| BofA Securities | | |
Citigroup
|
| |
Wells Fargo Securities
|
| |||||||||
| Mizuho | | |
Truist Securities
|
| |
Capital One Securities
|
| |
KeyBanc Capital Markets
|
| |
PNC Capital Markets LLC
|
| |
BTIG
|
|
| BOK Financial Securities, Inc. | | |
Comerica Securities
|
|
| | | | | S-ii | | | |
| | | | | S-ii | | | |
| | | | | S-1 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-10 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-19 | | | |
| | | | | S-24 | | | |
| | | | | S-26 | | | |
| | | | | S-32 | | | |
| | | | | S-32 | | | |
| | | | | S-34 | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 23 | | | |
| | | | | 26 | | | |
| | | | | 27 | | | |
| | | | | 28 | | | |
| | | | | 30 | | | |
| | | | | 30 | | |
| | |
Actual(1)
|
| |
Pro forma
combined(2) |
| ||||||
Estimated proved reserves:
|
| | | | | | | | | | | | |
Oil (MBbl)
|
| | | | 165,275 | | | | | | 274,040 | | |
Natural gas (MMcf)
|
| | | | 642,283 | | | | | | 1,058,862 | | |
Natural gas liquids (MBbl)
|
| | | | 111,774 | | | | | | 176,003 | | |
Total equivalent reserves (Mboe)
|
| | | | 384,097 | | | | | | 626,522 | | |
(in thousands, except per share data)
|
| |
Six months
ended June 30, 2023 |
| |
Year ended
December 31, 2022 |
| ||||||
Statement of operations data: | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 667,569 | | | | | $ | 1,920,796 | | |
Total costs and expenses
|
| | | $ | 423,754 | | | | | $ | 859,555 | | |
Operating income
|
| | | $ | 244,206 | | | | | $ | 1,060,162 | | |
Total non-operating expense, net
|
| | | $ | 55,679 | | | | | $ | 423,148 | | |
Income before income taxes
|
| | | $ | 188,527 | | | | | $ | 637,014 | | |
Total income tax benefit (expense)
|
| | | $ | 220,224 | | | | | $ | (5,502) | | |
Net income
|
| | | $ | 408,751 | | | | | $ | 631,512 | | |
Net income per common share:
|
| | | | | | | | | | | | |
Basic
|
| | | $ | 23.71 | | | | | $ | 37.88 | | |
Diluted
|
| | | $ | 23.60 | | | | | $ | 37.44 | | |
(in thousands)
|
| |
As of
June 30, 2023 |
| |
As of
December 31, 2022 |
| ||||||
Balance sheet data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 71,696 | | | | | $ | 44,435 | | |
Property and equipment, net
|
| | | $ | 3,176,009 | | | | | $ | 2,410,540 | | |
Total assets
|
| | | $ | 3,815,429 | | | | | $ | 2,726,114 | | |
Total current liabilities
|
| | | $ | 433,745 | | | | | $ | 415,276 | | |
Long-term debt, net
|
| | | $ | 1,619,599 | | | | | $ | 1,113,023 | | |
Total stockholders’ equity
|
| | | $ | 1,603,573 | | | | | $ | 1,110,746 | | |
(in thousands)
|
| |
Six months
ended June 30, 2023 |
| |
Year ended
December 31, 2022 |
| ||||||
Other financial data: | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | $ | 365,013 | | | | | $ | 829,620 | | |
Net cash used in investing activities
|
| | | $ | (838,820) | | | | | $ | (475,952) | | |
Net cash provided by (used in) financing activities
|
| | | $ | 501,068 | | | | | $ | (366,031) | | |
Consolidated EBITDAX(1)
|
| | | $ | 453,634 | | | | | $ | 913,482 | | |
Free Cash Flow(2)
|
| | | $ | 56,794 | | | | | $ | 219,941 | | |
(in thousands)
|
| |
Six months
ended June 30, 2023 |
| |
Year ended
December 31, 2022 |
| ||||||
Net income
|
| | | $ | 408,751 | | | | | $ | 631,512 | | |
Plus: | | | | | | | | | | | | | |
Share-settled equity-based compensation, net
|
| | | | 5,465 | | | | | | 8,403 | | |
Depletion, depreciation and amortization
|
| | | | 190,119 | | | | | | 311,640 | | |
Impairment expense
|
| | | | — | | | | | | 40 | | |
Organizational restructuring expenses
|
| | | | — | | | | | | 10,420 | | |
(Gain) loss on disposal of assets, net
|
| | | | (391) | | | | | | 1,079 | | |
Mark-to-market on derivatives:
|
| | | | | | | | | | | | |
(Gain) loss on derivatives, net
|
| | | | (2,446) | | | | | | 298,723 | | |
Settlements received (paid) for matured derivatives, net
|
| | | | 9,020 | | | | | | (486,753) | | |
Settlements received for contingent consideration
|
| | | | 1,455 | | | | | | 2,457 | | |
Accretion expense
|
| | | | 1,802 | | | | | | 3,879 | | |
Interest expense
|
| | | | 60,083 | | | | | | 125,121 | | |
Loss on extinguishment of debt, net
|
| | | | — | | | | | | 1,459 | | |
Income tax expense
|
| | | | (220,224) | | | | | | 5,502 | | |
Consolidated EBITDAX
|
| | | $ | 453,634 | | | | | $ | 913,482 | | |
(in thousands)
|
| |
Six months
ended June 30, 2023 |
| |
Year ended
December 31, 2022 |
| ||||||
Net cash provided by operating activities
|
| | | $ | 365,013 | | | | | $ | 829,620 | | |
Plus: | | | | | | | | | | | | | |
Interest expense
|
| | | | 60,083 | | | | | | 125,121 | | |
Current income tax expense
|
| | | | 1,834 | | | | | | 6,121 | | |
Net changes in operating assets and liabilities
|
| | | | 28,014 | | | | | | (29,103) | | |
Organizational restructuring expenses
|
| | | | — | | | | | | 10,420 | | |
Settlements received for contingent consideration
|
| | | | 1,455 | | | | | | 2,457 | | |
Other, net
|
| | | | (2,765) | | | | | | (31,154) | | |
Consolidated EBITDAX
|
| | | $ | 453,634 | | | | | $ | 913,482 | | |
(in thousands)
|
| |
Six months
ended June 30, 2023 |
| |
Year ended
December 31, 2022 |
| ||||||
Net cash provided by operating activities
|
| | | $ | 365,013 | | | | | $ | 829,620 | | |
Less: | | | | | | | | | | | | | |
Net changes in operating assets and liabilities
|
| | | | (28,014) | | | | | | 29,103 | | |
Cash flows from operating activities before net changes in operating assets and liabilities and non-budgeted acquisition costs
|
| | | | 393,027 | | | | | | 800,517 | | |
Less incurred capital expenditures, excluding non-budgeted acquisition costs:
|
| | | | | | | | | | | | |
Oil and natural gas properties
|
| | | | 328,464 | | | | | | 566,831 | | |
Midstream and other fixed assets
|
| | | | 7,769 | | | | | | 13,745 | | |
Total incurred capital expenditures, excluding non-budgeted acquisition costs
|
| | | | 336,233 | | | | | | 580,576 | | |
Free Cash Flow (non-GAAP)
|
| | | $ | 56,794 | | | | | $ | 219,941 | | |
| | |
As of June 30, 2023
|
| |||||||||||||||||||||
(in thousands)
|
| |
Actual
|
| |
As adjusted for
Pending Acquisitions |
| |
As further
adjusted for Notes Offering |
| |
As further
adjusted for this offering |
| ||||||||||||
Cash and cash equivalents
|
| | | $ | 71,696 | | | | | $ | 71,696 | | | | | $ | 71,696 | | | | | $ | 71,696 | | |
Long-term debt, including current maturities
Senior Secured Credit Facility |
| | | $ | 575,000 | | | | | $ | 874,700 | | | | | $ | 545,608 | | | | | $ | 406,783 | | |
2025 Notes
|
| | | $ | 455,628 | | | | | $ | 455,628 | | | | | $ | — | | | | | $ | — | | |
2028 Notes
|
| | | $ | 300,309 | | | | | $ | 300,309 | | | | | $ | 600,309 | | | | | $ | 600,309 | | |
2029 Notes
|
| | | $ | 298,214 | | | | | $ | 298,214 | | | | | $ | 298,214 | | | | | $ | 298,214 | | |
2030 Notes offered in concurrent offering
|
| | | $ | — | | | | | $ | — | | | | | $ | 500,000 | | | | | $ | 500,000 | | |
Stockholders’ equity
|
| | | $ | 1,603,573 | | | | | $ | 2,385,573 | | | | | $ | 2,385,573 | | | | | $ | 2,534,073 | | |
Total capitalization
|
| | | $ | 3,232,724 | | | | | $ | 4,314,424 | | | | | $ | 4,329,704 | | | | | $ | 4,339,379 | | |
Underwriter
|
| |
Number of
Underwritten Shares |
| |||
BofA Securities, Inc.
|
| | | | 715,000 | | |
Citigroup Global Markets Inc.
|
| | | | 495,000 | | |
Wells Fargo Securities, LLC
|
| | | | 330,000 | | |
Mizuho Securities USA LLC
|
| | | | 220,000 | | |
Truist Securities, Inc.
|
| | | | 220,000 | | |
Capital One Securities, Inc.
|
| | | | 165,000 | | |
KeyBanc Capital Markets Inc.
|
| | | | 165,000 | | |
PNC Capital Markets LLC
|
| | | | 165,000 | | |
BTIG, LLC
|
| | | | 165,000 | | |
BOK Financial Services, Inc.
|
| | | | 55,000 | | |
Comerica Securities, Inc.
|
| | | | 55,000 | | |
Total:
|
| | |
|
2,750,000
|
| |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 23 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 30 | | | |
| | | | 30 | | |
EX-FILING FEES
Calculation of Filing Fee Tables
424(b)(5)
(Form Type)
Vital Energy, Inc.
(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 Share |
Proposed Maximum Aggregate Offering Price |
Fee Rate | Amount of Registration Fee(1) | |
Newly Registered Securities | ||||||||
Fees to be Paid | Equity | Common stock, par value $0.01 per share | Rule 457(r) | 3,162,500(2) | $54.00 | $170,775,000 | $0.00011020 | $18,819.41 |
Fees Previously Paid | -- | -- | -- | -- | -- | -- | -- | -- |
Total Offering Amounts | $170,775,000 | $18,819.41 | ||||||
Total Fees Previously Paid | -- | |||||||
Total Fee Offsets | -- | |||||||
Net Fee Due | $18,819.41 |
(1) | Calculated in accordance with Rule 457(r) of the Securities Act of 1933, as amended (the “Securities Act”). Payment of the registration fee at the time of filing of the registrant’s Registration Statement on Form S-3 (File No. 333-263752) on March 21, 2022 was deferred pursuant to Rules 456(b) and 457(r) under the Securities Act and is paid herewith. |
(2) | Includes 412,500 shares of common stock that the underwriters have an option to purchase. |