Battalion Oil (BATL) 8-K Other Events

Exhibit 99.1

Halcón Resources Corporation

Unaudited Pro Forma Condensed Combined Financial Information

The following unaudited pro forma condensed combined financial information sets forth selected historical consolidated financial information for Halcón Resources Corporation (the “Company” or “Halcón”) and gives effect to the events described below in greater detail. The historical data provided for the year ended December 31, 2016 is derived from the audited annual consolidated financial statements included in Halcón’s Annual Report on Form 10-K for the year ended December 31, 2016, which was filed on March 1, 2017. The historical data provided as of and for the nine months ended September 30, 2017 is derived from the unaudited condensed consolidated financial statements included in Halcón’s Form 10-Q for the period ended September 30, 2017, which was filed on November 9, 2017.

The unaudited pro forma condensed combined statements of operations are presented for the fiscal year ended December 31, 2016 and for the nine months ended September 30, 2017.  The unaudited pro forma condensed combined balance sheet is presented as of September 30, 2017. The pro forma financial information rolls forward to September 30, 2017, the impact of events previously reported, is provided for informational and illustrative purposes only and should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and related notes in Halcón’s Annual Report on Form 10-K for the year ended December 31, 2016 and Halcón’s Quarterly Report on Form 10-Q for the nine months ended September 30, 2017.

The pro forma adjustments, as described in the notes to the pro forma financial information, are based on currently available information. Management believes such adjustments are reasonable, factually supportable and directly attributable to the events and transactions described below. The unaudited pro forma condensed combined balance sheet reflects the impact of the events and transactions as if completed on September 30, 2017. The unaudited pro forma condensed combined statements of operations gives effect to the events and transactions as if completed on January 1, 2016, and only includes adjustments which have an ongoing impact. Note that because depletion is recalculated under full cost rules to give cumulative effect to all acquisitions and dispositions of evaluated oil and natural gas properties, the pro forma financial information presented herein may not be directly comparable to pro forma financial information giving effect only to earlier transactions.

The pro forma financial information does not purport to represent what the Company’s actual consolidated results of operations or financial position would have been had the events and transactions occurred on the dates assumed, nor is it necessarily indicative of the Company’s future financial condition or consolidated results of operations.

The pro forma financial information gives effect to the following:

·Williston Divestiture.  Halcón closed the sale of its Williston Basin operated assets for $1.4 billion on September 7, 2017.

·Debt Repurchase. The Company used a portion of the proceeds from the Williston Divestiture to repurchase the Company’s outstanding 12.0% second lien notes, to repurchase 50% of its outstanding 6.75% unsecured notes,

and to pay off the outstanding balance on its revolving credit facility. The 12.0% second lien notes were repurchased in September 2017 and 50% of the outstanding 6.75% unsecured notes were repurchased on October 10, 2017.

·Eagle Ford Divestiture. Halcón entered into a purchase and sale agreement to sell its East Texas Eagle Ford assets for $500 million. The transaction closed on March 9, 2017.

·Fresh-Start Accounting.  Halcón adopted fresh-start accounting as of September 9, 2016, the effective date of its emergence from reorganization under Chapter 11, resulting in the Company becoming a new entity for financial reporting purposes. Upon the adoption of fresh-start accounting, Halcón’s assets and liabilities were recorded at their fair values as of the fresh-start reporting date and liabilities subject to compromise of the predecessor entity were either reinstated or forgiven as part of the reorganization through an exchange of equity or equity-linked instruments.

·HK TMS Divestiture.  On September 30, 2016, Halcón executed an Assignment and Assumption Agreement pursuant to which it assigned one hundred percent (100%) of the membership interests of HK TMS LLC (“HK TMS”) in exchange for the Buyer assuming all obligations relating to the membership interests of HK TMS.

·The Acquired Properties.  On January 18, 2017, a subsidiary of the Company entered into a purchase and sale agreement with Samson Exploration, LLC to acquire 20,901 net acres in the Southern Delaware Basin for $705 million. The transaction closed on February 28, 2017.

·Equity Financing of Preferred Stock.  To fund a portion of the purchase price for the Acquired Properties, the Company sold 5,518 shares to investors of 8% automatically convertible preferred stock, par value $0.0001 per share. The preferred stock converted in April 2017 at a conversion ratio of 10,000 common shares for each share of preferred stock.

The preparation of the Pro Forma Financial Information is based on financial statements prepared in accordance with accounting principles generally accepted in the United States. These principles require the use of estimates that affect the reported amounts of assets, liabilities, revenues and expenses. Actual results could differ from those estimates. The Company applied the acquisition method of accounting for business combinations whereby the Company is required to record the assets acquired and liabilities assumed in the acquisition at their estimated fair values as of the closing date.  The fair value adjustments associated with the assets and liabilities used in the preparation of the unaudited pro forma condensed combined financial statements included herein should be considered preliminary and actual results could vary materially. Adjustments related to the Acquired Properties do not reflect any of the synergies and cost reductions that may result.

Halcón Resources Corporation

Unaudited Pro Forma Condensed Combined Balance Sheet

(in thousands except share and per share data)

	As of September  30, 2017
	Successor
	Consolidated Halcón Resources Historical			Debt Repurchase			Halcón Resources Pro Forma
Current assets:
Cash	$	989,347		$	(437,750	)(1)	$	551,597
Accounts receivable	108,753			—			108,753
Receivables from derivative contracts	5,166			—			5,166
Prepaids and other	12,171			—			12,171
Total current assets	1,115,437			(437,750		)	677,687
Oil and natural gas properties (full cost method):
Evaluated	782,695			—			782,695
Unevaluated	757,401			—			757,401
Gross oil and natural gas properties	1,540,096			—			1,540,096
Less - accumulated depletion	(561,989		)	—			(561,989		)
Net oil and natural gas properties	978,107			—			978,107
Other operating property and equipment:
Other operating property and equipment	68,195			—			68,195
Less - accumulated depreciation	(2,967		)	—			(2,967		)
Net other operating property and equipment	65,228			—			65,228
Other noncurrent assets:
Receivables from derivative contracts	1,444			—			1,444
Funds in escrow and other	2,408			—			2,408
Total assets	$	2,162,624		$	(437,750	)	$	1,724,874
Current liabilities:
Accounts payable and accrued liabilities	$	172,012		$	—		$	172,012
Liabilities from derivative contracts	3,279			—			3,279
Current portion of long-term debt, net	408,879			(408,879		)(1)	—
Other	8			—			8
Total current liabilities	584,178			(408,879		)	175,299
Long-term debt, net	408,879			—			408,879
Other noncurrent liabilities:
Liabilities from derivative contracts	2,175			—			2,175
Asset retirement obligations	5,116			—			5,116
Other	288			—			288
Commitments and contingencies
Stockholders’ equity:
Common stock: 1,000,000,000 shares of $0.0001 par value authorized	15			—			15
Additional paid-in capital	1,013,141			—			1,013,141
Retained earnings	148,832			(28,871		)(1)	119,961
Total stockholders’ equity	1,161,988			(28,871		)	1,133,117
Total liabilities and stockholders’ equity	$	2,162,624		$	(437,750	)	$	1,724,874

Halcón Resources Corporation

Unaudited Pro Forma Condensed Combined Statement of Operations

(in thousands except per share data)

	Nine Months Ended September 30, 2017
	Successor
	Consolidated Halcón Resources Historical			Eagle Ford Divestiture			Equity Financing			Acquired Properties			Williston Divestiture			Debt Repurchase			Halcón Resources Pro Forma
Operating revenues	$	352,688		$	(17,202	)(2)	$	—		$	7,902	(8)	$	(268,390	)(12)	$	—		$	74,998
Operating expenses:
Production:
Lease operating	58,822			(3,044		)(3)	—			993		(9)	(40,004		)(13)	—			16,767
Workover and other	22,213			(15		)(3)	—			—			(21,463		)(13)	—			735
Taxes other than income	29,149			(999		)(3)	—			358		(9)	(24,251		)(13)	—			4,257
Gathering and other	34,640			(341		)(3)	—			254		(9)	(23,171		)(13)	—			11,382
Restructuring	2,080			—			—			—			—			—			2,080
General and administrative	86,966			—			—			—			—			—			86,966
Depletion, depreciation and accretion	100,788			(184		)(4)	—			227		(10)	(76,943		)(14)	—			23,888
(Gain) loss on sale of oil and natural gas properties	(727,520		)	235,690		(5)	—			—			491,830		(15)	—			—
Total operating expenses	(392,862		)	231,107			—			1,832			305,998			—			146,075
Income (loss) from operations	745,550			(248,309		)	—			6,070			(574,388		)	—			(71,077		)
Other income (expenses):
Net gain (loss) on derivative contracts	28,139			—			—			—			—			—			28,139
Interest expense and other, net	(63,808		)	—			—			—			—			40,756		(17)	(23,052		)
Gain (loss) on extinguishment of debt	(86,065		)	—			—			—			—			—			(86,065		)
Total other income (expenses)	(121,734		)	—			—			—			—			40,756			(80,978		)
Income (loss) before income taxes	623,816			(248,309		)	—			6,070			(574,388		)	40,756			(152,055		)
Income tax benefit (provision)	5,000			—			—			—			—			—			5,000
Net income (loss)	628,816			(248,309		)	—			6,070			(574,388		)	40,756			(147,055		)
Non-cash preferred dividend	(48,007		)	—			48,007		(7)	—			—			—			—
Net income (loss) available to common stockholders	$	580,809		$	(248,309	)	$	48,007		$	6,070		$	(574,388	)	$	40,756		$	(147,055	)
Net income (loss) per share of common stock:
Basic	$	4.56																	$	(1.15	)
Diluted	$	4.52																	$	(1.15	)
Weighted average common shares outstanding:
Basic	127,458																		127,458
Diluted	128,410																		127,458

Halcón Resources Corporation

Unaudited Pro Forma Condensed Combined Statement of Operations

(in thousands except per share data)

	Period from			Period from
	January 1, 2016 through			September 10, 2016 through
	September 9, 2016			December 31, 2016
	Predecessor			Successor			Year Ended December 31, 2016
	Consolidated Halcón Resources Historical			Consolidated Halcón Resources Historical			Fresh-Start Accounting Adjustments			HK TMS, LLC Divestiture			Eagle Ford Divestiture			Equity Financing			Acquired Properties			Williston Divestiture			Debt Repurchase			Halcón Resources Pro Forma
Operating revenues	$	266,843		$	153,362		$	—		$	(5,754	)(23)	$	(98,228	)(2)	$	—		$	35,195	(8)	$	(269,219	)(12)	$	—		$	82,199
Operating expenses:
Production:
Lease operating	50,032			22,382			—			(1,222		)(24)	(12,580		)(3)	—			3,743		(9)	(45,139		)(13)	—			17,216
Workover and other	22,507			10,510			—			(25		)(24)	(219		)(3)	—			230		(9)	(32,342		)(13)	—			661
Taxes other than income	24,453			12,364			—			(141		)(24)	(6,909		)(3)	—			1,886		(9)	(24,813		)(13)	—			6,840
Gathering and other	29,279			14,677			—			(7		)(24)	(3,699		)(3)	—			1,658		(9)	(24,723		)(13)	—			17,185
Restructuring	5,168			—			—			—			—			—			—			—			—			5,168
General and administrative	83,641			41,395			—			(90		)(24)	—			—			—			—			—			124,946
Depletion, depreciation and accretion	120,555			46,899			56,992		(19)	(4,539		)(25)	(47,195		)(4)	—			16,070		(10)	(146,565		)(14)				42,217
Full cost ceiling impairment	754,769			420,934			—			(83,941		)(25)	(240,178		)(4)	—			—			(842,529		)(14)	—			9,055
Other operating property and equipment impairment	28,056			—			—			—			—			—			—			—			—			28,056
Total operating expenses	1,118,460			569,161			56,992			(89,965		)	(310,780		)	—			23,587			(1,116,111		)	—			251,344
Income (loss) from operations	(851,617		)	(415,799		)	(56,992		)	84,211			212,552			—			11,608			846,892			—			(169,145		)
Other income (expenses):
Net gain (loss) on derivative contracts	(17,998		)	(27,740		)	—			—			—			—			—			—			—			(45,738		)
Interest expense and other, net	(122,249		)	(28,861		)	83,595		(20)	(5,476		)(26)	—			—			—			—			42,335		(17)	(30,656		)
Reorganization items	913,722			(2,049		)	(911,673		)(21)	—			—			—			—			—			—			—
Gain (loss) on extinguishment of debt	81,434			—			—			—			—			—			—			—			—			81,434
Total other income (expenses)	854,909			(58,650		)	(828,078		)	(5,476		)	—			—			—			—			42,335			5,040
Income (loss) before income taxes	3,292			(474,449		)	(885,070		)	78,735			212,552			—			11,608			846,892			42,335			(164,105		)
Income tax benefit (provision)	8,666			(4,744		)	(16,719		)(22)	1,930		(27)	(11,601		)(6)	—			(5,536		)(11)	(32,518		)(16)	(8,467		)(18)	(68,989		)
Net income (loss)	11,958			(479,193		)	(901,789		)	80,665			200,951			—			6,072			814,374			33,868			(233,094		)
Series A preferred dividends	(8,847		)	—			—			—			—			—			—			—			—			(8,847		)
Preferred dividends and accretion on redeemable noncontrolling interest	(35,905		)	(791		)	—			36,696		(28)	—			—			—			—			—			—
Non-cash preferred dividend	—			—			—			—			—			(48,007		)(7)	—			—			—			(48,007		)
Net income (loss) available to common stockholders	$	(32,794	)	$	(479,984	)	$	(901,789	)	$	117,361		$	200,951		$	(48,007	)	$	6,072		$	814,374		$	33,868		$	(289,948	)
Net income (loss) per share of common stock:
Basic & diluted	$	(0.27	)	$	(5.26	)																						$	(1.98	)
Weighted average common shares outstanding:
Basic & diluted	120,513			91,228												55,180		(7)										146,408

Adjustments to the Unaudited Pro Forma Condensed Combined Financial Statements

Balance sheet adjustments

·Debt Repurchase

1.Reflects a cash payment of $437.8 million for the redemption of $408.9 million of the Company’s outstanding 6.75% unsecured notes, resulting in a loss on the repurchase of debt of $28.9 million. The loss on repurchase of debt is reflected as an adjustment to retained earnings on the unaudited pro forma condensed consolidated balance sheet because the loss is not expected to have a continuing impact on the Company’s operations.

Statements of operations adjustments

·Eagle Ford Divestiture

2.Reflects the elimination of oil and natural gas revenues as well as other operating revenue related to the Eagle Ford Divestiture properties.

3.Reflects the adjustments related to lease operating, workover and other, taxes other than income, and gathering and other expenses related to the Eagle Ford Divestiture properties.

4.Reflects the elimination of estimated depreciation and accretion expense related to the Eagle Ford Divestiture properties. For the year ended December 31, 2016, also reflects the elimination of estimated depletion and the estimated full cost ceiling impairment related to the Eagle Ford Divestiture properties.

5.Reflects the elimination of the gain on sale of oil and natural gas properties related to the Eagle Ford Divestiture. The Company uses the full cost method of accounting for its investment in oil and natural gas properties. Under this method of accounting, sales of oil and gas properties are accounted for as adjustments of capitalized costs with no gain or loss recognized, unless the adjustment significantly alters the relationship between capitalized costs and proved reserves. The carrying value of the properties sold was determined by allocating total capitalized costs within the full cost pool between properties sold and properties retained based on their relative fair values.

6.Reflects the additional income tax provision of alternative minimum tax generated by the net increase to taxable income due to the decrease to tax depreciation, depletion and amortization.

·Equity Financing

7.The 5,518 shares of preferred stock converted in April 2017 at a conversion ratio of 10,000 common shares for each share of preferred stock. At the date of the preferred stock commitment (January 24, 2017), the preferred stock was considered to have a beneficial conversion feature because the proceeds of $7.25 per converted common share were less than the fair value of common stock of $8.12 per share. The adjustment for the year ended December 31, 2016 reflects the intrinsic value to the preferred stockholders through a non-cash preferred dividend, which reduces net income (loss) available to common stockholders. The adjustment for the period ended September 30, 2017 reflects the elimination of the non-cash preferred dividend recorded in the historical results of operations.

·Acquired Properties

8.Reflects the operating revenues related to the Acquired Properties. The adjustment is necessary to record the operating revenues of the acquired properties that are not reflected in Halcón’s historical results of operations.

9.Reflects the adjustment related to lease operating, workover and other, taxes other than income, and gathering and other expenses related to the Acquired Properties. The adjustment is necessary to record the operating expenses of the Acquired Properties that are not reflected in Halcón’s historical results of operations.

10.For the year ended December 31, 2016, pro forma depletion is calculated on a unit of production basis as if the transaction for the Acquired Properties was consummated on January 1, 2016. The adjustment also

includes depreciation expense on other property and equipment using estimated remaining useful lives and accretion expense on asset retirement obligations was calculated as if applied on a full year basis. The adjustment is necessary to record depreciation and accretion expense of the Acquired Properties that are not reflected in Halcón’s historical results of operations.

11.Reflects the incremental income tax provision of alternative minimum tax based on the pro forma income from the Acquired Properties.

·Williston Divestiture

12.Reflects the elimination of oil and natural gas revenues as well as other operating revenue related to the Williston Divestiture properties.

13.Reflects the adjustments related to lease operating, workover and other, taxes other than income, and gathering and other expenses related to the Williston Divestiture properties.

14.Reflects the elimination of estimated depletion, depreciation and accretion expense related to the Williston Divestiture properties. For the year ended December 31, 2016, also reflects the elimination of the estimated full cost ceiling impairment related to the Williston Divestiture properties.

15.Reflects the elimination of the gain on sale of oil and natural gas properties related to the Williston Divestiture. The Company uses the full cost method of accounting for its investment in oil and natural gas properties. Under this method of accounting, sales of oil and gas properties are accounted for as adjustments of capitalized costs with no gain or loss recognized, unless the adjustment significantly alters the relationship between capitalized costs and proved reserves. The carrying value of the properties sold was determined by allocating total capitalized costs within the full cost pool between properties sold and properties retained based on their relative fair values.

16.Reflects the additional income tax provision of alternative minimum tax generated by the net increase to taxable income due to the decrease to tax depreciation, depletion and amortization offset in part by the decrease to income from operations related to the Williston Divestiture properties.

·Debt Repurchase

17.Reflects the elimination of interest expense related to the repurchase of all of the outstanding 12% second lien notes and 50% of the 6.75% unsecured notes outstanding as well as repayment of the outstanding balance on the revolving credit facility.

18.Reflects the additional income tax provision of alternative minimum tax generated by the reduction of interest expense from the repurchase of outstanding debt.

·Fresh-Start Accounting Adjustments

19.Represents the reduction in depletion, depreciation, and accretion expense following the fair value measurement as part of applying fresh-start accounting upon emergence from reorganization under Chapter 11. The Company calculated a fresh-start depletion rate using proved reserves and the actual production for 2016 as well as applied a weighted average useful life for depreciation of the Company’s other operating property and equipment. Accretion expense was calculated as if applied on a full year basis. The Company did not adjust any full cost ceiling impairments as a result of these adjustments.

20.Reflects the elimination of $88.5 million of interest expense accrued on creditor notes forgiven as part of the plan of reorganization. This amount is offset by $4.9 million of amortization of the consent payment on the Company’s second lien notes and the fair value discount applied on such notes as part of fresh-start accounting.

21.Represents the elimination of reorganization items that were directly attributable to the Chapter 11 reorganization.

22.Reflects the additional income tax provision of alternative minimum tax generated by the reduction of interest expense from the above fresh-start accounting pro forma adjustments.

·HK TMS Divestiture

23.Reflects the elimination of operating revenues of HK TMS, LLC.

24.Reflects the elimination of operating and administrative expenses of HK TMS, LLC.

25.Represents the elimination of depletion expense and the full cost ceiling impairments incurred by HK TMS, LLC on its oil and natural gas properties.

26.Reflects the elimination of the HK TMS embedded derivative and the gain recorded from deconsolidation.

27.Reflects the income tax benefit generated by a reduction in alternative minimum tax caused by reduced operating income in the HK TMS Divestiture pro forma adjustments.

28.Reflects the elimination of the HK TMS preferred dividends to the Buyer and the accretion of the preferred shares to the required redemption value.