Condensed 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 June 30, 2020 (Thousands of Dollars) NuStar NuStar NuPOP Non-Guarantor Eliminations Consolidated Assets Cash and cash equivalents $ 264 $ 705 $ — $ 16,309 $ — $ 17,278 Receivables, net — 80 — 127,195 (4,652) 122,623 Inventories — 1,906 2,357 3,939 — 8,202 Prepaid and other current assets 105 25,864 1,411 3,226 — 30,606 Intercompany receivable — 1,253,361 — 412,063 (1,665,424) — Total current assets 369 1,281,916 3,768 562,732 (1,670,076) 178,709 Property, plant and equipment, net — 2,027,712 600,471 1,462,469 — 4,090,652 Intangible assets, net — 34,971 — 620,949 — 655,920 Goodwill — 50,453 170,652 559,748 — 780,853 Investment in wholly owned subsidiaries 2,585,212 1,636,363 952,846 479,649 (5,654,070) — Other long-term assets, net 101 68,365 31,960 29,638 — 130,064 Total assets $ 2,585,682 $ 5,099,780 $ 1,759,697 $ 3,715,185 $ (7,324,146) $ 5,836,198 Liabilities, Mezzanine Equity and Partners’ Equity Accounts payable $ 5,717 $ 20,220 $ 8,638 $ 42,882 $ — $ 77,457 Short-term debt and current portion of finance leases — 4,049 473 91 — 4,613 Accrued interest payable — 37,728 6 14 — 37,748 Accrued liabilities 868 20,668 8,223 22,888 — 52,647 Taxes other than income tax 2 6,419 5,715 6,346 (4,652) 13,830 Income tax payable — 361 1 1,713 — 2,075 Intercompany payable 422,781 — 1,242,643 — (1,665,424) — Total current liabilities 429,368 89,445 1,265,699 73,934 (1,670,076) 188,370 Long-term debt, less current portion — 3,378,740 1,773 48,647 — 3,429,160 Deferred income tax liability — 1,499 10 9,759 — 11,268 Other long-term liabilities — 65,417 12,680 74,444 — 152,541 Series D preferred units 591,895 — — — — 591,895 Total partners’ equity 1,564,419 1,564,679 479,535 3,508,401 (5,654,070) 1,462,964 Total liabilities, mezzanine equity and partners’ equity $ 2,585,682 $ 5,099,780 $ 1,759,697 $ 3,715,185 $ (7,324,146) $ 5,836,198 Condensed Consolidating Balance Sheets December 31, 2019 (Thousands of Dollars) NuStar NuStar NuPOP Non-Guarantor 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 Income (Loss) For the Three Months Ended June 30, 2020 (Thousands of Dollars) NuStar NuStar NuPOP Non-Guarantor Eliminations Consolidated Revenues $ — $ 129,893 $ 61,563 $ 148,194 $ (110) $ 339,540 Costs and expenses 599 79,536 40,392 126,422 (110) 246,839 Operating (loss) income (599) 50,357 21,171 21,772 — 92,701 Equity in earnings of subsidiaries 30,353 11,512 10,290 32,099 (84,254) — Interest income (expense), net 12 (60,239) 445 283 — (59,499) Other (expense) income, net — (3,015) 193 1,196 — (1,626) Income (loss) before income tax expense 29,766 (1,385) 32,099 55,350 (84,254) 31,576 Income tax expense — 232 1 1,577 — 1,810 Net income (loss) $ 29,766 $ (1,617) $ 32,098 $ 53,773 $ (84,254) $ 29,766 Comprehensive income (loss) $ 29,766 $ (1,200) $ 32,098 $ 56,110 $ (84,254) $ 32,520 Condensed Consolidating Statements of Comprehensive Income For the Three Months Ended June 30, 2019 (Thousands of Dollars) NuStar NuStar NuPOP Non-Guarantor Eliminations Consolidated Revenues $ — $ 130,136 $ 64,452 $ 178,042 $ (185) $ 372,445 Costs and expenses 699 83,029 41,235 154,384 (185) 279,162 Operating (loss) income (699) 47,107 23,217 23,658 — 93,283 Equity in earnings of subsidiaries 47,499 10,990 13,785 35,339 (107,613) — Interest income (expense), net 117 (47,016) (1,840) 3,046 — (45,693) Other income (expense), net — 743 178 (300) — 621 Income from continuing operations before income tax expense (benefit) 46,917 11,824 35,340 61,743 (107,613) 48,211 Income tax expense (benefit) 2 (469) 1 1,762 — 1,296 Income from continuing operations 46,915 12,293 35,339 59,981 (107,613) 46,915 (Loss) income from discontinued
operations, net of tax (a) (964) 7,912 (8,877) (17,752) 18,717 (964) Net income $ 45,951 $ 20,205 $ 26,462 $ 42,229 $ (88,896) $ 45,951 Comprehensive income $ 45,951 $ 11,426 $ 26,462 $ 43,049 $ (88,896) $ 37,992 (a) Includes equity in earnings (loss) of subsidiaries related to discontinued operations. Condensed Consolidating Statements of Comprehensive (Loss) Income For the Six Months Ended June 30, 2020 (Thousands of Dollars) NuStar NuStar NuPOP Non-Guarantor Eliminations Consolidated Revenues $ — $ 291,195 $ 124,227 $ 317,155 $ (246) $ 732,331 Costs and expenses 1,327 263,707 78,171 389,730 (246) 732,689 Operating (loss) income (1,327) 27,488 46,056 (72,575) — (358) Equity in (loss) earnings of subsidiaries (116,635) (106,703) 27,077 73,678 122,583 — Interest income (expense), net 87 (108,309) 126 1,103 — (106,993) Other (expense) income, net — (2,156) 440 (6,399) — (8,115) (Loss) income before income tax expense (117,875) (189,680) 73,699 (4,193) 122,583 (115,466) Income tax expense — 361 1 2,047 — 2,409 Net (loss) income (117,875) (190,041) 73,698 (6,240) 122,583 (117,875) Comprehensive (loss) income $ (117,875) $ (218,807) $ 73,698 $ (11,033) $ 122,583 $ (151,434) Condensed Consolidating Statements of Comprehensive (Loss) Income For the Six Months Ended June 30, 2019 (Thousands of Dollars) NuStar NuStar NuPOP Non-Guarantor Eliminations Consolidated Revenues $ — $ 247,691 $ 122,805 $ 350,147 $ (372) $ 720,271 Costs and expenses 1,375 160,440 77,285 314,655 (372) 553,383 Operating (loss) income (1,375) 87,251 45,520 35,492 — 166,888 Equity in earnings of subsidiaries 76,990 12,329 26,523 68,624 (184,466) — Interest income (expense), net 225 (92,472) (3,773) 6,036 — (89,984) Other income (expense), net — 1,497 355 (440) — 1,412 Income from continuing operations before income tax expense (benefit) 75,840 8,605 68,625 109,712 (184,466) 78,316 Income tax expense (benefit) 2 (352) 1 2,827 — 2,478 Income from continuing operations 75,838 8,957 68,624 106,885 (184,466) 75,838 (Loss) income from discontinued
operations, net of tax (a) (307,750) 7,912 (315,663) (631,324) 939,075 (307,750) Net (loss) income $ (231,912) $ 16,869 $ (247,039) $ (524,439) $ 754,609 $ (231,912) Comprehensive (loss) income $ (231,912) $ 2,360 $ (247,039) $ (522,715) $ 754,609 $ (244,697) (a) Includes equity in earnings (loss) of subsidiaries related to discontinued operations. Condensed Consolidating Statements of Cash Flows For the Six Months Ended June 30, 2020 (Thousands of Dollars) NuStar NuStar NuPOP Non-Guarantor Eliminations Consolidated Net cash provided by operating activities $ 167,758 $ 73,526 $ 297,417 $ 216,375 $ (484,635) $ 270,441 Cash flows from investing activities: Capital expenditures — (25,787) (5,596) (64,975) — (96,358) Change in accounts payable related to capital expenditures — (12,492) (1,325) (1,692) — (15,509) Proceeds from sale or disposition of assets — 335 117 5,335 — 5,787 Net cash used in investing activities — (37,944) (6,804) (61,332) — (106,080) Cash flows from financing activities: Debt borrowings — 827,435 — 14,600 — 842,035 Debt repayments — (734,015) — (28,200) — (762,215) Distributions to preferred unitholders (60,846) (30,424) (30,424) (30,424) 91,272 (60,846) Distributions to common unitholders (108,846) (54,423) (54,423) (54,431) 163,277 (108,846) Payments for termination of interest rate swaps — (49,225) — — — (49,225) Distributions to affiliates — — — (230,086) 230,086 — Net intercompany activity 12,059 18,680 (205,545) 174,806 — — Payment of tax withholding for unit-based compensation (8,820) — — — — (8,820) Other, net (1,217) (12,918) (221) (46) — (14,402) Net cash used in financing activities (167,670) (34,890) (290,613) (153,781) 484,635 (162,319) Effect of foreign exchange rate changes on cash — — — (945) — (945) Net increase in cash, cash equivalents and restricted cash 88 692 — 317 — 1,097 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 $ 264 $ 9,504 $ — $ 16,309 $ — $ 26,077 Condensed Consolidating Statements of Cash Flows For the Six Months Ended June 30, 2019 (Thousands of Dollars) NuStar NuStar NuPOP Non-Guarantor Eliminations Consolidated Net cash provided by operating activities $ 187,265 $ 77,144 $ 60,539 $ 200,762 $ (284,816) $ 240,894 Cash flows from investing activities: Capital expenditures — (167,647) (9,131) (143,183) — (319,961) Change in accounts payable related to capital expenditures — 11,708 522 3,914 — 16,144 Proceeds from sale or disposition of assets — 71 26 46 — 143 Investment in subsidiaries — (11,999) — — 11,999 — Net cash used in investing activities — (167,867) (8,583) (139,223) 11,999 (303,674) Cash flows from financing activities: Debt borrowings — 570,500 — 23,800 — 594,300 Note offering, net of issuance costs — 491,665 — — — 491,665 Debt repayments — (785,000) — (22,800) — (807,800) Distributions to preferred unitholders (60,846) (30,424) (30,423) (30,425) 91,272 (60,846) Distributions to common unitholders (129,025) (64,512) (64,512) (64,520) 193,544 (129,025) Contributions from affiliates — — — 11,999 (11,999) — Net intercompany activity 9,641 (75,900) 43,009 23,250 — — Payment of tax withholding for unit-based compensation (6,368) — — — — (6,368) Other, net (1,436) (6,581) (30) (122) — (8,169) Net cash (used in) provided by financing activities (188,034) 99,748 (51,956) (58,818) 272,817 73,757 Effect of foreign exchange rate changes on cash — — — 261 — 261 Net (decrease) increase in cash, cash equivalents and restricted cash (769) 9,025 — 2,982 — 11,238 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 $ 486 $ 9,076 $ — $ 15,320 $ — $ 24,882 |