XML 42 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segments (Tables)
3 Months Ended
Mar. 31, 2018
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
Our results by segment are presented in the tables below (in thousands):
 
Three Months Ended March 31,
 
2018
 
2017
Revenues:
 
 
 
   Crude Transportation
 
 
 
External
$
26,068

 
$
13,979

Intersegment
8,208

 
6,554

   Crude Facilities
 
 
 
External
9,284

 
9,635

Intersegment
2,993

 
2,506

   Crude Supply and Logistics
 
 
 
External
443,399

 
297,471

HFOTCO
 
 
 
External
44,198

 

   SemGas
 
 
 
External
52,237

 
57,752

Intersegment
3,658

 
3,911

   SemCAMS
 
 
 
External
45,145

 
36,798

   Corporate and Other
 
 
 
External
41,278

 
40,465

Intersegment
(14,859
)
 
(12,971
)
Total Revenues
$
661,609

 
$
456,100

 
Three Months Ended March 31,
 
2018
 
2017
Earnings from equity method investments:
 
 
 
   Crude Transportation
$
12,605

 
$
17,088

   Corporate and Other
9

 
3

Total earnings from equity method investments
$
12,614

 
$
17,091

 
Three Months Ended March 31,
 
2018
 
2017
Depreciation and amortization:
 
 
 
   Crude Transportation
$
12,476

 
$
5,927

   Crude Facilities
2,132

 
1,944

   Crude Supply and Logistics
193

 
62

HFOTCO
19,306

 

   SemGas
10,449

 
8,927

   SemCAMS
5,238

 
4,496

   Corporate and Other
742

 
3,243

Total depreciation and amortization
$
50,536

 
$
24,599

 
Three Months Ended March 31,
 
2018
 
2017
Income tax expense (benefit):
 
 
 
HFOTCO
$
209

 
$

SemCAMS
2,970

 
1,424

Corporate and Other(1)
19,904

 
(1,329
)
Total income tax expense (benefit)
$
23,083

 
$
95

(1) Corporate and Other includes the impact of intra-period tax allocation.
 
Three Months Ended March 31,
 
2018
 
2017
Segment profit:
 
 
 
   Crude Transportation
$
34,310

 
$
28,251

   Crude Facilities
9,341

 
9,564

   Crude Supply and Logistics
(6,583
)
 
(2,428
)
HFOTCO
30,988

 

   SemGas
14,277

 
18,227

   SemCAMS
22,113

 
16,865

   Corporate and Other
10,963

 
8,367

Total segment profit
$
115,409

 
$
78,846

 
Three Months Ended March 31,
 
2018
 
2017
Reconciliation of segment profit to net loss:
 
 
 
   Total segment profit
$
115,409

 
$
78,846

     Less:
 
 
 
Adjustment to reflect equity earnings on an EBITDA basis
4,883

 
6,709

Net unrealized loss related to commodity derivative instruments
2,226

 
27

General and administrative expense
26,477

 
21,712

Depreciation and amortization
50,536

 
24,599

Loss on disposal or impairment, net
(3,566
)
 
2,410

Interest expense
42,461

 
13,867

Loss on early extinguishment of debt

 
19,922

Foreign currency transaction loss
3,294

 

Other income, net
(950
)
 
(218
)
Income tax expense
23,083

 
95

   Net loss
$
(33,035
)
 
$
(10,277
)
 
March 31,
2018
 
December 31,
2017
Total assets (excluding intersegment receivables):
 
 
 
   Crude Transportation
$
1,032,730

 
$
1,039,399

   Crude Facilities
148,520

 
153,953

   Crude Supply and Logistics
545,551

 
674,684

   HFOTCO
2,011,823

 
2,003,298

   SemGas
720,827

 
714,777

   SemCAMS
561,857

 
518,900

   Corporate and Other
418,017

 
271,806

Total assets
$
5,439,325

 
$
5,376,817

 
March 31,
2018
 
December 31,
2017
Equity investments:
 
 
 
   Crude Transportation
$
260,126

 
$
266,362

   Corporate and Other
18,928

 
18,919

Total equity investments
$
279,054


$
285,281