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 September 30, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 811 $ 3 $ — $ 31,848 $ — $ 32,662 Receivables, net — 257 — 159,804 — 160,061 Inventories — 2,285 3,514 29,252 — 35,051 Other current assets 107 13,749 1,496 10,880 (1 ) 26,231 Intercompany receivable — 1,495,783 — 120,677 (1,616,460 ) — Total current assets 918 1,512,077 5,010 352,461 (1,616,461 ) 254,005 Property, plant and equipment, net — 1,892,540 591,145 1,189,204 — 3,672,889 Intangible assets, net — 43,830 — 57,800 — 101,630 Goodwill — 149,453 170,652 376,532 — 696,637 Investment in wholly owned subsidiaries 2,073,996 43,185 1,281,325 899,317 (4,297,823 ) — Deferred income tax asset — — — 2,186 — 2,186 Other long-term assets, net 1,273 222,491 26,329 12,978 — 263,071 Total assets $ 2,076,187 $ 3,863,576 $ 2,074,461 $ 2,890,478 $ (5,914,284 ) $ 4,990,418 Liabilities and Partners’ Equity Payables $ 29 $ 19,939 $ 12,456 $ 72,887 $ — $ 105,311 Short-term debt — 7,000 — — — 7,000 Accrued interest payable — 27,597 — 17 — 27,614 Accrued liabilities 683 7,930 9,528 34,379 — 52,520 Taxes other than income tax 62 6,976 4,604 4,979 — 16,621 Income tax payable — 540 — 1,525 (1 ) 2,064 Intercompany payable 476,020 — 1,140,440 — (1,616,460 ) — Total current liabilities 476,794 69,982 1,167,028 113,787 (1,616,461 ) 211,130 Long-term debt — 3,110,288 — 42,761 — 3,153,049 Deferred income tax liability — 1,862 13 24,760 — 26,635 Other long-term liabilities — 80,608 8,131 40,872 — 129,611 Total partners’ equity 1,599,393 600,836 899,289 2,668,298 (4,297,823 ) 1,469,993 Total liabilities and partners’ equity $ 2,076,187 $ 3,863,576 $ 2,074,461 $ 2,890,478 $ (5,914,284 ) $ 4,990,418 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 933 255,957 26,329 13,378 — 296,597 Total assets $ 2,207,862 $ 4,041,883 $ 1,802,703 $ 2,885,354 $ (5,812,277 ) $ 5,125,525 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 — 3,002,743 — 52,869 — 3,055,612 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 $ 4,041,883 $ 1,802,703 $ 2,885,354 $ (5,812,277 ) $ 5,125,525 Condensed Consolidating Statements of Comprehensive Income For the Three Months Ended September 30, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 131,696 $ 53,158 $ 256,925 $ (361 ) $ 441,418 Costs and expenses 252 79,443 37,957 236,173 (361 ) 353,464 Operating (loss) income (252 ) 52,253 15,201 20,752 — 87,954 Equity in earnings (loss) of subsidiaries 51,397 (44 ) 25,819 43,205 (120,377 ) — Interest (expense) income, net — (43,832 ) 2,165 6,645 — (35,022 ) Other (expense) income, net (4 ) 378 (8 ) (4 ) — 362 Income before income tax expense (benefit) 51,141 8,755 43,177 70,598 (120,377 ) 53,294 Income tax expense (benefit) — 588 (29 ) 1,594 — 2,153 Net income $ 51,141 $ 8,167 $ 43,206 $ 69,004 $ (120,377 ) $ 51,141 Comprehensive income $ 51,141 $ 8,143 $ 43,206 $ 66,539 $ (120,377 ) $ 48,652 Condensed Consolidating Statements of Comprehensive Income For the Three Months Ended September 30, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 140,492 $ 53,988 $ 299,456 $ (370 ) $ 493,566 Costs and expenses 428 73,274 34,344 284,895 (369 ) 392,572 Operating (loss) income (428 ) 67,218 19,644 14,561 (1 ) 100,994 Equity in earnings (loss) of subsidiaries 65,444 (2,730 ) 16,113 36,270 (115,097 ) — Interest (expense) income, net — (35,495 ) 505 1,542 — (33,448 ) Other income, net — 500 7 1,269 — 1,776 Income before income tax expense 65,016 29,493 36,269 53,642 (115,098 ) 69,322 Income tax expense — 334 2 3,970 — 4,306 Net income $ 65,016 $ 29,159 $ 36,267 $ 49,672 $ (115,098 ) $ 65,016 Comprehensive income $ 65,016 $ 14,807 $ 36,267 $ 37,886 $ (115,098 ) $ 38,878 Condensed Consolidating Statements of Comprehensive Income (Loss) For the Nine Months Ended September 30, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 383,836 $ 159,272 $ 742,890 $ (1,073 ) $ 1,284,925 Costs and expenses 1,204 221,839 104,958 684,261 (1,073 ) 1,011,189 Operating (loss) income (1,204 ) 161,997 54,314 58,629 — 273,736 Equity in earnings (loss) of subsidiaries 162,248 (5,362 ) 71,273 131,294 (359,453 ) — Interest (expense) income, net — (124,619 ) 5,699 15,546 — (103,374 ) Other income (expense), net 18 400 (18 ) (410 ) — (10 ) Income before income tax expense (benefit) 161,062 32,416 131,268 205,059 (359,453 ) 170,352 Income tax expense (benefit) 3 1,281 (24 ) 8,033 — 9,293 Net income $ 161,059 $ 31,135 $ 131,292 $ 197,026 $ (359,453 ) $ 161,059 Comprehensive income (loss) $ 161,059 $ (14,687 ) $ 131,292 $ 202,242 $ (359,453 ) $ 120,453 Condensed Consolidating Statements of Comprehensive Income For the Nine Months Ended September 30, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 411,698 $ 155,284 $ 1,053,448 $ (1,309 ) $ 1,619,121 Costs and expenses 1,356 222,515 99,208 1,004,713 (1,351 ) 1,326,441 Operating (loss) income (1,356 ) 189,183 56,076 48,735 42 292,680 Equity in earnings (loss) of subsidiaries 248,596 (8,118 ) 110,448 167,207 (518,133 ) — Interest (expense) income, net — (100,448 ) 679 1,460 — (98,309 ) Other income, net — 1,175 16 60,701 — 61,892 Income from continuing operations before income tax expense 247,240 81,792 167,219 278,103 (518,091 ) 256,263 Income tax expense — 390 20 9,387 — 9,797 Income from continuing operations 247,240 81,402 167,199 268,716 (518,091 ) 246,466 Income from discontinued operations, net of tax — — — 774 — 774 Net income $ 247,240 $ 81,402 $ 167,199 $ 269,490 $ (518,091 ) $ 247,240 Comprehensive income $ 247,240 $ 90,847 $ 167,199 $ 244,648 $ (518,091 ) $ 231,843 Condensed Consolidating Statements of Cash Flows For the Nine Months Ended September 30, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 292,572 $ 97,253 $ 118,436 $ 281,544 $ (475,256 ) $ 314,549 Cash flows from investing activities: Capital expenditures — (53,491 ) (43,329 ) (48,594 ) — (145,414 ) Change in accounts payable related to capital expenditures — (15,086 ) 2,645 (3,063 ) — (15,504 ) Investment in subsidiaries — — (212,900 ) — 212,900 — Net cash used in investing activities — (68,577 ) (253,584 ) (51,657 ) 212,900 (160,918 ) Cash flows from financing activities: Debt borrowings — 965,082 — 20,900 — 985,982 Debt repayments — (918,550 ) — (31,200 ) — (949,750 ) Issuance of common units, net of issuance costs 27,710 — — — — 27,710 General partner contribution 575 — — — — 575 Distributions to unitholders and general partner (294,153 ) (147,076 ) (147,077 ) (147,093 ) 441,246 (294,153 ) Contributions from (distributions to) affiliates — — — 178,890 (178,890 ) — Net intercompany activity (25,372 ) 75,165 282,226 (332,019 ) — — Other, net (1,406 ) (3,298 ) (1 ) (8,894 ) — (13,599 ) Net cash (used in) provided by financing activities (292,646 ) (28,677 ) 135,148 (319,416 ) 262,356 (243,235 ) Effect of foreign exchange rate changes on cash — — — 3,404 — 3,404 Net decrease in cash and cash equivalents (74 ) (1 ) — (86,125 ) — (86,200 ) Cash and cash equivalents as of the beginning of the period 885 4 — 117,973 — 118,862 Cash and cash equivalents as of the end of the period $ 811 $ 3 $ — $ 31,848 $ — $ 32,662 Condensed Consolidating Statements of Cash Flows For the Nine Months Ended September 30, 2015 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 292,631 $ 157,684 $ 89,173 $ 277,881 $ (441,245 ) $ 376,124 Cash flows from investing activities: Capital expenditures — (156,510 ) (30,846 ) (53,315 ) — (240,671 ) Change in accounts payable related to capital expenditures — (11,797 ) 4,707 (712 ) — (7,802 ) Acquisitions — — — (142,500 ) — (142,500 ) Investment in other long-term assets — — — (3,587 ) — (3,587 ) Proceeds from sale or disposition of assets — 10,318 20 6,787 — 17,125 Net cash used in investing activities — (157,989 ) (26,119 ) (193,327 ) — (377,435 ) Cash flows from financing activities: Debt borrowings — 1,280,879 — 88,900 — 1,369,779 Debt repayments — (990,410 ) — (32,000 ) — (1,022,410 ) Distributions to unitholders and general partner (294,153 ) (147,076 ) (147,077 ) (147,092 ) 441,245 (294,153 ) Net intercompany activity 1,484 (134,701 ) 84,023 49,194 — — Other, net — (7,462 ) — (5,611 ) — (13,073 ) Net cash (used in) provided by financing activities (292,669 ) 1,230 (63,054 ) (46,609 ) 441,245 40,143 Effect of foreign exchange rate changes on cash — — — (10,319 ) — (10,319 ) Net (decrease) increase in cash and cash equivalents (38 ) 925 — 27,626 — 28,513 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 $ 931 $ — $ 114,609 $ — $ 116,425 |