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 September 30, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 894 $ 28 $ — $ 32,693 $ — $ 33,615 Receivables, net — 114 — 152,041 — 152,155 Inventories — 1,733 6,580 14,984 — 23,297 Other current assets 118 9,378 5,405 9,904 — 24,805 Intercompany receivable — 3,183,871 — — (3,183,871 ) — Total current assets 1,012 3,195,124 11,985 209,622 (3,183,871 ) 233,872 Property, plant and equipment, net — 1,904,510 582,390 1,701,249 — 4,188,149 Intangible assets, net — 60,886 — 736,453 — 797,339 Goodwill — 149,453 170,652 775,838 — 1,095,943 Investment in wholly owned subsidiaries 2,992,907 24,152 1,291,487 816,809 (5,125,355 ) — Deferred income tax asset — — — 1,070 — 1,070 Other long-term assets, net 378 65,393 27,782 8,842 — 102,395 Total assets $ 2,994,297 $ 5,399,518 $ 2,084,296 $ 4,249,883 $ (8,309,226 ) $ 6,418,768 Liabilities and Partners’ Equity Accounts payable $ 2,201 $ 24,752 $ 13,812 $ 57,089 $ — $ 97,854 Short-term debt — 68,000 — — — 68,000 Current portion of long-term debt — 350,007 — — — 350,007 Accrued interest payable — 41,780 — 31 — 41,811 Accrued liabilities 822 19,980 10,527 29,137 — 60,466 Taxes other than income tax 63 7,551 4,922 7,404 — 19,940 Income tax payable — 704 3 2,282 — 2,989 Intercompany payable 487,956 — 1,228,444 1,467,471 (3,183,871 ) — Total current liabilities 491,042 512,774 1,257,708 1,563,414 (3,183,871 ) 641,067 Long-term debt — 3,186,908 — 45,691 — 3,232,599 Deferred income tax liability — 1,862 13 21,291 — 23,166 Other long-term liabilities — 48,605 9,895 43,574 — 102,074 Total partners’ equity 2,503,255 1,649,369 816,680 2,575,913 (5,125,355 ) 2,419,862 Total liabilities and partners’ equity $ 2,994,297 $ 5,399,518 $ 2,084,296 $ 4,249,883 $ (8,309,226 ) $ 6,418,768 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 September 30, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 127,980 $ 58,871 $ 253,854 $ (139 ) $ 440,566 Costs and expenses 332 77,668 38,709 232,279 (139 ) 348,849 Operating (loss) income (332 ) 50,312 20,162 21,575 — 91,717 Equity in earnings (loss) of subsidiaries 38,896 (4,558 ) 20,809 39,508 (94,655 ) — Interest income (expense), net 28 (46,247 ) (1,455 ) 2,418 — (45,256 ) Other income (expense), net — 57 (8 ) (5,175 ) — (5,126 ) Income (loss) before income tax expense 38,592 (436 ) 39,508 58,326 (94,655 ) 41,335 Income tax expense — 115 1 2,627 — 2,743 Net income (loss) $ 38,592 $ (551 ) $ 39,507 $ 55,699 $ (94,655 ) $ 38,592 Comprehensive income (loss) $ 38,592 $ (1,031 ) $ 39,507 $ 62,069 $ (94,655 ) $ 44,482 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 (Loss) For the Nine Months Ended September 30, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 380,504 $ 161,689 $ 822,064 $ (773 ) $ 1,363,484 Costs and expenses 1,327 237,086 106,296 757,288 (773 ) 1,101,224 Operating (loss) income (1,327 ) 143,418 55,393 64,776 — 262,260 Equity in earnings (loss) of subsidiaries 124,073 (10,625 ) 69,770 121,002 (304,220 ) — Interest income (expense), net 36 (129,551 ) (4,160 ) 6,393 — (127,282 ) Other income (expense), net — 140 1 (5,039 ) — (4,898 ) Income before income tax expense 122,782 3,382 121,004 187,132 (304,220 ) 130,080 Income tax expense — 81 3 7,214 — 7,298 Net income $ 122,782 $ 3,301 $ 121,001 $ 179,918 $ (304,220 ) $ 122,782 Comprehensive income (loss) $ 122,782 $ (1,592 ) $ 121,001 $ 195,595 $ (304,220 ) $ 133,566 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 Cash Flows For the Nine Months Ended September 30, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 355,864 $ 128,395 $ 72,711 $ 290,917 $ (536,872 ) $ 311,015 Cash flows from investing activities: Capital expenditures — (34,964 ) (18,138 ) (167,515 ) — (220,617 ) Change in accounts payable related to capital expenditures — (1,223 ) 4,445 10,050 — 13,272 Proceeds from sale or disposition of assets — 1,947 17 59 — 2,023 Investment in subsidiaries (1,262,000 ) — — (126 ) 1,262,126 — Proceeds from Axeon term loan — 110,000 — — — 110,000 Acquisitions — — — (1,461,719 ) — (1,461,719 ) Net cash (used in) provided by investing activities (1,262,000 ) 75,760 (13,676 ) (1,619,251 ) 1,262,126 (1,557,041 ) Cash flows from financing activities: Debt borrowings — 1,901,504 — 69,700 — 1,971,204 Note offering, net of issuance costs — 543,313 — — — 543,313 Debt repayments — (1,856,739 ) — (82,000 ) — (1,938,739 ) 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 (26,681 ) (13,340 ) (13,341 ) (13,342 ) 40,023 (26,681 ) Distributions to common unitholders and general partner (331,222 ) (165,611 ) (165,611 ) (165,627 ) 496,849 (331,222 ) Contributions from affiliates — 1,262,000 — 126 (1,262,126 ) — Net intercompany activity 238,172 (1,873,773 ) 119,917 1,515,684 — — Other, net (3,366 ) (1,486 ) — (218 ) — (5,070 ) Net cash provided by (used in) financing activities 906,160 (204,132 ) (59,035 ) 1,324,323 (725,254 ) 1,242,062 Effect of foreign exchange rate changes on cash — — — 1,637 — 1,637 Net increase (decrease) in cash and cash equivalents 24 23 — (2,374 ) — (2,327 ) 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 $ 894 $ 28 $ — $ 32,693 $ — $ 33,615 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 common unitholders and general partner (294,153 ) (147,076 ) (147,077 ) (147,093 ) 441,246 (294,153 ) Contributions from 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 |