| Schedule of Financial Data for Segments |
The tables below show financial data for our segments (including a reconciliation of our Commodity Margin to income (loss) from operations by segment) for the periods indicated (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2019 | | Wholesale | | | | Consolidation | | | | West | | Texas | | East | | Retail | | Elimination | | Total | Total operating revenues(1) | $ | 856 |
| | $ | 867 |
| | $ | 348 |
| | $ | 1,096 |
| | $ | (375 | ) | | $ | 2,792 |
| | | | | | | | | | | | | Commodity Margin | $ | 393 |
| | $ | 369 |
| | $ | 265 |
| | $ | 100 |
| | $ | — |
| | $ | 1,127 |
| Add: Mark-to-market commodity activity, net and other(2) | 110 |
| | (107 | ) | | (69 | ) | | 108 |
| | (8 | ) | | 34 |
| Less: | | | | | | | | | | |
|
| Operating and maintenance expense | 82 |
| | 71 |
| | 69 |
| | 41 |
| | (8 | ) | | 255 |
| Depreciation and amortization expense | 61 |
| | 47 |
| | 51 |
| | 14 |
| | — |
| | 173 |
| General and other administrative expense | 10 |
| | 13 |
| | 12 |
| | 4 |
| | — |
| | 39 |
| Other operating expenses | 9 |
| | 2 |
| | 4 |
| | — |
| | — |
| | 15 |
| (Income) from unconsolidated subsidiaries | — |
| | — |
| | (3 | ) | | — |
| | — |
| | (3 | ) | Income from operations | 341 |
| | 129 |
| | 63 |
| | 149 |
| | — |
| | 682 |
| Interest expense | | | | | | | | | | | 153 |
| Loss on extinguishment of debt and other (income) expense, net | | | | | | | | | | | 17 |
| Income before income taxes | | | | | | | | | | | $ | 512 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2018 | | Wholesale | | | | Consolidation | | | | West | | Texas | | East | | Retail | | Elimination | | Total | Total operating revenues(1) | $ | 701 |
| | $ | 1,022 |
| | $ | 460 |
| | $ | 1,125 |
| | $ | (418 | ) | | $ | 2,890 |
| | | | | | | | | | | | | Commodity Margin | $ | 356 |
| | $ | 187 |
| | $ | 320 |
| | $ | 111 |
| | $ | — |
| | $ | 974 |
| Add: Mark-to-market commodity activity, net and other(2) | (13 | ) | | 137 |
| | (26 | ) | | (20 | ) | | (8 | ) | | 70 |
| Less: | | | | | | | | | | | | Operating and maintenance expense | 85 |
| | 63 |
| | 72 |
| | 36 |
| | (8 | ) | | 248 |
| Depreciation and amortization expense | 70 |
| | 57 |
| | 39 |
| | 13 |
| | — |
| | 179 |
| General and other administrative expense | 7 |
| | 12 |
| | 7 |
| | 5 |
| | — |
| | 31 |
| Other operating expenses | 11 |
| | 3 |
| | 9 |
| | — |
| | — |
| | 23 |
| (Income) from unconsolidated subsidiaries | — |
| | — |
| | (5 | ) | | — |
| | — |
| | (5 | ) | Income from operations | 170 |
|
| 189 |
| | 172 |
| | 37 |
| | — |
| | 568 |
| Interest expense | | | | | | | | | | | 158 |
| Loss on extinguishment of debt and other (income) expense, net | | | | | | | | | | | 4 |
| Income before income taxes | | | | | | | | | | | $ | 406 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2019 | | Wholesale | | | | Consolidation | | | | West | | Texas | | East | | Retail | | Elimination | | Total | Total operating revenues(3) | $ | 2,187 |
| | $ | 2,509 |
| | $ | 1,683 |
| | $ | 3,176 |
| | $ | (1,565 | ) | | $ | 7,990 |
| | | | | | | | | | | | | Commodity Margin | $ | 908 |
| | $ | 704 |
| | $ | 765 |
| | $ | 281 |
| | $ | — |
| | $ | 2,658 |
| Add: Mark-to-market commodity activity, net and other(4) | 224 |
| | 177 |
| | 38 |
| | (127 | ) | | (26 | ) | | 286 |
| Less: | | | | | | | | | | | | Operating and maintenance expense | 247 |
| | 202 |
| | 208 |
| | 108 |
| | (26 | ) | | 739 |
| Depreciation and amortization expense | 194 |
| | 146 |
| | 142 |
| | 40 |
| | — |
| | 522 |
| General and other administrative expense | 22 |
| | 40 |
| | 31 |
| | 12 |
| | — |
| | 105 |
| Other operating expenses | 25 |
| | 5 |
| | 23 |
| | — |
| | — |
| | 53 |
| Impairment losses | — |
| | — |
| | 55 |
| | — |
| | — |
| | 55 |
| (Income) from unconsolidated subsidiaries | — |
| | — |
| | (15 | ) | | 1 |
| | — |
| | (14 | ) | Income (loss) from operations | 644 |
| | 488 |
| | 359 |
| | (7 | ) | | — |
| | 1,484 |
| Interest expense | | | | | | | | | | | 459 |
| Loss on extinguishment of debt and other (income) expense, net | | | | | | | | | | | 44 |
| Income before income taxes | | | | | | | | | | | $ | 981 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2018 | | Wholesale | | | | Consolidation | | | | West | | Texas | | East | | Retail | | Elimination | | Total | Total operating revenues(3) | $ | 1,536 |
| | $ | 2,155 |
| | $ | 1,415 |
| | $ | 2,998 |
| | $ | (946 | ) | | $ | 7,158 |
| | | | | | | | | | | | | Commodity Margin | $ | 782 |
| | $ | 504 |
| | $ | 729 |
| | $ | 265 |
| | $ | — |
| | $ | 2,280 |
| Add: Mark-to-market commodity activity, net and other(4) | (23 | ) | | (109 | ) | | 7 |
| | 41 |
| | (23 | ) | | (107 | ) | Less: | | | | | | | | | | | | Operating and maintenance expense | 255 |
| | 208 |
| | 208 |
| | 117 |
| | (23 | ) | | 765 |
| Depreciation and amortization expense | 204 |
| | 190 |
| | 133 |
| | 39 |
| | — |
| | 566 |
| General and other administrative expense | 28 |
| | 50 |
| | 30 |
| | 14 |
| | — |
| | 122 |
| Other operating expenses | 33 |
| | 22 |
| | 24 |
| | — |
| | — |
| | 79 |
| (Income) from unconsolidated subsidiaries | — |
| | — |
| | (17 | ) | | 1 |
| | — |
| | (16 | ) | Income (loss) from operations | 239 |
| | (75 | ) | | 358 |
| | 135 |
| | — |
| | 657 |
| Interest expense | | | | | | | | | | | 466 |
| Loss on extinguishment of debt and other (income) expense, net | | | | | | | | | | | 73 |
| Income before income taxes | | | | | | | | | | | $ | 118 |
|
_________ | | (1) | Includes intersegment revenues of $133 million and $160 million in the West, $225 million and $238 million in Texas, $13 million and $19 million in the East and $4 million and $1 million in Retail for the three months ended September 30, 2019 and 2018, respectively. |
| | (2) | Includes $31 million and $30 million of lease levelization and $20 million and $26 million of amortization expense for the three months ended September 30, 2019 and 2018, respectively. |
| | (3) | Includes intersegment revenues of $395 million and $344 million in the West, $784 million and $447 million in Texas, $378 million and $152 million in the East and $8 million and $3 million in Retail for the nine months ended September 30, 2019 and 2018, respectively. |
| | (4) | Includes $(4) million and $(5) million of lease levelization and $59 million and $79 million of amortization expense for the nine months ended September 30, 2019 and 2018, respectively. |
|