XML 52 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, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues $ 5,317,555 $ 5,327,122 $ 15,481,208 $ 15,333,759
Cost of products sold 4,625,893 4,809,990 13,439,359 13,059,333
Operating expenses 280,957 256,318 826,577 798,959
General and administrative 27,149 28,937 82,437 92,135
Depreciation and amortization 80,945 82,127 262,883 224,381
Total operating costs and expenses 5,014,944 5,177,372 14,611,256 14,174,808
Income (loss) from operations 302,611 149,750 869,952 1,158,951
Earnings (loss) of equity method investments (1,247) 159 (2,956) (871)
Interest income (expense) (10,034) (12,472) (29,928) (51,277)
Loss on sale of assets (556) 0 (556) 0
Loss on early extinguishment of debt 0 0 (7,677) (22,109)
Nonoperating Income (Expense) (11,837) (12,313) (41,117) (74,257)
Income before income taxes 290,774 137,437 828,835 1,084,694
Income tax provision 103,216 48,528 292,162 386,665
Net income 187,558 88,909 536,673 698,029
Less net income attributable to noncontrolling interest 12,552 6,619 33,177 25,089
Net income attributable to HollyFrontier stockholders 175,006 82,290 503,496 672,940
Comprehensive income attributable to HollyFrontier stockholders 169,577 85,258 572,685 717,540
Parent Company [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 103 146 383 777
Cost of products sold 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 24,904 25,995 70,354 80,368
Depreciation and amortization 2,055 1,496 5,855 3,822
Total operating costs and expenses 26,959 27,491 76,209 84,190
Income (loss) from operations (26,856) (27,345) (75,826) (83,413)
Earnings (loss) of equity method investments 305,736 158,437 871,883 1,178,587
Interest income (expense) (1,227) (782) (2,024) (15,459)
Loss on sale of assets 0   0  
Loss on early extinguishment of debt     0 (22,109)
Nonoperating Income (Expense) 304,509 157,655 869,859 1,141,019
Income before income taxes 277,653 130,310 794,033 1,057,606
Income tax provision 103,174 48,488 292,017 386,225
Net income 174,479 81,822 502,016 671,381
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 174,479 81,822 502,016 671,381
Comprehensive income attributable to HollyFrontier stockholders 169,050 84,790 571,205 715,981
Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,303,131 5,315,037 15,440,531 15,294,447
Cost of products sold 4,692,587 4,874,603 13,640,897 13,246,883
Operating expenses 255,871 234,987 754,798 730,284
General and administrative 530 422 4,038 2,827
Depreciation and amortization 66,832 65,195 221,999 182,858
Total operating costs and expenses 5,015,820 5,175,207 14,621,732 14,162,852
Income (loss) from operations 287,311 139,830 818,799 1,131,595
Earnings (loss) of equity method investments 17,021 16,207 47,589 40,413
Interest income (expense) 1,962 2,400 6,051 6,579
Loss on sale of assets (556)   (556)  
Loss on early extinguishment of debt     0 0
Nonoperating Income (Expense) 18,427 18,607 53,084 46,992
Income before income taxes 305,738 158,437 871,883 1,178,587
Income tax provision 0 0 0 0
Net income 305,738 158,437 871,883 1,178,587
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 305,738 158,437 871,883 1,178,587
Comprehensive income attributable to HollyFrontier stockholders 296,622 163,317 984,562 1,220,890
Non Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 0 28 935 91
Cost of products sold 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 36 105 112 193
Depreciation and amortization 0 0 0 0
Total operating costs and expenses 36 105 112 193
Income (loss) from operations (36) (77) 823 (102)
Earnings (loss) of equity method investments 19,040 16,822 51,455 43,215
Interest income (expense) 144 138 417 409
Loss on sale of assets 0   0  
Loss on early extinguishment of debt     0 0
Nonoperating Income (Expense) 19,184 16,960 51,872 43,624
Income before income taxes 19,148 16,883 52,695 43,522
Income tax provision 0 0 0 0
Net income 19,148 16,883 52,695 43,522
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 19,148 16,883 52,695 43,522
Comprehensive income attributable to HollyFrontier stockholders 19,584 16,450 52,875 45,181
Eliminations [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 (587) 0 0 0
Depreciation and amortization 587 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 (324,884) (175,320) (924,578) (1,222,109)
Interest income (expense) 0 0 0 0
Loss on sale of assets 0   0  
Loss on early extinguishment of debt     0 0
Nonoperating Income (Expense) (324,884) (175,320) (924,578) (1,222,109)
Income before income taxes (324,884) (175,320) (924,578) (1,222,109)
Income tax provision 0 0 0 0
Net income (324,884) (175,320) (924,578) (1,222,109)
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders (324,884) (175,320) (924,578) (1,222,109)
Comprehensive income attributable to HollyFrontier stockholders (316,206) (179,767) (1,037,437) (1,266,071)
Holly Frontier Corp. Before Consolidation Of HEP [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,303,234 5,315,211 15,441,849 15,295,315
Cost of products sold 4,692,587 4,874,603 13,640,897 13,246,883
Operating expenses 255,871 234,987 754,798 730,284
General and administrative 24,883 26,522 74,504 83,388
Depreciation and amortization 69,474 66,691 227,854 186,680
Total operating costs and expenses 5,042,815 5,202,803 14,698,053 14,247,235
Income (loss) from operations 260,419 112,408 743,796 1,048,080
Earnings (loss) of equity method investments 16,913 16,146 46,349 40,106
Interest income (expense) 879 1,756 4,444 (8,471)
Loss on sale of assets (556)   (556)  
Loss on early extinguishment of debt     0 (22,109)
Nonoperating Income (Expense) 17,236 17,902 50,237 9,526
Income before income taxes 277,655 130,310 794,033 1,057,606
Income tax provision 103,174 48,488 292,017 386,225
Net income 174,481 81,822 502,016 671,381
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 174,481 81,822 502,016 671,381
Comprehensive income attributable to HollyFrontier stockholders 169,050 84,790 571,205 715,981
Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 82,141 77,625 244,177 229,230
Cost of products sold 0 0 0 0
Operating expenses 25,456 21,687 72,835 69,726
General and administrative 2,266 2,415 7,933 8,747
Depreciation and amortization 15,078 19,042 45,739 48,410
Total operating costs and expenses 42,800 43,144 126,507 126,883
Income (loss) from operations 39,341 34,481 117,670 102,347
Earnings (loss) of equity method investments 880 835 2,150 2,238
Interest income (expense) (8,585) (11,812) (27,365) (35,818)
Loss on sale of assets 0   0  
Loss on early extinguishment of debt     (7,677) 0
Nonoperating Income (Expense) (7,705) (10,977) (32,892) (33,580)
Income before income taxes 31,636 23,504 84,778 68,767
Income tax provision 42 40 145 440
Net income 31,594 23,464 84,633 68,327
Less net income attributable to noncontrolling interest 1,509 1,172 6,562 5,192
Net income attributable to HollyFrontier stockholders 30,085 22,292 78,071 63,135
Comprehensive income attributable to HollyFrontier stockholders 30,520 21,859 78,250 64,794
Eliminations [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (67,820) (65,714) (204,818) (190,786)
Cost of products sold (66,694) (64,613) (201,538) (187,550)
Operating expenses (370) (356) (1,056) (1,051)
General and administrative 0 0 0 0
Depreciation and amortization (3,607) (3,606) (10,710) (10,709)
Total operating costs and expenses (70,671) (68,575) (213,304) (199,310)
Income (loss) from operations 2,851 2,861 8,486 8,524
Earnings (loss) of equity method investments (19,040) (16,822) (51,455) (43,215)
Interest income (expense) (2,328) (2,416) (7,007) (6,988)
Loss on sale of assets 0   0  
Loss on early extinguishment of debt     0 0
Nonoperating Income (Expense) (21,368) (19,238) (58,462) (50,203)
Income before income taxes (18,517) (16,377) (49,976) (41,679)
Income tax provision 0 0 0 0
Net income (18,517) (16,377) (49,976) (41,679)
Less net income attributable to noncontrolling interest 11,043 5,447 26,615 19,897
Net income attributable to HollyFrontier stockholders (29,560) (21,824) (76,591) (61,576)
Comprehensive income attributable to HollyFrontier stockholders $ (29,993) $ (21,391) $ (76,770) $ (63,235)