Supplemental Guarantor / Non-Guarantor Financial Information | Supplemental Guarantor/Non-Guarantor Financial Information Obligations of HEP (“Parent”) under both the 6% and 5% 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, 2020 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 1,722 $ (1,152 ) $ 18,712 $ — $ 19,282 Accounts receivable — 49,018 5,988 (962 ) 54,044 Prepaid and other current assets 445 6,483 620 7,548 Total current assets 2,167 54,349 25,320 (962 ) 80,874 Properties and equipment, net — 1,123,996 341,793 — 1,465,789 Operating lease right-of-use assets 0 — 3,379 208 — 3,587 Net investment in leases — 134,108 — — 134,108 Investment in subsidiaries 1,837,112 277,876 — (2,114,988 ) — Intangible assets, net — 97,820 — — 97,820 Goodwill — 270,336 — — 270,336 Equity method investments — 84,526 39,054 — 123,580 Other assets 6,110 6,080 — — 12,190 Total assets $ 1,845,389 $ 2,052,470 $ 406,375 $ (2,115,950 ) $ 2,188,284 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 13,363 $ 13,541 $ (962 ) $ 25,942 Accrued interest 4,695 — — — 4,695 Deferred revenue — 10,510 300 — 10,810 Accrued property taxes — 3,845 1,862 — 5,707 Current operating lease liabilities — 1,167 68 — 1,235 Current finance lease liabilities — 3,238 — — 3,238 Other current liabilities 121 2,923 21 — 3,065 Total current liabilities 4,816 35,046 15,792 (962 ) 54,692 Long-term debt 1,502,154 — — — 1,502,154 Noncurrent operating lease liabilities — 2,709 — — 2,709 Noncurrent finance lease liabilities — 70,640 — — 70,640 Other long-term liabilities 260 11,658 532 — 12,450 Deferred revenue — 45,078 — — 45,078 Class B unit — 50,227 — — 50,227 Equity - partners 338,159 1,837,112 277,876 (2,114,988 ) 338,159 Equity - noncontrolling interest — — 112,175 — 112,175 Total liabilities and equity $ 1,845,389 $ 2,052,470 $ 406,375 $ (2,115,950 ) $ 2,188,284 Condensed Consolidating Balance Sheet December 31, 2019 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 4,790 $ (709 ) $ 9,206 $ — $ 13,287 Accounts receivable — 60,229 8,549 (331 ) 68,447 Prepaid and other current assets 282 6,710 637 — 7,629 Total current assets 5,072 66,230 18,392 (331 ) 89,363 Properties and equipment, net — 1,133,534 333,565 — 1,467,099 Operating lease right-of-use assets — 3,243 12 — 3,255 Net investment in leases — 134,886 — — 134,886 Investment in subsidiaries 1,844,812 275,279 — (2,120,091 ) — Intangible assets, net — 101,322 — — 101,322 Goodwill — 270,336 — — 270,336 Equity method investments — 82,987 37,084 — 120,071 Other assets 6,722 6,178 — — 12,900 Total assets $ 1,856,606 $ 2,073,995 $ 389,053 $ (2,120,422 ) $ 2,199,232 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 29,895 $ 4,991 $ (331 ) $ 34,555 Accrued interest 13,206 — — — 13,206 Deferred revenue — 9,740 650 — 10,390 Accrued property taxes — 2,737 1,062 — 3,799 Current operating lease liabilities — 1,114 12 — 1,126 Current finance lease liabilities — 3,224 — — 3,224 Other current liabilities 6 2,293 6 — 2,305 Total current liabilities 13,212 49,003 6,721 (331 ) 68,605 Long-term debt 1,462,031 — — — 1,462,031 Noncurrent operating lease liabilities — 2,482 — — 2,482 Noncurrent finance lease liabilities — 70,475 — — 70,475 Other long-term liabilities 260 12,150 398 — 12,808 Deferred revenue — 45,681 — — 45,681 Class B unit — 49,392 — — 49,392 Equity - partners 381,103 1,844,812 275,279 (2,120,091 ) 381,103 Equity - noncontrolling interest — — 106,655 — 106,655 Total liabilities and equity $ 1,856,606 $ 2,073,995 $ 389,053 $ (2,120,422 ) $ 2,199,232 Condensed Consolidating Statement of Comprehensive Income Three Months Ended March 31, 2020 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 94,755 $ 6,673 $ — $ 101,428 Third parties — 19,155 7,271 — 26,426 — 113,910 13,944 — 127,854 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 31,131 3,850 — 34,981 Depreciation and amortization — 19,753 4,225 — 23,978 General and administrative 1,099 1,603 — — 2,702 1,099 52,487 8,075 — 61,661 Operating income (loss) (1,099 ) 61,423 5,869 — 66,193 Other income (expense): Equity in earnings of subsidiaries 68,535 4,295 — (72,830 ) — Equity in earnings of equity method investments — 2,088 (374 ) — 1,714 Interest expense (16,730 ) (1,037 ) — — (17,767 ) Interest income — 2,218 — — 2,218 Loss on early extinguishment of debt (25,915 ) — — — (25,915 ) Gain on sale of assets and other 70 420 16 — 506 25,960 7,984 (358 ) (72,830 ) (39,244 ) Income before income taxes 24,861 69,407 5,511 (72,830 ) 26,949 State income tax expense — (37 ) — — (37 ) Net income 24,861 69,370 5,511 (72,830 ) 26,912 Allocation of net income attributable to noncontrolling interests — (835 ) (1,216 ) — (2,051 ) Net income attributable to the partners $ 24,861 $ 68,535 $ 4,295 $ (72,830 ) $ 24,861 Condensed Consolidating Statement of Comprehensive 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 (loss) 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 Cash Flows Three Months Ended March 31, 2020 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (24,974 ) $ 85,061 $ 22,243 $ (4,383 ) $ 77,947 Cash flows from investing activities Additions to properties and equipment — (5,942 ) (13,000 ) — (18,942 ) Investment in Cushing Connect — (7,304 ) (2,345 ) 7,304 (2,345 ) Distributions from UNEV in excess of earnings — 4,617 — (4,617 ) — Proceeds from sale of assets — 417 — — 417 — (8,212 ) (15,345 ) 2,687 (20,870 ) Cash flows from financing activities Net borrowings under credit agreement 45,000 — — — 45,000 Net intercompany financing activities 76,196 (76,196 ) — — — Redemption of senior notes (522,500 ) — — — (522,500 ) Proceeds from issuance of senior notes 500,000 — — — 500,000 Contribution from general partner 354 — 7,304 (7,304 ) 354 Contribution from noncontrolling interest — — 7,304 — 7,304 Distributions to HEP unitholders (68,519 ) — — — (68,519 ) Distributions to noncontrolling interests — — (12,000 ) 9,000 (3,000 ) Units withheld for tax withholding obligations (147 ) — — — (147 ) Deferred financing costs (8,478 ) — — — (8,478 ) Payments on finance leases — (1,096 ) — — (1,096 ) 21,906 (77,292 ) 2,608 1,696 (51,082 ) Cash and cash equivalents Increase (decrease) for the period (3,068 ) (443 ) 9,506 — 5,995 Beginning of period 4,790 (709 ) 9,206 — 13,287 End of period $ 1,722 $ (1,152 ) $ 18,712 $ — $ 19,282 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 repayments 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 |