XML 97 R38.htm IDEA: XBRL DOCUMENT v2.4.0.8
Reportable Segments (Tables)
9 Months Ended
Sep. 30, 2014
Operating Segments [Member]
 
Financial Information By Segment
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2014
 
2013
 
2014
 
2013
Segment Adjusted EBITDA:
 
 
 
 
 
 
 
Investment in ETP
$
1,172

 
$
942

 
$
3,547

 
$
2,967

Investment in Regency
344

 
172

 
856

 
446

Investment in Lake Charles LNG
51

 
47

 
146

 
139

Corporate and Other
(18
)
 
(9
)
 
(73
)
 
(38
)
Adjustments and Eliminations
(78
)
 
(103
)
 
(190
)
 
(250
)
Total
1,471

 
1,049

 
4,286

 
3,264

Depreciation, depletion and amortization
(425
)
 
(332
)
 
(1,248
)
 
(962
)
Interest expense, net of interest capitalized
(356
)
 
(298
)
 
(1,015
)
 
(913
)
Gain on sale of AmeriGas common units
14

 
87

 
177


87

Gains (losses) on interest rate derivatives
(25
)
 
3

 
(73
)
 
55

Non-cash unit-based compensation expense
(20
)
 
(16
)
 
(60
)
 
(43
)
Unrealized gains (losses) on commodity risk management activities
32

 
22

 
(11
)
 
45

Gains (losses) on extinguishment of debt
2

 

 
2

 
(7
)
LIFO valuation adjustments
(51
)
 
6

 
(17
)
 
22

Equity in earnings of unconsolidated affiliates
84

 
38

 
265

 
182

Adjusted EBITDA related to unconsolidated affiliates
(183
)
 
(165
)
 
(583
)
 
(553
)
Adjusted EBITDA related to discontinued operations

 
(12
)
 
(27
)
 
(75
)
Other, net
(17
)
 
10

 
(73
)
 
6

Income from continuing operations before income tax expense
$
526

 
$
392

 
$
1,623

 
$
1,108

Assets Segments [Member]
 
Financial Information By Segment
 
September 30,
2014
 
December 31, 2013
Total assets:
 
 
 
Investment in ETP
$
48,571

 
$
43,702

Investment in Regency
17,180

 
8,782

Investment in Lake Charles LNG
1,170

 
1,338

Corporate and Other
804

 
720

Adjustments and Eliminations
(3,044
)
 
(4,212
)
Total
$
64,681

 
$
50,330

Sales Revenue, Segment [Member]
 
Financial Information By Segment
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2014
 
2013
 
2014
 
2013
Revenues:
 
 
 
 
 
 
 
Investment in ETP:
 
 
 
 
 
 
 
Revenues from external customers
$
13,573

 
$
11,848

 
$
38,778

 
$
34,214

Intersegment revenues
45

 
54

 
101

 
93

 
13,618

 
11,902

 
38,879

 
34,307

Investment in Regency:
 
 
 
 
 
 
 
Revenues from external customers
1,381

 
633

 
3,282

 
1,796

Intersegment revenues
102

 
32

 
242

 
48

 
1,483

 
665

 
3,524

 
1,844

Investment in Lake Charles LNG:
 
 
 
 
 
 
 
Revenues from external customers
55

 
55

 
162

 
162

 
 
 
 
 
 
 
 
Adjustments and Eliminations
(169
)
 
(136
)
 
(355
)
 
(585
)
Total revenues
$
14,987

 
$
12,486

 
$
42,210

 
$
35,728

Investment In ETP [Member]
 
Revenue from External Customers by Products and Services [Table Text Block]
Investment in ETP
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2014
 
2013
 
2014
 
2013
Intrastate Transportation and Storage
$
559

 
$
502

 
$
2,075

 
$
1,705

Interstate Transportation and Storage
254

 
296

 
794

 
973

Midstream
311

 
334

 
915

 
973

Liquids Transportation and Services
1,165

 
537

 
2,844

 
1,303

Investment in Sunoco Logistics
4,862

 
4,502

 
14,080

 
12,215

Retail Marketing
5,985

 
5,297

 
16,561

 
15,805

All Other
482

 
434

 
1,610

 
1,333

Total revenues
13,618

 
11,902

 
38,879

 
34,307

Less: Intersegment revenues
45

 
54

 
101

 
93

Revenues from external customers
$
13,573

 
$
11,848

 
$
38,778

 
$
34,214

Investment In Regency [Member]
 
Revenue from External Customers by Products and Services [Table Text Block]
Investment in Regency
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
2014
 
2013
 
2014
 
2013
Gathering and Processing
$
1,387

 
$
603

 
$
3,254

 
$
1,671

Contract Services
76

 
58

 
217

 
159

Natural Resources
18

 

 
40

 

Corporate and Other
2

 
4

 
13

 
14

Total revenues
1,483

 
665

 
3,524

 
1,844

Less: Intersegment revenues
102

 
32

 
242

 
48

Revenues from external customers
$
1,381

 
$
633

 
$
3,282

 
$
1,796