SUBSIDIARY GUARANTORS | On April 14, 2015, Matador issued the Original Notes and on December 9, 2016, Matador issued the Additional Notes (see Note 6), which are jointly and severally guaranteed by certain subsidiaries of Matador (the “Guarantor Subsidiaries”) on a full and unconditional basis (except for customary release provisions). Matador filed a registration statement on Form S-3 with the SEC on August 11, 2017, which became effective upon filing, registering, among other securities, senior and subordinated debt securities and guarantees of debt securities by the Guarantor Subsidiaries. At December 31, 2017 , the Guarantor Subsidiaries were 100% owned by Matador. Matador is a parent holding company and has no independent assets or operations, and there are no significant restrictions on the ability of Matador to obtain funds from the Guarantor Subsidiaries by dividend or loan. San Mateo and its subsidiaries are not guarantors of the Notes. The following presents condensed consolidating financial information of the issuer (Matador), the Non-Guarantor Subsidiaries, the Guarantor Subsidiaries and all entities on a consolidated basis (in thousands). Elimination entries are necessary to combine the entities. This financial information is presented in accordance with the requirements of Rule 3-10 of Regulation S-X. The following financial information may not necessarily be indicative of results of operations, cash flows or financial position had the Guarantor Subsidiaries operated as independent entities. Condensed Consolidating Balance Sheet Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated ASSETS Intercompany receivable $ 585,109 $ 2,912 $ — $ (588,021 ) $ — Third-party current assets 2,240 9,334 245,596 — 257,170 Net property and equipment — 223,178 1,658,278 — 1,881,456 Investment in subsidiaries 1,147,295 — 111,077 (1,258,372 ) — Third-party long-term assets 6,425 — 3,642 (3,003 ) 7,064 Total assets $ 1,741,069 $ 235,424 $ 2,018,593 $ (1,849,396 ) $ 2,145,690 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 588,021 $ (588,021 ) $ — Third-party current liabilities 8,847 19,891 254,142 (274 ) 282,606 Senior unsecured notes payable 574,073 — — — 574,073 Other third-party long-term liabilities 1,593 3,466 29,135 (2,729 ) 31,465 Total equity attributable to Matador Resources Company 1,156,556 111,077 1,147,295 (1,258,372 ) 1,156,556 Non-controlling interest in subsidiaries — 100,990 — — 100,990 Total liabilities and equity $ 1,741,069 $ 235,424 $ 2,018,593 $ (1,849,396 ) $ 2,145,690 Condensed Consolidating Balance Sheet Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated ASSETS Intercompany receivable $ 316,791 $ 3,571 $ 12,091 $ (332,453 ) $ — Third-party current assets 101,102 4,242 173,838 — 279,182 Net property and equipment 33 113,107 1,071,385 — 1,184,525 Investment in subsidiaries 856,762 — 90,275 (947,037 ) — Third-party long-term assets — — 958 — 958 Total assets $ 1,274,688 $ 120,920 $ 1,348,547 $ (1,279,490 ) $ 1,464,665 LIABILITIES AND EQUITY Intercompany payable $ — $ 12,091 $ 320,362 $ (332,453 ) $ — Third-party current liabilities 9,265 16,632 143,608 — 169,505 Senior unsecured notes payable 573,924 — — — 573,924 Other third-party long-term liabilities 1,374 602 27,815 — 29,791 Total equity attributable to Matador Resources Company 690,125 90,275 856,762 (947,037 ) 690,125 Non-controlling interest in subsidiaries — 1,320 — — 1,320 Total liabilities and equity $ 1,274,688 $ 120,920 $ 1,348,547 $ (1,279,490 ) $ 1,464,665 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 47,883 $ 531,508 $ (35,115 ) $ 544,276 Total expenses 5,610 21,260 391,680 (35,115 ) 383,435 Operating (loss) income (5,610 ) 26,623 139,828 — 160,841 Net gain on asset sales and inventory impairment — — 23 — 23 Interest expense (34,565 ) — — — (34,565 ) Other income 27 37 3,487 — 3,551 Earnings in subsidiaries 157,589 — 14,251 (171,840 ) — Income before income taxes 117,441 26,660 157,589 (171,840 ) 129,850 Total income tax (benefit) provision (8,426 ) 269 — — (8,157 ) Net income attributable to non-controlling interest in subsidiaries — (12,140 ) — — (12,140 ) Net income attributable to Matador Resources Company shareholders $ 125,867 $ 14,251 $ 157,589 $ (171,840 ) $ 125,867 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 17,302 $ 257,828 $ (10,708 ) $ 264,422 Total expenses 5,319 7,031 439,947 (10,708 ) 441,589 Operating (loss) income (5,319 ) 10,271 (182,119 ) — (177,167 ) Net gain on asset sales and inventory impairment — — 107,277 — 107,277 Interest expense (28,199 ) — — — (28,199 ) Other expense — — (4 ) — (4 ) (Loss) earnings in subsidiaries (64,349 ) — 9,810 54,539 — (Loss) income before income taxes (97,867 ) 10,271 (65,036 ) 54,539 (98,093 ) Total income tax (benefit) provision (446 ) 97 (687 ) — (1,036 ) Net income attributable to non-controlling interest in subsidiaries — (364 ) — — (364 ) Net (loss) income attributable to Matador Resources Company shareholders $ (97,421 ) $ 9,810 $ (64,349 ) $ 54,539 $ (97,421 ) Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 6,310 $ 316,067 $ (4,344 ) $ 318,033 Total expenses 5,739 2,944 1,120,356 (4,344 ) 1,124,695 Operating (loss) income (5,739 ) 3,366 (804,289 ) — (806,662 ) Net gain on asset sales and inventory impairment — — 908 — 908 Interest expense (20,511 ) — (1,243 ) — (21,754 ) Other income — — 616 — 616 (Loss) earnings in subsidiaries (658,698 ) — 2,458 656,240 — (Loss) income before income taxes (684,948 ) 3,366 (801,550 ) 656,240 (826,892 ) Total income tax (benefit) provision (5,163 ) 647 (142,852 ) — (147,368 ) Net income attributable to non-controlling interest in subsidiaries — (261 ) — — (261 ) Net (loss) income attributable to Matador Resources Company shareholders $ (679,785 ) $ 2,458 $ (658,698 ) $ 656,240 $ (679,785 ) Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (307,982 ) $ 21,308 $ 585,799 $ — $ 299,125 Net cash provided by (used in) investing activities 33 (119,922 ) (597,519 ) (106,595 ) (824,003 ) Net cash provided by (used in) financing activities 208,440 96,307 (2,843 ) 106,595 408,499 Decrease in cash (99,509 ) (2,307 ) (14,563 ) — (116,379 ) Cash at beginning of year 99,795 2,307 110,782 — 212,884 Cash at end of year $ 286 $ — $ 96,219 $ — $ 96,505 Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (45,215 ) $ 6,694 $ 172,607 $ — $ 134,086 Net cash used in investing activities (324,724 ) (64,683 ) (401,034 ) 384,801 (405,640 ) Net cash provided by financing activities 469,654 60,110 322,743 (384,801 ) 467,706 Increase in cash 99,715 2,121 94,316 — 196,152 Cash at beginning of year 80 186 16,466 — 16,732 Cash at end of year $ 99,795 $ 2,307 $ 110,782 $ — $ 212,884 Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (31,271 ) $ 13,916 $ 225,890 $ — $ 208,535 Net cash used in investing activities (546,715 ) (31,101 ) (410,843 ) 563,505 (425,154 ) Net cash provided by financing activities 577,973 17,353 193,123 (563,505 ) 224,944 (Decrease) increase in cash (13 ) 168 8,170 — 8,325 Cash at beginning of year 93 18 8,296 — 8,407 Cash at end of year $ 80 $ 186 $ 16,466 $ — $ 16,732 |