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 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) June 30, 2016 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 254,210 $ — $ — $ — $ 254,210 Accounts receivable—trade, less allowance for doubtful accounts of $1,988 in 2016 — 148,211 — — — 148,211 Inventories, at lower of cost or market — 152,494 — — — 152,494 Prepaid expenses and other current assets — 17,066 — — — 17,066 Total current assets — 571,981 — — — 571,981 Property, plant and equipment, at cost less accumulated depreciation and amortization of $732,114 in 2016 — 1,430,816 — — — 1,430,816 Restricted cash — 53,853 — — — 53,853 Investments in subsidiaries 1,888,801 144,920 — — (2,033,721 ) — Other assets — 27,196 — — — 27,196 Total assets $ 1,888,801 $ 2,228,766 $ — $ — $ (2,033,721 ) $ 2,083,846 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 30,372 $ — $ — $ — $ 30,372 Inter-company accounts payable 467,148 (260,735 ) (52,075 ) (154,338 ) — — Trade accounts payable and accrued liabilities — 401,141 — — — 401,141 Income taxes payable — 24,170 14 — — 24,184 Deferred income taxes — — — — — — Total current liabilities 467,148 194,948 (52,061 ) (154,338 ) — 455,697 Long-term debt, including capitalized lease obligations — 648,266 — — — 648,266 Deferred income taxes — 177,570 — — 177,570 Asset retirement obligations — 25,012 — — — 25,012 Deferred credits and other liabilities — 19,389 — — — 19,389 Total liabilities 467,148 1,065,185 (52,061 ) (154,338 ) — 1,325,934 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 June 30, 2016) 468 1 60 — (61 ) 468 Treasury Stock (7,603,706 shares held at June 30, 2016) (454,496 ) — — — — (454,496 ) Additional paid in capital (APIC) 1,215,718 565,096 52,004 87,543 (1,368,384 ) 551,977 Retained earnings 659,963 598,484 (3 ) 66,795 (665,276 ) 659,963 Total stockholders' equity 1,421,653 1,163,581 52,061 154,338 (2,033,721 ) 757,912 Total liabilities and stockholders' equity $ 1,888,801 $ 2,228,766 $ — $ — $ (2,033,721 ) $ 2,083,846 CONSOLIDATING BALANCE SHEET (Thousands of dollars) December 31, 2015 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 102,335 $ — $ — $ — $ 102,335 Accounts receivable—trade, less allowance for doubtful accounts of $1,963 in 2015 — 136,253 — — — 136,253 Inventories, at lower of cost or market — 155,906 — — — 155,906 Prepaid expenses and other current assets — 41,173 — — — 41,173 Total current assets — 435,667 — — — 435,667 Property, plant and equipment, at cost less accumulated depreciation and amortization of $724,486 in 2015 — 1,369,318 — — — 1,369,318 Restricted cash — 68,571 — — — 68,571 Investments in subsidiaries 1,756,617 144,921 — — (1,901,538 ) — Other assets — 12,685 — — — 12,685 Total assets $ 1,756,617 $ 2,031,162 $ — $ — $ (1,901,538 ) $ 1,886,241 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 222 $ — $ — $ — $ 222 Inter-company accounts payable 300,044 (93,644 ) (52,062 ) (154,338 ) — — Trade accounts payable and accrued liabilities — 390,341 — — — 390,341 Income taxes payable — — — — — — Deferred income taxes — 1,729 — — — 1,729 Total current liabilities 300,044 298,648 (52,062 ) (154,338 ) — 392,292 Long-term debt, including capitalized lease obligations — 490,160 — — — 490,160 Deferred income taxes — 161,236 — — — 161,236 Asset retirement obligations — 24,345 — — — 24,345 Deferred credits and other liabilities — 25,918 — — — 25,918 Total liabilities 300,044 1,000,307 (52,062 ) (154,338 ) — 1,093,951 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, 2015) 468 1 60 — (61 ) 468 Treasury Stock (5,088,434 shares held at December 31, 2015) (294,139 ) — — — — (294,139 ) Additional paid in capital (APIC) 1,222,465 564,554 52,004 87,543 (1,368,384 ) 558,182 Retained earnings 527,779 466,300 (2 ) 66,795 (533,093 ) 527,779 Total stockholders' equity 1,456,573 1,030,855 52,062 154,338 (1,901,538 ) 792,290 Total liabilities and stockholders' equity $ 1,756,617 $ 2,031,162 $ — $ — $ (1,901,538 ) $ 1,886,241 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Three Months Ended June 30, 2016 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 2,371,735 $ — $ — $ — $ 2,371,735 Merchandise sales — 589,457 — — — 589,457 Other operating revenues — 44,570 — — — 44,570 Total revenues $ — $ 3,005,762 $ — $ — $ — $ 3,005,762 Costs and Operating Expenses Petroleum product cost of goods sold — 2,242,936 — — — 2,242,936 Merchandise cost of goods sold — 496,801 — — — 496,801 Station and other operating expenses — 125,145 — — — 125,145 Depreciation and amortization — 23,685 — — — 23,685 Selling, general and administrative — 32,320 — — — 32,320 Accretion of asset retirement obligations — 412 — — — 412 Total costs and operating expenses — 2,921,299 — — — 2,921,299 Income (loss) from operations $ — $ 84,463 $ — $ — $ — $ 84,463 Other income (expense) Interest income — 250 — — — 250 Interest expense — (10,210 ) — — — (10,210 ) Gain on sale of assets — (490 ) — — — (490 ) Other nonoperating income — 85 — — — 85 Total other income (expense) $ — $ (10,365 ) $ — $ — $ — $ (10,365 ) Income (loss) from continuing operations before income taxes — 74,098 — — — 74,098 Income tax expense — 27,788 — — — 27,788 Income (loss) from continuing operations — 46,310 — — — 46,310 Income from discontinued operations, net of taxes — — — — — — Equity earnings in affiliates, net of tax 46,310 — — — (46,310 ) — Net Income (Loss) $ 46,310 $ 46,310 $ — $ — $ (46,310 ) $ 46,310 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Three Months Ended June 30, 2015 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 2,898,225 $ — $ — $ (39,315 ) $ 2,858,910 Merchandise sales — 572,164 — — — 572,164 Other operating revenues — 36,912 — — — 36,912 Total revenues $ — $ 3,507,301 $ — $ — $ (39,315 ) $ 3,467,986 Costs and Operating Expenses Petroleum product cost of goods sold — 2,789,917 — — (39,315 ) 2,750,602 Merchandise cost of goods sold — 488,540 — — — 488,540 Station and other operating expenses — 122,377 — — — 122,377 Depreciation and amortization — 21,215 — — — 21,215 Selling, general and administrative — 32,886 — — — 32,886 Accretion of asset retirement obligations — 379 — — — 379 Total costs and operating expenses — 3,455,314 — — (39,315 ) 3,415,999 Income (loss) from operations $ — $ 51,987 $ — $ — $ — $ 51,987 Other income (expense) Interest income — 15 — — — 15 Interest expense — (8,329 ) — — — (8,329 ) Gain on sale of assets — (23 ) — — — (23 ) Other nonoperating income — (4,854 ) — — — (4,854 ) Total other income (expense) $ — $ (13,191 ) $ — $ — $ — $ (13,191 ) Income (loss) from continuing operations before income taxes — 38,796 — — — 38,796 Income tax expense — 13,976 — — — 13,976 Income (loss) from continuing operations — 24,820 — — — 24,820 Income (loss) from discontinued operations, net of taxes — — — 1,371 — 1,371 Equity earnings in affiliates, net of tax 26,191 1,371 — — (27,562 ) — Net Income (Loss) $ 26,191 $ 26,191 $ — $ 1,371 $ (27,562 ) $ 26,191 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Six Months Ended June 30, 2016 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 4,260,019 $ — $ — $ — $ 4,260,019 Merchandise sales — 1,151,194 — — — 1,151,194 Other operating revenues — 84,811 — — — 84,811 Total revenues $ — $ 5,496,024 $ — $ — $ — $ 5,496,024 Costs and Operating Expenses Petroleum product cost of goods sold — 4,026,065 — — — 4,026,065 Merchandise cost of goods sold — 972,603 — — — 972,603 Station and other operating expenses — 241,919 — — — 241,919 Depreciation and amortization — 47,171 — — — 47,171 Selling, general and administrative — 63,822 1 — — 63,823 Accretion of asset retirement obligations — 825 — — — 825 Total costs and operating expenses — 5,352,405 1 — — 5,352,406 Income (loss) from operations $ — $ 143,619 $ (1 ) $ — $ — $ 143,618 Other income (expense) Interest income — 330 — — — 330 Interest expense — (19,598 ) — — — (19,598 ) Loss on sale of assets — 88,975 — — — 88,975 Other nonoperating income — 118 — — — 118 Total other income (expense) $ — $ 69,825 $ — $ — $ — $ 69,825 Income (loss) from continuing operations before income taxes — 213,444 (1 ) — — 213,443 Income tax expense — 81,259 — — — 81,259 Income (loss) from continuing operations — 132,185 (1 ) — — 132,184 Income from discontinued operations, net of taxes — — — — — — Equity earnings in affiliates, net of tax 132,184 (1 ) — — (132,183 ) — Net Income (Loss) $ 132,184 $ 132,184 $ (1 ) $ — $ (132,183 ) $ 132,184 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Six Months Ended June 30, 2015 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 5,288,706 $ — $ — $ (71,717 ) $ 5,216,989 Merchandise sales — 1,096,301 — — — 1,096,301 Other operating revenues — 75,460 — — — 75,460 Total revenues $ — $ 6,460,467 $ — $ — $ (71,717 ) $ 6,388,750 Costs and Operating Expenses Petroleum product cost of goods sold — 5,083,405 — — (71,717 ) 5,011,688 Merchandise cost of goods sold — 939,093 — — — 939,093 Station and other operating expenses — 236,912 — — — 236,912 Depreciation and amortization — 42,318 — — — 42,318 Selling, general and administrative — 63,978 1 — — 63,979 Accretion of asset retirement obligations — 757 — — — 757 Total costs and operating expenses — 6,366,463 1 — (71,717 ) 6,294,747 Income (loss) from operations $ — $ 94,004 $ (1 ) $ — $ — $ 94,003 Other income (expense) Interest income — 1,888 — — — 1,888 Interest expense — (16,658 ) — — — (16,658 ) Gain on sale of assets — (19 ) — — — (19 ) Other nonoperating income — 510 — — — 510 Total other income (expense) $ — $ (14,279 ) $ — $ — $ — $ (14,279 ) Income (loss) from continuing operations before income taxes — 79,725 (1 ) — — 79,724 Income tax expense — 31,387 — — — 31,387 Income (loss) from continuing operations — 48,338 (1 ) — — 48,337 Income from discontinued operations, net of taxes — — — 786 — 786 Equity earnings in affiliates, net of tax 49,123 785 — — (49,908 ) — Net Income (Loss) $ 49,123 $ 49,123 $ (1 ) $ 786 $ (49,908 ) $ 49,123 CONSOLIDATING STATEMENT OF CASH FLOW (unaudited) (Thousands of dollars) Six Months Ended June 30, 2016 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 132,184 $ 132,184 $ (1 ) $ — $ (132,183 ) $ 132,184 Adjustments to reconcile net income to net cash provided by operating activities Depreciation and amortization — 47,171 — — — 47,171 Deferred and noncurrent income tax charges — 14,605 — — — 14,605 Accretion of asset retirement obligations — 825 — — — 825 Pretax gains from sale of assets — (88,975 ) — — — (88,975 ) Net decrease in noncash operating working capital — 57,427 — — — 57,427 Equity in earnings of affiliates (132,184 ) 1 — — 132,183 — Other operating activities - net — 5,365 — — 5,365 Net cash provided by (required by) operating activities — 168,603 (1 ) — — 168,602 Investing Activities Property additions — (116,569 ) — — — (116,569 ) Proceeds from sale of assets — 86,298 — — — 86,298 Changes in restricted cash — 13,429 — — — 13,429 Other investing activities - net — (15,138 ) — — — (15,138 ) Investing activities of discontinued operations Sales proceeds — — — — — — Other — — — — — — Net cash required by investing activities — (31,980 ) — — — (31,980 ) Financing Activities Purchase of treasury stock (167,105 ) — — — — (167,105 ) Borrowings of debt — 200,000 — — — 200,000 Repayments of debt — (10,165 ) — — — (10,165 ) Debt issuance costs — (3,240 ) — — — (3,240 ) Amounts related to share-based compensation — (4,237 ) — — — (4,237 ) Net distributions to parent 167,105 (167,106 ) 1 — — — Net cash provided by financing activities — 15,252 1 — — 15,253 Net increase in cash and cash equivalents — 151,875 — — — 151,875 Cash and cash equivalents at January 1 — 102,335 — — — 102,335 Cash and cash equivalents at June 30 $ — $ 254,210 $ — $ — $ — $ 254,210 CONSOLIDATING STATEMENT OF CASH FLOW (unaudited) (Thousands of dollars) Six Months Ended June 30, 2015 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 49,123 $ 49,123 $ (1 ) $ 786 $ (49,908 ) $ 49,123 Adjustments to reconcile net income to net cash provided by operating activities Income from discontinued operations, net of tax — — — (786 ) — (786 ) Depreciation and amortization — 42,318 — — — 42,318 Deferred and noncurrent income tax credits — (9,468 ) — — — (9,468 ) Accretion of asset retirement obligations — 757 — — — 757 Pretax losses from sale of assets — 19 — — — 19 Net increase in noncash operating working capital — (24,910 ) — — — (24,910 ) Equity in earnings of affiliates (49,123 ) (785 ) — — 49,908 — Other operating activities - net — 8,010 — — — 8,010 Net cash provided by (required by) continuing operations — 65,064 (1 ) — — 65,063 Net cash provided by discontinued operations — — — 12,753 — 12,753 Net cash provided by (required by) operating activities — 65,064 (1 ) 12,753 — 77,816 Investing Activities Property additions — (87,895 ) — — — (87,895 ) Proceeds from sale of assets — 91 — — — 91 Changes in restricted cash — — — — — — Other investing activities - net — — — — — — Investing activities of discontinued operations Sales proceeds — — — — — — Other — — — (3,762 ) — (3,762 ) Net cash required by investing activities — (87,804 ) — (3,762 ) — (91,566 ) Financing Activities Purchase of treasury stock (189,834 ) — — — — (189,834 ) Borrowings of debt — — — — — — Repayments of debt — (46 ) — — — (46 ) Debt issuance costs — — — — — — Amounts related to share-based compensation — (3,030 ) — — — (3,030 ) Net distributions to parent 189,834 (180,878 ) 1 (8,957 ) — — Net cash provided by (required by) financing activities — (183,954 ) 1 (8,957 ) — (192,910 ) Net increase (decrease) in cash and cash equivalents — (206,694 ) — 34 — (206,660 ) Cash and cash equivalents at January 1 — 327,163 — 942 — 328,105 Cash and cash equivalents at June 30 $ — $ 120,469 $ — $ 976 $ — $ 121,445 Less: Cash and cash equivalents of held for sale — — — 976 — 976 Cash and cash equivalents of continuing operations at June 30 $ — $ 120,469 $ — $ — $ — $ 120,469 CONSOLIDATING STATEMENT OF CHANGES IN EQUITY (unaudited) (Thousands of dollars) Six Months Ended June 30, 2016 Statement of Stockholders' Equity Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Common Stock Balance as of December 31, 2015 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Issuance of common stock — — — — — — Balance as of June 30, 2016 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Treasury Stock Balance as of December 31, 2015 $ (294,139 ) $ — $ — $ — $ — $ (294,139 ) Issuance of common stock 6,748 — — — — 6,748 Repurchase of common stock (167,105 ) — — — — (167,105 ) Balance as of June 30, 2016 $ (454,496 ) $ — $ — $ — $ — $ (454,496 ) APIC Balance as of December 31, 2015 $ 1,222,465 $ 564,554 $ 52,004 $ 87,543 $ (1,368,384 ) $ 558,182 Issuance of common stock (6,748 ) — — — — (6,748 ) Amounts related to share-based compensation — (4,237 ) — — — (4,237 ) Share-based compensation expense — 4,780 — — — 4,780 Balance as of June 30, 2016 $ 1,215,717 $ 565,097 $ 52,004 $ 87,543 $ (1,368,384 ) $ 551,977 Retained Earnings Balance as of December 31, 2015 $ 527,779 $ 466,300 $ (2 ) $ 66,795 $ (533,093 ) $ 527,779 Net income 132,184 132,184 (1 ) — (132,183 ) 132,184 Balance as of June 30, 2016 $ 659,963 $ 598,484 $ (3 ) $ 66,795 $ (665,276 ) $ 659,963 CONSOLIDATING STATEMENT OF CHANGES IN EQUITY (unaudited) (Thousands of dollars) Six Months Ended June 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 June 30, 2015 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Treasury Stock Balance as of December 31, 2014 $ (51,073 ) $ — $ — $ — $ — $ (51,073 ) Issuance of common stock 5,517 — — — — 5,517 Repurchase of common stock (189,834 ) — — — — (189,834 ) Balance as of June 30, 2015 $ (235,390 ) $ — $ — $ — $ — $ (235,390 ) 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 (5,517 ) — — — — (5,517 ) Amounts related to share-based compensation — (3,030 ) — — — (3,030 ) Share-based compensation expense — 4,353 — — — 4,353 Balance as of June 30, 2015 $ 1,222,578 $ 559,934 $ 52,004 $ 35,677 $ (1,316,516 ) $ 553,677 Retained Earnings Balance as of December 31, 2014 $ 351,439 $ 351,439 $ (1 ) $ 89,525 $ (440,963 ) $ 351,439 Net income 49,123 49,123 (1 ) 786 (49,908 ) 49,123 Balance as of June 30, 2015 $ 400,562 $ 400,562 $ (2 ) $ 90,311 $ (490,871 ) $ 400,562 |