|
|
|
|
|
|
|
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, 2014 | $ | 0.6200 | $ | 485 | $ | 3,487 | $ | 6,551 | $ | 5,202 | $ | 8,544 | $ | 24,269 | ||||||||
March 31, 2015 | $ | 0.6350 | $ | 568 | $ | 4,450 | $ | 13,148 | $ | — | $ | 10,213 | $ | 28,379 | ||||||||
June 30, 2015 | $ | 0.6500 | $ | 590 | $ | 4,979 | $ | 13,458 | $ | — | $ | 10,456 | $ | 29,483 | ||||||||
September 30, 2015 | $ | 0.6600 | $ | 604 | $ | 5,333 | $ | 13,665 | $ | — | $ | 10,619 | $ | 30,221 | ||||||||
December 31, 2015 | $ | 0.6600 | $ | 604 | $ | 5,333 | $ | 13,665 | $ | — | $ | 10,622 | $ | 30,224 | ||||||||
March 31, 2016 | $ | 0.6600 | $ | 605 | $ | 5,338 | $ | 13,665 | $ | — | $ | 10,643 | $ | 30,251 | ||||||||
June 30, 2016 | $ | 0.6600 | * | $ | 605 | $ | 5,339 | $ | 13,665 | $ | — | $ | 10,648 | $ | 30,257 |
(Unaudited) | |||||||
June 30, 2016 | December 31, 2015 | ||||||
Cash | $ | 7,909 | $ | 9,059 | |||
Other current assets | 413,625 | 310,555 | |||||
Property, plant and equipment, net | 443,327 | 441,596 | |||||
Equity method investments | 427,961 | 438,291 | |||||
Goodwill | 26,628 | 26,628 | |||||
Other noncurrent assets, net | 17,978 | 19,461 | |||||
Total assets | $ | 1,337,428 | $ | 1,245,590 | |||
Current liabilities | $ | 356,248 | $ | 283,029 | |||
Long-term debt | 774,488 | 732,356 | |||||
Partners’ capital attributable to SemGroup | 135,609 | 149,376 | |||||
Partners’ capital attributable to noncontrolling interests | 71,083 | 80,829 | |||||
Total liabilities and partners' capital | $ | 1,337,428 | $ | 1,245,590 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | $ | 169,144 | $ | 223,303 | $ | 373,095 | $ | 357,996 | |||||||
Cost of products sold | $ | 128,763 | $ | 173,133 | $ | 280,154 | $ | 269,370 | |||||||
Operating, general and administrative expenses | $ | 26,868 | $ | 29,985 | $ | 53,469 | $ | 56,556 | |||||||
Depreciation and amortization expense | $ | 8,235 | $ | 10,608 | $ | 16,128 | $ | 20,751 | |||||||
Earnings from equity method investments | $ | 17,078 | $ | 17,683 | $ | 37,917 | $ | 38,547 | |||||||
Net income | $ | 9,922 | $ | 17,068 | $ | 36,390 | $ | 31,668 |
|
June 30, 2016 | December 31, 2015 | ||||||
White Cliffs Pipeline, L.L.C. | $ | 290,668 | $ | 297,109 | |||
NGL Energy Partners LP | 18,977 | 112,787 | |||||
Glass Mountain Pipeline, LLC | 137,293 | 141,182 | |||||
Total equity method investments | $ | 446,938 | $ | 551,078 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
White Cliffs Pipeline, L.L.C. | $ | 16,428 | $ | 15,545 | $ | 36,208 | $ | 34,635 | |||||||
NGL Energy Partners LP(1) | — | 6,220 | 2,232 | 5,915 | |||||||||||
Glass Mountain Pipeline, LLC | 650 | 2,138 | 1,709 | 3,912 | |||||||||||
Total earnings from equity method investments | $ | 17,078 | $ | 23,903 | $ | 40,149 | $ | 44,462 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
White Cliffs Pipeline, L.L.C. | $ | 21,664 | $ | 20,551 | $ | 45,762 | $ | 44,705 | |||||||
NGL Energy Partners LP | — | 4,468 | 4,873 | 9,483 | |||||||||||
Glass Mountain Pipeline, LLC | 3,118 | 5,009 | 5,933 | 6,920 | |||||||||||
Total cash distributions received from equity method investments | $ | 24,782 | $ | 30,028 | $ | 56,568 | $ | 61,108 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | $ | 55,586 | $ | 48,509 | $ | 113,642 | $ | 103,123 | |||||||
Cost of products sold | $ | 2,803 | $ | 169 | $ | 3,053 | $ | 1,102 | |||||||
Operating, general and administrative expenses | $ | 10,125 | $ | 8,876 | $ | 19,727 | $ | 16,296 | |||||||
Depreciation and amortization expense | $ | 10,084 | $ | 8,587 | $ | 19,047 | $ | 17,125 | |||||||
Net income | $ | 32,575 | $ | 30,870 | $ | 71,822 | $ | 68,593 |
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | $ | 2,325,440 | $ | 3,220,771 | $ | 5,010,446 | $ | 7,772,917 | |||||||
Cost of sales | $ | 2,077,160 | $ | 2,933,021 | $ | 4,510,660 | $ | 7,244,689 | |||||||
Operating, general and administrative expenses | $ | 399,373 | $ | 151,793 | $ | 509,145 | $ | 323,857 | |||||||
Depreciation and amortization expense | $ | 53,152 | $ | 54,140 | $ | 112,332 | $ | 104,475 | |||||||
Net income (loss) | $ | (206,985 | ) | $ | 90,942 | $ | (155,990 | ) | $ | 85,673 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | $ | 6,898 | $ | 9,788 | $ | 15,470 | $ | 20,909 | |||||||
Cost of sales | $ | (120 | ) | $ | (40 | ) | $ | 445 | $ | 1,974 | |||||
Operating, general and administrative expenses | $ | 1,618 | $ | 1,513 | $ | 3,463 | $ | 2,920 | |||||||
Depreciation and amortization expense | $ | 3,989 | $ | 3,932 | $ | 7,925 | $ | 7,976 | |||||||
Net income | $ | 1,407 | $ | 4,381 | $ | 3,632 | $ | 8,036 |
|
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues: | |||||||||||||||
Crude Transportation | |||||||||||||||
External | $ | 15,643 | $ | 22,425 | $ | 32,839 | $ | 42,752 | |||||||
Intersegment | 5,128 | 3,562 | 12,341 | 7,283 | |||||||||||
Crude Facilities | |||||||||||||||
External | 10,300 | 11,402 | 20,433 | 22,807 | |||||||||||
Intersegment | 2,526 | — | 5,272 | — | |||||||||||
Crude Supply and Logistics | |||||||||||||||
External | 143,201 | 189,476 | 319,823 | 292,437 | |||||||||||
SemGas | |||||||||||||||
External | 48,200 | 60,270 | 91,720 | 120,546 | |||||||||||
Intersegment | 2,521 | 6,451 | 5,267 | 12,432 | |||||||||||
SemCAMS | |||||||||||||||
External | 33,815 | 35,915 | 64,681 | 65,639 | |||||||||||
SemLogistics | |||||||||||||||
External | 5,932 | 6,279 | 12,312 | 11,431 | |||||||||||
SemMexico | |||||||||||||||
External | 30,286 | 51,459 | 60,420 | 112,949 | |||||||||||
Corporate and Other | |||||||||||||||
External | — | — | — | 6,975 | |||||||||||
Intersegment | (10,175 | ) | (10,013 | ) | (22,880 | ) | (19,715 | ) | |||||||
Total Revenues | $ | 287,377 | $ | 377,226 | $ | 602,228 | $ | 675,536 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Earnings from equity method investments: | |||||||||||||||
Crude Transportation | $ | 17,078 | $ | 17,683 | $ | 37,917 | $ | 38,547 | |||||||
Corporate and Other(1) | — | 12,117 | 2,191 | 11,812 |
Total earnings from equity method investments | $ | 17,078 | $ | 29,800 | $ | 40,108 | $ | 50,359 | |||||||
(1) Includes historical earnings from equity method investments including gain (loss) on issuance of common units by equity method investee related to our investment in NGL Energy. Gains and losses on the disposal or impairment of equity investments are not reported within "earnings from equity method investments" in the condensed consolidated statements of operations and comprehensive income (loss). See Note 3 for additional information. | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Depreciation and amortization: | |||||||||||||||
Crude Transportation | $ | 6,171 | $ | 9,038 | $ | 12,030 | $ | 17,656 | |||||||
Crude Facilities | 1,921 | 1,406 | 3,805 | 2,775 | |||||||||||
Crude Supply and Logistics | 40 | 40 | 80 | 79 | |||||||||||
SemGas | 9,194 | 7,359 | 18,116 | 14,497 | |||||||||||
SemCAMS | 4,294 | 3,187 | 8,245 | 6,253 | |||||||||||
SemLogistics | 1,983 | 2,154 | 3,943 | 4,194 | |||||||||||
SemMexico | 949 | 1,037 | 1,890 | 2,090 | |||||||||||
Corporate and Other | 496 | 453 | 986 | 864 | |||||||||||
Total depreciation and amortization | $ | 25,048 | $ | 24,674 | $ | 49,095 | $ | 48,408 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Income tax expense (benefit): | |||||||||||||||
SemCAMS | $ | 451 | $ | 616 | $ | 1,416 | $ | 1,167 | |||||||
SemLogistics | (273 | ) | 167 | (214 | ) | (202 | ) | ||||||||
SemMexico | 194 | 764 | 801 | 1,754 | |||||||||||
Corporate and Other | 4,286 | 13,314 | (18,752 | ) | 16,884 | ||||||||||
Total income tax expense (benefit) | $ | 4,658 | $ | 14,861 | $ | (16,749 | ) | $ | 19,603 | ||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Segment profit (1): | |||||||||||||||
Crude Transportation | $ | 18,161 | $ | 19,983 | $ | 43,579 | $ | 44,507 | |||||||
Crude Facilities | 9,371 | 7,963 | 18,958 | 16,365 | |||||||||||
Crude Supply and Logistics | 10,069 | 10,978 | 19,162 | 16,159 | |||||||||||
SemGas | 12,304 | 17,671 | 11,312 | 32,551 | |||||||||||
SemCAMS | 9,000 | 7,981 | 18,904 | 15,866 | |||||||||||
SemLogistics | 2,002 | 1,992 | 4,661 | 2,853 | |||||||||||
SemMexico | 2,024 | 5,056 | 4,342 | 10,179 | |||||||||||
Corporate and Other(2) | (8,008 | ) | 4,740 | (14,168 | ) | (19,132 | ) | ||||||||
Total segment profit | $ | 54,923 | $ | 76,364 | $ | 106,750 | $ | 119,348 | |||||||
(1) Segment profit represents revenues excluding unrealized gains (losses) related to derivative instruments plus earnings from equity method investments less cost of sales excluding depreciation and amortization and less operating and general and administrative expenses. | |||||||||||||||
(2) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information. | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Reconciliation of segment profit to net income: | |||||||||||||||
Total segment profit | $ | 54,923 | $ | 76,364 | $ | 106,750 | $ | 119,348 | |||||||
Less: | |||||||||||||||
Net unrealized loss (gain) related to derivative instruments | 4,477 | (1,415 | ) | (71 | ) | 1,230 | |||||||||
Depreciation and amortization | 25,048 | 24,674 | 49,095 | 48,408 | |||||||||||
Interest expense | 18,875 | 16,822 | 37,810 | 31,413 | |||||||||||
Foreign currency transaction loss (gain) | 1,543 | (295 | ) | 3,012 | (814 | ) | |||||||||
Loss (gain) on sale or impairment of equity method investment | (9,120 | ) | (6,623 | ) | 30,644 | (14,517 | ) | ||||||||
Other income, net | (491 | ) | (95 | ) | (678 | ) | (186 | ) | |||||||
Income tax expense | 4,658 | 14,861 | (16,749 | ) | 19,603 | ||||||||||
Loss from discontinued operations, net of taxes | 2 | 2 | 4 | 2 | |||||||||||
Net income | $ | 9,931 | $ | 28,433 | $ | 3,683 | $ | 34,209 | |||||||
June 30, 2016 | December 31, 2015 | ||||||||||||||
Total assets (excluding intersegment receivables): | |||||||||||||||
Crude Transportation | $ | 931,362 | $ | 877,017 | |||||||||||
Crude Facilities | 154,359 | 155,186 | |||||||||||||
Crude Supply and Logistics | 430,297 | 328,419 | |||||||||||||
SemGas | 691,823 | 719,789 | |||||||||||||
SemCAMS | 376,586 | 331,749 | |||||||||||||
SemLogistics | 143,648 | 155,794 | |||||||||||||
SemMexico | 86,073 | 89,608 | |||||||||||||
Corporate and Other(1) | 282,826 | 196,347 | |||||||||||||
Total | $ | 3,096,974 | $ | 2,853,909 | |||||||||||
(1) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information. | |||||||||||||||
June 30, 2016 | December 31, 2015 | ||||||||||||||
Equity investments: | |||||||||||||||
Crude Transportation | $ | 427,961 | $ | 438,291 | |||||||||||
Corporate and Other(1) | 18,977 | 112,787 | |||||||||||||
Total equity investments | $ | 446,938 | $ | 551,078 | |||||||||||
(1) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information. |
|
June 30, 2016 | December 31, 2015 | ||||||
Crude oil | $ | 76,343 | $ | 59,121 | |||
Asphalt and other | 9,117 | 11,118 | |||||
Total inventories | $ | 85,460 | $ | 70,239 |
|
June 30, 2016 | December 31, 2015 | ||||||||||||||||||||||
Derivatives subject to netting arrangements: | Level 1 | Netting* | Total | Level 1 | Netting* | Total | |||||||||||||||||
Commodity derivatives: | |||||||||||||||||||||||
Assets | $ | 1,160 | $ | (1,160 | ) | $ | — | $ | 131 | $ | (131 | ) | $ | — | |||||||||
Liabilities | $ | 1,428 | $ | (1,160 | ) | $ | 268 | $ | 470 | $ | (131 | ) | $ | 339 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||
Sales | 5,890 | 7,721 | 16,310 | 13,452 | |||||||
Purchases | 5,743 | 7,508 | 16,253 | 13,413 |
June 30, 2016 | December 31, 2015 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
Commodity contracts | $ | — | $ | 268 | $ | — | $ | 339 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Commodity contracts | $ | (7,127 | ) | $ | (2,202 | ) | $ | (3,773 | ) | $ | (2,268 | ) |
|
|
June 30, 2016 | December 31, 2015 | ||||||
SemGroup 7.50% senior unsecured notes due 2021 | $ | 300,000 | $ | 300,000 | |||
Unamortized debt issuance costs on SemGroup notes | (4,125 | ) | (4,540 | ) | |||
SemGroup 7.50% senior unsecured notes due 2021, net | 295,875 | 295,460 | |||||
Rose Rock 5.625% senior unsecured notes due 2022 | 400,000 | 400,000 | |||||
Unamortized debt issuance costs on Rose Rock 2022 notes | (6,442 | ) | (6,975 | ) | |||
Rose Rock 5.625% senior unsecured notes due 2022, net | 393,558 | 393,025 | |||||
Rose Rock 5.625% senior unsecured notes due 2023 | 350,000 | 350,000 | |||||
Unamortized discount on Rose Rock 2023 notes | (5,178 | ) | (5,455 | ) | |||
Unamortized debt issuance costs on Rose Rock 2023 notes | (4,931 | ) | (5,266 | ) | |||
Rose Rock 5.625% senior unsecured notes due 2023, net | 339,891 | 339,279 | |||||
SemGroup corporate revolving credit facility | — | 30,000 | |||||
Rose Rock revolving credit facility | 41,000 | — | |||||
SemMexico revolving credit facility | — | — | |||||
Capital leases | 64 | 83 | |||||
Total long-term debt, net | 1,070,388 | 1,057,847 | |||||
Less: current portion of long-term debt | 25 | 31 | |||||
Noncurrent portion of long-term debt, net | $ | 1,070,363 | $ | 1,057,816 |
|
Volume (Barrels) | Value | |||||
Fixed price purchases | 3,528 | $ | 167,030 | |||
Fixed price sales | 4,563 | $ | 218,212 | |||
Floating price purchases | 12,701 | $ | 601,820 | |||
Floating price sales | 17,773 | $ | 786,992 |
For year ending: | |||
December 31, 2016 | $ | 5,951 | |
December 31, 2017 | 11,938 | ||
December 31, 2018 | 10,060 | ||
December 31, 2019 | 9,121 | ||
December 31, 2020 | 8,451 | ||
Thereafter | 15,940 | ||
Total expected future payments | $ | 61,461 |
|
Common Stock | Additional Paid-in Capital | Treasury Stock | Accumulated Deficit | Accumulated Other Comprehensive Loss | Noncontrolling Interests | Total Owners’ Equity | |||||||||||||||
Balance at December 31, 2015 | $ | 439 | $ | 1,217,255 | $ | (5,593 | ) | $ | (38,012 | ) | $ | (58,562 | ) | $ | 80,829 | $ | 1,196,356 | ||||
Net income (loss) | — | — | — | (7,259 | ) | — | 10,942 | 3,683 | |||||||||||||
Other comprehensive income, net of income taxes | — | — | — | — | 2,482 | — | 2,482 | ||||||||||||||
Issuance of common shares | 86 | 228,460 | — | — | — | — | 228,546 | ||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (21,485 | ) | (21,485 | ) | ||||||||||||
Dividends paid | — | (39,720 | ) | — | — | — | — | (39,720 | ) | ||||||||||||
Unvested dividend equivalent rights | — | 206 | — | — | — | 66 | 272 | ||||||||||||||
Non-cash equity compensation | — | 4,592 | — | — | — | 731 | 5,323 | ||||||||||||||
Issuance of common stock under compensation plans | 1 | 774 | — | — | — | — | 775 | ||||||||||||||
Repurchase of common stock | — | — | (904 | ) | — | — | — | (904 | ) | ||||||||||||
Balance at June 30, 2016 | $ | 526 | $ | 1,411,567 | $ | (6,497 | ) | $ | (45,271 | ) | $ | (56,080 | ) | $ | 71,083 | $ | 1,375,328 |
Currency Translation | Employee Benefit Plans | Total | |||||||||
Balance at December 31, 2015 | $ | (57,201 | ) | $ | (1,361 | ) | $ | (58,562 | ) | ||
Currency translation adjustment, net of income tax expense of $1,589 | 2,608 | — | 2,608 | ||||||||
Changes related to benefit plans, net of income tax benefit of $42 | — | (126 | ) | (126 | ) | ||||||
Balance at June 30, 2016 | $ | (54,593 | ) | $ | (1,487 | ) | $ | (56,080 | ) |
Quarter Ending | Dividend Per Share | Date of Record | Date Paid | |||||
March 31, 2015 | $ | 0.34 | March 9, 2015 | March 20, 2015 | ||||
June 30, 2015 | $ | 0.38 | May 18, 2015 | May 29, 2015 | ||||
September 30, 2015 | $ | 0.42 | August 17, 2015 | August 25, 2015 | ||||
December 31, 2015 | $ | 0.45 | November 16, 2015 | November 24, 2015 | ||||
March 31, 2016 | $ | 0.45 | March 7, 2016 | March 17, 2016 | ||||
June 30, 2016 | $ | 0.45 | May 16, 2016 | May 26, 2016 | ||||
September 30, 2016 | $ | 0.45 | August 15, 2016 | August 25, 2016 |
|
Six Months Ended June 30, | |||||||
2016 | 2015 | ||||||
Decrease (increase) in restricted cash | $ | 1 | $ | 6,766 | |||
Decrease (increase) in accounts receivable | (60,062 | ) | (2,248 | ) | |||
Decrease (increase) in receivable from affiliates | (4,305 | ) | (1,353 | ) | |||
Decrease (increase) in inventories | (15,918 | ) | (36,065 | ) | |||
Decrease (increase) in derivatives and margin deposits | (2,163 | ) | (287 | ) | |||
Decrease (increase) in other current assets | 956 | (3,134 | ) | ||||
Decrease (increase) in other assets | (1,266 | ) | (2,096 | ) | |||
Increase (decrease) in accounts payable and accrued liabilities | 60,867 | 18,730 | |||||
Increase (decrease) in payable to affiliates | 3,997 | 5,580 | |||||
Increase (decrease) in payables to pre-petition creditors | — | (3,836 | ) | ||||
Increase (decrease) in other noncurrent liabilities | (1,453 | ) | 47 | ||||
$ | (19,346 | ) | $ | (17,896 | ) |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues | $ | 8,303 | $ | 74,447 | $ | 16,832 | $ | 119,916 | |||||||
Purchases | $ | 6,366 | $ | 75,027 | $ | 13,196 | $ | 110,261 | |||||||
Reimbursements from NGL Energy for services | $ | — | $ | 14 | $ | — | $ | 56 |
|
June 30, 2016 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 187,987 | $ | — | $ | 68,614 | $ | (821 | ) | $ | 255,780 | |||||||||
Restricted cash | — | — | 31 | — | 31 | |||||||||||||||
Accounts receivable, net | 641 | 12,596 | 375,431 | — | 388,668 | |||||||||||||||
Receivable from affiliates | 4,897 | 802 | 9,467 | (4,947 | ) | 10,219 | ||||||||||||||
Inventories | — | (120 | ) | 85,580 | — | 85,460 | ||||||||||||||
Other current assets | 9,228 | 742 | 15,475 | — | 25,445 | |||||||||||||||
Total current assets | 202,753 | 14,020 | 554,598 | (5,768 | ) | 765,603 | ||||||||||||||
Property, plant and equipment, net | 4,915 | 532,702 | 1,111,345 | — | 1,648,962 | |||||||||||||||
Equity method investments | 1,502,156 | 510,115 | 427,961 | (1,993,294 | ) | 446,938 | ||||||||||||||
Goodwill | — | — | 34,698 | — | 34,698 | |||||||||||||||
Other intangible assets, net | 18 | 140,083 | 16,516 | — | 156,617 | |||||||||||||||
Other noncurrent assets | 38,780 | 778 | 4,598 | — | 44,156 | |||||||||||||||
Total assets | $ | 1,748,622 | $ | 1,197,698 | $ | 2,149,716 | $ | (1,999,062 | ) | $ | 3,096,974 | |||||||||
LIABILITIES AND OWNERS’ EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | 533 | $ | 11,346 | $ | 326,841 | $ | — | $ | 338,720 | ||||||||||
Payable to affiliates | 53 | 21 | 13,903 | (4,947 | ) | 9,030 | ||||||||||||||
Accrued liabilities | 9,392 | 11,511 | 63,796 | 4 | 84,703 | |||||||||||||||
Other current liabilities | 364 | — | 11,146 | — | 11,510 | |||||||||||||||
Total current liabilities | 10,342 | 22,878 | 415,686 | (4,943 | ) | 443,963 | ||||||||||||||
Long-term debt, net | 295,875 | 6,640 | 790,988 | (23,140 | ) | 1,070,363 | ||||||||||||||
Deferred income taxes | 135,985 | — | 47,791 | — | 183,776 | |||||||||||||||
Other noncurrent liabilities | 2,175 | — | 21,369 | — | 23,544 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Owners’ equity excluding noncontrolling interests in consolidated subsidiaries | 1,304,245 | 1,168,180 | 802,799 | (1,970,979 | ) | 1,304,245 | ||||||||||||||
Noncontrolling interests in consolidated subsidiaries | — | — | 71,083 | — | 71,083 | |||||||||||||||
Total owners’ equity | 1,304,245 | 1,168,180 | 873,882 | (1,970,979 | ) | 1,375,328 | ||||||||||||||
Total liabilities and owners’ equity | $ | 1,748,622 | $ | 1,197,698 | $ | 2,149,716 | $ | (1,999,062 | ) | $ | 3,096,974 |
December 31, 2015 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 4,559 | $ | — | $ | 55,101 | $ | (1,564 | ) | $ | 58,096 | |||||||||
Restricted cash | — | — | 32 | — | 32 | |||||||||||||||
Accounts receivable, net | 640 | 20,015 | 306,058 | — | 326,713 | |||||||||||||||
Receivable from affiliates | 1,616 | 1,119 | 6,141 | (2,962 | ) | 5,914 | ||||||||||||||
Inventories | — | (48 | ) | 70,287 | — | 70,239 | ||||||||||||||
Other current assets | 8,477 | 359 | 10,551 | — | 19,387 | |||||||||||||||
Total current assets | 15,292 | 21,445 | 448,170 | (4,526 | ) | 480,381 | ||||||||||||||
Property, plant and equipment, net | 4,335 | 536,628 | 1,025,858 | — | 1,566,821 | |||||||||||||||
Equity method investments | 1,546,853 | 426,801 | 438,291 | (1,860,867 | ) | 551,078 | ||||||||||||||
Goodwill | — | 13,052 | 34,980 | — | 48,032 | |||||||||||||||
Other intangible assets, net | 20 | 144,183 | 18,020 | — | 162,223 | |||||||||||||||
Other noncurrent assets | 39,358 | 881 | 5,135 | — | 45,374 | |||||||||||||||
Total assets | $ | 1,605,858 | $ | 1,142,990 | $ | 1,970,454 | $ | (1,865,393 | ) | $ | 2,853,909 | |||||||||
LIABILITIES AND OWNERS’ EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | 734 | $ | 11,221 | $ | 261,711 | $ | — | $ | 273,666 | ||||||||||
Payable to affiliates | 78 | 155 | 7,762 | (2,962 | ) | 5,033 | ||||||||||||||
Accrued liabilities | 5,551 | 10,957 | 68,534 | 5 | 85,047 | |||||||||||||||
Other current liabilities | 569 | — | 12,712 | — | 13,281 | |||||||||||||||
Total current liabilities | 6,932 | 22,333 | 350,719 | (2,957 | ) | 377,027 | ||||||||||||||
Long-term debt, net | 325,460 | 7,340 | 748,856 | (23,840 | ) | 1,057,816 | ||||||||||||||
Deferred income taxes | 155,411 | — | 45,542 | — | 200,953 | |||||||||||||||
Other noncurrent liabilities | 2,528 | — | 19,229 | — | 21,757 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Owners’ equity excluding noncontrolling interests in consolidated subsidiaries | 1,115,527 | 1,113,317 | 725,279 | (1,838,596 | ) | 1,115,527 | ||||||||||||||
Noncontrolling interests in consolidated subsidiaries | — | — | 80,829 | — | 80,829 | |||||||||||||||
Total owners’ equity | 1,115,527 | 1,113,317 | 806,108 | (1,838,596 | ) | 1,196,356 | ||||||||||||||
Total liabilities and owners’ equity | $ | 1,605,858 | $ | 1,142,990 | $ | 1,970,454 | $ | (1,865,393 | ) | $ | 2,853,909 |
Three Months Ended June 30, 2016 | |||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Product | $ | — | $ | 39,849 | $ | 172,798 | $ | (2,521 | ) | $ | 210,126 | ||||||||
Service | — | 10,872 | 51,328 | — | 62,200 | ||||||||||||||
Other | — | — | 15,051 | — | 15,051 | ||||||||||||||
Total revenues | — | 50,721 | 239,177 | (2,521 | ) | 287,377 | |||||||||||||
Expenses: | |||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 27,171 | 152,192 | (2,521 | ) | 176,842 | |||||||||||||
Operating | — | 9,192 | 45,515 | — | 54,707 | ||||||||||||||
General and administrative | 4,782 | 2,379 | 13,614 | — | 20,775 | ||||||||||||||
Depreciation and amortization | 393 | 9,146 | 15,509 | — | 25,048 | ||||||||||||||
Loss (gain) on disposal or impairment of long-lived assets, net | — | (1 | ) | 1,686 | — | 1,685 | |||||||||||||
Total expenses | 5,175 | 47,887 | 228,516 | (2,521 | ) | 279,057 | |||||||||||||
Earnings from equity method investments | 6,557 | 9,034 | 17,077 | (15,590 | ) | 17,078 | |||||||||||||
Operating income | 1,382 | 11,868 | 27,738 | (15,590 | ) | 25,398 | |||||||||||||
Other expenses (income), net: | |||||||||||||||||||
Interest expense (income) | (936 | ) | 8,333 | 11,714 | (236 | ) | 18,875 | ||||||||||||
Foreign currency transaction loss | — | — | 1,543 | — | 1,543 | ||||||||||||||
Gain on sale of equity method investment | (9,120 | ) | — | — | — | (9,120 | ) | ||||||||||||
Other income, net | (249 | ) | — | (478 | ) | 236 | (491 | ) | |||||||||||
Total other expense (income), net | (10,305 | ) | 8,333 | 12,779 | — | 10,807 | |||||||||||||
Income from continuing operations before income taxes | 11,687 | 3,535 | 14,959 | (15,590 | ) | 14,591 | |||||||||||||
Income tax expense | 3,679 | — | 979 | — | 4,658 | ||||||||||||||
Income from continuing operations | 8,008 | 3,535 | 13,980 | (15,590 | ) | 9,933 | |||||||||||||
Loss from discontinued operations, net of income taxes | — | (1 | ) | (1 | ) | — | (2 | ) | |||||||||||
Net income | 8,008 | 3,534 | 13,979 | (15,590 | ) | 9,931 | |||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 1,922 | — | 1,922 | ||||||||||||||
Net income attributable to SemGroup | $ | 8,008 | $ | 3,534 | $ | 12,057 | $ | (15,590 | ) | $ | 8,009 | ||||||||
Net income | $ | 8,008 | $ | 3,534 | $ | 13,979 | $ | (15,590 | ) | $ | 9,931 | ||||||||
Other comprehensive income (loss), net of income taxes | 18,480 | 485 | (12,374 | ) | — | 6,591 | |||||||||||||
Comprehensive income | 26,488 | 4,019 | 1,605 | (15,590 | ) | 16,522 | |||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 1,922 | — | 1,922 | ||||||||||||||
Comprehensive income (loss) attributable to SemGroup | $ | 26,488 | $ | 4,019 | $ | (317 | ) | $ | (15,590 | ) | $ | 14,600 |
Three Months Ended June 30, 2015 | |||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Product | $ | — | $ | 50,293 | $ | 244,886 | $ | (6,443 | ) | $ | 288,736 | ||||||||
Service | — | 15,743 | 50,861 | — | 66,604 | ||||||||||||||
Other | — | — | 21,886 | — | 21,886 | ||||||||||||||
Total revenues | — | 66,036 | 317,633 | (6,443 | ) | 377,226 | |||||||||||||
Expenses: | |||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 35,632 | 214,969 | (6,443 | ) | 244,158 | |||||||||||||
Operating | — | 8,822 | 51,978 | — | 60,800 | ||||||||||||||
General and administrative | 4,626 | 2,642 | 15,649 | — | 22,917 | ||||||||||||||
Depreciation and amortization | 329 | 7,255 | 17,090 | — | 24,674 | ||||||||||||||
Loss on disposal or impairment of long-lived assets, net | — | 108 | 1,264 | — | 1,372 | ||||||||||||||
Total expenses | 4,955 | 54,459 | 300,950 | (6,443 | ) | 353,921 | |||||||||||||
Earnings from equity method investments | 28,583 | 15,048 | 17,683 | (37,411 | ) | 23,903 | |||||||||||||
Gain on issuance of common units by equity method investee | 5,897 | — | — | — | 5,897 | ||||||||||||||
Operating income | 29,525 | 26,625 | 34,366 | (37,411 | ) | 53,105 | |||||||||||||
Other expenses (income), net: | |||||||||||||||||||
Interest expense | 781 | 6,160 | 10,614 | (733 | ) | 16,822 | |||||||||||||
Foreign currency transaction gain | (5 | ) | — | (290 | ) | — | (295 | ) | |||||||||||
Gain on sale of equity method investment | (6,623 | ) | — | — | — | (6,623 | ) | ||||||||||||
Other income, net | (778 | ) | — | (50 | ) | 733 | (95 | ) | |||||||||||
Total other expense (income), net | (6,625 | ) | 6,160 | 10,274 | — | 9,809 | |||||||||||||
Income from continuing operations before income taxes | 36,150 | 20,465 | 24,092 | (37,411 | ) | 43,296 | |||||||||||||
Income tax expense | 12,853 | — | 2,008 | — | 14,861 | ||||||||||||||
Income from continuing operations | 23,297 | 20,465 | 22,084 | (37,411 | ) | 28,435 | |||||||||||||
Loss from discontinued operations, net of income taxes | — | (1 | ) | (1 | ) | — | (2 | ) | |||||||||||
Net income | 23,297 | 20,464 | 22,083 | (37,411 | ) | 28,433 | |||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 5,136 | — | 5,136 | ||||||||||||||
Net income attributable to SemGroup | $ | 23,297 | $ | 20,464 | $ | 16,947 | $ | (37,411 | ) | $ | 23,297 | ||||||||
Net income | $ | 23,297 | $ | 20,464 | $ | 22,083 | $ | (37,411 | ) | $ | 28,433 | ||||||||
Other comprehensive income (loss), net of income taxes | (2,346 | ) | — | 7,866 | — | 5,520 | |||||||||||||
Comprehensive income | 20,951 | 20,464 | 29,949 | (37,411 | ) | 33,953 | |||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 5,136 | — | 5,136 | ||||||||||||||
Comprehensive income attributable to SemGroup | $ | 20,951 | $ | 20,464 | $ | 24,813 | $ | (37,411 | ) | $ | 28,817 |
Six Months Ended June 30, 2016 | |||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Product | $ | — | $ | 73,247 | $ | 379,042 | $ | (5,267 | ) | $ | 447,022 | ||||||||
Service | — | 23,740 | 102,533 | — | 126,273 | ||||||||||||||
Other | — | — | 28,933 | — | 28,933 | ||||||||||||||
Total revenues | — | 96,987 | 510,508 | (5,267 | ) | 602,228 | |||||||||||||
Expenses: | |||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 51,780 | 327,276 | (5,267 | ) | 373,789 | |||||||||||||
Operating | — | 16,885 | 88,014 | — | 104,899 | ||||||||||||||
General and administrative | 10,654 | 4,625 | 26,556 | — | 41,835 | ||||||||||||||
Depreciation and amortization | 773 | 18,020 | 30,302 | — | 49,095 | ||||||||||||||
Loss on disposal of long-lived assets, net | — | 13,051 | 1,941 | — | 14,992 | ||||||||||||||
Total expenses | 11,427 | 104,361 | 474,089 | (5,267 | ) | 584,610 | |||||||||||||
Earnings from equity method investments | 13,147 | 28,214 | 37,917 | (39,129 | ) | 40,149 | |||||||||||||
Loss on issuance of common units by equity method investee | (41 | ) | — | — | — | (41 | ) | ||||||||||||
Operating income | 1,679 | 20,840 | 74,336 | (39,129 | ) | 57,726 | |||||||||||||
Other expenses (income), net: | |||||||||||||||||||
Interest expense (income) | (1,513 | ) | 16,336 | 23,460 | (473 | ) | 37,810 | ||||||||||||
Foreign currency transaction loss | — | — | 3,012 | — | 3,012 | ||||||||||||||
Loss on sale or impairment of equity method investment | 30,644 | — | — | — | 30,644 | ||||||||||||||
Other income, net | (487 | ) | — | (664 | ) | 473 | (678 | ) | |||||||||||
Total other expenses, net | 28,644 | 16,336 | 25,808 | — | 70,788 | ||||||||||||||
Income (loss) from continuing operations before income taxes | (26,965 | ) | 4,504 | 48,528 | (39,129 | ) | (13,062 | ) | |||||||||||
Income tax expense (benefit) | (19,706 | ) | — | 2,957 | — | (16,749 | ) | ||||||||||||
Income (loss) from continuing operations | (7,259 | ) | 4,504 | 45,571 | (39,129 | ) | 3,687 | ||||||||||||
Loss from discontinued operations, net of income taxes | — | (3 | ) | (1 | ) | — | (4 | ) | |||||||||||
Net income (loss) | (7,259 | ) | 4,501 | 45,570 | (39,129 | ) | 3,683 | ||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 10,942 | — | 10,942 | ||||||||||||||
Net income (loss) attributable to SemGroup | $ | (7,259 | ) | $ | 4,501 | $ | 34,628 | $ | (39,129 | ) | $ | (7,259 | ) | ||||||
Net income (loss) | $ | (7,259 | ) | $ | 4,501 | $ | 45,570 | $ | (39,129 | ) | $ | 3,683 | |||||||
Other comprehensive income (loss), net of income taxes | (1,986 | ) | 701 | 3,767 | — | 2,482 | |||||||||||||
Comprehensive income (loss) | (9,245 | ) | 5,202 | 49,337 | (39,129 | ) | 6,165 | ||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 10,942 | — | 10,942 | ||||||||||||||
Comprehensive income (loss) attributable to SemGroup | $ | (9,245 | ) | $ | 5,202 | $ | 38,395 | $ | (39,129 | ) | $ | (4,777 | ) |
Six Months Ended June 30, 2015 | |||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Product | $ | — | $ | 101,346 | $ | 419,938 | $ | (12,417 | ) | $ | 508,867 | ||||||||
Service | — | 30,202 | 98,279 | — | 128,481 | ||||||||||||||
Other | — | — | 38,188 | — | 38,188 | ||||||||||||||
Total revenues | — | 131,548 | 556,405 | (12,417 | ) | 675,536 | |||||||||||||
Expenses: | |||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 76,300 | 372,347 | (12,417 | ) | 436,230 | |||||||||||||
Operating | — | 16,936 | 96,954 | — | 113,890 | ||||||||||||||
General and administrative | 22,228 | 4,706 | 28,293 | — | 55,227 | ||||||||||||||
Depreciation and amortization | 623 | 14,288 | 33,497 | — | 48,408 | ||||||||||||||
Loss on disposal of long-lived assets, net | — | 107 | 2,323 | — | 2,430 | ||||||||||||||
Total expenses | 22,851 | 112,337 | 533,414 | (12,417 | ) | 656,185 | |||||||||||||
Earnings from equity method investments | 43,388 | 27,576 | 38,547 | (65,049 | ) | 44,462 | |||||||||||||
Gain on issuance of common units by equity method investee | 5,897 | — | — | — | 5,897 | ||||||||||||||
Operating income | 26,434 | 46,787 | 61,538 | (65,049 | ) | 69,710 | |||||||||||||
Other expenses (income), net: | |||||||||||||||||||
Interest expense | 2,203 | 11,651 | 19,058 | (1,499 | ) | 31,413 | |||||||||||||
Foreign currency transaction gain | (5 | ) | — | (809 | ) | — | (814 | ) | |||||||||||
Gain on sale of equity method investment | (14,517 | ) | — | — | — | (14,517 | ) | ||||||||||||
Other income, net | (1,570 | ) | — | (115 | ) | 1,499 | (186 | ) | |||||||||||
Total other expenses (income), net | (13,889 | ) | 11,651 | 18,134 | — | 15,896 | |||||||||||||
Income from continuing operations before income taxes | 40,323 | 35,136 | 43,404 | (65,049 | ) | 53,814 | |||||||||||||
Income tax expense | 15,560 | — | 4,043 | — | 19,603 | ||||||||||||||
Income from continuing operations | 24,763 | 35,136 | 39,361 | (65,049 | ) | 34,211 | |||||||||||||
Loss from discontinued operations, net of income taxes | — | (1 | ) | (1 | ) | — | (2 | ) | |||||||||||
Net income | 24,763 | 35,135 | 39,360 | (65,049 | ) | 34,209 | |||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 9,446 | — | 9,446 | ||||||||||||||
Net income attributable to SemGroup | $ | 24,763 | $ | 35,135 | $ | 29,914 | $ | (65,049 | ) | $ | 24,763 | ||||||||
Net income | 24,763 | 35,135 | 39,360 | (65,049 | ) | 34,209 | |||||||||||||
Other comprehensive income (loss), net of income taxes | 6,300 | — | (9,840 | ) | — | (3,540 | ) | ||||||||||||
Comprehensive income | 31,063 | 35,135 | 29,520 | (65,049 | ) | 30,669 | |||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 9,446 | — | 9,446 | ||||||||||||||
Comprehensive income attributable to SemGroup | $ | 31,063 | $ | 35,135 | $ | 20,074 | $ | (65,049 | ) | $ | 21,223 |
Six Months Ended June 30, 2016 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Net cash provided by operating activities | $ | 25,427 | $ | 17,351 | $ | 56,585 | $ | (25,448 | ) | $ | 73,915 | |||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | (1,350 | ) | (11,211 | ) | (114,151 | ) | — | (126,712 | ) | |||||||||||
Proceeds from sale of long-lived assets | — | — | 114 | — | 114 | |||||||||||||||
Contributions to equity method investments | — | — | (3,448 | ) | — | (3,448 | ) | |||||||||||||
Proceeds from sale of common units of equity method investee | 60,483 | — | — | — | 60,483 | |||||||||||||||
Distributions in excess of equity in earnings of affiliates | 13,767 | — | 13,778 | (13,767 | ) | 13,778 | ||||||||||||||
Net cash provided by (used in) investing activities | 72,900 | (11,211 | ) | (103,707 | ) | (13,767 | ) | (55,785 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Borrowings on credit facilities | 118,000 | — | 165,500 | — | 283,500 | |||||||||||||||
Principal payments on credit facilities and other obligations | (148,367 | ) | — | (124,514 | ) | — | (272,881 | ) | ||||||||||||
Proceeds from issuance of common units, net of offering costs | 228,546 | — | — | — | 228,546 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (21,485 | ) | — | (21,485 | ) | |||||||||||||
Repurchase of common stock for payment of statutory taxes due on equity-based compensation | (904 | ) | — | — | — | (904 | ) | |||||||||||||
Dividends paid | (39,720 | ) | — | — | — | (39,720 | ) | |||||||||||||
Proceeds from issuance of common stock under employee stock purchase plan | 555 | — | — | — | 555 | |||||||||||||||
Intercompany borrowings (advances), net | (73,009 | ) | (6,140 | ) | 39,191 | 39,958 | — | |||||||||||||
Net cash provided by (used in) financing activities | 85,101 | (6,140 | ) | 58,692 | 39,958 | 177,611 | ||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 1,943 | — | 1,943 | |||||||||||||||
Change in cash and cash equivalents | 183,428 | — | 13,513 | 743 | 197,684 | |||||||||||||||
Cash and cash equivalents at beginning of period | 4,559 | — | 55,101 | (1,564 | ) | 58,096 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 187,987 | $ | — | $ | 68,614 | $ | (821 | ) | $ | 255,780 |
Six Months Ended June 30, 2015 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Net cash provided by operating activities | $ | 19,092 | $ | 18,222 | $ | 55,462 | $ | (19,819 | ) | $ | 72,957 | |||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | (1,105 | ) | (73,195 | ) | (162,656 | ) | — | (236,956 | ) | |||||||||||
Proceeds from sale of long-lived assets | — | 20 | 210 | — | 230 | |||||||||||||||
Proceeds from the sale of Wattenberg Holding, LLC and Glass Mountain Holding, LLC to Rose Rock Midstream L.P. | 251,181 | — | — | (251,181 | ) | — | ||||||||||||||
Contributions to equity method investments | — | — | (23,461 | ) | — | (23,461 | ) | |||||||||||||
Proceeds from sale of common units of equity method investee | 56,318 | — | — | — | 56,318 | |||||||||||||||
Distributions in excess of equity in earnings of affiliates | 11,676 | — | 13,077 | (11,676 | ) | 13,077 | ||||||||||||||
Net cash provided by (used in) investing activities | 318,070 | (73,175 | ) | (172,830 | ) | (262,857 | ) | (190,792 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Debt issuance costs | (601 | ) | — | (5,688 | ) | — | (6,289 | ) | ||||||||||||
Borrowings on credit facilities and issuance of senior secured notes, net of discount | 126,000 | — | 676,208 | — | 802,208 | |||||||||||||||
Principal payments on credit facilities and other obligations | (161,000 | ) | — | (364,024 | ) | — | (525,024 | ) | ||||||||||||
Proceeds from issuance of Rose Rock Midstream, L.P. common units, net of offering costs | — | — | 89,119 | — | 89,119 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (19,261 | ) | — | (19,261 | ) | |||||||||||||
Repurchase of common stock for payment of statutory taxes due on equity-based compensation | (4,254 | ) | — | — | — | (4,254 | ) | |||||||||||||
Dividends paid | (31,478 | ) | — | — | — | (31,478 | ) | |||||||||||||
Proceeds from issuance of common stock under employee stock purchase plan | 609 | — | — | — | 609 | |||||||||||||||
Intercompany borrowing (advances), net | (157,632 | ) | 54,953 | (181,841 | ) | 284,520 | — | |||||||||||||
Net cash provided by (used in) financing activities | (228,356 | ) | 54,953 | 194,513 | 284,520 | 305,630 | ||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 390 | — | 390 | |||||||||||||||
Change in cash and cash equivalents | 108,806 | — | 77,535 | 1,844 | 188,185 | |||||||||||||||
Cash and cash equivalents at beginning of period | 9,254 | — | 35,445 | (4,101 | ) | 40,598 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 118,060 | $ | — | $ | 112,980 | $ | (2,257 | ) | $ | 228,783 |
|
|
|
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, 2014 | $ | 0.6200 | $ | 485 | $ | 3,487 | $ | 6,551 | $ | 5,202 | $ | 8,544 | $ | 24,269 | ||||||||
March 31, 2015 | $ | 0.6350 | $ | 568 | $ | 4,450 | $ | 13,148 | $ | — | $ | 10,213 | $ | 28,379 | ||||||||
June 30, 2015 | $ | 0.6500 | $ | 590 | $ | 4,979 | $ | 13,458 | $ | — | $ | 10,456 | $ | 29,483 | ||||||||
September 30, 2015 | $ | 0.6600 | $ | 604 | $ | 5,333 | $ | 13,665 | $ | — | $ | 10,619 | $ | 30,221 | ||||||||
December 31, 2015 | $ | 0.6600 | $ | 604 | $ | 5,333 | $ | 13,665 | $ | — | $ | 10,622 | $ | 30,224 | ||||||||
March 31, 2016 | $ | 0.6600 | $ | 605 | $ | 5,338 | $ | 13,665 | $ | — | $ | 10,643 | $ | 30,251 | ||||||||
June 30, 2016 | $ | 0.6600 | * | $ | 605 | $ | 5,339 | $ | 13,665 | $ | — | $ | 10,648 | $ | 30,257 |
(Unaudited) | |||||||
June 30, 2016 | December 31, 2015 | ||||||
Cash | $ | 7,909 | $ | 9,059 | |||
Other current assets | 413,625 | 310,555 | |||||
Property, plant and equipment, net | 443,327 | 441,596 | |||||
Equity method investments | 427,961 | 438,291 | |||||
Goodwill | 26,628 | 26,628 | |||||
Other noncurrent assets, net | 17,978 | 19,461 | |||||
Total assets | $ | 1,337,428 | $ | 1,245,590 | |||
Current liabilities | $ | 356,248 | $ | 283,029 | |||
Long-term debt | 774,488 | 732,356 | |||||
Partners’ capital attributable to SemGroup | 135,609 | 149,376 | |||||
Partners’ capital attributable to noncontrolling interests | 71,083 | 80,829 | |||||
Total liabilities and partners' capital | $ | 1,337,428 | $ | 1,245,590 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | $ | 169,144 | $ | 223,303 | $ | 373,095 | $ | 357,996 | |||||||
Cost of products sold | $ | 128,763 | $ | 173,133 | $ | 280,154 | $ | 269,370 | |||||||
Operating, general and administrative expenses | $ | 26,868 | $ | 29,985 | $ | 53,469 | $ | 56,556 | |||||||
Depreciation and amortization expense | $ | 8,235 | $ | 10,608 | $ | 16,128 | $ | 20,751 | |||||||
Earnings from equity method investments | $ | 17,078 | $ | 17,683 | $ | 37,917 | $ | 38,547 | |||||||
Net income | $ | 9,922 | $ | 17,068 | $ | 36,390 | $ | 31,668 |
|
June 30, 2016 | December 31, 2015 | ||||||
White Cliffs Pipeline, L.L.C. | $ | 290,668 | $ | 297,109 | |||
NGL Energy Partners LP | 18,977 | 112,787 | |||||
Glass Mountain Pipeline, LLC | 137,293 | 141,182 | |||||
Total equity method investments | $ | 446,938 | $ | 551,078 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
White Cliffs Pipeline, L.L.C. | $ | 16,428 | $ | 15,545 | $ | 36,208 | $ | 34,635 | |||||||
NGL Energy Partners LP(1) | — | 6,220 | 2,232 | 5,915 | |||||||||||
Glass Mountain Pipeline, LLC | 650 | 2,138 | 1,709 | 3,912 | |||||||||||
Total earnings from equity method investments | $ | 17,078 | $ | 23,903 | $ | 40,149 | $ | 44,462 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
White Cliffs Pipeline, L.L.C. | $ | 21,664 | $ | 20,551 | $ | 45,762 | $ | 44,705 | |||||||
NGL Energy Partners LP | — | 4,468 | 4,873 | 9,483 | |||||||||||
Glass Mountain Pipeline, LLC | 3,118 | 5,009 | 5,933 | 6,920 | |||||||||||
Total cash distributions received from equity method investments | $ | 24,782 | $ | 30,028 | $ | 56,568 | $ | 61,108 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | $ | 55,586 | $ | 48,509 | $ | 113,642 | $ | 103,123 | |||||||
Cost of products sold | $ | 2,803 | $ | 169 | $ | 3,053 | $ | 1,102 | |||||||
Operating, general and administrative expenses | $ | 10,125 | $ | 8,876 | $ | 19,727 | $ | 16,296 | |||||||
Depreciation and amortization expense | $ | 10,084 | $ | 8,587 | $ | 19,047 | $ | 17,125 | |||||||
Net income | $ | 32,575 | $ | 30,870 | $ | 71,822 | $ | 68,593 |
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | $ | 2,325,440 | $ | 3,220,771 | $ | 5,010,446 | $ | 7,772,917 | |||||||
Cost of sales | $ | 2,077,160 | $ | 2,933,021 | $ | 4,510,660 | $ | 7,244,689 | |||||||
Operating, general and administrative expenses | $ | 399,373 | $ | 151,793 | $ | 509,145 | $ | 323,857 | |||||||
Depreciation and amortization expense | $ | 53,152 | $ | 54,140 | $ | 112,332 | $ | 104,475 | |||||||
Net income (loss) | $ | (206,985 | ) | $ | 90,942 | $ | (155,990 | ) | $ | 85,673 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenue | $ | 6,898 | $ | 9,788 | $ | 15,470 | $ | 20,909 | |||||||
Cost of sales | $ | (120 | ) | $ | (40 | ) | $ | 445 | $ | 1,974 | |||||
Operating, general and administrative expenses | $ | 1,618 | $ | 1,513 | $ | 3,463 | $ | 2,920 | |||||||
Depreciation and amortization expense | $ | 3,989 | $ | 3,932 | $ | 7,925 | $ | 7,976 | |||||||
Net income | $ | 1,407 | $ | 4,381 | $ | 3,632 | $ | 8,036 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues: | |||||||||||||||
Crude Transportation | |||||||||||||||
External | $ | 15,643 | $ | 22,425 | $ | 32,839 | $ | 42,752 | |||||||
Intersegment | 5,128 | 3,562 | 12,341 | 7,283 | |||||||||||
Crude Facilities | |||||||||||||||
External | 10,300 | 11,402 | 20,433 | 22,807 | |||||||||||
Intersegment | 2,526 | — | 5,272 | — | |||||||||||
Crude Supply and Logistics | |||||||||||||||
External | 143,201 | 189,476 | 319,823 | 292,437 | |||||||||||
SemGas | |||||||||||||||
External | 48,200 | 60,270 | 91,720 | 120,546 | |||||||||||
Intersegment | 2,521 | 6,451 | 5,267 | 12,432 | |||||||||||
SemCAMS | |||||||||||||||
External | 33,815 | 35,915 | 64,681 | 65,639 | |||||||||||
SemLogistics | |||||||||||||||
External | 5,932 | 6,279 | 12,312 | 11,431 | |||||||||||
SemMexico | |||||||||||||||
External | 30,286 | 51,459 | 60,420 | 112,949 | |||||||||||
Corporate and Other | |||||||||||||||
External | — | — | — | 6,975 | |||||||||||
Intersegment | (10,175 | ) | (10,013 | ) | (22,880 | ) | (19,715 | ) | |||||||
Total Revenues | $ | 287,377 | $ | 377,226 | $ | 602,228 | $ | 675,536 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Earnings from equity method investments: | |||||||||||||||
Crude Transportation | $ | 17,078 | $ | 17,683 | $ | 37,917 | $ | 38,547 | |||||||
Corporate and Other(1) | — | 12,117 | 2,191 | 11,812 |
Total earnings from equity method investments | $ | 17,078 | $ | 29,800 | $ | 40,108 | $ | 50,359 | |||||||
(1) Includes historical earnings from equity method investments including gain (loss) on issuance of common units by equity method investee related to our investment in NGL Energy. Gains and losses on the disposal or impairment of equity investments are not reported within "earnings from equity method investments" in the condensed consolidated statements of operations and comprehensive income (loss). See Note 3 for additional information. | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Depreciation and amortization: | |||||||||||||||
Crude Transportation | $ | 6,171 | $ | 9,038 | $ | 12,030 | $ | 17,656 | |||||||
Crude Facilities | 1,921 | 1,406 | 3,805 | 2,775 | |||||||||||
Crude Supply and Logistics | 40 | 40 | 80 | 79 | |||||||||||
SemGas | 9,194 | 7,359 | 18,116 | 14,497 | |||||||||||
SemCAMS | 4,294 | 3,187 | 8,245 | 6,253 | |||||||||||
SemLogistics | 1,983 | 2,154 | 3,943 | 4,194 | |||||||||||
SemMexico | 949 | 1,037 | 1,890 | 2,090 | |||||||||||
Corporate and Other | 496 | 453 | 986 | 864 | |||||||||||
Total depreciation and amortization | $ | 25,048 | $ | 24,674 | $ | 49,095 | $ | 48,408 | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Income tax expense (benefit): | |||||||||||||||
SemCAMS | $ | 451 | $ | 616 | $ | 1,416 | $ | 1,167 | |||||||
SemLogistics | (273 | ) | 167 | (214 | ) | (202 | ) | ||||||||
SemMexico | 194 | 764 | 801 | 1,754 | |||||||||||
Corporate and Other | 4,286 | 13,314 | (18,752 | ) | 16,884 | ||||||||||
Total income tax expense (benefit) | $ | 4,658 | $ | 14,861 | $ | (16,749 | ) | $ | 19,603 | ||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Segment profit (1): | |||||||||||||||
Crude Transportation | $ | 18,161 | $ | 19,983 | $ | 43,579 | $ | 44,507 | |||||||
Crude Facilities | 9,371 | 7,963 | 18,958 | 16,365 | |||||||||||
Crude Supply and Logistics | 10,069 | 10,978 | 19,162 | 16,159 | |||||||||||
SemGas | 12,304 | 17,671 | 11,312 | 32,551 | |||||||||||
SemCAMS | 9,000 | 7,981 | 18,904 | 15,866 | |||||||||||
SemLogistics | 2,002 | 1,992 | 4,661 | 2,853 | |||||||||||
SemMexico | 2,024 | 5,056 | 4,342 | 10,179 | |||||||||||
Corporate and Other(2) | (8,008 | ) | 4,740 | (14,168 | ) | (19,132 | ) | ||||||||
Total segment profit | $ | 54,923 | $ | 76,364 | $ | 106,750 | $ | 119,348 | |||||||
(1) Segment profit represents revenues excluding unrealized gains (losses) related to derivative instruments plus earnings from equity method investments less cost of sales excluding depreciation and amortization and less operating and general and administrative expenses. | |||||||||||||||
(2) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information. | |||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Reconciliation of segment profit to net income: | |||||||||||||||
Total segment profit | $ | 54,923 | $ | 76,364 | $ | 106,750 | $ | 119,348 | |||||||
Less: | |||||||||||||||
Net unrealized loss (gain) related to derivative instruments | 4,477 | (1,415 | ) | (71 | ) | 1,230 | |||||||||
Depreciation and amortization | 25,048 | 24,674 | 49,095 | 48,408 | |||||||||||
Interest expense | 18,875 | 16,822 | 37,810 | 31,413 | |||||||||||
Foreign currency transaction loss (gain) | 1,543 | (295 | ) | 3,012 | (814 | ) | |||||||||
Loss (gain) on sale or impairment of equity method investment | (9,120 | ) | (6,623 | ) | 30,644 | (14,517 | ) | ||||||||
Other income, net | (491 | ) | (95 | ) | (678 | ) | (186 | ) | |||||||
Income tax expense | 4,658 | 14,861 | (16,749 | ) | 19,603 | ||||||||||
Loss from discontinued operations, net of taxes | 2 | 2 | 4 | 2 | |||||||||||
Net income | $ | 9,931 | $ | 28,433 | $ | 3,683 | $ | 34,209 | |||||||
June 30, 2016 | December 31, 2015 | ||||||||||||||
Total assets (excluding intersegment receivables): | |||||||||||||||
Crude Transportation | $ | 931,362 | $ | 877,017 | |||||||||||
Crude Facilities | 154,359 | 155,186 | |||||||||||||
Crude Supply and Logistics | 430,297 | 328,419 | |||||||||||||
SemGas | 691,823 | 719,789 | |||||||||||||
SemCAMS | 376,586 | 331,749 | |||||||||||||
SemLogistics | 143,648 | 155,794 | |||||||||||||
SemMexico | 86,073 | 89,608 | |||||||||||||
Corporate and Other(1) | 282,826 | 196,347 | |||||||||||||
Total | $ | 3,096,974 | $ | 2,853,909 | |||||||||||
(1) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information. | |||||||||||||||
June 30, 2016 | December 31, 2015 | ||||||||||||||
Equity investments: | |||||||||||||||
Crude Transportation | $ | 427,961 | $ | 438,291 | |||||||||||
Corporate and Other(1) | 18,977 | 112,787 | |||||||||||||
Total equity investments | $ | 446,938 | $ | 551,078 | |||||||||||
(1) Corporate and Other includes amounts previously included in the SemStream segment which ceased to be a reportable segment in the second quarter of 2016. See Note 3 for additional information. |
|
June 30, 2016 | December 31, 2015 | ||||||
Crude oil | $ | 76,343 | $ | 59,121 | |||
Asphalt and other | 9,117 | 11,118 | |||||
Total inventories | $ | 85,460 | $ | 70,239 |
|
June 30, 2016 | December 31, 2015 | ||||||||||||||||||||||
Derivatives subject to netting arrangements: | Level 1 | Netting* | Total | Level 1 | Netting* | Total | |||||||||||||||||
Commodity derivatives: | |||||||||||||||||||||||
Assets | $ | 1,160 | $ | (1,160 | ) | $ | — | $ | 131 | $ | (131 | ) | $ | — | |||||||||
Liabilities | $ | 1,428 | $ | (1,160 | ) | $ | 268 | $ | 470 | $ | (131 | ) | $ | 339 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||
Sales | 5,890 | 7,721 | 16,310 | 13,452 | |||||||
Purchases | 5,743 | 7,508 | 16,253 | 13,413 |
June 30, 2016 | December 31, 2015 | ||||||||||||||
Assets | Liabilities | Assets | Liabilities | ||||||||||||
Commodity contracts | $ | — | $ | 268 | $ | — | $ | 339 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Commodity contracts | $ | (7,127 | ) | $ | (2,202 | ) | $ | (3,773 | ) | $ | (2,268 | ) |
|
June 30, 2016 | December 31, 2015 | ||||||
SemGroup 7.50% senior unsecured notes due 2021 | $ | 300,000 | $ | 300,000 | |||
Unamortized debt issuance costs on SemGroup notes | (4,125 | ) | (4,540 | ) | |||
SemGroup 7.50% senior unsecured notes due 2021, net | 295,875 | 295,460 | |||||
Rose Rock 5.625% senior unsecured notes due 2022 | 400,000 | 400,000 | |||||
Unamortized debt issuance costs on Rose Rock 2022 notes | (6,442 | ) | (6,975 | ) | |||
Rose Rock 5.625% senior unsecured notes due 2022, net | 393,558 | 393,025 | |||||
Rose Rock 5.625% senior unsecured notes due 2023 | 350,000 | 350,000 | |||||
Unamortized discount on Rose Rock 2023 notes | (5,178 | ) | (5,455 | ) | |||
Unamortized debt issuance costs on Rose Rock 2023 notes | (4,931 | ) | (5,266 | ) | |||
Rose Rock 5.625% senior unsecured notes due 2023, net | 339,891 | 339,279 | |||||
SemGroup corporate revolving credit facility | — | 30,000 | |||||
Rose Rock revolving credit facility | 41,000 | — | |||||
SemMexico revolving credit facility | — | — | |||||
Capital leases | 64 | 83 | |||||
Total long-term debt, net | 1,070,388 | 1,057,847 | |||||
Less: current portion of long-term debt | 25 | 31 | |||||
Noncurrent portion of long-term debt, net | $ | 1,070,363 | $ | 1,057,816 |
|
Volume (Barrels) | Value | |||||
Fixed price purchases | 3,528 | $ | 167,030 | |||
Fixed price sales | 4,563 | $ | 218,212 | |||
Floating price purchases | 12,701 | $ | 601,820 | |||
Floating price sales | 17,773 | $ | 786,992 |
For year ending: | |||
December 31, 2016 | $ | 5,951 | |
December 31, 2017 | 11,938 | ||
December 31, 2018 | 10,060 | ||
December 31, 2019 | 9,121 | ||
December 31, 2020 | 8,451 | ||
Thereafter | 15,940 | ||
Total expected future payments | $ | 61,461 |
|
Common Stock | Additional Paid-in Capital | Treasury Stock | Accumulated Deficit | Accumulated Other Comprehensive Loss | Noncontrolling Interests | Total Owners’ Equity | |||||||||||||||
Balance at December 31, 2015 | $ | 439 | $ | 1,217,255 | $ | (5,593 | ) | $ | (38,012 | ) | $ | (58,562 | ) | $ | 80,829 | $ | 1,196,356 | ||||
Net income (loss) | — | — | — | (7,259 | ) | — | 10,942 | 3,683 | |||||||||||||
Other comprehensive income, net of income taxes | — | — | — | — | 2,482 | — | 2,482 | ||||||||||||||
Issuance of common shares | 86 | 228,460 | — | — | — | — | 228,546 | ||||||||||||||
Distributions to noncontrolling interests | — | — | — | — | — | (21,485 | ) | (21,485 | ) | ||||||||||||
Dividends paid | — | (39,720 | ) | — | — | — | — | (39,720 | ) | ||||||||||||
Unvested dividend equivalent rights | — | 206 | — | — | — | 66 | 272 | ||||||||||||||
Non-cash equity compensation | — | 4,592 | — | — | — | 731 | 5,323 | ||||||||||||||
Issuance of common stock under compensation plans | 1 | 774 | — | — | — | — | 775 | ||||||||||||||
Repurchase of common stock | — | — | (904 | ) | — | — | — | (904 | ) | ||||||||||||
Balance at June 30, 2016 | $ | 526 | $ | 1,411,567 | $ | (6,497 | ) | $ | (45,271 | ) | $ | (56,080 | ) | $ | 71,083 | $ | 1,375,328 |
Currency Translation | Employee Benefit Plans | Total | |||||||||
Balance at December 31, 2015 | $ | (57,201 | ) | $ | (1,361 | ) | $ | (58,562 | ) | ||
Currency translation adjustment, net of income tax expense of $1,589 | 2,608 | — | 2,608 | ||||||||
Changes related to benefit plans, net of income tax benefit of $42 | — | (126 | ) | (126 | ) | ||||||
Balance at June 30, 2016 | $ | (54,593 | ) | $ | (1,487 | ) | $ | (56,080 | ) |
Quarter Ending | Dividend Per Share | Date of Record | Date Paid | |||||
March 31, 2015 | $ | 0.34 | March 9, 2015 | March 20, 2015 | ||||
June 30, 2015 | $ | 0.38 | May 18, 2015 | May 29, 2015 | ||||
September 30, 2015 | $ | 0.42 | August 17, 2015 | August 25, 2015 | ||||
December 31, 2015 | $ | 0.45 | November 16, 2015 | November 24, 2015 | ||||
March 31, 2016 | $ | 0.45 | March 7, 2016 | March 17, 2016 | ||||
June 30, 2016 | $ | 0.45 | May 16, 2016 | May 26, 2016 | ||||
September 30, 2016 | $ | 0.45 | August 15, 2016 | August 25, 2016 |
|
Six Months Ended June 30, | |||||||
2016 | 2015 | ||||||
Decrease (increase) in restricted cash | $ | 1 | $ | 6,766 | |||
Decrease (increase) in accounts receivable | (60,062 | ) | (2,248 | ) | |||
Decrease (increase) in receivable from affiliates | (4,305 | ) | (1,353 | ) | |||
Decrease (increase) in inventories | (15,918 | ) | (36,065 | ) | |||
Decrease (increase) in derivatives and margin deposits | (2,163 | ) | (287 | ) | |||
Decrease (increase) in other current assets | 956 | (3,134 | ) | ||||
Decrease (increase) in other assets | (1,266 | ) | (2,096 | ) | |||
Increase (decrease) in accounts payable and accrued liabilities | 60,867 | 18,730 | |||||
Increase (decrease) in payable to affiliates | 3,997 | 5,580 | |||||
Increase (decrease) in payables to pre-petition creditors | — | (3,836 | ) | ||||
Increase (decrease) in other noncurrent liabilities | (1,453 | ) | 47 | ||||
$ | (19,346 | ) | $ | (17,896 | ) |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Revenues | $ | 8,303 | $ | 74,447 | $ | 16,832 | $ | 119,916 | |||||||
Purchases | $ | 6,366 | $ | 75,027 | $ | 13,196 | $ | 110,261 | |||||||
Reimbursements from NGL Energy for services | $ | — | $ | 14 | $ | — | $ | 56 |
|
June 30, 2016 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 187,987 | $ | — | $ | 68,614 | $ | (821 | ) | $ | 255,780 | |||||||||
Restricted cash | — | — | 31 | — | 31 | |||||||||||||||
Accounts receivable, net | 641 | 12,596 | 375,431 | — | 388,668 | |||||||||||||||
Receivable from affiliates | 4,897 | 802 | 9,467 | (4,947 | ) | 10,219 | ||||||||||||||
Inventories | — | (120 | ) | 85,580 | — | 85,460 | ||||||||||||||
Other current assets | 9,228 | 742 | 15,475 | — | 25,445 | |||||||||||||||
Total current assets | 202,753 | 14,020 | 554,598 | (5,768 | ) | 765,603 | ||||||||||||||
Property, plant and equipment, net | 4,915 | 532,702 | 1,111,345 | — | 1,648,962 | |||||||||||||||
Equity method investments | 1,502,156 | 510,115 | 427,961 | (1,993,294 | ) | 446,938 | ||||||||||||||
Goodwill | — | — | 34,698 | — | 34,698 | |||||||||||||||
Other intangible assets, net | 18 | 140,083 | 16,516 | — | 156,617 | |||||||||||||||
Other noncurrent assets | 38,780 | 778 | 4,598 | — | 44,156 | |||||||||||||||
Total assets | $ | 1,748,622 | $ | 1,197,698 | $ | 2,149,716 | $ | (1,999,062 | ) | $ | 3,096,974 | |||||||||
LIABILITIES AND OWNERS’ EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | 533 | $ | 11,346 | $ | 326,841 | $ | — | $ | 338,720 | ||||||||||
Payable to affiliates | 53 | 21 | 13,903 | (4,947 | ) | 9,030 | ||||||||||||||
Accrued liabilities | 9,392 | 11,511 | 63,796 | 4 | 84,703 | |||||||||||||||
Other current liabilities | 364 | — | 11,146 | — | 11,510 | |||||||||||||||
Total current liabilities | 10,342 | 22,878 | 415,686 | (4,943 | ) | 443,963 | ||||||||||||||
Long-term debt, net | 295,875 | 6,640 | 790,988 | (23,140 | ) | 1,070,363 | ||||||||||||||
Deferred income taxes | 135,985 | — | 47,791 | — | 183,776 | |||||||||||||||
Other noncurrent liabilities | 2,175 | — | 21,369 | — | 23,544 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Owners’ equity excluding noncontrolling interests in consolidated subsidiaries | 1,304,245 | 1,168,180 | 802,799 | (1,970,979 | ) | 1,304,245 | ||||||||||||||
Noncontrolling interests in consolidated subsidiaries | — | — | 71,083 | — | 71,083 | |||||||||||||||
Total owners’ equity | 1,304,245 | 1,168,180 | 873,882 | (1,970,979 | ) | 1,375,328 | ||||||||||||||
Total liabilities and owners’ equity | $ | 1,748,622 | $ | 1,197,698 | $ | 2,149,716 | $ | (1,999,062 | ) | $ | 3,096,974 |
December 31, 2015 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 4,559 | $ | — | $ | 55,101 | $ | (1,564 | ) | $ | 58,096 | |||||||||
Restricted cash | — | — | 32 | — | 32 | |||||||||||||||
Accounts receivable, net | 640 | 20,015 | 306,058 | — | 326,713 | |||||||||||||||
Receivable from affiliates | 1,616 | 1,119 | 6,141 | (2,962 | ) | 5,914 | ||||||||||||||
Inventories | — | (48 | ) | 70,287 | — | 70,239 | ||||||||||||||
Other current assets | 8,477 | 359 | 10,551 | — | 19,387 | |||||||||||||||
Total current assets | 15,292 | 21,445 | 448,170 | (4,526 | ) | 480,381 | ||||||||||||||
Property, plant and equipment, net | 4,335 | 536,628 | 1,025,858 | — | 1,566,821 | |||||||||||||||
Equity method investments | 1,546,853 | 426,801 | 438,291 | (1,860,867 | ) | 551,078 | ||||||||||||||
Goodwill | — | 13,052 | 34,980 | — | 48,032 | |||||||||||||||
Other intangible assets, net | 20 | 144,183 | 18,020 | — | 162,223 | |||||||||||||||
Other noncurrent assets | 39,358 | 881 | 5,135 | — | 45,374 | |||||||||||||||
Total assets | $ | 1,605,858 | $ | 1,142,990 | $ | 1,970,454 | $ | (1,865,393 | ) | $ | 2,853,909 | |||||||||
LIABILITIES AND OWNERS’ EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | 734 | $ | 11,221 | $ | 261,711 | $ | — | $ | 273,666 | ||||||||||
Payable to affiliates | 78 | 155 | 7,762 | (2,962 | ) | 5,033 | ||||||||||||||
Accrued liabilities | 5,551 | 10,957 | 68,534 | 5 | 85,047 | |||||||||||||||
Other current liabilities | 569 | — | 12,712 | — | 13,281 | |||||||||||||||
Total current liabilities | 6,932 | 22,333 | 350,719 | (2,957 | ) | 377,027 | ||||||||||||||
Long-term debt, net | 325,460 | 7,340 | 748,856 | (23,840 | ) | 1,057,816 | ||||||||||||||
Deferred income taxes | 155,411 | — | 45,542 | — | 200,953 | |||||||||||||||
Other noncurrent liabilities | 2,528 | — | 19,229 | — | 21,757 | |||||||||||||||
Commitments and contingencies | ||||||||||||||||||||
Owners’ equity excluding noncontrolling interests in consolidated subsidiaries | 1,115,527 | 1,113,317 | 725,279 | (1,838,596 | ) | 1,115,527 | ||||||||||||||
Noncontrolling interests in consolidated subsidiaries | — | — | 80,829 | — | 80,829 | |||||||||||||||
Total owners’ equity | 1,115,527 | 1,113,317 | 806,108 | (1,838,596 | ) | 1,196,356 | ||||||||||||||
Total liabilities and owners’ equity | $ | 1,605,858 | $ | 1,142,990 | $ | 1,970,454 | $ | (1,865,393 | ) | $ | 2,853,909 |
Three Months Ended June 30, 2016 | |||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Product | $ | — | $ | 39,849 | $ | 172,798 | $ | (2,521 | ) | $ | 210,126 | ||||||||
Service | — | 10,872 | 51,328 | — | 62,200 | ||||||||||||||
Other | — | — | 15,051 | — | 15,051 | ||||||||||||||
Total revenues | — | 50,721 | 239,177 | (2,521 | ) | 287,377 | |||||||||||||
Expenses: | |||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 27,171 | 152,192 | (2,521 | ) | 176,842 | |||||||||||||
Operating | — | 9,192 | 45,515 | — | 54,707 | ||||||||||||||
General and administrative | 4,782 | 2,379 | 13,614 | — | 20,775 | ||||||||||||||
Depreciation and amortization | 393 | 9,146 | 15,509 | — | 25,048 | ||||||||||||||
Loss (gain) on disposal or impairment of long-lived assets, net | — | (1 | ) | 1,686 | — | 1,685 | |||||||||||||
Total expenses | 5,175 | 47,887 | 228,516 | (2,521 | ) | 279,057 | |||||||||||||
Earnings from equity method investments | 6,557 | 9,034 | 17,077 | (15,590 | ) | 17,078 | |||||||||||||
Operating income | 1,382 | 11,868 | 27,738 | (15,590 | ) | 25,398 | |||||||||||||
Other expenses (income), net: | |||||||||||||||||||
Interest expense (income) | (936 | ) | 8,333 | 11,714 | (236 | ) | 18,875 | ||||||||||||
Foreign currency transaction loss | — | — | 1,543 | — | 1,543 | ||||||||||||||
Gain on sale of equity method investment | (9,120 | ) | — | — | — | (9,120 | ) | ||||||||||||
Other income, net | (249 | ) | — | (478 | ) | 236 | (491 | ) | |||||||||||
Total other expense (income), net | (10,305 | ) | 8,333 | 12,779 | — | 10,807 | |||||||||||||
Income from continuing operations before income taxes | 11,687 | 3,535 | 14,959 | (15,590 | ) | 14,591 | |||||||||||||
Income tax expense | 3,679 | — | 979 | — | 4,658 | ||||||||||||||
Income from continuing operations | 8,008 | 3,535 | 13,980 | (15,590 | ) | 9,933 | |||||||||||||
Loss from discontinued operations, net of income taxes | — | (1 | ) | (1 | ) | — | (2 | ) | |||||||||||
Net income | 8,008 | 3,534 | 13,979 | (15,590 | ) | 9,931 | |||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 1,922 | — | 1,922 | ||||||||||||||
Net income attributable to SemGroup | $ | 8,008 | $ | 3,534 | $ | 12,057 | $ | (15,590 | ) | $ | 8,009 | ||||||||
Net income | $ | 8,008 | $ | 3,534 | $ | 13,979 | $ | (15,590 | ) | $ | 9,931 | ||||||||
Other comprehensive income (loss), net of income taxes | 18,480 | 485 | (12,374 | ) | — | 6,591 | |||||||||||||
Comprehensive income | 26,488 | 4,019 | 1,605 | (15,590 | ) | 16,522 | |||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 1,922 | — | 1,922 | ||||||||||||||
Comprehensive income (loss) attributable to SemGroup | $ | 26,488 | $ | 4,019 | $ | (317 | ) | $ | (15,590 | ) | $ | 14,600 |
Three Months Ended June 30, 2015 | |||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Product | $ | — | $ | 50,293 | $ | 244,886 | $ | (6,443 | ) | $ | 288,736 | ||||||||
Service | — | 15,743 | 50,861 | — | 66,604 | ||||||||||||||
Other | — | — | 21,886 | — | 21,886 | ||||||||||||||
Total revenues | — | 66,036 | 317,633 | (6,443 | ) | 377,226 | |||||||||||||
Expenses: | |||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 35,632 | 214,969 | (6,443 | ) | 244,158 | |||||||||||||
Operating | — | 8,822 | 51,978 | — | 60,800 | ||||||||||||||
General and administrative | 4,626 | 2,642 | 15,649 | — | 22,917 | ||||||||||||||
Depreciation and amortization | 329 | 7,255 | 17,090 | — | 24,674 | ||||||||||||||
Loss on disposal or impairment of long-lived assets, net | — | 108 | 1,264 | — | 1,372 | ||||||||||||||
Total expenses | 4,955 | 54,459 | 300,950 | (6,443 | ) | 353,921 | |||||||||||||
Earnings from equity method investments | 28,583 | 15,048 | 17,683 | (37,411 | ) | 23,903 | |||||||||||||
Gain on issuance of common units by equity method investee | 5,897 | — | — | — | 5,897 | ||||||||||||||
Operating income | 29,525 | 26,625 | 34,366 | (37,411 | ) | 53,105 | |||||||||||||
Other expenses (income), net: | |||||||||||||||||||
Interest expense | 781 | 6,160 | 10,614 | (733 | ) | 16,822 | |||||||||||||
Foreign currency transaction gain | (5 | ) | — | (290 | ) | — | (295 | ) | |||||||||||
Gain on sale of equity method investment | (6,623 | ) | — | — | — | (6,623 | ) | ||||||||||||
Other income, net | (778 | ) | — | (50 | ) | 733 | (95 | ) | |||||||||||
Total other expense (income), net | (6,625 | ) | 6,160 | 10,274 | — | 9,809 | |||||||||||||
Income from continuing operations before income taxes | 36,150 | 20,465 | 24,092 | (37,411 | ) | 43,296 | |||||||||||||
Income tax expense | 12,853 | — | 2,008 | — | 14,861 | ||||||||||||||
Income from continuing operations | 23,297 | 20,465 | 22,084 | (37,411 | ) | 28,435 | |||||||||||||
Loss from discontinued operations, net of income taxes | — | (1 | ) | (1 | ) | — | (2 | ) | |||||||||||
Net income | 23,297 | 20,464 | 22,083 | (37,411 | ) | 28,433 | |||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 5,136 | — | 5,136 | ||||||||||||||
Net income attributable to SemGroup | $ | 23,297 | $ | 20,464 | $ | 16,947 | $ | (37,411 | ) | $ | 23,297 | ||||||||
Net income | $ | 23,297 | $ | 20,464 | $ | 22,083 | $ | (37,411 | ) | $ | 28,433 | ||||||||
Other comprehensive income (loss), net of income taxes | (2,346 | ) | — | 7,866 | — | 5,520 | |||||||||||||
Comprehensive income | 20,951 | 20,464 | 29,949 | (37,411 | ) | 33,953 | |||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 5,136 | — | 5,136 | ||||||||||||||
Comprehensive income attributable to SemGroup | $ | 20,951 | $ | 20,464 | $ | 24,813 | $ | (37,411 | ) | $ | 28,817 |
Six Months Ended June 30, 2016 | |||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Product | $ | — | $ | 73,247 | $ | 379,042 | $ | (5,267 | ) | $ | 447,022 | ||||||||
Service | — | 23,740 | 102,533 | — | 126,273 | ||||||||||||||
Other | — | — | 28,933 | — | 28,933 | ||||||||||||||
Total revenues | — | 96,987 | 510,508 | (5,267 | ) | 602,228 | |||||||||||||
Expenses: | |||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 51,780 | 327,276 | (5,267 | ) | 373,789 | |||||||||||||
Operating | — | 16,885 | 88,014 | — | 104,899 | ||||||||||||||
General and administrative | 10,654 | 4,625 | 26,556 | — | 41,835 | ||||||||||||||
Depreciation and amortization | 773 | 18,020 | 30,302 | — | 49,095 | ||||||||||||||
Loss on disposal of long-lived assets, net | — | 13,051 | 1,941 | — | 14,992 | ||||||||||||||
Total expenses | 11,427 | 104,361 | 474,089 | (5,267 | ) | 584,610 | |||||||||||||
Earnings from equity method investments | 13,147 | 28,214 | 37,917 | (39,129 | ) | 40,149 | |||||||||||||
Loss on issuance of common units by equity method investee | (41 | ) | — | — | — | (41 | ) | ||||||||||||
Operating income | 1,679 | 20,840 | 74,336 | (39,129 | ) | 57,726 | |||||||||||||
Other expenses (income), net: | |||||||||||||||||||
Interest expense (income) | (1,513 | ) | 16,336 | 23,460 | (473 | ) | 37,810 | ||||||||||||
Foreign currency transaction loss | — | — | 3,012 | — | 3,012 | ||||||||||||||
Loss on sale or impairment of equity method investment | 30,644 | — | — | — | 30,644 | ||||||||||||||
Other income, net | (487 | ) | — | (664 | ) | 473 | (678 | ) | |||||||||||
Total other expenses, net | 28,644 | 16,336 | 25,808 | — | 70,788 | ||||||||||||||
Income (loss) from continuing operations before income taxes | (26,965 | ) | 4,504 | 48,528 | (39,129 | ) | (13,062 | ) | |||||||||||
Income tax expense (benefit) | (19,706 | ) | — | 2,957 | — | (16,749 | ) | ||||||||||||
Income (loss) from continuing operations | (7,259 | ) | 4,504 | 45,571 | (39,129 | ) | 3,687 | ||||||||||||
Loss from discontinued operations, net of income taxes | — | (3 | ) | (1 | ) | — | (4 | ) | |||||||||||
Net income (loss) | (7,259 | ) | 4,501 | 45,570 | (39,129 | ) | 3,683 | ||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 10,942 | — | 10,942 | ||||||||||||||
Net income (loss) attributable to SemGroup | $ | (7,259 | ) | $ | 4,501 | $ | 34,628 | $ | (39,129 | ) | $ | (7,259 | ) | ||||||
Net income (loss) | $ | (7,259 | ) | $ | 4,501 | $ | 45,570 | $ | (39,129 | ) | $ | 3,683 | |||||||
Other comprehensive income (loss), net of income taxes | (1,986 | ) | 701 | 3,767 | — | 2,482 | |||||||||||||
Comprehensive income (loss) | (9,245 | ) | 5,202 | 49,337 | (39,129 | ) | 6,165 | ||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 10,942 | — | 10,942 | ||||||||||||||
Comprehensive income (loss) attributable to SemGroup | $ | (9,245 | ) | $ | 5,202 | $ | 38,395 | $ | (39,129 | ) | $ | (4,777 | ) |
Six Months Ended June 30, 2015 | |||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | |||||||||||||||
Revenues: | |||||||||||||||||||
Product | $ | — | $ | 101,346 | $ | 419,938 | $ | (12,417 | ) | $ | 508,867 | ||||||||
Service | — | 30,202 | 98,279 | — | 128,481 | ||||||||||||||
Other | — | — | 38,188 | — | 38,188 | ||||||||||||||
Total revenues | — | 131,548 | 556,405 | (12,417 | ) | 675,536 | |||||||||||||
Expenses: | |||||||||||||||||||
Costs of products sold, exclusive of depreciation and amortization shown below | — | 76,300 | 372,347 | (12,417 | ) | 436,230 | |||||||||||||
Operating | — | 16,936 | 96,954 | — | 113,890 | ||||||||||||||
General and administrative | 22,228 | 4,706 | 28,293 | — | 55,227 | ||||||||||||||
Depreciation and amortization | 623 | 14,288 | 33,497 | — | 48,408 | ||||||||||||||
Loss on disposal of long-lived assets, net | — | 107 | 2,323 | — | 2,430 | ||||||||||||||
Total expenses | 22,851 | 112,337 | 533,414 | (12,417 | ) | 656,185 | |||||||||||||
Earnings from equity method investments | 43,388 | 27,576 | 38,547 | (65,049 | ) | 44,462 | |||||||||||||
Gain on issuance of common units by equity method investee | 5,897 | — | — | — | 5,897 | ||||||||||||||
Operating income | 26,434 | 46,787 | 61,538 | (65,049 | ) | 69,710 | |||||||||||||
Other expenses (income), net: | |||||||||||||||||||
Interest expense | 2,203 | 11,651 | 19,058 | (1,499 | ) | 31,413 | |||||||||||||
Foreign currency transaction gain | (5 | ) | — | (809 | ) | — | (814 | ) | |||||||||||
Gain on sale of equity method investment | (14,517 | ) | — | — | — | (14,517 | ) | ||||||||||||
Other income, net | (1,570 | ) | — | (115 | ) | 1,499 | (186 | ) | |||||||||||
Total other expenses (income), net | (13,889 | ) | 11,651 | 18,134 | — | 15,896 | |||||||||||||
Income from continuing operations before income taxes | 40,323 | 35,136 | 43,404 | (65,049 | ) | 53,814 | |||||||||||||
Income tax expense | 15,560 | — | 4,043 | — | 19,603 | ||||||||||||||
Income from continuing operations | 24,763 | 35,136 | 39,361 | (65,049 | ) | 34,211 | |||||||||||||
Loss from discontinued operations, net of income taxes | — | (1 | ) | (1 | ) | — | (2 | ) | |||||||||||
Net income | 24,763 | 35,135 | 39,360 | (65,049 | ) | 34,209 | |||||||||||||
Less: net income attributable to noncontrolling interests | — | — | 9,446 | — | 9,446 | ||||||||||||||
Net income attributable to SemGroup | $ | 24,763 | $ | 35,135 | $ | 29,914 | $ | (65,049 | ) | $ | 24,763 | ||||||||
Net income | 24,763 | 35,135 | 39,360 | (65,049 | ) | 34,209 | |||||||||||||
Other comprehensive income (loss), net of income taxes | 6,300 | — | (9,840 | ) | — | (3,540 | ) | ||||||||||||
Comprehensive income | 31,063 | 35,135 | 29,520 | (65,049 | ) | 30,669 | |||||||||||||
Less: comprehensive income attributable to noncontrolling interests | — | — | 9,446 | — | 9,446 | ||||||||||||||
Comprehensive income attributable to SemGroup | $ | 31,063 | $ | 35,135 | $ | 20,074 | $ | (65,049 | ) | $ | 21,223 |
Six Months Ended June 30, 2016 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Net cash provided by operating activities | $ | 25,427 | $ | 17,351 | $ | 56,585 | $ | (25,448 | ) | $ | 73,915 | |||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | (1,350 | ) | (11,211 | ) | (114,151 | ) | — | (126,712 | ) | |||||||||||
Proceeds from sale of long-lived assets | — | — | 114 | — | 114 | |||||||||||||||
Contributions to equity method investments | — | — | (3,448 | ) | — | (3,448 | ) | |||||||||||||
Proceeds from sale of common units of equity method investee | 60,483 | — | — | — | 60,483 | |||||||||||||||
Distributions in excess of equity in earnings of affiliates | 13,767 | — | 13,778 | (13,767 | ) | 13,778 | ||||||||||||||
Net cash provided by (used in) investing activities | 72,900 | (11,211 | ) | (103,707 | ) | (13,767 | ) | (55,785 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Borrowings on credit facilities | 118,000 | — | 165,500 | — | 283,500 | |||||||||||||||
Principal payments on credit facilities and other obligations | (148,367 | ) | — | (124,514 | ) | — | (272,881 | ) | ||||||||||||
Proceeds from issuance of common units, net of offering costs | 228,546 | — | — | — | 228,546 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (21,485 | ) | — | (21,485 | ) | |||||||||||||
Repurchase of common stock for payment of statutory taxes due on equity-based compensation | (904 | ) | — | — | — | (904 | ) | |||||||||||||
Dividends paid | (39,720 | ) | — | — | — | (39,720 | ) | |||||||||||||
Proceeds from issuance of common stock under employee stock purchase plan | 555 | — | — | — | 555 | |||||||||||||||
Intercompany borrowings (advances), net | (73,009 | ) | (6,140 | ) | 39,191 | 39,958 | — | |||||||||||||
Net cash provided by (used in) financing activities | 85,101 | (6,140 | ) | 58,692 | 39,958 | 177,611 | ||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 1,943 | — | 1,943 | |||||||||||||||
Change in cash and cash equivalents | 183,428 | — | 13,513 | 743 | 197,684 | |||||||||||||||
Cash and cash equivalents at beginning of period | 4,559 | — | 55,101 | (1,564 | ) | 58,096 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 187,987 | $ | — | $ | 68,614 | $ | (821 | ) | $ | 255,780 |
Six Months Ended June 30, 2015 | ||||||||||||||||||||
Parent | Guarantors | Non-guarantors | Consolidating Adjustments | Consolidated | ||||||||||||||||
Net cash provided by operating activities | $ | 19,092 | $ | 18,222 | $ | 55,462 | $ | (19,819 | ) | $ | 72,957 | |||||||||
Cash flows from investing activities: | ||||||||||||||||||||
Capital expenditures | (1,105 | ) | (73,195 | ) | (162,656 | ) | — | (236,956 | ) | |||||||||||
Proceeds from sale of long-lived assets | — | 20 | 210 | — | 230 | |||||||||||||||
Proceeds from the sale of Wattenberg Holding, LLC and Glass Mountain Holding, LLC to Rose Rock Midstream L.P. | 251,181 | — | — | (251,181 | ) | — | ||||||||||||||
Contributions to equity method investments | — | — | (23,461 | ) | — | (23,461 | ) | |||||||||||||
Proceeds from sale of common units of equity method investee | 56,318 | — | — | — | 56,318 | |||||||||||||||
Distributions in excess of equity in earnings of affiliates | 11,676 | — | 13,077 | (11,676 | ) | 13,077 | ||||||||||||||
Net cash provided by (used in) investing activities | 318,070 | (73,175 | ) | (172,830 | ) | (262,857 | ) | (190,792 | ) | |||||||||||
Cash flows from financing activities: | ||||||||||||||||||||
Debt issuance costs | (601 | ) | — | (5,688 | ) | — | (6,289 | ) | ||||||||||||
Borrowings on credit facilities and issuance of senior secured notes, net of discount | 126,000 | — | 676,208 | — | 802,208 | |||||||||||||||
Principal payments on credit facilities and other obligations | (161,000 | ) | — | (364,024 | ) | — | (525,024 | ) | ||||||||||||
Proceeds from issuance of Rose Rock Midstream, L.P. common units, net of offering costs | — | — | 89,119 | — | 89,119 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (19,261 | ) | — | (19,261 | ) | |||||||||||||
Repurchase of common stock for payment of statutory taxes due on equity-based compensation | (4,254 | ) | — | — | — | (4,254 | ) | |||||||||||||
Dividends paid | (31,478 | ) | — | — | — | (31,478 | ) | |||||||||||||
Proceeds from issuance of common stock under employee stock purchase plan | 609 | — | — | — | 609 | |||||||||||||||
Intercompany borrowing (advances), net | (157,632 | ) | 54,953 | (181,841 | ) | 284,520 | — | |||||||||||||
Net cash provided by (used in) financing activities | (228,356 | ) | 54,953 | 194,513 | 284,520 | 305,630 | ||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | 390 | — | 390 | |||||||||||||||
Change in cash and cash equivalents | 108,806 | — | 77,535 | 1,844 | 188,185 | |||||||||||||||
Cash and cash equivalents at beginning of period | 9,254 | — | 35,445 | (4,101 | ) | 40,598 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 118,060 | $ | — | $ | 112,980 | $ | (2,257 | ) | $ | 228,783 |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|