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, 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 $ 1,563,060 $ 20,658 $ — $ (1,583,718 ) $ — Current assets 3,762 39,545 226,009 — 269,316 Net property and equipment — 502,082 3,058,043 — 3,560,125 Investment in subsidiaries 1,285,250 — 122,743 (1,407,993 ) — Long-term assets 3,440 1,605 111,519 (9,366 ) 107,198 Total assets $ 2,855,512 $ 563,890 $ 3,518,314 $ (3,001,077 ) $ 3,936,639 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 1,583,718 $ (1,583,718 ) $ — Current liabilities — 53,627 350,532 (802 ) 403,357 Senior unsecured notes payable 1,039,020 — — — 1,039,020 Other long-term liabilities 21,185 270,409 298,814 (8,564 ) 581,844 Total equity attributable to Matador Resources Company 1,795,307 122,743 1,285,250 (1,407,993 ) 1,795,307 Non-controlling interest in subsidiaries — 117,111 — — 117,111 Total liabilities and equity $ 2,855,512 $ 563,890 $ 3,518,314 $ (3,001,077 ) $ 3,936,639 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 $ — $ 52,776 $ 246,235 $ (19,609 ) $ 279,402 Total expenses 1,034 30,317 181,558 (19,609 ) 193,300 Operating (loss) income (1,034 ) 22,459 64,677 — 86,102 Net loss on asset sales and inventory impairment — — (439 ) — (439 ) Interest expense (15,716 ) (2,459 ) — — (18,175 ) Other expense — — (245 ) — (245 ) Earnings in subsidiaries 74,193 — 10,200 (84,393 ) — Income before income taxes 57,443 20,000 74,193 (84,393 ) 67,243 Total income tax provision 13,490 — — — 13,490 Net income attributable to non-controlling interest in subsidiaries — (9,800 ) — — (9,800 ) Net income attributable to Matador Resources Company shareholders $ 43,953 $ 10,200 $ 74,193 $ (84,393 ) $ 43,953 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 ) Other (expense) income (31,232 ) 8 (978 ) — (32,202 ) 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 $ — $ 137,372 $ 612,368 $ (54,745 ) $ 694,995 Total expenses 2,970 78,386 497,953 (54,745 ) 524,564 Operating (loss) income (2,970 ) 58,986 114,415 — 170,431 Net loss on asset sales and inventory impairment — — (807 ) — (807 ) Interest expense (47,391 ) (6,781 ) — — (54,172 ) Other income (expense) — 3 (780 ) — (777 ) Earnings in subsidiaries 139,454 — 26,626 (166,080 ) — Income before income taxes 89,093 52,208 139,454 (166,080 ) 114,675 Total income tax provision 25,335 — — — 25,335 Net income attributable to non-controlling interest in subsidiaries — (25,582 ) — — (25,582 ) Net income attributable to Matador Resources Company shareholders $ 63,758 $ 26,626 $ 139,454 $ (166,080 ) $ 63,758 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 (31,226 ) 19 (1,294 ) — (32,501 ) 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 Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (423 ) $ 82,812 $ 270,738 $ — $ 353,127 Net cash used in investing activities — (116,967 ) (507,938 ) (14,144 ) (639,049 ) Net cash provided by financing activities — 39,888 188,712 14,144 242,744 (Decrease) increase in cash and restricted cash (423 ) 5,733 (48,488 ) — (43,178 ) Cash and restricted cash at beginning of period 456 18,841 64,687 — 83,984 Cash and restricted cash at end of period $ 33 $ 24,574 $ 16,199 $ — $ 40,806 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 |