Supplemental Guarantor/Non-Guarantor Financial Information (Tables)

6 Months Ended

Jun. 30, 2014

Supplemental Guarantor / Non-Guarantor Financial Information [Abstract]

Condensed Consolidating Balance Sheet

Condensed Consolidating Balance Sheet
June 30, 2014	Parent		Guarantor Restricted Subsidiaries		Non- Guarantor Restricted Subsidiaries		Eliminations			HollyFrontier Corp. Before Consolidation of HEP		Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)		Consolidations and Eliminations			Consolidated
	(In thousands)
ASSETS
Current assets:
Cash and cash equivalents	$	1,108,232	$	3,777	$	227	$	—		$	1,112,236	$	6,066	$	—		$	1,118,302
Marketable securities	679,668		—		—		—			679,668		—		—			679,668
Accounts receivable, net	6,070		768,504		3,087		—			777,661		34,359		(31,840		)	780,180
Intercompany accounts receivable	—		726,278		359,183		(1,085,461		)	—		—		—			—
Inventories	—		1,503,250		—		—			1,503,250		1,582		—			1,504,832
Income taxes receivable	18,875		—		—		—			18,875		—		—			18,875
Prepayments and other	16,345		122,130		—		—			138,475		2,164		(6,365		)	134,274
Total current assets	1,829,190		3,123,939		362,497		(1,085,461		)	4,230,165		44,171		(38,205		)	4,236,131
Properties, plants and equip, net	32,537		2,714,741		551		—			2,747,829		1,011,961		(267,047		)	3,492,743
Marketable securities (long-term)	—		—		—		—			—		—		—			—
Investment in subsidiaries	6,410,993		250,981		—		(6,661,974		)	—		—		—			—
Intangibles and other assets	24,535		2,345,299		25,000		(25,000		)	2,369,834		360,820		(1,145		)	2,729,509
Total assets	$	8,297,255	$	8,434,960	$	388,048	$	(7,772,435	)	$	9,347,828	$	1,416,952	$	(306,397	)	$	10,458,383
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	14,406	$	1,624,681	$	—	$	—		$	1,639,087	$	17,706	$	(31,840	)	$	1,624,953
Intercompany accounts payable	1,085,461		—		—		(1,085,461		)	—		—		—			—
Accrued liabilities	43,581		60,441		1,577		—			105,599		26,527		(6,365		)	125,761
Deferred income tax liabilities	216,981		—		—		—			216,981		—		—			216,981
Total current liabilities	1,360,429		1,685,122		1,577		(1,085,461		)	1,961,667		44,233		(38,205		)	1,967,695
Long-term debt	179,606		34,026		—		(25,000		)	188,632		839,253		—			1,027,885
Liability to HEP	—		239,387		—		—			239,387		—		(239,387		)	—
Deferred income tax liabilities	652,153		—		—		—			652,153		5,312		—			657,465
Other long-term liabilities	36,993		65,432		—		—			102,425		38,585		(2,291		)	138,719
Investment in HEP	—		—		135,490		—			135,490		—		(135,490		)	—
Equity – HollyFrontier	6,068,074		6,410,993		250,981		(6,661,974		)	6,068,074		392,304		(386,846		)	6,073,532
Equity – noncontrolling interest	—		—		—		—			—		97,265		495,822			593,087
Total liabilities and equity	$	8,297,255	$	8,434,960	$	388,048	$	(7,772,435	)	$	9,347,828	$	1,416,952	$	(306,397	)	$	10,458,383

Condensed Consolidating Balance Sheet
December 31, 2013	Parent		Guarantor Restricted Subsidiaries		Non- Guarantor Restricted Subsidiaries		Eliminations			HollyFrontier Corp. Before Consolidation of HEP		Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)		Consolidations and Eliminations			Consolidated
	(In thousands)
ASSETS
Current assets:
Cash and cash equivalents	$	931,920	$	1,817	$	14	$	—		$	933,751	$	6,352	$	—		$	940,103
Marketable securities	725,160		—		—		—			725,160		—		—			725,160
Accounts receivable, net	6,095		698,109		8,075		—			712,279		34,736		(38,213		)	708,802
Intercompany accounts receivable	—		149,907		313,623		(463,530		)	—		—		—			—
Inventories	—		1,352,656		—		—			1,352,656		1,591		—			1,354,247
Income taxes receivable	109,376		—		—		—			109,376		—		—			109,376
Prepayments and other	21,843		45,413		—		—			67,256		2,283		(10,783		)	58,756
Total current assets	1,794,394		2,247,902		321,712		(463,530		)	3,900,478		44,962		(48,996		)	3,896,444
Properties, plants and equip, net	30,007		2,633,739		24		—			2,663,770		1,004,975		(274,149		)	3,394,596
Investment in subsidiaries	5,722,025		216,687		—		(5,938,712		)	—		—		—			—
Intangibles and other assets	23,034		2,380,268		25,000		(25,000		)	2,403,302		363,970		(1,573		)	2,765,699
Total assets	$	7,569,460	$	7,478,596	$	346,736	$	(6,427,242	)	$	8,967,550	$	1,413,907	$	(324,718	)	$	10,056,739
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	16,704	$	1,323,603	$	383	$	—		$	1,340,690	$	22,898	$	(38,212	)	$	1,325,376
Intercompany accounts payable	463,530		—		—		(463,530		)	—		—		—			—
Accrued liabilities	43,254		63,181		795		—			107,230		28,668		(10,783		)	125,115
Deferred income tax liabilities	223,999		—		—		—			223,999		—		—			223,999
Total current liabilities	747,487		1,386,784		1,178		(463,530		)	1,671,919		51,566		(48,995		)	1,674,490
Long-term debt	180,054		34,835		—		(25,000		)	189,889		807,630		—			997,519
Liability to HEP	—		245,536		—		—			245,536		—		(245,536		)	—
Deferred income tax liabilities	611,555		—		—		—			611,555		5,287		—			616,842
Other long-term liabilities	35,874		89,416		—		—			125,290		35,918		(2,718		)	158,490
Investment in HEP	—		—		128,871		—			128,871		—		(128,871		)	—
Equity – HollyFrontier	5,994,490		5,722,025		216,687		(5,938,712		)	5,994,490		416,018		(410,888		)	5,999,620
Equity – noncontrolling interest	—		—		—		—			—		97,488		512,290			609,778
Total liabilities and equity	$	7,569,460	$	7,478,596	$	346,736	$	(6,427,242	)	$	8,967,550	$	1,413,907	$	(324,718	)	$	10,056,739

Condensed Consolidating Statement of Comprehensive Income

Condensed Consolidating Statement of Income and Comprehensive Income
Three Months Ended June 30, 2014	Parent			Guarantor Restricted Subsidiaries		Non- Guarantor Restricted Subsidiaries			Eliminations			HollyFrontier Corp. Before Consolidation of HEP		Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)			Consolidations and Eliminations			Consolidated
	(In thousands)
Sales and other revenues	$	179		$	5,362,277	$	(36	)	$	—		$	5,362,420	$	75,024		$	(64,844	)	$	5,372,600
Operating costs and expenses:
Cost of products sold	—			4,738,586		—			—			4,738,586		—			(63,740		)	4,674,846
Operating expenses	—			247,451		—			—			247,451		24,567			(364		)	271,654
General and administrative	24,343			1,469		37			—			25,849		2,516			—			28,365
Depreciation and amortization	2,010			87,473		—			—			89,483		15,477			(3,570		)	101,390
Total operating costs and expenses	26,353			5,074,979		37			—			5,101,369		42,560			(67,674		)	5,076,255
Income (loss) from operations	(26,174		)	287,298		(73		)	—			261,051		32,464			2,830			296,345
Other income (expense):
Earnings (loss) of equity method investments	303,788			14,546		16,132			(319,990		)	14,476		748			(16,132		)	(908		)
Interest income (expense)	(373		)	1,944		143			—			1,714		(8,329		)	(2,337		)	(8,952		)
	303,415			16,490		16,275			(319,990		)	16,190		(7,581		)	(18,469		)	(9,860		)
Income before income taxes	277,241			303,788		16,202			(319,990		)	277,241		24,883			(15,639		)	286,485
Income tax provision	101,304			—		—			—			101,304		28			—			101,332
Net income	175,937			303,788		16,202			(319,990		)	175,937		24,855			(15,639		)	185,153
Less net income attributable to noncontrolling interest	—			—		—			—			—		1,416			7,308			8,724
Net income attributable to HollyFrontier stockholders	$	175,937		$	303,788	$	16,202		$	(319,990	)	$	175,937	$	23,439		$	(22,947	)	$	176,429
Comprehensive income attributable to HollyFrontier stockholders	$	197,313		$	338,556	$	15,909		$	(354,465	)	$	197,313	$	23,145		$	(22,653	)	$	197,805

Condensed Consolidating Statement of Income and Comprehensive Income
Three Months Ended June 30, 2013	Parent			Guarantor Restricted Subsidiaries		Non- Guarantor Restricted Subsidiaries			Eliminations			HollyFrontier Corp. Before Consolidation of HEP			Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)			Consolidations and Eliminations			Consolidated
	(In thousands)
Sales and other revenues	$	100		$	5,286,984	$	31		$	—		$	5,287,115		$	75,121		$	(63,388	)	$	5,298,848
Operating costs and expenses:
Cost of products sold	—			4,518,737		92			282			4,519,111			—			(62,303		)	4,456,808
Operating expenses	—			255,874		19			—			255,893			22,010			(361		)	277,542
General and administrative	30,242			630		28			—			30,900			3,100			—			34,000
Depreciation and amortization	1,400			57,043		—			—			58,443			15,619			(3,570		)	70,492
Total operating costs and expenses	31,642			4,832,284		139			282			4,864,347			40,729			(66,234		)	4,838,842
Income (loss) from operations	(31,542		)	454,700		(108		)	(282		)	422,768			34,392			2,846			460,006
Other income (expense):
Earnings (loss) of equity method investments	469,228			12,592		14,401			(483,655		)	12,566			746			(14,401		)	(1,089		)
Interest income (expense)	(7,456		)	1,936		134			294			(5,092		)	(11,624		)	(2,300		)	(19,016		)
Loss on early extinguishment of debt	(22,109		)	—		—			—			(22,109		)	—			—			(22,109		)
	439,663			14,528		14,535			(483,361		)	(14,635		)	(10,878		)	(16,701		)	(42,214		)
Income before income taxes	408,121			469,228		14,427			(483,643		)	408,133			23,514			(13,855		)	417,792
Income tax provision	151,698			—		—			—			151,698			345			—			152,043
Net income	256,423			469,228		14,427			(483,643		)	256,435			23,169			(13,855		)	265,749
Less net income attributable to noncontrolling interest	—			—		—			—			—			1,130			7,638			8,768
Net income attributable to HollyFrontier stockholders	$	256,423		$	469,228	$	14,427		$	(483,643	)	$	256,435		$	22,039		$	(21,493	)	$	256,981
Comprehensive income attributable to HollyFrontier stockholders	$	286,296		$	489,146	$	15,900		$	(505,034	)	$	286,308		$	23,512		$	(22,966	)	$	286,854

Condensed Consolidating Statement of Income and Comprehensive Income
Six Months Ended June 30, 2014	Parent			Guarantor Restricted Subsidiaries		Non- Guarantor Restricted Subsidiaries		Eliminations			HollyFrontier Corp. Before Consolidation of HEP		Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)			Consolidations and Eliminations			Consolidated
	(In thousands)
Sales and other revenues	$	280		$	10,137,400	$	935	$	—		$	10,138,615	$	162,036		$	(136,998	)	$	10,163,653
Operating costs and expenses:
Cost of products sold	—			8,948,308		—		—			8,948,308		—			(134,842		)	8,813,466
Operating expenses	—			498,927		—		—			498,927		47,379			(686		)	545,620
General and administrative	45,450			4,095		76		—			49,621		5,667			—			55,288
Depreciation and amortization	3,800			154,580		—		—			158,380		30,661			(7,103		)	181,938
Total operating costs and expenses	49,250			9,605,910		76		—			9,655,236		83,707			(142,631		)	9,596,312
Income (loss) from operations	(48,970		)	531,490		859		—			483,379		78,329			5,633			567,341
Other income (expense):
Earnings (loss) of equity method investments	566,147			30,568		32,415		(599,694		)	29,436		1,270			(32,415		)	(1,709		)
Interest income (expense)	(797		)	4,089		273		—			3,565		(18,780		)	(4,679		)	(19,894		)
Loss on early extinguishment of debt	—			—		—		—			—		(7,677		)	—			(7,677		)
	565,350			34,657		32,688		(599,694		)	33,001		(25,187		)	(37,094		)	(29,280		)
Income before income taxes	516,380			566,147		33,547		(599,694		)	516,380		53,142			(31,461		)	538,061
Income tax provision	188,843			—		—		—			188,843		103			—			188,946
Net income	327,537			566,147		33,547		(599,694		)	327,537		53,039			(31,461		)	349,115
Less net income attributable to noncontrolling interest	—			—		—		—			—		5,053			15,572			20,625
Net income attributable to HollyFrontier stockholders	$	327,537		$	566,147	$	33,547	$	(599,694	)	$	327,537	$	47,986		$	(47,033	)	$	328,490
Comprehensive income attributable to HollyFrontier stockholders	$	402,155		$	687,940	$	33,291	$	(721,231	)	$	402,155	$	47,730		$	(46,777	)	$	403,108

Condensed Consolidating Statement of Income and Comprehensive Income
Six Months Ended June 30, 2013	Parent			Guarantor Restricted Subsidiaries		Non- Guarantor Restricted Subsidiaries			Eliminations			HollyFrontier Corp. Before Consolidation of HEP			Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)			Consolidations and Eliminations			Consolidated
	(In thousands)
Sales and other revenues	$	631		$	9,979,410	$	63		$	—		$	9,980,104		$	151,605		$	(125,072	)	$	10,006,637
Operating costs and expenses:
Cost of products sold	—			8,371,865		—			415			8,372,280			—			(122,937		)	8,249,343
Operating expenses	—			495,297		—			—			495,297			48,039			(695		)	542,641
General and administrative	54,373			2,405		88			—			56,866			6,332			—			63,198
Depreciation and amortization	2,326			117,663		—			—			119,989			29,368			(7,103		)	142,254
Total operating costs and expenses	56,699			8,987,230		88			415			9,044,432			83,739			(130,735		)	8,997,436
Income (loss) from operations	(56,068		)	992,180		(25		)	(415		)	935,672			67,866			5,663			1,009,201
Other income (expense):
Earnings (loss)of equity method investments	1,020,119			24,206		26,393			(1,046,758		)	23,960			1,403			(26,393		)	(1,030		)
Interest income (expense)	(14,677		)	3,733		271			446			(10,227		)	(24,006		)	(4,572		)	(38,805		)
Loss on early extinguishment of debt	(22,109		)	—		—			—			(22,109		)	—			—			(22,109		)
	983,333			27,939		26,664			(1,046,312		)	(8,376		)	(22,603		)	(30,965		)	(61,944		)
Income before income taxes	927,265			1,020,119		26,639			(1,046,727		)	927,296			45,263			(25,302		)	947,257
Income tax provision	337,737			—		—			—			337,737			400			—			338,137
Net income	589,528			1,020,119		26,639			(1,046,727		)	589,559			44,863			(25,302		)	609,120
Less net income attributable to noncontrolling interest	—			—		—			—			—			4,020			14,450			18,470
Net income attributable to HollyFrontier stockholders	$	589,528		$	1,020,119	$	26,639		$	(1,046,727	)	$	589,559		$	40,843		$	(39,752	)	$	590,650
Comprehensive income attributable to HollyFrontier stockholders	$	631,160		$	1,057,542	$	28,731		$	(1,086,242	)	$	631,191		$	42,935		$	(41,844	)	$	632,282

Condensed Consolidating Statement of Cash Flows

Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2014	Parent			Guarantor Restricted Subsidiaries			Non- Guarantor Restricted Subsidiaries			Eliminations			HollyFrontier Corp. Before Consolidation of HEP			Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)			Consolidations and Eliminations			Consolidated
	(In thousands)
Cash flows from operating activities	$	(144,972	)	$	773,845		$	38,968		$	—		$	667,841		$	92,667		$	(39,029	)	$	721,479
Cash flows from investing activities
Additions to properties, plants and equipment	(6,329		)	(199,132		)	(526		)	—			(205,987		)	—			—			(205,987		)
Additions to properties, plants and equipment – HEP	—			—			—			—			—			(38,782		)	—			(38,782		)
Investment in Sabine Biofuels	—			(5,000		)	—			—			(5,000		)	—			—			(5,000		)
Repayment of advances to Sabine Biofuels	—			10,021			—			—			10,021			—			—			10,021
Purchases of marketable securities	(498,080		)	—			—			—			(498,080		)	—			—			(498,080		)
Sales and maturities of marketable securities	543,604			—			—			—			543,604			—			—			543,604
Net advances to Parent	—			(582,930		)	(38,604		)	621,534			—			—			—			—
	39,195			(777,041		)	(39,130		)	621,534			(155,442		)	(38,782		)	—			(194,224		)
Cash flows from financing activities
Net borrowings under credit agreement – HEP	—			—			—			—			—			180,000			—			180,000
Redemption of senior notes - HEP	—			—			—			—			—			(156,188		)	—			(156,188		)
Inventory repurchase obligation	—			5,964			—			—			5,964			—			—			5,964
Purchase of treasury stock	(20,135		)	—			—			—			(20,135		)	—			—			(20,135		)
Dividends	(323,088		)	—			—			—			(323,088		)	—			—			(323,088		)
Distributions to noncontrolling interest	—			—			—			—			—			(77,577		)	39,029			(38,548		)
Excess tax benefit from equity-based compensation	3,778			—			—			—			3,778			—			—			3,778
Purchase of units for incentive grants - HEP	—			—			—			—			—			(406		)	—			(406		)
Deferred financing costs and other	—			(808		)	375			—			(433		)	—			—			(433		)
Net advances from subsidiaries	621,534			—			—			(621,534		)	—			—			—			—
	282,089			5,156			375			(621,534		)	(333,914		)	(54,171		)	39,029			(349,056		)
Cash and cash equivalents
Increase (decrease) for the period	176,312			1,960			213			—			178,485			(286		)	—			178,199
Beginning of period	931,920			1,817			14			—			933,751			6,352			—			940,103
End of period	$	1,108,232		$	3,777		$	227		$	—		$	1,112,236		$	6,066		$	—		$	1,118,302

Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2013	Parent			Guarantor Restricted Subsidiaries			Non- Guarantor Restricted Subsidiaries			Eliminations			HollyFrontier Corp. Before Consolidation of HEP			Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)			Consolidations and Eliminations			Consolidated
	(In thousands)
Cash flows from operating activities	$	(374,074	)	$	758,289		$	20,573		$	—		$	404,788		$	81,542		$	(34,815	)	$	451,515
Cash flows from investing activities:
Additions to properties, plants and equipment	(5,025		)	(148,917		)	—			—			(153,942		)	—			—			(153,942		)
Additions to properties, plants and equipment – HEP	—			—			—			—			—			(16,861		)	—			(16,861		)
Proceeds from sale of property	—			3,321			—			—			3,321			2,481			—			5,802
Investment in Sabine Biofuels	—			(2,000		)	—			—			(2,000		)	—			—			(2,000		)
Advances to Sabine biofuels	—			(13,700		)	—			—			(13,700		)	—			—			(13,700		)
Purchases of marketable securities	(399,154		)	—			—			—			(399,154		)	—			—			(399,154		)
Sales and maturities of marketable securities	398,762			—			—			—			398,762			—			—			398,762
Net advances to Parent	—			(596,004		)	(19,074		)	615,078			—			—			—			—
	(5,417		)	(757,300		)	(19,074		)	615,078			(166,713		)	(14,380		)	—			(181,093		)
Cash flows from financing activities:
Net repayments under credit agreement – HEP	—			—			—			—			—			(66,000		)	—			(66,000		)
Redemption of senior notes	(300,973		)	—			—			—			(300,973		)	—			—			(300,973		)
Proceeds from common unit offerings - HEP	73,444			—			—			—			73,444			73,444			—			146,888
Purchase of treasury stock	(159,432		)	—			—			—			(159,432		)	—			—			(159,432		)
Contribution from general partner	—			—			(1,499		)	—			(1,499		)	1,499			—			—
Dividends	(264,867		)	—			—			—			(264,867		)	—			—			(264,867		)
Distributions to noncontrolling interest	—			—			—			—			—			(69,419		)	34,815			(34,604		)
Excess tax benefit from equity-based compensation	1,037			—			—			—			1,037			—			—			1,037
Purchase of units for incentive grants - HEP	—			—			—			—			—			(2,934		)	—			(2,934		)
Deferred financing costs and other	—			2,457			—			—			2,457			(273		)	—			2,184
Net advances from subsidiaries	615,078			—			—			(615,078		)	—			—			—			—
	(35,713		)	2,457			(1,499		)	(615,078		)	(649,833		)	(63,683		)	34,815			(678,701		)
Cash and cash equivalents
Increase (decrease) for the period:	(415,204		)	3,446			—			—			(411,758		)	3,479			—			(408,279		)
Beginning of period	1,748,808			3,652			2			—			1,752,462			5,237			—			1,757,699
End of period	$	1,333,604		$	7,098		$	2		$	—		$	1,340,704		$	8,716		$	—		$	1,349,420