XML 89 R73.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt Obligations (Debt Narrative) (Details) - USD ($)
$ in Millions
1 Months Ended 12 Months Ended
Jan. 31, 2019
Oct. 31, 2018
Jun. 30, 2018
Feb. 28, 2018
Jan. 31, 2018
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Mar. 31, 2018
Jan. 01, 2018
Nov. 30, 2017
Mar. 31, 2017
Aug. 01, 2016
Noncontrolling interest           $ 10,291 $ 31,176     $ 31,122      
Less: Net income (loss) attributable to noncontrolling interest           1,632 1,412 $ (995)          
Line of Credit Facility, Increase (Decrease), Net   $ 1,000                      
Repayments of Long-term Debt           28,948 31,268 19,076          
Proceeds from Issuance of Senior Long-term Debt     $ 2,960   $ 2,200                
Repayments of Senior Debt     1,650                    
Long-term Debt           46,028 44,084            
Proceeds from borrowings           29,001 31,608 25,785          
Advances to and investments in unconsolidated affiliates           2,642 2,705 3,040          
Equity in earnings of unconsolidated affiliates           $ 344 144 270          
Sunoco LP $1.5 billion Revolving Credit Facility due July 2023 [Member]                          
Debt Instrument, Covenant Description           Sunoco LP’s Credit Facility requires Sunoco LP to maintain a Net Leverage Ratio of not more than 5.5 to 1. The maximum Net Leverage Ratio is subject to upwards adjustment of not more than 6.0 to 1 for a period not to exceed three fiscal quarters in the event Sunoco LP engages in certain specified acquisitions of not less than $50 million (as permitted under Sunoco LP’s Credit Facility agreement). The Sunoco LP Credit Facility also requires Sunoco LP to maintain an Interest Coverage Ratio (as defined in the Sunoco LP’s Credit Facility agreement) of not less than 2.25 to 1.              
USAC Credit Facility, due 2023 [Member]                          
Debt Instrument, Covenant Description           a maximum funded debt to EBITDA ratio, determined as of the last day of each fiscal quarter, for the annualized trailing three months of (i) 5.75 to 1 through the end of the fiscal quarter ending March 31, 2019, (ii) 5.5 to 1 through the end of the fiscal quarter ending December 31, 2019 and (iii) 5.0 to 1 thereafter, in each case subject to a provision for increases to such thresholds by 0.50 in connection with certain future acquisitions for the six consecutive month period following the period in which any such acquisition occurs.              
Parent Company [Member]                          
Repayments of Long-term Debt           $ 1,651 1,881 210          
Long-term Debt           5,520 6,700            
Proceeds from borrowings           463 2,219 225          
Advances to and investments in unconsolidated affiliates           26,581 6,082            
Equity in earnings of unconsolidated affiliates           $ 2,092 1,381 $ 1,511          
Parent Company [Member] | ETE Senior Secured Term Loan due February 2, 2024 [Member]                          
Debt Instrument, Maturity Date           Feb. 02, 2024              
Line of Credit Facility, Maximum Borrowing Capacity           $ 2,200              
Parent Company [Member] | ETE Senior Secured Revolving Credit Facility due March 24, 2022 [Member]                          
Outstanding borrowings           $ 0 1,188            
Debt Instrument, Maturity Date           Mar. 24, 2022              
Parent Company [Member] | 4.25% Senior Notes due March 15, 2023 [Member]                          
Senior Notes           $ 1,000 1,000            
Proceeds from Issuance of Senior Long-term Debt           $ 990              
Debt instrument, interest rate, stated percentage           4.25%              
Debt Instrument, Maturity Date           Mar. 15, 2023              
Parent Company [Member] | 5.5% Senior Notes due June 1, 2027 [Member]                          
Senior Notes           $ 1,000 1,000            
Debt instrument, interest rate, stated percentage           5.50%              
Debt Instrument, Maturity Date           Jun. 01, 2027              
Parent Company [Member] | 5.875% Senior Notes due January 15, 2024 [Member]                          
Senior Notes           $ 1,150 1,150            
Debt instrument, interest rate, stated percentage           5.88%              
Debt Instrument, Maturity Date           Jan. 15, 2024              
USA Compression Partners, LP [Member]                          
Senior Notes           $ 725 0            
Long-term Debt           1,759 0            
Outstanding borrowings           1,050 0            
USA Compression Partners, LP [Member] | USAC Credit Facility, due 2023 [Member]                          
Line of Credit Facility, Current Borrowing Capacity           1,600              
USAC [Member] | 6.875% Senior notes due April 2026 [Member]                          
Senior Notes                 $ 725        
Debt instrument, interest rate, stated percentage                 6.875%        
USAC [Member] | USAC Credit Facility, due 2023 [Member]                          
Letters of Credit Outstanding, Amount           0              
Outstanding borrowings           $ 1,050              
Line of Credit Facility, Interest Rate at Period End           4.69%              
Line of Credit Facility, Remaining Borrowing Capacity           $ 550              
ETO [Member]                          
Long-term Debt           32,288 29,210            
ETO [Member] | 9.7% Senior Notes, due March 15, 2019 [Member]                          
Senior Notes           $ 400 400            
Debt instrument, interest rate, stated percentage           9.70%              
Debt Instrument, Maturity Date           Mar. 15, 2019              
ETO [Member] | 9.0% Senior Notes due April 15, 2019 [Member]                          
Senior Notes           $ 450 450            
Debt instrument, interest rate, stated percentage           9.00%              
Debt Instrument, Maturity Date           Apr. 15, 2019              
ETO [Member] | ETO Credit Facility due December 2022 [Member]                          
Line of Credit Facility, Current Borrowing Capacity   $ 4,000       $ 5,000              
Letters of Credit Outstanding, Amount           63              
Outstanding borrowings           3,694 2,292            
Long-term Commercial Paper, Noncurrent           $ 2,340              
Line of Credit Facility, Interest Rate at Period End           3.57%              
Line of Credit Facility, Remaining Borrowing Capacity           $ 1,240              
ETO [Member] | 2.50% Senior Notes due June 2018 [Member]                          
Senior Notes     $ 650     $ 0 650            
Debt instrument, interest rate, stated percentage     2.50%     2.50%              
Debt Instrument, Maturity Date           Jun. 15, 3028              
ETO [Member] | 6.7% Senior Notes, due July 1, 2018 [Member]                          
Senior Notes     $ 600     $ 0 600            
Debt instrument, interest rate, stated percentage     6.70%     6.70%              
Debt Instrument, Maturity Date           Jul. 01, 2018              
ETO [Member] | 5.35% Senior Notes due May 15, 2045 [Member]                          
Senior Notes           $ 800 800            
Debt instrument, interest rate, stated percentage           5.35%              
Debt Instrument, Maturity Date           May 15, 2045              
ETO [Member] | 3.26% Junior Subordinated Notes due November 1, 2066 [Member]                          
Debt Instrument, Interest Rate, Effective Percentage           5.559%              
Junior Subordinated Notes           $ 546 546            
Debt instrument, interest rate, stated percentage           7.20%              
Debt Instrument, Maturity Date           Nov. 01, 2066              
ETO [Member] | 4.25% Senior Notes due April 1, 2024 [Member]                          
Senior Notes           $ 500 500            
Debt instrument, interest rate, stated percentage           4.25%              
Debt Instrument, Maturity Date           Apr. 01, 2024              
ETO [Member] | 5.875% Senior Notes due April 1, 2022 [Member]                          
Senior Notes           $ 900 900            
Debt instrument, interest rate, stated percentage           5.88%              
Debt Instrument, Maturity Date           Mar. 01, 2022              
ETO [Member] | 5.0% Senior Notes due October 1, 2022 [Member]                          
Senior Notes           $ 700 700            
Debt instrument, interest rate, stated percentage           5.00%              
Debt Instrument, Maturity Date           Oct. 01, 2022              
ETO [Member] | 4.40% Senior Notes due April 2021 [Member]                          
Senior Notes           $ 600 600            
Debt instrument, interest rate, stated percentage           4.40%              
Debt Instrument, Maturity Date           Apr. 01, 2021              
ETO [Member] | 3.90% Senior Notes due July 15, 2026 [Member]                          
Senior Notes           $ 550 550            
Debt instrument, interest rate, stated percentage           3.90%              
Debt Instrument, Maturity Date           Jul. 15, 2026              
ETO [Member] | ETO 364-day Credit Facility due November 2019 [Member]                          
Outstanding borrowings           $ 0 50            
Line of Credit Facility, Maximum Borrowing Capacity           1,000              
ETO [Member] | 4.20% Senior Notes due 2023 [Member]                          
Senior Notes     $ 500     500 0            
Debt instrument, interest rate, stated percentage     4.20%                    
ETO [Member] | 4.95% Senior Notes due 2028 [Member]                          
Senior Notes     $ 1,000     1,000 0            
Debt instrument, interest rate, stated percentage     4.95%                    
ETO [Member] | 5.80% Senior Notes due 2038 [Member]                          
Senior Notes     $ 500     500 0            
Debt instrument, interest rate, stated percentage     5.80%                    
ETO [Member] | 6.0% Senior Notes due 2048 [Member]                          
Senior Notes     $ 1,000     $ 1,000 0            
Debt instrument, interest rate, stated percentage     6.00%                    
ETO [Member] | Minimum [Member] | ETO Credit Facility due December 2022 [Member]                          
Line of Credit Facility, Commitment Fee Percentage           0.125%              
ETO [Member] | Minimum [Member] | ETO 364-day Credit Facility due November 2019 [Member]                          
Line of Credit Facility, Commitment Fee Percentage           0.125%              
ETO [Member] | Maximum [Member] | ETO Credit Facility due December 2022 [Member]                          
Line of Credit Facility, Commitment Fee Percentage           0.30%              
ETO [Member] | Maximum [Member] | ETO 364-day Credit Facility due November 2019 [Member]                          
Line of Credit Facility, Commitment Fee Percentage           0.225%              
Panhandle [Member]                          
Long-term Debt           $ 399 813            
Panhandle [Member] | 7.00% Senior Notes, due June 15, 2018 [Member]                          
Senior Notes     $ 400     $ 0 400            
Debt instrument, interest rate, stated percentage     7.00%     7.00%              
Debt Instrument, Maturity Date           Jun. 15, 2018              
Panhandle [Member] | 3.26% Junior Subordinated Notes due November 1, 2066 [Member]                          
Junior Subordinated Notes           $ 54 54            
Panhandle [Member] | Junior Subordinated Debt [Member]                          
Debt Instrument, Description of Variable Rate Basis           three-month LIBOR rate plus 3.0175%              
Panhandle [Member] | 8.125% Senior Notes, due June 1, 2019 [Member]                          
Senior Notes           $ 150 150            
Debt instrument, interest rate, stated percentage           8.125%              
Debt Instrument, Maturity Date           Jun. 01, 2019              
Bakken Project [Member]                          
Long-term Debt           $ 2,497 2,492            
Bakken Project [Member] | Bakken Project $2.50 billion Credit Facility due August 2019 [Member]                          
Line of Credit Facility, Current Borrowing Capacity           2,500              
Outstanding borrowings           $ 2,500 2,500           $ 2,500
Line of Credit Facility, Interest Rate at Period End           4.27%              
Sunoco LP [Member]                          
Long-term Debt           $ 2,984 4,287            
Stock Repurchased During Period, Shares       17,286,859                  
Sunoco LP [Member] | Term loan due 2019 [Member]                          
Outstanding borrowings           0 1,243            
Line of Credit Facility, Maximum Borrowing Capacity             2,035            
Sunoco LP [Member] | Sunoco LP $1.5 Billion Revolving Credit Facility Due September 2019 [Member]                          
Outstanding borrowings           0 765            
Sunoco LP [Member] | 5.5% Senior Notes due August 2020 [Member]                          
Senior Notes         $ 600 $ 0 600            
Debt instrument, interest rate, stated percentage         5.50% 5.50%              
Debt Instrument, Maturity Date           Aug. 01, 2020              
Sunoco LP [Member] | 4.875% senior notes due 2023 [Member]                          
Senior Notes         $ 1,000 $ 1,000 0            
Debt instrument, interest rate, stated percentage         4.875%                
Sunoco LP [Member] | 5.500% senior notes due 2026 [Member]                          
Senior Notes         $ 800 800 0            
Debt instrument, interest rate, stated percentage         5.50%                
Sunoco LP [Member] | 5.875% senior notes due 2028 [Member]                          
Senior Notes         $ 400 400 0            
Debt instrument, interest rate, stated percentage         5.875%                
Sunoco LP [Member] | 6.375% Senior Notes due April 2023 [Member]                          
Senior Notes         $ 800 $ 0 800            
Debt instrument, interest rate, stated percentage         6.375% 6.38%              
Debt Instrument, Maturity Date           Apr. 01, 2023              
Sunoco LP [Member] | 6.25% Senior Notes due 2021 [Member]                          
Senior Notes         $ 800 $ 0 800            
Debt instrument, interest rate, stated percentage         6.25% 6.25%              
Debt Instrument, Maturity Date           Apr. 15, 2021              
Sunoco LP [Member] | Sunoco LP $1.5 billion Revolving Credit Facility due July 2023 [Member]                          
Line of Credit Facility, Current Borrowing Capacity           $ 1,500              
Letters of Credit Outstanding, Amount           8              
Outstanding borrowings           $ 700 $ 0            
Line of Credit Facility, Interest Rate at Period End           4.45%              
Line of Credit Facility, Remaining Borrowing Capacity           $ 792              
Series A Preferred Units [Member]                          
Preferred Units, Liquidation Spread, Percent                     4.028%    
Series A Preferred Units [Member] | Sunoco LP [Member]                          
Preferred Units, Liquidation Spread, Percent                       8.00%  
Series B Preferred Units [Member]                          
Preferred Units, Liquidation Spread, Percent                     4.155%    
Accordion feature [Member] | USA Compression Partners, LP [Member] | USAC Credit Facility, due 2023 [Member]                          
Outstanding borrowings           400              
Accordion feature [Member] | ETO [Member] | ETO Credit Facility due December 2022 [Member]                          
Line of Credit Facility, Current Borrowing Capacity           $ 6,000              
Eurodollar [Member] | Maximum [Member]                          
Debt Instrument, Basis Spread on Variable Rate           2.00%              
Eurodollar [Member] | ETO [Member] | Minimum [Member] | ETO Credit Facility due December 2022 [Member]                          
Debt Instrument, Basis Spread on Variable Rate           1.125%              
Eurodollar [Member] | ETO [Member] | Minimum [Member] | ETO 364-day Credit Facility due November 2019 [Member]                          
Debt Instrument, Basis Spread on Variable Rate           1.125%              
Eurodollar [Member] | ETO [Member] | Maximum [Member] | ETO 364-day Credit Facility due November 2019 [Member]                          
Debt Instrument, Basis Spread on Variable Rate           1.75%              
Base Rate Loans [Member] | ETO [Member] | Minimum [Member] | ETO Credit Facility due December 2022 [Member]                          
Debt Instrument, Basis Spread on Variable Rate           0.125%              
Base Rate Loans [Member] | ETO [Member] | Minimum [Member] | ETO 364-day Credit Facility due November 2019 [Member]                          
Debt Instrument, Basis Spread on Variable Rate           0.25%              
Base Rate Loans [Member] | ETO [Member] | Maximum [Member] | ETO Credit Facility due December 2022 [Member]                          
Debt Instrument, Basis Spread on Variable Rate           1.00%              
Base Rate Loans [Member] | ETO [Member] | Maximum [Member] | ETO 364-day Credit Facility due November 2019 [Member]                          
Debt Instrument, Basis Spread on Variable Rate           0.75%              
Subsequent Event [Member]                          
Proceeds from Issuance of Senior Long-term Debt $ 3,960                        
Subsequent Event [Member] | ETO [Member] | 9.7% Senior Notes, due March 15, 2019 [Member]                          
Repayments of Senior Debt $ 400                        
Debt instrument, interest rate, stated percentage 9.70%                        
Subsequent Event [Member] | ETO [Member] | 9.0% Senior Notes due April 15, 2019 [Member]                          
Repayments of Senior Debt $ 450                        
Debt instrument, interest rate, stated percentage 9.00%                        
Subsequent Event [Member] | ETO [Member] | 4.5% Senior Notes due 2024 [Member]                          
Senior Notes $ 750                        
Debt instrument, interest rate, stated percentage 4.50%                        
Subsequent Event [Member] | ETO [Member] | 6.25% Senior Notes due 2049 [Member]                          
Senior Notes $ 1,750                        
Debt instrument, interest rate, stated percentage 6.25%                        
Subsequent Event [Member] | ETO [Member] | 5.25% Senior Notes due 2029 [Member]                          
Senior Notes $ 1,500                        
Debt instrument, interest rate, stated percentage 5.25%                        
Subsequent Event [Member] | Panhandle [Member] | 8.125% Senior Notes, due June 1, 2019 [Member]                          
Repayments of Senior Debt $ 150                        
Debt instrument, interest rate, stated percentage 8.125%