EXCO RESOURCES, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands) December 31, 2015 December 31, 2014

Assets
Current assets:
Cash and cash equivalents ............................................................................................................................. $ 12,247 $ 46,305
Restricted cash ............................................................................................................................................... 21,220 23,970
Accounts receivable, net: ...............................................................................................................................
Oil and natural gas ................................................................................................................................ 37,236 81,720
Joint interest .......................................................................................................................................... 22,095 65,398
Other ..................................................................................................................................................... 8,894 8,945
Derivative financial instruments .................................................................................................................... 39,499 97,278
Inventory and other ........................................................................................................................................ 8,610 7,150
Total current assets.................................................................................................................... 149,801 330,766
Equity investments.................................................................................................................................................. 40,797 55,985
Oil and natural gas properties (full cost accounting method):
Unproved oil and natural gas properties and development costs not being amortized.................................. 115,377 276,025
Proved developed and undeveloped oil and natural gas properties ............................................................... 3,070,430 3,852,073
Accumulated depletion .................................................................................................................................. (2,627,763) (2,414,461)
Oil and natural gas properties, net ................................................................................................................. 558,044 1,713,637
Other property and equipment, net ......................................................................................................................... 27,812 24,644
Deferred financing costs, net .................................................................................................................................. 8,408 14,617
Derivative financial instruments ............................................................................................................................. 6,109 2,138
Goodwill ................................................................................................................................................................. 163,155 163,155
Total assets................................................................................................................................ $ 954,126 $ 2,304,942
Liabilities and shareholders’ equity
Current liabilities:
Accounts payable and accrued liabilities....................................................................................................... $ 85,254 $ 110,211
Revenues and royalties payable ..................................................................................................................... 106,163 152,651
Drilling advances ........................................................................................................................................... 2,795 37,648
Accrued interest payable................................................................................................................................ 7,846 26,265
Current portion of asset retirement obligations ............................................................................................. 845 1,769
Income taxes payable..................................................................................................................................... — —
Derivative financial instruments .................................................................................................................... 16 892
Current portion of long-term debt.................................................................................................................. 50,000 —
Total current liabilities.......................................................................................................................... 252,919 329,436
Long-term debt........................................................................................................................................................ 1,320,279 1,430,516
Asset retirement obligations and other long-term liabilities................................................................................... 43,251 34,986
Commitments and contingencies ............................................................................................................................
Shareholders’ equity:
Common shares, $0.001 par value; 780,000,000 authorized shares; 283,633,996 shares issued and
283,039,333 shares outstanding at December 31, 2015; 274,351,756 shares issued and 273,773,714
shares outstanding at December 31, 2014...................................................................................................... 276 270
Additional paid-in capital .............................................................................................................................. 3,522,153 3,502,209
Accumulated deficit ....................................................................................................................................... (4,177,120) (2,984,860)
Treasury shares, at cost; 594,663 at December 31, 2015 and 578,042 at December 31, 2014...................... (7,632) (7,615)
Total shareholders’ equity..................................................................................................................... (662,323) 510,004
Total liabilities and shareholders’ equity.............................................................................................. $ 954,126 $ 2,304,942

See accompanying notes.

84
 EXCO RESOURCES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS

Year Ended December 31,

(in thousands, except per share data) 2015 2014 2013
Revenues:
Oil .................................................................................................. $ 102,787 $ 196,316 $ 111,440
Natural gas ..................................................................................... 225,544 463,953 522,869
Total revenues......................................................................... 328,331 660,269 634,309
Costs and expenses:
Oil and natural gas operating costs ................................................ 53,903 64,467 61,277
Production and ad valorem taxes ................................................... 22,630 29,859 21,971
Gathering and transportation.......................................................... 99,321 101,574 100,645
Depletion, depreciation and amortization ...................................... 215,426 263,569 245,775
Impairment of oil and natural gas properties ................................. 1,215,370 — 108,546
Accretion of discount on asset retirement obligations................... 2,277 2,690 2,514
General and administrative ............................................................ 58,818 65,920 91,878
(Gain) loss on divestitures and other operating items.................... 461 5,315 (177,518)
Total costs and expenses......................................................... 1,668,206 533,394 455,088
Operating income (loss)................................................................. (1,339,875) 126,875 179,221
Other income (expense):
Interest expense, net....................................................................... (106,082) (94,284) (102,589)
Gain (loss) on derivative financial instruments ............................. 75,869 87,665 (320)
Gain on restructuring and extinguishment of debt......................... 193,276 — —
Other income (expense) ................................................................. 122 241 (828)
Equity income (loss) ...................................................................... (15,691) 172 (53,280)
Total other income (expense).................................................. 147,494 (6,206) (157,017)
Income (loss) before income taxes........................................................ (1,192,381) 120,669 22,204
Income tax expense ............................................................................... — — —
Net income (loss) .................................................................................. $ (1,192,381) $ 120,669 $ 22,204
Earnings (loss) per common share:
Basic:
Net income (loss).................................................................... $ (4.36) $ 0.45 $ 0.10
Weighted average common shares outstanding...................... 273,621 268,258 215,011
Diluted:
Net income (loss).................................................................... $ (4.36) $ 0.45 $ 0.10
Weighted average common shares and common share
equivalents outstanding .......................................................... 273,621 268,376 230,912

See accompanying notes.

85
 EXCO RESOURCES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year Ended December 31,
(in thousands) 2015 2014 2013
Operating Activities:
Net income (loss) ...................................................................................................................................... $ (1,192,381) $ 120,669 $ 22,204
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depletion, depreciation and amortization ........................................................................................ 215,426 263,569 245,775
Equity-based compensation expense ............................................................................................... 7,198 4,962 10,748
Accretion of discount on asset retirement obligations..................................................................... 2,277 2,690 2,514
Impairment of oil and natural gas properties ................................................................................... 1,215,370 — 108,546
(Income) loss from equity investments............................................................................................ 15,691 (172) 53,280
(Gain) loss on derivative financial instruments ............................................................................... (75,869) (87,665) 320
Cash settlements (payments) of derivative financial instruments.................................................... 128,800 (18,991) 42,119
Amortization of deferred financing costs and discount on debt issuance........................................ 16,994 12,055 29,624
Gain on divestitures and other non-operating items ........................................................................ (32) (17) (185,163)
Gain on restructuring and extinguishment of debt........................................................................... (193,276) — —
Effect of changes in: ........................................................................................................................
Restricted cash with related party ........................................................................................... (2,100) — —
Accounts receivable ................................................................................................................ 88,610 52,007 (46,176)
Other current assets................................................................................................................. 434 (2,609) 9,627
Accounts payable and other current liabilities........................................................................ (93,115) 15,595 57,216
Net cash provided by operating activities................................................................................................. 134,027 362,093 350,634
Investing Activities:
Additions to oil and natural gas properties, gathering assets and equipment ........................................... (317,590) (391,776) (320,538)
Property acquisitions................................................................................................................................. (7,608) (10,790) (976,714)
Proceeds from disposition of property and equipment ............................................................................. 7,397 187,655 749,628
Restricted cash .......................................................................................................................................... 4,850 (3,400) 49,515
Net changes in advances to joint ventures ................................................................................................ 10,663 (5,026) 10,645
Equity investments and other.................................................................................................................... 1,455 1,749 234,986
Net cash used in investing activities ......................................................................................................... (300,833) (221,588) (252,478)
Financing Activities:
Borrowings under credit agreements ........................................................................................................ 165,000 100,000 1,004,523
Repayments under credit agreements ....................................................................................................... (300,000) (964,970) (1,022,785)
Proceeds received from issuance of 2022 Notes....................................................................................... — 500,000 —
Repurchases of 2018 Notes....................................................................................................................... (12,008) — —
Proceeds received from issuance of Fairfax Term Loan........................................................................... 300,000 — —
Payment on Exchange Term Loan ............................................................................................................ (8,827) — —
Proceeds from issuance of common shares, net........................................................................................ 9,693 271,773 1,712
Payment of common share dividends ....................................................................................................... (164) (41,060) (43,214)
Deferred financing costs and other ........................................................................................................... (20,946) (10,426) (33,553)
Net cash provided by (used in) financing activities.................................................................................. 132,748 (144,683) (93,317)
Net increase (decrease) in cash ................................................................................................................. (34,058) (4,178) 4,839
Cash at beginning of period ...................................................................................................................... 46,305 50,483 45,644
Cash at end of period ................................................................................................................................ $ 12,247 $ 46,305 $ 50,483
Supplemental Cash Flow Information:
Cash interest payments ............................................................................................................................. $ 117,463 $ 91,735 $ 88,936
Income tax payments ................................................................................................................................ — — —
Supplemental non-cash investing and financing activities: ......................................................................
Capitalized equity-based compensation................................................................................................. $ 3,428 $ 5,498 $ 7,288
Capitalized interest................................................................................................................................. 12,040 20,060 18,729
Issuance of common shares for director services .................................................................................. 150 235 93
Debt eliminated upon sale of Compass and assumed upon formation of Compass, net for the years
ended December 31, 2014 and 2013, respectively ................................................................................ — (83,246) 58,613

See accompanying notes.

86
 EXCO RESOURCES, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

Common Shares Subscription Rights Treasury Shares Additional Total

paid-in Accumulated shareholders’
(in thousands) Shares Amount Shares Amount Shares Amount capital deficit equity
Balance at December
31, 2012 ......................... 218,126 $ 215 — $ — (539) $ (7,479) $ 3,200,067 $ (3,043,410) $ 149,393
Issuance of common
shares ............................. 228 — — — — — 1,805 — 1,805
Equity-based
compensation................. — — — — — — 17,931 — 17,931
Restricted shares issued,
net of cancellations........ 429 — — — — — — — —
Common share
dividends ....................... — — — — — — — (43,428) (43,428)
Issuance of subscription
rights.............................. — — 54,575 55 — — (55) — —
Net income .................... — — — — — — — 22,204 22,204
Balance at December
31, 2013 ......................... 218,783 $ 215 54,575 $ 55 (539) $ (7,479) $ 3,219,748 $ (3,064,634) $ 147,905
Issuance of common
shares ............................. 54,582 55 (54,575) (55) — — 272,008 — 272,008
Equity-based
compensation................. — — — — — — 10,453 — 10,453
Restricted shares issued,
net of cancellations........ 987 — — — — — — — —
Common share
dividends ....................... — — — — — — — (40,895) (40,895)
Treasury share
repurchase...................... — — — — (39) (136) — — (136)
Net income .................... — — — — — — — 120,669 120,669
Balance at December
31, 2014 ......................... 274,352 $ 270 — $ — (578) $ (7,615) $ 3,502,209 $ (2,984,860) $ 510,004
Issuance of common
shares ............................. 5,882 6 — — — — 9,838 — 9,844
Equity-based
compensation................. — — — — — — 10,106 — 10,106
Restricted shares issued,
net of cancellations........ 3,400 — — — — — — — —
Common share
dividends ....................... — — — — — — — 121 121
Treasury share
repurchases .................... — — — — (17) (17) — — (17)
Net loss .......................... — — — — — — — (1,192,381) (1,192,381)
Balance at December
31, 2015 ......................... 283,634 $ 276 — $ — (595) $ (7,632) $ 3,522,153 $ (4,177,120) $ (662,323)

See accompanying notes.

87