XML 44 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
INVESTMENT IN NUSTAR ENERGY (Tables)
12 Months Ended
Dec. 31, 2016
Equity Method Investments and Joint Ventures [Abstract]  
NuStar Energy's Balance Sheet Information
Condensed consolidated financial information reported by NuStar Energy is presented below:
 
December 31,
 
2016
 
2015
 
(Thousands of Dollars)
Balance Sheet Information:
 
 
 
Current assets
$
377,183

 
$
333,851

Property, plant and equipment, net
3,722,283

 
3,683,571

Goodwill
696,637

 
696,637

Other non-current assets
234,442

 
411,466

Total assets
$
5,030,545

 
$
5,125,525

Current liabilities
$
289,396

 
$
332,213

Long-term debt
3,014,364

 
3,055,612

Other non-current liabilities
115,168

 
127,856

Total liabilities
3,418,928

 
3,515,681

NuStar Energy partners’ equity
1,611,617

 
1,609,844

Total liabilities and partners’ equity
$
5,030,545

 
$
5,125,525

NuStar Energy's Statement of Income Information
Condensed consolidated financial information reported by NuStar Energy is presented below:
 
Year Ended December 31,
 
2016
 
2015
 
2014
 
(Thousands of Dollars)
Statement of Income Information:
 
 
 
 
 
Revenues
$
1,756,682

 
$
2,084,040

 
$
3,075,118

Operating income
$
359,109

 
$
390,704

 
$
346,901

 
 
 
 
 
 
Income from continuing operations
$
150,003

 
$
305,946

 
$
214,169

 Income (loss) from discontinued operations, net of tax

 
774

 
(3,791
)
Net income
$
150,003

 
$
306,720

 
$
210,378

Reconciliation of NuStar Energy’s total partners’ equity to our investment in NuStar Energy
Our investment in NuStar Energy reconciles to NuStar Energy’s total partners’ equity as follows:
 
December 31,
 
2016
 
2015
 
(Thousands of Dollars, Except Percentage Data)
NuStar Energy’s partners’ equity
$
1,611,617

 
$
1,609,844

Less NuStar Energy’s preferred limited partners’ equity
218,400

 

NuStar Energy’s partners’ equity, excluding preferred limited partners’ equity
1,393,217

 
1,609,844

NuStar GP Holdings’ ownership interest in NuStar Energy
14.7
%
 
14.9
%
NuStar GP Holdings’ share of NuStar Energy’s partners’ equity
204,803

 
239,867

Step-up in basis related to NuStar Energy’s assets and liabilities,
including equity method goodwill, and other
63,939

 
66,827

Investment in NuStar Energy
$
268,742

 
$
306,694

Summary of Equity in Earnings of NuStar Energy
The following table summarizes our equity in earnings of NuStar Energy:
 
Year Ended December 31,
 
2016
 
2015
 
2014
 
(Thousands of Dollars)
NuStar GP Holdings’ Equity in Earnings of NuStar Energy:
 
 
 
 
 
General partner interest
$
2,091

 
$
5,270

 
$
3,352

General partner incentive distribution rights
43,407

 
43,220

 
43,220

General partner’s interest in earnings and
incentive distributions of NuStar Energy
45,498

 
48,490

 
46,572

Common limited partner interest in earnings of NuStar Energy
13,482

 
34,067

 
21,692

Amortization of step-up in basis related to
NuStar Energy’s assets and liabilities
(2,884
)
 
(2,884
)
 
(2,884
)
Equity in earnings of NuStar Energy
$
56,096

 
$
79,673

 
$
65,380