XML 23 R71.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Revenues:    
Product $ 427,030 $ 235,629
Service 48,507 27,657
Other 23,346 24,410
Revenue 498,883 287,696
Expenses:    
Cost of products sold 385,113 212,369
Operating 50,778 40,771
General and administrative 18,736 17,037
Depreciation and amortization 23,637 12,636
Gain on disposal of long-lived assets, net (58) (162)
Total expenses 478,206 282,651
Earnings from equity method investments 14,962 17,345
Gain on issuance of common units by equity method investee 8,127 0
Operating income 43,766 22,390
Other expenses (income):    
Interest expense 9,227 2,396
Foreign currency transaction gain (683) (167)
Other expense (income), net (1,047) 25,633
Total other expenses, net 7,497 27,862
Income from continuing operations 19,743 48,534
Income tax expense (benefit) 16,526 (54,006)
Income (loss) from continuing operations before income taxes 36,269 (5,472)
Income (loss) from discontinued operations, net of income taxes (5) 32
Net income 19,738 48,566
Less: net income attributable to noncontrolling interests 6,150 5,143
Net income attributable to SemGroup 13,588 43,423
Other comprehensive loss, net of income taxes (2,972) (5,058)
Comprehensive income 16,766 43,508
Less: comprehensive income attributable to noncontrolling interests 6,150 5,143
Comprehensive income attributable to SemGroup 10,616 38,365
Parent Company [Member]
   
Revenues:    
Product 0 0
Service 0 0
Other 0 0
Revenue 0 0
Expenses:    
Cost of products sold 0 0
Operating 0 0
General and administrative 4,533 3,918
Depreciation and amortization 435 525
Gain on disposal of long-lived assets, net 0 0
Total expenses 4,968 4,443
Earnings from equity method investments 20,902 16,866
Gain on issuance of common units by equity method investee 8,127  
Operating income 24,061 12,423
Other expenses (income):    
Interest expense 2,490 (2,016)
Foreign currency transaction gain 0 0
Other expense (income), net (1,797) 24,434
Total other expenses, net 693 22,418
Income from continuing operations 13,588 43,423
Income tax expense (benefit) 9,780 (53,418)
Income (loss) from continuing operations before income taxes 23,368 (9,995)
Income (loss) from discontinued operations, net of income taxes 0 0
Net income 13,588 43,423
Less: net income attributable to noncontrolling interests 0 0
Net income attributable to SemGroup 13,588 43,423
Other comprehensive loss, net of income taxes (746) 1,416
Comprehensive income 12,842 44,839
Less: comprehensive income attributable to noncontrolling interests 0 0
Comprehensive income attributable to SemGroup 12,842 44,839
Guarantor Subsidiaries [Member]
   
Revenues:    
Product 98,125 37,634
Service 2,810 248
Other 0 0
Revenue 100,935 37,882
Expenses:    
Cost of products sold 77,534 28,474
Operating 7,350 3,971
General and administrative 2,291 2,036
Depreciation and amortization 5,764 1,978
Gain on disposal of long-lived assets, net 10 8
Total expenses 92,949 36,467
Earnings from equity method investments 16,627 18,547
Gain on issuance of common units by equity method investee 0  
Operating income 24,613 19,962
Other expenses (income):    
Interest expense 4,079 803
Foreign currency transaction gain 0 0
Other expense (income), net 0 158
Total other expenses, net 4,079 961
Income from continuing operations 20,534 19,001
Income tax expense (benefit) 0 0
Income (loss) from continuing operations before income taxes 20,534 19,001
Income (loss) from discontinued operations, net of income taxes 0 30
Net income 20,534 19,031
Less: net income attributable to noncontrolling interests 0 0
Net income attributable to SemGroup 20,534 19,031
Other comprehensive loss, net of income taxes 0 0
Comprehensive income 20,534 19,031
Less: comprehensive income attributable to noncontrolling interests 0 0
Comprehensive income attributable to SemGroup 20,534 19,031
Non-Guarantor Subsidiaries [Member]
   
Revenues:    
Product 338,797 202,064
Service 45,697 27,409
Other 23,346 24,410
Revenue 407,840 253,883
Expenses:    
Cost of products sold 317,471 187,964
Operating 43,428 36,800
General and administrative 11,912 11,083
Depreciation and amortization 17,438 10,133
Gain on disposal of long-lived assets, net (68) (170)
Total expenses 390,181 245,810
Earnings from equity method investments 7,404 10,439
Gain on issuance of common units by equity method investee 0  
Operating income 25,063 18,512
Other expenses (income):    
Interest expense 3,475 7,412
Foreign currency transaction gain (683) (167)
Other expense (income), net (67) (2,762)
Total other expenses, net 2,725 4,483
Income from continuing operations 15,592 14,617
Income tax expense (benefit) 6,746 (588)
Income (loss) from continuing operations before income taxes 22,338 14,029
Income (loss) from discontinued operations, net of income taxes (5) 2
Net income 15,587 14,619
Less: net income attributable to noncontrolling interests 6,150 5,143
Net income attributable to SemGroup 9,437 9,476
Other comprehensive loss, net of income taxes (2,226) (6,474)
Comprehensive income 13,361 8,145
Less: comprehensive income attributable to noncontrolling interests 6,150 5,143
Comprehensive income attributable to SemGroup 7,211 3,002
Consolidation, Eliminations [Member]
   
Revenues:    
Product (9,892) (4,069)
Service 0 0
Other 0 0
Revenue (9,892) (4,069)
Expenses:    
Cost of products sold (9,892) (4,069)
Operating 0 0
General and administrative 0 0
Depreciation and amortization 0 0
Gain on disposal of long-lived assets, net 0 0
Total expenses (9,892) (4,069)
Earnings from equity method investments (29,971) (28,507)
Gain on issuance of common units by equity method investee 0  
Operating income (29,971) (28,507)
Other expenses (income):    
Interest expense (817) (3,803)
Foreign currency transaction gain 0 0
Other expense (income), net 817 3,803
Total other expenses, net 0 0
Income from continuing operations (29,971) (28,507)
Income tax expense (benefit) 0 0
Income (loss) from continuing operations before income taxes (29,971) (28,507)
Income (loss) from discontinued operations, net of income taxes 0 0
Net income (29,971) (28,507)
Less: net income attributable to noncontrolling interests 0 0
Net income attributable to SemGroup (29,971) (28,507)
Other comprehensive loss, net of income taxes 0 0
Comprehensive income (29,971) (28,507)
Less: comprehensive income attributable to noncontrolling interests 0 0
Comprehensive income attributable to SemGroup $ (29,971) $ (28,507)