XML 121 R95.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Financial Information (Consolidating Statement of Income) (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 12 Months Ended
Mar. 31, 2014
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues   $ 2,955,068 $ 2,847,270 $ 2,714,638 $ 2,018,724 $ 2,943,559 $ 3,585,823 $ 3,701,912 $ 3,006,626 $ 10,535,700 $ 13,237,920 $ 19,764,327
Cost of products sold                   8,765,927 10,239,218 17,228,385
Lower of cost or market inventory valuation adjustment   97,700 300 138,500 56,100 143,600 225,500 135,500 6,500 (291,938) 226,979 397,478
Operating expenses                   1,018,839 1,060,373 1,144,940
General and administrative                   125,648 120,846 114,609
Depreciation and amortization                   363,027 346,151 363,381
Goodwill and asset impairment                   654,084 0 0
Total operating costs and expenses   2,842,776 2,722,505 3,135,180 1,935,126 3,000,265 3,263,218 3,112,080 2,618,004 10,635,587 11,993,567 19,248,793
Income (loss) from operations   112,292 [1],[2] 124,765 [1],[2] (420,542) [1],[2] 83,598 [1],[2] (56,706) [3] 322,605 [3] 589,832 [3] 388,622 [3] (99,887) [1],[2] 1,244,353 [3] 515,534
Earnings (loss) of equity method investments                   14,213 (3,738) (2,007)
Interest income (expense)                   (69,701) (40,079) (39,216)
Loss on early extinguishment of debt $ 7,700                 (8,718) (1,370) (7,677)
Gain on sale of assets and other                   (7,441) 9,402 866
Other income (expense) total                   (71,647) (35,785) (48,034)
Income (loss) before income taxes   83,416 109,867 (430,515) 65,698 (64,671) 320,673 580,177 372,389 (171,534) 1,208,568 467,500
Income tax provision                   19,411 406,060 141,172
Net income (loss)                   (190,945) 802,508 326,328
Less net income attributable to noncontrolling interest                   69,508 62,407 45,036
Net Income (loss) attributable to HollyFrontier stockholders   $ 53,165 $ 74,497 $ (409,368) $ 21,253 $ (43,921) $ 196,322 $ 360,824 $ 226,876 (260,453) 740,101 281,292
Comprehensive income (loss) attributable to HollyFrontier stockholders                   (245,686) 708,052 308,364
Guarantor Subsidiaries [Member]                        
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   10,467,358 13,171,846 19,708,328
Cost of products sold                   9,062,757 10,525,610 17,500,601
Lower of cost or market inventory valuation adjustment                   (291,938) 226,979 397,478
Operating expenses                   928,483 958,103 1,040,187
General and administrative                   113,117 108,290 103,785
Depreciation and amortization                   308,569 298,779 316,786
Goodwill and asset impairment                   654,084    
Total operating costs and expenses                   10,775,072 12,117,761 19,358,837
Income (loss) from operations                   (307,714) 1,054,085 349,491
Earnings (loss) of equity method investments                   100,322 78,969 65,375
Interest income (expense)                   (8,355) 6,098 6,221
Loss on early extinguishment of debt                   (8,718) (1,370) 0
Gain on sale of assets and other                   (8,118) 8,916 866
Other income (expense) total                   75,131 92,613 72,462
Income (loss) before income taxes                   (232,583) 1,146,698 421,953
Income tax provision                   19,126 405,832 140,937
Net income (loss)                   (251,709) 740,866 281,016
Less net income attributable to noncontrolling interest                   (34) (30) (25)
Net Income (loss) attributable to HollyFrontier stockholders                   (251,675) 740,896 281,041
Comprehensive income (loss) attributable to HollyFrontier stockholders                   (236,908) 708,847 308,113
HEP Subsidiary                        
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   402,043 358,875 332,626
Cost of products sold                   0 0 0
Lower of cost or market inventory valuation adjustment                   0 0 0
Operating expenses                   123,985 105,554 106,185
General and administrative                   12,531 12,556 10,824
Depreciation and amortization                   68,811 61,690 60,911
Goodwill and asset impairment                   0    
Total operating costs and expenses                   205,327 179,800 177,920
Income (loss) from operations                   196,716 179,075 154,706
Earnings (loss) of equity method investments                   14,213 4,803 2,987
Interest income (expense)                   (52,112) (36,892) (36,098)
Loss on early extinguishment of debt                   0 0 (7,677)
Gain on sale of assets and other                   677 486 0
Other income (expense) total                   (37,222) (31,603) (40,788)
Income (loss) before income taxes                   159,494 147,472 113,918
Income tax provision                   285 228 235
Net income (loss)                   159,209 147,244 113,683
Less net income attributable to noncontrolling interest                   10,006 11,120 8,288
Net Income (loss) attributable to HollyFrontier stockholders                   149,203 136,124 105,395
Comprehensive income (loss) attributable to HollyFrontier stockholders                   149,161 136,217 105,434
Consolidations and Eliminations                        
Condensed Financial Statements, Captions [Line Items]                        
Sales and other revenues                   (333,701) (292,801) (276,627)
Cost of products sold                   (296,830) (286,392) (272,216)
Lower of cost or market inventory valuation adjustment                   0 0 0
Operating expenses                   (33,629) (3,284) (1,432)
General and administrative                   0 0
Depreciation and amortization                   (14,353) (14,318) (14,316)
Goodwill and asset impairment                   0    
Total operating costs and expenses                   (344,812) (303,994) (287,964)
Income (loss) from operations                   11,111 11,193 11,337
Earnings (loss) of equity method investments                   (100,322) (87,510) (70,369)
Interest income (expense)                   (9,234) (9,285) (9,339)
Loss on early extinguishment of debt                   0 0 0
Gain on sale of assets and other                   0 0 0
Other income (expense) total                   (109,556) (96,795) (79,708)
Income (loss) before income taxes                   (98,445) (85,602) (68,371)
Income tax provision                   0 0 0
Net income (loss)                   (98,445) (85,602) (68,371)
Less net income attributable to noncontrolling interest                   59,536 51,317 36,773
Net Income (loss) attributable to HollyFrontier stockholders                   (157,981) (136,919) (105,144)
Comprehensive income (loss) attributable to HollyFrontier stockholders                   $ (157,939) $ (137,012) $ (105,183)
[1] For 2016, income from operations reflects non-cash goodwill and long-lived asset impairment charges of $654.1 million in the second quarter.
[2] For 2016, income from operations reflects non-cash lower of cost or market inventory valuation reductions of $56.1 million and $138.5 million for the first and second quarters, respectively, and a charge of $0.3 million for the third quarter and a reduction of $97.7 million for the fourth quarter.
[3] ) For 2015, income from operations reflects non-cash lower of cost or market inventory valuation reductions of $6.5 million and $135.5 million for the first and second quarters, respectively, and increases of $225.5 million and $143.6 million for the third and fourth quarters, respectively.