Biggest changeFor the year ended December 31, 2023 compared to the prior year, Segment Adjusted EBITDA related to our crude oil transportation and services segment increased due to the net impacts of the following: • an increase of $427 million in segment margin (excluding unrealized gains and losses on commodity risk management activities) primarily due to a $275 million increase from recently acquired assets, a $157 million increase from higher volumes on our Bakken Pipeline, a $71 million increase from higher volumes on our Texas crude pipeline system, a $31 million increase from our Nederland and Houston crude terminals due to higher throughput and exports and a $17 million increase from our Midcontinent gathering systems, partially offset by a $135 million decrease from our crude oil acquisition and marketing business due primarily to less favorable pricing and higher affiliate fees from higher volumes transported; • a decrease of $104 million in selling, general and administrative expenses primarily due to a charge related to a legal matter in the prior period; and • an increase of $15 million in Adjusted EBITDA related to unconsolidated affiliates due to assets acquired and higher volumes on our White Cliffs crude pipeline; partially offset by 113 Table of Contents Index to Financial Statements • an increase of $54 million in operating expenses primarily due to a $66 million increase from recently acquired assets, a $13 million increase in volume-driven expenses and an $8 million increase in employee-related expenses, partially offset by a $4 million decrease in measurement expenses, a $5 million decrease in ad valorem taxes and a $20 million decrease in maintenance project expenses.
Biggest changeFor the year ended December 31, 2024 compared to the prior year, Segment Adjusted EBITDA related to our crude oil transportation and services segment increased due to the net impact of the following: • an increase of $670 million in segment margin (excluding unrealized gains and losses on commodity risk management activities) primarily due to a $541 million increase from recently acquired assets and assets contributed upon the recent formation of the ET-S Permian joint venture, a $122 million increase in transportation revenues from existing assets and a $7 million increase in our crude oil acquisition and marketing business from more favorable market conditions; and • an increase of $9 million in Adjusted EBITDA related to unconsolidated affiliates due to recently acquired assets and higher volumes on our White Cliffs crude pipeline; partially offset by • an increase of $153 million in operating expenses primarily due to a $106 million increase from recently acquired assets and assets contributed upon the recent formation of the ET-S Permian joint venture, a $15 million increase in outside services, an $11 million increase in ad valorem taxes, a $10 million increase in employee expenses and various increases in volume-driven expenses; and • an increase of $29 million in selling, general and administrative expenses primarily due to a $27 million increase from recently acquired assets and assets contributed upon the recent formation of the ET-S Permian joint venture, as well as higher employee costs. 114 Table of Contents Index to Financial Statements Investment in Sunoco LP Years Ended December 31, 2024 2023 Change Revenues $ 22,693 $ 23,068 $ (375) Cost of products sold 20,595 21,703 (1,108) Segment margin 2,098 1,365 733 Unrealized (gains) losses on commodity risk management activities 12 (21) 33 Operating expenses, excluding non-cash compensation expense (611) (420) (191) Selling, general and administrative, excluding non-cash compensation expense (266) (113) (153) Adjusted EBITDA related to unconsolidated affiliates 101 10 91 Inventory valuation adjustments 86 114 (28) Other, net 37 29 8 Segment Adjusted EBITDA $ 1,457 $ 964 $ 493 The Investment in Sunoco LP segment reflects the consolidated results of Sunoco LP.
Although these amounts are excluded from Adjusted EBITDA related to unconsolidated affiliates, such exclusion should not be understood to imply that we have control over the operations and resulting revenues and expenses of such affiliates. We do not control our unconsolidated affiliates; therefore, we do not control the earnings or cash flows of such affiliates.
Although these amounts are excluded from Adjusted EBITDA related to unconsolidated affiliates, such exclusion should not be understood to imply that we have control over the operations and resulting revenues and expenses of such affiliates. We do not control our unconsolidated affiliates; therefore, we do not control the earnings or cash flows of such affiliates.
Financial Statements and Supplementary Data.” Inventory Valuation Adjustments. Inventory valuation adjustments represent changes in lower of cost or market using the last-in, first-out method on Sunoco LP’s inventory. These amounts are unrealized valuation adjustments applied to fuel volumes remaining in inventory at the end of the period.
Financial Statements and Supplementary Data.” Inventory Valuation Adjustments (Sunoco LP). Inventory valuation adjustments represent changes in lower of cost or market using the last-in, first-out method on Sunoco LP’s inventory. These amounts are unrealized valuation adjustments applied to fuel volumes remaining in inventory at the end of the period.
Financial Statements and Supplementary Data” of this report. This discussion includes forward-looking statements that are subject to risk and uncertainties. Actual results may differ substantially from the statements we make in this section due to a number of factors that are discussed in “Item 1A. Risk Factors” of this report.
Financial Statements and Supplementary Data” of this report. This discussion includes forward-looking statements that are subject to risks and uncertainties. Actual results may differ substantially from the statements we make in this section due to a number of factors that are discussed in “Item 1A. Risk Factors” of this report.
Among the key risk factors that may have a direct bearing on our results of operations and financial condition are: • the ability of our subsidiaries to make cash distributions to us, which is dependent on their results of operations, cash flows and financial condition; • the actual amount of cash distributions by our subsidiaries to us; • the volumes transported on our subsidiaries’ pipelines and gathering systems; • the level of throughput in our subsidiaries’ processing and treating facilities; • the fees our subsidiaries charge and the margins they realize for their gathering, treating, processing, storage and transportation services; • the prices and market demand for, and the relationship between, natural gas and NGLs; • energy prices generally; • impacts of world health events; • the possibility of cyber and malware attacks; • the prices of natural gas and NGLs compared to the price of alternative and competing fuels; • the general level of petroleum product demand and the availability and price of NGL supplies; • the level of domestic oil, natural gas and NGL production; • the availability of imported oil, natural gas and NGLs; • actions taken by foreign oil and gas producing nations; • the political and economic stability of petroleum producing nations; • the effect of weather conditions on demand for oil, natural gas and NGLs; • availability of local, intrastate and interstate transportation systems; • the continued ability to find and contract for new sources of natural gas supply; • availability and marketing of competitive fuels; • the impact of energy conservation efforts; • energy efficiencies and technological trends; 128 Table of Contents Index to Financial Statements • governmental regulation and taxation; • changes to, and the application of, regulation of tariff rates and operational requirements related to our subsidiaries’ interstate and intrastate pipelines; • hazards or operating risks incidental to the gathering, treating, processing and transporting of natural gas and NGLs; • competition from other midstream companies and interstate pipeline companies; • loss of key personnel; • loss of key natural gas producers or the providers of fractionation services; • reductions in the capacity or allocations of third-party pipelines that connect with our subsidiaries pipelines and facilities; • the effectiveness of risk-management policies and procedures and the ability of our subsidiaries liquids marketing counterparties to satisfy their financial commitments; • the nonpayment or nonperformance by our subsidiaries’ customers; • risks related to the development of new infrastructure projects or other growth projects, including failure to make sufficient progress to justify continued development, delays in obtaining customers, increased costs of financing and regulatory, environmental, political and legal uncertainties that may affect the timing and cost of these projects; • risks associated with the construction of new pipelines, treating and processing facilities or other facilities, or additions to our subsidiaries’ existing pipelines and their facilities, including difficulties in obtaining permits and rights-of-way or other regulatory approvals and the performance by third-party contractors; • the availability and cost of capital and our subsidiaries’ ability to access certain capital sources; • a deterioration of the credit and capital markets; • risks associated with the assets and operations of entities in which our subsidiaries own a noncontrolling interests, including risks related to management actions at such entities that our subsidiaries may not be able to control or exert influence; • the ability to successfully identify and consummate strategic acquisitions at purchase prices that are accretive to our financial results and to successfully integrate acquired businesses; • changes in laws and regulations to which we are subject, including tax, environmental, transportation and employment regulations or new interpretations by regulatory agencies concerning such laws and regulations; • the costs and effects of legal and administrative proceedings; and • risks associated with a potential failure to successfully combine our business with that of Crestwood.
Among the key risk factors that may have a direct bearing on our results of operations and financial condition are: • the ability of our subsidiaries to make cash distributions to us, which is dependent on their results of operations, cash flows and financial condition; • the actual amount of cash distributions by our subsidiaries to us; • the volumes transported on our subsidiaries’ pipelines and gathering systems; • the level of throughput in our subsidiaries’ processing and treating facilities; • the fees our subsidiaries charge and the margins they realize for their gathering, treating, processing, storage and transportation services; • the prices and market demand for, and the relationship between, natural gas and NGLs; • energy prices generally; • impacts of world health events; • the possibility of cyber and malware attacks; • the prices of natural gas and NGLs compared to the price of alternative and competing fuels; • the general level of petroleum product demand and the availability and price of NGL supplies; • the level of domestic oil, natural gas and NGL production; • the availability of imported oil, natural gas and NGLs; 129 Table of Contents Index to Financial Statements • actions taken by foreign oil and gas producing nations; • the political and economic stability of petroleum producing nations; • the effect of weather conditions on demand for oil, natural gas and NGLs; • availability of local, intrastate and interstate transportation systems; • the continued ability to find and contract for new sources of natural gas supply; • availability and marketing of competitive fuels; • the impact of energy conservation efforts; • energy efficiencies and technological trends; • governmental regulation, taxation and tariffs; • changes to, and the application of, regulation of tariff rates and operational requirements related to our subsidiaries’ interstate and intrastate pipelines; • hazards or operating risks incidental to the gathering, treating, processing and transporting of natural gas and NGLs; • competition from other midstream companies and interstate pipeline companies; • loss of key personnel; • loss of key natural gas producers or the providers of fractionation services; • reductions in the capacity or allocations of third-party pipelines that connect with our subsidiaries pipelines and facilities; • the effectiveness of risk-management policies and procedures and the ability of our subsidiaries liquids marketing counterparties to satisfy their financial commitments; • the nonpayment or nonperformance by our subsidiaries’ customers; • risks related to the development of new infrastructure projects or other growth projects, including failure to make sufficient progress to justify continued development, delays in obtaining customers, increased costs of financing and regulatory, environmental, political and legal uncertainties that may affect the timing and cost of these projects; • risks associated with the construction of new pipelines, treating and processing facilities or other facilities, or additions to our subsidiaries’ existing pipelines and their facilities, including difficulties in obtaining permits and rights-of-way or other regulatory approvals and the performance by third-party contractors; • the availability and cost of capital and our subsidiaries’ ability to access certain capital sources; • a deterioration of the credit and capital markets; • risks associated with the assets and operations of entities in which our subsidiaries own a noncontrolling interests, including risks related to management actions at such entities that our subsidiaries may not be able to control or exert influence; • the ability to successfully identify and consummate strategic acquisitions at purchase prices that are accretive to our financial results and to successfully integrate acquired businesses; • changes in laws and regulations to which we are subject, including tax, environmental, transportation and employment regulations or new interpretations by regulatory agencies concerning such laws and regulations; • the costs and effects of legal and administrative proceedings; and • risks associated with a potential failure to successfully combine our business with those of companies we have acquired or may acquire in the future.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Tabular dollar and unit amounts, except per unit data, are in millions) Energy Transfer LP is a Delaware limited partnership whose common units are publicly traded on the NYSE under the ticker symbol “ET.” The following discussion of our consolidated financial condition and results of operations for the years ended December 31, 2023 and 2022 should be read in conjunction with our consolidated financial statements and accompanying notes thereto included in “Item 8.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS (Tabular dollar and unit amounts, except per unit data, are in millions) Energy Transfer LP is a Delaware limited partnership whose common units are publicly traded on the NYSE under the ticker symbol “ET.” The following discussion of our consolidated financial condition and results of operations for the years ended December 31, 2024 and 2023 should be read in conjunction with our consolidated financial statements and accompanying notes thereto included in “Item 8.
Panhandle has timely filed its Petition for Review with the Court of Appeals regarding the September 25, 2023 order. On October 25, 2023, Panhandle filed a limited request for rehearing of the September 25 order addressing arguments raised on rehearing and compliance, which was subsequently denied by operation of law on November 27, 2023.
Panhandle filed its Petition for Review with the Court of Appeals regarding the September 25, 2023 order. On October 25, 2023, Panhandle filed a limited request for rehearing of the September 25 order addressing arguments raised on rehearing and compliance, which was subsequently denied by operation of law on November 27, 2023.
These are the unrealized amounts that are included in cost of products sold to calculate segment margin. These amounts are not included in Segment Adjusted EBITDA; therefore, the unrealized losses are added back and the unrealized gains are subtracted to calculate the segment measure. 108 Table of Contents Index to Financial Statements • Non-cash compensation expense .
These are the unrealized amounts that are included in cost of products sold to calculate segment margin. These amounts are not included 109 Table of Contents Index to Financial Statements in Segment Adjusted EBITDA; therefore, the unrealized losses are added back and the unrealized gains are subtracted to calculate the segment measure. • Non-cash compensation expense .
The amount of cash that our subsidiaries distribute to us is based on earnings from their respective business activities and the amount of available cash. Energy Transfer’s primary cash requirements are for distributions to its partners, general and administrative expenses and debt service requirements.
The amount of cash that our subsidiaries distribute to us is based on earnings from their respective business activities and the amount of available cash. Energy Transfer’s primary cash requirements are for distributions to its partners, capital expenditures, general and administrative expenses and debt service requirements.
The Partnership used the net proceeds to refinance existing indebtedness, including borrowings under its Five-Year Credit Facility (defined below), to redeem its outstanding Series C Preferred Units and Series D Preferred Units and for general partnership purposes. The Partnership also intends to use the proceeds to redeem its Series E Preferred Units in May 2024.
The Partnership used the net proceeds to refinance existing indebtedness, including borrowings under its Five-Year Credit Facility (defined below), to redeem its outstanding Series C Preferred Units and Series D Preferred Units and for general partnership purposes. The Partnership also used the proceeds to redeem its Series E Preferred Units in May 2024.
Pipeline Certification The FERC issued a Notice of Inquiry on April 19, 2018 (“Pipeline Certification NOI”), thereby initiating a review of its policies on certification of natural gas pipelines, including an examination of its long-standing Policy Statement on Certification of New Interstate Natural Gas Pipeline Facilities, issued in 1999, that is used to determine whether to grant certificates for new pipeline projects.
Pipeline Certification The FERC issued a Notice of Inquiry (“NOI”) on April 19, 2018, thereby initiating a review of its policies on certification of natural gas pipelines, including an examination of its long-standing Policy Statement on Certification of New Interstate Natural Gas Pipeline Facilities, issued in 1999, that is used to determine whether to grant certificates for new pipeline projects.
Any differences between estimated results and actual results are recognized in the following month’s financial statements. Management believes that the operating results estimated for the year ended December 31, 2023 represent the actual results in all material respects.
Any differences between estimated results and actual results are recognized in the following month’s financial statements. Management believes that the operating results estimated for the year ended December 31, 2024 represent the actual results in all material respects.
Trends and Outlook Overall, we believe the Partnership’s outlook is strong, as it has a stable business that has demonstrated its ability to manage through various market cycles. We expect future growth to be supported by production improvements, improved market conditions, and increased utilization of our existing assets, as well as strong domestic and international demand for our products.
Trends and Outlook Overall, we continue to believe the Partnership’s outlook is strong, as it has a stable business that has demonstrated its ability to manage through various market cycles. We expect future growth to be supported by production improvements and increased utilization of our existing assets, as well as continued strong domestic and international demand for our products.
Discussion and analysis of matters pertaining to the year ended December 31, 2021 and year-to-year comparisons between the years ended December 31, 2022 and 2021 are not included in this Form 10-K, but can be found under Part II, Item 7 of our annual report on Form 10-K for the year ended December 31, 2022 that was filed with the SEC on February 17, 2023.
Discussion and analysis of matters pertaining to the year ended December 31, 2022 and year-to-year comparisons between the years ended December 31, 2023 and 2022 are not included in this Form 10-K, but can be found under Part II, Item 7 of our annual report on Form 10-K for the year ended December 31, 2023 that was filed with the SEC on February 16, 2024.
Financial Statements and Supplementary Data.” 115 Table of Contents Index to Financial Statements We define a purchase commitment as an agreement to purchase goods or services that is enforceable and legally binding (unconditional) on us that specifies all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transactions.
Financial Statements and Supplementary Data.” We define a purchase commitment as an agreement to purchase goods or services that is enforceable and legally binding (unconditional) on us that specifies all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transactions.
As of December 31, 2023 and 2022, accruals of $285 million and $200 million, respectively, were reflected in our consolidated balance sheets related to these contingent obligations. For more information on our litigation and contingencies, see Note 11 to our consolidated financial statements included in “Item 8. Financial Statements and Supplementary Data” in this annual report. Environmental Remediation Activities.
As of December 31, 2024 and 2023, accruals of $281 million and $285 million, respectively, were reflected in our consolidated balance sheets related to these contingent obligations. For more information on our litigation and contingencies, see Note 11 to our consolidated financial statements included in “Item 8. Financial Statements and Supplementary Data” in this annual report. Environmental Remediation Activities.
The Five-Year Credit Facility contains covenants that limit (subject to certain exceptions) the Partnership’s and certain of the Partnership’s subsidiaries’ ability to, among other things: • incur indebtedness; • grant liens; • enter into mergers; • dispose of assets; • make certain investments; 120 Table of Contents Index to Financial Statements • make Distributions (as defined in the Five-Year Credit Facility) during certain Defaults (as defined in the Five-Year Credit Facility) and during any Event of Default (as defined in the Five-Year Credit Facility); • engage in business substantially different in nature than the business currently conducted by the Partnership and its subsidiaries; • engage in transactions with affiliates; and • enter into restrictive agreements.
The Five-Year Credit Facility contains covenants that limit (subject to certain exceptions) the Partnership’s and certain of the Partnership’s subsidiaries’ ability to, among other things: • incur indebtedness; • grant liens; • enter into mergers; • dispose of assets; • make certain investments; • make Distributions (as defined in the Five-Year Credit Facility) during certain Defaults (as defined in the Five-Year Credit Facility) and during any Event of Default (as defined in the Five-Year Credit Facility); • engage in business substantially different in nature than the business currently conducted by the Partnership and its subsidiaries; • engage in transactions with affiliates; and • enter into restrictive agreements.
Distributions to partners increased between the periods as a result of increases in the number of common units outstanding or increases in the distribution rate. Following is a summary of financing activities by period: Year Ended December 31, 2023 Cash used in financing activities was $5.33 billion in 2023.
Distributions to partners increased between the periods as a result of increases in the number of common units outstanding or increases in the distribution rate. Following is a summary of financing activities by period: Year Ended December 31, 2024 Cash used in financing activities was $5.45 billion in 2024.
We are unable to predict what, if any, changes may be proposed as a result of the 2022 Policy Statements that might affect our natural gas pipeline or LNG facility projects, or when such new policies, if any, might become effective.
We are unable to predict what, if any, changes may be proposed as a result of the 2022 Certificate Policy Statement that might affect our natural gas pipeline or LNG facility projects, or when such new policy, if any, might become effective.
The amounts set forth under “marginal percentage interest in distributions” are the percentage interests of the IDR holder and the common unitholders in any available cash from operating surplus which Sunoco LP distributes up to and including the corresponding amount in the column “total quarterly distribution per unit target amount.” The percentage interests shown for common unitholders and IDR holder for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution.
The amounts set forth under “marginal percentage interest in distributions” are the percentage interests of the IDR holder and the common unitholders in any available cash from operating surplus which Sunoco LP distributes up to and including the corresponding amount in the column “total quarterly distribution per unit target amount.” 124 Table of Contents Index to Financial Statements The percentage interests shown for common unitholders and IDR holder for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution.
Accordingly, the low end of the range often represents the amount of loss which has been recorded. The Partnership’s consolidated balance sheets reflected $277 million and $282 million in environmental accruals as of December 31, 2023 and 2022, respectively.
Accordingly, the low end of the range often represents the amount of loss which has been recorded. The Partnership’s consolidated balance sheets reflected $278 million and $277 million in environmental accruals as of December 31, 2024 and 2023, respectively.
On March 24, 2022, the FERC issued an order designating the 2022 Policy Statements as draft policy statements, and requested further comments. The FERC will not apply the now draft 2022 Policy Statements to pending applications or applications to be filed at FERC until it issues any final guidance on these topics.
On March 24, 2022, the FERC issued an order designating the 2022 Certificate Policy Statement and the GHG Policy Statement as draft policy statements, and requested further comments. The FERC stated that it will not apply the now draft policy statements to pending applications or applications to be filed at FERC until it issues any final guidance on these topics.
The 103 Table of Contents Index to Financial Statements indexing methodology is applicable to existing rates, with the exclusion of market-based rates. The FERC’s indexing methodology is subject to review every five years. On December 17, 2020, FERC issued an order establishing a new index of PPI-FG plus 0.78%.
The indexing methodology is applicable to existing rates, with the exclusion of market-based rates. The FERC’s indexing methodology is subject to review every five years. On December 17, 2020, FERC issued an order establishing a new index of PPI-FG plus 0.78%.
Our Leverage Ratio was 3.31 to 1.00 at December 31, 2023, as calculated in accordance with the credit agreement.
Our Leverage Ratio was 3.12 to 1.00 at December 31, 2024, as calculated in accordance with the credit agreement.
Air Quality Standards The EPA recently finalized its Good Neighbor Plan (the “Plan”) which seeks to reduce nitrogen oxide pollution from power plants and other industrial facilities from 23 upwind states which the EPA determined is contributing to National Ambient Air Quality Standards (NAAQS) nonattainment and interfering with maintenance of the 2015 ozone NAAQS in downwind states.
Air Quality Standards In 2023, the United States Environmental Protection Agency (“EPA”) finalized its Good Neighbor Plan (the “Plan”) which seeks to reduce nitrogen oxide pollution from power plants and other industrial facilities from 23 upwind states which the EPA determined is contributing to National Ambient Air Quality Standards (NAAQS) nonattainment and interfering with maintenance of the 2015 ozone NAAQS in downwind states.
We generally fund maintenance capital expenditures and distributions with cash flows from operating activities. We generally expect to funds growth capital expenditures with proceeds of borrowings under our credit facilities, along with cash from operations. Sunoco LP expects to invest at least $200 million in growth capital expenditures and approximately $70 million in maintenance capital expenditures in 2024.
We generally fund maintenance capital expenditures and distributions with cash flows from operating activities. We generally expect to funds growth capital expenditures with proceeds of borrowings under our credit facilities, along with cash from operations. Sunoco LP expects to invest at least $400 million in growth capital expenditures and approximately $150 million in maintenance capital expenditures in 2025.
We do not expect that any change in these policy statements would affect us in a materially different manner than any other natural gas pipeline company operating in the United States. Interstate Common Carrier Regulation Liquids pipelines transporting in interstate commerce are regulated by FERC as common carriers under the Interstate Commerce Act (“ICA”).
We do not expect that any change in this policy statement would affect us in a materially different manner than any other natural gas pipeline company operating in the United States. Interstate Common Carrier Regulation Liquids pipelines transporting in interstate commerce are regulated by FERC as common carriers under the ICA.
The recognition of additional losses, if and when they were to occur, would likely extend over many years. Management believes that the Partnership’s exposure to adverse developments with respect to any individual site is not expected to be material.
The recognition of additional losses, if and when they were to occur, would likely extend over many years. Management believes that the Partnership’s exposure to 128 Table of Contents Index to Financial Statements adverse developments with respect to any individual site is not expected to be material.
The FERC’s establishment of a just and reasonable rate is based on many components, including ROE and tax-related components, but also other pipeline costs that will continue to affect FERC’s determination of just and reasonable cost-of-service rates.
The FERC’s establishment of a just and reasonable rate is based on many 103 Table of Contents Index to Financial Statements components, including ROE and tax-related components, but also other pipeline costs that will continue to affect FERC’s determination of just and reasonable cost-of-service rates.
We expect to satisfy our working capital needs through cash generated by our operations. As of December 31, 2023, we had cash and cash equivalents of $161 million and availability under our revolving credit facility of $3.56 billion. The Partnership’s material contractual obligations include long-term debt service, payments under operating leases and purchase commitments.
We expect to satisfy our working capital needs through cash generated by our operations. As of December 31, 2024, we had cash and cash equivalents of $312 million and availability under our revolving credit facility of $2.21 billion. The Partnership’s material contractual obligations include long-term debt service, payments under operating leases and purchase commitments.
In addition, we own investments in other businesses, including Sunoco LP and USAC, both of which are master limited partnerships. Energy Transfer derives cash flows from distributions related to its investment in its subsidiaries, including Sunoco LP and USAC.
In addition, we own investments in other businesses, including Sunoco LP and USAC, both of which are master limited partnerships. 101 Table of Contents Index to Financial Statements Energy Transfer derives cash flows from distributions related to its investment in its subsidiaries, including Sunoco LP and USAC.
The Partnership’s results of operations have not been significantly impacted by changes in the estimated useful lives of our long-lived assets during the periods presented, and we do not anticipate any such significant changes in the future.
Changes in the estimated useful lives of the assets could have a material effect on our results of operation. The Partnership’s results of operations have not been significantly impacted by changes in the estimated useful lives of our long-lived assets during the periods presented, and we do not anticipate any such significant changes in the future.
We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise. 130 Table of Contents Index to Financial Statements
The increase in transportation volumes and the commissioning of our eighth fractionator in August 2023 also led to higher fractionated volumes at our Mont Belvieu, Texas fractionation facility. Segment Margin .
The increase in transportation volumes and the commissioning of our eighth fractionator in August 2023 also led to higher fractionated volumes at our Mont Belvieu NGL Complex. Segment Margin .
As of December 31, 2023, USAC had $728 million of remaining unused availability of which, due to restrictions related to compliance with the applicable financial covenants, $529 million was available to be drawn. The weighted average interest rate on the total amount outstanding as of December 31, 2023 was 7.98%.
As of December 31, 2024, USAC had $827 million of remaining unused availability of which, due to restrictions related to compliance with the applicable financial covenants, $783 million was available to be drawn. The weighted average interest rate on the total amount outstanding as of December 31, 2024 was 6.98%.
On February 18, 2022, the FERC issued two new policy statements: (1) an Updated Policy Statement on the Certification of New Interstate Natural Gas Facilities and (2) a Policy Statement on the Consideration of Greenhouse Gas Emissions in Natural Gas Infrastructure Project Reviews (“2022 Policy Statements”), to be effective that same day.
On February 18, 2022, the FERC issued two new policy statements: (1) an Updated Policy Statement on the Certification of New Interstate Natural Gas Facilities (“2022 Certificate Policy Statement”) and (2) a Policy Statement on the Consideration of 104 Table of Contents Index to Financial Statements Greenhouse Gas Emissions in Natural Gas Infrastructure Project Reviews (“GHG Policy Statement”), to be effective that same day.
In 2023, we had a net increase in our debt level of $714 million. During 2023, we paid distributions of $4.25 billion to our partners, we paid distributions of $1.69 billion to noncontrolling interests, and we paid distributions of $59 million to our redeemable noncontrolling interests. In addition, we received capital contributions of $3 million in cash from noncontrolling interests.
In 2023, we had a net increase in our debt level of $714 million. During 2023, we paid distributions of $4.25 billion to our partners, we paid distributions of $1.69 billion to noncontrolling interests and we paid distributions of $59 million to our redeemable noncontrolling interests.
Marginal Percentage Interest in Distributions Total Quarterly Distribution Target Amount Common Unitholders Holder of IDRs Minimum Quarterly Distribution $0.4375 100% —% First Target Distribution $0.4375 to $0.503125 100% —% Second Target Distribution $0.503125 to $0.546875 85% 15% Third Target Distribution $0.546875 to $0.656250 75% 25% Thereafter Above $0.656250 50% 50% 123 Table of Contents Index to Financial Statements Distributions on Sunoco LP’s units declared and/or paid by Sunoco LP were as follows: Quarter Ended Record Date Payment Date Rate December 31, 2020 February 8, 2021 February 19, 2021 $ 0.8255 March 31, 2021 May 11, 2021 May 19, 2021 0.8255 June 30, 2021 August 6, 2021 August 19, 2021 0.8255 September 30, 2021 November 5, 2021 November 19, 2021 0.8255 December 31, 2021 February 8, 2022 February 18, 2022 0.8255 March 31, 2022 May 9, 2022 May 19, 2022 0.8255 June 30, 2022 August 8, 2022 August 19, 2022 0.8255 September 30, 2022 November 4, 2022 November 18, 2022 0.8255 December 31, 2022 February 7, 2023 February 21, 2023 0.8255 March 31, 2023 May 8, 2023 May 22, 2023 0.8420 June 30, 2023 August 14, 2023 August 21, 2023 0.8420 September 30, 2023 October 30, 2023 November 20, 2023 0.8420 December 31, 2023 February 7, 2024 February 20, 2024 0.8420 The total amount of distributions to the Partnership from Sunoco LP for the periods presented below is as follows: Years Ended December 31, 2023 2022 Distributions from Sunoco LP Limited Partner interests $ 96 $ 94 General Partner interest and IDRs 77 72 Total distributions from Sunoco LP $ 173 $ 166 USAC Cash Distributions Energy Transfer owns approximately 46.1 million USAC common units.
Marginal Percentage Interest in Distributions Total Quarterly Distribution Target Amount Common Unitholders Holder of IDRs Minimum Quarterly Distribution $0.4375 100% —% First Target Distribution $0.4375 to $0.503125 100% —% Second Target Distribution $0.503125 to $0.546875 85% 15% Third Target Distribution $0.546875 to $0.656250 75% 25% Thereafter Above $0.656250 50% 50% Distributions on Sunoco LP’s units declared and/or paid by Sunoco LP were as follows: Quarter Ended Payment Date Rate December 31, 2022 February 21, 2023 $ 0.8255 March 31, 2023 May 22, 2023 0.8420 June 30, 2023 August 21, 2023 0.8420 September 30, 2023 November 20, 2023 0.8420 December 31, 2023 February 20, 2024 0.8420 March 31, 2024 May 20, 2024 0.8756 June 30, 2024 August 19, 2024 0.8756 September 30, 2024 November 19, 2024 0.8756 December 31, 2024 February 19, 2025 0.8865 The total amount of distributions to the Partnership from Sunoco LP for the periods presented below is as follows: Years Ended December 31, 2024 2023 Distributions from Sunoco LP Limited Partner interests $ 100 $ 96 General Partner interest and IDRs 145 77 Total distributions from Sunoco LP $ 245 $ 173 USAC Cash Distributions Energy Transfer owns approximately 46.1 million USAC common units.
We have material purchase commitments for crude oil; as of December 31, 2023, those purchase commitments totaled an estimated $65.27 billion (of which $21.80 billion would be due in 2024) based on either the current market price for variable price contracts or the contracted price for fixed price contracts.
We have material purchase commitments for crude oil; as of December 31, 2024, those purchase commitments totaled an estimated $50.34 billion (of which $22.45 billion would be due in 2025) based on either the current market price for variable price contracts or the contracted price for fixed price contracts.
Financial Statements and Supplementary Data.” Recent Transactions In January 2024, the Partnership issued $1.25 billion aggregate principal amount of 5.55% Senior Notes due 2034, $1.75 billion aggregate principal amount of 5.95% Senior Notes due 2054 and $800 million aggregate principal amount of 8.00% fixed-to-fixed reset rate Junior Subordinated Notes due 2054.
Energy Transfer 2024 Notes Issuance In January 2024, the Partnership issued $1.25 billion aggregate principal amount of 5.55% senior notes due 2034, $1.75 billion aggregate principal amount of 5.95% senior notes due 2054 and $800 million aggregate principal amount of 8.00% fixed-to-fixed reset rate junior subordinated notes due 2054.
Energy Transfer Common Unit Distributions Distributions declared and paid with respect to Energy Transfer common units were as follows: Quarter Ended Record Date Payment Date Rate December 31, 2020 February 8, 2021 February 19, 2021 $ 0.1525 March 31, 2021 May 11, 2021 May 19, 2021 0.1525 June 30, 2021 August 6, 2021 August 19, 2021 0.1525 September 30, 2021 November 5, 2021 November 19, 2021 0.1525 December 31, 2021 February 8, 2022 February 18, 2022 0.1750 March 31, 2022 May 9, 2022 May 19, 2022 0.2000 June 30, 2022 August 8, 2022 August 19, 2022 0.2300 September 30, 2022 November 4, 2022 November 21, 2022 0.2650 December 31, 2022 February 7, 2023 February 21, 2023 0.3050 March 31, 2023 May 8, 2023 May 22, 2023 0.3075 June 30, 2023 August 14, 2023 August 21, 2023 0.3100 September 30, 2023 October 30, 2023 November 20, 2023 0.3125 December 31, 2023 February 7, 2024 February 20, 2024 0.3150 The total amounts of distributions declared and paid during the periods presented (all from Available Cash from Energy Transfer’s operating surplus and are shown in the period to which they relate) are as follows: Years Ended December 31, 2023 2022 Limited Partners $ 3,984 $ 3,089 General Partner interest 3 3 Total Energy Transfer distributions $ 3,987 $ 3,092 122 Table of Contents Index to Financial Statements Energy Transfer Preferred Unit Distributions Distributions on Energy Transfer’s preferred units declared and/or paid by Energy Transfer were as follows: Period Ended Record Date Payment Date Series A (1) Series B (1) Series C Series D Series E Series F (1) Series G (1) Series H (1) Series I March 31, 2021 May 3, 2021 May 17, 2021 $— $— $0.4609 $0.4766 $0.4750 $33.75 $35.63 $— $— June 30, 2021 August 2, 2021 August 16, 2021 31.25 33.125 0.4609 0.4766 0.4750 — — — — September 30, 2021 November 1, 2021 November 15, 2021 — — 0.4609 0.4766 0.4750 33.75 35.63 27.08 * — December 31, 2021 February 1, 2022 February 15, 2022 31.25 33.125 0.4609 0.4766 0.4750 — — — — March 31, 2022 May 2, 2022 May 16, 2022 — — 0.4609 0.4766 0.4750 33.75 35.63 32.50 — June 30, 2022 August 1, 2022 August 15, 2022 31.25 33.125 0.4609 0.4766 0.4750 — — — — September 30, 2022 November 1, 2022 November 15, 2022 — — 0.4609 0.4766 0.4750 33.75 35.63 32.50 — December 31, 2022 February 1, 2023 February 15, 2023 31.25 33.125 0.4609 0.4766 0.4750 — — — — March 31, 2023 May 1, 2023 May 15, 2023 21.98 — 0.4609 0.4766 0.4750 33.75 35.63 32.50 — June 30, 2023 August 1, 2023 August 15, 2023 23.89 33.125 0.6294 0.4766 0.4750 — — — — September 30, 2023 November 1, 2023 November 15, 2023 24.67 — 0.6489 0.6622 0.4750 33.75 35.63 32.50 — December 31, 2023 February 1, 2024 February 15, 2024 24.71 33.125 0.6075 0.6199 0.4750 — — — 0.2111 * Represents prorated initial distribution.
Energy Transfer Common Unit Distributions Distributions declared and paid with respect to Energy Transfer common units were as follows: Quarter Ended Record Date Payment Date Rate December 31, 2022 February 7, 2023 February 21, 2023 $ 0.3050 March 31, 2023 May 8, 2023 May 22, 2023 0.3075 June 30, 2023 August 14, 2023 August 21, 2023 0.3100 September 30, 2023 October 30, 2023 November 20, 2023 0.3125 December 31, 2023 February 7, 2024 February 20, 2024 0.3150 March 31, 2024 May 13, 2024 May 20, 2024 0.3175 June 30, 2024 August 9, 2024 August 19, 2024 0.3200 September 30, 2024 November 8, 2024 November 19, 2024 0.3225 December 31, 2024 February 7, 2025 February 19, 2025 0.3250 123 Table of Contents Index to Financial Statements The total amounts of distributions declared and paid during the periods presented (all from Available Cash from Energy Transfer’s operating surplus and are shown in the period to which they relate) are as follows: Years Ended December 31, 2024 2023 Limited Partners $ 4,384 $ 3,984 General Partner interest 4 3 Total Energy Transfer distributions $ 4,388 $ 3,987 Energy Transfer Preferred Unit Distributions Distributions on Energy Transfer’s preferred units declared and/or paid by Energy Transfer were as follows: Period Ended Record Date Payment Date Series A Series B (1) Series C Series D Series E Series F (1) Series G (1) Series H (1) Series I December 31, 2022 February 1, 2023 February 15, 2023 $ 31.25 $ 33.125 $ 0.4609 $ 0.4766 $ 0.4750 $ — $ — $ — $ — March 31, 2023 May 1, 2023 May 15, 2023 21.98 — 0.4609 0.4766 0.4750 33.75 35.63 32.50 — June 30, 2023 August 1, 2023 August 15, 2023 23.89 33.125 0.6294 0.4766 0.4750 — — — — September 30, 2023 November 1, 2023 November 15, 2023 24.67 — 0.6489 0.6622 0.4750 33.75 35.63 32.50 — December 31, 2023 February 1, 2024 February 15, 2024 24.71 33.125 0.6075 0.6199 0.4750 — — — 0.2111 March 31, 2024 May 1, 2024 May 15, 2024 23.99 — — — 0.4750 33.7500 35.63 32.50 0.2111 June 30, 2024 August 1, 2024 August 15, 2024 9.88 33.125 — — — — — — 0.2111 (2) September 30, 2024 November 1, 2024 November 15, 2024 — — — — — 33.7500 35.63 32.50 0.2111 (2) December 31, 2024 February 1, 2025 February 15, 2024 — 33.125 — — — — — — 0.2111 (2) (1) Series B, Series F, Series G and Series H distributions are currently paid on a semi-annual basis.
The non-cash activity in 2023 consisted primarily of depreciation, depletion and amortization of $4.39 billion, impairment losses of $12 million, non-cash compensation expense of $130 million, equity in earnings of unconsolidated affiliates of $383 million, unfavorable inventory valuation adjustments of $114 million, gains on extinguishments of debt of $2 million, and deferred income taxes of $203 million.
The non-cash activity in 2023 consisted primarily of depreciation, depletion and amortization of $4.39 billion, deferred income taxes of $203 million, unfavorable inventory valuation adjustments of $114 million, non-cash compensation expense of $130 million and impairment losses of $12 million.
Moreover, we receive revenues from our pipelines based on a variety 102 Table of Contents Index to Financial Statements of rate structures, including cost-of-service rates, negotiated rates, discounted rates and market-based rates.
Moreover, we receive revenues from our pipelines based on a variety of rate structures, including cost-of-service rates, negotiated rates, discounted rates and market-based rates.
An impairment loss should be recognized only if the carrying amount of the asset/goodwill is not recoverable and exceeds its fair value.
An impairment loss 126 Table of Contents Index to Financial Statements should be recognized only if the carrying amount of the asset/goodwill is not recoverable and exceeds its fair value.
The purchase prices that we are obligated to pay under fixed price contracts are established at the inception of the contract.
The purchase prices that we are obligated to pay under fixed price contracts are 116 Table of Contents Index to Financial Statements established at the inception of the contract.
Distributions on USAC’s units declared and/or paid by USAC were as follows: Quarter Ended Record Date Payment Date Rate December 31, 2020 January 25, 2021 February 5, 2021 $ 0.5250 March 31, 2021 April 26, 2021 May 7, 2021 0.5250 June 30, 2021 July 26, 2021 August 6, 2021 0.5250 September 30, 2021 October 25, 2021 November 5, 2021 0.5250 December 31, 2021 January 24, 2022 February 4, 2022 0.5250 March 31, 2022 April 25, 2022 May 6, 2022 0.5250 June 30, 2022 July 25, 2022 August 5, 2022 0.5250 September 30, 2022 October 24, 2022 November 4, 2022 0.5250 December 31, 2022 January 23, 2023 February 3, 2023 0.5250 March 31, 2023 April 24, 2023 May 5, 2023 0.5250 June 30, 2023 July 24, 2023 August 4, 2023 0.5250 September 30, 2023 October 23, 2023 November 3, 2023 0.5250 December 31, 2023 January 22, 2024 February 2, 2024 0.5250 124 Table of Contents Index to Financial Statements The total amount of distributions to the Partnership from USAC for the periods presented below is as follows: Years Ended December 31, 2023 2022 Distributions from USAC Limited Partner interests $ 97 $ 97 Total distributions from USAC $ 97 $ 97 Critical Accounting Estimates The selection and application of accounting policies is an important process that has developed as our business activities have evolved and as the accounting rules have developed.
USAC currently has a non-economic general partner interest and no outstanding IDRs. 125 Table of Contents Index to Financial Statements Distributions on USAC’s units declared and/or paid by USAC were as follows: Quarter Ended Payment Date Rate December 31, 2022 February 3, 2023 $ 0.5250 March 31, 2023 May 5, 2023 0.5250 June 30, 2023 August 4, 2023 0.5250 September 30, 2023 November 3, 2023 0.5250 December 31, 2023 February 2, 2024 0.5250 March 31, 2024 May 3, 2024 0.5250 June 30, 2024 August 2, 2024 0.5250 September 30, 2024 November 1, 2024 0.5250 December 31, 2024 February 7, 2025 0.5250 The total amount of distributions to the Partnership from USAC for the periods presented below is as follows: Years Ended December 31, 2024 2023 Distributions from USAC Limited Partner interests $ 97 $ 97 Total distributions from USAC $ 97 $ 97 Critical Accounting Estimates The selection and application of accounting policies is an important process that has developed as our business activities have evolved and as the accounting rules have developed.
Deferred income tax assets attributable to state and federal NOLs and federal excess business interest expense carryforwards 127 Table of Contents Index to Financial Statements totaling $371 million have been included in Energy Transfer’s consolidated balance sheet as of December 31, 2023.
Deferred income tax assets attributable to state and federal NOLs and federal excess business interest expense carryforwards totaling $197 million have been included in Energy Transfer’s consolidated balance sheet as of December 31, 2024.
By an order issued on January 16, 2019, the FERC initiated a review of Panhandle’s then existing rates pursuant to Section 5 of the NGA to determine whether the rates charged by Panhandle are just and reasonable and set the matter for hearing. On August 30, 2019, Panhandle filed a general rate proceeding under Section 4 of the NGA.
By an order issued on January 16, 2019, the FERC initiated a review of Panhandle’s then existing rates pursuant to Section 5 of the Natural Gas Act to determine whether the rates charged by Panhandle are just and reasonable and set the matter for hearing.
The state NOL carryforward benefits of $96 million ($75 million net of federal benefit) began expiring in 2023 with a substantial portion expiring between 2033 and 2039. Energy Transfer’s corporate subsidiaries have federal NOLs of $1.4 billion ($291 million in benefits), all of which was generated in 2018 or later.
The state NOL carryforward benefits of $81 million ($64 million net of federal benefit) began expiring in 2024 with a substantial portion expiring between 2033 and 2039. Energy Transfer’s corporate subsidiaries have federal NOLs of $537 million ($113 million in benefits), all of which was generated in 2018 or later.
The following table illustrates the percentage allocations of available cash from operating surplus between Sunoco LP’s common unitholders and the holder of its IDRs based on the specified target distribution levels, after the payment of distributions to Class C unitholders.
As of December 31, 2024, Sunoco LP had approximately 136.2 million common units outstanding. The following table illustrates the percentage allocations of available cash from operating surplus between Sunoco LP’s common unitholders and the holder of its IDRs based on the specified target distribution levels, after the payment of distributions to Class C unitholders.
USAC currently plans to spend approximately $32 million in maintenance capital expenditures and currently has budgeted between $115 million and $125 million in expansion capital expenditures in 2024. Cash Flows Our cash flows may change in the future due to a number of factors, some of which we cannot control.
USAC currently has budgeted between $38 million and $42 million in maintenance capital expenditures and currently has budgeted between $120 million and $140 million in expansion capital expenditures in 2025. Cash Flows Our cash flows may change in the future due to a number of factors, some of which we cannot control.
The amount available for future borrowings was $1.08 billion at December 31, 2023. The weighted average interest rate on the total amount outstanding as of December 31, 2023 was 7.54%. USAC Credit Facility As of December 31, 2023, USAC had $872 million of outstanding borrowings and no outstanding letters of credit under the credit agreement.
The amount available for future borrowings was $1.25 billion at December 31, 2024. The weighted average interest rate on the total amount outstanding as of December 31, 2024 was 6.57%. USAC Credit Facility As of December 31, 2024, USAC had $772 million of outstanding borrowings and $1 million in outstanding letters of credit under the credit agreement.
For the year ended December 31, 2023 compared to the prior year, transported volumes increased primarily due to our Gulf Run system going in service in December 2022 as well as more capacity sold and higher utilization on our Transwestern, Rover and Trunkline systems. Segment Adjusted EBITDA.
For the year ended December 31, 2024 compared to the prior year, transported volumes increased primarily due to more capacity sold and higher utilization on our Panhandle, Trunkline and Gulf Run systems due to increased demand. Segment Adjusted EBITDA.
Cash flows from operating activities also differ from earnings as a result of non-cash charges that may not be recurring such as impairment charges and allowance for equity funds used during construction.
Cash flows from operating activities also differ from earnings as a result of non-cash charges that may not be recurring such as impairment charges and allowance for equity funds used during construction. The allowance for equity funds used during construction increases in periods when Energy Transfer has a significant amount of interstate pipeline construction in progress.
The difference between net income and cash provided by operating activities in 2023 primarily consisted of non-cash items totaling $4.43 billion offset by net changes in operating assets and liabilities of $451 million.
The difference between net income and net cash provided by operating activities in 2023 primarily consisted of net changes in operating assets and liabilities (net of effects of acquisitions and divestitures) of $451 million and other items totaling $4.43 billion, which includes non-cash items and items related to financing activities that are included in net income.
During 2022, we incurred debt issuance costs of $27 million. 118 Table of Contents Index to Financial Statements Description of Indebtedness Our outstanding consolidated indebtedness was as follows: December 31, 2023 2022 Energy Transfer Indebtedness: Notes and Debentures (1)(2) $ 43,016 $ 39,468 Five-Year Credit Facility (2) 1,412 793 Subsidiary Indebtedness: Transwestern Senior Notes (1) 250 250 Bakken Project Senior Notes 1,850 1,850 Sunoco LP Senior Notes and lease-related obligations (2) 3,194 2,694 USAC Senior Notes 1,475 1,475 HFOTCO Tax Exempt Notes (2) — 225 Sunoco LP Credit Facility (2) 411 900 USAC Credit Facility 872 646 Other long-term debt 18 3 Net unamortized premiums, discounts and fair value adjustments 127 183 Deferred debt issuance costs (237) (225) Total debt 52,388 48,262 Less: current maturities of long-term debt (3) 1,008 2 Long-term debt, less current maturities $ 51,380 $ 48,260 (1) As of December 31, 2023, these balances included a total of $3.67 billion aggregate principal amount of senior notes due on or before December 31, 2024 which were classified as long-term as management has the intent and ability to refinance the borrowings on a long-term basis.
Additionally, in 2023, we received capital contributions of $3 million in cash from noncontrolling interests, and we incurred debt issuance costs of $45 million. 119 Table of Contents Index to Financial Statements Description of Indebtedness Our outstanding consolidated indebtedness was as follows: December 31, 2024 2023 Energy Transfer Indebtedness: Notes and debentures (1)(2) $ 46,269 $ 43,016 Five-Year Credit Facility (2) 2,759 1,412 Subsidiary indebtedness: Transwestern senior notes 75 250 Bakken Project senior notes (2) 850 1,850 Sunoco LP senior notes, bonds and lease-related obligations (1)(2)(3) 7,304 3,194 USAC Senior Notes (2) 1,750 1,475 Sunoco LP Credit Facility 203 411 USAC Credit Facility 772 872 Other long-term debt 11 18 Net unamortized premiums, discounts and fair value adjustments 77 127 Deferred debt issuance costs (310) (237) Total debt 59,760 52,388 Less: current maturities of long-term debt (4) 8 1,008 Long-term debt, less current maturities $ 59,752 $ 51,380 (1) As of December 31, 2024, these balances included a total of $3.08 billion aggregate principal amount of senior notes and bonds due on or before December 31, 2025 which were classified as long-term as management has the intent and ability to refinance the borrowings on a long-term basis.
On January 11, 2024, Sunoco LP entered into a definitive agreement with 7-Eleven, Inc. to sell 204 convenience stores located in West Texas, New Mexico and Oklahoma for approximately $1.00 billion, including customary adjustments for fuel and merchandise inventory.
West Texas Sale On April 16, 2024, Sunoco LP completed the sale of 204 convenience stores located in West Texas, New Mexico and Oklahoma to 7-Eleven, Inc. for approximately $1.00 billion, including customary adjustments for fuel and merchandise inventory.
The unrealized gains and losses on our commodity risk management activities include changes in fair value of commodity derivatives and the hedged inventory included in designated fair value hedging relationships.
Gains on interest rate derivatives resulted from changes in forward interest rates, which caused our forward-starting swaps to change in value. Unrealized (Gains) Losses on Commodity Risk Management Activities. The unrealized gains and losses on our commodity risk management activities include changes in fair value of commodity derivatives and the hedged inventory included in designated fair value hedging relationships.
Inventory adjustments that are excluded from the calculation of Adjusted EBITDA represent only the changes in lower of cost or market reserves on inventory that is carried at LIFO. These amounts are unrealized valuation adjustments applied to Sunoco LP’s fuel volumes remaining in inventory at the end of the period.
Inventory adjustments that are excluded from the calculation of Adjusted EBITDA represent only the changes in lower of cost or market reserves on inventory that is carried at LIFO.
The components of our intrastate transportation and storage segment margin were as follows: Years Ended December 31, 2023 2022 Change Transportation fees $ 852 $ 828 $ 24 Natural gas sales and other (excluding unrealized gains and losses) 392 639 (247) Retained fuel revenues (excluding unrealized gains and losses) 64 186 (122) Storage margin, including fees (excluding unrealized gains and losses) 104 98 6 Unrealized gains (losses) on commodity risk management activities (66) 67 (133) Total segment margin $ 1,346 $ 1,818 $ (472) Segment Adjusted EBITDA.
The components of our intrastate transportation and storage segment margin were as follows: Years Ended December 31, 2024 2023 Change Transportation fees $ 866 $ 852 $ 14 Natural gas sales and other (excluding unrealized gains and losses) 657 392 265 Retained fuel revenues (excluding unrealized gains and losses) 35 64 (29) Storage margin, including fees (excluding unrealized gains and losses) 70 104 (34) Unrealized gains (losses) on commodity risk management activities 35 (66) 101 Total segment margin $ 1,663 $ 1,346 $ 317 Segment Adjusted EBITDA.
During the years ended December 31, 2023, 2022 and 2021, the Partnership recorded total assets of $9.71 billion, $1.38 billion and $8.58 billion, respectively, in connection with business combinations. During the years ended December 31, 2023, 2022 and 2021, the Partnership recorded impairments totaling $12 million, $386 million and $21 million, respectively.
During the years ended December 31, 2024, 2023 and 2022, the Partnership recorded total assets of approximately $11.36 billion, $9.71 billion and $1.38 billion, respectively, in connection with business combinations. 127 Table of Contents Index to Financial Statements During the years ended December 31, 2024, 2023 and 2022, the Partnership recorded impairments totaling $52 million, $12 million and $386 million, respectively.
We currently have ample liquidity to fund our business, and we do not anticipate any liquidity concerns in the immediate future (see “Liquidity and Capital Resources”). In addition, we continue to have access to the debt capital markets on generally favorable terms. We will continue to evaluate growth projects and acquisitions as such opportunities may be identified in the future.
In addition, we continue to have access to the debt capital markets on generally favorable terms. We will continue to evaluate growth projects and acquisitions as such opportunities may be identified in the future.
For the year ended December 31, 2023 compared to the prior year, NGL transportation volumes increased p rimarily due to higher volumes from the Permian region, on our Mariner East pipeline system and on our Gulf Coast export pipelines.
For the year ended December 31, 2024 compared to the prior year, NGL transportation volumes increased primarily due to higher volumes from the Permian and Eagle Ford regions and on our Mariner East pipeline system.
Segment Operating Results Intrastate Transportation and Storage Years Ended December 31, 2023 2022 Change Natural gas transported (BBtu/d) 14,814 14,497 317 Withdrawals from storage natural gas inventory (BBtu) 14,840 27,283 (12,443) Revenues $ 3,962 $ 7,818 $ (3,856) Cost of products sold 2,616 6,000 (3,384) Segment margin 1,346 1,818 (472) Unrealized (gains) losses on commodity risk management activities 66 (67) 133 Operating expenses, excluding non-cash compensation expense (279) (334) 55 Selling, general and administrative expenses, excluding non-cash compensation expense (51) (53) 2 Adjusted EBITDA related to unconsolidated affiliates 25 26 (1) Other 4 6 (2) Segment Adjusted EBITDA $ 1,111 $ 1,396 $ (285) Volumes.
Segment Operating Results Intrastate Transportation and Storage Years Ended December 31, 2024 2023 Change Natural gas transported (BBtu/d) 13,418 14,814 (1,396) Withdrawals from storage natural gas inventory (BBtu) 20,905 14,840 6,065 Revenues $ 3,053 $ 3,962 $ (909) Cost of products sold 1,390 2,616 (1,226) Segment margin 1,663 1,346 317 Unrealized (gains) losses on commodity risk management activities (35) 66 (101) Operating expenses, excluding non-cash compensation expense (246) (279) 33 Selling, general and administrative expenses, excluding non-cash compensation expense (50) (51) 1 Adjusted EBITDA related to unconsolidated affiliates 24 25 (1) Other 2 4 (2) Segment Adjusted EBITDA $ 1,358 $ 1,111 $ 247 Volumes.
Determining the fair value of a reporting unit requires judgment and the use of significant estimates and assumptions. Such estimates and assumptions include revenue growth rates, operating margins, weighted average costs of capital and future market conditions, among others.
Such estimates and assumptions include revenue growth rates, operating margins, weighted average costs of capital and future market conditions, among others.
Adjusted EBITDA Related to Unconsolidated Affiliates and Equity in Earnings of Unconsolidated Affiliates. See additional information in “Supplemental Information on Unconsolidated Affiliates” and “Segment Operation Results” below. Non-Operating Litigation-Related Loss.
Adjusted EBITDA Related to Unconsolidated Affiliates and Equity in Earnings of Unconsolidated Affiliates. See additional information in “Supplemental Information on Unconsolidated Affiliates” and “Segment Operation Results” below. Non-Operating Litigation-Related Loss. Non-operating litigation-related loss recognized for the year ended December 31, 2023 represents the loss associated with the The Williams Companies, Inc. litigation.
In 2022, we received $302 million in cash from the sale of our interest in Energy Transfer Canada. 117 Table of Contents Index to Financial Statements The following is a summary of the Partnership’s capital expenditures (including only our proportionate share of the Bakken, Rover, Bayou Bridge and Orbit Gulf Coast NGL Exports joint ventures, net of contributions in aid of construction costs) by period: Capital Expenditures Recorded During Period Growth Maintenance Total Year Ended December 31, 2023: Intrastate transportation and storage $ 54 $ 39 $ 93 Interstate transportation and storage 219 164 383 Midstream 586 246 832 NGL and refined products transportation and services 551 128 679 Crude oil transportation and services 143 123 266 Investment in Sunoco LP 145 70 215 Investment in USAC 275 25 300 All other (including eliminations) 38 62 100 Total capital expenditures $ 2,011 $ 857 $ 2,868 Year Ended December 31, 2022: Intrastate transportation and storage $ 132 $ 47 $ 179 Interstate transportation and storage 456 188 644 Midstream 812 192 1,004 NGL and refined products transportation and services 376 131 507 Crude oil transportation and services 120 126 246 Investment in Sunoco LP 132 54 186 Investment in USAC 145 24 169 All other (including eliminations) 32 59 91 Total capital expenditures $ 2,205 $ 821 $ 3,026 Financing Activities Changes in cash flows from financing activities between periods primarily result from changes in the levels of borrowings and equity issuances, which are primarily used to fund our acquisitions and growth capital expenditures.
In 2023, we paid $288 million in cash for the Crestwood acquisition, we paid $930 million in cash for the Lotus Midstream acquisition and Sunoco LP paid $111 million in cash for the acquisition of terminals. 118 Table of Contents Index to Financial Statements The following is a summary of the Partnership’s capital expenditures (including only our proportionate share of the Bakken, Rover, Bayou Bridge and Orbit Gulf Coast NGL Exports joint ventures, net of contributions in aid of construction costs) by period: Capital Expenditures Recorded During Period Growth Maintenance Total Year Ended December 31, 2024: Intrastate transportation and storage $ 58 $ 60 $ 118 Interstate transportation and storage 135 197 332 Midstream 929 394 1,323 NGL and refined products transportation and services 1,291 133 1,424 Crude oil transportation and services 271 152 423 Investment in Sunoco LP 220 124 344 Investment in USAC 244 32 276 All other (including eliminations) 272 70 342 Total capital expenditures $ 3,420 $ 1,162 $ 4,582 Year Ended December 31, 2023: Intrastate transportation and storage $ 54 $ 39 $ 93 Interstate transportation and storage 219 164 383 Midstream 586 246 832 NGL and refined products transportation and services 551 128 679 Crude oil transportation and services 143 123 266 Investment in Sunoco LP 145 70 215 Investment in USAC 275 25 300 All other (including eliminations) 38 62 100 Total capital expenditures $ 2,011 $ 857 $ 2,868 Financing Activities Changes in cash flows from financing activities between periods primarily result from changes in the levels of borrowings and equity issuances, which are primarily used to fund our acquisitions and growth capital expenditures.
For the year ended December 31, 2023 compared to the prior year, gathered volumes and NGL production increased due to newly acquired assets and higher volumes from existing customers. Segment Adjusted EBITDA.
For the year ended December 31, 2024 compared to the prior year, gathered volumes increased primarily due to recently acquired assets and higher volumes in the Permian region. NGL production increased primarily due to recently acquired assets and increased Permian plant utilization. Segment Adjusted EBITDA.
The NGA Section 5 and Section 4 proceedings were consolidated by order of the Chief Judge on October 1, 2019. The initial decision by the administrative law judge was issued on March 26, 2021, and on December 16, 2022, the FERC issued its order on the initial decision.
The initial decision by the administrative law judge was issued on March 26, 2021, and on December 16, 2022, the FERC issued its order on the initial decision.
Certain parties have appealed the January 20 and May 6 orders. Such appeals remain pending at the D.C. Circuit. On October 20, 2022, the FERC issued a policy statement on the Standard Applied to Complaints Against Oil Pipeline Index Rate Changes to establish guidelines regarding how the FERC will evaluate shipper complaints against oil pipeline index rate increases.
On October 20, 2022, the FERC issued a policy statement on the Standard Applied to Complaints Against Oil Pipeline Index Rate Changes to establish guidelines regarding how the FERC will evaluate shipper complaints against oil pipeline index rate increases.
The components of our NGL and refined products transportation and services segment margin were as follows: Years Ended December 31, 2023 2022 Change Fractionators and refinery services margin $ 888 $ 850 $ 38 Transportation margin 2,399 2,126 273 Storage margin 319 284 35 Terminal services margin 892 699 193 Marketing margin 318 58 260 Unrealized gains (losses) on commodity risk management activities 38 (16) 54 Total segment margin $ 4,854 $ 4,001 $ 853 Segment Adjusted EBITDA.
The components of our NGL and refined products transportation and services segment margin were as follows: Years Ended December 31, 2024 2023 Change Fractionators and refinery services margin $ 935 $ 888 $ 47 Transportation margin 2,582 2,399 183 Storage margin 315 319 (4) Terminal services margin 984 892 92 Marketing margin 347 318 29 Unrealized gains (losses) on commodity risk management activities (38) 38 (76) Total segment margin $ 5,125 $ 4,854 $ 271 Segment Adjusted EBITDA.
Investment in USAC Years Ended December 31, 2023 2022 Change Revenues $ 846 $ 705 $ 141 Cost of products sold 137 111 26 Segment margin 709 594 115 Operating expenses, excluding non-cash compensation expense (147) (123) (24) Selling, general and administrative, excluding non-cash compensation expense (51) (45) (6) Other, net 1 — 1 Segment Adjusted EBITDA $ 512 $ 426 $ 86 The investment in USAC segment reflects the consolidated results of USAC.
Investment in USAC Years Ended December 31, 2024 2023 Change Revenues $ 950 $ 846 $ 104 Cost of products sold 146 137 9 Segment margin 804 709 95 Operating expenses, excluding non-cash compensation expense (166) (147) (19) Selling, general and administrative, excluding non-cash compensation expense (54) (51) (3) Other, net — 1 (1) Segment Adjusted EBITDA $ 584 $ 512 $ 72 The investment in USAC segment reflects the consolidated results of USAC.
Interstate Transportation and Storage Years Ended December 31, 2023 2022 Change Natural gas transported (BBtu/d) 16,481 14,727 1,754 Natural gas sold (BBtu/d) 28 29 (1) Revenues $ 2,375 $ 2,251 $ 124 Cost of products sold 6 25 (19) Segment margin 2,369 2,226 143 Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses (746) (791) 45 Selling, general and administrative expenses, excluding non-cash compensation, amortization and accretion expenses (115) (131) 16 Adjusted EBITDA related to unconsolidated affiliates 496 408 88 Other 5 41 (36) Segment Adjusted EBITDA $ 2,009 $ 1,753 $ 256 Volumes.
Interstate Transportation and Storage Years Ended December 31, 2024 2023 Change Natural gas transported (BBtu/d) 16,877 16,481 396 Natural gas sold (BBtu/d) 32 28 4 Revenues $ 2,296 $ 2,375 $ (79) Cost of products sold 9 6 3 Segment margin 2,287 2,369 (82) Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses (807) (746) (61) Selling, general and administrative expenses, excluding non-cash compensation, amortization and accretion expenses (129) (115) (14) Adjusted EBITDA related to unconsolidated affiliates 477 496 (19) Other — 5 (5) Segment Adjusted EBITDA $ 1,828 $ 2,009 $ (181) Volumes.
We currently expect capital expenditures in 2024 to be within the following ranges (including capitalized interest and overhead, but excluding capital expenditures related to our investments in Sunoco LP and USAC): Growth Maintenance Low High Low High Intrastate transportation and storage $ 115 $ 125 $ 50 $ 55 Interstate transportation and storage 45 55 190 195 Midstream 590 645 220 225 NGL and refined products transportation and services (1) 1,400 1,500 135 140 Crude oil transportation and services (1) 195 215 175 180 All other (including eliminations) 55 60 65 70 Total capital expenditures $ 2,400 $ 2,600 $ 835 $ 865 (1) Includes capital expenditures related to the Partnership’s proportionate ownership of the Bakken, Rover and Bayou Bridge pipeline joint ventures as well as the Orbit Gulf Coast NGL Exports joint venture.
We currently expect capital expenditures in 2025 to be approximately as follows (including capitalized interest and overhead, but excluding capital expenditures related to our investments in Sunoco LP and USAC): Growth Maintenance Intrastate transportation and storage $ 1,400 $ 70 Interstate transportation and storage 170 205 Midstream 1,625 380 NGL and refined products transportation and services (1) 1,375 145 Crude oil transportation and services (1) 295 190 All other (including eliminations) 135 110 Total capital expenditures $ 5,000 $ 1,100 (1) Includes capital expenditures related to the Partnership’s proportionate ownership of the Bakken, Rover and Bayou Bridge pipeline joint ventures as well as the Orbit Gulf Coast NGL Exports joint venture.
For the year ended December 31, 2023 compared to the prior year, Segment Adjusted EBITDA related to our intrastate transportation and storage segment decreased due to the net impacts of the following: • a decrease of $247 million in realized natural gas sales and other primarily due to lower pipeline optimization from both physical sales and settled derivatives; and • a decrease of $122 million in retained fuel revenues related to lower natural gas prices; partially offset by • a decrease of $55 million in operating expenses related to a decrease in cost of fuel consumption from lower natural gas prices; • an increase of $24 million in transportation fees primarily due to new contracts on our Texas system and Haynesville assets; and • an increase of $6 million in storage margin primarily due to higher storage optimization from hedged inventory activity.
For the year ended December 31, 2024 compared to the prior year, Segment Adjusted EBITDA related to our intrastate transportation and storage segment increased due to the net impact of the following: • an increase of $265 million in realized natural gas sales and other primarily due to higher pipeline optimization from physical sales and settled derivatives; and • an increase of $14 million in transportation fees primarily due to the recovery of certain fees earned in a prior period on our Texas system; partially offset by • a decrease of $34 million in storage margin primarily due to lower storage optimization from settled derivatives.
On November 30, 2023, Panhandle submitted a refund report regarding the consolidated rate proceedings, which has been protested by several parties. On January 5, 2024, the FERC issued a second order addressing arguments raised on rehearing in which it modified certain discussion from its September 25, 2023 order and sustained its prior conclusions.
On January 5, 2024, the FERC issued a second order addressing arguments raised on rehearing in which it modified certain discussion from its September 25, 2023 order and sustained its prior conclusions. Panhandle has timely filed its Petition for Review with the Court of Appeals regarding the January 5, 2024 order.
Crude Oil Transportation and Services Years Ended December 31, 2023 2022 Change Crude oil transportation volumes (MBbls/d) 5,282 4,345 937 Crude oil terminals volumes (MBbls/d) 3,377 2,964 413 Revenue $ 26,536 $ 25,982 $ 554 Cost of products sold 23,071 22,917 154 Segment margin 3,465 3,065 400 Unrealized (gains) losses on commodity risk management activities 13 (14) 27 Operating expenses, excluding non-cash compensation expense (699) (645) (54) Selling, general and administrative expenses, excluding non-cash compensation expense (120) (224) 104 Adjusted EBITDA related to unconsolidated affiliates 19 4 15 Other 3 1 2 Segment Adjusted EBITDA $ 2,681 $ 2,187 $ 494 Volumes.
Crude Oil Transportation and Services Years Ended December 31, 2024 2023 Change Crude oil transportation volumes (MBbls/d) 6,612 5,282 1,330 Crude oil terminals volumes (MBbls/d) 3,346 3,377 (31) Revenue $ 28,539 $ 26,536 $ 2,003 Cost of products sold 24,407 23,071 1,336 Segment margin 4,132 3,465 667 Unrealized losses on commodity risk management activities 16 13 3 Operating expenses, excluding non-cash compensation expense (852) (699) (153) Selling, general and administrative expenses, excluding non-cash compensation expense (149) (120) (29) Adjusted EBITDA related to unconsolidated affiliates 28 19 9 Other 2 3 (1) Segment Adjusted EBITDA $ 3,177 $ 2,681 $ 496 Volumes.
The USAC Credit Facility is also subject to the following financial covenants, including covenants requiring USAC to maintain: • a minimum EBITDA to interest coverage ratio; • a ratio of total secured indebtedness to EBITDA within a specified range; and • a maximum funded debt to EBITDA ratio. 121 Table of Contents Index to Financial Statements Compliance with our Covenants We and our subsidiaries were in compliance with all requirements, tests, limitations, and covenants related to our debt agreements as of December 31, 2023.
The USAC Credit Facility is also subject to the following financial covenants, including covenants requiring USAC to maintain: • a minimum EBITDA to interest coverage ratio; • a ratio of total secured indebtedness to EBITDA within a specified range; and • a maximum funded debt to EBITDA ratio.
For the year ended December 31, 2023, a decline in fuel prices caused the lower of cost or market reserve requirements to increase by $114 million, which reduced net income. For the year ended December 31, 2022, an increase in fuel prices caused the lower of cost or market reserve requirements to decrease by $5 million, which increased net income.
For the years ended December 31, 2024 and 2023, decreases in fuel prices caused the lower of cost or market reserve requirements to increase by $86 million and $114 million, respectively, which reduced net income. (Gains) Losses on Extinguishment of Debt.
Depreciation, depletion and amortization expense increased primarily due to additional depreciation and amortization from assets recently placed in service and recent acquisitions. Interest Expense, Net of Interest Capitalized. Interest expense, net of interest capitalized, increased primarily due to higher interest rates on floating rate debt. Income Tax Expense.
Interest expense, net of interest capitalized, increased primarily due to higher aggregate debt balances and higher interest rates on floating rate and recently refinanced debt. Income Tax Expense.