XML 73 R63.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information - Financial Information and Assets (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Segment Reporting        
Revenue from contracts with customers $ 1,821.2 $ 933.6 $ 4,597.9 $ 2,837.8
Cost of sales, exclusive of operating expenses and depreciation and amortization [1],[2] (1,400.8) (549.5) (3,390.6) (1,702.5)
Realized gain (loss) on derivatives (32.4) (2.9) (122.3) (0.3)
Change in fair value of derivatives (1.2) (2.2) (32.9) (8.0)
Adjusted gross margin 386.8 379.0 1,052.1 1,127.0
Operating expenses (106.9) (94.3) (260.0) (283.1)
Segment profit 279.9 284.7 792.1 843.9
Depreciation and amortization (153.0) (160.3) (455.9) (481.3)
Impairments 0.0 0.0 0.0 (354.5)
Gain on disposition of assets 0.4 1.8 0.7 (2.8)
General and administrative (28.2) (25.7) (80.3) (79.6)
Interest expense, net of interest income (60.1) (55.5) (180.1) (166.3)
Gain on extinguishment of debt 0.0 0.0 0.0 32.0
Income (loss) from unconsolidated affiliates (2.3) (0.2) (9.9) 0.8
Other income 0.0 0.4 0.1 0.4
Income (loss) before non-controlling interest and income taxes 36.7 45.2 66.7 (207.4)
Capital expenditures 40.4 43.2 109.8 227.2
Related parties amount in cost of sales 4.9 2.0 11.7 6.2
Other depreciation and amortization 150.8 158.6 449.9 475.5
Permian        
Segment Reporting        
Revenue from contracts with customers 681.5 254.7 1,586.1 831.0
Cost of sales, exclusive of operating expenses and depreciation and amortization (576.6) (185.4) (1,304.5) (637.7)
Realized gain (loss) on derivatives (8.7) (0.4) (69.8) (0.6)
Change in fair value of derivatives 10.2 0.9 (3.0) 2.3
Adjusted gross margin 106.4 69.8 208.8 195.0
Operating expenses (37.3) (22.9) (52.9) (71.1)
Segment profit 69.1 46.9 155.9 123.9
Depreciation and amortization (35.4) (31.9) (103.5) (92.1)
Impairments       (184.6)
Gain on disposition of assets 0.1 0.0 0.2 (4.9)
General and administrative 0.0 0.0 0.0 0.0
Interest expense, net of interest income 0.0 0.0 0.0 0.0
Gain on extinguishment of debt       0.0
Income (loss) from unconsolidated affiliates 0.0 0.0 0.0 0.0
Other income   0.0 0.0 0.0
Income (loss) before non-controlling interest and income taxes 33.8 15.0 52.6 (157.7)
Capital expenditures 25.8 28.5 78.6 161.4
Louisiana        
Segment Reporting        
Revenue from contracts with customers 1,228.7 541.5 3,045.3 1,514.7
Cost of sales, exclusive of operating expenses and depreciation and amortization (1,110.8) (441.4) (2,690.1) (1,213.6)
Realized gain (loss) on derivatives (14.9) (0.6) (32.0) 1.9
Change in fair value of derivatives (8.8) (2.7) (18.6) (7.8)
Adjusted gross margin 94.2 96.8 304.6 295.2
Operating expenses (30.5) (31.1) (91.4) (90.4)
Segment profit 63.7 65.7 213.2 204.8
Depreciation and amortization (34.6) (36.9) (106.8) (109.3)
Impairments       (169.9)
Gain on disposition of assets 0.2 0.0 0.3 0.1
General and administrative 0.0 0.0 0.0 0.0
Interest expense, net of interest income 0.0 0.0 0.0 0.0
Gain on extinguishment of debt       0.0
Income (loss) from unconsolidated affiliates 0.0 0.0 0.0 0.0
Other income   0.0 0.0 0.0
Income (loss) before non-controlling interest and income taxes 29.3 28.8 106.7 (74.3)
Capital expenditures 0.4 8.5 5.4 39.3
Oklahoma        
Segment Reporting        
Revenue from contracts with customers 334.0 228.9 844.5 628.7
Cost of sales, exclusive of operating expenses and depreciation and amortization (218.0) (101.0) (533.9) (255.8)
Realized gain (loss) on derivatives (6.8) (1.7) (15.7) (1.7)
Change in fair value of derivatives (2.3) (0.3) (9.4) (2.4)
Adjusted gross margin 106.9 125.9 285.5 368.8
Operating expenses (19.8) (20.1) (57.3) (62.4)
Segment profit 87.1 105.8 228.2 306.4
Depreciation and amortization (52.3) (53.0) (153.6) (163.7)
Impairments       0.0
Gain on disposition of assets 0.0 0.0 0.0 0.1
General and administrative 0.0 0.0 0.0 0.0
Interest expense, net of interest income 0.0 0.0 0.0 0.0
Gain on extinguishment of debt       0.0
Income (loss) from unconsolidated affiliates 0.0 0.0 0.0 0.0
Other income   0.0 0.0 0.0
Income (loss) before non-controlling interest and income taxes 34.8 52.8 74.6 142.8
Capital expenditures 10.3 2.6 17.1 14.1
North Texas        
Segment Reporting        
Revenue from contracts with customers 231.0 115.0 621.7 342.1
Cost of sales, exclusive of operating expenses and depreciation and amortization (149.4) (28.2) (361.8) (74.1)
Realized gain (loss) on derivatives (2.0) (0.2) (4.8) 0.1
Change in fair value of derivatives (0.3) (0.1) (1.9) (0.1)
Adjusted gross margin 79.3 86.5 253.2 268.0
Operating expenses (19.3) (20.2) (58.4) (59.2)
Segment profit 60.0 66.3 194.8 208.8
Depreciation and amortization (28.5) (36.8) (86.0) (110.4)
Impairments       0.0
Gain on disposition of assets 0.1 1.8 0.2 1.9
General and administrative 0.0 0.0 0.0 0.0
Interest expense, net of interest income 0.0 0.0 0.0 0.0
Gain on extinguishment of debt       0.0
Income (loss) from unconsolidated affiliates 0.0 0.0 0.0 0.0
Other income   0.0 0.0 0.0
Income (loss) before non-controlling interest and income taxes 31.6 31.3 109.0 100.3
Capital expenditures 3.3 3.0 7.6 10.7
Corporate        
Segment Reporting        
Revenue from contracts with customers (654.0) (206.5) (1,499.7) (478.7)
Cost of sales, exclusive of operating expenses and depreciation and amortization 654.0 206.5 1,499.7 478.7
Realized gain (loss) on derivatives 0.0 0.0 0.0 0.0
Change in fair value of derivatives 0.0 0.0 0.0 0.0
Adjusted gross margin 0.0 0.0 0.0 0.0
Operating expenses 0.0 0.0 0.0 0.0
Segment profit 0.0 0.0 0.0 0.0
Depreciation and amortization (2.2) (1.7) (6.0) (5.8)
Impairments       0.0
Gain on disposition of assets 0.0 0.0 0.0 0.0
General and administrative (28.2) (25.7) (80.3) (79.6)
Interest expense, net of interest income (60.1) (55.5) (180.1) (166.3)
Gain on extinguishment of debt       32.0
Income (loss) from unconsolidated affiliates (2.3) (0.2) (9.9) 0.8
Other income   0.4 0.1 0.4
Income (loss) before non-controlling interest and income taxes (92.8) (82.7) (276.2) (218.5)
Capital expenditures 0.6 0.6 1.1 1.7
Product sales        
Segment Reporting        
Revenue from contracts with customers 1,610.2 696.1 3,968.7 2,121.6
Product sales | Permian        
Segment Reporting        
Revenue from contracts with customers 354.1 129.2 854.7 548.8
Product sales | Louisiana        
Segment Reporting        
Revenue from contracts with customers 1,144.3 500.4 2,812.1 1,378.5
Product sales | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 79.7 50.5 191.5 143.3
Product sales | North Texas        
Segment Reporting        
Revenue from contracts with customers 32.1 16.0 110.4 51.0
Product sales | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales, Natural gas sales        
Segment Reporting        
Revenue from contracts with customers 432.9 179.0 1,057.2 481.3
Product sales, Natural gas sales | Permian        
Segment Reporting        
Revenue from contracts with customers 159.3 46.5 381.7 94.0
Product sales, Natural gas sales | Louisiana        
Segment Reporting        
Revenue from contracts with customers 183.2 76.4 426.4 226.6
Product sales, Natural gas sales | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 58.2 40.1 139.7 110.0
Product sales, Natural gas sales | North Texas        
Segment Reporting        
Revenue from contracts with customers 32.2 16.0 109.4 50.7
Product sales, Natural gas sales | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales, NGL sales        
Segment Reporting        
Revenue from contracts with customers 899.2 403.6 2,234.4 1,060.3
Product sales, NGL sales | Permian        
Segment Reporting        
Revenue from contracts with customers 0.4 0.1 0.9 0.2
Product sales, NGL sales | Louisiana        
Segment Reporting        
Revenue from contracts with customers 898.6 402.3 2,231.2 1,056.9
Product sales, NGL sales | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.3 1.2 1.3 2.9
Product sales, NGL sales | North Texas        
Segment Reporting        
Revenue from contracts with customers (0.1) 0.0 1.0 0.3
Product sales, NGL sales | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales, Crude oil and condensate sales        
Segment Reporting        
Revenue from contracts with customers 278.1 113.5 677.1 580.0
Product sales, Crude oil and condensate sales | Permian        
Segment Reporting        
Revenue from contracts with customers 194.4 82.6 472.1 454.6
Product sales, Crude oil and condensate sales | Louisiana        
Segment Reporting        
Revenue from contracts with customers 62.5 21.7 154.5 95.0
Product sales, Crude oil and condensate sales | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 21.2 9.2 50.5 30.4
Product sales, Crude oil and condensate sales | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales, Crude oil and condensate sales | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales—related parties        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales—related parties | Permian        
Segment Reporting        
Revenue from contracts with customers 301.4 95.6 661.8 201.1
Product sales—related parties | Louisiana        
Segment Reporting        
Revenue from contracts with customers 39.5 3.3 93.3 13.3
Product sales—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 180.2 85.4 430.5 208.9
Product sales—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers 132.7 22.1 311.5 55.1
Product sales—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers (653.8) (206.4) (1,497.1) (478.4)
Product sales, NGL sales, related party        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales, NGL sales, related party | Permian        
Segment Reporting        
Revenue from contracts with customers 301.4 95.6 661.8 201.0
Product sales, NGL sales, related party | Louisiana        
Segment Reporting        
Revenue from contracts with customers 39.5 3.3 93.3 13.3
Product sales, NGL sales, related party | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 180.2 85.4 430.4 209.0
Product sales, NGL sales, related party | North Texas        
Segment Reporting        
Revenue from contracts with customers 131.2 21.4 306.4 52.5
Product sales, NGL sales, related party | Corporate        
Segment Reporting        
Revenue from contracts with customers (652.3) (205.7) (1,491.9) (475.8)
Product sales, Crude oil and condensate sales, related party        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales, Crude oil and condensate sales, related party | Permian        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.1
Product sales, Crude oil and condensate sales, related party | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Product sales, Crude oil and condensate sales, related party | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.1 (0.1)
Product sales, Crude oil and condensate sales, related party | North Texas        
Segment Reporting        
Revenue from contracts with customers 1.5 0.7 5.1 2.6
Product sales, Crude oil and condensate sales, related party | Corporate        
Segment Reporting        
Revenue from contracts with customers (1.5) (0.7) (5.2) (2.6)
Midstream services        
Segment Reporting        
Revenue from contracts with customers 211.0 237.5 629.2 716.2
Midstream services | Permian        
Segment Reporting        
Revenue from contracts with customers 26.0 29.9 69.6 81.1
Midstream services | Louisiana        
Segment Reporting        
Revenue from contracts with customers 44.8 37.8 137.5 122.9
Midstream services | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 74.0 92.9 222.3 276.2
Midstream services | North Texas        
Segment Reporting        
Revenue from contracts with customers 66.2 76.9 199.8 236.0
Midstream services | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, Gathering and transportation        
Segment Reporting        
Revenue from contracts with customers 112.7 128.7 342.2 380.2
Midstream services, Gathering and transportation | Permian        
Segment Reporting        
Revenue from contracts with customers 12.8 17.9 34.3 47.3
Midstream services, Gathering and transportation | Louisiana        
Segment Reporting        
Revenue from contracts with customers 16.3 10.7 48.5 33.9
Midstream services, Gathering and transportation | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 44.6 56.7 141.8 165.5
Midstream services, Gathering and transportation | North Texas        
Segment Reporting        
Revenue from contracts with customers 39.0 43.4 117.6 133.5
Midstream services, Gathering and transportation | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, Processing        
Segment Reporting        
Revenue from contracts with customers 61.9 74.0 175.2 220.9
Midstream services, Processing | Permian        
Segment Reporting        
Revenue from contracts with customers 7.5 8.0 21.7 19.8
Midstream services, Processing | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.9 0.3 1.9 1.6
Midstream services, Processing | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 26.5 32.4 70.5 97.8
Midstream services, Processing | North Texas        
Segment Reporting        
Revenue from contracts with customers 27.0 33.3 81.1 101.7
Midstream services, Processing | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, NGL services        
Segment Reporting        
Revenue from contracts with customers 16.9 14.2 56.2 52.5
Midstream services, NGL services | Permian        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, NGL services | Louisiana        
Segment Reporting        
Revenue from contracts with customers 16.9 14.2 56.0 52.4
Midstream services, NGL services | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, NGL services | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.2 0.1
Midstream services, NGL services | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, Crude services        
Segment Reporting        
Revenue from contracts with customers 18.7 19.7 52.8 59.4
Midstream services, Crude services | Permian        
Segment Reporting        
Revenue from contracts with customers 5.5 3.8 13.0 13.0
Midstream services, Crude services | Louisiana        
Segment Reporting        
Revenue from contracts with customers 10.3 12.2 29.8 33.8
Midstream services, Crude services | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 2.8 3.7 9.5 12.6
Midstream services, Crude services | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.1 0.0 0.5 0.0
Midstream services, Crude services | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, Other services        
Segment Reporting        
Revenue from contracts with customers 0.8 0.9 2.8 3.2
Midstream services, Other services | Permian        
Segment Reporting        
Revenue from contracts with customers 0.2 0.2 0.6 1.0
Midstream services, Other services | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.4 0.4 1.3 1.2
Midstream services, Other services | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.1 0.1 0.5 0.3
Midstream services, Other services | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.1 0.2 0.4 0.7
Midstream services, Other services | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services—related parties        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services—related parties | Permian        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services—related parties | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.1 0.0 2.4 0.0
Midstream services—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.1 0.1 0.2 0.3
Midstream services—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers (0.2) (0.1) (2.6) (0.3)
Midstream services, Crude services, related party        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, Crude services, related party | Permian        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, Crude services, related party | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, Crude services, related party | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.1 0.1 0.2 0.3
Midstream services, Crude services, related party | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Midstream services, Crude services, related party | Corporate        
Segment Reporting        
Revenue from contracts with customers (0.1) $ (0.1) (0.2) $ (0.3)
Midstream services, Other services, related party        
Segment Reporting        
Revenue from contracts with customers 0.0   0.0  
Midstream services, Other services, related party | Permian        
Segment Reporting        
Revenue from contracts with customers 0.0   0.0  
Midstream services, Other services, related party | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.1   2.4  
Midstream services, Other services, related party | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.0   0.0  
Midstream services, Other services, related party | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.0   0.0  
Midstream services, Other services, related party | Corporate        
Segment Reporting        
Revenue from contracts with customers $ (0.1)   $ (2.4)  
[1] Includes related party cost of sales of $11.7 million and $6.2 million for the nine months ended September 30, 2021 and 2020, respectively, and excludes all operating expenses as well as depreciation and amortization related to our operating segments of $449.9 million and $475.5 million for the nine months ended September 30, 2021 and 2020, respectively.
[2] Includes related party cost of sales of $4.9 million and $2.0 million for the three months ended September 30, 2021 and 2020, respectively, and excludes all operating expenses as well as depreciation and amortization related to our operating segments of $150.8 million and $158.6 million for the three months ended September 30, 2021 and 2020, respectively.