CONDENSED CONSOLIDATING FINANCIAL INFORMATION | CONDENSED CONSOLIDATING FINANCIAL INFORMATION The 2023 Notes, the 2024 Notes, the 2025 Notes and the 2026 Notes are guaranteed on a senior unsecured basis by all existing consolidated subsidiaries that guarantee the Company’s secured revolving credit facility or certain other debt (the “Guarantors”). The Notes are not guaranteed by Grizzly Holdings or Mule Sky LLC ("Mule Sky") (the “Non-Guarantors”). The Guarantors are 100% owned by Gulfport (the “Parent”), and the guarantees are full, unconditional, joint and several. There are no significant restrictions on the ability of the Parent or the Guarantors to obtain funds from each other in the form of a dividend or loan. Effective June 1, 2019, the Parent contributed interests in certain oil and gas assets and related liabilities to certain of the Guarantors. The following condensed consolidating balance sheets, statements of operations, statements of comprehensive income and statements of cash flows are provided for the Parent, the Guarantors and the Non-Guarantors and include the consolidating adjustments and eliminations necessary to arrive at the information for the Company on a condensed consolidated basis. The information has been presented using the equity method of accounting for the Parent’s ownership of the Guarantors and the Non-Guarantors. CONDENSED CONSOLIDATING BALANCE SHEETS (Amounts in thousands) June 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 10,940 $ 9,799 $ 38 $ — $ 20,777 Accounts receivable - oil and natural gas sales 4,116 127,559 — — 131,675 Accounts receivable - joint interest and other 9,043 37,602 — — 46,645 Accounts receivable - intercompany 819,584 433,776 — (1,253,360 ) — Prepaid expenses and other current assets 5,948 3,451 75 — 9,474 Short-term derivative instruments 134,920 — — — 134,920 Total current assets 984,551 612,187 113 (1,253,360 ) 343,491 Property and equipment: Oil and natural gas properties, full-cost accounting 1,352,894 9,158,193 69 (729 ) 10,510,427 Other property and equipment 92,343 751 3,319 — 96,413 Accumulated depletion, depreciation, amortization and impairment (1,414,011 ) (3,468,663 ) (55 ) — (4,882,729 ) Property and equipment, net 31,226 5,690,281 3,333 (729 ) 5,724,111 Other assets: Equity investments and investments in subsidiaries 5,171,925 — 51,607 (5,104,225 ) 119,307 Long-term derivative instruments 5,036 — — — 5,036 Deferred tax asset 179,331 — — — 179,331 Inventories 188 8,813 — — 9,001 Operating lease assets 19,334 — — — 19,334 Operating lease assets - related parties 53,579 — — — 53,579 Other assets 11,682 598 — — 12,280 Total other assets 5,441,075 9,411 51,607 (5,104,225 ) 397,868 Total assets $ 6,456,852 $ 6,311,879 $ 55,053 $ (6,358,314 ) $ 6,465,470 Liabilities and Stockholders ’ Equity Current liabilities: Accounts payable and accrued liabilities $ 74,597 $ 419,190 $ 43 $ — $ 493,830 Accounts payable - intercompany 469,071 780,600 3,689 (1,253,360 ) — Short-term derivative instruments 198 — — — 198 Current portion of operating lease liabilities 17,999 — — — 17,999 Current portion of operating lease liabilities - related parties 20,817 — — — 20,817 Current maturities of long-term debt 615 — — — 615 Total current liabilities 583,297 1,199,790 3,732 (1,253,360 ) 533,459 Long-term derivative instruments 210 — — — 210 Asset retirement obligation - long-term 30,035 58,456 — — 88,491 Deferred tax liability 3,127 — — — 3,127 Non-current operating lease liabilities 1,335 — — — 1,335 Non-current operating lease liabilities - related parties 32,762 — — — 32,762 Long-term debt, net of current maturities 2,198,678 — — — 2,198,678 Total liabilities 2,849,444 1,258,246 3,732 (1,253,360 ) 2,858,062 Stockholders’ equity: Common stock 1,594 — — — 1,594 Paid-in capital 4,202,599 4,170,574 262,059 (4,432,633 ) 4,202,599 Accumulated other comprehensive loss (48,615 ) — (46,527 ) 46,527 (48,615 ) (Accumulated deficit) retained earnings (548,170 ) 883,059 (164,211 ) (718,848 ) (548,170 ) Total stockholders’ equity 3,607,408 5,053,633 51,321 (5,104,954 ) 3,607,408 Total liabilities and stockholders ’ equity $ 6,456,852 $ 6,311,879 $ 55,053 $ (6,358,314 ) $ 6,465,470 CONDENSED CONSOLIDATING BALANCE SHEETS (Amounts in thousands) December 31, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 25,585 $ 26,711 $ 1 $ — $ 52,297 Accounts receivable - oil and natural gas sales 146,075 64,125 — — 210,200 Accounts receivable - joint interest and other 16,212 6,285 — — 22,497 Accounts receivable - intercompany 671,633 319,464 — (991,097 ) — Prepaid expenses and other current assets 8,433 2,174 — — 10,607 Short-term derivative instruments 21,352 — — — 21,352 Total current assets 889,290 418,759 1 (991,097 ) 316,953 Property and equipment: Oil and natural gas properties, full-cost accounting, 7,044,550 2,983,015 — (729 ) 10,026,836 Other property and equipment 91,916 751 — — 92,667 Accumulated depletion, depreciation, amortization and impairment (4,640,059 ) (39 ) — — (4,640,098 ) Property and equipment, net 2,496,407 2,983,727 — (729 ) 5,479,405 Other assets: Equity investments and investments in subsidiaries 2,856,988 — 44,259 (2,665,126 ) 236,121 Inventories 3,620 1,134 — — 4,754 Other assets 12,624 1,178 — 1 13,803 Total other assets 2,873,232 2,312 44,259 (2,665,125 ) 254,678 Total assets $ 6,258,929 $ 3,404,798 $ 44,260 $ (3,656,951 ) $ 6,051,036 Liabilities and Stockholders ’ Equity Current liabilities: Accounts payable and accrued liabilities $ 419,107 $ 99,273 $ — $ — $ 518,380 Accounts payable - intercompany 320,259 670,708 130 (991,097 ) — Short-term derivative instruments 20,401 — — — 20,401 Current maturities of long-term debt 651 — — — 651 Total current liabilities 760,418 769,981 130 (991,097 ) 539,432 Long-term derivative instruments 13,992 — — — 13,992 Asset retirement obligation - long-term 66,859 13,093 — — 79,952 Deferred tax liability 3,127 — — — 3,127 Long-term debt, net of current maturities 2,086,765 — — — 2,086,765 Total liabilities 2,931,161 783,074 130 (991,097 ) 2,723,268 Stockholders’ equity: Common stock 1,630 — — — 1,630 Paid-in capital 4,227,532 1,915,598 261,626 (2,177,224 ) 4,227,532 Accumulated other comprehensive loss (56,026 ) — (53,783 ) 53,783 (56,026 ) (Accumulated deficit) retained earnings (845,368 ) 706,126 (163,713 ) (542,413 ) (845,368 ) Total stockholders’ equity 3,327,768 2,621,724 44,130 (2,665,854 ) 3,327,768 Total liabilities and stockholders ’ equity $ 6,258,929 $ 3,404,798 $ 44,260 $ (3,656,951 ) $ 6,051,036 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Three months ended June 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated Total revenues $ 280,291 $ 178,703 $ — $ — $ 458,994 Costs and expenses: Lease operating expenses 12,256 10,132 — — 22,388 Production taxes 2,820 5,278 — — 8,098 Midstream gathering and processing expenses 28,121 43,894 — — 72,015 Depreciation, depletion and amortization 80,132 44,764 55 — 124,951 General and administrative expenses 16,745 (3,583 ) 103 — 13,265 Accretion expense 438 921 — — 1,359 140,512 101,406 158 — 242,076 INCOME (LOSS) FROM OPERATIONS 139,779 77,297 (158 ) — 216,918 OTHER EXPENSE (INCOME): Interest expense 35,835 (955 ) — — 34,880 Interest income (120 ) (39 ) — — (159 ) Insurance proceeds (83 ) — — — (83 ) Loss (income) from equity method investments and investments in subsidiaries 47,449 — (54 ) 78,187 125,582 Other expense 1,073 — — — 1,073 84,154 (994 ) (54 ) 78,187 161,293 INCOME (LOSS) BEFORE INCOME TAXES 55,625 78,291 (104 ) (78,187 ) 55,625 INCOME TAX BENEFIT (179,331 ) — — — (179,331 ) NET INCOME (LOSS) $ 234,956 $ 78,291 $ (104 ) $ (78,187 ) $ 234,956 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Three months ended June 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Total revenues $ 146,774 $ 105,966 $ — $ — $ 252,740 Costs and expenses: Lease operating expenses 16,593 6,319 — — 22,912 Production taxes 4,793 2,866 — — 7,659 Midstream gathering and processing expenses 52,542 18,898 — — 71,440 Depreciation, depletion and amortization 121,915 — — — 121,915 General and administrative expenses 14,975 (968 ) 1 — 14,008 Accretion expense 795 220 — — 1,015 211,613 27,335 1 — 238,949 (LOSS) INCOME FROM OPERATIONS (64,839 ) 78,631 (1 ) — 13,791 OTHER (INCOME) EXPENSE: Interest expense 34,663 (959 ) — — 33,704 Interest income (27 ) (6 ) — — (33 ) Insurance proceeds (231 ) — — — (231 ) Gain on sale of equity method investments (25,616 ) (96,419 ) — — (122,035 ) (Income) loss from equity method investments and investments in subsidiaries (183,901 ) (336 ) 228 175,121 (8,888 ) Other (income) expense (1,046 ) 1 — 1,000 (45 ) (176,158 ) (97,719 ) 228 176,121 (97,528 ) INCOME (LOSS) BEFORE INCOME TAXES 111,319 176,350 (229 ) (176,121 ) 111,319 INCOME TAX BENEFIT — — — — — NET INCOME (LOSS) $ 111,319 $ 176,350 $ (229 ) $ (176,121 ) $ 111,319 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Six months ended June 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated Total revenues $ 466,537 $ 313,035 $ — $ — $ 779,572 Costs and expenses: Lease operating expenses 27,149 15,046 — — 42,195 Production taxes 6,081 9,938 — — 16,019 Midstream gathering and processing expenses 71,420 70,877 — — 142,297 Depreciation, depletion, and amortization 198,564 44,765 55 — 243,384 General and administrative expenses 28,977 (4,258 ) 104 — 24,823 Accretion expense 1,389 1,037 — — 2,426 333,580 137,405 159 — 471,144 INCOME (LOSS) FROM OPERATIONS 132,957 175,630 (159 ) — 308,428 OTHER EXPENSE (INCOME): Interest expense 70,259 (1,259 ) — — 69,000 Interest income (267 ) (44 ) — — (311 ) Insurance proceeds (83 ) — — — (83 ) (Income) loss from equity method investments and investments in subsidiaries (55,465 ) — 339 176,435 121,309 Other expense 646 — — — 646 15,090 (1,303 ) 339 176,435 190,561 INCOME (LOSS) BEFORE INCOME TAXES 117,867 176,933 (498 ) (176,435 ) 117,867 INCOME TAX BENEFIT (179,331 ) — — — (179,331 ) NET INCOME (LOSS) $ 297,198 $ 176,933 $ (498 ) $ (176,435 ) $ 297,198 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Six months ended June 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Total revenues $ 360,335 $ 217,797 $ — $ — $ 578,132 Costs and expenses: Lease operating expenses 30,424 11,394 — — 41,818 Production taxes 8,804 5,709 — — 14,513 Midstream gathering and processing expenses 98,208 37,425 — — 135,633 Depreciation, depletion, and amortization 232,932 1 — — 232,933 General and administrative expenses 28,786 (1,681 ) 2 — 27,107 Accretion expense 1,585 434 — — 2,019 400,739 53,282 2 — 454,023 (LOSS) INCOME FROM OPERATIONS (40,404 ) 164,515 (2 ) — 124,109 OTHER (INCOME) EXPENSE: Interest expense 69,056 (1,387 ) — — 67,669 Interest income (58 ) (12 ) — — (70 ) Insurance proceeds (231 ) — — — (231 ) Gain on sale of equity method investments (25,616 ) (96,419 ) — — (122,035 ) (Income) loss from equity method investments and investments in subsidiaries (283,765 ) (693 ) 558 261,476 (22,424 ) Other (income) expense (1,130 ) (10 ) — 1,000 (140 ) (241,744 ) (98,521 ) 558 262,476 (77,231 ) INCOME (LOSS) BEFORE INCOME TAXES 201,340 263,036 (560 ) (262,476 ) 201,340 INCOME TAX BENEFIT (69 ) — — — (69 ) NET INCOME (LOSS) $ 201,409 $ 263,036 $ (560 ) $ (262,476 ) $ 201,409 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Amounts in thousands) Three months ended June 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated Net income (loss) $ 234,956 $ 78,291 $ (104 ) $ (78,187 ) $ 234,956 Foreign currency translation adjustment 3,610 61 3,549 (3,610 ) 3,610 Other comprehensive income (loss) 3,610 61 3,549 (3,610 ) 3,610 Comprehensive income (loss) $ 238,566 $ 78,352 $ 3,445 $ (81,797 ) $ 238,566 Three months ended June 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Net income (loss) $ 111,319 $ 176,350 $ (229 ) $ (176,121 ) $ 111,319 Foreign currency translation adjustment (3,364 ) 14 (3,378 ) 3,364 (3,364 ) Other comprehensive (loss) income (3,364 ) 14 (3,378 ) 3,364 (3,364 ) Comprehensive income (loss) $ 107,955 $ 176,364 $ (3,607 ) $ (172,757 ) $ 107,955 Six months ended June 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated Net income (loss) $ 297,198 $ 176,933 $ (498 ) $ (176,435 ) $ 297,198 Foreign currency translation adjustment 7,411 155 7,256 (7,411 ) 7,411 Other comprehensive income (loss) 7,411 155 7,256 (7,411 ) 7,411 Comprehensive income (loss) $ 304,609 $ 177,088 $ 6,758 $ (183,846 ) $ 304,609 Six months ended June 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Net income (loss) $ 201,409 $ 263,036 $ (560 ) $ (262,476 ) $ 201,409 Foreign currency translation adjustment (8,867 ) (173 ) (8,694 ) 8,867 (8,867 ) Other comprehensive (loss) income (8,867 ) (173 ) (8,694 ) 8,867 (8,867 ) Comprehensive income (loss) $ 192,542 $ 262,863 $ (9,254 ) $ (253,609 ) $ 192,542 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Amounts in thousands) Six months ended June 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated Net cash provided by operating activities $ 230,776 $ 74,857 $ 3,355 $ 1 $ 308,989 Net cash (used in) provided by investing activities (324,357 ) (91,769 ) (3,751 ) 432 (419,445 ) Net cash provided by (used in) financing activities 78,936 — 433 (433 ) 78,936 Net (decrease) increase in cash, cash equivalents and restricted cash (14,645 ) (16,912 ) 37 — (31,520 ) Cash, cash equivalents and restricted cash at beginning of period 25,585 26,711 1 — 52,297 Cash, cash equivalents and restricted cash at end of period $ 10,940 $ 9,799 $ 38 $ — $ 20,777 Six months ended June 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Net cash provided by operating activities $ 370,965 $ 40,078 $ — $ 1 $ 411,044 Net cash (used in) provided by investing activities (327,362 ) (33,103 ) (1,569 ) 1,569 (360,465 ) Net cash (used in) provided by financing activities (30,906 ) — 1,570 (1,570 ) (30,906 ) Net increase in cash, cash equivalents and restricted cash 12,697 6,975 1 — 19,673 Cash, cash equivalents and restricted cash at beginning of period 67,908 31,649 — — 99,557 Cash, cash equivalents and restricted cash at end of period $ 80,605 $ 38,624 $ 1 $ — $ 119,230 |