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 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Revenues:        
Sales Revenue, Goods, Net $ 368,006 $ 210,126 $ 741,367 $ 447,022
Sales Revenue, Services, Net 88,487 62,200 156,680 126,273
Other 16,596 15,051 31,142 28,933
Revenue, Net 473,089 287,377 929,189 602,228
Expenses:        
Costs of products sold, exclusive of depreciation and amortization shown below 340,107 176,842 689,105 373,789
Operating 73,346 54,707 125,429 104,899
General and administrative 26,752 20,775 48,396 41,835
Depreciation and amortization 25,602 25,055 50,201 49,106
Loss (gain) on disposal or impairment, net (234) 1,685 2,176 14,992
Total expenses 465,573 279,064 915,307 584,621
Earnings from equity method investments 17,753 17,078 34,844 40,149
Loss on issuance of common units by equity method investee 0 0 0 (41)
Operating income 25,269 25,391 48,726 57,715
Other expenses (income), net:        
Interest Expense 13,477 18,011 27,344 35,588
Loss on early extinguishment of debt 8 0 19,930 0
Foreign currency transaction loss (gain) (1,011) 1,543 (1,011) 3,012
Loss (gain) on sale or impairment of equity method investment 0 (9,120) 0 30,644
Other expense (income), net (441) (490) (591) (678)
Total other expenses, net 12,033 9,944 45,672 68,566
Income (loss) from continuing operations before income taxes 13,236 15,447 3,054 (10,851)
Income tax expense (benefit) 3,625 4,658 3,720 (16,749)
Income (loss) from continuing operations 9,611 10,789 (666) 5,898
Income from discontinued operations, net of income taxes 0 (2) 0 (4)
Net income (loss) 9,611 10,787 (666) 5,894
Less: net income attributable to noncontrolling interests 0 1,922 0 10,942
Net income (loss) attributable to SemGroup 9,611 8,865 (666) (5,048)
Other comprehensive income (loss), net of income taxes (8,952) (6,591) (14,985) (2,482)
Comprehensive income (loss) 18,563 17,378 14,319 8,376
Less: comprehensive income attributable to noncontrolling interests 0 1,922 0 10,942
Comprehensive income (loss) attributable to SemGroup 18,563 15,456 14,319 (2,566)
Consolidation, Eliminations [Member]        
Revenues:        
Sales Revenue, Goods, Net 0 0 0 0
Sales Revenue, Services, Net 0 0 0 0
Other 0 0 0 0
Revenue, Net 0 0 0 0
Expenses:        
Costs of products sold, exclusive of depreciation and amortization shown below 0 0 0 0
Operating 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Loss (gain) on disposal or impairment, net 0 0 0 0
Total expenses 0 0 0 0
Earnings from equity method investments (26,420) (7,887) (47,086) (14,495)
Loss on issuance of common units by equity method investee       0
Operating income (26,420) (7,887) (47,086) (14,495)
Other expenses (income), net:        
Interest Expense (207) (236) (396) (473)
Loss on early extinguishment of debt 0   0  
Foreign currency transaction loss (gain) 0 0 0 0
Loss (gain) on sale or impairment of equity method investment   0   0
Other expense (income), net 207 236 396 473
Total other expenses, net 0 0 0 0
Income (loss) from continuing operations before income taxes (26,420) (7,887) (47,086) (14,495)
Income tax expense (benefit) 0 0 0 0
Income (loss) from continuing operations   (7,887)   (14,495)
Income from discontinued operations, net of income taxes   0   0
Net income (loss) (26,420) (7,887) (47,086) (14,495)
Less: net income attributable to noncontrolling interests   0   0
Net income (loss) attributable to SemGroup   (7,887)   (14,495)
Other comprehensive income (loss), net of income taxes 0 0 0 0
Comprehensive income (loss) (26,420) (7,887) (47,086) (14,495)
Less: comprehensive income attributable to noncontrolling interests   0   0
Comprehensive income (loss) attributable to SemGroup   (7,887)   (14,495)
Reportable Legal Entities [Member] | Parent Company [Member]        
Revenues:        
Sales Revenue, Goods, Net 0 0 0 0
Sales Revenue, Services, Net 0 0 0 0
Other 0 0 0 0
Revenue, Net 0 0 0 0
Expenses:        
Costs of products sold, exclusive of depreciation and amortization shown below 0 0 0 0
Operating 0 0 0 0
General and administrative 10,613 4,782 16,543 10,654
Depreciation and amortization 530 393 1,003 773
Loss (gain) on disposal or impairment, net 0 0 0 0
Total expenses 11,143 5,175 17,546 11,427
Earnings from equity method investments 25,104 6,854 44,295 13,960
Loss on issuance of common units by equity method investee       (41)
Operating income 13,961 1,679 26,749 2,492
Other expenses (income), net:        
Interest Expense 4,725 (1,496) 10,591 (2,911)
Loss on early extinguishment of debt 8   19,930  
Foreign currency transaction loss (gain) 0 0 0 0
Loss (gain) on sale or impairment of equity method investment   (9,120)   30,644
Other expense (income), net (247) (249) (440) (487)
Total other expenses, net 4,486 (10,865) 30,081 27,246
Income (loss) from continuing operations before income taxes 9,475 12,544 (3,332) (24,754)
Income tax expense (benefit) (136) 3,679 (2,666) (19,706)
Income (loss) from continuing operations   8,865   (5,048)
Income from discontinued operations, net of income taxes   0   0
Net income (loss) 9,611 8,865 (666) (5,048)
Less: net income attributable to noncontrolling interests   0   0
Net income (loss) attributable to SemGroup   8,865   (5,048)
Other comprehensive income (loss), net of income taxes 5,369 (18,480) 8,950 1,986
Comprehensive income (loss) 4,242 27,345 (9,616) (7,034)
Less: comprehensive income attributable to noncontrolling interests   0   0
Comprehensive income (loss) attributable to SemGroup   27,345   (7,034)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Sales Revenue, Goods, Net 333,371 180,529 674,159 387,803
Sales Revenue, Services, Net 37,549 36,815 75,599 77,012
Other 0 0 0 0
Revenue, Net 370,920 217,344 749,758 464,815
Expenses:        
Costs of products sold, exclusive of depreciation and amortization shown below 310,506 153,413 632,163 326,667
Operating 28,014 28,918 56,134 58,018
General and administrative 8,443 7,806 15,373 14,954
Depreciation and amortization 17,667 17,388 34,497 34,159
Loss (gain) on disposal or impairment, net (18) 1,713 1,964 15,059
Total expenses 364,612 209,238 740,131 448,857
Earnings from equity method investments 19,069 18,111 37,635 40,684
Loss on issuance of common units by equity method investee       0
Operating income 25,377 26,217 47,262 56,642
Other expenses (income), net:        
Interest Expense 9,598 20,767 18,418 41,207
Loss on early extinguishment of debt 0   0  
Foreign currency transaction loss (gain) 0 0 0 0
Loss (gain) on sale or impairment of equity method investment   0   0
Other expense (income), net (3) 0 (5) 0
Total other expenses, net 9,595 20,767 18,413 41,207
Income (loss) from continuing operations before income taxes 15,782 5,450 28,849 15,435
Income tax expense (benefit) 0 0 0 0
Income (loss) from continuing operations   5,450   15,435
Income from discontinued operations, net of income taxes   (1)   (3)
Net income (loss) 15,782 5,449 28,849 15,432
Less: net income attributable to noncontrolling interests   1,922   10,942
Net income (loss) attributable to SemGroup   3,527   4,490
Other comprehensive income (loss), net of income taxes 256 (485) 330 (701)
Comprehensive income (loss) 15,526 5,934 28,519 16,133
Less: comprehensive income attributable to noncontrolling interests   1,922   10,942
Comprehensive income (loss) attributable to SemGroup   4,012   5,191
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Sales Revenue, Goods, Net 34,635 29,597 67,208 59,219
Sales Revenue, Services, Net 50,938 25,385 81,081 49,261
Other 16,596 15,051 31,142 28,933
Revenue, Net 102,169 70,033 179,431 137,413
Expenses:        
Costs of products sold, exclusive of depreciation and amortization shown below 29,601 23,429 56,942 47,122
Operating 45,332 25,789 69,295 46,881
General and administrative 7,696 8,187 16,480 16,227
Depreciation and amortization 7,405 7,274 14,701 14,174
Loss (gain) on disposal or impairment, net (216) (28) 212 (67)
Total expenses 89,818 64,651 157,630 124,337
Earnings from equity method investments 0 0 0 0
Loss on issuance of common units by equity method investee       0
Operating income 12,351 5,382 21,801 13,076
Other expenses (income), net:        
Interest Expense (639) (1,024) (1,269) (2,235)
Loss on early extinguishment of debt 0   0  
Foreign currency transaction loss (gain) (1,011) 1,543 (1,011) 3,012
Loss (gain) on sale or impairment of equity method investment   0   0
Other expense (income), net (398) (477) (542) (664)
Total other expenses, net (2,048) 42 (2,822) 113
Income (loss) from continuing operations before income taxes 14,399 5,340 24,623 12,963
Income tax expense (benefit) 3,761 979 6,386 2,957
Income (loss) from continuing operations   4,361   10,006
Income from discontinued operations, net of income taxes   (1)   (1)
Net income (loss) 10,638 4,360 18,237 10,005
Less: net income attributable to noncontrolling interests   0   0
Net income (loss) attributable to SemGroup   4,360   10,005
Other comprehensive income (loss), net of income taxes (14,577) 12,374 (24,265) (3,767)
Comprehensive income (loss) $ 25,215 (8,014) $ 42,502 13,772
Less: comprehensive income attributable to noncontrolling interests   0   0
Comprehensive income (loss) attributable to SemGroup   $ (8,014)   $ 13,772