US-listed companies
Energy Transfer LP

Energy Transfer LPET

Market cap

$54.3B

P/E ratio

13.8x

Income statement Balance sheet Cash flow

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Cash and cash equivalents	86	126	372	590	847	606	483	336	419	291	367	336	257	161
Accounts receivable, net	612	680	3,057	3,658	3,378	2,400	3,557	4,504	4,009	5,038	3,875	7,654	8,466	9,047
Due from Related Parties, Current	76	100	71	63	35	119	47	53	111	159	79	54	93	-
Inventories	366	328	1,522	1,807	1,467	1,636	2,291	2,022	1,677	1,935	1,739	2,014	2,461	2,478
Income taxes receivable	-	-	-	-	-	-	-	136	73	146	35	32	68	67
Derivative assets	16	16	25	39	81	46	21	24	111	23	9	10	10	66
Other current assets	109	182	311	312	301	572	586	295	350	275	213	437	726	513
Total current assets	1,291	1,455	5,597	6,536	6,153	5,410	6,985	10,683	6,750	7,867	6,317	10,537	12,081	12,433
Property, plant and equipment	13,284	16,529	30,388	33,917	45,018	54,979	63,721	71,177	79,776	89,790	94,115	103,991	105,996	114,932
Accumulated depreciation and depletion	1,432	1,971	2,104	3,235	4,726	6,296	8,283	10,089	12,813	15,597	19,008	22,384	25,685	29,581
Property, Plant and Equipment, Net	11,853	14,559	28,284	30,682	40,292	48,683	55,438	61,088	66,963	74,193	75,107	81,607	80,311	85,351
Investments in unconsolidated affiliates	1,360	1,497	4,737	4,014	3,659	3,462	3,040	2,705	2,642	3,460	3,060	2,947	2,893	3,097
Lease right-of-use assets, net	-	-	-	-	-	-	-	-	-	964	866	838	819	826
Other Assets, Noncurrent	1,260	249	533	922	908	730	818	886	1,006	1,075	1,657	1,645	1,558	1,733
Intangible assets, net	-	1,072	2,291	2,264	5,582	5,431	5,992	6,116	6,000	6,154	5,746	5,856	5,415	6,239
Goodwill	1,601	2,039	6,434	5,894	7,865	7,473	6,738	4,768	4,885	5,170	2,390	2,533	2,570	4,020
Total assets	17,379	20,897	48,904	50,330	64,469	71,189	79,011	86,246	88,246	98,880	95,144	105,963	105,643	113,698
Accounts payable	422	512	3,107	3,834	3,349	2,274	3,502	4,685	3,493	4,118	2,809	6,834	6,952	6,663
Accounts payable to related companies	-	-	-	-	-	-	-	-	-	-	-	-	17	-
Derivative liabilities	13	90	115	53	21	69	172	111	185	147	238	203	23	8
Derivative liabilities	13	90	115	53	21	69	172	111	185	147	238	203	23	8
Operating lease current liabilities	-	-	-	-	-	-	-	-	-	60	53	47	45	56
Operating lease current liabilities	-	-	-	-	-	-	-	-	-	60	53	47	45	56
Other Liabilities, Current	568	764	1,754	1,678	2,201	2,302	2,367	2,582	2,918	3,342	2,775	3,071	3,329	3,521
Other Liabilities, Current	568	764	1,754	1,678	2,201	2,302	2,367	2,582	2,918	3,342	2,775	3,071	3,329	3,521
Long-Term Debt, Current Maturities	35	424	613	637	1,008	131	1,194	413	2,655	26	21	680	2	1,008
Long-Term Debt, Current Maturities	35	424	613	637	1,008	131	1,194	413	2,655	26	21	680	2	1,008
Total current liabilities	1,081	1,841	5,845	6,500	6,782	4,910	7,277	7,897	9,310	7,724	5,923	10,835	10,368	11,277
Total current liabilities	1,081	1,841	5,845	6,500	6,782	4,910	7,277	7,897	9,310	7,724	5,923	10,835	10,368	11,277
Long-term debt, less current maturities	9,346	10,947	21,440	22,562	29,653	36,837	42,608	43,671	43,373	51,028	51,417	49,022	48,260	51,380
Long-term debt, less current maturities	9,346	10,947	21,440	22,562	29,653	36,837	42,608	43,671	43,373	51,028	51,417	49,022	48,260	51,380
Derivative Liability, Noncurrent	79	81	162	73	154	137	76	145	104	273	237	193	23	4
Derivative Liability, Noncurrent	79	81	162	73	154	137	76	145	104	273	237	193	23	4
Operating Lease, Liability, Noncurrent	-	-	-	-	-	-	-	-	-	901	837	814	798	778
Operating Lease, Liability, Noncurrent	-	-	-	-	-	-	-	-	-	901	837	814	798	778
Deferred income taxes	-	-	-	-	-	-	-	-	-	-	3,428	3,648	3,701	3,931
Deferred income taxes	-	-	-	-	-	-	-	-	-	-	3,428	3,648	3,701	3,931
Other non-current liabilities	236	244	995	1,019	1,193	1,069	1,123	1,217	1,184	1,162	1,152	1,323	1,341	1,611
Other non-current liabilities	236	244	995	1,019	1,193	1,069	1,123	1,217	1,184	1,162	1,152	1,323	1,341	1,611
Redeemable noncontrolling interests	-	-	-	-	15	15	15	21	499	739	762	783	493	778
Redeemable noncontrolling interests	-	-	-	-	15	15	15	21	499	739	762	783	493	778
Preferred Units, Preferred Partners' Capital Accounts	-	-	-	-	-	-	180	450	-	-	-	6,051	6,051	6,459
Limited Partners' Capital Account	115	52	2,125	1,066	648	-952	-1,871	-1,643	20,606	21,842	18,531	25,230	26,960	30,197
General Partner	1	0	-	-3	-1	-2	-3	-3	-5	-4	-8	-4	-2	-2
Accumulated other comprehensive income	5	1	-12	9	-5	-	-	-	-42	-11	6	23	16	28
Total partners’ capital	121	53	2,113	1,078	664	-932	-1,694	-1,196	20,559	21,827	18,529	31,300	33,025	36,682
Noncontrolling interests	6,127	7,335	14,237	15,201	21,650	24,530	24,211	31,176	10,291	12,018	12,859	8,045	7,634	7,257
Total equity	6,248	7,389	16,350	16,279	22,314	23,598	22,517	29,980	30,850	33,845	31,388	39,345	40,659	43,939
Preferred Units, Preferred Partners' Capital Accounts	-	-	-	-	-	-	180	450	-	-	-	6,051	6,051	6,459
Limited Partners' Capital Account	115	52	2,125	1,066	648	-952	-1,871	-1,643	20,606	21,842	18,531	25,230	26,960	30,197
General Partner	1	0	-	-3	-1	-2	-3	-3	-5	-4	-8	-4	-2	-2
Accumulated other comprehensive income	5	1	-12	9	-5	-	-	-	-42	-11	6	23	16	28
Total partners’ capital	121	53	2,113	1,078	664	-932	-1,694	-1,196	20,559	21,827	18,529	31,300	33,025	36,682
Noncontrolling interests	6,127	7,335	14,237	15,201	21,650	24,530	24,211	31,176	10,291	12,018	12,859	8,045	7,634	7,257
Total equity	6,248	7,389	16,350	16,279	22,314	23,598	22,517	29,980	30,850	33,845	31,388	39,345	40,659	43,939
Total liabilities and equity	17,379	20,897	48,904	50,330	64,469	71,189	79,011	86,246	88,246	98,880	95,144	105,963	105,643	113,698
Total liabilities and equity	17,379	20,897	48,904	50,330	64,469	71,189	79,011	86,246	88,246	98,880	95,144	105,963	105,643	113,698
Cash and cash equivalents	86	126	372	590	847	606	483	336	419	291	367	336	257	161
Accounts receivable, net	612	680	3,057	3,658	3,378	2,400	3,557	4,504	4,009	5,038	3,875	7,654	8,466	9,047
Due from Related Parties, Current	76	100	71	63	35	119	47	53	111	159	79	54	93	-
Inventories	366	328	1,522	1,807	1,467	1,636	2,291	2,022	1,677	1,935	1,739	2,014	2,461	2,478
Income taxes receivable	-	-	-	-	-	-	-	136	73	146	35	32	68	67
Derivative assets	16	16	25	39	81	46	21	24	111	23	9	10	10	66
Other current assets	109	182	311	312	301	572	586	295	350	275	213	437	726	513
Total current assets	1,291	1,455	5,597	6,536	6,153	5,410	6,985	10,683	6,750	7,867	6,317	10,537	12,081	12,433
Property, plant and equipment	13,284	16,529	30,388	33,917	45,018	54,979	63,721	71,177	79,776	89,790	94,115	103,991	105,996	114,932
Accumulated depreciation and depletion	1,432	1,971	2,104	3,235	4,726	6,296	8,283	10,089	12,813	15,597	19,008	22,384	25,685	29,581
Property, Plant and Equipment, Net	11,853	14,559	28,284	30,682	40,292	48,683	55,438	61,088	66,963	74,193	75,107	81,607	80,311	85,351
Investments in unconsolidated affiliates	1,360	1,497	4,737	4,014	3,659	3,462	3,040	2,705	2,642	3,460	3,060	2,947	2,893	3,097
Lease right-of-use assets, net	-	-	-	-	-	-	-	-	-	964	866	838	819	826
Other Assets, Noncurrent	1,260	249	533	922	908	730	818	886	1,006	1,075	1,657	1,645	1,558	1,733
Intangible assets, net	-	1,072	2,291	2,264	5,582	5,431	5,992	6,116	6,000	6,154	5,746	5,856	5,415	6,239
Goodwill	1,601	2,039	6,434	5,894	7,865	7,473	6,738	4,768	4,885	5,170	2,390	2,533	2,570	4,020
Total assets	17,379	20,897	48,904	50,330	64,469	71,189	79,011	86,246	88,246	98,880	95,144	105,963	105,643	113,698
Accounts payable	422	512	3,107	3,834	3,349	2,274	3,502	4,685	3,493	4,118	2,809	6,834	6,952	6,663
Accounts payable to related companies	-	-	-	-	-	-	-	-	-	-	-	-	17	-
Derivative liabilities	13	90	115	53	21	69	172	111	185	147	238	203	23	8
Derivative liabilities	13	90	115	53	21	69	172	111	185	147	238	203	23	8
Operating lease current liabilities	-	-	-	-	-	-	-	-	-	60	53	47	45	56
Operating lease current liabilities	-	-	-	-	-	-	-	-	-	60	53	47	45	56
Other Liabilities, Current	568	764	1,754	1,678	2,201	2,302	2,367	2,582	2,918	3,342	2,775	3,071	3,329	3,521
Other Liabilities, Current	568	764	1,754	1,678	2,201	2,302	2,367	2,582	2,918	3,342	2,775	3,071	3,329	3,521
Long-Term Debt, Current Maturities	35	424	613	637	1,008	131	1,194	413	2,655	26	21	680	2	1,008
Long-Term Debt, Current Maturities	35	424	613	637	1,008	131	1,194	413	2,655	26	21	680	2	1,008
Total current liabilities	1,081	1,841	5,845	6,500	6,782	4,910	7,277	7,897	9,310	7,724	5,923	10,835	10,368	11,277
Total current liabilities	1,081	1,841	5,845	6,500	6,782	4,910	7,277	7,897	9,310	7,724	5,923	10,835	10,368	11,277
Long-term debt, less current maturities	9,346	10,947	21,440	22,562	29,653	36,837	42,608	43,671	43,373	51,028	51,417	49,022	48,260	51,380
Long-term debt, less current maturities	9,346	10,947	21,440	22,562	29,653	36,837	42,608	43,671	43,373	51,028	51,417	49,022	48,260	51,380
Derivative Liability, Noncurrent	79	81	162	73	154	137	76	145	104	273	237	193	23	4
Derivative Liability, Noncurrent	79	81	162	73	154	137	76	145	104	273	237	193	23	4
Operating Lease, Liability, Noncurrent	-	-	-	-	-	-	-	-	-	901	837	814	798	778
Operating Lease, Liability, Noncurrent	-	-	-	-	-	-	-	-	-	901	837	814	798	778
Deferred income taxes	-	-	-	-	-	-	-	-	-	-	3,428	3,648	3,701	3,931
Deferred income taxes	-	-	-	-	-	-	-	-	-	-	3,428	3,648	3,701	3,931
Other non-current liabilities	236	244	995	1,019	1,193	1,069	1,123	1,217	1,184	1,162	1,152	1,323	1,341	1,611
Other non-current liabilities	236	244	995	1,019	1,193	1,069	1,123	1,217	1,184	1,162	1,152	1,323	1,341	1,611
Redeemable noncontrolling interests	-	-	-	-	15	15	15	21	499	739	762	783	493	778
Redeemable noncontrolling interests	-	-	-	-	15	15	15	21	499	739	762	783	493	778
Preferred Units, Preferred Partners' Capital Accounts	-	-	-	-	-	-	180	450	-	-	-	6,051	6,051	6,459
Limited Partners' Capital Account	115	52	2,125	1,066	648	-952	-1,871	-1,643	20,606	21,842	18,531	25,230	26,960	30,197
General Partner	1	0	-	-3	-1	-2	-3	-3	-5	-4	-8	-4	-2	-2
Accumulated other comprehensive income	5	1	-12	9	-5	-	-	-	-42	-11	6	23	16	28
Total partners’ capital	121	53	2,113	1,078	664	-932	-1,694	-1,196	20,559	21,827	18,529	31,300	33,025	36,682
Noncontrolling interests	6,127	7,335	14,237	15,201	21,650	24,530	24,211	31,176	10,291	12,018	12,859	8,045	7,634	7,257
Total equity	6,248	7,389	16,350	16,279	22,314	23,598	22,517	29,980	30,850	33,845	31,388	39,345	40,659	43,939
Preferred Units, Preferred Partners' Capital Accounts	-	-	-	-	-	-	180	450	-	-	-	6,051	6,051	6,459
Limited Partners' Capital Account	115	52	2,125	1,066	648	-952	-1,871	-1,643	20,606	21,842	18,531	25,230	26,960	30,197
General Partner	1	0	-	-3	-1	-2	-3	-3	-5	-4	-8	-4	-2	-2
Accumulated other comprehensive income	5	1	-12	9	-5	-	-	-	-42	-11	6	23	16	28
Total partners’ capital	121	53	2,113	1,078	664	-932	-1,694	-1,196	20,559	21,827	18,529	31,300	33,025	36,682
Noncontrolling interests	6,127	7,335	14,237	15,201	21,650	24,530	24,211	31,176	10,291	12,018	12,859	8,045	7,634	7,257
Total equity	6,248	7,389	16,350	16,279	22,314	23,598	22,517	29,980	30,850	33,845	31,388	39,345	40,659	43,939
Total liabilities and equity	17,379	20,897	48,904	50,330	64,469	71,189	79,011	86,246	88,246	98,880	95,144	105,963	105,643	113,698
Total liabilities and equity	17,379	20,897	48,904	50,330	64,469	71,189	79,011	86,246	88,246	98,880	95,144	105,963	105,643	113,698