XML 86 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
Additional Financial Information Consolidating Statement of Income (Details) - USD ($)
$ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Mar. 31, 2016
Mar. 31, 2016
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Financial Statements, Captions [Line Items]            
Sales and other revenues     $ 3,719,247 $ 2,847,270 $ 10,258,594 $ 7,580,632
Operating costs and expenses:            
Cost of products sold     2,888,530 2,341,837 8,283,127 6,215,155
Lower of cost or market inventory valuation adjustment     (111,128) 312 (15,323) (194,282)
Operating expenses     321,668 256,232 944,437 760,151
General and administrative     68,013 32,994 184,659 88,270
Depreciation and amortization     102,884 91,130 304,206 269,433
Asset Impairment Charges         19,247 344,800
Goodwill and Intangible Asset Impairment     0 0 19,247 654,084
Total operating costs and expenses     3,269,967 2,722,505 9,720,353 7,792,811
Income (loss) from operations     449,280 124,765 538,241 (212,179)
Other income (expense):            
Income (loss) from equity method investments     5,072 3,767 10,965 10,155
Interest income (expense)     (27,657) (18,772) (83,465) (44,508)
Loss on early extinguishment of debt $ (8,700) $ (8,700) 0 0 (12,225) (8,718)
Other Nonoperating Income (Expense)     19,408 107 44,085 300
Nonoperating Income (Expense)     (3,177) (14,898) (40,640) (42,771)
Income (loss) before income taxes     446,103 109,867 497,601 (254,950)
Income tax expense (benefit)     158,386 22,196 173,593 6,459
Net income (loss)     287,717 87,671 324,008 (261,409)
Less net income (loss) attributable to noncontrolling interest     15,703 13,174 39,695 52,209
Net income (loss) attributable to HollyFrontier stockholders     272,014 74,497 284,313 (313,618)
Comprehensive income (loss) attributable to HollyFrontier stockholders     284,907 76,271 305,379 (301,836)
Eliminations [Member]            
Condensed Financial Statements, Captions [Line Items]            
Sales and other revenues     (95,283) (77,547) (277,755) (239,857)
Operating costs and expenses:            
Cost of products sold     (73,776) (72,417) (217,482) (224,086)
Lower of cost or market inventory valuation adjustment     0 0 0 0
Operating expenses     (20,737) (4,336) (57,950) (13,304)
General and administrative     0 0 0 0
Depreciation and amortization     (3,606) (3,610) (10,709) (10,751)
Asset Impairment Charges         0  
Goodwill and Intangible Asset Impairment           0
Total operating costs and expenses     (98,119) (80,363) (286,141) (248,141)
Income (loss) from operations     2,836 2,816 8,386 8,284
Other income (expense):            
Income (loss) from equity method investments     (28,099) (23,414) (75,636) (74,307)
Interest income (expense)     (2,392) (2,391) (7,141) (6,909)
Loss on early extinguishment of debt         0 0
Other Nonoperating Income (Expense)     0 0 0 0
Nonoperating Income (Expense)     (30,491) (25,805) (82,777) (81,216)
Income (loss) before income taxes     (27,655) (22,989) (74,391) (72,932)
Income tax expense (benefit)     0 0 0 0
Net income (loss)     (27,655) (22,989) (74,391) (72,932)
Less net income (loss) attributable to noncontrolling interest     14,713 12,016 34,882 43,785
Net income (loss) attributable to HollyFrontier stockholders     (42,368) (35,005) (109,273) (116,717)
Comprehensive income (loss) attributable to HollyFrontier stockholders     (42,379) (35,121) (109,273) (116,600)
Holly Frontier Corp. Before Consolidation of HEP [Member]            
Condensed Financial Statements, Captions [Line Items]            
Sales and other revenues     3,704,166 2,832,206 10,211,208 7,530,972
Operating costs and expenses:            
Cost of products sold     2,962,306 2,414,254 8,500,609 6,439,241
Lower of cost or market inventory valuation adjustment     (111,128) 312 (15,323) (194,282)
Operating expenses     306,407 228,469 899,803 684,388
General and administrative     64,390 30,329 175,787 79,652
Depreciation and amortization     87,889 76,225 258,400 230,332
Asset Impairment Charges         19,247  
Goodwill and Intangible Asset Impairment           654,084
Total operating costs and expenses     3,309,864 2,749,589 9,838,523 7,893,415
Income (loss) from operations     394,302 82,617 372,685 (362,443)
Other income (expense):            
Income (loss) from equity method investments     28,099 23,414 75,636 74,307
Interest income (expense)     (11,295) (2,042) (35,272) (1,673)
Loss on early extinguishment of debt         0 (8,718)
Other Nonoperating Income (Expense)     19,255 (3) 43,769 197
Nonoperating Income (Expense)     36,059 21,369 84,133 64,113
Income (loss) before income taxes     430,361 103,986 456,818 (298,330)
Income tax expense (benefit)     158,456 22,135 173,429 6,249
Net income (loss)     271,905 81,851 283,389 (304,579)
Less net income (loss) attributable to noncontrolling interest     0 (8) (14) (24)
Net income (loss) attributable to HollyFrontier stockholders     271,905 81,859 283,403 (304,555)
Comprehensive income (loss) attributable to HollyFrontier stockholders     284,832 83,632 304,503 (292,773)
Non-Guarantor Subsidiaries [Member]            
Condensed Financial Statements, Captions [Line Items]            
Sales and other revenues     110,364 92,611 325,141 289,517
Operating costs and expenses:            
Cost of products sold     0 0 0 0
Lower of cost or market inventory valuation adjustment     0 0 0 0
Operating expenses     35,998 32,099 102,584 89,067
General and administrative     3,623 2,665 8,872 8,618
Depreciation and amortization     18,601 18,515 56,515 49,852
Asset Impairment Charges         0  
Goodwill and Intangible Asset Impairment           0
Total operating costs and expenses     58,222 53,279 167,971 147,537
Income (loss) from operations     52,142 39,332 157,170 141,980
Other income (expense):            
Income (loss) from equity method investments     5,072 3,767 10,965 10,155
Interest income (expense)     (13,970) (14,339) (41,052) (35,926)
Loss on early extinguishment of debt         (12,225) 0
Other Nonoperating Income (Expense)     153 110 316 103
Nonoperating Income (Expense)     (8,745) (10,462) (41,996) (25,668)
Income (loss) before income taxes     43,397 28,870 115,174 116,312
Income tax expense (benefit)     (70) 61 164 210
Net income (loss)     43,467 28,809 115,010 116,102
Less net income (loss) attributable to noncontrolling interest     990 1,166 4,827 8,448
Net income (loss) attributable to HollyFrontier stockholders     42,477 27,643 110,183 107,654
Comprehensive income (loss) attributable to HollyFrontier stockholders     $ 42,454 $ 27,760 $ 110,149 $ 107,537