Supplemental Guarantor / Non-Guarantor Financial Information | Supplemental Guarantor/Non-Guarantor Financial Information Obligations of HEP (“Parent”) under the 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. As a result of the HEP Transaction, UNEV Pipeline, LLC became a 100% owned subsidiary, and it was subsequently added as a guarantor of the obligations of HEP under the Senior Notes during the second quarter of 2022. UNEV Pipeline, LLC financial information has been included in the Guarantor Subsidiaries financial information for all periods presented. Condensed Consolidating Balance Sheet June 30, 2022 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 4,879 $ 5,409 $ 4,596 $ — $ 14,884 Accounts receivable — 72,418 1,343 (1,209) 72,552 Prepaid and other current assets 322 11,647 329 (329) 11,969 Total current assets 5,201 89,474 6,268 (1,538) 99,405 Properties and equipment, net — 1,426,492 — — 1,426,492 Operating lease right-of-use assets — 2,502 — — 2,502 Net investment in leases — 542,281 100,867 (100,867) 542,281 Investment in subsidiaries 2,461,802 69,405 — (2,531,207) — Intangible assets, net — 66,304 — — 66,304 Goodwill — 314,418 — — 314,418 Equity method investments — 244,517 35,955 — 280,472 Deferred turnaround costs — 25,813 — — 25,813 Other assets 6,830 10,521 — — 17,351 Total assets $ 2,473,833 $ 2,791,727 $ 143,090 $ (2,633,612) $ 2,775,038 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 35,448 $ 3,561 $ (1,209) $ 37,800 Accrued interest 17,963 — — — 17,963 Deferred revenue — 13,770 — — 13,770 Accrued property taxes — 7,145 — — 7,145 Current operating lease liabilities — 963 — — 963 Current finance lease liabilities — 5,862 — (2,005) 3,857 Other current liabilities 79 1,850 719 — 2,648 Total current liabilities 18,042 65,038 4,280 (3,214) 84,146 Long-term debt 1,608,460 — — — 1,608,460 Noncurrent operating lease liabilities — 2,006 — — 2,006 Noncurrent finance lease liabilities — 152,749 — (89,911) 62,838 Other long-term liabilities 266 22,806 — — 23,072 Deferred revenue — 28,865 — — 28,865 Class B unit — 58,461 — — 58,461 Equity - partners 847,065 2,461,802 69,405 (2,540,487) 837,785 Equity - noncontrolling interests — — 69,405 — 69,405 Total liabilities and equity $ 2,473,833 $ 2,791,727 $ 143,090 $ (2,633,612) $ 2,775,038 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 $ 4,227 $ 8,881 $ — $ 14,381 Accounts receivable — 68,768 2,833 (2,702) 68,899 Prepaid and other current assets 353 10,680 304 (304) 11,033 Total current assets 1,626 83,675 12,018 (3,006) 94,313 Properties and equipment, net — 1,329,028 — — 1,329,028 Operating lease right-of-use assets — 2,275 — — 2,275 Net investment in leases — 309,301 100,032 (100,030) 309,303 Investment in subsidiaries 1,785,024 70,437 — (1,855,461) — 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 $ 2,180,041 $ 149,555 $ (1,958,497) $ 2,165,867 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 34,566 $ 8,416 $ (2,702) $ 40,280 Accrued interest 11,258 — — — 11,258 Deferred revenue — 14,585 — — 14,585 Accrued property taxes — 4,542 — — 4,542 Current operating lease liabilities — 620 — — 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 61,392 8,681 (4,482) 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 12,187 — — 12,527 Deferred revenue — 29,662 — — 29,662 Class B unit — 56,549 — — 56,549 Equity - partners 450,118 1,785,024 70,437 (1,862,562) 443,017 Equity - noncontrolling interests — 77,095 70,437 — 147,532 Total liabilities and equity $ 1,794,768 $ 2,180,041 $ 149,555 $ (1,958,497) $ 2,165,867 Condensed Consolidating Statement of Income Three Months Ended June 30, 2022 Parent Guarantor Restricted Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 110,537 $ — $ — $ 110,537 Third parties — 25,233 — — 25,233 — 135,770 — — 135,770 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 52,823 1,076 — 53,899 Depreciation and amortization — 26,974 — — 26,974 General and administrative 912 3,770 — — 4,682 912 83,567 1,076 — 85,555 Operating income (loss) (912) 52,203 (1,076) — 50,215 Other income (expense): Equity in earnings of subsidiaries 77,104 1,927 — (79,031) — Equity in earnings of equity method investments — 4,641 806 — 5,447 Interest expense (19,400) (5,071) — 4,124 (20,347) Interest income — 24,331 4,124 (4,124) 24,331 Gain on sale of assets and other — 45 — — 45 57,704 25,873 4,930 (79,031) 9,476 Income before income taxes 56,792 78,076 3,854 (79,031) 59,691 State income tax expense — (14) — — (14) Net income 56,792 78,062 3,854 (79,031) 59,677 Allocation of net income attributable to noncontrolling interests — (958) (1,927) — (2,885) Net income attributable to the partners $ 56,792 $ 77,104 $ 1,927 $ (79,031) $ 56,792 Condensed Consolidating Statement of Income Three Months Ended June 30, 2021 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 99,142 $ — $ — $ 99,142 Third parties — 27,093 — — 27,093 — 126,235 — — 126,235 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 41,411 657 — 42,068 Depreciation and amortization — 25,003 — — 25,003 General and administrative 907 1,940 — — 2,847 907 68,354 657 — 69,918 Operating income (loss) (907) 57,881 (657) — 56,317 Other income (expense): Equity in earnings of subsidiaries 69,596 (14) — (69,582) — 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 — 5,415 — — 5,415 56,652 13,841 630 (69,582) 1,541 Income before income taxes 55,745 71,722 (27) (69,582) 57,858 State income tax expense — (27) — — (27) Net income 55,745 71,695 (27) (69,582) 57,831 Allocation of net income attributable to noncontrolling interests — (2,099) 13 — (2,086) Net income attributable to the partners $ 55,745 $ 69,596 $ (14) $ (69,582) $ 55,745 Condensed Consolidating Statement of Income Six Months Ended June 30, 2022 Parent Guarantor Restricted Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 202,791 $ — $ — $ 202,791 Third parties — 53,177 — — 53,177 — 255,968 — — 255,968 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 94,757 1,767 — 96,524 Depreciation and amortization — 49,161 — — 49,161 General and administrative 2,000 6,994 — — 8,994 2,000 150,912 1,767 — 154,679 Operating income (loss) (2,000) 105,056 (1,767) — 0 101,289 Other income (expense): Equity in earnings of subsidiaries 140,431 4,098 — (144,529) — Equity in earnings of equity method investments — 7,361 1,712 — 9,073 Interest expense (32,080) (10,157) — 8,251 (33,986) Interest income — 36,978 8,251 (8,251) 36,978 Gain on sale of assets and other — 146 — — 146 108,351 38,426 9,963 (144,529) 12,211 Income before income taxes 106,351 143,482 8,196 (144,529) 113,500 State income tax expense — (45) — — (45) Net income 106,351 143,437 8,196 (144,529) 113,455 Allocation of net income attributable to noncontrolling interests — (3,006) (4,098) — (7,104) Net income attributable to the partners $ 106,351 $ 140,431 $ 4,098 $ (144,529) $ 106,351 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 $ — $ 201,068 $ — $ — $ 201,068 Third parties — 52,350 — — 52,350 — 253,418 — — 253,418 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 82,434 999 — 83,433 Depreciation and amortization — 50,068 — — 50,068 General and administrative 2,085 3,730 — — 5,815 Goodwill impairment — 11,034 — — 11,034 2,085 147,266 999 — 150,350 Operating income (loss) (2,085) 106,152 (999) — 103,068 Other income (expense): Equity in earnings of subsidiaries 147,405 388 — (147,793) — 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 — 5,917 — — 5,917 122,227 45,555 1,775 (147,793) 21,764 Income before income taxes 120,142 151,707 776 (147,793) 124,832 State income tax expense — (64) — — (64) Net income 120,142 151,643 776 (147,793) 124,768 Allocation of net income attributable to noncontrolling interests — (4,238) (388) — (4,626) Net income attributable to the partners 120,142 147,405 388 (147,793) 120,142 |