XML 115 R105.htm IDEA: XBRL DOCUMENT v2.4.0.8
Reportable Segments (Financial information by segment) (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Adjusted EBITDA                 $ 3,953 $ 2,744 $ 1,781
Depreciation and amortization                 (1,032) (656) (405)
Interest expense, net of interest capitalized                 (849) (665) (474)
Gain on deconsolidation of Propane Business                 0 1,057 0
Equity Method Investment, Realized Gain (Loss) on Disposal                 87 0 0
Goodwill impairment                 (689) 0 0
Gains (losses) on interest rate derivatives                 44 (4) (77)
Non-cash compensation expense                 (47) (42) (38)
Unrealized gains (losses) on commodity risk management activities                 51 (9) (11)
Inventory, LIFO Reserve, Effect on Income, Net                 3 (75) 0
Loss on extinguishment of debt                 0 (115) 0
Environmental Remediation Expense                 168 0 0
Adjusted EBITDA attributable to discontinued operations                 (76) (99) (23)
Proportionate share of unconsolidated affiliates' interest, depreciation and allowance for equity funds used during construction                 (629) (480) (56)
Equity in earnings of unconsolidated affiliates                 172 142 26
Other, net                 12 22 (4)
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX EXPENSE                 832 1,820 719
Revenues 12,032 11,902 11,551 10,854 10,981 1,802 1,596 1,323 46,339 15,702 6,799
Cost of products sold                 41,204 12,266 4,175
Assets 43,702       43,230       43,702 43,230 15,519
Property, Plant and Equipment, Additions                 2,455 3,049 1,484
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES 4,436       3,502       4,436 3,502 201
Intrastate Transportation And Storage [Member]
                     
Adjusted EBITDA                 464 601 667
Depreciation and amortization                 (122) (122) (120)
Goodwill impairment                 0    
Equity in earnings of unconsolidated affiliates                 0 4 2
Revenues                 2,452 2,191 2,674
Cost of products sold                 1,737 1,394 1,774
Assets 4,606       4,691       4,606 4,691 4,785
Property, Plant and Equipment, Additions                 47 37 53
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES 1       2       1 2 1
Intrastate Transportation And Storage [Member] | External Customers [Member]
                     
Revenues                 2,250 2,012 2,398
Intrastate Transportation And Storage [Member] | Intersegment [Member]
                     
Revenues                 202 179 276
Interstate Transportation and Storage [Member]
                     
Adjusted EBITDA                 1,269 1,013 373
Depreciation and amortization                 (244) (209) (81)
Goodwill impairment                 (689) 0 0
Equity in earnings of unconsolidated affiliates                 142 120 24
Revenues                 1,309 1,109 447
Assets 10,988       11,794       10,988 11,794 3,661
Property, Plant and Equipment, Additions                 152 133 207
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES 2,040       2,142       2,040 2,142 173
Interstate Transportation and Storage [Member] | External Customers [Member]
                     
Revenues                 1,270 1,109 447
Interstate Transportation and Storage [Member] | Intersegment [Member]
                     
Revenues                 39 0 0
Midstream [Member]
                     
Adjusted EBITDA                 479 467 421
Depreciation and amortization                 (172) (168) (85)
Goodwill impairment                 0    
Equity in earnings of unconsolidated affiliates                 0 (9) 0
Revenues                 2,249 1,953 1,483
Cost of products sold                 1,579 1,273 988
Assets 3,133       4,946       3,133 4,946 2,513
Property, Plant and Equipment, Additions                 565 1,317 837
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES 0       1       0 1 0
Midstream [Member] | External Customers [Member]
                     
Revenues                 1,307 1,757 1,082
Midstream [Member] | Intersegment [Member]
                     
Revenues                 942 196 401
NGL Transportation And Services [Member]
                     
Adjusted EBITDA                 351 209 127
Depreciation and amortization                 (91) (53) (32)
Goodwill impairment                 0    
Equity in earnings of unconsolidated affiliates                 (2) 2 0
Revenues                 2,127 650 397
Cost of products sold                 1,655 361 218
Assets 4,326       3,765       4,326 3,765 2,360
Property, Plant and Equipment, Additions                 443 1,302 325
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES 29       29       29 29 27
NGL Transportation And Services [Member] | External Customers [Member]
                     
Revenues                 2,063 619 363
NGL Transportation And Services [Member] | Intersegment [Member]
                     
Revenues                 64 31 34
Investment in Sunoco Logistics [Member]
                     
Adjusted EBITDA                 871 219 0
Depreciation and amortization                 (265) (63) 0
Goodwill impairment                 0    
Equity in earnings of unconsolidated affiliates                 18 5 0
Revenues                 16,639 3,189 0
Cost of products sold                 15,574 2,885 0
Assets 11,650       10,291       11,650 10,291 0
Property, Plant and Equipment, Additions                 1,018 139 0
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES 125       118       125 118 0
Investment in Sunoco Logistics [Member] | External Customers [Member]
                     
Revenues                 16,480 3,109 0
Investment in Sunoco Logistics [Member] | Intersegment [Member]
                     
Revenues                 159 80 0
Retail Marketing [Member]
                     
Adjusted EBITDA                 325 109 0
Depreciation and amortization                 (114) (28) 0
Goodwill impairment                 0    
Equity in earnings of unconsolidated affiliates                 2 1 0
Revenues                 21,012 5,926 0
Cost of products sold                 20,150 5,757 0
Assets 3,936       3,926       3,936 3,926 0
Property, Plant and Equipment, Additions                 176 58 0
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES 22       21       22 21 0
Retail Marketing [Member] | External Customers [Member]
                     
Revenues                 21,004 5,926 0
Retail Marketing [Member] | Intersegment [Member]
                     
Revenues                 8 0 0
Other Segments [Member]
                     
Adjusted EBITDA                 194 126 193
Depreciation and amortization                 (24) (13) (87)
Goodwill impairment                 0    
Equity in earnings of unconsolidated affiliates                 12 19 0
Revenues                 2,367 1,555 2,888
Cost of products sold                 2,309 1,496 2,274
Assets 5,063       3,817       5,063 3,817 2,200
Property, Plant and Equipment, Additions                 54 63 62
ADVANCES TO AND INVESTMENTS IN UNCONSOLIDATED AFFILIATES 2,219       1,189       2,219 1,189 0
Other Segments [Member] | External Customers [Member]
                     
Revenues                 1,965 1,170 2,509
Other Segments [Member] | Intersegment [Member]
                     
Revenues                 402 385 379
Intersegment Eliminations [Member]
                     
Revenues                 (1,816) (871) (1,090)
Cost of products sold                 $ (1,800) $ (900) $ (1,079)