XML 47 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segments (Tables)
12 Months Ended
Dec. 31, 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 Year Ended December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income

 

$

799.1

 

 

$

577.7

 

 

$

118.7

 

 

$

1,495.5

 

 

$

-

 

 

$

1,495.5

 

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

 

 

203.5

 

 

 

112.9

 

 

 

30.9

 

 

 

347.3

 

 

 

-

 

 

 

347.3

 

Depreciation expense

 

 

126.7

 

 

 

59.1

 

 

 

17.3

 

 

 

203.1

 

 

 

-

 

 

 

203.1

 

General and administrative expenses

 

 

10.3

 

 

 

5.3

 

 

 

1.0

 

 

 

16.6

 

 

 

9.5

 

 

 

26.1

 

Income from equity investments

 

 

-

 

 

 

14.0

 

 

 

-

 

 

 

14.0

 

 

 

-

 

 

 

14.0

 

Interest expense, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

202.2

 

 

 

202.2

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

71.8

 

 

 

71.8

 

Adjusted EBITDA

 

 

585.3

 

 

 

473.5

 

 

 

86.8

 

 

 

1,145.6

 

 

 

 

 

 

 

Capital expenditures

 

 

270.2

 

 

 

17.6

 

 

 

0.7

 

 

 

288.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering

 

 

Processing and Storage

 

 

Terminaling and Export

 

 

Total Reportable Segments

 

 

Interest and Other

 

 

Consolidated

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income

 

$

730.0

 

 

$

501.7

 

 

$

116.9

 

 

$

1,348.6

 

 

$

-

 

 

$

1,348.6

 

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

 

 

185.3

 

 

 

99.0

 

 

 

28.7

 

 

 

313.0

 

 

 

-

 

 

 

313.0

 

Depreciation expense

 

 

115.6

 

 

 

59.9

 

 

 

17.0

 

 

 

192.5

 

 

 

-

 

 

 

192.5

 

General and administrative expenses

 

 

10.9

 

 

 

5.3

 

 

 

1.3

 

 

 

17.5

 

 

 

8.7

 

 

 

26.2

 

Income from equity investments

 

 

-

 

 

 

7.7

 

 

 

-

 

 

 

7.7

 

 

 

-

 

 

 

7.7

 

Interest expense, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

179.0

 

 

 

179.0

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

37.9

 

 

 

37.9

 

Adjusted EBITDA

 

 

533.8

 

 

 

405.1

 

 

 

86.9

 

 

 

1,025.8

 

 

 

 

 

 

 

Capital expenditures

 

 

224.5

 

 

 

11.2

 

 

 

10.0

 

 

 

245.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gathering

 

 

Processing and Storage

 

 

Terminaling and Export

 

 

Total Reportable Segments

 

 

Interest and Other

 

 

Consolidated

 

(in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues and other income

 

$

677.9

 

 

$

470.8

 

 

$

126.5

 

 

$

1,275.2

 

 

$

-

 

 

$

1,275.2

 

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

 

 

170.2

 

 

 

85.0

 

 

 

24.4

 

 

 

279.6

 

 

 

-

 

 

 

279.6

 

Depreciation expense

 

 

107.4

 

 

 

57.7

 

 

 

16.2

 

 

 

181.3

 

 

 

-

 

 

 

181.3

 

General and administrative expenses

 

 

10.7

 

 

 

4.3

 

 

 

0.9

 

 

 

15.9

 

 

 

7.2

 

 

 

23.1

 

Income from equity investments

 

 

-

 

 

 

5.3

 

 

 

-

 

 

 

5.3

 

 

 

-

 

 

 

5.3

 

Interest expense, net

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

149.3

 

 

 

149.3

 

Income tax expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

26.6

 

 

 

26.6

 

Adjusted EBITDA

 

 

497.0

 

 

 

386.8

 

 

 

101.2

 

 

 

985.0

 

 

 

 

 

 

 

Capital expenditures

 

 

210.2

 

 

 

8.8

 

 

 

12.8

 

 

 

231.8

 

 

 

 

 

 

 

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:

 

 

 

Year Ended December 31,

 

(in millions)

 

2024

 

 

2023

 

 

2022

 

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

 

 

 

 

 

 

 

 

 

Total reportable segment Adjusted EBITDA

 

$

1,145.6

 

 

$

1,025.8

 

 

$

985.0

 

Less:

 

 

 

 

 

 

 

 

 

   Depreciation expense

 

 

203.1

 

 

 

192.5

 

 

 

181.3

 

   Unallocated general and administrative expenses

 

 

9.5

 

 

 

8.7

 

 

 

7.2

 

   Interest expense, net

 

 

202.2

 

 

 

179.0

 

 

 

149.3

 

Income before income tax expense

 

$

730.8

 

 

$

645.6

 

 

$

647.2

 

 

Total Assets for Reportable Segments

Total assets for reportable segments are as follows:

 

 

 

 

 

 

 

December 31, 2024

 

 

December 31, 2023

 

(in millions)

 

 

 

 

 

 

Gathering

 

$

2,299.0

 

 

$

2,138.6

 

Processing and Storage(1)

 

 

1,010.9

 

 

 

1,048.4

 

Terminaling and Export

 

 

248.1

 

 

 

264.4

 

Total reportable segments assets

 

 

3,558.0

 

 

 

3,451.4

 

Interest and Other

 

 

593.0

 

 

 

338.1

 

Total consolidated assets

 

$

4,151.0

 

 

$

3,789.5

 

(1)
Includes investment in equity investees of $87.0 million as of December 31, 2024 and $90.2 million as of December 31, 2023.