XML 25 R37.htm IDEA: XBRL DOCUMENT v3.19.3
Segments (Tables)
9 Months Ended
Sep. 30, 2019
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
Our results by segment are presented in the tables below (in thousands):
 
Three Months Ended September 30,

Nine Months Ended September 30,
 
2019
 
2018
 
2019
 
2018
Revenues:
 
 
 
 
 
 
 
U.S. Liquids
 
 
 
 
 
 
 
External
$
457,672

 
$
520,287

 
$
1,506,173

 
$
1,509,365

U.S. Gas
 
 
 
 
 
 
 
External
34,346

 
71,770

 
120,366

 
183,176

Intersegment
3,082

 
4,705

 
11,354

 
11,568

Canada
 
 
 
 
 
 
 
External
70,392

 
41,939

 
178,043

 
156,715

Corporate and Other
 
 
 
 
 
 
 
External

 

 

 
42,143

Intersegment
(3,082
)
 
(4,705
)
 
(11,354
)
 
(11,568
)
Total Revenues
$
562,410


$
633,996

 
$
1,804,582

 
$
1,891,399

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2019
 
2018
 
2019
 
2018
Earnings from equity method investments:
 
 
 
 
 
 
 
   U.S. Liquids
$
9,075

 
$
14,546

 
$
35,700

 
$
41,489

   Corporate and Other
(10
)
 
(18
)
 
11

 
4

Total earnings from equity method investments
$
9,065

 
$
14,528

 
$
35,711

 
$
41,493

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2019
 
2018
 
2019
 
2018
Depreciation and amortization:
 
 
 
 
 
 
 
U.S. Liquids
$
36,890

 
$
36,793

 
$
116,201

 
$
105,838

U.S. Gas
10,958

 
10,836

 
33,165

 
32,107

Canada
12,905

 
5,250

 
33,024

 
15,752

Corporate and Other
736

 
719

 
2,146

 
2,192

Total depreciation and amortization
$
61,489


$
53,598

 
$
184,536

 
$
155,889

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2019
 
2018
 
2019
 
2018
Income tax expense (benefit):
 
 
 
 
 
 
 
U.S. Liquids
$
149

 
$
209

 
$
445

 
$
599

Canada
2,532

 
2,836

 
(8,260
)
 
8,942

Corporate and Other
(6,700
)
 
(5,742
)
 
(6,895
)
 
7,232

Total income tax expense (benefit)
$
(4,019
)

$
(2,697
)
 
$
(14,710
)
 
$
16,773

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2019
 
2018
 
2019
 
2018
Segment profit:
 
 
 
 
 
 
 
U.S. Liquids
$
67,508

 
$
75,500

 
$
242,208

 
$
223,949

U.S. Gas
13,661

 
19,754

 
36,866

 
49,468

Canada
34,931

 
20,543

 
87,293

 
64,104

Corporate and Other
(1,527
)
 
(913
)
 
(1,983
)
 
9,878

Total segment profit
$
114,573


$
114,884

 
$
364,384

 
$
347,399

 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2019
 
2018
 
2019
 
2018
Reconciliation of segment profit to net income (loss):
 
 
 
 
 
 
 
   Total segment profit
$
114,573

 
$
114,884

 
$
364,384

 
$
347,399

     Less:

 

 

 

Adjustment to reflect equity earnings on an EBITDA basis
4,633

 
4,926

 
14,061

 
14,695

Net unrealized loss (gain) related to commodity derivative instruments
(10,742
)
 
(4,860
)
 
(1,021
)
 
1,775

General and administrative expense
29,662

 
21,904

 
84,729

 
71,267

Depreciation and amortization
61,489

 
53,598

 
184,536

 
155,889

Loss (gain) on disposal or impairment, net
(373
)
 
(383
)
 
7,119

 
(2,125
)
Interest expense
39,663

 
35,318

 
115,225

 
113,683

Foreign currency transaction loss (gain)
801

 
(983
)
 
(476
)
 
4,625

Other income, net
(1,075
)
 
(400
)
 
(3,401
)
 
(1,883
)
Income tax expense (benefit)
(4,019
)
 
(2,697
)
 
(14,710
)
 
16,773

   Net income (loss)
$
(5,466
)

$
8,461


$
(21,678
)

$
(27,300
)
 
September 30,
2019
 
December 31,
2018
Total assets (excluding intersegment receivables):
 
 
 
U.S. Liquids
$
3,742,432

 
$
3,689,384

U.S. Gas
665,044

 
716,837

Canada
1,412,497

 
684,418

Corporate and Other
292,657

 
119,668

Total assets
$
6,112,630

 
$
5,210,307

 
September 30,
2019
 
December 31,
2018
Equity investments:
 
 
 
U.S. Liquids
$
264,662

 
$
255,043

Corporate and Other
18,976

 
18,966

Total equity investments
$
283,638


$
274,009