XML 79 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions and Divestment - Narrative (Details)
$ / shares in Units, shares in Thousands, € in Millions, $ in Millions
 2 Months Ended 3 Months Ended 8 Months Ended 11 Months Ended 12 Months Ended
Aug. 30, 2024
USD ($)
May 03, 2024
USD ($)
conversionRatioOfUnitsInAcquisition
milesOfPipeline
terminals
shares
Apr. 16, 2024
USD ($)
Mar. 13, 2024
USD ($)
Mar. 13, 2024
EUR (€)
May 01, 2023
USD ($)
Jun. 30, 2024
USD ($)
Apr. 01, 2022
USD ($)
Dec. 31, 2024
USD ($)
Nov. 30, 2022
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
Rate
Dec. 31, 2023
USD ($)
$ / shares
Dec. 31, 2022
USD ($)
Business Acquisition [Line Items]                          
Finance Lease, Liability                 $ 47   $ 47 $ 9  
Operating lease right-of-use assets, net                 477   477 506  
Credit Facility repayments                     3,449 3,772 $ 3,808
Income tax expense                     175 36 26
Federal                     (19) 9 24
Investments in unconsolidated affiliates                 1,335   1,335 124  
Assets, Current                 2,465   2,465 1,927  
Liabilities, Current                 1,947   1,947 1,373  
Total revenues                     22,693 23,068 25,729
Operating income                     791 635 678
Net income (loss) and comprehensive income (loss)                     874 394 475
Gain on West Texas Sale                     586 0 0
Payments for Merger Related Costs                     103    
Permian joint venture                          
Business Acquisition [Line Items]                          
Investments in unconsolidated affiliates                 $ 1,210   $ 1,210    
Nustar                          
Business Acquisition [Line Items]                          
Subsidiary, Ownership Percentage, Parent                 100.00%   100.00%    
7-Eleven                          
Business Acquisition [Line Items]                          
Business Combination, Consideration Transferred     $ 1,000                    
Number of Units in Real Estate Property                 204   204    
Income tax expense                     $ 179    
Federal                     (35)    
7-Eleven | Net of current tax expense                          
Business Acquisition [Line Items]                          
Gain on West Texas Sale                     $ 442    
Gladieux Capital Partners, LLC                          
Business Acquisition [Line Items]                          
Purchase price               $ 267          
Business Combination, Consideration Transferred               252          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment               73          
Change in goodwill               20          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities               88          
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents               $ 15          
Peerless Oil & Chemicals, Inc.                          
Business Acquisition [Line Items]                          
Purchase price                   $ 76      
Business Combination, Consideration Transferred                   67      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment                   65      
Change in goodwill                   11      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities                   15      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Liabilities                   11      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents                   $ 9      
Number of Real Estate Properties                 100   100    
Zenith Energy                          
Business Acquisition [Line Items]                          
Business Combination, Consideration Transferred           $ 111              
NuStar Acquisition                          
Business Acquisition [Line Items]                          
Purchase price   $ 2,850                      
Business Combination, Consideration Transferred   $ 2,823                      
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares | shares   51,500                      
Business Acquisition, Equity Interest Issued or Issuable, Conversion Ratio of Shares | conversionRatioOfUnitsInAcquisition   0.400                      
Business Acquisition, Equity Interest Issued or Issuable, Value Assigned   $ 2,850                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Liabilities, Long-Term Debt [1]   3,500                      
Finance Lease, Liability   56                      
Proceeds from (Repurchase of) Redeemable Preferred Stock   800         $ 784            
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Assets   186                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment   6,958                      
Operating lease right-of-use assets, net   136                      
Change in goodwill [2]   16                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Indefinite-Lived Intangible Assets [3]   195                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets   127                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Assets   7,618                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities   245                      
Business Combination, Recognized Identifiable Asset Acquired and Liability Assumed, Lease Obligation   136                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Liabilities   4                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Liabilities, Other   82                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Liabilities   3,967                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Financial Liabilities [1]   801                      
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Cash and Equivalents   27                      
Finite-Lived Contractual Rights, Gross   151                      
Finite-Lived Customer Relationships, Gross   $ 44                      
Repayments of Senior Debt             403            
Credit Facility repayments             $ 455            
Impairment of Real Estate                     $ 50    
Business Acquisition, Pro Forma Revenue                     23,215 24,697  
Business Acquisition, Pro Forma Net Income (Loss)                     802 483  
Pro forma net income attributable to partners                     $ 632 $ 352  
Business Acquisition, Pro Forma Earnings Per Share, Basic | $ / shares                     $ 4.13 $ 2.60  
Business Acquisition, Pro Forma Earnings Per Share, Diluted | $ / shares                     $ 4.11 $ 2.58  
Payments to Acquire Businesses, Net of Cash Acquired                     $ 27 $ 0 $ 0
Total revenues                 $ 949        
Net income (loss) and comprehensive income (loss)                 113        
Business Acquisition, Transaction Costs                 83   83    
NuStar Acquisition | Contractual Rights                          
Business Acquisition [Line Items]                          
Acquired Finite-Lived Intangible Assets, Weighted Average Useful Life   7 years                      
NuStar Acquisition | Customer Relationships                          
Business Acquisition [Line Items]                          
Acquired Finite-Lived Intangible Assets, Weighted Average Useful Life   15 years                      
NuStar Acquisition | Miles of pipeline                          
Business Acquisition [Line Items]                          
Number of Units in Real Estate Property | milesOfPipeline   9,500                      
NuStar Acquisition | Terminals                          
Business Acquisition [Line Items]                          
Number of Units in Real Estate Property | terminals   63                      
Zenith European Terminals acquisition                          
Business Acquisition [Line Items]                          
Purchase price       $ 191                  
Business Combination, Consideration Transferred       185 € 170                
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Property, Plant, and Equipment       204                  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Other Noncurrent Assets       36                  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Current Liabilities       14                  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Deferred Tax Liabilities       4                  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Noncurrent Liabilities, Other       $ 43                  
Total revenues                     43    
Net income (loss) and comprehensive income (loss)                     $ 8    
Sunoco LP                          
Business Acquisition [Line Items]                          
Payments to Acquire Businesses, Net of Cash Acquired $ 24                        
Permian Joint Vennture                          
Business Acquisition [Line Items]                          
Business Combination, Reason for Business Combination                     ET-S Permian operates more than 5,000 miles of crude oil and water gathering pipelines with crude oil storage capacity in excess of 11 million barrels.    
Permian Joint Vennture | Sunoco LP                          
Business Acquisition [Line Items]                          
Percentage of membership interest | Rate                     32.50%    
Permian Joint Vennture | Energy Transfer                          
Business Acquisition [Line Items]                          
Percentage of membership interest | Rate                     67.50%    
Permian joint venture                          
Business Acquisition [Line Items]                          
Assets, Current                 273   $ 273    
Liabilities, Current                 106   106    
Total revenues                     8,700    
Operating income                     164    
Net income (loss) and comprehensive income (loss)                     163    
Liabilities, Noncurrent                 50   50    
Assets, Noncurrent                 $ 3,610   3,610    
Permian joint venture | Transactions with affiliates                          
Business Acquisition [Line Items]                          
Total revenues                     $ 8,480    
[1] Subsequent to the closing of the NuStar acquisition, the Partnership redeemed all outstanding NuStar preferred units, totaling $784 million, redeemed NuStar's subordinated notes totaling $403 million and repaid and terminated the NuStar credit facility totaling $455 million.
[2] Goodwill primarily represents expected commercial and operational synergies. None of the goodwill recorded as a result of this transaction is deductible for tax purposes. Goodwill of $16 million relates to our Fuel Distribution segment.
[3] Intangible assets, net comprised $151 million of favorable contracts, with a remaining weighted average life of approximately 7 years, and $44 million of customer relationships with a remaining weighted average life of approximately 15 years.