XML 66 R77.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Guarantor Financial Statements Condensed Consolidating Guarantor Financial Statements (Details) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Condensed Financial Statements, Captions [Line Items]            
Cash and Cash Equivalents, at Carrying Value $ 64,718,000 $ 67,461,000 $ 64,718,000 $ 67,461,000 $ 80,029,000 $ 73,613,000
Restricted Cash and Cash Equivalents, Current 34,182,000   34,182,000   34,678,000  
Accounts receivable, net 368,246,000   368,246,000   346,169,000  
Receivable from affiliates 13,039,000   13,039,000   6,178,000  
Inventories 46,609,000   46,609,000   34,433,000  
Other Assets, Current 15,167,000   15,167,000   18,516,000  
Total current assets 541,961,000   541,961,000   520,003,000  
Property, plant and equipment, net 1,057,116,000   1,057,116,000   814,724,000  
Equity method investments 518,149,000   518,149,000   387,802,000  
Goodwill 60,676,000   60,676,000   9,884,000  
Other intangible assets, net 179,897,000   179,897,000   7,585,000  
Other noncurrent assets, net 32,603,000   32,603,000   8,181,000  
Total assets 2,390,402,000   2,390,402,000   1,748,179,000  
Accounts Payable, Current 303,672,000   303,672,000   253,623,000  
Payable to affiliates 2,102,000   2,102,000   0  
Accrued liabilities 81,509,000   81,509,000   63,831,000  
Payables to pre-petition creditors 32,372,000   32,372,000   32,933,000  
Deferred revenue 18,835,000   18,835,000   18,973,000  
Other Liabilities, Current 9,120,000   9,120,000   4,960,000  
Current portion of long-term debt 26,000   26,000   24,000  
Total current liabilities 447,636,000   447,636,000   374,344,000  
Long-term Debt and Capital Lease Obligations 540,043,000   540,043,000   206,062,000  
Deferred Tax Liabilities, Net, Noncurrent 53,588,000   53,588,000   65,620,000  
Other Liabilities, Noncurrent 95,418,000   95,418,000   80,625,000  
Commitments and contingencies               
Stockholders' Equity Attributable to Parent 1,001,357,000   1,001,357,000   892,394,000  
Noncontrolling interests in consolidated subsidiaries 252,360,000   252,360,000   129,134,000  
Total owners' equity 1,253,717,000   1,253,717,000   1,021,528,000  
Total liabilities and owners' equity 2,390,402,000   2,390,402,000   1,748,179,000  
Product Revenue 288,452,000 209,202,000 765,334,000 708,408,000    
Sales Revenue, Services, Other 36,402,000 29,800,000 95,737,000 86,727,000    
Other Revenue, Net 32,894,000 38,850,000 108,617,000 126,525,000    
Total revenues 357,748,000 277,852,000 969,688,000 921,660,000    
Costs of products sold, exclusive of depreciation and amortization shown below 255,554,000 189,830,000 680,632,000 651,283,000    
Operating Costs and Expenses 52,360,000 52,367,000 162,813,000 172,750,000    
General and administrative 20,952,000 16,680,000 54,887,000 53,073,000    
Depreciation and amortization 16,113,000 12,081,000 41,563,000 35,687,000    
Loss (gain) on disposal of long-lived assets, net 408,000 (3,615,000) (130,000) (3,496,000)    
Total expenses 345,387,000 267,343,000 939,765,000 909,297,000    
Earnings from equity method investments 7,483,000 3,116,000 39,689,000 22,903,000    
Operating income 19,844,000 13,625,000 69,612,000 35,266,000    
Interest Expense 9,080,000 1,992,000 15,971,000 7,763,000    
Foreign currency transaction (gain) loss (457,000) 355,000 (973,000) 358,000    
Other Nonoperating Income (Expense) 4,671,000 9,354,000 36,771,000 16,783,000    
Total other expenses, net 13,294,000 11,701,000 51,769,000 24,904,000    
Income (loss) from continuing operations before income taxes 6,550,000 1,924,000 17,843,000 10,362,000    
Income tax expense (benefit) 3,413,000 2,091,000 (41,305,000) 985,000    
Income (loss) from continuing operations 3,137,000 (167,000) 59,148,000 9,377,000    
Income (loss) from discontinued operations, net of income taxes (2,000) (265,000) 65,000 (456,000)    
Net income (loss) 3,135,000 (432,000) 59,213,000 8,921,000    
Net Income (Loss) Attributable to Noncontrolling Interest 5,054,000 2,336,000 14,429,000 7,915,000    
Net income (loss) attributable to SemGroup (1,919,000) (2,768,000) 44,784,000 1,006,000    
Other Comprehensive Income (Loss), Net of Tax 6,105,000 12,072,000 (4,307,000) 14,930,000    
Comprehensive income 9,240,000 11,640,000 54,906,000 23,851,000    
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 5,054,000 2,336,000 14,429,000 7,915,000    
Comprehensive income attributable to SemGroup 4,186,000 9,304,000 40,477,000 15,936,000    
Net Cash Provided by (Used in) Operating Activities     96,519,000 51,758,000    
Payments to Acquire Property, Plant, and Equipment     (131,650,000) (82,123,000)    
Proceeds from sale of long-lived assets     1,048,000 347,000    
Proceeds from Divestiture of Businesses     0      
Payments to Acquire Equity Method Investments     (143,463,000) (63,999,000)    
Payments to acquire businesses     (356,201,000) 0    
Proceeds from sale of non-consolidated affiliate     0 3,500,000    
Distributions in excess of equity in earnings of affiliates     13,091,000 10,569,000    
Net cash used in investing activities     (617,175,000) (131,706,000)    
Payments of Debt Issuance Costs     (11,865,000) (694,000)    
Proceeds from Issuance of Long-term Debt and Capital Securities, Net     928,474,000 260,500,000    
Repayments of Long-term Debt, Long-term Capital Lease Obligations, and Capital Securities     (594,403,000) (179,001,000)    
Proceeds from Issuance of Common Limited Partners Units     210,226,000 0    
Distributions to noncontrolling interests     (11,458,000) (5,754,000)    
Proceeds from warrant exercises     225,000 0    
Payments for Repurchase of Other Equity     (371,000) (242,000)    
Payments of dividends     16,387,000 0    
Intercompany borrowings (advances), net     0 0    
Net cash provided by financing activities     504,441,000 74,809,000    
Effect of exchange rate changes on cash and cash equivalents     904,000 (977,000)    
Change in cash and cash equivalents     (15,311,000) (6,116,000)    
Change in cash and cash equivalents included in discontinued operations     0 (36,000)    
Change in cash and cash equivalents from continuing operations     (15,311,000) (6,152,000)    
Parent [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Cash and Cash Equivalents, at Carrying Value 9,711,000 5,860,000 9,711,000 5,860,000 19,123,000 111,000
Restricted Cash and Cash Equivalents, Current 32,880,000   32,880,000   33,324,000  
Accounts receivable, net 640,000   640,000   1,155,000  
Receivable from affiliates 752,000   752,000   827,000  
Inventories 0   0   0  
Other Assets, Current 2,417,000   2,417,000   2,528,000  
Total current assets 46,400,000   46,400,000   56,957,000  
Property, plant and equipment, net 4,521,000   4,521,000   5,399,000  
Equity method investments 1,475,019,000   1,475,019,000   1,104,832,000  
Goodwill 0   0   0  
Other intangible assets, net 32,000   32,000   36,000  
Other noncurrent assets, net 19,745,000   19,745,000   3,606,000  
Total assets 1,545,717,000   1,545,717,000   1,170,830,000  
Accounts Payable, Current 104,000   104,000   70,000  
Payable to affiliates 14,000   14,000      
Accrued liabilities 14,715,000   14,715,000   8,972,000  
Payables to pre-petition creditors 32,317,000   32,317,000   32,876,000  
Deferred revenue 0   0   0  
Other Liabilities, Current 97,000   97,000   134,000  
Current portion of long-term debt 0   0   0  
Total current liabilities 47,247,000   47,247,000   42,052,000  
Long-term Debt and Capital Lease Obligations 455,000,000   455,000,000   201,500,000  
Deferred Tax Liabilities, Net, Noncurrent 976,000   976,000   2,018,000  
Other Liabilities, Noncurrent 46,358,000   46,358,000   32,866,000  
Commitments and contingencies               
Stockholders' Equity Attributable to Parent 996,136,000   996,136,000   892,394,000  
Noncontrolling interests in consolidated subsidiaries 0   0   0  
Total owners' equity 996,136,000   996,136,000   892,394,000  
Total liabilities and owners' equity 1,545,717,000   1,545,717,000   1,170,830,000  
Product Revenue 0 0 0 0    
Sales Revenue, Services, Other 0 0 0 0    
Other Revenue, Net 0 0 0 0    
Total revenues 0 0 0 0    
Costs of products sold, exclusive of depreciation and amortization shown below 0 0 0 0    
Operating Costs and Expenses 0 0 0 0    
General and administrative 7,855,000 3,840,000 15,983,000 16,528,000    
Depreciation and amortization 497,000 628,000 1,504,000 1,938,000    
Loss (gain) on disposal of long-lived assets, net 0 0 0 0    
Total expenses 8,352,000 4,468,000 17,487,000 18,466,000    
Earnings from equity method investments 15,497,000 14,201,000 52,432,000 36,721,000    
Operating income 7,145,000 9,733,000 34,945,000 18,255,000    
Interest Expense 4,029,000 4,262,000 1,112,000 4,064,000    
Foreign currency transaction (gain) loss 0 0 0 0    
Other Nonoperating Income (Expense) 3,383,000 8,152,000 32,826,000 12,902,000    
Total other expenses, net 7,412,000 12,414,000 33,938,000 16,966,000    
Income (loss) from continuing operations before income taxes (267,000) (2,681,000) 1,007,000 1,289,000    
Income tax expense (benefit) 4,960,000 96,000 (40,469,000) 286,000    
Income (loss) from continuing operations (5,227,000) (2,777,000) 41,476,000 1,003,000    
Income (loss) from discontinued operations, net of income taxes 0 0 0 3,000    
Net income (loss) (5,227,000) (2,777,000) 41,476,000 1,006,000    
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0    
Net income (loss) attributable to SemGroup (5,227,000) (2,777,000) 41,476,000 1,006,000    
Other Comprehensive Income (Loss), Net of Tax (2,162,000) 1,475,000 190,000 984,000    
Comprehensive income (7,389,000) (1,302,000) 41,666,000 1,990,000    
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 0 0 0 0    
Comprehensive income attributable to SemGroup (7,389,000) (1,302,000) 41,666,000 1,990,000    
Net Cash Provided by (Used in) Operating Activities     19,717,000 (4,374,000)    
Payments to Acquire Property, Plant, and Equipment     (622,000) (1,621,000)    
Proceeds from sale of long-lived assets     0 0    
Proceeds from Divestiture of Businesses     189,500,000      
Payments to Acquire Equity Method Investments     (18,775,000) (1,740,000)    
Payments to acquire businesses     0      
Proceeds from sale of non-consolidated affiliate       0    
Distributions in excess of equity in earnings of affiliates     5,541,000 5,062,000    
Net cash used in investing activities     175,644,000 1,701,000    
Payments of Debt Issuance Costs     (9,037,000) (455,000)    
Proceeds from Issuance of Long-term Debt and Capital Securities, Net     575,000,000 184,000,000    
Repayments of Long-term Debt, Long-term Capital Lease Obligations, and Capital Securities     (321,500,000) (76,500,000)    
Proceeds from Issuance of Common Limited Partners Units     0      
Distributions to noncontrolling interests     0 0    
Proceeds from warrant exercises     225,000      
Payments for Repurchase of Other Equity     (371,000) (242,000)    
Payments of dividends     16,387,000      
Intercompany borrowings (advances), net     (432,703,000) (98,381,000)    
Net cash provided by financing activities     (204,773,000) 8,422,000    
Effect of exchange rate changes on cash and cash equivalents     0 0    
Change in cash and cash equivalents     (9,412,000) 5,749,000    
Change in cash and cash equivalents included in discontinued operations       0    
Change in cash and cash equivalents from continuing operations       5,749,000    
Consolidation, Eliminations [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Cash and Cash Equivalents, at Carrying Value (3,128,000) (2,674,000) (3,128,000) (2,674,000) (2,938,000) (2,762,000)
Restricted Cash and Cash Equivalents, Current 0   0   0  
Accounts receivable, net 0   0   0  
Receivable from affiliates (3,146,000)   (3,146,000)   (1,980,000)  
Inventories 0   0   0  
Other Assets, Current 0   0   0  
Total current assets (6,274,000)   (6,274,000)   (4,918,000)  
Property, plant and equipment, net 0   0   0  
Equity method investments (1,709,246,000)   (1,709,246,000)   (1,324,033,000)  
Goodwill 0   0   0  
Other intangible assets, net 0   0   0  
Other noncurrent assets, net 0   0   0  
Total assets (1,715,520,000)   (1,715,520,000)   (1,328,951,000)  
Accounts Payable, Current 0   0   0  
Payable to affiliates 0   0      
Accrued liabilities (5,000)   (5,000)   0  
Payables to pre-petition creditors 0   0   0  
Deferred revenue 0   0   0  
Other Liabilities, Current 0   0   (17,000)  
Current portion of long-term debt 0   0   0  
Total current liabilities (5,000)   (5,000)   (17,000)  
Long-term Debt and Capital Lease Obligations 0   0   0  
Deferred Tax Liabilities, Net, Noncurrent 0   0   0  
Other Liabilities, Noncurrent 0   0   0  
Commitments and contingencies               
Stockholders' Equity Attributable to Parent (1,715,515,000)   (1,715,515,000)   (1,328,934,000)  
Noncontrolling interests in consolidated subsidiaries 0   0   0  
Total owners' equity (1,715,515,000)   (1,715,515,000)   (1,328,934,000)  
Total liabilities and owners' equity (1,715,520,000)   (1,715,520,000)   (1,328,951,000)  
Product Revenue (6,575,000) (2,251,000) (15,663,000) (7,520,000)    
Sales Revenue, Services, Other 0 0 0 0    
Other Revenue, Net 0 0 0 0    
Total revenues (6,575,000) (2,251,000) (15,663,000) (7,520,000)    
Costs of products sold, exclusive of depreciation and amortization shown below (6,575,000) (2,251,000) (15,663,000) (7,520,000)    
Operating Costs and Expenses 0 0 0 0    
General and administrative 0 0 0 0    
Depreciation and amortization 0 0 0 0    
Loss (gain) on disposal of long-lived assets, net 0 0 0 0    
Total expenses (6,575,000) (2,251,000) (15,663,000) (7,520,000)    
Earnings from equity method investments (43,468,000) (42,010,000) (107,640,000) (78,863,000)    
Operating income (43,468,000) (42,010,000) (107,640,000) (78,863,000)    
Interest Expense (1,399,000) (1,386,000) (4,127,000) (3,995,000)    
Foreign currency transaction (gain) loss 0 0 0 0    
Other Nonoperating Income (Expense) 1,399,000 1,386,000 4,127,000 3,995,000    
Total other expenses, net 0 0 0 0    
Income (loss) from continuing operations before income taxes (43,468,000) (42,010,000) (107,640,000) (78,863,000)    
Income tax expense (benefit) 0 0 0 0    
Income (loss) from continuing operations (43,468,000) (42,010,000) (107,640,000) (78,863,000)    
Income (loss) from discontinued operations, net of income taxes 0 0 0 0    
Net income (loss) (43,468,000) (42,010,000) (107,640,000) (78,863,000)    
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0    
Net income (loss) attributable to SemGroup (43,468,000) (42,010,000) (107,640,000) (78,863,000)    
Other Comprehensive Income (Loss), Net of Tax 0 0 0 0    
Comprehensive income (43,468,000) (42,010,000) (107,640,000) (78,863,000)    
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 0 0 0 0    
Comprehensive income attributable to SemGroup (43,468,000) (42,010,000) (107,640,000) (78,863,000)    
Net Cash Provided by (Used in) Operating Activities     (13,819,000) (13,326,000)    
Payments to Acquire Property, Plant, and Equipment     0 0    
Proceeds from sale of long-lived assets     0 0    
Proceeds from Divestiture of Businesses     (189,500,000)      
Payments to Acquire Equity Method Investments     0 0    
Payments to acquire businesses     0      
Proceeds from sale of non-consolidated affiliate       0    
Distributions in excess of equity in earnings of affiliates     0 0    
Net cash used in investing activities     (189,500,000) 0    
Payments of Debt Issuance Costs     0 0    
Proceeds from Issuance of Long-term Debt and Capital Securities, Net     0 0    
Repayments of Long-term Debt, Long-term Capital Lease Obligations, and Capital Securities     0 0    
Proceeds from Issuance of Common Limited Partners Units     0      
Distributions to noncontrolling interests     0 0    
Proceeds from warrant exercises     0      
Payments for Repurchase of Other Equity     0 0    
Payments of dividends     0      
Intercompany borrowings (advances), net     203,129,000 13,414,000    
Net cash provided by financing activities     203,129,000 13,414,000    
Effect of exchange rate changes on cash and cash equivalents     0 0    
Change in cash and cash equivalents     (190,000) 88,000    
Change in cash and cash equivalents included in discontinued operations       0    
Change in cash and cash equivalents from continuing operations       88,000    
Non-Guarantor Subsidiaries [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Cash and Cash Equivalents, at Carrying Value 58,135,000 64,275,000 58,135,000 64,275,000 63,844,000 76,264,000
Restricted Cash and Cash Equivalents, Current 1,302,000   1,302,000   1,354,000  
Accounts receivable, net 356,350,000   356,350,000   337,087,000  
Receivable from affiliates 244,000   244,000   109,000  
Inventories 45,445,000   45,445,000   34,252,000  
Other Assets, Current 12,420,000   12,420,000   15,676,000  
Total current assets 473,896,000   473,896,000   452,322,000  
Property, plant and equipment, net 733,790,000   733,790,000   686,426,000  
Equity method investments 228,076,000   228,076,000   138,970,000  
Goodwill 37,089,000   37,089,000   9,884,000  
Other intangible assets, net 12,031,000   12,031,000   7,549,000  
Other noncurrent assets, net 11,686,000   11,686,000   3,258,000  
Total assets 1,496,568,000   1,496,568,000   1,298,409,000  
Accounts Payable, Current 258,680,000   258,680,000   241,249,000  
Payable to affiliates 1,967,000   1,967,000      
Accrued liabilities 58,773,000   58,773,000   50,313,000  
Payables to pre-petition creditors 55,000   55,000   57,000  
Deferred revenue 18,835,000   18,835,000   18,973,000  
Other Liabilities, Current 8,309,000   8,309,000   4,263,000  
Current portion of long-term debt 26,000   26,000   24,000  
Total current liabilities 346,645,000   346,645,000   314,879,000  
Long-term Debt and Capital Lease Obligations 85,043,000   85,043,000   4,562,000  
Deferred Tax Liabilities, Net, Noncurrent 52,612,000   52,612,000   63,602,000  
Other Liabilities, Noncurrent 49,060,000   49,060,000   47,759,000  
Commitments and contingencies               
Stockholders' Equity Attributable to Parent 710,848,000   710,848,000   738,473,000  
Noncontrolling interests in consolidated subsidiaries 252,360,000   252,360,000   129,134,000  
Total owners' equity 963,208,000   963,208,000   867,607,000  
Total liabilities and owners' equity 1,496,568,000   1,496,568,000   1,298,409,000  
Product Revenue 231,404,000 182,672,000 634,117,000 629,770,000    
Sales Revenue, Services, Other 35,228,000 29,518,000 94,091,000 85,776,000    
Other Revenue, Net 32,894,000 38,788,000 108,617,000 126,456,000    
Total revenues 299,526,000 250,978,000 836,825,000 842,002,000    
Costs of products sold, exclusive of depreciation and amortization shown below 214,472,000 168,598,000 587,481,000 589,929,000    
Operating Costs and Expenses 47,291,000 49,312,000 149,772,000 163,495,000    
General and administrative 10,855,000 10,047,000 32,557,000 30,436,000    
Depreciation and amortization 10,778,000 9,804,000 31,161,000 29,042,000    
Loss (gain) on disposal of long-lived assets, net (271,000) (3,612,000) (812,000) (3,493,000)    
Total expenses 283,125,000 234,149,000 800,159,000 809,409,000    
Earnings from equity method investments 10,787,000 10,021,000 31,886,000 25,053,000    
Operating income 27,188,000 26,850,000 68,552,000 57,646,000    
Interest Expense 5,136,000 1,346,000 15,845,000 8,609,000    
Foreign currency transaction (gain) loss (457,000) 355,000 (973,000) 358,000    
Other Nonoperating Income (Expense) (112,000) (134,000) (341,000) (95,000)    
Total other expenses, net 4,567,000 1,567,000 14,531,000 8,872,000    
Income (loss) from continuing operations before income taxes 22,621,000 25,283,000 54,021,000 48,774,000    
Income tax expense (benefit) (1,547,000) 1,995,000 (836,000) 699,000    
Income (loss) from continuing operations 24,168,000 23,288,000 54,857,000 48,075,000    
Income (loss) from discontinued operations, net of income taxes (2,000) (261,000) (1,000) (448,000)    
Net income (loss) 24,166,000 23,027,000 54,856,000 47,627,000    
Net Income (Loss) Attributable to Noncontrolling Interest 5,054,000 2,336,000 14,429,000 7,915,000    
Net income (loss) attributable to SemGroup 19,112,000 20,691,000 40,427,000 39,712,000    
Other Comprehensive Income (Loss), Net of Tax 8,267,000 10,597,000 (4,497,000) 13,946,000    
Comprehensive income 32,433,000 33,624,000 50,359,000 61,573,000    
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 5,054,000 2,336,000 14,429,000 7,915,000    
Comprehensive income attributable to SemGroup 27,379,000 31,288,000 35,930,000 53,658,000    
Net Cash Provided by (Used in) Operating Activities     74,197,000 58,353,000    
Payments to Acquire Property, Plant, and Equipment     (65,183,000) (38,796,000)    
Proceeds from sale of long-lived assets     1,045,000 335,000    
Proceeds from Divestiture of Businesses     0      
Payments to Acquire Equity Method Investments     (96,657,000) 205,000    
Payments to acquire businesses     (49,969,000)      
Proceeds from sale of non-consolidated affiliate       3,500,000    
Distributions in excess of equity in earnings of affiliates     7,550,000 5,507,000    
Net cash used in investing activities     (203,214,000) (29,249,000)    
Payments of Debt Issuance Costs     (2,828,000) (239,000)    
Proceeds from Issuance of Long-term Debt and Capital Securities, Net     353,474,000 76,500,000    
Repayments of Long-term Debt, Long-term Capital Lease Obligations, and Capital Securities     (272,903,000) (102,501,000)    
Proceeds from Issuance of Common Limited Partners Units     210,226,000      
Distributions to noncontrolling interests     (11,458,000) (5,754,000)    
Proceeds from warrant exercises     0      
Payments for Repurchase of Other Equity     0 0    
Payments of dividends     0      
Intercompany borrowings (advances), net     (154,107,000) (8,086,000)    
Net cash provided by financing activities     122,404,000 (40,080,000)    
Effect of exchange rate changes on cash and cash equivalents     904,000 (977,000)    
Change in cash and cash equivalents     (5,709,000) (11,953,000)    
Change in cash and cash equivalents included in discontinued operations       (36,000)    
Change in cash and cash equivalents from continuing operations       (11,989,000)    
Guarantor Subsidiaries [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Cash and Cash Equivalents, at Carrying Value 0 0 0 0 0 0
Restricted Cash and Cash Equivalents, Current 0   0   0  
Accounts receivable, net 11,256,000   11,256,000   7,927,000  
Receivable from affiliates 15,189,000   15,189,000   7,222,000  
Inventories 1,164,000   1,164,000   181,000  
Other Assets, Current 330,000   330,000   312,000  
Total current assets 27,939,000   27,939,000   15,642,000  
Property, plant and equipment, net 318,805,000   318,805,000   122,899,000  
Equity method investments 524,300,000   524,300,000   468,033,000  
Goodwill 23,587,000   23,587,000   0  
Other intangible assets, net 167,834,000   167,834,000   0  
Other noncurrent assets, net 1,172,000   1,172,000   1,317,000  
Total assets 1,063,637,000   1,063,637,000   607,891,000  
Accounts Payable, Current 44,888,000   44,888,000   12,304,000  
Payable to affiliates 121,000   121,000      
Accrued liabilities 8,026,000   8,026,000   4,546,000  
Payables to pre-petition creditors 0   0   0  
Deferred revenue 0   0   0  
Other Liabilities, Current 714,000   714,000   580,000  
Current portion of long-term debt 0   0   0  
Total current liabilities 53,749,000   53,749,000   17,430,000  
Long-term Debt and Capital Lease Obligations 0   0   0  
Deferred Tax Liabilities, Net, Noncurrent 0   0   0  
Other Liabilities, Noncurrent 0   0   0  
Commitments and contingencies               
Stockholders' Equity Attributable to Parent 1,009,888,000   1,009,888,000   590,461,000  
Noncontrolling interests in consolidated subsidiaries 0   0   0  
Total owners' equity 1,009,888,000   1,009,888,000   590,461,000  
Total liabilities and owners' equity 1,063,637,000   1,063,637,000   607,891,000  
Product Revenue 63,623,000 28,781,000 146,880,000 86,158,000    
Sales Revenue, Services, Other 1,174,000 282,000 1,646,000 951,000    
Other Revenue, Net 0 62,000 0 69,000    
Total revenues 64,797,000 29,125,000 148,526,000 87,178,000    
Costs of products sold, exclusive of depreciation and amortization shown below 47,657,000 23,483,000 108,814,000 68,874,000    
Operating Costs and Expenses 5,069,000 3,055,000 13,041,000 9,255,000    
General and administrative 2,242,000 2,793,000 6,347,000 6,109,000    
Depreciation and amortization 4,838,000 1,649,000 8,898,000 4,707,000    
Loss (gain) on disposal of long-lived assets, net 679,000 (3,000) 682,000 (3,000)    
Total expenses 60,485,000 30,977,000 137,782,000 88,942,000    
Earnings from equity method investments 24,667,000 20,904,000 63,011,000 39,992,000    
Operating income 28,979,000 19,052,000 73,755,000 38,228,000    
Interest Expense 1,314,000 (2,230,000) 3,141,000 (915,000)    
Foreign currency transaction (gain) loss 0 0 0 0    
Other Nonoperating Income (Expense) 1,000 (50,000) 159,000 (19,000)    
Total other expenses, net 1,315,000 (2,280,000) 3,300,000 (934,000)    
Income (loss) from continuing operations before income taxes 27,664,000 21,332,000 70,455,000 39,162,000    
Income tax expense (benefit) 0 0 0 0    
Income (loss) from continuing operations 27,664,000 21,332,000 70,455,000 39,162,000    
Income (loss) from discontinued operations, net of income taxes 0 (4,000) 66,000 (11,000)    
Net income (loss) 27,664,000 21,328,000 70,521,000 39,151,000    
Net Income (Loss) Attributable to Noncontrolling Interest 0 0 0 0    
Net income (loss) attributable to SemGroup 27,664,000 21,328,000 70,521,000 39,151,000    
Other Comprehensive Income (Loss), Net of Tax 0 0 0 0    
Comprehensive income 27,664,000 21,328,000 70,521,000 39,151,000    
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest 0 0 0 0    
Comprehensive income attributable to SemGroup 27,664,000 21,328,000 70,521,000 39,151,000    
Net Cash Provided by (Used in) Operating Activities     16,424,000 11,105,000    
Payments to Acquire Property, Plant, and Equipment     (65,845,000) (41,706,000)    
Proceeds from sale of long-lived assets     3,000 12,000    
Proceeds from Divestiture of Businesses     0      
Payments to Acquire Equity Method Investments     (28,031,000) (62,464,000)    
Payments to acquire businesses     (306,232,000)      
Proceeds from sale of non-consolidated affiliate       0    
Distributions in excess of equity in earnings of affiliates     0 0    
Net cash used in investing activities     (400,105,000) (104,158,000)    
Payments of Debt Issuance Costs     0 0    
Proceeds from Issuance of Long-term Debt and Capital Securities, Net     0 0    
Repayments of Long-term Debt, Long-term Capital Lease Obligations, and Capital Securities     0 0    
Proceeds from Issuance of Common Limited Partners Units     0      
Distributions to noncontrolling interests     0 0    
Proceeds from warrant exercises     0      
Payments for Repurchase of Other Equity     0 0    
Payments of dividends     0      
Intercompany borrowings (advances), net     383,681,000 93,053,000    
Net cash provided by financing activities     383,681,000 93,053,000    
Effect of exchange rate changes on cash and cash equivalents     0 0    
Change in cash and cash equivalents     0 0    
Change in cash and cash equivalents included in discontinued operations       0    
Change in cash and cash equivalents from continuing operations       $ 0