Condensed Consolidating Financial Information | Condensed Consolidating Financial Information The Notes (see Note 8 – Long-Term Debt) are guaranteed on a senior unsecured basis by the Guarantors, which are 100% owned by the Company. These guarantees are full and unconditional and joint and several among the Guarantors. Certain of the Company’s immaterial wholly-owned subsidiaries do not guarantee the Notes (“Non-Guarantor Subsidiaries”). The following financial information reflects consolidating financial information of the parent company, Oasis Petroleum Inc. (“Issuer”), and its Guarantors on a combined basis, prepared on the equity basis of accounting. The Non-Guarantor Subsidiaries are immaterial and, therefore, not presented separately. The information is presented in accordance with the requirements of Rule 3-10 under the SEC’s Regulation S-X. The financial information may not necessarily be indicative of results of operations, cash flows or financial position had the Guarantors operated as independent entities. The Company has not presented separate financial and narrative information for each of the Guarantors because it believes such financial and narrative information would not provide any additional information that would be material in evaluating the sufficiency of the Guarantors. Condensed Consolidating Balance Sheet March 31, 2016 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) ASSETS Current assets Cash and cash equivalents $ 90 $ 19,307 $ — $ 19,397 Accounts receivable – oil and gas revenues — 92,684 — 92,684 Accounts receivable – joint interest and other — 104,512 — 104,512 Accounts receivable – affiliates 1,348 150,125 (151,473 ) — Inventory — 10,723 — 10,723 Prepaid expenses 139 7,272 — 7,411 Derivative instruments — 91,590 — 91,590 Other current assets — 46 — 46 Total current assets 1,577 476,259 (151,473 ) 326,363 Property, plant and equipment Oil and gas properties (successful efforts method) — 6,327,027 — 6,327,027 Other property and equipment — 477,343 — 477,343 Less: accumulated depreciation, depletion, amortization and impairment — (1,627,201 ) — (1,627,201 ) Total property, plant and equipment, net — 5,177,169 — 5,177,169 Assets held for sale — 25,845 — 25,845 Investments in and advances to subsidiaries 4,541,136 — (4,541,136 ) — Derivative instruments — 7,521 — 7,521 Deferred income taxes 213,270 — (213,270 ) — Other assets — 23,370 — 23,370 Total assets $ 4,755,983 $ 5,710,164 $ (4,905,879 ) $ 5,560,268 LIABILITIES AND EQUITY Current liabilities Accounts payable $ — $ 10,101 $ — $ 10,101 Accounts payable – affiliates 150,125 1,348 (151,473 ) — Revenues and production taxes payable — 115,412 — 115,412 Accrued liabilities 216 126,549 — 126,765 Accrued interest payable 24,255 22 — 24,277 Derivative instruments — 1,018 — 1,018 Advances from joint partners — 4,390 — 4,390 Other current liabilities — 500 — 500 Total current liabilities 174,596 259,340 (151,473 ) 282,463 Long-term debt 2,136,938 65,000 — 2,201,938 Deferred income taxes — 793,796 (213,270 ) 580,526 Asset retirement obligations — 36,088 — 36,088 Liabilities held for sale — 10,155 — 10,155 Derivative instruments — 1,558 — 1,558 Other liabilities — 3,091 — 3,091 Total liabilities 2,311,534 1,169,028 (364,743 ) 3,115,819 Stockholders’ equity Capital contributions from affiliates — 3,375,186 (3,375,186 ) — Common stock, $0.01 par value: 300,000,000 shares authorized; 181,298,001 shares issued and 180,582,855 shares outstanding 1,774 — — 1,774 Treasury stock, at cost: 715,146 shares (14,652 ) — — (14,652 ) Additional paid-in-capital 1,687,261 8,743 (8,743 ) 1,687,261 Retained earnings 770,066 1,157,207 (1,157,207 ) 770,066 Total stockholders’ equity 2,444,449 4,541,136 (4,541,136 ) 2,444,449 Total liabilities and stockholders’ equity $ 4,755,983 $ 5,710,164 $ (4,905,879 ) $ 5,560,268 Condensed Consolidating Balance Sheet December 31, 2015 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) ASSETS Current assets Cash and cash equivalents $ 777 $ 8,953 $ — $ 9,730 Accounts receivable – oil and gas revenues — 96,495 — 96,495 Accounts receivable – joint interest and other 15 100,899 — 100,914 Accounts receivable – affiliates 1,248 247,488 (248,736 ) — Inventory — 11,072 — 11,072 Prepaid expenses 278 7,050 — 7,328 Derivative instruments — 139,697 — 139,697 Other current assets — 50 — 50 Total current assets 2,318 611,704 (248,736 ) 365,286 Property, plant and equipment Oil and gas properties (successful efforts method) — 6,284,401 — 6,284,401 Other property and equipment — 443,265 — 443,265 Less: accumulated depreciation, depletion, amortization and impairment — (1,509,424 ) — (1,509,424 ) Total property, plant and equipment, net — 5,218,242 — 5,218,242 Assets held for sale — 26,728 — 26,728 Investments in and advances to subsidiaries 4,573,172 — (4,573,172 ) — Derivative instruments — 15,776 — 15,776 Deferred income taxes 205,174 — (205,174 ) — Other assets 100 23,243 — 23,343 Total assets $ 4,780,764 $ 5,895,693 $ (5,027,082 ) $ 5,649,375 LIABILITIES AND EQUITY Current liabilities Accounts payable $ — $ 9,983 $ — $ 9,983 Accounts payable – affiliates 247,488 1,248 (248,736 ) — Revenue and production taxes payable — 132,356 — 132,356 Accrued liabilities 10 167,659 — 167,669 Accrued interest payable 49,340 73 — 49,413 Advances from joint interest partners — 4,647 — 4,647 Other current liabilities — 6,500 — 6,500 Total current liabilities 296,838 322,466 (248,736 ) 370,568 Long-term debt 2,164,584 138,000 — 2,302,584 Deferred income taxes — 813,329 (205,174 ) 608,155 Asset retirement obligations — 35,338 — 35,338 Liabilities held for sale — 10,228 — 10,228 Other liabilities — 3,160 — 3,160 Total liabilities 2,461,422 1,322,521 (453,910 ) 3,330,033 Stockholders’ equity Capital contributions from affiliates — 3,369,895 (3,369,895 ) — Common stock, $0.01 par value: 300,000,000 shares authorized; 139,583,990 shares issued and 139,076,064 shares outstanding 1,376 — — 1,376 Treasury stock, at cost: 507,926 shares (13,620 ) — — (13,620 ) Additional paid-in-capital 1,497,065 8,743 (8,743 ) 1,497,065 Retained earnings 834,521 1,194,534 (1,194,534 ) 834,521 Total stockholders’ equity 2,319,342 4,573,172 (4,573,172 ) 2,319,342 Total liabilities and stockholders’ equity $ 4,780,764 $ 5,895,693 $ (5,027,082 ) $ 5,649,375 Condensed Consolidating Statement of Operations Three Months Ended March 31, 2016 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 117,315 $ — $ 117,315 Well services and midstream revenues — 12,968 — 12,968 Total revenues — 130,283 — 130,283 Operating expenses Lease operating expenses — 31,064 — 31,064 Well services and midstream operating expenses — 4,389 — 4,389 Marketing, transportation and gathering expenses — 8,552 — 8,552 Production taxes — 10,753 — 10,753 Depreciation, depletion and amortization — 122,449 — 122,449 Exploration expenses — 363 — 363 Impairment — 3,562 — 3,562 General and administrative expenses 7,451 16,915 — 24,366 Total operating expenses 7,451 198,047 — 205,498 Operating loss (7,451 ) (67,764 ) — (75,215 ) Other income (expense) Equity in loss of subsidiaries (37,327 ) — 37,327 — Net gain on derivative instruments — 14,375 — 14,375 Interest expense, net of capitalized interest (34,832 ) (3,907 ) — (38,739 ) Gain on extinguishment of debt 7,016 — — 7,016 Other income 43 436 — 479 Total other income (expense) (65,100 ) 10,904 37,327 (16,869 ) Loss before income taxes (72,551 ) (56,860 ) 37,327 (92,084 ) Income tax benefit 8,096 19,533 — 27,629 Net loss $ (64,455 ) $ (37,327 ) $ 37,327 $ (64,455 ) Condensed Consolidating Statement of Operations Three Months Ended March 31, 2015 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 173,859 $ — $ 173,859 Well services and midstream revenues — 6,528 — 6,528 Total revenues — 180,387 — 180,387 Operating expenses Lease operating expenses — 39,125 — 39,125 Well services and midstream operating expenses — 1,952 — 1,952 Marketing, transportation and gathering expenses — 7,278 — 7,278 Production taxes — 16,621 — 16,621 Depreciation, depletion and amortization — 118,478 — 118,478 Exploration expenses — 843 — 843 Rig termination — 1,080 — 1,080 Impairment — 5,321 — 5,321 General and administrative expenses 8,619 14,705 — 23,324 Total operating expenses 8,619 205,403 — 214,022 Operating loss (8,619 ) (25,016 ) — (33,635 ) Other income (expense) Equity in earnings of subsidiaries 12,619 — (12,619 ) — Net gain on derivative instruments — 47,072 — 47,072 Interest expense, net of capitalized interest (35,221 ) (3,563 ) — (38,784 ) Other expense (1 ) (69 ) — (70 ) Total other income (expense) (22,603 ) 43,440 (12,619 ) 8,218 Income (loss) before income taxes (31,222 ) 18,424 (12,619 ) (25,417 ) Income tax benefit (expense) 13,181 (5,805 ) — 7,376 Net income (loss) $ (18,041 ) $ 12,619 $ (12,619 ) $ (18,041 ) Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2016 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Cash flows from operating activities: Net loss $ (64,455 ) $ (37,327 ) $ 37,327 $ (64,455 ) Adjustments to reconcile net loss to cash provided by (used in) operating activities: Equity in loss of subsidiaries 37,327 — (37,327 ) — Depreciation, depletion and amortization — 122,449 — 122,449 Gain on extinguishment of debt (7,016 ) — — (7,016 ) Impairment — 3,562 — 3,562 Deferred income taxes (8,096 ) (19,533 ) — (27,629 ) Derivative instruments — (14,375 ) — (14,375 ) Stock-based compensation expenses 6,547 183 — 6,730 Deferred financing costs amortization and other 1,701 3,365 — 5,066 Working capital and other changes: Change in accounts receivable (85 ) 96,353 (97,263 ) (995 ) Change in inventory — 349 — 349 Change in prepaid expenses 139 102 — 241 Change in other current assets — 4 — 4 Change in other assets 77 — — 77 Change in accounts payable, interest payable and accrued liabilities (122,242 ) (39,077 ) 97,263 (64,056 ) Change in other current liabilities — (6,000 ) — (6,000 ) Change in other liabilities — (3 ) — (3 ) Net cash provided by (used in) operating activities (156,103 ) 110,052 — (46,051 ) Cash flows from investing activities: Capital expenditures — (103,411 ) — (103,411 ) Derivative settlements — 73,313 — 73,313 Advances from joint interest partners — (257 ) — (257 ) Net cash used in investing activities — (30,355 ) — (30,355 ) Cash flows from financing activities: Repurchase of senior unsecured notes (22,308 ) — — (22,308 ) Proceeds from revolving credit facility — 214,000 — 214,000 Principal payments on revolving credit facility — (287,000 ) — (287,000 ) Deferred financing costs — (751 ) — (751 ) Proceeds from sale of common stock 183,164 — — 183,164 Purchases of treasury stock (1,032 ) — — (1,032 ) Investment in / capital contributions from subsidiaries (4,408 ) 4,408 — — Net cash provided by (used in) financing activities 155,416 (69,343 ) — 86,073 Increase (decrease) in cash and cash equivalents (687 ) 10,354 — 9,667 Cash and cash equivalents at beginning of period 777 8,953 — 9,730 Cash and cash equivalents at end of period $ 90 $ 19,307 $ — $ 19,397 Condensed Consolidating Statement of Cash Flows Three Months Ended March 31, 2015 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Cash flows from operating activities: Net income (loss) $ (18,041 ) $ 12,619 $ (12,619 ) $ (18,041 ) Adjustments to reconcile net income (loss) to cash provided by (used in) operating activities: Equity in earnings of subsidiaries (12,619 ) — 12,619 — Depreciation, depletion and amortization — 118,478 — 118,478 Impairment — 5,321 — 5,321 Deferred income taxes (13,180 ) 5,804 — (7,376 ) Derivative instruments — (47,072 ) — (47,072 ) Stock-based compensation expenses 7,542 64 — 7,606 Deferred financing costs amortization and other 1,119 536 — 1,655 Working capital and other changes: Change in accounts receivable (251 ) 11,255 52,309 63,313 Change in inventory — (602 ) — (602 ) Change in prepaid expenses 149 1,743 — 1,892 Change in other current assets — 5,539 — 5,539 Change in accounts payable, interest payable and accrued liabilities 27,293 (17,325 ) (52,309 ) (42,341 ) Change in other liabilities — (11 ) — (11 ) Net cash provided by (used in) operating activities (7,988 ) 96,349 — 88,361 Cash flows from investing activities: Capital expenditures — (359,113 ) — (359,113 ) Derivative settlements — 109,259 — 109,259 Advances from joint interest partners — (828 ) — (828 ) Net cash used in investing activities — (250,682 ) — (250,682 ) Cash flows from financing activities: Proceeds from revolving credit facility — 145,000 — 145,000 Principal payments on revolving credit facility — (480,000 ) — (480,000 ) Proceeds from sale of common stock 463,218 — — 463,218 Purchases of treasury stock (1,520 ) — — (1,520 ) Investment in / capital contributions from subsidiaries (453,712 ) 453,712 — — Net cash provided by financing activities 7,986 118,712 — 126,698 Decrease in cash and cash equivalents (2 ) (35,621 ) — (35,623 ) Cash and cash equivalents at beginning of period 776 45,035 — 45,811 Cash and cash equivalents at end of period $ 774 $ 9,414 $ — $ 10,188 |