Supplemental Guarantor / Non-Guarantor Financial Information | Supplemental Guarantor/Non-Guarantor Financial Information Obligations of HEP (“Parent”) under the 5% Senior Notes and the 6.375% Senior Notes have been jointly and severally guaranteed by each of its direct and indirect 100% owned subsidiaries, other than Holly Energy Finance Corp., UNEV Pipeline, LLC 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, 2022 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 4,969 $ (1,538) $ 11,585 $ — $ 15,016 Accounts receivable — 52,940 6,882 (295) 59,527 Prepaid and other current assets 499 10,281 1,241 (316) 11,705 Total current assets 5,468 61,683 19,708 (611) 86,248 Properties and equipment, net — 1,141,624 299,264 — 1,440,888 Operating lease right-of-use assets — 2,660 67 — 2,727 Net investment in leases — 543,623 100,797 (100,797) 543,623 Investment in subsidiaries 2,458,154 373,881 — (2,832,035) — Intangible assets, net — 69,806 — — 69,806 Goodwill — 307,387 — — 307,387 Equity method investments — 255,370 36,658 — 292,028 Deferred turnaround costs — 20,155 — 20,155 Other assets 7,534 6,880 — 14,414 Total assets $ 2,471,156 $ 2,783,069 $ 456,494 $ (2,933,443) $ 2,777,276 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 34,664 $ 8,188 $ (295) $ 42,557 Accrued interest 5,736 — — — 5,736 Deferred revenue — 14,463 100 — 14,563 Accrued property taxes — 5,474 1,715 — 7,189 Current operating lease liabilities — 931 69 — 1,000 Current finance lease liabilities — 5,752 — (1,927) 3,825 Other current liabilities 268 1,848 396 — 2,512 Total current liabilities 6,004 63,132 10,468 (2,222) 77,382 Long-term debt 1,634,367 — — — 1,634,367 Noncurrent operating lease liabilities — 2,207 — — 2,207 Noncurrent finance lease liabilities — 154,207 — (90,442) 63,765 Other long-term liabilities 432 18,062 414 — 18,908 Deferred revenue — 29,802 — — 29,802 Class B unit — 57,505 — — 57,505 Equity - partners 830,353 2,458,154 373,881 (2,840,779) 821,609 Equity - noncontrolling interests — — 71,731 — 71,731 Total liabilities and equity $ 2,471,156 $ 2,783,069 $ 456,494 $ (2,933,443) $ 2,777,276 Condensed Consolidating Balance Sheet December 31, 2021 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 1,273 $ (899) $ 14,007 $ — $ 14,381 Accounts receivable — 60,418 8,816 (335) 68,899 Prepaid and other current assets 353 9,680 1,304 (304) 11,033 Total current assets 1,626 69,199 24,127 (639) 94,313 Properties and equipment, net — 1,026,912 302,116 — 1,329,028 Operating lease right-of-use assets — 2,189 86 — 2,275 Net investment in leases — 309,301 100,032 (100,030) 309,303 Investment in subsidiaries 1,785,024 301,721 — (2,086,745) — Intangible assets, net — 73,307 — — 73,307 Goodwill — 223,650 — — 223,650 Equity method investments — 78,873 37,505 — 116,378 Deferred turnaround costs — 2,632 2,632 Other assets 8,118 6,863 — — 14,981 Total assets $ 1,794,768 $ 2,094,647 $ 463,866 $ (2,187,414) $ 2,165,867 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 28,447 $ 12,168 $ (335) $ 40,280 Accrued interest 11,258 — — — 11,258 Deferred revenue — 14,085 500 — 14,585 Accrued property taxes — 3,364 1,178 — 4,542 Current operating lease liabilities — 545 75 — 620 Current finance lease liabilities — 5,566 — (1,780) 3,786 Other current liabilities 3 1,513 265 — 1,781 Total current liabilities 11,261 53,520 14,186 (2,115) 76,852 Long-term debt 1,333,049 — — — 1,333,049 Noncurrent operating lease liabilities — 2,030 — — 2,030 Noncurrent finance lease liabilities — 156,102 — (91,453) 64,649 Other long-term liabilities 340 11,760 427 — 12,527 Deferred revenue — 29,662 — — 29,662 Class B unit — 56,549 — — 56,549 Equity - partners 450,118 1,785,024 301,721 (2,093,846) 443,017 Equity - noncontrolling interests — — 147,532 — 147,532 Total liabilities and equity $ 1,794,768 $ 2,094,647 $ 463,866 $ (2,187,414) $ 2,165,867 Condensed Consolidating Statement of Income Three Months Ended March 31, 2022 Parent Guarantor Restricted Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 85,709 $ 6,545 $ — $ 92,254 Third parties — 20,139 7,805 — 27,944 — 105,848 14,350 — 120,198 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 37,579 5,046 — 42,625 Depreciation and amortization — 17,962 4,225 — 22,187 General and administrative 1,088 3,224 — — 4,312 1,088 58,765 9,271 — 69,124 Operating income (loss) (1,088) 47,083 5,079 — 51,074 Other income (expense): Equity in earnings of subsidiaries 63,327 7,297 — (70,624) — Equity in earnings of equity method investments — 2,720 906 — 3,626 Interest expense (12,680) (5,086) — 4,127 (13,639) Interest income — 12,647 4,127 (4,127) 12,647 Gain on sale of assets and other — 101 — — 101 50,647 17,679 5,033 (70,624) 2,735 Income before income taxes 49,559 64,762 10,112 (70,624) 53,809 State income tax expense — (31) — — (31) Net income 49,559 64,731 10,112 (70,624) 53,778 Allocation of net income attributable to noncontrolling interests — (1,404) (2,815) — (4,219) Net income attributable to the partners $ 49,559 $ 63,327 $ 7,297 $ (70,624) $ 49,559 Condensed Consolidating Statement of Income Three Months Ended March 31, 2021 Parent Guarantor 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 Gain on sale of assets and other — 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 |