Guarantor Subsidiaries | 3 Months Ended | 12 Months Ended |
Mar. 31, 2014 | Dec. 31, 2013 |
Guarantor Subsidiaries [Abstract] | ' | ' |
Guarantor Subsidiaries | ' | ' |
Note 16 – 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 and combining schedules present financial information on a consolidated and combined basis in conformity with the SEC’s Regulation S-X Rule 3-10(d): | |
| |
| Note 21 – 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 and combining schedules present financial information on a consolidated and combined basis in conformity with the SEC’s Regulation S-X Rule 3-10(d): |
CONSOLIDATING BALANCE SHEET | |
| CONSOLIDATING BALANCE SHEET |
| |
| | | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 31-Mar-14 | (Thousands of dollars) | | | | | | | | | | | | | | | | | | |
Assets | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated | | 31-Dec-13 |
Current assets | | | | | | | | | | | | | | | | | | | Assets | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated |
Cash and cash equivalents | | $ | - | | $ | 368,629 | | $ | - | | $ | 795 | | $ | - | | $ | 369,424 | Current assets | | | | | | | | | | | | | | | | | | |
Accounts receivable—trade, less allowance for doubtful accounts of $4,456 in 2014 | | | - | | | 210,493 | | | - | | | 1,847 | | | - | | | 212,340 | Cash and cash equivalents | | $ | - | | $ | 294,741 | | $ | - | | $ | - | | $ | - | | $ | 294,741 |
Inventories, at lower of cost or market | | | - | | | 70,160 | | | - | | | 18,740 | | | - | | | 88,900 | Accounts receivable—trade, less allowance for doubtful accounts of $4,456 in 2013 | | | - | | | 191,904 | | | - | | | 1,277 | | | - | | | 193,181 |
Prepaid expenses and other current assets | | | - | | | 13,447 | | | - | | | 2,216 | | | - | | | 15,663 | Inventories, at lower of cost or market | | | - | | | 157,795 | | | - | | | 21,260 | | | - | | | 179,055 |
Total current assets | | | - | | | 662,729 | | | - | | | 23,598 | | | - | | | 686,327 | 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 of $673,764 in 2014 | | | - | | | 1,192,522 | | | - | | | 1,851 | | | - | | | 1,194,373 | Property, plant and equipment, at cost less accumulated depreciation and amortization | | | - | | | 1,189,082 | | | - | | | 1,641 | | | - | | | 1,190,723 |
Investments in subsidiaries | | | 1,336,414 | | | 156,362 | | | - | | | - | | | -1,492,776 | | | - | Investments in subsidiaries | | | 1,228,837 | | | - | | | | | | | | | -1,228,837 | | | - |
Deferred charges and other assets | | | - | | | 7,467 | | | - | | | 798 | | | - | | | 8,265 | Deferred charges and other assets | | | - | | | 95,604 | | | - | | | 239 | | | -87,740 | | | 8,103 |
Total assets | | $ | 1,336,414 | | $ | 2,019,080 | | $ | - | | $ | 26,247 | | $ | -1,492,776 | | $ | 1,888,965 | Total assets | | $ | 1,228,837 | | $ | 1,941,343 | | $ | - | | $ | 27,639 | | $ | -1,316,577 | | $ | 1,881,242 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | | | | | | | | | | | | Liabilities and Stockholders' Equity/Net Investment | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | Current liabilities | | | | | | | | | | | | | | | | | | |
Current maturities of long-term debt | | $ | - | | $ | 16,500 | | $ | - | | $ | - | | $ | - | | $ | 16,500 | Current maturities of long-term debt | | $ | - | | $ | 14,000 | | $ | - | | $ | - | | $ | - | | $ | 14,000 |
Inter-company accounts payable | | | - | | | 125,069 | | | -52,071 | | | -72,998 | | | - | | | - | Inter-company accounts payable | | | | | | 119,366 | | | -52,107 | | | -67,259 | | | | | | - |
Trade accounts payable and accrued liabilities | | | - | | | 482,625 | | | - | | | 5,145 | | | - | | | 487,770 | Trade accounts payable and accrued liabilities | | | - | | | 429,763 | | | - | | | 3,465 | | | - | | | 433,228 |
Income taxes payable | | | - | | | 31,629 | | | 8 | | | 305 | | | - | | | 31,942 | Income taxes payable | | | - | | | 71,450 | | | 43 | | | 653 | | | - | | | 72,146 |
Deferred income taxes | | | - | | | 7,789 | | | - | | | - | | | - | | | 7,789 | Deferred income taxes | | | - | | | 7,143 | | | - | | | - | | | - | | | 7,143 |
Total current liabilities | | | - | | | 663,612 | | | -52,063 | | | -67,548 | | | - | | | 544,001 | Total current liabilities | | | - | | | 641,722 | | | -52,064 | | | -63,141 | | | - | | | 526,517 |
Long-term debt | | | - | | | 530,295 | | | - | | | - | | | - | | | 530,295 | Long-term debt | | | - | | | 547,578 | | | - | | | - | | | - | | | 547,578 |
Deferred income taxes | | | - | | | 122,878 | | | - | | | -12,502 | | | - | | | 110,376 | Deferred income taxes | | | - | | | 128,451 | | | - | | | -13,519 | | | - | | | 114,932 |
Asset retirement obligations | | | - | | | 17,605 | | | - | | | - | | | - | | | 17,605 | Asset retirement obligations | | | - | | | 17,130 | | | - | | | - | | | - | | | 17,130 |
Deferred credits and other liabilities | | | - | | | 18,508 | | | - | | | - | | | - | | | 18,508 | Deferred credits and other liabilities | | | - | | | 18,749 | | | - | | | - | | | - | | | 18,749 |
Total liabilities | | | - | | | 1,352,898 | | | -52,063 | | | -80,050 | | | - | | | 1,220,785 | Total liabilities | | | - | | | 1,353,630 | | | -52,064 | | | -76,660 | | | - | | | 1,224,906 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders' Equity | | | | | | | | | | | | | | | | | | | Stockholders' Equity/Net Investment | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | Preferred Stock, par $0.01, (authorized 20,000,000 shares, none outstanding) | | | - | | | - | | | - | | | - | | | - | | | - |
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 |
Common Stock, par $0.01, (authorized 200,000,000 shares, 46,756,190 shares issued and outstanding at March 31, 2014) | | | 468 | | | 1 | | | 60 | | | - | | | -61 | | | 468 | Additional paid in capital (APIC) | | | 1,228,370 | | | 548,758 | | | 52,004 | | | 35,677 | | | -1,316,516 | | | 548,293 |
Additional paid in capital (APIC) | | | 1,228,370 | | | 550,968 | | | 52,004 | | | 35,677 | | | -1,316,516 | | | 550,503 | Net investment by parent | | | - | | | - | | | - | | | - | | | - | | | - |
Retained earnings | | | 107,576 | | | 115,213 | | | -1 | | | 70,620 | | | -176,199 | | | 117,209 | Retained earnings | | | - | | | 38,954 | | | - | | | 68,622 | | | - | | | 107,576 |
Total stockholders' equity | | | 1,336,414 | | | 666,182 | | | 52,063 | | | 106,297 | | | -1,492,776 | | | 668,180 | Total stockholders' equity/net investment | | | 1,228,837 | | | 587,713 | | | 52,064 | | | 104,299 | | | -1,316,577 | | | 656,336 |
Total liabilities and stockholders' equity | | $ | 1,336,414 | | $ | 2,019,080 | | $ | - | | $ | 26,247 | | $ | -1,492,776 | | $ | 1,888,965 | Total liabilities and stockholders' equity/net investment | | $ | 1,228,837 | | $ | 1,941,343 | | $ | - | | $ | 27,639 | | $ | -1,316,577 | | $ | 1,881,242 |
| |
| |
| |
CONSOLIDATING BALANCE SHEET | |
| COMBINING BALANCE SHEET |
| | | | | | | | | | | | | | | | | | | |
(Thousands of dollars) | | | | | | | | | | | | | | | | | | | |
| 31-Dec-13 | | | | | | | | | | | | | | | | | | | |
Assets | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Combined | (Thousands of dollars) | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | 31-Dec-12 | | | |
Cash and cash equivalents | | $ | - | | $ | 294,741 | | $ | - | | $ | - | | $ | - | | $ | 294,741 | Assets | | | Issuer | | | Guarantor Subsidiaries | | | Non-Guarantor Subsidiaries | | | Eliminations | | | Combined | | | |
Accounts receivable—trade, less allowance for doubtful accounts of $4,456 in 2013 | | | - | | | 191,904 | | | - | | | 1,277 | | | - | | | 193,181 | Current assets | | | | | | | | | | | | | | | | | | |
Inventories, at lower of cost or market | | | - | | | 157,795 | | | - | | | 21,260 | | | - | | | 179,055 | Cash and cash equivalents | | $ | 57,373 | | $ | - | | $ | - | | $ | - | | $ | 57,373 | | | |
Prepaid expenses and other current assets | | | - | | | 12,217 | | | - | | | 3,222 | | | - | | | 15,439 | Accounts receivable—trade, less allowance for doubtful accounts of $4,576 in 2012 | | | 516,968 | | | - | | | 12,055 | | | - | | | 529,023 | | | |
Total current assets | | | - | | | 656,657 | | | - | | | 25,759 | | | - | | | 682,416 | 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 | | | |
Property, plant and equipment, at cost less accumulated depreciation and amortization of $655,360 in 2013 | | | - | | | 1,189,082 | | | - | | | 1,641 | | | - | | | 1,190,723 | Total current assets | | | 740,608 | | | - | | | 81,354 | | | - | | | 821,962 | | | |
Investments in subsidiaries | | | 1,228,837 | | | - | | | - | | | - | | | -1,228,837 | | | - | Property, plant and equipment, at cost less accumulated depreciation and amortization | | | 1,084,684 | | | - | | | 85,276 | | | - | | | 1,169,960 | | | |
Deferred charges and other assets | | | - | | | 95,604 | | | - | | | 239 | | | -87,740 | | | 8,103 | Investments in subsidiaries | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,228,837 | | $ | 1,941,343 | | $ | - | | $ | 27,639 | | $ | -1,316,577 | | $ | 1,881,242 | 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 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | Liabilities and Stockholders' Equity/Net Investment | | | | | | | | | | | | | | | | | | |
Current maturities of long-term debt | | $ | - | | $ | 14,000 | | $ | - | | $ | - | | $ | - | | $ | 14,000 | Current liabilities | | | | | | | | | | | | | | | | | | |
Inter-company accounts payable | | | - | | | 119,366 | | | -52,107 | | | -67,259 | | | - | | | - | Current maturities of long-term debt | | $ | - | | $ | - | | $ | 46 | | $ | - | | $ | 46 | | | |
Trade accounts payable and accrued liabilities | | | - | | | 429,763 | | | - | | | 3,465 | | | - | | | 433,228 | Inter-company accounts payable | | | -84,410 | | | -53,934 | | | 138,344 | | | - | | | - | | | |
Income taxes payable | | | - | | | 71,450 | | | 43 | | | 653 | | | - | | | 72,146 | Trade accounts payable and accrued liabilities | | | 687,622 | | | - | | | 17,865 | | | - | | | 705,487 | | | |
Deferred income taxes | | | - | | | 7,143 | | | - | | | - | | | - | | | 7,143 | Income taxes payable | | | 15,296 | | | 39 | | | 270 | | | - | | | 15,605 | | | |
Total current liabilities | | | - | | | 641,722 | | | -52,064 | | | -63,141 | | | - | | | 526,517 | Deferred income taxes | | | 12,771 | | | - | | | - | | | - | | | 12,771 | | | |
Long-term debt | | | - | | | 547,578 | | | - | | | - | | | - | | | 547,578 | Total current liabilities | | | 631,279 | | | -53,895 | | | 156,525 | | | - | | | 733,909 | | | |
Deferred income taxes | | | - | | | 128,451 | | | - | | | -13,519 | | | - | | | 114,932 | Long-term debt | | | - | | | - | | | 1,124 | | | - | | | 1,124 | | | |
Asset retirement obligations | | | - | | | 17,130 | | | - | | | - | | | - | | | 17,130 | Deferred income taxes | | | 133,589 | | | - | | | -3,764 | | | - | | | 129,825 | | | |
Deferred credits and other liabilities | | | - | | | 18,749 | | | - | | | - | | | - | | | 18,749 | Asset retirement obligations | | | 15,401 | | | - | | | - | | | - | | | 15,401 | | | |
Total liabilities | | | - | | | 1,353,630 | | | -52,064 | | | -76,660 | | | - | | | 1,224,906 | Deferred credits and other liabilities | | | 7,755 | | | - | | | - | | | - | | | 7,755 | | | |
| | | | | | | | | | | | | | | | | | | Total liabilities | | | 788,024 | | | -53,895 | | | 153,885 | | | - | | | 888,014 | | | |
Stockholders' Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | Stockholders' Equity/Net Investment | | | | | | | | | | | | | | | | | | |
Preferred Stock, par $0.01, (authorized 20,000,000 shares, none outstanding) | | | - | | | - | | | - | | | - | | | - | | | - | Preferred Stock, par $0.01 | | | - | | | - | | | - | | | - | | | - | | | |
Common Stock, par $0.01, (authorized 200,000,000 shares, 46,746,633 shares issued and outstanding at December 31, 2013) | | | 467 | | | 1 | | | 60 | | | - | | | -61 | | | 467 | Common Stock, par $0.01 | | | - | | | - | | | - | | | - | | | - | | | |
Additional paid in capital (APIC) | | | 1,228,370 | | | 548,758 | | | 52,004 | | | 35,677 | | | -1,316,516 | | | 548,293 | Additional paid in capital (APIC) | | | - | | | - | | | - | | | - | | | - | | | |
Retained earnings | | | - | | | 38,954 | | | - | | | 68,622 | | | - | | | 107,576 | Net investment by parent | | | 1,123,467 | | | 53,895 | | | 117,550 | | | -190,461 | | | 1,104,451 | | | |
Total stockholders' equity | | | 1,228,837 | | | 587,713 | | | 52,064 | | | 104,299 | | | -1,316,577 | | | 656,336 | Retained earnings | | | - | | | - | | | - | | | - | | | - | | | |
Total liabilities and stockholders' equity | | $ | 1,228,837 | | $ | 1,941,343 | | $ | - | | $ | 27,639 | | $ | -1,316,577 | | $ | 1,881,242 | 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 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 |
CONSOLIDATING INCOME STATEMENT | 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 |
(Thousands of dollars except per share amounts) | Three Months Ended March 31, 2014 | Income from operations | | | - | | | 261,441 | | | -1 | | | 3,483 | | | - | | | 264,923 |
Revenues | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated | Other income (expense) | | | | | | | | | | | | | | | | | | |
Petroleum product sales | | $ | - | | $ | 3,634,271 | | $ | - | | $ | - | | $ | -39,924 | | $ | 3,594,347 | Interest income | | | - | | | 1,099 | | | - | | | - | | | - | | | 1,099 |
Merchandise sales | | | - | | | 502,722 | | | - | | | - | | | - | | | 502,722 | Interest expense | | | - | | | -14,509 | | | - | | | - | | | - | | | -14,509 |
Ethanol sales and other | | | - | | | 18,476 | | | - | | | 48,789 | | | - | | | 67,265 | Gain (loss) on sale of assets | | | - | | | 5,995 | | | - | | | - | | | - | | | 5,995 |
Total revenues | | $ | - | | $ | 4,155,469 | | $ | - | | $ | 48,789 | | $ | -39,924 | | $ | 4,164,334 | Other nonoperating income | | | - | | | 169 | | | - | | | - | | | - | | | 169 |
Costs and operating expenses | | | | | | | | | | | | | | | | | | | Total other income (expense) | | | - | | | -7,246 | | | - | | | - | | | - | | | -7,246 |
Petroleum product cost of goods sold | | | - | | | 3,540,270 | | | - | | | - | | | -39,924 | | | 3,500,346 | Income from continuing operations before income taxes | | | - | | | 254,195 | | | -1 | | | 3,483 | | | - | | | 257,677 |
Merchandise cost of goods sold | | | - | | | 432,462 | | | - | | | - | | | - | | | 432,462 | Income tax expense | | | - | | | 100,059 | | | - | | | 1,292 | | | - | | | 101,351 |
Ethanol cost of goods sold | | | - | | | - | | | - | | | 37,770 | | | - | | | 37,770 | Income from continuing operations | | | - | | | 154,136 | | | -1 | | | 2,191 | | | - | | | 156,326 |
Station and other operating expenses | | | - | | | 113,815 | | | - | | | 8,662 | | | - | | | 122,477 | Income (loss) from discontinued operations, net of income taxes | | | - | | | - | | | - | | | 78,707 | | | - | | | 78,707 |
Depreciation and amortization | | | - | | | 19,634 | | | - | | | 27 | | | - | | | 19,661 | Net Income | | $ | - | | $ | 154,136 | | $ | -1 | | $ | 80,898 | | $ | - | | $ | 235,033 |
Selling, general and administrative | | | - | | | 27,625 | | | 1 | | | 445 | | | - | | | 28,071 | |
Accretion of asset retirement obligations | | | - | | | 297 | | | - | | | - | | | - | | | 297 | |
Total costs and operating expenses | | | - | | | 4,134,103 | | | 1 | | | 46,904 | | | -39,924 | | | 4,141,084 | |
Income from operations | | $ | - | | $ | 21,366 | | $ | -1 | | $ | 1,885 | | $ | - | | $ | 23,250 | |
Other income (expense) | | | | | | | | | | | | | | | | | | | COMBINING INCOME STATEMENT |
Interest income | | | - | | | 15 | | | - | | | - | | | - | | | 15 | |
Interest expense | | | - | | | -9,095 | | | - | | | - | | | - | | | -9,095 | | | | | | | | | | | | | | | | | | | |
Gain on sale of assets | | | - | | | 170 | | | - | | | - | | | - | | | 170 | (Thousands of dollars) | Year ended December 31, 2012 | | | |
Other nonoperating income | | | - | | | 112 | | | - | | | - | | | - | | | 112 | Revenues | | | Issuer | | | Guarantor Subsidiaries | | | Non-Guarantor Subsidiaries | | | Eliminations | | | Combined | | | |
Total other income (expense) | | $ | - | | $ | -8,798 | | $ | - | | $ | - | | $ | - | | $ | -8,798 | Petroleum product sales | | $ | 17,071,126 | | $ | - | | $ | - | | $ | -216,141 | | $ | 16,854,985 | | | |
Income from continuing operations before income taxes | | | - | | | 12,568 | | | -1 | | | 1,885 | | | - | | | 14,452 | Merchandise sales | | | 2,144,347 | | | - | | | - | | | - | | | 2,144,347 | | | |
Income tax expense | | | - | | | 4,932 | | | - | | | 668 | | | - | | | 5,600 | Ethanol sales and other | | | 11,708 | | | - | | | 290,268 | | | - | | | 301,976 | | | |
Income from continuing operations | | | - | | | 7,636 | | | -1 | | | 1,217 | | | - | | | 8,852 | Total revenues | | | 19,227,181 | | | - | | | 290,268 | | | -216,141 | | | 19,301,308 | | | |
Income from discontinued operations, net of taxes | | | - | | | - | | | - | | | 781 | | | - | | | 781 | Costs and operating expenses | | | | | | | | | | | | | | | | | | |
Net Income | | $ | - | | $ | 7,636 | | $ | -1 | | $ | 1,998 | | $ | - | | $ | 9,633 | 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 | | | |
COMBINING INCOME STATEMENT | 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 | | | |
(Thousands of dollars except per share amounts) | Three Months Ended March 31, 2013 | Income from continuing operations | | | 138,417 | | | -2 | | | -52,001 | | | - | | | 86,414 | | | |
Revenues | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Combined | Income (loss) from discontinued operations, net of income taxes | | | - | | | - | | | -2,846 | | | - | | | -2,846 | | | |
Petroleum product sales | | $ | - | | $ | 3,810,772 | | $ | - | | $ | - | | $ | -48,160 | | $ | 3,762,612 | Net Income | | $ | 138,417 | | $ | -2 | | $ | -54,847 | | $ | - | | $ | 83,568 | | | |
Merchandise sales | | | - | | | 515,469 | | | - | | | - | | | - | | | 515,469 | |
Ethanol sales and other | | | - | | | 14,065 | | | - | | | 65,846 | | | - | | | 79,911 | |
Total revenues | | $ | - | | $ | 4,340,306 | | $ | - | | $ | 65,846 | | $ | -48,160 | | $ | 4,357,992 | |
Costs and operating expenses | | | | | | | | | | | | | | | | | | | |
Petroleum product cost of goods sold | | | - | | | 3,689,390 | | | - | | | - | | | -48,160 | | | 3,641,230 | COMBINING INCOME STATEMENT |
Merchandise cost of goods sold | | | - | | | 448,796 | | | - | | | - | | | - | | | 448,796 | |
Ethanol cost of goods sold | | | | | | - | | | - | | | 61,705 | | | - | | | 61,705 | | | | | | | | | | | | | | | | | | | |
Station and other operating expenses | | | - | | | 113,507 | | | - | | | 7,463 | | | - | | | 120,970 | (Thousands of dollars) | Year ended December 31, 2011 | | | |
Depreciation and amortization | | | - | | | 18,061 | | | - | | | 10 | | | - | | | 18,071 | Revenues | | | Issuer | | | Guarantor Subsidiaries | | | Non-Guarantor Subsidiaries | | | Eliminations | | | Combined | | | |
Selling, general and administrative | | | - | | | 31,127 | | | 1 | | | 1,104 | | | - | | | 32,232 | Petroleum product sales | | $ | 16,755,071 | | $ | - | | $ | - | | $ | -168,226 | | $ | 16,586,845 | | | |
Accretion of asset retirement obligations | | | - | | | 269 | | | - | | | - | | | - | | | 269 | Merchandise sales | | | 2,115,567 | | | - | | | - | | | - | | | 2,115,567 | | | |
Total costs and operating expenses | | | - | | | 4,301,150 | | | 1 | | | 70,282 | | | -48,160 | | | 4,323,273 | Ethanol sales and other | | | 9,538 | | | - | | | 207,266 | | | - | | | 216,804 | | | |
Income from operations | | $ | - | | $ | 39,156 | | $ | -1 | | $ | -4,436 | | $ | - | | $ | 34,719 | Total revenues | | | 18,880,176 | | | - | | | 207,266 | | | -168,226 | | | 18,919,216 | | | |
Other income (expense) | | | | | | | | | | | | | | | | | | | Costs and operating expenses | | | | | | | | | | | | | | | | | | |
Interest income | | | - | | | 281 | | | - | | | - | | | - | | | 281 | Petroleum product cost of goods sold | | | 16,078,832 | | | - | | | - | | | -168,226 | | | 15,910,606 | | | |
Interest expense | | | - | | | -127 | | | - | | | - | | | - | | | -127 | Merchandise cost of goods sold | | | 1,851,867 | | | - | | | - | | | - | | | 1,851,867 | | | |
Gain on sale of assets | | | - | | | 8 | | | - | | | - | | | - | | | 8 | Ethanol cost of goods sold | | | - | | | - | | | 225,197 | | | - | | | 225,197 | | | |
Other nonoperating income | | | - | | | 17 | | | - | | | - | | | - | | | 17 | Station and other operating expenses | | | 433,821 | | | - | | | 27,595 | | | - | | | 461,416 | | | |
Total other income (expense) | | $ | - | | $ | 179 | | $ | - | | $ | - | | $ | - | | $ | 179 | Depreciation and amortization | | | 62,396 | | | - | | | 2,483 | | | - | | | 64,879 | | | |
Income from continuing operations before income taxes | | | - | | | 39,335 | | | -1 | | | -4,436 | | | - | | | 34,898 | Impairment of properties | | | - | | | - | | | - | | | - | | | - | | | |
Income tax expense | | | - | | | 15,867 | | | - | | | -1,523 | | | - | | | 14,344 | Selling, general and administrative | | | 90,977 | | | 13 | | | 2,143 | | | - | | | 93,133 | | | |
Income from continuing operations | | | - | | | 23,468 | | | -1 | | | -2,913 | | | - | | | 20,554 | Accretion of asset retirement obligations | | | 877 | | | - | | | - | | | - | | | 877 | | | |
Income from discontinued operations, net of taxes | | | - | | | - | | | - | | | 1,493 | | | - | | | 1,493 | Total costs and operating expenses | | | 18,518,770 | | | 13 | | | 257,418 | | | -168,226 | | | 18,607,975 | | | |
Net Income | | $ | - | | $ | 23,468 | | $ | -1 | | $ | -1,420 | | $ | - | | $ | 22,047 | Income from operations | | | 361,406 | | | -13 | | | -50,152 | | | - | | | 311,241 | | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | |
| Interest income | | | 32 | | | - | | | - | | | - | | | 32 | | | |
| Interest expense | | | -408 | | | - | | | - | | | - | | | -408 | | | |
CONSOLIDATING STATEMENT OF CASH FLOW | Gain (loss) on sale of assets | | | -363 | | | - | | | - | | | - | | | -363 | | | |
| Other nonoperating income | | | 311 | | | - | | | - | | | - | | | 311 | | | |
| | | | | | | | | | | | | | | | | | | Total other income (expense) | | | -428 | | | - | | | - | | | - | | | -428 | | | |
(Thousands of dollars) | Three Months Ended March 31, 2014 | Income from continuing operations before income taxes | | | 360,978 | | | -13 | | | -50,152 | | | - | | | 310,813 | | | |
Operating Activities | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated | Income tax expense | | | 122,595 | | | - | | | 365 | | | - | | | 122,960 | | | |
Net income | | $ | - | | $ | 7,636 | | $ | -1 | | $ | 1,998 | | $ | - | | $ | 9,633 | Income from continuing operations | | | 238,383 | | | -13 | | | -50,517 | | | - | | | 187,853 | | | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | | | | | | | Income from discontinued operations, net of income taxes | | | 118,747 | | | - | | | 17,420 | | | - | | | 136,167 | | | |
(Income) loss from discontinued operations, net of tax | | | - | | | - | | | - | | | -781 | | | - | | | -781 | Net Income | | $ | 357,130 | | $ | -13 | | $ | -33,097 | | $ | - | | $ | 324,020 | | | |
Depreciation and amortization | | | - | | | 19,634 | | | - | | | 27 | | | - | | | 19,661 | |
Amortization of deferred major repair costs | | | - | | | | | | - | | | 169 | | | - | | | 169 | |
Deferred and noncurrent income tax charges (credits) | | | - | | | -5,573 | | | - | | | 1,017 | | | - | | | -4,556 | |
Accretion on discounted liabilities | | | - | | | 297 | | | - | | | - | | | - | | | 297 | |
Pretax gains from sale of assets | | | - | | | -170 | | | - | | | - | | | - | | | -170 | CONSOLIDATING AND COMBINING STATEMENT OF CASH FLOW |
Net decrease in noncash operating working capital | | | - | | | 80,464 | | | - | | | 4,288 | | | - | | | 84,752 | |
Other operating activities-net | | | - | | | 3,698 | | | - | | | - | | | - | | | 3,698 | |
Net cash provided by (required by) continuing operations | | | - | | | 105,986 | | | -1 | | | 6,718 | | | - | | | 112,703 | | | | | | | | | | | | | | | | | | | |
Net cash provided by discontinued operations | | | - | | | - | | | - | | | 134 | | | - | | | 134 | (Thousands of dollars) | | Year ended December 31, 2013 |
Net cash provided by (required by) operating activities | | | - | | | 105,986 | | | -1 | | | 6,852 | | | - | | | 112,837 | Operating Activities | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated and Combined |
Investing Activities | | | | | | | | | | | | | | | | | | | Net income | | $ | - | | $ | 154,136 | | $ | -1 | | $ | 80,898 | | $ | - | | $ | 235,033 |
Property additions | | | - | | | -23,501 | | | - | | | -238 | | | - | | | -23,739 | Adjustments to reconcile net income (loss) to net cash provided by operating activities | | | | | | | | | | | | | | | | | | |
Proceeds from sale of assets | | | - | | | 279 | | | - | | | - | | | - | | | 279 | (Income) loss from discontinued operations, net of tax | | | - | | | - | | | - | | | -78,707 | | | - | | | -78,707 |
Expenditures for major repairs | | | - | | | - | | | - | | | -728 | | | - | | | -728 | Depreciation and amortization | | | - | | | 74,053 | | | - | | | 77 | | | - | | | 74,130 |
Investing activities of discontinued operations | | | | | | | | | | | | | | | | | | | Amortization of deferred major repair costs | | | - | | | - | | | - | | | 575 | | | - | | | 575 |
Sales proceeds | | | - | | | - | | | - | | | 1,097 | | | - | | | 1,097 | Deferred and noncurrent income tax charges (credits) | | | - | | | -11,568 | | | - | | | 4,306 | | | - | | | -7,262 |
Other | | | - | | | - | | | - | | | - | | | - | | | - | Impairment of properties | | | - | | | - | | | - | | | - | | | - | | | - |
Net cash provided by (required by) investing activities | | | - | | | -23,222 | | | - | | | 131 | | | - | | | -23,091 | Accretion on discounted liabilities | | | - | | | 1,096 | | | - | | | - | | | - | | | 1,096 |
Financing Activities | | | | | | | | | | | | | | | | | | | Pretax (gains) losses from sale of assets | | | - | | | -5,995 | | | - | | | - | | | - | | | -5,995 |
Repayments of long-term debt | | | - | | | -15,000 | | | - | | | - | | | - | | | -15,000 | Net decrease (increase) in noncash operating working capital | | | - | | | 51,204 | | | - | | | 23,661 | | | - | | | 74,865 |
Debt issuance costs | | | | | | -63 | | | | | | | | | | | | -63 | Other operating activities-net | | | - | | | 13,215 | | | - | | | - | | | - | | | 13,215 |
Net distributions to parent | | | - | | | 6,187 | | | 1 | | | -6,188 | | | - | | | - | Net cash provided by (required by) continuing operations | | | - | | | 276,141 | | | -1 | | | 30,810 | | | - | | | 306,950 |
Net cash provided by (required by) financing activities | | | - | | | -8,876 | | | 1 | | | -6,188 | | | - | | | -15,063 | Net cash provided by discontinued operations | | | - | | | - | | | - | | | 49,748 | | | - | | | 49,748 |
Net increase in cash and cash equivalents | | | - | | | 73,888 | | | - | | | 795 | | | - | | | 74,683 | Net cash provided by (required by) operating activities | | | - | | | 276,141 | | | -1 | | | 80,558 | | | - | | | 356,698 |
Cash and cash equivalents at January 1 | | | - | | | 294,741 | | | - | | | - | | | - | | | 294,741 | Investing Activities | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at March 31 | | $ | - | | $ | 368,629 | | $ | - | | $ | 795 | | $ | - | | $ | 369,424 | 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 |
COMBINING STATEMENT OF CASH FLOW | Investing activities of discontinued operations | | | | | | | | | | | | | | | | | | |
| Sales proceeds | | | - | | | - | | | - | | | 173,118 | | | - | | | 173,118 |
| | | | | | | | | | | | | | | | | | | Other | | | - | | | - | | | - | | | -1,129 | | | - | | | -1,129 |
(Thousands of dollars) | Three Months Ended March 31, 2013 | Net cash provided by (required by) investing activities | | | - | | | -157,138 | | | - | | | 170,030 | | | - | | | 12,892 |
Operating Activities | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Combined | Financing Activities | | | | | | | | | | | | | | | | | | |
Net income | | $ | - | | $ | 23,468 | | $ | -1 | | $ | -1,420 | | $ | - | | $ | 22,047 | Repayments of long-term debt | | | - | | | -80,000 | | | - | | | -1,170 | | | - | | | -81,170 |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | | | | | | | | | | | | Additions to long-term debt | | | - | | | 641,250 | | | - | | | - | | | - | | | 641,250 |
(Income) loss from discontinued operations, net of tax | | | - | | | - | | | - | | | -1,493 | | | - | | | -1,493 | Cash dividend to former parent | | | - | | | -650,000 | | | - | | | - | | | - | | | -650,000 |
Depreciation and amortization | | | - | | | 18,061 | | | - | | | 10 | | | - | | | 18,071 | Debt issuance costs | | | - | | | -6,693 | | | - | | | - | | | - | | | -6,693 |
Amortization of deferred major repair costs | | | - | | | - | | | - | | | 133 | | | - | | | 133 | Net distributions to former parent | | | - | | | 213,808 | | | 1 | | | -249,418 | | | - | | | -35,609 |
Deferred and noncurrent income tax charges (credits) | | | - | | | -2,349 | | | - | | | 1,077 | | | - | | | -1,272 | Net cash provided by (required by) financing activities | | | - | | | 118,365 | | | 1 | | | -250,588 | | | - | | | -132,222 |
Accretion on discounted liabilities | | | - | | | 269 | | | - | | | - | | | - | | | 269 | Net increase in cash and cash equivalents | | | - | | | 237,368 | | | - | | | - | | | - | | | 237,368 |
Pretax gains from sale of assets | | | - | | | -8 | | | - | | | - | | | - | | | -8 | Cash and cash equivalents at January 1 | | | - | | | 57,373 | | | - | | | - | | | - | | | 57,373 |
Net decrease in noncash operating working capital | | | - | | | 42,840 | | | - | | | 12,365 | | | - | | | 55,205 | Cash and cash equivalents at December 31 | | $ | - | | $ | 294,741 | | $ | - | | $ | - | | $ | - | | $ | 294,741 |
Other operating activities-net | | | - | | | -178 | | | - | | | - | | | - | | | -178 | |
Net cash provided by (required by) continuing operations | | | - | | | 82,103 | | | -1 | | | 10,672 | | | - | | | 92,774 | |
Net cash required by discontinued operations | | | - | | | - | | | - | | | -1,335 | | | | | | -1,335 | |
Net cash provided by (required by) operating activities | | | - | | | 82,103 | | | -1 | | | 9,337 | | | - | | | 91,439 | |
Investing Activities | | | | | | | | | | | | | | | | | | | COMBINING STATEMENT OF CASH FLOW |
Property additions | | | - | | | -66,536 | | | - | | | -937 | | | - | | | -67,473 | |
Proceeds from sale of assets | | | - | | | 22 | | | - | | | - | | | - | | | 22 | |
Expenditures for major repairs | | | - | | | - | | | - | | | -280 | | | - | | | -280 | | | | | | | | | | | | | | | | | | | |
Investing activities of discontinued operations | | | | | | | | | | | | | | | | | | | (Thousands of dollars) | | Year ended December 31, 2012 | | | |
Sales proceeds | | | - | | | - | | | - | | | - | | | - | | | - | Operating Activities | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated and Combined | | | |
Other | | | - | | | - | | | - | | | -40 | | | - | | | -40 | Net income (loss) | | $ | 138,417 | | $ | -2 | | $ | -54,847 | | $ | - | | $ | 83,568 | | | |
Net cash required by investing activities | | | - | | | -66,514 | | | - | | | -1,257 | | | - | | | -67,771 | Adjustments to reconcile net income (loss) to net cash provided by operating activities | | | | | | | | | | | | | | | | | | |
Financing Activities | | | | | | | | | | | | | | | | | | | (Income) loss from discontinued operations | | | - | | | - | | | 2,846 | | | - | | | 2,846 | | | |
Repayments of long-term debt | | | - | | | - | | | - | | | -12 | | | - | | | -12 | Depreciation and amortization | | | 68,299 | | | - | | | 3,441 | | | - | | | 71,740 | | | |
Debt issuance costs | | | - | | | - | | | - | | | - | | | - | | | - | Amortization of deferred major repair costs | | | - | | | - | | | 163 | | | - | | | 163 | | | |
Net distributions to parent | | | - | | | 1,360 | | | 1 | | | -8,068 | | | - | | | -6,707 | Deferred and noncurrent income tax charges (credits) | | | 1,957 | | | - | | | -18,420 | | | - | | | -16,463 | | | |
Net cash provided by (required by) financing activities | | | - | | | 1,360 | | | 1 | | | -8,080 | | | - | | | -6,719 | Impairment of properties | | | - | | | - | | | 60,988 | | | - | | | 60,988 | | | |
Net increase in cash and cash equivalents | | | - | | | 16,949 | | | - | | | - | | | - | | | 16,949 | Accretion on discounted liabilities | | | 980 | | | - | | | - | | | - | | | 980 | | | |
Cash and cash equivalents at January 1 | | | - | | | 57,373 | | | - | | | - | | | - | | | 57,373 | Pretax (gains) losses from sale of assets | | | 1,005 | | | - | | | - | | | - | | | 1,005 | | | |
Cash and cash equivalents at March 31 | | $ | - | | $ | 74,322 | | $ | - | | $ | - | | $ | - | | $ | 74,322 | 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 | | | |
CONSOLIDATING STATEMENT OF CHANGES IN EQUITY | 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 | | | |
(Thousands of dollars) | | Three Months Ended March 31, 2014 | Proceeds from sale of assets | | | 364 | | | - | | | - | | | - | | | 364 | | | |
Statement of Stockholders' Equity/Net Parent Investment | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated | Expenditures for major repairs | | | - | | | - | | | -250 | | | - | | | -250 | | | |
| | | | | | | | | | | | | | | | | | | Other investing activities | | | - | | | - | | | - | | | - | | | - | | | |
Common Stock | | | | | | | | | | | | | | | | | | | Investing activities of discontinued operations | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2013 | | $ | 467 | | $ | 1 | | $ | 60 | | $ | - | | $ | -61 | | $ | 467 | Sales proceeds | | | - | | | - | | | - | | | - | | | - | | | |
Issuance of common stock | | | 1 | | | - | | | - | | | - | | | - | | | 1 | Other | | | - | | | - | | | -7,706 | | | - | | | -7,706 | | | |
| | | | | | | | | | | | | | | | | | | Net cash provided by (required by) investing activities | | | -102,788 | | | - | | | -9,300 | | | - | | | -112,088 | | | |
Balance as of March 31, 2014 | | $ | 468 | | $ | 1 | | $ | 60 | | $ | - | | $ | -61 | | $ | 468 | Financing Activities | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | Repayments of long-term debt | | | - | | | - | | | -42 | | | - | | | -42 | | | |
APIC | | | | | | | | | | | | | | | | | | | Additions to long-term debt | | | - | | | - | | | - | | | - | | | - | | | |
Balance as of December 31, 2013 | | $ | 1,228,370 | | $ | 548,758 | | $ | 52,004 | | $ | 35,677 | | $ | -1,316,516 | | $ | 548,293 | Cash dividend to former parent | | | - | | | - | | | - | | | - | | | - | | | |
Issuance of common stock | | | - | | | -312 | | | - | | | - | | | - | | | -312 | Debt issuance costs | | | - | | | - | | | - | | | - | | | - | | | |
Share-based compensation expense | | | - | | | 2,522 | | | - | | | - | | | - | | | 2,522 | 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 | | | |
Balance as of March 31, 2014 | | $ | 1,228,370 | | $ | 550,968 | | $ | 52,004 | | $ | 35,677 | | $ | -1,316,516 | | $ | 550,503 | Net increase in cash and cash equivalents | | | 20,486 | | | - | | | - | | | - | | | 20,486 | | | |
| | | | | | | | | | | | | | | | | | | Cash and cash equivalents at January 1 | | | 36,887 | | | - | | | - | | | - | | | 36,887 | | | |
Net Parent Investment | | | | | | | | | | | | | | | | | | | Cash and cash equivalents at December 31 | | $ | 57,373 | | $ | - | | $ | - | | $ | - | | $ | 57,373 | | | |
Balance as of December 31, 2013 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | |
Net income | | | - | | | - | | | - | | | - | | | - | | | - | |
Net transfers to/between former parent | | | - | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | | | |
Balance as of March 31, 2014 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | COMBINING STATEMENT OF CASH FLOW |
| | | | | | | | | | | | | | | | | | | |
Retained Earnings | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2013 | | $ | - | | $ | 38,954 | | $ | - | | $ | 68,622 | | $ | - | | $ | 107,576 | | | | | | | | | | | | | | | | | | | |
Net income | | | 107,576 | | | 76,259 | | | -1 | | | 1,998 | | | -176,199 | | | 9,633 | (Thousands of dollars) | | Year ended December 31, 2011 | | | |
| | | | | | | | | | | | | | | | | | | Operating Activities | | Issuer | | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated and Combined | | | |
Balance as of March 31, 2014 | | $ | 107,576 | | $ | 115,213 | | $ | -1 | | $ | 70,620 | | $ | -176,199 | | $ | 117,209 | 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 | | | - | | | - | | | - | | | - | | | - | | | |
COMBINING STATEMENT OF CHANGES IN EQUITY | Deferred and noncurrent income tax charges (credits) | | | 22,417 | | | - | | | 531 | | | - | | | 22,948 | | | |
| Impairment of properties | | | - | | | - | | | - | | | - | | | - | | | |
| | | | | | | | | | | | | | | | | | | Accretion on discounted liabilities | | | 879 | | | - | | | - | | | - | | | 879 | | | |
(Thousands of dollars) | | Three Months Ended March 31, 2013 | Pretax (gains) losses from sale of assets | | | 363 | | | - | | | - | | | - | | | 363 | | | |
Statement of Stockholders' Equity/Net Parent Investment | | Parent Company | | Issuer | | Guarantor Subsidiaries | | Non-Guarantor Subsidiaries | | Eliminations | | Consolidated | Net decrease (increase) in noncash operating working capital | | | -257,013 | | | - | | | -14,033 | | | - | | | -271,046 | | | |
| | | | | | | | | | | | | | | | | | | Other operating activities-net | | | 2,673 | | | - | | | - | | | - | | | 2,673 | | | |
Common Stock | | | | | | | | | | | | | | | | | | | Net cash provided by (required by) continuing operations | | | 70,098 | | | -13 | | | -61,536 | | | - | | | 8,549 | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | Net cash provided by discontinued operations | | | 145,510 | | | - | | | 34,314 | | | - | | | 179,824 | | | |
Issuance of common stock | | | - | | | - | | | - | | | - | | | - | | | - | Net cash provided by (required by) operating activities | | | 215,608 | | | -13 | | | -27,222 | | | - | | | 188,373 | | | |
| | | | | | | | | | | | | | | | | | | Investing Activities | | | | | | | | | | | | | | | | | | |
Balance as of March 31, 2013 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | Property additions | | | -77,481 | | | - | | | -22,338 | | | - | | | -99,819 | | | |
| | | | | | | | | | | | | | | | | | | Proceeds from sale of assets | | | 363 | | | - | | | - | | | - | | | 363 | | | |
APIC | | | | | | | | | | | | | | | | | | | Expenditures for major repairs | | | - | | | - | | | - | | | - | | | - | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | Other investing activities | | | 2,453 | | | - | | | - | | | - | | | 2,453 | | | |
Issuance of common stock | | | - | | | - | | | - | | | - | | | - | | | - | Investing activities of discontinued operations | | | | | | | | | | | | | | | | | | |
Share-based compensation expense | | | - | | | - | | | - | | | - | | | - | | | - | Sales proceeds | | | 950,010 | | | - | | | - | | | - | | | 950,010 | | | |
| | | | | | | | | | | | | | | | | | | Other | | | -39,425 | | | - | | | -702 | | | - | | | -40,127 | | | |
Balance as of March 31, 2013 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | Net cash provided by (required by) investing activities | | | 835,920 | | | - | | | -23,040 | | | - | | | 812,880 | | | |
| | | | | | | | | | | | | | | | | | | Financing Activities | | | | | | | | | | | | | | | | | | |
Net Parent Investment | | | | | | | | | | | | | | | | | | | Repayments of long-term debt | | | - | | | - | | | -42 | | | - | | | -42 | | | |
Balance as of December 31, 2012 | | $ | - | | $ | 1,123,467 | | $ | 53,895 | | $ | 117,550 | | $ | -190,461 | | $ | 1,104,451 | Additions to long-term debt | | | - | | | - | | | - | | | - | | | - | | | |
Net income | | | - | | | 23,467 | | | - | | | -1,420 | | | - | | | 22,047 | Cash dividend to former parent | | | - | | | - | | | - | | | - | | | - | | | |
Net transfers to/between former parent | | | - | | | -5,552 | | | - | | | - | | | - | | | -5,552 | Debt issuance costs | | | - | | | - | | | - | | | - | | | - | | | |
| | | | | | | | | | | | | | | | | | | Net distributions to former parent | | | -1,071,355 | | | 13 | | | 50,304 | | | - | | | -1,021,038 | | | |
Balance as of March 31, 2013 | | $ | - | | $ | 1,141,382 | | $ | 53,895 | | $ | 116,130 | | $ | -190,461 | | $ | 1,120,946 | 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 | | | |
Retained Earnings | | | | | | | | | | | | | | | | | | | Cash and cash equivalents at January 1 | | | 56,714 | | | - | | | - | | | - | | | 56,714 | | | |
Balance as of December 31, 2012 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | Cash and cash equivalents at December 31 | | $ | 36,887 | | $ | - | | $ | - | | $ | - | | $ | 36,887 | | | |
Net income | | | - | | | - | | | - | | | - | | | - | | | - | |
| | | | | | | | | | | | | | | | | | | |
Balance as of March 31, 2013 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | |
| |
| 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 | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - | | $ | - |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |