##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the Quarterly Period Ended February 28, 2007

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the Transition Period from  to

Commission file number 1-11727



---

ENERGY TRANSFER PARTNERS, L.P.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 73-1493906                          
|(state or other jurisdiction or incorporation or organization) |  | (I.R.S. Employer Identification No.)

2838 Woodside Street Dallas, Texas 75204

(Address of principal executive offices and zip code)

(214) 981-0700

(Registrants telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2
of the Exchange Act. (Check one):

Large accelerated filer  x    Accelerated filer ̈Non accelerated
filer ̈

Indicate by check mark whether
the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes ̈No  x

At April 9, 2007, the registrant had units
outstanding as follows:



|                               |  |                         
|------------------------------ |  | ------------------------
|Energy Transfer Partners, L.P. |  | 110,890,596 Common Units
|                               |  | 26,086,957 Class G Units



---



---

##### Table of Contents

FORM 10-Q

INDEX TO FINANCIAL STATEMENTS

Energy Transfer Partners, L.P. and Subsidiaries



|           |  |                                                                                                         |  |                                                                                       |  |     
|---------- |  | ------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                                         |  |                                                                                       |  | Page
|PART I     |  |                                                                                                         |  | FINANCIAL INFORMATION                                                                 |  |     
|           |  |                                                                                                         | 
|ITEM 1.    |  |                                                                                                         |  | FINANCIAL STATEMENTS (Unaudited)                                                      |  |     
|           |  |                                                                                                        
|           |  | Condensed Consolidated Balance Sheets  February 28, 2007 and August 31, 2006                           |  | 1                                                                                    
|           |  |                                                                                                        
|           |  | Condensed Consolidated Statements of Operations  Three and Six Months Ended February 28, 2007 and 2006 |  | 3                                                                                    
|           |  |                                                                                                        
|           |  | Consolidated Statements of Comprehensive Income  Three and Six Months Ended February 28, 2007 and 2006 |  | 4                                                                                    
|           |  |                                                                                                        
|           |  | Consolidated Statement of Partners Capital  Six Months Ended February 28, 2007                        |  | 5                                                                                    
|           |  |                                                                                                        
|           |  | Condensed Consolidated Statements of Cash Flows  Six Months Ended February 28, 2007 and 2006           |  | 6                                                                                    
|           |  |                                                                                                        
|           |  | Notes to Condensed Consolidated Financial Statements                                                    |  | 7                                                                                    
|           |  |                                                                                                         | 
|ITEM 2.    |  |                                                                                                         |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |  | 49  
|           |  |                                                                                                         | 
|ITEM 3.    |  |                                                                                                         |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                            |  | 65  
|           |  |                                                                                                         | 
|ITEM 4.    |  |                                                                                                         |  | CONTROLS AND PROCEDURES                                                               |  | 67  
|           |  |                                                                                                         | 
|PART II    |  |                                                                                                         |  | OTHER INFORMATION                                                                     |  |     
|           |  |                                                                                                         | 
|ITEM 1.    |  |                                                                                                         |  | LEGAL PROCEEDINGS                                                                     |  | 68  
|           |  |                                                                                                         | 
|ITEM 1A.   |  |                                                                                                         |  | RISK FACTORS                                                                          |  | 68  
|           |  |                                                                                                         | 
|ITEM 2.    |  |                                                                                                         |  | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                           |  | 70  
|           |  |                                                                                                         | 
|ITEM 3.    |  |                                                                                                         |  | DEFAULTS UPON SENIOR SECURITIES                                                       |  | 70  
|           |  |                                                                                                         | 
|ITEM 4.    |  |                                                                                                         |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                   |  | 70  
|           |  |                                                                                                         | 
|ITEM 5.    |  |                                                                                                         |  | OTHER INFORMATION                                                                     |  | 70  
|           |  |                                                                                                         | 
|ITEM 6.    |  |                                                                                                         |  | EXHIBITS                                                                              |  | 70  
|           | 
|SIGNATURES |  |                                                                                                        



i



---

##### Table of Contents

Forward-Looking Statements

Certain matters discussed in this report, excluding historical information, as well as some statements by Energy Transfer Partners, L.P. (Energy Transfer Partners or the Partnership) in periodic press releases and
some oral statements of Energy Transfer Partners officials during presentations about the Partnership, include certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934. Statements using words such as anticipate, believe, intend, project, plan, continue, estimate, forecast,
may, will, or similar expressions help identify forward-looking statements. Although the Partnership believes such forward-looking statements are based on reasonable assumptions and current expectations and projections about
future events, no assurance can be given that every objective will be reached.

Actual results may differ materially from any results projected,
forecasted, estimated or expressed in forward-looking statements since many of the factors that determine these results are subject to uncertainties and risks, difficult to predict, and beyond managements control. For additional discussion of
risks, uncertainties and assumptions, see the Partnerships Annual Report on Form 10-K for the fiscal year ended August 31, 2006 filed with the Securities and Exchange Commission on November 13, 2006.

Definitions

The following is a list of certain acronyms and terms
generally used in the energy industry and throughout this document:



|          |  |                                                                                                                                                                                                                  
|--------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|/d        |  | per day                                                                                                                                                                                                          
|          | 
|Bbls      |  | barrels                                                                                                                                                                                                          
|          | 
|Btu       |  | British thermal unit, an energy measurement                                                                                                                                                                      
|          | 
|Dekatherm |  | million British thermal units. A therm factor is used by gas companies to convert the volume of gas used to its heat equivalent, and thus calculate the actual energy used.                                      
|          | 
|Mcf       |  | thousand cubic feet                                                                                                                                                                                              
|          | 
|MMBtu     |  | million British thermal unit                                                                                                                                                                                     
|          | 
|MMcf      |  | million cubic feet                                                                                                                                                                                               
|          | 
|Bcf       |  | billion cubic feet                                                                                                                                                                                               
|          | 
|NGL       |  | natural gas liquid, such as propane, butane and natural gasoline                                                                                                                                                 
|          | 
|LIBOR     |  | London Interbank Offered Rate                                                                                                                                                                                    
|          | 
|NYMEX     |  | New York Mercantile Exchange                                                                                                                                                                                     
|          | 
|Reservoir |  | A porous and permeable underground formation containing a natural accumulation of producible natural gas and/or oil that is confined by impermeable rock or water barriers and is separate from
other reservoirs.



ii



---

##### Table of Contents

PART I FINANCIAL INFORMATION

ITEM 1.
FINANCIAL STATEMENTS

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

(unaudited)



|                                                            |  |                  |           |                |   |          
|----------------------------------------------------------- |  | ---------------- | --------- | -------------- | - | ---------
|                                                            |  | February 28,2007 |           | August 31,2006
|ASSETS                                                      |  |                  |           |                |   |          
|CURRENT ASSETS:                                             |  |                  |           |                |   |          
|Cash and cash equivalents                                   |  | $                | 76,074    |                | $ | 26,041   
|Marketable securities                                       |  |                  | 4,026     |                |   | 2,817    
|Accounts receivable, net of allowance for doubtful accounts |  |                  | 717,957   |                |   | 675,545  
|Inventories                                                 |  |                  | 194,690   |                |   | 387,140  
|Deposits paid to vendors                                    |  |                  | 32,970    |                |   | 87,806   
|Exchanges receivable                                        |  |                  | 38,185    |                |   | 23,221   
|Price risk management assets                                |  |                  | 14,810    |                |   | 56,139   
|Prepaid expenses and other                                  |  |                  | 38,244    |                |   | 43,095   
|                                                            |  |                  |           |                |   |          
|Total current assets                                        |  |                  | 1,116,956 |                |   | 1,301,804
|PROPERTY, PLANT AND EQUIPMENT, net                          |  |                  | 5,097,496 |                |   | 3,313,649
|GOODWILL                                                    |  |                  | 722,403   |                |   | 604,409  
|INTANGIBLES AND OTHER LONG-TERM ASSETS, net                 |  |                  | 359,460   |                |   | 235,151  
|                                                            |  |                  |           |                |   |          
|Total assets                                                |  | $                | 7,296,315 |                | $ | 5,455,013
|                                                            |  |                  |           |                |   |          

The accompanying notes are an integral part of these condensed consolidated financial statements.



1



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)

(unaudited)



|                                                                                                                                                 |  |                  |           |                |   |          
|------------------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------- | --------- | -------------- | - | ---------
|                                                                                                                                                 |  | February 28,2007 |           | August 31,2006
|LIABILITIES AND PARTNERS CAPITAL                                                                                                                |  |                  |           |                |   |          
|CURRENT LIABILITIES:                                                                                                                             |  |                  |           |                |   |          
|Accounts payable                                                                                                                                 |  | $                | 533,493   |                | $ | 603,140  
|Exchanges payable                                                                                                                                |  |                  | 38,526    |                |   | 24,722   
|Customer advances and deposits                                                                                                                   |  |                  | 47,101    |                |   | 108,836  
|Accrued and other current liabilities                                                                                                            |  |                  | 229,773   |                |   | 202,296  
|Price risk management liabilities                                                                                                                |  |                  | 19,505    |                |   | 36,918   
|Current maturities of long-term debt                                                                                                             |  |                  | 40,558    |                |   | 40,578   
|                                                                                                                                                 |  |                  |           |                |   |          
|Total current liabilities                                                                                                                        |  |                  | 908,956   |                |   | 1,016,490
|LONG-TERM DEBT, less current maturities                                                                                                          |  |                  | 3,187,894 |                |   | 2,589,124
|DEFERRED INCOME TAXES                                                                                                                            |  |                  | 104,489   |                |   | 106,842  
|OTHER NON-CURRENT LIABILITIES                                                                                                                    |  |                  | 23,235    |                |   | 5,695    
|COMMITMENTS AND CONTINGENCIES                                                                                                                    |  |                  |           |                |   |          
|                                                                                                                                                 |  |                  |           |                |   |          
|                                                                                                                                                 |  |                  | 4,224,574 |                |   | 3,718,151
|                                                                                                                                                 |  |                  |           |                |   |          
|PARTNERS CAPITAL:                                                                                                                               |  |                  |           |                |   |          
|General Partner                                                                                                                                  |  |                  | 123,048   |                |   | 82,450   
|Limited Partners:                                                                                                                                |  |                  |           |                |   |          
|Common Unitholders (110,890,596 and 110,726,999 units authorized, issued and outstanding at February 28, 2007 and August 31, 2006,
respectively) |  |                  | 1,704,289 |                |   | 1,647,345
|Class E Unitholders (8,853,832 units authorized, issued and outstandingheld by subsidiary and reported as treasury
units)                       |  |                  |          |                |   |         
|Class G Unitholders (26,086,957 and 0 units authorized, issued and outstanding at February 28, 2007 and August 31, 2006,
respectively)           |  |                  | 1,228,938 |                |   |         
|                                                                                                                                                 |  |                  |           |                |   |          
|                                                                                                                                                 |  |                  | 3,056,275 |                |   | 1,729,795
|Accumulated other comprehensive income, per accompanying statements                                                                              |  |                  | 15,466    |                |   | 7,067    
|                                                                                                                                                 |  |                  |           |                |   |          
|Total partners capital                                                                                                                          |  |                  | 3,071,741 |                |   | 1,736,862
|                                                                                                                                                 |  |                  |           |                |   |          
|Total liabilities and partners capital                                                                                                          |  | $                | 7,296,315 |                | $ | 5,455,013
|                                                                                                                                                 |  |                  |           |                |   |          

The accompanying notes are an integral part of these condensed consolidated financial statements.



2



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per unit data)

(unaudited)



|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|--------------------------------------------------------------- |  | ------------------------------- | ----------- | - | ----------------------------- | - | ----------- | ---- |  | - | ----------- | - |  | - | ----------- | -
|                                                                |  | Three Months Ended February 28, |             |   | Six Months Ended February 28, |  
|                                                                |  | 2007                            |             |   | 2006                          |   |             | 2007 |  |   | 2006        |  
|REVENUES:                                                       |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Midstream and transportation and storage                        |  | $                               | 1,492,838   |   |                               | $ | 2,083,303   |      |  | $ | 2,555,282   |   |  | $ | 4,291,837   |  
|Propane and other                                               |  |                                 | 569,642     |   |                               |   | 366,513     |      |  |   | 895,643     |   |  |   | 574,599     |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Total revenues                                                  |  |                                 | 2,062,480   |   |                               |   | 2,449,816   |      |  |   | 3,450,925   |   |  |   | 4,866,436   |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|COSTS AND EXPENSES:                                             |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Cost of products sold, midstream and transportation and storage |  |                                 | 1,138,709   |   |                               |   | 1,785,053   |      |  |   | 2,022,692   |   |  |   | 3,744,422   |  
|Cost of products sold, propane and other                        |  |                                 | 347,107     |   |                               |   | 223,778     |      |  |   | 550,467     |   |  |   | 355,036     |  
|Operating expenses                                              |  |                                 | 133,809     |   |                               |   | 99,696      |      |  |   | 266,190     |   |  |   | 202,367     |  
|Depreciation and amortization                                   |  |                                 | 45,360      |   |                               |   | 29,014      |      |  |   | 79,169      |   |  |   | 55,927      |  
|Selling, general and administrative                             |  |                                 | 39,133      |   |                               |   | 31,455      |      |  |   | 66,203      |   |  |   | 56,254      |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Total costs and expenses                                        |  |                                 | 1,704,118   |   |                               |   | 2,168,996   |      |  |   | 2,984,721   |   |  |   | 4,414,006   |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|OPERATING INCOME                                                |  |                                 | 358,362     |   |                               |   | 280,820     |      |  |   | 466,204     |   |  |   | 452,430     |  
|                                                                |  |                                 |             |  
|OTHER INCOME (EXPENSE):                                         |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Interest expense, net of interest capitalized                   |  |                                 | (40,772     | ) |                               |   | (28,542     | )    |  |   | (82,234     | ) |  |   | (56,935     | )
|Equity in earnings (losses) of affiliates                       |  |                                 | (514        | ) |                               |   | 106         |      |  |   | 4,373       |   |  |   | (168        | )
|Gain (loss) on disposal of assets                               |  |                                 | (3,229      | ) |                               |   | 662         |      |  |   | (1,285      | ) |  |   | 534         |  
|Interest and other income, net                                  |  |                                 | 1,423       |   |                               |   | 2,302       |      |  |   | 3,094       |   |  |   | 3,261       |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|INCOME BEFORE INCOME TAX EXPENSE AND MINORITY INTERESTS         |  |                                 | 315,270     |   |                               |   | 255,348     |      |  |   | 390,152     |   |  |   | 399,122     |  
|Income tax expense                                              |  |                                 | 3,300       |   |                               |   | 4,014       |      |  |   | 6,896       |   |  |   | 26,425      |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|INCOME BEFORE MINORITY INTERESTS                                |  |                                 | 311,970     |   |                               |   | 251,334     |      |  |   | 383,256     |   |  |   | 372,697     |  
|Minority interests                                              |  |                                 | (856        | ) |                               |   | (549        | )    |  |   | (1,110      | ) |  |   | (2,104      | )
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|NET INCOME                                                      |  |                                 | 311,114     |   |                               |   | 250,785     |      |  |   | 382,146     |   |  |   | 370,593     |  
|                                                                |  |                                 |             |  
|GENERAL PARTNERS INTEREST IN NET INCOME                        |  |                                 | 60,567      |   |                               |   | 27,695      |      |  |   | 113,868     |   |  |   | 48,179      |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|LIMITED PARTNERS INTEREST IN NET INCOME                        |  | $                               | 250,547     |   |                               | $ | 223,090     |      |  | $ | 268,278     |   |  | $ | 322,414     |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|BASIC NET INCOME PER LIMITED PARTNER UNIT                       |  | $                               | 1.33        |   |                               | $ | 1.37        |      |  | $ | 1.91        |   |  | $ | 2.13        |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|BASIC AVERAGE NUMBER OF UNITS OUTSTANDING                       |  |                                 | 136,977,139 |   |                               |   | 107,815,792 |      |  |   | 128,184,154 |   |  |   | 107,352,608 |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|DILUTED NET INCOME PER LIMITED PARTNER UNIT                     |  | $                               | 1.33        |   |                               | $ | 1.36        |      |  | $ | 1.90        |   |  | $ | 2.12        |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|DILUTED AVERAGE NUMBER OF UNITS OUTSTANDING                     |  |                                 | 137,297,706 |   |                               |   | 108,017,060 |      |  |   | 128,492,920 |   |  |   | 107,551,712 |  
|                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



3



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Dollars in thousands)

(unaudited)



|                                                                                                                                    |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------ | -------- | - | ---------------------------- | - | -------- | ---- |  | - | -------- | - |  | - | ------- | -
|                                                                                                                                    |  | Three Months EndedFebruary 28, |          |   | Six Months EndedFebruary 28, |  
|                                                                                                                                    |  | 2007                           |          |   | 2006                         |   |          | 2007 |  |   | 2006     |  
|Net income                                                                                                                          |  | $                              | 311,114  |   |                              | $ | 250,785  |      |  | $ | 382,146  |   |  | $ | 370,593 |  
|                                                                                                                                    |  |                                |          |  
|Other comprehensive income, net of tax:                                                                                             |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|Reclassification adjustment for gains and losses on derivative instruments accounted for as cash flow hedges included in net
income |  |                                | (121,511 | ) |                              |   | (142,002 | )    |  |   | (121,961 | ) |  |   | (42,150 | )
|Change in value of derivative instruments accounted for as cash flow hedges                                                         |  |                                | 75,953   |   |                              |   | 138,097  |      |  |   | 129,158  |   |  |   | 164,643 |  
|Change in value of available-for-sale securities                                                                                    |  |                                | 1,421    |   |                              |   | 254      |      |  |   | 1,202    |   |  |   | 123     |  
|                                                                                                                                    |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|Comprehensive income                                                                                                                |  | $                              | 266,977  |   |                              | $ | 247,134  |      |  | $ | 390,545  |   |  | $ | 493,209 |  
|                                                                                                                                    |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|                                                                                                                                    |  |                                |          |  
|Reconciliation of Accumulated Other Comprehensive Income (Loss)                                                                     |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|Balance, beginning of period                                                                                                        |  | $                              | 59,603   |   |                              | $ | 40,950   |      |  | $ | 7,067    |   |  | $ | (85,317 | )
|Current period reclassification to earnings                                                                                         |  |                                | (121,511 | ) |                              |   | (142,002 | )    |  |   | (121,961 | ) |  |   | (42,150 | )
|Current period change in value                                                                                                      |  |                                | 77,374   |   |                              |   | 138,351  |      |  |   | 130,360  |   |  |   | 164,766 |  
|                                                                                                                                    |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|Balance, end of period                                                                                                              |  | $                              | 15,466   |   |                              | $ | 37,299   |      |  | $ | 15,466   |   |  | $ | 37,299  |  
|                                                                                                                                    |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|                                                                                                                                    |  |                                |          |  
|Components of Accumulated Other Comprehensive Income                                                                                |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|Commodity related derivative hedges                                                                                                 |  |                                |          |   |                              |   |          |      |  | $ | 15,460   |   |  | $ | 31,476  |  
|Interest rate derivative hedges                                                                                                     |  |                                |          |   |                              |   |          |      |  |   | (1,497   | ) |  |   | 4,765   |  
|Available-for-sale securities                                                                                                       |  |                                |          |   |                              |   |          |      |  |   | 1,503    |   |  |   | 1,058   |  
|                                                                                                                                    |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  
|Balance, end of period                                                                                                              |  |                                |          |   |                              |   |          |      |  | $ | 15,466   |   |  | $ | 37,299  |  
|                                                                                                                                    |  |                                |          |   |                              |   |          |      |  |   |          |   |  |   |         |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



4



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF PARTNERS CAPITAL

For the Six Months Ended February 28, 2007

(Dollars in thousands)

(unaudited)



|                                                        |  |                |         |   |                   |   |           |                    |  |   |           |  
|------------------------------------------------------- |  | -------------- | ------- | - | ----------------- | - | --------- | ------------------ |  | - | --------- | -
|                                                        |  |                |         |   | Limited Partners  |  
|                                                        |  | GeneralPartner |         |   | CommonUnitholders |   |           | Class GUnitholders | 
|Balance, August 31, 2006                                |  | $              | 82,450  |   |                   | $ | 1,647,345 |                    |  | $ |          |  
|Distributions to partners                               |  |                | (97,759 | ) |                   |   | (168,413  | )                  |  |   | (20,054   | )
|Issuance of Class G Units to Energy Transfer Equity, LP |  |                |        |   |                   |   |          |                    |  |   | 1,200,000 |  
|General Partner capital contribution                    |  |                | 24,489  |   |                   |   |          |                    |  |   |          |  
|Unit-based compensation expense                         |  |                |        |   |                   |   | 6,071     |                    |  |   |          |  
|Net income                                              |  |                | 113,868 |   |                   |   | 219,286   |                    |  |   | 48,992    |  
|                                                        |  |                |         |   |                   |   |           |                    |  |   |           |  
|Balance, February 28, 2007                              |  | $              | 123,048 |   |                   | $ | 1,704,289 |                    |  | $ | 1,228,938 |  
|                                                        |  |                |         |   |                   |   |           |                    |  |   |           |  

The accompanying notes are an integral part of this condensed consolidated financial statement.



5



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(unaudited)



|                                                      |  |                               |            |   |      |   |            |  
|----------------------------------------------------- |  | ----------------------------- | ---------- | - | ---- | - | ---------- | -
|                                                      |  | Six Months Ended February 28, |           
|                                                      |  | 2007                          |            |   | 2006 |  
|NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES       |  | $                             | 617,895    |   |      | $ | 438,058    |  
|                                                      |  |                               |            |   |      |   |            |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                 |  |                               |            |   |      |   |            |  
|Cash paid for acquisitions, net of cash acquired      |  |                               | (83,085    | ) |      |   | (29,946    | )
|Working capital settlement on prior year acquisitions |  |                               |           |   |      |   | 19,653     |  
|Capital expenditures                                  |  |                               | (542,930   | ) |      |   | (255,101   | )
|Advances to and investment in affiliates              |  |                               | (954,397   | ) |      |   |           |  
|Proceeds from the sale of assets                      |  |                               | 19,200     |   |      |   | 3,875      |  
|                                                      |  |                               |            |   |      |   |            |  
|Net cash used in investing activities                 |  |                               | (1,561,212 | ) |      |   | (261,519   | )
|                                                      |  |                               |            |   |      |   |            |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                 |  |                               |            |   |      |   |            |  
|Proceeds from borrowings                              |  |                               | 2,493,030  |   |      |   | 1,013,188  |  
|Principal payments on debt                            |  |                               | (2,428,492 | ) |      |   | (1,168,322 | )
|Net proceeds from issuance of limited partner units   |  |                               | 1,200,000  |   |      |   | 132,387    |  
|Capital contribution from General Partner             |  |                               | 24,489     |   |      |   | 2,702      |  
|Distributions to partners                             |  |                               | (286,226   | ) |      |   | (146,369   | )
|Debt issuance costs                                   |  |                               | (9,451     | ) |      |   | (1,196     | )
|                                                      |  |                               |            |   |      |   |            |  
|Net cash provided by (used in) financing activities   |  |                               | 993,350    |   |      |   | (167,610   | )
|                                                      |  |                               |            |   |      |   |            |  
|INCREASE IN CASH AND CASH EQUIVALENTS                 |  |                               | 50,033     |   |      |   | 8,929      |  
|                                                      |  |                              
|CASH AND CASH EQUIVALENTS, beginning of period        |  |                               | 26,041     |   |      |   | 24,914     |  
|                                                      |  |                               |            |   |      |   |            |  
|CASH AND CASH EQUIVALENTS, end of period              |  | $                             | 76,074     |   |      | $ | 33,843     |  
|                                                      |  |                               |            |   |      |   |            |  

The accompanying notes are an integral part of these condensed consolidated financial statements.



6



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Dollar amounts in thousands, except per unit data)

(unaudited)



|1. | OPERATIONS AND ORGANIZATION:
|-- | ----------------------------

The
accompanying condensed consolidated balance sheet as of August 31, 2006, which has been derived from audited financial statements, and the unaudited interim financial statements and notes thereto of Energy Transfer Partners, L.P., and
subsidiaries (collectively, the Partnership) as of February 28, 2007 and for the three-month and six-month periods ended February 28, 2007 and 2006, have been prepared in accordance with accounting principles generally accepted
in the United States of America (GAAP) for interim consolidated financial information and pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, they do not include all the information and footnotes required by
GAAP for complete consolidated financial statements. However, management believes that the disclosures made are adequate to make the information not misleading. The results of operations for interim periods are not necessarily indicative of the
results to be expected for a full year due to the seasonal nature of the Partnerships operations, maintenance activities and the impact of forward natural gas prices and differentials on certain derivative financial instruments that are
accounted for using mark-to-market accounting.

In the opinion of management, all adjustments (all of which are normal and recurring) have
been made that are necessary to fairly state the consolidated financial position of Energy Transfer Partners and subsidiaries as of February 28, 2007, and the Partnerships results of operations for the three-month and six-month periods
ended February 28, 2007 and 2006, respectively, and cash flows for the six-month periods ended February 28, 2007 and 2006. The unaudited interim consolidated financial statements should be read in conjunction with the consolidated
financial statements and notes thereto of Energy Transfer Partners presented in the Partnerships Annual Report on Form 10-K for the fiscal year ended August 31, 2006, as filed with the Securities and Exchange Commission on
November 13, 2006.

Certain prior period amounts have been reclassified to conform to the 2007 presentation. These reclassifications
have no impact on net income or total partners capital.

Business Operations

In order to simplify the obligations of Energy Transfer Partners, L.P. under the laws of several jurisdictions in which we conduct business, our
activities are conducted through four subsidiary operating partnerships, La Grange Acquisition, L.P. which conducts business under the assumed name of Energy Transfer Company (ETC OLP), a Texas limited partnership engaged in midstream
and intrastate transportation and storage natural gas operations, Energy Transfer Interstate Holdings, LLC (ET Interstate), the parent company of Transwestern Pipeline Company, LLC (Transwestern), a Delaware limited liability
company engaged in interstate transportation of natural gas, Heritage Operating L.P. (HOLP), a Delaware limited partnership engaged in retail and wholesale propane operations, and Titan Energy Partners, LP (Titan), a Delaware
limited partnership engaged in retail propane operations, (collectively the Operating Partnerships). The Partnership, the Operating Partnerships, and their other subsidiaries are collectively referred to in this report as we,
us, ETP, Energy Transfer or the Partnership.



|2. | ESTIMATES AND SIGNIFICANT ACCOUNTING POLICIES:
|-- | ----------------------------------------------

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the
date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The natural gas industry conducts its business by processing actual transactions at the end of the month following the month of delivery.
Consequently, the most current months financial results for the midstream and transportation and storage segments are estimated using volume estimates and market prices. Any difference between estimated results and actual results are
recognized in the following months financial statements. Management believes that the operating results estimated for the three and six months ended February 28, 2007 and 2006 represent the actual results in all material respects.



7



---

##### Table of Contents

Some of the other more significant estimates made by management include, but are not limited to, the
timing of certain forecasted transactions that are hedged, allowances for doubtful accounts, the fair value of derivative instruments, useful lives for depreciation and amortization, purchase accounting allocations and subsequent realizability of
intangible assets, deferred taxes, assets and liabilities resulting from the regulated ratemaking process (as discussed below), environmental reserves, and general business and medical self-insurance reserves. Actual results could differ from those
estimates.

Significant Accounting Policies

As a result of the acquisition of Transwestern on December 1, 2006, we have the following significant accounting policies in addition to the significant accounting policies described in our Form 10-K for the year
ended August 31, 2006:

Revenue RecognitionTranswestern is subject to Federal Energy Regulatory Commission (FERC)
regulations. As a result, FERC may require the refund of revenues collected during the pendency of a rate proceeding in a final order. Transwestern establishes reserves for these potential refunds, as appropriate. No such reserves were required at
February 28, 2007.

Property, Plant and EquipmentAn accrual of allowance for funds used during construction (AFUDC) is a
utility accounting practice calculated under guidelines prescribed by the FERC and capitalized as part of the cost of utility plant. It represents the cost of servicing the capital invested in construction work-in-progress. AFUDC has been segregated
into two component parts  borrowed funds and equity funds. The allowance for borrowed and equity funds used during construction totaled $722 for the three and six months ended February 28, 2007.

System GasTranswestern accounts for system balancing gas using the fixed asset accounting model established under FERC Order No. 581.
Under this approach, system gas volumes are classified as fixed assets and valued at historical cost. Encroachments upon system gas are valued at current market prices. Transwestern may sell system gas in excess of its system operational
requirements.

Depreciation and AmortizationThe provision for depreciation and amortization is computed using the straight-line
method based on estimated economic or FERC mandated lives. Transwesterns composite depreciation rates are applied to the FERC functional groups of gross property having similar economic characteristics. Transmission Plant is depreciated at
rates ranging from 1.2 percent to 2.86 percent per year. General Plant is depreciated at 10.0 percent per year. Intangible assets are amortized at rates ranging from 8.0 percent to 20.0 percent per year.

Employee BenefitsTranswestern has entered into a VEBA trust (the VEBA Trust) agreement with Bank One Trust Company as a trustee.
The VEBA Trust has established or adopted plans to provide certain post-retirement life, sick, accident and other benefits. The VEBA Trust is a voluntary employees beneficiary association under Section 501(c)(9) of the Tax Code, which
provides benefits to employees of Transwestern. Transwesterns plan is in an overfunded position as of February 28, 2007. As the plans are supported through rates charged to customers, under FASB Statement No. 71, Accounting for
Effects of Certain Types of Regulation (SFAS 71), to the extent Transwestern has collected amounts in excess of what is required to fund the plan, Transwestern has an obligation to refund the excess amounts to customers through
rates. As such, Transwestern has recorded the overfunded position of $830 within deferred assets and a corresponding regulatory liability of $830.

Transwestern accounts for its OPEB liability and expense on an actuarial basis, recording its health and life benefit costs over the active service period of employees to the date of full eligibility for the benefits.

Regulatory Assets and LiabilitiesTranswestern is subject to regulation by certain state and federal authorities, is part of our interstate
transportation segment and has accounting policies that conform to SFAS 71, which is in accordance with the accounting requirements and ratemaking practices of the regulatory authorities. The application of these accounting policies allows us to
defer expenses and revenues on the balance sheet as regulatory assets and liabilities when it is probable that those expenses and revenues will be allowed in the ratemaking process in a period different from the period



8



---

##### Table of Contents

in which they would have been reflected in the consolidated statement of operations by an unregulated company. These deferred assets and liabilities will be
reported in results of operations in the period in which the same amounts are included in rates and recovered from or refunded to customers. Managements assessment of the probability of recovery or pass through of regulatory assets and
liabilities will require judgment and interpretation of laws and regulatory commission orders. If, for any reason, we cease to meet the criteria for application of regulatory accounting treatment for all or part of our operations, the regulatory
assets and liabilities related to those portions ceasing to meet such criteria would be eliminated from the condensed consolidated balance sheet for the period in which the discontinuance of regulatory accounting treatment occurs.

New Accounting Standards

FASB
Interpretation No. 48, Accounting for Uncertainty in Income Taxes  An Interpretation of FASB Statement No. 109, (FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an
enterprises financial statements in accordance with SFAS No. 109. FIN 48 also prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be
taken in a tax return. The new FASB standard also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. The evaluation of a tax position in accordance with FIN 48 is a
two-step process. The first step is a recognition process whereby the enterprise determines whether it is more likely than not that a tax position will be sustained upon examination, including resolution of any related appeals or litigation
processes, based on the technical merits of the position. In evaluating whether a tax position has met the more-likely-than-not recognition threshold, the enterprise should presume that the position will be examined by the appropriate taxing
authority that has full knowledge of all relevant information. The second step is a measurement process whereby a tax position that meets the more-likely-than-not recognition threshold is calculated to determine the amount of benefit to recognize in
the financial statements. The tax position is measured at the largest amount of benefit that is greater than 50% likely of being realized upon ultimate settlement. The provisions of FIN 48 are effective for fiscal years beginning after
December 15, 2006. Earlier application is permitted as long as the enterprise has not yet issued financial statements, including interim financial statements, in the period of adoption. The provisions of FIN 48 are to be applied to all tax
positions upon initial adoption of this standard. Only tax positions that meet the more-likely-than-not recognition threshold at the effective date may be recognized or continue to be recognized upon adoption of FIN 48. The cumulative effect of
applying the provisions of FIN 48 should be reported as an adjustment to the opening balance of retained earnings (or other appropriate components of equity or net assets in the statement of financial position) for that fiscal year. In February 2007
the SEC clarified that if a registrant changes how it classifies interest and penalties upon adoption of FIN 48, it should not reclassify amounts in prior periods. However, the registrant should disclose its prior classification policy. We are
currently evaluating FIN 48 and have not yet determined the impact of such on our financial statements. We plan to adopt this statement on September 1, 2007.

FASB Staff Position No. EITF 00-19-2, Accounting for Registration Payment Arrangements (FSP 00-19-2). FSP 00-19-2, issued in December 2006, provides guidance related to the accounting for
registration payment arrangements. FSP 00-19-2 specifies that the contingent obligation to make future payments or otherwise transfer consideration under a registration payment arrangement, whether issued as a separate arrangement or included as a
provision of a financial instrument or arrangement, should be separately recognized and measured in accordance with FASB No. 5, Accounting for Contingencies (SFAS No. 5). FSP 00-19-2 requires that if the transfer of consideration
under a registration payment arrangement is probable and can be reasonably estimated at inception, the contingent liability under such arrangement shall be included in the allocation of proceeds from the related financing transaction using the
measurement guidance in SFAS No. 5. FSP 00-19-2 applies immediately to any registration payment arrangement entered into subsequent to the issuance of the Staff Position. For such arrangements issued prior to the issuance of FSP-00-19-2, the
guidance is effective for financial statements issued for fiscal years beginning after December 15, 2006 and interim periods within those fiscal years. We are currently evaluating FSP 00-19-2 and have not yet determined the impact of such on
our financial statements. We plan to adopt this Staff Position beginning September 1, 2007.

SFAS No. 154, Accounting Changes
and Error Correction  A Replacement of APB Opinion No. 20 and FASB Statement No. 3 (SFAS 154). In May 2005, the FASB issued SFAS 154 which requires that the direct effect of voluntary changes in accounting principle
be applied retrospectively with all prior period financial statements presented on the new accounting principle, unless it is impracticable to determine either the period-



9



---

##### Table of Contents

specific effects or the cumulative effect of the change. Indirect effects of a change should be recognized in the period of the change. SFAS 154 is effective
for accounting changes and correction of errors made in fiscal years beginning after December 15, 2005. Management adopted the provisions of SFAS 154 September 1, 2006, as required. The impact of SFAS 154 will depend on the nature and
extent of any voluntary accounting changes and correction of errors that occur in the future.

SFAS No. 155, Accounting for Certain
Hybrid Financial Instruments  An Amendment of FASB Statements No. 133 and 140 (SFAS 155). SFAS 155 is effective for all financial instruments acquired, issued, or subject to a remeasurement (new basis) event occurring
after the beginning of an entitys first fiscal year that begins after September 15, 2006. Early application is permitted only if: (a) it occurs at the beginning of an entitys fiscal year and (b) the entity has not yet
issued any interim or annual financial statements for that fiscal year. We intend to adopt this statement when required at the start of fiscal year beginning September 1, 2007. The adoption of this statement is not expected to have a
significant impact on us.

SFAS No. 157, Fair Value Measurement, (SFAS 157). This new standard provides guidance
for using fair value to measure assets and liabilities. The FASB believes the standard also responds to investors requests for expanded information about the extent to which companies measure assets and liabilities at fair value, the
information used to measure fair value, and the effect of fair value measurements on earnings. SFAS 157 applies whenever other standards require (or permit) assets or liabilities to be measured at fair value but does not expand the use of fair value
in any new circumstances. The standard clarifies that for items that are not actively traded, such as certain kinds of derivatives, fair value should reflect the price in a transaction with a market participant, including an adjustment for risk, not
just the companys mark-to-model value. SFAS 157 also requires expanded disclosure of the effect on earnings for items measured using unobservable data. Under SFAS 157, fair value refers to the price that would be received to sell an asset or
paid to transfer a liability in an orderly transaction between market participants in the market in which the reporting entity transacts. In this standard, the FASB clarifies the principle that fair value should be based on the assumptions market
participants would use when pricing the asset or liability. In support of this principle, SFAS 157 establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The fair value hierarchy gives the highest
priority to quoted prices in active markets and the lowest priority to unobservable data, for example, the reporting entitys own data. Under the standard, fair value measurements would be separately disclosed by level within the fair value
hierarchy. The provisions of SFAS 157 are effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. Earlier application is encouraged, provided that the
reporting entity has not yet issued financial statements for that fiscal year, including any financial statements for an interim period within that fiscal year. We are currently evaluating this statement and have not yet determined the impact of
such on our financial statements. We plan to adopt this statement when required at the start of our fiscal year beginning September 1, 2008.

SFAS Statement No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans  An Amendment of SFAS Statements No. 87, 88, 106 and 132(R), (SFAS 158). Issued in September
2006, this statement requires an employer to recognize the overfunded or underfunded status of a defined benefit postretirement plan (other than a multi-employer plan) as an asset or liability in its statement of financial position and to recognize
changes in that funded status in the year in which the changes occur through comprehensive income. SFAS 158 also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited
exceptions. We adopted the recognition and disclosure provisions of SFAS 158 on December 1, 2006 in connection with our acquisition of Transwestern, the effect of which was not material. The measurement provisions of the statement are effective
for fiscal years ending after December 15, 2008. Management does not believe the adoption of the measurement provisions of this statement will have a material impact on our financial statements.

SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities  Including an Amendment of FASB Statement
No. 115, (SFAS 159). This new standard permits an entity to choose to measure many financial instruments and certain other items at fair value. Most of the provisions in SFAS 159 are elective; however, the amendment applies to
all entities with available-for-sale and trading securities. The fair value option established by SFAS 159 permits all entities to choose to measure eligible items at fair value at specified election dates. A business entity will report unrealized
gains and losses on items for which the fair value option has been elected in earnings (or another performance indicator if the business entity does not report earnings) at each subsequent reporting date. The fair value option: (a) may be
applied instrument by instrument, with a few exceptions, such as investments otherwise accounted for by the equity method; (b) is



10



---

##### Table of Contents

irrevocable (unless a new election date occurs); and (c) is applied only to entire instruments and not to portions of instruments. SFAS 159 is effective
as of the beginning of an entitys first fiscal year that begins after November 15, 2007. Early adoption is permitted as of the beginning of the previous fiscal year provided that the entity makes the choice in the first 120 days of that
fiscal year and also elects to apply the provisions of FASB Statement No. 157, Fair Value Measurements(discussed above). We are currently evaluating this statement and have not yet determined the impact of such on our financial
statements. We plan to adopt this statement when required at the start of our fiscal year beginning September 1, 2008.

EITF Issue
No. 06-3, How Taxes Collected from Customers and Remitted to Governmental Authorities Should be Presented in the Income Statement (That Is, Gross Versus Net Presentation) (EITF 06-3). This accounting guidance requires
companies to disclose their policy regarding the presentation of tax receipts on the face of their income statements. The scope of this guidance includes any tax assessed by a governmental authority that is directly imposed on a revenue-producing
transaction between a seller and a customer and may include, but is not limited to, sales, use, value added, and some excise taxes (gross receipts taxes are excluded). This guidance is effective for interim and annual reporting periods beginning
after December 15, 2006 with earlier application permitted. As a matter of policy, we report such taxes on a net basis. We will adopt this EITF during our 2007 fiscal quarter ending May 31, 2007.

SEC Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year
Financial Statements (SAB 108). In September 2006, the Securities and Exchange Commission (SEC) provided guidance on the consideration of the effects of prior year misstatements in quantifying current year misstatements for the
purpose of a materiality assessment. SAB 108 establishes a dual approach that requires quantification of financial statement errors based on the effects of the error on each of the companys financial statements and the related financial
statement disclosures. SAB 108 is effective for fiscal years ending after November 15, 2006. We are presently reviewing the impact of the adoption of SAB 108. However, we do not expect such adoption to have a material impact on our
consolidated financial statements. We expect to adopt SAB 108 by August 31, 2007.



|3. | SIGNIFICANT ACQUISITIONS:
|-- | -------------------------

Fiscal year
2007 acquisitions

In September 2006 we acquired two small gathering systems in east and north Texas for an aggregate purchase price
of $30,589 in cash. The purchase and sale agreement for the gathering system in north Texas also has a contingent payment not to exceed $25,000 to be determined eighteen months from the closing date. We will record the required adjustment to the
purchase price allocation when the amount of actual contingent consideration is determinable beyond a reasonable doubt. These systems provide us with additional capacity in the Barnett Shale and in the Travis Peak area of east Texas and are included
in our midstream operating segment. The cash paid for acquisitions was financed primarily from advances under the ETP Revolving Credit Facility.

On November 1, 2006, pursuant to agreements entered into with GE Energy Financial Services (GE) and Southern Union Company (Southern Union), we acquired the member interests in CCE Holdings, LLC
(CCEH) from GE and certain other investors for $1,000,000. We financed a portion of the CCEH purchase price with the proceeds from our issuance of 26,086,957 Class G Units to Energy Transfer Equity, L.P. simultaneous with the closing on
November 1, 2006. The member interests acquired represented a 50% ownership in CCEH. On December 1, 2006, in a second and related transaction, CCEH redeemed ETPs 50% interest ownership in CCEH in exchange for 100% ownership of
Transwestern which owns the Transwestern Pipeline, a 2,400 mile interstate natural gas pipeline. Following the final step, Transwestern became a new operating subsidiary and separate segment of ETP.

The total acquisition cost for Transwestern, net of cash acquired, was as follows:



|                                                 |  |   |           |  
|------------------------------------------------ |  | - | --------- | -
|Basis of investment in CCEH at November 30, 2006 |  | $ | 956,348   |  
|Distributions received on December 1, 2006       |  |   | (6,217    | )
|Fair value of short and long-term debt assumed   |  |   | 532,377   |  
|Other assumed long-term indebtedness             |  |   | 10,097    |  
|Current liabilities assumed                      |  |   | 40,194    |  
|Cash acquired                                    |  |   | (7,777    | )
|Acquisition costs incurred                       |  |   | 11,753    |  
|                                                 |  |   |           |  
|Total                                            |  | $ | 1,536,775 |  
|                                                 |  |   |           |  



11



---

##### Table of Contents

During the six months ended February 28, 2007, HOLP and Titan collectively acquired substantially
all of the assets of three propane businesses. The aggregate purchase price for these acquisitions totaled $10,608 which included $10,266 of cash paid, net of cash acquired, and liabilities assumed of $342. The cash paid for acquisitions was
financed primarily with ETPs and HOLPs Senior Revolving Credit Facilities.

In December 2006 we purchased a gathering system in
north Texas for $32,000. The purchase and sale agreement for the gathering system in north Texas also has a contingent payment not to exceed $21,000 to be determined two years after the closing date. We will record the required adjustment to the
purchase price allocation when the amount of the actual contingent consideration is determinable beyond a reasonable doubt. The gathering system consists of approximately 36 miles of pipeline and has an estimated capacity of 70 MMcf/d. We expect the
gathering system will allow us to continue expanding in the Barnett Shale area of north Texas.

In January 2007 we purchased a gathering
system in New Mexico for $8,000. The gathering system, which is included in our midstream segment, is approximately 27 miles long and is our first gathering system in New Mexico.

Except for the acquisition of the 50% member interests in CCEH, these acquisitions were accounted for under the purchase method of accounting in
accordance with SFAS No. 141 and the purchase prices were allocated based on the estimated fair values of the assets acquired and liabilities assumed at the date of the acquisition. The acquisition of the 50% member interest in CCEH was
accounted for under the equity method of accounting in accordance with APB Opinion No. 18, through November 30, 2006. The acquisition of 100% of Transwestern has been accounted for under the purchase method of accounting since the
acquisition on December 1, 2006. Pro forma effects of the Transwestern acquisition are discussed below. In the aggregate, the other acquisitions described above are not material for pro forma disclosure purposes.

The following table presents the allocation of the acquisition cost to the assets acquired and liabilities assumed based on their fair values for the
acquisitions described above occurring during the period ended February 28, 2007, net of cash acquired:



|                                        |  |                                                                              |        |                         |   |           |                                  |  |   |        |  
|--------------------------------------- |  | ---------------------------------------------------------------------------- | ------ | ----------------------- | - | --------- | -------------------------------- |  | - | ------ | -
|                                        |  | Midstream and Intrastate Transportation and Storage Acquisitions(Aggregated) |        | TranswesternAcquisition |   |           | Propane Acquisitions(Aggregated) | 
|Accounts receivable                     |  | $                                                                            |       |                         | $ | 20,101    |                                  |  | $ | 108    |  
|Inventory                               |  |                                                                              |       |                         |   |          |                                  |  |   | 43     |  
|Prepaid and other current assets        |  |                                                                              |       |                         |   | 12,602    |                                  |  |   | 25     |  
|Property, plant, and equipment          |  |                                                                              | 47,656 |                         |   | 1,254,968 |                                  |  |   | 9,222  |  
|Intangibles and other assets            |  |                                                                              | 23,015 |                         |   | 133,880   |                                  |  |   | 475    |  
|Goodwill                                |  |                                                                              |       |                         |   | 115,224   |                                  |  |   | 735    |  
|                                        |  |                                                                              |        |                         |   |           |                                  |  |   |        |  
|Total assets acquired                   |  |                                                                              | 70,671 |                         |   | 1,536,775 |                                  |  |   | 10,608 |  
|                                        |  |                                                                              |        |                         |   |           |                                  |  |   |        |  
|Accounts payable                        |  |                                                                              |       |                         |   | (7,432    | )                                |  |   |       |  
|Customer advances and deposits          |  |                                                                              |       |                         |   |          |                                  |  |   | (26    | )
|Accrued and other current liabilities   |  |                                                                              |       |                         |   | (32,762   | )                                |  |   |       |  
|Short-term debt (paid in December 2006) |  |                                                                              |       |                         |   | (13,000   | )                                |  |   |       |  
|Long-term debt                          |  |                                                                              |       |                         |   | (519,377  | )                                |  |   | (316   | )
|Other long-term obligations             |  |                                                                              |       |                         |   | (10,097   | )                                |  |   |       |  
|                                        |  |                                                                              |        |                         |   |           |                                  |  |   |        |  
|Total liabilities assumed               |  |                                                                              |       |                         |   | (582,668  | )                                |  |   | (342   | )
|                                        |  |                                                                              |        |                         |   |           |                                  |  |   |        |  
|Net assets acquired                     |  | $                                                                            | 70,671 |                         | $ | 954,107   |                                  |  | $ | 10,266 |  
|                                        |  |                                                                              |        |                         |   |           |                                  |  |   |        |  



12



---

##### Table of Contents

The purchase price for the acquisitions has been initially allocated based on the estimated fair value of
the assets acquired and liabilities assumed. The Transwestern allocation was based on the preliminary results of independent appraisals. The purchase price allocations have not been completed and are subject to change. We expect to complete the
allocations during the first quarter of fiscal year 2008.

Included in the additions for interstate property, plant and equipment is an
aggregate plant acquisition adjustment of $446,154, which represents costs allocated to Transwesterns transmission plant. This amount has not been included in the determination of tariff rates Transwestern charges to its regulated customers.
The unamortized balance of this adjustment was $442,967 at February 28, 2007 and is being amortized over 35 years, the composite weighted average estimated remaining life of Transwesterns assets as of the acquisition date.

Regulatory assets, included in intangible and other long-term assets on the condensed consolidated balance sheet, established in the Transwestern
purchase price allocation consist of the following:



|                                      |  |   |       
|------------------------------------- |  | - | ------
|Accumulated reserve adjustment        |  | $ | 41,985
|AFUDC gross-up                        |  |   | 9,570 
|Environmental reserves                |  |   | 6,623 
|South Georgia deferred tax receivable |  |   | 2,581 
|Other                                 |  |   | 891   
|                                      |  |   |       
|Total Regulatory Assets acquired      |  | $ | 61,650
|                                      |  |   |       

At February 28, 2007, all of Transwesterns regulatory assets are considered probable of
recovery in rates.

We recorded the following intangible assets and goodwill in conjunction with the acquisitions described above:



|                                              |  |                                                                               |        |                         |   |                                   |  |   |      
|--------------------------------------------- |  | ----------------------------------------------------------------------------- | ------ | ----------------------- | - | --------------------------------- |  | - | -----
|                                              |  | Midstream and Intrastate Transportation and Storage Acquisitions (Aggregated) |        | TranswesternAcquisition |   | Propane Acquisitions (Aggregated)
|Contract rights (6 to 15 years)               |  | $                                                                             | 23,015 |                         | $ | 47,582                            |  | $ |     
|Financing costs (7 to 9 years)                |  |                                                                               |       |                         |   | 13,410                            |  |   |     
|Other                                         |  |                                                                               |       |                         |   |                                  |  |   | 475  
|                                              |  |                                                                               |        |                         |   |                                   |  |   |      
|Total amortizable intangible assets           |  |                                                                               | 23,015 |                         |   | 60,992                            |  |   | 475  
|Goodwill                                      |  |                                                                               |       |                         |   | 115,224                           |  |   | 735  
|                                              |  |                                                                               |        |                         |   |                                   |  |   |      
|Total intangible assets and goodwill acquired |  | $                                                                             | 23,015 |                         | $ | 176,216                           |  | $ | 1,210
|                                              |  |                                                                               |        |                         |   |                                   |  |   |      



13



---

##### Table of Contents

Goodwill was warranted because these acquisitions enhance our current operations, and certain
acquisitions are expected to reduce costs through synergies with existing operations. We expect all of the goodwill acquired to be tax deductible. We do not believe that the acquired intangible assets have any significant residual value at the end
of their useful life.

On December 13, 2006, we entered into an agreement with Kinder Morgan Energy Partners, L.P. for a 50/50 joint
development of the Midcontinent Express Pipeline (MEP). The approximately 500-mile pipeline, which will originate near Bennington, Oklahoma, be routed through Perryville, Louisiana, and terminate at an interconnect with Transco in
Butler, Alabama, will have an initial capacity of 1.4 Bcf per day. Pending necessary regulatory approvals, the approximately $1,250,000 pipeline project is expected to be in service by February 2009. MEP has prearranged binding commitments from
multiple shippers for 800,000 dekatherms per day which includes a binding commitment from Chesapeake Energy Marketing, Inc., an affiliate of Chesapeake Energy Corporation, for 500,000 dekatherms per day. MEP has executed a firm capacity lease
agreement for up to 500,000 dekatherms per day of capacity on the Oklahoma intrastate pipeline system of Enogex, a subsidiary of OGE Energy, to provide transportation capacity from various locations in Oklahoma into and through MEP. The new pipeline
will also interconnect with Natural Gas Pipeline Company of America, a wholly-owned subsidiary of Kinder Morgan, Inc., and with our previously announced 36-inch pipeline extending from the Barnett Shale and interconnecting with our Texoma pipeline
near Paris, Texas. The MEP joint venture will be accounted for using the equity method of accounting prescribed by APB Opinion No. 18.

Fiscal year 2006 acquisitions

On June 1, 2006, we acquired all the propane operations of Titan for cash of
approximately $548,000, after working capital adjustments and net of cash acquired, and liabilities assumed of approximately $46,000. We accounted for the Titan acquisition as a business combination using the purchase method of accounting in
accordance with the provisions of SFAS 141. The purchase price has been initially allocated based on the estimated fair value of the individual assets acquired and the liabilities assumed at the date of the acquisition based on the results of an
independent appraisal. As of February 28, 2007, we are waiting on certain information required to reasonably estimate the fair value of one of the assets acquired in the Titan acquisition. We expect to complete the purchase allocation during
our third quarter of fiscal year 2007. The Titan operations have been included since the date of acquisition, thus the condensed consolidated results of operations for the three and six months ended February 28, 2007 include the Titan results
of operations for the entire period. However, the three and six months ended February 28, 2006 do not include any of the Titan results of operations.

Pro Forma Results of Operations

The following unaudited pro forma consolidated results of
operations for the six months ended February 28, 2007 and the three and six months ended February 28, 2006 are presented as if the Transwestern acquisition had been made on September 1, 2005. The operations of Transwestern have been
included in our statements of operations since acquisition on December 1, 2006. Thus, pro forma information for the three months ended February 28, 2007 is not required.



14



---

##### Table of Contents

|                                          |  |                                   |           |                                     |   |                                   |  |   |          
|----------------------------------------- |  | --------------------------------- | --------- | ----------------------------------- | - | --------------------------------- |  | - | ---------
|                                          |  | Six Months EndedFebruary 28, 2007 |           | Three Months EndedFebruary 28, 2006 |   | Six Months EndedFebruary 28, 2006
|Revenues                                  |  | $                                 | 3,509,817 |                                     | $ | 2,504,242                         |  | $ | 4,981,784
|Net income                                |  | $                                 | 399,052   |                                     | $ | 260,835                           |  | $ | 394,193  
|Limited Partners interest in net income  |  | $                                 | 284,846   |                                     | $ | 227,627                           |  | $ | 335,857  
|Basic earnings per Limited Partner Unit   |  | $                                 | 1.85      |                                     | $ | 1.26                              |  | $ | 2.01     
|Diluted earnings per Limited Partner Unit |  | $                                 | 1.84      |                                     | $ | 1.26                              |  | $ | 2.01     

The pro forma consolidated results of operations include adjustments to give effect to
depreciation of the amounts allocated to depreciable and amortizable assets, interest expense on acquisition debt, and certain other adjustments. The pro forma information is not necessarily indicative of the results of operations that would have
occurred had the transactions been made at the beginning of the periods presented or the future results of the combined operations.



|4. | CASH, CASH EQUIVALENTS AND SUPPLEMENTAL CASH FLOW INFORMATION:
|-- | --------------------------------------------------------------

Cash and cash equivalents include all cash on hand, demand deposits, and investments with original maturities of three months or less. We consider cash equivalents to include short-term, highly liquid investments that
are readily convertible to known amounts of cash and which are subject to an insignificant risk of change in value.

We place our cash
deposits and temporary cash investments with high credit quality financial institutions. At times, such balances may be in excess of the Federal Deposit Insurance Corporation (FDIC) insurance limit.

Net cash flows provided by operating activities is comprised as follows:



|                                                                           |  |                               |         |   |      |   |          |  
|-------------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ---- | - | -------- | -
|                                                                           |  | Six Months Ended February 28, |        
|                                                                           |  | 2007                          |         |   | 2006 |  
|Net income                                                                 |  | $                             | 382,146 |   |      | $ | 370,593  |  
|Reconciliation of net income to net cash provided by operating activities: |  |                               |         |   |      |   |          |  
|Depreciation and amortization                                              |  |                               | 79,169  |   |      |   | 55,927   |  
|Amortization of finance costs charged to interest                          |  |                               | 2,156   |   |      |   | 1,369    |  
|Provision for loss on accounts receivable                                  |  |                               | 851     |   |      |   | 473      |  
|Non-cash compensation on unit grants and other                             |  |                               | 6,071   |   |      |   | 5,827    |  
|Deferred income taxes                                                      |  |                               | (2,417  | ) |      |   | (861     | )
|(Gain) loss on disposal of assets                                          |  |                               | 1,285   |   |      |   | (534     | )
|Undistributed (earnings) losses of equity affiliates, net                  |  |                               | (4,373  | ) |      |   | 168      |  
|Minority interests                                                         |  |                               | 1,110   |   |      |   | 2,104    |  
|Changes in operating assets and liabilities:                               |  |                               |         |   |      |   |          |  
|Accounts receivable                                                        |  |                               | (23,461 | ) |      |   | 23,170   |  
|Accounts receivable from related companies                                 |  |                               | (370    | ) |      |   | 3,811    |  
|Inventories                                                                |  |                               | 193,388 |   |      |   | 64,218   |  
|Deposits paid to vendors                                                   |  |                               | 54,837  |   |      |   | 4,250    |  
|Exchanges receivable                                                       |  |                               | (8,700  | ) |      |   | 16,731   |  
|Prepaid expenses and other                                                 |  |                               | 16,412  |   |      |   | (5,912   | )
|Intangibles and other long-term assets                                     |  |                               | (951    | ) |      |   | 112      |  
|Regulatory assets                                                          |  |                               | (5,055  | ) |      |   |         |  
|Accounts payable                                                           |  |                               | (45,624 | ) |      |   | (144,105 | )
|Accounts payable to related companies                                      |  |                               | 1,497   |   |      |   | (707     | )
|Customer advances and deposits                                             |  |                               | (62,462 | ) |      |   | (113,592 | )
|Exchanges payable                                                          |  |                               | 7,274   |   |      |   | (6,241   | )
|Accrued and other current liabilities                                      |  |                               | (13,759 | ) |      |   | 8,563    |  
|Other long-term liabilities                                                |  |                               | 8,393   |   |      |   | (4,933   | )
|Income taxes payable                                                       |  |                               | (88     | ) |      |   | 21,527   |  
|Price risk management liabilities, net                                     |  |                               | 30,566  |   |      |   | 136,100  |  
|                                                                           |  |                               |         |   |      |   |          |  
|Net cash provided by operating activities                                  |  | $                             | 617,895 |   |      | $ | 438,058  |  
|                                                                           |  |                               |         |   |      |   |          |  



15



---

##### Table of Contents

Supplemental cash flow information is as follows:



|                                                                                                                              |  |                               |         |      |   |       
|----------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------- | ------- | ---- | - | ------
|                                                                                                                              |  | Six Months Ended February 28,
|                                                                                                                              |  | 2007                          |         | 2006
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                                                                             |  |                               |         |      |   |       
|Cash paid during the period for interest, net of $10,543 and $ 2,321 capitalized for February 28, 2007 and 2006,
respectively |  | $                             | 83,911  |      | $ | 10,654
|                                                                                                                              |  |                               |         |      |   |       
|Cash paid during the period for income taxes                                                                                  |  | $                             | 5,945   |      | $ | 3,007 
|                                                                                                                              |  |                               |         |      |   |       
|Transfer of investment in affiliate in purchase of Transwestern (Note 3)                                                      |  | $                             | 956,348 |      | $ |      
|                                                                                                                              |  |                               |         |      |   |       



|5. | ACCOUNTS RECEIVABLE:
|-- | --------------------

Our intrastate
midstream and transportation and storage operations deal with counterparties that are typically either investment grade or are otherwise secured with a letter of credit or other forms of security (corporate guaranty, prepayment, or master set off
agreement). Management reviews midstream and transportation and storage accounts receivable balances bi-weekly. Credit limits are assigned and monitored for all counterparties of the midstream and transportation and storage operations. Management
believes that the occurrence of bad debts in our intrastate midstream and transportation and storage segments was not significant for the three or six months ended February 28, 2007; therefore, an allowance for doubtful accounts for the
midstream and transportation and storage segments was not deemed necessary. Bad debt expense related to these receivables is recognized at the time an account is deemed uncollectible. There was no bad debt expense recognized for the three or six
months ended February 28, 2007 and 2006 in the midstream and intrastate transportation and storage segments.

Transwestern has a
concentration of customers in the electric and gas utility industries. This concentration of customers may impact Transwesterns overall exposure to credit risk, either positively or negatively, in that the customers may be similarly affected
by changes in economic or other conditions. From time to time, specifically identified customers having perceived credit risk are required to provide prepayments or other forms of collateral to Transwestern. Transwestern sought additional assurances
from customers due to credit concerns, and held aggregate prepayments of $598 at February 28, 2007, which are recorded in customer advances and deposits in the condensed consolidated balance sheets. Transwesterns management believes that
the portfolio of receivables, which includes regulated electric utilities, regulated local distribution companies and municipalities, is subject to minimal credit risk. Transwestern establishes an allowance for doubtful accounts on trade receivables
based on the expected ultimate recovery of these receivables. Transwestern considers many factors including historical customer collection experience, general and specific economic trends and known specific issues related to individual customers,
sectors and transactions that might impact collectibility. There was no bad debt expense recognized for the three months ended February 28, 2007 related to Transwestern.

HOLP and Titan grant credit to their customers for the purchase of propane and propane-related products. Included in accounts receivable are trade
accounts receivable arising from HOLPs retail and wholesale propane and Titans retail propane operations and receivables arising from liquids marketing activities. Accounts receivable for retail and wholesale propane operations are
recorded as amounts billed to customers less an allowance for doubtful accounts. The allowance for doubtful accounts for the retail and wholesale propane segments is based on managements assessment of the realizability of customer accounts,
based on the overall creditworthiness of our customers, and any specific disputes.

We enter into netting arrangements with counterparties
of derivative contracts to mitigate credit risk. Transactions are confirmed with the counterparty and the net amount is settled when due. Amounts outstanding under these netting arrangements are presented on a net basis in the condensed consolidated
balance sheets.

Accounts receivable consisted of the following:



|                                                             |  |                  |         |   |                |   |         |  
|------------------------------------------------------------ |  | ---------------- | ------- | - | -------------- | - | ------- | -
|                                                             |  | February 28,2007 |         |   | August 31,2006 |  
|Accounts receivablemidstream and transportation and storage |  | $                | 532,059 |   |                | $ | 570,569 |  
|Accounts receivablepropane                                  |  |                  | 190,027 |   |                |   | 108,976 |  
|Less  allowance for doubtful accounts                       |  |                  | (4,129  | ) |                |   | (4,000  | )
|                                                             |  |                  |         |   |                |   |         |  
|Total, net                                                   |  | $                | 717,957 |   |                | $ | 675,545 |  
|                                                             |  |                  |         |   |                |   |         |  



16



---

##### Table of Contents

The activity in the allowance for doubtful accounts for the retail and wholesale propane segments
consisted of the following for the six months ended February 28, 2007:



|                                                   |  |                   |       |  
|-------------------------------------------------- |  | ----------------- | ----- | -
|                                                   |  | February 28, 2007 |      
|Balance, beginning of period                       |  | $                 | 4,000 |  
|Provision for loss on accounts receivable          |  |                   | 851   |  
|Accounts receivable written off, net of recoveries |  |                   | (722  | )
|                                                   |  |                   |       |  
|Balance, end of period                             |  | $                 | 4,129 |  
|                                                   |  |                   |       |  



|6. | INVENTORIES:
|-- | ------------

Inventories consist
principally of natural gas held in storage which is valued at the lower of cost or market utilizing the weighted-average cost method. Propane inventories are also valued at the lower of cost or market utilizing the weighted-average cost of propane
delivered to the customer service locations, including storage fees and inbound freight costs. The cost of appliances, parts and fittings is determined by the first-in, first-out method.

Inventories consisted of the following:



|                                         |  |                  |         |                |   |        
|---------------------------------------- |  | ---------------- | ------- | -------------- | - | -------
|                                         |  | February 28,2007 |         | August 31,2006
|Natural gas, propane and other NGLs      |  | $                | 178,024 |                | $ | 371,430
|Appliances, parts and fittings and other |  |                  | 16,666  |                |   | 15,710 
|                                         |  |                  |         |                |   |        
|Total inventories                        |  | $                | 194,690 |                | $ | 387,140
|                                         |  |                  |         |                |   |        



|7. | PROPERTY, PLANT AND EQUIPMENT:
|-- | ------------------------------

Property,
plant and equipment is stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated economic or FERC mandated lives of the assets. Expenditures for maintenance and repairs that do not add
capacity or extend the useful life are expensed as incurred. Expenditures to refurbish assets that either extend the useful lives of the asset or prevent environmental contamination are capitalized and depreciated over the remaining useful life of
the asset. Additionally, we capitalize certain costs directly related to the installation of company-owned propane tanks and construction of assets including internal labor costs, interest and engineering costs. Upon disposition or retirement of
pipeline components or natural gas plant components, any gain or loss is recorded to accumulated depreciation. When entire pipeline systems, gas plants or other property and equipment are retired or sold, any gain or loss is included in our results
of operations.

We review long-lived assets for impairment at least annually and whenever events or changes in circumstances indicate that
the carrying amount of such assets may not be recoverable. If such a review should indicate that the carrying amount of long-lived assets is not recoverable, we reduce the carrying amount of such assets to fair value. No impairment of long-lived
assets was required during the periods presented.

Components and useful lives of property, plant and equipment were as follows:



|                                                       |  |                  |           |   |                |   |           |  
|------------------------------------------------------ |  | ---------------- | --------- | - | -------------- | - | --------- | -
|                                                       |  | February 28,2007 |           |   | August 31,2006 |  
|Land and improvements                                  |  | $                | 67,450    |   |                | $ | 63,220    |  
|Buildings and improvements (10 to 30 years)            |  |                  | 104,927   |   |                |   | 66,739    |  
|Pipelines and equipment (10 to 65 years)               |  |                  | 2,781,758 |   |                |   | 1,757,103 |  
|Natural gas storage (40 years)                         |  |                  | 91,282    |   |                |   | 91,177    |  
|Bulk storage, equipment and facilities (3 to 30 years) |  |                  | 455,272   |   |                |   | 108,834   |  
|Tanks and other equipment (5 to 30 years)              |  |                  | 504,726   |   |                |   | 472,944   |  
|Vehicles (5 to 10 years)                               |  |                  | 136,991   |   |                |   | 120,710   |  
|Right-of-way (20 to 65 years)                          |  |                  | 180,471   |   |                |   | 104,650   |  
|Furniture and fixtures (3 to 10 years)                 |  |                  | 19,414    |   |                |   | 16,283    |  
|Linepack                                               |  |                  | 38,994    |   |                |   | 24,821    |  
|Pad Gas                                                |  |                  | 55,482    |   |                |   | 57,327    |  
|Other (5 to 10 years)                                  |  |                  | 85,282    |   |                |   | 27,395    |  
|                                                       |  |                  |           |   |                |   |           |  
|                                                       |  |                  | 4,522,049 |   |                |   | 2,911,203 |  
|Less  Accumulated depreciation                        |  |                  | (316,009  | ) |                |   | (242,137  | )
|                                                       |  |                  |           |   |                |   |           |  
|                                                       |  |                  | 4,206,040 |   |                |   | 2,669,066 |  
|Plus  Construction work-in-process                    |  |                  | 891,456   |   |                |   | 644,583   |  
|                                                       |  |                  |           |   |                |   |           |  
|Property, plant and equipment, net                     |  | $                | 5,097,496 |   |                | $ | 3,313,649 |  
|                                                       |  |                  |           |   |                |   |           |  



17



---

##### Table of Contents

Capitalized interest is included for pipeline construction projects. Interest is capitalized based on the
current borrowing rate of our revolving credit facility. A total of $10,543 of interest was capitalized for pipeline construction projects during the six months ended February 28, 2007 (excluding AFUDC, see Note 2).

Depreciation expense for the periods is as follows:



|                                |        |      |   |                               |  |      |  |      |        |  |   |       
|------------------------------- | ------ | ---- | - | ----------------------------- |  | ---- |  | ---- | ------ |  | - | ------
|Three Months Ended February 28, |        |      |   | Six Months Ended February 28,
|2007                            |        | 2006 |   |                               |  | 2007 |  | 2006
|$                               | 41,278 |      | $ | 26,641                        |  |      |  | $    | 72,144 |  | $ | 51,205



|8. | GOODWILL:
|-- | ---------

Goodwill is associated with
acquisitions made for our midstream, intrastate transportation and storage, interstate transportation, and retail propane segments. Goodwill is tested for impairment annually at August 31, in accordance with Statement of Accounting Standards
No. 142, Goodwill and Other Intangible Assets,(SFAS 142). The changes in the carrying amount of goodwill for the six month period ended February 28, 2007 were as follows:



|                                |  |           |        |                                       |   |                           |  |               |         |  |       |         |   |  |   |         |  
|------------------------------- |  | --------- | ------ | ------------------------------------- | - | ------------------------- |  | ------------- | ------- |  | ----- | ------- | - |  | - | ------- | -
|                                |  | Midstream |        | Intrastate Transportation and
Storage |   | Interstate Transportation |  | RetailPropane |         |  | Total |        
|Balance, beginning of period    |  | $         | 13,409 |                                       | $ | 10,327                    |  | $             |        |  | $     | 580,673 |   |  | $ | 604,409 |  
|Purchase accounting adjustments |  |           |       |                                       |   |                          |  |               |        |  |       | 3,777   |   |  |   | 3,777   |  
|Goodwill acquired               |  |           |       |                                       |   |                          |  |               | 115,224 |  |       | 735     |   |  |   | 115,959 |  
|Sale of operations              |  |           |       |                                       |   |                          |  |               |        |  |       | (1,742  | ) |  |   | (1,742  | )
|                                |  |           |        |                                       |   |                           |  |               |         |  |       |         |   |  |   |         |  
|Balance, end of period          |  | $         | 13,409 |                                       | $ | 10,327                    |  | $             | 115,224 |  | $     | 583,443 |   |  | $ | 722,403 |  
|                                |  |           |        |                                       |   |                           |  |               |         |  |       |         |   |  |   |         |  

The purchase price allocations for the Transwestern and other fiscal 2007 acquisitions (see Note
3) and our Titan acquisition in fiscal 2006 are preliminary. The final assessment of value and allocations for the fiscal 2007 acquisitions are expected to be completed by the first quarter of fiscal year 2008. We expect to complete the Titan
purchase price allocation in our third quarter of fiscal 2007. There is no guarantee that the amounts allocated to goodwill will not change.



18



---

##### Table of Contents

|9. | INTANGIBLES AND OTHER ASSETS:
|-- | -----------------------------

Intangibles
and other long-term assets are stated at cost net of amortization computed on the straight-line method. We eliminate from our balance sheet the gross carrying amount and the related accumulated amortization for any fully amortized intangibles in the
year they are fully amortized. Components and useful lives of intangibles and other long-term assets were as follows:



|                                       |  |                      |         |                         |                 |         |                      |  |                         |         |  |   |         |  
|-------------------------------------- |  | -------------------- | ------- | ----------------------- | --------------- | ------- | -------------------- |  | ----------------------- | ------- |  | - | ------- | -
|                                       |  | February 28, 2007    |         |                         | August 31, 2006 |        
|                                       |  | Gross CarryingAmount |         | AccumulatedAmortization |                 |         | Gross CarryingAmount |  | AccumulatedAmortization |        
|Amortizable intangible assets:         |  |                      |         |                         |                 |         |                      |  |                         |         |  |   |         |  
|Noncompete agreements (5 to 15 years)  |  | $                    | 31,609  |                         | $               | (15,255 | )                    |  | $                       | 31,593  |  | $ | (13,012 | )
|Customer lists (3 to 15 years)         |  |                      | 129,161 |                         |                 | (16,206 | )                    |  |                         | 87,480  |  |   | (11,640 | )
|Contract rights (6 to 15 years)        |  |                      | 23,015  |                         |                 | (226    | )                    |  |                         |        |  |   |        |  
|Financing costs (3 to 15 years)        |  |                      | 40,302  |                         |                 | (6,372  | )                    |  |                         | 20,128  |  |   | (4,441  | )
|Consulting agreements (2 to 7 years)   |  |                      |        |                         |                 |        |                      |  |                         | 132     |  |   | (122    | )
|Other (10 years)                       |  |                      | 2,677   |                         |                 | (745    | )                    |  |                         | 2,677   |  |   | (422    | )
|                                       |  |                      |         |                         |                 |         |                      |  |                         |         |  |   |         |  
|Total amortizable intangible assets    |  |                      | 226,764 |                         |                 | (38,804 | )                    |  |                         | 142,010 |  |   | (29,637 | )
|Non-amortizableTrademarks             |  |                      | 64,642  |                         |                 |        |                      |  |                         | 64,842  |  |   |        |  
|                                       |  |                      |         |                         |                 |         |                      |  |                         |         |  |   |         |  
|Total intangible assets                |  |                      | 291,406 |                         |                 | (38,804 | )                    |  |                         | 206,852 |  |   | (29,637 | )
|Other long-term assets:                |  |                      |         |                         |                 |         |                      |  |                         |         |  |   |         |  
|Regulatory assets                      |  |                      | 61,650  |                         |                 |        |                      |  |                         |        |  |   |        |  
|Investment in affiliates               |  |                      | 12,651  |                         |                 |        |                      |  |                         | 41,344  |  |   |        |  
|Long-term price risk management assets |  |                      | 1,726   |                         |                 |        |                      |  |                         | 2,192   |  |   |        |  
|Other                                  |  |                      | 30,831  |                         |                 |        |                      |  |                         | 14,400  |  |   |        |  
|                                       |  |                      |         |                         |                 |         |                      |  |                         |         |  |   |         |  
|Total intangibles and other assets     |  | $                    | 398,264 |                         | $               | (38,804 | )                    |  | $                       | 264,788 |  | $ | (29,637 | )
|                                       |  |                      |         |                         |                 |         |                      |  |                         |         |  |   |         |  

Prior to February 28, 2007, the Partnership owned a 50% ownership interest in Mid-Texas
Pipeline Company (Mid-Texas), a Texas general partnership, which owns approximately 139 miles of transportation pipeline that connects various receipt points in south Texas to delivery points at the Katy hub. Effective
February 28, 2007 Mid-Texas was dissolved and each partner was assigned its 50% undivided interest in the pipeline. As a result of the dissolution and now owning an undivided interest, we control the marketing and bear the risk of
ownership. As a result, we ceased the use of equity accounting at February 28, 2007 and will apply proportionate consolidation prospectively for our interest in the Mid-Texas pipeline. This represents a non-cash transaction.

Aggregate amortization expense of intangible assets is as follows:



|                                          |  |                                 |       |                               |   |       |  |      |       |  |   |      
|----------------------------------------- |  | ------------------------------- | ----- | ----------------------------- | - | ----- |  | ---- | ----- |  | - | -----
|                                          |  | Three Months Ended February 28, |       | Six Months Ended February 28,
|                                          |  | 2007                            |       | 2006                          |   | 2007  |  | 2006
|Reported in depreciation and amortization |  | $                               | 4,082 |                               | $ | 2,373 |  | $    | 7,025 |  | $ | 4,722
|                                          |  |                                 |       |                               |   |       |  |      |       |  |   |      
|Reported in interest expense              |  | $                               | 1,317 |                               | $ | 692   |  | $    | 2,156 |  | $ | 1,369
|                                          |  |                                 |       |                               |   |       |  |      |       |  |   |      

The estimated aggregate amortization expense for the next five fiscal years is $16,011 for the
remainder of fiscal 2007; $24,237 for 2008; $23,171 for 2009; $21,176 for 2010, and $18,447 for 2011.

We review amortizable intangible
assets for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable in accordance with Statement of Accounting Standards No. 144, Accounting for the Impairment or Disposal
of Long-Lived Assets (SFAS 144). If such a review should indicate that the carrying amount of amortizable intangible assets is not recoverable, we reduce the carrying amount of such assets to fair value. We review non-amortizable
intangible assets for impairment annually at August 31, or more frequently if circumstances dictate, in accordance with SFAS 144. No impairment of intangible assets was required for the three and six month periods ended February 28, 2007
and 2006.



19



---

##### Table of Contents

|10. | ACCRUED AND OTHER CURRENT LIABILITIES:
|--- | --------------------------------------

Accrued and other current liabilities consist of the following:



|                                            |  |                  |         |                |   |        
|------------------------------------------- |  | ---------------- | ------- | -------------- | - | -------
|                                            |  | February 28,2007 |         | August 31,2006
|Capital expenditures                        |  | $                | 53,068  |                | $ | 38,002 
|Employee wages and benefits                 |  |                  | 43,549  |                |   | 40,236 
|Operating expenses                          |  |                  | 12,013  |                |   | 16,839 
|Interest payable                            |  |                  | 23,229  |                |   | 13,956 
|Other accrued expenses                      |  |                  | 97,914  |                |   | 93,263 
|                                            |  |                  |         |                |   |        
|Total accrued and other current liabilities |  | $                | 229,773 |                | $ | 202,296
|                                            |  |                  |         |                |   |        



|11. | INCOME TAXES:
|--- | -------------

As a limited partnership, we
are generally not subject to income tax. We are, however, subject to a statutory requirement that our non-qualifying income (including income such as derivative gains from trading activities, service income, tank rentals and others) cannot exceed
10% of our total gross income, determined on a calendar year basis under the applicable income tax provisions. If the amount of our non-qualifying income exceeds this statutory limit, we would be taxed as a corporation. Accordingly, certain
activities that generate non-qualified income are conducted through taxable corporate subsidiaries (C corporations). These C corporations are subject to federal and state income tax and pay the income taxes related to the results of
their operations. For the three and six month periods ended February 28, 2007 and 2006, our non-qualifying income did not, or was not expected to, exceed the statutory limit.

Those subsidiaries which are taxable corporations follow the asset and liability method of accounting for income taxes in accordance with Statement of
Financial Accounting Standards No. 109,Accounting for Income Taxes (SFAS 109). Under SFAS 109, deferred income taxes are recorded based upon differences between the financial reporting and tax bases of assets and liabilities
and are measured using the enacted tax rates and laws that will be in effect when the underlying assets are received and liabilities settled.

On May 18, 2006, the State of Texas enacted House Bill 3 which replaced the existing state franchise tax with a margin tax. In general, legal entities that conduct business in Texas are subject to the Texas margin tax,
including previously non-taxable entities such as limited partnerships and limited liability partnerships. The tax is assessed on Texas sourced taxable margin which is defined as the lesser of (i) 70% of total revenue or (ii) total revenue
less (a) cost of goods sold or (b) compensation and benefits. Although the bill states that the margin tax is not an income tax, it has the characteristics of an income tax since it is determined by applying a tax rate to a base that
considers both revenues and expenses. Therefore, we have accounted for Texas margin tax as income tax expense in the period subsequent to the laws effective date of January 1, 2007. For the three and six months ended February 28,
2007, we recognized current state income tax expense related to the Texas margin tax of $1,854. There was no comparable state tax expense for the periods ended February 28, 2006.

The components of our federal and state income tax provision (benefit) are summarized as follows:



|                   |  |                                 |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|------------------ |  | ------------------------------- | ------ | - | ----------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                   |  | Three Months Ended February 28, |        |   | Six Months Ended February 28, |  
|                   |  | 2007                            |        |   | 2006                          |   |        | 2007 |  |   | 2006   |  
|Current provision: |  |                                 |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|Federal            |  | $                               | 3,336  |   |                               | $ | 12,853 |      |  | $ | 6,487  |   |  | $ | 28,117 |  
|State              |  |                                 | 2,487  |   |                               |   | 950    |      |  |   | 2,826  |   |  |   | 1,288  |  
|                   |  |                                 |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|                   |  |                                 | 5,823  |   |                               |   | 13,803 |      |  |   | 9,313  |   |  |   | 29,405 |  
|                   |  |                                 |        |  
|Deferred benefit:  |  |                                 |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|Federal            |  |                                 | (2,247 | ) |                               |   | (9,288 | )    |  |   | (2,178 | ) |  |   | (2,625 | )
|State              |  |                                 | (276   | ) |                               |   | (501   | )    |  |   | (239   | ) |  |   | (355   | )
|                   |  |                                 |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|                   |  |                                 | (2,523 | ) |                               |   | (9,789 | )    |  |   | (2,417 | ) |  |   | (2,980 | )
|                   |  |                                 |        |   |                               |   |        |      |  |   |        |   |  |   |        |  
|Total              |  | $                               | 3,300  |   |                               | $ | 4,014  |      |  | $ | 6,896  |   |  | $ | 26,425 |  
|                   |  |                                 |        |   |                               |   |        |      |  |   |        |   |  |   |        |  



20



---

##### Table of Contents

The difference between the statutory rate and the effective rate is summarized as follows:



|                                                     |  |                                |    |  |                              |    |  |       |    |  |       |   
|---------------------------------------------------- |  | ------------------------------ | -- |  | ---------------------------- | -- |  | ----- | -- |  | ----- | --
|                                                     |  | Three Months EndedFebruary 28, |    |  | Six Months EndedFebruary 28, |   
|                                                     |  | 2007                           |    |  | 2006                         |    |  | 2007  |    |  | 2006  |   
|Federal statutory tax rate                           |  | 35.0                           | %  |  | 35.0                         | %  |  | 35.0  | %  |  | 35.0  | % 
|State income tax rate net of federal benefit         |  | 0.7                            | %  |  | 3.4                          | %  |  | 0.7   | %  |  | 3.4   | % 
|Earnings not subject to tax at the Partnership level |  | (34.7                          | )% |  | (36.8                        | )% |  | (33.9 | )% |  | (31.8 | )%
|                                                     |  |                                |    |  |                              |    |  |       |    |  |       |   
|Effective tax rate                                   |  | 1.0                            | %  |  | 1.6                          | %  |  | 1.8   | %  |  | 6.6   | % 
|                                                     |  |                                |    |  |                              |    |  |       |    |  |       |   



|12. | INCOME PER LIMITED PARTNER UNIT:
|--- | --------------------------------

Our net
income for partners capital and income statement presentation purposes is allocated to the General Partner and Limited Partners in accordance with their respective partnership percentages, after giving effect to priority income allocations for
incentive distributions, if any, to our General Partner, the holder of the Incentive Distribution Rights pursuant to the Partnership Agreement, which are declared and paid following the close of each quarter. Basic net income per limited partner
unit, however, is computed in accordance with EITF Issue No. 03-6,Participating Securities and the Two-Class Method Under FASB Statement No. 128 (EITF 03-6), by dividing limited partners interest in net income by
the weighted average number of Common and Class G Units outstanding. In periods when our aggregate net income exceeds the aggregate distributions, EITF 03-6 requires us to present earnings per unit as if all of the earnings for the periods were
distributed (see table below) and requires a separate computation for each quarter and year-to-date. For such periods, an increased amount of net income is allocated to the General Partner for the additional pro forma priority income attributable to
the application of EITF 03-6. The General Partner is entitled to receive incentive distributions if the amount we distribute to our limited partners with respect to any quarter exceeds levels specified in the Partnership Agreement. Diluted net
income per limited partner unit is computed by dividing net income available to limited partners, after considering the General Partners interest, by the weighted average number of Common and Class G Units outstanding and of the effect of
non-vested restricted units (Unit Grants) granted under the 2004 Unit Plan and predecessor plan computed using the treasury stock method.

A reconciliation of net income and weighted average units used in computing basic and diluted earnings per unit is as follows:



|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|------------------------------------------------------------------------------- |  | ------------------------------- | ----------- | - | ----------------------------- | - | ----------- | ---- |  | - | ----------- | - |  | - | ----------- | -
|                                                                                |  | Three Months Ended February 28, |             |   | Six Months Ended February 28, |  
|                                                                                |  | 2007                            |             |   | 2006                          |   |             | 2007 |  |   | 2006        |  
|Net income                                                                      |  | $                               | 311,114     |   |                               | $ | 250,785     |      |  | $ | 382,146     |   |  | $ | 370,593     |  
|Adjustments:                                                                    |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|General Partners equity ownership                                              |  |                                 | (6,222      | ) |                               |   | (5,016      | )    |  |   | (7,643      | ) |  |   | (7,412      | )
|General Partners incentive distributions                                       |  |                                 | (54,345     | ) |                               |   | (22,679     | )    |  |   | (106,225    | ) |  |   | (40,767     | )
|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Limited Partners interest in net income for statement of operations reporting  |  |                                 | 250,547     |   |                               |   | 223,090     |      |  |   | 268,278     |   |  |   | 322,414     |  
|Additional earnings allocation to General Partner                               |  |                                 | (68,354     | ) |                               |   | (75,907     | )    |  |   | (23,934     | ) |  |   | (94,206     | )
|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Net income available to limited partners for income per unit computations       |  | $                               | 182,193     |   |                               | $ | 147,183     |      |  | $ | 244,344     |   |  | $ | 228,208     |  
|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Weighted average limited partner units  basic                                  |  |                                 | 136,977,139 |   |                               |   | 107,815,792 |      |  |   | 128,184,154 |   |  |   | 107,352,608 |  
|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Basic net income per limited partner unit                                       |  | $                               | 1.33        |   |                               | $ | 1.37        |      |  | $ | 1.91        |   |  | $ | 2.13        |  
|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Weighted average limited partner units                                          |  |                                 | 136,977,139 |   |                               |   | 107,815,792 |      |  |   | 128,184,154 |   |  |   | 107,352,608 |  
|Dilutive effect of Unit Grants                                                  |  |                                 | 320,567     |   |                               |   | 201,268     |      |  |   | 308,766     |   |  |   | 199,104     |  
|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Weighted average limited partner units, assuming dilutive effect of Unit Grants |  |                                 | 137,297,706 |   |                               |   | 108,017,060 |      |  |   | 128,492,920 |   |  |   | 107,551,712 |  
|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  
|Diluted net income per limited partner unit                                     |  | $                               | 1.33        |   |                               | $ | 1.36        |      |  | $ | 1.90        |   |  | $ | 2.12        |  
|                                                                                |  |                                 |             |   |                               |   |             |      |  |   |             |   |  |   |             |  



21



---

##### Table of Contents

|13. | DEBT OBLIGATIONS:
|--- | -----------------

Long-term debt we assumed
in connection with the Transwestern acquisition on December 1, 2006 was as follows:



|                                  |  |   |         |  
|--------------------------------- |  | - | ------- | -
|5.39% Notes due November 17, 2014 |  | $ | 270,000 |  
|5.54% Notes due November 17, 2016 |  |   | 250,000 |  
|                                  |  |   |         |  
|Total long-term debt outstanding  |  |   | 520,000 |  
|                                  | 
|Unamortized debt discount         |  |   | (628    | )
|                                  |  |   |         |  
|Total long-term debt assumed      |  | $ | 519,372 |  
|                                  |  |   |         |  

No principal payments are required under any of the debt agreements prior to their respective
maturity dates. However, in connection with our acquisition of Transwestern, due to a change in control provision in Transwesterns debt agreements, Transwestern was required to pre-pay approximately $307,000 of long-term debt, of which
$292,000 was paid in February 2007 and $15,000 was paid in March 2007. These payments were financed with borrowings under ETPs Revolving Credit Facility.

Transwesterns credit agreements contain certain restrictions that, among other things, limit the incurrence of additional debt, the sale of assets and the payment of dividends and require certain debt to
capitalization ratios.

On October 23, 2006, ETP issued a total of $800,000 aggregate principal amount of Senior Notes comprised of
$400,000 of 6.125% Senior Notes due 2017 (the 2017 Notes) and $400,000 of 6.625% Senior Notes due 2036 (the 2036 Notes and together with the 2017 Notes, the Notes). The Partnership used the proceeds of
approximately $791,000 (net of bond discounts of $2,612 and financing costs of $6,050) from the issuance of the Notes to repay borrowings and accrued interest outstanding under the ETP Revolving Credit Facility, to pay expenses associated with the
offering and for general partnership purposes. Interest on the notes is due semiannually. The Partnership may redeem some or all of the Notes at any time, or from time to time, pursuant to the terms of the Indenture. All of the Partnerships
obligations under the Notes are fully and unconditionally guaranteed by ETC OLP and Titan and substantially all of their present and future wholly-owned subsidiaries. These notes have been registered under the Securities Act pursuant to our S-3
Registration Statement which provides for the sale of a combination of units and debt totaling $1,500,000.

We have a $1,500,000 Amended
and Restated Revolving Credit Facility (the ETP Revolving Credit Facility) available through June 29, 2011. Amounts borrowed under the ETP Revolving Credit Facility bear interest at a rate based on either a Eurodollar rate or a
prime rate. There is also a Swingline loan option with a maximum borrowing of $75,000 at a daily rate based on LIBOR. The commitment fee payable on the unused portion of the facility varies based on our credit rating with a maximum fee of 0.175%. As
of February 28, 2007, there was a balance of $783,755 in revolving credit loans (including $63,455 in Swingline loans) and $57,306 in letters of credit. The weighted average interest rate on the total amount outstanding at February 28,
2007, was 5.979%. The total amount available under the ETP Revolving Credit Facility as of February 28, 2007, which is reduced by any amounts outstanding under the Swingline loan and letters of credit, was $658,939. The ETP Revolving Credit
Facility is fully and unconditionally guaranteed by ETC OLP and Titan and all of their direct and indirect wholly-owned subsidiaries. The ETP Revolving Credit Facility is unsecured and has equal rights to holders of our other current and future
unsecured debt.

A $75,000 Senior Revolving Facility (the HOLP Facility) is available to HOLP through June 30, 2011. The
HOLP Facility has a swingline loan option with a maximum borrowing of $10,000 at a prime rate. Amounts borrowed under the HOLP Facility bear interest at a rate based on either a Eurodollar rate or a prime rate. The commitment fee payable on the
unused portion of the facility varies based on the Leverage Ratio, as defined in the HOLP Facility credit agreement, with a maximum fee of 0.50%. The agreement includes provisions that may require contingent prepayments in the event of dispositions,
loss of assets, merger or change of control. All receivables, contracts, equipment, inventory, general intangibles, cash concentration accounts of HOLP, and the capital stock of HOLPs subsidiaries secure the HOLP Facility. As of
February 28, 2007, there was no balance outstanding on the revolving credit loans. A Letter of Credit issuance is available to HOLP for up to 30 days prior to the maturity date of the HOLP Facility. There were outstanding Letters of Credit of
$1,002 at February 28, 2007. The sum of the loans made under the HOLP Facility plus the Letter of Credit Exposure and the aggregate amount of all swingline loans cannot exceed the $75,000 maximum amount of the HOLP Facility. The amount
available at February 28, 2007 was $73,998.



22



---

##### Table of Contents

We were in compliance with all of the covenants of our consolidated debt agreements at February 28,
2007 and August 31, 2006.



|14. | PARTNERS CAPITAL AND UNIT-BASED COMPENSATION PLANS:
|--- | ----------------------------------------------------

Limited Partner Units

Limited Partner interests are represented by Common, Class E and Class G Units
that entitle the holders thereof to the rights and privileges specified in the Partnership Agreement, as amended. As of February 28, 2007, we had limited partner interests represented by 110,890,596 Common Units and 26,086,957 Class G Units
issued and outstanding, an aggregate 98% Limited Partner interest. There are also 8,853,832 Class E Units outstanding that are reported as treasury units, which units are entitled to receive distributions in accordance with their terms.

Common Units

The
change in Common Units during the six month period ended February 28, 2007 is as follows:



|                                                                            |  |            
|--------------------------------------------------------------------------- |  | -----------
|Balance, beginning of period                                                |  | 110,726,999
|Issuance of restricted Common Units under our unit-based compensation plans |  | 163,597    
|                                                                            |  |            
|Balance, end of period                                                      |  | 110,890,596
|                                                                            |  |            

Of the total restricted Common Units issued during the period, 154,239 were employee awards under
our 2004 Unit Plan (discussed below), 7,025 were Director Awards under our 2004 Unit Plan, and 2,333 were Director Awards under our Restricted Unit Plan which vested on September 1, 2006. As of February 28, 2007, there are 1,333
unvested awards remaining under the Restricted Unit Plan (which was terminated in June 2004). No additional grants have been, or will be, made under the Restricted Unit Plan.

Class G Units

The change in Class G
Units during the six month period ended February 28, 2007 is as follows:



|                                                        |  |           
|------------------------------------------------------- |  | ----------
|Balance, beginning of period                            |  |          
|Issuance of Class G Units to Energy Transfer Equity, LP |  | 26,086,957
|                                                        |  |           
|Balance, end of period                                  |  | 26,086,957
|                                                        |  |           

On November 1, 2006, we issued 26,086,957 Class G Units to Energy Transfer Equity, LP
(ETE) for aggregate proceeds of $1,200,000 in order to fund a portion of the Transwestern Acquisition and to repay indebtedness we incurred in connection with the Titan acquisition. The Class G Units, a newly created class of our limited
partner interests, were issued to ETE at a price of $46.00 per unit, based upon a market discount from the closing price of our Common Units on October 31, 2006 of $48.94. The terms of the Class G Units provide that they may be converted to
Common Units upon approval of a majority of the votes cast by the holders of our Common Units provided that the total votes cast by such holders represent a majority of the Common Units entitled to vote. Prior to conversion of the Class G Units, the
Class G Units will share in Partnership distributions and are entitled to all items of Partnership income, gain, loss, deduction and credit as if the Class G Units were Subordinated Units. Upon receiving the requisite approval by our Common
Unitholders under a proposal to convert the Class G Units to Common Units, all Class G Units will convert to Common Units on a one-for-one basis. The Class G Units were issued to ETE pursuant to a customary agreement, and registration rights have
been granted to ETE.

The Partnership will hold a meeting of its unitholders on May 1, 2007 to seek unitholder approval of the
conversion of Class G Units to Common Units (see Note 20).



23



---

##### Table of Contents

Quarterly Distributions of Available Cash

On October 16, 2006, we paid a quarterly distribution related to the fourth quarter of our fiscal year 2006 of $0.75 per Common Unit, or $3.00 per
unit annually, to Unitholders of record at the close of business on October 5, 2006.

On January 15, 2007, we paid a quarterly
distribution related to the first quarter of our fiscal year 2007 of $0.7688 per Limited Partner Unit, or $3.075 per Limited Partner Unit annually, to Unitholders of record at the close of business on January 4, 2007.

On March 26, 2007, we declared a per unit cash distribution of $0.7875, or $3.15 per Limited Partner Unit annually (a $0.0188 increase per Limited
Partner Unit) for the quarter ended February 28, 2007, which will be paid on April 13, 2007 to Unitholders of record at the close of business on April 6, 2007.

On October 16, 2006, we paid a quarterly distribution of $42,609 in the aggregate in respect of our General Partners 2% general partner
interest and its incentive distribution rights. On January 15, 2007, we paid a quarterly distribution of $55,151 in the aggregate in respect of our General Partners 2% general partner interest and its incentive distribution rights. Our
General Partners incentive distributions rights entitle it to receive incentive distributions to the extent that quarterly distributions to our Unitholders exceed $0.275 per unit (which amount represents $1.10 per unit on an annualized basis).
These incentive distributions entitle our General Partner to increasing percentages of our cash distributions based upon exceeding incentive distribution thresholds specified in our Partnership Agreement, which incentive distribution rights entitle
our General Partner to receive 50% of our cash distributions in excess of $0.4125 per unit. At current distribution levels, our General Partner is entitled to receive cash distributions at the highest incentive distribution level of 50% with respect
to our distributions in excess of $0.4125 per unit.

The total amount of distributions declared (all from Available Cash from Operating
Surplus) related to the six months ended February 28, 2007 was as follows:



|                              |  |   |        
|----------------------------- |  | - | -------
|Limited Partners -            |  |   |        
|Common Units                  |  | $ | 172,573
|Class E Units                 |  |   | 6,242  
|Class G Units                 |  |   | 40,598 
|                              | 
|General Partners -            |  |   |        
|2% Ownership                  |  |   | 6,646  
|Incentive Distribution Rights |  |   | 106,225
|                              |  |   |        
|                              |  | $ | 332,284
|                              |  |   |        

Unit Based Compensation Plans

We follow the provisions of Statement of Financial Accounting Standards No. 123 (revised 2004) Accounting for Stock-based Compensation
(SFAS 123R) for our unit-based compensation plans. Adoption of SFAS 123R during fiscal 2006 did not have a material effect on our net income. As provided in SFAS 123R, the Partnership values the unit awards based on the per unit
grant-date market value reduced by the present value of the distributions expected to be paid on the units during the requisite service period to which the award recipients are not entitled. The present value of expected service period distributions
is computed based on the risk-free interest rate, the expected life of the unit grants and the expected unit distributions.

We recognized
compensation expense of $2,908 and $5,380 for the three months ended February 28, 2007 and 2006, respectively, and $6,071 and $5,827 for the six months ended February 28, 2007 and 2006, respectively, related to unit-based compensation
plans, as discussed below.

2004 Unit Plan

Employee Grants.

The Compensation Committee, in its discretion, may from time to time grant awards
to any employee, upon such terms and conditions as it may determine appropriate and in accordance with specific general guidelines as defined by the Plan. All outstanding awards shall fully vest into units upon any Change in Control as defined by
the Plan, or upon such terms as the Compensation Committee may require at the time the award is granted.



24



---

##### Table of Contents

Employee grants awarded under the 2004 Unit Plan will vest over a three-year period based upon the
achievement of certain performance criteria. The expected life of each grant is assumed to be the minimum vesting period under certain performance criteria of each grant. Vesting occurs based upon the total return to our Unitholders as compared to a
group of publicly traded partnership peer companies. One third of the awards will vest and convert to Common Units annually based on achievement of the performance criteria. Management deems it probable that all units will vest; thus, compensation
expense was recorded. The issuance of Common Units pursuant to the 2004 Unit Plan is intended to serve as a means of incentive compensation, therefore, no consideration will be payable by the plan participants upon vesting and issuance of the Common
Units.

We assumed a weighted average risk-free interest rate of 4.42% for the three and six months ended February 28, 2007 in
estimating the present value of the future cash flows of the distributions during the vesting period on the measurement date of each employee grant. For the employee awards outstanding as of the period ended February 28, 2007, the grant-date
average per unit cash distributions were estimated to be $5.15. Upon vesting, ETP Common Units are issued.

The following table shows the
activity of the employee grants during the six months ended February 28, 2007:



|                                        |  |                 |   |  |                                      |      
|--------------------------------------- |  | --------------- | - |  | ------------------------------------ | -----
|                                        |  | Number of Units |   |  | Weighted Average Fair Value Per Unit
|Unvested awards as of August 31, 2006   |  | 357,750         |   |  | $                                    | 24.96
|                                        |  |                
|Awards granted                          |  | 399,500         |   |  |                                      | 43.36
|Awards vested                           |  | (154,239        | ) |  |                                      | 23.78
|Awards forfeited                        |  | (61,472         | ) |  |                                      | 33.38
|                                        |  |                 |   |  |                                      |      
|Unvested awards as of February 28, 2007 |  | 541,539         |   |  | $                                    | 38.02
|                                        |  |                 |   |  |                                      |      

The total expected compensation expense to be recognized related to the unvested employee awards
as of February 28, 2007 is $5,960 for the remainder of fiscal year 2007, $4,885 for fiscal year 2008, and $1,671 for fiscal year 2009.

Director Grants

Each director who is not also (i) a shareholder or a direct or indirect employee of any parent, or
(ii) a direct or indirect employee of ETP LLC, the Partnership, or a subsidiary (Director Participant), who is elected or appointed to the Board for the first time shall automatically receive, on the date of his or her election or
appointment, an award of up to 2,000 ETP Common Units (the Initial Directors Grant). Each September 1 that this Plan is in effect, each Director Participant who is in office on such September 1, shall automatically
receive an award of Units equal to $25 (as of October 2006, see below) divided by the fair market value of a Common Unit on such date (Annual Directors Grant). Each grant of an award to a Director Participant will vest at the rate
of one third per year, beginning on the first anniversary date of the Award; provided however, notwithstanding the foregoing, (i) all awards to a Director Participant shall become fully vested upon a Change in Control, as defined by the Plan,
unless voluntarily waived by such Director Participant, and (ii) all awards which have not yet vested on the date a Director Participant ceases to be a director shall vest on such terms as may be determined by the Compensation Committee.

We assumed a weighted average risk-free interest rate of 3.80% for the three and six months ended February 28, 2007 in estimating the
present value of the future cash flows of the distributions during the vesting period on the measurement date of each Director Grant. For the Director Awards granted during the three and six months ended February 28, 2007, the grant-date
average per unit cash distributions were estimated to be $4.95.

The following table shows the activity of the Director Grants during the
six months ended February 28, 2007:



|                                        |  |                 |   |  |                                     |      
|--------------------------------------- |  | --------------- | - |  | ----------------------------------- | -----
|                                        |  | Number of Units |   |  | WeightedAverage Fair Value Per
Unit
|Unvested awards as of August 31, 2006   |  | 15,951          |   |  | $                                   | 22.54
|                                        |  |                
|Awards vested                           |  | (7,025          | ) |  |                                     | 22.45
|Awards granted                          |  | 3,240           |   |  |                                     | 41.47
|                                        |  |                 |   |  |                                     |      
|Unvested awards as of February 28, 2007 |  | 12,166          |   |  | $                                   | 27.63
|                                        |  |                 |   |  |                                     |      



25



---

##### Table of Contents

The total expected compensation expense to be recognized related to the unvested Director Awards as of
February 28, 2007 is expected to be $89 for the remainder of fiscal year 2007, $60 for fiscal year 2008, and $14 for fiscal year 2009.

On October 17, 2006, the Compensation Committee recommended, following its receipt and review of an independent third-party compensation study, and the Board of Directors approved, an amendment to the 2004 Unit Plan to provide that
Annual Directors Grants shall be equal to $25 divided by the fair market value of Common Units on that date. All other Annual Directors Grants shall be measured at September 1 of each year.

Long-Term Incentive Grants

The
Compensation Committee may, from time to time, grant awards under the Plan to any executive officer or any employee it designates as a participant in accordance with general guidelines under the Plan. As of February 28, 2007, there have been no
Long-Term Incentive Grants made under the Plan.

Related Party Awards

Through February 28, 2007, a partnership controlled by a Director of our General Partner awarded to a new officer of ETP certain rights related to
units of ETE previously issued by ETE to such Director. These rights include the economic benefits of ownership of these units based on a 5-year vesting schedule whereby the employee will vest in the units at a rate of 20% per year. None of the
costs related to such awards are paid by ETP or ETE. Based on GAAP covering related party transactions and unit-based compensation arrangements, we are recognizing non-cash compensation expense over the vesting period based on the grant date per
unit market value of the ETE units awarded the employees assuming no forfeitures. Awards granted for the six months ended February 28, 2007 result in a total non-cash compensation expense of approximately $8,800 to be recognized over the
related vesting period. For the three and six month periods ended February 28, 2007, we recognized non-cash compensation expense of $354 as a result of these awards. As these units were outstanding prior to these awards, the awards do not
represent an increase in the number of outstanding units of either ETP or ETE and are not dilutive to cash distributions per unit with respect to either ETP or ETE. We expect to recognize non-cash compensation expense as follows in future periods
related to these awards:



|                         |  |   |      
|------------------------ |  | - | -----
|Remainder of fiscal 2007 |  | $ | 2,124
|Fiscal 2008              |  |   | 2,969
|Fiscal 2009              |  |   | 1,717
|Fiscal 2010              |  |   | 1,009
|Fiscal 2011              |  |   | 508  
|Fiscal 2012              |  |   | 119  



|15. | REGULATORY MATTERS, COMMITMENTS, CONTINGENCIES, AND ENVIRONMENTAL LIABILITIES:
|--- | ------------------------------------------------------------------------------

Regulatory Matters

On
September 29, 2006, Transwestern filed revised tariff sheets under section 4(e) of the Natural Gas Act (NGA) proposing a general rate increase to be effective on November 1, 2006. On October 31, 2006, in



26



---

##### Table of Contents

Docket No. RP06-614 the FERC issued its Order Accepting and Suspending Tariff Sheets Subject to Refund and Establishing a Hearing and Technical Conference
(Commissions October 31, 2006 Order). In this Order the Commission accepted and suspended the revised tariff sheets for the maximum five-month statutory period to be effective April 1, 2007, subject to refund, and subject to the
outcome of a hearing established by this order. Transwestern and the active parties in this proceeding engaged in settlement negotiations to resolve all issues set for hearing by the Commissions October 31, 2006 Order. On March 9,
2007, Transwestern filed with the FERC its Stipulation and Agreement of Settlement (Stipulation and Agreement) which, if approved by the commission, will settle these matters. The Stipulation provides for (i) revised base tariff rates,
(ii) the amortization of certain costs, including the Enron Cash Balance Plan, regulatory commission expense, post retirement benefits, the accumulated reserve adjustment regulatory asset, deferred income taxes, and certain non-PCB
environmental costs, and (iii) a depreciation rate of 1.20 percent for all transmission plant facilities.

On August 1, 2002, the
FERC issued an Order to Respond (August 1 Order) to Transwestern. The order required Transwestern, within 30 days of the date of the order, to provide written responses stating why the FERC should not find that: (i) Transwestern violated
FERCs accounting regulations by failing to maintain written cash management agreements with Enron; and (ii) the secured loan transactions entered into by Transwestern in November 2001 were imprudently incurred and why the costs arising
from such transactions should be passed on to ratepayers. On September 2, 2002, Transwestern filed a response to the August 1 Order and subsequently entered into a procedural settlement with the FERC staff that resolved, as to
Transwestern, the issues raised by the August 1 Order. The FERC approved this settlement on October 31, 2002; however, a group of Transwesterns customers filed a request for clarification and/or rehearing of the FERC order approving
the settlement. This customer group claimed that there is an inconsistency between the language of the settlement agreement and the language of the FERC order approving the settlement. This alleged inconsistency relates to Transwesterns
ability to pass through to its ratepayers the costs of any replacement or refinancing of the secured loan transactions entered into by Transwestern in November 2001. Transwestern filed a response to the customer groups request for rehearing
and/or clarification and this matter is currently awaiting FERC action. If approved, the March 9, 2007 Stipulation in Docket No. RP06-614 (discussed above) would provide for the termination of this proceeding.

The Phoenix Expansion project, as filed with FERC on September 15, 2006, includes the construction and operation of approximately 260 miles of
36-inch or larger diameter pipeline extending from Transwesterns existing mainline in Yavapai County, Arizona to delivery points in the Phoenix, Arizona area and certain looping on Transwesterns existing San Juan Lateral with
approximately 25 miles of 36-inch diameter pipeline. Total project costs are estimated to be approximately $710,000 with a projected in-service date in the third or fourth calendar quarter of 2008, subject to FERC approval. Transwestern has incurred
expenditures of $31,487 through February 28, 2007 for the Phoenix Expansion project.

Commitments

As a result of the Transwestern acquisition we have additional non-cancelable operating leases for property and equipment which require annual rental
payments of approximately $3,400 through year 2009 and $300 through year 2020. Transwestern is currently negotiating an extension of the operating lease expiring in 2009.

Total rental expense under our operating leases was approximately $5,838 and $12,189 for the three and six months ended February 28, 2007, respectively, and has been included in operating expenses in the
condensed consolidated statements of operations.

In the normal course of our business, we purchase, process and sell natural gas pursuant
to long-term contracts and enter into long-term transportation and storage agreements. Such contracts contain terms that are customary in the industry. We believe that such terms are commercially reasonable and will not have a material adverse
effect on our financial position or results of operations.

On October 3, 2006, we entered into a long-term agreement with CenterPoint
Energy Resources Corp (CenterPoint) to provide the natural gas utility with firm transportation and storage services on our HPL System located along the Texas gulf coast region. Under the terms of this agreement, CenterPoint has
contracted for 129 Bcf per year of firm transportation capacity combined with 10 Bcf of working gas storage capacity in our Bammel Storage facility. Under the new agreement with CenterPoint, we will no longer need to utilize predominately all of the
Bammel Storage facilitys working gas capacity for supplying CenterPoints winter needs. This may reduce our working capital requirements that were necessary to finance the working gas while in storage and may provide us an opportunity to
offer storage to third parties. This agreement went into effect on April 1, 2007.



27



---

##### Table of Contents

We assumed in our HPL acquisition a contract with a service provider which obligated us to obtain certain
compression, measurement and other services through 2007 with monthly payments of approximately $1,700. We terminated the measurement portion of this contract in October 2006 for a payment of approximately $7,000. The remaining compression services
total approximately $800 per month through October 2007.

Litigation and Contingencies

The Operating Partnerships may, from time to time, be involved in litigation and claims arising out of their respective operations in the normal course of
business. Natural gas and propane are flammable, combustible gases. Serious personal injury and significant property damage can arise in connection with their transportation, storage or use. In the ordinary course of business, we are sometimes
threatened with or named as a defendant in various lawsuits seeking actual and punitive damages for product liability, personal injury and property damage. We maintain liability insurance with insurers in amounts and with coverages and deductibles
management believes are reasonable and prudent, and which are generally accepted in the industry. However, there can be no assurance that the levels of insurance protection currently in effect will continue to be available at reasonable prices or
that such levels will remain adequate to protect us and our Operating Partnerships from material expenses related to product liability, personal injury or property damage in the future.

In re Natural Gas Royalties Qui Tam Litigation. MDL Docket No. 1293 (D. WY), Jack Grynberg, an individual, has filed actions against a number
of companies, including Transwestern, now transferred to the U.S. District Court for the District of Wyoming, for damages for mis-measurement of gas volumes and Btu content, resulting in lower royalties to mineral interest owners. On
October 20, 2006, the District Judge adopted in part the earlier recommendation of the Special Master in the case and ordered the dismissal of the case against Transwestern. Transwestern believes that its measurement practices conformed to the
terms of its FERC Gas Tariffs, which were filed with and approved by the Commission. As a result, Transwestern believes that is has meritorious defenses to these lawsuits (including FERC-related affirmative defenses, such as the filed rate/tariff
doctrine, the primary/exclusive jurisdiction of FERC, and the defense that Transwestern complied with the terms of its tariffs) and will continue to vigorously defend against them, including any appeal which may be taken from the dismissal of the
Grynberg case. Transwestern does not believe the outcome of this case will have a material adverse effect on its financial position, results of operations or cash flows. A hearing is scheduled for April 24, 2007 regarding Transwesterns
Supplemental Brief for Attorneys fees which was filed on January 8, 2007.

Transwestern is managing one threatened trespass
action related to right of way (ROW) on Tribal or allottee land. The threatened action concerns 5,100 feet of ROW on private allotments within the Laguna Pueblo that expired on December 28, 2002. Transwestern received a letter dated
March 19, 2003 from the United States Department of the Interior, Bureau of Indian Affairs (BIA) on behalf of the two allottees asserting trespass. Transwesterns legal exposure related to this matter is not currently determinable.
Negotiations are ongoing on this matter.

Another action involves an agreement with the BIA covering 44 miles of ROW on a total of 68
Navajo allotments. This ROW agreement expired on January 1, 2004. One allottee sent a letter dated January 16, 2004 to the BIA claiming Transwestern trespassed and that allotees claim of trespass has been settled and his consent has
been acquired. Transwestern resolved this matter by filing a renewal application with the BIA during October 2002. However, discussions are ongoing with the BIA to approve the renewal application.

Effective December 16, 2004, Citicorp North America, Inc. (Citicorp) claimed, in its capacity as the Paying Agent and Co-Administrative Agent, that
any recovery in the litigation captioned Enron Corp. et al. v. Citigroup, Inc. et al. (the Litigation), together with legal fees and expenses incurred by Citicorp in defending the Litigation, would be indemnity obligations (the Obligations) of
Transwestern under its Credit Agreement dated November 13, 2001. Under the terms of the Purchase Agreement, CCE Holdings, LLC and certain of its subsidiaries are indemnified against the Obligations by Enron and certain of its subsidiaries. In
January of 2005, Enron gave notice that it would assume the defense of and indemnify CCE Holdings, LLC, against any action by Citigroup to collect from Transwestern. Discovery is ongoing in the adversary proceeding and Transwestern has not been
joined in the litigation. Accordingly, Transwestern does not believe that it has any material liability from Citicorps claims.



28



---

##### Table of Contents

At the time of the HPL acquisition, AEP Energy Services Gas Holding Company II, L.L.C., HPL Consolidation
LP and its subsidiaries (the HPL Entities), their parent companies and American Electric Power Corporation (AEP), were engaged in ongoing litigation with Bank of America (B of A) that related to AEPs
acquisition of HPL in the Enron bankruptcy and B of As financing of cushion gas stored in the Bammel Storage facility (Cushion Gas). This litigation is referred to as the Cushion Gas Litigation. Under the terms of the
Purchase and Sale Agreement and the related Cushion Gas Litigation Agreement, AEP and its subsidiaries that were the sellers of the HPL Entities retained control of the Cushion Gas Litigation and have agreed to indemnify ETC OLP and the HPL Entities
for any damages arising from the Cushion Gas Litigation and the loss of use of the Cushion Gas, up to a maximum of the amount paid by ETC OLP for the HPL Entities and the working gas inventory. The Cushion Gas Litigation Agreement terminates upon
final resolution of the Cushion Gas Litigation. In addition, under the terms of the Purchase and Sale Agreement, AEP retained control of additional matters relating to ongoing litigation and environmental remediation and agreed to bear the costs of
or indemnify ETC OLP and the HPL Entities for the costs related to such matters.

Following the natural gas market disruptions and related
natural gas price volatility occurring in the Houston Ship Channel market around the times of the hurricanes in the fall of 2005, federal regulatory agencies commenced inquiries into certain activities during this period. Subsequently, the FERC and
the Commodity Futures Trading Commission initiated investigations into whether ETP engaged in manipulative or improper trading activities in the Houston Ship Channel market around the times of the hurricanes in the Fall of 2005 as well as into
certain of ETPs transportation activities. In connection with these investigations, we have responded to discovery subpoenas, and have otherwise provided information to, these agencies concerning our physical sales of natural gas and financial
derivatives transactions, along with certain natural gas transportation activities, during the fall of 2005 and other periods. It is our position that our trading and transportation activities during these periods complied in all material respects
with applicable rules and regulations. We anticipate that we will engage in discussions with these agencies related to their views of possible violations of applicable laws and regulations, and potential penalties related thereto, and that these
discussions will involve settlement negotiations to resolve these matters. Management believes that these agencies will require a payment in order to conclude these investigations in a negotiated settlement basis. Our existing accruals for
litigation and contingencies include an accrual related to these matters. At this time, we are unable to predict the final outcome of these matters.

In addition to those matters described above, we or our subsidiaries are a party to various legal proceedings and/or regulatory proceedings incidental to our businesses. For each of these matters, we evaluate the
merits of the case, our exposure to the matter, possible legal or settlement strategies, the likelihood of an unfavorable outcome and the availability of insurance coverage. If we determine that an unfavorable outcome of a particular matter is
probable, can be estimated and is not covered by insurance, we make an accrual for the matter. For matters that are covered by insurance, we accrue the related deductible. As new information becomes available, our estimates may change. The impact of
these changes may have a significant effect on our results of operations in a single period.

The outcome of these matters cannot be
predicted with certainty, and it is possible that the outcome of a particular matter will result in the payment of an amount in excess of the amount accrued for the matter. As our accrual amounts are non-cash, any cash payment of an amount in
resolution of a particular matter would likely be made from cash from operations or borrowings.

As of February 28, 2007 and
August 31, 2006, an accrual of $30,275 and $32,148, respectively, was recorded as accrued and other current liabilities on our condensed consolidated balance sheets for our contingencies and current litigation matters, excluding accruals
related to environmental matters.

Environmental

Our operations are subject to extensive federal, state and local environmental laws and regulations that require expenditures for remediation at operating facilities and waste disposal sites. Although we believe our
operations are in substantial compliance with applicable environmental laws and regulations, risks of additional costs and liabilities are inherent in the natural gas pipeline and processing business, and there can be no assurance that significant
costs and liabilities will not be incurred. Moreover, it is possible that other developments, such as increasingly stringent environmental laws, regulations and enforcement policies thereunder, and claims for damages to property or persons resulting
from the operations, could result in substantial costs and liabilities. Accordingly, we have adopted policies, practices, and procedures in the areas of pollution control, product safety, occupational health, and the handling, storage, use, and
disposal of hazardous materials to prevent material environmental or other damage, and to limit the financial liability, which could result from such events. However, some risk of environmental or other damage is inherent in the natural gas pipeline
and processing business, as it is with other entities engaged in similar businesses.



29



---

##### Table of Contents

Transwestern conducts soil and groundwater remediation at a number of its facilities. Some of the clean
up activities include remediation of several compressor sites on the Transwestern system for presence of polychlorinated biphenyls (PCBs) which are not eligible for recovery in rates. The total accrued future estimated cost of remediation activities
expected to continue for several years is $13,100. Transwestern has requested recovery of the portion of soil and groundwater remediation not related to PCBs in the current rate case anticipated to become effective April 2007.

Transwestern continues to incur certain costs related to PCBs that migrated into customers facilities. Because of the continued detection of PCBs
in the customers facilities downstream of Transwesterns Topock and Needles stations, Transwestern, as part of ongoing arrangements with customers, continues to incur costs associated with containing and removing the PCBs. Costs of these
remedial activities totaled approximately $200 for the period since acquisition. Future costs cannot be reasonably estimated because remediation activities are undertaken as claims are made by customers and former customers, and accordingly, no
accrual has been established for these costs at February 28, 2007. However, such future costs are not expected to have a material impact on our financial position, results of operations or cash flows.

Environmental regulations were recently modified for United States Environmental Protection Agencys Spill Prevention, Control and Countermeasures
(SPCC) program. We are currently reviewing the impact to our operations and expect to expend resources on tank integrity testing and any associated corrective actions as well as potential upgrades to containment structures. Costs associated with
tank integrity testing and resulting corrective actions cannot be reasonably estimated at this time, but we believe such costs will not have a material adverse effect on our financial position, results of operations or cash flows.

In July 2001, HOLP acquired a company that had previously received a request for information from the U.S. Environmental Protection Agency (the
EPA) regarding potential contribution to a widespread groundwater contamination problem in San Bernardino, California, known as the Newmark Groundwater Contamination. Although the EPA has indicated that the groundwater contamination may
be attributable to releases of solvents from a former military base located within the subject area that occurred long before the facility acquired by HOLP was constructed, it is possible that the EPA may seek to recover all or a portion of
groundwater remediation costs from private parties under the Comprehensive Environmental Response, Compensation, and Liability Act (commonly called Superfund). We have not received any follow-up correspondence from the EPA on the matter since our
acquisition of the predecessor company in 2001. Based upon information currently available to HOLP, it is believed that HOLPs liability if such action were to be taken by the EPA would not have a material adverse effect on our financial
condition or results of operations.

In conjunction with the October 1, 2002 acquisition of the Texas and Oklahoma natural gas
gathering and gas processing assets from Aquila Gas Pipeline, Aquila, Inc. agreed to indemnify ETC OLP for any environmental liabilities that arose from the operation of the assets for the period prior to October 1, 2002. Aquila also agreed to
indemnify ETC OLP for 50% of any environmental liabilities that arose from the operations of Oasis Pipe Line Company prior to October 1, 2002.

We also assumed certain environmental remediation matters related to eleven sites in connection with our acquisition of HPL.

Petroleum-based contamination or environmental wastes are known to be located on or adjacent to six sites on which HOLP presently has, or formerly had, retail propane operations. These sites were evaluated at the time of their acquisition.
In all cases, remediation operations have been or will be undertaken by others, and in all six cases, HOLP obtained indemnification rights for expenses associated with any remediation from the former owners or related entities. We have not been
named as a potentially responsible party at any of these sites, nor have our operations contributed to the environmental issues at these sites. Accordingly, no amounts have been recorded in our February 28, 2007 or August 31, 2006
condensed consolidated balance sheets. Based on information currently available to us, such projects are not expected to have a material adverse effect on our financial condition or results of operations.

Environmental exposures and liabilities are difficult to assess and estimate due to unknown factors such as the magnitude of possible contamination, the
timing and extent of remediation, the determination of our liability in proportion to other parties, improvements in cleanup technologies and the extent to which environmental laws



30



---

##### Table of Contents

and regulations may change in the future. Although environmental costs may have a significant impact on the results of operations for any single period, we
believe that such costs will not have a material adverse effect on our financial position.

As of February 28, 2007 and
August 31, 2006, an accrual on an undiscounted basis of $17,552 and $4,387, respectively, was recorded in our condensed consolidated balance sheets as accrued and other current liabilities and other non-current liabilities to cover material
environmental liabilities related to certain matters assumed in connection with the HPL acquisition, the Transwestern acquisition, and the potential environmental liabilities for three sites that were formerly owned by Titan or its predecessors. A
receivable of $388 was recorded in our condensed consolidated balance sheets as of February 28, 2007 and August 31, 2006 to account for a predecessors share of certain environmental liabilities of ETC OLP.

Based on information available at this time, and reviews undertaken to identify potential exposure, we believe the amount reserved for all of the above
environmental matters is adequate to cover the potential exposure for clean-up costs.

In December 2003, the U.S. Department of
Transportation issued a final rule requiring pipeline operators to develop integrity management programs to comprehensively evaluate their pipelines, and take measures to protect pipeline segments located in what the rule refers to as high
consequence areas. The final rule resulted from the enactment of the Pipeline Safety Improvement Act of 2002. The final rule was effective as of January 14, 2004. Based on the results of our current pipeline integrity testing programs, we
estimate that compliance with this final rule for our existing transportation assets will result in capital costs of $7,006 during the period between the remainder of calendar year 2007 to 2008, as well as operating and maintenance costs of $8,574
during that period. Integrity testing and assessment of all of these assets will continue, and the potential exists that results of such testing and assessment could cause us to incur even greater capital and operating expenditures for repairs or
upgrades deemed necessary to ensure the continued safe and reliable operation of our pipelines.



|16. | PRICE RISK MANAGEMENT ASSETS AND LIABILITIES:
|--- | ---------------------------------------------

Accounting for Derivative Instruments and Hedging Activities

We apply Statement of Financial Accounting Standards
No. 133, Accounting for Derivative Instruments and Hedging Activities(SFAS 133) as amended to account for our derivative financial instruments. This statement requires that all derivatives be recognized in the balance sheet
as either an asset or liability measured at fair value. Special accounting for qualifying cash flow hedges allows a derivatives gains and losses to offset related results on the hedged item in the statement of operations and requires that a
company must formally document, designate and assess the effectiveness of transactions that receive hedge accounting treatment.

Cash flows
from derivatives accounted for as cash flow hedges are reported as cash flow from operating activities, in the same category as the cash flows from the items being hedged.

We use a combination of financial instruments including, but not limited to, futures, price swaps, options and basis swaps to manage our exposure to
market fluctuations in the prices of natural gas and NGLs. We enter into these financial instruments with brokers who are clearing members with NYMEX and directly with counterparties in the over-the-counter (OTC) market. We are subject
to margin deposit requirements under the OTC agreements and NYMEX positions. NYMEX requires brokers to obtain an initial margin deposit based on an expected volume of the trade when the financial instrument is initiated. This amount is paid to the
broker by both counterparties of the financial instrument to protect the broker from default by one of the counterparties when the financial instrument settles. We also have maintenance margin deposits with certain counterparties in the OTC market.
The payments on margin deposits occur when the value of a derivative exceeds our pre-established credit limit with the counterparty. Margin deposits are returned to us on the settlement date. We had net deposits with derivative counterparties of
$32,970 and $87,806 as of February 28, 2007 and August 31, 2006, respectively, reflected as deposits paid to vendors on our consolidated balance sheets.



31



---

##### Table of Contents

Commodity Price Risk

We are exposed to market risks related to the volatility of natural gas, NGL and propane prices. To reduce the impact of this price volatility, we primarily use derivative commodity instruments (futures and swaps) to
manage our exposure to fluctuations in commodity prices. We have established a formal risk management policy in which derivative financial instruments are employed in connection with an underlying asset, liability and/or anticipated transaction. At
inception of a hedge, we formally document the relationship between the hedging instrument and the hedged item, the risk management objectives, and the methods used for assessing and testing effectiveness and how any ineffectiveness will be measured
and recorded. We also assess, both at the inception of the hedge and on a quarterly basis, whether the derivatives that are used in our hedging transactions are highly effective in offsetting changes in cash flows. If we determine that a derivative
is no longer highly effective as a hedge, we discontinue hedge accounting prospectively by including changes in the fair value of the derivative in current earnings. Furthermore, on a bi-weekly basis, management reviews the creditworthiness of the
derivative counterparties to manage against the risk of default.

The market prices used to value our financial derivatives and related
transactions have been determined using independent third party prices, readily available market information, broker quotes and appropriate valuation techniques.

Non-trading Activities

We utilize various exchange-traded and over-the-counter commodity financial
instrument contracts to limit our exposure to margin fluctuations in natural gas, NGL and propane prices. These contracts consist primarily of futures and swaps and are recorded at fair value on the consolidated balance sheets. If we designate a
derivative financial instrument as a cash flow hedge and it qualifies for hedge accounting, a change in the fair value is deferred in Accumulated Other Comprehensive Income (OCI) until the underlying hedged transaction occurs. Any
ineffective portion of a cash flow hedges change in fair value is recognized each period in earnings. Realized gains and losses on derivative financial instruments that are designated as cash flow hedges are included in cost of products sold
in the period the hedged transactions occur. Gains and losses deferred in OCI related to cash flow hedges remain in OCI until the underlying physical transaction occurs, unless it is probable that the forecasted transaction will not occur by the end
of the originally specified time period or within an additional two-month period of time thereafter. For those financial derivative instruments that do not qualify for hedge accounting, the change in market value is recorded in cost of products sold
in the consolidated statements of operations. We reclassified into earnings gains of $119,548 and $122,716 for the three and six months ended February 28, 2007, respectively, and gains of $142,989 and $41,675 for the three and six months ended
February 28, 2006, respectively, related to commodity financial instruments that were previously reported in OCI.

We expect gains of
$18,038 to be reclassified into earnings over the next twelve months related to income currently reported in OCI. The amount ultimately realized, however, will differ as commodity prices change. The majority of our commodity-related derivatives are
expected to settle within the next two years.

In the course of normal operations, we routinely enter into contracts such as forward
physical contracts for the purchase and sale of natural gas, propane, and other NGLs, that under SFAS 133, qualify for and are designated as a normal purchase and sales contracts. Such contracts are exempted from the fair value accounting
requirements of SFAS 133 and are accounted for using accrual accounting. For contracts that are not designated as normal purchase and sales contracts, the change in market value is recorded in costs of products sold in the consolidated statements of
operations. In connection with the HPL acquisition, we acquired certain physical forward contracts that contain embedded options. These contracts have not been designated as normal purchase and sale contracts, and therefore, are marked to market in
addition to the financial options that offset them. The Black-Scholes valuation model was used to estimate the value of these embedded options.

Trading Activities

Trading activities are monitored independently by our risk management function and must take place
within predefined limits and authorizations. Certain strategies are considered trading for accounting purposes and are executed with the use of a combination of financial instruments including, but not limited to, basis contracts and gas daily
contracts. The derivative contracts that are entered into for trading purposes, subject to limits, are recognized on the consolidated balance sheets at fair value. The changes in the fair value of these derivative instruments are recognized in
midstream and intrastate transportation and storage revenue in the



32



---

##### Table of Contents

consolidated statements of operations on a net basis. Net losses associated with trading activities for the three months ended February 28, 2007 were
$1,719 and net gains for the six months ended February 28, 2007 were $1,244. Included in the trading revenue was unrealized losses of $6,329 and $17,529 for the three and six months ended February 28, 2007, respectively. For the three and
six months ended February 28, 2006, trading activities consisted of losses of $2,743 and gains of $49,837, respectively, including unrealized losses of $25,530 and $19,117, respectively.

The following table details the outstanding commodity-related derivatives as of February 28, 2007 and August 31, 2006, respectively:



|                              |  |           |  |                       |   |  |           |  |           |         |  
|----------------------------- |  | --------- |  | --------------------- | - |  | --------- |  | --------- | ------- | -
|February 28, 2007             |  | Commodity |  | Notional Volume MMBTU |   |  | Maturity  |  | FairValue |        
|Mark to Market Derivatives    |  |           |  |                       |   |  |           |  |           |         |  
|(Non-Trading)                 |  |           |  |                       |   |  |           |  |           |         |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | 23,023,316            |   |  | 2007-2009 |  | $         | 3,347   |  
|Swing Swaps IFERC             |  | Gas       |  | 17,592,500            |   |  | 2007-2008 |  |           | 1,275   |  
|Fixed Swaps/Futures           |  | Gas       |  | (23,765,000           | ) |  | 2007      |  |           | 25,294  |  
|Forward Physical Contracts    |  | Gas       |  | (4,043,550            | ) |  | 2007-2008 |  |           | (320    | )
|Options                       |  | Gas       |  | (602,000              | ) |  | 2007-2008 |  |           | 742     |  
|Forward/Swapsin Gallons      |  | Propane   |  | 4,452,000             |   |  | 2007      |  |           | (524    | )
|                              |  |           |  |                      
|(Trading)                     |  |           |  |                       |   |  |           |  |           |         |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | (3,880,000            | ) |  | 2007-2008 |  | $         | 5,514   |  
|Swing Swaps IFERC             |  | Gas       |  | 68,200                |   |  | 2007      |  |           | (6      | )
|Forward Physical Contracts    |  | Gas       |  |                      |   |  | 2007      |  |           | (1,141  | )
|                              |  |           |  |                      
|Cash Flow Hedging Derivatives |  |           |  |                       |   |  |           |  |           |         |  
|(Non-Trading)                 |  |           |  |                       |   |  |           |  |           |         |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | 2,282,500             |   |  | 2007      |  | $         | (174    | )
|Fixed Swaps/Futures           |  | Gas       |  | 2,330,000             |   |  | 2007      |  |           | 189     |  
|                              |  |           |  |                      
|August 31, 2006:              |  |           |  |                       |   |  |           |  |           |         |  
|                              |  |           |  |                      
|Mark to Market Derivatives    |  |           |  |                       |   |  |           |  |           |         |  
|(Non-Trading)                 |  |           |  |                       |   |  |           |  |           |         |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | 33,711,140            |   |  | 2006-2009 |  | $         | (6,247  | )
|Swing Swaps IFERC             |  | Gas       |  | (37,220,448           | ) |  | 2006-2008 |  |           | 2,618   |  
|Fixed Swaps/Futures           |  | Gas       |  | 3,607,500             |   |  | 2006-2007 |  |           | (170    | )
|Forward Physical Contracts    |  | Gas       |  | (7,986,000            | ) |  | 2006-2008 |  |           | (21,653 | )
|Options                       |  | Gas       |  | (1,046,000            | ) |  | 2006-2008 |  |           | 21,653  |  
|Forward/Swapsin Gallons      |  | Propane   |  | 24,066,000            |   |  | 2006-2007 |  |           | 199     |  
|                              |  |           |  |                      
|(Trading)                     |  |           |  |                       |   |  |           |  |           |         |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | (2,572,500            | ) |  | 2006-2008 |  | $         | 21,995  |  
|Swing Swaps IFERC             |  | Gas       |  |                      |   |  | 2006      |  |           | (31     | )
|Forward Physical Contracts    |  | Gas       |  | (455,000              | ) |  | 2006      |  |           | (68     | )
|                              |  |           |  |                      
|Cash Flow Hedging Derivatives |  |           |  |                       |   |  |           |  |           |         |  
|(Non-Trading)                 |  |           |  |                       |   |  |           |  |           |         |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | (34,585,000           | ) |  | 2006-2007 |  | $         | (2,987  | )
|Fixed Swaps/Futures           |  | Gas       |  | (37,872,500           | ) |  | 2006-2007 |  |           | 2,043   |  

Estimates related to our gas marketing activities are sensitive to uncertainty and volatility
inherent in the energy commodities markets and actual results could differ from these estimates. We also attempt to maintain balanced positions in our non-trading activities to protect ourselves from the volatility in the energy commodities markets;
however, net unbalanced positions can exist. Long-term physical contracts are tied to index prices. System gas, which is also tied to index prices, is expected to provide the gas required by our long-term physical contracts. When third-party gas is
required to supply long-term contracts, a hedge is put in place to protect the margin on the contract. Financial contracts, which are not tied to physical delivery, will be offset with financial contracts to balance our positions. To the extent open
commodity positions exist in our trading and non-trading activities, fluctuating commodity prices can impact our financial results and financial position, either favorably or unfavorably.



33



---

##### Table of Contents

During the three months ended February 28, 2007 and 2006, the Partnership discontinued application
of hedge accounting in connection with certain derivative financial instruments that were qualified for and designated as cash flow hedges related to forecasted sales of natural gas stored in the Partnerships Bammel storage facilities. The
discontinuation resulted from managements determination that the originally forecasted sales of natural gas from the storage facilities were no longer probable of occurring by the end of the originally specified time period, or within an
additional two-month period of time thereafter. The determination was made principally due to the unseasonably warm weather that occurred during February through March. One of the key criteria to achieve hedge accounting under SFAS 133 is that the
forecasted transaction be probable of occurring as originally set forth in the hedge documentation. As a result, during the three months ended February 28, 2007 and 2006, the Partnership recognized previously deferred unrealized gains of
$17,848 and $84,680 from the discontinued application of hedge accounting, which is included in the reclassification into earnings from OCI during the three and six months ended February 28, 2007 and 2006, respectively. The Partnership
classified the $17,848 and $84,680 as costs of products sold in its consolidated statements of operations.

Interest Rate Risk

We are exposed to market risk for changes in interest rates related to our bank credit facilities. We manage a portion of our interest
rate exposures by utilizing interest rate swaps and similar arrangements which allow us to effectively convert a portion of variable rate debt into fixed rate debt.

We entered into treasury locks and interest rate swaps with a notional amount of $300,000 during the third fiscal quarter of 2006. We elected to not apply hedge accounting to these financial instruments. Accordingly,
changes in the fair value of these instruments are recorded as interest expense on the consolidated statements of operations. These instruments settled during the six months ended February 28, 2007 for a gain of $567.

We entered into forward starting interest swaps with a notional value of $400,000 during the three months ended August 31, 2006. The fair value of
the swaps was recorded as a liability of $14,955 and $8,699 on the consolidated balance sheets as of February 28, 2007 and August 31, 2006, respectively. The swaps were accounted for as cash flow hedges under SFAS 133 and recorded as a
component of OCI, to be reclassified to interest expense in the future as the related interest payments are made. These interest swaps were terminated subsequent to February 28, 2007 at a cost of approximately $13,400.

In connection with the Titan acquisition, we assumed a three year LIBOR interest rate swap with a notional amount of $125,000. The fair value of this
swap as of February 28, 2007, and August 31, 2006 was a net liability and asset of $425 and $519, respectively, and was recorded as a component of price risk management assets and liabilities in the consolidated balance sheet. We elected
to not apply hedge accounting to these financial instruments. Accordingly, changes in the fair value of these instruments are recorded as interest expense on the condensed consolidated statements of operations.

We reclassified into earnings gains of $2,662 and losses of $51 for the three and six months ended February 28, 2007, respectively, related to
interest rate swaps that were previously reported in OCI. Losses of $8 and gains of $756 were reclassified into earnings for the three and six months ended February 28, 2006 related to interest rate swaps previously reported in OCI. We expect
gains of $197 to be reclassified into earnings over the next twelve months related to income on interest rate financial instruments currently reported in OCI. The amount ultimately realized, however, will differ as interest rates change.

The following represents gains (losses) on derivative activity for the periods presented:



|                                                                                                                                                       |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------------------------ | ------- | - | ---------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                                                                                       |  | Three Months EndedFebruary 28, |         |   | Six Months EndedFebruary 28, |  
|                                                                                                                                                       |  | 2007                           |         |   | 2006                         |   |         | 2007 |  |   | 2006    |  
|Commodity-related                                                                                                                                      |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Unrealized gains (losses) recognized in revenues and cost of products sold related to commodity-related derivative activity, excluding
ineffectiveness |  | $                              | 23,817  |   |                              | $ | (35,744 | )    |  | $ | 15,885  |   |  | $ | 37,809  |  
|Ineffective portion of derivatives qualifying for hedge accounting                                                                                     |  |                                | (1,103  | ) |                              |   | 35,645  |      |  |   | 1,482   |   |  |   | 17,323  |  
|Realized gains included in revenues and cost of products sold                                                                                          |  |                                | 102,889 |   |                              |   | 109,748 |      |  |   | 113,866 |   |  |   | 100,455 |  
|                                                                                                                                                       |  |                                |         |  
|Interest rate swaps                                                                                                                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Unrealized gains (losses) on interest rate swap included in interest expense, excluding ineffectiveness                                                |  | $                              | 339     |   |                              | $ |        |      |  | $ | (1,573  | ) |  | $ | (151    | )
|Ineffective portion of derivatives qualifying for hedge accounting                                                                                     |  |                                | 2,390   |   |                              |   |        |      |  |   | (436    | ) |  |   | 771     |  
|Realized gains (losses) on interest rate swap included in interest expense                                                                             |  |                                | 345     |   |                              |   | (8      | )    |  |   | 1,137   |   |  |   | 135     |  



34



---

##### Table of Contents

Credit Risk

We maintain credit policies with regard to our counterparties that we believe significantly minimize our overall credit risk. These policies include an evaluation of potential counterparties financial condition
(including credit ratings), collateral requirements under certain circumstances and the use of standardized agreements which allow for netting of positive and negative exposure associated with a single counterparty.

Our counterparties consist primarily of financial institutions, major energy companies and local distribution companies. This concentration of
counterparties may impact its overall exposure to credit risk, either positively or negatively in that the counterparties may be similarly affected by changes in economic, regulatory or other conditions. Based on our policies, exposures, credit and
other reserves, management does not anticipate a material adverse effect on financial position or results of operations as a result of counterparty performance.



|17. | RELATED PARTY TRANSACTIONS:
|--- | ---------------------------

As of
February 28, 2007 and August 31, 2006, we had advances due from a propane joint venture of $7,804 and $3,775, respectively, which are included in intangibles and other long-term assets on our condensed consolidated balance sheets.

Our natural gas midstream and intrastate transportation and storage operations secure compression services from third parties including
Energy Transfer Technologies, Ltd., of which Energy Transfer Group, LLC is the General Partner. These entities are collectively referred to as the ETG Entities. Our Co-Chief Executive Officers have an indirect ownership in the ETG
Entities. In addition, two of the General Partners directors serve on the Board of Directors of the ETG Entities. The terms of each arrangement to provide compression services are, in the opinion of independent directors of the General
Partner, no less favorable than those available from other providers of compression services. During the six months ended February 28, 2007 and 2006, we made payments totaling $848 and $1,813, respectively, to the ETG Entities for compression
services provided to and utilized in our natural gas midstream and intrastate transportation and storage operations. As of February 28, 2007 and August 31, 2006, accounts payable to ETG related to compressor leases were not significant.



|18. | SUMMARIZED CONDENSED CONSOLIDATING FINANCIAL STATEMENTS:
|--- | --------------------------------------------------------

Our Revolving Credit Facility and Senior Notes are fully and unconditionally guaranteed by ETC OLP and Titan and all of their direct and indirect wholly-owned subsidiaries other than Transwestern (the Subsidiary
Guarantors). HOLP and its direct and indirect subsidiaries, Heritage Holdings, Inc. and Transwestern do not guarantee our Revolving Credit Facility and Senior Notes. The Subsidiary Guarantors jointly and severally guarantee, on an unsecured
senior basis, our obligations under our Revolving Credit Facility and Senior Notes. Following are our unaudited condensed consolidating financial information including our midstream, interstate, and propane Subsidiary Guarantors, our Non-Guarantor
Subsidiaries and the Partnership on a consolidated basis. The condensed consolidating financial information presented herein complies with



35



---

##### Table of Contents

Rule 3-10 of Regulation S-X, is prepared on the equity method, and does not contain related financial statement disclosures that would be required with a
complete set of financial statements presented in conformity with GAAP.



36



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET

As of February 28, 2007

(In thousands)



|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|-------------------------------------------------------- |  | ------ | --------- | ------------------------------ | - | ---------------------------- |  | ------------------------- | ------- | ------------------------ | - | --------- | ------------ | - | ---------- | - |  | - | ---------
|                                                         |  | Parent |           | MidstreamGuarantorSubsidiaries |   | PropaneGuarantorSubsidiaries |  | Non-GuarantorSubsidiaries |         | ConsolidationAdjustments |   |           | Consolidated
|ASSETS                                                   |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|CURRENT ASSETS:                                          |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Cash and cash equivalents                                |  | $      | 1,710     |                                | $ |                             |  | $                         | 20,666  |                          | $ | 53,698    |              | $ |           |   |  | $ | 76,074   
|Marketable securities                                    |  |        |          |                                |   |                             |  |                           |        |                          |   | 4,026     |              |   |           |   |  |   | 4,026    
|Accounts receivable, net                                 |  |        |          |                                |   | 513,597                      |  |                           | 39,731  |                          |   | 164,965   |              |   | (336       | ) |  |   | 717,957  
|Inventories                                              |  |        |          |                                |   | 105,530                      |  |                           | 14,249  |                          |   | 74,911    |              |   |           |   |  |   | 194,690  
|Deposits paid to vendors                                 |  |        |          |                                |   | 32,970                       |  |                           |        |                          |   |          |              |   |           |   |  |   | 32,970   
|Exchanges receivable                                     |  |        |          |                                |   | 29,838                       |  |                           |        |                          |   | 8,347     |              |   |           |   |  |   | 38,185   
|Price risk management assets                             |  |        |          |                                |   | 14,706                       |  |                           | 104     |                          |   |          |              |   |           |   |  |   | 14,810   
|Prepaid expenses and other                               |  |        | 675,847   |                                |   | 38,645                       |  |                           | 29,017  |                          |   | 19,791    |              |   | (725,056   | ) |  |   | 38,244   
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Total current assets                                     |  |        | 677,557   |                                |   | 735,286                      |  |                           | 103,767 |                          |   | 325,738   |              |   | (725,392   | ) |  |   | 1,116,956
|                                                         |  |        |           |                                |   |                             
|PROPERTY, PLANT AND EQUIPMENT, net                       |  |        |          |                                |   | 3,108,399                    |  |                           | 182,973 |                          |   | 1,806,124 |              |   |           |   |  |   | 5,097,496
|GOODWILL                                                 |  |        |          |                                |   | 23,736                       |  |                           | 257,987 |                          |   | 440,680   |              |   |           |   |  |   | 722,403  
|LONG-TERM NOTES RECEIVABLE FROM RELATED PARTY            |  |        | 283,815   |                                |   |                             |  |                           |        |                          |   |          |              |   | (283,815   | ) |  |   |         
|DEFERRED TAX ASSET                                       |  |        |          |                                |   |                             |  |                           | 1,353   |                          |   |          |              |   | (1,353     | ) |  |   |         
|INTANGIBLES AND OTHER LONG-TERM ASSETS, net              |  |        | 5,027,735 |                                |   | 29,376                       |  |                           | 67,152  |                          |   | 365,235   |              |   | (5,130,038 | ) |  |   | 359,460  
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Total assets                                             |  | $      | 5,989,107 |                                | $ | 3,896,797                    |  | $                         | 613,232 |                          | $ | 2,937,777 |              | $ | (6,140,598 | ) |  | $ | 7,296,315
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|                                                         |  |        |           |                                |   |                             
|LIABILITIES AND PARTNERS CAPITAL                        |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|                                                         |  |        |           |                                |   |                             
|CURRENT LIABILITIES:                                     |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Accounts payable                                         |  | $      | 300       |                                | $ | 407,058                      |  | $                         | 23,164  |                          | $ | 103,307   |              | $ | (336       | ) |  | $ | 533,493  
|Exchanges payable                                        |  |        |          |                                |   | 31,653                       |  |                           |        |                          |   | 6,873     |              |   |           |   |  |   | 38,526   
|Customer advances and deposits                           |  |        |          |                                |   | 5,366                        |  |                           | 11,805  |                          |   | 29,930    |              |   |           |   |  |   | 47,101   
|Accrued and other current liabilities                    |  |        | 52,373    |                                |   | 803,408                      |  |                           | 24,888  |                          |   | 74,160    |              |   | (725,056   | ) |  |   | 229,773  
|Price risk management liabilities                        |  |        | 14,955    |                                |   | 4,026                        |  |                           | 524     |                          |   |          |              |   |           |   |  |   | 19,505   
|Current maturities of long-term debt                     |  |        |          |                                |   |                             |  |                           | 700     |                          |   | 39,858    |              |   |           |   |  |   | 40,558   
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Total current liabilities                                |  |        | 67,628    |                                |   | 1,251,511                    |  |                           | 61,081  |                          |   | 254,128   |              |   | (725,392   | ) |  |   | 908,956  
|                                                         |  |        |           |                                |   |                             
|LONG-TERM DEBT, net of discount, less current maturities |  |        | 2,728,934 |                                |   |                             |  |                           | 456     |                          |   | 458,504   |              |   |           |   |  |   | 3,187,894
|LONG-TERM NOTES PAYABLE FROM RELATED PARTY               |  |        |          |                                |   |                             |  |                           |        |                          |   | 283,815   |              |   | (283,815   | ) |  |   |         
|DEFERRED INCOME TAXES                                    |  |        |          |                                |   | 50,784                       |  |                           |        |                          |   | 55,058    |              |   | (1,353     | ) |  |   | 104,489  
|OTHER NONCURRENT LIABILITIES                             |  |        |          |                                |   | 2,030                        |  |                           | 3,478   |                          |   | 17,727    |              |   |           |   |  |   | 23,235   
|                                                         |  |        |           |                                |   |                             
|COMMITMENTS AND CONTINGENCIES                            |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|                                                         |  |        | 2,796,562 |                                |   | 1,304,325                    |  |                           | 65,015  |                          |   | 1,069,232 |              |   | (1,010,560 | ) |  |   | 4,224,574
|                                                         |  |        |           |                                |   |                             
|PARTNERS CAPITAL                                        |  |        | 3,192,545 |                                |   | 2,592,472                    |  |                           | 548,217 |                          |   | 1,868,545 |              |   | (5,130,038 | ) |  |   | 3,071,741
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Total liabilities and partners capital                  |  | $      | 5,989,107 |                                | $ | 3,896,797                    |  | $                         | 613,232 |                          | $ | 2,937,777 |              | $ | (6,140,598 | ) |  | $ | 7,296,315
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          



37



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET

As of August 31, 2006

(In thousands)



|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|-------------------------------------------------------- |  | ------ | --------- | ------------------------------ | - | ---------------------------- |  | ------------------------- | ------- | ------------------------ | - | --------- | ------------ | - | ---------- | - |  | - | ---------
|                                                         |  | Parent |           | MidstreamGuarantorSubsidiaries |   | PropaneGuarantorSubsidiaries |  | Non-GuarantorSubsidiaries |         | ConsolidationAdjustments |   |           | Consolidated
|ASSETS                                                   |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|CURRENT ASSETS:                                          |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Cash and cash equivalents                                |  | $      | 728       |                                | $ |                             |  | $                         | 2,182   |                          | $ | 23,131    |              | $ |           |   |  | $ | 26,041   
|Marketable securities                                    |  |        |          |                                |   |                             |  |                           |        |                          |   | 2,817     |              |   |           |   |  |   | 2,817    
|Accounts receivable, net                                 |  |        |          |                                |   | 570,569                      |  |                           | 18,154  |                          |   | 86,822    |              |   |           |   |  |   | 675,545  
|Inventories                                              |  |        |          |                                |   | 289,003                      |  |                           | 13,507  |                          |   | 84,630    |              |   |           |   |  |   | 387,140  
|Deposits paid to vendors                                 |  |        |          |                                |   | 87,806                       |  |                           |        |                          |   |          |              |   |           |   |  |   | 87,806   
|Exchanges receivable                                     |  |        |          |                                |   | 23,221                       |  |                           |        |                          |   |          |              |   |           |   |  |   | 23,221   
|Price risk management assets                             |  |        | 629       |                                |   | 55,143                       |  |                           | 367     |                          |   |          |              |   |           |   |  |   | 56,139   
|Prepaid expenses and other                               |  |        | 399,813   |                                |   | 41,426                       |  |                           | 24,511  |                          |   | 12,888    |              |   | (435,543   | ) |  |   | 43,095   
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Total current assets                                     |  |        | 401,170   |                                |   | 1,067,168                    |  |                           | 58,721  |                          |   | 210,288   |              |   | (435,543   | ) |  |   | 1,301,804
|                                                         |  |        |           |                                |   |                             
|PROPERTY, PLANT AND EQUIPMENT, net                       |  |        |          |                                |   | 2,596,015                    |  |                           | 201,893 |                          |   | 515,741   |              |   |           |   |  |   | 3,313,649
|GOODWILL                                                 |  |        |          |                                |   | 23,736                       |  |                           | 278,835 |                          |   | 301,838   |              |   |           |   |  |   | 604,409  
|INTANGIBLES AND OTHER LONG-TERM ASSETS, net              |  |        | 3,848,223 |                                |   | 38,864                       |  |                           | 79,612  |                          |   | 229,686   |              |   | (3,961,234 | ) |  |   | 235,151  
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Total assets                                             |  | $      | 4,249,393 |                                | $ | 3,725,783                    |  | $                         | 619,061 |                          | $ | 1,257,553 |              | $ | (4,396,777 | ) |  | $ | 5,455,013
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|                                                         |  |        |           |                                |   |                             
|LIABILITIES AND PARTNERS CAPITAL                        |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|                                                         |  |        |           |                                |   |                             
|CURRENT LIABILITIES:                                     |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Accounts payable                                         |  | $      | 1,244     |                                | $ | 522,191                      |  | $                         | 4,955   |                          | $ | 74,750    |              | $ |           |   |  | $ | 603,140  
|Exchanges payable                                        |  |        |          |                                |   | 24,722                       |  |                           |        |                          |   |          |              |   |           |   |  |   | 24,722   
|Customer advances and deposits                           |  |        |          |                                |   | 16,524                       |  |                           | 24,623  |                          |   | 67,689    |              |   |           |   |  |   | 108,836  
|Accrued and other current liabilities                    |  |        | 45,261    |                                |   | 533,831                      |  |                           | 22,512  |                          |   | 36,235    |              |   | (435,543   | ) |  |   | 202,296  
|Price risk management liabilities                        |  |        | 8,699     |                                |   | 28,219                       |  |                           |        |                          |   |          |              |   |           |   |  |   | 36,918   
|Current maturities of long-term debt                     |  |        |          |                                |   |                             |  |                           | 871     |                          |   | 39,707    |              |   |           |   |  |   | 40,578   
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Total current liabilities                                |  |        | 55,204    |                                |   | 1,125,487                    |  |                           | 52,961  |                          |   | 218,381   |              |   | (435,543   | ) |  |   | 1,016,490
|                                                         |  |        |           |                                |   |                             
|LONG-TERM DEBT, net of discount, less current maturities |  |        | 2,330,281 |                                |   |                             |  |                           | 679     |                          |   | 258,164   |              |   |           |   |  |   | 2,589,124
|DEFERRED INCOME TAXES                                    |  |        |          |                                |   | 51,253                       |  |                           |        |                          |   | 55,589    |              |   |           |   |  |   | 106,842  
|OTHER NONCURRENT LIABILITIES                             |  |        |          |                                |   | 3,838                        |  |                           |        |                          |   | 1,857     |              |   |           |   |  |   | 5,695    
|                                                         |  |        |           |                                |   |                             
|COMMITMENTS AND CONTINGENCIES                            |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|                                                         |  |        | 2,385,485 |                                |   | 1,180,578                    |  |                           | 53,640  |                          |   | 533,991   |              |   | (435,543   | ) |  |   | 3,718,151
|                                                         |  |        |           |                                |   |                             
|PARTNERS CAPITAL                                        |  |        | 1,863,908 |                                |   | 2,545,205                    |  |                           | 565,421 |                          |   | 723,562   |              |   | (3,961,234 | ) |  |   | 1,736,862
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          
|Total liabilities and partners capital                  |  | $      | 4,249,393 |                                | $ | 3,725,783                    |  | $                         | 619,061 |                          | $ | 1,257,553 |              | $ | (4,396,777 | ) |  | $ | 5,455,013
|                                                         |  |        |           |                                |   |                              |  |                           |         |                          |   |           |              |   |            |   |  |   |          



38



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the three months ended February 28, 2007

(In thousands)



|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|-------------------------------------------------------------- |  | ------ | ------- | - | ------------------------------ | - | --------- | ---------------------------- |  | - | ------------------------- | - |  | ------------------------ | ------- | - | ------------ | - | -------- | - |  | - | --------- | -
|                                                               |  | Parent |         |   | MidstreamGuarantorSubsidiaries |   |           | PropaneGuarantorSubsidiaries |  |   | Non-GuarantorSubsidiaries |   |  | ConsolidationAdjustments |         |   | Consolidated |  
|REVENUES:                                                      |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Midstream and transportation and storage                       |  | $      |        |   |                                | $ | 1,434,680 |                              |  | $ |                          |   |  | $                        | 58,158  |   |              | $ |         |   |  | $ | 1,492,838 |  
|Propane and other                                              |  |        |        |   |                                |   |          |                              |  |   | 150,422                   |   |  |                          | 419,220 |   |              |   |         |   |  |   | 569,642   |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Total revenue                                                  |  |        |        |   |                                |   | 1,434,680 |                              |  |   | 150,422                   |   |  |                          | 477,378 |   |              |   |         |   |  |   | 2,062,480 |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|                                                               |  |        |         |   |                                |  
|COSTS AND EXPENSES:                                            |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Cost of products soldmidstream and transportation and storage |  |        |        |   |                                |   | 1,138,709 |                              |  |   |                          |   |  |                          |        |   |              |   |         |   |  |   | 1,138,709 |  
|Cost of products soldpropane and other                        |  |        |        |   |                                |   |          |                              |  |   | 87,410                    |   |  |                          | 259,697 |   |              |   |         |   |  |   | 347,107   |  
|Operating expenses                                             |  |        |        |   |                                |   | 46,247    |                              |  |   | 23,697                    |   |  |                          | 63,865  |   |              |   |         |   |  |   | 133,809   |  
|Depreciation and amortization                                  |  |        |        |   |                                |   | 17,578    |                              |  |   | 3,093                     |   |  |                          | 24,689  |   |              |   |         |   |  |   | 45,360    |  
|Selling, general and administrative                            |  |        | (407    | ) |                                |   | 24,282    |                              |  |   | 1,210                     |   |  |                          | 14,048  |   |              |   |         |   |  |   | 39,133    |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Total costs and expenses                                       |  |        | (407    | ) |                                |   | 1,226,816 |                              |  |   | 115,410                   |   |  |                          | 362,299 |   |              |   |         |   |  |   | 1,704,118 |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|OPERATING INCOME                                               |  |        | 407     |   |                                |   | 207,864   |                              |  |   | 35,012                    |   |  |                          | 115,079 |   |              |   |         |   |  |   | 358,362   |  
|                                                               |  |        |         |   |                                |  
|OTHER INCOME (EXPENSE):                                        |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Interest expense, net of interest capitalized                  |  |        | (35,522 | ) |                                |   | (3,331    | )                            |  |   | 95                        |   |  |                          | (14,079 | ) |              |   | 12,065   |   |  |   | (40,772   | )
|Equity in earnings (losses) of affiliates                      |  |        | 335,580 |   |                                |   | (539      | )                            |  |   |                          |   |  |                          | 25      |   |              |   | (335,580 | ) |  |   | (514      | )
|Loss on disposal of assets                                     |  |        |        |   |                                |   | (2,422    | )                            |  |   | (374                      | ) |  |                          | (433    | ) |              |   |         |   |  |   | (3,229    | )
|Interest and other income, net                                 |  |        | 10,649  |   |                                |   | 1,484     |                              |  |   | 1,165                     |   |  |                          | 190     |   |              |   | (12,065  | ) |  |   | 1,423     |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|INCOME BEFORE INCOME TAX EXPENSE AND MINORITY INTEREST         |  |        | 311,114 |   |                                |   | 203,056   |                              |  |   | 35,898                    |   |  |                          | 100,782 |   |              |   | (335,580 | ) |  |   | 315,270   |  
|Income tax expense (benefit)                                   |  |        |        |   |                                |   | 1,418     |                              |  |   | (1,353                    | ) |  |                          | 3,235   |   |              |   |         |   |  |   | 3,300     |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|INCOME BEFORE MINORITY INTERESTS                               |  |        | 311,114 |   |                                |   | 201,638   |                              |  |   | 37,251                    |   |  |                          | 97,547  |   |              |   | (335,580 | ) |  |   | 311,970   |  
|Minority interests                                             |  |        |        |   |                                |   |          |                              |  |   |                          |   |  |                          | (856    | ) |              |   |         |   |  |   | (856      | )
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|NET INCOME                                                     |  | $      | 311,114 |   |                                | $ | 201,638   |                              |  | $ | 37,251                    |   |  | $                        | 96,691  |   |              | $ | (335,580 | ) |  | $ | 311,114   |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  



39



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the three months ended February 28, 2006

(In thousands)



|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|-------------------------------------------------------------- |  | ------ | ------- | - | ------------------------------ | - | --------- | ------------------------- |  | - | ------------------------ | - |  | ------------ | -------- | - |  | - | --------- | -
|                                                               |  | Parent |         |   | MidstreamGuarantorSubsidiaries |   |           | Non-GuarantorSubsidiaries |  |   | ConsolidatingAdjustments |   |  | Consolidated |         
|REVENUES:                                                      |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Midstream and transportation and storage                       |  | $      |        |   |                                | $ | 2,083,303 |                           |  | $ |                         |   |  | $            |         |   |  | $ | 2,083,303 |  
|Propane and other                                              |  |        |        |   |                                |   |          |                           |  |   | 366,513                  |   |  |              |         |   |  |   | 366,513   |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Total revenues                                                 |  |        |        |   |                                |   | 2,083,303 |                           |  |   | 366,513                  |   |  |              |         |   |  |   | 2,449,816 |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|                                                               |  |        |         |   |                               
|COSTS AND EXPENSES:                                            |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Cost of products soldmidstream and transportation and storage |  |        |        |   |                                |   | 1,785,053 |                           |  |   |                         |   |  |              |         |   |  |   | 1,785,053 |  
|Cost of products soldpropane and other                        |  |        |        |   |                                |   |          |                           |  |   | 223,778                  |   |  |              |         |   |  |   | 223,778   |  
|Operating expenses                                             |  |        |        |   |                                |   | 48,913    |                           |  |   | 50,783                   |   |  |              |         |   |  |   | 99,696    |  
|Depreciation and amortization                                  |  |        |        |   |                                |   | 14,942    |                           |  |   | 14,072                   |   |  |              |         |   |  |   | 29,014    |  
|Selling, general and administrative                            |  |        | 6,200   |   |                                |   | 19,382    |                           |  |   | 5,873                    |   |  |              |         |   |  |   | 31,455    |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Total costs and expenses                                       |  |        | 6,200   |   |                                |   | 1,868,290 |                           |  |   | 294,506                  |   |  |              |         |   |  |   | 2,168,996 |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|OPERATING INCOME (LOSS)                                        |  |        | (6,200  | ) |                                |   | 215,013   |                           |  |   | 72,007                   |   |  |              |         |   |  |   | 280,820   |  
|                                                               |  |        |         |   |                               
|OTHER INCOME (EXPENSE):                                        |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Interest expense, net of interest capitalized                  |  |        | (22,464 | ) |                                |   | (1,872    | )                         |  |   | (8,052                   | ) |  |              | 3,846    |   |  |   | (28,542   | )
|Equity in earnings (losses) of affiliates                      |  |        | 275,770 |   |                                |   | 234       |                           |  |   | (128                     | ) |  |              | (275,770 | ) |  |   | 106       |  
|Gain on disposal of assets                                     |  |        |        |   |                                |   | 584       |                           |  |   | 78                       |   |  |              |         |   |  |   | 662       |  
|Interest and other income (expense), net                       |  |        | 3,679   |   |                                |   | 2,536     |                           |  |   | (67                      | ) |  |              | (3,846   | ) |  |   | 2,302     |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|INCOME BEFORE INCOME TAX EXPENSE AND MINORITY INTEREST         |  |        | 250,785 |   |                                |   | 216,495   |                           |  |   | 63,838                   |   |  |              | (275,770 | ) |  |   | 255,348   |  
|Income tax expense                                             |  |        |        |   |                                |   | 1,101     |                           |  |   | 2,913                    |   |  |              |         |   |  |   | 4,014     |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|INCOME BEFORE MINORITY INTERESTS                               |  |        | 250,785 |   |                                |   | 215,394   |                           |  |   | 60,925                   |   |  |              | (275,770 | ) |  |   | 251,334   |  
|Minority interests                                             |  |        |        |   |                                |   |          |                           |  |   | (549                     | ) |  |              |         |   |  |   | (549      | )
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|NET INCOME                                                     |  | $      | 250,785 |   |                                | $ | 215,394   |                           |  | $ | 60,376                   |   |  | $            | (275,770 | ) |  | $ | 250,785   |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  



40



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the six months ended February 28, 2007

(In thousands)



|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|-------------------------------------------------------------- |  | ------ | ------- | - | ------------------------------ | - | --------- | ---------------------------- |  | - | ------------------------- | - |  | ------------------------ | ------- | - | ------------ | - | -------- | - |  | - | --------- | -
|                                                               |  | Parent |         |   | MidstreamGuarantorSubsidiaries |   |           | PropaneGuarantorSubsidiaries |  |   | Non-GuarantorSubsidiaries |   |  | ConsolidationAdjustments |         |   | Consolidated |  
|REVENUES:                                                      |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Midstream and transportation and storage                       |  | $      |        |   |                                | $ | 2,497,124 |                              |  | $ |                          |   |  | $                        | 58,158  |   |              | $ |         |   |  | $ | 2,555,282 |  
|Propane and other                                              |  |        |        |   |                                |   |          |                              |  |   | 235,107                   |   |  |                          | 660,536 |   |              |   |         |   |  |   | 895,643   |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Total revenue                                                  |  |        |        |   |                                |   | 2,497,124 |                              |  |   | 235,107                   |   |  |                          | 718,694 |   |              |   |         |   |  |   | 3,450,925 |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|                                                               |  |        |         |   |                                |  
|COSTS AND EXPENSES:                                            |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Cost of products soldmidstream and transportation and storage |  |        |        |   |                                |   | 2,022,692 |                              |  |   |                          |   |  |                          |        |   |              |   |         |   |  |   | 2,022,692 |  
|Cost of products soldpropane and other                        |  |        |        |   |                                |   |          |                              |  |   | 140,134                   |   |  |                          | 410,333 |   |              |   |         |   |  |   | 550,467   |  
|Operating expenses                                             |  |        |        |   |                                |   | 97,932    |                              |  |   | 45,832                    |   |  |                          | 122,426 |   |              |   |         |   |  |   | 266,190   |  
|Depreciation and amortization                                  |  |        |        |   |                                |   | 34,494    |                              |  |   | 5,957                     |   |  |                          | 38,718  |   |              |   |         |   |  |   | 79,169    |  
|Selling, general and administrative                            |  |        | 3,229   |   |                                |   | 40,774    |                              |  |   | 2,402                     |   |  |                          | 19,798  |   |              |   |         |   |  |   | 66,203    |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Total costs and expenses                                       |  |        | 3,229   |   |                                |   | 2,195,892 |                              |  |   | 194,325                   |   |  |                          | 591,275 |   |              |   |         |   |  |   | 2,984,721 |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|                                                               |  |        |         |   |                                |  
|OPERATING INCOME (LOSS)                                        |  |        | (3,229  | ) |                                |   | 301,232   |                              |  |   | 40,782                    |   |  |                          | 127,419 |   |              |   |         |   |  |   | 466,204   |  
|                                                               |  |        |         |   |                                |  
|OTHER INCOME (EXPENSE):                                        |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|Interest expense, net of interest capitalized                  |  |        | (73,975 | ) |                                |   | (3,098    | )                            |  |   | (1,208                    | ) |  |                          | (20,503 | ) |              |   | 16,550   |   |  |   | (82,234   | )
|Equity in earnings (losses) of affiliates                      |  |        | 444,262 |   |                                |   | (763      | )                            |  |   |                          |   |  |                          | 24      |   |              |   | (439,150 | ) |  |   | 4,373     |  
|Gain (loss) on disposal of assets                              |  |        |        |   |                                |   | (2,386    | )                            |  |   | (374                      | ) |  |                          | 1,475   |   |              |   |         |   |  |   | (1,285    | )
|Interest and other income, net                                 |  |        | 15,088  |   |                                |   | 3,244     |                              |  |   | 1,156                     |   |  |                          | 156     |   |              |   | (16,550  | ) |  |   | 3,094     |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|                                                               |  |        |         |   |                                |  
|INCOME BEFORE INCOME TAX EXPENSE AND MINORITY INTEREST         |  |        | 382,146 |   |                                |   | 298,229   |                              |  |   | 40,356                    |   |  |                          | 108,571 |   |              |   | (439,150 | ) |  |   | 390,152   |  
|                                                               |  |        |         |   |                                |  
|Income tax expense (benefit)                                   |  |        |        |   |                                |   | 3,412     |                              |  |   | (1,354                    | ) |  |                          | 4,838   |   |              |   |         |   |  |   | 6,896     |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|                                                               |  |        |         |   |                                |  
|INCOME BEFORE MINORITY INTERESTS                               |  |        | 382,146 |   |                                |   | 294,817   |                              |  |   | 41,710                    |   |  |                          | 103,733 |   |              |   | (439,150 | ) |  |   | 383,256   |  
|                                                               |  |        |         |   |                                |  
|Minority interests                                             |  |        |        |   |                                |   |          |                              |  |   |                          |   |  |                          | (1,110  | ) |              |   |         |   |  |   | (1,110    | )
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  
|                                                               |  |        |         |   |                                |  
|NET INCOME                                                     |  | $      | 382,146 |   |                                | $ | 294,817   |                              |  | $ | 41,710                    |   |  | $                        | 102,623 |   |              | $ | (439,150 | ) |  | $ | 382,146   |  
|                                                               |  |        |         |   |                                |   |           |                              |  |   |                           |   |  |                          |         |   |              |   |          |   |  |   |           |  



41



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the six months ended February 28, 2006

(In thousands)



|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|-------------------------------------------------------------- |  | ------ | ------- | - | ------------------------------ | - | --------- | ------------------------- |  | - | ------------------------ | - |  | ------------ | -------- | - |  | - | --------- | -
|                                                               |  | Parent |         |   | MidstreamGuarantorSubsidiaries |   |           | Non-GuarantorSubsidiaries |  |   | ConsolidatingAdjustments |   |  | Consolidated |         
|REVENUES:                                                      |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Midstream and transportation and storage                       |  | $      |        |   |                                | $ | 4,291,837 |                           |  | $ |                         |   |  | $            |         |   |  | $ | 4,291,837 |  
|Propane and other                                              |  |        |        |   |                                |   |          |                           |  |   | 574,599                  |   |  |              |         |   |  |   | 574,599   |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Total revenues                                                 |  |        |        |   |                                |   | 4,291,837 |                           |  |   | 574,599                  |   |  |              |         |   |  |   | 4,866,436 |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|                                                               |  |        |         |   |                               
|COSTS AND EXPENSES:                                            |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Cost of products soldmidstream and transportation and storage |  |        |        |   |                                |   | 3,744,422 |                           |  |   |                         |   |  |              |         |   |  |   | 3,744,422 |  
|Cost of products soldpropane and other                        |  |        |        |   |                                |   |          |                           |  |   | 355,036                  |   |  |              |         |   |  |   | 355,036   |  
|Operating expenses                                             |  |        |        |   |                                |   | 102,590   |                           |  |   | 99,777                   |   |  |              |         |   |  |   | 202,367   |  
|Depreciation and amortization                                  |  |        |        |   |                                |   | 28,361    |                           |  |   | 27,566                   |   |  |              |         |   |  |   | 55,927    |  
|Selling, general and administrative                            |  |        | 9,020   |   |                                |   | 38,169    |                           |  |   | 9,065                    |   |  |              |         |   |  |   | 56,254    |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Total costs and expenses                                       |  |        | 9,020   |   |                                |   | 3,913,542 |                           |  |   | 491,444                  |   |  |              |         |   |  |   | 4,414,006 |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|OPERATING INCOME (LOSS)                                        |  |        | (9,020  | ) |                                |   | 378,295   |                           |  |   | 83,155                   |   |  |              |         |   |  |   | 452,430   |  
|                                                               |  |        |         |   |                               
|OTHER INCOME (EXPENSE):                                        |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|Interest expense, net of interest capitalized                  |  |        | (43,068 | ) |                                |   | (4,192    | )                         |  |   | (15,782                  | ) |  |              | 6,107    |   |  |   | (56,935   | )
|Equity in earnings (losses) of affiliates                      |  |        | 417,091 |   |                                |   | (17       | )                         |  |   | (151                     | ) |  |              | (417,091 | ) |  |   | (168      | )
|Gain (loss) on disposal of assets                              |  |        |        |   |                                |   | 594       |                           |  |   | (60                      | ) |  |              |         |   |  |   | 534       |  
|Interest and other income (expense), net                       |  |        | 5,590   |   |                                |   | 3,938     |                           |  |   | (160                     | ) |  |              | (6,107   | ) |  |   | 3,261     |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|INCOME BEFORE INCOME TAX EXPENSE AND MINORITY INTEREST         |  |        | 370,593 |   |                                |   | 378,618   |                           |  |   | 67,002                   |   |  |              | (417,091 | ) |  |   | 399,122   |  
|Income tax expense                                             |  |        |        |   |                                |   | 20,106    |                           |  |   | 6,319                    |   |  |              |         |   |  |   | 26,425    |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|INCOME BEFORE MINORITY INTERESTS                               |  |        | 370,593 |   |                                |   | 358,512   |                           |  |   | 60,683                   |   |  |              | (417,091 | ) |  |   | 372,697   |  
|Minority interests                                             |  |        |        |   |                                |   | (1,349    | )                         |  |   | (755                     | ) |  |              |         |   |  |   | (2,104    | )
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  
|NET INCOME                                                     |  | $      | 370,593 |   |                                | $ | 357,163   |                           |  | $ | 59,928                   |   |  | $            | (417,091 | ) |  | $ | 370,593   |  
|                                                               |  |        |         |   |                                |   |           |                           |  |   |                          |   |  |              |          |   |  |   |           |  



42



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

For the six months ended February 28, 2007

(In thousands)



|                                                    |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|--------------------------------------------------- |  | ------ | ---------- | - | ------------------------------ | - | ---------- | ---------------------------- |  | - | ------------------------- | - |  | ------------------------ | -------- | - | ------------ | - | ---------- | - |  | - | ---------- | -
|                                                    |  | Parent |            |   | MidstreamGuarantorSubsidiaries |   |            | PropaneGuarantorSubsidiaries |  |   | Non-GuarantorSubsidiaries |   |  | ConsolidatingAdjustments |          |   | Consolidated |  
|NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES     |  | $      | 275,764    |   |                                | $ | 570,542    |                              |  | $ | 78,899                    |   |  | $                        | 44,669   |   |              | $ | (351,979   | ) |  | $ | 617,895    |  
|                                                    |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|                                                    |  |        |            |   |                                |  
|CASH FLOWS FROM INVESTING ACTIVITIES:               |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|Cash paid for acquisitions, net of cash acquired    |  |        | (5,535     | ) |                                |   | (70,670    | )                            |  |   | (713                      | ) |  |                          | (9,553   | ) |              |   | 3,386      |   |  |   | (83,085    | )
|Capital expenditures                                |  |        |           |   |                                |   | (491,654   | )                            |  |   | (6,609                    | ) |  |                          | (44,667  | ) |              |   |           |   |  |   | (542,930   | )
|Advances to and investment in affiliates            |  |        | (1,051,237 | ) |                                |   |           |                              |  |   |                          |   |  |                          | (3,160   | ) |              |   | 100,000    |   |  |   | (954,397   | )
|Proceeds from the sale of assets                    |  |        |           |   |                                |   | 9,755      |                              |  |   | 1,662                     |   |  |                          | 7,783    |   |              |   |           |   |  |   | 19,200     |  
|                                                    |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|Net cash used in investing activities               |  |        | (1,056,772 | ) |                                |   | (552,569   | )                            |  |   | (5,660                    | ) |  |                          | (49,597  | ) |              |   | 103,386    |   |  |   | (1,561,212 | )
|                                                    |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|                                                    |  |        |            |   |                                |  
|CASH FLOWS FROM FINANCING ACTIVITIES:               |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|Proceeds from borrowings                            |  |        | 2,392,796  |   |                                |   |           |                              |  |   | 1,489                     |   |  |                          | 98,745   |   |              |   |           |   |  |   | 2,493,030  |  
|Principal payments on debt                          |  |        | (1,991,665 | ) |                                |   | (10,643    | )                            |  |   | (473                      | ) |  |                          | (425,711 | ) |              |   |           |   |  |   | (2,428,492 | )
|Proceeds from borrowings from affiliates            |  |        | 2,216,939  |   |                                |   | 2,348,571  |                              |  |   | 91,632                    |   |  |                          | 318,965  |   |              |   | (4,976,107 | ) |  |   |           |  
|Payments on borrowings from affiliates              |  |        | (2,759,168 | ) |                                |   | (2,092,431 | )                            |  |   | (87,893                   | ) |  |                          | (36,615  | ) |              |   | 4,976,107  |   |  |   |           |  
|Net proceeds from issuance of Common Units          |  |        | 1,200,000  |   |                                |   |           |                              |  |   |                          |   |  |                          |         |   |              |   |           |   |  |   | 1,200,000  |  
|Capital contribution from General Partner           |  |        | 24,489     |   |                                |   |           |                              |  |   |                          |   |  |                          | 100,000  |   |              |   | (100,000   | ) |  |   | 24,489     |  
|Distributions to parent                             |  |        |           |   |                                |   | (263,470   | )                            |  |   | (59,510                   | ) |  |                          | (22,757  | ) |              |   | 345,737    |   |  |   |           |  
|Distributions to partners                           |  |        | (292,468   | ) |                                |   |           |                              |  |   |                          |   |  |                          |         |   |              |   | 6,242      |   |  |   | (286,226   | )
|Debt issuance costs                                 |  |        | (8,933     | ) |                                |   |           |                              |  |   |                          |   |  |                          | (518     | ) |              |   |           |   |  |   | (9,451     | )
|                                                    |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|Net cash provided by (used in) financing activities |  |        | 781,990    |   |                                |   | (17,973    | )                            |  |   | (54,755                   | ) |  |                          | 32,109   |   |              |   | 251,979    |   |  |   | 993,350    |  
|                                                    |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|INCREASE IN CASH AND CASH EQUIVALENTS               |  |        | 982        |   |                                |   |           |                              |  |   | 18,484                    |   |  |                          | 27,181   |   |              |   | 3,386      |   |  |   | 50,033     |  
|CASH AND CASH EQUIVALENTS, beginning of period      |  |        | 728        |   |                                |   |           |                              |  |   | 2,182                     |   |  |                          | 26,517   |   |              |   | (3,386     | ) |  |   | 26,041     |  
|                                                    |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  
|CASH AND CASH EQUIVALENTS, end of period            |  | $      | 1,710      |   |                                | $ |           |                              |  | $ | 20,666                    |   |  | $                        | 53,698   |   |              | $ |           |   |  | $ | 76,074     |  
|                                                    |  |        |            |   |                                |   |            |                              |  |   |                           |   |  |                          |          |   |              |   |            |   |  |   |            |  



43



---

##### Table of Contents

ENERGY TRANSFER PARTNERS, L.P. AND SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

For the six months ended February 28, 2006

(In thousands)



|                                                      |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|----------------------------------------------------- |  | ------ | -------- | - | ------------------------------ | - | -------- | ------------------------- |  | - | ------------------------ | - |  | ------------ | ---------- | - |  | - | ---------- | -
|                                                      |  | Parent |          |   | MidstreamGuarantorSubsidiaries |   |          | Non-GuarantorSubsidiaries |  |   | ConsolidatingAdjustments |   |  | Consolidated |           
|NET CASH FLOWS PROVIDED BY (USED IN)                  |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|OPERATING ACTIVITIES                                  |  | $      | (49,672  | ) |                                | $ | 446,704  |                           |  | $ | 41,026                   |   |  | $            |           |   |  | $ | 438,058    |  
|                                                      |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|                                                      |  |        |          |   |                               
|CASH FLOWS FROM INVESTING ACTIVITIES:                 |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|Cash paid for acquisitions, net of cash acquired      |  |        |         |   |                                |   | (17,124  | )                         |  |   | (12,822                  | ) |  |              |           |   |  |   | (29,946    | )
|Working capital settlement on prior year acquisitions |  |        |         |   |                                |   | 19,653   |                           |  |   |                         |   |  |              |           |   |  |   | 19,653     |  
|Capital invested in subsidiaries                      |  |        | (132,387 | ) |                                |   |          |                           |  |   |                         |   |  |              | 132,387    |   |  |   |           |  
|Capital expenditures                                  |  |        |         |   |                                |   | (229,751 | )                         |  |   | (25,350                  | ) |  |              |           |   |  |   | (255,101   | )
|Proceeds from the sale of assets                      |  |        |         |   |                                |   | 2,412    |                           |  |   | 1,463                    |   |  |              |           |   |  |   | 3,875      |  
|                                                      |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|Net cash used in investing activities                 |  |        | (132,387 | ) |                                |   | (224,810 | )                         |  |   | (36,709                  | ) |  |              | 132,387    |   |  |   | (261,519   | )
|                                                      |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|                                                      |  |        |          |   |                               
|CASH FLOWS FROM FINANCING ACTIVITIES:                 |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|Proceeds from borrowings                              |  |        | 824,192  |   |                                |   |         |                           |  |   | 188,996                  |   |  |              |           |   |  |   | 1,013,188  |  
|Proceeds from short term borrowings from affiliates   |  |        | 883,307  |   |                                |   | 729,390  |                           |  |   |                         |   |  |              | (1,612,697 | ) |  |   |           |  
|Principal payments on debt                            |  |        | (925,192 | ) |                                |   |         |                           |  |   | (243,130                 | ) |  |              |           |   |  |   | (1,168,322 | )
|Principal payments received from affiliates           |  |        | (729,390 | ) |                                |   | (883,307 | )                         |  |   |                         |   |  |              | 1,612,697  |   |  |   |           |  
|Distributions to parent                               |  |        | (4,193   | ) |                                |   | (125,402 | )                         |  |   | (18,812                  | ) |  |              | 148,407    |   |  |   |           |  
|Distributions from subsidiaries                       |  |        | 144,214  |   |                                |   |         |                           |  |   | 4,193                    |   |  |              | (148,407   | ) |  |   |           |  
|Debt issuance costs                                   |  |        | (1,196   | ) |                                |   |         |                           |  |   |                         |   |  |              |           |   |  |   | (1,196     | )
|Equity offering                                       |  |        | 132,387  |   |                                |   |         |                           |  |   |                         |   |  |              |           |   |  |   | 132,387    |  
|Capital contribution from general partner             |  |        | 2,702    |   |                                |   | 57,387   |                           |  |   | 75,000                   |   |  |              | (132,387   | ) |  |   | 2,702      |  
|Unit distributions                                    |  |        | (146,369 | ) |                                |   |         |                           |  |   |                         |   |  |              |           |   |  |   | (146,369   | )
|                                                      |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|Net cash provided by (used in) financing activities   |  |        | 180,462  |   |                                |   | (221,932 | )                         |  |   | 6,247                    |   |  |              | (132,387   | ) |  |   | (167,610   | )
|                                                      |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS      |  |        | (1,597   | ) |                                |   | (38      | )                         |  |   | 10,564                   |   |  |              |           |   |  |   | 8,929      |  
|CASH AND CASH EQUIVALENTS, beginning of period        |  |        | 3,810    |   |                                |   | 38       |                           |  |   | 21,066                   |   |  |              |           |   |  |   | 24,914     |  
|                                                      |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  
|CASH AND CASH EQUIVALENTS, end of period              |  | $      | 2,213    |   |                                | $ |         |                           |  | $ | 31,630                   |   |  | $            |           |   |  | $ | 33,843     |  
|                                                      |  |        |          |   |                                |   |          |                           |  |   |                          |   |  |              |            |   |  |   |            |  



44



---

##### Table of Contents

|19. | REPORTABLE SEGMENTS:
|--- | --------------------

As of
February 28, 2007, our financial statements reflect five reportable segments:

ETC OLP:



| |  |  | midstream operations
| | - |  | --------------------



| |  |  | intrastate transportation and storage operations
| | - |  | ------------------------------------------------

ET Interstate:



| |  |  | interstate transportation operations
| | - |  | ------------------------------------

HOLP and Titan:



| |  |  | retail propane operations
| | - |  | -------------------------

HOLP:



| |  |  | wholesale propane operations, including the operations of MP Energy Partnership
| | - |  | -------------------------------------------------------------------------------

As of December 1, 2006, with the completion of our acquisition of Transwestern, we have a new reporting segment for our interstate transportation
operations. As a result, the comparability of the segment operations information is affected by this addition. The volumes and results of operations data for the three months ended February 28, 2007 include the interstate operations for the
entire period. However, the three and six month volumes and results of operations do not include the interstate operations for periods prior to December 1, 2006.

Segments below the quantitative thresholds are classified as other. None of the components of the other segment have ever met any of the quantitative thresholds for determining reportable
segments. Management has combined the domestic wholesale propane and foreign wholesale propane segments into one segment for all periods presented in this report. The combined segment is referred to as the wholesale propane segment.

Midstream and transportation and storage segment revenues and expenses include intersegment and intrasegment transactions, which are generally based on
transactions made at market-related rates. Consolidated revenues and expenses reflect the elimination of all material intercompany transactions.

The midstream operations focus on the gathering, compression, treating, blending, processing, and marketing of natural gas, primarily on or through the Southeast Texas System, and marketing operations related to our producer services
business. Revenue is primarily generated by the volumes of natural gas gathered, compressed, treated, processed, transported, purchased and sold through our pipelines (excluding the transportation pipelines) and gathering systems as well as the
level of natural gas and NGL prices.

The intrastate transportation and storage operations focus on transporting natural gas through our
Oasis Pipeline, ET Fuel System, East Texas Pipeline System, HPL System and Fort Worth Basin Pipeline. Revenue is typically generated from fees charged to customers to reserve firm capacity on or move gas through the pipeline on an interruptible
basis. A monetary fee and/or fuel retention are also components of the fee structure. Excess fuel retained after consumption is typically valued at the first of the month published market prices and strategically sold when market prices are high.
The intrastate transportation and storage operations also consist of the HPL System which generates revenue primarily from the sale of natural gas to electric utilities, independent power plants, local distribution companies, industrial end-users,
and other marketing companies. The use of the Bammel storage reservoir allows us to purchase physical natural gas and then sell financial contracts at a price sufficient to cover its carrying costs and provide a gross profit margin. The HPL System
also transports natural gas for a variety of third party customers.

The interstate transportation operations focus on natural gas
transportation of Transwestern, which owns and operates approximately 2,400 miles of interstate natural gas pipeline system extending from Texas and Oklahoma, through the San Juan Basin to the California border. Transwestern is a major natural gas
transporter to the California border and delivers natural gas from the east end of its system to Texas intrastate and Midwest markets. The revenues of this segment consist primarily of fees earned from natural gas transportation services and
operational gas sales from excess gas retained.



45



---

##### Table of Contents

Our retail and wholesale propane segments sell products and services to retail and wholesale customers.
Intersegment sales by the foreign wholesale segment to the domestic segment are priced in accordance with the partnership agreement of MP Energy Partnership. We manage our propane segments separately as each segment involves different distribution,
sale, and marketing strategies.

We evaluate the performance of our operating segments based on operating income exclusive of general
partnership selling, general, administrative expenses, gain (loss) on disposal of assets, minority interests, interest expense, earnings (losses) from equity investments and income tax expense (benefit). Certain overhead costs relating to a
reportable segment have been allocated for purposes of calculating operating income. Effective with the Transwestern acquisition on December 1, 2006, we began allocating administration expenses to our operating partnerships. The amounts of such
allocations for the three and six months ended February 28, 2007 were approximately $1,700 to midstream, $1,500 to interstate transportation and $2,500 to propane, for a total of approximately $5,700.

The following table presents the financial information by segment for the following periods:



|                                         |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|---------------------------------------- |  | ------------------------------- | --------- | - | ----------------------------- | - | --------- | ---- |  | - | --------- | - |  | - | ---------- | -
|                                         |  | Three Months Ended February 28, |           |   | Six Months Ended February 28, |  
|                                         |  | 2007                            |           |   | 2006                          |   |           | 2007 |  |   | 2006      |  
|Volumes:                                 |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Midstream                                |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Natural gas MMBtu/dsold                 |  |                                 | 819,611   |   |                               |   | 1,529,856 |      |  |   | 900,238   |   |  |   | 1,528,616  |  
|NGLs bbls/dsold                         |  |                                 | 15,901    |   |                               |   | 9,537     |      |  |   | 13,723    |   |  |   | 9,879      |  
|Transportation and storage               |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Natural gas MMBtu/d  transported        |  |                                 | 5,030,631 |   |                               |   | 4,231,797 |      |  |   | 4,918,191 |   |  |   | 4,349,137  |  
|Natural gas MMBtu/d  sold               |  |                                 | 1,655,278 |   |                               |   | 1,868,486 |      |  |   | 1,481,724 |   |  |   | 1,709,049  |  
|Interstate transportation                |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Natural gas MMBtu/d  transported        |  |                                 | 1,728,056 |   |                               |   |          |      |  |   | 1,728,056 |   |  |   |           |  
|Propane gallons (in thousands)           |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Retail                                   |  |                                 | 253,715   |   |                               |   | 165,758   |      |  |   | 394,346   |   |  |   | 254,496    |  
|Wholesale                                |  |                                 | 32,428    |   |                               |   | 28,243    |      |  |   | 55,711    |   |  |   | 47,844     |  
|                                         |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Total gallons                            |  |                                 | 286,143   |   |                               |   | 194,001   |      |  |   | 450,057   |   |  |   | 302,340    |  
|                                         |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|                                         |  |                                
|                                         |  | Three Months Ended February 28, |           |   | Six Months Ended February 28, |  
|                                         |  | 2007                            |           |   | 2006                          |   |           | 2007 |  |   | 2006      |  
|Revenues:                                |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Midstream                                |  | $                               | 624,245   |   |                               | $ | 1,205,027 |      |  | $ | 1,232,428 |   |  | $ | 2,754,855  |  
|Eliminations                             |  |                                 | (297,620  | ) |                               |   | (611,989  | )    |  |   | (654,212  | ) |  |   | (1,518,793 | )
|Intrastate transportation and storage    |  |                                 | 1,108,055 |   |                               |   | 1,490,265 |      |  |   | 1,918,908 |   |  |   | 3,055,775  |  
|Interstate transportation (see Note 3)   |  |                                 | 58,158    |   |                               |   |          |      |  |   | 58,158    |   |  |   |           |  
|Retail propane and other propane related |  |                                 | 529,555   |   |                               |   | 332,147   |      |  |   | 824,794   |   |  |   | 514,178    |  
|Wholesale propane                        |  |                                 | 39,209    |   |                               |   | 32,958    |      |  |   | 68,246    |   |  |   | 56,899     |  
|Other                                    |  |                                 | 878       |   |                               |   | 1,408     |      |  |   | 2,603     |   |  |   | 3,522      |  
|                                         |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Total revenues                           |  | $                               | 2,062,480 |   |                               | $ | 2,449,816 |      |  | $ | 3,450,925 |   |  | $ | 4,866,436  |  
|                                         |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Cost of Sales:                           |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Midstream                                |  | $                               | 573,712   |   |                               | $ | 1,160,557 |      |  | $ | 1,132,430 |   |  | $ | 2,597,427  |  
|Eliminations                             |  |                                 | (297,620  | ) |                               |   | (611,989  | )    |  |   | (654,212  | ) |  |   | (1,518,793 | )
|Intrastate transportation and storage    |  |                                 | 862,617   |   |                               |   | 1,236,485 |      |  |   | 1,544,474 |   |  |   | 2,665,788  |  
|Retail propane and other propane related |  |                                 | 311,364   |   |                               |   | 193,845   |      |  |   | 486,714   |   |  |   | 302,315    |  
|Wholesale propane                        |  |                                 | 35,684    |   |                               |   | 29,426    |      |  |   | 63,225    |   |  |   | 51,711     |  
|Other                                    |  |                                 | 59        |   |                               |   | 507       |      |  |   | 528       |   |  |   | 1,010      |  
|                                         |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  
|Total cost of sales                      |  | $                               | 1,485,816 |   |                               | $ | 2,008,831 |      |  | $ | 2,573,159 |   |  | $ | 4,099,458  |  
|                                         |  |                                 |           |   |                               |   |           |      |  |   |           |   |  |   |            |  



46



---

##### Table of Contents

|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|----------------------------------------------------------------------------------- |  | ------------------------------ | ------- | - | ---------------------------- | - | ------- | ---- |  | - | --------- | - |  | - | ------- | -
|                                                                                    |  | Three Months EndedFebruary 28, |         |   | Six Months EndedFebruary 28, |  
|                                                                                    |  | 2007                           |         |   | 2006                         |   |         | 2007 |  |   | 2006      |  
|Depreciation and Amortization:                                                      |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|Midstream                                                                           |  | $                              | 5,565   |   |                              | $ | 3,880   |      |  | $ | 10,184    |   |  | $ | 7,565   |  
|Intrastate transportation and storage                                               |  |                                | 12,013  |   |                              |   | 11,061  |      |  |   | 24,310    |   |  |   | 20,795  |  
|Interstate transportation                                                           |  |                                | 9,654   |   |                              |   |        |      |  |   | 9,654     |   |  |   |        |  
|Retail propane and other propane related                                            |  |                                | 17,937  |   |                              |   | 13,744  |      |  |   | 34,528    |   |  |   | 26,954  |  
|Wholesale propane                                                                   |  |                                | 191     |   |                              |   | 223     |      |  |   | 368       |   |  |   | 407     |  
|Other                                                                               |  |                                |        |   |                              |   | 106     |      |  |   | 125       |   |  |   | 206     |  
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|Total depreciation and amortization                                                 |  | $                              | 45,360  |   |                              | $ | 29,014  |      |  | $ | 79,169    |   |  | $ | 55,927  |  
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|                                                                                    |  |                               
|                                                                                    |  | Three Months EndedFebruary 28, |         |   | Six Months EndedFebruary 28, |  
|                                                                                    |  | 2007                           |         |   | 2006                         |   |         | 2007 |  |   | 2006      |  
|Operating Income (Loss):                                                            |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|Midstream                                                                           |  | $                              | 25,048  |   |                              | $ | 26,856  |      |  | $ | 56,618    |   |  | $ | 120,864 |  
|Intrastate transportation and storage                                               |  |                                | 182,815 |   |                              |   | 188,158 |      |  |   | 244,614   |   |  |   | 257,431 |  
|Interstate transportation                                                           |  |                                | 34,112  |   |                              |   |        |      |  |   | 34,112    |   |  |   |        |  
|Retail propane and other propane related                                            |  |                                | 114,314 |   |                              |   | 70,255  |      |  |   | 132,172   |   |  |   | 80,734  |  
|Wholesale propane                                                                   |  |                                | 1,247   |   |                              |   | 1,825   |      |  |   | 1,545     |   |  |   | 2,207   |  
|Other                                                                               |  |                                | 419     |   |                              |   | (68     | )    |  |   | 373       |   |  |   | 220     |  
|Selling general and administrative expenses not allocated to segments               |  |                                | 407     |   |                              |   | (6,206  | )    |  |   | (3,230    | ) |  |   | (9,026  | )
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|Total operating income                                                              |  |                                | 358,362 |   |                              |   | 280,820 |      |  |   | 466,204   |   |  |   | 452,430 |  
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|                                                                                    |  |                                |         |  
|Other items not allocated by segment:                                               |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|Interest expense                                                                    |  |                                | (40,772 | ) |                              |   | (28,542 | )    |  |   | (82,234   | ) |  |   | (56,935 | )
|Equity in earnings (losses) of affiliates                                           |  |                                | (514    | ) |                              |   | 106     |      |  |   | 4,373     |   |  |   | (168    | )
|Gain (loss) on disposal of assets                                                   |  |                                | (3,229  | ) |                              |   | 662     |      |  |   | (1,285    | ) |  |   | 534     |  
|Interest and other income, net                                                      |  |                                | 1,423   |   |                              |   | 2,302   |      |  |   | 3,094     |   |  |   | 3,261   |  
|Income tax expense                                                                  |  |                                | (3,300  | ) |                              |   | (4,014  | )    |  |   | (6,896    | ) |  |   | (26,425 | )
|Minority interests                                                                  |  |                                | (856    | ) |                              |   | (549    | )    |  |   | (1,110    | ) |  |   | (2,104  | )
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|                                                                                    |  |                                | (47,248 | ) |                              |   | (30,035 | )    |  |   | (84,058   | ) |  |   | (81,837 | )
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|Net income                                                                          |  | $                              | 311,114 |   |                              | $ | 250,785 |      |  | $ | 382,146   |   |  | $ | 370,593 |  
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|                                                                                    |  |                                |         |  
|                                                                                    |  |                                |         |   |                              |   |         | 2007 |  |   | 2006      |  
|Additions to Property, Plant and Equipment, including acquisitions (accrual basis): |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|Midstream                                                                           |  |                                |         |   |                              |   |         |      |  | $ | 114,005   |   |  | $ | 10,245  |  
|Intrastate transportation and storage                                               |  |                                |         |   |                              |   |         |      |  |   | 456,785   |   |  |   | 235,391 |  
|Interstate transportation                                                           |  |                                |         |   |                              |   |         |      |  |   | 1,269,051 |   |  |   |        |  
|Retail propane and other propane related                                            |  |                                |         |   |                              |   |         |      |  |   | 44,503    |   |  |   | 32,554  |  
|Wholesale propane                                                                   |  |                                |         |   |                              |   |         |      |  |   | 30        |   |  |   | 298     |  
|Other                                                                               |  |                                |         |   |                              |   |         |      |  |   | 839       |   |  |   | 1,973   |  
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  
|Total                                                                               |  |                                |         |   |                              |   |         |      |  | $ | 1,885,213 |   |  | $ | 280,461 |  
|                                                                                    |  |                                |         |   |                              |   |         |      |  |   |           |   |  |   |         |  



47



---

##### Table of Contents

|                                         |  |                  |           |                |   |          
|---------------------------------------- |  | ---------------- | --------- | -------------- | - | ---------
|                                         |  | February 28,2007 |           | August 31,2006
|Total Assets:                            |  |                  |           |                |   |          
|Midstream                                |  | $                | 642,660   |                | $ | 682,652  
|Intrastate transportation and storage    |  |                  | 3,235,382 |                |   | 3,029,124
|Interstate transportation                |  |                  | 1,554,586 |                |   |         
|Retail propane and other propane related |  |                  | 1,727,385 |                |   | 1,619,732
|Wholesale propane                        |  |                  | 37,009    |                |   | 39,816   
|Other                                    |  |                  | 99,293    |                |   | 83,689   
|                                         |  |                  |           |                |   |          
|Total                                    |  | $                | 7,296,315 |                | $ | 5,455,013
|                                         |  |                  |           |                |   |          



|20. | SUBSEQUENT EVENTS:
|--- | ------------------

In March 2007 the
Partnership entered into interest rate swaps with an aggregate notional amount of $600,000 with various financial institutions in anticipation of a debt offering in the fourth fiscal quarter of 2007.

On May 1, 2007, the Partnership will hold a special meeting of its Common Unitholders, entitled to vote as of the record date of April 2, 2007,
to approve (i) a change in the terms of the Partnerships Class G Units to provide that each Class G Unit is convertible into one Common Unit and (ii) the issuance of additional Common Units upon such conversion.

The conversion of these Class G Units would be on a one-to-one basis, resulting in a greater number of Common Units outstanding, but not an increase in
the overall number of ETP units. Accordingly, on an overall basis, the conversion would not be dilutive to the Partnerships existing Common Unitholders. The Board of Directors has recommended that the Partnerships Common Unitholders
approve these matters.



48



---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

(Tabular dollar amounts, except per unit data, are in thousands)

The following is a discussion
of our historical consolidated financial condition and results of operations, and should be read in conjunction with our historical consolidated financial statements and accompanying notes thereto included elsewhere in this Quarterly Report on Form
10-Q and our Annual Report on Form 10-K for the fiscal year ended August 31, 2006 filed with the Securities and Exchange Commission on November 13, 2006. Our Managements Discussion and Analysis 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.

Overview

Midstream and Intrastate Transportation and Storage Segments

Through ETC OLP, we own and operate intrastate natural gas gathering and transportation pipelines, natural gas treating and processing assets located in Texas and
Louisiana, and three natural gas storage facilities located in Texas. These assets include approximately 12,200 miles of intrastate pipeline in service, with an additional 500 miles of intrastate pipeline under construction.

Our midstream segment results are derived primarily from margins we realize for natural gas volumes that are gathered, transported, purchased and sold through our
pipeline systems, processed at our processing and treating facilities, and the volumes of NGLs processed at our facilities. We also market natural gas on our pipeline systems in addition to other pipeline systems to realize incremental revenue on
gas purchased, increase pipeline utilization and provide other services that are valued by our customers. In addition and in accordance with our commodity risk management policy, we generate income from limited trading activities. Our trading
activities include purchasing and selling natural gas and the use of financial instruments, including basis and gas daily contracts.

Our intrastate
transportation and storage segment consists of natural gas gathering and intrastate transportation pipelines as well as three natural gas storage facilities with approximately 78 Bcf in storage capacity. The results from our transportation and
storage segment are primarily derived from the fees we charge to transport natural gas on our pipelines, including a fuel retention component. We also generate revenues and margin from the sale of natural gas to electric utilities, independent power
plants, local distribution companies, industrial end-users, and other marketing companies on the HPL System. Generally, HPL purchases its natural gas from either the market (including purchases from our midstream segments producer services)
and from producers at the wellhead. To the extent the natural gas comes from producers, it is purchased at a discount to a specified price and resold to customers at the index price.

We also utilize our Bammel storage reservoir to engage in natural gas storage transactions in which we seek to find and profit from pricing differences that occur over time. We purchase physical natural gas and then
sell financial contracts at a price sufficient to cover our carrying costs and provide for a gross profit margin.

As a result of our trading activities
and the use of derivative financial instruments that may not qualify for hedge accounting in our midstream and transportation and storage segments, the degree of earnings volatility that can occur may be significant, favorably or unfavorably, from
period to period. We attempt to manage this volatility through the use of daily position and profit and loss reports provided to our risk management committee, which includes members of senior management, and predefined limits and authorizations set
forth by our risk management policy as discussed in Note 16 in the accompanying condensed consolidated financial statements.

Interstate Transportation
Segment

In connection with the acquisition of Transwestern on December 1, 2006, we also own 2,400 miles of interstate pipelines. The operating
results for Transwestern are included in our results on a consolidated basis as of the acquisition date (December 1, 2006).



49



---

##### Table of Contents

Transwestern is an open-access natural gas interstate pipeline extending approximately 2,400 miles from the gas producing
regions of West Texas, Oklahoma, eastern and northwest New Mexico and southern Colorado primarily to pipeline interconnects off the east end of its system and to the California market. Transwestern has access to three significant gas basins: the
Permin Basin in West Texas and eastern New Mexico; the San Juan Basin in northwest New Mexico and southern Colorado; and the Anadarko Basin in the Texas and Oklahoma panhandle.

Natural gas sources from the San Juan basin and surrounding producing areas can be delivered to connecting pipelines and natural gas market hubs in the east as well as markets to the west like California.
Transwesterns customers include local distribution companies, producers, marketers, electric power generators and industrial end-users.

Transwestern
earns the majority of its revenue by entering into firm transportation contracts, reserving capacity for customers to transport natural gas in its pipelines, whereby customers pay for the transportation capacity on a system regardless of whether it
is utilized. It also earns variable revenue from charges assessed on each unit of transportation provided. In addition, to the extent that the gas retained by Transwestern for the operation of its pipeline system is not consumed in its systems
compressors, it is sold as operational gas when conditions warrant.

FERC regulates our interstate natural gas pipeline interests. Transwestern transports
natural gas in interstate commerce. As a result, Transwestern qualifies as a natural gas company under the Natural Gas Act and is subject to the regulatory jurisdiction of FERC. In general, FERC has authority over natural gas companies
that provide natural gas pipeline transportation services in interstate commerce, and its authority to regulate those services includes:



| |  | rate structures;
|- |  | ----------------



| |  | rates of return on equity;
|- |  | --------------------------



| |  | recovery of costs;
|- |  | ------------------



| |  | the services that our regulated assets are permitted to perform;
|- |  | ----------------------------------------------------------------



| |  | the acquisition, construction and disposition of assets; and
|- |  | ------------------------------------------------------------



| |  | to an extent, the level of competition in that regulated industry.
|- |  | ------------------------------------------------------------------

Under the Natural Gas Act, FERC has authority to regulate natural gas companies that provide natural gas pipeline transportation services in interstate commerce. Its authority to regulate those services includes the
rates charged for the services, terms and conditions of service, certification and construction of new facilities, the extension or abandonment of services and facilities, the maintenance of accounts and records, the acquisition and disposition of
facilities, the initiation and discontinuation of services, and various other matters. Natural gas companies may not charge rates that have been determined not to be just and reasonable by FERC. In addition, FERC prohibits natural gas companies from
unduly preferring or unreasonably discriminating against any person with respect to pipeline rates or terms and conditions of service.

The rates, terms
and conditions of service provided by natural gas companies are required to be on file with FERC in FERC-approved tariffs. Pursuant to FERCs jurisdiction over rates, existing rates may be challenged by complaint and proposed rate increases may
be challenged by protest. We cannot assure you that FERC will continue to pursue its approach of pro-competitive policies as it considers matters such as pipeline rates and rules and policies that may affect rights of access to natural gas
transportation capacity, transportation and storage facilities. Any successful complaint or protest against Transwesterns FERC-approved rates could have an adverse impact on our revenues associated with providing transmission services on
Transwesterns pipelines.

Retail and Wholesale Propane Segments

Our propane related segments are operated by HOLP, Titan and their respective subsidiaries engaged in the sale, distribution and marketing of propane and other related products through their retail and wholesale
segments, (the propane segments). HOLP and Titan derive their revenue primarily from the retail propane segment. We believe that we are the third largest retail propane marketer in the United States, based on retail gallons sold. We serve more than
one million propane customers from 442 customer service locations in 41 states.

The propane segments are margin-based businesses in which gross profits
depend on the excess of sales price over propane supply cost. The market price of propane is often subject to volatile changes as a result of supply or other market conditions over which we have no control. Product supply contracts are generally
one-year agreements subject to annual renewal and generally permit suppliers to charge posted prices (plus transportation costs) at the



50



---

##### Table of Contents

time of delivery or the current prices established at major delivery points. Since rapid increases in the wholesale cost of propane may not be immediately
passed on to retail customers, such increases could reduce gross profits. We generally have attempted to reduce price risk by purchasing propane on a short-term basis. We have on occasion purchased for future resale significant volumes of propane
for storage during periods of low demand, which generally occur during the summer months, at the then current market price, both at our customer service locations and in major storage facilities. In particular, our propane business is largely
seasonal and dependent upon weather conditions in our service areas.

Historically, approximately two-thirds of our retail propane volume and substantially
all of our propane-related operating income is attributable to sales during the six-month peak-heating season of October through March. This generally results in higher operating revenues and net income in the propane segments during the period from
October through March of each year, and lower operating revenues and either net losses or lower net income during the period from April through September of each year. Consequently, sales and operating profits for the propane segments are
concentrated in our first and second fiscal quarters; however, cash flow from operations is generally greatest during our second and third fiscal quarters when customers pay for propane purchased during the six-month peak-heating season. Sales to
industrial and agricultural customers are much less weather sensitive.

A substantial portion of our propane is used in the heating-sensitive residential
and commercial markets causing the temperatures in our areas of operations, particularly during the six-month peak-heating season, to have a significant effect on the financial performance of our propane operations. In any given area, sustained
warmer-than-normal temperatures will tend to result in reduced propane use, while sustained colder-than-normal temperatures will tend to result in greater propane use. We use information about normal temperatures to help us understand how
temperatures that are colder or warmer than normal affect historical results of operations and in preparing forecasts related to our future operations.

The retail propane segments gross profit margins are not only affected by weather patterns, but also vary according to customer mix. Sales to residential customers generate higher margins than sales to certain other customer groups,
such as commercial or agricultural customers. The wholesale propane segments margins are substantially lower than retail margins. In addition, propane gross profit margins vary by geographical region. Accordingly, a change in customer or
geographic mix can affect propane gross profit without necessarily affecting total revenues.

Amounts discussed below reflect 100% of the results of MP
Energy Partnership, a Canadian general partnership in which HOLP owns a 60% interest.

Trends and Outlook

We believe our natural gas operations are positioned to provide increasing operating results based on the current levels of contracted and expected capacity to be taken
by our customers, our expansion plans that we expect to complete in fiscal year 2007, and incremental earnings related to the recently acquired Transwestern operations.

We expect our propane-related segment to realize overall volume increases during fiscal year 2007 due to the effects of the Titan acquisition. However, continued warmer than normal weather will negatively impact
volumes. We expect to be able to offset the impact of weather-related reduced volumes with reduced operating costs and improved gross margins to the extent our marketplace will allow it. We also plan to continue our active propane acquisition
strategy and to expand our internal growth initiatives.

Recent Developments

Transwestern Pipeline. On November 1, 2006, pursuant to agreements entered into with GE Energy Financial Services (GE) and Southern Union Company (Southern Union), we acquired the
member interests in CCE Holdings, LLC (CCEH) from GE and certain other investors for $1.0 billion. We financed a portion of the CCEH purchase price with the proceeds from our issuance of approximately 26.1 million Class G Units to
Energy Transfer Equity, L.P. simultaneous with the closing on November 1, 2006. The member interests acquired represented a 50% ownership in CCEH.

On
December 1, 2006, in a second and related transaction, CCEH redeemed ETPs 50% interest ownership in CCEH in exchange for 100% ownership of Transwestern Pipeline Company, LLC (Transwestern) which owns the Transwestern Pipeline,
a 2,400 mile interstate natural gas pipeline. Following the final step, Transwestern became a new operating subsidiary and separate segment of ETP. Our total acquisition cost for Transwestern, including assumed debt, was approximately $1.537
billion, including our basis of $956.3 million in CCEH (see Note 3 to the condensed consolidated financial statements).



51



---

##### Table of Contents

Midcontinent Express Pipeline. On December 13, 2006,
we announced that we had entered into an agreement with Kinder Morgan Energy Partners, L.P. for a 50/50joint
development of the Midcontinent Express Pipeline (MEP). The approximately 500-mile pipeline, which will originate near Bennington, Oklahoma, be routed through Perryville, Louisiana, and terminate at an interconnect with Transco in
Butler, Alabama, will have an initial capacity of 1.4 Bcf per day. Pending necessary regulatory approvals, the approximately $1.3 billion pipeline project is expected to be in service by February 2009. MEP has prearranged binding commitments from
multiple shippers for 800,000 dekatherms per day which includes a binding commitment from Chesapeake Energy Marketing, Inc., an affiliate of Chesapeake Energy Corporation, for 500,000 dekatherms per day. MEP has executed a firm capacity lease
agreement for up to 500,000 dekatherms per day of capacity on the Oklahoma intrastate pipeline system of Enogex, a subsidiary of OGE Energy, to provide transportation capacity from various locations in Oklahoma into and through MEP. The new pipeline
will also interconnect with Natural Gas Pipeline Company of America, a wholly-owned subsidiary of Kinder Morgan, Inc., and with our previously announced 36-inch pipeline extending from the Barnett Shale and interconnecting with our Texoma pipeline
near Paris, Texas.

42-inch Pipeline Project.On March 29, 2007 the Partnership announced the completion of the final phase of its
42-inch pipeline construction project. This final phase connects the Partnerships 36-inch North Texas Pipeline (NTP), the Partnerships Barnett Shale pipeline system, and the Partnerships Bethel Storage Facility to the Carthage Hub
and other intrastate and interstate pipelines. This phase completes the previously announced 243 mile 42-inch pipeline project and provides the Partnership and its customers with over 1 Bcf of additional take-away capacity out of the Barnett Shale
and Bossier Sands producing areas of Texas.

The completion of the 42-inch pipeline establishes the Partnership as the leader in the intrastate pipeline
arena with connections to Texas major marketing hubs including Katy, Waha, Carthage, Houston Ship Channel and Agua Dulce, as well as to the city gates of Texas major cities, including Houston, San Antonio, Austin and Dallas-Ft. Worth.
The 42-inch pipeline provides cities, Ship Channel markets, power plants and other consumers throughout the State with significantly greater access to the major producing regions in Texas including the Permian Basin, the Gulf Coast, the Barnett
Shale, the Austin Chalk and the Bossier Sands. With this 42-inch completion, the Partnership is capable of providing producers in Texas with unprecedented market flexibility to access both intrastate and interstate pipelines.

The Partnership will begin construction this summer of its next previously announced 42-inch pipeline project, the Southeast Bossier 42-inch Expansion. This project
consists of approximately 157 miles of predominately 42-inch pipe connecting the Partnerships 30-inch and 42-inch pipelines with the 30-inch Texoma line north of Beaumont. The Southeast Bossier 42-inch Expansion is expected to be completed by the
1st calendar quarter of 2008.

North Texas Gathering System. In December 2006 we purchased a gathering system in north Texas for $32 million. The
purchase and sale agreement for the gathering system in north Texas also has a contingent payment not to exceed $21 million to be determined two years after the closing date. We will record the required adjustment to the purchase price allocation
when the amount of the actual contingent consideration is determinable beyond a reasonable doubt. The gathering system consists of approximately 36 miles of pipeline and has an estimated capacity of 70 MMcf/d. We expect the gathering system will
allow us to continue expanding in the Barnett Shale area of north Texas.

Rate Case. On September 29, 2006, Transwestern filed revised tariff
sheets under section 4(e) of the Natural Gas Act (NGA) proposing a general rate increase to be effective on November 1, 2006. On October 31, 2006, in Docket No. RP06-614 the FERC issued its Order Accepting and Suspending Tariff Sheets
Subject to Refund and Establishing a Hearing and Technical Conference (Commissions October 31, 2006 Order). In this Order the Commission accepted and suspended the revised tariff sheets for the maximum five-month statutory period to be
effective April 1, 2007, subject to refund, and subject to the outcome of a hearing established by this order. Transwestern and the active parties in this proceeding, engaged in settlement negotiations to resolve all issues set for hearing by
the Commissions October 31, 2006 Order. On March 9, 2007, Transwestern filed with the FERC its Stipulation and Agreement of Settlement (Stipulation and Agreement) which, if approved by the commission, will settle these matters. The
Stipulation provides for (i) revised base tariff rates, (ii) the amortization of certain costs, including the Enron Cash Balance Plan, regulatory commission expense, post retirement benefits, the accumulated reserve adjustment regulatory
asset, deferred income taxes, and certain non-PCB environmental costs, and (iii) a depreciation rate of 1.20 percent for all transmission plant facilities.



52



---

##### Table of Contents

Analytical Analysis

The comparability of our condensed consolidated financial statements is affected by our 100% acquisition of Transwestern on December 1, 2006 and our purchases of 50% of CCEH in November 2006 and Titan in June 2006 (see Note 3 to our
condensed consolidated financial statements). The comparability is also affected by natural gas prices, mainly in our producer services revenues and natural gas sales on our HPL system. Excluding the impact from volumetric changes, our
revenues in these areas are affected by changes in natural gas prices. Since we buy and sell natural gas primarily based on either first of month index prices, gas daily average prices or a combination of both, our revenues tend to be higher when
natural gas prices are high and our revenues tend to be lower when natural gas prices are lower. However, a change in natural gas prices is only one of several elements that impact our overall margin. Other factors include, but are not limited to,
volumetric changes, our hedging strategies and the use of financial instruments, fee-based revenues, trading activities, and basis differences between market hubs.

The acquisition of Transwestern resulted in a significant increase in our property, plant and equipment, intangible assets and goodwill from August 31, 2006 to February 28, 2007 (see Note 3 to the condensed consolidated financial
statements). The increase from August 31, 2006 to February 28, 2007 in our long-term debt was also due to the Transwestern acquisition.

Operating Data

Comparative Results for the Three and Six Months Ended February 28, 2007 and 2006

Volumes of natural gas sales, NGL sales including propane, and natural gas transported by our midstream, intrastate transportation and storage, interstate transportation,
retail propane, and wholesale propane segments are as follows:

Midstream



|                    |      |                                |      |           |            |          |                              |      |          |      |           |            |          |  
|------------------- | ---- | ------------------------------ | ---- | --------- | ---------- | -------- | ---------------------------- | ---- | -------- | ---- | --------- | ---------- | -------- | -
|                    |      | Three Months EndedFebruary 28, |      | Increase  |            |          | Six Months EndedFebruary 28, |      | Increase |     
|                    | 2007 |                                | 2006 |           | (Decrease) |          |                              | 2007 |          | 2006 |           | (Decrease) |         
|Natural gas MMBtu/d |      | 819,611                        |      | 1,529,856 |            | (710,245 | )                            |      | 900,238  |      | 1,528,616 |            | (628,378 | )
|NGLs Bbls/d         |      | 15,901                         |      | 9,537     |            | 6,364    |                              |      | 13,723   |      | 9,879     |            | 3,844    |  



| |  | For the three months ended February 28, 2007, the decrease in natural gas volumes was principally due to less favorable market conditions during the fiscal
2007 period resulting in lower sales volumes conducted by our producer services operations. Our NGL sales volumes vary due to our ability to by-pass our processing plants when conditions exist that make it less favorable to process and extract
NGLs from our processing plants. The increase in NGL sales volumes is principally due to favorable market conditions to process and extract NGLs during the three months ended February 28, 2007 compared to the same period last year and the
completion of our Johnson County processing plants during the 2007 fiscal period.
|- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For the six months ended
February 28, 2007, the decrease in natural gas volumes was principally due to less favorable market conditions during the fiscal 2007 period. The increase in NGL sales volumes is principally due to favorable market conditions to process and
extract NGLs during the 2007 fiscal period compared to the same period last year and the completion of our Johnson County processing plants in the 2007 fiscal period.

Intrastate Transportation and Storage



|                                 |  |                                |  |                    |  |          |                              |  |                    |  |           |  |          |  
|-------------------------------- |  | ------------------------------ |  | ------------------ |  | -------- | ---------------------------- |  | ------------------ |  | --------- |  | -------- | -
|                                 |  | Three Months EndedFebruary 28, |  | Increase(Decrease) |  |          | Six Months EndedFebruary 28, |  | Increase(Decrease) | 
|                                 |  | 2007                           |  | 2006               |  |          | 2007                         |  | 2006               | 
|Natural gas MMBtu/d -transported |  | 5,030,631                      |  | 4,231,797          |  | 798,834  |                              |  | 4,918,191          |  | 4,349,137 |  | 569,054  |  
|Natural gas MMBtu/d -sold        |  | 1,655,278                      |  | 1,868,486          |  | (213,208 | )                            |  | 1,481,724          |  | 1,709,049 |  | (227,325 | )



53



---

##### Table of Contents

| |  | For the three months ended February 28, 2007, transported natural gas volumes increased principally due to the increased volumes experienced on the ET Fuel
system and East Texas Pipeline system as a result of the continued efforts to secure long-term shipper contracts and the completion of phase I of the 42-inch pipeline project in late August 2006 and phase II in December 2006. Natural gas sales
volumes on the HPL System for the three months ended February 28, 2007 decreased principally due to less volumes sold to east Texas markets as a result of lower price differentials.
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For the six months ended February 28, 2007, transported natural gas volumes increased due to the increased volumes transported on the ET Fuel System
and East Texas Pipeline system as a result of our continued efforts to secure more long-term shipper contracts and the completion of phase I and II of the 42-inch pipeline project. Natural gas sales volumes on the HPL System for the six months ended
February 28, 2007 decreased principally due to less volumes sold to east Texas markets as a result of lower price differentials.

Interstate
Transportation



|                                 |      |                                |      |          |  |                              |  |           |  |   |  |          
|-------------------------------- | ---- | ------------------------------ | ---- | -------- |  | ---------------------------- |  | --------- |  | - |  | ---------
|                                 |      | Three Months EndedFebruary 28, |      | Increase |  | Six Months EndedFebruary 28, |  | Increase 
|                                 | 2007 |                                | 2006 |          |  | 2007                         |  | 2006      | 
|Natural gas MMBtu/d -transported |      | 1,728,056                      |      |         |  | 1,728,056                    |  | 1,728,056 |  |  |  | 1,728,056

The increase was due to the 100% acquisition of Transwestern on December 1, 2006.

Propane



|                     |      |                                |      |          |  |                              |  |          |  |         |  |        
|-------------------- | ---- | ------------------------------ | ---- | -------- |  | ---------------------------- |  | -------- |  | ------- |  | -------
|                     |      | Three Months EndedFebruary 28, |      | Increase |  | Six Months EndedFebruary 28, |  | Increase
|                     | 2007 |                                | 2006 |          |  | 2007                         |  | 2006     | 
|Propane gallons sold |      |                                |      |          |  |                              |  |          |  |         |  |        
|(in thousands)       |      |                                |      |          |  |                              |  |          |  |         |  |        
|Retail               |      | 253,715                        |      | 165,758  |  | 87,957                       |  | 394,346  |  | 254,496 |  | 139,850
|Wholesale            |      | 32,428                         |      | 28,243   |  | 4,185                        |  | 55,711   |  | 47,844  |  | 7,867  

Retail Propane.The retail propane operations continue to reflect significant increases in gallons
sold in the three and six months ended February 28, 2007 as compared to the three and six months ended February 28, 2006 due to the Titan acquisition in June 2006. Synergies and blending operations have taken place over the course of the
past six months with this acquisition to gain efficiencies and cost savings. Titan locations that are identifiable as operating on a stand-alone basis contributed 71.8 million and 112.9 million of the net gallon increase in retail propane
gallons sold for the three and six months ended February 28, 2007, respectively, compared to the three and six months ended February 28, 2006. The remainder of the increased volumes is attributed to the increased volumes in the blended
locations from the Titan acquisition, other acquisition related volumes, colder weather experienced during the second quarter and to a lesser extent, internal growth. The overall weather in our areas of operations during the three months ended
February 28, 2007 was 4.8% colder than the three months ended February 28, 2006 and 4.7% warmer than normal. For the six months ended February 28, 2007, weather was 6.8% colder than the six months ended February 28, 2006 and 4.4%
warmer than normal. Our diversified West to East operations throughout the United States allows us to help balance weather patterns capturing the favorable heating degree days as the colder weather travels across the country.

Wholesale Propane. For the three months ended February 28, 2007, sales of wholesale propane gallons increased by 4.2 million gallons compared to the
three months ended February 28, 2006. The increase is due to an increase of 5.3 million gallons in our Canadian wholesale operations related to increased marketing efforts in our Canadian operations, offset by a decrease of
1.1 million gallons sold in our U.S. wholesale operations.

For the six months ended February 28, 2007, wholesale propane gallons increased by
7.9 million gallons compared to the same period in 2006. Of this increase, 10.4 million is due to an increase in gallons sold in our foreign wholesale operations related to increased marketing efforts, offset by a 2.5 million gallon
decrease in our U.S. wholesale operations.



54



---

##### Table of Contents

Results of Operations

Consolidated Results



|                                          |  |                                |           |   |        |   |           |                              |      |   |          |      |  |   |           |   |  |   |           |   |  |   |            |  
|----------------------------------------- |  | ------------------------------ | --------- | - | ------ | - | --------- | ---------------------------- | ---- | - | -------- | ---- |  | - | --------- | - |  | - | --------- | - |  | - | ---------- | -
|                                          |  | Three Months EndedFebruary 28, |           |   | Change |   |           | Six Months EndedFebruary 28, |      |   | Change   |     
|                                          |  | 2007                           |           |   | 2006   |   |           |                              | 2007 |   |          | 2006 |  |  
|Revenues                                  |  | $                              | 2,062,480 |   |        | $ | 2,449,816 |                              |      | $ | (387,336 | )    |  | $ | 3,450,925 |   |  | $ | 4,866,436 |   |  | $ | (1,415,511 | )
|Cost of sales                             |  |                                | 1,485,816 |   |        |   | 2,008,831 |                              |      |   | (523,015 | )    |  |   | 2,573,159 |   |  |   | 4,099,458 |   |  |   | (1,526,299 | )
|                                          |  |                                |           |   |        |   |           |                              |      |   |          |      |  |   |           |   |  |   |           |   |  |   |            |  
|Gross margin                              |  |                                | 576,664   |   |        |   | 440,985   |                              |      |   | 135,679  |      |  |   | 877,766   |   |  |   | 766,978   |   |  |   | 110,788    |  
|Operating expenses                        |  |                                | 133,809   |   |        |   | 99,696    |                              |      |   | 34,113   |      |  |   | 266,190   |   |  |   | 202,367   |   |  |   | 63,823     |  
|Selling, general and administrative       |  |                                | 39,133    |   |        |   | 31,455    |                              |      |   | 7,678    |      |  |   | 66,203    |   |  |   | 56,254    |   |  |   | 9,949      |  
|Depreciation and amortization             |  |                                | 45,360    |   |        |   | 29,014    |                              |      |   | 16,346   |      |  |   | 79,169    |   |  |   | 55,927    |   |  |   | 23,242     |  
|                                          |  |                                |           |   |        |   |           |                              |      |   |          |      |  |   |           |   |  |   |           |   |  |   |            |  
|Consolidated operating income             |  |                                | 358,362   |   |        |   | 280,820   |                              |      |   | 77,542   |      |  |   | 466,204   |   |  |   | 452,430   |   |  |   | 13,774     |  
|Interest expense                          |  |                                | (40,772   | ) |        |   | (28,542   | )                            |      |   | (12,230  | )    |  |   | (82,234   | ) |  |   | (56,935   | ) |  |   | (25,299    | )
|Equity in earnings (losses) of affiliates |  |                                | (514      | ) |        |   | 106       |                              |      |   | (620     | )    |  |   | 4,373     |   |  |   | (168      | ) |  |   | 4,541      |  
|Gain (loss) on disposal of assets         |  |                                | (3,229    | ) |        |   | 662       |                              |      |   | (3,891   | )    |  |   | (1,285    | ) |  |   | 534       |   |  |   | (1,819     | )
|Interest and other income, net            |  |                                | 1,423     |   |        |   | 2,302     |                              |      |   | (879     | )    |  |   | 3,094     |   |  |   | 3,261     |   |  |   | (167       | )
|Income tax expense                        |  |                                | (3,300    | ) |        |   | (4,014    | )                            |      |   | 714      |      |  |   | (6,896    | ) |  |   | (26,425   | ) |  |   | 19,529     |  
|Minority interests                        |  |                                | (856      | ) |        |   | (549      | )                            |      |   | (307     | )    |  |   | (1,110    | ) |  |   | (2,104    | ) |  |   | 994        |  
|                                          |  |                                |           |   |        |   |           |                              |      |   |          |      |  |   |           |   |  |   |           |   |  |   |            |  
|Net income                                |  | $                              | 311,114   |   |        | $ | 250,785   |                              |      | $ | 60,329   |      |  | $ | 382,146   |   |  | $ | 370,593   |   |  | $ | 11,553     |  
|                                          |  |                                |           |   |        |   |           |                              |      |   |          |      |  |   |           |   |  |   |           |   |  |   |            |  

See the detailed discussion of revenues, costs of sales, margin and operating expense by operating segment below.

Interest Expense.For the three months ended February 28, 2007 compared to the three months ended February 28, 2006, interest expense
increased principally due to a net $11.6 million increase in interest expense related to increased borrowings on the Partnerships Senior Notes and Revolving Credit Facility, offset by a decrease of $2.7 million related to interest rate swaps.
The increased borrowings were a result of the CCEH and Titan acquisitions. Interest related to debt of Transwestern represents $5.1 million of the increased interest expense during the three months ended February 28, 2007. Propane related
interest decreased $2.2 million due primarily to the scheduled debt payments that have occurred between the three month periods.

For the six months ended
February 28, 2007 compared to the six months ended February 28, 2006, interest expense increased principally due to a net $21.1 million increase in interest expense related to increased borrowings on the Partnerships Senior Notes and
Revolving Credit Facility, and a net increase of $1.0 million related to interest rate swaps. The increased borrowings were a result of the CCEH and Titan acquisitions. Interest related to debt of Transwestern represents $5.1 million of the
increased interest expense. Propane related interest decreased $2.2 million due primarily to the scheduled debt payments that have occurred between the six month periods.

Equity in Earnings (Losses) of Affiliates.The increased loss in equity in earnings (losses) of affiliates for the three months ended February 28, 2007 compared to the three months ended February 28,
2006 was due to increased losses from our ownership of a joint venture that was terminated February 28, 2007.

The increase in equity in earnings
(losses) of affiliates for the six months ended February 28, 2007 compared to the six months ended February 28, 2006 was due primarily to equity income from our 50% ownership of CCEH for the month of November 2006. We did not have an
investment in CCEH last year. We redeemed our investment in CCEH in connection with our Transwestern acquisition.

Gain (Loss) on Disposal of
Assets. The loss on disposal of assets reflected in the three months ended February 28, 2007 was principally due to the sale of a compressor station in February 2007.

Income Tax Expense.As a partnership, we are not subject to income taxes. However, certain wholly-owned subsidiaries are corporations that are subject to income taxes. The decreased expense for the three and
six months ended February 28, 2007 was attributed principally to higher income from trading gains recognized by a taxable subsidiary during the periods ended February 28, 2006, than was realized by such subsidiary in the current periods.
The decrease was partially offset by the Texas margin tax in the period subsequent to January 1, 2007.



55



---

##### Table of Contents

Three and Six Month Operating Results by Segment

Midstream



|                                    |      |                                |         |        |   |           |                              |      |          |   |  |   |           |  |   |           |  |   |            |  
|----------------------------------- | ---- | ------------------------------ | ------- | ------ | - | --------- | ---------------------------- | ---- | -------- | - |  | - | --------- |  | - | --------- |  | - | ---------- | -
|                                    |      | Three Months EndedFebruary 28, |         | Change |   |           | Six Months EndedFebruary 28, |      | Change   |  
|                                    | 2007 |                                | 2006    |        |   | 2007      |                              | 2006 |         
|Revenues                            |      | $                              | 624,245 |        | $ | 1,205,027 |                              | $    | (580,782 | ) |  | $ | 1,232,428 |  | $ | 2,754,855 |  | $ | (1,522,427 | )
|Cost of sales                       |      |                                | 573,712 |        |   | 1,160,557 |                              |      | (586,845 | ) |  |   | 1,132,430 |  |   | 2,597,427 |  |   | (1,464,997 | )
|                                    |      |                                |         |        |   |           |                              |      |          |   |  |   |           |  |   |           |  |   |            |  
|Gross margin                        |      |                                | 50,533  |        |   | 44,470    |                              |      | 6,063    |   |  |   | 99,998    |  |   | 157,428   |  |   | (57,430    | )
|                                    |      |                                |         |        |   |          
|Operating expenses                  |      |                                | 8,906   |        |   | 7,104     |                              |      | 1,802    |   |  |   | 17,793    |  |   | 14,342    |  |   | 3,451      |  
|Selling, general and administrative |      |                                | 11,014  |        |   | 6,630     |                              |      | 4,384    |   |  |   | 15,403    |  |   | 14,657    |  |   | 746        |  
|Depreciation and amortization       |      |                                | 5,565   |        |   | 3,880     |                              |      | 1,685    |   |  |   | 10,184    |  |   | 7,565     |  |   | 2,619      |  
|                                    |      |                                |         |        |   |           |                              |      |          |   |  |   |           |  |   |           |  |   |            |  
|Segment operating income            |      | $                              | 25,048  |        | $ | 26,856    |                              | $    | (1,808   | ) |  | $ | 56,618    |  | $ | 120,864   |  | $ | (64,246    | )
|                                    |      |                                |         |        |   |           |                              |      |          |   |  |   |           |  |   |           |  |   |            |  

Gross Margin. For the three months ended February 28, 2007, midstreams gross margin increased as
a result of the following factors:



| |  |  | Increase in processing margin and fee-based revenue from our gathering assets. The increase was due to increased volumes from the completion of our Johnson County
plant in the first quarter of 2007, the acquisition of two gathering systems in North Texas during the first fiscal quarter of 2007 and one in the second fiscal quarter of 2007, and favorable processing conditions during the second fiscal quarter of
2007 compared to the same period last year.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Decrease in non-trading margin from our marketing activities. Market conditions, including lower basis differentials between the west and east Texas markets during
the fiscal 2007 period, resulted in lower sales volumes conducted by our producer services operations. Included in this decrease was a $3.7 million decrease in non-trading mark-to-market gains resulting from market price fluctuations on open
derivative positions at February 28, 2007 compared to February 28, 2006.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For the six months ended February 28, 2007,
midstreams gross margin decreased by $57.4 million primarily due to the following factors:



| |  |  | Decrease in net trading revenues. During the fiscal 2006 period we recognized trading gains resulting from market anomalies created by the hurricanes that struck
Texas and Louisiana in August and September 2005. There were no significant weather anomalies during the six months ended February 28, 2007.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Decrease in non-trading margin from our marketing activities. Market conditions, including lower basis differentials between the west and east Texas markets,
resulted in lower sales volumes conducted by our producer services operations. Included in this decrease was a $19.6 million decrease in non-trading mark-to-market gains due to fewer open positions and lower average prices in 2007 as compared
to 2006.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Increase in processing margin and fee-based revenue. The increase was due to favorable processing conditions, the completion of our Johnson County plant in the
first quarter of 2007, and the acquisition of two gathering systems in North Texas in the first fiscal quarter of 2007 and one in the second fiscal quarter of 2007.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Operating Expenses.Midstream operating expenses increased $1.8 million for the three months ended February 28, 2007 compared to the same period ended February 28, 2006. The increase was primarily
driven by increased compressor rentals of $0.8 million, increased pipeline and compressor maintenance of $0.5 million, and increased employee-related costs, such as salaries, incentive compensation and healthcare costs, of $0.5 million.

Midstream operating expenses increased $3.5 million for the six months ended February 28, 2007 compared to the same period ended February 28, 2006. The
increase was primarily driven by increased compressor rental expense of $1.6 million, increased pipeline and compressor maintenance of $1.0 million and increased employee-related costs, such as salaries, incentive compensation and healthcare costs,
of $0.9 million.

Selling, General and Administrative Expenses. Midstream selling, general and administrative expenses for the three months ended
February 28, 2007 increased $4.4 million compared to the three months ended February 28, 2006. The increase was attributable to $4.4 million of legal costs associated with the regulatory inquiries. In addition, effective with the
Transwestern acquisition on December 1, 2006, administrative expenses are now allocated to the operating partnerships. This resulted in an allocation of $1.7 million in administrative expenses which previously had not been allocated. There also
was a $1.0 million increase in employee-related costs such as salaries, incentive



56



---

##### Table of Contents

compensation and healthcare costs. These increases were offset by a $0.9 million increase in overhead costs capitalized to capital expansion projects, a $0.5
million decrease of allocated overhead due to more corporate overhead being allocated to the transportation segment, and a $1.3 million decrease in other general and administrative expenses. The allocation of departmental costs is based on factors
such as headcount, number of meters, payroll, margin and on-going projects and is intended to fairly present the segments operating results.

Midstream general and administrative expenses for the six months ended February 28, 2007 increased $0.8 million compared to the six months ended February 28, 2006. The increase was attributable to $4.4 million of legal costs
associated with regulatory inquiries, a $1.7 million allocation of administrative expenses for overhead costs which previously had not been allocated, and increases of $1.2 million in employee-related costs such as salaries, incentive compensation
and healthcare costs. The increase was offset by increases of $1.8 million in departmental costs allocated to the transportation and storage operating segment, an increase of $1.3 million in overhead costs capitalized to capital expansion projects,
a one-time $0.9 million reimbursement of administrative costs related to the North Side Loop pipeline project from the project partner, and a $2.5 million decrease in other general and administrative expenses.

Depreciation and Amortization. Midstream depreciation and amortization expense increased $1.7 million for the three months ended February 28, 2007 compared
to the same three month period in 2006 principally due to additions to property and equipment subsequent to February 28, 2006, the completion of our Johnson County plant in the first fiscal quarter of 2007, and the acquisitions of three
gathering systems in the first and second fiscal quarters of 2007.

The increase of $2.6 million for the six months ended February 28, 2007 compared
to the same six month period in 2006 is principally due to additions to property and equipment subsequent to February 28, 2006, the completion of our Johnson County plant in the first fiscal quarter of 2007, and the acquisitions of three
gathering systems in the first and second fiscal quarters of 2007.

Intrastate Transportation and Storage



|                                    |      |                                |           |        |   |           |                              |      |          |   |  |   |           |  |   |           |  |   |            |  
|----------------------------------- | ---- | ------------------------------ | --------- | ------ | - | --------- | ---------------------------- | ---- | -------- | - |  | - | --------- |  | - | --------- |  | - | ---------- | -
|                                    |      | Three Months EndedFebruary 28, |           | Change |   |           | Six Months EndedFebruary 28, |      | Change   |  
|                                    | 2007 |                                | 2006      |        |   | 2007      |                              | 2006 |         
|Revenues                            |      | $                              | 1,108,055 |        | $ | 1,490,265 |                              | $    | (382,210 | ) |  | $ | 1,918,908 |  | $ | 3,055,775 |  | $ | (1,136,867 | )
|Cost of sales                       |      |                                | 862,617   |        |   | 1,236,485 |                              |      | (373,868 | ) |  |   | 1,544,474 |  |   | 2,665,788 |  |   | (1,121,314 | )
|                                    |      |                                |           |        |   |           |                              |      |          |   |  |   |           |  |   |           |  |   |            |  
|Gross margin                        |      |                                | 245,438   |        |   | 253,780   |                              |      | (8,342   | ) |  |   | 374,434   |  |   | 389,987   |  |   | (15,553    | )
|                                    |      |                                |           |        |   |          
|Operating expenses                  |      |                                | 37,341    |        |   | 41,809    |                              |      | (4,468   | ) |  |   | 80,139    |  |   | 88,249    |  |   | (8,110     | )
|Selling, general and administrative |      |                                | 13,269    |        |   | 12,752    |                              |      | 517      |   |  |   | 25,371    |  |   | 23,512    |  |   | 1,859      |  
|                                    |      |                                |           |        |   |          
|Depreciation and amortization       |      |                                | 12,013    |        |   | 11,061    |                              |      | 952      |   |  |   | 24,310    |  |   | 20,795    |  |   | 3,515      |  
|                                    |      |                                |           |        |   |           |                              |      |          |   |  |   |           |  |   |           |  |   |            |  
|Segment operating income            |      | $                              | 182,815   |        | $ | 188,158   |                              | $    | (5,343   | ) |  | $ | 244,614   |  | $ | 257,431   |  | $ | (12,817    | )
|                                    |      |                                |           |        |   |           |                              |      |          |   |  |   |           |  |   |           |  |   |            |  

Gross Margin. For the three months ended February 28, 2007 as compared to three months ended
February 28, 2006, intrastate transportation and storage gross margin decreased by $8.3 million, principally due to the following:



| |  |  | Volumes. Although low price differentials between the Waha and Katy market hubs decreased demand for West-to-East transport business, overall volumes on our
transportation pipelines were higher during the second fiscal quarter compared to the same period last year due to continued efforts to secure long-term shipper contracts, a colder winter in fiscal 2007 and the completion of Phase I and II of the
42-inch pipeline. We expect our volumes to continue to increase during the next six months of our fiscal year due to the completion of the last phase of our 42-inch pipeline project in March 2007, the completion of various growth projects during the
second fiscal quarter of 2007 and the demand for natural gas during the summer months to supply natural gas to electric generating power plants.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Lower natural gas prices. Excluding the impact of volumetric changes, our fuel retention fees are directly impacted by changes in natural gas prices. Increases in
natural gas prices tend to increase our fuel retention fees and decreases in natural gas prices tend to decrease our fuel retention fees. Our average natural gas prices for retained fuel decreased from a range of $7.00 to $9.00/MMBtu during the
three months ended February 28, 2006 to $6.00 to $7.00/MMBtu during the same period this year resulting in lower revenue.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Margin decrease on HPL. HPLs margin decreased between the two periods principally due to a $66.9 million decrease in gains from the discontinuation of hedge
accounting resulting from our determination
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



57



---

##### Table of Contents

| | that originally forecasted sales of natural gas from the Partnerships Bammel storage facility were no longer probable to occur by the specified time
period, or within an additional two-month time period thereafter. As a result, we recognized previously deferred unrealized gains of approximately $84.7 million during the quarter ended February 28, 2006 and approximately $17.8 million during
the same period in 2007. This decrease was offset by an increase in margin related to additional sales of natural gas from our storage facility of 6.4 Bcf due to colder temperatures during the second quarter of 2007 and improved optimization of the
pipeline assets.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

For the six months ended February 28, 2007 as compared to the six months ended February 28, 2006, intrastate
transportation and storage gross margin decreased by $15.5 million, principally due to the following:



| |  |  | Volumes. Although low price differentials between the Waha and Katy market hubs decreased demand for West-to-East transport business, overall volumes on our
transportation pipelines were higher during the 2007 fiscal period compared to the same period last year due to continued efforts to secure long-term shipper contracts, a colder winter in fiscal 2007 and the completion of Phase I and II of the
42-inch pipeline. We expect our volumes to continue to increase during the next six months of our fiscal year due to the completion of the last phase of our 42-inch pipeline project in March 2007, the completion of various growth projects during the
second fiscal quarter of 2007 and the demand for natural gas during the summer months to supply natural gas to electric generating power plants.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Lower natural gas prices. Excluding the impact of volumetric changes, our fuel retention fees are directly impacted by changes in natural gas prices. Increases in
natural gas prices tend to increase our fuel retention fees and decreases in natural gas prices tend to decrease our fuel retention fees. Our average natural gas prices for retained fuel decreased from a range of $7.00 to $12.00/MMBtu during the six
months ended February 28, 2006 to $4.00 to $7.00/MMBtu during the same period this year resulting in lower revenue.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Margin decrease on HPL. HPLs margin decreased $6.4 million between the two periods primarily due to a $66.9 million decrease in gains from the discontinuation
of hedge accounting, approximately $18 million in increased margin on gas sold from our Bammel facility and delivered to a customer in September 2005, and lower margins on gas sales due primarily to lower volumes and lower natural gas prices. These
decreases were offset by a significant loss on settled derivatives during the fiscal 2006 period.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Operating Expenses.Intrastate
transportation and storage operating expenses decreased $4.4 million when comparing the three months ended February 28, 2007 to the corresponding three month period in 2006. The decrease was primarily attributable to a decrease of $8.5 million
in fuel consumption and $1.2 million of cost savings as a result of the EMS contract buyout during the three months ended November 30, 2006 offset by increases of $1.7 million in compressor rental expense, $2.0 million in pipeline maintenance,
$0.5 million in property taxes, and $1.0 million in other operating expenses.

Intrastate transportation and storage operating expenses decreased $8.1
million when comparing the six months ended February 28, 2007 to the same prior period ended February 28, 2006. The decrease was principally attributable to a decrease of $16.8 million in fuel consumption and a decrease of $2.0 million in
compressor maintenance expense. These decreases were offset by increases of $3.7 million in compressor rentals, $2.4 million in property taxes, $2.3 million in pipeline maintenance, and $1.1 million in employee-related costs such as salaries,
incentive compensation and healthcare costs.

Selling, General and Administrative Expenses. Intrastate transportation and storage selling, general
and administrative expenses increased $0.5 million for the three months ended February 28, 2007 compared to the three months ended February 28, 2006 principally due to an increase in certain departmental costs allocated from the midstream
segment. The increase in allocated departmental costs is primarily due to the significance of the operations added to the intrastate transportation segment from the various construction projects.

Intrastate transportation and storage general and administrative expenses increased $1.9 million for the six months ended February 28, 2007 compared to the six
months ended February 28, 2006 principally due to an increase in certain departmental costs allocated from the midstream segment. The increase in allocated departmental costs is due to the increase in employee headcount resulting primarily from
the HPL acquisition.

Depreciation and Amortization. Intrastate transportation and storage depreciation and amortization expense increased $1.0
million for the three months ended February 28, 2007 compared to the three months ended February 28, 2006, principally due to additions to property and equipment subsequent to February 28, 2006 offset by $1.1 million of depreciation
expense recorded in second fiscal quarter of 2006 for a purchase price allocation related to HPL.



58



---

##### Table of Contents

Intrastate transportation and storage depreciation and amortization expense increased $3.5 million from the six months
ended February 28, 2006 to the six months ended February 28, 2007. The increase was principally due to additions to property and equipment subsequent to February 28, 2006 offset by $1.1 million of depreciation expense recorded in
second fiscal quarter of 2006 for a purchase price allocation related to HPL.

Interstate Transportation



|                                    |      |                                |        |        |   |                              |  |        |        |  |   |        |  |   |   |  |   |       
|----------------------------------- | ---- | ------------------------------ | ------ | ------ | - | ---------------------------- |  | ------ | ------ |  | - | ------ |  | - | - |  | - | ------
|                                    |      | Three Months EndedFebruary 28, |        | Change |   | Six Months EndedFebruary 28, |  | Change
|                                    | 2007 |                                | 2006   |        |   | 2007                         |  | 2006   |       
|Revenues                            |      | $                              | 58,158 |        | $ |                             |  | $      | 58,158 |  | $ | 58,158 |  | $ |  |  | $ | 58,158
|                                    |      |                                |        |        |   |                             
|Operating expenses                  |      |                                | 8,521  |        |   |                             |  |        | 8,521  |  |   | 8,521  |  |   |  |  |   | 8,521 
|Selling, general and administrative |      |                                | 5,871  |        |   |                             |  |        | 5,871  |  |   | 5,871  |  |   |  |  |   | 5,871 
|Depreciation and amortization       |      |                                | 9,654  |        |   |                             |  |        | 9,654  |  |   | 9,654  |  |   |  |  |   | 9,654 
|                                    |      |                                |        |        |   |                              |  |        |        |  |   |        |  |   |   |  |   |       
|Segment operating income            |      | $                              | 34,112 |        | $ |                             |  | $      | 34,112 |  | $ | 34,112 |  | $ |  |  | $ | 34,112
|                                    |      |                                |        |        |   |                              |  |        |        |  |   |        |  |   |   |  |   |       

The increase in all categories was due to the acquisition of 100% of Transwestern on December 1, 2006.

Retail Propane



|                                    |      |                                |         |        |   |                              |  |        |         |  |   |         |  |   |         |  |   |        
|----------------------------------- | ---- | ------------------------------ | ------- | ------ | - | ---------------------------- |  | ------ | ------- |  | - | ------- |  | - | ------- |  | - | -------
|                                    |      | Three Months EndedFebruary 28, |         | Change |   | Six Months EndedFebruary 28, |  | Change
|                                    | 2007 |                                | 2006    |        |   | 2007                         |  | 2006   |        
|Retail propane revenues             |      | $                              | 499,252 |        | $ | 312,227                      |  | $      | 187,025 |  | $ | 765,342 |  | $ | 474,420 |  | $ | 290,922
|Other propane related revenues      |      |                                | 30,303  |        |   | 19,920                       |  |        | 10,383  |  |   | 59,452  |  |   | 39,758  |  |   | 19,694 
|Retail propane cost of sales        |      |                                | 304,634 |        |   | 188,679                      |  |        | 115,955 |  |   | 472,253 |  |   | 291,061 |  |   | 181,192
|Other propane related cost of sales |      |                                | 6,730   |        |   | 5,166                        |  |        | 1,564   |  |   | 14,461  |  |   | 11,254  |  |   | 3,207  
|                                    |      |                                |         |        |   |                              |  |        |         |  |   |         |  |   |         |  |   |        
|Gross margin                        |      |                                | 218,191 |        |   | 138,302                      |  |        | 79,889  |  |   | 338,080 |  |   | 211,863 |  |   | 126,217
|                                    |      |                                |         |        |   |                             
|Operating expenses                  |      |                                | 77,346  |        |   | 49,004                       |  |        | 28,342  |  |   | 156,334 |  |   | 96,087  |  |   | 60,247 
|Selling, general and administrative |      |                                | 8,594   |        |   | 5,299                        |  |        | 3,295   |  |   | 15,046  |  |   | 8,088   |  |   | 6,958  
|Depreciation and amortization       |      |                                | 17,937  |        |   | 13,744                       |  |        | 4,193   |  |   | 34,528  |  |   | 26,954  |  |   | 7,574  
|                                    |      |                                |         |        |   |                              |  |        |         |  |   |         |  |   |         |  |   |        
|Segment operating income            |      | $                              | 114,314 |        | $ | 70,255                       |  | $      | 44,059  |  | $ | 132,172 |  | $ | 80,734  |  | $ | 51,438 
|                                    |      |                                |         |        |   |                              |  |        |         |  |   |         |  |   |         |  |   |        

Revenues. Of the total increase in retail propane revenue of $187.0 million between the three months ended
February 28, 2007 and 2006, $143.8 million is due to the increase in volumes sold by customer service locations added through the identifiable Titan locations. Revenues also increased in relation to the increased volumes from the blended
locations as discussed above, the increase in volumes sold by customer service locations added through other propane acquisitions and, to a lesser extent, higher selling prices over the same period last year. Other propane related revenues increased
$10.4 million for the three months ended February 28, 2007 compared to 2006 of which $6.6 million is due to the Titan acquisition in June, 2006 and $3.8 million is due to other propane acquisitions and enhanced fee generating programs in
servicing customers.

Of the total increase in retail propane revenue of $290.9 million between the six months ended February 28, 2007 and 2006,
$221.9 million is due to the increase in volumes sold by customer service locations added through the identifiable Titan locations. The remaining increase of $69.0 million is due to higher selling prices to retain margin during times of rising fuel
costs and from the volumes related to other acquisitions and internal growth. Other propane related revenues increased $19.7 million for the six months ended February 28, 2007 compared to the same six-month period last year primarily due to an
increase of $13.2 million from other propane related revenues from the identifiable Titan locations. The remaining increase of $6.5 million in other propane related revenues is due to other propane acquisitions and enhanced fee generating programs
in servicing customers.

Costs of Sales. During the three months ended February 28, 2007 compared to the three months ended February 28,
2006, retail propane cost of sales increased by $116.0 million of which $86.1 million is a result of an overall increase in the cost of sales related to the gallons sold by the identifiable customer service locations added through



59



---

##### Table of Contents

the Titan acquisition. Cost of sales also increased in relation to other increased volumes as described above, and, to a lesser extent, increases in the cost
of fuel for the quarter ended February 28, 2007 as compared to the quarter ended February 28, 2006.

During the six months ended
February 28, 2007 compared to the six months ended February 28, 2006, retail propane cost of sales increased by $181.2 million of which $137.4 million is a result of an overall increase in the cost of sales related to the gallons sold by
the identifiable customer service locations added through the Titan acquisition, and $43.8 million is due to higher cost of fuel and the other increase in volumes sold as described above.

Gross Margin.The overall increase in gross margins for the three and six-month comparable periods ended February 28, 2007 and 2006 is primarily related to
the Titan acquisition in June 2006. The propane margin remained strong during the six months ended February 28, 2007 during the periods of warmer weather and higher fuel prices. Optimization of the margins is influenced by market opportunities,
independent competitors and concerns for long term retention of customers.

Operating Expenses.During the three and six months ended
February 28, 2007, operating expenses increased by $28.3 million and $60.2 million, respectively, compared to the same three and six month periods last year. These increases were due to a $23.7 million and $45.8 million increase for the three
and six months ended February 28, 2007, respectively, directly due to the identifiable Titan operations. Other increases in operating expenses relate to higher vehicle fuel costs and other vehicle expenses, and general increases in other
operating expenses including safety training costs of the newly acquired employees from the Titan acquisition, enhancements to our IT infrastructure, and other acquisition related costs.

Selling, General and Administrative Expenses.The increase in selling, general and administrative expenses for the comparable three and six-month periods of February 28, 2007 and 2006 is primarily due to
increases from administrative expense allocations, increases in administrative bonuses, salaries and deferred compensation expense related to increases in staffing and additional restricted unit awards outstanding and the addition of administrative
employees from the Titan acquisition. Effective with the Transwestern acquisition in December 2006, an allocation of administrative expenses is now made to the operating partnerships, which increased the retail propane selling, general and
administrative expenses by $2.5 million for the three and six months ended February 28, 2007.

Depreciation and Amortization Expense. The
increase in depreciation and amortization expense for the three and six months ended February 28, 2007 as compared to 2006 is due primarily to the acquisition of Titan on June 1, 2006.

Wholesale Propane



|                                    |      |                                |        |        |   |        |                              |      |        |   |  |   |        |  |   |        |  |   |        |  
|----------------------------------- | ---- | ------------------------------ | ------ | ------ | - | ------ | ---------------------------- | ---- | ------ | - |  | - | ------ |  | - | ------ |  | - | ------ | -
|                                    |      | Three Months EndedFebruary 28, |        | Change |   |        | Six Months EndedFebruary 28, |      | Change |  
|                                    | 2007 |                                | 2006   |        |   | 2007   |                              | 2006 |       
|Revenues                            |      | $                              | 39,209 |        | $ | 32,958 |                              | $    | 6,251  |   |  | $ | 68,246 |  | $ | 56,899 |  | $ | 11,347 |  
|Cost of sales                       |      |                                | 35,684 |        |   | 29,426 |                              |      | 6,258  |   |  |   | 63,225 |  |   | 51,711 |  |   | 11,514 |  
|                                    |      |                                |        |        |   |        |                              |      |        |   |  |   |        |  |   |        |  |   |        |  
|Gross margin                        |      |                                | 3,525  |        |   | 3,532  |                              |      | (7     | ) |  |   | 5,021  |  |   | 5,188  |  |   | (167   | )
|                                    |      |                                |        |        |   |       
|Operating expenses                  |      |                                | 1,295  |        |   | 916    |                              |      | 379    |   |  |   | 1,826  |  |   | 1,603  |  |   | 223    |  
|Selling, general and administrative |      |                                | 792    |        |   | 568    |                              |      | 224    |   |  |   | 1,282  |  |   | 971    |  |   | 311    |  
|Depreciation and amortization       |      |                                | 191    |        |   | 223    |                              |      | (32    | ) |  |   | 368    |  |   | 407    |  |   | (39    | )
|                                    |      |                                |        |        |   |        |                              |      |        |   |  |   |        |  |   |        |  |   |        |  
|Segment operating income            |      | $                              | 1,247  |        | $ | 1,825  |                              | $    | (578   | ) |  | $ | 1,545  |  | $ | 2,207  |  | $ | (662   | )
|                                    |      |                                |        |        |   |        |                              |      |        |   |  |   |        |  |   |        |  |   |        |  

Revenues. Of the $6.3 million increase in wholesale revenue for the three months ended February 28,
2007 compared to the same three months in 2006, $8.2 million is related to the increase in gallons sold to new customers in our eastern wholesale and Canadian operations and increased selling prices, offset by a decrease in the U.S. wholesale
revenues due to decrease volumes.

Of the increase of $11.3 million in wholesale revenue from the six months ended February 28, 2007 compared to the
same six month period last year, $15.2 million is primarily related to the increase in gallons sold to new customers in our eastern wholesale and Canadian operations and increased selling prices, offset by a decrease of $3.8 million in our U.S.
wholesale operations.



60



---

##### Table of Contents

Costs of Sales. For the three and six months ended February 28, 2007 compared to the corresponding three and
six months ended February 28, 2006, total cost of sales increased by $6.3 million and $11.5 million, respectively. Foreign wholesale cost of sales increased $7.3 million and $14.1 million for the three and six months ended February 28,
2007 due to the increased volumes sold and to a lesser extent due to the increase in fuel cost per gallon sold. These increases were offset by a decrease in the cost of sales in the U.S. wholesale of $1.0 million and $2.6 million for the three and
six months ended February 28, 2007 as compared to the three and six months ended February 28, 2006.

Gross Margin.The overall gross
margin in the wholesale operations for the three and six months ended February 28, 2007 as compared to the three and six months ended February 28, 2006 remained effectively unchanged. Wholesale operations normally are a low margin segment
in which increases in the cost of fuel cannot always be passed to a customer due to predetermined sales contracts.

Other



|                                                         |      |                                |      |      |        |   |       |                              |  |        |        |   |  |   |       |  |   |       |  |   |        |  
|-------------------------------------------------------- | ---- | ------------------------------ | ---- | ---- | ------ | - | ----- | ---------------------------- |  | ------ | ------ | - |  | - | ----- |  | - | ----- |  | - | ------ | -
|                                                         |      | Three Months EndedFebruary 28, |      |      | Change |   |       | Six Months EndedFebruary 28, |  | Change |       
|                                                         | 2007 |                                |      | 2006 |        |   |       | 2007                         |  | 2006   |       
|Revenues                                                 |      | $                              | 878  |      |        | $ | 1,408 |                              |  | $      | (530   | ) |  | $ | 2,603 |  | $ | 3,522 |  | $ | (919   | )
|Cost of sales                                            |      |                                | 59   |      |        |   | 507   |                              |  |        | (448   | ) |  |   | 528   |  |   | 1,010 |  |   | (482   | )
|Operating expenses                                       |      |                                | 400  |      |        |   | 863   |                              |  |        | (463   | ) |  |   | 1,577 |  |   | 2,086 |  |   | (509   | )
|Depreciation and amortization                            |      |                                |     |      |        |   | 106   |                              |  |        | (106   | ) |  |   | 125   |  |   | 206   |  |   | (81    | )
|                                                         |      |                                |      |      |        |   |       |                              |  |        |        |   |  |   |       |  |   |       |  |   |        |  
|Other operating income (loss)                            |      | $                              | 419  |      |        | $ | (68   | )                            |  | $      | 487    |   |  | $ | 373   |  | $ | 220   |  | $ | 153    |  
|                                                         |      |                                |      |      |        |   |       |                              |  |        |        |   |  |   |       |  |   |       |  |   |        |  
|Unallocated selling, general and administrative expenses |      | $                              | (407 | )    |        | $ | 6,206 |                              |  | $      | (6,613 | ) |  | $ | 3,230 |  | $ | 9,026 |  | $ | (5,796 | )
|                                                         |      |                                |      |      |        |   |       |                              |  |        |        |   |  |   |       |  |   |       |  |   |        |  

Unallocated Selling, General and Administrative Expenses.Selling, general and administrative expenses that
relate to the administration and general operations of the Partnership were, prior to December 2006, not allocated to our segments. In conjunction with the Transwestern acquisition, selling, general and administrative expenses are now allocated to
the operating partnerships. For the three and six months ended February 28, 2007, a net $5.7 million was allocated to the operating partnerships, which constituted the decrease in total unallocated selling general and administrative expenses
from the three and six month periods ended February 28, 2006.

Income Taxes

As a Partnership we generally are not subject to income tax. We are, however, subject to a statutory requirement that our non-qualifying income (including income such as
derivative gains from trading activities, service income, tank rentals and others) cannot exceed 10% of our total gross income, determined on a calendar year basis under the applicable income tax provisions. If the amount of our non-qualifying
income exceeds this statutory limit, we would be taxed as a corporation. Accordingly, certain activities that generate non-qualified income are conducted through taxable corporate subsidiaries (C corporations). These C corporations are
subject to federal and state income tax and pay the income taxes related to the results of their operations. For the three and six months ended February 28, 2007 and 2006, our non-qualifying income was not expected to, or did not, exceed the
statutory limit.

The difference between the statutory rate and the effective rate is summarized as follows:



|                                                     |  |                                |    |  |                              |    |  |       |    |  |       |   
|---------------------------------------------------- |  | ------------------------------ | -- |  | ---------------------------- | -- |  | ----- | -- |  | ----- | --
|                                                     |  | Three Months EndedFebruary 28, |    |  | Six Months EndedFebruary 28, |   
|                                                     |  | 2007                           |    |  | 2006                         |    |  | 2007  |    |  | 2006  |   
|Federal statutory tax rate                           |  | 35.0                           | %  |  | 35.0                         | %  |  | 35.0  | %  |  | 35.0  | % 
|State income tax rate net of federal benefit         |  | 0.7                            | %  |  | 3.4                          | %  |  | 0.7   | %  |  | 3.4   | % 
|Earnings not subject to tax at the Partnership level |  | (34.7                          | )% |  | (36.8                        | )% |  | (33.9 | )% |  | (31.8 | )%
|                                                     |  |                                |    |  |                              |    |  |       |    |  |       |   
|Effective tax rate                                   |  | 1.0                            | %  |  | 1.6                          | %  |  | 1.8   | %  |  | 6.6   | % 
|                                                     |  |                                |    |  |                              |    |  |       |    |  |       |   



61



---

##### Table of Contents

Income tax expense consists of the following current and deferred amounts:



|                         |  |                                |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|------------------------ |  | ------------------------------ | ------ | - | ---------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                         |  | Three Months EndedFebruary 28, |        |   | Six Months EndedFebruary 28, |  
|                         |  | 2007                           |        |   | 2006                         |   |        | 2007 |  |   | 2006   |  
|Current provision:       |  |                                |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Federal                  |  | $                              | 3,336  |   |                              | $ | 12,853 |      |  | $ | 6,487  |   |  | $ | 28,117 |  
|State                    |  |                                | 2,487  |   |                              |   | 950    |      |  |   | 2,826  |   |  |   | 1,288  |  
|Deferred benefit:        |  |                                |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Federal                  |  |                                | (2,247 | ) |                              |   | (9,288 | )    |  |   | (2,178 | ) |  |   | (2,625 | )
|State                    |  |                                | (276   | ) |                              |   | (501   | )    |  |   | (239   | ) |  |   | (355   | )
|                         |  |                                |        |   |                              |   |        |      |  |   |        |   |  |   |        |  
|Total income tax expense |  | $                              | 3,300  |   |                              | $ | 4,014  |      |  | $ | 6,896  |   |  | $ | 26,425 |  
|                         |  |                                |        |   |                              |   |        |      |  |   |        |   |  |   |        |  

We do not expect our tax payments in any year to differ significantly from our current tax provisions.

On May 18, 2006, the State of Texas enacted House Bill 3 which replaced the existing state franchise tax with a margin tax. In general, legal
entities that conduct business in Texas are subject to the Texas margin tax, including previously non-taxable entities such as limited partnerships and limited liability partnerships. The tax is assessed on Texas sourced taxable margin which is
defined as the lesser of (i) 70% of total revenue or (ii) total revenue less (a) cost of goods sold or (b) compensation and benefits. Although the bill states that the margin tax is not an income tax, it has the characteristics
of an income tax since it is determined by applying a tax rate to a base that considers both revenues and expenses. Therefore, we have accounted for Texas margin tax as income tax expense in the period subsequent to the laws effective date of
January 1, 2007. For the three and six months ended February 28, 2007, we recognized current state income tax expense related to the Texas margin tax of $1.8 million. There is no comparable state tax expense for the periods ended
February 28, 2006.

Liquidity and Capital Resources

Our ability to satisfy our obligations and pay distributions to our partners will depend on our future performance, which will be subject to prevailing economic, financial, business and weather conditions, and other factors, many of which
are beyond managements control.

Future capital requirements will generally consist of:



| |  | maintenance capital expenditures, which include capital expenditures made to connect additional wells to our natural gas systems in order to maintain or increase
throughput on existing assets for which we expect to expend approximately $37.3 million for the remainder of the fiscal year and capital expenditures to extend the useful lives of our propane assets in order to sustain our operations, including
vehicle replacements on our propane vehicle fleet for which we expect to expend approximately $5.6 million for the remainder of the fiscal year;
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | growth capital expenditures, mainly for constructing new pipelines, processing plants and treating plants for which we expect to expend approximately $773.3 million
for the remainder of the fiscal year, including $204.3 million related to Transwestern; and customer propane tanks for which we expect to expend approximately $8.5 million for the remainder of the fiscal year; and
|- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | acquisition capital expenditures including acquisition of new pipeline systems and propane operations.
|- |  | ------------------------------------------------------------------------------------------------------

We believe that cash generated from the operations of our businesses will be sufficient to meet anticipated maintenance capital expenditures. We will initially finance
all capital requirements by cash flows from operating activities. To the extent that our future capital requirements exceed cash flows from operating activities:



| |  | maintenance capital expenditures may be financed by the proceeds of borrowings under the existing credit facilities described below, which will be repaid by
subsequent seasonal reductions in inventory and accounts receivable;
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | growth capital expenditures may be financed by the proceeds of borrowings under the existing credit facilities and the issuance of additional Common Units or a
combination thereof; and
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | acquisition capital expenditures may be financed by the proceeds of borrowings under the existing credit facilities, other lines of credit, long-term debt, the
issuance of additional Common Units or a combination thereof.
|- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



62



---

##### Table of Contents

On October 3, 2006, we entered into a long-term agreement with CenterPoint Energy Resources Corp
(CenterPoint) to provide the natural gas utility with firm transportation and storage services on our HPL System located along the Texas gulf coast region. Under the terms of this agreement, CenterPoint has contracted for 129 Bcf per
year of firm transportation capacity combined with 10 Bcf of working gas storage capacity in our Bammel Storage facility. Under the new agreement with CenterPoint, we will no longer need to utilize predominately all of the Bammel Storage
facilitys working gas capacity for supplying CenterPoints winter needs. This may reduce our working capital requirements that were necessary to finance the working gas while in storage and may provide us an opportunity to offer storage
to third parties. This agreement went into effect beginning April 1, 2007.

Cash Flows

Our internally generated cash flows may change in the future due to a number of factors, some of which we cannot control. These include regulatory changes, the price for
our products and services, the demand for such products and services, margin requirements resulting from significant changes in commodity prices, operational risks, the successful integration of our acquisitions, including the recently acquired
Transwestern and Titan operations, and other factors.

Operating Activities. Cash provided by operating activities during the six months ended
February 28, 2007, was $617.9 million as compared to cash provided by operating activities of $438.1 million for the six months ended February 28, 2006. The net cash provided by operations for the six months ended February 28, 2007
consisted of net income of $382.1 million, non-cash charges of $83.9 million, principally depreciation and amortization, unit based compensation expense, and deferred taxes, and cash from changes in operating assets and liabilities of $151.9
million. Various components of operating assets and liabilities changed significantly from the prior period due to factors such as the variance in the timing of accounts receivable collections, payments on accounts payable, and the timing of the
purchase and sale of inventories related to the propane and transportation and storage operations.

Investing Activities.Cash used in investing
activities during the six months ended February 28, 2007 of $1.6 billion is comprised primarily of cash paid for our investment in CCEH of $1.0 billion (net of the receipt of $49.0 million from CCEH as per the terms of our acquisition
agreement), other acquisitions of $83.1 million and $542.9 million invested for growth capital expenditures and maintenance expenditures needed to sustain operations.

Financing Activities. Cash provided by financing activities was $999.3 million for the six months ended February 28, 2007. We received $1.2 billion in proceeds from the sale of Class G Units to ETE and our
General Partner contributed $24.5 million to maintain its two percent ownership in us. We used $1.0 billion of the proceeds to fund the purchase of the member interests of CCEH and the remainder was used to repay the indebtedness we incurred in
connection with the Titan acquisition as discussed above in Note 3 to our condensed consolidated financial statements. On October 23, 2006, we received proceeds of $800.0 million from the issuance of senior notes (see Note 12 to our condensed
consolidated financial statements above) of which we used approximately $791.0 million to repay borrowings under the Partnerships revolving credit facility. In January 2007, we borrowed approximately $290.0 million on our Revolving Credit
Facility to fund a required pre-payment of the debt we assumed in connection with our acquisition of Transwestern. During the six months ended February 28, 2007, we paid distributions of $286.2 million to our partners.

Financing and Sources of Liquidity

On October 23, 2006,
we closed the issuance, under our $1.5 billion S-3 Registration Statement, of $400.0 million of 6.125% senior notes due 2017 and $400.0 million of 6.625% senior notes due 2036. We used the net proceeds of approximately $791.0 million from the
issuance of the Notes to repay borrowings and accrued interest outstanding under our Revolving Credit Facility, to pay expenses associated with the offering and for general partnership purposes. Interest on the 2017 senior notes is payable
semiannually on February 15 and August 15 of each year, beginning February 15, 2007, and interest on the 2036 senior notes is payable semiannually on April 15 and October 15 of each year, beginning April 15, 2007. All
of the Partnerships obligations under the Notes are fully and unconditionally guaranteed by ETC OLP and Titan and substantially all of their present and future wholly-owned subsidiaries.

During fiscal year 2006, we filed a Registration Statement on Form S-3 with the Securities and Exchange Commission to register a $1.0 billion aggregate offering price of
Common Units representing our Limited Partner interests. Through February 28, 2007, we have not made any sales under this Registration Statement.



63



---

##### Table of Contents

Description of Indebtedness

Long-term debt as of December 1, 2006 we assumed in connection with the Transwestern acquisition is as follows:



|                                  |  |   |         |  
|--------------------------------- |  | - | ------- | -
|5.39% Notes due November 17, 2014 |  | $ | 270,000 |  
|5.54% Notes due November 17, 2016 |  |   | 250,000 |  
|                                  |  |   |         |  
|Total long-term debt outstanding  |  |   | 520,000 |  
|                                  | 
|Unamortized debt discount         |  |   | (628    | )
|                                  |  |   |         |  
|Total long-term debt assumed      |  | $ | 519,372 |  
|                                  |  |   |         |  

No principal payments are required under any of the debt agreements prior to their respective maturity dates.
However, in connection with our acquisition of Transwestern, due to a change in control provision in Transwesterns debt agreements, Transwestern was required to pre-pay approximately $307.0 million of long-term debt, $292.0 million in February
2007 and $15.0 million in March 2007. These payments were financed with borrowings from ETPs Revolving Credit Facility.

Transwesterns credit
agreements contain certain restrictions that, among other things, limit the incurrence of additional debt, the sale of assets and the payment of dividends and require certain debt to capitalization ratios. We were in compliance with all our
consolidated debt covenants as of February 28, 2007.

Our indebtedness as of February 28, 2007 consists of $750.0 million in principal amount of
5.95% Senior Notes due 2015, $400.0 million in principal amount of 5.65% Senior Notes due 2012, $400.0 million in principal amount of 6.125% Senior Notes due 2017, $400.0 million in principal amount of 6.625% Senior Notes due 2036 and a Revolving
Credit Facility that allows for borrowings of up to $1.5 billion available through June 29, 2011. We also currently maintain separate credit facilities for HOLP. The terms of our indebtedness and our Operating Partnerships are described in more
detail in our Annual Report on Form 10-K for fiscal 2006 filed with the Securities and Exchange Commission on November 13, 2006.

Energy Transfer
Partners Facilities

We have a $1.5 billion Amended and Restated Revolving Credit Facility (the ETP Revolving Credit Facility) available
through June 29, 2011. Amounts borrowed under the ETP Revolving Credit Facility bear interest at a rate based on either a Eurodollar rate or a prime rate. There is also a Swingline loan option with a maximum borrowing of $75.0 million at a
daily rate based on LIBOR. The commitment fee payable on the unused portion of the facility varies based on our credit rating with a maximum fee of 0.175%. As of February 28, 2007, there was a balance of $783.8 million in revolving credit loans
(including $63.5 million in Swingline loans) and $57.3 million in letters of credit. The weighted average interest rate on the total amount outstanding at February 28, 2007, was 5.979%. The total amount available under the ETP Revolving Credit
Facility as of February 28, 2007, which is reduced by any amounts outstanding under the Swingline loan and letters of credit, was $658.9 million. The ETP Revolving Credit Facility is fully and unconditionally guaranteed by ETC OLP and Titan and
all of their direct and indirect wholly-owned subsidiaries. The ETP Revolving Credit Facility is unsecured and has equal rights to holders of our other current and future unsecured debt.

On October 18, 2006 we paid and retired a $250.0 million unsecured Revolving Credit Facility which matured under its terms on December 1, 2006. Amounts borrowed under this facility bore interest at a rate
based on either a Eurodollar rate or a base rate. The maximum commitment fee payable on the unused portion of the facility was 0.25%. The $250.0 million Revolving Credit Facility was fully and unconditionally guaranteed by ETC OLP and all of the
direct and indirect wholly-owned subsidiaries of ETC OLP.

HOLP Facilities

A $75.0 million Senior Revolving Facility (the HOLP Facility) is available through June 30, 2011. The HOLP Facility has a swingline loan option with a maximum borrowing of $10.0 million at a prime
rate. Amounts borrowed under the Facility bear interest at a rate based on either a Eurodollar rate or a prime rate. The commitment fee payable on the unused portion of the facility varies based on the Leverage Ratio, as defined in the agreement
related to the HOLP Facility, with a maximum fee of 0.50%. The agreement includes provisions that may require contingent prepayments in the event of dispositions, loss of assets, merger or change of control. All receivables,



64



---

##### Table of Contents

contracts, equipment, inventory, general intangibles, cash concentration accounts of HOLP, and the capital stock of HOLPs subsidiaries secure the HOLP
Facility. As of February 28, 2007, there was no balance outstanding on the revolving credit loans. A Letter of Credit issuance is available to HOLP for up to 30 days prior to the maturity date of the HOLP Facility. There were outstanding
Letters of Credit of $1.0 million at February 28, 2007. The sum of the loans made under the HOLP Facility plus the Letter of Credit Exposure and the aggregate amount of all swingline loans cannot exceed the $75.0 million maximum amount of the
HOLP Facility. The amount available under the HOLP Facility at February 28, 2007 was $74.0 million.

Cash Distributions

We will use our cash provided by operating and financing activities from the Operating Partnerships to provide distributions to our Unitholders as well as to our General
Partner in respect of its 2% general partner interest and its incentive distribution rights. Under the Partnership Agreement, we will distribute to our partners within 45 days after the end of each fiscal quarter, an amount equal to all of our
Available Cash for such quarter. Available Cash generally means, with respect to any quarter of the Partnership, all cash on hand at the end of such quarter less the amount of cash reserves established by the General Partner in its reasonable
discretion that is necessary or appropriate to provide for future cash requirements.

On October 16, 2006, we paid a quarterly distribution of $0.75
per Common Unit ($3.00 per unit on an annualized basis) to Unitholders of record at the close of business on October 5, 2006. On January 15, 2007, we paid a quarterly distribution of $0.7688 per limited partner unit ($3.075 per unit on an
annualized basis) to Unitholders of record at the close of business on January 4, 2007. On March 26, 2007, we declared a per unit cash distribution of $0.7875 ($3.15 per unit on an annualized basis) for the quarter ended February 28,
2007, which will be paid on April 13, 2007 to Unitholders of record at the close of business on April 6, 2007.

On October 16, 2006, we paid
a quarterly distribution of $42.6 million in the aggregate in respect of our General Partners 2% general partner interest and its incentive distribution rights. On January 15, 2007, we paid a quarterly distribution of $55.2 million in the
aggregate in respect of our General Partners 2% general partner interest and its incentive distribution rights. Our General Partners incentive distributions rights entitle it to receive incentive distributions to the extent that
quarterly distributions to our Unitholders exceed $0.275 per unit (which amount represents $1.10 per unit on an annualized basis). These incentive distributions entitle our General Partner to increasing percentages of our cash distributions based
upon exceeding incentive distribution thresholds specified in our Partnership Agreement, which incentive distribution rights entitle our General Partner to receive 50% of our cash distributions in excess of $0.4125 per unit. At current distribution
levels, our General Partner is entitled to receive cash distributions at the highest incentive distribution level of 50% with respect to our distributions in excess of $0.4125 per unit.

Contractual Obligations

Total payments due for the remainder of fiscal year 2007 increased due to the
Transwestern acquisition as we assumed additional operating lease obligations. This increase was approximately $3.4 million resulting in a total obligation of approximately $12.2 million.

New Accounting Standards

See Note 2 to our condensed
consolidated financial statements.

ITEM 3.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The information contained in Item 3 updates, and should be
read in conjunction with, information set forth in Part II, Item 7A in our Annual Report on Form 10-K for the year ended August 31, 2006, in addition to the interim unaudited condensed consolidated financial statements, accompanying notes
and managements discussion and analysis of financial condition and results of operations presented in Items 1 and 2 of this Quarterly Report on Form 10-Q. Our quantitative and qualitative disclosures about market risk are consistent with those
discussed in our Annual Report on Form 10-K.



65



---

##### Table of Contents

The following table provides a summary of our commodity-related price risk management assets and liabilities as of
February 28, 2007:



|                              |  |           |  |                       |   |  |           |  |           |        |  
|----------------------------- |  | --------- |  | --------------------- | - |  | --------- |  | --------- | ------ | -
|February 28, 2007             |  | Commodity |  | Notional Volume MMBTU |   |  | Maturity  |  | FairValue |       
|Mark to Market Derivatives    |  |           |  |                       |   |  |           |  |           |        |  
|(Non-Trading)                 |  |           |  |                       |   |  |           |  |           |        |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | 23,023,316            |   |  | 2007-2009 |  | $         | 3,347  |  
|Swing Swaps IFERC             |  | Gas       |  | 17,592,500            |   |  | 2007-2008 |  |           | 1,275  |  
|Fixed Swaps/Futures           |  | Gas       |  | (23,765,000           | ) |  | 2007      |  |           | 25,294 |  
|Forward Physical Contracts    |  | Gas       |  | (4,043,550            | ) |  | 2007-2008 |  |           | (320   | )
|Options                       |  | Gas       |  | (602,000              | ) |  | 2007-2008 |  |           | 742    |  
|Forward/Swapsin Gallons      |  | Propane   |  | 4,452,000             |   |  | 2007      |  |           | (524   | )
|                              |  |           |  |                      
|(Trading)                     |  |           |  |                       |   |  |           |  |           |        |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | (3,880,000            | ) |  | 2007-2008 |  | $         | 5,514  |  
|Swing Swaps IFERC             |  | Gas       |  | 68,200                |   |  | 2007      |  |           | (6     | )
|Forward Physical Contracts    |  | Gas       |  |                      |   |  | 2007      |  |           | (1,141 | )
|                              |  |           |  |                      
|Cash Flow Hedging Derivatives |  |           |  |                       |   |  |           |  |           |        |  
|(Non-Trading)                 |  |           |  |                       |   |  |           |  |           |        |  
|Basis Swaps IFERC/NYMEX       |  | Gas       |  | 2,282,500             |   |  | 2007      |  | $         | (174   | )
|Fixed Swaps/Futures           |  | Gas       |  | 2,330,000             |   |  | 2007      |  |           | 189    |  

Credit Risk

We maintain credit policies with regard to our counterparties that we believe significantly minimize our overall credit risk. These policies include an evaluation of potential counterparties financial condition (including credit
ratings), collateral requirements under certain circumstances and the use of standardized agreements which allow for netting of positive and negative exposure associated with a single counterparty.

Our counterparties consist primarily of financial institutions, major energy companies and local distribution companies. This concentration of counterparties may impact
our overall exposure to credit risk, either positively or negatively in that the counterparties may be similarly affected by changes in economic, regulatory or other conditions. Based on our policies, exposures, credit and other reserves, management
does not anticipate a material adverse effect on financial position or results of operations as a result of counterparty performance.

Sensitivity
Analysis

The table below summarizes our commodity-related financial derivative instruments and fair values as of February 28, 2007. It also
assumes a hypothetical 10% change in the underlying price of the commodity and its effect.



|                                    |  |                     |   |  |           |        |   |                                |   |       
|----------------------------------- |  | ------------------- | - |  | --------- | ------ | - | ------------------------------ | - | ------
|                                    |  | NotionalVolumeMMBTU |   |  | FairValue |        |   | Effect ofHypothetical10%Change
|Non-Trading Derivatives             |  |                     |   |  |           |        |   |                                |   |       
|Fixed Swaps/Futures                 |  | (21,435,000         | ) |  | $         | 25,483 |   |                                | $ | 15,862
|Basis Swaps IFERC/NYMEX             |  | 25,305,816          |   |  |           | 3,173  |   |                                |   | 597   
|Swing Swaps IFERC                   |  | 17,592,500          |   |  |           | 1,275  |   |                                |   | 242   
|Options                             |  | (602,000            | ) |  |           | 742    |   |                                |   | 130   
|Forward Physical Contracts          |  | (4,043,550          | ) |  |           | (320   | ) |                                |   | 7,662 
|Propane Forwards/Swaps (in Gallons) |  | 4,452,000           |   |  |           | (524   | ) |                                |   | 442   
|                                    |  |                     |  
|Trading Derivatives                 |  |                     |   |  |           |        |   |                                |   |       
|Swing Swaps IFERC                   |  | 68,200              |   |  |           | (6     | ) |                                |   | 256   
|Basic Swaps IFERC/NYMEX             |  | (3,880,000          | ) |  |           | 5,514  |   |                                |   | 230   
|Forward Physical Contracts          |  |                    |   |  |           | (1,141 | ) |                                |   | 3,002 

The fair values of the commodity-related financial positions have been determined using independent third party
prices, readily available market information, broker quotes and appropriate valuation techniques. Non-trading positions offset physical exposures to the cash market; none of these offsetting physical exposures are included in



66



---

##### Table of Contents

the above tables. Price-risk sensitivities were calculated by assuming a theoretical 10 percent change (increase or decrease) in price regardless of
term or historical relationships between the contractual price of the instruments and the underlying commodity price. Results are presented in absolute terms and represent a potential gain or loss in our consolidated results of operations or in
accumulated other comprehensive income. In the event of an actual 10 percent change in prompt month natural gas prices, the fair value of our total derivative portfolio may not change by 10 percent due to factors such as when the financial
instrument settles and the location to which the financial instrument is tied (i.e., basis swaps).

Interest Rate Risk

We are exposed to market risk for changes in interest rates related to our bank credit facilities. We manage a portion of our interest rate exposures by utilizing
interest rate swaps and similar arrangements which allow us to effectively convert a portion of variable rate debt into fixed rate debt.

We entered into
forward starting interest rate swaps with a notional value of $400.0 million during the three months ended August 31, 2006. The fair value of the swaps was recorded as a liability of $15.0 million and $8.7 million on the consolidated balance
sheets as of February 28, 2007 and August 31, 2006. A hypothetical change of 1% on the underlying interest rate would have an effect of $31.8 million on the value of the swap as of February 28, 2007. These interest rate swaps were
settled subsequent to February 28, 2007 at a cost of approximately $13.4 million.

In connection with the Titan acquisition, we assumed a three year
LIBOR interest rate swap with a notional amount of $125.0 million. The fair value of this swap as of February 28, 2007 and August 31, 2006 was a net liability and asset of $0.4 million and $0.5 million, respectively, and was recorded as a
component of price risk management assets and liabilities in the consolidated balance sheet. A hypothetical change of 1% on the underlying interest rate would have an effect of $2.4 million on the value of the swap as of February 28, 2007.

In March 2007 the Partnership entered into interest rate swaps with an aggregate notional amount of $600.0 million with various financial institutions in
anticipation of a debt offering in the fourth fiscal quarter of 2007.

ITEM 4.
CONTROLS AND PROCEDURES

An evaluation was performed under the supervision and with the participation of our management,
including the Co-Chief Executive Officers and Chief Financial Officer of our General Partner, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a15(e) and 15d15(e) of the
Securities Exchange Act of 1934, as amended) as of February 28, 2007. Our management, including the Co-Chief Executive Officers and Chief Financial Officer does not expect that our disclosure controls and procedures or our internal controls
will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must
reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. The inherent limitations in all control systems include the realities that judgments in decision-making can be faulty and
that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. Because of the inherent
limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected. Based upon the evaluation, our management, including the Co-Chief Executive Officers and Chief Financial Officer of our General
Partner, concluded that our disclosure controls and procedures are adequate and effective to ensure that information required to be disclosed by us in our periodic filings under the Securities and Exchange Act of 1934, as amended, is recorded,
processed, summarized and reported within the time periods specified in the Securities and Exchange Commissions rules and forms.

Other than changes
resulting from the Titan and Transwestern acquisitions, there have been no changes in our internal controls over financial reporting (as defined in Rule 13(a)15 or Rule 15d15(f) of the Exchange Act) during the six months ended
February 28, 2007, that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

We
continue to evaluate Titans business and are making various changes to its operating and organizational structure based on our business plan. We are in the process of implementing our internal control structure over the operations of Titan. We
expect that this effort will continue into future fiscal quarters of 2007 due to the magnitude of the business.



67



---

##### Table of Contents

We closed the acquisition of Transwestern on December 1, 2006 and have begun the integration of the internal control
structure of Transwestern into our processes and controls. We expect that integration effort to continue during the remainder of our fiscal year 2007, which may result in changes to Transwesterns operating and organizational structure. As
permitted by the SEC rules, we intend to exclude Transwestern from our evaluation of the effectiveness of internal control over financial reporting for the year ending August 31, 2007, due to its size and complexity.

PART II OTHER INFORMATION

ITEM 1.
LEGAL PROCEEDINGS

For information regarding legal proceedings, see our Form 10-K for the year ended August 31, 2006.

ITEM 1A.
RISK FACTORS

The December 1, 2006 acquisition of Transwestern and operations in the interstate transportation business
results in additional risk factors, including the following:

The pipeline businesses are subject to competition.

The interstate pipeline business of Transwestern competes with those of other interstate and intrastate pipeline companies in the transportation of natural gas. The
principal elements of competition among pipelines are rates, terms of service and the flexibility and reliability of service. Natural gas competes with other forms of energy available to our customers and end-users, including electricity, coal and
fuel oils. The primary competitive factor is price. Changes in the availability or price of natural gas and other forms of energy, the level of business activity, conservation, legislation and governmental regulations, the capability to convert to
alternate fuels and other factors, including weather and natural gas storage levels, affect the demand for natural gas in the areas served by Transwestern.

The success of the pipelines depends on the continued development of additional natural gas reserves in the vicinity of our facilities and our ability to access additional reserves to offset the natural decline from existing wells
connected to our systems.

The amount of revenue generated by Transwestern depends substantially upon the volume of natural gas transported. As the
reserves available through the supply basins connected to Transwesterns systems naturally decline, a decrease in development or production activity could cause a decrease in the volume of natural gas available for transmission. Investments by
third parties in the development of new natural gas reserves connected to Transwesterns facilities depend on many factors beyond Transwesterns control.

The inability to continue to access Tribal lands could adversely affect Transwesterns ability to operate its pipeline system and the inability to recover the cost of right-of-way grants on tribal lands could adversely affect its
financial results.

Transwesterns ability to operate its pipeline system on certain Tribal lands (lands held in trust by the United States for
the benefit of a Native American Tribe) will depend on its success in maintaining existing right-of-way and obtaining new right-of-way on those Tribal lands. Securing additional right-of-way is also critical to Transwesterns ability to pursue
expansion projects including Transwesterns proposed expansion of its San Juan lateral in New Mexico. We cannot assure that Transwestern will be able to acquire new right-of-way on Tribal lands or maintain access to existing right-of-way upon
the expiration of the current grants. Our financial position could be adversely affected if the costs of new or extended right-of-way grants cannot be recovered in rates.



68



---

##### Table of Contents

Transwestern is subject to FERC rate-making policies that could have an adverse impact on our ability to establish
rates that would allow us to recover the full cost of operating the pipeline.

Rate-making policies by FERC could affect Transwesterns ability
to establish rates, or to charge rates that would cover future increases in its costs, or even to continue to collect rates that cover current costs. Natural gas companies may not charge rates that have been determined not to be just and reasonable
by FERC. The rates, terms and conditions of service provided by natural gas companies are required to be on file with FERC in FERC-approved tariffs. Pursuant to FERCs jurisdiction over rates, existing rates may be challenged by complaint and
proposed rate increases may be challenged by protest. Further, other than for rates set under market-based rate authority, the FERC may order refunds of amounts collected under rates that were in excess of a just and reasonable level when taking
into consideration our pipeline systems cost of service. In addition, shippers may challenge the lawfulness of tariff rates that have become final and effective. The FERC may also investigate such rates absent shipper complaint. We cannot
assure you that FERC will continue to pursue its approach of pro-competitive policies as it considers matters such as pipeline rates and rules and policies that may affect rights of access to natural gas capacity and transportation facilities. Any
successful complaint or protest against Transwesterns rates could reduce our revenues associated with providing transmission services. We cannot assure you that we will be able to recover all of Transwesterns costs through existing or
future rates.

The FERCs ratemaking methodologies may limit our ability to set rates based on our true costs or may delay the use of rates that
reflect increased costs.

The potential for a challenge to our tariff rates creates the risk that the FERC might find some of our tariff rates to be in
excess of a just and reasonable level  that is, a level justified by our cost of service. In such an event, the FERC would order us to reduce any such rates and could require the payment of reparations to complaining shippers for up to two
years prior to the complaint.

In July 2004, the D.C. Circuit issued its opinion in BP West Coast Products, LLC v. FERC, which upheld, among other
things, the FERCs determination that certain rates of an interstate petroleum products pipeline, Santa Fe Pacific Pipeline (SFPP), were grandfathered rates under the Energy Policy Act of 1992 and that SFPPs shippers had not
demonstrated substantially changed circumstances that would justify modification to those rates. The Court also vacated the portion of the FERCs decision applying the Lakehead policy. In the Lakehead decision, the FERC allowed an
oil pipeline publicly traded partnership to include in its cost-of-service an income tax allowance to the extent that its unitholders were corporations subject to income tax. In May and June 2005, the FERC issued a statement of general policy, as
well as an order on remand of BP West Coast, respectively, in which the FERC stated it will permit pipelines to include in cost of service a tax allowance to reflect actual or potential tax liability on their public utility income
attributable to all partnership or limited liability company interests, if the ultimate owner of the interest has an actual or potential income tax liability on such income. Whether a pipelines owners have such actual or potential income tax
liability will be reviewed by the FERC on a case-by-case basis. Although the new policy is generally favorable for pipelines that are organized as pass-through entities, it still entails rate risk due to the case-by-case review requirement. In
December 2005, the FERC issued its first case-specific oil pipeline review of the income tax allowance issues in the SFPP proceeding, reaffirming its new income tax allowance policy and directing SFPP to provide certain evidence necessary for the
pipeline to determine its income allowance. Further, in the December 2005 order, the FERC concluded that for tax allowance purposes, the FERC would apply a rebuttable presumption that corporate partners of pass-through entities pay the maximum
marginal tax rate of 35% and that non-corporate partners of pass-through entities pay a marginal rate of 28%. The FERC indicated that it would address the income tax allowance issues further in the context of SFPPs compliance filing submitted
in March 2006. In December 2006, the FERC ruled on some of the issues raised as to the March 2006 SFPP compliance filing, upholding most of its determinations in the December 2005 order. FERC did revise it rebuttable presumption as to corporate
partners marginal tax rate from 35% to 34%. The FERCs BP West Coast remand decision, the new tax allowance policy and the December 2005 order have been appealed to the D.C. Circuit. Oral argument was held in December 2006. As a
result, the ultimate outcome of these proceedings is not certain and could result in changes to the FERCs treatment of income tax allowances in cost of service, which in turn could reduce the tariff rates we charge for natural gas
transportation on our Transwestern interstate pipeline system.

Transwestern is subject to regulation by FERC in addition to FERC rules and
regulations related to the rates it can charge for its services.

FERCs regulatory authority also extends to:



| |  |  | operating terms and conditions of service;
| | - |  | ------------------------------------------



| |  |  | the types of services Transwestern may offer to its customers;
| | - |  | --------------------------------------------------------------



| |  |  | construction of new facilities;
| | - |  | -------------------------------



69



---

##### Table of Contents

| |  |  | acquisition, extension or abandonment of services or facilities;
| | - |  | ----------------------------------------------------------------



| |  |  | accounts and records; and
| | - |  | -------------------------



| |  |  | relationships with affiliated companies involved in all aspects of the natural gas and energy businesses.
| | - |  | ---------------------------------------------------------------------------------------------------------

FERC action in any of these areas or modifications of its current regulations can impair Transwesterns ability to compete for business, the costs it incurs in its
operations, the construction of new facilities or its ability to recover the full cost of operating its pipeline. For example, the development of uniform interstate gas quality standards by FERC could create two distinct markets for natural gas
 an interstate market subject to uniform minimum quality standards and an intrastate market with no uniform minimum quality standards. Such a bifurcation of markets could make it difficult for our pipelines to compete in both markets or to
attract certain gas supplies away from the intrastate market. The time FERC takes to approve the construction of new facilities could raise the costs of our projects to the point where they are no longer economic.

FERC has authority to review pipeline contracts. If FERC determines that a term of any such contract deviates in a material manner from a pipelines tariff, FERC
typically will order the pipeline to remove the term from the contract and execute and refile a new contract with FERC or, alternatively, to amend its tariff to include the deviating term, thereby offering it to all shippers. If FERC audits a
pipelines contracts and finds deviations that appear to be unduly discriminatory, FERC could conduct a formal enforcement investigation, resulting in serious penalties and/or onerous ongoing compliance obligations.

Should Transwestern fail to comply with all applicable FERC administered statutes, rules, regulations and orders, it could be subject to substantial penalties and fines.
Under the recently enacted Energy Policy Act of 2005, FERC has civil penalty authority under the Natural Gas Act to impose penalties for current violations of up to $1,000,000 per day for each violation.

Finally, we cannot give any assurance regarding the likely future regulations under which we will operate Transwestern or the effect such regulation could have on our
business, financial condition, and results of operations.

ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Not applicable.

ITEM 3.
DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4.
SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

Not applicable.

ITEM 5.
OTHER INFORMATION

Not applicable.

ITEM 6.
EXHIBITS

(a) Exhibits

The
exhibits listed on the following Exhibit Index are filed as part of this Report. Exhibits required by Item 601 of Regulation S-K, but which are not listed below, are not applicable.



70



---

##### Table of Contents

|     |  |  |  |               |  |                                                                                                                                                                                                                                          
|---- |  |  |  | ------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     |  |  |  | ExhibitNumber |  | Description                                                                                                                                                                                                                              
|(1)  |  |  |  | 3.1           |  | Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                                                                      
|     |  |  | 
|(8)  |  |  |  | 3.1.1         |  | Amendment No. 1 to Amended and Restated Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                              
|     |  |  | 
|(13) |  |  |  | 3.1.2         |  | Amendment No. 2 to Amended and Restated Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                              
|     |  |  | 
|(16) |  |  |  | 3.1.3         |  | Amendment No. 3 to Amended and Restated Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                              
|     |  |  | 
|(16) |  |  |  | 3.1.4         |  | Amendment No. 4 to Amended and Restated Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                              
|     |  |  | 
|(21) |  |  |  | 3.1.5         |  | Amendment No. 5 to Amended and Restated Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                              
|     |  |  | 
|(21) |  |  |  | 3.1.6         |  | Amendment No. 6 to Amended and Restated Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                              
|     |  |  | 
|(34) |  |  |  | 3.1.7         |  | Amendment No. 7 to Amended and Restated Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                              
|     |  |  | 
|(35) |  |  |  | 3.1.8         |  | Amendment No. 8 to Amended and Restated Agreement of Limited Partnership of Heritage Propane Partners, L.P.                                                                                                                              
|     |  |  | 
|(49) |  |  |  | 3.1.9         |  | Amendment No. 9 to Amended and Restated Agreement of Limited Partnership of Energy Transfer Partners, L.P.                                                                                                                               
|     |  |  | 
|(47) |  |  |  | 3.1.10        |  | Amendment No. 10 to Amended and Restated Agreement of Limited Partnership of Energy Transfer Partners, L.P.                                                                                                                              
|     |  |  | 
|(1)  |  |  |  | 3.2           |  | Agreement of Limited Partnership of Heritage Operating, L.P.                                                                                                                                                                             
|     |  |  | 
|(10) |  |  |  | 3.2.1         |  | Amendment No. 1 to Amended and Restated Agreement of Limited Partnership of Heritage Operating, L.P.                                                                                                                                     
|     |  |  | 
|(16) |  |  |  | 3.2.2         |  | Amendment No. 2 to Amended and Restated Agreement of Limited Partnership of Heritage Operating, L.P.                                                                                                                                     
|     |  |  | 
|(21) |  |  |  | 3.2.3         |  | Amendment No. 3 to Amended and Restated Agreement of Limited Partnership of Heritage Operating, L.P.                                                                                                                                     
|     |  |  | 
|(21) |  |  |  | 3.3           |  | Amended Certificate of Limited Partnership of Energy Transfer Partners, L.P.                                                                                                                                                             
|     |  |  | 
|(15) |  |  |  | 3.4           |  | Amended Certificate of Limited Partnership of Heritage Operating, L.P.                                                                                                                                                                   
|     |  |  | 
|(17) |  |  |  | 4.1           |  | Registration Rights Agreement for Limited Partner Interests of Heritage Propane Partners, L.P.                                                                                                                                           
|     |  |  | 
|(21) |  |  |  | 4.2           |  | Unitholder Rights Agreement dated January 20, 2004 among Heritage Propane Partners, L.P., Heritage Holdings, Inc., TAAP LP and La Grange Energy, L.P.                                                                                    
|     |  |  | 
|(27) |  |  |  | 4.3           |  | Indenture dated January 18, 2005 among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.                                                                      
|     |  |  | 
|(28) |  |  |  | 4.4           |  | First Supplemental Indenture dated January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors names therein and Wachovia Bank, National Association, as trustee.                                                  
|     |  |  | 
|(37) |  |  |  | 4.5           |  | Second Supplemental Indenture dated as of February 24, 2005 to Indenture dated as of January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.
|     |  |  | 
|(29) |  |  |  | 4.7           |  | Registration Rights Agreement, dated January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors and Wachovia Bank, National Association as trustee.                                                               
|     |  |  | 
|(39) |  |  |  | 4.8           |  | Joinder to Registration Rights Agreement, dated February 24, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors and Wachovia Bank, National Association as trustee.                                                   



71



---

##### Table of Contents

|     |  |    |  |               |  |                                                                                                                                                                                                                                 
|---- |  | -- |  | ------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     |  |    |  | ExhibitNumber |  | Description                                                                                                                                                                                                                     
|(41) |  |    |  | 4.9           |  | Third Supplemental Indenture dated as of July 29, 2005 to Indenture dated January 18, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.  
|     |  |    | 
|(42) |  |    |  | 4.10          |  | Registration Rights Agreement, dated July 29, 2005, among Energy Transfer Partners, L.P., the subsidiary guarantors named therein and the initial purchasers thereto.                                                           
|     |  |    | 
|(43) |  |    |  | 4.11          |  | Form of Senior Indenture of Energy Transfer Partners, L.P.                                                                                                                                                                      
|     |  |    | 
|(43) |  |    |  | 4.12          |  | Form of Subordinated Indenture of Energy Transfer Partners, L.P.                                                                                                                                                                
|     |  |    | 
|(53) |  |    |  | 4.13          |  | Fourth Supplemental Indenture dated as of June 29, 2006 to Indenture dated January 18, 2005, among Energy Transfer Partners, L.P, the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.  
|     |  |    | 
|(46) |  |    |  | 4.14          |  | Fifth Supplemental Indenture dated as of October 23, 2006 to Indenture dated January 18, 2005, among Energy Transfer Partners, L.P, the subsidiary guarantors named therein and Wachovia Bank, National Association, as trustee.
|     |  |    | 
|(47) |  |    |  | 4.15          |  | Registration Rights Agreement, dated November 1, 2006, between Energy Transfer Partners, L.P. and Energy Transfer Equity, L.P.                                                                                                  
|     |  |    | 
|(1)  |  |    |  | 10.2          |  | Form of Note Purchase Agreement (June 25, 1996).                                                                                                                                                                                
|     |  |    | 
|(2)  |  |    |  | 10.2.1        |  | Amendment of Note Purchase Agreement (June 25, 1996) dated as of July 25, 1996.                                                                                                                                                 
|     |  |    | 
|(3)  |  |    |  | 10.2.2        |  | Amendment of Note Purchase Agreement (June 25, 1996) dated as of March 11, 1997.                                                                                                                                                
|     |  |    | 
|(5)  |  |    |  | 10.2.3        |  | Amendment of Note Purchase Agreement (June 25, 1996) dated as of October 15, 1998.                                                                                                                                              
|     |  |    | 
|(6)  |  |    |  | 10.2.4        |  | Second Amendment Agreement dated September 1, 1999 to June 25, 1996 Note Purchase Agreement.                                                                                                                                    
|     |  |    | 
|(9)  |  |    |  | 10.2.5        |  | Third Amendment Agreement dated May 31, 2000 to June 25, 1996 Note Purchase Agreement and November 19, 1997 Note Purchase Agreement.                                                                                            
|     |  |    | 
|(8)  |  |    |  | 10.2.6        |  | Fourth Amendment Agreement dated August 10, 2000 to June 25, 1996 Note Purchase Agreement and November 19, 1997 Note Purchase Agreement.                                                                                        
|     |  |    | 
|(11) |  |    |  | 10.2.7        |  | Fifth Amendment Agreement dated as of December 28, 2000 to June 25, 1996 Note Purchase Agreement, November 19, 1997 Note Purchase Agreement and August 10, 2000 Note Purchase Agreement.                                        
|     |  |    | 
|(1)  |  |    |  | 10.3          |  | Form of Contribution, Conveyance and Assumption Agreement among Heritage Holdings, Inc., Heritage Propane Partners, L.P. and Heritage Operating, L.P.                                                                           
|     |  |    | 
|(15) |  | ** |  | 10.6.3        |  | Second Amended and Restated Restricted Unit Plan dated as of February 4, 2002.                                                                                                                                                  
|     |  |    | 
|(25) |  | ** |  | 10.6.4        |  | 2004 Unit Plan.                                                                                                                                                                                                                 
|     |  |    | 
|(26) |  | ** |  | 10.6.5        |  | Form of Grant Agreement.                                                                                                                                                                                                        
|     |  |    | 
|(4)  |  |    |  | 10.16         |  | Note Purchase Agreement dated as of November 19, 1997.                                                                                                                                                                          
|     |  |    | 
|(5)  |  |    |  | 10.16.1       |  | Amendment dated October 15, 1998 to November 19, 1997 Note Purchase Agreement.                                                                                                                                                  
|     |  |    | 
|(6)  |  |    |  | 10.16.2       |  | Second Amendment Agreement dated September 1, 1999 to November 19, 1997 Note Purchase Agreement and June 25, 1996 Note Purchase Agreement.                                                                                      
|     |  |    | 
|(7)  |  |    |  | 10.16.3       |  | Third Amendment Agreement dated May 31, 2000 to November 19, 1997 Note Purchase Agreement and June 25, 1996 Note Purchase Agreement.                                                                                            
|     |  |    | 
|(8)  |  |    |  | 10.16.4       |  | Fourth Amendment Agreement dated August 10, 2000 to November 19, 1997 Note Purchase Agreement and June 25, 1996 Note Purchase Agreement.                                                                                        
|     |  |    | 
|(11) |  |    |  | 10.16.5       |  | Fifth Amendment Agreement dated as of December 28, 2000 to June 25, 1996 Note Purchase Agreement, November 19, 1997 Note Purchase Agreement and August 10, 2000 Note Purchase Agreement.                                        



72



---

##### Table of Contents

|     |  |  |  |               |  |                                                                                                                                                                                                                                                                                                                                       
|---- |  |  |  | ------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     |  |  |  | ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                           
|(22) |  |  |  | 10.16.6       |  | Sixth Amendment Agreement dated as of November 18, 2003 to June 25, 1996 Note Purchase Agreement, November 19, 1997 Note Purchase Agreement and August 10, 2000 Note Purchase Agreement.                                                                                                                                              
|     |  |  | 
|(8)  |  |  |  | 10.17         |  | Contribution Agreement dated June 15, 2000 among U.S. Propane, L.P., Heritage Operating, L.P. and Heritage Propane Partners, L.P.                                                                                                                                                                                                     
|     |  |  | 
|(8)  |  |  |  | 10.17.1       |  | Amendment dated August 10, 2000 to June 15, 2000 Contribution Agreement.                                                                                                                                                                                                                                                              
|     |  |  | 
|(8)  |  |  |  | 10.18         |  | Subscription Agreement dated June 15, 2000 between Heritage Propane Partners, L.P. and individual investors.                                                                                                                                                                                                                          
|     |  |  | 
|(8)  |  |  |  | 10.18.1       |  | Amendment dated August 10, 2000 to June 15, 2000 Subscription Agreement.                                                                                                                                                                                                                                                              
|     |  |  | 
|(13) |  |  |  | 10.18.2       |  | Amendment Agreement dated January 3, 2001 to the June 15, 2000 Subscription Agreement.                                                                                                                                                                                                                                                
|     |  |  | 
|(14) |  |  |  | 10.18.3       |  | Amendment Agreement dated October 5, 2001 to the June 15, 2000 Subscription Agreement.                                                                                                                                                                                                                                                
|     |  |  | 
|(8)  |  |  |  | 10.19         |  | Note Purchase Agreement dated as of August 10, 2000.                                                                                                                                                                                                                                                                                  
|     |  |  | 
|(11) |  |  |  | 10.19.1       |  | Fifth Amendment Agreement dated as of December 28, 2000 to June 25, 1996 Note Purchase Agreement, November 19, 1997 Note Purchase Agreement and August 10, 2000 Note Purchase Agreement.                                                                                                                                              
|     |  |  | 
|(12) |  |  |  | 10.19.2       |  | First Supplemental Note Purchase Agreement dated as of May 24, 2001 to the August 10, 2000 Note Purchase Agreement.                                                                                                                                                                                                                   
|     |  |  | 
|(22) |  |  |  | 10.19.3       |  | Sixth Amendment Agreement dated as of December 28, 2000 to June 25, 1996 Note Purchase Agreement, November 19, 1997 Note Purchase Agreement and August 10, 2000 Note Purchase Agreement.                                                                                                                                              
|     |  |  | 
|(15) |  |  |  | 10.26         |  | Assignment, Conveyance and Assumption Agreement between U.S. Propane, L.P. and Heritage Holdings, Inc., as the former General Partner of Heritage Propane Partners, L.P. dated as of February 4, 2002.                                                                                                                                
|     |  |  | 
|(15) |  |  |  | 10.27         |  | Assignment, Conveyance and Assumption Agreement between U.S. Propane, L.P. and Heritage Holdings, Inc., as the former General Partner of Heritage Operating, L.P., dated as of February 4, 2002.                                                                                                                                      
|     |  |  | 
|(18) |  |  |  | 10.28         |  | Assignment for Contribution of Assets in Exchange for Partnership Interest dated December 9, 2002 amount V-1 Oil Co., the shareholders of V-1 Oil Co., Heritage Propane Partners, L.P. and Heritage Operating, L.P.                                                                                                                   
|     |  |  | 
|(19) |  |  |  | 10.30         |  | Acquisition Agreement dated November 6, 2003 among the owners of U.S. Propane, L.P. and U.S. Propane, L.L.C. and La Grange Energy, L.P.                                                                                                                                                                                               
|     |  |  | 
|(19) |  |  |  | 10.31         |  | Contribution Agreement dated November 6, 2003 among La Grange Energy, L.P. and Heritage Propane Partners, L.P. and U.S. Propane, L.P.                                                                                                                                                                                                 
|     |  |  | 
|(20) |  |  |  | 10.31.1       |  | Amendment No. 1 dated December 7, 2003 to Contribution Agreement dated November 6, 2003 among La Grange Energy, L.P. and Heritage Propane Partners, L.P. and U.S. Propane, L.P.                                                                                                                                                       
|     |  |  | 
|(19) |  |  |  | 10.32         |  | Stock Purchase Agreement dated November 6, 2003 among the owners of Heritage Holdings, Inc. and Heritage Propane Partners, L.P.                                                                                                                                                                                                       
|     |  |  | 
|(23) |  |  |  | 10.35         |  | Purchase and Sale Agreement between TXU Fuel Company and Energy Transfer Partners, L.P. dated April 25, 2004.                                                                                                                                                                                                                         
|     |  |  | 
|(23) |  |  |  | 10.35.1       |  | First Amendment to Purchase and Sale Agreement and Closing Agreement between TXU Fuel Company and Energy Transfer Partners, L.P. dated June 1, 2004.                                                                                                                                                                                  
|     |  |  | 
|(24) |  |  |  | 10.36         |  | Third Amended and Restated Credit Agreement among Heritage Operating L.P. and the Banks dated March 31, 2004.                                                                                                                                                                                                                         
|     |  |  | 
|(30) |  |  |  | 10.40         |  | Credit Agreement, dated January 18, 2005, among Energy Transfer Partners, L.P., Wachovia Bank, National Association, as administrative agent, LC issuer and swingline lender, Fleet National Bank, as syndication agent, BNP Paribas and The Royal Bank of Scotland, PLC, as co-documentation agents, and other lenders party
thereto.



73



---

##### Table of Contents

|     |  |    |  |               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|---- |  | -- |  | ------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     |  |    |  | ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|(40) |  |    |  | 10.40.1       |  | First Amendment, dated as of February 24, 2005, to Credit Agreement, dated January 18, 2005, among Energy Transfer Partners, L.P., Wachovia Bank, National Association, as administrative agent, LC issuer and swingline lender, Fleet National Bank, as syndication agent, BNP Paribas and The Royal Bank of Scotland, PLC, as
co-documentation agents, and other lenders party thereto.                                                                                                                                                                                                                                                          
|     |  |    | 
|(31) |  |    |  | 10.41         |  | Guaranty, dated January 18, 2005, by the Subsidiary Guarantors in favor of Wachovia Bank, National Association, as the administrative agent for the lenders.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|     |  |    | 
|(40) |  |    |  | 10.41.1       |  | Guaranty Supplement dated February 24, 2005.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|     |  |    | 
|(32) |  |    |  | 10.42         |  | Purchase and Sale Agreement, dated January 26, 2005, among HPL Storage, LP and AEP Energy Services Gas Holding Company II, L.L.C., as Sellers and La Grange Acquisition, L.P., as Buyer.                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|     |  |    | 
|(33) |  |    |  | 10.43         |  | Cushion Gas Litigation Agreement, dated January 26, 2005, by and among AEP Energy Services Gas Holding Company II, L.L.C. and HPL Storage LP, as Sellers, and La Grange Acquisition, L.P., as Buyer, and AEP Asset Holdings LP, AEP Leaseco LP, Houston Pipe Line Company, LP and HPL Resources Company LP, as Companies.                                                                                                                                                                                                                                                                                                                          
|     |  |    | 
|(36) |  |    |  | 10.44         |  | Loan Agreement, dated as of January 26, 2005 between La Grange Acquisition, L.P., as Borrower, and La Grange Energy, L.P., as Lender.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              
|     |  |    | 
|(53) |  | ** |  | 10.45         |  | Summary of Director Compensation.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|     |  |    | 
|(44) |  |    |  | 10.46         |  | Credit Agreement, effective as of December 13, 2005, among the Partnership, Wachovia Bank, National Association as administrative agent, LC issuer and swingline lender, Bank of America, N.A. and Citibank, N.A., as co-syndication agents. BNP Paribas and The Royal Bank of Scotland PLC New York Branch, as co- documentation agents, and the other lenders party thereto.                                                                                                                                                                                                                                                                     
|     |  |    | 
|(45) |  |    |  | 10.47         |  | Guaranty, effective as of December 13, 2005, by the Subsidiary Guarantors in favor of Wachovia Bank, National Association, as administrative agent for the lenders.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|     |  |    | 
|(48) |  |    |  | 10.48         |  | Credit Agreement dated as of May 31, 2006, among Energy Transfer Partners, L.P., as the Borrower, Credit Suisse, Cayman Islands Branch as administrative agent, and the other lenders party hereto Credit Suisse Securities (USA) LLC and Banc of America Securities, LLC, as joint lead arrangers and co-documentation and syndication agents.                                                                                                                                                                                                                                                                                                    
|     |  |    | 
|(48) |  |    |  | 10.49         |  | Amended and Restated Credit Agreement dated as of June 29, 2006, among Energy Transfer Partners, L.P., as the Borrower, Wachovia Bank, National Association as administrative agent, LC issuer and swingline lender, Bank of America, N.A. and Citibank, N.A. as co-syndication agents, BNP Paribas and The Royal Bank of Scotland, plc, as
co-documentation agents, Deutsche Bank Securities, Inc., Credit Suisse, Cayman Islands Branch, UBS Securities, LLC, JPMorgan Chase Bank, N.A. and SunTrust
Bank as senior managing agents and the other lenders party hereto Wachovia Capital Markets, LLC as sole lead arranger and sole book
manager.
|     |  |    | 
|(*)  |  |    |  | 10.49.1       |  | First Amendment to Amended and Restated Credit Agreement, dated as of February 21, 2007, among Energy Transfer Partners, L.P. and Wachovia Bank, National Association, as the Administrative Agent under the Amended and Restated Credit Agreement, dated as of June 29, 2006, among Energy Transfer Partners, L.P., as the Borrower, and
the other parties thereto.                                                                                                                                                                                                                                                                               
|     |  |    | 
|(48) |  |    |  | 10.50         |  | Guarantee for the Amended and Restated Credit Agreement dated as of June 29, 2006.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|     |  |    | 
|(50) |  |    |  | 10.51         |  | Purchase and Sale Agreement, dated as of September 14, 2006, among Energy Transfer Partners, L.P. and EFS-PA, LLC (a/k/a GE Energy Financial Services), CDPQ Investments (U.S.), Inc., Lake Bluff, Inc., Merrill Lynch Ventures, L.P. and Kings Road Holdings I, LLC.                                                                                                                                                                                                                                                                                                                                                                              
|     |  |    | 
|(51) |  |    |  | 10.52         |  | Redemption Agreement, dated September 14, 2006, between Energy Transfer Partners, L.P. and CCE Holdings, LLC.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|     |  |    | 
|(52) |  |    |  | 10.53         |  | Letter Agreement, dated September 14, 2006, between Energy Transfer Partners, L.P. and Southern Union Company.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     



74



---

##### Table of Contents

|     |  |  |  |               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|---- |  |  |  | ------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     |  |  |  | ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|(53) |  |  |  | 10.54         |  | Fourth Amended and Restated Credit Agreement dated as of August 31, 2006 between and among Heritage Operating L.P., as the Borrower, and the Banks now or hereafter signatory parties hereto, as lenders Banks and Bank of Oklahoma, National Association as administrative agent and joint lead arranger for the Banks, JPMorgan Chase Bank, N.A., as syndication agent for the Banks, and J.P. Morgan Securities Inc., as joint lead arranger for the Banks.
|     |  |  | 
|(*)  |  |  |  | 21.1          |  | List of Subsidiaries.                                                                                                                                                                                                                                                                                                                                                                                                                                           
|     |  |  | 
|(*)  |  |  |  | 31.1          |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                             
|     |  |  | 
|(*)  |  |  |  | 31.2          |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                                                                             
|     |  |  | 
|(*)  |  |  |  | 32.1          |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                              
|     |  |  | 
|(*)  |  |  |  | 32.2          |  | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                                              
|     |  |  | 
|(*)  |  |  |  | 99.1          |  | Energy Transfer Partners GP, L.P. unaudited condensed consolidated Balance Sheet as of February 28, 2007.                                                                                                                                                                                                                                                                                                                                                       
|     |  |  | 
|(*)  |  |  |  | 99.2          |  | Energy Transfer Partners, L.L.C. unaudited condensed consolidated Balance Sheet as of February 28, 2007.                                                                                                                                                                                                                                                                                                                                                        

---

|* | Filed herewith.
|- | ---------------

|** | Denotes a management contract or compensatory plan or arrangement.
|-- | ------------------------------------------------------------------



|(1) | Incorporated by reference to the same numbered Exhibit to Registrants Registration Statement of Form S-1, File No. 333-04018, filed with the Commission on June 21,
1996.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the same numbered Exhibit to Registrants Form 10-Q for the quarter ended November 30, 1996.
|--- | -------------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to the same numbered Exhibit to Registrants Form 10-Q for the quarter ended February 28, 1997.
|--- | -------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to the same numbered Exhibit to Registrants Form 10-Q for the quarter ended May 31, 1998.
|--- | --------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-K for the year ended August 31, 1998.
|--- | ------------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-K for the year ended August 31, 1999.
|--- | ------------------------------------------------------------------------------------------------------------------------

|(7) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended May 31, 2000.
|--- | ------------------------------------------------------------------------------------------------------------------------

|(8) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 8-K dated August 23, 2000.
|--- | ----------------------------------------------------------------------------------------------------------

|(9) | File as Exhibit 10.16.3.
|--- | ------------------------

|(10) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-K for the year ended August 31, 2000.
|---- | ------------------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended February 28, 2001.
|---- | -----------------------------------------------------------------------------------------------------------------------------



75



---

##### Table of Contents

|(12) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended May 31, 2001.
|---- | ------------------------------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-K for the year ended August 31, 2001.
|---- | ------------------------------------------------------------------------------------------------------------------------

|(14) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended November 30, 2001.
|---- | -----------------------------------------------------------------------------------------------------------------------------

|(15) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended February 28, 2002.
|---- | -----------------------------------------------------------------------------------------------------------------------------

|(16) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended May 31, 2002.
|---- | ------------------------------------------------------------------------------------------------------------------------

|(17) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 8-K dated February 4, 2002.
|---- | -----------------------------------------------------------------------------------------------------------

|(18) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 8-K dated January 6, 2003.
|---- | ----------------------------------------------------------------------------------------------------------

|(19) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended May 31, 2003.
|---- | ------------------------------------------------------------------------------------------------------------------------

|(20) | Incorporated by reference to the same numbered Exhibit to Registrants Form 10-Q for the quarter ended November 30, 2003.
|---- | -------------------------------------------------------------------------------------------------------------------------

|(21) | Incorporated by reference as the same numbered exhibit to the Registrants Form 10-Q for the quarter ended February 29, 2004.
|---- | -----------------------------------------------------------------------------------------------------------------------------

|(22) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended February 29, 2004.
|---- | -----------------------------------------------------------------------------------------------------------------------------

|(23) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 8-K filed June 14, 2004.
|---- | --------------------------------------------------------------------------------------------------------

|(24) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended May 31, 2004.
|---- | ------------------------------------------------------------------------------------------------------------------------

|(25) | Incorporated by reference to Annex A of the Registrants Schedule 14A Proxy Statement filed May 18, 2004.
|---- | ---------------------------------------------------------------------------------------------------------

|(26) | Incorporated by reference to Exhibit 10.1 to the Registrants Form 8-K filed November 1, 2004.
|---- | ----------------------------------------------------------------------------------------------

|(27) | Incorporated by reference to Exhibit 4.1 to the Registrants Form 8-K filed January 19, 2005.
|---- | ---------------------------------------------------------------------------------------------

|(28) | Incorporated by reference to Exhibit 4.2 to the Registrants Form 8-K filed January 19, 2005.
|---- | ---------------------------------------------------------------------------------------------

|(29) | Incorporated by reference to Exhibit 4.3 to the Registrants Form 8-K filed January 19, 2005.
|---- | ---------------------------------------------------------------------------------------------

|(30) | Incorporated by reference to Exhibit 10.1 to the Registrants Form 8-K filed January 19, 2005.
|---- | ----------------------------------------------------------------------------------------------

|(31) | Incorporated by reference to Exhibit 10.2 to the Registrants Form 8-K filed January 19, 2005.
|---- | ----------------------------------------------------------------------------------------------

|(32) | Incorporated by reference to Exhibit 10.1 to the Registrants Form 8-K filed February 1, 2005.
|---- | ----------------------------------------------------------------------------------------------

|(33) | Incorporated by reference to Exhibit 10.2 to the Registrants Form 8-K filed February 1, 2005.
|---- | ----------------------------------------------------------------------------------------------

|(34) | Incorporated by reference to Exhibit 3.1.7 to the Registrants Form 8-K filed March 16, 2005.
|---- | ---------------------------------------------------------------------------------------------



76



---

##### Table of Contents

|(35) | Incorporated by reference to Exhibit 3.1.8 to the Registrants Form 8-K filed February 9, 2006.
|---- | -----------------------------------------------------------------------------------------------

|(36) | Incorporated by reference to Exhibit 10.3 to the Registrants Form 8-K filed March 17, 2005.
|---- | --------------------------------------------------------------------------------------------

|(37) | Incorporated by reference to Exhibit 10.45 to the Registrants Form 10-Q for the quarter ended February 28, 2005.
|---- | -----------------------------------------------------------------------------------------------------------------

|(39) | Incorporated by reference to Exhibit 10.39.1 to the Registrants Form 10-Q for the quarter ended February 28, 2005.
|---- | -------------------------------------------------------------------------------------------------------------------

|(40) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended February 28, 2005.
|---- | -----------------------------------------------------------------------------------------------------------------------------

|(41) | Incorporated by reference to Exhibit 4.1 to the Registrants Form 8-K filed August 2, 2005.
|---- | -------------------------------------------------------------------------------------------

|(42) | Incorporated by reference to Exhibit 4.2 to the Registrants Form 8-K filed August 2, 2005.
|---- | -------------------------------------------------------------------------------------------

|(43) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-K/A for the year ended August 31, 2005.
|---- | --------------------------------------------------------------------------------------------------------------------------

|(44) | Incorporated by reference to Exhibit 10.1 to the Registrants Form 8-K filed December 16, 2005.
|---- | -----------------------------------------------------------------------------------------------

|(45) | Incorporated by reference to Exhibit 10.2 to the Registrants Form 8-K filed December 16, 2005.
|---- | -----------------------------------------------------------------------------------------------

|(46) | Incorporated by reference to Exhibit 4.1 to the Registrants Form 8-K filed October 25, 2006.
|---- | ---------------------------------------------------------------------------------------------

|(47) | Incorporated by reference to Exhibit 3.1.10 to the Registrants Form 8-K filed November 3, 2006.
|---- | ------------------------------------------------------------------------------------------------

|(48) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-Q for the quarter ended May 31, 2006.
|---- | ------------------------------------------------------------------------------------------------------------------------

|(49) | Incorporated by reference to Exhibit 3.1.9 to the Registrants Form 8-K filed May 3, 2006.
|---- | ------------------------------------------------------------------------------------------

|(50) | Incorporated by reference to Exhibit 10.1 to the Registrants Form 8-K filed September 18, 2006.
|---- | ------------------------------------------------------------------------------------------------

|(51) | Incorporated by reference to Exhibit 10.2 to the Registrants Form 8-K filed September 18, 2006.
|---- | ------------------------------------------------------------------------------------------------

|(52) | Incorporated by reference to Exhibit 10.3 to the Registrants Form 8-K filed September 18, 2006.
|---- | ------------------------------------------------------------------------------------------------

|(53) | Incorporated by reference to the same numbered Exhibit to the Registrants Form 10-K for the year ended August 31, 2006.
|---- | ------------------------------------------------------------------------------------------------------------------------



77



---

##### Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to
be signed on its behalf by the undersigned thereunto duly authorized.



|                    |  |                                |  |                                                                              
|------------------- |  | ------------------------------ |  | -----------------------------------------------------------------------------
|                    |  | ENERGY TRANSFER PARTNERS, L.P.
|                    |  |                               
|                    |  | By:                            |  | Energy Transfer Partners GP, L.P.,                                           
|                    |  |                                |  | its General Partner                                                          
|                    |  |                               
|                    |  | By:                            |  | Energy Transfer Partners, L.L.C., its General Partner                        
|                    |  |                               
|Date: April 9, 2007 |  | By:                            |  | /s/ Brian J. Jennings                                                        
|                    |  |                                |  | Brian J. Jennings                                                            
|                    |  |                                |  | (Chief Financial Officer duly authorized to sign on behalf of the registrant)



78