XML 87 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENTS (Tables)
12 Months Ended
Dec. 31, 2017
Segment Reporting, Disclosure of Entity's Reportable Segments [Abstract]  
Segments
Operating Segment Information - The following tables set forth certain selected financial information for our operating segments for the periods indicated:
Year Ended December 31, 2017
 
Natural Gas
Gathering and
Processing
 
Natural Gas
Liquids (a)
 
Natural Gas
Pipelines (b)
 
Total
Segments
 
 
(Thousands of dollars)
Sales to unaffiliated customers
 
$
1,750,655

 
$
10,009,576

 
$
411,490

 
$
12,171,721

Intersegment revenues
 
1,275,919

 
616,628

 
8,442

 
1,900,989

Total revenues
 
3,026,574

 
10,626,204

 
419,932

 
14,072,710

Cost of sales and fuel (exclusive of depreciation and items shown separately below)
 
(2,216,355
)
 
(9,176,494
)
 
(43,424
)
 
(11,436,273
)
Operating costs
 
(309,536
)
 
(359,753
)
 
(126,241
)
 
(795,530
)
Equity in net earnings from investments
 
12,098

 
59,876

 
87,304

 
159,278

Other
 
5,691

 
5,106

 
2,247

 
13,044

Segment adjusted EBITDA
 
$
518,472

 
$
1,154,939

 
$
339,818

 
$
2,013,229

 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
(184,923
)
 
$
(167,277
)
 
$
(51,025
)
 
$
(403,225
)
Impairment of long-lived assets and equity investments
 
$
(20,240
)
 
$
—

 
$
—

 
$
(20,240
)
Total assets
 
$
5,495,163

 
$
8,782,700

 
$
2,055,020

 
$
16,332,883

Capital expenditures
 
$
284,205

 
$
114,267

 
$
95,564

 
$
494,036

(a) - Our Natural Gas Liquids segment has regulated and nonregulated operations. Our Natural Gas Liquids segment’s regulated operations had revenues of $1.2 billion, of which $1.0 billion related to sales within the segment and cost of sales and fuel of $497.4 million.
(b) - Our Natural Gas Pipelines segment has regulated and nonregulated operations. Our Natural Gas Pipelines segment’s regulated operations had revenues of $264.9 million and cost of sales and fuel of $44.0 million.

Year Ended December 31, 2017
 
Total
Segments
 
Other and
Eliminations
 
Total
 
 
(Thousands of dollars)
Reconciliations of total segments to consolidated
 
 
 
 
 
 
Sales to unaffiliated customers
 
$
12,171,721

 
$
2,186

 
$
12,173,907

Intersegment revenues
 
1,900,989

 
(1,900,989
)
 
—

Total revenues
 
$
14,072,710

 
$
(1,898,803
)
 
$
12,173,907

 
 
 
 
 
 
 
Cost of sales and fuel (exclusive of depreciation and operating costs)
 
$
(11,436,273
)
 
$
1,898,228

 
$
(9,538,045
)
Operating costs
 
$
(795,530
)
 
$
(38,056
)
 
$
(833,586
)
Depreciation and amortization
 
$
(403,225
)
 
$
(3,110
)
 
$
(406,335
)
Impairment of long-lived assets and equity investments
 
$
(20,240
)
 
$
—

 
$
(20,240
)
Equity in net earnings from investments
 
$
159,278

 
$
—

 
$
159,278

Total assets
 
$
16,332,883

 
$
513,054

 
$
16,845,937

Capital expenditures
 
$
494,036

 
$
18,357

 
$
512,393

Year Ended December 31, 2016
 
Natural Gas
Gathering and
Processing
 
Natural Gas
Liquids (a)
 
Natural Gas
Pipelines (b)
 
Total
Segments
 
 
(Thousands of dollars)
Sales to unaffiliated customers
 
$
1,375,738

 
$
7,168,983

 
$
373,738

 
$
8,918,459

Intersegment revenues
 
675,839

 
506,671

 
5,623

 
1,188,133

Total revenues
 
2,051,577

 
7,675,654

 
379,361

 
10,106,592

Cost of sales and fuel (exclusive of depreciation and items shown separately below)
 
(1,331,542
)
 
(6,321,377
)
 
(30,561
)
 
(7,683,480
)
Operating costs
 
(285,599
)
 
(327,597
)
 
(115,628
)
 
(728,824
)
Equity in net earnings from investments
 
10,742

 
54,513

 
74,435

 
139,690

Other
 
1,600

 
(1,574
)
 
5,530

 
5,556

Segment adjusted EBITDA
 
$
446,778

 
$
1,079,619

 
$
313,137

 
$
1,839,534

 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
(178,548
)
 
$
(163,303
)
 
$
(46,718
)
 
$
(388,569
)
Total assets
 
$
5,320,666

 
$
8,347,961

 
$
1,946,318

 
$
15,614,945

Capital expenditures
 
$
410,485

 
$
105,861

 
$
96,274

 
$
612,620

(a) - Our Natural Gas Liquids segment has regulated and nonregulated operations. Our Natural Gas Liquids segment’s regulated operations had revenues of $1.2 billion, of which $992.8 million related to sales within the segment and cost of sales and fuel of $458.7 million.
(b) - Our Natural Gas Pipelines segment has regulated and nonregulated operations. Our Natural Gas Pipelines segment’s regulated operations had revenues of $238.7 million and cost of sales and fuel of $30.0 million.

Year Ended December 31, 2016
 
Total
Segments
 
Other and
Eliminations
 
Total
 
 
(Thousands of dollars)
Reconciliations of total segments to consolidated
 
 
 
 
 
 
Sales to unaffiliated customers
 
$
8,918,459

 
$
2,475

 
$
8,920,934

Intersegment revenues
 
1,188,133

 
(1,188,133
)
 
—

Total revenues
 
$
10,106,592

 
$
(1,185,658
)
 
$
8,920,934

 
 
 
 
 
 
 
Cost of sales and fuel (exclusive of depreciation and operating costs)
 
$
(7,683,480
)
 
$
1,187,356

 
$
(6,496,124
)
Operating costs
 
$
(728,824
)
 
$
(28,360
)
 
$
(757,184
)
Depreciation and amortization
 
$
(388,569
)
 
$
(3,016
)
 
$
(391,585
)
Equity in net earnings from investments
 
$
139,690

 
$
—

 
$
139,690

Total assets
 
$
15,614,945

 
$
523,806

 
$
16,138,751

Capital expenditures
 
$
612,620

 
$
12,014

 
$
624,634


Year Ended December 31, 2015
 
Natural Gas
Gathering and
Processing
 
Natural Gas
Liquids (a)
 
Natural Gas
Pipelines (b)
 
Total
Segments
 
 
(Thousands of dollars)
Sales to unaffiliated customers
 
$
1,187,390

 
$
6,248,002

 
$
325,676

 
$
7,761,068

Intersegment revenues
 
649,726

 
331,697

 
6,771

 
988,194

Total revenues
 
1,837,116

 
6,579,699


332,447


8,749,262

Cost of sales and fuel (exclusive of depreciation and items shown separately below)
 
(1,265,617
)
 
(5,328,256
)
 
(34,481
)
 
(6,628,354
)
Operating costs
 
(272,418
)
 
(314,505
)
 
(105,720
)
 
(692,643
)
Equity in net earnings from investments
 
17,863

 
38,696

 
68,741

 
125,300

Other
 
1,610

 
(3,342
)
 
13,993

 
12,261

Segment adjusted EBITDA
 
$
318,554

 
$
972,292

 
$
274,980

 
$
1,565,826

 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
(150,008
)
 
$
(158,709
)
 
$
(43,479
)
 
$
(352,196
)
Impairment of long-lived assets
 
$
(73,681
)
 
$
(9,992
)
 
$
—

 
$
(83,673
)
Impairment of equity investments
 
$
(180,583
)
 
$
—

 
$
—

 
$
(180,583
)
Total assets
 
$
5,123,450

 
$
8,017,799

 
$
1,851,857

 
$
14,993,106

Capital expenditures
 
$
887,938

 
$
226,135

 
$
58,215

 
$
1,172,288

(a) - Our Natural Gas Liquids segment has regulated and nonregulated operations. Our Natural Gas Liquids segment’s regulated operations had revenues of $954.8 million, of which $770.1 million related to sales within the segment and cost of sales and fuel of $412.6 million.
(b) - Our Natural Gas Pipelines segment has regulated and nonregulated operations. Our Natural Gas Pipelines segment’s regulated operations had revenues of $266.9 million and cost of sales and fuel of $31.1 million.

Year Ended December 31, 2015
 
Total
Segments
 
Other and
Eliminations
 
Total
 
 
(Thousands of dollars)
Reconciliations of total segments to consolidated
 
 
 
 
 
 
Sales to unaffiliated customers
 
$
7,761,068

 
$
2,138

 
$
7,763,206

Intersegment revenues
 
988,194

 
(988,194
)
 
—

Total revenues
 
$
8,749,262

 
$
(986,056
)
 
$
7,763,206

 
 
 
 
 
 
 
Cost of sales and fuel (exclusive of depreciation and operating costs)
 
$
(6,628,354
)
 
$
987,302

 
$
(5,641,052
)
Operating costs
 
$
(692,643
)
 
$
(688
)
 
$
(693,331
)
Depreciation and amortization
 
$
(352,196
)
 
$
(2,424
)
 
$
(354,620
)
Impairment of long-lived assets
 
$
(83,673
)
 
$
—

 
$
(83,673
)
Impairment of equity investments
 
$
(180,583
)
 
$
—

 
$
(180,583
)
Equity in net earnings from investments
 
$
125,300

 
$
—

 
$
125,300

Total assets
 
$
14,993,106

 
$
453,005

 
$
15,446,111

Capital expenditures
 
$
1,172,288

 
$
16,024

 
$
1,188,312


 
 
Years Ended December 31,
(Unaudited)
 
2017
 
2016
 
2015
Reconciliation of income from continuing operations to total segment adjusted EBITDA
 
(Thousands of dollars)
Income from continuing operations
 
$
593,519

 
$
745,550

 
$
385,276

Add:
 
 
 
 
 
 
Interest expense, net of capitalized interest
 
485,658

 
469,651

 
416,787

Depreciation and amortization
 
406,335

 
391,585

 
354,620

Income taxes
 
447,282

 
212,406

 
136,600

Impairment charges
 
20,240

 
—

 
264,256

Noncash compensation expense
 
13,421

 
31,981

 
13,799

Other corporate costs and noncash items (a)
 
46,774

 
(11,639
)
 
(5,512
)
Total segment adjusted EBITDA
 
$
2,013,229

 
$
1,839,534

 
$
1,565,826

(a) - The year ended December 31, 2017, includes our April 2017 $20.0 million contribution of Series E Preferred Stock to the Foundation and costs related to the Merger Transaction of $30.0 million.