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 September 30, 2021 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 350 $ (346) $ 12,812 $ — $ 12,816 Accounts receivable — 47,696 5,968 (36) 53,628 Prepaid and other current assets 151 7,447 868 (292) 8,174 Total current assets 501 54,797 19,648 (328) 74,618 Properties and equipment, net — 1,030,270 304,772 — 1,335,042 Operating lease right-of-use assets — 2,397 104 — 2,501 Net investment in leases — 306,069 95,458 (95,456) 306,071 Investment in subsidiaries 1,774,250 297,809 — (2,072,059) — Intangible assets, net — 76,809 — — 76,809 Goodwill — 223,650 — — 223,650 Equity method investments — 79,337 37,690 — 117,027 Other assets 8,643 8,215 — — 16,858 Total assets $ 1,783,394 $ 2,079,353 $ 457,672 $ (2,167,843) $ 2,152,576 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 28,150 $ 11,963 $ (36) $ 40,077 Accrued interest 4,604 — — — 4,604 Deferred revenue — 10,287 481 — 10,768 Accrued property taxes — 5,576 3,301 — 8,877 Current operating lease liabilities — 632 74 — 706 Current finance lease liabilities — 5,533 — (1,780) 3,753 Other current liabilities — 2,302 385 — 2,687 Total current liabilities 4,604 52,480 16,204 (1,816) 71,472 Long-term debt 1,333,309 — — — 1,333,309 Noncurrent operating lease liabilities — 2,169 — — 2,169 Noncurrent finance lease liabilities — 152,310 — (86,745) 65,565 Other long-term liabilities 260 11,631 426 — 12,317 Deferred revenue — 30,920 — — 30,920 Class B unit — 55,593 — — 55,593 Equity - partners 445,221 1,774,250 297,809 (2,079,282) 437,998 Equity - noncontrolling interests — — 143,233 — 143,233 Total liabilities and equity $ 1,783,394 $ 2,079,353 $ 457,672 $ (2,167,843) $ 2,152,576 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 September 30, 2021 Parent Guarantor Restricted Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 90,980 $ 6,144 $ — $ 97,124 Third parties — 20,024 5,436 — 25,460 — 111,004 11,580 — 122,584 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 38,676 4,117 — 42,793 Depreciation and amortization — 17,558 4,268 — 21,826 General and administrative 739 3,110 — — 3,849 739 59,344 8,385 — 68,468 Operating income (loss) (739) 51,660 3,195 — 54,116 Other income (expense): Equity in earnings of subsidiaries 69,553 3,045 — (72,598) — Equity in earnings of equity method investments — 2,743 946 — 3,689 Interest expense (12,431) (1,077) — 91 (13,417) Interest income — 6,835 91 (91) 6,835 Gain on sales-type lease — 7,223 — (7,223) — Gain on sale of assets and other — 76 1 — 77 57,122 18,845 1,038 (79,821) (2,816) Income before income taxes 56,383 70,505 4,233 (79,821) 51,300 State income tax benefit — 4 — — 4 Net income 56,383 70,509 4,233 (79,821) 51,304 Allocation of net income attributable to noncontrolling interests — (956) (1,188) — (2,144) Net income attributable to the partners $ 56,383 $ 69,553 $ 3,045 $ (79,821) $ 49,160 Condensed Consolidating Statement of Income Three Months Ended September 30, 2020 Parent Guarantor 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 Gain on sale of assets and other 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 Income Nine Months Ended September 30, 2021 Parent Guarantor Restricted Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 279,592 $ 18,600 $ — $ 298,192 Third parties — 59,554 18,256 — 77,810 — 339,146 36,856 — 376,002 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 114,217 12,009 — 126,226 Depreciation and amortization — 59,045 12,849 — 71,894 General and administrative 2,824 6,840 — — 9,664 Goodwill impairment — 11,034 — — 11,034 2,824 191,136 24,858 — 218,818 Operating income (loss) (2,824) 148,010 11,998 — 157,184 Other income (expense): Equity in earnings of subsidiaries 216,958 10,786 — (227,744) — Equity in earnings of equity method investments — 6,154 2,721 — 8,875 Interest expense (37,609) (3,077) — 91 (40,595) Interest income — 19,997 91 (91) 19,997 Gain on sales-type lease — 31,900 — (7,223) 24,677 Gain on sale of assets and other — 5,991 3 — 5,994 179,349 71,751 2,815 (234,967) 18,948 Income before income taxes 176,525 219,761 14,813 (234,967) 176,132 State income tax expense — (60) — — (60) Net income 176,525 219,701 14,813 (234,967) 176,072 Allocation of net income attributable to noncontrolling interests — (2,743) (4,027) — (6,770) Net income attributable to the partners $ 176,525 $ 216,958 $ 10,786 $ (234,967) $ 169,302 Condensed Consolidating Statement of 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 |