XML 85 R72.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments Table - Segment Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
[1]
Jun. 30, 2018
Jun. 30, 2017
[1]
Segment Reporting Information [Line Items]        
Net income $ 633 $ 121 $ 1,122 $ 440
Income from continuing operations 659 314 1,385 644
Loss from discontinued operations, net of income taxes (26) (193) (263) (204)
Segment Adjusted EBITDA 2,262 1,717 4,264 3,294
Depreciation and amortization (694) (607) (1,359) (1,235)
Interest expense, net (510) (477) (976) (950)
Asset Impairment Charges 0 (89) 0 (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 0 0 (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)
Other, net 15 (35) (26) (47)
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX EXPENSE 727 347 1,443 715
Income tax (benefit) expense from continuing operations (68) (33) (58) (71)
Adjusted EBITDA attributable to discontinued operations 5 (72) 25 (103)
Investment In ETP [Member]        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 2,051 1,545 3,932 2,990
Investment In Sunoco LP [Member]        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 140 220 249 375
Investment In USAC [Member]        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 95 0 95 0
Investment in Lake Charles LNG [Member]        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA 45 44 88 88
Corporate and Other [Member]        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA (9) (9) (8) (22)
Adjustments And Eliminations [Member]        
Segment Reporting Information [Line Items]        
Segment Adjusted EBITDA $ (60) $ (83) $ (92) $ (137)
[1] As adjusted. See Note 1.