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, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 823 $ 1,748 $ 246 $ — $ 2,817 Accounts receivable - oil and natural gas sales 860 64,785 — — 65,645 Accounts receivable - joint interest and other 2,949 16,440 — — 19,389 Accounts receivable - intercompany 1,482,102 1,150,631 — (2,632,733) — Prepaid expenses and other current assets 10,781 5 76 — 10,862 Short-term derivative instruments 53,188 — — — 53,188 Total current assets 1,550,703 1,233,609 322 (2,632,733) 151,901 Property and equipment: Oil and natural gas properties, full-cost accounting 1,247,631 9,478,228 5,862 (729) 10,730,992 Other property and equipment 92,768 51 4,019 — 96,838 Accumulated depletion, depreciation, amortization and impairment (1,423,539) (7,032,075) (1,850) — (8,457,464) Property and equipment, net (83,140) 2,446,204 8,031 (729) 2,370,366 Other assets: Equity investments and investments in subsidiaries 1,930,479 6,332 13,013 (1,936,772) 13,052 Long-term derivative instruments 4,298 — — — 4,298 Operating lease assets 3,640 — — — 3,640 Other assets 29,216 7,784 — — 37,000 Total other assets 1,967,633 14,116 13,013 (1,936,772) 57,990 Total assets $ 3,435,196 $ 3,693,929 $ 21,366 $ (4,570,234) $ 2,580,257 Liabilities and Stockholders ’ Equity Current liabilities: Accounts payable and accrued liabilities $ 46,085 $ 269,490 $ — $ — $ 315,575 Accounts payable - intercompany 1,185,800 1,442,144 4,789 (2,632,733) — Short-term derivative instruments 8,540 — — — 8,540 Current portion of operating lease liabilities 3,356 — — — 3,356 Current maturities of long-term debt 649 — — — 649 Total current liabilities 1,244,430 1,711,634 4,789 (2,632,733) 328,120 Long-term derivative instruments 45,615 — — — 45,615 Asset retirement obligation - long-term — 61,371 — — 61,371 Uncertain tax position liability 3,209 — — — 3,209 Non-current operating lease liabilities 284 — — — 284 Long-term debt, net of current maturities 1,910,318 — — — 1,910,318 Total liabilities 3,203,856 1,773,005 4,789 (2,632,733) 2,348,917 Stockholders’ equity: Common stock 1,601 — — — 1,601 Paid-in capital 4,211,062 4,171,409 267,559 (4,438,968) 4,211,062 Accumulated other comprehensive loss (54,991) — (52,562) 52,562 (54,991) Accumulated deficit (3,926,332) (2,250,485) (198,420) 2,448,905 (3,926,332) Total stockholders’ equity 231,340 1,920,924 16,577 (1,937,501) 231,340 Total liabilities and stockholders ’ equity $ 3,435,196 $ 3,693,929 $ 21,366 $ (4,570,234) $ 2,580,257 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 (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 June 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Total revenues $ 26,970 $ 105,440 $ — $ — $ 132,410 Costs and expenses: Lease operating expenses — 15,686 — — 15,686 Production taxes — 3,605 — — 3,605 Midstream gathering and processing expenses — 59,974 — — 59,974 Depreciation, depletion and amortization 2,388 62,236 166 — 64,790 Impairment of oil and natural gas properties — 532,880 — — 532,880 General and administrative expenses 21,731 (11,374) 113 — 10,470 Accretion expense — 755 — — 755 Total Operating Expenses 24,119 663,762 279 — 688,160 INCOME (LOSS) FROM OPERATIONS 2,851 (558,322) (279) — (555,750) OTHER EXPENSE (INCOME): Interest expense 32,825 (459) — — 32,366 Interest income (28) (50) — — (78) Gain on debt extinguishment (34,257) — — — (34,257) Loss from equity method investments and investments in subsidiaries 562,502 — 45 (562,502) 45 Other expense 2,877 4,365 — — 7,242 Total Other Expense 563,919 3,856 45 (562,502) 5,318 LOSS BEFORE INCOME TAXES (561,068) (562,178) (324) 562,502 (561,068) INCOME TAX EXPENSE — — — — — NET LOSS $ (561,068) $ (562,178) $ (324) $ 562,502 $ (561,068) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Three months ended June 30, 2019 Parent Guarantors Non-Guarantor 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 15,207 (3,583) 103 — 11,727 Accretion expense 438 921 — — 1,359 Total Operating Expenses 138,974 101,406 158 — 240,538 INCOME (LOSS) FROM OPERATIONS 141,317 77,297 (158) — 218,456 OTHER EXPENSE (INCOME): Interest expense 37,373 (955) — — 36,418 Interest income (120) (39) — — (159) Loss (income) from equity method investments and investments in subsidiaries 47,449 — (54) 78,187 125,582 Other expense 990 — — — 990 Total Other Expense (Income) 85,692 (994) (54) 78,187 162,831 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) Six months ended June 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Total revenues $ 125,238 $ 254,049 $ — $ — $ 379,287 Costs and expenses: Lease operating expenses — 31,672 — — 31,672 Production taxes — 8,404 — — 8,404 Midstream gathering and processing expenses — 117,870 — — 117,870 Depreciation, depletion, and amortization 4,890 137,596 332 — 142,818 Impairment of oil and gas properties — 1,086,225 — — 1,086,225 General and administrative expenses 46,377 (20,024) 286 — 26,639 Accretion expense — 1,496 — — 1,496 Total Operating Expenses 51,267 1,363,239 618 — 1,415,124 INCOME (LOSS) FROM OPERATIONS 73,971 (1,109,190) (618) — (1,035,837) OTHER EXPENSE (INCOME): Interest expense 66,002 (646) — — 65,356 Interest income (87) (143) — — (230) Gain on debt extinguishment (49,579) — — — (49,579) Loss from equity method investments and investments in subsidiaries 1,125,868 — 188 (1,115,222) 10,834 Other expense 3,083 6,015 — — 9,098 Total Other Expense 1,145,287 5,226 188 (1,115,222) 35,479 LOSS BEFORE INCOME TAXES (1,071,316) (1,114,416) (806) 1,115,222 (1,071,316) INCOME TAX EXPENSE 7,290 — — — 7,290 NET LOSS $ (1,078,606) $ (1,114,416) $ (806) $ 1,115,222 $ (1,078,606) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Six months ended June 30, 2019 Parent Guarantors Non-Guarantor 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 25,938 (4,258) 104 — 21,784 Accretion expense 1,389 1,037 — — 2,426 Total Operating Expenses 330,541 137,405 159 — 468,105 INCOME (LOSS) FROM OPERATIONS 135,996 175,630 (159) — 311,467 OTHER EXPENSE (INCOME): Interest expense 73,298 (1,259) — — 72,039 Interest income (267) (44) — — (311) (Income) loss from equity method investments and investments in subsidiaries (55,465) — 339 176,435 121,309 Other expense 563 — — — 563 Total Other Expense (Income) 18,129 (1,303) 339 176,435 193,600 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 Three months ended June 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Net loss $ (561,068) $ (562,178) $ (324) $ 562,502 $ (561,068) Foreign currency translation adjustment 6,872 — 6,872 (6,872) 6,872 Other comprehensive loss 6,872 — 6,872 (6,872) 6,872 Comprehensive loss $ (554,196) $ (562,178) $ 6,548 $ 555,630 $ (554,196) Three months ended June 30, 2019 Parent Guarantors Non-Guarantor 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 3,610 61 3,549 (3,610) 3,610 Comprehensive income $ 238,566 $ 78,352 $ 3,445 $ (81,797) $ 238,566 Six months ended June 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Net loss $ (1,078,606) $ (1,114,416) $ (806) $ 1,115,222 $ (1,078,606) Foreign currency translation adjustment (8,158) (360) (7,798) 8,158 (8,158) Other comprehensive loss (8,158) (360) (7,798) 8,158 (8,158) Comprehensive loss $ (1,086,764) $ (1,114,776) $ (8,604) $ 1,123,380 $ (1,086,764) Six months ended June 30, 2019 Parent Guarantors Non-Guarantor 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 7,411 155 7,256 (7,411) 7,411 Comprehensive income $ 304,609 $ 177,088 $ 6,758 $ (183,846) $ 304,609 CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Amounts in thousands) Six months ended June 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 18,854 $ 228,317 $ (384) $ 435 $ 247,222 Net cash used in investing activities (424) (229,666) — — (230,090) Net cash (used in) provided by financing activities (20,375) — 435 (435) (20,375) Net (decrease) increase in cash, cash equivalents and restricted cash (1,945) (1,349) 51 — (3,243) 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 $ 823 $ 1,748 $ 246 $ — $ 2,817 Six months ended June 30, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated Net cash provided by (used in) operating activities $ 312,267 $ 84,146 $ 3,355 $ 1 $ 399,769 Net cash used in investing activities (405,848) (101,058) (3,751) 432 (510,225) Net cash (used in) provided by financing activities 78,936 — 433 (433) 78,936 Net decrease 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 |