Supplemental Guarantor / Non-Guarantor Financial Information | Supplemental Guarantor/Non-Guarantor Financial Information Obligations of HEP (“Parent”) under the 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 June 30, 2020 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 3,927 $ (766 ) $ 15,752 $ — $ 18,913 Accounts receivable — 58,197 7,840 (1,261 ) 64,776 Prepaid and other current assets 337 6,992 576 7,905 Total current assets 4,264 64,423 24,168 (1,261 ) 91,594 Properties and equipment, net — 1,110,139 348,795 — 1,458,934 Operating lease right-of-use assets 0 — 3,185 192 — 3,377 Net investment in leases — 168,153 — 168,153 Investment in subsidiaries 1,868,595 282,348 — (2,150,943 ) — Intangible assets, net — 94,318 — — 94,318 Goodwill — 270,336 — — 270,336 Equity method investments — 83,484 39,815 — 123,299 Other assets 5,497 6,275 — — 11,772 Total assets $ 1,878,356 $ 2,082,661 $ 412,970 $ (2,152,204 ) $ 2,221,783 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 14,343 $ 8,843 $ (1,261 ) $ 21,925 Accrued interest 10,683 — — — 10,683 Deferred revenue — 10,502 500 — 11,002 Accrued property taxes — 2,732 2,794 — 5,526 Current operating lease liabilities — 1,145 68 — 1,213 Current finance lease liabilities — 3,293 — — 3,293 Other current liabilities 42 2,819 114 — 2,975 Total current liabilities 10,725 34,834 12,319 (1,261 ) 56,617 Long-term debt 1,486,648 — — — 1,486,648 Noncurrent operating lease liabilities — 2,530 — — 2,530 Noncurrent finance lease liabilities — 70,039 — — 70,039 Other long-term liabilities 260 12,909 520 — 13,689 Deferred revenue — 42,692 — — 42,692 Class B unit — 51,062 — — 51,062 Equity - partners 380,723 1,868,595 282,348 (2,150,943 ) 380,723 Equity - noncontrolling interest — — 117,783 — 117,783 Total liabilities and equity $ 1,878,356 $ 2,082,661 $ 412,970 $ (2,152,204 ) $ 2,221,783 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 June 30, 2020 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 89,417 $ 6,146 $ — $ 95,563 Third parties — 15,887 3,357 — 19,244 — 105,304 9,503 — 114,807 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 30,980 3,757 — 34,737 Depreciation and amortization — 20,739 4,295 — 25,034 General and administrative 780 1,755 — — 2,535 780 53,474 8,052 — 62,306 Operating income (loss) (780 ) 51,830 1,451 — 52,501 Other income (expense): Equity in earnings of subsidiaries 89,893 1,510 — (91,403 ) — Equity in earnings of equity method investments — 1,449 707 — 2,156 Interest expense (12,740 ) (1,039 ) — — (13,779 ) Interest income 26 2,787 — — 2,813 Gain on sales-type lease — 33,834 — — 33,834 Gain on sale of assets and other 71 396 1 — 468 77,250 38,937 708 (91,403 ) 25,492 Income before income taxes 76,470 90,767 2,159 (91,403 ) 77,993 State income tax expense — (39 ) — — (39 ) Net income 76,470 90,728 2,159 (91,403 ) 77,954 Allocation of net income attributable to noncontrolling interests — (835 ) (649 ) — (1,484 ) Net income attributable to the partners $ 76,470 $ 89,893 $ 1,510 $ (91,403 ) $ 76,470 Condensed Consolidating Statement of Comprehensive 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 (loss) 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 Comprehensive Income Six Months Ended June 30, 2020 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 184,172 $ 12,819 $ — $ 196,991 Third parties — 35,042 10,628 — 45,670 — 219,214 23,447 — 242,661 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 62,111 7,607 — 69,718 Depreciation and amortization — 40,492 8,520 — 49,012 General and administrative 1,879 3,358 — — 5,237 1,879 105,961 16,127 — 123,967 Operating income (loss) (1,879 ) 113,253 7,320 — — 118,694 Other income (expense): Equity in earnings of subsidiaries 158,428 5,805 — (164,233 ) — Equity in earnings of equity method investments — 3,537 333 — — 3,870 Interest expense (29,470 ) (2,076 ) — — (31,546 ) Interest income 26 5,005 — — 5,031 Loss on early extinguishment of debt (25,915 ) — — — (25,915 ) Gain on sales-type lease — 33,834 — — 33,834 Gain on sale of assets and other 141 816 17 — — 974 103,210 46,921 350 (164,233 ) (13,752 ) Income before income taxes 101,331 160,174 7,670 (164,233 ) 104,942 State income tax expense — (76 ) — — (76 ) Net income 101,331 160,098 7,670 (164,233 ) 104,866 Allocation of net income attributable to noncontrolling interests — (1,670 ) (1,865 ) — (3,535 ) Net income attributable to the partners $ 101,331 $ 158,428 $ 5,805 $ (164,233 ) $ 101,331 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 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 on sale of assets and other — (260 ) 61 — (199 ) 98,693 12,046 61 (144,289 ) (33,489 ) Income before income taxes 96,872 138,297 10,079 (144,289 ) 100,959 State income tax expense — (6 ) — — (6 ) Net income 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 Cash Flows Six Months Ended June 30, 2020 Parent Guarantor Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (31,103 ) $ 151,331 $ 20,277 $ (5,911 ) $ 134,594 Cash flows from investing activities Additions to properties and equipment — (8,883 ) (21,857 ) — (30,740 ) Investment in Cushing Connect — (13,263 ) (2,400 ) 13,263 (2,400 ) Proceeds from sale of assets — 816 — — 816 Distributions in excess of equity in earnings of equity investments — 6,559 — (6,089 ) 470 — (14,771 ) (24,257 ) 7,174 (31,854 ) Cash flows from financing activities Net borrowings under credit agreement 29,500 — — — 29,500 Net intercompany financing activities 134,645 (134,645 ) — — — Redemption of senior notes (522,500 ) — — — (522,500 ) Proceeds from issuance of senior notes 500,000 — — — 500,000 Contribution from general partner 435 — 13,263 (13,263 ) 435 Contribution from noncontrolling interest — — 13,263 — 13,263 Distributions to HEP unitholders (102,979 ) — — — (102,979 ) Distributions to noncontrolling interests — — (16,000 ) 12,000 (4,000 ) Units withheld for tax withholding obligations (147 ) — — — (147 ) Deferred financing costs (8,714 ) — — — (8,714 ) Payments on finance leases — (1,972 ) — — (1,972 ) 30,240 (136,617 ) 10,526 (1,263 ) (97,114 ) Cash and cash equivalents Increase (decrease) for the period (863 ) (57 ) 6,546 — 5,626 Beginning of period 4,790 (709 ) 9,206 — 13,287 End of period $ 3,927 $ (766 ) $ 15,752 $ — $ 18,913 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 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 |