|
|
|
|
|
|
• | sale of a subsidiary or group of net assets within a foreign entity and the sale represents the substantially complete liquidation of the investment in the foreign entity; |
• | loss of a controlling financial interest in an investment in a foreign entity (i.e., the foreign entity is deconsolidated); or |
• | step acquisition for a foreign entity (i.e., when an entity has changed from applying the equity method for an investment in a foreign entity to consolidating the foreign entity). |
|
Total Quarterly Distributions Per Unit Target Amount | Marginal Percentage Interest in Distributions | |||||||||||||||||||
Unitholders | General Partner | Incentive Distribution Rights | ||||||||||||||||||
Minimum Quarterly Distributions | $ | 0.362500 | 98.0 | % | 2.0 | % | — | |||||||||||||
First Target Distribution | above | $ | 0.362500 | up to | $ | 0.416875 | 98.0 | % | 2.0 | % | — | |||||||||
Second Target Distribution | above | $ | 0.416875 | up to | $ | 0.453125 | 85.0 | % | 2.0 | % | 13.0 | % | ||||||||
Third Target Distribution | above | $ | 0.453125 | up to | $ | 0.543750 | 75.0 | % | 2.0 | % | 23.0 | % | ||||||||
Thereafter | above | $ | 0.543750 | 50.0 | % | 2.0 | % | 48.0 | % |
Record Date | Payment Date | Distribution Per Unit | Distributions Paid/To Be Paid | ||||||||||||||||||||||
Quarter Ended | SemGroup | Noncontrolling Interest Common Units | Total Distributions | ||||||||||||||||||||||
General Partner | Incentive Distributions | Common Units | Subordinated Units | ||||||||||||||||||||||
December 31, 2011 | * | February 3, 2012 | February 13, 2012 | $ | 0.0670 | * | $ | 23 | $ | — | $ | 93 | $ | 561 | $ | 470 | $ | 1,147 | |||||||
March 31, 2012 | May 7, 2012 | May 15, 2012 | $ | 0.3725 | $ | 128 | $ | — | $ | 517 | $ | 3,125 | $ | 2,607 | $ | 6,377 | |||||||||
June 30, 2012 | August 6, 2012 | August 14, 2012 | $ | 0.3825 | $ | 131 | $ | — | $ | 532 | $ | 3,209 | $ | 2,678 | $ | 6,550 | |||||||||
December 31, 2012 | February 4, 2013 | February 14, 2013 | $ | 0.4025 | $ | 167 | $ | — | $ | 1,163 | $ | 3,377 | $ | 3,624 | $ | 8,331 | |||||||||
March 31, 2013 | May 6, 2013 | May 15, 2013 | $ | 0.4300 | $ | 179 | $ | 41 | $ | 1,242 | $ | 3,607 | $ | 3,872 | $ | 8,941 | |||||||||
June 30, 2013 | ** | August 5, 2013 | August 14, 2013 | $ | 0.4400 | ** | $ | 183 | $ | 72 | $ | 1,271 | $ | 3,692 | $ | 3,962 | $ | 9,180 |
(unaudited) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Cash | $ | 3,650 | $ | 108 | |||
Other current assets | 247,195 | 250,509 | |||||
Property, plant and equipment, net | 296,084 | 291,530 | |||||
Equity method investment | 66,037 | — | |||||
Other noncurrent assets, net | 3,792 | 2,579 | |||||
Total assets | $ | 616,758 | $ | 544,726 | |||
Current liabilities | $ | 223,158 | $ | 231,843 | |||
Long-term debt | 166,549 | 4,562 | |||||
Partners’ capital attributable to SemGroup | 128,774 | 179,187 | |||||
Partners’ capital attributable to noncontrolling interests | 98,277 | 129,134 | |||||
Total liabilities and partners’ capital | $ | 616,758 | $ | 544,726 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | $ | 161,422 | $ | 157,418 | $ | 332,654 | $ | 337,133 | |||||||
Cost of products sold | $ | 140,506 | $ | 140,549 | $ | 288,957 | $ | 301,057 | |||||||
Operating, general and administrative expenses | $ | 9,061 | $ | 8,267 | $ | 18,040 | $ | 16,197 | |||||||
Depreciation and amortization expense | $ | 3,690 | $ | 2,999 | $ | 7,197 | $ | 5,966 | |||||||
Earnings from equity method investment | $ | 3,451 | $ | — | $ | 6,904 | $ | — | |||||||
Net income | $ | 9,134 | $ | 5,126 | $ | 21,128 | $ | 12,884 |
|
June 30, 2013 | December 31, 2012 | ||||||
White Cliffs | $ | 193,709 | $ | 138,970 | |||
NGL Energy | 176,816 | 174,398 | |||||
Glass Mountain | 95,714 | 74,434 | |||||
Total equity method investments | $ | 466,239 | $ | 387,802 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
White Cliffs | $ | 10,661 | $ | 8,461 | $ | 21,100 | $ | 15,032 | |||||||
NGL Energy | 4,200 | 3,828 | 11,116 | 4,755 | |||||||||||
Glass Mountain | — | — | (10 | ) | — | ||||||||||
Total earnings from equity method investments | $ | 14,861 | $ | 12,289 | $ | 32,206 | $ | 19,787 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
White Cliffs | $ | 12,889 | $ | 10,827 | $ | 26,681 | $ | 19,767 | |||||||
NGL Energy | 4,426 | 1,812 | 8,698 | 2,972 | |||||||||||
Glass Mountain | — | — | — | — | |||||||||||
Total cash distributions received from equity method investments | $ | 17,315 | $ | 12,639 | $ | 35,379 | $ | 22,739 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | $ | 30,112 | $ | 25,732 | $ | 60,785 | $ | 48,388 | |||||||
Operating, general and administrative expenses | $ | 4,113 | $ | 3,640 | $ | 9,292 | $ | 7,525 | |||||||
Depreciation and amortization expense | $ | 4,715 | $ | 4,986 | $ | 9,430 | $ | 9,969 | |||||||
Net income | $ | 21,284 | $ | 17,106 | $ | 42,063 | $ | 30,894 |
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | $ | 1,617,613 | $ | 438,938 | $ | 2,955,821 | $ | 909,587 | |||||||
Cost of products sold | $ | 1,481,890 | $ | 389,806 | $ | 2,686,435 | $ | 829,596 | |||||||
Operating, general and administrative expenses | $ | 74,632 | $ | 25,901 | $ | 139,325 | $ | 42,717 | |||||||
Depreciation and amortization expense | $ | 27,518 | $ | 6,631 | $ | 46,265 | $ | 12,033 | |||||||
Net income | $ | 22,341 | $ | 13,942 | $ | 62,818 | $ | 20,032 |
|
4. | SEGMENTS |
Three Months Ended June 30, 2013 | |||||||||||||||||||||||||||||||
Crude | SemStream | SemCAMS | SemGas | SemLogistics | SemMexico | Corporate and Other | Consolidated | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
External | $ | 161,422 | $ | — | $ | 66,459 | $ | 41,908 | $ | 2,623 | $ | 51,832 | $ | — | $ | 324,244 | |||||||||||||||
Intersegment | — | — | — | 5,018 | — | — | (5,018 | ) | — | ||||||||||||||||||||||
Total revenues | 161,422 | — | 66,459 | 46,926 | 2,623 | 51,832 | (5,018 | ) | 324,244 | ||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | 140,506 | — | 1 | 33,567 | — | 43,653 | (5,018 | ) | 212,709 | ||||||||||||||||||||||
Operating | 5,691 | — | 55,508 | 4,289 | 1,848 | 2,346 | — | 69,682 | |||||||||||||||||||||||
General and administrative | 3,568 | 160 | 3,342 | 1,598 | 1,486 | 2,443 | 4,301 | 16,898 | |||||||||||||||||||||||
Depreciation and amortization | 3,690 | — | 2,638 | 2,233 | 2,313 | 1,458 | 482 | 12,814 | |||||||||||||||||||||||
Gain on disposal of long-lived assets, net | (25 | ) | — | — | (4 | ) | — | (347 | ) | — | (376 | ) | |||||||||||||||||||
Total expenses | 153,430 | 160 | 61,489 | 41,683 | 5,647 | 49,553 | (235 | ) | 311,727 | ||||||||||||||||||||||
Earnings from equity method investments | 10,661 | 4,200 | — | — | — | — | — | 14,861 | |||||||||||||||||||||||
Operating income (loss) | 18,653 | 4,040 | 4,970 | 5,243 | (3,024 | ) | 2,279 | (4,783 | ) | 27,378 | |||||||||||||||||||||
Other expenses (income), net | 4,120 | (1,193 | ) | 4,748 | 676 | 357 | 153 | 1,752 | 10,613 | ||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 14,533 | $ | 5,233 | $ | 222 | $ | 4,567 | $ | (3,381 | ) | $ | 2,126 | $ | (6,535 | ) | $ | 16,765 | |||||||||||||
Total assets at June 30, 2013 (excluding intersegment receivables) | $ | 867,993 | $ | 176,816 | $ | 298,793 | $ | 156,724 | $ | 160,490 | $ | 100,910 | $ | 334,925 | $ | 2,096,651 |
Three Months Ended June 30, 2012 | |||||||||||||||||||||||||||||||
Crude | SemStream | SemCAMS | SemGas | SemLogistics | SemMexico | Corporate and Other | Consolidated | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
External | $ | 157,418 | $ | — | $ | 79,683 | $ | 23,580 | $ | 2,613 | $ | 68,483 | $ | — | $ | 331,777 | |||||||||||||||
Intersegment | — | — | — | 2,554 | — | — | (2,554 | ) | — | ||||||||||||||||||||||
Total revenues | 157,418 | — | 79,683 | 26,134 | 2,613 | 68,483 | (2,554 | ) | 331,777 | ||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | 140,549 | 3 | 71 | 19,990 | 99 | 61,778 | (2,554 | ) | 219,936 | ||||||||||||||||||||||
Operating | 6,462 | (21 | ) | 68,848 | 3,306 | 1,631 | 2,163 | — | 82,389 | ||||||||||||||||||||||
General and administrative | 2,063 | (1 | ) | 2,632 | 1,394 | 1,448 | 2,541 | 6,484 | 16,561 | ||||||||||||||||||||||
Depreciation and amortization | 2,999 | — | 2,673 | 1,726 | 2,334 | 1,517 | 633 | 11,882 | |||||||||||||||||||||||
Loss on disposal of long-lived assets, net | 56 | — | — | — | — | 63 | — | 119 | |||||||||||||||||||||||
Total expenses | 152,129 | (19 | ) | 74,224 | 26,416 | 5,512 | 68,062 | 4,563 | 330,887 | ||||||||||||||||||||||
Earnings from equity method investments | 8,461 | 3,828 | — | — | — | — | — | 12,289 | |||||||||||||||||||||||
Operating income (loss) | 13,750 | 3,847 | 5,459 | (282 | ) | (2,899 | ) | 421 | (7,117 | ) | 13,179 | ||||||||||||||||||||
Other expenses (income), net | (383 | ) | 7 | 5,352 | 770 | 189 | 425 | (773 | ) | 5,587 | |||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 14,133 | $ | 3,840 | $ | 107 | $ | (1,052 | ) | $ | (3,088 | ) | $ | (4 | ) | $ | (6,344 | ) | $ | 7,592 |
Six Months Ended June 30, 2013 | |||||||||||||||||||||||||||||||
Crude | SemStream | SemCAMS | SemGas | SemLogistics | SemMexico | Corporate and Other | Consolidated | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
External | $ | 332,654 | $ | — | $ | 102,240 | $ | 76,562 | $ | 5,658 | $ | 94,826 | $ | — | $ | 611,940 | |||||||||||||||
Intersegment | — | — | — | 9,103 | — | — | (9,103 | ) | — | ||||||||||||||||||||||
Total revenues | 332,654 | — | 102,240 | 85,665 | 5,658 | 94,826 | (9,103 | ) | 611,940 | ||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | 288,957 | — | 184 | 62,738 | — | 82,302 | (9,103 | ) | 425,078 | ||||||||||||||||||||||
Operating | 11,429 | 1 | 82,392 | 8,433 | 3,687 | 4,511 | — | 110,453 | |||||||||||||||||||||||
General and administrative | 7,418 | 316 | 7,487 | 3,189 | 2,606 | 4,665 | 8,254 | 33,935 | |||||||||||||||||||||||
Depreciation and amortization | 7,197 | — | 5,294 | 4,361 | 4,653 | 2,938 | 1,007 | 25,450 | |||||||||||||||||||||||
(Gain) loss on disposal of long-lived assets, net | (25 | ) | 6 | — | (6 | ) | — | (513 | ) | — | (538 | ) | |||||||||||||||||||
Total expenses | 314,976 | 323 | 95,357 | 78,715 | 10,946 | 93,903 | 158 | 594,378 | |||||||||||||||||||||||
Earnings from equity method investments | 21,090 | 11,116 | — | — | — | — | — | 32,206 | |||||||||||||||||||||||
Operating income (loss) | 38,768 | 10,793 | 6,883 | 6,950 | (5,288 | ) | 923 | (9,261 | ) | 49,768 | |||||||||||||||||||||
Other expenses (income), net | 7,291 | (2,161 | ) | 9,459 | 1,269 | 1,113 | (318 | ) | 21,822 | 38,475 | |||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 31,477 | $ | 12,954 | $ | (2,576 | ) | $ | 5,681 | $ | (6,401 | ) | $ | 1,241 | $ | (31,083 | ) | $ | 11,293 |
Six Months Ended June 30, 2012 | |||||||||||||||||||||||||||||||
Crude | SemStream | SemCAMS | SemGas | SemLogistics | SemMexico | Corporate and Other | Consolidated | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
External | $ | 337,133 | $ | 6 | $ | 114,848 | $ | 54,290 | $ | 6,397 | $ | 131,134 | $ | — | $ | 643,808 | |||||||||||||||
Intersegment | — | — | — | 5,284 | — | — | (5,284 | ) | — | ||||||||||||||||||||||
Total revenues | 337,133 | 6 | 114,848 | 59,574 | 6,397 | 131,134 | (5,284 | ) | 643,808 | ||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | 301,057 | 37 | 190 | 46,539 | 99 | 118,819 | (5,284 | ) | 461,457 | ||||||||||||||||||||||
Operating | 11,916 | (27 | ) | 95,084 | 6,159 | 3,085 | 4,163 | — | 120,380 | ||||||||||||||||||||||
General and administrative | 4,781 | 50 | 7,050 | 3,237 | 3,259 | 5,229 | 12,785 | 36,391 | |||||||||||||||||||||||
Depreciation and amortization | 5,966 | — | 5,246 | 3,356 | 4,652 | 3,078 | 1,309 | 23,607 | |||||||||||||||||||||||
Loss on disposal of long-lived assets, net | 56 | — | — | — | — | 63 | — | 119 | |||||||||||||||||||||||
Total expenses | 323,776 | 60 | 107,570 | 59,291 | 11,095 | 131,352 | 8,810 | 641,954 | |||||||||||||||||||||||
Earnings from equity method investments | 15,032 | 4,755 | — | — | — | — | — | 19,787 | |||||||||||||||||||||||
Operating income (loss) | 28,389 | 4,701 | 7,278 | 283 | (4,698 | ) | (218 | ) | (14,094 | ) | 21,641 | ||||||||||||||||||||
Other expenses (income), net | (620 | ) | 45 | 10,555 | 1,302 | 1,468 | 315 | 138 | 13,203 | ||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 29,009 | $ | 4,656 | $ | (3,277 | ) | $ | (1,019 | ) | $ | (6,166 | ) | $ | (533 | ) | $ | (14,232 | ) | $ | 8,438 |
|
June 30, 2013 | December 31, 2012 | ||||||
Crude oil | $ | 21,740 | $ | 24,840 | |||
Asphalt and other | 12,629 | 9,593 | |||||
Total inventories | $ | 34,369 | $ | 34,433 |
|
June 30, 2013 | December 31, 2012 | ||||||||||||||||||||||
Level 1 | Netting* | Total | Level 1 | Netting* | Total | ||||||||||||||||||
Assets: | |||||||||||||||||||||||
Commodity derivatives | $ | 315 | $ | (54 | ) | $ | 261 | $ | 22 | $ | (22 | ) | $ | — | |||||||||
Total assets | 315 | (54 | ) | 261 | 22 | (22 | ) | — | |||||||||||||||
Liabilities: | |||||||||||||||||||||||
Commodity derivatives | $ | 54 | $ | (54 | ) | $ | — | $ | 1,056 | $ | (22 | ) | $ | 1,034 | |||||||||
Warrants | 41,810 | — | 41,810 | 32,858 | — | 32,858 | |||||||||||||||||
Total liabilities | 41,864 | (54 | ) | 41,810 | 33,914 | (22 | ) | 33,892 | |||||||||||||||
Net assets (liabilities) at fair value | $ | (41,549 | ) | $ | — | $ | (41,549 | ) | $ | (33,892 | ) | $ | — | $ | (33,892 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Sales | 720 | 300 | 1,330 | 683 | |||||||
Purchases | 615 | 235 | 1,290 | 686 |
June 30, 2013 | December 31, 2012 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
Commodity contracts | $ | 261 | $ | — | $ | — | $ | 1,034 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Commodity contracts | $ | (233 | ) | $ | 1,415 | $ | (777 | ) | $ | 289 |
|
|
June 30, 2013 | December 31, 2012 | ||||||
SemGroup 7.50% senior unsecured notes | $ | 300,000 | $ | — | |||
SemGroup corporate revolving credit facility | — | 201,500 | |||||
Rose Rock credit facility | 166,500 | 4,500 | |||||
SemMexico credit facility | 4,323 | — | |||||
Capital leases | 75 | 86 | |||||
Total long-term debt | $ | 470,898 | $ | 206,086 | |||
less: current portion of long-term debt | 4,349 | 24 | |||||
Noncurrent portion of long-term debt | $ | 466,549 | $ | 206,062 |
Year | Percentage | |
2016 | 105.625% | |
2017 | 103.750% | |
2018 | 101.875% | |
2019 and thereafter | 100.000% |
|
(a) | Confirmation order appeal |
(b) | Investigations |
(c) | Claims reconciliation process |
Volume (Barrels) | Value | |||||
Fixed price purchases | 150 | $ | 13,434 | |||
Fixed price sales | 150 | $ | 14,318 | |||
Floating price purchases | 18,933 | $ | 1,772,366 | |||
Floating price sales | 18,948 | $ | 1,799,559 |
|
Common Stock | Additional Paid-in Capital | Treasury Stock | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests | Total Owners’ Equity | |||||||||||||||||||||
Balance at December 31, 2012 | $ | 420 | $ | 1,039,189 | $ | (242 | ) | $ | (145,674 | ) | $ | (1,299 | ) | $ | 129,134 | $ | 1,021,528 | ||||||||||
Net income | — | — | — | 47,013 | — | 9,065 | 56,078 | ||||||||||||||||||||
Other comprehensive income (loss), net of income taxes | — | — | — | — | (10,412 | ) | — | (10,412 | ) | ||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (7,496 | ) | (7,496 | ) | ||||||||||||||||||
Rose Rock Midstream, L.P. equity issuance | — | — | — | — | — | 57,751 | 57,751 | ||||||||||||||||||||
Transfer of SemCrude Pipeline interest to Rose Rock* | — | 56,800 | — | — | — | (90,516 | ) | (33,716 | ) | ||||||||||||||||||
Warrants settlements | 4 | 23,460 | — | — | — | — | 23,464 | ||||||||||||||||||||
Dividends paid | — | (7,939 | ) | — | — | — | — | (7,939 | ) | ||||||||||||||||||
Unvested dividend equivalent rights | — | (25 | ) | — | — | — | (16 | ) | (41 | ) | |||||||||||||||||
Non-cash equity compensation | — | 2,904 | — | — | — | 355 | 3,259 | ||||||||||||||||||||
Issuance of common stock under compensation plans | 1 | (1 | ) | — | — | — | — | — | |||||||||||||||||||
Repurchase of common stock | — | — | (371 | ) | — | — | — | (371 | ) | ||||||||||||||||||
Balance at June 30, 2013 | $ | 425 | $ | 1,114,388 | $ | (613 | ) | $ | (98,661 | ) | $ | (11,711 | ) | $ | 98,277 | $ | 1,102,105 |
Currency Translation | Employee Benefit Plans | Total | |||||||||
Balance at December 31, 2012 | $ | 1,855 | $ | (3,154 | ) | $ | (1,299 | ) | |||
Currency translation adjustment | (10,504 | ) | — | (10,504 | ) | ||||||
Changes related to benefit plans, net of income tax expense of $31 | — | 92 | 92 | ||||||||
Balance at June 30, 2013 | $ | (8,649 | ) | $ | (3,062 | ) | $ | (11,711 | ) |
Shares issued on Emergence Date | 40,882,496 | ||
Shares subsequently issued in settlement of pre-petition claims | 226,016 | ||
Remaining shares required to be issued in settlement of pre-petition claims | 291,484 | ||
Issuance of shares under employee and director compensation programs(*) | 689,320 | ||
Shares issued upon exercise of warrants | 435,774 | ||
Total shares | 42,525,090 | ||
Par value per share | $ | 0.01 | |
Common stock on June 30, 2013 balance sheet (in thousands) | $ | 425 |
Warrants issued on Emergence Date | 1,634,210 | ||
Warrants subsequently issued in settlement of pre-petition claims | 237,897 | ||
Remaining warrants to be issued in settlement of pre-petition claims | 306,840 | ||
Warrants exercised (*) | (808,114 | ) | |
Total warrants at June 30, 2013 | 1,370,833 | ||
Fair value per warrant at June 30, 2013 | $ | 30.50 | |
Warrant value included within other noncurrent liabilities on June 30, 2013 consolidated balance sheet | $ | 41,810,407 |
|
Six Months Ended June 30, | |||||||
2013 | 2012 | ||||||
Decrease (increase) in restricted cash | $ | 275 | $ | 4,508 | |||
Decrease (increase) in accounts receivable | (12,512 | ) | (71,647 | ) | |||
Decrease (increase) in receivable from affiliates | (2,416 | ) | 648 | ||||
Decrease (increase) in inventories | (237 | ) | 9,944 | ||||
Decrease (increase) in derivatives and margin deposits | 972 | 702 | |||||
Decrease (increase) in other current assets | 839 | 3,825 | |||||
Decrease (increase) in other assets | 266 | 2,259 | |||||
Increase (decrease) in accounts payable and accrued liabilities | 7,229 | 42,802 | |||||
Increase (decrease) in payable to affiliates | 2 | (5,622 | ) | ||||
Increase (decrease) in payables to pre-petition creditors | (424 | ) | (4,360 | ) | |||
Increase (decrease) in other noncurrent liabilities | (3,323 | ) | (1,289 | ) | |||
$ | (9,329 | ) | $ | (18,230 | ) |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenues | $ | 19,459 | $ | 13,438 | $ | 35,324 | $ | 27,550 | |||||||
Purchases | $ | — | $ | 12,677 | $ | — | $ | 30,564 | |||||||
Reimbursements from NGL Energy for transition services | $ | 48 | $ | 131 | $ | 96 | $ | 498 |
|
14. | ACQUISITIONS |
• | 200 miles of gathering pipeline; |
• | Rose Valley I plant - A 200 mmcf/d (million cubic feet per day) cryogenic processing plant, expected to be in operation in the first quarter of 2014; |
• | Rose Valley II plant - A 200 mmcf/d cryogenic processing plant, expected to be in operation in the first quarter of 2016; |
• | Approximately 540,000 net acre dedication in the core of the Mississippi Lime play, supported by a recently announced joint venture between Chesapeake and Sinopec International Petroleum Exploration and Production Corporation ("Sinopec"); and |
• | A 20-year, 100% fee based, gas gathering and processing agreement with certain affiliates of Chesapeake and Sinopec. |
• | 114 trucks, 120 trailers and miscellaneous equipment; and |
• | a long-term take-or-pay customer transportation agreement. |
|
15. | CONDENSED CONSOLIDATING GUARANTOR FINANCIAL STATEMENTS |
June 30, 2013 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 234,732 | $ | — | $ | 68,254 | $ | (4,220 | ) | $ | 298,766 | |||||||||
Restricted cash | 33,050 | — | 1,282 | — | 34,332 | |||||||||||||||
Accounts receivable | 1,325 | 8,172 | 338,180 | — | 347,677 | |||||||||||||||
Receivable from affiliates | 671 | 10,344 | — | (2,421 | ) | 8,594 | ||||||||||||||
Inventories | — | 267 | 34,102 | — | 34,369 | |||||||||||||||
Other current assets | 3,016 | 447 | 12,822 | — | 16,285 | |||||||||||||||
Total current assets | 272,794 | 19,230 | 454,640 | (6,641 | ) | 740,023 | ||||||||||||||
Property, plant and equipment | 4,837 | 157,563 | 671,191 | — | 833,591 | |||||||||||||||
Equity method investments | 1,081,478 | 484,868 | 193,709 | (1,293,816 | ) | 466,239 | ||||||||||||||
Goodwill | — | — | 9,916 | — | 9,916 | |||||||||||||||
Other intangible assets | 33 | — | 6,778 | — | 6,811 | |||||||||||||||
Other noncurrent assets, net | 28,277 | 1,176 | 10,618 | — | 40,071 | |||||||||||||||
Total assets | $ | 1,387,419 | $ | 662,837 | $ | 1,346,852 | $ | (1,300,457 | ) | $ | 2,096,651 | |||||||||
LIABILITIES AND OWNERS’ EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | 318 | $ | 17,505 | $ | 235,149 | $ | — | $ | 252,972 | ||||||||||
Accrued liabilities | 8,507 | 7,193 | 51,880 | (1 | ) | 67,579 | ||||||||||||||
Payables to pre-petition creditors | 32,313 | — | 54 | — | 32,367 | |||||||||||||||
Deferred revenue | — | — | 17,736 | — | 17,736 | |||||||||||||||
Other current liabilities | 100 | 726 | 6,961 | (42 | ) | 7,745 | ||||||||||||||
Current portion of long-term debt | — | — | 4,349 | — | 4,349 | |||||||||||||||
Total current liabilities | 41,238 | 25,424 | 316,129 | (43 | ) | 382,748 | ||||||||||||||
Long-term debt | 300,000 | — | 166,549 | — | 466,549 | |||||||||||||||
Deferred income taxes | 535 | — | 55,412 | — | 55,947 | |||||||||||||||
Other noncurrent liabilities | 41,818 | — | 47,484 | — | 89,302 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Owners’ equity excluding noncontrolling interests in consolidated subsidiaries | 1,003,828 | 637,413 | 663,001 | (1,300,414 | ) | 1,003,828 | ||||||||||||||
Noncontrolling interests in consolidated subsidiaries | — | — | 98,277 | — | 98,277 | |||||||||||||||
Total owners’ equity | 1,003,828 | 637,413 | 761,278 | (1,300,414 | ) | 1,102,105 | ||||||||||||||
Total liabilities and owners’ equity | $ | 1,387,419 | $ | 662,837 | $ | 1,346,852 | $ | (1,300,457 | ) | $ | 2,096,651 |
December 31, 2012 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 19,123 | $ | — | $ | 63,844 | $ | (2,938 | ) | $ | 80,029 | |||||||||
Restricted cash | 33,324 | — | 1,354 | — | 34,678 | |||||||||||||||
Accounts receivable | 1,155 | 7,927 | 337,087 | — | 346,169 | |||||||||||||||
Receivable from affiliates | 827 | 7,222 | 109 | (1,980 | ) | 6,178 | ||||||||||||||
Inventories | — | 181 | 34,252 | — | 34,433 | |||||||||||||||
Other current assets | 2,528 | 312 | 15,676 | — | 18,516 | |||||||||||||||
Total current assets | 56,957 | 15,642 | 452,322 | (4,918 | ) | 520,003 | ||||||||||||||
Property, plant and equipment | 5,399 | 122,899 | 686,426 | — | 814,724 | |||||||||||||||
Equity method investments | 1,104,832 | 468,033 | 138,970 | (1,324,033 | ) | 387,802 | ||||||||||||||
Goodwill | — | — | 9,884 | — | 9,884 | |||||||||||||||
Other intangible assets | 36 | — | 7,549 | — | 7,585 | |||||||||||||||
Other noncurrent assets, net | 3,606 | 1,317 | 3,258 | — | 8,181 | |||||||||||||||
Total assets | $ | 1,170,830 | $ | 607,891 | $ | 1,298,409 | $ | (1,328,951 | ) | $ | 1,748,179 | |||||||||
LIABILITIES AND OWNERS’ EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | 70 | $ | 12,304 | $ | 241,249 | $ | — | $ | 253,623 | ||||||||||
Accrued liabilities | 8,972 | 4,546 | 50,313 | — | 63,831 | |||||||||||||||
Payables to pre-petition creditors | 32,876 | — | 57 | — | 32,933 | |||||||||||||||
Deferred revenue | — | — | 18,973 | — | 18,973 | |||||||||||||||
Other current liabilities | 134 | 580 | 4,263 | (17 | ) | 4,960 | ||||||||||||||
Current portion of long-term debt | — | — | 24 | — | 24 | |||||||||||||||
Total current liabilities | 42,052 | 17,430 | 314,879 | (17 | ) | 374,344 | ||||||||||||||
Long-term debt | 201,500 | — | 4,562 | — | 206,062 | |||||||||||||||
Deferred income taxes | 2,018 | — | 63,602 | — | 65,620 | |||||||||||||||
Other noncurrent liabilities | 32,866 | — | 47,759 | — | 80,625 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Owners’ equity excluding noncontrolling interests in consolidated subsidiaries | 892,394 | 590,461 | 738,473 | (1,328,934 | ) | 892,394 | ||||||||||||||
Noncontrolling interests in consolidated subsidiaries | — | — | 129,134 | — | 129,134 | |||||||||||||||
Total owners’ equity | 892,394 | 590,461 | 867,607 | (1,328,934 | ) | 1,021,528 | ||||||||||||||
Total liabilities and owners’ equity | $ | 1,170,830 | $ | 607,891 | $ | 1,298,409 | $ | (1,328,951 | ) | $ | 1,748,179 |
Three Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Product | $ | — | $ | 45,623 | $ | 200,649 | $ | (5,019 | ) | $ | 241,253 | |||||||||
Service | — | 223 | 31,455 | — | 31,678 | |||||||||||||||
Other | — | — | 51,313 | — | 51,313 | |||||||||||||||
Total revenues | — | 45,846 | 283,417 | (5,019 | ) | 324,244 | ||||||||||||||
Expenses: | ||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 32,682 | 185,046 | (5,019 | ) | 212,709 | ||||||||||||||
Operating | — | 4,001 | 65,681 | — | 69,682 | |||||||||||||||
General and administrative | 4,210 | 2,069 | 10,619 | — | 16,898 | |||||||||||||||
Depreciation and amortization | 482 | 2,082 | 10,250 | — | 12,814 | |||||||||||||||
Gain on disposal of long-lived assets, net | — | (5 | ) | (371 | ) | — | (376 | ) | ||||||||||||
Total expenses | 4,692 | 40,829 | 271,225 | (5,019 | ) | 311,727 | ||||||||||||||
Earnings from equity method investments | 20,358 | 19,796 | 10,661 | (35,954 | ) | 14,861 | ||||||||||||||
Operating income | 15,666 | 24,813 | 22,853 | (35,954 | ) | 27,378 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Interest expense | (901 | ) | 1,024 | 4,372 | — | 4,495 | ||||||||||||||
Foreign currency transaction gain | — | — | (349 | ) | — | (349 | ) | |||||||||||||
Other expense, net | 5,009 | — | 1,458 | — | 6,467 | |||||||||||||||
Total other expenses, net | 4,108 | 1,024 | 5,481 | — | 10,613 | |||||||||||||||
Income from continuing operations before income taxes | 11,558 | 23,789 | 17,372 | (35,954 | ) | 16,765 | ||||||||||||||
Income tax expense | 7,989 | — | 1,299 | — | 9,288 | |||||||||||||||
Income from continuing operations | 3,569 | 23,789 | 16,073 | (35,954 | ) | 7,477 | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | — | 36 | (1 | ) | — | 35 | ||||||||||||||
Net income | 3,569 | 23,825 | 16,072 | (35,954 | ) | 7,512 | ||||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 3,943 | — | 3,943 | |||||||||||||||
Net income attributable to SemGroup | $ | 3,569 | $ | 23,825 | $ | 12,129 | $ | (35,954 | ) | $ | 3,569 | |||||||||
Net income | $ | 3,569 | $ | 23,825 | $ | 16,072 | $ | (35,954 | ) | $ | 7,512 | |||||||||
Other comprehensive income (loss), net of income taxes | 936 | — | (6,290 | ) | — | (5,354 | ) | |||||||||||||
Comprehensive income | 4,505 | 23,825 | 9,782 | (35,954 | ) | 2,158 | ||||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 3,943 | — | 3,943 | |||||||||||||||
Comprehensive income (loss) attributable to SemGroup | $ | 4,505 | $ | 23,825 | $ | 5,839 | $ | (35,954 | ) | $ | (1,785 | ) |
Three Months Ended June 30, 2012 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Product | $ | — | $ | 25,114 | $ | 214,996 | $ | (2,539 | ) | $ | 237,571 | |||||||||
Service | — | 317 | 29,298 | — | 29,615 | |||||||||||||||
Other | — | — | 64,591 | — | 64,591 | |||||||||||||||
Total revenues | — | 25,431 | 308,885 | (2,539 | ) | 331,777 | ||||||||||||||
Expenses: | ||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 19,473 | 203,002 | (2,539 | ) | 219,936 | ||||||||||||||
Operating | — | 3,349 | 79,040 | — | 82,389 | |||||||||||||||
General and administrative | 6,459 | 1,414 | 8,688 | — | 16,561 | |||||||||||||||
Depreciation and amortization | 634 | 1,576 | 9,672 | — | 11,882 | |||||||||||||||
Loss on disposal of long-lived assets, net | — | — | 119 | — | 119 | |||||||||||||||
Total expenses | 7,093 | 25,812 | 300,521 | (2,539 | ) | 330,887 | ||||||||||||||
Earnings from equity method investments | 14,188 | 13,659 | 8,470 | (24,028 | ) | 12,289 | ||||||||||||||
Operating income | 7,095 | 13,278 | 16,834 | (24,028 | ) | 13,179 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Interest expense | (231 | ) | 770 | 2,983 | (1,408 | ) | 2,114 | |||||||||||||
Foreign currency transaction gain | — | — | (35 | ) | — | (35 | ) | |||||||||||||
Other expense, net | 2,085 | 5 | 10 | 1,408 | 3,508 | |||||||||||||||
Total other expenses, net | 1,854 | 775 | 2,958 | — | 5,587 | |||||||||||||||
Income from continuing operations before income taxes | 5,241 | 12,503 | 13,876 | (24,028 | ) | 7,592 | ||||||||||||||
Income tax expense (benefit) | 95 | — | (187 | ) | — | (92 | ) | |||||||||||||
Income (loss) from continuing operations | 5,146 | 12,503 | 14,063 | (24,028 | ) | 7,684 | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | 1 | — | (442 | ) | — | (441 | ) | |||||||||||||
Net income | 5,147 | 12,503 | 13,621 | (24,028 | ) | 7,243 | ||||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 2,096 | — | 2,096 | |||||||||||||||
Net income attributable to SemGroup | $ | 5,147 | $ | 12,503 | $ | 11,525 | $ | (24,028 | ) | $ | 5,147 | |||||||||
Net income | $ | 5,147 | $ | 12,503 | $ | 13,621 | $ | (24,028 | ) | $ | 7,243 | |||||||||
Other comprehensive loss, net of income taxes | (1,486 | ) | — | (8,411 | ) | — | (9,897 | ) | ||||||||||||
Comprehensive income (loss) | 3,661 | 12,503 | 5,210 | (24,028 | ) | (2,654 | ) | |||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 2,096 | — | 2,096 | |||||||||||||||
Comprehensive income (loss) attributable to SemGroup | $ | 3,661 | $ | 12,503 | $ | 3,114 | $ | (24,028 | ) | $ | (4,750 | ) |
Six Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Product | $ | — | $ | 83,257 | $ | 402,713 | $ | (9,088 | ) | $ | 476,882 | |||||||||
Service | — | 471 | 58,864 | — | 59,335 | |||||||||||||||
Other | — | — | 75,723 | — | 75,723 | |||||||||||||||
Total revenues | — | 83,728 | 537,300 | (9,088 | ) | 611,940 | ||||||||||||||
Expenses: | ||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 61,156 | 373,010 | (9,088 | ) | 425,078 | ||||||||||||||
Operating | — | 7,972 | 102,481 | — | 110,453 | |||||||||||||||
General and administrative | 8,128 | 4,105 | 21,702 | — | 33,935 | |||||||||||||||
Depreciation and amortization | 1,007 | 4,060 | 20,383 | — | 25,450 | |||||||||||||||
(Gain) loss on disposal of long-lived assets, net | — | 3 | (541 | ) | — | (538 | ) | |||||||||||||
Total expenses | 9,135 | 77,296 | 517,035 | (9,088 | ) | 594,378 | ||||||||||||||
Earnings from equity method investments | 37,245 | 38,343 | 21,100 | (64,482 | ) | 32,206 | ||||||||||||||
Operating income | 28,110 | 44,775 | 41,365 | (64,482 | ) | 49,768 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Interest expense | (2,917 | ) | 1,827 | 7,981 | — | 6,891 | ||||||||||||||
Foreign currency transaction gain | — | — | (516 | ) | — | (516 | ) | |||||||||||||
Other expense, net | 29,443 | 158 | 2,499 | — | 32,100 | |||||||||||||||
Total other expenses, net | 26,526 | 1,985 | 9,964 | — | 38,475 | |||||||||||||||
Income from continuing operations before income taxes | 1,584 | 42,790 | 31,401 | (64,482 | ) | 11,293 | ||||||||||||||
Income tax (benefit) expense | (45,429 | ) | — | 711 | — | (44,718 | ) | |||||||||||||
Income from continuing operations | 47,013 | 42,790 | 30,690 | (64,482 | ) | 56,011 | ||||||||||||||
Income from discontinued operations, net of income taxes | — | 66 | 1 | — | 67 | |||||||||||||||
Net income | 47,013 | 42,856 | 30,691 | (64,482 | ) | 56,078 | ||||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 9,065 | — | 9,065 | |||||||||||||||
Net income attributable to SemGroup | $ | 47,013 | $ | 42,856 | $ | 21,626 | $ | (64,482 | ) | $ | 47,013 | |||||||||
Net income | $ | 47,013 | $ | 42,856 | $ | 30,691 | $ | (64,482 | ) | $ | 56,078 | |||||||||
Other comprehensive income (loss), net of income taxes | 2,352 | — | (12,764 | ) | — | (10,412 | ) | |||||||||||||
Comprehensive income | 49,365 | 42,856 | 17,927 | (64,482 | ) | 45,666 | ||||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 9,065 | — | 9,065 | |||||||||||||||
Comprehensive income attributable to SemGroup | $ | 49,365 | $ | 42,856 | $ | 8,862 | $ | (64,482 | ) | $ | 36,601 |
Six Months Ended June 30, 2012 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Product | $ | — | $ | 57,377 | $ | 447,098 | $ | (5,269 | ) | $ | 499,206 | |||||||||
Service | — | 669 | 56,259 | — | 56,928 | |||||||||||||||
Other | — | 7 | 87,667 | — | 87,674 | |||||||||||||||
Total revenues | — | 58,053 | 591,024 | (5,269 | ) | 643,808 | ||||||||||||||
Expenses: | ||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 45,391 | 421,335 | (5,269 | ) | 461,457 | ||||||||||||||
Operating | — | 6,200 | 114,180 | — | 120,380 | |||||||||||||||
General and administrative | 12,688 | 3,323 | 20,380 | — | 36,391 | |||||||||||||||
Depreciation and amortization | 1,310 | 3,058 | 19,239 | — | 23,607 | |||||||||||||||
Loss on disposal of long-lived assets, net | — | — | 119 | — | 119 | |||||||||||||||
Total expenses | 13,998 | 57,972 | 575,253 | (5,269 | ) | 641,954 | ||||||||||||||
Earnings from equity method investments | 22,512 | 24,669 | 15,042 | (42,436 | ) | 19,787 | ||||||||||||||
Operating income | 8,514 | 24,750 | 30,813 | (42,436 | ) | 21,641 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Interest expense | (198 | ) | 1,315 | 7,265 | (2,609 | ) | 5,773 | |||||||||||||
Foreign currency transaction loss | — | — | 2 | — | 2 | |||||||||||||||
Other expense, net | 4,750 | 31 | 38 | 2,609 | 7,428 | |||||||||||||||
Total other expenses, net | 4,552 | 1,346 | 7,305 | — | 13,203 | |||||||||||||||
Income from continuing operations before income taxes | 3,962 | 23,404 | 23,508 | (42,436 | ) | 8,438 | ||||||||||||||
Income tax expense (benefit) | 190 | — | (1,294 | ) | — | (1,104 | ) | |||||||||||||
Income from continuing operations | 3,772 | 23,404 | 24,802 | (42,436 | ) | 9,542 | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | 2 | — | (191 | ) | — | (189 | ) | |||||||||||||
Net income | 3,774 | 23,404 | 24,611 | (42,436 | ) | 9,353 | ||||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 5,579 | — | 5,579 | |||||||||||||||
Net income attributable to SemGroup | $ | 3,774 | $ | 23,404 | $ | 19,032 | $ | (42,436 | ) | $ | 3,774 | |||||||||
Net income | $ | 3,774 | $ | 23,404 | $ | 24,611 | $ | (42,436 | ) | $ | 9,353 | |||||||||
Other comprehensive income (loss), net of income taxes | (491 | ) | — | 3,349 | — | 2,858 | ||||||||||||||
Comprehensive income | 3,283 | 23,404 | 27,960 | (42,436 | ) | 12,211 | ||||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 5,579 | — | 5,579 | |||||||||||||||
Comprehensive income attributable to SemGroup | $ | 3,283 | $ | 23,404 | $ | 22,381 | $ | (42,436 | ) | $ | 6,632 |
Six Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Net cash provided by operating activities | 14,394 | (1,839 | ) | 39,478 | 3,403 | 55,436 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | (442 | ) | (36,531 | ) | (22,904 | ) | — | (59,877 | ) | |||||||||||
Proceeds from sale of long-lived assets | — | 3 | 541 | — | 544 | |||||||||||||||
Proceeds from the sale of interest in SemCrude Pipeline, L.L.C. to Rose Rock Midstream L.P. | 189,500 | — | — | (189,500 | ) | — | ||||||||||||||
Investments in non-consolidated subsidiaries | — | (21,290 | ) | (60,321 | ) | — | (81,611 | ) | ||||||||||||
Distributions in excess of equity in earnings of affiliates | — | — | 5,582 | — | 5,582 | |||||||||||||||
Net cash used in investing activities | 189,058 | (57,818 | ) | (77,102 | ) | (189,500 | ) | (135,362 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Debt issuance costs | (8,651 | ) | — | (1,612 | ) | — | (10,263 | ) | ||||||||||||
Borrowings on credit facilities | 394,500 | — | 255,474 | — | 649,974 | |||||||||||||||
Principal payments on credit facilities and other obligations | (296,000 | ) | — | (89,012 | ) | — | (385,012 | ) | ||||||||||||
Proceeds from issuance of Rose Rock Midstream, L.P. common units, net of offering costs | — | — | 57,751 | — | 57,751 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (7,496 | ) | — | (7,496 | ) | |||||||||||||
Proceeds from warrant exercises | 224 | — | — | — | 224 | |||||||||||||||
Repurchase of stock-based awards for payment of statutory taxes due on stock-based compensation | (371 | ) | — | — | — | (371 | ) | |||||||||||||
Dividends paid | (7,939 | ) | — | — | — | (7,939 | ) | |||||||||||||
Intercompany borrowings (advances), net | (69,606 | ) | 59,657 | (174,866 | ) | 184,815 | — | |||||||||||||
Net cash provided by financing activities | 12,157 | 59,657 | 40,239 | 184,815 | 296,868 | |||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 1,795 | — | 1,795 | |||||||||||||||
Change in cash and cash equivalents | 215,609 | — | 4,410 | (1,282 | ) | 218,737 | ||||||||||||||
Cash and cash equivalents at beginning of period | 19,123 | — | 63,844 | (2,938 | ) | 80,029 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 234,732 | $ | — | $ | 68,254 | $ | (4,220 | ) | $ | 298,766 |
Six Months Ended June 30, 2012 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Net cash provided by operating activities | (1,004 | ) | 214 | 32,711 | (7,769 | ) | 24,152 | |||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | (928 | ) | (17,903 | ) | (24,686 | ) | — | (43,517 | ) | |||||||||||
Proceeds from sale of long-lived assets | — | 167 | 34 | — | 201 | |||||||||||||||
Investments in non-consolidated subsidiaries | (1,512 | ) | (1,935 | ) | — | — | (3,447 | ) | ||||||||||||
Distributions in excess of equity in earnings of affiliates | 234 | — | 4,735 | — | 4,969 | |||||||||||||||
Net cash used in investing activities | (2,206 | ) | (19,671 | ) | (19,917 | ) | — | (41,794 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Debt issuance costs | (80 | ) | — | (52 | ) | — | (132 | ) | ||||||||||||
Borrowings on credit facilities | 92,000 | — | 73,500 | — | 165,500 | |||||||||||||||
Principal payments on credit facilities and other obligations | (55,500 | ) | — | (98,740 | ) | — | (154,240 | ) | ||||||||||||
Proceeds from issuance of Rose Rock Midstream, L.P. common units, net of offering costs | — | — | — | — | — | |||||||||||||||
Distributions to noncontrolling interests | — | — | (3,077 | ) | — | (3,077 | ) | |||||||||||||
Repurchase of stock-based awards for payment of statutory taxes due on stock-based compensation | (242 | ) | — | — | — | (242 | ) | |||||||||||||
Intercompany borrowing (advances), net | (30,836 | ) | 19,457 | 1,783 | 9,596 | — | ||||||||||||||
Net cash provided by (used in) financing activities | 5,342 | 19,457 | (26,586 | ) | 9,596 | 7,809 | ||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 1,206 | — | 1,206 | |||||||||||||||
Change in cash and cash equivalents | 2,132 | — | (12,586 | ) | 1,827 | (8,627 | ) | |||||||||||||
Change in cash and cash equivalents included in discontinued operations | — | — | 214 | — | 214 | |||||||||||||||
Change in cash and cash equivalents from continuing operations | 2,132 | — | (12,372 | ) | 1,827 | (8,413 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | 111 | — | 76,264 | (2,762 | ) | 73,613 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 2,243 | $ | — | $ | 63,892 | $ | (935 | ) | $ | 65,200 |
|
• | sale of a subsidiary or group of net assets within a foreign entity and the sale represents the substantially complete liquidation of the investment in the foreign entity; |
• | loss of a controlling financial interest in an investment in a foreign entity (i.e., the foreign entity is deconsolidated); or |
• | step acquisition for a foreign entity (i.e., when an entity has changed from applying the equity method for an investment in a foreign entity to consolidating the foreign entity). |
|
|
Total Quarterly Distributions Per Unit Target Amount | Marginal Percentage Interest in Distributions | |||||||||||||||||||
Unitholders | General Partner | Incentive Distribution Rights | ||||||||||||||||||
Minimum Quarterly Distributions | $ | 0.362500 | 98.0 | % | 2.0 | % | — | |||||||||||||
First Target Distribution | above | $ | 0.362500 | up to | $ | 0.416875 | 98.0 | % | 2.0 | % | — | |||||||||
Second Target Distribution | above | $ | 0.416875 | up to | $ | 0.453125 | 85.0 | % | 2.0 | % | 13.0 | % | ||||||||
Third Target Distribution | above | $ | 0.453125 | up to | $ | 0.543750 | 75.0 | % | 2.0 | % | 23.0 | % | ||||||||
Thereafter | above | $ | 0.543750 | 50.0 | % | 2.0 | % | 48.0 | % |
Record Date | Payment Date | Distribution Per Unit | Distributions Paid/To Be Paid | ||||||||||||||||||||||
Quarter Ended | SemGroup | Noncontrolling Interest Common Units | Total Distributions | ||||||||||||||||||||||
General Partner | Incentive Distributions | Common Units | Subordinated Units | ||||||||||||||||||||||
December 31, 2011 | * | February 3, 2012 | February 13, 2012 | $ | 0.0670 | * | $ | 23 | $ | — | $ | 93 | $ | 561 | $ | 470 | $ | 1,147 | |||||||
March 31, 2012 | May 7, 2012 | May 15, 2012 | $ | 0.3725 | $ | 128 | $ | — | $ | 517 | $ | 3,125 | $ | 2,607 | $ | 6,377 | |||||||||
June 30, 2012 | August 6, 2012 | August 14, 2012 | $ | 0.3825 | $ | 131 | $ | — | $ | 532 | $ | 3,209 | $ | 2,678 | $ | 6,550 | |||||||||
December 31, 2012 | February 4, 2013 | February 14, 2013 | $ | 0.4025 | $ | 167 | $ | — | $ | 1,163 | $ | 3,377 | $ | 3,624 | $ | 8,331 | |||||||||
March 31, 2013 | May 6, 2013 | May 15, 2013 | $ | 0.4300 | $ | 179 | $ | 41 | $ | 1,242 | $ | 3,607 | $ | 3,872 | $ | 8,941 | |||||||||
June 30, 2013 | ** | August 5, 2013 | August 14, 2013 | $ | 0.4400 | ** | $ | 183 | $ | 72 | $ | 1,271 | $ | 3,692 | $ | 3,962 | $ | 9,180 |
(unaudited) | |||||||
June 30, 2013 | December 31, 2012 | ||||||
Cash | $ | 3,650 | $ | 108 | |||
Other current assets | 247,195 | 250,509 | |||||
Property, plant and equipment, net | 296,084 | 291,530 | |||||
Equity method investment | 66,037 | — | |||||
Other noncurrent assets, net | 3,792 | 2,579 | |||||
Total assets | $ | 616,758 | $ | 544,726 | |||
Current liabilities | $ | 223,158 | $ | 231,843 | |||
Long-term debt | 166,549 | 4,562 | |||||
Partners’ capital attributable to SemGroup | 128,774 | 179,187 | |||||
Partners’ capital attributable to noncontrolling interests | 98,277 | 129,134 | |||||
Total liabilities and partners’ capital | $ | 616,758 | $ | 544,726 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | $ | 161,422 | $ | 157,418 | $ | 332,654 | $ | 337,133 | |||||||
Cost of products sold | $ | 140,506 | $ | 140,549 | $ | 288,957 | $ | 301,057 | |||||||
Operating, general and administrative expenses | $ | 9,061 | $ | 8,267 | $ | 18,040 | $ | 16,197 | |||||||
Depreciation and amortization expense | $ | 3,690 | $ | 2,999 | $ | 7,197 | $ | 5,966 | |||||||
Earnings from equity method investment | $ | 3,451 | $ | — | $ | 6,904 | $ | — | |||||||
Net income | $ | 9,134 | $ | 5,126 | $ | 21,128 | $ | 12,884 |
|
June 30, 2013 | December 31, 2012 | ||||||
White Cliffs | $ | 193,709 | $ | 138,970 | |||
NGL Energy | 176,816 | 174,398 | |||||
Glass Mountain | 95,714 | 74,434 | |||||
Total equity method investments | $ | 466,239 | $ | 387,802 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
White Cliffs | $ | 10,661 | $ | 8,461 | $ | 21,100 | $ | 15,032 | |||||||
NGL Energy | 4,200 | 3,828 | 11,116 | 4,755 | |||||||||||
Glass Mountain | — | — | (10 | ) | — | ||||||||||
Total earnings from equity method investments | $ | 14,861 | $ | 12,289 | $ | 32,206 | $ | 19,787 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
White Cliffs | $ | 12,889 | $ | 10,827 | $ | 26,681 | $ | 19,767 | |||||||
NGL Energy | 4,426 | 1,812 | 8,698 | 2,972 | |||||||||||
Glass Mountain | — | — | — | — | |||||||||||
Total cash distributions received from equity method investments | $ | 17,315 | $ | 12,639 | $ | 35,379 | $ | 22,739 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | $ | 30,112 | $ | 25,732 | $ | 60,785 | $ | 48,388 | |||||||
Operating, general and administrative expenses | $ | 4,113 | $ | 3,640 | $ | 9,292 | $ | 7,525 | |||||||
Depreciation and amortization expense | $ | 4,715 | $ | 4,986 | $ | 9,430 | $ | 9,969 | |||||||
Net income | $ | 21,284 | $ | 17,106 | $ | 42,063 | $ | 30,894 |
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | $ | 1,617,613 | $ | 438,938 | $ | 2,955,821 | $ | 909,587 | |||||||
Cost of products sold | $ | 1,481,890 | $ | 389,806 | $ | 2,686,435 | $ | 829,596 | |||||||
Operating, general and administrative expenses | $ | 74,632 | $ | 25,901 | $ | 139,325 | $ | 42,717 | |||||||
Depreciation and amortization expense | $ | 27,518 | $ | 6,631 | $ | 46,265 | $ | 12,033 | |||||||
Net income | $ | 22,341 | $ | 13,942 | $ | 62,818 | $ | 20,032 |
|
Three Months Ended June 30, 2013 | |||||||||||||||||||||||||||||||
Crude | SemStream | SemCAMS | SemGas | SemLogistics | SemMexico | Corporate and Other | Consolidated | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
External | $ | 161,422 | $ | — | $ | 66,459 | $ | 41,908 | $ | 2,623 | $ | 51,832 | $ | — | $ | 324,244 | |||||||||||||||
Intersegment | — | — | — | 5,018 | — | — | (5,018 | ) | — | ||||||||||||||||||||||
Total revenues | 161,422 | — | 66,459 | 46,926 | 2,623 | 51,832 | (5,018 | ) | 324,244 | ||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | 140,506 | — | 1 | 33,567 | — | 43,653 | (5,018 | ) | 212,709 | ||||||||||||||||||||||
Operating | 5,691 | — | 55,508 | 4,289 | 1,848 | 2,346 | — | 69,682 | |||||||||||||||||||||||
General and administrative | 3,568 | 160 | 3,342 | 1,598 | 1,486 | 2,443 | 4,301 | 16,898 | |||||||||||||||||||||||
Depreciation and amortization | 3,690 | — | 2,638 | 2,233 | 2,313 | 1,458 | 482 | 12,814 | |||||||||||||||||||||||
Gain on disposal of long-lived assets, net | (25 | ) | — | — | (4 | ) | — | (347 | ) | — | (376 | ) | |||||||||||||||||||
Total expenses | 153,430 | 160 | 61,489 | 41,683 | 5,647 | 49,553 | (235 | ) | 311,727 | ||||||||||||||||||||||
Earnings from equity method investments | 10,661 | 4,200 | — | — | — | — | — | 14,861 | |||||||||||||||||||||||
Operating income (loss) | 18,653 | 4,040 | 4,970 | 5,243 | (3,024 | ) | 2,279 | (4,783 | ) | 27,378 | |||||||||||||||||||||
Other expenses (income), net | 4,120 | (1,193 | ) | 4,748 | 676 | 357 | 153 | 1,752 | 10,613 | ||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 14,533 | $ | 5,233 | $ | 222 | $ | 4,567 | $ | (3,381 | ) | $ | 2,126 | $ | (6,535 | ) | $ | 16,765 | |||||||||||||
Total assets at June 30, 2013 (excluding intersegment receivables) | $ | 867,993 | $ | 176,816 | $ | 298,793 | $ | 156,724 | $ | 160,490 | $ | 100,910 | $ | 334,925 | $ | 2,096,651 |
Three Months Ended June 30, 2012 | |||||||||||||||||||||||||||||||
Crude | SemStream | SemCAMS | SemGas | SemLogistics | SemMexico | Corporate and Other | Consolidated | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
External | $ | 157,418 | $ | — | $ | 79,683 | $ | 23,580 | $ | 2,613 | $ | 68,483 | $ | — | $ | 331,777 | |||||||||||||||
Intersegment | — | — | — | 2,554 | — | — | (2,554 | ) | — | ||||||||||||||||||||||
Total revenues | 157,418 | — | 79,683 | 26,134 | 2,613 | 68,483 | (2,554 | ) | 331,777 | ||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | 140,549 | 3 | 71 | 19,990 | 99 | 61,778 | (2,554 | ) | 219,936 | ||||||||||||||||||||||
Operating | 6,462 | (21 | ) | 68,848 | 3,306 | 1,631 | 2,163 | — | 82,389 | ||||||||||||||||||||||
General and administrative | 2,063 | (1 | ) | 2,632 | 1,394 | 1,448 | 2,541 | 6,484 | 16,561 | ||||||||||||||||||||||
Depreciation and amortization | 2,999 | — | 2,673 | 1,726 | 2,334 | 1,517 | 633 | 11,882 | |||||||||||||||||||||||
Loss on disposal of long-lived assets, net | 56 | — | — | — | — | 63 | — | 119 | |||||||||||||||||||||||
Total expenses | 152,129 | (19 | ) | 74,224 | 26,416 | 5,512 | 68,062 | 4,563 | 330,887 | ||||||||||||||||||||||
Earnings from equity method investments | 8,461 | 3,828 | — | — | — | — | — | 12,289 | |||||||||||||||||||||||
Operating income (loss) | 13,750 | 3,847 | 5,459 | (282 | ) | (2,899 | ) | 421 | (7,117 | ) | 13,179 | ||||||||||||||||||||
Other expenses (income), net | (383 | ) | 7 | 5,352 | 770 | 189 | 425 | (773 | ) | 5,587 | |||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 14,133 | $ | 3,840 | $ | 107 | $ | (1,052 | ) | $ | (3,088 | ) | $ | (4 | ) | $ | (6,344 | ) | $ | 7,592 |
Six Months Ended June 30, 2013 | |||||||||||||||||||||||||||||||
Crude | SemStream | SemCAMS | SemGas | SemLogistics | SemMexico | Corporate and Other | Consolidated | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
External | $ | 332,654 | $ | — | $ | 102,240 | $ | 76,562 | $ | 5,658 | $ | 94,826 | $ | — | $ | 611,940 | |||||||||||||||
Intersegment | — | — | — | 9,103 | — | — | (9,103 | ) | — | ||||||||||||||||||||||
Total revenues | 332,654 | — | 102,240 | 85,665 | 5,658 | 94,826 | (9,103 | ) | 611,940 | ||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | 288,957 | — | 184 | 62,738 | — | 82,302 | (9,103 | ) | 425,078 | ||||||||||||||||||||||
Operating | 11,429 | 1 | 82,392 | 8,433 | 3,687 | 4,511 | — | 110,453 | |||||||||||||||||||||||
General and administrative | 7,418 | 316 | 7,487 | 3,189 | 2,606 | 4,665 | 8,254 | 33,935 | |||||||||||||||||||||||
Depreciation and amortization | 7,197 | — | 5,294 | 4,361 | 4,653 | 2,938 | 1,007 | 25,450 | |||||||||||||||||||||||
(Gain) loss on disposal of long-lived assets, net | (25 | ) | 6 | — | (6 | ) | — | (513 | ) | — | (538 | ) | |||||||||||||||||||
Total expenses | 314,976 | 323 | 95,357 | 78,715 | 10,946 | 93,903 | 158 | 594,378 | |||||||||||||||||||||||
Earnings from equity method investments | 21,090 | 11,116 | — | — | — | — | — | 32,206 | |||||||||||||||||||||||
Operating income (loss) | 38,768 | 10,793 | 6,883 | 6,950 | (5,288 | ) | 923 | (9,261 | ) | 49,768 | |||||||||||||||||||||
Other expenses (income), net | 7,291 | (2,161 | ) | 9,459 | 1,269 | 1,113 | (318 | ) | 21,822 | 38,475 | |||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 31,477 | $ | 12,954 | $ | (2,576 | ) | $ | 5,681 | $ | (6,401 | ) | $ | 1,241 | $ | (31,083 | ) | $ | 11,293 |
Six Months Ended June 30, 2012 | |||||||||||||||||||||||||||||||
Crude | SemStream | SemCAMS | SemGas | SemLogistics | SemMexico | Corporate and Other | Consolidated | ||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||
External | $ | 337,133 | $ | 6 | $ | 114,848 | $ | 54,290 | $ | 6,397 | $ | 131,134 | $ | — | $ | 643,808 | |||||||||||||||
Intersegment | — | — | — | 5,284 | — | — | (5,284 | ) | — | ||||||||||||||||||||||
Total revenues | 337,133 | 6 | 114,848 | 59,574 | 6,397 | 131,134 | (5,284 | ) | 643,808 | ||||||||||||||||||||||
Expenses: | |||||||||||||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | 301,057 | 37 | 190 | 46,539 | 99 | 118,819 | (5,284 | ) | 461,457 | ||||||||||||||||||||||
Operating | 11,916 | (27 | ) | 95,084 | 6,159 | 3,085 | 4,163 | — | 120,380 | ||||||||||||||||||||||
General and administrative | 4,781 | 50 | 7,050 | 3,237 | 3,259 | 5,229 | 12,785 | 36,391 | |||||||||||||||||||||||
Depreciation and amortization | 5,966 | — | 5,246 | 3,356 | 4,652 | 3,078 | 1,309 | 23,607 | |||||||||||||||||||||||
Loss on disposal of long-lived assets, net | 56 | — | — | — | — | 63 | — | 119 | |||||||||||||||||||||||
Total expenses | 323,776 | 60 | 107,570 | 59,291 | 11,095 | 131,352 | 8,810 | 641,954 | |||||||||||||||||||||||
Earnings from equity method investments | 15,032 | 4,755 | — | — | — | — | — | 19,787 | |||||||||||||||||||||||
Operating income (loss) | 28,389 | 4,701 | 7,278 | 283 | (4,698 | ) | (218 | ) | (14,094 | ) | 21,641 | ||||||||||||||||||||
Other expenses (income), net | (620 | ) | 45 | 10,555 | 1,302 | 1,468 | 315 | 138 | 13,203 | ||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | $ | 29,009 | $ | 4,656 | $ | (3,277 | ) | $ | (1,019 | ) | $ | (6,166 | ) | $ | (533 | ) | $ | (14,232 | ) | $ | 8,438 |
|
June 30, 2013 | December 31, 2012 | ||||||
Crude oil | $ | 21,740 | $ | 24,840 | |||
Asphalt and other | 12,629 | 9,593 | |||||
Total inventories | $ | 34,369 | $ | 34,433 |
|
June 30, 2013 | December 31, 2012 | ||||||||||||||||||||||
Level 1 | Netting* | Total | Level 1 | Netting* | Total | ||||||||||||||||||
Assets: | |||||||||||||||||||||||
Commodity derivatives | $ | 315 | $ | (54 | ) | $ | 261 | $ | 22 | $ | (22 | ) | $ | — | |||||||||
Total assets | 315 | (54 | ) | 261 | 22 | (22 | ) | — | |||||||||||||||
Liabilities: | |||||||||||||||||||||||
Commodity derivatives | $ | 54 | $ | (54 | ) | $ | — | $ | 1,056 | $ | (22 | ) | $ | 1,034 | |||||||||
Warrants | 41,810 | — | 41,810 | 32,858 | — | 32,858 | |||||||||||||||||
Total liabilities | 41,864 | (54 | ) | 41,810 | 33,914 | (22 | ) | 33,892 | |||||||||||||||
Net assets (liabilities) at fair value | $ | (41,549 | ) | $ | — | $ | (41,549 | ) | $ | (33,892 | ) | $ | — | $ | (33,892 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||
Sales | 720 | 300 | 1,330 | 683 | |||||||
Purchases | 615 | 235 | 1,290 | 686 |
June 30, 2013 | December 31, 2012 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
Commodity contracts | $ | 261 | $ | — | $ | — | $ | 1,034 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Commodity contracts | $ | (233 | ) | $ | 1,415 | $ | (777 | ) | $ | 289 |
|
June 30, 2013 | December 31, 2012 | ||||||
SemGroup 7.50% senior unsecured notes | $ | 300,000 | $ | — | |||
SemGroup corporate revolving credit facility | — | 201,500 | |||||
Rose Rock credit facility | 166,500 | 4,500 | |||||
SemMexico credit facility | 4,323 | — | |||||
Capital leases | 75 | 86 | |||||
Total long-term debt | $ | 470,898 | $ | 206,086 | |||
less: current portion of long-term debt | 4,349 | 24 | |||||
Noncurrent portion of long-term debt | $ | 466,549 | $ | 206,062 |
Year | Percentage | |
2016 | 105.625% | |
2017 | 103.750% | |
2018 | 101.875% | |
2019 and thereafter | 100.000% |
|
Volume (Barrels) | Value | |||||
Fixed price purchases | 150 | $ | 13,434 | |||
Fixed price sales | 150 | $ | 14,318 | |||
Floating price purchases | 18,933 | $ | 1,772,366 | |||
Floating price sales | 18,948 | $ | 1,799,559 |
|
Common Stock | Additional Paid-in Capital | Treasury Stock | Accumulated Deficit | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests | Total Owners’ Equity | |||||||||||||||||||||
Balance at December 31, 2012 | $ | 420 | $ | 1,039,189 | $ | (242 | ) | $ | (145,674 | ) | $ | (1,299 | ) | $ | 129,134 | $ | 1,021,528 | ||||||||||
Net income | — | — | — | 47,013 | — | 9,065 | 56,078 | ||||||||||||||||||||
Other comprehensive income (loss), net of income taxes | — | — | — | — | (10,412 | ) | — | (10,412 | ) | ||||||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (7,496 | ) | (7,496 | ) | ||||||||||||||||||
Rose Rock Midstream, L.P. equity issuance | — | — | — | — | — | 57,751 | 57,751 | ||||||||||||||||||||
Transfer of SemCrude Pipeline interest to Rose Rock* | — | 56,800 | — | — | — | (90,516 | ) | (33,716 | ) | ||||||||||||||||||
Warrants settlements | 4 | 23,460 | — | — | — | — | 23,464 | ||||||||||||||||||||
Dividends paid | — | (7,939 | ) | — | — | — | — | (7,939 | ) | ||||||||||||||||||
Unvested dividend equivalent rights | — | (25 | ) | — | — | — | (16 | ) | (41 | ) | |||||||||||||||||
Non-cash equity compensation | — | 2,904 | — | — | — | 355 | 3,259 | ||||||||||||||||||||
Issuance of common stock under compensation plans | 1 | (1 | ) | — | — | — | — | — | |||||||||||||||||||
Repurchase of common stock | — | — | (371 | ) | — | — | — | (371 | ) | ||||||||||||||||||
Balance at June 30, 2013 | $ | 425 | $ | 1,114,388 | $ | (613 | ) | $ | (98,661 | ) | $ | (11,711 | ) | $ | 98,277 | $ | 1,102,105 |
Currency Translation | Employee Benefit Plans | Total | |||||||||
Balance at December 31, 2012 | $ | 1,855 | $ | (3,154 | ) | $ | (1,299 | ) | |||
Currency translation adjustment | (10,504 | ) | — | (10,504 | ) | ||||||
Changes related to benefit plans, net of income tax expense of $31 | — | 92 | 92 | ||||||||
Balance at June 30, 2013 | $ | (8,649 | ) | $ | (3,062 | ) | $ | (11,711 | ) |
Shares issued on Emergence Date | 40,882,496 | ||
Shares subsequently issued in settlement of pre-petition claims | 226,016 | ||
Remaining shares required to be issued in settlement of pre-petition claims | 291,484 | ||
Issuance of shares under employee and director compensation programs(*) | 689,320 | ||
Shares issued upon exercise of warrants | 435,774 | ||
Total shares | 42,525,090 | ||
Par value per share | $ | 0.01 | |
Common stock on June 30, 2013 balance sheet (in thousands) | $ | 425 |
Warrants issued on Emergence Date | 1,634,210 | ||
Warrants subsequently issued in settlement of pre-petition claims | 237,897 | ||
Remaining warrants to be issued in settlement of pre-petition claims | 306,840 | ||
Warrants exercised (*) | (808,114 | ) | |
Total warrants at June 30, 2013 | 1,370,833 | ||
Fair value per warrant at June 30, 2013 | $ | 30.50 | |
Warrant value included within other noncurrent liabilities on June 30, 2013 consolidated balance sheet | $ | 41,810,407 |
|
Six Months Ended June 30, | |||||||
2013 | 2012 | ||||||
Decrease (increase) in restricted cash | $ | 275 | $ | 4,508 | |||
Decrease (increase) in accounts receivable | (12,512 | ) | (71,647 | ) | |||
Decrease (increase) in receivable from affiliates | (2,416 | ) | 648 | ||||
Decrease (increase) in inventories | (237 | ) | 9,944 | ||||
Decrease (increase) in derivatives and margin deposits | 972 | 702 | |||||
Decrease (increase) in other current assets | 839 | 3,825 | |||||
Decrease (increase) in other assets | 266 | 2,259 | |||||
Increase (decrease) in accounts payable and accrued liabilities | 7,229 | 42,802 | |||||
Increase (decrease) in payable to affiliates | 2 | (5,622 | ) | ||||
Increase (decrease) in payables to pre-petition creditors | (424 | ) | (4,360 | ) | |||
Increase (decrease) in other noncurrent liabilities | (3,323 | ) | (1,289 | ) | |||
$ | (9,329 | ) | $ | (18,230 | ) |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenues | $ | 19,459 | $ | 13,438 | $ | 35,324 | $ | 27,550 | |||||||
Purchases | $ | — | $ | 12,677 | $ | — | $ | 30,564 | |||||||
Reimbursements from NGL Energy for transition services | $ | 48 | $ | 131 | $ | 96 | $ | 498 |
|
June 30, 2013 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 234,732 | $ | — | $ | 68,254 | $ | (4,220 | ) | $ | 298,766 | |||||||||
Restricted cash | 33,050 | — | 1,282 | — | 34,332 | |||||||||||||||
Accounts receivable | 1,325 | 8,172 | 338,180 | — | 347,677 | |||||||||||||||
Receivable from affiliates | 671 | 10,344 | — | (2,421 | ) | 8,594 | ||||||||||||||
Inventories | — | 267 | 34,102 | — | 34,369 | |||||||||||||||
Other current assets | 3,016 | 447 | 12,822 | — | 16,285 | |||||||||||||||
Total current assets | 272,794 | 19,230 | 454,640 | (6,641 | ) | 740,023 | ||||||||||||||
Property, plant and equipment | 4,837 | 157,563 | 671,191 | — | 833,591 | |||||||||||||||
Equity method investments | 1,081,478 | 484,868 | 193,709 | (1,293,816 | ) | 466,239 | ||||||||||||||
Goodwill | — | — | 9,916 | — | 9,916 | |||||||||||||||
Other intangible assets | 33 | — | 6,778 | — | 6,811 | |||||||||||||||
Other noncurrent assets, net | 28,277 | 1,176 | 10,618 | — | 40,071 | |||||||||||||||
Total assets | $ | 1,387,419 | $ | 662,837 | $ | 1,346,852 | $ | (1,300,457 | ) | $ | 2,096,651 | |||||||||
LIABILITIES AND OWNERS’ EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | 318 | $ | 17,505 | $ | 235,149 | $ | — | $ | 252,972 | ||||||||||
Accrued liabilities | 8,507 | 7,193 | 51,880 | (1 | ) | 67,579 | ||||||||||||||
Payables to pre-petition creditors | 32,313 | — | 54 | — | 32,367 | |||||||||||||||
Deferred revenue | — | — | 17,736 | — | 17,736 | |||||||||||||||
Other current liabilities | 100 | 726 | 6,961 | (42 | ) | 7,745 | ||||||||||||||
Current portion of long-term debt | — | — | 4,349 | — | 4,349 | |||||||||||||||
Total current liabilities | 41,238 | 25,424 | 316,129 | (43 | ) | 382,748 | ||||||||||||||
Long-term debt | 300,000 | — | 166,549 | — | 466,549 | |||||||||||||||
Deferred income taxes | 535 | — | 55,412 | — | 55,947 | |||||||||||||||
Other noncurrent liabilities | 41,818 | — | 47,484 | — | 89,302 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Owners’ equity excluding noncontrolling interests in consolidated subsidiaries | 1,003,828 | 637,413 | 663,001 | (1,300,414 | ) | 1,003,828 | ||||||||||||||
Noncontrolling interests in consolidated subsidiaries | — | — | 98,277 | — | 98,277 | |||||||||||||||
Total owners’ equity | 1,003,828 | 637,413 | 761,278 | (1,300,414 | ) | 1,102,105 | ||||||||||||||
Total liabilities and owners’ equity | $ | 1,387,419 | $ | 662,837 | $ | 1,346,852 | $ | (1,300,457 | ) | $ | 2,096,651 |
December 31, 2012 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 19,123 | $ | — | $ | 63,844 | $ | (2,938 | ) | $ | 80,029 | |||||||||
Restricted cash | 33,324 | — | 1,354 | — | 34,678 | |||||||||||||||
Accounts receivable | 1,155 | 7,927 | 337,087 | — | 346,169 | |||||||||||||||
Receivable from affiliates | 827 | 7,222 | 109 | (1,980 | ) | 6,178 | ||||||||||||||
Inventories | — | 181 | 34,252 | — | 34,433 | |||||||||||||||
Other current assets | 2,528 | 312 | 15,676 | — | 18,516 | |||||||||||||||
Total current assets | 56,957 | 15,642 | 452,322 | (4,918 | ) | 520,003 | ||||||||||||||
Property, plant and equipment | 5,399 | 122,899 | 686,426 | — | 814,724 | |||||||||||||||
Equity method investments | 1,104,832 | 468,033 | 138,970 | (1,324,033 | ) | 387,802 | ||||||||||||||
Goodwill | — | — | 9,884 | — | 9,884 | |||||||||||||||
Other intangible assets | 36 | — | 7,549 | — | 7,585 | |||||||||||||||
Other noncurrent assets, net | 3,606 | 1,317 | 3,258 | — | 8,181 | |||||||||||||||
Total assets | $ | 1,170,830 | $ | 607,891 | $ | 1,298,409 | $ | (1,328,951 | ) | $ | 1,748,179 | |||||||||
LIABILITIES AND OWNERS’ EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | 70 | $ | 12,304 | $ | 241,249 | $ | — | $ | 253,623 | ||||||||||
Accrued liabilities | 8,972 | 4,546 | 50,313 | — | 63,831 | |||||||||||||||
Payables to pre-petition creditors | 32,876 | — | 57 | — | 32,933 | |||||||||||||||
Deferred revenue | — | — | 18,973 | — | 18,973 | |||||||||||||||
Other current liabilities | 134 | 580 | 4,263 | (17 | ) | 4,960 | ||||||||||||||
Current portion of long-term debt | — | — | 24 | — | 24 | |||||||||||||||
Total current liabilities | 42,052 | 17,430 | 314,879 | (17 | ) | 374,344 | ||||||||||||||
Long-term debt | 201,500 | — | 4,562 | — | 206,062 | |||||||||||||||
Deferred income taxes | 2,018 | — | 63,602 | — | 65,620 | |||||||||||||||
Other noncurrent liabilities | 32,866 | — | 47,759 | — | 80,625 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Owners’ equity excluding noncontrolling interests in consolidated subsidiaries | 892,394 | 590,461 | 738,473 | (1,328,934 | ) | 892,394 | ||||||||||||||
Noncontrolling interests in consolidated subsidiaries | — | — | 129,134 | — | 129,134 | |||||||||||||||
Total owners’ equity | 892,394 | 590,461 | 867,607 | (1,328,934 | ) | 1,021,528 | ||||||||||||||
Total liabilities and owners’ equity | $ | 1,170,830 | $ | 607,891 | $ | 1,298,409 | $ | (1,328,951 | ) | $ | 1,748,179 |
Three Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Product | $ | — | $ | 45,623 | $ | 200,649 | $ | (5,019 | ) | $ | 241,253 | |||||||||
Service | — | 223 | 31,455 | — | 31,678 | |||||||||||||||
Other | — | — | 51,313 | — | 51,313 | |||||||||||||||
Total revenues | — | 45,846 | 283,417 | (5,019 | ) | 324,244 | ||||||||||||||
Expenses: | ||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 32,682 | 185,046 | (5,019 | ) | 212,709 | ||||||||||||||
Operating | — | 4,001 | 65,681 | — | 69,682 | |||||||||||||||
General and administrative | 4,210 | 2,069 | 10,619 | — | 16,898 | |||||||||||||||
Depreciation and amortization | 482 | 2,082 | 10,250 | — | 12,814 | |||||||||||||||
Gain on disposal of long-lived assets, net | — | (5 | ) | (371 | ) | — | (376 | ) | ||||||||||||
Total expenses | 4,692 | 40,829 | 271,225 | (5,019 | ) | 311,727 | ||||||||||||||
Earnings from equity method investments | 20,358 | 19,796 | 10,661 | (35,954 | ) | 14,861 | ||||||||||||||
Operating income | 15,666 | 24,813 | 22,853 | (35,954 | ) | 27,378 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Interest expense | (901 | ) | 1,024 | 4,372 | — | 4,495 | ||||||||||||||
Foreign currency transaction gain | — | — | (349 | ) | — | (349 | ) | |||||||||||||
Other expense, net | 5,009 | — | 1,458 | — | 6,467 | |||||||||||||||
Total other expenses, net | 4,108 | 1,024 | 5,481 | — | 10,613 | |||||||||||||||
Income from continuing operations before income taxes | 11,558 | 23,789 | 17,372 | (35,954 | ) | 16,765 | ||||||||||||||
Income tax expense | 7,989 | — | 1,299 | — | 9,288 | |||||||||||||||
Income from continuing operations | 3,569 | 23,789 | 16,073 | (35,954 | ) | 7,477 | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | — | 36 | (1 | ) | — | 35 | ||||||||||||||
Net income | 3,569 | 23,825 | 16,072 | (35,954 | ) | 7,512 | ||||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 3,943 | — | 3,943 | |||||||||||||||
Net income attributable to SemGroup | $ | 3,569 | $ | 23,825 | $ | 12,129 | $ | (35,954 | ) | $ | 3,569 | |||||||||
Net income | $ | 3,569 | $ | 23,825 | $ | 16,072 | $ | (35,954 | ) | $ | 7,512 | |||||||||
Other comprehensive income (loss), net of income taxes | 936 | — | (6,290 | ) | — | (5,354 | ) | |||||||||||||
Comprehensive income | 4,505 | 23,825 | 9,782 | (35,954 | ) | 2,158 | ||||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 3,943 | — | 3,943 | |||||||||||||||
Comprehensive income (loss) attributable to SemGroup | $ | 4,505 | $ | 23,825 | $ | 5,839 | $ | (35,954 | ) | $ | (1,785 | ) |
Three Months Ended June 30, 2012 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Product | $ | — | $ | 25,114 | $ | 214,996 | $ | (2,539 | ) | $ | 237,571 | |||||||||
Service | — | 317 | 29,298 | — | 29,615 | |||||||||||||||
Other | — | — | 64,591 | — | 64,591 | |||||||||||||||
Total revenues | — | 25,431 | 308,885 | (2,539 | ) | 331,777 | ||||||||||||||
Expenses: | ||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 19,473 | 203,002 | (2,539 | ) | 219,936 | ||||||||||||||
Operating | — | 3,349 | 79,040 | — | 82,389 | |||||||||||||||
General and administrative | 6,459 | 1,414 | 8,688 | — | 16,561 | |||||||||||||||
Depreciation and amortization | 634 | 1,576 | 9,672 | — | 11,882 | |||||||||||||||
Loss on disposal of long-lived assets, net | — | — | 119 | — | 119 | |||||||||||||||
Total expenses | 7,093 | 25,812 | 300,521 | (2,539 | ) | 330,887 | ||||||||||||||
Earnings from equity method investments | 14,188 | 13,659 | 8,470 | (24,028 | ) | 12,289 | ||||||||||||||
Operating income | 7,095 | 13,278 | 16,834 | (24,028 | ) | 13,179 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Interest expense | (231 | ) | 770 | 2,983 | (1,408 | ) | 2,114 | |||||||||||||
Foreign currency transaction gain | — | — | (35 | ) | — | (35 | ) | |||||||||||||
Other expense, net | 2,085 | 5 | 10 | 1,408 | 3,508 | |||||||||||||||
Total other expenses, net | 1,854 | 775 | 2,958 | — | 5,587 | |||||||||||||||
Income from continuing operations before income taxes | 5,241 | 12,503 | 13,876 | (24,028 | ) | 7,592 | ||||||||||||||
Income tax expense (benefit) | 95 | — | (187 | ) | — | (92 | ) | |||||||||||||
Income (loss) from continuing operations | 5,146 | 12,503 | 14,063 | (24,028 | ) | 7,684 | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | 1 | — | (442 | ) | — | (441 | ) | |||||||||||||
Net income | 5,147 | 12,503 | 13,621 | (24,028 | ) | 7,243 | ||||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 2,096 | — | 2,096 | |||||||||||||||
Net income attributable to SemGroup | $ | 5,147 | $ | 12,503 | $ | 11,525 | $ | (24,028 | ) | $ | 5,147 | |||||||||
Net income | $ | 5,147 | $ | 12,503 | $ | 13,621 | $ | (24,028 | ) | $ | 7,243 | |||||||||
Other comprehensive loss, net of income taxes | (1,486 | ) | — | (8,411 | ) | — | (9,897 | ) | ||||||||||||
Comprehensive income (loss) | 3,661 | 12,503 | 5,210 | (24,028 | ) | (2,654 | ) | |||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 2,096 | — | 2,096 | |||||||||||||||
Comprehensive income (loss) attributable to SemGroup | $ | 3,661 | $ | 12,503 | $ | 3,114 | $ | (24,028 | ) | $ | (4,750 | ) |
Six Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Product | $ | — | $ | 83,257 | $ | 402,713 | $ | (9,088 | ) | $ | 476,882 | |||||||||
Service | — | 471 | 58,864 | — | 59,335 | |||||||||||||||
Other | — | — | 75,723 | — | 75,723 | |||||||||||||||
Total revenues | — | 83,728 | 537,300 | (9,088 | ) | 611,940 | ||||||||||||||
Expenses: | ||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 61,156 | 373,010 | (9,088 | ) | 425,078 | ||||||||||||||
Operating | — | 7,972 | 102,481 | — | 110,453 | |||||||||||||||
General and administrative | 8,128 | 4,105 | 21,702 | — | 33,935 | |||||||||||||||
Depreciation and amortization | 1,007 | 4,060 | 20,383 | — | 25,450 | |||||||||||||||
(Gain) loss on disposal of long-lived assets, net | — | 3 | (541 | ) | — | (538 | ) | |||||||||||||
Total expenses | 9,135 | 77,296 | 517,035 | (9,088 | ) | 594,378 | ||||||||||||||
Earnings from equity method investments | 37,245 | 38,343 | 21,100 | (64,482 | ) | 32,206 | ||||||||||||||
Operating income | 28,110 | 44,775 | 41,365 | (64,482 | ) | 49,768 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Interest expense | (2,917 | ) | 1,827 | 7,981 | — | 6,891 | ||||||||||||||
Foreign currency transaction gain | — | — | (516 | ) | — | (516 | ) | |||||||||||||
Other expense, net | 29,443 | 158 | 2,499 | — | 32,100 | |||||||||||||||
Total other expenses, net | 26,526 | 1,985 | 9,964 | — | 38,475 | |||||||||||||||
Income from continuing operations before income taxes | 1,584 | 42,790 | 31,401 | (64,482 | ) | 11,293 | ||||||||||||||
Income tax (benefit) expense | (45,429 | ) | — | 711 | — | (44,718 | ) | |||||||||||||
Income from continuing operations | 47,013 | 42,790 | 30,690 | (64,482 | ) | 56,011 | ||||||||||||||
Income from discontinued operations, net of income taxes | — | 66 | 1 | — | 67 | |||||||||||||||
Net income | 47,013 | 42,856 | 30,691 | (64,482 | ) | 56,078 | ||||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 9,065 | — | 9,065 | |||||||||||||||
Net income attributable to SemGroup | $ | 47,013 | $ | 42,856 | $ | 21,626 | $ | (64,482 | ) | $ | 47,013 | |||||||||
Net income | $ | 47,013 | $ | 42,856 | $ | 30,691 | $ | (64,482 | ) | $ | 56,078 | |||||||||
Other comprehensive income (loss), net of income taxes | 2,352 | — | (12,764 | ) | — | (10,412 | ) | |||||||||||||
Comprehensive income | 49,365 | 42,856 | 17,927 | (64,482 | ) | 45,666 | ||||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 9,065 | — | 9,065 | |||||||||||||||
Comprehensive income attributable to SemGroup | $ | 49,365 | $ | 42,856 | $ | 8,862 | $ | (64,482 | ) | $ | 36,601 |
Six Months Ended June 30, 2012 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Revenues: | ||||||||||||||||||||
Product | $ | — | $ | 57,377 | $ | 447,098 | $ | (5,269 | ) | $ | 499,206 | |||||||||
Service | — | 669 | 56,259 | — | 56,928 | |||||||||||||||
Other | — | 7 | 87,667 | — | 87,674 | |||||||||||||||
Total revenues | — | 58,053 | 591,024 | (5,269 | ) | 643,808 | ||||||||||||||
Expenses: | ||||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 45,391 | 421,335 | (5,269 | ) | 461,457 | ||||||||||||||
Operating | — | 6,200 | 114,180 | — | 120,380 | |||||||||||||||
General and administrative | 12,688 | 3,323 | 20,380 | — | 36,391 | |||||||||||||||
Depreciation and amortization | 1,310 | 3,058 | 19,239 | — | 23,607 | |||||||||||||||
Loss on disposal of long-lived assets, net | — | — | 119 | — | 119 | |||||||||||||||
Total expenses | 13,998 | 57,972 | 575,253 | (5,269 | ) | 641,954 | ||||||||||||||
Earnings from equity method investments | 22,512 | 24,669 | 15,042 | (42,436 | ) | 19,787 | ||||||||||||||
Operating income | 8,514 | 24,750 | 30,813 | (42,436 | ) | 21,641 | ||||||||||||||
Other expenses (income): | ||||||||||||||||||||
Interest expense | (198 | ) | 1,315 | 7,265 | (2,609 | ) | 5,773 | |||||||||||||
Foreign currency transaction loss | — | — | 2 | — | 2 | |||||||||||||||
Other expense, net | 4,750 | 31 | 38 | 2,609 | 7,428 | |||||||||||||||
Total other expenses, net | 4,552 | 1,346 | 7,305 | — | 13,203 | |||||||||||||||
Income from continuing operations before income taxes | 3,962 | 23,404 | 23,508 | (42,436 | ) | 8,438 | ||||||||||||||
Income tax expense (benefit) | 190 | — | (1,294 | ) | — | (1,104 | ) | |||||||||||||
Income from continuing operations | 3,772 | 23,404 | 24,802 | (42,436 | ) | 9,542 | ||||||||||||||
Income (loss) from discontinued operations, net of income taxes | 2 | — | (191 | ) | — | (189 | ) | |||||||||||||
Net income | 3,774 | 23,404 | 24,611 | (42,436 | ) | 9,353 | ||||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 5,579 | — | 5,579 | |||||||||||||||
Net income attributable to SemGroup | $ | 3,774 | $ | 23,404 | $ | 19,032 | $ | (42,436 | ) | $ | 3,774 | |||||||||
Net income | $ | 3,774 | $ | 23,404 | $ | 24,611 | $ | (42,436 | ) | $ | 9,353 | |||||||||
Other comprehensive income (loss), net of income taxes | (491 | ) | — | 3,349 | — | 2,858 | ||||||||||||||
Comprehensive income | 3,283 | 23,404 | 27,960 | (42,436 | ) | 12,211 | ||||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 5,579 | — | 5,579 | |||||||||||||||
Comprehensive income attributable to SemGroup | $ | 3,283 | $ | 23,404 | $ | 22,381 | $ | (42,436 | ) | $ | 6,632 |
Six Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Net cash provided by operating activities | 14,394 | (1,839 | ) | 39,478 | 3,403 | 55,436 | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | (442 | ) | (36,531 | ) | (22,904 | ) | — | (59,877 | ) | |||||||||||
Proceeds from sale of long-lived assets | — | 3 | 541 | — | 544 | |||||||||||||||
Proceeds from the sale of interest in SemCrude Pipeline, L.L.C. to Rose Rock Midstream L.P. | 189,500 | — | — | (189,500 | ) | — | ||||||||||||||
Investments in non-consolidated subsidiaries | — | (21,290 | ) | (60,321 | ) | — | (81,611 | ) | ||||||||||||
Distributions in excess of equity in earnings of affiliates | — | — | 5,582 | — | 5,582 | |||||||||||||||
Net cash used in investing activities | 189,058 | (57,818 | ) | (77,102 | ) | (189,500 | ) | (135,362 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Debt issuance costs | (8,651 | ) | — | (1,612 | ) | — | (10,263 | ) | ||||||||||||
Borrowings on credit facilities | 394,500 | — | 255,474 | — | 649,974 | |||||||||||||||
Principal payments on credit facilities and other obligations | (296,000 | ) | — | (89,012 | ) | — | (385,012 | ) | ||||||||||||
Proceeds from issuance of Rose Rock Midstream, L.P. common units, net of offering costs | — | — | 57,751 | — | 57,751 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (7,496 | ) | — | (7,496 | ) | |||||||||||||
Proceeds from warrant exercises | 224 | — | — | — | 224 | |||||||||||||||
Repurchase of stock-based awards for payment of statutory taxes due on stock-based compensation | (371 | ) | — | — | — | (371 | ) | |||||||||||||
Dividends paid | (7,939 | ) | — | — | — | (7,939 | ) | |||||||||||||
Intercompany borrowings (advances), net | (69,606 | ) | 59,657 | (174,866 | ) | 184,815 | — | |||||||||||||
Net cash provided by financing activities | 12,157 | 59,657 | 40,239 | 184,815 | 296,868 | |||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 1,795 | — | 1,795 | |||||||||||||||
Change in cash and cash equivalents | 215,609 | — | 4,410 | (1,282 | ) | 218,737 | ||||||||||||||
Cash and cash equivalents at beginning of period | 19,123 | — | 63,844 | (2,938 | ) | 80,029 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 234,732 | $ | — | $ | 68,254 | $ | (4,220 | ) | $ | 298,766 |
Six Months Ended June 30, 2012 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Net cash provided by operating activities | (1,004 | ) | 214 | 32,711 | (7,769 | ) | 24,152 | |||||||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | (928 | ) | (17,903 | ) | (24,686 | ) | — | (43,517 | ) | |||||||||||
Proceeds from sale of long-lived assets | — | 167 | 34 | — | 201 | |||||||||||||||
Investments in non-consolidated subsidiaries | (1,512 | ) | (1,935 | ) | — | — | (3,447 | ) | ||||||||||||
Distributions in excess of equity in earnings of affiliates | 234 | — | 4,735 | — | 4,969 | |||||||||||||||
Net cash used in investing activities | (2,206 | ) | (19,671 | ) | (19,917 | ) | — | (41,794 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Debt issuance costs | (80 | ) | — | (52 | ) | — | (132 | ) | ||||||||||||
Borrowings on credit facilities | 92,000 | — | 73,500 | — | 165,500 | |||||||||||||||
Principal payments on credit facilities and other obligations | (55,500 | ) | — | (98,740 | ) | — | (154,240 | ) | ||||||||||||
Proceeds from issuance of Rose Rock Midstream, L.P. common units, net of offering costs | — | — | — | — | — | |||||||||||||||
Distributions to noncontrolling interests | — | — | (3,077 | ) | — | (3,077 | ) | |||||||||||||
Repurchase of stock-based awards for payment of statutory taxes due on stock-based compensation | (242 | ) | — | — | — | (242 | ) | |||||||||||||
Intercompany borrowing (advances), net | (30,836 | ) | 19,457 | 1,783 | 9,596 | — | ||||||||||||||
Net cash provided by (used in) financing activities | 5,342 | 19,457 | (26,586 | ) | 9,596 | 7,809 | ||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 1,206 | — | 1,206 | |||||||||||||||
Change in cash and cash equivalents | 2,132 | — | (12,586 | ) | 1,827 | (8,627 | ) | |||||||||||||
Change in cash and cash equivalents included in discontinued operations | — | — | 214 | — | 214 | |||||||||||||||
Change in cash and cash equivalents from continuing operations | 2,132 | — | (12,372 | ) | 1,827 | (8,413 | ) | |||||||||||||
Cash and cash equivalents at beginning of period | 111 | — | 76,264 | (2,762 | ) | 73,613 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 2,243 | $ | — | $ | 63,892 | $ | (935 | ) | $ | 65,200 |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|