Rose Rock Midstream, L.P. (Tables)

3 Months Ended

Mar. 31, 2015

Investments in and Advances to Affiliates [Line Items]

Distributions Paid and Declared

The following table shows the cash distributions paid or declared during 2015 and 2014 (in thousands, except for per unit amounts):

	Distribution Per Unit			Distributions Paid/To Be Paid
Quarter Ended				SemGroup								Noncontrolling Interest Common Units		Total Distributions
				General Partner		Incentive Distributions		Common Units		Subordinated Units
December 31, 2013	$	0.4650		$	257	$	244	$	2,041	$	3,901	$	6,398	$	12,841
March 31, 2014	$	0.4950		$	278	$	488	$	2,173	$	4,153	$	6,811	$	13,903
June 30, 2014	$	0.5350		$	334	$	888	$	3,646	$	4,488	$	7,362	$	16,718
September 30, 2014	$	0.5750		$	377	$	1,835	$	3,918	$	4,824	$	7,912	$	18,866
December 31, 2014	$	0.6200		$	485	$	3,487	$	6,551	$	5,202	$	8,544	$	24,269
March 31, 2015	$	0.6350	*	$	568	$	4,450	$	13,148	$	—	$	10,213	$	28,379

*Expected distributions related to the quarter ended March 31, 2015, which will be paid on May 15, 2015 to unitholders of record as of May 5, 2015.

Rose Rock Midstream L P [Member]

Investments in and Advances to Affiliates [Line Items]

Summarized Balance Sheet Information

Certain summarized balance sheet information of Rose Rock is shown below (in thousands):

	(Unaudited)
	March 31, 2015		December 31, 2014
Cash	$	13,323	$	3,625
Other current assets	261,942		271,144
Property, plant and equipment, net	405,283		396,066
Equity method investment	425,655		269,635
Goodwill	36,116		36,116
Other noncurrent assets, net	28,847		29,677
Total assets	$	1,171,166	$	1,006,263
Current liabilities	$	227,607	$	265,682
Long-term debt	661,072		432,092
Partners’ capital attributable to SemGroup	179,280		238,560
Partners’ capital attributable to noncontrolling interests	103,207		69,929
Total liabilities and partners' capital	$	1,171,166	$	1,006,263

Summarized Income Statement Information

Certain summarized income statement information of Rose Rock for the three months ended March 31, 2015 and 2014 is shown below (in thousands):

	Three Months Ended March 31,
	2015		2014
Revenue	$	134,693	$	292,514
Cost of products sold	$	96,237	$	254,537
Operating, general and administrative expenses	$	26,571	$	18,962
Depreciation and amortization expense	$	10,143	$	11,482
Earnings from equity method investment	$	20,864	$	11,080
Net income	$	14,600	$	16,226
Noncontrolling interests in consolidated subsidiary retained by SemGroup	$	—	$	3,676
Net income attributable to Rose Rock Midstream, L.P.	$	14,600	$	12,550