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 September 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 September 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 $ 228,849 $ — $ 26 $ — $ 228,875 $ 10,856 $ — $ 239,731 Marketable securities 387,053 — — — 387,053 — — 387,053 Accounts receivable, net 3,542 516,964 2,775 — 523,281 32,968 (33,900 ) 522,349 Intercompany accounts receivable — 1,037,776 466,155 (1,503,931 ) — — — — Inventories — 1,035,121 — — 1,035,121 1,903 — 1,037,024 Deferred income tax assets 48,419 — — — 48,419 — — 48,419 Prepayments and other 8,222 69,150 — — 77,372 2,671 (6,946 ) 73,097 Total current assets 676,085 2,659,011 468,956 (1,503,931 ) 2,300,121 48,398 (40,846 ) 2,307,673 Properties, plants and equip, net 33,404 3,160,133 941 — 3,194,478 1,031,902 (249,122 ) 3,977,258 Investment in subsidiaries 7,199,848 361,459 — (7,561,307 ) — — — — Intangibles and other assets 26,713 2,345,298 25,000 (25,000 ) 2,372,011 418,960 (4,265 ) 2,786,706 Total assets $ 7,936,050 $ 8,525,901 $ 494,897 $ (9,090,238 ) $ 7,866,610 $ 1,499,260 $ (294,233 ) $ 9,071,637 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 18,350 $ 930,939 $ — $ — $ 949,289 $ 11,236 $ (33,900 ) $ 926,625 Intercompany accounts payable 1,503,931 — — (1,503,931 ) — — — — Income tax payable 39,536 — — — 39,536 — — 39,536 Accrued liabilities 51,481 55,720 1,733 — 108,934 24,304 (6,946 ) 126,292 Total current liabilities 1,613,298 986,659 1,733 (1,503,931 ) 1,097,759 35,540 (40,846 ) 1,092,453 Long-term debt 25,000 31,779 — (25,000 ) 31,779 951,067 — 982,846 Liability to HEP — 224,195 — — 224,195 — (224,195 ) — Deferred income tax liabilities 636,081 — — — 636,081 356 — 636,437 Other long-term liabilities 41,790 83,420 — — 125,210 58,417 (5,410 ) 178,217 Investment in HEP — — 131,705 — 131,705 — (131,705 ) — Equity – HollyFrontier 5,619,881 7,199,848 361,459 (7,561,307 ) 5,619,881 359,136 (357,849 ) 5,621,168 Equity – noncontrolling interest — — — — — 94,744 465,772 560,516 Total liabilities and equity $ 7,936,050 $ 8,525,901 $ 494,897 $ (9,090,238 ) $ 7,866,610 $ 1,499,260 $ (294,233 ) $ 9,071,637 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 September 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 $ 107 $ 3,571,188 $ 1 $ — $ 3,571,296 $ 88,389 $ (73,862 ) $ 3,585,823 Operating costs and expenses: Cost of products sold — 2,726,848 — (91 ) 2,726,757 — (72,898 ) 2,653,859 Lower of cost or market inventory valuation adjustment — 225,451 — — 225,451 — — 225,451 Operating expenses — 239,653 — 796 240,449 25,095 (146 ) 265,398 General and administrative 27,084 680 14 (705 ) 27,073 3,673 — 30,746 Depreciation and amortization 2,861 72,584 8 — 75,453 15,919 (3,608 ) 87,764 Total operating costs and expenses 29,945 3,265,216 22 — 3,295,183 44,687 (76,652 ) 3,263,218 Income (loss) from operations (29,838 ) 305,972 (21 ) — 276,113 43,702 2,790 322,605 Other income (expense): Earnings (loss) of equity method investments 336,756 22,006 21,799 (358,762 ) 21,799 1,269 (21,799 ) 1,269 Interest income (expense) (998 ) 1,740 219 — 961 (9,106 ) (2,284 ) (10,429 ) Gain on sale of assets 16 7,036 — — 7,052 176 — 7,228 335,774 30,782 22,018 (358,762 ) 29,812 (7,661 ) (24,083 ) (1,932 ) Income before income taxes 305,936 336,754 21,997 (358,762 ) 305,925 36,041 (21,293 ) 320,673 Income tax provision 109,997 — — — 109,997 69 — 110,066 Net income 195,939 336,754 21,997 (358,762 ) 195,928 35,972 (21,293 ) 210,607 Less net income attributable to noncontrolling interest — — (9 ) — (9 ) 831 13,463 14,285 Net income attributable to HollyFrontier stockholders $ 195,939 $ 336,754 $ 22,006 $ (358,762 ) $ 195,937 $ 35,141 $ (34,756 ) $ 196,322 Comprehensive income attributable to HollyFrontier stockholders $ 190,414 $ 327,419 $ 21,903 $ (349,322 ) $ 190,414 $ 35,038 $ (34,653 ) $ 190,799 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended September 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 $ 103 $ 5,303,131 $ — $ — $ 5,303,234 $ 82,141 $ (67,820 ) $ 5,317,555 Operating costs and expenses: Cost of products sold — 4,692,587 — — 4,692,587 — (66,694 ) 4,625,893 Operating expenses — 255,871 — — 255,871 25,456 (370 ) 280,957 General and administrative 24,904 530 36 (587 ) 24,883 2,266 — 27,149 Depreciation and amortization 2,055 66,832 — 587 69,474 15,078 (3,607 ) 80,945 Total operating costs and expenses 26,959 5,015,820 36 — 5,042,815 42,800 (70,671 ) 5,014,944 Income (loss) from operations (26,856 ) 287,311 (36 ) — 260,419 39,341 2,851 302,611 Other income (expense): Earnings (loss) of equity method investments 305,736 17,021 19,040 (324,884 ) 16,913 880 (19,040 ) (1,247 ) Interest income (expense) (1,227 ) 1,962 144 — 879 (8,585 ) (2,328 ) (10,034 ) Loss on sale of assets — (556 ) — — (556 ) — — (556 ) 304,509 18,427 19,184 (324,884 ) 17,236 (7,705 ) (21,368 ) (11,837 ) Income before income taxes 277,653 305,738 19,148 (324,884 ) 277,655 31,636 (18,517 ) 290,774 Income tax provision 103,174 — — — 103,174 42 — 103,216 Net income 174,479 305,738 19,148 (324,884 ) 174,481 31,594 (18,517 ) 187,558 Less net income attributable to noncontrolling interest — — — — — 1,509 11,043 12,552 Net income attributable to HollyFrontier stockholders $ 174,479 $ 305,738 $ 19,148 $ (324,884 ) $ 174,481 $ 30,085 $ (29,560 ) $ 175,006 Comprehensive income attributable to HollyFrontier stockholders $ 169,050 $ 296,622 $ 19,584 $ (316,206 ) $ 169,050 $ 30,520 $ (29,993 ) $ 169,577 Condensed Consolidating Statement of Income and Comprehensive Income Nine Months Ended 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 $ 381 $ 10,247,056 $ 1 $ — $ 10,247,438 $ 261,624 $ (214,701 ) $ 10,294,361 Operating costs and expenses: Cost of products sold — 8,004,718 — (91 ) 8,004,627 — (211,920 ) 7,792,707 Lower of cost or market inventory valuation adjustment — 83,425 — — 83,425 — — 83,425 Operating expenses — 696,446 — 796 697,242 78,350 (433 ) 775,159 General and administrative 75,716 1,666 96 (705 ) 76,773 9,659 — 86,432 Depreciation and amortization 7,769 213,628 24 — 221,421 44,869 (10,711 ) 255,579 Total operating costs and expenses 83,485 8,999,883 120 — 9,083,488 132,878 (223,064 ) 8,993,302 Income (loss) from operations (83,104 ) 1,247,173 (119 ) — 1,163,950 128,746 8,363 1,301,059 Other income (expense): Earnings (loss) of equity method investments 1,314,982 54,375 62,416 (1,377,898 ) 53,875 2,634 (62,416 ) (5,907 ) Interest income (expense) (1,835 ) 5,707 593 — 4,465 (26,926 ) (6,949 ) (29,410 ) Loss on early extinguishment of debt (1,370 ) — — — (1,370 ) — — (1,370 ) Gain on sale of assets 736 7,725 — — 8,461 406 — 8,867 1,312,513 67,807 63,009 (1,377,898 ) 65,431 (23,886 ) (69,365 ) (27,820 ) Income before income taxes 1,229,409 1,314,980 62,890 (1,377,898 ) 1,229,381 104,860 (61,002 ) 1,273,239 Income tax provision 446,678 — — — 446,678 106 — 446,784 Net income 782,731 1,314,980 62,890 (1,377,898 ) 782,703 104,754 (61,002 ) 826,455 Less net income attributable to noncontrolling interest — — (26 ) — (26 ) 6,601 35,858 42,433 Net income attributable to HollyFrontier stockholders $ 782,731 $ 1,314,980 $ 62,916 $ (1,377,898 ) $ 782,729 $ 98,153 $ (96,860 ) $ 784,022 Comprehensive income attributable to HollyFrontier stockholders $ 762,002 $ 1,280,517 $ 62,606 $ (1,343,123 ) $ 762,002 $ 97,843 $ (96,550 ) $ 763,295 Condensed Consolidating Statement of Income and Comprehensive Income Nine Months Ended 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 $ 383 $ 15,440,531 $ 935 $ — $ 15,441,849 $ 244,177 $ (204,818 ) $ 15,481,208 Operating costs and expenses: Cost of products sold — 13,640,897 — — 13,640,897 — (201,538 ) 13,439,359 Operating expenses — 754,798 — — 754,798 72,835 (1,056 ) 826,577 General and administrative 70,354 4,038 112 — 74,504 7,933 — 82,437 Depreciation and amortization 5,855 221,999 — — 227,854 45,739 (10,710 ) 262,883 Total operating costs and expenses 76,209 14,621,732 112 — 14,698,053 126,507 (213,304 ) 14,611,256 Income (loss) from operations (75,826 ) 818,799 823 — 743,796 117,670 8,486 869,952 Other income (expense): Earnings (loss) of equity method investments 871,883 47,589 51,455 (924,578 ) 46,349 2,150 (51,455 ) (2,956 ) Interest income (expense) (2,024 ) 6,051 417 — 4,444 (27,365 ) (7,007 ) (29,928 ) Loss on early extinguishment of debt — — — — — (7,677 ) — (7,677 ) Loss on sale of assets — (556 ) — — (556 ) — — (556 ) 869,859 53,084 51,872 (924,578 ) 50,237 (32,892 ) (58,462 ) (41,117 ) Income before income taxes 794,033 871,883 52,695 (924,578 ) 794,033 84,778 (49,976 ) 828,835 Income tax provision 292,017 — — — 292,017 145 — 292,162 Net income 502,016 871,883 52,695 (924,578 ) 502,016 84,633 (49,976 ) 536,673 Less net income attributable to noncontrolling interest — — — — — 6,562 26,615 33,177 Net income attributable to HollyFrontier stockholders $ 502,016 $ 871,883 $ 52,695 $ (924,578 ) $ 502,016 $ 78,071 $ (76,591 ) $ 503,496 Comprehensive income attributable to HollyFrontier stockholders $ 571,205 $ 984,562 $ 52,875 $ (1,037,437 ) $ 571,205 $ 78,250 $ (76,770 ) $ 572,685 Condensed Consolidating Statement of Cash Flows Nine Months Ended 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 $ (525,515 ) $ 1,257,692 $ 72,388 $ — $ 804,565 $ 165,527 $ (66,751 ) $ 903,341 Cash flows from investing activities Additions to properties, plants and equipment (8,126 ) (408,422 ) (63 ) — (416,611 ) — — (416,611 ) Additions to properties, plants and equipment – HEP — — — — — (57,286 ) — (57,286 ) Purchase interest in equity company — — — — — (54,641 ) — (54,641 ) Proceeds from sale of assets — 15,187 — — 15,187 644 — 15,831 Purchases of marketable securities (402,984 ) — — — (402,984 ) — — (402,984 ) Sales and maturities of marketable securities 490,251 — — — 490,251 — — 490,251 Net advances to Parent — (863,068 ) (72,389 ) 935,457 — — — — 79,141 (1,256,303 ) (72,452 ) 935,457 (314,157 ) (111,283 ) — (425,440 ) Cash flows from financing activities Net borrowings under credit agreement – HEP — — — — — 83,000 — 83,000 Redemption of senior notes - HFC (155,156 ) — — — (155,156 ) — — (155,156 ) Purchase of treasury stock (481,766 ) — — — (481,766 ) — — (481,766 ) Dividends (187,372 ) — — — (187,372 ) — — (187,372 ) Distributions to noncontrolling interest — — — — — (128,117 ) 66,751 (61,366 ) Other, net (1,020 ) (1,389 ) 15 — (2,394 ) (1,101 ) — (3,495 ) Net advances from subsidiaries 935,457 — — (935,457 ) — — — — 110,143 (1,389 ) 15 (935,457 ) (826,688 ) (46,218 ) 66,751 (806,155 ) Cash and cash equivalents Increase (decrease) for the period (336,231 ) — (49 ) — (336,280 ) 8,026 — (328,254 ) Beginning of period 565,080 — 75 — 565,155 2,830 — 567,985 End of period $ 228,849 $ — $ 26 $ — $ 228,875 $ 10,856 $ — $ 239,731 Condensed Consolidating Statement of Cash Flows Nine Months Ended 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 $ (260,533 ) $ 930,722 $ 55,047 $ — $ 725,236 $ 140,154 $ (59,457 ) $ 805,933 Cash flows from investing activities: Additions to properties, plants and equipment (8,373 ) (298,272 ) (831 ) — (307,476 ) — — (307,476 ) Additions to properties, plants and equipment – HEP — — — — — (61,657 ) — (61,657 ) Proceeds from sale of assets — 14,711 — — 14,711 — — 14,711 Purchases of marketable securities (762,224 ) — — — (762,224 ) — — (762,224 ) Sales and maturities of marketable securities 863,769 — — — 863,769 — — 863,769 Other, net — 5,021 — — 5,021 — — 5,021 Net advances to Parent — (649,294 ) (54,565 ) 703,859 — — — — 93,172 (927,834 ) (55,396 ) 703,859 (186,199 ) (61,657 ) — (247,856 ) Cash flows from financing activities: Net borrowings under credit agreement – HEP — — — — — 192,000 — 192,000 Redemption of senior notes — — — — — (156,188 ) — (156,188 ) Purchase of treasury stock (133,150 ) — — — (133,150 ) — — (133,150 ) Dividends (485,766 ) — — — (485,766 ) — — (485,766 ) Distributions to noncontrolling interest — — — — — (117,930 ) 59,457 (58,473 ) Excess tax benefit from equity-based compensation 4,482 — — — 4,482 — — 4,482 Other, net (3,257 ) (1,231 ) 493 — (3,995 ) (1,064 ) — (5,059 ) Net advances from subsidiaries 703,859 — — (703,859 ) — — — — 86,168 (1,231 ) 493 (703,859 ) (618,429 ) (83,182 ) 59,457 (642,154 ) Cash and cash equivalents Increase (decrease) for the period: (81,193 ) 1,657 144 — (79,392 ) (4,685 ) — (84,077 ) Beginning of period 931,920 1,817 14 — 933,751 6,352 — 940,103 End of period $ 850,727 $ 3,474 $ 158 $ — $ 854,359 $ 1,667 $ — $ 856,026 |