XML 39 R23.htm IDEA: XBRL DOCUMENT v3.10.0.1
Reportable Segments
12 Months Ended
Dec. 31, 2018
Reportable Segments [Abstract]  
Reportable Segments
REPORTABLE SEGMENTS:
As a result of the Energy Transfer Merger in October 2018, our reportable segments were reevaluated and currently reflect the following segments, which conduct their business primarily in the United States:
intrastate transportation and storage;
interstate transportation and storage;
midstream;
NGL and refined products transportation and services;
crude oil transportation and services;
investment in Sunoco LP;
investment in USAC; and
all other.
The investment in USAC segment reflects the results of USAC beginning April 2018, the date that the Partnership obtained control of USAC.
Revenues from our intrastate transportation and storage segment are primarily reflected in natural gas sales and gathering, transportation and other fees. Revenues from our interstate transportation and storage segment are primarily reflected in gathering, transportation and other fees. Revenues from our midstream segment are primarily reflected in natural gas sales, NGL sales and gathering, transportation and other fees. Revenues from our NGL and refined products transportation and services segment are primarily reflected in NGL sales and gathering, transportation, terminalling and other fees. Revenues from our crude oil transportation and services segment are primarily reflected in crude sales. Revenues from our investment in Sunoco LP segment are primarily reflected in refined product sales. Revenues from our investment in USAC segment are primarily reflected in gathering, transportation and other fees. Revenues from our all other segment are primarily reflected in natural gas sales.
We report Segment Adjusted EBITDA as a measure of segment performance. We define Segment Adjusted EBITDA as earnings before interest, taxes, depreciation, depletion, amortization and other non-cash items, such as non-cash compensation expense, gains and losses on disposals of assets, the allowance for equity funds used during construction, unrealized gains and losses on commodity risk management activities, non-cash impairment charges, losses on extinguishments of debt and other non-operating income or expense items. Unrealized gains and losses on commodity risk management activities include unrealized gains and losses on commodity derivatives and inventory fair value adjustments (excluding lower of cost or market adjustments). Segment Adjusted EBITDA reflects amounts for unconsolidated affiliates based on the Partnership’s proportionate ownership.

The following tables present financial information by segment:
 
Years Ended December 31,
 
2018
 
2017
 
2016
Revenues:
 
 
 
 
 
Intrastate transportation and storage:
 
 
 
 
 
Revenues from external customers
$
3,428

 
$
2,891

 
$
2,155

Intersegment revenues
309

 
192

 
458

 
3,737

 
3,083

 
2,613

Interstate transportation and storage:
 
 
 
 
 
Revenues from external customers
1,664

 
1,112

 
1,143

Intersegment revenues
18

 
19

 
23

 
1,682

 
1,131

 
1,166

Midstream:
 
 
 
 
 
Revenues from external customers
2,090

 
2,510

 
2,342

Intersegment revenues
5,432

 
4,433

 
2,837

 
7,522

 
6,943

 
5,179

NGL and refined products transportation and services:
 
 
 
 
 
Revenues from external customers
10,119

 
7,885

 
5,764

Intersegment revenues
1,004

 
763

 
645

 
11,123

 
8,648

 
6,409

Crude oil transportation and services:
 
 
 
 
 
Revenues from external customers
17,236

 
11,672

 
7,539

Intersegment revenues
96

 
31

 

 
17,332

 
11,703

 
7,539

Investment in Sunoco LP:
 
 
 
 
 
Revenues from external customers
16,982

 
11,713

 
9,977

Intersegment revenues
12

 
10

 
9

 
16,994

 
11,723

 
9,986

Investment in USAC:
 
 
 
 
 
Revenues from external customers
495

 

 

Intersegment revenues
13

 

 

 
508

 

 

All other:
 
 
 
 
 
Revenues from external customers
2,073

 
2,740

 
2,872

Intersegment revenues
155

 
161

 
400

 
2,228

 
2,901

 
3,272

Eliminations
(7,039
)
 
(5,609
)
 
(4,372
)
Total revenues
$
54,087

 
$
40,523

 
$
31,792

 
Years Ended December 31,
 
2018
 
2017
 
2016
Cost of products sold:
 
 
 
 
 
Intrastate transportation and storage
$
2,665

 
$
2,327

 
$
1,897

Midstream
5,145

 
4,761

 
3,381

NGL and refined products transportation and services
8,462

 
6,508

 
4,553

Crude oil transportation and services
14,439

 
9,826

 
6,416

Investment in Sunoco LP
15,872

 
10,615

 
8,830

Investment in USAC
67

 

 

All other
2,006

 
2,509

 
2,942

Eliminations
(6,998
)
 
(5,580
)
 
(4,326
)
Total cost of products sold
$
41,658

 
$
30,966

 
$
23,693

 
Years Ended December 31,
 
2018
 
2017
 
2016
Depreciation, depletion and amortization:
 
 
 
 
 
Intrastate transportation and storage
$
169

 
$
147

 
$
144

Interstate transportation and storage
334

 
254

 
246

Midstream
1,006

 
954

 
840

NGL and refined products transportation and services
466

 
401

 
355

Crude oil transportation and services
445

 
402

 
251

Investment in Sunoco LP
167

 
169

 
176

Investment in USAC
169

 

 

All other
103

 
227

 
204

Total depreciation, depletion and amortization
$
2,859

 
$
2,554

 
$
2,216

 
Years Ended December 31,
 
2018
 
2017
 
2016
Equity in earnings (losses) of unconsolidated affiliates:
 
 
 
 
 
Intrastate transportation and storage
$
19

 
$
(156
)
 
$
35

Interstate transportation and storage
227

 
236

 
193

Midstream
26

 
20

 
19

NGL and refined products transportation and services
64

 
33

 
41

Crude oil transportation and services
6

 
4

 
(4
)
All other
2

 
7

 
(14
)
Total equity in earnings of unconsolidated affiliates
$
344

 
$
144

 
$
270



 
Years Ended December 31,
 
2018
 
2017
 
2016
Segment Adjusted EBITDA:
 
 
 
 
 
Intrastate transportation and storage
$
927

 
$
626

 
$
613

Interstate transportation and storage
1,680

 
1,274

 
1,297

Midstream
1,627

 
1,481

 
1,133

NGL and refined products transportation and services
1,979

 
1,641

 
1,496

Crude oil transportation and services
2,330

 
1,379

 
834

Investment in Sunoco LP
638

 
732

 
665

Investment in USAC
289

 

 

All Other
40

 
187

 
97

Total Segment Adjusted EBITDA
9,510

 
7,320

 
6,135

Depreciation, depletion and amortization
(2,859
)
 
(2,554
)
 
(2,216
)
Interest expense, net
(2,055
)
 
(1,922
)
 
(1,804
)
Gains on acquisitions

 

 
83

Impairment losses
(431
)
 
(1,039
)
 
(1,040
)
Gains (losses) on interest rate derivatives
47

 
(37
)
 
(12
)
Non-cash compensation expense
(105
)
 
(99
)
 
(70
)
Unrealized gains (losses) on commodity risk management activities
(11
)
 
59

 
(136
)
Inventory valuation adjustments
(85
)
 
24

 
97

Losses on extinguishments of debt
(112
)
 
(89
)
 

Adjusted EBITDA related to unconsolidated affiliates
(655
)
 
(716
)
 
(675
)
Equity in earnings of unconsolidated affiliates
344

 
144

 
270

Impairment of investments in unconsolidated affiliates

 
(313
)
 
(308
)
Adjusted EBITDA related to discontinued operations
25

 
(223
)
 
(199
)
Other, net
21

 
155

 
79

Income from continuing operations before income tax (expense) benefit
3,634

 
710

 
204

Income tax (expense) benefit from continuing operations
(4
)
 
1,833

 
258

Income from continuing operations
3,630

 
2,543

 
462

Loss from discontinued operations, net of income taxes
(265
)
 
(177
)
 
(462
)
Net income
$
3,365

 
$
2,366

 
$

 
December 31,
 
2018
 
2017
 
2016
Total assets:
 
 
 
 
 
Intrastate transportation and storage
$
6,365

 
$
5,020

 
$
5,174

Interstate transportation and storage
15,081

 
15,316

 
12,492

Midstream
19,745

 
20,004

 
17,873

NGL and refined products transportation and services
19,227

 
17,600

 
14,074

Crude oil transportation and services
17,062

 
17,730

 
15,908

Investment in Sunoco LP
4,879

 
8,344

 
8,701

Investment in USAC
3,775

 

 

All other and eliminations
2,112

 
2,232

 
4,703

Total
$
88,246

 
$
86,246

 
$
78,925


 
Years Ended December 31,
 
2018
 
2017
 
2016
Additions to property, plant and equipment excluding acquisitions, net of contributions in aid of construction costs (capital expenditures related to the Partnership’s proportionate ownership on an accrual basis):
 
 
 
 
 
Intrastate transportation and storage
$
344

 
$
175

 
$
76

Interstate transportation and storage
812

 
728

 
280

Midstream
1,161

 
1,308

 
1,255

NGL and refined products transportation and services
2,381

 
2,971

 
2,198

Crude oil transportation and services
474

 
453

 
1,841

Investment in Sunoco LP
103

 
103

 
119

Investment in USAC
205

 

 

All other
150

 
268

 
160

Total additions to property, plant and equipment excluding acquisitions, net of contributions in aid of construction costs (accrual basis)
$
5,630

 
$
6,006

 
$
5,929


 
December 31,
 
2018
 
2017
 
2016
Advances to and investments in affiliates:
 
 
 
 
 
Intrastate transportation and storage
$
83

 
$
85

 
$
387

Interstate transportation and storage
2,070

 
2,118

 
2,149

Midstream
124

 
126

 
111

NGL and refined products transportation and services
243

 
234

 
235

Crude oil transportation and services
28

 
22

 
18

All other
94

 
120

 
140

Total
$
2,642

 
$
2,705

 
$
3,040