XML 60 R48.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Dec. 31, 2015
Segment Reporting Information [Line Items]          
Revenue $ 287,377 $ 377,226 $ 602,228 $ 675,536  
Depreciation and amortization 25,048 24,674 49,095 48,408  
Earnings from equity method investments 17,078 23,903 40,149 44,462  
Total assets 3,096,974   3,096,974   $ 2,853,909
Income tax expense (benefit) 4,658 14,861 (16,749) 19,603  
Net unrealized loss (gain) related to derivative instruments 4,477 (1,415) (71) 1,230  
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 expense (income), net (491) (95) (678) (186)  
Loss from discontinued operations, net of taxes 2 2 4 2  
Net income 9,931 28,433 3,683 34,209  
Equity method investments 446,938   446,938   551,078
Crude Transportation [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 6,171 9,038 12,030 17,656  
Earnings from equity method investments 17,078 17,683 37,917 38,547  
Total assets 931,362   931,362   877,017
Segment profit [1] 18,161 19,983 43,579 44,507  
Equity method investments 427,961   427,961   438,291
SemCAMS [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 4,294 3,187 8,245 6,253  
Total assets 376,586   376,586   331,749
Income tax expense (benefit) 451 616 1,416 1,167  
Segment profit [1] 9,000 7,981 18,904 15,866  
SemGas [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 9,194 7,359 18,116 14,497  
Total assets 691,823   691,823   719,789
Segment profit [1] 12,304 17,671 11,312 32,551  
SemLogistics [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 1,983 2,154 3,943 4,194  
Total assets 143,648   143,648   155,794
Income tax expense (benefit) (273) 167 (214) (202)  
Segment profit [1] 2,002 1,992 4,661 2,853  
SemMexico [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 949 1,037 1,890 2,090  
Total assets 86,073   86,073   89,608
Income tax expense (benefit) 194 764 801 1,754  
Segment profit [1] 2,024 5,056 4,342 10,179  
Crude Facilities [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 1,921 1,406 3,805 2,775  
Total assets 154,359   154,359   155,186
Segment profit [1] 9,371 7,963 18,958 16,365  
Crude Supply and Logistics [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 40 40 80 79  
Total assets 430,297   430,297   328,419
Segment profit [1] 10,069 10,978 19,162 16,159  
Corporate, Non-Segment [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 496 453 986 864  
Earnings from equity method investments [2] 0 12,117 2,191 11,812  
Total assets [3] 282,826   282,826   196,347
Income tax expense (benefit) 4,286 13,314 (18,752) 16,884  
Segment profit [3] (8,008) 4,740 (14,168) (19,132)  
Equity method investments [3] 18,977   18,977   112,787
Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 25,048 24,674 49,095 48,408  
Earnings from equity method investments 17,078 29,800 40,108 50,359  
Total assets 3,096,974   3,096,974   $ 2,853,909
Income tax expense (benefit) 4,658 14,861 (16,749) 19,603  
Segment profit 54,923 76,364 106,750 [2] 119,348 [2]  
Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Revenue 287,377 377,226 602,228 675,536  
Operating Segments [Member] | Crude Transportation [Member]          
Segment Reporting Information [Line Items]          
Revenue 15,643 22,425 32,839 42,752  
Operating Segments [Member] | SemCAMS [Member]          
Segment Reporting Information [Line Items]          
Revenue 33,815 35,915 64,681 65,639  
Operating Segments [Member] | SemGas [Member]          
Segment Reporting Information [Line Items]          
Revenue 48,200 60,270 91,720 120,546  
Operating Segments [Member] | SemLogistics [Member]          
Segment Reporting Information [Line Items]          
Revenue 5,932 6,279 12,312 11,431  
Operating Segments [Member] | SemMexico [Member]          
Segment Reporting Information [Line Items]          
Revenue 30,286 51,459 60,420 112,949  
Operating Segments [Member] | Crude Facilities [Member]          
Segment Reporting Information [Line Items]          
Revenue 10,300 11,402 20,433 22,807  
Operating Segments [Member] | Crude Supply and Logistics [Member]          
Segment Reporting Information [Line Items]          
Revenue 143,201 189,476 319,823 292,437  
Operating Segments [Member] | Corporate, Non-Segment [Member]          
Segment Reporting Information [Line Items]          
Revenue 0 0 0 6,975  
Intersegment Eliminations [Member] | Crude Transportation [Member]          
Segment Reporting Information [Line Items]          
Revenue 5,128 3,562 12,341 7,283  
Intersegment Eliminations [Member] | SemGas [Member]          
Segment Reporting Information [Line Items]          
Revenue 2,521 6,451 5,267 12,432  
Intersegment Eliminations [Member] | Crude Facilities [Member]          
Segment Reporting Information [Line Items]          
Revenue 2,526 0 5,272 0  
Intersegment Eliminations [Member] | Corporate, Non-Segment [Member]          
Segment Reporting Information [Line Items]          
Revenue $ (10,175) $ (10,013) $ (22,880) $ (19,715)  
[1] (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] (1) Includes historical earnings from equity method investment 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.
[3] (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.