Additional Financial Information | Financial Information Borrowings pursuant to the HollyFrontier Credit Agreement are recourse to HollyFrontier, but not HEP. Furthermore, borrowings under the HEP Credit Agreement are recourse to HEP, but not to the assets of HFC with the exception of HEP Logistics Holdings, L.P., HEP’s general partner. Other than its investment in HEP, the assets of the general partner are insignificant. The following condensed financial information is provided for HollyFrontier Corporation (on a standalone basis, before consolidation of HEP), and for HEP and its consolidated subsidiaries (on a standalone basis, exclusive of HFC). Due to certain basis differences, our reported amounts for HEP may not agree to amounts reported in HEP’s periodic public filings. Condensed Consolidating Balance Sheet March 31, 2016 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 $ 101,987 $ 9,034 $ — $ 111,021 Accounts receivable, net 429,153 41,055 (39,294 ) 430,914 Inventories 889,816 2,122 — 891,938 Income tax receivable 32,813 — — 32,813 Prepayments and other 31,176 3,059 (1,651 ) 32,584 Total current assets 1,484,945 55,270 (40,945 ) 1,499,270 Properties, plants and equipment, net 3,345,759 1,092,443 (241,945 ) 4,196,257 Intangibles and other assets 2,438,585 459,887 288 2,898,760 Total assets $ 7,269,289 $ 1,607,600 $ (282,602 ) $ 8,594,287 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 752,085 $ 18,480 $ (39,294 ) $ 731,271 Accrued liabilities 139,914 16,074 (1,651 ) 154,337 Total current liabilities 891,999 34,554 (40,945 ) 885,608 Long-term debt 246,224 1,061,944 — 1,308,168 Liability to HEP 217,987 — (217,987 ) — Deferred income tax liabilities 543,850 458 — 544,308 Other long-term liabilities 158,479 55,381 (855 ) 213,005 Investment in HEP 125,673 — (125,673 ) — Equity – HollyFrontier 5,085,077 359,023 (357,276 ) 5,086,824 Equity – noncontrolling interest — 96,240 460,134 556,374 Total liabilities and equity $ 7,269,289 $ 1,607,600 $ (282,602 ) $ 8,594,287 Condensed Consolidating Balance Sheet December 31, 2015 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 $ 51,520 $ 15,013 $ — $ 66,533 Marketable securities 144,019 — — 144,019 Accounts receivable, net 355,020 41,075 (44,117 ) 351,978 Inventories 839,897 1,972 — 841,869 Prepayments and other 48,288 3,082 (7,704 ) 43,666 Total current assets 1,438,744 61,142 (51,821 ) 1,448,065 Properties, plants and equipment, net 3,261,494 1,099,683 (245,515 ) 4,115,662 Intangibles and other assets 2,410,879 417,574 (3,881 ) 2,824,572 Total assets $ 7,111,117 $ 1,578,399 $ (301,217 ) $ 8,388,299 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 738,024 $ 22,583 $ (44,117 ) $ 716,490 Income taxes payable 8,142 — — 8,142 Accrued liabilities 117,346 26,341 (7,704 ) 135,983 Total current liabilities 863,512 48,924 (51,821 ) 860,615 Long-term debt 31,288 1,008,752 — 1,040,040 Liability to HEP 220,998 — (220,998 ) — Deferred income tax liabilities 497,475 431 — 497,906 Other long-term liabilities 125,614 59,376 (5,025 ) 179,965 Investment in HEP 120,721 — (120,721 ) — Equity – HollyFrontier 5,251,509 366,487 (364,581 ) 5,253,415 Equity – noncontrolling interest — 94,429 461,929 556,358 Total liabilities and equity $ 7,111,117 $ 1,578,399 $ (301,217 ) $ 8,388,299 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended March 31, 2016 HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 1,999,697 $ 102,010 $ (82,983 ) $ 2,018,724 Operating costs and expenses: Cost of products sold 1,703,068 — (77,905 ) 1,625,163 Lower of cost or market inventory valuation adjustment (56,121 ) — — (56,121 ) Operating expenses 230,017 26,823 (4,257 ) 252,583 General and administrative 22,530 3,091 — 25,621 Depreciation and amortization 75,421 16,029 (3,570 ) 87,880 Total operating costs and expenses 1,974,915 45,943 (85,732 ) 1,935,126 Income from operations 24,782 56,067 2,749 83,598 Other income (expense): Earnings of equity method investments 25,797 2,765 (25,797 ) 2,765 Interest income (expense) 708 (10,423 ) (2,297 ) (12,012 ) Loss on early extinguishment of debt (8,718 ) — — (8,718 ) Gain (loss) on sale of assets and other 73 (8 ) — 65 17,860 (7,666 ) (28,094 ) (17,900 ) Income before income taxes 42,642 48,401 (25,345 ) 65,698 Income tax provision 22,212 96 — 22,308 Net income 20,430 48,305 (25,345 ) 43,390 Less net income (loss) attributable to noncontrolling interest (7 ) 4,927 17,217 22,137 Net income attributable to HollyFrontier stockholders $ 20,437 $ 43,378 $ (42,562 ) $ 21,253 Comprehensive income attributable to HollyFrontier stockholders $ 20,026 $ 43,200 $ (42,384 ) $ 20,842 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended March 31, 2015 HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 2,989,498 $ 89,756 $ (72,628 ) $ 3,006,626 Operating costs and expenses: Cost of products sold 2,322,881 — (71,508 ) 2,251,373 Lower of cost or market inventory valuation adjustment (6,546 ) — — (6,546 ) Operating expenses 236,003 27,966 (373 ) 263,596 General and administrative 26,279 3,290 — 29,569 Depreciation and amortization 69,258 14,290 (3,536 ) 80,012 Total operating costs and expenses 2,647,875 45,546 (75,417 ) 2,618,004 Income from operations 341,623 44,210 2,789 388,622 Other income (expense): Earnings (loss) of equity method investments 11,901 734 (20,442 ) (7,807 ) Interest income (expense) 1,922 (8,767 ) (2,347 ) (9,192 ) Gain on sale of assets and other 608 158 — 766 14,431 (7,875 ) (22,789 ) (16,233 ) Income before income taxes 356,054 36,335 (20,000 ) 372,389 Income tax provision 129,627 101 — 129,728 Net income 226,427 36,234 (20,000 ) 242,661 Less net income (loss) attributable to noncontrolling interest (7 ) 4,027 11,765 15,785 Net income attributable to HollyFrontier stockholders $ 226,434 $ 32,207 $ (31,765 ) $ 226,876 Comprehensive income attributable to HollyFrontier stockholders $ 214,912 $ 31,912 $ (31,470 ) $ 215,354 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2016 HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ (8,257 ) $ 39,372 $ (24,479 ) $ 6,636 Cash flows from investing activities Additions to properties, plants and equipment (131,700 ) — — (131,700 ) Additions to properties, plants and equipment – HEP — (17,873 ) — (17,873 ) Proceeds from sale of assets 258 — — 258 Purchases of marketable securities (4,082 ) — — (4,082 ) Sales and maturities of marketable securities 148,204 — — 148,204 12,680 (17,873 ) — (5,193 ) Cash flows from financing activities Net borrowings under credit agreements — 53,000 — 53,000 Net proceeds from issuance of senior notes 246,690 — — 246,690 Inventory repurchase obligation 693 — — 693 Purchase of treasury stock (133,430 ) — — (133,430 ) Dividends (58,602 ) — — (58,602 ) Distributions to noncontrolling interest — (46,210 ) 24,479 (21,731 ) Repayment of financing obligation — (39,500 ) — (39,500 ) Contribution from general partner (9,122 ) 9,122 — — Other, net (185 ) (3,890 ) — (4,075 ) 46,044 (27,478 ) 24,479 43,045 Cash and cash equivalents Increase (decrease) for the period 50,467 (5,979 ) — 44,488 Beginning of period 51,520 15,013 — 66,533 End of period $ 101,987 $ 9,034 $ — $ 111,021 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2015 HollyFrontier Corp. Before Consolidation of HEP Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ 207,509 $ 61,026 $ (21,643 ) $ 246,892 Cash flows from investing activities: Additions to properties, plants and equipment (120,892 ) — — (120,892 ) Additions to properties, plants and equipment – HEP — (51,727 ) — (51,727 ) Purchases of marketable securities (118,816 ) — — (118,816 ) Sales and maturities of marketable securities 178,524 — — 178,524 Proceeds from sale of assets 814 — — 814 (60,370 ) (51,727 ) — (112,097 ) Cash flows from financing activities: Net borrowings under credit agreement – HEP — 23,000 — 23,000 Inventory repurchase obligation 7,434 — — 7,434 Purchase of treasury stock (55,065 ) — — (55,065 ) Dividends (62,335 ) — — (62,335 ) Distributions to noncontrolling interest — (42,115 ) 21,643 (20,472 ) Contribution from general partner (13,035 ) 13,035 — — Other, net (1,003 ) (247 ) — (1,250 ) (124,004 ) (6,327 ) 21,643 (108,688 ) Cash and cash equivalents Increase (decrease) for the period: 23,135 2,972 — 26,107 Beginning of period 565,155 2,830 — 567,985 End of period $ 588,290 $ 5,802 $ — $ 594,092 |