Subsidiary Guarantors | 4. Subsidiary Guarantors All of the Company’s wholly-owned subsidiaries fully and unconditionally guarantee on an unsecured basis, on a joint and several basis, the Company’s 10.50% Senior Secured Notes due 2018. There are no restrictions within the consolidated group on the ability of the Company or any of its subsidiaries to obtain loans from or pay dividends to other members of the consolidated group. Financial information of the Company’s wholly-owned subsidiary guarantors is as follows: Condensed Consolidating Balance Sheets (in thousands) May 31, 2015 August 31, 2014 United Refining Company Guarantors Eliminations United Company & Subsidiaries United Refining Company Guarantors Eliminations United Company & Subsidiaries Assets Current: Cash and cash equivalents $ 132,450 $ 13,809 $ — $ 146,259 $ 79,356 $ 19,681 $ — $ 99,037 Accounts receivable, net 42,812 31,889 — 74,701 51,452 40,939 — 92,391 Refundable income taxes 10,912 — — 10,912 6,000 — — 6,000 Inventories, net 160,013 28,987 — 189,000 122,161 29,311 — 151,472 Prepaid income taxes — — — — 16,918 (3,244 ) — 13,674 Prepaid expenses and other assets 16,981 5,029 — 22,010 62,889 4,279 — 67,168 Intercompany 117,556 (6,386 ) (111,170 ) — 127,105 1,116 (128,221 ) — Total current assets 480,724 73,328 (111,170 ) 442,882 465,881 92,082 (128,221 ) 429,742 Property, plant and equipment, net 208,634 123,945 — 332,579 199,703 117,816 — 317,519 Deferred financing costs, net 2,654 — — 2,654 3,575 — — 3,575 Goodwill and other non-amortizable assets — 11,849 — 11,849 — 11,849 — 11,849 Amortizable intangible assets, net — 901 — 901 — 951 — 951 Deferred integrity and replacement costs, net 60,204 — — 60,204 64,916 — — 64,916 Deferred turnaround costs & other assets 29,057 5,057 — 34,114 39,302 2,610 — 41,912 Investment in subsidiaries 44,706 — (44,706 ) — 35,811 — (35,811 ) — $ 825,979 $ 215,080 $ (155,876 ) $ 885,183 $ 809,188 $ 225,308 $ (164,032 ) $ 870,464 Liabilities and Stockholder’s Equity Current: Current installments of long-term debt $ 500 $ 1,000 $ — $ 1,500 $ 519 $ 1,032 $ — $ 1,551 Accounts payable 22,902 20,863 — 43,765 64,965 26,916 — 91,881 Accrued liabilities 15,356 6,685 — 22,041 12,315 6,376 — 18,691 Income taxes payable 3,881 3,765 — 7,646 — — — — Sales, use and fuel taxes payable 18,900 4,851 — 23,751 16,037 4,513 — 20,550 Deferred income taxes 3,770 (960 ) — 2,810 3,770 (960 ) — 2,810 Amounts due to affiliated companies, net — 359 — 359 — 1,521 — 1,521 Intercompany — 111,170 (111,170 ) — — 128,221 (128,221 ) — Total current liabilities 65,309 147,733 (111,170 ) 101,872 97,606 167,619 (128,221 ) 137,004 Long term debt: less current installments 233,716 4,270 — 237,986 232,946 5,028 — 237,974 Deferred income taxes 50,023 17,011 — 67,034 28,816 15,324 — 44,140 Deferred retirement benefits 61,503 1,360 — 62,863 65,595 1,526 — 67,121 Total liabilities 410,551 170,374 (111,170 ) 469,755 424,963 189,497 (128,221 ) 486,239 Commitment and contingencies Stockholder’s equity Common stock; $.10 par value per share – shares authorized 100; issued and outstanding 100 — 18 (18 ) — — 18 (18 ) — Series A Preferred stock; $1,000 par value per share – shares authorized 25,000; issued and outstanding 14,116 14,116 — — 14,116 14,116 — — 14,116 Additional paid-in capital 156,810 16,626 (16,626 ) 156,810 156,810 16,626 (16,626 ) 156,810 Retained earnings 254,809 28,987 (28,987 ) 254,809 222,495 20,143 (20,143 ) 222,495 Accumulated other comprehensive loss (10,307 ) (925 ) 925 (10,307 ) (9,196 ) (976 ) 976 (9,196 ) Total stockholder’s equity 415,428 44,706 (44,706 ) 415,428 384,225 35,811 (35,811 ) 384,225 $ 825,979 $ 215,080 $ (155,876 ) $ 885,183 $ 809,188 $ 225,308 $ (164,032 ) $ 870,464 Condensed Consolidating Statements of Income (in thousands) Three Months Ended May 31, 2015 Three Months Ended May 31, 2014 United Refining Company Guarantors Eliminations United Company & Subsidiaries United Refining Company Guarantors Eliminations United Net sales $ 417,018 $ 321,909 $ (136,050 ) $ 602,877 $ 588,065 $ 437,393 $ (241,189 ) $ 784,269 Costs and expenses: Costs of goods sold (exclusive of depreciation and amortization) 336,576 285,380 (136,050 ) 485,906 566,498 397,018 (241,189 ) 722,327 Selling, general and administrative expenses 6,006 36,067 — 42,073 6,201 35,741 — 41,942 Depreciation and amortization expenses 8,332 2,112 — 10,444 5,333 1,866 — 7,199 350,914 323,559 (136,050 ) 538,423 578,032 434,625 (241,189 ) 771,468 Operating income (loss) 66,104 (1,650 ) — 64,454 10,033 2,768 — 12,801 Other income (expense): Interest expense, net (6,403 ) (236 ) — (6,639 ) (6,347 ) (250 ) — (6,597 ) Other, net (586 ) (321 ) — (907 ) (818 ) (87 ) — (905 ) Equity in net (loss) income of subsidiaries (1,070 ) — 1,070 — 1,283 — (1,283 ) — (8,059 ) (557 ) 1,070 (7,546 ) (5,882 ) (337 ) (1,283 ) (7,502 ) Income (loss) before income tax expense (benefit) 58,045 (2,207 ) 1,070 56,908 4,151 2,431 (1,283 ) 5,299 Income tax expense (benefit) 23,338 (1,137 ) — 22,201 919 1,148 — 2,067 Net income (loss) $ 34,707 $ (1,070 ) $ 1,070 $ 34,707 $ 3,232 $ 1,283 $ (1,283 ) $ 3,232 Nine Months Ended May 31, 2015 Nine Months Ended May 31, 2014 United Refining Company Guarantors Eliminations United Company & Subsidiaries United Refining Company Guarantors Eliminations United Net sales $ 1,441,403 $ 1,002,092 $ (435,017 ) $ 2,008,478 $ 1,864,606 $ 1,246,280 $ (661,183 ) $ 2,449,703 Costs and expenses: Costs of goods sold (exclusive of depreciation and amortization) 1,301,330 875,390 (435,017 ) 1,741,703 1,707,098 1,137,538 (661,183 ) 2,183,453 Selling, general and administrative expenses 18,759 105,310 — 124,069 19,205 105,664 — 124,869 Depreciation and amortization expenses 25,108 6,213 — 31,321 15,812 5,517 — 21,329 1,345,197 986,913 (435,017 ) 1,897,093 1,742,115 1,248,719 (661,183 ) 2,329,651 Operating income (loss) 96,206 15,179 — 111,385 122,491 (2,439 ) — 120,052 Other income (expense): Interest expense, net (19,218 ) (711 ) — (19,929 ) (18,976 ) (724 ) — (19,700 ) Other, net (3,103 ) 39 — (3,064 ) (2,538 ) 236 — (2,302 ) Equity in net income (loss) of subsidiaries 8,844 — (8,844 ) — (1,793 ) — 1,793 — (13,477 ) (672 ) (8,844 ) (22,993 ) (23,307 ) (488 ) 1,793 (22,002 ) Income (loss) before income tax expense (benefit) 82,729 14,507 (8,844 ) 88,392 99,184 (2,927 ) 1,793 98,050 Income tax expense (benefit) 28,805 5,663 — 34,468 39,369 (1,134 ) — 38,235 Net income (loss) $ 53,924 $ 8,844 $ (8,844 ) $ 53,924 $ 59,815 $ (1,793 ) $ 1,793 $ 59,815 Condensed Consolidating Statements of Cash Flows (in thousands) Nine Months Ended May 31, 2015 Nine Months Ended May 31, 2014 United Guarantors Eliminations United United Guarantors Eliminations United Net cash provided by (used in) operating activities $ 123,127 $ 10,193 $ — $ 133,320 $ (16,866 ) $ 11,016 $ — $ (5,850 ) Cash flows from investing activities: Additions to property, plant and equipment (18,656 ) (12,546 ) — (31,202 ) (25,150 ) (11,458 ) — (36,608 ) Additions to amortizable intangible assets — (100 ) — (100 ) — — — — Additions to deferred turnaround costs (687 ) (2,631 ) — (3,318 ) (32,028 ) (191 ) — (32,219 ) Additions to deferred integrity and replacement costs (28,630 ) — — (28,630 ) — — — — Proceeds from asset dispositions 5 2 — 7 56 2 — 58 Net cash used in investing activities (47,968 ) (15,275 ) — (63,243 ) (57,122 ) (11,647 ) — (68,769 ) Cash flows from financing activities: Dividends to preferred shareholder and common stockholder (21,610 ) — — (21,610 ) (35,218 ) — — (35,218 ) Proceeds from issuance of long-term debt — — — — — 1,426 — 1,426 Principal reductions of long-term debt (455 ) (790 ) — (1,245 ) (706 ) (794 ) — (1,500 ) Distribution to parent under the tax sharing agreement — — — — (2,593 ) — — (2,593 ) Net cash (used in) provided by financing activities (22,065 ) (790 ) — (22,855 ) (38,517 ) 632 — (37,885 ) Net increase (decrease) in cash and cash equivalents 53,094 (5,872 ) — 47,222 (112,505 ) 1 — (112,504 ) Cash and cash equivalents, beginning of year 79,356 19,681 — 99,037 141,386 17,151 — 158,537 Cash and cash equivalents, end of period $ 132,450 $ 13,809 $ — $ 146,259 $ 28,881 $ 17,152 $ — $ 46,033 |