XML 91 R74.htm IDEA: XBRL DOCUMENT v3.20.4
Debt Obligations (Debt Narrative) (Details)
$ in Millions, $ in Millions
12 Months Ended
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2020
CAD ($)
Jan. 31, 2020
USD ($)
Oct. 31, 2019
USD ($)
Noncontrolling interests $ 12,859 $ 12,018        
Less: Net income attributable to noncontrolling interests 739 1,256 $ 1,632      
Repayments of Long-term Debt 24,133 20,101 28,948      
Long-term Debt 51,438 51,054        
Proceeds from borrowings 24,440 22,583 $ 29,001      
Unamortized Discounts, Premiums, Fair Value Adjustments and Deferred Debt Issuance Costs $ (289)          
2.9% Senior Notes due 2025 [Member]            
Senior Notes         $ 1,000  
3.75% Senior Notes due 2030 [Member]            
Senior Notes         1,500  
5.0% Senior Notes due 2050 [Member]            
Senior Notes         $ 2,000  
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) 5.75 to 1 through the end of the fiscal quarter ending December 31, 2020 and (ii) 5.5 to 1 for the fiscal quarters ending March 31, 2021 and June 30, 2021, (iii) 5.25 to 1 for the fiscal quarters ending September 30, 2021 and December 31, 2021 and (iv) 5.0 to 1 thereafter, subject to a provision for increases to such thresholds, in the case of any fiscal quarter ending September 30, 2021 or thereafter, by 0.50 in connection with certain future acquisitions for the six consecutive month period following the period in which any such acquisition occurs, provided that, in any event, such ratio shall not exceed 5.5 to 1.          
Parent Company [Member]            
Long-term Debt $ 72 124        
Parent Company [Member] | ETE 7.5% Senior Notes due 2020 [Member]            
Senior Notes [1] 0 52        
Parent Company [Member] | 4.25% Senior Notes due March 15, 2023 [Member]            
Senior Notes 5 5        
Parent Company [Member] | 5.5% Senior Notes due June 1, 2027 [Member]            
Senior Notes 44 44        
Parent Company [Member] | 5.875% Senior Notes due January 15, 2024 [Member]            
Senior Notes 23 23        
USA Compression Partners, LP [Member]            
Long-term Debt 1,927 1,852        
Outstanding borrowings 474 403        
USA Compression Partners, LP [Member] | 6.875% Senior notes due April 2026 [Member]            
Senior Notes 725 725        
USA Compression Partners, LP [Member] | USAC Credit Facility, due 2023 [Member]            
Line of Credit Facility, Current Borrowing Capacity 1,600          
USAC [Member] | USAC Credit Facility, due 2023 [Member]            
Letters of Credit Outstanding, Amount 0          
Line of Credit Facility, Remaining Borrowing Capacity $ 1,100          
Line of Credit Facility, Interest Rate at Period End 3.27%     3.27%    
Outstanding borrowings $ 474          
SemCAMS [Member]            
Line of Credit Facility, Remaining Borrowing Capacity 196          
Line of Credit Facility, Maximum Borrowing Capacity 412          
Long-term Construction Loan 236          
SemCAMS [Member] | SemCAMS Senior secured term loan [Member]            
Senior Notes 275          
Panhandle [Member]            
Long-term Debt 245 246        
Panhandle [Member] | 3.26% Junior Subordinated Notes due November 1, 2066 [Member]            
Junior Subordinated Notes 54 54        
Bakken Project [Member]            
Long-term Debt 2,484 2,481        
Bakken Project [Member] | 3.625% Senior Notes due 2022 [Member]            
Senior Notes 650 650        
Bakken Project [Member] | 3.90% Senior Notes due 2024 [Member]            
Senior Notes 1,000 1,000        
Bakken Project [Member] | 4.625% Senior Notes due 2029 [Member]            
Senior Notes 850 850        
Sunoco LP [Member]            
Long-term Debt $ 3,112 3,071        
Senior Notes Tendered, Percentage 56.00%     56.00%    
Sunoco LP [Member] | 4.875% senior notes due 2023 [Member]            
Senior Notes $ 436 1,000        
Sunoco LP [Member] | 5.500% senior notes due 2026 [Member]            
Senior Notes 800 800        
Sunoco LP [Member] | 5.875% senior notes due 2028 [Member]            
Senior Notes 400 400        
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          
Line of Credit Facility, Remaining Borrowing Capacity 1,500          
Outstanding borrowings 0 162        
Sunoco LP [Member] | 4.50% Senior Notes due 2029 [Member]            
Senior Notes   800        
ETO [Member]            
Long-term Debt 42,654 42,120        
ETO [Member] | 5.75% Senior Notes due September 1, 2020 [Member]            
Senior Notes [1] $ 0 400        
ETO [Member] | ETO Term Loan [Member]            
Line of Credit Facility, Interest Rate at Period End 1.15%     1.15%    
Outstanding borrowings $ 2,000 2,000        
Line of Credit Facility, Maximum Borrowing Capacity           $ 2,000
ETO [Member] | ETO Credit Facility due December 2022 [Member]            
Line of Credit Facility, Current Borrowing Capacity 5,000          
Letters of Credit Outstanding, Amount 109          
Line of Credit Facility, Remaining Borrowing Capacity $ 1,790          
Line of Credit Facility, Interest Rate at Period End 1.12%     1.12%    
Outstanding borrowings $ 3,103 4,214        
Long-term Commercial Paper, Noncurrent 1,660          
ETO [Member] | 4.25% Senior Notes due March 15, 2023 [Member]            
Senior Notes 995 995        
ETO [Member] | 5.5% Senior Notes due June 1, 2027 [Member]            
Senior Notes 956 956        
ETO [Member] | 5.35% Senior Notes due May 15, 2045 [Member]            
Senior Notes 800 800        
ETO [Member] | 3.26% Junior Subordinated Notes due November 1, 2066 [Member]            
Junior Subordinated Notes 546 546        
ETO [Member] | 4.25% Senior Notes due April 1, 2024 [Member]            
Senior Notes 500 500        
ETO [Member] | 5.875% Senior Notes due April 1, 2022 [Member]            
Senior Notes 900 900        
ETO [Member] | 5.875% Senior Notes due January 15, 2024 [Member]            
Senior Notes 1,127 1,127        
ETO [Member] | 5.0% Senior Notes due October 1, 2022 [Member]            
Senior Notes 700 700        
ETO [Member] | 4.40% Senior Notes due April 2021 [Member]            
Senior Notes [2] 600 600        
ETO [Member] | 3.90% Senior Notes due July 15, 2026 [Member]            
Senior Notes 550 550        
ETO [Member] | ETO 364-day Credit Facility due November 2019 [Member]            
Outstanding borrowings 0          
Line of Credit Facility, Maximum Borrowing Capacity 1,000          
ETO [Member] | 4.5% Senior Notes due 2024 [Member]            
Senior Notes 750 750        
ETO [Member] | 6.25% Senior Notes due 2049 [Member]            
Senior Notes 1,750 1,750        
ETO [Member] | 5.25% Senior Notes due 2029 [Member]            
Senior Notes 1,500 1,500        
ETO [Member] | 4.20% Senior Notes due 2023 [Member]            
Senior Notes 500 500        
ETO [Member] | 4.95% Senior Notes due 2028 [Member]            
Senior Notes 1,000 1,000        
ETO [Member] | 5.80% Senior Notes due 2038 [Member]            
Senior Notes 500 500        
ETO [Member] | 6.0% Senior Notes due 2048 [Member]            
Senior Notes 1,000 1,000        
ETO [Member] | 4.15% Senior Notes due October 1, 2020 [Member]            
Senior Notes [1] 0 1,050        
ETO [Member] | 7.5% Senior Notes due October 15, 2020 [Member]            
Senior Notes [1] 0 1,135        
ETO [Member] | 5.50% Senior Notes, due February 15, 2020 [Member]            
Senior Notes [1] $ 0 $ 250        
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%          
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 1.50%          
Eurodollar [Member] | ETO [Member] | Maximum [Member] | ETO 364-day Credit Facility due November 2019 [Member]            
Debt Instrument, Basis Spread on Variable Rate 2.00%          
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 0.50%          
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 1.00%          
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    
[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.(2)As of December 31, 2020, these notes were classified as long-term as management had the intent and ability to refinance the borrowings on a long-term basis.
[2] As of December 31, 2020, these notes were classified as long-term as management had the intent and ability to refinance the borrowings on a long-term basis.