| Debt
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
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. |
June 30, 2016 | December 31, 2015 | |||||||||||||||||
Financial Instrument | Fair Value Input Level | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
(In thousands) | ||||||||||||||||||
Assets: | ||||||||||||||||||
Interest rate swaps | Level 2 | $ | — | $ | — | $ | 304 | $ | 304 | |||||||||
Liabilities: | ||||||||||||||||||
6.5% Senior notes | Level 2 | $ | 297,136 | $ | 301,500 | $ | 296,752 | $ | 295,500 | |||||||||
Interest rate swaps | Level 2 | 405 | 405 | 114 | 114 | |||||||||||||
$ | 297,541 | $ | 301,905 | $ | 296,866 | $ | 295,614 | |||||||||||
|
|||
June 30, 2016 | December 31, 2015 (1) | |||||||
(In thousands) | ||||||||
Pipelines, terminals and tankage | $ | 1,199,857 | $ | 1,231,597 | ||||
Land and right of way | 65,273 | 66,215 | ||||||
Refinery assets | 64,371 | 63,336 | ||||||
Construction in progress | 52,759 | 28,249 | ||||||
Other | 24,524 | 22,200 | ||||||
1,406,784 | 1,411,597 | |||||||
Less accumulated depreciation | 352,622 | 352,418 | ||||||
$ | 1,054,162 | $ | 1,059,179 | |||||
|
|||
June 30, 2016 | December 31, 2015 | |||||||
(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 | 63,884 | 60,409 | ||||||
$ | 70,330 | $ | 73,805 | |||||
|
|||
Restricted Units | Units | Weighted Average Grant-Date Fair Value | |||||
Outstanding at January 1, 2016 (nonvested) | 101,408 | $ | 33.63 | ||||
Granted | 10,725 | 24.48 | |||||
Forfeited | (3,030 | ) | 34.21 | ||||
Outstanding at June 30, 2016 (nonvested) | 109,103 | $ | 32.71 | ||||
Performance Units | Units | ||
Outstanding at January 1, 2016 (nonvested) | 45,494 | ||
Granted | 10,725 | ||
Vesting and transfer of common units to recipients | (26,157 | ) | |
Forfeited | (2,679 | ) | |
Outstanding at June 30, 2016 (nonvested) | 27,383 | ||
|
|||
June 30, 2016 | December 31, 2015 | |||||||
(In thousands) | ||||||||
Credit Agreement | ||||||||
Amount outstanding | $ | 786,000 | $ | 712,000 | ||||
6.5% Senior Notes | ||||||||
Principal | 300,000 | 300,000 | ||||||
Unamortized discount and debt issuance costs | (2,864 | ) | (3,248 | ) | ||||
297,136 | 296,752 | |||||||
Total long-term debt | $ | 1,083,136 | $ | 1,008,752 | ||||
Derivative Instrument | Balance Sheet Location | Fair Value | Location of Offsetting Balance | Offsetting Amount | ||||||||
(In thousands) | ||||||||||||
June 30, 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 long-term liabilities | $ | (405 | ) | Accumulated other comprehensive income | $ | (405 | ) | ||||
$ | (405 | ) | $ | (405 | ) | |||||||
December 31, 2015 | ||||||||||||
Interest rate swaps designated as cash flow hedging instrument: | ||||||||||||
Variable-to-fixed interest rate swap contract ($150 million of LIBOR-based debt interest) | Other long-term assets | $ | 304 | Accumulated other comprehensive loss | $ | 304 | ||||||
Variable-to-fixed interest rate swap contracts ($155 million of LIBOR-based debt interest) | Other long-term liabilities | (114 | ) | Accumulated other comprehensive income | (114 | ) | ||||||
$ | 190 | $ | 190 | |||||||||
Six Months Ended June 30, | ||||||||
2016 | 2015 | |||||||
(In thousands) | ||||||||
Interest on outstanding debt: | ||||||||
Credit Agreement, net of interest on interest rate swaps | $ | 10,284 | $ | 7,488 | ||||
6.5% Senior Notes | 9,757 | 9,757 | ||||||
Amortization of discount and deferred debt issuance costs | 1,376 | 930 | ||||||
Commitment fees and other | 679 | 261 | ||||||
Total interest incurred | 22,096 | 18,436 | ||||||
Less capitalized interest | 285 | 612 | ||||||
Net interest expense | $ | 21,811 | $ | 17,824 | ||||
Cash paid for interest | $ | 20,736 | $ | 17,280 | ||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
HFC | 83 | % | 82 | % | 82 | % | 81 | % | ||||
Alon | 9 | % | 10 | % | 8 | % | 10 | % | ||||
|
|||
• | Revenues received from HFC were $79.2 million and $68.3 million for the three months ended June 30, 2016 and 2015, respectively, and $162.0 million and $140.6 million for the six months ended June 30, 2016 and 2015, respectively. |
• | HFC charged us general and administrative services under the Omnibus Agreement of $0.6 million for each of the three months ended June 30, 2016 and 2015 and $1.2 million for each of the six months ended June 30, 2016 and 2015. |
• | We reimbursed HFC for costs of employees supporting our operations of $9.5 million and $7.5 million for the three months ended June 30, 2016 and 2015, respectively, and $19.4 million and $16.2 million for the six months ended June 30, 2016 and 2015, respectively. |
• | HFC reimbursed us $5.0 million and $4.4 million for the three months ended June 30, 2016 and 2015, respectively, for reimbursable expense and capital projects and $6.7 million and $7.0 million for the six months ended June 30, 2016 and 2015, respectively. |
• | We distributed $25.3 million and $22.3 million for the three months ended June 30, 2016 and 2015, respectively, and $49.8 million and $43.9 million for the six months ended June 30, 2016 and 2015, 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 $32.5 million at June 30, 2016, and December 31, 2015, respectively. |
• | Accounts payable to HFC were $9.2 million and $11.6 million at June 30, 2016, and December 31, 2015, respectively. |
• | Revenues for the six months ended June 30, 2016 and 2015, include $5.5 million and $6.0 million, respectively, of shortfall payments billed in 2015 and 2014, respectively. Deferred revenue in the consolidated balance sheets at June 30, 2016, and December 31, 2015, includes $3.2 million and $6.4 million, respectively, relating to certain shortfall billings. It is possible that HFC may not exceed its minimum obligations to receive credit for any of the $3.2 million deferred at June 30, 2016. |
• | On February 22, 2016, HFC obtained a 50% membership interest in Osage in a non-monetary exchange, whereby a subsidiary of Magellan will provide terminalling services for all HFC products originating in Artesia, New Mexico that require terminalling in or through El Paso, Texas. Concurrent with this transaction, we entered into a non-monetary exchange with HFC, whereby we received HFC’s interest in Osage in exchange for our El Paso terminal. See Note 1 for a description of this transaction. |
• | On March 31, 2016, we acquired crude oil tanks located at HFC’s Tulsa refinery from an affiliate of Plains for $39.5 million. See Note 1 for a description of this transaction. |
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
(In thousands) | ||||||||||||||||
General partner interest in net income | $ | 540 | $ | 185 | $ | 953 | $ | 431 | ||||||||
General partner incentive distribution | 12,137 | 9,784 | 23,609 | 19,145 | ||||||||||||
Total general partner interest in net income | $ | 12,677 | $ | 9,969 | $ | 24,562 | $ | 19,576 | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
(In thousands, except per unit data) | ||||||||||||||||
General partner interest in distribution | $ | 978 | $ | 877 | $ | 1,927 | $ | 1,738 | ||||||||
General partner incentive distribution | 12,137 | 9,784 | 23,609 | 19,145 | ||||||||||||
Total general partner distribution | 13,115 | 10,661 | 25,536 | 20,883 | ||||||||||||
Limited partner distribution | 34,575 | 31,968 | 68,302 | 63,496 | ||||||||||||
Total regular quarterly cash distribution | $ | 47,690 | $ | 42,629 | $ | 93,838 | $ | 84,379 | ||||||||
Cash distribution per unit applicable to limited partners | $ | 0.5850 | $ | 0.5450 | $ | 1.1600 | $ | 1.0825 | ||||||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
(In thousands) | ||||||||||||||||
Net income attributable to Holly Energy Partners | $ | 39,120 | $ | 30,174 | $ | 81,878 | $ | 61,774 | ||||||||
Net loss attributable to predecessors | — | 227 | 239 | 430 | ||||||||||||
Net Income attributable to partnership | 39,120 | 30,401 | 82,117 | 62,204 | ||||||||||||
Less: General partner’s distribution declared (including IDRs) | (13,115 | ) | (10,661 | ) | (25,536 | ) | (20,883 | ) | ||||||||
Limited partner’s distribution declared on common units | (34,575 | ) | (31,968 | ) | (68,302 | ) | (63,496 | ) | ||||||||
Distributions in excess of net income attributable to partnership | (8,570 | ) | (12,228 | ) | (11,721 | ) | (22,175 | ) | ||||||||
General Partner (including IDRs) | Limited Partners’ Common Units | Total | ||||||||||
(In thousands, except per unit data) | ||||||||||||
Three Months Ended June 30, 2016 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 13,115 | $ | 34,575 | $ | 47,690 | ||||||
Distributions in excess of net income attributable to partnership | (171 | ) | (8,399 | ) | (8,570 | ) | ||||||
Net income attributable to partnership | $ | 12,944 | $ | 26,176 | $ | 39,120 | ||||||
Weighted average limited partners' units outstanding | 58,865 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.45 | ||||||||||
Three Months Ended June 30, 2015 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 10,661 | $ | 31,968 | $ | 42,629 | ||||||
Distributions in excess of net income attributable to partnership | (245 | ) | (11,983 | ) | (12,228 | ) | ||||||
Net income attributable to partnership | $ | 10,416 | $ | 19,985 | $ | 30,401 | ||||||
Weighted average limited partners' units outstanding | 58,657 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.34 | ||||||||||
Six Months Ended June 30, 2016 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 25,536 | $ | 68,302 | $ | 93,838 | ||||||
Distributions in excess of net income attributable to partnership | (234 | ) | (11,487 | ) | (11,721 | ) | ||||||
Net income attributable to partnership | $ | 25,302 | $ | 56,815 | $ | 82,117 | ||||||
Weighted average limited partners' units outstanding | 58,761 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.96 | ||||||||||
Six Months Ended June 30, 2015 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 20,883 | $ | 63,496 | $ | 84,379 | ||||||
Distributions in excess of net income attributable to partnership | (444 | ) | (21,731 | ) | (22,175 | ) | ||||||
Net income attributable to partnership | $ | 20,439 | $ | 41,765 | $ | 62,204 | ||||||
Weighted average limited partners' units outstanding | 58,657 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.71 | ||||||||||
|
|||
|
|||
|
|||
June 30, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | 393 | $ | 4,487 | $ | — | $ | 4,882 | ||||||||||
Accounts receivable | — | 44,951 | 5,345 | (163 | ) | 50,133 | ||||||||||||||
Prepaid and other current assets | 86 | 3,284 | 1,268 | — | 4,638 | |||||||||||||||
Total current assets | 88 | 48,628 | 11,100 | (163 | ) | 59,653 | ||||||||||||||
Properties and equipment, net | — | 675,929 | 378,233 | — | 1,054,162 | |||||||||||||||
Investment in subsidiaries | 598,391 | 286,340 | — | (884,731 | ) | — | ||||||||||||||
Transportation agreements, net | — | 70,330 | — | — | 70,330 | |||||||||||||||
Goodwill | — | 256,498 | — | — | 256,498 | |||||||||||||||
Equity method investments | — | 165,362 | — | — | 165,362 | |||||||||||||||
Other assets | 677 | 10,647 | — | — | 11,324 | |||||||||||||||
Total assets | $ | 599,156 | $ | 1,513,734 | $ | 389,333 | $ | (884,894 | ) | $ | 1,617,329 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | — | $ | 18,837 | $ | 2,753 | $ | (163 | ) | $ | 21,427 | |||||||||
Accrued interest | 6,500 | 161 | — | — | 6,661 | |||||||||||||||
Deferred revenue | — | 7,931 | 1,622 | — | 9,553 | |||||||||||||||
Accrued property taxes | — | 2,205 | 2,969 | — | 5,174 | |||||||||||||||
Other current liabilities | 11 | 3,263 | 24 | — | 3,298 | |||||||||||||||
Total current liabilities | 6,511 | 32,397 | 7,368 | (163 | ) | 46,113 | ||||||||||||||
Long-term debt | 297,136 | 786,000 | — | — | 1,083,136 | |||||||||||||||
Other long-term liabilities | 245 | 16,767 | 178 | — | 17,190 | |||||||||||||||
Deferred revenue | — | 42,474 | — | — | 42,474 | |||||||||||||||
Class B unit | — | 37,705 | — | — | 37,705 | |||||||||||||||
Equity - partners | 295,264 | 598,391 | 381,787 | (980,178 | ) | 295,264 | ||||||||||||||
Equity - noncontrolling interest | — | — | — | 95,447 | 95,447 | |||||||||||||||
Total liabilities and equity | $ | 599,156 | $ | 1,513,734 | $ | 389,333 | $ | (884,894 | ) | $ | 1,617,329 | |||||||||
December 31, 2015 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | 5,452 | $ | 9,559 | $ | — | $ | 15,013 | ||||||||||
Accounts receivable | — | 35,558 | 5,715 | (198 | ) | 41,075 | ||||||||||||||
Prepaid and other current assets | 174 | 3,634 | 1,246 | — | 5,054 | |||||||||||||||
Total current assets | 176 | 44,644 | 16,520 | (198 | ) | 61,142 | ||||||||||||||
Properties and equipment, net | — | 687,336 | 371,843 | — | 1,059,179 | |||||||||||||||
Investment in subsidiaries | 600,563 | 283,287 | — | (883,850 | ) | — | ||||||||||||||
Transportation agreements, net | — | 73,805 | — | — | 73,805 | |||||||||||||||
Goodwill | — | 256,498 | — | — | 256,498 | |||||||||||||||
Equity method investments | — | 79,438 | — | — | 79,438 | |||||||||||||||
Other assets | 642 | 13,061 | — | — | 13,703 | |||||||||||||||
Total assets | $ | 601,381 | $ | 1,438,069 | $ | 388,363 | $ | (884,048 | ) | $ | 1,543,765 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | — | $ | 19,448 | $ | 3,333 | $ | (198 | ) | $ | 22,583 | |||||||||
Accrued interest | 6,500 | 252 | — | — | 6,752 | |||||||||||||||
Deferred revenue | — | 6,010 | 6,006 | — | 12,016 | |||||||||||||||
Accrued property taxes | — | 2,627 | 1,137 | — | 3,764 | |||||||||||||||
Other current liabilities | 7 | 3,802 | — | — | 3,809 | |||||||||||||||
Total current liabilities | 6,507 | 32,139 | 10,476 | (198 | ) | 48,924 | ||||||||||||||
Long-term debt | 296,752 | 712,000 | — | — | 1,008,752 | |||||||||||||||
Other long-term liabilities | 210 | 20,363 | 171 | — | 20,744 | |||||||||||||||
Deferred revenue | — | 39,063 | — | — | 39,063 | |||||||||||||||
Class B unit | — | 33,941 | — | — | 33,941 | |||||||||||||||
Equity - partners | 297,912 | 600,563 | 377,716 | (978,279 | ) | 297,912 | ||||||||||||||
Equity - noncontrolling interest | — | — | — | 94,429 | 94,429 | |||||||||||||||
Total liabilities and equity | $ | 601,381 | $ | 1,438,069 | $ | 388,363 | $ | (884,048 | ) | $ | 1,543,765 | |||||||||
Three Months Ended June 30, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 74,787 | $ | 4,392 | $ | — | $ | 79,179 | ||||||||||
Third parties | — | 11,691 | 4,027 | — | 15,718 | |||||||||||||||
— | 86,478 | 8,419 | — | 94,897 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 24,444 | 2,811 | — | 27,255 | |||||||||||||||
Depreciation and amortization | 11,922 | 3,787 | — | 15,709 | ||||||||||||||||
General and administrative | 971 | 1,892 | — | — | 2,863 | |||||||||||||||
971 | 38,258 | 6,598 | — | 45,827 | ||||||||||||||||
Operating income (loss) | (971 | ) | 48,220 | 1,821 | — | 49,070 | ||||||||||||||
Equity in earnings of subsidiaries | 45,164 | 1,370 | — | (46,534 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 3,623 | — | — | 3,623 | |||||||||||||||
Interest expense | (5,073 | ) | (6,203 | ) | — | — | (11,276 | ) | ||||||||||||
Interest income | — | 107 | 5 | — | 112 | |||||||||||||||
Loss on sale of assets | — | (5 | ) | — | — | (5 | ) | |||||||||||||
Other income (expense) | — | 5 | — | — | 5 | |||||||||||||||
40,091 | (1,103 | ) | 5 | (46,534 | ) | (7,541 | ) | |||||||||||||
Income (loss) before income taxes | 39,120 | 47,117 | 1,826 | (46,534 | ) | 41,529 | ||||||||||||||
State income tax expense | — | (54 | ) | — | — | (54 | ) | |||||||||||||
Net income (loss) | 39,120 | 47,063 | 1,826 | (46,534 | ) | 41,475 | ||||||||||||||
Allocation of net (income) attributable to noncontrolling interests | — | — | — | (2,355 | ) | (2,355 | ) | |||||||||||||
Net income (loss) attributable to Holly Energy Partners | 39,120 | 47,063 | 1,826 | (48,889 | ) | 39,120 | ||||||||||||||
Other comprehensive income (loss) | (142 | ) | (142 | ) | — | 142 | (142 | ) | ||||||||||||
Comprehensive income (loss) attributable to Holly Energy Partners | $ | 38,978 | $ | 46,921 | $ | 1,826 | $ | (48,747 | ) | $ | 38,978 | |||||||||
Three Months Ended June 30, 2015 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 64,727 | $ | 3,545 | $ | 25 | $ | 68,297 | ||||||||||
Third parties | — | 11,895 | 3,287 | — | 15,182 | |||||||||||||||
— | 76,622 | 6,832 | 25 | 83,479 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 22,222 | 3,153 | 25 | 25,400 | |||||||||||||||
Depreciation and amortization | — | 11,432 | 3,747 | — | 15,179 | |||||||||||||||
General and administrative | 637 | 2,059 | — | — | 2,696 | |||||||||||||||
637 | 35,713 | 6,900 | 25 | 43,275 | ||||||||||||||||
Operating income (loss) | (637 | ) | 40,909 | (68 | ) | — | 40,204 | |||||||||||||
Equity in earnings of subsidiaries | 36,111 | (88 | ) | — | (36,023 | ) | — | |||||||||||||
Equity in earnings of equity method investments | — | 631 | — | — | 631 | |||||||||||||||
Interest expense | (5,073 | ) | (3,983 | ) | — | — | (9,056 | ) | ||||||||||||
Interest income | — | 3 | — | — | 3 | |||||||||||||||
Gain on sale of assets | — | 50 | — | — | 50 | |||||||||||||||
Other income (expense) | — | 70 | (49 | ) | — | 21 | ||||||||||||||
31,038 | (3,317 | ) | (49 | ) | (36,023 | ) | (8,351 | ) | ||||||||||||
Income (loss) before income taxes | 30,401 | 37,592 | (117 | ) | (36,023 | ) | 31,853 | |||||||||||||
State income tax expense | — | 64 | — | — | 64 | |||||||||||||||
Net income (loss) | 30,401 | 37,656 | (117 | ) | (36,023 | ) | 31,917 | |||||||||||||
Allocation of net (income) attributable to noncontrolling interests | — | — | — | (1,743 | ) | (1,743 | ) | |||||||||||||
Net income (loss) attributable to Holly Energy Partners | 30,401 | 37,656 | (117 | ) | (37,766 | ) | 30,174 | |||||||||||||
Other comprehensive income (loss) | 222 | 222 | — | (222 | ) | 222 | ||||||||||||||
Comprehensive income (loss) attributable to Holly Energy Partners | $ | 30,623 | $ | 37,878 | $ | (117 | ) | $ | (37,988 | ) | $ | 30,396 | ||||||||
Six Months Ended June 30, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 147,039 | $ | 14,986 | $ | — | $ | 162,025 | ||||||||||
Third parties | — | 22,423 | 12,459 | — | 34,882 | |||||||||||||||
— | 169,462 | 27,445 | — | 196,907 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 48,335 | 5,842 | — | 54,177 | |||||||||||||||
Depreciation and amortization | — | 24,715 | 7,545 | — | 32,260 | |||||||||||||||
General and administrative | 2,136 | 3,818 | — | — | 5,954 | |||||||||||||||
2,136 | 76,868 | 13,387 | — | 92,391 | ||||||||||||||||
Operating income (loss) | (2,136 | ) | 92,594 | 14,058 | — | 104,516 | ||||||||||||||
Equity in earnings (loss) of subsidiaries | 94,154 | 10,553 | — | (104,707 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 6,388 | — | — | 6,388 | |||||||||||||||
Interest expense | (10,140 | ) | (11,671 | ) | — | — | (21,811 | ) | ||||||||||||
Interest income | — | 212 | 12 | — | 224 | |||||||||||||||
Loss on sale of assets | — | (5 | ) | — | — | (5 | ) | |||||||||||||
Other income (expense) | — | (4 | ) | 1 | — | (3 | ) | |||||||||||||
84,014 | 5,473 | 13 | (104,707 | ) | (15,207 | ) | ||||||||||||||
Income (loss) before income taxes | 81,878 | 98,067 | 14,071 | (104,707 | ) | 89,309 | ||||||||||||||
State income tax expense | — | (149 | ) | — | — | (149 | ) | |||||||||||||
Net income (loss) | 81,878 | 97,918 | 14,071 | (104,707 | ) | 89,160 | ||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | — | — | (7,282 | ) | (7,282 | ) | |||||||||||||
Net income (loss) attributable to Holly Energy Partners | 81,878 | 97,918 | 14,071 | (111,989 | ) | 81,878 | ||||||||||||||
Other comprehensive income (loss) | (595 | ) | (595 | ) | — | 595 | (595 | ) | ||||||||||||
Comprehensive income (loss) | $ | 81,283 | $ | 97,323 | $ | 14,071 | $ | (111,394 | ) | $ | 81,283 | |||||||||
Six Months Ended June 30, 2015 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 127,783 | $ | 12,769 | $ | — | $ | 140,552 | ||||||||||
Third parties | — | 23,282 | 9,401 | — | 32,683 | |||||||||||||||
— | 151,065 | 22,170 | — | 173,235 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 47,852 | 5,613 | — | 53,465 | |||||||||||||||
Depreciation and amortization | — | 22,498 | 7,479 | — | 29,977 | |||||||||||||||
General and administrative | 1,700 | 4,286 | — | — | 5,986 | |||||||||||||||
1,700 | 74,636 | 13,092 | — | 89,428 | ||||||||||||||||
Operating income (loss) | (1,700 | ) | 76,429 | 9,078 | — | 83,807 | ||||||||||||||
Equity in earnings (loss) of subsidiaries | 74,044 | 6,772 | — | (80,816 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 1,365 | — | — | 1,365 | |||||||||||||||
Interest expense | (10,140 | ) | (7,684 | ) | — | — | (17,824 | ) | ||||||||||||
Interest income | — | 3 | — | — | 3 | |||||||||||||||
Gain on sale of assets | — | 209 | — | — | 209 | |||||||||||||||
Other income | — | 70 | (49 | ) | — | 21 | ||||||||||||||
63,904 | 735 | (49 | ) | (80,816 | ) | (16,226 | ) | |||||||||||||
Income (loss) before income taxes | 62,204 | 77,164 | 9,029 | (80,816 | ) | 67,581 | ||||||||||||||
State income tax expense | — | (37 | ) | — | — | (37 | ) | |||||||||||||
Net income (loss) | 62,204 | 77,127 | 9,029 | (80,816 | ) | 67,544 | ||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | — | — | (5,770 | ) | (5,770 | ) | |||||||||||||
Net income (loss) attributable to Holly Energy Partners | 62,204 | 77,127 | 9,029 | (86,586 | ) | 61,774 | ||||||||||||||
Other comprehensive income (loss) | (527 | ) | (527 | ) | — | 527 | (527 | ) | ||||||||||||
Comprehensive income (loss) | $ | 61,677 | $ | 76,600 | $ | 9,029 | $ | (86,059 | ) | $ | 61,247 | |||||||||
Six Months Ended June 30, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities | $ | (10,608 | ) | $ | 113,145 | $ | 19,155 | $ | (7,500 | ) | $ | 114,192 | ||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to properties and equipment | — | (18,440 | ) | (14,227 | ) | — | (32,667 | ) | ||||||||||||
Purchase of investment in Frontier Pipeline | — | (42,500 | ) | — | — | (42,500 | ) | |||||||||||||
Proceeds from sale of assets | — | 18 | — | — | 18 | |||||||||||||||
Distributions in excess of equity in earnings of equity investments | — | 1,496 | — | — | 1,496 | |||||||||||||||
— | (59,426 | ) | (14,227 | ) | — | (73,653 | ) | |||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Net borrowings under credit agreement | — | 74,000 | — | — | 74,000 | |||||||||||||||
Net intercompany financing activities | 86,789 | (86,789 | ) | — | — | — | ||||||||||||||
Proceeds from issuance of common units | 14,586 | (896 | ) | — | — | 13,690 | ||||||||||||||
Contribution from general partner | 120 | — | — | — | 120 | |||||||||||||||
Contribution from general partner for Osage | 31,285 | (31,285 | ) | — | — | — | ||||||||||||||
Distributions to HEP unitholders | (91,109 | ) | — | — | — | (91,109 | ) | |||||||||||||
Distribution to HFC for Osage | — | (1,245 | ) | — | — | (1,245 | ) | |||||||||||||
Distributions to HFC for Tulsa tank acquisition | (30,378 | ) | (9,122 | ) | — | — | (39,500 | ) | ||||||||||||
Contributions from HFC for Tulsa tank expenditures | 99 | — | — | — | 99 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (10,000 | ) | 7,500 | (2,500 | ) | |||||||||||||
Purchase of units for incentive grants | (784 | ) | — | — | — | (784 | ) | |||||||||||||
Deferred financing cost | — | (3,084 | ) | — | — | (3,084 | ) | |||||||||||||
Other | — | (357 | ) | — | — | (357 | ) | |||||||||||||
10,608 | (58,778 | ) | (10,000 | ) | 7,500 | (50,670 | ) | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Increase (decrease) for the period | — | (5,059 | ) | (5,072 | ) | — | (10,131 | ) | ||||||||||||
Beginning of period | 2 | 5,452 | 9,559 | — | 15,013 | |||||||||||||||
End of period | $ | 2 | $ | 393 | $ | 4,487 | $ | — | $ | 4,882 | ||||||||||
Six Months Ended June 30, 2015 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities | $ | (9,639 | ) | $ | 111,307 | $ | 15,358 | $ | (6,772 | ) | $ | 110,254 | ||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to properties and equipment | — | (41,559 | ) | (784 | ) | — | (42,343 | ) | ||||||||||||
Purchase of El Dorado crude tanks | — | (27,500 | ) | — | — | (27,500 | ) | |||||||||||||
Proceeds from sale of assets | — | 965 | — | — | 965 | |||||||||||||||
Distributions from noncontrolling interest | — | 1,853 | — | (1,853 | ) | — | ||||||||||||||
Distributions in excess of equity in earnings of equity investments | — | 198 | — | — | 198 | |||||||||||||||
— | (66,043 | ) | (784 | ) | (1,853 | ) | (68,680 | ) | ||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Net repayments under credit agreement | — | 33,000 | — | — | 33,000 | |||||||||||||||
Net intercompany financing activities | 92,498 | (92,498 | ) | — | — | — | ||||||||||||||
Contributions from HFC for El Dorado Operating acquisition | — | 18,888 | — | — | 18,888 | |||||||||||||||
Distributions to HEP unitholders | (82,614 | ) | — | — | — | (82,614 | ) | |||||||||||||
Contribution from HFC for Tulsa tank expenditures | — | 722 | — | — | 722 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (11,500 | ) | 8,625 | (2,875 | ) | |||||||||||||
Purchase of units for incentive grants | (247 | ) | — | — | — | (247 | ) | |||||||||||||
Other | — | (854 | ) | — | — | (854 | ) | |||||||||||||
9,637 | (40,742 | ) | (11,500 | ) | 8,625 | (33,980 | ) | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Increase (decrease) for the period | (2 | ) | 4,522 | 3,074 | — | 7,594 | ||||||||||||||
Beginning of period | 2 | 2,828 | — | — | 2,830 | |||||||||||||||
End of period | $ | — | $ | 7,350 | $ | 3,074 | $ | — | $ | 10,424 | ||||||||||
|
|||
|
|||
June 30, 2016 | December 31, 2015 | |||||||||||||||||
Financial Instrument | Fair Value Input Level | Carrying Value | Fair Value | Carrying Value | Fair Value | |||||||||||||
(In thousands) | ||||||||||||||||||
Assets: | ||||||||||||||||||
Interest rate swaps | Level 2 | $ | — | $ | — | $ | 304 | $ | 304 | |||||||||
Liabilities: | ||||||||||||||||||
6.5% Senior notes | Level 2 | $ | 297,136 | $ | 301,500 | $ | 296,752 | $ | 295,500 | |||||||||
Interest rate swaps | Level 2 | 405 | 405 | 114 | 114 | |||||||||||||
$ | 297,541 | $ | 301,905 | $ | 296,866 | $ | 295,614 | |||||||||||
|
|||
June 30, 2016 | December 31, 2015 (1) | |||||||
(In thousands) | ||||||||
Pipelines, terminals and tankage | $ | 1,199,857 | $ | 1,231,597 | ||||
Land and right of way | 65,273 | 66,215 | ||||||
Refinery assets | 64,371 | 63,336 | ||||||
Construction in progress | 52,759 | 28,249 | ||||||
Other | 24,524 | 22,200 | ||||||
1,406,784 | 1,411,597 | |||||||
Less accumulated depreciation | 352,622 | 352,418 | ||||||
$ | 1,054,162 | $ | 1,059,179 | |||||
|
|||
June 30, 2016 | December 31, 2015 | |||||||
(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 | 63,884 | 60,409 | ||||||
$ | 70,330 | $ | 73,805 | |||||
|
|||
Restricted Units | Units | Weighted Average Grant-Date Fair Value | |||||
Outstanding at January 1, 2016 (nonvested) | 101,408 | $ | 33.63 | ||||
Granted | 10,725 | 24.48 | |||||
Forfeited | (3,030 | ) | 34.21 | ||||
Outstanding at June 30, 2016 (nonvested) | 109,103 | $ | 32.71 | ||||
Performance Units | Units | ||
Outstanding at January 1, 2016 (nonvested) | 45,494 | ||
Granted | 10,725 | ||
Vesting and transfer of common units to recipients | (26,157 | ) | |
Forfeited | (2,679 | ) | |
Outstanding at June 30, 2016 (nonvested) | 27,383 | ||
|
|||
June 30, 2016 | December 31, 2015 | |||||||
(In thousands) | ||||||||
Credit Agreement | ||||||||
Amount outstanding | $ | 786,000 | $ | 712,000 | ||||
6.5% Senior Notes | ||||||||
Principal | 300,000 | 300,000 | ||||||
Unamortized discount and debt issuance costs | (2,864 | ) | (3,248 | ) | ||||
297,136 | 296,752 | |||||||
Total long-term debt | $ | 1,083,136 | $ | 1,008,752 | ||||
Derivative Instrument | Balance Sheet Location | Fair Value | Location of Offsetting Balance | Offsetting Amount | ||||||||
(In thousands) | ||||||||||||
June 30, 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 long-term liabilities | $ | (405 | ) | Accumulated other comprehensive income | $ | (405 | ) | ||||
$ | (405 | ) | $ | (405 | ) | |||||||
December 31, 2015 | ||||||||||||
Interest rate swaps designated as cash flow hedging instrument: | ||||||||||||
Variable-to-fixed interest rate swap contract ($150 million of LIBOR-based debt interest) | Other long-term assets | $ | 304 | Accumulated other comprehensive loss | $ | 304 | ||||||
Variable-to-fixed interest rate swap contracts ($155 million of LIBOR-based debt interest) | Other long-term liabilities | (114 | ) | Accumulated other comprehensive income | (114 | ) | ||||||
$ | 190 | $ | 190 | |||||||||
Six Months Ended June 30, | ||||||||
2016 | 2015 | |||||||
(In thousands) | ||||||||
Interest on outstanding debt: | ||||||||
Credit Agreement, net of interest on interest rate swaps | $ | 10,284 | $ | 7,488 | ||||
6.5% Senior Notes | 9,757 | 9,757 | ||||||
Amortization of discount and deferred debt issuance costs | 1,376 | 930 | ||||||
Commitment fees and other | 679 | 261 | ||||||
Total interest incurred | 22,096 | 18,436 | ||||||
Less capitalized interest | 285 | 612 | ||||||
Net interest expense | $ | 21,811 | $ | 17,824 | ||||
Cash paid for interest | $ | 20,736 | $ | 17,280 | ||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
HFC | 83 | % | 82 | % | 82 | % | 81 | % | ||||
Alon | 9 | % | 10 | % | 8 | % | 10 | % | ||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
(In thousands) | ||||||||||||||||
General partner interest in net income | $ | 540 | $ | 185 | $ | 953 | $ | 431 | ||||||||
General partner incentive distribution | 12,137 | 9,784 | 23,609 | 19,145 | ||||||||||||
Total general partner interest in net income | $ | 12,677 | $ | 9,969 | $ | 24,562 | $ | 19,576 | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
(In thousands) | ||||||||||||||||
Net income attributable to Holly Energy Partners | $ | 39,120 | $ | 30,174 | $ | 81,878 | $ | 61,774 | ||||||||
Net loss attributable to predecessors | — | 227 | 239 | 430 | ||||||||||||
Net Income attributable to partnership | 39,120 | 30,401 | 82,117 | 62,204 | ||||||||||||
Less: General partner’s distribution declared (including IDRs) | (13,115 | ) | (10,661 | ) | (25,536 | ) | (20,883 | ) | ||||||||
Limited partner’s distribution declared on common units | (34,575 | ) | (31,968 | ) | (68,302 | ) | (63,496 | ) | ||||||||
Distributions in excess of net income attributable to partnership | (8,570 | ) | (12,228 | ) | (11,721 | ) | (22,175 | ) | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
(In thousands, except per unit data) | ||||||||||||||||
General partner interest in distribution | $ | 978 | $ | 877 | $ | 1,927 | $ | 1,738 | ||||||||
General partner incentive distribution | 12,137 | 9,784 | 23,609 | 19,145 | ||||||||||||
Total general partner distribution | 13,115 | 10,661 | 25,536 | 20,883 | ||||||||||||
Limited partner distribution | 34,575 | 31,968 | 68,302 | 63,496 | ||||||||||||
Total regular quarterly cash distribution | $ | 47,690 | $ | 42,629 | $ | 93,838 | $ | 84,379 | ||||||||
Cash distribution per unit applicable to limited partners | $ | 0.5850 | $ | 0.5450 | $ | 1.1600 | $ | 1.0825 | ||||||||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
(In thousands) | ||||||||||||||||
General partner interest in net income | $ | 540 | $ | 185 | $ | 953 | $ | 431 | ||||||||
General partner incentive distribution | 12,137 | 9,784 | 23,609 | 19,145 | ||||||||||||
Total general partner interest in net income | $ | 12,677 | $ | 9,969 | $ | 24,562 | $ | 19,576 | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
(In thousands) | ||||||||||||||||
Net income attributable to Holly Energy Partners | $ | 39,120 | $ | 30,174 | $ | 81,878 | $ | 61,774 | ||||||||
Net loss attributable to predecessors | — | 227 | 239 | 430 | ||||||||||||
Net Income attributable to partnership | 39,120 | 30,401 | 82,117 | 62,204 | ||||||||||||
Less: General partner’s distribution declared (including IDRs) | (13,115 | ) | (10,661 | ) | (25,536 | ) | (20,883 | ) | ||||||||
Limited partner’s distribution declared on common units | (34,575 | ) | (31,968 | ) | (68,302 | ) | (63,496 | ) | ||||||||
Distributions in excess of net income attributable to partnership | (8,570 | ) | (12,228 | ) | (11,721 | ) | (22,175 | ) | ||||||||
General Partner (including IDRs) | Limited Partners’ Common Units | Total | ||||||||||
(In thousands, except per unit data) | ||||||||||||
Three Months Ended June 30, 2016 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 13,115 | $ | 34,575 | $ | 47,690 | ||||||
Distributions in excess of net income attributable to partnership | (171 | ) | (8,399 | ) | (8,570 | ) | ||||||
Net income attributable to partnership | $ | 12,944 | $ | 26,176 | $ | 39,120 | ||||||
Weighted average limited partners' units outstanding | 58,865 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.45 | ||||||||||
Three Months Ended June 30, 2015 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 10,661 | $ | 31,968 | $ | 42,629 | ||||||
Distributions in excess of net income attributable to partnership | (245 | ) | (11,983 | ) | (12,228 | ) | ||||||
Net income attributable to partnership | $ | 10,416 | $ | 19,985 | $ | 30,401 | ||||||
Weighted average limited partners' units outstanding | 58,657 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.34 | ||||||||||
Six Months Ended June 30, 2016 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 25,536 | $ | 68,302 | $ | 93,838 | ||||||
Distributions in excess of net income attributable to partnership | (234 | ) | (11,487 | ) | (11,721 | ) | ||||||
Net income attributable to partnership | $ | 25,302 | $ | 56,815 | $ | 82,117 | ||||||
Weighted average limited partners' units outstanding | 58,761 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.96 | ||||||||||
Six Months Ended June 30, 2015 | ||||||||||||
Net income attributable to partnership: | ||||||||||||
Distributions declared | $ | 20,883 | $ | 63,496 | $ | 84,379 | ||||||
Distributions in excess of net income attributable to partnership | (444 | ) | (21,731 | ) | (22,175 | ) | ||||||
Net income attributable to partnership | $ | 20,439 | $ | 41,765 | $ | 62,204 | ||||||
Weighted average limited partners' units outstanding | 58,657 | |||||||||||
Limited partners' per unit interest in earnings - basic and diluted | $ | 0.71 | ||||||||||
|
|||
June 30, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | 393 | $ | 4,487 | $ | — | $ | 4,882 | ||||||||||
Accounts receivable | — | 44,951 | 5,345 | (163 | ) | 50,133 | ||||||||||||||
Prepaid and other current assets | 86 | 3,284 | 1,268 | — | 4,638 | |||||||||||||||
Total current assets | 88 | 48,628 | 11,100 | (163 | ) | 59,653 | ||||||||||||||
Properties and equipment, net | — | 675,929 | 378,233 | — | 1,054,162 | |||||||||||||||
Investment in subsidiaries | 598,391 | 286,340 | — | (884,731 | ) | — | ||||||||||||||
Transportation agreements, net | — | 70,330 | — | — | 70,330 | |||||||||||||||
Goodwill | — | 256,498 | — | — | 256,498 | |||||||||||||||
Equity method investments | — | 165,362 | — | — | 165,362 | |||||||||||||||
Other assets | 677 | 10,647 | — | — | 11,324 | |||||||||||||||
Total assets | $ | 599,156 | $ | 1,513,734 | $ | 389,333 | $ | (884,894 | ) | $ | 1,617,329 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | — | $ | 18,837 | $ | 2,753 | $ | (163 | ) | $ | 21,427 | |||||||||
Accrued interest | 6,500 | 161 | — | — | 6,661 | |||||||||||||||
Deferred revenue | — | 7,931 | 1,622 | — | 9,553 | |||||||||||||||
Accrued property taxes | — | 2,205 | 2,969 | — | 5,174 | |||||||||||||||
Other current liabilities | 11 | 3,263 | 24 | — | 3,298 | |||||||||||||||
Total current liabilities | 6,511 | 32,397 | 7,368 | (163 | ) | 46,113 | ||||||||||||||
Long-term debt | 297,136 | 786,000 | — | — | 1,083,136 | |||||||||||||||
Other long-term liabilities | 245 | 16,767 | 178 | — | 17,190 | |||||||||||||||
Deferred revenue | — | 42,474 | — | — | 42,474 | |||||||||||||||
Class B unit | — | 37,705 | — | — | 37,705 | |||||||||||||||
Equity - partners | 295,264 | 598,391 | 381,787 | (980,178 | ) | 295,264 | ||||||||||||||
Equity - noncontrolling interest | — | — | — | 95,447 | 95,447 | |||||||||||||||
Total liabilities and equity | $ | 599,156 | $ | 1,513,734 | $ | 389,333 | $ | (884,894 | ) | $ | 1,617,329 | |||||||||
December 31, 2015 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
ASSETS | ||||||||||||||||||||
Current assets: | ||||||||||||||||||||
Cash and cash equivalents | $ | 2 | $ | 5,452 | $ | 9,559 | $ | — | $ | 15,013 | ||||||||||
Accounts receivable | — | 35,558 | 5,715 | (198 | ) | 41,075 | ||||||||||||||
Prepaid and other current assets | 174 | 3,634 | 1,246 | — | 5,054 | |||||||||||||||
Total current assets | 176 | 44,644 | 16,520 | (198 | ) | 61,142 | ||||||||||||||
Properties and equipment, net | — | 687,336 | 371,843 | — | 1,059,179 | |||||||||||||||
Investment in subsidiaries | 600,563 | 283,287 | — | (883,850 | ) | — | ||||||||||||||
Transportation agreements, net | — | 73,805 | — | — | 73,805 | |||||||||||||||
Goodwill | — | 256,498 | — | — | 256,498 | |||||||||||||||
Equity method investments | — | 79,438 | — | — | 79,438 | |||||||||||||||
Other assets | 642 | 13,061 | — | — | 13,703 | |||||||||||||||
Total assets | $ | 601,381 | $ | 1,438,069 | $ | 388,363 | $ | (884,048 | ) | $ | 1,543,765 | |||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||
Current liabilities: | ||||||||||||||||||||
Accounts payable | $ | — | $ | 19,448 | $ | 3,333 | $ | (198 | ) | $ | 22,583 | |||||||||
Accrued interest | 6,500 | 252 | — | — | 6,752 | |||||||||||||||
Deferred revenue | — | 6,010 | 6,006 | — | 12,016 | |||||||||||||||
Accrued property taxes | — | 2,627 | 1,137 | — | 3,764 | |||||||||||||||
Other current liabilities | 7 | 3,802 | — | — | 3,809 | |||||||||||||||
Total current liabilities | 6,507 | 32,139 | 10,476 | (198 | ) | 48,924 | ||||||||||||||
Long-term debt | 296,752 | 712,000 | — | — | 1,008,752 | |||||||||||||||
Other long-term liabilities | 210 | 20,363 | 171 | — | 20,744 | |||||||||||||||
Deferred revenue | — | 39,063 | — | — | 39,063 | |||||||||||||||
Class B unit | — | 33,941 | — | — | 33,941 | |||||||||||||||
Equity - partners | 297,912 | 600,563 | 377,716 | (978,279 | ) | 297,912 | ||||||||||||||
Equity - noncontrolling interest | — | — | — | 94,429 | 94,429 | |||||||||||||||
Total liabilities and equity | $ | 601,381 | $ | 1,438,069 | $ | 388,363 | $ | (884,048 | ) | $ | 1,543,765 | |||||||||
Three Months Ended June 30, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 74,787 | $ | 4,392 | $ | — | $ | 79,179 | ||||||||||
Third parties | — | 11,691 | 4,027 | — | 15,718 | |||||||||||||||
— | 86,478 | 8,419 | — | 94,897 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 24,444 | 2,811 | — | 27,255 | |||||||||||||||
Depreciation and amortization | 11,922 | 3,787 | — | 15,709 | ||||||||||||||||
General and administrative | 971 | 1,892 | — | — | 2,863 | |||||||||||||||
971 | 38,258 | 6,598 | — | 45,827 | ||||||||||||||||
Operating income (loss) | (971 | ) | 48,220 | 1,821 | — | 49,070 | ||||||||||||||
Equity in earnings of subsidiaries | 45,164 | 1,370 | — | (46,534 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 3,623 | — | — | 3,623 | |||||||||||||||
Interest expense | (5,073 | ) | (6,203 | ) | — | — | (11,276 | ) | ||||||||||||
Interest income | — | 107 | 5 | — | 112 | |||||||||||||||
Loss on sale of assets | — | (5 | ) | — | — | (5 | ) | |||||||||||||
Other income (expense) | — | 5 | — | — | 5 | |||||||||||||||
40,091 | (1,103 | ) | 5 | (46,534 | ) | (7,541 | ) | |||||||||||||
Income (loss) before income taxes | 39,120 | 47,117 | 1,826 | (46,534 | ) | 41,529 | ||||||||||||||
State income tax expense | — | (54 | ) | — | — | (54 | ) | |||||||||||||
Net income (loss) | 39,120 | 47,063 | 1,826 | (46,534 | ) | 41,475 | ||||||||||||||
Allocation of net (income) attributable to noncontrolling interests | — | — | — | (2,355 | ) | (2,355 | ) | |||||||||||||
Net income (loss) attributable to Holly Energy Partners | 39,120 | 47,063 | 1,826 | (48,889 | ) | 39,120 | ||||||||||||||
Other comprehensive income (loss) | (142 | ) | (142 | ) | — | 142 | (142 | ) | ||||||||||||
Comprehensive income (loss) attributable to Holly Energy Partners | $ | 38,978 | $ | 46,921 | $ | 1,826 | $ | (48,747 | ) | $ | 38,978 | |||||||||
Three Months Ended June 30, 2015 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 64,727 | $ | 3,545 | $ | 25 | $ | 68,297 | ||||||||||
Third parties | — | 11,895 | 3,287 | — | 15,182 | |||||||||||||||
— | 76,622 | 6,832 | 25 | 83,479 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 22,222 | 3,153 | 25 | 25,400 | |||||||||||||||
Depreciation and amortization | — | 11,432 | 3,747 | — | 15,179 | |||||||||||||||
General and administrative | 637 | 2,059 | — | — | 2,696 | |||||||||||||||
637 | 35,713 | 6,900 | 25 | 43,275 | ||||||||||||||||
Operating income (loss) | (637 | ) | 40,909 | (68 | ) | — | 40,204 | |||||||||||||
Equity in earnings of subsidiaries | 36,111 | (88 | ) | — | (36,023 | ) | — | |||||||||||||
Equity in earnings of equity method investments | — | 631 | — | — | 631 | |||||||||||||||
Interest expense | (5,073 | ) | (3,983 | ) | — | — | (9,056 | ) | ||||||||||||
Interest income | — | 3 | — | — | 3 | |||||||||||||||
Gain on sale of assets | — | 50 | — | — | 50 | |||||||||||||||
Other income (expense) | — | 70 | (49 | ) | — | 21 | ||||||||||||||
31,038 | (3,317 | ) | (49 | ) | (36,023 | ) | (8,351 | ) | ||||||||||||
Income (loss) before income taxes | 30,401 | 37,592 | (117 | ) | (36,023 | ) | 31,853 | |||||||||||||
State income tax expense | — | 64 | — | — | 64 | |||||||||||||||
Net income (loss) | 30,401 | 37,656 | (117 | ) | (36,023 | ) | 31,917 | |||||||||||||
Allocation of net (income) attributable to noncontrolling interests | — | — | — | (1,743 | ) | (1,743 | ) | |||||||||||||
Net income (loss) attributable to Holly Energy Partners | 30,401 | 37,656 | (117 | ) | (37,766 | ) | 30,174 | |||||||||||||
Other comprehensive income (loss) | 222 | 222 | — | (222 | ) | 222 | ||||||||||||||
Comprehensive income (loss) attributable to Holly Energy Partners | $ | 30,623 | $ | 37,878 | $ | (117 | ) | $ | (37,988 | ) | $ | 30,396 | ||||||||
Six Months Ended June 30, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 147,039 | $ | 14,986 | $ | — | $ | 162,025 | ||||||||||
Third parties | — | 22,423 | 12,459 | — | 34,882 | |||||||||||||||
— | 169,462 | 27,445 | — | 196,907 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 48,335 | 5,842 | — | 54,177 | |||||||||||||||
Depreciation and amortization | — | 24,715 | 7,545 | — | 32,260 | |||||||||||||||
General and administrative | 2,136 | 3,818 | — | — | 5,954 | |||||||||||||||
2,136 | 76,868 | 13,387 | — | 92,391 | ||||||||||||||||
Operating income (loss) | (2,136 | ) | 92,594 | 14,058 | — | 104,516 | ||||||||||||||
Equity in earnings (loss) of subsidiaries | 94,154 | 10,553 | — | (104,707 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 6,388 | — | — | 6,388 | |||||||||||||||
Interest expense | (10,140 | ) | (11,671 | ) | — | — | (21,811 | ) | ||||||||||||
Interest income | — | 212 | 12 | — | 224 | |||||||||||||||
Loss on sale of assets | — | (5 | ) | — | — | (5 | ) | |||||||||||||
Other income (expense) | — | (4 | ) | 1 | — | (3 | ) | |||||||||||||
84,014 | 5,473 | 13 | (104,707 | ) | (15,207 | ) | ||||||||||||||
Income (loss) before income taxes | 81,878 | 98,067 | 14,071 | (104,707 | ) | 89,309 | ||||||||||||||
State income tax expense | — | (149 | ) | — | — | (149 | ) | |||||||||||||
Net income (loss) | 81,878 | 97,918 | 14,071 | (104,707 | ) | 89,160 | ||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | — | — | (7,282 | ) | (7,282 | ) | |||||||||||||
Net income (loss) attributable to Holly Energy Partners | 81,878 | 97,918 | 14,071 | (111,989 | ) | 81,878 | ||||||||||||||
Other comprehensive income (loss) | (595 | ) | (595 | ) | — | 595 | (595 | ) | ||||||||||||
Comprehensive income (loss) | $ | 81,283 | $ | 97,323 | $ | 14,071 | $ | (111,394 | ) | $ | 81,283 | |||||||||
Six Months Ended June 30, 2015 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Revenues: | ||||||||||||||||||||
Affiliates | $ | — | $ | 127,783 | $ | 12,769 | $ | — | $ | 140,552 | ||||||||||
Third parties | — | 23,282 | 9,401 | — | 32,683 | |||||||||||||||
— | 151,065 | 22,170 | — | 173,235 | ||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||
Operations (exclusive of depreciation and amortization) | — | 47,852 | 5,613 | — | 53,465 | |||||||||||||||
Depreciation and amortization | — | 22,498 | 7,479 | — | 29,977 | |||||||||||||||
General and administrative | 1,700 | 4,286 | — | — | 5,986 | |||||||||||||||
1,700 | 74,636 | 13,092 | — | 89,428 | ||||||||||||||||
Operating income (loss) | (1,700 | ) | 76,429 | 9,078 | — | 83,807 | ||||||||||||||
Equity in earnings (loss) of subsidiaries | 74,044 | 6,772 | — | (80,816 | ) | — | ||||||||||||||
Equity in earnings of equity method investments | — | 1,365 | — | — | 1,365 | |||||||||||||||
Interest expense | (10,140 | ) | (7,684 | ) | — | — | (17,824 | ) | ||||||||||||
Interest income | — | 3 | — | — | 3 | |||||||||||||||
Gain on sale of assets | — | 209 | — | — | 209 | |||||||||||||||
Other income | — | 70 | (49 | ) | — | 21 | ||||||||||||||
63,904 | 735 | (49 | ) | (80,816 | ) | (16,226 | ) | |||||||||||||
Income (loss) before income taxes | 62,204 | 77,164 | 9,029 | (80,816 | ) | 67,581 | ||||||||||||||
State income tax expense | — | (37 | ) | — | — | (37 | ) | |||||||||||||
Net income (loss) | 62,204 | 77,127 | 9,029 | (80,816 | ) | 67,544 | ||||||||||||||
Allocation of net income attributable to noncontrolling interests | — | — | — | (5,770 | ) | (5,770 | ) | |||||||||||||
Net income (loss) attributable to Holly Energy Partners | 62,204 | 77,127 | 9,029 | (86,586 | ) | 61,774 | ||||||||||||||
Other comprehensive income (loss) | (527 | ) | (527 | ) | — | 527 | (527 | ) | ||||||||||||
Comprehensive income (loss) | $ | 61,677 | $ | 76,600 | $ | 9,029 | $ | (86,059 | ) | $ | 61,247 | |||||||||
Six Months Ended June 30, 2016 | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities | $ | (10,608 | ) | $ | 113,145 | $ | 19,155 | $ | (7,500 | ) | $ | 114,192 | ||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to properties and equipment | — | (18,440 | ) | (14,227 | ) | — | (32,667 | ) | ||||||||||||
Purchase of investment in Frontier Pipeline | — | (42,500 | ) | — | — | (42,500 | ) | |||||||||||||
Proceeds from sale of assets | — | 18 | — | — | 18 | |||||||||||||||
Distributions in excess of equity in earnings of equity investments | — | 1,496 | — | — | 1,496 | |||||||||||||||
— | (59,426 | ) | (14,227 | ) | — | (73,653 | ) | |||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Net borrowings under credit agreement | — | 74,000 | — | — | 74,000 | |||||||||||||||
Net intercompany financing activities | 86,789 | (86,789 | ) | — | — | — | ||||||||||||||
Proceeds from issuance of common units | 14,586 | (896 | ) | — | — | 13,690 | ||||||||||||||
Contribution from general partner | 120 | — | — | — | 120 | |||||||||||||||
Contribution from general partner for Osage | 31,285 | (31,285 | ) | — | — | — | ||||||||||||||
Distributions to HEP unitholders | (91,109 | ) | — | — | — | (91,109 | ) | |||||||||||||
Distribution to HFC for Osage | — | (1,245 | ) | — | — | (1,245 | ) | |||||||||||||
Distributions to HFC for Tulsa tank acquisition | (30,378 | ) | (9,122 | ) | — | — | (39,500 | ) | ||||||||||||
Contributions from HFC for Tulsa tank expenditures | 99 | — | — | — | 99 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (10,000 | ) | 7,500 | (2,500 | ) | |||||||||||||
Purchase of units for incentive grants | (784 | ) | — | — | — | (784 | ) | |||||||||||||
Deferred financing cost | — | (3,084 | ) | — | — | (3,084 | ) | |||||||||||||
Other | — | (357 | ) | — | — | (357 | ) | |||||||||||||
10,608 | (58,778 | ) | (10,000 | ) | 7,500 | (50,670 | ) | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Increase (decrease) for the period | — | (5,059 | ) | (5,072 | ) | — | (10,131 | ) | ||||||||||||
Beginning of period | 2 | 5,452 | 9,559 | — | 15,013 | |||||||||||||||
End of period | $ | 2 | $ | 393 | $ | 4,487 | $ | — | $ | 4,882 | ||||||||||
Six Months Ended June 30, 2015 (1) | Parent | Guarantor Restricted Subsidiaries | Non-Guarantor Non-Restricted Subsidiaries | Eliminations | Consolidated | |||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities | $ | (9,639 | ) | $ | 111,307 | $ | 15,358 | $ | (6,772 | ) | $ | 110,254 | ||||||||
Cash flows from investing activities | ||||||||||||||||||||
Additions to properties and equipment | — | (41,559 | ) | (784 | ) | — | (42,343 | ) | ||||||||||||
Purchase of El Dorado crude tanks | — | (27,500 | ) | — | — | (27,500 | ) | |||||||||||||
Proceeds from sale of assets | — | 965 | — | — | 965 | |||||||||||||||
Distributions from noncontrolling interest | — | 1,853 | — | (1,853 | ) | — | ||||||||||||||
Distributions in excess of equity in earnings of equity investments | — | 198 | — | — | 198 | |||||||||||||||
— | (66,043 | ) | (784 | ) | (1,853 | ) | (68,680 | ) | ||||||||||||
Cash flows from financing activities | ||||||||||||||||||||
Net repayments under credit agreement | — | 33,000 | — | — | 33,000 | |||||||||||||||
Net intercompany financing activities | 92,498 | (92,498 | ) | — | — | — | ||||||||||||||
Contributions from HFC for El Dorado Operating acquisition | — | 18,888 | — | — | 18,888 | |||||||||||||||
Distributions to HEP unitholders | (82,614 | ) | — | — | — | (82,614 | ) | |||||||||||||
Contribution from HFC for Tulsa tank expenditures | — | 722 | — | — | 722 | |||||||||||||||
Distributions to noncontrolling interests | — | — | (11,500 | ) | 8,625 | (2,875 | ) | |||||||||||||
Purchase of units for incentive grants | (247 | ) | — | — | — | (247 | ) | |||||||||||||
Other | — | (854 | ) | — | — | (854 | ) | |||||||||||||
9,637 | (40,742 | ) | (11,500 | ) | 8,625 | (33,980 | ) | |||||||||||||
Cash and cash equivalents | ||||||||||||||||||||
Increase (decrease) for the period | (2 | ) | 4,522 | 3,074 | — | 7,594 | ||||||||||||||
Beginning of period | 2 | 2,828 | — | — | 2,830 | |||||||||||||||
End of period | $ | — | $ | 7,350 | $ | 3,074 | $ | — | $ | 10,424 | ||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||