Diversified midstream energy partnership Energy Transfer L.P. (ET) continues to prioritize balance sheet improvement and free cash flow generation. As a result, in December we revised the outlook to positive from stable and affirmed our 'BBB-' issuer credit rating on the company. In this report, the fifth in a series on ET's financial developments, we answer frequently asked investor questions we received since the outlook revision. For a list of other reports in the series, see Related Research below.
Frequently Asked Questions
How does S&P Global Ratings view the redemption of hybrid securities?
Energy Transfer has two preferred securities ($440 million Series C; and $434 million Series D) with upcoming rate-reset periods later this year. These securities are callable on their rate-reset date. All else unchanged, when an issuer doesn't replace a hybrid security with another hybrid or issue new common equity, we may still regard the remaining outstanding hybrids as having intermediate equity content under certain circumstances. Energy Transfer has over $6.05 billion of preferred units and $600 million in junior subordinated debt, all of which receives 50% equity treatment in our calculation of S&P Global Ratings-adjusted financial ratios. A redemption would not cause us to revisit our intermediate treatment on the remaining hybrids in the capital structure if:
- It occurred due to an external event (such as a change in tax law); or
- A redemption without replacement did not cause us to lower the long-term credit rating or revise the outlook to stable from positive; and
- It did not lead us to question Energy Transfer's intent regarding the remaining hybrids, including its commitment to keep hybrids in the capital structure to absorb losses or conserve cash during periods of stress.
Is the Lake Charles LNG project the deciding factor for attaining a 'BBB' rating?
No. The proposed project will convert Energy Transfer's existing Lake Charles liquified natural gas (LNG) import and regasification terminal to an LNG export facility. The partnership has announced six sales and purchase agreements over the past six months, bringing the total amount of LNG contracted from its Lake Charles LNG export facility to nearly 8 metric tons per annum (mtpa). Although we expect the project to further strengthen Energy Transfer's overall business mix by increasing downstream connectivity, we view the partnership's existing business mix as supportive of a 'BBB' rating. However, the determining factor for an upgrade is the partnership's financial policy--which historically has been aggressive and a headwind against its credit quality--and its expected leverage profile. Although the partnership has not yet announced final investment decision (FID) on Lake Charles LNG, we would expect the project to come at a material cost, albeit at a cost advantage over other proposed LNG projects on the Gulf Coast. If the project reaches FID, we expect the partnership to finance it in a manner that would not harm its credit measures.
When would you consider upgrading Energy Transfer to 'BBB'?
We could consider raising the rating within the next 14 months if the partnership continues to exhibit prudent financial policy while generating excess free cash flow and maintaining S&P Global Ratings-adjusted debt leverage in the low-4x area. At year-end 2022, the partnership achieved S&P Global Ratings-adjusted leverage of approximately 4.25x and we forecast it will improve to approximately 4.0x this year. We could consider raising the rating earlier in the year if the partnership performs better than expected, maintains financial prudence by generating excess cash over the coming quarters, or keeps leverage at current levels.
How do you view the proposed Lotus Midstream Operations LLC acquisition?
We view the $1.45 billion acquisition to be supportive of credit quality as our pro forma financial measures are largely unchanged. The partial equity component is supportive of ET's positive rating outlook and consistent with its stated policy of financial discipline toward potential growth and acquisition opportunities. Its previous transactions (Enable Midstream and Woodford Express) were either leverage neutral or leverage accretive and not at the expense of its balance sheet. While we forecast the partnership to generate excess cash flow over the next 24 months, we would reasonably conclude it could target additional acquisition opportunities. That said, we believe the partnership has permanently shifted its strategy and no longer expect it to pursue leveraging transactions that would increase its S&P Global Ratings-adjusted leverage profile by over 0.5x from forecasted measures.
What credit ratios do we forecast over the next two years?
The partnership reduced its long-term debt by approximately $800 million in 2022 and we expect it to continue generating surplus free operating cash flow (FOCF) in 2023 and beyond. Now that the distribution is back to its pre-pandemic levels, we expect the partnership to generate sufficient discretionary cash flow to pursue additional bolt-on transactions, debt repayments, or shareholder friendly activities including unit repurchases or distribution increases. As a result, we project the partnership to achieve S&P Global Ratings-adjusted leverage of approximately 4.0x this year and in the 3.75x-4.00x range next year. Our financial measures do not consolidate either USA Compression Partners L.P. or Sunoco L.P.'s EBITDA or debt nor does it incorporate an FID for Lake Charles LNG. Instead, we calculate EBITDA on a cash basis, including the distributions received from these subsidiaries and other unconsolidated affiliates. In addition, we proportionally consolidate the EBITDA and debt of Dakota Access Pipeline (DAPL) based on ET's 36.4% ownership interest. Although different than how we treat its other joint ventures, we proportionally consolidate ET's interest in DAPL as we consider the pipeline to be a strategic asset and expect the partnership to support DAPL if it experiences financial stress.
Table 1
Energy Transfer L.P. Financial Metrics | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM | Forecast | |||||||||||
12/31/2020 | 12/31/2021* | 12/31/2022 | 12/31/2023 | 12/31/2024 | ||||||||
Reported EBITDA (a) | 10,531 | 13,046 | 13,093 | 13,580 | 14,180 | |||||||
Less: | ||||||||||||
SUN EBITDA (a) | (739) | (754) | (919) | (920) | (920) | |||||||
USAC EBITDA (a) | (414) | (398) | (426) | (495) | (515) | |||||||
Adjusted EBITDA - Unconsolidated Afilliates (b) | (628) | (523) | (565) | (565) | (570) | |||||||
Adjusted EBITDA - Non-wholly-owned subsidiaries (c) | (2,253) | (2,344) | (2,486) | (2,750) | (2,850) | |||||||
Total | 6,497 | 9,027 | 8,697 | 8,850 | 9,325 | |||||||
Plus Distributions from: | ||||||||||||
SUN (d) | 165 | 165 | 166 | 165 | 165 | |||||||
USAC (d) | 97 | 97 | 97 | 97 | 97 | |||||||
Unconsolidated affiliates (b) | 452 | 346 | 359 | 330 | 325 | |||||||
Non-wholly-owned subsidiaries (c) | 1,084 | 1,066 | 1,119 | 1,240 | 1,290 | |||||||
Total | 1,798 | 1,674 | 1,741 | 1,832 | 1,877 | |||||||
Unadjusted EBITDA (Cash Basis) | 8,295 | 10,701 | 10,438 | 10,682 | 11,202 | |||||||
S&P Global Ratings Operating Lease Adjustment | 118 | 105 | 88 | 90 | 90 | |||||||
S&P Global Ratings-adjusted EBITDA | 8,413 | 10,806 | 10,526 | 10,772 | 11,292 | |||||||
Reported Debt (e) | 51,438 | 49,702 | 48,262 | 39,860 | 38,860 | |||||||
Less: | ||||||||||||
SUN Debt (e) | (3,669) | (3,795) | (4,120) | |||||||||
USAC Debt (e) | (1,948) | (1,992) | (2,123) | |||||||||
63.6% of DAPL Debt | (1,592) | (1,590) | (1,177) | |||||||||
Junior Subordinated Adjustment (f) | (300) | (300) | (300) | (300) | (300) | |||||||
S&P Operating Lease Adjustment (g) | 910 | 876 | 856 | 856 | 860 | |||||||
S&P Asset Retirement Obligation Adjustment (h) | 195 | 292 | 286 | 286 | 290 | |||||||
50% of Equity Hybrids (Preferreds A-H) (i) | 2,382 | 3,026 | 3,026 | 3,026 | 3,026 | |||||||
S&P Global Ratings-adjusted Debt | 47,416 | 46,219 | 44,710 | 43,728 | 42,736 | |||||||
Cash | 367 | 336 | 257 | 150 | 150 | |||||||
Net Debt to EBITDA | 5.60x | 4.25x | 4.23x | 4.05x | 3.77x | |||||||
ET Consolidated (S&P Global Ratings-adjusted) | ||||||||||||
S&P Global Ratings-adjusted EBITDA | 8,413 | 10,806 | 10,526 | 10,772 | 11,292 | |||||||
Less: Interest Expense | (2,023) | (1,974) | (1,986) | (2,460) | (2,440) | |||||||
Taxes | (212) | (153) | (177) | (50) | (110) | |||||||
Cash Flow from Operations | 6,178 | 8,679 | 8,363 | 8,262 | 8,742 | |||||||
Maintenance capital spending | (520) | (581) | (821) | (800) | (850) | |||||||
Growth capital spending | (3,239) | (1,577) | (2,205) | (2,000) | (2,200) | |||||||
Total capital spending | (3,759) | (2,158) | (3,026) | (2,800) | (3,050) | |||||||
Free operating cash flow | 2,419 | 6,521 | 5,337 | 5,462 | 5,692 | |||||||
Preferred distributions | (378) | (420) | (471) | (470) | (470) | |||||||
Common distributions | (2,471) | (1,779) | (3,092) | (3,850) | (3,850) | |||||||
Total distributions | (2,849) | (2,199) | (3,563) | (4,320) | (4,320) | |||||||
Discretionary cash flow for debt repayment | (430) | 4,322 | 1,774 | 1,142 | 1,372 | |||||||
Note: The Enable transaction closed on Dec. 2, 2021. As such these figures do not include a full years EBITDA contribution. (a) Company reported numbers, press releases. (b) Includes Citrus LLC, Fayetteville Express Pipeline, Midcontinent Express Pipeline, White Cliffs Pipeline, and other joint ventures. (c) Includes ET's ownership in the Bakken Pipeline, Bayou Bridge, Ohio River System, and Permian Express. (d) Taken from the supplemental information section of the press release, reconciliation of net income to S&P Global Ratings-adjusted EBITDA and distributable cash flow. (e) Company reports. (f) $600 million floating rate junior subordinated notes due Nov. 1, 2066 that receive 50% equity credit. (g) Footnotes in 10-K, reported numbers in 10-Q. (h) Tax-adjusted ARO, from 10-K. (i) 10-K, Energy Transfer Operating L.P., 50% of preferred equity. (j) Illustrative only; DAPL ratio implication does not flow through to cash flow statement. |
Table 2
EBITDA Of Unconsolidated Affiliates | ||||||||
---|---|---|---|---|---|---|---|---|
2022 | 2021 | 2020 | ||||||
Citrus | 326 | 327 | 347 | |||||
MEP | 45 | 18 | 28 | |||||
White Cliffs | 20 | 19 | 44 | |||||
Explorer | 41 | 39 | -- | |||||
Other | 133 | 120 | 209 | |||||
Total | 565 | 523 | 628 | |||||
Note: All figures S&P Global Ratings-adjusted. Source: Company reports. S&P Global Ratings. |
Table 3
Distributions Received From Unconsolidated Affiliates | ||||||||
---|---|---|---|---|---|---|---|---|
2022 | 2021 | 2020 | ||||||
Citrus | 133 | 235 | 191 | |||||
MEP | 27 | 12 | 26 | |||||
White Cliffs | 19 | 29 | 29 | |||||
Explorer | 27 | 26 | -- | |||||
Other | 88 | 77 | 160 | |||||
Total | 294 | 379 | 406 | |||||
Distributable Cash Flow from unconsolidated affiliates | 359 | 346 | 452 | |||||
Note: The difference between distributions received and distributable cash flow is generally related to funding requirements at affiliates and tax implications. Source: Company reports. |
Table 4
Supplemental Information Section Of Press Releases | ||||||||
---|---|---|---|---|---|---|---|---|
Reconciliation of Adjusted EBITDA with Distributable Cash Flow | ||||||||
2022 | 2021 | 2020 | ||||||
Adjusted EBITDA - Non-Wholly-Owned Subsidiaries (100%) | 2,486 | 2,344 | 2,253 | |||||
ET's Proportionate Share of Adjusted EBITDA | 1,201 | 1,169 | 1,156 | |||||
Distributable Cash Flow - Non-Wholly-Owned Subsidiaries (100%) | 2,359 | 2,179 | 2,090 | |||||
ET's Proportionate Share - Distributable Cash Flow | 1,119 | 1,066 | 1,084 | |||||
ET Percentage Ownership In Subsidiary: | ||||||||
Bakken Pipeline | 36.4% | |||||||
Bayou Bridge | 60.0% | |||||||
Maurepas | 51.0% | |||||||
Ohio River System | 75.0% | |||||||
Permian Express Partners | 87.7% | |||||||
Red Bluff Express | 70.0% | |||||||
Rover | 32.6% | |||||||
SemCAMS | 51.0% | |||||||
Others | Various | |||||||
Source: S&P Global Ratings. Company reports. |
Related Research
- Credit FAQ: How We Assess Hybrid Replacement Decisions When Credit Quality Improves: A Focus On Midstream Energy, March 06, 2023
- Research Update: Energy Transfer L.P. Outlook Revised To Positive From Stable On Improving Leverage; 'BBB-' Ratings Affirmed, Dec. 15, 2022
- Credit FAQ: Our Latest Views On Energy Transfer L.P., June 06, 2022
- Credit FAQ: Calm After The Storm: Our Latest Thoughts On Energy Transfer L.P., May 26, 2021
- Credit FAQ: Financial Ratio Refresh For Energy Transfer L.P. And DAPL In 2021, Feb. 08, 2021
- Credit FAQ: A Look At Calculating Financial Ratios For Energy Transfer L.P. And The Impact Of The DAPL Shutdown On Leverage, July 29, 2020
This report does not constitute a rating action.
Primary Credit Analyst: | Mike Llanos, New York + 1 (212) 438 4849; mike.llanos@spglobal.com |
Secondary Contact: | Michael V Grande, New York + 1 (212) 438 2242; michael.grande@spglobal.com |
No content (including ratings, credit-related analyses and data, valuations, model, software, or other application or output therefrom) or any part thereof (Content) may be modified, reverse engineered, reproduced, or distributed in any form by any means, or stored in a database or retrieval system, without the prior written permission of Standard & Poor’s Financial Services LLC or its affiliates (collectively, S&P). The Content shall not be used for any unlawful or unauthorized purposes. S&P and any third-party providers, as well as their directors, officers, shareholders, employees, or agents (collectively S&P Parties) do not guarantee the accuracy, completeness, timeliness, or availability of the Content. S&P Parties are not responsible for any errors or omissions (negligent or otherwise), regardless of the cause, for the results obtained from the use of the Content, or for the security or maintenance of any data input by the user. The Content is provided on an “as is” basis. S&P PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE CONTENT’S FUNCTIONING WILL BE UNINTERRUPTED, OR THAT THE CONTENT WILL OPERATE WITH ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall S&P Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs or losses caused by negligence) in connection with any use of the Content even if advised of the possibility of such damages.
Credit-related and other analyses, including ratings, and statements in the Content are statements of opinion as of the date they are expressed and not statements of fact. S&P’s opinions, analyses, and rating acknowledgment decisions (described below) are not recommendations to purchase, hold, or sell any securities or to make any investment decisions, and do not address the suitability of any security. S&P assumes no obligation to update the Content following publication in any form or format. The Content should not be relied on and is not a substitute for the skill, judgment, and experience of the user, its management, employees, advisors, and/or clients when making investment and other business decisions. S&P does not act as a fiduciary or an investment advisor except where registered as such. While S&P has obtained information from sources it believes to be reliable, S&P does not perform an audit and undertakes no duty of due diligence or independent verification of any information it receives. Rating-related publications may be published for a variety of reasons that are not necessarily dependent on action by rating committees, including, but not limited to, the publication of a periodic update on a credit rating and related analyses.
To the extent that regulatory authorities allow a rating agency to acknowledge in one jurisdiction a rating issued in another jurisdiction for certain regulatory purposes, S&P reserves the right to assign, withdraw, or suspend such acknowledgement at any time and in its sole discretion. S&P Parties disclaim any duty whatsoever arising out of the assignment, withdrawal, or suspension of an acknowledgment as well as any liability for any damage alleged to have been suffered on account thereof.
S&P keeps certain activities of its business units separate from each other in order to preserve the independence and objectivity of their respective activities. As a result, certain business units of S&P may have information that is not available to other S&P business units. S&P has established policies and procedures to maintain the confidentiality of certain nonpublic information received in connection with each analytical process.
S&P may receive compensation for its ratings and certain analyses, normally from issuers or underwriters of securities or from obligors. S&P reserves the right to disseminate its opinions and analyses. S&P's public ratings and analyses are made available on its Web sites, www.spglobal.com/ratings (free of charge), and www.ratingsdirect.com (subscription), and may be distributed through other means, including via S&P publications and third-party redistributors. Additional information about our ratings fees is available at www.spglobal.com/usratingsfees.