$
|
(160
|
)
|
|
$
|
1,221
|
|
|
$
|
(149
|
)
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Reported in depreciation and amortization
|
$
|
70
|
|
|
$
|
55
|
|
|
$
|
36
|
|
|
Years Ending December 31:
|
|
||
|
2013
|
$
|
116
|
|
|
2014
|
115
|
|
|
|
2015
|
115
|
|
|
|
2016
|
115
|
|
|
|
2017
|
115
|
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Unamortized financing costs (3 to 30 years)
|
$
|
152
|
|
|
$
|
132
|
|
|
Regulatory assets
|
93
|
|
|
89
|
|
||
|
Deferred charges
|
140
|
|
|
—
|
|
||
|
Other
|
148
|
|
|
28
|
|
||
|
Total other non-current assets, net
|
$
|
533
|
|
|
$
|
249
|
|
|
Southern Union
|
$
|
46
|
|
|
Sunoco
|
53
|
|
|
|
Sunoco Logistics
|
41
|
|
|
|
|
$
|
140
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Interest payable
|
$
|
334
|
|
|
$
|
204
|
|
|
Customer advances and deposits
|
61
|
|
|
101
|
|
||
|
Accrued capital expenditures
|
427
|
|
|
229
|
|
||
|
Accrued wages and benefits
|
250
|
|
|
80
|
|
||
|
Taxes payable other than income taxes
|
208
|
|
|
79
|
|
||
|
Income taxes payable
|
41
|
|
|
15
|
|
||
|
Deferred income taxes
|
130
|
|
|
—
|
|
||
|
Other
|
303
|
|
|
56
|
|
||
|
Total accrued and other current liabilities
|
$
|
1,754
|
|
|
$
|
764
|
|
|
|
Fair Value Measurements at
December 31, 2012 |
||||||||||||||
|
|
Fair Value
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate derivatives
|
$
|
55
|
|
|
$
|
—
|
|
|
$
|
55
|
|
|
$
|
—
|
|
|
Commodity derivatives:
|
|
|
|
|
|
|
|
||||||||
|
Condensate — Forward Swaps
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
Natural Gas:
|
|
|
|
|
|
|
|
||||||||
|
Basis Swaps IFERC/NYMEX
|
11
|
|
|
11
|
|
|
—
|
|
|
—
|
|
||||
|
Swing Swaps IFERC
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Fixed Swaps/Futures
|
98
|
|
|
94
|
|
|
4
|
|
|
—
|
|
||||
|
Options — Calls
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
|
Options — Puts
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Forward Physical Contracts
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
NGLs:
|
|
|
|
|
|
|
|
||||||||
|
Swaps
|
2
|
|
|
1
|
|
|
1
|
|
|
—
|
|
||||
|
Power:
|
|
|
|
|
|
|
|
||||||||
|
Forwards
|
27
|
|
|
—
|
|
|
27
|
|
|
—
|
|
||||
|
Futures
|
1
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
|
Options — Calls
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
Refined Products
|
5
|
|
|
1
|
|
|
4
|
|
|
—
|
|
||||
|
Total commodity derivatives
|
156
|
|
|
108
|
|
|
48
|
|
|
—
|
|
||||
|
Total Assets
|
$
|
211
|
|
|
$
|
108
|
|
|
$
|
103
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate derivatives
|
$
|
(235
|
)
|
|
$
|
—
|
|
|
$
|
(235
|
)
|
|
$
|
—
|
|
|
Preferred Units
|
(331
|
)
|
|
—
|
|
|
—
|
|
|
(331
|
)
|
||||
|
Embedded derivatives in the Regency Preferred Units
|
(25
|
)
|
|
—
|
|
|
—
|
|
|
(25
|
)
|
||||
|
Commodity derivatives:
|
|
|
|
|
|
|
|
||||||||
|
Natural Gas:
|
|
|
|
|
|
|
|
||||||||
|
Basis Swaps IFERC/NYMEX
|
(18
|
)
|
|
(18
|
)
|
|
—
|
|
|
—
|
|
||||
|
Swing Swaps IFERC
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
||||
|
Fixed Swaps/Futures
|
(103
|
)
|
|
(94
|
)
|
|
(9
|
)
|
|
—
|
|
||||
|
Options — Calls
|
(3
|
)
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
||||
|
Options — Puts
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
NGLs — Swaps
|
(4
|
)
|
|
(3
|
)
|
|
(1
|
)
|
|
—
|
|
||||
|
Power:
|
|
|
|
|
|
|
|
||||||||
|
Forwards
|
(27
|
)
|
|
—
|
|
|
(27
|
)
|
|
—
|
|
||||
|
Futures
|
(2
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
||||
|
Refined Products
|
(8
|
)
|
|
(1
|
)
|
|
(7
|
)
|
|
—
|
|
||||
|
Total commodity derivatives
|
(168
|
)
|
|
(118
|
)
|
|
(50
|
)
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
(759
|
)
|
|
$
|
(118
|
)
|
|
$
|
(285
|
)
|
|
$
|
(356
|
)
|
|
|
Fair Value Measurements at
December 31, 2011 Using |
||||||||||||||
|
|
Fair Value
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities (included in other current assets)
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest rate derivatives
|
36
|
|
|
—
|
|
|
36
|
|
|
—
|
|
||||
|
Commodity derivatives:
|
|
|
|
|
|
|
|
||||||||
|
Condensate — Forward Swaps
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Natural Gas:
|
|
|
|
|
|
|
|
||||||||
|
Basis Swaps IFERC/NYMEX
|
63
|
|
|
63
|
|
|
—
|
|
|
—
|
|
||||
|
Swing Swaps IFERC
|
15
|
|
|
2
|
|
|
13
|
|
|
—
|
|
||||
|
Fixed Swaps/Futures
|
219
|
|
|
215
|
|
|
4
|
|
|
—
|
|
||||
|
Options — Puts
|
6
|
|
|
—
|
|
|
6
|
|
|
—
|
|
||||
|
Forward Physical Swaps
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Total commodity derivatives
|
305
|
|
|
280
|
|
|
25
|
|
|
—
|
|
||||
|
Total Assets
|
$
|
342
|
|
|
$
|
281
|
|
|
$
|
61
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate derivatives
|
$
|
(117
|
)
|
|
$
|
—
|
|
|
$
|
(117
|
)
|
|
$
|
—
|
|
|
Series A Convertible Preferred Units
|
(323
|
)
|
|
—
|
|
|
—
|
|
|
(323
|
)
|
||||
|
Embedded derivatives in the Regency Preferred Units
|
(39
|
)
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
||||
|
Commodity derivatives:
|
|
|
|
|
|
|
|
||||||||
|
Condensate — Forward Swaps
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
||||
|
Natural Gas:
|
|
|
|
|
|
|
|
||||||||
|
Basis Swaps IFERC/NYMEX
|
(82
|
)
|
|
(82
|
)
|
|
—
|
|
|
—
|
|
||||
|
Swing Swaps IFERC
|
(16
|
)
|
|
(3
|
)
|
|
(13
|
)
|
|
—
|
|
||||
|
Fixed Swaps/Futures
|
(148
|
)
|
|
(148
|
)
|
|
—
|
|
|
—
|
|
||||
|
Forward Physical Swaps
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
||||
|
NGLs — Forward Swaps
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
||||
|
Propane — Forward Swaps
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
||||
|
Total commodity derivatives
|
(262
|
)
|
|
(233
|
)
|
|
(29
|
)
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
(741
|
)
|
|
$
|
(233
|
)
|
|
$
|
(146
|
)
|
|
$
|
(362
|
)
|
|
|
Unobservable Input
|
|
December 31, 2012
|
|
|
Preferred Units
|
Assumed Yield
|
|
6.11
|
%
|
|
Embedded derivatives in the Regency Preferred Units
|
Credit Spread
|
|
6.49
|
%
|
|
|
Volatility
|
|
21.38
|
%
|
|
Balance, December 31, 2011
|
$
|
(362
|
)
|
|
Net unrealized gains included in other income (expense)
|
6
|
|
|
|
Balance, December 31, 2012
|
$
|
(356
|
)
|
|
|
|
|
Sunoco
(1)
|
|
Southern Union
(2)
|
||||
|
Total current assets
|
|
|
$
|
7,312
|
|
|
$
|
556
|
|
|
Property, plant and equipment
|
|
|
6,686
|
|
|
6,242
|
|
||
|
Goodwill
|
|
|
2,641
|
|
|
2,497
|
|
||
|
Intangible assets
|
|
|
1,361
|
|
|
55
|
|
||
|
Investments in unconsolidated affiliates
|
|
|
240
|
|
|
2,023
|
|
||
|
Note receivable
|
|
|
821
|
|
|
—
|
|
||
|
Other assets
|
|
|
128
|
|
|
163
|
|
||
|
|
|
|
19,189
|
|
|
11,536
|
|
||
|
|
|
|
|
|
|
||||
|
Current liabilities
|
|
|
4,424
|
|
|
1,348
|
|
||
|
Long-term debt obligations, including current maturities
|
|
|
2,879
|
|
|
3,120
|
|
||
|
Deferred income taxes
|
|
|
1,762
|
|
|
1,419
|
|
||
|
Other non-current liabilities
|
|
|
769
|
|
|
284
|
|
||
|
Noncontrolling interest
|
|
|
3,580
|
|
|
—
|
|
||
|
|
|
|
13,414
|
|
|
6,171
|
|
||
|
Total consideration
|
|
|
5,775
|
|
|
5,365
|
|
||
|
Cash received
|
|
|
2,714
|
|
|
37
|
|
||
|
Total consideration, net of cash received
|
|
|
$
|
3,061
|
|
|
$
|
5,328
|
|
|
Revenue from discontinued operations
|
$
|
324
|
|
|
Net loss of discontinued operations, excluding effect of taxes and overhead allocations
|
43
|
|
|
|
•
|
acquired the general partner interest and IDRs in Regency in exchange for
3,000,000
Preferred Units having an aggregate liquidation preference of
$300 million
;
|
|
•
|
acquired from ETP an indirect
49.9%
interest in Midcontinent Express Pipeline LLC (“MEP”), ETP’s joint venture with Kinder Morgan Energy Partners, L.P. (“KMP”) to operate the Midcontinent Express Pipeline, and an option to acquire an additional
0.1%
interest in MEP in exchange for the redemption by ETP of approximately
12 million
ETP Common Units we previously owned; and
|
|
•
|
acquired
26 million
Regency Common Units in exchange for our contribution of all of our interests in MEP, including the option to acquire an additional
0.1%
interest, to Regency.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Revenues
|
$
|
40,398
|
|
|
$
|
37,560
|
|
|
$
|
7,407
|
|
|
Net income
|
868
|
|
|
865
|
|
|
358
|
|
|||
|
Net income attributable to partners
|
866
|
|
|
863
|
|
|
228
|
|
|||
|
Basic net income (loss) per Limited Partner unit
|
$
|
3.09
|
|
|
$
|
3.08
|
|
|
$
|
1.02
|
|
|
Diluted net income (loss) per Limited Partner unit
|
$
|
3.09
|
|
|
$
|
3.08
|
|
|
$
|
1.02
|
|
|
•
|
include the results of Lone Star beginning January 1, 2010 and Southern Union and Sunoco beginning January 1, 2011;
|
|
•
|
include the incremental expenses associated with the fair value adjustments recorded as a result of applying the acquisition method of accounting; and
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Current assets
|
$
|
945
|
|
|
$
|
893
|
|
|
Property, plant and equipment, net
|
10,979
|
|
|
10,393
|
|
||
|
Other assets
|
2,677
|
|
|
962
|
|
||
|
Total assets
|
$
|
14,601
|
|
|
$
|
12,248
|
|
|
Current liabilities
|
$
|
1,662
|
|
|
$
|
1,548
|
|
|
Non-current liabilities
|
7,024
|
|
|
5,778
|
|
||
|
Equity
|
5,915
|
|
|
4,922
|
|
||
|
Total liabilities and equity
|
$
|
14,601
|
|
|
$
|
12,248
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Revenue
|
$
|
4,492
|
|
|
$
|
3,784
|
|
|
$
|
3,287
|
|
|
Operating income
|
863
|
|
|
928
|
|
|
716
|
|
|||
|
Net income
|
491
|
|
|
536
|
|
|
506
|
|
|||
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Income from continuing operations
|
$
|
1,383
|
|
|
$
|
531
|
|
|
$
|
345
|
|
|
Less: Income from continuing operations attributable to noncontrolling interest
|
1,070
|
|
|
221
|
|
|
149
|
|
|||
|
Income from continuing operations, net of noncontrolling interest
|
313
|
|
|
310
|
|
|
196
|
|
|||
|
Less: General Partner’s interest in income from continuing operations
|
1
|
|
|
1
|
|
|
1
|
|
|||
|
Income from continuing operations available to Limited Partners
|
$
|
312
|
|
|
$
|
309
|
|
|
$
|
195
|
|
|
Basic Income from Continuing Operations per Limited Partner Unit:
|
|
|
|
|
|
||||||
|
Weighted average limited partner units
|
266,722,030
|
|
|
222,968,261
|
|
|
222,941,156
|
|
|||
|
Basic income from continuing operations per Limited Partner unit
|
$
|
1.17
|
|
|
$
|
1.39
|
|
|
$
|
0.87
|
|
|
Basic loss from discontinued operations per Limited Partner unit
|
$
|
(0.04
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
Diluted Income from Continuing Operations per Limited Partner Unit:
|
|
|
|
|
|
||||||
|
Income from continuing operations available to Limited Partners
|
$
|
312
|
|
|
$
|
309
|
|
|
$
|
195
|
|
|
Dilutive effect of equity-based compensation of subsidiaries
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Diluted income from continuing operations available to Limited Partners
|
311
|
|
|
308
|
|
|
195
|
|
|||
|
Weighted average limited partner units
|
266,722,030
|
|
|
222,968,261
|
|
|
222,941,156
|
|
|||
|
Diluted income from continuing operations per Limited Partner unit
|
$
|
1.17
|
|
|
$
|
1.38
|
|
|
$
|
0.87
|
|
|
Diluted loss from discontinued operations per Limited Partner unit
|
$
|
(0.04
|
)
|
|
$
|
—
|
|
|
$
|
(0.01
|
)
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Parent Company Indebtedness:
|
|
|
|
||||
|
ETE Senior Notes, due October 15, 2020
|
$
|
1,800
|
|
|
$
|
1,800
|
|
|
ETE Senior Secured Term Loan, due March 26, 2017
|
2,000
|
|
|
—
|
|
||
|
ETE Senior Secured Revolving Credit Facility
|
60
|
|
|
72
|
|
||
|
Other
|
19
|
|
|
1
|
|
||
|
Unamortized premiums, discounts and fair value adjustments, net
|
(34
|
)
|
|
(1
|
)
|
||
|
|
3,845
|
|
|
1,872
|
|
||
|
Subsidiary Indebtedness:
|
|
|
|
||||
|
ETP Debt
|
|
|
|
||||
|
5.65% Senior Notes due August 1, 2012
|
—
|
|
|
400
|
|
||
|
6.0% Senior Notes due July 1, 2013
|
350
|
|
|
350
|
|
||
|
8.5% Senior Notes due April 15, 2014
|
292
|
|
|
350
|
|
||
|
5.95% Senior Notes due February 1, 2015
|
750
|
|
|
750
|
|
||
|
6.125% Senior Notes due February 15, 2017
|
400
|
|
|
400
|
|
||
|
6.7% Senior Notes due July 1, 2018
|
600
|
|
|
600
|
|
||
|
9.7% Senior Notes due March 15, 2019
|
400
|
|
|
600
|
|
||
|
9.0% Senior Notes due April 15, 2019
|
450
|
|
|
650
|
|
||
|
4.65% Senior Notes due June 1, 2021
|
800
|
|
|
800
|
|
||
|
5.20% Senior Notes due February 1, 2022
|
1,000
|
|
|
—
|
|
||
|
6.625% Senior Notes due October 15, 2036
|
400
|
|
|
400
|
|
||
|
7.5% Senior Notes due July 1, 2038
|
550
|
|
|
550
|
|
||
|
6.05% Senior Notes due June 1, 2041
|
700
|
|
|
700
|
|
||
|
6.5% Senior Notes due February 1, 2042
|
1,000
|
|
|
—
|
|
||
|
ETP $2.5 billion Revolving Credit Facility due October 27, 2016
|
1,395
|
|
|
314
|
|
||
|
Other
|
—
|
|
|
81
|
|
||
|
Unamortized premiums, discounts and fair value adjustments, net
|
(14
|
)
|
|
(2
|
)
|
||
|
|
9,073
|
|
|
6,943
|
|
||
|
Panhandle Debt
|
|
|
|
||||
|
6.05% Senior Notes due August 15, 2013
|
250
|
|
|
—
|
|
||
|
6.2% Senior Notes due November 1, 2017
|
300
|
|
|
—
|
|
||
|
7.0% Senior Notes due June 15, 2018
|
400
|
|
|
—
|
|
||
|
8.125% Senior Notes due June 1, 2019
|
150
|
|
|
—
|
|
||
|
7.0% Senior Notes due July 15, 2029
|
66
|
|
|
—
|
|
||
|
Term Loan due February 23, 2015
|
455
|
|
|
—
|
|
||
|
Unamortized premiums, discounts and fair value adjustments, net
|
136
|
|
|
—
|
|
||
|
|
1,757
|
|
|
—
|
|
||
|
Regency Debt
|
|
|
|
||||
|
9.375% Senior Notes due June 1, 2016
|
162
|
|
|
250
|
|
||
|
6.875% Senior Notes due December 1, 2018
|
600
|
|
|
600
|
|
||
|
6.5% Senior Notes due July 15, 2021
|
500
|
|
|
500
|
|
||
|
5.5% Senior Notes due April 15, 2023
|
700
|
|
|
—
|
|
||
|
Regency Revolving Credit Facility
|
192
|
|
|
332
|
|
||
|
Unamortized premiums, discounts and fair value adjustments, net
|
3
|
|
|
5
|
|
||
|
|
2,157
|
|
|
1,687
|
|
||
|
Southern Union Debt
|
|
|
|
||||
|
7.6% Senior Notes due February 1, 2024
|
360
|
|
|
—
|
|
||
|
8.25% Senior Notes due November 14, 2029
|
300
|
|
|
—
|
|
||
|
7.2% Junior Subordinated Notes due November 1, 2066
|
600
|
|
|
—
|
|
||
|
Southern Union Revolving Credit Facility
|
210
|
|
|
—
|
|
||
|
Other
|
7
|
|
|
—
|
|
||
|
Unamortized premiums, discounts and fair value adjustments, net
|
49
|
|
|
—
|
|
||
|
|
1,526
|
|
|
—
|
|
||
|
Sunoco Debt
|
|
|
|
||||
|
4.875% Senior Notes due October 15, 2014
|
250
|
|
|
—
|
|
||
|
9.625% Senior Notes due April 15, 2015
|
250
|
|
|
—
|
|
||
|
5.75% Senior Notes due January 15, 2017
|
400
|
|
|
—
|
|
||
|
9.00% Debentures due November 1, 2024
|
65
|
|
|
—
|
|
||
|
Other
|
25
|
|
|
—
|
|
||
|
Unamortized premiums, discounts and fair value adjustments, net
|
104
|
|
|
—
|
|
||
|
|
1,094
|
|
|
—
|
|
||
|
Sunoco Logistics Debt
|
|
|
|
||||
|
8.75% Senior Notes due February 15, 2014
|
175
|
|
|
—
|
|
||
|
6.125% Senior Notes due May 15, 2016
|
175
|
|
|
—
|
|
||
|
5.50% Senior Notes due February 15, 2020
|
250
|
|
|
—
|
|
||
|
4.65% Senior Notes due February 15, 2022
|
300
|
|
|
—
|
|
||
|
6.85% Senior Notes due February 15, 2040
|
250
|
|
|
—
|
|
||
|
6.10% Senior Notes due February 15, 2042
|
300
|
|
|
—
|
|
||
|
Sunoco Logistics $200 million Revolving Credit Facility due August 21, 2013
|
26
|
|
|
—
|
|
||
|
Sunoco Logistics $35 million Revolving Credit Facility due April 30, 2015
|
20
|
|
|
—
|
|
||
|
Sunoco Logistics $350 million Revolving Credit Facility due August 22, 2016
|
93
|
|
|
—
|
|
||
|
Unamortized premiums, discounts and fair value adjustments, net
|
143
|
|
|
—
|
|
||
|
|
1,732
|
|
|
—
|
|
||
|
Transwestern Debt
|
|
|
|
||||
|
5.39% Senior Notes due November 17, 2014
|
88
|
|
|
88
|
|
||
|
5.54% Senior Notes due November 17, 2016
|
125
|
|
|
125
|
|
||
|
5.64% Senior Notes due May 24, 2017
|
82
|
|
|
82
|
|
||
|
5.36% Senior Notes due December 9, 2020
|
175
|
|
|
175
|
|
||
|
5.89% Senior Notes due May 24, 2022
|
150
|
|
|
150
|
|
||
|
5.66% Senior Notes due December 9, 2024
|
175
|
|
|
175
|
|
||
|
6.16% Senior Notes due May 24, 2037
|
75
|
|
|
75
|
|
||
|
Unamortized premiums, discounts and fair value adjustments, net
|
(1
|
)
|
|
(1
|
)
|
||
|
|
869
|
|
|
869
|
|
||
|
|
22,053
|
|
|
11,371
|
|
||
|
Current maturities
|
(613
|
)
|
|
(424
|
)
|
||
|
|
$
|
21,440
|
|
|
$
|
10,947
|
|
|
2013
|
$
|
613
|
|
|
2014
|
1,003
|
|
|
|
2015
|
1,540
|
|
|
|
2016
|
2,073
|
|
|
|
2017
|
3,184
|
|
|
|
Thereafter
|
13,254
|
|
|
|
Total
|
$
|
21,667
|
|
|
•
|
Maximum Leverage Ratio – Consolidated Funded Debt of the Parent Company (as defined) to Consolidated EBITDA (as defined in the agreements) of the Parent Company of not more than
4.5
to
1
, with a permitted increase to
5
to
1
during a specified acquisition period extending for two fiscal quarters following the close of a specified acquisition;
|
|
•
|
Maximum Consolidated Leverage Ratio – Consolidated Funded Debt of the Parent Company, ETP and Regency to Consolidated EBITDA of ETP and Regency of not more than
5.5
to
1
;
|
|
•
|
Fixed Charge Coverage Ratio of not less than
3
to
1
; and
|
|
•
|
Value to Loan Ratio of not less than
2
to
1
.
|
|
•
|
incur indebtedness;
|
|
•
|
grant liens;
|
|
•
|
enter into mergers;
|
|
•
|
dispose of assets;
|
|
•
|
make certain investments;
|
|
•
|
make Distributions (as defined in such credit agreement) during certain Defaults (as defined in such credit agreement) and during any Event of Default (as defined in such credit agreement);
|
|
•
|
engage in business substantially different in nature than the business currently conducted by ETP and its subsidiaries;
|
|
•
|
engage in transactions with affiliates; and
|
|
•
|
enter into restrictive agreements.
|
|
•
|
incur additional indebtedness;
|
|
•
|
pay distributions on, or repurchase or redeem equity interests;
|
|
•
|
make certain investments;
|
|
•
|
incur liens;
|
|
•
|
enter into certain types of transactions with affiliates; and
|
|
•
|
sell assets, consolidate or merge with or into other companies.
|
|
•
|
Regency’s consolidated EBITDA ratio for any preceding four fiscal quarter period, as defined in the credit agreement governing the Regency Credit Facility, must not exceed
5.25
to
1
.
|
|
•
|
Regency’s consolidated EBITDA to consolidated interest expense, as defined in the credit agreement governing the Regency Credit Facility, must be greater than
2.75
to
1
.
|
|
•
|
Regency’s consolidated senior secured leverage ratio for any preceding four fiscal quarter period, as defined in the credit agreement governing the Regency Credit Facility, must not exceed
3
to
1
.
|
|
•
|
incur indebtedness;
|
|
•
|
grant liens;
|
|
•
|
enter into sale and leaseback transactions;
|
|
•
|
make certain investments, loans and advances;
|
|
•
|
dissolve or enter into a merger or consolidation;
|
|
•
|
enter into asset sales or make acquisitions;
|
|
•
|
enter into transactions with affiliates;
|
|
•
|
prepay other indebtedness or amend organizational documents or transaction documents (as defined in the credit agreement governing the Regency Credit Facility);
|
|
•
|
issue capital stock or create subsidiaries; or
|
|
•
|
engage in any business other than those businesses in which it was engaged at the time of the effectiveness of the Regency Credit Facility or reasonable extensions thereof.
|
|
•
|
Under the Southern Union Credit Facility, the ratio of consolidated funded debt to consolidated earnings before interest, taxes, depreciation and amortization, as defined therein, cannot exceed
5.25
times through December 31, 2012 and
5.00 times
thereafter;
|
|
•
|
Under the Southern Union Credit Facility, in the event Southern Union's credit rating falls below investment grade, the ratio of consolidated earnings before interest, taxes, depreciation and amortization to consolidated interest expense, as defined therein, cannot be less than
2.00
times;
|
|
•
|
Under LNG Holding's
$455 million
term loan, the ratio of consolidated funded debt to consolidated earnings before interest, taxes, depreciation and amortization, as defined therein, for Panhandle cannot exceed
5.00
times.
|
|
|
Regency
Preferred
Units
|
|
Amount
|
|||
|
Balance, December 31, 2011
|
4,371,586
|
|
|
$
|
71
|
|
|
Accretion to redemption value
|
—
|
|
|
2
|
|
|
|
Balance, December 31, 2012
|
4,371,586
|
|
|
$
|
73
|
|
|
|
Years Ended December 31,
|
|||||||
|
|
2012
|
|
2011
|
|
2010
|
|||
|
Number of Common Units, beginning of period
|
222,972,708
|
|
|
222,941,172
|
|
|
222,898,248
|
|
|
Issuance of restricted Common Units under long-term incentive plan
|
740
|
|
|
31,536
|
|
|
42,924
|
|
|
Issuance of common units in connection with Southern Union Merger (See Note 3)
|
56,982,160
|
|
|
—
|
|
|
—
|
|
|
Number of Common Units, end of period
|
279,955,608
|
|
|
222,972,708
|
|
|
222,941,172
|
|
|
Date
|
|
Number of
ETP Common
Units
(1)
|
|
Price per ETP
Unit
|
|
Net Proceeds
|
|
Use of
Proceeds
|
|||||
|
January 2010
|
|
9,775,000
|
|
|
$
|
44.72
|
|
|
$
|
424
|
|
|
(2)(3)
|
|
August 2010
|
|
10,925,000
|
|
|
46.22
|
|
|
489
|
|
|
(2)(3)
|
||
|
April 2011
|
|
14,202,500
|
|
|
50.52
|
|
|
695
|
|
|
(3)
|
||
|
November 2011
|
|
15,237,500
|
|
|
44.67
|
|
|
660
|
|
|
(2)(3)
|
||
|
July 2012
|
|
15,525,000
|
|
|
44.57
|
|
|
671
|
|
|
(2)(3)
|
||
|
(1)
|
Number of Common Units includes the exercise of the overallotment options by the underwriters.
|
|
(2)
|
Proceeds were used to repay amounts outstanding under the ETP Credit Facility.
|
|
(3)
|
Proceeds were used to fund capital expenditures and capital contributions to joint ventures, as well as for general partnership purposes.
|
|
Date
|
|
Number of
Regency Common
Units
(1)
|
|
Price per
Regency Unit
|
|
Net Proceeds
|
|
Use of
Proceeds
|
|||||
|
August 2010
|
|
17,537,500
|
|
|
$
|
23.80
|
|
|
$
|
400
|
|
|
(2)
|
|
May 2011
|
|
8,500,001
|
|
|
(4
|
)
|
|
204
|
|
|
(3)
|
||
|
October 2011
|
|
11,500,000
|
|
|
20.92
|
|
|
232
|
|
|
(2)
|
||
|
March 2012
|
|
12,650,000
|
|
|
24.47
|
|
|
297
|
|
|
(2)(3)
|
||
|
(1)
|
Number of Common Units includes the exercise of the overallotment options by the underwriters.
|
|
(2)
|
Proceeds were used to repay amounts outstanding under the Regency Credit Facility.
|
|
(3)
|
Proceeds were used to fund capital expenditures and capital contributions to joint ventures, as well as for general partnership purposes.
|
|
(4)
|
Regency Units were issued in a private placement.
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Distribution per
ETE Common Unit
|
||
|
September 30, 2012
|
|
November 6, 2012
|
|
November 16, 2012
|
|
$
|
0.6250
|
|
|
June 30, 2012
|
|
August 6, 2012
|
|
August 17, 2012
|
|
0.6250
|
|
|
|
March 31, 2012
|
|
May 4, 2012
|
|
May 18, 2012
|
|
0.6250
|
|
|
|
December 31, 2011
|
|
February 7, 2012
|
|
February 17, 2012
|
|
0.6250
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2011
|
|
November 4, 2011
|
|
November 18, 2011
|
|
$
|
0.6250
|
|
|
June 30, 2011
|
|
August 5, 2011
|
|
August 19, 2011
|
|
0.6250
|
|
|
|
March 31, 2011
|
|
May 6, 2011
|
|
May 19, 2011
|
|
0.5600
|
|
|
|
December 31, 2010
|
|
February 7, 2011
|
|
February 18, 2011
|
|
0.5400
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2010
|
|
November 8, 2010
|
|
November 19, 2010
|
|
$
|
0.5400
|
|
|
June 30, 2010
|
|
August 9, 2010
|
|
August 19, 2010
|
|
0.5400
|
|
|
|
March 31, 2010
|
|
May 7, 2010
|
|
May 19, 2010
|
|
0.5400
|
|
|
|
December 31, 2009
|
|
February 8, 2010
|
|
February 19, 2010
|
|
0.5400
|
|
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Distribution per
ETP Common Unit
|
||
|
September 30, 2012
|
|
November 6, 2012
|
|
November 14, 2012
|
|
$
|
0.89375
|
|
|
June 30, 2012
|
|
August 6, 2012
|
|
August 14, 2012
|
|
0.89375
|
|
|
|
March 31, 2012
|
|
May 4, 2012
|
|
May 15, 2012
|
|
0.89375
|
|
|
|
December 31, 2011
|
|
February 7, 2012
|
|
February 14, 2012
|
|
0.89375
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2011
|
|
November 4, 2011
|
|
November 14, 2011
|
|
$
|
0.89375
|
|
|
June 30, 2011
|
|
August 5, 2011
|
|
August 15, 2011
|
|
0.89375
|
|
|
|
March 31, 2011
|
|
May 6, 2011
|
|
May 16, 2011
|
|
0.89375
|
|
|
|
December 31, 2010
|
|
February 7, 2011
|
|
February 14, 2011
|
|
0.89375
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2010
|
|
November 8, 2010
|
|
November 15, 2010
|
|
$
|
0.89375
|
|
|
June 30, 2010
|
|
August 9, 2010
|
|
August 16, 2010
|
|
0.89375
|
|
|
|
March 31, 2010
|
|
May 7, 2010
|
|
May 17, 2010
|
|
0.89375
|
|
|
|
December 31, 2009
|
|
February 8, 2010
|
|
February 15, 2010
|
|
0.89375
|
|
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Distribution per
Regency Common
Unit
|
||
|
September 30, 2012
|
|
November 6, 2012
|
|
November 14, 2012
|
|
$
|
0.460
|
|
|
June 30, 2012
|
|
August 6, 2012
|
|
August 14, 2012
|
|
0.460
|
|
|
|
March 31, 2012
|
|
May 7, 2012
|
|
May 14, 2012
|
|
0.460
|
|
|
|
December 31, 2011
|
|
February 6, 2012
|
|
February 13, 2012
|
|
0.460
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2011
|
|
November 7, 2011
|
|
November 14, 2011
|
|
$
|
0.455
|
|
|
June 30, 2011
|
|
August 5, 2011
|
|
August 12, 2011
|
|
0.450
|
|
|
|
March 31, 2011
|
|
May 6, 2011
|
|
May 13, 2011
|
|
0.445
|
|
|
|
December 31, 2010
|
|
February 7, 2011
|
|
February 14, 2011
|
|
0.445
|
|
|
|
|
|
|
|
|
|
|
||
|
September 30, 2010
|
|
November 5, 2010
|
|
November 12, 2010
|
|
$
|
0.445
|
|
|
June 30, 2010
|
|
August 6, 2010
|
|
August 13, 2010
|
|
0.445
|
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Net gains (losses) on commodity related hedges
|
$
|
(3
|
)
|
|
$
|
2
|
|
|
Actuarial loss related to pensions and other postretirement benefits
|
(10
|
)
|
|
—
|
|
||
|
Equity investments, net
|
(9
|
)
|
|
—
|
|
||
|
Subtotal
|
(22
|
)
|
|
2
|
|
||
|
Amounts attributable to noncontrolling interest
|
10
|
|
|
(1
|
)
|
||
|
Total AOCI included in partners’ capital, net of tax
|
$
|
(12
|
)
|
|
$
|
1
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Net gains on commodity related hedges
|
$
|
2
|
|
|
$
|
—
|
|
|
Actuarial loss relating to pension and other postretirement benefits
|
5
|
|
|
—
|
|
||
|
Total
|
$
|
7
|
|
|
$
|
—
|
|
|
|
Number of
ETP Units
|
|
Weighted Average
Grant-Date Fair
Value Per ETP
Unit
|
|||
|
Unvested awards as of December 31, 2011
|
2,563,709
|
|
|
$
|
46.37
|
|
|
Awards granted
|
289,930
|
|
|
43.93
|
|
|
|
Awards vested
|
(647,498
|
)
|
|
44.58
|
|
|
|
Awards forfeited
|
(346,982
|
)
|
|
44.58
|
|
|
|
Unvested awards as of December 31, 2012
|
1,859,159
|
|
|
46.95
|
|
|
|
•
|
156,550
Regency Common Unit options, all of which are exercisable, with a weighted average exercise price of
$21.96
per unit option;
|
|
•
|
no
Regency restricted (non-vested) Common Units; and
|
|
•
|
1,226,542
Regency Phantom Units, with a weighted average grant date fair value of
$23.22
per Phantom Unit.
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Current expense (benefit):
|
|
|
|
|
|
||||||
|
Federal
|
$
|
(3
|
)
|
|
$
|
(1
|
)
|
|
$
|
1
|
|
|
State
|
6
|
|
|
17
|
|
|
9
|
|
|||
|
Total
|
3
|
|
|
16
|
|
|
10
|
|
|||
|
Deferred expense:
|
|
|
|
|
|
||||||
|
Federal
|
41
|
|
|
—
|
|
|
3
|
|
|||
|
State
|
10
|
|
|
1
|
|
|
1
|
|
|||
|
Total
|
51
|
|
|
1
|
|
|
4
|
|
|||
|
Total income tax expense from continuing operations
|
$
|
54
|
|
|
$
|
17
|
|
|
$
|
14
|
|
|
|
Holdco
(1)
|
|
Other Corporate Subsidiaries
(2)
|
|
Partnership
(3)
|
|
Consolidated
|
||||||||
|
Income tax expense (benefit) at U.S. statutory rate of 35%
|
$
|
(1
|
)
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
|
$
|
(4
|
)
|
|
Increase (reduction) in income taxes resulting from:
|
|
|
|
|
|
|
|
||||||||
|
Nondeductible executive compensation
|
28
|
|
|
—
|
|
|
—
|
|
|
28
|
|
||||
|
State income taxes (net of federal income tax effects)
|
9
|
|
|
—
|
|
|
2
|
|
|
11
|
|
||||
|
Other
|
17
|
|
|
2
|
|
|
—
|
|
|
19
|
|
||||
|
Income Tax from continuing operations
|
$
|
53
|
|
|
$
|
(1
|
)
|
|
$
|
2
|
|
|
$
|
54
|
|
|
(1)
|
Holdco, which was formed via the Sunoco Merger and the Holdco transactions (see Note 3), includes Sunoco and Southern Union and their subsidiaries.
|
|
(2)
|
Includes Oasis Pipeline Company, Pueblo Holdings Inc. (Pueblo), Inland Corporation, Mid-Valley Pipeline Company and West Texas Gulf Pipeline Company. The latter three entities were acquired in the Sunoco transaction.
|
|
(3)
|
Includes Energy Transfer Equity, L.P. and its subsidiaries that are classified as pass-through entities for federal income tax purposes.
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Net operating losses and alternative minimum tax credit
|
$
|
270
|
|
|
$
|
4
|
|
|
Pension and other postretirement benefits
|
127
|
|
|
—
|
|
||
|
Long term debt
|
117
|
|
|
—
|
|
||
|
Other
|
290
|
|
|
4
|
|
||
|
Total deferred income tax assets
|
804
|
|
|
8
|
|
||
|
Valuation allowance
|
(94
|
)
|
|
(3
|
)
|
||
|
Net deferred income tax assets
|
710
|
|
|
5
|
|
||
|
Deferred income tax liabilities:
|
|
|
|
||||
|
Properties, plants and equipment
|
(2,026
|
)
|
|
(147
|
)
|
||
|
Inventory
|
(516
|
)
|
|
—
|
|
||
|
Investments in unconsolidated affiliates
|
(1,543
|
)
|
|
(72
|
)
|
||
|
Trademarks
|
(192
|
)
|
|
—
|
|
||
|
Other
|
(129
|
)
|
|
—
|
|
||
|
Total deferred income tax liabilities
|
(4,406
|
)
|
|
(219
|
)
|
||
|
Net deferred income tax liability
|
(3,696
|
)
|
|
(214
|
)
|
||
|
Less: current portion of deferred income tax asset (liabilities)
|
(130
|
)
|
|
3
|
|
||
|
Accumulated deferred income taxes
|
$
|
(3,566
|
)
|
|
$
|
(217
|
)
|
|
|
December 31,
|
||
|
|
2012
|
||
|
Net deferred income tax liability, beginning of year
|
$
|
(214
|
)
|
|
Southern Union acquisition
|
(1,428
|
)
|
|
|
Sunoco acquisition
|
(1,989
|
)
|
|
|
Tax provision (including discontinued operations)
|
(62
|
)
|
|
|
Other
|
(3
|
)
|
|
|
Net deferred income tax liability
|
$
|
(3,696
|
)
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Balance at beginning of year
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
1
|
|
|
Additions attributable to acquisitions
|
28
|
|
|
—
|
|
|
—
|
|
|||
|
Additions attributable to tax positions taken in the current year
|
—
|
|
|
1
|
|
|
—
|
|
|||
|
Additions attributable to tax positions taken in prior years
|
—
|
|
|
—
|
|
|
1
|
|
|||
|
Lapse of statute
|
(3
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Balance at end of year
|
$
|
27
|
|
|
$
|
2
|
|
|
$
|
2
|
|
|
Years Ending December 31:
|
|
||
|
2013
|
$
|
92
|
|
|
2014
|
82
|
|
|
|
2015
|
79
|
|
|
|
2016
|
64
|
|
|
|
2017
|
52
|
|
|
|
Thereafter
|
462
|
|
|
|
Future minimum lease commitments
|
831
|
|
|
|
Less: Sublease rental income
|
(64
|
)
|
|
|
Net future minimum lease commitments
|
$
|
767
|
|
|
•
|
Certain of our interstate pipelines conduct soil and groundwater remediation related to contamination from past uses of PCBs. PCB assessments are ongoing and, in some cases, our subsidiaries could potentially be held responsible for contamination caused by other parties.
|
|
•
|
Certain gathering and processing systems are responsible for soil and groundwater remediation related to releases of hydrocarbons.
|
|
•
|
Southern Union's distribution operations are responsible for soil and groundwater remediation at certain sites related to MGPs and may also be responsible for the removal of old MGP structures.
|
|
•
|
Currently operating Sunoco retail sites.
|
|
•
|
Legacy sites related to Sunoco, that are subject to environmental assessments include formerly owned terminals and other logistics assets, retail sites that Sunoco no longer operates, closed and/or sold refineries and other formerly owned sites.
|
|
•
|
Sunoco is potentially subject to joint and several liability for the costs of remediation at sites at which it has been identified as a “potentially responsible party” (“PRP”). As of December 31, 2012, Sunoco had been named as a PRP at 35 identified or potentially identifiable as “Superfund” sites under federal and/or comparable state law. The Company is usually one of a number of companies identified as a PRP at a site. Sunoco has reviewed the nature and extent of its involvement at each site and other relevant circumstances and, based upon Sunoco's purported nexus to the sites, believes that its potential liability associated with such sites will not be significant.
|
|
|
December 31,
2012 |
|
December 31, 2011
|
||||
|
Current
|
$
|
46
|
|
|
$
|
4
|
|
|
Non-current
|
166
|
|
|
10
|
|
||
|
Total environmental liabilities
|
$
|
212
|
|
|
$
|
14
|
|
|
|
December 31, 2012
|
|
December 31, 2011
|
||||||
|
|
Notional
Volume
|
|
Maturity
|
|
Notional
Volume
|
|
Maturity
|
||
|
Mark-to-Market Derivatives
|
|
|
|
|
|
|
|
||
|
(Trading)
|
|
|
|
|
|
|
|
||
|
Natural Gas (MMBtu):
|
|
|
|
|
|
|
|
||
|
Basis Swaps IFERC/NYMEX
(1)
|
(30,980,000
|
)
|
|
2013-2014
|
|
(151,260,000
|
)
|
|
2012-2013
|
|
Power (Megawatt):
|
|
|
|
|
|
|
|
||
|
Forwards
|
19,650
|
|
|
2013
|
|
—
|
|
|
—
|
|
Futures
|
(1,509,300
|
)
|
|
2013
|
|
—
|
|
|
—
|
|
Options — Calls
|
1,656,400
|
|
|
2013
|
|
—
|
|
|
—
|
|
(Non-Trading)
|
|
|
|
|
|
|
|
||
|
Natural Gas (MMBtu):
|
|
|
|
|
|
|
|
||
|
Basis Swaps IFERC/NYMEX
|
150,000
|
|
|
2013
|
|
(61,420,000
|
)
|
|
2012-2013
|
|
Swing Swaps IFERC
|
(83,292,500
|
)
|
|
2013
|
|
92,370,000
|
|
|
2012-2013
|
|
Fixed Swaps/Futures
|
27,077,500
|
|
|
2013
|
|
797,500
|
|
|
2012
|
|
Forward Physical Contracts
|
11,689,855
|
|
|
2013-2014
|
|
(10,672,028
|
)
|
|
2012
|
|
Options — Puts
|
—
|
|
|
2013
|
|
—
|
|
|
—
|
|
NGLs (Bbls):
|
|
|
|
|
|
|
|
||
|
Forwards/Swaps
|
(30,000
|
)
|
|
2013
|
|
—
|
|
|
—
|
|
Refined Products (Bbls)
|
(666,000
|
)
|
|
2013
|
|
—
|
|
|
—
|
|
Propane (Gallons):
|
|
|
|
|
|
|
|
||
|
Forwards/Swaps
|
—
|
|
|
—
|
|
38,766,000
|
|
|
2012-2013
|
|
Fair Value Hedging Derivatives
|
|
|
|
|
|
|
|
||
|
(Non-Trading)
|
|
|
|
|
|
|
|
||
|
Natural Gas (MMBtu):
|
|
|
|
|
|
|
|
||
|
Basis Swaps IFERC/NYMEX
|
(18,655,000
|
)
|
|
2013
|
|
(28,752,500
|
)
|
|
2012
|
|
Fixed Swaps/Futures
|
(44,272,500
|
)
|
|
2013
|
|
(45,822,500
|
)
|
|
2012
|
|
Hedged Item — Inventory
|
44,272,500
|
|
|
2013
|
|
45,822,500
|
|
|
2012
|
|
Cash Flow Hedging Derivatives
|
|
|
|
|
|
|
|
||
|
(Non-Trading)
|
|
|
|
|
|
|
|
||
|
Natural Gas (MMBtu):
|
|
|
|
|
|
|
|
||
|
Fixed Swaps/Futures
|
(8,212,500
|
)
|
|
2013
|
|
—
|
|
|
—
|
|
Options — Puts
|
—
|
|
|
—
|
|
3,600,000
|
|
|
2012
|
|
Options — Calls
|
—
|
|
|
—
|
|
(3,600,000
|
)
|
|
2012
|
|
NGLs (Bbls):
|
|
|
|
|
|
|
|
||
|
Forwards/Swaps
|
(930,000
|
)
|
|
2013
|
|
—
|
|
|
—
|
|
Refined Products (Bbls)
|
(98,000
|
)
|
|
2013
|
|
—
|
|
|
—
|
|
|
December 31, 2012
|
|
December 31, 2011
|
|||||||
|
|
Notional
Volume
|
|
Maturity
|
|
Notional
Volume
|
|
Maturity
|
|||
|
Mark-to-Market Derivatives
|
|
|
|
|
|
|
|
|||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|||
|
Natural Gas (MMBtu):
|
|
|
|
|
|
|
|
|||
|
Fixed Swaps/Futures
|
8,395,000
|
|
|
2013-2014
|
|
—
|
|
|
—
|
|
|
Propane (Gallons):
|
|
|
|
|
|
|
|
|||
|
Forwards/Swaps
|
3,318,000
|
|
|
2013
|
|
—
|
|
|
—
|
|
|
Natural Gas Liquids (Barrels):
|
|
|
|
|
|
|
|
|||
|
Forwards/Swaps
|
243,000
|
|
|
2013-2014
|
|
—
|
|
|
—
|
|
|
Options — Puts
|
—
|
|
|
—
|
|
110,000
|
|
|
2012
|
|
|
WTI Crude Oil (Barrels):
|
|
|
|
|
|
|
|
|||
|
Forwards/Swaps
|
356,000
|
|
|
2014
|
|
—
|
|
|
—
|
|
|
Cash Flow Hedging Derivatives
|
|
|
|
|
|
|
|
|||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|||
|
Natural Gas (MMBtu):
|
|
|
|
|
|
|
|
|||
|
Fixed Swaps/Futures
|
—
|
|
|
—
|
|
2,198,000
|
|
|
2012
|
|
|
Propane (Gallons):
|
|
|
|
|
|
|
|
|||
|
Forwards/Swaps
|
—
|
|
|
—
|
|
11,802,000
|
|
|
2012-2013
|
|
|
Natural Gas Liquids (Barrels):
|
|
|
|
|
|
|
|
|||
|
Forwards/Swaps
|
—
|
|
|
—
|
|
533,000
|
|
|
2012-2013
|
|
|
WTI Crude Oil (Barrels):
|
|
|
|
|
|
|
|
|||
|
Forwards/Swaps
|
—
|
|
|
—
|
|
350,000
|
|
|
2012-2014
|
|
|
|
|
|
|
|
|
Notional Amount
Outstanding
|
||||||
|
Entity
|
|
Term
|
|
Type
(1)
|
|
December 31,
2012 |
|
December 31, 2011
|
||||
|
ETE
|
|
March 2017
|
|
Pay a fixed rate of 1.25% and receive a floating rate
|
|
$
|
500
|
|
|
$
|
—
|
|
|
ETP
|
|
May 2012
(2)
|
|
Forward starting to pay a fixed rate of 2.59% and receive a floating rate
|
|
—
|
|
|
350
|
|
||
|
ETP
|
|
August 2012
(2)
|
|
Forward starting to pay a fixed rate of 3.51% and receive a floating rate
|
|
—
|
|
|
500
|
|
||
|
ETP
|
|
July 2013
(2)
|
|
Forward starting to pay a fixed rate of 4.02% and receive a floating rate
|
|
400
|
|
|
300
|
|
||
|
ETP
|
|
July 2014
(2)
|
|
Forward starting to pay a fixed rate of 4.26% and receive a floating rate
|
|
400
|
|
|
—
|
|
||
|
ETP
|
|
July 2018
|
|
Pay a floating rate plus a spread of 4.17% and receive a fixed rate of 6.70%
|
|
600
|
|
|
500
|
|
||
|
Regency
|
|
April 2012
|
|
Pay a fixed rate of 1.325% and receive a floating rate
|
|
—
|
|
|
250
|
|
||
|
Southern Union
|
|
November 2016
|
|
Pay a fixed rate of 2.913% and receive a floating rate
|
|
75
|
|
|
N/A
|
|
||
|
Southern Union
|
|
November 2021
|
|
Pay a fixed rate of 3.746% and receive a floating rate
|
|
450
|
|
|
N/A
|
|
||
|
|
Fair Value of Derivative Instruments
|
||||||||||||||
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||||||
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
||||||||
|
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
||||||||
|
Commodity derivatives (margin deposits)
|
$
|
8
|
|
|
$
|
77
|
|
|
$
|
(10
|
)
|
|
$
|
(1
|
)
|
|
Commodity derivatives
|
—
|
|
|
5
|
|
|
—
|
|
|
(10
|
)
|
||||
|
|
8
|
|
|
82
|
|
|
(10
|
)
|
|
(11
|
)
|
||||
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
||||||||
|
Commodity derivatives (margin deposits)
|
$
|
110
|
|
|
$
|
227
|
|
|
$
|
(116
|
)
|
|
$
|
(251
|
)
|
|
Commodity derivatives
|
40
|
|
|
1
|
|
|
(44
|
)
|
|
(5
|
)
|
||||
|
Interest rate derivatives
|
55
|
|
|
36
|
|
|
(235
|
)
|
|
(118
|
)
|
||||
|
Embedded derivatives in Regency Preferred Units
|
—
|
|
|
—
|
|
|
(25
|
)
|
|
(39
|
)
|
||||
|
|
205
|
|
|
264
|
|
|
(420
|
)
|
|
(413
|
)
|
||||
|
Total derivatives
|
$
|
213
|
|
|
$
|
346
|
|
|
$
|
(430
|
)
|
|
$
|
(424
|
)
|
|
|
Change in Value Recognized in OCI
on Derivatives (Effective Portion)
|
||||||||||
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
$
|
8
|
|
|
$
|
6
|
|
|
$
|
50
|
|
|
Interest rate derivatives
|
|
|
|
—
|
|
|
(30
|
)
|
|||
|
Total
|
$
|
8
|
|
|
$
|
6
|
|
|
$
|
20
|
|
|
|
|
Location of
Gain/(Loss) Reclassified
from AOCI into Income
(Effective Portion)
|
|
Amount of Gain/(Loss) Reclassified from
AOCI into Income (Effective Portion)
|
||||||||||
|
|
|
Years Ended December 31,
|
||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||||
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
Cost of products sold
|
|
$
|
14
|
|
|
$
|
19
|
|
|
$
|
37
|
|
|
Interest rate derivatives
|
|
Interest expense, net
|
|
—
|
|
|
—
|
|
|
(87
|
)
|
|||
|
Total
|
|
|
|
$
|
14
|
|
|
$
|
19
|
|
|
$
|
(50
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Location of Gain/(Loss)
Recognized in
Income on Derivatives
|
|
Amount of Gain/(Loss) Recognized in Income
Representing Hedge Ineffectiveness and
Amount Excluded from the Assessment of
Effectiveness
|
||||||||||
|
|
|
Years Ended December 31,
|
||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||||
|
Derivatives in fair value hedging relationships (including hedged item):
|
|
|
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
Cost of products sold
|
|
$
|
54
|
|
|
$
|
34
|
|
|
$
|
16
|
|
|
Total
|
|
|
|
$
|
54
|
|
|
$
|
34
|
|
|
$
|
16
|
|
|
|
|
Location of Gain/
(Loss) Recognized in
Income on Derivatives
|
|
Amount of Gain/(Loss) Recognized
in Income on Derivatives
|
||||||||||
|
|
|
Years Ended December 31,
|
||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||||
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
|
|
||||||
|
Commodity derivatives – Trading
|
|
Cost of products sold
|
|
$
|
(7
|
)
|
|
$
|
(30
|
)
|
|
$
|
—
|
|
|
Commodity derivatives – Non-trading
|
|
Cost of products sold
|
|
26
|
|
|
9
|
|
|
4
|
|
|||
|
Commodity derivatives – Non-trading
|
|
Deferred gas purchases
|
|
26
|
|
|
—
|
|
|
—
|
|
|||
|
Interest rate derivatives
|
|
Losses on non-hedged interest rate derivatives
|
|
(19
|
)
|
|
(78
|
)
|
|
(52
|
)
|
|||
|
Embedded derivatives
|
|
Other income (expense)
|
|
14
|
|
|
18
|
|
|
(8
|
)
|
|||
|
Total
|
|
|
|
$
|
40
|
|
|
$
|
(81
|
)
|
|
$
|
(56
|
)
|
|
|
December 31, 2012
|
||||||
|
|
Pension Benefits
|
|
Other Postretirement Benefits
|
||||
|
Change in benefit obligation:
|
|
|
|
||||
|
Benefit obligation at acquisition date
|
$
|
1,257
|
|
|
$
|
359
|
|
|
Service cost
|
3
|
|
|
1
|
|
||
|
Interest cost
|
15
|
|
|
3
|
|
||
|
Amendments
|
—
|
|
|
17
|
|
||
|
Benefits paid, net
|
(71
|
)
|
|
(8
|
)
|
||
|
Curtailments
|
—
|
|
|
(80
|
)
|
||
|
Actuarial (gain)/loss and other
|
(9
|
)
|
|
4
|
|
||
|
Benefit obligation at end of period
|
$
|
1,195
|
|
|
$
|
296
|
|
|
|
|
|
|
||||
|
Change in plan assets:
|
|
|
|
||||
|
Fair value of plan assets at acquisition date
|
$
|
941
|
|
|
$
|
306
|
|
|
Return on plan assets and other
|
22
|
|
|
5
|
|
||
|
Employer contributions
|
14
|
|
|
9
|
|
||
|
Benefits paid, net
|
(71
|
)
|
|
(8
|
)
|
||
|
Fair value of plan assets at end of period
|
$
|
906
|
|
|
$
|
312
|
|
|
|
|
|
|
||||
|
Amount underfunded (overfunded) at end of period
|
$
|
289
|
|
|
$
|
(16
|
)
|
|
|
|
|
|
||||
|
Amounts recognized in the consolidated balance sheets consist of:
|
|
|
|
||||
|
Noncurrent assets
|
$
|
—
|
|
|
$
|
59
|
|
|
Current liabilities
|
(15
|
)
|
|
(2
|
)
|
||
|
Noncurrent liabilities
|
(274
|
)
|
|
(41
|
)
|
||
|
|
$
|
(289
|
)
|
|
$
|
16
|
|
|
|
|
|
|
||||
|
Amounts recognized in accumulated other comprehensive loss (pre-tax basis) consist of:
|
|
|
|
||||
|
Net actuarial gain
|
$
|
(1
|
)
|
|
$
|
(1
|
)
|
|
Prior service cost
|
—
|
|
|
16
|
|
||
|
|
$
|
(1
|
)
|
|
$
|
15
|
|
|
|
Pension Benefits
|
|
Other Postretirement Benefits
|
||||
|
Projected benefit obligation
|
$
|
1,195
|
|
|
N/A
|
|
|
|
Accumulated benefit obligation
|
1,179
|
|
|
$
|
225
|
|
|
|
Fair value of plan assets
|
906
|
|
|
185
|
|
||
|
|
December 31, 2012
|
||||||
|
|
Pension Benefits
|
|
Other Postretirement Benefits
|
||||
|
Net Periodic Benefit Cost:
|
|
|
|
||||
|
Service cost
|
$
|
3
|
|
|
$
|
1
|
|
|
Interest cost
|
15
|
|
|
3
|
|
||
|
Expected return on plan assets
|
(21
|
)
|
|
(5
|
)
|
||
|
Special termination benefits charge
|
2
|
|
|
—
|
|
||
|
Curtailment recognition
(1)
|
—
|
|
|
(15
|
)
|
||
|
|
(1
|
)
|
|
(16
|
)
|
||
|
Regulatory adjustment
(2)
|
9
|
|
|
2
|
|
||
|
Net periodic benefit cost
|
$
|
8
|
|
|
$
|
(14
|
)
|
|
(1)
|
Subsequent to the Southern Union Merger, Southern Union amended certain of its other postretirement employee benefit plans, which prospectively restrict participation in the plans for the impacted active employees. The plan amendments resulted in the plans becoming currently over-funded and, accordingly, Southern Union recorded a pre-tax curtailment gain of
$75 million
. Such gain was offset by establishment of a non-current refund liability in the amount of
$60 million
. As such, the net curtailment gain recognition was
$15 million
.
|
|
(2)
|
In its distribution operations, Southern Union recovers certain qualified pension benefit plan and other postretirement benefit plan costs through rates charged to utility customers. Certain utility commissions require that the recovery of these costs be based on the Employee Retirement Income Security Act of 1974, as amended, or other utility commission specific guidelines. The difference between these regulatory-based amounts and the periodic benefit cost calculated pursuant to GAAP is deferred as a regulatory asset or liability and amortized to expense over periods in which this difference will be recovered in rates, as promulgated by the applicable utility commission.
|
|
|
December 31, 2012
|
||||
|
|
Pension Benefits
|
|
Other Postretirement Benefits
|
||
|
Discount rate
|
3.41
|
%
|
|
2.39
|
%
|
|
Rate of compensation increase
|
3.17
|
%
|
|
N/A
|
|
|
|
December 31, 2012
|
||||
|
|
Pension Benefits
|
|
Other Postretirement Benefits
|
||
|
Discount rate
|
2.37
|
%
|
|
2.43
|
%
|
|
Expected return on assets:
|
|
|
|
|
|
|
Tax exempt accounts
|
7.63
|
%
|
|
7.00
|
%
|
|
Taxable accounts
|
N/A
|
|
|
4.50
|
%
|
|
Rate of compensation increase
|
3.02
|
%
|
|
N/A
|
|
|
|
|
December 31, 2012
|
|
|
Health care cost trend rate assumed for next year
|
|
7.78
|
%
|
|
Rate to which the cost trend is assumed to decline (the ultimate trend rate)
|
|
5.32
|
%
|
|
Year that the rate reaches the ultimate trend rate
|
|
2018
|
|
|
|
|
Fair Value
as of
|
|
Fair Value Measurements at
December 31, 2012
Using Fair Value Hierarchy
|
||||||||||||
|
|
|
December 31, 2012
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Asset Category:
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
|
$
|
25
|
|
|
$
|
25
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mutual funds
(1)
|
|
516
|
|
|
—
|
|
|
433
|
|
|
83
|
|
||||
|
Fixed income securities
|
|
354
|
|
|
—
|
|
|
354
|
|
|
—
|
|
||||
|
Multi-strategy hedge funds
(2)
|
|
11
|
|
|
—
|
|
|
11
|
|
|
—
|
|
||||
|
Total
|
|
$
|
906
|
|
|
$
|
25
|
|
|
$
|
798
|
|
|
$
|
83
|
|
|
(1)
|
Primarily comprised of approximately
36%
equities,
54%
fixed income securities, and
10%
in other investments as of December 31, 2012.
|
|
(2)
|
Primarily includes hedge funds that invest in multiple strategies, including relative value, opportunistic/macro, long/short equities, merger arbitrage/event driven, credit, and short selling strategies, to generate long-term capital appreciation through a portfolio having a diversified risk profile with relatively low volatility and a low correlation with traditional equity and fixed-income markets. These investments can generally be redeemed effective as of the last day of a calendar quarter at the net asset value per share of the investment with approximately
65
days prior written notice.
|
|
|
|
Fair Value
as of
|
|
Fair Value Measurements at
December 31, 2012
Using Fair Value Hierarchy
|
||||||||||||
|
|
|
December 31, 2012
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
|
Asset Category:
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and Cash Equivalents
|
|
$
|
7
|
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mutual funds
(1)
|
|
147
|
|
|
126
|
|
|
21
|
|
|
—
|
|
||||
|
Fixed income securities
|
|
158
|
|
|
—
|
|
|
158
|
|
|
—
|
|
||||
|
Total
|
|
$
|
312
|
|
|
$
|
133
|
|
|
$
|
179
|
|
|
$
|
—
|
|
|
(1)
|
Primarily comprised of approximately
19%
equities,
74%
fixed income securities,
4%
cash, and
3%
in other investments as of December 31, 2012.
|
|
Years
|
|
Benefits
|
|
Other Postretirement Benefits
(Gross, Before Medicare Part D)
|
|
Other Postretirement Benefits
(Medicare Part D Subsidy Receipts)
|
||||||
|
2013
|
|
$
|
254
|
|
|
$
|
38
|
|
|
$
|
1
|
|
|
2014
|
|
105
|
|
|
34
|
|
|
1
|
|
|||
|
2015
|
|
98
|
|
|
33
|
|
|
1
|
|
|||
|
2016
|
|
87
|
|
|
32
|
|
|
1
|
|
|||
|
2017
|
|
82
|
|
|
30
|
|
|
1
|
|
|||
|
2018 - 2021
|
|
328
|
|
|
107
|
|
|
4
|
|
|||
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Intrastate Transportation and Storage:
|
|
|
|
|
|
||||||
|
Revenues from external customers
|
$
|
2,010
|
|
|
$
|
2,397
|
|
|
$
|
2,075
|
|
|
Intersegment revenues
|
181
|
|
|
277
|
|
|
1,216
|
|
|||
|
|
2,191
|
|
|
2,674
|
|
|
3,291
|
|
|||
|
Interstate Transportation and Storage:
|
|
|
|
|
|
||||||
|
Revenues from external customers
|
1,109
|
|
|
447
|
|
|
292
|
|
|||
|
Midstream:
|
|
|
|
|
|
||||||
|
Revenues from external customers
|
2,604
|
|
|
1,989
|
|
|
1,914
|
|
|||
|
Intersegment revenues
|
480
|
|
|
552
|
|
|
1,214
|
|
|||
|
|
3,084
|
|
|
2,541
|
|
|
3,128
|
|
|||
|
NGL Transportation and Services:
|
|
|
|
|
|
||||||
|
Revenues from external customers
|
619
|
|
|
363
|
|
|
—
|
|
|||
|
Intersegment revenues
|
31
|
|
|
34
|
|
|
—
|
|
|||
|
|
650
|
|
|
397
|
|
|
—
|
|
|||
|
Retail Marketing:
|
|
|
|
|
|
||||||
|
Revenues from external customers
|
5,926
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Sunoco Logistics:
|
|
|
|
|
|
||||||
|
Revenues from external customers
|
3,114
|
|
|
—
|
|
|
—
|
|
|||
|
Intersegment revenues
|
80
|
|
|
—
|
|
|
—
|
|
|||
|
|
3,194
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Regency:
|
|
|
|
|
|
||||||
|
Revenues from external customers
|
1,323
|
|
|
1,426
|
|
|
715
|
|
|||
|
Intersegment revenues
|
16
|
|
|
8
|
|
|
1
|
|
|||
|
|
1,339
|
|
|
1,434
|
|
|
716
|
|
|||
|
Corporate and Other:
|
|
|
|
|
|
||||||
|
Revenues from external customers
|
290
|
|
|
1,622
|
|
|
1,707
|
|
|||
|
Intersegment revenues
|
118
|
|
|
34
|
|
|
—
|
|
|||
|
|
408
|
|
|
1,656
|
|
|
1,707
|
|
|||
|
Adjustments and Eliminations:
|
(937
|
)
|
|
(959
|
)
|
|
(2,578
|
)
|
|||
|
Total revenues
|
$
|
16,964
|
|
|
$
|
8,190
|
|
|
$
|
6,556
|
|
|
Costs of products sold:
|
|
|
|
|
|
||||||
|
Intrastate Transportation and Storage
|
$
|
1,393
|
|
|
$
|
1,774
|
|
|
$
|
2,381
|
|
|
Midstream
|
2,432
|
|
|
2,072
|
|
|
2,750
|
|
|||
|
NGL Transportation and Services
|
361
|
|
|
218
|
|
|
—
|
|
|||
|
Retail Marketing
|
2,843
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Sunoco Logistics
|
5,757
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Regency
|
871
|
|
|
1,013
|
|
|
504
|
|
|||
|
Corporate and Other
|
320
|
|
|
1,016
|
|
|
1,010
|
|
|||
|
Adjustments and Eliminations
|
(889
|
)
|
|
(924
|
)
|
|
(2,543
|
)
|
|||
|
Total costs of products sold
|
$
|
13,088
|
|
|
$
|
5,169
|
|
|
$
|
4,102
|
|
|
Depreciation and amortization:
|
|
|
|
|
|
||||||
|
Intrastate Transportation and Storage
|
122
|
|
|
120
|
|
|
117
|
|
|||
|
Interstate Transportation and Storage
|
209
|
|
|
81
|
|
|
53
|
|
|||
|
Midstream
|
168
|
|
|
85
|
|
|
60
|
|
|||
|
NGL Transportation and Services
|
53
|
|
|
32
|
|
|
—
|
|
|||
|
Retail Marketing
|
28
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Sunoco Logistics
|
63
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Regency
|
201
|
|
|
169
|
|
|
76
|
|
|||
|
Corporate and Other
|
27
|
|
|
99
|
|
|
100
|
|
|||
|
Total depreciation and amortization
|
$
|
871
|
|
|
$
|
586
|
|
|
$
|
406
|
|
|
|
As of December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Equity in earnings of unconsolidated affiliates:
|
|
|
|
|
|
||||||
|
Intrastate Transportation and Storage
|
$
|
4
|
|
|
$
|
2
|
|
|
$
|
9
|
|
|
Interstate Transportation and Storage
|
120
|
|
|
24
|
|
|
3
|
|
|||
|
Midstream
|
(9
|
)
|
|
—
|
|
|
—
|
|
|||
|
NGL Transportation and Services
|
2
|
|
|
—
|
|
|
—
|
|
|||
|
Retail Marketing
|
1
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Sunoco Logistics
|
5
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Regency
|
114
|
|
|
120
|
|
|
54
|
|
|||
|
Corporate and Other
|
19
|
|
|
—
|
|
|
—
|
|
|||
|
Adjustments and Eliminations
|
(44
|
)
|
|
(29
|
)
|
|
(1
|
)
|
|||
|
Total equity in earnings of unconsolidated affiliates
|
$
|
212
|
|
|
$
|
117
|
|
|
$
|
65
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Segment Adjusted EBITDA:
|
|
|
|
|
|
||||||
|
Intrastate Transportation and Storage
|
$
|
601
|
|
|
$
|
667
|
|
|
$
|
716
|
|
|
Interstate Transportation and Storage
|
1,013
|
|
|
373
|
|
|
220
|
|
|||
|
Midstream
|
438
|
|
|
389
|
|
|
329
|
|
|||
|
NGL Transportation and Services
|
209
|
|
|
127
|
|
|
—
|
|
|||
|
Retail Marketing
|
109
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Sunoco Logistics
|
219
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Regency
|
480
|
|
|
422
|
|
|
218
|
|
|||
|
Corporate and Other
|
36
|
|
|
153
|
|
|
255
|
|
|||
|
Total
|
3,105
|
|
|
2,131
|
|
|
1,738
|
|
|||
|
Depreciation and amortization
|
(871
|
)
|
|
(586
|
)
|
|
(406
|
)
|
|||
|
Interest expense, net of interest capitalized
|
(1,018
|
)
|
|
(740
|
)
|
|
(625
|
)
|
|||
|
Bridge loan related fees
|
(62
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain on deconsolidation of Propane Business
|
1,057
|
|
|
—
|
|
|
—
|
|
|||
|
Losses on non-hedged interest rate derivatives
|
(19
|
)
|
|
(78
|
)
|
|
(52
|
)
|
|||
|
Non-cash unit-based compensation expense
|
(47
|
)
|
|
(42
|
)
|
|
(31
|
)
|
|||
|
Unrealized gains (losses) on commodity risk management activities
|
10
|
|
|
7
|
|
|
(110
|
)
|
|||
|
Losses on extinguishments of debt
|
(123
|
)
|
|
—
|
|
|
(16
|
)
|
|||
|
LIFO valuation reserve
|
(75
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proportionate share of unconsolidated affiliates' interest, depreciation, amortization, non-cash compensation expense, loss on extinguishment of debt and taxes
|
(435
|
)
|
|
(114
|
)
|
|
(71
|
)
|
|||
|
Adjusted EBITDA related to discontinued operations
|
(99
|
)
|
|
(23
|
)
|
|
(19
|
)
|
|||
|
Other, net
|
14
|
|
|
(7
|
)
|
|
(49
|
)
|
|||
|
Income from continuing operations before income tax expense
|
$
|
1,437
|
|
|
$
|
548
|
|
|
$
|
359
|
|
|
|
As of December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Total assets:
|
|
|
|
||||
|
Intrastate Transportation and Storage
|
$
|
4,691
|
|
|
$
|
4,785
|
|
|
Interstate Transportation and Storage
|
11,794
|
|
|
3,661
|
|
||
|
Midstream
|
5,098
|
|
|
2,666
|
|
||
|
NGL Transportation and Services
|
3,765
|
|
|
2,360
|
|
||
|
Retail Marketing
|
3,926
|
|
|
—
|
|
||
|
Investment in Sunoco Logistics
|
10,291
|
|
|
—
|
|
||
|
Investment in Regency
|
6,157
|
|
|
5,568
|
|
||
|
Corporate and Other
|
4,372
|
|
|
2,517
|
|
||
|
Adjustments and Eliminations
|
(1,190
|
)
|
|
(660
|
)
|
||
|
Total
|
$
|
48,904
|
|
|
$
|
20,897
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Additions to property, plant and equipment including acquisitions, net of contributions in aid of construction costs (accrual basis):
|
|
|
|
|
|
||||||
|
Intrastate Transportation and Storage
|
$
|
38
|
|
|
$
|
52
|
|
|
$
|
117
|
|
|
Interstate Transportation and Storage
|
142
|
|
|
208
|
|
|
872
|
|
|||
|
Midstream
|
1,355
|
|
|
837
|
|
|
405
|
|
|||
|
NGL Transportation and Services
(1)
|
1,304
|
|
|
1,745
|
|
|
—
|
|
|||
|
Retail Marketing
|
47
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Sunoco Logistics
|
141
|
|
|
—
|
|
|
—
|
|
|||
|
Investment in Regency
(2)
|
436
|
|
|
411
|
|
|
2,068
|
|
|||
|
Corporate and Other
|
63
|
|
|
80
|
|
|
76
|
|
|||
|
Total
|
$
|
3,526
|
|
|
$
|
3,333
|
|
|
$
|
3,538
|
|
|
|
As of December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
Advances to and investments in affiliates:
|
|
|
|
||||
|
Intrastate Transportation and Storage
|
$
|
2
|
|
|
$
|
1
|
|
|
Interstate Transportation and Storage
|
2,142
|
|
|
173
|
|
||
|
Midstream
|
1
|
|
|
—
|
|
||
|
NGL Transportation and Services
|
29
|
|
|
27
|
|
||
|
Retail Marketing
|
21
|
|
|
—
|
|
||
|
Investment in Sunoco Logistics
|
118
|
|
|
—
|
|
||
|
Investment in Regency
|
2,214
|
|
|
1,925
|
|
||
|
Corporate and Other
|
1,158
|
|
|
—
|
|
||
|
Adjustments and Eliminations
|
(948
|
)
|
|
(629
|
)
|
||
|
Total
|
$
|
4,737
|
|
|
$
|
1,497
|
|
|
|
Quarters Ended
|
|
|
||||||||||||||||
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
|
Total Year
|
||||||||||
|
2012:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
$
|
1,669
|
|
|
$
|
1,875
|
|
|
$
|
2,107
|
|
|
$
|
11,313
|
|
|
$
|
16,964
|
|
|
Gross margin
|
654
|
|
|
916
|
|
|
876
|
|
|
1,430
|
|
|
3,876
|
|
|||||
|
Operating income
|
183
|
|
|
367
|
|
|
358
|
|
|
452
|
|
|
1,360
|
|
|||||
|
Net income
|
961
|
|
|
75
|
|
|
(34
|
)
|
|
272
|
|
|
1,274
|
|
|||||
|
Limited Partners’ interest in net income
|
166
|
|
|
53
|
|
|
35
|
|
|
48
|
|
|
302
|
|
|||||
|
Basic net income per limited partner unit
|
$
|
0.73
|
|
|
$
|
0.19
|
|
|
$
|
0.13
|
|
|
$
|
0.17
|
|
|
$
|
1.13
|
|
|
Diluted net income per limited partner unit
|
$
|
0.73
|
|
|
$
|
0.19
|
|
|
$
|
0.13
|
|
|
$
|
0.17
|
|
|
$
|
1.13
|
|
|
2011:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenues
|
$
|
1,977
|
|
|
$
|
1,963
|
|
|
$
|
2,084
|
|
|
$
|
2,166
|
|
|
$
|
8,190
|
|
|
Gross margin
|
778
|
|
|
703
|
|
|
736
|
|
|
804
|
|
|
3,021
|
|
|||||
|
Operating income
|
363
|
|
|
263
|
|
|
272
|
|
|
339
|
|
|
1,237
|
|
|||||
|
Net income
|
199
|
|
|
107
|
|
|
61
|
|
|
161
|
|
|
528
|
|
|||||
|
Limited Partners’ interest in net income
|
88
|
|
|
66
|
|
|
69
|
|
|
86
|
|
|
309
|
|
|||||
|
Basic net income per limited partner unit
|
$
|
0.40
|
|
|
$
|
0.30
|
|
|
$
|
0.31
|
|
|
$
|
0.38
|
|
|
$
|
1.39
|
|
|
Diluted net income per limited partner unit
|
$
|
0.40
|
|
|
$
|
0.30
|
|
|
$
|
0.31
|
|
|
$
|
0.38
|
|
|
$
|
1.38
|
|
|
|
December 31,
|
||||||
|
|
2012
|
|
2011
|
||||
|
ASSETS
|
|
|
|
||||
|
CURRENT ASSETS:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
9
|
|
|
$
|
18
|
|
|
Accounts receivable from related companies
|
11
|
|
|
1
|
|
||
|
Note receivable from affiliate
|
3
|
|
|
—
|
|
||
|
Other current assets
|
—
|
|
|
1
|
|
||
|
Total current assets
|
23
|
|
|
20
|
|
||
|
ADVANCES TO AND INVESTMENTS IN AFFILIATES
|
6,094
|
|
|
2,226
|
|
||
|
INTANGIBLE ASSETS, net
|
19
|
|
|
—
|
|
||
|
GOODWILL
|
9
|
|
|
—
|
|
||
|
OTHER NON-CURRENT ASSETS, net
|
222
|
|
|
50
|
|
||
|
Total assets
|
$
|
6,367
|
|
|
$
|
2,296
|
|
|
LIABILITIES AND PARTNERS’ CAPITAL
|
|
|
|
||||
|
CURRENT LIABILITIES:
|
|
|
|
||||
|
Accounts payable
|
$
|
1
|
|
|
$
|
—
|
|
|
Accounts payable to related companies
|
15
|
|
|
12
|
|
||
|
Interest payable
|
48
|
|
|
35
|
|
||
|
Price risk management liabilities
|
5
|
|
|
—
|
|
||
|
Accrued and other current liabilities
|
1
|
|
|
1
|
|
||
|
Current maturities of long-term debt
|
4
|
|
|
—
|
|
||
|
Total current liabilities
|
74
|
|
|
48
|
|
||
|
LONG-TERM DEBT, less current maturities
|
3,840
|
|
|
1,872
|
|
||
|
PREFERRED UNITS
|
331
|
|
|
323
|
|
||
|
OTHER NON-CURRENT LIABILITIES
|
9
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
||||
|
|
|
|
|
||||
|
PARTNERS’ CAPITAL:
|
|
|
|
||||
|
General Partner
|
—
|
|
|
—
|
|
||
|
Limited Partners – Common Unitholders (279,955,608 and 222,972,708 units authorized, issued and outstanding at December 31, 2012 and 2011, respectively)
|
2,125
|
|
|
52
|
|
||
|
Accumulated other comprehensive income (loss)
|
(12
|
)
|
|
1
|
|
||
|
Total partners’ capital
|
2,113
|
|
|
53
|
|
||
|
Total liabilities and partners’ capital
|
$
|
6,367
|
|
|
$
|
2,296
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
|
$
|
(53
|
)
|
|
$
|
(30
|
)
|
|
$
|
(22
|
)
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
||||||
|
Interest expense, net of interest capitalized
|
(235
|
)
|
|
(164
|
)
|
|
(168
|
)
|
|||
|
Bridge loan related fees
|
(62
|
)
|
|
—
|
|
|
—
|
|
|||
|
Equity in earnings of affiliates
|
666
|
|
|
509
|
|
|
456
|
|
|||
|
Losses on non-hedged interest rate derivatives
|
(15
|
)
|
|
—
|
|
|
(53
|
)
|
|||
|
Other, net
|
(4
|
)
|
|
(5
|
)
|
|
(20
|
)
|
|||
|
INCOME BEFORE INCOME TAXES
|
297
|
|
|
310
|
|
|
193
|
|
|||
|
Income tax benefit
|
(7
|
)
|
|
—
|
|
|
—
|
|
|||
|
NET INCOME
|
304
|
|
|
310
|
|
|
193
|
|
|||
|
GENERAL PARTNER’S INTEREST IN NET INCOME
|
2
|
|
|
1
|
|
|
1
|
|
|||
|
LIMITED PARTNERS’ INTEREST IN NET INCOME
|
$
|
302
|
|
|
$
|
309
|
|
|
$
|
192
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES
|
$
|
555
|
|
|
$
|
469
|
|
|
$
|
317
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Cash paid for acquisitions
|
(1,113
|
)
|
|
—
|
|
|
—
|
|
|||
|
Contributions to affiliates
|
(487
|
)
|
|
—
|
|
|
—
|
|
|||
|
Note receivable from affiliate
|
(221
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payments received on note receivable from affiliate
|
55
|
|
|
—
|
|
|
—
|
|
|||
|
MEP Transaction
|
—
|
|
|
—
|
|
|
3
|
|
|||
|
Net cash provided by (used in) investing activities
|
(1,766
|
)
|
|
—
|
|
|
3
|
|
|||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Proceeds from borrowings
|
2,108
|
|
|
92
|
|
|
1,858
|
|
|||
|
Principal payments on debt
|
(162
|
)
|
|
(20
|
)
|
|
(1,632
|
)
|
|||
|
Distributions to partners
|
(666
|
)
|
|
(526
|
)
|
|
(483
|
)
|
|||
|
Debt issuance costs
|
(78
|
)
|
|
(24
|
)
|
|
(36
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
1,202
|
|
|
(478
|
)
|
|
(293
|
)
|
|||
|
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(9
|
)
|
|
(9
|
)
|
|
27
|
|
|||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
18
|
|
|
27
|
|
|
—
|
|
|||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
9
|
|
|
$
|
18
|
|
|
$
|
27
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|