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 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, 2021 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 2,125 $ (838) $ 18,466 $ — $ 19,753 Accounts receivable — 54,301 8,919 (302) 62,918 Prepaid and other current assets 501 8,252 749 — 9,502 Total current assets 2,626 61,715 28,134 (302) 92,173 Properties and equipment, net — 1,054,969 377,830 — 1,432,799 Operating lease right-of-use assets — 2,773 139 — 2,912 Net investment in leases — 206,124 — — 206,124 Investment in subsidiaries 1,793,064 290,948 — (2,084,012) — Intangible assets, net — 83,813 — — 83,813 Goodwill — 223,650 — — 223,650 Equity method investments — 79,301 38,964 — 118,265 Other assets 3,671 7,119 — — 10,790 Total assets $ 1,799,361 $ 2,010,412 $ 445,067 $ (2,084,314) $ 2,170,526 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 22,978 $ 17,683 $ (302) $ 40,359 Accrued interest 4,661 — — — 4,661 Deferred revenue — 13,589 500 — 14,089 Accrued property taxes — 3,488 1,762 — 5,250 Current operating lease liabilities — 810 72 — 882 Current finance lease liabilities — 3,668 — — 3,668 Other current liabilities 129 2,848 12 — 2,989 Total current liabilities 4,790 47,381 20,029 (302) 71,898 Long-term debt 1,388,335 — — — 1,388,335 Noncurrent operating lease liabilities — 2,404 — — 2,404 Noncurrent finance lease liabilities — 67,309 — — 67,309 Other long-term liabilities 260 11,197 450 — 11,907 Deferred revenue — 35,314 — — 35,314 Class B unit — 53,743 — — 53,743 Equity - partners 405,976 1,793,064 290,948 (2,084,012) 405,976 Equity - noncontrolling interests — — 133,640 — 133,640 Total liabilities and equity $ 1,799,361 $ 2,010,412 $ 445,067 $ (2,084,314) $ 2,170,526 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 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 interests — — 126,066 — 126,066 Total liabilities and equity $ 1,796,052 $ 2,016,976 $ 431,543 $ (2,077,006) $ 2,167,565 Condensed Consolidating Statement of Income Three Months Ended March 31, 2021 Parent Guarantor Restricted Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 95,701 $ 6,225 $ — $ 101,926 Third parties — 19,051 6,206 — 25,257 — 114,752 12,431 — 127,183 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 37,799 3,566 — 41,365 Depreciation and amortization — 20,836 4,229 — 25,065 General and administrative 1,178 1,790 — — 2,968 Goodwill impairment — 11,034 — — 11,034 1,178 71,459 7,795 — 80,432 Operating income (loss) (1,178) 43,293 4,636 — 46,751 Other income (expense): Equity in earnings of subsidiaries 77,809 4,136 — (81,945) — Equity in earnings of equity method investments 618 1,145 — 1,763 Interest expense (12,234) (1,006) — — (13,240) Interest income 6,548 — — 6,548 Gain on sales-type lease — 24,650 — — 24,650 Other income — 501 1 — 502 65,575 35,447 1,146 (81,945) 20,223 Income before income taxes 64,397 78,740 5,782 (81,945) 66,974 State income tax expense — (37) — — (37) Net income 64,397 78,703 5,782 (81,945) 66,937 Allocation of net income attributable to noncontrolling interests — (893) (1,647) — (2,540) Net income attributable to the partners $ 64,397 $ 77,810 $ 4,135 $ (81,945) $ 64,397 Condensed Consolidating Statement of Income Three Months Ended March 31, 2020 Parent Guarantor 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 |