XML 26 R15.htm IDEA: XBRL DOCUMENT v3.5.0.2
INVESTMENTS IN UNCONSOLIDATED AFFILIATES
9 Months Ended
Sep. 30, 2016
INVESTMENTS IN UNCONSOLIDATED AFFILIATES  
INVESTMENTS IN UNCONSOLIDATED AFFILIATES

(8) INVESTMENTS IN UNCONSOLIDATED AFFILIATES

At September 30, 2016 and December 31, 2015, our investments in unconsolidated affiliates include a 42.5% Class A ownership interest in Battleground Oil Specialty Terminal Company LLC (“BOSTCO”) and a 50% ownership interest in Frontera Brownsville LLC (“Frontera”). BOSTCO is a terminal facility located on the Houston Ship Channel that encompasses approximately 7.1 million barrels of distillate, residual and other black oil product storage. Class A and Class B ownership interests share in cash distributions on a 96.5% and 3.5% basis, respectively. Class B ownership interests do not have voting rights and are not required to make capital investments. Frontera is a terminal facility located in Brownsville, Texas that encompasses approximately 1.5 million barrels of light petroleum product storage, as well as related ancillary facilities.

The following table summarizes our investments in unconsolidated affiliates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Percentage of

 

 

Carrying value

 

 

 

ownership

 

 

(in thousands)

 

 

 

September 30,

 

December 31,

 

 

September 30,

 

December 31,

 

 

    

2016

    

2015

    

    

2016

    

2015

 

BOSTCO

    

42.5

%  

42.5

%  

 

$

219,646

 

$

223,214

 

Frontera

 

50

%  

50

%  

 

 

23,556

 

 

23,486

 

Total investments in unconsolidated affiliates

 

 

 

 

 

 

$

243,202

 

$

246,700

 

 

At September 30, 2016 and December 31, 2015, our investment in BOSTCO includes approximately $7.3 million and $7.4 million, respectively, of excess investment related to a one time buy-in fee to acquire our 42.5% interest and capitalization of interest on our investment during the construction of BOSTCO. Excess investment is the amount by which our investment exceeds our proportionate share of the book value of the net assets of BOSTCO.

Earnings from investments in unconsolidated affiliates were as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended 

    

Nine months ended 

 

 

 

 

September 30,

 

September 30,

 

 

 

 

2016

 

2015

 

2016

 

2015

 

 

BOSTCO

 

$

1,885

 

$

1,670

 

$

4,794

 

$

8,244

 

 

Frontera

    

 

1,075

    

 

521

    

 

2,146

    

 

1,520

 

 

Total earnings from investments in unconsolidated affiliates

 

$

2,960

 

$

2,191

 

$

6,940

 

$

9,764

 

 

 

Additional capital investments in unconsolidated affiliates were as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended 

    

Nine months ended 

 

 

 

 

September 30,

 

September 30,

 

 

 

 

2016

    

2015

 

2016

    

2015

 

 

BOSTCO

 

$

 —

 

$

4,226

 

$

2,125

 

$

4,226

 

 

Frontera

 

 

 —

 

 

 —

 

 

100

 

 

 —

 

 

Additional capital investments in unconsolidated affiliates

 

$

 —

 

$

4,226

 

$

2,225

 

$

4,226

 

 

 

Cash distributions received from unconsolidated affiliates were as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Three months ended 

    

Nine months ended 

 

 

 

 

September 30,

 

September 30,

 

 

 

 

2016

 

2015

 

2016

 

2015

 

 

BOSTCO

 

$

3,546

 

$

6,555

 

$

10,487

 

$

13,363

 

 

Frontera

    

 

911

    

 

955

    

 

2,176

    

 

2,099

 

 

Cash distributions received from unconsolidated affiliates

 

$

4,457

 

$

7,510

 

$

12,663

 

$

15,462

 

 

 

The summarized financial information of our unconsolidated affiliates was as follows (in thousands):

Balance sheets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BOSTCO

 

Frontera

 

 

 

September 30,

 

December 31,

 

September 30,

 

December 31,

 

 

    

2016

    

2015

    

2016

    

2015

 

Current assets

    

$

21,634

 

$

21,079

 

$

6,089

 

$

4,156

 

Long-term assets

 

 

488,609

 

 

500,982

 

 

42,505

 

 

44,194

 

Current liabilities

 

 

(10,577)

 

 

(15,064)

 

 

(1,482)

 

 

(1,376)

 

Net assets

 

$

499,666

 

$

506,997

 

$

47,112

 

$

46,974

 

 

Statements of operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BOSTCO

 

Frontera

 

 

 

Three months ended 

 

Three months ended 

 

 

 

September 30,

 

September 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Revenue

    

$

17,033

    

$

15,273

    

$

5,232

    

$

4,227

 

Expenses

 

 

(12,178)

 

 

(11,081)

 

 

(3,082)

 

 

(3,185)

 

Net earnings

 

$

4,855

 

$

4,192

 

$

2,150

 

$

1,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BOSTCO

 

Frontera

 

 

 

Nine months ended 

 

Nine months ended 

 

 

 

September 30,

 

September 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Revenue

    

$

49,907

    

$

54,127

    

$

13,608

    

$

12,118

 

Expenses

 

 

(36,668)

 

 

(33,705)

 

 

(9,316)

 

 

(9,078)

 

Net earnings

 

$

13,239

 

$

20,422

 

$

4,292

 

$

3,040