Edgar Filing: HOLLY ENERGY PARTNERS LP

HEP 6-30-2012 10Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

______________________________________________________________________________________

FORM 10-Q

______________________________________________________________________________________



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

For the quarterly period ended June 30, 2012



¨	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)

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 ý No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files). Yes ý No ¨

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



Large accelerated filer	ý	Accelerated filer	¨	Non-accelerated filer	¨	Smaller reporting company	¨

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

The number of the registrant’s outstanding common units at July 27, 2012 was 28,391,024.

HOLLY ENERGY PARTNERS, L.P.

INDEX





	FORWARD-LOOKING STATEMENTS		2

PART I. FINANCIAL INFORMATION			3

	Item 1.	Financial Statements (Unaudited, except December 31, 2011 Balance Sheet)	3

		Consolidated Balance Sheets	3

		Consolidated Statements of Income	4

		Consolidated Statements of Comprehensive Income	5

		Consolidated Statements of Cash Flows	6

		Consolidated Statement of Partners’ Equity	7

		Notes to Consolidated Financial Statements	8

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	23

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	35

	Item 4.	Controls and Procedures	35

PART II. OTHER INFORMATION			36

	Item 1.	Legal Proceedings	36

	Item 1A.	Risk Factors	36

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	36

	Item 6.	Exhibits	36

		SIGNATURES	37

		Index to Exhibits	38

Table of Contentsril 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, those 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,” “project,” “expect,” “plan,” “goal,” “forecast,” “intend,” “could,” “believe,” “may,” and similar expressions and statements regarding our plans and objectives for future operations. 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. Such 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:


•	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;


•	the economic viability of HollyFrontier Corporation, Alon USA, Inc. and our other customers;


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


•	our ability to successfully purchase and integrate additional operations in the future;


•	our ability to complete previously announced or contemplated acquisitions;


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


•	the possibility of reductions in production or shutdowns at refineries utilizing our pipeline and terminal facilities;


•	the effects of current and future government regulations and policies;


•	our operational efficiency in carrying out routine operations and capital construction projects;


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


•	general economic conditions;


•	our ability to integrate the operations of the UNEV Pipeline successfully and to realize the anticipated benefits associated with our ownership interest of this business; and


•	other financial, operational and legal risks and uncertainties detailed from time to time in our Securities and Exchange Commission 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. When considering forward-looking statements, you should keep in mind the known material risk factors and other cautionary statements set forth in our Annual Report on Form 10-K for the year ended December 31, 2011 in “Risk Factors” and 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.

- 2 -

Table of Contentsril 19,

PART I. FINANCIAL INFORMATION


Item 1.	Financial Statements

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED BALANCE SHEETS



	June 30, 2012 (Unaudited)			December 31, 2011
	(In thousands, except unit data)
ASSETS
Current assets:
Cash and cash equivalents	$	4,216		$	3,269
Accounts receivable:
Trade	3,836			3,055
Affiliates	26,333			31,016
	30,169			34,071
Prepaid and other current assets	3,410			2,644
Total current assets	37,795			39,984

Properties and equipment, net	532,548			536,425
Transportation agreements, net	98,070			101,543
Goodwill	256,498			256,498
Investment in SLC Pipeline	25,427			25,302
Other assets	9,360			7,204
Total assets	$	959,698		$	966,956

LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable:
Trade	$	4,983		$	6,107
Affiliates	4,712			5,299
	9,695			11,406

Accrued interest	9,655			8,280
Deferred revenue	3,603			4,032
Accrued property taxes	1,910			2,196
Other current liabilities	2,581			1,777
Total current liabilities	27,444			27,691

Long-term debt	613,195			605,888
Other long-term liabilities	6,195			4,000

Partners’ equity:
Common unitholders (27,361,124 units issued and outstanding at June 30, 2012 and December 31, 2011)	465,796			482,509
General partner interest (2% interest)	(147,153		)	(146,668		)
Accumulated other comprehensive loss	(5,779		)	(6,464		)
Total partners’ equity	312,864			329,377
Total liabilities and partners’ equity	$	959,698		$	966,956

See accompanying notes.

- 3 -

Table of Contentsril 19,

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)



	Three Months Ended June 30,						Six Months Ended June 30,
	2012			2011			2012			2011
	(In thousands, except per unit data)
Revenues:
Affiliates	$	54,224		$	37,139		$	107,017		$	71,246
Third parties	9,468			13,801			20,190			24,711
	63,692			50,940			127,207			95,957
Operating costs and expenses:
Operations	17,923			14,366			34,911			27,162
Depreciation and amortization	9,132			7,713			19,396			15,353
General and administrative	2,487			1,573			4,526			2,936
	29,542			23,652			58,833			45,451
Operating income	34,150			27,288			68,374			50,506

Other income (expense):
Equity in earnings of SLC Pipeline	794			467			1,625			1,207
Interest expense	(11,324		)	(8,724		)	(21,729		)	(17,273		)
Loss on early extinguishment of debt	(383		)	—			(2,979		)	—
Other expense	—			—			—			(12		)
	(10,913		)	(8,257		)	(23,083		)	(16,078		)
Income before income taxes	23,237			19,031			45,291			34,428
State income tax expense	(75		)	(18		)	(150		)	(246		)
Net income	23,162			19,013			45,141			34,182
Less general partner interest in net income, including incentive distributions	5,917			3,847			11,425			7,409
Limited partners’ interest in net income	$	17,245		$	15,166		$	33,716		$	26,773
Limited partners’ per unit interest in earnings—basic and diluted	$	0.63		$	0.69		$	1.23		$	1.21
Weighted average limited partners’ units outstanding	27,361			22,079			27,361			22,079

See accompanying notes.

- 4 -

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)



	Three Months Ended June 30,					Six Months Ended June 30,
	2012			2011		2012			2011
	(In thousands)

Net income	$	23,162		$	19,013	$	45,141		$	34,182
Other comprehensive income (loss):
Change in fair value of cash flow hedge	(1,508		)	271		(1,862		)	1,554
Amortization of unrealized loss attributable to discontinued cash flow hedge	1,273			—		2,547			—
Other comprehensive income (loss)	(235		)	271		685			1,554
Comprehensive income	$	22,927		$	19,284	$	45,826		$	35,736

See accompanying notes.

- 5 -

Table of Contentsril 19,

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



	Six Months Ended June 30,
	2012			2011
	(In thousands)
Cash flows from operating activities
Net income	$	45,141		$	34,182
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	19,396			15,353
Equity in earnings of SLC Pipeline, net of distributions	(125		)	(82		)
Amortization of restricted and performance units	1,629			1,080
(Increase) decrease in current assets:
Accounts receivable—trade	(781		)	944
Accounts receivable—affiliates	4,220			2,808
Prepaid and other current assets	(766		)	(263		)
Increase (decrease) in current liabilities:
Accounts payable—trade	(596		)	(2,423		)
Accounts payable—affiliates	(587		)	(700		)
Accrued interest	1,375			4
Deferred revenue	(429		)	(5,118		)
Accrued property taxes	(286		)	321
Other current liabilities	804			(306		)
Other, net	4,505			489
Net cash provided by operating activities	73,500			46,289

Cash flows from investing activities
Additions to properties and equipment	(12,008		)	(22,900		)

Cash flows from financing activities
Borrowings under credit agreement	99,000			64,000
Repayments of credit agreement borrowings	(129,000		)	(37,000		)
Proceeds from issuance of senior notes	294,750			—
Repayments of senior notes	(185,000		)	—
Repayment of promissory notes	(72,900		)	—
Distributions to HEP unitholders	(59,977		)	(44,862		)
Purchase of units for incentive grants	(4,533		)	(1,379		)
Deferred financing costs	(3,162		)	(3,149		)
Other	277			—
Net cash used for financing activities	(60,545		)	(22,390		)

Cash and cash equivalents
Increase for the period	947			999
Beginning of period	3,269			403
End of period	$	4,216		$	1,402

See accompanying notes.

- 6 -

Table of Contentsril 19,

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF PARTNERS' EQUITY

(Unaudited)



	Common Units			General Partner Interest			Accumulated Other Comprehensive Income (Loss)			Total
	(In thousands)

Balance December 31, 2011	$	482,509		$	(146,668	)	$	(6,464	)	$	329,377
Net income	34,360			10,781			—			45,141
Other comprehensive income	—			—			685			685
Distributions to unitholders	(48,697		)	(11,280		)	—			(59,977		)
Purchase of units for incentive grants	(4,005		)	—			—			(4,005		)
Amortization of restricted and performance units	1,629			—			—			1,629
Other	—			14			—			14
Balance June 30, 2012	$	465,796		$	(147,153	)	$	(5,779	)	$	312,864

See accompanying notes.

- 7 -

Table of Contentsril 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 which was 42% owned (including the 2% general partner interest) by HollyFrontier Corporation (“HFC”) and its subsidiaries at June 30, 2012. In these consolidated financial statements, the words “we,” “our,” “ours” and “us” refer to HEP unless the context otherwise indicates.

We operate in one operating segment—the operation of petroleum product and crude oil pipelines and terminals, tankage and loading rack facilities.

We own and operate petroleum product and crude oil pipelines and terminal, tankage and loading rack facilities that support HFC’s refining and marketing operations in the Mid-Continent, Southwest and Rocky Mountain regions of the United States and Alon USA, Inc.’s (“Alon”) refinery in Big Spring, Texas. Additionally, we own a 25% joint venture interest in a 95-mile intrastate crude oil pipeline system (the "SLC Pipeline") that serves refineries in the Salt Lake City area.

On July 12, 2012, we acquired a 75% interest in UNEV Pipeline, LLC (“UNEV”), which owns a recently constructed 400-mile, 12-inch refined products pipeline running from Woods Cross, Utah to Las Vegas, Nevada (the “UNEV Pipeline”), product terminals near Cedar City, Utah and Las Vegas, Nevada and related assets. See Note 2 below for additional information on this acquisition.

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 and providing other services at our storage tanks and terminals. We do not take ownership of products that we transport, terminal or store, and therefore, we are not directly exposed 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”). 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 Form 10-K for the year ended December 31, 2011. 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, 2012.


Note 2:	Acquisitions

UNEV Pipeline Interest Acquisition

On July 12, 2012, we acquired HFC's 75% interest in UNEV. We paid consideration consisting of $260.0 million in cash and 1,029,900 of our common units. As a result, HFC's ownership interest in us increased from 42% to 44% (including the 2% general partner interest). Under the terms of the transaction, we issued to HFC equity interests in our wholly-owned subsidiaries that entitle HFC to an interest in our share of UNEV earnings from July 1, 2016 through June 2032, subject to a cap of approximately $34.0 million and certain limitations. Contemporaneously with this transaction, HFC (our general partner) agreed to forego its right to incentive distributions of $1.25 million per quarter over the next twelve consecutive quarterly periods and up to an additional four quarters in certain circumstances.

We are a consolidated variable interest entity of HFC. Therefore, this transaction will be recorded as a transfer between entities under common control and reflect HFC's carrying basis in UNEV's assets and liabilities. Also, we will retrospectively adjust our financial position and operating results as if UNEV were a consolidated subsidiary for all periods while we were under common control of HFC. Upon the closing of this transaction, we recorded UNEV's assets consisting principally of properties and equipment, liabilities and equity at HFC's carrying basis, which were approximately $426.0 million, $6.0 million and $420.0 million, respectively, at June 30, 2012. This includes equity attributable to the noncontrolling interest holder of approximately $100.0 million. This retrospective adjustment will not have a significant impact on our operating results prior to 2012 since the UNEV Pipeline became operational in the first quarter of 2012. At June 30, 2012, UNEV had transportation agreements with shippers that provide minimum annualized revenues of $23.0 million, of which $15.6 million relates to a transportation agreement with HFC.

- 8 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Assuming this acquisition was effective as of June 30, 2012, our revenues and net income for the three and six months ended June 30, 2012 would have been retrospectively adjusted to include UNEV's current year operating results as presented below:



	Three Months Ended June 30, 2012		Six Months Ended June 30, 2012
	(In thousands, except per share amounts)
Revenues	$	67,706	$	135,283
Net income	$	20,537	$	40,000

Legacy Frontier Pipeline and Tankage Asset Transaction

On November 9, 2011, we acquired from HFC certain tankage, loading rack and crude receiving assets located at HFC’s El Dorado and Cheyenne refineries. We paid non-cash consideration consisting of promissory notes with an aggregate principal amount of $150.0 million and 3,807,615 of our common units.

We recorded this transfer at HFC's carrying basis and recorded properties and equipment of $88.1 million, goodwill of $207.4 million and a $150.0 million liability representing the promissory notes issued to HFC at the time of the closing of this transaction.

Assuming this acquisition had occurred on January 1, 2011 and our throughput agreements with HFC were in effect at that time, pro forma revenues, net income and earnings per unit for the three and the six months ended June 30, 2011 are presented below:



	Three Months Ended June 30, 2011		Six Months Ended June 30, 2011
	(In thousands, except per share amounts)
Revenues	$	62,653	$	119,560
Net income	$	26,964	$	50,278
Earnings per unit	$	0.86	$	1.60


Note 3:	Financial Instruments

Our financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, debt and an interest rate swap. The carrying amounts of cash and 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.

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.

The carrying amounts and estimated fair values of our senior notes and interest rate swap at June 30, 2012 and December 31, 2011 were as follows:

- 9 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued



		June 30, 2012				December 31, 2011
Financial Instrument	Fair Value Input Level	Carrying Value		Fair Value		Carrying Value		Fair Value
		(In thousands)
Liabilities:
Senior notes:
6.25% senior notes	Level 2	$	—	$	—	$	184,895	$	186,850
6.5% senior notes	Level 2	294,949		302,250		—		—
8.25% senior notes	Level 2	148,246		159,375		148,093		157,500
		443,195		461,625		332,988		344,350

Interest rate swap	Level 2	2,382		2,382		520		520
		$	445,577	$	464,007	$	333,508	$	344,870

Level 2 Financial Instruments

Our senior notes and interest rate swap are measured and recorded 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. With respect to our interest rate swap, the fair value is based on the net present value of expected future cash flows related to both variable and fixed rate legs of the swap agreement. This measurement is computed using the forward London Interbank Offered Rate (“LIBOR”) yield curve, a market-based observable input.

See Note 7 for additional information on these instruments.


Note 4:	Properties and Equipment

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



	June 30, 2012		December 31, 2011
	(In thousands)
Pipelines and terminals	$	632,736	$	633,095
Land and right of way	27,155		27,149
Other	16,978		16,507
Construction in progress	23,829		14,419
	700,698		691,170
Less accumulated depreciation	168,150		154,745
	$	532,548	$	536,425

We capitalized $0.1 million and $0.5 million in interest related to construction projects during the six months ended June 30, 2012 and 2011, respectively.


Note 5:	Transportation Agreements

Our transportation agreements represent a portion of the total purchase price of certain assets acquired from Alon in 2005 and from HFC in 2008. The Alon agreement is being amortized over 30 years ending 2035 (the initial 15-year term of the agreement plus an expected 15-year extension period) and the HFC agreement is being amortized over 15 years ending 2023 (the term of the HFC agreement).

The carrying amounts of our transportation agreements are as follows:

- 10 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued



	June 30, 2012		December 31, 2011
	(In thousands)
Alon transportation agreement	$	59,933	$	59,933
HFC transportation agreement	74,231		74,231
	134,164		134,164
Less accumulated amortization	36,094		32,621
	$	98,070	$	101,543

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


Note 6:	Employees, Retirement and Incentive Plans

Employees who provide direct services to us are employed by Holly Logistic Services, L.L.C., an HFC subsidiary. 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. These employees participate in the retirement and benefit plans of HFC. Our share of retirement and benefit plan costs was $1.5 million and $0.7 million for the three months ended June 30, 2012 and 2011, respectively, and $3.0 million and $1.4 million for the six months ended June 30, 2012 and 2011, respectively.

We have an incentive plan (“Long-Term Incentive Plan”) for employees, consultants and non-employee directors who perform services for us. The Long-Term Incentive Plan consists of four components: restricted units, performance units, unit options and unit appreciation rights.

As of June 30, 2012, we have two types of incentive-based awards which are described below. The compensation cost charged against income was $0.7 million and $0.4 million for the three months ended June 30, 2012 and 2011, respectively, and $1.6 million and $1.1 million for the six months ended June 30, 2012 and 2011, 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. Effective February 2012, the units authorized to be granted under our Long-Term Incentive Plan were increased from 350,000 to 1,250,000 units, of which 923,268 have not yet been granted, assuming no forfeitures of the unvested units and full achievement of goals for the performance units already granted.

Restricted Units

Under our Long-Term Incentive Plan, we grant restricted units to selected employees and directors 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 and voting rights on these units from the date of grant. The fair value of each restricted unit award is measured at the market price as of the date of grant and is amortized over the vesting period.

A summary of restricted unit activity and changes during the six months ended June 30, 2012 is presented below:



Restricted Units	Units		Weighted- Average Grant-Date Fair Value		Weighted- Average Remaining Contractual Term	Aggregate Intrinsic Value ($000)
Outstanding at January 1, 2012 (nonvested)	29,536		$	50.45
Granted	38,508		61.21
Vesting and transfer of full ownership to recipients	(21,240	)	52.25
Forfeited	(1,047	)	57.32
Outstanding at June 30, 2012 (nonvested)	45,757		$	58.51	1.2 years	$	2,590

The fair value of restricted units that were vested and transferred to recipients during the six months ended June 30, 2012 and

- 11 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

2011 were $1.1 million and $1.0 million, respectively. As of June 30, 2012, there was $1.5 million of total unrecognized compensation expense related to nonvested restricted unit grants which is expected to be recognized over a weighted-average period of 1.2 years.

Performance Units

Under our Long-Term Incentive Plan, we grant performance units to selected executives who perform services for us. Performance units granted are payable based upon the growth in our distributable cash flow per common unit over the performance period, and vest over a period of three years. As of June 30, 2012, estimated unit payouts for outstanding nonvested performance unit awards were approximately 110%.

We granted 5,718 performance units to certain officers in March 2012. These units will vest over a three-year performance period ending December 31, 2014 and are payable in HEP common units. The number of units actually earned will be based on the growth of our distributable cash flow per common unit over the performance period, and can range from 50% to 150% of the number of performance units granted. Although common units are not transferred to the recipients until the performance units vest, the recipients have distribution rights with respect to the common units from the date of grant. The fair value of these performance units is based on the grant date closing unit price of $61.21 and will apply to the number of units ultimately awarded.

A summary of performance unit activity and changes during the six months ended June 30, 2012 is presented below:



Performance Units	Units
Outstanding at January 1, 2012 (nonvested)	42,991
Granted	5,718
Vesting and transfer of common units to recipients	(21,460	)
Outstanding at June 30, 2012 (nonvested)	27,249

For the six months ended June 30, 2012, we issued 23,391 of our common units having a fair value of $0.5 million related to vested performance units having a 109% payout. Based on the weighted average fair value at June 30, 2012 of $52.11, there was $0.7 million of total unrecognized compensation expense related to nonvested performance units, which is expected to be recognized over a weighted-average period of 1.2 years.

During the six months ended June 30, 2012, we paid $4.5 million for the purchase of our common units in the open market for the issuance and settlement of all unit awards under our Long-Term Incentive Plan.


Note 7:	Debt

Credit Agreement

In June 2012, we amended our credit agreement increasing the size of the credit facility from $375 million to $550 million. Our $550 million senior secured revolving credit facility expires in June 2017 (the “Credit Agreement”) and is available to fund capital expenditures, investments, acquisitions, distribution payments and working capital and for general partnership purposes. It is available also to fund letters of credit up to a $50 million sub-limit and to fund distributions to unitholders up to a $60 million sub-limit.

During the six months ended June 30, 2012, we received advances totaling $99.0 million and repaid $129.0 million, resulting in net repayments of $30.0 million under the Credit Agreement and an outstanding balance of $170.0 million at June 30, 2012.

Our obligations under the Credit Agreement are collateralized by substantially all of our assets. Indebtedness under the Credit Agreement is recourse to HEP Logistics Holdings, L.P. (“HEP Logistics”), our general partner, and guaranteed by our material wholly-owned subsidiaries. Any recourse to HEP Logistics would be limited to the extent of its assets, which other than its investment in us, are not significant. We may prepay all loans at any time without penalty, except for payment of certain breakage and related costs.

The Credit Agreement imposes certain requirements on us which we are currently in compliance with, including: a prohibition against distribution to unitholders if, before or after the distribution, a potential default or an event of default as defined in the agreement would occur; limitations on our ability to incur debt, make loans, acquire other companies, change the nature of our

- 12 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

business, enter a merger or consolidation, or sell assets; and covenants that require maintenance of a specified EBITDA to interest expense ratio, total debt to EBITDA ratio and senior debt to EBITDA ratio. If an event of default exists under the Credit Agreement, the lenders will be able to accelerate the maturity of the debt and exercise other rights and remedies.

Senior Notes

In March 2012, we issued $300 million in aggregate principal amount outstanding of 6.5% senior notes maturing March 1, 2020 (the “6.5% Senior Notes”). Net proceeds of $294.8 million were used to fund $157.8 million aggregate principal amount of 6.25% senior notes maturing March 1, 2015 (the “6.25% Senior Notes”) tendered pursuant to a cash tender offer and consent solicitation, to repay $72.9 million in promissory notes due to HFC as discussed below, to pay related fees, expenses and accrued interest in connection with these transactions and to repay borrowings under the Credit Agreement.

In April 2012, we redeemed $27.2 million aggregate principal amount of 6.25% Senior Notes that remained outstanding following the cash tender offer and consent solicitation.

Also, we have $150 million in aggregate principal amount outstanding of 8.25% senior notes (the “8.25% Senior Notes”) maturing March 15, 2018.

The 6.5% and 8.25% Senior Notes (collectively, the “Senior Notes”) are unsecured and impose certain restrictive covenants, which we are currently in compliance with, 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. At any time when the Senior Notes are rated investment grade by both Moody’s and 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 under the Senior Notes.

Indebtedness under the Senior Notes is recourse to HEP Logistics, our general partner, and guaranteed by our wholly-owned subsidiaries. However, any recourse to HEP Logistics would be limited to the extent of its assets, which other than its investment in us, are not significant.

Promissory Notes

In November 2011, we issued senior unsecured promissory notes to HFC (the “Promissory Notes”) having an aggregate principal amount of $150 million to finance a portion of our November 9, 2011 acquisition of assets located at HFC's El Dorado and Cheyenne refineries (see Note 2). In December 2011, we repaid $77.1 million of outstanding principal using proceeds received in our December 2011 common unit offering and existing cash. We repaid the remaining $72.9 million balance in March 2012.

Long-term Debt

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



	June 30, 2012			December 31, 2011
	(In thousands)
Credit Agreement	$	170,000		$	200,000
6.5% Senior Notes
Principal	300,000			—
Unamortized discount	(5,051		)	—
	294,949			—
6.25% Senior Notes
Principal	—			185,000
Unamortized net discount	—			(105		)
	—			184,895
8.25% Senior Notes
Principal	150,000			150,000
Unamortized discount	(1,754		)	(1,907		)
	148,246			148,093

Promissory Notes	—			72,900

Total long-term debt	$	613,195		$	605,888

- 13 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Interest Rate Risk Management

We use interest rate swaps (derivative instruments) to manage our exposure to interest rate risk.

As of June 30, 2012, we have an interest rate swap that hedges our exposure to the cash flow risk caused by the effects of LIBOR changes on a $155.0 million Credit Agreement advance. This interest rate swap effectively converts $155.0 million of our LIBOR based debt to fixed rate debt having an interest rate of 0.99% plus an applicable margin of 2.00% as of June 30, 2012, which equaled an effective interest rate of 2.99%. This swap contract matures in February 2016.

We have designated this interest rate swap as a cash flow hedge. Based on our assessment of effectiveness using the change in variable cash flows method, we have determined that this interest rate swap is effective in offsetting the variability in interest payments on $155.0 million of our variable rate debt resulting from changes in LIBOR. Under hedge accounting, we adjust our cash flow hedge on a quarterly basis to its fair value with the offsetting fair value adjustment to accumulated other comprehensive loss. Also on a quarterly basis, we measure hedge effectiveness by comparing the present value of the cumulative change in the expected future interest to be paid or received on the variable leg of our swap against the expected future interest payments on $155.0 million of our variable rate debt. Any ineffectiveness is reclassified from accumulated other comprehensive loss to interest expense. As of June 30, 2012, we had no ineffectiveness on our cash flow hedge.

At June 30, 2012, we have an accumulated other comprehensive loss of $5.8 million that relates to our current and previous cash flow hedging instruments. Of this amount, $3.4 million represents an unrecognized loss attributable to a cash flow hedge terminated in December 2011 and relates to the application of hedge accounting prior to termination. This amount is being amortized as a charge to interest expense through February 2013, the remaining term of the terminated swap contract. The remaining $2.4 million amount will be effectively transferred from accumulated other comprehensive loss into interest expense as interest is paid on the underlying swap agreement over the next twelve-month period, assuming interest rates remain unchanged.

Additional information on our interest rate swap is as follows:

Derivative Instrument

Balance Sheet

Location

Fair Value

Location of Offsetting

Balance

Offsetting

Amount

(In thousands)

June 30, 2012

Interest rate swap designated as cash flow hedging instrument:

Variable-to-fixed interest rate swap contract ($155.0 million of LIBOR based debt interest)

Other long-term

liabilities

2,382

Accumulated other

comprehensive loss

2,382

December 31, 2011

Interest rate swap designated as cash flow hedging instrument:

Variable-to-fixed interest rate swap contract ($155.0 million of LIBOR based debt interest)

Other long-term

liabilities

520

Accumulated other

comprehensive loss

520

Interest Expense and Other Debt Information

Interest expense consists of the following components:

- 14 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued



	Six Months Ended June 30,
	2012		2011
	(In thousands)
Interest on outstanding debt:
Credit Agreement, net of interest on interest rate swap	$	2,953	$	5,013
6.5% Senior Notes	5,966		—
6.25% Senior Notes	2,422		5,781
8.25% Senior Notes	6,193		6,187
Promissory Notes	543		—
Amortization of discount and deferred debt issuance costs	3,422		595
Commitment fees	362		227
Total interest incurred	21,861		17,803
Less capitalized interest	132		530
Net interest expense	$	21,729	$	17,273
Cash paid for interest	$	17,039	$	17,204

We recognized a charge of $3.0 million upon the early extinguishment of debt for the six months ended June 30, 2012. This charge represents the premium paid to our 6.25% Senior Note holders upon their tender of an aggregate principal amount of $185.0 million and related net discount.


Note 8:	Significant Customers

All revenues are domestic revenues, of which 97% are currently generated from our two largest customers: HFC and Alon. The vast majority of our revenues are derived from activities conducted in the southwest United States.

The following table presents the percentage of total revenues generated by each of these customers:



	Three Months Ended June 30,				Six Months Ended June 30,
	2012		2011		2012		2011
HFC	85	%	73	%	84	%	74	%
Alon	12	%	23	%	12	%	22	%


Note 9:	Related Party Transactions

We serve HFC's refineries under long-term pipeline and terminal, tankage and throughput agreements expiring from 2019 to 2026. Under these agreements, HFC agreed to transport, store and throughput volumes of refined product and crude oil on our pipelines and terminal, tankage and loading rack facilities that result in minimum annual payments to us. These minimum annual payments or revenues are subject to annual tariff rate adjustments on July 1, based on the Producer Price Index (“PPI”) or Federal Energy Regulatory Commission (“FERC”) index. Following the July 1, 2012 PPI adjustment HFC's minimum annualized payments to us under these agreements increased by $8.5 million to $200.3 million.

If HFC fails to meet its minimum volume commitments under the agreements in any quarter, it will be required to pay us in cash the amount of any shortfall 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 an omnibus agreement we have with HFC (the “Omnibus Agreement”) we pay HFC an annual administrative fee for the provision by HFC or its affiliates of various general and administrative services to us, currently $2.3 million. This fee does not include the salaries of pipeline and terminal personnel or the cost of their employee benefits, which are charged to us separately by HFC. Also, we reimburse HFC and its affiliates for direct expenses they incur on our behalf.

Related party transactions with HFC are as follows:

- 15 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued


•	Revenues received from HFC were $54.2 million and $37.1 million for the three months ended June 30, 2012 and 2011, respectively, and $107.0 million and $71.2 million for the six months ended June 30, 2012 and 2011, respectively.


•	HFC charged us general and administrative services under the Omnibus Agreement of $0.6 million for the three months ended June 30, 2012 and 2011, and $1.2 million for the six months ended June 30, 2012 and 2011.


•	We reimbursed HFC for costs of employees supporting our operations of $7.1 million and $4.7 million for the three months ended June 30, 2012 and 2011, respectively, and $14.8 million and $9.7 million for the six months ended June 30, 2012 and 2011, respectively.


•	HFC reimbursed us $2.2 million and $1.9 million for the three months ended June 30, 2012 and 2011, respectively, and $4.7 million and $8.7 million for the six months ended June 30, 2012 and 2011, respectively for certain costs paid on their behalf.


•	We distributed $15.7 million and $10.0 million for the three months ended June 30, 2012 and 2011, respectively, to HFC as regular distributions on its common units and general partner interest, including general partner incentive distributions. For the six months ended June 30, 2012 and 2011, we distributed $31.0 million and $19.7 million, respectively.


•	Accounts receivable from HFC were $26.3 million and $31.0 million at June 30, 2012 and December 31, 2011, respectively.


•	Accounts payable to HFC were $4.7 million and $5.3 million at June 30, 2012 and December 31, 2011, respectively.

•

Revenues for the three and six months ended June 30, 2012 include $0.8 million and $2.5 million of shortfall payments billed in 2011, as HFC did not exceed its minimum volume commitment in any of the subsequent four quarters. Deferred revenue in the consolidated balance sheets at June 30, 2012 and December 31, 2011, includes $3.3 million and $4.0 million, respectively, relating to certain shortfall billings. It is possible that HFC may not exceed its minimum obligations to receive credit for any of the $3.3 million deferred at June 30, 2012.


•	We acquired from HFC a 75% interest in the UNEV Pipeline in July 2012 and tankage and terminal assets in November 2011. See Note 2 for a description of these transactions.


Note 10:	Partners’ Equity

As of June 30, 2012, HFC held 11,097,615 of our common units and the 2% general partner interest, which together constituted a 42% ownership interest in us. On July 12, 2012, we issued HFC 1,029,900 of our common units as partial consideration for our acquisition of its 75% interest in UNEV, which increased HFC's ownership interest in us to 44%, inclusive of the general partner interest.

Allocations of Net Income

Net income attributable to HEP is allocated between limited partners and the general partner interest in accordance with the provisions of the partnership agreement. HEP net income allocated to the general partner includes incentive distributions that are declared subsequent to quarter end. After the amount of incentive distributions is allocated to the general partner, the remaining net income attributable to HEP is allocated to the partners based on their weighted-average ownership percentage during the period.

The following table presents the allocation of the general partner interest in net income for the periods presented below:



	Three Months Ended June 30,				Six Months Ended June 30,
	2012		2011		2012		2011
	(In thousands)
General partner interest in net income	$	352	$	310	$	688	$	547
General partner incentive distribution	5,565		3,537		10,737		6,862
Total general partner interest in net income	$	5,917	$	3,847	$	11,425	$	7,409

Cash Distributions

Our general partner, HEP Logistics, is entitled to incentive distributions if the amount we distribute with respect to any quarter exceeds specified target levels.

- 16 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

On July 25, 2012, we announced our cash distribution for the second quarter of 2012 of $0.91 per unit. The distribution is payable on all common and general partner units and will be paid August 14, 2012 to all unitholders of record on August 7, 2012.

The following table presents the allocation of our regular quarterly cash distributions to the general and limited partners for the periods in which they apply. Our distributions are declared subsequent to quarter end; therefore, the amounts presented do not reflect distributions paid during the periods presented below.



	Three Months Ended June 30,				Six Months Ended June 30,
	2012		2011		2012		2011
	(In thousands, except per unit data)
General partner interest	$	622	$	462	$	1,227	$	915
General partner incentive distribution	5,565		3,537		10,737		6,862
Total general partner distribution	6,187		3,999		11,964		7,777
Limited partner distribution	24,899		19,098		49,387		37,975
Total regular quarterly cash distribution	$	31,086	$	23,097	$	61,351	$	45,752
Cash distribution per unit applicable to limited partners	$	0.910	$	0.865	$	1.805	$	1.720

As a master limited partnership, we distribute our available cash, which historically has exceeded our net income because depreciation and amortization expense represents a non-cash charge against income. The result is a decline in our partners’ equity since our regular quarterly distributions have exceeded our quarterly net income. Additionally, if the assets contributed and acquired from HFC had occurred while we were not a consolidated variable interest entity of HFC, our acquisition cost in excess of HFC’s historical basis in the transferred assets of $295.6 million, exclusive of depreciation and amortization, (as of June 30, 2012) would have been recorded in our financial statements as increases to our properties and equipment and intangible assets instead of decreases to our partners’ equity.


Note 11:	Supplemental Guarantor/Non-Guarantor Financial Information

Obligations of HEP (“Parent”) under the Senior Notes have been jointly and severally guaranteed by each of its direct and indirect wholly-owned subsidiaries (“Guarantor Subsidiaries”). These guarantees are full and unconditional.

The following financial information presents condensed consolidating balance sheets, statements of comprehensive income, and statements of cash flows of the Parent and the Guarantor Subsidiaries. The information has been presented as if the Parent accounted for its ownership in the Guarantor Subsidiaries using the equity method of accounting.

- 17 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Balance Sheet



June 30, 2012	Parent		Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
ASSETS
Current assets:
Cash and cash equivalents	$	2	$	4,214		$	—		$	4,216
Accounts receivable	—		30,169			—			30,169
Intercompany accounts receivable (payable)	47,371		(47,371		)	—			—
Prepaid and other current assets	42		3,368			—			3,410
Total current assets	47,415		(9,620		)	—			37,795
Properties and equipment, net	—		532,548			—			532,548
Investment in subsidiaries	716,967		—			(716,967		)	—
Transportation agreements, net	—		98,070			—			98,070
Goodwill	—		256,498			—			256,498
Investment in SLC Pipeline	—		25,427			—			25,427
Other assets	1,757		7,603			—			9,360
Total assets	$	766,139	$	910,526		$	(716,967	)	$	959,698

LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable	$	—	$	9,695		$	—		$	9,695
Accrued interest	9,602		53			—			9,655
Deferred revenue	—		3,603			—			3,603
Accrued property taxes	—		1,910			—			1,910
Other current liabilities	478		2,103			—			2,581
Total current liabilities	10,080		17,364			—			27,444
Long-term debt	443,195		170,000			—			613,195
Other long-term liabilities	—		6,195			—			6,195
Partners’ equity	312,864		716,967			(716,967		)	312,864
Total liabilities and partners’ equity	$	766,139	$	910,526		$	(716,967	)	$	959,698

- 18 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Balance Sheet



December 31, 2011	Parent		Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
ASSETS
Current assets:
Cash and cash equivalents	$	2	$	3,267		$	—		$	3,269
Accounts receivable	—		34,071			—			34,071
Intercompany accounts receivable (payable)	17,745		(17,745		)	—			—
Prepaid and other current assets	266		2,378			—			2,644
Total current assets	18,013		21,971			—			39,984
Properties and equipment, net	—		536,425			—			536,425
Investment in subsidiaries	651,217		—			(651,217		)	—
Transportation agreements, net	—		101,543			—			101,543
Goodwill	—		256,498			—			256,498
Investment in SLC Pipeline	—		25,302			—			25,302
Other assets	1,322		5,882			—			7,204
Total assets	$	670,552	$	947,621		$	(651,217	)	$	966,956

LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable	$	—	$	11,406		$	—		$	11,406
Accrued interest	7,498		782			—			8,280
Deferred revenue	—		4,032			—			4,032
Accrued property taxes	—		2,196			—			2,196
Other current liabilities	689		1,088			—			1,777
Total current liabilities	8,187		19,504			—			27,691
Long-term debt	332,988		272,900			—			605,888
Other long-term liabilities	—		4,000			—			4,000
Partners’ equity	329,377		651,217			(651,217		)	329,377
Total liabilities and partners’ equity	$	670,552	$	947,621		$	(651,217	)	$	966,956

- 19 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Statement of Comprehensive Income



Three Months Ended June 30, 2012	Parent			Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenues:
Affiliates	$	—		$	54,224		$	—		$	54,224
Third parties	—			9,468			—			9,468
	—			63,692			—			63,692
Operating costs and expenses:
Operations	—			17,923			—			17,923
Depreciation and amortization	—			9,132			—			9,132
General and administrative	484			2,003			—			2,487
	484			29,058			—			29,542
Operating income (loss)	(484		)	34,634			—			34,150
Equity in earnings of subsidiaries	32,339			—			(32,339		)	—
Equity in earnings of SLC Pipeline	—			794			—			794
Interest expense	(8,310		)	(3,014		)	—			(11,324		)
Loss on early extinguishment of debt	(383		)	—			—			(383		)
	23,646			(2,220		)	(32,339		)	(10,913		)
Income before income taxes	23,162			32,414			(32,339		)	23,237
State income tax expense	—			(75		)	—			(75		)
Net income	23,162			32,339			(32,339		)	23,162
Other comprehensive (loss)	(235		)	—			—			(235		)
Comprehensive income	$	22,927		$	32,339		$	(32,339	)	$	22,927

Condensed Consolidating Statement of Comprehensive Income



Three Months Ended June 30, 2011	Parent			Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenues:
Affiliates	$	—		$	37,139		$	—		$	37,139
Third parties	—			13,801			—			13,801
	—			50,940			—			50,940
Operating costs and expenses:
Operations	—			14,366			—			14,366
Depreciation and amortization	—			7,713			—			7,713
General and administrative	952			621			—			1,573
	952			22,700			—			23,652
Operating income (loss)	(952		)	28,240			—			27,288
Equity in earnings of subsidiaries	26,086			—			(26,086		)	—
Equity in earnings of SLC Pipeline	—			467			—			467
Interest expense	(6,121		)	(2,603		)	—			(8,724		)
	19,965			(2,136		)	(26,086		)	(8,257		)
Income before income taxes	19,013			26,104			(26,086		)	19,031
State income tax expense	—			(18		)	—			(18		)
Net income	19,013			26,086			(26,086		)	19,013
Other comprehensive income	271			—			—			271
Comprehensive income	$	19,284		$	26,086		$	(26,086	)	$	19,284

- 20 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Statement of Comprehensive Income



Six Months Ended June 30, 2012	Parent			Guarantor Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenues:
Affiliates	$	—		$	107,017		$	—		$	107,017
Third parties	—			20,190			—			20,190
	—			127,207			—			127,207
Operating costs and expenses:
Operations	—			34,911			—			34,911
Depreciation and amortization	—			19,396			—			19,396
General and administrative	1,926			2,600			—			4,526
	1,926			56,907			—			58,833
Operating income (loss)	(1,926		)	70,300			—			68,374
Equity in earnings of subsidiaries	65,064			—			(65,064		)	—
Equity in earnings of SLC Pipeline	—			1,625			—			1,625
Interest expense	(15,018		)	(6,711		)	—			(21,729		)
Loss on early extinguishment of debt	(2,979		)	—			—			(2,979		)
	47,067			(5,086		)	(65,064		)	(23,083		)
Income before income taxes	45,141			65,214			(65,064		)	45,291
State income tax expense	—			(150		)	—			(150		)
Net income	45,141			65,064			(65,064		)	45,141
Other comprehensive income	685			—			—			685
Comprehensive income	$	45,826		$	65,064		$	(65,064	)	$	45,826

Condensed Consolidating Statement of Comprehensive Income



Six Months Ended June 30, 2011	Parent		Guarantor Subsidiaries		Eliminations		Consolidated
	(In thousands)
Revenues:
Affiliates	$	—	$	71,246	$	—	$	71,246
Third parties	—		24,711		—		24,711
	—		95,957		—		95,957
Operating costs and expenses:
Operations	—		27,162		—		27,162
Depreciation and amortization	—		15,353		—		15,353
General and administrative	1,703		1,233		—