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) September 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated As Restated Assets Current assets: Cash and cash equivalents $ 6,279 $ 3,715 $ 130 $ — $ 10,124 Accounts receivable - oil and natural gas sales 857 111,800 — — 112,657 Accounts receivable - joint interest and other 6,909 34,418 — — 41,327 Accounts receivable - intercompany 953,446 625,306 — (1,578,752 ) — Prepaid expenses and other current assets 3,886 1,697 75 — 5,658 Short-term derivative instruments 134,571 — — — 134,571 Total current assets 1,105,948 776,936 205 (1,578,752 ) 304,337 Property and equipment: Oil and natural gas properties, full-cost accounting 1,312,715 9,239,581 146 (729 ) 10,551,713 Other property and equipment 92,163 751 3,319 — 96,233 Accumulated depletion, depreciation, amortization and impairment (1,416,248 ) (4,200,519 ) (221 ) — (5,616,988 ) Property and equipment, net (11,370 ) 5,039,813 3,244 (729 ) 5,030,958 Other assets: Equity investments and investments in subsidiaries 4,553,316 — 49,545 (4,528,899 ) 73,962 Long-term derivative instruments 23,419 — — — 23,419 Deferred tax asset 323,378 — — — 323,378 Inventories 94 6,928 — — 7,022 Operating lease assets 13,920 — — — 13,920 Operating lease assets - related parties 48,449 — — — 48,449 Other assets 11,333 320 — — 11,653 Total other assets 4,973,909 7,248 49,545 (4,528,899 ) 501,803 Total assets $ 6,068,487 $ 5,823,997 $ 52,994 $ (6,108,380 ) $ 5,837,098 Liabilities and Stockholders ’ Equity Current liabilities: Accounts payable and accrued liabilities $ 69,863 $ 369,129 $ 27 $ — $ 439,019 Accounts payable - intercompany 660,364 914,401 3,987 (1,578,752 ) — Short-term derivative instruments 429 — — — 429 Current portion of operating lease liabilities 12,848 — — — 12,848 Current portion of operating lease liabilities - related parties 21,017 — — — 21,017 Current maturities of long-term debt 622 — — — 622 Total current liabilities 765,143 1,283,530 4,014 (1,578,752 ) 473,935 Long-term derivative instruments 72,040 — — — 72,040 Asset retirement obligation - long-term — 59,819 — — 59,819 Uncertain tax position liability 3,127 — — — 3,127 Non-current operating lease liabilities 1,072 — — — 1,072 Non-current operating lease liabilities - related parties 27,432 — — — 27,432 Long-term debt, net of current maturities 2,076,569 — — — 2,076,569 Total liabilities 2,945,383 1,343,349 4,014 (1,578,752 ) 2,713,994 Stockholders’ equity: Common stock 1,597 — — — 1,597 Paid-in capital 4,205,158 4,170,573 262,061 (4,432,634 ) 4,205,158 Accumulated other comprehensive loss (50,679 ) — (48,548 ) 48,548 (50,679 ) (Accumulated deficit) retained earnings (1,032,972 ) 310,075 (164,533 ) (145,542 ) (1,032,972 ) Total stockholders’ equity 3,123,104 4,480,648 48,980 (4,529,628 ) 3,123,104 Total liabilities and stockholders ’ equity $ 6,068,487 $ 5,823,997 $ 52,994 $ (6,108,380 ) $ 5,837,098 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 7,843 2,174 — — 10,017 Short-term derivative instruments 21,352 — — — 21,352 Total current assets 888,700 418,759 1 (991,097 ) 316,363 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 4,210 1,134 — — 5,344 Other assets 12,624 1,178 — 1 13,803 Total other assets 2,873,822 2,312 44,259 (2,665,125 ) 255,268 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 Uncertain tax position 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 September 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated As Restated Total revenues $ 27,358 $ 257,817 $ — $ — $ 285,175 Costs and expenses: Lease operating expenses (231 ) 22,704 — — 22,473 Production taxes 36 6,529 — — 6,565 Midstream gathering and processing expenses — 78,435 — — 78,435 Depreciation, depletion and amortization 2,686 160,418 166 — 163,270 Impairment of oil and natural gas properties — 571,442 — — 571,442 General and administrative expenses 27,218 (12,675 ) 116 — 14,659 Accretion expense — 747 — — 747 29,709 827,600 282 — 857,591 LOSS FROM OPERATIONS (2,351 ) (569,783 ) (282 ) — (572,416 ) OTHER EXPENSE (INCOME): Interest expense 35,105 (1,010 ) — — 34,095 Interest income (187 ) (151 ) — — (338 ) Gain on debt extinguishment (23,600 ) — — — (23,600 ) Loss from equity method investments and investments in subsidiaries 616,348 — 40 (573,306 ) 43,082 Other (income) expense (1,168 ) 3,362 — 1,000 3,194 626,498 2,201 40 (572,306 ) 56,433 LOSS BEFORE INCOME TAXES (628,849 ) (571,984 ) (322 ) 572,306 (628,849 ) INCOME TAX BENEFIT (144,047 ) — — — (144,047 ) NET LOSS $ (484,802 ) $ (571,984 ) $ (322 ) $ 572,306 $ (484,802 ) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Three months ended September 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Total revenues $ 235,683 $ 125,279 $ — $ — $ 360,962 Costs and expenses: Lease operating expenses 16,502 5,823 — — 22,325 Production taxes 4,505 4,843 — — 9,348 Midstream gathering and processing expenses 54,397 24,516 — — 78,913 Depreciation, depletion and amortization 119,914 1 — — 119,915 General and administrative expenses 16,314 (467 ) 1 — 15,848 Accretion expense 812 225 — — 1,037 212,444 34,941 1 — 247,386 INCOME (LOSS) FROM OPERATIONS 23,239 90,338 (1 ) — 113,576 OTHER (INCOME) EXPENSE: Interest expense 34,254 (1,001 ) — — 33,253 Interest income (86 ) (6 ) — — (92 ) Gain on sale of equity method investments (2,733 ) — — — (2,733 ) (Income) loss from equity method investments and investments in subsidiaries (104,226 ) (1 ) 275 91,094 (12,858 ) Other expense (income) 880 (24 ) — — 856 (71,911 ) (1,032 ) 275 91,094 18,426 INCOME (LOSS) BEFORE INCOME TAXES 95,150 91,370 (276 ) (91,094 ) 95,150 INCOME TAX BENEFIT — — — — — NET INCOME (LOSS) $ 95,150 $ 91,370 $ (276 ) $ (91,094 ) $ 95,150 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Nine months ended September 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated As Restated Total revenues $ 493,895 $ 570,852 $ — $ — $ 1,064,747 Costs and expenses: Lease operating expenses 26,918 37,750 — — 64,668 Production taxes 6,117 16,467 — — 22,584 Midstream gathering and processing expenses 71,420 149,312 — — 220,732 Depreciation, depletion, and amortization 201,250 205,183 221 — 406,654 Impairment of oil and gas properties — 571,442 — — 571,442 General and administrative expenses 56,195 (16,933 ) 220 — 39,482 Accretion expense 1,389 1,784 — — 3,173 363,289 965,005 441 — 1,328,735 INCOME (LOSS) FROM OPERATIONS 130,606 (394,153 ) (441 ) — (263,988 ) OTHER EXPENSE (INCOME): Interest expense 105,364 (2,269 ) — — 103,095 Interest income (454 ) (195 ) — — (649 ) Gain on debt extinguishment (23,600 ) — — — (23,600 ) Loss from equity method investments and investments in subsidiaries 560,883 — 379 (396,871 ) 164,391 Other (income) expense (605 ) 3,362 — 1,000 3,757 641,588 898 379 (395,871 ) 246,994 LOSS BEFORE INCOME TAXES (510,982 ) (395,051 ) (820 ) 395,871 (510,982 ) INCOME TAX BENEFIT (323,378 ) — — — (323,378 ) NET LOSS $ (187,604 ) $ (395,051 ) $ (820 ) $ 395,871 $ (187,604 ) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Nine months ended September 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Total revenues $ 596,018 $ 343,076 $ — $ — $ 939,094 Costs and expenses: Lease operating expenses 46,926 17,217 — — 64,143 Production taxes 13,309 10,552 — — 23,861 Midstream gathering and processing expenses 152,605 61,941 — — 214,546 Depreciation, depletion, and amortization 352,846 2 — — 352,848 General and administrative expenses 45,100 (2,148 ) 3 — 42,955 Accretion expense 2,397 659 — — 3,056 613,183 88,223 3 — 701,409 (LOSS) INCOME FROM OPERATIONS (17,165 ) 254,853 (3 ) — 237,685 OTHER (INCOME) EXPENSE: Interest expense 103,310 (2,388 ) — — 100,922 Interest income (144 ) (18 ) — — (162 ) Gain on sale of equity method investments (28,349 ) (96,419 ) — — (124,768 ) (Income) loss from equity method investments and investments in subsidiaries (387,991 ) (694 ) 833 352,570 (35,282 ) Other (income) expense (481 ) (34 ) — 1,000 485 (313,655 ) (99,553 ) 833 353,570 (58,805 ) INCOME (LOSS) BEFORE INCOME TAXES 296,490 354,406 (836 ) (353,570 ) 296,490 INCOME TAX BENEFIT (69 ) — — — (69 ) NET INCOME (LOSS) $ 296,559 $ 354,406 $ (836 ) $ (353,570 ) $ 296,559 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Amounts in thousands) Three months ended September 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated As Restated Net loss $ (484,802 ) $ (571,984 ) $ (322 ) $ 572,306 $ (484,802 ) Foreign currency translation adjustment (2,064 ) (43 ) (2,021 ) 2,064 (2,064 ) Other comprehensive loss (2,064 ) (43 ) (2,021 ) 2,064 (2,064 ) Comprehensive loss $ (486,866 ) $ (572,027 ) $ (2,343 ) $ 574,370 $ (486,866 ) Three months ended September 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Net income (loss) $ 95,150 $ 91,370 $ (276 ) $ (91,094 ) $ 95,150 Foreign currency translation adjustment 3,052 103 2,949 (3,052 ) 3,052 Other comprehensive income 3,052 103 2,949 (3,052 ) 3,052 Comprehensive income $ 98,202 $ 91,473 $ 2,673 $ (94,146 ) $ 98,202 Nine months ended September 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated As Restated Net loss $ (187,604 ) $ (395,051 ) $ (820 ) $ 395,871 $ (187,604 ) Foreign currency translation adjustment 5,347 112 5,235 (5,347 ) 5,347 Other comprehensive income 5,347 112 5,235 (5,347 ) 5,347 Comprehensive (loss) income $ (182,257 ) $ (394,939 ) $ 4,415 $ 390,524 $ (182,257 ) Nine months ended September 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Net income (loss) $ 296,559 $ 354,406 $ (836 ) $ (353,570 ) $ 296,559 Foreign currency translation adjustment (5,815 ) (70 ) (5,745 ) 5,815 (5,815 ) Other comprehensive loss (5,815 ) (70 ) (5,745 ) 5,815 (5,815 ) Comprehensive income (loss) $ 290,744 $ 354,336 $ (6,581 ) $ (347,755 ) $ 290,744 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Amounts in thousands) Nine months ended September 30, 2019 Parent Guarantors Non-Guarantors Eliminations Consolidated As Restated Net cash (used in) provided by operating activities $ (7,604 ) $ 621,511 $ 3,445 $ 3 $ 617,355 Net cash provided by (used in) investing activities 9,178 (644,507 ) (3,751 ) 432 (638,648 ) Net cash (used in) provided by financing activities (20,880 ) — 435 (435 ) (20,880 ) Net (decrease) increase in cash, cash equivalents and restricted cash (19,306 ) (22,996 ) 129 — (42,173 ) 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 $ 6,279 $ 3,715 $ 130 $ — $ 10,124 Nine months ended September 30, 2018 Parent Guarantors Non-Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 427,351 $ 203,446 $ (1 ) $ 1 $ 630,797 Net cash (used in) provided by investing activities (354,848 ) (199,738 ) (2,318 ) 2,318 (554,586 ) Net cash (used in) provided by financing activities (51,197 ) — 2,319 (2,319 ) (51,197 ) Net increase in cash, cash equivalents and restricted cash 21,306 3,708 — — 25,014 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 $ 89,214 $ 35,357 $ — $ — $ 124,571 |