XML 26 R14.htm IDEA: XBRL DOCUMENT v3.5.0.2
Long-Term Debt
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Long-Term Debt
LONG-TERM DEBT
Our long-term debt consisted of the following (in thousands):
 
June 30,
2016
 
December 31,
2015
SemGroup 7.50% senior unsecured notes due 2021
$
300,000

 
$
300,000

Unamortized debt issuance costs on SemGroup notes
(4,125
)
 
(4,540
)
SemGroup 7.50% senior unsecured notes due 2021, net
295,875

 
295,460




 


Rose Rock 5.625% senior unsecured notes due 2022
400,000

 
400,000

Unamortized debt issuance costs on Rose Rock 2022 notes
(6,442
)
 
(6,975
)
Rose Rock 5.625% senior unsecured notes due 2022, net
393,558

 
393,025

 
 
 
 
Rose Rock 5.625% senior unsecured notes due 2023
350,000

 
350,000

Unamortized discount on Rose Rock 2023 notes
(5,178
)
 
(5,455
)
Unamortized debt issuance costs on Rose Rock 2023 notes
(4,931
)
 
(5,266
)
Rose Rock 5.625% senior unsecured notes due 2023, net
339,891

 
339,279

 
 
 
 
SemGroup corporate revolving credit facility

 
30,000

Rose Rock revolving credit facility
41,000

 

SemMexico revolving credit facility

 

Capital leases
64

 
83

Total long-term debt, net
1,070,388

 
1,057,847

Less: current portion of long-term debt
25

 
31

Noncurrent portion of long-term debt, net
$
1,070,363

 
$
1,057,816


SemGroup senior unsecured notes due 2021
For the three months ended June 30, 2016 and 2015, we incurred $5.8 million and $5.8 million, respectively, of interest expense related to $300 million of 7.50% senior unsecured notes due 2021 (the "SemGroup Notes") including the amortization of debt issuance costs. For the six months ended June 30, 2016 and 2015, we incurred $11.7 million and $11.7 million, respectively, of interest expense related to the SemGroup Notes including the amortization of debt issuance costs.
SemGroup corporate revolving credit facility
At June 30, 2016, we had no outstanding cash borrowings on our $500 million revolving credit facility.
At June 30, 2016, we had outstanding letters of credit under the facility of $6.0 million, for which the rate in effect was 2.0%.
We incurred interest expense related to the SemGroup revolving credit facility of $1.2 million and $1.0 million for the three months ended June 30, 2016 and 2015, respectively, including letters of credit and amortization of debt issuance costs. We incurred interest expense related to the SemGroup revolving credit facility of $2.6 million and $2.0 million for the six months ended June 30, 2016 and 2015, respectively, including letters of credit and amortization of debt issuance costs.
Rose Rock senior unsecured notes due 2022
At June 30, 2016, Rose Rock had outstanding $400 million of 5.625% senior unsecured notes due 2022 (the "Rose Rock 2022 Notes"). For the three months ended June 30, 2016 and 2015, we incurred $5.9 million and $5.9 million, respectively, of interest expense related to the Rose Rock 2022 Notes including amortization of debt issuance costs. For the six months ended June 30, 2016 and 2015, we incurred $11.7 million and $11.7 million, respectively, of interest expense related to the Rose Rock 2022 Notes including amortization of debt issuance costs.
Rose Rock senior unsecured notes due 2023
At June 30, 2016, Rose Rock had $350 million of 5.625% senior unsecured notes due 2023 (the “Rose Rock 2023 Notes”), which were issued on May 14, 2015. For the three months ended June 30, 2016 and 2015, we incurred $5.2 million and $2.7 million, respectively, of interest expense related to the Rose Rock 2023 Notes including amortization of debt issuance costs. For the six months ended June 30, 2016 and 2015, we incurred $10.4 million and $2.7 million, respectively, of interest expense related to the Rose Rock 2023 Notes including amortization of debt issuance costs.
Rose Rock revolving credit facility
At June 30, 2016, Rose Rock had $41.0 million of outstanding cash borrowings under the $585 million Rose Rock revolving credit facility, which incurred interest at the alternate base rate ("ABR"). At June 30, 2016, the interest rate in effect on ABR borrowings was 5.25%.
At June 30, 2016, Rose Rock had $37.7 million in outstanding letters of credit, and the rate in effect was 2.75%.
Rose Rock had $18.9 million of secured bilateral letters of credit outstanding at June 30, 2016. The interest rate in effect was 1.75%. Secured bilateral letters of credit are external to the facility and do not reduce availability for borrowing on the revolving credit facility.
We incurred $1.6 million and $2.0 million of interest expense related to this facility during the three months ended June 30, 2016 and 2015, respectively, including letters of credit and amortization of debt issuance costs. We incurred $3.1 million and $4.2 million of interest expense related to this facility during the six months ended June 30, 2016 and 2015, respectively, including letters of credit and amortization of debt issuance costs.
SemMexico revolving credit facility
At June 30, 2016, SemMexico had a $100 million Mexican pesos (U.S. $5.4 million at the June 30, 2016 exchange rate) revolving credit facility, which matures in May 2018. There were no outstanding borrowings on the facility at June 30, 2016. Borrowings are unsecured and bear interest at the bank prime rate in Mexico plus 1.50%.
At June 30, 2016, SemMexico had an outstanding letter of credit of $292.8 million Mexican pesos (U.S. $15.8 million at the June 30, 2016 exchange rate). The letter of credit was issued for a fee of 0.25%.
Capitalized interest
During the six months ended June 30, 2016 and 2015, we capitalized interest of $1.6 million and $0.9 million, respectively.
Fair value
We estimate the fair value of the SemGroup Notes, the Rose Rock 2022 Notes and the Rose Rock 2023 Notes to be $290 million, $352 million and $305 million, respectively, at June 30, 2016, based on unadjusted, transacted market prices near the measurement date, which are categorized as Level 2 measurements. We estimate that the fair value of our revolving long-term debt was not materially different than the reported values at June 30, 2016, and is categorized as a Level 2 measurement. It is our belief that neither the market interest rates nor our credit profile have changed significantly enough to have had a material impact on the fair value of our revolving debt outstanding at June 30, 2016.