XML 48 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Reportable Segments (Tables)
12 Months Ended
Dec. 31, 2016
Financial Information By Segment
 
Years Ended December 31,
 
2016
 
2015
 
2014
Revenues:
 
 
 
 
 
Investment in ETP:
 
 
 
 
 
Revenues from external customers
$
21,618

 
$
34,156

 
$
55,475

Intersegment revenues
209

 
136

 

 
21,827

 
34,292

 
55,475

Investment in Sunoco LP:
 
 
 
 
 
Revenues from external customers
8,287

 
10,527

 
4,291

Intersegment revenues
9

 
11

 

 
8,296

 
10,538

 
4,291

Investment in Lake Charles LNG:
 
 
 
 
 
Revenues from external customers
197

 
216

 
216

 


 


 


Adjustments and Eliminations:
(218
)
 
(10,842
)
 
(7,343
)
Total revenues
$
30,102

 
$
34,204

 
$
52,639

 
 
 
 
 
 
Costs of products sold:
 
 
 
 
 
Investment in ETP
$
15,394

 
$
27,029

 
$
48,414

Investment in Sunoco LP
7,459

 
9,902

 
4,214

Adjustments and Eliminations
(217
)
 
(9,496
)
 
(6,767
)
Total costs of products sold
$
22,636

 
$
27,435

 
$
45,861

 
 
 
 
 
 
Depreciation, depletion and amortization:
 
 
 
 
 
Investment in ETP
$
1,986

 
$
1,929

 
$
1,669

Investment in Sunoco LP
126

 
103

 
31

Investment in Lake Charles LNG
39

 
39

 
39

Corporate and Other
15

 
17

 
16

Adjustments and Eliminations

 
(184
)
 
(86
)
Total depreciation, depletion and amortization
$
2,166

 
$
1,904

 
$
1,669

 
Years Ended December 31,
 
2016
 
2015
 
2014
Equity in earnings of unconsolidated affiliates:
 
 
 
 
 
Investment in ETP
$
336

 
$
469

 
$
332

Adjustments and Eliminations
(66
)
 
(193
)
 

Total equity in earnings of unconsolidated affiliates
$
270

 
$
276

 
$
332

 
Years Ended December 31,
 
2016
 
2015
 
2014
Segment Adjusted EBITDA:
 
 
 
 
 
Investment in ETP
$
5,605

 
$
5,714

 
$
5,710

Investment in Sunoco LP
665

 
719

 
332

Investment in Lake Charles LNG
179

 
196

 
195

Corporate and Other
(170
)
 
(104
)
 
(97
)
Adjustments and Eliminations
(272
)
 
(590
)
 
(300
)
Total Segment Adjusted EBITDA
6,007

 
5,935

 
5,840

Depreciation, depletion and amortization
(2,166
)
 
(1,904
)
 
(1,669
)
Interest expense, net of interest capitalized
(1,803
)
 
(1,621
)
 
(1,368
)
Gains on acquisitions
83

 

 

Gain on sale of AmeriGas common units

 

 
177

Impairment of investment in affiliate
(308
)
 

 

Impairment losses
(970
)
 
(339
)
 
(370
)
Losses on interest rate derivatives
(12
)
 
(18
)
 
(157
)
Non-cash unit-based compensation expense
(70
)
 
(91
)
 
(82
)
Unrealized gains (losses) on commodity risk management activities
(136
)
 
(65
)
 
116

Losses on extinguishments of debt

 
(43
)
 
(25
)
Inventory valuation adjustments
267

 
(229
)
 
(445
)
Adjusted EBITDA related to discontinued operations
(293
)
 
(345
)
 
(208
)
Adjusted EBITDA related to unconsolidated affiliates
(675
)
 
(713
)
 
(748
)
Equity in earnings of unconsolidated affiliates
270

 
276

 
332

Other, net
78

 
21

 
(74
)
Income from continuing operations before income tax expense
$
272

 
$
864

 
$
1,319

 
December 31,
 
2016
 
2015
 
2014
Total assets:
 
 
 
 
 
Investment in ETP
$
70,191

 
$
65,173

 
$
62,518

Investment in Sunoco LP
8,701

 
8,842

 
8,773

Investment in Lake Charles LNG
1,508

 
1,369

 
1,210

Corporate and Other
711

 
638

 
1,119

Adjustments and Eliminations
(2,100
)
 
(4,833
)
 
(9,341
)
Total
$
79,011

 
$
71,189

 
$
64,279


 
Years Ended December 31,
 
2016
 
2015
 
2014
Additions to property, plant and equipment, net of contributions in aid of construction costs (accrual basis):
 
 
 
 
 
Investment in ETP
$
5,810

 
$
8,167

 
$
5,494

Investment in Sunoco LP
439

 
491

 
154

Investment in Lake Charles LNG

 
1

 
1

Adjustments and Eliminations

 
(123
)
 
(90
)
Total
$
6,249

 
$
8,536

 
$
5,559


 
December 31,
 
2016
 
2015
 
2014
Advances to and investments in affiliates:
 
 
 
 
 
Investment in ETP
$
4,280

 
$
5,003

 
$
3,760

Adjustments and Eliminations
(1,240
)
 
(1,541
)
 
(101
)
Total
$
3,040

 
$
3,462

 
$
3,659

The following tables provide revenues, grouped by similar products and services, for our reportable segments. These amounts include intersegment revenues for transactions between ETP and Sunoco LP.
Investment in ETP
 
Years Ended December 31,
 
2016
 
2015
 
2014
Intrastate Transportation and Storage
$
2,155

 
$
1,912

 
$
2,645

Interstate Transportation and Storage
946

 
1,008

 
1,057

Midstream
2,342

 
2,607

 
4,770

NGL and refined products transportation and services
5,973

 
4,569

 
4,746

Crude oil transportation and services
7,539

 
8,980

 
16,904

All Other
2,872

 
15,216

 
25,353

Total revenues
21,827

 
34,292

 
55,475

Less: Intersegment revenues
209

 
136

 

Revenues from external customers
$
21,618

 
$
34,156

 
$
55,475

Investment in Sunoco LP
 
Years Ended December 31,
 
2016
 
2015
 
2014
Retail operations
$
301

 
$
334

 
$
43

Wholesale operations
7,995

 
10,204

 
4,248

Total revenues
8,296

 
10,538

 
4,291

Less: Intersegment revenues
9

 
11

 

Revenues from external customers
$
8,287

 
$
10,527

 
$
4,291

Investment in Lake Charles LNG
Lake Charles LNG’s revenues of $197 million, $216 million and $216 million for the years ended December 31, 2016, 2015 and 2014, respectively, were related to LNG terminalling.