XML 96 R41.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Segment Data (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Segment Reporting [Abstract] |
Schedule of Segment Reporting Information, by Segment | The following is a summary of business segment operating performance as measured by EBITDA for the periods indicated (in thousands):
|  | Year Ended December 31, 2024
(In thousands) |  | Gathering and Processing |  | Wholesale Marketing and Terminalling |  | Storage and Transportation |  | Investments in Pipeline Joint Ventures |  | Corporate and Other |  | Consolidated
Net revenues: |  |  |  |  |  |  |  |  |  |  |  |
Affiliate (1) |  | $ | 180,763 |  |  | $ | 221,503 |  |  | $ | 115,516 |  |  | $ | — |  |  | $ | — |  |  | $ | 517,782 |
Third party |  | 183,956 |  |  | 230,019 |  |  | 8,879 |  |  | — |  |  | — |  |  | 422,854 |
Total revenue |  | $ | 364,719 |  |  | $ | 451,522 |  |  | $ | 124,395 |  |  | $ | — |  |  | $ | — |  |  | $ | 940,636 |
Cost of materials and other |  | 77,037 |  |  | 349,049 |  |  | 57,539 |  |  | — |  |  | 110 |  |  | 483,735 |
Operating expenses |  | 80,317 |  |  | 14,820 |  |  | 18,299 |  |  | — |  |  | 9,298 |  |  | 122,734 |
Income from equity method investments |  | — |  |  | — |  |  | — |  |  | (43,301) |  |  | — |  |  | (43,301) |
Other segment items (3) |  | 215 |  |  | (4,076) |  |  | 232 |  |  | — |  |  | 34,184 |  |  | 30,555 |
Segment EBITDA |  | $ | 207,150 |  |  | $ | 91,729 |  |  | $ | 48,325 |  |  | $ | 43,301 |  |  | $ | (43,592) |  |  | $ | 346,913 |
Depreciation and amortization |  | 80,144 |  |  | 5,256 |  |  | 7,609 |  |  | — |  |  | 3,366 |  |  | 96,375 |
Amortization of marketing contract intangible |  | — |  |  | 4,206 |  |  | — |  |  | — |  |  | — |  |  | 4,206 |
Interest income |  | (23,338) |  |  | (8,546) |  |  | (15,908) |  |  | — |  |  | — |  |  | (47,792) |
Interest expense |  | — |  |  | — |  |  | — |  |  | — |  |  | 150,960 |  |  | 150,960 |
Income tax expense |  |  |  |  |  |  |  |  |  |  |  | 479 |
Net income |  |  |  |  |  |  |  |  |  |  |  | $ | 142,685 |
Capital spending (2) |  | $ | 128,927 |  |  | $ | 2,727 |  |  | $ | 8,332 |  |  | $ | — |  |  | $ | — |  |  | $ | 139,986 |
|  | Year Ended December 31, 2023
(In thousands) |  | Gathering and Processing |  | Wholesale Marketing and Terminalling |  | Storage and Transportation |  | Investments in Pipeline Joint Ventures |  | Corporate and Other |  | Consolidated
Net revenues: |  |  |  |  |  |  |  |  |  |  |  |
Affiliate (1) |  | $ | 212,537 |  |  | $ | 218,997 |  |  | $ | 132,269 |  |  | $ | — |  |  | $ | — |  |  | $ | 563,803 |
Third party |  | 158,573 |  |  | 286,704 |  |  | 11,329 |  |  | — |  |  | — |  |  | 456,606 |
Total revenue |  | $ | 371,110 |  |  | $ | 505,701 |  |  | $ | 143,598 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,020,409 |
Cost of materials and other |  | 83,118 |  |  | 388,536 |  |  | 63,710 |  |  | — |  |  | (2,737) |  |  | 532,627 |
Operating expenses |  | 75,136 |  |  | 17,796 |  |  | 18,104 |  |  | 9 |  |  | 7,056 |  |  | 118,101 |
Income from equity method investments |  | — |  |  | — |  |  | — |  |  | (31,433) |  |  | — |  |  | (31,433) |
Other segment items (3) |  | 13,393 |  |  | (7,143) |  |  | (2,066) |  |  | — |  |  | 26,650 |  |  | 30,834 |
Segment EBITDA |  | $ | 199,463 |  |  | $ | 106,512 |  |  | $ | 63,850 |  |  | $ | 31,424 |  |  | $ | (30,969) |  |  | $ | 370,280 |
Depreciation and amortization |  | 72,181 |  |  | 7,055 |  |  | 9,839 |  |  | — |  |  | 3,309 |  |  | 92,384 |
Amortization of marketing contract intangible |  | — |  |  | 7,211 |  |  | — |  |  | — |  |  | — |  |  | 7,211 |
Interest expense |  | — |  |  | — |  |  | — |  |  | — |  |  | 143,244 |  |  | 143,244 |
Income tax expense |  |  |  |  |  |  |  |  |  |  |  | 1,205 |
Net income |  |  |  |  |  |  |  |  |  |  |  | $ | 126,236 |
Capital spending (2) |  | $ | 74,683 |  |  | $ | 2,111 |  |  | $ | 4,548 |  |  | $ | — |  |  | $ | — |  |  | $ | 81,342 |
|  | Year ended December 31, 2022
(In thousands) |  | Gathering and Processing |  | Wholesale Marketing and Terminalling |  | Storage and Transportation |  | Investments in Pipeline Joint Ventures |  | Corporate and Other |  | Consolidated
Net revenues: |  |  |  |  |  |  |  |  |  |  |  |
Affiliate (1) |  | $ | 185,845 |  |  | $ | 173,084 |  |  | $ | 120,482 |  |  | $ | — |  |  | $ | — |  |  | $ | 479,411 |
Third party |  | 119,582 |  |  | 415,800 |  |  | 21,614 |  |  | — |  |  | — |  |  | 556,996 |
Total revenue |  | $ | 305,427 |  |  | $ | 588,884 |  |  | $ | 142,096 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,036,407 |
Cost of materials and other |  | 81,525 |  |  | 491,453 |  |  | 66,953 |  |  | — |  |  | 1,432 |  |  | 641,363 |
Operating expenses |  | 48,211 |  |  | 19,458 |  |  | 17,843 |  |  | — |  |  | 2,795 |  |  | 88,307 |
Income from equity method investments |  | — |  |  | — |  |  | — |  |  | (31,683) |  |  | — |  |  | (31,683) |
Other segment items (3) |  | 441 |  |  | (5,125) |  |  | 1,031 |  |  |  |  | 30,136 |  |  | 26,483 |
Segment EBITDA |  | $ | 175,250 |  |  | $ | 83,098 |  |  | $ | 56,269 |  |  | $ | 31,683 |  |  | $ | (34,363) |  |  | $ | 311,937 |
Depreciation and amortization |  | 47,206 |  |  | 6,308 |  |  | 8,591 |  |  | — |  |  | 883 |  |  | 62,988 |
Amortization of marketing contract intangible |  | — |  |  | 7,211 |  |  | — |  |  | — |  |  | — |  |  | 7,211 |
Interest expense |  | — |  |  | — |  |  | — |  |  | — |  |  | 82,304 |  |  | 82,304 |
Income tax expense |  |  |  |  |  |  |  |  |  |  |  | 382
Net income |  |  |  |  |  |  |  |  |  |  |  | $ | 159,052 |
Capital spending (2) |  | $ | 122,594 |  |  | $ | 1,548 |  |  | $ | 6,528 |  |  | $ | — |  |  | $ | — |  |  | $ | 130,670 |
(1) Affiliate revenue for the wholesale marketing and terminalling segment is presented net of amortization expense pertaining to the marketing contract intangible. (2) Capital spending includes additions on an accrual basis. (3) Other segment items include general and administrative expense, gain on disposal of assets, other income, net and the amortization of the marketing contract intangible in the wholesale marketing and terminalling segment. Additionally, our gathering and processing segment includes $14.8 million of goodwill impairment expense for the year ended December 31, 2023.

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration