XML 76 R36.htm IDEA: XBRL DOCUMENT v2.4.0.6
Reportable Segments (Tables)
 12 Months Ended
Dec. 31, 2012
Reportable Segments [Abstract]  
Reportable segments
The following tables present the financial information by segment for the following periods:
 
Years Ended December 31,
 
2012
 
2011
 
2010
Revenues:
 
 
 
 
 
Intrastate transportation and storage:
 
 
 
 
 
Revenues from external customers
$
2,012

 
$
2,398

 
$
2,075

Intersegment revenues
179

 
276

 
1,216

 
2,191

 
2,674

 
3,291

Interstate transportation and storage – revenues from external customers
1,109

 
447

 
292

Midstream:
 
 
 
 
 
Revenues from external customers
2,604

 
1,989

 
1,914

Intersegment revenues
480

 
552

 
1,214

 
3,084

 
2,541

 
3,128

NGL transportation and services:
 
 
 
 
 
Revenues from external customers
619

 
363

 
—

Intersegment revenues
31

 
34

 
—

 
650

 
397

 
—

Investment in Sunoco Logistics:
 
 
 
 
 
Revenues from external customers
3,114

 
—

 
—

Intersegment revenues
80

 
—

 
—

 
3,194

 
—

 
—

Retail marketing – revenues from external customers
5,926

 
—

 
—

All other:
 
 
 
 
 
Revenues from external customers
318

 
1,602

 
1,562

Intersegment revenues
89

 
54

 
145

 
407

 
1,656

 
1,707

Eliminations
(859
)
 
(916
)
 
(2,575
)
Total revenues
$
15,702

 
$
6,799

 
$
5,843

Cost of products sold:
 
 
 
 
 
Intrastate transportation and storage
$
1,394

 
$
1,774

 
$
2,381

Midstream
2,432

 
2,072

 
2,750

NGL transportation and services
361

 
218

 
—

Investment in Sunoco Logistics
2,843

 
—

 
—

Retail marketing
5,757

 
—

 
—

All other
320

 
1,016

 
1,010

Eliminations
(841
)
 
(905
)
 
(2,550
)
Total cost of products sold
$
12,266

 
$
4,175

 
$
3,591

Depreciation and amortization:
 
 
 
 
 
Intrastate transportation and storage
$
122

 
$
120

 
$
117

Interstate transportation and storage
209

 
81

 
53

Midstream
168

 
85

 
60

NGL transportation and services
53

 
32

 
—

Investment in Sunoco Logistics
63

 
—

 
—

Retail marketing
28

 
—

 
—

All other
13

 
87

 
87

Total depreciation and amortization
$
656

 
$
405

 
$
317

Equity in earnings of unconsolidated affiliates:
 
 
 
 
 
Intrastate transportation and storage
$
4

 
$
2

 
$
3

Interstate transportation and storage
120

 
24

 
9

Midstream
(9
)
 
—

 
—

NGL transportation and services
2

 
—

 
—

Investment in Sunoco Logistics
5

 
—

 
—

Retail marketing
1

 
—

 
—

All other
19

 
—

 
—

Total equity in earnings of unconsolidated affiliates
$
142

 
$
26

 
$
12

 
Years Ended December 31,
 
2012
 
2011
 
2010
Segment Adjusted EBITDA
 
 
 
 
 
Intrastate transportation and storage
$
601

 
$
667

 
$
716

Interstate transportation and storage
1,013

 
373

 
220

Midstream
438

 
389

 
329

NGL transportation and services
209

 
127

 
—

Investment in Sunoco Logistics
219

 
—

 
—

Retail marketing
109

 
—

 
—

All other
155

 
225

 
276

Total Segment Adjusted EBITDA
2,744

 
1,781

 
1,541

Depreciation and amortization
(656
)
 
(405
)
 
(317
)
Interest expense, net of interest capitalized
(665
)
 
(474
)
 
(413
)
Gain on deconsolidation of Propane Business
1,057

 
—

 
—

Gains (losses) on non-hedged interest rate derivatives
(4
)
 
(77
)
 
5

Non-cash compensation expense
(42
)
 
(37
)
 
(28
)
Unrealized losses on commodity risk management activities
(9
)
 
(11
)
 
(78
)
LIFO valuation reserve
(75
)
 
—

 
—

Loss on extinguishment of debt
(115
)
 
—

 
—

Impairment of investments in affiliates
—

 
(5
)
 
(53
)
Adjusted EBITDA attributable to discontinued operations
(99
)
 
(23
)
 
(19
)
Adjusted EBITDA related to unconsolidated affiliates
(480
)
 
(56
)
 
(35
)
Equity in earnings of unconsolidated affiliates
142

 
26

 
12

Other
22

 
—

 
24

Income from continuing operations before income tax expense
$
1,820

 
$
719

 
$
639

 
 
 
As of December 31,
 
 
 
2012
 
2011
Total assets:
 
 
 
 
 
Intrastate transportation and storage
 
 
$
4,691

 
$
4,785

Interstate transportation and storage
 
 
11,794

 
3,661

Midstream
 
 
5,098

 
2,666

NGL transportation and services
 
 
3,765

 
2,360

Investment in Sunoco Logistics
 
 
10,291

 
—

Retail marketing
 
 
3,926

 
—

All other
 
 
3,665

 
2,047

Total


 
$
43,230

 
$
15,519

 
 
 
 
 
 
 
Years Ended December 31,
 
2012
 
2011
 
2010
Additions to property, plant and equipment including acquisitions, net of contributions in aid of construction costs (accrual basis):
 
 
 
 
 
Intrastate transportation and storage
$
38

 
$
52

 
$
117

Interstate transportation and storage
142

 
208

 
872

Midstream
1,322

 
837

 
405

NGL transportation and services
1,304

 
1,745

 
—

Investment in Sunoco Logistics
141

 
—

 
—

Retail marketing
47

 
—

 
—

All other
63

 
80

 
76

Total
$
3,057

 
$
2,922

 
$
1,470

 
As of December 31,
 
2012
 
2011
Advances to and investments in unconsolidated affiliates:
 
 
 
Intrastate transportation and storage
$
2

 
$
1

Interstate transportation and storage
2,142

 
173

Midstream
1

 
—

NGL transportation and services
29

 
27

Investment in Sunoco Logistics
118

 
—

Retail marketing
21

 
—

All other
1,189

 
—

Total
$
3,502

 
$
201