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 September 30, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 5,603 $ (1,043 ) $ 2,909 $ — $ 7,469 Accounts receivable — 46,995 5,218 (261 ) 51,952 Prepaid and other current assets 145 4,335 299 4,779 Total current assets 5,748 50,287 8,426 (261 ) 64,200 Properties and equipment, net — 1,144,873 334,077 — 1,478,950 Operating lease right-of-use assets 0 — 3,424 30 — 3,454 Net investment in leases — 136,394 — — 136,394 Investment in subsidiaries 1,829,611 251,700 — (2,081,311 ) — Intangible assets, net — 104,824 — — 104,824 Goodwill — 270,336 — — 270,336 Equity method investments — 82,884 — — 82,884 Other assets 7,334 5,899 — — 13,233 Total assets $ 1,842,693 $ 2,050,621 $ 342,533 $ (2,081,572 ) $ 2,154,275 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 18,055 $ 1,561 $ (261 ) $ 19,355 Accrued interest 5,884 — — — 5,884 Deferred revenue — 8,964 810 — 9,774 Accrued property taxes — 5,131 4,135 — 9,266 Current operating lease liabilities — 777 30 — 807 Current finance lease liabilities — 5,426 — — 5,426 Other current liabilities 96 2,830 — — 2,926 Total current liabilities 5,980 41,183 6,536 (261 ) 53,438 Long-term debt 1,431,869 — — — 1,431,869 Noncurrent operating lease liabilities — 2,995 — — 2,995 Noncurrent finance lease liabilities — 69,168 — — 69,168 Other long-term liabilities 260 12,245 397 — 12,902 Deferred revenue — 46,862 — — 46,862 Class B unit — 48,557 — — 48,557 Equity - partners 404,584 1,829,611 251,700 (2,081,311 ) 404,584 Equity - noncontrolling interest — — 83,900 — 83,900 Total liabilities and equity $ 1,842,693 $ 2,050,621 $ 342,533 $ (2,081,572 ) $ 2,154,275 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 Net investment in leases — 16,488 — — 16,488 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 2,127 — — 11,418 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 Current finance lease liabilities — 936 — — 936 Other current liabilities 29 2,493 4 — 2,526 Total current liabilities 13,331 42,563 2,255 (252 ) 57,897 Long-term debt 1,418,900 — — — 1,418,900 Noncurrent finance lease liabilities — 867 — — 867 Other long-term liabilities 260 13,876 304 — 14,440 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 Comprehensive Income Three Months Ended September 30, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 99,482 $ 6,545 $ — $ 106,027 Third parties — 23,999 5,869 — 29,868 — 123,481 12,414 — 135,895 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 40,866 4,058 — 44,924 Depreciation and amortization — 19,757 4,364 — 24,121 General and administrative 569 2,145 — — 2,714 569 62,768 8,422 — 71,759 Operating income (loss) (569 ) 60,713 3,992 — 64,136 Other income (expense): Equity in earnings of subsidiaries 101,638 3,013 — (104,651 ) — Equity in earnings of equity method investments — 1,334 — — 1,334 Interest expense (18,945 ) 138 — — (18,807 ) Interest income — 2,243 — — 2,243 Gain on sales-type lease — 35,166 — — 35,166 Gain on sale of assets and other 221 (104 ) 25 — 142 82,914 41,790 25 (104,651 ) 20,078 Income before income taxes 82,345 102,503 4,017 (104,651 ) 84,214 State income tax expense — (30 ) — — (30 ) Net income 82,345 102,473 4,017 (104,651 ) 84,184 Allocation of net income attributable to noncontrolling interests — (835 ) (1,004 ) — (1,839 ) Net income attributable to the partners $ 82,345 $ 101,638 $ 3,013 $ (104,651 ) $ 82,345 Condensed Consolidating Statement of Comprehensive Income Three Months Ended September 30, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 94,270 $ 5,918 $ — $ 100,188 Third parties — 21,277 4,319 — 25,596 — 115,547 10,237 — 125,784 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 32,906 3,090 — 35,996 Depreciation and amortization — 20,198 4,169 — 24,367 General and administrative 698 1,800 — — 2,498 698 54,904 7,259 — 62,861 Operating income (loss) (698 ) 60,643 2,978 — 62,923 Other income (expense): Equity in earnings of subsidiaries 63,731 2,251 — (65,982 ) — Equity in earnings of equity method investments — 1,114 — — 1,114 Interest expense (18,030 ) (12 ) — — (18,042 ) Interest income — 540 — — 540 Gain (loss) on sale of assets and other — 14 24 — 38 45,701 3,907 24 (65,982 ) (16,350 ) Income before income taxes 45,003 64,550 3,002 (65,982 ) 46,573 State income tax expense — (39 ) — — (39 ) Net income 45,003 64,511 3,002 (65,982 ) 46,534 Allocation of net income attributable to noncontrolling interests — (780 ) (751 ) — (1,531 ) Net income attributable to the partners $ 45,003 $ 63,731 $ 2,251 $ (65,982 ) $ 45,003 Condensed Consolidating Statement of Comprehensive Income Nine Months Ended September 30, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 293,096 $ 18,659 $ — $ 311,755 Third parties — 69,764 19,624 — 89,388 — 362,860 38,283 — 401,143 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 111,644 11,401 — 123,045 Depreciation and amortization — 59,320 12,872 — 72,192 General and administrative 2,390 4,932 — — 7,322 2,390 175,896 24,273 — 202,559 Operating income (loss) (2,390 ) 186,964 14,010 — 198,584 Other income (expense): Equity in earnings (loss) of subsidiaries 238,368 10,572 — (248,940 ) — Equity in earnings of equity method investments — 5,217 — — 5,217 Interest expense (56,982 ) (77 ) — — (57,059 ) Interest income — 3,322 — — 3,322 Gain on sales-type lease — 35,166 — — 35,166 Gain (loss) on sale of assets 221 (364 ) 86 — (57 ) 181,607 53,836 86 (248,940 ) (13,411 ) Income (loss) before income taxes 179,217 240,800 14,096 (248,940 ) 185,173 State income tax expense — (36 ) — — (36 ) Net income (loss) 179,217 240,764 14,096 (248,940 ) 185,137 Allocation of net income attributable to noncontrolling interests — (2,396 ) (3,524 ) — (5,920 ) Net income attributable to the partners $ 179,217 $ 238,368 $ 10,572 $ (248,940 ) $ 179,217 Condensed Consolidating Statement of Comprehensive Income Nine Months Ended September 30, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 278,083 $ 17,546 $ — $ 295,629 Third parties — 60,795 17,004 — 77,799 — 338,878 34,550 — 373,428 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 97,064 9,667 — 106,731 Depreciation and amortization — 61,630 12,487 — 74,117 General and administrative 2,739 5,554 — — 8,293 2,739 164,248 22,154 — 189,141 Operating income (loss) (2,739 ) 174,630 12,396 — 184,287 Other income (expense): Equity in earnings (loss) of subsidiaries 187,349 9,344 — (196,693 ) — Equity in earnings of equity method investments — 4,127 — — 4,127 Interest expense (53,341 ) 92 — — (53,249 ) Interest income — 1,581 — — 1,581 Gain (loss) on sale of assets and other 45 (37 ) 63 — 71 134,053 15,107 63 (196,693 ) (47,470 ) Income (loss) before income taxes 131,314 189,737 12,459 (196,693 ) 136,817 State income tax expense — (149 ) — — (149 ) Net income (loss) 131,314 189,588 12,459 (196,693 ) 136,668 Allocation of net income attributable to noncontrolling interests — (2,239 ) (3,115 ) — (5,354 ) Net income attributable to the partners $ 131,314 $ 187,349 $ 9,344 $ (196,693 ) $ 131,314 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (62,229 ) $ 271,657 $ 31,467 $ (12,678 ) $ 228,217 Cash flows from investing activities Additions to properties and equipment — (23,227 ) (601 ) — (23,828 ) Distributions from UNEV in excess of earnings — 10,572 — (10,572 ) — Proceeds from sale of assets — 265 — — 265 Distributions in excess of equity in earnings of equity investments — 693 — — 693 — (11,697 ) (601 ) (10,572 ) (22,870 ) Cash flows from financing activities Net borrowings under credit agreement 12,500 — — — 12,500 Net intercompany financing activities 260,362 (260,362 ) — — — Contribution from general partner 182 — — — 182 Distributions to HEP unitholders (204,701 ) — — — (204,701 ) Distributions to noncontrolling interests — — (31,000 ) 23,250 (7,750 ) Units withheld for tax withholding obligations (119 ) — — — (119 ) Purchase units for incentive grants (255 ) — — — (255 ) Payments on finance leases — (780 ) — — (780 ) Other (139 ) 139 — — — 67,830 (261,003 ) (31,000 ) 23,250 (200,923 ) Cash and cash equivalents Increase (decrease) for the period 5,601 (1,043 ) (134 ) — 4,424 Beginning of period 2 — 3,043 — 3,045 End of period $ 5,603 $ (1,043 ) $ 2,909 $ — $ 7,469 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2018 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (58,326 ) $ 259,360 $ 25,722 $ (9,344 ) $ 217,412 Cash flows from investing activities Additions to properties and equipment — (28,057 ) (6,213 ) — (34,270 ) Business and asset acquisitions — (6,803 ) (38 ) — (6,841 ) Distributions from UNEV in excess of earnings — 7,156 — (7,156 ) — Proceeds from sale of assets — 210 — — 210 Distributions in excess of equity in earnings of equity investments — 1,368 — — 1,368 — (26,126 ) (6,251 ) (7,156 ) (39,533 ) Cash flows from financing activities Net repayments under credit agreement (91,000 ) — — — (91,000 ) Net intercompany financing activities 231,231 (231,231 ) — — — Proceeds from issuance of common units 114,839 48 — — 114,887 Distributions to HEP unitholders (197,300 ) — — — (197,300 ) Distributions to noncontrolling interests — — (22,000 ) 16,500 (5,500 ) Contributions from general partner 614 — — — 614 Units withheld for tax withholding obligations (58 ) — — — (58 ) Other — (923 ) — — (923 ) 58,326 (232,106 ) (22,000 ) 16,500 (179,280 ) Cash and cash equivalents Increase (decrease) for the period — 1,128 (2,529 ) — (1,401 ) Beginning of period 2 511 7,263 — 7,776 End of period $ 2 $ 1,639 $ 4,734 $ — $ 6,375 |