Energy Transfer 2015 Annual Report Download - page 91

Table of Contents
Supplemental Information on Unconsolidated Affiliates
The following table presents financial information related to unconsolidated affiliates:
Years Ended December 31,
2014
2013
Change
Equity in earnings (losses) of unconsolidated affiliates:
Citrus $ 96
$ 87
$ 9
FEP 55
55
—
PES 59
(48)
107
MEP 45
40
5
HPC 28
30
(2)
AmeriGas 21
50
(29)
Other 28
22
6
Total equity in earnings of unconsolidated affiliates $ 332
$ 236
$ 96
Adjusted EBITDA related to unconsolidated affiliates(1):
Citrus $ 305
$ 296
$ 9
FEP 75
75
—
PES 86
(30)
116
MEP 102
100
2
HPC 53
51
2
AmeriGas 56
175
(119)
Other 71
55
16
Total Adjusted EBITDA related to unconsolidated affiliates $ 748
$ 722
$ 26
Distributions received from unconsolidated affiliates:
Citrus $ 168
$ 175
$ (7)
FEP 70
69
1
PES —
65
(65)
MEP 73
72
1
HPC 48
238
(190)
AmeriGas 22
86
(64)
Other 40
27
13
Total distributions received from unconsolidated affiliates $ 421
$ 732
$ (311)
(1) These amounts represent our proportionate share of the Adjusted EBITDA of our unconsolidated affiliates and are based on our equity in earnings or
losses of our unconsolidated affiliates adjusted for our proportionate share of the unconsolidated affiliates’ interest, depreciation, depletion,
amortization, non-cash items and taxes.
85