XML 52 R68.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Guarantor/Non-Guarantor Financial Information Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues $ 3,585,823 $ 5,317,555 $ 10,294,361 $ 15,481,208
Cost of products sold 2,653,859 4,625,893 7,792,707 13,439,359
Lower of cost or market inventory valuation adjustment 225,451 0 83,425 0
Operating Costs 265,398 280,957 775,159 826,577
General and administrative 30,746 27,149 86,432 82,437
Depreciation and amortization 87,764 80,945 255,579 262,883
Total operating costs and expenses 3,263,218 5,014,944 8,993,302 14,611,256
Income (loss) from operations 322,605 302,611 1,301,059 869,952
Earnings (loss) of equity method investments 1,269 (1,247) (5,907) (2,956)
Interest income (expense) (10,429) (10,034) (29,410) (29,928)
Loss on early extinguishment of debt 0 0 (1,370) (7,677)
Gain (loss) on sale of assets 7,228 (556) 8,867 (556)
Nonoperating Income (Expense) (1,932) (11,837) (27,820) (41,117)
Income before income taxes 320,673 290,774 1,273,239 828,835
Income tax provision 110,066 103,216 446,784 292,162
Net income 210,607 187,558 826,455 536,673
Less net income attributable to noncontrolling interest 14,285 12,552 42,433 33,177
Net income attributable to HollyFrontier stockholders 196,322 175,006 784,022 503,496
Comprehensive income attributable to HollyFrontier stockholders 190,799 169,577 763,295 572,685
Parent Company [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 107 103 381 383
Cost of products sold 0 0 0 0
Lower of cost or market inventory valuation adjustment 0   0  
Operating Costs 0 0 0 0
General and administrative 27,084 24,904 75,716 70,354
Depreciation and amortization 2,861 2,055 7,769 5,855
Total operating costs and expenses 29,945 26,959 83,485 76,209
Income (loss) from operations (29,838) (26,856) (83,104) (75,826)
Earnings (loss) of equity method investments 336,756 305,736 1,314,982 871,883
Interest income (expense) (998) (1,227) (1,835) (2,024)
Loss on early extinguishment of debt     (1,370) 0
Gain (loss) on sale of assets 16 0 736 0
Nonoperating Income (Expense) 335,774 304,509 1,312,513 869,859
Income before income taxes 305,936 277,653 1,229,409 794,033
Income tax provision 109,997 103,174 446,678 292,017
Net income 195,939 174,479 782,731 502,016
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 195,939 174,479 782,731 502,016
Comprehensive income attributable to HollyFrontier stockholders 190,414 169,050 762,002 571,205
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 3,571,188 5,303,131 10,247,056 15,440,531
Cost of products sold 2,726,848 4,692,587 8,004,718 13,640,897
Lower of cost or market inventory valuation adjustment 225,451   83,425  
Operating Costs 239,653 255,871 696,446 754,798
General and administrative 680 530 1,666 4,038
Depreciation and amortization 72,584 66,832 213,628 221,999
Total operating costs and expenses 3,265,216 5,015,820 8,999,883 14,621,732
Income (loss) from operations 305,972 287,311 1,247,173 818,799
Earnings (loss) of equity method investments 22,006 17,021 54,375 47,589
Interest income (expense) 1,740 1,962 5,707 6,051
Loss on early extinguishment of debt     0 0
Gain (loss) on sale of assets 7,036 (556) 7,725 (556)
Nonoperating Income (Expense) 30,782 18,427 67,807 53,084
Income before income taxes 336,754 305,738 1,314,980 871,883
Income tax provision 0 0 0 0
Net income 336,754 305,738 1,314,980 871,883
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 336,754 305,738 1,314,980 871,883
Comprehensive income attributable to HollyFrontier stockholders 327,419 296,622 1,280,517 984,562
Non Guarantor Restricted Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 1 0 1 935
Cost of products sold 0 0 0 0
Lower of cost or market inventory valuation adjustment 0   0  
Operating Costs 0 0 0 0
General and administrative 14 36 96 112
Depreciation and amortization 8 0 24 0
Total operating costs and expenses 22 36 120 112
Income (loss) from operations (21) (36) (119) 823
Earnings (loss) of equity method investments 21,799 19,040 62,416 51,455
Interest income (expense) 219 144 593 417
Loss on early extinguishment of debt     0 0
Gain (loss) on sale of assets 0 0 0 0
Nonoperating Income (Expense) 22,018 19,184 63,009 51,872
Income before income taxes 21,997 19,148 62,890 52,695
Income tax provision 0 0 0 0
Net income 21,997 19,148 62,890 52,695
Less net income attributable to noncontrolling interest (9) 0 (26) 0
Net income attributable to HollyFrontier stockholders 22,006 19,148 62,916 52,695
Comprehensive income attributable to HollyFrontier stockholders 21,903 19,584 62,606 52,875
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 (91) 0 (91) 0
Lower of cost or market inventory valuation adjustment 0   0  
Operating Costs 796 0 796 0
General and administrative (705) (587) (705) 0
Depreciation and amortization 0 587 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 (358,762) (324,884) (1,377,898) (924,578)
Interest income (expense) 0 0 0 0
Loss on early extinguishment of debt     0 0
Gain (loss) on sale of assets 0 0 0 0
Nonoperating Income (Expense) (358,762) (324,884) (1,377,898) (924,578)
Income before income taxes (358,762) (324,884) (1,377,898) (924,578)
Income tax provision 0 0 0 0
Net income (358,762) (324,884) (1,377,898) (924,578)
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders (358,762) (324,884) (1,377,898) (924,578)
Comprehensive income attributable to HollyFrontier stockholders (349,322) (316,206) (1,343,123) (1,037,437)
Holly Frontier Corp. Before Consolidation of HEP [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 3,571,296 5,303,234 10,247,438 15,441,849
Cost of products sold 2,726,757 4,692,587 8,004,627 13,640,897
Lower of cost or market inventory valuation adjustment 225,451   83,425  
Operating Costs 240,449 255,871 697,242 754,798
General and administrative 27,073 24,883 76,773 74,504
Depreciation and amortization 75,453 69,474 221,421 227,854
Total operating costs and expenses 3,295,183 5,042,815 9,083,488 14,698,053
Income (loss) from operations 276,113 260,419 1,163,950 743,796
Earnings (loss) of equity method investments 21,799 16,913 53,875 46,349
Interest income (expense) 961 879 4,465 4,444
Loss on early extinguishment of debt     (1,370) 0
Gain (loss) on sale of assets 7,052 (556) 8,461 (556)
Nonoperating Income (Expense) 29,812 17,236 65,431 50,237
Income before income taxes 305,925 277,655 1,229,381 794,033
Income tax provision 109,997 103,174 446,678 292,017
Net income 195,928 174,481 782,703 502,016
Less net income attributable to noncontrolling interest (9) 0 (26) 0
Net income attributable to HollyFrontier stockholders 195,937 174,481 782,729 502,016
Comprehensive income attributable to HollyFrontier stockholders 190,414 169,050 762,002 571,205
Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 88,389 82,141 261,624 244,177
Cost of products sold 0 0 0 0
Lower of cost or market inventory valuation adjustment 0   0  
Operating Costs 25,095 25,456 78,350 72,835
General and administrative 3,673 2,266 9,659 7,933
Depreciation and amortization 15,919 15,078 44,869 45,739
Total operating costs and expenses 44,687 42,800 132,878 126,507
Income (loss) from operations 43,702 39,341 128,746 117,670
Earnings (loss) of equity method investments 1,269 880 2,634 2,150
Interest income (expense) (9,106) (8,585) (26,926) (27,365)
Loss on early extinguishment of debt     0 (7,677)
Gain (loss) on sale of assets 176 0 406 0
Nonoperating Income (Expense) (7,661) (7,705) (23,886) (32,892)
Income before income taxes 36,041 31,636 104,860 84,778
Income tax provision 69 42 106 145
Net income 35,972 31,594 104,754 84,633
Less net income attributable to noncontrolling interest 831 1,509 6,601 6,562
Net income attributable to HollyFrontier stockholders 35,141 30,085 98,153 78,071
Comprehensive income attributable to HollyFrontier stockholders 35,038 30,520 97,843 78,250
Consolidation, Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (73,862) (67,820) (214,701) (204,818)
Cost of products sold (72,898) (66,694) (211,920) (201,538)
Lower of cost or market inventory valuation adjustment 0   0  
Operating Costs (146) (370) (433) (1,056)
General and administrative 0 0 0 0
Depreciation and amortization (3,608) (3,607) (10,711) (10,710)
Total operating costs and expenses (76,652) (70,671) (223,064) (213,304)
Income (loss) from operations 2,790 2,851 8,363 8,486
Earnings (loss) of equity method investments (21,799) (19,040) (62,416) (51,455)
Interest income (expense) (2,284) (2,328) (6,949) (7,007)
Loss on early extinguishment of debt     0 0
Gain (loss) on sale of assets 0 0 0 0
Nonoperating Income (Expense) (24,083) (21,368) (69,365) (58,462)
Income before income taxes (21,293) (18,517) (61,002) (49,976)
Income tax provision 0 0 0 0
Net income (21,293) (18,517) (61,002) (49,976)
Less net income attributable to noncontrolling interest 13,463 11,043 35,858 26,615
Net income attributable to HollyFrontier stockholders (34,756) (29,560) (96,860) (76,591)
Comprehensive income attributable to HollyFrontier stockholders $ (34,653) $ (29,993) $ (96,550) $ (76,770)