XML 48 R37.htm IDEA: XBRL DOCUMENT
v3.25.2

Segments (Tables) | 3 Months Ended
--- | ---
Jun. 30, 2025
Segment Reporting [Abstract] |
Schedule of disaggregation of revenue by segment | The following table summarizes revenues related to our segments for the periods indicated:
|  | Three Months Ended June 30, |  |
|  | 2025 |  | 2024 |  |  |  |
|  | (in thousands)
Revenues: |  |  |  |  |  |  |  |
Water Solutions: |  |  |  |  |  |  |  |
Topic 606 revenues |  |  |  |  |  |  |  |
Disposal service fees |  | $ | 174,635 |  |  | $ | 147,973 |  |  |  |  |
Sale of recovered crude oil |  | 24,808 |  |  | 30,776 |  |  |  |  |
Sale of water |  | 1,419 |  |  | 2,285 |  |  |  |  |
Other service revenues |  | 403 |  |  | 361 |  |  |  |  |
Non-Topic 606 revenues |  | 15 |  |  | 15 |  |  |  |  |
Total Water Solutions revenues |  | 201,280 |  |  | 181,410 |  |  |  |  |
Crude Oil Logistics: |  |  |  |  |  |  |  |
Topic 606 revenues |  |  |  |  |  |  |  |
Crude oil sales |  | 158,528 |  |  | 262,609 |  |  |  |  |
Crude oil transportation and other sales |  | 7,730 |  |  | 15,816 |  |  |  |  |
Non-Topic 606 revenues |  | 1,373 |  |  | 1,790 |  |  |  |  |
Total Crude Oil Logistics revenues |  | 167,631 |  |  | 280,215 |  |  |  |  |
Liquids Logistics: |  |  |  |  |  |  |  |
Topic 606 revenues |  |  |  |  |  |  |  |
Butane sales |  | 99,642 |  |  | 98,030 |  |  |  |  |
Propane sales |  | 61,480 |  |  | 97,358 |  |  |  |  |
Other products sales |  | 89,765 |  |  | 97,197 |  |  |  |  |
Service revenues |  | 438 |  |  | 2,327 |  |  |  |  |
Non-Topic 606 revenues |  | 1,760 |  |  | 2,809 |  |  |  |  |
Total Liquids Logistics revenues (1) |  | 253,085 |  |  | 297,721 |  |  |  |  |
Corporate and Other: |  |  |  |  |  |  |  |
Topic 606 revenues |  |  |  |  |  |  |  |
Service revenues |  | 164 |  |  | — |  |  |  |  |
Elimination of intersegment sales (2) |  | (4) |  |  | (112) |  |  |  |  |
Total Corporate and Other revenues |  | 160 |  |  | (112) |  |  |  |  |
Total revenues |  | $ | 622,156 |  |  | $ | 759,234 |  |  |  |  |
(1) During the three months ended June 30, 2025 and 2024, our Liquids Logistics revenues included $15.0 million and $24.1 million of non-US revenues, respectively. (2) For the three months ended June 30, 2024, the elimination of intersegment sales, which was included in the Crude Oil Logistics segment in our June 30, 2024 Quarterly Report, is now included in “Corporate and Other.”
Schedule of reportable segment information | The following tables set forth certain selected financial information for our segments for the periods indicated:
|  | Three Months Ended June 30, 2025
|  | Water |  | Crude Oil |  | Liquids |  | Total |  | Corporate |  |
|  | Solutions |  | Logistics |  | Logistics |  | Segments |  | and Other |  | Consolidated
|  | (in thousands)
Revenues |  | $ | 201,280 |  |  | $ | 167,631 |  |  | $ | 253,085 |  |  | $ | 621,996 |  |  | $ | 160 |  |  | $ | 622,156 |
Cost of sales (1) |  | 1,658 |  |  | 148,249 |  |  | 243,376 |  |  | 393,283 |  |  | (4) |  |  | 393,279 |
Operating, general and administrative expenses (2) |  | 55,605 |  |  | 9,799 |  |  | 6,843 |  |  | 72,247 |  |  | 11,786 |  |  | 84,033 |
Other (3) |  | (1,148) |  |  | — |  |  | 5 |  |  | (1,143) |  |  | 271 |  |  | (872) |
Adjusted EBITDA |  | $ | 142,869 |  |  | $ | 9,583 |  |  | $ | 2,871 |  |  | $ | 155,323 |  |  | $ | (11,351) |  |  | $ | 143,972 |
Depreciation and amortization |  |  |  |  |  |  |  |  |  |  |  | 66,585 |
Interest expense |  |  |  |  |  |  |  |  |  |  |  | 65,545 |
Gain on disposal or impairment of assets, net |  |  |  |  |  |  |  |  |  |  |  | (9,199) |
Net unrealized gains on derivatives |  |  |  |  |  |  |  |  |  |  |  | (7,525) |
Lower of cost or net realizable value adjustments |  |  |  |  |  |  |  |  |  |  |  | (2,944) |
Gain on early extinguishment of liabilities, net |  |  |  |  |  |  |  |  |  |  |  | (1,492) |
Asset retirement obligation accretion |  |  |  |  |  |  |  |  |  |  |  | 1,260 |
Adjustments related to unconsolidated entities (4) |  |  |  |  |  |  |  |  |  |  |  | 24 |
Other (5) |  |  |  |  |  |  |  |  |  |  |  | 1,635 |
Income from continuing operations before income taxes |  |  |  |  |  |  |  |  |  |  |  | $ | 30,083 |
Capital expenditures (6) |  | $ | 18,974 |  |  | $ | 403 |  |  | $ | 1,650 |  |  | $ | 21,027 |  |  | $ | 25 |  |  | $ | 21,052 |
Total assets (7) |  | $ | 2,730,370 |  |  | $ | 1,071,790 |  |  | $ | 338,743 |  |  | $ | 4,140,903 |  |  | $ | 47,353 |  |  | $ | 4,188,256 |
(1) Amount excludes net unrealized gains and losses on derivatives and lower of cost or net realizable value adjustments. (2) Amount excludes Accretion Expense and Acquisition Expense. (3) Amount includes Adjusted EBITDA related to our unconsolidated entities, interest income and certain other non-operating income and expense items less Adjusted EBITDA related to our noncontrolling interests. (4) Amount represents the sum of the amount excluded from our equity in earnings of unconsolidated entities, including, depreciation and amortization, interest expense, and gains and losses on disposal or impairment of assets. (5) Amount includes the net of Adjusted EBITDA related to our noncontrolling interests, unrealized gains and losses on investments and marketable securities and certain other non-operating income and expense items. (6) Amount includes additions to property, plant and equipment and intangible assets, including the acquisition of assets. (7) Total assets includes $17.6 million of non-US total assets.
|  | Three Months Ended June 30, 2024
|  | Water |  | Crude Oil |  | Liquids |  | Total |  | Corporate |  |
|  | Solutions |  | Logistics |  | Logistics |  | Segments |  | and Other |  | Consolidated
|  | (in thousands)
Revenues |  | $ | 181,410 |  |  | $ | 280,215 |  |  | $ | 297,721 |  |  | $ | 759,346 |  |  | $ | (112) |  |  | $ | 759,234 |
Cost of sales (1) |  | 1,860 |  |  | 251,589 |  |  | 281,067 |  |  | 534,516 |  |  | (112) |  |  | 534,404 |
Operating, general and administrative expenses (2) |  | 53,174 |  |  | 9,993 |  |  | 10,920 |  |  | 74,087 |  |  | 11,392 |  |  | 85,479 |
Other (3) |  | (773) |  |  | 2 |  |  | 2 |  |  | (769) |  |  | 38 |  |  | (731) |
Adjusted EBITDA |  | $ | 125,603 |  |  | $ | 18,635 |  |  | $ | 5,736 |  |  | $ | 149,974 |  |  | $ | (11,354) |  |  | $ | 138,620 |
Depreciation and amortization |  |  |  |  |  |  |  |  |  |  |  | 62,164 |
Interest expense |  |  |  |  |  |  |  |  |  |  |  | 69,739 |
Gain on disposal or impairment of assets, net |  |  |  |  |  |  |  |  |  |  |  | (10,666) |
Net unrealized losses on derivatives |  |  |  |  |  |  |  |  |  |  |  | 4,912 |
Lower of cost or net realizable value adjustments |  |  |  |  |  |  |  |  |  |  |  | (13) |
Asset retirement obligation accretion |  |  |  |  |  |  |  |  |  |  |  | 1,003 |
Adjustments related to unconsolidated entities (4) |  |  |  |  |  |  |  |  |  |  |  | 71 |
Other (5) |  |  |  |  |  |  |  |  |  |  |  | (1,394) |
Income from continuing operations before income taxes |  |  |  |  |  |  |  |  |  |  |  | $ | 12,804 |
Capital expenditures (6) |  | $ | 64,684 |  |  | $ | 1,096 |  |  | $ | 3,556 |  |  | $ | 69,336 |  |  | $ | 8,195 |  |  | $ | 77,531 |
Total assets (7) |  | $ | 2,812,964 |  |  | $ | 1,354,972 |  |  | $ | 620,148 |  |  | $ | 4,788,084 |  |  | $ | 51,495 |  |  | $ | 4,839,579 |
(1) Amount excludes net unrealized gains and losses on derivatives and lower of cost or net realizable value adjustments. (2) Amount excludes Accretion Expense and Acquisition Expense. (3) Amount includes Adjusted EBITDA related to our unconsolidated entities, interest income and certain other non-operating income and expense items less Adjusted EBITDA related to our noncontrolling interests. (4) Amount represents the sum of the amount excluded from our equity in earnings of unconsolidated entities, including, depreciation and amortization, interest expense, and gains and losses on disposal or impairment of assets. (5) Amount includes the net of Adjusted EBITDA related to our noncontrolling interests, unrealized gains and losses on investments and marketable securities and certain other non-operating income and expense items. (6) Amount includes additions to property, plant and equipment and intangible assets, including the acquisition of assets. (7) Total assets includes $23.1 million of non-US total assets.

X
- Definition Tabular disclosure of disaggregation of revenue into categories depicting how nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factor. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 606 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479806/606-10-50-5 + Details
Name: | us-gaap_DisaggregationOfRevenueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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