Breaking News
Investing Pro 0
Cyber Monday SALE: Up to 54% OFF InvestingPro+ CLAIM OFFER

Energy Transfer Partners: Distributable Cash Flow

By Ron HiramStock MarketsNov 13, 2012 01:00PM ET
www.investing.com/analysis/energy-transfer-partners:-distributable-cash-flow-143388
Energy Transfer Partners: Distributable Cash Flow
By Ron Hiram   |  Nov 13, 2012 01:00PM ET
Saved. See Saved Items.
This article has already been saved in your Saved Items
 
 
TTEF
-1.25%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
MLPG
+1.41%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
SUN
0.00%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
SUN
-0.25%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
NG
-3.02%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 
XCD
0.00%
Add to/Remove from Watchlist
Add to Watchlist
Add Position

Position added successfully to:

Please name your holdings portfolio
 

On November 7, 2012, Energy Transfer Partners, L.P. (ETP) reported results of operations for 3Q 2012. I usually prefer to review trailing 12-months data but in this case nine-month data will have to suffice because restated prior data is available only for the quarter and nine-month period ending 9/30/11. Restatement was required because in October 2012, ETP sold ETC Canyon Pipeline, LLC (“Canyon”) for ~$207 million and reclassified Canyon’s results for the three and nine months ended September 30, 2012, as discontinued operations. Prior year amounts were accordingly restated and a $145 million non-cash write-down of the Canyon assets was recorded during the three months ended September 30, 2012. Note that the propane business is not considered a discontinued operation. It was contributed by ETP to AmeriGas Partners, L.P. (APU) in January 2012 in return for ~$1.46 billion in cash and ~29.6 million APU units (which ETP is obligated to hold until January 2013). Its results are accounted for under the equity method, similarly to the manner in which ETP accounts for its 50% interest in the Fayetteville Express Pipeline (“FEP”) and 50% interest in Citrus Corp. (“Citrus”) which owns the FGT natural gas pipeline.

The acquisition of Sunoco, Inc. (SUN) pursuant to which SUN shareholders received ~55 million ETP units plus $2.6 billion in cash was completed on October 5, 2012, and is therefore not yet reflected in ETP’s 3Q12 financials.

Revenues, operating income, net income and earnings before interest, depreciation & amortization and income tax expenses (“EBITDA”) are summarized in Table 1 below:

ETP EBITDA
ETP EBITDA

Table 1: Figures in $ Millions except units outstanding

Segment contribution to Adjusted EBITDA was as follows:
Adjusted EBITDA
Adjusted EBITDA

The lower Adjusted EBITDA levels at the Intrastate Transportation and Storage segment reflect lower transportation volumes and lower gross margins.

The higher Adjusted EBITDA levels at the Interstate Transportation segment reflect increase in transported volumes, primarily due to the Tiger pipeline expansion, and contributions from unconsolidated affiliates that began in 2012. Specifically, in the nine months ending 9/30/12 the 50% ownership stake in Citrus contributed $162.2 million and the 50% interest in FEP contributed $21.1 million to Adjusted EBITDA.

Higher transportation volumes, higher gross margins improved the year-to-date Adjusted EBITDA numbers for the Midstream segment.

The increase in NGL Transportation and Services segment Adjusted EBITDA primarily reflect a full nine months of activity for the Lone Star JV compared to only five months of activity in 2011

In an article titled Distributable Cash Flow (“DCF”) I present the definition of DCF used by ETP and provide a comparison to definitions used by other MLPs. Using ETP’s definition, DCF for the nine-month period ending 9/30/12 was $3.98 per unit ($935 million), down from $4.03 per unit ($827 million) for the comparable prior year period. As always, I first attempt to assess how these figures compare with what I call sustainable DCF for these periods and whether distributions were funded by additional debt or issuing additional units.

The generic reasons why DCF as reported by the MLP may differs from call sustainable DCF are reviewed in an article titled Estimating sustainable DCF-why and how. Applying the method described there to ETP results through 9/30/12 generates the comparison outlined in Table 3 below:
Comparison: Results Through 9/30/12
Comparison: Results Through 9/30/12

Some distributions from unconsolidated affiliates appear in the cash flow statement as cash provided by operating activities while others appear under cash from investing activities. I did not see an explanation for this. My assumption is that distributions from unconsolidated affiliates that appear in the cash flow statement as cash provided by operating activities include: a) the 50% ownership stake in Citrus and, through that, a 50% stake in FGT, a natural gas pipeline system that originates in Texas, delivers natural gas to the Florida peninsula, and is 50% owned by Kinder Morgan, Inc. (KMI); and b) ETP’s 50% interest in FEP, a 50/50 joint venture with Kinder Morgan Energy Partners (KMP) built to serve the Fayetteville Shale producing region in Arkansas. I added to sustainable cash flow distributions from unconsolidated affiliates that appear under cash from investing activities and assume these consist principally of the 29.6 million shares of AmeriGas Partners, L.P. (APU) received by ETP (together with ~$1.46 billion in cash) upon ETP’s contribution of its propane business to APU in January 2012.

The differences between reported DCF and sustainable DCF in Table three relate to ETP’s risk management activities and to a variety of items grouped under “Other”.

In deriving its reported DCF, ETP adds back losses from risk management activities. This item totals $68 million in the nine months ended 9/30/12, the bulk of which is due to derivatives related to stored natural gas. ETP adds back this unrealized loss in calculating DCF while I do not.

Coverage ratios continue to be below 1.0 as indicated in Table 4 below:
Coverage Ratios
Coverage Ratios

Incentive distributions to Energy Transfer Equity, L.P. (ETE), ETP’s general partner, are included and accounted for ~34% of total distributions for the TTM ended 9/30/12 and ~36% for the comparable prior year period. While reported DCF per unit has not really changed in recent years, sustainable DCF has improved slightly, which is an encouraging sign. This can be seen in Table 5 below:
Sustainable DCF
Sustainable DCF

I find it helpful to look at a simplified cash flow statement by netting certain items (e.g., acquisitions against dispositions) and by separating cash generation from cash consumption. Here is what I see for ETP:
Simplified Sources And Uses Of Funds
Simplified Sources And Uses Of Funds

Net cash from operations, less maintenance capital expenditures, less net income from non-controlling interests fell short of covering distributions by $103 million in the nine-month period ending 9/30/12. However, some distributions from unconsolidated affiliates appear in the cash flow statement as cash from operating activities while others appear under cash from investing activities. I did not see an explanation for this. If I add back to cash from operations distributions the ~$95 million cash received during this period from unconsolidated affiliates that appears under cash from investing activities, the shortfall is reduced to $8 million. So only a very small portion of the period’s distributions were funded by issuance of units or debt.

ETP’s current yield of 8.50% is higher than almost all the other MLPs I cover:
Yield Comparison
Yield Comparison

On the positive side, distributable cash flow, whether as reported or sustainable, seems very close to fully supporting this high yield. On the other hand, I am troubled by the complexities created by using ETP for some acquisitions, ETE for others and the resultant creation of ETP Holdco Corporation (“Holdco”) into which ETE contributed its interest in Southern Union for a 60% equity interest and ETP contributed its interest in SUN for a 40% controlling equity stake. Management acknowledges this will have to be untangled. ETP also now owns a retail gasoline business which is non-strategic and does not fit well structure-wise because it is a corporation and is subject to corporate taxes. Contrary to expectations, management stated it does not intend to dispose of that business and is seeking a structural solution to eliminate the tax inefficiencies. Also, management is contemplating folding RGP into ETP. I reduced my ETP position at prices ranging from $47.43 to $42.02 but am not currently considering further reductions.

Energy Transfer Partners: Distributable Cash Flow
 

Related Articles

Michael Kramer
Big Week Ahead for Markets   By Michael Kramer - Nov 28, 2022 3

It will be a big week, with a ton of economic data ramping up on Tuesday and then going into overdrive on Wednesday. Jay Powell will highlight the week on Nov. 30 at 1:30 PM ET. I...

Michele Schneider
What To Expect From Retail By Michele Schneider - Nov 28, 2022

Investors and retailers are also closely monitoring consumption over the holiday weekend. The National Retail Federation estimates that 166.3 million Americans will shop through...

Energy Transfer Partners: Distributable Cash Flow

Add a Comment

Comment Guidelines

We encourage you to use comments to engage with other users, share your perspective and ask questions of authors and each other. However, in order to maintain the high level of discourse we’ve all come to value and expect, please keep the following criteria in mind:  

  •            Enrich the conversation, don’t trash it.

  •           Stay focused and on track. Only post material that’s relevant to the topic being discussed. 

  •           Be respectful. Even negative opinions can be framed positively and diplomatically. Avoid profanity, slander or personal attacks directed at an author or another user. Racism, sexism and other forms of discrimination will not be tolerated.

  • Use standard writing style. Include punctuation and upper and lower cases. Comments that are written in all caps and contain excessive use of symbols will be removed.
  • NOTE: Spam and/or promotional messages and comments containing links will be removed. Phone numbers, email addresses, links to personal or business websites, Skype/Telegram/WhatsApp etc. addresses (including links to groups) will also be removed; self-promotional material or business-related solicitations or PR (ie, contact me for signals/advice etc.), and/or any other comment that contains personal contact specifcs or advertising will be removed as well. In addition, any of the above-mentioned violations may result in suspension of your account.
  • Doxxing. We do not allow any sharing of private or personal contact or other information about any individual or organization. This will result in immediate suspension of the commentor and his or her account.
  • Don’t monopolize the conversation. We appreciate passion and conviction, but we also strongly believe in giving everyone a chance to air their point of view. Therefore, in addition to civil interaction, we expect commenters to offer their opinions succinctly and thoughtfully, but not so repeatedly that others are annoyed or offended. If we receive complaints about individuals who take over a thread or forum, we reserve the right to ban them from the site, without recourse.
  • Only English comments will be allowed.

Perpetrators of spam or abuse will be deleted from the site and prohibited from future registration at Investing.com’s discretion.

Write your thoughts here
 
Are you sure you want to delete this chart?
 
Post
Post also to:
 
Replace the attached chart with a new chart ?
1000
Your ability to comment is currently suspended due to negative user reports. Your status will be reviewed by our moderators.
Please wait a minute before you try to comment again.
Thanks for your comment. Please note that all comments are pending until approved by our moderators. It may therefore take some time before it appears on our website.
 
Are you sure you want to delete this chart?
 
Post
 
Replace the attached chart with a new chart ?
1000
Your ability to comment is currently suspended due to negative user reports. Your status will be reviewed by our moderators.
Please wait a minute before you try to comment again.
Add Chart to Comment
Confirm Block

Are you sure you want to block %USER_NAME%?

By doing so, you and %USER_NAME% will not be able to see any of each other's Investing.com's posts.

%USER_NAME% was successfully added to your Block List

Since you’ve just unblocked this person, you must wait 48 hours before renewing the block.

Report this comment

I feel that this comment is:

Comment flagged

Thank You!

Your report has been sent to our moderators for review
Continue with Google
or
Sign up with Email