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 (“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 and statements of income 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 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 financial information has been included in the Guarantor Subsidiaries financial information for all periods presented. Condensed Consolidating Balance Sheet June 30, 2023 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 6,728 $ (806) $ 1,923 $ — $ 7,845 Accounts receivable — 84,296 1,380 (1,332) 84,344 Prepaid and other current assets 338 11,592 384 (384) 11,930 Total current assets 7,066 95,082 3,687 (1,716) 104,119 Properties and equipment, net — 1,374,667 — — 1,374,667 Operating lease right-of-use assets — 1,847 — — 1,847 Net investment in leases — 522,812 101,962 (101,962) 522,812 Investment in subsidiaries 2,391,253 68,634 — (2,459,887) — Intangible assets, net — 53,946 — — 53,946 Goodwill — 342,762 — — 342,762 Equity method investments — 231,824 33,438 — 265,262 Deferred turnaround costs — 22,454 — — 22,454 Other assets 4,895 12,661 — — 17,556 Total assets $ 2,403,214 $ 2,726,689 $ 139,087 $ (2,563,565) $ 2,705,425 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 36,405 $ 716 $ (1,332) $ 35,789 Accrued interest 17,650 — — — 17,650 Deferred revenue — 20,028 — — 20,028 Accrued property taxes — 7,736 — — 7,736 Current operating lease liabilities — 777 — — 777 Current finance lease liabilities — 7,154 — (2,351) 4,803 Other current liabilities 551 1,812 1,103 — 3,466 Total current liabilities 18,201 73,912 1,819 (3,683) 90,249 Long-term debt 1,495,442 — — — 1,495,442 Noncurrent operating lease liabilities — 1,439 — — 1,439 Noncurrent finance lease liabilities — 148,593 — (87,559) 61,034 Other long-term liabilities 155 29,357 — — 29,512 Deferred revenue — 19,581 — — 19,581 Class B Unit — 62,554 — — 62,554 Equity - partners 889,416 2,391,253 68,634 (2,472,323) 876,980 Equity - noncontrolling interests — 68,634 68,634 Total liabilities and equity $ 2,403,214 $ 2,726,689 $ 139,087 $ (2,563,565) $ 2,705,425 Condensed Consolidating Balance Sheet December 31, 2022 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 4,316 $ 4,454 $ 2,147 $ — $ 10,917 Accounts receivable — 79,689 1,453 (1,339) 79,803 Prepaid and other current assets 256 12,141 356 (356) 12,397 Total current assets 4,572 96,284 3,956 (1,695) 103,117 Properties and equipment, net — 1,388,888 — — 1,388,888 Operating lease right-of-use assets — 2,317 — — 2,317 Net investment in leases — 539,705 101,871 (101,871) 539,705 Investment in subsidiaries 2,432,767 69,754 — (2,502,521) — Intangible assets, net — 59,300 — — 59,300 Goodwill — 342,762 — — 342,762 Equity method investments — 235,858 34,746 — 270,604 Deferred turnaround costs — 24,154 — — 24,154 Other assets 5,865 10,790 — — 16,655 Total assets $ 2,443,204 $ 2,769,812 $ 140,573 $ (2,606,087) $ 2,747,502 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 43,303 $ 545 $ (1,339) $ 42,509 Accrued interest 17,992 — — — 17,992 Deferred revenue — 12,087 — — 12,087 Accrued property taxes — 5,449 — — 5,449 Current operating lease liabilities — 968 — — 968 Current finance lease liabilities — 6,560 — (2,171) 4,389 Other current liabilities 117 1,793 520 — 2,430 Total current liabilities 18,109 70,160 1,065 (3,510) 85,824 Long-term debt 1,556,334 — — — 1,556,334 Noncurrent operating lease liabilities — 1,720 — — 1,720 Noncurrent finance lease liabilities — 150,935 — (88,422) 62,513 Other long-term liabilities — 29,111 — — 29,111 Deferred revenue — 24,613 — — 24,613 Class B unit — 60,507 — — 60,507 Equity - partners 868,760 2,432,767 69,754 (2,514,155) 857,126 Equity - noncontrolling interests — — 69,754 — 69,754 Total liabilities and equity $ 2,443,203 $ 2,769,813 $ 140,573 $ (2,606,087) $ 2,747,502 Condensed Consolidating Statement of Income Three Months Ended June 30, 2023 Parent Guarantor Restricted Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 109,922 $ — $ — $ 109,922 Third parties — 29,833 — — 29,833 — 139,755 — — 139,755 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 51,307 1,835 — 53,142 Depreciation and amortization — 25,897 — — 25,897 General and administrative 1,608 3,904 — — 5,512 1,608 81,108 1,835 — 84,551 Operating income (loss) (1,608) 58,647 (1,835) — 55,204 Other income (expense): Equity in earnings of subsidiaries 77,341 1,540 — (78,881) — Equity in earnings of equity method investments — 2,751 794 — 3,545 Interest expense (25,504) (5,064) — 4,120 (26,448) Interest income — 20,356 4,120 (4,120) 20,356 Gain on sale of assets and other — 102 — 102 51,837 19,685 4,914 (78,881) (2,445) Income before income taxes 50,229 78,332 3,079 (78,881) 52,759 State income tax benefit — 32 — — 32 Net income 50,229 78,364 3,079 (78,881) 52,791 Allocation of net income attributable to noncontrolling interests — (1,023) (1,539) — (2,562) Net income attributable to the partners $ 50,229 $ 77,341 $ 1,540 $ (78,881) $ 50,229 Condensed Consolidating Statement of Income Six Months Ended June 30, 2023 Parent Guarantor Restricted Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 226,800 $ — $ — $ 226,800 Third parties — 56,249 — — 56,249 — 283,049 — — 283,049 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 102,129 3,155 — 105,284 Depreciation and amortization — 50,560 — — 50,560 General and administrative 3,090 7,057 — — 10,147 3,090 159,746 3,155 — 165,991 Operating income (loss) (3,090) 123,303 (3,155) — 117,058 Other income (expense): Equity in earnings of subsidiaries 161,369 3,292 — (164,661) — Equity in earnings of equity method investments — 5,924 1,503 — 7,427 Interest expense (50,528) (10,133) — 8,235 (52,426) Interest income — 40,756 8,235 (8,235) 40,756 Gain on sale of assets and other — 275 — — 275 110,841 40,114 9,738 (164,661) (3,968) Income before income taxes 107,751 163,417 6,583 (164,661) 113,090 State income tax expense — (2) — — (2) Net income 107,751 163,415 6,583 (164,661) 113,088 Allocation of net income attributable to noncontrolling interests — (2,046) (3,291) — (5,337) Net income attributable to the partners $ 107,751 $ 161,369 $ 3,292 $ (164,661) $ 107,751 Condensed Consolidating Statement of Income Three Months Ended June 30, 2022 Parent Guarantor 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 Six Months Ended June 30, 2022 Parent Guarantor 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) — 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 |