XML 35 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Supplemental Guarantor / Non-Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2014
Supplemental Guarantor / Non-Guarantor Financial Information [Abstract]  
Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet
December 31, 2014
 
Parent
 
Guarantor
Restricted Subsidiaries
 
Non-Guarantor Non-Restricted Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
2

 
$
2,828

 
$

 
$

 
$
2,830

Accounts receivable
 

 
34,274

 
6,044

 
(189
)
 
40,129

Prepaid and other current assets
 
212

 
2,856

 
1,315

 

 
4,383

Total current assets
 
214

 
39,958

 
7,359

 
(189
)
 
47,342

 
 
 
 
 
 
 
 
 
 
 
Properties and equipment, net
 

 
596,988

 
383,491

 

 
980,479

Investment in subsidiaries
 
622,100

 
285,247

 

 
(907,347
)
 

Transportation agreements, net
 

 
80,703

 

 

 
80,703

Goodwill
 

 
256,498

 

 

 
256,498

Investment in SLC Pipeline
 

 
24,478

 

 

 
24,478

Other assets
 
1,319

 
10,736

 

 

 
12,055

Total assets
 
$
623,633

 
$
1,294,608

 
$
390,850

 
$
(907,536
)
 
$
1,401,555

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND PARTNERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$

 
$
15,495

 
$
2,575

 
$
(189
)
 
$
17,881

Accrued interest
 
6,500

 
115

 

 

 
6,615

Deferred revenue
 

 
5,672

 
6,760

 

 
12,432

Accrued property taxes
 

 
1,902

 
801

 

 
2,703

Other current liabilities
 
45

 
4,408

 
118

 

 
4,571

Total current liabilities
 
6,545

 
27,592

 
10,254

 
(189
)
 
44,202

 
 
 
 
 
 
 
 
 
 
 
Long-term debt
 
296,579

 
571,000

 

 

 
867,579

Other long-term liabilities
 
147

 
17,731

 
267

 

 
18,145

Deferred revenue
 

 
29,392

 

 

 
29,392

Class B unit
 

 
26,793

 

 

 
26,793

Equity - partners
 
320,362

 
622,100

 
380,329

 
(1,002,429
)
 
320,362

Equity - noncontrolling interest
 

 

 

 
95,082

 
95,082

Total liabilities and partners’ equity
 
$
623,633

 
$
1,294,608

 
$
390,850

 
$
(907,536
)
 
$
1,401,555



Condensed Consolidating Balance Sheet
December 31, 2013
 
Parent
 
Guarantor
Restricted Subsidiaries
 
Non-Guarantor Non-Restricted Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
ASSETS
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
2

 
$
1,447

 
$
4,903

 
$

 
$
6,352

Accounts receivable
 

 
31,107

 
4,543

 
(914
)
 
34,736

Intercompany accounts receivable
 

 
62,516

 

 
(62,516
)
 

Prepaid and other current assets
 
234

 
2,590

 
1,050

 

 
3,874

Total current assets
 
236

 
97,660

 
10,496

 
(63,430
)
 
44,962

 
 
 
 
 
 
 
 
 
 
 
Properties and equipment, net
 

 
564,847

 
392,967

 

 
957,814

Investment in subsidiaries
 
885,598

 
292,464

 

 
(1,178,062
)
 

Transportation agreements, net
 

 
87,650

 

 

 
87,650

Goodwill
 

 
256,498

 

 

 
256,498

Investment in SLC Pipeline
 

 
24,741

 

 

 
24,741

Other assets
 
1,684

 
9,159

 

 

 
10,843

Total assets
 
$
887,518

 
$
1,333,019

 
$
403,463

 
$
(1,241,492
)
 
$
1,382,508

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND PARTNERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$

 
$
18,966

 
$
4,846

 
$
(914
)
 
$
22,898

Intercompany accounts payable
 
62,516

 

 

 
(62,516
)
 

Accrued interest
 
10,198

 
41

 

 

 
10,239

Deferred revenue
 

 
6,406

 
7,575

 

 
13,981

Accrued property taxes
 

 
1,661

 
942

 

 
2,603

Other current liabilities
 
629

 
1,216

 

 

 
1,845

Total current liabilities
 
73,343

 
28,290

 
13,363

 
(63,430
)
 
51,566

 
 
 
 
 
 
 
 
 
 
 
Long-term debt
 
444,630

 
363,000

 

 

 
807,630

Other long-term liabilities
 
99

 
14,338

 
148

 

 
14,585

Deferred revenue
 

 
21,669

 

 

 
21,669

Class B unit
 

 
20,124

 

 

 
20,124

Equity - partners
 
369,446

 
885,598

 
389,952

 
(1,275,550
)
 
369,446

Equity - noncontrolling interest
 

 

 

 
97,488

 
97,488

Total liabilities and partners’ equity
 
$
887,518

 
$
1,333,019

 
$
403,463

 
$
(1,241,492
)
 
$
1,382,508



Condensed Consolidating Statement of Comprehensive Income
Condensed Consolidating Statement of Comprehensive Income
Year Ended December 31, 2014
 
Parent
 
Guarantor
Restricted Subsidiaries
 
Non-Guarantor Non-Restricted Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
 
Affiliates
 
$

 
$
254,364

 
$
22,073

 
$
(1,241
)
 
$
275,196

Third parties
 

 
45,711

 
11,638

 

 
57,349

 
 

 
300,075

 
33,711

 
(1,241
)
 
332,545

Operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
Operations (exclusive of depreciation and amortization)
 

 
93,382

 
12,660

 
(1,241
)
 
104,801

Depreciation and amortization
 

 
47,592

 
14,574

 

 
62,166

General and administrative
 
2,658

 
8,166

 

 

 
10,824

 
 
2,658

 
149,140

 
27,234

 
(1,241
)
 
177,791

Operating income (loss)
 
(2,658
)
 
150,935

 
6,477

 

 
154,754

Equity in earnings of subsidiaries
 
138,691

 
4,858

 

 
(143,549
)
 

Equity in earnings of SLC Pipeline
 

 
2,987

 

 

 
2,987

Interest income
 

 
3

 

 

 
3

Interest expense
 
(22,831
)
 
(13,270
)
 

 

 
(36,101
)
Loss on early extinguishment of debt
 
(7,677
)
 

 

 

 
(7,677
)
Other
 

 
82

 

 

 
82

 
 
108,183

 
(5,340
)
 

 
(143,549
)
 
(40,706
)
Income (loss) before income taxes
 
105,525

 
145,595

 
6,477

 
(143,549
)
 
114,048

State income tax expense
 

 
(235
)
 

 

 
(235
)
Net income (loss)
 
105,525

 
145,360

 
6,477

 
(143,549
)
 
113,813

Allocation of net (income) attributable to noncontrolling interests
 

 

 

 
(8,288
)
 
(8,288
)
Net income (loss) attributable to Holly Energy Partners
 
105,525

 
145,360

 
6,477

 
(151,837
)
 
105,525

Other comprehensive (loss)
 
98

 
98

 

 
(98
)
 
98

Comprehensive income (loss)
 
$
105,623

 
$
145,458

 
$
6,477

 
$
(151,935
)
 
$
105,623



Condensed Consolidating Statement of Comprehensive Income
Year Ended December 31, 2013
 
Parent
 
Guarantor
Restricted Subsidiaries
 
Non-Guarantor Non-Restricted Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
 
Affiliates
 
$

 
$
236,336

 
$
17,258

 
$
(1,226
)
 
$
252,368

Third parties
 

 
42,139

 
10,675

 

 
52,814

 
 

 
278,475

 
27,933

 
(1,226
)
 
305,182

Operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
Operations (exclusive of depreciation and amortization)
 

 
88,614

 
12,056

 
(1,226
)
 
99,444

Depreciation and amortization
 

 
51,082

 
14,341

 

 
65,423

General and administrative
 
3,381

 
8,368

 

 

 
11,749

 
 
3,381

 
148,064

 
26,397

 
(1,226
)
 
176,616

Operating income (loss)
 
(3,381
)
 
130,411

 
1,536

 

 
128,566

Equity in earnings of subsidiaries
 
115,850

 
1,231

 

 
(117,081
)
 

Equity in earnings of SLC Pipeline
 

 
2,826

 

 

 
2,826

Interest income
 

 
56

 
105

 

 
161

Interest expense
 
(33,020
)
 
(13,990
)
 

 

 
(47,010
)
Gain on sale of assets
 

 
1,810

 

 

 
1,810

Other
 

 
61

 

 

 
61

 
 
82,830

 
(8,006
)
 
105

 
(117,081
)
 
(42,152
)
Income (loss) before income taxes
 
79,449

 
122,405

 
1,641

 
(117,081
)
 
86,414

State income tax expense
 

 
(333
)
 

 

 
(333
)
Net income (loss)
 
79,449

 
122,072

 
1,641

 
(117,081
)
 
86,081

Allocation of net loss attributable to noncontrolling interests
 

 

 

 
(6,632
)
 
(6,632
)
Net income (loss) attributable to Holly Energy Partners
 
79,449

 
122,072

 
1,641

 
(123,713
)
 
79,449

Other comprehensive income
 
4,135

 
4,135

 

 
(4,135
)
 
4,135

Comprehensive income (loss)
 
$
83,584

 
$
126,207

 
$
1,641

 
$
(127,848
)
 
$
83,584



Condensed Consolidating Statement of Comprehensive Income
Year Ended December 31, 2012
 
Parent
 
Guarantor
Restricted Subsidiaries
 
Non-Guarantor Non-Restricted Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Revenues:
 
 
 
 
 
 
 
 
 
 
Affiliates
 
$

 
$
232,986

 
$
13,754

 
$
(1,158
)
 
$
245,582

Third parties
 

 
41,984

 
4,994

 

 
46,978

 
 

 
274,970

 
18,748

 
(1,158
)
 
292,560

Operating costs and expenses:
 
 
 
 
 
 
 
 
 
 
Operations (exclusive of depreciation and amortization)
 

 
78,766

 
11,634

 
(1,158
)
 
89,242

Depreciation and amortization
 

 
43,147

 
14,314

 

 
57,461

General and administrative
 
3,336

 
4,258

 

 

 
7,594

 
 
3,336

 
126,171

 
25,948

 
(1,158
)
 
154,297

Operating income (loss)
 
(3,336
)
 
148,799

 
(7,200
)
 

 
138,263

Equity in earnings (loss) of subsidiaries
 
130,743

 
(5,400
)
 

 
(125,343
)
 

Equity in earnings of SLC Pipeline
 

 
3,364

 

 

 
3,364

Interest expense
 
(31,523
)
 
(15,659
)
 

 

 
(47,182
)
Loss on early extinguishment of debt
 
(2,979
)
 

 

 

 
(2,979
)
Other
 

 
10

 

 

 
10

 
 
96,241

 
(17,685
)
 

 
(125,343
)
 
(46,787
)
Income (loss) before income taxes
 
92,905

 
131,114

 
(7,200
)
 
(125,343
)
 
91,476

State income tax expense
 

 
(371
)
 

 

 
(371
)
Net income (loss)
 
92,905

 
130,743

 
(7,200
)
 
(125,343
)
 
91,105

Allocation of net loss attributable to Predecessors
 
4,200

 

 

 

 
4,200

Allocation of net loss attributable to noncontrolling interests
 
(2,953
)
 

 

 
1,800

 
(1,153
)
Net income (loss) attributable to Holly Energy Partners
 
94,152

 
130,743

 
(7,200
)
 
(123,543
)
 
94,152

Other comprehensive (loss)
 
2,185

 
2,185

 

 
(2,185
)
 
2,185

Comprehensive income (loss)
 
$
96,337

 
$
132,928

 
$
(7,200
)
 
$
(125,728
)
 
$
96,337

Condensed Consolidating Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2014
 
Parent
 
Guarantor
Restricted Subsidiaries
 
Non-Guarantor Non-Restricted Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Cash flows from operating activities
 
$
(25,339
)
 
$
193,273

 
$
19,398

 
$
(692
)
 
$
186,640

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
Additions to properties and equipment
 

 
(71,758
)
 
(8,201
)
 

 
(79,959
)
Distributions from UNEV
 

 
11,383

 

 
(11,383
)
 

Distributions in excess of equity in earnings in SLC Pipeline
 

 
263

 

 

 
263

 
 

 
(60,112
)
 
(8,201
)
 
(11,383
)
 
(79,696
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
Net borrowings under credit agreement
 

 
208,000

 

 

 
208,000

Net intercompany financing activities
 
339,771

 
(339,771
)
 

 

 

Repayments of senior notes
 
(156,188
)
 

 

 

 
(156,188
)
Distributions to HEP unitholders
 
(154,670
)
 

 

 

 
(154,670
)
Distributions to noncontrolling interests
 

 

 
(16,100
)
 
12,075

 
(4,025
)
Purchase of units for incentive grants
 
(3,577
)
 

 

 

 
(3,577
)
Other
 
3

 
(9
)
 

 

 
(6
)
 
 
25,339

 
(131,780
)
 
(16,100
)
 
12,075

 
(110,466
)
Cash and cash equivalents
 
 
 
 
 
 
 
 
 
 
Increase (decrease) for the period
 

 
1,381

 
(4,903
)
 

 
(3,522
)
Beginning of period
 
2

 
1,447

 
4,903

 

 
6,352

End of period
 
$
2

 
$
2,828

 
$

 
$

 
$
2,830




Condensed Consolidating Statement of Cash Flows
Year Ended December 31, 2013
 
Parent
 
Guarantor
Restricted Subsidiaries
 
Non-Guarantor Non-Restricted Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Cash flows from operating activities
 
$
(34,605
)
 
$
197,678

 
$
20,007

 
$

 
$
183,080

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
Additions to properties and equipment
 

 
(45,085
)
 
(7,016
)
 

 
(52,101
)
Proceeds from the sale of assets
 

 
2,731

 

 

 
2,731

Distributions from UNEV
 

 
9,375

 

 
(9,375
)
 

Distribution in excess of equity in earnings in SLC Pipeline
 

 
300

 

 

 
300

 
 

 
(32,679
)
 
(7,016
)
 
(9,375
)
 
(49,070
)
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
Net repayments under credit agreement
 

 
(58,000
)
 

 

 
(58,000
)
Net intercompany financing activities
 
105,031

 
(105,031
)
 

 

 

Proceeds from issuance of common units
 
73,444

 

 

 

 
73,444

   Distributions to noncontrolling interests
 

 

 
(12,500
)
 
9,375

 
(3,125
)
Contributions from general partner
 
1,499

 

 

 

 
1,499

Distributions to HEP unitholders
 
(139,486
)
 

 

 

 
(139,486
)
Purchase of units for restricted grants
 
(5,634
)
 

 

 

 
(5,634
)
Deferred financing costs
 

 
(1,344
)
 

 

 
(1,344
)
Other
 
(249
)
 

 

 

 
(249
)
 
 
34,605

 
(164,375
)
 
(12,500
)
 
9,375

 
(132,895
)
Cash and cash equivalents
 
 
 
 
 
 
 
 
 
 
Increase for the period
 

 
624

 
491

 

 
1,115

Beginning of period
 
2

 
823

 
4,412

 

 
5,237

End of period
 
$
2

 
$
1,447

 
$
4,903

 
$

 
$
6,352





Condensed Consolidating Statement of Cash Flows

Year Ended December 31, 2012
 
Parent
 
Guarantor
Restricted Subsidiaries
 
Non-Guarantor Non-Restricted Subsidiaries
 
Eliminations
 
Consolidated
 
 
(In thousands)
Cash flows from operating activities
 
$
(34,557
)
 
$
194,667

 
$
1,039

 
$

 
$
161,149

 
 
 
 
 
 
 
 
 
 
 
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
Additions to properties and equipment
 

 
(28,134
)
 
(14,727
)
 

 
(42,861
)
Distributions in excess of equity in earnings in SLC Pipeline
 

 
262

 

 

 
262

 
 

 
(27,872
)
 
(14,727
)
 

 
(42,599
)
 
 
 
 
 
 
 
 
 
 
 
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
Net borrowings under credit agreement
 

 
221,000

 

 

 
221,000

Proceeds from issuance of senior notes
 
294,750

 

 

 

 
294,750

Net intercompany financing activities
 
51,989

 
(51,989
)
 

 

 

Cash distribution to HFC for UNEV acquisition
 

 
(260,922
)
 

 

 
(260,922
)
Redemption of senior notes
 
(185,000
)
 
(75,235
)
 

 

 
(260,235
)
Contributions from UNEV joint venture partners
 

 

 
15,000

 

 
15,000

Contributions from general partner
 
1,748

 

 

 

 
1,748

Distributions to HEP unitholders
 
(122,777
)
 

 

 

 
(122,777
)
Purchase of units for restricted grants
 
(5,240
)
 
321

 

 

 
(4,919
)
Deferred financing costs
 
(913
)
 
(2,325
)
 

 

 
(3,238
)
Other
 

 
(89
)
 

 

 
(89
)
 
 
34,557

 
(169,239
)
 
15,000

 

 
(119,682
)
Cash and cash equivalents
 
 
 
 
 
 
 
 
 
 
Increase (decrease) for the period
 

 
(2,444
)
 
1,312

 

 
(1,132
)
Beginning of period
 
2

 
3,267

 
3,100

 

 
6,369

End of period
 
$
2

 
$
823

 
$
4,412

 
$

 
$
5,237