XML 84 R85.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Guarantor and Non-Guarantor Financial Information (Details) (USD $)
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2011
Oct. 16, 2013
Unsecured Notes
Mar. 31, 2014
NGL Energy Partners LP (Parent)
Unsecured Notes
Mar. 31, 2014
Reportable Entity
NGL Energy Partners LP (Parent)
Mar. 31, 2013
Reportable Entity
NGL Energy Partners LP (Parent)
Mar. 31, 2012
Reportable Entity
NGL Energy Partners LP (Parent)
Mar. 31, 2011
Reportable Entity
NGL Energy Partners LP (Parent)
Mar. 31, 2014
Reportable Entity
NGL Energy Finance Corp
Mar. 31, 2014
Reportable Entity
Guarantor Subsidiaries
Mar. 31, 2013
Reportable Entity
Guarantor Subsidiaries
Mar. 31, 2012
Reportable Entity
Guarantor Subsidiaries
Mar. 31, 2011
Reportable Entity
Guarantor Subsidiaries
Mar. 31, 2014
Reportable Entity
Non-Guarantor Subsidiaries
Mar. 31, 2013
Reportable Entity
Non-Guarantor Subsidiaries
Mar. 31, 2012
Reportable Entity
Non-Guarantor Subsidiaries
Mar. 31, 2011
Reportable Entity
Non-Guarantor Subsidiaries
Mar. 31, 2014
Consolidating Adjustments
Mar. 31, 2013
Consolidating Adjustments
CURRENT ASSETS:                                          
Cash and cash equivalents $ 10,440,000 $ 11,561,000 $ 7,832,000 $ 16,337,000     $ 1,181,000   $ 41,000 $ 41,000   $ 8,728,000 $ 11,206,000 $ 7,594,000 $ 16,174,000 $ 531,000 $ 355,000 $ 197,000 $ 122,000    
Accounts receivable - trade, net of allowance for doubtful accounts 900,904,000 562,757,000                   887,789,000 561,560,000     13,115,000 1,197,000        
Accounts receivable - affiliates 7,445,000 22,883,000                   7,445,000 22,883,000                
Inventories 310,160,000 126,895,000                   306,434,000 126,024,000     3,726,000 871,000        
Prepaid expenses and other current assets 80,350,000 37,891,000                   80,294,000 37,784,000     56,000 107,000        
Total current assets 1,309,299,000 761,987,000         1,181,000         1,290,690,000 759,457,000     17,428,000 2,530,000        
PROPERTY, PLANT AND EQUIPMENT, net of accumulated depreciation 829,346,000 526,437,000                   764,014,000 497,743,000     65,332,000 28,694,000        
GOODWILL 1,107,006,000 555,220,000 167,245,000 8,568,000               1,105,008,000 553,222,000     1,998,000 1,998,000        
INTANGIBLE ASSETS, net of accumulated amortization 714,956,000 441,432,000         1,169,000 717,000     11,552,000 700,603,000 439,365,000     1,632,000 1,350,000        
INVESTMENTS IN UNCONSOLIDATED ENTITIES 189,821,000                     189,821,000                  
NET INTERCOMPANY RECEIVABLES (PAYABLES)             327,281,000 237,736,000     437,714,000 (720,737,000) (233,294,000)     (44,258,000) (4,442,000)        
INVESTMENTS IN CONSOLIDATED SUBSIDIARIES             1,447,502,000 895,779,000       17,673,000 20,371,000             (1,465,175,000) (916,150,000)
OTHER NONCURRENT ASSETS 16,795,000 6,542,000                   16,674,000 6,542,000     121,000          
Total assets 4,167,223,000 2,291,618,000         1,777,133,000 1,134,232,000     449,266,000 3,363,746,000 2,043,406,000     42,253,000 30,130,000     (1,465,175,000) (916,150,000)
CURRENT LIABILITIES:                                          
Accounts payable - trade 740,211,000 536,055,000                   726,252,000 534,164,000     13,959,000 1,891,000        
Accounts payable - affiliates 76,846,000 6,900,000                   73,703,000 6,900,000     3,143,000          
Accrued expenses and other payables 141,690,000 85,606,000         554,000 554,000     14,266,000 124,923,000 83,001,000     1,947,000 2,051,000        
Advance payments received from customers 29,965,000 22,372,000                   29,891,000 22,364,000     74,000 8,000        
Current maturities of long-term debt 7,080,000 8,626,000                   7,058,000 8,610,000     22,000 16,000        
Total current liabilities 995,792,000 659,559,000         554,000 554,000     14,266,000 961,827,000 655,039,000     19,145,000 3,966,000        
LONG-TERM DEBT, net of current maturities 1,629,834,000 740,436,000         250,000,000 250,000,000     450,000,000 929,754,000 490,433,000     80,000 3,000        
OTHER NONCURRENT LIABILITIES 9,744,000 2,205,000                   9,663,000 2,155,000     81,000 50,000        
EQUITY                                          
Partners' equity (deficit) 1,526,815,000 883,654,000         1,526,579,000 883,678,000     (15,000,000) 1,462,691,000 895,779,000     22,994,000 26,087,000     (1,470,449,000) (921,890,000)
Accumulated other comprehensive income (loss) (236,000) 24,000                   (189,000)       (47,000) 24,000        
Noncontrolling interests 5,274,000 5,740,000                                   5,274,000 5,740,000
Total equity 1,531,853,000 889,418,000 405,329,000 47,353,000     1,526,579,000 883,678,000     (15,000,000) 1,462,502,000 895,779,000     22,947,000 26,111,000     (1,465,175,000) (916,150,000)
Total liabilities and equity 4,167,223,000 2,291,618,000         1,777,133,000 1,134,232,000     449,266,000 3,363,746,000 2,043,406,000     42,253,000 30,130,000     (1,465,175,000) (916,150,000)
Debt issued         $ 450,000,000 $ 450,000,000                              
Fixed interest rate (as a percent)         6.875% 6.875%