XML 35 R28.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Segments (Tables)
6 Months Ended
Jun. 30, 2024
Segment Reporting [Abstract]  
Financial Data for Each Reportable Segment

The following tables reflect certain financial data for each reportable segment:

 

 

Gathering

 

 

Processing and Storage

 

 

Terminaling and Export

 

 

Total Reportable Segments

 

 

Interest and Other

 

 

Consolidated

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income

 

$

195.5

 

 

$

139.5

 

 

$

30.5

 

 

$

365.5

 

 

$

-

 

 

$

365.5

 

Operating and maintenance expenses
   (exclusive of depreciation shown
   separately below)

 

 

50.8

 

 

 

27.3

 

 

 

9.4

 

 

 

87.5

 

 

 

-

 

 

 

87.5

 

Depreciation expense

 

 

31.5

 

 

 

14.6

 

 

 

4.4

 

 

 

50.5

 

 

 

-

 

 

 

50.5

 

General and administrative expenses

 

 

2.3

 

 

 

1.0

 

 

 

0.2

 

 

 

3.5

 

 

 

1.7

 

 

 

5.2

 

Income from equity investments

 

 

-

 

 

 

3.7

 

 

 

-

 

 

 

3.7

 

 

 

-

 

 

 

3.7

 

Interest expense, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

49.7

 

 

 

49.7

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16.0

 

 

 

16.0

 

Adjusted EBITDA

 

 

142.4

 

 

 

114.9

 

 

 

20.9

 

 

 

278.2

 

 

 

 

 

 

 

Capital expenditures

 

 

69.5

 

 

 

3.2

 

 

 

-

 

 

 

72.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering

 

 

Processing and Storage

 

 

Terminaling and Export

 

 

Total Reportable Segments

 

 

Interest and Other

 

 

Consolidated

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income

 

$

174.5

 

 

$

122.8

 

 

$

26.7

 

 

$

324.0

 

 

$

-

 

 

$

324.0

 

Operating and maintenance expenses
   (exclusive of depreciation shown
   separately below)

 

 

43.8

 

 

 

23.8

 

 

 

5.5

 

 

 

73.1

 

 

 

-

 

 

 

73.1

 

Depreciation expense

 

 

28.2

 

 

 

14.5

 

 

 

4.3

 

 

 

47.0

 

 

 

-

 

 

 

47.0

 

General and administrative expenses

 

 

2.5

 

 

 

1.1

 

 

 

0.2

 

 

 

3.8

 

 

 

2.0

 

 

 

5.8

 

Income from equity investments

 

 

-

 

 

 

1.7

 

 

 

-

 

 

 

1.7

 

 

 

-

 

 

 

1.7

 

Interest expense, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

43.8

 

 

 

43.8

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

8.1

 

 

 

8.1

 

Adjusted EBITDA

 

 

128.2

 

 

 

99.6

 

 

 

21.0

 

 

 

248.8

 

 

 

 

 

 

 

Capital expenditures

 

 

46.4

 

 

 

2.7

 

 

 

3.0

 

 

 

52.1

 

 

 

 

 

 

 

 

 

 

 

Gathering

 

 

Processing and Storage

 

 

Terminaling and Export

 

 

Total Reportable Segments

 

 

Interest and Other

 

 

Consolidated

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income

 

$

383.6

 

 

$

278.6

 

 

$

58.9

 

 

$

721.1

 

 

$

-

 

 

$

721.1

 

Operating and maintenance expenses
   (exclusive of depreciation shown
   separately below)

 

 

97.1

 

 

 

52.5

 

 

 

16.0

 

 

 

165.6

 

 

 

-

 

 

 

165.6

 

Depreciation expense

 

 

62.3

 

 

 

29.3

 

 

 

8.7

 

 

 

100.3

 

 

 

-

 

 

 

100.3

 

General and administrative expenses

 

 

4.4

 

 

 

2.2

 

 

 

0.4

 

 

 

7.0

 

 

 

3.9

 

 

 

10.9

 

Income from equity investments

 

 

-

 

 

 

6.4

 

 

 

-

 

 

 

6.4

 

 

 

-

 

 

 

6.4

 

Interest expense, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

98.2

 

 

 

98.2

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

30.3

 

 

 

30.3

 

Adjusted EBITDA

 

 

282.1

 

 

 

230.3

 

 

 

42.5

 

 

 

554.9

 

 

 

 

 

 

 

Capital expenditures

 

 

101.2

 

 

 

6.6

 

 

 

0.1

 

 

 

107.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering

 

 

Processing and Storage

 

 

Terminaling and Export

 

 

Total Reportable Segments

 

 

Interest and Other

 

 

Consolidated

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income

 

$

339.2

 

 

$

237.2

 

 

$

52.6

 

 

$

629.0

 

 

$

-

 

 

$

629.0

 

Operating and maintenance expenses
   (exclusive of depreciation shown
   separately below)

 

 

82.2

 

 

 

44.0

 

 

 

9.4

 

 

 

135.6

 

 

 

-

 

 

 

135.6

 

Depreciation expense

 

 

57.0

 

 

 

29.0

 

 

 

8.4

 

 

 

94.4

 

 

 

-

 

 

 

94.4

 

General and administrative expenses

 

 

4.9

 

 

 

2.3

 

 

 

0.5

 

 

 

7.7

 

 

 

4.5

 

 

 

12.2

 

Income from equity investments

 

 

-

 

 

 

3.3

 

 

 

-

 

 

 

3.3

 

 

 

-

 

 

 

3.3

 

Interest expense, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

85.4

 

 

 

85.4

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

14.6

 

 

 

14.6

 

Adjusted EBITDA

 

 

252.1

 

 

 

194.2

 

 

 

42.7

 

 

 

489.0

 

 

 

 

 

 

 

Capital expenditures

 

 

95.8

 

 

 

3.6

 

 

 

10.0

 

 

 

109.4

 

 

 

 

 

 

 

Reconciliation of Reportable Segment Adjusted EBITDA to Income Before Income Tax Expense

The following table presents a reconciliation of reportable segment Adjusted EBITDA to income before income tax expense:

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

(in millions)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Reconciliation of reportable segment Adjusted
   EBITDA to income before income tax expense:

 

 

 

 

 

 

 

 

 

 

 

 

Total reportable segment Adjusted EBITDA

 

$

278.2

 

 

$

248.8

 

 

$

554.9

 

 

$

489.0

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

   Depreciation expense

 

 

50.5

 

 

 

47.0

 

 

 

100.3

 

 

 

94.4

 

   Unallocated general and administrative expenses

 

 

1.7

 

 

 

2.0

 

 

 

3.9

 

 

 

4.5

 

   Interest expense, net

 

 

49.7

 

 

 

43.8

 

 

 

98.2

 

 

 

85.4

 

Income before income tax expense

 

$

176.3

 

 

$

156.0

 

 

$

352.5

 

 

$

304.7

 

Total Assets for Reportable Segments

Total assets for the reportable segments are as follows:

 

 

 

 

 

 

June 30, 2024

 

 

December 31, 2023

 

(in millions)

 

 

 

 

 

 

Gathering

 

$

2,167.3

 

 

$

2,138.6

 

Processing and Storage(1)

 

 

1,018.7

 

 

 

1,048.4

 

Terminaling and Export

 

 

255.4

 

 

 

264.4

 

Interest and Other

 

 

608.7

 

 

 

338.1

 

Total assets

 

$

4,050.1

 

 

$

3,789.5

 

(1) Includes investment in equity investees of $89.2 million as of June 30, 2024 and $90.2 million as of December 31, 2023.