XML 34 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments
12 Months Ended
Dec. 31, 2017
Segment Reporting [Abstract]  
Segments
SEGMENTS
As described in Note 1, our businesses are organized based on the nature and location of the services they provide. Certain summarized information related to our reportable segments is shown in the tables below. None of the operating segments have been aggregated. The results of HFOTCO, subsequent to the acquisition date, are shown as a separate segment below. Although Corporate and Other does not represent an operating segment, it is included in the tables below to reconcile segment information to that of the consolidated Company. Prior period segment disclosures have been recast to include the SemMexico and SemLogistics segments within Corporate and Other, as these businesses are no longer significant and are not expected to be significant in the future. Eliminations of transactions between segments are also included within Corporate and Other in the tables below.
During the fourth quarter of 2017, we changed our definition of segment profit to focus on the results of each segment exclusive of general and administrative costs and related overhead allocations. Segment Profit is defined as revenue, less cost of products sold (exclusive of depreciation and amortization) and operating expenses, plus equity earnings and is adjusted to remove unrealized gains and losses on commodity derivatives and to reflect equity earnings on an EBITDA basis. Reflecting equity earnings on an EBITDA basis is achieved by adjusting equity earnings to exclude our percentage of interest, taxes, depreciation and amortization from equity earnings for operated equity method investees. For our investment in NGL Energy, we exclude equity earnings and include cash distributions received. Prior period segment profit has been recast to be consistent with the revised definition.
The accounting policies of each segment are the same as the accounting policies of the consolidated Company. Transactions between segments are generally recorded based on prices negotiated between the segments.
Our results by segment are presented in the tables below (in thousands):
 
Year Ended December 31,
 
2017
 
2016
 
2015
Revenues:
 
 
 
 
 
   Crude Transportation
 
 
 
 
 
External
$
74,993

 
$
64,853

 
$
81,991

Intersegment
31,939

 
26,878

 
15,021

   Crude Facilities
 
 
 
 
 
External
42,327

 
45,956

 
45,936

Intersegment
10,594

 
10,674

 

   Crude Supply and Logistics
 
 
 
 
 
External
1,299,343

 
716,570

 
716,784

HFOTCO
 
 
 
 
 
External
76,885

 

 

SemGas
 
 
 
 
 
External
222,048

 
208,042

 
231,569

Intersegment
11,170

 
10,928

 
20,605

  SemCAMS
 
 
 
 
 
External
183,232

 
133,216

 
136,197

   Corporate and Other
 
 
 
 
 
External
183,089

 
163,527

 
242,617

Intersegment
(53,703
)
 
(48,480
)
 
(35,626
)
Total Revenues
$
2,081,917


$
1,332,164


$
1,455,094

 
 
 
 
 
 
 
Year Ended December 31,
 
2017
 
2016
 
2015
Earnings from equity method investments:
 
 
 
 
 
   Crude Transportation
$
67,345

 
$
71,569

 
$
76,355

   Corporate and Other (1)
(14
)
 
2,147

 
11,416

Total earnings from equity method investments
$
67,331


$
73,716

 
$
87,771

(1) Including gain (loss) on issuance of common units by equity method investee.
 
 
 
 
 
 
 
Year Ended December 31,
 
2017
 
2016
 
2015
Depreciation and amortization:
 
 
 
 
 
Crude Transportation
$
35,953

 
$
24,483

 
$
35,500

Crude Facilities
8,113

 
7,781

 
5,829

Crude Supply and Logistics
400

 
185

 
159

HFOTCO
44,272

 

 

SemGas
37,059

 
36,170

 
31,803

SemCAMS
18,530

 
16,867

 
12,940

   Corporate and Other
14,094

 
13,318

 
14,651

Total depreciation and amortization
$
158,421

 
$
98,804

 
$
100,882

 
 
 
 
 
 
 
Year Ended December 31,
 
2017
 
2016
 
2015
Income tax expense (benefit):
 
 
 
 
 
HFOTCO
$
362

 
$

 
$

SemCAMS
8,863

 
3,667

 
4,847

Corporate and other
(11,613
)
 
7,601

 
28,683

Total income tax expense (benefit)
$
(2,388
)
 
$
11,268

 
$
33,530

 
 
 
 
 
 
 
Year Ended December 31,
 
2017
 
2016
 
2015
Segment profit:
 
 
 
 
 
Crude Transportation
$
133,505

 
$
119,726

 
$
125,120

Crude Facilities
41,967

 
47,039

 
37,351

Crude Supply and Logistics
(7,801
)
 
24,003

 
30,899

HFOTCO
61,536

 

 

SemGas
67,805

 
66,530

 
73,422

SemCAMS
76,274

 
53,264

 
50,238

 Corporate and Other
33,237

 
39,534

 
56,822

Total segment profit
$
406,523


$
350,096

 
$
373,852

 
 
 
 
 
 
 
 
Year Ended December 31,
 
2017
 
2016
 
2015
Reconciliation of segment profit to net income (loss):
 
 
 
 
 
   Total segment profit
$
406,523


$
350,096

 
$
373,852

     Less:
 
 
 
 
 
Adjustment to reflect equity earnings on an EBITDA basis
26,890

 
28,757

 
32,965

Net unrealized loss (gain) related to derivative instruments
40

 
989

 
2,014

General and administrative expense
110,373

 
83,908

 
97,366

Depreciation and amortization
158,421

 
98,804

 
100,882

Loss on disposal or impairment, net
13,333

 
16,048

 
11,472

Interest expense
103,009

 
62,650

 
69,675

Loss on early extinguishment of debt
19,930

 

 

Foreign currency transaction loss (gain)
(4,709
)
 
4,759

 
(1,067
)
Loss (gain) on sale or impairment of non-operated equity method investment

 
30,644

 
(14,517
)
Other expense (income), net
(1,226
)
 
(994
)
 
(1,284
)
Income tax expense (benefit)
(2,388
)
 
11,268

 
33,530

Loss from discontinued operations

 
1

 
4

   Net income (loss)
$
(17,150
)

$
13,262

 
$
42,812

 
 
 
 
 
 
 
Year Ended December 31,
 
2017
 
2016
 
2015
Additions to long-lived assets, including acquisitions and contributions to equity method investments:
 
 
 
 
 
Crude Transportation
$
262,728

 
$
230,139

 
$
219,227

Crude Facilities
4,775

 
6,439

 
30,118

Crude Supply and Logistics
2,233

 
3,664

 
2,564

HFOTCO
2,019,482

 

 

SemGas
100,537

 
21,913

 
110,908

SemCAMS
113,263

 
34,506

 
142,368

  Corporate and Other
18,062

 
28,020

 
21,259

Total additions to long-lived assets
$
2,521,080


$
324,681

 
$
526,444

 
 
 
 
 
 
 
 
 
December 31,
 
 
 
2017
 
2016
Total assets (excluding intersegment receivables):
 
 
 
 
 
Crude Transportation
 
 
$
1,039,399

 
$
1,042,327

Crude Facilities
 
 
153,953

 
156,907

Crude Supply and Logistics
 
 
674,684

 
484,475

HFOTCO
 
 
2,003,298

 

SemGas
 
 
714,777

 
683,952

SemCAMS
 
 
518,900

 
379,785

  Corporate and Other
 
 
271,806

 
327,526

Total
 
 
$
5,376,817

 
$
3,074,972

 
 
 
 
 
 
 
 
 
December 31,
 
 
 
2017
 
2016
Equity investments:
 
 
 
 
 
Crude Transportation
 
 
$
266,362

 
$
415,356

Corporate and Other
 
 
18,919

 
18,933

Total equity investments
 
 
$
285,281


$
434,289