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 June 30, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 867 $ 64 $ — $ 28,260 $ — $ 29,191 Receivables, net — 93 — 147,541 — 147,634 Inventories — 1,977 3,254 20,541 — 25,772 Other current assets 69 12,623 5,475 10,134 (36 ) 28,265 Intercompany receivable — 3,088,723 — — (3,088,723 ) — Total current assets 936 3,103,480 8,729 206,476 (3,088,759 ) 230,862 Property, plant and equipment, net — 1,911,890 578,504 1,656,939 — 4,147,333 Intangible assets, net — 63,163 — 794,453 — 857,616 Goodwill — 149,453 170,652 703,254 — 1,023,359 Investment in wholly owned subsidiaries 3,085,078 28,711 1,270,678 842,841 (5,227,308 ) — Deferred income tax asset — — — 1,359 — 1,359 Other long-term assets, net 378 60,588 28,039 9,790 — 98,795 Total assets $ 3,086,392 $ 5,317,285 $ 2,056,602 $ 4,215,112 $ (8,316,067 ) $ 6,359,324 Liabilities and Partners’ Equity Accounts payable $ 6,330 $ 21,064 $ 5,573 $ 59,701 $ — $ 92,668 Short-term debt — 45,000 — — — 45,000 Current portion of long-term debt — 350,021 — 53,054 — 403,075 Accrued interest payable — 40,206 — 26 — 40,232 Accrued liabilities 720 19,929 11,434 23,903 — 55,986 Taxes other than income tax 8 5,867 3,819 7,015 — 16,709 Income tax payable — — 2 881 (36 ) 847 Intercompany payable 489,002 — 1,182,082 1,417,639 (3,088,723 ) — Total current liabilities 496,060 482,087 1,202,910 1,562,219 (3,088,759 ) 654,517 Long-term debt — 3,073,864 — — — 3,073,864 Deferred income tax liability — 1,862 13 20,988 — 22,863 Other long-term liabilities — 43,538 10,973 52,520 — 107,031 Total partners’ equity 2,590,332 1,715,934 842,706 2,579,385 (5,227,308 ) 2,501,049 Total liabilities and partners’ equity $ 3,086,392 $ 5,317,285 $ 2,056,602 $ 4,215,112 $ (8,316,067 ) $ 6,359,324 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 Accounts payable $ 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 Statements of Comprehensive Income (Loss) For the Three Months Ended June 30, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 128,895 $ 50,577 $ 256,363 $ (347 ) $ 435,488 Costs and expenses 486 83,096 37,781 241,068 (347 ) 362,084 Operating (loss) income (486 ) 45,799 12,796 15,295 — 73,404 Equity in earnings (loss) of subsidiaries 26,732 (7,177 ) 22,746 34,141 (76,442 ) — Interest income (expense), net 4 (46,390 ) (1,401 ) 2,175 — (45,612 ) Other income, net — 62 3 23 — 88 Income (loss) before income tax (benefit) expense 26,250 (7,706 ) 34,144 51,634 (76,442 ) 27,880 Income tax (benefit) expense — (365 ) 1 1,994 — 1,630 Net income (loss) $ 26,250 $ (7,341 ) $ 34,143 $ 49,640 $ (76,442 ) $ 26,250 Comprehensive income (loss) $ 26,250 $ (13,592 ) $ 34,143 $ 57,022 $ (76,442 ) $ 27,381 Condensed Consolidating Statements of Comprehensive Income (Loss) For the Three Months Ended June 30, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 125,562 $ 58,129 $ 254,489 $ (376 ) $ 437,804 Costs and expenses 434 73,505 35,986 237,038 (376 ) 346,587 Operating (loss) income (434 ) 52,057 22,143 17,451 — 91,217 Equity in earnings (loss) of subsidiaries 52,929 (2,203 ) 20,171 44,346 (115,243 ) — Interest (expense) income, net — (41,155 ) 2,026 549 4,351 (34,229 ) Other income (expense), net 22 21 7 (251 ) — (201 ) Income before income tax expense 52,517 8,720 44,347 62,095 (110,892 ) 56,787 Income tax expense — 347 3 3,920 — 4,270 Net income $ 52,517 $ 8,373 $ 44,344 $ 58,175 $ (110,892 ) $ 52,517 Comprehensive income (loss) $ 52,517 $ (9,669 ) $ 44,344 $ 52,878 $ (110,892 ) $ 29,178 Condensed Consolidating Statements of Comprehensive Income (Loss) For the Six Months Ended June 30, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 252,524 $ 102,818 $ 568,210 $ (634 ) $ 922,918 Costs and expenses 995 159,418 67,587 525,009 (634 ) 752,375 Operating (loss) income (995 ) 93,106 35,231 43,201 — 170,543 Equity in earnings (loss) of subsidiaries 85,177 (6,067 ) 48,961 81,494 (209,565 ) — Interest income (expense), net 8 (83,304 ) (2,705 ) 3,975 — (82,026 ) Other income, net — 83 9 136 — 228 Income before income tax (benefit) expense 84,190 3,818 81,496 128,806 (209,565 ) 88,745 Income tax (benefit) expense — (34 ) 2 4,587 — 4,555 Net income $ 84,190 $ 3,852 $ 81,494 $ 124,219 $ (209,565 ) $ 84,190 Comprehensive income (loss) $ 84,190 $ (561 ) $ 81,494 $ 133,526 $ (209,565 ) $ 89,084 Condensed Consolidating Statements of Comprehensive Income (Loss) For the Six Months Ended June 30, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 252,140 $ 106,114 $ 485,965 $ (712 ) $ 843,507 Costs and expenses 952 142,396 67,001 448,088 (712 ) 657,725 Operating (loss) income (952 ) 109,744 39,113 37,877 — 185,782 Equity in earnings (loss) of subsidiaries 110,851 (5,318 ) 45,454 88,089 (239,076 ) — Interest (expense) income, net — (80,787 ) 3,534 8,901 — (68,352 ) Other income (expense), net 22 22 (10 ) (406 ) — (372 ) Income before income tax expense 109,921 23,661 88,091 134,461 (239,076 ) 117,058 Income tax expense 3 693 5 6,439 — 7,140 Net income $ 109,918 $ 22,968 $ 88,086 $ 128,022 $ (239,076 ) $ 109,918 Comprehensive income (loss) $ 109,918 $ (22,830 ) $ 88,086 $ 135,703 $ (239,076 ) $ 71,801 Condensed Consolidating Statements of Cash Flows For the Six Months Ended June 30, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 225,566 $ 85,203 $ 45,790 $ 192,692 $ (340,263 ) $ 208,988 Cash flows from investing activities: Capital expenditures — (19,639 ) (5,588 ) (83,622 ) — (108,849 ) Change in accounts payable related to capital expenditures — (2,823 ) (35 ) 9,709 — 6,851 Acquisitions — — — (1,476,719 ) — (1,476,719 ) Proceeds from sale or disposition of assets — 1,898 12 56 — 1,966 Investment in subsidiaries (1,262,000 ) — — (126 ) 1,262,126 — Proceeds from Axeon term loan — 110,000 — — — 110,000 Net cash (used in) provided by investing activities (1,262,000 ) 89,436 (5,611 ) (1,550,702 ) 1,262,126 (1,466,751 ) Cash flows from financing activities: Debt borrowings — 1,536,761 — 65,400 — 1,602,161 Debt repayments — (1,625,739 ) — (70,500 ) — (1,696,239 ) Note offering, net of issuance costs — 543,313 — — — 543,313 Issuance of preferred units, net of issuance costs 371,802 — — — — 371,802 Issuance of common units, net of issuance costs 643,858 — — — — 643,858 General partner contribution 13,597 — — — — 13,597 Distributions to preferred unitholders (10,696 ) (5,348 ) (5,348 ) (5,348 ) 16,044 (10,696 ) Distributions to common unitholders and general partner (216,139 ) (108,070 ) (108,069 ) (108,080 ) 324,219 (216,139 ) Contributions from affiliates — 1,262,000 — 126 (1,262,126 ) — Net intercompany activity 236,622 (1,778,816 ) 73,237 1,468,957 — — Other, net (2,613 ) 1,319 1 (1 ) — (1,294 ) Net cash provided by (used in) financing activities 1,036,431 (174,580 ) (40,179 ) 1,350,554 (921,863 ) 1,250,363 Effect of foreign exchange rate changes on cash — — — 649 — 649 Net (decrease) increase in cash and cash equivalents (3 ) 59 — (6,807 ) — (6,751 ) Cash and cash equivalents as of the beginning of the period 870 5 — 35,067 — 35,942 Cash and cash equivalents as of the end of the period $ 867 $ 64 $ — $ 28,260 $ — $ 29,191 Condensed Consolidating Statements of Cash Flows For the Six Months Ended June 30, 2016 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 194,793 $ 58,160 $ 79,728 $ 201,026 $ (318,674 ) $ 215,033 Cash flows from investing activities: Capital expenditures — (47,672 ) (19,474 ) (28,215 ) — (95,361 ) Change in accounts payable related to capital expenditures — (12,230 ) 3,357 (3,801 ) — (12,674 ) Net cash used in investing activities — (59,902 ) (16,117 ) (32,016 ) — (108,035 ) Cash flows from financing activities: Debt borrowings — 610,504 — 17,400 — 627,904 Debt repayments — (532,992 ) — (14,200 ) — (547,192 ) Distributions to common unitholders and general partner (196,102 ) (98,051 ) (98,051 ) (98,062 ) 294,164 (196,102 ) Distributions to affiliates — — — (24,510 ) 24,510 — Net intercompany activity 1,755 24,561 34,440 (60,756 ) — — Other, net (668 ) (2,281 ) — (8,891 ) — (11,840 ) Net cash (used in) provided by financing activities (195,015 ) 1,741 (63,611 ) (189,019 ) 318,674 (127,230 ) Effect of foreign exchange rate changes on cash — — — 4,389 — 4,389 Net decrease in cash and cash equivalents (222 ) (1 ) — (15,620 ) — (15,843 ) 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 $ 663 $ 3 $ — $ 102,353 $ — $ 103,019 |