Condensed Consolidating Financial Information | Note 12 — Condensed Consolidating Financial Information Talos Energy Inc. owns no operating assets and has no operations independent of its subsidiaries. Talos Production LLC and Talos Production Finance Inc. issued 11.00% Second-Priority Senior Secured Notes on May 10, 2018, which are fully and unconditionally guaranteed, jointly and severally, by Talos Energy Inc. and certain 100% owned subsidiaries on a senior unsecured basis. The following condensed consolidating financial information presents the financial information of the Company on an unconsolidated stand-alone basis and its combined guarantor and combined non-guarantor subsidiaries as of and for the period indicated. Such financial information may not necessarily be indicative of the Company’s results of operations, cash flows, or financial position had these subsidiaries operated as independent entities. TALOS ENERGY INC. CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2018 (In thousands) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 13,541 $ 100,801 $ 25,572 $ — $ 139,914 Restricted cash — — 1,248 — — 1,248 Accounts receivable Trade, net — — 103,025 — — 103,025 Joint interest, net — — 15,870 4,374 — 20,244 Other — 3,100 9,566 7,020 — 19,686 Assets from price risk management activities — 75,473 — — — 75,473 Prepaid assets — 1,225 37,639 47 — 38,911 Income tax receivable — — 10,701 — — 10,701 Other current assets — — 7,644 — — 7,644 Total current assets — 93,339 286,494 37,013 — 416,846 Property and equipment: Proved properties — — 3,629,430 — — 3,629,430 Unproved properties, not subject to amortization — — 63,104 45,105 — 108,209 Other property and equipment — 20,670 12,440 81 — 33,191 Total property and equipment — 20,670 3,704,974 45,186 — 3,770,830 Accumulated depreciation, depletion and amortization — (8,310 ) (1,711,288 ) (11 ) — (1,719,609 ) Total property and equipment, net — 12,360 1,993,686 45,175 — 2,051,221 Other long-term assets: Other well equipment inventory — — 9,224 — — 9,224 Investments in subsidiaries 1,011,359 1,560,922 — — (2,572,281 ) — Other assets — 364 2,258 73 — 2,695 1,011,359 1,666,985 2,291,662 82,261 (2,572,281 ) 2,479,986 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable 144 1,242 42,736 6,897 — 51,019 Accrued liabilities — 4,995 159,491 24,164 — 188,650 Accrued royalties — — 38,520 — — 38,520 Current portion of long-term debt — — 443 — — 443 Current portion of asset retirement obligations — — 68,965 — — 68,965 Liabilities from price risk management activities 550 — — — 550 Accrued interest payable — 10,162 38 — — 10,200 Other current liabilities — — 22,071 — — 22,071 Total current liabilities 144 16,949 332,264 31,061 — 380,418 Long-term debt, net of discount and deferred financing costs — 638,677 16,184 — — 654,861 Asset retirement obligations — — 313,852 — — 313,852 Other long-term liabilities 3,719 — 119,432 208 — 123,359 Total liabilities 3,863 655,626 781,732 31,269 — 1,472,490 Commitments and Contingencies (Note 11) Stockholders' equity (deficit) 1,007,496 1,011,359 1,509,930 50,992 (2,572,281 ) 1,007,496 $ 1,011,359 $ 1,666,985 $ 2,291,662 $ 82,261 $ (2,572,281 ) $ 2,479,986 TALOS ENERGY INC. CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2017 (In thousands) Parent Subsidiary 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 ) $ (54,087 ) $ 723,942 $ 1,172,531 $ 40,483 $ (643,576 ) $ 1,239,293 TALOS ENERGY INC. CONSOLIDATING STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2018 (In thousands) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 781,815 $ — $ — $ 781,815 Natural gas revenue — — 73,610 — — 73,610 NGL revenue — — 35,863 — — 35,863 Total revenue — — 891,288 — — 891,288 Operating expenses: Direct lease operating expense — — 145,988 — — 145,988 Insurance — — 15,342 — — 15,342 Production taxes — — 1,989 — — 1,989 Total lease operating expense — — 163,319 — — 163,319 Workover and maintenance expense — — 64,961 — — 64,961 Depreciation, depletion and amortization — 1,955 286,760 4 — 288,719 Accretion expense — — 35,344 — — 35,344 General and administrative expense 142 43,841 40,035 1,798 — 85,816 Total operating expenses 142 45,796 590,419 1,802 — 638,159 Operating income (loss) (142 ) (45,796 ) 300,869 (1,802 ) — 253,129 Interest expense — (58,172 ) (30,255 ) (1,687 ) — (90,114 ) Price risk management activities income — 50,025 10,410 — — 60,435 Other income (loss) — (1,563 ) 874 1,701 — 1,012 Income tax expense (1,065 ) — (360 ) (1,497 ) — (2,922 ) Equity earnings (losses) from subsidiaries 222,747 278,253 — — (501,000 ) — Net income (loss) $ 221,540 $ 222,747 $ 281,538 $ (3,285 ) $ (501,000 ) $ 221,540 TALOS ENERGY INC. CONSOLIDATING STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2017 (In thousands) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 344,781 $ — $ — $ 344,781 Natural gas revenue — — 48,886 — — 48,886 NGL revenue — — 16,658 — — 16,658 Other — — 2,503 — — 2,503 Total revenue — — 412,828 — — 412,828 Operating expenses: Direct lease operating expense — — 109,180 — — 109,180 Insurance — — 10,743 — — 10,743 Production taxes — — 1,460 — — 1,460 Total lease operating expense — — 121,383 — — 121,383 Workover and maintenance expense — — 32,825 — — 32,825 Depreciation, depletion and amortization — 1,401 155,947 4 — 157,352 Accretion expense — — 19,295 — — 19,295 General and administrative expense — 21,882 14,172 619 — 36,673 Total operating expenses — 23,283 343,622 623 — 367,528 Operating income (loss) — (23,283 ) 69,206 (623 ) — 45,300 Interest expense — (48,236 ) (30,252 ) (2,446 ) — (80,934 ) Price risk management activities expense — (22,998 ) (4,565 ) — — (27,563 ) Other income (expense) — 600 (333 ) 62 — 329 Equity earnings from subsidiaries (62,868 ) 31,049 — — 31,819 — Net income (loss) $ (62,868 ) $ (62,868 ) $ 34,056 $ (3,007 ) $ 31,819 $ (62,868 ) TALOS ENERGY INC. CONSOLIDATING STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2016 (In thousands) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 197,583 $ — — $ 197,583 Natural gas revenue — — 42,705 — — 42,705 NGL revenue — — 9,532 — — 9,532 Other — — 8,934 — — 8,934 Total revenue — — 258,754 — — 258,754 Operating expenses: Direct lease operating expense — — 124,360 — — 124,360 Insurance — — 13,101 — — 13,101 Production taxes — — 1,958 — — 1,958 Total lease operating expense — — 139,419 — — 139,419 Workover and maintenance expense — — 24,810 — — 24,810 Depreciation, depletion and amortization — 1,553 123,132 4 — 124,689 Accretion expense — — 21,829 — — 21,829 General and administrative expense — 13,204 15,044 438 — 28,686 Total operating expenses — 14,757 324,234 442 — 339,433 Operating loss — (14,757 ) (65,480 ) (442 ) — (80,679 ) Interest expense — (47,291 ) (19,680 ) (3,444 ) — (70,415 ) Price risk management activities expense — (57,398 ) — — — (57,398 ) Other income (expense) — — 430 (25 ) — 405 Equity earnings from subsidiaries (208,087 ) (88,641 ) — — 296,728 — Net income (loss) $ (208,087 ) $ (208,087 ) $ (84,730 ) $ (3,911 ) $ 296,728 $ (208,087 ) TALOS ENERGY INC. CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2018 (In thousands) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ — $ (193,088 ) $ 442,890 $ 13,643 $ — $ 263,445 Cash flows from investing activities: Exploration, development, and other capital expenditures — (13,404 ) (227,228 ) (282 ) — (240,914 ) Cash paid for acquisitions, net of cash acquired — — 278,409 — — 278,409 Investments in subsidiaries — (1,316,588 ) — — 1,316,588 — Distributions from subsidiaries — 1,694,460 9 — (1,694,469 ) — Net cash provided by (used in) investing activities — 364,468 51,190 (282 ) (377,881 ) 37,495 Cash flows from financing activities: Redemption of Senior Notes and other long-term debt — (25,152 ) (105 ) — — (25,257 ) Proceeds from Bank Credit Facility — 319,000 — — — 319,000 Repayment of Bank Credit Facility — (54,000 ) — — — (54,000 ) Repayment of LLC Bank Credit Facility — (403,000 ) — — — (403,000 ) Deferred financing costs — (17,002 ) — — — (17,002 ) Payment of capital lease — — (12,952 ) — — (12,952 ) Capital contributions — — 1,301,876 14,712 (1,316,588 ) — Distributions to Subsidiary Issuer — — (1,689,898 ) (4,571 ) 1,694,469 — Net cash provided by (used in) financing activities — (180,154 ) (401,079 ) 10,141 377,881 (193,211 ) Net increase (decrease) in cash, cash equivalents and restricted cash — (8,774 ) 93,001 23,502 — 107,729 Cash, cash equivalents and restricted cash Balance, beginning of period — 22,315 9,048 2,070 — 33,433 Balance, end of period $ — $ 13,541 $ 102,049 $ 25,572 $ — $ 141,162 TALOS ENERGY INC. CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2017 (In thousands) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ — $ (30,245 ) $ 204,419 $ 1,879 $ — $ 176,053 Cash flows from investing activities: Exploration, development, and other capital expenditures — (260 ) (132,317 ) (22,600 ) — (155,177 ) Cash paid for acquisitions, net of cash acquired — — (2,464 ) — — (2,464 ) Investments in subsidiaries — (577,055 ) — — 577,055 — Distributions from subsidiaries — 611,526 6,041 — (617,567 ) — Net cash provided by (used in) investing activities — 34,211 (128,740 ) (22,600 ) (40,512 ) (157,641 ) Cash flows from financing activities: Redemption of 2018 Senior Notes — (1,000 ) — — — (1,000 ) Proceeds from Bank Credit Facility — 10,000 — — — 10,000 Repayment of Bank Credit Facility — (15,000 ) — — — (15,000 ) Payments of capital lease — — (12,412 ) — — (12,412 ) Capital contributions — — 550,555 26,500 (577,055 ) — Distributions to subsidiaries — — (611,526 ) (6,041 ) 617,567 — Net cash provided by (used in) financing activities — (6,000 ) (73,383 ) 20,459 40,512 (18,412 ) Net increase (decrease) in cash, cash equivalents and restricted cash — (2,034 ) 2,296 (262 ) — — Cash, cash equivalents and restricted cash: Balance, beginning of period — 24,349 6,752 2,332 — 33,433 Balance, end of period $ — $ 22,315 $ 9,048 $ 2,070 $ — $ 33,433 TALOS ENERGY INC. CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2016 (In thousands) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ — $ 124,698 $ (2,806 ) $ (5,769 ) — $ 116,123 Cash flows from investing activities: Exploration, development, and other capital expenditures — (301 ) (106,647 ) (6,084 ) — (113,032 ) Cash paid for acquisitions, net of cash acquired — — (85,886 ) — — (85,886 ) Investments in subsidiaries (91,891 ) (524,192 ) — — 616,083 — Distributions from subsidiaries — 411,074 — — (411,074 ) — Net cash provided by (used in) investing activities (91,891 ) (113,419 ) (192,533 ) (6,084 ) 205,009 (198,918 ) Cash flows from financing activities: Proceeds from Bank Credit Facility — 15,000 — — — 15,000 Repayment of Bank Credit Facility — (10,000 ) — — — (10,000 ) Payments of capital lease — — (5,267 ) — — (5,267 ) Capital contributions — — 599,630 16,453 (616,083 ) — Distributions to subsidiaries — — (408,050 ) (3,024 ) 411,074 — Contributions from Sponsors 93,750 — — — — 93,750 Distributions to Sponsors (1,859 ) — — — — (1,859 ) Net cash provided by (used in) financing activities 91,891 5,000 186,313 13,429 (205,009 ) 91,624 Net increase (decrease) in cash, cash equivalents and restricted cash — 16,279 (9,026 ) 1,576 — 8,829 Cash, cash equivalents and restricted cash: Balance, beginning of period — 8,070 15,778 756 — 24,604 Balance, end of period $ — $ 24,349 $ 6,752 $ 2,332 $ — $ 33,433 |