XML 96 R84.htm IDEA: XBRL DOCUMENT v3.6.0.2
Unaudited Condensed Consolidating Guarantor and Non-Guarantor Financial Information - Unaudited Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Unaudited Condensed Consolidating Statement of Operations        
REVENUES $ 3,406,641 $ 2,685,006 $ 9,174,149 $ 9,416,670
COST OF SALES 3,228,022 2,433,500 8,723,192 8,761,877
OPERATING COSTS AND EXPENSES:        
Operating 76,981 104,721 225,408 307,941
General and administrative 18,280 23,035 88,077 114,814
Depreciation and amortization 60,767 59,180 160,276 175,772
Loss (gain) on disposal or impairment of assets, net 34 1,328 (203,433) 3,040
Revaluation of liabilities 0 (19,312) 0 (46,416)
Operating Income 22,557 82,554 180,629 99,642
OTHER INCOME (EXPENSE):        
Equity in earnings of unconsolidated entities 1,279 2,858 1,726 14,008
Revaluation of investments 0 0 (14,365) 0
Interest expense (41,436) (36,176) (105,316) (98,549)
Gain on early extinguishment of liabilities 0 0 30,890 0
Other income, net 20,007 2,161 25,860 2,941
Income (loss) before income taxes 2,407 51,397 119,424 18,042
INCOME TAX EXPENSE (1,114) (402) (2,036) 1,846
Net Income 1,293 50,995 117,388 19,888
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS (317) (6,838) (6,091) (14,685)
LESS: DISTRIBUTIONS TO PREFERRED UNITHOLDERS (8,906) 0 (20,958) 0
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER (22) (16,239) (180) (47,798)
NET (LOSS) INCOME ALLOCATED TO COMMON UNITHOLDERS (7,952) 27,918 90,159 (42,595)
Reportable Entity | NGL Energy Partners LP (Parent)        
OTHER INCOME (EXPENSE):        
Interest expense (26,217) (17,830) (58,907) (53,544)
Gain on early extinguishment of liabilities     8,614  
Income (loss) before income taxes (26,217) (17,830) (50,293) (53,544)
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES 27,193 61,987 161,590 58,747
Net Income 976 44,157 111,297 5,203
NET (LOSS) INCOME ALLOCATED TO COMMON UNITHOLDERS 976 44,157 111,297 5,203
Reportable Entity | Guarantor Subsidiaries        
Unaudited Condensed Consolidating Statement of Operations        
REVENUES 3,393,541 2,639,958 9,142,575 9,290,209
COST OF SALES 3,226,175 2,436,088 8,720,039 8,769,526
OPERATING COSTS AND EXPENSES:        
Operating 72,911 82,761 212,542 243,084
General and administrative 18,090 17,814 87,402 99,022
Depreciation and amortization 58,091 46,663 152,140 137,208
Loss (gain) on disposal or impairment of assets, net 37 1,484 (203,406) 3,199
Revaluation of liabilities   (19,312)   (46,416)
Operating Income 18,237 74,460 173,858 84,586
OTHER INCOME (EXPENSE):        
Equity in earnings of unconsolidated entities 1,279 412 1,726 3,284
Revaluation of investments     (14,365)  
Interest expense (15,340) (16,768) (46,238) (39,112)
Gain on early extinguishment of liabilities     22,276  
Other income, net 20,206 2,141 26,196 2,832
Income (loss) before income taxes 24,382 60,245 163,453 51,590
INCOME TAX EXPENSE (1,114) (371) (2,036) 1,915
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES 3,925 2,113 173 5,242
Net Income 27,193 61,987 161,590 58,747
NET (LOSS) INCOME ALLOCATED TO COMMON UNITHOLDERS 27,193 61,987 161,590 58,747
Reportable Entity | Non-Guarantor Subsidiaries        
Unaudited Condensed Consolidating Statement of Operations        
REVENUES 14,249 54,756 33,718 155,377
COST OF SALES 2,996 7,065 5,297 21,087
OPERATING COSTS AND EXPENSES:        
Operating 4,070 22,015 12,866 65,037
General and administrative 190 5,221 675 15,792
Depreciation and amortization 2,676 12,517 8,136 38,564
Loss (gain) on disposal or impairment of assets, net (3) (156) (27) (159)
Operating Income 4,320 8,094 6,771 15,056
OTHER INCOME (EXPENSE):        
Equity in earnings of unconsolidated entities 0 2,446 0 10,724
Interest expense (98) (1,662) (551) (6,125)
Other income, net 20 104 44 341
Income (loss) before income taxes 4,242 8,982 6,264 19,996
INCOME TAX EXPENSE 0 (31) 0 (69)
Net Income 4,242 8,951 6,264 19,927
NET (LOSS) INCOME ALLOCATED TO COMMON UNITHOLDERS 4,242 8,951 6,264 19,927
Consolidating Adjustments        
Unaudited Condensed Consolidating Statement of Operations        
REVENUES (1,149) (9,708) (2,144) (28,916)
COST OF SALES (1,149) (9,653) (2,144) (28,736)
OPERATING COSTS AND EXPENSES:        
Operating 0 (55) 0 (180)
OTHER INCOME (EXPENSE):        
Interest expense 219 84 380 232
Other income, net (219) (84) (380) (232)
EQUITY IN NET INCOME (LOSS) OF CONSOLIDATED SUBSIDIARIES (31,118) (64,100) (161,763) (63,989)
Net Income (31,118) (64,100) (161,763) (63,989)
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS (317) (6,838) (6,091) (14,685)
LESS: DISTRIBUTIONS TO PREFERRED UNITHOLDERS (8,906)   (20,958)  
LESS: NET INCOME ALLOCATED TO GENERAL PARTNER (22) (16,239) (180) (47,798)
NET (LOSS) INCOME ALLOCATED TO COMMON UNITHOLDERS $ (40,363) $ (87,177) $ (188,992) $ (126,472)