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 December 31, 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 $ 1,578,133 $ 29,217 $ — $ (1,607,350 ) $ — Current assets 29 37,933 240,530 — 278,492 Net property and equipment — 583,899 3,115,696 — 3,699,595 Investment in subsidiaries 1,332,237 — 144,697 (1,476,934 ) — Long-term assets — 3,072 99,049 (10,532 ) 91,589 Total assets $ 2,910,399 $ 654,121 $ 3,599,972 $ (3,094,816 ) $ 4,069,676 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 1,607,350 $ (1,607,350 ) $ — Current liabilities — 73,086 327,595 (909 ) 399,772 Senior unsecured notes payable 1,039,416 — — — 1,039,416 Other long-term liabilities 37,329 300,540 332,790 (9,623 ) 661,036 Total equity attributable to Matador Resources Company 1,833,654 144,697 1,332,237 (1,476,934 ) 1,833,654 Non-controlling interest in subsidiaries — 135,798 — — 135,798 Total liabilities and equity $ 2,910,399 $ 654,121 $ 3,599,972 $ (3,094,816 ) $ 4,069,676 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 $ — $ 209,887 $ 848,502 $ (74,719 ) $ 983,670 Total expenses (1,458 ) 128,758 695,609 (74,719 ) 748,190 Operating (loss) income 1,458 81,129 152,893 — 235,480 Net loss on asset sales and inventory impairment — — (967 ) — (967 ) Interest expense (64,591 ) (9,282 ) — — (73,873 ) Other income (expense) — 3 (2,129 ) — (2,126 ) Earnings in subsidiaries 186,442 — 36,645 (223,087 ) — Income before income taxes 123,309 71,850 186,442 (223,087 ) 158,514 Total income tax provision 35,532 — — — 35,532 Net income attributable to non-controlling interest in subsidiaries — (35,205 ) — — (35,205 ) Net income attributable to Matador Resources Company shareholders $ 87,777 $ 36,645 $ 186,442 $ (223,087 ) $ 87,777 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 98,665 $ 865,725 $ (64,791 ) $ 899,599 Total expenses 4,935 46,236 549,948 (64,791 ) 536,328 Operating (loss) income (4,935 ) 52,429 315,777 — 363,271 Net loss on asset sales and inventory impairment — — (196 ) — (196 ) Interest expense (40,994 ) (333 ) — — (41,327 ) Prepayment penalty on extinguishment of debt (31,226 ) — — — (31,226 ) Other income 565 62 924 — 1,551 Earnings in subsidiaries 343,106 — 26,601 (369,707 ) — Income before income taxes 266,516 52,158 343,106 (369,707 ) 292,073 Total income tax benefit (7,691 ) — — — (7,691 ) Net income attributable to non-controlling interest in subsidiaries — (25,557 ) — — (25,557 ) Net income attributable to Matador Resources Company shareholders $ 274,207 $ 26,601 $ 343,106 $ (369,707 ) $ 274,207 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 Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (427 ) $ 106,650 $ 445,819 $ — $ 552,042 Net cash used in investing activities — (188,893 ) (698,455 ) (16,628 ) (903,976 ) Net cash provided by financing activities — 88,059 228,391 16,628 333,078 (Decrease) increase in cash and restricted cash (427 ) 5,816 (24,245 ) — (18,856 ) Cash and restricted cash at beginning of year 456 18,840 64,688 — 83,984 Cash and restricted cash at end of year $ 29 $ 24,656 $ 40,443 $ — $ 65,128 Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (657,860 ) $ 35,119 $ 1,231,264 $ — $ 608,523 Net cash used in investing activities — (162,147 ) (1,310,776 ) (42,330 ) (1,515,253 ) Net cash provided by financing activities 658,030 140,205 47,667 42,330 888,232 Increase (decrease) in cash and restricted cash 170 13,177 (31,845 ) — (18,498 ) Cash and restricted cash at beginning of year 286 5,663 96,533 — 102,482 Cash and restricted cash at end of year $ 456 $ 18,840 $ 64,688 $ — $ 83,984 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 (114,852 ) (597,870 ) (106,595 ) (819,284 ) Net cash provided by (used in) financing activities 208,440 96,307 (2,843 ) 106,595 408,499 Decrease (increase) in cash and restricted cash (99,509 ) 2,763 (14,914 ) — (111,660 ) Cash and restricted cash at beginning of year 99,795 2,900 111,447 — 214,142 Cash and restricted cash at end of year $ 286 $ 5,663 $ 96,533 $ — $ 102,482 |