XML 85 R73.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Revenues:    
Product $ 236,896 $ 220,131
Service 64,073 61,877
Other 13,882 16,302
Revenue 314,851 298,310
Expenses:    
Cost of products sold 196,947 192,072
Operating 50,192 53,090
General and administrative 21,060 32,310
Depreciation and amortization 24,047 23,734
Loss (gain) on disposal of long-lived assets, net 13,307 1,058
Total expenses 305,553 302,264
Earnings from equity method investments 23,071 20,559
Loss on issuance of common units by equity method investee (41) 0
Operating income 32,328 16,605
Other expenses (income), net:    
Interest expense 18,935 14,591
Foreign currency transaction loss (gain) 1,469 (519)
Loss (gain) on sale or impairment of equity method investment 39,764 (7,894)
Other income, net (187) (91)
Total other expenses, net 59,981 6,087
Income (loss) from continuing operations before income taxes (27,653) 10,518
Income tax expense (benefit) (21,407) 4,742
Income (loss) from continuing operations (6,246) 5,776
Loss from discontinued operations, net of income taxes (2) 0
Net income (loss) (6,248) 5,776
Less: net income attributable to noncontrolling interests 9,020 4,310
Net income (loss) attributable to SemGroup (15,268) 1,466
Other comprehensive loss, net of income taxes (4,109) (9,060)
Comprehensive income (loss) (10,357) (3,284)
Less: comprehensive income attributable to noncontrolling interests 9,020 4,310
Comprehensive income (loss) attributable to SemGroup (19,377) (7,594)
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 5,872 17,602
Depreciation and amortization 380 294
Loss (gain) on disposal of long-lived assets, net 0 0
Total expenses 6,252 17,896
Earnings from equity method investments 6,590 14,805
Loss on issuance of common units by equity method investee (41)  
Operating income 297 (3,091)
Other expenses (income), net:    
Interest expense (577) 1,422
Foreign currency transaction loss (gain) 0 0
Loss (gain) on sale or impairment of equity method investment 39,764 (7,894)
Other income, net (237) (792)
Total other expenses, net 38,950 (7,264)
Income (loss) from continuing operations before income taxes (38,653) 4,173
Income tax expense (benefit) (23,385) 2,707
Income (loss) from continuing operations (15,268)  
Loss from discontinued operations, net of income taxes 0  
Net income (loss) (15,268) 1,466
Less: net income attributable to noncontrolling interests 0 0
Net income (loss) attributable to SemGroup (15,268) 1,466
Other comprehensive loss, net of income taxes (20,466) 8,646
Comprehensive income (loss) (35,734) 10,112
Less: comprehensive income attributable to noncontrolling interests 0 0
Comprehensive income (loss) attributable to SemGroup (35,734) 10,112
Guarantor Subsidiaries [Member]    
Revenues:    
Product 33,398 51,053
Service 12,868 14,459
Other 0 0
Revenue 46,266 65,512
Expenses:    
Cost of products sold 24,609 40,668
Operating 7,693 8,114
General and administrative 2,246 2,064
Depreciation and amortization 8,874 7,033
Loss (gain) on disposal of long-lived assets, net 13,052 (1)
Total expenses 56,474 57,878
Earnings from equity method investments 19,180 12,528
Loss on issuance of common units by equity method investee 0  
Operating income 8,972 20,162
Other expenses (income), net:    
Interest expense 8,003 5,491
Foreign currency transaction loss (gain) 0 0
Loss (gain) on sale or impairment of equity method investment 0 0
Other income, net 0 0
Total other expenses, net 8,003 5,491
Income (loss) from continuing operations before income taxes 969 14,671
Income tax expense (benefit) 0 0
Income (loss) from continuing operations 969  
Loss from discontinued operations, net of income taxes (2)  
Net income (loss) 967 14,671
Less: net income attributable to noncontrolling interests 0 0
Net income (loss) attributable to SemGroup 967 14,671
Other comprehensive loss, net of income taxes 216 0
Comprehensive income (loss) 1,183 14,671
Less: comprehensive income attributable to noncontrolling interests 0 0
Comprehensive income (loss) attributable to SemGroup 1,183 14,671
Non-Guarantor Subsidiaries [Member]    
Revenues:    
Product 206,244 175,052
Service 51,205 47,418
Other 13,882 16,302
Revenue 271,331 238,772
Expenses:    
Cost of products sold 175,084 157,378
Operating 42,499 44,976
General and administrative 12,942 12,644
Depreciation and amortization 14,793 16,407
Loss (gain) on disposal of long-lived assets, net 255 1,059
Total expenses 245,573 232,464
Earnings from equity method investments 20,839 20,864
Loss on issuance of common units by equity method investee 0  
Operating income 46,597 27,172
Other expenses (income), net:    
Interest expense 11,746 8,444
Foreign currency transaction loss (gain) 1,469 (519)
Loss (gain) on sale or impairment of equity method investment 0 0
Other income, net (187) (65)
Total other expenses, net 13,028 7,860
Income (loss) from continuing operations before income taxes 33,569 19,312
Income tax expense (benefit) 1,978 2,035
Income (loss) from continuing operations 31,591  
Loss from discontinued operations, net of income taxes 0  
Net income (loss) 31,591 17,277
Less: net income attributable to noncontrolling interests 9,020 4,310
Net income (loss) attributable to SemGroup 22,571 12,967
Other comprehensive loss, net of income taxes 16,141 (17,706)
Comprehensive income (loss) 47,732 (429)
Less: comprehensive income attributable to noncontrolling interests 9,020 4,310
Comprehensive income (loss) attributable to SemGroup 38,712 (4,739)
Consolidation, Eliminations [Member]    
Revenues:    
Product (2,746) (5,974)
Service 0 0
Other 0 0
Revenue (2,746) (5,974)
Expenses:    
Cost of products sold (2,746) (5,974)
Operating 0 0
General and administrative 0 0
Depreciation and amortization 0 0
Loss (gain) on disposal of long-lived assets, net 0 0
Total expenses (2,746) (5,974)
Earnings from equity method investments (23,538) (27,638)
Loss on issuance of common units by equity method investee 0  
Operating income (23,538) (27,638)
Other expenses (income), net:    
Interest expense (237) (766)
Foreign currency transaction loss (gain) 0 0
Loss (gain) on sale or impairment of equity method investment 0 0
Other income, net 237 766
Total other expenses, net 0 0
Income (loss) from continuing operations before income taxes (23,538) (27,638)
Income tax expense (benefit) 0 0
Income (loss) from continuing operations (23,538)  
Loss from discontinued operations, net of income taxes 0  
Net income (loss) (23,538) (27,638)
Less: net income attributable to noncontrolling interests 0 0
Net income (loss) attributable to SemGroup (23,538) (27,638)
Other comprehensive loss, net of income taxes 0 0
Comprehensive income (loss) (23,538) (27,638)
Less: comprehensive income attributable to noncontrolling interests 0 0
Comprehensive income (loss) attributable to SemGroup $ (23,538) $ (27,638)