2013 First Quarter Results Earnings Conference Call May 9, 2013
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…
SemGroup Proposed Acquisition Mississippi Lime Gas Gathering & Processing 300 million purchase price, subject to post-closing adjustments Anticipate to close by 3Q 2013 200 miles of gathering pipeline currently in service Rose…
Pro-Forma Mississippi Lime(1) (1) Includes proposed CHK acquisition 5
Adjusted EBITDA(1) 1Q 2013 2013 Guidance SemGroup(2) 35.5 million 165 to 175 million Rose Rock Midstream 16.4 million 56 to 60 million 1st Quarter Highlights January 2013 - drop down 1/3 ownership of White Cliffs Pipeline from…
2013 Capital Project Update White Cliffs Pipeline On schedule, delivery of pipe has begun Wattenberg Oil Trunkline On schedule, pipe is currently being placed in the ground Glass Mountain Pipeline On schedule, tank construction…
2013 Capex Guidance SemGroup and Rose Rock Midstream 2013 Capital Expenditures 400 million(1) 12 Crude - RRMS 3% 27 7% Crude - SEMG 163 41% 112 SemGas 28% SemCAMS 56 30 14% 7% Other Growth Projects Maintenance,…
SemGroup First Quarter Results As Reported (in millions, excluding EPS, unaudited) 1Q 2013 4Q 2012 Net income attributable to SemGroup 43.4 21.1 Net income per share - diluted 1.03 0.50 (1) EBITDA 9.6 33.6 (1) Selected Non-Cash…
SemGroup Capitalization & Liquidity (in millions) March 31, 2013 December 31, 2012 Pro-Forma(1) Total Debt 181 206 481 Owners Equity 1,086 1,022 1,086 Total Book Capitalization 1,267 1,228 1,567 Credit Metrics Net Debt 103 126…
Financial Overview
Rose Rock Midstream First Quarter Results As Reported (in millions, unaudited) 1Q 2013 4Q 2012 Operating income 13.7 5.1 (1) EBITDA 17.3 8.2 (1) Selected Non-Cash Items and Other Items Impacting Comparability (0.9) 1.7 Adjusted…
Rose Rock Midstream Distribution per LP Unit 2013 Target Coverage Ratio 1.1-1.2x 2013 Target Distribution Growth 15% year-over-year 0.50 0.45 0.4300 0.3925 0.4025 0.3825 0.40 0.3625 0.3725 0.35 0.30 0.25 (1) 4Q 1Q 2Q 3Q…
Rose Rock Midstream 2013 Capex 2013 Capital Expenditures - 60 million 56 93% Growth Maintenance 4 7% Normalized (USD in Millions) Estimated Total Annual EBITDA (1) (2) Description Completion Date 2013 Capex CapEx EBITDA…
Rose Rock Midstream Capitalization & Liquidity (in millions) March 31, 2013 December 31, 2012 Total Debt 153 5 Partners' Capital 227 308 Total Book Capitalization 380 313 Credit Metrics Total Debt/Capitalization 40% 1% Total…
2013 Goals Safety Maintain strong safety and environmental record Deliver on Financial Targets Achieve Adjusted EBITDA and Capex Guidance Disciplined Investments Execute 2013 capital program Selectively pursue third-party…
Appendix
SemGroups Fee-based Business Model Gross Margin Contribution(1) Fixed Fee Variable Fee Marketing SemGas 4% 96% 87% SemCAMS 100% SemLogistics 100% 9% SemMaterials Mexico 100% 4% White Cliffs Pipeline 100% Rose Rock Midstream (2)…
Cash Distributions NGL Energy Partners LP Rose Rock Midstream, L.P. (NYSE: NGL) (NYSE: RRMS) (in thousands, excluding per unit amounts) (in thousands, excluding per unit amounts) NGL common units owned by SemGroup 9,133 Common units…
Future Growth in Drop Downs Rose Rock Midstreams relationship with SemGroup allows for potential future drop downs Total Adjusted Assets EBITDA (in millions) Asset Description 12/31/12 FY 2012 527-mile crude oil pipeline - 70,000 bpd…
SemGroup Consolidated Balance Sheet (in thousands, unaudited) March 31, December 31, 2013 2012 ASSETS Current assets 519,657 520,003 Property, plant and equipment, net 817,141 814,724 Goodwill and other intangible assets 17,934…
SemGroup Consolidated Statements of Operations and Comprehensive Income (in thousands, except per share amounts, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Revenues 287,696 312,031 315,837 Expenses: Costs…
SemGroup Non-GAAP Adjusted EBITDA Calculation (in thousands, unaudited) Reconciliation of net income to Adjusted EBITDA: Three Months Ended March 31, December 31, 2013 2012 2012 Net income 48,566 2,110 22,976 Add: Interest expense…
SemGroup Corporation 2013 Adjusted EBITDA Guidance 165 to 175 million(1) 2013 Adjusted EBITDA Guidance Assumptions Adjusted EBITDA 2013 vs 2012 (in millions) Crude + Average crude price 93 200 RRMS 180 + Full year EBITDA + 1.95…
SemGroup 2013 Adjusted EBITDA Guidance (in millions, unaudited) Guidance(1) Low High Net income 96.2 99.7 Add: Interest expense 19.0 20.0 Add: Income tax benefit (47.4) (46.9) Add: Depreciation and amortization 55.0 60.0 EBITDA…
Crude Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Net income(1) 16,944 14,877 16,202 Add: Interest expense 3,171 (309) 362 Add: Depreciation and amortization…
SemGas Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Net income 1,114 32 621 Add: Interest expense 593 532 537 Add: Depreciation and amortization expense 2,128 1,630…
SemCAMS Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Net income (loss) (2,383) (2,763) 3,557 Add: Interest expense 4,729 5,198 4,761 Add: Income tax (benefit)…
SemLogistics Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Net income (loss) (2,304) (2,323) 3,379 Add: Interest expense 320 1,507 262 Add: Income tax benefit (714)…
SemMaterials Mxico Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Net income (loss) (787) (366) 1,305 Add: Interest expense 8 84 136 Add: Income tax (benefit)…
SemStream Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Net income 7,721 1,082 5,571 Add: Interest expense (1,126) 13 (961) EBITDA 6,595 1,095 4,610 Selected…
SemGroup Corporate & Other Adjusted EBITDA Calculation (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Net income (loss) 28,261 (8,429) (7,659) Add: Interest expense (5,299) (3,366) (3,958) Add:…
White Cliffs Pipeline, L.L.C. Summarized Income Statement Information Three Months Ended March 31, December 31, (in thousands, unaudited) 2013 2012 2012 Revenue 30,673 22,656 31,215 Operating, general and administrative expenses…
Rose Rock Midstream Consolidated Balance Sheet (in thousands, unaudited) March 31, December 31, 2013 2012 ASSETS Current assets 259,784 250,617 Property, plant and equipment, net 295,384 291,530 Equity method investment 54,459 -…
Rose Rock Midstream Consolidated Statements of Income (in thousands, except per unit amounts, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Revenues, including revenues from affiliates Product 158,728 169,386…
Rose Rock Midstream Non-GAAP Financial Data Reconciliations (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Reconciliation of operating income to Adjusted gross margin: Operating income 13,748…
Rose Rock Midstream 2013 Adjusted EBITDA Guidance 56 to 60 million(1) 2013 Adjusted EBITDA Guidance Assumptions 2013 vs 2012 Adjusted EBITDA (in millions) + Average crude price 93 70 + Full year EBITDA contribution 50 40 + 1.95…
Rose Rock Midstream 2013 Adjusted EBITDA Guidance (in millions, unaudited) Guidance Low High Net income 26.7 32.2 Add: Interest expense 12.3 11.3 Add: Depreciation and amortization 13.5 13.0 EBITDA 52.5 56.5 Non-Cash…
Rose Rock Midstream Distributable Cash Flow (in thousands, unaudited) Three Months Ended March 31, December 31, 2013 2012 2012 Reconciliation of net income to distributable cash flow: Net income 11,994 7,758 4,601 Add: Interest…