XML 45 R72.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Revenues:        
Product $ 313,351 $ 495,436 $ 822,218 $ 1,325,452
Service 64,091 65,219 192,572 167,176
Other 19,623 33,580 57,811 82,714
Revenue 397,065 594,235 1,072,601 1,575,342
Expenses:        
Cost of products sold 274,639 458,063 710,869 1,211,703
Operating 53,267 69,377 167,157 179,579
General and administrative 23,045 23,296 78,272 63,882
Depreciation and amortization 26,022 25,200 74,430 70,899
Loss (gain) on disposal of long-lived assets, net (951) 1,376 1,479 20,633
Total expenses 376,022 577,312 1,032,207 1,546,696
Earnings from equity method investments 16,237 14,223 60,699 48,372
Gain on issuance of common units by equity method investee 136 18,772 6,033 26,899
Operating income 37,416 49,918 107,126 103,917
Other expenses (income), net:        
Interest expense 19,170 14,807 50,583 34,394
Foreign currency transaction loss (gain) (385) 128 (1,199) (388)
Other income, net (956) (21,303) (15,659) (3,388)
Total other expenses, net 17,829 (6,368) 33,725 30,618
Income (loss) from continuing operations before income taxes 19,587 56,286 73,401 73,299
Income tax expense 10,006 24,090 29,609 33,944
Income (loss) from continuing operations 9,581 32,196 43,792 39,355
Loss from discontinued operations, net of income taxes (1) 0 (3) (5)
Net income 9,580 32,196 43,789 39,350
Less: net income attributable to noncontrolling interests 4,707 6,934 14,153 18,184
Net income (loss) attributable to SemGroup 4,873 25,262 29,636 21,166
Other comprehensive loss, net of income taxes (20,210) (10,331) (23,750) (6,618)
Comprehensive income (loss) (10,630) 21,865 20,039 32,732
Less: comprehensive income attributable to noncontrolling interests 4,707 6,934 14,153 18,184
Comprehensive income (loss) attributable to SemGroup (15,337) 14,931 5,886 14,548
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 4,730 7,862 26,958 17,380
Depreciation and amortization 423 430 1,046 1,282
Loss (gain) on disposal of long-lived assets, net 0 0 0 5,945
Total expenses 5,153 8,292 28,004 24,607
Earnings from equity method investments 15,416 15,778 58,804 47,097
Gain on issuance of common units by equity method investee 136 18,772 6,033 26,899
Operating income 10,399 26,258 36,833 49,389
Other expenses (income), net:        
Interest expense 185 1,658 2,388 7,241
Foreign currency transaction loss (gain) 0 0 (5) 0
Other income, net (246) (22,030) (16,333) (5,729)
Total other expenses, net (61) (20,372) (13,950) 1,512
Income (loss) from continuing operations before income taxes 10,460 46,630 50,783 47,877
Income tax expense 5,587 21,368 21,147 26,711
Income (loss) from continuing operations 4,873   29,636 21,166
Loss from discontinued operations, net of income taxes 0   0 0
Net income 4,873 25,262 29,636 21,166
Less: net income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to SemGroup 4,873 25,262 29,636 21,166
Other comprehensive loss, net of income taxes 7,055 3,377 13,355 951
Comprehensive income (loss) 11,928 28,639 42,991 22,117
Less: comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income (loss) attributable to SemGroup 11,928 28,639 42,991 22,117
Guarantor Subsidiaries [Member]        
Revenues:        
Product 49,129 83,442 150,475 263,779
Service 15,141 12,320 45,343 23,132
Other 0 0 0 0
Revenue 64,270 95,762 195,818 286,911
Expenses:        
Cost of products sold 36,345 67,929 112,645 212,769
Operating 8,507 9,031 25,443 24,127
General and administrative 2,376 2,323 7,082 6,624
Depreciation and amortization 8,462 6,893 22,750 18,823
Loss (gain) on disposal of long-lived assets, net 35 (7) 142 54,698
Total expenses 55,725 86,169 168,062 317,041
Earnings from equity method investments 13,936 5,879 41,512 65,658
Gain on issuance of common units by equity method investee 0 0 0 0
Operating income 22,481 15,472 69,268 35,528
Other expenses (income), net:        
Interest expense 7,215 2,330 18,866 6,727
Foreign currency transaction loss (gain) 0 0 0 0
Other income, net 0 0 0 0
Total other expenses, net 7,215 2,330 18,866 6,727
Income (loss) from continuing operations before income taxes 15,266 13,142 50,402 28,801
Income tax expense 0 0 0 0
Income (loss) from continuing operations 15,266   50,402 28,801
Loss from discontinued operations, net of income taxes 0   (1) 0
Net income 15,266 13,142 50,401 28,801
Less: net income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to SemGroup 15,266 13,142 50,401 28,801
Other comprehensive loss, net of income taxes 251 0 251 0
Comprehensive income (loss) 15,517 13,142 50,652 28,801
Less: comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income (loss) attributable to SemGroup 15,517 13,142 50,652 28,801
Non-Guarantor Subsidiaries [Member]        
Revenues:        
Product 268,384 421,704 688,322 1,091,050
Service 48,950 52,899 147,229 144,044
Other 19,623 33,580 57,811 82,714
Revenue 336,957 508,183 893,362 1,317,808
Expenses:        
Cost of products sold 242,456 399,844 614,803 1,028,311
Operating 44,760 60,346 141,714 155,452
General and administrative 15,939 13,111 44,232 39,878
Depreciation and amortization 17,137 17,877 50,634 50,794
Loss (gain) on disposal of long-lived assets, net (986) 1,383 1,337 (40,010)
Total expenses 319,306 492,561 852,720 1,234,425
Earnings from equity method investments 17,116 18,705 55,663 36,537
Gain on issuance of common units by equity method investee 0 0 0 0
Operating income 34,767 34,327 96,305 119,920
Other expenses (income), net:        
Interest expense 11,998 11,650 31,056 22,906
Foreign currency transaction loss (gain) (385) 128 (1,194) (388)
Other income, net (938) (104) (1,053) (139)
Total other expenses, net 10,675 11,674 28,809 22,379
Income (loss) from continuing operations before income taxes 24,092 22,653 67,496 97,541
Income tax expense 4,419 2,722 8,462 7,233
Income (loss) from continuing operations 19,673   59,034 90,308
Loss from discontinued operations, net of income taxes (1)   (2) (5)
Net income 19,672 19,931 59,032 90,303
Less: net income attributable to noncontrolling interests 4,707 6,934 14,153 18,184
Net income (loss) attributable to SemGroup 14,965 12,997 44,879 72,119
Other comprehensive loss, net of income taxes (27,516) (13,708) (37,356) (7,569)
Comprehensive income (loss) (7,844) 6,223 21,676 82,734
Less: comprehensive income attributable to noncontrolling interests 4,707 6,934 14,153 18,184
Comprehensive income (loss) attributable to SemGroup (12,551) (711) 7,523 64,550
Consolidation, Eliminations [Member]        
Revenues:        
Product (4,162) (9,710) (16,579) (29,377)
Service 0 0 0 0
Other 0 0 0 0
Revenue (4,162) (9,710) (16,579) (29,377)
Expenses:        
Cost of products sold (4,162) (9,710) (16,579) (29,377)
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 (4,162) (9,710) (16,579) (29,377)
Earnings from equity method investments (30,231) (26,139) (95,280) (100,920)
Gain on issuance of common units by equity method investee 0 0 0 0
Operating income (30,231) (26,139) (95,280) (100,920)
Other expenses (income), net:        
Interest expense (228) (831) (1,727) (2,480)
Foreign currency transaction loss (gain) 0 0 0 0
Other income, net 228 831 1,727 2,480
Total other expenses, net 0 0 0 0
Income (loss) from continuing operations before income taxes (30,231) (26,139) (95,280) (100,920)
Income tax expense 0 0 0 0
Income (loss) from continuing operations (30,231)   (95,280) (100,920)
Loss from discontinued operations, net of income taxes 0   0 0
Net income (30,231) (26,139) (95,280) (100,920)
Less: net income attributable to noncontrolling interests 0 0 0 0
Net income (loss) attributable to SemGroup (30,231) (26,139) (95,280) (100,920)
Other comprehensive loss, net of income taxes 0 0 0 0
Comprehensive income (loss) (30,231) (26,139) (95,280) (100,920)
Less: comprehensive income attributable to noncontrolling interests 0 0 0 0
Comprehensive income (loss) attributable to SemGroup $ (30,231) $ (26,139) $ (95,280) $ (100,920)