XML 149 R68.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
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues $ 5,298,848 $ 4,806,681 $ 10,006,637 $ 9,738,419
Cost of products sold 4,456,808 3,681,764 8,249,343 7,868,681
Operating expenses 277,542 222,726 542,641 464,353
General and administrative 34,000 32,106 63,198 59,634
Depreciation and amortization 70,492 56,948 142,254 113,050
Total operating costs and expenses 4,838,842 3,993,544 8,997,436 8,505,718
Income (loss) from operations 460,006 813,137 1,009,201 1,232,701
Earnings of equity method investments (1,089) 886 (1,030) 1,603
Interest income (expense) (19,016) (26,261) (38,805) (59,116)
Gains (Losses) on Extinguishment of Debt (22,109) 0 (22,109) 0
Available-for-sale Securities, Gross Realized Gain (Loss) 0 326 0 326
Nonoperating Income (Expense) (42,214) (25,049) (61,944) (57,187)
Income before income taxes 417,792 788,088 947,257 1,175,514
Income Tax Expense (Benefit) 152,043 285,718 338,137 426,124
Net income 265,749 502,370 609,120 749,390
Less net income attributable to noncontrolling interest 8,768 8,871 18,470 14,195
Net income attributable to HollyFrontier stockholders 256,981 493,499 590,650 735,195
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 286,854 516,495 632,282 662,897
Parent [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 100 100 631 199
Cost of products sold 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 30,242 29,451 54,373 54,424
Depreciation and amortization 1,400 876 2,326 1,979
Total operating costs and expenses 31,642 30,327 56,699 56,403
Income (loss) from operations (31,542) (30,227) (56,068) (56,204)
Earnings of equity method investments 469,228 822,160 1,020,119 1,243,221
Interest income (expense) (7,456) (13,424) (14,677) (27,447)
Gains (Losses) on Extinguishment of Debt (22,109)   (22,109)  
Available-for-sale Securities, Gross Realized Gain (Loss)   0   0
Nonoperating Income (Expense) 439,663 808,736 983,333 1,215,774
Income before income taxes 408,121 778,509 927,265 1,159,570
Income Tax Expense (Benefit) 151,698 285,643 337,737 425,974
Net income 256,423 492,866 589,528 733,596
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 256,423 492,866 589,528 733,596
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 286,296 515,862 631,160 661,298
Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,286,984 4,795,647 9,979,410 9,715,384
Cost of products sold 4,518,737 3,737,228 8,371,865 7,978,529
Operating expenses 255,874 202,222 495,297 424,337
General and administrative 630 138 2,405 639
Depreciation and amortization 57,043 47,325 117,663 92,499
Total operating costs and expenses 4,832,284 3,986,913 8,987,230 8,496,004
Income (loss) from operations 454,700 808,734 992,180 1,219,380
Earnings of equity method investments 12,592 11,395 24,206 19,897
Interest income (expense) 1,936 1,705 3,733 3,618
Gains (Losses) on Extinguishment of Debt 0   0  
Available-for-sale Securities, Gross Realized Gain (Loss)   326   326
Nonoperating Income (Expense) 14,528 13,426 27,939 23,841
Income before income taxes 469,228 822,160 1,020,119 1,243,221
Income Tax Expense (Benefit) 0 0 0 0
Net income 469,228 822,160 1,020,119 1,243,221
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 469,228 822,160 1,020,119 1,243,221
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 489,146 852,772 1,057,542 1,117,681
Non Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 31 45 63 102
Cost of products sold 92 0 0 0
Operating expenses 19 0 0 0
General and administrative 28 31 88 46
Depreciation and amortization 0 0 0 0
Total operating costs and expenses 139 31 88 46
Income (loss) from operations (108) 14 (25) 56
Earnings of equity method investments 14,401 11,114 26,393 19,489
Interest income (expense) 134 175 271 374
Gains (Losses) on Extinguishment of Debt 0   0  
Available-for-sale Securities, Gross Realized Gain (Loss)   0   0
Nonoperating Income (Expense) 14,535 11,289 26,664 19,863
Income before income taxes 14,427 11,303 26,639 19,919
Income Tax Expense (Benefit) 0 0 0 0
Net income 14,427 11,303 26,639 19,919
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 14,427 11,303 26,639 19,919
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 15,900 11,204 28,731 20,204
Eliminations From Consolidation Of Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 0 0 0 0
Cost of products sold 282 489 415 980
Operating expenses 0 (336) 0 (721)
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Total operating costs and expenses 282 153 415 259
Income (loss) from operations (282) (153) (415) (259)
Earnings of equity method investments (483,655) (833,463) (1,046,758) (1,263,140)
Interest income (expense) 294 224 446 728
Gains (Losses) on Extinguishment of Debt 0   0  
Available-for-sale Securities, Gross Realized Gain (Loss)   0   0
Nonoperating Income (Expense) (483,361) (833,239) (1,046,312) (1,262,412)
Income before income taxes (483,643) (833,392) (1,046,727) (1,262,671)
Income Tax Expense (Benefit) 0 0 0 0
Net income (483,643) (833,392) (1,046,727) (1,262,671)
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders (483,643) (833,392) (1,046,727) (1,262,671)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (505,034) (863,905) (1,086,242) (1,137,416)
Holly Frontier Corp. Before Consolidation Of HEP [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,287,115 4,795,792 9,980,104 9,715,685
Cost of products sold 4,519,111 3,737,717 8,372,280 7,979,509
Operating expenses 255,893 201,886 495,297 423,616
General and administrative 30,900 29,620 56,866 55,109
Depreciation and amortization 58,443 48,201 119,989 94,478
Total operating costs and expenses 4,864,347 4,017,424 9,044,432 8,552,712
Income (loss) from operations 422,768 778,368 935,672 1,162,973
Earnings of equity method investments 12,566 11,206 23,960 19,467
Interest income (expense) (5,092) (11,320) (10,227) (22,727)
Gains (Losses) on Extinguishment of Debt (22,109)   (22,109)  
Available-for-sale Securities, Gross Realized Gain (Loss)   326   326
Nonoperating Income (Expense) (14,635) 212 (8,376) (2,934)
Income before income taxes 408,133 778,580 927,296 1,160,039
Income Tax Expense (Benefit) 151,698 285,643 337,737 425,974
Net income 256,435 492,937 589,559 734,065
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 256,435 492,937 589,559 734,065
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 286,308 515,933 631,191 661,767
Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 75,121 67,103 151,605 134,680
Cost of products sold 0 0 0 0
Operating expenses 22,010 20,371 48,039 40,401
General and administrative 3,100 2,486 6,332 4,525
Depreciation and amortization 15,619 12,317 29,368 25,712
Total operating costs and expenses 40,729 35,174 83,739 70,638
Income (loss) from operations 34,392 31,929 67,866 64,042
Earnings of equity method investments 746 794 1,403 1,625
Interest income (expense) (11,624) (12,664) (24,006) (31,834)
Gains (Losses) on Extinguishment of Debt 0   0  
Available-for-sale Securities, Gross Realized Gain (Loss)   0   0
Nonoperating Income (Expense) (10,878) (11,870) (22,603) (30,209)
Income before income taxes 23,514 20,059 45,263 33,833
Income Tax Expense (Benefit) 345 75 400 150
Net income 23,169 19,984 44,863 33,683
Less net income attributable to noncontrolling interest 1,130 (683) 4,020 (1,240)
Net income attributable to HollyFrontier stockholders 22,039 20,667 40,843 34,923
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 23,512 20,568 42,935 35,208
Eliminations [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (63,388) (56,214) (125,072) (111,946)
Cost of products sold (62,303) (55,953) (122,937) (110,828)
Operating expenses (361) 469 (695) 336
General and administrative 0 0 0 0
Depreciation and amortization (3,570) (3,570) (7,103) (7,140)
Total operating costs and expenses (66,234) (59,054) (130,735) (117,632)
Income (loss) from operations 2,846 2,840 5,663 5,686
Earnings of equity method investments (14,401) (11,114) (26,393) (19,489)
Interest income (expense) (2,300) (2,277) (4,572) (4,555)
Gains (Losses) on Extinguishment of Debt 0   0  
Available-for-sale Securities, Gross Realized Gain (Loss)   0   0
Nonoperating Income (Expense) (16,701) (13,391) (30,965) (24,044)
Income before income taxes (13,855) (10,551) (25,302) (18,358)
Income Tax Expense (Benefit) 0 0 0 0
Net income (13,855) (10,551) (25,302) (18,358)
Less net income attributable to noncontrolling interest 7,638 9,554 14,450 15,435
Net income attributable to HollyFrontier stockholders (21,493) (20,105) (39,752) (33,793)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (22,966) $ (20,006) $ (41,844) $ (34,078)