| | |
Per Note
|
| |
Total Notes
|
| ||||||
Public offering price(1)
|
| | | | 99.714% | | | | | $ | 747,855,000 | | |
Underwriting discount(2)
|
| | | | 0.875% | | | | | $ | 6,562,500 | | |
Proceeds, before expenses, to us
|
| | | | 98.839% | | | | | $ | 741,292,500 | | |
BOK Financial Securities, Inc. | Capital One Securities | Citigroup |
Comerica Securities | Credit Suisse | Goldman Sachs & Co. LLC |
Scotiabank Truist Securities | US Bancorp | Wells Fargo Securities |
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-7 | | | |
| | | | S-11 | | | |
| | | | S-12 | | | |
| | | | S-14 | | | |
| | | | S-31 | | | |
| | | | S-36 | | | |
| | | | S-43 | | | |
| | | | S-43 | | | |
| | | | S-44 | | |
| | |
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 | | | | | $ | 73 | | |
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)
|
| | | | — | | | | | | 750 | | |
DrillCo Agreement(3)
|
| | | | 58 | | | | | | 58 | | |
Unamortized debt issuance costs
|
| | | | (31) | | | | | | (39) | | |
Unamortized discount costs
|
| | | | (28) | | | | | | (26) | | |
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 | | | | | | 5,931 | | |
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 | | | | | $ | 19,176 | | |
(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
|
| | | $ | 112,500,000 | | |
RBC Capital Markets, LLC
|
| | | $ | 112,500,000 | | |
TD Secutities (USA) LLC
|
| | | $ | 112,500,000 | | |
Barclays Capital Inc.
|
| | | $ | 52,500,000 | | |
PNC Capital Markets LLC
|
| | | $ | 52,500,000 | | |
J.P. Morgan Securities LLC
|
| | | $ | 52,500,000 | | |
BofA Securities Inc.
|
| | | $ | 52,500,000 | | |
Wells Fargo Securities, LLC
|
| | | $ | 22,500,000 | | |
Credit Suisse Securities (USA) LLC
|
| | | $ | 22,500,000 | | |
Goldman Sachs & Co. LLC
|
| | | $ | 22,500,000 | | |
Capital One Securities, Inc
|
| | | $ | 22,500,000 | | |
Scotia Capital (USA) Inc
|
| | | $ | 22,500,000 | | |
Citigroup Global Markets Inc
|
| | | $ | 22,500,000 | | |
Truist Securities, Inc
|
| | | $ | 22,500,000 | | |
U.S. Bancorp Investments, Inc
|
| | | $ | 22,500,000 | | |
BOK Financial Securities, Inc
|
| | | $ | 11,250,000 | | |
Comerica Securities, Inc
|
| | | $ | 11,250,000 | | |
Total
|
| | | $ | 750,000,000 | | |
| | |
Paid by us
|
| |||
Per note
|
| | | | 0.875% | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 20 | | | |
| | | | 21 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | |
Exhibit 107
Calculation of Filing Fee Tables
Form 424(b)(2)
(Form Type)
Diamondback
Energy, Inc.
Diamondback E&P LLC(1)
(Exact Name of Registrant as Specified in its Charter)
Table 1: Newly Registered and Carry Forward Securities
Security
Type | Security
Class Title | Fee
Calculation or Carry Forward Rule | Amount Registered | Proposed Maximum Offering Price Per Unit | Maximum
Aggregate Offering Price | Fee Rate | Amount
of Registration Fee | Carry Forward Form Type | Carry Forward File Number | Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
|||||||||||||||||||||||
Newly Registered Securities | ||||||||||||||||||||||||||||||||||
Fees to Be Paid | Debt | 4.250% Senior Notes due 2052 | Rule 457(r) | $ | 750,000,000 | 99.714 | % | $ | 747,855,000 | 0.0000927 | $ | 69,326.16 | ||||||||||||||||||||||
Other | Guarantee of 4.250% Senior Notes due 2052 | Rule 457(n)) | --- | --- | --- | --- | --- | |||||||||||||||||||||||||||
Fees Previously Paid | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |||||||||||||||||||||||||||
Carry Forward Securities | ||||||||||||||||||||||||||||||||||
Carry Forward Securities | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||
Total Offering Amounts | $ | 747,855,000 | $ | 69,326.16 | ||||||||||||||||||||||||||||||
Total Fees Previously Paid | --- | --- | ||||||||||||||||||||||||||||||||
Total Fee Offsets | --- | --- | ||||||||||||||||||||||||||||||||
Net Fee Due | $ | 69,326.16 | $ | 69,326.16 |
(1) | Diamondback E&P LLC is the guarantor co-registrant of 4.250% Senior Notes due 2052 issued by Diamondback Energy, Inc., the registrant. |