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) September 30, 2016 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 206,692 $ — $ — $ — $ 206,692 Accounts receivable—trade, less allowance for doubtful accounts of $1,988 in 2016 — 139,692 — — — 139,692 Inventories, at lower of cost or market — 152,542 — — — 152,542 Prepaid expenses and other current assets — 29,153 — — — 29,153 Total current assets — 528,079 — — — 528,079 Property, plant and equipment, at cost less accumulated depreciation and amortization of $756,305 in 2016 — 1,488,261 — — — 1,488,261 Restricted cash — — — — — — Investments in subsidiaries 1,934,292 144,920 — — (2,079,212 ) — Other assets — 40,489 — — — 40,489 Total assets $ 1,934,292 $ 2,201,749 $ — $ — $ (2,079,212 ) $ 2,056,829 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 40,471 $ — $ — $ — $ 40,471 Inter-company accounts payable 512,372 (305,973 ) (52,061 ) (154,338 ) — — Trade accounts payable and accrued liabilities — 376,897 — — — 376,897 Deferred income taxes — — — — — — Total current liabilities 512,372 111,395 (52,061 ) (154,338 ) — 417,368 Long-term debt, including capitalized lease obligations — 638,911 — — — 638,911 Deferred income taxes — 200,601 — — 200,601 Asset retirement obligations — 25,637 — — — 25,637 Deferred credits and other liabilities — 15,125 — — — 15,125 Total liabilities 512,372 991,669 (52,061 ) (154,338 ) — 1,297,642 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, 2016) 468 1 60 — (61 ) 468 Treasury Stock (8,167,623 shares held at September 30, 2016) (497,111 ) — — — — (497,111 ) Additional paid in capital (APIC) 1,213,109 566,104 52,004 87,543 (1,368,384 ) 550,376 Retained earnings 705,454 643,975 (3 ) 66,795 (710,767 ) 705,454 Total stockholders' equity 1,421,920 1,210,080 52,061 154,338 (2,079,212 ) 759,187 Total liabilities and stockholders' equity $ 1,934,292 $ 2,201,749 $ — $ — $ (2,079,212 ) $ 2,056,829 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 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 September 30, 2016 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 2,394,951 $ — $ — $ — $ 2,394,951 Merchandise sales — 598,968 — — — 598,968 Other operating revenues — 48,819 — — — 48,819 Total revenues $ — $ 3,042,738 $ — $ — $ — $ 3,042,738 Costs and Operating Expenses Petroleum product cost of goods sold — 2,275,487 — — — 2,275,487 Merchandise cost of goods sold — 503,266 — — — 503,266 Station and other operating expenses — 127,991 — — — 127,991 Depreciation and amortization — 25,576 — — — 25,576 Selling, general and administrative — 30,726 — — — 30,726 Accretion of asset retirement obligations — 411 — — — 411 Total costs and operating expenses — 2,963,457 — — — 2,963,457 Income (loss) from operations $ — $ 79,281 $ — $ — $ — $ 79,281 Other income (expense) Interest income — 144 — — — 144 Interest expense — (10,182 ) — — — (10,182 ) Loss on sale of assets — (335 ) — — — (335 ) Other nonoperating income — 2,848 — — — 2,848 Total other income (expense) $ — $ (7,525 ) $ — $ — $ — $ (7,525 ) Income (loss) from continuing operations before income taxes — 71,756 — — — 71,756 Income tax expense — 26,265 — — — 26,265 Income (loss) from continuing operations — 45,491 — — — 45,491 Income from discontinued operations, net of taxes — — — — — — Equity earnings in affiliates, net of tax 45,491 — — — (45,491 ) — Net Income (Loss) $ 45,491 $ 45,491 $ — $ — $ (45,491 ) $ 45,491 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 (loss) 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 (loss) from continuing operations before income taxes — 94,064 — — — 94,064 Income tax expense — 34,043 — — — 34,043 Income (loss) 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) Nine Months Ended September 30, 2016 Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 6,654,970 $ — $ — $ — $ 6,654,970 Merchandise sales — 1,750,162 — — — 1,750,162 Other operating revenues — 133,630 — — — 133,630 Total revenues $ — $ 8,538,762 $ — $ — $ — $ 8,538,762 Costs and Operating Expenses Petroleum product cost of goods sold — 6,301,552 — — — 6,301,552 Merchandise cost of goods sold — 1,475,869 — — — 1,475,869 Station and other operating expenses — 369,910 — — — 369,910 Depreciation and amortization — 72,747 — — — 72,747 Selling, general and administrative — 94,548 1 — — 94,549 Accretion of asset retirement obligations — 1,236 — — — 1,236 Total costs and operating expenses — 8,315,862 1 — — 8,315,863 Income (loss) from operations $ — $ 222,900 $ (1 ) $ — $ — $ 222,899 Other income (expense) Interest income — 474 — — — 474 Interest expense — (29,780 ) — — — (29,780 ) Gain on sale of assets — 88,640 — — — 88,640 Other nonoperating income — 2,966 — — — 2,966 Total other income (expense) $ — $ 62,300 $ — $ — $ — $ 62,300 Income (loss) from continuing operations before income taxes — 285,200 (1 ) — — 285,199 Income tax expense — 107,524 — — — 107,524 Income (loss) from continuing operations — 177,676 (1 ) — — 177,675 Income from discontinued operations, net of taxes — — — — — — Equity earnings in affiliates, net of tax 177,675 (1 ) — — (177,674 ) — Net Income (Loss) $ 177,675 $ 177,675 $ (1 ) $ — $ (177,674 ) $ 177,675 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 STATEMENT OF CASH FLOW (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2016 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 177,675 $ 177,675 $ (1 ) $ — $ (177,674 ) $ 177,675 Adjustments to reconcile net income to net cash provided by operating activities (Income) loss from discontinued operations, net of tax — — — — — — Depreciation and amortization — 72,747 — — — 72,747 Deferred and noncurrent income tax charges — 37,636 — — — 37,636 Accretion of asset retirement obligations — 1,236 — — — 1,236 Pretax gains from sale of assets — (88,640 ) — — — (88,640 ) Net (increase) decrease in noncash operating working capital — 5,382 — — — 5,382 Equity in earnings of affiliates (177,675 ) 1 — — 177,674 — Other operating activities - net — 3,792 — — 3,792 Net cash provided by (required by) operating activities — 209,829 (1 ) — — 209,828 Investing Activities Property additions — (198,911 ) — — — (198,911 ) Proceeds from sale of assets — 85,001 — — — 85,001 Changes in restricted cash — 68,571 — — — 68,571 Other investing activities - net — (28,888 ) — — — (28,888 ) Investing activities of discontinued operations Other — — — — — — Net cash required by investing activities — (74,227 ) — — — (74,227 ) Financing Activities Purchase of treasury stock (212,328 ) — — — — (212,328 ) Borrowings of debt — 200,000 — — — 200,000 Repayments of debt — (10,281 ) — — — (10,281 ) Debt issuance costs — (3,240 ) — — — (3,240 ) Amounts related to share-based compensation — (5,395 ) — — — (5,395 ) Net distributions to parent 212,328 (212,329 ) 1 — — — Net cash provided by (required by) financing activities — (31,245 ) 1 — — (31,244 ) Net increase in cash and cash equivalents — 104,357 — — — 104,357 Cash and cash equivalents at January 1 — 102,335 — — — 102,335 Cash and cash equivalents at September 30 $ — $ 206,692 $ — $ — $ — $ 206,692 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) loss 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 of asset retirement obligations — 1,137 — — — 1,137 Pretax losses from sale of assets — 4,091 — — — 4,091 Net (increase) decrease 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 Changes in restricted cash — — — — — — Other investing activities - net — (2,889 ) — — — (2,889 ) Investing activities of discontinued operations 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 ) Borrowings of debt — — — — — — Repayments of debt — (89 ) — — — (89 ) Debt issuance costs — (58 ) — — — (58 ) Amounts related to share-based compensation — (3,036 ) — — — (3,036 ) Net distributions to parent 248,695 (242,888 ) 1 (5,808 ) — — Net cash provided by (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 CHANGES IN EQUITY (unaudited) (Thousands of dollars) Nine Months Ended September 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 September 30, 2016 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Treasury Stock Balance as of December 31, 2015 $ (294,139 ) $ — $ — $ — $ — $ (294,139 ) Issuance of common stock 9,356 — — — — 9,356 Repurchase of common stock (212,328 ) — — — — (212,328 ) Balance as of September 30, 2016 $ (497,111 ) $ — $ — $ — $ — $ (497,111 ) 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 (9,356 ) — — — — (9,356 ) Amounts related to share-based compensation — (5,395 ) — — — (5,395 ) Share-based compensation expense — 6,945 — — — 6,945 Balance as of September 30, 2016 $ 1,213,109 $ 566,104 $ 52,004 $ 87,543 $ (1,368,384 ) $ 550,376 Retained Earnings Balance as of December 31, 2015 $ 527,779 $ 466,300 $ (2 ) $ 66,795 $ (533,093 ) $ 527,779 Net income 177,675 177,675 (1 ) — (177,674 ) 177,675 Balance as of September 30, 2016 $ 705,454 $ 643,975 $ (3 ) $ 66,795 $ (710,767 ) $ 705,454 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 |