CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 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) March 31, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 897 $ 541 $ 195 $ — $ 1,633 Accounts receivable - oil and natural gas sales 860 73,239 — — 74,099 Accounts receivable - joint interest and other 8,521 34,026 — — 42,547 Accounts receivable - intercompany 1,277,124 1,052,317 — (2,329,441 ) — Prepaid expenses and other current assets 11,452 320 76 — 11,848 Short-term derivative instruments 171,755 — — — 171,755 Total current assets 1,470,609 1,160,443 271 (2,329,441 ) 301,882 Property and equipment: Oil and natural gas properties, full-cost accounting 1,247,661 9,414,738 5,862 (729 ) 10,667,532 Other property and equipment 92,812 51 4,019 — 96,882 Accumulated depletion, depreciation, amortization and impairment (1,421,230 ) (6,436,959 ) (1,684 ) — (7,859,873 ) Property and equipment, net (80,757 ) 2,977,830 8,197 (729 ) 2,904,541 Other assets: Equity investments and investments in subsidiaries 2,486,108 6,332 6,186 (2,492,401 ) 6,225 Operating lease assets 10,186 — — — 10,186 Other assets 32,591 8,863 (1 ) — 41,453 Total other assets 2,528,885 15,195 6,185 (2,492,401 ) 57,864 Total assets $ 3,918,737 $ 4,153,468 $ 14,653 $ (4,822,571 ) $ 3,264,287 Liabilities and Stockholders ’ Equity Current liabilities: Accounts payable and accrued liabilities $ 63,863 $ 373,554 $ 36 $ — $ 437,453 Accounts payable - intercompany 1,087,484 1,237,368 4,589 (2,329,441 ) — Short-term derivative instruments 67 — — — 67 Current portion of operating lease liabilities 9,873 — — — 9,873 Current maturities of long-term debt 688 — — — 688 Total current liabilities 1,161,975 1,610,922 4,625 (2,329,441 ) 448,081 Long-term derivative instruments 70,829 — — — 70,829 Asset retirement obligation - long-term — 59,444 — — 59,444 Uncertain tax position liability 3,209 — — — 3,209 Non-current operating lease liabilities 313 — — — 313 Long-term debt, net of current maturities 1,898,362 — — — 1,898,362 Total liabilities 3,134,688 1,670,366 4,625 (2,329,441 ) 2,480,238 Stockholders’ equity: Common stock 1,598 — — — 1,598 Paid-in capital 4,209,578 4,171,409 267,558 (4,438,967 ) 4,209,578 Accumulated other comprehensive loss (61,863 ) — (59,434 ) 59,434 (61,863 ) Accumulated deficit (3,365,264 ) (1,688,307 ) (198,096 ) 1,886,403 (3,365,264 ) Total stockholders’ equity 784,049 2,483,102 10,028 (2,493,130 ) 784,049 Total liabilities and stockholders ’ equity $ 3,918,737 $ 4,153,468 $ 14,653 $ (4,822,571 ) $ 3,264,287 CONDENSED CONSOLIDATING BALANCE SHEETS (Amounts in thousands) December 31, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 2,768 $ 3,097 $ 195 $ — $ 6,060 Accounts receivable - oil and natural gas sales 859 120,351 — — 121,210 Accounts receivable - joint interest and other 5,279 42,696 — — 47,975 Accounts receivable - intercompany 1,065,593 843,223 — (1,908,816 ) — Prepaid expenses and other current assets 4,047 308 76 — 4,431 Short-term derivative instruments 126,201 — — — 126,201 Total current assets 1,204,747 1,009,675 271 (1,908,816 ) 305,877 Property and equipment: Oil and natural gas properties, full-cost accounting, 1,314,933 9,273,681 7,850 (729 ) 10,595,735 Other property and equipment 92,650 50 4,019 — 96,719 Accumulated depletion, depreciation, amortization and impairment (1,418,888 ) (5,808,254 ) (1,518 ) — (7,228,660 ) Property and equipment, net (11,305 ) 3,465,477 10,351 (729 ) 3,463,794 Other assets: Equity investments and investments in subsidiaries 3,064,503 6,332 21,000 (3,059,791 ) 32,044 Long-term derivative instruments 563 — — — 563 Deferred tax asset 7,563 — — — 7,563 Operating lease assets 14,168 — — — 14,168 Operating lease assets - related parties 43,270 — — — 43,270 Other assets 10,026 5,514 — — 15,540 Total other assets 3,140,093 11,846 21,000 (3,059,791 ) 113,148 Total assets $ 4,333,535 $ 4,486,998 $ 31,622 $ (4,969,336 ) $ 3,882,819 Liabilities and Stockholders ’ Equity Current liabilities: Accounts payable and accrued liabilities $ 48,006 $ 367,088 $ 124 $ — $ 415,218 Accounts payable - intercompany 878,283 1,026,249 4,285 (1,908,817 ) — Short-term derivative instruments 303 — — — 303 Current portion of operating lease liabilities 13,826 — — — 13,826 Current portion of operating lease liabilities - related parties 21,220 — — — 21,220 Current maturities of long-term debt 631 — — — 631 Total current liabilities 962,269 1,393,337 4,409 (1,908,817 ) 451,198 Long-term derivative instruments 53,135 — — — 53,135 Asset retirement obligation - long-term — 58,322 2,033 — 60,355 Uncertain tax position liability 3,127 — — — 3,127 Non-current operating lease liabilities 342 — — — 342 Non-current operating lease liabilities - related parties 22,050 — — — 22,050 Long-term debt, net of current maturities 1,978,020 — — — 1,978,020 Total liabilities 3,018,943 1,451,659 6,442 (1,908,817 ) 2,568,227 Stockholders’ equity: Common stock 1,597 — — — 1,597 Paid-in capital 4,207,554 4,171,408 267,557 (4,438,965 ) 4,207,554 Accumulated other comprehensive loss (46,833 ) — (44,763 ) 44,763 (46,833 ) Accumulated deficit retained earnings (2,847,726 ) (1,136,069 ) (197,614 ) 1,333,683 (2,847,726 ) Total stockholders’ equity 1,314,592 3,035,339 25,180 (3,060,519 ) 1,314,592 Total liabilities and stockholders ’ equity $ 4,333,535 $ 4,486,998 $ 31,622 $ (4,969,336 ) $ 3,882,819 CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Three months ended March 31, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Total revenues $ 98,268 $ 148,609 $ — $ — $ 246,877 Costs and expenses: Lease operating expenses — 15,986 — — 15,986 Production taxes — 4,799 — — 4,799 Midstream gathering and processing expenses — 57,896 — — 57,896 Depreciation, depletion and amortization 2,502 75,360 166 — 78,028 Impairment of oil and natural gas properties — 553,345 — — 553,345 General and administrative expenses 24,646 (8,650 ) 173 — 16,169 Accretion expense — 741 — — 741 27,148 699,477 339 — 726,964 INCOME (LOSS) FROM OPERATIONS 71,120 (550,868 ) (339 ) — (480,087 ) OTHER EXPENSE (INCOME): Interest expense 33,177 (187 ) — — 32,990 Interest income (59 ) (93 ) — — (152 ) Gain on debt extinguishment (15,322 ) — — — (15,322 ) Loss from equity method investments and investments in subsidiaries 563,366 — 143 (552,720 ) 10,789 Other expense 206 1,650 — — 1,856 581,368 1,370 143 (552,720 ) 30,161 LOSS BEFORE INCOME TAXES (510,248 ) (552,238 ) (482 ) 552,720 (510,248 ) INCOME TAX EXPENSE 7,290 — — — 7,290 NET LOSS $ (517,538 ) $ (552,238 ) $ (482 ) $ 552,720 $ (517,538 ) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Three months ended March 31, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated Total revenues $ 186,246 $ 134,332 $ — $ — $ 320,578 Costs and expenses: Lease operating expenses 14,893 4,914 — — 19,807 Production taxes 3,261 4,660 — — 7,921 Midstream gathering and processing expenses 43,299 26,983 — — 70,282 Depreciation, depletion and amortization 118,432 1 — — 118,433 General and administrative expenses 10,731 (675 ) 1 — 10,057 Accretion expense 951 116 — — 1,067 191,567 35,999 1 — 227,567 (LOSS) INCOME FROM OPERATIONS (5,321 ) 98,333 (1 ) — 93,011 OTHER (INCOME) EXPENSE: Interest expense 35,925 (304 ) — — 35,621 Interest income (147 ) (5 ) — — (152 ) (Income) loss from equity method investments and investments in subsidiaries (102,914 ) — 393 98,248 (4,273 ) Other income (427 ) — — — (427 ) (67,563 ) (309 ) 393 98,248 30,769 INCOME (LOSS) BEFORE INCOME TAXES 62,242 98,642 (394 ) (98,248 ) 62,242 INCOME TAX BENEFIT — — — — — NET INCOME (LOSS) $ 62,242 $ 98,642 $ (394 ) $ (98,248 ) $ 62,242 CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Amounts in thousands) Three months ended March 31, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Net loss $ (517,538 ) $ (552,238 ) $ (482 ) $ 552,720 $ (517,538 ) Foreign currency translation adjustment (15,030 ) (360 ) (14,670 ) 15,030 (15,030 ) Other comprehensive loss (15,030 ) (360 ) (14,670 ) 15,030 (15,030 ) Comprehensive loss $ (532,568 ) $ (552,598 ) $ (15,152 ) $ 567,750 $ (532,568 ) Three months ended March 31, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated Net income (loss) $ 62,242 $ 98,642 $ (394 ) $ (98,248 ) $ 62,242 Foreign currency translation adjustment 3,801 94 3,707 (3,801 ) 3,801 Other comprehensive income 3,801 94 3,707 (3,801 ) 3,801 Comprehensive income (loss) $ 66,043 $ 98,736 $ 3,313 $ (102,049 ) $ 66,043 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Amounts in thousands) Three months ended March 31, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 64,033 $ 66,805 $ (435 ) $ 435 $ 130,838 Net cash used in investing activities (448 ) (69,361 ) — — (69,809 ) Net cash (used in) provided by financing activities (65,456 ) — 435 (435 ) (65,456 ) Net decrease in cash, cash equivalents and restricted cash (1,871 ) (2,556 ) — — (4,427 ) Cash, cash equivalents and restricted cash at beginning of period 2,768 3,097 195 — 6,060 Cash, cash equivalents and restricted cash at end of period $ 897 $ 541 $ 195 $ — $ 1,633 Three months ended March 31, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 210,928 $ 28,837 $ (1 ) $ 1 $ 239,765 Net cash used in investing activities (200,970 ) (44,593 ) (432 ) 432 (245,563 ) Net cash (used in) provided by financing activities (28,503 ) — 433 (433 ) (28,503 ) Net decrease in cash, cash equivalents and restricted cash (18,545 ) (15,756 ) — — (34,301 ) 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 $ 7,040 $ 10,955 $ 1 $ — $ 17,996 |