Supplemental Guarantor / Non-Guarantor Financial Information | Supplemental Guarantor/Non-Guarantor Financial Information Obligations of HEP (“Parent”) under the Senior Notes have been jointly and severally guaranteed by each of its direct and indirect 100% owned subsidiaries (“Guarantor Subsidiaries”). These guarantees are full and unconditional, subject to certain customary release provisions. These circumstances include (i) when a Guarantor Subsidiary is sold or sells all or substantially all of its assets, (ii) when a Guarantor Subsidiary is declared “unrestricted” for covenant purposes, (iii) when a Guarantor Subsidiary’s guarantee of other indebtedness is terminated or released and (iv) when the requirements for legal defeasance or covenant defeasance or to discharge the Senior Notes have been satisfied. The following financial information presents condensed consolidating balance sheets, statements of comprehensive income, and statements of cash flows of the Parent, the Guarantor Subsidiaries and the Non-Guarantor Subsidiaries. The information has been presented as if the Parent accounted for its ownership in the Guarantor Subsidiaries, and the Guarantor Restricted Subsidiaries accounted for the ownership of the Non-Guarantor Non-Restricted Subsidiaries, using the equity method of accounting. Condensed Consolidating Balance Sheet March 31, 2016 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 2 $ 1,003 $ 8,029 $ — $ 9,034 Accounts receivable — 36,505 4,721 (170 ) 41,056 Prepaid and other current assets 199 3,766 1,216 — 5,181 Total current assets 201 41,274 13,966 (170 ) 55,271 Properties and equipment, net — 672,825 379,947 — 1,052,772 Investment in subsidiaries 586,328 288,721 — (875,049 ) — Transportation agreements, net — 72,067 — — 72,067 Goodwill — 256,498 — — 256,498 Equity method investments — 124,134 — — 124,134 Other assets 658 11,161 — — 11,819 Total assets $ 587,187 $ 1,466,680 $ 393,913 $ (875,219 ) $ 1,572,561 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 12,124 $ 6,526 $ (170 ) $ 18,480 Accrued interest 1,625 347 — — 1,972 Deferred revenue — 6,736 314 — 7,050 Accrued property taxes — 2,210 1,897 — 4,107 Other current liabilities 213 2,692 40 — 2,945 Total current liabilities 1,838 24,109 8,777 (170 ) 34,554 Long-term debt 296,944 765,000 — — 1,061,944 Other long-term liabilities 227 15,995 175 — 16,397 Deferred revenue — 39,441 — — 39,441 Class B unit — 35,807 — — 35,807 Equity - partners 288,178 586,328 384,961 (971,289 ) 288,178 Equity - noncontrolling interest — — — 96,240 96,240 Total liabilities and equity $ 587,187 $ 1,466,680 $ 393,913 $ (875,219 ) $ 1,572,561 Condensed Consolidating Balance Sheet December 31, 2015 (1) Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 2 $ 5,452 $ 9,559 $ — $ 15,013 Accounts receivable — 35,558 5,715 (198 ) 41,075 Prepaid and other current assets 174 3,634 1,246 — 5,054 Total current assets 176 44,644 16,520 (198 ) 61,142 Properties and equipment, net — 687,336 371,843 — 1,059,179 Investment in subsidiaries 600,563 283,287 — (883,850 ) — Transportation agreements, net — 73,805 — — 73,805 Goodwill — 256,498 — — 256,498 Equity method investments — 79,438 — — 79,438 Other assets 642 13,061 — — 13,703 Total assets $ 601,381 $ 1,438,069 $ 388,363 $ (884,048 ) $ 1,543,765 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 19,448 $ 3,333 $ (198 ) $ 22,583 Accrued interest 6,500 252 — — 6,752 Deferred revenue — 6,010 6,006 — 12,016 Accrued property taxes — 2,627 1,137 — 3,764 Other current liabilities 7 3,802 — — 3,809 Total current liabilities 6,507 32,139 10,476 (198 ) 48,924 Long-term debt 296,752 712,000 — — 1,008,752 Other long-term liabilities 210 20,363 171 — 20,744 Deferred revenue — 39,063 — — 39,063 Class B unit — 33,941 — — 33,941 Equity - partners 297,912 600,563 377,716 (978,279 ) 297,912 Equity - noncontrolling interest — — — 94,429 94,429 Total liabilities and equity $ 601,381 $ 1,438,069 $ 388,363 $ (884,048 ) $ 1,543,765 (1) Retrospectively adjusted as described in Note 1. Condensed Consolidating Statement of Comprehensive Income Three Months Ended March 31, 2016 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 72,252 $ 10,594 $ — $ 82,846 Third parties — 10,732 8,432 — 19,164 — 82,984 19,026 — 102,010 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 23,891 3,031 — 26,922 Depreciation and amortization 12,793 3,758 — 16,551 General and administrative 1,165 1,926 — — 3,091 1,165 38,610 6,789 — 46,564 Operating income (loss) (1,165 ) 44,374 12,237 — 55,446 Equity in earnings of subsidiaries 48,990 9,184 — (58,174 ) — Equity in earnings of equity method investments — 2,765 — — 2,765 Interest expense (5,067 ) (5,468 ) — — (10,535 ) Interest income — 105 7 — 112 Other income (expense) — (9 ) 1 — (8 ) 43,923 6,577 8 (58,174 ) (7,666 ) Income (loss) before income taxes 42,758 50,951 12,245 (58,174 ) 47,780 State income tax expense — (95 ) — — (95 ) Net income (loss) 42,758 50,856 12,245 (58,174 ) 47,685 Allocation of net (income) attributable to noncontrolling interests — — — (4,927 ) (4,927 ) Net income (loss) attributable to Holly Energy Partners 42,758 50,856 12,245 (63,101 ) 42,758 Other comprehensive income (loss) (453 ) (453 ) — 453 (453 ) Comprehensive income (loss) attributable to Holly Energy Partners $ 42,305 $ 50,403 $ 12,245 $ (62,648 ) $ 42,305 Condensed Consolidating Statement of Comprehensive Income Three Months Ended March 31, 2015 (1) Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 63,056 $ 9,224 $ (25 ) $ 72,255 Third parties — 11,387 6,114 — 17,501 — 74,443 15,338 (25 ) 89,756 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 25,630 2,460 (25 ) 28,065 Depreciation and amortization — 11,066 3,732 — 14,798 General and administrative 1,063 2,227 — — 3,290 1,063 38,923 6,192 (25 ) 46,153 Operating income (loss) (1,063 ) 35,520 9,146 — 43,603 Equity in earnings of subsidiaries 37,730 6,860 — (44,590 ) — Equity in earnings of equity method investments — 734 — — 734 Interest expense (5,067 ) (3,701 ) — — (8,768 ) Gain on sale of assets — 159 — — 159 32,663 4,052 — (44,590 ) (7,875 ) Income (loss) before income taxes 31,600 39,572 9,146 (44,590 ) 35,728 State income tax expense — (101 ) — — (101 ) Net income (loss) 31,600 39,471 9,146 (44,590 ) 35,627 Allocation of net (income) attributable to noncontrolling interests — — — (4,027 ) (4,027 ) Net income (loss) attributable to Holly Energy Partners 31,600 39,471 9,146 (48,617 ) 31,600 Other comprehensive income (loss) (749 ) (749 ) — 749 (749 ) Comprehensive income (loss) attributable to Holly Energy Partners $ 30,851 $ 38,722 $ 9,146 $ (47,868 ) $ 30,851 (1) Retrospectively adjusted as described in Note 1. Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2016 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (10,084 ) $ 48,712 $ 13,424 $ (3,750 ) $ 48,302 Cash flows from investing activities Additions to properties and equipment — (7,919 ) (9,954 ) — (17,873 ) Proceeds from sale of assets — 12 — — 12 Distributions in excess of equity in earnings of equity investments — 99 — — 99 — (7,808 ) (9,954 ) — (17,762 ) Cash flows from financing activities Net borrowings under credit agreement — 53,000 — — 53,000 Net intercompany financing activities 53,751 (53,751 ) — — — Contribution from general partners 32,455 (32,455 ) — — — Distributions to HEP unitholders (44,960 ) — — — (44,960 ) Distributions to HFC for Tulsa Tanks (30,378 ) (9,122 ) — — (39,500 ) Contributions from HFC for Tulsa Tanks — 99 — — 99 Distributions to noncontrolling interests — — (5,000 ) 3,750 (1,250 ) Purchase of units for incentive grants (784 ) — — — (784 ) Deferred financing cost — (2,964 ) — — (2,964 ) Other — (160 ) — — (160 ) 10,084 (45,353 ) (5,000 ) 3,750 (36,519 ) Cash and cash equivalents Increase (decrease) for the period — (4,449 ) (1,530 ) — (5,979 ) Beginning of period 2 5,452 9,559 — 15,013 End of period $ 2 $ 1,003 $ 8,029 $ — $ 9,034 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2015 (1) Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (9,873 ) $ 63,029 $ 8,328 $ (692 ) $ 60,792 Cash flows from investing activities Additions to properties and equipment — (23,919 ) (308 ) — (24,227 ) Purchase of El Dorado crude tanks — (27,500 ) — — (27,500 ) Proceeds from sale of assets — 218 — — 218 Distributions from noncontrolling interest — 3,058 — (3,058 ) — Distributions in excess of equity in earnings of equity investments — 16 — — 16 — (48,127 ) (308 ) (3,058 ) (51,493 ) Cash flows from financing activities Net repayments under credit agreement — 23,000 — — 23,000 Net intercompany financing activities 50,985 (50,985 ) — — — Contributions from HFC for El Dorado Operating acquisition — 12,563 — — 12,563 Distributions to HEP unitholders (40,865 ) — — — (40,865 ) Contribution from HFC for Tulsa tank acquisition — 472 — — 472 Distributions to noncontrolling interests — — (5,000 ) 3,750 (1,250 ) Purchase of units for incentive grants (247 ) — — — (247 ) 9,873 (14,950 ) (5,000 ) 3,750 (6,327 ) Cash and cash equivalents Increase (decrease) for the period — (48 ) 3,020 — 2,972 Beginning of period 2 2,828 — — 2,830 End of period $ 2 $ 2,780 $ 3,020 $ — $ 5,802 (1) Retrospectively adjusted as described in Note 1. |