| | | | | ii | | | |
| | | | | iii | | | |
| | | | | S-1 | | | |
| | | | | S-7 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-15 | | | |
| | | | | S-36 | | | |
| UNDERWRITING | | | | | S-41 | | |
| | | | | S-48 | | | |
| | | | | S-48 | | | |
| | | | | S-49 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 23 | | | |
| | | | | 23 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
(dollars in millions)
|
| |
Actual
|
| |
As
Adjusted |
| |
As
Further Adjusted |
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 104 | | | | | $ | — | | | | | $ | | | |
Long-term debt (including current maturities of long-term debt): | | | | | | | | | | | | | | | | | | | |
4.625% Notes Due 2021
|
| | | $ | 191 | | | | | $ | 191 | | | | | $ | 191 | | |
7.320% Medium-term Notes, Series A, due 2022
|
| | | | 20 | | | | | | 20 | | | | | | 20 | | |
2.875% Senior Notes due 2024
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 1,000 | | |
4.750% Senior Notes due 2025
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | |
5.375% Senior Notes due 2025
|
| | | | 800 | | | | | | 800 | | | | | | — | | |
3.250% Senior Notes due 2026
|
| | | | 800 | | | | | | 800 | | | | | | 800 | | |
7.125% Medium-term Note, Series B, due 2028
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | |
3.500% Senior Notes due 2029
|
| | | | 1,200 | | | | | | 1,200 | | | | | | 1,200 | | |
QEP’s 5.375% Senior Notes due 2022(2)
|
| | | | — | | | | | | 465 | | | | | | — | | |
QEP’s 5.250% Senior Notes due 2023(2)
|
| | | | — | | | | | | 637 | | | | | | — | | |
QEP’s 5.625% Senior Notes due 2026(2)
|
| | | | — | | | | | | 500 | | | | | | — | | |
% Senior Notes due 2023 offered hereby(3)
|
| | | | — | | | | | | — | | | |
|
| |||
% Senior Notes due 2031 offered hereby(3)
|
| | | | — | | | | | | — | | | |
|
| |||
% Senior Notes due 2051 offered hereby(3)
|
| | | | — | | | | | | — | | | |
|
| |||
Viper’s 5.375% Senior Notes due 2027
|
| | | | 480 | | | | | | 480 | | | | | | 480 | | |
Rattler’s 5.625% Senior Notes due 2025
|
| | | | 500 | | | | | | 500 | | | | | | 500 | | |
DrillCo Agreement(4)
|
| | | | 79 | | | | | | 79 | | | | | | 79 | | |
Unamortized debt issuance costs
|
| | | | (29) | | | | | | (29) | | | |
|
| |||
Unamortized discount costs
|
| | | | (27) | | | | | | (27) | | | |
|
| |||
Unamortized premium costs
|
| | | | 15 | | | | | | 15 | | | |
|
| |||
Subsidiary Guarantor’s revolving credit facility(5)
|
| | | | 23 | | | | | | 115(6) | | | | | | 115(6) | | |
Viper revolving credit facility(7)
|
| | | | 84 | | | | | | 84 | | | | | | 84 | | |
Rattler revolving credit facility(8)
|
| | | | 79 | | | | | | 79 | | | | | | 79 | | |
Total debt, net
|
| | | | 5,815 | | | | | | 7,509 | | | |
|
| |||
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Common stock, $0.01 par value, 200,000,000 shares authorized, 158,088,182 shares issued and outstanding(9)
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 12,656 | | | | | | 12,656 | | | | | | 12,656 | | |
Accumulated deficit
|
| | | | (3,864) | | | | | | (3,864) | | | | | | (3,864) | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
(dollars in millions)
|
| |
Actual
|
| |
As
Adjusted |
| |
As
Further Adjusted |
| |||||||||
Total Diamondback Energy, Inc. stockholders’ equity
|
| | | | 8,794 | | | | | | 8,794 | | | | | | 8,794 | | |
Non-controlling interest
|
| | | | 1,010 | | | | | | 1,010 | | | | | | 1,010 | | |
Total equity
|
| | | | 9,804 | | | | | | 9,804 | | | | | | 9,804 | | |
Total capitalization
|
| | | $ | 15,619 | | | | | $ | 17,313 | | | | | $ | | |
Underwriter
|
| |
Principal
Amount of 2023 Notes |
| |
Principal
Amount of 2031 Notes |
| |
Principal
Amount of 2051 Notes |
| |||||||||
Goldman Sachs & Co. LLC
|
| | | $ | | | | | $ | | | | | $ | | | |||
Credit Suisse Securities (USA) LLC
|
| | | | | | | | | | | | | | | | | | |
J.P. Morgan Securities LLC
|
| | | | | | | | | | | | | | | | | | |
Total
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Paid by us
|
| |||
Per 2023 note
|
| | | | % | | |
Per 2031 note
|
| | | | % | | |
Per 2051 note
|
| | | | % | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | |