| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-5 | | | |
| | | | S-6 | | | |
| | | | S-12 | | | |
| | | | S-12 | | | |
| | | | S-12 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-15 | | | |
| | | | S-19 | | | |
| | | | S-25 | | | |
| | | | S-25 | | | |
| | | | S-25 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 10 | | | |
| | | | 13 | | | |
| | | | 14 | | | |
| | | | 15 | | | |
| | | | 15 | | |
| | |
December 31, 2022
|
| |||||||||||||||
| | |
Viper Historical
|
| |
Sellers Historical
|
| |
Pro Forma
Combined |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Standardized measure of discounted future net cash flows after taxes
|
| | | $ | 3,454,096 | | | | | $ | 855,639 | | | | | $ | 4,309,735 | | |
Add: Present value of future income tax discounted at 10%
|
| | | | 647,757 | | | | | | 4,054 | | | | | | 651,811 | | |
PV-10
|
| | | $ | 4,101,853 | | | | | $ | 859,693 | | | | | $ | 4,961,546 | | |
| | |
As of September 30, 2023
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents(1)
|
| | | $ | 146,814 | | | | | $ | 50,978(2) | | |
Long-term debt: | | | | | | | | | | | | | |
Revolving credit facility(3)
|
| | | | 250,000 | | | | | | 268,568 | | |
Unamortized debt issuance costs
|
| | | | (1,104) | | | | | | (6,682) | | |
Unamortized discount
|
| | | | (3,565) | | | | | | (3,565) | | |
2027 Notes
|
| | | | 430,350 | | | | | | 430,350 | | |
2031 Notes
|
| | | | — | | | | | | 400,000 | | |
Total long-term debt
|
| | | | 675,681 | | | | | | 1,088,671 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
General partner
|
| | | | 589 | | | | | | 0 | | |
Class A common stock, $0.000001 par value, 1,000,000,000 shares authorized,
70,861,557 shares issued and outstanding(4) |
| | | | 712,728 | | | | | | 1,014,975(2)(5) | | |
Class B common stock, $0.00000 par value, 1,000,000,000 shares authorized, 90,709,946 shares issued and outstanding(4)
|
| | | | 757 | | | | | | 757(5) | | |
Total Viper Energy, Inc. stockholders’ equity
|
| | | | 714,074 | | | | | | 1,015,732 | | |
Non-controlling interest
|
| | | | 1,704,501 | | | | | | 1,856,853 | | |
Total equity
|
| | | | 2,418,575 | | | | | | 2,872,585 | | |
Total Capitalization
|
| | | $ | 3,094,256 | | | | | | 3,961,256 | | |
| | |
Shares Beneficially Owned
Prior to this Offering(1)) |
| |
Shares Offered
in this Offering |
| |
Shares Beneficially Owned
After this Offering(1) |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number
|
| |
Percent(2)
|
| |
Number(3)
|
| |
Percent(2)(3)
|
| ||||||||||||||||||
Warwick Royalty and Mineral Master Fund LP(4)
|
| | | | 9,018,760 | | | | | | 10.4% | | | | | | 9,018,760 | | | | | | — | | | | | | —% | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 10 | | | |
| | | | | 13 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 15 | | |
| | |
Shares Beneficially Owned
Prior to this Offering(1)) |
| |
Shares Offered in
this Offering |
| |
Shares Beneficially Owned
After this Offering(1) |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number
|
| |
Percent(2)
|
| |
Number(3)
|
| |
Percent(2)(3)
|
| ||||||||||||||||||
Warwick Royalty and Mineral Master Fund LP(4)
|
| | | | 9,018,760 | | | | | | 10.4% | | | | | | 9,018,760 | | | | | | — | | | | | | —% | | |