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 March 31, 2020 , 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 $ 1,595,484 $ 13,440 $ — $ (1,608,924 ) $ — Current assets 7,024 41,840 307,771 — 356,635 Net property and equipment — 648,361 3,238,872 — 3,887,233 Investment in subsidiaries 1,516,219 — 170,552 (1,686,771 ) — Long-term assets — 2,855 97,278 (10,330 ) 89,803 Total assets $ 3,118,727 $ 706,496 $ 3,814,473 $ (3,306,025 ) $ 4,333,671 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 1,608,924 $ (1,608,924 ) $ — Current liabilities 2,867 52,782 305,123 (874 ) 359,898 Senior unsecured notes payable 1,039,811 — — — 1,039,811 Other long-term liabilities 84,700 320,131 384,207 (9,456 ) 779,582 Total equity attributable to Matador Resources Company 1,991,349 170,552 1,516,219 (1,686,771 ) 1,991,349 Non-controlling interest in subsidiaries — 163,031 — — 163,031 Total liabilities and equity $ 3,118,727 $ 706,496 $ 3,814,473 $ (3,306,025 ) $ 4,333,671 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 Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 45,319 $ 347,687 $ (21,421 ) $ 371,585 Total expenses 921 23,794 174,759 (21,421 ) 178,053 Operating (loss) income (921 ) 21,525 172,928 — 193,532 Interest expense (17,375 ) (2,437 ) — — (19,812 ) Other income — — 1,320 — 1,320 Earnings in subsidiaries 183,982 — 9,734 (193,716 ) — Income before income taxes 165,686 19,088 183,982 (193,716 ) 175,040 Total income tax provision 39,957 — — — 39,957 Net income attributable to non-controlling interest in subsidiaries — (9,354 ) — — (9,354 ) Net income attributable to Matador Resources Company shareholders $ 125,729 $ 9,734 $ 183,982 $ (193,716 ) $ 125,729 Condensed Consolidating Statement of Operations Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Total revenues $ — $ 42,876 $ 149,248 $ (18,235 ) $ 173,889 Total expenses 1,035 25,505 158,043 (18,235 ) 166,348 Operating (loss) income (1,035 ) 17,371 (8,795 ) — 7,541 Interest expense (15,787 ) (2,142 ) — — (17,929 ) Other expense — — (110 ) — (110 ) (Loss) earnings in subsidiaries (1,138 ) — 7,767 (6,629 ) — (Loss) income before income taxes (17,960 ) 15,229 (1,138 ) (6,629 ) (10,498 ) Total income tax benefit (1,013 ) — — — (1,013 ) Net income attributable to non-controlling interest in subsidiaries — (7,462 ) — — (7,462 ) Net (loss) income attributable to Matador Resources Company shareholders $ (16,947 ) $ 7,767 $ (1,138 ) $ (6,629 ) $ (16,947 ) Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash provided by operating activities $ 4 $ 25,244 $ 84,124 $ — $ 109,372 Net cash used in investing activities — (73,670 ) (170,065 ) (4,485 ) (248,220 ) Net cash provided by financing activities — 53,500 72,530 4,485 130,515 Increase (decrease) in cash and restricted cash 4 5,074 (13,411 ) — (8,333 ) Cash and restricted cash at beginning of period 29 24,656 40,443 — 65,128 Cash and restricted cash at end of period $ 33 $ 29,730 $ 27,032 $ — $ 56,795 Condensed Consolidating Statement of Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash (used in) provided by operating activities $ (109 ) $ 32,616 $ 26,733 $ — $ 59,240 Net cash used in investing activities — (29,988 ) (184,892 ) — (214,880 ) Net cash provided by financing activities — 3,968 114,400 — 118,368 (Decrease) Increase in cash and restricted cash (109 ) 6,596 (43,759 ) — (37,272 ) Cash and restricted cash at beginning of period 456 18,840 64,688 — 83,984 Cash and restricted cash at end of period $ 347 $ 25,436 $ 20,929 $ — $ 46,712 |