XML 24 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 9 Months Ended
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2012
Sep. 30, 2011
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues $ 5,204,798 $ 5,173,398 $ 14,943,217 $ 10,467,116
Cost of products sold 3,898,736 3,989,927 11,767,417 8,421,639
Operating expenses 233,859 227,883 698,212 501,971
General and administrative 28,787 43,141 88,421 78,641
Depreciation and amortization 65,112 43,240 178,162 106,380
Total operating costs and expenses 4,226,494 4,304,191 12,732,212 9,108,631
Income (loss) from operations 978,304 869,207 2,211,005 1,358,485
Earnings of equity method investments 852 532 2,455 1,739
Interest income (expense) (18,884) (24,870) (78,000) (55,525)
Gain on sale of marketable equity securities 0 0 326 0
Merger transaction costs 0 (9,100) 0 (15,114)
Nonoperating Income (Expense) (18,032) (33,438) (75,219) (68,900)
Income before income taxes 960,272 835,769 2,135,786 1,289,585
Income tax provision 349,622 304,758 775,746 465,730
Net income 610,650 531,011 1,360,040 823,855
Less net income attributable to noncontrolling interest 10,277 7,923 24,472 23,838
Net income attributable to HollyFrontier stockholders 600,373 523,088 1,335,568 800,017
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 532,277 536,477 1,195,174 813,563
Parent [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 195 266 394 1,067
Cost of products sold 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 26,723 39,555 81,147 71,884
Depreciation and amortization 4,665 872 6,644 2,719
Total operating costs and expenses 31,388 40,427 87,791 74,603
Income (loss) from operations (31,193) (40,161) (87,397) (73,536)
Earnings of equity method investments 988,255 892,420 2,240,275 1,380,375
Interest income (expense) (6,747) (15,162) (34,194) (27,033)
Gain on sale of marketable equity securities     0  
Merger transaction costs   (9,100)   (15,114)
Nonoperating Income (Expense) 981,508 868,158 2,206,081 1,338,228
Income before income taxes 950,315 827,997 2,118,684 1,264,692
Income tax provision 349,485 304,835 775,459 465,561
Net income 600,830 523,162 1,343,225 799,131
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 600,830 523,162 1,343,225 799,131
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 502,238 514,759 1,179,627 790,561
Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,192,846 5,164,628 14,908,154 10,432,420
Cost of products sold 3,958,261 4,029,997 11,932,230 8,531,358
Operating expenses 213,021 213,002 642,153 459,679
General and administrative 637 1,562 1,299 1,769
Depreciation and amortization 48,018 35,070 133,456 81,875
Total operating costs and expenses 4,219,937 4,279,631 12,709,138 9,074,681
Income (loss) from operations 972,909 884,997 2,199,016 1,357,739
Earnings of equity method investments 15,720 8,400 42,707 25,231
Interest income (expense) (374) (977) (1,774) (2,595)
Gain on sale of marketable equity securities     326  
Merger transaction costs   0   0
Nonoperating Income (Expense) 15,346 7,423 41,259 22,636
Income before income taxes 988,255 892,420 2,240,275 1,380,375
Income tax provision 0 0 0 0
Net income 988,255 892,420 2,240,275 1,380,375
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 988,255 892,420 2,240,275 1,380,375
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 1,018,987 913,835 2,263,429 1,401,542
Non Guarantor Restricted Subsidiaries [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 35 33 138 33
Cost of products sold 0 0 0 0
Operating expenses 9 7 33 186
General and administrative 28 0 50 0
Depreciation and amortization 0 0 0 0
Total operating costs and expenses 37 7 83 186
Income (loss) from operations (2) 26 55 (153)
Earnings of equity method investments 15,586 8,469 42,163 25,454
Interest income (expense) 161 14 536 39
Gain on sale of marketable equity securities     0  
Merger transaction costs   0   0
Nonoperating Income (Expense) 15,747 8,483 42,699 25,493
Income before income taxes 15,745 8,509 42,754 25,340
Income tax provision 0 0 0 0
Net income 15,745 8,509 42,754 25,340
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 15,745 8,509 42,754 25,340
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 15,745 8,509 42,754 25,340
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 0 0 0 0
Operating expenses 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Total operating costs and expenses 0 0 0 0
Income (loss) from operations 0 0 0 0
Earnings of equity method investments (1,004,000) (900,929) (2,283,029) (1,405,715)
Interest income (expense) 0 0 0 0
Gain on sale of marketable equity securities     0  
Merger transaction costs   0   0
Nonoperating Income (Expense) (1,004,000) (900,929) (2,283,029) (1,405,715)
Income before income taxes (1,004,000) (900,929) (2,283,029) (1,405,715)
Income tax provision 0 0 0 0
Net income (1,004,000) (900,929) (2,283,029) (1,405,715)
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders (1,004,000) (900,929) (2,283,029) (1,405,715)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent (1,004,000) (900,929) (2,283,029) (1,405,715)
Holly Frontier Corp. Before Consolidation Of HEP [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 5,193,076 5,164,927 14,908,686 10,433,520
Cost of products sold 3,958,261 4,029,997 11,932,230 8,531,358
Operating expenses 213,030 213,009 642,186 459,865
General and administrative 27,388 41,117 82,496 73,653
Depreciation and amortization 52,683 35,942 140,100 84,594
Total operating costs and expenses 4,251,362 4,320,065 12,797,012 9,149,470
Income (loss) from operations 941,714 844,862 2,111,674 1,284,050
Earnings of equity method investments 15,561 8,360 42,116 25,345
Interest income (expense) (6,960) (16,125) (35,432) (29,589)
Gain on sale of marketable equity securities     326  
Merger transaction costs   (9,100)   (15,114)
Nonoperating Income (Expense) 8,601 (16,865) 7,010 (19,358)
Income before income taxes 950,315 827,997 2,118,684 1,264,692
Income tax provision 349,485 304,835 775,459 465,561
Net income 600,830 523,162 1,343,225 799,131
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders 600,830 523,162 1,343,225 799,131
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 532,970 536,174 1,202,781 811,728
Non-Guarantor Non-Restricted Subsidiaries (HEP Segment) [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues 72,496 49,131 207,250 144,916
Cost of products sold 0 0 0 0
Operating expenses 21,324 15,015 61,724 41,821
General and administrative 1,399 2,024 5,925 4,988
Depreciation and amortization 12,636 7,505 38,683 22,407
Total operating costs and expenses 35,359 24,544 106,332 69,216
Income (loss) from operations 37,137 24,587 100,918 75,700
Earnings of equity method investments 877 641 2,502 1,848
Interest income (expense) (12,432) (9,391) (44,306) (27,789)
Gain on sale of marketable equity securities     0  
Merger transaction costs   0   0
Nonoperating Income (Expense) (11,555) (8,750) (41,804) (25,941)
Income before income taxes 25,582 15,837 59,114 49,759
Income tax provision 137 (77) 287 169
Net income 25,445 15,914 58,827 49,590
Less net income attributable to noncontrolling interest 10,277 7,923 24,472 23,838
Net income attributable to HollyFrontier stockholders 15,168 7,991 34,355 25,752
Comprehensive Income (Loss), Net of Tax, Attributable to Parent 14,932 8,368 34,405 26,701
Eliminations [Member]
       
Condensed Financial Statements, Captions [Line Items]        
Sales and other revenues (60,774) (40,660) (172,719) (111,320)
Cost of products sold (59,525) (40,070) (164,813) (109,719)
Operating expenses (495) (141) (5,698) 285
General and administrative 0 0 0 0
Depreciation and amortization (207) (207) (621) (621)
Total operating costs and expenses (60,227) (40,418) (171,132) (110,055)
Income (loss) from operations (547) (242) (1,587) (1,265)
Earnings of equity method investments (15,586) (8,469) (42,163) (25,454)
Interest income (expense) 508 646 1,738 1,853
Gain on sale of marketable equity securities     0  
Merger transaction costs   0   0
Nonoperating Income (Expense) (15,078) (7,823) (40,425) (23,601)
Income before income taxes (15,625) (8,065) (42,012) (24,866)
Income tax provision 0 0 0 0
Net income (15,625) (8,065) (42,012) (24,866)
Less net income attributable to noncontrolling interest 0 0 0 0
Net income attributable to HollyFrontier stockholders (15,625) (8,065) (42,012) (24,866)
Comprehensive Income (Loss), Net of Tax, Attributable to Parent $ (15,625) $ (8,065) $ (42,012) $ (24,866)