Edgar Filing: HOLLY ENERGY PARTNERS LP

Three Months Ended March 31,

HEP 3-31-2013 10Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

______________________________________________________________________________________

FORM 10-Q

______________________________________________________________________________________

(Mark One)



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

For the quarterly period ended March 31, 2013



¨	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 April 26, 2013 was 58,657,048.

Table of Contentsril 19,

HOLLY ENERGY PARTNERS, L.P.

INDEX





	FORWARD-LOOKING STATEMENTS		3

PART I. FINANCIAL INFORMATION			4

	Item 1.	Financial Statements (Unaudited)	4

		Consolidated Balance Sheets	4

		Consolidated Statements of Income	5

		Consolidated Statements of Comprehensive Income	6

		Consolidated Statements of Cash Flows	7

		Consolidated Statements of Partners’ Equity	8

		Notes to Consolidated Financial Statements	9

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	24

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	36

	Item 4.	Controls and Procedures	36

PART II. OTHER INFORMATION			37

	Item 1.	Legal Proceedings	37

	Item 1A.	Risk Factors	37

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	37

	Item 6.	Exhibits	37

		SIGNATURES	38

		Index to Exhibits	39

- 2 -

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,” “should,” “would,” “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. 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:


•	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 purchase and integrate additional operations in the future successfully;


•	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; 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, 2012 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.

- 3 -

Table of Contentsril 19,

PART I. FINANCIAL INFORMATION


Item 1.	Financial Statements

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED BALANCE SHEETS

(Unaudited)



	March 31, 2013			December 31, 2012
	(In thousands, except unit data)
ASSETS
Current assets:
Cash and cash equivalents	$	18,193		$	5,237
Accounts receivable:
Trade	6,073			7,126
Affiliates	31,055			31,594
	37,128			38,720
Prepaid and other current assets	3,475			3,619
Total current assets	58,796			47,576

Properties and equipment, net	955,920			960,535
Transportation agreements, net	92,860			94,596
Goodwill	256,498			256,498
Investment in SLC Pipeline	25,011			25,041
Other assets	9,101			9,864
Total assets	$	1,398,186		$	1,394,110

LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable:
Trade	$	7,429		$	7,045
Affiliates	4,917			4,985
	12,346			12,030

Accrued interest	2,366			10,226
Deferred revenue	6,627			8,901
Accrued property taxes	2,721			2,688
Other current liabilities	2,421			1,905
Total current liabilities	26,481			35,750

Long-term debt	811,913			864,674
Other long-term liabilities	14,723			15,433
Deferred revenue	15,469			11,494

Class B unit	15,418			13,903

Equity:
Partners’ equity:
Common unitholders (58,657,048 and 56,782,048 units issued and outstanding at March 31, 2013 and December 31, 2012, respectively)	560,590			502,809
General partner interest (2% interest)	(145,118		)	(145,877		)
Accumulated other comprehensive loss	(2,868		)	(4,279		)
Total partners’ equity	412,604			352,653
Noncontrolling interest	101,578			100,203
Total equity	514,182			452,856
Total liabilities and equity	$	1,398,186		$	1,394,110

See accompanying notes.

- 4 -

Table of Contentsril 19,

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)



	Three Months Ended March 31,
	2013			2012 ⁽¹⁾
	(In thousands, except per unit data)
Revenues:
Affiliates	$	61,512		$	56,531
Third parties	12,786			11,884
	74,298			68,415
Operating costs and expenses:
Operations	25,865			20,475
Depreciation and amortization	14,154			14,300
General and administrative	3,232			2,039
	43,251			36,814
Operating income	31,047			31,601

Other income (expense):
Equity in earnings of SLC Pipeline	657			831
Interest expense	(12,484		)	(10,405		)
Interest income	103			—
Loss on early extinguishment of debt	—			(2,596		)
Gain on sale of assets	2,022			—
	(9,702		)	(12,170		)
Income before income taxes	21,345			19,431
State income tax expense	(56		)	(75		)
Net income	21,289			19,356
Allocation of net loss attributable to Predecessors	—			1,861
Allocation of net loss (income) attributable to noncontrolling interests	(2,890		)	557
Net income attributable to Holly Energy Partners	18,399			21,774
General partner interest in net income, including incentive distributions	(6,231		)	(5,503		)
Limited partners’ interest in net income	$	12,168		$	16,271
Limited partners’ per unit interest in earnings—basic and diluted	$	0.21		$	0.30
Weighted average limited partners’ units outstanding	56,990			54,722

⁽¹⁾ Restated as described in Note 1.

See accompanying notes.

- 5 -

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)



	Three Months Ended March 31,
	2013			2012 ⁽¹⁾
	(In thousands)
Net income	$	21,289		$	19,356
Allocation of net loss attributable to Predecessors	—			1,861
Net income before noncontrolling interests	21,289			21,217

Other comprehensive income (loss):
Change in fair value of cash flow hedge	562			(354		)
Amortization of unrealized loss attributable to discontinued cash flow hedge	849			1,274
Other comprehensive income (loss)	1,411			920
Comprehensive income before noncontrolling interest	22,700			22,137
Allocation of comprehensive (income) loss to noncontrolling interests	(2,890		)	557
Comprehensive income attributable to Holly Energy Partners	$	19,810		$	22,694

⁽¹⁾ Restated as described in Note 1.

See accompanying notes.

- 6 -

Table of Contentsril 19,

HOLLY ENERGY PARTNERS, L.P.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



	Three Months Ended March 31,
	2013			2012 ⁽¹⁾
	(In thousands)
Cash flows from operating activities
Net income	$	21,289		$	19,356
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	14,154			14,300
Gain on sale of assets	(2,022		)	—
Amortization of deferred charges	1,379			2,091
Equity in earnings of SLC Pipeline, net of distributions	30			(81		)
Amortization of restricted and performance units	1,123			943
(Increase) decrease in current assets:
Accounts receivable—trade	1,053			(1,897		)
Accounts receivable—affiliates	539			(1,219		)
Prepaid and other current assets	145			328
Increase (decrease) in current liabilities:
Accounts payable—trade	(1,808		)	(5,749		)
Accounts payable—affiliates	253			(14		)
Accrued interest	(7,860		)	(6,473		)
Deferred revenue	1,686			(592		)
Accrued property taxes	33			(395		)
Other current liabilities	531			771
Other, net	354			2,734
Net cash provided by operating activities	30,879			24,103

Cash flows from investing activities
Additions to properties and equipment	(6,645		)	(17,011		)
Proceeds from sale of assets	2,481			—
Net cash used for investing activities	(4,164		)	(17,011		)

Cash flows from financing activities
Borrowings under credit agreement	57,000			36,000
Repayments of credit agreement borrowings	(110,000		)	(81,000		)
Proceeds from issuance of senior notes	—			294,750
Proceeds from issuance of common units	73,444			—
Repayment of notes	—			(232,711		)
Contributions from UNEV joint venture partners	—			14,962
Distributions to HEP unitholders	(32,709		)	(29,716		)
Contribution from general partner	1,499			—
Purchase of units for incentive grants	(2,719		)	(1,283		)
Deferred financing costs	—			(1,123		)
Other	(274		)	(192		)
Net cash used by financing activities	(13,759		)	(313		)

Cash and cash equivalents
Increase for the period	12,956			6,779
Beginning of period	5,237			6,369
End of period	$	18,193		$	13,148

⁽¹⁾ Restated as described in Note 1.

See accompanying notes.

- 7 -

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)			Noncontrolling Interest		Total Equity
	(In thousands)

Balance at December 31, 2012	$	502,809		$	(145,877	)	$	(4,279	)	$	100,203	$	452,856
Issuance of common units	73,444			—			—			—		73,444
Net income	14,310			5,604			—			1,375		21,289
Other comprehensive income	—			—			1,411			—		1,411
Capital contribution	—			1,499			—			—		1,499
Distributions to HEP unitholders	(26,687		)	(6,022		)	—			—		(32,709		)
Purchase of units for restricted grants	(2,924		)	—			—			—		(2,924		)
Amortization of restricted and performance units	1,123			—			—			—		1,123
Class B unit accretion	(1,485		)	(30		)	—			—		(1,515		)
Other	—			(292		)	—			—		(292		)
Balance March 31, 2013	$	560,590		$	(145,118	)	$	(2,868	)	$	101,578	$	514,182

See accompanying notes.

- 8 -

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 is 39% owned (including the 2% general partner interest) by HollyFrontier Corporation (“HFC”) and its subsidiaries. In these consolidated financial statements, the words “we,” “our,” “ours” and “us” refer to HEP unless the context otherwise indicates.

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 75% interest in UNEV Pipeline, LLC (“UNEV”), which owns a 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, and a 25% interest in SLC Pipeline LLC, which owns a 95-mile intrastate crude oil pipeline system (the “SLC Pipeline”) that serves refineries in the Salt Lake City, Utah area.

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, 2012. 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, 2013.

On January 16, 2013, a two-for-one unit split was paid in the form of a common unit distribution for each issued and outstanding common unit to all unitholders of record on January 7, 2013. All references to unit and per unit amounts in this document and related disclosures have been adjusted to reflect the effect of the unit split for all periods presented.

In March 2013, we closed on a public offering of 1,875,000 of our common units. Additionally, an affiliate of HFC, as a selling unitholder, closed on a public sale of 1,875,000 of its HEP common units. We used our net proceeds of $73.4 million to repay indebtedness incurred under our credit facility and for general partnership purposes. Amounts repaid under our credit facility may be reborrowed from time to time, and we intend to reborrow certain amounts to fund capital expenditures.

The financial information for the three months ended March 31, 2012, included in the accompanying financial statements and notes thereto were revised from the amounts previously reported for that period due to accounting rules that require retrospective restatement of previously reported results in cases of business combinations between entities under common control. We have therefore included the results of UNEV prior to our acquisition on July 12, 2012, herein referred to as results attributable to the Predecessor. See Note 2 below for additional information on the UNEV acquisition. Additional revisions were made in order to correct certain immaterial items in previously reported amounts. These revisions reduced net income attributable to Holly Energy Partners for the three months ended March 31, 2012 by $0.2 million, with no impact on the limited partners' per unit interest in net earnings - basic and diluted and were comprised principally of an adjustment of depreciation expense related to certain property and equipment. For more information about these revisions, see the Notes to Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2012.

New Accounting Pronouncements

Presentation of Comprehensive Income

Effective January 1, 2013, we adopted the accounting standard update that requires the disclosure of significant amounts reclassified out of accumulated other comprehensive income by component either on the face of the financial statements or in the notes. The adoption of this accounting standard did not have an impact on our financial condition, results of operations or cash flows.

- 9 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued


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 2,059,800 of our common units. We paid an additional $0.9 million to HFC for a post-closing working capital adjustment. Also under the terms of the transaction, we issued to HFC a Class B unit comprising a noncontrolling equity interest in a wholly-owned subsidiary subject to redemption to the extent that HFC is entitled to a 50% interest in our share of annual UNEV earnings before interest, income taxes, depreciation, and amortization above $30 million beginning July 1, 2016 and ending in June 2032, subject to certain limitations. Such contingent redemption payments are limited to a maximum payment amount calculated as described below. However, to the extent earnings thresholds are not achieved, no redemption payments are required. Contemporaneously with this transaction, HFC (our general partner) agreed to forego its right to incentive distributions of up to $1.25 million per quarter over twelve consecutive quarterly periods following the closing of the transaction and up to an additional four quarters in certain circumstances. The Class B unit increases with each foregone incentive distribution as described above and by a 7% factor compounded annually on the outstanding unredeemed balance through its expiration date. At our option, we may redeem, in whole or in part, the Class B unit at the current unredeemed value based on the calculation described. The Class B unit had a value of $13.9 million at December 31, 2012 and $15.4 million at March 31, 2013.

Noncontrolling interests reported in the consolidated statements of income include the minority partner's 25% interest in UNEV and income attributable to the Class B unit representing foregone incentive distribution rights and the 7% accretion factor, which collectively amounted to $2.9 million for the three months ended March 31, 2013.

We are a consolidated variable interest entity of HFC. Therefore, this transaction was recorded as a transfer between entities under common control and reflects HFC's carrying basis in UNEV's assets and liabilities. We have retrospectively adjusted our financial position and operating results as if UNEV were a consolidated subsidiary for all periods while we were under common control of HFC. For the three months ended March 31, 2012, our consolidated statement of income includes Predecessor revenues from UNEV of $3.9 million and Predecessor net losses of $1.9 million.


Note 3:	Financial Instruments

Our financial instruments consist of cash and cash equivalents, accounts receivable, accounts payable, debt and interest rate swaps. 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 swaps were as follows:

- 10 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued



		March 31, 2013				December 31, 2012
Financial Instrument	Fair Value Input Level	Carrying Value		Fair Value		Carrying Value		Fair Value
		(In thousands)
Liabilities:
Senior notes:
6.5% senior notes	Level 2	$	295,438	$	318,750	$	295,275	$	321,000
8.25% senior notes	Level 2	148,475		161,813		148,399		163,125
		443,913		480,563		443,674		484,125

Interest rate swaps	Level 2	2,868		2,868		3,430		3,430
		$	446,781	$	483,431	$	447,104	$	487,555

Level 2 Financial Instruments

Our senior notes and interest rate swaps 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. The fair value of our interest rate swaps 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:



	March 31, 2013		December 31, 2012
	(In thousands)
Pipelines, terminals and tankage	$	1,061,392	$	1,049,531
Land and right of way	63,192		63,248
Construction in progress	27,122		27,150
Other	17,899		24,462
	1,169,605		1,164,391
Less accumulated depreciation	213,685		203,856
	$	955,920	$	960,535

We capitalized $0.1 million and $0.1 million in interest related to construction projects during the three months ended March 31, 2013 and 2012, 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:

- 11 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued



	March 31, 2013		December 31, 2012
	(In thousands)
Alon transportation agreement	$	59,933	$	59,933
HFC transportation agreement	74,231		74,231
	134,164		134,164
Less accumulated amortization	41,304		39,568
	$	92,860	$	94,596

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 $1.9 million and $1.5 million for the three months ended March 31, 2013 and 2012, respectively. 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.

We have an incentive plan (“Long-Term Incentive Plan”) for employees 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 March 31, 2013, we have two types of incentive-based awards which are described below. The compensation cost charged against income was $1.1 million and $0.9 million for the three months ended March 31, 2013 and 2012, 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 March 31, 2013, 2,500,000 units were authorized to be granted under our Long-Term Incentive Plan, of which 1,735,811 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 non-employee 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 three months ended March 31, 2013 is presented below:



Restricted Units	Units	Weighted- Average Grant-Date Fair Value
Outstanding at January 1, 2013 (nonvested)	58,472	$	31.21
Granted	37,815	41.18
Vesting and transfer of full ownership to recipients	—	—
Outstanding at March 31, 2013 (nonvested)	96,287	$	35.08

- 12 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

As of March 31, 2013, there was $1.6 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 March 31, 2013, estimated unit payouts for outstanding nonvested performance unit awards were at 110% to 125%.

We granted 32,888 target performance units to certain officers in March 2013. These units will vest over a three-year performance period ending December 31, 2015 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 0% to 200% of the target number of performance units granted (in the case of our Chief Executive Officer) or from 50% to 150% of the target number of performance units granted (in the case of other officers granted performance units). 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 $40.86 and will apply to the number of units ultimately awarded.

A summary of performance unit activity and changes during the three months ended March 31, 2013 is presented below:



Performance Units	Units
Outstanding at January 1, 2013 (nonvested)	54,498
Granted	32,888
Vesting and transfer of common units to recipients	(25,124	)
Outstanding at March 31, 2013 (nonvested)	62,262

The grant-date fair value of performance units vested and transferred to recipients during the three months ended March 31, 2013 was $0.5 million. As of March 31, 2013, there was $1.8 million of total unrecognized compensation expense related to nonvested performance units, which is expected to be recognized over a weighted-average period of 1.3 years.

During the three months ended March 31, 2013, we purchased $2.4 million 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

We have a $550 million senior secured revolving credit facility expiring in June 2017 (the “Credit Agreement”) that 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 three months ended March 31, 2013, we received advances totaling $57.0 million and repaid $110.0 million, resulting in net repayments of $53.0 million under the Credit Agreement and an outstanding balance of $368.0 million at March 31, 2013.

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 business, enter into a merger or consolidation, or sell assets; and covenants that require maintenance of a specified EBITDA to

- 13 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

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 in March and April 2012 to redeem $185.0 million aggregate principal amount of our 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 HFC $72.9 million in promissory notes related to our November 2011 acquisition of assets located at HFC's El Dorado and Cheyenne refineries, to pay related fees, expenses and accrued interest in connection with these transactions and to repay borrowings under the Credit Agreement.

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

The 6.5% Senior Notes 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.

Long-term Debt

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



	March 31, 2013			December 31, 2012
	(In thousands)
Credit Agreement	$	368,000		$	421,000
6.5% Senior Notes
Principal	300,000			300,000
Unamortized discount	(4,562		)	(4,725		)
	295,438			295,275
8.25% Senior Notes
Principal	150,000			150,000
Unamortized discount	(1,525		)	(1,601		)
	148,475			148,399

Total long-term debt	$	811,913		$	864,674

Interest Rate Risk Management

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

As of March 31, 2013, we have three interest rate swaps that hedge our exposure to the cash flow risk caused by the effects of LIBOR changes on $305.0 million of Credit Agreement advances. Our first interest rate swap entered into in December 2011, 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 2.50% as of March 31, 2013, which equaled an effective interest rate of 3.49%. This swap contract matures in February 2016. In August 2012, we entered into two similar interest rate swaps with identical terms which effectively convert $150.0 million of our LIBOR based debt to fixed rate debt having an interest rate of 0.74% plus an applicable margin of 2.50% as of March 31, 2013, which equaled an effective interest rate of 3.24%. Both of these swap contracts mature in July 2017.

- 14 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

We have designated these interest rate swaps as cash flow hedges. Based on our assessment of effectiveness using the change in variable cash flows method, we have determined that these interest rate swaps are effective in offsetting the variability in interest payments on $305.0 million of our variable rate debt resulting from changes in LIBOR. Under hedge accounting, we adjust our cash flow hedges on a quarterly basis to their fair values with the offsetting fair value adjustments 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 swaps against the expected future interest payments on $305.0 million of our variable rate debt. Any ineffectiveness is recorded directly to interest expense. As of March 31, 2013, we had no ineffectiveness on our cash flow hedges.

At March 31, 2013, we have an accumulated other comprehensive loss of $2.9 million that relates to our current and previous cash flow hedging instruments. For the three months ended March 31, 2013, $1.4 million other comprehensive loss was reclassified to interest expense due to cash flow hedge settlements. Approximately $1.0 million will be 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 swaps is as follows:

Derivative Instrument

Balance Sheet

Location

Fair Value

Location of Offsetting

Balance

Offsetting

Amount

(In thousands)

March 31, 2013

Interest rate swaps designated as cash flow hedging instrument:

Variable-to-fixed interest rate swap contracts ($305.0 million of LIBOR based debt interest)

Other long-term

liabilities

2,868

Accumulated other

comprehensive loss

2,868

December 31, 2012

Interest rate swaps designated as cash flow hedging instrument:

Variable-to-fixed interest rate swap contracts ($305.0 million of LIBOR based debt interest)

Other long-term

liabilities

3,430

Accumulated other

comprehensive loss

3,430

Interest Expense and Other Debt Information

Interest expense consists of the following components:



	Three Months Ended March 31,
	2013		2012
	(In thousands)
Interest on outstanding debt:
Credit Agreement, net of interest on interest rate swaps	$	3,081	$	1,575
6.5% Senior Notes	4,875		1,083
6.25% Senior Notes	—		2,370
8.25% Senior Notes	3,094		3,094
Promissory Notes	—		543
Amortization of discount and deferred debt issuance costs	530		371
Increase in interest expense - non-cash charges attributable to interest rate swaps	849		1,274
Commitment fees	124		167
Total interest incurred	12,553		10,477
Less capitalized interest	69		72
Net interest expense	$	12,484	$	10,405
Cash paid for interest	$	19,033	$	15,292

- 15 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

We recognized a charge of $2.6 million upon the early extinguishment of debt for the three months ended March 31, 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 92% are generated currently 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:


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. Additionally such agreements require HFC to reimburse us for certain costs. As of March 31, 2013, these agreements with HFC will result in minimum annualized payments to us of $220.8 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.

- 16 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

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 personnel employed by HLS who perform services for us 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:


•	Revenues received from HFC were $61.5 million and $56.5 million for the three months ended March 31, 2013 and 2012, respectively.


•	HFC charged us general and administrative services under the Omnibus Agreement of $0.6 million and $0.6 million, respectively, for the three months ended March 31, 2013 and 2012.


•	We reimbursed HFC for costs of employees supporting our operations of $9.8 million and $7.6 million for the three months ended March 31, 2013 and 2012, respectively.


•	HFC reimbursed us $4.9 million and $2.5 million for the three months ended March 31, 2013 and 2012, respectively, for certain reimbursable costs and capital projects.


•	We distributed $17.4 million and $15.3 million for the three months ended March 31, 2013 and 2012, respectively, to HFC as regular distributions on its common units and general partner interest, including general partner incentive distributions.


•	Accounts receivable from HFC were $31.1 million and $31.6 million at March 31, 2013 and December 31, 2012, respectively.


•	Accounts payable to HFC were $4.9 million and $5.0 million at March 31, 2013 and December 31, 2012, respectively.

•

Revenues for the three months ended March 31, 2013 include $4.0 million of shortfall payments billed in 2012, as HFC did not exceed its minimum volume commitment in any of the subsequent four quarters. Deferred revenue in the consolidated balance sheets at March 31, 2013 and December 31, 2012, includes $3.5 million and $5.1 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 $3.5 million deferred at March 31, 2013.


•	We acquired from HFC 75% interest in the UNEV Pipeline in July 2012. See Note 2 for a description of this transaction.


Note 10:	Partners’ Equity

As of March 31, 2013, HFC held 22,380,030 of our common units and the 2% general partner interest, which together constituted a 39% ownership interest in us.

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:

- 17 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued



	Three Months Ended March 31,
	2013		2012
	(In thousands)
General partner interest in net income	$	248	$	332
General partner incentive distribution	5,983		5,171
Total general partner interest in net income	$	6,231	$	5,503

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.

On April 26, 2013 we announced our cash distribution for the first quarter of 2013 of $0.4775 per unit. The distribution is payable on all common and general partner units and will be paid May 15, 2013 to all unitholders of record on May 6, 2013.

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 March 31,
	2013		2012
	(In thousands, except per unit data)
General partner interest	$	719	$	606
General partner incentive distribution	5,983		5,171
Total general partner distribution	6,702		5,777
Limited partner distribution	28,009		24,488
Total regular quarterly cash distribution	$	34,711	$	30,265
Cash distribution per unit applicable to limited partners	$	0.4775	$	0.4475

As a master limited partnership, we distribute our available cash, which historically has exceeded our net income attributable to HEP 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 attributable to HEP. Additionally, if the asset contributions and acquisitions 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 $305.5 million 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, 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 comprehensive 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 using the equity method of accounting.

Prior period amounts have been recast to include UNEV operations acquired July 12, 2012, as if it had been acquired January 1, 2012. This treatment is required as the transactions were between entities under common control.

- 18 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Balance Sheet



March 31, 2013	Parent		Guarantor Restricted Subsidiaries			Non-Guarantor Non-Restricted Subsidiaries		Eliminations			Consolidated
	(In thousands)
ASSETS
Current assets:
Cash and cash equivalents	$	2	$	5,634		$	12,557	$	—		$	18,193
Accounts receivable	—		34,129			3,199		(200		)	37,128
Intercompany accounts receivable (payable)	62,994		(62,994		)	—		—			—
Prepaid and other current assets	163		2,194			1,118		—			3,475
Total current assets	63,159		(21,037		)	16,874		(200		)	58,796
Properties and equipment, net	—		562,480			393,440		—			955,920
Investment in subsidiaries	809,900		304,731			—		(1,114,631		)	—
Transportation agreements, net	—		92,860			—		—			92,860
Goodwill	—		256,498			—		—			256,498
Investment in SLC Pipeline	—		25,011			—		—			25,011
Other assets	1,713		7,388			—		—			9,101
Total assets	$	874,772	$	1,227,931		$	410,314	$	(1,114,831	)	$	1,398,186

LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable	$	—	$	11,257		$	1,289	$	(200	)	$	12,346
Accrued interest	2,229		137			—		—			2,366
Deferred revenue	—		5,513			1,114		—			6,627
Accrued property taxes	—		1,264			1,457		—			2,721
Other current liabilities	541		1,875			5		—			2,421
Total current liabilities	2,770		20,046			3,865		(200		)	26,481

Long-term debt	443,913		368,000			—		—			811,913
Other long-term liabilities	67		14,516			140		—			14,723
Deferred revenue	—		15,469			—		—			15,469
Class B unit	15,418		—			—		—			15,418
Equity - partners	412,604		809,900			406,309		(1,216,209		)	412,604
Equity - noncontrolling interest	—		—			—		101,578			101,578
Total liabilities and partners’ equity	$	874,772	$	1,227,931		$	410,314	$	(1,114,831	)	$	1,398,186

- 19 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Balance Sheet



December 31, 2012	Parent		Guarantor Restricted Subsidiaries			Non-Guarantor Non-Restricted Subsidiaries		Eliminations			Consolidated
	(In thousands)
ASSETS
Current assets:
Cash and cash equivalents	$	2	$	823		$	4,412	$	—		$	5,237
Accounts receivable	—		32,319			6,401		—			38,720
Intercompany accounts receivable (payable)	42,194		(42,194		)	—		—			—
Prepaid and other current assets	224		2,395			1,000		—			3,619
Total current assets	42,420		(6,657		)	11,813		—			47,576
Properties and equipment, net	—		563,701			396,834		—			960,535
Investment in subsidiaries	777,472		300,607			—		(1,078,079		)	—
Transportation agreements, net	—		94,596			—		—			94,596
Goodwill	—		256,498			—		—			256,498
Investment in SLC Pipeline	—		25,041			—		—			25,041
Other assets	1,154		8,710			—		—			9,864
Total assets	$	821,046	$	1,242,496		$	408,647	$	(1,078,079	)	$	1,394,110

LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable	$	—	$	10,745		$	1,285	$	—		$	12,030
Accrued interest	10,198		28			—		—			10,226
Deferred revenue	—		3,319			5,582		—			8,901
Accrued property taxes	—		1,923			765		—			2,688
Other current liabilities	563		1,274			68		—			1,905
Total current liabilities	10,761		17,289			7,700		—			35,750
Long-term debt	443,674		421,000			—		—			864,674
Other long-term liabilities	55		15,241			137		—			15,433
Deferred revenue	—		11,494			—		—			11,494
Class B unit	13,903		—			—		—			13,903
Equity - partners	352,653		777,472			400,810		(1,178,282		)	352,653
Equity - noncontrolling interest	—		—			—		100,203			100,203
Total liabilities and partners’ equity	$	821,046	$	1,242,496		$	408,647	$	(1,078,079	)	$	1,394,110

- 20 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Statement of Comprehensive Income



Three Months Ended March 31, 2013	Parent			Guarantor Restricted Subsidiaries			Non-Guarantor Non-restricted Subsidiaries		Eliminations			Consolidated
	(In thousands)
Revenues:
Affiliates	$	—		$	54,412		$	7,402	$	(302	)	$	61,512
Third parties	—			8,407			4,379		—			12,786
	—			62,819			11,781		(302		)	74,298
Operating costs and expenses:
Operations	—			23,366			2,801		(302		)	25,865
Depreciation and amortization	—			10,570			3,584		—			14,154
General and administrative	808			2,424			—		—			3,232
	808			36,360			6,385		(302		)	43,251
Operating income (loss)	(808		)	26,459			5,396		—			31,047
Equity in earnings (loss) of subsidiaries	28,974			4,124			—		(33,098		)	—
Equity in earnings of SLC Pipeline	—			657			—		—			657
Interest expense	(8,252		)	(4,232		)			—			(12,484		)
Interest income	—						103		—			103
Other	—			2,022			—		—			2,022
	20,722			2,571			103		(33,098		)	(9,702		)
Income (loss) before income taxes	19,914			29,030			5,499		(33,098		)	21,345
State income tax expense	—			(56		)	—		—			(56		)
Net income (loss)	19,914			28,974			5,499		(33,098		)	21,289
Allocation of net (income) attributable to noncontrolling interests	(1,515		)	—			—		(1,375		)	(2,890		)
Net income (loss) attributable to Holly Energy Partners	18,399			28,974			5,499		(34,473		)	18,399
Other comprehensive (loss)	1,411			1,411			—		(1,411		)	1,411
Comprehensive income (loss)	$	19,810		$	30,385		$	5,499	$	(35,884	)	$	19,810

- 21 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Statement of Comprehensive Income



Three Months Ended March 31, 2012	Parent			Guarantor Restricted Subsidiaries			Non-Guarantor Non-Restricted Subsidiaries			Eliminations			Consolidated
	(In thousands)
Revenues:
Affiliates	$	—		$	54,030		$	2,764		$	(263	)	$	56,531
Third parties	—			10,745			1,139			—			11,884
	—			64,775			3,903			(263		)	68,415
Operating costs and expenses:
Operations	—			18,141			2,597			(263		)	20,475
Depreciation and amortization	—			10,764			3,536			—			14,300
General and administrative	1,442			597			—			—			2,039
	1,442			29,502			6,133			(263		)	36,814
Operating income (loss)	(1,442		)	35,273			(2,230		)	—			31,601
Equity in earnings (loss) of subsidiaries	30,660			(1,673		)	—			(28,987		)	—
Equity in earnings of SLC Pipeline	—			831			—			—			831
Interest (expense) income	(6,709		)	(3,696		)	—			—			(10,405		)
Loss on early extinguishment of debt	(2,596		)	—			—			—			(2,596		)
	21,355			(4,538		)	—			(28,987		)	(12,170		)
Income (loss) before income taxes	19,913			30,735			(2,230		)	(28,987		)	19,431
State income tax expense	—			(75		)	—			—			(75		)
Net income (loss)	19,913			30,660			(2,230		)	(28,987		)	19,356
Allocation of net loss attributable to Predecessors	1,861			—			—			—			1,861
Allocation of net loss attributable to noncontrolling interests	—			—			—			557			557
Net income (loss) attributable to Holly Energy Partners	21,774			30,660			(2,230		)	(28,430		)	21,774
Other comprehensive income	920			920			—			(920		)	920
Comprehensive income (loss)	$	22,694		$	31,580		$	(2,230	)	$	(29,350	)	$	22,694

- 22 -

HOLLY ENERGY PARTNERS, L.P.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited) Continued

Condensed Consolidating Statement of Cash Flows



Three Months Ended March 31, 2013	Parent			Guarantor Restricted Subsidiaries			Non-Guarantor Non-Restricted Subsidiaries			Eliminations		Consolidated
	(In thousands)
Cash flows from operating activities	$	(39,241	)	$	61,752		$	8,368		$	—	$	30,879

Cash flows from investing activities
Additions to properties and equipment	—			(6,422		)	(223		)	—		(6,645		)
Proceeds from sale of assets	—			2,481			—			—		2,481
	—			(3,941		)