XML 83 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 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues $ 5,327,122 $ 5,204,798 $ 15,333,759 $ 14,943,217
Cost of products sold 4,809,990 3,898,736 13,059,333 11,767,417
Operating expenses 256,318 233,859 798,959 698,212
General and administrative 28,937 28,787 92,135 88,421
Depreciation and amortization 82,127 65,112 224,381 178,162
Total operating costs and expenses 5,177,372 4,226,494 14,174,808 12,732,212
Income (loss) from operations 149,750 978,304 1,158,951 2,211,005
Earnings (loss) of equity method investments 159 852 (871) 2,455
Interest income (expense) (12,472) (18,884) (51,277) (78,000)
Gains (Losses) on Extinguishment of Debt 0 0 (22,109) 0
Available-for-sale Securities, Gross Realized Gain (Loss) 0 0 0 326
Nonoperating Income (Expense) (12,313) (18,032) (74,257) (75,219)
Income before income taxes 137,437 960,272 1,084,694 2,135,786
Income Tax Expense (Benefit) 48,528 349,622 386,665 775,746
Net income 88,909 610,650 698,029 1,360,040
Less net income attributable to noncontrolling interest 6,619 10,277 25,089 24,472
Net income attributable to HollyFrontier stockholders 82,290 600,373 672,940 1,335,568
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 85,258 532,277 717,540 1,195,174
Parent [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 146 195 777 394
Cost of products sold 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 25,995 26,723 80,368 81,147
Depreciation and amortization 1,496 4,665 3,822 6,644
Total operating costs and expenses 27,491 31,388 84,190 87,791
Income (loss) from operations (27,345) (31,193) (83,413) (87,397)
Earnings (loss) of equity method investments 158,437 987,230 1,178,587 2,230,920
Interest income (expense) (782) (6,747) (15,459) (34,194)
Gains (Losses) on Extinguishment of Debt     (22,109)  
Available-for-sale Securities, Gross Realized Gain (Loss)       0
Nonoperating Income (Expense) 157,655 980,483 1,141,019 2,196,726
Income before income taxes 130,310 949,290 1,057,606 2,109,329
Income Tax Expense (Benefit) 48,488 349,485 386,225 775,459
Net income 81,822 599,805 671,381 1,333,870
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 81,822 599,805 671,381 1,333,870
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 84,790 531,709 715,981 1,193,476
Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,315,037 5,192,770 15,294,447 14,908,154
Cost of products sold 4,874,603 3,958,400 13,246,883 11,937,909
Operating expenses 234,987 212,890 730,284 636,506
General and administrative 422 627 2,827 1,266
Depreciation and amortization 65,195 51,083 182,858 143,582
Total operating costs and expenses 5,175,207 4,223,000 14,162,852 12,719,263
Income (loss) from operations 139,830 969,770 1,131,595 2,188,891
Earnings (loss) of equity method investments 16,207 15,002 40,413 34,899
Interest income (expense) 2,400 2,458 6,579 6,804
Gains (Losses) on Extinguishment of Debt     0  
Available-for-sale Securities, Gross Realized Gain (Loss)       326
Nonoperating Income (Expense) 18,607 17,460 46,992 42,029
Income before income taxes 158,437 987,230 1,178,587 2,230,920
Income Tax Expense (Benefit) 0 0 0 0
Net income 158,437 987,230 1,178,587 2,230,920
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 158,437 987,230 1,178,587 2,230,920
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 163,317 875,768 1,220,890 1,993,918
Non Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 28 36 91 138
Cost of products sold 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 105 37 193 83
Depreciation and amortization 0 0 0 0
Total operating costs and expenses 105 37 193 83
Income (loss) from operations (77) (1) (102) 55
Earnings (loss) of equity method investments 16,822 14,866 43,215 34,355
Interest income (expense) 138 162 409 536
Gains (Losses) on Extinguishment of Debt     0  
Available-for-sale Securities, Gross Realized Gain (Loss)       0
Nonoperating Income (Expense) 16,960 15,028 43,624 34,891
Income before income taxes 16,883 15,027 43,522 34,946
Income Tax Expense (Benefit) 0 0 0 0
Net income 16,883 15,027 43,522 34,946
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 16,883 15,027 43,522 34,946
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 16,450 14,791 45,181 34,995
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 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Total operating costs and expenses 0 0 0 0
Income (loss) from operations 0 0 0 0
Earnings (loss) of equity method investments (175,320) (1,002,257) (1,222,109) (2,265,866)
Interest income (expense) 0 0 0 0
Gains (Losses) on Extinguishment of Debt     0  
Available-for-sale Securities, Gross Realized Gain (Loss)       0
Nonoperating Income (Expense) (175,320) (1,002,257) (1,222,109) (2,265,866)
Income before income taxes (175,320) (1,002,257) (1,222,109) (2,265,866)
Income Tax Expense (Benefit) 0 0 0 0
Net income (175,320) (1,002,257) (1,222,109) (2,265,866)
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders (175,320) (1,002,257) (1,222,109) (2,265,866)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (179,767) (890,559) (1,266,071) (2,028,913)
Holly Frontier Corp. Before Consolidation Of HEP [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,315,211 5,193,001 15,295,315 14,908,686
Cost of products sold 4,874,603 3,958,400 13,246,883 11,937,909
Operating expenses 234,987 212,890 730,284 636,506
General and administrative 26,522 27,387 83,388 82,496
Depreciation and amortization 66,691 55,748 186,680 150,226
Total operating costs and expenses 5,202,803 4,254,425 14,247,235 12,807,137
Income (loss) from operations 112,408 938,576 1,048,080 2,101,549
Earnings (loss) of equity method investments 16,146 14,841 40,106 34,308
Interest income (expense) 1,756 (4,127) (8,471) (26,854)
Gains (Losses) on Extinguishment of Debt     (22,109)  
Available-for-sale Securities, Gross Realized Gain (Loss)       326
Nonoperating Income (Expense) 17,902 10,714 9,526 7,780
Income before income taxes 130,310 949,290 1,057,606 2,109,329
Income Tax Expense (Benefit) 48,488 349,485 386,225 775,459
Net income 81,822 599,805 671,381 1,333,870
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 81,822 599,805 671,381 1,333,870
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 84,790 531,709 715,981 1,193,476
Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 77,625 72,570 229,230 207,250
Cost of products sold 0 0 0 0
Operating expenses 21,687 21,323 69,726 61,724
General and administrative 2,415 1,400 8,747 5,925
Depreciation and amortization 19,042 12,971 48,410 38,683
Total operating costs and expenses 43,144 35,694 126,883 106,332
Income (loss) from operations 34,481 36,876 102,347 100,918
Earnings (loss) of equity method investments 835 877 2,238 2,502
Interest income (expense) (11,812) (12,472) (35,818) (44,306)
Gains (Losses) on Extinguishment of Debt     0  
Available-for-sale Securities, Gross Realized Gain (Loss)       0
Nonoperating Income (Expense) (10,977) (11,595) (33,580) (41,804)
Income before income taxes 23,504 25,281 68,767 59,114
Income Tax Expense (Benefit) 40 137 440 287
Net income 23,464 25,144 68,327 58,827
Less net income attributable to noncontrolling interest 1,172 582 5,192 (658)
Net income attributable to HollyFrontier stockholders 22,292 24,562 63,135 59,485
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 21,859 24,326 64,794 59,534
Eliminations [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (65,714) (60,773) (190,786) (172,719)
Cost of products sold (64,613) (59,664) (187,550) (170,492)
Operating expenses (356) (354) (1,051) (18)
General and administrative 0 0 0 0
Depreciation and amortization (3,606) (3,607) (10,709) (10,747)
Total operating costs and expenses (68,575) (63,625) (199,310) (181,257)
Income (loss) from operations 2,861 2,852 8,524 8,538
Earnings (loss) of equity method investments (16,822) (14,866) (43,215) (34,355)
Interest income (expense) (2,416) (2,285) (6,988) (6,840)
Gains (Losses) on Extinguishment of Debt     0  
Available-for-sale Securities, Gross Realized Gain (Loss)       0
Nonoperating Income (Expense) (19,238) (17,151) (50,203) (41,195)
Income before income taxes (16,377) (14,299) (41,679) (32,657)
Income Tax Expense (Benefit) 0 0 0 0
Net income (16,377) (14,299) (41,679) (32,657)
Less net income attributable to noncontrolling interest 5,447 9,695 19,897 25,130
Net income attributable to HollyFrontier stockholders (21,824) (23,994) (61,576) (57,787)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (21,391) $ (23,758) $ (63,235) $ (57,836)