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 June 30, 2019 , 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 tables present condensed consolidating financial information of Matador (as issuer of the Notes), 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 $ 1,582,828 $ 12,535 $ — $ (1,595,363 ) $ — Current assets 3,967 44,100 225,317 — 273,384 Net property and equipment — 438,681 2,944,662 — 3,383,343 Investment in subsidiaries 1,211,056 — 109,227 (1,320,283 ) — Long-term assets 10,589 1,700 92,004 (9,569 ) 94,724 Total assets $ 2,808,440 $ 497,016 $ 3,371,210 $ (2,925,215 ) $ 3,751,451 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 1,595,363 $ (1,595,363 ) $ — Current liabilities 18,493 33,080 286,004 (802 ) 336,775 Senior unsecured notes payable 1,038,625 — — — 1,038,625 Other long-term liabilities 14,845 250,583 278,787 (8,767 ) 535,448 Total equity attributable to Matador Resources Company 1,736,477 109,227 1,211,056 (1,320,283 ) 1,736,477 Non-controlling interest in subsidiaries — 104,126 — — 104,126 Total liabilities and equity $ 2,808,440 $ 497,016 $ 3,371,210 $ (2,925,215 ) $ 3,751,451 Condensed Consolidating Balance Sheet Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated ASSETS Intercompany receivable $ 1,244,405 $ 29,816 $ — $ (1,274,221 ) $ — Current assets 4,109 34,027 267,549 — 305,685 Net property and equipment — 379,052 2,743,812 — 3,122,864 Investment in subsidiaries 1,490,401 — 95,346 (1,585,747 ) — Long-term assets 23,897 1,479 11,095 (9,502 ) 26,969 Total assets $ 2,762,812 $ 444,374 $ 3,117,802 $ (2,869,470 ) $ 3,455,518 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 1,274,221 $ (1,274,221 ) $ — Current liabilities 22,874 27,988 279,884 (724 ) 330,022 Senior unsecured notes payable 1,037,837 — — — 1,037,837 Other long-term liabilities 13,221 230,263 73,296 (8,778 ) 308,002 Total equity attributable to Matador Resources Company 1,688,880 95,346 1,490,401 (1,585,747 ) 1,688,880 Non-controlling interest in subsidiaries — 90,777 — — 90,777 Total liabilities and equity $ 2,762,812 $ 444,374 $ 3,117,802 $ (2,869,470 ) $ 3,455,518 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 41,720 $ 216,885 $ (16,901 ) $ 241,704 Total expenses 901 22,564 158,351 (16,901 ) 164,915 Operating (loss) income (901 ) 19,156 58,534 — 76,789 Inventory impairment — — (368 ) — (368 ) Interest expense (15,888 ) (2,180 ) — — (18,068 ) Other income (expense) — 3 (426 ) — (423 ) Earnings in subsidiaries 66,399 — 8,659 (75,058 ) — Income before income taxes 49,610 16,979 66,399 (75,058 ) 57,930 Total income tax provision 12,858 — — — 12,858 Net income attributable to non-controlling interest in subsidiaries — (8,320 ) — — (8,320 ) Net income attributable to Matador Resources Company shareholders $ 36,752 $ 8,659 $ 66,399 $ (75,058 ) $ 36,752 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 $ — $ 84,596 $ 366,133 $ (35,136 ) $ 415,593 Total expenses 1,936 48,069 316,395 (35,136 ) 331,264 Operating (loss) income (1,936 ) 36,527 49,738 — 84,329 Inventory impairment — — (368 ) — (368 ) Interest expense (31,675 ) (4,322 ) — — (35,997 ) Other income (expense) — 3 (535 ) — (532 ) Earnings in subsidiaries 65,261 — 16,426 (81,687 ) — Income before income taxes 31,650 32,208 65,261 (81,687 ) 47,432 Total income tax provision 11,845 — — — 11,845 Net income attributable to non-controlling interest in subsidiaries — (15,782 ) — — (15,782 ) Net income attributable to Matador Resources Company shareholders $ 19,805 $ 16,426 $ 65,261 $ (81,687 ) $ 19,805 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 Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (109 ) $ 51,266 $ 143,340 $ — $ 194,497 Net cash used in investing activities — (59,309 ) (327,195 ) (8,190 ) (394,694 ) Net cash provided by financing activities — 13,584 179,201 8,190 200,975 (Decrease) increase in cash and restricted cash (109 ) 5,541 (4,654 ) — 778 Cash and restricted cash at beginning of period 456 18,841 64,687 — 83,984 Cash and restricted cash at end of period $ 347 $ 24,382 $ 60,033 $ — $ 84,762 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 |