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 and the 5.625% senior notes due 2027. 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, 2017 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 169,009 $ 5 $ — $ — $ 169,014 Accounts receivable—trade, less allowance for doubtful accounts of $1,094 in 2017 — 192,443 — — — 192,443 Inventories, at lower of cost or market — 200,765 — — — 200,765 Prepaid expenses and other current assets — 13,535 3 — — 13,538 Total current assets — 575,752 8 — — 575,760 Property, plant and equipment, at cost less accumulated depreciation and amortization of $846,212 in 2017 — 1,658,622 788 — — 1,659,410 Investments in subsidiaries 2,098,535 144,898 — — (2,243,433 ) — Other assets — 44,337 — — — 44,337 Total assets $ 2,098,535 $ 2,423,609 $ 796 $ — $ (2,243,433 ) $ 2,279,507 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 19,719 $ — $ — $ — $ 19,719 Inter-company accounts payable 775,215 (569,617 ) (51,260 ) (154,338 ) — — Trade accounts payable and accrued liabilities — 454,074 — — 454,074 Income taxes payable — 12,203 13 — — 12,216 Total current liabilities 775,215 (83,621 ) (51,247 ) (154,338 ) — 486,009 Long-term debt, including capitalized lease obligations — 864,975 — — — 864,975 Deferred income taxes — 222,085 — — 222,085 Asset retirement obligations — 27,489 — — — 27,489 Deferred credits and other liabilities — 13,856 — — — 13,856 Total liabilities 775,215 1,044,784 (51,247 ) (154,338 ) — 1,614,414 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, 2017) 468 1 60 — (61 ) 468 Treasury Stock (11,971,014 shares held at September 30, 2017) (753,019 ) — — — — (753,019 ) Additional paid in capital (APIC) 1,206,176 570,608 52,004 87,543 (1,368,382 ) 547,949 Retained earnings 869,695 808,216 (21 ) 66,795 (874,990 ) 869,695 Total stockholders' equity 1,323,320 1,378,825 52,043 154,338 (2,243,433 ) 665,093 Total liabilities and stockholders' equity $ 2,098,535 $ 2,423,609 $ 796 $ — $ (2,243,433 ) $ 2,279,507 CONSOLIDATING BALANCE SHEET (Thousands of dollars) December 31, 2016 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 153,813 $ — $ — $ — $ 153,813 Accounts receivable—trade, less allowance for doubtful accounts of $1,891 in 2016 — 183,519 — — — 183,519 Inventories, at lower of cost or market — 153,351 — — — 153,351 Prepaid expenses and other current assets — 24,871 — — — 24,871 Total current assets — 515,554 — — — 515,554 Property, plant and equipment, at cost less accumulated depreciation and amortization of $780,426 in 2016 — 1,532,655 — — — 1,532,655 Investments in subsidiaries 1,978,110 144,917 — — (2,123,027 ) — Other assets — 40,531 — — — 40,531 Total assets $ 1,978,110 $ 2,233,657 $ — $ — $ (2,123,027 ) $ 2,088,740 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 40,596 $ — $ — $ — $ 40,596 Inter-company accounts payable 623,316 (416,914 ) (52,064 ) (154,338 ) — — Trade accounts payable and accrued liabilities — 473,370 — — — 473,370 Income taxes payable — 591 3 — — 594 Total current liabilities 623,316 97,643 (52,061 ) (154,338 ) — 514,560 Long-term debt, including capitalized lease obligations — 629,622 — — — 629,622 Deferred income taxes — 204,656 — — — 204,656 Asset retirement obligations — 26,200 — — — 26,200 Deferred credits and other liabilities — 16,626 — — — 16,626 Total liabilities 623,316 974,747 (52,061 ) (154,338 ) — 1,391,664 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, 2016) 468 1 60 — (61 ) 468 Treasury Stock (9,831,196 shares held at December 31, 2016) (608,001 ) — — — — (608,001 ) Additional paid in capital (APIC) 1,213,056 571,117 52,004 87,543 (1,368,382 ) 555,338 Retained earnings 749,271 687,792 (3 ) 66,795 (754,584 ) 749,271 Total stockholders' equity 1,354,794 1,258,910 52,061 154,338 (2,123,027 ) 697,076 Total liabilities and stockholders' equity $ 1,978,110 $ 2,233,657 $ — $ — $ (2,123,027 ) $ 2,088,740 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Three Months Ended September 30, 2017 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 2,580,985 $ — $ — $ — $ 2,580,985 Merchandise sales — 605,575 — — — 605,575 Other operating revenues — 49,791 — — — 49,791 Total operating revenues $ — $ 3,236,351 $ — $ — $ — $ 3,236,351 Operating Expenses Petroleum product cost of goods sold — 2,419,124 — — — 2,419,124 Merchandise cost of goods sold — 507,921 — — — 507,921 Station and other operating expenses — 130,371 4 — — 130,375 Depreciation and amortization — 28,980 9 — — 28,989 Selling, general and administrative — 31,535 — — — 31,535 Accretion of asset retirement obligations — 447 — — — 447 Total operating expenses — 3,118,378 13 — — 3,118,391 Gain (loss) on sale of assets $ — $ (58 ) $ — $ — $ — $ (58 ) Income (loss) from operations $ — $ 117,915 $ (13 ) $ — $ — $ 117,902 Other income (expense) Interest income — 466 — — — 466 Interest expense — (12,726 ) — — — (12,726 ) Other nonoperating income — 3,034 — — — 3,034 Total other income (expense) $ — $ (9,226 ) $ — $ — $ — $ (9,226 ) Income (loss) before income taxes — 108,689 (13 ) — — 108,676 Income tax expense — 40,789 — — — 40,789 Income (loss) — 67,900 (13 ) — — 67,887 Equity earnings in affiliates, net of tax 67,887 (13 ) — — (67,874 ) — Net Income (Loss) $ 67,887 $ 67,887 $ (13 ) $ — $ (67,874 ) $ 67,887 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Three Months Ended September 30, 2016 Operating 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 operating revenues $ — $ 3,042,738 $ — $ — $ — $ 3,042,738 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 operating expenses — 2,963,457 — — — 2,963,457 Gain (loss) on sale of assets $ — $ (335 ) $ — $ — $ — $ (335 ) Income from operations $ — $ 78,946 $ — $ — $ — $ 78,946 Other income (expense) Interest income — 144 — — — 144 Interest expense — (10,182 ) — — — (10,182 ) Other nonoperating income — 2,848 — — — 2,848 Total other income (expense) $ — $ (7,190 ) $ — $ — $ — $ (7,190 ) Income before income taxes — 71,756 — — — 71,756 Income tax expense — 26,265 — — — 26,265 Income — 45,491 — — — 45,491 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) Nine Months Ended September 30, 2017 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 7,550,958 $ — $ — $ — $ 7,550,958 Merchandise sales — 1,777,063 — — — 1,777,063 Other operating revenues — 119,006 2 — — 119,008 Total operating revenues $ — $ 9,447,027 $ 2 $ — $ — $ 9,447,029 Operating Expenses Petroleum product cost of goods sold — 7,161,632 — — — 7,161,632 Merchandise cost of goods sold — 1,492,861 — — — 1,492,861 Station and other operating expenses — 384,548 4 — — 384,552 Depreciation and amortization — 83,499 15 — — 83,514 Selling, general and administrative — 101,127 1 — — 101,128 Accretion of asset retirement obligations — 1,335 — — — 1,335 Total operating expenses — 9,225,002 20 — — 9,225,022 Gain (loss) on sale of assets $ — $ (3,426 ) $ — $ — $ — $ (3,426 ) Income (loss) from operations $ — $ 218,599 $ (18 ) $ — $ — $ 218,581 Other income (expense) Interest income — 831 — — — 831 Interest expense — (33,868 ) — — — (33,868 ) Other nonoperating income — 3,269 — — — 3,269 Total other income (expense) $ — $ (29,768 ) $ — $ — $ — $ (29,768 ) Income (loss) before income taxes — 188,831 (18 ) — — 188,813 Income tax expense — 68,389 — — — 68,389 Income (loss) — 120,442 (18 ) — — 120,424 Equity earnings in affiliates, net of tax 120,424 (18 ) — — (120,406 ) — Net Income (Loss) $ 120,424 $ 120,424 $ (18 ) $ — $ (120,406 ) $ 120,424 CONSOLIDATING INCOME STATEMENT (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2016 Operating 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 operating revenues $ — $ 8,538,762 $ — $ — $ — $ 8,538,762 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 operating expenses — 8,315,862 1 — — 8,315,863 Gain (loss) on sale of assets $ — $ 88,640 $ — $ — $ — $ 88,640 Income from operations $ — $ 311,540 $ (1 ) $ — $ — $ 311,539 Other income (expense) Interest income — 474 — — — 474 Interest expense — (29,780 ) — — — (29,780 ) Other nonoperating income — 2,966 — — — 2,966 Total other income (expense) $ — $ (26,340 ) $ — $ — $ — $ (26,340 ) Income before income taxes — 285,200 (1 ) — — 285,199 Income tax expense (benefit) — 107,524 — — — 107,524 Income — 177,676 (1 ) — — 177,675 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 STATEMENT OF CASH FLOW (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2017 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 120,424 $ 120,424 $ (18 ) $ — $ (120,406 ) $ 120,424 Adjustments to reconcile net income (loss) to net cash provided by (required by) operating activities Depreciation and amortization — 83,499 15 — — 83,514 Deferred and noncurrent income tax charges (credits) — 17,429 — — — 17,429 Accretion of asset retirement obligations — 1,335 — — — 1,335 (Gain) loss on sale of assets — 3,426 — — — 3,426 Net decrease in noncash operating working capital — (58,271 ) (3 ) — — (58,274 ) Equity in earnings of affiliates (120,424 ) 18 — — 120,406 — Other operating activities - net — (1,488 ) — — — (1,488 ) Net cash provided by (required by) operating activities — 166,372 (6 ) — — 166,366 Investing Activities Property additions — (200,728 ) (804 ) — — (201,532 ) Proceeds from sale of assets — 689 — — — 689 Changes in restricted cash — — — — — — Other investing activities - net — (4,599 ) — — — (4,599 ) Net cash required by investing activities — (204,638 ) (804 ) — — (205,442 ) Financing Activities Purchase of treasury stock (152,009 ) — — — — (152,009 ) Borrowings of debt — 338,750 — — — 338,750 Repayments of debt — (126,134 ) — — — (126,134 ) Debt issuance costs — (1,100 ) — — — (1,100 ) Amounts related to share-based compensation — (5,230 ) — — — (5,230 ) Net distributions to parent 152,009 (152,824 ) 815 — — — Net cash provided by financing activities — 53,462 815 — — 54,277 Net increase in cash and cash equivalents — 15,196 5 — — 15,201 Cash and cash equivalents at January 1 — 153,813 — — — 153,813 Cash and cash equivalents at September 30 $ — $ 169,009 $ 5 $ — $ — $ 169,014 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 (loss) to net cash provided by (required by)operating activities Depreciation and amortization — 72,747 — — — 72,747 Deferred and noncurrent income tax charges (credits) — 37,636 — — — 37,636 Accretion of asset retirement obligations — 1,236 — — — 1,236 Pretax (gains) losses from sale of assets — (88,640 ) — — — (88,640 ) Net 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 ) 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 CHANGES IN EQUITY (unaudited) (Thousands of dollars) Nine Months Ended September 30, 2017 Statement of Stockholders' Equity Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Common Stock Balance as of December 31, 2016 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Issuance of common stock — — — — — — Balance as of September 30, 2017 $ 468 $ 1 $ 60 $ — $ (61 ) $ 468 Treasury Stock Balance as of December 31, 2016 $ (608,001 ) $ — $ — $ — $ — $ (608,001 ) Issuance of common stock 6,991 — — — — 6,991 Repurchase of common stock (152,009 ) — — — — (152,009 ) Balance as of September 30, 2017 $ (753,019 ) $ — $ — $ — $ — $ (753,019 ) APIC Balance as of December 31, 2016 $ 1,213,056 $ 571,117 $ 52,004 $ 87,543 $ (1,368,382 ) $ 555,338 Issuance of common stock (6,880 ) — — — — (6,880 ) Amounts related to share-based compensation — (5,230 ) — — — (5,230 ) Share-based compensation expense — 4,721 — — — 4,721 Balance as of September 30, 2017 $ 1,206,176 $ 570,608 $ 52,004 $ 87,543 $ (1,368,382 ) $ 547,949 Retained Earnings Balance as of December 31, 2016 $ 749,271 $ 687,792 $ (3 ) $ 66,795 $ (754,584 ) $ 749,271 Net income (loss) 120,424 120,424 (18 ) — (120,406 ) 120,424 Balance as of September 30, 2017 $ 869,695 $ 808,216 $ (21 ) $ 66,795 $ (874,990 ) $ 869,695 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 (loss) 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 |