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 5.625% senior notes due 2027 and the 4.75% senior notes due 2029. 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) June 30, 2020 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 403.0 $ 0.6 $ — $ — $ 403.6 Accounts receivable—trade, less allowance for doubtful accounts of $0.1 in 2020 — 161.1 0.2 — — 161.3 Inventories, at lower of cost or market — 257.7 — — — 257.7 Prepaid expenses and other current assets — 17.7 — — — 17.7 Total current assets — 839.5 0.8 — — 840.3 Property, plant and equipment, at cost less accumulated depreciation and amortization of $1,143.6 in 2020 — 1,823.3 11.0 — — 1,834.3 Investments in subsidiaries 2,850.0 143.6 — — (2,993.6) — Other assets — 186.1 — — — 186.1 Total assets $ 2,850.0 $ 2,992.5 $ 11.8 $ — $ (2,993.6) $ 2,860.7 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 51.2 $ — $ — $ — $ 51.2 Inter-company accounts payable 141.0 52.4 (39.1) (154.3) — — Trade accounts payable and accrued liabilities — 461.2 0.5 — — 461.7 Income taxes payable — 41.2 (0.4) — — 40.8 Total current liabilities 141.0 606.0 (39.0) (154.3) — 553.7 Long-term debt, including capitalized lease obligations — 975.3 — — — 975.3 Deferred income taxes — 225.2 — — — 225.2 Asset retirement obligations — 33.7 — — — 33.7 Deferred credits and other liabilities — 154.8 — — — 154.8 Total liabilities 141.0 1,995.0 (39.0) (154.3) — 1,942.7 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 June 30, 2020) 0.5 — 0.1 — (0.1) 0.5 Treasury Stock (17,589,533 shares held at June 30, 2020) (1,235.2) — — — — (1,235.2) Additional paid in capital (APIC) 1,183.1 578.8 52.0 87.5 (1,368.4) 533.0 Retained earnings 2,760.6 421.2 (1.3) 66.8 (1,625.1) 1,622.2 Accumulated other comprehensive income (loss) (AOCI) — (2.5) — — — (2.5) Total stockholders' equity 2,709.0 997.5 50.8 154.3 (2,993.6) 918.0 Total liabilities and stockholders' equity $ 2,850.0 $ 2,992.5 $ 11.8 $ — $ (2,993.6) $ 2,860.7 CONSOLIDATING BALANCE SHEET (Millions of dollars, except share amounts) December 31, 2019 Assets Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Current assets Cash and cash equivalents $ — $ 279.4 $ 0.9 $ — $ — $ 280.3 Accounts receivable—trade, less allowance for doubtful accounts of $1.2 in 2019 — 173.0 (0.1) — — 172.9 Inventories, at lower of cost or market — 227.6 — — — 227.6 Prepaid expenses and other current assets — 29.6 0.4 — — 30.0 Total current assets — 709.6 1.2 — — 710.8 Property, plant and equipment, at cost less accumulated depreciation and amortization of $1,079.2 in 2019 — 1,799.1 8.2 — — 1,807.3 Investments in subsidiaries 2,591.8 143.9 — — (2,735.7) — Other assets — 169.1 — — — 169.1 Total assets $ 2,591.8 $ 2,821.7 $ 9.4 $ — $ (2,735.7) $ 2,687.2 Liabilities and Stockholders' Equity Current liabilities Current maturities of long-term debt $ — $ 38.8 $ — $ — $ — $ 38.8 Inter-company accounts payable (0.1) 196.1 (41.7) (154.3) — — Trade accounts payable and accrued liabilities — 466.2 — — — 466.2 Total current liabilities (0.1) 701.1 (41.7) (154.3) — 505.0 Long-term debt, including capitalized lease obligations — 999.3 — — — 999.3 Deferred income taxes — 216.7 — — — 216.7 Asset retirement obligations — 32.8 — — — 32.8 Deferred credits and other liabilities — 130.4 — — — 130.4 Total liabilities (0.1) 2,080.3 (41.7) (154.3) — 1,884.2 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, 2019) 0.5 — 0.1 — (0.1) 0.5 Treasury Stock (16,307,048 shares held at December 31, 2019 ) (1,099.8) — — — — (1,099.8) Additional paid in capital (APIC) 1,188.8 578.8 52.0 87.5 (1,368.4) 538.7 Retained earnings 2,502.4 161.9 (1.0) 66.8 (1,367.2) 1,362.9 Accumulated other comprehensive income (AOCI) — 0.7 — — — 0.7 Total stockholders' equity 2,591.9 741.4 51.1 154.3 (2,735.7) 803.0 Total liabilities and stockholders' equity $ 2,591.8 $ 2,821.7 $ 9.4 $ — $ (2,735.7) $ 2,687.2 CONSOLIDATING INCOME STATEMENT AND COMPREHENSIVE INCOME (Millions of dollars) Three Months Ended June 30, 2020 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 1,588.9 $ — $ — $ — $ 1,588.9 Merchandise sales — 767.1 — — — 767.1 Other operating revenues — 23.6 — — — 23.6 Total operating revenues — 2,379.6 — — — 2,379.6 Operating Expenses Petroleum product cost of goods sold — 1,287.8 — — — 1,287.8 Merchandise cost of goods sold — 648.7 — — — 648.7 Station and other operating expenses — 131.8 — — — 131.8 Depreciation and amortization — 39.4 0.1 — — 39.5 Selling, general and administrative — 37.1 — — — 37.1 Accretion of asset retirement obligations — 0.5 — — — 0.5 Total operating expenses — 2,145.3 0.1 — — 2,145.4 Net settlement proceeds — — — — — — Gain (loss) on sale of assets — 1.3 — — — 1.3 Income (loss) from operations — 235.6 (0.1) — — 235.5 Other income (expense) Interest income — 0.2 — — — 0.2 Interest expense — (13.0) — — — (13.0) Other nonoperating income — 0.5 (0.2) — — 0.3 Total other income (expense) — (12.3) (0.2) — — (12.5) Income (loss) before income taxes — 223.3 (0.3) — — 223.0 Income tax expense — 54.2 (0.1) — — 54.1 Income (loss) — 169.1 (0.2) — — 168.9 Equity earnings in affiliates, net of tax 168.9 (0.2) — — (168.7) — Net Income (Loss) 168.9 168.9 (0.2) — (168.7) 168.9 Other comprehensive loss — (0.5) — — — (0.5) Comprehensive income (loss) $ 168.9 $ 168.4 $ (0.2) $ — $ (168.7) $ 168.4 CONSOLIDATING INCOME STATEMENT AND COMPREHENSIVE INCOME (Millions of dollars) Three Months Ended June 30, 2019 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 3,129.7 $ — $ — $ — $ 3,129.7 Merchandise sales — 658.8 — — — 658.8 Other operating revenues — 11.9 — — — 11.9 Total operating revenues — 3,800.4 — — — 3,800.4 Operating Expenses Petroleum product cost of goods sold — 2,973.7 — — — 2,973.7 Merchandise cost of goods sold — 553.3 — — — 553.3 Station and other operating expenses — 145.6 — — — 145.6 Depreciation and amortization — 36.5 — — — 36.5 Selling, general and administrative — 35.1 — — — 35.1 Accretion of asset retirement obligations — 0.5 — — — 0.5 Total operating expenses — 3,744.7 — — — 3,744.7 Net settlement proceeds — — — — — — Gain (loss) on sale of assets — — — — — — Income (loss) from operations — 55.7 — — — 55.7 Other income (expense) Interest income — 0.9 — — — 0.9 Interest expense — (13.2) — — — (13.2) Other nonoperating income — 0.1 (0.2) — — (0.1) Total other income (expense) — (12.2) (0.2) — — (12.4) Income (loss) before income taxes — 43.5 (0.2) — — 43.3 Income tax expense — 10.7 (0.1) — — 10.6 Income (loss) — 32.8 (0.1) — — 32.7 Equity earnings in affiliates, net of tax 32.7 (0.1) — — (32.6) — Net Income (Loss) 32.7 32.7 (0.1) — (32.6) 32.7 Other comprehensive income (loss) — — — — — — Comprehensive income (loss) $ 32.7 $ 32.7 $ (0.1) $ — $ (32.6) $ 32.7 CONSOLIDATING INCOME STATEMENT AND COMPREHENSIVE INCOME (Millions of dollars) Six Months Ended June 30, 2020 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 4,069.1 $ — $ — $ — $ 4,069.1 Merchandise sales — 1,454.6 — — — 1,454.6 Other operating revenues — 40.7 — — — 40.7 Total operating revenues — 5,564.4 — — — 5,564.4 Operating Expenses Petroleum product cost of goods sold — 3,547.6 — — — 3,547.6 Merchandise cost of goods sold — 1,228.7 — — — 1,228.7 Station and other operating expenses — 266.9 — — — 266.9 Depreciation and amortization — 78.8 0.1 — — 78.9 Selling, general and administrative — 76.3 — — — 76.3 Accretion of asset retirement obligations — 1.1 — — — 1.1 Total operating expenses — 5,199.4 0.1 — — 5,199.5 Gain (loss) on sale of assets — 1.4 — — — 1.4 Income (loss) from operations — 366.4 (0.1) — — 366.3 Other income (expense) Interest income — 1.0 — — — 1.0 Interest expense — (26.3) — — — (26.3) Other nonoperating income — (0.4) (0.3) — — (0.7) Total other income (expense) — (25.7) (0.3) — — (26.0) Income (loss) before income taxes — 340.7 (0.4) — — 340.3 Income tax expense — 82.2 (0.1) — — 82.1 Income (loss) — 258.5 (0.3) — — 258.2 Equity earnings in affiliates, net of tax 258.2 (0.3) — — (257.9) — Net Income (Loss) 258.2 258.2 (0.3) — (257.9) 258.2 Other comprehensive income (loss) — (3.2) — — — (3.2) Comprehensive income (loss) $ 258.2 $ 255.0 $ (0.3) $ — $ (257.9) $ 255.0 CONSOLIDATING INCOME STATEMENT AND COMPREHENSIVE INCOME (Millions of dollars) Six Months Ended June 30, 2019 Operating Revenues Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Petroleum product sales $ — $ 5,629.5 $ — $ — $ — $ 5,629.5 Merchandise sales — 1,265.0 — — — 1,265.0 Other operating revenues — 22.3 — — — 22.3 Total operating revenues — 6,916.8 — — — 6,916.8 Operating Expenses Petroleum product cost of goods sold — 5,355.2 — — — 5,355.2 Merchandise cost of goods sold — 1,062.0 — — — 1,062.0 Station and other operating expenses — 278.4 — — — 278.4 Depreciation and amortization — 76.2 — — — 76.2 Selling, general and administrative — 69.7 — — — 69.7 Accretion of asset retirement obligations — 1.0 — — — 1.0 Total operating expenses — 6,842.5 — — — 6,842.5 Net settlement proceeds — 0.1 — — — 0.1 Gain (loss) on sale of assets — (0.1) — — — (0.1) Income (loss) from operations — 74.3 — — — 74.3 Other income (expense) Interest income — 1.6 — — — 1.6 Interest expense — (26.8) — — — (26.8) Other nonoperating income — 0.5 (0.4) — — 0.1 Total other income (expense) — (24.7) (0.4) — — (25.1) Income (loss) before income taxes — 49.6 (0.4) — — 49.2 Income tax expense — 11.3 (0.1) — — 11.2 Income (loss) — 38.3 (0.3) — — 38.0 Equity earnings in affiliates, net of tax 38.0 (0.3) — — (37.7) — Net Income (Loss) 38.0 38.0 (0.3) — (37.7) 38.0 Other comprehensive income (loss) — — — — — — Comprehensive income (loss) $ 38.0 $ 38.0 $ (0.3) $ — $ (37.7) $ 38.0 CONSOLIDATING STATEMENT OF CASH FLOW (Millions of dollars) Six Months Ended June 30, 2020 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 258.2 $ 258.2 $ (0.3) $ — $ (257.9) $ 258.2 Adjustments to reconcile net income (loss) to net cash provided by (required by) operating activities Depreciation and amortization — 78.8 0.1 — — 78.9 Deferred and noncurrent income tax charges (credits) — 9.4 — — — 9.4 Accretion of asset retirement obligations — 1.1 — — — 1.1 (Gain) loss on sale of assets — (1.4) — — — (1.4) Net (increase) decrease in noncash operating working capital — 23.0 0.2 — — 23.2 Equity in earnings of affiliates (258.2) 0.3 — — 257.9 — Other operating activities - net — 12.5 — — — 12.5 Net cash provided by (required by) operating activities — 381.9 — — — 381.9 Investing Activities Property additions — (102.8) (2.9) — — (105.7) Proceeds from sale of assets — 7.6 — — — 7.6 Other investing activities - net — (1.1) — — — (1.1) Net cash provided by (required by) investing activities — (96.3) (2.9) — — (99.2) Financing Activities Purchase of treasury stock (140.6) — — — — (140.6) Borrowings of debt — — — — — — Repayments of debt — (13.2) — — — (13.2) Amounts related to share-based compensation — (5.6) — — — (5.6) Net distributions to parent 140.6 (143.2) 2.6 — — — Net cash provided by (required by) financing activities — (162.0) 2.6 — — (159.4) Net increase (decrease) in cash and cash equivalents — 123.6 (0.3) — — 123.3 Cash, cash equivalents, and restricted cash at January 1 — 279.4 0.9 — — 280.3 Cash, cash equivalents, and restricted cash at June 30 $ — $ 403.0 $ 0.6 $ — $ — $ 403.6 CONSOLIDATING STATEMENT OF CASH FLOW (Millions of dollars) Six Months Ended June 30, 2019 Operating Activities Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ 38.0 $ 38.0 $ (0.3) $ — $ (37.7) $ 38.0 Adjustments to reconcile net income (loss) to net cash provided by (required by)operating activities Depreciation and amortization — 76.2 — — — 76.2 Deferred and noncurrent income tax charges (credits) — 2.7 — — — 2.7 Accretion of asset retirement obligations — 1.0 — — — 1.0 Pretax (gains) losses from sale of assets — 0.1 — — — 0.1 Net (increase) decrease in noncash operating working capital — (0.4) (0.1) — — (0.5) Equity in earnings of affiliates (38.0) 0.3 — — 37.7 — Other operating activities - net — 7.4 — — — 7.4 Net cash provided by (required by) operating activities — 125.3 (0.4) — — 124.9 Investing Activities Property additions — (83.4) (3.2) — — (86.6) Proceeds from sale of assets — 1.4 — — — 1.4 Other investing activities - net — (0.5) — — — (0.5) Net cash provided by (required by) investing activities — (82.5) (3.2) — — (85.7) Financing Activities Purchase of treasury stock (30.1) — — — — (30.1) Repayments of debt — (10.7) — — — (10.7) Amounts related to share-based compensation — (4.3) — — — (4.3) Net distributions to parent 30.1 (33.8) 3.7 — — — Net cash provided by (required) by financing activities — (48.8) 3.7 — — (45.1) Net increase (decrease) in cash and cash equivalents — (6.0) 0.1 — — (5.9) Cash, cash equivalents, and restricted cash at January 1 — 184.0 0.5 — — 184.5 Cash, cash equivalents, and restricted cash at June 30 $ — $ 178.0 $ 0.6 $ — $ — $ 178.6 CONSOLIDATING STATEMENT OF CHANGES IN EQUITY (Millions of dollars) Six Months Ended June 30, 2020 Statement of Stockholders' Equity Parent Company Issuer Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Common Stock Balance as of December 31, 2019 $ 0.5 $ — $ 0.1 $ — $ (0.1) $ 0.5 Issuance of common stock — — — — — — Balance as of March 31, 2020 0.5 — 0.1 — (0.1) 0.5 Issuance of common stock — — — — — — Balance as of June 30, 2020 $ 0.5 $ — $ 0.1 $ — $ (0.1) $ 0.5 Treasury Stock Balance as of December 31, 2019 $ (1,099.8) $ — $ — $ — $ — $ (1,099.8) Issuance of treasury stock 5.2 — — — — 5.2 Repurchase of treasury stock (140.6) — — — — (140.6) Balance as of March 31, 2020 (1,235.2) — — — — (1,235.2) Issuance of treasury stock — — — — — — Repurchase of treasury stock — — — — — — Balance as of June 30, 2020 $ (1,235.2) $ — $ — $ — $ — $ (1,235.2) APIC Balance as of December 31, 2019 $ 1,188.8 $ 578.8 $ 52.0 $ 87.5 $ (1,368.4) $ 538.7 Issuance of treasury stock (5.7) — — — — (5.7) Amounts related to share-based compensation — (5.6) — — — (5.6) Share-based compensation expense — 2.8 — — — 2.8 Balance as of March 31, 2020 1,183.1 576.0 52.0 87.5 (1,368.4) 530.2 Share-based compensation expense — 2.8 — — — 2.8 Balance as of June 30, 2020 $ 1,183.1 $ 578.8 $ 52.0 $ 87.5 $ (1,368.4) $ 533.0 Retained Earnings Balance as of December 31, 2019 $ 2,502.4 $ 161.9 $ (1.0) $ 66.8 $ (1,367.2) $ 1,362.9 Cumulative effect of a change in accounting principle — 1.1 — — — 1.1 Net income (loss) 89.3 89.3 (0.1) — (89.2) 89.3 Balance as of March 31, 2020 2,591.7 252.3 (1.1) 66.8 (1,456.4) 1,453.3 Net income (loss) 168.9 168.9 (0.2) — (168.7) 168.9 Balance as of June 30, 2020 $ 2,760.6 $ 421.2 $ (1.3) $ 66.8 $ (1,625.1) $ 1,622.2 AOCI Balance as of December 31, 2019 $ — $ 0.7 $ — $ — $ — $ 0.7 Other comprehensive income (loss) — (2.7) — — — (2.7) Balance as of March 31, 2020 — (2.0) — — — (2.0) Net income (loss) — (0.5) $ — — — (0.5) Balance as of June 30, 2020 $ — $ (2.5) $ — $ — $ — $ (2.5) CONSOLIDATING STATEMENT OF CHANGES IN EQUITY (Millions of dollars) Six Months Ended June 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 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) 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 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 AOCI Balance as of December 31, 2018 $ — $ — $ — $ — $ — $ — Other comprehensive income (loss) — — — — — — Balance as of March 31, 2019 — — — — — — Other comprehensive income (loss) — — — — — — Balance as of June 30, 2019 $ — $ — $ — $ — $ — $ — |