| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-6 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-13 | | | |
| | | | S-30 | | | |
| | | | S-35 | | | |
| | | | S-42 | | | |
| | | | S-42 | | | |
| | | | S-43 | | |
| | |
As of December 31, 2021
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
(dollars in millions)
|
| |
(in millions, except par
value and share data) |
| |||||||||
Cash and cash equivalents(1)
|
| | | $ | 654 | | | | | $ | | | |
Long-term debt: | | | | | | | | | | | | | |
5.375% Senior Notes due 2022
|
| | | | 25 | | | | | | 25 | | |
7.320% Medium-term Notes, Series A, due 2022
|
| | | | 20 | | | | | | 20 | | |
5.250% Senior Notes due 2023
|
| | | | 10 | | | | | | 10 | | |
2.875% Senior Notes due 2024(1)
|
| | | | 1,000 | | | | | | — | | |
4.750% Senior Notes due 2025(1)
|
| | | | 500 | | | | | | — | | |
3.250% Senior Notes due 2026
|
| | | | 800 | | | | | | 800 | | |
5.625% Senior Notes due 2026
|
| | | | 14 | | | | | | 14 | | |
7.125% Medium-term Notes, Series B, due 2028
|
| | | | 100 | | | | | | 100 | | |
3.500% Senior Notes due 2029
|
| | | | 1,200 | | | | | | 1,200 | | |
3.125% Senior Notes due 2031
|
| | | | 900 | | | | | | 900 | | |
4.400% Senior Notes due 2051
|
| | | | 650 | | | | | | 650 | | |
Notes offered hereby(2)
|
| | | | — | | | | | | | | |
DrillCo Agreement(3)
|
| | | | 58 | | | | | | 58 | | |
Unamortized debt issuance costs
|
| | | | (31) | | | | | | | | |
Unamortized discount costs
|
| | | | (28) | | | | | | | | |
Unamortized premium costs
|
| | | | 8 | | | | | | 8 | | |
Fair value of interest rate swap agreements
|
| | | | (18) | | | | | | (18) | | |
Subsidiary Guarantor’s revolving credit facility(4)
|
| | | | — | | | | | | — | | |
Viper revolving credit facility(5)
|
| | | | 304 | | | | | | 304 | | |
Viper 5.375% Senior Notes due 2027
|
| | | | 480 | | | | | | 480 | | |
Rattler revolving credit facility(6)
|
| | | | 195 | | | | | | 195 | | |
Rattler 5.625% Senior Notes due 2025
|
| | | | 500 | | | | | | 500 | | |
Total debt, net
|
| | | | 6,687 | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, $0.01 par value, 400,000,000 shares authorized, 177,397,765 shares issued and outstanding
|
| | | | 2 | | | | | | 2 | | |
Additional paid-in capital
|
| | | | 14,084 | | | | | | 14,084 | | |
Retained earnings
|
| | | | (1,998) | | | | | | (1,998) | | |
Total Diamondback Energy, Inc. stockholders’ equity
|
| | | | 12,088 | | | | | | 12,088 | | |
Non-controlling interest
|
| | | | 1,157 | | | | | | 1,157 | | |
Total equity
|
| | | | 13,245 | | | | | | 13,245 | | |
Total capitalization
|
| | | $ | 19,932 | | | | | $ | | |
(3)
|
(a)
|
failure by the Company to comply for 180 days after notice as provided below with the covenant described under “—Certain Covenants—Reports”; or |
Underwriter
|
| |
Principal
Amount of Notes |
| |||
Morgan Stanley & Co. LLC
|
| | | $ | | | |
RBC Capital Markets, LLC
|
| | | | | | |
TD Securities (USA) LLC
|
| | | | | | |
Total
|
| | | $ | | | |
| | |
Paid by us
|
| |||
Per note
|
| | | | % | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | |