CONDENSED CONSOLIDATED GUARANTOR FINANCIAL STATEMENTS | NOTE 21 - CONDENSED COMBINED GUARANTOR FINANCIAL STATEMENTS Guarantor Subsidiaries Certain of the Company’s wholly owned subsidiaries, including Alpha Hunter Drilling, Bakken Hunter, Shale Hunter, Magnum Hunter Marketing, MHP, NGAS Hunter, Triad Hunter, VIRCO, and Bakken Hunter Canada, (collectively, “Guarantor Subsidiaries”), jointly and severally guarantee on a senior unsecured basis, the obligations of the Company under all the Senior Notes issued under the indenture entered into by the Company on May 16, 2012, as supplemented. Condensed consolidating financial information for Magnum Hunter Resources Corporation, the Guarantor Subsidiaries and the other subsidiaries of the Company (“Non Guarantor Subsidiaries”) as of December 31, 2015 and 2014 and for the years ended December 31, 2015 , 2014 , and 2013 is as follows: Magnum Hunter Resources Corporation and Subsidiaries (Debtor-in-Possession) Condensed Consolidating Balance Sheets (in thousands) As of December 31, 2015 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter ASSETS Current assets $ 52,010 $ 31,359 $ 177 $ 2 $ 83,548 Intercompany accounts receivable 1,159,346 — — (1,159,346 ) — Property and equipment (using successful efforts accounting) 6,221 762,361 — (44 ) 768,538 Investment in subsidiaries (516,241 ) 91,759 — 424,482 — Investment in affiliate, equity-method 166,099 — — — 166,099 Other assets 41,809 164 — — 41,973 Total Assets $ 909,244 $ 885,643 $ 177 $ (734,906 ) $ 1,060,158 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities $ 127,469 $ 18,390 $ 39 $ 2 $ 145,900 Intercompany accounts payable — 1,120,148 41,434 (1,161,582 ) — Liabilities subject to compromise 994,120 101,951 — — 1,096,071 Long-term liabilities 139 30,532 — — 30,671 Redeemable preferred stock 100,000 — — — 100,000 Shareholders' equity (deficit) (312,484 ) (385,378 ) (41,296 ) 426,674 (312,484 ) Total Liabilities and Shareholders' Equity $ 909,244 $ 885,643 $ 177 $ (734,906 ) $ 1,060,158 Magnum Hunter Resources Corporation and Subsidiaries (Debtor-in-Possession) Condensed Consolidating Balance Sheets (in thousands) As of December 31, 2014 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter ASSETS Current assets $ 88,542 $ 41,569 $ 589 $ (2,378 ) $ 128,322 Intercompany accounts receivable 1,113,417 — — (1,113,417 ) — Property and equipment (using successful efforts accounting) 5,506 1,170,122 30 — 1,175,658 Investment in subsidiaries (91,595 ) 94,134 — (2,539 ) — Investment in affiliate, equity-method 347,191 — — — 347,191 Other assets 22,804 3,980 — — 26,784 Total Assets $ 1,485,865 $ 1,309,805 $ 619 $ (1,118,334 ) $ 1,677,955 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities $ 28,242 $ 148,145 $ 2,567 $ (2,383 ) $ 176,571 Intercompany accounts payable — 1,073,091 42,560 (1,115,651 ) — Long-term liabilities 925,767 43,762 — — 969,529 Redeemable preferred stock 100,000 — — — 100,000 Shareholders' equity (deficit) 431,856 44,807 (44,508 ) (300 ) 431,855 Total Liabilities and Shareholders' Equity $ 1,485,865 $ 1,309,805 $ 619 $ (1,118,334 ) $ 1,677,955 Magnum Hunter Resources Corporation and Subsidiaries (Debtor-in-Possession) Condensed Consolidating Statements of Operations (in thousands) For the Year Ended December 31, 2015 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Revenues $ 16 $ 155,270 $ 1,036 $ (2,198 ) $ 154,124 Expenses 351,749 587,612 789 (2,154 ) 937,996 Income (loss) from continuing operations before equity in net income of subsidiaries (351,733 ) (432,342 ) 247 (44 ) (783,872 ) Equity in net income of subsidiaries (432,139 ) (2,374 ) — 434,513 — Income (loss) from continuing operations before income tax (783,872 ) (434,716 ) 247 434,469 (783,872 ) Income tax benefit — — — — — Net income (loss) (783,872 ) (434,716 ) 247 434,469 (783,872 ) Dividends on preferred stock (33,817 ) — — — (33,817 ) Net income (loss) attributable to common shareholders $ (817,689 ) $ (434,716 ) $ 247 $ 434,469 $ (817,689 ) For the Year Ended December 31, 2014 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Revenues $ 142 $ 368,537 $ 43,611 $ (20,821 ) $ 391,469 Expenses (370,646 ) 772,355 144,714 (17,121 ) 529,302 Income (loss) from continuing operations before equity in net income of subsidiaries 370,788 (403,818 ) (101,103 ) (3,700 ) (137,833 ) Equity in net income of subsidiaries (513,580 ) (8,181 ) — 521,761 — Income (loss) from continuing operations before income tax (142,792 ) (411,999 ) (101,103 ) 518,061 (137,833 ) Income tax benefit — — — — — Income (loss) from continuing operations (142,792 ) (411,999 ) (101,103 ) 518,061 (137,833 ) Income from discontinued operations, net of tax — — 4,561 — 4,561 Gain (loss) on disposal of discontinued operations, net of tax (20,027 ) 97 6,075 — (13,855 ) Net income (loss) (162,819 ) (411,902 ) (90,467 ) 518,061 (147,127 ) Net income attributable to non-controlling interest — — — 3,653 3,653 Net income (loss) attributable to Magnum Hunter Resources Corporation (162,819 ) (411,902 ) (90,467 ) 521,714 (143,474 ) Dividends on preferred stock (35,364 ) — (19,343 ) — (54,707 ) Loss on extinguishment of Eureka Midstream Holdings (51,692 ) — — — (51,692 ) Net income (loss) attributable to common shareholders $ (249,875 ) $ (411,902 ) $ (109,810 ) $ 521,714 $ (249,873 ) Magnum Hunter Resources Corporation and Subsidiaries (Debtor-in-Possession) Condensed Consolidating Statements of Operations (in thousands) For the Year Ended December 31, 2013 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Revenues $ 2,629 $ 277,854 $ 35,848 $ (11,793 ) $ 304,538 Expenses 112,754 461,173 59,991 (11,860 ) 622,058 Income (loss) from continuing operations before equity in net income of subsidiaries (110,125 ) (183,319 ) (24,143 ) 67 (317,520 ) Equity in net income of subsidiaries (298,775 ) (424 ) — 299,199 — Income (loss) from continuing operations before income tax (408,900 ) (183,743 ) (24,143 ) 299,266 (317,520 ) Income tax benefit (expense) 28,989 56,422 (4 ) — 85,407 Income (loss) from continuing operations (379,911 ) (127,321 ) (24,147 ) 299,266 (232,113 ) Income (loss) from discontinued operations, net of tax (7,813 ) 22,661 (77,340 ) (69 ) (62,561 ) Gain (loss) on disposal of discontinued operations, net of tax 144,378 — (72,868 ) — 71,510 Net income (loss) (243,346 ) (104,660 ) (174,355 ) 299,197 (223,164 ) Net income attributable to non-controlling interest — — — 988 988 Net income (loss) attributable to Magnum Hunter Resources Corporation (243,346 ) (104,660 ) (174,355 ) 300,185 (222,176 ) Dividends on preferred stock (35,464 ) — (21,241 ) — (56,705 ) Net income (loss) attributable to common shareholders $ (278,810 ) $ (104,660 ) $ (195,596 ) $ 300,185 $ (278,881 ) Magnum Hunter Resources Corporation and Subsidiaries (Debtor-in-Possession) Condensed Consolidating Statements of Comprehensive Income (Loss) (in thousands) For the Year Ended December 31, 2015 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Net income (loss) $ (783,872 ) $ (434,716 ) $ 247 $ 434,469 $ (783,872 ) Foreign currency translation gain — 99 — — 99 Unrealized loss on available for sale securities — (2,771 ) — — (2,771 ) Amounts reclassified for other than temporary impairment of available for sale securities — 10,183 — — 10,183 Amounts reclassified from accumulated other comprehensive income upon sale of available for sale securities — (19 ) — — (19 ) Comprehensive income (loss) $ (783,872 ) $ (427,224 ) $ 247 $ 434,469 $ (776,380 ) For the Year Ended December 31, 2014 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Net income (loss) $ (162,819 ) $ (411,902 ) $ (90,467 ) $ 518,061 $ (147,127 ) Foreign currency translation loss — — (1,204 ) — (1,204 ) Unrealized loss on available for sale securities — (7,401 ) — — (7,401 ) Amounts reclassified from accumulated other comprehensive income upon sale of Williston Hunter Canada, Inc. 20,741 — — — 20,741 Comprehensive income (loss) (142,078 ) (419,303 ) (91,671 ) 518,061 (134,991 ) Comprehensive (income) loss attributable to non-controlling interest — — — 3,653 3,653 Comprehensive income (loss) attributable to Magnum Hunter Resources Corporation $ (142,078 ) $ (419,303 ) $ (91,671 ) $ 521,714 $ (131,338 ) For the Year Ended December 31, 2013 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Net income (loss) $ (243,346 ) $ (104,660 ) $ (174,355 ) $ 299,197 $ (223,164 ) Foreign currency translation loss — — (10,928 ) — (10,928 ) Unrealized gain (loss) on available for sale securities 8,262 (84 ) — — 8,178 Amounts reclassified from accumulated other comprehensive income upon sale of available for sale securities (8,262 ) — — — (8,262 ) Comprehensive income (loss) (243,346 ) (104,744 ) (185,283 ) 299,197 (234,176 ) Comprehensive (income) loss attributable to non-controlling interest — — — 988 988 Comprehensive income (loss) attributable to Magnum Hunter Resources Corporation $ (243,346 ) $ (104,744 ) $ (185,283 ) $ 300,185 $ (233,188 ) Magnum Hunter Resources Corporation and Subsidiaries (Debtor-in-Possession) Condensed Consolidating Statements of Cash Flows (in thousands) For the Year Ended December 31, 2015 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Cash flow from operating activities $ (113,263 ) $ 138,429 $ — $ (140 ) $ 25,026 Cash flow from investing activities (43,305 ) (122,776 ) — 140 (165,941 ) Cash flow from financing activities 134,733 (6,099 ) — — 128,634 Effect of exchange rate changes on cash — (28 ) — — (28 ) Net increase (decrease) in cash (21,835 ) 9,526 — — (12,309 ) Cash at beginning of period 64,165 (10,985 ) — — 53,180 Cash at end of period $ 42,330 $ (1,459 ) $ — $ — $ 40,871 For the Year Ended December 31, 2014 Magnum Hunter Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Cash flow from operating activities $ (347,898 ) $ 255,088 $ 74,145 $ — $ (18,665 ) Cash flow from investing activities 107,595 (248,928 ) (176,786 ) — (318,119 ) Cash flow from financing activities 250,194 301 97,700 — 348,195 Effect of exchange rate changes on cash — — 56 — 56 Net increase (decrease) in cash 9,891 6,461 (4,885 ) — 11,467 Cash at beginning of period 47,895 (17,651 ) 11,469 — 41,713 Cash at end of period $ 57,786 $ (11,190 ) $ 6,584 $ — $ 53,180 For the Year Ended December 31, 2013 Magnum Hunter 100% Owned Guarantor Non-Guarantor Consolidating / Eliminating Adjustments Magnum Hunter Cash flow from operating activities $ (371,351 ) $ 397,213 $ 99,153 $ (13,304 ) $ 111,711 Cash flow from investing activities 422,303 (411,473 ) (138,690 ) — (127,860 ) Cash flow from financing activities (29,929 ) 796 16,485 13,304 656 Effect of exchange rate changes on cash — — (417 ) — (417 ) Net increase (decrease) in cash 21,023 (13,464 ) (23,469 ) — (15,910 ) Cash at beginning of period 26,872 (4,187 ) 34,938 — 57,623 Cash at end of period $ 47,895 $ (17,651 ) $ 11,469 $ — $ 41,713 |