XML 27 R76.htm IDEA: XBRL DOCUMENT v2.4.0.6
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, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues $ 4,806,681 $ 2,967,133 $ 9,738,419 $ 5,293,718
Cost of products sold 3,681,764 2,447,095 7,868,681 4,431,712
Operating expenses 222,726 139,345 464,353 274,088
General and administrative 32,106 18,682 59,634 35,500
Depreciation and amortization 56,948 31,832 113,050 63,140
Total operating costs and expenses 3,993,544 2,636,954 8,505,718 4,804,440
Income (loss) from operations 813,137 330,179 1,232,701 489,278
Earnings of equity method investments 886 467 1,603 1,207
Interest income (expense) (26,261) (14,536) (59,116) (30,655)
Gain on sale of marketable equity securities 326 0 326 0
Merger transaction costs 0 (2,316) 0 (6,014)
Nonoperating Income (Expense) (25,049) (16,385) (57,187) (35,462)
Income before income taxes 788,088 313,794 1,175,514 453,816
Income tax provision 285,718 111,961 426,124 160,972
Net income 502,370 201,833 749,390 292,844
Less net income attributable to noncontrolling interest 8,871 9,598 14,195 15,915
Net income attributable to HollyFrontier stockholders 493,499 192,235 735,195 276,929
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 516,495 192,013 662,897 277,086
Parent [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 100 153 199 801
Cost of products sold 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 29,451 16,976 54,424 32,329
Depreciation and amortization 876 907 1,979 1,847
Total operating costs and expenses 30,327 17,883 56,403 34,176
Income (loss) from operations (30,227) (17,730) (56,204) (33,375)
Earnings of equity method investments 823,251 329,496 1,247,902 488,453
Interest income (expense) (13,424) (5,063) (27,447) (11,872)
Gain on sale of marketable equity securities 0   0  
Merger transaction costs   (2,316)   (6,014)
Nonoperating Income (Expense) 809,827 322,117 1,220,455 470,567
Income before income taxes 779,600 304,387 1,164,251 437,192
Income tax provision 285,643 111,943 425,974 160,726
Net income 493,957 192,444 738,277 276,466
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 493,957 192,444 738,277 276,466
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 509,400 192,510 673,129 276,337
Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 4,795,719 2,953,226 9,715,457 5,268,318
Cost of products sold 3,737,717 2,483,435 7,979,509 4,501,361
Operating expenses 201,876 124,992 423,667 246,677
General and administrative 146 133 662 235
Depreciation and amortization 43,963 23,644 85,774 46,805
Total operating costs and expenses 3,983,702 2,632,204 8,489,612 4,795,078
Income (loss) from operations 812,017 321,022 1,225,845 473,240
Earnings of equity method investments 11,927 9,268 23,131 16,831
Interest income (expense) (944) (795) (1,400) (1,618)
Gain on sale of marketable equity securities 326   326  
Merger transaction costs   0   0
Nonoperating Income (Expense) 11,309 8,473 22,057 15,213
Income before income taxes 823,326 329,495 1,247,902 488,453
Income tax provision 0 0 0 0
Net income 823,326 329,495 1,247,902 488,453
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 823,326 329,495 1,247,902 488,453
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 830,977 329,113 1,240,467 488,204
Non Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 4,061 0 8,179 0
Cost of products sold 0 0 0 0
Operating expenses 3,061 121 6,117 509
General and administrative 22 0 22 0
Depreciation and amortization 3,588 179 7,124 358
Total operating costs and expenses 6,671 300 13,263 867
Income (loss) from operations (2,610) (300) (5,084) (867)
Earnings of equity method investments 13,613 9,480 26,577 17,500
Interest income (expense) 176 13 375 26
Gain on sale of marketable equity securities 0   0  
Merger transaction costs   0   0
Nonoperating Income (Expense) 13,789 9,493 26,952 17,526
Income before income taxes 11,179 9,193 21,868 16,659
Income tax provision 0 0 0 0
Net income 11,179 9,193 21,868 16,659
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 11,179 9,193 21,868 16,659
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 11,179 9,193 21,868 16,659
Eliminations From Consolidation Of Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (2,670) 0 (5,614) 0
Cost of products sold (2,596) 0 (5,540) 0
Operating expenses 0 0 (75) 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Total operating costs and expenses (2,596) 0 (5,615) 0
Income (loss) from operations (74) 0 1 0
Earnings of equity method investments (835,086) (338,764) (1,271,055) (505,284)
Interest income (expense) 0 0 0 0
Gain on sale of marketable equity securities 0   0  
Merger transaction costs   0   0
Nonoperating Income (Expense) (835,086) (338,764) (1,271,055) (505,284)
Income before income taxes (835,160) (338,764) (1,271,054) (505,284)
Income tax provision 0 0 0 0
Net income (835,160) (338,764) (1,271,054) (505,284)
Less net income attributable to noncontrolling interest (656) (75) (1,285) (172)
Net income attributable to HollyFrontier stockholders (834,504) (338,689) (1,269,769) (505,112)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (834,504) (338,689) (1,269,769) (505,111)
Holly Frontier Corp. Before Consolidation Of HEP [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 4,797,210 2,953,379 9,718,221 5,269,119
Cost of products sold 3,735,121 2,483,435 7,973,969 4,501,361
Operating expenses 204,937 125,113 429,709 247,186
General and administrative 29,619 17,109 55,108 32,564
Depreciation and amortization 48,427 24,730 94,877 49,010
Total operating costs and expenses 4,018,104 2,650,387 8,553,663 4,830,121
Income (loss) from operations 779,106 302,992 1,164,558 438,998
Earnings of equity method investments 13,705 9,480 26,555 17,500
Interest income (expense) (14,192) (5,845) (28,472) (13,464)
Gain on sale of marketable equity securities 326   326  
Merger transaction costs   (2,316)   (6,014)
Nonoperating Income (Expense) (161) 1,319 (1,591) (1,978)
Income before income taxes 778,945 304,311 1,162,967 437,020
Income tax provision 285,643 111,943 425,974 160,726
Net income 493,302 192,368 736,993 276,294
Less net income attributable to noncontrolling interest (656) (75) (1,285) (172)
Net income attributable to HollyFrontier stockholders 493,958 192,443 738,278 276,466
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 517,052 192,127 665,695 276,089
Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 63,692 50,940 127,207 95,945
Cost of products sold 0 0 0 0
Operating expenses 17,923 14,366 34,911 27,162
General and administrative 2,487 1,573 4,526 2,936
Depreciation and amortization 8,728 7,309 18,587 14,544
Total operating costs and expenses 29,138 23,248 58,024 44,642
Income (loss) from operations 34,554 27,692 69,183 51,303
Earnings of equity method investments 794 467 1,625 1,207
Interest income (expense) (12,665) (9,286) (31,835) (18,398)
Gain on sale of marketable equity securities 0   0  
Merger transaction costs   0   0
Nonoperating Income (Expense) (11,871) (8,819) (30,210) (17,191)
Income before income taxes 22,683 18,873 38,973 34,112
Income tax provision 75 18 150 246
Net income 22,608 18,855 38,823 33,866
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 22,608 18,855 38,823 33,866
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 22,373 19,126 39,508 36,440
Eliminations [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (54,221) (37,186) (107,009) (71,346)
Cost of products sold (53,357) (36,340) (105,288) (69,649)
Operating expenses (134) (134) (267) (260)
General and administrative 0 0 0 0
Depreciation and amortization (207) (207) (414) (414)
Total operating costs and expenses (53,698) (36,681) (105,969) (70,323)
Income (loss) from operations (523) (505) (1,040) (1,023)
Earnings of equity method investments (13,613) (9,480) (26,577) (17,500)
Interest income (expense) 596 595 1,191 1,207
Gain on sale of marketable equity securities 0   0  
Merger transaction costs   0   0
Nonoperating Income (Expense) (13,017) (8,885) (25,386) (16,293)
Income before income taxes (13,540) (9,390) (26,426) (17,316)
Income tax provision 0 0 0 0
Net income (13,540) (9,390) (26,426) (17,316)
Less net income attributable to noncontrolling interest 9,527 9,673 15,480 16,087
Net income attributable to HollyFrontier stockholders (23,067) (19,063) (41,906) (33,403)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (22,930) $ (19,240) $ (42,306) $ (35,443)