SUBSIDIARY GUARANTORS | The 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 September 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 $ 939,294 $ 26,382 $ — $ (965,676 ) $ — Third-party current assets 827 23,159 201,446 — 225,432 Net property and equipment — 343,371 2,578,603 — 2,921,974 Investment in subsidiaries 1,346,446 — 183,297 (1,529,743 ) — Third-party long-term assets 6,425 — 3,305 (2,934 ) 6,796 Total assets $ 2,292,992 $ 392,912 $ 2,966,651 $ (2,498,353 ) $ 3,154,202 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 965,676 $ (965,676 ) $ — Third-party current liabilities 5,763 30,335 290,909 (256 ) 326,751 Senior unsecured notes payable 740,063 — — — 740,063 Other third-party long-term liabilities — 4,003 363,620 (2,678 ) 364,945 Total equity attributable to Matador Resources Company 1,547,166 183,297 1,346,446 (1,529,743 ) 1,547,166 Non-controlling interest in subsidiaries — 175,277 — — 175,277 Total liabilities and equity $ 2,292,992 $ 392,912 $ 2,966,651 $ (2,498,353 ) $ 3,154,202 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 $ — $ 25,640 $ 199,386 $ (17,848 ) $ 207,178 Total expenses 1,184 10,708 145,281 (17,848 ) 139,325 Operating (loss) income (1,184 ) 14,932 54,105 — 67,853 Net loss on asset sales and inventory impairment — — (196 ) — (196 ) Interest expense (10,340 ) — — — (10,340 ) Prepayment premium on extinguishment of debt (31,226 ) — — — (31,226 ) Other (expense) income (6 ) 8 (978 ) — (976 ) Earnings in subsidiaries 60,550 — 7,619 (68,169 ) — Income before income taxes 17,794 14,940 60,550 (68,169 ) 25,115 Net income attributable to non-controlling interest in subsidiaries — (7,321 ) — — (7,321 ) Net income attributable to Matador Resources Company shareholders $ 17,794 $ 7,619 $ 60,550 $ (68,169 ) $ 17,794 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 11,242 $ 122,675 $ (7,638 ) $ 126,279 Total expenses 1,175 5,253 100,940 (7,638 ) 99,730 Operating (loss) income (1,175 ) 5,989 21,735 — 26,549 Net gain on asset sales and inventory impairment — — 16 — 16 Interest expense (8,550 ) — — — (8,550 ) Other income 27 11 (74 ) — (36 ) Earnings in subsidiaries 24,674 — 2,997 (27,671 ) — Income before income taxes 14,976 6,000 24,674 (27,671 ) 17,979 Total income tax (benefit) provision (63 ) 63 — — — Net income attributable to non-controlling interest in subsidiaries — (2,940 ) — — (2,940 ) Net income attributable to Matador Resources Company shareholders $ 15,039 $ 2,997 $ 24,674 $ (27,671 ) $ 15,039 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 64,190 $ 592,085 $ (46,550 ) $ 609,725 Total expenses 3,596 27,102 410,369 (46,550 ) 394,517 Operating (loss) income (3,596 ) 37,088 181,716 — 215,208 Net loss on asset sales and inventory impairment — — (196 ) — (196 ) Interest expense (26,835 ) — — — (26,835 ) Other (expense) income — 19 (1,294 ) — (1,275 ) Prepayment premium on extinguishment of debt (31,226 ) — — — (31,226 ) Earnings in subsidiaries 199,151 — 18,925 (218,076 ) — Income before income taxes 137,494 37,107 199,151 (218,076 ) 155,676 Net income attributable to non-controlling interest in subsidiaries — (18,182 ) — — (18,182 ) Net income attributable to Matador Resources Company shareholders $ 137,494 $ 18,925 $ 199,151 $ (218,076 ) $ 137,494 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 32,179 $ 382,520 $ (23,996 ) $ 390,703 Total expenses 4,021 13,935 276,927 (23,996 ) 270,887 Operating (loss) income (4,021 ) 18,244 105,593 — 119,816 Net gain on asset sales and inventory impairment — — 23 — 23 Interest expense (26,229 ) — — — (26,229 ) Other income 27 37 1,892 — 1,956 Earnings in subsidiaries 117,574 — 10,066 (127,640 ) — Income before income taxes 87,351 18,281 117,574 (127,640 ) 95,566 Total income tax (benefit) provision (181 ) 181 — — — Net income attributable to non-controlling interest in subsidiaries — (8,034 ) — — (8,034 ) Net income attributable to Matador Resources Company shareholders $ 87,532 $ 10,066 $ 117,574 $ (127,640 ) $ 87,532 Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (361,016 ) $ 12,318 $ 768,016 $ — $ 419,318 Net cash used in investing activities — (120,836 ) (1,152,987 ) 53,295 (1,220,528 ) Net cash provided by financing activities 361,155 109,400 334,476 (53,295 ) 751,736 Increase (decrease) in cash and restricted cash 139 882 (50,495 ) — (49,474 ) Cash and restricted cash at beginning of period 286 5,663 96,533 — 102,482 Cash and restricted cash at end of period $ 425 $ 6,545 $ 46,038 $ — $ 53,008 Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (99,546 ) $ 24,075 $ 297,987 $ — $ 222,516 Net cash provided by (used in) investing activities 33 (75,749 ) (387,257 ) (133,880 ) (596,853 ) Net cash provided by (used in) financing activities — 58,732 (1,495 ) 133,880 191,117 (Decrease) increase in cash and restricted cash (99,513 ) 7,058 (90,765 ) — (183,220 ) Cash and restricted cash at beginning of period 99,795 2,900 111,447 — 214,142 Cash and restricted cash at end of period $ 282 $ 9,958 $ 20,682 $ — $ 30,922 |