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 December 31, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 885 $ 4 $ — $ 117,973 $ — $ 118,862 Receivables, net — 419 — 144,645 — 145,064 Inventories — 1,776 3,648 33,325 — 38,749 Other current assets 140 11,026 497 19,513 — 31,176 Intercompany receivable — 1,610,370 — — (1,610,370 ) — Total current assets 1,025 1,623,595 4,145 315,456 (1,610,370 ) 333,851 Property, plant and equipment, net — 1,915,370 570,415 1,197,786 — 3,683,571 Intangible assets, net — 48,961 — 63,050 — 112,011 Goodwill — 149,453 170,652 376,532 — 696,637 Investment in wholly owned subsidiaries 2,205,904 48,547 1,031,162 915,115 (4,200,728 ) — Deferred income tax asset — — — 4,037 (1,179 ) 2,858 Other long-term assets, net 933 279,063 26,329 14,009 — 320,334 Total assets $ 2,207,862 $ 4,064,989 $ 1,802,703 $ 2,885,985 $ (5,812,277 ) $ 5,149,262 Liabilities and Partners’ Equity Payables $ 12 $ 52,650 $ 11,193 $ 76,091 $ — $ 139,946 Short-term debt — 84,000 — — — 84,000 Accrued interest payable — 34,271 — 15 — 34,286 Accrued liabilities 723 32,816 5,753 15,902 — 55,194 Taxes other than income tax 126 6,452 3,325 2,907 — 12,810 Income tax payable — 1,362 9 4,606 — 5,977 Intercompany payable 508,363 — 858,018 243,989 (1,610,370 ) — Total current liabilities 509,224 211,551 878,298 343,510 (1,610,370 ) 332,213 Long-term debt — 3,025,849 — 53,500 — 3,079,349 Long-term payable to related party — 26,638 — 5,442 — 32,080 Deferred income tax liability — 1,143 36 24,810 (1,179 ) 24,810 Other long-term liabilities — 37,209 9,294 24,463 — 70,966 Total partners’ equity 1,698,638 762,599 915,075 2,434,260 (4,200,728 ) 1,609,844 Total liabilities and partners’ equity $ 2,207,862 $ 4,064,989 $ 1,802,703 $ 2,885,985 $ (5,812,277 ) $ 5,149,262 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 Income For the Year Ended December 31, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 547,959 $ 215,469 $ 1,322,675 $ (2,063 ) $ 2,084,040 Costs and expenses 1,717 293,708 140,081 1,259,935 (2,105 ) 1,693,336 Operating (loss) income (1,717 ) 254,251 75,388 62,740 42 390,704 Equity in earnings (loss) of subsidiaries 308,437 (7,257 ) 120,768 197,760 (619,708 ) — Interest (expense) income, net — (137,847 ) 1,611 4,368 — (131,868 ) Other income, net — 1,179 5 60,638 — 61,822 Income from continuing operations before income tax (benefit) expense 306,720 110,326 197,772 325,506 (619,666 ) 320,658 Income tax (benefit) expense — (392 ) 23 15,081 — 14,712 Income from continuing operations 306,720 110,718 197,749 310,425 (619,666 ) 305,946 Income from discontinued operations, net of tax — — — 774 — 774 Net income $ 306,720 $ 110,718 $ 197,749 $ 311,199 $ (619,666 ) $ 306,720 Condensed Consolidating Statements of Income (Loss) For the Year Ended December 31, 2014 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 510,833 $ 229,211 $ 2,344,750 $ (9,676 ) $ 3,075,118 Costs and expenses 1,753 287,614 149,955 2,298,540 (9,645 ) 2,728,217 Operating (loss) income (1,753 ) 223,219 79,256 46,210 (31 ) 346,901 Equity in earnings (loss) of subsidiaries 212,527 (12,798 ) 62,946 142,238 (404,913 ) — Equity in (loss) earnings of joint ventures — (8,278 ) — 13,074 — 4,796 Interest (expense) income, net — (132,274 ) 89 959 — (131,226 ) Other income (expense), net — 511 (37 ) 4,025 — 4,499 Income from continuing operations before income tax expense 210,774 70,380 142,254 206,506 (404,944 ) 224,970 Income tax expense 1 5 23 10,772 — 10,801 Income from continuing operations 210,773 70,375 142,231 195,734 (404,944 ) 214,169 Loss from discontinued operations, net of tax — (169 ) — (3,622 ) — (3,791 ) Net income 210,773 70,206 142,231 192,112 (404,944 ) 210,378 Less net loss attributable to noncontrolling interest — — — (395 ) — (395 ) Net income attributable to NuStar Energy L.P. $ 210,773 $ 70,206 $ 142,231 $ 192,507 $ (404,944 ) $ 210,773 Condensed Consolidating Statements of Income (Loss) For the Year Ended December 31, 2013 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 415,128 $ 218,591 $ 2,864,160 $ (34,147 ) $ 3,463,732 Costs and expenses 1,908 242,743 147,117 3,125,253 (34,168 ) 3,482,853 Operating (loss) income (1,908 ) 172,385 71,474 (261,093 ) 21 (19,121 ) Equity in (loss) earnings of subsidiaries (271,862 ) 16,531 (347,808 ) (281,327 ) 884,466 — Equity in (loss) earnings of joint ventures — (49,599 ) — 9,629 — (39,970 ) Interest (expense) income, net — (116,624 ) (4,851 ) 469 — (121,006 ) Other (expense) income, net — (115 ) (127 ) 7,583 — 7,341 (Loss) income from continuing operations before income tax expense (273,770 ) 22,578 (281,312 ) (524,739 ) 884,487 (172,756 ) Income tax expense — 579 8 12,166 — 12,753 (Loss) income from continuing operations (273,770 ) 21,999 (281,320 ) (536,905 ) 884,487 (185,509 ) Loss from discontinued operations, net of tax — (12,317 ) — (86,845 ) — (99,162 ) Net (loss) income (273,770 ) 9,682 (281,320 ) (623,750 ) 884,487 (284,671 ) Less net loss attributable to noncontrolling interest — — — (10,901 ) — (10,901 ) Net (loss) income attributable to NuStar Energy L.P. $ (273,770 ) $ 9,682 $ (281,320 ) $ (612,849 ) $ 884,487 $ (273,770 ) Condensed Consolidating Statements of Comprehensive Income For the Year Ended December 31, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 306,720 $ 110,718 $ 197,749 $ 311,199 $ (619,666 ) $ 306,720 Other comprehensive income: Foreign currency translation adjustment — — — (31,987 ) — (31,987 ) Net unrealized gain on cash flow hedges — 1,303 — — — 1,303 Net loss reclassified into income on cash flow hedges — 9,802 — — — 9,802 Total other comprehensive income (loss) — 11,105 — (31,987 ) — (20,882 ) Comprehensive income $ 306,720 $ 121,823 $ 197,749 $ 279,212 $ (619,666 ) $ 285,838 Condensed Consolidating Statements of Comprehensive Income (Loss) For the Year Ended December 31, 2014 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 210,773 $ 70,206 $ 142,231 $ 192,112 $ (404,944 ) $ 210,378 Other comprehensive income (loss): Foreign currency translation adjustment — 3,723 — (19,337 ) — (15,614 ) Net loss reclassified into income on cash flow hedges — 10,663 — — — 10,663 Total other comprehensive income (loss) — 14,386 — (19,337 ) — (4,951 ) Comprehensive income 210,773 84,592 142,231 172,775 (404,944 ) 205,427 Less comprehensive loss attributable to noncontrolling interest — — — (828 ) — (828 ) Comprehensive income attributable to NuStar Energy L.P. $ 210,773 $ 84,592 $ 142,231 $ 173,603 $ (404,944 ) $ 206,255 Condensed Consolidating Statements of Comprehensive Income (Loss) For the Year Ended December 31, 2013 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net (loss) income $ (273,770 ) $ 9,682 $ (281,320 ) $ (623,750 ) $ 884,487 $ (284,671 ) Other comprehensive income (loss): Foreign currency translation adjustment — (3,090 ) — (16,274 ) — (19,364 ) Net unrealized gain on cash flow hedges — 7,213 — — — 7,213 Net loss reclassified into income on cash flow hedges — 7,570 — — — 7,570 Total other comprehensive income (loss) — 11,693 — (16,274 ) — (4,581 ) Comprehensive (loss) income (273,770 ) 21,375 (281,320 ) (640,024 ) 884,487 (289,252 ) Less comprehensive loss attributable to noncontrolling interest — — — (10,953 ) — (10,953 ) Comprehensive (loss) income attributable to NuStar Energy L.P. $ (273,770 ) $ 21,375 $ (281,320 ) $ (629,071 ) $ 884,487 $ (278,299 ) Condensed Consolidating Statements of Cash Flows For the Year Ended December 31, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 389,967 $ 237,780 $ 119,928 $ 365,588 $ (588,326 ) $ 524,937 Cash flows from investing activities: Capital expenditures — (201,388 ) (39,533 ) (83,887 ) — (324,808 ) Change in accounts payable related to capital expenditures — (4,950 ) 33 1,761 — (3,156 ) Acquisitions — — — (142,500 ) — (142,500 ) Increase in other long-term assets — — — (3,564 ) — (3,564 ) Proceeds from sale or disposition of assets — 10,320 22 6,790 — 17,132 Proceeds from insurance recoveries — — — 4,867 — 4,867 Net cash used in investing activities — (196,018 ) (39,478 ) (216,533 ) — (452,029 ) Cash flows from financing activities: Debt borrowings — 1,589,131 — 94,500 — 1,683,631 Debt repayments — (1,275,910 ) — (41,000 ) — (1,316,910 ) Distributions to unitholders and general partner (392,204 ) (196,102 ) (196,102 ) (196,122 ) 588,326 (392,204 ) Net intercompany activity 2,199 (155,278 ) 115,652 37,427 — — Other, net — (3,605 ) — (141 ) — (3,746 ) Net cash used in financing activities (390,005 ) (41,764 ) (80,450 ) (105,336 ) 588,326 (29,229 ) Effect of foreign exchange rate changes on cash — — — (12,729 ) — (12,729 ) Net (decrease) increase in cash and cash equivalents (38 ) (2 ) — 30,990 — 30,950 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 $ 885 $ 4 $ — $ 117,973 $ — $ 118,862 Condensed Consolidating Statements of Cash Flows For the Year Ended December 31, 2014 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 390,543 $ 221,422 $ 111,931 $ 333,936 $ (539,309 ) $ 518,523 Cash flows from investing activities: Capital expenditures — (273,785 ) (14,625 ) (68,555 ) — (356,965 ) Change in accounts payable related to capital expenditures — 8,741 789 (4,627 ) — 4,903 Proceeds from sale or disposition of assets — 651 22 25,339 — 26,012 Increase in note receivable from Axeon — (13,328 ) — — — (13,328 ) Investment in subsidiaries (23 ) — 13,340 — (13,317 ) — Other, net 23 (45 ) — (831 ) — (853 ) Net cash used in investing activities — (277,766 ) (474 ) (48,674 ) (13,317 ) (340,231 ) Cash flows from financing activities: Debt borrowings — 1,318,619 — — — 1,318,619 Debt repayments — (1,121,670 ) — — — (1,121,670 ) Distributions to unitholders and general partner (392,204 ) (245,127 ) (147,077 ) (147,105 ) 539,309 (392,204 ) Contributions from (distributions to) affiliates — — — (13,340 ) 13,340 — Net intercompany activity 1,680 83,387 35,620 (120,687 ) — — Other, net — (1,166 ) — 8,259 (23 ) 7,070 Net cash (used in) provided by financing activities (390,524 ) 34,043 (111,457 ) (272,873 ) 552,626 (188,185 ) Effect of foreign exchange rate changes on cash — — — (2,938 ) — (2,938 ) Net increase (decrease) in cash and cash equivalents 19 (22,301 ) — 9,451 — (12,831 ) 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 $ 923 $ 6 $ — $ 86,983 $ — $ 87,912 Condensed Consolidating Statements of Cash Flows For the Year Ended December 31, 2013 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 390,002 $ 210,742 $ 84,490 $ 192,228 $ (392,243 ) $ 485,219 Cash flows from investing activities: Capital expenditures — (224,798 ) (19,049 ) (99,473 ) — (343,320 ) Change in accounts payable related to capital expenditures — (9,700 ) 824 3,492 — (5,384 ) Proceeds from sale or disposition of assets — 118,806 35 165 — 119,006 Increase in note receivable from Axeon — (80,961 ) — — — (80,961 ) Investment in subsidiaries (302 ) 527 — 3 (228 ) — Other, net 302 (604 ) — — — (302 ) Net cash used in investing activities — (196,730 ) (18,190 ) (95,813 ) (228 ) (310,961 ) Cash flows from financing activities: Debt borrowings — 1,738,451 — — — 1,738,451 Debt repayments — (1,866,282 ) (250,000 ) (34,461 ) — (2,150,743 ) Proceeds from note offerings, net of issuance costs — 686,863 — — — 686,863 Distributions to unitholders and general partner (392,204 ) (392,204 ) — (39 ) 392,243 (392,204 ) Payments for termination of interest rate swaps — (33,697 ) — — — (33,697 ) Contributions from (distributions to) affiliates — 302 — (530 ) 228 — Net intercompany activity (3,880 ) (128,277 ) 183,700 (51,543 ) — — Other, net (47 ) 2,027 — — — 1,980 Net cash (used in) provided by financing activities (396,131 ) 7,183 (66,300 ) (86,573 ) 392,471 (149,350 ) Effect of foreign exchange rate changes on cash — — — (7,767 ) — (7,767 ) Net (decrease) increase in cash and cash equivalents (6,129 ) 21,195 — 2,075 — 17,141 Cash and cash equivalents as of the beginning of the period 7,033 1,112 — 75,457 — 83,602 Cash and cash equivalents as of the end of the period $ 904 $ 22,307 $ — $ 77,532 $ — $ 100,743 |