Supplemental Guarantor / Non-Guarantor Financial Information | Supplemental Guarantor/Non-Guarantor Financial Information Obligations of HEP (“Parent”) under the 6% 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, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 2 $ 8,640 $ 2,898 $ — $ 11,540 Accounts receivable — 43,652 6,971 — 50,623 Prepaid and other current assets 409 3,284 373 — 4,066 Total current assets 411 55,576 10,242 — 66,229 Properties and equipment, net — 1,181,098 341,778 — 1,522,876 Operating leases right-of-use assets — 76,950 — — 76,950 Investment in subsidiaries 1,847,226 260,874 — (2,108,100 ) — Intangible assets, net — 111,828 — — 111,828 Goodwill — 270,336 — — 270,336 Equity method investments — 83,556 — — 83,556 Other assets 8,673 21,772 — — 30,445 Total assets $ 1,856,310 $ 2,061,990 $ 352,020 $ (2,108,100 ) $ 2,162,220 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 15,847 $ 908 $ — $ 16,755 Accrued interest 5,687 (1 ) — — 5,686 Deferred revenue — 7,048 810 — 7,858 Accrued property taxes — 3,522 2,014 — 5,536 Current maturities of operating leases — 4,955 65 — 5,020 Current maturities of finance leases — 877 — — 877 Other current liabilities 192 2,459 5 — 2,656 Total current liabilities 5,879 34,707 3,802 — 44,388 Long-term debt 1,438,054 — — — 1,438,054 Noncurrent operating lease liabilities — 72,269 — — 72,269 Other long-term liabilities 260 12,716 386 — 13,362 Deferred revenue — 48,131 — — 48,131 Class B unit — 46,941 — — 46,941 Equity - partners 412,117 1,847,226 260,874 (2,108,100 ) 412,117 Equity - noncontrolling interest — — 86,958 — 86,958 Total liabilities and equity $ 1,856,310 $ 2,061,990 $ 352,020 $ (2,108,100 ) $ 2,162,220 Condensed Consolidating Balance Sheet December 31, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 2 $ — $ 3,043 $ — $ 3,045 Accounts receivable — 53,376 5,994 (252 ) 59,118 Prepaid and other current assets 217 3,542 552 — 4,311 Total current assets 219 56,918 9,589 (252 ) 66,474 Properties and equipment, net — 1,193,181 345,474 — 1,538,655 Investment in subsidiaries 1,850,416 264,378 — (2,114,794 ) — Intangible assets, net — 115,329 — — 115,329 Goodwill — 270,336 — — 270,336 Equity method investments — 83,840 — — 83,840 Other assets 9,291 18,615 — — 27,906 Total assets $ 1,859,926 $ 2,002,597 $ 355,063 $ (2,115,046 ) $ 2,102,540 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 30,325 $ 584 $ (252 ) $ 30,657 Accrued interest 13,302 — — — 13,302 Deferred revenue — 8,065 632 — 8,697 Accrued property taxes — 744 1,035 — 1,779 Other current liabilities 29 3,429 4 — 3,462 Total current liabilities 13,331 42,563 2,255 (252 ) 57,897 Long-term debt 1,418,900 — — — 1,418,900 Other long-term liabilities 260 14,743 304 — 15,307 Deferred revenue — 48,714 — — 48,714 Class B unit — 46,161 — — 46,161 Equity - partners 427,435 1,850,416 264,378 (2,114,794 ) 427,435 Equity - noncontrolling interest — — 88,126 — 88,126 Total liabilities and equity $ 1,859,926 $ 2,002,597 $ 355,063 $ (2,115,046 ) $ 2,102,540 Condensed Consolidating Statement of Income Three Months Ended March 31, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 97,393 $ 5,966 $ — $ 103,359 Third parties — 22,065 9,073 — 31,138 — 119,458 15,039 — 134,497 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 34,077 3,442 — 37,519 Depreciation and amortization 19,536 4,288 — 23,824 General and administrative 1,076 1,544 — — 2,620 1,076 55,157 7,730 — 63,963 Operating income (loss) (1,076 ) 64,301 7,309 — 70,534 Other income (expense): Equity in earnings of subsidiaries 71,299 5,496 — (76,795 ) — Equity in earnings of equity method investments — 2,100 — — 2,100 Interest expense (19,041 ) 19 — — (19,022 ) Interest income — 528 — — 528 Gain on sale of assets and other — (329 ) 19 — (310 ) 52,258 7,814 19 (76,795 ) (16,704 ) Income before income taxes 51,182 72,115 7,328 (76,795 ) 53,830 State income tax expense — (36 ) — — (36 ) Net income 51,182 72,079 7,328 (76,795 ) 53,794 Allocation of net income attributable to noncontrolling interests — (780 ) (1,832 ) — (2,612 ) Net income attributable to the partners $ 51,182 $ 71,299 $ 5,496 $ (76,795 ) $ 51,182 Condensed Consolidating Statement of Income Three Months Ended March 31, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 94,291 $ 7,137 $ — $ 101,428 Third parties — 19,978 7,478 — 27,456 — 114,269 14,615 — 128,884 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 32,664 3,538 — 36,202 Depreciation and amortization — 21,001 4,141 — 25,142 General and administrative 1,280 1,842 — — 3,122 1,280 55,507 7,679 — 64,466 Operating income (loss) (1,280 ) 58,762 6,936 — 64,418 Other income (expense): Equity in earnings of subsidiaries 65,052 5,212 — (70,264 ) — Equity in earnings of equity method investments — 1,279 — — 1,279 Interest expense (17,649 ) 68 — — (17,581 ) Interest income — 515 — — 515 Gain on sale of assets and other 45 28 13 — 86 47,448 7,102 13 (70,264 ) (15,701 ) Income before income taxes 46,168 65,864 6,949 (70,264 ) 48,717 State income tax expense — (82 ) — — (82 ) Net income 46,168 65,782 6,949 (70,264 ) 48,635 Allocation of net income attributable to noncontrolling interests — (730 ) (1,737 ) — (2,467 ) Net income attributable to the partners $ 46,168 $ 65,052 $ 5,212 $ (70,264 ) $ 46,168 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (26,584 ) $ 91,226 $ 12,009 $ (5,496 ) $ 71,155 Cash flows from investing activities Additions to properties and equipment — (10,564 ) (154 ) — (10,718 ) Distributions from UNEV in excess of earnings — 3,504 — (3,504 ) — Proceeds from sale of assets — 9 — — 9 Distributions in excess of equity in earnings of equity investments — 395 — — 395 — (6,656 ) (154 ) (3,504 ) (10,314 ) Cash flows from financing activities Net borrowings under credit agreement 19,000 — — — 19,000 Net intercompany financing activities 75,678 (75,678 ) — — — Distributions to HEP unitholders (67,975 ) — — — (67,975 ) Distributions to noncontrolling interests — — (12,000 ) 9,000 (3,000 ) Units withheld for tax withholding obligations (119 ) — — — (119 ) Payments on finance leases — (252 ) — — (252 ) 26,584 (75,930 ) (12,000 ) 9,000 (52,346 ) Cash and cash equivalents Increase (decrease) for the period — 8,640 (145 ) — 8,495 Beginning of period 2 — 3,043 — 3,045 End of period $ 2 $ 8,640 $ 2,898 $ — $ 11,540 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (23,679 ) $ 98,013 $ 11,398 $ (5,212 ) $ 80,520 Cash flows from investing activities Additions to properties and equipment — (9,029 ) (3,583 ) — (12,612 ) Proceeds from sale of assets — 22 — — 22 Distributions from UNEV in excess of earnings — 788 — (788 ) — Distributions in excess of equity in earnings of equity investments — 358 — — 358 — (7,861 ) (3,583 ) (788 ) (12,232 ) Cash flows from financing activities Net repayments under credit agreement (116,500 ) — — — (116,500 ) Net intercompany financing activities 89,060 (89,060 ) — — — Proceeds from issuance of common units 114,376 153 — — 114,529 Distributions to HEP unitholders (63,496 ) — — — (63,496 ) Distributions to noncontrolling interests — — (8,000 ) 6,000 (2,000 ) Contributions from general partner 297 — — — 297 Units withheld for tax withholding obligations (58 ) — — — (58 ) Deferred financing costs — 6 — — 6 Payments on finance leases — (277 ) — — (277 ) 23,679 (89,178 ) (8,000 ) 6,000 (67,499 ) Cash and cash equivalents Increase (decrease) for the period — 974 (185 ) — 789 Beginning of period 2 511 7,263 — 7,776 End of period $ 2 $ 1,485 $ 7,078 $ — $ 8,565 |