XML 37 R25.htm IDEA: XBRL DOCUMENT v3.4.0.3
Segments (Tables)
3 Months Ended
Mar. 31, 2016
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
Our results by segment are presented in the tables below (in thousands):
 
Three Months Ended March 31,
 
2016
 
2015
Revenues:
 
 
 
   Crude Transportation
 
 
 
External
$
17,196

 
$
20,327

Intersegment
7,213

 
3,721

   Crude Facilities
 
 
 
External
10,133

 
11,405

Intersegment
2,746

 

   Crude Supply and Logistics
 
 
 
External
176,622

 
102,961

   SemGas
 
 
 
External
43,520

 
60,276

Intersegment
2,746

 
5,981

   SemCAMS
 
 
 
External
30,866

 
29,724

   SemLogistics
 
 
 
External
6,380

 
5,152

   SemMexico
 
 
 
External
30,134

 
61,490

   Corporate and Other
 
 
 
External

 
6,975

Intersegment
(12,705
)
 
(9,702
)
Total Revenues
$
314,851


$
298,310

 
 
 
 
 
Three Months Ended March 31,
 
2016
 
2015
Earnings from equity method investments:
 
 
 
   Crude Transportation
$
20,839

 
$
20,864

   SemStream(1)
2,191

 
(305
)
Total earnings from equity method investments
$
23,030

 
$
20,559

(1) SemStream earnings from equity method investments includes gain (loss) on issuance of common units by equity method investee. Gains and losses on the disposal or impairment of equity investments are not reported within "earnings from equity method investments" in the condensed consolidated statements of operations and comprehensive income (loss).
 
 
 
 
 
Three Months Ended March 31,
 
2016
 
2015
Depreciation and amortization:
 
 
 
   Crude Transportation
$
5,859

 
$
8,618

   Crude Facilities
1,884

 
1,369

   Crude Supply and Logistics
40

 
39

   SemGas
8,922

 
7,138

   SemCAMS
3,951

 
3,066

   SemLogistics
1,960

 
2,040

   SemMexico
941

 
1,053

   Corporate and Other
490

 
411

Total depreciation and amortization
$
24,047


$
23,734

 
 
 
 
 
Three Months Ended March 31,
 
2016
 
2015
Income tax expense (benefit):
 
 
 
SemCAMS
$
965

 
$
551

SemLogistics
59

 
(369
)
SemMexico
607

 
990

Corporate and other
(23,038
)
 
3,570

Total income tax expense (benefit)
$
(21,407
)

$
4,742

 
 
 
 
 
Three Months Ended March 31,
 
2016
 
2015
Segment profit (1):
 
 
 
   Crude Transportation
$
25,418

 
$
24,524

   Crude Facilities
9,587

 
8,402

   Crude Supply and Logistics
9,093

 
5,181

   SemGas
(992
)
 
14,880

   SemCAMS
9,904

 
7,885

   SemStream
2,181

 
(308
)
   SemLogistics
2,659

 
861

   SemMexico
2,318

 
5,123

   Corporate and Other
(8,341
)
 
(23,564
)
Total segment profit
$
51,827


$
42,984

(1) Segment profit represents revenues excluding unrealized gains (losses) related to derivative instruments plus earnings from equity method investments less cost of sales excluding depreciation and amortization and less operating and general and administrative expenses.
 
 
 
 
 
Three Months Ended March 31,
 
2016
 
2015
Reconciliation of segment profit to net income:
 
 
 
   Total segment profit
$
51,827

 
$
42,984

     Less:
 
 
 
Net unrealized loss (gain) related to derivative instruments
(4,548
)
 
2,645

Depreciation and amortization
24,047

 
23,734

Interest expense
18,935

 
14,591

Foreign currency transaction gain (loss)
1,469

 
(519
)
Loss (gain) on sale or impairment of equity method investment
39,764

 
(7,894
)
Other income, net
(187
)
 
(91
)
Income tax expense
(21,407
)
 
4,742

Loss from discontinued operations, net of taxes
2

 

   Net income
$
(6,248
)

$
5,776

 
 
 
 
 
March 31,
2016
 
December 31,
2015
Total assets (excluding intersegment receivables):
 
 
 
   Crude Transportation
$
900,365

 
$
877,017

   Crude Facilities
152,361

 
155,186

   Crude Supply and Logistics
297,163

 
328,419

   SemGas
700,881

 
719,789

   SemCAMS
372,467

 
331,749

   SemLogistics
153,939

 
155,794

   SemMexico
86,453

 
89,608

   SemStream
70,342

 
112,787

   Corporate and Other
67,861

 
83,560

Total
$
2,801,832

 
$
2,853,909

 
 
 
 
 
March 31,
2016
 
December 31,
2015
Equity investments:
 
 
 
   Crude Transportation
$
433,572

 
$
438,291

   SemStream
70,342

 
112,787

Total equity investments
$
503,914

 
$
551,078