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 secured 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, 2019 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Guarantors Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 80,621 $ 3,301 $ 6,760 $ — $ 90,682 Restricted cash — — — — — — Accounts receivable, net Trade, net — — 108,354 — — 108,354 Joint interest, net — — 17,124 438 — 17,562 Other — 1,347 9,156 21,265 — 31,768 Assets from price risk management activities — 43,058 — — — 43,058 Prepaid assets — 1,993 37,358 27 — 39,378 Income tax receivable — — — — — — Other current assets — — 1,952 — — 1,952 Total current assets — 127,019 177,245 28,490 — 332,754 Property and equipment: Proved properties — — 4,012,100 — — 4,012,100 Unproved properties, not subject to amortization — — 72,342 105,832 — 178,174 Other property and equipment — 21,999 6,484 207 — 28,690 Total property and equipment — 21,999 4,090,926 106,039 — 4,218,964 Accumulated depreciation, depletion and amortization — (10,302 ) (1,957,269 ) (39 ) — (1,967,610 ) Total property and equipment, net — 11,697 2,133,657 106,000 — 2,251,354 Other long-term assets: Assets from price risk management activities — 7,820 — — — 7,820 Other well equipment inventory — — 9,251 — — 9,251 Leased assets — 3,162 3,412 1,508 — 8,082 Investments in subsidiaries 1,078,993 1,663,746 — — (2,742,739 ) — Other assets 54 364 2,140 66 — 2,624 Total assets $ 1,079,047 $ 1,813,808 $ 2,325,705 $ 136,064 $ (2,742,739 ) $ 2,611,885 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ 279 $ 2,758 $ 89,617 $ 3,083 $ — $ 95,737 Accrued liabilities — 1,787 143,112 24,253 — 169,152 Accrued royalties — — 37,763 — — 37,763 Current portion of long-term debt — — — — — — Current portion of asset retirement obligations — — 63,404 — — 63,404 Liabilities from price risk management activities — 3,832 — — — 3,832 Accrued interest payable — 20,906 152 — — 21,058 Leases liabilities — 70 798 548 — 1,416 Other current liabilities — — 18,993 — — 18,993 Total current liabilities 279 29,353 353,839 27,884 — 411,355 Long-term debt, net of discount and deferred financing costs — 691,132 6,060 — — 697,192 Asset retirement obligations — — 321,808 — — 321,808 Liabilities from price risk management activities — 750 — — — 750 Long-term leased liabilities — 13,580 2,629 1,040 — 17,249 Other long-term liabilities 3,944 — 84,620 143 — 88,707 Total liabilities 4,223 734,815 768,956 29,067 — 1,537,061 Commitments and Contingencies (Note 11) Stockholders' equity 1,074,824 1,078,993 1,556,749 106,997 (2,742,739 ) 1,074,824 Total liabilities and stockholders' equity $ 1,079,047 $ 1,813,808 $ 2,325,705 $ 136,064 $ (2,742,739 ) $ 2,611,885 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 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 1,007,496 1,011,359 1,509,930 50,992 (2,572,281 ) 1,007,496 Total liabilities and stockholders' equity $ 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 SEPTEMBER 30, 2019 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 211,690 $ 209 $ — $ 211,899 Natural gas revenue — — 12,545 — — 12,545 NGL revenue — — 3,384 — — 3,384 Other revenue — — 1,029 — — 1,029 Total revenue — — 228,648 209 — 228,857 Operating expenses: — — — — — — Direct lease operating expense — — 43,439 — — 43,439 Insurance — — 4,167 — — 4,167 Production taxes — — (21 ) — — (21 ) Total lease operating expense — — 47,585 — — 47,585 Workover and maintenance expense — — 14,210 — — 14,210 Depreciation, depletion and amortization — 678 87,435 12 — 88,125 Write-down of oil and natural gas properties — — — 1,417 — 1,417 Accretion expense — — 7,316 — — 7,316 General and administrative expense 307 4,803 12,030 181 — 17,321 Total operating expenses 307 5,481 168,576 1,610 — 175,974 Operating income (loss) (307 ) (5,481 ) 60,072 (1,401 ) — 52,883 Interest expense — (16,734 ) (6,191 ) (198 ) — (23,123 ) Price risk management activities income — 43,760 — — — 43,760 Other income — 491 6 70 — 567 Income tax (expense) benefit (780 ) — 4 (14 ) — (790 ) Equity earnings (loss) from subsidiaries 74,384 52,348 — — (126,732 ) — Net income (loss) $ 73,297 $ 74,384 $ 53,891 $ (1,543 ) $ (126,732 ) $ 73,297 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 624,277 $ 209 $ — $ 624,486 Natural gas revenue — — 41,738 — — 41,738 NGL revenue — — 15,095 — — 15,095 Other revenue 13,061 13,061 Total revenue — — 694,171 209 — 694,380 Operating expenses: Direct lease operating expense — — 122,243 — — 122,243 Insurance — — 12,462 — — 12,462 Production taxes — — 1,067 — — 1,067 Total lease operating expense — — 135,772 — — 135,772 Workover and maintenance expense — — 49,525 — — 49,525 Depreciation, depletion and amortization — 1,992 246,499 27 — 248,518 Write-down of oil and natural gas properties — — — 13,778 — 13,778 Accretion expense — — 26,868 — — 26,868 General and administrative expense 692 21,035 31,439 629 — 53,795 Total operating expenses 692 23,027 490,103 14,434 — 528,256 Operating income (loss) (692 ) (23,027 ) 204,068 (14,225 ) — 166,124 Interest expense — (50,326 ) (22,428 ) (519 ) — (73,273 ) Price risk management activities expense — (35,829 ) — — — (35,829 ) Other income (expense) — 678 1,242 (89 ) — 1,831 Income tax expense (130 ) — (292 ) (6 ) — (428 ) Equity earnings (loss) from subsidiaries 59,247 167,751 — — (226,998 ) — Net income (loss) $ 58,425 $ 59,247 $ 182,590 $ (14,839 ) $ (226,998 ) $ 58,425 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 CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 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 $ (558 ) $ (64,050 ) $ 412,445 $ (15,424 ) $ — $ 332,413 Cash flows from investing activities: Exploration, development, and other capital expenditures — (1,577 ) (301,603 ) (69,740 ) — (372,920 ) Cash paid for in acquisitions — — (32,916 ) — — (32,916 ) Proceeds from sales of property 5,369 5,369 Investments in subsidiaries — (1,119,219 ) — — 1,119,219 — Distributions from subsidiaries — 1,203,194 — — (1,203,194 ) — Net cash provided by (used in) investing activities — 82,398 (329,150 ) (69,740 ) (83,975 ) (400,467 ) Cash flows from financing activities: Redemption of Senior Notes and other long-term debt — — (10,567 ) — — (10,567 ) Proceeds from Bank Credit Facility — 75,000 — — — 75,000 Repayment of Bank Credit Facility — (25,000 ) — — — (25,000 ) Deferred financing costs — (1,268 ) — — — (1,268 ) Other deferred payments — — (9,921 ) — — (9,921 ) Payments of capital lease — — (10,344 ) — — (10,344 ) Capital contributions 558 — 1,051,661 67,000 (1,119,219 ) — Employee stock transaction — — (326 ) — — (326 ) Distributions to subsidiary issuer — — (1,202,546 ) (648 ) 1,203,194 — Net cash provided by (used in) financing activities 558 48,732 (182,043 ) 66,352 83,975 17,574 Net increase (decrease) in cash, cash equivalents and restricted cash — 67,080 (98,748 ) (18,812 ) — (50,480 ) Cash, cash equivalents and restricted cash: Balance, beginning of period — 13,541 102,049 25,572 — 141,162 Balance, end of period $ — $ 80,621 $ 3,301 $ 6,760 $ — $ 90,682 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 acquired in 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 LLC 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 subsidiaries — — (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 |