Additional Financial Information (Tables) | 6 Months Ended |
Jun. 30, 2017 |
Supplemental Guarantor / Non-Guarantor Financial Information [Abstract] | |
Condensed Consolidating Balance Sheet | Condensed Consolidating Balance Sheet June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 443,987 $ 16,339 $ — $ 460,326 Accounts receivable, net 601,098 44,738 (43,486 ) 602,350 Inventories 1,190,503 1,470 — 1,191,973 Income taxes receivable 1,428 — — 1,428 Prepayments and other 42,199 1,652 (6,165 ) 37,686 Total current assets 2,279,215 64,199 (49,651 ) 2,293,763 Properties, plants and equipment, net 3,320,339 1,347,276 (224,057 ) 4,443,558 Intangibles and other assets 2,411,622 493,476 616 2,905,714 Total assets $ 8,011,176 $ 1,904,951 $ (273,092 ) $ 9,643,035 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 1,036,693 $ 15,928 $ (43,486 ) $ 1,009,135 Income tax payable 24,427 — — 24,427 Accrued liabilities 161,371 31,680 (6,165 ) 186,886 Total current liabilities 1,222,491 47,608 (49,651 ) 1,220,448 Long-term debt 991,212 1,236,739 — 2,227,951 Liability to HEP 202,382 — (202,382 ) — Deferred income taxes 744,401 649 — 745,050 Other long-term liabilities 146,718 61,312 (528 ) 207,502 Investment in HEP 151,055 — (151,055 ) — Equity – HollyFrontier 4,552,917 466,113 (405,127 ) 4,613,903 Equity – noncontrolling interest — 92,530 535,651 628,181 Total liabilities and equity $ 8,011,176 $ 1,904,951 $ (273,092 ) $ 9,643,035 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 June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 3,442,999 $ 109,143 $ (93,278 ) $ 3,458,864 Operating costs and expenses: Cost of products sold 2,828,274 — (74,834 ) 2,753,440 Lower of cost or market inventory valuation adjustment 83,982 — — 83,982 Operating expenses 299,239 34,097 (17,684 ) 315,652 General and administrative 56,941 2,615 20 59,576 Depreciation and amortization 89,311 19,541 (3,570 ) 105,282 Goodwill and asset impairment 19,247 — — 19,247 Total operating costs and expenses 3,376,994 56,253 (96,068 ) 3,337,179 Income from operations 66,005 52,890 2,790 121,685 Other income (expense): Earnings of equity method investments 26,949 4,053 (26,949 ) 4,053 Interest expense (13,393 ) (13,645 ) (2,431 ) (29,469 ) Other, net 9,710 90 — 9,800 23,266 (9,502 ) (29,380 ) (15,616 ) Income before income taxes 89,271 43,388 (26,590 ) 106,069 Income tax expense 31,868 128 — 31,996 Net income 57,403 43,260 (26,590 ) 74,073 Less net income (loss) attributable to noncontrolling interest (4 ) 1,521 14,789 16,306 Net income attributable to HollyFrontier stockholders $ 57,407 $ 41,739 $ (41,379 ) $ 57,767 Comprehensive income attributable to HollyFrontier stockholders $ 68,062 $ 41,690 $ (41,324 ) $ 68,428 |
Condensed Consolidating Statement of Income and Comprehensive Income | Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 3,442,999 $ 109,143 $ (93,278 ) $ 3,458,864 Operating costs and expenses: Cost of products sold 2,828,274 — (74,834 ) 2,753,440 Lower of cost or market inventory valuation adjustment 83,982 — — 83,982 Operating expenses 299,239 34,097 (17,684 ) 315,652 General and administrative 56,941 2,615 20 59,576 Depreciation and amortization 89,311 19,541 (3,570 ) 105,282 Goodwill and asset impairment 19,247 — — 19,247 Total operating costs and expenses 3,376,994 56,253 (96,068 ) 3,337,179 Income from operations 66,005 52,890 2,790 121,685 Other income (expense): Earnings of equity method investments 26,949 4,053 (26,949 ) 4,053 Interest expense (13,393 ) (13,645 ) (2,431 ) (29,469 ) Other, net 9,710 90 — 9,800 23,266 (9,502 ) (29,380 ) (15,616 ) Income before income taxes 89,271 43,388 (26,590 ) 106,069 Income tax expense 31,868 128 — 31,996 Net income 57,403 43,260 (26,590 ) 74,073 Less net income (loss) attributable to noncontrolling interest (4 ) 1,521 14,789 16,306 Net income attributable to HollyFrontier stockholders $ 57,407 $ 41,739 $ (41,379 ) $ 57,767 Comprehensive income attributable to HollyFrontier stockholders $ 68,062 $ 41,690 $ (41,324 ) $ 68,428 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended June 30, 2016 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 2,699,069 $ 94,896 $ (79,327 ) $ 2,714,638 Operating costs and expenses: Cost of products sold 2,321,919 — (73,764 ) 2,248,155 Lower of cost or market inventory valuation adjustment (138,473 ) — — (138,473 ) Operating expenses 226,835 29,212 (4,711 ) 251,336 General and administrative 26,793 2,862 — 29,655 Depreciation and amortization 78,686 15,308 (3,571 ) 90,423 Goodwill and asset impairment 654,084 — — 654,084 Total operating costs and expenses 3,169,844 47,382 (82,046 ) 3,135,180 Income (loss) from operations (470,775 ) 47,514 2,719 (420,542 ) Other income (expense): Earnings of equity method investments 25,096 3,623 (25,096 ) 3,623 Interest expense (339 ) (11,164 ) (2,221 ) (13,724 ) Other, net 127 1 — 128 24,884 (7,540 ) (27,317 ) (9,973 ) Income (loss) before income taxes (445,891 ) 39,974 (24,598 ) (430,515 ) Income tax expense (benefit) (38,098 ) 53 — (38,045 ) Net income (loss) (407,793 ) 39,921 (24,598 ) (392,470 ) Less net income (loss) attributable to noncontrolling interest (9 ) 2,355 14,552 16,898 Net income (loss) attributable to HollyFrontier stockholders $ (407,784 ) $ 37,566 $ (39,150 ) $ (409,368 ) Comprehensive income (loss) attributable to HollyFrontier stockholders $ (397,364 ) $ 37,510 $ (39,095 ) $ (398,949 ) Condensed Consolidating Statement of Income and Comprehensive Income Six Months Ended June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 6,507,042 $ 214,777 $ (182,472 ) $ 6,539,347 Operating costs and expenses: — Cost of products sold 5,538,303 — (143,706 ) 5,394,597 Lower of cost or market inventory valuation adjustment 95,805 — — 95,805 Operating expenses 593,396 66,586 (37,213 ) 622,769 General and administrative 111,397 5,249 — 116,646 Depreciation and amortization 170,511 37,914 (7,103 ) 201,322 Goodwill and asset impairment 19,247 — — 19,247 Total operating costs and expenses 6,528,659 — 109,749 — (188,022 ) — 6,450,386 Income (loss) from operations (21,617 ) 105,028 5,550 88,961 Other income (expense): Earnings of equity method investments 47,537 5,893 (47,537 ) 5,893 Interest expense (23,977 ) (27,082 ) (4,749 ) (55,808 ) Loss on early extinguishment of debt — (12,225 ) — (12,225 ) Other, net 24,514 163 — 24,677 48,074 (33,251 ) (52,286 ) (37,463 ) Income before income taxes 26,457 71,777 (46,736 ) 51,498 Income tax expense 14,973 234 — 15,207 Net income 11,484 71,543 (46,736 ) 36,291 Less net income (loss) attributable to noncontrolling interest (14 ) 3,837 20,169 23,992 Net income attributable to HollyFrontier stockholders $ 11,498 $ 67,706 $ (66,905 ) $ 12,299 Comprehensive income attributable to HollyFrontier stockholders $ 19,671 $ 67,695 $ (66,894 ) $ 20,472 Condensed Consolidating Statement of Income and Comprehensive Income Six Months Ended June 30, 2016 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 4,698,766 $ 196,906 $ (162,310 ) $ 4,733,362 Operating costs and expenses: Cost of products sold 4,024,987 — (151,669 ) 3,873,318 Lower of cost or market inventory valuation adjustment (194,594 ) — — (194,594 ) Operating expenses 455,919 56,968 (8,968 ) 503,919 General and administrative 49,323 5,953 — 55,276 Depreciation and amortization 154,107 31,337 (7,141 ) 178,303 Goodwill and asset impairment 654,084 — — 654,084 Total operating costs and expenses 5,143,826 94,258 (167,778 ) 5,070,306 Income (loss) from operations (445,060 ) 102,648 5,468 (336,944 ) Other income (expense): Earnings of equity method investments 50,893 6,388 (50,893 ) 6,388 Interest income (expense) 369 (21,587 ) (4,518 ) (25,736 ) Loss on early extinguishment of debt (8,718 ) — — (8,718 ) Other, net 200 (7 ) — 193 42,744 (15,206 ) (55,411 ) (27,873 ) Income (loss) before income taxes (402,316 ) 87,442 (49,943 ) (364,817 ) Income tax expense (benefit) (15,886 ) 149 — (15,737 ) Net income (loss) (386,430 ) 87,293 (49,943 ) (349,080 ) Less net income (loss) attributable to noncontrolling interest (16 ) 7,282 31,769 39,035 Net income (loss) attributable to HollyFrontier stockholders $ (386,414 ) $ 80,011 $ (81,712 ) $ (388,115 ) Comprehensive income (loss) attributable to HollyFrontier stockholders $ (376,405 ) $ 79,777 $ (81,479 ) $ (378,107 ) |
Condensed Consolidating Statement of Cash Flows | Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ 420,404 $ 113,597 $ (60,603 ) $ 473,398 Cash flows from investing activities Additions to properties, plants and equipment (116,526 ) — — (116,526 ) Additions to properties, plants and equipment – HEP — (20,524 ) — (20,524 ) Purchase of PCLI, net of cash acquired (870,627 ) — — (870,627 ) Purchases of marketable securities (41,565 ) — — (41,565 ) Sales and maturities of marketable securities 465,716 — — 465,716 Other, net 1,152 2,289 (424 ) 3,017 (561,850 ) (18,235 ) (424 ) (580,509 ) Cash flows from financing activities Net borrowings under credit agreements — 290,000 — 290,000 Redemption of senior notes - HEP — (309,750 ) — (309,750 ) Net proceeds from issuance of common units - HEP — 52,634 — 52,634 Dividends (117,754 ) — — (117,754 ) Distributions to noncontrolling interest — (115,695 ) 61,919 (53,776 ) Other, net (4,059 ) 131 (892 ) (4,820 ) (121,813 ) (82,680 ) 61,027 (143,466 ) Effect of exchange rates on cash flows 324 — — 324 Cash and cash equivalents Increase (decrease) for the period (262,935 ) 12,682 — (250,253 ) Beginning of period 706,922 3,657 — 710,579 End of period $ 443,987 $ 16,339 $ — $ 460,326 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2016 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ 256,019 $ 104,076 $ (49,769 ) $ 310,326 Cash flows from investing activities: Additions to properties, plants and equipment (214,660 ) — — (214,660 ) Additions to properties, plants and equipment – HEP — (75,385 ) — (75,385 ) Purchase of equity method investment - HEP — (42,500 ) — (42,500 ) Purchases of marketable securities (86,798 ) — — (86,798 ) Sales and maturities of marketable securities 149,599 — — 149,599 Other, net 390 18 — 408 (151,469 ) (117,867 ) — (269,336 ) Cash flows from financing activities: Net borrowings under credit agreements — 74,000 — 74,000 Net proceeds from issuance of senior notes - HFC 246,690 — — 246,690 Net proceeds from issuance of term loan 350,000 — — 350,000 Net proceeds from issuance of common units - HEP — 13,690 — 13,690 Repayment of financing obligation — (39,500 ) — (39,500 ) Purchase of treasury stock (133,430 ) — — (133,430 ) Dividends (116,795 ) — — (116,795 ) Distributions to noncontrolling interest — (93,609 ) 49,769 (43,840 ) Contribution from general partner (53,304 ) 53,304 — — Other, net (2,123 ) (4,225 ) — (6,348 ) 291,038 3,660 49,769 344,467 Cash and cash equivalents Increase (decrease) for the period: 395,588 (10,131 ) — 385,457 Beginning of period 51,520 15,013 — 66,533 End of period $ 447,108 $ 4,882 $ — $ 451,990 |
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 June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 443,987 $ 16,339 $ — $ 460,326 Accounts receivable, net 601,098 44,738 (43,486 ) 602,350 Inventories 1,190,503 1,470 — 1,191,973 Income taxes receivable 1,428 — — 1,428 Prepayments and other 42,199 1,652 (6,165 ) 37,686 Total current assets 2,279,215 64,199 (49,651 ) 2,293,763 Properties, plants and equipment, net 3,320,339 1,347,276 (224,057 ) 4,443,558 Intangibles and other assets 2,411,622 493,476 616 2,905,714 Total assets $ 8,011,176 $ 1,904,951 $ (273,092 ) $ 9,643,035 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ 1,036,693 $ 15,928 $ (43,486 ) $ 1,009,135 Income tax payable 24,427 — — 24,427 Accrued liabilities 161,371 31,680 (6,165 ) 186,886 Total current liabilities 1,222,491 47,608 (49,651 ) 1,220,448 Long-term debt 991,212 1,236,739 — 2,227,951 Liability to HEP 202,382 — (202,382 ) — Deferred income taxes 744,401 649 — 745,050 Other long-term liabilities 146,718 61,312 (528 ) 207,502 Investment in HEP 151,055 — (151,055 ) — Equity – HollyFrontier 4,552,917 466,113 (405,127 ) 4,613,903 Equity – noncontrolling interest — 92,530 535,651 628,181 Total liabilities and equity $ 8,011,176 $ 1,904,951 $ (273,092 ) $ 9,643,035 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 June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 3,442,999 $ 109,143 $ (93,278 ) $ 3,458,864 Operating costs and expenses: Cost of products sold 2,828,274 — (74,834 ) 2,753,440 Lower of cost or market inventory valuation adjustment 83,982 — — 83,982 Operating expenses 299,239 34,097 (17,684 ) 315,652 General and administrative 56,941 2,615 20 59,576 Depreciation and amortization 89,311 19,541 (3,570 ) 105,282 Goodwill and asset impairment 19,247 — — 19,247 Total operating costs and expenses 3,376,994 56,253 (96,068 ) 3,337,179 Income from operations 66,005 52,890 2,790 121,685 Other income (expense): Earnings of equity method investments 26,949 4,053 (26,949 ) 4,053 Interest expense (13,393 ) (13,645 ) (2,431 ) (29,469 ) Other, net 9,710 90 — 9,800 23,266 (9,502 ) (29,380 ) (15,616 ) Income before income taxes 89,271 43,388 (26,590 ) 106,069 Income tax expense 31,868 128 — 31,996 Net income 57,403 43,260 (26,590 ) 74,073 Less net income (loss) attributable to noncontrolling interest (4 ) 1,521 14,789 16,306 Net income attributable to HollyFrontier stockholders $ 57,407 $ 41,739 $ (41,379 ) $ 57,767 Comprehensive income attributable to HollyFrontier stockholders $ 68,062 $ 41,690 $ (41,324 ) $ 68,428 Condensed Consolidating Statement of Income and Comprehensive Income Three Months Ended June 30, 2016 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 2,699,069 $ 94,896 $ (79,327 ) $ 2,714,638 Operating costs and expenses: Cost of products sold 2,321,919 — (73,764 ) 2,248,155 Lower of cost or market inventory valuation adjustment (138,473 ) — — (138,473 ) Operating expenses 226,835 29,212 (4,711 ) 251,336 General and administrative 26,793 2,862 — 29,655 Depreciation and amortization 78,686 15,308 (3,571 ) 90,423 Goodwill and asset impairment 654,084 — — 654,084 Total operating costs and expenses 3,169,844 47,382 (82,046 ) 3,135,180 Income (loss) from operations (470,775 ) 47,514 2,719 (420,542 ) Other income (expense): Earnings of equity method investments 25,096 3,623 (25,096 ) 3,623 Interest expense (339 ) (11,164 ) (2,221 ) (13,724 ) Other, net 127 1 — 128 24,884 (7,540 ) (27,317 ) (9,973 ) Income (loss) before income taxes (445,891 ) 39,974 (24,598 ) (430,515 ) Income tax expense (benefit) (38,098 ) 53 — (38,045 ) Net income (loss) (407,793 ) 39,921 (24,598 ) (392,470 ) Less net income (loss) attributable to noncontrolling interest (9 ) 2,355 14,552 16,898 Net income (loss) attributable to HollyFrontier stockholders $ (407,784 ) $ 37,566 $ (39,150 ) $ (409,368 ) Comprehensive income (loss) attributable to HollyFrontier stockholders $ (397,364 ) $ 37,510 $ (39,095 ) $ (398,949 ) Condensed Consolidating Statement of Income and Comprehensive Income Six Months Ended June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 6,507,042 $ 214,777 $ (182,472 ) $ 6,539,347 Operating costs and expenses: — Cost of products sold 5,538,303 — (143,706 ) 5,394,597 Lower of cost or market inventory valuation adjustment 95,805 — — 95,805 Operating expenses 593,396 66,586 (37,213 ) 622,769 General and administrative 111,397 5,249 — 116,646 Depreciation and amortization 170,511 37,914 (7,103 ) 201,322 Goodwill and asset impairment 19,247 — — 19,247 Total operating costs and expenses 6,528,659 — 109,749 — (188,022 ) — 6,450,386 Income (loss) from operations (21,617 ) 105,028 5,550 88,961 Other income (expense): Earnings of equity method investments 47,537 5,893 (47,537 ) 5,893 Interest expense (23,977 ) (27,082 ) (4,749 ) (55,808 ) Loss on early extinguishment of debt — (12,225 ) — (12,225 ) Other, net 24,514 163 — 24,677 48,074 (33,251 ) (52,286 ) (37,463 ) Income before income taxes 26,457 71,777 (46,736 ) 51,498 Income tax expense 14,973 234 — 15,207 Net income 11,484 71,543 (46,736 ) 36,291 Less net income (loss) attributable to noncontrolling interest (14 ) 3,837 20,169 23,992 Net income attributable to HollyFrontier stockholders $ 11,498 $ 67,706 $ (66,905 ) $ 12,299 Comprehensive income attributable to HollyFrontier stockholders $ 19,671 $ 67,695 $ (66,894 ) $ 20,472 Condensed Consolidating Statement of Income and Comprehensive Income Six Months Ended June 30, 2016 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Sales and other revenues $ 4,698,766 $ 196,906 $ (162,310 ) $ 4,733,362 Operating costs and expenses: Cost of products sold 4,024,987 — (151,669 ) 3,873,318 Lower of cost or market inventory valuation adjustment (194,594 ) — — (194,594 ) Operating expenses 455,919 56,968 (8,968 ) 503,919 General and administrative 49,323 5,953 — 55,276 Depreciation and amortization 154,107 31,337 (7,141 ) 178,303 Goodwill and asset impairment 654,084 — — 654,084 Total operating costs and expenses 5,143,826 94,258 (167,778 ) 5,070,306 Income (loss) from operations (445,060 ) 102,648 5,468 (336,944 ) Other income (expense): Earnings of equity method investments 50,893 6,388 (50,893 ) 6,388 Interest income (expense) 369 (21,587 ) (4,518 ) (25,736 ) Loss on early extinguishment of debt (8,718 ) — — (8,718 ) Other, net 200 (7 ) — 193 42,744 (15,206 ) (55,411 ) (27,873 ) Income (loss) before income taxes (402,316 ) 87,442 (49,943 ) (364,817 ) Income tax expense (benefit) (15,886 ) 149 — (15,737 ) Net income (loss) (386,430 ) 87,293 (49,943 ) (349,080 ) Less net income (loss) attributable to noncontrolling interest (16 ) 7,282 31,769 39,035 Net income (loss) attributable to HollyFrontier stockholders $ (386,414 ) $ 80,011 $ (81,712 ) $ (388,115 ) Comprehensive income (loss) attributable to HollyFrontier stockholders $ (376,405 ) $ 79,777 $ (81,479 ) $ (378,107 ) Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2017 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ 420,404 $ 113,597 $ (60,603 ) $ 473,398 Cash flows from investing activities Additions to properties, plants and equipment (116,526 ) — — (116,526 ) Additions to properties, plants and equipment – HEP — (20,524 ) — (20,524 ) Purchase of PCLI, net of cash acquired (870,627 ) — — (870,627 ) Purchases of marketable securities (41,565 ) — — (41,565 ) Sales and maturities of marketable securities 465,716 — — 465,716 Other, net 1,152 2,289 (424 ) 3,017 (561,850 ) (18,235 ) (424 ) (580,509 ) Cash flows from financing activities Net borrowings under credit agreements — 290,000 — 290,000 Redemption of senior notes - HEP — (309,750 ) — (309,750 ) Net proceeds from issuance of common units - HEP — 52,634 — 52,634 Dividends (117,754 ) — — (117,754 ) Distributions to noncontrolling interest — (115,695 ) 61,919 (53,776 ) Other, net (4,059 ) 131 (892 ) (4,820 ) (121,813 ) (82,680 ) 61,027 (143,466 ) Effect of exchange rates on cash flows 324 — — 324 Cash and cash equivalents Increase (decrease) for the period (262,935 ) 12,682 — (250,253 ) Beginning of period 706,922 3,657 — 710,579 End of period $ 443,987 $ 16,339 $ — $ 460,326 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2016 HollyFrontier Corp. Before Consolidation of HEP HEP Segment Consolidations and Eliminations Consolidated (In thousands) Cash flows from operating activities $ 256,019 $ 104,076 $ (49,769 ) $ 310,326 Cash flows from investing activities: Additions to properties, plants and equipment (214,660 ) — — (214,660 ) Additions to properties, plants and equipment – HEP — (75,385 ) — (75,385 ) Purchase of equity method investment - HEP — (42,500 ) — (42,500 ) Purchases of marketable securities (86,798 ) — — (86,798 ) Sales and maturities of marketable securities 149,599 — — 149,599 Other, net 390 18 — 408 (151,469 ) (117,867 ) — (269,336 ) Cash flows from financing activities: Net borrowings under credit agreements — 74,000 — 74,000 Net proceeds from issuance of senior notes - HFC 246,690 — — 246,690 Net proceeds from issuance of term loan 350,000 — — 350,000 Net proceeds from issuance of common units - HEP — 13,690 — 13,690 Repayment of financing obligation — (39,500 ) — (39,500 ) Purchase of treasury stock (133,430 ) — — (133,430 ) Dividends (116,795 ) — — (116,795 ) Distributions to noncontrolling interest — (93,609 ) 49,769 (43,840 ) Contribution from general partner (53,304 ) 53,304 — — Other, net (2,123 ) (4,225 ) — (6,348 ) 291,038 3,660 49,769 344,467 Cash and cash equivalents Increase (decrease) for the period: 395,588 (10,131 ) — 385,457 Beginning of period 51,520 15,013 — 66,533 End of period $ 447,108 $ 4,882 $ — $ 451,990 |