| Schedule of Financial Data for Segments |
Commodity Margin is a key operational measure of profit reviewed by our chief operating decision maker to assess the performance of our segments. The tables below show financial data for our segments (including a reconciliation of Commodity Margin to income (loss) from operations by segment) for the periods indicated (in millions): | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2020 | | Wholesale | | | | Consolidation | | | | West | | Texas | | East | | Retail | | Elimination | | Total | Total operating revenues(1) | $ | 470 |
| | $ | 620 |
| | $ | 244 |
| | $ | 720 |
| | $ | (310 | ) | | $ | 1,744 |
| | | | | | | | | | | | | Commodity Margin | $ | 269 |
| | $ | 172 |
| | $ | 193 |
| | $ | 89 |
| | $ | — |
| | $ | 723 |
| Add: Mark-to-market commodity activity, net and other(2) | 67 |
| | (17 | ) | | (38 | ) | | 56 |
| | (9 | ) | | 59 |
| Less: | | | | | | | | | | |
|
| Operating and maintenance expense | 96 |
| | 73 |
| | 71 |
| | 35 |
| | (9 | ) | | 266 |
| Depreciation and amortization expense | 56 |
| | 50 |
| | 45 |
| | 12 |
| | — |
| | 163 |
| General and other administrative expense | 6 |
| | 13 |
| | 8 |
| | 4 |
| | — |
| | 31 |
| Other operating expenses | 7 |
| | 1 |
| | 6 |
| | — |
| | — |
| | 14 |
| (Income) from unconsolidated subsidiaries | — |
| | — |
| | (4 | ) | | — |
| | — |
| | (4 | ) | Income from operations | 171 |
| | 18 |
| | 29 |
| | 94 |
| | — |
| | 312 |
| Interest expense | | | | | | | | | | | 167 |
| Gain (loss) on extinguishment of debt and other (income) expense, net | | | | | | | | | | | 13 |
| Income before income taxes | | | | | | | | | | | $ | 132 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2019 | | Wholesale | | | | Consolidation | | | | West | | Texas | | East | | Retail | | Elimination | | Total | Total operating revenues(1) | $ | 649 |
| | $ | 899 |
| | $ | 646 |
| | $ | 1,082 |
| | $ | (677 | ) | | $ | 2,599 |
| | | | | | | | | | | | | Commodity Margin | $ | 251 |
| | $ | 173 |
| | $ | 235 |
| | $ | 93 |
| | $ | — |
| | $ | 752 |
| Add: Mark-to-market commodity activity, net and other(2) | 58 |
| | 240 |
| | 94 |
| | (182 | ) | | (10 | ) | | 200 |
| Less: | | | | | | | | | | | | Operating and maintenance expense | 84 |
| | 66 |
| | 72 |
| | 33 |
| | (10 | ) | | 245 |
| Depreciation and amortization expense | 60 |
| | 54 |
| | 48 |
| | 13 |
| | — |
| | 175 |
| General and other administrative expense | 5 |
| | 15 |
| | 10 |
| | 4 |
| | — |
| | 34 |
| Other operating expenses | 7 |
| | 1 |
| | 11 |
| | — |
| | — |
| | 19 |
| Impairment losses | — |
| | — |
| | 40 |
| | — |
| | — |
| | 40 |
| (Income) from unconsolidated subsidiaries | — |
| | — |
| | (6 | ) | | 1 |
| | — |
| | (5 | ) | Income (loss) from operations | 153 |
|
| 277 |
| | 154 |
| | (140 | ) | | — |
| | 444 |
| Interest expense | | | | | | | | | | | 157 |
| Gain (loss) on extinguishment of debt and other (income) expense, net | | | | | | | | | | | 8 |
| Income before income taxes | | | | | | | | | | | $ | 279 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2020 | | Wholesale | | | | Consolidation | | | | West | | Texas | | East | | Retail | | Elimination | | Total | Total operating revenues(3) | $ | 1,175 |
| | $ | 1,270 |
| | $ | 786 |
| | $ | 1,628 |
| | $ | (823 | ) | | $ | 4,036 |
| | | | | | | | | | | | | Commodity Margin | $ | 503 |
| | $ | 285 |
| | $ | 343 |
| | $ | 180 |
| | $ | — |
| | $ | 1,311 |
| Add: Mark-to-market commodity activity, net and other(4) | 121 |
| | 84 |
| | 44 |
| | 40 |
| | (17 | ) | | 272 |
| Less: | | | | | | | | | | | | Operating and maintenance expense | 182 |
| | 139 |
| | 134 |
| | 68 |
| | (17 | ) | | 506 |
| Depreciation and amortization expense | 112 |
| | 100 |
| | 91 |
| | 24 |
| | — |
| | 327 |
| General and other administrative expense | 14 |
| | 24 |
| | 16 |
| | 8 |
| | — |
| | 62 |
| Other operating expenses | 15 |
| | 3 |
| | 13 |
| | — |
| | — |
| | 31 |
| (Income) from unconsolidated subsidiaries | — |
| | — |
| | (4 | ) | | — |
| | — |
| | (4 | ) | Income from operations | 301 |
| | 103 |
| | 137 |
| | 120 |
| | — |
| | 661 |
| Interest expense | | | | | | | | | | | 336 |
| Gain (loss) on extinguishment of debt and other (income) expense, net | | | | | | | | | | | 17 |
| Income before income taxes | | | | | | | | | | | $ | 308 |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Six Months Ended June 30, 2019 | | Wholesale | | | | Consolidation | | | | West | | Texas | | East | | Retail | | Elimination | | Total | Total operating revenues(3) | $ | 1,331 |
| | $ | 1,642 |
| | $ | 1,335 |
| | $ | 2,080 |
| | $ | (1,190 | ) | | $ | 5,198 |
| | | | | | | | | | | | | Commodity Margin | $ | 515 |
| | $ | 335 |
| | $ | 500 |
| | $ | 181 |
| | $ | — |
| | $ | 1,531 |
| Add: Mark-to-market commodity activity, net and other(4) | 114 |
| | 284 |
| | 107 |
| | (235 | ) | | (18 | ) | | 252 |
| Less: | | | | | | | | | | | | Operating and maintenance expense | 165 |
| | 131 |
| | 139 |
| | 67 |
| | (18 | ) | | 484 |
| Depreciation and amortization expense | 133 |
| | 99 |
| | 91 |
| | 26 |
| | — |
| | 349 |
| General and other administrative expense | 12 |
| | 27 |
| | 19 |
| | 8 |
| | — |
| | 66 |
| Other operating expenses | 16 |
| | 3 |
| | 19 |
| | — |
| | — |
| | 38 |
| Impairment losses | — |
| | — |
| | 55 |
| | — |
| | — |
| | 55 |
| (Income) from unconsolidated subsidiaries | — |
| | — |
| | (12 | ) | | 1 |
| | — |
| | (11 | ) | Income (loss) from operations | 303 |
| | 359 |
| | 296 |
| | (156 | ) | | — |
| | 802 |
| Interest expense | | | | | | | | | | | 306 |
| Gain (loss) on extinguishment of debt and other (income) expense, net | | | | | | | | | | | 27 |
| Income before income taxes | | | | | | | | | | | $ | 469 |
|
_________ | | (1) | Includes intersegment revenues of $70 million and $100 million in the West, $214 million and $348 million in Texas, $24 million and $228 million in the East and $2 million and $1 million in Retail for the three months ended June 30, 2020 and 2019, respectively. |
| | (2) | Includes $(22) million and $(19) million of lease levelization and $9 million and $18 million of amortization expense for the three months ended June 30, 2020 and 2019, respectively. |
| | (3) | Includes intersegment revenues of $189 million and $262 million in the West, $432 million and $559 million in Texas, $199 million and $365 million in the East and $3 million and $4 million in Retail for the six months ended June 30, 2020 and 2019, respectively. |
| | (4) | Includes $(40) million and $(35) million of lease levelization and $25 million and $39 million of amortization expense for the six months ended June 30, 2020 and 2019, respectively. |
|