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 June 30, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 2 $ 1,703 $ 5,236 $ — $ 6,941 Accounts receivable — 57,410 4,006 (260 ) 61,156 Prepaid and other current assets 318 3,173 392 — 3,883 Total current assets 320 62,286 9,634 (260 ) 71,980 Properties and equipment, net — 1,170,005 337,592 — 1,507,597 Operating leases right-of-use assets — 76,504 47 — 76,551 Investment in subsidiaries 1,833,110 256,187 — (2,089,297 ) — Intangible assets, net — 108,326 — — 108,326 Goodwill — 270,336 — — 270,336 Equity method investments — 83,015 — — 83,015 Other assets 7,939 22,099 — — 30,038 Total assets $ 1,841,369 $ 2,048,758 $ 347,273 $ (2,089,557 ) $ 2,147,843 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 17,094 $ 1,281 $ (260 ) $ 18,115 Accrued interest 13,329 — — — 13,329 Deferred revenue — 7,406 810 — 8,216 Accrued property taxes — 2,280 3,157 — 5,437 Current maturities of operating leases — 5,299 47 — 5,346 Current maturities of finance leases — 857 — — 857 Other current liabilities 48 2,473 4 — 2,525 Total current liabilities 13,377 35,409 5,299 (260 ) 53,825 Long-term debt 1,437,710 — — — 1,437,710 Noncurrent operating lease liabilities — 71,550 — — 71,550 Other long-term liabilities 260 12,622 391 — 13,273 Deferred revenue — 48,345 — — 48,345 Class B unit — 47,722 — — 47,722 Equity - partners 390,022 1,833,110 256,187 (2,089,297 ) 390,022 Equity - noncontrolling interest — — 85,396 — 85,396 Total liabilities and equity $ 1,841,369 $ 2,048,758 $ 347,273 $ (2,089,557 ) $ 2,147,843 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 June 30, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 96,221 $ 6,148 $ — $ 102,369 Third parties — 23,700 4,682 — 28,382 — 119,921 10,830 — 130,751 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 36,701 3,901 — 40,602 Depreciation and amortization 20,027 4,220 — 24,247 General and administrative 745 1,243 — — 1,988 745 57,971 8,121 — 66,837 Operating income (loss) (745 ) 61,950 2,709 — 63,914 Other income (expense): Equity in earnings of subsidiaries 65,431 2,063 — (67,494 ) — Equity in earnings of equity method investments — 1,783 — — 1,783 Interest expense (18,996 ) (234 ) — — (19,230 ) Interest income — 551 — — 551 Gain on sale of assets and other — 69 42 — 111 46,435 4,232 42 (67,494 ) (16,785 ) Income before income taxes 45,690 66,182 2,751 (67,494 ) 47,129 State income tax benefit — 30 — — 30 Net income 45,690 66,212 2,751 (67,494 ) 47,159 Allocation of net income attributable to noncontrolling interests — (781 ) (688 ) — (1,469 ) Net income attributable to the partners $ 45,690 $ 65,431 $ 2,063 $ (67,494 ) $ 45,690 Condensed Consolidating Statement of Income Three Months Ended June 30, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 89,522 $ 4,491 $ — $ 94,013 Third parties — 19,540 5,207 — 24,747 — 109,062 9,698 — 118,760 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 31,494 3,039 — 34,533 Depreciation and amortization — 20,431 4,177 — 24,608 General and administrative 761 1,912 — — 2,673 761 53,837 7,216 — 61,814 Operating income (loss) (761 ) 55,225 2,482 — 56,946 Other income (expense): Equity in earnings of subsidiaries 58,566 1,881 — (60,447 ) — Equity in earnings of equity method investments — 1,734 — — 1,734 Interest expense (17,662 ) 36 — — (17,626 ) Interest income — 526 — — 526 Gain (loss) on sale of assets and other — (79 ) 26 — (53 ) 40,904 4,098 26 (60,447 ) (15,419 ) Income before income taxes 40,143 59,323 2,508 (60,447 ) 41,527 State income tax expense — (28 ) — — (28 ) Net income 40,143 59,295 2,508 (60,447 ) 41,499 Allocation of net income attributable to noncontrolling interests — (729 ) (627 ) — (1,356 ) Net income attributable to the partners $ 40,143 $ 58,566 $ 1,881 $ (60,447 ) $ 40,143 Condensed Consolidating Statement of Comprehensive Income Six Months Ended June 30, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 193,614 $ 12,114 $ — $ 205,728 Third parties — 45,765 13,755 — 59,520 — 239,379 25,869 — 265,248 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 70,778 7,343 — 78,121 Depreciation and amortization 39,563 8,508 — 48,071 General and administrative 1,821 2,787 — — 4,608 1,821 113,128 15,851 — 130,800 Operating income (loss) (1,821 ) 126,251 10,018 — 134,448 Other income (expense): Equity in earnings (loss) of subsidiaries 136,730 7,559 — (144,289 ) — Equity in earnings of equity method investments — 3,883 — — 3,883 Interest expense (38,037 ) (215 ) — — (38,252 ) Interest income — 1,079 — — 1,079 Gain (loss) on sale of assets and other — (260 ) 61 — (199 ) 98,693 12,046 61 (144,289 ) (33,489 ) Income (loss) before income taxes 96,872 138,297 10,079 (144,289 ) 100,959 State income tax expense — (6 ) — — (6 ) Net income (loss) 96,872 138,291 10,079 (144,289 ) 100,953 Allocation of net income attributable to noncontrolling interests — (1,561 ) (2,520 ) — (4,081 ) Net income attributable to the partners $ 96,872 $ 136,730 $ 7,559 $ (144,289 ) $ 96,872 Condensed Consolidating Statement of Income Six Months Ended June 30, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 183,813 $ 11,628 $ — $ 195,441 Third parties — 39,518 12,685 — 52,203 — 223,331 24,313 — 247,644 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 64,158 6,577 — 70,735 Depreciation and amortization — 41,432 8,318 — 49,750 General and administrative 2,041 3,754 — — 5,795 2,041 109,344 14,895 — 126,280 Operating income (loss) (2,041 ) 113,987 9,418 — 121,364 Other income (expense): Equity in earnings (loss) of subsidiaries 123,618 7,093 — (130,711 ) — Equity in earnings of equity method investments — 3,013 — — 3,013 Interest expense (35,311 ) 104 — — (35,207 ) Interest income — 1,041 — — 1,041 Gain (loss) on sale of assets and other 45 (51 ) 39 — 33 88,352 11,200 39 (130,711 ) (31,120 ) Income (loss) before income taxes 86,311 125,187 9,457 (130,711 ) 90,244 State income tax expense — (110 ) — — (110 ) Net income (loss) 86,311 125,077 9,457 (130,711 ) 90,134 Allocation of net income attributable to noncontrolling interests — (1,459 ) (2,364 ) — (3,823 ) Net income attributable to the partners $ 86,311 $ 123,618 $ 7,093 $ (130,711 ) $ 86,311 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (37,005 ) $ 165,882 $ 23,671 $ (7,559 ) $ 144,989 Cash flows from investing activities Additions to properties and equipment — (17,274 ) (478 ) — (17,752 ) Distributions from UNEV in excess of earnings — 8,191 — (8,191 ) — Proceeds from sale of assets — 194 — — 194 Distributions in excess of equity in earnings of equity investments — 299 — — 299 — (8,590 ) (478 ) (8,191 ) (17,259 ) Cash flows from financing activities Net borrowings under credit agreement 18,500 — — — 18,500 Net intercompany financing activities 155,225 (155,225 ) — — — Distributions to HEP unitholders (136,207 ) — — — (136,207 ) Distributions to noncontrolling interests — — (21,000 ) 15,750 (5,250 ) Units withheld for tax withholding obligations (119 ) — — — (119 ) Purchase units for incentive grants (255 ) — — — (255 ) Payments on finance leases (139 ) (364 ) — — (503 ) 37,005 (155,589 ) (21,000 ) 15,750 (123,834 ) Cash and cash equivalents Increase (decrease) for the period — 1,703 2,193 — 3,896 Beginning of period 2 — 3,043 — 3,045 End of period $ 2 $ 1,703 $ 5,236 $ — $ 6,941 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (33,588 ) $ 182,983 $ 18,661 $ (7,093 ) $ 160,963 Cash flows from investing activities Additions to properties and equipment — (18,829 ) (5,910 ) — (24,739 ) Business and asset acquisitions — (6,831 ) — — (6,831 ) Proceeds from sale of assets — 196 — — 196 Distributions from UNEV in excess of earnings — 3,407 — (3,407 ) — Distributions in excess of equity in earnings of equity investments — 299 — — 299 — (21,758 ) (5,910 ) (3,407 ) (31,075 ) Cash flows from financing activities Net repayments under credit agreement (112,000 ) — — — (112,000 ) Net intercompany financing activities 160,330 (160,330 ) — — — Proceeds from issuance of common units 114,899 (68 ) — — 114,831 Distributions to HEP unitholders (130,075 ) — — — (130,075 ) Distributions to noncontrolling interests — — (14,000 ) 10,500 (3,500 ) Contributions from general partner 492 — — — 492 Units withheld for tax withholding obligations (58 ) — — — (58 ) Other — (698 ) — — (698 ) 33,588 (161,096 ) (14,000 ) 10,500 (131,008 ) Cash and cash equivalents Increase (decrease) for the period — 129 (1,249 ) — (1,120 ) Beginning of period 2 511 7,263 — 7,776 End of period $ 2 $ 640 $ 6,014 $ — $ 6,656 |