Condensed Consolidating Financial Information | Note 12—Condensed Consolidating Financial Information Talos 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 Talos and certain 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 JUNE 30, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 35,385 $ 40,940 $ 2,535 $ — $ 78,860 Restricted cash — — 1,244 — — 1,244 Accounts receivable, net Trade, net — — 100,824 — — 100,824 Joint interest, net — — 6,638 1,756 — 8,394 Other — — 832 6,259 — 7,091 Assets from price risk management activities — 478 21 — — 499 Prepaid assets — — 51,672 26 — 51,698 Income tax receivable — — 16,212 — — 16,212 Other current assets — — 3,910 — — 3,910 Total current assets — 35,863 222,293 10,576 — 268,732 Property and equipment: Proved properties — — 3,412,875 — — 3,412,875 Unproved properties, not subject to amortization — — 70,590 33,246 — 103,836 Other property and equipment — 27,293 1,580 11 — 28,884 Total property and equipment — 27,293 3,485,045 33,257 — 3,545,595 Accumulated depreciation, depletion and amortization — (7,080 ) (1,540,566 ) (10 ) — (1,547,656 ) Total property and equipment, net — 20,213 1,944,479 33,247 — 1,997,939 Other long-term assets: Assets from price risk management activities — 234 — — — 234 Other well equipment inventory — — 9,021 — — 9,021 Investments in subsidiaries 685,845 1,440,601 — — (2,126,446 ) — Other assets — 364 7,712 67 — 8,143 Total assets $ 685,845 $ 1,497,275 $ 2,183,505 $ 43,890 $ (2,126,446 ) $ 2,284,069 LIABILITIES AND STOCKHOLDERS’ Current liabilities: Accounts payable $ — $ 9,894 $ 28,728 $ 109 $ — $ 38,731 Accrued liabilities — 4,235 150,206 1,461 — 155,902 Accrued royalties — — 28,508 — — 28,508 Current portion of long-term debt — 434 — — — 434 Current portion of asset retirement obligations — — 94,334 — — 94,334 Liabilities from price risk management activities — 141,118 13,604 — — 154,722 Accrued interest payable — 7,064 390 — — 7,454 Other current liabilities — — 15,541 — — 15,541 Total current liabilities — 162,745 331,311 1,570 — 495,626 Long-term debt, net of discount and deferred financing costs — 621,908 6,060 — — 627,968 Asset retirement obligations — — 320,044 — — 320,044 Liabilities from price risk management activities — 26,777 4,989 — — 31,766 Other long-term liabilities — — 122,820 — — 122,820 Total liabilities — 811,430 785,224 1,570 — 1,598,224 Commitments and Contingencies (Note 10) Stockholders’ equity (deficit) 685,845 685,845 1,398,281 42,320 (2,126,446 ) 685,845 $ 685,845 $ 1,497,275 $ 2,183,505 $ 43,890 $ (2,126,446 ) $ 2,284,069 TALOS ENERGY INC. CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2017 (In thousands) Talos Talos Issuers Guarantors Non- 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 10) 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. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Elimination Consolidated Revenues: Oil revenue $ — $ — $ 180,161 $ — $ — $ 180,161 Natural gas revenue — — 16,448 — — 16,448 NGL revenue — — 7,297 — — 7,297 Total revenue — — 203,906 — — 203,906 Operating expenses: Direct lease operating expense — — 34,060 — — 34,060 Insurance — — 4,259 — — 4,259 Production taxes — — 564 — — 564 Total lease operating expense — — 38,883 — — 38,883 Workover and maintenance expense — — 17,714 — — 17,714 Depreciation, depletion and amortization — 384 67,341 1 — 67,726 Accretion expense — — 9,492 — — 9,492 General and administrative expense — 13,804 16,854 222 — 30,880 Total operating expenses — 14,188 150,284 223 — 164,695 Operating income (loss) — (14,188 ) 53,622 (223 ) — 39,211 Interest expense — (14,399 ) (6,891 ) (388 ) — (21,678 ) Price risk management activities expense — (89,970 ) (1,206 ) — — (91,176 ) Other income (expense) — (1,358 ) 132 (43 ) — (1,269 ) Equity earnings from subsidiaries (74,912 ) 45,003 — — 29,909 — Net income (loss) $ (74,912 ) $ (74,912 ) $ 45,657 $ (654 ) $ 29,909 $ (74,912 ) TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Elimination Consolidated Revenues: Oil revenue $ — $ — $ 307,854 $ — $ — $ 307,854 Natural gas revenue — — 29,171 — — 29,171 NGL revenue — — 12,731 — — 12,731 Total revenue — — 349,756 — — 349,756 Operating expenses: Direct lease operating expense — — 58,975 — — 58,975 Insurance — — 6,934 — — 6,934 Production taxes — — 955 — — 955 Total lease operating expense — — 66,864 — — 66,864 Workover and maintenance expense — — 24,619 — — 24,619 Depreciation, depletion and amortization — 725 116,039 2 — 116,766 Accretion expense — — 14,252 — — 14,252 General and administrative expense — 18,398 20,567 495 — 39,460 Total operating expenses — 19,123 242,341 497 — 261,961 Operating income (loss) — (19,123 ) 107,415 (497 ) — 87,795 Interest expense — (26,627 ) (13,957 ) (836 ) — (41,420 ) Price risk management activities expense — (139,217 ) (3,935 ) — — (143,152 ) Other income (expense) — (1,208 ) 85 45 — (1,078 ) Equity earnings from subsidiaries (97,855 ) 88,320 — — 9,535 — Net income (loss) $ (97,855 ) $ (97,855 ) $ 89,608 $ (1,288 ) $ 9,535 $ (97,855 ) TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2017 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Elimination Consolidated Revenues: Oil revenue $ — $ — $ 78,719 $ — $ — $ 78,719 Natural gas revenue — — 12,888 — — 12,888 NGL revenue — — 3,436 — — 3,436 Other — — 383 — — 383 Total revenue — — 95,426 — — 95,426 Operating expenses: Direct lease operating expense — — 28,871 — — 28,871 Insurance — — 2,688 — — 2,688 Production taxes — — 380 — — 380 Total lease operating expense — — 31,939 — — 31,939 Workover and maintenance expense — — 8,225 — — 8,225 Depreciation, depletion and amortization — 353 35,803 1 — 36,157 Accretion expense — — 5,321 — — 5,321 General and administrative expense — 3,775 3,531 164 — 7,470 Total operating expenses — 4,128 84,819 165 — 89,112 Operating income (loss) — (4,128 ) 10,607 (165 ) — 6,314 Interest expense — (11,487 ) (7,695 ) (1,623 ) — (20,805 ) Price risk management activities income — 36,040 2,955 — — 38,995 Other income (expense) — 150 (87 ) 40 — 103 Equity earnings from subsidiaries 24,607 4,032 — — (28,639 ) — Net income (loss) $ 24,607 $ 24,607 $ 5,780 $ (1,748 ) $ (28,639 ) $ 24,607 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2017 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Elimination Consolidated Revenues: Oil revenue $ — $ — $ 162,487 $ — $ — $ 162,487 Natural gas revenue — — 26,062 — — 26,062 NGL revenue — — 7,069 — — 7,069 Other — — 1,632 — — 1,632 Total revenue — — 197,250 — — 197,250 Operating expenses: Direct lease operating expense — — 56,735 — — 56,735 Insurance — — 5,409 — — 5,409 Production taxes — — 645 — — 645 Total lease operating expense — — 62,789 — — 62,789 Workover and maintenance expense — — 17,047 — — 17,047 Depreciation, depletion and amortization — 722 75,364 2 — 76,088 Accretion expense — — 10,509 — — 10,509 General and administrative expense — 10,166 6,621 429 — 17,216 Total operating expenses — 10,888 172,330 431 — 183,649 Operating income (loss) — (10,888 ) 24,920 (431 ) — 13,601 Interest expense — (23,501 ) (14,723 ) (1,353 ) — (39,577 ) Price risk management activities expense — 81,541 3,347 — — 84,888 Other income (expense) — 300 (162 ) 19 — 157 Equity earnings from subsidiaries 59,069 11,617 — — (70,686 ) — Net income (loss) $ 59,069 $ 59,069 $ 13,382 $ (1,765 ) $ (70,686 ) $ 59,069 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2018 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ — $ (54,941 ) $ 160,304 $ 1,748 $ — $ 107,111 Cash flows from investing activities: Exploration, development, and other capital expenditures — (20,027 ) (117,667 ) (3,274 ) — (140,968 ) Cash paid for acquisitions, net of cash acquired — — 293,001 — — 293,001 Investments in subsidiaries — (384,089 ) — — 384,089 — Distributions from subsidiaries — 677,573 9 — (677,582 ) — Net cash provided by (used in) investing activities — 273,457 175,343 (3,274 ) (293,493 ) 152,033 Cash flows from financing activities: Redemption of 2018 Senior Notes — (24,977 ) (69 ) — — (25,046 ) Proceeds from Bank Credit Facility — 294,000 — — — 294,000 Repayment of Bank Credit Facility — (54,000 ) — — — (54,000 ) Repayment of Old Bank Credit Facility — (403,000 ) — — (403,000 ) Deferred financing costs — (17,469 ) — — — (17,469 ) Payments of capital lease — — (6,958 ) — — (6,958 ) Capital contributions — — 382,089 2,000 (384,089 ) — Distributions to subsidiary issuer — — (677,573 ) (9 ) 677,582 — Net cash provided by (used in) financing activities — (205,446 ) (302,511 ) 1,991 293,493 (212,473 ) Net increase (decrease) in cash, cash equivalents and restricted cash — 13,070 33,136 465 — 46,671 Cash, cash equivalents and restricted cash: Balance, beginning of period — 22,315 9,048 2,070 — 33,433 Balance, end of period $ — $ 35,385 $ 42,184 $ 2,535 $ — $ 80,104 TALOS ENERGY INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2017 (In thousands) (Unaudited) Talos Talos Issuers Guarantors Non- Elimination Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ — $ (16,268 ) $ 84,651 $ 16,880 $ — $ 85,263 Cash flows from investing activities: Exploration, development, and other capital expenditures — (73 ) (54,770 ) (7,692 ) — (62,535 ) Cash paid for acquisitions, net of cash acquired — — (2,244 ) — — (2,244 ) Investments in subsidiaries — (287,689 ) — — 287,689 — Distributions from subsidiaries — 292,580 1,527 — (294,107 ) — Net cash provided by (used in) investing activities — 4,818 (55,487 ) (7,692 ) (6,418 ) (64,779 ) 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 — — (5,870 ) — — (5,870 ) Capital contributions — — 279,689 8,000 (287,689 ) — Distributions to subsidiaries — — (292,580 ) (1,527 ) 294,107 — Net cash provided by (used in) financing activities — (6,000 ) (18,761 ) 6,473 6,418 (11,870 ) Net increase (decrease) in cash, cash equivalents and restricted cash — (17,450 ) 10,403 15,661 — 8,614 Cash, cash equivalents and restricted cash: Balance, beginning of period — 24,349 6,752 2,332 — 33,433 Balance, end of period $ — $ 6,899 $ 17,155 $ 17,993 $ — $ 42,047 | Note 11—Condensed Consolidating Financial Information Talos Energy Inc. (“Parent”) owns no operating assets and has no operations independent of its subsidiaries. Talos Production LLC and Talos Production Finance Inc. (“Subsidiary Issuers”) are 100% owned by the Parent. The Subsidiary Issuers issued 11.00% Second-Priority Senior Secured Notes (“11.00% Notes”) on May 10, 2018, which are fully and unconditionally guaranteed, jointly and severally, by the Parent and certain 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% 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 15 – Subsequent Change in Reporting Entity and Financial Statement Presentation TALOS ENERGY INC. (FORMERLY KNOWN AS TALOS ENERGY LLC) CONDENSED 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 10) 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. (FORMERLY KNOWN AS TALOS ENERGY LLC) CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2016 (In thousands) Parent Subsidiary Issuers Guarantors Non- Guarantors Elimination Consolidated ASSETS Current assets: Cash and cash equivalents $ — $ 24,349 $ 5,550 $ 2,332 $ — $ 32,231 Restricted cash — — 1,202 — — 1,202 Accounts receivable, net Trade, net — — 52,764 — — 52,764 Joint interest, net — — 7,569 7,104 — 14,673 Other — 9,476 531 2,393 — 12,400 Assets from price risk management activities — 20,176 — — — 20,176 Prepaid assets — — 18,411 9 — 18,420 Inventory — — 1,093 — — 1,093 Other current assets — — 2,492 — — 2,492 Total current assets — 54,001 89,612 11,838 — 155,451 Property and equipment: Proved properties — — 2,235,835 — — 2,235,835 Unproved properties, not subject to amortization — — 64,949 7,411 — 72,360 Other property and equipment — 7,007 1,513 11 — 8,531 Total property and equipment — 7,007 2,302,297 7,422 — 2,316,726 Accumulated depreciation, depletion and amortization — (4,954 ) (1,268,580 ) (4 ) — (1,273,538 ) Total property and equipment, net — 2,053 1,033,717 7,418 — 1,043,188 Other long-term assets: Assets from price risk management activities — 293 — — — 293 Other well equipment inventory — — 12,744 — — 12,744 Investments in subsidiaries 6,986 700,385 — — (707,371 ) — Other assets — 48 574 — — 622 Total assets $ 6,986 $ 756,780 $ 1,136,647 $ 19,256 $ (707,371 ) $ 1,212,298 LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) Current liabilities: Accounts payable $ — $ 133 $ 27,570 $ 3,527 $ — $ 31,230 Accrued liabilities — 1,208 48,318 390 — 49,916 Accrued royalties — — 23,293 — — 23,293 Current portion of asset retirement obligations — — 33,556 — — 33,556 Liabilities from price risk management activities — 27,147 — — — 27,147 Accrued interest payable — 11,376 — — — 11,376 Other current liabilities — — 14,666 — — 14,666 Total current liabilities — 39,864 147,403 3,917 — 191,184 Long-term debt, net of discount and deferred financing costs — 701,175 — — — 701,175 Asset retirement obligations — — 186,493 — — 186,493 Liabilities from price risk management activities — 8,755 — — — 8,755 Other long-term liabilities — — 117,705 — — 117,705 Total liabilities — 749,794 451,601 3,917 — 1,205,312 Commitments and Contingencies (Note 10) Stockholders’ equity (deficit) 6,986 6,986 685,046 15,339 (707,371 ) 6,986 $ 6,986 $ 756,780 $ 1,136,647 $ 19,256 $ (707,371 ) $ 1,212,298 TALOS ENERGY INC. (FORMERLY KNOWN AS TALOS ENERGY LLC) CONDENSED 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. (FORMERLY KNOWN AS TALOS ENERGY LLC) CONDENSED 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. (FORMERLY KNOWN AS TALOS ENERGY LLC) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 2015 (In thousands) Parent Subsidiary Issuers Guarantors Non- Guarantors Elimination Consolidated Revenues: Oil revenue $ — $ — $ 244,167 $ — $ — $ 244,167 Natural gas revenue — — 55,026 — — 55,026 NGL revenue — — 10,523 — — 10,523 Other — — 5,890 — — 5,890 Total revenue — — 315,606 — — 315,606 Operating expenses: Direct lease operating expense — — 171,095 — — 171,095 Insurance — — 17,965 — — 17,965 Production taxes — — 3,311 — — 3,311 Total lease operating expense — — 192,371 — — 192,371 Workover and maintenance expense — — 29,752 — — 29,752 Depreciation, depletion and amortization — 1,528 211,161 — — 212,689 Write-down of oil and natural gas properties — — 603,388 — — 603,388 Accretion expense — — 19,395 — — 19,395 General and administrative expense — 19,630 14,541 1,491 — 35,662 Total operating expenses — 21,158 1,070,608 1,491 — 1,093,257 Operating loss — (21,158 ) (755,002 ) (1,491 ) — (777,651 ) Interest expense — (46,235 ) (4,080 ) (1,229 ) — (51,544 ) Price risk management activities income — 182,196 — — — 182,196 Other income — 129 176 9 — 314 Equity earnings from subsidiaries (646,685 ) (761,617 ) — — 1,408,302 — Net income (loss) $ (646,685 ) $ (646,685 ) $ (758,906 ) $ (2,711 ) $ 1,408,302 $ (646,685 ) TALOS ENERGY INC. (FORMERLY KNOWN AS TALOS ENERGY LLC) CONDENSED 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. (FORMERLY KNOWN AS TALOS ENERGY LLC) CONDENSED 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 TALOS ENERGY INC. (FORMERLY KNOWN AS TALOS ENERGY LLC) CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE YEAR ENDED DECEMBER 31, 2015 (In thousands) Parent Subsidiary Issuers Guarantors Non- Guarantors Elimination Consolidated Cash flows from operating activities: Net cash provided by operating activities $ — $ 81,598 $ 55,946 $ 822 $ — $ 138,366 Cash flows from investing activities: Exploration, development, and other capital expenditures — (2,380 ) (242,203 ) (1,133 ) — (245,716 ) Cash paid for acquisitions, net of cash acquired — — (39,423 ) — — (39,423 ) Investments in subsidiaries (73,500 ) (579,822 ) — — 653,322 — Distributions from subsidiaries — 300,891 — — (300,891 ) — Net cash provided by (used in) investing activities (73,500 ) (281,311 ) (281,626 ) (1,133 ) 352,431 (285,139 ) Cash flows from financing activities: Proceeds from Bank Credit Facility — 120,000 — — — 120,000 Repayment of Bank Credit Facility — (30,000 ) — — — (30,000 ) Repayment of GCER Bank Credit Facility — — (55,000 ) — — (55,000 ) Deferred financing costs — (269 ) — — — (269 ) Capital contributions — 73,500 578,643 1,179 (653,322 ) — Distributions to subsidiaries — — (300,779 ) (112 ) 300,891 — Contributions from Sponsors 75,000 — — — — 75,000 Distributions to Sponsors (1,500 ) — — — — (1,500 ) Net cash provided by (used in) financing activities 73,500 163,231 222,864 1,067 (352,431 ) 108,231 Net increase (decrease) in cash, cash equivalents and restricted cash — (36,482 ) (2,816 ) 756 — (38,542 ) Cash, cash equivalents and restricted cash Balance, beginning of period — 44,552 18,594 — — 63,146 Balance, end of period $ — $ 8,070 $ 15,778 $ 756 $ — $ 24,604 |