XML 47 R72.htm IDEA: XBRL DOCUMENT v3.2.0.727
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Revenues:        
Product $ 288,736 $ 402,986 $ 508,867 $ 830,016
Service 66,604 53,450 128,481 101,957
Other 21,886 25,788 38,188 49,134
Revenue 377,226 482,224 675,536 981,107
Expenses:        
Cost of products sold 244,158 368,527 436,230 753,640
Operating 60,800 59,424 113,890 110,202
General and administrative 22,917 21,850 55,227 40,586
Depreciation and amortization 24,674 22,062 48,408 45,699
Loss (gain) on disposal of long-lived assets, net 1,372 19,315 2,430 19,257
Total expenses 353,921 491,178 656,185 969,384
Earnings from equity method investments 23,903 19,187 44,462 34,149
Gain on issuance of common units by equity method investee 5,897 0 5,897 8,127
Operating income 53,105 10,233 69,710 53,999
Other expenses (income), net:        
Interest expense 16,822 10,360 31,413 19,587
Foreign currency transaction loss (gain) (295) 167 (814) (516)
Other income, net (6,718) 18,962 (14,703) 17,915
Total other expenses, net 9,809 29,489 15,896 36,986
Income (loss) from continuing operations before income taxes 43,296 (19,256) 53,814 17,013
Income tax expense (benefit) 14,861 (6,672) 19,603 9,854
Income (loss) from continuing operations 28,435 (12,584) 34,211 7,159
Loss from discontinued operations, net of income taxes (2) 0 (2) (5)
Net income 28,433 (12,584) 34,209 7,154
Less: net income attributable to noncontrolling interests 5,136 5,025 9,446 11,250
Net income (loss) attributable to SemGroup 23,297 (17,609) 24,763 (4,096)
Other comprehensive income (loss), net of income taxes 5,520 6,685 (3,540) 3,713
Comprehensive income (loss) 33,953 (5,899) 30,669 10,867
Less: comprehensive income attributable to noncontrolling interests 5,136 5,025 9,446 11,250
Comprehensive income (loss) attributable to SemGroup 28,817 (10,924) 21,223 (383)
Parent Company [Member]        
Revenues:        
Product 0 0 0 0
Service 0 0 0 0
Other 0 0 0 0
Revenue 0 0 0 0
Expenses:        
Cost of products sold 0 0 0 0
Operating 0 0 0 0
General and administrative 4,626 4,985 22,228 9,518
Depreciation and amortization 329 417 623 852
Loss (gain) on disposal of long-lived assets, net 0 5,945 0 5,945
Total expenses 4,955 11,347 22,851 16,315
Earnings from equity method investments 28,583 10,493 43,388 31,319
Gain on issuance of common units by equity method investee 5,897   5,897 8,127
Operating income 29,525 (854) 26,434 23,131
Other expenses (income), net:        
Interest expense 781 3,093 2,203 5,583
Foreign currency transaction loss (gain) (5) 0 (5) 0
Other income, net (7,401) 18,099 (16,087) 16,301
Total other expenses, net (6,625) 21,192 (13,889) 21,884
Income (loss) from continuing operations before income taxes 36,150 (22,046) 40,323 1,247
Income tax expense (benefit) 12,853 (4,437) 15,560 5,343
Income (loss) from continuing operations 23,297   24,763 (4,096)
Loss from discontinued operations, net of income taxes 0   0 0
Net income 23,297 (17,609) 24,763 (4,096)
Less: net income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to SemGroup 23,297 (17,609) 24,763 (4,096)
Other comprehensive income (loss), net of income taxes (2,346) (1,680) 6,300 (2,426)
Comprehensive income (loss) 20,951 (19,289) 31,063 (6,522)
Less: comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income (loss) attributable to SemGroup 20,951 (19,289) 31,063 (6,522)
Guarantor Subsidiaries [Member]        
Revenues:        
Product 50,293 82,212 101,346 180,337
Service 15,743 9,593 30,202 10,812
Other 0 0 0 0
Revenue 66,036 91,805 131,548 191,149
Expenses:        
Cost of products sold 35,632 67,306 76,300 144,840
Operating 8,822 8,041 16,936 15,096
General and administrative 2,642 2,250 4,706 4,301
Depreciation and amortization 7,255 7,114 14,288 11,930
Loss (gain) on disposal of long-lived assets, net 108 54,695 107 54,705
Total expenses 54,459 139,406 112,337 230,872
Earnings from equity method investments 15,048 49,289 27,576 59,779
Gain on issuance of common units by equity method investee 0   0 0
Operating income 26,625 1,688 46,787 20,056
Other expenses (income), net:        
Interest expense 6,160 2,013 11,651 4,397
Foreign currency transaction loss (gain) 0 0 0 0
Other income, net 0 0 0 0
Total other expenses, net 6,160 2,013 11,651 4,397
Income (loss) from continuing operations before income taxes 20,465 (325) 35,136 15,659
Income tax expense (benefit) 0 0 0 0
Income (loss) from continuing operations 20,465   35,136 15,659
Loss from discontinued operations, net of income taxes (1)   (1) 0
Net income 20,464 (325) 35,135 15,659
Less: net income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to SemGroup 20,464 (325) 35,135 15,659
Other comprehensive income (loss), net of income taxes 0 0 0 0
Comprehensive income (loss) 20,464 (325) 35,135 15,659
Less: comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income (loss) attributable to SemGroup 20,464 (325) 35,135 15,659
Non-Guarantor Subsidiaries [Member]        
Revenues:        
Product 244,886 330,549 419,938 669,346
Service 50,861 43,857 98,279 91,145
Other 21,886 25,788 38,188 49,134
Revenue 317,633 400,194 556,405 809,625
Expenses:        
Cost of products sold 214,969 310,996 372,347 628,467
Operating 51,978 51,383 96,954 95,106
General and administrative 15,649 14,615 28,293 26,767
Depreciation and amortization 17,090 14,531 33,497 32,917
Loss (gain) on disposal of long-lived assets, net 1,264 (41,325) 2,323 (41,393)
Total expenses 300,950 350,200 533,414 741,864
Earnings from equity method investments 17,683 10,136 38,547 17,832
Gain on issuance of common units by equity method investee 0   0 0
Operating income 34,366 60,130 61,538 85,593
Other expenses (income), net:        
Interest expense 10,614 6,086 19,058 11,256
Foreign currency transaction loss (gain) (290) 167 (809) (516)
Other income, net (50) 31 (115) (35)
Total other expenses, net 10,274 6,284 18,134 10,705
Income (loss) from continuing operations before income taxes 24,092 53,846 43,404 74,888
Income tax expense (benefit) 2,008 (2,235) 4,043 4,511
Income (loss) from continuing operations 22,084   39,361 70,377
Loss from discontinued operations, net of income taxes (1)   (1) (5)
Net income 22,083 56,081 39,360 70,372
Less: net income attributable to noncontrolling interests 5,136 5,025 9,446 11,250
Net income (loss) attributable to SemGroup 16,947 51,056 29,914 59,122
Other comprehensive income (loss), net of income taxes 7,866 8,365 (9,840) 6,139
Comprehensive income (loss) 29,949 64,446 29,520 76,511
Less: comprehensive income attributable to noncontrolling interests 5,136 5,025 9,446 11,250
Comprehensive income (loss) attributable to SemGroup 24,813 59,421 20,074 65,261
Consolidation, Eliminations [Member]        
Revenues:        
Product (6,443) (9,775) (12,417) (19,667)
Service 0 0 0 0
Other 0 0 0 0
Revenue (6,443) (9,775) (12,417) (19,667)
Expenses:        
Cost of products sold (6,443) (9,775) (12,417) (19,667)
Operating 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 (6,443) (9,775) (12,417) (19,667)
Earnings from equity method investments (37,411) (50,731) (65,049) (74,781)
Gain on issuance of common units by equity method investee 0   0 0
Operating income (37,411) (50,731) (65,049) (74,781)
Other expenses (income), net:        
Interest expense (733) (832) (1,499) (1,649)
Foreign currency transaction loss (gain) 0 0 0 0
Other income, net 733 832 1,499 1,649
Total other expenses, net 0 0 0 0
Income (loss) from continuing operations before income taxes (37,411) (50,731) (65,049) (74,781)
Income tax expense (benefit) 0 0 0 0
Income (loss) from continuing operations (37,411)   (65,049) (74,781)
Loss from discontinued operations, net of income taxes 0   0 0
Net income (37,411) (50,731) (65,049) (74,781)
Less: net income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to SemGroup (37,411) (50,731) (65,049) (74,781)
Other comprehensive income (loss), net of income taxes 0 0 0 0
Comprehensive income (loss) (37,411) (50,731) (65,049) (74,781)
Less: comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income (loss) attributable to SemGroup $ (37,411) $ (50,731) $ (65,049) $ (74,781)