CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS NuStar Energy has no operations, and its assets consist mainly of its 100% indirectly owned subsidiaries, NuStar Logistics and NuPOP. 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, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 870 $ 5 $ — $ 35,067 $ — $ 35,942 Receivables, net — 3,040 — 167,570 — 170,610 Inventories — 2,216 2,005 33,724 — 37,945 Other current assets 61 120,350 1,829 10,446 — 132,686 Intercompany receivable — 1,308,415 — 57,785 (1,366,200 ) — Total current assets 931 1,434,026 3,834 304,592 (1,366,200 ) 377,183 Property, plant and equipment, net — 1,935,172 589,139 1,197,972 — 3,722,283 Intangible assets, net — 71,033 — 56,050 — 127,083 Goodwill — 149,453 170,652 376,532 — 696,637 Investment in wholly owned subsidiaries 1,964,736 34,778 1,221,717 874,649 (4,095,880 ) — Deferred income tax asset — — — 2,051 — 2,051 Other long-term assets, net 1,255 63,586 28,587 11,880 — 105,308 Total assets $ 1,966,922 $ 3,688,048 $ 2,013,929 $ 2,823,726 $ (5,462,080 ) $ 5,030,545 Liabilities and Partners’ Equity Payables $ 2,436 $ 24,272 $ 7,124 $ 84,854 $ — $ 118,686 Short-term debt — 54,000 — — — 54,000 Accrued interest payable — 34,008 — 22 — 34,030 Accrued liabilities 1,070 7,118 10,766 41,531 — 60,485 Taxes other than income tax 125 6,854 3,253 5,453 — 15,685 Income tax payable — 1,326 5 5,179 — 6,510 Intercompany payable 257,497 — 1,108,703 — (1,366,200 ) — Total current liabilities 261,128 127,578 1,129,851 137,039 (1,366,200 ) 289,396 Long-term debt — 2,956,338 — 58,026 — 3,014,364 Deferred income tax liability — 1,862 13 20,329 — 22,204 Other long-term liabilities — 34,358 9,436 49,170 — 92,964 Total partners’ equity 1,705,794 567,912 874,629 2,559,162 (4,095,880 ) 1,611,617 Total liabilities and partners’ equity $ 1,966,922 $ 3,688,048 $ 2,013,929 $ 2,823,726 $ (5,462,080 ) $ 5,030,545 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 Income (Loss) For the Year Ended December 31, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 511,650 $ 224,966 $ 1,021,804 $ (1,738 ) $ 1,756,682 Costs and expenses 1,806 302,099 150,384 945,022 (1,738 ) 1,397,573 Operating (loss) income (1,806 ) 209,551 74,582 76,782 — 359,109 Equity in earnings (loss) of subsidiaries 151,794 (13,769 ) 82,202 156,036 (376,263 ) — Interest (expense) income, net — (139,827 ) (744 ) 2,221 — (138,350 ) Other income (expense), net 18 (58,264 ) (26 ) (511 ) — (58,783 ) Income (loss) before income tax expense (benefit) 150,006 (2,309 ) 156,014 234,528 (376,263 ) 161,976 Income tax expense (benefit) 3 1,607 (23 ) 10,386 — 11,973 Net income (loss) $ 150,003 $ (3,916 ) $ 156,037 $ 224,142 $ (376,263 ) $ 150,003 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 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 Comprehensive Income For the Year Ended December 31, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 150,003 $ (3,916 ) $ 156,037 $ 224,142 $ (376,263 ) $ 150,003 Other comprehensive income (loss): Foreign currency translation adjustment — — — (8,243 ) — (8,243 ) Net loss on pension and other postretirement benefit adjustments, net of tax benefit — — — (2,850 ) — (2,850 ) Net gain on cash flow hedges — 5,710 — — — 5,710 Total other comprehensive income (loss) — 5,710 — (11,093 ) — (5,383 ) Comprehensive income $ 150,003 $ 1,794 $ 156,037 $ 213,049 $ (376,263 ) $ 144,620 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 (loss): Foreign currency translation adjustment — — — (31,987 ) — (31,987 ) Net gain on cash flow hedges — 11,105 — — — 11,105 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 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 gain 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 Cash Flows For the Year Ended December 31, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 391,773 $ 167,900 $ 211,816 $ 359,283 $ (694,011 ) $ 436,761 Cash flows from investing activities: Capital expenditures — (64,334 ) (52,637 ) (87,387 ) — (204,358 ) Change in accounts payable related to capital expenditures — (10,076 ) (285 ) (702 ) — (11,063 ) Acquisitions — (95,657 ) — — — (95,657 ) Investment in subsidiaries — — (212,900 ) — 212,900 — Net cash used in investing activities — (170,067 ) (265,822 ) (88,089 ) 212,900 (311,078 ) Cash flows from financing activities: Debt borrowings — 1,365,529 — 41,200 — 1,406,729 Debt repayments — (1,419,852 ) — (36,300 ) — (1,456,152 ) Issuance of units, net of issuance costs 246,110 — — — — 246,110 General partner contribution 680 — — — — 680 Distributions to common unitholders and general partner (392,962 ) (196,481 ) (196,481 ) (196,501 ) 589,463 (392,962 ) Contributions from (distributions to) affiliates — — — 108,352 (108,352 ) — Net intercompany activity (241,131 ) 255,326 250,487 (264,682 ) — — Other, net (4,485 ) (2,354 ) — (8,890 ) — (15,729 ) Net cash (used in) provided by financing activities (391,788 ) 2,168 54,006 (356,821 ) 481,111 (211,324 ) Effect of foreign exchange rate changes on cash — — — 2,721 — 2,721 Net (decrease) increase in cash and cash equivalents (15 ) 1 — (82,906 ) — (82,920 ) 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 $ 870 $ 5 $ — $ 35,067 $ — $ 35,942 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 ) Investment 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 common 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 common 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 |