XML 55 R100.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Guarantor/Non-Guarantor Financial Information (Consolidating Statement of Income) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Jun. 30, 2013
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues $ 4,826,801 $ 5,327,122 $ 5,298,848 $ 4,707,789 $ 5,147,507 $ 5,204,798 $ 4,806,681 $ 4,931,738   $ 20,160,560 $ 20,090,724 $ 15,439,528
Cost of products sold                   17,392,227 15,840,643 12,680,078
Operating expenses                   1,090,850 994,966 748,081
General and administrative                   127,963 128,101 120,114
Depreciation and amortization                   303,446 242,868 159,707
Total operating costs and expenses 4,739,678 5,177,372 4,838,842 4,158,594 4,474,366 4,226,494 3,993,544 4,512,174   18,914,486 17,206,578 13,707,980
Income (loss) from operations 87,123 149,750 460,006 549,195 673,141 978,304 813,137 419,564   1,246,074 2,884,146 1,731,548
Earnings (loss) of equity method investments                   (2,072) 2,923 2,300
Interest income (expense)                   (62,494) (99,400) (77,039)
Payments for Merger Related Costs                   0 0 (15,114)
Gain on sale of marketable securities                     326  
Loss on early extinguishment of debt                 (22,100) (22,109) 0 0
Other income (expense) total                   (86,675) (96,151) (89,853)
Income before income taxes                   1,159,399 2,787,995 1,641,695
Income tax provision                   391,576 1,027,962 581,991
Net income                   767,823 1,760,033 1,059,704
Less net income attributable to noncontrolling interest                   31,981 32,861 36,307
Net income attributable to HollyFrontier stockholders 62,902 82,290 256,981 333,669 391,604 600,373 493,499 241,696   735,842 1,727,172 1,023,397
Comprehensive income attributable to HollyFrontier stockholders                   745,089 1,640,874 1,127,278
Parent
                       
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   878 494 1,008
Cost of products sold                   0 0 0
Operating expenses                   0 0 0
General and administrative                   113,231 118,860 111,093
Depreciation and amortization                   5,548 4,172 4,165
Total operating costs and expenses                   118,779 123,032 115,258
Income (loss) from operations                   (117,901) (122,538) (114,250)
Earnings (loss) of equity method investments                   1,280,868 2,921,077 1,771,022
Interest income (expense)                   (15,849) (41,564) (38,619)
Payments for Merger Related Costs                       (15,114)
Gain on sale of marketable securities                     0  
Loss on early extinguishment of debt                   (22,109)    
Other income (expense) total                   1,242,910 2,879,513 1,717,289
Income before income taxes                   1,125,009 2,756,975 1,603,039
Income tax provision                   391,243 1,027,591 581,757
Net income                   733,766 1,729,384 1,021,282
Less net income attributable to noncontrolling interest                   0 0 0
Net income attributable to HollyFrontier stockholders                   733,766 1,729,384 1,021,282
Comprehensive income attributable to HollyFrontier stockholders                   743,013 1,643,086 1,125,163
Guarantor Restricted Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   20,105,726 20,043,335 15,392,446
Cost of products sold                   17,641,119 16,078,948 12,844,333
Operating expenses                   995,194 906,098 687,381
General and administrative                   2,752 1,519 2,445
Depreciation and amortization                   247,514 181,735 123,082
Total operating costs and expenses                   18,886,579 17,168,300 13,657,241
Income (loss) from operations                   1,219,147 2,875,035 1,735,205
Earnings (loss) of equity method investments                   52,752 49,347 38,546
Interest income (expense)                   8,969 (3,631) (2,729)
Payments for Merger Related Costs                       0
Gain on sale of marketable securities                     326  
Loss on early extinguishment of debt                   0    
Other income (expense) total                   61,721 46,042 35,817
Income before income taxes                   1,280,868 2,921,077 1,771,022
Income tax provision                   0 0 0
Net income                   1,280,868 2,921,077 1,771,022
Less net income attributable to noncontrolling interest                   0 0 0
Net income attributable to HollyFrontier stockholders                   1,280,868 2,921,077 1,771,022
Comprehensive income attributable to HollyFrontier stockholders                   1,258,370 2,728,675 1,945,142
Non- Guarantor Restricted Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   153 174 74
Cost of products sold                   0 0 0
Operating expenses                   0 0 (362)
General and administrative                   231 128 0
Depreciation and amortization                   0 0 0
Total operating costs and expenses                   231 128 (362)
Income (loss) from operations                   (78) 46 436
Earnings (loss) of equity method investments                   57,186 49,066 38,308
Interest income (expense)                   542 676 54
Payments for Merger Related Costs                       0
Gain on sale of marketable securities                     0  
Loss on early extinguishment of debt                   0    
Other income (expense) total                   57,728 49,742 38,362
Income before income taxes                   57,650 49,788 38,798
Income tax provision                   0 0 0
Net income                   57,650 49,788 38,798
Less net income attributable to noncontrolling interest                   0 0 0
Net income attributable to HollyFrontier stockholders                   57,650 49,788 38,798
Comprehensive income attributable to HollyFrontier stockholders                   59,470 50,610 39,544
Eliminations From Consolidation Of Restricted Subsidiaries
                       
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   0 0 0
Cost of products sold                   0 0 0
Operating expenses                   0 0 0
General and administrative                   0 0 0
Depreciation and amortization                   0 0 0
Total operating costs and expenses                   0 0 0
Income (loss) from operations                   0 0 0
Earnings (loss) of equity method investments                   (1,338,518) (2,970,865) (1,809,820)
Interest income (expense)                   0 0 0
Payments for Merger Related Costs                       0
Gain on sale of marketable securities                     0  
Loss on early extinguishment of debt                   0    
Other income (expense) total                   (1,338,518) (2,970,865) (1,809,820)
Income before income taxes                   (1,338,518) (2,970,865) (1,809,820)
Income tax provision                   0 0 0
Net income                   (1,338,518) (2,970,865) (1,809,820)
Less net income attributable to noncontrolling interest                   0 0 0
Net income attributable to HollyFrontier stockholders                   (1,338,518) (2,970,865) (1,809,820)
Comprehensive income attributable to HollyFrontier stockholders                   (1,317,840) (2,779,285) (1,984,686)
HollyFrontier Corp. Before Consolidation of HEP
                       
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   20,106,757 20,044,003 15,393,528
Cost of products sold                   17,641,119 16,078,948 12,844,333
Operating expenses                   995,194 906,098 687,019
General and administrative                   116,214 120,507 113,538
Depreciation and amortization                   253,062 185,907 127,247
Total operating costs and expenses                   19,005,589 17,291,460 13,772,137
Income (loss) from operations                   1,101,168 2,752,543 1,621,391
Earnings (loss) of equity method investments                   52,288 48,625 38,056
Interest income (expense)                   (6,338) (44,519) (41,294)
Payments for Merger Related Costs                       (15,114)
Gain on sale of marketable securities                     326  
Loss on early extinguishment of debt                   (22,109)    
Other income (expense) total                   23,841 4,432 (18,352)
Income before income taxes                   1,125,009 2,756,975 1,603,039
Income tax provision                   391,243 1,027,591 581,757
Net income                   733,766 1,729,384 1,021,282
Less net income attributable to noncontrolling interest                   0 0 0
Net income attributable to HollyFrontier stockholders                   733,766 1,729,384 1,021,282
Comprehensive income attributable to HollyFrontier stockholders                   743,013 1,643,086 1,125,163
Non-Guarantor Non-Restricted Subsidiaries (HEP Segment)
                       
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   307,053 288,501 212,995
Cost of products sold                   0 0 0
Operating expenses                   97,081 89,395 63,029
General and administrative                   11,749 7,594 6,576
Depreciation and amortization                   64,701 57,789 33,288
Total operating costs and expenses                   173,531 154,778 102,893
Income (loss) from operations                   133,522 133,723 110,102
Earnings (loss) of equity method investments                   2,826 3,364 2,552
Interest income (expense)                   (46,849) (57,219) (38,209)
Payments for Merger Related Costs                       0
Gain on sale of marketable securities                     0  
Loss on early extinguishment of debt                   0    
Other income (expense) total                   (44,023) (53,855) (35,657)
Income before income taxes                   89,499 79,868 74,445
Income tax provision                   333 371 234
Net income                   89,166 79,497 74,211
Less net income attributable to noncontrolling interest                   6,632 1,153 (859)
Net income attributable to HollyFrontier stockholders                   82,534 78,344 75,070
Comprehensive income attributable to HollyFrontier stockholders                   84,354 79,166 75,816
Consolidations and Eliminations
                       
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   (253,250) (241,780) (166,995)
Cost of products sold                   (248,892) (238,305) (164,255)
Operating expenses                   (1,425) (527) (1,967)
General and administrative                   0 0 0
Depreciation and amortization                   (14,317) (828) (828)
Total operating costs and expenses                   (264,634) (239,660) (167,050)
Income (loss) from operations                   11,384 (2,120) 55
Earnings (loss) of equity method investments                   (57,186) (49,066) (38,308)
Interest income (expense)                   (9,307) 2,338 2,464
Payments for Merger Related Costs                       0
Gain on sale of marketable securities                     0  
Loss on early extinguishment of debt                   0    
Other income (expense) total                   (66,493) (46,728) (35,844)
Income before income taxes                   (55,109) (48,848) (35,789)
Income tax provision                   0 0 0
Net income                   (55,109) (48,848) (35,789)
Less net income attributable to noncontrolling interest                   25,349 31,708 37,166
Net income attributable to HollyFrontier stockholders                   (80,458) (80,556) (72,955)
Comprehensive income attributable to HollyFrontier stockholders                   $ (82,278) $ (81,378) $ (73,701)