XML 42 R75.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt Obligations (Debt Narrative) (Details)
$ in Millions
1 Months Ended 3 Months Ended 12 Months Ended
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Jan. 31, 2019
USD ($)
Mar. 31, 2019
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Jan. 31, 2020
USD ($)
Dec. 31, 2019
CAD ($)
Oct. 31, 2019
USD ($)
Noncontrolling interests         $ 12,018,000,000 $ 10,291,000,000        
Less: Net income attributable to noncontrolling interests         1,256,000,000 1,632,000,000 $ 1,412,000,000      
Repayments of Long-term Debt         20,101,000,000 28,948,000,000 31,268,000,000      
Proceeds from Issuance of Senior Long-term Debt     $ 3,960,000,000   4,210,000,000          
Long-term Debt         51,054,000,000 46,028,000,000        
Proceeds from borrowings         $ 22,583,000,000 29,001,000,000 $ 31,608,000,000      
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) 5.5 to 1 through the end of the fiscal quarter ending December 31, 2019 and (ii) 5.0 to 1.0 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]                    
Long-term Debt         $ 124,000,000 5,520,000,000        
Parent Company [Member] | ETE 7.5% Senior Notes due 2020 [Member]                    
Senior Notes [1]         $ 52,000,000 1,187,000,000        
Debt instrument, interest rate, stated percentage         7.50%       7.50%  
Debt Instrument, Maturity Date         Oct. 15, 2020          
Parent Company [Member] | ETE Senior Secured Term Loan due February 2, 2024 [Member]                    
Line of Credit Facility, Maximum Borrowing Capacity         $ 2,200,000,000          
Parent Company [Member] | 4.25% Senior Notes due March 15, 2023 [Member]                    
Senior Notes         $ 5,000,000 1,000,000,000        
Debt instrument, interest rate, stated percentage         4.25%       4.25%  
Debt Instrument, Maturity Date         Mar. 15, 2023          
Parent Company [Member] | 5.5% Senior Notes due June 1, 2027 [Member]                    
Senior Notes         $ 44,000,000 1,000,000,000        
Debt instrument, interest rate, stated percentage         5.50%       5.50%  
Debt Instrument, Maturity Date         Jun. 01, 2027          
Parent Company [Member] | 5.875% Senior Notes due January 15, 2024 [Member]                    
Senior Notes         $ 23,000,000 1,150,000,000        
Debt instrument, interest rate, stated percentage         5.88%       5.88%  
Debt Instrument, Maturity Date         Jan. 15, 2024          
ET [Member]                    
Debt Instrument, Redemption Price, Percentage of Principal Amount Redeemed   97.00%                
USA Compression Partners, LP [Member]                    
Long-term Debt         $ 1,852,000,000 1,759,000,000        
Outstanding borrowings         403,000,000 1,050,000,000        
USA Compression Partners, LP [Member] | 6.875% Senior notes due April 2026 [Member]                    
Senior Notes         725,000,000 725,000,000        
USA Compression Partners, LP [Member] | USAC Credit Facility, due 2023 [Member]                    
Line of Credit Facility, Current Borrowing Capacity         1,600,000,000          
USAC [Member]                    
Line of Credit Facility, Increase (Decrease), Net   $ 750,000,000                
Line of Credit Facility, Maximum Borrowing Capacity   0.06875   $ 0.06875            
USAC [Member] | USAC Credit Facility, due 2023 [Member]                    
Letters of Credit Outstanding, Amount         0          
Line of Credit Facility, Remaining Borrowing Capacity         $ 1,200,000,000          
Line of Credit Facility, Interest Rate at Period End         4.31%       4.31%  
Outstanding borrowings         $ 403,000,000          
SemCAMS [Member]                    
Line of Credit Facility, Remaining Borrowing Capacity         193,000,000          
Line of Credit Facility, Maximum Borrowing Capacity         404,000,000          
Long-term Construction Loan         231,000,000          
SemCAMS [Member] | SemCAMS Senior secured term loan [Member]                    
Senior Notes         270,000,000          
ETO [Member]                    
Long-term Debt         42,120,000,000 32,288,000,000        
ETO [Member] | 5.75% Senior Notes due September 1, 2020 [Member]                    
Senior Notes [1]         $ 400,000,000 400,000,000        
Debt instrument, interest rate, stated percentage         5.75%       5.75%  
Debt Instrument, Maturity Date         Sep. 01, 2020          
ETO [Member] | 9.7% Senior Notes, due March 15, 2019 [Member]                    
Senior Notes         $ 0 400,000,000        
Repayments of Senior Debt     $ 400,000,000              
Debt instrument, interest rate, stated percentage     9.70%   9.70%       9.70%  
Debt Instrument, Maturity Date         Mar. 15, 2019          
ETO [Member] | 9.0% Senior Notes due April 15, 2019 [Member]                    
Senior Notes         $ 0 450,000,000        
Repayments of Senior Debt     $ 450,000,000              
Debt instrument, interest rate, stated percentage     9.00%   9.00%       9.00%  
Debt Instrument, Maturity Date         Apr. 15, 2019          
ETO [Member] | ETO Term Loan [Member]                    
Line of Credit Facility, Interest Rate at Period End         2.78%       2.78%  
Outstanding borrowings         $ 2,000,000,000 0        
Line of Credit Facility, Maximum Borrowing Capacity                   $ 2,000,000,000.00
ETO [Member] | ETO Credit Facility due December 2022 [Member]                    
Line of Credit Facility, Current Borrowing Capacity         5,000,000,000.00          
Letters of Credit Outstanding, Amount         77,000,000          
Line of Credit Facility, Remaining Borrowing Capacity         $ 709,000,000          
Line of Credit Facility, Interest Rate at Period End         2.88%       2.88%  
Outstanding borrowings         $ 4,214,000,000 3,694,000,000        
Long-term Commercial Paper, Noncurrent         1,640,000,000          
ETO [Member] | 4.25% Senior Notes due March 15, 2023 [Member]                    
Senior Notes   $ 995,000,000   $ 995,000,000 $ 995,000,000 0        
Debt instrument, interest rate, stated percentage   4.25%   4.25% 4.25%       4.25%  
Debt Instrument, Maturity Date         Mar. 15, 2023          
ETO [Member] | 5.5% Senior Notes due June 1, 2027 [Member]                    
Senior Notes   $ 956,000,000   $ 956,000,000 $ 956,000,000 0        
Debt instrument, interest rate, stated percentage   5.50%   5.50% 5.50%       5.50%  
Debt Instrument, Maturity Date         Jun. 01, 2027          
ETO [Member] | 7.50% Senior Notes Due 2020 [Member]                    
Senior Notes   $ 1,140,000,000   $ 1,140,000,000            
Debt instrument, interest rate, stated percentage   7.50%   7.50% 7.50%       7.50%  
Debt Instrument, Maturity Date         Oct. 15, 2020          
ETO [Member] | 5.35% Senior Notes due May 15, 2045 [Member]                    
Senior Notes         $ 800,000,000 800,000,000        
Debt instrument, interest rate, stated percentage         5.15%       5.15%  
Debt Instrument, Maturity Date         Dec. 15, 2045          
ETO [Member] | 3.26% Junior Subordinated Notes due November 1, 2066 [Member]                    
Junior Subordinated Notes         $ 546,000,000 546,000,000        
Debt instrument, interest rate, stated percentage         5.40%       5.40%  
ETO [Member] | 4.25% Senior Notes due April 1, 2024 [Member]                    
Senior Notes         $ 500,000,000 500,000,000        
Debt instrument, interest rate, stated percentage         4.25%       4.25%  
Debt Instrument, Maturity Date         Apr. 01, 2024          
ETO [Member] | 5.875% Senior Notes due April 1, 2022 [Member]                    
Senior Notes         $ 900,000,000 900,000,000        
Debt instrument, interest rate, stated percentage         5.88%       5.88%  
Debt Instrument, Maturity Date         Mar. 01, 2022          
ETO [Member] | 5.875% Senior Notes due January 15, 2024 [Member]                    
Senior Notes   $ 1,130,000,000   $ 1,130,000,000 $ 1,127,000,000 0        
Debt instrument, interest rate, stated percentage   5.875%   5.875% 5.88%       5.88%  
Debt Instrument, Maturity Date         Jan. 15, 2024          
ETO [Member] | 5.0% Senior Notes due October 1, 2022 [Member]                    
Senior Notes         $ 700,000,000 700,000,000        
Debt instrument, interest rate, stated percentage         5.00%       5.00%  
Debt Instrument, Maturity Date         Oct. 01, 2022          
ETO [Member] | 4.40% Senior Notes due April 2021 [Member]                    
Senior Notes         $ 600,000,000 600,000,000        
Debt instrument, interest rate, stated percentage         4.40%       4.40%  
Debt Instrument, Maturity Date         Apr. 01, 2021          
ETO [Member] | 3.90% Senior Notes due July 15, 2026 [Member]                    
Senior Notes         $ 550,000,000 550,000,000        
Debt instrument, interest rate, stated percentage         3.90%       3.90%  
Debt Instrument, Maturity Date         Jul. 15, 2026          
ETO [Member] | ETO 364-day Credit Facility due November 2019 [Member]                    
Outstanding borrowings         $ 0          
Line of Credit Facility, Maximum Borrowing Capacity         1,000,000,000.00          
ETO [Member] | 4.5% Senior Notes due 2024 [Member]                    
Senior Notes     $ 750,000,000   750,000,000 0        
Debt instrument, interest rate, stated percentage     4.50%              
ETO [Member] | 6.25% Senior Notes due 2049 [Member]                    
Senior Notes     $ 1,750,000,000   $ 1,750,000,000 0        
Debt instrument, interest rate, stated percentage     6.25%   6.25%       6.25%  
Debt Instrument, Maturity Date         Apr. 15, 2049          
ETO [Member] | 5.25% Senior Notes due 2029 [Member]                    
Senior Notes     $ 1,500,000,000   $ 1,500,000,000 0        
Debt instrument, interest rate, stated percentage     5.25%   5.25%       5.25%  
Debt Instrument, Maturity Date         Apr. 15, 2029          
ETO [Member] | 4.20% Senior Notes due 2023 [Member]                    
Senior Notes         $ 500,000,000 500,000,000        
Debt instrument, interest rate, stated percentage         4.20%       4.20%  
Debt Instrument, Maturity Date         Sep. 15, 2023          
ETO [Member] | 4.95% Senior Notes due 2028 [Member]                    
Senior Notes         $ 1,000,000,000 1,000,000,000        
Debt instrument, interest rate, stated percentage         4.95%       4.95%  
Debt Instrument, Maturity Date         Jun. 15, 2028          
ETO [Member] | 5.80% Senior Notes due 2038 [Member]                    
Senior Notes         $ 500,000,000 500,000,000        
Debt instrument, interest rate, stated percentage         5.80%       5.80%  
Debt Instrument, Maturity Date         Jul. 01, 2038          
ETO [Member] | 6.0% Senior Notes due 2048 [Member]                    
Senior Notes         $ 1,000,000,000 1,000,000,000        
Debt instrument, interest rate, stated percentage         6.00%       6.00%  
Debt Instrument, Maturity Date         Jun. 15, 2048          
ETO [Member] | 4.15% Senior Notes due October 1, 2020 [Member]                    
Senior Notes [1]         $ 1,050,000,000.00 1,050,000,000        
Debt instrument, interest rate, stated percentage         4.15%       4.15%  
Debt Instrument, Maturity Date         Oct. 01, 2020          
ETO [Member] | 7.5% Senior Notes due October 15, 2020 [Member]                    
Senior Notes [1]         $ 1,135,000,000 0        
ETO [Member] | 5.50% Senior Notes, due February 15, 2020 [Member]                    
Senior Notes [1]         $ 250,000,000 250,000,000        
Debt instrument, interest rate, stated percentage         5.50%       5.50%  
Debt Instrument, Maturity Date         Feb. 15, 2020          
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%          
Transwestern [Member]                    
Long-term Debt         $ 574,000,000 574,000,000        
Transwestern [Member] | 5.36% Senior Unsecured Notes, due December 9, 2020 [Member]                    
Senior Notes [1]         $ 175,000,000 175,000,000        
Debt instrument, interest rate, stated percentage         5.36%       5.36%  
Debt Instrument, Maturity Date         Dec. 09, 2020          
Transwestern [Member] | 6.875% Senior notes due April 2026 [Member]                    
Debt instrument, interest rate, stated percentage         6.88%       6.88%  
Debt Instrument, Maturity Date         Apr. 01, 2026          
Panhandle [Member]                    
Repayments of Senior Debt $ 150,000,000                  
Long-term Debt         $ 246,000,000 399,000,000        
Debt instrument, interest rate, stated percentage 8.125%                  
Panhandle [Member] | 3.26% Junior Subordinated Notes due November 1, 2066 [Member]                    
Junior Subordinated Notes         54,000,000 54,000,000        
Panhandle [Member] | 8.125% Senior Notes, due June 1, 2019 [Member]                    
Senior Notes         $ 0 150,000,000        
Repayments of Senior Debt     $ 150,000,000              
Debt instrument, interest rate, stated percentage     8.125%   8.13%       8.13%  
Debt Instrument, Maturity Date         Jun. 01, 2019          
Dakota Access, LLC [Member]                    
Proceeds from Issuance of Senior Long-term Debt       $ 2,480,000,000            
Dakota Access, LLC [Member] | 3.625% Senior Notes due 2022 [Member]                    
Senior Notes   $ 650,000,000   $ 650,000,000            
Debt instrument, interest rate, stated percentage   3.625%   3.625%            
Dakota Access, LLC [Member] | 3.90% Senior Notes due 2024 [Member]                    
Senior Notes   $ 1,000,000,000.00   $ 1,000,000,000.00            
Debt instrument, interest rate, stated percentage   3.90%   3.90%            
Dakota Access, LLC [Member] | 4.625% Senior Notes due 2029 [Member]                    
Senior Notes   $ 850,000,000   $ 850,000,000            
Debt instrument, interest rate, stated percentage   4.625%   4.625%            
Bakken Project [Member]                    
Long-term Debt         $ 2,481,000,000 2,497,000,000        
Bakken Project [Member] | Bakken Project $2.50 billion Credit Facility due August 2019 [Member]                    
Outstanding borrowings         0 2,500,000,000        
Bakken Project [Member] | 3.625% Senior Notes due 2022 [Member]                    
Senior Notes         650,000,000 0        
Bakken Project [Member] | 3.90% Senior Notes due 2024 [Member]                    
Senior Notes         1,000,000,000 0        
Bakken Project [Member] | 4.625% Senior Notes due 2029 [Member]                    
Senior Notes         850,000,000 0        
Sunoco LP [Member]                    
Line of Credit Facility, Increase (Decrease), Net   $ 600,000,000                
Long-term Debt         $ 3,071,000,000 2,984,000,000        
Line of Credit Facility, Maximum Borrowing Capacity   $ 0.0600   $ 0.0600            
Sunoco LP [Member] | 5.5% Senior Notes due August 2020 [Member]                    
Debt instrument, interest rate, stated percentage         5.50%       5.50%  
Debt Instrument, Maturity Date         Feb. 15, 2026          
Sunoco LP [Member] | 4.875% senior notes due 2023 [Member]                    
Senior Notes         $ 1,000,000,000 1,000,000,000        
Debt instrument, interest rate, stated percentage         4.88%       4.88%  
Debt Instrument, Maturity Date         Jan. 15, 2023          
Sunoco LP [Member] | 5.500% senior notes due 2026 [Member]                    
Senior Notes         $ 800,000,000 800,000,000        
Sunoco LP [Member] | 5.875% senior notes due 2028 [Member]                    
Senior Notes         $ 400,000,000 400,000,000        
Debt instrument, interest rate, stated percentage         5.88%       5.88%  
Debt Instrument, Maturity Date         Mar. 15, 2028          
Sunoco LP [Member] | Sunoco LP $1.5 billion Revolving Credit Facility due July 2023 [Member]                    
Line of Credit Facility, Current Borrowing Capacity         $ 1,500,000,000          
Letters of Credit Outstanding, Amount         8,000,000          
Line of Credit Facility, Remaining Borrowing Capacity         $ 1,330,000,000          
Line of Credit Facility, Interest Rate at Period End         3.75%       3.75%  
Outstanding borrowings         $ 162,000,000 $ 700,000,000        
Accordion feature [Member] | USA Compression Partners, LP [Member] | USAC Credit Facility, due 2023 [Member]                    
Outstanding borrowings         400,000,000          
Accordion feature [Member] | ETO [Member] | ETO Credit Facility due December 2022 [Member]                    
Line of Credit Facility, Current Borrowing Capacity         $ 6,000,000,000.00          
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         1.25%          
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%          
Canada, Dollars | SemCAMS [Member]                    
Line of Credit Facility, Remaining Borrowing Capacity                 $ 250  
Line of Credit Facility, Maximum Borrowing Capacity                 525  
Long-term Construction Loan                 300  
Canada, Dollars | SemCAMS [Member] | SemCAMS Senior secured term loan [Member]                    
Senior Notes                 $ 350  
Subsequent Event [Member] | 2.9% Senior Notes due 2025 [Member]                    
Senior Notes               $ 1,000,000,000    
Subsequent Event [Member] | 3.75% Senior Notes due 2030 [Member]                    
Senior Notes               1,500,000,000    
Subsequent Event [Member] | 5.0% Senior Notes due 2050 [Member]                    
Senior Notes               $ 2,000,000,000    
[1]
As of December 31, 2019, these notes were classified as long-term as management had the intent and ability to refinance the borrowings on a long-term basis. The notes were redeemed in January 2020.