Condensed Consolidated Financial Statements | SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION We have no significant assets or operations other than our investments in our subsidiaries. Our wholly owned subsidiaries are the guarantors of our Notes. On April 3, 2018, we sold 50% of the ownership interest in our mid-stream segment, Superior and that company and its subsidiaries are no longer guarantors of the Notes. Instead of providing separate financial statements for each subsidiary issuer and guarantor, we have included the accompanying unaudited condensed consolidating financial statements based on Rule 3-10 of the SEC's Regulation S-X. For purposes of the following footnote: • we are referred to as "Parent", • the direct subsidiaries are 100% owned by the Parent and the guarantee is full and unconditional and joint and several and referred to as "Combined Guarantor Subsidiaries", and • Superior and its subsidiaries and the Operator are referred to as "Non-Guarantor Subsidiaries." The following unaudited supplemental condensed consolidating financial information reflects the Parent's separate accounts, the combined accounts of the Combined Guarantor Subsidiaries', the combined accounts of the Non-Guarantor Subsidiaries', the combined consolidating adjustments and eliminations, and the Parent's consolidated amounts for the periods indicated. Condensed Consolidating Balance Sheets (Unaudited) March 31, 2019 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 507 $ 256 $ 3,128 $ — $ 3,891 Accounts receivable, net of allowance for doubtful accounts of $2,531 (Guarantor of $1,326 and Parent of $1,205) 1,879 75,400 23,871 (7,275) 93,875 Materials and supplies — 495 — — 495 Current derivative asset 3,464 — — — 3,464 Income taxes receivable 243 1,811 — — 2,054 Assets held for sale — 19,728 — — 19,728 Prepaid expenses and other 2,190 2,868 2,446 — 7,504 Total current assets 8,283 100,558 29,445 (7,275) 131,011 Property and equipment: Oil and natural gas properties on the full cost method: Proved properties — 6,104,092 — — 6,104,092 Unproved properties not being amortized — 339,957 — — 339,957 Drilling equipment — 1,279,735 — — 1,279,735 Gas gathering and processing equipment — — 781,970 — 781,970 Saltwater disposal systems — 69,010 — — 69,010 Corporate land and building — 59,080 — — 59,080 Transportation equipment 9,731 17,332 3,264 — 30,327 Other 28,669 28,955 — — 57,624 38,400 7,898,161 785,234 — 8,721,795 Less accumulated depreciation, depletion, amortization, and impairment 29,057 5,820,157 376,006 — 6,225,220 Net property and equipment 9,343 2,078,004 409,228 — 2,496,575 Intercompany receivable 993,100 — — (993,100) — Goodwill — 62,808 — — 62,808 Investments 1,171,779 1,500 — (1,171,779) 1,500 Right of use asset 10 1,762 2,779 — 4,551 Other assets 8,758 7,929 16,048 — 32,735 Total assets $ 2,191,273 $ 2,252,561 $ 457,500 $ (2,172,154) $ 2,729,180 March 31, 2019 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 10,199 $ 104,928 $ 24,176 $ (6,404) $ 132,899 Accrued liabilities 29,654 15,342 3,555 (467) 48,084 Current operating lease liability 9 658 1,702 — 2,369 Current portion of other long-term liabilities 781 6,606 6,923 — 14,310 Total current liabilities 40,643 127,534 36,356 (6,871) 197,662 Intercompany debt — 993,182 (82) (993,100) — Long-term debt less debt issuance costs 685,031 — — — 685,031 Non-current derivative liability 475 — — — 475 Operating lease liability — 1,015 937 — 1,952 Other long-term liabilities 14,356 76,831 13,048 (403) 103,832 Deferred income taxes 57,319 87,050 — — 144,369 Shareholders’ equity: Preferred stock, $1.00 par value, 5,000,000 shares authorized, none issued — — — — — Common stock, $.20 par value, 175,000,000 shares authorized, 55,467,987 shares issued 10,578 — — — 10,578 Capital in excess of par value 633,361 45,921 197,042 (242,963) 633,361 Contributions from Unit — — 1,078 (1,078) — Accumulated other comprehensive loss — (457) — — (457) Retained earnings 749,510 921,485 6,254 (927,739) 749,510 Total shareholders’ equity attributable to Unit Corporation 1,393,449 966,949 204,374 (1,171,780) 1,392,992 Non-controlling interests in consolidated subsidiaries — — 202,867 — 202,867 Total shareholders' equity 1,393,449 966,949 407,241 (1,171,780) 1,595,859 Total liabilities and shareholders’ equity $ 2,191,273 $ 2,252,561 $ 457,500 $ (2,172,154) $ 2,729,180 December 31, 2018 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) ASSETS Current assets: Cash and cash equivalents $ 403 $ 208 $ 5,841 $ — $ 6,452 Accounts receivable, net of allowance for doubtful accounts of $2,531 (Guarantor of $1,326 and Parent of $1,205) 2,539 94,526 36,676 (14,344) 119,397 Materials and supplies — 473 — — 473 Current derivative asset 12,870 — — — 12,870 Income tax receivable 243 — 1,811 — — 2,054 Assets held for sale — 22,511 — — 22,511 Prepaid expenses and other 1,993 3,560 1,049 — 6,602 Total current assets 18,048 123,089 43,566 (14,344) 170,359 Property and equipment: Oil and natural gas properties on the full cost method: Proved properties — 6,018,568 — — 6,018,568 Unproved properties not being amortized — 330,216 — — 330,216 Drilling equipment — 1,284,419 — — 1,284,419 Gas gathering and processing equipment — — 767,388 — 767,388 Saltwater disposal systems — 68,339 — — 68,339 Corporate land and building — 59,081 — — 59,081 Transportation equipment 9,273 17,165 3,086 — 29,524 Other 28,584 28,923 — — 57,507 37,857 7,806,711 770,474 — 8,615,042 Less accumulated depreciation, depletion, amortization, and impairment 27,504 5,790,481 364,741 — 6,182,726 Net property and equipment 10,353 2,016,230 405,733 — 2,432,316 Intercompany receivable 950,916 — — (950,916) — Goodwill — 62,808 — — 62,808 Investments 1,160,444 1,500 — (1,160,444) 1,500 Other assets 8,225 5,293 17,552 — 31,070 Total assets $ 2,147,986 $ 2,208,920 $ 466,851 $ (2,125,704) $ 2,698,053 December 31, 2018 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable $ 8,697 $ 122,610 $ 32,214 $ (13,576) $ 149,945 Accrued liabilities 28,230 16,409 5,493 (468) 49,664 Current portion of other long-term liabilities 812 6,563 6,875 — 14,250 Total current liabilities 37,739 145,582 44,582 (14,044) 213,859 Intercompany debt — 948,707 2,209 (950,916) — Long-term debt less debt issuance costs 644,475 — — — 644,475 Non-current derivative liability 293 — — — 293 Other long-term liabilities 13,134 73,713 14,687 (300) 101,234 Deferred income taxes 60,983 83,765 — — 144,748 Shareholders’ equity: Preferred stock, $1.00 par value, 5,000,000 shares authorized, none issued — — — — — Common stock, $.20 par value, 175,000,000 shares authorized, 54,055,600 shares issued 10,414 — — — 10,414 Capital in excess of par value 628,108 45,921 197,042 (242,963) 628,108 Contributions from Unit — — 792 (792) — Accumulated other comprehensive loss — (481) — — (481) Retained earnings 752,840 911,713 4,976 (916,689) 752,840 Total shareholders’ equity attributable to Unit Corporation 1,391,362 957,153 202,810 (1,160,444) 1,390,881 Non-controlling interests in consolidated subsidiaries — — 202,563 — 202,563 Total shareholders' equity 1,391,362 957,153 405,373 (1,160,444) 1,593,444 Total liabilities and shareholders’ equity $ 2,147,986 $ 2,208,920 $ 466,851 $ (2,125,704) $ 2,698,053 Condensed Consolidating Statements of Operations (Unaudited) Three Months Ended March 31, 2019 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) Revenues $ — $ 144,294 $ 70,509 $ (25,112) $ 189,691 Expenses: Operating costs — 71,393 56,129 (24,052) 103,470 Depreciation, depletion, and amortization 1,934 48,466 11,726 — 62,126 General and administrative — 9,741 — — 9,741 (Gain) loss on disposition of assets (10) 1,667 (42) — 1,615 Total operating costs 1,924 131,267 67,813 (24,052) 176,952 Income (loss) from operations (1,924) 13,027 2,696 (1,060) 12,739 Interest, net (8,202) — (336) — (8,538) Loss on derivatives (6,932) — — — (6,932) Other, net 5 — — — 5 Income (loss) before income taxes (17,053) 13,027 2,360 (1,060) (2,726) Income tax expense (benefit) (3,699) 3,255 — — (444) Equity in net earnings from investment in subsidiaries, net of taxes 9,850 — — (9,850) — Net income (loss) (3,504) 9,772 2,360 (10,910) (2,282) Less: net income attributable to non-controlling interest — — 1,222 — 1,222 Net income (loss) attributable to Unit Corporation $ (3,504) $ 9,772 $ 1,138 $ (10,910) $ (3,504) Three Months Ended March 31, 2018 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) Revenues $ — $ 153,809 $ 74,650 $ (23,327) $ 205,132 Expenses: Operating costs — 73,106 59,020 (22,893) 109,233 Depreciation, depletion, and amortization 1,918 44,095 11,053 — 57,066 General and administrative — 8,229 2,533 — 10,762 Gain on disposition of assets (30) (97) (34) — (161) Total operating costs 1,888 125,333 72,572 (22,893) 176,900 Income (loss) from operations (1,888) 28,476 2,078 (434) 28,232 Interest, net (9,855) — (149) — (10,004) Loss on derivatives (6,762) — — — (6,762) Other, net 6 1 (1) — 6 Income (loss) before income taxes (18,499) 28,477 1,928 (434) 11,472 Income tax expense (benefit) (4,639) 7,648 598 — 3,607 Equity in net earnings from investment in subsidiaries, net of taxes 21,725 — — (21,725) — Net income attributable to Unit Corporation 7,865 20,829 1,330 (22,159) 7,865 Condensed Consolidating Statements of Comprehensive Income (Loss) (Unaudited) Three Months Ended March 31, 2019 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) Net income (loss) $ (3,504) $ 9,772 $ 2,360 $ (10,910) $ (2,282) Other comprehensive income (loss), net of taxes: Unrealized gain on securities, net of tax $7 — 24 — — 24 Comprehensive income (loss) (3,504) 9,796 2,360 (10,910) (2,258) Less: Comprehensive income attributable to non-controlling interests — — 1,222 — 1,222 Comprehensive income (loss) attributable to Unit Corporation $ (3,504) $ 9,796 $ 1,138 $ (10,910) $ (3,480) Three Months Ended March 31, 2018 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) Net income $ 7,865 $ 20,829 $ 1,330 $ (22,159) $ 7,865 Other comprehensive income, net of taxes: Unrealized gain on securities, net of tax of ($58) — (176) — — (176) Comprehensive income 7,865 20,653 1,330 (22,159) 7,689 Less: Comprehensive income attributable to non-controlling interests — — — — — Comprehensive income attributable to Unit Corporation $ 7,865 $ 20,653 $ 1,330 $ (22,159) $ 7,689 Condensed Consolidating Statements of Cash Flows (Unaudited) Three Months Ended March 31, 2019 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) OPERATING ACTIVITIES: Net cash provided by (used in) operating activities $ (562) $ 64,168 $ 13,506 $ (34) $ 77,078 INVESTING ACTIVITIES: Capital expenditures (321) (110,089) (12,097) — (122,507) Producing properties and other acquisitions — (1,580) — — (1,580) Proceeds from disposition of assets 10 3,142 38 — 3,190 Net cash used in investing activities (311) (108,527) (12,059) — (120,897) FINANCING ACTIVITIES: Borrowings under credit agreement 106,900 — 2,900 — 109,800 Payments under credit agreement (66,900) — (2,900) — (69,800) Intercompany borrowings (advances), net (43,103) 44,407 (1,338) 34 — Payments on finance leases — — (985) — (985) Distributions to non-controlling interest 919 — (1,837) — (918) Book overdrafts 3,161 — — — 3,161 Net cash provided by financing activities 977 44,407 (4,160) 34 41,258 Net increase (decrease) in cash and cash equivalents 104 48 (2,713) — (2,561) Cash and cash equivalents, beginning of period 403 208 5,841 — 6,452 Cash and cash equivalents, end of period $ 507 $ 256 $ 3,128 $ — $ 3,891 Three Months Ended March 31, 2018 Parent Combined Guarantor Subsidiaries Combined Non-Guarantor Subsidiaries Consolidating Adjustments Total Consolidated (In thousands) OPERATING ACTIVITIES: Net cash provided by operating activities $ (5,452) $ 74,277 $ 14,743 $ — $ 83,568 INVESTING ACTIVITIES: Capital expenditures (56) (79,855) (10,338) — (90,249) Producing properties and other acquisitions — — — — — Proceeds from disposition of assets 30 22,028 26 — 22,084 Net cash used in investing activities (26) (57,827) (10,312) — (68,165) FINANCING ACTIVITIES: Borrowings under credit agreement 67,400 — — — 67,400 Payments under credit agreement (97,700) — — — (97,700) Intercompany borrowings (advances), net 19,880 (16,395) (3,485) — — Payments on finance leases — — (946) — (946) Book overdrafts 15,894 — — — 15,894 Net cash provided by (used in) financing activities 5,474 (16,395) (4,431) — (15,352) Net increase (decrease) in cash and cash equivalents (4) 55 — — 51 Cash and cash equivalents, beginning of period 510 191 — — 701 Cash and cash equivalents, end of period $ 506 $ 246 $ — $ — $ 752 |