XML 47 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segments
12 Months Ended
Dec. 31, 2018
Segment Reporting [Abstract]  
Segments 21.
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. 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.
In the fourth quarter of 2018, due to recent changes in our asset portfolio, the company elected to reorganize its business structure and reporting relationships to enhance execution and capture operating efficiencies. In conjunction with the reorganization, our reportable segments have changed. Prior period segment disclosures have been recast to reflect the new segments. U.S. Liquids includes the results of our U.S. crude oil operations, including the results of HFOTCO, subsequent to its acquisition in 2017. U.S. Gas contains the results of our historical SemGas segment. Canada includes the operations of our historical SemCAMS segment. Our prior SemMexico and SemLogistics segments are included within Corporate and Other, as these businesses were disposed of in 2018. Eliminations of transactions between segments are also included within Corporate and Other in the tables below.
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.
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.
Our results by segment are presented in the tables below (in thousands):
 
Year Ended December 31,
 
2018
 
2017
 
2016
Revenues:
 
 
 
 
 
   U.S. Liquids
 
 
 
 
 
External
$
2,017,701

 
$
1,493,548

 
$
827,379

U.S. Gas
 
 
 
 
 
External
250,285

 
222,048

 
208,042

Intersegment
15,036

 
11,170

 
10,928

   Canada
 
 
 
 
 
External
193,134

 
183,232

 
133,216

   Corporate and Other
 
 
 
 
 
External
42,142

 
183,089

 
163,527

Intersegment
(15,036
)
 
(11,170
)
 
(10,928
)
Total Revenues
$
2,503,262

 
$
2,081,917

 
$
1,332,164

 
 
 
 
 
 
 
Year Ended December 31,
 
2018
 
2017
 
2016
Earnings from equity method investments:
 
 
 
 
 
   U.S. Liquids
$
57,625

 
$
67,345

 
$
71,569

   Corporate and Other
47

 
(14
)
 
2,147

Total earnings from equity method investments
$
57,672


$
67,331


$
73,716

 
 
 
 
 
 
 
Year Ended December 31,
 
2018
 
2017
 
2016
Depreciation and amortization:
 
 
 
 
 
U.S. Liquids
$
142,237

 
$
88,738

 
$
32,449

U.S. Gas
42,997

 
37,059

 
36,170

Canada
21,051

 
18,530

 
16,867

   Corporate and Other
2,969

 
14,094

 
13,318

Total depreciation and amortization
$
209,254

 
$
158,421

 
$
98,804

 
 
 
 
 
 

 
Year Ended December 31,
 
2018
 
2017
 
2016
Income tax expense (benefit):
 
 
 
 
 
U.S. Liquids
$
575

 
$
362

 
$

Canada
11,018

 
8,863

 
3,667

Corporate and Other
11,711

 
(11,613
)
 
7,601

Total income tax expense (benefit)
$
23,304

 
$
(2,388
)
 
$
11,268

 
 
 
 
 
 
 
Year Ended December 31,
 
2018
 
2017
 
2016
Segment profit:
 
 
 
 
 
U.S. Liquids
$
309,423

 
$
229,208

 
$
190,768

U.S. Gas
67,070

 
67,805

 
66,530

Canada
81,330

 
76,274

 
53,264

 Corporate and Other
9,726

 
33,236

 
39,534

Total segment profit
$
467,549

 
$
406,523

 
$
350,096

 
 
 
 
 
 
 
Year Ended December 31,
 
2018
 
2017
 
2016
Reconciliation of segment profit to net income (loss):
 
 
 
 
 
   Total segment profit
$
467,549

 
$
406,523

 
$
350,096

     Less:
 
 
 
 
 
Adjustment to reflect equity earnings on an EBITDA basis
19,532

 
26,890

 
28,757

Net unrealized loss (gain) related to derivative instruments
(5,053
)
 
40

 
989

General and administrative expense
91,568

 
113,779

 
84,183

Depreciation and amortization
209,254

 
158,421

 
98,804

Loss (gain) on disposal or impairment, net
(3,563
)
 
13,333

 
16,048

Interest expense
149,714

 
103,009

 
62,650

Loss on early extinguishment of debt

 
19,930

 

Foreign currency transaction loss (gain)
9,501

 
(4,709
)
 
4,759

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

 

 
30,644

Other expense (income), net
(2,380
)
 
(4,632
)
 
(1,269
)
Income tax expense (benefit)
23,304

 
(2,388
)
 
11,268

Loss from discontinued operations

 

 
1

   Net income (loss)
$
(24,328
)
 
$
(17,150
)
 
$
13,262

 
 
 
 
 
 
 
Year Ended December 31,
 
2018
 
2017
 
2016
Additions to long-lived assets, including acquisitions and contributions to equity method investments:
 
 
 
 
 
U.S. Liquids
$
119,064

 
$
2,289,218

 
$
240,242

U.S. Gas
31,102

 
100,537

 
21,913

Canada
218,566

 
113,263

 
34,506

  Corporate and Other
1,804

 
18,062

 
28,020

Total additions to long-lived assets
$
370,536

 
$
2,521,080

 
$
324,681

 
 
 
 
 
 

 
 
 
December 31,
 
 
 
2018
 
2017
Total assets (excluding intersegment receivables):
 
 
 
 
 
U.S. Liquids
 
 
$
3,689,384

 
$
3,871,334

U.S. Gas
 
 
716,837

 
714,777

Canada
 
 
684,418

 
518,900

  Corporate and Other
 
 
119,668

 
271,806

Total
 
 
$
5,210,307

 
$
5,376,817

 
 
 
 
 
 
 
 
 
December 31,
 
 
 
2018
 
2017
Equity investments:
 
 
 
 
 
U.S. Liquids
 
 
$
255,043

 
$
266,362

Corporate and Other
 
 
18,966

 
18,919

Total equity investments
 
 
$
274,009

 
$
285,281