XML 56 R37.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions, Divestitures and Other Transactions (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of assets acquired and liabilities assumed The following table reflects our determination of the fair value of those assets and liabilities (in millions):
Identifiable Assets Acquired and Liabilities Assumed:Estimated Useful Lives
(in years)
Recognized Amount
Property and equipment
3-50
$1,174 
Intangible assets20428 
Working capital and other assets and liabilitiesN/A(46)
$1,556 
The following table reflects our determination of the fair value of those assets and liabilities (in millions):
Identifiable Assets Acquired and Liabilities AssumedEstimated Useful Lives
(in years)
Recognized Amount
Property and equipment
3-30
$1,886 
Intangible assets201,247 
Investment in unconsolidated entitiesN/A103 
Working capital and other assets and liabilitiesN/A(6)
$3,230 
Schedule of amortization expense Amortization expense was approximately $13 million during the year ended December 31, 2022, and the future amortization expense through 2027 is estimated as follows (in millions):
2023$61 
2024$51 
2025$47 
2026$32 
2027$32 
Amortization expense was approximately $142 million and $28 million during the years ended December 31, 2022 and 2021, respectively, and the future amortization expense through 2026 is estimated as follows (in millions):
2023$138 
2024$127 
2025$117 
2026$106 
Schedule of partners' capital
The following table presents the amounts recognized in partners’ capital associated with this transaction (in millions):

Recognized Amount
Oryx Midstream’s 35% interest in the Permian JV
$2,635 
Increase to partners’ capital attributable to noncontrolling interests in PAA and AAP432 
Noncontrolling interests$3,067 
Class A shareholders163 
Total partners’ capital$3,230 
Schedule of modified revenue sharing arrangement
Under the MSA, distributions will be allocated as follows (in millions):

Available CashDistributions Percentages
TierAnnualized PAAOryx
1Up to $30050%50%
2$300 - $428100%—%
3$428 - $81565%35%
4$815 and above70%30%
Summary of pro forma information These results are not necessarily indicative of the results that might have actually occurred had the merger taken place on January 1, 2020; furthermore, this financial information is not intended to be a projection of future results (in millions, except per unit amounts):
Year ended December 31,
20212020
Total revenues$42,359 $23,536 
Net income/(loss) attributable to PAGP$37 $(629)
Basic net income/(loss) per Class A Share$0.19 $(3.38)
Diluted net income/(loss) per Class A Share$0.19 $(3.41)