Condensed Consolidating Financial Information | Condensed Consolidating Financial Information The Notes (see Note 7 – 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, 2017 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) ASSETS Current assets Cash and cash equivalents $ 177 $ 13,608 $ — $ 13,785 Accounts receivable, net — 226,427 — 226,427 Accounts receivable – affiliates 200,770 33,093 (233,863 ) — Inventory — 14,327 — 14,327 Prepaid expenses 334 6,842 — 7,176 Derivative instruments — 3,026 — 3,026 Other current assets 2 4,450 — 4,452 Total current assets 201,283 301,773 (233,863 ) 269,193 Property, plant and equipment Oil and gas properties (successful efforts method) — 7,390,299 — 7,390,299 Other property and equipment — 632,318 — 632,318 Less: accumulated depreciation, depletion, amortization and impairment — (2,126,136 ) — (2,126,136 ) Total property, plant and equipment, net — 5,896,481 — 5,896,481 Investments in and advances to subsidiaries 4,503,650 — (4,503,650 ) — Derivative instruments — 3,815 — 3,815 Deferred income taxes 239,419 — (239,419 ) — Other assets — 20,139 — 20,139 Total assets $ 4,944,352 $ 6,222,208 $ (4,976,932 ) $ 6,189,628 LIABILITIES AND EQUITY Current liabilities Accounts payable $ — $ 8,837 $ — $ 8,837 Accounts payable – affiliates 33,093 200,770 (233,863 ) — Revenues and production taxes payable — 160,265 — 160,265 Accrued liabilities 34 128,207 — 128,241 Accrued interest payable 19,872 396 — 20,268 Derivative instruments — 14,627 — 14,627 Advances from joint interest partners — 6,838 — 6,838 Other current liabilities — 13,435 — 13,435 Total current liabilities 52,999 533,375 (233,863 ) 352,511 Long-term debt 1,937,879 368,000 — 2,305,879 Deferred income taxes — 764,261 (239,419 ) 524,842 Asset retirement obligations — 50,088 — 50,088 Other liabilities — 2,834 — 2,834 Total liabilities 1,990,878 1,718,558 (473,282 ) 3,236,154 Stockholders’ equity Capital contributions from affiliates — 3,392,248 (3,392,248 ) — Common stock, $0.01 par value: 450,000,000 shares authorized; 238,691,038 shares issued and 237,461,470 shares outstanding 2,344 — — 2,344 Treasury stock, at cost: 1,229,568 shares (21,369 ) — — (21,369 ) Additional paid-in-capital 2,354,485 8,743 (8,743 ) 2,354,485 Retained earnings 618,014 1,102,659 (1,102,659 ) 618,014 Total stockholders’ equity 2,953,474 4,503,650 (4,503,650 ) 2,953,474 Total liabilities and stockholders’ equity $ 4,944,352 $ 6,222,208 $ (4,976,932 ) $ 6,189,628 Condensed Consolidating Balance Sheet December 31, 2016 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) ASSETS Current assets Cash and cash equivalents $ 166 $ 11,060 $ — $ 11,226 Accounts receivable, net — 204,335 — 204,335 Accounts receivable – affiliates 252,000 27,619 (279,619 ) — Inventory — 10,648 — 10,648 Prepaid expenses 275 7,348 — 7,623 Derivative instruments — 362 — 362 Other current assets — 4,355 — 4,355 Total current assets 252,441 265,727 (279,619 ) 238,549 Property, plant and equipment Oil and gas properties (successful efforts method) — 7,296,568 — 7,296,568 Other property and equipment — 618,790 — 618,790 Less: accumulated depreciation, depletion, amortization and impairment — (1,995,791 ) — (1,995,791 ) Total property, plant and equipment, net — 5,919,567 — 5,919,567 Investments in and advances to subsidiaries 4,451,192 — (4,451,192 ) — Deferred income taxes 220,058 — (220,058 ) — Other assets — 20,516 — 20,516 Total assets $ 4,923,691 $ 6,205,810 $ (4,950,869 ) $ 6,178,632 LIABILITIES AND EQUITY Current liabilities Accounts payable $ — $ 4,645 $ — $ 4,645 Accounts payable – affiliates 27,619 252,000 (279,619 ) — Revenue and production taxes payable — 139,737 — 139,737 Accrued liabilities 12 119,161 — 119,173 Accrued interest payable 38,689 315 — 39,004 Derivative instruments — 60,469 — 60,469 Advances from joint interest partners — 7,597 — 7,597 Other current liabilities — 10,490 — 10,490 Total current liabilities 66,320 594,414 (279,619 ) 381,115 Long-term debt 1,934,214 363,000 — 2,297,214 Deferred income taxes — 733,587 (220,058 ) 513,529 Asset retirement obligations — 48,985 — 48,985 Derivative instruments — 11,714 — 11,714 Other liabilities — 2,918 — 2,918 Total liabilities 2,000,534 1,754,618 (499,677 ) 3,255,475 Stockholders’ equity Capital contributions from affiliates — 3,388,893 (3,388,893 ) — Common stock, $0.01 par value: 450,000,000 shares authorized; 237,201,064 shares issued and 236,344,172 shares outstanding 2,331 — — 2,331 Treasury stock, at cost: 856,892 shares (15,950 ) — — (15,950 ) Additional paid-in-capital 2,345,271 8,743 (8,743 ) 2,345,271 Retained earnings 591,505 1,053,556 (1,053,556 ) 591,505 Total stockholders’ equity 2,923,157 4,451,192 (4,451,192 ) 2,923,157 Total liabilities and stockholders’ equity $ 4,923,691 $ 6,205,810 $ (4,950,869 ) $ 6,178,632 Condensed Consolidating Statement of Operations Three Months Ended March 31, 2017 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 237,252 $ — $ 237,252 Bulk oil sales — 27,631 — 27,631 Midstream revenues — 14,606 — 14,606 Well services revenues — 5,627 — 5,627 Total revenues — 285,116 — 285,116 Operating expenses Lease operating expenses — 43,872 — 43,872 Midstream operating expenses — 3,327 — 3,327 Well services operating expenses — 3,902 — 3,902 Marketing, transportation and gathering expenses — 10,951 — 10,951 Bulk oil purchases — 28,002 — 28,002 Production taxes — 20,299 — 20,299 Depreciation, depletion and amortization — 126,666 — 126,666 Exploration expenses — 1,489 — 1,489 Impairment — 2,682 — 2,682 General and administrative expenses 7,065 16,769 — 23,834 Total operating expenses 7,065 257,959 — 265,024 Operating income (loss) (7,065 ) 27,157 — 20,092 Other income (expense) Equity in earnings of subsidiaries 49,103 — (49,103 ) — Net gain on derivative instruments — 56,075 — 56,075 Interest expense, net of capitalized interest (32,851 ) (3,470 ) — (36,321 ) Other income — 16 — 16 Total other income (expense) 16,252 52,621 (49,103 ) 19,770 Income before income taxes 9,187 79,778 (49,103 ) 39,862 Income tax benefit (expense) 14,638 (30,675 ) — (16,037 ) Net income $ 23,825 $ 49,103 $ (49,103 ) $ 23,825 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 Midstream revenues — 6,983 — 6,983 Well services revenues — 5,985 — 5,985 Total revenues — 130,283 — 130,283 Operating expenses Lease operating expenses — 31,064 — 31,064 Midstream operating expenses — 1,738 — 1,738 Well services operating expenses — 2,651 — 2,651 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 Cash Flows Three Months Ended March 31, 2017 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Cash flows from operating activities: Net income $ 23,825 $ 49,103 $ (49,103 ) $ 23,825 Adjustments to reconcile net income to cash provided by operating activities: Equity in loss of subsidiaries (49,103 ) — 49,103 — Depreciation, depletion and amortization — 126,666 — 126,666 Impairment — 2,682 — 2,682 Deferred income taxes (14,638 ) 30,675 — 16,037 Derivative instruments — (56,075 ) — (56,075 ) Stock-based compensation expenses 6,498 210 — 6,708 Deferred financing costs amortization and other 3,665 1,275 — 4,940 Working capital and other changes: Change in accounts receivable 51,230 (27,952 ) (45,756 ) (22,478 ) Change in inventory — (3,679 ) — (3,679 ) Change in prepaid expenses (59 ) 341 — 282 Change in other current assets (2 ) (108 ) — (110 ) Change in other assets — (4 ) — (4 ) Change in accounts payable, interest payable and accrued liabilities (13,321 ) (26,375 ) 45,756 6,060 Change in other current liabilities — 2,945 — 2,945 Net cash provided by operating activities 8,095 99,704 — 107,799 Cash flows from investing activities: Capital expenditures — (96,047 ) — (96,047 ) Derivative settlements — (7,960 ) — (7,960 ) Advances from joint interest partners — (759 ) — (759 ) Net cash used in investing activities — (104,766 ) — (104,766 ) Cash flows from financing activities: Proceeds from revolving credit facility — 246,000 — 246,000 Principal payments on revolving credit facility — (241,000 ) — (241,000 ) Purchases of treasury stock (5,419 ) — — (5,419 ) Investment in / capital contributions from subsidiaries (2,610 ) 2,610 — — Other (55 ) — — (55 ) Net cash provided by (used in) financing activities (8,084 ) 7,610 — (474 ) Increase in cash and cash equivalents 11 2,548 — 2,559 Cash and cash equivalents at beginning of period 166 11,060 — 11,226 Cash and cash equivalents at end of period $ 177 $ 13,608 $ — $ 13,785 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 earnings 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: Proceeds from revolving credit facility — 214,000 — 214,000 Principal payments on revolving credit facility — (287,000 ) — (287,000 ) Repurchase of senior unsecured notes (22,308 ) — — (22,308 ) 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 |