Supplemental Guarantor/Non-Guarantor Financial Information | Supplemental Guarantor/Non-Guarantor Financial Information Any borrowings pursuant to the HollyFrontier Credit Agreement are recourse to HollyFrontier and guaranteed by certain of our wholly-owned subsidiaries (“Guarantor Restricted Subsidiaries”). HEP, in which we have a 39% ownership interest at June 30, 2015 , and its subsidiaries (collectively, “Non-Guarantor Non-Restricted Subsidiaries”), and certain of our other subsidiaries (“Non-Guarantor Restricted Subsidiaries”) have not guaranteed these obligations. The following condensed consolidating financial information is provided for HollyFrontier Corporation (the “Parent”), the Guarantor Restricted Subsidiaries, the Non-Guarantor Restricted Subsidiaries and the Non-Guarantor Non-Restricted Subsidiaries. The information has been presented as if the Parent accounted for its ownership in the Guarantor Restricted Subsidiaries, and the Guarantor Restricted Subsidiaries accounted for the ownership of the Non-Guarantor Restricted Subsidiaries and Non-Guarantor Non-Restricted Subsidiaries, using the equity method of accounting. The Guarantor Restricted Subsidiaries and the Non-Guarantor Restricted Subsidiaries are collectively the “Restricted Subsidiaries.” Condensed Consolidating Balance Sheet June 30, 2015 Parent Guarantor Restricted Subsidiaries Non- Guarantor Restricted Subsidiaries Eliminations HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 222,905 $ — $ 30 $ — $ 222,935 $ 10,424 $ — $ 233,359 Marketable securities 392,859 — — — 392,859 — — 392,859 Accounts receivable, net 8,171 611,393 3,068 — 622,632 40,044 (36,569 ) 626,107 Intercompany accounts receivable — 718,610 442,187 (1,160,797 ) — — — — Inventories — 1,187,984 — — 1,187,984 1,934 — 1,189,918 Income taxes receivable 8,351 — — — 8,351 — — 8,351 Prepayments and other 13,363 59,273 — — 72,636 2,804 (6,495 ) 68,945 Total current assets 645,649 2,577,260 445,285 (1,160,797 ) 2,507,397 55,206 (43,064 ) 2,519,539 Properties, plants and equip, net 34,079 3,043,121 949 — 3,078,149 1,042,975 (252,729 ) 3,868,395 Investment in subsidiaries 6,868,051 335,342 — (7,203,393 ) — — — — Intangibles and other assets 29,262 2,371,616 25,000 (25,000 ) 2,400,878 360,888 (4,414 ) 2,757,352 Total assets $ 7,577,041 $ 8,327,339 $ 471,234 $ (8,389,190 ) $ 7,986,424 $ 1,459,069 $ (300,207 ) $ 9,145,286 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 3,543 $ 1,067,290 $ — $ — $ 1,070,833 $ 16,128 $ (36,569 ) $ 1,050,392 Intercompany accounts payable 1,160,797 — — (1,160,797 ) — — — — Income tax payable 7,569 — — — 7,569 — — 7,569 Accrued liabilities 41,886 50,843 1,127 — 93,856 25,885 (6,495 ) 113,246 Deferred income tax liabilities 69,284 — — — 69,284 — — 69,284 Total current liabilities 1,283,079 1,118,133 1,127 (1,160,797 ) 1,241,542 42,013 (43,064 ) 1,240,491 Long-term debt 25,000 32,257 — (25,000 ) 32,257 900,905 — 933,162 Liability to HEP — 227,304 — — 227,304 — (227,304 ) — Deferred income tax liabilities 627,205 — — — 627,205 332 — 627,537 Other long-term liabilities 43,822 81,594 — — 125,416 56,283 (5,558 ) 176,141 Investment in HEP — — 134,765 — 134,765 — (134,765 ) — Equity – HollyFrontier 5,597,935 6,868,051 335,342 (7,203,393 ) 5,597,935 365,071 (359,947 ) 5,603,059 Equity – noncontrolling interest — — — — — 94,465 470,431 564,896 Total liabilities and equity $ 7,577,041 $ 8,327,339 $ 471,234 $ (8,389,190 ) $ 7,986,424 $ 1,459,069 $ (300,207 ) $ 9,145,286 Condensed Consolidating Balance Sheet December 31, 2014 Parent Guarantor Restricted Subsidiaries Non- Guarantor Restricted Subsidiaries Eliminations HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 565,080 $ — $ 75 $ — $ 565,155 $ 2,830 $ — $ 567,985 Marketable securities 474,068 42 — — 474,110 — — 474,110 Accounts receivable, net 5,107 579,526 3,774 — 588,407 40,129 (38,631 ) 589,905 Intercompany accounts receivable — 171,341 397,540 (568,881 ) — — — — Inventories — 1,033,191 — — 1,033,191 1,940 — 1,035,131 Income taxes receivable 11,719 — — — 11,719 — — 11,719 Prepayments and other 14,734 95,194 — — 109,928 2,443 (8,223 ) 104,148 Total current assets 1,070,708 1,879,294 401,389 (568,881 ) 2,782,510 47,342 (46,854 ) 2,782,998 Properties, plants and equip, net 31,808 2,873,350 902 — 2,906,060 1,024,311 (259,832 ) 3,670,539 Investment in subsidiaries 5,912,233 291,912 — (6,204,145 ) — — — — Intangibles and other assets 30,082 2,388,844 25,000 (25,000 ) 2,418,926 362,919 (4,742 ) 2,777,103 Total assets $ 7,044,831 $ 7,433,400 $ 427,291 $ (6,798,026 ) $ 8,107,496 $ 1,434,572 $ (311,428 ) $ 9,230,640 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 11,457 $ 1,117,429 $ 2 $ — $ 1,128,888 $ 17,881 $ (38,631 ) $ 1,108,138 Intercompany accounts payable 568,881 — — (568,881 ) — — — — Income taxes payable 19,642 — — — 19,642 — — 19,642 Accrued liabilities 41,403 45,331 1,382 — 88,116 26,321 (8,223 ) 106,214 Deferred income tax liabilities 17,409 — — — 17,409 — — 17,409 Total current liabilities 658,792 1,162,760 1,384 (568,881 ) 1,254,055 44,202 (46,854 ) 1,251,403 Long-term debt 179,144 33,167 — (25,000 ) 187,311 867,579 — 1,054,890 Liability to HEP — 233,217 — — 233,217 — (233,217 ) — Deferred income tax liabilities 646,503 — — — 646,503 367 — 646,870 Other long-term liabilities 43,451 92,023 — — 135,474 47,170 (5,886 ) 176,758 Investment in HEP — — 133,995 — 133,995 — (133,995 ) — Equity – HollyFrontier 5,516,941 5,912,233 291,912 (6,204,145 ) 5,516,941 380,172 (373,529 ) 5,523,584 Equity – noncontrolling interest — — — — — 95,082 482,053 577,135 Total liabilities and equity $ 7,044,831 $ 7,433,400 $ 427,291 $ (6,798,026 ) $ 8,107,496 $ 1,434,572 $ (311,428 ) $ 9,230,640 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended June 30, 2015 Parent Guarantor Restricted Subsidiaries Non- Guarantor Restricted Subsidiaries Eliminations HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 168 $ 3,686,476 $ — $ — $ 3,686,644 $ 83,479 $ (68,211 ) $ 3,701,912 Operating costs and expenses: Cost of products sold — 2,954,989 — — 2,954,989 — (67,514 ) 2,887,475 Lower of cost or market inventory valuation adjustment — (135,480 ) — — (135,480 ) — — (135,480 ) Operating expenses — 220,790 — — 220,790 25,289 86 246,165 General and administrative 22,808 571 42 — 23,421 2,696 — 26,117 Depreciation and amortization 2,582 74,120 8 — 76,710 14,660 (3,567 ) 87,803 Total operating costs and expenses 25,390 3,114,990 50 — 3,140,430 42,645 (70,995 ) 3,112,080 Income (loss) from operations (25,222 ) 571,486 (50 ) — 546,214 40,834 2,784 589,832 Other income (expense): Earnings (loss) of equity method investments 593,825 20,334 20,175 (614,159 ) 20,175 631 (20,175 ) 631 Interest income (expense) (537 ) 1,918 199 — 1,580 (9,053 ) (2,318 ) (9,791 ) Loss on early extinguishment of debt (1,368 ) — — — (1,368 ) — — (1,368 ) Gain on sale of assets 714 87 — — 801 72 — 873 592,634 22,339 20,374 (614,159 ) 21,188 (8,350 ) (22,493 ) (9,655 ) Income before income taxes 567,412 593,825 20,324 (614,159 ) 567,402 32,484 (19,709 ) 580,177 Income tax provision 207,054 — — — 207,054 (64 ) — 206,990 Net income 360,358 593,825 20,324 (614,159 ) 360,348 32,548 (19,709 ) 373,187 Less net income attributable to noncontrolling interest — — (10 ) — (10 ) 1,743 10,630 12,363 Net income attributable to HollyFrontier stockholders $ 360,358 $ 593,825 $ 20,334 $ (614,159 ) $ 360,358 $ 30,805 $ (30,339 ) $ 360,824 Comprehensive income attributable to HollyFrontier stockholders $ 356,676 $ 588,016 $ 20,422 $ (608,438 ) $ 356,676 $ 30,893 $ (30,427 ) $ 357,142 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended June 30, 2014 Parent Guarantor Restricted Subsidiaries Non- Guarantor Restricted Subsidiaries Eliminations HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 179 $ 5,362,277 $ (36 ) $ — $ 5,362,420 $ 75,024 $ (64,844 ) $ 5,372,600 Operating costs and expenses: Cost of products sold — 4,738,586 — — 4,738,586 — (63,740 ) 4,674,846 Operating expenses — 247,451 — — 247,451 24,567 (364 ) 271,654 General and administrative 24,343 1,469 37 — 25,849 2,516 — 28,365 Depreciation and amortization 2,010 87,473 — — 89,483 15,477 (3,570 ) 101,390 Total operating costs and expenses 26,353 5,074,979 37 — 5,101,369 42,560 (67,674 ) 5,076,255 Income (loss) from operations (26,174 ) 287,298 (73 ) — 261,051 32,464 2,830 296,345 Other income (expense): Earnings (loss) of equity method investments 303,788 14,546 16,132 (319,990 ) 14,476 748 (16,132 ) (908 ) Interest income (expense) (373 ) 1,944 143 — 1,714 (8,329 ) (2,337 ) (8,952 ) 303,415 16,490 16,275 (319,990 ) 16,190 (7,581 ) (18,469 ) (9,860 ) Income before income taxes 277,241 303,788 16,202 (319,990 ) 277,241 24,883 (15,639 ) 286,485 Income tax provision 101,304 — — — 101,304 28 — 101,332 Net income 175,937 303,788 16,202 (319,990 ) 175,937 24,855 (15,639 ) 185,153 Less net income attributable to noncontrolling interest — — — — — 1,416 7,308 8,724 Net income attributable to HollyFrontier stockholders $ 175,937 $ 303,788 $ 16,202 $ (319,990 ) $ 175,937 $ 23,439 $ (22,947 ) $ 176,429 Comprehensive income attributable to HollyFrontier stockholders $ 197,313 $ 338,556 $ 15,909 $ (354,465 ) $ 197,313 $ 23,145 $ (22,653 ) $ 197,805 Condensed Consolidating Statement of Income and Comprehensive Income Six Months Ended June 30, 2015 Parent Guarantor Restricted Subsidiaries Non- Guarantor Restricted Subsidiaries Eliminations HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 274 $ 6,675,868 $ — $ — $ 6,676,142 $ 173,235 $ (140,839 ) $ 6,708,538 Operating costs and expenses: Cost of products sold — 5,277,870 — — 5,277,870 — (139,022 ) 5,138,848 Lower of cost or market inventory valuation adjustment — (142,026 ) — — (142,026 ) — — (142,026 ) Operating expenses — 456,793 — — 456,793 53,255 (287 ) 509,761 General and administrative 48,632 986 82 — 49,700 5,986 — 55,686 Depreciation and amortization 4,908 141,044 16 — 145,968 28,950 (7,103 ) 167,815 Total operating costs and expenses 53,540 5,734,667 98 — 5,788,305 88,191 (146,412 ) 5,730,084 Income (loss) from operations (53,266 ) 941,201 (98 ) — 887,837 85,044 5,573 978,454 Other income (expense): Earnings (loss) of equity method investments 978,226 32,369 40,617 (1,019,136 ) 32,076 1,365 (40,617 ) (7,176 ) Interest income (expense) (839 ) 3,967 374 — 3,502 (17,820 ) (4,665 ) (18,983 ) Loss on early extinguishment of debt (1,368 ) — — — (1,368 ) — — (1,368 ) Gain on sale of assets 720 689 — — 1,409 230 — 1,639 976,739 37,025 40,991 (1,019,136 ) 35,619 (16,225 ) (45,282 ) (25,888 ) Income before income taxes 923,473 978,226 40,893 (1,019,136 ) 923,456 68,819 (39,709 ) 952,566 Income tax provision 336,681 — — — 336,681 37 — 336,718 Net income 586,792 978,226 40,893 (1,019,136 ) 586,775 68,782 (39,709 ) 615,848 Less net income attributable to noncontrolling interest — — (17 ) — (17 ) 5,770 22,395 28,148 Net income attributable to HollyFrontier stockholders $ 586,792 $ 978,226 $ 40,910 $ (1,019,136 ) $ 586,792 $ 63,012 $ (62,104 ) $ 587,700 Comprehensive income attributable to HollyFrontier stockholders $ 571,588 $ 953,098 $ 40,703 $ (993,801 ) $ 571,588 $ 62,805 $ (61,897 ) $ 572,496 Condensed Consolidating Statement of Income and Comprehensive Income Six Months Ended June 30, 2014 Parent Guarantor Restricted Subsidiaries Non- Guarantor Restricted Subsidiaries Eliminations HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 280 $ 10,137,400 $ 935 $ — $ 10,138,615 $ 162,036 $ (136,998 ) $ 10,163,653 Operating costs and expenses: Cost of products sold — 8,948,308 — — 8,948,308 — (134,842 ) 8,813,466 Operating expenses — 498,927 — — 498,927 47,379 (686 ) 545,620 General and administrative 45,450 4,095 76 — 49,621 5,667 — 55,288 Depreciation and amortization 3,800 154,580 — — 158,380 30,661 (7,103 ) 181,938 Total operating costs and expenses 49,250 9,605,910 76 — 9,655,236 83,707 (142,631 ) 9,596,312 Income (loss) from operations (48,970 ) 531,490 859 — 483,379 78,329 5,633 567,341 Other income (expense): Earnings (loss) of equity method investments 566,147 30,568 32,415 (599,694 ) 29,436 1,270 (32,415 ) (1,709 ) Interest income (expense) (797 ) 4,089 273 — 3,565 (18,780 ) (4,679 ) (19,894 ) Loss on early extinguishment of debt — — — — — (7,677 ) — (7,677 ) 565,350 34,657 32,688 (599,694 ) 33,001 (25,187 ) (37,094 ) (29,280 ) Income before income taxes 516,380 566,147 33,547 (599,694 ) 516,380 53,142 (31,461 ) 538,061 Income tax provision 188,843 — — — 188,843 103 — 188,946 Net income 327,537 566,147 33,547 (599,694 ) 327,537 53,039 (31,461 ) 349,115 Less net income attributable to noncontrolling interest — — — — — 5,053 15,572 20,625 Net income attributable to HollyFrontier stockholders $ 327,537 $ 566,147 $ 33,547 $ (599,694 ) $ 327,537 $ 47,986 $ (47,033 ) $ 328,490 Comprehensive income attributable to HollyFrontier stockholders $ 402,155 $ 687,940 $ 33,291 $ (721,231 ) $ 402,155 $ 47,730 $ (46,777 ) $ 403,108 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2015 Parent Guarantor Restricted Subsidiaries Non- Guarantor Restricted Subsidiaries Eliminations HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ (348,026 ) $ 803,368 $ 47,880 $ — $ 503,222 $ 110,611 $ (43,893 ) $ 569,940 Cash flows from investing activities Additions to properties, plants and equipment (7,180 ) (259,857 ) (63 ) — (267,100 ) — — (267,100 ) Additions to properties, plants and equipment – HEP — — — — — (49,813 ) — (49,813 ) Purchases of marketable securities (246,008 ) — — — (246,008 ) — — (246,008 ) Sales and maturities of marketable securities 327,310 — — — 327,310 — — 327,310 Other, net — 1,846 — — 1,846 386 — 2,232 Net advances to Parent — (544,445 ) (47,877 ) 592,322 — — — — 74,122 (802,456 ) (47,940 ) 592,322 (183,952 ) (49,427 ) — (233,379 ) Cash flows from financing activities Net borrowings under credit agreement – HEP — — — — — 33,000 — 33,000 Redemption of senior notes - HFC (155,156 ) — — — (155,156 ) — — (155,156 ) Purchase of treasury stock (320,132 ) — — — (320,132 ) — — (320,132 ) Accelerated stock repurchase forward contract (60,000 ) — — — (60,000 ) — — (60,000 ) Dividends (125,192 ) — — — (125,192 ) — — (125,192 ) Distributions to noncontrolling interest — — — — — (85,489 ) 43,893 (41,596 ) Other, net (113 ) (912 ) 15 — (1,010 ) (1,101 ) — (2,111 ) Net advances from subsidiaries 592,322 — — (592,322 ) — — — — (68,271 ) (912 ) 15 (592,322 ) (661,490 ) (53,590 ) 43,893 (671,187 ) Cash and cash equivalents Increase (decrease) for the period (342,175 ) — (45 ) — (342,220 ) 7,594 — (334,626 ) Beginning of period 565,080 — 75 — 565,155 2,830 — 567,985 End of period $ 222,905 $ — $ 30 $ — $ 222,935 $ 10,424 $ — $ 233,359 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2014 Parent Guarantor Restricted Subsidiaries Non- Guarantor Restricted Subsidiaries Eliminations HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ (144,972 ) $ 773,845 $ 38,968 $ — $ 667,841 $ 92,667 $ (39,029 ) $ 721,479 Cash flows from investing activities: Additions to properties, plants and equipment (6,329 ) (199,132 ) (526 ) — (205,987 ) — — (205,987 ) Additions to properties, plants and equipment – HEP — — — — — (38,782 ) — (38,782 ) Purchases of marketable securities (498,080 ) — — — (498,080 ) — — (498,080 ) Sales and maturities of marketable securities 543,604 — — — 543,604 — — 543,604 Other, net — 5,021 — — 5,021 — — 5,021 Net advances to Parent — (582,930 ) (38,604 ) 621,534 — — — — 39,195 (777,041 ) (39,130 ) 621,534 (155,442 ) (38,782 ) — (194,224 ) Cash flows from financing activities: Net borrowings under credit agreement – HEP — — — — — 180,000 — 180,000 Redemption of senior notes — — — — — (156,188 ) — (156,188 ) Inventory repurchase obligation 5,964 5,964 — — 5,964 Purchase of treasury stock (20,135 ) — — — (20,135 ) — — (20,135 ) Dividends (323,088 ) — — — (323,088 ) — — (323,088 ) Distributions to noncontrolling interest — — — — — (77,577 ) 39,029 (38,548 ) Excess tax benefit from equity-based compensation 3,778 — — — 3,778 — — 3,778 Other, net — (808 ) 375 — (433 ) (406 ) — (839 ) Net advances from subsidiaries 621,534 — — (621,534 ) — — — — 282,089 5,156 375 (621,534 ) (333,914 ) (54,171 ) 39,029 (349,056 ) Cash and cash equivalents Increase (decrease) for the period: 176,312 1,960 213 — 178,485 (286 ) — 178,199 Beginning of period 931,920 1,817 14 — 933,751 6,352 — 940,103 End of period $ 1,108,232 $ 3,777 $ 227 $ — $ 1,112,236 $ 6,066 $ — $ 1,118,302 |