XML 37 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segments (Tables)
6 Months Ended
Jun. 30, 2016
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
Our results by segment are presented in the tables below (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
Revenues:
 
 
 
 
 
 
 
   Crude Transportation
 
 
 
 
 
 
 
External
$
15,643

 
$
22,425

 
$
32,839

 
$
42,752

Intersegment
5,128

 
3,562

 
12,341

 
7,283

   Crude Facilities
 
 
 
 
 
 
 
External
10,300

 
11,402

 
20,433

 
22,807

Intersegment
2,526

 

 
5,272

 

   Crude Supply and Logistics
 
 
 
 
 
 
 
External
143,201

 
189,476

 
319,823

 
292,437

   SemGas
 
 
 
 
 
 
 
External
48,200

 
60,270

 
91,720

 
120,546

Intersegment
2,521

 
6,451

 
5,267

 
12,432

   SemCAMS
 
 
 
 
 
 
 
External
33,815

 
35,915

 
64,681

 
65,639

   SemLogistics
 
 
 
 
 
 
 
External
5,932

 
6,279

 
12,312

 
11,431

   SemMexico
 
 
 
 
 
 
 
External
30,286

 
51,459

 
60,420

 
112,949

   Corporate and Other
 
 
 
 
 
 
 
External

 

 

 
6,975

Intersegment
(10,175
)
 
(10,013
)

(22,880
)

(19,715
)
Total Revenues
$
287,377


$
377,226


$
602,228


$
675,536

 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
Earnings from equity method investments:
 
 
 
 
 
 
 
   Crude Transportation
$
17,078

 
$
17,683

 
$
37,917

 
$
38,547

   Corporate and Other(1)

 
12,117

 
2,191

 
11,812

Total earnings from equity method investments
$
17,078

 
$
29,800


$
40,108


$
50,359

(1) Includes historical earnings from equity method investments including gain (loss) on issuance of common units by equity method investee related to our investment in NGL Energy. 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). See Note 3 for additional information.
 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
Depreciation and amortization:
 
 
 
 
 
 
 
   Crude Transportation
$
6,171

 
$
9,038

 
$
12,030

 
$
17,656

   Crude Facilities
1,921

 
1,406

 
3,805

 
2,775

   Crude Supply and Logistics
40

 
40

 
80

 
79

   SemGas
9,194

 
7,359

 
18,116

 
14,497

   SemCAMS
4,294

 
3,187

 
8,245

 
6,253

   SemLogistics
1,983

 
2,154

 
3,943

 
4,194

   SemMexico
949

 
1,037

 
1,890

 
2,090

   Corporate and Other
496

 
453

 
986

 
864

Total depreciation and amortization
$
25,048


$
24,674


$
49,095


$
48,408

 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
Income tax expense (benefit):
 
 
 
 
 
 
 
SemCAMS
$
451

 
$
616

 
$
1,416

 
$
1,167

SemLogistics
(273
)
 
167

 
(214
)
 
(202
)
SemMexico
194

 
764

 
801

 
1,754

Corporate and Other
4,286

 
13,314

 
(18,752
)
 
16,884

Total income tax expense (benefit)
$
4,658


$
14,861


$
(16,749
)

$
19,603

 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
Segment profit (1):
 
 
 
 
 
 
 
   Crude Transportation
$
18,161

 
$
19,983

 
$
43,579

 
$
44,507

   Crude Facilities
9,371

 
7,963

 
18,958

 
16,365

   Crude Supply and Logistics
10,069

 
10,978

 
19,162

 
16,159

   SemGas
12,304

 
17,671

 
11,312

 
32,551

   SemCAMS
9,000

 
7,981

 
18,904

 
15,866

   SemLogistics
2,002

 
1,992

 
4,661

 
2,853

   SemMexico
2,024

 
5,056

 
4,342

 
10,179

   Corporate and Other(2)
(8,008
)
 
4,740

 
(14,168
)
 
(19,132
)
Total segment profit
$
54,923


$
76,364


$
106,750


$
119,348

(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.
(2) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
Reconciliation of segment profit to net income:
 
 
 
 
 
 
 
   Total segment profit
$
54,923


$
76,364


$
106,750


$
119,348

     Less:
 
 
 
 
 
 
 
Net unrealized loss (gain) related to derivative instruments
4,477

 
(1,415
)
 
(71
)
 
1,230

Depreciation and amortization
25,048


24,674


49,095


48,408

Interest expense
18,875

 
16,822

 
37,810

 
31,413

Foreign currency transaction loss (gain)
1,543

 
(295
)
 
3,012

 
(814
)
Loss (gain) on sale or impairment of equity method investment
(9,120
)
 
(6,623
)
 
30,644

 
(14,517
)
Other income, net
(491
)
 
(95
)
 
(678
)
 
(186
)
Income tax expense
4,658

 
14,861

 
(16,749
)
 
19,603

Loss from discontinued operations, net of taxes
2

 
2

 
4

 
2

   Net income
$
9,931


$
28,433


$
3,683


$
34,209

 
 
 
 
 
 
 
 
 
 
 
 
 
June 30,
2016
 
December 31,
2015
Total assets (excluding intersegment receivables):
 
 
 
 
 
 
 
   Crude Transportation
 
 
 
 
$
931,362

 
$
877,017

   Crude Facilities
 
 
 
 
154,359

 
155,186

   Crude Supply and Logistics
 
 
 
 
430,297

 
328,419

   SemGas
 
 
 
 
691,823

 
719,789

   SemCAMS
 
 
 
 
376,586

 
331,749

   SemLogistics
 
 
 
 
143,648

 
155,794

   SemMexico
 
 
 
 
86,073

 
89,608

   Corporate and Other(1)
 
 
 
 
282,826

 
196,347

Total
 
 
 
 
$
3,096,974


$
2,853,909

(1) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information.
 
 
 
 
 
 
 
 
 
 
 
 
 
June 30,
2016
 
December 31,
2015
Equity investments:
 
 
 
 
 
 
 
   Crude Transportation
 
 
 
 
$
427,961

 
$
438,291

   Corporate and Other(1)
 
 
 
 
18,977

 
112,787

Total equity investments
 
 
 
 
$
446,938


$
551,078

(1) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information.