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 June 30, 2021 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 871 $ (423) $ 19,113 $ — $ 19,561 Accounts receivable — 53,348 7,931 (207) 61,072 Prepaid and other current assets 368 8,156 753 — 9,277 Total current assets 1,239 61,081 27,797 (207) 89,910 Properties and equipment, net — 1,037,480 392,831 — 1,430,311 Operating lease right-of-use assets — 2,603 121 — 2,724 Net investment in leases — 211,550 — — 211,550 Investment in subsidiaries 1,788,648 299,779 — (2,088,427) — Intangible assets, net — 80,311 — — 80,311 Goodwill — 223,650 — — 223,650 Equity method investments — 79,448 37,988 — 117,436 Other assets 9,167 7,763 — — 16,930 Total assets $ 1,799,054 $ 2,003,665 $ 458,737 $ (2,088,634) $ 2,172,822 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 28,247 $ 12,515 $ (207) $ 40,555 Accrued interest 10,869 — — — 10,869 Deferred revenue — 10,169 400 — 10,569 Accrued property taxes — 2,391 2,666 — 5,057 Current operating lease liabilities — 722 73 — 795 Current finance lease liabilities — 3,755 — — 3,755 Other current liabilities 137 2,499 307 — 2,943 Total current liabilities 11,006 47,783 15,961 (207) 74,543 Long-term debt 1,362,570 — — — 1,362,570 Noncurrent operating lease liabilities — 2,303 — — 2,303 Noncurrent finance lease liabilities — 66,434 — — 66,434 Other long-term liabilities 260 11,215 438 — 11,913 Deferred revenue — 32,645 — — 32,645 Class B unit — 54,637 — — 54,637 Equity - partners 425,218 1,788,648 299,779 (2,088,427) 425,218 Equity - noncontrolling interests — — 142,559 — 142,559 Total liabilities and equity $ 1,799,054 $ 2,003,665 $ 458,737 $ (2,088,634) $ 2,172,822 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 June 30, 2021 Parent Guarantor Restricted Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 92,911 $ 6,231 $ — $ 99,142 Third parties — 20,479 6,614 — 27,093 — 113,390 12,845 — 126,235 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 37,742 4,326 — 42,068 Depreciation and amortization — 20,651 4,352 — 25,003 General and administrative 907 1,940 — — 2,847 907 60,333 8,678 — 69,918 Operating income (loss) (907) 53,057 4,167 — 56,317 Other income (expense): Equity in earnings of subsidiaries 69,596 3,605 — (73,201) — Equity in earnings of equity method investments 2,793 630 — 3,423 Interest expense (12,944) (994) — — (13,938) Interest income 6,614 — — 6,614 Gain on sales-type lease — 27 — — 27 Gain on sale of assets and other — 5,414 1 — 5,415 56,652 17,459 631 (73,201) 1,541 Income before income taxes 55,745 70,516 4,798 (73,201) 57,858 State income tax expense — (27) — — (27) Net income 55,745 70,489 4,798 (73,201) 57,831 Allocation of net income attributable to noncontrolling interests — (894) (1,192) — (2,086) Net income attributable to the partners $ 55,745 $ 69,595 $ 3,606 $ (73,201) $ 55,745 Condensed Consolidating Statement of Income Three Months Ended June 30, 2020 Parent Guarantor 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 Income Six Months Ended June 30, 2021 Parent Guarantor Restricted Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 188,612 $ 12,456 $ — $ 201,068 Third parties — 39,530 12,820 — 52,350 — 228,142 25,276 — 253,418 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 75,541 7,892 — 83,433 Depreciation and amortization — 41,487 8,581 — 50,068 General and administrative 2,085 3,730 — — 5,815 Goodwill impairment — 11,034 — — 11,034 2,085 131,792 16,473 — 150,350 Operating income (loss) (2,085) 96,350 8,803 — 103,068 Other income (expense): Equity in earnings of subsidiaries 147,405 7,741 — (155,146) — Equity in earnings of equity method investments — 3,411 1,775 — 5,186 Interest expense (25,178) (2,000) — — (27,178) Interest income — 13,162 — — 13,162 Gain on sales-type lease — 24,677 — — 24,677 Gain on sale of assets and other — 5,915 2 — 5,917 122,227 52,906 1,777 (155,146) 21,764 Income before income taxes 120,142 149,256 10,580 (155,146) 124,832 State income tax expense — (64) — — (64) Net income 120,142 149,192 10,580 (155,146) 124,768 Allocation of net income attributable to noncontrolling interests — (1,787) (2,839) — (4,626) Net income attributable to the partners $ 120,142 $ 147,405 $ 7,741 $ (155,146) $ 120,142 Condensed Consolidating Statement of Income Six Months Ended June 30, 2020 Parent Guarantor Restricted 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 |