UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

______________________________________________________________________________________

FORM 10-Q

______________________________________________________________________________________

(Mark One)


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June 30, 2021~~March 31, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ____________ to _____________

Commission File Number: 1-32225

_____________________________________________________________________________________

HOLLY ENERGY PARTNERS, L.P.

(Exact name of registrant as specified in its charter)

______________________________________________________________________________________


Delaware						20-0833098
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)
2828 N. Harwood, Suite 1300
Dallas
Texas						75201
(Address of principal executive offices)						(Zip code)

(214) 871-3555

(Registrant’s telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Limited Partner Units

HEP

New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth” company in Rule 12b-2 of the Exchange Act.

Large accelerated filer

☒

Accelerated filer

☐

Non-accelerated filer

☐

Smaller reporting company

☐

Emerging growth company

☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The number of the registrant’s outstanding common units at ~~July 30, 2021,~~May 6, 2022, was ~~105,440,201.~~126,440,201.

Table of 19,

HOLLY ENERGY PARTNERS, L.P.

INDEX

- 2 -

Table of 19,

FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains certain “forward-looking statements” within the meaning of the federal securities laws. All statements, other than statements of historical fact included in this Form 10-Q, including, but not limited to, statements regarding funding of capital expenditures and distributions, distributable cash flow coverage and leverage targets, and statements under “Results of Operations” and “Liquidity and Capital Resources” in Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part I are forward-looking statements. Forward-looking statements use words such as “anticipate,” “expect,” “project,” ~~“expect,~~“will,” “plan,” “goal,” “forecast,” “intend,” “should,” “would,” “could,” “believe,” “may,” and similar expressions and statements regarding our plans and objectives for future operations are intended to identify forward-looking statements. These statements are based on our beliefs and assumptions and those of our general partner using currently available information and expectations as of the date hereof, are not guarantees of future performance and involve certain risks and uncertainties. Although we and our general partner believe that such expectations reflected in such forward-looking statements are reasonable, neither we nor our general partner can give assurance that our expectations will prove to be correct. All statements concerning our expectations for future results of operations are based on forecasts for our existing operations and do not include the potential impact of any future acquisitions. Our forward-looking statements are subject to a variety of risks, uncertainties and assumptions. If one or more of these risks or uncertainties materialize, or if underlying assumptions prove incorrect, our actual results may vary materially from those anticipated, estimated, projected or expected. Certain factors could cause actual results to differ materially from results anticipated in the forward-looking statements. These factors include, but are not limited to:

•~~the extraordinary market environment and effects of the COVID-19 pandemic, including a significant decline in demand for refined petroleum products in markets we serve;~~

•~~(i)~~HF Sinclair Corporation’s (“HF Sinclair”) and our ability to successfully ~~close~~integrate the Sinclair ~~acquisition, which requires certain regulatory approvals (including clearance by antitrust authorities); (ii) disruption the~~Oil Corporation (now known as Sinclair ~~acquisition may cause~~Oil LLC, (“Sinclair Oil”)) and Sinclair Transportation Company LLC (“Sinclair Transportation”) businesses acquired from The Sinclair Companies (now known as REH Company), referred to ~~customers, vendors, business partners and our ongoing business; (iii) once closed, our ability to integrate the operations of Sinclair~~herein as “Sinclair HoldCo”) with our existing operations and fully realize the expected synergies of the Sinclair ~~acquisition~~Transactions (as defined herein) or on the expected timeline;

•the demand for and ~~(iv) legal proceedings that may be instituted against us or HollyFrontier Corporation (“HFC”) following~~supply of crude oil and refined products, including uncertainty regarding the ~~announcement~~effects of the ~~Sinclair acquisition;~~continuing COVID-19 pandemic on future demand and increasing societal expectations that companies address climate change;

•risks and uncertainties with respect to the actual quantities of petroleum products and crude oil shipped on our pipelines and/or terminalled, stored or throughput in our terminals and refinery processing units;

•the economic viability of ~~HFC,~~HF Sinclair, our other customers and our joint ventures’ other customers, including any refusal or inability of our or our joint ventures’ customers or counterparties to perform their obligations under their contracts;

•the demand for refined petroleum products in the markets we serve;

•our ability to purchase and integrate future acquired operations;

•our ability to complete previously announced or contemplated acquisitions;

•the availability and cost of additional debt and equity financing;

•the possibility of temporary or permanent reductions in production or shutdowns at refineries utilizing our pipelines, terminal facilities and refinery processing units, due to reasons such as infection in the workforce, in response to reductions in demand or lower gross margins due to the economic impact of the COVID-19 pandemic, and any potential asset impairments resulting from such actions;

•the effects of current and future government regulations and policies, including the effects of current and future restrictions on various commercial and economic activities in response to the COVID-19 pandemic;

•delay by government authorities in issuing permits necessary for our business or our capital projects;

•our and our joint venture partners’ ability to complete and maintain operational efficiency in carrying out routine operations and capital construction projects;

•the possibility of terrorist or cyberattacks and the consequences of any such attacks;

•uncertainty regarding the effects and duration of global hostilities and any associated military campaigns which may disrupt crude oil supplies and markets for refined products and create instability in the financial markets that could restrict our ability to raise capital;

- 3 -

Table of 19,

•general economic conditions, including uncertainty regarding the timing, pace and extent of an economic recovery in the United States;

•the impact of recent or proposed changes in the tax laws and regulations that affect master limited partnerships; and

~~- 3 -~~

~~Table of~~ ~~19,~~

•other financial, operational and legal risks and uncertainties detailed from time to time in our Securities and Exchange Commission (the “SEC”) filings.

Cautionary statements identifying important factors that could cause actual results to differ materially from our expectations are set forth in this Form 10-Q, including, without limitation, the forward-looking statements that are referred to above. You should not put any undue reliance on any forward-looking statements. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements set forth in our Annual Report on Form 10-K for the year ended December 31, ~~2020,~~2021, and in this Quarterly Report on ~~Form 10-Q, and in connection with the discussion in this~~ Form 10-Q in “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” All forward-looking statements included in this Form 10-Q and all subsequent written or oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. The forward-looking statements speak only as of the date made and, other than as required by law, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

- 4 -

Table of 19,

PART I. FINANCIAL INFORMATION

Item 1.Financial Statements

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED BALANCE SHEETS

(In thousands, except unit data)


		June 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
		(Unaudited)					(Unaudited)
ASSETS	ASSETS					ASSETS
Current assets:	Current assets:					Current assets:
Cash and cash equivalents (Cushing Connect VIEs: $14,055 and $18,259, respectively)		$	19,561	$	21,990
Cash and cash equivalents (Cushing Connect VIEs: $9,688 and $8,881, respectively)						Cash and cash equivalents (Cushing Connect VIEs: $9,688 and $8,881, respectively)	$	15,016	$	14,381
Accounts receivable:	Accounts receivable:					Accounts receivable:
Trade	Trade	14,749		14,543		Trade	15,191		12,745
Affiliates	Affiliates	46,323		47,972		Affiliates	44,336		56,154
		61,072		62,515			59,527		68,899
Prepaid and other current assets	Prepaid and other current assets	9,277		9,487		Prepaid and other current assets	11,705		11,033
Total current assets	Total current assets	89,910		93,992		Total current assets	86,248		94,313

Properties and equipment, net (Cushing Connect VIEs: $84,263 and $47,801, respectively)		1,430,311		1,450,685
Properties and equipment, net						Properties and equipment, net	1,440,888		1,329,028
Operating lease right-of-use assets, net	Operating lease right-of-use assets, net	2,724		2,979		Operating lease right-of-use assets, net	2,727		2,275
Net investment in leases		211,550		166,316
Net investment in leases (Cushing Connect VIEs: $100,797 and $100,042, respectively)						Net investment in leases (Cushing Connect VIEs: $100,797 and $100,042, respectively)	543,623		309,303
Intangible assets, net	Intangible assets, net	80,311		87,315		Intangible assets, net	69,806		73,307
Goodwill	Goodwill	223,650		234,684		Goodwill	307,387		223,650
Equity method investments (Cushing Connect VIEs: $37,988 and $39,456, respectively)		117,436		120,544
Equity method investments (Cushing Connect VIEs: $36,658 and $37,505, respectively)						Equity method investments (Cushing Connect VIEs: $36,658 and $37,505, respectively)	292,028		116,378
Deferred turnaround costs						Deferred turnaround costs	20,155		2,632
Other assets	Other assets	16,930		11,050		Other assets	14,414		14,981
Total assets	Total assets	$	2,172,822	$	2,167,565	Total assets	$	2,777,276	$	2,165,867

LIABILITIES AND EQUITY	LIABILITIES AND EQUITY					LIABILITIES AND EQUITY
Current liabilities:	Current liabilities:					Current liabilities:
Accounts payable:	Accounts payable:					Accounts payable:
Trade (Cushing Connect VIEs: $9,994 and $14,076, respectively)		$	25,591	$	28,280
Trade (Cushing Connect VIEs: $4,967 and $8,285, respectively)						Trade (Cushing Connect VIEs: $4,967 and $8,285, respectively)	$	31,849	$	28,577
Affiliates	Affiliates	14,964		18,120		Affiliates	10,708		11,703
		40,555		46,400			42,557		40,280

Accrued interest	Accrued interest	10,869		10,892		Accrued interest	5,736		11,258
Deferred revenue	Deferred revenue	10,569		11,368		Deferred revenue	14,563		14,585
Accrued property taxes	Accrued property taxes	5,057		3,992		Accrued property taxes	7,189		4,542
Current operating lease liabilities	Current operating lease liabilities	795		875		Current operating lease liabilities	1,000		620
Current finance lease liabilities	Current finance lease liabilities	3,755		3,713		Current finance lease liabilities	3,825		3,786
Other current liabilities	Other current liabilities	2,943		2,505		Other current liabilities	2,512		1,781
Total current liabilities	Total current liabilities	74,543		79,745		Total current liabilities	77,382		76,852

Long-term debt	Long-term debt	1,362,570		1,405,603		Long-term debt	1,634,367		1,333,049
Noncurrent operating lease liabilities	Noncurrent operating lease liabilities	2,303		2,476		Noncurrent operating lease liabilities	2,207		2,030
Noncurrent finance lease liabilities	Noncurrent finance lease liabilities	66,434		68,047		Noncurrent finance lease liabilities	63,765		64,649
Other long-term liabilities	Other long-term liabilities	11,913		12,905		Other long-term liabilities	18,908		12,527
Deferred revenue	Deferred revenue	32,645		40,581		Deferred revenue	29,802		29,662

Class B unit	Class B unit	54,637		52,850		Class B unit	57,505		56,549

Equity:	Equity:					Equity:
Partners’ equity:	Partners’ equity:					Partners’ equity:
Common unitholders (105,440 units issued and outstanding at June 30, 2021 and December 31, 2020)		425,218		379,292
Common unitholders (126,440,201 and 105,440,201 units issued and outstanding at March 31, 2022 and December 31, 2021, respectively)						Common unitholders (126,440,201 and 105,440,201 units issued and outstanding at March 31, 2022 and December 31, 2021, respectively)	821,609		443,017
Noncontrolling interests	Noncontrolling interests	142,559		126,066		Noncontrolling interests	71,731		147,532
Total equity	Total equity	567,777		505,358		Total equity	893,340		590,549
Total liabilities and equity	Total liabilities and equity	$	2,172,822	$	2,167,565	Total liabilities and equity	$	2,777,276	$	2,165,867

See accompanying notes.

- 5 -

Table of 19,

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per unit data)


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020				2022		2021
Revenues:	Revenues:									Revenues:
Affiliates	Affiliates	$	99,142	$	95,563	$	201,068	$	196,991	Affiliates		$	92,254	$	101,926
Third parties	Third parties	27,093		19,244		52,350		45,670		Third parties		27,944		25,257
		126,235		114,807		253,418		242,661				120,198		127,183
Operating costs and expenses:	Operating costs and expenses:									Operating costs and expenses:
Operations (exclusive of depreciation and amortization)	Operations (exclusive of depreciation and amortization)	42,068		34,737		83,433		69,718		Operations (exclusive of depreciation and amortization)		42,625		41,365
Depreciation and amortization	Depreciation and amortization	25,003		25,034		50,068		49,012		Depreciation and amortization		22,187		25,065
General and administrative	General and administrative	2,847		2,535		5,815		5,237		General and administrative		4,312		2,968
Goodwill impairment	Goodwill impairment	0		0		11,034		0		Goodwill impairment		—		11,034
		69,918		62,306		150,350		123,967				69,124		80,432
Operating income	Operating income	56,317		52,501		103,068		118,694		Operating income		51,074		46,751

Other income (expense):	Other income (expense):									Other income (expense):
Equity in earnings of equity method investments	Equity in earnings of equity method investments	3,423		2,156		5,186		3,870		Equity in earnings of equity method investments		3,626		1,763
Interest expense	Interest expense	(13,938)		(13,779)		(27,178)		(31,546)		Interest expense		(13,639)		(13,240)
Interest income	Interest income	6,614		2,813		13,162		5,031		Interest income		12,647		6,548
Loss on early extinguishment of debt		0		0		0		(25,915)
Gain on sales-type leases	Gain on sales-type leases	27		33,834		24,677		33,834		Gain on sales-type leases		—		24,650

Gain on sale of assets and other	Gain on sale of assets and other	5,415		468		5,917		974		Gain on sale of assets and other		101		502
		1,541		25,492		21,764		(13,752)				2,735		20,223
Income before income taxes	Income before income taxes	57,858		77,993		124,832		104,942		Income before income taxes		53,809		66,974
State income tax expense	State income tax expense	(27)		(39)		(64)		(76)		State income tax expense		(31)		(37)
Net income	Net income	57,831		77,954		124,768		104,866		Net income		53,778		66,937
Allocation of net income attributable to noncontrolling interests	Allocation of net income attributable to noncontrolling interests	(2,086)		(1,484)		(4,626)		(3,535)		Allocation of net income attributable to noncontrolling interests		(4,219)		(2,540)
Net income attributable to the partners	Net income attributable to the partners	55,745		76,470		120,142		101,331		Net income attributable to the partners		49,559		64,397
Limited partners’ per unit interest in earnings—basic and diluted	Limited partners’ per unit interest in earnings—basic and diluted	$	0.53	$	0.73	$	1.14	$	0.96	Limited partners’ per unit interest in earnings—basic and diluted		$	0.45	$	0.61
Weighted average limited partners’ units outstanding	Weighted average limited partners’ units outstanding	105,440		105,440		105,440		105,440		Weighted average limited partners’ units outstanding		109,640		105,440

Net income and comprehensive income are the same in all periods presented.

See accompanying notes.

- 6 -

Table of 19,

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In thousands)


		Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020			2022		2021
Cash flows from operating activities	Cash flows from operating activities					Cash flows from operating activities
Net income	Net income	$	124,768	$	104,866	Net income	$	53,778	$	66,937
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	Depreciation and amortization	50,068		49,012		Depreciation and amortization	22,187		25,065
Gain on sale of assets	Gain on sale of assets	(5,586)		(797)		Gain on sale of assets	(25)		(262)
Loss on early extinguishment of debt		0		25,915

Gain on sales-type leases	Gain on sales-type leases	(24,677)		(33,834)		Gain on sales-type leases	—		(24,650)
Goodwill impairment	Goodwill impairment	11,034		0		Goodwill impairment	—		11,034
Amortization of deferred charges	Amortization of deferred charges	2,229		1,641		Amortization of deferred charges	342		844
Equity-based compensation expense	Equity-based compensation expense	1,210		980		Equity-based compensation expense	620		683
Equity in earnings of equity method investments, net of distributions	Equity in earnings of equity method investments, net of distributions	0		(1,298)		Equity in earnings of equity method investments, net of distributions	(520)		(617)
(Increase) decrease in operating assets:	(Increase) decrease in operating assets:					(Increase) decrease in operating assets:
Accounts receivable—trade	Accounts receivable—trade	1,726		3,803		Accounts receivable—trade	(1,132)		506
Accounts receivable—affiliates	Accounts receivable—affiliates	1,649		(131)		Accounts receivable—affiliates	11,190		2,505
Prepaid and other current assets	Prepaid and other current assets	825		216		Prepaid and other current assets	222		463
Increase (decrease) in operating liabilities:	Increase (decrease) in operating liabilities:					Increase (decrease) in operating liabilities:
Accounts payable—trade	Accounts payable—trade	3,068		(4,959)		Accounts payable—trade	5,525		8,565
Accounts payable—affiliates	Accounts payable—affiliates	(3,157)		(9,452)		Accounts payable—affiliates	(994)		(7,930)
Accrued interest	Accrued interest	(23)		(2,523)		Accrued interest	(5,522)		(6,232)
Deferred revenue	Deferred revenue	(2,176)		(2,378)		Deferred revenue	118		4,013
Accrued property taxes	Accrued property taxes	1,065		1,727		Accrued property taxes	1,675		1,258
Other current liabilities	Other current liabilities	438		669		Other current liabilities	2,337		484
Turnaround expenditures						Turnaround expenditures	(17,523)		(355)
Other, net	Other, net	(353)		1,137		Other, net	(464)		(169)
Net cash provided by operating activities	Net cash provided by operating activities	162,108		134,594		Net cash provided by operating activities	71,814		82,142

Cash flows from investing activities	Cash flows from investing activities					Cash flows from investing activities
Additions to properties and equipment	Additions to properties and equipment	(59,375)		(30,740)		Additions to properties and equipment	(14,147)		(33,218)
Investment in Cushing Connect JV Terminal		0		(2,400)
Acquisition of Sinclair Transportation						Acquisition of Sinclair Transportation	(321,366)		—

Proceeds from sale of assets	Proceeds from sale of assets	7,343		816		Proceeds from sale of assets	33		283
Distributions in excess of equity in earnings of equity investments	Distributions in excess of equity in earnings of equity investments	3,107		470		Distributions in excess of equity in earnings of equity investments	1,704		2,897
Net cash used for investing activities	Net cash used for investing activities	(48,925)		(31,854)		Net cash used for investing activities	(333,776)		(30,038)

Cash flows from financing activities	Cash flows from financing activities					Cash flows from financing activities
Borrowings under credit agreement	Borrowings under credit agreement	141,000		168,000		Borrowings under credit agreement	360,000		73,000
Repayments of credit agreement borrowings	Repayments of credit agreement borrowings	(184,500)		(138,500)		Repayments of credit agreement borrowings	(58,500)		(90,500)
Redemption of senior notes		0		(522,500)
Proceeds from issuance of debt		0		500,000
Contributions from general partner		0		435

Contributions from noncontrolling interests	Contributions from noncontrolling interests	17,593		13,263		Contributions from noncontrolling interests	—		6,332
Distributions to HEP unitholders	Distributions to HEP unitholders	(75,356)		(102,979)		Distributions to HEP unitholders	(36,997)		(38,328)
Distributions to noncontrolling interests	Distributions to noncontrolling interests	(5,872)		(4,000)		Distributions to noncontrolling interests	(877)		(3,819)
Payments on finance leases	Payments on finance leases	(1,747)		(1,972)		Payments on finance leases	(881)		(958)
Deferred financing costs		(6,661)		(8,714)

Units withheld for tax withholding obligations	Units withheld for tax withholding obligations	(69)		(147)		Units withheld for tax withholding obligations	(57)		(68)
Net cash used by financing activities		(115,612)		(97,114)
Other						Other	(91)		—
Net cash provided (used) by financing activities						Net cash provided (used) by financing activities	262,597		(54,341)

Cash and cash equivalents	Cash and cash equivalents					Cash and cash equivalents
Increase (decrease) for the period	Increase (decrease) for the period	(2,429)		5,626		Increase (decrease) for the period	635		(2,237)
Beginning of period	Beginning of period	21,990		13,287		Beginning of period	14,381		21,990
End of period	End of period	$	19,561	$	18,913	End of period	$	15,016	$	19,753

Supplemental disclosure of cash flow information:
Supplemental disclosure of cash flow information						Supplemental disclosure of cash flow information
Cash paid during the period for interest	Cash paid during the period for interest	$25,072		$32,118		Cash paid during the period for interest	$18,548		$18,674

See accompanying notes.

- 7 -

Table of 19,

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF EQUITY

(Unaudited)

(In thousands)


		Common Units		Noncontrolling Interests		Total Equity			Common Units		Noncontrolling Interests		Total Equity

Balance December 31, 2020		$	379,292	$	126,066	$	505,358
Contributions from noncontrolling interest		—		9,746		9,746
Balance December 31, 2021								Balance December 31, 2021	$	443,017	$	147,532	$	590,549
Issuance of common units								Issuance of common units	349,020		—		349,020

Distributions to HEP unitholders	Distributions to HEP unitholders	(38,328)		—		(38,328)		Distributions to HEP unitholders	(36,997)		—		(36,997)
Distributions to noncontrolling interests	Distributions to noncontrolling interests	—		(3,819)		(3,819)		Distributions to noncontrolling interests	—		(877)		(877)
Acquisition of remaining UNEV interests								Acquisition of remaining UNEV interests	16,537		(78,187)		(61,650)

Equity-based compensation		683		—		683
Amortization of restricted and performance units								Amortization of restricted and performance units	620		—		620
Class B unit accretion	Class B unit accretion	(893)		—		(893)		Class B unit accretion	(956)		—		(956)
Other	Other	(68)		—		(68)		Other	(147)		—		(147)
Net income	Net income	65,290		1,647		66,937		Net income	50,515		3,263		53,778
Balance March 31, 2021		$	405,976	$	133,640	$	539,616
Contributions from noncontrolling interest		—		9,780		9,780
Distributions to HEP unitholders		(37,028)		—		(37,028)
Distributions to noncontrolling interest		—		(2,053)		(2,053)
Equity-based compensation		527		—		527
Class B unit accretion		(894)		—		(894)
Other		(2)		—		(2)
Net income		56,639		1,192		57,831
Balance June 30, 2021		$	425,218	$	142,559	$	567,777
Balance March 31, 2022								Balance March 31, 2022	$	821,609	$	71,731	$	893,340


		Common Units		Noncontrolling Interests		Total Equity			Common Units		Noncontrolling Interests		Total Equity

Balance December 31, 2019		$	381,103	$	106,655	$	487,758
Contributions from noncontrolling interest		—		7,304		7,304
Balance December 31, 2020								Balance December 31, 2020	$	379,292	$	126,066	$	505,358
Capital Contribution - Cushing Connect								Capital Contribution - Cushing Connect	—		9,746		9,746

Distributions to HEP unitholders	Distributions to HEP unitholders	(68,519)		—		(68,519)		Distributions to HEP unitholders	(38,328)		—		(38,328)
Distributions to noncontrolling interests	Distributions to noncontrolling interests	—		(3,000)		(3,000)		Distributions to noncontrolling interests	—		(3,819)		(3,819)
Equity-based compensation		506		—		506
Amortization of restricted and performance units								Amortization of restricted and performance units	683		—		683
Class B unit accretion	Class B unit accretion	(835)		—		(835)		Class B unit accretion	(893)		—		(893)
Other	Other	208		—		208		Other	(68)		—		(68)
Net income	Net income	25,696		1,216		26,912		Net income	65,290		1,647		66,937
Balance March 31, 2020		$	338,159	$	112,175	$	450,334
Contributions from noncontrolling interest		—		5,959		5,959
Distributions to HEP unitholders		(34,460)		—		(34,460)
Distributions to noncontrolling interest		—		(1,000)		(1,000)
Equity-based compensation		474		—		474
Class B unit accretion		(835)		—		(835)
Other		80		—		80
Net income		77,305		649		77,954
Balance June 30, 2020		$	380,723	$	117,783	$	498,506
Balance March 31, 2021								Balance March 31, 2021	$	405,976	$	133,640	$	539,616

See accompanying notes.

- 8 -

Table of 19,

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1:Description of Business and Presentation of Financial Statements

Holly Energy Partners, L.P. (“HEP”), together with its consolidated subsidiaries, is a publicly held master limited partnership. ~~As of June 30, 2021, HollyFrontier Corporation (“HFC”) and its subsidiaries own a 57% limited partner interest and the non-economic general partner interest in HEP.~~ We commenced operations on July 13, 2004, upon the completion of our initial public offering. ~~In these consolidated financial statements,~~On March 14, 2022 (the “Closing Date”), HollyFrontier Corporation (“HFC”) and HEP announced the ~~words “we,” “our,” “ours”~~establishment of HF Sinclair Corporation, a Delaware corporation (“HF Sinclair”), as the new parent holding company of HFC and ~~“us” refer~~HEP and their subsidiaries, and the completion of their respective acquisitions of Sinclair Oil Corporation (now known as Sinclair Oil LLC, (“Sinclair Oil”)) and Sinclair Transportation Company LLC (“Sinclair Transportation”) from The Sinclair Companies (now known as REH Company and referred to ~~HEP unless~~herein as “Sinclair HoldCo”). On the ~~context otherwise indicates.~~Closing Date, pursuant to that certain Business Combination Agreement, dated as of August 2, 2021 (as amended on March 14, 2022, the “Business Combination Agreement”), by and among HFC, HF Sinclair (formerly known as Hippo Parent Corporation), Hippo Merger Sub, Inc., a wholly owned subsidiary of HF Sinclair (“Parent Merger Sub”), Sinclair HoldCo, and Hippo Holding LLC, a wholly owned subsidiary of Sinclair HoldCo (the “Target Company”), HF Sinclair completed its acquisition of the Target Company by effecting (a) a holding company merger in accordance with Section 251(g) of the Delaware General Corporation Law whereby HFC merged with and into Parent Merger Sub, with HFC surviving such merger as a direct wholly owned subsidiary of HF Sinclair (the “HFC Merger”), and (b) immediately following the HFC Merger, a contribution whereby Sinclair HoldCo contributed all of the equity interests of the Target Company to HF Sinclair in exchange for shares of HF Sinclair, resulting in the Target Company becoming a direct wholly owned subsidiary of HF Sinclair (together with the HFC Merger, the “HFC Transactions”).

WeAs of March 31, 2022, HF Sinclair and its subsidiaries owned a 47% limited partner interest and the non-economic general partner interest in HEP.

In connection with the closing of the HFC Transactions, HF Sinclair issued 60,230,036 shares of HF Sinclair common stock to Sinclair HoldCo, representing 27.0% of the pro forma equity of HF Sinclair with a value of approximately $2,149 million based on HFC’s fully diluted shares of common stock outstanding and closing stock price on March 11, 2022. References herein to HF Sinclair with respect to time periods prior to March 14, 2022 refer to HFC and its consolidated subsidiaries and do not include the Target Company, Sinclair Transportation or their respective consolidated subsidiaries. References herein to HF Sinclair with respect to time periods from and after March 14, 2022 refer to HF Sinclair and its consolidated subsidiaries, which includes the operations of the combined Sinclair HoldCo businesses.

Additionally, on the Closing Date, pursuant to that certain Contribution Agreement, dated August 2, 2021 (as amended on March 14, 2022, the “Contribution Agreement”) by and among Sinclair HoldCo, Sinclair Transportation and HEP, HEP acquired all of the outstanding equity interests of Sinclair Transportation from Sinclair HoldCo in exchange for 21 million newly issued common limited partner units of HEP (the “HEP Units”), representing 16.6% of the pro forma outstanding HEP Units with a value of approximately $349 million based on HEP’s fully diluted common limited partner units outstanding and closing unit price on March 11, 2022, and cash consideration equal to $321.4 million, inclusive of estimated working capital adjustments pursuant to the Contribution Agreement for an aggregate transaction value of $670.4 million (the “HEP Transaction” and together with the HFC Transactions, the “Sinclair Transactions”). Of the 21 million HEP Units, 5.29 million units are currently held in escrow to secure Sinclair HoldCo’s renewable identification numbers (“RINs”) credit obligations to HF Sinclair under Section 6.22 of the Business Combination Agreement. HF Sinclair, and not HEP, would be entitled to the HEP common units held in escrow in the event of Sinclair HoldCo’s breach of its RINs credit obligations under the Business Combination Agreement. The cash consideration was funded through a draw under HEP’s senior secured revolving credit facility. The HEP Transaction was conditioned on the closing of the HFC Transactions, which occurred immediately following the HEP Transaction.

Sinclair Transportation, which together with its subsidiaries, owns integrated crude and refined products pipelines and terminal assets, including approximately 1,200 miles of integrated crude and refined product pipeline supporting the Sinclair HoldCo refineries and other third party refineries, 8 product terminals and 2 crude terminals with approximately 4.5 million barrels of operated storage. In addition, HEP acquired Sinclair Transportation’s interests in three pipeline joint ventures for crude gathering and product offtake.

- 9 -

References herein to HEP with respect to time periods prior to March 14, 2022, include HEP and its consolidated subsidiaries and do not include Sinclair Transportation and its consolidated subsidiaries (collectively, the “Acquired Sinclair Businesses”). References herein to HEP with respect to time periods from and after March 14, 2022 include the operations of the Acquired Sinclair Businesses.

Through our subsidiaries and joint ventures, we own ~~and~~and/or operate petroleum product and crude oil pipelines, terminal, tankage and loading rack facilities and refinery processing units that support refining and marketing operations of ~~HFC~~HF Sinclair and other refineries in the Mid-Continent, Southwest and Northwest regions of the United States. Additionally, we own (a) a ~~75% interest in UNEV Pipeline, LLC (“UNEV”), a~~ 50% interest in Osage Pipe Line Company, LLC (“Osage”), (b) a 50% interest in Cheyenne Pipeline LLC, ~~and~~(c) a 50% interest in Cushing Connect Pipeline & Terminal ~~LLC.~~LLC, (d) a 25.06% interest in Saddle Butte Pipeline III, LLC and (e) a 49.995% interest in Pioneer Investments Corp. Following the HEP Transaction, we now own the remaining 25% interest in UNEV Pipeline, LLC and as a result, UNEV Pipeline, LLC is our wholly owned subsidiary.

On June 1, 2020, HFC announced plans to permanently cease petroleum refining operations at its Cheyenne Refinery (the “Cheyenne Refinery”) and to convert certain assets at that refinery to renewable diesel production. HFC subsequently began winding down petroleum refining operations at the Cheyenne Refinery on August 3, 2020.

On February 8, 2021, HEP and HFC finalized and executed new agreements for HEP’s Cheyenne assets with the following terms, in each case effective January 1, 2021: (1) a ten-year lease with 2 five-year renewal option periods for HFC’s (and now HF Sinclair’s) use of certain HEP tank and rack assets in the Cheyenne Refinery to facilitate renewable diesel production with an annual lease payment of approximately $5 million, (2) a five-year contango service fee arrangement that will utilize HEP tank assets inside the Cheyenne Refinery where HFC (and now HF Sinclair) will pay a base tariff to HEP for available crude oil storage and HFC (and now HF Sinclair) and HEP will split any profits generated on crude oil contango opportunities and (3) a $10 million one-time cash payment from HFC to HEP for the termination of the existing minimum volume commitment.

On April 1, 2021, we sold our 156-mile, 6-inch refined product pipeline that connected HFC’s Navajo Refinery to terminals in El Paso for gross proceeds of $7.0 million and recognized a gain on sale of $5.3 million.

We operate in 2 reportable segments, a Pipelines and Terminals segment and a Refinery Processing Unit segment. Disclosures around these segments are discussed in Note ~~15.~~16.

We generate revenues by charging tariffs for transporting petroleum products and crude oil through our pipelines, by charging fees for terminalling and storing refined products and other hydrocarbons, providing other services at our storage tanks and terminals and by charging ~~fees for processing hydrocarbon feedstocks through~~a tolling fee per barrel or thousand standard cubic feet of feedstock throughput in our refinery processing units. We do not take ownership of products that we transport, terminal, store or process, and therefore, we are not exposed directly to changes in commodity prices.

The consolidated financial statements included herein have been prepared without audit, pursuant to the rules and regulations of the ~~United States Securities and Exchange Commission (the “SEC”).~~SEC. The interim financial statements reflect all adjustments, which, in the opinion of management, are necessary for a fair presentation of our results for the interim periods. Such adjustments are considered to be of a normal recurring nature. Although certain notes and other information required by U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted, we believe that the disclosures in these consolidated financial statements are adequate to make the information presented not misleading. These consolidated financial statements should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, ~~2020.~~2021. Results of operations for interim periods are not necessarily indicative of the results of operations that will be realized for the year ending December 31, ~~2021.~~2022.

Principles of Consolidation and Common Control Transactions

The consolidated financial statements include our accounts and those of subsidiaries and joint ventures that we control. All significant intercompany transactions and balances have been eliminated.

~~- 9 -~~

Most of our acquisitions from HFC occurred while we were a consolidated variable interest entity (“VIE”) of HFC. Therefore, as an entity under common control with HFC, we recorded these acquisitions on our balance sheets at HFC's historical basis instead of our purchase price or fair value.

Goodwill and ~~Long-Lived~~Long-lived Assets

Goodwill represents the excess of our cost of an acquired business over the fair value of the assets acquired, less liabilities assumed. Goodwill is not ~~amortized. We test goodwill at~~subject to amortization and is tested annually or more frequently if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit ~~level for impairment annually and between annual tests if events or changes in circumstances indicate the~~below its carrying ~~amount may exceed fair value.~~amount. Our goodwill

- 10 -

impairment testing first entails either a ~~comparison~~quantitative assessment or an optional qualitative assessment to determine whether it is more likely than not that the fair value of ~~our~~a reporting unit ~~fair values relative to their respective~~is less than its carrying ~~values, including goodwill.~~amount. If we determine that based on the qualitative factors that it is more likely than not that the carrying ~~value exceeds~~amount of the ~~estimated~~reporting unit is greater than its fair value, ~~for~~a quantitative test is performed in which we estimate the fair value of the related reporting unit. If the carrying amount of a reporting unit exceeds its fair value, the goodwill of that reporting unit is impaired, and we measure goodwill impairment as the excess of the carrying amount of the reporting unit over the ~~estimated~~related fair ~~value of the reporting unit.~~value.

Indicators of ~~goodwill~~Goodwill and ~~long-lived asset impairment~~Long-lived Asset Impairment

~~The~~During the first quarter of 2021, changes in our ~~new~~ agreements with ~~HFC~~HF Sinclair related to our Cheyenne assets resulted in an increase in the net book value of our Cheyenne reporting unit due to sales-type lease accounting, which led us to determine indicators of potential goodwill impairment for our Cheyenne reporting unit were present.

The estimated fair value of our Cheyenne reporting unit was derived using a combination of income and market approaches. The income approach reflects expected future cash flows based on anticipated gross margins, operating costs, and capital expenditures. The market approaches include both the guideline public company and guideline transaction methods. Both methods utilize pricing multiples derived from historical market transactions of other like-kind assets. These fair value measurements involve significant unobservable inputs (Level 3 inputs). See Note 56 for further discussion of Level 3 inputs.

Our interim impairment testing of our Cheyenne reporting unit goodwill identified an impairment charge of $11.0 million, which was recorded in the three months ended March 31, 2021.

We performed our annual goodwill impairment testing qualitatively as of July 1, 2021, and determined it was not more likely than not that the carrying amount of each reporting unit was greater than its fair value. Therefore, a quantitative test was not necessary, and no additional impairment of goodwill was recorded.

We evaluate long-lived assets, including finite-lived intangible assets, for potential impairment by identifying whether indicators of impairment exist and, if so, assessing whether the long-lived assets are recoverable from estimated future undiscounted cash flows. The actual amount of impairment loss, if any, to be recorded is equal to the amount by which a long-lived asset’s carrying value exceeds its fair value.

Revenue Recognition

Revenues are generally recognized as products are shipped through our pipelines and terminals, feedstocks are processed through our refinery processing units or other services are rendered. The majority of our contracts with customers meet the definition of a lease since (1) performance of the contracts is dependent on specified property, plant, or equipment and (2) it is unlikely that one or more parties other than the customer will take more than a minor amount of the output associated with the specified property, plant, or equipment. Prior to the adoption of the new lease standard (see below), we bifurcated the consideration received between lease and service revenue. The new lease standard allows the election of a practical expedient whereby a lessor does not have to separate non-lease (service) components from lease components under certain conditions. The majority of our contracts meet these conditions, and we have made this election for those contracts. Under this practical expedient, we treat the combined components as a single performance obligation in accordance with Accounting Standards Codification (“ASC”) 606, which largely codified ASU 2014-09, if the non-lease (service) component is the dominant component. If the lease component is the dominant component, we treat the combined components as a lease in accordance with ASC 842, which largely codified ASU 2016-02.

Several of our contracts include incentive or reduced tariffs once a certain quarterly volume is met. Revenue from the variable element of these transactions is recognized based on the actual volumes shipped as it relates specifically to rendering the services during the applicable quarter.

The majority of our long-term transportation contracts specify minimum volume requirements, whereby, we bill a customer for a minimum level of shipments in the event a customer ships below their contractual requirements. If there are no future performance obligations, we will recognize these deficiency payments in revenue.

In certain of these throughput agreements, a customer may later utilize such shortfall billings as credit towards future volume shipments in excess of its minimum levels within its respective contractual shortfall make-up period. Such amounts represent an obligation to perform future services, which may be initially deferred and later recognized as revenue based on estimated future

~~- 10 -~~

shipping levels, including the likelihood of a customer’s ability to utilize such amounts prior to the end of the contractual

- 11 -

shortfall make-up period. We recognize these deficiency payments in revenue when we do not expect we will be required to satisfy these performance obligations in the future based on the pattern of rights projected to be exercised by the customer. During the ~~six~~three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ we recognized ~~$6.9~~$5.2 million and ~~$12.6~~$3.8 million, respectively, of these deficiency payments in revenue, of which ~~$0.5~~$0.9 million and ~~$0.7~~$0.5 million, respectively, related to deficiency payments billed in prior periods.

We have other cost reimbursement provisions in our throughput / storage agreements providing that customers (including ~~HFC)~~HF Sinclair) reimburse us for certain costs. Such reimbursements are recorded as revenue or deferred revenue depending on the nature of the cost. Deferred revenue is recognized over the remaining contractual term of the related throughput agreement.

Leases

We adopted ASC 842 effective January 1, 2019, and elected to adopt using the modified retrospective transition method and practical expedients, both of which are provided as options by the standard and further defined below.

Lessee Accounting -

At inception, we determine if an arrangement is or contains a lease. Right-of-use assets represent our right to use an underlying asset for the lease term, and lease liabilities represent our payment obligation under the leasing arrangement. Right-of-use assets and lease liabilities are recognized at the commencement date based on the present value of lease payments over the lease term. We use our estimated incremental borrowing rate (“IBR”) to determine the present value of lease payments as most of our leases do not contain an implicit rate. Our IBR represents the interest rate which we would pay to borrow, on a collateralized basis, an amount equal to the lease payments over a similar term in a similar economic environment. We use the implicit rate when readily determinable.

Operating leases are recorded in operating lease right-of-use assets and current and noncurrent operating lease liabilities on our consolidated balance sheet. Finance leases are included in properties and equipment, current finance lease liabilities and noncurrent finance lease liabilities on our consolidated balance sheet.

When renewal options are defined in a lease, our lease term includes an option to extend the lease when it is reasonably certain we will exercise that option. Leases with a term of 12 months or less are not recorded on our balance sheet, and lease expense is accounted for on a straight-line basis. In addition, as a lessee, we separate non-lease components that are identifiable and exclude them from the determination of net present value of lease payment obligations.

Lessor Accounting -

Customer contracts that contain leases are generally classified as either operating leases, direct finance leases or sales-type leases. We consider inputs such as the lease term, fair value of the underlying asset and residual value of the underlying assets when assessing the classification.

Deferred Turnaround Costs

Our refinery processing units require regular major maintenance and repairs which are commonly referred to as “turnarounds.” The required frequency of the maintenance varies by unit, but generally is every four to five years. Turnaround costs are deferred and amortized over the period until the next scheduled turnaround.

~~Accounting Pronouncements Adopted During the Periods Presented~~

~~Credit Losses Measurement~~Note 2:Sinclair Acquisition

~~In June 2016, ASU 2016-13, “Measurement~~

HEP Transaction

On March 14, 2022, pursuant to the Contribution Agreement, HEP acquired all of ~~Credit Losses~~the outstanding equity interests of Sinclair Transportation in exchange for 21 million newly issued HEP Units, representing 16.6% of the pro forma outstanding HEP Units with a value of approximately $349 million based on ~~Financial Instruments,~~HEP’s fully diluted common limited partner units outstanding and closing unit price on March 11, 2022, and cash consideration equal to $321.4 million, inclusive of estimated working capital adjustments pursuant to the Contribution Agreement for an aggregate transaction value of $670.4 million. On the same date and immediately following the consummation of the HEP Transaction, pursuant to the Business Combination Agreement, Sinclair HoldCo contributed all of the equity interests of the Target Company to HF Sinclair in exchange for 60,230,036 shares of common stock in HF Sinclair,representing 27.0% of the pro forma equity of HF Sinclair with a value of approximately

- 12 -

$2,149 million based on HF Sinclair’s fully diluted shares of common stock outstanding and closing stock price on March 11, 2022.

On August 2, 2021, in connection with the Contribution Agreement, HEP, Holly Logistics Services, L.L.C., the ultimate general partner of HEP (“HLS”) and Navajo Pipeline Co., L.P., the sole member of HLS (the “Sole Member”), entered into a unitholders agreement (the “Unitholders Agreement”) by and among HEP, HLS, the Sole Member, Sinclair HoldCo and the stockholders of Sinclair HoldCo (each a “Unitholder” and collectively, the “Unitholders,” ~~was issued requiring measurement~~and along with Sinclair HoldCo and each of their permitted transferees, the “Sinclair Parties”), which became effective on the Closing Date.

Pursuant to the Unitholders Agreement, the Sinclair Parties have the right to nominate, and have nominated, 1 person to the board of directors of HLS until such time that (x) the Sinclair Parties beneficially own less than 10.5 million HEP Units or (y) the HEP Units beneficially owned by the Sinclair Parties constitute less than 5% of all ~~expected credit losses~~outstanding HEP Units. The Unitholders Agreement also subjects 15.75 million of the HEP Units issued to the Sinclair Parties (the “Restricted Units”) to a “lock-up” period commencing on the Closing Date, during which the Sinclair Parties will be prohibited from selling the Restricted Units, except for certain ~~types~~permitted transfers. One-third of ~~financial instruments,~~such Restricted Units will be released from such restrictions on the date that is six months after the closing, one-third of the Restricted Units will be released from such restrictions on the first anniversary of the Closing Date, and the remainder will be released from such restrictions on the date that is 15 months from the Closing Date.

Under the terms of the Contribution Agreement, HEP acquired Sinclair Transportation, which together with its subsidiaries, owned Sinclair HoldCo’s integrated crude and refined products pipelines and terminal assets, including ~~trade receivables, held~~approximately 1,200 miles of integrated crude and refined product pipeline supporting the Sinclair HoldCo refineries and other third-party refineries, 8 product terminals and 2 crude terminals with approximately 4.5 million barrels of operated storage. In addition, HEP acquired Sinclair Transportation’s interests in three pipeline joint ventures for crude gathering and product offtake including: Saddle Butte Pipeline III, LLC (25.06% non-operated interest); Pioneer Pipeline (49.995% non-operated interest); and UNEV Pipeline (the 25% non-operated interest not already owned by HEP, resulting in UNEV Pipeline, LLC becoming a wholly owned subsidiary of HEP).

The HEP Transaction was accounted for as a business combination using the acquisition method of accounting, with the assets acquired and liabilities assumed at their respective acquisition date fair values at the ~~reporting date based~~Closing Date, with the excess consideration recorded as goodwill. The preliminary purchase consideration allocation resulted in the recognition of $83.7 million in goodwill.

The following tables present the preliminary purchase consideration and preliminary purchase price allocation to the assets acquired and liabilities assumed on ~~historical experience, current conditions and reasonable and supportable forecasts. We adopted this standard effective January 1, 2020, and adoption~~March 14, 2022:


Preliminary Purchase Consideration (in thousands except for per share amounts)
HEP common units issued	21,000
Closing price per unit of HEP common units(1)	$	16.62
Purchase consideration paid in HEP common units	349,020
Cash consideration paid by HEP(2)	325,000
Estimated Adjusted Payments HEP	(3,634)
Total cash consideration	321,366
Total purchase consideration	$	670,386

(1) Based on the HEP closing unit price on March 11, 2022.

(2) Net of ~~the standard did not have a material impact on our financial condition, results of operations or~~ cash ~~flows.~~acquired

- 1113 -


	(In thousands)
Assets Acquired
Accounts receivable	$	687
Prepaid and other current assets	59
Properties and equipment	357,144
Operating lease right-of-use assets	105
Other assets	46
Goodwill	83,737
Equity method investments	238,484
Total assets acquired	$	680,262

Liabilities Assumed
Accounts payable	2,376
Accrued property taxes	973
Other current liabilities	454
Operating lease liabilities	33
Noncurrent operating lease liabilities	72
Other long-term liabilities	5,968
Total liabilities assumed	$	9,876
Net assets acquired	$	670,386

The fair value of properties, plants and equipment was based on the combination of the cost and market approaches. Key assumptions in the cost approach include determining the replacement cost by evaluating recently published data and adjusting replacement cost for physical deterioration, functional and economic obsolescence. We used the market approach to measure the value of certain assets through an analysis of recent sales or offerings of comparable properties.

The fair value of the equity method investments were based on a combination of valuation methods including discounted cash flows and the guideline public company method.

The fair values discussed above were based on significant inputs that are not observable in the market and, therefore, represent Level 3 measurements. See Note 6.

The fair values of all other current receivable and payables were equivalent to their carrying values due to their short-term nature.

These fair value estimates are preliminary and, therefore, the final fair values of assets acquired and liabilities assumed and the resulting effect on our financial position may change once all needed information has become available, the working capital true-up is complete, and we finalize our valuations.

Our consolidated financial and operating results reflect the Sinclair Transportation operations beginning March 14, 2022. Our results of operations included revenue, interest income from sales-type leases and net income of $1.7 million, $2.8 million and $2.6 million, respectively, for the period from March 14, 2022 through March 31, 2022 related to these operations.

For the three months ended March 31, 2022, we incurred $0.8 million in incremental direct acquisition and integration costs that principally relate to legal, advisory and other professional fees and are presented as general and administrative expenses in our statements of operations.

- 14 -

The following unaudited pro forma combined condensed financial data for the three months ended March 31, 2022 and 2021 was derived from our historical financial statements giving effect to the HEP Transaction as if it had occurred on January 1, 2021. The below information reflects pro forma adjustments based on available information and certain assumptions that we believe are reasonable, including the depreciation of Sinclair Transportation’s fair-valued properties, plants and equipment.

Additionally, pro forma earnings include certain non-recurring charges, the substantial majority of which consist of transaction costs related to financial advisors, legal advisors, financial advisory and professional accounting services.

The pro forma results of operations do not include any contract adjustments to tariffs made after closing, cost savings or other synergies that may result from the HEP Transaction. The pro forma combined condensed financial data has been included for comparative purposes only and is not necessarily indicative of the results that might have occurred had the HEP Transaction taken place on January 1, 2021 and is not intended to be a projection of future results.


	Three Months Ended March 31,
	2022		2021
	(In thousands)
Sales and other revenues	$	134,960	$	143,190
Net income (loss) attributable to HEP stockholders	$	50,782	$	70,425

See Note 11 for a description of the Letter Agreement between HF Sinclair and HEP entered into in connection with the Contribution Agreement.

Note 2:3:Investment in Joint Venture

On October 2, 2019, HEP Cushing LLC (“HEP Cushing”), a ~~wholly-owned~~wholly owned subsidiary of HEP, and Plains Marketing, L.P. (“PMLP”), a ~~wholly-owned~~wholly owned subsidiary of Plains All American Pipeline, L.P. (“Plains”), formed a 50/50 joint venture, Cushing Connect Pipeline & Terminal LLC (the “Cushing Connect Joint Venture”), for (i) the development and construction of a new 160,000 barrel per day common carrier crude oil pipeline (the “Cushing Connect Pipeline”) that ~~will connect~~connected the Cushing, Oklahoma crude oil hub to the Tulsa, Oklahoma refining complex owned by a subsidiary of ~~HFC~~HF Sinclair and (ii) the ownership and operation of 1.5 million barrels of crude oil storage in Cushing, Oklahoma (the “Cushing Connect JV Terminal”). The Cushing Connect JV Terminal went in service during the second quarter of 2020, and the Cushing Connect Pipeline ~~is expected to be~~was placed ininto service during the third quarter of 2021. ~~Long-term~~Long-term commercial agreements have been entered into to support the Cushing Connect Joint Venture assets.

The Cushing Connect Joint Venture contracted with an affiliate of HEP to manage the construction and operation of the Cushing Connect Pipeline and with an affiliate of Plains to manage the operation of the Cushing Connect JV Terminal. The total Cushing Connect Joint Venture investment will generally be shared equally among the partners. However, we are solely responsible for any Cushing Connect Pipeline construction costs that exceed the budget by more than 10%. HEP estimates its share of the cost of the Cushing Connect JV Terminal contributed by Plains and Cushing Connect Pipeline construction costs ~~will be~~are approximately $70 million to $75 ~~million.~~million, including $4 million to $6 million of Cushing Connect Pipeline construction costs exceeding the budget by more than 10% to be borne solely by HEP.

The Cushing Connect Joint Venture legal entities are variable interest entities ~~("VIEs"~~(“VIEs”) as defined under GAAP. A VIE is a legal entity if it has any one of the following characteristics: (i) the entity does not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support; (ii) the at risk equity holders, as a group, lack the characteristics of a controlling financial interest; or (iii) the entity is structured with non-substantive voting rights. The Cushing Connect Joint Venture legal entities do not have sufficient equity at risk to finance their activities without additional financial support. Since HEP constructed and is ~~constructing and will operate~~operating the Cushing Connect Pipeline, HEP has more ability to direct the activities that most significantly impact the financial performance of the Cushing Connect Joint Venture and Cushing Connect Pipeline legal entities. Therefore, HEP consolidates those legal entities. We do not have the ability to direct the activities that most significantly impact the Cushing Connect JV Terminal legal entity, and therefore, we account for our interest in the Cushing Connect JV Terminal legal entity using the equity method of accounting. HEP’s maximum exposure to loss as a result of its

- 15 -

involvement with the Cushing Connect JV Terminal legal entity is not expected to be material due to the long-term terminalling agreements in place to support its operations.

With the exception of the assets of HEP Cushing, creditors of the Cushing Connect Joint Venture legal entities have no recourse to our assets. Any recourse to HEP Cushing would be limited to the extent of HEP Cushing's assets, which other than its investment in Cushing Connect Joint Venture, are not significant. Furthermore, our creditors have no recourse to the assets of the Cushing Connect Joint Venture legal entities.

Note 3:4:Revenues

Disaggregated revenues were as follows:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020			2022		2021
		(In thousands)				(In thousands)					(In thousands)
Pipelines	Pipelines	$	68,322	$	58,954	$	134,827	$	129,426	Pipelines	$	64,780	$	66,505
Terminals, tanks and loading racks	Terminals, tanks and loading racks	36,887		36,280		75,069		73,778		Terminals, tanks and loading racks	37,015		38,182
Refinery processing units	Refinery processing units	21,026		19,573		43,522		39,457		Refinery processing units	18,403		22,496
		$	126,235	$	114,807	$	253,418	$	242,661		$	120,198	$	127,183

~~- 12 -~~

Revenues on our consolidated statements of income were composed of the following lease and service revenues:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020			2022		2021
		(In thousands)				(In thousands)					(In thousands)
Lease revenues	Lease revenues	$	86,867	$	86,346	$	174,803	$	179,493	Lease revenues	$	72,914	$	87,944
Service revenues	Service revenues	39,368		28,461		78,615		63,168		Service revenues	47,284		39,239
		$	126,235	$	114,807	$	253,418	$	242,661		$	120,198	$	127,183

A contract liability exists when an entity is obligated to perform future services for a customer for which the entity has received consideration. Since HEP may be required to perform future services for these deficiency payments received, the deferred revenues on our balance sheets were considered contract liabilities. A contract asset exists when an entity has a right to consideration in exchange for goods or services transferred to a customer. Our consolidated balance sheets included the contract assets and liabilities in the table below:


		June 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
		(In thousands)					(In thousands)
Contract assets	Contract assets	$	6,545	$	6,306	Contract assets	$	6,682	$	6,637
Contract liabilities	Contract liabilities	$	(400)	$	(500)	Contract liabilities	$	(3,431)	$	(4,185)

The contract assets and liabilities include both lease and service components. During the ~~six~~three months ended ~~June 30,~~March 31, 2022 and 2021, we recognized $0.9 million and $0.5 million, respectively, of revenue that was previously included in contract liability as of December 31, ~~2020.~~2021 and 2020, respectively. During the ~~six~~three months ended ~~June 30,~~March 31, 2022 and 2021, we also recognized ~~$0.2~~$45,000 and $0.1 million, respectively, of revenue included in contract assets.

- 16 -

As of ~~June 30, 2021,~~March 31, 2022, we expect to recognize ~~$1.8~~$1.7 billion in revenue related to our unfulfilled performance obligations under the terms of our long-term throughput agreements and leases expiring in ~~2022~~2023 through ~~2036.~~2037. These agreements generally provide for changes in the minimum revenue guarantees annually for increases or decreases in the Producer Price Index (“PPI”) or Federal Energy Regulatory Commission (“FERC”) index, with certain contracts having provisions that limit the level of the rate increases or decreases. We expect to recognize revenue for these unfulfilled performance obligations as shown in the table below (amounts shown in table include both service and lease revenues):


Years Ending December 31,	Years Ending December 31,	(In millions)		Years Ending December 31,	(In millions)
Remainder of 2021		$	168
2022		311
Remainder of 2022				Remainder of 2022	$	256
2023	2023	275		2023	290
2024	2024	237		2024	248
2025	2025	171		2025	178
2026	2026	157		2026	163
2027				2027	132
Thereafter	Thereafter	484		Thereafter	388
Total	Total	$	1,803	Total	$	1,655

Payment terms under our contracts with customers are consistent with industry norms and are typically payable within 10 to 30 days of the date of invoice.

~~- 13 -~~

Note 4:5:Leases

Lessee Accounting

As a lessee, we lease land, buildings, pipelines, transportation and other equipment to support our operations. These leases can be categorized into operating and finance leases.

Our leases have remaining terms of less than 1 year to 2423 years, some of which include options to extend the leases for up to 10 years.

Finance Lease Obligations

We have finance lease obligations related to vehicle leases with initial terms of 33 to 48 months. The total cost of assets under finance leases was ~~$6.0~~$6.2 million and ~~$6.4~~$6.0 million as of ~~June 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively, with accumulated depreciation of ~~$3.3~~$3.8 million and ~~$3.4~~$3.6 million as of ~~June 30, 2021~~March 31, 2022 and December 31, ~~2020,~~2021, respectively. We include depreciation of finance leases in depreciation and amortization in our consolidated statements of income.

In addition, we have a finance lease obligation related to a pipeline lease with an initial term of 10 years with 1 remaining subsequent renewal option for an additional 10 years.

- 17 -

Supplemental balance sheet information related to leases was as follows (in thousands, except for lease term and discount rate):


		June 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021

Operating leases:	Operating leases:					Operating leases:
Operating lease right-of-use assets, net	Operating lease right-of-use assets, net	$	2,724	$	2,979	Operating lease right-of-use assets, net	$	2,727	$	2,275

Current operating lease liabilities	Current operating lease liabilities	795		875		Current operating lease liabilities	1,000		620
Noncurrent operating lease liabilities	Noncurrent operating lease liabilities	2,303		2,476		Noncurrent operating lease liabilities	2,207		2,030
Total operating lease liabilities	Total operating lease liabilities	$	3,098	$	3,351	Total operating lease liabilities	$	3,207	$	2,650

Finance leases:	Finance leases:					Finance leases:
Properties and equipment	Properties and equipment	$	6,019	$	6,410	Properties and equipment	$	6,172	$	6,031
Accumulated amortization	Accumulated amortization	(3,255)		(3,390)		Accumulated amortization	(3,823)		(3,632)
Properties and equipment, net	Properties and equipment, net	$	2,764	$	3,020	Properties and equipment, net	$	2,349	$	2,399

Current finance lease liabilities	Current finance lease liabilities	$	3,755	$	3,713	Current finance lease liabilities	$	3,825	$	3,786
Noncurrent finance lease liabilities	Noncurrent finance lease liabilities	66,434		68,047		Noncurrent finance lease liabilities	63,765		64,649
Total finance lease liabilities	Total finance lease liabilities	$	70,189	$	71,760	Total finance lease liabilities	$	67,590	$	68,435

Weighted average remaining lease term (in years)
Weighted average remaining lease term (in years):						Weighted average remaining lease term (in years):
Operating leases	Operating leases	5.8		5.9		Operating leases	5.7		5.8
Finance leases	Finance leases	15.5		15.9		Finance leases	14.8		15.0

Weighted average discount rate
Weighted average discount rate:						Weighted average discount rate:
Operating leases	Operating leases	4.7%		4.8%		Operating leases	4.8%		4.8%
Finance leases	Finance leases	5.6%		5.6%		Finance leases	5.6%		5.6%

~~- 14 -~~

Supplemental cash flow and other information related to leases were as follows:


		Six Months Ended June 30,						Three Months Ended March 31,
		2021		2020				2022		2021
		(In thousands)				(In thousands)
Cash paid for amounts included in the measurement of lease liabilities:	Cash paid for amounts included in the measurement of lease liabilities:						Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows on operating leases	Operating cash flows on operating leases	$	576	$	518		Operating cash flows on operating leases	$	276	$	312
Operating cash flows on finance leases	Operating cash flows on finance leases	$	2,105	$	2,157		Operating cash flows on finance leases	$	981	$	1,058
Financing cash flows on finance leases	Financing cash flows on finance leases	$	1,747	$	1,972		Financing cash flows on finance leases	$	881	$	958

- 18 -

Maturities of lease liabilities were as follows:


		June 30, 2021					March 31, 2022
		Operating		Finance			Operating		Finance
		(In thousands)					(In thousands)
2021		$	507	$	3,662
2022	2022	690		7,332		2022	$	783	$	5,499
2023	2023	603		7,375		2023	935		7,383
2024	2024	497		6,918		2024	524		6,938
2025	2025	429		6,456		2025	443		6,479
2026 and thereafter		787		73,888
2026						2026	289		6,432
2027 and thereafter						2027 and thereafter	501		67,463
Total lease payments	Total lease payments	3,513		105,631		Total lease payments	3,475		100,194
Less: Imputed interest	Less: Imputed interest	(415)		(35,442)		Less: Imputed interest	(268)		(32,604)
Total lease obligations	Total lease obligations	3,098		70,189		Total lease obligations	3,207		67,590
Less: Current lease liabilities	Less: Current lease liabilities	(795)		(3,755)		Less: Current lease liabilities	(1,000)		(3,825)
Noncurrent lease liabilities	Noncurrent lease liabilities	$	2,303	$	66,434	Noncurrent lease liabilities	$	2,207	$	63,765

The components of lease expense were as follows:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020			2022		2021
		(In thousands)									(In thousands)
Operating lease costs	Operating lease costs	$	249	$	230	$	547	$	503	Operating lease costs	$	262	$	298
Finance lease costs	Finance lease costs									Finance lease costs
Amortization of assets	Amortization of assets	200		273		412		515		Amortization of assets	192		212
Interest on lease liabilities	Interest on lease liabilities	994		1,040		2,001		2,077		Interest on lease liabilities	959		1,006
Variable lease cost	Variable lease cost	67		46		133		95		Variable lease cost	37		66
Total net lease cost	Total net lease cost	$	1,510	$	1,589	$	3,093	$	3,190	Total net lease cost	$	1,450	$	1,582

Lessor Accounting

As discussed in Note 1, the majority of our contracts with customers meet the definition of a lease.

Substantially all of the assets supporting contracts meeting the definition of a lease have long useful lives, and we believe these assets will continue to have value when the current agreements expire due to our risk management strategy for protecting the residual fair value of the underlying assets by performing ongoing maintenance during the lease term. ~~HFC~~HF Sinclair generally has the option to purchase assets located within ~~HFC~~HF Sinclair refinery boundaries, including refinery tankage, truck racks and refinery processing units, at fair market value when the related agreements expire.

During the ~~six~~three months ended ~~June 30,~~March 31, 2022, we entered into new agreements, and amended other agreements, with HFC related to our newly acquired Sinclair Transportation assets. Certain of these agreements met the criteria of sales-type leases. Under sales-type lease accounting, at the commencement date, the lessor recognizes a net investment in the lease, based on the estimated fair value of the underlying leased assets at contract inception, and derecognizes the underlying assets with the difference recorded as selling profit or loss arising from the lease. Because we recorded these assets at fair values under purchase price accounting, there was no gain or loss on these sales-type leases during the three months ended March 31, 2022. The balance sheet impacts were composed of the following:



	Three Months Ended March 31, 2022
	(In thousands)
Net investment in leases	$	235,620
Properties and equipment, net	(235,620)
Gain on sales-type leases	$	—

- 19 -

During the three months ended March 31, 2021, we entered into new agreements and modified other agreements with ~~HFC~~HF Sinclair related to our Cheyenne assets, Tulsa West lube racks, and various crude ~~tanks, and new Navajo~~ tanks. These agreements met the criteria of sales-type leases since the underlying assets are not expected to have an alternative use at the end of the lease terms to anyone

~~- 15 -~~

other than ~~HFC.~~HF Sinclair. Under sales-type lease accounting, at the commencement date, the lessor recognizes a net investment in the lease, based on the estimated fair value of the underlying leased assets at contract inception, and derecognizes the underlying assets with the difference recorded as selling profit or loss arising from the lease. Therefore, we recognized a gain on sales-type leases during the ~~six~~three months ended ~~June 30,~~March 31, 2021 composed of the following:



	~~Six~~Three Months Ended ~~June 30,~~March 31, 2021
	(In thousands)

Net investment in leases	$	~~47,795~~41,246
Properties and equipment, net	~~(29,677)~~(23,155)
Deferred revenue	6,559
Gain on sales-type leases	$	~~24,677~~

During the six months ended June 30, 2020, one of our throughput agreements with Delek was partially renewed. A component of this agreement met the criteria of sales-type leases since the underlying asset is not expected to have an alternative use at the end of the lease term to anyone other than Delek. Under sales-type lease accounting, at the commencement date, the lessor recognizes a net investment in the lease, based on the estimated fair value of the underlying leased assets at the commencement date of the lease, and derecognizes the underlying assets with the difference recorded as selling profit or loss arising from the lease. Therefore, we recognized a gain on sales-type leases during the six months ended June 30, 2020 composed of the following:


	~~Six Months Ended June 30, 2020~~
	~~(In thousands)~~
~~Net investment in lease~~	$	~~35,319~~
~~Properties and equipment, net~~	~~(1,485)~~

~~Gain on sales-type lease~~	$	~~33,834~~24,650

These sales-type lease transactions, including the related gain, were non-cash transactions.

Lease income recognized was as follows:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020			2022		2021
		(In thousands)									(In thousands)
Operating lease revenues	Operating lease revenues	$	84,426	$	84,872	$	170,698	$	175,671	Operating lease revenues	$	69,975	$	85,892
Direct financing lease interest income	Direct financing lease interest income	523		524		1,047		1,048		Direct financing lease interest income	520		524
Gain on sales-type leases	Gain on sales-type leases	27		33,834		24,677		33,834		Gain on sales-type leases	—		24,650
Sales-type lease interest income	Sales-type lease interest income	6,091		2,286		12,115		3,940		Sales-type lease interest income	12,123		6,025
Lease revenues relating to variable lease payments not included in measurement of the sales-type lease receivable	Lease revenues relating to variable lease payments not included in measurement of the sales-type lease receivable	2,441		1,474		4,105		3,822		Lease revenues relating to variable lease payments not included in measurement of the sales-type lease receivable	2,939		2,052

For our sales-type leases, we included customer obligations related to minimum volume requirements in guaranteed minimum lease payments. Portions of our minimum guaranteed pipeline tariffs for assets subject to sales-type lease accounting are recorded as interest income with the remaining amounts recorded as a reduction in net investment in leases. We recognized any billings for throughput volumes in excess of minimum volume requirements as variable lease payments, and these variable lease payments were recorded in lease revenues.

- 1620 -

Annual minimum undiscounted lease payments under our leases were as follows as of ~~June 30, 2021:~~March 31, 2022:


		Operating		Finance		Sales-type			Operating		Finance		Sales-type
Years Ending December 31,	Years Ending December 31,	(In thousands)						Years Ending December 31,	(In thousands)
Remainder of 2021		$	141,624	$	1,088	$	14,481
2022		283,151		2,171		28,962
Remainder of 2022								Remainder of 2022	$	214,431	$	1,627	$	75,223
2023	2023	252,705		2,175		25,056		2023	261,938		2,175		96,383
2024	2024	216,601		2,192		21,827		2024	224,373		2,192		93,154
2025	2025	153,746		2,209		18,399		2025	159,983		2,209		89,727
2026 and thereafter		558,415		38,837		144,721
2026								2026	145,748		2,227		89,727
2027 and thereafter								2027 and thereafter	449,793		36,610		841,406
Total lease receipt payments	Total lease receipt payments	$	1,606,242	$	48,672	$	253,446	Total lease receipt payments	$	1,456,266	$	47,040	$	1,285,620
Less: Imputed interest	Less: Imputed interest			(32,255)		(198,123)		Less: Imputed interest			(30,693)		(1,155,318)
				16,417		55,323					16,347		130,302
Unguaranteed residual assets at end of leases	Unguaranteed residual assets at end of leases			0		144,036		Unguaranteed residual assets at end of leases			—		402,750
Net investment in leases	Net investment in leases			$	16,417	$	199,359	Net investment in leases			$	16,347	$	533,052

Net investments in leases recorded on our balance sheet were composed of the following:


		June 30, 2021				December 31, 2020					March 31, 2022				December 31, 2021
		Sales-type Leases		Direct Financing Leases		Sales-type Leases		Direct Financing Leases			Sales-type Leases		Direct Financing Leases		Sales-type Leases		Direct Financing Leases
		(In thousands)				(In thousands)					(In thousands)				(In thousands)
Lease receivables (1)	Lease receivables (1)	$	126,147	$	16,417	$	88,922	$	16,452	Lease receivables (1)	$	430,779	$	16,347	$	207,768	$	16,371
Unguaranteed residual assets	Unguaranteed residual assets	73,212		0		64,551		0		Unguaranteed residual assets	102,273		—		90,097		—
Net investment in leases	Net investment in leases	$	199,359	$	16,417	$	153,473	$	16,452	Net investment in leases	$	533,052	$	16,347	$	297,865	$	16,371

(1) Current portion of lease receivables included in prepaid and other current assets on the balance sheet.

Note 5:6:Fair Value Measurements

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements are derived using inputs (assumptions that market participants would use in pricing an asset or liability) including assumptions about risk. GAAP categorizes inputs used in fair value measurements into three broad levels as follows:

•(Level 1) Quoted prices in active markets for identical assets or liabilities.

•(Level 2) Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets, similar assets and liabilities in markets that are not active or can be corroborated by observable market data.

•(Level 3) Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes valuation techniques that involve significant unobservable inputs.

Financial Instruments

Our financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, and debt. The carrying amounts of cash equivalents, accounts receivable and accounts payable approximate fair value due to the short-term maturity of these instruments. Debt consists of outstanding principal under our revolving credit agreement (which approximates fair value as interest rates are reset frequently at current interest rates) and our fixed interest rate senior notes.

- 1721 -

The carrying amounts and estimated fair values of our senior notes were as follows:

June 30, 2021

December 31, 2020

March 31, 2022

December 31, 2021

Financial Instrument

Fair Value Input Level

Carrying
Value

Fair Value

Carrying
Value

Fair Value

Financial Instrument

Fair Value Input Level

Carrying
Value

Fair Value

Carrying
Value

Fair Value

(In thousands)

Liabilities:

5% Senior Notes

Level 2

492,570

512,245

492,103

506,540

5% Senior Notes

Level 2

492,867

474,605

493,049

502,705

Level 2 Financial Instruments

Our senior notes are measured at fair value using Level 2 inputs. The fair value of the senior notes is based on market values provided by a third-party bank, which were derived using market quotes for similar type debt instruments. See Note 910 for additional information.

Non-Recurring Fair Value Measurements

The HEP Transaction was accounted for as a business combination using the acquisition method of accounting, with the assets acquired and liabilities assumed at their respective acquisition date fair values at the Closing Date. The fair value measurements were based on a combination of valuation methods including discounted cash flows, the guideline public company method, the market approach and obsolescence adjusted replacement costs, all of which are Level 3 inputs.

For ~~gains on~~the net investments in sales-type leases recognized during the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, the estimated fair value of the underlying leased assets at contract inception and the present value of the estimated unguaranteed residual asset at the end of the lease term are used in determining the net investment in leases ~~and related gain on sales-type leases~~ recorded. The asset valuation estimates include Level 3 inputs based on a replacement cost valuation method.

During the six months ended June 30, 2021, we recognized goodwill impairment based on fair value measurements utilized during our goodwill testing (see Note 1). The fair value measurements were based on a combination of valuation methods including discounted cash flows, the guideline public company and guideline transaction methods and obsolescence adjusted replacement costs, all of which are Level 3 inputs.

Note 6:7:Properties and Equipment

The carrying amounts of our properties and equipment were as follows:

June 30,
2021 December 31,
2020
(In thousands)
Pipelines, terminals and tankage1
$ 1,538,892 $ 1,575,815
Refinery assets 348,882 348,882
Land and right of way 86,781 87,076
Construction in progress 99,420 58,467
Other1
44,819 46,201
2,118,794 2,116,441
Less accumulated depreciation (688,483) (665,756)
$ 1,430,311 $ 1,450,685

~~(1)Prior period balances have been reclassified to be comparative to current period.~~


	March 31, 2022		December 31, 2021
	(In thousands)
Pipelines, terminals and tankage	$	1,608,197	$	1,527,697
Refinery assets	348,882		348,882
Land and right of way	124,150		98,837
Construction in progress	35,111		26,446
Other	62,809		48,203
	2,179,149		2,050,065
Less accumulated depreciation	(738,261)		(721,037)
	$	1,440,888	$	1,329,028

Depreciation expense was ~~$42.7~~$18.5 million and ~~$41.7~~$21.4 million for the ~~six~~three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively, and includes depreciation of assets acquired under capital leases.

Note 7:8:Intangible Assets

Intangible assets include transportation agreements and customer relationships that represent a portion of the total purchase price of certain assets acquired from Delek US Holdings, Inc. (“Delek”) in 2005, from HFC in 2008 prior to HEP becoming a consolidated VIE of HFC, from Plains in 2017, and from other minor acquisitions in 2018.

- 1822 -

The carrying amounts of our intangible assets were as follows:


		Useful Life	June 30, 2021		December 31, 2020			Useful Life	March 31, 2022		December 31, 2021
			(In thousands)						(In thousands)
Delek transportation agreement	Delek transportation agreement	30 years	$	59,933	$	59,933	Delek transportation agreement	30 years	$	59,933	$	59,933
HFC transportation agreement		10-15 years	75,131		75,131
HF Sinclair transportation agreement							HF Sinclair transportation agreement	10-15 years	75,131		75,131
Customer relationships	Customer relationships	10 years	69,683		69,683		Customer relationships	10 years	69,683		69,683
Other	Other	20 years	50		50		Other	20 years	50		50
			204,797		204,797				204,797		204,797
Less accumulated amortization	Less accumulated amortization		(124,486)		(117,482)		Less accumulated amortization		(134,991)		(131,490)
			$	80,311	$	87,315			$	69,806	$	73,307

Amortization expense was ~~$7.0~~$3.5 million for ~~both~~each of the ~~six~~three months ended ~~June 30, 2021~~March 31, 2022 and ~~2020.~~2021. We estimate amortization expense to be ~~$14.0~~$9.9 million for ~~2022, $9.9 million in~~ 2023, and $9.1 million for 2024 through ~~2026.~~2027.

We have additional transportation agreements with ~~HFC~~subsidiaries of HF Sinclair resulting from historical transactions consisting of pipeline, terminal and tankage assets contributed to us or acquired from ~~HFC.~~subsidiaries of HF Sinclair. These transactions occurred while we were a consolidated variable interest entity of ~~HFC;~~HF Sinclair; therefore, our basis in these agreements is 0zero and does not reflect a step-up in basis to fair value.

Note 8:9:Employees, Retirement and Incentive Plans

Direct support for our operations is provided by ~~Holly Logistic Services, L.L.C. (“HLS”), an HFC subsidiary,~~HLS, which utilizes personnel employed by ~~HFC~~HF Sinclair who are dedicated to performing services for us. Their costs, including salaries, bonuses, payroll taxes, benefits and other direct costs, are charged to us monthly in accordance with an omnibus agreement that we have with ~~HFC~~HF Sinclair (the “Omnibus Agreement”). These employees participate in the retirement and benefit plans of ~~HFC.~~HF Sinclair. Our share of retirement and benefit plan costs was ~~$1.9~~$2.4 million and ~~$1.6~~$2.2 million for the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and $4.1 million and $3.7 million for the six months ended June 30, 2021 and 2020.~~respectively.

Under HLS’s secondment agreement with ~~HFC~~HF Sinclair (the “Secondment Agreement”), certain employees of ~~HFC~~HF Sinclair are seconded to HLS to provide operational and maintenance services for certain of our processing, refining, pipeline and tankage assets, and HLS reimburses ~~HFC~~HF Sinclair for its prorated portion of the wages, benefits, and other costs related to these employees.

We have a Long-Term Incentive Plan for employees and non-employee directors who perform services for us. The Long-Term Incentive Plan consists of 45 components: restricted or phantom units, performance units, unit options, ~~and~~ unit appreciation ~~rights.~~rights and cash awards. Our accounting policy for the recognition of compensation expense for awards with pro-rata vesting (a significant proportion of our awards) is to expense the costs ratably over the vesting periods.

As of ~~June 30, 2021,~~March 31, 2022, we had 2 types of ~~incentive-based~~unit-based awards outstanding, which are described below. The compensation cost charged against income was ~~$0.5~~$0.6 million and $0.7 million for ~~both~~ the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, and $1.2 million and $1.0 million for the six months ended June 30, 2021 and 2020,~~ respectively. We currently purchase units in the open market instead of issuing new units for settlement of all unit awards under our Long-Term Incentive Plan. As of ~~June 30, 2021,~~March 31, 2022, 2,500,000 units were authorized to be granted under our Long-Term Incentive Plan, of which ~~856,171~~814,440 were available to be granted, assuming no forfeitures of the unvested units and full achievement of goals for the unvested performance units.

Phantom Units

Under our Long-Term Incentive Plan, we grant phantom units to our non-employee directors and selected employees who perform services for us, with most awards vesting over a period of one to three years. Although full ownership of the units does not transfer to the recipients until the units vest, the recipients have distribution rights on these units from the date of grant.

The fair value of each phantom unit award is measured at the market price as of the date of grant and is amortized on a straight-line basis over the requisite service period for each separately vesting portion of the award.

- 1923 -

A summary of phantom unit activity and changes during the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, is presented below:


Phantom Units	Phantom Units	Units	Weighted Average Grant-Date Fair Value		Phantom Units	Units	Weighted Average Grant-Date Fair Value
Outstanding at January 1, 2021 (nonvested)		295,992	$	14.48
Outstanding at January 1, 2022 (nonvested)					Outstanding at January 1, 2022 (nonvested)	203,263	$	14.85

Vesting and transfer of full ownership to recipients	Vesting and transfer of full ownership to recipients	(189)	11.92		Vesting and transfer of full ownership to recipients	(2,558)	15.11
Forfeited	Forfeited	(3,483)	14.69		Forfeited	(13,085)	14.28
Outstanding at June 30, 2021 (nonvested)		292,320	14.48
Outstanding at March 31, 2022 (nonvested)					Outstanding at March 31, 2022 (nonvested)	187,620	14.89

The grant date fair values of phantom units that were vested and transferred to recipients during the ~~six~~three months ended ~~June 30, 2021~~March 31, 2022 were $39 thousand. No phantom units vested and ~~2020 were $2 thousand and $0.1 million, respectively.~~transferred to recipients during the three months ended March 31, 2021. As of ~~June 30, 2021, $2.0~~March 31, 2022, $1.3 million of total unrecognized compensation expense related to unvested phantom unit grants is expected to be recognized over a weighted-average period of ~~1.3~~1.2 years.

Performance Units

Under our Long-Term Incentive Plan, we grant performance units to selected officers who perform services for us. Performance units granted are payable in common units at the end of a three-year performance period based upon meeting certain criteria over the performance period. Under the terms of our performance unit grants, some awards are subject to the growth in our distributable cash flow per common unit over the performance period while other awards are subject to "financial performance" and "market performance." Financial performance is based on meeting certain earnings before interest, taxes, depreciation and amortization ("EBITDA") targets, while market performance is based on the relative standing of total unitholder return achieved by HEP compared to peer group companies. The number of units ultimately issued under these awards can range from 0% to 200%.

We did not grant any performance units during the ~~six~~three months ended ~~June 30, 2021.~~March 31, 2022. Although common units are not transferred to the recipients until the performance units vest, the recipients have distribution rights with respect to the target number of performance units subject to the award from the date of grant at the same rate as distributions paid on our common units.

A summary of performance unit activity and changes for the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, is presented below:


Performance Units						Units
Outstanding at January 1, ~~2021~~2022 (nonvested)						~~77,472~~76,719

Vesting and transfer of common units to recipients						~~(10,881)~~(24,809)
Forfeited						(9,124)
Outstanding at ~~June 30, 2021~~March 31, 2022 (nonvested)						~~66,591~~42,786

The grant date fair value of performance units vested and transferred to recipients during ~~both of~~ the ~~six~~three months ended ~~June 30,~~March 31, 2022 and 2021 was $0.6 million and ~~2020 was~~ $0.4 ~~million.~~million, respectively. Based on the weighted-average fair value of performance units outstanding at ~~June 30, 2021,~~March 31, 2022, of ~~$1.2~~$0.7 million, there was ~~$0.5~~$0.4 million of total unrecognized compensation expense related to nonvested performance units, which is expected to be recognized over a weighted-average period of 1.7 years.

During the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, we did not purchase any of our common units in the open market for the issuance and settlement of unit awards under our Long-Term Incentive Plan.

- 24 -

Note 9:10:Debt

Credit Agreement

In April 2021, we amended our senior secured revolving credit facility (the “Credit Agreement”) decreasing the size of the facility from $1.4 billion to $1.2 billion and extending the maturity date to July 27, 2025. The Credit Agreement is available to fund capital expenditures, investments, acquisitions, distribution payments, working capital and for general partnership purposes. The Credit Agreement is also available to fund letters of credit up to a $50 million sub-limit and continues to provide for an accordion feature that allows us to increase commitments under the Credit Agreement up to a maximum amount of $1.7 billion.

~~- 20 -~~

Our obligations under the Credit Agreement are collateralized by substantially all of our assets, and indebtedness under the Credit Agreement is guaranteed by our material, ~~wholly-owned~~wholly owned subsidiaries. The Credit Agreement requires us to maintain compliance with certain financial covenants consisting of total leverage, senior secured leverage, and interest coverage. It also limits or restricts our ability to engage in certain activities. If, at any time prior to the maturity of the Credit Agreement, HEP obtains two investment grade credit ratings, the Credit Agreement will become unsecured and many of the covenants, limitations, and restrictions will be eliminated.

We may prepay all loans at any time without penalty, except for tranche breakage costs. If an event of default exists under the Credit Agreement, the lenders will be able to accelerate the maturity of all loans outstanding and exercise other rights and remedies. We were in compliance with the covenants under the Credit Agreement as of ~~June 30, 2021.~~March 31, 2022.

Senior Notes

On ~~February 4, 2020,~~April 8, 2022, we closed a private placement of $400 million in aggregate principal amount of 6.375% senior unsecured notes due in 2027 (the “6.375% Senior Notes”). The 6.375% Senior Notes were issued at par for net proceeds of approximately $393 million, after deducting the initial purchasers’ discounts and commissions and estimated offering expenses. The total net proceeds from the offering of the 6.375% Senior Notes were used to partially repay outstanding borrowings under the Credit Agreement, increasing our available liquidity.

As of March 31, 2022, we had $500 million in aggregate principal amount of 5% senior unsecured notes due in 2028 (the ~~"5%~~“5% Senior ~~Notes"~~Notes”). On February 5, 2020, we redeemed the existing $500 million 6% Senior Notes at a redemption cost of $522.5 million, at which time we recognized a $25.9 million early extinguishment loss consisting of a $22.5 million debt redemption premium and unamortized financing costs of $3.4 million. We funded the $522.5 million redemption with net proceeds from the issuance of our 5% Senior Notes and borrowings under our Credit Agreement.

The 5% Senior Notes and the 6.375% Senior Notes are unsecured and impose certain restrictive covenants, including limitations on our ability to incur additional indebtedness, make investments, sell assets, incur certain liens, pay distributions, enter into transactions with affiliates, and enter into mergers. We were in compliance with the restrictive covenants for the 5% Senior Notes as of ~~June 30, 2021.~~March 31, 2022. At any time when the 5% Senior Notes and 6.375% Senior Notes are rated investment grade by either Moody’s or Standard & Poor’s and no default or event of default exists, we will not be subject to many of the foregoing covenants. Additionally, we have certain redemption rights at varying premiums over face value under the 5% Senior Notes and the 6.375% Senior Notes.

Indebtedness under the 5% Senior Notes and the 6.375% Senior Notes is guaranteed by all of our existing ~~wholly-owned~~wholly owned subsidiaries (other than Holly Energy Finance Corp., UNEV Pipeline, LLC and certain immaterial subsidiaries).

- 25 -

Long-term Debt

The carrying amounts of our long-term debt were as follows:


		June 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
		(In thousands)					(In thousands)
Credit Agreement	Credit Agreement					Credit Agreement
Amount outstanding	Amount outstanding	$	870,000	913,500		Amount outstanding	$	1,141,500	840,000

5% Senior Notes	5% Senior Notes					5% Senior Notes
Principal	Principal	500,000		500,000		Principal	500,000		500,000
Unamortized premium and debt issuance costs	Unamortized premium and debt issuance costs	(7,430)		(7,897)		Unamortized premium and debt issuance costs	(7,133)		(6,951)
		492,570		492,103			492,867		493,049

Total long-term debt	Total long-term debt	$	1,362,570	$	1,405,603	Total long-term debt	$	1,634,367	$	1,333,049

~~- 21 -~~

Note ~~10:~~11:Related Party Transactions

We serve ~~HFC’s~~HF Sinclair’s refineries under long-term pipeline, terminal and tankage throughput agreements, and refinery processing unit tolling agreements expiring from ~~2022~~2023 to ~~2036,~~2037, and revenues from ~~HFC~~HF Sinclair accounted for ~~79%~~77% of our total revenues for ~~both~~ the three ~~and six~~ months ended ~~June 30, 2021.~~March 31, 2022. Under these agreements, ~~HFC~~HF Sinclair agrees to transport, store and process throughput volumes of refined product, crude oil and feedstocks on our pipelines, terminals, tankage, loading rack facilities and refinery processing units that result in minimum annual payments to us. These minimum annual payments or revenues are generally subject to annual rate adjustments on July 1st each year ~~generally~~ based on increases or decreases in PPI or the FERC index. As of ~~June 30, 2021,~~March 31, 2022, these agreements with ~~HFC~~HF Sinclair require minimum annualized payments to us of ~~$340~~$424.3 million.

If ~~HFC~~HF Sinclair fails to meet its minimum volume commitments under the agreements in any quarter, it will be required to pay us the amount of any shortfall in cash by the last day of the month following the end of the quarter. Under certain of these agreements, a shortfall payment may be applied as a credit in the following four quarters after its minimum obligations are met.

Under certain provisions of the Omnibus Agreement, we pay ~~HFC~~HF Sinclair an annual administrative fee (currently ~~$2.6~~$5.0 million) for the provision by ~~HFC~~HF Sinclair or its affiliates of various general and administrative services to us. ~~This~~In connection with the HEP Transaction, we pay HF Sinclair a temporary monthly fee ~~does not include~~of $62,500 relating to transition services to be provided to HEP by HF Sinclair. Neither the annual administrative fee nor the temporary monthly fee includes the salaries of personnel employed by ~~HFC~~HF Sinclair who perform services for us on behalf of HLS or the cost of their employee benefits, which are charged to us separately by ~~HFC.~~HF Sinclair. Also, we reimburse ~~HFC~~HF Sinclair and its affiliates for direct expenses they incur on our behalf.

Related party transactions with ~~HFC~~HF Sinclair and its subsidiaries were as follows:

•Revenues received from ~~HFC~~HF Sinclair were ~~$99.1~~$92.3 million and ~~$95.6~~$101.9 million for the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and $201.1 million and $197.0 million for the six months ended June 30, 2021 and 2020,~~ respectively.

•~~HFC~~HF Sinclair charged us general and administrative services under the Omnibus Agreement of $0.8 million and $0.7 million for ~~both~~ the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, and $1.3 million~~respectively. In addition, HF Sinclair charged us $36,000 for ~~both~~a prorated portion of the ~~six~~temporary administrative fee during the three months ended ~~June 30, 2021 and 2020.~~March 31, 2022.

•We reimbursed ~~HFC~~HF Sinclair for costs of employees supporting our operations of ~~$14.3~~$16.1 million and ~~$13.2~~$14.4 million for the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and $28.7 million and $27.3 million for the six months ended June 30, 2021 and 2020,~~ respectively.

•~~HFC~~HF Sinclair reimbursed us ~~$1.2~~$3.1 million ~~and $0.9 million~~ for each of the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and $4.3 million and $4.0 million for the six months ended June 30, 2021 and 2020, respectively,~~ for expense and capital projects.

•We distributed $20.9 million ~~and $18.4 million~~ in each of the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and $41.7 million and $56.0 million in the six months ended June 30, 2021 and 2020, respectively,~~ to ~~HFC~~HF Sinclair as regular distributions on its common units.

•Accounts receivable from ~~HFC~~HF Sinclair were ~~$46.3~~$44.3 million and ~~$48.0~~$56.2 million at ~~June 30, 2021,~~March 31, 2022, and December 31, ~~2020,~~2021, respectively.

- 26 -

•Accounts payable to ~~HFC~~HF Sinclair were ~~$15.0~~$10.7 million and ~~$18.1~~$11.7 million at ~~June 30, 2021,~~March 31, 2022, and December 31, ~~2020,~~2021, respectively.

•Deferred revenue in the consolidated balance sheets included ~~$0.4 million for both June 30, 2021~~at March 31, 2022 and December 31, ~~2020,~~2021, includes $3.3 million and $4.1 million, respectively, relating to certain shortfall billings to ~~HFC.~~HF Sinclair.

•We received direct financing lease payments from ~~HFC~~HF Sinclair for use of our Artesia and Tulsa rail yards of $0.5 million for ~~both~~each of the three months ended ~~June 30, 2021~~March 31, 2022 and ~~2020, respectively, and $1.0 million for both the six months ended June 30, 2021 and 2020.~~2021.

•We recorded a gain on sales-type leases with ~~HFC~~HF Sinclair of $24.7 million for the ~~six~~three months ended ~~June 30,~~March 31, 2021, and we received sales-type lease payments of ~~$6.3~~$12.6 million and ~~$2.4~~$6.2 million from ~~HFC that were not recorded in revenues~~HF Sinclair for the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020, respectively, and $12.5 million and $4.8 million for the six months ended June 30, 2021 and 2020,~~ respectively.

•HEP and HFC reached an agreement to terminate the existing minimum volume commitments for HEP’s Cheyenne assets and enter into new agreements, which were finalized and executed on February 8, 2021, with the following

~~- 22 -~~

terms, in each case effective January 1, 2021: (1) a ten-year lease with 2 five-year renewal option periods for HFC’s (and now HF Sinclair’s) use of certain HEP tank and rack assets in the Cheyenne Refinery to facilitate renewable diesel production with an annual lease payment of approximately $5 million, (2) a five-year contango service fee arrangement that will utilize HEP tank assets inside the Cheyenne Refinery where HFC (and now HF Sinclair) will pay a base tariff to HEP for available crude oil storage and ~~HFC~~HF Sinclair and HEP will split any profits generated on crude oil contango opportunities and (3) a $10 million one-time cash payment from ~~HFC~~HF Sinclair to HEP for the termination of the existing minimum volume commitment.

~~On August 2, 2021, in connection~~Contemporaneous with the Sinclair Transactions (described in Note 17 below), HEP and HFC entered into a Letter Agreement (“Letter Agreement”) pursuant to which, among other things, HEP and HFC agreed, upon the consummationclosing of the Sinclair Transactions, ~~to enter into amendments to certain of the agreements by and among~~ HEP and HFC amended certain intercompany agreements, including the master throughput agreement, to include within the scope of such agreements certain of the assets ~~to be~~ acquired by HEP pursuant to the Contribution ~~Agreement (described in Note 17 below).~~

In addition, the Letter Agreement provides that if, as a condition to obtaining antitrust clearance for the Sinclair Transactions, HFC enters into a definitive agreement to divest its refinery in Davis County, Utah (the “Woods Cross Refinery”), then HEP would sell certain assets located at, or relating to, the Woods Cross Refinery to HFC in exchange for cash consideration equal to $232.5 million plus the certain accounts receivable of HEP in respect of such assets, with such sale to be effective immediately prior to the closing of the sale of the Woods Cross Refinery by HFC. The Letter Agreement also provides that HEP’s right to future revenues from HFC in respect of such Woods Cross Refinery assets will terminate at the closing of such sale.Agreement.

Note ~~11:~~12: Partners’ Equity, Income Allocations and Cash Distributions

As of ~~June 30, 2021, HFC~~March 31, 2022, HF Sinclair held 59,630,030 of our common units, constituting a ~~57%~~47% limited partner interest in us, and held the non-economic general partner interest.

Continuous Offering Program

We have a continuous offering program under which we may issue and sell common units from time to time, representing limited partner interests, up to an aggregate gross sales amount of $200 million. As of ~~June 30, 2021,~~March 31, 2022, HEP has issued 2,413,153 units under this program, providing $82.3 million in gross proceeds.

Allocations of Net Income

Net income attributable to HEP is allocated to the partners based on their weighted-average ownership percentage during the period.

Cash Distributions

On ~~July 22, 2021,~~April 21, 2022, we announced our cash distribution for the ~~second~~first quarter of ~~2021~~2022 of ~~$0.35~~ $0.35 per unit. The distribution is payable on all common units and will be paid ~~August~~ May 13, ~~2021,~~2022, to all unitholders of record on ~~August~~May 2, ~~2021.~~2022.

Our regular quarterly cash distribution to the limited partners will be $44.3 million for the three months ended March 31, 2022 and was $37.0 million for the three months ended June 30, 2021 and was $34.5 million for the three months ended June 30, 2020. For the six months ended June 30, 2021, the regular quarterly distribution to the limited partners will be $74.1 million and was $68.9 million for the six months ended June 30, 2020.March 31, 2021. Our distributions are declared subsequent to quarter end; therefore, these amounts do not reflect distributions paid during the respective period.

Note ~~12:~~13: Net Income Per Limited Partner Unit

Basic net income per unit applicable to the limited partners is calculated as net income attributable to the partners, adjusted for participating securities’ share in earnings, divided by the weighted average limited partners’ units outstanding. Diluted net income per unit assumes, when dilutive, the issuance of the net incremental units from phantom units and performance units. To the extent net income attributable to the partners exceeds or is less than cash distributions, this difference is allocated to the

- 27 -

partners based on their weighted-average ownership percentage during the ~~period, after consideration of any priority allocations of earnings.~~period. Our dilutive securities are immaterial for all periods presented.

~~- 23 -~~

Net income per limited partner unit is computed as follows:


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020			2022		2021
		(In thousands, except per unit data)									(In thousands, except per unit data)

Net income attributable to the partners	Net income attributable to the partners	$	55,745	$	76,470	$	120,142	$	101,331	Net income attributable to the partners	49,559		$	64,397
Less: Participating securities’ share in earnings	Less: Participating securities’ share in earnings	(190)		0		(411)		0		Less: Participating securities’ share in earnings	(111)		(225)
Net income attributable to common units	Net income attributable to common units	55,555		76,470		119,731		101,331		Net income attributable to common units	49,448		64,172
Weighted average limited partners' units outstanding	Weighted average limited partners' units outstanding	105,440		105,440		105,440		105,440		Weighted average limited partners' units outstanding	109,640		105,440
Limited partners' per unit interest in earnings - basic and diluted	Limited partners' per unit interest in earnings - basic and diluted	$	0.53	$	0.73	$	1.14	$	0.96	Limited partners' per unit interest in earnings - basic and diluted	$	0.45	$	0.61

Note ~~13:~~14:Environmental

We expensed ~~$0.5~~$0.1 million and $33 thousand for the three ~~and six~~ months ended ~~June 30,~~March 31, 2022 and 2021, respectively, for environmental remediation ~~obligations, and we expensed $0.5 million and $0.7 million for the three and six months ended June 30, 2020, respectively.~~obligations. The accrued environmental liability, net of expected recoveries from indemnifying parties, reflected in our consolidated balance sheets was ~~$4.3~~$8.7 million and ~~$4.5~~$3.9 million at ~~June 30, 2021~~March 31, 2022 and December 31, ~~2020, respectively,~~2021, of which ~~$2.2~~$7.0 million and ~~$2.5~~$2.4 million was classified as other long-term liabilities ~~at June 30, 2021~~for March 31, 2022 and December 31, ~~2020.~~2021, respectively. These accruals include remediation and monitoring costs expected to be incurred over an extended period of time. Accrued environmental liabilities assumed in the Sinclair acquisition have preliminarily been fair valued at $5.0 million. Estimated liabilities could increase in the future as the purchase price allocation for the Sinclair Transportation acquisition is finalized and when the results of ongoing investigations become known, are considered probable and can be reasonably estimated.

Under the Omnibus Agreement and certain transportation agreements and purchase agreements with ~~HFC, HFC~~HF Sinclair and/or its subsidiaries, HF Sinclair has agreed to indemnify us, subject to certain monetary and time limitations, for environmental noncompliance and remediation liabilities associated with certain assets transferred to us from ~~HFC~~HF Sinclair and its subsidiaries and occurring or existing prior to the date of such transfers. Our consolidated balance sheets included additional accrued environmental liabilities of ~~$0.4 million and $0.5~~$0.3 million for ~~HFC~~HF Sinclair indemnified liabilities as of ~~June 30, 2021~~both March 31, 2022 and December 31, ~~2020, respectively,~~2021, and other assets included equal and offsetting balances representing amounts due from ~~HFC~~HF Sinclair related to indemnifications for environmental remediation liabilities.

Note ~~14:~~15: Contingencies

We are a party to various legal and regulatory proceedings, none of which we believe will have a material adverse impact on our financial condition, results of operations or cash flows.

Note ~~15:~~16: Segment Information

Although financial information is reviewed by our chief operating decision makers from a variety of perspectives, they view the business in 2 reportable operating segments: pipelines and terminals, and refinery processing units. These operating segments adhere to the accounting polices used for our consolidated financial statements.

Pipelines and terminals have been aggregated as one reportable segment as both pipeline and terminals (1) have similar economic characteristics, (2) similarly provide logistics services of transportation and storage of petroleum products, (3) similarly support the petroleum refining business, including distribution of its products, (4) have principally the same customers and (5) are subject to similar regulatory requirements.

We evaluate the performance of each segment based on its respective operating income. Certain general and administrative expenses and interest and financing costs are excluded from segment operating income as they are not directly attributable to a

- 28 -

specific reportable segment. Identifiable assets are those used by the segment, whereas other assets are principally equity method investments, cash, deposits and other assets that are not associated with a specific reportable segment.

~~- 24 -~~


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020			2022		2021
		(In thousands)									(In thousands)
Revenues:	Revenues:									Revenues:
Pipelines and terminals - affiliate	Pipelines and terminals - affiliate	$	78,116	$	75,990	$	157,546	$	157,534	Pipelines and terminals - affiliate	$	73,851	$	79,430
Pipelines and terminals - third-party	Pipelines and terminals - third-party	27,093		19,244		52,350		45,670		Pipelines and terminals - third-party	27,944		25,257
Refinery processing units - affiliate	Refinery processing units - affiliate	21,026		19,573		43,522		39,457		Refinery processing units - affiliate	18,403		22,496
Total segment revenues	Total segment revenues	$	126,235	$	114,807	$	253,418	$	242,661	Total segment revenues	$	120,198	$	127,183

Segment operating income:	Segment operating income:									Segment operating income:
Pipelines and terminals(1)	Pipelines and terminals(1)	$	49,391	$	45,630	$	90,875	$	104,533	Pipelines and terminals (1)	$	49,804	$	41,484
Refinery processing units	Refinery processing units	9,773		9,406		18,008		19,398		Refinery processing units	5,582		8,235
Total segment operating income	Total segment operating income	59,164		55,036		108,883		123,931		Total segment operating income	55,386		49,719
Unallocated general and administrative expenses	Unallocated general and administrative expenses	(2,847)		(2,535)		(5,815)		(5,237)		Unallocated general and administrative expenses	(4,312)		(2,968)
Interest and financing costs, net		(7,324)		(10,966)		(14,016)		(26,515)
Interest expense										Interest expense	(13,639)		(13,240)
Interest income										Interest income	12,647		6,548

Loss on early extinguishment of debt		0		0		0		(25,915)
Equity in earnings of equity method investments	Equity in earnings of equity method investments	3,423		2,156		5,186		3,870		Equity in earnings of equity method investments	3,626		1,763
Gain on sales-type leases	Gain on sales-type leases	27		33,834		24,677		33,834		Gain on sales-type leases	—		24,650
Gain (loss) on sale of assets and other	Gain (loss) on sale of assets and other	5,415		468		5,917		974		Gain (loss) on sale of assets and other	101		502
Income before income taxes	Income before income taxes	$	57,858	$	77,993	$	124,832	$	104,942	Income before income taxes	$	53,809	$	66,974

Capital Expenditures:	Capital Expenditures:									Capital Expenditures:
Pipelines and terminals	Pipelines and terminals	$	25,559	$	11,798	$	58,777	$	30,416	Pipelines and terminals	$	10,421	$	33,218
Refinery processing units	Refinery processing units	598		0		598		324		Refinery processing units	3,726		—
Total capital expenditures	Total capital expenditures	$	26,157	$	11,798	$	59,375	$	30,740	Total capital expenditures	$	14,147	$	33,218


		June 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
		(In thousands)					(In thousands)
Identifiable assets:	Identifiable assets:					Identifiable assets:
Pipelines and terminals (2)	Pipelines and terminals (2)	$	1,743,374	$	1,729,547	Pipelines and terminals (2)	$	2,158,800	$	1,737,388
Refinery processing units	Refinery processing units	295,098		305,090		Refinery processing units	304,686		294,452
Other	Other	134,350		132,928		Other	313,790		134,027
Total identifiable assets	Total identifiable assets	$	2,172,822	$	2,167,565	Total identifiable assets	$	2,777,276	$	2,165,867

(1) Pipelines and terminals segment operating income ~~includes~~included goodwill impairment ~~charg~~echarges of $11.0 million for the ~~six~~three months ended ~~June 30,~~March 31, 2021.

(2) ~~Includes~~Included goodwill of ~~$223.7~~$307.4 million as of ~~June 30, 2021~~March 31, 2022 and ~~$234.7~~$223.7 million as of December 31, ~~2020.~~2021.

- 2529 -

Note ~~16:~~17: 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.

- 2630 -

Condensed Consolidating Balance Sheet

June 30, 2021 Parent Guarantor
Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated
(In thousands)
ASSETS
Current assets:
Cash and cash equivalents $ 871 $ (423) $ 19,113 $ 0 $ 19,561
Accounts receivable 0 53,348 7,931 (207) 61,072
Prepaid and other current assets 368 8,156 753 0 9,277
Total current assets 1,239 61,081 27,797 (207) 89,910
Properties and equipment, net 0 1,037,480 392,831 0 1,430,311
Operating lease right-of-use assets 0 2,603 121 0 2,724
Net investment in leases 0 211,550 0 0 211,550
Investment in subsidiaries
1,788,648 299,779 0 (2,088,427) 0
Intangible assets, net 0 80,311 0 0 80,311
Goodwill 0 223,650 0 0 223,650
Equity method investments 0 79,448 37,988 0 117,436
Other assets 9,167 7,763 0 0 16,930
Total assets $ 1,799,054 $ 2,003,665 $ 458,737 $ (2,088,634) $ 2,172,822
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable $ 0 $ 28,247 $ 12,515 $ (207) $ 40,555
Accrued interest 10,869 0 0 0 10,869
Deferred revenue 0 10,169 400 0 10,569
Accrued property taxes 0 2,391 2,666 0 5,057
Current operating lease liabilities 0 722 73 0 795
Current finance lease liabilities 0 3,755 0 0 3,755
Other current liabilities 137 2,499 307 0 2,943
Total current liabilities 11,006 47,783 15,961 (207) 74,543
Long-term debt 1,362,570 0 0 0 1,362,570
Noncurrent operating lease liabilities 0 2,303 0 0 2,303
Noncurrent finance lease liabilities 0 66,434 0 0 66,434
Other long-term liabilities 260 11,215 438 0 11,913
Deferred revenue 0 32,645 0 0 32,645
Class B unit 0 54,637 0 0 54,637
Equity - partners 425,218 1,788,648 299,779 (2,088,427) 425,218
Equity - noncontrolling interests 0 0 142,559 0 142,559
Total liabilities and equity $ 1,799,054 $ 2,003,665 $ 458,737 $ (2,088,634) $ 2,172,822

~~- 27 -~~

~~Condensed Consolidating Balance Sheet~~

December 31, 2020 Parent Guarantor
Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated
(In thousands)
ASSETS
Current assets:
Cash and cash equivalents $ 1,627 $ (987) $ 21,350 $ 0 $ 21,990
Accounts receivable 0 56,522 6,308 (315) 62,515
Prepaid and other current assets 349 8,366 772 0 9,487
Total current assets 1,976 63,901 28,430 (315) 93,992
Properties and equipment, net 0 1,087,184 363,501 0 1,450,685
Operating lease right-of-use assets 0 2,822 157 0 2,979
Net investment in leases 0 166,316 0 0 166,316
Investment in subsidiaries 1,789,808 286,883 0 (2,076,691) 0
Intangible assets, net 0 87,315 0 0 87,315
Goodwill 0 234,684 0 0 234,684
Equity method investments 0 81,089 39,455 0 120,544
Other assets 4,268 6,782 0 0 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 $ 0 $ 30,252 $ 16,463 $ (315) $ 46,400
Accrued interest 10,892 0 0 0 10,892
Deferred revenue 0 10,868 500 0 11,368
Accrued property taxes 0 2,915 1,077 0 3,992
Current operating lease liabilities 0 804 71 0 875
Current finance lease liabilities 0 3,713 0 0 3,713
Other current liabilities 5 2,491 9 0 2,505
Total current liabilities 10,897 51,043 18,120 (315) 79,745
Long-term debt 1,405,603 0 0 0 1,405,603
Noncurrent operating lease liabilities 0 2,476 0 0 2,476
Noncurrent finance lease liabilities 0 68,047 0 0 68,047
Other long-term liabilities 260 12,171 474 0 12,905
Deferred revenue 0 40,581 0 0 40,581
Class B unit 0 52,850 0 0 52,850
Equity - partners 379,292 1,789,808 286,883 (2,076,691) 379,292
Equity - noncontrolling interests 0 0 126,066 0 126,066
Total liabilities and equity $ 1,796,052 $ 2,016,976 $ 431,543 $ (2,077,006) $ 2,167,565

~~- 28 -~~

~~Condensed Consolidating Statement of Income~~

Three Months Ended June 30, 2021 Parent Guarantor Restricted
Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated
(In thousands)
Revenues:
Affiliates $ 0 $ 92,911 $ 6,231 $ 0 $ 99,142
Third parties 0 20,479 6,614 0 27,093
0 113,390 12,845 0 126,235
Operating costs and expenses:
Operations (exclusive of depreciation and amortization) 0 37,742 4,326 0 42,068
Depreciation and amortization 0 20,651 4,352 0 25,003
General and administrative 907 1,940 0 0 2,847
907 60,333 8,678 0 69,918
Operating income (loss) (907) 53,057 4,167 0 56,317
Other income (expense):
Equity in earnings of subsidiaries 69,596 3,605 0 (73,201) 0
Equity in earnings of equity method investments 0 2,793 630 0 3,423
Interest expense (12,944) (994) 0 0 (13,938)
Interest income 0 6,614 0 0 6,614
Gain on sales-type lease 0 27 0 0 27
Gain on sale of assets and other 0 5,414 1 0 5,415
56,652 17,459 631 (73,201) 1,541
Income before income taxes 55,745 70,516 4,798 (73,201) 57,858
State income tax expense 0 (27) 0 0 (27)
Net income 55,745 70,489 4,798 (73,201) 57,831
Allocation of net income attributable to noncontrolling interests 0 (894) (1,192) 0 (2,086)
Net income attributable to the partners $ 55,745 $ 69,595 $ 3,606 $ (73,201) $ 55,745

~~- 29 -~~

~~Condensed Consolidating Statement of Income~~

Three Months Ended June 30, 2020 Parent Guarantor
Restricted Subsidiaries Non-Guarantor Non-Restricted Subsidiaries Eliminations Consolidated
(In thousands)
Revenues:
Affiliates $ 0 $ 89,417 $ 6,146 $ 0 $ 95,563
Third parties 0 15,887 3,357 0 19,244
0 105,304 9,503 0 114,807
Operating costs and expenses:
Operations (exclusive of depreciation and amortization) 0 30,980 3,757 0 34,737
Depreciation and amortization 0 20,739 4,295 0 25,034
General and administrative 780 1,755 0 0 2,535
780 53,474 8,052 0 62,306
Operating income (loss) (780) 51,830 1,451 0 52,501
Other income (expense):
Equity in earnings of subsidiaries 89,893 1,510 0 (91,403) 0
Equity in earnings of equity method investments 0 1,449 707 0 2,156
Interest expense (12,740) (1,039) 0 0 (13,779)
Interest income 26 2,787 0 0 2,813
Gain on sales-type lease 0 33,834 0 0 33,834
Gain on sale of assets and other 71 396 1 0 468
77,250 38,937 708 (91,403) 25,492
Income before income taxes 76,470 90,767 2,159 (91,403) 77,993
State income tax expense 0 (39) 0 0 (39)
Net income 76,470 90,728 2,159 (91,403) 77,954
Allocation of net income attributable to noncontrolling interests 0 (835) (649) 0 (1,484)
Net income attributable to the partners $ 76,470 $ 89,893 $ 1,510 $ (91,403) $ 76,470

~~- 30 -~~

~~Condensed Consolidating Statement of Income~~

Six Months Ended June 30, 2021 Parent Guarantor Restricted
Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated
(In thousands)
Revenues:
Affiliates $ 0 $ 188,612 $ 12,456 $ 0 $ 201,068
Third parties 0 39,530 12,820 0 52,350
0 228,142 25,276 0 253,418
Operating costs and expenses:
Operations (exclusive of depreciation and amortization) 0 75,541 7,892 0 83,433
Depreciation and amortization 0 41,487 8,581 0 50,068
General and administrative 2,085 3,730 0 0 5,815
Goodwill impairment 0 11,034 0 0 11,034
2,085 131,792 16,473 0 150,350
Operating income (loss) (2,085) 96,350 8,803 0 103,068
Other income (expense):
Equity in earnings of subsidiaries 147,405 7,741 0 (155,146) 0
Equity in earnings of equity method investments 0 3,411 1,775 0 5,186
Interest expense (25,178) (2,000) 0 0 (27,178)
Interest income 0 13,162 0 0 13,162
Gain on sales-type lease 0 24,677 0 0 24,677
Gain on sale of assets and other 0 5,915 2 0 5,917
122,227 52,906 1,777 (155,146) 21,764
Income before income taxes 120,142 149,256 10,580 (155,146) 124,832
State income tax expense 0 (64) 0 0 (64)
Net income 120,142 149,192 10,580 (155,146) 124,768
Allocation of net income attributable to noncontrolling interests 0 (1,787) (2,839) 0 (4,626)
Net income attributable to the partners $ 120,142 $ 147,405 $ 7,741 $ (155,146) $ 120,142


March 31, 2022	Parent		Guarantor Restricted Subsidiaries		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		0		—		20,155
Other assets	7,534		6,880		0		—		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

- 31 -

Condensed Consolidating ~~Statement of Income~~Balance Sheet

Six Months Ended June 30, 2020 Parent Guarantor Restricted
Subsidiaries Non-Guarantor Non-restricted Subsidiaries Eliminations Consolidated
(In thousands)
Revenues:
Affiliates $ 0 $ 184,172 $ 12,819 $ 0 $ 196,991
Third parties 0 35,042 10,628 0 45,670
0 219,214 23,447 0 242,661
Operating costs and expenses:
Operations (exclusive of depreciation and amortization) 0 62,111 7,607 0 69,718
Depreciation and amortization — 40,492 8,520 0 49,012
General and administrative 1,879 3,358 0 0 5,237
1,879 105,961 16,127 0 123,967
Operating income (loss) (1,879) 113,253 7,320 0 118,694
Other income (expense):
Equity in earnings of subsidiaries 158,428 5,805 0 (164,233) 0
Equity in earnings of equity method investments 0 3,537 333 0 3,870
Interest expense (29,470) (2,076) 0 0 (31,546)
Interest income 26 5,005 0 0 5,031
Loss on early extinguishment of debt (25,915) 0 0 0 (25,915)
Gain on sales-type lease 0 33,834 0 0 33,834
Gain on sale of assets and other 141 816 17 0 974
103,210 46,921 350 (164,233) (13,752)
Income before income taxes 101,331 160,174 7,670 (164,233) 104,942
State income tax expense 0 (76) 0 0 (76)
Net income 101,331 160,098 7,670 (164,233) 104,866
Allocation of net income attributable to noncontrolling interests 0 (1,670) (1,865) 0 (3,535)
Net income attributable to the partners $ 101,331 $ 158,428 $ 5,805 $ (164,233) $ 101,331


December 31, 2021	Parent		Guarantor Restricted Subsidiaries		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		0		0		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

- 32 -

Condensed Consolidating Statement of Income


Three Months Ended March 31, 2022	Parent		Guarantor Restricted Subsidiaries		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

~~Note 17: Subsequent Event~~

- 33 -

~~HEP Transactions~~Condensed Consolidating Statement of Income


Three Months Ended March 31, 2021	Parent		Guarantor Restricted Subsidiaries		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	0		618		1,145		—		1,763
Interest expense	(12,234)		(1,006)		—		—		(13,240)
Interest income	0		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

On August 2, 2021, HEP, The Sinclair Companies (“Sinclair”), and Sinclair Transportation Company, a wholly owned subsidiary of Sinclair (“STC”), entered into a Contribution Agreement (the “Contribution Agreement”) pursuant to which HEP will acquire all of the outstanding shares of STC in exchange for 21 million newly issued common units of HEP and cash consideration equal to $325 million (the “HEP Transactions”). On the same date, HFC, Sinclair and certain other parties entered into a Business Combination Agreement pursuant to which Sinclair will contribute all of the equity interests of Hippo Holding LLC, which owns Sinclair Oil Corporation, to a new HFC parent holding company that will be named “HF Sinclair Corporation” in exchange for 60,230,036 shares of common stock in HF Sinclair Corporation (the “HFC Transactions”, and together with the HEP Transactions, the “Sinclair Transactions”).

The cash consideration for the HEP Transactions is subject to customary adjustments at closing for working capital of STC. The number of HEP common units to be issued to Sinclair at closing is subject to downward adjustment if, as a condition to obtaining antitrust clearance for the Sinclair Transactions, HEP agrees to divest a portion of its equity interest in UNEV Pipeline LLC and the sales price for such interests does not exceed the threshold provided in the Contribution Agreement.

The Contribution Agreement contains customary representations, warranties and covenants of HEP, Sinclair, and STC. The HEP Transactions are expected to close in mid-2022, subject to the satisfaction or waiver of certain customary conditions, including, among others, the receipt of certain required regulatory consents and clearance, including the expiration or termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act, and the consummation of the HFC Transactions.

The Contribution Agreement automatically terminates if the HFC Transactions are terminated, and contains other customary termination rights, including a termination right for each of HEP and Sinclair if, under certain circumstances, the closing does not occur by May 2, 2022 (the “Outside Date”), except that the Outside Date can be extended by either party by up to 2 90 day periods to obtain any required antitrust clearance.

Upon closing of the HEP Transactions, HEP’s existing senior management team will continue to operate HEP. Under the definitive agreements, Sinclair will be granted the right to nominate 1 director to the HEP board of directors at the closing. The Sinclair stockholders have also agreed to certain customary lock-up restrictions and registration rights for the HEP common units to be issued to the stockholders of Sinclair. HEP will continue to operate under the name Holly Energy Partners, L.P.

~~See Note 10 for a description of the Letter Agreement between HFC and HEP entered into in connection with the Contribution Agreement.~~

- 3334 -

Table ofo

Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

This Item 2, including but not limited to the sections under “Results of Operations” and “Liquidity and Capital Resources,” contains forward-looking statements. See “Forward-Looking Statements” at the beginning of Part I of this Quarterly Report on Form 10-Q. In this document, the words “we,” “our,” “ours” and “us” refer to Holly Energy Partners, L.P. (“HEP”) and its consolidated subsidiaries or to HEP or an individual subsidiary and not to any other person.

OVERVIEW

~~HEP~~Holly Energy Partners, L.P. (“HEP”), together with its consolidated subsidiaries, is a ~~Delaware~~publicly held master limited partnership. On March 14, 2022 (the “Closing Date”), HollyFrontier Corporation (“HFC”) and HEP announced the establishment of HF Sinclair Corporation, a Delaware corporation (“HF Sinclair”), as the new parent holding company of HFC and HEP and their subsidiaries, and the completion of their respective acquisitions of Sinclair Oil Corporation (now known as Sinclair Oil LLC, (“Sinclair Oil”)) and Sinclair Transportation Company LLC (“Sinclair Transportation”) from REH Company (formerly known as The Sinclair Companies, referred to herein as “Sinclair HoldCo”). On the Closing Date, pursuant to that certain Business Combination Agreement, dated as of August 2, 2021 (as amended on March 14, 2022, the “Business Combination Agreement”), by and among HFC, HF Sinclair (formerly known as Hippo Parent Corporation), Hippo Merger Sub, Inc., a wholly owned subsidiary of HF Sinclair (“Parent Merger Sub”), Sinclair HoldCo, and Hippo Holding LLC, a wholly owned subsidiary of Sinclair HoldCo (the “Target Company”), HF Sinclair completed its acquisition of the Target Company by effecting (a) a holding company merger in accordance with Section 251(g) of the Delaware General Corporation Law whereby HFC merged with and into Parent Merger Sub, with HFC surviving such merger as a direct wholly owned subsidiary of HF Sinclair (the “HFC Merger”), and (b) immediately following the HFC Merger, a contribution whereby Sinclair HoldCo contributed all of the equity interests of the Target Company to HF Sinclair in exchange for shares of HF Sinclair, resulting in the Target Company becoming a direct wholly owned subsidiary of HF Sinclair (together with the HFC Merger, the “HFC Transactions”).

As of March 31, 2022, HF Sinclair and its subsidiaries owned a 47% limited partner interest and the non-economic general partner interest in HEP.

Additionally, on the Closing Date and immediately prior to consummation of the HFC Transactions, pursuant to that certain Contribution Agreement, dated August 2, 2021 (as amended on March 14, 2022, the “Contribution Agreement”) by and among Sinclair HoldCo, Sinclair Transportation and HEP, HEP acquired all of the outstanding equity interests of Sinclair Transportation from Sinclair HoldCo in exchange for 21 million newly issued common limited partner units of HEP (the “HEP Units”), representing 16.6% of the pro forma outstanding HEP Units with a value of approximately $349 million based on HEP’s fully diluted common limited partner units outstanding and closing unit price on March 11, 2022, and cash consideration equal to $321.4 million, inclusive of estimated working capital adjustments pursuant to the Contribution Agreement for an aggregate transaction value of $670.4 million (the “HEP Transaction” and together with the HFC Transactions, the “Sinclair Transactions”). Of the 21 million HEP Units, 5.29 million units are currently held in escrow to secure Sinclair HoldCo’s renewable identification numbers (“RINs”) credit obligations under Section 6.22 of the Business Combination Agreement. HF Sinclair, and not HEP, would be entitled to the HEP common units held in escrow in the event of Sinclair HoldCo’s breach of its RINs credit obligations to HF Sinclair under the Business Combination Agreement. The cash consideration was funded through a draw under HEP’s senior secured revolving credit facility. The HEP Transaction was conditioned on the closing of the HFC Transactions, which occurred immediately following the HEP Transaction. References herein to HF Sinclair with respect to time periods prior to March 14, 2022 refer to HFC and its consolidated subsidiaries and do not include the Target Company, Sinclair Transportation or their respective consolidated subsidiaries. References herein to HF Sinclair with respect to time periods from and after March 14, 2022 refer to HF Sinclair and its consolidated subsidiaries, which include the operations of the combined Sinclair HoldCo businesses.

Sinclair Transportation, together with its subsidiaries, owned Sinclair HoldCo’s integrated crude and refined products pipelines and terminal assets, including approximately 1,200 miles of integrated crude and refined product pipeline supporting the Sinclair HoldCo refineries and other third-party refineries, eight product terminals and two crude terminals with approximately 4.5 million barrels of operated storage. In addition, HEP acquired Sinclair Transportation’s interests in three pipeline joint ventures for crude gathering and product offtake including: Saddle Butte Pipeline III, LLC (25.06% non-operated interest); Pioneer Pipeline (49.995% non-operated interest); and UNEV Pipeline (the 25% non-operated interest not already owned by HEP, resulting in UNEV Pipeline, LLC becoming a wholly owned subsidiary of HEP).

- 35 -

Table o

Through our subsidiaries and joint ventures, we own and/or operate petroleum product and crude oil pipelines, terminal, tankage and loading rack facilities and refinery processing units that support the refining and marketing operations of ~~HollyFrontier Corporation (“HFC”)~~HF Sinclair and other refineries in the Mid-Continent, Southwest and Northwest regions of the United States. HEP, through its subsidiaries and joint ventures, owns and/or operates petroleum product and crude pipelines, tankage and terminals in ~~Texas,~~Colorado, Idaho, Iowa, Kansas, Missouri, Nevada, New Mexico, Oklahoma, Texas, Utah, Washington ~~Idaho, Oklahoma, Utah, Nevada,~~and Wyoming ~~and Kansas~~ as well as refinery processing units in Utah and Kansas. ~~HFC owned 57% of our outstanding common units and the non-economic general partnership interest as of June 30, 2021.~~

We generate revenues by charging tariffs for transporting petroleum products and crude oil through our pipelines, by charging fees for terminalling and storing refined products and other hydrocarbons, providing other services at our storage tanks and terminals and charging a tolling fee per barrel or thousand standard cubic feet of feedstock throughput in our refinery processing units. We do not take ownership of products that we transport, terminal, store or process, and therefore, we are not directly exposed to changes in commodity prices.

We believe the long-term ~~growth of~~ global refined product demand and U.S. crude production should support high utilization rates for the refineries we serve, which in turn should support volumes in our product pipelines, crude gathering systems and terminals.

On August 2, 2021, HEP, The Sinclair Companies (“Sinclair”), and Sinclair Transportation Company, a wholly owned subsidiary of Sinclair (“STC”), entered into a Contribution Agreement (the “Contribution Agreement”) pursuant to which the HEP will acquire all of the outstanding shares of STC in exchange for 21 million newly issued common units of HEP and cash consideration equal to $325 million (the “HEP Transactions”), subject to downward adjustment if, as a condition to obtaining antitrust clearance for the Sinclair Transactions (as defined below), HEP agrees to divest a portion of its equity interest in UNEV Pipeline LLC and the sales price for such interests does not exceed the threshold provided in the Contribution Agreement.

The Sinclair Transactions are expected to close in mid-2022, subject to customary closing conditions and regulatory clearance, including the expiration or termination of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act. In addition, the HEP Transactions are conditioned on the closing of the transactions contemplated by that certain Business Combination Agreement, dated as of August 2, 2021, by and among HollyFrontier, Sinclair and certain other parties, which will occur immediately following the HEP Transactions (the “HFC Transactions,” and together with the HEP Transactions, the “Sinclair Transactions”). See Note 172 of Notes to Consolidated Financial Statements included in “Item 1. Financial Statements” for additional information.

Impact of COVID-19 on Our Business

Our business depends in large part on the demand for the various petroleum products we transport, terminal and store in the markets we serve. The impact of the COVID-19 pandemic on the global macroeconomy created diminished demand, as well as lack of forward visibility, for refined products and crude oil transportation, and for the terminalling and storage services that we provide. Since the declines in demand at the beginning of the COVID-19 pandemic, we began to see improvement in demand for these products and services beginning late in the second quarter of 2020 that continued through the ~~second~~first quarter of ~~2021~~2022, with aggregate volumes ~~in many of our regions returning to~~approaching pre-pandemic levels. We expect our customers will continue to adjust refinery production levels commensurate with market ~~demand, and with the increasing availability of vaccines, we believe there is a path to a fulsome recovery in demand in 2021.~~demand.

With the increasing vaccination rates, most of our employees have returned to work at our locations, and we continue to follow Centers for Disease Control and local government guidance. We will continue to monitor developments in the COVID-19 pandemic and the dynamic environment it has created to properly address these policies going forward.

~~- 34 -~~

~~Table of~~

In light of current circumstances and our expectations for the future, HEP reduced its quarterly distribution to $0.35 per unit beginning with the distribution for the first quarter of 2020, representative of a new distribution strategy focused on funding all capital expenditures and distributions within operating cash flow and improving distributable cash flow coverage to 1.3x or greater with the goal of reducing leverage to 3.0-3.5x.

The extent to which HEP’s future results are affected by the COVID-19 pandemic will depend on various factors and consequences beyond our control, such as the duration and scope of the pandemic, the effects of any new variant strains of the underlying virus, additional actions by businesses and governments in response to the pandemic and the speed and effectiveness of responses to combat the virus. However, we have long-term customer contracts with minimum volume commitments, which have expiration dates from ~~2022~~2023 to ~~2036.~~2037. These minimum volume commitments accounted for approximately ~~66%~~69% and ~~76%~~71% of our total revenues in the ~~six~~three months ended ~~June 30,~~March 31, 2022 and March 31, 2021, ~~and the twelve months ended December 31, 2020,~~ respectively. We are currently not aware of any reasons that would prevent such customers from making the minimum payments required under the contracts or potentially making payments in excess of the minimum payments. In addition to these payments, we also expect to collect payments for services provided to uncommitted shippers. There have been no material changes to customer payment terms due to the COVID-19 pandemic.

The COVID-19 pandemic, and the volatile regional and global economic conditions stemming from it, could also exacerbate the risk factors identified in our Annual Report on Form 10-K for the fiscal year ended December 31, ~~2020.~~2021. The COVID-19 pandemic may also materially adversely affect our results in a manner that is either not currently known or that we do not currently consider to be a significant risk to our business.

Investment in Joint Venture

On October 2, 2019, HEP Cushing LLC (“HEP Cushing”), a ~~wholly-owned~~wholly owned subsidiary of HEP, and Plains Marketing, L.P., a ~~wholly-owned~~wholly owned subsidiary of Plains All American Pipeline, L.P. (“Plains”), formed a 50/50 joint venture, Cushing Connect Pipeline & Terminal LLC (the “Cushing Connect Joint Venture”), for (i) the development, construction, ownership and operation of a new 160,000 barrel per day common carrier crude oil pipeline (the “Cushing Connect Pipeline”) that will connect the Cushing, Oklahoma crude oil hub to the Tulsa, Oklahoma refining complex owned by a subsidiary of ~~HFC~~HF Sinclair and (ii) the ownership and operation of 1.5 million barrels of crude oil storage in Cushing, Oklahoma (the “Cushing Connect JV Terminal”). The Cushing Connect JV Terminal went in service during the second quarter of 2020, and the Cushing Connect Pipeline ~~is expected to be~~was placed ininto service ~~during~~at the end of the third quarter of 2021. Long-term commercial agreements have been entered into to support the Cushing Connect Joint Venture assets.

- 36 -

Table o

The Cushing Connect Joint Venture has contracted with an affiliate of HEP to manage the construction and operation of the Cushing Connect Pipeline and with an affiliate of Plains to manage the operation of the Cushing Connect JV Terminal. The total Cushing Connect Joint Venture investment will generally be shared equally among HEP and Plains. However, we are solely responsible for any Cushing Connect Pipeline construction costs that exceed the budget by more than 10%. HEP estimates its share of the cost of the Cushing Connect JV Terminal contributed by Plains and Cushing Connect Pipeline construction costs are approximately $70 million to $75 ~~million.~~million, including $4 million to $6 million of Cushing Connect Pipeline construction costs exceeding the budget by more than 10% to be borne solely by HEP.

Agreements with ~~HFC~~HF Sinclair

We serve ~~HFC's~~HF Sinclair’s refineries under long-term pipeline, terminal, tankage and refinery processing unit throughput agreements expiring from ~~2022~~2023 to ~~2036.~~2037. Under these agreements, ~~HFC~~HF Sinclair agrees to transport, store, and process throughput volumes of refined product, crude oil and feedstocks on our pipelines, terminal, tankage, loading rack facilities and refinery processing units that result in minimum annual payments to us. These minimum annual payments or revenues are subject to annual rate adjustments on July 1st each year based on the PPI or the FERC index. On December 17, 2020, FERC established a new price index for the five-year period commencing July 1, 2021 and ending June 30, 2026, in which common carriers charging indexed rates ~~are~~were permitted to adjust their indexed ceilings annually by Producer Price Index plus 0.78%. FERC ~~has~~ received requests for rehearing of its December 17, 2020 order, ~~which remain pending in~~and on January 20, 2022, FERC ~~Docket No. RM20-14-000.~~revised the index level used to determine the annual changes to interstate oil pipeline rate ceilings to Producer Price Index minus 0.21%. The order required the recalculation of the July 1, 2021 index ceilings to be effective as of March 1, 2022. As of ~~June 30, 2021,~~March 31, 2022, these agreements with ~~HFC~~HF Sinclair require minimum annualized payments to us of ~~$340~~$424 million.

If ~~HFC~~HF Sinclair fails to meet its minimum volume commitments under the agreements in any quarter, it will be required to pay us the amount of any shortfall in cash by the last day of the month following the end of the quarter. Under certain of the agreements, a shortfall payment may be applied as a credit in the following four quarters after minimum obligations are met.

A significant reduction in revenues under these agreements could have a material adverse effect on our results of operations.

On June 1, 2020, ~~HFC~~HF Sinclair announced plans to permanently cease petroleum refining operations at its Cheyenne Refinery and to convert certain assets at that refinery to renewable diesel production. ~~HFC~~HF Sinclair subsequently began winding down petroleum refining operations at its Cheyenne Refinery on August 3, 2020.

~~- 35 -~~

~~Table of~~

On February 8, 2021, HEP and ~~HFC~~HF Sinclair finalized and executed new agreements for HEP's Cheyenne assets with the following terms, in each case effective January 1, 2021: (1) a ten-year lease with two five-year renewal option periods for ~~HFC’s~~HF Sinclair’s use of certain HEP tank and rack assets in the Cheyenne Refinery to facilitate renewable diesel production with an annual lease payment of approximately $5 million, (2) a five-year contango service fee arrangement that will utilize HEP tank assets inside the Cheyenne Refinery where ~~HFC~~HF Sinclair will pay a base tariff to HEP for available crude oil storage and ~~HFC~~HF Sinclair and HEP will split any profits generated on crude oil contango opportunities and (3) a $10 million one-time cash payment from ~~HFC~~HF Sinclair to HEP for the termination of the existing minimum volume commitment.

Under certain provisions of an omnibus agreement we have with HF Sinclair (the “Omnibus Agreement”), we pay HF Sinclair an annual administrative fee, currently $5.0 million, for the provision by HF Sinclair or its affiliates of various general and administrative services to us. In connection with the HEP Transaction, we pay HF Sinclair a temporary monthly fee of $62,500 relating to transition services to be provided to HEP by HF Sinclair. Neither the annual administrative fee nor the temporary monthly fee includes the salaries of personnel employed by HF Sinclair who perform services for us on behalf of Holly Logistic Services, L.L.C. (“HLS”), or the cost of their employee benefits, which are separately charged to us by HF Sinclair. We also reimburse HF Sinclair and its affiliates for direct expenses they incur on our behalf.

Under HLS’s Secondment Agreement with HF Sinclair, certain employees of HF Sinclair are seconded to HLS to provide operational and maintenance services for certain of our processing, refining, pipeline and tankage assets, and HLS reimburses HF Sinclair for its prorated portion of the wages, benefits, and other costs of these employees for our benefit.

We have a long-term strategic relationship with HFC (and now HF Sinclair) that has historically facilitated our growth. Our future growth plans include organic projects around our existing assets and select investments or acquisitions that enhance our service platform while creating accretion for our unitholders. While in the near term, any acquisitions would be subject to economic conditions discussed in “Overview - Impact of COVID-19 on Our Business” above, we also expect over the longer term to continue to work with HF Sinclair on logistic asset acquisitions in conjunction with HF Sinclair’s refinery acquisition strategies. See “Overview” above for a discussion of the Sinclair Transactions.

- 37 -

Table o

Furthermore, as demonstrated by our recent transaction with Sinclair HoldCo, we plan to continue to pursue third-party logistic asset acquisitions that are accretive to our unitholders and increase the diversity of our revenues.

Indicators of ~~goodwill~~Goodwill and ~~long-lived asset impairment~~Long-lived Asset Impairment

During the three months ended March 31, 2021, changes in our agreements with ~~HFC~~HF Sinclair related to our Cheyenne assets resulted in an increase in the net book value of our Cheyenne reporting unit due to sales-type lease accounting, which led us to determine indicators of potential goodwill impairment for our Cheyenne reporting unit were present.

The estimated fair values of our Cheyenne reporting unit were derived using a combination of income and market approaches. The income approach reflects expected future cash flows based on anticipated gross margins, operating costs, and capital expenditures. The market approaches include both the guideline public company and guideline transaction methods. Both methods utilize pricing multiples derived from historical market transactions of other like-kind assets. These fair value measurements involve significant unobservable inputs (Level 3 inputs). See Note 56 for further discussion of Level 3 inputs.

Our interim impairment testing of our Cheyenne reporting unit goodwill identified an impairment charge of $11.0 million, which was recorded in the three months ended March 31, 2021.

~~Under certain provisions~~We performed our annual goodwill impairment testing qualitatively as of ~~an omnibus agreement we have with HFC (the “Omnibus Agreement”), we pay HFC an annual administrative fee, currently $2.6 million, for~~July 1, 2021, and determined it was not more likely than not that the ~~provision by HFC or~~carrying amount of each reporting unit was greater than its ~~affiliates~~fair value. Therefore, a quantitative test was not necessary, and no additional impairment of various general and administrative services to us. This fee does not include the salaries of personnel employed by HFC who perform services for us on behalf of Holly Logistic Services, L.L.C. (“HLS”), or the cost of their employee benefits, which are separately charged to us by HFC. We also reimburse HFC and its affiliates for direct expenses they incur on our behalf.goodwill was recorded.

Under HLS’s Secondment Agreement with HFC, certain employees of HFC are seconded to HLS to provide operational and maintenance services for certain of our processing, refining, pipeline and tankage assets, and HLS reimburses HFC for its prorated portion of the wages, benefits, and other costs of these employees for our benefit.

We have a long-term strategic relationship with HFC that has historically facilitated our growth. Our future growth plans include organic projects around our existing assets and select investments or acquisitions that enhance our service platform while creating accretion for our unitholders. While in the near term, any acquisitions would be subject to economic conditions discussed in “Overview - Impact of COVID-19 on Our Business” above, we also expect over the longer term to continue to work with HFC on logistic asset acquisitions in conjunction with HFC’s refinery acquisition strategies. See “Overview” above for a discussion of the Sinclair Transactions.

Furthermore, as we are doing with the previously discussed HEP Transactions with Sinclair, we plan to continue to pursue third-party logistic asset acquisitions that are accretive to our unitholders and increase the diversity of our revenues.

- 3638 -

Table ofo

RESULTS OF OPERATIONS (Unaudited)

Income, Distributable Cash Flow, Volumes and Balance Sheet Data

The following tables present income, distributable cash flow and volume information for the three ~~and six~~ months ended ~~June 30, 2021~~March 31, 2022 and ~~2020.~~

~~- 37 -~~

~~Table of~~

Three Months Ended June 30, Change from
2021 2020 2020
(In thousands, except per unit data)
Revenues:
Pipelines:
Affiliates—refined product pipelines $ 19,213 $ 16,302 $ 2,911
Affiliates—intermediate pipelines 7,521 7,475 46
Affiliates—crude pipelines 19,251 19,311 (60)
45,985 43,088 2,897
Third parties—refined product pipelines 9,526 8,750 776
Third parties—crude pipelines 12,811 7,116 5,695
68,322 58,954 9,368
Terminals, tanks and loading racks:
Affiliates 32,131 32,902 (771)
Third parties 4,756 3,378 1,378
36,887 36,280 607
Refinery processing units—Affiliates 21,026 19,573 1,453
Total revenues 126,235 114,807 11,428
Operating costs and expenses:
Operations (exclusive of depreciation and amortization) 42,068 34,737 7,331
Depreciation and amortization 25,003 25,034 (31)
General and administrative 2,847 2,535 312
69,918 62,306 7,612
Operating income 56,317 52,501 3,816
Other income (expense):
Equity in earnings of equity method investments 3,423 2,156 1,267
Interest expense, including amortization (13,938) (13,779) (159)
Interest income 6,614 2,813 3,801
Gain on sales-type leases 27 33,834 (33,807)
Gain on sale of assets and other 5,415 468 4,947
1,541 25,492 (23,951)
Income before income taxes 57,858 77,993 (20,135)
State income tax expense (27) (39) 12
Net income 57,831 77,954 (20,123)
Allocation of net income attributable to noncontrolling interests (2,086) (1,484) (602)
Net income attributable to the partners 55,745 76,470 (20,725)
Limited partners’ earnings per unit—basic and diluted $ 0.53 $ 0.73 $ (0.20)
Weighted average limited partners’ units outstanding 105,440 105,440 —
EBITDA (1)
$ 88,099 $ 112,509 $ (24,410)
Adjusted EBITDA (1)
$ 88,261 $ 80,168 $ 8,093
Distributable cash flow (2)
$ 66,680 $ 65,456 $ 1,224
Volumes (bpd)
Pipelines:
Affiliates—refined product pipelines 119,046 100,524 18,522
Affiliates—intermediate pipelines 143,762 128,464 15,298
Affiliates—crude pipelines 260,756 252,570 8,186
523,564 481,558 42,006
Third parties—refined product pipelines 52,126 57,876 (5,750)
Third parties—crude pipelines 135,904 85,851 50,053
711,594 625,285 86,309
Terminals and loading racks:
Affiliates 413,441 372,093 41,348
Third parties 53,257 45,876 7,381
466,698 417,969 48,729
Refinery processing units—Affiliates 76,589 49,891 26,698
Total for pipelines and terminal and refinery processing unit assets (bpd) 1,254,881 1,093,145 161,736

~~- 38 -~~

~~Table of~~

Six Months Ended June 30, Change from
2021 2020 2020
(In thousands, except per unit data)
Revenues:
Pipelines:
Affiliates—refined product pipelines $ 37,819 $ 36,385 $ 1,434
Affiliates—intermediate pipelines 15,027 14,949 78
Affiliates—crude pipelines 38,705 39,704 (999)
91,551 91,038 513
Third parties—refined product pipelines 19,389 23,548 (4,159)
Third parties—crude pipelines 23,887 14,840 9,047
134,827 129,426 5,401
Terminals, tanks and loading racks:
Affiliates 65,995 66,496 (501)
Third parties 9,074 7,282 1,792
75,069 73,778 1,291
Refinery processing units—Affiliates 43,522 39,457 4,065
Total revenues 253,418 242,661 10,757
Operating costs and expenses:
Operations (exclusive of depreciation and amortization) 83,433 69,718 13,715
Depreciation and amortization 50,068 49,012 1,056
General and administrative 5,815 5,237 578
Goodwill impairment 11,034 — 11,034
150,350 123,967 26,383
Operating income 103,068 118,694 (15,626)
Other income (expense):
Equity in earnings of equity method investments 5,186 3,870 1,316
Interest expense, including amortization (27,178) (31,546) 4,368
Interest income 13,162 5,031 8,131
Loss on early extinguishment of debt — (25,915) 25,915
Gain on sales-type leases 24,677 33,834 (9,157)
Gain on sale of assets and other 5,917 974 4,943
21,764 (13,752) 35,516
Income before income taxes 124,832 104,942 19,890
State income tax expense (64) (76) 12
Net income 124,768 104,866 19,902
Allocation of net income attributable to noncontrolling interests (4,626) (3,535) (1,091)
Net income attributable to the partners 120,142 101,331 18,811
Limited partners’ earnings per unit—basic and diluted $ 1.14 $ 0.96 $ 0.18
Weighted average limited partners’ units outstanding 105,440 105,440 —
EBITDA (1)
$ 184,290 $ 176,934 $ 7,356
Adjusted EBITDA (1)
$ 176,196 $ 171,276 $ 4,920
Distributable cash flow (2)
$ 139,899 $ 136,164 $ 3,735
Volumes (bpd)
Pipelines:
Affiliates—refined product pipelines 119,316 115,245 4,071
Affiliates—intermediate pipelines 129,573 135,288 (5,715)
Affiliates—crude pipelines 255,730 278,801 (23,071)
504,619 529,334 (24,715)
Third parties—refined product pipelines 48,298 53,756 (5,458)
Third parties—crude pipelines 129,603 89,027 40,576
682,520 672,117 10,403
Terminals and loading racks:
Affiliates 368,612 400,911 (32,299)
Third parties 49,526 45,910 3,616
418,138 446,821 (28,683)
Refinery processing units—Affiliates 68,688 59,843 8,845
Total for pipelines and terminal and refinery processing unit assets (bpd) 1,169,346 1,178,781 (9,435)
2021.

- 39 -

Table ofo


	Three Months Ended March 31,				Change from
	2022		2021		2021
	(In thousands, except per unit data)
Revenues:
Pipelines:
Affiliates—refined product pipelines	$	16,860	$	18,606	$	(1,746)
Affiliates—intermediate pipelines	7,506		7,506		—
Affiliates—crude pipelines	18,277		19,454		(1,177)
	42,643		45,566		(2,923)
Third parties—refined product pipelines	9,260		9,863		(603)
Third parties—crude pipelines	12,877		11,076		1,801
	64,780		66,505		(1,725)
Terminals, tanks and loading racks:
Affiliates	31,208		33,864		(2,656)
Third parties	5,807		4,318		1,489
	37,015		38,182		(1,167)

Refinery processing units—Affiliates	18,403		22,496		(4,093)

Total revenues	120,198		127,183		(6,985)
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)	42,625		41,365		1,260
Depreciation and amortization	22,187		25,065		(2,878)
General and administrative	4,312		2,968		1,344
Goodwill impairment	—		11,034		(11,034)
	69,124		80,432		(11,308)
Operating income	51,074		46,751		4,323
Other income (expense):
Equity in earnings of equity method investments	3,626		1,763		1,863
Interest expense, including amortization	(13,639)		(13,240)		(399)
Interest income	12,647		6,548		6,099

Gain on sales-type leases	—		24,650		(24,650)
Gain on sale of assets and other	101		502		(401)
	2,735		20,223		(17,488)
Income before income taxes	53,809		66,974		(13,165)
State income tax expense	(31)		(37)		6
Net income	53,778		66,937		(13,159)

Allocation of net income attributable to noncontrolling interests	(4,219)		(2,540)		(1,679)
Net income attributable to the partners	49,559		64,397		(14,838)


Limited partners’ earnings per unit—basic and diluted	$	0.45	$	0.61	$	(0.16)
Weighted average limited partners’ units outstanding	109,640		105,440		4,200
EBITDA (1)	$	72,769	$	96,191	$	(23,422)
Adjusted EBITDA (1)	$	85,338	$	87,936	$	(2,598)
Distributable cash flow (2)	$	64,455	$	73,218	$	(8,763)

Volumes (bpd)
Pipelines:
Affiliates—refined product pipelines	107,210		119,590		(12,380)
Affiliates—intermediate pipelines	117,802		115,225		2,577
Affiliates—crude pipelines	396,040		250,647		145,393
	621,052		485,462		135,590
Third parties—refined product pipelines	49,029		44,428		4,601
Third parties—crude pipelines	131,126		123,232		7,894
	801,207		653,122		148,085
Terminals and loading racks:
Affiliates	446,032		323,286		122,746
Third parties	48,354		45,753		2,601
	494,386		369,039		125,347
Refinery processing units—Affiliates	65,227		60,699		4,528
Total for pipelines and terminal and refinery processing unit assets (bpd)	1,360,820		1,082,860		277,960

- 40 -

Table o

(1)Earnings before interest, taxes, depreciation and amortization (“EBITDA”) is calculated as net income attributable to the partners plus (i) interest expense, net of interest income, (ii) state income tax expense and (iii) depreciation and amortization. Adjusted EBITDA is calculated as EBITDA plus (i) ~~loss on early extinguishment of debt, (ii)~~ goodwill impairment, (ii) acquisition integration and regulatory costs and (iii) ~~pipeline~~ tariffs and fees not included in revenues due to impacts from lease accounting for certain ~~pipeline~~ tariffs and fees minus (iv) gain on sales-type leases, ~~(v) gain on significant asset sales,~~ and ~~(vi)~~(v) pipeline lease payments not included in operating costs and expenses. Portions of our minimum guaranteed pipeline and terminal tariffs and fees for assets subject to sales-type lease accounting are recorded as interest income with the remaining amounts recorded as a reduction in net investment in leases. These ~~pipeline~~ tariffs and fees were previously recorded as revenues prior to the renewal of the throughput agreements, which triggered sales-type lease accounting. Similarly, certain pipeline lease payments were previously recorded as operating costs and expenses, but the underlying lease was reclassified from an operating lease to a financing lease, and these payments are now recorded as interest expense and reductions in the lease liability. EBITDA and Adjusted EBITDA are not calculations based upon generally accepted accounting principles ("GAAP"). However, the amounts included in the EBITDA and Adjusted EBITDA calculations are derived from amounts included in our consolidated financial statements. EBITDA and Adjusted EBITDA should not be considered as alternatives to net income attributable to ~~Holly Energy Partners~~HEP or operating income, as indications of our operating performance or as alternatives to operating cash flow as a measure of liquidity. EBITDA and Adjusted EBITDA are not necessarily comparable to similarly titled measures of other companies. EBITDA and Adjusted EBITDA are presented here because they are widely used financial indicators used by investors and analysts to measure performance. EBITDA and Adjusted EBITDA are also used by our management for internal analysis and as a basis for compliance with financial covenants. Set forth below are our calculations of EBITDA and Adjusted EBITDA.


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020			2022		2021
		(In thousands)									(In thousands)
Net income attributable to the partners	Net income attributable to the partners	$	55,745	$	76,470	$	120,142	$	101,331	Net income attributable to the partners	$	49,559	$	64,397
Add (subtract):	Add (subtract):									Add (subtract):
Interest expense	Interest expense	13,938		13,779		27,178		31,546		Interest expense	13,639		13,240
Interest income	Interest income	(6,614)		(2,813)		(13,162)		(5,031)		Interest income	(12,647)		(6,548)
State income tax expense	State income tax expense	27		39		64		76		State income tax expense	31		37
Depreciation and amortization	Depreciation and amortization	25,003		25,034		50,068		49,012		Depreciation and amortization	22,187		25,065
EBITDA	EBITDA	$	88,099	$	112,509	$	184,290	$	176,934	EBITDA	$	72,769	$	96,191
Loss on early extinguishment of debt		—		—		—		25,915

Gain on sales-type leases	Gain on sales-type leases	(27)		(33,834)		(24,677)		(33,834)		Gain on sales-type leases	—		(24,650)
Gain on significant asset sales		(5,263)		—		(5,263)		—

Goodwill impairment	Goodwill impairment	—		—		11,034		—		Goodwill impairment	—		11,034

Pipeline tariffs not included in revenues		7,058		3,099		14,025		5,474
Acquisition integration and regulatory costs										Acquisition integration and regulatory costs	836		—
Tariffs and fees not included in revenues										Tariffs and fees not included in revenues	13,339		6,967
Lease payments not included in operating costs	Lease payments not included in operating costs	(1,606)		(1,606)		(3,213)		(3,213)		Lease payments not included in operating costs	(1,606)		(1,606)
Adjusted EBITDA	Adjusted EBITDA	$	88,261	$	80,168	$	176,196	$	171,276	Adjusted EBITDA	$	85,338	$	87,936

(2)Distributable cash flow is not a calculation based upon GAAP. However, the amounts included in the calculation are derived from amounts presented in our consolidated financial statements, with the general exceptions of maintenance capital expenditures. Distributable cash flow should not be considered in isolation or as an alternative to net income or operating income as an indication of our operating performance or as an alternative to operating cash flow as a measure of liquidity. Distributable cash flow is not necessarily comparable to similarly titled measures of other companies. Distributable cash flow is presented here because it is a widely accepted financial indicator used by investors to compare partnership performance. It is also used by management for internal analysis and for our performance units. We believe that this measure provides investors an enhanced perspective of the operating performance of our assets and the cash our business is generating. Set forth below is our calculation of distributable cash flow.

- 4041 -

Table ofo


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended March 31,
		2021		2020		2021		2020			2022		2021
		(In thousands)									(In thousands)
Net income attributable to the partners	Net income attributable to the partners	$	55,745	$	76,470	$	120,142	$	101,331	Net income attributable to the partners	$	49,559	$	64,397
Add (subtract):	Add (subtract):									Add (subtract):
Depreciation and amortization	Depreciation and amortization	25,003		25,034		50,068		49,012		Depreciation and amortization	22,187		25,065
Amortization of discount and deferred debt issuance costs	Amortization of discount and deferred debt issuance costs	1,385		842		2,229		1,641		Amortization of discount and deferred debt issuance costs	770		844
Loss on early extinguishment of debt		—		—		—		25,915
Customer billings greater than revenue recognized		(3,573)		(44)		(179)		(501)

Customer billings greater than net income recognized										Customer billings greater than net income recognized	497		4,336
Maintenance capital expenditures (3)	Maintenance capital expenditures (3)	(4,111)		(1,140)		(5,482)		(3,627)		Maintenance capital expenditures (3)	(5,620)		(1,372)
Increase (decrease) in environmental liability		(78)		157		(234)		158
Increase in environmental liability										Increase in environmental liability	(120)		(156)
Decrease in reimbursable deferred revenue	Decrease in reimbursable deferred revenue	(3,502)		(3,005)		(7,516)		(5,805)		Decrease in reimbursable deferred revenue	(3,234)		(4,014)
Gain on sales-type leases	Gain on sales-type leases	(27)		(33,834)		(24,677)		(33,834)		Gain on sales-type leases	—		(24,650)
Gain on significant asset sales		(5,263)		—		(5,263)		—

Goodwill impairment	Goodwill impairment	—		—		11,034		—		Goodwill impairment	—		11,034
Other	Other	1,101		976		(223)		1,874		Other	416		(2,266)
Distributable cash flow	Distributable cash flow	$	66,680	$	65,456	$	139,899	$	136,164	Distributable cash flow	$	64,455	$	73,218

(3)Maintenance capital expenditures are capital expenditures made to replace partially or fully depreciated assets in order to maintain the existing operating capacity of our assets and to extend their useful lives. Maintenance capital expenditures include expenditures required to maintain equipment reliability, tankage and pipeline integrity, safety and to address environmental regulations.


		June 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
		(In thousands)					(In thousands)
Balance Sheet Data	Balance Sheet Data					Balance Sheet Data
Cash and cash equivalents	Cash and cash equivalents	$	19,561	$	21,990	Cash and cash equivalents	$	15,016	$	14,381
Working capital	Working capital	$	15,367	$	14,247	Working capital	$	8,866	$	17,461
Total assets	Total assets	$	2,172,822	$	2,167,565	Total assets	$	2,777,276	$	2,165,867
Long-term debt	Long-term debt	$	1,362,570	$	1,405,603	Long-term debt	$	1,634,367	$	1,333,049
Partners’ equity	Partners’ equity	$	425,218	$	379,292	Partners’ equity	$	821,609	$	443,017

Results of Operations—Three Months Ended ~~June 30, 2021~~March 31, 2022 Compared with Three Months Ended ~~June 30, 2020~~March 31, 2021

Summary

Net income attributable to the partners for the ~~second~~first quarter of 2022 was ~~$55.7~~$49.6 million ($~~0.53~~0.45 per basic and diluted limited partner unit) compared to ~~$76.5~~$64.4 million ($~~0.73~~0.61 per basic and diluted limited partner unit) for the ~~second~~first quarter of ~~2020.~~2021. Results for the ~~second~~first quarter of 2021 reflect ~~a gain on significant asset sales of $5.3 million related to the sale of a 6-inch refined product pipeline~~special items that ~~connected HFC’s Navajo refinery to terminals in El Paso for gross proceeds of $7.0 millon. Net~~collectively increased net income attributable to HEP ~~for the second quarter~~by a total of ~~2020~~$13.6 million. These items included a gain on sales-type leases of ~~$33.8 million.~~$24.7 million and a goodwill impairment charge of $11.0 million related to our Cheyenne assets. Excluding these items, net income attributable to ~~the partners~~HEP for the ~~second quarters~~first quarter of 2021 ~~and 2020 were $50.5~~was $50.8 million ($0.48 per basic and diluted limited partner unit) and $42.6 million ($0.40 per basic and diluted limited partner unit), respectively. The increase in earnings was mainly due to higher volumes across our pipelines and higher interest income associated with sales-type leases, partially offset by higher operating expenses..

Revenues

Revenues for the ~~second~~first quarter were ~~$126.2~~$120.2 million, ~~an increase~~a decrease of ~~$11.4~~$7.0 million compared to the ~~second~~first quarter of ~~2020.~~2021. The ~~increase~~decrease was mainly ~~attributable~~due to lower revenues on our Cheyenne assets as a ~~14% increase~~result of the conversion of HF Sinclair’s Cheyenne refinery to renewable diesel production, lower revenues on our Woods Cross refinery processing units, which were down for planned maintenance in ~~overall crude~~March 2022, and lower revenues on our product pipelines servicing HF Sinclair's Navajo refinery. These revenue decreases were partially offset by higher revenues on our UNEV pipeline ~~volumes.~~and revenues on our newly acquired Sinclair Transportation assets.

~~- 41 -~~

~~Table of~~

Revenues from our refined product pipelines were ~~$28.7~~$26.1 million, ~~an increase~~a decrease of ~~$3.7~~$2.3 million compared to the ~~second~~first quarter of ~~2020.~~2021. Shipments averaged ~~171.2~~156.2 thousand barrels per day (“mbpd”) compared to ~~158.4~~164.0 mbpd for the ~~second~~first quarter of ~~2020.~~2021. The volume and revenue ~~increases~~decreases were mainly due to ~~higher~~lower volumes on pipelines servicing ~~HFC's~~HF Sinclair’s Navajo refinery,

- 42 -

Table o

partially offset by higher volumes and revenues on our UNEV pipeline and our ~~UNEV pipeline.~~newly acquired Sinclair Transportation product pipelines.

Revenues from our intermediate pipelines were $7.5 million, consistent with the ~~second~~first quarter of ~~2020.~~2021. Shipments averaged ~~143.8~~117.8 mbpd for the ~~second~~first quarter of ~~2021~~2022 compared to ~~128.5~~115.2 mbpd for the ~~second~~first quarter of ~~2020.~~2021. The increase in volumes was mainly due to higher throughputs on our intermediate pipelines servicing ~~HFC's Navajo~~HF Sinclair’s Tulsa refinery while revenue remained ~~relatively~~ constant mainly due to contractual minimum volume guarantees.

Revenues from our crude pipelines were ~~$32.1~~$31.2 million, an increase of ~~$5.6~~$0.6 million compared to the ~~second~~first quarter of ~~2020, and shipments~~2021. Shipments averaged ~~396.7~~527.2 mbpd compared to ~~338.4~~373.9 mbpd for the ~~second~~first quarter of ~~2020.~~2021. The ~~revenue and volume increases were~~increase in volumes was mainly attributable to ~~higher~~our Cushing Connect Pipeline, which went into service in September 2021, as well as volumes on our newly acquired Sinclair Transportation crude pipelines. The increase in revenues was mainly due to our crude pipeline systems in Wyoming and ~~Utah.~~Utah, including the Sinclair Transportation crude pipelines. Revenues did not increase in proportion to volumes due to recognizing most of the Cushing Connect Pipeline and Sinclair Transportation crude pipeline tariffs as interest income under sales-type lease accounting.

Revenues from terminal, tankage and loading rack fees were ~~$36.9~~$37.0 million, ~~an increase~~a decrease of ~~$0.6~~$1.2 million compared to the ~~second~~first quarter of ~~2020.~~2021. Refined products and crude oil terminalled in the facilities averaged ~~466.7~~494.4 mbpd compared to ~~418.0~~369.0 mbpd for the ~~second~~first quarter of ~~2020.~~2021. The ~~volume~~ increase in volumes was mainly the result of higher throughputs at ~~HFC's El Dorado~~HF Sinclair’s Tulsa refinery. Revenues ~~did not increase in proportion~~decreased mainly because the first quarter of 2021 included the recognition of $6.5 million of the $10 million termination fee related to the ~~increase in volumes mainly due to contractual~~termination of HFC’s minimum volume ~~guarantees and lower on-going revenues~~commitment on our Cheyenne assets as a result of the conversion of the ~~HFC~~HF Sinclair Cheyenne refinery to renewable diesel ~~production.~~production, partially offset by revenues on our newly acquired Sinclair Transportation terminal assets and higher revenues at our Tulsa and El Dorado tank farms.

Revenues from refinery processing units were ~~$21.0~~$18.4 million, an ~~increase~~decrease of ~~$1.5~~$4.1 million compared to the ~~second~~first quarter of ~~2020,~~2021, and throughputs averaged ~~76.6~~65.2 mbpd compared to ~~49.9~~60.7 mbpd for the ~~second~~first quarter of ~~2020.~~ The2021. The increase in volumes was mainly due to increased throughput ~~for both~~at our El Dorado refinery processing units, partially offset by lower throughput at our Woods Cross ~~and El Dorado~~refinery processing ~~units.~~unit, which were down for a scheduled turnaround in March 2022. Revenues decreased mainly due to the turnaround at Woods Cross, partially offset by higher natural gas recoveries in revenues. Revenues did not increase in proportion to the increase in volumes mainly due to contractual minimum volume guarantees.

Operations Expense

Operations (exclusive of depreciation and amortization and goodwill impairment) expense was ~~$42.1~~$42.6 million for the three months ended ~~June 30, 2021,~~March 31, 2022, an increase of ~~$7.3~~$1.3 million compared to the ~~second~~first quarter of ~~2020.~~2021. The increase was mainly due to higher ~~pipeline rental~~employee costs, insurance, property tax and materials and supplies, partially offset by lower maintenance costs and natural gas costs ~~maintenance expense project costs, employee costs, and chemicals and catalysts~~ for the three months ended ~~June 30, 2021.~~March 31, 2022.

Depreciation and Amortization

Depreciation and amortization for the three months ended ~~June 30, 2021 remained constant~~March 31, 2022 decreased by $2.9 million compared to the three months ended ~~June 30, 2020.~~ March 31, 2021. The decrease was mainly due to the acceleration of depreciation on certain of our Cheyenne tanks in 2021.

General and Administrative

General and administrative costs for the three months ended ~~June 30, 2021~~March 31, 2022 increased by ~~$0.3~~$1.3 million compared to the three months ended ~~June 30, 2020,~~March 31, 2021, mainly due to higher legal and professional expenses ~~for~~associated with the ~~three months ended June 30, 2021.~~HEP Transaction.

- 43 -

Table o

Equity in Earnings of Equity Method Investments


		Three Months Ended June 30,					Three Months Ended March 31,
Equity Method Investment	Equity Method Investment	2021		2020		Equity Method Investment	2022		2021
		(in thousands)					(in thousands)
Osage Pipe Line Company, LLC	Osage Pipe Line Company, LLC	$	914	$	366	Osage Pipe Line Company, LLC	643		721
Cheyenne Pipeline LLC	Cheyenne Pipeline LLC	1,879		1,085		Cheyenne Pipeline LLC	1,774		(104)
Cushing Terminal		630		705
Cushing Connect Terminal Holdings LLC						Cushing Connect Terminal Holdings LLC	906		1,146
Pioneer Investment Corporation						Pioneer Investment Corporation	465		—
Saddle Butte Pipeline III, LLC						Saddle Butte Pipeline III, LLC	(162)		—
Total	Total	$	3,423	$	2,156	Total	$	3,626	$	1,763

~~Equity in earnings of Osage Pipe Line Company, LLC increased for the three months ended June 30, 2021, mainly due to higher throughput volumes.~~ Equity in earnings of Cheyenne Pipeline LLC increased for the three months ended ~~June 30, 2021,~~March 31, 2022, mainly due to the recognition in revenue of prior contractual minimum commitment billings. Equity in earnings of Cushing Connect Terminal Holdings LLC decreased for the three months ended March 31, 2022, mainly due to higher property tax expense. Equity in earnings of Pioneer Investment Corporation and Saddle Butte Pipeline III, LLC were acquired during the first quarter of 2022 as part of the HEP Transaction.

~~- 42 -~~

~~Table of~~

Interest Expense, including Amortization

Interest expense for the three months ended ~~June 30, 2021,~~March 31, 2022, totaled ~~$13.9~~$13.6 million, an increase of ~~$0.2~~$0.4 million compared to the three months ended ~~June 30, 2020.~~March 31, 2021. The increase was mainly due to higher average borrowings outstanding under our senior secured revolving credit facility (the “Credit Agreement”) during the first quarter of 2022 related to the funding of the cash portion of the Sinclair Transportation acquisition. Our aggregate effective interest rates ~~were 3.8%~~was 3.5% for both the three months ended March 31, 2022 and ~~3.4%~~2021, respectively.

Interest Income

Interest income for the three months ended ~~June 30,~~March 31, 2022, totaled $12.6 million, an increase of $6.1 million compared to the three months ended March 31, 2021. The increase was mainly due to higher sales-type lease interest income from our Cushing Connect Pipeline, which was placed into service at the end of the third quarter of 2021, and ~~2020, respectively.~~our newly acquired Sinclair Transportation pipelines and terminals.

State Income Tax Expense

We recorded state income tax expense of ~~$27,000~~$31,000 and ~~$39,000~~$37,000 for the three months ended ~~June 30,~~March 31, 2022 and 2021, ~~and 2020,~~ respectively. All tax expense is solely attributable to the Texas margin tax.

~~Results of Operations—Six Months Ended June 30, 2021 Compared with Six Months Ended June 30, 2020~~

~~Summary~~

Net income attributable to the partners for the six months ended June 30, 2021, was $120.1 million ($1.14 per basic and diluted limited partner unit) compared to $101.3 million ($0.96 per basic and diluted limited partner unit) for the six months ended June 30, 2020. Results for the six months ended June 30, 2021, include special items that collectively increased net income attributable to the partners by a total of $18.9 million. These items include a gain on sales-type leases of $24.7 million, a gain on significant asset sales of $5.3 million and a goodwill impairment charge of $11.0 million. In addition, the net income attributable to the partners for the six months ended June 30, 2020, included a gain on sales-type leases of $33.8 million and a loss on early extinguishment of debt of $25.9 million. Excluding these items, net income attributable to the partners for the six months ended June 30, 2021 and 2020, were $101.2 million ($0.96 per basic and diluted limited partner unit) and $93.4 million ($0.89 per basic and diluted limited partner unit), respectively. The increase in earnings was mainly due to higher volumes across our crude pipelines and higher interest income associated with sales-type leases, partially offset by higher operating expenses.

~~Revenues~~

~~Revenues for the six months ended June 30, 2021, were $253.4 million, an increase of $10.8 million compared to the six months ended June 30, 2020~~. The increase was mainly attributable to increased volumes on our crude pipeline systems in Wyoming and Utah, the recognition of $9.9 million of the $10 million termination fee related to the termination of HollyFrontier's minimum volume commitment on our Cheyenne assets and higher revenues on our refinery processing units partially offset by lower on-going revenues on our Cheyenne assets as well as a reclassification of certain income from revenue to interest income under sales-type lease accounting.

~~Revenues from our~~ ~~refined product pipelines~~ ~~were $57.2 million, a decrease of $2.7 million compared to the six months ended June 30, 2020. Shipments averaged 167.6 mbpd compared to 169.0 mbpd for the six months ended June 30, 2020.~~ The volume and revenue decreases were mainly due to lower volumes on pipelines servicing Delek's Big Spring refinery. Revenue also decreased due to a reclassification of certain pipeline income from revenue to interest income under sales-type lease accounting.

~~Revenues from our~~ ~~intermediate pipelines~~ ~~were $15.0 million, an increase of $0.1 million compared to the six months ended June 30, 2020. Shipments averaged 129.6 mbpd compared to 135.3 mbpd for the six months ended June 30, 2020.~~ The decrease in volumes was mainly due to lower throughputs on our intermediate pipelines servicing HFC's Tulsa refinery while revenue remained relatively constant mainly due to contractual minimum volume guarantees.

~~Revenues from our~~ ~~crude pipelines~~ ~~were $62.6 million, an increase of $8.0 million compared to the six months ended June 30, 2020. Shipments averaged 385.3 mbpd compared to 367.8 mbpd for the six months ended June 30, 2020.~~ ~~The increases were mainly attributable to increased volumes on our crude pipeline systems in Wyoming and Utah.~~

~~Revenues from~~ ~~terminal, tankage and loading rack~~ fees were $75.1 million, an increase of $1.3 million compared to the six months ended June 30, 2020. Refined products and crude oil terminalled in the facilities averaged 418.1 mbpd compared to 446.8 mbpd for the six months ended June 30, 2020. The volume decrease was mainly the result of lower throughputs at HFC's Tulsa refinery as well as the cessation of petroleum refinery operations at HFC's Cheyenne refinery. Revenues increased mainly due to the recognition of $9.9 million of the $10 million termination fee related to the termination of HFC's minimum volume commitment on our Cheyenne assets partially offset by lower on-going revenues on our Cheyenne assets as a result of the conversion of the HFC Cheyenne refinery to renewable diesel production as well as a reclassification of certain income from revenue to interest income under sales-type lease accounting.

- 4344 -

Table ofo

~~Revenues from~~ ~~refinery processing units~~ ~~were $43.5 million, an increase of $4.1 million compared to the six months ended June 30, 2020. Throughputs averaged 68.7 mbpd compared to 59.8 mbpd for the six months ended June 30, 2020.~~ The increase in volumes was mainly due to increased throughput for both our Woods Cross and El Dorado processing units. Revenues increased mainly due to higher recovery of natural gas costs as well as higher throughputs.

~~Operations Expense~~

Operations expense (exclusive of depreciation and amortization) for the six months ended June 30, 2021, increased by $13.7 million compared to the six months ended June 30, 2020. The increase was mainly due to higher maintenance, natural gas, and pipeline rental costs, partially offset by lower materials and supplies and property taxes.

~~Depreciation and Amortization~~

Depreciation and amortization for the six months ended June 30, 2021, increased by $1.1 million compared to the six months ended June 30, 2020. The increase was mainly due to the acceleration of depreciation on certain of our Cheyenne tanks.

~~General and Administrative~~

General and administrative costs for the six months ended June 30, 2021, increased by $0.6 million compared to the six months ended June 30, 2020 mainly due to higher legal expenses incurred in the six months ended June 30, 2021.

~~Equity in Earnings of Equity Method Investments~~

Six Months Ended June 30,
Equity Method Investment 2021 2020
(in thousands)
Osage Pipe Line Company, LLC 1,636 1,380
Cheyenne Pipeline LLC 1,774 2,160
Cushing Terminal 1,776 330
Total $ 5,186 $ 3,870

~~Equity in earnings of Cushing Terminal increased for the six months ended June 30, 2021 as the terminal started operations in the second quarter of 2020.~~

~~Interest Expense, including Amortization~~

Interest expense for the six months ended June 30, 2021, totaled $27.2 million, a decrease of $4.4 million compared to the six months ended June 30, 2020. The decrease was mainly due to market interest rate decreases under our senior secured revolving credit facility and refinancingour $500 million aggregate principal amount of 6.0% senior notes due 2024 with $500 million aggregate principal amount of 5.0% senior notes due 2028. Our aggregate effective interest rates were 3.6% and 4.0% for the six months ended June 30, 2021 and 2020, respectively.

~~State Income Tax Expense~~

~~We recorded state income tax expense of $64,000 and $76,000 for the six months ended June 30, 2021 and 2020, respectively. All tax expense is solely attributable to the Texas margin tax.~~

LIQUIDITY AND CAPITAL RESOURCES

Overview

In April 2021, we amended our ~~senior secured revolving credit facility (the “Credit Agreement”)~~Credit Agreement decreasing the size of the facility from $1.4 billion to $1.2 billion and extending the maturity date to July 27, 2025. The Credit Agreement is available to fund capital expenditures, investments, acquisitions, distribution payments and working capital and for general partnership purposes. The Credit Agreement is also available to fund letters of credit up to a $50 million sub-limit and continues to provide for an accordion feature that allows us to increase commitments under the Credit Agreement up to a maximum amount of $1.7 billion.

~~- 44 -~~

~~Table of~~

During the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, we received advances totaling ~~$141.0~~$360.0 million and repaid ~~$184.5~~$58.5 million under the Credit Agreement, resulting in a net ~~decrease~~increase of ~~$43.5~~$301.5 million and an outstanding balance of ~~$870.0~~$1,141.5 million at ~~June 30, 2021 under the Credit Agreement.~~March 31, 2022. As of ~~June 30, 2021,~~March 31, 2022, we have no letters of credit outstanding under the Credit Agreement and the available capacity under the Credit Agreement was ~~$330.0~~$58.5 million. Amounts repaid under the Credit Agreement may be reborrowed from time to time.

As of March 31, 2022, we had $500 million in aggregate principal amount of 5% Senior Notes due in 2028. On February 5, 2020, we redeemed the existing $500 million 6% Senior Notes at a redemption cost of $522.5 million, at which time we recognized a $25.9 million early extinguishment loss consisting of a $22.5 million debt redemption premium and unamortized financing costs of $3.4 million. We funded the $522.5 million redemption with proceeds from the issuance of our 5% Senior Notes and borrowings under our Credit Agreement.

We have a continuous offering program under which we may issue and sell common units from time to time, representing limited partner interests, up to an aggregate gross sales amount of $200 million. We did not issue any units under this program during the ~~six~~three months ended ~~June 30, 2021.~~March 31, 2022. As of ~~June 30, 2021,~~March 31, 2022, HEP has issued 2,413,153 units under this program, providing $82.3 million in gross proceeds.

Under our registration statement filed with the Securities and Exchange Commission (“SEC”) using a “shelf” registration process, we currently have the authority to raise up to $2.0 billion by offering securities, through one or more prospectus supplements that would describe, among other things, the specific amounts, prices and terms of any securities offered and how the proceeds would be used. Any proceeds from the sale of securities are expected to be used for general business purposes, which may include, among other things, funding acquisitions of assets or businesses, working capital, capital expenditures, investments in subsidiaries, the retirement of existing debt and/or the repurchase of common units or other securities.

We believe our current sources of liquidity, including cash balances, future internally generated funds, any future issuances of debt or equity securities and funds available under the Credit Agreement will provide sufficient resources to meet our working capital liquidity, capital expenditure and quarterly distribution needs for the foreseeable ~~future, including~~future. Future securities issuances, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors.

We reduced our quarterly distribution to $0.35 per unit beginning with the distribution for the first quarter of 2020, representative of our new distribution strategy focused on funding all capital expenditures and distributions within operating cash flow and improving distributable cash flow coverage to 1.3x or greater with the ~~cash portion~~goal of ~~the HEP Transactions with Sinclair.~~reducing leverage to 3.0-3.5x.

In ~~May 2021,~~February 2022, we paid a regular quarterly cash distribution of $0.35 on all units in an aggregate amount of $37.0 million.

Cash and cash equivalents in~~decreased~~creased by ~~$2.4~~$0.6 million during the ~~six~~three months ended ~~June 30, 2021.~~March 31, 2022. The cash flows provided by operating activities of ~~$162.1~~$71.8 million and financing activities of $262.6 million were ~~less~~more than the cash flows used for ~~financing activities of $115.6 million and~~ investing activities of ~~$48.9~~$333.8 million. Working capital ~~increased~~decreased by ~~$1.1~~$8.6 million to ~~$15.4~~$8.9 million at ~~June 30, 2021,~~March 31, 2022, from ~~$14.2~~$17.5 million at December 31, ~~2020.~~2021.

- 45 -

Table o

Cash Flows—Operating Activities

Cash flows from operating activities ~~incre~~decreased by ~~$27.5~~$10.3 million from ~~$134.6~~$82.1 million for the ~~six~~three months ended ~~June 30, 2020,~~March 31, 2021, to ~~$162.1~~$71.8 million for the ~~six~~three months ended ~~June 30, 2021.~~March 31, 2022. The ~~increase~~decrease was mainly due to higher payments for turnaround expenses at our Woods Cross refinery processing units partially offset by higher cash receipts from customers and lower payments for ~~interest~~operating expenses during the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, as compared to the ~~six~~three months ended ~~June 30, 2020.~~March 31, 2021.

Cash Flows—Investing Activities

Cash flows used for investing activities were ~~$48.9~~$333.8 million for the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, compared to ~~$31.9~~$30.0 million for the ~~six~~three months ended ~~June 30, 2020,~~March 31, 2021, an increase of ~~$17.1~~$303.7 million. During the ~~six~~three months ended ~~June 30,~~March 31, 2022, we paid the $321.4 million cash portion of the purchase price consideration for our acquisition of Sinclair Transportation. During the three months ended March 31, 2022 and 2021, ~~and 2020,~~ we invested ~~$59.4~~$14.1 million and ~~$30.7~~$33.2 million, respectively, in additions to properties and equipment. ~~We received $3.1 million in excess of equity in earnings and $7.3 million in proceeds from the sale of assets during the six months ended June 30, 2021.~~

~~- 45 -~~

~~Table of~~

Cash Flows—Financing Activities

Cash flows ~~used for~~provided by financing activities were ~~$115.6~~$262.6 million for the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, compared to ~~$97.1~~cash flows used by financing activities of $54.3 million for the ~~six~~three months ended ~~June 30, 2020,~~March 31, 2021, an increase of ~~$18.5~~$316.9 million. During the ~~six~~three months ended ~~June 30, 2021,~~March 31, 2022, we received ~~$141.0~~$360.0 million and repaid ~~$184.5~~$58.5 million in advances under the Credit Agreement. Additionally, we paid ~~$75.4~~$37.0 million in regular quarterly cash distributions to our limited partners and ~~$5.9~~$0.9 million to our noncontrolling interests. ~~We received $17.6 million in contributions from noncontrolling interests during~~During the ~~six~~three months ended ~~June 30, 2021. During the six months ended June 30, 2020,~~March 31, 2021, we received ~~$168.0~~$73.0 million and repaid ~~$138.5~~$90.5 million in advances under the Credit Agreement. We paid ~~$103.0~~$38.3 million in regular quarterly cash distributions to our limited partners, and distributed ~~$4.0~~$3.8 million to our noncontrolling interests. ~~We also received net proceeds of $491.3 million for issuance of our 5% Senior Notes and paid $522.5 million to retire our 6% Senior Notes.~~ In addition, we received ~~$13.3~~$6.3 million in contributions from noncontrolling interests during the ~~six~~three months ended ~~June 30, 2020.~~March 31, 2021.

Capital Requirements

Our pipeline and terminalling operations are capital intensive, requiring investments to maintain, expand, upgrade or enhance existing operations and to meet environmental and operational regulations. Our capital requirements have consisted of, and are expected to continue to consist of, maintenance capital expenditures and expansion capital expenditures. “Maintenance capital expenditures” represent capital expenditures to replace partially or fully depreciated assets to maintain the operating capacity of existing assets. Maintenance capital expenditures include expenditures required to maintain equipment reliability, tankage and pipeline integrity, safety and to address environmental regulations. “Expansion capital expenditures” represent capital expenditures to expand the operating capacity of existing or new assets, whether through construction or acquisition. Expansion capital expenditures include expenditures to acquire assets, to grow our business and to expand existing facilities, such as projects that increase throughput capacity on our pipelines and in our terminals. Repair and maintenance expenses associated with existing assets that are minor in nature and do not extend the useful life of existing assets are charged to operating expenses as incurred.

Each year the board of directors of HLS, our ultimate general partner, approves our annual capital budget, which specifies capital projects that our management is authorized to undertake. Additionally, at times when conditions warrant or as new opportunities arise, additional projects may be approved. The funds allocated for a particular capital project may be expended over a period in excess of a year, depending on the time required to complete the project. Therefore, our planned capital expenditures for a given year consist of expenditures approved for capital projects included in the current year’s capital budget as well as, in certain cases, expenditures approved for capital projects in capital budgets for prior years. Our current ~~2021~~2022 capital forecast includes forecasted expenditures for our newly acquired Sinclair Transportation assets and is comprised of approximately ~~$17~~$20 million to ~~$21~~$25 million for maintenance capital expenditures, $5$30 million to $8$40 million for refinery unit turnarounds and ~~$38~~$5 million to ~~$42~~$10 million for expansion capital expenditures and ~~our share of Cushing Connect Joint Venture investments. We expect the majority of the 2021 expansion capital to be invested in~~ our share of Cushing Connect Joint Venture investments. In addition to our capital budget, we may spend funds periodically to perform capital upgrades or additions to our assets where a customer reimburses us for such costs. The upgrades or additions would generally benefit the customer over the remaining life of the related service agreements.

We expect that our currently planned sustaining and maintenance capital expenditures, as well as planned expenditures for acquisitions and capital development projects, will be funded with cash generated by operations.

Under the terms of the transaction to acquire ~~HFC’s~~HF Sinclair’s 75% interest in UNEV, we issued to ~~HFC~~HF Sinclair a Class B unit comprising a noncontrolling equity interest in a ~~wholly-owned~~wholly owned subsidiary subject to redemption to the extent that ~~HFC~~HF Sinclair is entitled to a 50% interest in our share of annual UNEV earnings before interest, income taxes, depreciation, and

- 46 -

Table o

amortization above $30 million beginning July 1, 2015, and ending in June 2032, subject to certain limitations. However, to the extent earnings thresholds are not achieved, no redemption payments are required. No redemption payments have been required to date.

Credit Agreement

In April 2021, we amended our Credit Agreement decreasing the commitments under the facility from $1.4 billion to $1.2 billion and extending the maturity date to July 27, 2025. The Credit Agreement is available to fund capital expenditures, investments, acquisitions, distribution payments and working capital and for general partnership purposes. The Credit Agreement is also available to fund letters of credit up to a $50 million sub-limit, and it continues to provide for an accordion feature that allows us to increase the commitments under the Credit Agreement up to a maximum amount of $1.7 billion.

~~- 46 -~~

~~Table of~~

Our obligations under the Credit Agreement are collateralized by substantially all of our assets, and indebtedness under the Credit Agreement is guaranteed by our material, ~~wholly-owned~~wholly owned subsidiaries. The Credit Agreement requires us to maintain compliance with certain financial covenants consisting of total leverage, senior secured leverage, and interest coverage. It also limits or restricts our ability to engage in certain activities. If, at any time prior to the expiration of the Credit Agreement, HEP obtains two investment grade credit ratings, the Credit Agreement will become unsecured and many of the covenants, limitations and restrictions will be eliminated.

Senior Notes

As of ~~June 30, 2021,~~March 31, 2022, we had $500 million in aggregate principal amount of 5% Senior Notes due in 2028.

On ~~February 4, 2020,~~April 8, 2022, we closed a private placement of ~~$500~~$400 million in aggregate principal amount of 5%6.375% senior unsecured notes due in 2027 (the “6.375% Senior Notes”). The 6.375% Senior Notes ~~due in 2028. On February 5, 2020, we redeemed~~were issued at par for net proceeds of approximately $393 million, after deducting the existing $500 million 6% Senior Notes at a redemption cost of $522.5 million, at which time we recognized a $25.9 million early extinguishment loss consisting of a $22.5 million debt redemption premiuminitial purchasers’ discounts and ~~unamortized financing costs of $3.4 million. We funded the $522.5 million redemption with~~commissions and estimated offering expenses. The total net proceeds from the ~~issuance~~offering of ~~our 5%~~the 6.375% Senior Notes ~~and~~were used to partially repay outstanding borrowings under the Credit Agreement, increasing our ~~Credit Agreement.~~available liquidity.

The 5% Senior Notes and the 6.375% Senior Notes are unsecured and impose certain restrictive covenants, including limitations on our ability to incur additional indebtedness, make investments, sell assets, incur certain liens, pay distributions, enter into transactions with affiliates, and enter into mergers. We were in compliance with the restrictive covenants for the 5% Senior Notes as of ~~June 30, 2021.~~March 31, 2022. At any time when the 5% Senior Notes and the 6.375% Senior Notes are rated investment grade by either Moody’s or Standard & Poor’s and no default or event of default exists, we will not be subject to many of the foregoing covenants. Additionally, we have certain redemption rights at varying premiums over face value under the 5% Senior Notes and the 6.375% Senior Notes.

- 47 -

Table o

Long-term Debt

The carrying amounts of our long-term debt are as follows:


		June 30, 2021		December 31, 2020			March 31, 2022		December 31, 2021
		(In thousands)					(In thousands)
Credit Agreement	Credit Agreement	$	870,000	913,500		Credit Agreement	$	1,141,500	840,000

5% Senior Notes	5% Senior Notes					5% Senior Notes
Principal	Principal	500,000		500,000		Principal	500,000		500,000
Unamortized debt issuance costs	Unamortized debt issuance costs	(7,430)		(7,897)		Unamortized debt issuance costs	(7,133)		(6,951)
		492,570		492,103			492,867		493,049

Total long-term debt	Total long-term debt	$	1,362,570	$	1,405,603	Total long-term debt	$	1,634,367	$	1,333,049

Contractual Obligations

There were no significant changes to our long-term contractual obligations during the quarter ended ~~June 30, 2021.~~March 31, 2022.

Impact of Inflation

Inflation in the United States did not have a material impact on our results of operations for the ~~six~~three months ended ~~June 30, 2021~~March 31, 2022 and ~~2020.~~ 2021. PPI has increased an average of ~~0.9%~~2.9% annually over the past five calendar years, including an increase of 8.9% in 2021 and a decrease of ~~1.4%~~1.3% in ~~2020 and an increase of 0.8% in 2019. PPI for the first six months of 2021 increased by 6.0% over the first six months of~~ 2020.

The substantial majority of our revenues are generated under long-term contracts that provide for increases or decreases in our rates and minimum revenue guarantees annually for increases or decreases in the PPI. Certain of these contracts have

~~- 47 -~~

~~Table of~~

provisions that limit the level of annual PPI percentage rate increases or decreases, and the majority of our rates do not decrease when PPI is negative. A significant and prolonged period of high inflation or a significant and prolonged period of negative inflation could adversely affect our cash flows and results of operations if costs increase at a rate greater than the fees we charge our shippers.

Environmental Matters

Our operation of pipelines, terminals, and associated facilities in connection with the transportation and storage of refined products and crude oil is subject to stringent and complex federal, state, and local laws and regulations governing the discharge of materials into the environment, or otherwise relating to the protection of the environment. As with the industry generally, compliance with existing and anticipated laws and regulations increases our overall cost of business, including our capital costs to construct, maintain, and upgrade equipment and facilities. While these laws and regulations affect our maintenance capital expenditures and net income, we believe that they do not affect our competitive position given that the operations of our competitors are similarly affected. However, these laws and regulations, and the interpretation or enforcement thereof, are subject to frequent change by regulatory authorities, and we are unable to predict the ongoing cost to us of complying with these laws and regulations or the future impact of these laws and regulations on our operations. Violation of environmental laws, regulations, and permits can result in the imposition of significant administrative, civil and criminal penalties, injunctions, and construction bans or delays. A major discharge of hydrocarbons or hazardous substances into the environment could, to the extent the event is not insured, subject us to substantial expense, including both the cost to comply with applicable laws and regulations and claims made by employees, neighboring landowners and other third parties for personal injury and property damage.

Under the Omnibus Agreement and certain transportation agreements and purchase agreements with ~~HFC, HFC~~HF Sinclair, HF Sinclair has agreed to indemnify us, subject to certain monetary and time limitations, for environmental noncompliance and remediation liabilities associated with certain assets transferred to us from ~~HFC~~HF Sinclair and occurring or existing prior to the date of such transfers.

We have an environmental agreement with Delek US Holdings, Inc. (“Delek”) with respect to pre-closing environmental costs and liabilities relating to the pipelines and terminals acquired from Delek in 2005, under which Delek will indemnify us subject to certain monetary and time limitations.

There are environmental remediation projects in progress that relate to certain assets acquired from HFC. Certain of these projects were underway prior to our purchase and represent liabilities retained by HFC.

- 48 -

Table o

At ~~June 30, 2021,~~March 31, 2022, we had an accrual of ~~$4.3~~$8.7 million ~~that~~ related to environmental clean-up projects for which we have assumed liability, including accrued environmental liabilities assumed in the Sinclair Transportation acquisition that have preliminarily been fair valued at $5.0 million, or for which the indemnity provided for by ~~HFC~~HF Sinclair has expired or will expire. ~~The remaining~~There are environmental remediation projects in progress, including assessment and monitoring activities, that relate to certain assets acquired from HF Sinclair. Certain of these projects were underway prior to our purchase, are covered under the ~~HFC~~HF Sinclair environmental indemnification discussed above, and represent liabilities ~~of HFC.~~retained by HF Sinclair.

CRITICAL ACCOUNTING ~~POLICIES~~ESTIMATES

Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities as of the date of the financial statements. Actual results may differ from these estimates under different assumptions or conditions. Our significant accounting policies are described in “Item 7. Management’s Discussion and Analysis of Financial Condition and Operations—Critical Accounting Policies” in our Annual Report on Form 10-K for the year ended December 31, ~~2020.~~2021. Certain critical accounting policies that materially affect the amounts recorded in our consolidated financial statements include revenue recognition, assessing the possible impairment of certain long-lived assets and goodwill, and assessing contingent liabilities for probable losses. There have been no changes to these policies in ~~2021.~~2022. We consider these policies to be critical to understanding the judgments that are involved and the uncertainties that could impact our results of operations, financial condition and ~~cash flows.~~

~~- 48 -~~

~~Table of~~

~~Accounting Pronouncements Adopted During the Periods Presented~~

~~Credit Losses Measurement~~

In June 2016, ASU 2016-13, “Measurement of Credit Losses on Financial Instruments,” was issued requiring measurement of all expected credit losses for certain types of financial instruments, including trade receivables, held at the reporting date based on historical experience, current conditions and reasonable and supportable forecasts. This standard was effective January 1, 2020. Adoption of the standard did not have a material impact on our financial condition, results of operations or cash flows.

RISK MANAGEMENT

The market risk inherent in our debt positions is the potential change arising from increases or decreases in interest rates as discussed below.

At ~~June 30, 2021,~~March 31, 2022, we had an outstanding principal balance of $500 million on our 5% Senior Notes. A change in interest rates generally would affect the fair value of the 5% Senior Notes, but not our earnings or cash flows. At ~~June 30, 2021,~~March 31, 2022, the fair value of our 5% Senior Notes was ~~$512.2~~$474.6 million. We estimate a hypothetical 10% change in the yield-to-maturity applicable to the 5% Senior Notes at ~~June 30, 2021~~March 31, 2022 would result in a change of approximately ~~$13.2~~$14.5 million in the fair value of the underlying 5% Senior Notes.

For the variable rate Credit Agreement, changes in interest rates would affect cash flows, but not the fair value. At ~~June 30, 2021,~~March 31, 2022, borrowings outstanding under the Credit Agreement were ~~$870.0~~$1,141.5 million. A hypothetical 10% change in interest rates applicable to the Credit Agreement would not materially affect our cash flows.

Our operations are subject to normal hazards of operations, including but not limited to fire, explosion, cyberattacks and weather-related perils. We maintain various insurance coverages, including property damage, business interruption and cyber insurance, subject to certain deductibles and insurance policy terms and conditions. We are not fully insured against certain risks because such risks are not fully insurable, coverage is unavailable, or premium costs, in our judgment, do not justify such expenditures.

We have a risk management oversight committee that is made up of members from our senior management. This committee monitors our risk environment and provides direction for activities to mitigate, to an acceptable level, identified risks that may adversely affect the achievement of our goals.

- 49 -

Table o

Item 3.Quantitative and Qualitative Disclosures About Market Risk

Market risk is the risk of loss arising from adverse changes in market rates and prices. See “Risk Management” under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” for a discussion of market risk exposures that we have with respect to our long-term debt, which disclosure should be read in conjunction with the quantitative and qualitative disclosures about market risk contained in our Annual Report on Form 10-K for the fiscal year ended December 31, ~~2020.~~2021.

Since we do not own products shipped on our pipelines or terminalled at our terminal facilities, we do not have direct market risks associated with commodity prices.

~~- 49 -~~

~~Table of~~

Item 4.Controls and Procedures

(a) Evaluation of disclosure controls and procedures

Our principal executive officer and principal financial officer have evaluated, as required by Rule 13a-15(b) under the Securities Exchange Act of 1934 (the “Exchange Act”), our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this quarterly report on Form 10-Q. Our disclosure controls and procedures are designed to provide reasonable assurance that the information we are required to disclose in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure and is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Based upon the evaluation, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures were effective as of ~~June 30, 2021,~~March 31, 2022, at a reasonable level of assurance.

(b) Changes in internal control over financial reporting

~~During~~We acquired Sinclair Transportation effective March 14, 2022, and have included the ~~three months ended June 30, 2021,~~operating results and assets and liabilities of Sinclair Transportation in our consolidated financial statements as of March 31, 2022 and for the 18 days then ended. Other than our internal controls for Sinclair Transportation, there have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during our last fiscal quarter that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

- 50 -

Table ofo

PART II. OTHER INFORMATION

Item 1.Legal Proceedings

In the ordinary course of business, we may become party to legal, regulatory or administrative proceedings or governmental investigations, including environmental and other matters. Damages or penalties may be sought from us in some matters and certain matters may require years to resolve. While the outcome and impact of these proceedings and investigations on us cannot be predicted with certainty, based on advice of counsel and information currently available to us, management believes that the resolution of these proceedings and investigations, through settlement or adverse judgment, will not, either individually or in the aggregate, have a materially adverse effect on our financial condition, results of operations or cash flows.

Item 1A.Risk Factors

~~Except for the risk factors below, there~~There have been no material changes in our risk factors as previously disclosed in Part 1,I, “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended December 31, ~~2020.~~2021. In addition to the other information set forth in this quarterly report, you should consider carefully the information discussed in our ~~2020~~2021 Form 10-K, which could materially affect our business, financial condition or future results. The risks described in our ~~2020~~2021 Form 10-K are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial may also materially and adversely affect our business, financial condition or future results.

~~The pending HEP Transactions may not be consummated on a timely basis or at all.Failure to complete the acquisition within the expected timeframe or at all could adversely affect our common unit price and our future business and financial results.~~

On August 2, 2021, we entered into the Contribution Agreement with Sinclair and certain other parties thereto to acquire all of the issued and outstanding capital stock of STC. We expect the acquisition to close in mid-2022. The HEP Transactions are subject to closing conditions. If these conditions are not satisfied or waived, the acquisition will not be consummated. If the closing of the HEP Transactions is substantially delayed or do not occur at all, or if the terms of the acquisition are required to be modified substantially, we may not realize the anticipated benefits of the acquisition fully or at all, or they may take longer to realize than expected. The closing conditions include, among others, the absence of a law or order prohibiting the transactions contemplated by the business combination agreement and the termination or expiration of any waiting periods under the Hart-Scott Rodino Act, as amended, with respect to the acquisition. We will also incur substantial transaction costs whether or not the acquisition is completed. Any failure to complete the HEP Transactions could have a material adverse effect on our common unit price, our competitiveness and reputation in the marketplace, and our future business and financial results, including our ability to execute on our strategy to return capital to our unitholders that was described in our press release and investor presentation announcing the HEP Transactions.

~~The anticipated benefits of our pending HEP Transactionsmay not be realized fully or at all or may take longer to realize than expected~~.

The HEP Transactions will require management to devote significant attention and resources to integrating the Sinclair business with our business. Potential difficulties that may be encountered in the integration process include, among others:

a.~~the inability to successfully integrate the Sinclair business into the HEP business in a manner that permits us to achieve the full revenue and cost savings anticipated from the Sinclair Transactions;~~

b.~~complexities associated with managing the larger, integrated business;~~

c.~~potential unknown liabilities and unforeseen expenses, delays or regulatory conditions associated with the acquisition;~~

d.~~integrating personnel from the two companies while maintaining focus on providing consistent, high-quality products and services;~~

e.~~loss of key employees;~~

f.~~integrating relationships with customers, vendors and business partners;~~

g.performance shortfalls at one or both of the companies as a result of the diversion of management’s attention caused by completing the acquisition and integrating Sinclair’s operations into HEP; and

~~- 51 -~~

~~Table of~~

h.~~the disruption of, or the loss of momentum in, each company’s ongoing business or inconsistencies in standards, controls, procedures and policies.~~

Delays or difficulties in the integration process could adversely affect our business, financial results, financial condition and common unit price. Even if we are able to integrate our business operations successfully, there can be no assurance that this integration will result in the realization of the full benefits of synergies, cost savings, innovation and operational efficiencies that we currently expect from this integration or that these benefits will be achieved within the anticipated time frame.

~~The actual value of the consideration we will pay to Sinclair may exceed the value allocated to such consideration at the time we entered into the Contribution Agreement.~~

Under the Contribution Agreement, at closing, we will pay Sinclair a cash payment of $325 million and issue Sinclair 21 million common units, which represents a transaction value of approximately $758 million based on the closing price of our common units on July 30, 2021. Neither we nor the Sinclair stockholders are permitted to “walk away” from the transaction solely because of changes in the market price of our common units between the signing of the Contribution Agreement and the closing. Our common units have historically experienced volatility. Common unit price changes may result from a variety of factors that are beyond our control, including changes in our business, operations and prospects, regulatory considerations and general market and economic conditions. The closing price of our common units on the New York Stock Exchange on July 30, 2021, was $20.60; and on August 5, 2021, the closing price of our common units was $17.75. The value of the common units we issue in connection with the closing of the Sinclair Transactions may be significantly higher at the closing than when we entered into the Contribution Agreement.

We will issue a large number of common units in connection with the HEP Transactions, which will result in dilution to our existing unitholders and may cause the market price of our common units to decline in the future as the result of sales of our common units owned by Sinclair stockholders or current HEP unitholders. Our unitholders may not realize a benefit from the Sinclair Transactions commensurate with the ownership dilution they will experience.

At the closing of the HEP Transactions, we will issue 21 million common units to Sinclair. Our issuance of such common units will result in dilution of our existing unitholders’ ownership interests and may also have an adverse impact on our net income per unit in fiscal periods that include (or follow) the closing. The Unitholders Agreement (the “Unitholders Agreement”) between HEP, its ultimate general partner, certain other parties, and the stockholders of Sinclair (the “Sinclair Parties”) also subjects 15.75 million of the HEP common limited partner units issued to the Sinclair Parties (the “Restricted Units”) to a “lock-up” period commencing on the closing date, during which the Sinclair Parties will be prohibited from selling the Restricted Units, except for certain permitted transfers. One-third of such Restricted Units will be released from such restrictions on the date that is six months after the closing, one-third of the Restricted Units will be released from such restrictions on the first anniversary of the closing date, and the remainder will be released from such restrictions on the date that is 15 months from the closing date. In addition, the Unitholders Agreement contains customary registration rights, requiring us to file, within five business days following the closing date, a shelf registration statement on Form S-3 under the Securities Act, to permit the public resale of all the registrable securities held by the Sinclair Parties once such securities are no longer subject to a lock-up.

Following their receipt of common units as consideration in the HEP Transactions, subject to release from the associated lock-up provisions and the filing of a resale registration statement or satisfaction of the requirements of Rule 144, the Sinclair Parties may seek to sell the common units delivered to them. Other HEP unitholders may also seek to sell our common units held by them following, or in anticipation of, completion of the HEP Transactions. These sales (or the perception that these sales may occur), coupled with the increase in the outstanding number of common units, may affect the market for, and the market price of, our common units in an adverse manner.

If we are unable to realize the strategic and financial benefits currently anticipated from the Sinclair Transactions, our unitholders will have experienced dilution of their ownership interest without receiving commensurate benefit, and we may be unable to execute on our strategy to return capital to our unitholders that was described in our press release and investor presentation announcing the Sinclair Transactions.

~~- 52 -~~

~~Table of~~

~~Potential litigation relating to the Sinclair Transactions could result in substantial costs to HEP.~~

Securities class action lawsuits and derivative lawsuits are often brought against public companies that have entered into acquisition, merger or other business combination agreements. Even if such a lawsuit is without merit, defending against these claims can result in substantial costs and divert the time and resources of management. An adverse judgment could result in monetary damages, which could have a negative impact on HEP's liquidity and financial condition.

Item 6.Exhibits

The Exhibit Index beginning on page 5452 of this Quarterly Report on Form 10-Q lists the exhibits that are filed or furnished, as applicable, as part of this Quarterly Report on Form 10-Q.

- 5351 -

Table ofo

Exhibit Index


Exhibit Number						Description

~~2.1†~~2.1*†						Amendment to Contribution Agreement, dated as of ~~August 2, 2021,~~March 14, 2022, by and among Holly Energy Partners, L.P., The Sinclair Companies, and Sinclair Transportation ~~Company (incorporated by reference to Exhibit 2.1 of Registrant’s Current Report on Form 8-K filed on August 3, 2021, File No. 1-32225).~~Company.
3.1						Second Amended and Restated Agreement of Limited Partnership of Holly Energy Partners, L.P. (incorporated by reference to Exhibit 3.1 to Registrant’s Current Report on Form 8-K filed on November 1, 2017, File No. 1-32225).
3.2						First Amended and Restated Agreement of Limited Partnership of ~~Holly Energy Partners -~~HEP Operating Company, L.P. (incorporated by reference to Exhibit 3.2 of Registrant’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2004, File No. 1-32225).
3.3						First Amended and Restated Agreement of Limited Partnership of HEP Logistics Holdings, L.P. (incorporated by reference to Exhibit 3.4 of Registrant’s Quarterly Report on Form 10-Q for its quarterly period ended June 30, 2004, File No. 1-32225).
3.4						First Amended and Restated Limited Liability Company Agreement of Holly Logistic Services, L.L.C. (incorporated by reference to Exhibit 3.5 of Registrant’s Quarterly Report on Form 10-Q for its quarterly period ended June 30, 2004, File No. 1-32225).
3.5						Amendment No. 1 to the First Amended and Restated Limited Liability Company Agreement of Holly Logistic Services, L.L.C., dated April 27, 2011 (incorporated by reference to Exhibit 3.1 of Registrant’s Form 8-K Current Report filed on May 3, 2011, File No. 1-32225).
3.6						First Amended and Restated Limited Liability Company Agreement of HEP Logistics GP, L.L.C. (incorporated by reference to Exhibit 3.6 of Registrant’s Quarterly Report on Form 10-Q for its quarterly period ended June 30, 2004, File No. 1-32225).
~~10.1~~4.1						Indenture, dated April 8, 2022, by and among Holly Energy Partners, L.P., Holly Energy Finance Corp., each of the Guarantors party thereto and U.S. Bank Trust Company, National Association, relating to the offering of the Notes (incorporated by reference to Exhibit 4.1 of Registrant’s Current Report on Form 8-K filed April 8, 2022, File No. 1-32225).
4.2*						First ~~Amendment~~Supplemental Indenture, dated as of March 14, 2022, among Sinclair Transportation Company LLC, Sinclair Logistics LLC, Sinclair Pipeline Company LLC, Holly Energy Partners, L.P. and Holly Energy Finance Corp. and the other Guarantors party thereto and U.S. Bank Trust Company, National Association, as trustee, related to ~~Seventh~~Holly Energy Partners , L.P.’s 5.000% Senior Notes due 2028.
10.1						Eighth Amended and Restated Master Throughput Agreement entered into ~~as of April 30, 2021,~~and effective as of ~~April 1, 2021~~March 14, 2022, by and ~~between~~among HollyFrontier Refining & Marketing LLC, Sinclair Oil LLC and Holly Energy Partners -– Operating, L.P.~~(incorporated by reference to Exhibit 10.9 of Registrant’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, File No. 1-32225).~~
~~10.2†~~						Amendment No. 1 to Third Amended and Restated Credit Agreement dated April 30, 2021, among Holly Energy Partners, L.P., as borrower, certain of its affiliates, as guarantors, Wells Fargo Bank, National Association, as administrative agent, an issuing bank and a lender, and certain other lenders party thereto (incorporated by reference to Exhibit 10.1 of Registrant’s Current Report on Form 8-K filed ~~on May 3, 2021, File No.1-32225).~~
10.3*						~~Second Amendment to Seventh Amended and Restated Master Throughput Agreement, entered into as of~~ ~~July 27, 2021, effective as of May 1, 2021, by and between HollyFrontier Refining & Marketing LLC and Holly Energy Partners – Operating L.P.~~
~~10.4†~~						Unitholders Agreement, dated as of August 2, 2021, by and among Holly Energy Partners, L.P., Holly Logistic Services, L.L.C., Navajo Pipeline Co., L.P., The Sinclair Companies, and the unitholders set forth on Schedule I thereto, as may be amended from time to time (incorporated by reference to Exhibit 10.1 of Registrant’s Current Report on Form 8-K filed on August 3, 2021,March 14, 2022, File No. 1-32225).
~~10.5~~10.2						~~Letter~~Twenty-Second Amended and Restated Omnibus Agreement ~~dated~~entered into and effective as of ~~August 2, 2021,~~March 14, 2022, by and among ~~HollyFrontier~~HF Sinclair Corporation, ~~and~~ Holly Energy Partners, L.P., and certain of their respective subsidiaries (incorporated by reference to Exhibit 10.2 of Registrant’s Current Report on Form 8-K filed March 14, 2022, File No. 1-32225).
10.3						Seventh Amended and Restated Master Lease Agreement entered into and effective as of March 14, 2022, by and among certain subsidiaries of HF Sinclair Corporation and Holly Energy Partners, L.P. (incorporated by reference to Exhibit 10.3 of Registrant’s Current Report on ~~August 3, 2021,~~Form 8-K filed March 14, 2022, File No. 1-32225).
10.4						Consulting Agreement, dated as of March 14, 2022, by and between HF Sinclair Corporation and Mark Peterson (incorporated by reference to Exhibit 10.1 of Registrant’s Current Report on Form 8-K/A filed March 1 6 , 2022, File No. 1-32225).
31.1*						Certification of Chief Executive Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*						Certification of Chief Financial Officer under Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**						Certification of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**						Certification of Chief Financial Officer under Section 906 of the Sarbanes-Oxley Act of 2002.
101++						The following financial information from Holly Energy Partners, L.P.’s Quarterly Report on Form 10-Q for the quarter ended ~~June 30, 2021~~March 31, 2022 formatted in iXBRL (Inline Extensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Cash Flows, (iv) Consolidated Statement of Partners’ Equity, and (v) Notes to Consolidated Financial Statements. The instance document does not appear in the interactive data file because its XBRL tags are embedded within the inline XBRL document.
104						Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).

- 5452 -

Table ofo


*			Filed herewith.
**			Furnished herewith.
+			Constitutes management contracts or compensatory plans or arrangements.
++			Filed electronically herewith.
†			Schedules and exhibits have been omitted pursuant to Item 601(a)(5) of ~~regulation~~Regulation S-K. The registrant agrees to furnish supplementally a copy of the omitted schedules and exhibits to the SEC upon request.

- 5553 -

Table ofo

HOLLY ENERGY PARTNERS, L.P.

SIGNATURES

Pursuant to the requirements of the Securities ~~and~~ Exchange Act of 1934, the ~~Registrant~~registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	HOLLY ENERGY PARTNERS, L.P.
	(Registrant)

		By: HEP LOGISTICS HOLDINGS, L.P. its General Partner

		By: HOLLY LOGISTIC SERVICES, L.L.C. its General Partner

~~Date: August 6, 2021~~May 9, 2022		/s/ John Harrison
		John Harrison
		Senior Vice President, Chief Financial Officer and Treasurer (Principal Financial Officer)

~~Date: August 6, 2021~~May 9, 2022		/s/ Kenneth P. Norwood
		Kenneth P. Norwood
		Vice President and Controller (Principal Accounting Officer)

- 5654 -




	FORWARD-LOOKING STATEMENTS		3

PART I. FINANCIAL INFORMATION			5

	Item 1.	Financial Statements (Unaudited)	5

		Consolidated Balance Sheets	5

		Consolidated Statements of Income	6

		Consolidated Statements of Cash Flows	7

		Consolidated Statements of Equity	8

		Notes to Consolidated Financial Statements	9

	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	3435

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	4950

	Item 4.	Controls and Procedures	50

PART II. OTHER INFORMATION			51

	Item 1.	Legal Proceedings	51

	Item 1A.	Risk Factors	51

	Item 6.	Exhibits	5351

		Index to Exhibits	5452

		SIGNATURES	5654


Three Months Ended June 30, 2021	Parent		Guarantor Restricted Subsidiaries		Non-Guarantor Non-restricted Subsidiaries		Eliminations		Consolidated
	(In thousands)
Revenues:
Affiliates	$	0	$	92,911	$	6,231	$	0	$	99,142
Third parties	0		20,479		6,614		0		27,093
	0		113,390		12,845		0		126,235
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)	0		37,742		4,326		0		42,068
Depreciation and amortization	0		20,651		4,352		0		25,003
General and administrative	907		1,940		0		0		2,847

	907		60,333		8,678		0		69,918
Operating income (loss)	(907)		53,057		4,167		0		56,317

Other income (expense):
Equity in earnings of subsidiaries	69,596		3,605		0		(73,201)		0
Equity in earnings of equity method investments	0		2,793		630		0		3,423
Interest expense	(12,944)		(994)		0		0		(13,938)
Interest income	0		6,614		0		0		6,614
Gain on sales-type lease	0		27		0		0		27
Gain on sale of assets and other	0		5,414		1		0		5,415
	56,652		17,459		631		(73,201)		1,541
Income before income taxes	55,745		70,516		4,798		(73,201)		57,858
State income tax expense	0		(27)		0		0		(27)
Net income	55,745		70,489		4,798		(73,201)		57,831
Allocation of net income attributable to noncontrolling interests	0		(894)		(1,192)		0		(2,086)

Net income attributable to the partners	$	55,745	$	69,595	$	3,606	$	(73,201)	$	55,745


Three Months Ended June 30, 2020	Parent		Guarantor Restricted Subsidiaries		Non-Guarantor Non-Restricted Subsidiaries		Eliminations		Consolidated
	(In thousands)
Revenues:
Affiliates	$	0	$	89,417	$	6,146	$	0	$	95,563
Third parties	0		15,887		3,357		0		19,244
	0		105,304		9,503		0		114,807
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)	0		30,980		3,757		0		34,737
Depreciation and amortization	0		20,739		4,295		0		25,034
General and administrative	780		1,755		0		0		2,535
	780		53,474		8,052		0		62,306
Operating income (loss)	(780)		51,830		1,451		0		52,501

Other income (expense):
Equity in earnings of subsidiaries	89,893		1,510		0		(91,403)		0
Equity in earnings of equity method investments	0		1,449		707		0		2,156
Interest expense	(12,740)		(1,039)		0		0		(13,779)
Interest income	26		2,787		0		0		2,813

Gain on sales-type lease	0		33,834		0		0		33,834
Gain on sale of assets and other	71		396		1		0		468
	77,250		38,937		708		(91,403)		25,492
Income before income taxes	76,470		90,767		2,159		(91,403)		77,993
State income tax expense	0		(39)		0		0		(39)
Net income	76,470		90,728		2,159		(91,403)		77,954
Allocation of net income attributable to noncontrolling interests	0		(835)		(649)		0		(1,484)


Net income attributable to the partners	$	76,470	$	89,893	$	1,510	$	(91,403)	$	76,470


Six Months Ended June 30, 2021	Parent		Guarantor Restricted Subsidiaries		Non-Guarantor Non-restricted Subsidiaries		Eliminations		Consolidated
	(In thousands)
Revenues:
Affiliates	$	0	$	188,612	$	12,456	$	0	$	201,068
Third parties	0		39,530		12,820		0		52,350
	0		228,142		25,276		0		253,418
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)	0		75,541		7,892		0		83,433
Depreciation and amortization	0		41,487		8,581		0		50,068
General and administrative	2,085		3,730		0		0		5,815
Goodwill impairment	0		11,034		0		0		11,034
	2,085		131,792		16,473		0		150,350
Operating income (loss)	(2,085)		96,350		8,803		0		103,068

Other income (expense):
Equity in earnings of subsidiaries	147,405		7,741		0		(155,146)		0
Equity in earnings of equity method investments	0		3,411		1,775		0		5,186
Interest expense	(25,178)		(2,000)		0		0		(27,178)
Interest income	0		13,162		0		0		13,162

Gain on sales-type lease	0		24,677		0		0		24,677
Gain on sale of assets and other	0		5,915		2		0		5,917
	122,227		52,906		1,777		(155,146)		21,764
Income before income taxes	120,142		149,256		10,580		(155,146)		124,832
State income tax expense	0		(64)		0		0		(64)
Net income	120,142		149,192		10,580		(155,146)		124,768
Allocation of net income attributable to noncontrolling interests	0		(1,787)		(2,839)		0		(4,626)


Net income attributable to the partners	$	120,142	$	147,405	$	7,741	$	(155,146)	$	120,142


Six Months Ended June 30, 2020	Parent		Guarantor Restricted Subsidiaries		Non-Guarantor Non-restricted Subsidiaries		Eliminations		Consolidated
	(In thousands)
Revenues:
Affiliates	$	0	$	184,172	$	12,819	$	0	$	196,991
Third parties	0		35,042		10,628		0		45,670
	0		219,214		23,447		0		242,661
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)	0		62,111		7,607		0		69,718
Depreciation and amortization	—		40,492		8,520		0		49,012
General and administrative	1,879		3,358		0		0		5,237
	1,879		105,961		16,127		0		123,967
Operating income (loss)	(1,879)		113,253		7,320		0		118,694

Other income (expense):
Equity in earnings of subsidiaries	158,428		5,805		0		(164,233)		0
Equity in earnings of equity method investments	0		3,537		333		0		3,870
Interest expense	(29,470)		(2,076)		0		0		(31,546)
Interest income	26		5,005		0		0		5,031
Loss on early extinguishment of debt	(25,915)		0		0		0		(25,915)
Gain on sales-type lease	0		33,834		0		0		33,834
Gain on sale of assets and other	141		816		17		0		974
	103,210		46,921		350		(164,233)		(13,752)
Income before income taxes	101,331		160,174		7,670		(164,233)		104,942
State income tax expense	0		(76)		0		0		(76)
Net income	101,331		160,098		7,670		(164,233)		104,866
Allocation of net income attributable to noncontrolling interests	0		(1,670)		(1,865)		0		(3,535)

Net income attributable to the partners	$	101,331	$	158,428	$	5,805	$	(164,233)	$	101,331


	Six Months Ended June 30,				Change from
	2021		2020		2020
	(In thousands, except per unit data)
Revenues:
Pipelines:
Affiliates—refined product pipelines	$	37,819	$	36,385	$	1,434
Affiliates—intermediate pipelines	15,027		14,949		78
Affiliates—crude pipelines	38,705		39,704		(999)
	91,551		91,038		513
Third parties—refined product pipelines	19,389		23,548		(4,159)
Third parties—crude pipelines	23,887		14,840		9,047
	134,827		129,426		5,401
Terminals, tanks and loading racks:
Affiliates	65,995		66,496		(501)
Third parties	9,074		7,282		1,792
	75,069		73,778		1,291

Refinery processing units—Affiliates	43,522		39,457		4,065

Total revenues	253,418		242,661		10,757
Operating costs and expenses:
Operations (exclusive of depreciation and amortization)	83,433		69,718		13,715
Depreciation and amortization	50,068		49,012		1,056
General and administrative	5,815		5,237		578
Goodwill impairment	11,034		—		11,034
	150,350		123,967		26,383
Operating income	103,068		118,694		(15,626)
Other income (expense):
Equity in earnings of equity method investments	5,186		3,870		1,316
Interest expense, including amortization	(27,178)		(31,546)		4,368
Interest income	13,162		5,031		8,131
Loss on early extinguishment of debt	—		(25,915)		25,915
Gain on sales-type leases	24,677		33,834		(9,157)
Gain on sale of assets and other	5,917		974		4,943
	21,764		(13,752)		35,516
Income before income taxes	124,832		104,942		19,890
State income tax expense	(64)		(76)		12
Net income	124,768		104,866		19,902

Allocation of net income attributable to noncontrolling interests	(4,626)		(3,535)		(1,091)
Net income attributable to the partners	120,142		101,331		18,811


Limited partners’ earnings per unit—basic and diluted	$	1.14	$	0.96	$	0.18
Weighted average limited partners’ units outstanding	105,440		105,440		—
EBITDA (1)	$	184,290	$	176,934	$	7,356
Adjusted EBITDA (1)	$	176,196	$	171,276	$	4,920
Distributable cash flow (2)	$	139,899	$	136,164	$	3,735

Volumes (bpd)
Pipelines:
Affiliates—refined product pipelines	119,316		115,245		4,071
Affiliates—intermediate pipelines	129,573		135,288		(5,715)
Affiliates—crude pipelines	255,730		278,801		(23,071)
	504,619		529,334		(24,715)
Third parties—refined product pipelines	48,298		53,756		(5,458)
Third parties—crude pipelines	129,603		89,027		40,576
	682,520		672,117		10,403
Terminals and loading racks:
Affiliates	368,612		400,911		(32,299)
Third parties	49,526		45,910		3,616
	418,138		446,821		(28,683)
Refinery processing units—Affiliates	68,688		59,843		8,845
Total for pipelines and terminal and refinery processing unit assets (bpd)	1,169,346		1,178,781		(9,435)