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, other than Holly Energy Finance Corp. and certain immaterial 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, 2020 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 4,000 $ (1,113) $ 15,204 $ — $ 18,091 Accounts receivable — 56,434 4,982 (1,055) 60,361 Prepaid and other current assets 149 5,818 315 6,282 Total current assets 4,149 61,139 20,501 (1,055) 84,734 Properties and equipment, net — 1,096,454 351,470 — 1,447,924 Operating lease right-of-use assets — 2,990 174 — 3,164 Net investment in leases — 167,238 — 167,238 Investment in subsidiaries 1,800,621 280,277 — (2,080,898) — Intangible assets, net — 90,817 — — 90,817 Goodwill — 234,684 — — 234,684 Equity method investments — 82,389 39,657 — 122,046 Other assets 4,879 6,399 — — 11,278 Total assets $ 1,809,649 $ 2,022,387 $ 411,802 $ (2,081,953) $ 2,161,885 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 20,494 $ 8,505 $ (1,055) $ 27,944 Accrued interest 4,691 — — — 4,691 Deferred revenue — 10,620 400 — 11,020 Accrued property taxes — 5,377 3,595 — 8,972 Current operating lease liabilities — 1,130 69 — 1,199 Current finance lease liabilities — 3,459 — — 3,459 Other current liabilities 3 2,748 98 — 2,849 Total current liabilities 4,694 43,828 12,667 (1,055) 60,134 Long-term debt 1,439,874 — — — 1,439,874 Noncurrent operating lease liabilities — 2,333 — — 2,333 Noncurrent finance lease liabilities — 69,180 — — 69,180 Other long-term liabilities 260 13,093 508 — 13,861 Deferred revenue — 41,376 — — 41,376 Class B unit — 51,956 — — 51,956 Equity - partners 364,821 1,800,621 280,277 (2,080,898) 364,821 Equity - noncontrolling interest — — 118,350 — 118,350 Total liabilities and equity $ 1,809,649 $ 2,022,387 $ 411,802 $ (2,081,953) $ 2,161,885 Condensed Consolidating Balance Sheet December 31, 2019 Parent Guarantor 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 September 30, 2020 Parent Guarantor Restricted Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 94,595 $ 6,397 $ — $ 100,992 Third parties — 21,550 5,189 — 26,739 — 116,145 11,586 — 127,731 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 36,065 3,938 — 40,003 Depreciation and amortization — 21,997 4,193 — 26,190 General and administrative 649 1,683 — — 2,332 Goodwill impairment — 35,653 — — 35,653 649 95,398 8,131 — 104,178 Operating income (loss) (649) 20,747 3,455 — 23,553 Other income (expense): Equity in earnings of subsidiaries 31,461 6,589 — (38,050) — Equity in earnings of equity method investments — 755 561 — 1,316 Interest expense (13,072) (1,032) — — (14,104) Interest income — 2,787 16 — 2,803 Other income 73 2,542 4,850 — 7,465 18,462 11,641 5,427 (38,050) (2,520) Income before income taxes 17,813 32,388 8,882 (38,050) 21,033 State income tax expense — (34) — — (34) Net income 17,813 32,354 8,882 (38,050) 20,999 Allocation of net income attributable to noncontrolling interests — (893) (2,293) — (3,186) Net income attributable to the partners $ 17,813 $ 31,461 $ 6,589 $ (38,050) $ 17,813 Condensed Consolidating Statement of Comprehensive Income Three Months Ended September 30, 2019 Parent Guarantor 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 Other income (loss) 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 Nine Months Ended September 30, 2020 Parent Guarantor Restricted Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 278,767 $ 19,216 $ — $ 297,983 Third parties — 56,592 15,817 — 72,409 — 335,359 35,033 — 370,392 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 98,176 11,545 — 109,721 Depreciation and amortization — 62,489 12,713 — 75,202 General and administrative 2,528 5,041 — — 7,569 Goodwill impairment — 35,653 — — 35,653 2,528 201,359 24,258 — 228,145 Operating income (loss) (2,528) 134,000 10,775 — — 142,247 Other income (expense): Equity in earnings of subsidiaries 189,889 12,394 — (202,283) — Equity in earnings of equity method investments — 4,292 894 — 5,186 Interest expense (42,542) (3,108) — — (45,650) Interest income 26 7,792 16 — 7,834 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 214 3,358 4,867 — 8,439 121,672 58,562 5,777 (202,283) (16,272) Income before income taxes 119,144 192,562 16,552 (202,283) 125,975 State income tax expense — (110) — — (110) Net income 119,144 192,452 16,552 (202,283) 125,865 Allocation of net income attributable to noncontrolling interests — (2,563) (4,158) — (6,721) Net income attributable to the partners $ 119,144 $ 189,889 $ 12,394 $ (202,283) $ 119,144 Condensed Consolidating Statement of Comprehensive Income Nine Months Ended September 30, 2019 Parent Guarantor Restricted 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 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 on sale of assets and other 221 (364) 86 — (57) 181,607 53,836 86 (248,940) (13,411) Income before income taxes 179,217 240,800 14,096 (248,940) 185,173 State income tax expense — (36) — — (36) Net income 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 Cash Flows Nine Months Ended September 30, 2020 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (49,182) $ 250,355 $ 36,261 $ (12,394) $ 225,040 Cash flows from investing activities Additions to properties and equipment — (10,675) (27,967) — (38,642) Investment in Cushing Connect — (15,382) (2,438) 15,382 (2,438) Proceeds from sale of assets — 961 — — 961 Distributions in excess of equity in earnings of equity investments — 11,084 — (10,383) 701 — (14,012) (30,405) 4,999 (39,418) Cash flows from financing activities Net borrowings under credit agreement (17,500) — — — (17,500) Net intercompany financing activities 234,081 (234,081) — — — Redemption of senior notes (522,500) — — — (522,500) Proceeds from issuance of senior notes 500,000 — — — 500,000 Contribution from general partner 611 — 15,382 (15,382) 611 Contribution from noncontrolling interest — — 15,382 — 15,382 Distributions to HEP unitholders (137,437) — — — (137,437) Distributions to noncontrolling interests — — (30,622) 22,777 (7,845) Units withheld for tax withholding obligations (149) — — — (149) Deferred financing costs (8,714) — — — (8,714) Payments on finance leases — (2,666) — — (2,666) 48,392 (236,747) 142 7,395 (180,818) Cash and cash equivalents Increase (decrease) for the period (790) (404) 5,998 — 4,804 Beginning of period 4,790 (709) 9,206 — 13,287 End of period $ 4,000 $ (1,113) $ 15,204 $ — $ 18,091 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2019 Parent Guarantor 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) — — — Contributions 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 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 |