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 December 31, 2020 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 1,627 $ (987) $ 21,350 $ — $ 21,990 Accounts receivable — 56,522 6,308 (315) 62,515 Prepaid and other current assets 349 8,366 772 — 9,487 Total current assets 1,976 63,901 28,430 (315) 93,992 Properties and equipment, net — 1,087,184 363,501 — 1,450,685 Operating lease right-of-use assets — 2,822 157 — 2,979 Net investment in leases — 166,316 — — 166,316 Investment in subsidiaries 1,789,808 286,883 — (2,076,691) — Intangible assets, net — 87,315 — — 87,315 Goodwill — 234,684 — — 234,684 Equity method investments — 81,089 39,455 — 120,544 Other assets 4,268 6,782 — — 11,050 Total assets $ 1,796,052 $ 2,016,976 $ 431,543 $ (2,077,006) $ 2,167,565 LIABILITIES AND PARTNERS’ EQUITY Current liabilities: Accounts payable $ — $ 30,252 $ 16,463 $ (315) $ 46,400 Accrued interest 10,892 — — — 10,892 Deferred revenue — 10,868 500 — 11,368 Accrued property taxes — 2,915 1,077 — 3,992 Current operating lease liabilities — 804 71 — 875 Current finance lease liabilities — 3,713 — — 3,713 Other current liabilities 5 2,491 9 — 2,505 Total current liabilities 10,897 51,043 18,120 (315) 79,745 Long-term debt 1,405,603 — — — 1,405,603 Noncurrent operating lease liabilities — 2,476 — — 2,476 Noncurrent finance lease liabilities — 68,047 — — 68,047 Other long-term liabilities 260 12,171 474 — 12,905 Deferred revenue — 40,581 — — 40,581 Class B unit — 52,850 — — 52,850 Equity - partners 379,292 1,789,808 286,883 (2,076,691) 379,292 Equity - noncontrolling interest — — 126,066 — 126,066 Total liabilities and partners’ equity $ 1,796,052 $ 2,016,976 $ 431,543 $ (2,077,006) $ 2,167,565 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 PARTNERS’ 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 partners’ equity $ 1,856,606 $ 2,073,995 $ 389,053 $ (2,120,422) $ 2,199,232 Condensed Consolidating Statement of Comprehensive Income Year Ended December 31, 2020 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 374,108 $ 25,701 $ — $ 399,809 Third parties — 77,039 21,000 — 98,039 — 451,147 46,701 — 497,848 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 132,393 15,299 — 147,692 Depreciation and amortization — 82,442 17,136 — 99,578 General and administrative 3,227 6,762 — — 9,989 Goodwill impairment — 35,653 — — 35,653 3,227 257,250 32,435 — 292,912 Operating income (loss) (3,227) 193,897 14,266 — 204,936 Equity in earnings of subsidiaries 254,608 15,409 — (270,017) — Equity in earnings of equity method investments — 5,105 1,542 — 6,647 Interest expense (55,298) (4,126) — — (59,424) Interest income 26 10,578 17 — 10,621 Gain on sales-type lease — 33,834 — — 33,834 Loss on extinguishment of debt (25,915) — — — (25,915) Gain on sale of assets and other 289 3,535 4,867 — 8,691 173,710 64,335 6,426 (270,017) (25,546) Income (loss) before income taxes 170,483 258,232 20,692 (270,017) 179,390 State income tax expense — (167) — — (167) Net income (loss) 170,483 258,065 20,692 (270,017) 179,223 Allocation of net income attributable to noncontrolling interests — (3,457) (5,283) — (8,740) Net income (loss) attributable to the Partnership 170,483 254,608 15,409 (270,017) 170,483 Other comprehensive income (loss) — — — — — Comprehensive income (loss) attributable to the Partnership $ 170,483 $ 254,608 $ 15,409 $ (270,017) $ 170,483 Condensed Consolidating Statement of Comprehensive Income Year Ended December 31, 2019 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 386,517 $ 25,233 $ — $ 411,750 Third parties — 94,083 26,944 — 121,027 — 480,600 52,177 — 532,777 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 147,387 14,609 — 161,996 Depreciation and amortization — 79,516 17,189 — 96,705 General and administrative 3,184 7,067 — — 10,251 3,184 233,970 31,798 — 268,952 Operating income (loss) (3,184) 246,630 20,379 — 263,825 Equity in earnings of subsidiaries 302,148 15,351 — (317,499) — Equity in earnings of equity method investments — 5,320 (140) — 5,180 Interest income — 5,517 — — 5,517 Interest expense (74,375) (2,448) — — (76,823) Gain on sales-type lease — 35,166 — — 35,166 Gain on sale of assets and other 295 (116) 93 — 272 228,068 58,790 (47) (317,499) (30,688) Income (loss) before income taxes 224,884 305,420 20,332 (317,499) 233,137 State income tax expense — (41) — — (41) Net income (loss) 224,884 305,379 20,332 (317,499) 233,096 Allocation of net income attributable to noncontrolling interests — (3,231) (4,981) — (8,212) Net income (loss) attributable to the Partnership 224,884 302,148 15,351 (317,499) 224,884 Other comprehensive income (loss) — — — — — Comprehensive income (loss) attributable to the Partnership $ 224,884 $ 302,148 $ 15,351 $ (317,499) $ 224,884 Condensed Consolidating Statement of Comprehensive Income Year Ended December 31, 2018 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 373,576 $ 24,232 $ — $ 397,808 Third parties — 84,679 23,733 — 108,412 — 458,255 47,965 — 506,220 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 133,156 13,274 — 146,430 Depreciation and amortization — 81,799 16,693 — 98,492 General and administrative 3,535 7,505 — — 11,040 3,535 222,460 29,967 — 255,962 Operating income (loss) (3,535) 235,795 17,998 — 250,258 Equity in earnings (loss) of subsidiaries 254,398 13,559 — (267,957) — Equity in earnings of equity method investments — 5,825 — — 5,825 Interest income — 2,032 76 — 2,108 Interest expense (72,061) 162 — — (71,899) Gain on sale of assets and other 45 71 5 — 121 182,382 21,649 81 (267,957) (63,845) Income (loss) before income taxes 178,847 257,444 18,079 (267,957) 186,413 State income tax expense — (26) — — (26) Net income (loss) 178,847 257,418 18,079 (267,957) 186,387 Allocation of net income attributable to noncontrolling interests — (3,020) (4,520) — (7,540) Net income (loss) attributable to the Partnership 178,847 254,398 13,559 (267,957) 178,847 Other comprehensive income (loss) — — — — — Comprehensive income (loss) attributable to the Partnership $ 178,847 $ 254,398 $ 13,559 $ (267,957) $ 178,847 Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2020 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (51,318) $ 337,364 $ 44,990 $ (15,409) $ 315,627 Cash flows from investing activities Additions to properties and equipment — (18,483) (40,800) — (59,283) Purchase of interest in Cushing Connect Pipeline & Terminal — (23,899) (2,438) 23,899 (2,438) Proceeds from the sale of assets — 1,089 — — 1,089 Distributions in excess of equity in earnings of equity method investments — 815 67 — 882 Distributions in excess of earnings in subsidiaries — 12,294 — (12,294) — — (28,184) (43,171) 11,605 (59,750) Cash flows from financing activities Net borrowings under credit agreement (52,000) — — — (52,000) Net intercompany financing activities 305,857 (305,857) — — — Redemption of senior notes (522,500) — — — (522,500) Proceeds from issuance of senior notes 500,000 — — — 500,000 Contributions from general partner 988 — 23,899 (23,899) 988 Contribution from noncontrolling interest — — 23,899 — 23,899 Distributions to HEP unitholders (174,443) — — — (174,443) Distributions to noncontrolling interest — — (37,473) 27,703 (9,770) Payments on finance leases — (3,602) — — (3,602) Purchase of units for incentive grants (698) — — — (698) Units withheld for tax withholding obligations (334) — — — (334) Deferred financing costs (8,714) — — — (8,714) 48,156 (309,459) 10,325 3,804 (247,174) Cash and cash equivalents Increase for the period (3,162) (279) 12,144 — 8,703 Beginning of period 4,790 (709) 9,206 — 13,287 End of period $ 1,628 $ (988) $ 21,350 $ — $ 21,990 Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2019 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (62,138) $ 333,786 $ 36,857 $ (11,444) $ 297,061 Cash flows from investing activities Additions to properties and equipment — (28,497) (1,615) — (30,112) Purchase of controlling interests in SLC Pipeline and Frontier Aspen — (21,597) (17,886) 21,597 (17,886) Proceeds from sale of assets — 532 — — 532 Distributions in excess of earnings in subsidiaries — 15,556 — (15,556) — Distribution in excess of equity in earnings in equity investments — 1,206 — — 1,206 — (32,800) (19,501) 6,041 (46,260) Cash flows from financing activities Net borrowings under credit agreement 42,500 — — — 42,500 Net intercompany financing activities 299,363 (299,363) — — — Contributions from partners — — 21,597 (21,597) — Contributions from General partner 320 — — — 320 Contributions from noncontrolling interest — — 3,210 3,210 Distributions to noncontrolling interests — — (36,000) 27,000 (9,000) Distributions to HEP unitholders (273,225) — — — (273,225) Payments on finance leases — (2,471) — — (2,471) Purchase of units for incentive grants (1,470) — — — (1,470) Units withheld for tax withholding obligations (423) — — — (423) Other (139) 139 — — — 66,926 (301,695) (11,193) 5,403 (240,559) Cash and cash equivalents Increase (decrease) for the period 4,788 (709) 6,163 — 10,242 Beginning of period 2 — 3,043 — 3,045 End of period $ 4,790 $ (709) $ 9,206 $ — $ 13,287 Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2018 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Cash flows from operating activities $ (68,693) $ 345,378 $ 32,087 $ (13,559) $ 295,213 Cash flows from investing activities Additions to properties and equipment — (41,031) (6,269) — (47,300) Business and asset acquisitions — (5,013) (38) — (5,051) Purchase of controlling interests in SLC Pipeline and Frontier Aspen — (1,790) — — (1,790) Proceeds from sale of assets — 210 — — 210 Distributions in excess of equity in earnings in equity investments — 1,588 — — 1,588 Distributions in excess of earnings in subsidiaries — 8,941 — (8,941) — — (37,095) (6,307) (8,941) (52,343) Cash flows from financing activities Net borrowings under credit agreement (89,000) — — — (89,000) Net intercompany financing activities 307,587 (307,587) — — — Proceeds from issuance of common units 114,771 — — — 114,771 Contributions from General Partner 882 — — — 882 Distributions to HEP unitholders (264,979) — — — (264,979) Distributions to noncontrolling interests — — (30,000) 22,500 (7,500) Payments on finance leases — (1,201) — — (1,201) Deferred financing costs — 6 — — 6 Units withheld for tax withholding obligations (568) — — — (568) Other — (12) — — (12) 68,693 (308,794) (30,000) 22,500 (247,601) Cash and cash equivalents Increase for the period — (511) (4,220) — (4,731) Beginning of period 2 511 7,263 — 7,776 End of period $ 2 $ — $ 3,043 $ — $ 3,045 |