XML 53 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments (Tables)
 6 Months Ended
Jun. 30, 2018
Operating Segments [Member]  
Financial Information By Segment
The following tables present financial information by segment:
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2018
 
2017*
 
2018
 
2017*
Segment Adjusted EBITDA:
 
 
 
 
 
 
 
Investment in ETP
$
2,051

 
$
1,545

 
$
3,932

 
$
2,990

Investment in Sunoco LP
140

 
220

 
249

 
375

Investment in USAC
95

 
—

 
95

 
—

Investment in Lake Charles LNG
45

 
44

 
88

 
88

Corporate and Other
(9
)
 
(9
)
 
(8
)
 
(22
)
Adjustments and Eliminations
(60
)
 
(83
)
 
(92
)
 
(137
)
Total
2,262

 
1,717

 
4,264

 
3,294

Depreciation, depletion and amortization
(694
)
 
(607
)
 
(1,359
)
 
(1,235
)
Interest expense, net of interest capitalized
(510
)
 
(477
)
 
(976
)
 
(950
)
Impairment losses
—

 
(89
)
 
—

 
(89
)
Gains (losses) on interest rate derivatives
20

 
(25
)
 
72

 
(20
)
Non-cash compensation expense
(32
)
 
(20
)
 
(55
)
 
(47
)
Unrealized gains (losses) on commodity risk management activities
(265
)
 
29

 
(352
)
 
98

Losses on extinguishments of debt
—

 
—

 
(106
)
 
(25
)
Inventory valuation adjustments
32

 
(29
)
 
57

 
(42
)
Equity in earnings of unconsolidated affiliates
92

 
49

 
171

 
136

Adjusted EBITDA related to unconsolidated affiliates
(168
)
 
(164
)
 
(324
)
 
(349
)
Adjusted EBITDA related to discontinued operations
5

 
(72
)
 
25

 
(103
)
Other, net
(15
)
 
35

 
26

 
47

Income from continuing operations before income tax expense
727

 
347

 
1,443

 
715

Income tax expense from continuing operations
(68
)
 
(33
)
 
(58
)
 
(71
)
Income from continuing operations
659

 
314

 
1,385

 
644

Loss from discontinued operations, net of income taxes
(26
)
 
(193
)
 
(263
)
 
(204
)
Net income
$
633

 
$
121

 
$
1,122

 
$
440


* As adjusted. See Note 1.
Assets Segments [Member]  
Financial Information By Segment
 
June 30, 2018
 
December 31, 2017
Assets:
 
 
 
Investment in ETP
$
78,570

 
$
77,965

Investment in Sunoco LP
5,006

 
8,344

Investment in USAC
3,785

 
—

Investment in Lake Charles LNG
1,710

 
1,646

Corporate and Other
585

 
598

Adjustments and Eliminations
(2,239
)
 
(2,307
)
Total assets
$
87,417

 
$
86,246
Sales Revenue, Segment [Member]  
Financial Information By Segment
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2018
 
2017*
 
2018
 
2017*
Revenues:
 
 
 
 
 
 
 
Investment in ETP:
 
 
 
 
 
 
 
Revenues from external customers
$
9,298

 
$
6,485

 
$
17,383

 
$
13,292

Intersegment revenues
112

 
91

 
307

 
179

 
9,410

 
6,576

 
17,690

 
13,471

Investment in Sunoco LP:
 
 
 
 
 
 
 
Revenues from external customers
4,606

 
2,892

 
8,354

 
5,697

Intersegment revenues
1

 
—

 
2

 
3

 
4,607

 
2,892

 
8,356

 
5,700

Investment in USAC:
 
 
 
 
 
 
 
Revenues from external customers
165

 
—

 
165

 
—

Intersegment revenues
2

 
—

 
2

 
—

 
167

 
—

 
167

 
—

Investment in Lake Charles LNG:
 
 
 
 
 
 
 
Revenues from external customers
49

 
50

 
98

 
99

 
 
 
 
 
 
 
 
Adjustments and Eliminations
(115
)
 
(91
)
 
(311
)
 
(182
)
Total revenues
$
14,118

 
$
9,427

 
$
26,000

 
$
19,088


* As adjusted. See Note 1.
Investment In ETP [Member]  
Revenue from External Customers by Products and Services [Table Text Block]
Investment in ETP
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2018
 
2017*
 
2018
 
2017*
Intrastate transportation and storage
$
761

 
$
699

 
$
1,578

 
$
1,467

Interstate transportation and storage
323

 
201

 
636

 
432

Midstream
594

 
633

 
1,034

 
1,198

NGL and refined products transportation and services
2,472

 
1,767

 
4,930

 
3,885

Crude oil transportation and services
4,789

 
2,460

 
8,520

 
5,035

All Other
471

 
816

 
992

 
1,454

Total revenues
9,410

 
6,576

 
17,690

 
13,471

Less: Intersegment revenues
112

 
91

 
307

 
179

Revenues from external customers
$
9,298

 
$
6,485

 
$
17,383

 
$
13,292


* As adjusted. See Note 1.
Investment In Sunoco LP [Member]  
Revenue from External Customers by Products and Services [Table Text Block]
Investment in Sunoco LP
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2018
 
2017
 
2018
 
2017
Fuel distribution and marketing
$
4,350

 
$
2,318

 
$
7,489

 
$
4,615

All other
257

 
574

 
867

 
1,085

Total revenues
4,607

 
2,892

 
8,356

 
5,700

Less: Intersegment revenues
1

 
—

 
2

 
3

Revenues from external customers
$
4,606

 
$
2,892

 
$
8,354

 
$
5,697
Investment In USAC [Member]  
Revenue from External Customers by Products and Services [Table Text Block]
Investment in USAC
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2018
 
2017
 
2018
 
2017
Contract operations
$
160

 
$
—

 
$
160

 
$
—

Retail parts and services
6

 
—

 
6

 
—

Station installations revenue
1

 
—

 
1

 
—

Total revenues
167

 
—

 
167

 
—

Less: Intersegment revenues
2

 
—

 
2

 
—

Revenues from external customers
$
165

 
$
—

 
$
165

 
$
—