XML 26 R67.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, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues $ 5,372,600 $ 5,298,848 $ 10,163,653 $ 10,006,637
Cost of products sold 4,674,846 4,456,808 8,813,466 8,249,343
Operating expenses 271,654 277,542 545,620 542,641
General and administrative 28,365 34,000 55,288 63,198
Depreciation and amortization 101,390 70,492 181,938 142,254
Total operating costs and expenses 5,076,255 4,838,842 9,596,312 8,997,436
Income (loss) from operations 296,345 460,006 567,341 1,009,201
Earnings (loss) of equity method investments (908) (1,089) (1,709) (1,030)
Interest income (expense) (8,952) (19,016) (19,894) (38,805)
Loss on early extinguishment of debt 0 (22,109) (7,677) (22,109)
Nonoperating Income (Expense) (9,860) (42,214) (29,280) (61,944)
Income before income taxes 286,485 417,792 538,061 947,257
Income tax provision 101,332 152,043 188,946 338,137
Net income 185,153 265,749 349,115 609,120
Less net income attributable to noncontrolling interest 8,724 8,768 20,625 18,470
Net income attributable to HollyFrontier stockholders 176,429 256,981 328,490 590,650
Comprehensive income attributable to HollyFrontier stockholders 197,805 286,854 403,108 632,282
Parent Company [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 179 100 280 631
Cost of products sold 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 24,343 30,242 45,450 54,373
Depreciation and amortization 2,010 1,400 3,800 2,326
Total operating costs and expenses 26,353 31,642 49,250 56,699
Income (loss) from operations (26,174) (31,542) (48,970) (56,068)
Earnings (loss) of equity method investments 303,788 469,228 566,147 1,020,119
Interest income (expense) (373) (7,456) (797) (14,677)
Loss on early extinguishment of debt 0 (22,109) 0 (22,109)
Nonoperating Income (Expense) 303,415 439,663 565,350 983,333
Income before income taxes 277,241 408,121 516,380 927,265
Income tax provision 101,304 151,698 188,843 337,737
Net income 175,937 256,423 327,537 589,528
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 175,937 256,423 327,537 589,528
Comprehensive income attributable to HollyFrontier stockholders 197,313 286,296 402,155 631,160
Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,362,277 5,286,984 10,137,400 9,979,410
Cost of products sold 4,738,586 4,518,737 8,948,308 8,371,865
Operating expenses 247,451 255,874 498,927 495,297
General and administrative 1,469 630 4,095 2,405
Depreciation and amortization 87,473 57,043 154,580 117,663
Total operating costs and expenses 5,074,979 4,832,284 9,605,910 8,987,230
Income (loss) from operations 287,298 454,700 531,490 992,180
Earnings (loss) of equity method investments 14,546 12,592 30,568 24,206
Interest income (expense) 1,944 1,936 4,089 3,733
Loss on early extinguishment of debt 0 0 0 0
Nonoperating Income (Expense) 16,490 14,528 34,657 27,939
Income before income taxes 303,788 469,228 566,147 1,020,119
Income tax provision 0 0 0 0
Net income 303,788 469,228 566,147 1,020,119
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 303,788 469,228 566,147 1,020,119
Comprehensive income attributable to HollyFrontier stockholders 338,556 489,146 687,940 1,057,542
Non Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (36) 31 935 63
Cost of products sold 0 92 0 0
Operating expenses 0 19 0 0
General and administrative 37 28 76 88
Depreciation and amortization 0 0 0 0
Total operating costs and expenses 37 139 76 88
Income (loss) from operations (73) (108) 859 (25)
Earnings (loss) of equity method investments 16,132 14,401 32,415 26,393
Interest income (expense) 143 134 273 271
Loss on early extinguishment of debt 0 0 0 0
Nonoperating Income (Expense) 16,275 14,535 32,688 26,664
Income before income taxes 16,202 14,427 33,547 26,639
Income tax provision 0 0 0 0
Net income 16,202 14,427 33,547 26,639
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 16,202 14,427 33,547 26,639
Comprehensive income attributable to HollyFrontier stockholders 15,909 15,900 33,291 28,731
Eliminations [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 0 0 0 0
Cost of products sold 0 282 0 415
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 0 282 0 415
Income (loss) from operations 0 (282) 0 (415)
Earnings (loss) of equity method investments (319,990) (483,655) (599,694) (1,046,758)
Interest income (expense) 0 294 0 446
Loss on early extinguishment of debt 0 0 0 0
Nonoperating Income (Expense) (319,990) (483,361) (599,694) (1,046,312)
Income before income taxes (319,990) (483,643) (599,694) (1,046,727)
Income tax provision 0 0 0 0
Net income (319,990) (483,643) (599,694) (1,046,727)
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders (319,990) (483,643) (599,694) (1,046,727)
Comprehensive income attributable to HollyFrontier stockholders (354,465) (505,034) (721,231) (1,086,242)
Holly Frontier Corp. Before Consolidation Of HEP [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,362,420 5,287,115 10,138,615 9,980,104
Cost of products sold 4,738,586 4,519,111 8,948,308 8,372,280
Operating expenses 247,451 255,893 498,927 495,297
General and administrative 25,849 30,900 49,621 56,866
Depreciation and amortization 89,483 58,443 158,380 119,989
Total operating costs and expenses 5,101,369 4,864,347 9,655,236 9,044,432
Income (loss) from operations 261,051 422,768 483,379 935,672
Earnings (loss) of equity method investments 14,476 12,566 29,436 23,960
Interest income (expense) 1,714 (5,092) 3,565 (10,227)
Loss on early extinguishment of debt 0 (22,109) 0 (22,109)
Nonoperating Income (Expense) 16,190 (14,635) 33,001 (8,376)
Income before income taxes 277,241 408,133 516,380 927,296
Income tax provision 101,304 151,698 188,843 337,737
Net income 175,937 256,435 327,537 589,559
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 175,937 256,435 327,537 589,559
Comprehensive income attributable to HollyFrontier stockholders 197,313 286,308 402,155 631,191
Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 75,024 75,121 162,036 151,605
Cost of products sold 0 0 0 0
Operating expenses 24,567 22,010 47,379 48,039
General and administrative 2,516 3,100 5,667 6,332
Depreciation and amortization 15,477 15,619 30,661 29,368
Total operating costs and expenses 42,560 40,729 83,707 83,739
Income (loss) from operations 32,464 34,392 78,329 67,866
Earnings (loss) of equity method investments 748 746 1,270 1,403
Interest income (expense) (8,329) (11,624) (18,780) (24,006)
Loss on early extinguishment of debt 0 0 (7,677) 0
Nonoperating Income (Expense) (7,581) (10,878) (25,187) (22,603)
Income before income taxes 24,883 23,514 53,142 45,263
Income tax provision 28 345 103 400
Net income 24,855 23,169 53,039 44,863
Less net income attributable to noncontrolling interest 1,416 1,130 5,053 4,020
Net income attributable to HollyFrontier stockholders 23,439 22,039 47,986 40,843
Comprehensive income attributable to HollyFrontier stockholders 23,145 23,512 47,730 42,935
Eliminations [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (64,844) (63,388) (136,998) (125,072)
Cost of products sold (63,740) (62,303) (134,842) (122,937)
Operating expenses (364) (361) (686) (695)
General and administrative 0 0 0 0
Depreciation and amortization (3,570) (3,570) (7,103) (7,103)
Total operating costs and expenses (67,674) (66,234) (142,631) (130,735)
Income (loss) from operations 2,830 2,846 5,633 5,663
Earnings (loss) of equity method investments (16,132) (14,401) (32,415) (26,393)
Interest income (expense) (2,337) (2,300) (4,679) (4,572)
Loss on early extinguishment of debt 0 0 0 0
Nonoperating Income (Expense) (18,469) (16,701) (37,094) (30,965)
Income before income taxes (15,639) (13,855) (31,461) (25,302)
Income tax provision 0 0 0 0
Net income (15,639) (13,855) (31,461) (25,302)
Less net income attributable to noncontrolling interest 7,308 7,638 15,572 14,450
Net income attributable to HollyFrontier stockholders (22,947) (21,493) (47,033) (39,752)
Comprehensive income attributable to HollyFrontier stockholders $ (22,653) $ (22,966) $ (46,777) $ (41,844)