| Debt
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Three Months Ended September 30, 2016 | ||||||||||||||||
Holly Energy Partners, L.P.(Previously reported) | Tulsa Tanks | Woods Cross Operating | Holly Energy Partners, L.P. (Currently reported) | |||||||||||||
(In Thousands) | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||
Operations (exclusive of depreciation and amortization) | $ | 27,954 | $ | — | $ | 4,147 | $ | 32,101 | ||||||||
Depreciation and amortization | 15,520 | — | 3,400 | 18,920 | ||||||||||||
Allocation of net loss attributable to predecessor | — | — | 7,547 | 7,547 | ||||||||||||
Nine Months Ended September 30, 2016 | ||||||||||||||||
Holly Energy Partners, L.P.(Previously reported) | Tulsa Tanks | Woods Cross Operating | Holly Energy Partners, L.P. (Currently reported) | |||||||||||||
(In Thousands) | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||
Operations (exclusive of depreciation and amortization) | $ | 82,131 | $ | — | $ | 7,037 | $ | 89,168 | ||||||||
Depreciation and amortization | 47,780 | — | 3,403 | 51,183 | ||||||||||||
Allocation of net loss attributable to predecessor | — | 217 | 10,440 | 10,657 | ||||||||||||
Nine Months Ended September 30, 2016 | ||||||||||||
Holly Energy Partners, L.P.(Previously reported) | Woods Cross Operating | Holly Energy Partners, L.P. (Currently reported) | ||||||||||
Cash flows from operating activities | (In Thousands) | |||||||||||
Net income | $ | 125,111 | $ | (10,440 | ) | $ | 114,671 | |||||
Depreciation and amortization | 47,780 | 3,403 | 51,183 | |||||||||
Net cash provided (used) by operating activities | $ | 185,011 | $ | (7,037 | ) | $ | 177,974 | |||||
Cash flows from investing activities | ||||||||||||
Purchase of Woods Cross refinery processing units | $ | — | $ | (47,891 | ) | $ | (47,891 | ) | ||||
Net cash used for investing activities | $ | (89,230 | ) | $ | (47,891 | ) | $ | (137,121 | ) | |||
Cash flows from financing activities | ||||||||||||
Contributions from HFC for acquisitions | $ | 99 | $ | 54,928 | $ | 55,027 | ||||||
Net cash provided (used) by financing activities | $ | (103,586 | ) | $ | 54,928 | $ | (48,658 | ) | ||||
|
|||
Financial Instruments |
• | (Level 1) Quoted prices in active markets for identical assets or liabilities. |
• | (Level 2) Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, similar assets and liabilities in markets that are not active or can be corroborated by observable market data. |
• | (Level 3) Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes valuation techniques that involve significant unobservable inputs. |
September 30, 2017 | December 31, 2016 | |||||||||||||||||
Financial Instrument | Fair Value Input Level | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
(In thousands) | ||||||||||||||||||
Assets: | ||||||||||||||||||
Interest rate swaps | Level 2 | $ | — | $ | — | $ | 91 | $ | 91 | |||||||||
Liabilities: | ||||||||||||||||||
6.5% Senior notes | Level 2 | $ | — | $ | — | $ | 297,519 | $ | 308,250 | |||||||||
6% Senior notes | Level 2 | 495,066 | 524,390 | 393,393 | 415,500 | |||||||||||||
$ | 495,066 | $ | 524,390 | $ | 690,912 | $ | 723,750 | |||||||||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
(In thousands) | ||||||||
Pipelines, terminals and tankage | $ | 1,250,567 | $ | 1,246,746 | ||||
Refinery assets | 347,312 | 346,058 | ||||||
Land and right of way | 65,337 | 65,331 | ||||||
Construction in progress | 51,297 | 28,753 | ||||||
Other | 27,708 | 27,133 | ||||||
1,742,221 | 1,714,021 | |||||||
Less accumulated depreciation | 435,128 | 385,626 | ||||||
$ | 1,307,093 | $ | 1,328,395 | |||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
(In thousands) | ||||||||
Alon transportation agreement | $ | 59,933 | $ | 59,933 | ||||
HFC transportation agreement | 74,231 | 74,231 | ||||||
Other | 50 | 50 | ||||||
134,214 | 134,214 | |||||||
Less accumulated amortization | 72,570 | 67,358 | ||||||
$ | 61,644 | $ | 66,856 | |||||
|
|||
Restricted Units | Units | Weighted Average Grant-Date Fair Value | |||||
Outstanding at January 1, 2017 (nonvested) | 123,988 | $ | 32.96 | ||||
Granted | 20,348 | 36.01 | |||||
Forfeited | (20,106 | ) | 30.10 | ||||
Outstanding at September 30, 2017 (nonvested) | 124,230 | $ | 33.92 | ||||
Performance Units | Units | ||
Outstanding at January 1, 2017 (nonvested) | 49,520 | ||
Vesting and transfer of common units to recipients | (2,262 | ) | |
Forfeited | (21,228 | ) | |
Outstanding at September 30, 2017 (nonvested) | 26,030 | ||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
(In thousands) | ||||||||
Credit Agreement | ||||||||
Amount outstanding | $ | 750,000 | $ | 553,000 | ||||
6% Senior Notes | ||||||||
Principal | 500,000 | 400,000 | ||||||
Unamortized premium and debt issuance costs | (4,934 | ) | (6,607 | ) | ||||
495,066 | 393,393 | |||||||
6.5% Senior Notes | ||||||||
Principal | — | 300,000 | ||||||
Unamortized discount and debt issuance costs | — | (2,481 | ) | |||||
— | 297,519 | |||||||
Total long-term debt | $ | 1,245,066 | $ | 1,243,912 | ||||
Derivative Instrument | Balance Sheet Location | Fair Value | Location of Offsetting Balance | Offsetting Amount | ||||||||
(In thousands) | ||||||||||||
December 31, 2016 | ||||||||||||
Interest rate swaps designated as cash flow hedging instrument: | ||||||||||||
Variable-to-fixed interest rate swap contracts ($150 million of LIBOR-based debt interest) | Other current assets | $ | 91 | Accumulated other comprehensive income | $ | 91 | ||||||
$ | 91 | $ | 91 | |||||||||
Nine Months Ended September 30, | ||||||||
2017 | 2016 | |||||||
(In thousands) | ||||||||
Interest on outstanding debt: | ||||||||
Credit Agreement, net of interest on interest rate swaps | $ | 20,338 | $ | 13,600 | ||||
6.5% Senior Notes | 163 | 14,632 | ||||||
6% Senior Notes | 18,150 | 4,811 | ||||||
Amortization of discount and deferred debt issuance costs | 2,317 | 2,294 | ||||||
Commitment fees and other | 1,137 | 1,419 | ||||||
Total interest incurred | 42,105 | 36,756 | ||||||
Less capitalized interest | 746 | 498 | ||||||
Net interest expense | $ | 41,359 | $ | 36,258 | ||||
Cash paid for interest | $ | 53,181 | $ | 33,896 | ||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
HFC | 86 | % | 84 | % | 85 | % | 83 | % | ||||
Alon | 7 | % | 8 | % | 7 | % | 8 | % | ||||
|
|||
• | Revenues received from HFC were $95.1 million and $77.4 million for the three months ended September 30, 2017 and 2016, respectively, and $277.3 million and $239.4 million for the nine months ended September 30, 2017 and 2016, respectively. |
• | HFC charged us general and administrative services under the Omnibus Agreement of $0.6 million for each of the three months ended September 30, 2017 and 2016, and $1.8 million for each of the nine months ended September 30, 2017 and 2016. |
• | We reimbursed HFC for costs of employees supporting our operations of $11.7 million and $10.0 million for the three months ended September 30, 2017 and 2016, respectively, and $34.5 million and $29.4 million for the nine months ended September 30, 2017 and 2016, respectively. |
• | HFC reimbursed us $1.9 million and $4.5 million for the three months ended September 30, 2017 and 2016, respectively, and $4.7 million and $11.2 million for the nine months ended September 30, 2017 and 2016, respectively, for expense and capital projects. |
• | We distributed $32.8 million and $26.2 million for the three months ended September 30, 2017 and 2016, respectively, and $94.8 million and $76.0 million for the nine months ended September 30, 2017 and 2016, respectively, to HFC as regular distributions on its common units and general partner interest, including general partner incentive distributions. |
• | Accounts receivable from HFC were $42.8 million and $42.6 million at September 30, 2017, and December 31, 2016, respectively. |
• | Accounts payable to HFC were $9.6 million and $16.4 million at September 30, 2017, and December 31, 2016, respectively. |
• | Revenues for the nine months ended September 30, 2017 and 2016, include $3.5 million and $5.7 million, respectively, of shortfall payments billed to HFC in 2016 and 2015, respectively. Deferred revenue in the consolidated balance sheets at September 30, 2017 and December 31, 2016, includes $5.8 million and $5.6 million, respectively, relating to certain shortfall billings to HFC. It is possible that HFC may not exceed its minimum obligations to receive credit for any of the $5.8 million deferred at September 30, 2017. |
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands) | ||||||||||||||||
General partner interest in net income | $ | (419 | ) | $ | 399 | $ | 919 | $ | 1,569 | |||||||
General partner incentive distribution | — | 14,823 | 34,128 | 38,432 | ||||||||||||
Net loss attributable to Predecessor | — | (7,547 | ) | — | (10,657 | ) | ||||||||||
Total general partner interest in net income | $ | (419 | ) | $ | 7,675 | $ | 35,047 | $ | 29,344 | |||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands, except per unit data) | ||||||||||||||||
General partner interest in distribution | $ | — | $ | 1,065 | $ | 2,335 | $ | 2,992 | ||||||||
General partner incentive distribution | — | 14,823 | 34,128 | 38,432 | ||||||||||||
Total general partner distribution | — | 15,888 | 36,463 | 41,424 | ||||||||||||
Limited partner distribution | 63,012 | 37,354 | 143,326 | 105,657 | ||||||||||||
Total regular quarterly cash distribution | $ | 63,012 | $ | 53,242 | $ | 179,789 | $ | 147,081 | ||||||||
Cash distribution per unit applicable to limited partners | $ | 0.6450 | $ | 0.5950 | $ | 1.8975 | $ | 1.7550 | ||||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands) | ||||||||||||||||
Net income attributable to the partners | $ | 42,071 | $ | 34,785 | $ | 108,970 | $ | 116,880 | ||||||||
Less: General partner’s distribution declared (including IDRs) | — | (15,888 | ) | (36,463 | ) | (41,424 | ) | |||||||||
Limited partner’s distribution declared on common units | (63,012 | ) | (37,354 | ) | (143,326 | ) | (105,657 | ) | ||||||||
Distributions in excess of net income attributable to the partners | $ | (20,941 | ) | $ | (18,457 | ) | $ | (70,819 | ) | $ | (30,201 | ) | ||||
General Partner (including IDRs) | Limited Partners’ Common Units | Total | ||||||||||
(In thousands, except per unit data) | ||||||||||||
Three Months Ended September 30, 2017 | ||||||||||||
Net income attributable to the partners: | ||||||||||||
Distributions declared | $ | — | $ | 63,012 | $ | 63,012 | ||||||
Distributions in excess of net income attributable to the partners | (419 | ) | (20,522 | ) | (20,941 | ) | ||||||
Net income attributable to the partners | $ | (419 | ) | $ | 42,490 | $ | 42,071 | |||||
Weighted average limited partners' units outstanding | 64,319 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.66 | ||||||||||
Three Months Ended September 30, 2016 | ||||||||||||
Net income attributable to the partners: | ||||||||||||
Distributions declared | $ | 15,888 | $ | 37,354 | $ | 53,242 | ||||||
Distributions in excess of net income attributable to the partners | (369 | ) | (18,088 | ) | (18,457 | ) | ||||||
Net income attributable to the partners | $ | 15,519 | $ | 19,266 | $ | 34,785 | ||||||
Weighted average limited partners' units outstanding | 59,223 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.33 | ||||||||||
General Partner (including IDRs) | Limited Partners’ Common Units | Total | ||||||||||
(In thousands, except per unit data) | ||||||||||||
Nine Months Ended September 30, 2017 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 36,463 | $ | 143,326 | $ | 179,789 | ||||||
Distributions in excess of net income attributable to partnership | (1,416 | ) | (69,403 | ) | (70,819 | ) | ||||||
Net income attributable to partnership | $ | 35,047 | $ | 73,923 | $ | 108,970 | ||||||
Weighted average limited partners' units outstanding | 63,845 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 1.16 | ||||||||||
Nine Months Ended September 30, 2016 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 41,424 | $ | 105,657 | $ | 147,081 | ||||||
Distributions in excess of net income attributable to partnership | (604 | ) | (29,597 | ) | (30,201 | ) | ||||||
Net income attributable to partnership | $ | 40,820 | $ | 76,060 | $ | 116,880 | ||||||
Weighted average limited partners' units outstanding | 58,895 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 1.29 | ||||||||||
|
|||
|
|||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenues: | ||||||||||||||||
Pipelines and terminals - affiliate | $ | 74,547 | $ | 73,210 | $ | 219,806 | $ | 226,553 | ||||||||
Pipelines and terminals - third-party | 15,226 | 15,212 | 47,826 | 50,094 | ||||||||||||
Refinery processing units - affiliate | 20,591 | 4,188 | 57,510 | 12,870 | ||||||||||||
Total segment revenues | $ | 110,364 | $ | 92,610 | $ | 325,142 | $ | 289,517 | ||||||||
Segment operating income: | ||||||||||||||||
Pipelines and terminals | $ | 44,896 | $ | 48,928 | $ | 140,546 | $ | 155,657 | ||||||||
Refinery processing units | 10,463 | (7,339 | ) | 24,283 | (6,491 | ) | ||||||||||
Total segment operating income | 55,359 | 41,589 | 164,829 | 149,166 | ||||||||||||
Unallocated general and administrative expenses | (3,623 | ) | (2,664 | ) | (8,872 | ) | (8,618 | ) | ||||||||
Interest and financing costs, net | (13,971 | ) | (14,339 | ) | (53,278 | ) | (35,926 | ) | ||||||||
Equity in earnings of unconsolidated affiliates | 5,072 | 3,767 | 10,965 | 10,155 | ||||||||||||
Gain on sale of assets and other | 155 | 112 | 317 | 104 | ||||||||||||
Income before income taxes | $ | 42,992 | $ | 28,465 | $ | 113,961 | $ | 114,881 | ||||||||
Capital Expenditures: | ||||||||||||||||
Pipelines and terminals | $ | 10,151 | $ | 15,557 | $ | 30,437 | $ | 47,200 | ||||||||
Refinery processing units | — | 5,173 | 238 | 48,915 | ||||||||||||
Total capital expenditures | $ | 10,151 | $ | 20,730 | $ | 30,675 | $ | 96,115 | ||||||||
September 30, 2017 | December 31, 2016 | |||||||
(in thousands) | ||||||||
Identifiable assets: | ||||||||
Pipelines and terminals | $ | 1,353,585 | $ | 1,369,756 | ||||
Refinery processing units | 335,388 | 342,506 | ||||||
Other | 176,869 | 171,975 | ||||||
Total identifiable assets | $ | 1,865,842 | $ | 1,884,237 | ||||
|
|||
September 30, 2017 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | 6 | $ | 7,468 | $ | — | $ | 7,476 | ||||||||||
Accounts receivable | — | 46,157 | 4,096 | (170 | ) | 50,083 | ||||||||||||||
Prepaid and other current assets | 52 | 1,988 | 255 | — | 2,295 | |||||||||||||||
Total current assets | 54 | 48,151 | 11,819 | (170 | ) | 59,854 | ||||||||||||||
Properties and equipment, net | — | 947,094 | 359,999 | — | 1,307,093 | |||||||||||||||
Investment in subsidiaries | 1,608,736 | 273,874 | — | (1,882,610 | ) | — | ||||||||||||||
Transportation agreements, net | — | 61,644 | — | — | 61,644 | |||||||||||||||
Goodwill | — | 256,498 | — | — | 256,498 | |||||||||||||||
Equity method investments | — | 163,873 | — | — | 163,873 | |||||||||||||||
Other assets | 12,329 | 4,551 | — | — | 16,880 | |||||||||||||||
Total assets | $ | 1,621,119 | $ | 1,755,685 | $ | 371,818 | $ | (1,882,780 | ) | $ | 1,865,842 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | — | $ | 21,770 | $ | 1,543 | $ | (170 | ) | $ | 23,143 | |||||||||
Accrued interest | 5,000 | 527 | — | — | 5,527 | |||||||||||||||
Deferred revenue | — | 13,326 | 1,501 | — | 14,827 | |||||||||||||||
Accrued property taxes | — | 4,073 | 3,414 | — | 7,487 | |||||||||||||||
Other current liabilities | 52 | 3,440 | — | — | 3,492 | |||||||||||||||
Total current liabilities | 5,052 | 43,136 | 6,458 | (170 | ) | 54,476 | ||||||||||||||
Long-term debt | 1,245,066 | — | — | — | 1,245,066 | |||||||||||||||
Other long-term liabilities | 286 | 14,996 | 195 | — | 15,477 | |||||||||||||||
Deferred revenue | — | 46,405 | — | — | 46,405 | |||||||||||||||
Class B unit | — | 42,412 | — | — | 42,412 | |||||||||||||||
Equity - partners | 370,715 | 1,608,736 | 273,874 | (1,882,610 | ) | 370,715 | ||||||||||||||
Equity - noncontrolling interest | — | — | 91,291 | — | 91,291 | |||||||||||||||
Total liabilities and equity | $ | 1,621,119 | $ | 1,755,685 | $ | 371,818 | $ | (1,882,780 | ) | $ | 1,865,842 | |||||||||
December 31, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | 301 | $ | 3,354 | $ | — | $ | 3,657 | ||||||||||
Accounts receivable | — | 45,056 | 5,554 | (202 | ) | 50,408 | ||||||||||||||
Prepaid and other current assets | 11 | 2,633 | 244 | — | 2,888 | |||||||||||||||
Total current assets | 13 | 47,990 | 9,152 | (202 | ) | 56,953 | ||||||||||||||
Properties and equipment, net | — | 957,045 | 371,350 | — | 1,328,395 | |||||||||||||||
Investment in subsidiaries | 1,086,008 | 280,671 | — | (1,366,679 | ) | — | ||||||||||||||
Transportation agreements, net | — | 66,856 | — | — | 66,856 | |||||||||||||||
Goodwill | — | 256,498 | — | — | 256,498 | |||||||||||||||
Equity method investments | — | 165,609 | — | — | 165,609 | |||||||||||||||
Other assets | 725 | 9,201 | — | — | 9,926 | |||||||||||||||
Total assets | $ | 1,086,746 | $ | 1,783,870 | $ | 380,502 | $ | (1,366,881 | ) | $ | 1,884,237 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | — | $ | 24,245 | $ | 2,899 | $ | (202 | ) | $ | 26,942 | |||||||||
Accrued interest | 17,300 | 769 | — | — | 18,069 | |||||||||||||||
Deferred revenue | — | 8,797 | 2,305 | — | 11,102 | |||||||||||||||
Accrued property taxes | — | 4,514 | 883 | — | 5,397 | |||||||||||||||
Other current liabilities | 14 | 3,208 | 3 | — | 3,225 | |||||||||||||||
Total current liabilities | 17,314 | 41,533 | 6,090 | (202 | ) | 64,735 | ||||||||||||||
Long-term debt | 690,912 | 553,000 | — | — | 1,243,912 | |||||||||||||||
Other long-term liabilities | 286 | 15,975 | 184 | — | 16,445 | |||||||||||||||
Deferred revenue | — | 47,035 | — | — | 47,035 | |||||||||||||||
Class B unit | — | 40,319 | — | — | 40,319 | |||||||||||||||
Equity - partners | 378,234 | 1,086,008 | 280,671 | (1,366,679 | ) | 378,234 | ||||||||||||||
Equity - noncontrolling interest | — | — | 93,557 | — | 93,557 | |||||||||||||||
Total liabilities and equity | $ | 1,086,746 | $ | 1,783,870 | $ | 380,502 | $ | (1,366,881 | ) | $ | 1,884,237 | |||||||||
Three Months Ended September 30, 2017 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 89,772 | $ | 5,366 | $ | — | $ | 95,138 | ||||||||||
Third parties | — | 10,758 | 4,468 | — | 15,226 | |||||||||||||||
— | 100,530 | 9,834 | — | 110,364 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 31,360 | 4,638 | — | 35,998 | |||||||||||||||
Depreciation and amortization | 14,854 | 4,153 | — | 19,007 | ||||||||||||||||
General and administrative | 1,050 | 2,573 | — | — | 3,623 | |||||||||||||||
1,050 | 48,787 | 8,791 | — | 58,628 | ||||||||||||||||
Operating income (loss) | (1,050 | ) | 51,743 | 1,043 | — | 51,736 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Equity in earnings of subsidiaries | 57,193 | 783 | — | (57,976 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 5,072 | — | — | 5,072 | |||||||||||||||
Interest expense | (14,072 | ) | — | — | — | (14,072 | ) | |||||||||||||
Interest income | — | 101 | — | — | 101 | |||||||||||||||
Gain on sale of assets and other | — | 154 | 1 | — | 155 | |||||||||||||||
43,121 | 6,110 | 1 | (57,976 | ) | (8,744 | ) | ||||||||||||||
Income (loss) before income taxes | 42,071 | 57,853 | 1,044 | (57,976 | ) | 42,992 | ||||||||||||||
State income tax benefit | — | 69 | — | — | 69 | |||||||||||||||
Net income | 42,071 | 57,922 | 1,044 | (57,976 | ) | 43,061 | ||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | (729 | ) | (261 | ) | — | (990 | ) | ||||||||||||
Net income attributable to Holly Energy Partners | 42,071 | 57,193 | 783 | (57,976 | ) | 42,071 | ||||||||||||||
Other comprehensive income | (63 | ) | (63 | ) | — | 63 | (63 | ) | ||||||||||||
Comprehensive income attributable to Holly Energy Partners | $ | 42,008 | $ | 57,130 | $ | 783 | $ | (57,913 | ) | $ | 42,008 | |||||||||
Three Months Ended September 30, 2016 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 72,389 | $ | 5,009 | $ | — | $ | 77,398 | ||||||||||
Third parties | — | 11,360 | 3,852 | — | 15,212 | |||||||||||||||
— | 83,749 | 8,861 | — | 92,610 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 29,023 | 3,078 | — | 32,101 | |||||||||||||||
Depreciation and amortization | — | 15,093 | 3,827 | — | 18,920 | |||||||||||||||
General and administrative | 813 | 1,851 | — | — | 2,664 | |||||||||||||||
813 | 45,967 | 6,905 | — | 53,685 | ||||||||||||||||
Operating income (loss) | (813 | ) | 37,782 | 1,956 | — | 38,925 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Equity in earnings of subsidiaries | 44,359 | 1,451 | — | (45,810 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 3,767 | — | — | 3,767 | |||||||||||||||
Interest expense | (10,011 | ) | (4,436 | ) | — | — | (14,447 | ) | ||||||||||||
Interest income | — | 103 | 5 | — | 108 | |||||||||||||||
Gain (loss) on sale of assets and other | — | 138 | (26 | ) | — | 112 | ||||||||||||||
34,348 | 1,023 | (21 | ) | (45,810 | ) | (10,460 | ) | |||||||||||||
Income before income taxes | 33,535 | 38,805 | 1,935 | (45,810 | ) | 28,465 | ||||||||||||||
State income tax expense | — | (61 | ) | — | — | (61 | ) | |||||||||||||
Net income | 33,535 | 38,744 | 1,935 | (45,810 | ) | 28,404 | ||||||||||||||
Allocation of net loss to Predecessor | — | 7,547 | — | — | 7,547 | |||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | (682 | ) | (484 | ) | — | (1,166 | ) | ||||||||||||
Net income attributable to Holly Energy Partners | 33,535 | 45,609 | 1,451 | (45,810 | ) | 34,785 | ||||||||||||||
Other comprehensive (loss) | 296 | 296 | — | (296 | ) | 296 | ||||||||||||||
Comprehensive income attributable to Holly Energy Partners | $ | 33,831 | $ | 45,905 | $ | 1,451 | $ | (46,106 | ) | $ | 35,081 | |||||||||
Nine Months Ended September 30, 2017 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 258,571 | $ | 18,745 | $ | — | $ | 277,316 | ||||||||||
Third parties | — | 32,146 | 15,680 | — | 47,826 | |||||||||||||||
— | 290,717 | 34,425 | — | 325,142 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 91,323 | 11,261 | — | 102,584 | |||||||||||||||
Depreciation and amortization | — | 45,498 | 12,231 | — | 57,729 | |||||||||||||||
General and administrative | 3,070 | 5,802 | — | — | 8,872 | |||||||||||||||
3,070 | 142,623 | 23,492 | — | 169,185 | ||||||||||||||||
Operating income (loss) | (3,070 | ) | 148,094 | 10,933 | — | 155,957 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Equity in earnings (loss) of subsidiaries | 165,624 | 8,203 | — | (173,827 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 10,965 | — | — | 10,965 | |||||||||||||||
Interest expense | (41,359 | ) | — | — | — | (41,359 | ) | |||||||||||||
Interest income | — | 306 | — | — | 306 | |||||||||||||||
Loss on early extinguishment of debt | (12,225 | ) | — | — | — | (12,225 | ) | |||||||||||||
Gain (loss) on sale of assets and other | — | 313 | 4 | — | 317 | |||||||||||||||
112,040 | 19,787 | 4 | (173,827 | ) | (41,996 | ) | ||||||||||||||
Income (loss) before income taxes | 108,970 | 167,881 | 10,937 | (173,827 | ) | 113,961 | ||||||||||||||
State income tax expense | — | (164 | ) | — | — | (164 | ) | |||||||||||||
Net income (loss) | 108,970 | 167,717 | 10,937 | (173,827 | ) | 113,797 | ||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | (2,093 | ) | (2,734 | ) | — | (4,827 | ) | ||||||||||||
Net income (loss) attributable to Holly Energy Partners | 108,970 | 165,624 | 8,203 | (173,827 | ) | 108,970 | ||||||||||||||
Other comprehensive income (loss) | (91 | ) | (91 | ) | — | 91 | (91 | ) | ||||||||||||
Comprehensive income (loss) | $ | 108,879 | $ | 165,533 | $ | 8,203 | $ | (173,736 | ) | $ | 108,879 | |||||||||
Nine Months Ended September 30, 2016 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 219,428 | $ | 19,995 | $ | — | $ | 239,423 | ||||||||||
Third parties | — | 33,783 | 16,311 | — | 50,094 | |||||||||||||||
— | 253,211 | 36,306 | — | 289,517 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 80,248 | 8,920 | — | 89,168 | |||||||||||||||
Depreciation and amortization | — | 39,811 | 11,372 | — | 51,183 | |||||||||||||||
General and administrative | 2,949 | 5,669 | — | — | 8,618 | |||||||||||||||
2,949 | 125,728 | 20,292 | — | 148,969 | ||||||||||||||||
Operating income (loss) | (2,949 | ) | 127,483 | 16,014 | — | 140,548 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Equity in earnings (loss) of subsidiaries | 138,513 | 12,004 | — | (150,517 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 10,155 | — | — | 10,155 | |||||||||||||||
Interest expense | (20,151 | ) | (16,107 | ) | — | — | (36,258 | ) | ||||||||||||
Interest income | — | 315 | 17 | — | 332 | |||||||||||||||
Gain (loss) on sale of assets and other | — | 129 | (25 | ) | — | 104 | ||||||||||||||
118,362 | 6,496 | (8 | ) | (150,517 | ) | (25,667 | ) | |||||||||||||
Income (loss) before income taxes | 115,413 | 133,979 | 16,006 | (150,517 | ) | 114,881 | ||||||||||||||
State income tax expense | — | (210 | ) | — | — | (210 | ) | |||||||||||||
Net income (loss) | 115,413 | 133,769 | 16,006 | (150,517 | ) | 114,671 | ||||||||||||||
Allocation of net loss to Predecessor | 10,657 | — | — | 10,657 | ||||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | (4,446 | ) | (4,002 | ) | — | (8,448 | ) | ||||||||||||
Net income (loss) attributable to Holly Energy Partners | 115,413 | 139,980 | 12,004 | (150,517 | ) | 116,880 | ||||||||||||||
Other comprehensive income (loss) | (299 | ) | (299 | ) | — | 299 | (299 | ) | ||||||||||||
Comprehensive income (loss) | $ | 115,114 | $ | 139,681 | $ | 12,004 | $ | (150,218 | ) | $ | 116,581 | |||||||||
Nine Months Ended September 30, 2017 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities | $ | (57,045 | ) | $ | 215,643 | $ | 27,064 | $ | (8,203 | ) | $ | 177,459 | ||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to properties and equipment | — | (27,725 | ) | (2,950 | ) | — | (30,675 | ) | ||||||||||||
Distributions from UNEV in excess of earnings | — | 6,797 | — | (6,797 | ) | — | ||||||||||||||
Proceeds from sale of assets | — | 794 | — | — | 794 | |||||||||||||||
Distributions in excess of equity in earnings of equity investments | — | 1,224 | — | — | 1,224 | |||||||||||||||
— | (18,910 | ) | (2,950 | ) | (6,797 | ) | (28,657 | ) | ||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Net borrowings under credit agreement | 750,000 | (553,000 | ) | — | — | 197,000 | ||||||||||||||
Net intercompany financing activities | (357,196 | ) | 357,196 | — | — | — | ||||||||||||||
Proceeds from issuance of 6% Senior Notes | 103,250 | (1,500 | ) | — | — | 101,750 | ||||||||||||||
Proceeds from issuance of common units | 52,285 | — | — | — | 52,285 | |||||||||||||||
Contribution from general partner | 1,072 | — | — | — | 1,072 | |||||||||||||||
Redemption of senior notes | (309,750 | ) | — | — | — | (309,750 | ) | |||||||||||||
Distributions to HEP unitholders | (171,560 | ) | — | — | — | (171,560 | ) | |||||||||||||
Distribution to HFC for El Dorado tanks | (103 | ) | — | — | — | (103 | ) | |||||||||||||
Distributions to noncontrolling interests | — | — | (20,000 | ) | 15,000 | (5,000 | ) | |||||||||||||
Deferred financing cost | (10,953 | ) | 1,500 | — | — | (9,453 | ) | |||||||||||||
Other | — | (1,224 | ) | — | — | (1,224 | ) | |||||||||||||
57,045 | (197,028 | ) | (20,000 | ) | 15,000 | (144,983 | ) | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Increase (decrease) for the period | — | (295 | ) | 4,114 | — | 3,819 | ||||||||||||||
Beginning of period | 2 | 301 | 3,354 | — | 3,657 | |||||||||||||||
End of period | $ | 2 | $ | 6 | $ | 7,468 | $ | — | $ | 7,476 | ||||||||||
Nine Months Ended September 30, 2016 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities | $ | (20,467 | ) | $ | 181,967 | $ | 27,724 | $ | (11,250 | ) | $ | 177,974 | ||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to properties and equipment | — | (33,147 | ) | (15,077 | ) | — | (48,224 | ) | ||||||||||||
Purchase of Woods Cross refinery processing units | — | (47,891 | ) | — | — | (47,891 | ) | |||||||||||||
Purchase of Cheyenne Pipeline | — | (42,550 | ) | — | — | (42,550 | ) | |||||||||||||
Proceeds from sale of assets | — | 210 | — | — | 210 | |||||||||||||||
Distributions in excess of equity in earnings of equity investments | — | 1,685 | — | — | 1,685 | |||||||||||||||
Other | — | (351 | ) | — | — | (351 | ) | |||||||||||||
— | (122,044 | ) | (15,077 | ) | — | (137,121 | ) | |||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Net repayments under credit agreement | — | (332,000 | ) | — | — | (332,000 | ) | |||||||||||||
Net intercompany financing activities | (257,172 | ) | 257,172 | — | — | — | ||||||||||||||
Proceeds from issuance of senior notes | 394,000 | — | — | — | 394,000 | |||||||||||||||
Proceeds from issuance of common units | 22,591 | 200 | — | — | 22,791 | |||||||||||||||
Distributions to HEP unitholders | (138,798 | ) | — | — | — | (138,798 | ) | |||||||||||||
Distributions to noncontrolling interests | — | — | (15,000 | ) | 11,250 | (3,750 | ) | |||||||||||||
Contributions from general partner for Osage | 31,285 | (31,285 | ) | — | — | — | ||||||||||||||
Distributions to HFC for Tulsa Tank acquisition | (30,378 | ) | (9,122 | ) | — | — | (39,500 | ) | ||||||||||||
Distribution to HFC for Osage | — | (1,245 | ) | — | — | (1,245 | ) | |||||||||||||
Contribution from HFC for acquisitions | 99 | 54,928 | — | — | 55,027 | |||||||||||||||
Contributions from general partner | 470 | — | — | — | 470 | |||||||||||||||
Purchase of units for incentive grants | (784 | ) | — | — | — | (784 | ) | |||||||||||||
Deferred financing costs | (846 | ) | (3,084 | ) | — | — | (3,930 | ) | ||||||||||||
Other | — | (939 | ) | — | — | (939 | ) | |||||||||||||
20,467 | (65,375 | ) | (15,000 | ) | 11,250 | (48,658 | ) | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Decrease for the period | — | (5,452 | ) | (2,353 | ) | — | (7,805 | ) | ||||||||||||
Beginning of period | 2 | 5,452 | 9,559 | — | 15,013 | |||||||||||||||
End of period | $ | 2 | $ | — | $ | 7,206 | $ | — | $ | 7,208 | ||||||||||
|
|||
|
|||
Three Months Ended September 30, 2016 | ||||||||||||||||
Holly Energy Partners, L.P.(Previously reported) | Tulsa Tanks | Woods Cross Operating | Holly Energy Partners, L.P. (Currently reported) | |||||||||||||
(In Thousands) | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||
Operations (exclusive of depreciation and amortization) | $ | 27,954 | $ | — | $ | 4,147 | $ | 32,101 | ||||||||
Depreciation and amortization | 15,520 | — | 3,400 | 18,920 | ||||||||||||
Allocation of net loss attributable to predecessor | — | — | 7,547 | 7,547 | ||||||||||||
Nine Months Ended September 30, 2016 | ||||||||||||||||
Holly Energy Partners, L.P.(Previously reported) | Tulsa Tanks | Woods Cross Operating | Holly Energy Partners, L.P. (Currently reported) | |||||||||||||
(In Thousands) | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||
Operations (exclusive of depreciation and amortization) | $ | 82,131 | $ | — | $ | 7,037 | $ | 89,168 | ||||||||
Depreciation and amortization | 47,780 | — | 3,403 | 51,183 | ||||||||||||
Allocation of net loss attributable to predecessor | — | 217 | 10,440 | 10,657 | ||||||||||||
Nine Months Ended September 30, 2016 | ||||||||||||
Holly Energy Partners, L.P.(Previously reported) | Woods Cross Operating | Holly Energy Partners, L.P. (Currently reported) | ||||||||||
Cash flows from operating activities | (In Thousands) | |||||||||||
Net income | $ | 125,111 | $ | (10,440 | ) | $ | 114,671 | |||||
Depreciation and amortization | 47,780 | 3,403 | 51,183 | |||||||||
Net cash provided (used) by operating activities | $ | 185,011 | $ | (7,037 | ) | $ | 177,974 | |||||
Cash flows from investing activities | ||||||||||||
Purchase of Woods Cross refinery processing units | $ | — | $ | (47,891 | ) | $ | (47,891 | ) | ||||
Net cash used for investing activities | $ | (89,230 | ) | $ | (47,891 | ) | $ | (137,121 | ) | |||
Cash flows from financing activities | ||||||||||||
Contributions from HFC for acquisitions | $ | 99 | $ | 54,928 | $ | 55,027 | ||||||
Net cash provided (used) by financing activities | $ | (103,586 | ) | $ | 54,928 | $ | (48,658 | ) | ||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||||||||||||
Financial Instrument | Fair Value Input Level | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
(In thousands) | ||||||||||||||||||
Assets: | ||||||||||||||||||
Interest rate swaps | Level 2 | $ | — | $ | — | $ | 91 | $ | 91 | |||||||||
Liabilities: | ||||||||||||||||||
6.5% Senior notes | Level 2 | $ | — | $ | — | $ | 297,519 | $ | 308,250 | |||||||||
6% Senior notes | Level 2 | 495,066 | 524,390 | 393,393 | 415,500 | |||||||||||||
$ | 495,066 | $ | 524,390 | $ | 690,912 | $ | 723,750 | |||||||||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
(In thousands) | ||||||||
Pipelines, terminals and tankage | $ | 1,250,567 | $ | 1,246,746 | ||||
Refinery assets | 347,312 | 346,058 | ||||||
Land and right of way | 65,337 | 65,331 | ||||||
Construction in progress | 51,297 | 28,753 | ||||||
Other | 27,708 | 27,133 | ||||||
1,742,221 | 1,714,021 | |||||||
Less accumulated depreciation | 435,128 | 385,626 | ||||||
$ | 1,307,093 | $ | 1,328,395 | |||||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
(In thousands) | ||||||||
Alon transportation agreement | $ | 59,933 | $ | 59,933 | ||||
HFC transportation agreement | 74,231 | 74,231 | ||||||
Other | 50 | 50 | ||||||
134,214 | 134,214 | |||||||
Less accumulated amortization | 72,570 | 67,358 | ||||||
$ | 61,644 | $ | 66,856 | |||||
|
|||
Restricted Units | Units | Weighted Average Grant-Date Fair Value | |||||
Outstanding at January 1, 2017 (nonvested) | 123,988 | $ | 32.96 | ||||
Granted | 20,348 | 36.01 | |||||
Forfeited | (20,106 | ) | 30.10 | ||||
Outstanding at September 30, 2017 (nonvested) | 124,230 | $ | 33.92 | ||||
Performance Units | Units | ||
Outstanding at January 1, 2017 (nonvested) | 49,520 | ||
Vesting and transfer of common units to recipients | (2,262 | ) | |
Forfeited | (21,228 | ) | |
Outstanding at September 30, 2017 (nonvested) | 26,030 | ||
|
|||
September 30, 2017 | December 31, 2016 | |||||||
(In thousands) | ||||||||
Credit Agreement | ||||||||
Amount outstanding | $ | 750,000 | $ | 553,000 | ||||
6% Senior Notes | ||||||||
Principal | 500,000 | 400,000 | ||||||
Unamortized premium and debt issuance costs | (4,934 | ) | (6,607 | ) | ||||
495,066 | 393,393 | |||||||
6.5% Senior Notes | ||||||||
Principal | — | 300,000 | ||||||
Unamortized discount and debt issuance costs | — | (2,481 | ) | |||||
— | 297,519 | |||||||
Total long-term debt | $ | 1,245,066 | $ | 1,243,912 | ||||
Derivative Instrument | Balance Sheet Location | Fair Value | Location of Offsetting Balance | Offsetting Amount | ||||||||
(In thousands) | ||||||||||||
December 31, 2016 | ||||||||||||
Interest rate swaps designated as cash flow hedging instrument: | ||||||||||||
Variable-to-fixed interest rate swap contracts ($150 million of LIBOR-based debt interest) | Other current assets | $ | 91 | Accumulated other comprehensive income | $ | 91 | ||||||
$ | 91 | $ | 91 | |||||||||
Nine Months Ended September 30, | ||||||||
2017 | 2016 | |||||||
(In thousands) | ||||||||
Interest on outstanding debt: | ||||||||
Credit Agreement, net of interest on interest rate swaps | $ | 20,338 | $ | 13,600 | ||||
6.5% Senior Notes | 163 | 14,632 | ||||||
6% Senior Notes | 18,150 | 4,811 | ||||||
Amortization of discount and deferred debt issuance costs | 2,317 | 2,294 | ||||||
Commitment fees and other | 1,137 | 1,419 | ||||||
Total interest incurred | 42,105 | 36,756 | ||||||
Less capitalized interest | 746 | 498 | ||||||
Net interest expense | $ | 41,359 | $ | 36,258 | ||||
Cash paid for interest | $ | 53,181 | $ | 33,896 | ||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||
HFC | 86 | % | 84 | % | 85 | % | 83 | % | ||||
Alon | 7 | % | 8 | % | 7 | % | 8 | % | ||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands) | ||||||||||||||||
General partner interest in net income | $ | (419 | ) | $ | 399 | $ | 919 | $ | 1,569 | |||||||
General partner incentive distribution | — | 14,823 | 34,128 | 38,432 | ||||||||||||
Net loss attributable to Predecessor | — | (7,547 | ) | — | (10,657 | ) | ||||||||||
Total general partner interest in net income | $ | (419 | ) | $ | 7,675 | $ | 35,047 | $ | 29,344 | |||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands) | ||||||||||||||||
Net income attributable to the partners | $ | 42,071 | $ | 34,785 | $ | 108,970 | $ | 116,880 | ||||||||
Less: General partner’s distribution declared (including IDRs) | — | (15,888 | ) | (36,463 | ) | (41,424 | ) | |||||||||
Limited partner’s distribution declared on common units | (63,012 | ) | (37,354 | ) | (143,326 | ) | (105,657 | ) | ||||||||
Distributions in excess of net income attributable to the partners | $ | (20,941 | ) | $ | (18,457 | ) | $ | (70,819 | ) | $ | (30,201 | ) | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands, except per unit data) | ||||||||||||||||
General partner interest in distribution | $ | — | $ | 1,065 | $ | 2,335 | $ | 2,992 | ||||||||
General partner incentive distribution | — | 14,823 | 34,128 | 38,432 | ||||||||||||
Total general partner distribution | — | 15,888 | 36,463 | 41,424 | ||||||||||||
Limited partner distribution | 63,012 | 37,354 | 143,326 | 105,657 | ||||||||||||
Total regular quarterly cash distribution | $ | 63,012 | $ | 53,242 | $ | 179,789 | $ | 147,081 | ||||||||
Cash distribution per unit applicable to limited partners | $ | 0.6450 | $ | 0.5950 | $ | 1.8975 | $ | 1.7550 | ||||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands) | ||||||||||||||||
General partner interest in net income | $ | (419 | ) | $ | 399 | $ | 919 | $ | 1,569 | |||||||
General partner incentive distribution | — | 14,823 | 34,128 | 38,432 | ||||||||||||
Net loss attributable to Predecessor | — | (7,547 | ) | — | (10,657 | ) | ||||||||||
Total general partner interest in net income | $ | (419 | ) | $ | 7,675 | $ | 35,047 | $ | 29,344 | |||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
(In thousands) | ||||||||||||||||
Net income attributable to the partners | $ | 42,071 | $ | 34,785 | $ | 108,970 | $ | 116,880 | ||||||||
Less: General partner’s distribution declared (including IDRs) | — | (15,888 | ) | (36,463 | ) | (41,424 | ) | |||||||||
Limited partner’s distribution declared on common units | (63,012 | ) | (37,354 | ) | (143,326 | ) | (105,657 | ) | ||||||||
Distributions in excess of net income attributable to the partners | $ | (20,941 | ) | $ | (18,457 | ) | $ | (70,819 | ) | $ | (30,201 | ) | ||||
General Partner (including IDRs) | Limited Partners’ Common Units | Total | ||||||||||
(In thousands, except per unit data) | ||||||||||||
Three Months Ended September 30, 2017 | ||||||||||||
Net income attributable to the partners: | ||||||||||||
Distributions declared | $ | — | $ | 63,012 | $ | 63,012 | ||||||
Distributions in excess of net income attributable to the partners | (419 | ) | (20,522 | ) | (20,941 | ) | ||||||
Net income attributable to the partners | $ | (419 | ) | $ | 42,490 | $ | 42,071 | |||||
Weighted average limited partners' units outstanding | 64,319 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.66 | ||||||||||
Three Months Ended September 30, 2016 | ||||||||||||
Net income attributable to the partners: | ||||||||||||
Distributions declared | $ | 15,888 | $ | 37,354 | $ | 53,242 | ||||||
Distributions in excess of net income attributable to the partners | (369 | ) | (18,088 | ) | (18,457 | ) | ||||||
Net income attributable to the partners | $ | 15,519 | $ | 19,266 | $ | 34,785 | ||||||
Weighted average limited partners' units outstanding | 59,223 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.33 | ||||||||||
General Partner (including IDRs) | Limited Partners’ Common Units | Total | ||||||||||
(In thousands, except per unit data) | ||||||||||||
Nine Months Ended September 30, 2017 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 36,463 | $ | 143,326 | $ | 179,789 | ||||||
Distributions in excess of net income attributable to partnership | (1,416 | ) | (69,403 | ) | (70,819 | ) | ||||||
Net income attributable to partnership | $ | 35,047 | $ | 73,923 | $ | 108,970 | ||||||
Weighted average limited partners' units outstanding | 63,845 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 1.16 | ||||||||||
Nine Months Ended September 30, 2016 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 41,424 | $ | 105,657 | $ | 147,081 | ||||||
Distributions in excess of net income attributable to partnership | (604 | ) | (29,597 | ) | (30,201 | ) | ||||||
Net income attributable to partnership | $ | 40,820 | $ | 76,060 | $ | 116,880 | ||||||
Weighted average limited partners' units outstanding | 58,895 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 1.29 | ||||||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenues: | ||||||||||||||||
Pipelines and terminals - affiliate | $ | 74,547 | $ | 73,210 | $ | 219,806 | $ | 226,553 | ||||||||
Pipelines and terminals - third-party | 15,226 | 15,212 | 47,826 | 50,094 | ||||||||||||
Refinery processing units - affiliate | 20,591 | 4,188 | 57,510 | 12,870 | ||||||||||||
Total segment revenues | $ | 110,364 | $ | 92,610 | $ | 325,142 | $ | 289,517 | ||||||||
Segment operating income: | ||||||||||||||||
Pipelines and terminals | $ | 44,896 | $ | 48,928 | $ | 140,546 | $ | 155,657 | ||||||||
Refinery processing units | 10,463 | (7,339 | ) | 24,283 | (6,491 | ) | ||||||||||
Total segment operating income | 55,359 | 41,589 | 164,829 | 149,166 | ||||||||||||
Unallocated general and administrative expenses | (3,623 | ) | (2,664 | ) | (8,872 | ) | (8,618 | ) | ||||||||
Interest and financing costs, net | (13,971 | ) | (14,339 | ) | (53,278 | ) | (35,926 | ) | ||||||||
Equity in earnings of unconsolidated affiliates | 5,072 | 3,767 | 10,965 | 10,155 | ||||||||||||
Gain on sale of assets and other | 155 | 112 | 317 | 104 | ||||||||||||
Income before income taxes | $ | 42,992 | $ | 28,465 | $ | 113,961 | $ | 114,881 | ||||||||
Capital Expenditures: | ||||||||||||||||
Pipelines and terminals | $ | 10,151 | $ | 15,557 | $ | 30,437 | $ | 47,200 | ||||||||
Refinery processing units | — | 5,173 | 238 | 48,915 | ||||||||||||
Total capital expenditures | $ | 10,151 | $ | 20,730 | $ | 30,675 | $ | 96,115 | ||||||||
September 30, 2017 | December 31, 2016 | |||||||
(in thousands) | ||||||||
Identifiable assets: | ||||||||
Pipelines and terminals | $ | 1,353,585 | $ | 1,369,756 | ||||
Refinery processing units | 335,388 | 342,506 | ||||||
Other | 176,869 | 171,975 | ||||||
Total identifiable assets | $ | 1,865,842 | $ | 1,884,237 | ||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Revenues: | ||||||||||||||||
Pipelines and terminals - affiliate | $ | 74,547 | $ | 73,210 | $ | 219,806 | $ | 226,553 | ||||||||
Pipelines and terminals - third-party | 15,226 | 15,212 | 47,826 | 50,094 | ||||||||||||
Refinery processing units - affiliate | 20,591 | 4,188 | 57,510 | 12,870 | ||||||||||||
Total segment revenues | $ | 110,364 | $ | 92,610 | $ | 325,142 | $ | 289,517 | ||||||||
Segment operating income: | ||||||||||||||||
Pipelines and terminals | $ | 44,896 | $ | 48,928 | $ | 140,546 | $ | 155,657 | ||||||||
Refinery processing units | 10,463 | (7,339 | ) | 24,283 | (6,491 | ) | ||||||||||
Total segment operating income | 55,359 | 41,589 | 164,829 | 149,166 | ||||||||||||
Unallocated general and administrative expenses | (3,623 | ) | (2,664 | ) | (8,872 | ) | (8,618 | ) | ||||||||
Interest and financing costs, net | (13,971 | ) | (14,339 | ) | (53,278 | ) | (35,926 | ) | ||||||||
Equity in earnings of unconsolidated affiliates | 5,072 | 3,767 | 10,965 | 10,155 | ||||||||||||
Gain on sale of assets and other | 155 | 112 | 317 | 104 | ||||||||||||
Income before income taxes | $ | 42,992 | $ | 28,465 | $ | 113,961 | $ | 114,881 | ||||||||
Capital Expenditures: | ||||||||||||||||
Pipelines and terminals | $ | 10,151 | $ | 15,557 | $ | 30,437 | $ | 47,200 | ||||||||
Refinery processing units | — | 5,173 | 238 | 48,915 | ||||||||||||
Total capital expenditures | $ | 10,151 | $ | 20,730 | $ | 30,675 | $ | 96,115 | ||||||||
September 30, 2017 | December 31, 2016 | |||||||
(in thousands) | ||||||||
Identifiable assets: | ||||||||
Pipelines and terminals | $ | 1,353,585 | $ | 1,369,756 | ||||
Refinery processing units | 335,388 | 342,506 | ||||||
Other | 176,869 | 171,975 | ||||||
Total identifiable assets | $ | 1,865,842 | $ | 1,884,237 | ||||
|
|||
September 30, 2017 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | 6 | $ | 7,468 | $ | — | $ | 7,476 | ||||||||||
Accounts receivable | — | 46,157 | 4,096 | (170 | ) | 50,083 | ||||||||||||||
Prepaid and other current assets | 52 | 1,988 | 255 | — | 2,295 | |||||||||||||||
Total current assets | 54 | 48,151 | 11,819 | (170 | ) | 59,854 | ||||||||||||||
Properties and equipment, net | — | 947,094 | 359,999 | — | 1,307,093 | |||||||||||||||
Investment in subsidiaries | 1,608,736 | 273,874 | — | (1,882,610 | ) | — | ||||||||||||||
Transportation agreements, net | — | 61,644 | — | — | 61,644 | |||||||||||||||
Goodwill | — | 256,498 | — | — | 256,498 | |||||||||||||||
Equity method investments | — | 163,873 | — | — | 163,873 | |||||||||||||||
Other assets | 12,329 | 4,551 | — | — | 16,880 | |||||||||||||||
Total assets | $ | 1,621,119 | $ | 1,755,685 | $ | 371,818 | $ | (1,882,780 | ) | $ | 1,865,842 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | — | $ | 21,770 | $ | 1,543 | $ | (170 | ) | $ | 23,143 | |||||||||
Accrued interest | 5,000 | 527 | — | — | 5,527 | |||||||||||||||
Deferred revenue | — | 13,326 | 1,501 | — | 14,827 | |||||||||||||||
Accrued property taxes | — | 4,073 | 3,414 | — | 7,487 | |||||||||||||||
Other current liabilities | 52 | 3,440 | — | — | 3,492 | |||||||||||||||
Total current liabilities | 5,052 | 43,136 | 6,458 | (170 | ) | 54,476 | ||||||||||||||
Long-term debt | 1,245,066 | — | — | — | 1,245,066 | |||||||||||||||
Other long-term liabilities | 286 | 14,996 | 195 | — | 15,477 | |||||||||||||||
Deferred revenue | — | 46,405 | — | — | 46,405 | |||||||||||||||
Class B unit | — | 42,412 | — | — | 42,412 | |||||||||||||||
Equity - partners | 370,715 | 1,608,736 | 273,874 | (1,882,610 | ) | 370,715 | ||||||||||||||
Equity - noncontrolling interest | — | — | 91,291 | — | 91,291 | |||||||||||||||
Total liabilities and equity | $ | 1,621,119 | $ | 1,755,685 | $ | 371,818 | $ | (1,882,780 | ) | $ | 1,865,842 | |||||||||
December 31, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | 301 | $ | 3,354 | $ | — | $ | 3,657 | ||||||||||
Accounts receivable | — | 45,056 | 5,554 | (202 | ) | 50,408 | ||||||||||||||
Prepaid and other current assets | 11 | 2,633 | 244 | — | 2,888 | |||||||||||||||
Total current assets | 13 | 47,990 | 9,152 | (202 | ) | 56,953 | ||||||||||||||
Properties and equipment, net | — | 957,045 | 371,350 | — | 1,328,395 | |||||||||||||||
Investment in subsidiaries | 1,086,008 | 280,671 | — | (1,366,679 | ) | — | ||||||||||||||
Transportation agreements, net | — | 66,856 | — | — | 66,856 | |||||||||||||||
Goodwill | — | 256,498 | — | — | 256,498 | |||||||||||||||
Equity method investments | — | 165,609 | — | — | 165,609 | |||||||||||||||
Other assets | 725 | 9,201 | — | — | 9,926 | |||||||||||||||
Total assets | $ | 1,086,746 | $ | 1,783,870 | $ | 380,502 | $ | (1,366,881 | ) | $ | 1,884,237 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | — | $ | 24,245 | $ | 2,899 | $ | (202 | ) | $ | 26,942 | |||||||||
Accrued interest | 17,300 | 769 | — | — | 18,069 | |||||||||||||||
Deferred revenue | — | 8,797 | 2,305 | — | 11,102 | |||||||||||||||
Accrued property taxes | — | 4,514 | 883 | — | 5,397 | |||||||||||||||
Other current liabilities | 14 | 3,208 | 3 | — | 3,225 | |||||||||||||||
Total current liabilities | 17,314 | 41,533 | 6,090 | (202 | ) | 64,735 | ||||||||||||||
Long-term debt | 690,912 | 553,000 | — | — | 1,243,912 | |||||||||||||||
Other long-term liabilities | 286 | 15,975 | 184 | — | 16,445 | |||||||||||||||
Deferred revenue | — | 47,035 | — | — | 47,035 | |||||||||||||||
Class B unit | — | 40,319 | — | — | 40,319 | |||||||||||||||
Equity - partners | 378,234 | 1,086,008 | 280,671 | (1,366,679 | ) | 378,234 | ||||||||||||||
Equity - noncontrolling interest | — | — | 93,557 | — | 93,557 | |||||||||||||||
Total liabilities and equity | $ | 1,086,746 | $ | 1,783,870 | $ | 380,502 | $ | (1,366,881 | ) | $ | 1,884,237 | |||||||||
Three Months Ended September 30, 2017 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 89,772 | $ | 5,366 | $ | — | $ | 95,138 | ||||||||||
Third parties | — | 10,758 | 4,468 | — | 15,226 | |||||||||||||||
— | 100,530 | 9,834 | — | 110,364 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 31,360 | 4,638 | — | 35,998 | |||||||||||||||
Depreciation and amortization | 14,854 | 4,153 | — | 19,007 | ||||||||||||||||
General and administrative | 1,050 | 2,573 | — | — | 3,623 | |||||||||||||||
1,050 | 48,787 | 8,791 | — | 58,628 | ||||||||||||||||
Operating income (loss) | (1,050 | ) | 51,743 | 1,043 | — | 51,736 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Equity in earnings of subsidiaries | 57,193 | 783 | — | (57,976 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 5,072 | — | — | 5,072 | |||||||||||||||
Interest expense | (14,072 | ) | — | — | — | (14,072 | ) | |||||||||||||
Interest income | — | 101 | — | — | 101 | |||||||||||||||
Gain on sale of assets and other | — | 154 | 1 | — | 155 | |||||||||||||||
43,121 | 6,110 | 1 | (57,976 | ) | (8,744 | ) | ||||||||||||||
Income (loss) before income taxes | 42,071 | 57,853 | 1,044 | (57,976 | ) | 42,992 | ||||||||||||||
State income tax benefit | — | 69 | — | — | 69 | |||||||||||||||
Net income | 42,071 | 57,922 | 1,044 | (57,976 | ) | 43,061 | ||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | (729 | ) | (261 | ) | — | (990 | ) | ||||||||||||
Net income attributable to Holly Energy Partners | 42,071 | 57,193 | 783 | (57,976 | ) | 42,071 | ||||||||||||||
Other comprehensive income | (63 | ) | (63 | ) | — | 63 | (63 | ) | ||||||||||||
Comprehensive income attributable to Holly Energy Partners | $ | 42,008 | $ | 57,130 | $ | 783 | $ | (57,913 | ) | $ | 42,008 | |||||||||
Three Months Ended September 30, 2016 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 72,389 | $ | 5,009 | $ | — | $ | 77,398 | ||||||||||
Third parties | — | 11,360 | 3,852 | — | 15,212 | |||||||||||||||
— | 83,749 | 8,861 | — | 92,610 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 29,023 | 3,078 | — | 32,101 | |||||||||||||||
Depreciation and amortization | — | 15,093 | 3,827 | — | 18,920 | |||||||||||||||
General and administrative | 813 | 1,851 | — | — | 2,664 | |||||||||||||||
813 | 45,967 | 6,905 | — | 53,685 | ||||||||||||||||
Operating income (loss) | (813 | ) | 37,782 | 1,956 | — | 38,925 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Equity in earnings of subsidiaries | 44,359 | 1,451 | — | (45,810 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 3,767 | — | — | 3,767 | |||||||||||||||
Interest expense | (10,011 | ) | (4,436 | ) | — | — | (14,447 | ) | ||||||||||||
Interest income | — | 103 | 5 | — | 108 | |||||||||||||||
Gain (loss) on sale of assets and other | — | 138 | (26 | ) | — | 112 | ||||||||||||||
34,348 | 1,023 | (21 | ) | (45,810 | ) | (10,460 | ) | |||||||||||||
Income before income taxes | 33,535 | 38,805 | 1,935 | (45,810 | ) | 28,465 | ||||||||||||||
State income tax expense | — | (61 | ) | — | — | (61 | ) | |||||||||||||
Net income | 33,535 | 38,744 | 1,935 | (45,810 | ) | 28,404 | ||||||||||||||
Allocation of net loss to Predecessor | — | 7,547 | — | — | 7,547 | |||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | (682 | ) | (484 | ) | — | (1,166 | ) | ||||||||||||
Net income attributable to Holly Energy Partners | 33,535 | 45,609 | 1,451 | (45,810 | ) | 34,785 | ||||||||||||||
Other comprehensive (loss) | 296 | 296 | — | (296 | ) | 296 | ||||||||||||||
Comprehensive income attributable to Holly Energy Partners | $ | 33,831 | $ | 45,905 | $ | 1,451 | $ | (46,106 | ) | $ | 35,081 | |||||||||
Nine Months Ended September 30, 2017 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 258,571 | $ | 18,745 | $ | — | $ | 277,316 | ||||||||||
Third parties | — | 32,146 | 15,680 | — | 47,826 | |||||||||||||||
— | 290,717 | 34,425 | — | 325,142 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 91,323 | 11,261 | — | 102,584 | |||||||||||||||
Depreciation and amortization | — | 45,498 | 12,231 | — | 57,729 | |||||||||||||||
General and administrative | 3,070 | 5,802 | — | — | 8,872 | |||||||||||||||
3,070 | 142,623 | 23,492 | — | 169,185 | ||||||||||||||||
Operating income (loss) | (3,070 | ) | 148,094 | 10,933 | — | 155,957 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Equity in earnings (loss) of subsidiaries | 165,624 | 8,203 | — | (173,827 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 10,965 | — | — | 10,965 | |||||||||||||||
Interest expense | (41,359 | ) | — | — | — | (41,359 | ) | |||||||||||||
Interest income | — | 306 | — | — | 306 | |||||||||||||||
Loss on early extinguishment of debt | (12,225 | ) | — | — | — | (12,225 | ) | |||||||||||||
Gain (loss) on sale of assets and other | — | 313 | 4 | — | 317 | |||||||||||||||
112,040 | 19,787 | 4 | (173,827 | ) | (41,996 | ) | ||||||||||||||
Income (loss) before income taxes | 108,970 | 167,881 | 10,937 | (173,827 | ) | 113,961 | ||||||||||||||
State income tax expense | — | (164 | ) | — | — | (164 | ) | |||||||||||||
Net income (loss) | 108,970 | 167,717 | 10,937 | (173,827 | ) | 113,797 | ||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | (2,093 | ) | (2,734 | ) | — | (4,827 | ) | ||||||||||||
Net income (loss) attributable to Holly Energy Partners | 108,970 | 165,624 | 8,203 | (173,827 | ) | 108,970 | ||||||||||||||
Other comprehensive income (loss) | (91 | ) | (91 | ) | — | 91 | (91 | ) | ||||||||||||
Comprehensive income (loss) | $ | 108,879 | $ | 165,533 | $ | 8,203 | $ | (173,736 | ) | $ | 108,879 | |||||||||
Nine Months Ended September 30, 2016 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 219,428 | $ | 19,995 | $ | — | $ | 239,423 | ||||||||||
Third parties | — | 33,783 | 16,311 | — | 50,094 | |||||||||||||||
— | 253,211 | 36,306 | — | 289,517 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 80,248 | 8,920 | — | 89,168 | |||||||||||||||
Depreciation and amortization | — | 39,811 | 11,372 | — | 51,183 | |||||||||||||||
General and administrative | 2,949 | 5,669 | — | — | 8,618 | |||||||||||||||
2,949 | 125,728 | 20,292 | — | 148,969 | ||||||||||||||||
Operating income (loss) | (2,949 | ) | 127,483 | 16,014 | — | 140,548 | ||||||||||||||
Other income (expense): | ||||||||||||||||||||
Equity in earnings (loss) of subsidiaries | 138,513 | 12,004 | — | (150,517 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 10,155 | — | — | 10,155 | |||||||||||||||
Interest expense | (20,151 | ) | (16,107 | ) | — | — | (36,258 | ) | ||||||||||||
Interest income | — | 315 | 17 | — | 332 | |||||||||||||||
Gain (loss) on sale of assets and other | — | 129 | (25 | ) | — | 104 | ||||||||||||||
118,362 | 6,496 | (8 | ) | (150,517 | ) | (25,667 | ) | |||||||||||||
Income (loss) before income taxes | 115,413 | 133,979 | 16,006 | (150,517 | ) | 114,881 | ||||||||||||||
State income tax expense | — | (210 | ) | — | — | (210 | ) | |||||||||||||
Net income (loss) | 115,413 | 133,769 | 16,006 | (150,517 | ) | 114,671 | ||||||||||||||
Allocation of net loss to Predecessor | 10,657 | — | — | 10,657 | ||||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | (4,446 | ) | (4,002 | ) | — | (8,448 | ) | ||||||||||||
Net income (loss) attributable to Holly Energy Partners | 115,413 | 139,980 | 12,004 | (150,517 | ) | 116,880 | ||||||||||||||
Other comprehensive income (loss) | (299 | ) | (299 | ) | — | 299 | (299 | ) | ||||||||||||
Comprehensive income (loss) | $ | 115,114 | $ | 139,681 | $ | 12,004 | $ | (150,218 | ) | $ | 116,581 | |||||||||
Nine Months Ended September 30, 2017 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities | $ | (57,045 | ) | $ | 215,643 | $ | 27,064 | $ | (8,203 | ) | $ | 177,459 | ||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to properties and equipment | — | (27,725 | ) | (2,950 | ) | — | (30,675 | ) | ||||||||||||
Distributions from UNEV in excess of earnings | — | 6,797 | — | (6,797 | ) | — | ||||||||||||||
Proceeds from sale of assets | — | 794 | — | — | 794 | |||||||||||||||
Distributions in excess of equity in earnings of equity investments | — | 1,224 | — | — | 1,224 | |||||||||||||||
— | (18,910 | ) | (2,950 | ) | (6,797 | ) | (28,657 | ) | ||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Net borrowings under credit agreement | 750,000 | (553,000 | ) | — | — | 197,000 | ||||||||||||||
Net intercompany financing activities | (357,196 | ) | 357,196 | — | — | — | ||||||||||||||
Proceeds from issuance of 6% Senior Notes | 103,250 | (1,500 | ) | — | — | 101,750 | ||||||||||||||
Proceeds from issuance of common units | 52,285 | — | — | — | 52,285 | |||||||||||||||
Contribution from general partner | 1,072 | — | — | — | 1,072 | |||||||||||||||
Redemption of senior notes | (309,750 | ) | — | — | — | (309,750 | ) | |||||||||||||
Distributions to HEP unitholders | (171,560 | ) | — | — | — | (171,560 | ) | |||||||||||||
Distribution to HFC for El Dorado tanks | (103 | ) | — | — | — | (103 | ) | |||||||||||||
Distributions to noncontrolling interests | — | — | (20,000 | ) | 15,000 | (5,000 | ) | |||||||||||||
Deferred financing cost | (10,953 | ) | 1,500 | — | — | (9,453 | ) | |||||||||||||
Other | — | (1,224 | ) | — | — | (1,224 | ) | |||||||||||||
57,045 | (197,028 | ) | (20,000 | ) | 15,000 | (144,983 | ) | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Increase (decrease) for the period | — | (295 | ) | 4,114 | — | 3,819 | ||||||||||||||
Beginning of period | 2 | 301 | 3,354 | — | 3,657 | |||||||||||||||
End of period | $ | 2 | $ | 6 | $ | 7,468 | $ | — | $ | 7,476 | ||||||||||
Nine Months Ended September 30, 2016 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities | $ | (20,467 | ) | $ | 181,967 | $ | 27,724 | $ | (11,250 | ) | $ | 177,974 | ||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to properties and equipment | — | (33,147 | ) | (15,077 | ) | — | (48,224 | ) | ||||||||||||
Purchase of Woods Cross refinery processing units | — | (47,891 | ) | — | — | (47,891 | ) | |||||||||||||
Purchase of Cheyenne Pipeline | — | (42,550 | ) | — | — | (42,550 | ) | |||||||||||||
Proceeds from sale of assets | — | 210 | — | — | 210 | |||||||||||||||
Distributions in excess of equity in earnings of equity investments | — | 1,685 | — | — | 1,685 | |||||||||||||||
Other | — | (351 | ) | — | — | (351 | ) | |||||||||||||
— | (122,044 | ) | (15,077 | ) | — | (137,121 | ) | |||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Net repayments under credit agreement | — | (332,000 | ) | — | — | (332,000 | ) | |||||||||||||
Net intercompany financing activities | (257,172 | ) | 257,172 | — | — | — | ||||||||||||||
Proceeds from issuance of senior notes | 394,000 | — | — | — | 394,000 | |||||||||||||||
Proceeds from issuance of common units | 22,591 | 200 | — | — | 22,791 | |||||||||||||||
Distributions to HEP unitholders | (138,798 | ) | — | — | — | (138,798 | ) | |||||||||||||
Distributions to noncontrolling interests | — | — | (15,000 | ) | 11,250 | (3,750 | ) | |||||||||||||
Contributions from general partner for Osage | 31,285 | (31,285 | ) | — | — | — | ||||||||||||||
Distributions to HFC for Tulsa Tank acquisition | (30,378 | ) | (9,122 | ) | — | — | (39,500 | ) | ||||||||||||
Distribution to HFC for Osage | — | (1,245 | ) | — | — | (1,245 | ) | |||||||||||||
Contribution from HFC for acquisitions | 99 | 54,928 | — | — | 55,027 | |||||||||||||||
Contributions from general partner | 470 | — | — | — | 470 | |||||||||||||||
Purchase of units for incentive grants | (784 | ) | — | — | — | (784 | ) | |||||||||||||
Deferred financing costs | (846 | ) | (3,084 | ) | — | — | (3,930 | ) | ||||||||||||
Other | — | (939 | ) | — | — | (939 | ) | |||||||||||||
20,467 | (65,375 | ) | (15,000 | ) | 11,250 | (48,658 | ) | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Decrease for the period | — | (5,452 | ) | (2,353 | ) | — | (7,805 | ) | ||||||||||||
Beginning of period | 2 | 5,452 | 9,559 | — | 15,013 | |||||||||||||||
End of period | $ | 2 | $ | — | $ | 7,206 | $ | — | $ | 7,208 | ||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||