XML 84 R75.htm IDEA: XBRL DOCUMENT v3.23.2
Segment Information - Financial Information and Assets (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Segment Reporting        
Revenue from contracts with customers $ 1,518.8 $ 2,596.1 $ 3,274.4 $ 4,855.0
Realized gain (loss) on derivatives 6.0 (30.8) 19.3 (46.9)
Change in fair value of interest rate swaps 5.3 35.3 3.9 20.2
Total revenues 1,530.1 2,600.6 3,297.6 4,828.3
Cost of sales, exclusive of operating expenses and depreciation and amortization [1] (1,019.0) (2,105.1) (2,290.9) (3,899.6)
Adjusted gross margin 511.1 495.5 1,006.7 928.7
Operating expenses (136.8) (128.9) (269.2) (249.8)
Segment profit 374.3 366.6 737.5 678.9
Depreciation and amortization (165.3) (159.0) (325.7) (311.9)
Gross margin 209.0 207.6 411.8 367.0
Gain on disposition of assets 0.8 0.4 1.2 (4.7)
General and administrative (27.9) (28.4) (57.4) (57.4)
Interest expense, net of interest income (68.8) (55.5) (137.3) (110.6)
Gain on extinguishment of debt 0.0 (0.5) 0.0 (0.5)
Loss from unconsolidated affiliate investments (4.6) (1.2) (4.7) (2.3)
Other income 0.4 0.2 0.4 0.3
Income before non-controlling interest and income taxes 108.9 122.6 214.0 191.8
Capital expenditures 104.7 62.5 218.8 122.5
Permian        
Segment Reporting        
Revenue from contracts with customers 627.3 1,118.1 1,226.2 2,011.4
Realized gain (loss) on derivatives 5.4 (10.2) 1.4 (12.6)
Change in fair value of interest rate swaps (7.9) 12.5 (1.6) 6.6
Total revenues 624.8 1,120.4 1,226.0 2,005.4
Cost of sales, exclusive of operating expenses and depreciation and amortization (479.9) (958.0) (937.0) (1,724.7)
Adjusted gross margin 144.9 162.4 289.0 280.7
Operating expenses (53.1) (50.3) (101.2) (95.6)
Segment profit 91.8 112.1 187.8 185.1
Depreciation and amortization (41.5) (37.1) (81.5) (73.8)
Gross margin 50.3 75.0 106.3 111.3
Gain on disposition of assets 0.1 0.0 0.1 0.0
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   0.0
Loss from unconsolidated affiliate investments 0.0 0.0 0.0 0.0
Other income 0.0 0.0 0.0 0.0
Income before non-controlling interest and income taxes 50.4 75.0 106.4 111.3
Capital expenditures 51.6 34.7 108.3 68.9
Louisiana        
Segment Reporting        
Revenue from contracts with customers 841.1 1,633.7 1,946.8 3,158.1
Realized gain (loss) on derivatives (7.8) (2.5) (0.6) (9.1)
Change in fair value of interest rate swaps 18.2 11.8 9.2 6.2
Total revenues 851.5 1,643.0 1,955.4 3,155.2
Cost of sales, exclusive of operating expenses and depreciation and amortization (715.0) (1,519.2) (1,688.9) (2,907.9)
Adjusted gross margin 136.5 123.8 266.5 247.3
Operating expenses (32.0) (34.8) (65.6) (67.8)
Segment profit 104.5 89.0 200.9 179.5
Depreciation and amortization (36.9) (39.4) (75.2) (74.9)
Gross margin 67.6 49.6 125.7 104.6
Gain on disposition of assets 0.1 0.0 0.2 0.2
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   0.0
Loss from unconsolidated affiliate investments 0.0 0.0 0.0 0.0
Other income 0.0 0.0 0.0 0.0
Income before non-controlling interest and income taxes 67.7 49.6 125.9 104.8
Capital expenditures 17.7 6.3 30.0 12.0
Oklahoma        
Segment Reporting        
Revenue from contracts with customers 264.3 450.6 577.1 845.0
Realized gain (loss) on derivatives 1.9 (15.8) 3.9 (19.5)
Change in fair value of interest rate swaps 2.0 8.2 0.6 1.1
Total revenues 268.2 443.0 581.6 826.6
Cost of sales, exclusive of operating expenses and depreciation and amortization (130.5) (321.3) (324.5) (598.1)
Adjusted gross margin 137.7 121.7 257.1 228.5
Operating expenses (27.0) (23.1) (51.7) (44.1)
Segment profit 110.7 98.6 205.4 184.4
Depreciation and amortization (56.6) (52.3) (108.5) (103.2)
Gross margin 54.1 46.3 96.9 81.2
Gain on disposition of assets 0.1 0.2 0.3 0.4
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   0.0
Loss from unconsolidated affiliate investments 0.0 0.0 0.0 0.0
Other income 0.0 0.0 0.0 0.0
Income before non-controlling interest and income taxes 54.2 46.5 97.2 81.6
Capital expenditures 22.1 11.5 47.8 26.9
North Texas        
Segment Reporting        
Revenue from contracts with customers 167.6 276.8 348.5 518.7
Realized gain (loss) on derivatives 6.5 (2.3) 14.6 (5.7)
Change in fair value of interest rate swaps (7.0) 2.8 (4.3) 6.3
Total revenues 167.1 277.3 358.8 519.3
Cost of sales, exclusive of operating expenses and depreciation and amortization (75.1) (189.7) (164.7) (347.1)
Adjusted gross margin 92.0 87.6 194.1 172.2
Operating expenses (24.7) (20.7) (50.7) (42.3)
Segment profit 67.3 66.9 143.4 129.9
Depreciation and amortization (29.0) (28.7) (57.8) (57.1)
Gross margin 38.3 38.2 85.6 72.8
Gain on disposition of assets 0.5 0.2 0.6 (5.3)
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   0.0
Loss from unconsolidated affiliate investments 0.0 0.0 0.0 0.0
Other income 0.0 0.0 0.0 0.0
Income before non-controlling interest and income taxes 38.8 38.4 86.2 67.5
Capital expenditures 11.8 8.1 29.9 11.2
Corporate        
Segment Reporting        
Revenue from contracts with customers (381.5) (883.1) (824.2) (1,678.2)
Realized gain (loss) on derivatives 0.0 0.0 0.0 0.0
Change in fair value of interest rate swaps 0.0 0.0 0.0 0.0
Total revenues (381.5) (883.1) (824.2) (1,678.2)
Cost of sales, exclusive of operating expenses and depreciation and amortization 381.5 883.1 824.2 1,678.2
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 (1.3) (1.5) (2.7) (2.9)
Gross margin (1.3) (1.5) (2.7) (2.9)
Gain on disposition of assets 0.0 0.0 0.0 0.0
General and administrative (27.9) (28.4) (57.4) (57.4)
Interest expense, net of interest income (68.8) (55.5) (137.3) (110.6)
Gain on extinguishment of debt   (0.5)   (0.5)
Loss from unconsolidated affiliate investments (4.6) (1.2) (4.7) (2.3)
Other income 0.4 0.2 0.4 0.3
Income before non-controlling interest and income taxes (102.2) (86.9) (201.7) (173.4)
Capital expenditures 1.5 1.9 2.8 3.5
Product sales        
Segment Reporting        
Revenue from contracts with customers 1,239.3 2,370.5 2,715.6 4,414.4
Product sales | Permian        
Segment Reporting        
Revenue from contracts with customers 370.8 654.6 687.2 1,122.2
Product sales | Louisiana        
Segment Reporting        
Revenue from contracts with customers 793.7 1,546.6 1,840.0 2,983.5
Product sales | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 60.0 131.3 160.1 245.4
Product sales | North Texas        
Segment Reporting        
Revenue from contracts with customers 14.8 38.0 28.3 63.3
Product sales | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Natural gas sales        
Segment Reporting        
Revenue from contracts with customers 218.5 720.9 560.9 1,229.7
Natural gas sales | Permian        
Segment Reporting        
Revenue from contracts with customers 76.4 323.0 205.7 518.6
Natural gas sales | Louisiana        
Segment Reporting        
Revenue from contracts with customers 92.5 272.9 224.3 484.4
Natural gas sales | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 32.9 87.1 99.7 163.4
Natural gas sales | North Texas        
Segment Reporting        
Revenue from contracts with customers 16.7 37.9 31.2 63.3
Natural gas sales | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
NGL sales        
Segment Reporting        
Revenue from contracts with customers 647.1 1,167.4 1,513.0 2,321.9
NGL sales | Permian        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.4 0.0
NGL sales | Louisiana        
Segment Reporting        
Revenue from contracts with customers 648.6 1,163.7 1,506.5 2,315.2
NGL sales | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.4 3.6 9.0 6.7
NGL sales | North Texas        
Segment Reporting        
Revenue from contracts with customers (1.9) 0.1 (2.9) 0.0
NGL sales | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Crude oil and condensate sales        
Segment Reporting        
Revenue from contracts with customers 373.7 482.2 641.7 862.8
Crude oil and condensate sales | Permian        
Segment Reporting        
Revenue from contracts with customers 294.4 331.6 481.1 603.6
Crude oil and condensate sales | Louisiana        
Segment Reporting        
Revenue from contracts with customers 52.6 110.0 109.2 183.9
Crude oil and condensate sales | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 26.7 40.6 51.4 75.3
Crude oil and condensate sales | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
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 204.1 427.5 441.6 827.3
Product sales—related parties | Louisiana        
Segment Reporting        
Revenue from contracts with customers 5.3 43.1 9.7 80.0
Product sales—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 102.3 242.6 220.3 451.0
Product sales—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers 69.0 169.8 151.2 319.7
Product sales—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers (380.7) (883.0) (822.8) (1,678.0)
NGL sales—related parties        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
NGL sales—related parties | Permian        
Segment Reporting        
Revenue from contracts with customers 204.1 427.5 441.6 827.3
NGL sales—related parties | Louisiana        
Segment Reporting        
Revenue from contracts with customers 5.3 43.1 9.7 80.0
NGL sales—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 102.3 242.6 220.3 450.7
NGL sales—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers 66.2 165.8 145.7 312.7
NGL sales—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers (377.9) (879.0) (817.3) (1,670.7)
Crude oil and condensate sales—related parties        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Crude oil and condensate sales—related parties | Permian        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Crude oil and condensate sales—related parties | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Crude oil and condensate sales—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.3
Crude oil and condensate sales—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers 2.8 4.0 5.5 7.0
Crude oil and condensate sales—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers (2.8) (4.0) (5.5) (7.3)
Midstream services        
Segment Reporting        
Revenue from contracts with customers 279.5 225.6 558.8 440.6
Midstream services | Permian        
Segment Reporting        
Revenue from contracts with customers 52.4 36.0 97.4 61.9
Midstream services | Louisiana        
Segment Reporting        
Revenue from contracts with customers 42.1 44.0 97.1 94.5
Midstream services | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 102.0 76.6 196.7 148.5
Midstream services | North Texas        
Segment Reporting        
Revenue from contracts with customers 83.0 69.0 167.6 135.7
Midstream services | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Gathering and transportation        
Segment Reporting        
Revenue from contracts with customers 160.4 120.9 310.6 232.3
Gathering and transportation | Permian        
Segment Reporting        
Revenue from contracts with customers 29.3 19.9 52.6 33.5
Gathering and transportation | Louisiana        
Segment Reporting        
Revenue from contracts with customers 18.7 15.7 38.7 32.0
Gathering and transportation | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 60.5 44.7 115.3 87.4
Gathering and transportation | North Texas        
Segment Reporting        
Revenue from contracts with customers 51.9 40.6 104.0 79.4
Gathering and transportation | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Processing        
Segment Reporting        
Revenue from contracts with customers 81.5 66.7 163.2 128.0
Processing | Permian        
Segment Reporting        
Revenue from contracts with customers 14.5 9.9 28.5 17.7
Processing | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.1 0.3 0.4 0.8
Processing | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 36.4 28.6 71.7 54.0
Processing | North Texas        
Segment Reporting        
Revenue from contracts with customers 30.5 27.9 62.6 55.5
Processing | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
NGL services        
Segment Reporting        
Revenue from contracts with customers 17.5 18.5 45.3 42.4
NGL services | Permian        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
NGL services | Louisiana        
Segment Reporting        
Revenue from contracts with customers 17.4 18.4 45.2 42.3
NGL services | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
NGL services | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.1 0.1 0.1 0.1
NGL services | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Crude services        
Segment Reporting        
Revenue from contracts with customers 17.7 18.6 34.9 36.2
Crude services | Permian        
Segment Reporting        
Revenue from contracts with customers 7.0 6.0 13.0 10.3
Crude services | Louisiana        
Segment Reporting        
Revenue from contracts with customers 5.6 9.2 12.1 18.6
Crude services | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 4.9 3.2 9.4 6.9
Crude services | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.2 0.2 0.4 0.4
Crude services | Corporate        
Segment Reporting        
Revenue from contracts with customers 0.0 0.0 0.0 0.0
Other services        
Segment Reporting        
Revenue from contracts with customers 2.4 0.9 4.8 1.7
Other services | Permian        
Segment Reporting        
Revenue from contracts with customers 1.6 0.2 3.3 0.4
Other services | Louisiana        
Segment Reporting        
Revenue from contracts with customers 0.3 0.4 0.7 0.8
Other services | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.2 0.1 0.3 0.2
Other services | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.3 0.2 0.5 0.3
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 0.0 0.0 0.0 0.1
Midstream services—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers 0.0 0.1 0.0 0.1
Midstream services—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers 0.8 0.0 1.4 0.0
Midstream services—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers $ (0.8) (0.1) (1.4) (0.2)
NGL services—related parties        
Segment Reporting        
Revenue from contracts with customers     0.0 0.0
NGL services—related parties | Permian        
Segment Reporting        
Revenue from contracts with customers     0.0 0.0
NGL services—related parties | Louisiana        
Segment Reporting        
Revenue from contracts with customers     0.0 0.0
NGL services—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers     0.0 0.0
NGL services—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers     0.8 1.4
NGL services—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers     $ (0.8) (1.4)
Crude services—related parties        
Segment Reporting        
Revenue from contracts with customers   0.0   0.0
Crude services—related parties | Permian        
Segment Reporting        
Revenue from contracts with customers   0.0   0.0
Crude services—related parties | Louisiana        
Segment Reporting        
Revenue from contracts with customers   0.0   0.0
Crude services—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers   0.1   0.1
Crude services—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers   0.0   0.0
Crude services—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers   $ (0.1)   (0.1)
Other services—related parties        
Segment Reporting        
Revenue from contracts with customers       0.0
Other services—related parties | Permian        
Segment Reporting        
Revenue from contracts with customers       0.0
Other services—related parties | Louisiana        
Segment Reporting        
Revenue from contracts with customers       0.1
Other services—related parties | Oklahoma        
Segment Reporting        
Revenue from contracts with customers       0.0
Other services—related parties | North Texas        
Segment Reporting        
Revenue from contracts with customers       0.0
Other services—related parties | Corporate        
Segment Reporting        
Revenue from contracts with customers       $ (0.1)
[1] Includes related party cost of sales of $2.5 million and $9.1 million for the three months ended June 30, 2023 and 2022, respectively, and $4.0 million and $19.7 million for the six months ended June 30, 2023 and 2022, respectively.