| Schedule of Segment Reporting Information, by Segment |
The following tables present the Segment Adjusted EBITDA of the Company’s reportable segments and reconciliations of the segment profits to consolidated income before income tax expenses for the years ended December 31, 2025, 2024 and 2023: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Midstream Logistics | | Pipeline Transportation | | Corporate and Other(1) | | Elimination | | Consolidated | | | | | | | | | | | | For the year ended December 31, 2025 | | (In thousands) | | Revenue | | $ | 1,743,171 | | | $ | 9,553 | | | $ | — | | | $ | — | | | $ | 1,752,724 | | | Other revenue | | 11,657 | | | 8 | | | — | | | — | | | 11,665 | | Intersegment revenue(2) | | — | | | 25,212 | | | — | | | (25,212) | | | — | | | Total segment operating revenue | | 1,754,828 | | | 34,773 | | | — | | | (25,212) | | | 1,764,389 | | Costs of sales (excluding depreciation and amortization expenses) | | (785,615) | | | (333) | | | — | | | — | | | (785,948) | | | Intersegment costs of sales | | (25,212) | | | — | | | — | | | 25,212 | | | — | | Operating expenses(3) | | (297,621) | | | (2,632) | | | — | | | — | | | (300,253) | | | General and administrative expenses | | (23,878) | | | (1,122) | | | (105,616) | | | — | | | (130,616) | | | Proportionate EMI EBITDA | | — | | | 339,448 | | | — | | | — | | | 339,448 | | Other segment items(4) | | 13,343 | | | — | | | 87,341 | | | — | | | 100,684 | | Segment Adjusted EBITDA(5) | | $ | 635,845 | | | $ | 370,134 | | | $ | (18,275) | | | $ | — | | | $ | 987,704 | | | | | | | | | | | | | Reconciliation of segment profit to income before income taxes | | | | | | | | | | | Segment Adjusted EBITDA(5) | | $ | 635,845 | | | $ | 370,134 | | | $ | (18,275) | | | $ | — | | | $ | 987,704 | | | Add back: | | | | | | | | | | | | Other interest income | | — | | | — | | | 1,510 | | | — | | | 1,510 | | | | | | | | | | | | | | Commodity hedging unrealized gain | | 18,871 | | | — | | | — | | | — | | | 18,871 | | | Gain on sale of equity method investment | | — | | | 415,409 | | | — | | | — | | | 415,409 | | | Equity in earnings of unconsolidated affiliates | | — | | | 226,351 | | | — | | | — | | | 226,351 | | | Deduct: | | | | | | | | | | | | Interest expense | | 138 | | | — | | | 233,233 | | | — | | | 233,371 | | | Depreciation and amortization expenses | | 373,388 | | | 9,234 | | | 23 | | | — | | | 382,645 | | | Contract assets amortization | | 6,794 | | | — | | | — | | | — | | | 6,794 | | | Proportionate EMI EBITDA | | — | | | 339,448 | | | — | | | — | | | 339,448 | | | Share-based compensation | | — | | | — | | | 62,617 | | | — | | | 62,617 | | | Loss on disposal of assets, net | | 8 | | | — | | | — | | | — | | | 8 | | | | | | | | | | | | | Loss on debt extinguishment | | — | | | — | | | 635 | | | — | | | 635 | | | Contingent liabilities fair value adjustment | | 5,190 | | | — | | | — | | | — | | | 5,190 | | | Integration costs | | 13,169 | | | — | | | 1,789 | | | — | | | 14,958 | | Acquisition / divestiture transaction costs | | — | | | — | | | 275 | | | — | | | 275 | | Litigation costs | | — | | | — | | | 19,708 | | | — | | | 19,708 | | | Other one-time costs and amortization | | 4,588 | | | — | | | 2,952 | | | — | | | 7,540 | | | Income (loss) before income taxes | | $ | 251,441 | | | $ | 663,212 | | | $ | (337,997) | | | $ | — | | | $ | 576,656 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Midstream Logistics | | Pipeline Transportation | | Corporate and Other(1) | | Elimination | | Consolidated | | | | | | | | | | | | For the year ended December 31, 2024 | | (In thousands) | | Revenue | | $ | 1,461,898 | | | $ | 9,088 | | | $ | — | | | $ | — | | | $ | 1,470,986 | | | Other revenue | | 11,652 | | | 291 | | | — | | | — | | | 11,943 | | Intersegment revenue(2) | | — | | | 26,099 | | | — | | | (26,099) | | | — | | | Total segment operating revenue | | 1,473,550 | | | 35,478 | | | — | | | (26,099) | | | 1,482,929 | | Costs of sales (excluding depreciation and amortization expenses) | | (620,617) | | | (1) | | | — | | | | | (620,618) | | | Intersegment costs of sales | | (26,099) | | | — | | | — | | | 26,099 | | | — | | Operating expenses(3) | | (217,780) | | | (2,904) | | | — | | | — | | | (220,684) | | | General and administrative expenses | | (19,623) | | | (1,689) | | | (112,845) | | | — | | | (134,157) | | | Proportionate EMI EBITDA | | — | | | 346,666 | | | — | | | — | | | 346,666 | | Other segment items(4) | | 25,452 | | | — | | | 91,530 | | | — | | | 116,982 | | Segment Adjusted EBITDA(5) | | $ | 614,883 | | | $ | 377,550 | | | $ | (21,315) | | | $ | — | | | $ | 971,118 | | | | | | | | | | | | | Reconciliation of Segment Adjusted EBITDA to income before income taxes | | | | | | | | | | | Segment Adjusted EBITDA(5) | | $ | 614,883 | | | $ | 377,550 | | | $ | (21,315) | | | $ | — | | | $ | 971,118 | | | Add back: | | | | | | | | | | | | Other interest income | | — | | | — | | | 1,988 | | | — | | | 1,988 | | | | | | | | | | | | | | Gain on sale of equity method investment | | — | | | 89,802 | | | — | | | — | | | 89,802 | | | Equity in earnings of unconsolidated affiliates | | — | | | 213,191 | | | — | | | — | | | 213,191 | | | Deduct: | | | | | | | | | | | | Interest expense | | 81 | | | — | | | 217,154 | | | — | | | 217,235 | | | Depreciation and amortization expenses | | 314,970 | | | 9,204 | | | 23 | | | — | | | 324,197 | | | Contract assets amortization | | 6,621 | | | — | | | — | | | — | | | 6,621 | | | Proportionate EMI EBITDA | | — | | | 346,666 | | | — | | | — | | | 346,666 | | | Share-based compensation | | — | | | — | | | 76,536 | | | — | | | 76,536 | | | Loss on disposal of assets, net | | 4,040 | | | — | | | — | | | — | | | 4,040 | | | Commodity hedging unrealized loss | | 10,788 | | | — | | | — | | | — | | | 10,788 | | | Loss on debt extinguishment | | — | | | — | | | 525 | | | — | | | 525 | | | Contingent liabilities fair value adjustment | | 200 | | | — | | | — | | | — | | | 200 | | | Integration costs | | 2,110 | | | — | | | 3,716 | | | — | | | 5,826 | | | Acquisition transaction costs | | — | | | — | | | 4,096 | | | — | | | 4,096 | | Litigation costs | | 229 | | | — | | | 5,845 | | | — | | | 6,074 | | | Other one-time costs or amortization | | 4,690 | | | — | | | 1,337 | | | — | | | 6,027 | | | Income (loss) before income taxes | | $ | 271,154 | | | $ | 324,673 | | | $ | (328,559) | | | $ | — | | | $ | 267,268 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Midstream Logistics | | Pipeline Transportation | | Corporate and Other(1) | | Elimination | | Consolidated | | | | | | | | | | | | For the year ended December 31, 2023 | | (In thousands) | | | | Revenue | | $ | 1,236,304 | | | $ | 3,857 | | | $ | — | | | $ | — | | | $ | 1,240,161 | | | Other revenue | | 13,343 | | | 2,908 | | | — | | | — | | | 16,251 | | Intersegment revenue(2) | | — | | | 1,678 | | | — | | | (1,678) | | | — | | | Total segment operating revenue | | 1,249,647 | | | 8,443 | | | — | | | (1,678) | | | 1,256,412 | | Costs of sales (excluding depreciation and amortization expenses) | | (514,035) | | | (1,686) | | | — | | | — | | | (515,721) | | | Intersegment costs of sales | | (1,678) | | | — | | | — | | | 1,678 | | | — | | Operating expenses(3) | | (182,684) | | | (458) | | | — | | | — | | | (183,142) | | | General and administrative expenses | | (17,216) | | | (1,265) | | | (79,425) | | | — | | | (97,906) | | | Proportionate EMI EBITDA | | — | | | 306,072 | | | — | | | — | | | 306,072 | | Other segment items(4) | | 9,156 | | | — | | | 63,959 | | | — | | | 73,115 | | Segment Adjusted EBITDA(5) | | $ | 543,190 | | | $ | 311,106 | | | $ | (15,466) | | | $ | — | | | $ | 838,830 | | | | | | | | | | | | | Reconciliation of segment profit to income before income taxes | | | | | | | | | | | Segment Adjusted EBITDA(5) | | $ | 543,190 | | | $ | 311,106 | | | $ | (15,466) | | | $ | — | | | $ | 838,830 | | | Add back: | | | | | | | | | | | | Other interest income | | — | | | — | | | 677 | | | — | | | 677 | | | Warrant valuation adjustment | | — | | | — | | | 88 | | | — | | | 88 | | | Commodity hedging unrealized gain | | 4,291 | | | — | | | — | | | — | | | 4,291 | | Equity in earnings from unconsolidated affiliates | | — | | | 200,015 | | | — | | | — | | | 200,015 | | | Deduct: | | | | | | | | | | | | Interest expense | | 47 | | | — | | | 205,807 | | | — | | | 205,854 | | | Depreciation and amortization expenses | | 275,568 | | | 5,395 | | | 23 | | | — | | | 280,986 | | | Contract assets amortization | | 6,620 | | | — | | | — | | | — | | | 6,620 | | | Proportionate EMI EBITDA | | — | | | 306,072 | | | — | | | — | | | 306,072 | | | Share-based compensation | | — | | | — | | | 55,983 | | | — | | | 55,983 | | | Loss on disposal of assets, net | | 19,402 | | | — | | | — | | | — | | | 19,402 | | | Loss on debt extinguishment | | — | | | — | | | 1,876 | | | — | | | 1,876 | | | Integration costs | | 59 | | | — | | | 956 | | | — | | | 1,015 | | | Acquisition transaction costs | | 33 | | | — | | | 615 | | | — | | | 648 | | Litigation costs | | 1,154 | | | — | | | 2,978 | | | — | | | 4,132 | | | Other one-time costs or amortization | | 4,842 | | | — | | | 2,927 | | | — | | | 7,769 | | | Income (loss) before income taxes | | $ | 239,756 | | | $ | 199,654 | | | $ | (285,866) | | | $ | — | | | $ | 153,544 | |
(1)Corporate and Other represents those results that: (i) are not specifically attributable to an operating segment; (ii) are not individually reportable; or (iii) have not been allocated to a reportable segment for the purpose of evaluating their performance, including certain general and administrative expense items. Items included here to reconcile operating segments profit and loss with the Company’s consolidated profit and loss. (2)The Company accounts for intersegment sales at market prices, while it accounts for asset transfers at book value. Intersegment revenue is eliminated at consolidation. (3)Operating expenses includes ad valorem taxes. (4)Other segment items include certain other income items, share-based compensation, adjustments related to amortization of contract costs, fair value adjustments to contingent liabilities, commodity hedging unrealized gain or loss, integration costs, acquisition/divestiture costs, litigation costs and other one-time costs or amortization. (5)Segment adjusted EBITDA is a non-GAAP measure; please see Key Performance Metrics in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations of this Annual Report, for a definition and reconciliation to the GAAP measure. The following tables present supplemental segment information that are not included in the segment profit measurements above for the years ended December 31, 2025, 2024 and 2023: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Midstream Logistics | | Pipeline Transportation | | Corporate and Other(1) | | Consolidated | | | | | | | | | | For the year ended December 31, 2025 | | (In thousands) | Income tax expense | | $ | — | | | $ | — | | | $ | 50,728 | | | $ | 50,728 | | Total capital expenditures(2)(3) | | 528,482 | | | 1,189 | | | — | | | 529,671 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Midstream Logistics | | Pipeline Transportation | | Corporate and Other(1) | | Consolidated | | | | | | | | | | For the year ended December 31, 2024 | | (In thousands) | Income tax expense | | $ | — | | | $ | — | | | $ | 23,035 | | | $ | 23,035 | | Total capital expenditures(2)(3) | | 273,783 | | | 2,080 | | | 10 | | | 275,873 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | Midstream Logistics | | Pipeline Transportation | | Corporate and Other(1) | | Consolidated | | | | | | | | | | For the year ended December 31, 2023 | | (In thousands) | | Income tax benefit | | $ | — | | | $ | — | | | $ | (232,908) | | | $ | (232,908) | | Total capital expenditures(2)(3) | | 234,879 | | | 94,675 | | | — | | | 329,554 | |
| | | | | | | | | | | | | | | | | December 31, | | December 31, | | | 2025 | | 2024 | | | | | | | Total assets: | | (In thousands) | Midstream Logistics(4) | | $ | 4,714,723 | | | $ | 4,326,954 | | Pipeline Transportation(5) | | 2,153,280 | | | 2,270,403 | | | Segment total assets | | 6,868,003 | | | 6,597,357 | | Corporate and Other | | 227,608 | | | 217,580 | | | Total assets | | $ | 7,095,611 | | | $ | 6,814,937 | |
(1)Corporate and Other represents those results that: (i) are not specifically attributable to an operating segment; (ii) are not individually reportable; or (iii) have not been allocated to a reportable segment for the purpose of evaluating their performance, including certain general and administrative expense items. (2)Excludes capital assets acquired in the Company’s business combinations that are included in the Midstream Logistic segment. See Note 3—Business Combinations in the Notes to our Consolidated Financial Statements in this Annual Report for additional information. (3)Excludes contributions, acquisition and divestiture of equity interest in the Company’s EMIs that are included in Pipeline Transportation segment. See Note 7—Equity Method Investments in the Notes to our Consolidated Financial Statements in this Annual Report for additional information. (4)Midstream Logistics segment included goodwill of $5.1 million as of December 31, 2025 and 2024. (5)Pipeline Transportation segment included investment in unconsolidated affiliates of $2.01 billion and $2.12 billion as of December 31, 2025 and 2024, respectively.
|