Guarantor Subsidiaries (Tables) | 12 Months Ended |
Dec. 31, 2013 |
Guarantor Subsidiaries [Abstract] | ' |
Consolidating And Combining Balance Sheets | ' |
CONSOLIDATING BALANCE SHEET |
|
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | | | | | | | | | | | | | | | | | |
| 31-Dec-13 |
Assets | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Current assets | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | - | | $ | 294,741 | | $ | - | | $ | - | | $ | - | | $ | 294,741 |
Accounts receivable—trade, less allowance for doubtful accounts of $4,456 in 2013 | | | - | | | 191,904 | | | - | | | 1,277 | | | - | | | 193,181 |
Inventories, at lower of cost or market | | | - | | | 157,795 | | | - | | | 21,260 | | | - | | | 179,055 |
Prepaid expenses and other current assets | | | - | | | 12,217 | | | - | | | 3,222 | | | - | | | 15,439 |
Total current assets | | | - | | | 656,657 | | | - | | | 25,759 | | | - | | | 682,416 |
Property, plant and equipment, at cost less accumulated depreciation and amortization | | | - | | | 1,189,082 | | | - | | | 1,641 | | | - | | | 1,190,723 |
Investments in subsidiaries | | | 1,228,837 | | | - | | | | | | | | | -1,228,837 | | | - |
Deferred charges and other assets | | | - | | | 95,604 | | | - | | | 239 | | | -87,740 | | | 8,103 |
Total assets | | $ | 1,228,837 | | $ | 1,941,343 | | $ | - | | $ | 27,639 | | $ | -1,316,577 | | $ | 1,881,242 |
| | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity/Net Investment | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | |
Current maturities of long-term debt | | $ | - | | $ | 14,000 | | $ | - | | $ | - | | $ | - | | $ | 14,000 |
Inter-company accounts payable | | | | | | 119,366 | | | -52,107 | | | -67,259 | | | | | | - |
Trade accounts payable and accrued liabilities | | | - | | | 429,763 | | | - | | | 3,465 | | | - | | | 433,228 |
Income taxes payable | | | - | | | 71,450 | | | 43 | | | 653 | | | - | | | 72,146 |
Deferred income taxes | | | - | | | 7,143 | | | - | | | - | | | - | | | 7,143 |
Total current liabilities | | | - | | | 641,722 | | | -52,064 | | | -63,141 | | | - | | | 526,517 |
Long-term debt | | | - | | | 547,578 | | | - | | | - | | | - | | | 547,578 |
Deferred income taxes | | | - | | | 128,451 | | | - | | | -13,519 | | | - | | | 114,932 |
Asset retirement obligations | | | - | | | 17,130 | | | - | | | - | | | - | | | 17,130 |
Deferred credits and other liabilities | | | - | | | 18,749 | | | - | | | - | | | - | | | 18,749 |
Total liabilities | | | - | | | 1,353,630 | | | -52,064 | | | -76,660 | | | - | | | 1,224,906 |
| | | | | | | | | | | | | | | | | | |
Stockholders' Equity/Net Investment | | | | | | | | | | | | | | | | | | |
Preferred Stock, par $0.01, (authorized 20,000,000 shares, none outstanding) | | | - | | | - | | | - | | | - | | | - | | | - |
Common Stock, par $0.01, (authorized 200,000,000 shares at December 31, 2013, 46,746,633 shares issued and outstanding at December 31, 2013) | | | 467 | | | 1 | | | 60 | | | - | | | -61 | | | 467 |
Additional paid in capital (APIC) | | | 1,228,370 | | | 548,758 | | | 52,004 | | | 35,677 | | | -1,316,516 | | | 548,293 |
Net investment by parent | | | - | | | - | | | - | | | - | | | - | | | - |
Retained earnings | | | - | | | 38,954 | | | - | | | 68,622 | | | - | | | 107,576 |
Total stockholders' equity/net investment | | | 1,228,837 | | | 587,713 | | | 52,064 | | | 104,299 | | | -1,316,577 | | | 656,336 |
Total liabilities and stockholders' equity/net investment | | $ | 1,228,837 | | $ | 1,941,343 | | $ | - | | $ | 27,639 | | $ | -1,316,577 | | $ | 1,881,242 |
|
|
|
|
COMBINING BALANCE SHEET |
|
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | | | | | | | | | | | | | | | | | |
| 31-Dec-12 | | | |
Assets | | | Issuer | | | Guarantor Subsidiaries | | | Non-Guarantor Subsidiaries | | | Eliminations | | | Combined | | | |
Current assets | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 57,373 | | $ | - | | $ | - | | $ | - | | $ | 57,373 | | | |
Accounts receivable—trade, less allowance for doubtful accounts of $4,576 in 2012 | | | 516,968 | | | - | | | 12,055 | | | - | | | 529,023 | | | |
Inventories, at lower of cost or market | | | 161,806 | | | - | | | 55,588 | | | - | | | 217,394 | | | |
Prepaid expenses and other current assets | | | 4,461 | | | - | | | 13,711 | | | - | | | 18,172 | | | |
Total current assets | | | 740,608 | | | - | | | 81,354 | | | - | | | 821,962 | | | |
Property, plant and equipment, at cost less accumulated depreciation and amortization | | | 1,084,684 | | | - | | | 85,276 | | | - | | | 1,169,960 | | | |
Investments in subsidiaries | | | | | | | | | | | | | | | | | | |
Deferred charges and other assets | | | 86,199 | | | - | | | 104,805 | | | -190,461 | | | 543 | | | |
Total assets | | $ | 1,911,491 | | $ | - | | $ | 271,435 | | $ | -190,461 | | $ | 1,992,465 | | | |
| | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity/Net Investment | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | |
Current maturities of long-term debt | | $ | - | | $ | - | | $ | 46 | | $ | - | | $ | 46 | | | |
Inter-company accounts payable | | | -84,410 | | | -53,934 | | | 138,344 | | | - | | | - | | | |
Trade accounts payable and accrued liabilities | | | 687,622 | | | - | | | 17,865 | | | - | | | 705,487 | | | |
Income taxes payable | | | 15,296 | | | 39 | | | 270 | | | - | | | 15,605 | | | |
Deferred income taxes | | | 12,771 | | | - | | | - | | | - | | | 12,771 | | | |
Total current liabilities | | | 631,279 | | | -53,895 | | | 156,525 | | | - | | | 733,909 | | | |
Long-term debt | | | - | | | - | | | 1,124 | | | - | | | 1,124 | | | |
Deferred income taxes | | | 133,589 | | | - | | | -3,764 | | | - | | | 129,825 | | | |
Asset retirement obligations | | | 15,401 | | | - | | | - | | | - | | | 15,401 | | | |
Deferred credits and other liabilities | | | 7,755 | | | - | | | - | | | - | | | 7,755 | | | |
Total liabilities | | | 788,024 | | | -53,895 | | | 153,885 | | | - | | | 888,014 | | | |
| | | | | | | | | | | | | | | | | | |
Stockholders' Equity/Net Investment | | | | | | | | | | | | | | | | | | |
Preferred Stock, par $0.01 | | | - | | | - | | | - | | | - | | | - | | | |
Common Stock, par $0.01 | | | - | | | - | | | - | | | - | | | - | | | |
Additional paid in capital (APIC) | | | - | | | - | | | - | | | - | | | - | | | |
Net investment by parent | | | 1,123,467 | | | 53,895 | | | 117,550 | | | -190,461 | | | 1,104,451 | | | |
Retained earnings | | | - | | | - | | | - | | | - | | | - | | | |
Total stockholders' equity/net investment | | | 1,123,467 | | | 53,895 | | | 117,550 | | | -190,461 | | | 1,104,451 | | | |
Total liabilities and stockholders' equity/net investment | | $ | 1,911,491 | | $ | - | | $ | 271,435 | | $ | -190,461 | | $ | 1,992,465 | | | |
|
|
Consolidating And Combining Statements Of Income And Comprehensive Income | ' |
CONSOLIDATING AND COMBINING INCOME STATEMENT |
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | Year ended December 31, 2013 |
Revenues | | | Parent Company | | | Issuer | | | Guarantor Subsidiaries | | | Non-Guarantor Subsidiaries | | | Eliminations | | | Consolidated and Combined |
Petroleum product sales | | $ | - | | $ | 15,766,752 | | $ | - | | $ | - | | $ | -206,435 | | $ | 15,560,317 |
Merchandise sales | | | - | | | 2,159,466 | | | - | | | - | | | - | | | 2,159,466 |
Ethanol sales and other | | | - | | | 94,298 | | | - | | | 269,254 | | | - | | | 363,552 |
Total revenues | | | - | | | 18,020,516 | | | - | | | 269,254 | | | -206,435 | | | 18,083,335 |
Costs and operating expenses | | | | | | | | | | | | | | | | | | |
Petroleum product cost of goods sold | | | - | | | 15,216,390 | | | - | | | - | | | -206,435 | | | 15,009,955 |
Merchandise cost of goods sold | | | - | | | 1,877,630 | | | - | | | - | | | - | | | 1,877,630 |
Ethanol cost of goods sold | | | - | | | - | | | - | | | 228,899 | | | - | | | 228,899 |
Station and other operating expenses | | | - | | | 460,476 | | | - | | | 33,227 | | | - | | | 493,703 |
Depreciation and amortization | | | - | | | 74,053 | | | - | | | 77 | | | - | | | 74,130 |
Impairment of properties | | | - | | | - | | | - | | | - | | | - | | | - |
Selling, general and administrative | | | - | | | 129,430 | | | 1 | | | 3,568 | | | - | | | 132,999 |
Accretion of asset retirement obligations | | | - | | | 1,096 | | | - | | | - | | | - | | | 1,096 |
Total costs and operating expenses | | | - | | | 17,759,075 | | | 1 | | | 265,771 | | | -206,435 | | | 17,818,412 |
Income from operations | | | - | | | 261,441 | | | -1 | | | 3,483 | | | - | | | 264,923 |
Other income (expense) | | | | | | | | | | | | | | | | | | |
Interest income | | | - | | | 1,099 | | | - | | | - | | | - | | | 1,099 |
Interest expense | | | - | | | -14,509 | | | - | | | - | | | - | | | -14,509 |
Gain (loss) on sale of assets | | | - | | | 5,995 | | | - | | | - | | | - | | | 5,995 |
Other nonoperating income | | | - | | | 169 | | | - | | | - | | | - | | | 169 |
Total other income (expense) | | | - | | | -7,246 | | | - | | | - | | | - | | | -7,246 |
Income from continuing operations before income taxes | | | - | | | 254,195 | | | -1 | | | 3,483 | | | - | | | 257,677 |
Income tax expense | | | - | | | 100,059 | | | - | | | 1,292 | | | - | | | 101,351 |
Income from continuing operations | | | - | | | 154,136 | | | -1 | | | 2,191 | | | - | | | 156,326 |
Income (loss) from discontinued operations, net of income taxes | | | - | | | - | | | - | | | 78,707 | | | - | | | 78,707 |
Net Income | | $ | - | | $ | 154,136 | | $ | -1 | | $ | 80,898 | | $ | - | | $ | 235,033 |
|
|
|
|
COMBINING INCOME STATEMENT |
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | Year ended December 31, 2012 | | | |
Revenues | | | Issuer | | | Guarantor Subsidiaries | | | Non-Guarantor Subsidiaries | | | Eliminations | | | Combined | | | |
Petroleum product sales | | $ | 17,071,126 | | $ | - | | $ | - | | $ | -216,141 | | $ | 16,854,985 | | | |
Merchandise sales | | | 2,144,347 | | | - | | | - | | | - | | | 2,144,347 | | | |
Ethanol sales and other | | | 11,708 | | | - | | | 290,268 | | | - | | | 301,976 | | | |
Total revenues | | | 19,227,181 | | | - | | | 290,268 | | | -216,141 | | | 19,301,308 | | | |
Costs and operating expenses | | | | | | | | | | | | | | | | | | |
Petroleum product cost of goods sold | | | 16,514,457 | | | - | | | - | | | -216,141 | | | 16,298,316 | | | |
Merchandise cost of goods sold | | | 1,855,641 | | | - | | | - | | | - | | | 1,855,641 | | | |
Ethanol cost of goods sold | | | - | | | - | | | 269,168 | | | - | | | 269,168 | | | |
Station and other operating expenses | | | 447,103 | | | - | | | 33,006 | | | - | | | 480,109 | | | |
Depreciation and amortization | | | 68,299 | | | - | | | 3,441 | | | - | | | 71,740 | | | |
Impairment of properties | | | - | | | - | | | 60,988 | | | - | | | 60,988 | | | |
Selling, general and administrative | | | 109,634 | | | 2 | | | 3,486 | | | - | | | 113,122 | | | |
Accretion of asset retirement obligations | | | 980 | | | - | | | - | | | - | | | 980 | | | |
Total costs and operating expenses | | | 18,996,114 | | | 2 | | | 370,089 | | | -216,141 | | | 19,150,064 | | | |
Income from operations | | | 231,067 | | | -2 | | | -79,821 | | | - | | | 151,244 | | | |
Other income (expense) | | | | | | | | | | | | | | | | | | |
Interest income | | | 172 | | | - | | | - | | | - | | | 172 | | | |
Interest expense | | | -384 | | | - | | | - | | | - | | | -384 | | | |
Gain (loss) on sale of assets | | | -1,005 | | | - | | | - | | | - | | | -1,005 | | | |
Other nonoperating income | | | 92 | | | - | | | - | | | - | | | 92 | | | |
Total other income (expense) | | | -1,125 | | | - | | | - | | | - | | | -1,125 | | | |
Income from continuing operations before income taxes | | | 229,942 | | | -2 | | | -79,821 | | | - | | | 150,119 | | | |
Income tax expense | | | 91,525 | | | - | | | -27,820 | | | - | | | 63,705 | | | |
Income from continuing operations | | | 138,417 | | | -2 | | | -52,001 | | | - | | | 86,414 | | | |
Income (loss) from discontinued operations, net of income taxes | | | - | | | - | | | -2,846 | | | - | | | -2,846 | | | |
Net Income | | $ | 138,417 | | $ | -2 | | $ | -54,847 | | $ | - | | $ | 83,568 | | | |
|
|
|
|
COMBINING INCOME STATEMENT |
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | Year ended December 31, 2011 | | | |
Revenues | | | Issuer | | | Guarantor Subsidiaries | | | Non-Guarantor Subsidiaries | | | Eliminations | | | Combined | | | |
Petroleum product sales | | $ | 16,755,071 | | $ | - | | $ | - | | $ | -168,226 | | $ | 16,586,845 | | | |
Merchandise sales | | | 2,115,567 | | | - | | | - | | | - | | | 2,115,567 | | | |
Ethanol sales and other | | | 9,538 | | | - | | | 207,266 | | | - | | | 216,804 | | | |
Total revenues | | | 18,880,176 | | | - | | | 207,266 | | | -168,226 | | | 18,919,216 | | | |
Costs and operating expenses | | | | | | | | | | | | | | | | | | |
Petroleum product cost of goods sold | | | 16,078,832 | | | - | | | - | | | -168,226 | | | 15,910,606 | | | |
Merchandise cost of goods sold | | | 1,851,867 | | | - | | | - | | | - | | | 1,851,867 | | | |
Ethanol cost of goods sold | | | - | | | - | | | 225,197 | | | - | | | 225,197 | | | |
Station and other operating expenses | | | 433,821 | | | - | | | 27,595 | | | - | | | 461,416 | | | |
Depreciation and amortization | | | 62,396 | | | - | | | 2,483 | | | - | | | 64,879 | | | |
Impairment of properties | | | - | | | - | | | - | | | - | | | - | | | |
Selling, general and administrative | | | 90,977 | | | 13 | | | 2,143 | | | - | | | 93,133 | | | |
Accretion of asset retirement obligations | | | 877 | | | - | | | - | | | - | | | 877 | | | |
Total costs and operating expenses | | | 18,518,770 | | | 13 | | | 257,418 | | | -168,226 | | | 18,607,975 | | | |
Income from operations | | | 361,406 | | | -13 | | | -50,152 | | | - | | | 311,241 | | | |
Other income (expense) | | | | | | | | | | | | | | | | | | |
Interest income | | | 32 | | | - | | | - | | | - | | | 32 | | | |
Interest expense | | | -408 | | | - | | | - | | | - | | | -408 | | | |
Gain (loss) on sale of assets | | | -363 | | | - | | | - | | | - | | | -363 | | | |
Other nonoperating income | | | 311 | | | - | | | - | | | - | | | 311 | | | |
Total other income (expense) | | | -428 | | | - | | | - | | | - | | | -428 | | | |
Income from continuing operations before income taxes | | | 360,978 | | | -13 | | | -50,152 | | | - | | | 310,813 | | | |
Income tax expense | | | 122,595 | | | - | | | 365 | | | - | | | 122,960 | | | |
Income from continuing operations | | | 238,383 | | | -13 | | | -50,517 | | | - | | | 187,853 | | | |
Income from discontinued operations, net of income taxes | | | 118,747 | | | - | | | 17,420 | | | - | | | 136,167 | | | |
Net Income | | $ | 357,130 | | $ | -13 | | $ | -33,097 | | $ | - | | $ | 324,020 | | | |
|
|
Consolidating And Combining Statement Of Cash Flows | ' |
CONSOLIDATING AND COMBINING STATEMENT OF CASH FLOW |
|
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | Year ended December 31, 2013 |
Operating Activities | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated and Combined |
Net income | | $ | - | | $ | 154,136 | | $ | -1 | | $ | 80,898 | | $ | - | | $ | 235,033 |
Adjustments to reconcile net income (loss) to net cash provided by operating activities | | | | | | | | | | | | | | | | | | |
(Income) loss from discontinued operations, net of tax | | | - | | | - | | | - | | | -78,707 | | | - | | | -78,707 |
Depreciation and amortization | | | - | | | 74,053 | | | - | | | 77 | | | - | | | 74,130 |
Amortization of deferred major repair costs | | | - | | | - | | | - | | | 575 | | | - | | | 575 |
Deferred and noncurrent income tax charges (credits) | | | - | | | -11,568 | | | - | | | 4,306 | | | - | | | -7,262 |
Impairment of properties | | | - | | | - | | | - | | | - | | | - | | | - |
Accretion on discounted liabilities | | | - | | | 1,096 | | | - | | | - | | | - | | | 1,096 |
Pretax (gains) losses from sale of assets | | | - | | | -5,995 | | | - | | | - | | | - | | | -5,995 |
Net decrease (increase) in noncash operating working capital | | | - | | | 51,204 | | | - | | | 23,661 | | | - | | | 74,865 |
Other operating activities-net | | | - | | | 13,215 | | | - | | | - | | | - | | | 13,215 |
Net cash provided by (required by) continuing operations | | | - | | | 276,141 | | | -1 | | | 30,810 | | | - | | | 306,950 |
Net cash provided by discontinued operations | | | - | | | - | | | - | | | 49,748 | | | - | | | 49,748 |
Net cash provided by (required by) operating activities | | | - | | | 276,141 | | | -1 | | | 80,558 | | | - | | | 356,698 |
Investing Activities | | | | | | | | | | | | | | | | | | |
Property additions | | | - | | | -163,303 | | | - | | | -1,233 | | | - | | | -164,536 |
Proceeds from sale of assets | | | - | | | 6,113 | | | - | | | - | | | - | | | 6,113 |
Expenditures for major repairs | | | - | | | - | | | - | | | -726 | | | - | | | -726 |
Other investing activities - net | | | - | | | 52 | | | - | | | - | | | - | | | 52 |
Investing activities of discontinued operations | | | | | | | | | | | | | | | | | | |
Sales proceeds | | | - | | | - | | | - | | | 173,118 | | | - | | | 173,118 |
Other | | | - | | | - | | | - | | | -1,129 | | | - | | | -1,129 |
Net cash provided by (required by) investing activities | | | - | | | -157,138 | | | - | | | 170,030 | | | - | | | 12,892 |
Financing Activities | | | | | | | | | | | | | | | | | | |
Repayments of long-term debt | | | - | | | -80,000 | | | - | | | -1,170 | | | - | | | -81,170 |
Additions to long-term debt | | | - | | | 641,250 | | | - | | | - | | | - | | | 641,250 |
Cash dividend to former parent | | | - | | | -650,000 | | | - | | | - | | | - | | | -650,000 |
Debt issuance costs | | | - | | | -6,693 | | | - | | | - | | | - | | | -6,693 |
Net distributions to former parent | | | - | | | 213,808 | | | 1 | | | -249,418 | | | - | | | -35,609 |
Net cash provided by (required by) financing activities | | | - | | | 118,365 | | | 1 | | | -250,588 | | | - | | | -132,222 |
Net increase in cash and cash equivalents | | | - | | | 237,368 | | | - | | | - | | | - | | | 237,368 |
Cash and cash equivalents at January 1 | | | - | | | 57,373 | | | - | | | - | | | - | | | 57,373 |
Cash and cash equivalents at December 31 | | $ | - | | $ | 294,741 | | $ | - | | $ | - | | $ | - | | $ | 294,741 |
|
|
|
|
COMBINING STATEMENT OF CASH FLOW |
|
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | Year ended December 31, 2012 | | | |
Operating Activities | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated and Combined | | | |
Net income (loss) | | $ | 138,417 | | $ | -2 | | $ | -54,847 | | $ | - | | $ | 83,568 | | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities | | | | | | | | | | | | | | | | | | |
(Income) loss from discontinued operations | | | - | | | - | | | 2,846 | | | - | | | 2,846 | | | |
Depreciation and amortization | | | 68,299 | | | - | | | 3,441 | | | - | | | 71,740 | | | |
Amortization of deferred major repair costs | | | - | | | - | | | 163 | | | - | | | 163 | | | |
Deferred and noncurrent income tax charges (credits) | | | 1,957 | | | - | | | -18,420 | | | - | | | -16,463 | | | |
Impairment of properties | | | - | | | - | | | 60,988 | | | - | | | 60,988 | | | |
Accretion on discounted liabilities | | | 980 | | | - | | | - | | | - | | | 980 | | | |
Pretax (gains) losses from sale of assets | | | 1,005 | | | - | | | - | | | - | | | 1,005 | | | |
Net decrease (increase) in noncash operating working capital | | | 62,493 | | | - | | | -29,940 | | | - | | | 32,553 | | | |
Other operating activities-net | | | -1,088 | | | - | | | - | | | - | | | -1,088 | | | |
Net cash provided by (required by) continuing operations | | | 272,063 | | | -2 | | | -35,769 | | | - | | | 236,292 | | | |
Net cash provided by discontinued operations | | | - | | | - | | | 1,135 | | | - | | | 1,135 | | | |
Net cash provided by (required by) operating activities | | | 272,063 | | | -2 | | | -34,634 | | | - | | | 237,427 | | | |
Investing Activities | | | | | | | | | | | | | | | | | | |
Property additions | | | -103,152 | | | - | | | -1,344 | | | - | | | -104,496 | | | |
Proceeds from sale of assets | | | 364 | | | - | | | - | | | - | | | 364 | | | |
Expenditures for major repairs | | | - | | | - | | | -250 | | | - | | | -250 | | | |
Other investing activities | | | - | | | - | | | - | | | - | | | - | | | |
Investing activities of discontinued operations | | | | | | | | | | | | | | | | | | |
Sales proceeds | | | - | | | - | | | - | | | - | | | - | | | |
Other | | | - | | | - | | | -7,706 | | | - | | | -7,706 | | | |
Net cash provided by (required by) investing activities | | | -102,788 | | | - | | | -9,300 | | | - | | | -112,088 | | | |
Financing Activities | | | | | | | | | | | | | | | | | | |
Repayments of long-term debt | | | - | | | - | | | -42 | | | - | | | -42 | | | |
Additions to long-term debt | | | - | | | - | | | - | | | - | | | - | | | |
Cash dividend to former parent | | | - | | | - | | | - | | | - | | | - | | | |
Debt issuance costs | | | - | | | - | | | - | | | - | | | - | | | |
Net distributions to former parent | | | -148,789 | | | 2 | | | 43,976 | | | - | | | -104,811 | | | |
Net cash provided by (required by) financing activities | | | -148,789 | | | 2 | | | 43,934 | | | - | | | -104,853 | | | |
Net increase in cash and cash equivalents | | | 20,486 | | | - | | | - | | | - | | | 20,486 | | | |
Cash and cash equivalents at January 1 | | | 36,887 | | | - | | | - | | | - | | | 36,887 | | | |
Cash and cash equivalents at December 31 | | $ | 57,373 | | $ | - | | $ | - | | $ | - | | $ | 57,373 | | | |
|
|
|
|
COMBINING STATEMENT OF CASH FLOW |
|
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | Year ended December 31, 2011 | | | |
Operating Activities | | Issuer | | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated and Combined | | | |
Net income (loss) | | $ | 357,130 | | $ | -13 | | $ | -33,097 | | $ | - | | $ | 324,020 | | | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | | | | | | |
(Income) loss from discontinued operations | | | -118,747 | | | - | | | -17,420 | | | - | | | -136,167 | | | |
Depreciation and amortization | | | 62,396 | | | - | | | 2,483 | | | - | | | 64,879 | | | |
Amortization of deferred major repair costs | | | - | | | - | | | - | | | - | | | - | | | |
Deferred and noncurrent income tax charges (credits) | | | 22,417 | | | - | | | 531 | | | - | | | 22,948 | | | |
Impairment of properties | | | - | | | - | | | - | | | - | | | - | | | |
Accretion on discounted liabilities | | | 879 | | | - | | | - | | | - | | | 879 | | | |
Pretax (gains) losses from sale of assets | | | 363 | | | - | | | - | | | - | | | 363 | | | |
Net decrease (increase) in noncash operating working capital | | | -257,013 | | | - | | | -14,033 | | | - | | | -271,046 | | | |
Other operating activities-net | | | 2,673 | | | - | | | - | | | - | | | 2,673 | | | |
Net cash provided by (required by) continuing operations | | | 70,098 | | | -13 | | | -61,536 | | | - | | | 8,549 | | | |
Net cash provided by discontinued operations | | | 145,510 | | | - | | | 34,314 | | | - | | | 179,824 | | | |
Net cash provided by (required by) operating activities | | | 215,608 | | | -13 | | | -27,222 | | | - | | | 188,373 | | | |
Investing Activities | | | | | | | | | | | | | | | | | | |
Property additions | | | -77,481 | | | - | | | -22,338 | | | - | | | -99,819 | | | |
Proceeds from sale of assets | | | 363 | | | - | | | - | | | - | | | 363 | | | |
Expenditures for major repairs | | | - | | | - | | | - | | | - | | | - | | | |
Other investing activities | | | 2,453 | | | - | | | - | | | - | | | 2,453 | | | |
Investing activities of discontinued operations | | | | | | | | | | | | | | | | | | |
Sales proceeds | | | 950,010 | | | - | | | - | | | - | | | 950,010 | | | |
Other | | | -39,425 | | | - | | | -702 | | | - | | | -40,127 | | | |
Net cash provided by (required by) investing activities | | | 835,920 | | | - | | | -23,040 | | | - | | | 812,880 | | | |
Financing Activities | | | | | | | | | | | | | | | | | | |
Repayments of long-term debt | | | - | | | - | | | -42 | | | - | | | -42 | | | |
Additions to long-term debt | | | - | | | - | | | - | | | - | | | - | | | |
Cash dividend to former parent | | | - | | | - | | | - | | | - | | | - | | | |
Debt issuance costs | | | - | | | - | | | - | | | - | | | - | | | |
Net distributions to former parent | | | -1,071,355 | | | 13 | | | 50,304 | | | - | | | -1,021,038 | | | |
Net cash provided by (required by) financing activities | | | -1,071,355 | | | 13 | | | 50,262 | | | - | | | -1,021,080 | | | |
Net decrease in cash and cash equivalents | | | -19,827 | | | - | | | - | | | - | | | -19,827 | | | |
Cash and cash equivalents at January 1 | | | 56,714 | | | - | | | - | | | - | | | 56,714 | | | |
Cash and cash equivalents at December 31 | | $ | 36,887 | | $ | - | | $ | - | | $ | - | | $ | 36,887 | | | |
|
|
Consolidating And Combining Statement Of Changes In Equity | ' |
CONSOLIDATING AND COMBINING STATEMENT OF CHANGES IN EQUITY |
|
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | Year ended December 31, 2013 |
Statement of Stockholders' Equity/Net Parent Investment | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Combined |
| | | | | | | | | | | | | | | | | | |
Common Stock | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Issuance of stock at the separation and distribution | | | 467 | | | 1 | | | 60 | | | - | | | -61 | | | 467 |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2013 | | $ | 467 | | $ | 1 | | $ | 60 | | $ | - | | $ | -61 | | $ | 467 |
| | | | | | | | | | | | | | | | | | |
APIC | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Issuance of stock at the separation and distribution | | | | | | -467 | | | - | | | - | | | - | | | -467 |
Reclassification of net parent investment to APIC | | | 1,228,370 | | | 546,311 | | | 52,004 | | | 35,677 | | | -1,316,516 | | | 545,846 |
Share-based compensation expense | | | - | | | 2,914 | | | - | | | - | | | - | | | 2,914 |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2013 | | $ | 1,228,370 | | $ | 548,758 | | $ | 52,004 | | $ | 35,677 | | $ | -1,316,516 | | $ | 548,293 |
| | | | | | | | | | | | | | | | | | |
Net Parent Investment | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2012 | | $ | - | | $ | 1,123,467 | | $ | 53,895 | | $ | 117,550 | | $ | -190,461 | | $ | 1,104,451 |
Net income | | | - | | | 114,668 | | | - | | | 12,789 | | | - | | | 127,457 |
Dividend paid to former parent | | | - | | | -650,000 | | | - | | | - | | | - | | | -650,000 |
Net transfers to/between former parent | | | - | | | -36,062 | | | - | | | - | | | - | | | -36,062 |
Reclassification of net parent investment to APIC | | | - | | | -552,073 | | | -53,895 | | | -130,339 | | | 190,461 | | | -545,846 |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2013 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
| | | | | | | | | | | | | | | | | | |
Retained Earnings | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Net income | | | - | | | 38,954 | | | - | | | 68,622 | | | - | | | 107,576 |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2013 | | $ | - | | $ | 38,954 | | $ | - | | $ | 68,622 | | $ | - | | $ | 107,576 |
| | | | | | | | | | | | | | | | | | |
|
|
|
|
COMBINING STATEMENTS OF CHANGES IN EQUITY |
|
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | Year ended December 31, 2012 |
Statement of Stockholders' Equity/Net Parent Investment | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Combined |
| | | | | | | | | | | | | | | | | | |
Common Stock | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Issuance of stock at the separation and distribution | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
| | | | | | | | | | | | | | | | | | |
APIC | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Issuance of stock at the separation and distribution | | | - | | | - | | | - | | | - | | | - | | | - |
Reclassification of net parent investment to APIC | | | - | | | - | | | - | | | - | | | - | | | - |
Share-based compensation expense | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
| | | | | | | | | | | | | | | | | | |
Net Parent Investment | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | $ | - | | $ | 1,043,914 | | $ | 2,166 | | $ | 263,328 | | $ | -190,461 | | $ | 1,118,947 |
Net income | | | - | | | 138,416 | | | - | | | -54,848 | | | - | | | 83,568 |
Dividend paid to former parent | | | - | | | - | | | - | | | - | | | - | | | - |
Net transfers to/between former parent | | | - | | | -58,863 | | | 51,729 | | | -90,930 | | | - | | | -98,064 |
Reclassification of net parent investment to APIC | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2012 | | $ | - | | $ | 1,123,467 | | $ | 53,895 | | $ | 117,550 | | $ | -190,461 | | $ | 1,104,451 |
| | | | | | | | | | | | | | | | | | |
Retained Earnings | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Net income | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
|
|
|
|
COMBINING STATEMENTS OF CHANGES IN EQUITY |
|
|
| | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | Year ended December 31, 2011 |
Statement of Stockholders' Equity/Net Parent Investment | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Combined |
| | | | | | | | | | | | | | | | | | |
Common Stock | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2010 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Issuance of stock at the separation and distribution | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
| | | | | | | | | | | | | | | | | | |
APIC | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2010 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Issuance of stock at the separation and distribution | | | - | | | - | | | - | | | - | | | - | | | - |
Reclassification of net parent investment to APIC | | | - | | | - | | | - | | | - | | | - | | | - |
Share-based compensation expense | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
| | | | | | | | | | | | | | | | | | |
Net Parent Investment | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2010 | | $ | - | | $ | 1,788,796 | | $ | -46,108 | | $ | 255,923 | | $ | -190,461 | | $ | 1,808,150 |
Net income | | | - | | | 306,327 | | | 234 | | | 17,459 | | | - | | | 324,020 |
Dividend paid to former parent | | | - | | | - | | | - | | | - | | | - | | | - |
Net transfers to/between former parent | | | - | | | -1,051,209 | | | 48,040 | | | -10,054 | | | - | | | -1,013,223 |
Reclassification of net parent investment to APIC | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | $ | - | | $ | 1,043,914 | | $ | 2,166 | | $ | 263,328 | | $ | -190,461 | | $ | 1,118,947 |
| | | | | | | | | | | | | | | | | | |
Retained Earnings | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2010 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
Net income | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
|
|