Condensed Consolidating Financial Information | Note 12 — Condensed Consolidating Financial Information The Company owns no operating assets, 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 MARCH 31, 2019 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 22,916 $ 7,106 $ 15,703 $ — $ 45,725 Restricted cash — — 1,252 — — 1,252 Accounts receivable, net Trade, net — — 87,193 — — 87,193 Joint interest, net — — 17,186 14,719 — 31,905 Other — 361 10,708 12,070 — 23,139 Assets from price risk management activities — 9,655 — — — 9,655 Prepaid assets — 1,011 26,506 36 — 27,553 Income tax receivable — — 9,115 — — 9,115 Other current assets — — 3,112 — — 3,112 Total current assets — 33,943 162,178 42,528 — 238,649 Property and equipment: Proved properties — — 3,774,531 — — 3,774,531 Unproved properties, not subject to amortization — — 75,806 72,251 — 148,057 Other property and equipment — 21,251 12,440 202 — 33,893 Total property and equipment — 21,251 3,862,777 72,453 — 3,956,481 Accumulated depreciation, depletion and amortization — (8,959 ) (1,775,221 ) (16 ) — (1,784,196 ) Total property and equipment, net — 12,292 2,087,556 72,437 — 2,172,285 Other long-term assets: Assets from price risk management activities — 4,150 — — — 4,150 Other well equipment inventory — — 9,993 — — 9,993 Leased assets — 1,455 3,774 1,760 — 6,989 Investments in subsidiaries 897,140 1,582,202 — — (2,479,342 ) — Other assets 5,459 364 1,978 72 — 7,873 Total assets $ 902,599 $ 1,634,406 $ 2,265,479 $ 116,797 $ (2,479,342 ) $ 2,439,939 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) Current liabilities: Accounts payable $ 271 $ 4,642 $ 31,799 $ 25,838 $ — $ 62,550 Accrued liabilities — 5,139 170,239 16,944 — 192,322 Accrued royalties — — 23,237 — — 23,237 Current portion of long-term debt — — 448 — — 448 Current portion of asset retirement obligations — — 65,884 — — 65,884 Liabilities from price risk management activities — 40,502 — — — 40,502 Accrued interest payable — 20,925 152 — — 21,077 Leases liabilities — — 755 521 — 1,276 Other current liabilities — — 17,285 — — 17,285 Total current liabilities 271 71,208 309,799 43,303 — 424,581 Long-term debt, net of discount and deferred financing costs — 649,864 16,071 — — 665,935 Asset retirement obligations — — 325,139 — — 325,139 Liabilities from price risk management activities — 4,940 — — — 4,940 Long-term leased liabilities — 11,254 3,041 1,325 — 15,620 Other long-term liabilities 2,342 — 100,709 687 — 103,738 Total liabilities 2,613 737,266 754,759 45,315 — 1,539,953 Commitments and Contingencies (Note 11) Stockholders' equity (deficit) 899,986 897,140 1,510,720 71,482 (2,479,342 ) 899,986 Total liabilities and stockholders' equity (deficit) $ 902,599 $ 1,634,406 $ 2,265,479 $ 116,797 $ (2,479,342 ) $ 2,439,939 TALOS ENERGY INC. CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2018 (In thousands) Talos Talos 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, net 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 Total assets $ 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 Total liabilities and stockholders' equity (deficit) $ 1,011,359 $ 1,666,985 $ 2,291,662 $ 82,261 $ (2,572,281 ) $ 2,479,986 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2019 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 155,679 $ — $ — $ 155,679 Natural gas revenue — — 14,447 — — 14,447 NGL revenue — — 5,066 — — 5,066 Other revenue 3,521 3,521 Total revenue — — 178,713 — — 178,713 Operating expenses: Direct lease operating expense — — 40,829 — — 40,829 Insurance — — 4,111 — — 4,111 Production taxes — — 582 — — 582 Total lease operating expense — — 45,522 — — 45,522 Workover and maintenance expense — — 23,019 — — 23,019 Depreciation, depletion and amortization — 72 64,510 5 — 64,587 Accretion expense — — 9,607 — — 9,607 General and administrative expense 337 8,606 8,775 (109 ) — 17,609 Total operating (income) expenses 337 8,678 151,433 (104 ) — 160,344 Operating income (loss) (337 ) (8,678 ) 27,280 104 — 18,369 Interest expense — (16,572 ) (8,518 ) (128 ) — (25,218 ) Price risk management activities expense — (109,579 ) — — — (109,579 ) Other income (expense) — 81 471 (119 ) — 433 Income tax expense 6,837 — (2 ) (476 ) — 6,359 Equity earnings from subsidiaries (116,136 ) 18,612 — — 97,524 — Net income (loss) $ (109,636 ) $ (116,136 ) $ 19,231 $ (619 ) $ 97,524 $ (109,636 ) TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 127,693 $ — $ — $ 127,693 Natural gas revenue — — 12,723 — — 12,723 NGL revenue — — 5,434 — — 5,434 Total revenue — — 145,850 — — 145,850 Operating expenses: Direct lease operating expense — — 24,915 — — 24,915 Insurance — — 2,675 — — 2,675 Production taxes — — 391 — — 391 Total lease operating expense — — 27,981 — — 27,981 Workover and maintenance expense — — 6,905 — — 6,905 Depreciation, depletion and amortization — 341 48,698 1 — 49,040 Accretion expense — — 4,760 — — 4,760 General and administrative expense — 4,945 3,362 273 — 8,580 Total operating (income) expenses — 5,286 91,706 274 — 97,266 Operating income (loss) — (5,286 ) 54,144 (274 ) — 48,584 Interest expense — (12,228 ) (7,066 ) (448 ) — (19,742 ) Price risk management activities expense — (49,247 ) (2,729 ) — — (51,976 ) Other income (expense) — 150 (47 ) 88 — 191 Equity earnings (loss) from subsidiaries — 43,668 — — (43,668 ) — Net income (loss) $ — $ (22,943 ) $ 44,302 $ (634 ) $ (43,668 ) $ (22,943 ) TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2019 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non-Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ (207 ) $ (9,279 ) $ 72,999 $ (22,391 ) $ — $ 41,122 Cash flows from investing activities: Exploration, development, and other capital expenditures — (1,036 ) (94,144 ) (7,216 ) — (102,396 ) Cash received for acquisitions — — (32,916 ) — — (32,916 ) Investments in subsidiaries — (441,484 ) — — 441,484 — Distributions from subsidiaries — 451,174 — — (451,174 ) — Net cash provided by (used in) investing activities — 8,654 (127,060 ) (7,216 ) (9,690 ) (135,312 ) Cash flows from financing activities: Redemption of Senior Notes and other long-term debt — — (109 ) — — (109 ) Proceeds from Bank Credit Facility — 35,000 — — — 35,000 Repayment of Bank Credit Facility — (25,000 ) — — — (25,000 ) Other deferred payments — — (6,575 ) — — (6,575 ) Payments of capital lease — — (3,311 ) — — (3,311 ) Capital contributions 207 — 421,277 20,000 (441,484 ) — Distributions to subsidiary issuer — — (450,912 ) (262 ) 451,174 — Net cash provided by (used in) financing activities 207 10,000 (39,630 ) 19,738 9,690 5 Net increase in cash, cash equivalents and restricted cash — 9,375 (93,691 ) (9,869 ) — (94,185 ) Cash, cash equivalents and restricted cash: Balance, beginning of period — 13,541 102,049 25,572 — 141,162 Balance, end of period $ — $ 22,916 $ 8,358 $ 15,703 $ — $ 46,977 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 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 $ — $ (25,364 ) $ 65,522 $ (513 ) $ — $ 39,645 Cash flows from investing activities: Exploration, development, and other capital expenditures — (1,272 ) (27,600 ) (1,140 ) — (30,012 ) Cash paid for acquisitions — — — — — — Investments in subsidiaries — (170,509 ) — — 170,509 — Distributions from subsidiaries — 210,896 — — (210,896 ) — Net cash provided by (used in) investing activities — 39,115 (27,600 ) (1,140 ) (40,387 ) (30,012 ) Cash flows from financing activities: Redemption of Senior Notes and other long-term debt — (24,977 ) — — — (24,977 ) Payments of capital lease — — (3,547 ) — — (3,547 ) Capital contributions — — 169,509 1,000 (170,509 ) — Distributions to subsidiaries — — (210,896 ) — 210,896 — Net cash provided by (used in) financing activities — (24,977 ) (44,934 ) 1,000 40,387 (28,524 ) Net increase (decrease) in cash, cash equivalents and restricted cash — (11,226 ) (7,012 ) (653 ) — (18,891 ) Cash, cash equivalents and restricted cash: Balance, beginning of period — 22,316 9,048 2,069 — 33,433 Balance, end of period $ — $ 11,090 $ 2,036 $ 1,416 $ — $ 14,542 |