XML 80 R68.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Segment Reporting Information [Line Items]          
Earnings from equity method investments $ 14,528 $ 17,367 $ 41,493 $ 52,211  
Revenues 633,996 545,922 1,891,399 1,475,111  
Depreciation and amortization 53,598 50,135 155,889 100,336  
Income tax expense (benefit) (2,697) (37,249) 16,773 (33,529)  
EBITDA Adjustment to Equity Earnings 4,926 6,678 14,695 20,079  
Net unrealized loss (gain) related to commodity derivative instruments 4,860 (1,833) (1,775) (932)  
General and Administrative Expense 21,904 38,389 71,267 86,920  
Loss (gain) on disposal or impairment, net (383) 41,625 (2,125) 43,801  
Interest Expense 35,318 32,711 113,683 60,055  
Loss on early extinguishment of debt 0 0 0 19,930  
Foreign currency transaction loss (gain) (983) (747) 4,625 (1,758)  
Other expense (income), net (400) (3,390) (1,883) (4,116)  
Net loss 8,461 (19,103) (27,300) (19,769)  
Total assets 5,297,775   5,297,775   $ 5,376,817
Equity method investments 277,021   277,021   285,281
Crude Transportation [Member]          
Segment Reporting Information [Line Items]          
Earnings from equity method investments 14,546 17,372 41,489 52,207  
Revenues 27,309 18,824 82,025 46,822  
SemCAMS [Member]          
Segment Reporting Information [Line Items]          
Revenues 41,939 39,500 156,715 136,412  
SemGas [Member]          
Segment Reporting Information [Line Items]          
Revenues 71,772 54,095 183,177 167,605  
Crude Facilities [Member]          
Segment Reporting Information [Line Items]          
Revenues 8,657 9,053 27,762 28,513  
Crude Supply and Logistics [Member]          
Segment Reporting Information [Line Items]          
Revenues 434,591 339,874 1,259,709 928,664  
HFOTCO LLC [Member]          
Segment Reporting Information [Line Items]          
Revenues 49,728 34,675 139,869 34,675  
Corporate, Non-Segment [Member]          
Segment Reporting Information [Line Items]          
Earnings from equity method investments (18) (5) 4 4  
Revenues 0 49,902 42,142 132,421  
Depreciation and amortization 747 3,663 2,263 10,377  
Income tax expense (benefit) (5,743) (38,685) 7,231 (38,656)  
Segment profit (913) 8,421 9,878 25,084  
Total assets 98,147   98,147   271,806
Equity method investments 18,923   18,923   18,919
Operating Segments [Member]          
Segment Reporting Information [Line Items]          
Segment profit 114,884 110,882 347,399 272,881  
Operating Segments [Member] | Crude Transportation [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 12,802 11,170 38,331 23,595  
Segment profit 38,135 34,585 110,310 91,864  
Total assets 1,019,010   1,019,010   1,039,399
Equity method investments 258,098   258,098   266,362
Operating Segments [Member] | SemCAMS [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 5,250 4,727 15,752 13,657  
Income tax expense (benefit) 2,837 1,270 8,943 4,961  
Segment profit 20,543 16,704 64,104 52,606  
Total assets 672,471   672,471   518,900
Operating Segments [Member] | SemGas [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 10,837 9,114 32,107 27,140  
Segment profit 19,754 15,555 49,468 53,266  
Total assets 725,520   725,520   714,777
Operating Segments [Member] | Crude Facilities [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 2,170 2,058 6,455 6,024  
Segment profit 8,209 8,806 27,233 27,851  
Total assets 148,332   148,332   153,953
Operating Segments [Member] | Crude Supply and Logistics [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 217 103 608 243  
Segment profit (7,005) (1,693) (15,547) (6,294)  
Total assets 600,455   600,455   674,684
Operating Segments [Member] | HFOTCO LLC [Member]          
Segment Reporting Information [Line Items]          
Depreciation and amortization 21,575 19,300 60,373 19,300  
Income tax expense (benefit) 209 166 599 166  
Segment profit 36,161 28,504 101,953 28,504  
Total assets 2,033,840   2,033,840   $ 2,003,298
Intersegment Eliminations [Member]          
Segment Reporting Information [Line Items]          
Revenues (15,164) (13,708) (42,905) (38,700)  
Intersegment Eliminations [Member] | Crude Transportation [Member]          
Segment Reporting Information [Line Items]          
Revenues 7,630 8,988 22,669 22,443  
Intersegment Eliminations [Member] | SemGas [Member]          
Segment Reporting Information [Line Items]          
Revenues 4,703 2,152 11,567 8,693  
Intersegment Eliminations [Member] | Crude Facilities [Member]          
Segment Reporting Information [Line Items]          
Revenues $ 2,831 $ 2,567 $ 8,669 $ 7,563