CONDENSED CONSOLIDATING FINANCIAL STATEMENTS | CONDENSED CONSOLIDATING FINANCIAL STATEMENTS NuStar Energy has no operations, and its assets consist mainly of its investments in 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, 2020 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 251 $ 1,666 $ — $ 15,777 $ — $ 17,694 Receivables, net — 29 — 149,142 (4,504 ) 144,667 Inventories — 2,033 4,919 3,768 — 10,720 Prepaid and other current assets 216 10,331 634 3,594 — 14,775 Intercompany receivable — 1,284,697 — 374,851 (1,659,548 ) — Total current assets 467 1,298,756 5,553 547,132 (1,664,052 ) 187,856 Property, plant and equipment, net — 2,045,134 605,311 1,455,196 — 4,105,641 Intangible assets, net — 37,327 — 631,449 — 668,776 Goodwill — 50,453 170,652 559,748 — 780,853 Investment in wholly owned subsidiaries 2,628,960 1,624,851 942,556 484,606 (5,680,973 ) — Other long-term assets, net 103 70,845 32,329 31,417 — 134,694 Total assets $ 2,629,530 $ 5,127,366 $ 1,756,401 $ 3,709,548 $ (7,345,025 ) $ 5,877,820 Liabilities, Mezzanine Equity and Partners’ Equity Accounts payable $ 5,817 $ 22,459 $ 6,300 $ 39,456 $ — $ 74,032 Short-term debt and current portion of finance leases — 14,366 426 77 — 14,869 Accrued interest payable — 40,569 6 30 — 40,605 Accrued liabilities 1,054 71,282 8,266 23,575 — 104,177 Taxes other than income tax — 4,531 6,337 2,365 (4,504 ) 8,729 Income tax payable — 621 2 4,827 — 5,450 Intercompany payable 423,799 — 1,235,749 — (1,659,548 ) — Total current liabilities 430,670 153,828 1,257,086 70,330 (1,664,052 ) 247,862 Long-term debt, less current portion — 3,305,258 1,688 67,801 — 3,374,747 Deferred income tax liability — 1,499 10 9,164 — 10,673 Other long-term liabilities — 63,851 13,128 72,908 — 149,887 Series D preferred units 586,837 — — — — 586,837 Total partners’ equity 1,612,023 1,602,930 484,489 3,489,345 (5,680,973 ) 1,507,814 Total liabilities, mezzanine equity and partners’ equity $ 2,629,530 $ 5,127,366 $ 1,756,401 $ 3,709,548 $ (7,345,025 ) $ 5,877,820 Condensed Consolidating Balance Sheets December 31, 2019 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Assets Cash and cash equivalents $ 176 $ 24 $ — $ 15,992 $ — $ 16,192 Receivables, net — 317 4 152,209 — 152,530 Inventories — 1,953 4,821 5,619 — 12,393 Prepaid and other current assets 61 16,325 600 4,947 — 21,933 Intercompany receivable — 1,276,839 — 610,298 (1,887,137 ) — Total current assets 237 1,295,458 5,425 789,065 (1,887,137 ) 203,048 Property, plant and equipment, net — 2,058,530 612,128 1,448,321 — 4,118,979 Intangible assets, net — 39,683 — 641,949 — 681,632 Goodwill — 149,453 170,652 685,748 — 1,005,853 Investment in wholly owned subsidiaries 2,871,540 1,743,066 1,155,855 490,826 (6,261,287 ) — Other long-term assets, net 98 111,362 32,121 32,899 — 176,480 Total assets $ 2,871,875 $ 5,397,552 $ 1,976,181 $ 4,088,808 $ (8,148,424 ) $ 6,185,992 Liabilities, Mezzanine Equity and Partners’ Equity Accounts payable $ 5,427 $ 42,064 $ 8,379 $ 53,964 $ — $ 109,834 Short-term debt and current portion of finance leases — 9,722 299 25 — 10,046 Current portion of long-term debt — 452,367 — — — 452,367 Accrued interest payable — 37,888 4 33 — 37,925 Accrued liabilities 1,425 40,514 8,461 53,885 — 104,285 Taxes other than income tax 125 7,311 5,160 185 — 12,781 Income tax payable — 492 2 3,831 — 4,325 Intercompany payable 438,857 — 1,448,280 — (1,887,137 ) — Total current liabilities 445,834 590,358 1,470,585 111,923 (1,887,137 ) 731,563 Long-term debt, less current portion — 2,871,786 1,127 62,005 — 2,934,918 Deferred income tax liability — 1,499 10 10,918 — 12,427 Other long-term liabilities — 65,577 13,774 69,588 — 148,939 Series D preferred units 581,935 — — — — 581,935 Total partners’ equity 1,844,106 1,868,332 490,685 3,834,374 (6,261,287 ) 1,776,210 Total liabilities, mezzanine equity and partners’ equity $ 2,871,875 $ 5,397,552 $ 1,976,181 $ 4,088,808 $ (8,148,424 ) $ 6,185,992 Condensed Consolidating Statements of Comprehensive (Loss) Income For the Three Months Ended March 31, 2020 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 161,302 $ 62,664 $ 168,961 $ (136 ) $ 392,791 Costs and expenses 728 184,171 37,779 263,308 (136 ) 485,850 Operating (loss) income (728 ) (22,869 ) 24,885 (94,347 ) — (93,059 ) Equity in (loss) earnings of subsidiaries (146,988 ) (118,215 ) 16,787 41,579 206,837 — Interest income (expense), net 75 (48,070 ) (319 ) 820 — (47,494 ) Other income (expense), net — 859 247 (7,595 ) — (6,489 ) (Loss) income before income tax expense (147,641 ) (188,295 ) 41,600 (59,543 ) 206,837 (147,042 ) Income tax expense — 129 — 470 — 599 Net (loss) income $ (147,641 ) $ (188,424 ) $ 41,600 $ (60,013 ) $ 206,837 $ (147,641 ) Comprehensive (loss) income $ (147,641 ) $ (217,607 ) $ 41,600 $ (67,143 ) $ 206,837 $ (183,954 ) Condensed Consolidating Statements of Comprehensive Loss For the Three Months Ended March 31, 2019 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 117,555 $ 58,353 $ 172,105 $ (187 ) $ 347,826 Costs and expenses 676 77,411 36,050 160,271 (187 ) 274,221 Operating (loss) income (676 ) 40,144 22,303 11,834 — 73,605 Equity in earnings of subsidiaries 29,491 1,339 12,738 33,285 (76,853 ) — Interest income (expense), net 108 (45,456 ) (1,933 ) 2,990 — (44,291 ) Other income (expense), net — 754 177 (140 ) — 791 Income (loss) from continuing operations before income tax expense 28,923 (3,219 ) 33,285 47,969 (76,853 ) 30,105 Income tax expense — 117 — 1,065 — 1,182 Income (loss) from continuing operations 28,923 (3,336 ) 33,285 46,904 (76,853 ) 28,923 Loss from discontinued (306,786 ) — (306,786 ) (613,572 ) 920,358 (306,786 ) Net loss $ (277,863 ) $ (3,336 ) $ (273,501 ) $ (566,668 ) $ 843,505 $ (277,863 ) Comprehensive loss $ (277,863 ) $ (9,066 ) $ (273,501 ) $ (565,764 ) $ 843,505 $ (282,689 ) (a) Includes equity in earnings (loss) of subsidiaries related to discontinued operations. Condensed Consolidating Statements of Cash Flows For the Three Months Ended March 31, 2020 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 94,676 $ 64,365 $ 265,236 $ 100,630 $ (373,479 ) $ 151,428 Cash flows from investing activities: Capital expenditures — (14,674 ) (1,506 ) (40,103 ) — (56,283 ) Change in accounts payable related to capital expenditures — (12,807 ) (3,390 ) 491 — (15,706 ) Proceeds from sale or disposition of assets — 299 48 218 — 565 Net cash used in investing activities — (27,182 ) (4,848 ) (39,394 ) — (71,424 ) Cash flows from financing activities: Debt borrowings — 178,000 — 9,200 — 187,200 Debt repayments — (148,515 ) — (3,600 ) — (152,115 ) Distributions to preferred unitholders (30,423 ) (15,212 ) (15,212 ) (15,212 ) 45,636 (30,423 ) Distributions to common unitholders (65,169 ) (32,584 ) (32,584 ) (32,589 ) 97,757 (65,169 ) Distributions to affiliates — — — (230,086 ) 230,086 — Net intercompany activity 10,469 (10,246 ) (212,484 ) 212,261 — — Payment of tax withholding for unit-based compensation (8,820 ) — — — — (8,820 ) Other, net (658 ) (6,974 ) (108 ) (22 ) — (7,762 ) Net cash used in financing activities (94,601 ) (35,531 ) (260,388 ) (60,048 ) 373,479 (77,089 ) Effect of foreign exchange rate changes on cash — — — (1,403 ) — (1,403 ) Net increase (decrease) in cash, cash equivalents and restricted cash 75 1,652 — (215 ) — 1,512 Cash, cash equivalents, and restricted cash as of the beginning of the period 176 8,812 — 15,992 — 24,980 Cash, cash equivalents and restricted cash as of the end of the period $ 251 $ 10,464 $ — $ 15,777 $ — $ 26,492 Condensed Consolidating Statements of Cash Flows For the Three Months Ended March 31, 2019 (Thousands of Dollars) NuStar Energy NuStar Logistics NuPOP Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 93,209 $ 26,732 $ 11,953 $ 113,864 $ (142,190 ) $ 103,568 Cash flows from investing activities: Capital expenditures — (87,696 ) (2,253 ) (69,480 ) — (159,429 ) Change in accounts payable related to capital expenditures — 14,894 15,532 (11,025 ) — 19,401 Proceeds from sale or disposition of assets — 46 1 32 — 79 Net cash (used in) provided by investing activities — (72,756 ) 13,280 (80,473 ) — (139,949 ) Cash flows from financing activities: Debt borrowings — 306,500 — 5,000 — 311,500 Debt repayments — (143,500 ) — (14,600 ) — (158,100 ) Distributions to preferred unitholders (30,423 ) (15,212 ) (15,212 ) (15,211 ) 45,635 (30,423 ) Distributions to common unitholders (64,367 ) (32,183 ) (32,183 ) (32,189 ) 96,555 (64,367 ) Net intercompany activity 8,948 (55,453 ) 22,164 24,341 — — Payment of tax withholding for unit-based compensation (6,366 ) — — — — (6,366 ) Other, net (893 ) (4,227 ) (2 ) (5 ) — (5,127 ) Net cash (used in) provided by financing activities (93,101 ) 55,925 (25,233 ) (32,664 ) 142,190 47,117 Effect of foreign exchange rate changes on cash — — — 154 — 154 Net increase in cash, cash equivalents and restricted cash 108 9,901 — 881 — 10,890 Cash, cash equivalents and restricted cash as of the beginning of the period 1,255 51 — 12,338 — 13,644 Cash, cash equivalents and restricted cash as of the end of the period $ 1,363 $ 9,952 $ — $ 13,219 $ — $ 24,534 |