XML 67 R54.htm IDEA: XBRL DOCUMENT v3.24.3
SEGMENTS - Reconciliation of Net Income to Total Segment Adjusted EBITDA (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]                  
Net income $ 693 $ 780 $ 639 $ 454 $ 468 $ 1,049 $ 2,112 $ 1,971  
Interest expense, net of capitalized interest 325     215     923 561  
Depreciation and amortization 274     177     790 509  
Income taxes 219     141     670 616  
Adjusted EBITDA from unconsolidated affiliates 112     63     323 172  
Equity in net earnings from investments (92)     (49)     (256) (132)  
Noncash compensation expense and other 14     14     48 32  
Other corporate costs 4     101     4 92  
Segment adjusted EBITDA 1,549     1,116     4,614 3,821  
Medford settlement gain             0 779  
Additional adjusted EBITDA       14       40  
Transaction costs (Note B) 10     123     17 133  
Interest income       26       42  
Magellan Acquisition                  
Segment Reporting Information [Line Items]                  
Transaction costs (Note B) $ 10     $ 123     $ 17 133  
Medford Incident                  
Segment Reporting Information [Line Items]                  
Segment adjusted EBITDA               667  
Medford Incident | Business Interruption - Settlement Proceeds                  
Segment Reporting Information [Line Items]                  
Medford settlement gain               779 $ 779
Medford Incident | Business Interruption - Settlement Proceeds Less Third Party Frac Costs                  
Segment Reporting Information [Line Items]                  
Third party fractionation costs               $ 112