HollyFrontier Corp
NYSE:HFC
Balance Sheet
Balance Sheet Decomposition
HollyFrontier Corp
Current Assets | 3.8B |
Cash & Short-Term Investments | 234.4m |
Receivables | 1.3B |
Other Current Assets | 2.2B |
Non-Current Assets | 9.2B |
PP&E | 5.8B |
Intangibles | 652.7m |
Other Non-Current Assets | 2.7B |
Current Liabilities | 2.1B |
Accounts Payable | 1.6B |
Accrued Liabilities | 426.8m |
Other Current Liabilities | 25.2m |
Non-Current Liabilities | 5.2B |
Long-Term Debt | 3.1B |
Other Non-Current Liabilities | 2.1B |
Balance Sheet
HollyFrontier Corp
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 758
|
940
|
568
|
67
|
711
|
631
|
1 155
|
885
|
1 368
|
234
|
|
Cash Equivalents |
1 758
|
940
|
568
|
67
|
711
|
631
|
1 155
|
885
|
1 368
|
234
|
|
Short-Term Investments |
631
|
725
|
474
|
144
|
424
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
709
|
818
|
602
|
352
|
548
|
765
|
706
|
885
|
721
|
1 339
|
|
Accounts Receivables |
634
|
709
|
590
|
352
|
479
|
721
|
672
|
880
|
630
|
1 242
|
|
Other Receivables |
75
|
109
|
12
|
0
|
69
|
44
|
34
|
5
|
91
|
97
|
|
Inventory |
1 320
|
1 354
|
1 035
|
842
|
1 136
|
1 630
|
1 354
|
1 474
|
1 173
|
2 122
|
|
Other Current Assets |
53
|
59
|
104
|
43
|
33
|
37
|
82
|
62
|
48
|
67
|
|
Total Current Assets |
4 470
|
3 896
|
2 783
|
1 448
|
2 851
|
3 063
|
3 296
|
3 306
|
3 311
|
3 762
|
|
PP&E Net |
3 195
|
3 395
|
3 671
|
4 116
|
4 008
|
4 713
|
4 683
|
5 290
|
4 924
|
5 811
|
|
PP&E Gross |
3 195
|
3 395
|
3 671
|
4 116
|
4 008
|
4 713
|
4 683
|
5 290
|
4 924
|
5 811
|
|
Accumulated Depreciation |
748
|
949
|
1 182
|
1 375
|
1 538
|
1 811
|
2 098
|
2 415
|
2 726
|
3 033
|
|
Intangible Assets |
169
|
174
|
187
|
261
|
336
|
440
|
427
|
674
|
664
|
653
|
|
Long-Term Investments |
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Long-Term Assets |
152
|
260
|
258
|
232
|
217
|
231
|
342
|
521
|
315
|
397
|
|
Other Assets |
2 338
|
2 332
|
2 332
|
2 332
|
2 022
|
2 245
|
2 246
|
2 374
|
2 294
|
2 293
|
|
Total Assets |
10 329
N/A
|
10 057
-3%
|
9 230
-8%
|
8 388
-9%
|
9 436
+12%
|
10 692
+13%
|
10 995
+3%
|
12 165
+11%
|
11 507
-5%
|
12 917
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 314
|
1 325
|
1 108
|
716
|
935
|
1 221
|
873
|
1 216
|
1 001
|
1 613
|
|
Accrued Liabilities |
133
|
98
|
106
|
99
|
115
|
193
|
277
|
428
|
370
|
416
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
11
|
|
Other Current Liabilities |
208
|
251
|
20
|
45
|
33
|
9
|
19
|
41
|
2
|
25
|
|
Total Current Liabilities |
1 654
|
1 674
|
1 234
|
861
|
1 083
|
1 423
|
1 168
|
1 686
|
1 375
|
2 065
|
|
Long-Term Debt |
1 336
|
998
|
1 054
|
1 040
|
2 235
|
2 499
|
2 412
|
2 461
|
3 148
|
3 129
|
|
Deferred Income Tax |
537
|
617
|
664
|
498
|
620
|
648
|
723
|
889
|
714
|
837
|
|
Minority Interest |
590
|
610
|
577
|
556
|
621
|
526
|
540
|
531
|
554
|
607
|
|
Other Liabilities |
159
|
158
|
177
|
180
|
195
|
226
|
233
|
619
|
548
|
590
|
|
Total Liabilities |
4 276
N/A
|
4 057
-5%
|
3 706
-9%
|
3 135
-15%
|
4 754
+52%
|
5 321
+12%
|
5 076
-5%
|
6 187
+22%
|
6 339
+2%
|
7 229
+14%
|
|
Equity | |||||||||||
Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
Retained Earnings |
3 055
|
3 144
|
2 779
|
3 271
|
2 777
|
3 347
|
4 197
|
4 744
|
3 913
|
4 414
|
|
Additional Paid In Capital |
3 911
|
3 991
|
4 004
|
4 011
|
4 027
|
4 133
|
4 196
|
4 205
|
4 208
|
4 220
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
907
|
1 139
|
1 289
|
2 027
|
2 135
|
2 141
|
2 491
|
2 988
|
2 969
|
2 951
|
|
Other Equity |
8
|
1
|
28
|
4
|
11
|
30
|
14
|
15
|
13
|
3
|
|
Total Equity |
6 053
N/A
|
6 000
-1%
|
5 524
-8%
|
5 253
-5%
|
4 681
-11%
|
5 371
+15%
|
5 919
+10%
|
5 978
+1%
|
5 168
-14%
|
5 688
+10%
|
|
Total Liabilities & Equity |
10 329
N/A
|
10 057
-3%
|
9 230
-8%
|
8 388
-9%
|
9 436
+12%
|
10 692
+13%
|
10 995
+3%
|
12 165
+11%
|
11 507
-5%
|
12 917
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
204
|
199
|
196
|
180
|
177
|
177
|
172
|
162
|
162
|
163
|