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 June 30, 2016 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) ASSETS Current assets Cash and cash equivalents $ 85 $ 6,390 $ — $ 6,475 Accounts receivable – oil and gas revenues — 109,121 — 109,121 Accounts receivable – joint interest and other — 81,291 — 81,291 Accounts receivable – affiliates 1,348 198,702 (200,050 ) — Inventory — 9,018 — 9,018 Prepaid expenses — 5,838 — 5,838 Derivative instruments — 10,330 — 10,330 Other current assets — 4,164 — 4,164 Total current assets 1,433 424,854 (200,050 ) 226,237 Property, plant and equipment Oil and gas properties (successful efforts method) — 6,402,648 — 6,402,648 Other property and equipment — 536,462 — 536,462 Less: accumulated depreciation, depletion, amortization and impairment — (1,752,376 ) — (1,752,376 ) Total property, plant and equipment, net — 5,186,734 — 5,186,734 Investments in and advances to subsidiaries 4,474,390 — (4,474,390 ) — Derivative instruments — 64 — 64 Deferred income taxes 223,269 — (223,269 ) — Other assets — 22,504 — 22,504 Total assets $ 4,699,092 $ 5,634,156 $ (4,897,709 ) $ 5,435,539 LIABILITIES AND EQUITY Current liabilities Accounts payable $ — $ 10,357 $ — $ 10,357 Accounts payable – affiliates 198,702 1,348 (200,050 ) — Revenues and production taxes payable — 138,451 — 138,451 Accrued liabilities 31 128,253 — 128,284 Accrued interest payable 47,643 28 — 47,671 Derivative instruments — 20,891 — 20,891 Advances from joint interest partners — 5,416 — 5,416 Other current liabilities — 15,001 — 15,001 Total current liabilities 246,376 319,745 (200,050 ) 366,071 Long-term debt 2,092,361 35,000 — 2,127,361 Deferred income taxes — 751,297 (223,269 ) 528,028 Asset retirement obligations — 36,390 — 36,390 Derivative instruments — 14,291 — 14,291 Other liabilities — 3,043 — 3,043 Total liabilities 2,338,737 1,159,766 (423,319 ) 3,075,184 Stockholders’ equity Capital contributions from affiliates — 3,380,427 (3,380,427 ) — Common stock, $0.01 par value: 450,000,000 shares authorized; 181,200,581 shares issued and 180,399,060 shares outstanding 1,777 — — 1,777 Treasury stock, at cost: 801,521 shares (15,140 ) — — (15,140 ) Additional paid-in-capital 1,693,583 8,743 (8,743 ) 1,693,583 Retained earnings 680,135 1,085,220 (1,085,220 ) 680,135 Total stockholders’ equity 2,360,355 4,474,390 (4,474,390 ) 2,360,355 Total liabilities and stockholders’ equity $ 4,699,092 $ 5,634,156 $ (4,897,709 ) $ 5,435,539 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 June 30, 2016 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 159,337 $ — $ 159,337 Well services and midstream revenues — 19,743 — 19,743 Total revenues — 179,080 — 179,080 Operating expenses Lease operating expenses — 31,523 — 31,523 Well services and midstream operating expenses — 8,875 — 8,875 Marketing, transportation and gathering expenses — 6,491 — 6,491 Production taxes — 14,367 — 14,367 Depreciation, depletion and amortization — 122,488 — 122,488 Exploration expenses — 340 — 340 Impairment — 23 — 23 General and administrative expenses 6,395 15,481 — 21,876 Total operating expenses 6,395 199,588 — 205,983 Loss on sale of properties — (1,311 ) — (1,311 ) Operating loss (6,395 ) (21,819 ) — (28,214 ) Other income (expense) Equity in loss of subsidiaries (71,987 ) — 71,987 — Net loss on derivative instruments — (90,846 ) — (90,846 ) Interest expense, net of capitalized interest (33,190 ) (1,789 ) — (34,979 ) Gain on extinguishment of debt 11,642 — — 11,642 Other income (expense) — (32 ) — (32 ) Total other income (expense) (93,535 ) (92,667 ) 71,987 (114,215 ) Loss before income taxes (99,930 ) (114,486 ) 71,987 (142,429 ) Income tax benefit 9,999 42,499 — 52,498 Net loss $ (89,931 ) $ (71,987 ) $ 71,987 $ (89,931 ) Condensed Consolidating Statement of Operations Three Months Ended June 30, 2015 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 214,110 $ — $ 214,110 Well services and midstream revenues — 15,936 — 15,936 Total revenues — 230,046 — 230,046 Operating expenses Lease operating expenses — 37,761 — 37,761 Well services and midstream operating expenses — 7,395 — 7,395 Marketing, transportation and gathering expenses — 7,570 — 7,570 Production taxes — 20,618 — 20,618 Depreciation, depletion and amortization — 119,218 — 119,218 Exploration expenses — 1,082 — 1,082 Rig termination — 2,815 — 2,815 Impairment — 19,516 — 19,516 General and administrative expenses 6,325 15,183 — 21,508 Total operating expenses 6,325 231,158 — 237,483 Operating loss (6,325 ) (1,112 ) — (7,437 ) Other income (expense) Equity in loss of subsidiaries (34,249 ) — 34,249 — Net loss on derivative instruments — (39,424 ) — (39,424 ) Interest expense, net of capitalized interest (34,194 ) (3,211 ) — (37,405 ) Other income 5 186 — 191 Total other income (expense) (68,438 ) (42,449 ) 34,249 (76,638 ) Loss before income taxes (74,763 ) (43,561 ) 34,249 (84,075 ) Income tax benefit 21,533 9,312 — 30,845 Net loss $ (53,230 ) $ (34,249 ) $ 34,249 $ (53,230 ) Condensed Consolidating Statement of Operations Six Months Ended June 30, 2016 Parent/ Combined Intercompany Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 276,652 $ — $ 276,652 Well services and midstream revenues — 32,711 — 32,711 Total revenues — 309,363 — 309,363 Operating expenses Lease operating expenses — 62,587 — 62,587 Well services and midstream operating expenses — 13,264 — 13,264 Marketing, transportation and gathering expenses — 15,043 — 15,043 Production taxes — 25,120 — 25,120 Depreciation, depletion and amortization — 244,937 — 244,937 Exploration expenses — 703 — 703 Rig termination — — — — Impairment — 3,585 — 3,585 General and administrative expenses 13,846 32,396 — 46,242 Total operating expenses 13,846 397,635 — 411,481 Loss on sale of properties — (1,311 ) — (1,311 ) Operating loss (13,846 ) (89,583 ) — (103,429 ) Other income (expense) Equity in loss of subsidiaries (109,314 ) — 109,314 — Net loss on derivative instruments — (76,471 ) — (76,471 ) Interest expense, net of capitalized interest (68,022 ) (5,696 ) — (73,718 ) Gain on extinguishment of debt 18,658 — — 18,658 Other income 43 404 — 447 Total other income (expense) (158,635 ) (81,763 ) 109,314 (131,084 ) Loss before income taxes (172,481 ) (171,346 ) 109,314 (234,513 ) Income tax benefit 18,095 62,032 — 80,127 Net loss $ (154,386 ) $ (109,314 ) $ 109,314 $ (154,386 ) Condensed Consolidating Statement of Operations Six Months Ended June 30, 2015 Parent/ Combined Intercompany Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 387,969 $ — $ 387,969 Well services and midstream revenues — 22,464 — 22,464 Total revenues — 410,433 — 410,433 Operating expenses Lease operating expenses — 76,886 — 76,886 Well services and midstream operating expenses — 9,347 — 9,347 Marketing, transportation and gathering expenses — 14,848 — 14,848 Production taxes — 37,239 — 37,239 Depreciation, depletion and amortization — 237,696 — 237,696 Exploration expenses — 1,925 — 1,925 Rig termination — 3,895 — 3,895 Impairment — 24,837 — 24,837 General and administrative expenses 14,944 29,888 — 44,832 Total operating expenses 14,944 436,561 — 451,505 Operating loss (14,944 ) (26,128 ) — (41,072 ) Other income (expense) Equity in loss of subsidiaries (21,630 ) — 21,630 — Net gain on derivative instruments — 7,648 — 7,648 Interest expense, net of capitalized interest (69,415 ) (6,774 ) — (76,189 ) Other income 4 117 — 121 Total other income (expense) (91,041 ) 991 21,630 (68,420 ) Loss before income taxes (105,985 ) (25,137 ) 21,630 (109,492 ) Income tax benefit 34,714 3,507 — 38,221 Net loss $ (71,271 ) $ (21,630 ) $ 21,630 $ (71,271 ) Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2016 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Cash flows from operating activities: Net loss $ (154,386 ) $ (109,314 ) $ 109,314 $ (154,386 ) Adjustments to reconcile net loss to cash provided by (used in) operating activities: Equity in loss of subsidiaries 109,314 — (109,314 ) — Depreciation, depletion and amortization — 244,937 — 244,937 Gain on extinguishment of debt (18,658 ) — — (18,658 ) Loss on sale of properties — 1,311 — 1,311 Impairment — 3,585 — 3,585 Deferred income taxes (18,095 ) (62,032 ) — (80,127 ) Derivative instruments — 76,471 — 76,471 Stock-based compensation expenses 12,624 355 — 12,979 Deferred financing costs amortization and other 3,360 3,192 — 6,552 Working capital and other changes: Change in accounts receivable (85 ) 53,068 (48,686 ) 4,297 Change in inventory — 2,054 — 2,054 Change in prepaid expenses 278 1,145 — 1,423 Change in other current assets — (114 ) — (114 ) Change in other assets 100 — — 100 Change in accounts payable, interest payable and accrued liabilities (50,462 ) (16,258 ) 48,686 (18,034 ) Change in other current liabilities — 9,001 — 9,001 Change in other liabilities — 10 — 10 Net cash provided by (used in) operating activities (116,010 ) 207,411 — 91,401 Cash flows from investing activities: Capital expenditures — (231,341 ) — (231,341 ) Proceeds from sale of properties — 11,679 — 11,679 Costs related to sale of properties — (310 ) — (310 ) Derivative settlements — 103,790 — 103,790 Advances from joint interest partners — 769 — 769 Net cash used in investing activities — (115,413 ) — (115,413 ) Cash flows from financing activities: Repurchase of senior unsecured notes (56,925 ) — — (56,925 ) Proceeds from revolving credit facility — 359,000 — 359,000 Principal payments on revolving credit facility — (462,000 ) — (462,000 ) Deferred financing costs — (751 ) — (751 ) Proceeds from sale of common stock 182,953 — — 182,953 Purchases of treasury stock (1,520 ) — — (1,520 ) Investment in / capital contributions from subsidiaries (9,190 ) 9,190 — — Net cash provided by (used in) financing activities 115,318 (94,561 ) — 20,757 Decrease in cash and cash equivalents (692 ) (2,563 ) — (3,255 ) Cash and cash equivalents at beginning of period 777 8,953 — 9,730 Cash and cash equivalents at end of period $ 85 $ 6,390 $ — $ 6,475 Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2015 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Cash flows from operating activities: Net loss $ (71,271 ) $ (21,630 ) $ 21,630 $ (71,271 ) Adjustments to reconcile net loss to cash provided by (used in) operating activities: Equity in loss of subsidiaries 21,630 — (21,630 ) — Depreciation, depletion and amortization — 237,696 — 237,696 Impairment — 24,837 — 24,837 Deferred income taxes (34,714 ) (3,507 ) — (38,221 ) Derivative instruments — (7,648 ) — (7,648 ) Stock-based compensation expenses 13,515 148 — 13,663 Deferred financing costs amortization and other 2,255 2,804 — 5,059 Working capital and other changes: Change in accounts receivable (256 ) 9,890 66,165 75,799 Change in inventory — 3,685 — 3,685 Change in prepaid expenses 297 3,097 — 3,394 Change in other current assets — 5,538 — 5,538 Change in accounts payable, interest payable and accrued liabilities 65,933 (22,392 ) (66,165 ) (22,624 ) Change in other liabilities — (21 ) — (21 ) Net cash provided by (used in) operating activities (2,611 ) 232,497 — 229,886 Cash flows from investing activities: Capital expenditures — (587,430 ) — (587,430 ) Derivative settlements — 213,336 — 213,336 Advances from joint interest partners — (406 ) — (406 ) Net cash used in investing activities — (374,500 ) — (374,500 ) Cash flows from financing activities: Proceeds from revolving credit facility — 320,000 — 320,000 Principal payments on revolving credit facility — (665,000 ) — (665,000 ) Deferred financing costs — (3,591 ) — (3,591 ) Proceeds from sale of common stock 463,010 — — 463,010 Purchases of treasury stock (1,932 ) — — (1,932 ) Investment in / capital contributions from subsidiaries (458,465 ) 458,465 — — Net cash provided by financing activities 2,613 109,874 — 112,487 Increase (decrease) in cash and cash equivalents 2 (32,129 ) — (32,127 ) Cash and cash equivalents at beginning of period 776 45,035 — 45,811 Cash and cash equivalents at end of period $ 778 $ 12,906 $ — $ 13,684 |