XML 79 R35.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Tables)
12 Months Ended
Mar. 31, 2013
Segment Information  
Schedule of segments and their respective financial information

 

 

 

 

NGL Energy Partners LP

 

NGL Supply

 

 

 

Year

 

Year

 

Six Months

 

Six Months

 

 

 

Ended

 

Ended

 

Ended

 

Ended

 

 

 

March 31,

 

March 31,

 

March 31,

 

September 30,

 

 

 

2013

 

2012

 

2011

 

2010

 

 

 

(in thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

Crude oil logistics

 

$

2,339,148

 

$

 

$

 

$

 

Water services

 

62,227

 

 

 

 

Natural gas liquids logistics -

 

 

 

 

 

 

 

 

 

Propane sales

 

841,448

 

923,022

 

477,774

 

243,908

 

Other natural gas liquids sales

 

858,276

 

251,627

 

90,746

 

71,456

 

Storage revenues and other

 

33,954

 

2,462

 

1,183

 

959

 

Retail propane -

 

 

 

 

 

 

 

 

 

Propane sales

 

288,410

 

175,417

 

67,175

 

6,128

 

Distillate sales

 

106,192

 

6,547

 

 

 

Other retail sales

 

35,856

 

17,370

 

5,638

 

740

 

Other

 

4,233

 

 

 

 

Eliminations of intersegment sales

 

(151,977

)

(65,972

)

(20,284

)

(6,248

)

Total revenues

 

$

4,417,767

 

$

1,310,473

 

$

622,232

 

$

316,943

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

 

 

 

 

Crude oil logistics

 

$

9,176

 

$

 

$

 

$

 

Water services

 

20,923

 

 

 

 

Natural gas liquids logistics

 

11,085

 

3,661

 

554

 

519

 

Retail propane

 

25,496

 

11,450

 

2,887

 

870

 

Other

 

2,173

 

 

 

 

Total depreciation and amortization

 

$

68,853

 

$

15,111

 

$

3,441

 

$

1,389

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss):

 

 

 

 

 

 

 

 

 

Crude oil logistics

 

$

34,236

 

$

 

$

 

$

 

Water services

 

8,576

 

 

 

 

Natural gas liquids logistics

 

30,336

 

9,735

 

9,590

 

865

 

Retail propane

 

46,869

 

9,616

 

7,362

 

(2,569

)

Corporate and other

 

(32,710

)

(4,321

)

(2,115

)

(2,091

)

Total operating income (loss)

 

$

87,307

 

$

15,030

 

$

14,837

 

$

(3,795

)

 

 

 

 

 

 

 

 

 

 

Other items not allocated by segment:

 

 

 

 

 

 

 

 

 

Interest income

 

1,261

 

765

 

221

 

66

 

Interest expense

 

(32,994

)

(7,620

)

(2,482

)

(372

)

Loss on early extinguishment of debt

 

(5,769

)

 

 

 

Other income (expense), net

 

260

 

290

 

103

 

124

 

Income tax (provision) benefit

 

(1,875

)

(601

)

 

1,417

 

Net income (loss)

 

$

48,190

 

$

7,864

 

$

12,679

 

$

(2,560

)

 

 

 

 

 

 

 

 

 

 

Additions to property, plant and equipment, including acquisitions (accrual basis):

 

 

 

 

 

 

 

 

 

Crude oil logistics

 

$

89,860

 

$

 

$

 

$

 

Water services

 

137,116

 

 

 

 

Natural gas liquids logistics

 

15,129

 

50,276

 

290

 

15

 

Retail propane

 

66,933

 

150,181

 

41,152

 

386

 

Corporate and other

 

17,858

 

 

 

 

Total

 

$

326,896

 

$

200,457

 

$

41,442

 

$

401

 

 

 

 

March 31,

 

March 31,

 

 

 

 

 

 

 

2013

 

2012

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

Year-End Information:

 

 

 

 

 

 

 

 

 

Total assets:

 

 

 

 

 

 

 

 

 

Crude oil logistics

 

$

801,030

 

$

 

 

 

 

 

Water services

 

466,462

 

 

 

 

 

 

Natural gas liquids logistics

 

474,141

 

325,173

 

 

 

 

 

Retail propane

 

513,301

 

417,639

 

 

 

 

 

Corporate

 

36,413

 

6,707

 

 

 

 

 

Total

 

$

2,291,347

 

$

749,519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-lived assets, net of depreciation and amortization, including goodwill and intangibles:

 

 

 

 

 

 

 

 

 

Crude oil logistics

 

$

356,750

 

$

 

 

 

 

 

Water services

 

453,986

 

 

 

 

 

 

Natural gas liquids logistics

 

238,192

 

176,419

 

 

 

 

 

Retail propane

 

441,762

 

366,242

 

 

 

 

 

Corporate

 

31,996

 

5,468

 

 

 

 

 

Total

 

$

1,522,686

 

$

548,129