SUBSIDIARY GUARANTORS | 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, 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 $ 1,600,300 $ 15,508 $ — $ (1,615,808) $ — Current assets 6,917 34,186 186,180 — 227,283 Net property and equipment — 707,472 2,955,455 — 3,662,927 Investment in subsidiaries 1,070,647 — 185,216 (1,255,863) — Long-term assets 35,694 2,626 83,628 (11,025) 110,923 Total assets $ 2,713,558 $ 759,792 $ 3,410,479 $ (2,882,696) $ 4,001,133 LIABILITIES AND EQUITY Intercompany payable $ — $ — $ 1,615,808 $ (1,615,808) $ — Current liabilities 18,429 66,591 260,682 (933) 344,769 Senior unsecured notes payable 1,040,207 — — — 1,040,207 Other long-term liabilities 11,090 333,316 463,342 (10,092) 797,656 Total equity attributable to Matador Resources Company 1,643,832 185,216 1,070,647 (1,255,863) 1,643,832 Non-controlling interest in subsidiaries — 174,669 — — 174,669 Total liabilities and equity $ 2,713,558 $ 759,792 $ 3,410,479 $ (2,882,696) $ 4,001,133 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 $ — $ 41,544 $ 42,089 $ (20,713) $ 62,920 Total expenses 1,224 23,190 494,529 (20,713) 498,230 Operating (loss) income (1,224) 18,354 (452,440) — (435,310) Net loss on asset sales and impairment — (1,261) (1,371) — (2,632) Interest expense (16,443) (1,854) — — (18,297) Other income — 13 460 — 473 (Loss) earnings in subsidiaries (445,572) — 7,779 437,793 — (Loss) income before income taxes (463,239) 15,252 (445,572) 437,793 (455,766) Total income tax benefit (109,823) — — — (109,823) Net income attributable to non-controlling interest in subsidiaries — (7,473) — — (7,473) Net (loss) income attributable to Matador Resources Company shareholders $ (353,416) $ 7,779 $ (445,572) $ 437,793 $ (353,416) 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 Net loss on asset sales and 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 $ — $ 86,863 $ 389,776 $ (42,134) $ 434,505 Total expenses 2,145 46,984 669,288 (42,134) 676,283 Operating (loss) income (2,145) 39,879 (279,512) — (241,778) Net loss on asset sales and impairment — (1,261) (1,371) — (2,632) Interest expense (33,818) (4,291) — — (38,109) Other income — 13 1,780 — 1,793 (Loss) earnings in subsidiaries (261,590) — 17,513 244,077 — (Loss) income before income taxes (297,553) 34,340 (261,590) 244,077 (280,726) Total income tax benefit (69,866) — — — (69,866) Net income attributable to non-controlling interest in subsidiaries — (16,827) — — (16,827) Net (loss) income attributable to Matador Resources Company shareholders $ (227,687) $ 17,513 $ (261,590) $ 244,077 $ (227,687) 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 Net loss on asset sales and 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 Cash Flows Matador Non-Guarantor Subsidiaries Guarantor Subsidiaries Eliminating Entries Consolidated Net cash provided by operating activities $ 3 $ 45,408 $ 164,974 $ — $ 210,385 Net cash used in investing activities — (124,180) (334,509) (72) (458,761) Net cash provided by financing activities — 77,050 149,634 72 226,756 Increase (decrease) in cash and restricted cash 3 (1,722) (19,901) — (21,620) Cash and restricted cash at beginning of period 29 24,656 40,443 — 65,128 Cash and restricted cash at end of period $ 32 $ 22,934 $ 20,542 $ — $ 43,508 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 |