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 Inc. (formerly Talos Production LLC) and Talos Production Finance Inc. issued 11.00% 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. CONDENSED CONSOLIDATING BALANCE SHEET As of June 30, 2020 (In thousands) (Unaudited) Parent Subsidiary Issuers Guarantors Non- Guarantors Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 102,310 $ 1,791 $ 3,754 $ — $ 107,855 Accounts receivable Trade, net — — 67,042 — — 67,042 Joint interest, net — — 39,793 12,984 — 52,777 Other — 16,044 5,394 259 — 21,697 Assets from price risk management activities — 72,666 — — — 72,666 Prepaid assets 166 8,748 36,747 28 — 45,689 Other current assets 53 — 1,929 — — 1,982 Total current assets 219 199,768 152,696 17,025 — 369,708 Property and equipment: Proved properties — — 4,674,529 — — 4,674,529 Unproved properties, not subject to amortization — — 159,063 115,627 — 274,690 Other property and equipment — 25,119 6,926 217 — 32,262 Total property and equipment — 25,119 4,840,518 115,844 — 4,981,481 Accumulated depreciation, depletion and amortization — (12,523 ) (2,234,408 ) (78 ) — (2,247,009 ) Total property and equipment, net — 12,596 2,606,110 115,766 — 2,734,472 Other long-term assets: Assets from price risk management activities — 1,409 — — — 1,409 Other well equipment inventory — — 14,458 — — 14,458 Operating lease assets — 3,400 2,830 1,121 — 7,351 Investments in subsidiaries 1,267,766 2,111,292 — — (3,379,058 ) — Other assets 27,756 364 2,408 16,722 — 47,250 1,295,741 2,328,829 2,778,502 150,634 (3,379,058 ) 3,174,648 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable 636 4,108 98,638 769 — 104,151 Accrued liabilities — 4,851 168,996 11,145 — 184,992 Accrued royalties — — 12,772 — — 12,772 Current portion of asset retirement obligations — — 44,977 — — 44,977 Liabilities from price risk management activities — 26,615 — — — 26,615 Accrued interest payable — 10,565 38 — — 10,603 Current portion of operating lease liabilities — 560 723 412 — 1,695 Other current liabilities 255 — 21,818 — — 22,073 Total current liabilities 891 46,699 347,962 12,326 — 407,878 Long-term liabilities: Long-term debt, net of discount and deferred financing costs — 990,981 6,060 — — 997,041 Asset retirement obligations — — 387,083 — — 387,083 Liabilities from price risk management activities — 7,018 — — — 7,018 Operating lease liabilities — 16,365 2,115 748 — 19,228 Other long-term liabilities 297 — 61,550 — — 61,847 Total liabilities 1,188 1,061,063 804,770 13,074 — 1,880,095 Commitments and Contingencies (Note 11) Stockholders' equity 1,294,553 1,267,766 1,973,732 137,560 (3,379,058 ) 1,294,553 $ 1,295,741 $ 2,328,829 $ 2,778,502 $ 150,634 $ (3,379,058 ) $ 3,174,648 TALOS ENERGY INC. CONDENSED CONSOLIDATING BALANCE SHEET As of December 31, 2019 (In thousands) Parent Subsidiary Issuers Guarantors Non- Guarantors Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 78,780 $ 593 $ 7,649 $ — $ 87,022 Accounts receivable Trade, net — — 107,842 — — 107,842 Joint interest, net — — 11,567 4,985 — 16,552 Other — 474 5,555 317 — 6,346 Assets from price risk management activities — 8,393 — — — 8,393 Prepaid assets — 33,323 32,529 25 — 65,877 Other current assets — — 1,952 — — 1,952 Total current assets — 120,970 160,038 12,976 — 293,984 Property and equipment: Proved properties — — 4,066,260 — — 4,066,260 Unproved properties, not subject to amortization — — 87,618 106,914 — 194,532 Other property and equipment — 23,142 6,484 217 — 29,843 Total property and equipment — 23,142 4,160,362 107,131 — 4,290,635 Accumulated depreciation, depletion and amortization — (11,001 ) (2,053,971 ) (51 ) — (2,065,023 ) Total property and equipment, net — 12,141 2,106,391 107,080 — 2,225,612 Other long-term assets: Other well equipment inventory — — 7,732 — — 7,732 Operating lease assets — 3,178 3,224 1,377 — 7,779 Investments in subsidiaries 1,045,886 1,690,362 — — (2,736,248 ) — Other assets 33,371 364 2,136 18,504 — 54,375 1,079,257 1,827,015 2,279,521 139,937 (2,736,248 ) 2,589,482 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable 428 5,145 58,827 6,957 — 71,357 Accrued liabilities — 4,740 145,051 5,025 — 154,816 Accrued royalties — — 31,729 — — 31,729 Current portion of asset retirement obligations — — 61,051 — — 61,051 Liabilities from price risk management activities — 19,476 — — — 19,476 Accrued interest payable — 10,211 38 — — 10,249 Current portion of operating lease liabilities — 196 821 577 — 1,594 Other current liabilities 255 — 19,925 — — 20,180 Total current liabilities 683 39,768 317,442 12,559 — 370,452 Long-term liabilities: Long-term debt, net of discount and deferred financing costs — 726,921 6,060 — — 732,981 Asset retirement obligations — — 308,427 — — 308,427 Liabilities from price risk management activities — 511 — — — 511 Operating lease liabilities — 13,929 2,416 894 — 17,239 Other long-term liabilities 297 — 81,298 — — 81,595 Total liabilities 980 781,129 715,643 13,453 — 1,511,205 Commitments and Contingencies (Note 11) Stockholders' equity 1,078,277 1,045,886 1,563,878 126,484 (2,736,248 ) 1,078,277 $ 1,079,257 $ 1,827,015 $ 2,279,521 $ 139,937 $ (2,736,248 ) $ 2,589,482 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the Three Months Ended June 30, 2020 (In thousands) (Unaudited) Parent Subsidiary Issuers Guarantors Non- Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 74,471 $ — $ — $ 74,471 Natural gas revenue — — 11,140 — — 11,140 NGL revenue — — 1,964 — — 1,964 Other — — 1,299 — — 1,299 Total revenue — — 88,874 — — 88,874 Operating expenses: Lease operating expense — — 64,185 (303 ) — 63,882 Production taxes — — 166 — — 166 Depreciation, depletion and amortization — 795 87,634 14 — 88,443 Write-down of oil and natural gas properties — — — — — — Accretion expense — — 13,794 — — 13,794 General and administrative expense 472 7,053 9,041 626 — 17,192 Total operating expenses 472 7,848 174,820 337 — 183,477 Operating loss (472 ) (7,848 ) (85,946 ) (337 ) — (94,603 ) Interest expense — (20,861 ) (5,329 ) — — (26,190 ) Price risk management activities expenses — (68,682 ) — — — (68,682 ) Other income (loss) — 1,660 185 (2,373 ) — (528 ) Income tax benefit (expense) 49,707 (1 ) (156 ) (158 ) — 49,392 Equity earnings from subsidiaries (189,846 ) (94,114 ) — — 283,960 — Net income (loss) $ (140,611 ) $ (189,846 ) $ (91,246 ) $ (2,868 ) $ 283,960 $ (140,611 ) TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the Six Months Ended June 30, 2020 (In thousands) (Unaudited) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 241,088 $ 7 $ — $ 241,095 Natural gas revenue — — 23,038 — — 23,038 NGL revenue — — 6,265 — — 6,265 Other — — 6,240 — — 6,240 Total revenue — — 276,631 7 — 276,638 Operating expenses: Lease operating expense — — 122,426 (303 ) — 122,123 Production taxes — — 415 — — 415 Depreciation, depletion and amortization — 1,522 180,437 27 — 181,986 Write-down of oil and natural gas properties — — — 57 — 57 Accretion expense — — 26,211 — — 26,211 General and administrative expense 694 23,794 18,869 1,304 — 44,661 Total operating expenses 694 25,316 348,358 1,085 — 375,453 Operating loss (694 ) (25,316 ) (71,727 ) (1,078 ) — (98,815 ) Interest expense 7 (39,483 ) (12,562 ) (2 ) — (52,040 ) Price risk management activities income — 174,535 — — — 174,535 Other income (loss) — 1,826 369 (2,869 ) — (674 ) Income tax expense (5,552 ) (1 ) (157 ) (158 ) — (5,868 ) Equity earnings from subsidiaries 23,377 (88,184 ) — — 64,807 — Net income (loss) $ 17,138 $ 23,377 $ (84,077 ) $ (4,107 ) $ 64,807 $ 17,138 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the Three Months Ended June 30, 2019 (In thousands) (Unaudited) Parent Subsidiary Issuers Guarantors Non- Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 256,908 $ — $ — $ 256,908 Natural gas revenue — — 14,746 — — 14,746 NGL revenue — — 6,645 — — 6,645 Other — — 8,511 — — 8,511 Total revenue — — 286,810 — — 286,810 Operating expenses: Lease operating expense — — 54,455 — — 54,455 Production taxes — — 506 — — 506 Depreciation, depletion and amortization — 1,242 94,554 10 — 95,806 Write-down of oil and natural gas properties — — — 12,361 — 12,361 Accretion expense — — 9,945 — — 9,945 General and administrative expense 48 7,626 10,634 557 — 18,865 Total operating expenses 48 8,868 170,094 12,928 — 191,938 Operating income (loss) (48 ) (8,868 ) 116,716 (12,928 ) — 94,872 Interest expense — (17,020 ) (7,719 ) (193 ) — (24,932 ) Price risk management activities income — 29,990 — — — 29,990 Other income (loss) — 106 765 (40 ) — 831 Income tax benefit (expense) (6,187 ) — (294 ) 484 — (5,997 ) Equity earnings from subsidiaries 100,999 96,791 — — (197,790 ) — Net income (loss) $ 94,764 $ 100,999 $ 109,468 $ (12,677 ) $ (197,790 ) $ 94,764 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the Six Months Ended June 30, 2019 (In thousands) (Unaudited) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 412,587 $ — $ — $ 412,587 Natural gas revenue — — 29,193 — — 29,193 NGL revenue — — 11,711 — — 11,711 Other — — 12,032 — — 12,032 Total revenue — — 465,523 — — 465,523 Operating expenses: Lease operating expense — — 122,414 — — 122,414 Production taxes — — 1,088 — — 1,088 Depreciation, depletion and amortization — 1,314 159,064 15 — 160,393 Write-down of oil and natural gas properties — — — 12,361 — 12,361 Accretion expense — — 19,552 — — 19,552 General and administrative expense 385 16,232 19,409 448 — 36,474 Total operating expenses 385 17,546 321,527 12,824 — 352,282 Operating income (loss) (385 ) (17,546 ) 143,996 (12,824 ) — 113,241 Interest expense — (33,592 ) (16,237 ) (321 ) — (50,150 ) Price risk management activities expenses — (79,589 ) — — — (79,589 ) Other income (loss) — 187 1,236 (159 ) — 1,264 Income tax benefit (expense) 650 — (296 ) 8 — 362 Equity earnings from subsidiaries (15,137 ) 115,403 — — (100,266 ) — Net income (loss) $ (14,872 ) $ (15,137 ) $ 128,699 $ (13,296 ) $ (100,266 ) $ (14,872 ) TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 30, 2020 (In thousands) (Unaudited) Parent Subsidiary Issuers Guarantors Non- Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ (324 ) $ 49,486 $ 154,079 $ (11,629 ) $ — $ 191,612 Cash flows from investing activities: Exploration, development, and other capital expenditures — (1,791 ) (149,621 ) (3,216 ) — (154,628 ) Cash paid for acquisitions, net of cash acquired — — (296,966 ) — — (296,966 ) Investments in subsidiaries — (783,703 ) — — 783,703 — Distributions from subsidiaries — 462,034 — — (462,034 ) — Net cash provided by (used in) investing activities — (323,460 ) (446,587 ) (3,216 ) 321,669 (451,594 ) Cash flows from financing activities: Redemption of Senior Notes and other long-term debt — (1,209 ) — — — (1,209 ) Proceeds from Bank Credit Facility — 300,000 — — — 300,000 Deferred financing costs — (1,287 ) — — — (1,287 ) Other deferred payments — — (7,575 ) — — (7,575 ) Payment of capital lease — — (8,323 ) — — (8,323 ) Employee stock transactions — — (791 ) — — (791 ) Capital contributions 331 — 770,872 12,500 (783,703 ) — Distributions to Subsidiary Issuer (7 ) — (460,477 ) (1,550 ) 462,034 — Net cash provided by (used in) financing activities 324 297,504 293,706 10,950 (321,669 ) 280,815 Net increase (decrease) in cash, cash equivalents and restricted cash — 23,530 1,198 (3,895 ) — 20,833 Cash, cash equivalents and restricted cash Balance, beginning of period — 78,780 593 7,649 — 87,022 Balance, end of period $ — $ 102,310 $ 1,791 $ 3,754 $ — $ 107,855 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS For the Six Months Ended June 30, 2019 (In thousands) (Unaudited) Parent Subsidiary Issuers Guarantors Non-Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ (259 ) $ (59,988 ) $ 266,802 $ (23,934 ) $ — $ 182,621 Cash flows from investing activities: Exploration, development, and other capital expenditures — (1,442 ) (207,340 ) (20,819 ) — (229,601 ) Cash paid for acquisitions, net of cash acquired — — (32,916 ) — — (32,916 ) Investments in subsidiaries — (784,698 ) — — 784,698 — Proceeds from sale of other property and equipment — — 5,369 — — 5,369 Distributions from subsidiaries — 838,920 — — (838,920 ) — Net cash provided by (used in) investing activities — 52,780 (234,887 ) (20,819 ) (54,222 ) (257,148 ) 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 — — — — — — Other deferred payments — — (9,921 ) — — (9,921 ) Payment of capital lease — — (6,759 ) — — (6,759 ) Employee stock transactions — (283 ) — — — (283 ) Capital contributions 259 — 734,939 49,500 (784,698 ) — Distributions to Subsidiary Issuer — — (838,595 ) (325 ) 838,920 — Net cash provided by (used in) financing activities 259 49,717 (130,903 ) 49,175 54,222 22,470 Net increase (decrease) in cash, cash equivalents and restricted cash — 42,509 (98,988 ) 4,422 — (52,057 ) Cash, cash equivalents and restricted cash Balance, beginning of period — 13,541 102,049 25,572 — 141,162 Balance, end of period $ — $ 56,050 $ 3,061 $ 29,994 $ — $ 89,105 |