Condensed Consolidating Financial Information | Note 12 — Condensed Consolidating Financial Information The Company owns no operating assets and has no operations independent of its subsidiaries and owns 100% of the Talos Issuers. The Talos Issuers issued 11.00% Senior Secured Notes on May 10, 2018, which are fully and unconditionally guaranteed, jointly and severally, by the Company and certain of its 100% owned subsidiaries (“Guarantors”) on a senior unsecured basis. Certain of the Company’s subsidiaries which are accounted for on a consolidated basis do not guarantee the 11.00% Senior Secured Notes (“Non-Guarantors”). The following condensed consolidating financial information presents the financial information of the Company on an unconsolidated stand-alone basis and its combined subsidiary issuers, combined guarantor and combined non-guarantor subsidiaries as of and for the periods indicated. As described in Note 1 – Formation and Basis of Presentation TALOS ENERGY INC. CONDENSED CONSOLIDATING BALANCE SHEET AS OF SEPTEMBER 30, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 22,635 $ 61,898 $ 5,387 $ — $ 89,920 Restricted cash — — 1,245 — — 1,245 Accounts receivable, net Trade, net — — 119,019 — — 119,019 Joint interest, net — — 14,219 2,590 — 16,809 Other — — 3,341 6,345 — 9,686 Assets from price risk management activities — 313 1 — — 314 Prepaid assets — — 50,408 100 — 50,508 Income tax receivable — — 10,701 — — 10,701 Other current assets — — 8,342 — — 8,342 Total current assets — 22,948 269,174 14,422 — 306,544 Property and equipment: Proved properties — — 3,532,353 — — 3,532,353 Unproved properties, not subject to amortization — — 74,669 34,066 — 108,735 Other property and equipment — 20,232 12,440 11 — 32,683 Total property and equipment — 20,232 3,619,462 34,077 — 3,673,771 Accumulated depreciation, depletion and amortization — (7,536 ) (1,627,918 ) (10 ) — (1,635,464 ) Total property and equipment, net — 12,696 1,991,544 34,067 — 2,038,307 Other long-term assets: Assets from price risk management activities — 199 — — — 199 Other well equipment inventory — — 10,038 — — 10,038 Investments in subsidiaries 699,764 1,513,165 — — (2,212,929 ) — Other assets — 364 1,654 41 — 2,059 Total assets $ 699,764 $ 1,549,372 $ 2,272,410 $ 48,530 $ (2,212,929 ) $ 2,357,147 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable $ — $ 12,387 $ 24,761 $ 666 $ — $ 37,814 Accrued liabilities — 2,559 133,963 1,934 — 138,456 Accrued royalties — — 42,817 — — 42,817 Current portion of long-term debt — — 439 — — 439 Current portion of asset retirement obligations — — 78,170 — — 78,170 Liabilities from price risk management activities — 156,824 16,653 — — 173,477 Accrued interest payable — 18,036 152 — — 18,188 Other current liabilities — — 21,347 — — 21,347 Total current liabilities — 189,806 318,302 2,600 — 510,708 Long-term debt, net of discount and deferred financing costs — 638,024 16,296 — — 654,320 Asset retirement obligations — — 348,062 — — 348,062 Liabilities from price risk management activities — 21,778 3,596 — — 25,374 Other long-term liabilities — — 118,919 — — 118,919 Total liabilities — 849,608 805,175 2,600 — 1,657,383 Commitments and Contingencies (Note 11) Stockholders' equity (deficit) 699,764 699,764 1,467,235 45,930 (2,212,929 ) 699,764 Total liabilities and stockholders' equity (deficit) $ 699,764 $ 1,549,372 $ 2,272,410 $ 48,530 $ (2,212,929 ) $ 2,357,147 TALOS ENERGY INC. CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2017 (In thousands) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 22,315 $ 7,806 $ 2,070 $ — $ 32,191 Restricted cash — — 1,242 — — 1,242 Accounts receivable, net Trade, net — — 62,871 — — 62,871 Joint interest, net — — 11,659 1,954 — 13,613 Other — 938 5,863 5,685 — 12,486 Assets from price risk management activities — 1,406 157 — — 1,563 Prepaid assets — — 17,919 12 — 17,931 Inventory — — 840 — — 840 Other current assets — — 2,148 — — 2,148 Total current assets — 24,659 110,505 9,721 — 144,885 Property and equipment: Proved properties — — 2,440,811 — — 2,440,811 Unproved properties, not subject to amortization — — 41,259 30,743 — 72,002 Other property and equipment — 7,266 1,580 11 — 8,857 Total property and equipment — 7,266 2,483,650 30,754 — 2,521,670 Accumulated depreciation, depletion and amortization — (6,355 ) (1,424,527 ) (8 ) — (1,430,890 ) Total property and equipment, net — 911 1,059,123 30,746 — 1,090,780 Other long-term assets: Assets from price risk management activities — 345 — — — 345 Other well equipment inventory — — 2,577 — — 2,577 Investments in subsidiaries (54,087 ) 697,663 — — (643,576 ) — Other assets — 364 326 16 — 706 Total assets $ (54,087 ) $ 723,942 $ 1,172,531 $ 40,483 $ (643,576 ) $ 1,239,293 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable $ — $ 1,124 $ 70,458 $ 1,099 $ — $ 72,681 Accrued liabilities — 6,516 80,464 993 — 87,973 Accrued royalties — — 24,208 — — 24,208 Current portion of long-term debt — 24,977 — — — 24,977 Current portion of asset retirement obligations — — 39,741 — — 39,741 Liabilities from price risk management activities — 46,580 3,377 — — 49,957 Accrued interest payable — 8,742 — — — 8,742 Other current liabilities — — 15,188 — — 15,188 Total current liabilities — 87,939 233,436 2,092 — 323,467 Long-term debt, net of discount and deferred financing costs — 672,581 — — — 672,581 Asset retirement obligations — — 174,992 — — 174,992 Liabilities from price risk management activities — 17,509 1,272 — — 18,781 Other long-term liabilities — — 103,559 — — 103,559 Total liabilities — 778,029 513,259 2,092 — 1,293,380 Commitments and Contingencies (Note 11) Stockholders' equity (deficit) (54,087 ) (54,087 ) 659,272 38,391 (643,576 ) (54,087 ) Total liabilities and stockholders' equity (deficit) $ (54,087 ) $ 723,942 $ 1,172,531 $ 40,483 $ (643,576 ) $ 1,239,293 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 248,100 $ — $ — $ 248,100 Natural gas revenue — — 20,193 — — 20,193 NGL revenue — — 14,575 — — 14,575 Total revenue — — 282,868 — — 282,868 Operating expenses: Direct lease operating expense — — 42,090 — — 42,090 Insurance — — 4,125 — — 4,125 Production taxes — — 578 — — 578 Total lease operating expense — — 46,793 — — 46,793 Workover and maintenance expense — — 25,084 — — 25,084 Depreciation, depletion and amortization — 455 87,352 1 — 87,808 Accretion expense — — 10,162 — — 10,162 General and administrative expense — 12,942 8,274 444 — 21,660 Total operating expenses — 13,397 177,665 445 — 191,507 Operating income (loss) — (13,397 ) 105,203 (445 ) — 91,361 Interest expense — (15,580 ) (8,797 ) (460 ) — (24,837 ) Price risk management activities expense — (47,656 ) (5,674 ) — — (53,330 ) Other income (expense) — (356 ) 310 (39 ) — (85 ) Equity earnings from subsidiaries 13,109 90,098 — — (103,207 ) — Net income (loss) $ 13,109 $ 13,109 $ 91,042 $ (944 ) $ (103,207 ) $ 13,109 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 555,954 $ — — $ 555,954 Natural gas revenue — — 49,364 — — 49,364 NGL revenue — — 27,306 — — 27,306 Total revenue — — 632,624 — — 632,624 Operating expenses: Direct lease operating expense — — 101,065 — — 101,065 Insurance — — 11,059 — — 11,059 Production taxes — — 1,533 — — 1,533 Total lease operating expense — — 113,657 — — 113,657 Workover and maintenance expense — — 49,703 — — 49,703 Depreciation, depletion and amortization — 1,180 203,391 3 — 204,574 Accretion expense — — 24,414 — — 24,414 General and administrative expense — 31,340 28,841 939 — 61,120 Total operating expenses — 32,520 420,006 942 — 453,468 Operating income (loss) — (32,520 ) 212,618 (942 ) — 179,156 Interest expense — (42,207 ) (22,754 ) (1,296 ) — (66,257 ) Price risk management activities expense — (186,873 ) (9,609 ) — — (196,482 ) Other income (expense) — (1,564 ) 395 6 — (1,163 ) Equity earnings (loss) from subsidiaries (84,746 ) 178,418 — — (93,672 ) — Net income (loss) $ (84,746 ) $ (84,746 ) $ 180,650 $ (2,232 ) $ (93,672 ) $ (84,746 ) TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 84,032 $ — $ — $ 84,032 Natural gas revenue — — 11,177 — — 11,177 NGL revenue — — 4,290 — — 4,290 Other — — 463 — — 463 Total revenue — — 99,962 — — 99,962 Operating expenses: Direct lease operating expense — — 25,516 — — 25,516 Insurance — — 2,657 — — 2,657 Production taxes — — 393 — — 393 Total lease operating expense — — 28,566 — — 28,566 Workover and maintenance expense — — 6,359 — — 6,359 Depreciation, depletion and amortization — 345 37,400 1 — 37,746 Accretion expense — — 4,299 — — 4,299 General and administrative expense — 6,284 3,477 (98 ) — 9,663 Total operating (income) expenses — 6,629 80,101 (97 ) — 86,633 Operating income (loss) — (6,629 ) 19,861 97 — 13,329 Interest expense — (12,631 ) (8,217 ) (616 ) — (21,464 ) Price risk management activities expense — (26,165 ) (1,921 ) — — (28,086 ) Other income (expense) — 150 (95 ) (11 ) — 44 Equity earnings (loss) from subsidiaries (36,177 ) 9,098 — — 27,079 — Net income (loss) $ (36,177 ) $ (36,177 ) $ 9,628 $ (530 ) $ 27,079 $ (36,177 ) TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 246,519 $ — $ — $ 246,519 Natural gas revenue — — 37,239 — — 37,239 NGL revenue — — 11,359 — — 11,359 Other — — 2,095 — — 2,095 Total revenue — — 297,212 — — 297,212 Operating expenses: Direct lease operating expense — — 82,251 — — 82,251 Insurance — — 8,066 — — 8,066 Production taxes — — 1,038 — — 1,038 Total lease operating expense — — 91,355 — — 91,355 Workover and maintenance expense — — 23,406 — — 23,406 Depreciation, depletion and amortization — 1,067 112,764 3 — 113,834 Accretion expense — — 14,808 — — 14,808 General and administrative expense — 16,450 10,098 331 — 26,879 Total operating expenses — 17,517 252,431 334 — 270,282 Operating income (loss) — (17,517 ) 44,781 (334 ) — 26,930 Interest expense — (36,132 ) (22,940 ) (1,969 ) — (61,041 ) Price risk management activities income — 55,376 1,426 — — 56,802 Other income (expense) — 450 (257 ) 8 — 201 Equity earnings from subsidiaries 22,892 20,715 — — (43,607 ) — Net income (loss) $ 22,892 $ 22,892 $ 23,010 $ (2,295 ) $ (43,607 ) $ 22,892 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ — $ (126,105 ) $ 269,841 $ (49 ) $ — $ 143,687 Cash flows from investing activities: Exploration, development, and other capital expenditures — (12,966 ) (159,368 ) (2,015 ) — (174,349 ) Cash received for acquisitions — — 278,409 — — 278,409 Investments in subsidiaries — (778,148 ) — — 778,148 — Distributions from subsidiaries — 1,097,505 (9 ) — (1,097,496 ) — Net cash provided by (used in) investing activities — 306,391 119,032 (2,015 ) (319,348 ) 104,060 Cash flows from financing activities: Redemption of Senior Notes and other long-term debt — (24,977 ) (174 ) — — (25,151 ) Proceeds from Bank Credit Facility — 319,000 — — — 319,000 Repayment of Bank Credit Facility — (54,000 ) — — — (54,000 ) Repayment of Old Bank Credit Facility — (403,000 ) — — — (403,000 ) Deferred financing costs — (16,990 ) — — — (16,990 ) Payments of capital lease — — (9,874 ) — — (9,874 ) Capital contributions — — 770,436 7,712 (778,148 ) — Distributions to subsidiary issuer — — (1,095,165 ) (2,331 ) 1,097,496 — Net cash provided by (used in) financing activities — (179,967 ) (334,777 ) 5,381 319,348 (190,015 ) Net increase in cash, cash equivalents and restricted cash — 319 54,096 3,317 — 57,732 Cash, cash equivalents and restricted cash: Balance, beginning of period — 22,315 9,048 2,070 — 33,433 Balance, end of period $ — $ 22,634 $ 63,144 $ 5,387 $ — $ 91,165 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ — $ (17,105 ) $ 138,627 $ 2,910 $ — $ 124,432 Cash flows from investing activities: Exploration, development, and other capital expenditures — (252 ) (82,238 ) (9,467 ) — (91,957 ) Cash paid for acquisitions — — (2,243 ) — — (2,243 ) Investments in subsidiaries — (414,777 ) — — 414,777 — Distributions from subsidiaries — 437,331 2,315 — (439,646 ) — Net cash provided by (used in) investing activities — 22,302 (82,166 ) (9,467 ) (24,869 ) (94,200 ) Cash flows from financing activities: Redemption of Senior Notes — (1,000 ) — — — (1,000 ) Proceeds from Old Bank Credit Facility — 10,000 — — — 10,000 Repayment of Old Bank Credit Facility — (15,000 ) — — — (15,000 ) Payments of capital lease — — (9,053 ) — — (9,053 ) Capital contributions — — 399,777 15,000 (414,777 ) — Distributions to subsidiaries — — (437,331 ) (2,315 ) 439,646 — Net cash provided by (used in) financing activities — (6,000 ) (46,607 ) 12,685 24,869 (15,053 ) Net increase (decrease) in cash, cash equivalents and restricted cash — (803 ) 9,854 6,128 — 15,179 Cash, cash equivalents and restricted cash: Balance, beginning of period — 24,349 6,752 2,332 — 33,433 Balance, end of period $ — $ 23,546 $ 16,606 $ 8,460 $ — $ 48,612 |