CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS NuStar Energy has no operations and its assets consist mainly of its investments in NuStar Logistics and NuPOP, both wholly owned subsidiaries. The senior and subordinated notes issued by NuStar Logistics are fully and unconditionally guaranteed by NuStar Energy and NuPOP. As a result, the following condensed consolidating financial statements are presented as an alternative to providing separate financial statements for NuStar Logistics and NuPOP. Condensed Consolidating Balance Sheets June 30, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 864 $ 6 $ — $ 110,767 $ — $ 111,637 Receivables, net — 605 — 163,798 — 164,403 Inventories — 2,239 3,544 59,563 — 65,346 Other current assets 44 14,095 1,694 18,405 (45 ) 34,193 Intercompany receivable — 1,568,515 — — (1,568,515 ) — Total current assets 908 1,585,460 5,238 352,533 (1,568,560 ) 375,579 Property, plant and equipment, net — 1,881,894 557,790 1,201,394 — 3,641,078 Intangible assets, net — 52,381 — 66,550 — 118,931 Goodwill — 149,453 170,652 384,299 — 704,404 Investment in wholly owned subsidiaries 2,276,722 50,416 1,004,729 946,218 (4,278,085 ) — Deferred income tax asset — — — 4,639 (1,179 ) 3,460 Other long-term assets, net 731 288,003 26,329 14,540 — 329,603 Total assets $ 2,278,361 $ 4,007,607 $ 1,764,738 $ 2,970,173 $ (5,847,824 ) $ 5,173,055 Liabilities and Partners’ Equity Payables $ — $ 52,792 $ 7,396 $ 68,090 $ — $ 128,278 Short-term debt — 46,000 — — — 46,000 Accrued interest payable — 33,659 — 23 — 33,682 Accrued liabilities 712 19,979 6,842 20,748 — 48,281 Taxes other than income tax — 5,738 3,839 4,280 — 13,857 Income tax payable — — 4 1,396 (45 ) 1,355 Intercompany payable 507,405 — 791,246 269,864 (1,568,515 ) — Total current liabilities 508,117 158,168 809,327 364,401 (1,568,560 ) 271,453 Long-term debt — 2,985,716 — 88,900 — 3,074,616 Long-term payable to related party — 31,452 — 5,442 — 36,894 Deferred income tax liability — 1,143 36 25,791 (1,179 ) 25,791 Other long-term liabilities — 16,258 9,066 25,904 — 51,228 Total partners’ equity 1,770,244 814,870 946,309 2,459,735 (4,278,085 ) 1,713,073 Total liabilities and partners’ equity $ 2,278,361 $ 4,007,607 $ 1,764,738 $ 2,970,173 $ (5,847,824 ) $ 5,173,055 Condensed Consolidating Balance Sheets December 31, 2014 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 923 $ 6 $ — $ 86,983 $ — $ 87,912 Receivables, net — 47,038 18,347 143,093 — 208,478 Inventories — 1,998 3,768 49,989 (42 ) 55,713 Other current assets — 10,403 418 25,239 (116 ) 35,944 Assets held for sale — — — 1,100 — 1,100 Intercompany receivable — 1,438,675 — — (1,438,675 ) — Total current assets 923 1,498,120 22,533 306,404 (1,438,833 ) 389,147 Property, plant and equipment, net — 1,820,126 559,808 1,080,798 — 3,460,732 Intangible assets, net — 55,801 — 2,869 — 58,670 Goodwill — 149,453 170,652 297,324 — 617,429 Investment in wholly owned subsidiaries 2,289,673 37,179 910,394 913,343 (4,150,589 ) — Investment in joint venture — — — 74,223 — 74,223 Deferred income tax asset — — — 4,429 — 4,429 Other long-term assets, net 673 279,058 26,329 8,106 — 314,166 Total assets $ 2,291,269 $ 3,839,737 $ 1,689,716 $ 2,687,496 $ (5,589,422 ) $ 4,918,796 Liabilities and Partners’ Equity Payables $ — $ 60,687 $ 8,211 $ 108,286 $ — $ 177,184 Short-term debt — 77,000 — — — 77,000 Accrued interest payable — 33,340 — 5 — 33,345 Accrued liabilities 862 32,178 6,965 21,020 — 61,025 Taxes other than income tax 125 7,896 3,099 3,001 — 14,121 Income tax payable — — 4 2,629 (116 ) 2,517 Intercompany payable 506,160 — 751,023 181,492 (1,438,675 ) — Total current liabilities 507,147 211,101 769,302 316,433 (1,438,791 ) 365,192 Long-term debt — 2,749,452 — — — 2,749,452 Long-term payable to related party — 28,094 — 5,443 — 33,537 Deferred income tax liability — 528 22 26,758 — 27,308 Other long-term liabilities — 13,681 6,963 6,453 — 27,097 Total partners’ equity 1,784,122 836,881 913,429 2,332,409 (4,150,631 ) 1,716,210 Total liabilities and partners’ equity $ 2,291,269 $ 3,839,737 $ 1,689,716 $ 2,687,496 $ (5,589,422 ) $ 4,918,796 Condensed Consolidating Statements of Comprehensive Income For the Three Months Ended June 30, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 137,170 $ 48,722 $ 385,331 $ (612 ) $ 570,611 Costs and expenses 438 76,335 31,740 370,306 (613 ) 478,206 Operating (loss) income (438 ) 60,835 16,982 15,025 1 92,405 Equity in earnings (loss) of subsidiaries 54,763 (1,224 ) 12,636 29,664 (95,839 ) — Interest (expense) income, net — (32,779 ) 55 (100 ) — (32,824 ) Other (expense) income, net — (665 ) 7 (1,494 ) — (2,152 ) Income from continuing operations before income tax expense 54,325 26,167 29,680 43,095 (95,838 ) 57,429 Income tax expense — 1,082 18 2,004 — 3,104 Net income $ 54,325 $ 25,085 $ 29,662 $ 41,091 $ (95,838 ) $ 54,325 Comprehensive income $ 54,325 $ 48,379 $ 29,662 $ 48,639 $ (95,838 ) $ 85,167 Condensed Consolidating Statements of Comprehensive Income For the Three Months Ended June 30, 2014 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 126,744 $ 57,038 $ 566,369 $ (406 ) $ 749,745 Costs and expenses 400 71,471 35,808 553,124 (412 ) 660,391 Operating (loss) income (400 ) 55,273 21,230 13,245 6 89,354 Equity in earnings (loss) of subsidiaries 55,914 (3,643 ) 16,018 37,259 (105,548 ) — Equity in earnings of joint venture — — — 3,294 — 3,294 Interest (expense) income, net — (33,318 ) 8 188 — (33,122 ) Other income (expense), net — 549 3 (1,026 ) — (474 ) Income from continuing operations before income tax expense 55,514 18,861 37,259 52,960 (105,542 ) 59,052 Income tax expense — 217 2 1,646 — 1,865 Income from continuing operations 55,514 18,644 37,257 51,314 (105,542 ) 57,187 Loss from discontinued operations, net of tax — — — (1,788 ) — (1,788 ) Net income 55,514 18,644 37,257 49,526 (105,542 ) 55,399 Less net loss attributable to noncontrolling interest — — — (115 ) — (115 ) Net income attributable to NuStar Energy L.P. $ 55,514 $ 18,644 $ 37,257 $ 49,641 $ (105,542 ) $ 55,514 Comprehensive income $ 55,514 $ 20,914 $ 37,257 $ 55,783 $ (105,542 ) $ 63,926 Less comprehensive loss attributable to noncontrolling interest — — — (117 ) — (117 ) Comprehensive income attributable to NuStar Energy L.P. $ 55,514 $ 20,914 $ 37,257 $ 55,900 $ (105,542 ) $ 64,043 Condensed Consolidating Statements of Comprehensive Income For the Six Months Ended June 30, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 271,206 $ 101,296 $ 753,992 $ (939 ) $ 1,125,555 Costs and expenses 928 149,241 64,864 719,818 (982 ) 933,869 Operating (loss) income (928 ) 121,965 36,432 34,174 43 191,686 Equity in earnings (loss) of subsidiaries 183,152 (5,388 ) 94,335 130,937 (403,036 ) — Interest (expense) income, net — (64,953 ) 174 (82 ) — (64,861 ) Other income, net — 675 9 59,432 — 60,116 Income from continuing operations before income tax expense 182,224 52,299 130,950 224,461 (402,993 ) 186,941 Income tax expense — 56 18 5,417 — 5,491 Income from continuing operations 182,224 52,243 130,932 219,044 (402,993 ) 181,450 Income from discontinued operations, net of tax — — — 774 — 774 Net income $ 182,224 $ 52,243 $ 130,932 $ 219,818 $ (402,993 ) $ 182,224 Comprehensive income $ 182,224 $ 76,040 $ 130,932 $ 206,762 $ (402,993 ) $ 192,965 Condensed Consolidating Statements of Comprehensive Income For the Six Months Ended June 30, 2014 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 234,963 $ 109,459 $ 1,262,933 $ (8,397 ) $ 1,598,958 Costs and expenses 873 132,052 68,763 1,235,200 (8,387 ) 1,428,501 Operating (loss) income (873 ) 102,911 40,696 27,733 (10 ) 170,457 Equity in earnings (loss) of subsidiaries 96,132 (859 ) 28,472 69,174 (192,919 ) — Equity in (loss) earnings of joint ventures — (8,278 ) — 7,266 — (1,012 ) Interest (expense) income, net — (66,815 ) 22 309 — (66,484 ) Other income (expense), net — 542 (16 ) 2,678 — 3,204 Income from continuing operations before income tax expense 95,259 27,501 69,174 107,160 (192,929 ) 106,165 Income tax expense 1 408 3 5,570 — 5,982 Income from continuing operations 95,258 27,093 69,171 101,590 (192,929 ) 100,183 Loss from discontinued operations, net of tax — (168 ) — (4,979 ) — (5,147 ) Net income 95,258 26,925 69,171 96,611 (192,929 ) 95,036 Less net loss attributable to noncontrolling interest — — — (222 ) — (222 ) Net income attributable to NuStar Energy L.P. $ 95,258 $ 26,925 $ 69,171 $ 96,833 $ (192,929 ) $ 95,258 Comprehensive income $ 95,258 $ 31,668 $ 69,171 $ 98,476 $ (192,929 ) $ 101,644 Less comprehensive loss attributable to noncontrolling interest — — — (669 ) — (669 ) Comprehensive income attributable to NuStar Energy L.P. $ 95,258 $ 31,668 $ 69,171 $ 99,145 $ (192,929 ) $ 102,313 Condensed Consolidating Statements of Cash Flows For the Six Months Ended June 30, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 194,802 $ 73,389 $ 52,154 $ 211,006 $ (294,164 ) $ 237,187 Cash flows from investing activities: Capital expenditures — (108,591 ) (12,344 ) (32,686 ) — (153,621 ) Change in accounts payable related to capital expenditures — (8,082 ) 506 (378 ) — (7,954 ) Acquisitions — — — (142,500 ) — (142,500 ) Investment in other long-term assets — — — (3,444 ) — (3,444 ) Proceeds from sale or disposition of assets — 62 14 1,231 — 1,307 Net cash used in investing activities — (116,611 ) (11,824 ) (177,777 ) — (306,212 ) Cash flows from financing activities: Debt borrowings — 952,835 — 88,900 — 1,041,735 Debt repayments — (733,292 ) — — — (733,292 ) Distributions to unitholders and general partner (196,102 ) (98,051 ) (98,051 ) (98,062 ) 294,164 (196,102 ) Net intercompany activity 1,241 (72,816 ) 57,721 13,854 — — Other, net — (5,454 ) — (8,806 ) — (14,260 ) Net cash (used in) provided by financing activities (194,861 ) 43,222 (40,330 ) (4,114 ) 294,164 98,081 Effect of foreign exchange rate changes on cash — — — (5,331 ) — (5,331 ) Net (decrease) increase in cash and cash equivalents (59 ) — — 23,784 — 23,725 Cash and cash equivalents as of the beginning of the period 923 6 — 86,983 — 87,912 Cash and cash equivalents as of the end of the period $ 864 $ 6 $ — $ 110,767 $ — $ 111,637 Condensed Consolidating Statements of Cash Flows For the Six Months Ended June 30, 2014 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 194,985 $ 57,932 $ 68,634 $ 123,974 $ (245,143 ) $ 200,382 Cash flows from investing activities: Capital expenditures — (82,959 ) (3,927 ) (31,986 ) — (118,872 ) Change in accounts payable related to capital expenditures — (4,182 ) (500 ) (9,133 ) — (13,815 ) Proceeds from sale or disposition of assets — 651 5 13,785 — 14,441 Increase in note receivable from Axeon — (13,328 ) — — — (13,328 ) Other, net — (46 ) — — 23 (23 ) Net cash used in investing activities — (99,864 ) (4,422 ) (27,334 ) 23 (131,597 ) Cash flows from financing activities: Debt borrowings — 439,717 — — — 439,717 Debt repayments — (366,433 ) — — — (366,433 ) Distributions to unitholders and general partner (196,102 ) (147,076 ) (49,026 ) (49,041 ) 245,143 (196,102 ) Net intercompany activity 1,126 90,600 (15,186 ) (76,540 ) — — Other, net — 2,824 — 197 (23 ) 2,998 Net cash (used in) provided by financing activities (194,976 ) 19,632 (64,212 ) (125,384 ) 245,120 (119,820 ) Effect of foreign exchange rate changes on cash — — — (632 ) — (632 ) Net increase (decrease) in cash and cash equivalents 9 (22,300 ) — (29,376 ) — (51,667 ) Cash and cash equivalents as of the beginning of the period 904 22,307 — 77,532 — 100,743 Cash and cash equivalents as of the end of the period $ 913 $ 7 $ — $ 48,156 $ — $ 49,076 |