SemGroup Corporation & Rose Rock Midstream 2012 First Quarter Results Earnings Conference Call May 9, 2012 5/9/2012 1
Non-GAAP Financial Measures SemGroup Adjusted EBITDA is presented in this presentation for certain periods. Adjusted EBITDA is not a generally accepted accounting principles (GAAP) in the United States of America measure and is not…
SemGroup First Quarter 2012 Performance As Reported (dollars in millions, excluding EPS, unaudited) 1Q 2012 1Q 2011 Net income (loss) attributable to SemGroup (1.4) 0.0 Net income (loss) per share (0.03) 0.0 EBITDA(1) 16.7 26.3 Selected…
SemGroups Fee-based Business Model Gross Margin Contribution* Business Unit Fixed Fee Variable Fee Marketing 6% SemGas 6% 94% 9% SemCAMS 100% SemLogistics 100% SemMaterials Mexico 100% 85% White Cliffs Pipeline 100% Rose Rock…
Strategically Positioned in Key Growth Areas Montney/ Duvernay Western Canadian Shale Sedimentary Basin Williston Basin Bakken Shale DJ Basin Niobrara Shale Wattenberg Field Mississippi Granite Wash Lime play…
2012 Capex Guidance (Includes SemGroup and Rose Rock Midstream Capex Projects) 2012 Capital Expenditures - 180 million Year-to-date Spend - 16 million 5 4 2% 2012 Guidance 2012 Guidance 3% Crude - RRMS 30 28 21 12% 17% 15%…
Glass Mountain Pipeline Joint venture with Chesapeake and Gavilon estimated completion Fall 2013 210 mile crude oil pipeline, 140,000 barrels per day initial capacity 440,000 barrels of intermediate pipeline crude oil storage 1…
SemGroup Capitalization & Liquidity (dollars in millions) March 31, 2012 December 31, 2011 Total Debt Revolver-SemGroup 120.0 82.0 Revolver-Rose Rock - - Term Loan SemLogistics - 23.2 SemMaterials Mexico 3.6 4.0 Capital Leases 0.1…
Rose Rock Midstream Financial Overview 5/9/2012 11
Rose Rock Midstream First Quarter 2012 Performance As Reported (dollars in millions, unaudited) 1Q 2012 1Q 2011 Operating income 8.3 8.1 EBITDA(1) 11.2 10.8 Selected items impacting comparability(1) 0.2 (1.9) Adjusted EBITDA(1) 11.4…
Rose Rock Midstream Distributable Cash Flow (dollars in thousands, unaudited) Three Months Ended March 31, 2012 Net income 7,758 Add: Interest expense 480 Add: Depreciation and amortization 2,967 EBITDA 11,205 Add: Unrealized…
Rose Rock Midstream 2012 Capex 2012 Capital Expenditures - 37 million 2 2 5% 6% Growth Maintenance 33 Environmental 89% Estimated Normalized (USD Millions) Completion Total Annual EBITDA Description Date 2012 Capex 2013…
Rose Rock Midstream Capitalization & Liquidity (dollars in millions) March 31, 2012 December 31, 2011 Total Debt Revolver - - Capital Leases 0.1 0.1 Total Debt 0.1 0.1 Partners' Capital 311.5 304.9 Total Book Capitalization…
SemGroup Corp 2012 First Quarter Growth Cushing Storage capacity expansion completed Growth Hopeton and Nash gas processing plants connected Expanding previously announced 60mmcf/d gas processing plant to 125 mmcf/d Glass Mountain…
Thank you. 5/9/2012 17
Appendix 5/9/2012 18
Crude First Quarter Results* As Reported (dollars in millions, unaudited) 1Q 2012 1Q 2011 Operating income 14.6 10.2 EBITDA(1) 17.5 12.8 Selected items impacting comparability(1) 3.1 1.1 Adjusted EBITDA(1) 20.6 13.9 Key Drivers…
Crude Operating Highlights Cushing Storage Contracts(1) 7.25 million barrels of capacity Transportation Volumes(2) 8 (Thousand Barrels per Day) 6 50 44.8 37.5 40 35.7 32.1 Millions 4 32.9 30.9 7.00 7.00 30 28.9 27.8 27.2…
White Cliffs Pipeline, L.L.C. Summarized Income Statement Information (100% White Cliffs - not adjusted for net ownership interest) Three Months Ended March 31, (dollars in thousands, unaudited) 2012 2011 Revenue 22,656 13,493…
SemGas First Quarter Results 1st Quarter 1st Quarter (dollars in millions, unaudited) 2012 2011 As reported Operating income 0.6 1.7 EBITDA(1) 2.2 3.1 (1) Selected items impacting comparability 0.1 0.1 Adjusted EBITDA(1) 2.3…
SemGas Liquids Upgrade Gas & Liquids Value 5.17/mcf Gas & Liquids Value 5.00/mcf Liquids Stream Breakdown(1) Liquids Upgrade(2) 1% 1.89 Liquids Upgrade(1) 14% 1.96 40% 16% 1 mcf Gas 1 mcf Gas Wellhead Btu content…
Commodity Price Sensitivity SemGas Natural Gas Price Sensitivity vs. SemGroup Consolidated Adjusted EBITDA (1) 140 SemGroup Consolidated Adjusted EBITDA (USD in millions) 135 130 125 120 115 1.75 2.00 2.25…
SemCAMS First Quarter Results Average Plant Utilization 1st Quarter 1st Quarter (Percent Utilization) (dollars in millions, unaudited) 2012 2011 As reported 100 89 91 88 Operating income 1.8 2.4 82 80 73 74 75 68 63 EBITDA (1) 4.4…
SemLogistics First Quarter Results Average Percent of Capacity Leased* 1st Quarter 1st Quarter (dollars in millions, unaudited) 2012 2011 120 As reported 99 99 99 99 100 Operating income (loss) (1.8) 2.0 83 80 61 EBITDA(1) 0.7 4.4…
SemMaterials Mxico First Quarter Results Metric Tons Sold (Thousands) 1st Quarter 1st Quarter (dollars in millions, unaudited) 2012 2011 As reported 100.0 94.3 89.5 88.8 84.9 Operating (loss) (0.6) (1.4) 90.0 79.7 84.3 80.0 70.0…
Cash Distributions NGL Energy Partners LP Rose Rock Midstream Cash Distributions Cash Distributions (dollars in thousands, excluding per unit amounts) (dollars in thousands, excluding per unit amounts) NGL Common Units owned by SEMG…
SemGroup Consolidated Balance Sheet (dollars in thousands, unaudited, condensed) March 31, December 31, 2012 2011 ASSETS Current assets 464,596 389,735 Property, plant and equipment, net 758,587 743,235 Goodwill and other…
SemGroup Consolidated and Comprehensive Income Statements of Operations (dollars in thousands, except per share amounts, unaudited, condensed) Three Months Ended March 31, 2012 2011 Revenues 317,679 406,954 Expenses: Costs of…
SemGroup Non-GAAP Adjusted EBITDA Calculation Three Months Ended March 31, 2012 2011 Net income 2,110 32 Add: Interest expense 3,669 13,605 Add: Income tax expense (benefit) (1,013) (324) Add: Depreciation and amortization…
SemGroup Non-GAAP Financial Data Reconciliations (dollars in thousands, unaudited) Three Months Ended March 31, 2012 2011 Reconciliation of net cash provided by operating activities to adjusted EBITDA Net cash provided by (used…
SemGroup 2012 Adjusted EBITDA Guidance (dollars in millions, unaudited) Low High Net income 28.5 38.2 Add: Interest expense 10.0 9.7 Add: Income tax expense 8.4 8.9 Add: Depreciation and amortization 51.5 51.5 EBITDA 98.4 108.4…
Crude Adjusted EBITDA Calculation (dollars in thousands, unaudited) Three Months Ended March 31 2012 2011 Net income 14,877 10,182 Add: Interest expense (309) (31) Add: Income tax expense (benefit) - - Add: Depreciation and…
SemGas Adjusted EBITDA Calculation (dollars in thousands, unaudited) Three Months Ended March 31 2012 2011 Net income 32 1,298 Add: Interest expense 532 390 Add: Income tax expense (benefit) - - Add: Depreciation and amortization…
SemCAMS Adjusted EBITDA Calculation (dollars in thousands, unaudited) Three Months Ended March 31 2012 2011 Net loss (2,763) (2,077) Add: Interest expense 5,198 6,234 Add: Income tax expense (benefit) (622) (1,784) Add:…
SemLogistics Adjusted EBITDA Calculation (dollars in thousands, unaudited) Three Months Ended March 31 2012 2011 Net income (loss) (2,323) 1,600 Add: Interest expense 1,507 218 Add: Income tax expense (benefit) (758) 271 Add:…
SemMaterials Mxico Adjusted EBITDA Calculation (dollars in thousands, unaudited) Three Months Ended March 31 2012 2011 Net loss (366) (1,270) Add: Interest expense 84 - Add: Income tax expense (benefit) (163) 157 Add:…
SemStream Adjusted EBITDA Calculation (dollars in thousands, unaudited) Three Months Ended March 31 2012 2011 Net income (loss) 1,082 (112) Add: Interest expense 23 3,244 Add: Income tax expense (benefit) - - Add: Depreciation and…
SemGroup Corporate & Other Adjusted EBITDA Calculation (dollars in thousands, unaudited) Three Months Ended March 31 2012 2011 Net loss (8,429) (9,589) Add: Interest expense (3,366) 3,550 Add: Income tax expense (benefit) 530…
Rose Rock Midstream Consolidated Balance Sheets (dollars in thousands, unaudited, condensed) March 31, December 31, 2012 2011 ASSETS Current assets 244,061 166,582 Property, plant and equipment, net 277,392 276,246 Other…
Rose Rock Midstream Consolidated Statements of Income (dollars in thousands, except per unit amounts, unaudited, condensed) Three Months Ended March 31, 2012 2011 Revenues 179,715 83,791 Expenses: Costs of products sold,…
Rose Rock Midstream Non-GAAP Adjusted EBITDA Calculation (dollars in thousands, unaudited) Three Months Ended March 31, 2012 2011 Net income 7,758 7,604 Add: Interest expense 480 483 Add: Depreciation expense 2,967 2,683 EBITDA…
Rose Rock Midstream Non-GAAP Financial Data Reconciliations (dollars in thousands, unaudited) Three Months Ended March 31, 2012 2011 Reconciliation of operating income to adjusted gross margin: Operating income 8,310 8,087 Add:…
Rose Rock Midstream 2012 Adjusted EBITDA Guidance (dollars in millions, unaudited) Low High Net income 17.8 19.8 Add: Interest expense 2.8 2.8 Add: Depreciation and amortization 12.4 12.5 Adjusted EBITDA 33.0 35.0 5/9/2012 46