GUARANTOR FINANCIAL STATEMENTS | GUARANTOR FINANCIAL STATEMENTS: Our Guarantor Subsidiaries, including Stone Offshore, SEO A LLC and SEO B LLC, are unconditional guarantors of the 2017 Convertible Notes and the 2022 Notes. Our other subsidiaries (the “Non-Guarantor Subsidiaries”) have not provided guarantees. The following presents consolidating financial information as of December 31, 2015 and 2014 and for the years ended December 31, 2015 , 2014 and 2013 on an issuer (parent company), Guarantor Subsidiaries, Non-Guarantor Subsidiaries and consolidated basis. Elimination entries presented are necessary to combine the entities. CCONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2015 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 9,681 $ 2 $ 1,076 $ — $ 10,759 Accounts receivable 10,597 39,190 — (1,756 ) 48,031 Fair value of derivative contracts — 38,576 — — 38,576 Current income tax receivable 46,174 — — — 46,174 Inventory 535 — — — 535 Other current assets 6,313 — 33 — 6,346 Total current assets 73,300 77,768 1,109 (1,756 ) 150,421 Oil and gas properties, full cost method: Proved 1,875,152 7,458,262 42,484 — 9,375,898 Less: accumulated DD&A (1,874,622 ) (6,686,849 ) (42,484 ) — (8,603,955 ) Net proved oil and gas properties 530 771,413 — — 771,943 Unevaluated 253,308 186,735 — — 440,043 Other property and equipment, net 29,289 — — — 29,289 Other assets, net 16,612 826 1,035 — 18,473 Investment in subsidiary 745,033 — 1,088 (746,121 ) — Total assets $ 1,118,072 $ 1,036,742 $ 3,232 $ (747,877 ) $ 1,410,169 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable to vendors $ 16,063 $ 67,901 $ — $ (1,757 ) $ 82,207 Undistributed oil and gas proceeds 5,216 776 — — 5,992 Accrued interest 9,022 — — — 9,022 Asset retirement obligations — 20,400 891 — 21,291 Other current liabilities 40,161 551 — — 40,712 Total current liabilities 70,462 89,628 891 (1,757 ) 159,224 Long-term debt 1,060,955 — — — 1,060,955 Asset retirement obligations 1,240 203,335 — — 204,575 Other long-term liabilities 25,204 — — — 25,204 Total liabilities 1,157,861 292,963 891 (1,757 ) 1,449,958 Commitments and contingencies Stockholders’ equity: Common stock 553 — — — 553 Treasury stock (860 ) — — — (860 ) Additional paid-in capital 1,648,189 1,344,577 109,795 (1,454,372 ) 1,648,189 Accumulated deficit (1,705,623 ) (624,824 ) (95,306 ) 720,130 (1,705,623 ) Accumulated other comprehensive income (loss) 17,952 24,026 (12,148 ) (11,878 ) 17,952 Total stockholders’ equity (39,789 ) 743,779 2,341 (746,120 ) (39,789 ) Total liabilities and stockholders’ equity $ 1,118,072 $ 1,036,742 $ 3,232 $ (747,877 ) $ 1,410,169 CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2014 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 72,886 $ 1,450 $ 152 $ — $ 74,488 Restricted cash 177,647 — — — 177,647 Accounts receivable 73,711 46,615 33 — 120,359 Fair value of derivative contracts — 139,179 — — 139,179 Current income tax receivable 7,212 — — — 7,212 Deferred taxes * 4,095 — — (4,095 ) — Inventory 1,011 2,698 — — 3,709 Other current assets 8,112 — 6 — 8,118 Total current assets 344,674 189,942 191 (4,095 ) 530,712 Oil and gas properties, full cost method: Proved 1,689,802 7,127,466 — — 8,817,268 Less: accumulated DD&A (970,387 ) (6,000,244 ) — — (6,970,631 ) Net proved oil and gas properties 719,415 1,127,222 — — 1,846,637 Unevaluated 289,556 241,230 36,579 — 567,365 Other property and equipment, net 32,340 — — — 32,340 Fair value of derivative contracts — 14,333 — — 14,333 Other assets, net 12,103 1,360 5,007 — 18,470 Investment in subsidiary 1,050,546 — 41,638 (1,092,184 ) — Total assets $ 2,448,634 $ 1,574,087 $ 83,415 $ (1,096,279 ) $ 3,009,857 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable to vendors $ 74,756 $ 57,873 $ — $ — $ 132,629 Undistributed oil and gas proceeds 22,158 1,074 — — 23,232 Accrued interest 9,022 — — — 9,022 Deferred taxes * — 24,214 — (4,095 ) 20,119 Asset retirement obligations — 69,400 — — 69,400 Other current liabilities 49,306 199 — — 49,505 Total current liabilities 155,242 152,760 — (4,095 ) 303,907 Long-term debt 1,032,281 — — — 1,032,281 Deferred taxes * 117,206 169,137 — — 286,343 Asset retirement obligations 3,588 243,421 — — 247,009 Other long-term liabilities 38,714 — — — 38,714 Total liabilities 1,347,031 565,318 — (4,095 ) 1,908,254 Commitments and contingencies Stockholders’ equity: Common stock 549 — — — 549 Treasury stock (860 ) — — — (860 ) Additional paid-in capital 1,633,307 1,362,684 90,339 (1,453,023 ) 1,633,307 Accumulated earnings (deficit) (614,708 ) (440,699 ) 12 440,687 (614,708 ) Accumulated other comprehensive income (loss) 83,315 86,784 (6,936 ) (79,848 ) 83,315 Total stockholders’ equity 1,101,603 1,008,769 83,415 (1,092,184 ) 1,101,603 Total liabilities and stockholders’ equity $ 2,448,634 $ 1,574,087 $ 83,415 $ (1,096,279 ) $ 3,009,857 * Deferred income taxes have been allocated to our Guarantor Subsidiaries where related oil and gas properties reside. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2015 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 12,804 $ 403,693 $ — $ — $ 416,497 Natural gas production 41,646 41,863 — — 83,509 Natural gas liquids production 22,375 9,947 — — 32,322 Other operational income 4,369 — — — 4,369 Derivative income, net — 7,952 — — 7,952 Total operating revenue 81,194 463,455 — — 544,649 Operating expenses: Lease operating expenses 16,264 83,872 3 — 100,139 Transportation, processing, and gathering expenses 50,247 8,600 — — 58,847 Production taxes 5,631 1,246 — — 6,877 Depreciation, depletion, amortization 123,724 157,964 — — 281,688 Write-down of oil and gas properties 785,463 529,354 47,630 — 1,362,447 Accretion expense 365 25,623 — — 25,988 Salaries, general and administrative expenses 69,147 201 36 — 69,384 Incentive compensation expense 2,242 — — — 2,242 Other operational expenses 2,360 — — — 2,360 Total operating expenses 1,055,443 806,860 47,669 — 1,909,972 Loss from operations (974,249 ) (343,405 ) (47,669 ) — (1,365,323 ) Other (income) expenses: Interest expense 43,907 21 — — 43,928 Interest income (327 ) (246 ) (7 ) — (580 ) Other income (617 ) (1,163 ) (3 ) — (1,783 ) Other expense 434 — — — 434 Loss from investment in subsidiaries 231,783 — 47,659 (279,442 ) — Total other (income) expenses 275,180 (1,388 ) 47,649 (279,442 ) 41,999 Loss before taxes (1,249,429 ) (342,017 ) (95,318 ) 279,442 (1,407,322 ) Provision (benefit) for income taxes: Current (44,096 ) — — — (44,096 ) Deferred (114,418 ) (157,893 ) — — (272,311 ) Total income taxes (158,514 ) (157,893 ) — — (316,407 ) Net loss $ (1,090,915 ) $ (184,124 ) $ (95,318 ) $ 279,442 $ (1,090,915 ) Comprehensive loss $ (1,156,278 ) $ (184,124 ) $ (95,318 ) $ 279,442 $ (1,156,278 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2014 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 29,701 $ 486,403 $ — $ — $ 516,104 Natural gas production 86,812 79,682 — — 166,494 Natural gas liquids production 61,200 24,442 — — 85,642 Other operational income 7,551 400 — — 7,951 Derivative income, net — 19,351 — — 19,351 Total operating revenue 185,264 610,278 — — 795,542 Operating expenses: Lease operating expenses 18,719 157,776 — — 176,495 Transportation, processing, and gathering expenses 53,028 11,923 — — 64,951 Production taxes 8,324 3,827 — — 12,151 Depreciation, depletion, amortization 138,313 201,693 — — 340,006 Write-down of oil and gas properties 351,192 — — — 351,192 Accretion expense 230 28,181 — — 28,411 Salaries, general and administrative expenses 66,430 4 17 — 66,451 Incentive compensation expense 10,361 — — — 10,361 Other operational expenses 669 193 — — 862 Total operating expenses 647,266 403,597 17 — 1,050,880 Income (loss) from operations (462,002 ) 206,681 (17 ) — (255,338 ) Other (income) expenses: Interest expense 38,810 45 — — 38,855 Interest income (333 ) (192 ) (49 ) — (574 ) Other income (836 ) (1,496 ) — — (2,332 ) Other expense 274 — — — 274 Income from investment in subsidiaries (133,336 ) — (32 ) 133,368 — Total other (income) expenses (95,421 ) (1,643 ) (81 ) 133,368 36,223 Income (loss) before taxes (366,581 ) 208,324 64 (133,368 ) (291,561 ) Provision (benefit) for income taxes: Current 159 — — — 159 Deferred (177,197 ) 75,020 — — (102,177 ) Total income taxes (177,038 ) 75,020 — — (102,018 ) Net income (loss) $ (189,543 ) $ 133,304 $ 64 $ (133,368 ) $ (189,543 ) Comprehensive income (loss) $ (104,166 ) $ 133,304 $ 64 $ (133,368 ) $ (104,166 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS YEAR ENDED DECEMBER 31, 2013 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 30,475 $ 684,629 $ — $ — $ 715,104 Natural gas production 68,895 121,685 — — 190,580 Natural gas liquids production 32,293 28,394 — — 60,687 Other operational income 7,163 645 — — 7,808 Total operating revenue 138,826 835,353 — — 974,179 Operating expenses: Lease operating expenses 14,680 186,473 — — 201,153 Transportation, processing and gathering expenses 28,322 13,850 — — 42,172 Production taxes 6,229 8,800 — — 15,029 Depreciation, depletion, amortization 93,579 256,995 — — 350,574 Accretion expense 372 33,203 — — 33,575 Salaries, general and administrative expenses 59,473 5 46 — 59,524 Franchise tax settlement 12,590 — — — 12,590 Incentive compensation expense 15,340 — — — 15,340 Other operational expenses 38 113 — — 151 Derivative expense, net — 2,090 — — 2,090 Total operating expenses 230,623 501,529 46 — 732,198 Income (loss) from operations (91,797 ) 333,824 (46 ) — 241,981 Other (income) expenses: Interest expense 32,816 21 — — 32,837 Interest income (1,480 ) (195 ) (20 ) — (1,695 ) Other income (875 ) (1,924 ) — — (2,799 ) Loss on early extinguishment of debt 27,279 — — — 27,279 (Income) loss from investment in subsidiaries (214,983 ) — 26 214,957 — Total other (income) expenses (157,243 ) (2,098 ) 6 214,957 55,622 Income (loss) before taxes 65,446 335,922 (52 ) (214,957 ) 186,359 Provision (benefit) for income taxes: Current (10,904 ) — — — (10,904 ) Deferred (41,284 ) 120,913 — — 79,629 Total income taxes (52,188 ) 120,913 — — 68,725 Net income (loss) $ 117,634 $ 215,009 $ (52 ) $ (214,957 ) $ 117,634 Comprehensive income (loss) $ 86,739 $ 215,009 $ (52 ) $ (214,957 ) $ 86,739 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2015 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net loss $ (1,090,915 ) $ (184,124 ) $ (95,318 ) $ 279,442 $ (1,090,915 ) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation, depletion and amortization 123,724 157,964 — — 281,688 Write-down of oil and gas properties 785,463 529,354 47,630 — 1,362,447 Accretion expense 365 25,623 — — 25,988 Deferred income tax benefit (114,418 ) (157,893 ) — — (272,311 ) Settlement of asset retirement obligations (15 ) (72,367 ) — — (72,382 ) Non-cash stock compensation expense 12,324 — — — 12,324 Excess tax benefits (1,586 ) — — — (1,586 ) Non-cash derivative expense — 16,440 — — 16,440 Non-cash interest expense 17,788 — — — 17,788 Change in current income taxes (37,377 ) — — — (37,377 ) Non-cash loss from investment in subsidiaries 231,783 — 47,659 (279,442 ) — Change in intercompany receivables/payables 9,744 (19,486 ) 9,742 — — Decrease in accounts receivable 34,609 9,084 31 — 43,724 (Increase) decrease in other current assets 1,799 — (32 ) — 1,767 (Increase) decrease in inventory (1,394 ) 2,698 — — 1,304 Decrease in accounts payable (7,471 ) (7,111 ) — — (14,582 ) Increase (decrease) in other current liabilities (25,989 ) 53 — — (25,936 ) Other 256 (1,163 ) — — (907 ) Net cash (used in) provided by operating activities (61,310 ) 299,072 9,712 — 247,474 Cash flows from investing activities: Investment in oil and gas properties (188,154 ) (323,359 ) (10,534 ) — (522,047 ) Proceeds from sale of oil and gas properties, net of expenses — 22,839 — — 22,839 Investment in fixed and other assets (1,549 ) — — — (1,549 ) Change in restricted funds 177,647 — 1,820 — 179,467 Investment in subsidiaries — — (9,714 ) 9,714 — Net cash used in investing activities (12,056 ) (300,520 ) (18,428 ) 9,714 (321,290 ) Cash flows from financing activities: Proceeds from bank borrowings 5,000 — — — 5,000 Repayments of bank borrowings (5,000 ) — — — (5,000 ) Deferred financing costs (68 ) — — — (68 ) Proceeds from building loan 11,770 — — — 11,770 Equity proceeds from parent — — 9,714 (9,714 ) — Excess tax benefits 1,586 — — — 1,586 Net payments for share-based compensation (3,127 ) — — — (3,127 ) Net cash provided by financing activities 10,161 — 9,714 (9,714 ) 10,161 Effect of exchange rate changes on cash — — (74 ) — (74 ) Net change in cash and cash equivalents (63,205 ) (1,448 ) 924 — (63,729 ) Cash and cash equivalents, beginning of period 72,886 1,450 152 — 74,488 Cash and cash equivalents, end of period $ 9,681 $ 2 $ 1,076 $ — $ 10,759 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2014 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income (loss) $ (189,543 ) $ 133,304 $ 64 $ (133,368 ) $ (189,543 ) Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation, depletion and amortization 138,313 201,693 — — 340,006 Write-down of oil and gas properties 351,192 — — — 351,192 Accretion expense 230 28,181 — — 28,411 Deferred income tax (benefit) provision (177,197 ) 75,020 — — (102,177 ) Settlement of asset retirement obligations (201 ) (56,208 ) — — (56,409 ) Non-cash stock compensation expense 11,325 — — — 11,325 Non-cash derivative income — (18,028 ) — — (18,028 ) Non-cash interest expense 16,661 — — — 16,661 Change in current income taxes 158 — — — 158 Non-cash income from investment in subsidiaries (133,336 ) — (32 ) 133,368 — Change in intercompany receivables/payables 114,056 (145,250 ) 31,194 — — (Increase) decrease in accounts receivable 1,131 50,514 (34 ) — 51,611 Increase in other current assets (6,238 ) — (6 ) — (6,244 ) (Increase) decrease in inventory 2,415 (2,415 ) — — — Decrease in accounts payable (662 ) (2,757 ) — — (3,419 ) Decrease in other current liabilities (16,946 ) (2,206 ) — — (19,152 ) Other (1,755 ) (1,496 ) — — (3,251 ) Net cash provided by operating activities 109,603 260,352 31,186 — 401,141 Cash flows from investing activities: Investment in oil and gas properties (338,731 ) (558,003 ) (30,513 ) — (927,247 ) Proceeds from sale of oil and gas properties, net of expenses 28,103 214,811 — — 242,914 Investment in fixed and other assets (10,182 ) — — — (10,182 ) Change in restricted funds (177,647 ) — (425 ) — (178,072 ) Investment in subsidiaries — — (31,696 ) 31,696 — Net cash used in investing activities (498,457 ) (343,192 ) (62,634 ) 31,696 (872,587 ) Cash flows from financing activities: Proceeds from issuance of common stock 225,999 — — — 225,999 Deferred financing costs (3,371 ) — — — (3,371 ) Equity proceeds from parent — — 31,696 (31,696 ) — Net payments for share-based compensation (7,182 ) — — — (7,182 ) Net cash provided by financing activities 215,446 — 31,696 (31,696 ) 215,446 Effect of exchange rate changes on cash — — (736 ) — (736 ) Net change in cash and cash equivalents (173,408 ) (82,840 ) (488 ) — (256,736 ) Cash and cash equivalents, beginning of period 246,294 84,290 640 — 331,224 Cash and cash equivalents, end of period $ 72,886 $ 1,450 $ 152 $ — $ 74,488 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS YEAR ENDED DECEMBER 31, 2013 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income (loss) $ 117,634 $ 215,009 $ (52 ) $ (214,957 ) $ 117,634 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation, depletion and amortization 93,579 256,995 — — 350,574 Accretion expense 372 33,203 — — 33,575 Deferred income tax provision (benefit) (41,284 ) 120,913 — — 79,629 Settlement of asset retirement obligations — (83,854 ) — — (83,854 ) Non-cash stock compensation expense 10,347 — — — 10,347 Excess tax benefits (156 ) — — — (156 ) Non-cash derivative expense — 2,239 — — 2,239 Loss on early extinguishment of debt 27,279 — — — 27,279 Non-cash interest expense 16,219 — — — 16,219 Change in current income taxes 2,767 — — — 2,767 Non-cash (income) loss from investment in subsidiaries (214,983 ) — 26 214,957 — Change in intercompany receivables/payables 186,903 (186,947 ) 44 — — (Increase) decrease in accounts receivable (15,630 ) 10,947 — — (4,683 ) Decrease in other current assets 1,752 — — — 1,752 Decrease in inventory 583 — — — 583 Increase (decrease) in accounts payable (1,052 ) 1,454 — — 402 Increase in other current liabilities 40,543 1,908 — — 42,451 Other 419 (2,972 ) — — (2,553 ) Net cash provided by operating activities 225,292 368,895 18 — 594,205 Cash flows from investing activities: Investment in oil and gas properties (273,474 ) (378,254 ) (11,571 ) — (663,299 ) Proceeds from sale of oil and gas properties, net of expenses 6,300 42,521 — — 48,821 Investment in fixed and other assets (6,816 ) — — — (6,816 ) Change in restricted funds — — (1,742 ) — (1,742 ) Investment in subsidiaries (14,000 ) — (13,404 ) 27,404 — Net cash used in investing activities (287,990 ) (335,733 ) (26,717 ) 27,404 (623,036 ) Cash flows from financing activities: Proceeds from issuance of senior notes 489,250 — — — 489,250 Deferred financing costs (9,065 ) — — — (9,065 ) Redemption of senior notes (396,014 ) — — — (396,014 ) Excess tax benefits 156 — — — 156 Equity proceeds from parent — — 27,404 (27,404 ) — Net payments for share-based compensation (3,733 ) — — — (3,733 ) Net cash provided by financing activities 80,594 — 27,404 (27,404 ) 80,594 Effect of exchange rate changes on cash — — (65 ) — (65 ) Net change in cash and cash equivalents 17,896 33,162 640 — 51,698 Cash and cash equivalents, beginning of period 228,398 51,128 — — 279,526 Cash and cash equivalents, end of period $ 246,294 $ 84,290 $ 640 $ — $ 331,224 |