Guarantor Subsidiaries | Guarantor Subsidiaries Certain of the Company’s 100% owned, domestic subsidiaries (the “Guarantor Subsidiaries”) fully and unconditionally guarantee, on a joint and several basis, certain of the outstanding indebtedness of the Company, including the 6.00% senior notes due 2023. The following consolidating and combining schedules present financial information on a consolidated basis in conformity with the SEC’s Regulation S-X Rule 3-10(d): CONSOLIDATING BALANCE SHEET (unaudited) (Thousands of dollars) September 30, 2015 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 65,302 $ — $ — $ — $ 65,302 Accounts receivable—trade, less allowance for doubtful accounts of $4,456 in 2015 — 144,208 — — — 144,208 Inventories, at lower of cost or market — 165,092 — — — 165,092 Prepaid expenses and other current assets — 11,774 — — — 11,774 Current assets held for sale — — — 34,943 — 34,943 Total current assets — 386,376 — 34,943 — 421,319 Property, plant and equipment, at cost less accumulated depreciation and amortization of $707,119 in 2015 — 1,332,182 — — — 1,332,182 Investments in subsidiaries 1,689,931 178,558 — — (1,868,489 ) — Other assets — 12,992 — — — 12,992 Total assets $ 1,689,931 $ 1,910,108 $ — $ 34,943 $ (1,868,489 ) $ 1,766,493 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 182 $ — $ — $ — $ 182 Inter-company accounts payable 300,043 (160,360 ) (52,076 ) (87,607 ) — — Trade accounts payable and accrued liabilities — 364,706 — — — 364,706 Income taxes payable — 6,651 14 — — 6,665 Deferred income taxes — 9,476 — — — 9,476 Current liabilities held for sale — — — 15,208 — 15,208 Total current liabilities 300,043 220,655 (52,062 ) (72,399 ) — 396,237 Long-term debt, including capitalized lease obligations — 489,729 — — — 489,729 Deferred income taxes — 126,387 — (19,156 ) 107,231 Asset retirement obligations — 23,702 — — — 23,702 Deferred credits and other liabilities — 26,154 — — — 26,154 Total liabilities 300,043 886,627 (52,062 ) (91,555 ) — 1,043,053 Stockholders' Equity Preferred Stock, par $0.01 (authorized 20,000,000 shares, none outstanding) — — — — — — Common Stock, par $0.01 (authorized 200,000,000 shares, 46,767,164 shares issued at September 30, 2015) 468 1 60 — (61 ) 468 Treasury Stock (5,089,605 shares held at September 30, 2015) (294,206 ) — — — — (294,206 ) Additional paid in capital (APIC) 1,222,533 562,387 52,004 35,677 (1,316,516 ) 556,085 Retained earnings 461,093 461,093 (2 ) 90,821 (551,912 ) 461,093 Total stockholders' equity 1,389,888 1,023,481 52,062 126,498 (1,868,489 ) 723,440 Total liabilities and stockholders' equity $ 1,689,931 $ 1,910,108 $ — $ 34,943 $ (1,868,489 ) $ 1,766,493 CONSOLIDATING BALANCE SHEET (Thousands of dollars) December 31, 2014 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 327,163 $ — $ — $ — $ 327,163 Accounts receivable—trade, less allowance for doubtful accounts of $4,456 in 2014 — 138,466 — — — 138,466 Inventories, at lower of cost or market — 157,046 — — — 157,046 Prepaid expenses and other current assets — 11,710 — — — 11,710 Current assets held for sale — — — 31,497 — 31,497 Total current assets — 634,385 — 31,497 — 665,882 Property, plant and equipment, at cost less accumulated depreciation and amortization of $663,067 in 2014 — 1,248,081 — — — 1,248,081 Investments in subsidiaries 1,580,277 177,263 — — (1,757,540 ) — Other assets — 10,543 — — — 10,543 Deferred tax assets — — — — — — Noncurrent assets held for sale — — — 24,831 (19,273 ) 5,558 Total assets $ 1,580,277 $ 2,070,272 $ — $ 56,328 $ (1,776,813 ) $ 1,930,064 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ — $ — $ — $ — $ — Inter-company accounts payable 51,348 82,528 (52,077 ) (81,799 ) — — Trade accounts payable and accrued liabilities — 381,271 — — — 381,271 Income taxes payable — 18,348 14 — — 18,362 Deferred income taxes — 522 — — — 522 Current liabilities held for sale — — — 12,925 — 12,925 Total current liabilities 51,348 482,669 (52,063 ) (68,874 ) — 413,080 Long-term debt, including capitalized lease obligations — 488,250 — — — 488,250 Deferred income taxes — 137,882 — — (19,273 ) 118,609 Asset retirement obligations — 22,245 — — — 22,245 Deferred credits and other liabilities — 29,175 — — — 29,175 Total liabilities 51,348 1,160,221 (52,063 ) (68,874 ) (19,273 ) 1,071,359 Stockholders' Equity Preferred Stock, par $0.01 (authorized 20,000,000 shares, none outstanding) — — — — — — Common Stock, par $0.01 (authorized 200,000,000 shares, 46,767,164 shares issued at December 31, 2014) 468 1 60 — (61 ) 468 Treasury Stock (1,056,689 shares held at December 31, 2014) (51,073 ) — — — — (51,073 ) Additional paid in capital (APIC) 1,228,095 558,611 52,004 35,677 (1,316,516 ) 557,871 Retained earnings 351,439 351,439 (1 ) 89,525 (440,963 ) 351,439 Total stockholders' equity 1,528,929 910,051 52,063 125,202 (1,757,540 ) 858,705 Total liabilities and stockholders' equity $ 1,580,277 $ 2,070,272 $ — $ 56,328 $ (1,776,813 ) $ 1,930,064 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Three Months Ended September 30, 2015 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 2,805,369 $ — $ — $ (35,200 ) $ 2,770,169 Merchandise sales — 591,584 — — — 591,584 Other operating revenues — 20,754 — — — 20,754 Total revenues $ — $ 3,417,707 $ — $ — $ (35,200 ) $ 3,382,507 Costs and Operating Expenses Petroleum product cost of goods sold — 2,629,473 — — (35,200 ) 2,594,273 Merchandise cost of goods sold — 505,200 — — — 505,200 Station and other operating expenses — 121,551 — — — 121,551 Depreciation and amortization — 21,695 — — — 21,695 Selling, general and administrative — 33,016 — — — 33,016 Accretion of asset retirement obligations — 380 — — — 380 Total costs and operating expenses — 3,311,315 — — (35,200 ) 3,276,115 Income from operations $ — $ 106,392 $ — $ — $ — $ 106,392 Other income (expense) Interest income — 20 — — — 20 Interest expense — (8,382 ) — — — (8,382 ) Loss on sale of assets — (4,072 ) — — — (4,072 ) Other nonoperating income — 106 — — — 106 Total other income (expense) $ — $ (12,328 ) $ — $ — $ — $ (12,328 ) Income from continuing operations before income taxes — 94,064 — — — 94,064 Income tax expense — 34,043 — — — 34,043 Income from continuing operations — 60,021 — — — 60,021 Income from discontinued operations, net of taxes — — — 510 — 510 Equity earnings in affiliates, net of tax 60,531 510 — — (61,041 ) — Net Income (Loss) $ 60,531 $ 60,531 $ — $ 510 $ (61,041 ) $ 60,531 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Three Months Ended September 30, 2014 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 4,081,693 $ — $ — $ (46,287 ) $ 4,035,406 Merchandise sales — 560,993 — — — 560,993 Other operating revenues — 26,210 — — — 26,210 Total revenues $ — $ 4,668,896 $ — $ — $ (46,287 ) $ 4,622,609 Costs and Operating Expenses Petroleum product cost of goods sold — 3,912,700 — — (46,287 ) 3,866,413 Merchandise cost of goods sold — 483,941 — — — 483,941 Station and other operating expenses — 123,139 — — — 123,139 Depreciation and amortization — 19,598 — — — 19,598 Selling, general and administrative — 29,725 — — — 29,725 Accretion of asset retirement obligations — 300 — — — 300 Total costs and operating expenses — 4,569,403 — — (46,287 ) 4,523,116 Income from operations $ — $ 99,493 $ — $ — $ — $ 99,493 Other income (expense) Interest income — 13 — — — 13 Interest expense — (8,612 ) — — — (8,612 ) Gain (loss) on sale of assets — — — — — — Other nonoperating income — 115 — — — 115 Total other income (expense) $ — $ (8,484 ) $ — $ — $ — $ (8,484 ) Income from continuing operations before income taxes — 91,009 — — — 91,009 Income tax expense — 34,377 — — — 34,377 Income from continuing operations — 56,632 — — — 56,632 Income from discontinued operations, net of taxes — — — 6,019 — 6,019 Equity earnings in affiliates, net of tax 62,651 6,019 — — (68,670 ) — Net Income (Loss) $ 62,651 $ 62,651 $ — $ 6,019 $ (68,670 ) $ 62,651 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2015 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 8,094,075 $ — $ — $ (106,917 ) $ 7,987,158 Merchandise sales — 1,687,885 — — — 1,687,885 Other operating revenues — 96,214 — — — 96,214 Total revenues $ — $ 9,878,174 $ — $ — $ (106,917 ) $ 9,771,257 Costs and Operating Expenses Petroleum product cost of goods sold — 7,712,878 — — (106,917 ) 7,605,961 Merchandise cost of goods sold — 1,444,293 — — — 1,444,293 Station and other operating expenses — 358,463 — — — 358,463 Depreciation and amortization — 64,013 — — — 64,013 Selling, general and administrative — 96,994 1 — — 96,995 Accretion of asset retirement obligations — 1,137 — — — 1,137 Total costs and operating expenses — 9,677,778 1 — (106,917 ) 9,570,862 Income (loss) from operations $ — $ 200,396 $ (1 ) $ — $ — $ 200,395 Other income (expense) Interest income — 1,908 — — — 1,908 Interest expense — (25,040 ) — — — (25,040 ) Loss on sale of assets — (4,091 ) — — — (4,091 ) Other nonoperating income — 616 — — — 616 Total other income (expense) $ — $ (26,607 ) $ — $ — $ — $ (26,607 ) Income (loss) from continuing operations before income taxes — 173,789 (1 ) — — 173,788 Income tax expense — 65,430 — — — 65,430 Income (loss) from continuing operations — 108,359 (1 ) — — 108,358 Income from discontinued operations, net of taxes — — — 1,296 — 1,296 Equity earnings in affiliates, net of tax 109,654 1,295 — — (110,949 ) — Net Income (Loss) $ 109,654 $ 109,654 $ (1 ) $ 1,296 $ (110,949 ) $ 109,654 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2014 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 11,889,819 $ — $ — $ (138,372 ) $ 11,751,447 Merchandise sales — 1,611,975 — — — 1,611,975 Other operating revenues — 68,591 — — — 68,591 Total revenues $ — $ 13,570,385 $ — $ — $ (138,372 ) $ 13,432,013 Costs and Operating Expenses Petroleum product cost of goods sold — 11,448,265 — — (138,372 ) 11,309,893 Merchandise cost of goods sold — 1,389,312 — — — 1,389,312 Station and other operating expenses — 361,183 — — — 361,183 Depreciation and amortization — 58,888 — — — 58,888 Selling, general and administrative — 86,625 1 — — 86,626 Accretion of asset retirement obligations — 897 — — — 897 Total costs and operating expenses — 13,345,170 1 — (138,372 ) 13,206,799 Income (loss) from operations $ — $ 225,215 $ (1 ) $ — $ — $ 225,214 Other income (expense) Interest income — 41 — — — 41 Interest expense — (28,234 ) — — — (28,234 ) Gain on sale of assets — 170 — — — 170 Other nonoperating income — 321 — — — 321 Total other income (expense) $ — $ (27,702 ) $ — $ — $ — $ (27,702 ) Income (loss) from continuing operations before income taxes — 197,513 (1 ) — — 197,512 Income tax expense — 68,842 — — — 68,842 Income (loss) from continuing operations — 128,671 (1 ) — — 128,670 Income from discontinued operations, net of taxes — — — 16,846 — 16,846 Equity earnings in affiliates, net of tax 253,092 85,467 — — (338,559 ) — Net Income (Loss) $ 253,092 $ 214,138 $ (1 ) $ 16,846 $ (338,559 ) $ 145,516 CONSOLIDATING STATEMENT OF CASH FLOW (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2015 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 109,654 $ 109,654 $ (1 ) $ 1,296 $ (110,949 ) $ 109,654 Adjustments to reconcile net income to net cash provided by operating activities Income from discontinued operations, net of tax — — — (1,296 ) — (1,296 ) Depreciation and amortization — 64,013 — — — 64,013 Deferred and noncurrent income tax credits — (11,939 ) — — — (11,939 ) Accretion on discounted liabilities — 1,137 — — — 1,137 Pretax losses from sale of assets — 4,091 — — — 4,091 Net increase in noncash operating working capital — (33,194 ) — — — (33,194 ) Equity in earnings of affiliates (109,654 ) (1,295 ) — — 110,949 — Other operating activities - net — 5,428 — — 5,428 Net cash provided by (required by) continuing operations — 137,895 (1 ) — — 137,894 Net cash provided by discontinued operations — — — 10,948 — 10,948 Net cash provided by (required by) operating activities — 137,895 (1 ) 10,948 — 148,842 Investing Activities Property additions — (151,521 ) — — — (151,521 ) Proceeds from sale of assets — 725 — — — 725 Purchase of intangible assets — (2,889 ) — — — (2,889 ) Investing activities of discontinued operations Sales proceeds — — — — — — Other — — — (4,945 ) — (4,945 ) Net cash required by investing activities — (153,685 ) — (4,945 ) — (158,630 ) Financing Activities Purchase of treasury stock (248,695 ) — — — — (248,695 ) Repayments of long-term debt — (89 ) — — — (89 ) Debt issuance costs — (58 ) — — — (58 ) Amounts related to share-based compensation activities — (3,036 ) — — — (3,036 ) Net distributions to parent 248,695 (242,888 ) 1 (5,808 ) — — Net cash required by financing activities — (246,071 ) 1 (5,808 ) — (251,878 ) Net increase (decrease) in cash and cash equivalents — (261,861 ) — 195 — (261,666 ) Cash and cash equivalents at January 1 — 327,163 — 942 — 328,105 Cash and cash equivalents at September 30 $ — $ 65,302 $ — $ 1,137 $ — $ 66,439 Less: Cash and cash equivalents of held for sale — — — 1,137 — 1,137 Cash and cash equivalents of continuing operations at September 30 $ — $ 65,302 $ — $ — $ — $ 65,302 CONSOLIDATING STATEMENT OF CASH FLOW (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2014 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 253,092 $ 214,138 $ (1 ) $ 16,846 $ (338,559 ) $ 145,516 Adjustments to reconcile net income to net cash provided by operating activities Income from discontinued operations, net of tax — — — (16,846 ) — (16,846 ) Depreciation and amortization — 58,888 — — — 58,888 Deferred and noncurrent income tax credits — (24,008 ) — — — (24,008 ) Accretion on discounted liabilities — 897 — — — 897 Pretax gains from sale of assets — (170 ) — — — (170 ) Net decrease in noncash operating working capital — 15,397 — — — 15,397 Equity in earnings of affiliates (253,092 ) (85,467 ) — — 338,559 — Other operating activities - net — 10,985 — — — 10,985 Net cash provided by (required by) continuing operations — 190,660 (1 ) — — 190,659 Net cash provided by discontinued operations — — — 25,791 — 25,791 Net cash provided by (required by) operating activities — 190,660 (1 ) 25,791 — 216,450 Investing Activities Property additions — (84,355 ) — — — (84,355 ) Proceeds from sale of assets — 279 — — — 279 Purchase of intangible asset — (10,631 ) — — — (10,631 ) Investing activities of discontinued operations Sales proceeds — — — 1,097 — 1,097 Other — — — (1,672 ) — (1,672 ) Net cash required by investing activities — (94,707 ) — (575 ) — (95,282 ) Financing Activities Purchase of treasury stock (50,021 ) — — — — (50,021 ) Repayments of long-term debt — (70,000 ) — — — (70,000 ) Debt issuance costs — (950 ) — — — (950 ) Amounts related to share-based compensation activities — (674 ) — — — (674 ) Net distributions to parent 50,021 (26,004 ) 1 (24,018 ) — — Net cash provided by (required by) financing activities — (97,628 ) 1 (24,018 ) — (121,645 ) Net increase (decrease) in cash and cash equivalents — (1,675 ) — 1,198 — (477 ) Cash and cash equivalents at January 1 — 294,741 — — — 294,741 Cash and cash equivalents at September 30 $ — $ 293,066 $ — $ 1,198 $ — $ 294,264 Less: Cash and cash equivalents of held for sale — — — 1,198 — 1,198 Cash and cash equivalents of continuing operations at September 30 $ — $ 293,066 $ — $ — $ — $ 293,066 CONSOLIDATING STATEMENT OF CHANGES IN EQUITY (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2015 Statement of Stockholders' Equity Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Common Stock Balance as of December 31, 2014 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Issuance of common stock — — — — — — Balance as of September 30, 2015 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Treasury Stock Balance as of December 31, 2014 $ (51,073 ) $ — $ — $ — $ — $ (51,073 ) Issuance of common stock 5,562 — — — — 5,562 Repurchase of common stock (248,695 ) — — — — (248,695 ) Balance as of September 30, 2015 $ (294,206 ) $ — $ — $ — $ — $ (294,206 ) APIC Balance as of December 31, 2014 $ 1,228,095 $ 558,611 $ 52,004 $ 35,677 $ (1,316,516 ) $ 557,871 Issuance of common stock (5,562 ) — — — — (5,562 ) Amounts related to share-based compensation — (3,035 ) — — — (3,035 ) Share-based compensation expense — 6,811 — — — 6,811 Balance as of September 30, 2015 $ 1,222,533 $ 562,387 $ 52,004 $ 35,677 $ (1,316,516 ) $ 556,085 Retained Earnings Balance as of December 31, 2014 $ 351,439 $ 351,439 $ (1 ) $ 89,525 $ (440,963 ) $ 351,439 Net income 109,654 109,654 (1 ) 1,296 (110,949 ) 109,654 Balance as of September 30, 2015 $ 461,093 $ 461,093 $ (2 ) $ 90,821 $ (551,912 ) $ 461,093 CONSOLIDATING STATEMENT OF CHANGES IN EQUITY (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2014 Statement of Stockholders' Equity Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Common Stock Balance as of December 31, 2013 $ 467 $ 1 $ 60 $ — $ (61 ) $ 467 Issuance of common stock 1 — — — — 1 Balance as of September 30, 2014 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Treasury Stock Balance as of December 31, 2013 $ — $ — $ — $ — $ — $ — Issuance of common stock 106 — — — — 106 Repurchase of common stock (50,021 ) — — — — (50,021 ) Balance as of September 30, 2014 $ (49,915 ) $ — $ — $ — $ — $ (49,915 ) APIC Balance as of December 31, 2013 $ 1,228,370 $ 548,758 $ 52,004 $ 35,677 $ (1,316,516 ) $ 548,293 Issuance of common stock (106 ) — — — — (106 ) Amounts related to share-based compensation — (676 ) — — — (676 ) Share-based compensation expense — 7,384 — — — 7,384 Balance as of September 30, 2014 $ 1,228,264 $ 555,466 $ 52,004 $ 35,677 $ (1,316,516 ) $ 554,895 Retained Earnings Balance as of December 31, 2013 $ — $ 38,954 $ — $ 68,622 $ — $ 107,576 Net income 253,092 214,138 (1 ) 16,846 (338,559 ) 145,516 Balance as of September 30, 2014 $ 253,092 $ 253,092 $ (1 ) $ 85,468 $ (338,559 ) $ 253,092 |