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 March 31, 2018 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 858 $ 26 $ — $ 14,244 $ — $ 15,128 Receivables, net — 623 — 156,718 — 157,341 Inventories — 1,844 11,039 16,666 — 29,549 Other current assets 139 13,905 3,538 8,397 — 25,979 Intercompany receivable — 3,132,310 — — (3,132,310 ) — Total current assets 997 3,148,708 14,577 196,025 (3,132,310 ) 227,997 Property, plant and equipment, net — 1,874,347 585,056 1,927,821 — 4,387,224 Intangible assets, net — 56,174 — 715,449 — 771,623 Goodwill — 149,453 170,652 774,556 — 1,094,661 Investment in wholly owned subsidiaries 2,881,187 19,795 1,413,835 851,975 (5,166,792 ) — Other long-term assets, net 303 70,343 27,204 7,358 — 105,208 Total assets $ 2,882,487 $ 5,318,820 $ 2,211,324 $ 4,473,184 $ (8,299,102 ) $ 6,586,713 Liabilities and Partners’ Equity Accounts payable $ 3,309 $ 19,472 $ 5,232 $ 94,027 $ — $ 122,040 Short-term debt — 70,000 — — — 70,000 Current portion of long-term debt — 349,973 — — — 349,973 Accrued interest payable — 43,921 — 53 — 43,974 Accrued liabilities 655 11,579 8,214 27,072 — 47,520 Taxes other than income tax 206 3,906 5,246 3,393 — 12,751 Income tax payable — 902 4 5,472 — 6,378 Intercompany payable 322,257 — 1,326,659 1,483,394 (3,132,310 ) — Total current liabilities 326,427 499,753 1,345,355 1,613,411 (3,132,310 ) 652,636 Long-term debt, less current portion — 3,248,763 — 57,330 — 3,306,093 Deferred income tax liability — 1,262 12 21,758 — 23,032 Other long-term liabilities — 43,854 14,191 54,850 — 112,895 Total partners’ equity 2,556,060 1,525,188 851,766 2,725,835 (5,166,792 ) 2,492,057 Total liabilities and partners’ equity $ 2,882,487 $ 5,318,820 $ 2,211,324 $ 4,473,184 $ (8,299,102 ) $ 6,586,713 Condensed Consolidating Balance Sheets December 31, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 885 $ 29 $ — $ 23,378 $ — $ 24,292 Receivables, net — 280 — 176,495 — 176,775 Inventories — 1,686 8,611 16,560 — 26,857 Other current assets 61 11,412 4,191 6,844 — 22,508 Intercompany receivable — 3,112,164 — — (3,112,164 ) — Total current assets 946 3,125,571 12,802 223,277 (3,112,164 ) 250,432 Property, plant and equipment, net — 1,893,720 591,070 1,816,143 — 4,300,933 Intangible assets, net — 58,530 — 725,949 — 784,479 Goodwill — 149,453 170,652 777,370 — 1,097,475 Investment in wholly owned subsidiaries 2,891,371 24,162 1,301,717 790,882 (5,008,132 ) — Deferred income tax asset — — — 233 — 233 Other long-term assets, net 303 65,684 27,493 8,201 — 101,681 Total assets $ 2,892,620 $ 5,317,120 $ 2,103,734 $ 4,342,055 $ (8,120,296 ) $ 6,535,233 Liabilities and Partners’ Equity Accounts payable $ 4,078 $ 27,642 $ 13,160 $ 101,052 $ — $ 145,932 Short-term debt — 35,000 — — — 35,000 Current portion of long-term debt — 349,990 — — — 349,990 Accrued interest payable — 40,402 — 47 — 40,449 Accrued liabilities 1,105 17,628 9,450 33,395 — 61,578 Taxes other than income tax 125 7,110 3,794 3,356 — 14,385 Income tax payable — 732 4 3,436 — 4,172 Intercompany payable 322,296 — 1,277,691 1,512,177 (3,112,164 ) — Total current liabilities 327,604 478,504 1,304,099 1,653,463 (3,112,164 ) 651,506 Long-term debt, less current portion — 3,201,220 — 61,849 — 3,263,069 Deferred income tax liability — 1,262 12 20,998 — 22,272 Other long-term liabilities — 58,806 8,861 50,630 — 118,297 Total partners’ equity 2,565,016 1,577,328 790,762 2,555,115 (5,008,132 ) 2,480,089 Total liabilities and partners’ equity $ 2,892,620 $ 5,317,120 $ 2,103,734 $ 4,342,055 $ (8,120,296 ) $ 6,535,233 Condensed Consolidating Statements of Comprehensive Income For the Three Months Ended March 31, 2018 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 119,694 $ 56,274 $ 300,115 $ (202 ) $ 475,881 Costs and expenses 612 72,416 35,181 269,394 (202 ) 377,401 Operating (loss) income (612 ) 47,278 21,093 30,721 — 98,480 Equity in earnings (loss) of subsidiaries 126,713 (2,249 ) 112,003 131,639 (368,106 ) — Interest income (expense), net 32 (50,026 ) (1,571 ) 3,793 — (47,772 ) Other income, net — 476 115 79,161 — 79,752 Income (loss) before income tax expense 126,133 (4,521 ) 131,640 245,314 (368,106 ) 130,460 Income tax expense — 170 1 4,156 — 4,327 Net income (loss) $ 126,133 $ (4,691 ) $ 131,639 $ 241,158 $ (368,106 ) $ 126,133 Comprehensive income $ 126,133 $ 14,120 $ 131,639 $ 243,271 $ (368,106 ) $ 147,057 Condensed Consolidating Statements of Comprehensive Income For the Three Months Ended March 31, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 123,629 $ 52,241 $ 311,847 $ (287 ) $ 487,430 Costs and expenses 509 76,322 29,806 283,941 (287 ) 390,291 Operating (loss) income (509 ) 47,307 22,435 27,906 — 97,139 Equity in earnings of subsidiaries 58,445 1,110 26,215 47,353 (133,123 ) — Interest income (expense), net 4 (36,914 ) (1,304 ) 1,800 — (36,414 ) Other income, net — 21 6 113 — 140 Income before income tax expense 57,940 11,524 47,352 77,172 (133,123 ) 60,865 Income tax expense — 331 1 2,593 — 2,925 Net income $ 57,940 $ 11,193 $ 47,351 $ 74,579 $ (133,123 ) $ 57,940 Comprehensive income $ 57,940 $ 13,031 $ 47,351 $ 76,504 $ (133,123 ) $ 61,703 Condensed Consolidating Statements of Cash Flows For the Three Months Ended March 31, 2018 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 130,847 $ 16,855 $ 25,112 $ 148,287 $ (197,937 ) $ 123,164 Cash flows from investing activities: Capital expenditures — (6,815 ) (2,440 ) (128,619 ) — (137,874 ) Change in accounts payable related to capital expenditures — (1,946 ) (5,700 ) (4,372 ) — (12,018 ) Proceeds from sale or disposition of assets — 6 4 9 — 19 Proceeds from insurance recoveries — — — 78,419 — 78,419 Net cash used in investing activities — (8,755 ) (8,136 ) (54,563 ) — (71,454 ) Cash flows from financing activities: Debt borrowings — 348,411 — 1,300 — 349,711 Debt repayments — (268,621 ) — (5,800 ) — (274,421 ) Distributions to preferred unitholders (16,680 ) (8,341 ) (8,340 ) (8,340 ) 25,021 (16,680 ) Distributions to common unitholders and general partner (115,272 ) (57,636 ) (57,635 ) (57,645 ) 172,916 (115,272 ) Net intercompany activity 2,053 (18,769 ) 48,999 (32,283 ) — — Other, net (975 ) (3,147 ) — (62 ) — (4,184 ) Net cash used in financing activities (130,874 ) (8,103 ) (16,976 ) (102,830 ) 197,937 (60,846 ) Effect of foreign exchange rate changes on cash — — — (28 ) — (28 ) Net decrease in cash and cash equivalents (27 ) (3 ) — (9,134 ) — (9,164 ) Cash and cash equivalents as of the beginning of the period 885 29 — 23,378 — 24,292 Cash and cash equivalents as of the end of the period $ 858 $ 26 $ — $ 14,244 $ — $ 15,128 Condensed Consolidating Statements of Cash Flows For the Three Months Ended March 31, 2017 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 103,517 $ 35,964 $ 23,855 $ 78,004 $ (157,360 ) $ 83,980 Cash flows from investing activities: Capital expenditures — (7,671 ) (1,761 ) (36,300 ) — (45,732 ) Change in accounts payable related to capital expenditures — (4,908 ) (1,103 ) (809 ) — (6,820 ) Proceeds from sale or disposition of assets — 1,833 6 20 — 1,859 Proceeds from Axeon term loan — 110,000 — — — 110,000 Net cash provided by (used in) investing activities — 99,254 (2,858 ) (37,089 ) — 59,307 Cash flows from financing activities: Debt borrowings — 404,166 — 6,100 — 410,266 Debt repayments — (451,694 ) — (3,500 ) — (455,194 ) Distributions to preferred unitholders (5,883 ) (2,941 ) (2,941 ) (2,942 ) 8,824 (5,883 ) Distributions to common unitholders and general partner (99,021 ) (49,511 ) (49,511 ) (49,514 ) 148,536 (99,021 ) Net intercompany activity 3,196 (34,952 ) 31,455 301 — — Other, net (1,933 ) (285 ) — — — (2,218 ) Net cash used in financing activities (103,641 ) (135,217 ) (20,997 ) (49,555 ) 157,360 (152,050 ) Effect of foreign exchange rate changes on cash — — — 26 — 26 Net (decrease) increase in cash and cash equivalents (124 ) 1 — (8,614 ) — (8,737 ) 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 $ 746 $ 6 $ — $ 26,453 $ — $ 27,205 |