XML 77 R63.htm IDEA: XBRL DOCUMENT v3.25.1
Reportable Segments Table - Segment Adjusted EBITDA (Details) - USD ($)
$ in Millions
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA $ 4,098 $ 3,880  
Depreciation, depletion and amortization 1,367 1,254  
Interest Expense 809 728  
Gain on interest rate derivative [1] 0 (9)  
Non-cash compensation expense 37 46  
Unrealized losses on commodity risk management activities 69 141  
Equity in earnings of unconsolidated affiliates [2] (92) (98)  
Income tax expense 41 89  
Impairment loss 4 0  
Net income 1,720 1,692  
Inventory valuation adjustments (61) (130)  
Losses on extinguishments of debt 2 5  
Adjusted EBITDA related to unconsolidated affiliates 167 171  
Investments in unconsolidated affiliates [3] 3,260   $ 3,266
Segment, Expenditure, Addition to Long-Lived Assets [4] 1,254 728  
Assets 126,425   125,380
Other Operating Income (Expense), Net [5] 195 196  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 262 226  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 1,284 1,122  
Cost of products sold 15,571 16,597  
Other, net 35 (9)  
Intersegment Eliminations [Member]      
Segment Reporting Information [Line Items]      
Other Operating Income (Expense), Net [5] (50) (3)  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: (45) (23)  
Cost of products sold (4,069) (3,025)  
Intrastate Transportation And Storage [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 344 438  
Depreciation, depletion and amortization 51 54  
Equity in earnings of unconsolidated affiliates [2] (5) (5)  
Investments in unconsolidated affiliates [3] 150   150
Segment, Expenditure, Addition to Long-Lived Assets [4] 226 14  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 14 12  
Intrastate Transportation And Storage [Member] | Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Assets 6,322   6,289
Other Operating Income (Expense), Net [5] 85 72  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 57 53  
Cost of products sold 964 487  
Investment In Sunoco LP [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 458 242  
Depreciation, depletion and amortization 156 43  
Segment, Expenditure, Addition to Long-Lived Assets [4] 101 41  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 36 32  
Investment In Sunoco LP [Member] | Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Assets 14,342   14,375
Other Operating Income (Expense), Net [5] (1) (105)  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 158 105  
Cost of products sold 4,526 5,015  
Investment In USAC [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 150 139  
Depreciation, depletion and amortization 70 63  
Segment, Expenditure, Addition to Long-Lived Assets [4] 33 111  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 14 15  
Investment In USAC [Member] | Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Assets 2,713   2,746
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 43 39  
Cost of products sold 38 36  
Interstate Transportation and Storage [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 512 483  
Depreciation, depletion and amortization 142 142  
Equity in earnings of unconsolidated affiliates [2] (63) (62)  
Investments in unconsolidated affiliates [3] 2,352   2,350
Segment, Expenditure, Addition to Long-Lived Assets [4] 46 49  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 37 33  
Interstate Transportation and Storage [Member] | Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Assets 17,489   17,656
Other Operating Income (Expense), Net [5] 119 118  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 189 203  
Cost of products sold 2 1  
Midstream [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 925 696  
Depreciation, depletion and amortization 448 429  
Equity in earnings of unconsolidated affiliates [2] (3) (4)  
Investments in unconsolidated affiliates [3] 130   132
Segment, Expenditure, Addition to Long-Lived Assets [4] 349 178  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 56 44  
Midstream [Member] | Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Assets 30,341   30,473
Other Operating Income (Expense), Net [5] 6 8  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 421 323  
Cost of products sold 2,260 1,719  
NGL and refined products transportation and services [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 978 989  
Depreciation, depletion and amortization 248 258  
Equity in earnings of unconsolidated affiliates [2] (17) (19)  
Investments in unconsolidated affiliates [3] 378   383
Segment, Expenditure, Addition to Long-Lived Assets [4] 363 220  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 48 42  
NGL and refined products transportation and services [Member] | Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Assets 27,173   27,445
Other Operating Income (Expense), Net [5] 5 52  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 247 228  
Cost of products sold 5,641 5,319  
Crude oil transportation and services [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 742 848  
Depreciation, depletion and amortization 237 247  
Equity in earnings of unconsolidated affiliates [2] (4) (7)  
Investments in unconsolidated affiliates [3] 191   193
Segment, Expenditure, Addition to Long-Lived Assets [4] 107 89  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 44 36  
Crude oil transportation and services [Member] | Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Assets 26,752   25,231
Other Operating Income (Expense), Net [5] 5 28  
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 213 188  
Cost of products sold 5,214 6,594  
All Other Segment      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA (11) 45  
Depreciation, depletion and amortization 15 18  
Equity in earnings of unconsolidated affiliates [2] 0 (1)  
Investments in unconsolidated affiliates [3] 59   58
Segment, Expenditure, Addition to Long-Lived Assets [4] 29 26  
Assets 1,293   $ 1,165
Other Operating Income (Expense), Net [5] 26 26  
Selling, general and administrative expenses, excluding non-cash compensation and accretion expenses 13 12  
All Other Segment | Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Operating expenses, excluding non-cash compensation, amortization, accretion and other non-cash expenses: 1 6  
Cost of products sold $ 995 $ 451  
[1] This interest rate derivative was terminated by USAC in August 2024.
[2] Amounts reflected above exclude Sunoco LP’s earnings from the ET-S Permian and J.C. Nolan joint ventures, which are eliminated in consolidation.
[3] Amounts reflected above exclude Sunoco LP’s investments in the ET-S Permian and J.C. Nolan joint ventures, which are eliminated in consolidation.
[4] Amounts are presented on the accrual basis, net of contributions in aid of constructions costs. Amounts exclude acquisitions and include only the Partnership’s proportionate share of capital expenditures related to joint ventures.
[5] Other income and expense include, if applicable to a segment, Adjusted EBITDA related to unconsolidated affiliates, unrealized gains and losses on commodity risk management activities and other items. For the investment in Sunoco LP segment, this also includes inventory valuation adjustments.