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
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
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.)
|
|
Large accelerated filer
|
ý
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
¨
|
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
/d
|
|
per day
|
|
|
|
|
|
|
|
AOCI
|
|
accumulated other comprehensive income (loss)
|
|
|
|
|
|
|
|
BBtu
|
|
billion British thermal units
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
CDM
|
|
CDM Resource Management LLC
|
|
|
|
|
|
|
|
CDM E&T
|
|
CDM Environmental & Technical Services LLC
|
|
|
|
|
|
|
|
DOJ
|
|
U.S. Department of Justice
|
|
|
|
|
|
|
|
EPA
|
|
Environmental Protection Agency
|
|
|
|
|
|
|
|
ETP
|
|
Energy Transfer Partners, L.P.
|
|
|
|
|
|
|
|
ETP GP
|
|
Energy Transfer Partners GP, L.P., the general partner of ETP
|
|
|
|
|
|
|
|
ETP Holdco
|
|
ETP Holdco Corporation
|
|
|
|
|
|
|
|
ETP Series A Preferred Units
|
|
ETP’s 6.250% Series A Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units
|
|
|
|
|
|
|
|
ETP Series B Preferred Units
|
|
ETP’s 6.625% Series B Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units
|
|
|
|
|
|
|
|
ETP Series C Preferred Units
|
|
ETP’s 7.375% Series C Fixed-to-Floating Rate Cumulative Redeemable Perpetual Preferred Units
|
|
|
|
|
|
|
|
Exchange Act
|
|
Securities Exchange Act of 1934
|
|
|
|
|
|
|
|
FERC
|
|
Federal Energy Regulatory Commission
|
|
|
|
|
|
|
|
GAAP
|
|
accounting principles generally accepted in the United States of America
|
|
|
|
|
|
|
|
IDRs
|
|
incentive distribution rights
|
|
|
|
|
|
|
|
Lake Charles LNG
|
|
Lake Charles LNG Company, LLC
|
|
|
|
|
|
|
|
LIBOR
|
|
London Interbank Offered Rate
|
|
|
|
|
|
|
|
MBbls
|
|
thousand barrels
|
|
|
|
|
|
|
|
MTBE
|
|
methyl tertiary butyl ether
|
|
|
|
|
|
|
|
NGL
|
|
natural gas liquid, such as propane, butane and natural gasoline
|
|
|
|
|
|
|
|
NYMEX
|
|
New York Mercantile Exchange
|
|
|
|
|
|
|
|
OSHA
|
|
Federal Occupational Safety and Health Act
|
|
|
|
|
|
|
|
OTC
|
|
over-the-counter
|
|
|
|
|
|
|
|
Panhandle
|
|
Panhandle Eastern Pipe Line Company, LP
|
|
|
|
|
|
|
|
PCBs
|
|
polychlorinated biphenyl
|
|
|
|
|
|
|
|
PES
|
|
Philadelphia Energy Solutions
|
|
|
|
|
|
|
|
Regency
|
|
Regency Energy Partners LP
|
|
|
|
|
|
|
|
Rover
|
|
Rover Pipeline LLC
|
|
|
|
|
|
|
|
SEC
|
|
Securities and Exchange Commission
|
|
|
|
|
|
|
|
Series A Convertible Preferred Units
|
|
ETE Series A convertible preferred units
|
|
|
|
|
|
|
|
Sunoco Logistics
|
|
Sunoco Logistics Partners L.P.
|
|
|
|
|
|
|
|
Sunoco LP
|
|
Sunoco LP (previously named Susser Petroleum Partners, LP)
|
|
|
|
|
|
|
|
Sunoco LP Series A Preferred Units
|
|
Sunoco LP Series A Preferred Units previously held by ETE
|
|
|
|
|
|
|
|
Transwestern
|
|
Transwestern Pipeline Company, LLC
|
|
|
|
|
|
|
|
Trunkline
|
|
Trunkline Gas Company, LLC
|
|
|
|
|
|
|
|
USAC
|
|
USA Compression Partners, LP
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
547
|
|
|
$
|
336
|
|
|
Accounts receivable, net
|
3,590
|
|
|
4,504
|
|
||
|
Accounts receivable from related companies
|
93
|
|
|
53
|
|
||
|
Inventories
|
1,861
|
|
|
2,022
|
|
||
|
Derivative assets
|
26
|
|
|
24
|
|
||
|
Income taxes receivable
|
166
|
|
|
136
|
|
||
|
Other current assets
|
304
|
|
|
295
|
|
||
|
Current assets held for sale
|
6
|
|
|
3,313
|
|
||
|
Total current assets
|
6,593
|
|
|
10,683
|
|
||
|
|
|
|
|
||||
|
Property, plant and equipment
|
72,646
|
|
|
71,177
|
|
||
|
Accumulated depreciation and depletion
|
(10,671
|
)
|
|
(10,089
|
)
|
||
|
|
61,975
|
|
|
61,088
|
|
||
|
|
|
|
|
||||
|
Advances to and investments in unconsolidated affiliates
|
2,701
|
|
|
2,705
|
|
||
|
Other non-current assets, net
|
936
|
|
|
886
|
|
||
|
Intangible assets, net
|
5,936
|
|
|
6,116
|
|
||
|
Goodwill
|
4,768
|
|
|
4,768
|
|
||
|
Total assets
|
$
|
82,909
|
|
|
$
|
86,246
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
3,704
|
|
|
$
|
4,685
|
|
|
Accounts payable to related companies
|
53
|
|
|
31
|
|
||
|
Derivative liabilities
|
151
|
|
|
111
|
|
||
|
Accrued and other current liabilities
|
2,944
|
|
|
2,582
|
|
||
|
Current maturities of long-term debt
|
409
|
|
|
413
|
|
||
|
Current liabilities held for sale
|
—
|
|
|
75
|
|
||
|
Total current liabilities
|
7,261
|
|
|
7,897
|
|
||
|
|
|
|
|
||||
|
Long-term debt, less current maturities
|
41,779
|
|
|
43,671
|
|
||
|
Non-current derivative liabilities
|
97
|
|
|
145
|
|
||
|
Deferred income taxes
|
3,026
|
|
|
3,315
|
|
||
|
Other non-current liabilities
|
1,244
|
|
|
1,217
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
||||
|
Redeemable noncontrolling interests
|
21
|
|
|
21
|
|
||
|
|
|
|
|
||||
|
Equity:
|
|
|
|
||||
|
General Partner
|
(3
|
)
|
|
(3
|
)
|
||
|
Limited Partners:
|
|
|
|
||||
|
Common Unitholders
|
(1,696
|
)
|
|
(1,643
|
)
|
||
|
Series A Convertible Preferred Units
|
519
|
|
|
450
|
|
||
|
Total partners’ deficit
|
(1,180
|
)
|
|
(1,196
|
)
|
||
|
Noncontrolling interest
|
30,661
|
|
|
31,176
|
|
||
|
Total equity
|
29,481
|
|
|
29,980
|
|
||
|
Total liabilities and equity
|
$
|
82,909
|
|
|
$
|
86,246
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017*
|
||||
|
REVENUES:
|
|
|
|
||||
|
Natural gas sales
|
$
|
1,062
|
|
|
$
|
1,012
|
|
|
NGL sales
|
2,030
|
|
|
1,546
|
|
||
|
Crude sales
|
3,254
|
|
|
2,542
|
|
||
|
Gathering, transportation and other fees
|
1,430
|
|
|
1,065
|
|
||
|
Refined product sales
|
3,810
|
|
|
3,015
|
|
||
|
Other
|
296
|
|
|
481
|
|
||
|
Total revenues
|
11,882
|
|
|
9,661
|
|
||
|
COSTS AND EXPENSES:
|
|
|
|
||||
|
Cost of products sold
|
9,245
|
|
|
7,510
|
|
||
|
Operating expenses
|
724
|
|
|
601
|
|
||
|
Depreciation and amortization
|
665
|
|
|
628
|
|
||
|
Selling, general and administrative
|
148
|
|
|
165
|
|
||
|
Total costs and expenses
|
10,782
|
|
|
8,904
|
|
||
|
OPERATING INCOME
|
1,100
|
|
|
757
|
|
||
|
OTHER INCOME (EXPENSE):
|
|
|
|
||||
|
Interest expense, net of interest capitalized
|
(466
|
)
|
|
(473
|
)
|
||
|
Equity in earnings of unconsolidated affiliates
|
79
|
|
|
87
|
|
||
|
Losses on extinguishments of debt
|
(106
|
)
|
|
(25
|
)
|
||
|
Gains on interest rate derivatives
|
52
|
|
|
5
|
|
||
|
Other, net
|
57
|
|
|
17
|
|
||
|
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX (BENEFIT) EXPENSE
|
716
|
|
|
368
|
|
||
|
Income tax (benefit) expense from continuing operations
|
(10
|
)
|
|
38
|
|
||
|
INCOME FROM CONTINUING OPERATIONS
|
726
|
|
|
330
|
|
||
|
Loss from discontinued operations, net of income taxes
|
(237
|
)
|
|
(11
|
)
|
||
|
NET INCOME
|
489
|
|
|
319
|
|
||
|
Less: Net income attributable to noncontrolling interest
|
126
|
|
|
80
|
|
||
|
NET INCOME ATTRIBUTABLE TO PARTNERS
|
363
|
|
|
239
|
|
||
|
General Partner’s interest in net income
|
1
|
|
|
1
|
|
||
|
Convertible Unitholders' interest in income
|
21
|
|
|
6
|
|
||
|
Limited Partners’ interest in net income
|
$
|
341
|
|
|
$
|
232
|
|
|
INCOME FROM CONTINUING OPERATIONS PER LIMITED PARTNER UNIT:
|
|
|
|
||||
|
Basic
|
$
|
0.32
|
|
|
$
|
0.22
|
|
|
Diluted
|
$
|
0.32
|
|
|
$
|
0.21
|
|
|
NET INCOME PER LIMITED PARTNER UNIT:
|
|
|
|
||||
|
Basic
|
$
|
0.31
|
|
|
$
|
0.22
|
|
|
Diluted
|
$
|
0.31
|
|
|
$
|
0.21
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017*
|
||||
|
Net income
|
$
|
489
|
|
|
$
|
319
|
|
|
Other comprehensive income, net of tax:
|
|
|
|
||||
|
Change in value of available-for-sale securities
|
(2
|
)
|
|
2
|
|
||
|
Actuarial gain relating to pension and other postretirement benefit plans
|
(2
|
)
|
|
(2
|
)
|
||
|
Change in other comprehensive income from unconsolidated affiliates
|
5
|
|
|
—
|
|
||
|
|
1
|
|
|
—
|
|
||
|
Comprehensive income
|
490
|
|
|
319
|
|
||
|
Less: Comprehensive income attributable to noncontrolling interest
|
127
|
|
|
80
|
|
||
|
Comprehensive income attributable to partners
|
$
|
363
|
|
|
$
|
239
|
|
|
|
General Partner
|
|
Common Unitholders
|
|
Series A Convertible Preferred Units
|
|
Noncontrolling Interest
|
|
Total
|
||||||||||
|
Balance, December 31, 2017
|
$
|
(3
|
)
|
|
$
|
(1,643
|
)
|
|
$
|
450
|
|
|
$
|
31,176
|
|
|
$
|
29,980
|
|
|
Distributions to partners
|
(1
|
)
|
|
(265
|
)
|
|
—
|
|
|
—
|
|
|
(266
|
)
|
|||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(893
|
)
|
|
(893
|
)
|
|||||
|
Distributions reinvested
|
—
|
|
|
(58
|
)
|
|
58
|
|
|
—
|
|
|
—
|
|
|||||
|
Subsidiary units repurchased
|
—
|
|
|
(98
|
)
|
|
(6
|
)
|
|
80
|
|
|
(24
|
)
|
|||||
|
Subsidiary units issued
|
—
|
|
|
1
|
|
|
—
|
|
|
19
|
|
|
20
|
|
|||||
|
Capital contributions received from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
229
|
|
|
229
|
|
|||||
|
Other comprehensive income, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
|
Cumulative effect adjustment due to change in accounting principle (see Note 1)
|
—
|
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
(54
|
)
|
|||||
|
Other, net
|
—
|
|
|
26
|
|
|
(4
|
)
|
|
(23
|
)
|
|
(1
|
)
|
|||||
|
Net income
|
1
|
|
|
341
|
|
|
21
|
|
|
126
|
|
|
489
|
|
|||||
|
Balance, March 31, 2018
|
$
|
(3
|
)
|
|
$
|
(1,696
|
)
|
|
$
|
519
|
|
|
$
|
30,661
|
|
|
$
|
29,481
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017*
|
||||
|
OPERATING ACTIVITIES
|
|
|
|
||||
|
Net income
|
$
|
489
|
|
|
$
|
319
|
|
|
Reconciliation of net income to net cash provided by operating activities:
|
|
|
|
||||
|
Loss from discontinued operations
|
237
|
|
|
11
|
|
||
|
Depreciation, depletion and amortization
|
665
|
|
|
628
|
|
||
|
Deferred income taxes
|
(12
|
)
|
|
37
|
|
||
|
Amortization included in interest expense
|
4
|
|
|
5
|
|
||
|
Non-cash compensation expense
|
23
|
|
|
27
|
|
||
|
Loss on extinguishment of debt
|
106
|
|
|
25
|
|
||
|
Equity in earnings of unconsolidated affiliates
|
(79
|
)
|
|
(87
|
)
|
||
|
Distributions from unconsolidated affiliates
|
61
|
|
|
46
|
|
||
|
Inventory valuation adjustments
|
(25
|
)
|
|
13
|
|
||
|
Distributions on unvested awards
|
(16
|
)
|
|
(9
|
)
|
||
|
Other non-cash
|
(71
|
)
|
|
(59
|
)
|
||
|
Net change in operating assets and liabilities, net of effects of acquisitions and deconsolidation
|
757
|
|
|
(185
|
)
|
||
|
Net cash provided by operating activities
|
2,139
|
|
|
771
|
|
||
|
INVESTING ACTIVITIES
|
|
|
|
||||
|
Cash proceeds from sale of Bakken Pipeline interest
|
—
|
|
|
2,000
|
|
||
|
Cash paid for acquisitions, net of cash received
|
(5
|
)
|
|
(330
|
)
|
||
|
Capital expenditures (excluding allowance for equity funds used during construction)
|
(1,737
|
)
|
|
(1,408
|
)
|
||
|
Contributions in aid of construction costs
|
20
|
|
|
6
|
|
||
|
Contributions to unconsolidated affiliates
|
(8
|
)
|
|
(111
|
)
|
||
|
Distributions from unconsolidated affiliates in excess of cumulative earnings
|
26
|
|
|
90
|
|
||
|
Other
|
3
|
|
|
(3
|
)
|
||
|
Net cash (used in) provided by investing activities
|
(1,701
|
)
|
|
244
|
|
||
|
FINANCING ACTIVITIES
|
|
|
|
||||
|
Proceeds from borrowings
|
6,627
|
|
|
9,000
|
|
||
|
Repayments of long-term debt
|
(8,541
|
)
|
|
(9,809
|
)
|
||
|
Cash paid on affiliate notes
|
—
|
|
|
(268
|
)
|
||
|
Subsidiary units repurchased
|
(24
|
)
|
|
—
|
|
||
|
Units issued for cash
|
—
|
|
|
568
|
|
||
|
Subsidiary units issued for cash
|
20
|
|
|
299
|
|
||
|
Distributions to partners
|
(266
|
)
|
|
(251
|
)
|
||
|
Debt issuance costs
|
(117
|
)
|
|
(53
|
)
|
||
|
Distributions to noncontrolling interests
|
(893
|
)
|
|
(752
|
)
|
||
|
Capital contributions from noncontrolling interest
|
229
|
|
|
106
|
|
||
|
Redemption of ETP Convertible Preferred Units
|
—
|
|
|
(53
|
)
|
||
|
Other, net
|
(2
|
)
|
|
4
|
|
||
|
Net cash used in financing activities
|
(2,967
|
)
|
|
(1,209
|
)
|
||
|
DISCONTINUED OPERATIONS
|
|
|
|
||||
|
Operating activities
|
(485
|
)
|
|
121
|
|
||
|
Investing activities
|
3,214
|
|
|
(40
|
)
|
||
|
Changes in cash included in current assets held for sale
|
11
|
|
|
(1
|
)
|
||
|
Net increase in cash and cash equivalents of discontinued operations
|
2,740
|
|
|
80
|
|
||
|
Increase (decrease) in cash and cash equivalents
|
211
|
|
|
(114
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
336
|
|
|
467
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
547
|
|
|
$
|
353
|
|
|
1.
|
ORGANIZATION AND BASIS OF PRESENTATION
|
|
•
|
the Parent Company;
|
|
•
|
our controlled subsidiaries, ETP and Sunoco LP;
|
|
•
|
consolidated subsidiaries of our controlled subsidiaries and our wholly-owned subsidiaries that own general partner interests and IDRs in ETP and Sunoco LP; and
|
|
•
|
our wholly-owned subsidiary, Lake Charles LNG.
|
|
•
|
Investment in ETP, including the consolidated operations of ETP;
|
|
•
|
Investment in Sunoco LP, including the consolidated operations of Sunoco LP;
|
|
•
|
Investment in Lake Charles LNG, including the operations of Lake Charles LNG; and
|
|
•
|
Corporate and Other, including the following:
|
|
•
|
activities of the Parent Company; and
|
|
•
|
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.
|
|
|
Three Months Ended March 31, 2017
|
||||||||||
|
|
As Originally Reported*
|
|
Effect of Change
|
|
As Adjusted
|
||||||
|
Consolidated Statement of Operations and Comprehensive Income:
|
|
|
|
|
|
||||||
|
Cost of products sold
|
$
|
7,539
|
|
|
$
|
(29
|
)
|
|
$
|
7,510
|
|
|
Operating income
|
728
|
|
|
29
|
|
|
757
|
|
|||
|
Income before income tax expense
|
339
|
|
|
29
|
|
|
368
|
|
|||
|
Net income
|
290
|
|
|
29
|
|
|
319
|
|
|||
|
Net income attributable to noncontrolling interest
|
51
|
|
|
29
|
|
|
80
|
|
|||
|
Comprehensive income
|
290
|
|
|
29
|
|
|
319
|
|
|||
|
|
|
|
|
|
|
||||||
|
Consolidated Statements of Cash Flows:
|
|
|
|
|
|
||||||
|
Net income
|
290
|
|
|
29
|
|
|
319
|
|
|||
|
Inventory Valuation Adjustments
|
11
|
|
|
2
|
|
|
13
|
|
|||
|
Net change in operating assets and liabilities (change in inventories)
|
(154
|
)
|
|
(31
|
)
|
|
(185
|
)
|
|||
|
|
Balance at December 31, 2017
|
|
Adjustments due to ASC 606
|
|
Balance at January 1, 2018
|
||||||
|
Assets:
|
|
|
|
|
|
||||||
|
Other current assets
|
$
|
295
|
|
|
$
|
8
|
|
|
$
|
303
|
|
|
Property and Equipment, net
|
61,088
|
|
|
—
|
|
|
61,088
|
|
|||
|
Intangible assets, net
|
6,116
|
|
|
(100
|
)
|
|
6,016
|
|
|||
|
Other non-current assets, net
|
886
|
|
|
39
|
|
|
925
|
|
|||
|
|
|
|
|
|
|
||||||
|
Liabilities and Equity:
|
|
|
|
|
|
||||||
|
Other non-current liabilities
|
1,217
|
|
|
1
|
|
|
1,218
|
|
|||
|
Noncontrolling interest
|
31,176
|
|
|
(54
|
)
|
|
31,122
|
|
|||
|
|
Three Months Ended March 31, 2018
|
||||||||||
|
|
As Reported
|
|
Balances Without Adoption of ASC 606
|
|
Effect of Change: Higher/(Lower)
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Natural gas sales
|
$
|
1,062
|
|
|
$
|
1,062
|
|
|
$
|
—
|
|
|
NGL sales
|
2,030
|
|
|
2,019
|
|
|
11
|
|
|||
|
Crude sales
|
3,254
|
|
|
3,254
|
|
|
—
|
|
|||
|
Gathering, transportation and other fees
|
1,430
|
|
|
1,617
|
|
|
(187
|
)
|
|||
|
Refined product sales
|
3,810
|
|
|
3,820
|
|
|
(10
|
)
|
|||
|
Other
|
296
|
|
|
296
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of products sold
|
9,245
|
|
|
9,433
|
|
|
(188
|
)
|
|||
|
Operating expenses
|
724
|
|
|
715
|
|
|
9
|
|
|||
|
Depreciation and amortization
|
665
|
|
|
671
|
|
|
(6
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Assets:
|
|
|
|
|
|
||||||
|
Other current assets
|
304
|
|
|
295
|
|
|
9
|
|
|||
|
Property and Equipment, net
|
61,975
|
|
|
61,975
|
|
|
—
|
|
|||
|
Intangible assets, net
|
5,936
|
|
|
6,041
|
|
|
(105
|
)
|
|||
|
Other non-current assets, net
|
936
|
|
|
894
|
|
|
42
|
|
|||
|
|
|
|
|
|
|
||||||
|
Liabilities and Equity:
|
|
|
|
|
|
||||||
|
Other non-current liabilities
|
1,244
|
|
|
1,243
|
|
|
1
|
|
|||
|
Noncontrolling interest
|
30,661
|
|
|
30,716
|
|
|
(55
|
)
|
|||
|
2.
|
ACQUISITIONS AND OTHER INVESTING TRANSACTIONS
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Carrying amount of assets classified as held for sale:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
21
|
|
|
Inventories
|
—
|
|
|
149
|
|
||
|
Other current assets
|
—
|
|
|
16
|
|
||
|
Property, plant and equipment, net
|
6
|
|
|
1,851
|
|
||
|
Goodwill
|
—
|
|
|
796
|
|
||
|
Intangible assets, net
|
—
|
|
|
477
|
|
||
|
Other non-current assets, net
|
—
|
|
|
3
|
|
||
|
Total assets classified as held for sale in the Consolidated Balance Sheet
|
$
|
6
|
|
|
$
|
3,313
|
|
|
|
|
|
|
||||
|
Carrying amount of liabilities classified as held for sale:
|
|
|
|
||||
|
Other current and non-current liabilities
|
$
|
—
|
|
|
$
|
75
|
|
|
Total liabilities classified as held for sale in the Consolidated Balance Sheet
|
$
|
—
|
|
|
$
|
75
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
REVENUES
|
$
|
349
|
|
|
$
|
1,586
|
|
|
|
|
|
|
||||
|
COSTS AND EXPENSES
|
|
|
|
||||
|
Cost of products sold
|
305
|
|
|
1,339
|
|
||
|
Operating expenses
|
61
|
|
|
185
|
|
||
|
Depreciation, depletion and amortization
|
—
|
|
|
33
|
|
||
|
Selling, general and administrative
|
2
|
|
|
32
|
|
||
|
Total costs and expenses
|
368
|
|
|
1,589
|
|
||
|
OPERATING LOSS
|
(19
|
)
|
|
(3
|
)
|
||
|
Interest expense, net
|
2
|
|
|
6
|
|
||
|
Loss on extinguishment of debt and other
|
20
|
|
|
—
|
|
||
|
Other, net
|
23
|
|
|
5
|
|
||
|
LOSS FROM DISCONTINUED OPERATIONS BEFORE INCOME TAX BENEFIT
|
(64
|
)
|
|
(14
|
)
|
||
|
Income tax expense (benefit)
|
173
|
|
|
(3
|
)
|
||
|
LOSS FROM DISCONTINUED OPERATIONS, NET OF INCOME TAXES
|
(237
|
)
|
|
(11
|
)
|
||
|
LOSS FROM DISCONTINUED OPERATIONS BEFORE INCOME TAX BENEFIT ATTRIBUTABLE TO ETE
|
$
|
(9
|
)
|
|
$
|
—
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
NON-CASH INVESTING ACTIVITIES:
|
|
|
|
||||
|
Accrued capital expenditures
|
$
|
1,011
|
|
|
$
|
833
|
|
|
Losses from subsidiary common unit transactions
|
(103
|
)
|
|
(52
|
)
|
||
|
NON-CASH FINANCING ACTIVITIES:
|
|
|
|
||||
|
Contribution of property, plant and equipment from noncontrolling interest
|
$
|
—
|
|
|
$
|
988
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Natural gas, NGLs, and refined products
|
$
|
812
|
|
|
$
|
1,120
|
|
|
Crude oil
|
701
|
|
|
551
|
|
||
|
Spare parts and other
|
348
|
|
|
351
|
|
||
|
Total inventories
|
$
|
1,861
|
|
|
$
|
2,022
|
|
|
|
|
|
Fair Value Measurements at
March 31, 2018 |
||||||||
|
|
Fair Value Total
|
|
Level 1
|
|
Level 2
|
||||||
|
Assets:
|
|
|
|
|
|
||||||
|
Commodity derivatives:
|
|
|
|
|
|
||||||
|
Natural Gas:
|
|
|
|
|
|
||||||
|
Basis Swaps IFERC/NYMEX
|
$
|
35
|
|
|
$
|
35
|
|
|
$
|
—
|
|
|
Swing Swaps IFERC
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Fixed Swaps/Futures
|
14
|
|
|
14
|
|
|
—
|
|
|||
|
Forward Physical Contracts
|
7
|
|
|
—
|
|
|
7
|
|
|||
|
Power — Forwards
|
78
|
|
|
—
|
|
|
78
|
|
|||
|
Options — Calls
|
1
|
|
|
1
|
|
|
—
|
|
|||
|
Options — Puts
|
1
|
|
|
1
|
|
|
—
|
|
|||
|
Natural Gas Liquids — Forwards/Swaps
|
115
|
|
|
115
|
|
|
—
|
|
|||
|
Refined Products — Futures
|
3
|
|
|
3
|
|
|
—
|
|
|||
|
Total commodity derivatives
|
255
|
|
|
169
|
|
|
86
|
|
|||
|
Other non-current assets
|
21
|
|
|
14
|
|
|
7
|
|
|||
|
Total assets
|
$
|
276
|
|
|
$
|
183
|
|
|
$
|
93
|
|
|
Liabilities:
|
|
|
|
|
|
||||||
|
Interest rate derivatives
|
$
|
(167
|
)
|
|
$
|
—
|
|
|
$
|
(167
|
)
|
|
Commodity derivatives:
|
|
|
|
|
|
||||||
|
Natural Gas:
|
|
|
|
|
|
||||||
|
Basis Swaps IFERC/NYMEX
|
(81
|
)
|
|
(81
|
)
|
|
—
|
|
|||
|
Swing Swaps IFERC
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||
|
Fixed Swaps/Futures
|
(13
|
)
|
|
(13
|
)
|
|
—
|
|
|||
|
Options — Calls
|
(2
|
)
|
|
(2
|
)
|
|
—
|
|
|||
|
Forward Physical Contracts
|
(6
|
)
|
|
—
|
|
|
(6
|
)
|
|||
|
Power:
|
|
|
|
|
|
||||||
|
Forwards
|
(72
|
)
|
|
—
|
|
|
(72
|
)
|
|||
|
Natural Gas Liquids — Swaps
|
(169
|
)
|
|
(169
|
)
|
|
—
|
|
|||
|
Refined Products — Futures
|
(6
|
)
|
|
(6
|
)
|
|
—
|
|
|||
|
Total commodity derivatives
|
(350
|
)
|
|
(271
|
)
|
|
(79
|
)
|
|||
|
Total liabilities
|
$
|
(517
|
)
|
|
$
|
(271
|
)
|
|
$
|
(246
|
)
|
|
|
|
|
Fair Value Measurements at
December 31, 2017 |
||||||||
|
|
Fair Value Total
|
|
Level 1
|
|
Level 2
|
||||||
|
Assets:
|
|
|
|
|
|
||||||
|
Commodity derivatives:
|
|
|
|
|
|
||||||
|
Natural Gas:
|
|
|
|
|
|
||||||
|
Basis Swaps IFERC/NYMEX
|
$
|
11
|
|
|
$
|
11
|
|
|
$
|
—
|
|
|
Swing Swaps IFERC
|
13
|
|
|
—
|
|
|
13
|
|
|||
|
Fixed Swaps/Futures
|
70
|
|
|
70
|
|
|
—
|
|
|||
|
Forward Physical Swaps
|
8
|
|
|
—
|
|
|
8
|
|
|||
|
Power — Forwards
|
23
|
|
|
—
|
|
|
23
|
|
|||
|
Natural Gas Liquids — Forwards/Swaps
|
193
|
|
|
193
|
|
|
—
|
|
|||
|
Refined Products — Futures
|
1
|
|
|
1
|
|
|
—
|
|
|||
|
Crude — Futures
|
2
|
|
|
2
|
|
|
—
|
|
|||
|
Total commodity derivatives
|
321
|
|
|
277
|
|
|
44
|
|
|||
|
Other non-current assets
|
21
|
|
|
14
|
|
|
7
|
|
|||
|
Total assets
|
$
|
342
|
|
|
$
|
291
|
|
|
$
|
51
|
|
|
Liabilities:
|
|
|
|
|
|
||||||
|
Interest rate derivatives
|
$
|
(219
|
)
|
|
$
|
—
|
|
|
$
|
(219
|
)
|
|
Commodity derivatives:
|
|
|
|
|
|
||||||
|
Natural Gas:
|
|
|
|
|
|
||||||
|
Basis Swaps IFERC/NYMEX
|
(24
|
)
|
|
(24
|
)
|
|
—
|
|
|||
|
Swing Swaps IFERC
|
(15
|
)
|
|
(1
|
)
|
|
(14
|
)
|
|||
|
Fixed Swaps/Futures
|
(57
|
)
|
|
(57
|
)
|
|
—
|
|
|||
|
Forward Physical Swaps
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||
|
Power — Forwards
|
(22
|
)
|
|
—
|
|
|
(22
|
)
|
|||
|
Natural Gas Liquids — Swaps
|
(192
|
)
|
|
(192
|
)
|
|
—
|
|
|||
|
Refined Products — Futures
|
(28
|
)
|
|
(28
|
)
|
|
—
|
|
|||
|
Crude — Futures
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|||
|
Total commodity derivatives
|
(341
|
)
|
|
(303
|
)
|
|
(38
|
)
|
|||
|
Total liabilities
|
$
|
(560
|
)
|
|
$
|
(303
|
)
|
|
$
|
(257
|
)
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Income from continuing operations
|
$
|
726
|
|
|
$
|
330
|
|
|
Less: Income from continuing operations attributable to noncontrolling interest
|
354
|
|
|
91
|
|
||
|
Income from continuing operations, net of noncontrolling interest
|
372
|
|
|
239
|
|
||
|
Less: General Partner’s interest in income
|
1
|
|
|
1
|
|
||
|
Less: Convertible Unitholders’ interest in income
|
21
|
|
|
6
|
|
||
|
Income from continuing operations available to Limited Partners
|
$
|
350
|
|
|
$
|
232
|
|
|
Basic Income from Continuing Operations per Limited Partner Unit:
|
|
|
|
||||
|
Weighted average limited partner units
|
1,079.1
|
|
|
1,075.2
|
|
||
|
Basic income from continuing operations per Limited Partner unit
|
$
|
0.32
|
|
|
$
|
0.22
|
|
|
Basic income from discontinued operations per Limited Partner unit
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
Diluted Income from Continuing Operations per Limited Partner Unit:
|
|
|
|
||||
|
Income from continuing operations available to Limited Partners
|
$
|
350
|
|
|
$
|
232
|
|
|
Dilutive effect of equity-based compensation of subsidiaries and distributions to Convertible Unitholders
|
21
|
|
|
6
|
|
||
|
Diluted income from continuing operations available to Limited Partners
|
$
|
371
|
|
|
$
|
238
|
|
|
Weighted average limited partner units
|
1,079.1
|
|
|
1,075.2
|
|
||
|
Dilutive effect of unconverted unit awards and Convertible Units
|
75.6
|
|
|
63.8
|
|
||
|
Diluted weighted average limited partner units
|
1,154.7
|
|
|
1,139.0
|
|
||
|
Diluted income from continuing operations per Limited Partner unit
|
$
|
0.32
|
|
|
$
|
0.21
|
|
|
Diluted income from discontinued operations per Limited Partner unit
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
i.
|
redeem in full its existing senior notes, comprised of
$800 million
in aggregate principal amount of
6.250%
senior notes due 2021,
$600 million
in aggregate principal amount of
5.500%
senior notes due 2020, and
$800 million
in aggregate principal amount of
6.375%
senior notes due 2023;
|
|
ii.
|
repay in full and terminate its term loan;
|
|
iii.
|
pay all closing costs in connection with the 7-Eleven transaction;
|
|
iv.
|
redeem the outstanding Sunoco LP Series A Preferred Units; and
|
|
v.
|
repurchase
17,286,859
Sunoco LP common units owned by ETP.
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Rate
|
||
|
December 31, 2017
(1)
|
|
February 8, 2018
|
|
February 20, 2018
|
|
$
|
0.3050
|
|
|
March 31, 2018
(1)
|
|
May 7, 2018
|
|
May 21, 2018
|
|
0.3050
|
|
|
|
(1)
|
Certain common unitholders elected to participate in a plan pursuant to which those unitholders elected to forgo their cash distributions on all or a portion of their common units, and in lieu of receiving cash distributions on these common units for each such quarter, such unitholder received Series A Convertible Preferred Units, and (on a one-for-one basis for each common unit as to which the participating unitholder elected be subject to this plan) that entitled them to receive a cash distribution of up to
$0.11
per Series A Convertible Preferred Unit. The quarter ended March 31, 2018 is the final quarter of participation in the plan.
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Rate
|
||
|
December 31, 2017
|
|
February 8, 2018
|
|
February 20, 2018
|
|
$
|
0.1100
|
|
|
March 31, 2018
|
|
May 7, 2018
|
|
May 21, 2018
|
|
0.1100
|
|
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Rate
|
||
|
December 31, 2017
|
|
February 8, 2018
|
|
February 14, 2018
|
|
$
|
0.5650
|
|
|
March 31, 2018
|
|
May 7, 2018
|
|
May 15, 2018
|
|
0.5650
|
|
|
|
|
|
Total Year
|
||
|
2018 (remainder)
|
|
$
|
111
|
|
|
2019
|
|
128
|
|
|
|
Each year beyond 2019
|
|
33
|
|
|
|
|
|
|
|
|
|
Distribution per ETP Preferred Unit
|
||||||
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Series A
|
|
Series B
|
||||
|
December 31, 2017
|
|
February 1, 2018
|
|
February 15, 2018
|
|
$
|
15.451
|
|
|
$
|
16.378
|
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Rate
|
||
|
December 31, 2017
|
|
February 6, 2018
|
|
February 14, 2018
|
|
$
|
0.8255
|
|
|
March 31, 2018
|
|
May 7, 2018
|
|
May 15, 2018
|
|
0.8255
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Available-for-sale securities
(1)
|
$
|
4
|
|
|
$
|
8
|
|
|
Foreign currency translation adjustment
|
(5
|
)
|
|
(5
|
)
|
||
|
Actuarial loss related to pensions and other postretirement benefits
|
(7
|
)
|
|
(5
|
)
|
||
|
Investments in unconsolidated affiliates, net
|
10
|
|
|
5
|
|
||
|
Subtotal
|
2
|
|
|
3
|
|
||
|
Amounts attributable to noncontrolling interest
|
(2
|
)
|
|
(3
|
)
|
||
|
Total AOCI, net of tax
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Effective January 1, 2018, the Partnership adopted Accounting Standards Update No. 2016-01,
Recognition and Measurement of Financial Assets and Financial Liabilities
, which resulted in the reclassification of
$2 million
from ETP’s accumulated other comprehensive income related to available-for-sale securities to ETP’s common unitholders. The amount is reflected as noncontrolling interest in the Partnership’s consolidated financial statements.
|
|
9.
|
INCOME TAXES
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Rental expense
(1)
|
$
|
40
|
|
|
$
|
40
|
|
|
Less: Sublease rental income
|
(6
|
)
|
|
(6
|
)
|
||
|
Rental expense, net
|
$
|
34
|
|
|
$
|
34
|
|
|
(1)
|
Includes contingent rentals totaling
$1 million
and
$4 million
for
three months ended March 31,
2018
and
2017
, respectively.
|
|
•
|
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.
|
|
•
|
legacy sites related to Sunoco, Inc. that are subject to environmental assessments, including formerly owned terminals and other logistics assets, retail sites that Sunoco, Inc. no longer operates, closed and/or sold refineries and other formerly owned sites.
|
|
•
|
Sunoco, Inc. 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
March 31, 2018
,
Sunoco, Inc. had been named as a PRP at approximately
50
identified or potentially identifiable “Superfund” sites under federal and/or comparable state law. Sunoco, Inc. is usually one of a number of companies identified as a PRP at a site. Sunoco, Inc. has reviewed the nature and extent of its involvement at each site and other relevant circumstances and, based upon Sunoco, Inc.’s purported nexus to the sites, believes that its potential liability associated with such sites will not be significant.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Current
|
$
|
54
|
|
|
$
|
35
|
|
|
Non-current
|
326
|
|
|
337
|
|
||
|
Total environmental liabilities
|
$
|
380
|
|
|
$
|
372
|
|
|
•
|
In-Kind POP:
ETP retains its POP percentage (non-cash consideration) and also any additional cash fees in exchange for providing the services. ETP recognizes revenue for the non-cash consideration and cash fees at the time the services are performed.
|
|
•
|
Mixed POP:
ETP purchases NGLs from the producer and retains a portion of the residue gas as non-cash consideration for services provided. ETP may also receive cash fees for such services. Under Topic 606, these agreements were determined to be hybrid agreements which were partially supply agreements (for the NGL’s ETP purchased and customer agreements (for the services provided related to the product that was returned to the customer). Given that these are hybrid agreements, ETP split the cash and non-cash consideration between revenue and a reduction of costs based on the value of the service provided vs. the value of the supply received.
|
|
|
Balance at
January 1, 2018
|
|
Balance at March 31, 2018
|
|
Increase/ (Decrease)
|
||||||
|
Contract Balances
|
|
|
|
|
|
||||||
|
Contract Asset
|
$
|
51
|
|
|
$
|
55
|
|
|
$
|
4
|
|
|
Accounts receivable from contracts with customers
|
445
|
|
|
393
|
|
|
(52
|
)
|
|||
|
Contract Liability
|
1
|
|
|
1
|
|
|
—
|
|
|||
|
|
|
2018 (remainder)
|
|
2019
|
|
2020
|
|
Thereafter
|
|
Total
|
||||||||||
|
Revenue expected to be recognized on contracts with customers existing as of March 31, 2018
|
|
$
|
3,574
|
|
|
$
|
4,788
|
|
|
$
|
4,244
|
|
|
$
|
24,707
|
|
|
$
|
37,313
|
|
|
•
|
Right to invoice:
The Partnership elected to utilize an output method to recognize revenue that is based on the amount to which the Partnership has a right to invoice a customer for services performed to date, if that amount corresponds directly with the value provided to the customer for the related performance or its obligation completed to date. As such, the Partnership recognized revenue in the amount to which it had the right to invoice customers.
|
|
•
|
Significant financing component:
The Partnership elected not to adjust the promised amount of consideration for the effects of significant financing component if the Partnership expects, at contract inception, that the period between the transfer of a promised good or service to a customer and when the customer pays for that good or service will be one year or less.
|
|
•
|
Unearned variable consideration:
The Partnership elected to only disclose the unearned fixed consideration associated with unsatisfied performance obligations related to our various customer contracts which contain both fixed and variable components.
|
|
•
|
Incremental costs of obtaining a contract:
The Partnership generally expenses sales commissions when incurred because the amortization period would have been less than one year. We record these costs within general and administrative expenses. The Partnership elected to expense the incremental costs of obtaining a contract when the amortization period for such contracts would have been one year or less.
|
|
•
|
Shipping and handling costs:
The Partnership elected to account for shipping and handling activities that occur after the customer has obtained control of a good as fulfillment activities (i.e., an expense) rather than as a promised service.
|
|
•
|
Measurement of transaction price:
The Partnership has elected to exclude from the measurement of transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the Partnership from a customer, for e.g. sales tax, value added tax etc.
|
|
•
|
Variable consideration of wholly unsatisfied performance obligations:
The Partnership has elected to exclude the estimate of variable consideration to the allocation of wholly unsatisfied performance obligations.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||
|
|
Notional Volume
|
|
Maturity
|
|
Notional Volume
|
|
Maturity
|
||
|
Mark-to-Market Derivatives
|
|
|
|
|
|
|
|
||
|
(Trading)
|
|
|
|
|
|
|
|
||
|
Natural Gas (BBtu):
|
|
|
|
|
|
|
|
||
|
Fixed Swaps/Futures
|
1,008
|
|
|
2018
|
|
1,078
|
|
|
2018
|
|
Basis Swaps IFERC/NYMEX
(1)
|
82,493
|
|
|
2018-2020
|
|
48,510
|
|
|
2018-2020
|
|
Options – Puts
|
13,000
|
|
|
2018
|
|
13,000
|
|
|
2018
|
|
Options – Calls
|
460
|
|
|
2018
|
|
—
|
|
|
—
|
|
Power (Megawatt):
|
|
|
|
|
|
|
|
||
|
Forwards
|
236,680
|
|
|
2018-2019
|
|
435,960
|
|
|
2018-2019
|
|
Futures
|
126,200
|
|
|
2018
|
|
(25,760
|
)
|
|
2018
|
|
Options — Puts
|
238,400
|
|
|
2018
|
|
(153,600
|
)
|
|
2018
|
|
Options — Calls
|
349,600
|
|
|
2018
|
|
137,600
|
|
|
2018
|
|
(Non-Trading)
|
|
|
|
|
|
|
|
||
|
Natural Gas (BBtu):
|
|
|
|
|
|
|
|
||
|
Basis Swaps IFERC/NYMEX
|
9,750
|
|
|
2018-2020
|
|
4,650
|
|
|
2018-2020
|
|
Swing Swaps IFERC
|
(24,825
|
)
|
|
2018-2019
|
|
87,253
|
|
|
2018-2019
|
|
Fixed Swaps/Futures
|
(4,540
|
)
|
|
2018-2019
|
|
(4,390
|
)
|
|
2018-2019
|
|
Forward Physical Contracts
|
(224,178
|
)
|
|
2018-2020
|
|
(145,105
|
)
|
|
2018-2020
|
|
Natural Gas Liquid/Crude (MBbls) – Forwards/Swaps
|
38,874
|
|
|
2018-2019
|
|
6,744
|
|
|
2018-2019
|
|
Refined Products (MBbls) – Futures
|
(871
|
)
|
|
2018-2019
|
|
(3,901
|
)
|
|
2018-2019
|
|
Corn (Bushels) – Futures
|
(780,000
|
)
|
|
2018
|
|
1,870,000
|
|
|
2018
|
|
Fair Value Hedging Derivatives
|
|
|
|
|
|
|
|
||
|
(Non-Trading)
|
|
|
|
|
|
|
|
||
|
Natural Gas (BBtu):
|
|
|
|
|
|
|
|
||
|
Basis Swaps IFERC/NYMEX
|
(18,685
|
)
|
|
2018
|
|
(39,770
|
)
|
|
2018
|
|
Fixed Swaps/Futures
|
(18,685
|
)
|
|
2018
|
|
(39,770
|
)
|
|
2018
|
|
Hedged Item — Inventory
|
18,685
|
|
|
2018
|
|
39,770
|
|
|
2018
|
|
(1)
|
Includes aggregate amounts for open positions related to Houston Ship Channel, Waha Hub, NGPL TexOk, West Louisiana Zone and Henry Hub locations.
|
|
|
|
|
|
Notional Amount Outstanding
|
||||||
|
Term
|
|
Type
(1)
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
July 2018
(2)
|
|
Forward-starting to pay a fixed rate of 3.76% and receive a floating rate
|
|
$
|
300
|
|
|
$
|
300
|
|
|
July 2019
(2)
|
|
Forward-starting to pay a fixed rate of 3.64% and receive a floating rate
|
|
300
|
|
|
300
|
|
||
|
July 2020
(2)
|
|
Forward-starting to pay a fixed rate of 3.52% and receive a floating rate
|
|
400
|
|
|
400
|
|
||
|
December 2018
|
|
Pay a floating rate based on a 3-month LIBOR and receive a fixed rate of 1.53%
|
|
1,200
|
|
|
1,200
|
|
||
|
March 2019
|
|
Pay a floating rate based on a 3-month LIBOR and receive a fixed rate of 1.42%
|
|
300
|
|
|
300
|
|
||
|
(1)
|
Floating rates are based on 3-month LIBOR.
|
|
(2)
|
Represents the effective date. These forward-starting swaps have a term of 30 years with a mandatory termination date the same as the effective date.
|
|
|
Fair Value of Derivative Instruments
|
||||||||||||||
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||
|
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
||||||||
|
Commodity derivatives (margin deposits)
|
$
|
—
|
|
|
$
|
14
|
|
|
$
|
—
|
|
|
$
|
(2
|
)
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
||||||||
|
Commodity derivatives (margin deposits)
|
166
|
|
|
262
|
|
|
(206
|
)
|
|
(281
|
)
|
||||
|
Commodity derivatives
|
89
|
|
|
45
|
|
|
(144
|
)
|
|
(58
|
)
|
||||
|
Interest rate derivatives
|
—
|
|
|
—
|
|
|
(167
|
)
|
|
(219
|
)
|
||||
|
|
255
|
|
|
307
|
|
|
(517
|
)
|
|
(558
|
)
|
||||
|
Total derivatives
|
$
|
255
|
|
|
$
|
321
|
|
|
$
|
(517
|
)
|
|
$
|
(560
|
)
|
|
|
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||||||
|
|
|
Balance Sheet Location
|
|
March 31, 2018
|
|
December 31, 2017
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||
|
Derivatives without offsetting agreements
|
|
Derivative liabilities
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(167
|
)
|
|
$
|
(219
|
)
|
|
Derivatives in offsetting agreements:
|
|
|
|
|
|
|
|
|
||||||||||
|
OTC contracts
|
|
Derivative assets (liabilities)
|
|
89
|
|
|
45
|
|
|
(144
|
)
|
|
(58
|
)
|
||||
|
Broker cleared derivative contracts
|
|
Other current assets (liabilities)
|
|
166
|
|
|
276
|
|
|
(206
|
)
|
|
(283
|
)
|
||||
|
Total gross derivatives
|
|
255
|
|
|
321
|
|
|
(517
|
)
|
|
(560
|
)
|
||||||
|
Offsetting agreements:
|
|
|
|
|
|
|
|
|
||||||||||
|
Counterparty netting
|
|
Derivative assets (liabilities)
|
|
(63
|
)
|
|
(21
|
)
|
|
63
|
|
|
21
|
|
||||
|
Counterparty netting
|
|
Other current assets (liabilities)
|
|
(165
|
)
|
|
(263
|
)
|
|
165
|
|
|
263
|
|
||||
|
Total net derivatives
|
|
$
|
27
|
|
|
$
|
37
|
|
|
$
|
(289
|
)
|
|
$
|
(276
|
)
|
||
|
|
|
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
|
||||||
|
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
|
|
|
2018
|
|
2017
|
||||
|
Derivatives in fair value hedging relationships (including hedged item):
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
Cost of products sold
|
|
$
|
3
|
|
|
$
|
(4
|
)
|
|
|
|
Location of Gain/(Loss)
Recognized in Income
on Derivatives
|
|
Amount of Gain/(Loss) Recognized in Income on Derivatives
|
||||||
|
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
|
|
|
2018
|
|
2017
|
||||
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
||||||
|
Commodity derivatives — Trading
|
|
Cost of products sold
|
|
$
|
17
|
|
|
$
|
11
|
|
|
Commodity derivatives — Non-trading
|
|
Cost of products sold
|
|
(71
|
)
|
|
2
|
|
||
|
Interest rate derivatives
|
|
Gains on interest rate derivatives
|
|
52
|
|
|
5
|
|
||
|
Embedded derivatives
|
|
Other, net
|
|
—
|
|
|
1
|
|
||
|
Total
|
|
|
|
$
|
(2
|
)
|
|
$
|
19
|
|
|
•
|
Investment in ETP, including the consolidated operations of ETP;
|
|
•
|
Investment in Sunoco LP, including the consolidated operations of Sunoco LP;
|
|
•
|
Investment in Lake Charles LNG, including the operations of Lake Charles LNG; and
|
|
•
|
Corporate and Other, including the following:
|
|
•
|
activities of the Parent Company; and
|
|
•
|
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.
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017*
|
||||
|
Segment Adjusted EBITDA:
|
|
|
|
||||
|
Investment in ETP
|
$
|
1,881
|
|
|
$
|
1,445
|
|
|
Investment in Sunoco LP
|
109
|
|
|
155
|
|
||
|
Investment in Lake Charles LNG
|
43
|
|
|
44
|
|
||
|
Corporate and Other
|
1
|
|
|
(13
|
)
|
||
|
Adjustments and Eliminations
|
(32
|
)
|
|
(54
|
)
|
||
|
Total
|
2,002
|
|
|
1,577
|
|
||
|
Depreciation, depletion and amortization
|
(665
|
)
|
|
(628
|
)
|
||
|
Interest expense, net
|
(466
|
)
|
|
(473
|
)
|
||
|
Gains on interest rate derivatives
|
52
|
|
|
5
|
|
||
|
Non-cash compensation expense
|
(23
|
)
|
|
(27
|
)
|
||
|
Unrealized gains (losses) on commodity risk management activities
|
(87
|
)
|
|
69
|
|
||
|
Losses on extinguishments of debt
|
(106
|
)
|
|
(25
|
)
|
||
|
Inventory valuation adjustments
|
25
|
|
|
(13
|
)
|
||
|
Equity in earnings of unconsolidated affiliates
|
79
|
|
|
87
|
|
||
|
Adjusted EBITDA related to unconsolidated affiliates
|
(156
|
)
|
|
(185
|
)
|
||
|
Adjusted EBITDA related to discontinued operations
|
20
|
|
|
(31
|
)
|
||
|
Other, net
|
41
|
|
|
12
|
|
||
|
Income from continuing operations before income tax benefit (expense)
|
716
|
|
|
368
|
|
||
|
Income tax benefit (expense) from continuing operations
|
10
|
|
|
(38
|
)
|
||
|
Income from continuing operations
|
726
|
|
|
330
|
|
||
|
Loss from discontinued operations, net of tax
|
(237
|
)
|
|
(11
|
)
|
||
|
Net income
|
$
|
489
|
|
|
$
|
319
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Assets:
|
|
|
|
||||
|
Investment in ETP
|
$
|
77,495
|
|
|
$
|
77,965
|
|
|
Investment in Sunoco LP
|
4,919
|
|
|
8,344
|
|
||
|
Investment in Lake Charles LNG
|
1,677
|
|
|
1,646
|
|
||
|
Corporate and Other
|
674
|
|
|
598
|
|
||
|
Adjustments and Eliminations
|
(1,856
|
)
|
|
(2,307
|
)
|
||
|
Total assets
|
$
|
82,909
|
|
|
$
|
86,246
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017*
|
||||
|
Revenues:
|
|
|
|
||||
|
Investment in ETP:
|
|
|
|
||||
|
Revenues from external customers
|
$
|
8,085
|
|
|
$
|
6,807
|
|
|
Intersegment revenues
|
195
|
|
|
88
|
|
||
|
|
8,280
|
|
|
6,895
|
|
||
|
Investment in Sunoco LP:
|
|
|
|
||||
|
Revenues from external customers
|
3,748
|
|
|
2,805
|
|
||
|
Intersegment revenues
|
1
|
|
|
3
|
|
||
|
|
3,749
|
|
|
2,808
|
|
||
|
Investment in Lake Charles LNG:
|
|
|
|
||||
|
Revenues from external customers
|
49
|
|
|
49
|
|
||
|
|
|
|
|
||||
|
Adjustments and Eliminations
|
(196
|
)
|
|
(91
|
)
|
||
|
Total revenues
|
$
|
11,882
|
|
|
$
|
9,661
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017*
|
||||
|
Intrastate Transportation and Storage
|
$
|
817
|
|
|
$
|
768
|
|
|
Interstate Transportation and Storage
|
313
|
|
|
231
|
|
||
|
Midstream
|
440
|
|
|
565
|
|
||
|
NGL and refined products transportation and services
|
2,458
|
|
|
2,118
|
|
||
|
Crude oil transportation and services
|
3,731
|
|
|
2,575
|
|
||
|
All Other
|
521
|
|
|
638
|
|
||
|
Total revenues
|
8,280
|
|
|
6,895
|
|
||
|
Less: Intersegment revenues
|
195
|
|
|
88
|
|
||
|
Revenues from external customers
|
$
|
8,085
|
|
|
$
|
6,807
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Retail operations
|
$
|
610
|
|
|
$
|
511
|
|
|
Wholesale operations
|
3,139
|
|
|
2,297
|
|
||
|
Total revenues
|
3,749
|
|
|
2,808
|
|
||
|
Less: Intersegment revenues
|
1
|
|
|
3
|
|
||
|
Revenues from external customers
|
$
|
3,748
|
|
|
$
|
2,805
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
1
|
|
|
$
|
1
|
|
|
Accounts receivable from related companies
|
103
|
|
|
65
|
|
||
|
Other current assets
|
1
|
|
|
1
|
|
||
|
Total current assets
|
105
|
|
|
67
|
|
||
|
Property, plant and equipment, net
|
27
|
|
|
27
|
|
||
|
Advances to and investments in unconsolidated affiliates
|
5,805
|
|
|
6,082
|
|
||
|
Goodwill
|
9
|
|
|
9
|
|
||
|
Other non-current assets, net
|
8
|
|
|
8
|
|
||
|
Total assets
|
$
|
5,954
|
|
|
$
|
6,193
|
|
|
LIABILITIES AND PARTNERS’ DEFICIT
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable to related companies
|
$
|
1
|
|
|
$
|
—
|
|
|
Interest payable
|
78
|
|
|
66
|
|
||
|
Accrued and other current liabilities
|
8
|
|
|
4
|
|
||
|
Total current liabilities
|
87
|
|
|
70
|
|
||
|
Long-term debt, less current maturities
|
6,386
|
|
|
6,700
|
|
||
|
Long-term notes payable – related companies
|
658
|
|
|
617
|
|
||
|
Other non-current liabilities
|
3
|
|
|
2
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Partners’ deficit:
|
|
|
|
||||
|
General Partner
|
(3
|
)
|
|
(3
|
)
|
||
|
Limited Partners:
|
|
|
|
||||
|
Common Unitholders
|
(1,696
|
)
|
|
(1,643
|
)
|
||
|
Series A Convertible Preferred Units
|
519
|
|
|
450
|
|
||
|
Total partners’ deficit
|
(1,180
|
)
|
|
(1,196
|
)
|
||
|
Total liabilities and partners’ deficit
|
$
|
5,954
|
|
|
$
|
6,193
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES
|
$
|
(2
|
)
|
|
$
|
(13
|
)
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
||||
|
Interest expense, net
|
(86
|
)
|
|
(83
|
)
|
||
|
Equity in earnings of unconsolidated affiliates
|
448
|
|
|
361
|
|
||
|
Losses on extinguishments of debt
|
—
|
|
|
(25
|
)
|
||
|
Other, net
|
3
|
|
|
(1
|
)
|
||
|
NET INCOME
|
363
|
|
|
239
|
|
||
|
General Partner’s interest in net income
|
1
|
|
|
1
|
|
||
|
Convertible Unitholders’ interest in income
|
21
|
|
|
6
|
|
||
|
Limited Partners’ interest in net income
|
$
|
341
|
|
|
$
|
232
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES
|
$
|
241
|
|
|
$
|
251
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
||||
|
Contributions to unconsolidated affiliate
|
—
|
|
|
(860
|
)
|
||
|
Sunoco LP Series A Preferred Units redemption
|
300
|
|
|
—
|
|
||
|
Net cash provided by (used in) investing activities
|
300
|
|
|
(860
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
||||
|
Proceeds from borrowings
|
54
|
|
|
2,017
|
|
||
|
Principal payments on debt
|
(370
|
)
|
|
(1,733
|
)
|
||
|
Proceeds from affiliate
|
41
|
|
|
43
|
|
||
|
Distributions to partners
|
(266
|
)
|
|
(251
|
)
|
||
|
Units issued for cash
|
—
|
|
|
568
|
|
||
|
Debt issuance costs
|
—
|
|
|
(34
|
)
|
||
|
Net cash provided by (used in) financing activities
|
(541
|
)
|
|
610
|
|
||
|
CHANGE IN CASH AND CASH EQUIVALENTS
|
—
|
|
|
1
|
|
||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
1
|
|
|
2
|
|
||
|
CASH AND CASH EQUIVALENTS, end of period
|
$
|
1
|
|
|
$
|
3
|
|
|
•
|
Investment in ETP, including the consolidated operations of ETP;
|
|
•
|
Investment in Sunoco LP, including the consolidated operations of Sunoco LP;
|
|
•
|
Investment in Lake Charles LNG, including the operations of Lake Charles LNG; and
|
|
•
|
Corporate and Other, including the following:
|
|
•
|
activities of the Parent Company; and
|
|
•
|
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.
|
|
|
Three Months Ended
March 31, |
|
|
||||||||
|
|
2018
|
|
2017*
|
|
Change
|
||||||
|
Segment Adjusted EBITDA:
|
|
|
|
|
|
||||||
|
Investment in ETP
|
$
|
1,881
|
|
|
$
|
1,445
|
|
|
$
|
436
|
|
|
Investment in Sunoco LP
|
109
|
|
|
155
|
|
|
(46
|
)
|
|||
|
Investment in Lake Charles LNG
|
43
|
|
|
44
|
|
|
(1
|
)
|
|||
|
Corporate and Other
|
1
|
|
|
(13
|
)
|
|
14
|
|
|||
|
Adjustments and Eliminations
|
(32
|
)
|
|
(54
|
)
|
|
22
|
|
|||
|
Total
|
2,002
|
|
|
1,577
|
|
|
425
|
|
|||
|
Depreciation, depletion and amortization
|
(665
|
)
|
|
(628
|
)
|
|
(37
|
)
|
|||
|
Interest expense, net of interest capitalized
|
(466
|
)
|
|
(473
|
)
|
|
7
|
|
|||
|
Gains on interest rate derivatives
|
52
|
|
|
5
|
|
|
47
|
|
|||
|
Non-cash compensation expense
|
(23
|
)
|
|
(27
|
)
|
|
4
|
|
|||
|
Unrealized gains (losses) on commodity risk management activities
|
(87
|
)
|
|
69
|
|
|
(156
|
)
|
|||
|
Losses on extinguishments of debt
|
(106
|
)
|
|
(25
|
)
|
|
(81
|
)
|
|||
|
Inventory valuation adjustments
|
25
|
|
|
(13
|
)
|
|
38
|
|
|||
|
Equity in earnings of unconsolidated affiliates
|
79
|
|
|
87
|
|
|
(8
|
)
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
(156
|
)
|
|
(185
|
)
|
|
29
|
|
|||
|
Adjusted EBITDA related to discontinued operations
|
20
|
|
|
(31
|
)
|
|
51
|
|
|||
|
Other, net
|
41
|
|
|
12
|
|
|
29
|
|
|||
|
Income from continuing operations before income tax benefit (expense)
|
716
|
|
|
368
|
|
|
348
|
|
|||
|
Income tax benefit (expense) from continuing operations
|
10
|
|
|
(38
|
)
|
|
48
|
|
|||
|
Income from continuing operations
|
726
|
|
|
330
|
|
|
396
|
|
|||
|
Loss from discontinued operations, net of income taxes
|
(237
|
)
|
|
(11
|
)
|
|
(226
|
)
|
|||
|
Net income
|
$
|
489
|
|
|
$
|
319
|
|
|
$
|
170
|
|
|
•
|
a decrease of $24 million of expense recognized by Sunoco LP for the
three months ended
March 31, 2018
compared to the same period in the prior year primarily due to Sunoco LP’s repayment of its term loan and decreased borrowings under its revolving credit facility; partially offset by
|
|
•
|
an increase of
$14 million
of expense recognized by ETP primarily attributable to increases in long-term debt, including increased borrowings under ETP’s revolving credit facilities; and
|
|
•
|
an increase of $3 million of expense recognized by the Parent company primarily attributable to increases in variable interest rates.
|
|
|
Three Months Ended
March 31, |
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Revenues
|
$
|
8,280
|
|
|
$
|
6,895
|
|
|
$
|
1,385
|
|
|
Cost of products sold
|
5,988
|
|
|
5,050
|
|
|
938
|
|
|||
|
Segment margin
|
2,292
|
|
|
1,845
|
|
|
447
|
|
|||
|
Unrealized (gains) losses on commodity risk management activities
|
87
|
|
|
(64
|
)
|
|
151
|
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(587
|
)
|
|
(485
|
)
|
|
(102
|
)
|
|||
|
Selling, general and administrative expenses, excluding non-cash compensation expense
|
(100
|
)
|
|
(100
|
)
|
|
—
|
|
|||
|
Adjusted EBITDA related to unconsolidated affiliates
|
185
|
|
|
239
|
|
|
(54
|
)
|
|||
|
Other, net
|
4
|
|
|
10
|
|
|
(6
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
1,881
|
|
|
$
|
1,445
|
|
|
$
|
436
|
|
|
•
|
an increase of
$23 million
in ETP’s intrastate transportation and storage operations resulting from an increase of
$58 million
in realized natural gas sales and other due to higher realized gains from pipeline optimization activity; offset by a decrease of
$24 million
in realized storage margin primarily due to a realized adjustment to the Bammel storage inventory and a decrease of
$7 million
in transportation fees due to renegotiated contracts resulting in lower billed volumes;
|
|
•
|
an increase of
$58 million
in ETP’s interstate transportation and storage operations due to
an increase of
$49 million
due to the partial in service of the Rover pipeline in August 2017 which reflected increases of
$82 million
in revenues,
$26 million
in operating expenses and
$7 million
in general and administrative expenses;
|
|
•
|
an increase of
$57 million
in ETP’s midstream operations primarily due to a
$43 million
increase in non-fee based margins due to higher realized crude oil and NGL prices and a
$13 million
increase in fee-based revenues due to increased volumes in the Permian and Northeast regions offset by declines in Ark-La-Tex, North Texas and the Mid-Continent/Panhandle regions;
|
|
•
|
an increase of
$70 million
in ETP’s NGL and refined products transportation and services operations due to an increase of
$33 million
in transportation volume, primarily due to higher volumes on Texas NGL pipelines and the ramp-up of volumes on the Mariner East system; an increase of
$25 million
in marketing margin due to gains from optimizing sales of purity
|
|
•
|
an increase of
$277 million
in ETP’s crude oil transportation and services operations due to a
$222 million
increase in margin resulting primarily from placing ETP’s Bakken pipeline in service in the second quarter of 2017 as well as the addition of Permian Express Partners joint venture assets in February 2017 and November 2017; a
$25 million
increase in margin from existing transportation assets due to increased volumes throughout the system; an
$85 million
increase in margin (excluding
$43 million
in unrealized losses on commodity risk management activities) from ETP’s crude oil acquisition and marketing segment primarily resulting from more favorable market price differentials from West Texas and Gulf Coast markets; and a
$7 million
increase in margin from higher ship loading and throughput fees at ETP’s Nederland terminal due to an increase in exports. These increases in margin were offset by an increase of
$55 million
in operating expenses, primarily due to assets recently acquired or placed in service; and
|
|
•
|
a decrease of approximately
$49 million
in ETP’s all other operations, due to a decrease of
$54 million
in Adjusted EBITDA related to unconsolidated affiliates, reflecting a decrease of
$30 million
from ETP’s investment in PES due to lower earnings and a decrease of
$25 million
from ETP’s investment in Sunoco LP primarily due to Sunoco LP’s sale of retail assets, as well as a decrease in ETP’s ownership interest in Sunoco LP subsequent to the repurchase of common units by Sunoco LP in February 2018; and an increase of
$10 million
in operating expenses primarily attributable to an increase of
$8 million
in the compression business. These decreases in adjusted EBITDA were partially offset by an increase of
$11 million
from commodity trading activities and a decrease of $3 million in selling, general and administrative expenses due to lower merger and acquisition costs.
|
|
|
Three Months Ended
March 31, |
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Revenues
|
$
|
3,749
|
|
|
$
|
2,808
|
|
|
$
|
941
|
|
|
Cost of products sold
|
3,453
|
|
|
2,552
|
|
|
901
|
|
|||
|
Segment margin
|
296
|
|
|
256
|
|
|
40
|
|
|||
|
Unrealized gains (losses) on commodity risk management activities
|
—
|
|
|
(5
|
)
|
|
5
|
|
|||
|
Operating expenses, excluding non-cash compensation expense
|
(113
|
)
|
|
(112
|
)
|
|
(1
|
)
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(32
|
)
|
|
(28
|
)
|
|
(4
|
)
|
|||
|
Inventory fair value adjustments
|
(25
|
)
|
|
13
|
|
|
(38
|
)
|
|||
|
Adjusted EBITDA from discontinued operations
|
(20
|
)
|
|
31
|
|
|
(51
|
)
|
|||
|
Other
|
3
|
|
|
—
|
|
|
3
|
|
|||
|
Segment Adjusted EBITDA
|
$
|
109
|
|
|
$
|
155
|
|
|
$
|
(46
|
)
|
|
•
|
a decrease in Adjusted EBITDA from discontinued operations primarily attributable to Sunoco LP’s retail divestment in January 2018; and
|
|
•
|
an increase in general and administrative expenses and other operating expenses of
$4 million
primarily attributable to higher payroll expenses; offset by
|
|
•
|
an increase in segment margin of $40 million primarily due to inventory adjustments. The change in segment margin also reflected an $8 million increase due to higher gross profit per gallon on retail motor fuel sales, offset by a decrease of $7 million from merchandise, rental and other.
|
|
|
Three Months Ended
March 31, |
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Revenues
|
$
|
49
|
|
|
$
|
49
|
|
|
$
|
—
|
|
|
Operating expenses, excluding non-cash compensation expense
|
(5
|
)
|
|
(5
|
)
|
|
—
|
|
|||
|
Selling, general and administrative, excluding non-cash compensation expense
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|||
|
Segment Adjusted EBITDA
|
$
|
43
|
|
|
$
|
44
|
|
|
$
|
(1
|
)
|
|
|
Growth
|
|
Maintenance
|
||||||||||||
|
|
Low
|
|
High
|
|
Low
|
|
High
|
||||||||
|
Intrastate transportation and storage
|
$
|
250
|
|
|
$
|
275
|
|
|
$
|
30
|
|
|
$
|
35
|
|
|
Interstate transportation and storage
(1)
|
500
|
|
|
550
|
|
|
115
|
|
|
120
|
|
||||
|
Midstream
|
800
|
|
|
850
|
|
|
120
|
|
|
130
|
|
||||
|
NGL and refined products transportation and services
|
2,450
|
|
|
2,500
|
|
|
65
|
|
|
75
|
|
||||
|
Crude oil transportation and services
(1)
|
350
|
|
|
450
|
|
|
90
|
|
|
100
|
|
||||
|
All other (including eliminations)
|
75
|
|
|
100
|
|
|
60
|
|
|
65
|
|
||||
|
Total capital expenditures
|
$
|
4,425
|
|
|
$
|
4,725
|
|
|
$
|
480
|
|
|
$
|
525
|
|
|
(1)
|
Includes capital expenditures related to ETP’s proportionate ownership of the Bakken, Rover and Bayou Bridge pipeline projects.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Parent Company Indebtedness:
|
|
|
|
||||
|
ETE Senior Notes due October 2020
|
$
|
1,187
|
|
|
$
|
1,187
|
|
|
ETE Senior Notes due March 2023
|
1,000
|
|
|
1,000
|
|
||
|
ETE Senior Notes due January 2024
|
1,150
|
|
|
1,150
|
|
||
|
ETE Senior Notes due June 2027
|
1,000
|
|
|
1,000
|
|
||
|
ETE Senior Secured Term Loan due February 2, 2024
|
1,220
|
|
|
1,220
|
|
||
|
ETE Senior Secured Revolving Credit Facility due March 24, 2022
|
873
|
|
|
1,188
|
|
||
|
Subsidiary Indebtedness:
|
|
|
|
||||
|
ETP Senior Notes
|
27,005
|
|
|
27,005
|
|
||
|
Transwestern Senior Notes
|
575
|
|
|
575
|
|
||
|
Panhandle Senior Notes
|
785
|
|
|
785
|
|
||
|
Sunoco LP Senior Notes, Term Loan and lease-related obligation
|
2,311
|
|
|
3,556
|
|
||
|
Credit Facilities and Commercial Paper:
|
|
|
|
||||
|
ETP $4.0 billion Revolving Credit Facility due December 2022
(1)
|
2,756
|
|
|
2,292
|
|
||
|
ETP $1.0 billion 364-Day Credit Facility due November 2018
(2)
|
—
|
|
|
50
|
|
||
|
Bakken Project $2.50 billion Credit Facility due August 2019
|
2,500
|
|
|
2,500
|
|
||
|
Sunoco LP $1.5 billion Revolving Credit Facility due September 2019
|
—
|
|
|
765
|
|
||
|
Other Long-Term Debt
|
8
|
|
|
8
|
|
||
|
Unamortized premiums and fair value adjustments, net
|
49
|
|
|
50
|
|
||
|
Deferred debt issuance costs
|
(231
|
)
|
|
(247
|
)
|
||
|
Total
|
42,188
|
|
|
44,084
|
|
||
|
Less: Current maturities of long-term debt
|
409
|
|
|
413
|
|
||
|
Long-term debt and notes payable, less current maturities
|
$
|
41,779
|
|
|
$
|
43,671
|
|
|
(1)
|
Includes
$1.93 billion
and
$2.01 billion
of commercial paper outstanding at
March 31, 2018
and
December 31, 2017
, respectively.
|
|
(2)
|
Borrowings under the 364-day credit facility were classified as long-term debt based on the Partnership’s ability and intent to refinance such borrowings on a long-term basis.
|
|
i.
|
redeem in full its existing senior notes, comprised of
$800 million
in aggregate principal amount of
6.250%
senior notes due 2021,
$600 million
in aggregate principal amount of
5.500%
senior notes due 2020, and
$800 million
in aggregate principal amount of
6.375%
senior notes due 2023;
|
|
ii.
|
repay in full and terminate its term loan;
|
|
iii.
|
pay all closing costs in connection with the 7-Eleven transaction;
|
|
iv.
|
redeem the outstanding Sunoco LP Series A Preferred Units; and
|
|
v.
|
repurchase
17,286,859
common units owned by ETP.
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Rate
|
||
|
December 31, 2017 (1)
|
|
February 8, 2018
|
|
February 20, 2018
|
|
$
|
0.3050
|
|
|
March 31, 2018 (1)
|
|
May 7, 2018
|
|
May 21, 2018
|
|
0.3050
|
|
|
|
(1)
|
Certain common unitholders elected to participate in a plan pursuant to which those unitholders elected to forgo their cash distributions on all or a portion of their common units, and in lieu of receiving cash distributions on these common units for each such quarter, such unitholder received Series A Convertible Preferred Units (on a one-for-one basis for each common unit as to which the participating unitholder elected be subject to this plan) that entitled them to receive a cash distribution of up to
$0.11
per Series A Convertible Preferred Unit. The quarter ended March 31, 2018 is the final quarter of participation in the plan.
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Rate
|
||
|
December 31, 2017
|
|
February 8, 2018
|
|
February 20, 2018
|
|
$
|
0.1100
|
|
|
March 31, 2018
|
|
May 7, 2018
|
|
May 21, 2018
|
|
0.1100
|
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Limited Partners
|
$
|
265
|
|
|
$
|
250
|
|
|
General Partner interest
|
1
|
|
|
1
|
|
||
|
Total Parent Company distributions
|
$
|
266
|
|
|
$
|
251
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Distributions from ETP:
|
|
|
|
||||
|
Limited Partner interests
|
$
|
16
|
|
|
$
|
15
|
|
|
General partner interest and IDRs
|
449
|
|
|
381
|
|
||
|
IDR relinquishments net of Class I Unit distributions
|
(42
|
)
|
|
(157
|
)
|
||
|
Total distributions from ETP
|
423
|
|
|
239
|
|
||
|
Distributions from Sunoco LP
|
|
|
|
||||
|
Limited Partner interests
|
2
|
|
|
2
|
|
||
|
IDRs
|
18
|
|
|
21
|
|
||
|
Total distributions from Sunoco LP
|
20
|
|
|
23
|
|
||
|
Total distributions received from subsidiaries
|
$
|
443
|
|
|
$
|
262
|
|
|
|
|
Total Year
|
||
|
2018 (remainder)
|
|
$
|
111
|
|
|
2019
|
|
128
|
|
|
|
Each year beyond 2019
|
|
33
|
|
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Rate
|
||
|
December 31, 2017
|
|
February 8, 2018
|
|
February 14, 2018
|
|
$
|
0.5650
|
|
|
March 31, 2018
|
|
May 7, 2018
|
|
May 15, 2018
|
|
0.5650
|
|
|
|
|
|
|
|
|
|
Distribution per ETP Preferred Unit
|
||||||
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Series A
|
|
Series B
|
||||
|
December 31, 2017
|
|
February 1, 2018
|
|
February 15, 2018
|
|
$
|
15.451
|
|
|
$
|
16.378
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Limited Partners:
|
|
|
|
||||
|
Common Units held by public
|
$
|
642
|
|
|
$
|
567
|
|
|
Common Units held by ETE
|
16
|
|
|
15
|
|
||
|
General Partner interest and incentive distributions held by ETE
|
449
|
|
|
381
|
|
||
|
IDR relinquishments
|
(42
|
)
|
|
(157
|
)
|
||
|
Total distributions declared to partners
|
$
|
1,065
|
|
|
$
|
806
|
|
|
Quarter Ended
|
|
Record Date
|
|
Payment Date
|
|
Rate
|
||
|
December 31, 2017
|
|
February 6, 2018
|
|
February 14, 2018
|
|
$
|
0.8255
|
|
|
March 31, 2018
|
|
May 7, 2018
|
|
May 15, 2018
|
|
0.8255
|
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2018
|
|
2017
|
||||
|
Limited Partners:
|
|
|
|
||||
|
Common units held by public
|
$
|
45
|
|
|
$
|
44
|
|
|
Common and subordinated units held by ETP
|
21
|
|
|
36
|
|
||
|
Common and subordinated units held by ETE
|
2
|
|
|
2
|
|
||
|
General Partner interest and incentive distributions
|
18
|
|
|
21
|
|
||
|
Total distributions declared
|
$
|
86
|
|
|
$
|
103
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||
|
|
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 (BBtu):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Fixed Swaps/Futures
|
1,008
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
1,078
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Basis Swaps IFERC/NYMEX
(1)
|
82,493
|
|
|
6
|
|
|
—
|
|
|
48,510
|
|
|
2
|
|
|
1
|
|
||||
|
Options – Puts
|
13,000
|
|
|
—
|
|
|
—
|
|
|
13,000
|
|
|
—
|
|
|
—
|
|
||||
|
Options – Calls
|
460
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Power (Megawatt):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Forwards
|
236,680
|
|
|
5
|
|
|
1
|
|
|
435,960
|
|
|
1
|
|
|
1
|
|
||||
|
Futures
|
126,200
|
|
|
—
|
|
|
—
|
|
|
(25,760
|
)
|
|
—
|
|
|
—
|
|
||||
|
Options — Puts
|
238,400
|
|
|
1
|
|
|
1
|
|
|
(153,600
|
)
|
|
—
|
|
|
1
|
|
||||
|
Options — Calls
|
349,600
|
|
|
(1
|
)
|
|
1
|
|
|
137,600
|
|
|
—
|
|
|
—
|
|
||||
|
Crude (MBbls) – Futures
|
|
|
|
—
|
|
|
—
|
|
|
|
|
|
1
|
|
|
—
|
|
||||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas (BBtu):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basis Swaps IFERC/NYMEX
|
9,750
|
|
|
(52
|
)
|
|
15
|
|
|
4,650
|
|
|
(13
|
)
|
|
4
|
|
||||
|
Swing Swaps IFERC
|
(24,825
|
)
|
|
—
|
|
|
—
|
|
|
87,253
|
|
|
(2
|
)
|
|
1
|
|
||||
|
Fixed Swaps/Futures
|
(4,540
|
)
|
|
1
|
|
|
7
|
|
|
(4,390
|
)
|
|
(1
|
)
|
|
2
|
|
||||
|
Forward Physical Contracts
|
(224,178
|
)
|
|
1
|
|
|
—
|
|
|
(145,105
|
)
|
|
6
|
|
|
41
|
|
||||
|
Natural Gas Liquid/Crude (MBbls) – Forwards/Swaps
|
38,874
|
|
|
(54
|
)
|
|
8
|
|
|
6,744
|
|
|
1
|
|
|
25
|
|
||||
|
Refined Products (MBbls) – Futures
|
(871
|
)
|
|
(2
|
)
|
|
11
|
|
|
(3,901
|
)
|
|
(27
|
)
|
|
4
|
|
||||
|
Corn (Bushels) – Futures
|
(780,000
|
)
|
|
—
|
|
|
—
|
|
|
1,870,000
|
|
|
—
|
|
|
—
|
|
||||
|
Fair Value Hedging Derivatives
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(Non-Trading)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Natural Gas (BBtu):
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basis Swaps IFERC/NYMEX
|
(18,685
|
)
|
|
—
|
|
|
—
|
|
|
(39,770
|
)
|
|
(2
|
)
|
|
—
|
|
||||
|
Fixed Swaps/Futures
|
(18,685
|
)
|
|
—
|
|
|
6
|
|
|
(39,770
|
)
|
|
14
|
|
|
11
|
|
||||
|
(1)
|
Includes aggregate amounts for open positions related to Houston Ship Channel, Waha Hub, NGPL TexOk, West Louisiana Zone and Henry Hub locations.
|
|
|
|
|
|
Notional Amount Outstanding
|
||||||
|
Term
|
|
Type
(1)
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
July 2018
(2)
|
|
Forward-starting to pay a fixed rate of 3.76% and receive a floating rate
|
|
$
|
300
|
|
|
$
|
300
|
|
|
July 2019
(2)
|
|
Forward-starting to pay a fixed rate of 3.64% and receive a floating rate
|
|
300
|
|
|
300
|
|
||
|
July 2020
(2)
|
|
Forward-starting to pay a fixed rate of 3.52% and receive a floating rate
|
|
400
|
|
|
400
|
|
||
|
December 2018
|
|
Pay a floating rate based on a 3-month LIBOR and receive a fixed rate of 1.53%
|
|
1,200
|
|
|
1,200
|
|
||
|
March 2019
|
|
Pay a floating rate based on a 3-month LIBOR and receive a fixed rate of 1.42%
|
|
300
|
|
|
300
|
|
||
|
(1)
|
Floating rates are based on 3-month LIBOR.
|
|
(2)
|
Represents the effective date. These forward-starting swaps have a term of 30 years with a mandatory termination date the same as the effective date.
|
|
•
|
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.
|
|
Exhibit Number
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
101.INS*
|
|
XBRL Instance Document
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL*
|
|
XBRL Taxonomy Calculation Linkbase Document
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definitions Document
|
|
101.LAB*
|
|
XBRL Taxonomy Label Linkbase Document
|
|
101.PRE*
|
|
XBRL Taxonomy Presentation Linkbase Document
|
|
*
|
|
Filed herewith.
|
|
**
|
|
Furnished herewith.
|
|
|
|
ENERGY TRANSFER EQUITY, L.P.
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
LE GP, LLC, its General Partner
|
|
|
|
|
|
|
|
Date:
|
May 10, 2018
|
By:
|
|
/s/ Thomas E. Long
|
|
|
|
|
|
Thomas E. Long
|
|
|
|
|
|
Group Chief Financial Officer (duly
authorized to sign on behalf of the registrant)
|
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 |
|---|