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 June 30, 2017 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) ASSETS Current assets Cash and cash equivalents $ 178 $ 11,262 $ — $ 11,440 Accounts receivable, net — 218,302 — 218,302 Accounts receivable - affiliates 187,496 33,709 (221,205 ) — Inventory — 17,942 — 17,942 Prepaid expenses 664 9,946 — 10,610 Derivative instruments — 31,851 — 31,851 Other current assets 3 59 — 62 Total current assets 188,341 323,071 (221,205 ) 290,207 Property, plant and equipment Oil and gas properties (successful efforts method) — 7,488,075 — 7,488,075 Other property and equipment — 695,592 — 695,592 Less: accumulated depreciation, depletion, amortization and impairment — (2,252,653 ) — (2,252,653 ) Total property, plant and equipment, net — 5,931,014 — 5,931,014 Investments in and advances to subsidiaries 4,545,805 — (4,545,805 ) — Derivative instruments — 11,834 — 11,834 Deferred income taxes 257,652 — (257,652 ) — Long-term inventory — 8,762 — 8,762 Other assets — 19,904 — 19,904 Total assets $ 4,991,798 $ 6,294,585 $ (5,024,662 ) $ 6,261,721 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Accounts payable $ — $ 12,257 $ — $ 12,257 Accounts payable - affiliates 33,709 187,496 (221,205 ) — Revenues and production taxes payable — 143,715 — 143,715 Accrued liabilities — 139,766 — 139,766 Accrued interest payable 38,796 332 — 39,128 Advances from joint interest partners — 5,816 — 5,816 Total current liabilities 72,505 489,382 (221,205 ) 340,682 Long-term debt 1,941,683 418,000 — 2,359,683 Deferred income taxes — 784,833 (257,652 ) 527,181 Asset retirement obligations — 51,059 — 51,059 Other liabilities — 5,506 — 5,506 Total liabilities 2,014,188 1,748,780 (478,857 ) 3,284,111 Stockholders’ equity Capital contributions from affiliates — 3,395,528 (3,395,528 ) — Common stock, $0.01 par value: 450,000,000 shares authorized; 238,642,598 shares issued and 237,410,395 shares outstanding 2,345 — — 2,345 Treasury stock, at cost: 1,232,203 shares (21,401 ) — — (21,401 ) Additional paid-in-capital 2,362,084 8,743 (8,743 ) 2,362,084 Retained earnings 634,582 1,141,534 (1,141,534 ) 634,582 Total stockholders’ equity 2,977,610 4,545,805 (4,545,805 ) 2,977,610 Total liabilities and stockholders’ equity $ 4,991,798 $ 6,294,585 $ (5,024,662 ) $ 6,261,721 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 ) — Derivative instruments — — — — 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 STOCKHOLDERS’ EQUITY Current liabilities Accounts payable $ — $ 4,645 $ — $ 4,645 Accounts payable - affiliates 27,619 252,000 (279,619 ) — Revenues 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 June 30, 2017 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 218,633 $ — $ 218,633 Bulk oil sales — 8,091 — 8,091 Midstream revenues — 15,566 — 15,566 Well services revenues — 11,801 — 11,801 Total revenues — 254,091 — 254,091 Operating expenses Lease operating expenses — 44,665 — 44,665 Midstream operating expenses — 3,263 — 3,263 Well services operating expenses — 8,088 — 8,088 Marketing, transportation and gathering expenses — 12,039 — 12,039 Bulk oil purchases — 7,980 — 7,980 Production taxes — 18,971 — 18,971 Depreciation, depletion and amortization — 125,291 — 125,291 Exploration expenses — 1,667 — 1,667 Impairment — 3,200 — 3,200 General and administrative expenses 7,534 16,014 — 23,548 Total operating expenses 7,534 241,178 — 248,712 Operating income (loss) (7,534 ) 12,913 — 5,379 Other income (expense) Equity in earnings of subsidiaries 38,875 — (38,875 ) — Net gain on derivative instruments — 50,532 — 50,532 Interest expense, net of capitalized interest (33,006 ) (3,832 ) — (36,838 ) Other expense — (166 ) — (166 ) Total other income 5,869 46,534 (38,875 ) 13,528 Income (loss) before income taxes (1,665 ) 59,447 (38,875 ) 18,907 Income tax benefit (expense) 18,233 (20,572 ) — (2,339 ) Net income $ 16,568 $ 38,875 $ (38,875 ) $ 16,568 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 Midstream revenues — 6,910 — 6,910 Well services revenues — 12,833 — 12,833 Total revenues — 179,080 — 179,080 Operating expenses Lease operating expenses — 31,523 — 31,523 Midstream operating expenses — 1,740 — 1,740 Well services operating expenses — 7,135 — 7,135 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 expense — (32 ) — (32 ) Total other 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 Six Months Ended June 30, 2017 Parent/ Combined Intercompany Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 455,885 $ — $ 455,885 Bulk oil sales — 35,722 — 35,722 Midstream revenues — 30,172 — 30,172 Well services revenues — 17,428 — 17,428 Total revenues — 539,207 — 539,207 Operating expenses Lease operating expenses — 88,537 — 88,537 Midstream operating expenses — 6,590 — 6,590 Well services operating expenses — 11,990 — 11,990 Marketing, transportation and gathering expenses — 22,990 — 22,990 Bulk oil purchases — 35,982 — 35,982 Production taxes — 39,270 — 39,270 Depreciation, depletion and amortization — 251,957 — 251,957 Exploration expenses — 3,156 — 3,156 Impairment — 5,882 — 5,882 General and administrative expenses 14,599 32,783 — 47,382 Total operating expenses 14,599 499,137 — 513,736 Operating income (loss) (14,599 ) 40,070 — 25,471 Other income (expense) Equity in earnings of subsidiaries 87,978 — (87,978 ) — Net gain on derivative instruments — 106,607 — 106,607 Interest expense, net of capitalized interest (65,857 ) (7,302 ) — (73,159 ) Other expense — (150 ) — (150 ) Total other income 22,121 99,155 (87,978 ) 33,298 Income before income taxes 7,522 139,225 (87,978 ) 58,769 Income tax benefit (expense) 32,871 (51,247 ) — (18,376 ) Net income $ 40,393 $ 87,978 $ (87,978 ) $ 40,393 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 Midstream revenues — 13,893 — 13,893 Well services revenues — 18,818 — 18,818 Total revenues — 309,363 — 309,363 Operating expenses Lease operating expenses — 62,587 — 62,587 Midstream operating expenses — 3,478 — 3,478 Well services operating expenses — 9,786 — 9,786 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 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 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 Cash Flows Six Months Ended June 30, 2017 Parent/ Issuer Combined Guarantor Subsidiaries Intercompany Eliminations Consolidated (In thousands) Cash flows from operating activities: Net income $ 40,393 $ 87,978 $ (87,978 ) $ 40,393 Adjustments to reconcile net income to net cash provided by operating activities: Equity in earnings of subsidiaries (87,978 ) — 87,978 — Depreciation, depletion and amortization — 251,957 — 251,957 Impairment — 5,882 — 5,882 Deferred income taxes (32,871 ) 51,247 — 18,376 Derivative instruments — (106,607 ) — (106,607 ) Stock-based compensation expenses 13,395 428 — 13,823 Deferred financing costs amortization and other 7,470 1,401 — 8,871 Working capital and other changes: Change in accounts receivable 64,504 (19,833 ) (58,414 ) (13,743 ) Change in inventory — (1,007 ) — (1,007 ) Change in prepaid expenses (389 ) 125 — (264 ) Change in other current assets (3 ) 283 — 280 Change in long-term inventory and other assets — (8,768 ) — (8,768 ) Change in accounts payable, interest payable and accrued liabilities 6,185 (53,441 ) 58,414 11,158 Change in other current liabilities — (10,490 ) — (10,490 ) Net cash provided by operating activities 10,706 199,155 — 209,861 Cash flows from investing activities: Capital expenditures — (252,461 ) — (252,461 ) Proceeds from sale of properties — 4,000 — 4,000 Derivative settlements — (8,899 ) — (8,899 ) Advances from joint interest partners — (1,781 ) — (1,781 ) Net cash used in investing activities — (259,141 ) — (259,141 ) Cash flows from financing activities: Proceeds from revolving credit facility — 484,000 — 484,000 Principal payments on revolving credit facility — (429,000 ) — (429,000 ) Purchases of treasury stock (5,451 ) — — (5,451 ) Investment in / capital contributions from subsidiaries (5,188 ) 5,188 — — Other (55 ) — — (55 ) Net cash provided by (used in) financing activities (10,694 ) 60,188 — 49,494 Increase in cash and cash equivalents 12 202 — 214 Cash and cash equivalents at beginning of period 166 11,060 — 11,226 Cash and cash equivalents at end of period $ 178 $ 11,262 $ — $ 11,440 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 net 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 long-term inventory and 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: Proceeds from revolving credit facility — 359,000 — 359,000 Principal payments on revolving credit facility — (462,000 ) — (462,000 ) Repurchase of senior unsecured notes (56,925 ) — — (56,925 ) 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 |