Guarantor Subsidiaries | Guarantor Subsidiaries Murphy USA Inc. ("Parent Company") and 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 Murphy Oil USA, Inc. (the "Issuer"), including the 4.75% senior notes due 2029 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 (Millions of dollars, except share amounts) September 30, 2019 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 246.9 $ 0.8 $ — $ — $ 247.7 Accounts receivable—trade, less allowance for doubtful accounts of $1.2 in 2019 — 164.4 (0.1 ) — — 164.3 Inventories, at lower of cost or market — 233.8 — — — 233.8 Prepaid expenses and other current assets — 18.9 0.2 — — 19.1 Total current assets — 664.0 0.9 — — 664.9 Property, plant and equipment, at cost less accumulated depreciation and amortization of $1,074.8 in 2019 — 1,782.6 6.7 — — 1,789.3 Investments in subsidiaries 2,544.2 144.0 — — (2,688.2 ) — Other assets — 162.5 — — — 162.5 Total assets $ 2,544.2 $ 2,753.1 $ 7.6 $ — $ (2,688.2 ) $ 2,616.7 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 21.3 $ — $ — $ — $ 21.3 Inter-company accounts payable 139.0 58.9 (43.6 ) (154.3 ) — — Trade accounts payable and accrued liabilities — 495.6 — — — 495.6 Total current liabilities 139.0 575.8 (43.6 ) (154.3 ) — 516.9 Long-term debt, including capitalized lease obligations — 966.4 — — — 966.4 Deferred income taxes — 199.0 — — — 199.0 Asset retirement obligations — 32.3 — — — 32.3 Deferred credits and other liabilities — 123.1 — — — 123.1 Total liabilities 139.0 1,896.6 (43.6 ) (154.3 ) — 1,837.7 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, 2019) 0.5 — 0.1 — (0.1 ) 0.5 Treasury Stock (16,007,513 shares held at September 30, 2019) (1,073.2 ) — — — — (1,073.2 ) Additional paid in capital (APIC) 1,188.9 576.4 52.0 87.5 (1,368.4 ) 536.4 Retained earnings 2,289.0 280.1 (0.9 ) 66.8 (1,319.7 ) 1,315.3 Total stockholders' equity 2,405.2 856.5 51.2 154.3 (2,688.2 ) 779.0 Total liabilities and stockholders' equity $ 2,544.2 $ 2,753.1 $ 7.6 $ — $ (2,688.2 ) $ 2,616.7 CONSOLIDATING BALANCE SHEET (Millions of dollars, except share amounts) December 31, 2018 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 184.0 $ 0.5 $ — $ — $ 184.5 Accounts receivable—trade, less allowance for doubtful accounts of $1.1 in 2018 — 138.8 — — — 138.8 Inventories, at lower of cost or market — 221.5 — — — 221.5 Prepaid expenses and other current assets — 25.1 0.2 — — 25.3 Total current assets — 569.4 0.7 — — 570.1 Property, plant and equipment, at cost less accumulated depreciation and amortization of $974.2 in 2018 — 1,745.9 2.3 — — 1,748.2 Investments in subsidiaries 2,437.0 144.4 — — (2,581.4 ) — Other assets — 42.5 — — — 42.5 Total assets $ 2,437.0 $ 2,502.2 $ 3.0 $ — $ (2,581.4 ) $ 2,360.8 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 21.2 $ — $ — $ — $ 21.2 Inter-company accounts payable (0.1 ) 203.0 (48.6 ) (154.3 ) — — Trade accounts payable and accrued liabilities — 456.9 — — — 456.9 Total current liabilities (0.1 ) 681.1 (48.6 ) (154.3 ) — 478.1 Long-term debt, including capitalized lease obligations — 842.1 — — — 842.1 Deferred income taxes — 192.2 — — — 192.2 Asset retirement obligations — 30.7 — — — 30.7 Deferred credits and other liabilities — 10.4 — — — 10.4 Total liabilities (0.1 ) 1,756.5 (48.6 ) (154.3 ) — 1,553.5 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, 2018) 0.5 — 0.1 — (0.1 ) 0.5 Treasury Stock (14,505,681 shares held at December 31, 2018) (940.3 ) — — — — (940.3 ) Additional paid in capital (APIC) 1,195.1 572.8 52.0 87.5 (1,368.4 ) 539.0 Retained earnings 2,181.8 172.9 (0.5 ) 66.8 (1,212.9 ) 1,208.1 Total stockholders' equity 2,437.1 745.7 51.6 154.3 (2,581.4 ) 807.3 Total liabilities and stockholders' equity $ 2,437.0 $ 2,502.2 $ 3.0 $ — $ (2,581.4 ) $ 2,360.8 CONSOLIDATING INCOME STATEMENT (Millions of dollars) Three Months Ended September 30, 2019 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 2,965.5 $ — $ — $ — $ 2,965.5 Merchandise sales — 681.1 — — — 681.1 Other operating revenues — 11.0 — — — 11.0 Total operating revenues — 3,657.6 — — — 3,657.6 Operating Expenses Petroleum product cost of goods sold — 2,749.6 — — — 2,749.6 Merchandise cost of goods sold — 569.9 — — — 569.9 Station and other operating expenses — 143.4 — — — 143.4 Depreciation and amortization — 37.6 — — — 37.6 Selling, general and administrative — 36.0 — — — 36.0 Accretion of asset retirement obligations — 0.6 — — — 0.6 Total operating expenses — 3,537.1 — — — 3,537.1 Net settlement proceeds — — — — — — Gain (loss) on sale of assets — 0.2 — — — 0.2 Income (loss) from operations — 120.7 — — — 120.7 Other income (expense) Interest income — 0.8 — — — 0.8 Interest expense — (15.3 ) — — — (15.3 ) Loss on early debt extinguishment — (14.8 ) — — — (14.8 ) Other nonoperating income — — (0.1 ) — — (0.1 ) Total other income (expense) — (29.3 ) (0.1 ) — — (29.4 ) Income (loss) before income taxes — 91.4 (0.1 ) — — 91.3 Income tax expense — 22.1 — — — 22.1 Income (loss) — 69.3 (0.1 ) — — 69.2 Equity earnings in affiliates, net of tax 69.2 (0.1 ) — — (69.1 ) — Net Income (Loss) $ 69.2 $ 69.2 $ (0.1 ) $ — $ (69.1 ) $ 69.2 CONSOLIDATING INCOME STATEMENT (Millions of dollars) Three Months Ended September 30, 2018 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 3,151.5 $ — $ — $ — $ 3,151.5 Merchandise sales — 623.7 — — — 623.7 Other operating revenues — 12.8 — — — 12.8 Total operating revenues — 3,788.0 — — — 3,788.0 Operating Expenses Petroleum product cost of goods sold — 2,991.3 — — — 2,991.3 Merchandise cost of goods sold — 519.2 — — — 519.2 Station and other operating expenses — 139.7 — — — 139.7 Depreciation and amortization — 34.2 — — — 34.2 Selling, general and administrative — 32.6 — — — 32.6 Accretion of asset retirement obligations — 0.5 — — — 0.5 Total operating expenses — 3,717.5 — — — 3,717.5 Net settlement proceeds — — — — — — Gain (loss) on sale of assets — (0.5 ) — — — (0.5 ) Income (loss) from operations — 70.0 — — — 70.0 Other income (expense) Interest income — 0.2 — — — 0.2 Interest expense — (13.2 ) — — — (13.2 ) Other nonoperating income — — — — — — Total other income (expense) — (13.0 ) — — — (13.0 ) Income (loss) before income taxes — 57.0 — — — 57.0 Income tax expense — 12.0 — — — 12.0 Income (loss) — 45.0 — — — 45.0 Equity earnings in affiliates, net of tax 45.0 — — — (45.0 ) — Net Income (Loss) $ 45.0 $ 45.0 $ — $ — $ (45.0 ) $ 45.0 CONSOLIDATING INCOME STATEMENT (Millions of dollars) Nine Months Ended September 30, 2019 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 8,595.0 $ — $ — $ — $ 8,595.0 Merchandise sales — 1,946.1 — — — 1,946.1 Other operating revenues — 33.3 — — — 33.3 Total operating revenues — 10,574.4 — — — 10,574.4 Operating Expenses Petroleum product cost of goods sold — 8,104.8 — — — 8,104.8 Merchandise cost of goods sold — 1,631.9 — — — 1,631.9 Station and other operating expenses — 421.8 — — — 421.8 Depreciation and amortization — 113.8 — — — 113.8 Selling, general and administrative — 105.7 — — — 105.7 Accretion of asset retirement obligations — 1.6 — — — 1.6 Total operating expenses — 10,379.6 — — — 10,379.6 Net settlement proceeds — 0.1 — — — 0.1 Gain (loss) on sale of assets — 0.1 — — — 0.1 Income (loss) from operations — 195.0 — — — 195.0 Other income (expense) Interest income — 2.4 — — — 2.4 Interest expense — (42.1 ) — — — (42.1 ) Loss on early debt extinguishment — (14.8 ) — — — (14.8 ) Other nonoperating income — 0.5 (0.5 ) — — — Total other income (expense) — (54.0 ) (0.5 ) — — (54.5 ) Income (loss) before income taxes — 141.0 (0.5 ) — — 140.5 Income tax expense — 33.4 (0.1 ) — — 33.3 Income (loss) — 107.6 (0.4 ) — — 107.2 Equity earnings in affiliates, net of tax 107.2 (0.4 ) — — (106.8 ) — Net Income (Loss) $ 107.2 $ 107.2 $ (0.4 ) $ — $ (106.8 ) $ 107.2 CONSOLIDATING INCOME STATEMENT (Millions of dollars) Nine Months Ended September 30, 2018 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 8,982.8 $ — $ — $ — $ 8,982.8 Merchandise sales — 1,807.5 — — — 1,807.5 Other operating revenues — 70.9 — — — 70.9 Total operating revenues — 10,861.2 — — — 10,861.2 Operating Expenses Petroleum product cost of goods sold — 8,584.9 — — — 8,584.9 Merchandise cost of goods sold — 1,509.2 — — — 1,509.2 Station and other operating expenses — 401.9 — — — 401.9 Depreciation and amortization — 99.0 — — — 99.0 Selling, general and administrative — 102.3 — — — 102.3 Accretion of asset retirement obligations — 1.5 — — — 1.5 Total operating expenses — 10,698.8 — — — 10,698.8 Net settlement proceeds — 50.4 — — — 50.4 Gain (loss) on sale of assets — (0.7 ) — — — (0.7 ) Income (loss) from operations — 212.1 — — — 212.1 Other income (expense) Interest income — 0.8 — — — 0.8 Interest expense — (39.6 ) — — — (39.6 ) Other nonoperating income — 0.2 (0.1 ) — — 0.1 Total other income (expense) — (38.6 ) (0.1 ) — — (38.7 ) Income (loss) before income taxes — 173.5 (0.1 ) — — 173.4 Income tax expense — 37.3 — — — 37.3 Income (loss) — 136.2 (0.1 ) — — 136.1 Equity earnings in affiliates, net of tax 136.1 (0.1 ) — — (136.0 ) — Net Income (Loss) $ 136.1 $ 136.1 $ (0.1 ) $ — $ (136.0 ) $ 136.1 CONSOLIDATING STATEMENT OF CASH FLOW (Millions of dollars) Nine Months Ended September 30, 2019 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 107.2 $ 107.2 $ (0.4 ) $ — $ (106.8 ) $ 107.2 Adjustments to reconcile net income (loss) to net cash provided by (required by) operating activities Depreciation and amortization — 113.8 — — — 113.8 Deferred and noncurrent income tax charges (credits) — 6.9 — — — 6.9 Accretion of asset retirement obligations — 1.6 — — — 1.6 (Gain) loss on sale of assets — (0.1 ) — — — (0.1 ) Net (increase) decrease in noncash operating working capital — (3.6 ) (0.1 ) — — (3.7 ) Equity in earnings of affiliates (107.2 ) 0.4 — — 106.8 — Loss on early debt extinguishment — 14.8 — — — 14.8 Other operating activities - net — 11.1 — — — 11.1 Net cash provided by (required by) operating activities — 252.1 (0.5 ) — — 251.6 Investing Activities Property additions — (149.3 ) (4.4 ) — — (153.7 ) Proceeds from sale of assets — 2.4 — — — 2.4 Other investing activities - net — (0.7 ) — — — (0.7 ) Net cash provided by (required by) investing activities — (147.6 ) (4.4 ) — — (152.0 ) Financing Activities Purchase of treasury stock (139.1 ) — — — — (139.1 ) Borrowings of debt — 693.7 — — — 693.7 Repayments of debt — (573.1 ) — — — (573.1 ) Debt issuance costs — (3.1 ) — — — (3.1 ) Early debt extinguishment costs — (10.4 ) — — — (10.4 ) Amounts related to share-based compensation — (4.4 ) — — — (4.4 ) Net distributions to parent 139.1 (144.3 ) 5.2 — — — Net cash provided by (required by) financing activities — (41.6 ) 5.2 — — (36.4 ) Net increase (decrease) in cash and cash equivalents — 62.9 0.3 — — 63.2 Cash, cash equivalents, and restricted cash at January 1 — 184.0 0.5 — — 184.5 Cash, cash equivalents, and restricted cash at September 30 $ — $ 246.9 $ 0.8 $ — $ — $ 247.7 Reconciliation of Cash, Cash Equivalents and Restricted Cash Cash and cash equivalents at beginning of period $ — $ 184.0 $ 0.5 $ — $ — $ 184.5 Restricted cash at beginning of period — — — — — — Cash, cash equivalents, and restricted cash at beginning of period $ — $ 184.0 $ 0.5 $ — $ — $ 184.5 Cash and cash equivalents at end of period $ — $ 246.9 $ 0.8 $ — $ — $ 247.7 Restricted cash at end of period — — — — — — Cash, cash equivalents, and restricted cash at end of period $ — $ 246.9 $ 0.8 $ — $ — $ 247.7 CONSOLIDATING STATEMENT OF CASH FLOW (Millions of dollars) Nine Months Ended September 30, 2018 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 136.1 $ 136.1 $ (0.1 ) $ — $ (136.0 ) $ 136.1 Adjustments to reconcile net income (loss) to net cash provided by (required by)operating activities Depreciation and amortization — 99.0 — — — 99.0 Deferred and noncurrent income tax charges (credits) — 13.9 — — — 13.9 Accretion of asset retirement obligations — 1.5 — — — 1.5 Pretax (gains) losses from sale of assets — 0.7 — — — 0.7 Net (increase) decrease in noncash operating working capital — (15.8 ) — — — (15.8 ) Equity in earnings of affiliates (136.1 ) 0.1 — — 136.0 — Other operating activities - net — 6.0 — — — 6.0 Net cash provided by (required by) operating activities — 241.5 (0.1 ) — — 241.4 Investing Activities Property additions — (162.2 ) (0.8 ) — — (163.0 ) Proceeds from sale of assets — 1.2 — — — 1.2 Other investing activities - net — (5.9 ) — — — (5.9 ) Net cash provided by (required by) investing activities — (166.9 ) (0.8 ) — — (167.7 ) Financing Activities Purchase of treasury stock (144.4 ) — — — — (144.4 ) Repayments of debt — (15.9 ) — — — (15.9 ) Amounts related to share-based compensation — (8.0 ) — — — (8.0 ) Net distributions to parent 144.4 (145.9 ) 1.5 — — — Net cash provided by (required) by financing activities — (169.8 ) 1.5 — — (168.3 ) Net increase (decrease) in cash and cash equivalents — (95.2 ) 0.6 — — (94.6 ) Cash, cash equivalents, and restricted cash at January 1 — 169.9 0.1 — — 170.0 Cash, cash equivalents, and restricted cash at September 30 $ — $ 74.7 $ 0.7 $ — $ — $ 75.4 Reconciliation of Cash, Cash Equivalents and Restricted Cash Cash and cash equivalents at beginning of period $ — $ 169.9 $ 0.1 $ — $ — $ 170.0 Restricted cash at beginning of period — — — — — — Cash, cash equivalents, and restricted cash at beginning of period $ — $ 169.9 $ 0.1 $ — $ — $ 170.0 Cash and cash equivalents at end of period $ — $ 74.7 $ 0.7 $ — $ — $ 75.4 Restricted cash at end of period — — — — — — Cash, cash equivalents, and restricted cash at end of period $ — $ 74.7 $ 0.7 $ — $ — $ 75.4 CONSOLIDATING STATEMENT OF CHANGES IN EQUITY (Millions of dollars) Nine Months Ended September 30, 2019 Statement of Stockholders' Equity Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Common Stock Balance as of December 31, 2018 $ 0.5 $ — $ 0.1 $ — $ (0.1 ) $ 0.5 Issuance of common stock — — — — — — Balance as of March 31, 2019 0.5 — 0.1 — (0.1 ) 0.5 Issuance of common stock — — — — — — Balance as of June 30, 2019 $ 0.5 $ — $ 0.1 $ — $ (0.1 ) $ 0.5 Issuance of common stock — — — — — — Balance as of September 30, 2019 $ 0.5 $ — $ 0.1 $ — $ (0.1 ) $ 0.5 Treasury Stock Balance as of December 31, 2018 $ (940.3 ) $ — $ — $ — $ — $ (940.3 ) Issuance of treasury stock 5.6 — — — — 5.6 Repurchase of treasury stock (13.3 ) — — — — (13.3 ) Balance as of March 31, 2019 $ (948.0 ) $ — $ — $ — $ — (948.0 ) Issuance of treasury stock 0.1 — — — — 0.1 Repurchase of treasury stock (16.8 ) — — — — (16.8 ) Balance as of June 30, 2019 $ (964.7 ) $ — $ — $ — $ — $ (964.7 ) Issuance of treasury stock 0.5 — — — — 0.5 Repurchase of treasury stock (109.0 ) — — — — (109.0 ) Balance as of September 30, 2019 $ (1,073.2 ) $ — $ — $ — $ — $ (1,073.2 ) APIC Balance as of December 31, 2018 $ 1,195.1 $ 572.8 $ 52.0 $ 87.5 $ (1,368.4 ) $ 539.0 Issuance of treasury stock (5.6 ) — — — — (5.6 ) Amounts related to share-based compensation — (4.1 ) — — — (4.1 ) Share-based compensation expense — 2.6 — — — 2.6 Balance as of March 31, 2019 $ 1,189.5 $ 571.3 $ 52.0 $ 87.5 $ (1,368.4 ) 531.9 Issuance of treasury stock (0.1 ) $ — $ — $ — $ — (0.1 ) Amounts related to share-based compensation — (0.2 ) — — — (0.2 ) Share-based compensation expense — 2.8 — — — 2.8 Balance as of June 30, 2019 $ 1,189.4 $ 573.9 $ 52.0 $ 87.5 $ (1,368.4 ) $ 534.4 Issuance of treasury stock (0.5 ) $ — $ — $ — $ — (0.5 ) Amounts related to share-based compensation — (0.1 ) — — — (0.1 ) Share-based compensation expense — 2.6 — — — 2.6 Balance as of September 30, 2019 $ 1,188.9 $ 576.4 $ 52.0 $ 87.5 $ (1,368.4 ) $ 536.4 Retained Earnings Balance as of December 31, 2018 $ 2,181.8 $ 172.9 $ (0.5 ) $ 66.8 $ (1,212.9 ) $ 1,208.1 Net income (loss) 5.3 5.3 (0.2 ) — (5.1 ) 5.3 Balance as of March 31, 2019 $ 2,187.1 $ 178.2 $ (0.7 ) $ 66.8 $ (1,218.0 ) 1,213.4 Net income (loss) 32.7 32.7 $ (0.1 ) — (32.6 ) 32.7 Balance as of June 30, 2019 $ 2,219.8 $ 210.9 $ (0.8 ) $ 66.8 $ (1,250.6 ) $ 1,246.1 Net income (loss) 69.2 69.2 (0.1 ) — (69.1 ) 69.2 Balance as of September 30, 2019 $ 2,289.0 $ 280.1 $ (0.9 ) $ 66.8 $ (1,319.7 ) $ 1,315.3 CONSOLIDATING STATEMENT OF CHANGES IN EQUITY (Millions of dollars) Nine Months Ended September 30, 2018 Statement of Stockholders' Equity Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Common Stock Balance as of December 31, 2017 $ 0.5 $ — $ 0.1 $ — $ (0.1 ) $ 0.5 Issuance of common stock — — — — — — Balance as of March 31, 2018 $ 0.5 $ — $ 0.1 $ — $ (0.1 ) $ 0.5 Issuance of common stock — — $ — — — — Balance as of June 30, 2018 $ 0.5 $ — $ 0.1 $ — $ (0.1 ) $ 0.5 Issuance of common stock — — — — — — Balance as of September 30, 2018 $ 0.5 $ — $ 0.1 $ — $ (0.1 ) $ 0.5 Treasury Stock Balance as of December 31, 2017 $ (806.5 ) $ — $ — $ — $ — $ (806.5 ) Issuance of treasury stock 4.4 — — — — 4.4 Repurchase of treasury stock (71.7 ) — — — — (71.7 ) Balance as of March 31, 2018 $ (873.8 ) $ — $ — $ — $ — (873.8 ) Issuance of treasury stock 0.6 $ — $ — $ — $ — 0.6 Repurchase of treasury stock (72.7 ) $ — $ — $ — $ — (72.7 ) Balance as of June 30, 2018 $ (945.9 ) $ — $ — $ — $ — $ (945.9 ) Issuance of treasury stock 4.3 — — — — 4.3 Repurchase of treasury stock — — — — — — Balance as of September 30, 2018 $ (941.6 ) $ — $ — $ — $ — $ (941.6 ) APIC Balance as of December 31, 2017 $ 1,205.7 $ 573.1 $ 52.0 $ 87.5 $ (1,368.4 ) $ 549.9 Issuance of treasury stock (4.4 ) — — — — (4.4 ) Amounts related to share-based compensation — (2.9 ) — — — (2.9 ) Share-based compensation expense — 2.2 — — — 2.2 Balance as of March 31, 2018 $ 1,201.3 $ 572.4 $ 52.0 $ 87.5 $ (1,368.4 ) $ 544.8 Issuance of treasury stock (0.6 ) — — — — (0.6 ) Amounts related to share-based compensation — (0.5 ) — — — (0.5 ) Share-based compensation expense — 2.4 — — — 2.4 Balance as of June 30, 2018 $ 1,200.7 $ 574.3 $ 52.0 $ 87.5 $ (1,368.4 ) $ 546.1 Issuance of treasury stock (4.3 ) (4.3 ) Amounts related to share-based compensation — (4.6 ) — — — (4.6 ) Share-based compensation expense — 2.2 — — — 2.2 Balance as of September 30, 2018 $ 1,196.4 $ 571.9 $ 52.0 $ 87.5 $ (1,368.4 ) $ 539.4 Retained Earnings Balance as of December 31, 2017 $ 994.5 $ 933.0 $ — $ 66.8 $ (999.8 ) $ 994.5 Net income (loss) 39.3 39.3 — — (39.3 ) 39.3 Balance as of March 31, 2018 $ 1,033.8 $ 972.3 $ — $ 66.8 $ (1,039.1 ) 1,033.8 Net income (loss) 51.8 51.8 (0.1 ) — (51.7 ) 51.8 Balance as of June 30, 2018 $ 1,085.6 $ 1,024.1 $ (0.1 ) $ 66.8 $ (1,090.8 ) $ 1,085.6 Net income (loss) 45.0 45.0 — — (45.0 ) 45.0 Balance as of September 30, 2018 $ 1,130.6 $ 1,069.1 $ (0.1 ) $ 66.8 $ (1,135.8 ) $ 1,130.6 |