XML 101 R63.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions and Related Transactions Acquisitions (2019 Transactions) (Details) - USD ($)
Dec. 05, 2019
Dec. 31, 2019
Dec. 31, 2018
Business Acquisition [Line Items]      
Long-term Debt   $ 51,054,000,000 $ 46,028,000,000
SemGroup [Member]      
Business Acquisition [Line Items]      
Senior Notes $ 1,375,000,000    
Preferred Stock, No Par Value $ 0.01    
Business Acquisition, Share Price $ 6.80    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets $ 794,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment 3,914,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets 623,000,000    
Business Acquisition, Purchase Price Allocation, Goodwill Expected to be Not Tax Deductible, Amount [1] 265,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill 460,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets 6,056,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities 629,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Liabilities, Long-term Debt [2] 2,576,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Liabilities, Other 196,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Financial Liabilities 241,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities 3,642,000,000    
Business Combination, Recognized Identifiable Assets Acquired, Goodwill, and Liabilities Assumed, Less Noncontrolling Interest 822,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net [3] 1,592,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents [4] 153,000,000    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Net $ 1,439,000,000    
Conversion of Stock, Shares Issued 0.7275    
SemGroup Subsidiary [Member] | SemGroup [Member]      
Business Acquisition [Line Items]      
Long-term Debt $ 593,000,000    
[1] None of the goodwill is expected to be deductible for tax purposes. Goodwill recognized from the business combination primarily relates to the value attributed to additional growth opportunities, synergies and operating leverage within SemGroup’s operations.
[2]
Long-term debt at December 5, 2019 includes SemGroup senior notes with an aggregate principal amount of $1.375 billion and SemGroup subsidiary debt of $593 million, all of which were redeemed in total in December 2019, subsequent to the close of the SemGroup Transaction, utilizing proceeds from an intercompany promissory note from ETO.
[3] Total consideration includes (i) cash paid to SemGroup shareholders, (ii) fair value of ET Common Units issued in the acquisition and (iii) cash paid to redeem SemGroup’s preferred shares
[4] Cash received represents cash and cash equivalents held by SemGroup as of the acquisition date.