Nustar energy l.p. (NS)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08
Cash Flows from Operating Activities:
Net Income (Loss) Attributable to Parent

-105,693

205,794

147,964

150,003

306,720

210,378

-284,671

-227,237

221,601

238,970

224,875

254,018

Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization expense

281,460

297,874

264,232

216,736

210,210

191,708

184,363

170,651

168,286

153,802

145,743

135,709

Amortization of unit-based compensation

14,386

12,004

8,132

-

-

-

-

-

-

-

-

-

Unit-based compensation expense

-

-

-

7,579

0

0

-

-

-

-

-

-

Gain (Loss) on Disposition of Business

-

-

-

0

-

-

-

-

-

-

-

-

Amortization of debt related items

5,209

7,388

6,147

7,477

8,840

8,969

4,329

-7,016

-12,392

-7,767

-7,122

6,447

Unusual or Infrequent Item, or Both, Net (Gain) Loss

0

-78,756

0

-

-

-

-

-

-

-

-

-

Loss (gain) from sale or disposition of assets

-3,499

-41,272

-4,984

-64

1,617

3,853

7,829

-26,902

262

12,990

30,704

26,456

Gain associated with the Linden Acquisition

-

-

-

-

56,277

0

0

-

-

-

-

-

Asset and goodwill impairment losses

336,800

0

0

58,655

0

4,201

406,982

271,778

0

0

-

-

Gain from insurance recoveries

-

-

-

0

-

-

-

-

-

-

-

-

Gain on legal settlement

-

-

-

-

-

-

-

28,738

0

0

-

-

Deferred income tax benefit

-476

2,043

6

-469

2,058

3,467

-6,739

1,542

4,351

-1,733

-2,037

37

Changes in current assets and current liabilities (Note 11)

44,765

-78,262

26,493

-

-

-

-

-

-

-

-

-

Equity in earnings of joint ventures

-

-

-

-

-

4,796

-39,970

-9,378

11,458

10,500

9,615

8,030

Distributions of equity in earnings of joint ventures

-

-

-

-

2,500

7,587

7,956

6,364

14,374

9,625

9,700

2,835

Increase (Decrease) in Operating Capital

-

-

-

-3,716

-50,559

-82,418

-112,776

-90,247

265,453

6,867

142,898

-133,017

Decrease (increase) in other long-term assets

-22,020

3,029

-943

-18,021

-

-

-

-

-

-

-

-

Increase in other long-term liabilities

-1,407

-17,832

2,414

-23,408

-

-

-

-

-

-

-

-

Other, net

2,314

813

1,530

1,613

-1,944

-18,444

-28,082

14,668

24,579

40

7,360

498

Net cash provided by operating activities

508,757

544,207

406,799

436,761

524,937

518,523

485,219

299,203

94,468

362,500

180,582

485,181

Cash flows from investing activities:
Capital expenditures

533,568

457,452

384,638

204,358

324,808

356,965

343,320

410,595

335,660

50,562

44,951

55,669

Change in accounts payable related to capital expenditures

-12,731

-7,683

36,903

-11,063

-3,156

4,903

-5,384

0

0

-

-

-

East Coast Asphalt Operations acquisition

-

-

-

-

-

-

-

-

-

-

-

803,184

Acquisitions

0

37,502

1,461,719

95,657

142,500

0

0

315,810

100,690

43,026

0

7,027

Proceeds from Axeon term loan

0

0

110,000

0

0

-

-

-

-

-

-

-

Proceeds from insurance recoveries

0

78,419

977

0

4,867

0

0

-

-

13,500

11,382

5,000

Proceeds from sale of European operations

-

-

-

0

-

-

-

-

-

-

-

-

Proceeds from sale or disposition of assets

228,152

270,440

2,036

0

17,132

26,012

119,006

478,926

2,086

2,610

29,680

50,813

Strategic capital expenditures

-

-

-

-

-

-

-

-

-

219,268

163,605

146,474

Investments in other long-term assets

-

-

-

-

3,564

0

0

2,610

8,990

3,469

211

0

Proceeds from the San Antonio Refinery Sale

-

-

-

-

-

-

-

-

-

0

-

-

Increase in note receivable from Axeon

-

-

-

-

-

-13,328

-80,961

-95,711

0

0

-

-

Payments for (Proceeds from) Other Investing Activities

1,100

0

0

-

-

853

302

0

0

-

-

-24

Net cash (used in) provided by investing activities

-319,247

-153,778

-1,696,441

-311,078

-452,029

-340,231

-310,961

-345,800

-443,254

-300,215

-167,705

-956,517

Cash flows from financing activities:
Proceeds from long-term debt borrowings

659,300

1,254,153

1,465,767

752,729

860,131

743,719

1,738,451

2,549,145

915,749

899,365

1,159,436

2,108,775

Proceeds from short-term debt borrowings

307,500

618,500

1,051,000

654,000

823,500

574,900

0

71,880

33,800

177,041

448,752

746,800

Proceeds from note offering, net of issuance costs

491,580

0

543,333

0

0

-

686,863

247,398

0

445,431

0

346,224

Repayments of Long-term Debt

928,900

1,746,776

1,417,539

772,152

500,410

623,770

2,150,743

2,648,475

768,150

1,204,313

1,190,247

2,025,784

Short-term debt repayments

320,500

635,000

1,070,000

684,000

816,500

497,900

0

71,880

33,800

197,041

450,872

736,037

Proceeds from issuance of Series D preferred units

0

590,000

0

0

-

-

-

-

-

-

-

-

Payment of issuance costs for Series D preferred units

0

34,203

0

0

-

-

-

-

-

-

-

-

Proceeds from issuance of other preferred units, net of issuance costs

0

0

538,560

218,400

0

0

-

-

-

-

-

-

Proceeds from issuance of common units, net of issuance costs

15,000

10,000

643,878

27,710

0

0

-

336,415

317,285

240,148

288,761

236,215

Contributions from general partner

0

204

13,737

680

0

0

-

7,121

6,708

5,078

6,155

5,025

Distributions to preferred unitholders

121,693

90,670

38,833

0

0

-

-

-

-

-

-

-

Distributions to common unitholders

258,354

300,777

446,306

392,962

392,204

392,204

392,204

365,279

322,046

305,154

263,896

241,940

Cash consideration for Merger (Note 4)

0

67,795

0

0

-

-

-

-

-

-

-

-

Proceeds from termination of interest rate swaps

0

8,048

0

0

-

-

-33,697

-5,678

33,433

0

0

-

Payment of tax withholding for unit-based compensation

8,771

2,083

2,838

-

-

-

-

-

-

-

-

-

Decrease in cash book overdrafts

-3,752

2,935

1,736

-11,237

-2,954

12,851

2,851

-

-

-

-

945

Other, net

-9,060

-6,403

-6,223

-4,492

-792

-5,781

-871

-9,978

3,742

-4,289

-761

-160

Net cash (used in) provided by financing activities

-177,650

-399,867

1,276,272

-211,324

-29,229

-188,185

-149,350

110,669

186,721

56,266

-2,672

440,063

Effect of foreign exchange rate changes on cash

-524

-1,210

1,720

2,721

-12,729

-2,938

-7,767

2,033

-1,559

564

6,426

-13,190

Net increase (decrease) in cash, cash equivalents and restricted cash

11,336

-10,648

-11,650

-82,920

30,950

-12,831

17,141

66,105

-163,624

119,115

16,631

-44,463