Additional Financial Information | Additional 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, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 122,505 $ 7,007 $ — $ 129,512 Accounts receivable, net 597,486 45,746 (42,115 ) 601,117 Inventories 1,316,043 1,454 — 1,317,497 Income taxes receivable 87,384 — — 87,384 Prepayments and other 37,697 1,716 (6,084 ) 33,329 Total current assets 2,161,115 55,923 (48,199 ) 2,168,839 Properties, plants and equipment, net 3,323,981 1,357,322 (227,628 ) 4,453,675 Intangibles and other assets 2,425,713 493,547 578 2,919,838 Total assets $ 7,910,809 $ 1,906,792 $ (275,249 ) $ 9,542,352 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 978,103 $ 17,940 $ (42,115 ) $ 953,928 Income tax payable 288 — — 288 Accrued liabilities 169,013 24,511 (6,084 ) 187,440 Total current liabilities 1,147,404 42,451 (48,199 ) 1,141,656 Long-term debt 990,977 1,240,565 — 2,231,542 Liability to HEP 208,763 — (208,763 ) — Deferred income taxes 736,599 574 — 737,173 Other long-term liabilities 146,525 62,828 (566 ) 208,787 Investment in HEP 145,885 — (145,885 ) — Equity – HollyFrontier 4,534,656 467,183 (408,368 ) 4,593,471 Equity – noncontrolling interest — 93,191 536,532 629,723 Total liabilities and equity $ 7,910,809 $ 1,906,792 $ (275,249 ) $ 9,542,352 Condensed Consolidating Balance Sheet December 31, 2016 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 706,922 $ 3,657 $ — $ 710,579 Marketable securities 424,148 — — 424,148 Accounts receivable, net 487,693 50,408 (58,902 ) 479,199 Inventories 1,134,274 1,402 — 1,135,676 Income taxes receivable 68,371 — — 68,371 Prepayments and other 37,379 1,486 (5,829 ) 33,036 Total current assets 2,858,787 56,953 (64,731 ) 2,851,009 Properties, plants and equipment, net 2,874,041 1,365,568 (231,161 ) 4,008,448 Intangibles and other assets 2,077,683 497,966 555 2,576,204 Total assets $ 7,810,511 $ 1,920,487 $ (295,337 ) $ 9,435,661 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 967,347 $ 26,942 $ (58,902 ) $ 935,387 Accrued liabilities 115,878 37,793 (5,829 ) 147,842 Total current liabilities 1,083,225 64,735 (64,731 ) 1,083,229 Long-term debt 991,225 1,243,912 — 2,235,137 Liability to HEP 208,603 — (208,603 ) — Deferred income taxes 619,905 509 — 620,414 Other long-term liabilities 132,515 62,971 (590 ) 194,896 Investment in HEP 136,435 — (136,435 ) — Equity – HollyFrontier 4,638,603 454,803 (412,012 ) 4,681,394 Equity – noncontrolling interest — 93,557 527,034 620,591 Total liabilities and equity $ 7,810,511 $ 1,920,487 $ (295,337 ) $ 9,435,661 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended March 31, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 3,064,043 $ 105,634 $ (89,194 ) $ 3,080,483 Operating costs and expenses: Cost of products sold 2,710,029 — (68,872 ) 2,641,157 Lower of cost or market inventory valuation adjustment 11,823 — — 11,823 Operating expenses 294,157 32,489 (19,529 ) 307,117 General and administrative 54,456 2,634 (20 ) 57,070 Depreciation and amortization 81,200 18,373 (3,533 ) 96,040 Total operating costs and expenses 3,151,665 53,496 (91,954 ) 3,113,207 Income (loss) from operations (87,622 ) 52,138 2,760 (32,724 ) Other income (expense): Earnings of equity method investments 20,588 1,840 (20,588 ) 1,840 Interest income (expense) (10,584 ) (13,437 ) (2,318 ) (26,339 ) Loss on early extinguishment of debt — (12,225 ) — (12,225 ) Other, net 14,804 73 — 14,877 24,808 (23,749 ) (22,906 ) (21,847 ) Income (loss) before income taxes (62,814 ) 28,389 (20,146 ) (54,571 ) Income tax provision (16,895 ) 106 — (16,789 ) Net income (loss) (45,919 ) 28,283 (20,146 ) (37,782 ) Less net income (loss) attributable to noncontrolling interest (10 ) 2,316 5,380 7,686 Net income (loss) attributable to HollyFrontier stockholders $ (45,909 ) $ 25,967 $ (25,526 ) $ (45,468 ) Comprehensive income (loss) attributable to HollyFrontier stockholders $ (48,397 ) $ 26,005 $ (25,564 ) $ (47,956 ) Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended March 31, 2016 HollyFrontier Corp. Before Consolidation of HEP 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 ) Other, net 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 Cash Flows Three Months Ended March 31, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ (53,139 ) $ 43,599 $ (29,844 ) $ (39,384 ) Cash flows from investing activities Additions to properties, plants and equipment (51,492 ) — — (51,492 ) Additions to properties, plants and equipment – HEP — (8,265 ) — (8,265 ) Purchase of shares of PCLI, net of cash acquired (840,432 ) — — (840,432 ) Proceeds from sale of assets 6 424 (424 ) 6 Purchases of marketable securities (41,565 ) — — (41,565 ) Sales and maturities of marketable securities 465,716 — — 465,716 Distributions in excess of earnings from equity investments — 3,016 — 3,016 (467,767 ) (4,825 ) (424 ) (473,016 ) Cash flows from financing activities Net borrowings under credit agreements — 294,000 — 294,000 Redemption of senior notes - HEP — (309,750 ) — (309,750 ) Proceeds from issuance of common units — 37,563 — 37,563 Dividends (58,992 ) — — (58,992 ) Distributions to noncontrolling interest — (56,804 ) 30,268 (26,536 ) Other, net (4,215 ) (433 ) — (4,648 ) (63,207 ) (35,424 ) 30,268 (68,363 ) Effect of exchange rates on cash flows (304 ) — — (304 ) Cash and cash equivalents Increase (decrease) for the period (584,417 ) 3,350 — (581,067 ) Beginning of period 706,922 3,657 — 710,579 End of period $ 122,505 $ 7,007 $ — $ 129,512 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2016 HollyFrontier Corp. Before Consolidation of HEP 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 (107,389 ) — — (107,389 ) Additions to properties, plants and equipment – HEP — (42,184 ) — (42,184 ) 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 36,991 (42,184 ) — (5,193 ) Cash flows from financing activities: Net borrowings under credit agreements — 53,000 — 53,000 Net proceeds from issuance of senior notes - HFC 246,690 — — 246,690 Repayment of financing obligation — (39,500 ) — (39,500 ) Purchase of treasury stock (133,430 ) — — (133,430 ) Dividends (58,602 ) — — (58,602 ) Distributions to noncontrolling interest — (46,210 ) 24,479 (21,731 ) Other, net (32,925 ) 29,543 — (3,382 ) 21,733 (3,167 ) 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 |