Exhibit 99.2

PRESS RELEASE
ENERGY TRANSFER EQUITY, L.P.
REPORTS YEAR-TO-DATE RESULTS AND 31% INCREASE
IN QUARTERLY DISTRIBUTABLE CASH
Dallas, Texas – November 29, 2006 –Energy Transfer Equity, L.P. (NYSE:ETE) reported Distributable Cash of $39.6 million, for the three months ended August 31, 2006. The quarterly distribution of $.3125 per limited partner unit represents a 31% increase from the previous quarter’s limited partner unit distribution rate. Distributable Cash is a “non-GAAP measure”, as defined below.
The Partnership’s principal sources of cash flow are distributions it receives from its investments in the limited and general partner interests in Energy Transfer Partners, L.P. (“ETP”). ETE currently has no other operating activities apart from those conducted by the operating subsidiaries within ETP.
ETE reported net income for the fiscal year ended August 31, 2006 of $107.1 million as compared to $146.7 million for the fiscal year ended August 31, 2005. Included in net income for the fiscal year ended August 31, 2005, is income from discontinued operations of $46.3 million.
Net income for the fiscal year ended August 31, 2006 was affected by a $141.5 million increase in minority interest expense. The minority interest expense primarily represents partnership interests in ETP that ETE does not own. An increase in the net income of ETP results in a greater amount of income attributable to the partnership interests not owned by ETE, thereby increasing the minority interest expense on ETE’s statement of operations.
Use of Non-GAAP Financial Measures
This press release and accompanying schedules include the non-generally accepted accounting principle (“non-GAAP”) financial measure of Distributable Cash. The accompanying schedules provide a reconciliation of this non-GAAP financial measure to its most directly comparable financial measure calculated and presented in accordance with GAAP. The Partnership’s non-GAAP financial measures should not be considered as an alternative to GAAP measures such as net income, cash flow from operating activities or any other GAAP measure of liquidity or financial performance.
Distributable Cash. The Partnerships defines Distributable Cash as cash distributions expected to be received from ETP in connection with the Partnership’s investments in limited and general partner interests of ETP, net of the Partnership’s
expenditures for general and administrative costs and debt service. Distributable Cash is a significant liquidity measure used by the Partnership’s senior management to compare net cash flows generated by the Partnership’s equity investments in ETP to the distributions the Partnership expects to pay its unitholders. Using this measure, the Partnership’s management can quickly compute the coverage ratio of estimated cash flows to planned cash distributions.
Distributable Cash is an important non-GAAP financial measure for our limited partners since it indicates to investors whether or not the Partnership’s investments are generating cash flows at a level that can sustain or support an increase in quarterly cash distribution levels. Financial measures such as Distributable Cash are quantitative standards used by the investment community with respect to publicly-traded partnerships because the value of a partnership unit is in part measured by its yield (which in turn is based on the amount of cash distributions a partnership can pay to a unitholder). The GAAP measure most directly comparable to Distributable Cash is cash flow from operating activities for ETE on a stand-alone basis (“Parent Company”).
The accompanying analysis of Distributable Cash is presented only for the three month period ended August 31, 2006. Prior period information is not comparable or meaningful due to ETE’s initial public offering in February 2006.
Energy Transfer Equity, L.P.(NYSE:ETE) is a publicly traded partnership that, as of November 1, 2006, owns all of the general partner interests, 100% of the incentive distribution rights, approximately 36.4 million of the outstanding ETP Limited Partner Common Units and approximately 26.1 million ETP Limited Partner Class G Units. The Class G Units were issued to Energy Transfer Equity, L.P. on November 1, 2006. ETE also purchased the 50% of the incentive distributions rights of ETP it did not already own on November 1, 2006.
Energy Transfer Partners, L.P.(NYSE:ETP) is a publicly traded partnership owning and operating a diversified portfolio of energy assets including natural gas gathering and transportation pipelines, natural gas treating and processing assets located in Texas and Louisiana, and three natural gas storage facilities located in Texas. This includes approximately 12,000 miles of pipeline in service, with an additional 600 miles under construction. In addition, the Energy Transfer Partners, L.P. currently owns 50% of the interests of CCE Holdings, LLC, (CCEH), an entity that operates interstate pipelines. This ownership interest was acquired on November 1, 2006 and is the first step in the series of transactions to acquire Transwestern Pipeline. Energy Transfer Partners, L.P. is one of the three largest retail marketers of propane in the United States, serving more than one million customers from approximately 442 customer service locations in 41 states, extending from coast to coast.
The information contained in this press release is available on our website atwww.energytransfer.com.
Contacts:
| | |
Investor Relations: | | Media Relations: |
Renee Lorenz | | Vicki Granado |
Energy Transfer | | Gittins & Granado |
214-981-0700 | | 214-361-0400 |
ENERGY TRANSFER EQUITY, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)
| | | | | | | | |
| | August 31, 2006 | | | August 31, 2005 | |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash and cash equivalents | | $ | 26,204 | | | $ | 33,459 | |
Marketable securities | | | 2,817 | | | | 3,452 | |
Accounts receivable, net of allowance for doubtful accounts | | | 675,545 | | | | 847,028 | |
Accounts receivable from related parties | | | 602 | | | | 2,295 | |
Inventories | | | 387,140 | | | | 291,445 | |
Deposits paid to vendors | | | 87,806 | | | | 65,034 | |
Exchanges receivable | | | 23,221 | | | | 35,623 | |
Price risk management assets | | | 56,851 | | | | 138,961 | |
Prepaid expenses and other assets | | | 42,550 | | | | 36,433 | |
| | | | | | | | |
Total current assets | | | 1,302,736 | | | | 1,453,730 | |
| | |
PROPERTY, PLANT AND EQUIPMENT, net | | | 3,748,614 | | | | 2,887,750 | |
LONG-TERM PRICE RISK MANAGEMENT ASSETS | | | 2,192 | | | | 41,687 | |
INVESTMENT IN AFFILIATES | | | 41,344 | | | | 37,353 | |
GOODWILL | | | 633,997 | | | | 353,608 | |
INTANGIBLES AND OTHER ASSETS, net | | | 185,735 | | | | 118,091 | |
OTHER LONG-TERM ASSETS | | | 9,523 | | | | 13,453 | |
| | | | | | | | |
Total assets | | $ | 5,924,141 | | | $ | 4,905,672 | |
| | | | | | | | |
LIABILITIES AND PARTNERS’ CAPITAL (DEFICIT) | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | |
Working capital facility | | $ | — | | | $ | 17,026 | |
Accounts payable | | | 603,527 | | | | 818,810 | |
Accounts payable to related parties | | | 320 | | | | 410 | |
Exchanges payable | | | 24,722 | | | | 33,772 | |
Customer advances and deposits | | | 108,836 | | | | 138,442 | |
Accrued and other current liabilities | | | 205,228 | | | | 90,114 | |
Price risk management liabilities | | | 36,918 | | | | 104,772 | |
Income taxes payable | | | — | | | | 2,063 | |
Deferred income taxes | | | 629 | | | | — | |
Current maturities of long-term debt | | | 40,607 | | | | 39,376 | |
| | | | | | | | |
Total current liabilities | | | 1,020,787 | | | | 1,244,785 | |
| | |
LONG-TERM DEBT, less current maturities | | | 3,205,646 | | | | 2,275,965 | |
LONG-TERM PRICE RISK MANAGEMENT LIABILITIES | | | 2,843 | | | | 30,517 | |
LONG-TERM AFFILIATED PAYABLE | | | — | | | | 2,005 | |
NONCURRENT DEFERRED INCOME TAXES | | | 207,877 | | | | 215,118 | |
OTHER NONCURRENT LIABILITIES | | | 2,110 | | | | 13,284 | |
MINORITY INTERESTS | | | 1,439,127 | | | | 1,212,135 | |
| | | | | | | | |
COMMITMENTS AND CONTINGENCIES | | | 5,878,390 | | | | 4,993,809 | |
| | |
PARTNERS’ CAPITAL (DEFICIT): | | | | | | | | |
General partner | | | (69 | ) | | | 772 | |
Common Unitholders (124,360,520 and 0 units authorized, issued and outstanding at August 31, 2006 and 2005, respectively) | | | (9,586 | ) | | | — | |
Class B Unitholders (2,521,570 and 0 units authorized, issued and outstanding at August 31, 2006 and 2005, respectively) | | | 53,130 | | | | — | |
Limited partners’ deficit (0 and 136,357,870 limited partner units issued and outstanding at August 31, 2006 and 2005, respectively) | | | — | | | | (62,216 | ) |
Accumulated other comprehensive income (loss) | | | 2,276 | | | | (26,693 | ) |
| | | | | | | | |
Total partners’ capital (deficit) | | | 45,751 | | | | (88,137 | ) |
| | | | | | | | |
Total liabilities and partners’ capital (deficit) | | $ | 5,924,141 | | | $ | 4,905,672 | |
| | | | | | | | |
ENERGY TRANSFER EQUITY, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per unit and unit data)
| | | | | | | | |
| | Year Ended August 31, | |
| | 2006 | | | 2005 | |
REVENUES: | | | | | | | | |
Midstream and transportation and storage | | $ | 6,877,512 | | | $ | 5,383,625 | |
Propane | | | 893,647 | | | | 709,904 | |
Other | | | 87,937 | | | | 75,269 | |
| | | | | | | | |
Total revenues | | | 7,859,096 | | | | 6,168,798 | |
| | | | | | | | |
COSTS AND EXPENSES: | | | | | | | | |
Cost of products sold – midstream and transportation and storage | | | 5,963,422 | | | | 4,911,366 | |
Cost of products sold – propane | | | 580,978 | | | | 448,853 | |
Cost of products sold – other | | | 23,916 | | | | 21,296 | |
Operating expenses | | | 422,989 | | | | 319,554 | |
Depreciation and amortization | | | 129,636 | | | | 105,751 | |
Selling, general and administrative | | | 162,615 | | | | 64,057 | |
| | | | | | | | |
Total costs and expenses | | | 7,283,556 | | | | 5,870,877 | |
| | | | | | | | |
OPERATING INCOME | | | 575,540 | | | | 297,921 | |
| | |
OTHER INCOME (EXPENSE): | | | | | | | | |
Interest expense, net of interest capitalized | | | (150,646 | ) | | | (101,061 | ) |
Loss on extinguishment of debt | | | (5,060 | ) | | | (6,550 | ) |
Equity in earnings (losses) of affiliates | | | (479 | ) | | | (376 | ) |
Gain (loss) on disposal of assets | | | 851 | | | | (330 | ) |
Interest and other income, net | | | 13,701 | | | | 12,191 | |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX EXPENSE AND MINORITY INTERESTS | | | 433,907 | | | | 201,795 | |
Income tax benefit (expense) | | | (23,015 | ) | | | (4,397 | ) |
| | | | | | | | |
INCOME FROM CONTINUING OPERATIONS BEFORE MINORITY INTERESTS | | | 410,892 | | | | 197,398 | |
Minority interests | | | (303,752 | ) | | | (96,946 | ) |
| | | | | | | | |
INCOME (LOSS) FROM CONTINUING OPERATIONS | | | 107,140 | | | | 100,452 | |
| | |
DISCONTINUED OPERATIONS: | | | | | | | | |
Income from discontinued operations | | | — | | | | 5,498 | |
Gain on sale of discontinued operations, net of income tax | | | — | | | | 106,092 | |
Minority interest in income from discontinued operations | | | — | | | | (65,296 | ) |
| | | | | | | | |
Total income from discontinued operations | | | — | | | | 46,294 | |
| | | | | | | | |
NET INCOME (LOSS) | | | 107,140 | | | | 146,746 | |
GENERAL PARTNER’S INTEREST IN NET INCOME (LOSS) | | | 609 | | | | 1,207 | |
| | | | | | | | |
LIMITED PARTNERS’ INTEREST IN NET INCOME (LOSS) | | $ | 106,531 | | | $ | 145,539 | |
| | | | | | | | |
BASIC NET INCOME (LOSS) PER LIMITED PARTNER UNIT | | | | | | | | |
Limited Partners’ income (loss) from continuing operations | | $ | 0.80 | | | $ | 0.89 | |
Limited Partners’ income (loss) from discontinued operations | | | — | | | | 0.41 | |
| | | | | | | | |
NET INCOME (LOSS) PER LIMITED PARTNER UNIT | | $ | 0.80 | | | $ | 1.30 | |
| | | | | | | | |
BASIC AVERAGE NUMBER OF LIMITED PARTNER UNITS OUTSTANDING | | | 133,820,176 | | | | 111,939,537 | |
| | | | | | | | |
DILUTED NET INCOME (LOSS) PER LIMITED PARTNER UNIT | | | | | | | | |
Limited Partners’ income (loss) from continuing operations | | $ | 0.79 | | | $ | 0.75 | |
Limited Partners’ income (loss) from discontinued operations | | | — | | | | 0.34 | |
| | | | | | | | |
NET INCOME PER LIMITED PARTNER UNIT | | $ | 0.79 | | | $ | 1.09 | |
| | | | | | | | |
DILUTED AVERAGE NUMBER OF LIMITED PARTNER UNITS OUTSTANDING | | | 133,820,176 | | | | 132,795,472 | |
| | | | | | | | |
| | | | |
| | Year Ended August 31, |
| | 2006 | | 2005 |
VOLUMES: | | | | |
| | |
(unaudited) | | | | |
| | |
Midstream | | | | |
Natural gas MMBtu/d – sold | | 1,552,753 | | 1,578,833 |
NGLs Bbls/d – sold | | 10,425 | | 12,707 |
Transportation and storage | | | | |
Natural gas MMBtu/d – transported | | 4,633,069 | | 3,495,434 |
Natural gas MMBtu/d – sold | | 1,580,638 | | 1,361,729 |
Propane gallons (in thousands) | | | | |
Retail propane | | 429,118 | | 406,334 |
Wholesale | | 79,348 | | 70,047 |
ENERGY TRANSFER EQUITY, L.P. - PARENT COMPANY
DISTRIBUTABLE CASH
(in thousands)
(unaudited)
The following table presents the calculation and reconciliation of Distributable Cash of the Parent Company with respect to the fourth quarter of fiscal 2006:
| | | | |
| | Three Months Ended August 31, 2006 | |
Distributable Cash: | | | | |
Cash distributions from Energy Transfer Partners, L.P. associated with: | | | | |
General partner interest: | | | | |
Standard distribution rights | | $ | 2,578 | |
Incentive distribution rights | | | 20,018 | |
Limited partner interest: | | | | |
36,413,840 common units | | | 27,310 | |
| | | | |
Total cash expected from Energy Transfer Partners, L.P. | | | 49,906 | |
Deduct expenses of the Parent Company on a stand-alone basis: | | | | |
General and administrative expenses, net of unit-based compensation expense | | | (1,122 | ) |
Interest expense, net of unrealized gains on interest rate swaps and amortization of financing costs | | | (9,149 | ) |
| | | | |
Distributable Cash | | $ | 39,635 | |
| | | | |
Cash distributions paid to the partners of Energy Transfer Equity, L.P.: | | | | |
Distribution per limited partner unit | | $ | 0.3125 | |
| | | | |
Distributions paid to public unitholders | | $ | 15,217 | |
Distributions paid to affiliates | | | 23,646 | |
Distributions paid to Class B unitholder | | | 788 | |
Distributions paid to general partner | | | 216 | |
| | | | |
Total cash distributions paid by Energy Transfer Equity, L.P. to its limited and general partners | | $ | 39,867 | |
| | | | |
Reconciliation of Non-GAAP “Distributable Cash” to GAAP “Net Loss” and GAAP “Net cash provided by operating activites” for the Parent Company on a stand-alone basis: | | | | |
Net loss | | $ | (166 | ) |
Adjustments to derive Distributable Cash: | | | | |
Equity in income of unconsolidated affiliates | | | (18,278 | ) |
Quarterly distribution received from Energy Transfer Partners, L.P. in October 2006 | | | 49,906 | |
Amortization of financing costs | | | 136 | |
Change in market valuation of interest rate swaps | | | 8,037 | |
| | | | |
Distributable Cash | | | 39,635 | |
Adjustments to Distributable Cash to derive Net Cash Provided by Operating Activites: | | | | |
Quarterly distribution received from Energy Transfer Partners, L.P. in October 2006 | | | (49,906 | ) |
Cash distribution received from Energy Transfer Partners, L.P. in July 2006 | | | 40,300 | |
Net effect of changes in operating accounts | | | 4,224 | |
| | | | |
Net cash provided by operating activites for Parent Company on stand-alone basis | | $ | 34,253 | |
| | | | |