Non-GAAP Financial Measures SemGroup Adjusted EBITDA is presented in this presentation for certain periods. Adjusted EBITDA is not a U.S. generally accepted accounting principles (GAAP) measure and is not intended to be used in lieu of…
2013 Results SemGroup Corporation Rose Rock Midstream 2013 2013 (in millions, unaudited) Initial Guidance(1) 2013 Actuals (in millions, unaudited) Initial Guidance(2) 2013 Actuals Adjusted EBITDA 165 - 175 189.0 Adjusted EBITDA 56…
Capital Projects & Acquisitions Update SemGroup and Rose Rock Midstream Total 2013 Capital Expenditures MLP second drop down of additional one-third interest in of 751 million SemCrude Pipeline L.L.C., which owns a 51% interest in…
SemGroup Corporation 2014 Adjusted EBITDA Guidance 245 million to 265 million(1) Guidance Assumptions(3) Crude Average crude price 94.20/barrel Adjusted EBITDA Glass Mountain Pipeline in service February 2014 (in millions) RRMS…
SemGroup Corporation Dividend Growth 0.3500 In 2014 we will continue our dividend practice of passing through most of our cash distributions received from our MLP investments 0.2500 0.2200 Targeting dividend growth of 25-30%…
SemGroup Corporation 2014 Capital Expenditure Guidance 2014 Capital Expenditures 415 million(1) More than 85% of capital expenditures 133 are focused on growth capital 32% 219 53% Mid-teens or higher returns on organic…
SemGroup Corporation 2014 Capital Expenditure Guidance (in millions) Project Spend Estimated Through Total Segment Description Completion Date 12/31/2013 2014 Capex 2015 Capex CapEx Crude-RRMS White Cliffs Pipeline expansion (1)…
SemGroup Fourth Quarter Results Year Ended As Reported (in millions, excluding EPS, unaudited) 4Q 2013 3Q 2013 Dec. 2013 Dec. 2012 Net income (loss) attributable to SemGroup 3.3 (1.9) 48.1 22.1 Net income (loss) per share - diluted…
SemGroup Capitalization & Liquidity (in millions) December 31, 2013 December 31, 2012 Total Consolidated Debt 615 206 Owner's Equity 1,214 1,022 Total Book Capitalization 1,829 1,228 Consolidated Credit Metrics Net Debt 536 126…
Rose Rock Midstream Fourth Quarter Results Year Ended As Reported (in millions, unaudited) 4Q 2013 3Q 2013 Dec. 2013 Dec. 2012 Operating income 9.4 11.3 46.1 25.9 EBITDA(1) 21.3 15.4 69.3 38.0 Selected Non-Cash Items and Other Items…
Rose Rock Midstream Distribution Per LP Unit 2014 Target Coverage Ratio 1.1x-1.2x 2014 Target Distribution Growth 15% year-over-year(1) 0.6000 0.4650 0.5000 0.4500 0.4400 0.4300 0.4025 0.4000 0.3625 0.3000 0.2000 4Q…
Rose Rock Midstream 2014 Adjusted EBITDA Guidance 92 million to 97 million(1) Adjusted EBITDA Guidance Assumptions (in millions) GR (2) Average crude price - 94.20/barrel A 110 C 39% 92 - 97 Average Cushing storage…
2014 Capex Guidance Rose Rock Midstream 2014 Capital Expenditures - 75 million(1) 63 n Growth 84% n Maintenance 12 16% (in millions) Project Spend Estimated Through Total Description Completion Date 12/31/2013 2014…
Rose Rock Midstream Capitalization & Liquidity (in millions) December 31, 2013 December 31, 2012 Total Debt 245 5 Total Equity 359 308 Total Book Capitalization 604 313 Credit Metrics Net Debt 230 5 Total Debt/Capitalization 41%…
Growing today with a focus for tomorrow Disciplined Increase Equity Safety Execution Investment Holders Return K3 Plant Rose Valley I Glass Mountain Pipeline Canada Oklahoma Oklahoma 18
APPENDIX
SemGroups Fee-based Business Model Margin Contribution(1) Fixed Fee Variable Fee Marketing SemGas(2) 35% 65% 86% SemCAMS 100% SemLogistics 100% 9% SemMaterials Mexico 100% 5% White Cliffs Pipeline 100% n Fixed Fee n Variable…
SemGas Northern Oklahoma Processing Mississippi Lime Play Northern Oklahoma System 4Q 2013 1Q 2014 1Q 2016 Processing Capacity 165 mmcf/d 365 mmcf/d 565 mmcf/d Miles of Pipeline 600 of Rigs in Dedicated Acreage 15 Avg. Processing…
Future Growth in Drop Downs Rose Rock Midstreams relationship with SemGroup allows for potential future drop downs Asset Description 527-mile crude oil pipeline - 76,000 bpd capacity White Cliffs Pipeline Incremental 80,000 bpd…
SemGroup Consolidated Balance Sheet (in thousands, unaudited, condensed) December 31, December 31, 2013 2012 ASSETS Current assets 534,014 520,003 Property, plant and equipment, net 1,105,728 814,724 Goodwill and other intangible…
SemGroup Consolidated Statements of Operations and Comprehensive Income (in thousands, except per share amounts, unaudited) Three Months Ended Year Ended December 31, 2013 September 30, December 31, 2013 2013 2012 2013 2013 2012…
SemGroup Non-GAAP Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, Reconciliation of net income to Adjusted EBITDA: 2013 2012 2013 2013 2012 Net income 6,599…
SemGroup 2014 Adjusted EBITDA Guidance (in millions, unaudited) 2014 Guidance(1) Low High Net income 79 93 Add: Interest expense 46 48 Add: Income tax expense 6 8 Add: Depreciation and amortization 86 88 EBITDA 217 237 Selected…
Crude Segment Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Net income(1) 10,921 16,202 14,830 57,228 64,554 Add: Interest…
SemGas Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Net income (loss) 5,538 621 3,482 14,701 (264) Add: Interest expense 1,119…
SemCAMS Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Net income (loss) (3,436) 3,557 3,073 (3,136) 4,097 Add: Interest expense…
SemLogistics Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Net income (loss) (2,714) 3,379 834 (6,769) (3,552) Add: Interest…
SemMaterials Mxico Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Net income 2,361 1,305 2,523 5,377 1,467 Add: Interest expense…
SemStream Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Net income (loss) 27,281 5,571 (2,164) 38,071 4,919 Add: Interest…
SemGroup Corporate & Other Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Net loss (33,352) (7,659) (19,443) (39,660) (39,324)…
White Cliffs Pipeline, L.L.C. Summarized Income Statement Information (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Revenue 41,072 31,215 31,453 133,310…
Rose Rock Midstream Consolidated Balance Sheet (in thousands, unaudited, condensed) December 31, December 31, 2013 2012 ASSETS Current assets 321,587 250,617 Property, plant and equipment, net 311,616 291,530 Equity method…
Rose Rock Midstream Consolidated Statements of Income (in thousands, except per unit amounts, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Revenues, including revenues from…
Rose Rock Midstream Consolidated Statements of Income (Continued) (in thousands, except per unit amounts, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Net income allocated…
Rose Rock Midstream Non-GAAP Financial Data Reconciliations (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Reconciliation of operating income to Adjusted gross…
Rose Rock Midstream 2014 Adjusted EBITDA Guidance (in millions, unaudited) 2014 Guidance Low High Net income 64 67 Add: Interest expense 13 15 Add: Depreciation and amortization 22 22 EBITDA 99 104 Non-Cash and Other Adjustments…
Rose Rock Midstream Distributable Cash Flow (in thousands, unaudited) Three Months Ended Year Ended December 31, September 30, December 31, 2013 2012 2013 2013 2012 Reconciliation of net income to distributable cash flow: Net income…
SemGroup Reconciliation of Net Income to Adjusted EBITDA Three Months Ended June 30, 2013 Corporate and Crude SemStream SemCAMS SemLogistics SemMexico SemGas other Consolidated Net income (loss) 14,533 5,233 (390) (2,585) 1,280…
SemGroup Reconciliation of Net Income to Adjusted EBITDA Three Months Ended March 31, 2013 Corporate Crude SemStream SemCAMS SemLogistics SemMexico SemGas and other Consolidated Net income (loss) 16,944 7,721 (2,383) (2,304) (787)…
SemGroup Reconciliation of Net Income to Adjusted EBITDA Year Ended December 31, 2011 Corporate Crude SemStream SemCAMS SemLogistics SemMexico SemGas and other Consolidated Net income (loss) 39,241 16,752 2,868 (41,440) 2,430 6,308…