Tallgrass energy, lp (TGE)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

448,555

467,671

223,985

250,039

200,348

59,329

7,624

Cash Flows from Operating Activities:
Adjustments to reconcile net income to net cash flows provided by operating activities:
Depreciation and amortization

135,495

117,430

98,537

94,038

89,168

49,041

41,663

Income (Loss) from Equity Method Investments

325,385

306,819

237,110

54,531

2,759

717

-

Proceeds from Equity Method Investment, Distribution

326,018

306,934

237,192

54,449

3,096

717

-

Deferred Income Tax Expense

-69,865

-55,709

-208,458

17,741

-7,277

0

0

Loss on extinguishment of debt

-

-

-

-

-

-

-17,526

Share-based Payment Arrangement, Noncash Expense

31,293

10,665

8,898

-

-

5,136

1,798

Noncash change in the fair value of derivative financial instruments

-

-

-

-

-

0

-

Gain (Loss) on Disposition of Assets

-

-

-

-

-

0

0

Business Combination, Step Acquisition, Equity Interest in Acquiree, Remeasurement Gain

-

-

-

0

0

9,388

0

Other noncash items, net

1,897

-13,047

-9,400

9,711

10,446

-

-

Accounts receivable and other
Accounts receivable and other

78,617

102,105

57,927

-2,835

15,900

348

-8,506

Gas imbalances

-

-

-

-

-

-1,504

-2,393

Inventories

-

-

-

-

-

8,367

2,807

Accounts payable and accrued liabilities

88,490

112,474

84,731

10,684

10,297

-21,787

12,207

Deferred revenue

16,873

17,547

27,283

33,815

20,612

6,619

0

Other current assets and liabilities

21,558

3,079

10,542

5,578

6,143

-

-

Deferred lease payment

-

-

-

-

-

-

-4,563

Other Operating Activities, Cash Flow Statement

-13,920

9,145

-2,709

95

-1,672

-2,295

-1,865

Net Cash Provided by Operating Activities

679,006

672,525

571,396

413,298

300,216

79,444

82,482

Cash Flows from Investing Activities:
Payments to Acquire Property, Plant, and Equipment

285,653

368,873

145,144

84,491

120,718

665,650

346,020

Distributions from unconsolidated investments in excess of cumulative earnings

144,963

80,213

69,434

24,120

1,552

747

-

Contributions to unconsolidated investments

115,545

473,946

45,948

50,076

383

1,999

-

Proceeds from Divestiture of Interest in Consolidated Subsidiaries

59,693

-

-

-

-

-

-

Proceeds from Divestiture of Businesses

-

50,046

-

-

-

-

-

Payments to Acquire Interest in Subsidiaries and Affiliates

-

0

400,000

436,022

171,948

0

0

Issuance of related party loan

-

-

-

-

-

270,000

0

Payments to Acquire Businesses, Gross

-

-

-

0

-

150,000

0

Payments to Acquire Assets, Investing Activities

-

30,704

128,526

0

0

-

-

Payments to Acquire Additional Interest in Subsidiaries

-

-

-

49,118

700,000

27,000

0

Acquisition of Western

-

-

-

-

75,000

0

0

Other investing, net

5,326

7,848

15,125

-48

4,883

-18,773

1,590

Net Cash Provided by (Used in) Investing Activities

-287,284

-987,212

-898,541

-595,539

-899,432

-1,102,729

-347,610

Net Cash (Used in) Provided by Financing Activities
Contributions from noncontrolling interests

-

-

-

-

-

0

-

Proceeds from initial public offering of Class A shares, net

-

-

-

-

1,314,738

0

0

Acquisition of Acquired TEP Units

-

-

-

-

953,600

0

0

Dividends paid to Class A shareholders

371,605

206,431

73,321

42,499

-

-

9,014

Distributions to TEGP Predecessor

-

-

-

-

13,533

-

-

Payments of Capital Distribution

-

-

-

-

334,068

0

0

Proceeds from private placement of TEP common units, net of offering costs

-

-

-

90,009

0

0

-

Noncontrolling Interest, Decrease from Distributions to Noncontrolling Interest Holders

-

-

-

-

-

-

0

(Distributions to) Contributions from TEGP Predecessor Member, net

-

-

-

-

-

279,546

252,177

Contribution from TD

-

-

-

17,894

0

27,488

0

Payments of Ordinary Dividends, Noncontrolling Interest

237,350

327,578

317,102

-

-

-

0

Proceeds from (Repayments of) Debt

232,000

417,000

-356,000

262,000

342,000

424,000

135,000

Payment, Tax Withholding, Share-based Payment Arrangement

16,216

30

-

-

-

-

-

Proceeds from issuance of long-term debt

0

500,000

1,103,750

400,000

0

0

-

Payments to Noncontrolling Interests

7,500

6,200

6,200

249,142

153,064

35,538

0

TEGP distributions to Class A shareholders

-

-

-

-

10,356

0

0

Proceeds from public offering of TEP common units, net of offering costs

0

0

112,420

337,671

554,084

320,385

290,483

Payments for Repurchase of Common Stock

-

-

-

-

0

0

-

Payments of Debt Issuance Costs

0

0

22,375

10,380

3,271

-

-

Repayment of debt assumed from TD

-

-

-

-

-

-

400,000

Other financing, net

1,247

-11,271

-12,377

7,429

37,066

8,271

-3,518

Net Cash (Used in) Provided by Financing Activities

-391,924

321,690

327,279

182,466

600,583

1,024,152

265,128

Net Change in Cash and Cash Equivalents
Net Change in Cash and Cash Equivalents

-202

7,003

134

225

1,367

867

0

Supplemental Disclosures:
Cash payments for interest, net

155,945

114,026

72,698

34,367

16,432

6,801

3,450

Other Significant Noncash Transaction, Value of Consideration Given

111,707

2,113,758

-

-

-

-

-

Capital Expenditures Incurred but Not yet Paid

8,143

5,755

8,975

-

-

-

-

Right-of-Use Asset Obtained in Exchange for Operating Lease Liability

11,420

-

-

-

-

-

-

Issuance of Noncontrolling Interest in Subsidiary in Exchange for Membership Interest

0

31,800

-

-

-

-

-

Shares Issued

0

644,782

6,617

0

0

-

-

Noncash Acquisition, Contribution of membership interest

0

19,500

-

-

-

-

-

Increase in Accrual for Property Plant and Equipment

-

-

-

0

0

-

90,373

Property, plant and equipment acquired via the cash management agreement with TD

-

-

-

-

138,936

158,357

0

Contributions from noncontrolling interests settled via the cash management agreement with TD

-

-

-

-

68,277

0

0

Distributions to noncontrolling interests settled via the cash management agreement with TD

-

-

-

-

69,017

5,361

0

Property, plant and equipment acquired via the cash management agreement with TD

-

-

-

-

-

-

14,470

Common Class A
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest

248,809

137,127

-128,729

-

-

-

-

Other Significant Noncash Transaction, Value of Consideration Given

-

351,431

-

-

-

-

-

Shares Issued

0

2,113,758

-

-

-

-

-

Rockies Express Pipeline LLC
Income (Loss) from Equity Method Investments

316,400

-

-

-

-

-

-

Income (Loss) from Equity Method Investments

316,400

-

-

-

-

-

-

Contributions to unconsolidated investments

62,200

-

-

-

-

-

-

Contributions to unconsolidated investments

62,200

-

-

-

-

-

-

Payments to Acquire Interest in Subsidiaries and Affiliates

-

-

400,000

436,000

-

-

-

Other Significant Noncash Transaction, Value of Consideration Given

0

393,039

-

-

-

-

-

Powder River Gateway
Contributions to unconsolidated investments

37,000

-

-

-

-

-

-

Deeprock North, LLC
Contributions to unconsolidated investments

-

19,500

0

-

-

-

-

Pawnee Terminal, LLC
Contributions to unconsolidated investments

-

30,600

0

0

-

-

-

CES Holding Company, Inc.
Payments to Acquire Businesses, Net of Cash Acquired

48,416

-

-

-

-

-

-

BNN North Dakota
Payments to Acquire Businesses, Net of Cash Acquired

-

95,000

-

-

-

-

-

Deeprock Development, LLC
Payments to Acquire Businesses, Net of Cash Acquired

-

0

57,202

-

-

-

-

Terminals and NatGas
Payments to Acquire Businesses, Gross

-

0

140,000

0

-

-

-

Tallgrass Crude Gathering, LLC
Payments to Acquire Businesses, Gross

-

0

36,030

-

-

-

-

NGL Water Solutions Bakken
Payments to Acquire Businesses, Gross

-

91,000

-

-

-

-

-

Pony Express Pipeline
Payments to Noncontrolling Interests

-

50,000

-

426,000

-

-

-

Tallgrass Energy Partners
Payments for Repurchase of Common Stock

0

0

35,335

0

-

-

-

Payments for Repurchase of Common Stock

0

0

35,335

-

-

-

-

Other Significant Noncash Transaction, Value of Consideration Given

0

2,365,501

-

-

-

-

-

Other Significant Noncash Transaction, Value of Consideration Given

0

2,365,501

-

-

-

-

-

Equity Option
Payments for Repurchase of Common Stock

0

0

72,381

204,634

-

-

-

BNN Eastern, LLC
Issuance of Noncontrolling Interest in Subsidiary in Exchange for Membership Interest

3,400

-

-

-

-

-

-