2018 Q2 Form 10-Q Financial Statement
#000158199018000008 Filed on May 09, 2018
Income Statement
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
Revenue | $8.080B | $8.398B | $6.667B |
YoY Change | 32.94% | 25.96% | 62.17% |
Cost Of Revenue | $7.551B | $7.519B | $5.593B |
YoY Change | 41.94% | 34.44% | 67.05% |
Gross Profit | $529.0M | $879.0M | $1.074B |
YoY Change | -30.21% | -18.16% | 40.76% |
Gross Profit Margin | 6.55% | 10.47% | 16.11% |
Selling, General & Admin | $394.0M | $373.0M | $360.0M |
YoY Change | 5.91% | 3.61% | 414.29% |
% of Gross Profit | 74.48% | 42.43% | 33.52% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $131.0M | $127.0M | $122.0M |
YoY Change | 1.55% | 4.1% | 7.02% |
% of Gross Profit | 24.76% | 14.45% | 11.36% |
Operating Expenses | $444.0M | $500.0M | $482.0M |
YoY Change | -11.38% | 3.73% | -0.41% |
Operating Profit | $86.00M | $380.0M | $589.0M |
YoY Change | -66.41% | -35.48% | 109.61% |
Interest Expense | $111.0M | $106.0M | $129.0M |
YoY Change | -12.6% | -17.83% | 11.21% |
% of Operating Profit | 129.07% | 27.89% | 21.9% |
Other Income/Expense, Net | $11.00M | -$1.000M | -$5.000M |
YoY Change | 1000.0% | -80.0% | -200.0% |
Pretax Income | $82.00M | $348.0M | $508.0M |
YoY Change | -58.59% | -31.5% | 134.1% |
Income Tax | -$14.00M | $75.00M | $106.0M |
% Of Pretax Income | -17.07% | 21.55% | 20.87% |
Net Earnings | $7.000M | $37.00M | $41.00M |
YoY Change | -70.83% | -9.76% | 13.89% |
Net Earnings / Revenue | 0.09% | 0.44% | 0.61% |
Basic Earnings Per Share | |||
Diluted Earnings Per Share | $44.59K | $235.7K | $341.7K |
COMMON SHARES | |||
Basic Shares Outstanding | 157.0M shares | 157.0M shares | 103.3M shares |
Diluted Shares Outstanding |
Balance Sheet
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $37.00M | $26.00M | $41.00M |
YoY Change | -26.0% | -36.59% | 2.5% |
Cash & Equivalents | $37.00M | $26.00M | $41.00M |
Short-Term Investments | |||
Other Short-Term Assets | $358.0M | $296.0M | $736.0M |
YoY Change | -21.66% | -59.78% | 131.45% |
Inventory | $636.0M | $620.0M | $1.219B |
Prepaid Expenses | |||
Receivables | $2.824B | $3.023B | $2.218B |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.855B | $3.965B | $4.214B |
YoY Change | 9.18% | -5.91% | 51.36% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $14.27B | $14.13B | $14.08B |
YoY Change | -0.45% | 0.37% | -3.5% |
Goodwill | $2.535B | $2.543B | $2.596B |
YoY Change | -2.35% | -2.04% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | $3.116B | $2.882B | $2.469B |
YoY Change | 18.66% | 16.73% | 17.74% |
Other Assets | $901.0M | $891.0M | $917.0M |
YoY Change | -1.96% | -2.84% | -61.0% |
Total Long-Term Assets | $23.24B | $22.85B | $23.29B |
YoY Change | -1.97% | -1.92% | 8.64% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.855B | $3.965B | $4.214B |
Total Long-Term Assets | $23.24B | $22.85B | $23.29B |
Total Assets | $27.09B | $26.81B | $27.51B |
YoY Change | -0.53% | -2.53% | 13.55% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $3.557B | $3.572B | $2.475B |
YoY Change | 51.3% | 44.32% | 25.0% |
Accrued Expenses | |||
YoY Change | |||
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $943.0M | $774.0M | $1.341B |
YoY Change | -15.35% | -42.28% | 87.55% |
Total Short-Term Liabilities | $5.124B | $4.602B | $4.158B |
YoY Change | 36.31% | 10.68% | 35.62% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $8.966B | $9.050B | $9.879B |
YoY Change | -10.7% | -8.39% | 1.39% |
Other Long-Term Liabilities | $787.0M | $736.0M | $644.0M |
YoY Change | 11.47% | 14.29% | -9.3% |
Total Long-Term Liabilities | $9.753B | $9.786B | $10.52B |
YoY Change | -9.24% | -7.0% | 0.66% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $5.124B | $4.602B | $4.158B |
Total Long-Term Liabilities | $9.753B | $9.786B | $10.52B |
Total Liabilities | $14.88B | $14.39B | $14.68B |
YoY Change | 2.56% | -2.0% | -34.47% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | |||
YoY Change | |||
Common Stock | |||
YoY Change | |||
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $1.661B | $1.701B | $2.604B |
YoY Change | |||
Total Liabilities & Shareholders Equity | $27.09B | $26.81B | $27.51B |
YoY Change | -0.53% | -2.53% | 13.55% |
Cashflow Statement
Concept | 2018 Q2 | 2018 Q1 | 2017 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $7.000M | $37.00M | $41.00M |
YoY Change | -70.83% | -9.76% | 13.89% |
Depreciation, Depletion And Amortization | $131.0M | $127.0M | $122.0M |
YoY Change | 1.55% | 4.1% | 7.02% |
Cash From Operating Activities | $493.0M | $520.0M | $815.0M |
YoY Change | -23.45% | -36.2% | 29.16% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$458.0M | $266.0M | $275.0M |
YoY Change | 67.15% | -3.27% | -26.08% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | $173.0M | -$2.000M | $0.00 |
YoY Change | 55.86% | -100.0% | |
Cash From Investing Activities | -$285.0M | -$221.0M | -$1.491B |
YoY Change | 74.85% | -85.18% | 419.51% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -197.0M | -$310.0M | $667.0M |
YoY Change | -58.35% | -146.48% | -297.34% |
NET CHANGE | |||
Cash From Operating Activities | 493.0M | $520.0M | $815.0M |
Cash From Investing Activities | -285.0M | -$221.0M | -$1.491B |
Cash From Financing Activities | -197.0M | -$310.0M | $667.0M |
Net Change In Cash | 11.00M | -$11.00M | -$9.000M |
YoY Change | 37.5% | 22.22% | -250.0% |
FREE CASH FLOW | |||
Cash From Operating Activities | $493.0M | $520.0M | $815.0M |
Capital Expenditures | -$458.0M | $266.0M | $275.0M |
Free Cash Flow | $951.0M | $254.0M | $540.0M |
YoY Change | 3.59% | -52.96% | 108.49% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2018Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2018Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2018Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2018Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2018 | |
CY2018Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2018-03-31 | |
CY2018Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2018Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0001581990 | |
CY2018Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
157019038 | shares |
CY2018Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2018Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Large Accelerated Filer | |
CY2018Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
PLAINS GP HOLDINGS LP | |
CY2017Q1 | paa |
Capital Contributions To Equity Method Investees
CapitalContributionsToEquityMethodInvestees
|
123000000 | USD |
CY2018Q1 | paa |
Capital Contributions To Equity Method Investees
CapitalContributionsToEquityMethodInvestees
|
40000000 | USD |
CY2018Q1 | paa |
Cash Flow Hedge Gain Loss To Be Reclassified Remaining Portion
CashFlowHedgeGainLossToBeReclassifiedRemainingPortion
|
-182000000 | USD |
CY2017Q4 | paa |
Linefill And Base Gas
LinefillAndBaseGas
|
872000000 | USD |
CY2017Q4 | paa |
Contract With Customer Contractual Rights Of Offset With Counterparties
ContractWithCustomerContractualRightsOfOffsetWithCounterparties
|
3264000000 | USD |
CY2018Q1 | paa |
Contract With Customer Contractual Rights Of Offset With Counterparties
ContractWithCustomerContractualRightsOfOffsetWithCounterparties
|
3434000000 | USD |
CY2018Q1 | paa |
Linefill And Base Gas
LinefillAndBaseGas
|
870000000 | USD |
CY2017Q1 | paa |
Long Term Inventory Costing Adjustments
LongTermInventoryCostingAdjustments
|
7000000 | USD |
CY2018Q1 | paa |
Long Term Inventory Costing Adjustments
LongTermInventoryCostingAdjustments
|
-13000000 | USD |
CY2017Q1 | paa |
Storage Terminalling Processing And Related Revenues
StorageTerminallingProcessingAndRelatedRevenues
|
134000000 | USD |
CY2017Q1 | paa |
Deficiencies Under Minimum Volume Commitments Net
DeficienciesUnderMinimumVolumeCommitmentsNet
|
11000000 | USD |
CY2017Q1 | paa |
Maintenance Capital
MaintenanceCapital
|
59000000 | USD |
CY2018Q1 | paa |
Maintenance Capital
MaintenanceCapital
|
45000000 | USD |
CY2018Q1 | paa |
Storage Terminalling Processing And Related Revenues
StorageTerminallingProcessingAndRelatedRevenues
|
141000000 | USD |
CY2018Q1 | paa |
Deficiencies Under Minimum Volume Commitments Net
DeficienciesUnderMinimumVolumeCommitmentsNet
|
10000000 | USD |
CY2017Q1 | paa |
Depreciation And Amortization Of Unconsolidated Entities
DepreciationAndAmortizationOfUnconsolidatedEntities
|
14000000 | USD |
CY2017 | paa |
Trade Accounts Receivable Net Disclosure Of Maximum Age Of Balances Past Scheduled Invoice Date
TradeAccountsReceivableNetDisclosureOfMaximumAgeOfBalancesPastScheduledInvoiceDate
|
P30D | |
CY2018Q1 | paa |
Depreciation And Amortization Of Unconsolidated Entities
DepreciationAndAmortizationOfUnconsolidatedEntities
|
14000000 | USD |
CY2018Q1 | paa |
Trade Accounts Receivable Net Disclosure Of Maximum Age Of Balances Past Scheduled Invoice Date
TradeAccountsReceivableNetDisclosureOfMaximumAgeOfBalancesPastScheduledInvoiceDate
|
P30D | |
CY2017Q4 | paa |
Standby Letters Of Credit Received
StandbyLettersOfCreditReceived
|
54000000 | USD |
CY2018Q1 | paa |
Standby Letters Of Credit Received
StandbyLettersOfCreditReceived
|
44000000 | USD |
CY2017Q1 | paa |
Equity Indexed Compensation Expense Awards That Will Or May Be Settled In Units
EquityIndexedCompensationExpenseAwardsThatWillOrMayBeSettledInUnits
|
3000000 | USD |
CY2018Q1 | paa |
Equity Indexed Compensation Expense Awards That Will Or May Be Settled In Units
EquityIndexedCompensationExpenseAwardsThatWillOrMayBeSettledInUnits
|
11000000 | USD |
CY2017Q1 | paa |
Gains Losses From Derivative Activities Netof Inventory Valuation Adjustments
GainsLossesFromDerivativeActivitiesNetofInventoryValuationAdjustments
|
289000000 | USD |
CY2018Q1 | paa |
Gains Losses From Derivative Activities Netof Inventory Valuation Adjustments
GainsLossesFromDerivativeActivitiesNetofInventoryValuationAdjustments
|
23000000 | USD |
CY2017Q4 | paa |
Initial Margin
InitialMargin
|
48000000 | USD |
CY2018Q1 | paa |
Initial Margin
InitialMargin
|
41000000 | USD |
CY2017Q4 | paa |
Inventory Current And Noncurrent
InventoryCurrentAndNoncurrent
|
1749000000 | USD |
CY2018Q1 | paa |
Inventory Current And Noncurrent
InventoryCurrentAndNoncurrent
|
1649000000 | USD |
CY2017Q1 | paa |
Net Gain Loss On Foreign Currency Revaluation
NetGainLossOnForeignCurrencyRevaluation
|
4000000 | USD |
CY2018Q1 | paa |
Net Gain Loss On Foreign Currency Revaluation
NetGainLossOnForeignCurrencyRevaluation
|
-10000000 | USD |
CY2017Q1 | paa |
Net Proceeds From Repayments Of Hedged Inventory Facility
NetProceedsFromRepaymentsOfHedgedInventoryFacility
|
-501000000 | USD |
CY2018Q1 | paa |
Net Proceeds From Repayments Of Hedged Inventory Facility
NetProceedsFromRepaymentsOfHedgedInventoryFacility
|
-498000000 | USD |
CY2018Q1 | paa |
Net Proceeds From Repayments Of Senior Unsecured Revolving Credit Facilities
NetProceedsFromRepaymentsOfSeniorUnsecuredRevolvingCreditFacilities
|
350000000 | USD |
CY2017Q1 | paa |
Partners Capital Account Public Sale Of Units By Subsidiary
PartnersCapitalAccountPublicSaleOfUnitsBySubsidiary
|
129000000 | USD |
CY2017Q1 | paa |
Partners Capital Deferred Tax Asset
PartnersCapitalDeferredTaxAsset
|
386000000 | USD |
CY2018Q1 | paa |
Partners Capital Deferred Tax Asset
PartnersCapitalDeferredTaxAsset
|
2000000 | USD |
CY2017Q1 | paa |
Pipeline Tariff Activities Trucking And Related Revenues
PipelineTariffActivitiesTruckingAndRelatedRevenues
|
138000000 | USD |
CY2018Q1 | paa |
Pipeline Tariff Activities Trucking And Related Revenues
PipelineTariffActivitiesTruckingAndRelatedRevenues
|
146000000 | USD |
CY2017Q1 | paa |
Proceeds From Subsidiary Issuance Of Common Limited Partners Units
ProceedsFromSubsidiaryIssuanceOfCommonLimitedPartnersUnits
|
129000000 | USD |
CY2017Q1 | paa |
Sales And Related Revenues
SalesAndRelatedRevenues
|
6395000000 | USD |
CY2018Q1 | paa |
Sales And Related Revenues
SalesAndRelatedRevenues
|
8111000000 | USD |
CY2017Q1 | paa |
Segment Adjusted Ebitda
SegmentAdjustedEBITDA
|
512000000 | USD |
CY2018Q1 | paa |
Segment Adjusted Ebitda
SegmentAdjustedEBITDA
|
592000000 | USD |
CY2017Q4 | paa |
Variation Margin Posted Returned
VariationMarginPostedReturned
|
164000000 | USD |
CY2018Q1 | paa |
Variation Margin Posted Returned
VariationMarginPostedReturned
|
176000000 | USD |
CY2017Q4 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
3709000000 | USD |
CY2018Q1 | us-gaap |
Accounts And Other Receivables Net Current
AccountsAndOtherReceivablesNetCurrent
|
3674000000 | USD |
CY2017Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
3459000000 | USD |
CY2018Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
3572000000 | USD |
CY2017Q4 | us-gaap |
Accrual For Environmental Loss Contingencies Gross
AccrualForEnvironmentalLossContingenciesGross
|
162000000 | USD |
CY2018Q1 | us-gaap |
Accrual For Environmental Loss Contingencies Gross
AccrualForEnvironmentalLossContingenciesGross
|
153000000 | USD |
CY2017Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2796000000 | USD |
CY2016Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
50000000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
41000000 | USD |
CY2018Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
2847000000 | USD |
CY2018Q1 | us-gaap |
Accumulated Other Comprehensive Income Loss Cumulative Changes In Net Gain Loss From Cash Flow Hedges Effect Net Of Tax
AccumulatedOtherComprehensiveIncomeLossCumulativeChangesInNetGainLossFromCashFlowHedgesEffectNetOfTax
|
-190000000 | USD |
CY2017Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
12000000 | USD |
CY2018Q1 | us-gaap |
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
|
17000000 | USD |
CY2017Q4 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
3000000 | USD |
CY2018Q1 | us-gaap |
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
|
3000000 | USD |
CY2017Q4 | us-gaap |
Assets
Assets
|
26753000000 | USD |
CY2018Q1 | us-gaap |
Assets
Assets
|
26812000000 | USD |
CY2017Q4 | us-gaap |
Assets Current
AssetsCurrent
|
4003000000 | USD |
CY2018Q1 | us-gaap |
Assets Current
AssetsCurrent
|
3965000000 | USD |
CY2017Q1 | us-gaap |
Business Combination Acquisition Related Costs
BusinessCombinationAcquisitionRelatedCosts
|
5000000 | USD |
CY2017Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
40000000 | USD |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
26000000 | USD |
CY2017Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-9000000 | USD |
CY2018Q1 | us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
-14000000 | USD |
CY2018Q1 | us-gaap |
Cash Flow Hedge Gain Loss To Be Reclassified Within Twelve Months
CashFlowHedgeGainLossToBeReclassifiedWithinTwelveMonths
|
-8000000 | USD |
CY2017Q4 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2018Q1 | us-gaap |
Commitments And Contingencies
CommitmentsAndContingencies
|
USD | |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
46000000 | USD |
CY2018Q1 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
23000000 | USD |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
392000000 | USD |
CY2018Q1 | us-gaap |
Comprehensive Income Net Of Tax Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest
|
185000000 | USD |
CY2017Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
438000000 | USD |
CY2018Q1 | us-gaap |
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
|
208000000 | USD |
CY2017Q4 | us-gaap |
Contract With Customer Asset Net
ContractWithCustomerAssetNet
|
2584000000 | USD |
CY2018Q1 | us-gaap |
Contract With Customer Asset Net
ContractWithCustomerAssetNet
|
2783000000 | USD |
CY2017Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
5593000000 | USD |
CY2018Q1 | us-gaap |
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
|
7519000000 | USD |
CY2017Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
6078000000 | USD |
CY2018Q1 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
8018000000 | USD |
CY2017Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
10000000 | USD |
CY2018Q1 | us-gaap |
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
|
13000000 | USD |
CY2017Q4 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
117000000 | USD |
CY2018Q1 | us-gaap |
Customer Advances Current
CustomerAdvancesCurrent
|
132000000 | USD |
CY2017Q4 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
9920000000 | USD |
CY2018Q1 | us-gaap |
Debt And Capital Lease Obligations
DebtAndCapitalLeaseObligations
|
9824000000 | USD |
CY2017Q4 | us-gaap |
Debt Current
DebtCurrent
|
737000000 | USD |
CY2018Q1 | us-gaap |
Debt Current
DebtCurrent
|
774000000 | USD |
CY2017Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
1386000000 | USD |
CY2018Q1 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
1373000000 | USD |
CY2017Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
96000000 | USD |
CY2018Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
62000000 | USD |
CY2017Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
122000000 | USD |
CY2017Q4 | us-gaap |
Derivative Liability Collateral Right To Reclaim Cash Offset
DerivativeLiabilityCollateralRightToReclaimCashOffset
|
212000000 | USD |
CY2018Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
127000000 | USD |
CY2017Q4 | us-gaap |
Derivative Asset Fair Value Gross Liability
DerivativeAssetFairValueGrossLiability
|
239000000 | USD |
CY2018Q1 | us-gaap |
Derivative Asset Fair Value Gross Liability
DerivativeAssetFairValueGrossLiability
|
441000000 | USD |
CY2017Q4 | us-gaap |
Derivative Assets
DerivativeAssets
|
63000000 | USD |
CY2018Q1 | us-gaap |
Derivative Assets
DerivativeAssets
|
69000000 | USD |
CY2017Q4 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
90000000 | USD |
CY2018Q1 | us-gaap |
Derivative Fair Value Of Derivative Asset
DerivativeFairValueOfDerivativeAsset
|
293000000 | USD |
CY2017Q4 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
425000000 | USD |
CY2018Q1 | us-gaap |
Derivative Fair Value Of Derivative Liability
DerivativeFairValueOfDerivativeLiability
|
549000000 | USD |
CY2017Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
89000000 | USD |
CY2018Q1 | us-gaap |
Derivative Gain Loss On Derivative Net
DerivativeGainLossOnDerivativeNet
|
-53000000 | USD |
CY2017Q4 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
186000000 | USD |
CY2018Q1 | us-gaap |
Derivative Liabilities
DerivativeLiabilities
|
108000000 | USD |
CY2018Q1 | us-gaap |
Derivative Liability Collateral Right To Reclaim Cash Offset
DerivativeLiabilityCollateralRightToReclaimCashOffset
|
217000000 | USD |
CY2017Q4 | us-gaap |
Derivative Liability Fair Value Gross Asset
DerivativeLiabilityFairValueGrossAsset
|
239000000 | USD |
CY2018Q1 | us-gaap |
Derivative Liability Fair Value Gross Asset
DerivativeLiabilityFairValueGrossAsset
|
441000000 | USD |
CY2017Q1 | us-gaap |
Distribution Made To Limited Partner Cash Distributions Paid
DistributionMadeToLimitedPartnerCashDistributionsPaid
|
57000000 | USD |
CY2018Q1 | us-gaap |
Distribution Made To Limited Partner Cash Distributions Paid
DistributionMadeToLimitedPartnerCashDistributionsPaid
|
47000000 | USD |
CY2018Q1 | us-gaap |
Effect Of Exchange Rate On Cash And Cash Equivalents Continuing Operations
EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
|
-3000000 | USD |
CY2017Q1 | us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
52000000 | USD |
CY2018Q1 | us-gaap |
Equity Method Investment Dividends Or Distributions
EquityMethodInvestmentDividendsOrDistributions
|
101000000 | USD |
CY2017Q4 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2756000000 | USD |
CY2018Q1 | us-gaap |
Equity Method Investments
EquityMethodInvestments
|
2882000000 | USD |
CY2017Q1 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
3000000 | USD |
CY2018Q1 | us-gaap |
Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
|
-8000000 | USD |
CY2017Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
75000000 | USD |
CY2018Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
80000000 | USD |
CY2017Q4 | us-gaap |
Goodwill
Goodwill
|
2566000000 | USD |
CY2018Q1 | us-gaap |
Goodwill
Goodwill
|
2543000000 | USD |
CY2017Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
508000000 | USD |
CY2018Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
348000000 | USD |
CY2017Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
53000000 | USD |
CY2018Q1 | us-gaap |
Income Loss From Equity Method Investments
IncomeLossFromEquityMethodInvestments
|
75000000 | USD |
CY2017Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
106000000 | USD |
CY2018Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
75000000 | USD |
CY2017Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
27000000 | USD |
CY2018Q1 | us-gaap |
Income Taxes Paid Net
IncomeTaxesPaidNet
|
9000000 | USD |
CY2017Q1 | us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
-177000000 | USD |
CY2018Q1 | us-gaap |
Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
|
4000000 | USD |
CY2017Q1 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
6000000 | USD |
CY2018Q1 | us-gaap |
Interest Costs Capitalized
InterestCostsCapitalized
|
6000000 | USD |
CY2017Q1 | us-gaap |
Interest Expense
InterestExpense
|
129000000 | USD |
CY2018Q1 | us-gaap |
Interest Expense
InterestExpense
|
106000000 | USD |
CY2017Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
92000000 | USD |
CY2018Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
76000000 | USD |
CY2017Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
41000000 | USD |
CY2018Q1 | us-gaap |
Inventory Noncurrent
InventoryNoncurrent
|
159000000 | USD |
CY2017Q4 | us-gaap |
Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
|
166000000 | USD |
CY2018Q1 | us-gaap |
Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
|
102000000 | USD |
CY2017Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
26753000000 | USD |
CY2018Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
26812000000 | USD |
CY2017Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4533000000 | USD |
CY2018Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
4602000000 | USD |
CY2017Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
9862000000 | USD |
CY2018Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
37000000 | USD |
CY2017Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
361000000 | USD |
CY2017Q4 | us-gaap |
Inventory Net
InventoryNet
|
713000000 | USD |
CY2018Q1 | us-gaap |
Inventory Net
InventoryNet
|
620000000 | USD |
CY2017Q4 | us-gaap |
Inventory Noncurrent
InventoryNoncurrent
|
164000000 | USD |
CY2018Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
9786000000 | USD |
CY2017Q4 | us-gaap |
Liabilities Other Than Longterm Debt Noncurrent
LiabilitiesOtherThanLongtermDebtNoncurrent
|
679000000 | USD |
CY2018Q1 | us-gaap |
Liabilities Other Than Longterm Debt Noncurrent
LiabilitiesOtherThanLongtermDebtNoncurrent
|
736000000 | USD |
CY2017Q4 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
9183000000 | USD |
CY2018Q1 | us-gaap |
Long Term Debt And Capital Lease Obligations
LongTermDebtAndCapitalLeaseObligations
|
9050000000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
667000000 | USD |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-310000000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-1491000000 | USD |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-221000000 | USD |
CY2017Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
815000000 | USD |
CY2018Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
520000000 | USD |
CY2018Q1 | us-gaap |
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
|
236000000 | USD |
CY2018Q1 | us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
3 | segment |
CY2017Q1 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
288000000 | USD |
CY2018Q1 | us-gaap |
Operating Costs And Expenses
OperatingCostsAndExpenses
|
292000000 | USD |
CY2017Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
589000000 | USD |
CY2018Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
380000000 | USD |
CY2017Q4 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
221000000 | USD |
CY2018Q1 | us-gaap |
Other Assets Current
OtherAssetsCurrent
|
296000000 | USD |
CY2017Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
901000000 | USD |
CY2018Q1 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
891000000 | USD |
CY2017Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
36000000 | USD |
CY2018Q1 | us-gaap |
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
|
-65000000 | USD |
CY2017Q4 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
337000000 | USD |
CY2018Q1 | us-gaap |
Other Liabilities Current
OtherLiabilitiesCurrent
|
256000000 | USD |
CY2017Q4 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
250000000 | USD |
CY2018Q1 | us-gaap |
Other Long Term Debt Noncurrent
OtherLongTermDebtNoncurrent
|
115000000 | USD |
CY2017Q1 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-10000000 | USD |
CY2018Q1 | us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-11000000 | USD |
CY2018Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-1000000 | USD |
CY2017Q1 | us-gaap |
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
|
-5000000 | USD |
CY2017Q1 | us-gaap |
Partners Capital Account Distributions
PartnersCapitalAccountDistributions
|
372000000 | USD |
CY2018Q1 | us-gaap |
Partners Capital Account Distributions
PartnersCapitalAccountDistributions
|
267000000 | USD |
CY2017Q4 | us-gaap |
Partners Capital Attributable To Noncontrolling Interest
PartnersCapitalAttributableToNoncontrollingInterest
|
10663000000 | USD |
CY2018Q1 | us-gaap |
Partners Capital Attributable To Noncontrolling Interest
PartnersCapitalAttributableToNoncontrollingInterest
|
10723000000 | USD |
CY2016Q4 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
10707000000 | USD |
CY2017Q1 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
12827000000 | USD |
CY2017Q4 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
12358000000 | USD |
CY2018Q1 | us-gaap |
Partners Capital Including Portion Attributable To Noncontrolling Interest
PartnersCapitalIncludingPortionAttributableToNoncontrollingInterest
|
12424000000 | USD |
CY2017Q1 | us-gaap |
Partners Capital Other
PartnersCapitalOther
|
4000000 | USD |
CY2018Q1 | us-gaap |
Partners Capital Other
PartnersCapitalOther
|
10000000 | USD |
CY2018Q1 | us-gaap |
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
|
-2000000 | USD |
CY2017Q1 | us-gaap |
Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
|
315000000 | USD |
CY2018Q1 | us-gaap |
Payments Of Dividends Minority Interest
PaymentsOfDividendsMinorityInterest
|
171000000 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Businesses And Interest In Affiliates
PaymentsToAcquireBusinessesAndInterestInAffiliates
|
1254000000 | USD |
CY2017Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
275000000 | USD |
CY2018Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
266000000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Issuance Of Common Limited Partners Units
ProceedsFromIssuanceOfCommonLimitedPartnersUnits
|
1535000000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
127000000 | USD |
CY2018Q1 | us-gaap |
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
|
64000000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Repayments Of Commercial Paper
ProceedsFromRepaymentsOfCommercialPaper
|
149000000 | USD |
CY2018Q1 | us-gaap |
Proceeds From Repayments Of Commercial Paper
ProceedsFromRepaymentsOfCommercialPaper
|
-8000000 | USD |
CY2017Q1 | us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
161000000 | USD |
CY2018Q1 | us-gaap |
Proceeds From Sale Of Productive Assets
ProceedsFromSaleOfProductiveAssets
|
83000000 | USD |
CY2017Q1 | us-gaap |
Profit Loss
ProfitLoss
|
402000000 | USD |
CY2018Q1 | us-gaap |
Profit Loss
ProfitLoss
|
273000000 | USD |
CY2017Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
16901000000 | USD |
CY2018Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
16976000000 | USD |
CY2017Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
14105000000 | USD |
CY2018Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
14129000000 | USD |
CY2017Q4 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
3029000000 | USD |
CY2018Q1 | us-gaap |
Receivables Net Current
ReceivablesNetCurrent
|
3023000000 | USD |
CY2017Q4 | us-gaap |
Recorded Third Party Environmental Recoveries Receivable
RecordedThirdPartyEnvironmentalRecoveriesReceivable
|
55000000 | USD |
CY2018Q1 | us-gaap |
Recorded Third Party Environmental Recoveries Receivable
RecordedThirdPartyEnvironmentalRecoveriesReceivable
|
54000000 | USD |
CY2017Q1 | us-gaap |
Repayments Of Senior Debt
RepaymentsOfSeniorDebt
|
400000000 | USD |
CY2018Q1 | us-gaap |
Revenue Performance Obligation Description Of Payment Terms
RevenuePerformanceObligationDescriptionOfPaymentTerms
|
30 days | |
CY2018Q1 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
404000000 | USD |
CY2018Q1 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
505000000 | USD |
CY2018Q1 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
501000000 | USD |
CY2018Q1 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
426000000 | USD |
CY2018Q1 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
380000000 | USD |
CY2018Q1 | us-gaap |
Revenue Remaining Performance Obligation
RevenueRemainingPerformanceObligation
|
1361000000 | USD |
CY2017Q1 | us-gaap |
Revenues
Revenues
|
6667000000 | USD |
CY2018Q1 | us-gaap |
Revenues
Revenues
|
8398000000 | USD |
CY2017Q4 | us-gaap |
Senior Long Term Notes
SeniorLongTermNotes
|
8933000000 | USD |
CY2018Q1 | us-gaap |
Senior Long Term Notes
SeniorLongTermNotes
|
8935000000 | USD |
CY2017Q1 | us-gaap |
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
|
1535000000 | USD |
CY2018Q1 | us-gaap |
Description Of New Accounting Pronouncements Not Yet Adopted
DescriptionOfNewAccountingPronouncementsNotYetAdopted
|
<div style="font-family:Times New Roman;font-size:10pt;"><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;font-style:italic;font-weight:bold;">Other Accounting Standards Updates</font></div><div style="line-height:120%;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;"><br clear="none"/></font></div><div style="line-height:120%;text-indent:48px;font-size:10pt;"><font style="font-family:inherit;font-size:10pt;">In February 2016, the FASB issued ASU 2016-02, </font><font style="font-family:inherit;font-size:10pt;font-style:italic;">Leases (Topic 842),</font><font style="font-family:inherit;font-size:10pt;"> that revises the current accounting model for leases. The most significant changes are the clarification of the definition of a lease and required lessee recognition on the balance sheet of lease assets and liabilities with lease terms of more than 12 months (with the election of the practical expedient to exclude short-term leases on the balance sheet), including extensive quantitative and qualitative disclosures. This guidance will become effective for interim and annual periods beginning after December 15, 2018, with a modified retrospective application required. Early adoption is permitted, including adoption in an interim period. We expect to adopt this guidance on January 1, 2019 and are assessing the use of optional practical expedients. We are currently evaluating the effect that adopting this guidance will have on our financial position, results of operations and cash flows. Although our evaluation is ongoing, we do expect that the adoption will impact our financial statements as the standard requires the recognition on the balance sheet of a right of use asset and corresponding lease liability. We are currently analyzing our contracts to determine whether they contain a lease under the revised guidance and have not quantified the amount of the asset and liability that will be recognized on our consolidated balance sheet.</font></div></div> |