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, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 43,774 $ 2,197 $ 5,072 $ — $ 51,043 Accounts receivable - oil and natural gas sales 861 91,582 — — 92,443 Accounts receivable - joint interest and other 428 14,993 — — 15,421 Accounts receivable - intercompany 332,011 73,885 — (405,896) — Prepaid expenses and other current assets 18,192 32,919 76 — 51,187 Short-term derivative instruments 6,245 — — — 6,245 Total current assets 401,511 215,576 5,148 (405,896) 216,339 Property and equipment: Oil and natural gas properties, full-cost accounting 1,248,836 9,531,593 6,606 (730) 10,786,305 Other property and equipment 92,551 51 3,319 — 95,921 Accumulated depletion, depreciation, amortization and impairment (1,425,619) (7,352,069) (2,016) — (8,779,704) Property and equipment, net (84,232) 2,179,575 7,909 (730) 2,102,522 Other assets: Equity investments and investments in subsidiaries 1,802,762 6,333 16,521 (1,809,056) 16,560 Long-term derivative instruments 1,098 — — — 1,098 Operating lease assets 2,012 — — — 2,012 Other assets 28,390 8,638 — — 37,028 Total other assets 1,834,262 14,971 16,521 (1,809,056) 56,698 Total assets $ 2,151,541 $ 2,410,122 $ 29,578 $ (2,215,682) $ 2,375,559 Liabilities and Stockholders ’ Equity Current liabilities: Accounts payable and accrued liabilities $ 59,543 $ 235,778 $ 38 $ — $ 295,359 Accounts payable - intercompany 74,733 321,373 9,789 (405,895) — Short-term derivative instruments 24,164 — — — 24,164 Current portion of operating lease liabilities 1,757 — — — 1,757 Current maturities of long-term debt 656 — — — 656 Total current liabilities 160,853 557,151 9,827 (405,895) 321,936 Long-term derivative instruments 63,803 — — — 63,803 Asset retirement obligation - long-term — 62,935 — — 62,935 Uncertain tax position liability 3,371 — — — 3,371 Non-current operating lease liabilities 255 — — — 255 Long-term debt, net of current maturities 2,068,036 — — — 2,068,036 Total liabilities 2,296,318 620,086 9,827 (405,895) 2,520,336 Stockholders’ equity: Common stock 1,607 — — — 1,607 Paid-in capital 4,212,241 4,291,981 267,560 (4,559,541) 4,212,241 Accumulated other comprehensive loss (51,329) 3 (48,902) 48,898 (51,330) Accumulated deficit (4,307,296) (2,501,948) (198,907) 2,700,856 (4,307,295) Total stockholders’ equity (144,777) 1,790,036 19,751 (1,809,787) (144,777) Total liabilities and stockholders ’ equity $ 2,151,541 $ 2,410,122 $ 29,578 $ (2,215,682) $ 2,375,559 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 September 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Total revenues $ (53,823) $ 189,999 $ — $ — $ 136,176 Costs and expenses: Lease operating expenses (157) 15,431 — — 15,274 Production taxes — 4,028 — — 4,028 Midstream gathering and processing expenses — 110,567 — — 110,567 Depreciation, depletion and amortization 2,265 49,120 166 — 51,551 Impairment of oil and natural gas properties — 270,874 — — 270,874 General and administrative expenses 29,454 (9,098) 168 — 20,524 Restructuring and liability management 8,984 — — — 8,984 Accretion expense — 774 — — 774 Total Operating Expenses 40,546 441,696 334 — 482,576 LOSS FROM OPERATIONS (94,369) (251,697) (334) — (346,400) OTHER EXPENSE (INCOME): Interest expense 34,488 (167) — — 34,321 Interest income (16) (36) — — (52) Loss from equity method investments and investments in subsidiaries 251,951 — 153 (251,951) 153 Other expense (income) 172 (31) — — 141 Total Other Expense (Income) 286,595 (234) 153 (251,951) 34,563 LOSS BEFORE INCOME TAXES (380,964) (251,463) (487) 251,951 (380,963) INCOME TAX EXPENSE — — — — — NET LOSS $ (380,964) $ (251,463) $ (487) $ 251,951 $ (380,963) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Three months ended September 30, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated Total revenues $ 27,358 $ 314,388 $ — $ — $ 341,746 Costs and expenses: Lease operating expenses (231) 22,704 — — 22,473 Production taxes 36 6,529 — — 6,565 Midstream gathering and processing expenses — 135,006 — — 135,006 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 25,757 (12,675) 116 — 13,198 Accretion expense — 747 — — 747 Total Operating Expenses 28,248 884,171 282 — 912,701 LOSS FROM OPERATIONS (890) (569,783) (282) — (570,955) OTHER EXPENSE (INCOME): Interest expense 36,566 (1,010) — — 35,556 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 Total Other Expense 627,959 2,201 40 (572,306) 57,894 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) Nine months ended September 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Total revenues $ 71,415 $ 550,400 $ — $ — $ 621,815 Costs and expenses: Lease operating expenses (157) 47,103 — — 46,946 Production taxes — 12,432 — — 12,432 Midstream gathering and processing expenses — 334,789 — — 334,789 Depreciation, depletion, and amortization 7,155 186,716 498 — 194,369 Impairment of oil and gas properties — 1,357,099 — — 1,357,099 General and administrative expenses 75,214 (29,122) 454 — 46,546 Restructuring and liability management 9,601 — — — 9,601 Accretion expense — 2,270 — — 2,270 Total Operating Expenses 91,813 1,911,287 952 — 2,004,052 LOSS FROM OPERATIONS (20,398) (1,360,887) (952) — (1,382,237) OTHER EXPENSE (INCOME): Interest expense 100,490 (813) — — 99,677 Interest income (103) (179) — — (282) Gain on debt extinguishment (49,579) — — — (49,579) Loss from equity method investments and investments in subsidiaries 1,377,819 — 341 (1,367,173) 10,987 Other expense 3,255 5,984 — — 9,239 Total Other Expense 1,431,882 4,992 341 (1,367,173) 70,042 LOSS BEFORE INCOME TAXES (1,452,280) (1,365,879) (1,293) 1,367,173 (1,452,279) INCOME TAX EXPENSE 7,290 — — — 7,290 NET LOSS $ (1,459,570) $ (1,365,879) $ (1,293) $ 1,367,173 $ (1,459,569) CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (Amounts in thousands) Nine months ended September 30, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated Total revenues $ 493,895 $ 732,763 $ — $ — $ 1,226,658 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 71,420 311,223 — — 382,643 Depreciation, depletion, and amortization 201,250 205,183 221 — 406,654 Impairment of oil and natural gas properties — 571,442 — — 571,442 General and administrative expenses 51,695 (16,933) 220 — 34,982 Accretion expense 1,389 1,784 — — 3,173 Total Operating Expenses 358,789 1,126,916 441 — 1,486,146 INCOME (LOSS) FROM OPERATIONS 135,106 (394,153) (441) — (259,488) OTHER EXPENSE (INCOME): Interest expense 109,864 (2,269) — — 107,595 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 Total Other Expense 646,088 898 379 (395,871) 251,494 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) Three months ended September 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Net loss $ (380,964) $ (251,463) $ (487) $ 251,951 $ (380,963) Foreign currency translation adjustment 3,661 — 3,661 (3,661) 3,661 Other comprehensive loss 3,661 — 3,661 (3,661) 3,661 Comprehensive loss $ (377,303) $ (251,463) $ 3,174 $ 248,290 $ (377,302) Three months ended September 30, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated 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 income (2,064) (43) (2,021) 2,064 (2,064) Comprehensive loss $ (486,866) $ (572,027) $ (2,343) $ 574,370 $ (486,866) Nine months ended September 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Net loss $ (1,459,570) $ (1,365,879) $ (1,293) $ 1,367,173 $ (1,459,569) Foreign currency translation adjustment (4,497) (360) (4,137) 4,497 (4,497) Other comprehensive loss (4,497) (360) (4,137) 4,497 (4,497) Comprehensive loss $ (1,464,067) $ (1,366,239) $ (5,430) $ 1,371,670 $ (1,464,066) Nine months ended September 30, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated 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) CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (Amounts in thousands) Nine months ended September 30, 2020 Parent Guarantors Non-Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ (95,023) $ 290,147 $ 4,442 $ 435 $ 200,001 Net cash used in investing activities 351 (291,047) — — (290,696) Net cash (used in) provided by financing activities 135,678 — 435 (435) 135,678 Net (decrease) increase in cash, cash equivalents and restricted cash 41,006 (900) 4,877 — 44,983 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 $ 43,774 $ 2,197 $ 5,072 $ — $ 51,043 Nine months ended September 30, 2019 Parent Guarantors Non-Guarantor Eliminations Consolidated 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 |