SUBSIDIARY GUARANTORS | Notes are jointly and severally guaranteed by certain subsidiaries of Matador (the “Guarantor Subsidiaries”) on a full and unconditional basis (except for customary release provisions). At June 30, 2018 , 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 (the “Non-Guarantor 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 $ 811,982 $ 8,235 $ — $ (820,217 ) $ — Third-party current assets 3,031 29,358 288,548 — 320,937 Net property and equipment — 299,258 1,928,759 — 2,228,017 Investment in subsidiaries 1,285,896 — 162,418 (1,448,314 ) — Third-party long-term assets 6,433 — 3,394 (2,934 ) 6,893 Total assets $ 2,107,342 $ 336,851 $ 2,383,119 $ (2,271,465 ) $ 2,555,847 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 820,217 $ (820,217 ) $ — Third-party current liabilities 8,646 15,482 239,726 (256 ) 263,598 Senior unsecured notes payable 574,164 — — — 574,164 Other third-party long-term liabilities — 3,735 37,280 (2,678 ) 38,337 Total equity attributable to Matador Resources Company 1,524,532 162,418 1,285,896 (1,448,314 ) 1,524,532 Non-controlling interest in subsidiaries — 155,216 — — 155,216 Total liabilities and equity $ 2,107,342 $ 336,851 $ 2,383,119 $ (2,271,465 ) $ 2,555,847 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 Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 21,356 $ 206,219 $ (16,208 ) $ 211,367 Total expenses 1,178 9,466 142,938 (16,208 ) 137,374 Operating (loss) income (1,178 ) 11,890 63,281 — 73,993 Interest expense (8,004 ) — — — (8,004 ) Other income (expense) — 11 (363 ) — (352 ) Earnings in subsidiaries 68,988 — 6,070 (75,058 ) — Income before income taxes 59,806 11,901 68,988 (75,058 ) 65,637 Net income attributable to non-controlling interest in subsidiaries — (5,831 ) — — (5,831 ) Net income attributable to Matador Resources Company shareholders $ 59,806 $ 6,070 $ 68,988 $ (75,058 ) $ 59,806 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 11,274 $ 127,198 $ (8,861 ) $ 129,611 Total expenses 1,586 4,814 93,083 (8,861 ) 90,622 Operating (loss) income (1,586 ) 6,460 34,115 — 38,989 Interest expense (9,224 ) — — — (9,224 ) Other (expense) income (27 ) 26 1,923 — 1,922 Earnings in subsidiaries 39,228 — 3,244 (42,472 ) — Income before income taxes 28,391 6,486 39,282 (42,472 ) 31,687 Total income tax (benefit) provision (118 ) 64 54 — — Net income attributable to non-controlling interest in subsidiaries — (3,178 ) — — (3,178 ) Net income attributable to Matador Resources Company shareholders $ 28,509 $ 3,244 $ 39,228 $ (42,472 ) $ 28,509 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 38,550 $ 392,699 $ (28,702 ) $ 402,547 Total expenses 2,412 16,394 265,088 (28,702 ) 255,192 Operating (loss) income (2,412 ) 22,156 127,611 — 147,355 Interest expense (16,495 ) — — — (16,495 ) Other income (expense) 6 11 (316 ) — (299 ) Earnings in subsidiaries 138,601 — 11,306 (149,907 ) — Income before income taxes 119,700 22,167 138,601 (149,907 ) 130,561 Net income attributable to non-controlling interest in subsidiaries — (10,861 ) — — (10,861 ) Net income attributable to Matador Resources Company shareholders $ 119,700 $ 11,306 $ 138,601 $ (149,907 ) $ 119,700 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 20,937 $ 259,846 $ (16,358 ) $ 264,425 Total expenses 2,846 8,682 175,987 (16,358 ) 171,157 Operating (loss) income (2,846 ) 12,255 83,859 — 93,268 Net gain on asset sales and inventory impairment — — 7 — 7 Interest expense (17,679 ) — — — (17,679 ) Other income — 26 1,965 — 1,991 Earnings in subsidiaries 92,900 — 7,069 (99,969 ) — Income before income taxes 72,375 12,281 92,900 (99,969 ) 77,587 Total income tax (benefit) provision (118 ) 118 — — — Net income attributable to non-controlling interest in subsidiaries — (5,094 ) — — (5,094 ) Net income attributable to Matador Resources Company shareholders $ 72,493 $ 7,069 $ 92,900 $ (99,969 ) $ 72,493 Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (224,441 ) $ 10,225 $ 468,424 $ — $ 254,208 Net cash used in investing activities — (79,119 ) (454,478 ) 40,035 (493,562 ) Net cash provided by financing activities 226,539 83,400 10,481 (40,035 ) 280,385 Increase in cash and restricted cash 2,098 14,506 24,427 — 41,031 Cash and restricted cash at beginning of period 286 5,663 96,533 — 102,482 Cash and restricted cash at end of period $ 2,384 $ 20,169 $ 120,960 $ — $ 143,513 Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (98,583 ) $ 1,566 $ 218,259 $ — $ 121,242 Net cash provided by (used in) investing activities 33 (38,362 ) (197,486 ) (133,880 ) (369,695 ) Net cash provided by (used in) financing activities — 47,707 (769 ) 133,880 180,818 (Decrease) increase in cash and restricted cash (98,550 ) 10,911 20,004 — (67,635 ) Cash and restricted cash at beginning of period 99,795 2,900 111,447 — 214,142 Cash and restricted cash at end of period $ 1,245 $ 13,811 $ 131,451 $ — $ 146,507 |