XML 76 R64.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Guarantor Financial Statements - Statements of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Condensed Income Statements, Captions [Line Items]    
Other Nonoperating Income (Expense) $ 150 $ 188
Revenues:    
Product 373,361 236,896
Service 68,193 64,073
Other 14,546 13,882
Revenue 456,100 314,851
Expenses:    
Cost of products sold 348,998 196,947
Operating 52,083 50,192
General and administrative 21,644 21,060
Depreciation and amortization 24,599 24,051
Loss on disposal or impairment of long-lived assets, net (2,410) (13,307)
Total expenses 449,734 305,557
Earnings from equity method investments 17,091 23,071
Loss on issuance of common units by equity method investee 0 (41)
Operating income 23,457 32,324
Other expenses (income), net:    
Interest expense 13,867 17,577
Loss on early extinguishment of debt 19,922 0
Foreign currency transaction loss 0 1,469
Total other expenses, net 33,639 58,622
Loss on sale or impairment of equity method investment 0 39,764
Income (loss) from continuing operations before income taxes (10,182) (26,298)
Income tax expense (benefit) 95 (21,407)
Income (loss) from continuing operations (10,277) (4,891)
Loss from discontinued operations, net of income taxes 0 (2)
Net loss (10,277) (4,893)
Less: net income attributable to noncontrolling interests 0 9,020
Net income (loss) attributable to SemGroup (10,277) (13,913)
Other comprehensive income (loss), net of income taxes 6,033 (4,109)
Comprehensive income (loss) (4,244) (9,002)
Less: comprehensive income attributable to noncontrolling interests 0 9,020
Comprehensive income (loss) attributable to SemGroup (4,244) (18,022)
Parent Company [Member]    
Condensed Income Statements, Captions [Line Items]    
Other Nonoperating Income (Expense) 197 237
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 5,930 5,872
Depreciation and amortization 473 380
Loss on disposal or impairment of long-lived assets, net 0 0
Total expenses 6,403 6,252
Earnings from equity method investments 19,187 7,106
Loss on issuance of common units by equity method investee   (41)
Operating income 12,784 813
Other expenses (income), net:    
Interest expense 5,866 (1,416)
Loss on early extinguishment of debt 19,922  
Foreign currency transaction loss   0
Total other expenses, net 25,591 38,111
Loss on sale or impairment of equity method investment   39,764
Income (loss) from continuing operations before income taxes (12,807) (37,298)
Income tax expense (benefit) (2,530) (23,385)
Income (loss) from continuing operations   (13,913)
Loss from discontinued operations, net of income taxes   0
Net loss (10,277) (13,913)
Less: net income attributable to noncontrolling interests   0
Net income (loss) attributable to SemGroup   (13,913)
Other comprehensive income (loss), net of income taxes (3,581) (20,466)
Comprehensive income (loss) (13,858) (34,379)
Less: comprehensive income attributable to noncontrolling interests   0
Comprehensive income (loss) attributable to SemGroup   (34,379)
Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Other Nonoperating Income (Expense) 2 0
Revenues:    
Product 340,788 207,274
Service 38,050 50,156
Other 0 0
Revenue 378,838 257,430
Expenses:    
Cost of products sold 321,657 183,213
Operating 28,120 29,100
General and administrative 6,930 7,148
Depreciation and amortization 16,830 16,771
Loss on disposal or impairment of long-lived assets, net (1,982) (13,346)
Total expenses 375,519 249,578
Earnings from equity method investments 18,566 21,028
Loss on issuance of common units by equity method investee   0
Operating income 21,885 28,880
Other expenses (income), net:    
Interest expense 8,820 20,440
Loss on early extinguishment of debt 0  
Foreign currency transaction loss   0
Total other expenses, net 8,818 20,440
Loss on sale or impairment of equity method investment   0
Income (loss) from continuing operations before income taxes 13,067 8,440
Income tax expense (benefit) 0 0
Income (loss) from continuing operations   8,440
Loss from discontinued operations, net of income taxes   (2)
Net loss 13,067 8,438
Less: net income attributable to noncontrolling interests   9,020
Net income (loss) attributable to SemGroup   (582)
Other comprehensive income (loss), net of income taxes (74) 216
Comprehensive income (loss) 12,993 8,654
Less: comprehensive income attributable to noncontrolling interests   9,020
Comprehensive income (loss) attributable to SemGroup   (366)
Non-Guarantor Subsidiaries [Member]    
Condensed Income Statements, Captions [Line Items]    
Other Nonoperating Income (Expense) 144 188
Revenues:    
Product 32,573 29,622
Service 30,143 13,917
Other 14,546 13,882
Revenue 77,262 57,421
Expenses:    
Cost of products sold 27,341 13,734
Operating 23,963 21,092
General and administrative 8,784 8,040
Depreciation and amortization 7,296 6,900
Loss on disposal or impairment of long-lived assets, net (428) 39
Total expenses 67,812 49,727
Earnings from equity method investments 0 0
Loss on issuance of common units by equity method investee   0
Operating income 9,450 7,694
Other expenses (income), net:    
Interest expense (626) (1,210)
Loss on early extinguishment of debt 0  
Foreign currency transaction loss   1,469
Total other expenses, net (770) 71
Loss on sale or impairment of equity method investment   0
Income (loss) from continuing operations before income taxes 10,220 7,623
Income tax expense (benefit) 2,625 1,978
Income (loss) from continuing operations   5,645
Loss from discontinued operations, net of income taxes   0
Net loss 7,595 5,645
Less: net income attributable to noncontrolling interests   0
Net income (loss) attributable to SemGroup   5,645
Other comprehensive income (loss), net of income taxes 9,688 16,141
Comprehensive income (loss) 17,283 21,786
Less: comprehensive income attributable to noncontrolling interests   0
Comprehensive income (loss) attributable to SemGroup   21,786
Consolidating Adjustments [Member]    
Condensed Income Statements, Captions [Line Items]    
Other Nonoperating Income (Expense) (193) (237)
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 0 0
Depreciation and amortization 0 0
Loss on disposal or impairment of long-lived assets, net 0 0
Total expenses 0 0
Earnings from equity method investments (20,662) (5,063)
Loss on issuance of common units by equity method investee   0
Operating income (20,662) (5,063)
Other expenses (income), net:    
Interest expense (193) (237)
Loss on early extinguishment of debt 0  
Foreign currency transaction loss   0
Total other expenses, net 0 0
Loss on sale or impairment of equity method investment   0
Income (loss) from continuing operations before income taxes (20,662) (5,063)
Income tax expense (benefit) 0 0
Income (loss) from continuing operations   (5,063)
Loss from discontinued operations, net of income taxes   0
Net loss (20,662) (5,063)
Less: net income attributable to noncontrolling interests   0
Net income (loss) attributable to SemGroup   (5,063)
Other comprehensive income (loss), net of income taxes 0 0
Comprehensive income (loss) $ (20,662) (5,063)
Less: comprehensive income attributable to noncontrolling interests   0
Comprehensive income (loss) attributable to SemGroup   $ (5,063)