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 March 31, 2023 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 7,245 $ (1,130) $ 990 $ — $ 7,105 Accounts receivable — 86,658 1,414 (1,342) 86,730 Prepaid and other current assets 462 11,472 370 (370) 11,934 Total current assets 7,707 97,000 2,774 (1,712) 105,769 Properties and equipment, net — 1,385,960 — — 1,385,960 Operating lease right-of-use assets — 2,078 — — 2,078 Net investment in leases — 524,564 101,954 (101,954) 524,564 Investment in subsidiaries 2,428,056 68,956 — (2,497,012) — Intangible assets, net — 56,211 — — 56,211 Goodwill — 342,762 — — 342,762 Equity method investments — 240,007 34,135 — 274,142 Deferred turnaround costs — 23,363 — — 23,363 Other assets 5,420 12,831 — — 18,251 Total assets $ 2,441,183 $ 2,753,732 $ 138,863 $ (2,600,678) $ 2,733,100 LIABILITIES AND EQUITY Current liabilities: Accounts payable $ — $ 29,050 $ 396 $ (1,342) $ 28,104 Accrued interest 17,567 — — — 17,567 Deferred revenue — 15,316 — — 15,316 Accrued property taxes — 7,101 — — 7,101 Current operating lease liabilities — 886 — — 886 Current finance lease liabilities — 6,867 — (2,259) 4,608 Other current liabilities 439 2,054 555 — 3,048 Total current liabilities 18,006 61,274 951 (3,601) 76,630 Long-term debt 1,540,385 — — — 1,540,385 Noncurrent operating lease liabilities — 1,563 — — 1,563 Noncurrent finance lease liabilities — 149,828 — (88,183) 61,645 Other long-term liabilities 216 29,517 — — 29,733 Deferred revenue — 21,963 — — 21,963 Class B unit — 61,531 — — 61,531 Equity - partners 882,576 2,428,056 68,956 (2,508,894) 870,694 Equity - noncontrolling interests — — 68,956 — 68,956 Total liabilities and equity $ 2,441,183 $ 2,753,732 $ 138,863 $ (2,600,678) $ 2,733,100 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 March 31, 2023 Parent Guarantor Restricted Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 116,878 $ — $ — $ 116,878 Third parties — 26,416 — — 26,416 — 143,294 — — 143,294 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 50,822 1,320 — 52,142 Depreciation and amortization — 24,663 — — 24,663 General and administrative 1,482 3,153 — — 4,635 1,482 78,638 1,320 — 81,440 Operating income (loss) (1,482) 64,656 (1,320) — 61,854 Other income (expense): Equity in earnings of subsidiaries 84,028 1,752 — (85,780) — Equity in earnings of equity method investments — 3,173 709 — 3,882 Interest expense (25,024) (5,069) — 4,115 (25,978) Interest income — 20,400 4,115 (4,115) 20,400 Gain on sale of assets and other — 173 — — 173 59,004 20,429 4,824 (85,780) (1,523) Income before income taxes 57,522 85,085 3,504 (85,780) 60,331 State income tax expense — (34) — — (34) Net income 57,522 85,051 3,504 (85,780) 60,297 Allocation of net income attributable to noncontrolling interests — (1,023) (1,752) — (2,775) Net income attributable to the partners $ 57,522 $ 84,028 $ 1,752 $ (85,780) $ 57,522 Condensed Consolidating Statement of Income Three Months Ended March 31, 2022 Parent Guarantor Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated (In thousands) Revenues: Affiliates $ — $ 92,254 $ — $ — $ 92,254 Third parties — 27,944 — — 27,944 — 120,198 — — 120,198 Operating costs and expenses: Operations (exclusive of depreciation and amortization) — 41,934 691 — 42,625 Depreciation and amortization — 22,187 — — 22,187 General and administrative 1,088 3,224 — — 4,312 1,088 67,345 691 — 69,124 Operating income (loss) (1,088) 52,853 (691) — 51,074 Other income (expense): Equity in earnings of subsidiaries 63,327 2,171 — (65,498) — 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 12,553 5,033 (65,498) 2,735 Income before income taxes 49,559 65,406 4,342 (65,498) 53,809 State income tax expense — (31) — — (31) Net income 49,559 65,375 4,342 (65,498) 53,778 Allocation of net income attributable to noncontrolling interests — (2,048) (2,171) — (4,219) Net income attributable to the partners $ 49,559 $ 63,327 $ 2,171 $ (65,498) $ 49,559 |