SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
SCHEDULE 13E-3
RULE 13E-3 TRANSACTION STATEMENT UNDER SECTION 13(e)
OF THE SECURITIES ACT OF 1934
Amendment No. 3
BATTALION OIL CORPORATION
(Name of the Issuer)
Battalion Oil Corporation
Luminus Management, LLC
Luminus Energy Partners Master Fund, Ltd.
Oaktree Capital Group, LLC
Oaktree Fund GP, LLC
OCM Holdings I, LLC
Oaktree Holdings, LLC
OCM HLCN Holdings, L.P.
Oaktree Fund GP I, L.P.
Oaktree Capital I, L.P.
Ruckus Energy Holdings, LLC
Fury Resources, Inc.
Richard H. Little
Gen IV Investment Opportunities, LLC
LSP Generation IV, LLC
LSP Investment Advisors, LLC
(Names of Persons Filing Statement)
Common Stock, par value $0.0001 per share
(Title of Class of Securities)
40537Q803
(CUSIP Number of Class of Securities)
|
Battalion Oil Corporation
Two Memorial City Plaza
820 Gessner Road, Suite 1100
Houston, Texas 77024
Tel: (832) 538-0300
|
|
|
Luminus Management, LLC
Luminus Energy Partners Master Fund, Ltd.
c/o of Luminus Management, LLC
1811 Bering Drive, Suite 400
Houston, Texas 77057
Tel: (713) 826-6262
|
|
|
Oaktree Capital Group, LLC
Oaktree Fund GP, LLC
OCM Holdings I, LLC
Oaktree Holdings, LLC
OCM HLCN Holdings, L.P.
Oaktree Fund GP I, L.P.
Oaktree Capital I, L.P.
c/o Oak Tree Capital Group, LLC
333 S. Grand Avenue, 28th Floor
Los Angeles, California 90071
Tel: (213) 830-6300
|
|
|
Ruckus Energy Holdings, LLC
Fury Resources, Inc.
Richard H. Little
c/o K&L Gates LLP
1 Park Plaza, Twelfth Floor
Irvine, CA 92614
|
|
|
Gen IV Investment Opportunities, LLC
LSP Generation IV, LLC
LSP Investment Advisors, LLC
c/o LSP Investment Advisors, LLC
1700 Broadway, 35th Floor
New York, New York 10019
|
|
(Name, Address, and Telephone Number of Person Authorized to Receive Notices and Communications on Behalf of the Persons Filing Statement)
With copies to
|
Bruce F. Perce
Ryan H. Ferris
Mayer Brown LLP
71 South Wacker Drive
Chicago, IL 60606
Tel: (312) 782-0600
|
|
|
David B. Cosgrove
Dechert LLP
300 South Tryon Street, Suite 800
Charlotte, NC 28202
Tel: (704) 339-3147
|
|
|
Michael A. Hedge
Jason C. Dreibelbis
K&L Gates LLP
1 Park Plaza, Twelfth Floor
Irvine, CA 92614
Tel: (949) 253-0900
|
|
This statement is filed in connection with (check the appropriate box):
a. ☒
The filing of solicitation materials or an information statement subject to Regulation 14A, Regulation 14C or Rule 13e-3(c) under the Securities Exchange Act of 1934.
b. ☐
The filing of a registration statement under the Securities Act of 1933.
c. ☐
A tender offer.
d. ☐
None of the above.
Check the following box if the soliciting materials or information statement referred to in checking box (a) are preliminary copies: ☒
Check the following box if the filing is a final amendment reporting the results of the transaction: ☐
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of this transaction, passed upon the merits or fairness of this transaction, or passed upon the adequacy or accuracy of the disclosure in this transaction statement on Schedule 13E-3. Any representation to the contrary is a criminal offense.
INTRODUCTION
This Transaction Statement on Schedule 13E-3 (as amended, this “Transaction Statement”) is being filed with the Securities and Exchange Commission (the “SEC”) pursuant to Section 13(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), jointly by the following persons (each, a “Filing Person,” and collectively, the “Filing Persons”): (1) Battalion Oil Corporation, a Delaware corporation (“Battalion” or the “Company”) and the issuer of the common stock, par value $0.0001 per share (the “Company common stock”) that is the subject of the Rule 13e-3 transaction; (2) Luminus Management, LLC, a Delaware limited liability company; (3) Luminus Energy Partners Master Fund, Ltd., a Bermuda limited company; (4) Oaktree Capital Group, LLC, a Delaware limited liability company; (5) Oaktree Fund GP, LLC, a Delaware limited liability company; (6) OCM Holdings I, LLC, a Delaware limited liability company; (7) Oaktree Holdings, LLC, a Delaware limited liability company; (8) OCM HLCN Holdings, L.P., a Delaware limited partnership; (9) Oaktree Fund GP I, L.P., a Delaware limited partnership; (10) Oaktree Capital I, L.P., a Delaware limited partnership; (11) Ruckus Energy Holdings, LLC, a Delaware limited liability company; (12) Fury Resources, Inc., a Delaware corporation; (13) Richard H. Little, a resident of the State of Texas; (14) Gen IV Investment Opportunities, LLC, a Delaware limited liability company; (15) LSP Generation IV, LLC, a Delaware limited liability company; and (16) LSP Investment Advisors, LLC, a Delaware limited liability company.
This Transaction Statement relates to the Agreement and Plan of Merger, dated December 14, 2023 (including all exhibits and documents attached thereto, and as it may be amended, supplemented or modified, from time to time, the “Merger Agreement”), by and among the Company, Fury Resources, Inc., a Delaware corporation (“Parent”), and San Jacinto Merger Sub, Inc., a Delaware corporation and a wholly owned subsidiary of Parent (“Merger Sub”). The Merger Agreement provides that, subject to the terms and conditions set forth in the Merger Agreement, Merger Sub will merge with and into the Company (the “Merger”), with the Company surviving the Merger and becoming a wholly owned subsidiary of Parent.
At the effective time of the Merger (the “Effective Time”), each issued and outstanding share of Company common stock (other than (i) shares that immediately prior to the Effective Time are owned by the Company (including as treasury stock), Parent or Merger Sub and (ii) shares of Company common stock that are owned by stockholders of the Company who did not vote in favor of the Merger Agreement or the Merger and who have perfected and not withdrawn a demand for appraisal rights pursuant to Section 262 of the General Corporation Law of the State of Delaware will be cancelled and converted into the right to receive $7.00 per share of Company common stock in cash, without interest (the “Merger Consideration”). Upon completion of the Merger, Company common stock will no longer be publicly traded, and the Company’s stockholders will cease to have any ownership interest in the Company.
In connection with execution of the Merger Agreement, two of our largest stockholders, Luminus Energy Partners Master Fund, Ltd. (which we refer to as “Luminus”) and OCM HLCN Holdings, L.P. (which we refer to as “Oaktree”), entered into a voting agreement (which we refer to as the “Voting Agreement”) with Parent pursuant to which such stockholders agreed to vote certain of their respective shares of capital stock of the Company in favor of the adoption of the Merger Agreement, subject to certain terms and conditions contained in the Voting Agreement. As of the date of the proxy statement, Luminus and Oaktree own approximately 61.6% of Company common stock, and the shares of Company common stock subject to the voting agreement are approximately 38.0% of the Company common stock. In addition, pursuant to an Amended and Restated Contribution, Rollover and Sale Agreement (which we refer to as the “Contribution Agreement”) between Luminus, Oaktree and Gen IV Investment Opportunities, LLC (which we refer to as “LS Power’ and, together with Luminus and Oaktree, the “Rollover Sellers” and the Company stockholders other than the Rollover Sellers as the “unaffiliated stockholders”) and Parent, and subject to the terms and conditions described in the section of the proxy statement captioned “Special Factors — Financing of the Merger”, among other things, the Rollover Sellers will contribute all shares of the preferred stock of the Company (which we refer to as the “Company preferred stock”) owned by the Rollover Sellers to Parent in exchange for preferred stock of Parent (which we refer to as the “Parent preferred stock”), which contribution and exchange will happen immediately prior to the closing of the Merger. As a result of the Merger, the shares of Company preferred stock contributed to Parent will be cancelled and extinguished without any conversion thereof or consideration paid therefor.
The Company Board of Directors formed a special committee of the Board comprised solely of independent and disinterested directors (which we refer to as the “special committee”) to consider potential value creation opportunities and to take other actions that the special committee deemed appropriate. The special committee evaluated the Merger. At the conclusion of its review, the special committee, among other things, unanimously (1) determined that the Merger Agreement and the transactions contemplated thereby, including the Merger, are advisable, fair to, and in the best interests of the Company and the unaffiliated stockholders (as defined below), (2) recommended that the Company Board of Directors approve and adopt the Merger Agreement and the transactions contemplated thereby, including the Merger, and (3) resolved to recommend that the unaffiliated stockholders adopt the Merger Agreement. In addition, the special committee believes that the Merger is fair to the Company’s “unaffiliated security holders,” as such term is defined in Rule 13e-3 under the Exchange Act.
The Board, after considering the recommendation of the special committee, has unanimously (a) determined and declared that the Merger Agreement and the transactions contemplated by the Merger Agreement, including the Merger, are fair to the stockholders of the Company, including the unaffiliated stockholders, and are in the best interests of the Company and the stockholders of the Company, (b) declared advisable and approved the Merger Agreement and the transactions contemplated by the Merger Agreement, including the Merger, and the execution, delivery and performance of the Merger Agreement and (c) recommended that the stockholders of the Company vote for the adoption of the Merger Agreement.
Concurrently with the filing of this Transaction Statement, the Company is filing a revised preliminary proxy statement (the “Proxy Statement”) under Regulation 14A of the Exchange Act with the SEC, pursuant to which the Company will be soliciting proxies from the Company’s stockholders in connection with the Merger. The Proxy Statement is attached hereto as Exhibit (a)(1). A copy of the Merger Agreement is attached to the Proxy Statement as Annex A. Terms used but not defined in this Transaction Statement have the meanings assigned to them in the Proxy Statement.
Pursuant to General Instruction F to Schedule 13E-3, the information in the Proxy Statement, including all annexes thereto, is expressly incorporated by reference herein in its entirety, and responses to each item herein are qualified in their entirety by the information contained in the Proxy Statement. The cross-references below are being supplied pursuant to General Instruction G to Schedule 13E-3 and show the location in the Proxy Statement of the information required to be included in response to the items of Schedule 13E-3.
While each of the Filing Persons acknowledges that the Merger is a “going private” transaction for purposes of Rule 13e-3 under the Exchange Act, the filing of this Transaction Statement shall not be construed as an admission by any Filing Person, or by any affiliate of a Filing Person, that the Company is “controlled” by any of the Filing Persons and/or their respective affiliates.
The information concerning the Company contained in, or incorporated by reference into, this Schedule 13E-3 and the Proxy Statement was supplied by the Company. Similarly, all information concerning each other Filing Person contained in, or incorporated by reference into, this Schedule 13E-3 and the Proxy Statement was supplied by such Filing Person. No Filing Person, including the Company, is responsible for the accuracy of any information supplied by any other Filing Person.
SCHEDULE 13E-3 ITEMS
Item 1. Summary Term Sheet
The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
Item 2. Subject Company Information
(a) Name and address. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet — Parties to the Merger”
“Parties to the Merger”
“Important Information Regarding the Company”
“Questions and Answers about the Merger and the Special Meeting”
(b) Securities. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“The Special Meeting — Record Date and Quorum”
“The Special Meeting — Vote Required”
“Questions and Answers about the Merger and the Special Meeting”
“Security Ownership of Certain Beneficial Owners and Management”
(c) Trading market and price. The information set forth in the Proxy Statement under the following caption is incorporated herein by reference:
“Important Information Regarding the Company”
(d) Dividends. The information set forth in the Proxy Statement under the following caption is incorporated herein by reference:
“Important Information Regarding the Company”
(e) Prior public offerings. The information set forth in the Proxy Statement under the following caption is incorporated herein by reference:
“Important Information Regarding the Company”
(f) Prior stock purchases. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Important Information Regarding the Company”
Item 3. Identity and Background of Filing Person
(a) – (c) Name and address; Business and background of entities; Business and background of natural persons. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet — Parties to the Merger”
“Parties to the Merger”
“Important Information Regarding the Company”
“Important Information Regarding the Rollover Sellers”
“Important Information Regarding Parent, Ruckus and Certain Affiliates”
Item 4. Terms of the Transaction
(a)-(1) Material terms. Tender offers. Not applicable
(a)-(2) Material terms. Mergers or similar transactions. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“The Merger Agreement — Effects of the Merger; Directors and Officers”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“Special Factors — Material U.S. Federal Income Tax Consequences of the Merger”
“The Special Meeting — Vote Required”
“The Merger Agreement — Exchange and Payment Procedures”
“The Merger Agreement — Merger Consideration”
“The Merger Agreement — Conditions to the Merger”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
(c) Different terms. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Financing of the Merger”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“The Merger Agreement — Merger Consideration”
“The Merger Agreement — Exchange and Payment Procedures”
“The Merger Agreement — Employee Matters”
“The Merger Agreement — Indemnification; Directors’ and Officers’ Insurance”
“The Contribution Agreement”
“The Voting Agreement”
“Proposal 2: Advisory Vote on Merger-Related Compensation for the Company’s Named Executive Officers”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Annex D — Voting Agreement
Annex D — Amended and Restated Contribution, Rollover and Sale Agreement
(d) Appraisal rights. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet — Appraisal Rights”
“Questions and Answers about the Merger and the Special Meeting”
“Appraisal Rights”
Annex C — Section 262 of the Delaware General Corporation Law
(e) Provisions for unaffiliated security holders. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Provisions for Unaffiliated Stockholders”
(f) Eligibility for listing or trading. Not applicable.
Item 5. Past Contacts, Transactions, Negotiations and Agreements
(a)(1) – (2) Transactions. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Background of the Merger”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“Special Factors — Financing of the Merger”
“The Merger Agreement”
“The Voting Agreement”
“The Contribution Agreement”
“Important Information Regarding the Company”
“Important Information Regarding the Rollover Sellers”
“Important Information Regarding Parent, Ruckus and Certain Affiliates”
“Proposal 2: Advisory Vote on Merger-Related Compensation for the Company’s Named Executive Officers”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Annex D — Voting Agreement
Annex D — Amended and Restated Contribution, Rollover and Sale Agreement
(b) – (c) Significant corporate events; Negotiations or contacts. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“The Merger Agreement”
“The Voting Agreement”
“The Contribution Agreement”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Annex D — Voting Agreement
Annex E — Amended and Restated Contribution, Rollover and Sale Agreement
(e) Agreements involving the subject company’s securities. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“Special Factors — Financing of the Merger”
“The Merger Agreement”
“The Special Meeting — Vote Required”
“The Contribution Agreement”
“The Voting Agreement”
“Proposal 2: Advisory Vote on Merger-Related Compensation for the Company’s Named Executive Officers”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024 and February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Annex D — Voting Agreement
Annex E — Amended and Restated Contribution, Rollover and Sale Agreement
Item 6. Purposes of the Transaction and Plans or Proposals
(b) Use of securities acquired. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“Delisting and Deregistration of the Company Common Stock”
“Special Factors — Financing of the Merger”
“The Merger Agreement — Merger Consideration”
“The Merger Agreement — Exchange and Payment Procedures”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
(c)(1) – (8) Plans. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc.”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“Special Factors — Financing of the Merger”
“The Merger Agreement — Effects of the Merger; Directors and Officers”
“The Merger Agreement — Merger Consideration”
“The Voting Agreement”
“The Contribution Agreement”
“Important Information Regarding the Company”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Annex B — Opinion of Houlihan Lokey Capital, Inc.
Annex D — Voting Agreement
Item 7. Purposes, Alternatives, Reasons and Effects
(a) Purposes. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc.”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“The Merger Agreement — Effects of the Merger; Directors and Officers”
Annex B — Opinion of Houlihan Lokey Capital, Inc.
(b) Alternatives. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“The Merger Agreement — Effects of the Merger; Directors and Officers”
(c) Reasons. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc.”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“The Merger Agreement — Effects of the Merger; Directors and Officers”
“Special Factors — Unaudited Prospective Financial Information”
Annex B — Opinion of Houlihan Lokey Capital, Inc.
(d) Effects. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc.”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“Special Factors — Material U.S. Federal Income Tax Consequences of the Merger”
“Special Factors — Financing of the Merger”
“Delisting and Deregistration of the Company Common Stock”
“The Merger Agreement — Effects of the Merger; Directors and Officers”
“The Merger Agreement — Merger Consideration”
“The Merger Agreement — Financing of the Merger”
“The Merger Agreement — Indemnification; Directors’ and Officers’ Insurance”
“The Merger Agreement — Employee Matters”
“Appraisal Rights”
“Proposal 2: The Compensation Proposal”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Annex B — Opinion of Houlihan Lokey Capital, Inc.
Item 8. Fairness of the Transaction
(a) – (b) Fairness; Factors considered in determining fairness. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc.”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Special Factors — Interests of the Company’s Directors and Executive Officers in the Merger”
Annex B — Opinion of Houlihan Lokey Capital, Inc.
(c) Approval of security holders. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“The Special Meeting — Record Date and Quorum”
“The Special Meeting — Vote Required”
“The Special Meeting — Voting, Proxies and Revocation”
“The Merger Agreement — Conditions to the Merger”
“Proposal 1: Vote on the Adoption of the Merger Agreement”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
(d) Unaffiliated representative. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc.”
Annex B — Opinion of Houlihan Lokey Capital, Inc.
(e) Approval of directors. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
(f) Other offers. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
Item 9. Reports, Opinions, Appraisals and Negotiations
(a) – (b) Report, opinion or appraisal; Preparer and summary of the report, opinion or appraisal. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc.”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Where You Can Find Additional Information”
Annex B — Opinion of Houlihan Lokey Capital, Inc.
(c) Availability of documents. The information set forth in the Proxy Statement under the following caption is incorporated herein by reference:
“Where You Can Find Additional Information”
The reports, opinions or appraisals referenced in this Item 9 will be made available for inspection and copying at the principal executive offices of the Company during its regular business hours by any interested equity holder of the Company common stock or by a representative who has been so designated in writing.
Item 10. Source and Amounts of Funds or Other Consideration
(a) – (b), (d) Source of funds; Conditions; Borrowed funds. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Financing of the Merger”
“The Merger Agreement — Conditions to the Merger”
“The Merger Agreement — Conduct of the Company’s Business Pending the Merger”
“The Merger Agreement — Financing of the Merger”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
(c) Expenses. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc — Miscellaneous”
“Special Factors — Company Costs of the Merger”
“The Merger Agreement — Expenses”
“The Special Meeting — Solicitation of Proxies”
“The Merger Agreement — Termination Fee”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Item 11. Interest in Securities of the Subject Company
(a) Securities ownership. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“Security Ownership of Certain Beneficial Owners and Management”
“Security Ownership of Schedule 13e-3 Filing Persons”
“Important Information Regarding the Rollover Sellers”
“Important Information Regarding Parent, Ruckus and Certain Affiliates”
“The Contribution Agreement”
Annex E — Amended and Restated Contribution, Rollover and Sale Agreement
(b) Securities transactions. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Special Factors — Background of the Merger”
“Important Information Regarding the Company”
“The Merger Agreement”
“The Contribution Agreement”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Annex E — Amended and Restated Contribution, Rollover and Sale Agreement
Item 12. The Solicitation or Recommendation
(d) Intent to tender or vote in a going-private transaction. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Opinion of Houlihan Lokey Capital, Inc.”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“The Special Meeting”
“The Voting Agreement”
“The Contribution Agreement”
Annex D — Voting Agreement
Annex E — Amended and Restated Contribution, Rollover and Sale Agreement
(e) Recommendation of others. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Proposal 1: Vote on the Adoption of the Merger Agreement”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
Item 13. Financial Information
(a) Financial statements. The audited consolidated financial statements set forth in Item 8 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023 and unaudited consolidated financial statements set forth in Item 1 of the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024 are incorporated herein by reference.
The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Special Factors — Unaudited Prospective Financial Information”
“Important Information Regarding the Company”
“Where You Can Find Additional Information”
(b) Pro forma information. Not applicable.
Item 14. Persons/Assets, Retained, Employed, Compensated or Used
(a) – (b) Solicitations or recommendations; Employees and corporate assets. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Questions and Answers about the Merger and the Special Meeting”
“Special Factors — Background of the Merger”
“Special Factors — Recommendation of the Company Board of Directors; Reasons for the Merger”
“Special Factors — Rollover Sellers Reasons for the Merger; Fairness”
“Special Factors — Parent Group Reasons for the Merger; Fairness”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“The Merger Agreement — Expenses”
“The Special Meeting — Solicitation of Proxies”
Item 15. Additional Information
(b) Golden Parachute Compensation. The information set forth in the Proxy Statement under the following captions is incorporated herein by reference:
“Summary Term Sheet”
“Special Factors — Interests of the Company’s Executive Officers and Directors in the Merger”
“The Merger Agreement — Merger Consideration”
“Proposal 2: Advisory Vote on Merger-Related Compensation for the Company’s Named Executive Officers”
Annex A — Agreement and Plan of Merger, as amended January 24, 2024, February 6, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024
(c) Other material information. The information set forth in the Proxy Statement, including all annexes thereto, is incorporated herein by reference.
Item 16. Exhibits
The following exhibits are filed herewith:
(a)(2)(i)
Preliminary Proxy Statement of the Company, Inc. (the “Proxy Statement”) (included in the Schedule 14A filed on October 2, 2024 and incorporated herein by reference).
(a)(2)(ii)
Form of Proxy Card (included in the Proxy Statement and incorporated herein by reference).
(a)(2)(iii)
Letter to Stockholders (included in the Proxy Statement and incorporated herein by reference).
(a)(2)(iv)
Notice of Special Meeting of Stockholders (included in the Proxy Statement and incorporated herein by reference).
(a)(2)(v)
Current Report on Form 8-K, dated December 14, 2023 (filed with the SEC on December 15, 2023 and incorporated herein by reference).
(a)(2)(vi)
Press release dated December 15, 2023 (included as Exhibit 99.1 to the Company’s Current Report on Form 8-K dated December 14, 2023 and incorporated herein by reference).
(a)(2)(vii)
Current Report on Form 8-K dated January 24, 2024 (filed with the SEC on January 24, 2024 and incorporated herein by reference)
(a)(2)(viii)
Current Report on Form 8-K dated February 6, 2024 (filed with the SEC on February 6, 2024 and incorporated herein by reference)
(a)(2)(ix)
Current Report on Form 8-K dated February 16, 2024 (filed with the SEC on February 16, 2024 and incorporated herein by reference)
(a)(2)(x)
Current Report on Form 8-K dated April 10, 2024 (filed with the SEC on April 11, 2024 and incorporated herein by reference)
(a)(2)(xi)
Current Report on Form 8-K dated April 16, 2024 (filed with the SEC on April 17, 2024 and incorporated herein by reference)
(a)(2)(xii)
Current Report on Form 8-K dated April 26, 2024 (filed with the SEC on April 29, 2024 and incorporated herein by reference)
(a)(2)(xiii)
Current Report on Form 8-K dated May 3, 2024 (filed with the SEC on May 3, 2024 and incorporated herein by reference)
(a)(2)(xiv)
Current Report on Form 8-K dated June 10, 2024 (filed with the SEC on June 11, 2024 and incorporated herein by reference)
(a)(2)(xv)
Current Report on Form 8-K dated September 11, 2024 (filed with the SEC on September 11, 2024 and incorporated herein by reference)
(a)(2)(xvi)
Current Report on Form 8-K dated September 19, 2024 (filed with the SEC on September 19, 2024 and incorporated herein by reference)
(a)(2)(xvii)
Press release dated September 19, 2024 (included as Exhibit 99.1 to the Company’s Current Report on Form 8-K dated September 19, 2024 and incorporated herein by reference).
(a)(2)(xvii)
Current Report on Form 8-K dated September 19, 2024 (filed with the SEC on September 23, 2024 and incorporated herein by reference)
(b)(i)
Debt Commitment Letter, dated October 27, 2023, executed by Fortress Capital Corp. and accepted and agreed to by Ruckus Energy Holdings, LLC.*
(b)(ii)
Debt Commitment Letter, dated October 30, 2023, executed by AI Partners Asset Management Co., Ltd and accepted and agreed to by Ruckus Energy Holdings, LLC.
(b)(iii)
Debt Commitment Letter, dated September 24, 2024, executed by AI Partners Asset Management Co., Ltd and accepted and agreed to by Ruckus Energy Holdings, LLC.
(c)(i)
Opinion of Houlihan Lokey Capital, Inc., dated September 18, 2024 (included as Annex B to the Proxy Statement and incorporated herein by reference).
(c)(ii)
Discussion Materials of Houlihan Lokey Capital, Inc., to the Board of Directors dated December 14, 2023.*
(c)(iii)
Discussion Materials of Houlihan Lokey Capital, Inc., to the Board of Directors dated December 14, 2023.*
(c)(iv)
Discussion Materials of Houlihan Lokey Capital, Inc. to the Board of Directors dated November 4, 2023*
(c)(v)
Discussion Materials of Houlihan Lokey Capital, Inc. to the Board of Directors dated November 4, 2023*
(c)(vi)
Discussion Materials of Houlihan Lokey Capital, Inc. to the Board of Directors dated September 18, 2024
(c)(vii)
Discussion Materials of Houlihan Lokey Capital, Inc. to the Board of Directors dated September 18, 2024
(d)(i)
Agreement and Plan of Merger, dated as of December 14, 2023, by and among the Company, Parent and Merger Sub as amended January 24, 2024, February 6, 2024, February 16, 2024, February 16, 2024, April 16, 2024, June 10, 2024, September 11, 2024 and September 19, 2024 (included as Annex A to the Proxy Statement and incorporated herein by reference).
(d)(ii)
Amended and Restated Contribution, Rollover and Sale Agreement, dated as of September 19, 2024 (included as Annex E to the Proxy Statement and incorporated herein by reference).
(d)(iii)
Voting Agreement, dated as of December 14, 2023 (included as Annex D to the Proxy Statement and incorporated herein by reference).
(f)
Section 262 of the Delaware General Corporation Law (included as Annex C to the Proxy Statement and incorporated herein by reference).
107
Filing Fee Table.*
*
Previously filed
SIGNATURES
After due inquiry and to the best of the undersigned’s knowledge and belief, the undersigned certifies that the information set forth in this statement is true, complete and correct.
Dated: October 2, 2024
|
BATTALION OIL CORPORATION
|
|
|
|
|
|
By:
|
|
|
/s/ Walter R. Mayer
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Walter R. Mayer
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President, General Counsel and Corporate Secretary
|
|
|
|
|
After due inquiry and to the best of the undersigned’s knowledge and belief, the undersigned certifies that the information set forth in this statement is true, complete and correct.
Dated: October 2, 2024
|
LUMINUS ENERGY PARTNERS MASTER FUND, LTD.
|
|
|
|
|
|
By:
|
|
|
/s/ Jonathan Barrett
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Jonathan Barrett
|
|
|
|
|
|
|
|
|
Title:
|
|
|
President of Luminus Management, LLC
|
|
|
|
|
|
LUMINUS MANAGEMENT, LLC
|
|
|
|
|
|
By:
|
|
|
/s/ Jonathan Barrett
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Jonathan Barrett
|
|
|
|
|
|
|
|
|
Title:
|
|
|
President
|
|
|
|
|
After due inquiry and to the best of the undersigned’s knowledge and belief, the undersigned certifies that the information set forth in this statement is true, complete and correct.
Dated: October 2, 2024
OCM HLCN HOLDINGS, L.P.
By: Oaktree Fund GP, LLC
Its: General Partner
By: Oaktree Fund GP I, L.P.
Its: Managing Member
|
By:
|
|
|
/s/ Henry Orren
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Henry Orren
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President
|
|
|
|
|
OAKTREE FUND GP, LLC
By: Oaktree Fund GP I, L.P.
Its: Managing Member
|
By:
|
|
|
/s/ Henry Orren
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Henry Orren
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President
|
|
|
|
|
OAKTREE FUND GP I, L.P.
|
By:
|
|
|
/s/ Henry Orren
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Henry Orren
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President
|
|
|
|
|
OAKTREE CAPITAL I, L.P.
|
By:
|
|
|
/s/ Henry Orren
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Henry Orren
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President
|
|
|
|
|
OCM HOLDINGS I, LLC
|
By:
|
|
|
/s/ Henry Orren
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Henry Orren
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President
|
|
|
|
|
OAKTREE HOLDINGS, LLC
|
By:
|
|
|
/s/ Henry Orren
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Henry Orren
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President
|
|
|
|
|
OAKTREE CAPITAL GROUP, LLC
|
By:
|
|
|
/s/ Henry Orren
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Henry Orren
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President
|
|
|
|
|
OAKTREE CAPITAL GROUP HOLDINGS GP, LLC
|
By:
|
|
|
/s/ Henry Orren
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Henry Orren
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Senior Vice President
|
|
|
|
|
After due inquiry and to the best of the undersigned’s knowledge and belief, the undersigned certifies that the information set forth in this statement is true, complete and correct.
Dated: October 2, 2024
RUCKUS ENERGY HOLDINGS, LLC
|
By:
|
|
|
/s/ Ariella Fuchs
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Ariella Fuchs
|
|
|
|
|
|
|
|
|
Title:
|
|
|
President and General Counsel
|
|
|
|
|
FURY RESOURCES, INC.
|
By:
|
|
|
/s/ Ariella Fuchs
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Ariella Fuchs
|
|
|
|
|
|
|
|
|
Title:
|
|
|
President and General Counsel
|
|
|
|
|
RICHARD H. LITTLE
|
|
|
|
/s/ Richard H. Little
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Richard H. Little
|
|
|
|
|
After due inquiry and to the best of the undersigned’s knowledge and belief, the undersigned certifies that the information set forth in this statement is true, complete and correct.
Dated: October 2, 2024
GEN IV INVESTMENT OPPORTUNITIES, LLC
|
By:
|
|
|
/s/ Jeff Wade
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Jeff Wade
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Chief Compliance Officer
|
|
|
|
|
LSP GENERATION IV, LLC
|
By:
|
|
|
/s/ Jeff Wade
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Jeff Wade
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Chief Compliance Officer
|
|
|
|
|
LSP INVESTMENT ADVISORS, LLC
|
By:
|
|
|
/s/ Jeff Wade
|
|
|
|
|
|
|
|
|
Name:
|
|
|
Jeff Wade
|
|
|
|
|
|
|
|
|
Title:
|
|
|
Chief Compliance Officer and Associate General Counsel
|
|
|
|
|
Exhibit 99.(b)(ii)
|
Execution Version |
CONFIDENTIAL
October 30, 2023
Ruckus Energy Holdings, LLC
17503 La Cantera Parkway, Suite 104-603
San Antonio, Texas 78257
Attn: Avi Mirman
Commitment Letter
Ladies and Gentlemen:
Reference is made to that
certain Exclusivity and Expense Reimbursement Letter, dated September 22, 2023 (a copy of which is attached hereto as Exhibit B,
the “Exclusivity and Reimbursement Letter”), to Ruckus Energy Holdings, LLC, a Delaware limited liability company
(“Ruckus” or “you”), from the Investors (as defined therein).
You
have advised AI Partners Asset Management Co., Ltd (“AI Partners” and together with its affiliates, managed
funds and accounts, collectively, the “Commitment Parties”, “we” or “us”)
that Ruckus, which directly or indirectly controls San Jacinto Acquisition Corp., a Delaware corporation (“Merger Sub”),
intends to acquire by merger Battalion Oil Corporation, a Delaware corporation (the “Company”), and its subsidiaries,
including, without limitation, Halcón Holdings, LLC, a Delaware limited liability company (the “Borrower”).
You have further advised us that, in connection with the foregoing, you intend to consummate the other Transactions described in the Transaction
Description attached hereto as Exhibit A (the “Transaction Description”). Capitalized terms used
but not defined herein shall have the meanings assigned to them in the Transaction Description or the Exclusivity and Reimbursement Letter
or the Summary of Indicative Terms attached as Annex A to the Exclusivity and Reimbursement Letter (as amended pursuant to the
Fortress Commitment Letter (as defined below), the “Term Sheet”;
this commitment letter, the Transaction Description, the Term Sheet, the Conditions Precedent to Initial Borrowing attached hereto as
Exhibit C, and the Meritz Commitment Letter (as defined below) attached hereto as Exhibit D, collectively, the
“Commitment Letter”), as applicable. In the case of any such capitalized term that is subject to multiple and
differing definitions, the appropriate meaning thereof in this letter agreement shall be determined by reference to the context in which
it is used.
1. Commitment.
In connection with the
Transactions, AI Partners is pleased to advise you of its commitment to provide fifty percent (50%) (i.e., $100 million) of a senior
secured first lien term loan facility in the aggregate principal amount of $200 million (the “Credit
Facility”), upon the terms and conditions set forth in this Commitment Letter (including, without limitation, the last
sentence of this paragraph) and subject only to (a) the satisfaction (or written waiver by the Commitment Parties) of the
conditions set forth or referenced in the section entitled “Conditions Precedent to Initial Borrowing” in Exhibit C
hereto and (b) adjustment of the Credit Facility size as set forth in that certain Commitment Letter, dated as of the date
hereof, between Fortress Credit Corp. (“Fortress”) and Ruckus (the “Fortress Commitment
Letter”). The commitment of the Commitment Parties are several and not joint with any other Investor or any other
Lender (as defined in the Term Sheet). You agree that no advisors, co-advisors, other agents, co-agents, arrangers, co-arrangers,
bookrunners, co-bookrunners, managers or co-managers will be appointed, no other titles will be awarded and no compensation (other
than compensation expressly contemplated by this Commitment Letter) will be paid in connection with the Credit Facility unless you
and we shall so agree.
2. Acknowledgement
of Term Sheet Amendments. The parties hereby acknowledge and ratify the amendments to the Term Sheet set forth in the Fortress
Commitment Letter.
3. Information.
You hereby represent and warrant
(prior to the date of the consummation of the Acquisition and the funding of the initial borrowing under the Credit Facility (the date
of such borrowing, the “Closing Date”), to your knowledge with respect to the Company and its subsidiaries,
including the Borrower) that (a) all written information and written data (other than (i) financial estimates, forecasts, projections
and other forward-looking information (the “Projections”) and (ii) information of a general economic or
industry specific nature) (the “Information”), that has been or will be made available to any Commitment Party,
directly or indirectly, by you, the Company, the Borrower, or by any of your or its respective representatives on your behalf in connection
with the transactions contemplated hereby, when taken as a whole, is or will be, when furnished, complete and correct in all material
respects and does not or will not, when furnished, contain any untrue statement of a material fact or omit to state a material fact necessary
in order to make the statements contained therein not materially misleading in light of the circumstances under which such statements
are made (after giving effect to all supplements and updates thereto from time to time) and (b) the Projections that have been, or
will be, made available to any Commitment Party, directly or indirectly, by you, the Company, the Borrower, or by any of your or its respective
representatives on your behalf in connection with the transactions contemplated hereby have been, or will be, prepared in good faith based
upon assumptions that are believed by you to be reasonable at the time such Projections are so furnished to the Commitment Parties; it
being understood that the Projections are as to future events and are not to be viewed as facts, that the Projections are subject to significant
uncertainties and contingencies, many of which are beyond your control, and that no assurance can be given that any particular Projections
will be realized and that actual results during the period or periods covered by any such Projections may differ significantly from the
projected results and such differences may be material. You agree that, if at any time prior to the Closing Date, you become aware that
any of the representations and warranties in the preceding sentence would be incomplete or incorrect in any material respect if the Information
and the Projections were being furnished, or such representations were being made, at such time, then you will promptly inform us thereof
and will (or, with respect to the Information and Projections relating to the Company and its subsidiaries, including the Borrower, prior
to the Closing Date, will use commercially reasonable efforts to) promptly supplement the Information and such Projections such that such
representations and warranties are so complete and correct in all material respects. In arranging the Credit Facility, each of the Commitment
Parties (x) will be entitled to use and rely on the Information and the Projections without responsibility for independent verification
thereof and (y) assume no responsibility for the accuracy or completeness of the Information or the Projections.
4. Conditions.
The commitment of the Commitment
Parties hereunder to fund the Credit Facility on the Closing Date are subject solely to the conditions set forth herein and in Exhibit C
hereto, and upon satisfaction (or written waiver by the Commitment Parties) of such conditions, the initial funding of the Credit Facility
on the Closing Date shall occur.
Notwithstanding anything to
the contrary in this Commitment Letter (including each of the exhibits attached hereto), the Facility Documentation or any other letter
agreement or other undertaking concerning the financing of the Transactions to the contrary, the terms of the Facility Documentation shall
be in a form such that they do not impair the availability of the Credit Facility on the Closing Date if the conditions set forth in Exhibit C
hereto are satisfied (or are waived by the Commitment Parties). For the avoidance of doubt, in no event shall the Company or any of its
subsidiaries be required to execute any Facility Documentation, or any other document or instruments (other than customary authorization
letters), prior to, or that become effective prior to the consummation of the Acquisition and the funding of the Credit Facility and it
being understood that, to the extent any collateral is not provided on the Closing Date (as defined in the Acquisition Agreement) after
your use of commercially reasonable efforts to do so (other than (x) the filing of Uniform Commercial Code financing statements,
and (y) the filing of intellectual property security agreements for intellectual property that is registered as of the Closing Date,
the providing of such collateral shall not constitute a condition precedent to the availability of the Credit Facility on the Closing
Date but shall be required to be provided after the Closing Date pursuant to arrangements to be mutually agreed upon. This paragraph,
and the provisions herein, shall be referred to as the “Certain Funds Provisions”.
5. Exclusivity,
Expense Reimbursement and Indemnity.
To induce the Commitment Parties
to enter into this Commitment Letter and to proceed with the documentation of the Credit Facility, you agree that Section 2 (Exclusivity),
Section 3 (Expense Reimbursement) and Section 5 (Indemnification) of the Exclusivity and Reimbursement Letter are incorporated
herein mutatis mutandis.
6. Sharing
of Information, Absence of Fiduciary Relationships, Affiliate Activities.
You acknowledge that the Commitment
Parties and their respective affiliates may be providing debt financing, equity capital or other services (including, without limitation,
financial advisory services) to other persons in respect of which you, the Company, and your and their respective affiliates, may have
conflicting interests regarding the transactions described herein and otherwise. None of the Commitment Parties or their respective affiliates
will use confidential information obtained from you, the Company, or your or their respective affiliates by virtue of the transactions
contemplated by this Commitment Letter or their other relationships with you, the Company, or your or their respective affiliates in connection
with the performance by them of services for other persons, and none of the Commitment Parties nor their respective affiliates will furnish
any such information to other persons, except to the extent permitted below. You also acknowledge that none of the Commitment Parties
or their respective affiliates has any obligation to use in connection with the transactions contemplated by this Commitment Letter, or
to furnish to you, confidential information obtained by them from other persons.
As you know, certain of the
Commitment Parties may be full service securities firms engaged, either directly or through their affiliates, in various activities,
including securities trading, commodities trading, investment management, financing and brokerage activities and financial planning and
benefits counseling for both companies and individuals. In the ordinary course of these activities, such Commitment Parties and certain
of their respective affiliates may actively engage in commodities trading or trade the debt and equity securities (or related derivative
securities) and financial instruments (including bank loans and other obligations) of you, the Company and other companies which may
be the subject of the arrangements contemplated by this Commitment Letter for their own account or for the accounts of their customers
and may at any time hold long and short positions in such securities. Certain of the Commitment Parties or their respective affiliates
may also co-invest with, make direct investments in, and invest or co-invest monies in or with funds or other investment vehicles managed
by other parties, and such funds or other investment vehicles may trade or make investments in securities of you, the Company or other
companies which may be the subject of the arrangements contemplated by this Commitment Letter or engage in commodities trading with any
thereof. With respect to any securities and/or financial instruments so held by the Commitment Parties, their respective affiliates or
any of their respective customers, all rights in respect of such securities and financial instruments, including any voting rights, will
be exercised by the holder of the rights in its sole discretion.
The Commitment Parties and
their respective affiliates may have economic interests that conflict with those of you and may be engaged in a broad range of transactions
that involve interests that differ from yours and those of your affiliates, and the Commitment Parties have no obligation to disclose
any of such interests to you or your affiliates. You agree that the Commitment Parties will act under this Commitment Letter as independent
contractors, and that nothing in this Commitment Letter will be deemed to create an advisory, fiduciary or agency relationship or fiduciary
or other implied duty between the Commitment Parties and you, the Company, or your respective equity holders or affiliates. You acknowledge
and agree that (i) the transactions contemplated by this Commitment Letter are arm’s-length commercial transactions between
the Commitment Parties and, if applicable, their affiliates, on the one hand, and you, on the other, (ii) in connection therewith
and with the process leading to such transaction each Commitment Party and its applicable affiliates (as the case may be) is acting solely
as a principal and has not been, is not and will not be acting as an advisor, agent or fiduciary of you, the Company, or your or their
management, equity holders, creditors, affiliates, or any other person, (iii) the Commitment Parties and their applicable affiliates
(as the case may be) have not assumed an advisory or fiduciary responsibility or any other obligation in favor of you or your affiliates
with respect to the transactions contemplated hereby or the process leading thereto (irrespective of whether the Commitment Parties or
any of their respective affiliates have advised or are currently advising you on other matters) except the obligations expressly set forth
in this Commitment Letter and (iv) you have consulted your own legal and financial advisors to the extent you deemed appropriate.
You further acknowledge and agree that (a) you are responsible for making your own independent judgment with respect to such transactions
and the process leading thereto, (b) you are capable of evaluating and understand and accept the terms, risks and conditions of the
transactions contemplated hereby, and (c) we have provided no legal, accounting, regulatory or tax advice, and you contacted your
own legal, accounting, regulatory and tax advisors to the extent you have deemed appropriate. You agree that you will not claim that the
Commitment Parties or their applicable affiliates, as the case may be, have rendered advisory services of any nature or respect, or owe
a fiduciary or similar duty to you or your affiliates, in connection with such transaction or the process leading thereto and no Commitment
Party, nor any of their respective affiliates, shall have any responsibility or liability to you with respect thereto. You hereby waive
any claims that you or any of your affiliates may have against each of the Commitment Parties and their respective affiliates for breach
of fiduciary duty or alleged breach of fiduciary duty in connection with the Transactions and agree that no Commitment Party, nor any
of their respective affiliates, shall have any liability (whether direct or indirect) to you in respect of such a fiduciary claim or to
any person asserting a fiduciary duty claim on behalf of or in right of you, including your equity holders, employees or creditors, in
connection with the Transactions.
Without limiting the generality
of this section, you hereby acknowledge that the Indemnified Persons may be engaged in such roles and that such roles may involve interests
that differ from your interests and those of the Company and you, and you hereby waive any claims that you or your affiliates may have
against the Commitment Parties’ Indemnified Persons (as defined in the Exclusivity and Reimbursement Letter) relating to this Commitment
Letter or the Transaction as a result of any such conflict of interest and agree that such Indemnified Persons shall not have any liability
(whether direct or indirect) to your or your affiliates in respect of any such claim or to any person asserting any such claim on behalf
of you or your affiliates, including your equity owners.
7. Confidentiality.
You agree that you will not
disclose, directly or indirectly, this Commitment Letter, including the Term Sheet and the other exhibits and attachments hereto or the
contents of any of the foregoing, or the activities of any Commitment Party pursuant hereto or thereto, to any person or entity without
prior written approval of AI Partners, except (a) to the Equity Investors and your and their respective officers, directors, agents,
employees, attorneys, accountants, advisors, controlling persons or equity holders, in each case, who are informed of the confidential
nature thereof, on a confidential and need-to-know basis, (b) if the Commitment Parties consent in writing to such proposed disclosure
(such consent not to be unreasonably withheld, delayed or conditioned), (c) pursuant to the order of any court or administrative
agency in any pending legal, judicial, regulatory, or administrative proceeding, or otherwise as required by applicable law, rule or
regulation or compulsory legal process or to the extent requested or required by governmental and/or regulatory authorities, in each case
based on the reasonable advice of your legal counsel (and in each such case you agree (i) to the extent practicable and not prohibited
by applicable law, rule or regulation to inform us promptly thereof and, to the extent practicable, prior to such disclosure and
(ii) to use commercially reasonable efforts to ensure that any such information so disclosed is accorded confidential treatment),
(d) to the extent reasonably necessary or advisable in connection with the exercise of any remedy or enforcement of any right under
this Commitment Letter, (e) to the Company, the subsidiaries of the Company, including the Borrower, and the respective officers,
directors, employees, agents, attorneys, accountants, advisors, controlling persons and equity holders of each of the foregoing, on a
confidential and need-to-know basis (provided that, until after the Closing Date any disclosure of the Term Sheet or its contents
to the Company, the subsidiaries of the Company, including the Borrower, or their respective officers, directors, employees, agents, attorneys,
accountants, advisors, controlling persons and equity holders shall be redacted in a customary manner (as reasonably agreed by the Commitment
Parties), including in respect of the amounts, percentages and basis points of compensation set forth therein, unless the Commitment Parties
otherwise consent); provided that (i) you may disclose the Commitment Letter and its contents (but not the Term Sheet or the
contents thereof (other than its existence)) in connection with any public or regulatory filing relating to the Transactions and (ii) you
may disclose the aggregate fee amount contained in the Term Sheet (but not the Term Sheet) as part of Projections, pro forma information
or a generic disclosure of aggregate sources and uses related to fee amounts related to the Transactions to the extent required in any
regulatory filing relating to the Transactions. You agree to inform all such persons who receive information concerning this Commitment
Letter that such information is confidential on the terms set forth herein. The restrictions on disclosure set forth in this paragraph
(other than with respect to the Term Sheet and the contents thereof) shall expire and shall be of no further effect after the first anniversary
of the date hereof.
The Commitment Parties reserve
the right to review and approve, in advance, all materials, press releases, advertisements and disclosures by the Borrower or its affiliates
that contain the name of the Commitment Parties or any of their affiliates or describe the Commitment Parties’ financing commitment,
role or activities with respect to the Credit Facility.
The Commitment Parties
and their affiliates will use all information provided to them or such affiliates by or on behalf of you hereunder or in connection
with the Credit Facility and the related Transactions solely for the purpose of providing the services which are the subject of this
Commitment Letter and negotiating, evaluating and consummating the transactions contemplated hereby and shall treat confidentially
all such information and shall not publish, disclose or otherwise divulge, such information; provided that nothing herein
shall prevent any Commitment Party and their affiliates from disclosing any such information (a) pursuant to the order of any
court or administrative agency or in any pending legal, judicial, regulatory or administrative proceeding, or otherwise as required
by applicable law, rule or regulation or compulsory legal process (in which case the Commitment Parties agree (except with
respect to any routine audit or examination conducted by auditing accountants or any regulatory authority exercising examination or
regulatory authority), (i) to the extent practicable and not prohibited by applicable law, rule or regulation, to inform
you promptly thereof prior to disclosure and (ii) to use commercially reasonable efforts to ensure that any such information so
disclosed is accorded confidential treatment), (b) upon the request or demand of any regulatory authority having or asserting
jurisdiction over the Commitment Parties or any of their respective affiliates (in which case the Commitment Parties agree (except
with respect to any routine audit or examination conducted by auditing accountants or any regulatory authority exercising
examination or regulatory authority), (i) to the extent practicable and not prohibited by applicable law, rule or
regulation, to inform you promptly thereof prior to disclosure and (ii) to use commercially reasonable efforts to ensure that
any such information so disclosed is accorded confidential treatment), (c) to the extent that such information becomes publicly
available other than by reason of improper disclosure by such Commitment Party or any of its affiliates or any related parties
thereto in violation of any confidentiality obligations owing to you, the Equity Investors, the Company or any of your or their
respective subsidiaries or affiliates or related parties (including those set forth in this paragraph), as determined by a court of
competent jurisdiction in a final and non-appealable decision, (d) to the extent that such information is received by such
Commitment Party or any of its affiliates from a third party that is not, to such Commitment Party’s knowledge, subject to any
contractual or fiduciary confidentiality obligations owing to you, the Equity Investors, the Company or any of your or their
respective subsidiaries or affiliates or related parties, (e) to the extent that such information is independently developed by
the Commitment Parties or any of their affiliates, (f) to such Commitment Party’s affiliates and to its and their
respective directors, officers, employees, legal counsel, independent auditors, rating agencies, professionals and other experts or
agents who need to know such information in connection with the Transactions and who are informed of the confidential nature of such
information and are or have been advised of their obligation to keep information of this type confidential, (g) to its and its
affiliates potential or prospective partners and lenders, other Investors, Lenders, participants or assignees and to any direct or
indirect contractual counterparty to any loan, swap or derivative transaction relating to you or any of your subsidiaries, in each
case who agree to be bound by the terms of this paragraph (or language substantially similar to this paragraph); provided that
the disclosure of any such information to any partners, lender, Investors, Lenders or prospective Lenders or participants or
prospective participants referred to above shall be made subject to the acknowledgment and acceptance by such person that such
information is being disseminated on a confidential basis (on substantially the terms set forth in this paragraph or as is otherwise
reasonably acceptable to you and each Commitment Party, including, without limitation, as agreed in any information materials or
other marketing materials) in accordance with the standard processes of such Commitment Party or customary market standards for
dissemination of such type of information, (h) to the extent you shall have consented to such disclosure in writing (such
consent not to be unreasonably withheld, conditioned or delayed) or (i) for purposes of enforcing its rights hereunder in any
legal proceedings and for purposes of establishing a defense in any legal proceedings. The Commitment Parties’ and their
affiliates’, if any, obligations under this paragraph shall terminate automatically and be superseded by the confidentiality
provisions in the Facility Documentation upon the initial funding thereunder. Otherwise, the confidentiality provisions set forth in
this paragraph shall survive the termination of this Commitment Letter and expire and shall be of no further effect after the first
anniversary of the date hereof.
8. Miscellaneous.
This Commitment Letter
and the commitments hereunder shall not be assignable by any party hereto without the prior written consent of each other party
hereto (and any attempted assignment without such consent shall be null and void). This Commitment Letter and the commitments
hereunder are intended to be solely for the benefit of the parties hereto (and Commitment Parties’ Indemnified Persons) and
are not intended to confer any benefits upon, or create any rights in favor of, any person other than the parties hereto (and such
Indemnified Persons to the extent expressly set forth herein). The Commitment Parties reserve the right to employ the services of
their affiliates or branches in providing services contemplated hereby, and to allocate, in whole or in part, to their affiliates or
branches certain fees payable to the Commitment Parties in such manner as the Commitment Parties and their affiliates or branches
may agree in their sole discretion and, to the extent so employed, such affiliates and branches shall be entitled to the benefits
and protections afforded to, and subject to the provisions governing the conduct of, the Commitment Parties hereunder. This
Commitment Letter may not be amended or any provision hereof waived or modified except by an instrument in writing signed by each of
the Commitment Parties and you. This Commitment Letter may be executed in any number of counterparts, each of which shall be deemed
an original and all of which, when taken together, shall constitute one agreement. Delivery of an executed counterpart of a
signature page of this Commitment Letter by facsimile transmission or other electronic transmission (including a
“pdf” or “tif”) or any electronic signature complying with the U.S. federal ESIGN Act of 2000 or the New
York Electronic Signature and Records Act or other transmission method and any counterpart so delivered shall be deemed to have been
duly and validly delivered and be valid and effective for all purposes to the fullest extent permitted by applicable law. This
Commitment Letter (including the exhibits hereto), (i) are the only agreements that have been entered into among the parties
hereto with respect to the Credit Facility and (ii) supersede all prior and/or contemporaneous understandings, whether written
or oral, among us with respect to the Credit Facility and sets forth the entire understanding of the parties hereto with respect
thereto, including any prior commitment letter(s) with respect to the Credit Facility by, between or among the parties hereto.
THIS COMMITMENT LETTER, AND ANY CLAIM, CONTROVERSY OR DISPUTE ARISING UNDER, OR RELATED TO, THIS COMMITMENT LETTER SHALL BE GOVERNED
BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK WITHOUT REFERENCE TO CHOICE OF LAW PRINCIPLES THEREOF OTHER
THAN SECTION 5-1401 OF THE GENERAL OBLIGATIONS LAW OF THE STATE OF NEW YORK; provided, that, the interpretation of the
definition of Company Material Adverse Effect and Parent Material Adverse Effect (as such terms are defined in Exhibit C
hereto) and whether or not a Company Material Adverse Effect or a Parent Material Adverse Effect has occurred), shall, in each case,
be governed by, and construed and interpreted in accordance with, the laws of the State of Delaware, without giving effect to the
principles of conflicts of law thereof.
Any Commitment Party or any
of their respective affiliates, may, in consultation with you, place customary advertisements, or provide customary notifications, in
financial and other newspapers and periodicals (including league tables) or on a home page or similar place for dissemination of
customary information on the Internet or worldwide web as it may choose, and circulate similar promotional materials, in each case, after
the Closing Date, in the form of “tombstone” or otherwise describing the name of the Borrower, the Company or other obligor
under the Credit Facility, and the amount, type and closing date of the Transactions, all at the expense of the applicable Commitment
Party.
Each of the parties hereto
agrees that this Commitment Letter is a binding and enforceable agreement (subject to the effects of bankruptcy, insolvency, fraudulent
conveyance, reorganization and other similar laws relating to or affecting creditors’ rights generally and general principles of equity
(whether considered in a proceeding in equity or law)) with respect to the subject matter contained herein (it being acknowledged and
agreed that the commitments provided hereunder (and which are to be available and/or funded on the Closing Date) are subject to the satisfaction
(or written waiver by the Commitment Parties) of the conditions set forth or referenced in the section entitled “Conditions Precedent
to Initial Borrowing” in Exhibit C hereto). Promptly following the execution of this Commitment Letter, the parties
hereto shall proceed with the negotiation in good faith of the Facility Documentation for purposes of executing and delivering the Facility
Documentation substantially simultaneously with the consummation of the transactions described in the Transaction Description.
EACH OF THE PARTIES HERETO
IRREVOCABLY WAIVES THE RIGHT TO TRIAL BY JURY IN ANY ACTION, PROCEEDING, CLAIM OR COUNTERCLAIM BROUGHT BY OR ON BEHALF OF ANY PARTY RELATED
TO OR ARISING OUT OF THE ACQUISITION, THE TRANSACTIONS, THIS COMMITMENT LETTER OR THE PERFORMANCE OF SERVICES HEREUNDER OR THEREUNDER.
Each of the parties hereto
hereby irrevocably and unconditionally (a) submits, for itself and its property, to the exclusive jurisdiction of any New York State
court or Federal court of the United States of America, in each case, sitting in New York County in the State of New York, and any appellate
court from any thereof, in any action or proceeding arising out of or relating to this Commitment Letter or the transactions contemplated
hereby or thereby, or for recognition or enforcement of any judgment, and agrees that all claims in respect of any such action or proceeding
shall only be heard and determined in such New York State court or, to the extent permitted by law, in such Federal court; provided
that suit for the recognition or enforcement of any judgment obtained in any such New York State or federal court may be brought in
any other court of competent jurisdiction, (b) waives, to the fullest extent it may legally and effectively do so, any objection
which it may now or hereafter have to the laying of venue of any suit, action or proceeding arising out of or relating to this Commitment
Letter or the transactions contemplated hereby or thereby in any such New York State court or in any such Federal court, (c) waives,
to the fullest extent permitted by law, the defense of an inconvenient forum to the maintenance of such action or proceeding in any such
court and (d) agrees that a final judgment in any such suit, action or proceeding shall be conclusive and may be enforced in other
jurisdictions by suit on the judgment or in any other manner provided by law. Each of the parties hereto agrees that service of process,
summons, notice or document by registered mail addressed to you or us at the addresses set forth above shall be effective service of process
for any suit, action or proceeding brought in any such court.
We hereby notify you that
pursuant to the requirements of the USA PATRIOT Act (Title III of Pub. L. 107-56 (signed into law October 26, 2001) (the “PATRIOT
Act”) and 31 C.F.R. § 1010.230 (as amended, the “Beneficial Ownership Regulation”), each
of us and each of the Lenders (as defined in the Term Sheet) may be required to obtain, verify and record information that identifies
the Borrower, the Company and their respective subsidiaries, which information may include their names, addresses, tax identification
numbers and other information that will allow each of us and the Lenders to identify the Borrower, the Company and their respective subsidiaries
in accordance with the PATRIOT Act and the Beneficial Ownership Regulation. This notice is given in accordance with the requirements of
the PATRIOT Act and the Beneficial Ownership Regulation and is effective for each of us and the Lenders. You hereby agree that the Commitment
Parties shall be permitted to share any and all such information with the Lenders.
The indemnification, compensation
(if applicable), reimbursement (if applicable), jurisdiction, information, governing law, sharing of information, absence of fiduciary
relationships, affiliate activities, service of process, venue, waiver of jury trial and confidentiality provisions contained herein shall
remain in full force and effect regardless of whether the Facility Documentation shall be executed and delivered and notwithstanding the
termination or expiration of this Commitment Letter or the Commitment Parties’ commitments hereunder; provided that your
obligations under this Commitment Letter (other than your obligations with respect to (a) compensation (if applicable) and (b) confidentiality
of the Term Sheet and the contents thereof) shall automatically terminate and be superseded by the provisions of the Facility Documentation
upon the initial funding thereunder, and you shall automatically be released from obligations in connection therewith at such time (provided
that nothing in this sentence shall operate to release you from liabilities in connection with a breach of the terms of the Commitment
Letter or the Exclusivity and Reimbursement Letter prior to the Closing Date). You may terminate this Commitment Letter at any time subject
to the provisions of the preceding sentence.
Section headings used
herein are for convenience of reference only and are not to affect the construction of, or to be taken into consideration in interpreting,
this Commitment Letter.
If the foregoing correctly
sets forth our agreement, please indicate your acceptance of the terms of this Commitment Letter by returning to us, executed counterparts
hereof not later than 11:59 p.m., New York City time, on October 31, 2023. The Commitment Parties’ commitments hereunder will
expire automatically and without further action or notice and without further obligation to you at such time in the event that the Commitment
Parties have not received such executed counterparts in accordance with the immediately preceding sentence. If you do so execute and deliver
to us this Commitment Letter, we agree, subject to the terms of the Exclusivity and Reimbursement Letter, to hold our commitment available
for you until the earliest of (i) after execution of this Commitment Letter and prior to the consummation of the Transactions, the
date on which an irrevocable written notice from you to the Commitment Parties is received by the Commitment Parties notifying the Commitment
Parties that you desire to terminate the commitments hereunder, (ii) after execution of the Acquisition Agreement and prior to the
consummation of the Transactions, the termination of the Acquisition Agreement in accordance with its terms, (iii) the consummation
of the Transactions described in the Transaction Description without the funding of the Credit Facility, (iv) the first business
day following the Termination Date (as defined in the Acquisition Agreement on the date hereof) and (v) the date falling six (6) months
from the date of this Commitment Letter, upon which time this Commitment Letter and the commitments of the Commitment Parties hereunder
and the agreement of the Commitment Parties to provide the services described herein to provide the services described herein shall terminate
automatically and without further action or notice and without further obligation to you unless the Commitment Parties shall, in their
sole discretion, agree to an extension in writing.
Ruckus acknowledges and agrees
that (a) AI Partners is entering into this Commitment Letter in reliance on that certain commitment letter issued by Meritz Securities
Co. Ltd (together with its affiliates, managed funds and accounts, collectively, “Meritz”) to AI Partners (as
attached hereto as Exhibit D, the “Meritz Commitment Letter”), (b) AI Partners is entering
into this Commitment Letter in its capacity as the asset manager of a trust fund to be established for Meritz benefit in respect of the
Credit Facility (the “Trust Fund”) and (c) Ruckus may only have recourse to the trust assets of the Trust
Fund and in no circumstances will the assets of any other trusts for which AI Partners manages as asset manager or AI Partners’
personal assets be available to Ruckus in respect of any claim that arises out of, or in connection with, this Commitment Letter.
[THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT
BLANK]
We are pleased to have been
given the opportunity to assist you in connection with the financing for the Transactions.
| | Very truly yours, |
| | |
| | Al PARTNERS ASSET MANAGEMENT CO., LTD., |
| | in its capacity as the asset manager of the Trust Fund |
| | |
| | By. |
/s/ Andy S. Shin |
| | Name: |
Andy S. Shin |
| | Title: |
CEO |
Signature Page to Commitment Letter
AGREED AND ACCEPTED |
|
AS OF THE DATE FIRST WRITTEN ABOVE |
|
|
|
RUCKUS ENERGY HOLDINGS, LLC |
|
|
|
By |
/s/ Ariella Fuchs |
|
|
Name: Ariella Fuchs |
|
|
Title: President and GC |
|
Signature Page to Commitment Letter
EXHIBIT A
Transaction Description
Capitalized terms used but
not defined in this Exhibit A shall have the meanings set forth in the other Exhibits to the Commitment Letter to which this
Exhibit A is attached or in the Commitment Letter. In the case of any such capitalized term that is subject to multiple and
differing definitions, the appropriate meaning thereof in this Exhibit A shall be determined by reference to the context in
which it is used.
Fury Resources, Inc.
(“Parent”), directly controlled by Ruckus, intends to acquire the Company, all as set forth in the Acquisition
Agreement (as defined below). In connection therewith:
(a) Parent,
San Jacinto Acquisition Corp. (“Merger Sub”) and the Company will enter into that certain Agreement and Plan
of Merger, dated as of the date hereof (together with the exhibits, annexes and disclosure schedules thereto, the “Acquisition
Agreement”), by and among, inter alios, Parent, Merger Sub and the Company, pursuant to which, among other things,
Merger Sub will merge with and into the Company, with the Company as the surviving entity (the “Acquisition”);
(b) following
the date hereof and on or prior to the Closing Date, the investors, which may include members of management of Ruckus, the Company and
certain other direct or indirect existing equity holders of the Company (collectively, the “Equity Investors”)
will make or shall have made cash or rollover equity contributions (collectively, the “Equity Contribution”),
directly or indirectly, to Parent, in the form of common equity, qualified preferred equity or other equity (such preferred and other
equity, to be on terms reasonably satisfactory to the Commitment Parties) (collectively, the “Permitted Equity”);
(c) the
Borrower will obtain a senior secured first lien term loan facility in the aggregate principal amount of $200 million (the “Credit
Facility”);
(d) all
existing third party debt for borrowed money of the Borrower under that certain Amended and Restated Credit Agreement, dated as of November 24,
2021 (as amended, restated, amended and restated, supplemented and/or otherwise modified from time to time), by and among the Borrower,
as borrower, the Company, the lenders party thereto from time to time (the “Existing Lenders”) and Macquarie
Bank Limited, as administrative agent for the Existing Lenders, will be repaid, redeemed, defeased, discharged, refinanced, replaced or
terminated and all commitments to extend credit thereunder shall have been terminated, and all guarantees and security interests (if any),
in each case, in respect thereof terminated and discharged substantially concurrently with the initial funding of the Credit Facility
(or other arrangements for such termination and release reasonably satisfactory to Fortress, as Administrative Agent for Fortress and
the Commitment Parties (in such capacity, the “Administrative Agent”) shall have been made) (the “Refinancing”);
(e) the
fees, premiums, expenses and other transaction costs incurred in connection with the Transactions, including to fund any original issue
discount and/or upfront fees (the “Transaction Costs”), will be paid; and
(f) the
proceeds of the Equity Contribution and the loans under the Credit Facility funded on the Closing Date will be used to pay the consideration
for, and other amounts owing in connection with, the Acquisition under the Acquisition Agreement, to effect the Refinancing and to pay
all or a portion of the Transaction Costs.
The transactions described above are collectively referred
to herein as the “Transactions”.
EXHIBIT B
(See attached Exclusivity and Reimbursement Letter)
FORTRESS CREDIT CORP.
1345 Avenue of the Americas, 46th Floor
New York, NY 10105
CONFIDENTIAL
September 22, 2023
Ruckus Energy Holdings, LLC
17503 La Cantera Pkwy, Suite 104-603
San Antonio, Texas 78257
Attn.: Avi Mirman
Email: amirman@ruckusexp.com
Re: Exclusivity and
Expense Reimbursement Letter
1. We
refer to recent discussions between us relating to a potential debt acquisition financing transaction (the “Proposed Financing”)
between one or more funds, investment vehicles and/or accounts managed or advised by Fortress Credit Corp. or one or more of its affiliates
(collectively, “Fortress”), one or more funds, investment vehicles and/or accounts managed or advised by Meritz Securities
Co., Ltd. or one or more of its affiliates (collectively, “Meritz”, together with Fortress “we”
or the “Investors”), and Ruckus Energy Holdings, LLC and/or certain of its affiliates or subsidiaries (collectively,
“Ruckus”) with respect to Ruckus’ intended acquisition of Battalion Oil Corporation by San Jacinto Acquisition
Corp. (the “Borrower”). This letter agreement (this “Letter”) sets forth the arrangements relating
to exclusivity and reimbursement in connection with the Proposed Financing. This Letter (including the Term Sheet referred to below),
when countersigned by you, will confirm that you have engaged Investors on an exclusive basis in connection with the Proposed Financing
on the terms set forth on the indicative summary of terms and conditions of which are set forth in Annex A hereto (the “Term
Sheet”, the defined terms of which are used herein) subject to, among other things, the conditions set forth herein and therein.
2. In
consideration of the substantial amount of time, effort and expense that Investors will continue to expend with respect to the Proposed
Financing, Ruckus agrees that until 11:59 PM, New York City time, on the earlier of (a) the 60th day following the date of this
Letter if the SEC does not elect to review the transactions, (b) the 90th day following the date of this Letter if the SEC does
elect to review the transactions, or (c) the date on which the Investors notify the Borrower in writing that they no longer intend
to proceed with the Proposed Financing (the “Initial Exclusivity Period”), Ruckus shall not, and shall direct its
officers, directors, senior management, agents, counsel, accountants, financial advisers, consultants and other representatives (“Representatives”)
not to, directly or indirectly, initiate, assist, knowingly solicit, negotiate, knowingly encourage, accept or knowingly support (including
by making available any nonpublic information to any actual or potential provider of an Alternative Financing (as defined below)) any
inquiry, proposal or offer from any individual, corporation, partnership, limited liability company or other person, entity or group
(other than Investors and any additional potential lenders in respect of the Proposed Financing identified by Investors in consultation
with Ruckus or identified by Ruckus with the prior consent of Investors) to reach any agreement, arrangement or understanding (whether
or not such agreement, arrangement or understanding is absolute, revocable, contingent or conditional) for, or otherwise attempt to consummate
or discuss, any potential debt financing transaction for Borrower other than the Proposed Financing (any such potential financing transaction,
an “Alternative Financing”). The Initial Exclusivity Period may be extended on or before the 30th day following the
date of this Letter upon mutual agreement of Ruckus and Investors. Upon termination of this Letter by Ruckus without cause, Ruckus will
provide reimbursement of all reasonable, documented and out-of-pocket expenses incurred by Investors through such date of termination
per the terms below. Ruckus further agrees to, and shall direct its respective Representatives who are working on such other existing
activities, discussions or negotiations to, promptly discontinue and terminate any existing activities, discussions or negotiations currently
being conducted with respect to any Alternative Financing.
3. In consideration of Investors’
agreement to conduct due diligence and negotiate the terms and conditions of the Proposed Financing, whether or not the Proposed Financing
is consummated, Ruckus agrees to pay promptly on demand to Investors the reasonable and documented out-of-pocket costs and expenses incurred,
in each case, prior to the conclusion of the Initial Exclusivity Period, by or on behalf of Investors in connection with the Proposed
Financing. All payments in connection with Ruckus’s expense reimbursement obligations under this Letter shall be due promptly but no
later than ten (10) business days following presentation to Ruckus of an invoice for the actual cost or expense incurred, together
with reasonable supporting documentation. Investors will provide Ruckus with an accounting of estimated accrued but un-invoiced costs
and expenses upon Ruckus’s written request therefor. Investors shall also notify Ruckus if and when expenses are expected to reach $200,000 and $300,000.
Ruckus agrees that, once paid, any of the expenses that are reimbursable hereunder shall be not refundable under any circumstances, regardless
of whether the Proposed Financing closes. In the event the Proposed Financing closes, any amount paid by Ruckus to Investors in connection
with Ruckus’s expense reimbursement obligations hereunder will be credited against any expense reimbursement obligations of Ruckus under
the definitive financing documentation. Further, to the extent the Proposed Financing does not close, Ruckus agrees that, once paid,
none of the expenses reimbursable hereunder shall be creditable against any other amount due and payable by Ruckus or any other person
to Investors in connection with the Proposed Financing or otherwise. All payments under this Letter shall be made by Ruckus to Investors
in lawful money of the United States of America and in immediately available funds to the account designated by Investors without set-off,
counterclaim, deduction or other defense. Upon the execution and delivery of definitive legal documentation regarding the Proposed Financing
which otherwise addresses the payment of such costs and expenses and indemnification by all parties thereto, the expense reimbursement
and indemnification obligations of Ruckus under this Letter shall terminate.
4. It
is understood and agreed that neither this Letter nor any continued negotiation with respect to the terms of, conduct of diligence with
respect to, or commencement of documentation with respect to, the Proposed Financing shall constitute or give rise to any obligation on
the part of Investors to provide or arrange the Proposed Financing; such obligation, if any, to be set forth solely in a definitive commitment
letter mutually acceptable to, and executed and delivered by, Investors and Ruckus. Each party hereto agrees that notwithstanding
the non-binding nature of the terms set forth in the Term Sheet, Sections 2, 3, 4, 5 and 6 shall be binding on the parties.
5. Ruckus
hereby agrees to indemnify and hold harmless (i) Investors and (ii) the respective officers, directors, employees, members,
partners, agents, advisors and other representatives of each of the foregoing and their respective successors (each, an “Indemnified
Person”), from and against any and all losses, penalties, claims, damages and liabilities of any kind or nature and reasonable
and documented out-of-pocket fees and expenses, joint or several, to which any such Indemnified Person may become subject to the extent
arising out of, resulting from or in connection with, the Proposed Financing or any related transaction contemplated hereby or thereby,
or any claim, litigation, judgment, action, investigation, dispute or proceeding (including any inquiry or investigation) relating to
any of the foregoing (any of the foregoing, a “Proceeding”), regardless of whether any such Indemnified Person is
a party thereto, whether or not such Proceedings are brought by Ruckus, creditors or any other third person, and to reimburse each such
Indemnified Person upon demand for any reasonable and documented out-of-pocket legal expenses of counsel for Investors) or other reasonable,
documented and invoiced out-of-pocket fees and expenses incurred in connection with investigating, preparing to defend or defending,
or providing evidence in or preparing to serve or serving as a witness with respect to any of the foregoing; provided that the
foregoing indemnity will not, as to any Indemnified Person, apply to losses, penalties, claims, damages, liabilities or related expenses
(x) to the extent that they have resulted from the bad faith, willful misconduct or gross negligence (in each case, as determined
by a court of competent jurisdiction in a final and non-appealable decision) of such Indemnified Person or any of such Indemnified Person’s
controlled affiliates or controlling persons or any of its or their respective officers, directors, employees, agents, advisors or other
representatives, or (y) to the extent that they relate to any disputes solely between Indemnified Persons. In no event will the
Indemnified Persons have any liability for any indirect, consequential, special, or punitive damages in connection with the Proposed
Financing or any related transactions contemplated hereby or thereby, whether or not such damages are sought by Ruckus or its creditors
or any other third person (provided, the foregoing shall not limit or affect Ruckus’s obligations to reimburse or indemnify Investors
or the other Indemnified Persons in accordance with the terms of the indemnification provisions above).
6. This
Letter may be executed in any number of counterparts, each of which shall be deemed an original, and all of which together shall constitute
one document. Delivery of an original signature page via facsimile or other electronic transmission (e.g., “.pdf’ file) shall
constitute delivery of an original signature page. This Letter, and all claims or causes of action (whether in contract, tort or statute)
that may be based upon, arise out of or relate to this Letter, or the negotiation, execution or performance of this Letter (including
any claim or cause of action based upon, arising out of or related to any representation or warranty made in or in connection with this
Letter or as an inducement to enter into this Letter), shall be governed by, and enforced in accordance with, the internal laws of the
State of New York, including its statutes of limitations, without regard to any borrowing statute that would result in the application
of the statute of limitations of any other jurisdiction. Each of the parties hereto consents to the exclusive jurisdiction and venue
of any state or federal court located within the county of New York, Borough of Manhattan, State of New York and irrevocably agrees that
all actions or proceedings arising out of or relating to this Letter shall be litigated in such courts. EACH PARTY HERETO HEREBY IRREVOCABLY
WAIVES, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN ANY LEGAL PROCEEDING DIRECTLY
OR INDIRECTLY ARISING OUT OF OR RELATING TO THIS LETTER OR THE TRANSACTIONS CONTEMPLATED HEREBY (WHETHER BASED ON CONTRACT, TORT OR ANY
OTHER THEORY).
[Signature Pages Follow]
Please indicate your agreement and acceptance to the foregoing by signing
below and returning this Letter to us.
Sincerely, |
|
|
|
FORTRESS CREDIT CORP. |
|
|
|
By: |
/s/ Brad Bailey |
|
Name: |
Brad Bailey |
|
Title: |
Authorized Signatory |
|
[Signature Page to Exclusivity and Expense Reimbursement Letter]
MERITZ SECURITIES CO., LTD. |
|
|
|
By: |
|
[Seal] |
Name: |
Choi, Alexander Himoon |
|
Title: |
CEO |
|
[Signature Page to Exclusivity and Expense
Reimbursement Letter]
Agreed and Accepted: |
|
|
|
Ruckus Energy Holdings, LLC |
|
|
|
By: |
/s/ Ariella Fuchs |
|
Name: |
Ariella Fuchs |
|
Title: |
President and GC |
|
[Signature Page to Exclusivity and Expense
Reimbursement Letter]
ANNEX A
SUMMARY OF INDICATIVE TERMS
Summary of Key Terms |
Borrower: |
Halcon Holding, LLC (collectively the “Borrower” or the “Company”) |
Holdings: |
Battalion Oil Corporation (“Holdings”) |
Guarantors: |
Each of Borrower’s other direct and indirect current and future subsidiaries, together with San Jacinto Acquisition Corp. and Holdings (each a “Guarantor” and collectively the “Guarantors;” and the Borrower and Guarantors, each sometimes individually a “Loan Party” and collectively the “Loan Parties”). |
Facility: |
First Lien Senior Secured Loan |
Administrative Agent: |
Fortress Credit Corp. (“Fortress”) |
Administrative Agent Fee: |
$100,000 per annum |
Lender(s): |
Fortress Credit Corp. (or an affiliate) (50% participation), and Meritz Securities Co., Ltd. (or an affiliate) (50% participation) (collectively, the “Lender”). |
Security: |
First priority perfected liens on and security interest in substantially all now owned and hereafter acquired tangible and intangible assets, including (i) at least 95% of the total PV-9 value of the oil and gas properties of the Loan Parties. |
Facility Size: |
$200 million Term Loan (the “Loan” or the “Facility”). |
Use of Proceeds: |
Proceeds of the initial $200 million funding to be used to cover transaction costs and fees and for the repayment of the existing Term Loan |
Target Closing: |
October 2023 |
Maturity Date: |
Four years from Closing |
Interest Rate: |
SOFR plus 7.75% paid quarterly; SOFR shall be subject to a 3.00% floor and market term CSA |
Loan Upfront Fee at Close: |
2.50% of Loan commitment amount due on the Closing Date |
Default Interest: |
Interest Rate + 2.00% per annum paid current |
Optional Prepayment: |
NC-18 months, 102 for months 19-30, par thereafter (other than pursuant to mandatory amortization of the term loan or excess cash flow sweep). Yield Maintenance Premium equal to undiscounted sum of remaining payments due on the Facility for the remainder of the make whole period plus applicable call protection. |
Exit Fee: |
A one-time fee paid on the earlier
of (x) the repayment of the loan, or (y) the Maturity Date. Fee equal to 3.5% of the PV 10 of all incremental reserves converted
to PDP over the course of the loan and net of any PDP PV 10 runoff using the end of year 2023 NSAI report as an initial starting point.
The Exit Fee shall be determined by
the Admin Agent in good faith based on a Reserve Report reasonably acceptable to Lenders and approved by an Independent Engineer. Reserve
Report to be based on the strip pricing at the time of calculation. |
Hedging Requirements: |
Minimum hedging of producing reserves at
closing and over each rolling 48 month period thereafter, measured quarterly, at the following percentages of Proved Developed Producing
(“PDP”) production volumes of oil and natural gas from the latest reserve report: (1) months 1-12, 80%; (2) months
13-24, 70%; (3) months 25-36, 60%; and (4) months 37-48, 50%. Such PDP production volumes to be measured as of each quarter
end, with the Company having up to 45 days from the end of such quarter to implement such minimum hedging, provided that new well development
volumes to be hedged at beginning of well completion to at least 50% of projected production volumes for first 24 months of production.
Maximum hedging restrictions to allow reasonable hedging of other non-producing reserves under development (with reasonable limitations
on unhedged DUC capex). |
Permitted G&A: |
Annual Net Cash G&A capped at the greater of (i) $15 million or (ii) 10% of the overall Planned Hedged EBITDA for that budgeted year. |
Financial Covenants: |
Beginning December 31, 2023 and thereafter:
(i) Asset Coverage defined as PDP PV 10 to Total Net Debt
to be greater than 1.80x. PDP PV10 using forward strip commodity prices, adjusted for hedging, based on the latest third party engineering
report rolled forward quarterly as needed.
(ii) Net Debt to LTM EBITDAX tested quarterly and not to
exceed 2.50x
(iii) Current ratio to be tested [monthly] and to be greater
than 1.0:1.0
(iv) Minimum Liquidity to begin at $10 million
(v) Maintenance of commodity Hedge Requirements
(vi) Maximum of one oil rig and associated frac crews maintained
while Total Net Leverage (TNL) based on LTM EBITDAX is greater than 0.75x. Borrower is allowed to enter into a new contract for
a second rig if the TNL is less than 0.75x, but is allowed to extend the existing contract with the second rig as long as the TNL is less
than 0.85x. Borrower is not authorized to approve any future drilling wells that have a planned IRR below 30% based on the current strip
at the time of approving the project. |
Negative Covenants: |
Usual and customary for financings of this type, including, without limitation, negative covenants (certain of which will be subject to materiality thresholds, baskets and customary exceptions and qualifications to be mutually agreed upon) regarding: indebtedness, liens,guarantees, negative pledges, restricted payments, subsidiary distributions, investments, fundamental changes, disposition of assets, acquisitions , disposal of subsidiary interests, sale-leasebacks, transactions with affiliates, conduct of business, changes to material contracts, fiscal year, accounting policies, and deposit accounts. |
Affirmative Covenants: |
Usual
and customary for financings of this type, including, without limitation, affirmative covenants (certain of which will be subject to
materiality thresholds, baskets and customary exceptions and qualifications to be mutually agreed upon) regarding: delivery of
financial reporting, reports, certificates and annual budget, delivery of certain notices; maintenance of existence; licenses and permits; use of proceeds; payment of taxes and claims; maintenance of properties; maintenance of insurance; books and records; inspections; lender meetings; compliance with contractual obligations and laws; compliance with anti-terrorism laws, sanctions laws, anti-corruption laws and anti-money laundering laws; environmental matters; additional collateral and guarantors;disclosure updates; cash management; use of commercially reasonable efforts to deliver collateral access; regulatory matters; contractual compliance and further assurances. |
Minimum Mandatory Amortization: |
10.00% per annum paid quarterly, commencing on 3/31/2024 |
Excess Cash Sweep: |
100% quarterly sweep of excess cash flow (“ECF”);
provided, that the Borrower shall not be required to make ECF prepayments in an amount that would result in the Loan Parties holding
cash and cash equivalents as of the end of such fiscal quarter of less than the greater of (i) $10 million and (ii) an amount
equal to the next twelve month’s budgeted capex.
ECF sweep shall not be required in the case of the capital
program for drilling placed on hold due to <30% IRR on planned well(s), provided that cash and cash equivalents do not exceed the greater
of (a) $130.0 million, (b) the Board approved annual budget prior to the beginning of the current fiscal year, and (c) 10%
above the actual cash balance at the time the decision was made to put the capital program on hold.
ECF shall be defined as: (a) gross revenue
less (b) cash payments pursuant to commodities swap agreements and the cash components of OPEX, G&A, interest expense,
taxes, and capex.
Cash on the balance sheet at closing will not be subject
to ECF sweep until the first anniversary of closing. |
Mandatory Prepayment: |
Mandatory prepayments to include:
· Indebtedness
not permitted by the Loan Documents
· Proceeds
from sale of assets
· Insurance/condemnation
proceeds and escrow/indemnity proceeds |
Restricted Payments: |
No allowance for restricted payments |
Events of Default: |
Usual and customary events of default, including among others, the following: failure to make payments under the Loan Documents when due; failure to apply operating cash flow or capital event proceeds in accordance with the distribution provisions set forth in the Loan Documents; representations or warranties incorrect when given; breach of covenants; ERISA matters; cross-payment default or cross-acceleration; voluntary or involuntary bankruptcy events with respect to the Borrower or Guarantors; monetary and non-monetary judgments; actual or asserted invalidity of Loan Documents; and impairment of security interests in the Security. |
Reporting Requirements: |
Customary reporting requirements for transactions of this type including quarterly reports and annual audited financial statements. Management will host quarterly earnings calls subject to the Lender’s discretion. Engineering reserve reports prepared by a third party firm to be provided two times per year for the first 2 years subsequent to closing, and one time per year thereafter; engineering reserve reports prepared internally to be provided for the quarters for which a third party report is not provided. |
Permitted
Indebtedness: |
Letters of Credit capped at $5.0 million and pari passu with Facility. |
Expenses;
Expense Deposit: |
Borrower understands that it will be necessary for the Lender to incur out-of-pocket costs and expenses in connection with the proposed Loan (including, without limitation, due diligence, legal and transportation fees and expenses) (collectively, “Lender Expenses”). Upon request of the Lender, Borrower shall promptly, but in any event within three business days after receipt of written request therefore, reimburse the Lender for all reasonable and documented Lender Expenses. |
Confidentiality: |
This term sheet is strictly confidential and its terms may not be shared with third-parties (other than advisors expressly engaged by Fortress or Borrower and as provided in the Mandate Letter. |
EXHIBIT C
Conditions Precedent to Initial Borrowing
Capitalized terms used but
not defined in this Exhibit C shall have the meanings set forth in the other Exhibits to the Commitment Letter to which this
Exhibit C is attached or in the Commitment Letter. In the case of any such capitalized term that is subject to multiple and
differing definitions, the appropriate meaning thereof in this Exhibit C shall be determined by reference to the context in
which it is used. The initial borrowing under the Credit Facility shall be subject only to the satisfaction (or waiver by the Commitment
Parties in writing) of the following conditions in the reasonable discretion of the Commitment Parties:
| 1. | Since the date of the Acquisition Agreement, no Company Material Adverse Effect nor Parent Material Adverse
Effect (as such terms are defined in the Acquisition Agreement) shall have occurred and be continuing. |
| 2. | The Acquisition shall have been consummated, or substantially simultaneously with the initial borrowing
under the Credit Facility, shall be consummated, in accordance with the terms of the Acquisition Agreement, after giving effect to any
modifications, amendments, consents or waivers thereto, other than those modifications, amendments, consents or waivers that are materially
adverse to the interests of the Commitment Parties (in their capacities as such), unless consented to in advance in writing by the Commitment
Parties (such consent not to be unreasonably withheld, delayed or conditioned) provided that the Commitment Parties shall be deemed
to have consented to such modifications, amendments, consents or waivers unless it has objected thereto within four (4) business
days after written notice to and receipt by the Commitment Parties of such modifications, amendments, consents or waivers). |
| 3. | Substantially simultaneously with the initial borrowing under the Credit Facility, the Preferred Stock
Transactions shall have been consummated on the terms set forth in the Purchase Agreement and the Contribution Agreement. |
| 4. | Substantially simultaneously with the initial borrowing under the Credit Facility, the Refinancing shall
have been consummated. |
| 5. | AI Partners shall have received evidence satisfactory to it, in its reasonable discretion, that (a) the
other participating Lenders (which, for the avoidance of doubt, may include any other Investor party to the Exclusivity and Reimbursement
Letter) and/or (b) such other alternative financing sources identified by Ruckus and reasonably acceptable to AI Partners and pursuant
to documentation reasonably acceptable to AI Partners, shall collectively be obligated to fund on the Closing Date an amount not less
than the portion of the Credit Facility amount (after giving effect to any reductions contemplated by the Commitment Letter) that AI Partners
has not committed (or otherwise agreed in writing) to fund. |
| 6. | AI Partners shall have received (a) the reviewed balance sheet of the Company as of December 31,
2022, and the related reviewed statement of income and retained earnings and statement of cash flow for the fiscal years then ended, together
with the notes thereto and (b) the internally prepared balance sheet, of the Company as of the most recent reported month before
close. |
| 7. | AI Partners shall have received a pro forma consolidated balance sheet of the Company and the Borrower
as of the twelve-month period ending on the last day of the most recently completed four fiscal quarter period for which financial statements
are available pursuant to paragraph 5 above, prepared after giving effect to the Transactions as if the Transactions had occurred as of
such date which need not be prepared in compliance with Regulation S-X of the Securities Act of 1933, as amended, or include adjustments
for purchase accounting (including adjustments of the type contemplated by Financial Accounting
Standards Board Accounting Standards Codification 805, Business Combinations (formerly SFAS 141R)). |
EXHIBIT C
| 8. | Subject in all respects to the Certain Funds Provisions, all documents and instruments (including schedules
to security documentation) required to create and perfect the Administrative Agent’s security interests in the collateral described
in the Term Sheet (with the requisite priority) shall have been executed and delivered by the Borrower and the Guarantors (or, where applicable,
the Borrower and the Guarantors shall have authorized the filing of financing statements under the Uniform Commercial Code) and, if applicable,
be in proper form for filing. |
| 9. | The Administrative Agent and the Lenders (as defined in the Term Sheet) shall have received at least three
(3) business days prior to the Closing Date (a) all documentation and other information about the Loan Parties (as defined in
the Term Sheet) and the principals thereof as has been reasonably requested in writing at least ten (10) days prior to the Closing
Date by the Administrative Agent or any Lender that they reasonably determine is required by regulatory authorities under applicable “know
your customer” and anti-money laundering rules and regulations, including without limitation the PATRIOT Act and (b) if
the Borrower qualifies as a “legal entity customer” under the Beneficial Ownership Regulation, a Beneficial Ownership Certification
(as defined below) in relation to the Borrower. “Beneficial Ownership Certification” means a certificate regarding
beneficial ownership required by the Beneficial Ownership Regulation. |
| 10. | (a) The execution and delivery of the Facility Documentation by the Loan Parties (including guarantees
by the applicable Guarantors) which shall, in each case, be in accordance with the terms of the Commitment Letter and the Term Sheet and
subject to the Certain Funds Provisions and (b) the delivery to the Administrative Agent of borrowing notices and/or issuance notices,
as applicable, customary legal opinions, customary incumbency certificates and closing certificates, organizational documents, customary
evidence of authorization and, as applicable, good standing certificates in jurisdictions of formation/organization, in each case with
respect to the Borrower and the Guarantors and a solvency certificate of the Borrower, as of the Closing Date after and giving effect
to the Transactions. The term “Facility Documentation” shall mean the documentation for the Credit Facility
containing the terms and conditions in this Exhibit C and in the Term Sheet and, to the extent any terms are not so set forth,
shall otherwise by usual and customary for transactions of this kind and shall contain such modifications as the Borrower, the Administrative
Agent and the Lenders shall mutually agree, in each case, subject to the Certain Funds Provisions. |
| 11. | The Administrative Agent and each Lender shall have received evidence in form and substance satisfactory
to them that all fees required to be paid on the Closing Date pursuant to the Term Sheet and the Facility Documentation, and reasonable
out-of-pocket expenses required to be paid on the Closing Date pursuant to the Commitment Letter and the Facility Documentation, to the
extent invoiced at least two (2) business days prior to the Closing Date (except for fees pursuant to the Term Sheet and as otherwise
reasonably agreed by the Borrower), shall, upon the initial borrowing under the Credit Facility, have been, or will be substantially simultaneously,
paid (which amounts may be offset against the proceeds of the Credit Facility). |
| 12. | The Administrative Agent shall have received evidence in form and substance reasonably satisfactory to
it that (a) the commodity hedging transactions set forth on Schedule 1 attached hereto (collectively, the “Existing
Hedges” and each, individually, an “Existing Hedge”) are in full force and effect on the Closing
Date after giving effect to the closing of the Transactions on the Closing Date; provided, that (i) any novation of any Existing
Hedge or replacement of an Existing Hedge, in each case with written notice to Administrative Agent, with a new hedge on substantially
the same or better terms (e.g., price, tenor, type, volumes) than the Existing Hedge being novated or otherwise replaced, in each case
shall not be treated as a termination of such Existing Hedge and such Existing Hedge shall be deemed to continue to be in full force and effect
after giving effect to such novation or replacement, (ii) any modification of an Existing Hedge, with not less than three (3) Business
Days’ prior written notice to, and the prior written consent of, Administrative Agent, shall be permitted and such modified hedge
shall continue to be deemed to be the applicable Existing Hedge, and (iii) any Existing Hedge having an “End Date” listed
on Schedule 1 that occurs on or prior to the Closing Date shall not be required to be in full force and effect on the Closing Date. |
EXHIBIT C
| 13. | Avi Mirman shall (a) have contributed up to $10 million of the $200 million of common equity and
(b) hold (or have the right to appoint) no more than one (1) board seat on the board of directors (the “Board”)
for the Company (which Board shall be composed of not less than five (5) seats), while Rich Little will lead management for the Holdings
and the Borrower. For the avoidance of doubt, the Board shall contain not less than two (2) board seats appointed by independent
investors in the Company. |
| 14. | On the Closing Date, the Administrative Agent shall have received evidence in form and substance satisfactory
to it that the Borrower has, in an aggregate amount greater than or equal to $95 million, consisting of (a) funded capital expenditures
to drill and complete two (2) oil and/or gas wells located in the Monument Draw area of the Delaware Basin and spudded during the
period time beginning on the date of the Commitment Letter and ending on the Closing Date and (b) not less than $70 million of unrestricted
cash is on its balance sheet. |
| 15. | The Closing Date shall not occur prior to the Closing Date (as defined in the Acquisition Agreement). |
EXHIBIT C
Schedule
1 to Exhibit C
Existing Hedges
|
|
|
|
Crude
Oil Roll
Swaps Swap |
|
Crude
Oil Basis
Swaps Swap |
|
Crude
Oil Fixed
Swaps Swap |
|
Natural
Gas
Options Put |
|
|
Natural
Gas
Options Call |
|
Natural
Gas Fixed
Swaps Swap |
|
Natural
Gas Basis
Swaps Swap |
|
Start
Date |
|
End
Date |
|
Volumes |
|
|
WTG
Avg
price |
|
Volumes |
|
|
WTG
Avg
price |
|
Volumes |
|
|
WTG
Avg
price |
|
Volumes |
|
|
WTG
Avg
price |
|
|
Volumes |
|
|
WTG
Avg
price |
|
Volumes |
|
|
WTG
Avg
price |
|
Volumes |
|
|
WTG
Avg
price |
|
6/1/2023 |
|
6/30/2023 |
|
(187,470.0 |
) |
|
0.7 |
|
(192,300.0 |
) |
|
0.4 |
|
(187,470.0 |
) |
|
70.9 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(671,891.0 |
) |
|
3.6 |
|
(671,891.0 |
) |
|
(0.9 |
) |
7/1/2023 |
|
7/31/2023 |
|
(200,167.0 |
) |
|
0.5 |
|
(197,811.0 |
) |
|
0.4 |
|
(200,167.0 |
) |
|
67.7 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(702,773.0 |
) |
|
3.7 |
|
(702,773.0 |
) |
|
(0.9 |
) |
8/1/2023 |
|
8/31/2023 |
|
(208,688.0 |
) |
|
0.5 |
|
(190,557.0 |
) |
|
0.4 |
|
(193,688.0 |
) |
|
67.6 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(692,106.0 |
) |
|
3.7 |
|
(692,106.0 |
) |
|
(0.9 |
) |
9/1/2023 |
|
9/30/2023 |
|
(173,250.0 |
) |
|
0.5 |
|
(160,740.0 |
) |
|
0.4 |
|
(158,250.0 |
) |
|
67.9 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(661,411.0 |
) |
|
3,7 |
|
(661,411.0 |
) |
|
(0.9 |
) |
10/1/2023 |
|
10/31/2023 |
|
(159,712.0 |
) |
|
0.5 |
|
(160,704.0 |
) |
|
0.4 |
|
(159,712.0 |
) |
|
68.1 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(668,616.0 |
) |
|
3.7 |
|
(668,616.0 |
) |
|
(0.9 |
) |
11/1/2023 |
|
11/30/2023 |
|
(150,720.0 |
) |
|
0.5 |
|
(150,270.0 |
) |
|
0.4 |
|
(150,720.0 |
) |
|
67.9 |
|
537,300.0 |
|
|
3.8 |
|
|
(537,300.0 |
) |
|
5.2 |
|
(95,917.0 |
) |
|
3.6 |
|
(633,217.0 |
) |
|
(0.8 |
) |
12/1/2023 |
|
12/31/2023 |
|
(152,148.0 |
) |
|
0.5 |
|
(150,629.0 |
) |
|
0.4 |
|
(152,148.0 |
) |
|
67.6 |
|
545,569.0 |
|
|
3.8 |
|
|
(545,569.0 |
) |
|
5.2 |
|
(109,678.0 |
) |
|
3.7 |
|
(655,247.0 |
) |
|
(0.8 |
) |
1/1/2024 |
|
1/31/2024 |
|
(170,074.0 |
) |
|
0.3 |
|
(170,934.0 |
) |
|
0.3 |
|
(171,554.0 |
) |
|
64.3 |
|
601,090.0 |
|
|
3.8 |
|
|
(601,090.0 |
) |
|
5.2 |
|
(35,027.0 |
) |
|
3.7 |
|
(636,117.0 |
) |
|
(0.9 |
) |
2/1/2024 |
|
2/29/2024 |
|
(166,237.0 |
) |
|
0.3 |
|
(166,237.0 |
) |
|
0.3 |
|
(166,237.0 |
) |
|
63.9 |
|
553,581.0 |
|
|
3.8 |
|
|
(553,581.0 |
) |
|
5.2 |
|
(45,588.0 |
) |
|
4.0 |
|
(599,778.0 |
) |
|
(0.9 |
) |
3/1/2024 |
|
3/31/2024 |
|
(173,933.0 |
) |
|
0.3 |
|
(173,933.0 |
) |
|
0.3 |
|
(173,933.0 |
) |
|
63.7 |
|
580,568.0 |
|
|
3.8 |
|
|
(580,568.0 |
) |
|
5.2 |
|
(52,044.0 |
) |
|
4.1 |
|
(632,612.0 |
) |
|
(0.9 |
) |
4/1/2024 |
|
4/30/2024 |
|
(160,889.0 |
) |
|
0.3 |
|
(160,889.0 |
) |
|
0.3 |
|
(160,889.0 |
) |
|
64.9 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(591,361.0 |
) |
|
3.6 |
|
(591,361.0 |
) |
|
(0.9 |
) |
5/1/2024 |
|
5/31/2024 |
|
(161,194.0 |
) |
|
0.3 |
|
(161,194.0 |
) |
|
0.3 |
|
(161,194.0 |
) |
|
64.8 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(604,736.0 |
) |
|
3.6 |
|
(604,736.0 |
) |
|
(0.9 |
) |
6/1/2024 |
|
6/30/2024 |
|
(150,387.0 |
) |
|
0.3 |
|
(151,950.0 |
) |
|
0.3 |
|
(151,950.0 |
) |
|
64.7 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(575,934.0 |
) |
|
3.6 |
|
(575,934.0 |
) |
|
(0.9 |
) |
7/1/2024 |
|
7/31/2024 |
|
(151,534.0 |
) |
|
0.3 |
|
(151,534.0 |
) |
|
0.3 |
|
(151,534.0 |
) |
|
63.2 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(588,992.0 |
) |
|
3.6 |
|
(588,992.0 |
) |
|
(0.9 |
) |
8/1/2024 |
|
8/31/2024 |
|
(147,537.0 |
) |
|
0.3 |
|
(147,537.0 |
) |
|
0.3 |
|
(147,537.0 |
) |
|
63.2 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(582,563.0 |
) |
|
3.6 |
|
(582,563.0 |
) |
|
(0.9 |
) |
9/1/2024 |
|
9/30/2024 |
|
(140,933.0 |
) |
|
0.3 |
|
(140,933.0 |
) |
|
0.3 |
|
(140,933.0 |
) |
|
63.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(557,280.0 |
) |
|
3.6 |
|
(556,620.0 |
) |
|
(0.9 |
) |
10/1/2024 |
|
10/31/2024 |
|
(141,571.0 |
) |
|
0.1 |
|
(141,571.0 |
) |
|
0.2 |
|
(141,571.0 |
) |
|
62.2 |
|
100,750.0 |
|
|
3.3 |
|
|
(100,750.0 |
) |
|
4.5 |
|
(479,269.0 |
) |
|
3.4 |
|
(580,019.0 |
) |
|
(0.9 |
) |
11/1/2024 |
|
11/30/2024 |
|
(135,863.0 |
) |
|
0.1 |
|
(135,863.0 |
) |
|
0.2 |
|
(135,863.0 |
) |
|
62.1 |
|
382,500.0 |
|
|
3.5 |
|
|
(382,500.0 |
) |
|
4.9 |
|
(162,672.0 |
) |
|
3.2 |
|
(545,172.0 |
) |
|
(0.7 |
) |
12/1/2024 |
|
12/31/2024 |
|
(137,699.0 |
) |
|
0.1 |
|
(137,699.0 |
) |
|
0.2 |
|
(137,699.0 |
) |
|
62.1 |
|
392,150.0 |
|
|
3.5 |
|
|
(392,150.0 |
) |
|
4.9 |
|
(166,768.0 |
) |
|
3.1 |
|
(558,918.0 |
) |
|
(0.7 |
) |
1/1/2025 |
|
1/31/2025 |
|
(135,313.0 |
) |
|
0.2 |
|
(135,313.0 |
) |
|
0.3 |
|
(135,313.0 |
) |
|
61.6 |
|
424,700.0 |
|
|
3.7 |
|
|
(424,700.0 |
) |
|
5.0 |
|
(126,604.0 |
) |
|
3.1 |
|
(551,304.0 |
) |
|
(0.7 |
) |
2/1/2025 |
|
2/28/2025 |
|
(120,732.0 |
) |
|
0.2 |
|
(120,732.0 |
) |
|
0.2 |
|
(120,732.0 |
) |
|
61.4 |
|
381,500.0 |
|
|
3.7 |
|
|
(381,500.0 |
) |
|
5.0 |
|
(108,665.0 |
) |
|
3.1 |
|
(490,165.0 |
) |
|
(0.7 |
) |
3/1/2025 |
|
3/31/2025 |
|
(130,105.0 |
) |
|
0.2 |
|
(130,105.0 |
) |
|
0.2 |
|
(130,105.0 |
) |
|
61.3 |
|
418,500.0 |
|
|
3.7 |
|
|
(418,500.0 |
) |
|
5.0 |
|
(120,299.0 |
) |
|
3.1 |
|
(538,799.0 |
) |
|
(0.7 |
) |
4/1/2025 |
|
4/30/2025 |
|
(125,420.0 |
) |
|
0.2 |
|
(125,420.0 |
) |
|
0.2 |
|
(125,420.0 |
) |
|
62.6 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(518,430.0 |
) |
|
3.4 |
|
(513,180.0 |
) |
|
(0.7 |
) |
5/1/2025 |
|
5/31/2025 |
|
(125,397.0 |
) |
|
0.2 |
|
(125,397.0 |
) |
|
0.2 |
|
(125,397.0 |
) |
|
62.6 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(529,976.0 |
) |
|
3.4 |
|
(526,532.0 |
) |
|
(0.7 |
) |
6/1/2025 |
|
6/30/2025 |
|
(121,890.0 |
) |
|
0.2 |
|
(121,890.0 |
) |
|
0.2 |
|
(121,890.0 |
) |
|
62.4 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(507,690.0 |
) |
|
3.4 |
|
(505,956.0 |
) |
|
(0.7 |
) |
7/1/2025 |
|
7/31/2025 |
|
(108,664.0 |
) |
|
0.1 |
|
(108,664.0 |
) |
|
0.2 |
|
(108,664.0 |
) |
|
60.9 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(427,025.0 |
) |
|
3.4 |
|
(426,327.0 |
) |
|
(0.7 |
) |
8/1/2025 |
|
8/31/2025 |
|
(107,189.0 |
) |
|
0.1 |
|
(107,189.0 |
) |
|
0.2 |
|
(107,189.0 |
) |
|
60.8 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(429,412.0 |
) |
|
3.4 |
|
(421,994.0 |
) |
|
(0.7 |
) |
9/1/2025 |
|
9/30/2025 |
|
(102,249.0 |
) |
|
0.1 |
|
(102,249.0 |
) |
|
0.2 |
|
(102,249.0 |
) |
|
60.7 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(405,876.0 |
) |
|
3.4 |
|
(405,876.0 |
) |
|
(0.7 |
) |
10/1/2025 |
|
10/31/2025 |
|
(100,111.0 |
) |
|
0.0 |
|
(100,111.0 |
) |
|
0.1 |
|
(100,111.0 |
) |
|
60.3 |
|
48,918.0 |
|
|
3.5 |
|
|
(48,918.0 |
) |
|
5.1 |
|
(369,582.0 |
) |
|
3.3 |
|
(418,488.0 |
) |
|
(0.7 |
) |
11/1/2025 |
|
11/30/2025 |
|
(95,607.0 |
) |
|
0.0 |
|
(95,607.0 |
) |
|
0.1 |
|
(95,607.0 |
) |
|
60.2 |
|
186,960.0 |
|
|
3.8 |
|
|
(186,960.0 |
) |
|
5.4 |
|
(209,586.0 |
) |
|
3.2 |
|
(396,546.0 |
) |
|
(0.6 |
) |
12/1/2025 |
|
12/31/2025 |
|
(97,644.0 |
) |
|
0.0 |
|
(97,644.0 |
) |
|
0.1 |
|
(97,644.0 |
) |
|
60.1 |
|
190,743.0 |
|
|
3.8 |
|
|
(190,743.0 |
) |
|
5.4 |
|
(216,268.0 |
) |
|
3.2 |
|
(407,011.0 |
) |
|
(0.6 |
) |
1/1/2026 |
|
1/31/2026 |
|
(93,856.0 |
) |
|
0.2 |
|
(93,856.0 |
) |
|
0.2 |
|
(93,856.0 |
) |
|
61.0 |
|
411,401.0 |
|
|
4.0 |
|
|
(411,401.0 |
) |
|
5.0 |
|
(8,413.0 |
) |
|
4.9 |
|
(419,814.0 |
) |
|
(0.9 |
) |
2/1/2026 |
|
2/28/2026 |
|
(86,293.0 |
) |
|
0.2 |
|
(86,293.0 |
) |
|
0.2 |
|
(86,293.0 |
) |
|
61.2 |
|
348,600.0 |
|
|
4.1 |
|
|
(348,600.0 |
) |
|
5.0 |
|
(11,536.0 |
) |
|
4.5 |
|
(360,136.0 |
) |
|
(0.9 |
) |
3/1/2026 |
|
3/31/2026 |
|
(91,720.0 |
) |
|
0.3 |
|
(91,720.0 |
) |
|
0.2 |
|
(91,720.0 |
) |
|
60.9 |
|
383,811.0 |
|
|
4.1 |
|
|
(383,811.0 |
) |
|
5.0 |
|
(7,713.0 |
) |
|
4.9 |
|
(391,524.0 |
) |
|
(0.9 |
) |
4/1/2026 |
|
4/30/2026 |
|
(88,986.0 |
) |
|
0.1 |
|
(88,986.0 |
) |
|
0.1 |
|
(88,986.0 |
) |
|
67.1 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(380,766.0 |
) |
|
3.9 |
|
(380,766.0 |
) |
|
(0.8 |
) |
5/1/2026 |
|
5/31/2026 |
|
(90,979.0 |
) |
|
0.1 |
|
(90,979.0 |
) |
|
0.1 |
|
(90,979.0 |
) |
|
67.3 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(391,245.0 |
) |
|
3.9 |
|
(391,245.0 |
) |
|
(0.8 |
) |
6/1/2026 |
|
6/30/2026 |
|
(87,132.0 |
) |
|
0.1 |
|
(87,132.0 |
) |
|
0.1 |
|
(87,132.0 |
) |
|
67.3 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(376,680.0 |
) |
|
3.9 |
|
(376,680.0 |
) |
|
(0.8 |
) |
7/1/2026 |
|
7/31/2026 |
|
(81,363.0 |
) |
|
0.2 |
|
(81,363.0 |
) |
|
0.0 |
|
(81,363.0 |
) |
|
63.5 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(324,297.0 |
) |
|
4.0 |
|
(324,297.0 |
) |
|
(0.6 |
) |
8/1/2026 |
|
8/31/2026 |
|
(79,568.0 |
) |
|
0.2 |
|
(79,568.0 |
) |
|
0.0 |
|
(79,568.0 |
) |
|
63.5 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(327,137.0 |
) |
|
4.0 |
|
(327,137.0 |
) |
|
(0.6 |
) |
9/1/2026 |
|
9/30/2026 |
|
(73,830.0 |
) |
|
0.2 |
|
(73,830.0 |
) |
|
0.0 |
|
(73,830.0 |
) |
|
63.7 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(312,000.0 |
) |
|
4.0 |
|
(312,000.0 |
) |
|
(0.6 |
) |
10/1/2026 |
|
10/31/2026 |
|
(77,624.0 |
) |
|
(0.7 |
) |
(77,624.0 |
) |
|
(0.3 |
) |
(77,624.0 |
) |
|
61.8 |
|
310,000.0 |
|
|
3.3 |
|
|
(310,000.0 |
) |
|
5.6 |
|
(20,150.0 |
) |
|
3.6 |
|
(330,150.0 |
) |
|
(0.8 |
) |
11/1/2026 |
|
11/30/2026 |
|
(75,480.0 |
) |
|
(0.7 |
) |
(75,480.0 |
) |
|
(0.3 |
) |
(75,480.0 |
) |
|
61.8 |
|
300,000.0 |
|
|
3.3 |
|
|
(300,000.0 |
) |
|
5.6 |
|
(10,236.0 |
) |
|
4.0 |
|
(310,236.0 |
) |
|
(0.8 |
) |
12/1/2026 |
|
12/31/2026 |
|
(75,392.0 |
) |
|
(0.7 |
) |
(75,392.0 |
) |
|
(0.3 |
) |
(75,392.0 |
) |
|
61.6 |
|
310,000.0 |
|
|
3.3 |
|
|
(310,000.0 |
) |
|
5.6 |
|
(4,210.0 |
) |
|
4.3 |
|
(314,210.0 |
) |
|
(0.8 |
) |
1/1/2027 |
|
1/31/2027 |
|
(71,610.0 |
) |
|
0.0 |
|
(71,610.0 |
) |
|
0.4 |
|
(71,610.0 |
) |
|
59.6 |
|
310,000.0 |
|
|
4.3 |
|
|
(310,000.0 |
) |
|
5.8 |
|
(4,650.0 |
) |
|
3.7 |
|
(314,650.0 |
) |
|
(0.8 |
) |
2/1/2027 |
|
2/28/2027 |
|
(64,820.0 |
) |
|
0.0 |
|
(64,820.0 |
) |
|
0.4 |
|
(64,820.0 |
) |
|
59.6 |
|
280,000.0 |
|
|
4.3 |
|
|
(280,000.0 |
) |
|
5.8 |
|
- |
|
|
- |
|
(280,000.0 |
) |
|
(0.8 |
) |
3/1/2027 |
|
3/31/2027 |
|
(71,858.0 |
) |
|
0.0 |
|
(71,858.0 |
) |
|
0.4 |
|
(71,858.0 |
) |
|
59.6 |
|
310,000.0 |
|
|
4.3 |
|
|
(310,000.0 |
) |
|
5.8 |
|
- |
|
|
- |
|
(310,000.0 |
) |
|
(0.8 |
) |
4/1/2027 |
|
4/30/2027 |
|
(70,980.0 |
) |
|
(0.0 |
) |
(70,980.0 |
) |
|
0.4 |
|
(70,980.0 |
) |
|
63.6 |
|
150,000.0 |
|
|
2.5 |
|
|
(150,000.0 |
) |
|
5.2 |
|
(150,000.0 |
) |
|
3.5 |
|
(300,000.0 |
) |
|
(0.8 |
) |
5/1/2027 |
|
5/31/2027 |
|
(73,284.0 |
) |
|
(0.0 |
) |
(73,284.0 |
) |
|
0.4 |
|
(73,284.0 |
) |
|
63.6 |
|
155,000.0 |
|
|
2.5 |
|
|
(155,000.0 |
) |
|
5.2 |
|
(155,000.0 |
) |
|
3.5 |
|
(310,000.0 |
) |
|
(0.8 |
) |
6/1/2027 |
|
6/30/2027 |
|
(70,860.0 |
) |
|
(0.0 |
) |
(70,860.0 |
) |
|
0.4 |
|
(70,860.0 |
) |
|
63.6 |
|
150,000.0 |
|
|
2.5 |
|
|
(150,000.0 |
) |
|
5.2 |
|
(150,000.0 |
) |
|
3.5 |
|
(300,000.0 |
) |
|
(0.8 |
) |
7/1/2027 |
|
7/31/2027 |
|
(3,410.0 |
) |
|
0.2 |
|
(3,410.0 |
) |
|
0.3 |
|
(3,410.0 |
) |
|
58.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
8/1/2027 |
|
8/31/2027 |
|
(3,348.0 |
) |
|
0.2 |
|
(3,348.0 |
) |
|
0.3 |
|
(3,348.0 |
) |
|
58.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
9/1/2027 |
|
9/30/2027 |
|
(3,210.0 |
) |
|
0.2 |
|
(3,210.0 |
) |
|
0.3 |
|
(3,210.0 |
) |
|
58.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
10/1/2027 |
|
10/31/2027 |
|
(3,255.0 |
) |
|
0.2 |
|
(3,255.0 |
) |
|
0.3 |
|
(3,255.0 |
) |
|
58.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
11/1/2027 |
|
11/30/2027 |
|
(3,090.0 |
) |
|
0.2 |
|
(3,090.0 |
) |
|
0.3 |
|
(3,090.0 |
) |
|
58.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
12/1/2027 |
|
12/31/2027 |
|
(3,162.0 |
) |
|
0.2 |
|
(3,162.0 |
) |
|
0.3 |
|
(3,162.0 |
) |
|
58.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
1/1/2028 |
|
1/31/2028 |
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
EXHIBIT C
|
|
|
|
Crude Oil Roll Swaps |
|
Crude Oil Basis Swaps |
|
Crude Oil Fixed Swaps |
|
Natural Gas Options Put |
|
|
Natural Gas Options Call |
|
Natural Gas Fixed Swaps |
|
Natural Gas Basis Swaps |
|
Start Date |
|
End Date |
|
Volumes |
|
|
WTG Avg price |
|
Volumes |
|
|
WTG Avg price |
|
Volumes |
|
|
WTG Avg price |
|
Volumes |
|
|
WTG Avg price |
|
|
Volumes |
|
|
WTG Avg price |
|
Volumes |
|
|
WTG Avg price |
|
Volumes |
|
|
WTG Avg price |
|
6/1/2023 |
|
6/30/2023 |
|
(187,470.0 |
) |
|
0.7 |
|
(192,300.0 |
) |
|
0.4 |
|
(187,470.0 |
) |
|
70.9 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(671,891.0 |
) |
|
3.6 |
|
(671,891.0 |
) |
|
(0.9 |
) |
7/1/2023 |
|
7/31/2023 |
|
(200,167.0 |
) |
|
0.5 |
|
(197,811.0 |
) |
|
0.4 |
|
(200,167.0 |
) |
|
67.7 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(702,773.0 |
) |
|
3.7 |
|
(702,773.0 |
) |
|
(0.9 |
) |
8/1/2023 |
|
8/31/2023 |
|
(208,688.0 |
) |
|
0.5 |
|
(190,557.0 |
) |
|
0.4 |
|
(193,688.0 |
) |
|
67.6 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(692,106.0 |
) |
|
3.7 |
|
(692,106.0 |
) |
|
(0.9 |
) |
9/1/2023 |
|
9/30/2023 |
|
(198,000.0 |
) |
|
0.5 |
|
(177,990.0 |
) |
|
0.4 |
|
(183,000.0 |
) |
|
67.2 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(661,411.0 |
) |
|
3.7 |
|
(661,411.0 |
) |
|
(0.9 |
) |
10/1/2023 |
|
10/31/2023 |
|
(185,287.0 |
) |
|
0.5 |
|
(178,529.0 |
) |
|
0.4 |
|
(185,287.0 |
) |
|
67.4 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(663,966.0 |
) |
|
3.7 |
|
(663,966.0 |
) |
|
(0.9 |
) |
11/1/2023 |
|
11/30/2023 |
|
(175,470.0 |
) |
|
0.5 |
|
(167,520.0 |
) |
|
0.4 |
|
(175,470.0 |
) |
|
67.2 |
|
537,300.0 |
|
|
3.8 |
|
|
(537,300.0 |
) |
|
5.2 |
|
(95,917.0 |
) |
|
3.6 |
|
(633,217.0 |
) |
|
(0.8 |
) |
12/1/2023 |
|
12/31/2023 |
|
(177,723.0 |
) |
|
0.5 |
|
(168,454.0 |
) |
|
0.4 |
|
(177,723.0 |
) |
|
66.9 |
|
545,569.0 |
|
|
3.8 |
|
|
(545,569.0 |
) |
|
5.2 |
|
(109,678.0 |
) |
|
3.7 |
|
(655,247.0 |
) |
|
(0.8 |
) |
1/1/2024 |
|
1/31/2024 |
|
(170,074.0 |
) |
|
0.3 |
|
(170,934.0 |
) |
|
0.3 |
|
(171,554.0 |
) |
|
64.3 |
|
601,090.0 |
|
|
3.8 |
|
|
(601,090.0 |
) |
|
5.2 |
|
(35,027.0 |
) |
|
3.7 |
|
(636,117.0 |
) |
|
(0.9 |
) |
2/1/2024 |
|
2/29/2024 |
|
(155,956.0 |
) |
|
0.3 |
|
(157,470.0 |
) |
|
0.3 |
|
(157,470.0 |
) |
|
64.2 |
|
553,581.0 |
|
|
3.8 |
|
|
(553,581.0 |
) |
|
5.2 |
|
(45,588.0 |
) |
|
4.0 |
|
(599,778.0 |
) |
|
(0.9 |
) |
3/1/2024 |
|
3/31/2024 |
|
(163,240.0 |
) |
|
0.3 |
|
(165,323.0 |
) |
|
0.3 |
|
(165,323.0 |
) |
|
64.0 |
|
580,568.0 |
|
|
3.8 |
|
|
(580,568.0 |
) |
|
5.2 |
|
(52,044.0 |
) |
|
4.1 |
|
(632,612.0 |
) |
|
(0.9 |
) |
4/1/2024 |
|
4/30/2024 |
|
(154,554.0 |
) |
|
0.3 |
|
(157,200.0 |
) |
|
0.3 |
|
(157,200.0 |
) |
|
65.1 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(591,361.0 |
) |
|
3.6 |
|
(591,361.0 |
) |
|
(0.9 |
) |
5/1/2024 |
|
5/31/2024 |
|
(156,259.0 |
) |
|
0.3 |
|
(159,681.0 |
) |
|
0.3 |
|
(159,681.0 |
) |
|
64.9 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(600,086.0 |
) |
|
3.6 |
|
(600,086.0 |
) |
|
(0.9 |
) |
6/1/2024 |
|
6/30/2024 |
|
(148,314.0 |
) |
|
0.3 |
|
(151,950.0 |
) |
|
0.3 |
|
(151,950.0 |
) |
|
64.7 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(575,934.0 |
) |
|
3.6 |
|
(575,934.0 |
) |
|
(0.9 |
) |
7/1/2024 |
|
7/31/2024 |
|
(149,198.0 |
) |
|
0.3 |
|
(149,198.0 |
) |
|
0.3 |
|
(150,283.0 |
) |
|
63.3 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(584,342.0 |
) |
|
3.6 |
|
(584,342.0 |
) |
|
(0.9 |
) |
8/1/2024 |
|
8/31/2024 |
|
(147,537.0 |
) |
|
0.3 |
|
(147,537.0 |
) |
|
0.3 |
|
(147,537.0 |
) |
|
63.2 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(577,913.0 |
) |
|
3.6 |
|
(577,913.0 |
) |
|
(0.9 |
) |
9/1/2024 |
|
9/30/2024 |
|
(140,196.0 |
) |
|
0.3 |
|
(140,196.0 |
) |
|
0.3 |
|
(140,196.0 |
) |
|
63.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(552,780.0 |
) |
|
3.6 |
|
(552,120.0 |
) |
|
(0.9 |
) |
10/1/2024 |
|
10/31/2024 |
|
(137,173.0 |
) |
|
0.1 |
|
(137,516.0 |
) |
|
0.2 |
|
(137,516.0 |
) |
|
62.3 |
|
100,750.0 |
|
|
3.3 |
|
|
(100,750.0 |
) |
|
4.5 |
|
(479,269.0 |
) |
|
3.4 |
|
(580,019.0 |
) |
|
(0.9 |
) |
11/1/2024 |
|
11/30/2024 |
|
(130,759.0 |
) |
|
0.1 |
|
(131,460.0 |
) |
|
0.2 |
|
(131,550.0 |
) |
|
62.2 |
|
382,500.0 |
|
|
3.5 |
|
|
(382,500.0 |
) |
|
4.9 |
|
(162,672.0 |
) |
|
3.2 |
|
(545,172.0 |
) |
|
(0.7 |
) |
12/1/2024 |
|
12/31/2024 |
|
(131,654.0 |
) |
|
0.1 |
|
(133,486.0 |
) |
|
0.2 |
|
(135,625.0 |
) |
|
62.2 |
|
392,150.0 |
|
|
3.5 |
|
|
(392,150.0 |
) |
|
4.9 |
|
(166,768.0 |
) |
|
3.1 |
|
(558,918.0 |
) |
|
(0.7 |
) |
1/1/2025 |
|
1/31/2025 |
|
(127,618.0 |
) |
|
0.2 |
|
(127,618.0 |
) |
|
0.3 |
|
(127,618.0 |
) |
|
61.8 |
|
424,700.0 |
|
|
3.7 |
|
|
(424,700.0 |
) |
|
5.0 |
|
(121,954.0 |
) |
|
3.1 |
|
(546,654.0 |
) |
|
(0.7 |
) |
2/1/2025 |
|
2/28/2025 |
|
(112,291.0 |
) |
|
0.2 |
|
(112,291.0 |
) |
|
0.2 |
|
(112,291.0 |
) |
|
61.6 |
|
381,500.0 |
|
|
3.7 |
|
|
(381,500.0 |
) |
|
5.0 |
|
(108,665.0 |
) |
|
3.1 |
|
(490,165.0 |
) |
|
(0.7 |
) |
3/1/2025 |
|
3/31/2025 |
|
(122,772.0 |
) |
|
0.2 |
|
(122,772.0 |
) |
|
0.2 |
|
(122,772.0 |
) |
|
61.5 |
|
418,500.0 |
|
|
3.7 |
|
|
(418,500.0 |
) |
|
5.0 |
|
(120,299.0 |
) |
|
3.1 |
|
(538,799.0 |
) |
|
(0.7 |
) |
4/1/2025 |
|
4/30/2025 |
|
(102,297.0 |
) |
|
0.2 |
|
(102,297.0 |
) |
|
0.2 |
|
(102,297.0 |
) |
|
61.7 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(428,430.0 |
) |
|
3.4 |
|
(423,180.0 |
) |
|
(0.7 |
) |
5/1/2025 |
|
5/31/2025 |
|
(104,256.0 |
) |
|
0.2 |
|
(104,256.0 |
) |
|
0.2 |
|
(104,256.0 |
) |
|
61.5 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(436,976.0 |
) |
|
3.4 |
|
(433,532.0 |
) |
|
(0.7 |
) |
6/1/2025 |
|
6/30/2025 |
|
(99,507.0 |
) |
|
0.2 |
|
(99,507.0 |
) |
|
0.2 |
|
(99,507.0 |
) |
|
61.4 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(417,690.0 |
) |
|
3.4 |
|
(415,956.0 |
) |
|
(0.7 |
) |
7/1/2025 |
|
7/31/2025 |
|
(101,410.0 |
) |
|
0.1 |
|
(101,410.0 |
) |
|
0.2 |
|
(101,410.0 |
) |
|
61.1 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(427,025.0 |
) |
|
3.4 |
|
(426,327.0 |
) |
|
(0.7 |
) |
8/1/2025 |
|
8/31/2025 |
|
(100,136.0 |
) |
|
0.1 |
|
(100,136.0 |
) |
|
0.2 |
|
(100,136.0 |
) |
|
61.0 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(424,762.0 |
) |
|
3.4 |
|
(417,344.0 |
) |
|
(0.7 |
) |
9/1/2025 |
|
9/30/2025 |
|
(95,658.0 |
) |
|
0.1 |
|
(95,658.0 |
) |
|
0.2 |
|
(95,658.0 |
) |
|
60.9 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(405,876.0 |
) |
|
3.4 |
|
(405,876.0 |
) |
|
(0.7 |
) |
10/1/2025 |
|
10/31/2025 |
|
(93,502.0 |
) |
|
0.0 |
|
(93,502.0 |
) |
|
0.1 |
|
(93,502.0 |
) |
|
60.4 |
|
48,918.0 |
|
|
3.5 |
|
|
(48,918.0 |
) |
|
5.1 |
|
(369,582.0 |
) |
|
3.3 |
|
(418,488.0 |
) |
|
(0.7 |
) |
11/1/2025 |
|
11/30/2025 |
|
(89,367.0 |
) |
|
0.0 |
|
(89,367.0 |
) |
|
0.1 |
|
(89,367.0 |
) |
|
60.3 |
|
186,960.0 |
|
|
3.8 |
|
|
(186,960.0 |
) |
|
5.4 |
|
(209,586.0 |
) |
|
3.2 |
|
(396,546.0 |
) |
|
(0.6 |
) |
12/1/2025 |
|
12/31/2025 |
|
(91,357.0 |
) |
|
0.0 |
|
(91,357.0 |
) |
|
0.1 |
|
(91,357.0 |
) |
|
60.2 |
|
190,743.0 |
|
|
3.8 |
|
|
(190,743.0 |
) |
|
5.4 |
|
(216,268.0 |
) |
|
3.2 |
|
(407,011.0 |
) |
|
(0.6 |
) |
1/1/2026 |
|
1/31/2026 |
|
(88,756.0 |
) |
|
0.3 |
|
(88,756.0 |
) |
|
0.2 |
|
(88,756.0 |
) |
|
61.2 |
|
411,401.0 |
|
|
4.0 |
|
|
(411,401.0 |
) |
|
5.0 |
|
(8,413.0 |
) |
|
4.9 |
|
(419,814.0 |
) |
|
(0.9 |
) |
2/1/2026 |
|
2/28/2026 |
|
(79,349.0 |
) |
|
0.3 |
|
(79,349.0 |
) |
|
0.2 |
|
(79,349.0 |
) |
|
61.1 |
|
348,600.0 |
|
|
4.1 |
|
|
(348,600.0 |
) |
|
5.0 |
|
(7,336.0 |
) |
|
4.9 |
|
(355,936.0 |
) |
|
(0.9 |
) |
3/1/2026 |
|
3/31/2026 |
|
(86,933.0 |
) |
|
0.3 |
|
(86,933.0 |
) |
|
0.2 |
|
(86,933.0 |
) |
|
61.0 |
|
383,811.0 |
|
|
4.1 |
|
|
(383,811.0 |
) |
|
5.0 |
|
(7,713.0 |
) |
|
4.9 |
|
(391,524.0 |
) |
|
(0.9 |
) |
4/1/2026 |
|
4/30/2026 |
|
(77,256.0 |
) |
|
0.1 |
|
(77,256.0 |
) |
|
0.1 |
|
(77,256.0 |
) |
|
67.6 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(320,766.0 |
) |
|
4.0 |
|
(320,766.0 |
) |
|
(0.8 |
) |
5/1/2026 |
|
5/31/2026 |
|
(78,951.0 |
) |
|
0.1 |
|
(78,951.0 |
) |
|
0.1 |
|
(78,951.0 |
) |
|
67.8 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(329,245.0 |
) |
|
4.0 |
|
(329,245.0 |
) |
|
(0.8 |
) |
6/1/2026 |
|
6/30/2026 |
|
(75,582.0 |
) |
|
0.1 |
|
(75,582.0 |
) |
|
0.1 |
|
(75,582.0 |
) |
|
67.8 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(316,680.0 |
) |
|
4.0 |
|
(316,680.0 |
) |
|
(0.8 |
) |
7/1/2026 |
|
7/31/2026 |
|
(77,271.0 |
) |
|
0.2 |
|
(77,271.0 |
) |
|
0.0 |
|
(77,271.0 |
) |
|
63.8 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(324,297.0 |
) |
|
4.0 |
|
(324,297.0 |
) |
|
(0.6 |
) |
8/1/2026 |
|
8/31/2026 |
|
(76,468.0 |
) |
|
0.2 |
|
(76,468.0 |
) |
|
0.0 |
|
(76,468.0 |
) |
|
63.8 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(322,487.0 |
) |
|
4.0 |
|
(322,487.0 |
) |
|
(0.6 |
) |
9/1/2026 |
|
9/30/2026 |
|
(73,230.0 |
) |
|
0.2 |
|
(73,230.0 |
) |
|
0.0 |
|
(73,230.0 |
) |
|
63.7 |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
(312,000.0 |
) |
|
4.0 |
|
(312,000.0 |
) |
|
(0.6 |
) |
10/1/2026 |
|
10/31/2026 |
|
(76,260.0 |
) |
|
(0.7 |
) |
(76,260.0 |
) |
|
(0.3 |
) |
(76,260.0 |
) |
|
61.9 |
|
310,000.0 |
|
|
3.3 |
|
|
(310,000.0 |
) |
|
5.6 |
|
(20,150.0 |
) |
|
3.6 |
|
(330,150.0 |
) |
|
(0.8 |
) |
11/1/2026 |
|
11/30/2026 |
|
(73,680.0 |
) |
|
(0.7 |
) |
(73,680.0 |
) |
|
(0.3 |
) |
(73,680.0 |
) |
|
61.9 |
|
300,000.0 |
|
|
3.3 |
|
|
(300,000.0 |
) |
|
5.6 |
|
(5,736.0 |
) |
|
4.3 |
|
(305,736.0 |
) |
|
(0.8 |
) |
12/1/2026 |
|
12/31/2026 |
|
(73,005.0 |
) |
|
(0.7 |
) |
(73,005.0 |
) |
|
(0.4 |
) |
(73,005.0 |
) |
|
61.7 |
|
310,000.0 |
|
|
3.3 |
|
|
(310,000.0 |
) |
|
5.6 |
|
(4,210.0 |
) |
|
4.3 |
|
(314,210.0 |
) |
|
(0.8 |
) |
1/1/2027 |
|
1/31/2027 |
|
(68,200.0 |
) |
|
- |
|
(68,200.0 |
) |
|
0.4 |
|
(68,200.0 |
) |
|
59.6 |
|
310,000.0 |
|
|
4.3 |
|
|
(310,000.0 |
) |
|
5.8 |
|
- |
|
|
- |
|
(310,000.0 |
) |
|
(0.8 |
) |
2/1/2027 |
|
2/28/2027 |
|
(61,600.0 |
) |
|
- |
|
(61,600.0 |
) |
|
0.4 |
|
(61,600.0 |
) |
|
59.6 |
|
280,000.0 |
|
|
4.3 |
|
|
(280,000.0 |
) |
|
5.8 |
|
- |
|
|
- |
|
(280,000.0 |
) |
|
(0.8 |
) |
3/1/2027 |
|
3/31/2027 |
|
(68,200.0 |
) |
|
- |
|
(68,200.0 |
) |
|
0.4 |
|
(68,200.0 |
) |
|
59.6 |
|
310,000.0 |
|
|
4.3 |
|
|
(310,000.0 |
) |
|
5.8 |
|
- |
|
|
- |
|
(310,000.0 |
) |
|
(0.8 |
) |
4/1/2027 |
|
4/30/2027 |
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
150,000.0 |
|
|
2.5 |
|
|
(150,000.0 |
) |
|
5.2 |
|
- |
|
|
- |
|
(150,000.0 |
) |
|
(0.8 |
) |
5/1/2027 |
|
5/31/2027 |
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
155,000.0 |
|
|
2.5 |
|
|
(155,000.0 |
) |
|
5.2 |
|
- |
|
|
- |
|
(155,000.0 |
) |
|
(0.8 |
) |
6/1/2027 |
|
6/30/2027 |
|
- |
|
|
- |
|
- |
|
|
- |
|
- |
|
|
- |
|
150,000.0 |
|
|
2.5 |
|
|
(150,000.0 |
) |
|
5.2 |
|
- |
|
|
- |
|
(150,000.0 |
) |
|
(0.8 |
) |
EXHIBIT D
(See attached Meritz Commitment Letter)
CONFIDENTIAL
October 30, 2023
AI
PARTNERS ASSET MANAGEMENT CO., LTD.
702, Daeoh Bldg, 53-1 Yeouinaru-ro
Yeongdeungpo-gu, Seoul 07327, the Republic of Korea
Attn: The Directors
Commitment Letter
Ladies and Gentlemen:
Reference is made to that
certain Exclusivity and Expense Reimbursement Letter, dated September 22, 2023 (a copy of which is attached hereto as Exhibit B,
the “Exclusivity and Reimbursement Letter”), to Ruckus Energy Holdings, LLC, a Delaware limited liability company
(“Ruckus”), from the Investors (as defined therein).
Ruckus
has advised Meritz Securities Co., Ltd. (“Meritz” and together with its affiliates, managed funds and accounts,
collectively, the “Commitment Parties”, “we” or “us”) and
AI Partners Asset Management Co., Ltd. (together with its affiliates, managed funds and accounts, collectively, “AI Partners”)
that Ruckus, which directly or indirectly controls San Jacinto Acquisition Corp., a Delaware corporation (“Merger Sub”),
intends to acquire by merger Battalion Oil Corporation, a Delaware corporation (the “Company”), and its subsidiaries,
including, without limitation, Halcón Holdings, LLC, a Delaware limited liability company (the “Borrower”).
Ruckus has further advised us that, in connection with the foregoing, Ruckus intends to consummate the other Transactions described in
the Transaction Description attached hereto as Exhibit A (the “Transaction Description”). Capitalized
terms used but not defined herein shall have the meanings assigned to them in the Transaction Description or the Exclusivity and Reimbursement
Letter or the Summary of Indicative Terms attached as Annex A to the Exclusivity and Reimbursement Letter (as amended pursuant
to the AI Partners Commitment Letter (as defined below), the “Term Sheet”;
this commitment letter, the Transaction Description, the Term Sheet and the Conditions Precedent to Initial Borrowing attached hereto
as Exhibit C, collectively, the “Commitment Letter”), as applicable. In the case of any such capitalized
term that is subject to multiple and differing definitions, the appropriate meaning thereof in this letter agreement shall be determined
by reference to the context in which it is used.
1. Commitment.
In connection with the Transactions,
Meritz is pleased to advise you of its commitment to provide fifty percent (50%) (i.e., $100 million) of a senior secured first lien
term loan facility in the aggregate principal amount of $200 million (the “Credit Facility”), upon the terms
and conditions set forth in this Commitment Letter (including, without limitation, the last sentence of this paragraph) and subject only
to (a) the satisfaction (or written waiver by the Commitment Parties) of the conditions set forth or referenced in the section entitled
“Conditions Precedent to Initial Borrowing” in Exhibit C hereto and (b) adjustment of the Credit Facility
size as set forth in that certain commitment letter dated on or about the date hereof between Fortress Credit Corp. (“Fortress”)
and Ruckus, so that you can use the proceeds of our funding under this Commitment Letter to perform your funding obligations under the
commitment letter issued by you in favor of Ruckus Energy Holdings, LLC (the “AI Partners Commitment Letter”).
The commitment of the Commitment Parties are several and not joint with any other Investor or any other Lender (as defined in the Term
Sheet).
2. Conditions.
The commitment of the Commitment
Parties hereunder to fund the Credit Facility on the Closing Date are subject solely to the conditions set forth herein and in Exhibit C
hereto, and upon satisfaction (or written waiver by the Commitment Parties) of such conditions, the initial funding of the Credit Facility
on the Closing Date shall occur.
Notwithstanding anything to
the contrary in this Commitment Letter (including each of the exhibits attached hereto), the Facility Documentation or any other letter
agreement or other undertaking concerning the financing of the Transactions to the contrary, the terms of the Facility Documentation shall
be in a form such that they do not impair the availability of the Credit Facility on the Closing Date if the conditions set forth in Exhibit C
hereto are satisfied (or are waived by the Commitment Parties). For the avoidance of doubt, in no event shall the Company or any of its
subsidiaries be required to execute any Facility Documentation, or any other document or instruments (other than customary authorization
letters), prior to, or that become effective prior to the consummation of the Acquisition and the funding of the Credit Facility and it
being understood that, to the extent any collateral is not provided on the Closing Date (as defined in the Acquisition Agreement) after
your use of commercially reasonable efforts to do so (other than (x) the filing of Uniform Commercial Code financing statements,
and (y) the filing of intellectual property security agreements for intellectual property that is registered as of the Closing Date,
the providing of such collateral shall not constitute a condition precedent to the availability of the Credit Facility on the Closing
Date but shall be required to be provided after the Closing Date pursuant to arrangements to be mutually agreed upon. This paragraph,
and the provisions herein, shall be referred to as the “Certain Funds Provisions”.
3. Exclusivity,
Expense Reimbursement and Indemnity.
Section 2 (Exclusivity),
Section 3 (Expense Reimbursement) and Section 5 (Indemnification) of the Exclusivity and Reimbursement Letter are incorporated
herein mutatis mutandis.
4. General
and Express Third Party Beneficiary.
Section 2 (Acknowledgement
of Term Sheet Amendments), Section 3 (Information), Section 6 (Sharing of Information, Absence of Fiduciary Relationship, Affiliate
Activities), Section 7 (Confidentiality) and Section 8 (Miscellaneous) of the AI Partners Commitment Letter are relied upon
by us and/or incorporated herein mutatis mutandis. This Commitment Letter shall be governed by the laws of the Republic of Korea
and the Seoul Central District Court shall have non-exclusive jurisdiction to settle any dispute under this Commitment Letter. Notwithstanding
anything to the contrary contained herein, the parties hereby acknowledge and agree that Ruckus is an express third party beneficiary
of this Commitment Letter and the rights, benefits and remedies conferred thereunder or by reason thereof.
[THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT
BLANK]
We are pleased to have been
given the opportunity to assist you in connection with the financing for the Transactions.
|
Very truly yours, |
|
|
|
MERITZ SECURITIES CO., LTD. |
|
|
|
By: |
|
[Seal] |
|
Name: Choi, Alexander Himoon |
|
Title: CEO |
Signature Page to Commitment Letter
AGREED AND ACCEPTED |
|
AS OF THE DATE FIRST WRITTEN ABOVE |
|
|
|
AI PARTNERS ASSET MANAGEMENT CO., LTD. (in its capacity as asset manager of a trust fund to be established) |
|
|
|
By |
/s/ Andy S. Shin |
|
|
Name: Andy S. Shin |
|
|
Title: CEO |
|
Signature Page to Commitment Letter
EXHIBIT A
Transaction Description
Capitalized terms used but
not defined in this Exhibit A shall have the meanings set forth in the other Exhibits to the Commitment Letter to which this
Exhibit A is attached or in the Commitment Letter. In the case of any such capitalized term that is subject to multiple and
differing definitions, the appropriate meaning thereof in this Exhibit A shall be determined by reference to the context in
which it is used.
Fury Resources, Inc.
(“Parent”), directly controlled by Ruckus, intends to acquire the Company, all as set forth in the Acquisition
Agreement (as defined below). In connection therewith:
(a) Parent,
San Jacinto Acquisition Corp. (“Merger Sub”) and the Company will enter into that certain Agreement and Plan
of Merger, dated as of the date hereof (together with the exhibits, annexes and disclosure schedules thereto, the “Acquisition
Agreement”), by and among, inter alios, Parent, Merger Sub and the Company, pursuant to which, among other things,
Merger Sub will merge with and into the Company, with the Company as the surviving entity (the “Acquisition”);
(b) following
the date hereof and on or prior to the Closing Date, the investors, which may include members of management of Ruckus, the Company and
certain other direct or indirect existing equity holders of the Company (collectively, the “Equity Investors”)
will make or shall have made cash or rollover equity contributions (collectively, the “Equity Contribution”),
directly or indirectly, to Parent, in the form of common equity, qualified preferred equity or other equity (such preferred and other
equity, to be on terms reasonably satisfactory to the Commitment Parties) (collectively, the “Permitted Equity”);
(c) the
Borrower will obtain a senior secured first lien term loan facility in the aggregate principal amount of $200 million (the “Credit
Facility”);
(d) all
existing third party debt for borrowed money of the Borrower under that certain Amended and Restated Credit Agreement, dated as of November 24,
2021 (as amended, restated, amended and restated, supplemented and/or otherwise modified from time to time), by and among the Borrower,
as borrower, the Company, the lenders party thereto from time to time (the “Existing Lenders”) and Macquarie
Bank Limited, as administrative agent for the Existing Lenders, will be repaid, redeemed, defeased, discharged, refinanced, replaced or
terminated and all commitments to extend credit thereunder shall have been terminated, and all guarantees and security interests (if any),
in each case, in respect thereof terminated and discharged substantially concurrently with the initial funding of the Credit Facility
(or other arrangements for such termination and release reasonably satisfactory to Fortress, as Administrative Agent for Fortress and
AI Partners (in such capacity, the “Administrative Agent”) shall have been made) (the “Refinancing”);
(e) the
fees, premiums, expenses and other transaction costs incurred in connection with the Transactions, including to fund any original issue
discount and/or upfront fees (the “Transaction Costs”), will be paid; and
(f) the
proceeds of the Equity Contribution and the loans under the Credit Facility funded on the Closing Date will be used to pay the consideration
for, and other amounts owing in connection with, the Acquisition under the Acquisition Agreement, to effect the Refinancing and to pay
all or a portion of the Transaction Costs.
The transactions described above are collectively referred
to herein as the “Transactions”.
EXHIBIT B
(See attached Exclusivity and Reimbursement Letter)
FORTRESS CREDIT CORP.
1345 Avenue of the Americas, 46th Floor
New York, NY 10105
CONFIDENTIAL
September 22, 2023
Ruckus Energy Holdings, LLC
17503 La Cantera Pkwy, Suite 104-603
San Antonio, Texas 78257
Attn.: Avi Mirman
Email: amirman@ruckusexp.com
| Re: | Exclusivity and Expense Reimbursement Letter |
1. We
refer to recent discussions between us relating to a potential debt acquisition financing transaction (the “Proposed Financing”)
between one or more funds, investment vehicles and/or accounts managed or advised by Fortress Credit Corp. or one or more of its affiliates
(collectively, “Fortress”), one or more funds, investment vehicles and/or accounts managed or advised by Meritz Securities
Co., Ltd. or one or more of its affiliates (collectively, “Meritz”, together with Fortress “we”
or the “Investors”), and Ruckus Energy Holdings, LLC and/or certain of its affiliates or subsidiaries (collectively,
“Ruckus”) with respect to Ruckus’ intended acquisition of Battalion Oil Corporation by San Jacinto Acquisition
Corp. (the “Borrower”). This letter agreement (this “Letter”) sets forth the arrangements relating
to exclusivity and reimbursement in connection with the Proposed Financing. This Letter (including the Term Sheet referred to below),
when countersigned by you, will confirm that you have engaged Investors on an exclusive basis in connection with the Proposed Financing
on the terms set forth on the indicative summary of terms and conditions of which are set forth in Annex A hereto (the “Term
Sheet”, the defined terms of which are used herein) subject to, among other things, the conditions set forth herein and therein.
2. In
consideration of the substantial amount of time, effort and expense that Investors will continue to expend with respect to the Proposed
Financing, Ruckus agrees that until 11:59 PM, New York City time, on the earlier of (a) the 60th day following the date of this
Letter if the SEC does not elect to review the transactions, (b) the 90th day following the date of this Letter if the SEC does
elect to review the transactions, or (c) the date on which the Investors notify the Borrower in writing that they no longer intend
to proceed with the Proposed Financing (the “Initial Exclusivity Period”), Ruckus shall not, and shall direct its
officers, directors, senior management, agents, counsel, accountants, financial advisers, consultants and other representatives (“Representatives”)
not to, directly or indirectly, initiate, assist, knowingly solicit, negotiate, knowingly encourage, accept or knowingly support (including
by making available any nonpublic information to any actual or potential provider of an Alternative Financing (as defined below)) any
inquiry, proposal or offer from any individual, corporation, partnership, limited liability company or other person, entity or group
(other than Investors and any additional potential lenders in respect of the Proposed Financing identified by Investors in consultation
with Ruckus or identified by Ruckus with the prior consent of Investors) to reach any agreement, arrangement or understanding (whether
or not such agreement, arrangement or understanding is absolute, revocable, contingent or conditional) for, or otherwise attempt to consummate
or discuss, any potential debt financing transaction for Borrower other than the Proposed Financing (any such potential financing transaction,
an “Alternative Financing”). The Initial Exclusivity Period may be extended on or before the 30th day following the
date of this Letter upon mutual agreement of Ruckus and Investors. Upon termination of this Letter by Ruckus without cause, Ruckus will
provide reimbursement of all reasonable, documented and out-of-pocket expenses incurred by Investors through such date of termination
per the terms below. Ruckus further agrees to, and shall direct its respective Representatives who are working on such other existing
activities, discussions or negotiations to, promptly discontinue and terminate any existing activities, discussions or negotiations currently
being conducted with respect to any Alternative Financing.
3. In
consideration of Investors’ agreement to conduct due diligence and negotiate the terms and conditions of the Proposed Financing,
whether or not the Proposed Financing is consummated, Ruckus agrees to pay promptly on demand to Investors the reasonable and documented
out-of-pocket costs and expenses incurred, in each case, prior to the conclusion of the Initial Exclusivity Period, by or on behalf of
Investors in connection with the Proposed Financing. All payments in connection with Ruckus’s expense reimbursement obligations
under this Letter shall be due promptly but no later than ten (10) business days following presentation to Ruckus of an invoice
for the actual cost or expense incurred, together with reasonable supporting documentation. Investors will provide Ruckus with an accounting
of estimated accrued but un-invoiced costs and expenses upon Ruckus’s written request therefor. Investors shall also notify Ruckus
if and when expenses are expected to reach $200,000 and $300,000. Ruckus agrees that,
once paid, any of the expenses that are reimbursable hereunder shall be not refundable under any circumstances, regardless of whether
the Proposed Financing closes. In the event the Proposed Financing closes, any amount paid by Ruckus to Investors in connection with
Ruckus’s expense reimbursement obligations hereunder will be credited against any expense reimbursement obligations of Ruckus under
the definitive financing documentation. Further, to the extent the Proposed Financing does not close, Ruckus agrees that, once paid,
none of the expenses reimbursable hereunder shall be creditable against any other amount due and payable by Ruckus or any other person
to Investors in connection with the Proposed Financing or otherwise. All payments under this Letter shall be made by Ruckus to Investors
in lawful money of the United States of America and in immediately available funds to the account designated by Investors without set-off,
counterclaim, deduction or other defense. Upon the execution and delivery of definitive legal documentation regarding the Proposed Financing
which otherwise addresses the payment of such costs and expenses and indemnification by all parties thereto, the expense reimbursement
and indemnification obligations of Ruckus under this Letter shall terminate.
4. It
is understood and agreed that neither this Letter nor any continued negotiation with respect to the terms of, conduct of diligence with
respect to, or commencement of documentation with respect to, the Proposed Financing shall constitute or give rise to any obligation on
the part of Investors to provide or arrange the Proposed Financing; such obligation, if any, to be set forth solely in a definitive commitment
letter mutually acceptable to, and executed and delivered by, Investors and Ruckus. Each party hereto agrees that notwithstanding
the non-binding nature of the terms set forth in the Term Sheet, Sections 2, 3, 4, 5 and 6 shall be binding on the parties.
5. Ruckus
hereby agrees to indemnify and hold harmless (i) Investors and (ii) the respective officers, directors, employees, members,
partners, agents, advisors and other representatives of each of the foregoing and their respective successors (each, an “Indemnified
Person”), from and against any and all losses, penalties, claims, damages and liabilities of any kind or nature and reasonable
and documented out-of-pocket fees and expenses, joint or several, to which any such Indemnified Person may become subject to the extent
arising out of, resulting from or in connection with, the Proposed Financing or any related transaction contemplated hereby or thereby,
or any claim, litigation, judgment, action, investigation, dispute or proceeding (including any inquiry or investigation) relating to
any of the foregoing (any of the foregoing, a “Proceeding”), regardless of whether any such Indemnified Person is
a party thereto, whether or not such Proceedings are brought by Ruckus, creditors or any other third person, and to reimburse each such
Indemnified Person upon demand for any reasonable and documented out-of-pocket legal expenses of counsel for Investors) or other reasonable,
documented and invoiced out-of-pocket fees and expenses incurred in connection with investigating, preparing to defend or defending,
or providing evidence in or preparing to serve or serving as a witness with respect to any of the foregoing; provided that the
foregoing indemnity will not, as to any Indemnified Person, apply to losses, penalties, claims, damages, liabilities or related expenses
(x) to the extent that they have resulted from the bad faith, willful misconduct or gross negligence (in each case, as determined
by a court of competent jurisdiction in a final and non-appealable decision) of such Indemnified Person or any of such Indemnified Person’s
controlled affiliates or controlling persons or any of its or their respective officers, directors, employees, agents, advisors or other
representatives, or (y) to the extent that they relate to any disputes solely between Indemnified Persons. In no event will the
Indemnified Persons have any liability for any indirect, consequential, special, or punitive damages in connection with the Proposed
Financing or any related transactions contemplated hereby or thereby, whether or not such damages are sought by Ruckus or its creditors
or any other third person (provided, the foregoing shall not limit or affect Ruckus’s obligations to reimburse or indemnify Investors
or the other Indemnified Persons in accordance with the terms of the indemnification provisions above).
6. This
Letter may be executed in any number of counterparts, each of which shall be deemed an original, and all of which together shall constitute
one document. Delivery of an original signature page via facsimile or other electronic transmission (e.g., “.pdf’ file)
shall constitute delivery of an original signature page. This Letter, and all claims or causes of action (whether in contract, tort or
statute) that may be based upon, arise out of or relate to this Letter, or the negotiation, execution or performance of this Letter (including
any claim or cause of action based upon, arising out of or related to any representation or warranty made in or in connection with this
Letter or as an inducement to enter into this Letter), shall be governed by, and enforced in accordance with, the internal laws of the
State of New York, including its statutes of limitations, without regard to any borrowing statute that would result in the application
of the statute of limitations of any other jurisdiction. Each of the parties hereto consents to the exclusive jurisdiction and venue
of any state or federal court located within the county of New York, Borough of Manhattan, State of New York and irrevocably agrees that
all actions or proceedings arising out of or relating to this Letter shall be litigated in such courts. EACH PARTY HERETO HEREBY IRREVOCABLY
WAIVES, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN ANY LEGAL PROCEEDING DIRECTLY
OR INDIRECTLY ARISING OUT OF OR RELATING TO THIS LETTER OR THE TRANSACTIONS CONTEMPLATED HEREBY (WHETHER BASED ON CONTRACT, TORT OR ANY
OTHER THEORY).
[Signature Pages Follow]
Please indicate your agreement and acceptance to the foregoing by
signing below and returning this Letter to us.
Sincerely,
FORTRESS CREDIT CORP.
By: |
/s/
Brad Bailey |
|
Name: |
Brad Bailey |
|
Title: |
Authorized Signatory |
|
[Signature Page to Exclusivity and Expense
Reimbursement Letter]
MERITZ SECURITIES CO., LTD. |
|
|
|
By |
|
[Seal] |
Name: |
Choi, Alexander Himoon |
|
Title: |
CEO |
|
[Signature Page to Exclusivity and Expense
Reimbursement Letter]
Agreed and Accepted:
Ruckus Energy Holdings, LLC |
|
|
|
By: |
/s/ Ariella
Fuchs |
|
Name: |
Ariella Fuchs |
|
Title: |
President and GC |
|
[Signature Page to Exclusivity and Expense
Reimbursement Letter]
ANNEX A
SUMMARY OF INDICATIVE TERMS
Summary of Key Terms |
Borrower: |
Halcon Holding, LLC (collectively the “Borrower” or the “Company”) |
Holdings: |
Battalion Oil Corporation (“Holdings”) |
Guarantors: |
Each of Borrower’s other direct and indirect current and future subsidiaries, together with San Jacinto Acquisition Corp. and Holdings (each a “Guarantor” and collectively the “Guarantors;” and the Borrower and Guarantors, each sometimes individually a “Loan Party” and collectively the “Loan Parties”). |
Facility: |
First Lien Senior Secured Loan |
Administrative Agent: |
Fortress Credit Corp. (“Fortress”) |
Administrative Agent Fee: |
$100,000 per annum |
Lender(s): |
Fortress Credit Corp. (or an affiliate) (50% participation), and Meritz Securities Co., Ltd. (or an affiliate) (50% participation) (collectively, the “Lender”). |
Security: |
First priority perfected liens on and security interest in substantially all now owned and hereafter acquired tangible and intangible assets, including (i) at least 95% of the total PV-9 value of the oil and gas properties of the Loan Parties. |
Facility Size: |
$200 million Term Loan (the “Loan” or the “Facility”). |
Use of Proceeds: |
Proceeds of the initial $200 million funding to be used to cover transaction costs and fees and for the repayment of the existing Term Loan |
Target Closing: |
October 2023 |
Maturity Date: |
Four years from Closing |
Interest Rate: |
SOFR plus 7.75% paid quarterly; SOFR shall be subject to a 3.00% floor and market term CSA |
Loan Upfront Fee at Close: |
2.50% of Loan commitment amount due on the Closing Date |
Default Interest: |
Interest Rate + 2.00% per annum paid current |
Optional Prepayment: |
NC-18
months, 102 for months 19-30, par thereafter (other than pursuant to mandatory amortization of the term loan or excess cash flow
sweep). Yield Maintenance Premium equal to undiscounted sum of remaining payments due on the Facility for the remainder of the make
whole period plus applicable call protection. |
Exit
Fee: |
A
one-time fee paid on the earlier of (x) the repayment of the loan, or (y) the Maturity
Date. Fee equal to 3.5% of the PV 10 of all incremental reserves converted to PDP over the
course of the loan and net of any PDP PV 10 runoff using the end of year 2023 NSAI report
as an initial starting point.
The
Exit Fee shall be determined by the Admin Agent in good faith based on a Reserve Report reasonably acceptable to Lenders and approved
by an Independent Engineer. Reserve Report to be based on the strip pricing at the time of calculation. |
Hedging
Requirements: |
Minimum
hedging of producing reserves at closing and over each rolling 48 month period thereafter, measured quarterly, at the following percentages
of Proved Developed Producing (“PDP”) production volumes of oil and natural gas from the latest reserve report: (1) months
1-12, 80%; (2) months 13-24, 70%; (3) months 25-36, 60%; and (4) months 37-48, 50%. Such PDP production volumes to be
measured as of each quarter end, with the Company having up to 45 days from the end of such quarter to implement such minimum hedging,
provided that new well development volumes to be hedged at beginning of well completion to at least 50% of projected production volumes
for first 24 months of production. Maximum hedging restrictions to allow reasonable hedging of other non-producing reserves under development
(with reasonable limitations on unhedged DUC capex). |
Permitted
G&A: |
Annual
Net Cash G&A capped at the greater of (i) $15 million or (ii) 10% of the overall Planned Hedged EBITDA for that budgeted
year. |
Financial
Covenants: |
Beginning
December 31, 2023 and thereafter:
(i) Asset Coverage defined
as PDP PV 10 to Total Net Debt to be greater than 1.80x. PDP PV10 using forward strip commodity prices, adjusted for hedging, based
on the latest third party engineering report rolled forward quarterly as needed.
(ii) Net Debt to LTM EBITDAX
tested quarterly and not to exceed 2.50x
(iii) Current ratio to
be tested [monthly] and to be greater than 1.0:1.0
(iv) Minimum Liquidity
to begin at $10 million
(v) Maintenance of commodity
Hedge Requirements
(vi) Maximum of one oil
rig and associated frac crews maintained while Total Net Leverage (TNL) based on LTM EBITDAX is greater than 0.75x. Borrower
is allowed to enter into a new contract for a second rig if the TNL is less than 0.75x, but is allowed to extend the existing contract
with the second rig as long as the TNL is less than 0.85x. Borrower is not authorized to approve any future drilling wells that have
a planned IRR below 30% based on the current strip at the time of approving the project. |
Negative
Covenants: |
Usual
and customary for financings of this type, including, without limitation, negative covenants
(certain of which will be subject to materiality thresholds, baskets and customary exceptions
and qualifications to be mutually agreed upon) regarding: indebtedness, liens, guarantees,
negative pledges, restricted payments, subsidiary distributions, investments, fundamental
changes, disposition of assets, acquisitions , disposal of subsidiary interests, sale-leasebacks,
transactions with affiliates, conduct of business, changes to material contracts, fiscal
year, accounting policies, and deposit accounts. |
Affirmative
Covenants: |
Usual
and customary for financings of this type, including, without limitation, affirmative covenants (certain of which will be subject to
materiality thresholds, baskets and customary exceptions and qualifications to be mutually agreed upon) regarding: delivery of
financial reporting, reports, certificates and annual budget, delivery of certain notices; maintenance of existence; licenses and
permits; use of proceeds; payment of taxes and claims; maintenance of properties; maintenance of insurance; books and records;
inspections; lender meetings; compliance with contractual obligations and laws; compliance with anti-terrorism laws, sanctions laws,
anti-corruption laws and anti-money laundering laws; environmental matters;
additional collateral and guarantors; disclosure updates; cash management; use of commercially reasonable
efforts to deliver collateral access; regulatory matters; contractual compliance and further assurances. |
Minimum
Mandatory Amortization: |
10.00%
per annum paid quarterly, commencing on 3/31/2024 |
Excess
Cash Sweep: |
100%
quarterly sweep of excess cash flow (“ECF”); provided, that the Borrower
shall not be required to make ECF prepayments in an amount that would result in the Loan
Parties holding cash and cash equivalents as of the end of such fiscal quarter of less than
the greater of (i) $10 million and (ii) an amount equal to the next twelve month’s
budgeted capex.
ECF sweep shall not be
required in the case of the capital program for drilling placed on hold due to <30% IRR on planned well(s), provided that cash
and cash equivalents do not exceed the greater of (a) $130.0 million, (b) the Board approved annual budget prior to the
beginning of the current fiscal year, and (c) 10% above the actual cash balance at the time the decision was made to put the
capital program on hold.
ECF
shall be defined as: (a) gross revenue less (b) cash payments pursuant to commodities swap agreements and the cash
components of OPEX, G&A, interest expense, taxes, and capex.
Cash on the balance sheet
at closing will not be subject to ECF sweep until the first anniversary of closing. |
Mandatory
Prepayment: |
Mandatory
prepayments to include:
· Indebtedness
not permitted by the Loan Documents
· Proceeds
from sale of assets
· Insurance/condemnation
proceeds and escrow/indemnity proceeds
|
Restricted
Payments: |
No
allowance for restricted payments |
Events
of Default: |
Usual
and customary events of default, including among others, the following: failure to make payments under the Loan Documents when due;
failure to apply operating cash flow or capital event proceeds in accordance with the distribution provisions set forth in the Loan
Documents; representations or warranties incorrect when given; breach of covenants; ERISA matters; cross-payment default or cross-acceleration;
voluntary or involuntary bankruptcy events with respect to the Borrower or Guarantors; monetary and non-monetary judgments; actual
or asserted invalidity of Loan Documents; and impairment of security interests in the Security. |
Reporting
Requirements: |
Customary
reporting requirements for transactions of this type including quarterly reports and annual audited financial statements. Management
will host quarterly earnings calls subject to the Lender’s discretion. Engineering reserve reports prepared by a third party
firm to be provided two times per year for the first 2 years subsequent to closing, and one time per year thereafter; engineering
reserve reports prepared internally to be provided for the quarters for which a third party report is not provided. |
Permitted
Indebtedness: |
Letters
of Credit capped at $5.0 million and pari passu with Facility. |
Expenses;
Expense Deposit: |
Borrower
understands that it will be necessary for the Lender to incur out-of-pocket costs and expenses in connection with the proposed Loan
(including, without limitation, due diligence, legal and transportation fees and expenses) (collectively, “Lender Expenses”).
Upon request of the Lender, Borrower shall promptly, but in any event within three business days after receipt of written request
therefore, reimburse the Lender for all reasonable and documented Lender Expenses. |
Confidentiality: |
This
term sheet is strictly confidential and its terms may not be shared with third-parties (other than advisors expressly engaged by
Fortress or Borrower and as provided in the Mandate Letter. |
EXHIBIT C
Conditions Precedent to Initial Borrowing
Capitalized terms used but
not defined in this Exhibit C shall have the meanings set forth in the other Exhibits to the Commitment Letter to which this
Exhibit C is attached or in the Commitment Letter. In the case of any such capitalized term that is subject to multiple and
differing definitions, the appropriate meaning thereof in this Exhibit C shall be determined by reference to the context
in which it is used. The initial borrowing under the Credit Facility shall be subject only to the satisfaction (or waiver by the Commitment
Parties in writing) of the following conditions in the reasonable discretion of the Commitment Parties:
| 1. | Since the date of the Acquisition Agreement,
no Company Material Adverse Effect nor Parent Material Adverse Effect (as such terms are
defined in the Acquisition Agreement) shall have occurred and be continuing. |
| 2. | The Acquisition shall have been consummated,
or substantially simultaneously with the initial borrowing under the Credit Facility, shall
be consummated, in accordance with the terms of the Acquisition Agreement, after giving effect
to any modifications, amendments, consents or waivers thereto, other than those modifications,
amendments, consents or waivers that are materially adverse to the interests of the Commitment
Parties (in their capacities as such), unless consented to in advance in writing by the Commitment
Parties (such consent not to be unreasonably withheld, delayed or conditioned) provided
that the Commitment Parties shall be deemed to have consented to such modifications,
amendments, consents or waivers unless it has objected thereto within four (4) business
days after written notice to and receipt by the Commitment Parties of such modifications,
amendments, consents or waivers). |
| 3. | Substantially simultaneously with the initial
borrowing under the Credit Facility, the Preferred Stock Transactions shall have been consummated
on the terms set forth in the Purchase Agreement and the Contribution Agreement. |
| 4. | Substantially simultaneously with the initial
borrowing under the Credit Facility, the Refinancing shall have been consummated. |
| 5. | Meritz shall have received evidence satisfactory
to it, in its reasonable discretion, that (a) the other participating Lenders (which,
for the avoidance of doubt, may include any other Investor party to the Exclusivity and Reimbursement
Letter) and/or (b) such other alternative financing sources identified by Ruckus and
reasonably acceptable to Meritz and pursuant to documentation reasonably acceptable to Meritz,
shall collectively be obligated to fund on the Closing Date an amount not less than the portion
of the Credit Facility amount (after giving effect to any reductions contemplated by the
Commitment Letter) that Meritz has not committed (or otherwise agreed in writing) to fund. |
| 6. | Meritz shall have received (a) the reviewed
balance sheet of the Company as of December 31, 2022, and the related reviewed statement
of income and retained earnings and statement of cash flow for the fiscal years then ended,
together with the notes thereto and (b) the internally prepared balance sheet, of the
Company as of the most recent reported month before close. |
| 7. | Meritz shall have received a pro forma consolidated
balance sheet of the Company and the Borrower as of the twelve-month period ending on the
last day of the most recently completed four fiscal quarter period for which financial statements
are available pursuant to paragraph 5 above, prepared after giving effect to the Transactions
as if the Transactions had occurred as of such date which need not be prepared in compliance
with Regulation S-X of the Securities Act of 1933, as amended, or include adjustments for
purchase accounting (including adjustments of the type contemplated by Financial Accounting
Standards Board Accounting Standards Codification 805, Business Combinations (formerly SFAS
141R)). |
EXHIBIT C
| 8. | Subject in all respects to the Certain Funds
Provisions, all documents and instruments (including schedules to security documentation)
required to create and perfect the Administrative Agent’s security interests in the
collateral described in the Term Sheet (with the requisite priority) shall have been executed
and delivered by the Borrower and the Guarantors (or, where applicable, the Borrower and
the Guarantors shall have authorized the filing of financing statements under the Uniform
Commercial Code) and, if applicable, be in proper form for filing. |
| 9. | The Administrative Agent and the Lenders (as
defined in the Term Sheet) shall have received at least three (3) business days prior
to the Closing Date (a) all documentation and other information about the Loan Parties
(as defined in the Term Sheet) and the principals thereof as has been reasonably requested
in writing at least ten (10) days prior to the Closing Date by the Administrative Agent
or any Lender that they reasonably determine is required by regulatory authorities under
applicable “know your customer” and anti-money laundering rules and regulations,
including without limitation the PATRIOT Act and (b) if the Borrower qualifies as a
“legal entity customer” under the Beneficial Ownership Regulation, a Beneficial
Ownership Certification (as defined below) in relation to the Borrower. “Beneficial
Ownership Certification” means a certificate regarding beneficial ownership
required by the Beneficial Ownership Regulation. |
| 10. | (a) The execution and delivery of the
Facility Documentation by the Loan Parties (including guarantees by the applicable Guarantors)
which shall, in each case, be in accordance with the terms of the Commitment Letter and the
Term Sheet and subject to the Certain Funds Provisions and (b) the delivery to the Administrative
Agent of borrowing notices and/or issuance notices, as applicable, customary legal opinions,
customary incumbency certificates and closing certificates, organizational documents, customary
evidence of authorization and, as applicable, good standing certificates in jurisdictions
of formation/organization, in each case with respect to the Borrower and the Guarantors and
a solvency certificate of the Borrower, as of the Closing Date after and giving effect to
the Transactions. The term “Facility Documentation” shall mean
the documentation for the Credit Facility containing the terms and conditions in this Exhibit C
and in the Term Sheet and, to the extent any terms are not so set forth, shall otherwise
by usual and customary for transactions of this kind and shall contain such modifications
as the Borrower, the Administrative Agent and the Lenders shall mutually agree, in each case,
subject to the Certain Funds Provisions. |
| 11. | The Administrative Agent and each Lender
shall have received evidence in form and substance satisfactory to them that all fees required
to be paid on the Closing Date pursuant to the Term Sheet and the Facility Documentation,
and reasonable out-of-pocket expenses required to be paid on the Closing Date pursuant to
the Commitment Letter and the Facility Documentation, to the extent invoiced at least two
(2) business days prior to the Closing Date (except for fees pursuant to the Term Sheet
and as otherwise reasonably agreed by the Borrower), shall, upon the initial borrowing under
the Credit Facility, have been, or will be substantially simultaneously, paid (which amounts
may be offset against the proceeds of the Credit Facility). |
| 12. | The Administrative Agent shall have received
evidence in form and substance reasonably satisfactory to it that (a) the commodity
hedging transactions set forth on Schedule 1 attached hereto (collectively, the “Existing
Hedges” and each, individually, an “Existing Hedge”)
are in full force and effect on the Closing Date after giving effect to the closing of the
Transactions on the Closing Date; provided, that (i) any novation of any Existing Hedge
or replacement of an Existing Hedge, in each case with written notice to Administrative Agent,
with a new hedge on substantially the same or better terms (e.g., price, tenor, type, volumes)
than the Existing Hedge being novated or otherwise replaced, in each case shall not be treated
as a termination of such Existing Hedge and such Existing Hedge shall be deemed to continue
to be in full force and effect after giving effect to such novation or replacement, (ii) any
modification of an Existing Hedge, with not less than three (3) Business Days’
prior written notice to, and the prior written consent of, Administrative Agent, shall be
permitted and such modified hedge shall continue to be deemed to be the applicable Existing
Hedge, and (iii) any Existing Hedge having an “End Date” listed on Schedule
1 that occurs on or prior to the Closing Date shall not be required to be in full force
and effect on the Closing Date. |
EXHIBIT C
| 13. | Avi Mirman shall (a) have contributed
up to $10 million of the $200 million of common equity and (b) hold (or have the right
to appoint) no more than one (1) board seat on the board of directors (the “Board”)
for the Company (which Board shall be composed of not less than five (5) seats), while
Rich Little will lead management for the Holdings and the Borrower. For the avoidance of
doubt, the Board shall contain not less than two (2) board seats appointed by independent
investors in the Company. |
| 14. | On the Closing Date, the Administrative Agent
shall have received evidence in form and substance satisfactory to it that the Borrower has,
in an aggregate amount greater than or equal to $95 million, consisting of (a) funded
capital expenditures to drill and complete two (2) oil and/or gas wells located in the
Monument Draw area of the Delaware Basin and spudded during the period time beginning on
the date of the Commitment Letter and ending on the Closing Date and (b) not less than
$70 million of unrestricted cash is on its balance sheet. |
| 15. | The Closing Date shall not occur prior to
the Closing Date (as defined in the Acquisition Agreement). |
EXHIBIT C
Schedule
1 to Exhibit C
Existing Hedges
| |
| |
Crude
Oil Roll
Swaps Swap | |
Crude
Oil Basis
Swaps Swap | |
Crude
Oil Fixed
Swaps Swap | |
Natural
Gas
Options Put | | |
Natural
Gas
Options Call | |
Natural Gas Fixed
Swaps Swap | |
Natural
Gas Basis
Swaps Swap | |
Start
Date | |
End
Date | |
Volumes | | |
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | | |
Volumes | |
|
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | |
6/1/2023 | |
6/30/2023 | |
(187,470.0 | ) | |
0.7 | |
(192,300.0 | ) | |
0.4 | |
(187,470.0 | ) | |
70.9 | |
- | | |
- | | |
- | |
|
- | |
(671,891.0 | ) | |
3.6 | |
(671,891.0 | ) | |
(0.9 | ) |
7/1/2023 | |
7/31/2023 | |
(200,167.0 | ) | |
0.5 | |
(197,811.0 | ) | |
0.4 | |
(200,167.0 | ) | |
67.7 | |
- | | |
- | | |
- | |
|
- | |
(702,773.0 | ) | |
3.7 | |
(702,773.0 | ) | |
(0.9 | ) |
8/1/2023 | |
8/31/2023 | |
(208,688.0 | ) | |
0.5 | |
(190,557.0 | ) | |
0.4 | |
(193,688.0 | ) | |
67.6 | |
- | | |
- | | |
- | |
|
- | |
(692,106.0 | ) | |
3.7 | |
(692,106.0 | ) | |
(0.9 | ) |
9/1/2023 | |
9/30/2023 | |
(173,250.0 | ) | |
0.5 | |
(160,740.0 | ) | |
0.4 | |
(158,250.0 | ) | |
67.9 | |
- | | |
- | | |
- | |
|
- | |
(661,411.0 | ) | |
3,7 | |
(661,411.0 | ) | |
(0.9 | ) |
10/1/2023 | |
10/31/2023 | |
(159,712.0 | ) | |
0.5 | |
(160,704.0 | ) | |
0.4 | |
(159,712.0 | ) | |
68.1 | |
- | | |
- | | |
- | |
|
- | |
(668,616.0 | ) | |
3.7 | |
(668,616.0 | ) | |
(0.9 | ) |
11/1/2023 | |
11/30/2023 | |
(150,720.0 | ) | |
0.5 | |
(150,270.0 | ) | |
0.4 | |
(150,720.0 | ) | |
67.9 | |
537,300.0 | | |
3.8 | | |
(537,300.0 | ) |
|
5.2 | |
(95,917.0 | ) | |
3.6 | |
(633,217.0 | ) | |
(0.8 | ) |
12/1/2023 | |
12/31/2023 | |
(152,148.0 | ) | |
0.5 | |
(150,629.0 | ) | |
0.4 | |
(152,148.0 | ) | |
67.6 | |
545,569.0 | | |
3.8 | | |
(545,569.0 | ) |
|
5.2 | |
(109,678.0 | ) | |
3.7 | |
(655,247.0 | ) | |
(0.8 | ) |
1/1/2024 | |
1/31/2024 | |
(170,074.0 | ) | |
0.3 | |
(170,934.0 | ) | |
0.3 | |
(171,554.0 | ) | |
64.3 | |
601,090.0 | | |
3.8 | | |
(601,090.0 | ) |
|
5.2 | |
(35,027.0 | ) | |
3.7 | |
(636,117.0 | ) | |
(0.9 | ) |
2/1/2024 | |
2/29/2024 | |
(166,237.0 | ) | |
0.3 | |
(166,237.0 | ) | |
0.3 | |
(166,237.0 | ) | |
63.9 | |
553,581.0 | | |
3.8 | | |
(553,581.0 | ) |
|
5.2 | |
(45,588.0 | ) | |
4.0 | |
(599,778.0 | ) | |
(0.9 | ) |
3/1/2024 | |
3/31/2024 | |
(173,933.0 | ) | |
0.3 | |
(173,933.0 | ) | |
0.3 | |
(173,933.0 | ) | |
63.7 | |
580,568.0 | | |
3.8 | | |
(580,568.0 | ) |
|
5.2 | |
(52,044.0 | ) | |
4.1 | |
(632,612.0 | ) | |
(0.9 | ) |
4/1/2024 | |
4/30/2024 | |
(160,889.0 | ) | |
0.3 | |
(160,889.0 | ) | |
0.3 | |
(160,889.0 | ) | |
64.9 | |
- | | |
- | | |
- | |
|
- | |
(591,361.0 | ) | |
3.6 | |
(591,361.0 | ) | |
(0.9 | ) |
5/1/2024 | |
5/31/2024 | |
(161,194.0 | ) | |
0.3 | |
(161,194.0 | ) | |
0.3 | |
(161,194.0 | ) | |
64.8 | |
- | | |
- | | |
- | |
|
- | |
(604,736.0 | ) | |
3.6 | |
(604,736.0 | ) | |
(0.9 | ) |
6/1/2024 | |
6/30/2024 | |
(150,387.0 | ) | |
0.3 | |
(151,950.0 | ) | |
0.3 | |
(151,950.0 | ) | |
64.7 | |
- | | |
- | | |
- | |
|
- | |
(575,934.0 | ) | |
3.6 | |
(575,934.0 | ) | |
(0.9 | ) |
7/1/2024 | |
7/31/2024 | |
(151,534.0 | ) | |
0.3 | |
(151,534.0 | ) | |
0.3 | |
(151,534.0 | ) | |
63.2 | |
- | | |
- | | |
- | |
|
- | |
(588,992.0 | ) | |
3.6 | |
(588,992.0 | ) | |
(0.9 | ) |
8/1/2024 | |
8/31/2024 | |
(147,537.0 | ) | |
0.3 | |
(147,537.0 | ) | |
0.3 | |
(147,537.0 | ) | |
63.2 | |
- | | |
- | | |
- | |
|
- | |
(582,563.0 | ) | |
3.6 | |
(582,563.0 | ) | |
(0.9 | ) |
9/1/2024 | |
9/30/2024 | |
(140,933.0 | ) | |
0.3 | |
(140,933.0 | ) | |
0.3 | |
(140,933.0 | ) | |
63.0 | |
- | | |
- | | |
- | |
|
- | |
(557,280.0 | ) | |
3.6 | |
(556,620.0 | ) | |
(0.9 | ) |
10/1/2024 | |
10/31/2024 | |
(141,571.0 | ) | |
0.1 | |
(141,571.0 | ) | |
0.2 | |
(141,571.0 | ) | |
62.2 | |
100,750.0 | | |
3.3 | | |
(100,750.0 | ) |
|
4.5 | |
(479,269.0 | ) | |
3.4 | |
(580,019.0 | ) | |
(0.9 | ) |
11/1/2024 | |
11/30/2024 | |
(135,863.0 | ) | |
0.1 | |
(135,863.0 | ) | |
0.2 | |
(135,863.0 | ) | |
62.1 | |
382,500.0 | | |
3.5 | | |
(382,500.0 | ) |
|
4.9 | |
(162,672.0 | ) | |
3.2 | |
(545,172.0 | ) | |
(0.7 | ) |
12/1/2024 | |
12/31/2024 | |
(137,699.0 | ) | |
0.1 | |
(137,699.0 | ) | |
0.2 | |
(137,699.0 | ) | |
62.1 | |
392,150.0 | | |
3.5 | | |
(392,150.0 | ) |
|
4.9 | |
(166,768.0 | ) | |
3.1 | |
(558,918.0 | ) | |
(0.7 | ) |
1/1/2025 | |
1/31/2025 | |
(135,313.0 | ) | |
0.2 | |
(135,313.0 | ) | |
0.3 | |
(135,313.0 | ) | |
61.6 | |
424,700.0 | | |
3.7 | | |
(424,700.0 | ) |
|
5.0 | |
(126,604.0 | ) | |
3.1 | |
(551,304.0 | ) | |
(0.7 | ) |
2/1/2025 | |
2/28/2025 | |
(120,732.0 | ) | |
0.2 | |
(120,732.0 | ) | |
0.2 | |
(120,732.0 | ) | |
61.4 | |
381,500.0 | | |
3.7 | | |
(381,500.0 | ) |
|
5.0 | |
(108,665.0 | ) | |
3.1 | |
(490,165.0 | ) | |
(0.7 | ) |
3/1/2025 | |
3/31/2025 | |
(130,105.0 | ) | |
0.2 | |
(130,105.0 | ) | |
0.2 | |
(130,105.0 | ) | |
61.3 | |
418,500.0 | | |
3.7 | | |
(418,500.0 | ) |
|
5.0 | |
(120,299.0 | ) | |
3.1 | |
(538,799.0 | ) | |
(0.7 | ) |
4/1/2025 | |
4/30/2025 | |
(125,420.0 | ) | |
0.2 | |
(125,420.0 | ) | |
0.2 | |
(125,420.0 | ) | |
62.6 | |
- | | |
- | | |
- | |
|
- | |
(518,430.0 | ) | |
3.4 | |
(513,180.0 | ) | |
(0.7 | ) |
5/1/2025 | |
5/31/2025 | |
(125,397.0 | ) | |
0.2 | |
(125,397.0 | ) | |
0.2 | |
(125,397.0 | ) | |
62.6 | |
- | | |
- | | |
- | |
|
- | |
(529,976.0 | ) | |
3.4 | |
(526,532.0 | ) | |
(0.7 | ) |
6/1/2025 | |
6/30/2025 | |
(121,890.0 | ) | |
0.2 | |
(121,890.0 | ) | |
0.2 | |
(121,890.0 | ) | |
62.4 | |
- | | |
- | | |
- | |
|
- | |
(507,690.0 | ) | |
3.4 | |
(505,956.0 | ) | |
(0.7 | ) |
7/1/2025 | |
7/31/2025 | |
(108,664.0 | ) | |
0.1 | |
(108,664.0 | ) | |
0.2 | |
(108,664.0 | ) | |
60.9 | |
- | | |
- | | |
- | |
|
- | |
(427,025.0 | ) | |
3.4 | |
(426,327.0 | ) | |
(0.7 | ) |
8/1/2025 | |
8/31/2025 | |
(107,189.0 | ) | |
0.1 | |
(107,189.0 | ) | |
0.2 | |
(107,189.0 | ) | |
60.8 | |
- | | |
- | | |
- | |
|
- | |
(429,412.0 | ) | |
3.4 | |
(421,994.0 | ) | |
(0.7 | ) |
9/1/2025 | |
9/30/2025 | |
(102,249.0 | ) | |
0.1 | |
(102,249.0 | ) | |
0.2 | |
(102,249.0 | ) | |
60.7 | |
- | | |
- | | |
- | |
|
- | |
(405,876.0 | ) | |
3.4 | |
(405,876.0 | ) | |
(0.7 | ) |
10/1/2025 | |
10/31/2025 | |
(100,111.0 | ) | |
0.0 | |
(100,111.0 | ) | |
0.1 | |
(100,111.0 | ) | |
60.3 | |
48,918.0 | | |
3.5 | | |
(48,918.0 | ) |
|
5.1 | |
(369,582.0 | ) | |
3.3 | |
(418,488.0 | ) | |
(0.7 | ) |
11/1/2025 | |
11/30/2025 | |
(95,607.0 | ) | |
0.0 | |
(95,607.0 | ) | |
0.1 | |
(95,607.0 | ) | |
60.2 | |
186,960.0 | | |
3.8 | | |
(186,960.0 | ) |
|
5.4 | |
(209,586.0 | ) | |
3.2 | |
(396,546.0 | ) | |
(0.6 | ) |
12/1/2025 | |
12/31/2025 | |
(97,644.0 | ) | |
0.0 | |
(97,644.0 | ) | |
0.1 | |
(97,644.0 | ) | |
60.1 | |
190,743.0 | | |
3.8 | | |
(190,743.0 | ) |
|
5.4 | |
(216,268.0 | ) | |
3.2 | |
(407,011.0 | ) | |
(0.6 | ) |
1/1/2026 | |
1/31/2026 | |
(93,856.0 | ) | |
0.2 | |
(93,856.0 | ) | |
0.2 | |
(93,856.0 | ) | |
61.0 | |
411,401.0 | | |
4.0 | | |
(411,401.0 | ) |
|
5.0 | |
(8,413.0 | ) | |
4.9 | |
(419,814.0 | ) | |
(0.9 | ) |
2/1/2026 | |
2/28/2026 | |
(86,293.0 | ) | |
0.2 | |
(86,293.0 | ) | |
0.2 | |
(86,293.0 | ) | |
61.2 | |
348,600.0 | | |
4.1 | | |
(348,600.0 | ) |
|
5.0 | |
(11,536.0 | ) | |
4.5 | |
(360,136.0 | ) | |
(0.9 | ) |
3/1/2026 | |
3/31/2026 | |
(91,720.0 | ) | |
0.3 | |
(91,720.0 | ) | |
0.2 | |
(91,720.0 | ) | |
60.9 | |
383,811.0 | | |
4.1 | | |
(383,811.0 | ) |
|
5.0 | |
(7,713.0 | ) | |
4.9 | |
(391,524.0 | ) | |
(0.9 | ) |
4/1/2026 | |
4/30/2026 | |
(88,986.0 | ) | |
0.1 | |
(88,986.0 | ) | |
0.1 | |
(88,986.0 | ) | |
67.1 | |
- | | |
- | | |
- | |
|
- | |
(380,766.0 | ) | |
3.9 | |
(380,766.0 | ) | |
(0.8 | ) |
5/1/2026 | |
5/31/2026 | |
(90,979.0 | ) | |
0.1 | |
(90,979.0 | ) | |
0.1 | |
(90,979.0 | ) | |
67.3 | |
- | | |
- | | |
- | |
|
- | |
(391,245.0 | ) | |
3.9 | |
(391,245.0 | ) | |
(0.8 | ) |
6/1/2026 | |
6/30/2026 | |
(87,132.0 | ) | |
0.1 | |
(87,132.0 | ) | |
0.1 | |
(87,132.0 | ) | |
67.3 | |
- | | |
- | | |
- | |
|
- | |
(376,680.0 | ) | |
3.9 | |
(376,680.0 | ) | |
(0.8 | ) |
7/1/2026 | |
7/31/2026 | |
(81,363.0 | ) | |
0.2 | |
(81,363.0 | ) | |
0.0 | |
(81,363.0 | ) | |
63.5 | |
- | | |
- | | |
- | |
|
- | |
(324,297.0 | ) | |
4.0 | |
(324,297.0 | ) | |
(0.6 | ) |
8/1/2026 | |
8/31/2026 | |
(79,568.0 | ) | |
0.2 | |
(79,568.0 | ) | |
0.0 | |
(79,568.0 | ) | |
63.5 | |
- | | |
- | | |
- | |
|
- | |
(327,137.0 | ) | |
4.0 | |
(327,137.0 | ) | |
(0.6 | ) |
9/1/2026 | |
9/30/2026 | |
(73,830.0 | ) | |
0.2 | |
(73,830.0 | ) | |
0.0 | |
(73,830.0 | ) | |
63.7 | |
- | | |
- | | |
- | |
|
- | |
(312,000.0 | ) | |
4.0 | |
(312,000.0 | ) | |
(0.6 | ) |
10/1/2026 | |
10/31/2026 | |
(77,624.0 | ) | |
(0.7 | ) |
(77,624.0 | ) | |
(0.3 | ) |
(77,624.0 | ) | |
61.8 | |
310,000.0 | | |
3.3 | | |
(310,000.0 | ) |
|
5.6 | |
(20,150.0 | ) | |
3.6 | |
(330,150.0 | ) | |
(0.8 | ) |
11/1/2026 | |
11/30/2026 | |
(75,480.0 | ) | |
(0.7 | ) |
(75,480.0 | ) | |
(0.3 | ) |
(75,480.0 | ) | |
61.8 | |
300,000.0 | | |
3.3 | | |
(300,000.0 | ) |
|
5.6 | |
(10,236.0 | ) | |
4.0 | |
(310,236.0 | ) | |
(0.8 | ) |
12/1/2026 | |
12/31/2026 | |
(75,392.0 | ) | |
(0.7 | ) |
(75,392.0 | ) | |
(0.3 | ) |
(75,392.0 | ) | |
61.6 | |
310,000.0 | | |
3.3 | | |
(310,000.0 | ) |
|
5.6 | |
(4,210.0 | ) | |
4.3 | |
(314,210.0 | ) | |
(0.8 | ) |
1/1/2027 | |
1/31/2027 | |
(71,610.0 | ) | |
0.0 | |
(71,610.0 | ) | |
0.4 | |
(71,610.0 | ) | |
59.6 | |
310,000.0 | | |
4.3 | | |
(310,000.0 | ) |
|
5.8 | |
(4,650.0 | ) | |
3.7 | |
(314,650.0 | ) | |
(0.8 | ) |
2/1/2027 | |
2/28/2027 | |
(64,820.0 | ) | |
0.0 | |
(64,820.0 | ) | |
0.4 | |
(64,820.0 | ) | |
59.6 | |
280,000.0 | | |
4.3 | | |
(280,000.0 | ) |
|
5.8 | |
- | | |
- | |
(280,000.0 | ) | |
(0.8 | ) |
3/1/2027 | |
3/31/2027 | |
(71,858.0 | ) | |
0.0 | |
(71,858.0 | ) | |
0.4 | |
(71,858.0 | ) | |
59.6 | |
310,000.0 | | |
4.3 | | |
(310,000.0 | ) |
|
5.8 | |
- | | |
- | |
(310,000.0 | ) | |
(0.8 | ) |
4/1/2027 | |
4/30/2027 | |
(70,980.0 | ) | |
(0.0 | ) |
(70,980.0 | ) | |
0.4 | |
(70,980.0 | ) | |
63.6 | |
150,000.0 | | |
2.5 | | |
(150,000.0 | ) |
|
5.2 | |
(150,000.0 | ) | |
3.5 | |
(300,000.0 | ) | |
(0.8 | ) |
5/1/2027 | |
5/31/2027 | |
(73,284.0 | ) | |
(0.0 | ) |
(73,284.0 | ) | |
0.4 | |
(73,284.0 | ) | |
63.6 | |
155,000.0 | | |
2.5 | | |
(155,000.0 | ) |
|
5.2 | |
(155,000.0 | ) | |
3.5 | |
(310,000.0 | ) | |
(0.8 | ) |
6/1/2027 | |
6/30/2027 | |
(70,860.0 | ) | |
(0.0 | ) |
(70,860.0 | ) | |
0.4 | |
(70,860.0 | ) | |
63.6 | |
150,000.0 | | |
2.5 | | |
(150,000.0 | ) |
|
5.2 | |
(150,000.0 | ) | |
3.5 | |
(300,000.0 | ) | |
(0.8 | ) |
7/1/2027 | |
7/31/2027 | |
(3,410.0 | ) | |
0.2 | |
(3,410.0 | ) | |
0.3 | |
(3,410.0 | ) | |
58.0 | |
- | | |
- | | |
- | |
|
- | |
- | | |
- | |
- | | |
- | |
8/1/2027 | |
8/31/2027 | |
(3,348.0 | ) | |
0.2 | |
(3,348.0 | ) | |
0.3 | |
(3,348.0 | ) | |
58.0 | |
- | | |
- | | |
- | |
|
- | |
- | | |
- | |
- | | |
- | |
9/1/2027 | |
9/30/2027 | |
(3,210.0 | ) | |
0.2 | |
(3,210.0 | ) | |
0.3 | |
(3,210.0 | ) | |
58.0 | |
- | | |
- | | |
- | |
|
- | |
- | | |
- | |
- | | |
- | |
10/1/2027 | |
10/31/2027 | |
(3,255.0 | ) | |
0.2 | |
(3,255.0 | ) | |
0.3 | |
(3,255.0 | ) | |
58.0 | |
- | | |
- | | |
- | |
|
- | |
- | | |
- | |
- | | |
- | |
11/1/2027 | |
11/30/2027 | |
(3,090.0 | ) | |
0.2 | |
(3,090.0 | ) | |
0.3 | |
(3,090.0 | ) | |
58.0 | |
- | | |
- | | |
- | |
|
- | |
- | | |
- | |
- | | |
- | |
12/1/2027 | |
12/31/2027 | |
(3,162.0 | ) | |
0.2 | |
(3,162.0 | ) | |
0.3 | |
(3,162.0 | ) | |
58.0 | |
- | | |
- | | |
- | |
|
- | |
- | | |
- | |
- | | |
- | |
1/1/2028 | |
1/31/2028 | |
- | | |
- | |
- | | |
- | |
- | | |
- | |
- | | |
- | | |
- | |
|
- | |
- | | |
- | |
- | | |
- | |
EXHIBIT C
| |
| |
Crude
Oil Roll
Swaps | |
Crude
Oil Basis
Swaps | |
Crude
Oil Fixed
Swaps | |
Natural
Gas
Options Put | | |
Natural
Gas
Options Call | |
Natural
Gas Fixed
Swaps | |
Natural
Gas Basis
Swaps | |
Start
Date | |
End
Date | |
Volumes | | |
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | | |
Volumes | |
|
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | |
Volumes | | |
WTG
Avg
price | |
6/1/2023 | |
6/30/2023 |
| (187,470.0 | ) | |
0.7 | |
(192,300.0 | ) | |
0.4 | |
(187,470.0 | ) | |
70.9 | |
- | |
| - | | |
- |
| |
- | |
(671,891.0 | ) | |
3.6 | |
(671,891.0 | ) |
| (0.9 | ) |
7/1/2023 | |
7/31/2023 |
| (200,167.0 | ) | |
0.5 | |
(197,811.0 | ) | |
0.4 | |
(200,167.0 | ) | |
67.7 | |
- | |
| - | | |
- |
| |
- | |
(702,773.0 | ) | |
3.7 | |
(702,773.0 | ) |
| (0.9 | ) |
8/1/2023 | |
8/31/2023 |
| (208,688.0 | ) | |
0.5 | |
(190,557.0 | ) | |
0.4 | |
(193,688.0 | ) | |
67.6 | |
- | |
| - | | |
- |
| |
- | |
(692,106.0 | ) | |
3.7 | |
(692,106.0 | ) |
| (0.9 | ) |
9/1/2023 | |
9/30/2023 |
| (198,000.0 | ) | |
0.5 | |
(177,990.0 | ) | |
0.4 | |
(183,000.0 | ) | |
67.2 | |
- | |
| - | | |
- |
| |
- | |
(661,411.0 | ) | |
3.7 | |
(661,411.0 | ) |
| (0.9 | ) |
10/1/2023 | |
10/31/2023 |
| (185,287.0 | ) | |
0.5 | |
(178,529.0 | ) | |
0.4 | |
(185,287.0 | ) | |
67.4 | |
- | |
| - | | |
- |
| |
- | |
(663,966.0 | ) | |
3.7 | |
(663,966.0 | ) |
| (0.9 | ) |
11/1/2023 | |
11/30/2023 |
| (175,470.0 | ) | |
0.5 | |
(167,520.0 | ) | |
0.4 | |
(175,470.0 | ) | |
67.2 | |
537,300.0 | |
| 3.8 | | |
(537,300.0 |
) | |
5.2 | |
(95,917.0 | ) | |
3.6 | |
(633,217.0 | ) |
| (0.8 | ) |
12/1/2023 | |
12/31/2023 |
| (177,723.0 | ) | |
0.5 | |
(168,454.0 | ) | |
0.4 | |
(177,723.0 | ) | |
66.9 | |
545,569.0 | |
| 3.8 | | |
(545,569.0 |
) | |
5.2 | |
(109,678.0 | ) | |
3.7 | |
(655,247.0 | ) |
| (0.8 | ) |
1/1/2024 | |
1/31/2024 |
| (170,074.0 | ) | |
0.3 | |
(170,934.0 | ) | |
0.3 | |
(171,554.0 | ) | |
64.3 | |
601,090.0 | |
| 3.8 | | |
(601,090.0 |
) | |
5.2 | |
(35,027.0 | ) | |
3.7 | |
(636,117.0 | ) |
| (0.9 | ) |
2/1/2024 | |
2/29/2024 |
| (155,956.0 | ) | |
0.3 | |
(157,470.0 | ) | |
0.3 | |
(157,470.0 | ) | |
64.2 | |
553,581.0 | |
| 3.8 | | |
(553,581.0 |
) | |
5.2 | |
(45,588.0 | ) | |
4.0 | |
(599,778.0 | ) |
| (0.9 | ) |
3/1/2024 | |
3/31/2024 |
| (163,240.0 | ) | |
0.3 | |
(165,323.0 | ) | |
0.3 | |
(165,323.0 | ) | |
64.0 | |
580,568.0 | |
| 3.8 | | |
(580,568.0 |
) | |
5.2 | |
(52,044.0 | ) | |
4.1 | |
(632,612.0 | ) |
| (0.9 | ) |
4/1/2024 | |
4/30/2024 |
| (154,554.0 | ) | |
0.3 | |
(157,200.0 | ) | |
0.3 | |
(157,200.0 | ) | |
65.1 | |
- | |
| - | | |
- |
| |
- | |
(591,361.0 | ) | |
3.6 | |
(591,361.0 | ) |
| (0.9 | ) |
5/1/2024 | |
5/31/2024 |
| (156,259.0 | ) | |
0.3 | |
(159,681.0 | ) | |
0.3 | |
(159,681.0 | ) | |
64.9 | |
- | |
| - | | |
- |
| |
- | |
(600,086.0 | ) | |
3.6 | |
(600,086.0 | ) |
| (0.9 | ) |
6/1/2024 | |
6/30/2024 |
| (148,314.0 | ) | |
0.3 | |
(151,950.0 | ) | |
0.3 | |
(151,950.0 | ) | |
64.7 | |
- | |
| - | | |
- |
| |
- | |
(575,934.0 | ) | |
3.6 | |
(575,934.0 | ) |
| (0.9 | ) |
7/1/2024 | |
7/31/2024 |
| (149,198.0 | ) | |
0.3 | |
(149,198.0 | ) | |
0.3 | |
(150,283.0 | ) | |
63.3 | |
- | |
| - | | |
- |
| |
- | |
(584,342.0 | ) | |
3.6 | |
(584,342.0 | ) |
| (0.9 | ) |
8/1/2024 | |
8/31/2024 |
| (147,537.0 | ) | |
0.3 | |
(147,537.0 | ) | |
0.3 | |
(147,537.0 | ) | |
63.2 | |
- | |
| - | | |
- |
| |
- | |
(577,913.0 | ) | |
3.6 | |
(577,913.0 | ) |
| (0.9 | ) |
9/1/2024 | |
9/30/2024 |
| (140,196.0 | ) | |
0.3 | |
(140,196.0 | ) | |
0.3 | |
(140,196.0 | ) | |
63.0 | |
- | |
| - | | |
- |
| |
- | |
(552,780.0 | ) | |
3.6 | |
(552,120.0 | ) |
| (0.9 | ) |
10/1/2024 | |
10/31/2024 |
| (137,173.0 | ) | |
0.1 | |
(137,516.0 | ) | |
0.2 | |
(137,516.0 | ) | |
62.3 | |
100,750.0 | |
| 3.3 | | |
(100,750.0 |
) | |
4.5 | |
(479,269.0 | ) | |
3.4 | |
(580,019.0 | ) |
| (0.9 | ) |
11/1/2024 | |
11/30/2024 |
| (130,759.0 | ) | |
0.1 | |
(131,460.0 | ) | |
0.2 | |
(131,550.0 | ) | |
62.2 | |
382,500.0 | |
| 3.5 | | |
(382,500.0 |
) | |
4.9 | |
(162,672.0 | ) | |
3.2 | |
(545,172.0 | ) |
| (0.7 | ) |
12/1/2024 | |
12/31/2024 |
| (131,654.0 | ) | |
0.1 | |
(133,486.0 | ) | |
0.2 | |
(135,625.0 | ) | |
62.2 | |
392,150.0 | |
| 3.5 | | |
(392,150.0 |
) | |
4.9 | |
(166,768.0 | ) | |
3.1 | |
(558,918.0 | ) |
| (0.7 | ) |
1/1/2025 | |
1/31/2025 |
| (127,618.0 | ) | |
0.2 | |
(127,618.0 | ) | |
0.3 | |
(127,618.0 | ) | |
61.8 | |
424,700.0 | |
| 3.7 | | |
(424,700.0 |
) | |
5.0 | |
(121,954.0 | ) | |
3.1 | |
(546,654.0 | ) |
| (0.7 | ) |
2/1/2025 | |
2/28/2025 |
| (112,291.0 | ) | |
0.2 | |
(112,291.0 | ) | |
0.2 | |
(112,291.0 | ) | |
61.6 | |
381,500.0 | |
| 3.7 | | |
(381,500.0 |
) | |
5.0 | |
(108,665.0 | ) | |
3.1 | |
(490,165.0 | ) |
| (0.7 | ) |
3/1/2025 | |
3/31/2025 |
| (122,772.0 | ) | |
0.2 | |
(122,772.0 | ) | |
0.2 | |
(122,772.0 | ) | |
61.5 | |
418,500.0 | |
| 3.7 | | |
(418,500.0 |
) | |
5.0 | |
(120,299.0 | ) | |
3.1 | |
(538,799.0 | ) |
| (0.7 | ) |
4/1/2025 | |
4/30/2025 |
| (102,297.0 | ) | |
0.2 | |
(102,297.0 | ) | |
0.2 | |
(102,297.0 | ) | |
61.7 | |
- | |
| - | | |
- |
| |
- | |
(428,430.0 | ) | |
3.4 | |
(423,180.0 | ) |
| (0.7 | ) |
5/1/2025 | |
5/31/2025 |
| (104,256.0 | ) | |
0.2 | |
(104,256.0 | ) | |
0.2 | |
(104,256.0 | ) | |
61.5 | |
- | |
| - | | |
- |
| |
- | |
(436,976.0 | ) | |
3.4 | |
(433,532.0 | ) |
| (0.7 | ) |
6/1/2025 | |
6/30/2025 |
| (99,507.0 | ) | |
0.2 | |
(99,507.0 | ) | |
0.2 | |
(99,507.0 | ) | |
61.4 | |
- | |
| - | | |
- |
| |
- | |
(417,690.0 | ) | |
3.4 | |
(415,956.0 | ) |
| (0.7 | ) |
7/1/2025 | |
7/31/2025 |
| (101,410.0 | ) | |
0.1 | |
(101,410.0 | ) | |
0.2 | |
(101,410.0 | ) | |
61.1 | |
- | |
| - | | |
- |
| |
- | |
(427,025.0 | ) | |
3.4 | |
(426,327.0 | ) |
| (0.7 | ) |
8/1/2025 | |
8/31/2025 |
| (100,136.0 | ) | |
0.1 | |
(100,136.0 | ) | |
0.2 | |
(100,136.0 | ) | |
61.0 | |
- | |
| - | | |
- |
| |
- | |
(424,762.0 | ) | |
3.4 | |
(417,344.0 | ) |
| (0.7 | ) |
9/1/2025 | |
9/30/2025 |
| (95,658.0 | ) | |
0.1 | |
(95,658.0 | ) | |
0.2 | |
(95,658.0 | ) | |
60.9 | |
- | |
| - | | |
- |
| |
- | |
(405,876.0 | ) | |
3.4 | |
(405,876.0 | ) |
| (0.7 | ) |
10/1/2025 | |
10/31/2025 |
| (93,502.0 | ) | |
0.0 | |
(93,502.0 | ) | |
0.1 | |
(93,502.0 | ) | |
60.4 | |
48,918.0 | |
| 3.5 | | |
(48,918.0 |
) | |
5.1 | |
(369,582.0 | ) | |
3.3 | |
(418,488.0 | ) |
| (0.7 | ) |
11/1/2025 | |
11/30/2025 |
| (89,367.0 | ) | |
0.0 | |
(89,367.0 | ) | |
0.1 | |
(89,367.0 | ) | |
60.3 | |
186,960.0 | |
| 3.8 | | |
(186,960.0 |
) | |
5.4 | |
(209,586.0 | ) | |
3.2 | |
(396,546.0 | ) |
| (0.6 | ) |
12/1/2025 | |
12/31/2025 |
| (91,357.0 | ) | |
0.0 | |
(91,357.0 | ) | |
0.1 | |
(91,357.0 | ) | |
60.2 | |
190,743.0 | |
| 3.8 | | |
(190,743.0 |
) | |
5.4 | |
(216,268.0 | ) | |
3.2 | |
(407,011.0 | ) |
| (0.6 | ) |
1/1/2026 | |
1/31/2026 |
| (88,756.0 | ) | |
0.3 | |
(88,756.0 | ) | |
0.2 | |
(88,756.0 | ) | |
61.2 | |
411,401.0 | |
| 4.0 | | |
(411,401.0 |
) | |
5.0 | |
(8,413.0 | ) | |
4.9 | |
(419,814.0 | ) |
| (0.9 | ) |
2/1/2026 | |
2/28/2026 |
| (79,349.0 | ) | |
0.3 | |
(79,349.0 | ) | |
0.2 | |
(79,349.0 | ) | |
61.1 | |
348,600.0 | |
| 4.1 | | |
(348,600.0 |
) | |
5.0 | |
(7,336.0 | ) | |
4.9 | |
(355,936.0 | ) |
| (0.9 | ) |
3/1/2026 | |
3/31/2026 |
| (86,933.0 | ) | |
0.3 | |
(86,933.0 | ) | |
0.2 | |
(86,933.0 | ) | |
61.0 | |
383,811.0 | |
| 4.1 | | |
(383,811.0 |
) | |
5.0 | |
(7,713.0 | ) | |
4.9 | |
(391,524.0 | ) |
| (0.9 | ) |
4/1/2026 | |
4/30/2026 |
| (77,256.0 | ) | |
0.1 | |
(77,256.0 | ) | |
0.1 | |
(77,256.0 | ) | |
67.6 | |
- | |
| - | | |
- |
| |
- | |
(320,766.0 | ) | |
4.0 | |
(320,766.0 | ) |
| (0.8 | ) |
5/1/2026 | |
5/31/2026 |
| (78,951.0 | ) | |
0.1 | |
(78,951.0 | ) | |
0.1 | |
(78,951.0 | ) | |
67.8 | |
- | |
| - | | |
- |
| |
- | |
(329,245.0 | ) | |
4.0 | |
(329,245.0 | ) |
| (0.8 | ) |
6/1/2026 | |
6/30/2026 |
| (75,582.0 | ) | |
0.1 | |
(75,582.0 | ) | |
0.1 | |
(75,582.0 | ) | |
67.8 | |
- | |
| - | | |
- |
| |
- | |
(316,680.0 | ) | |
4.0 | |
(316,680.0 | ) |
| (0.8 | ) |
7/1/2026 | |
7/31/2026 |
| (77,271.0 | ) | |
0.2 | |
(77,271.0 | ) | |
0.0 | |
(77,271.0 | ) | |
63.8 | |
- | |
| - | | |
- |
| |
- | |
(324,297.0 | ) | |
4.0 | |
(324,297.0 | ) |
| (0.6 | ) |
8/1/2026 | |
8/31/2026 |
| (76,468.0 | ) | |
0.2 | |
(76,468.0 | ) | |
0.0 | |
(76,468.0 | ) | |
63.8 | |
- | |
| - | | |
- |
| |
- | |
(322,487.0 | ) | |
4.0 | |
(322,487.0 | ) |
| (0.6 | ) |
9/1/2026 | |
9/30/2026 |
| (73,230.0 | ) | |
0.2 | |
(73,230.0 | ) | |
0.0 | |
(73,230.0 | ) | |
63.7 | |
- | |
| - | | |
- |
| |
- | |
(312,000.0 | ) | |
4.0 | |
(312,000.0 | ) |
| (0.6 | ) |
10/1/2026 | |
10/31/2026 |
| (76,260.0 | ) | |
(0.7 | ) |
(76,260.0 | ) | |
(0.3 | ) |
(76,260.0 | ) | |
61.9 | |
310,000.0 | |
| 3.3 | | |
(310,000.0 |
) | |
5.6 | |
(20,150.0 | ) | |
3.6 | |
(330,150.0 | ) |
| (0.8 | ) |
11/1/2026 | |
11/30/2026 |
| (73,680.0 | ) | |
(0.7 | ) |
(73,680.0 | ) | |
(0.3 | ) |
(73,680.0 | ) | |
61.9 | |
300,000.0 | |
| 3.3 | | |
(300,000.0 |
) | |
5.6 | |
(5,736.0 | ) | |
4.3 | |
(305,736.0 | ) |
| (0.8 | ) |
12/1/2026 | |
12/31/2026 |
| (73,005.0 | ) | |
(0.7 | ) |
(73,005.0 | ) | |
(0.4 | ) |
(73,005.0 | ) | |
61.7 | |
310,000.0 | |
| 3.3 | | |
(310,000.0 |
) | |
5.6 | |
(4,210.0 | ) | |
4.3 | |
(314,210.0 | ) |
| (0.8 | ) |
1/1/2027 | |
1/31/2027 |
| (68,200.0 | ) | |
- | |
(68,200.0 | ) | |
0.4 | |
(68,200.0 | ) | |
59.6 | |
310,000.0 | |
| 4.3 | | |
(310,000.0 |
) | |
5.8 | |
- | | |
- | |
(310,000.0 | ) |
| (0.8 | ) |
2/1/2027 | |
2/28/2027 |
| (61,600.0 | ) | |
- | |
(61,600.0 | ) | |
0.4 | |
(61,600.0 | ) | |
59.6 | |
280,000.0 | |
| 4.3 | | |
(280,000.0 |
) | |
5.8 | |
- | | |
- | |
(280,000.0 | ) |
| (0.8 | ) |
3/1/2027 | |
3/31/2027 |
| (68,200.0 | ) | |
- | |
(68,200.0 | ) | |
0.4 | |
(68,200.0 | ) | |
59.6 | |
310,000.0 | |
| 4.3 | | |
(310,000.0 |
) | |
5.8 | |
- | | |
- | |
(310,000.0 | ) |
| (0.8 | ) |
4/1/2027 | |
4/30/2027 |
| - | | |
- | |
- | | |
- | |
- | | |
- | |
150,000.0 | |
| 2.5 | | |
(150,000.0 |
) | |
5.2 | |
- | | |
- | |
(150,000.0 | ) |
| (0.8 | ) |
5/1/2027 | |
5/31/2027 |
| - | | |
- | |
- | | |
- | |
- | | |
- | |
155,000.0 | |
| 2.5 | | |
(155,000.0 |
) | |
5.2 | |
- | | |
- | |
(155,000.0 | ) |
| (0.8 | ) |
6/1/2027 | |
6/30/2027 |
| - | | |
- | |
- | | |
- | |
- | | |
- | |
150,000.0 | |
| 2.5 | | |
(150,000.0 |
) | |
5.2 | |
- | | |
- | |
(150,000.0 | ) |
| (0.8 | ) |
Exhibit 99.(b)(iii)
CONFIDENTIAL
September 24, 2024
Ruckus Energy Holdings, LLC
17503 La Cantera Parkway, Suite 104-603
San Antonio, Texas 78257
Attn: Avi Mirman
Commitment
Letter (Loan) – 3rd Extension
Ladies and Gentlemen:
Reference is made to the Commitment Letter issued
by us to you on October 30, 2023, of which the validity is extended until October 31, 2024 pursuant to that certain extension
letter dated August 14, 2024 (the “Existing LOC”). Capitalized terms used but not defined in this extension
letter shall have the meanings assigned to them in the Existing LOC unless otherwise specified herein.
We hereby further extend the validity of the Existing
LOC to December 31, 2024 (unless terminated earlier pursuant to the terms of the Existing LOC).
All other terms and conditions set out in the
Existing LOC shall remain in full force and effect. For the avoidance of doubt, it is acknowledged and agreed that (a) we issue this
extension letter in reliance on that certain extension letter issued by Meritz to us which is attached hereto as Exhibit A,
(b) we are issuing this extension letter in its capacity as the asset manager of the Trust Fund and (c) Ruckus may only have
recourse to the trust assets of the Trust Fund and in no circumstances will the assets of any other trusts for which we manages as asset
manager or our personal assets be available to Ruckus in respect of any claim that arises out of, or in connection with, this extension
letter.
[THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]
|
Very truly yours, |
|
|
|
AI PARTNERS ASSET MANAGEMENT
CO., LTD., |
|
in its capacity as the asset manager
of the Trust Fund |
|
|
|
By: |
/s/
Andy Shin |
|
Name: |
Andy Shin |
|
Title: |
CEO |
Signature
Page to Commitment Extension Letter (Loan)
AGREED AND ACCEPTED
AS OF THE DATE FIRST WRITTEN ABOVE
RUCKUS ENERGY HOLDINGS, LLC
By |
|
|
|
Name: Ariella Fuchs |
|
|
Title: President and GC |
|
Signature Page to Commitment Extension Letter
(Loan)
EXHIBIT A
Extension Letter by Meritz
(See attached the Extension Letter by Meritz)
CONFIDENTIAL
September 24, 2024
AI PARTNERS ASSET MANAGEMENT CO., LTD.
15, Daeoh Bldg, 53-1 Yeouinaru-ro
Yeongdeungpo-gu, Seoul 07327, the Republic of Korea
Attn: The Directors
Commitment
Letter (Loan) - 3rd Extension
Ladies and Gentlemen:
Reference is made
to that certain Commitment Letter issued by us to you on October 30, 2023, of which the validity is extended until October 31,
2024 pursuant to that certain extension letter dated August 14, 2024 (the “Existing LOC”). Capitalized
terms used but not defined in this extension letter shall have the meanings assigned to them in the Existing LOC unless otherwise specified
herein.
We hereby further extend the validity of the Existing
LOC to December 31, 2024 (unless terminated earlier pursuant to the terms of the Existing LOC). All other terms and conditions set
out in the Existing LOC shall remain in full force and effect.
This extension
letter shall be governed by the laws of the Republic of Korea and the Seoul Central District Court shall have non-exclusive jurisdiction
to settle any dispute under this extension letter. Notwithstanding anything to the contrary contained herein, the parties hereby acknowledge
and agree that Ruckus is an express third party beneficiary of this extension letter and the rights, benefits and remedies conferred thereunder
or by reason thereof.
[THE
REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]
|
Very truly yours, |
|
|
|
MERITZ SECURITIES CO., LTD. |
|
|
|
By: |
/s/ Kim, Jong Min |
|
Name: |
Kim, Jong Min |
|
Title: |
CEO |
Signature Page to Commitment Extension Letter (Loan)
AGREED AND ACCEPTED
AS OF THE DATE FIRST WRITTEN ABOVE
AI PARTNERS ASSET MANAGEMENT CO., LTD. (in its capacity as
asset manager of the Trust Fund)
By |
/s/
Andy Shin |
|
|
Name: Andy Shin |
|
|
Title: CEO |
|
Signature Page to Commitment Extension Letter (Loan)
Exhibit 99.(c)(vi)
| Project San Jacinto
DISCUSSION MATERIALS FOR THE BOARD OF DIRECTORS OF BATTALION OIL
CORPORATION
SEPTEMBER 18, 2024 | CONFIDENTIAL |
| DRAFT | SUBJECT TO FURTHER REVIEW
Table of Contents
2
Page
1. Executive Summary 3
2. Financial Analyses 9
3. Selected Public Market Observations 32
4. Appendix 38
Weighted Average Cost of Capital Calculation 39
Observed Premiums Paid Analysis 42
Redeemable Convertible Preferred Stock Terms 45
Glossary of Selected Terms 48
5. Disclaimer 51 |
| Page
1. Executive Summary
3
2. Financial Analyses
9
3. Selected Public Market Observations 32
4. Appendix 38
5. Disclaimer 51 |
| DRAFT | SUBJECT TO FURTHER REVIEW
MARKET AND COMMODITY PRICING UPDATE
We have updated market pricing in the analysis to 9/16/24, compared to 9/11/24 in the previous materials. Certain Company metrics have been updated for market
pricing as of 9/17/24.
SELECTED TRANSACTIONS OBSERVATIONS AND ANALYSIS
No changes have been made to the selected transactions analysis
SELECTED COMPANIES OBSERVATIONS AND ANALYSIS
Median Adjusted EBITDA multiples increased 0.1x for both 2024E and 2025E
Selected Adjusted EBITDA multiples were unchanged in the selected companies analysis
DISCOUNTED CASH FLOW ANALYSIS
The Terminal Multiple selected range is unchanged compared to the previous materials
The selected WACC range is unchanged compared to the previous materials
The risk-free rate of return decreased to 4.01% from 4.03% in the previous materials
The selected unlevered beta increased to 0.81 from 0.80 in the previous materials
The computed weighted average cost of capital is unchanged for the industry capital structure and cost of debt approach and increased 0.1% for the Company
capital structure and cost of debt approach
OTHER
The date at which the Redeemable Convertible Preferred stock accrues PIK interest has been updated to 9/17/24, compared to 9/13/24 previously
Changes Since Materials Dated 9/16/24
Source: Capital IQ.
Date NYMEX Strip Case 9/11/24 Date NYMEX Strip Case 9/16/24 NYMEX Strip Case
Natural Gas Crude Oil - WTI Natural Gas Crude Oil - WTI Natural Gas WTI
2024 $2.35 $71.75 2024 $2.39 $73.21 1.6% 2.0%
2025 $3.18 $65.13 2025 $3.17 $66.94 (0.2%) 2.8%
2026 $3.53 $64.19 2026 $3.54 $65.53 0.1% 2.1%
2027 $3.55 $63.74 2027 $3.56 $64.71 0.4% 1.5%
2028 $3.49 $63.59 2028 $3.47 $64.30 (0.6%) 1.1%
After $3.49 $63.59 After $3.47 $64.30 (0.6%) 1.1%
4 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Transaction Value Overview
1. Per Company management.
2. Includes 16.5 million common shares outstanding, 74,004 RSUs that are vested, and 85,736 RSUs that vest on change of control.
3. Consists of term loan of $160.2 mm and other debt of $0.2 mm.
4. Includes restricted cash.
5. Reflects estimated liquidation preference as of 9/17/24.
6. Based on selected Delaware Basin transactions.
Sources: Company management and public filings.
(dollars in millions)
Revised for pricing and
metrics as of 9/17/24
5
Selected Transaction Information Implied Transaction Multiples
Merger Consideration [1] $7.00
Fully Diluted Shares [1] [2] 16.6
Total Cash Based Consideration $116.3
Implied Transaction Common Equity Value $116.3
Debt as of 6/30/24 [1] [3] 160.4
Cash as of 6/30/24 [1] [4] (54.5)
Redeemable Convertible Preferred Stock [1] [5] 158.3
Implied Transaction Enterprise Value from Operations $380.5
Implied Transaction Multiples Selected Market Approach Information
Corresponding Implied Selected Companies / Transactions [6] Summary Statistics
Implied Transaction Multiples Base Amount Multiple Low High Median Mean
Selected Companies Analysis
Adjusted EBITDA
FY 2024E $71.4 5.3x 2.4x 4.6x 3.2x 3.4x
FY 2025E $79.4 4.8x 2.8x 4.3x 3.4x 3.5x
Selected Transactions Analysis
Adjusted EBITDA
FY 2024E $71.4 5.3x 1.9x 4.6x 3.6x 3.4x
Implied Premiums
Corresponding Implied
Implied Transaction Premia Base Amount Premium
Per-Share Price as of 9/17/24 $3.05 129.5%
30-Day VWAP as of 9/17/24 $3.30 112.2%
Per-Share Price as of 9/17/24 - Implied EV from Operations $314.8 20.8%
30-Day VWAP as of 9/17/24 - Implied EV from Operations $319.0 19.3%
5.3x 4.8x
0.0x
2.0x
4.0x
6.0x
FY 2024E FY 2025E
Adjusted EBITDA |
| DRAFT | SUBJECT TO FURTHER REVIEW
Parties to the Transaction:
Battalion Oil Corporation, a Delaware corporation (the “Company”)
Fury Resources, Inc., a Delaware corporation (“Parent”)
San Jacinto Merger Sub, Inc., a Delaware corporation (“Merger Sub”)
Form of Transaction:
Reverse Triangular merger with the Company surviving as a wholly owned
subsidiary of Parent
Form of Consideration:
Cash
Transaction Consideration:
$[7.00] per share in cash (the “Merger Consideration”)
Termination Fee:
Company Termination Fee:2 3 $0 or $3.5 million
Closing Failure Fee:4 5 $25 million or $30 million
(which includes the $10 million Initial Escrow Deposit
Amount as a portion of such fee)
Certain Closing Conditions:
HSR Approval
Company Stockholder Approval
The Preferred Stock Transactions shall have been consummated
Representations and Warranties: Parent has delivered to the Company true and
complete copies of (a) executed commitment letter(s), from Fortress Credit Corp. and
AI Partners Asset Management Co., Ltd. (the “Lenders”) (the “Debt Financing
Commitments”) and (b) each of the executed Purchase Agreement and Contribution
Agreement
Related Agreements:
Certain stockholders of the Company have entered into a voting agreement (the
“Voting Agreement”)
Holders of all of the issued and outstanding shares of the Company Series A
Preferred Stock (the “Insider Stockholders”) and certain other persons (the
“Purchasers”) (i) entered into a Purchase Agreement with Parent and (ii) are
entering into an amendment to such Purchase Agreement with Parent, in each
case, pursuant to which the Purchasers will purchase from Parent shares of the
Series A Preferred Stock of Parent (such shares, the “Parent Preferred Stock” and
such transaction, the “Preferred Stock Financing”)
The Insider Stockholders (i) entered into a Contribution, Rollover and Sale
Agreement and (ii) are entering into an A&R Contribution, Rollover and Sale
Agreement, in each case, pursuant to which the Insider Stockholders will contribute
and/or sell to Parent all of the issued and outstanding shares of Preferred Stock in
exchange for shares of Parent Preferred Stock (such transaction, the “Preferred
Stock Contribution”)
The Company will sell shares of Company Common Stock to Parent for total
aggregate cash proceeds of at least $160,000,000 (the “Common Equity
Investments” and, together with the Preferred Stock Financing and the Preferred
Stock Contribution, the “Preferred Stock Transactions”)
Other: Abraham Mirman, the chairman of Parent (the “Guarantor”) entered into (i) an
A&R limited guarantee in favor of the Company pursuant to which the Guarantor has
guaranteed certain obligations of each of Parent and Merger Sub under the Agreement
(subject to a cap) and (ii) a limited guarantee in favor of the Company pursuant to
which the Guarantor is guaranteeing certain obligations of each of Parent and Merger
Sub under the Agreement (subject to a cap) in connection with the funding by Parent.
1. This summary is intended only as an overview of selected terms and is not intended to cover all terms or details of the Transaction.
2. Payable in the event (i) the Company terminates prior to obtaining the Company Stockholder Approval due to a Company Superior Proposal, (ii) Parent terminates due to a Change of Recommendation or (iii) the
Company consummates a Company Superior Proposal within 1 year of termination, (iv) closing has not occurred by the Termination Date, (v) Company Stockholder Approval has not been obtained, or (vi) a breach
by Company causes conditions to closing to not be satisfied by the earlier of the Termination Date and 30 Business Days from receipt of Parent’s written notice to terminate.
3. Company Termination Fee of $0 shall increase to $3.5 million if Parent has consummated the Full Escrow Funding.
4. Total fee payable in the event (i) the Company terminates due to a breach by Parent or Merger Sub causing conditions to closing to not be satisfied and such breach is not curable (or has not been cured) by the
earlier of the Termination Date and 30 Business Days from receipt of Company’s written notice to terminate or due to the Closing not having occurred prior to the Termination Date and not at the fault of the
Company or (ii) either the Company or Parent terminate due to the Closing not having occurred prior to the Termination Date and not at the fault of the terminating party or (iii) Parent fails to deliver all of the
Qualifying Additional Financing Documents to the Company on or before 5:00 PM Central Time on April 26, 2024 or (iv) Parent fails to deliver, at least 7 days prior to Closing, Evidence of Funding and other
evidence reasonably acceptable to the Company demonstrating that Parent and Merger Sub have financial resources available to them that are sufficient for Parent and Merger Sub to consummate the Merger upon
the terms contemplated by the Agreement and pay all related fees and expenses or (v) Company terminates at any time prior to the delivery of Evidence of Funding by Parent. The Company shall be entitled to the
Initial Escrow Deposit Amount if the Agreement is terminated for any reason other than those contemplated in the immediately preceding sentence or when the Company Termination Fee is payable to Parent as
described in note 2.
5. Initial Closing Failure Fee of $25 million shall increase to $30 million if Parent delivers to Company Qualifying Additional Financing Documents.
Source: Agreement and Plan of Merger, dated as of December 14, 2023, as amended by that certain First Amendment to the Agreement and Plan of Merger, dated as of January 23, 2024, that certain Second
Amendment to the Agreement and Plan of Merger, dated as of February 6, 2024, that certain Third Amendment to the Agreement and Plan of Merger, dated as of February 16, 2024, that certain Fourth Amendment to
the Agreement and Plan of Merger, dated as of April 16, 2024, that certain Fifth Amendment to the Agreement and Plan of Merger, dated as of June 10, 2024 and that certain Sixth Amendment to the Agreement and
Plan of Merger, dated as of September 11, 2024 (as amended, the "Agreement"), and Company management.
Summary of Selected Transaction Terms1
6 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Summary of Financial Analysis Methodologies
Methodology Description Assumptions
Discounted Cash
Flow Analysis:
NAV
Based on the present
value of the future pre-tax
cash flows associated
with the 1P reserves1
expected to be generated
from the Company’s
assets to be developed
on a stand-alone, status
quo basis, adjusted for
certain corporate items
Considers three price decks: (i) strip pricing, (ii) strip pricing +10%, and (iii) strip pricing -10% 2
1P cash flows based on management projections discounted to present value utilizing risk-adjusted
discount rates by reserve category
Wells run out to end of economic life
Utilizes estimates for P&A liabilities included in the ARIES database
AGI joint venture interest is not separately added
Damages claim related to delay in commencement of operations of AGI joint venture is separately added
Net working capital deficit is separately deducted
G&A / corporate overhead is separately deducted
Selected
Transactions
Analysis
Based on statistics of
selected exploration &
production precedent
transactions in the
Delaware Basin
Selected metric: Adjusted EBITDA
AGI joint venture interest is separately added
Damages claim related to delay in commencement of operations of AGI joint venture is separately added
Net working capital deficit is separately deducted
Selected
Companies
Analysis
Based on statistics of
selected publicly traded
exploration & production
companies focused on or
with significant exposure
to the Delaware Basin
Selected metric: Adjusted EBITDA
AGI joint venture interest is separately added
Damages claim related to delay in commencement of operations of AGI joint venture is separately added
Net working capital deficit is not separately deducted
Discounted Cash
Flow Analysis:
Corporate
Based on the present
value of the future
unlevered post-tax3 cash
flows associated with the
Company on stand-alone,
status quo basis
Reflect corporate projections discounted at WACC
Terminal period cash flows based on Adjusted EBITDA multiple
AGI joint venture interest is separately added
Damages claim related to delay in commencement of operations of AGI joint venture is separately added
Net working capital deficit is not separately deducted
Supplemental
Analysis: Premiums
Paid Analysis
Based on observed
premia in precedent
corporate exploration &
production transactions
Selected premia calculated on the basis of 1 day, 15 day, and 30 day VWAP
1. 1P reserves consist of proved reserves.
2. Strip pricing from NYMEX. Premium and discount applied to strip pricing after 18 months for Strip +10% and Strip -10% price decks, respectively.
3. Based on the current projections, as per Company management, the Company is not expected to pay corporate taxes on a status quo basis for the foreseeable future.
7 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Note: No weighting ascribed to any particular methodology.
1. NAV analysis effective date of 7/1/24.
2. Represents value-weighted RADRs for each analysis.
3. Per Company management.
4. As of 9/17/24.
5. Represents changes at the midpoint. Negative common equity values per share have been bounded at zero at the lower end.
Source: Company management.
Financial Analyses Summary
Implied Per Share Value Reference Range
Metric Used
NAV
Analysis [1]
Reserves –
RADR
Approach
Strip Pricing PV12 -- PV10 [2]
Strip +10%
Pricing PV13 -- PV11 [2]
Strip -10%
Pricing PV12 -- PV10 [2]
Selected
Transactions
Analysis
Adjusted
EBITDA FY 2024E 3.75x -- 4.25x
Selected
Companies
Analysis
Adjusted
EBITDA
FY 2024E 3.50x -- 4.00x
FY 2025E 3.25x -- 3.75x
Corporate
DCF Analysis Terminal Multiple
WACC: 14.50%
Terminal Multiple:
3.00x
--
WACC: 12.50%
Terminal Multiple:
3.50x
Implied Common Equity Value Per Share Reference Range
Unchanged
$0.34
($0.02)
($0.01)
Unchanged
($0.02)
Unchanged
Revised pricing as of 9/17/24 and
Implied Common Equity Per Share
Reference Ranges.
Change since prior materials [5]
8
$0.00
$0.98
$0.48
$0.00
$0.00
$0.00
$0.00
$0.00
$3.41
$2.67
$0.64
$0.00
$2.77
$0.00
Merger
Consideration [3]:
$7.00
Current Share
Price [4]: $3.05
30-Day VWAP [4]:
$3.30
$0.00 $2.00 $4.00 $6.00 $8.00 $10.00 |
| Page
1. Executive Summary
3
2. Financial Analyses
9
3. Selected Public Market Observations 32
4. Appendix 38
5. Disclaimer 51 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Financial Analyses Summary
Net Asset Value Analysis
Please see the following page for footnotes.
(dollars in millions, except as noted)
Revised for pricing
as of 9/16/24
Reserves - RADR Approach
Strip Pricing Strip +10% Pricing Strip -10% Pricing
Net Reserves $288.2 -- $317.9 $353.5 -- $404.6 $241.7 -- $256.9
Implied Reserves Value Reference Range $288.2 -- $317.9 $353.5 -- $404.6 $241.7 -- $256.9
Note: Unrisked PV-10 Value $387.7 -- $387.7 $493.4 -- $493.4 $283.7 -- $283.7
Note: Implied Blended RAF [1] 74.3% -- 82.0% 71.6% -- 82.0% 85.2% -- 90.6%
Market Value of Hedges ($9.2) -- ($9.2) ($21.9) -- ($21.9) $3.8 -- $3.8
Implied Hedge-Adjusted Reserves Value Reference Range $279.0 -- $308.7 $331.6 -- $382.7 $245.5 -- $260.8
Cash and Cash Equivalents as of 6/30/24 [2] [3] $54.5 -- $54.5 $54.5 -- $54.5 $54.5 -- $54.5
AGI Joint Venture [4] $0.0 -- $0.0 $0.0 -- $0.0 $0.0 -- $0.0
Damages Claim [2] [5] $18.5 -- $18.5 $18.5 -- $18.5 $18.5 -- $18.5
Net Working Capital Deficit as of 6/30/24 [2] ($51.4) -- ($51.4) ($51.4) -- ($51.4) ($51.4) -- ($51.4)
Corporate G&A [6] ($45.6) -- ($39.9) ($45.6) -- ($39.9) ($45.6) -- ($39.9)
Implied Total Enterprise Value Reference Range $255.1 -- $290.4 $307.6 -- $364.4 $221.5 -- $242.5
Total Debt as of 6/30/24 [2] [7] ($160.4) -- ($160.4) ($160.4) -- ($160.4) ($160.4) -- ($160.4)
Implied Total Equity Value Reference Range $94.7 -- $130.0 $147.2 -- $204.1 $61.2 -- $82.1
Redeemable Convertible Preferred Stock [2] [8] [9] [10] [11] [12] ($158.3) -- ($158.3) ($158.3) -- ($158.3) ($158.3) -- ($158.3)
Implied Total Common Equity Value Reference Range $0.0 -- $0.0 $0.0 -- $45.8 $0.0 -- $0.0
Shares Outstanding as of 9/5/24 [2] [13] [14] 16.5 -- 16.5 16.5 -- 16.5 16.5 -- 16.5
Implied Common Equity Value Per Share Reference Range $0.00 -- $0.00 $0.00 -- $2.77 $0.00 -- $0.00
A B C
10 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Financial Analyses Summary
Net Asset Value Analysis (cont.)
1. Represents value-weighted RAFs for each analysis as applicable.
2. Per Company management.
3. Includes restricted cash.
4. Economic benefit of Company's 5% interest in AGI Joint Venture reflected in reserve cash flows as an offset to certain expenses.
5. Estimated damages claim due to delay in commencement of operations of the AGI Joint Venture.
6. 2024E G&A capitalized at 4.00x at the low end and 3.50x at the high end.
7. Consists of term loan of $160.2 mm and other debt of $0.2 mm.
8. Includes Series A preferred equity issued by the Company on 3/28/23, which converts into ~3.5 mm shares based on a liquidation preference of $31.5 mm and conversion price of
$9.03 per share.
9. Includes Series A-1 preferred equity issued by the Company on 9/6/23, which converts into ~5.9 mm shares based on a liquidation preference of $44.7 mm and conversion price of
$7.63 per share.
10. Includes Series A-2 preferred equity issued by the Company on 12/15/23, which converts into ~6.3 mm shares based on a liquidation preference of $39.4 mm and conversion price of
$6.21 per share.
11. Includes Series A-3 preferred equity issued by the Company on 3/27/24, which converts into ~3.2 mm shares based on a liquidation preference of $21.6 mm and conversion price of
$6.83 per share.
12. Includes Series A-4 preferred equity issued by the Company on 5/13/24, which converts into ~3.3 mm shares based on a liquidation preference of $21.1 mm and conversion price of
$6.42 per share.
13. Includes 16.5 million common shares outstanding and 74,004 RSUs that are vested. Excludes performance shares that vest under change of control.
14. The Company has 132,822 options outstanding (three equal tranches at exercise prices of $18.91, $28.23 and $37.83).
Source: Company management.
11 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Financial Analyses Summary (cont.)
Selected Transactions Analysis
(dollars in millions)
Please see the following page for footnotes.
Selected Transactions Analysis
FY 2024E
Adjusted EBITDA
Corresponding Base Amount $71.4
Selected Multiples Range 3.75x -- 4.25x
Implied Enterprise Value Reference Range $267.6 -- $303.3
Cash and Cash Equivalents as of 6/30/24 [1] [2] $54.5 -- $54.5
AGI Joint Venture [3] $3.9 -- $4.4
Damages Claim [1] [4] $18.5 -- $18.5
Net Working Capital Deficit as of 6/30/24 [1] ($51.4) -- ($51.4)
Implied Total Enterprise Value Reference Range $293.1 -- $329.3
Total Debt as of 6/30/24 [1] [5] ($160.4) -- ($160.4)
Implied Total Equity Value Reference Range $132.8 -- $168.9
Redeemable Convertible Preferred Stock [1] [6] [7] [8] [9] [10] ($158.3) -- ($158.3)
Implied Total Common Equity Value Reference Range $0.0 -- $10.6
Shares Outstanding as of 9/5/24 [1] [11] [12] 16.5 -- 16.5
Implied Common Equity Value Per Share Reference Range $0.00 -- $0.64
12 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Financial Analyses Summary (cont.)
Selected Transactions Analysis (cont.)
1. Per Company management.
2. Includes restricted cash.
3. See page 31 for details.
4. Estimated damages claim due to delay in commencement of operations of the AGI Joint Venture.
5. Consists of term loan of $160.2 mm and other debt of $0.2 mm.
6. Includes Series A preferred equity issued by the Company on 3/28/23, which converts into ~3.5 mm shares based on a liquidation preference of $31.5 mm and conversion price of
$9.03 per share.
7. Includes Series A-1 preferred equity issued by the Company on 9/6/23, which converts into ~5.9 mm shares based on a liquidation preference of $44.7 mm and conversion price of
$7.63 per share.
8. Includes Series A-2 preferred equity issued by the Company on 12/15/23, which converts into ~6.3 mm shares based on a liquidation preference of $39.4 mm and conversion price of
$6.21 per share.
9. Includes Series A-3 preferred equity issued by the Company on 3/27/24, which converts into ~3.2 mm shares based on a liquidation preference of $21.6 mm and conversion price of
$6.83 per share.
10. Includes Series A-4 preferred equity issued by the Company on 5/13/24, which converts into ~3.3 mm shares based on a liquidation preference of $21.1 mm and conversion price of
$6.42 per share.
11. Includes 16.5 million common shares outstanding and 74,004 RSUs that are vested. Excludes performance shares that vest under change of control.
12. The Company has 132,822 options outstanding (three equal tranches at exercise prices of $18.91, $28.23 and $37.83).
Source: Company management.
13 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Financial Analyses Summary (cont.)
Selected Companies Analysis
(dollars in millions)
Please see the following page for footnotes.
Selected Companies Analysis
FY 2024E FY 2025E
Adjusted EBITDA Adjusted EBITDA
Corresponding Base Amount $71.4 $79.4
Selected Multiples Range 3.50x -- 4.00x 3.25x -- 3.75x
Implied Enterprise Value Reference Range $249.8 -- $285.4 $258.0 -- $297.7
Cash and Cash Equivalents as of 6/30/24 [1] [2] $54.5 -- $54.5 $54.5 -- $54.5
AGI Joint Venture [3] $3.9 -- $4.4 $3.9 -- $4.4
Damages Claim [1] [4] $18.5 -- $18.5 $18.5 -- $18.5
Net Working Capital Deficit as of 6/30/24 [5] $0.0 $0.0 $0.0 -- $0.0
Implied Total Enterprise Value Reference Range $326.7 -- $362.8 $334.9 -- $375.1
Total Debt as of 6/30/24 [1] [6] ($160.4) -- ($160.4) ($160.4) -- ($160.4)
Implied Total Equity Value Reference Range $166.3 -- $202.5 $174.5 -- $214.7
Redeemable Convertible Preferred Stock [1] [7] [8] [9] [10] [11] ($158.3) -- ($158.3) ($158.3) -- ($158.3)
Implied Total Common Equity Value Reference Range $8.0 -- $44.2 $16.2 -- $56.4
Shares Outstanding as of 9/5/24 [1] [12] [13] 16.5 -- 16.5 16.5 -- 16.5
Implied Common Equity Value Per Share Reference Range $0.48 -- $2.67 $0.98 -- $3.41
14 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Financial Analyses Summary (cont.)
Selected Companies Analysis (cont.)
1. Per Company management.
2. Includes restricted cash.
3. See page 31 for details.
4. Estimated damages claim due to delay in commencement of operations of the AGI Joint Venture.
5. The selected companies have been observed to have a net working capital deficit on an unadjusted basis. However, due to recent transactions executed by the selected companies,
pro forma net working capital information is unavailable. In the absence of this information, an incremental deduction for the net working capital deficit has been excluded from the
selected companies analysis.
6. Consists of term loan of $160.2 mm and other debt of $0.2 mm.
7. Includes Series A preferred equity issued by the Company on 3/28/23, which converts into ~3.5 mm shares based on a liquidation preference of $31.5 mm and conversion price of
$9.03 per share.
8. Includes Series A-1 preferred equity issued by the Company on 9/6/23, which converts into ~5.9 mm shares based on a liquidation preference of $44.7 mm and conversion price of
$7.63 per share.
9. Includes Series A-2 preferred equity issued by the Company on 12/15/23, which converts into ~6.3 mm shares based on a liquidation preference of $39.4 mm and conversion price of
$6.21 per share.
10. Includes Series A-3 preferred equity issued by the Company on 3/27/24, which converts into ~3.2 mm shares based on a liquidation preference of $21.6 mm and conversion price of
$6.83 per share.
11. Includes Series A-4 preferred equity issued by the Company on 5/13/24, which converts into ~3.3 mm shares based on a liquidation preference of $21.1 mm and conversion price of
$6.42 per share.
12. Includes 16.5 million common shares outstanding and 74,004 RSUs that are vested. Excludes performance shares that vest under change of control.
13. The Company has 132,822 options outstanding (three equal tranches at exercise prices of $18.91, $28.23 and $37.83).
Source: Company management
15 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Financial Analyses Summary (cont.)
Discounted Cash Flow Analysis
(dollars in millions)
Please see the following page for footnotes.
Discounted Cash Flow Analysis
Terminal Multiple
3.00x -- 3.50x
WACC
14.50% -- 12.50%
Implied Enterprise Value Reference Range $148.2 -- $190.8
Cash and Cash Equivalents as of 6/30/24 [1] [2] $54.5 -- $54.5
AGI Joint Venture [3] $3.9 -- $4.4
Damages Claim [1] [4] $18.5 -- $18.5
Net Working Capital Deficit as of 6/30/24 [1] ($51.4) $0.0
Implied Total Enterprise Value Reference Range $173.7 -- $268.1
Total Debt as of 6/30/24 [1] [5] ($160.4) -- ($160.4)
Implied Total Equity Value Reference Range $13.4 -- $107.8
Redeemable Convertible Preferred Stock [1] [6] [7] [8] [9] [10] ($158.3) -- ($158.3)
Implied Total Common Equity Value Reference Range $0.0 -- $0.0
Shares Outstanding as of 9/5/24 [1] [11] [12] 16.5 -- 16.5
Implied Common Equity Value Per Share Reference Range $0.00 -- $0.00
16 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Financial Analyses Summary (cont.)
Discounted Cash Flow Analysis (cont.)
1. Per Company management.
2. Includes restricted cash.
3. See page 31 for details.
4. Estimated damages claim due to delay in commencement of operations of the AGI Joint Venture.
5. Consists of term loan of $160.2 mm and other debt of $0.2 mm.
6. Includes Series A preferred equity issued by the Company on 3/28/23, which converts into ~3.5 mm shares based on a liquidation preference of $31.5 mm and conversion price of
$9.03 per share.
7. Includes Series A-1 preferred equity issued by the Company on 9/6/23, which converts into ~5.9 mm shares based on a liquidation preference of $44.7 mm and conversion price of
$7.63 per share.
8. Includes Series A-2 preferred equity issued by the Company on 12/15/23, which converts into ~6.3 mm shares based on a liquidation preference of $39.4 mm and conversion price
of $6.21 per share.
9. Includes Series A-3 preferred equity issued by the Company on 3/27/24, which converts into ~3.2 mm shares based on a liquidation preference of $21.6 mm and conversion price
of $6.83 per share.
10. Includes Series A-4 preferred equity issued by the Company on 5/13/24, which converts into ~3.3 mm shares based on a liquidation preference of $21.1 mm and conversion price
of $6.42 per share.
11. Includes 16.5 million common shares outstanding and 74,004 RSUs that are vested. Excludes performance shares that vest under change of control.
12. The Company has 132,822 options outstanding (three equal tranches at exercise prices of $18.91, $28.23 and $37.83).
Source: Company management.
17 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected Historical and Projected Financial Information
1. Total Adjustments:
2. Refers to costs related to unwinding of hedges.
3. Represents the incremental EBITDA that Company management estimates would have been realized if the AGI facility had come online on 1/1/24 without startup-related issues.
Source: Company management.
(dollars in millions) Fiscal Year Ended December 31, LTM Ended Fiscal Year Ending December 31, CAGR
2021A 2022A 2023A 6/30/2024 2024E 2025E 2026E 2027E 2023A to 2027E
Net Oil Production (Mbbls) 3,196 2,837 2,415 2,192.2 2,347 2,722 2,829 3,252
Net Gas Production (MMcf) 9,447 9,337 8,718 8,265.1 8,074 8,599 8,322 8,901
Net NGL Production (Mbbls) 1,157 1,242 1,163 1,058.0 987 1,082 1,056 1,108
Total Net Production (Mboe) 5,927 5,635 5,031 4,628 4,679 5,237 5,271 5,843
Average Daily Net Production (Mboe/d) 16.2 15.4 13.8 12.6 12.8 14.3 14.4 16.0 3.8%
Growth % NA -4.9% -10.7% -7.0% 11.6% 0.9% 10.8%
% Gas 26.6% 27.6% 28.9% 29.8% 28.8% 27.4% 26.3% 25.4%
% NGL 19.5% 22.0% 23.1% 22.9% 21.1% 20.7% 20.0% 19.0%
% Oil 53.9% 50.3% 48.0% 47.4% 50.2% 52.0% 53.7% 55.7%
% Liquids 73.4% 72.4% 71.1% 70.2% 71.2% 72.6% 73.7% 74.6%
Total Unhedged Revenue $284.2 $357.4 $218.5 $199.0 $197.6 $222.8 $222.3 $249.1 3.3%
Realized Hedge Gain / (Loss) (77.9) (130.3) (10.3) (18.6) (13.4) (10.4) (2.3) (3.7)
Other Income 1.1 1.6 2.3 1.4 0.5 0.2 0.2 0.2
Total Hedged Revenue $207.3 $228.7 $210.4 $181.7 $184.7 $212.5 $220.2 $245.6 3.9%
Growth % NA 10.3% -8.0% -12.2% 15.0% 3.6% 11.5%
Lease operating expenses (44.0) (48.1) (44.9) (44.4) (44.9) (48.1) (51.1) (58.6)
Workover Expense (3.2) (6.7) (7.1) (5.0) (4.4) (5.4) (5.4) (5.4)
Production Taxes (12.3) (18.5) (11.9) (11.9) (13.2) (16.0) (16.1) (17.6)
Recurring Cash G&A (14.7) (14.2) (17.1) (14.1) (11.4) (11.9) (12.2) (12.6)
Gathering Transportation & Other (60.4) (64.3) (63.9) (58.7) (54.7) (51.7) (51.0) (54.3)
Adjustments [1] 0.0 0.0 1.2 12.4 15.3 0.0 0.0 0.0
Adjusted EBITDA $72.7 $77.0 $66.7 $60.0 $71.4 $79.4 $84.3 $97.1 9.8%
Margin % 35.1% 33.7% 31.7% 33.0% 38.6% 37.4% 38.3% 39.5%
Growth % 3.7% 5.9% -13.3% 6.9% 11.3% 6.1% 15.2%
Additional Financial Information
Total Capital Expenditures $50.0 $125.8 $46.9 $66.7 $64.6 $101.0 $93.1 $112.2
Divestitures $0.9 $0.3 $4.9 $10.8 $7.1 $0.0 $0.0 $0.0
Other [2] $0.0 $0.0 $1.1 $2.8 $0.0 $0.0 $0.0 $0.0
Depletion, Depreciation and Amortization NA $51.9 $48.3 $43.7 $42.2 $47.0 $47.4 $52.5
One-Time Costs Related to Sales Tax Audit $0.0 $0.0 $1.2 $0.0 $0.0 $0.0 $0.0 $0.0
AGI Start-up Related Add-back [3] $0.0 $0.0 $0.0 $12.4 $15.3 $0.0 $0.0 $0.0
Total Adjustments $0.0 $0.0 $1.2 $12.4 $15.3 $0.0 $0.0 $0.0
18 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Reserves Summary
(dollars in millions unless otherwise noted)
Note: Pricing as of 9/16/24. Reserves as of 7/1/24.
Source: Company management.
Revised for pricing
as of 9/16/24
NYMEX Strip Pricing
Net Reserves Implied Reserve Multiples
Oil NGL Gas Total
Reserve Category (MBBL) (MBBL) (MMCF) (MBoe) % Liquids PV-10 $mm PV-10$/Boe
Proved Developed
Producing 16,097.2 8,095.0 66,030.9 35,197.4 68.7% 289.1 $8.21
Not Producing 934.0 238.1 1,680.0 1,452.1 80.7% 21.3 $14.70
Proved Developed 17,031.2 8,333.1 67,710.9 36,649.5 69.2% 310.5 $8.47
Proved Undeveloped 15,149.2 4,598.6 39,318.8 26,301.0 75.1% 77.2 $2.94
Total Proved Reserves 32,180.5 12,931.7 107,029.7 62,950.5 71.7% $387.7 $6.16
% PUD 47.1% 35.6% 36.7% 41.8% 19.9%
NYMEX Strip +10% Pricing
Net Reserves Implied Reserve Multiples
Oil NGL Gas Total
Reserve Category (MBBL) (MBBL) (MMCF) (MBoe) % Liquids PV-10 $mm PV-10$/Boe
Proved Developed
Producing 16,834.0 8,501.3 68,942.2 36,825.7 68.8% 341.0 $9.26
Not Producing 951.3 243.1 1,715.2 1,480.3 80.7% 23.5 $15.85
Proved Developed 17,785.3 8,744.4 70,657.4 38,306.0 69.3% 364.4 $9.51
Proved Undeveloped 15,411.5 4,677.8 39,916.1 26,742.1 75.1% 129.0 $4.82
Total Proved Reserves 33,196.9 13,422.3 110,573.4 65,048.0 71.7% $493.4 $7.59
% PUD 46.4% 34.9% 36.1% 41.1% 26.1%
NYMEX Strip -10% Pricing
Net Reserves Implied Reserve Multiples
Oil NGL Gas Total
Reserve Category (MBBL) (MBBL) (MMCF) (MBoe) % Liquids PV-10 $mm PV-10$/Boe
Proved Developed
Producing 15,156.9 7,565.8 62,235.0 33,095.2 68.7% 238.7 $7.21
Not Producing 911.9 231.7 1,634.9 1,416.1 80.8% 19.2 $13.58
Proved Developed 16,068.7 7,797.6 63,869.9 34,511.3 69.2% 258.0 $7.48
Proved Undeveloped 14,800.6 4,492.9 38,519.0 25,713.3 75.0% 25.7 $1.00
Total Proved Reserves 30,869.3 12,290.5 102,388.9 60,224.6 71.7% $283.7 $4.71
% PUD 47.9% 36.6% 37.6% 42.7% 9.0%
19 |
| DRAFT | SUBJECT TO FURTHER REVIEW
NAV Analysis Summary
(dollars in millions)
Note: Strip pricing as of 9/16/24. Reserves as of 7/1/24.
1. UCF refers to Undiscounted Cash Flow.
Source: Company management, Bloomberg.
Revised for pricing
as of 9/16/24
NYMEX Strip Pricing
Reserve Category UCF [1] Selected SPEE
Based RADRs Implied PV
Low High Low High
PDP $451.8 PV12.0 -- PV10.0 $269.8 -- $289.1
PDNP $31.6 PV15.0 -- PV12.0 $18.5 -- $20.1
PUD $256.0 PV25.0 -- PV20.0 $0.0 -- $8.7
Total $739.3 $288.2 -- $317.9 A
NYMEX Strip +10% Pricing
Reserve Category UCF [1] Selected SPEE
Based RADRs Implied PV
Low High Low High
PDP $563.0 PV12.0 -- PV10.0 $315.8 -- $341.0
PDNP $36.0 PV15.0 -- PV12.0 $20.1 -- $22.0
PUD $358.9 PV25.0 -- PV20.0 $17.5 -- $41.7
Total $957.9 $353.5 -- $404.6 B
NYMEX Strip -10% Pricing
Reserve Category UCF [1] Selected SPEE
Based RADRs Implied PV
Low High Low High
PDP $347.4 PV12.0 -- PV10.0 $224.8 -- $238.7
PDNP $27.3 PV15.0 -- PV12.0 $16.9 -- $18.2
PUD $155.3 PV25.0 -- PV20.0 $0.0 -- $0.0
Total $530.0 $241.7 -- $256.9 C
20 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Reserves Risk Factors
Source: SPEE.
The table below illustrates SPEE Reserve Adjusted Discount Rates published by SPEE in June 2024
Operated Risk Adjusted Discount Rates (RADRs)
Reserve Category P90 P50 Mean P10
PDP 9.0% 11.0% 12.0% 16.0%
PDNP 11.0% 15.0% 15.0% 18.0%
PUD 14.0% 20.0% 19.0% 25.0%
PROB 23.0% 25.0% 29.0% 37.0%
POSS 25.0% 35.0% 37.0% 50.0%
Reserve Category Low High
PDP PV12.0 -- PV10.0
PDNP PV15.0 -- PV12.0
PUD PV25.0 -- PV20.0
21 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected Companies Analysis
(dollars in millions)
Note: No company used in this analysis for comparative purposes is identical to Company.
1. Based on closing prices as of 9/16/24.
2. Based on reported diluted shares.
3. Represents proved natural gas reserves as percentage of total proved natural gas and oil reserves.
4. Represents proved undeveloped reserves as percentage of total proved developed and undeveloped reserves.
5. Ratio of total proved reserves divided by annual production.
6. Reflects net value of estimated oil and gas cash flows in the future, discounted at 10% discount rate, as of 12/31/23.
7. Matador Resources is shown pro forma for their acquisition of Ameredev Resources II announced 6/12/24. Ameredev reserve information based on transaction announcement figures.
8. Represents percentage of oil.
9. Permian Resources enterprise value is shown pro forma for their $817.5 million acquisition of Delaware Basin assets announced 7/29/24, and subsequent related financing transactions. Reserve
statistics do not reflect pro forma effects of the acquisition.
10. Metrics are shown pro forma for Vital’s acquisition of Point Energy Partners assets, announced on 7/28/24.
11. Assumes acquired reserves from Point Energy Partners consist of 66% Oil and 34% Gas, per public materials.
12. 2024E EBITDA includes 9 months of EBITDA contribution from assets acquired from Point Energy Partners. The transaction is expected to close on 9/30/24.
13. Implied Enterprise Value multiple shown based on Company estimates.
*Excluded from low, high, median and mean data.
Sources: Capital IQ, Company management, and public filings.
Revised for pricing and
metrics as of 9/16/24
Selected Reserve Statistics Enterprise Value to
Share Equity Market Enterprise % % R/P FY 2024 FY 2025
Selected Company Price [1] Value [1] [2] Value [1] [2] Liquids [3] PUD [4] Ratio [5] PV-10 [6] Adj. EBITDA Adj. EBITDA
HighPeak Energy, Inc. $14.44 $1,895.8 $2,837.1 90.6% 48.4% 9.3 $2,884.1 3.2x 3.3x
Matador Resources Company [7] 50.40 6,296.3 10,252.8 59.3% [8] NA 8.4 9,164.1 NA 3.6x
Permian Resources Corporation [9] 13.64 11,887.6 17,301.8 68.2% 23.9% 13.0 11,107.7 4.6x 4.3x
Vital Energy, Inc. [10] 27.91 1,099.7 3,553.7 69.1% [11] 26.8% NA 5,303.0 2.4x [12] 2.8x
Low 59.3% 23.9% 8.4 $2,884.1 2.4x 2.8x
High 90.6% 48.4% 13.0 11,107.7 4.6x 4.3x
Median 68.6% 26.8% 9.3 7,233.6 3.2x 3.4x
Mean 71.8% 33.0% 10.2 7,114.7 3.4x 3.5x
Company [13] $3.08 $50.9 $315.1 72.7% 41.1% 13.5 $613.2 4.4x 4.0x
22 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected Transactions Map
Buyer: Continental
Resources
Seller: Pioneer Natural
Resources
$3.3 billion
Nov 2021
55.0 Mboe / d
$80.86 Spot WTI
$35,925 / Mboe / d
3.6x / EBITDA
8
Buyer: Matador Resources
Seller: Advance Energy
Partners
$1.6 billion
Jan 2023
25.0 Mboe / d
$79.78 Spot WTI
$44,500 / Mboe / d
3.2x / EBITDA
6
Buyer: Vital Energy,
Northern Oil & Gas
Seller: Forge Energy II
$540 million
May 2023
13.6 Mboe / d
$71.46 Spot WTI
$36,700 / Mboe / d
1.9x / EBITDA
4
Buyer: Centennial Resource
Development
Seller: Colgate Operating
$3.9 billion
May 2022
70.0 Mboe / d
$112.21 Spot WTI
$42,600 / Mboe / d
4.6x / EBITDA
7
Company Acreage
6
8
2
Buyer: Callon Petroleum
Seller: Percussion
Petroleum II
$475 million
May 2023
14.1 Mboe / d
$69.49 Spot WTI
$33,688 / Mboe / d
NA / EBITDA
5
Buyer: Vital Energy,
Northern Oil & Gas
Seller: Point Energy Partners
$1.1 billion
July 2024
34.5 Mboe / d
$78.06 Spot WTI
$45,691 / Mboe / d
2.4x / EBITDA
2
Buyer: Permian Resources
Seller: Occidental Petroleum
$818 million
July 2024
15.0 Mboe / d
$76.63 Spot WTI
$46,711 / Mboe / d
3.4x / EBITDA
1
3
Buyer: Matador Resources
Seller: Ameredev II LLC
$1,905 million
June 2024
25.5 Mboe / d
$78.84 Spot WTI
$43,410 / Mboe / d
4.2x / EBITDA
3
4
Source: Enverus.
Note: Production multiples are shown on an adjusted basis. See the following page for further detail.
5
1
7
6
7
1
23 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected Transactions Analysis
Delaware Basin
Note: No company used in this analysis is identical to the Company, and no transaction used in this analysis for comparative purposes is identical to the Transaction. Includes operated transactions since
Jan. 2021 with disclosed values equal to or greater than $50.0 million with significant exposure to the following Texas counties, Winkler, Ward, Pecos, Reeves, and Loving.
1. Based on Enverus' allocation of transaction value.
2. Shown on a 100% basis.
3. Represents total transaction value divided by production.
4. Based on estimated NTM EBITDAX as of 4/1/24.
5. Based on forward 1-year adjusted EBITDA excluding consideration for interest in certain midstream assets.
6. Based on estimated NFY EBITDA.
7. Based on the midpoint of NTM Adjusted EBITDA.
8. Based on annualized Adjusted EBITDA from the most recently completed quarter.
Source: Enverus.
(dollars in millions unless otherwise noted) Transaction Multiples Announced Date vs. Strip
Total Transaction % of Value to Production Implied Total Implied $ / WTI WTI
Date Buyer Seller Value ($mm) Acreage/Other [1] Net Acres [2] Counties % Oil (Mboe/d) $ / boe/d [1] $ / boe/d [3] EBITDA Spot 12M Strip
7/29/24 Permian Resources Corp Occidental Petroleum $818 14.3% 30,738 Eddy, Reeves 55.0% 15.0 $46,711 $54,500 3.4x [4] $76.63 $71.13
7/28/24 Vital Energy Inc; Northern Oil
and Gas Inc Point Energy Partners LLC $1,100 19.5% 20,300 Ward, Winkler 67.0% 34.5 $45,691 $31,884 2.4x [4] $78.06 $71.73
6/12/24 Matador Resources Co Ameredev II LLC $1,905 41.9% 33,500 Lea, Loving, Winkler 65.0% 25.5 $43,410 $74,706 4.2x [5] $78.84 $72.37
6/20/23 Civitas Resources Tap Rock Resources LLC $2,450 18.6% 30,000 Eddy, Lea, Loving, Winkler 50.7% 59.0 $33,816 $41,525 -- $71.68 $68.77
5/12/23 Vital Energy Inc, Northern Oil
& Gas Inc Forge Energy II LLC $540 20.7% 34,285 Pecos, Reeves, Ward 66.0% 13.6 $36,700 $39,791 1.9x [6] $71.46 $67.23
5/3/23 Callon Petroleum Company Percussion Petroleum II LLC $475 -- 18,000 Loving, Ward, Winkler 70.0% 14.1 $33,688 $33,688 -- $69.49 $67.58
1/24/23 Matador Resources Advance Energy Partners
LLC $1,600 30.5% 18,500 Eddy, Lea, Loving, Ward 72.0% 25.0 $44,500 $64,000 3.2x [7] $79.78 $79.51
6/30/22 APA Corp Titus Oil & Gas LLC $505 -- -- Loving, Reeves -- 13.0 $38,846 $38,846 -- $105.76 $94.52
5/19/22 Centennial Resource
Development Colgate Operating LLC $3,942 24.4% 105,000 Eddy, Lea, Reeves, Ward,
Winkler 54.0% 70.0 $42,600 $56,314 4.6x [8] $112.21 $98.59
1/31/22 Diamondback Energy Colgate Operating LLC $230 62.3% 6,200 Ward 56.5% 2.3 $37,717 $100,000 -- $88.15 $81.65
11/3/21 Continental Resources Pioneer Natural Resources $3,250 39.2% 92,000 Pecos, Reeves, Ward, Winkler 70.0% 55.0 $35,925 $59,091 3.6x [6] $80.86 $74.38
11/3/21 Henry Resources LLC,
Pickering Energy Partners
Centennial Resource
Development $101 46.5% 6,200 Reeves 64.0% 1.6 $33,780 $63,125 -- $80.86 $74.38
9/20/21 ConocoPhillips Shell $9,500 46.4% 225,000 Culberson, Lea, Loving,
Reeves, Ward, Winkler 60.0% 175.0 $29,100 $54,286 3.7x [6] $70.29 $68.07
6/10/21 Colgate Operating LLC Occidental Petroleum $508 51.1% 25,000 Reeves, Ward 68.0% 10.0 $24,850 $50,800 -- $70.29 $67.23
5/20/21 Percussion Petroleum
Operating LLC Oasis Petroleum $375 46.2% 24,396 Loving, Ward, Winkler 81.3% 7.2 $28,068 $52,185 3.6x [8] $62.05 $60.22
Low 50.7% $24,850 $31,884 1.9x $62.05 $60.22
High 81.3% 46,711 100,000 4.6 112.21 98.59
Mean 64.3% 37,027 54,316 3.4 79.76 74.49
Median 65.5% 36,700 54,286 3.6 78.06 71.73
24 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected Transactions Analysis
Other Permian
(dollars in millions unless otherwise noted)
See the following page for footnotes.
Transaction Multiples Announced Date vs. Strip
Total Transaction % of Value to Production Implied Total Implied $ / WTI WTI
Date Buyer Seller Value ($mm) Acreage/Other [1] Net Acres [2] Counties % Oil (Mboe/d) $ / boe/d [1] $ / boe/d [3] EBITDA Spot 12M Strip
2/12/24 Diamondback Energy Inc Endeavor Energy Resources
LP $26,000 47.3% 354,000
Borden, Crockett, Dawson,
Eddy, Glasscock, Howard,
Irion, Lea, Loving, Martin,
Midland, Pecos, Reagan,
Reeves, Upton, Winkler
55.2% 353.0 $38,814 $73,654 5.6x [4] $76.26 $71.88
2/5/24 Vital Energy Inc
Henry Energy LP; Moriah
Henry Partners LLC; Henry
Resources LLC
$78 -- -- 51.0% 1.9 $42,162 $42,162 -- $71.81 $68.69
1/4/24 APA Corp Callon Petroleum Co $4,500 -- 145,000
Andrews, Borden, Dawson,
Ector, Howard, Loving, Martin,
Midland, Reeves, Ward,
Winkler
57.0% 102.0 $44,118 $44,118 3.2x [4] $73.45 $70.18
12/21/23 Vital Energy Inc
Henry Energy LP; Moriah
Henry Partners LLC; Henry
Resources LLC
$55 -- -- 57.0% 1.4 $39,286 $39,286 -- $73.81 $72.32
12/11/23 Occidental Petroleum Corp CrownQuest Operating LLC;
Lime Rock Partners $12,000 51.3% 94,000
Howard, Martin, Glasscock,
Midland, Dawson, Upton,
Sterling
80.0% 170.0 $41,046 $70,588 -- $70.65 $69.84
10/4/23 Civitas Resources Inc Vitol Inc $2,110 15.6% 44,000 Upton, Martin, Midland,
Reagan, Glasscock 50.0% 62.5 $28,500 $33,760 2.8x [5] $86.55 $77.49
9/13/23 Vital Energy Inc
Tall City Property Holdings III
LLC; Henry Resources LLC;
Maple Energy Holdings LLC
$1,165 13.8% 52,850 Midland, Upton, Reeves 50.0% 35.0 $28,686 $33,286 2.9x [6] $89.47 $79.28
8/21/23 Permian Resources Corp Earthstone Energy Inc $4,500 24.5% 223,000 Eddy, Lea, Culberson, Midland,
Upton, Reagan, Irion 41.0% 133.0 $25,530 $33,835 3.9x [7] $81.70 $75.73
6/20/23 Civitas Resources Inc Hibernia Energy III LLC $2,250 39.3% 38,000 Reagan, Upton 56.0% 41.0 $33,185 $54,878 -- $71.68 $68.77
4/3/23 Ovintiv Inc
Black Swan Oil & Gas LLC,
PetroLegacy Energy II LLC,
Piedra Energy III LLC
$4,275 36.4% 65,000 Andrews, Dawson, Gaines,
Martin 80.0% 75.0 $36,215 $57,000 2.8x [6] $80.33 $71.12
2/14/23 Vital Energy Inc Driftwood Energy Operating
LLC $216 9.9% 11,200 Reagan, Upton 63.0% 5.4 $35,988 $39,926 -- $79.06 $77.98
1/17/23 Permian Resources Corp Read & Stevens Inc $98 52.4% 4,413 Lea, Lea 73.0% 1.1 $42,375 $89,091 -- $80.18 $80.23
12/31/22 Undisclosed Buyer Permian Resources Corp $60 -- 3,500 Eddy, Reeves 44.0% 1.8 $33,333 $33,333 5.0x [8] $80.26 $79.34
11/16/22 Diamondback Energy Lario Oil & Gas Co $1,548 26.7% 15,000 Howard, Martin, Midland 72.0% 25.0 $45,360 $61,927 3.3x [9] $85.59 $81.54
10/11/22 Diamondback Energy Firebird Energy LLC $1,592 41.3% 68,000 Crane, Ector, Midland, Upton 77.0% 22.0 $42,509 $72,350 3.0x [5] $89.35 $81.85
6/28/22 Earthstone Energy Titus Oil & Gas $627 -- 7,900 Eddy, Lea 65.0% 20.5 $30,585 $30,585 1.9x [6] $111.76 $99.75
Low 41.0% 25,530 30,585 1.9 70.65 68.69
High 80.0% 45,360 89,091 5.6 111.76 99.75
Mean 60.7% 36,731 50,611 3.4 81.37 76.62
Median 57.0% 37,515 43,140 3.1 80.22 76.61
25 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected Transactions Analysis
Other Permian
Note: No company used in this analysis is identical to the Company, and no transaction used in this analysis for comparative purposes is identical to the Transaction. Includes operated
Permian transactions since Jan. 2021 with disclosed values equal to or greater than $50.0 million.
1. Based on Enverus' allocation of transaction value.
2. Shown on a 100% basis.
3. Represents total transaction value divided by production.
4. Based on NFY EBITDA.
5. Based on NFY+1 EBITDA.
6. Based on NTM EBITDA.
7. Based on consensus NFY EBITDA as of the announcement date.
8. Multiple basis undisclosed.
9. Based on NFY+1 cash flow.
Source: Enverus, Capital IQ.
26 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected Transactions Analysis
Corporate Permian
(dollars in millions unless otherwise noted)
See the following page for footnotes.
Consideration Breakout Transaction Multiples Announced Date vs. Strip
Total Transaction % of Value to Production Implied Total Implied $ / WTI WTI
Date Buyer Seller Value ($mm) Acreage/Other [1] % Cash % Equity Net Acres [2] Counties % Oil (Mboe/d) $ / boe/d [1] $ / boe/d [3] EBITDA Spot 12M Strip
2/12/24 Diamondback Energy Inc Endeavor Energy Resources
LP $26,000 47.3% 31.0% 69.0% 354,000
Borden, Crockett, Dawson, Eddy,
Glasscock, Howard, Irion, Lea, Loving,
Martin, Midland, Pecos, Reagan, Reeves,
Upton, Winkler
55.2% 353.0 $38,814 $73,654 5.6x [4] $76.26 $71.88
1/4/24 APA Corp Callon Petroleum Co $4,500 -- -- 100.0% 145,000
Andrews, Borden, Dawson, Ector,
Howard, Loving, Martin, Midland, Reeves,
Ward, Winkler
57.0% 102.0 $44,118 $44,118 3.2x [4] $73.45 $70.18
12/11/23 Occidental Petroleum Corp CrownQuest Operating LLC;
Lime Rock Partners $12,000 51.3% 84.3% 15.7% 94,000 Howard, Martin, Glasscock, Midland,
Dawson, Upton, Sterling 80.0% 170.0 $41,046 $70,588 -- $70.65 $69.84
10/11/23 ExxonMobil Pioneer Natural Resources $64,500 50.5% -- 100.0% 856,000
Andrews, Crockett, Dawson, Ector,
Gaines, Glasscock, Howard, Irion, Martin,
Midland, Reagan, Tom Green, Upton
51.9% 710.0 $44,934 $90,845 6.3x [5] $85.15 $75.52
8/21/23 Permian Resources Corp Earthstone Energy Inc $4,500 24.5% -- 100.0% 223,000 Eddy, Lea, Culberson, Midland, Upton,
Reagan, Irion 41.0% 133.0 $25,530 $33,835 3.9x [6] $81.70 $75.73
6/15/23 Earthstone Energy Inc;
Northern Oil and Gas Inc Novo Oil & Gas Holdings LLC $1,500 21.1% 100.0% -- 16,900 Culberson, Eddy, Lea 37.0% 57.0 $20,759 $26,316 2.7x [7] $68.96 $65.91
5/3/23 Callon Petroleum Company Percussion Petroleum II LLC $475 -- 55.8% 44.2% 18,000 Loving, Ward, Winkler 70.0% 14.1 $33,688 $33,688 -- $69.49 $67.58
1/24/23 Matador Resources Advance Energy Partners
LLC $1,600 30.5% 100.0% -- 18,500 Eddy, Lea, Loving, Ward 72.0% 25.0 $44,500 $64,000 3.2x [7] $79.78 $79.51
5/19/22 Centennial Resource
Development Colgate Operating LLC $3,942 24.4% 20.7% 79.3% 105,000 Eddy, Lea, Reeves, Ward, Winkler 54.0% 70.0 $42,600 $56,314 4.6x [8] $112.21 $98.59
8/4/21 Callon Petroleum Primexx Energy Partners Ltd,
BPP Acquisition LLC $788 33.0% 55.8% 44.2% 35,000 Reeves 61.0% 18.0 $29,350 $43,778 2.9x [5] $68.15 $65.52
4/1/21 Pioneer Natural Resources DoublePoint Energy LLC $6,375 63.9% 18.3% 81.7% 97,000 Andrews, Dawson, Glasscock, Howard,
Martin, Midland, Reagan, Upton 60.0% 100.0 $23,000 $63,751 -- $61.45 $59.67
12/21/20 Diamondback Energy Guidon Energy Mgmt
Services LLC $862 49.2% 43.5% 56.5% 32,500 Martin, Midland, Upton 64.8% 17.9 $24,442 $48,156 -- $47.74 $47.78
12/18/20 Earthstone Energy Independence Resources
Mgmt LLC $188 -- 71.8% 28.2% 43,400 Ector, Glasscock, Irion, Midland, Reagan,
Sterling, Tom Green 66.0% 8.8 $21,445 $21,445 2.3x [9] $49.10 $49.03
10/20/20 Pioneer Natural Resources Parsley Energy $7,621 43.1% -- 100.0% 248,011
Dawson, Ector, Glasscock, Howard,
Martin, Midland, Pecos, Reagan, Reeves,
Upton, Ward, Winkler
61.5% 183.2 $23,657 $41,609 5.4x [9] $41.46 $42.20
10/19/20 ConocoPhillips Concho Resources $13,337 43.2% -- 100.0% 550,000
Andrews, Chaves, Crane, Crockett,
Culberson, Dawson, Ector, Eddy, Gaines,
Glasscock, Lea, Loving, Martin, Midland,
Pecos, Reagan, Reeves, Sterling, Upton,
Ward, Winkler
62.5% 319.8 $23,698 $41,708 4.4x [9] $40.83 $41.95
5/4/20 Pure Acquisition Corp HighPeak Energy Holdings
LLC $845 90.1% 88.9% 11.1% 51,000 Borden, Howard 90.0% 3.0 $27,900 $281,667 5.1x [7] $20.39 $28.22
12/16/19 WPX Energy Felix Energy Holdings II LLC $2,500 15.8% 36.0% 64.0% 58,500 Lea, Loving, Reeves, Ward, Winkler 70.0% 60.0 $35,100 $41,667 3.5x [5] $60.21 $58.23
10/14/19 Parsley Energy Jagged Peak Energy $2,270 37.2% -- 100.0% 78,000 Pecos, Reeves, Ward, Winkler 76.1% 38.3 $37,275 $59,332 5.4x [9] $54.70 $54.05
Low 37.0% 20,759 21,445 2.3 20.39 28.22
High 90.0% 44,934 281,667 6.3 112.21 98.59
Mean 62.8% 32,325 63,137 4.2 64.54 62.30
Median 62.0% 31,519 46,137 4.2 68.56 65.72
27 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected Transactions Analysis
Corporate Permian
Note: No company used in this analysis is identical to the Company, and no transaction used in this analysis for comparative purposes is identical to the Transaction. Includes corporate
Permian transactions since Oct. 2019 with disclosed values equal to or greater than $50.0 million.
1. Based on Enverus' allocation of transaction value.
2. Shown on a 100% basis.
3. Represents total transaction value divided by production.
4. Based on NFY EBITDA.
5. Based on NFY+1 EBITDA.
6. Based on consensus NFY EBITDA as of the announcement date.
7. Based on NTM EBITDA.
8. Based on last quarter annualized EBITDA.
9. Based on LTM EBITDA.
Source: Enverus, Capital IQ.
28 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Discounted Cash Flow Analysis
(dollars in millions)
Note: Present values as of 7/1/24; mid-year convention applied. Refer to WACC calculation for derivation of discount rate.
1. Based on projected financial metrics for 7/1/24 through 12/31/24, per Company management.
2. Per Company management.
3. Implied from corresponding discount rate and 2027E Adjusted EBITDA multiple.
Source: Company management.
Projected Fiscal Year Ending December 31,
2024E [1] 2025E 2026E 2027E
Total Hedged Revenue $93.3 $212.5 $220.2 $245.6
Growth % NA 15.0% 3.6% 11.5%
Lease operating expenses (22.4) (48.1) (51.1) (58.6)
Workover Expense (2.6) (5.4) (5.4) (5.4)
Production Taxes (7.1) (16.0) (16.1) (17.6)
Recurring Cash G&A (5.5) (11.9) (12.2) (12.6)
Gathering Transportation & Other (25.0) (51.7) (51.0) (54.3)
Adjustments 0.0 0.0 0.0 0.0
Adjusted EBITDA $30.8 $79.4 $84.3 $97.1
Margin % 33.0% 37.4% 38.3% 39.5% Implied Perpetual
Depletion, Depreciation and Amortization (21.1) (47.0) (47.4) (52.5) Discount Rate Growth Rate [3]
Adjusted EBIT $9.8 $32.4 $36.8 $44.6 3.00x 3.25x 3.50x
Taxes [2] 0.0 0.0 0.0 0.0 12.500% 1.0% 1.8% 2.5%
Unlevered Earnings $9.8 $32.4 $36.8 $44.6 13.000% 1.5% 2.3% 3.0%
Depletion, Depreciation and Amortization 21.1 47.0 47.4 52.5 13.500% 1.9% 2.7% 3.4%
Capital Expenditures (28.2) (101.0) (93.1) (112.2) 14.000% 2.4% 3.2% 3.9%
Unlevered Free Cash Flows $2.6 ($21.6) ($8.8) ($15.1) 14.500% 2.9% 3.7% 4.4%
Present Value PV of Terminal Value
of Cash Flows as a Multiple of
Discount Rate (2024 - 2027) 2027 Adjusted EBITDA Discount Rate
3.00x 3.25x 3.50x 3.00x 3.25x 3.50x 3.00x 3.25x 3.50x
12.500% ($34.2) $192.8 $208.9 $225.0 $158.6 $174.7 $190.8 12.500% 121.6% 119.6% 117.9%
13.000% ($33.9) $189.9 $205.7 $221.5 $155.9 $171.8 $187.6 13.000% 121.7% 119.7% 118.1%
13.500% ($33.6) + $187.0 $202.5 $218.1 = $153.3 $168.9 $184.5 13.500% 121.9% 119.9% 118.2%
14.000% ($33.4) $184.1 $199.4 $214.8 $150.7 $166.1 $181.4 14.000% 122.1% 120.1% 118.4%
14.500% ($33.1) $181.3 $196.4 $211.5 $148.2 $163.3 $178.4 14.500% 122.3% 120.3% 118.5%
PV of Terminal Value
as a % of Enterprise Value Implied Enterprise Value
29 |
| DRAFT | SUBJECT TO FURTHER REVIEW
0.0x
1.0x
2.0x
3.0x
4.0x
5.0x
6.0x
7.0x
Jan-22 Mar-22 Jun-22 Sep-22 Nov-22 Feb-23 May-23 Jul-23 Oct-23 Jan-24 Mar-24 Jun-24 Sep-24
Selected Companies [2] Company
Selected Companies Historical Trading Multiples
Note: Multiples shown above are sourced from Capital IQ; as such, certain multiples may differ slightly from figures shown on other pages. Multiples less than 0.0x or greater than 30.0x
deemed not meaningful.
1. Company emerged from bankruptcy on 10/18/19.
2. Includes HighPeak Energy, Inc., Matador Resources Company, Permian Resources Corporation, and Vital Energy, Inc.
Source: Capital IQ as of 9/16/24.
Enterprise Value to NFY EBITDA (2022 – Current)
2/22-24/22: CPE, VTLE,
and PR release FY21
earnings. NFY then refers
to FY22E vs. FY21. Median
multiple declined from 5.6x
on 2/22/22 to 4.1x on
2/25/22.
Wall Street estimates
not available for periods
prior to Q3-22 [1]
3/30/23: Company announced
FY22 earnings. NFY then
refers to FY23E ($138.5 mm
EBITDA) vs. FY22 ($68.9 mm
EBITDA). Company multiple
declined from 4.1x to 2.2x.
Roth MKM dropped
coverage on October 2,
2023, resulting in no
research coverage for
the Company.
YTD Six Month One Year Total
Average Average Average Average
Selected Companies [2] 3.7x 3.7x 3.8x 3.8x
Company NA NA NA NA
Revised for pricing and
metrics as of 9/16/24.
30 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Discounted Cash Flow Analysis
AGI Contribution
(dollars in millions)
Note: Present values as of 7/1/24; mid-year convention applied. Refer to WACC calculation for derivation of discount rate.
1. Represents July through December projected cash flows.
Source: Company management.
Projected Fiscal Year Ending December 31,
2024E [1] 2025E 2026E 2027E
AGI Joint Venture Cost Savings $0.3 $0.7 $0.8 $0.9
Discount Period 0.25 1.00 2.00 3.00
Present Value of Net Debt-Free Cash Flows $0.3 $0.6 $0.6 $0.6
Present Value PV of Terminal Value
of Cash Flows as a Multiple of
Discount Rate (2024 - 2027) 2027 Cost Savings
3.00x 3.25x 3.50x 3.00x 3.25x 3.50x
12.500% $2.2 $1.8 $2.0 $2.1 $4.0 $4.2 $4.4
13.000% $2.2 $1.8 $1.9 $2.1 $4.0 $4.2 $4.3
13.500% $2.2 + $1.8 $1.9 $2.1 = $4.0 $4.1 $4.3
14.000% $2.2 $1.7 $1.9 $2.0 $3.9 $4.1 $4.2
14.500% $2.2 $1.7 $1.8 $2.0 $3.9 $4.0 $4.2
Implied Present Value
31 |
| Page
1. Executive Summary
3
2. Financial Analyses
9
3. Selected Public Market Observations 32
4. Appendix 38
5. Disclaimer 51 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Trading Market Snapshot
Public Market Trading Overview
(shares outstanding and dollars in millions, except per share values and where otherwise noted)
1. As of 9/17/24.
2. Per Company's Form 10-Q for the period ended 6/30/24.
3. Reflects dilutive impact of restricted stock units, per Company’s Form 10-Q for the period ended 6/30/24.
4. The Company has 132,822 options outstanding with 3 equal tranches of 44,274 options at exercise prices of $18.91, $28.23, and $37.83 per share.
5. Consists of term loan of $160.2 mm and other debt of $0.2 mm.
6. Includes restricted cash of $91,000.
7. Per Capital IQ.
8. Per Bloomberg.
9. Per public filings.
10.Represents common shares outstanding excluding those held by three largest shareholders and insiders.
11.VWAP based on cumulative trading activity over designated number of trading days (based on intraday trading).
Sources: Bloomberg, Capital IQ and public filings.
Historical VWAP [8] [11]
(dollars per share)
1-Day 5-Day 10-Day 20-Day 30-Day 3-Month 6-Month 9-Month 12-Month
$3.11 $2.91 $2.89 $3.22 $3.30 $3.39 $4.89 $7.74 $7.72
Revised for pricing and
metrics as of 9/17/24
33
Public Market Enterprise Value Derivation Selected Market Information as of September 17, 2024
Closing Stock Price [1] $3.05 1-Month Average [7] $3.19
Common Shares Outstanding [2] 16.5 3-Month Average [7] $3.43
Dilutive Shares [3] [4] 0.3 6-Month Average [7] $4.53
Fully Diluted Shares 16.8 52-Week High as of 12/27/2023 [7] $9.69
Market Value of Equity $51.1 52-Week Low as of 9/09/2024 [7] $2.48
Debt [2] [5] 160.4
Redeemable Convertible Preferred Stock [2] 159.5 90-Day Average Daily Trading Volume (in millions) [7] 0.0
Total Cash [6] (54.5) % of Total Shares Outstanding 0.1%
Public Market Enterprise Value $316.5 90-Day Average Daily Trading Value (in millions) [7] $0.1
% of Market Value of Equity 0.1%
Number of Analysts Covering the Company [8] 0
Implied Multiples LTM (6/30/24) [9] Total Public Float [9] [10] 3.8
Enterprise Value / Adjusted EBITDA 6.5x % of Total Shares Outstanding 23.2% |
| DRAFT | SUBJECT TO FURTHER REVIEW
0.0
0.2
0.4
0.6
0.8
1.0
1.2
$0.00
$5.00
$10.00
$15.00
$20.00
$25.00
Jul-21 Sep-21 Nov-21 Jan-22 Mar-22 May-22 Jul-22 Sep-22 Nov-22 Jan-23 Mar-23 May-23 Jul-23 Sep-23 Nov-23
Daily Trading Volume Company Current Stock Price [1]
Closing Stock Price ($) Daily Volume (millions)
Timeline and Stock Trading History
Trading History From July 1, 2021 to December 15, 2023
Selected Events
Date Comment
A 8/9/21
Q2-21 Earnings: Quarterly production and EBITDA of 15.6 Mboepd (9% YoY) and $14.1 (-39% YoY). Initial
borrowings of $200 mm repay revolving credit facility. $35 mm available for future development of Monument
draw onset.
B 11/8/21 Q3-21 Earnings: Quarterly production and EBITDA of 17.7 Mboepd (4% YoY) and $23.0 (57% YoY).
C 11/29/21
Company completed a strategic refinancing on a new first lien delayed draw term loan facility for up to $235 mm
bearing interest of LIBOR +7%. Initial borrowings of 200 million to repay revolving credit facility. $35 mm available
for future development of Monument Draw onset.
D 2/28/22
Company provided operational update and preliminary 2022 guidance. Based on recently executed financing, the
Company launched a multi-year drilling program. Company plans to spud 12 wells in 2022 (1 rig) for total
estimated capital expenditure of $130-$150 mm. Total production 2022 guidance of 14 - 17 Mboepd (Oil 8 - 9.5
mboe/d).
E 3/7/22
Q4-21 Earnings: Quarterly production and EBITDA of 17.3 Mboepd (0% YoY) and $20.4 (131% YoY). Annual
production and EBITDA of 16.2 Mboepd (-4% YoY) and $72.7 (4% YoY). Proved reserves of 95.0 Mmboe (50%
YoY).
F 5/9/22 Q1-22 Earnings: Quarterly production and EBITDA of 14.8 Mboepd (3% YoY) and $11.8 (-23% YoY).
Management noted goal of ramping up drilling activity to increase production and cash flow.
G 5/16/22
Company announced agreement to develop acid gas injection (AGI) facility, expecting it to increase profitability
and reduce overall gathering and other costs by 20 – 30% on an annual basis. The Company contributed a well
bore with an approved permit for the injection of acid gas and surface land for the facility and road access rights
for 5% interest in the JV. The JV partner will provide remining capital for the facility and associated infrastructure.
H 8/8/22 Q2-22 Earnings: Quarterly production and EBITDA of 15.0 Mboepd (-3% YoY) and $18.2 (29% YoY).
Date Comment
I 11/14/22
Q3-22 Earnings: Quarterly production and EBITDA of 16.2 Mboepd (-8% YoY) and $24.3 (6% YoY). Company
reiterated guidance on total production, total capital expenditures, and wells put online but lowered oil cut for
the fiscal year 2022. Company management noted early results from test of the Third Bone Spring at
Monument Draw were promising and in-line with Wolfcamp performance.
J 1/20/23 Company announced appointment of Kristen McWatters as Chief Financial Officer.
K 3/30/23
Q4-22 Earnings: Quarterly production and EBITDA of 15.7 Mboepd (-9% YoY) and $22.7 (12% YoY). Annual
production and EBITDA of 15.4 Mboepd (-5% YoY) and $77.0 (6% YoY). Company issued redeemable
convertible preferred stock to its existing three largest shareholders, receiving $24.4 mm in net proceeds to
address liquidity needs. Company began testing procedures and initial processing at its AGI project.
L 4/3/23 Company announced appointment of Matt Steele as Chief Executive.
M 5/15/23 Q1-23 Earnings: Quarterly production and EBITDA of 16.2 Mboepd (9% YoY) and $26.1 (121% YoY).
Company began testing procedures and initial processing at its AGI project.
N 8/4/23 Company announced Kristen McWatters resigned from her position as Executive Vice President, Chief
Financial Officer and Treasurer. Matthew B. Steele, CEO, assumed the responsibilities of CFO.
O 8/21/23 Q2-23 Earnings: Quarterly production and EBITDA of 14.3 Mboepd (-5% YoY) and $16.8 (-8% YoY). Company
announces AGI facility expected to be fully online before year end.
P 9/6/23 Company announced a private placement of 38,000 shares of Series A-1 Redeemable Convertible Preferred
Stock, par value $0.0001 per share.
Q 11/15/23 Q3-23 Earnings: Quarterly production and EBITDA of 12.7 Mboepd (-22% YoY) and $13.6 mm (-44% YoY).
R 12/15/23
Company announced it had entered into a merger agreement with Fury Resources Inc. (“Buyer”) pursuant to
which Buyer will acquire outstanding common stock for $9.80 in cash. The preferred stock of the Company will
be contributed to Buyer in exchange for new preferred shares of Buyer.
A
F
G
E
C H J
L
M
N
O
B
K
P
D
I
Current Stock Price = $3.051
Q
Note: EBITDA figures noted refer to Adjusted EBITDA.
1. Represents closing stock price on 9/17/24.
Sources: Capital IQ and public filings.
Revised for
current pricing
R
34 |
| DRAFT | SUBJECT TO FURTHER REVIEW
0.0
0.2
0.4
0.6
0.8
1.0
1.2
1.4
$0.00
$2.00
$4.00
$6.00
$8.00
$10.00
$12.00
Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24 Aug-24 Sep-24
Daily Trading Volume Company Current Stock Price [1]
Closing Stock Price ($) Daily Volume (millions)
Timeline and Stock Trading History (cont.)
Trading History Since December 13, 2023
Selected Events
Date Comment
A 12/15/23
Company announced it had entered into a merger agreement with Fury Resources Inc. (“Buyer”) pursuant to
which Buyer will acquire outstanding common stock for $9.80 in cash. The preferred stock of the Company will be
contributed to Buyer in exchange for new preferred shares of Buyer.
B 12/18/23 Company executed a $35 mm preferred equity raise to support its drilling program.
C 1/24/24
Company announced an amendment to its merger agreement with Buyer pursuant to which, among other things,
(i) Initial Deposit Amount(2) of $10 mm was released to the Company. (ii) Subsequent Deposit Amount(2) was
increased from $10 mm to $15 mm. (iii) The Termination Date(2) was extended from 4/12/24 to 6/12/24.
D 2/6/24
Company announced a second amendment to its merger agreement with Buyer pursuant to which, among other
things, (i) the Funding Deadline(2) was extended from 2/5/24 to 2/15/24. (ii) Buyer agreed to deliver Additional
Financing Documents(2) to fund the Subsequent Deposit Escrow Account(2). (iii) Company Termination Fee(2) was
reduced from $8 mm to $3 mm. (iv) the Company and Abraham Mirman (“Guarantor”) entered into a Limited
Guarantee(2) in favor of the company limited to an amount of $1 mm.
E 2/16/24
Company announced a third amendment to its merger agreement with Buyer pursuant to which, among other
things, (i) the Company Termination Fee(2) was reduced from $3.5 mm to zero. However, if the Buyer completes
the Full Escrow Funding(2), the Company Termination Fee(2) will increase to $3.5 mm. (ii) Company has the right
to terminate the merger agreement at any time prior to Buyer providing sufficient evidence to the company of
aggregate financing of at least $200 mm.
F 3/28/24 Company executed a $20 mm preferred equity raise to support its drilling program and debt reduction.
G 3/29/24 Q4-23 Earnings: Quarterly production and EBITDA of 12.0 Mboepd (-23% YoY) and $10.0 mm (-56% YoY).
A B
Note: EBITDA figures noted refer to Adjusted EBITDA.
1. Represents closing stock price on 9/17/24.
2. As defined in the merger agreement
Sources: Capital IQ and public filings.
C
E
G H F
I
Date Comment
H 4/17/24
Company announced a fourth amendment to its merger agreement with Buyer pursuant to which, among other
things, (i) the Funding Deadline(2) was extended from 4/10/24 to the date that is at least 7 days prior the
anticipated closing date. (ii) The Closing Failure Fee(2) was increased to an amount of the Initial Deposit
Amount(2) plus $20 mm vs. the Initial Deposit Amount(2) plus $15mm previously. (iii) Company will not be
required to file a definitive proxy statement unless and until Buyer has delivered Qualified Additional Financing
Documents(2) to the Company. (iv) Company would have the right to terminate the merger agreement if the
Buyer failed to deliver all of the Qualified Additional Financing Documents(2) to the company. (iv) The
Guarantor increased the Limited Guarantee(2) amount by $1 mm subject to certain conditions.
I 4/29/24 Company announced the Buyer failed to delivered Qualified Additional Financing Documents(2). As a result of
which, the Company had a right to exercise its termination rights.
J 5/14/24 Company executed a $20 mm preferred equity raise to support its drilling program and debt reduction.
K 5/15/24 Q1-24 Earnings: Quarterly production and EBITDA of 13. Mboepd (-20% YoY) and $9.4 mm (-64% YoY). AGI
project came online in Q1-24 and achieved a record 32 mmcf/d of throughput.
L 6/11/24 Company announced a fifth amendment to its merger agreement with Buyer pursuant to which the Termination
Date(2) was extended from 6/12/24 to 9/12/24.
M 8/14/24
Q2-24 Earnings: Quarterly production and EBITDA of 12.9 Mboepd (-10% YoY) and $15.6 mm (-7% YoY). AGI
facility had an average throughput of 20 mmcf/d during the quarter. Company received a request from Buyer to
reduce purchase price to $7.00/share and required all of the existing preferred equity holders to rollover 100%
of their preferred equity.
N 9/11/24 Company announced a sixth amendment to its merger agreement with Buyer pursuant to which the
Termination Date(2) was extended from 9/12/24 to 12/31/24.
D
J K L
M
Current Stock Price = $3.051
N
Revised for
current pricing
35 |
| DRAFT | SUBJECT TO FURTHER REVIEW
29.0%
71.0%
0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
$2.00-
$3.00
$3.00-
$4.00
$4.00-
$5.00
$5.00-
$6.00
$6.00-
$7.00
$7.00-
$8.00
$8.00-
$9.00
$9.00-
$10.00
4.9%
32.8%
2.5%
41.6%
16.3%
2.0% 0.0% 0.0%
$2.00-
$3.00
$3.00-
$4.00
$4.00-
$5.00
$5.00-
$6.00
$6.00-
$7.00
$7.00-
$8.00
$8.00-
$9.00
$9.00-
$10.00
Selected Stock Trading Activity
Since December 15, 2023(1) Last Six Months
Since August 14, 2024(3) Last One Month
1. Represents the day on which the Company announced they had entered into an Agreement and Plan of Merger with Fury Resources, Inc.
2. Based on VWAP over specified period (last twelve months, last nine months, last six months, or last three months). Reference to “Month” is based on Calendar months. VWAP in dollars
3. Represents the day on which the Company announced they received a request from Buyer to reduce purchase price to $7.00/share and require all of the existing preferred equity holders to rollover
100% of their preferred equity.
Source: Bloomberg as of 9/17/24.
Volume: 10.9 million
VWAP2: $7.91
Volume: 2.2 million
VWAP2: $4.89
Volume: 0.4 million
VWAP2: $3.30
Volume: 0.4 million
VWAP2: $3.28
36
1.0%
6.7%
0.5%
13.0% 13.1%
5.5%
10.8%
49.5%
$2.00-
$3.00
$3.00-
$4.00
$4.00-
$5.00
$5.00-
$6.00
$6.00-
$7.00
$7.00-
$8.00
$8.00-
$9.00
$9.00-
$10.00
26.6%
73.4%
0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
$2.00-
$3.00
$3.00-
$4.00
$4.00-
$5.00
$5.00-
$6.00
$6.00-
$7.00
$7.00-
$8.00
$8.00-
$9.00
$9.00-
$10.00
Revised for pricing and
metrics as of 9/17/24 |
| DRAFT | SUBJECT TO FURTHER REVIEW
-80%
-60%
-40%
-20%
0%
20%
40%
60%
80%
Dec-23 Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24 Aug-24 Sep-24
Company Selected Companies Index [1] WTI Henry Hub
-80%
-60%
-40%
-20%
0%
20%
40%
60%
80%
Jan-23 Mar-23 May-23 Jul-23 Sep-23 Nov-23 Jan-24 Mar-24 May-24 Jul-24 Sep-24
Company Selected Companies Index [1] WTI Henry Hub
Relative Total Shareholder Return Information
Since January 1, 2023
1. Includes HighPeak Energy, Inc., Matador Resources Company, Permian Resources Corporation, and Vital Energy, Inc.
2. Represents the day on which the Company announced they had entered into an Agreement and Plan of Merger with Fury Resources, Inc.
Source: Capital IQ as of 9/16/24.
Since December 15, 2023(2)
Revised for pricing
as of 9/16/24
Total Return
Company -67.8%
Selected Companies Index [1] -3.7%
WTI -11.4%
Henry Hub -27.5%
Total Return
Company -67.9%
Selected Companies Index [1] -9.2%
WTI -4.9%
Henry Hub 13.8%
37 |
| Page
1. Executive Summary 3
2. Financial Analyses 9
3. Selected Public Market Observations 32
4. Appendix 38
Weighted Average Cost of Capital Calculation 39
Observed Premiums Paid Analysis 42
Redeemable Convertible Preferred Stock Terms 45
Glossary of Selected Terms 48
5. Disclaimer 51 |
| Page
1. Executive Summary 3
2. Financial Analyses 9
3. Selected Public Market Observations 32
4. Appendix 38
Weighted Average Cost of Capital Calculation 39
Observed Premiums Paid Analysis 42
Redeemable Convertible Preferred Stock Terms 45
Glossary of Selected Terms 48
5. Disclaimer 51 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Weighted Average Cost of Capital Calculation
Note: No company used in this calculation for comparative purposes is identical to the Company.
1. Total Cap refers to total capitalization, which equals Equity Market Value + Total Debt + Pfd. Stock.
2. Total Debt refers to total debt amount based on most recent public filings as of 9/16/24.
3. Dd refers to Implied Tax-Deductible Debt, which equals the lesser of (a) 30% of Adjusted Taxable Income/Cost of Debt, or (b) Total Debt. LTM Adjusted EBITDA, based on most recent public filings as of 9/16/24, is
assumed to be a valid proxy for Adjusted Taxable Income for the selected companies.
4. Dnd refers to Implied Non-Tax-Deductible Debt, which equals Total Debt minus Dd.
5. Equity Market Value based on closing price on 9/16/24 and on diluted shares as of 9/16/24.
6. Pfd. Stock refers to preferred stock, which is the amount as stated in most recent public filings as of 9/16/24.
7. Matador Resources is shown pro forma for their acquisition of Ameredev Resources II announced 6/12/24.
8. Permian Resources enterprise value is shown pro forma for their $817.5 million acquisiton of Delaware Basin assets announced 7/29/24, and subsequent related financing transactions.
9. Metrics are shown pro forma for Vital’s acquisition of Point Energy Partners assets, announced on 7/28/24.
10. Based on actual levered beta per Bloomberg 5-year weekly as of 9/16/24.
11. Unlevered Beta = Levered Beta/(1 + ((1 – tax rate) * Dd to Equity Market Value) + (Dnd to Equity Market Value) + (Pfd. Stock to Equity Market Value)).
12. Based on review of studies measuring the historical returns between stocks and bonds, theoretical models such as supply-side and demand-side models and other materials.
13. Duff & Phelps Cost of Capital Navigator ("Navigator").
14. Cost of Equity = Risk-Free Rate of Return + (Levered Beta * Equity Risk Premium) + Size Premium. Risk-Free Rate of Return as of 9/16/24, based on 20-year U.S. Treasury Bond Yield.
15. Based on selected company weighted average interest rate per most recent public filings as of 9/16/24.
16. Based on selected company weighted average preferred dividend per most recent public filings 9/16/24.
17. Company Preferred dividends paid at a fixed rate of either 14.5% per annum in cash or 16.0% per annum PIK on the Liquidation Preference; compounding and accruing quarterly in arrears. Currently, the Company’s
Amended Term Loan Agreement prohibits the payment of cash dividends.
*Excluded from low, high, median and mean data.
Sources: Bloomberg, Capital IQ.
Revised for pricing and
metrics as of 9/16/24
Total Debt to Dd to Dnd to Total Debt to Dd to Equity Dnd to Equity Pfd. Stock to Equity Market Pfd. Stock to
Total Cap Total Cap Total Cap Equity Market Market Value Market Value Total Cap Value to Total Equity Market
Selected Company [1][2] [1][3] [1][4] Value [2][5] [3][5] [4][5] [1][6] Cap [1][5] Value [5][6]
HighPeak Energy, Inc. 36.7% ### 34.6% ### 2.1% ### 58.0% ### 54.7% ### 3.3% ### 0.0% ### 63.3% ### 0.0% ###
Matador Resources Company [7] 37.3% ### 32.0% ### 5.3% ### 59.5% ### 51.1% ### 8.4% ### 0.0% ### 62.7% ### 0.0% ###
Permian Resources Corporation [8] 25.9% ### 25.9% ### 0.0% ### 34.9% ### 34.9% ### 0.0% ### 0.0% ### 74.1% ### 0.0% ###
Vital Energy, Inc. [9] 69.5% ### 55.1% ### 14.4% ### 228.3% ### 181.0% ### 47.3% ### 0.0% ### 30.5% ### 0.0% ###
Median 37.0% 33.3% 3.7% 58.8% 52.9% 5.9% 0.0% 63.0% 0.0%
Mean 42.4% 36.9% 5.4% 95.2% 80.4% 14.8% 0.0% 57.6% 0.0%
Company 43.4% ### 11.2% ### 32.2% ### 315.0% ### 81.0% ### 234.0% ### 42.8% ### 13.8% ### 310.9% ###
Debt Levered Unlevered Equity Risk Size Cost of Cost of Cost of Pfd.
Selected Company Beta [5] Beta [10] Beta [11] Premium [12] Premium [13] Equity [14] Debt [15] Stock [16] WACC
HighPeak Energy, Inc. Input 0.24 * 0.17 * 5.75% 1.21% 6.6% * NMF * NA NA NMF *
Matador Resources Company [7] Input 1.84 ### 1.24 ### 5.75% 0.64% 15.2% ### 6.9% ### NA NA 12.1% ###
Permian Resources Corporation [8] Input 1.04 ### 0.81 ### 5.75% 0.61% 10.6% ### 6.9% ### NA NA 9.6% ###
Vital Energy, Inc. [9] Input 1.45 ### 0.50 ### 5.75% 1.39% 13.8% ### 8.0% ### NA NA 9.8% ###
Median 1.45 0.81 13.8% 6.9% NA 9.8%
Mean 1.44 0.85 13.2% 7.3% NA 10.5%
Company Input 1.96 ### 0.28 ### 5.75% 4.70% 20.0% ### 13.0% ### 16.0% [17] 15.2% ###
40 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Weighted Average Cost of Capital Calculation (cont.)
1. Risk-Free Rate of Return as of 9/16/24, based on 20-year U.S. Treasury Bond Yield.
2. Based on a review of studies measuring the historical returns between stocks and bonds, theoretical models such as supply side and demand side models and other materials.
3. Navigator.
4. Forward tax rate, per Company management.
5. Company LTM Adjusted EBIT is assumed to be a valid proxy for Company Adjusted Taxable Income.
6. Company Total Debt refers to total debt amount of Company as of 9/16/24.
7. Company Dd refers to Implied Tax-Deductible Debt of Company, which equals the lesser of (a) 30% of Company Adjusted Taxable Income/Cost of Debt, or (b) Company Total Debt. Based on Capital Structure
Assumptions.
8. Company Dnd refers to Implied Non-Tax-Deductible Debt of Company, which equals Company Total Debt minus Company Dd.
9. Based on review of corresponding metrics of selected companies listed on previous page.
10. Based on Company's Dd and Dnd and the Capital Structure Assumptions regarding Total Debt to Total Capitalization and Equity Market Value to Total Capitalization.
11. Based on review of selected companies’ unlevered betas listed on Weighted Average Cost of Capital Calculation page.
12. Computed Levered Beta = Selected Unlevered Beta * (1 + ((1 – Tax Rate) * Dd to Equity Market Value) + (Dnd to Equity Market Value) + (Preferred Stock to Equity Market Value)). Based on Market and Capital
Structure Assumptions.
13. Cost of Equity = Risk-Free Rate of Return + (Computed Levered Beta * Equity Risk Premium) + Size Premium. Based on Market Assumptions.
Sources: Bloomberg, Capital IQ.
(dollars in millions)
Revised for pricing
as of 9/16/24
Market Capital Structure Cost of Equity for
Assumptions Assumptions Computed WACC
Risk-Free Rate of Return [1] 4.01% Company Adjusted Taxable Income [5] $16.3 Selected Unlevered Beta [11] 0.81
Equity Risk Premium [2] 5.75% Company Total Debt [6] $160.4 Computed Levered Beta [12] 1.29
Size Premium [3] 4.70% Company Dd [7] $70.8 Cost of Equity [13] 16.1%
Tax Rate [4] 0.00% Company Dnd [8] $89.6 Debt Beta [15]
Total Debt to Total Capitalization [9] 37.0%
Dd to Total Capitalization [10] 16.3%
Dnd to Total Capitalization [10] 20.7%
Total Debt to Equity Market Value 58.8%
Dd to Equity Market Value [10] 25.9%
Dnd to Equity Market Value [10] 32.8%
Preferred Stock to Total Capitalization [9] 0.0%
Equity Market Value to Total Capitalization [9] 63.0%
Preferred Stock to Equity Market Value 0.0%
Cost of Debt [9] 6.9%
Cost of Preferred Stock [9] NA
Computed Weighted Average Cost of Capital | Industry Capital Structure and Cost of Debt 12.7%
Computed Weighted Average Cost of Capital | Company Capital Structure and Cost of Debt 15.2%
Selected Weighted Average Cost of Capital Range 12.50% -- 14.50%
41 |
| Page
1. Executive Summary 3
2. Financial Analyses 9
3. Selected Public Market Observations 32
4. Appendix 38
Weighted Average Cost of Capital Calculation 39
Observed Premiums Paid Analysis 42
Redeemable Convertible Preferred Stock Terms 45
Glossary of Selected Terms 48
5. Disclaimer 51 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Observed Premiums Paid Analysis
1. Based on press releases for each respective transaction.
2. Shareholders had the option to elect to receive all or a portion of the proceeds in cash at a value of $38 per share, subject to possible pro ration with a maximum total cash consideration for the transaction of $400 million.
3. Premiums based on unaffected share price date of October 5, 2023. Premiums based on date prior to announcement date are 6.7%, 10.3%, and 9.8% for 1 Day, 15 Day VWAP, and 30 Day VWAP, respectively.
4. Reflects the subsequent offer announced on October 17, 2022. The initial offer to acquire the remaining outstanding shares of Continental Resources was made on June 14, 2022.
5. Metrics based on unaffected share price as of 3 business days prior to announcement of the transaction.
6. Exchange ratio based on revised exchange offer announced on November 14, 2019.
7. Per the press release, the shareholders of Resolute Energy have the right to elect their preferred form of consideration between Cimarex shares, cash, or a mix of both. For purposes of our analysis, we are showing the
implied premiums based on the cash consideration of $35.00 per common share.
Sources: Capital IQ and press releases.
Implied Per Share Consideration [1] Implied Per Share Consideration [1] Implied Premium %
Announced Buyer Seller Consideration Type
Buyer Share Price
1 Day Before Ann.
Exchange
Ratio
Implied Equity
Consideration Per
Share
Implied Cash
Consideration Per
Share
Implied Total Per
Share
Consideration
1
Day
15 Day
VWAP
30 Day
VWAP
[A] [B] [A] [B] [C] = [A] + [B]
5/29/24 ConocoPhillips Marathon Oil Corp Equity $118.96 0.26 $30.33 $0.00 $30.33 14.7% 15.0% 14.1%
5/16/24 Crescent Energy Co SilverBow Resources Inc Equity $12.25 3.13 $38.28 $0.00 [2] $38.28 18.3% 16.6% 20.0%
2/21/24 Chord Energy Corp Enerplus Corp Cash / Equity $163.75 0.10 $16.58 $1.84 $18.42 13.9% 18.0% 23.5%
1/11/24 Chesapeake Energy Corp Southwestern Energy Co Equity $77.18 0.09 $6.69 $0.00 $6.69 -2.9% 0.0% 2.1%
1/4/24 APA Corp. Callon Petroleum Co Equity $36.75 1.04 $38.31 $0.00 $38.31 13.9% 14.1% 18.6%
10/23/23 Chevron Hess Equity $166.83 1.03 $171.00 $0.00 $171.00 4.9% 8.8% 10.5%
10/11/23 ExxonMobil Pioneer Natural Resources Equity $108.99 2.32 $253.23 $0.00 $253.23 17.8% 12.3% 9.5% [3]
8/21/23 Permian Resources Earthstone Energy Equity $12.89 1.45 $18.64 $0.00 $18.64 14.8% 15.6% 16.8%
7/13/23 ExxonMobil Denbury Equity $106.49 0.84 $89.45 $0.00 $89.45 1.9% 3.8% 3.4%
5/22/23 Chevron PDC Energy Equity $155.23 0.46 $72.00 $0.00 $72.00 10.6% 12.4% 12.9%
2/28/23 Baytex Energy Corp Ranger Oil Corp Cash / Equity $4.15 7.49 $31.05 $13.31 $44.36 7.4% 7.9% 7.0%
9/6/22 Sitio Royalties Corp Brigham Minerals Inc Equity $25.22 1.13 $28.57 $0.00 $28.57 -2.8% -3.7% -1.8%
6/14/22 Hamm Family Continental Resources Cash NA NA $0.00 $74.28 [4] $74.28 15.2% 5.8% 12.1%
3/7/22 Oasis Petroleum Whiting Petroleum Cash / Equity $144.49 0.58 $83.43 $6.25 $89.68 7.5% 21.1% 24.6%
11/22/21 Paloma Partners VI LLC Goodrich Petroleum Cash NA NA $0.00 $23.00 $23.00 7.0% 6.6% 7.7%
8/11/21 Chesapeake Energy Vine Energy Inc Cash / Equity $55.50 0.25 $13.80 $1.20 $15.00 0.8% 5.2% 5.2%
7/12/21 Penn Virginia Lonestar Resources US Inc. Equity $23.02 0.51 $11.74 $0.00 $11.74 17.4% 12.5% 17.6%
5/24/21 Cabot Oil & Gas Cimarex Energy Equity 17.81 4.01 $71.50 $0.00 $71.50 0.4% 1.0% 3.6%
5/10/21 Bonanza Creek Energy Extraction Oil & Gas Equity 37.44 1.1711 $43.85 $0.00 $43.85 0.9% 4.4% 7.7%
12/21/20 Diamondback Energy QEP Resources Equity 45.84 0.05 $2.29 $0.00 $2.29 -0.8% -0.9% 11.2%
10/26/20 Contango Oil & Gas Mid-Con Energy Partners LP [5] Equity 1.38 1.75 $2.42 $0.00 $2.42 13.9% 6.7% 1.3%
10/20/20 Pioneer Natural Resources Parsley Energy Equity 87.05 0.13 $10.90 $0.00 $10.90 7.9% 7.9% 11.9%
10/19/20 ConocoPhillips Concho Resources Equity 33.77 1.46 $49.30 $0.00 $49.30 1.4% 6.8% 9.0%
9/28/20 Devon Energy WPX Energy Equity 8.82 0.52 $4.56 $0.00 $4.56 2.6% -0.6% -4.8%
8/12/20 Southwestern Energy Montage Resources Equity 3.04 1.87 $5.67 $0.00 $5.67 -5.0% 14.1% 28.0%
7/20/20 Chevron Noble Energy Equity 87.19 0.12 $10.38 $0.00 $10.38 7.6% 11.1% 11.1%
10/14/19 Parsley Energy Jagged Peak Energy Equity 16.97 0.45 $7.59 $0.00 $7.59 11.2% 11.9% 4.1%
10/1/19 Citizen Energy Roan Resources Cash 0.00 0.00 $0.00 $1.52 $1.52 23.6% 0.3% 6.2%
8/26/19 PDC Energy SRC Energy Inc Equity 25.25 0.16 $3.99 $0.00 $3.99 -3.9% -9.3% -5.8%
7/15/19 Callon Petroleum Carrizo [6] Equity 6.40 1.75 $11.20 $0.00 $11.20 6.7% 11.0% 12.9%
11/19/18 Cimarex Energy Resolute Energy Cash / Equity [7] 0.00 0.00 $0.00 $35.00 $35.00 14.8% 14.3% 20.0%
11/1/18 EnCana Newfield Exploration Equity 10.24 2.67 $27.36 $0.00 $27.36 35.4% 25.7% 12.2%
8/27/18 Eclipse Resources Blue Ridge Mountain Resources Inc Equity 1.68 4.43 $7.44 $0.00 $7.44 35.3% 26.1% 27.2%
8/14/18 Diamondback Energy Energen Equity 131.87 0.64 $84.95 $0.00 $84.95 19.0% 15.6% 15.1%
6/18/18 Cox Oil Energy XXI Gulf Coast Cash 0.00 0.00 $0.00 $9.10 $9.10 21.5% 18.3% 19.2%
3/28/18 Concho Resources RSP Permian Inc Equity 157.00 0.32 $50.24 $0.00 $50.24 29.1% 26.5% 26.6%
Low -5.0% -9.3% -5.8%
High 35.4% 26.5% 28.0%
Median 9.2% 11.0% 11.5%
Mean 10.6% 10.1% 11.7%
43 |
| DRAFT | SUBJECT TO FURTHER REVIEW
10.6% 10.1% 11.7% 9.2% 11.0% 11.5%
35.4%
26.5% 28.0%
129.5% 127.6%
112.2%
1-Day 15-Day VWAP 30-Day VWAP
Mean Median High Company [1]
Observed Premiums Paid Analysis (cont.)
Transaction Implied Premium Comparison
1. Implied based on respective VWAP metrics as of 9/17/24 per Bloomberg and the Merger Consideration.
Sources: Bloomberg, Capital IQ, and press releases.
132.6%
Respective metric as of previous materials dated 9/16/24
122.7%
111.8%
Revised for pricing
as of 9/17/24
44 |
| Page
1. Executive Summary 3
2. Financial Analyses 9
3. Selected Public Market Observations 32
4. Appendix 38
Weighted Average Cost of Capital Calculation 39
Observed Premiums Paid Analysis 42
Redeemable Convertible Preferred Stock Terms 45
Glossary of Selected Terms 48
5. Disclaimer 51 |
| DRAFT | SUBJECT TO FURTHER REVIEW
Selected New Series A Preferred Stock Terms
Source: Company management and execution version of Amended and Restated Certificate of Incorporation of Fury Resources, Inc.
Issuer Fury Resources, Inc.
Redemption
If Fury does not redeem 50% of the Series A Preferred Stock issued at the closing of the Transaction within 18 months, then the holders
of Series A Preferred Stock will acquire an additional board seat giving them control of the Issuer board
On or after the fifth (5th) anniversary of the Transaction closing, the holders of Series A Preferred Stock may demand redemption of such
stock. If Issuer does not effect such redemption (a “redemption default”), the Series A Preferred Stock dividend increases by 6%
Aggregate Amount At least $180.202 million (180,202 shares of Series A Preferred Stock) (including $15.00 million (15,000 shares) from potential new buyer,
outside of rollover)
Security Series A Preferred Stock
Dividends Dividends at a fixed rate of either 11.0% per annum in cash or 14.0% per annum if accruing, at the option of the issuer. In the event of a
redemption default, see above, this increases by 6%
Liquidation
Preference
Purchase price plus accrued but unpaid dividends
Voting Rights Except for limited negative consent rights and appointing board members, holders of preferred stock have no voting rights with respect to
the shares of preferred stock
Conversion
Initially convertible into the Issuer’s common stock (“Common Stock”) at a price per share equal to 140% of the price per share at which
the Issuer sells Common Stock to investors in connection with the Acquisition (the “Conversion Price”) as set forth below (the “Conversion
Shares”); provided that in the event of a redemption default the Conversion Price shall decrease by an amount equal to 20% of the then-current Conversion Price
The Preferred Stock shall be convertible into the Conversion Shares at any time at the option of the holder of Preferred Stock
Upon an initial public offering of the Issuer that yields net proceeds to the Issuer of at least $150,000,000 (“IPO”), the Preferred Stock plus
all accrued dividends shall automatically convert into Conversion Shares at price that is the lesser of (i) the Conversion Price or (ii) a 20%
discount to the price per share issued in the IPO
Anti-Dilution
Adjustments
Customary anti-dilution adjustments in the Conversion Price will be made in the event of stock dividend, stock split, reclassification,
reorganization, or consolidation
Investor Rights Customary for transaction of this type including, but not limited to, registration rights, preemptive rights, tag along/co-sale rights and
information rights
Registration Rights Customary demand registration rights within a reasonable period of time after an IPO, as well as subsequent customary piggyback rights
Governance
The Preferred Stockholders shall have the right to appoint two (2) members to the Issuer’s board of directors, subject to a minimum
number of shares of Preferred Stock remaining outstanding. In the event 50% of the Series A Preferred Stock is not redeemed within 18
months after the Transaction closing, the Preferred Stockholders shall have the right to appoint one (1) additional board member giving
them control of the Issuer’s board
The Preferred Stockholders have customary negative consent rights, including, without limitation, with respect to modifying the size of the
Issuer board, issuing additional equity, incurring indebtedness and entering into material transactions
46
Revised (i) decrease in Conversion Price
to 20% from 35% previously in the event of
a redemption default and (ii) IPO amount
to $150 mm from $75 mm previously |
| DRAFT | SUBJECT TO FURTHER REVIEW
Existing Redeemable Convertible Preferred Stock Terms
Source: Company public filings.
1. Refers to PDP PV-20 based on a reserve report prepared by an independent reserve engineering firm at the end of a fiscal quarter.
Issuer Battalion Oil Corporation
Issuance Date / Maturity
Date
Initial issuance of Series A on March 28, 2023; Incremental issuances of Series A-1 on September 6, 2023, Series A-2
on December 15, 2023, Series A-3 on March 27, 2024 and Series A-4 on May 13, 2024 / Matures November 24, 2025
Aggregate Amount
$25 million (25,000 shares) initial Series A issuance; $38 million (38,000 shares) Series A-1 issuance; $35 million
(35,000 shares) Series A-2 issuance; $20 million (20,000 shares) Series A-3 issuance; $20 million (20,000 shares)
Series A-4 issuance
Liquidation Preference Purchase price plus accrued but unpaid dividends
Voting Rights Holders of preferred stock have no voting rights with respect to the shares of preferred stock other than projection-based veto rights
Dividends
Dividends at a fixed rate of either 14.5% per annum in cash or 16.0% per annum PIK on the Liquidation Preference;
compounding and accruing quarterly in arrears
Currently, the Company’s Amended Term Loan Agreement prohibits the payment of cash dividends
Conversion
Holders of preferred stock may convert their shares into common stock at a conversion ratio (the “Conversion Ratio”)
equal to the then applicable Liquidation Preference at the time of conversion divided by the then applicable conversion
price ($9.03 per share for Series A; $7.63 per share for Series A-1; $6.21 for Series A-2; $6.83 for Series A-3; $6.42
for Series A-4)
Company has the right to convert outstanding shares of preferred stock into common stock at the Conversion Ratio
should the Company meet certain calculated valuation metrics(1) which when divided by the number of outstanding
shares of common stock equals or exceeds 130% of the conversion price
Redemption Features
(Company)
Company has the option to redeem the preferred stock in cash for an amount per share of preferred stock equal to
(the “Redemption Price”):
< 120 days following the closing date: 100% of the Liquidation Preference;
On or after 120 days and < 180 days following the closing date: 102% of the Liquidation Preference;
On or after 180 days and prior to the first anniversary of the closing date: 105% of the Liquidation Preference;
After first anniversary and prior to the second anniversary of the closing date: 108% of the Liquidation Preference;
After second anniversary of the closing date: 120% of the Liquidation Preference at such time
Redemption Features
(Change of Control)
On or prior to 150 days following the issuance date, and at the election of the Company, a cash payment equal to the
Liquidation Preference or equity consideration equal to the 107.5% of the Liquidation Preference, or
> 150 days following the issuance date, the Company shall offer each Holder a cash payment equal to the
Redemption Price. Holders may elect conversion into common stock at the Conversion Ratio
47 |
| Page
1. Executive Summary 3
2. Financial Analyses 9
3. Selected Public Market Observations 32
4. Appendix 38
Weighted Average Cost of Capital Calculation 39
Observed Premiums Paid Analysis 42
Redeemable Convertible Preferred Stock Terms 45
Glossary of Selected Terms 48
5. Disclaimer 51 |
| DRAFT | SUBJECT TO FURTHER REVIEW
12M refers to Twelve Month
1P refers to proven reserves
A refers to Actual
Adj. refers to Adjusted
Adjusted EBITDA refers to Earnings Before Interest, Taxes,
Depreciation and Amortization, adjusted for certain non-recurring
items
AGI refers to Acid Gas Injection
Avg refers to Average
Bblpd refers to Barrels per Day
Boe refers to Barrels of Oil Equivalent
Boepd refers to Barrels of Oil Equivalent per Day
CAGR refers to Compound Annual Growth Rate
CAPEX refers to Capital Expenditures
CY refers to Calendar Year
DCF refers to Discounted Cash Flow
Disc. refers to discount
E refers to Estimated
EBIT refers to Earnings Before Interest and Taxes
EBITDA refers to Earnings Before Interest, Taxes, Depreciation and
Amortization
EPS refers to Earnings Per Share
EV refers to Enterprise Value
FV refers to Fair Value
FY refers to Fiscal Year
G&A refers to General and Administrative
GTO refers to Gathering, Transportation and Other
K refers to Thousand
L5M refers to most recently completed 5-month period
Lbs/ft refers to Pounds per Foot
LOE refers to lease operating expenses
LOS refers to lease operating schedule
LQA refers to Last Quarter Annualized
LTM refers to Most recently completed 12-month period for which
financial information has been made public or available, other than for
the Company, in which case LTM refers to Latest 12 Months
Mbbl refers to One Thousand Barrels
Mboe refers to One Thousand Barrel of Oil Equivalent
Mcf refers to Thousand Cubic Feet
Mcfpd refers to Million Cubic Feet per day
MM refers to Million
Mmboe refers to One Million Barrels of Oil Equivalent
MMcf refers to Million Cubic Feet
Mo refers to Month
NA refers to Not Applicable
NAV refers to Net Asset Value
NDA refers to Non-Disclosure Agreement
Glossary of Selected Terms
49 |
| DRAFT | SUBJECT TO FURTHER REVIEW
NFY refers to Refers to the next fiscal year for which financial
information has not been made public, other than for the Company, in
which case NFY refers to Next Fiscal Year
NFY+1 refers to Next Fiscal Year following NFY
NGL refers to Natural Gas Liquid
NMF refers to Not Meaningful Figure
NTM refers to Next Twelve Months
NYMEX refers to New York Mercantile Exchange
P&A refers to Plugging and Abandonment
PDNP refers to Proved Developed Non-Producing
PDP refers to Proved Developed Producing
Prem. refers to premium
PROB refers to Probable
POSS refers to Possible
PUD refers to Proved Undeveloped
PV refers to Present Value
PV-10 refers to present value discounted at ten percent
Q refers to Quarter
R/P refers to Reserves/Production
RADR refers to Risk-Adjusted Discount Rates
RAF refers to Reserve Adjustment Factors
RSU refers to Restricted Stock Unit
SPEE refers to Society of Petroleum Evaluation Engineers
SWD refers to Saltwater Disposal
TIL refers to turn-in-line
UCF refers to Unlevered Cash Flow
VWAP refers to Volume-Weighted Average Price
WACC refers to Weighted Average Cost of Capital
WTI refers to West Texas Intermediate
YoY refers to Year-over-Year
YTD refers to Year to Date
Glossary of Selected Terms (cont.)
50 |
| Page
1. Executive Summary
3
2. Financial Analyses
9
3. Selected Public Market Observations 32
4. Appendix 38
5. Disclaimer 51 |
| DRAFT | SUBJECT TO FURTHER REVIEW
This presentation, and any supplemental information (written or oral) or other documents provided in connection therewith (collectively, the “materials”), are provided solely
for the information of the Board of Directors (the “Board”) of Battalion Oil Corporation (the “Company”) by Houlihan Lokey in connection with the Board’s consideration of a
potential transaction (the “Transaction”) involving the Company. This presentation is incomplete without reference to, and should be considered in conjunction with, any
supplemental information provided by and discussions with Houlihan Lokey in connection therewith. Any defined terms used herein shall have the meanings set forth
herein, even if such defined terms have been given different meanings elsewhere in the materials.
The materials are for discussion purposes only. Houlihan Lokey expressly disclaims any and all liability, whether direct or indirect, in contract or tort or otherwise, to any
person in connection with the materials. The materials were prepared for specific persons familiar with the business and affairs of the Company for use in a specific
context and were not prepared with a view to public disclosure or to conform with any disclosure standards under any state, federal or international securities laws or other
laws, rules or regulations, and none of the Board, the Company or Houlihan Lokey takes any responsibility for the use of the materials by persons other than the Board.
The materials are provided on a confidential basis solely for the information of the Board and may not be disclosed, summarized, reproduced, disseminated or quoted or
otherwise referred to, in whole or in part, without Houlihan Lokey’s express prior written consent, except as expressly permitted by Houlihan Lokey’s engagement letter
with the Company.
Notwithstanding any other provision herein, the Company (and each employee, representative or other agent of the Company) may disclose to any and all persons without
limitation of any kind, the tax treatment and tax structure of any transaction and all materials of any kind (including opinions or other tax analyses, if any) that are provided
to the Company relating to such tax treatment and structure. However, any information relating to the tax treatment and tax structure shall remain confidential (and the
foregoing sentence shall not apply) to the extent necessary to enable any person to comply with securities laws. For this purpose, the tax treatment of a transaction is the
purported or claimed U.S. income or franchise tax treatment of the transaction and the tax structure of a transaction is any fact that may be relevant to understanding the
purported or claimed U.S. income or franchise tax treatment of the transaction. If the Company plans to disclose information pursuant to the first sentence of this
paragraph, the Company shall inform those to whom it discloses any such information that they may not rely upon such information for any purpose without Houlihan
Lokey’s prior written consent. Houlihan Lokey is not an expert on, and nothing contained in the materials should be construed as advice with regard to, legal, accounting,
regulatory, insurance, tax or other specialist matters. Houlihan Lokey’s role in reviewing any information was limited solely to performing such a review as it deemed
necessary to support its own advice and analysis and was not on behalf of the Board.
The materials necessarily are based on financial, economic, market and other conditions as in effect on, and the information available to Houlihan Lokey as of, the date of
the materials. Although subsequent developments may affect the contents of the materials, Houlihan Lokey has not undertaken, and is under no obligation, to update,
revise or reaffirm the materials. The materials are not intended to provide the sole basis for evaluation of the Transaction and do not purport to contain all information that
may be required. The materials do not address the underlying business decision of the Company or any other party to proceed with or effect the Transaction, or the
relative merits of the Transaction as compared to any alternative business strategies or transactions that might be available for the Company or any other party. The
materials do not constitute any opinion, nor do the materials constitute a recommendation to the Board, the Company, any security holder of the Company or any other
party as to how to vote or act with respect to any matter relating to the Transaction or otherwise or whether to buy or sell any assets or securities of any company.
Houlihan Lokey’s only opinion is the opinion, if any, that is actually delivered to the Board. In preparing the materials Houlihan Lokey has acted as an independent
contractor and nothing in the materials is intended to create or shall be construed as creating a fiduciary or other relationship between Houlihan Lokey and any party. The
materials may not reflect information known to other professionals in other business areas of Houlihan Lokey and its affiliates.
Disclaimer
52 |
| DRAFT | SUBJECT TO FURTHER REVIEW
The preparation of the materials was a complex process involving quantitative and qualitative judgments and determinations with respect to the financial, comparative and
other analytic methods employed and the adaption and application of these methods to the unique facts and circumstances presented and, therefore, is not readily
susceptible to partial analysis or summary description. Furthermore, Houlihan Lokey did not attribute any particular weight to any analysis or factor considered by it, but
rather made qualitative judgments as to the significance and relevance of each analysis and factor. Each analytical technique has inherent strengths and weaknesses, and
the nature of the available information may further affect the value of particular techniques. Accordingly, the analyses contained in the materials must be considered as a
whole. Selecting portions of the analyses, analytic methods and factors without considering all analyses and factors could create a misleading or incomplete view. The
materials reflect judgments and assumptions with regard to industry performance, general business, economic, regulatory, market and financial conditions and other
matters, many of which are beyond the control of the participants in the Transaction. Any estimates of value contained in the materials are not necessarily indicative of
actual value or predictive of future results or values, which may be significantly more or less favorable. Any analyses relating to the value of assets, businesses or
securities do not purport to be appraisals or to reflect the prices at which any assets, businesses or securities may actually be sold. The materials do not constitute a credit
rating. In preparing the materials, Houlihan Lokey has not conducted any physical inspection or independent appraisal or evaluation of any of the assets, properties or
liabilities (contingent or otherwise) of the Company or any other party and has no obligation to evaluate the solvency of the Company or any other party under any law.
All budgets, projections, estimates, financial analyses, reports and other information with respect to operations reflected in the materials have been prepared by
management of the relevant party or are derived from such budgets, projections, estimates, financial analyses, reports and other information or from other sources, which
involve numerous and significant subjective determinations made by management of the relevant party and/or which such management has reviewed and found
reasonable. The budgets, projections and estimates contained in the materials may or may not be achieved and differences between projected results and those actually
achieved may be material. Houlihan Lokey has relied upon representations made by management of the Company that such budgets, projections and estimates have
been reasonably prepared in good faith on bases reflecting the best currently available estimates and judgments of such management (or, with respect to information
obtained from public sources, represent reasonable estimates), and Houlihan Lokey expresses no opinion with respect to such budgets, projections or estimates or the
assumptions on which they are based. The scope of the financial analysis contained herein is based on discussions with the Company (including, without limitation,
regarding the methodologies to be utilized), and Houlihan Lokey does not make any representation, express or implied, as to the sufficiency or adequacy of such financial
analysis or the scope thereof for any particular purpose.
Houlihan Lokey has assumed and relied upon the accuracy and completeness of the financial and other information provided to, discussed with or reviewed by it without
(and without assuming responsibility for) independent verification of such information, makes no representation or warranty (express or implied) in respect of the accuracy
or completeness of such information and has further relied upon the assurances of the Company that it is not aware of any facts or circumstances that would make such
information inaccurate or misleading. In addition, Houlihan Lokey has relied upon and assumed, without independent verification, that there has been no change in the
business, assets, liabilities, financial condition, results of operations, cash flows or prospects of the Company or any other participant in the Transaction since the
respective dates of the most recent financial statements and other information, financial or otherwise, provided to, discussed with or reviewed by Houlihan Lokey that
would be material to its analyses, and that the final forms of any draft documents reviewed by Houlihan Lokey will not differ in any material respect from such draft
documents.
Disclaimer (cont.)
53 |
| DRAFT | SUBJECT TO FURTHER REVIEW
The materials are not an offer to sell or a solicitation of an indication of interest to purchase any security, option, commodity, future, loan or currency. The materials do not
constitute a commitment by Houlihan Lokey or any of its affiliates to underwrite, subscribe for or place any securities, to extend or arrange credit, or to provide any other
services. In the ordinary course of business, certain of Houlihan Lokey’s affiliates and employees, as well as investment funds in which they may have financial interests or
with which they may co-invest, may acquire, hold or sell, long or short positions, or trade or otherwise effect transactions, in debt, equity, and other securities and financial
instruments (including loans and other obligations) of, or investments in, the Company, any Transaction counterparty, any other Transaction participant, any other
financially interested party with respect to any transaction, other entities or parties that are mentioned in the materials, or any of the foregoing entities’ or parties’ respective
affiliates, subsidiaries, investment funds, portfolio companies and representatives (collectively, the “Interested Parties”), or any currency or commodity that may be
involved in the Transaction. Houlihan Lokey provides mergers and acquisitions, restructuring and other advisory and consulting services to clients, which may have in the
past included, or may currently or in the future include, one or more Interested Parties, for which services Houlihan Lokey has received, and may receive, compensation.
Although Houlihan Lokey in the course of such activities and relationships or otherwise may have acquired, or may in the future acquire, information about one or more
Interested Parties or the Transaction, or that otherwise may be of interest to the Board or the Company, Houlihan Lokey shall have no obligation to, and may not be
contractually permitted to, disclose such information, or the fact that Houlihan Lokey is in possession of such information, to the Board or the Company or to use such
information on behalf of the Board or the Company. Houlihan Lokey’s personnel may make statements or provide advice that is contrary to information contained in the
materials.
Disclaimer (cont.)
54 |
| DRAFT | SUBJECT TO FURTHER REVIEW 55
CORPORATE FINANCE
FINANCIAL RESTRUCTURING
FINANCIAL AND VALUATION ADVISORY
HL.com |
Exhibit 99.(c)(vii)
| Project San Jacinto
SUPPLEMENTAL SCHEDULES FOR THE BOARD OF DIRECTORS OF BATTALION OIL
CORPORATION
SEPTEMBER 1 8 , 2024 | CONFIDENTIAL |
| CONFIDENTIAL
Table of Contents
2
Page
1. Selected Public Market Observations 3
2. Benchmarking Data 7
3. Selected Technical Observations 12
4. Pricing 20
5. NAV Analysis Detail 22
6. Glossary of Selected Terms 32
7. Disclaimer 35 |
| Page
1. Selected Public Market Observations 3
2. Benchmarking Data 7
3. Selected Technical Observations 12
4. Pricing 20
5. NAV Analysis Detail 22
6. Glossary of Selected Terms 32
7. Disclaimer 35 |
| CONFIDENTIAL
Selected Float and Trading Data
Average Daily Volume1 / Shares Outstanding
Average Daily Volume1 / Public Float
1. Based on 90-day average trading volume as of 9/16/24. HPK refers to HighPeak Energy, Inc., MTDR refers to Matador Resources Company, PR refers to Permian Resources
Corporation, and VTLE refers to Vital Energy, Inc.
2. Company float excludes shares held by Luminus Management, LLC., Brookfield Corporation, LSP Investment Advisors, LLC., and insiders.
Source: Capital IQ as of 9/16/24.
Revised metrics as
of 9/16/24
4
0.1% 0.2%
1.4% 1.5%
2.9%
Median: 1.5%
Company HPK MTDR PR VTLE
0.3%
1.4% 1.5%
1.7%
4.0%
Median: 1.6%
Company [2] HPK MTDR PR VTLE |
| CONFIDENTIAL
Selected Float and Trading Data (cont.)
Public Float / Shares Outstanding
Average Daily Traded Value2
(dollars in millions)
1. Company float excludes shares held by Luminus Management, LLC., Brookfield Corporation, LSP Investment Advisors, LLC., and insiders.
2. Based on 90-day average trading value as of 9/16/24. HPK refers to HighPeak Energy, Inc., MTDR refers to Matador Resources Company, PR refers to Permian Resources
Corporation, and VTLE refers to Vital Energy, Inc.
Source: Capital IQ as of 9/16/24.
Revised metrics as
of 9/16/24
5
$0.1 $4.2
$100.9
$160.8
$40.2
Median: $70.5
Company HPK MTDR PR VTLE
23.2%
15.5%
93.2% 89.4%
71.8%
Median: 80.6%
Company [1] HPK MTDR PR VTLE |
| CONFIDENTIAL
Ownership Summary
16.5
million
shares
Note: Ownership represents data as of 9/16/24.
1. Conversion of Preferred would result in an implied 22.1 million shares on an as converted basis. Illustrative analysis assumes conversion date of 9/17/24, PIK interest rate of 16.0%,
and per share conversion price of $9.03 for Series A, $7.63 for Series A-1, $6.21 for Series A-2, $6.83 for Series A-3 and $6.42 for Series A-4 tranches respectively.
Sources: Capital IQ and public filings.
(shares in millions)
38.6
million
shares
Revised for information
as of 9/16/24
1) Luminus Management, LLC: 37.4%
2) Brookfield Corporation: 24.2%
3) LSP Investment Advisors, LLC: 14.4%
4) The Vanguard Group, Inc.: 1.7%
5) Loomis Sayles & Company, L.P.: 1.6%
6) Dynamic Technology Lab Pte Ltd: 1.0%
7) CM Management, LLC: 0.9%
8) Morgan Stanley, Investment Banking and Brokerage
Investments: 0.8%
Current / Former Directors and Executive Officers: 0.8%
Other: 17.2%
6
If Preferred does not convert: If Preferred [1] converts:
Common Stock Common Stock
Holder Shares % Outstanding Shares % Outstanding
Luminus Management, LLC 6.2 37.4% 18.0 46.5%
Brookfield Corporation 4.0 24.2% 76.0% 9.8 25.3% 89.8%
LSP Investment Advisors, LLC 2.4 14.4% 6.9 17.9%
The Vanguard Group, Inc. 0.3 1.7% 0.3 0.7%
Loomis Sayles & Company, L.P. 0.3 1.6% 0.3 0.7%
Dynamic Technology Lab Pte Ltd 0.2 1.0% 0.2 0.4%
CM Management, LLC 0.1 0.9% 0.1 0.4%
Morgan Stanley, Investment Banking and Brokerage Investments 0.1 0.8% 0.1 0.3%
Current / Former Directors and Executive Officers 0.1 0.8% 0.1 0.3%
Other 2.8 17.2% 2.8 7.4%
Total 16.5 100.0% 38.6 100.0%
1) Luminus Management, LLC: 46.5%
2) Brookfield Corporation: 25.3%
3) LSP Investment Advisors, LLC: 17.9%
4) The Vanguard Group, Inc.: 0.7%
5) Loomis Sayles & Company, L.P.: 0.7%
6) Dynamic Technology Lab Pte Ltd: 0.4%
7) CM Management, LLC: 0.4%
8) Morgan Stanley, Investment Banking and Brokerage
Investments: 0.3%
Current / Former Directors and Executive Officers: 0.3%
Other: 7.4% |
| Page
1. Selected Public Market Observations 3
2. Benchmarking Data 7
3. Selected Technical Observations 12
4. Pricing 20
5. NAV Analysis Detail 22
6. Glossary of Selected Terms 32
7. Disclaimer 35 |
| CONFIDENTIAL
6.7% 6.1% 4.6%
1.5%
-13.6%
Median: 3.1%
HPK Company MTDR [1] PR [2] VTLE [3]
Selected Benchmarking Data
Projected Growth (2024E-2025E EBITDA)
1. Matador pro forma EBITDA estimate is unavailable for 2024E. Matador 2025E and 2026E metrics shown pro forma for acquisition of Ameredev II announced 6/12/24.
2. Permian resources shown pro forma for acquisition of Oxy assets announced 7/29/24.
3. Vital shown pro forma for acquisition of Point Energy Partners assets announced 7/28/24.
Sources: Company management, Capital IQ and public filings.
Projected Growth (2025E-2026E EBITDA)
Revised for consensus
estimates as of 9/16/24
8
11.3%
7.5%
-3.9%
-15.1%
NA
Median: -3.9%
Company PR HPK VTLE MTDR [1] |
| CONFIDENTIAL
5.2%
2.9%
0.9%
-0.9%
-3.4%
Median: 1.0%
MTDR [1] PR [2] Company VTLE [3] HPK
Selected Benchmarking Data
1. Matador shown pro forma for acquisition of Ameredev II announced 6/12/24.
2. Permian resources shown pro forma for acquisition of Oxy assets announced 7/29/24.
3. Vital shown pro forma for acquisition of Point Energy Partners assets announced 7/28/24.
Sources: Company management, Capital IQ and public filings.
Projected Growth (2025E-2026E Production)
9
Revised for consensus
estimates as of 9/16/24 |
| CONFIDENTIAL
Selected Benchmarking Data (cont.)
Internal Investment (2024E Capital Expenditures / EBITDA)
Internal Investment (2025E Capital Expenditures / EBITDA)
1. Pro forma 2024 estimates for Matador Resources are unavailable.
2. Pro forma 2024 capital expenditure estimates for Vital Energy are unavailable.
Sources: Company management, Capital IQ and public filings.
Revised for consensus
estimates as of 9/16/24
10
54.6%
63.9%
90.5%
NA NA
Median: 59.2%
PR HPK Company MTDR [1] VTLE [2]
50.7% 55.4%
68.7% 68.8%
127.2%
Median: 62.1%
PR MTDR HPK VTLE Company |
| CONFIDENTIAL
$11,108
$9,164
$5,303
$2,884
$388
Median: $5,303
PR [1] MTDR [2] VTLE [3] HPK Company [4]
Selected Benchmarking Data (cont.)
2023 Proved Reserves (Mmboe)
2023 PV-10
1. Permian Resources reserve information pro forma for Oxy asset acquisition is unavailable. Value shown based on standalone information.
2. Matador Resources shown pro forma for their acquisition of Ameredev II announced 6/12/24.
3. Vital shown pro forma for acquisition of Point Energy Partners assets announced 7/28/24.
4. Based on Strip pricing case.
Sources: Company management, Capital IQ and public filings.
Revised for current
metrics
11
925
578
453
154
63
Median: 453
PR [1] MTDR [2] VTLE [3] HPK Company [4] |
| Page
1. Selected Public Market Observations 3
2. Benchmarking Data 7
3. Selected Technical Observations 12
4. Pricing 20
5. NAV Analysis Detail 22
6. Glossary of Selected Terms 32
7. Disclaimer 35 |
| CONFIDENTIAL
PDP Production Forecast Review
Houlihan Lokey compared gross historical production to gross forecasted
production by basin, analyzing (i) production rate and (ii) decline rate:
(i) Forecasted production rate appears in line with recent output
(ii) Forecasted decline rate ties to historical trends
Well concentration appears well diversified with 80% of PDP value coming from
~25% of the Company’s wells
Note: Gross production shown; Full historical production is current thru 04/2024; PV10 based on 09/16/24 strip pricing, effective 07/01/2024
Source: Company’s 2Q24 ARIES database
Key Points
Gross PDP Production Profile
Revised for pricing as
of 9/16/24
PDP Well Concentration
13
Single Well PV-10 ($mm)
$0
$2
$4
$6
$8
$10
$12
$14
$16
Cumulative PV-10 Contribution
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
Top 80%
(32 wells)
Bottom 20%
(95 wells)
1
10
100
01/2015 01/2016 01/2017 01/2018 01/2019 01/2020 01/2021 01/2022 01/2023 01/2024 01/2025 01/2026 01/2027 01/2028 01/2029 01/2030
Daily Production
MBbl/d and MMcf/d Historical Oil Historical Gas
29% NTM Decline |
| CONFIDENTIAL
Projection Summaries | PDP LOS - Historical and Projected LOE
Set forth below is a summary of the Company’s historical and projected fixed and variable LOE costs
Source: Company management.
(1) Projections assume stepdowns of ~$28k/well/mo in year 6 for MD; ~$9k in year 8 for WQ; ~$24k in year 8 for HD; (2) Represents WaterBridge Contract.
Monument Draw West Quito Draw Hackberry Draw
Fixed LOE ($M / Well / Month)
Variable LOE ( $ / Bw) (2)
$0.78
-
$0.30
$0.60
$0.90
$1.20
$1.50
YE-22 YE-23 1Q-24 Proj.
$0.80
-
$0.30
$0.60
$0.90
$1.20
$1.50
YE-22 YE-23 1Q-24 Proj.
$1.11
-
$0.30
$0.60
$0.90
$1.20
$1.50
YE-22 YE-23 1Q-24 Proj.
$49.1
-
$15.0
$30.0
$45.0
$60.0
YE-22 YE-23 1Q-24 24-Apr Yr 1-7
$23.4
-
$15.0
$30.0
$45.0
$60.0
YE-22 YE-23 1Q-24 24-Apr Yr 1-7
$39.5
-
$15.0
$30.0
$45.0
$60.0
YE-22 YE-23 1Q-24 24-Apr Yr 1-5
Assumes gas lift, which many wells are 2+ years without; switching to
rod pump after 7 years production life (similar to legacy wells)
Assumes jet pump; switching to rod pump after 5 years
production life
Assumes jet pump; switching to rod pump after 7 years production
life. HBD's reversion date reflects larger volumes for longer
SWD Forecast
Fixed LOE Forecast
Workover 6 Month Average
6Mo Avg.
LOE = $19
6Mo Avg.
LOE = $27
6Mo Avg.
LOE = $32
6 Month Average
6Mo Avg.
SWD = $1.09 6Mo Avg.
SWD = $0.83 6Mo Avg.
SWD = $0.75
(1) (1) (1)
14 |
| CONFIDENTIAL
Asset Overview | PDP LOS – GTO & LOE Cost Breakdown
Set forth below are the Company’s historical and projected Gathering, Transportation and Other cost and LOE costs per Boe
Source: Company management.
Total Company
GTO ($ / Boe) Total LOE + Workover Excluding GTO ($ / Boe)
GTO / Boe Forecast LOE / Boe Workover / Boe Forecast
$11.36
$13.23 $13.23 $13.29
$14.06
$10.77 $9.92 $10.33 $9.81 $9.10
1Q-23 2Q-23 3Q-23 4Q-23 1Q-24 2Q-24 3Q-24 4Q-24 1Q-25 2Q-25
$8.02
$8.78
$9.64 $9.63 $9.79 $9.51
$9.78 $10.17
$9.59
$9.10
$0.83
$2.03 $0.79
$2.24
$0.74 $0.83
1Q-23 2Q-23 3Q-23 4Q-23 1Q-24 2Q-24 3Q-24 4Q-24 4Q-24 4Q-24
AGI Online
2Q-24
15 |
| CONFIDENTIAL
GOR Historical vs. Projections Trend
Monument Draw PDP (Historical vs Forecast Detail) | Mcf of Gas to Bbl of Oil Ratio
Source: Company provided ARIES reserves database.
Current database assumptions for go-forward GOR appear in line with recent trends
Historical Forecast
4.3x
4.1x
3.7x
4.2x 4.1x
4.2x 4.2x 4.2x
4.5x 4.6x 4.6x 4.6x
Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24 YE-24 YE-25 YE-26 YE-27 YE-28
16 |
| CONFIDENTIAL
$10.08 $9.72 $9.57 $8.94 $8.46
$11.13 $11.13
$1.29
$0.56 $0.37 $1.67
$0.87
$2.64
$10.00
$9.10
$8.30 $8.60
$9.80
$11.37
$10.28 $9.95
$10.61
$8.40
$12.00
$11.17
Jan-24 Feb-24 Mar-24 Apr-24 May-24 Jun-24 Jul-24 YE-24 YE-25 YE-26 YE-27 YE-28
LOE Historical vs. Projections Trend
Source: Company provided ARIES reserves database.
Current database assumptions for go-forward LOE + Workover Expenses (Excluding GTO) appear in line with the YTD average
LOE (Historical vs Forecast Detail) | $ / boe
Historical LOE Historical Workover Forecast YTD Average
17 |
| CONFIDENTIAL - PRELIMINARY DRAFT - SUBJECT TO FURTHER REVIEW
CONFIDENTIAL
Type Curve Decline
Monument Draw
Type Well Selection Map
Monument Draw NSAI Type Curves utilizing analogous, operated Battalion wells
Company Parameters
Lateral Length 10,000’
Peak Rate: Oil (Bblpd) / Wet Gas (Mcfpd) 1,045 / 1,598
Initial Decline (%): Oil / Gas 75% / 75%
b-factor: Oil / Gas 1.1 / 1.1
EURT: Oil (Mbbl) / Wet Gas (Mmcf) (1) 729 / 1,939
EURT: (2-Stream Mboe) / % Oil (1) 1,052 / 69%
Type Curve
Type Wells BATL
Type Wells Avg
Source: Company management
(1) EURT: Technical EUR with 50 year cut off
18 |
| CONFIDENTIAL - PRELIMINARY DRAFT - SUBJECT TO FURTHER REVIEW
CONFIDENTIAL
Type Curve Decline
West Quito Draw
Type Well Selection Map
West Quito Draw NSAI Type Curves utilizing analogous, operated Battalion wells
Company Parameters
Lateral Length 10,000’
Peak Rate: Oil (Bblpd) / Wet Gas (Mcfpd) 600 / 5,568
Initial Decline (%): Oil / Gas 67% / 58%
b-factor: Oil / Gas 1.3 / 1.3
EURT: Oil (Mbbl) / Wet Gas (Mmcf) (1) 657 / 7,833
EURT: (2-Stream Mboe) / % Oil (1) 1,963 / 33%
Type Curve
Type Wells BATL
Type Wells Avg
Source: Company management
(1) EURT: Technical EUR with 50 year cut off
19 |
| Page
1. Selected Public Market Observations 3
2. Benchmarking Data 7
3. Selected Technical Observations 12
4. Pricing 20
5. NAV Analysis Detail 22
6. Glossary of Selected Terms 32
7. Disclaimer 35 |
| CONFIDENTIAL
Commodity Pricing Summary
(dollars in actuals)
WTI Comparison Natural Gas Comparison
Source: Capital IQ as of 9/16/23.
Revised for pricing
as of 9/16/24
21
$0.00
$1.00
$2.00
$3.00
$4.00
$5.00
2024 2025 2026 2027 2028 After
NYMEX Strip Case NYMEX Strip +10% Pricing
NYMEX Strip -10% Pricing
$0.00
$20.00
$40.00
$60.00
$80.00
2024 2025 2026 2027 2028 After
NYMEX Strip Case NYMEX Strip +10% Pricing
NYMEX Strip -10% Pricing
Date NYMEX Strip Case NYMEX Strip +10% Pricing NYMEX Strip -10% Pricing
Natural Gas Crude Oil - WTI Natural Gas Crude Oil - WTI Natural Gas Crude Oil - WTI
2024 $2.39 $73.21 $2.39 $73.21 $2.39 $73.21
2025 $3.17 $66.94 $3.17 $66.94 $3.17 $66.94
2026 $3.54 $65.53 $3.79 $70.43 $3.28 $60.63
2027 $3.56 $64.71 $3.92 $71.18 $3.20 $58.24
2028 $3.47 $64.30 $3.82 $70.73 $3.12 $57.87
After $3.47 $64.30 $3.82 $70.73 $3.12 $57.87 |
| Page
1. Selected Public Market Observations 3
2. Benchmarking Data 7
3. Selected Technical Observations 12
4. Pricing 20
5. NAV Analysis Detail 22
6. Glossary of Selected Terms 32
7. Disclaimer 35 |
| CONFIDENTIAL
NAV Detail
Strip Analysis
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
Revised for pricing
as of 9/16/24
23
PDP
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 2,170.9 $89,543.2 $5,560.3 $42,632.8 $2,866.2 $0.0 $0.0 $38,483.8 $37,582.6
2025E 3,620.8 $146,255.5 $9,190.6 $74,608.1 $0.0 $0.0 $0.0 $62,456.8 $56,894.7
2026E 3,055.3 $123,394.6 $7,886.9 $60,914.5 $0.0 $0.0 $0.0 $54,593.2 $45,216.0
2027E 2,661.8 $105,926.9 $6,792.0 $57,288.6 $0.0 $8,218.2 $527.9 $34,156.1 $25,721.7
2028E 2,383.7 $93,623.8 $6,043.8 $51,875.3 $0.0 $9.5 $0.6 $35,695.8 $24,427.6
2029E 2,166.7 $84,885.4 $5,683.6 $47,392.1 $0.0 $461.4 $29.6 $31,377.9 $19,527.3
2030E 1,984.6 $77,714.3 $5,252.8 $43,372.1 $0.0 $233.5 $15.0 $28,870.9 $16,327.2
2031E 1,834.0 $71,736.7 $4,850.5 $40,037.5 $0.0 $233.5 $15.0 $26,630.3 $13,690.7
2032E 1,679.5 $65,772.1 $4,445.8 $36,072.0 $0.0 $10.2 $0.7 $25,244.7 $11,793.9
2033E 1,548.0 $60,636.2 $4,098.3 $34,452.3 $0.0 $233.5 $15.0 $21,867.1 $9,284.3
2034E 1,437.1 $56,282.7 $3,804.3 $33,241.7 $0.0 $467.2 $30.0 $18,799.6 $7,258.3
2035E 1,317.8 $51,625.6 $3,489.2 $31,464.7 $0.0 $700.0 $45.0 $16,016.7 $5,624.4
2036E 1,206.3 $47,385.2 $3,200.2 $29,840.4 $0.0 $0.0 $0.0 $14,344.7 $4,577.9
2037E 1,094.6 $43,014.7 $2,904.8 $27,875.1 $0.0 $933.7 $60.0 $11,361.1 $3,300.8
2038E 984.4 $38,623.6 $2,609.6 $25,676.1 $0.0 $467.0 $30.0 $9,900.9 $2,614.2
2039E 901.4 $35,378.1 $2,390.3 $24,368.9 $0.0 $934.2 $60.0 $7,744.7 $1,858.7
2040E 803.7 $31,412.8 $2,124.9 $22,228.4 $0.0 $895.1 $57.5 $6,221.9 $1,359.3
2041E 693.4 $27,053.1 $1,831.2 $19,519.0 $0.0 $700.5 $45.0 $5,047.4 $999.9
2042E 583.6 $23,195.9 $1,562.3 $17,109.0 $0.0 $662.2 $42.5 $3,905.0 $706.4
2043E 487.3 $19,440.0 $1,308.3 $14,613.0 $0.0 $1,577.2 $101.3 $2,042.8 $338.1
2044E 405.6 $16,039.9 $1,082.5 $12,283.2 $0.0 $1,109.1 $71.3 $1,636.4 $245.4
2045E 345.8 $13,591.9 $919.0 $10,699.6 $0.0 $1,397.1 $89.7 $665.9 $92.1
2046E 267.6 $10,533.4 $712.2 $8,423.3 $0.0 $877.6 $56.4 $576.7 $70.5
2047E 216.6 $8,432.0 $572.2 $6,907.3 $0.0 $1,478.2 $95.0 ($430.7) ($49.4)
2048E 183.1 $7,020.1 $478.7 $5,969.3 $0.0 $1,322.9 $85.0 ($665.9) ($64.2)
2049E 140.2 $5,133.4 $355.1 $4,483.8 $0.0 $1,046.6 $67.2 ($684.7) ($62.1)
2050E 131.8 $4,825.4 $333.8 $4,315.8 $0.0 $233.5 $15.0 ($42.6) ($4.2)
2051E 114.4 $4,129.7 $287.0 $3,870.1 $0.0 $1,357.2 $87.2 ($1,297.4) ($97.5)
2052E 94.0 $3,253.7 $229.2 $3,220.3 $0.0 $0.0 $0.0 ($195.9) ($13.5)
2053E 87.7 $3,026.1 $213.4 $3,152.1 $0.0 $0.0 $0.0 ($339.4) ($21.3)
2054E 82.4 $2,843.5 $200.5 $3,118.1 $0.0 $408.6 $26.3 ($857.5) ($49.3)
2055E 77.4 $2,672.2 $188.4 $3,086.2 $0.0 $233.5 $15.0 ($820.9) ($43.2)
2056E 67.3 $2,290.7 $162.3 $2,520.8 $0.0 $0.0 $0.0 ($392.4) ($19.1)
2057E 55.6 $1,861.8 $132.8 $1,234.8 $0.0 $0.0 $0.0 $494.2 $21.3
2058E 51.1 $1,709.3 $121.9 $1,174.4 $0.0 $3.6 $0.2 $409.6 $16.1
2059E 48.1 $1,606.7 $114.6 $1,155.3 $0.0 $233.5 $15.0 $118.4 $4.2
2060E 45.2 $1,510.3 $107.7 $1,137.2 $0.0 $203.5 $13.1 $74.9 $2.4
2061E 42.5 $1,419.7 $101.3 $1,120.3 $0.0 $0.0 $0.0 $198.1 $5.8
2062E 35.8 $1,203.1 $85.7 $980.1 $0.0 $0.0 $0.0 $137.3 $3.7
2063E 26.4 $850.5 $61.4 $699.0 $0.0 $0.0 $0.0 $90.2 $2.2
2064E 18.8 $604.2 $43.6 $502.7 $0.0 $0.0 $0.0 $57.8 $1.3
2065E 16.4 $525.4 $38.0 $455.4 $0.0 $417.8 $26.8 ($359.0) ($7.2)
2066E 10.4 $331.8 $24.0 $295.4 $0.0 $458.0 $29.4 ($416.2) ($7.7)
2067E 7.7 $246.9 $17.9 $229.0 $0.0 $204.0 $13.1 ($191.0) ($3.3)
2068E 5.8 $185.0 $13.4 $182.1 $0.0 $214.6 $13.8 ($211.2) ($3.1)
2069E 3.4 $110.1 $7.9 $118.7 $0.0 $223.7 $14.4 ($225.8) ($3.1)
2070E 1.1 $35.2 $2.5 $39.3 $0.0 $0.0 $0.0 ($6.6) ($0.1)
2071E 0.0 $0.0 $0.0 $0.0 $0.0 $184.9 $11.9 ($173.0) ($1.9)
2072E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2073E 0.0 $0.0 $0.0 $0.0 $0.0 $164.7 $10.6 ($154.1) ($1.5)
2074E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2075E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Total 35,197.4 $1,388,892.5 $91,636.4 $815,955.3 $2,866.2 $28,509.4 $1,831.4 $451,756.5 $289,117.4 |
| CONFIDENTIAL
NAV Detail
Strip Analysis (cont.)
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
24
Revised for pricing
as of 9/16/24
PDNP
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 199.2 $11,143.6 $689.2 $1,528.0 $7,821.8 $0.0 $0.0 $1,104.7 $946.2
2025E 234.9 $11,900.1 $752.9 $2,365.1 $782.2 $0.0 $0.0 $7,999.9 $7,291.0
2026E 148.8 $7,033.7 $454.4 $1,892.4 $0.0 $0.0 $0.0 $4,686.9 $3,889.1
2027E 107.5 $5,025.7 $324.9 $1,596.5 $0.0 $0.0 $0.0 $3,104.3 $2,339.4
2028E 85.3 $3,951.3 $255.2 $1,436.3 $0.0 $0.0 $0.0 $2,259.8 $1,547.4
2029E 71.1 $3,296.9 $213.0 $1,210.3 $0.0 $0.0 $0.0 $1,873.7 $1,164.1
2030E 61.3 $2,842.0 $183.6 $1,015.2 $0.0 $0.0 $0.0 $1,643.2 $929.2
2031E 54.1 $2,505.8 $161.9 $963.0 $0.0 $0.0 $0.0 $1,380.9 $709.8
2032E 48.5 $2,246.3 $145.1 $922.8 $0.0 $0.0 $0.0 $1,178.4 $550.6
2033E 44.0 $2,039.5 $131.7 $890.7 $0.0 $0.0 $0.0 $1,017.1 $432.0
2034E 40.4 $1,870.4 $120.8 $864.4 $0.0 $0.0 $0.0 $885.1 $341.8
2035E 37.3 $1,729.4 $111.7 $842.6 $0.0 $0.0 $0.0 $775.1 $272.1
2036E 34.7 $1,609.9 $104.0 $824.0 $0.0 $0.0 $0.0 $681.9 $217.6
2037E 32.5 $1,507.1 $97.4 $808.1 $0.0 $0.0 $0.0 $601.7 $174.5
2038E 30.6 $1,416.1 $91.5 $793.9 $0.0 $0.0 $0.0 $530.6 $139.9
2039E 28.7 $1,331.1 $86.0 $780.8 $0.0 $0.0 $0.0 $464.4 $111.3
2040E 27.0 $1,251.2 $80.8 $768.4 $0.0 $0.0 $0.0 $402.0 $87.6
2041E 25.4 $1,176.2 $76.0 $756.7 $0.0 $0.0 $0.0 $343.5 $68.1
2042E 23.9 $1,105.6 $71.4 $745.8 $0.0 $0.0 $0.0 $288.4 $52.0
2043E 22.4 $1,039.3 $67.1 $735.5 $0.0 $0.0 $0.0 $236.6 $38.8
2044E 21.1 $976.9 $63.1 $725.8 $0.0 $0.0 $0.0 $188.0 $28.0
2045E 19.8 $918.3 $59.3 $716.7 $0.0 $0.0 $0.0 $142.3 $19.3
2046E 18.6 $863.2 $55.8 $708.2 $0.0 $0.0 $0.0 $99.3 $12.2
2047E 17.5 $811.4 $52.4 $700.1 $0.0 $0.0 $0.0 $58.9 $6.6
2048E 14.0 $648.2 $41.9 $584.5 $0.0 $0.0 $0.0 $21.9 $2.2
2049E 3.5 $164.3 $10.6 $151.8 $0.0 $0.0 $0.0 $1.8 $0.2
2050E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2051E 0.0 $0.0 $0.0 $0.0 $0.0 $190.7 $12.3 ($178.5) ($13.4)
2052E 0.0 $0.0 $0.0 $0.0 $0.0 $215.1 $13.8 ($201.3) ($14.1)
2053E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2054E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2055E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2056E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2057E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2058E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2059E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2060E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2061E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2062E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2063E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2064E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2065E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2066E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2067E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2068E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2069E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2070E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2071E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2072E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2073E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2074E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2075E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Total 1,452.1 $70,403.4 $4,501.6 $25,327.4 $8,603.9 $405.9 $26.1 $31,590.6 $21,343.4 |
| CONFIDENTIAL
NAV Detail
Strip Analysis (cont.)
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
25
Revised for pricing
as of 9/16/24
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 0.0 $0.0 $0.0 $3,405.3 $21,892.0 $0.0 $0.0 ($25,297.3) ($24,576.1)
2025E 1,528.3 $82,011.0 $5,142.1 $20,549.6 $108,064.0 $0.0 $0.0 ($51,744.8) ($48,981.7)
2026E 3,064.2 $143,899.9 $9,330.2 $38,460.6 $105,761.9 $0.0 $0.0 ($9,652.9) ($10,392.4)
2027E 3,383.0 $157,949.2 $10,229.3 $46,911.5 $112,009.3 $0.0 $0.0 ($11,200.8) ($9,210.3)
2028E 2,823.6 $129,338.1 $8,388.8 $42,778.5 $1,800.0 $0.0 $0.0 $76,370.8 $52,458.1
2029E 1,945.6 $85,952.9 $5,625.6 $33,301.7 $0.0 $0.0 $0.0 $47,025.6 $29,309.4
2030E 1,513.7 $66,548.2 $4,361.3 $26,455.4 $0.0 $0.0 $0.0 $35,731.5 $20,219.0
2031E 1,253.1 $54,969.8 $3,604.7 $21,775.6 $0.0 $0.0 $0.0 $29,589.5 $15,214.5
2032E 1,076.2 $47,135.9 $3,092.3 $18,900.1 $0.0 $0.0 $0.0 $25,143.5 $11,747.5
2033E 947.0 $41,427.2 $2,718.7 $16,793.5 $0.0 $0.0 $0.0 $21,914.9 $9,308.2
2034E 848.0 $37,057.2 $2,432.6 $15,945.2 $0.0 $0.0 $0.0 $18,679.5 $7,213.5
2035E 769.3 $33,591.6 $2,205.6 $15,384.8 $0.0 $0.0 $0.0 $16,001.3 $5,617.1
2036E 705.2 $30,768.6 $2,020.6 $14,927.8 $0.0 $0.0 $0.0 $13,820.1 $4,410.1
2037E 651.8 $28,419.9 $1,866.7 $14,547.4 $0.0 $0.0 $0.0 $12,005.8 $3,482.8
2038E 606.5 $26,430.8 $1,736.3 $14,224.9 $0.0 $0.0 $0.0 $10,469.6 $2,761.0
2039E 566.9 $24,699.2 $1,622.8 $13,943.5 $0.0 $0.0 $0.0 $9,133.0 $2,189.6
2040E 531.4 $23,146.8 $1,520.8 $13,690.5 $0.0 $0.0 $0.0 $7,935.5 $1,729.6
2041E 499.0 $21,734.4 $1,428.1 $13,459.9 $0.0 $0.0 $0.0 $6,846.4 $1,356.7
2042E 469.0 $20,427.0 $1,342.2 $13,246.3 $0.0 $0.0 $0.0 $5,838.5 $1,051.9
2043E 440.9 $19,201.4 $1,261.6 $13,046.0 $0.0 $0.0 $0.0 $4,893.7 $801.6
2044E 414.4 $18,049.3 $1,185.9 $12,857.7 $0.0 $0.0 $0.0 $4,005.6 $596.6
2045E 389.5 $16,966.3 $1,114.8 $12,680.8 $0.0 $0.0 $0.0 $3,170.8 $429.5
2046E 364.7 $15,878.7 $1,043.4 $12,449.1 $0.0 $0.0 $0.0 $2,386.2 $294.0
2047E 329.5 $14,311.1 $941.1 $11,704.5 $0.0 $0.0 $0.0 $1,665.5 $186.7
2048E 271.7 $11,689.3 $770.7 $9,885.4 $0.0 $0.0 $0.0 $1,033.2 $105.4
2049E 172.5 $7,129.0 $475.4 $6,068.9 $0.0 $233.5 $15.0 $366.2 $34.7
2050E 88.0 $3,262.4 $224.8 $2,677.5 $0.0 $233.5 $15.0 $141.6 $11.7
2051E 71.7 $2,557.7 $178.5 $2,147.6 $0.0 $1,634.5 $105.0 ($1,297.9) ($99.6)
2052E 49.7 $1,581.1 $114.6 $1,327.7 $0.0 $3,269.0 $210.0 ($2,920.2) ($201.6)
2053E 46.7 $1,486.2 $107.7 $671.6 $0.0 $467.0 $30.0 $269.9 $17.4
2054E 43.9 $1,397.0 $101.2 $652.5 $0.0 $467.0 $30.0 $206.3 $13.0
2055E 41.3 $1,313.2 $95.2 $634.5 $0.0 $0.0 $0.0 $583.5 $30.4
2056E 38.8 $1,234.4 $89.5 $617.6 $0.0 $0.0 $0.0 $527.4 $25.0
2057E 36.5 $1,160.4 $84.1 $601.7 $0.0 $0.0 $0.0 $474.5 $20.5
2058E 34.3 $1,090.7 $79.0 $586.8 $0.0 $0.0 $0.0 $424.9 $16.7
2059E 32.2 $1,025.3 $74.3 $572.7 $0.0 $0.0 $0.0 $378.2 $13.5
2060E 30.3 $963.8 $69.8 $559.5 $0.0 $0.0 $0.0 $334.4 $10.8
2061E 28.5 $905.9 $65.7 $547.1 $0.0 $0.0 $0.0 $293.2 $8.6
2062E 26.8 $851.6 $61.7 $535.5 $0.0 $0.0 $0.0 $254.4 $6.8
2063E 25.2 $800.5 $58.0 $524.5 $0.0 $0.0 $0.0 $218.0 $5.3
2064E 23.6 $752.5 $54.5 $514.2 $0.0 $0.0 $0.0 $183.7 $4.1
2065E 22.2 $707.3 $51.3 $504.5 $0.0 $0.0 $0.0 $151.5 $3.1
2066E 20.9 $664.9 $48.2 $495.4 $0.0 $0.0 $0.0 $121.3 $2.2
2067E 19.6 $625.0 $45.3 $486.8 $0.0 $0.0 $0.0 $92.8 $1.5
2068E 14.0 $444.7 $32.2 $343.1 $0.0 $0.0 $0.0 $69.3 $1.0
2069E 13.1 $418.0 $30.3 $337.7 $0.0 $0.0 $0.0 $50.0 $0.7
2070E 12.3 $393.0 $28.5 $332.6 $0.0 $224.6 $14.4 ($178.3) ($2.1)
2071E 11.6 $369.4 $26.8 $327.8 $0.0 $0.0 $0.0 $14.8 $0.2
2072E 4.7 $149.7 $10.8 $135.8 $0.0 $0.0 $0.0 $3.0 $0.0
2073E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2074E 0.0 $0.0 $0.0 $0.0 $0.0 $179.4 $11.5 ($167.9) ($1.4)
2075E 0.0 $0.0 $0.0 $0.0 $0.0 $389.2 $25.0 ($364.2) ($2.8)
Total 26,301.0 $1,182,887.4 $77,193.7 $493,529.4 $349,527.2 $7,097.7 $456.0 $255,995.3 $77,242.0
PUD |
| CONFIDENTIAL
NAV Detail
Strip +10% Analysis
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
26
Revised for pricing
as of 9/16/24
PDP
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 2,170.9 $89,543.2 $5,560.3 $42,632.8 $2,866.2 $0.0 $0.0 $38,483.8 $37,582.6
2025E 3,620.9 $146,259.1 $9,190.8 $74,611.5 $0.0 $0.0 $0.0 $62,456.7 $56,894.6
2026E 3,058.0 $132,967.6 $8,500.1 $61,046.3 $0.0 $0.0 $0.0 $63,421.2 $52,523.3
2027E 2,685.9 $118,061.3 $7,574.3 $58,337.4 $0.0 $8,218.2 $527.9 $44,459.3 $33,473.1
2028E 2,413.2 $104,797.3 $6,768.0 $53,242.7 $0.0 $0.0 $0.0 $44,786.6 $30,644.4
2029E 2,176.6 $94,182.7 $6,309.4 $47,870.8 $0.0 $9.5 $0.6 $39,993.7 $24,872.2
2030E 1,997.2 $86,226.0 $5,834.3 $43,795.4 $0.0 $0.0 $0.0 $36,596.2 $20,688.5
2031E 1,852.8 $79,899.0 $5,408.1 $40,706.3 $0.0 $0.0 $0.0 $33,784.5 $17,361.1
2032E 1,721.3 $74,193.9 $5,022.6 $37,486.5 $0.0 $694.9 $44.6 $31,034.6 $14,486.2
2033E 1,602.4 $69,044.7 $4,674.6 $36,338.5 $0.0 $233.7 $15.0 $27,813.0 $11,808.5
2034E 1,487.5 $64,161.8 $4,342.7 $35,084.2 $0.0 $10.0 $0.6 $24,725.6 $9,545.9
2035E 1,370.3 $59,279.6 $4,009.0 $33,517.5 $0.0 $467.0 $30.0 $21,316.0 $7,483.1
2036E 1,267.5 $54,699.5 $3,701.8 $31,980.8 $0.0 $0.2 $0.0 $19,016.7 $6,068.1
2037E 1,165.3 $50,347.5 $3,406.1 $30,417.8 $0.0 $466.5 $30.0 $16,087.1 $4,666.6
2038E 1,070.3 $46,359.5 $3,134.1 $28,992.3 $0.0 $467.0 $30.0 $13,796.2 $3,637.9
2039E 969.6 $42,039.9 $2,841.5 $27,060.6 $0.0 $700.2 $45.0 $11,482.6 $2,754.1
2040E 876.3 $37,835.5 $2,560.4 $25,027.4 $0.0 $700.7 $45.0 $9,592.0 $2,092.1
2041E 795.2 $34,407.4 $2,327.2 $23,552.1 $0.0 $934.0 $60.0 $7,654.1 $1,519.5
2042E 703.6 $30,333.2 $2,054.0 $21,297.3 $0.0 $661.6 $42.5 $6,362.9 $1,147.8
2043E 617.1 $26,522.5 $1,797.6 $19,086.6 $0.0 $700.5 $45.0 $4,982.8 $813.2
2044E 534.9 $23,147.6 $1,566.2 $17,132.8 $0.0 $895.7 $57.5 $3,610.5 $537.7
2045E 429.6 $18,869.4 $1,271.7 $14,155.7 $0.0 $1,577.2 $101.3 $1,966.2 $266.9
2046E 355.2 $15,452.6 $1,044.6 $11,797.5 $0.0 $642.1 $41.3 $2,009.6 $246.7
2047E 306.1 $13,227.3 $896.1 $10,412.9 $0.0 $2,058.7 $132.2 ($8.1) $2.5
2048E 234.1 $10,122.5 $686.0 $8,084.0 $0.0 $1,032.1 $66.3 $386.8 $40.9
2049E 192.3 $8,260.3 $561.1 $6,786.5 $0.0 $1,129.2 $72.5 ($143.9) ($13.8)
2050E 153.1 $6,402.4 $438.6 $5,305.6 $0.0 $1,323.4 $85.0 ($580.1) ($45.9)
2051E 123.9 $5,009.0 $346.9 $4,256.5 $0.0 $1,046.1 $67.2 ($573.3) ($43.4)
2052E 115.7 $4,676.9 $323.9 $4,181.3 $0.0 $233.5 $15.0 ($46.8) ($3.6)
2053E 97.4 $3,852.8 $268.8 $3,618.4 $0.0 $1,357.2 $87.2 ($1,304.5) ($82.5)
2054E 82.4 $3,143.1 $221.9 $3,118.1 $0.0 $0.0 $0.0 ($196.9) ($11.2)
2055E 77.5 $2,954.5 $208.6 $3,086.2 $0.0 $233.5 $15.0 ($558.8) ($28.6)
2056E 70.1 $2,656.2 $188.0 $2,626.6 $0.0 $408.6 $26.3 ($540.7) ($25.8)
2057E 58.0 $2,147.5 $153.3 $1,311.5 $0.0 $0.0 $0.0 $682.7 $29.4
2058E 54.5 $2,017.2 $144.0 $1,288.2 $0.0 $0.0 $0.0 $584.9 $22.9
2059E 49.2 $1,817.3 $129.8 $1,193.3 $0.0 $233.5 $15.0 $275.8 $10.0
2060E 45.2 $1,669.5 $119.2 $1,137.2 $0.0 $3.6 $0.2 $409.7 $13.3
2061E 42.5 $1,569.3 $112.1 $1,120.3 $0.0 $0.0 $0.0 $336.9 $9.9
2062E 39.9 $1,475.1 $105.3 $1,104.4 $0.0 $203.5 $13.1 $75.0 $1.9
2063E 37.5 $1,386.6 $99.0 $1,089.4 $0.0 $0.0 $0.0 $198.2 $4.8
2064E 31.4 $1,155.6 $82.6 $935.9 $0.0 $0.0 $0.0 $137.0 $3.0
2065E 23.1 $821.4 $59.4 $670.4 $0.0 $0.0 $0.0 $91.6 $1.8
2066E 16.9 $600.5 $43.4 $498.1 $0.0 $0.0 $0.0 $59.0 $1.1
2067E 14.7 $524.1 $37.9 $453.2 $0.0 $651.3 $41.8 ($576.5) ($9.5)
2068E 9.5 $335.3 $24.3 $298.0 $0.0 $224.5 $14.4 ($197.1) ($2.9)
2069E 6.8 $241.2 $17.5 $223.3 $0.0 $204.0 $13.1 ($190.5) ($2.7)
2070E 2.2 $77.2 $5.6 $73.8 $0.0 $214.6 $13.8 ($203.1) ($2.5)
2071E 0.0 $0.0 $0.0 $0.0 $0.0 $223.7 $14.4 ($209.3) ($2.4)
2072E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2073E 0.0 $0.0 $0.0 $0.0 $0.0 $349.6 $22.5 ($327.1) ($3.1)
2074E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2075E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2076E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2077E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Total 36,825.7 $1,574,773.6 $104,172.6 $878,044.0 $2,866.2 $28,509.4 $1,831.4 $563,012.7 $340,978.0 |
| CONFIDENTIAL
NAV Detail
Strip +10% Analysis (cont.)
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
27
Revised for pricing
as of 9/16/24
PDNP
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 199.2 $11,143.6 $689.2 $1,528.0 $7,821.8 $0.0 $0.0 $1,104.7 $946.2
2025E 234.9 $11,900.1 $752.9 $2,365.1 $782.2 $0.0 $0.0 $7,999.9 $7,291.0
2026E 148.8 $7,567.2 $489.0 $1,892.4 $0.0 $0.0 $0.0 $5,185.8 $4,302.8
2027E 107.5 $5,538.7 $358.3 $1,596.5 $0.0 $0.0 $0.0 $3,583.9 $2,700.6
2028E 85.3 $4,354.6 $281.5 $1,436.3 $0.0 $0.0 $0.0 $2,636.9 $1,805.5
2029E 71.1 $3,633.5 $234.8 $1,210.3 $0.0 $0.0 $0.0 $2,188.4 $1,359.8
2030E 61.3 $3,132.1 $202.4 $1,015.2 $0.0 $0.0 $0.0 $1,914.4 $1,082.6
2031E 54.1 $2,761.5 $178.5 $963.0 $0.0 $0.0 $0.0 $1,620.0 $832.7
2032E 48.5 $2,475.6 $160.0 $922.8 $0.0 $0.0 $0.0 $1,392.8 $650.7
2033E 44.0 $2,247.6 $145.3 $890.7 $0.0 $0.0 $0.0 $1,211.7 $514.6
2034E 40.4 $2,061.3 $133.2 $864.4 $0.0 $0.0 $0.0 $1,063.6 $410.6
2035E 37.3 $1,905.9 $123.2 $842.6 $0.0 $0.0 $0.0 $940.2 $330.0
2036E 34.7 $1,774.2 $114.7 $824.0 $0.0 $0.0 $0.0 $835.5 $266.6
2037E 32.5 $1,660.9 $107.4 $808.1 $0.0 $0.0 $0.0 $745.5 $216.2
2038E 30.6 $1,560.6 $100.9 $793.9 $0.0 $0.0 $0.0 $665.8 $175.5
2039E 28.7 $1,467.0 $94.8 $780.8 $0.0 $0.0 $0.0 $591.4 $141.8
2040E 27.0 $1,378.9 $89.1 $768.4 $0.0 $0.0 $0.0 $521.5 $113.6
2041E 25.4 $1,296.2 $83.8 $756.7 $0.0 $0.0 $0.0 $455.7 $90.3
2042E 23.9 $1,218.4 $78.8 $745.8 $0.0 $0.0 $0.0 $393.9 $71.0
2043E 22.4 $1,145.3 $74.0 $735.5 $0.0 $0.0 $0.0 $335.8 $55.0
2044E 21.1 $1,076.6 $69.6 $725.8 $0.0 $0.0 $0.0 $281.2 $41.9
2045E 19.8 $1,012.0 $65.4 $716.7 $0.0 $0.0 $0.0 $229.9 $31.1
2046E 18.6 $951.3 $61.5 $708.2 $0.0 $0.0 $0.0 $181.7 $22.4
2047E 17.5 $894.2 $57.8 $700.1 $0.0 $0.0 $0.0 $136.3 $15.3
2048E 16.5 $840.6 $54.3 $692.6 $0.0 $0.0 $0.0 $93.7 $9.5
2049E 15.5 $790.1 $51.1 $685.5 $0.0 $0.0 $0.0 $53.6 $5.0
2050E 11.3 $574.6 $37.1 $519.7 $0.0 $0.0 $0.0 $17.8 $1.5
2051E 2.5 $128.3 $8.3 $119.2 $0.0 $0.0 $0.0 $0.8 $0.1
2052E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2053E 0.0 $0.0 $0.0 $0.0 $0.0 $190.7 $12.3 ($178.5) ($11.3)
2054E 0.0 $0.0 $0.0 $0.0 $0.0 $215.1 $13.8 ($201.3) ($11.7)
2055E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2056E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2057E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2058E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2059E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2060E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2061E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2062E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2063E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2064E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2065E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2066E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2067E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2068E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2069E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2070E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2071E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2072E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2073E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2074E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2075E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2076E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2077E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Total 1,480.3 $76,491.2 $4,896.8 $26,608.0 $8,603.9 $405.9 $26.1 $36,002.6 $23,460.7 |
| CONFIDENTIAL
NAV Detail
Strip +10% Analysis (cont.)
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
28
Revised for pricing
as of 9/16/24
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 0.0 $0.0 $0.0 $3,405.3 $21,892.0 $0.0 $0.0 ($25,297.3) ($24,576.1)
2025E 1,528.3 $82,011.0 $5,142.1 $20,549.6 $108,064.0 $0.0 $0.0 ($51,744.8) ($48,981.7)
2026E 3,064.2 $154,824.3 $10,042.0 $38,460.6 $105,761.9 $0.0 $0.0 $559.8 ($1,977.6)
2027E 3,383.0 $174,090.7 $11,282.1 $46,911.5 $112,009.3 $0.0 $0.0 $3,887.8 $2,102.1
2028E 2,823.6 $142,562.4 $9,252.7 $42,778.5 $1,800.0 $0.0 $0.0 $88,731.2 $60,941.1
2029E 1,945.6 $94,763.1 $6,206.8 $33,301.7 $0.0 $0.0 $0.0 $55,254.6 $34,433.0
2030E 1,513.7 $73,372.2 $4,812.1 $26,455.4 $0.0 $0.0 $0.0 $42,104.7 $23,824.0
2031E 1,253.1 $60,607.6 $3,977.3 $21,775.6 $0.0 $0.0 $0.0 $34,854.7 $17,920.9
2032E 1,076.2 $51,970.9 $3,412.1 $18,900.1 $0.0 $0.0 $0.0 $29,658.8 $13,857.0
2033E 947.0 $45,677.1 $2,999.9 $16,793.5 $0.0 $0.0 $0.0 $25,883.6 $10,993.5
2034E 848.0 $40,859.1 $2,684.2 $15,945.2 $0.0 $0.0 $0.0 $22,229.8 $8,584.0
2035E 769.3 $37,038.3 $2,433.8 $15,384.8 $0.0 $0.0 $0.0 $19,219.7 $6,746.4
2036E 705.2 $33,925.7 $2,229.7 $14,927.8 $0.0 $0.0 $0.0 $16,768.2 $5,350.5
2037E 651.8 $31,336.2 $2,059.9 $14,547.4 $0.0 $0.0 $0.0 $14,729.0 $4,272.3
2038E 606.5 $29,143.1 $1,916.0 $14,224.9 $0.0 $0.0 $0.0 $13,002.3 $3,428.5
2039E 566.9 $27,233.9 $1,790.7 $13,943.5 $0.0 $0.0 $0.0 $11,499.8 $2,756.7
2040E 531.4 $25,522.3 $1,678.2 $13,690.5 $0.0 $0.0 $0.0 $10,153.6 $2,212.7
2041E 499.0 $23,965.0 $1,575.8 $13,459.9 $0.0 $0.0 $0.0 $8,929.2 $1,769.1
2042E 469.0 $22,523.4 $1,481.0 $13,246.3 $0.0 $0.0 $0.0 $7,796.0 $1,404.3
2043E 440.9 $21,171.9 $1,392.2 $13,046.0 $0.0 $0.0 $0.0 $6,733.7 $1,102.8
2044E 414.4 $19,901.6 $1,308.6 $12,857.7 $0.0 $0.0 $0.0 $5,735.2 $854.0
2045E 389.5 $18,707.5 $1,230.1 $12,680.8 $0.0 $0.0 $0.0 $4,796.6 $649.4
2046E 366.2 $17,585.1 $1,156.3 $12,514.4 $0.0 $0.0 $0.0 $3,914.3 $481.9
2047E 344.2 $16,530.0 $1,086.9 $12,358.0 $0.0 $0.0 $0.0 $3,085.0 $345.4
2048E 321.6 $15,436.1 $1,015.1 $12,114.8 $0.0 $0.0 $0.0 $2,306.2 $234.8
2049E 289.8 $13,874.2 $913.1 $11,366.4 $0.0 $0.0 $0.0 $1,594.6 $147.7
2050E 229.3 $10,838.3 $715.9 $9,143.1 $0.0 $0.0 $0.0 $979.2 $82.5
2051E 134.3 $6,018.2 $403.7 $5,052.9 $0.0 $233.5 $15.0 $343.0 $26.8
2052E 75.0 $3,044.6 $210.7 $2,476.0 $0.0 $233.5 $15.0 $139.5 $9.3
2053E 46.7 $1,643.7 $119.3 $671.6 $0.0 $2,335.0 $150.0 ($1,332.2) ($84.3)
2054E 43.9 $1,545.1 $112.1 $652.5 $0.0 $2,568.5 $165.0 ($1,623.0) ($93.1)
2055E 41.3 $1,452.4 $105.4 $634.5 $0.0 $934.0 $60.0 ($161.5) ($7.4)
2056E 38.8 $1,365.3 $99.1 $617.6 $0.0 $0.0 $0.0 $648.6 $30.8
2057E 36.5 $1,283.3 $93.1 $601.7 $0.0 $0.0 $0.0 $588.5 $25.4
2058E 34.3 $1,206.3 $87.5 $586.8 $0.0 $0.0 $0.0 $532.0 $20.8
2059E 32.2 $1,134.0 $82.3 $572.7 $0.0 $0.0 $0.0 $478.9 $17.1
2060E 30.3 $1,065.9 $77.4 $559.5 $0.0 $0.0 $0.0 $429.0 $13.9
2061E 28.5 $1,002.0 $72.7 $547.1 $0.0 $0.0 $0.0 $382.1 $11.3
2062E 26.8 $941.9 $68.3 $535.5 $0.0 $0.0 $0.0 $338.0 $9.0
2063E 25.2 $885.3 $64.2 $524.5 $0.0 $0.0 $0.0 $296.6 $7.2
2064E 23.6 $832.2 $60.4 $514.2 $0.0 $0.0 $0.0 $257.6 $5.7
2065E 22.2 $782.3 $56.8 $504.5 $0.0 $0.0 $0.0 $221.0 $4.4
2066E 20.9 $735.4 $53.4 $495.4 $0.0 $0.0 $0.0 $186.6 $3.4
2067E 19.6 $691.2 $50.2 $486.8 $0.0 $0.0 $0.0 $154.2 $2.6
2068E 18.5 $649.8 $47.2 $478.8 $0.0 $0.0 $0.0 $123.8 $1.9
2069E 17.4 $610.8 $44.3 $471.2 $0.0 $0.0 $0.0 $95.2 $1.3
2070E 13.0 $458.5 $33.3 $354.7 $0.0 $0.0 $0.0 $70.5 $0.9
2071E 11.6 $408.5 $29.6 $327.8 $0.0 $0.0 $0.0 $51.0 $0.6
2072E 10.9 $384.0 $27.9 $323.3 $0.0 $0.0 $0.0 $32.8 $0.3
2073E 10.3 $361.0 $26.2 $319.1 $0.0 $224.6 $14.4 ($194.5) ($1.9)
2074E 2.7 $95.6 $6.9 $86.1 $0.0 $0.0 $0.0 $2.5 $0.0
2075E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2076E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2077E 0.0 $0.0 $0.0 $0.0 $0.0 $568.6 $36.5 ($532.1) ($3.5)
Total 26,742.1 $1,314,068.1 $85,826.7 $513,178.5 $349,527.2 $7,097.7 $456.0 $358,894.0 $128,961.5
PUD |
| CONFIDENTIAL
NAV Detail
Strip -10% Analysis
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
29
Revised for pricing
as of 9/16/24
PDP
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 2,170.9 $89,543.2 $5,560.3 $42,632.8 $2,866.2 $0.0 $0.0 $38,483.8 $37,582.6
2025E 3,620.8 $146,255.5 $9,190.6 $74,608.1 $0.0 $0.0 $0.0 $62,456.8 $56,894.7
2026E 3,033.2 $113,008.1 $7,219.5 $60,010.1 $0.0 $0.0 $0.0 $45,778.4 $37,919.5
2027E 2,650.5 $94,510.2 $6,057.0 $56,813.2 $0.0 $8,218.2 $527.9 $23,949.7 $18,043.2
2028E 2,360.6 $83,168.0 $5,363.3 $51,101.2 $0.0 $470.8 $30.2 $26,262.9 $17,991.0
2029E 2,113.2 $74,318.1 $4,968.8 $45,660.3 $0.0 $233.5 $15.0 $23,470.4 $14,607.4
2030E 1,920.4 $67,529.7 $4,557.9 $41,271.7 $0.0 $467.0 $30.0 $21,263.1 $12,032.2
2031E 1,773.4 $62,377.0 $4,209.8 $38,094.8 $0.0 $10.2 $0.7 $20,062.8 $10,312.6
2032E 1,624.1 $57,166.5 $3,857.3 $34,293.7 $0.0 $933.5 $60.0 $18,141.9 $8,471.5
2033E 1,491.3 $52,421.4 $3,538.4 $32,552.7 $0.0 $233.7 $15.0 $16,111.6 $6,843.2
2034E 1,346.1 $47,521.7 $3,204.1 $30,353.5 $0.0 $233.2 $15.0 $13,745.9 $5,311.7
2035E 1,212.0 $42,773.5 $2,884.3 $28,027.4 $0.0 $700.5 $45.0 $11,206.3 $3,935.9
2036E 1,101.6 $38,824.1 $2,619.2 $26,215.5 $0.0 $934.0 $60.0 $9,115.4 $2,914.3
2037E 1,013.6 $35,652.2 $2,406.6 $24,960.4 $0.0 $700.5 $45.0 $7,629.7 $2,215.1
2038E 889.9 $31,195.9 $2,107.9 $22,330.9 $0.0 $895.3 $57.5 $5,919.4 $1,560.1
2039E 730.1 $26,021.9 $1,750.5 $18,814.8 $0.0 $467.0 $30.0 $5,019.5 $1,201.9
2040E 637.4 $22,814.2 $1,533.2 $16,948.9 $0.0 $1,129.2 $72.5 $3,275.5 $719.3
2041E 538.8 $19,275.9 $1,295.8 $14,616.3 $0.0 $1,576.6 $101.3 $1,888.5 $380.7
2042E 451.5 $16,004.0 $1,078.9 $12,379.8 $0.0 $1,109.7 $71.3 $1,506.9 $269.6
2043E 372.2 $13,203.4 $890.1 $10,445.2 $0.0 $1,362.1 $87.5 $593.6 $100.6
2044E 292.1 $10,309.7 $696.3 $8,294.2 $0.0 $877.6 $56.4 $498.1 $76.3
2045E 244.0 $8,513.9 $577.0 $7,046.4 $0.0 $1,050.2 $67.5 ($92.2) ($13.1)
2046E 200.3 $6,853.0 $467.3 $5,865.1 $0.0 $1,322.9 $85.0 ($717.3) ($88.3)
2047E 160.2 $5,267.2 $363.5 $4,656.5 $0.0 $1,280.1 $82.2 ($950.7) ($105.5)
2048E 149.1 $4,891.5 $337.8 $4,538.8 $0.0 $0.0 $0.0 $14.8 $1.7
2049E 130.4 $4,217.7 $292.6 $4,122.7 $0.0 $1,123.7 $72.2 ($1,249.1) ($115.7)
2050E 106.4 $3,295.9 $231.8 $3,310.8 $0.0 $233.5 $15.0 ($465.3) ($39.6)
2051E 99.3 $3,065.3 $215.8 $3,226.7 $0.0 $0.0 $0.0 ($377.2) ($28.7)
2052E 93.3 $2,880.5 $202.8 $3,188.2 $0.0 $408.6 $26.3 ($892.9) ($62.0)
2053E 87.6 $2,706.8 $190.6 $3,152.1 $0.0 $233.5 $15.0 ($854.4) ($54.4)
2054E 74.1 $2,244.8 $159.1 $2,833.6 $0.0 $0.0 $0.0 ($747.8) ($42.8)
2055E 61.6 $1,843.8 $131.3 $2,548.8 $0.0 $0.0 $0.0 ($836.2) ($43.5)
2056E 57.9 $1,730.8 $123.2 $2,196.7 $0.0 $0.0 $0.0 ($589.2) ($28.4)
2057E 54.4 $1,626.7 $115.8 $1,194.8 $0.0 $437.0 $28.1 ($92.8) ($3.7)
2058E 51.1 $1,529.1 $108.9 $1,174.4 $0.0 $0.0 $0.0 $245.8 $9.6
2059E 46.6 $1,395.6 $99.3 $1,116.2 $0.0 $3.6 $0.2 $176.8 $6.3
2060E 38.6 $1,161.2 $82.5 $955.7 $0.0 $0.0 $0.0 $123.0 $4.0
2061E 27.8 $804.7 $57.9 $668.7 $0.0 $0.0 $0.0 $78.1 $2.3
2062E 20.9 $600.8 $43.3 $508.6 $0.0 $192.8 $12.4 ($131.5) ($3.4)
2063E 17.0 $486.7 $35.1 $427.2 $0.0 $225.0 $14.5 ($186.2) ($4.5)
2064E 10.2 $289.3 $20.9 $260.8 $0.0 $662.0 $42.5 ($611.9) ($13.6)
2065E 8.8 $249.8 $18.1 $235.5 $0.0 $0.0 $0.0 ($3.8) ($0.1)
2066E 5.2 $148.3 $10.7 $150.4 $0.0 $214.6 $13.8 ($213.6) ($3.9)
2067E 3.8 $111.5 $8.0 $121.5 $0.0 $223.7 $14.4 ($227.4) ($3.9)
2068E 3.0 $87.8 $6.3 $104.2 $0.0 $0.0 $0.0 ($22.8) ($0.3)
2069E 0.0 $0.0 $0.0 $24.4 $0.0 $184.9 $11.9 ($197.5) ($2.8)
2070E 0.0 $0.0 $0.0 $8.1 $0.0 $0.0 $0.0 ($8.1) ($0.1)
2071E 0.0 $0.0 $0.0 $0.0 $0.0 $164.7 $10.6 ($154.1) ($1.7)
2072E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2073E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Total 33,095.2 $1,199,897.1 $78,889.7 $744,062.7 $2,866.2 $28,513.3 $1,831.7 $347,396.9 $238,747.1 |
| CONFIDENTIAL
NAV Detail
Strip -10% Analysis (cont.)
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
30
Revised for pricing
as of 9/16/24
PDNP
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 199.2 $11,143.6 $689.2 $1,528.0 $7,821.8 $0.0 $0.0 $1,104.7 $946.2
2025E 234.9 $11,900.1 $752.9 $2,365.1 $782.2 $0.0 $0.0 $7,999.9 $7,291.0
2026E 148.8 $6,498.4 $419.6 $1,892.4 $0.0 $0.0 $0.0 $4,186.4 $3,473.9
2027E 107.5 $4,512.8 $291.5 $1,596.5 $0.0 $0.0 $0.0 $2,624.7 $1,978.2
2028E 85.3 $3,548.0 $229.0 $1,436.3 $0.0 $0.0 $0.0 $1,882.7 $1,289.3
2029E 71.1 $2,960.4 $191.1 $1,210.3 $0.0 $0.0 $0.0 $1,559.1 $968.4
2030E 61.3 $2,551.9 $164.7 $1,015.2 $0.0 $0.0 $0.0 $1,372.0 $775.9
2031E 54.1 $2,250.0 $145.2 $963.0 $0.0 $0.0 $0.0 $1,141.7 $586.9
2032E 48.5 $2,017.0 $130.2 $922.8 $0.0 $0.0 $0.0 $964.1 $450.5
2033E 44.0 $1,831.3 $118.2 $890.7 $0.0 $0.0 $0.0 $822.4 $349.3
2034E 40.4 $1,679.5 $108.4 $864.4 $0.0 $0.0 $0.0 $706.6 $272.9
2035E 37.3 $1,552.9 $100.2 $842.6 $0.0 $0.0 $0.0 $610.1 $214.2
2036E 34.7 $1,445.5 $93.3 $824.0 $0.0 $0.0 $0.0 $528.2 $168.6
2037E 32.5 $1,353.3 $87.4 $808.1 $0.0 $0.0 $0.0 $457.8 $132.8
2038E 30.6 $1,271.5 $82.1 $793.9 $0.0 $0.0 $0.0 $395.5 $104.3
2039E 28.7 $1,195.2 $77.2 $780.8 $0.0 $0.0 $0.0 $337.3 $80.9
2040E 27.0 $1,123.5 $72.5 $768.4 $0.0 $0.0 $0.0 $282.6 $61.6
2041E 25.4 $1,056.1 $68.2 $756.7 $0.0 $0.0 $0.0 $231.2 $45.8
2042E 23.9 $992.7 $64.1 $745.8 $0.0 $0.0 $0.0 $182.9 $33.0
2043E 22.4 $933.2 $60.2 $735.5 $0.0 $0.0 $0.0 $137.5 $22.5
2044E 21.1 $877.2 $56.6 $725.8 $0.0 $0.0 $0.0 $94.8 $14.1
2045E 19.8 $824.6 $53.2 $716.7 $0.0 $0.0 $0.0 $54.6 $7.4
2046E 14.4 $599.6 $38.7 $542.2 $0.0 $0.0 $0.0 $18.7 $2.3
2047E 3.2 $133.9 $8.6 $124.2 $0.0 $0.0 $0.0 $1.1 $0.1
2048E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2049E 0.0 $0.0 $0.0 $0.0 $0.0 $190.7 $12.3 ($178.5) ($16.5)
2050E 0.0 $0.0 $0.0 $0.0 $0.0 $215.1 $13.8 ($201.3) ($17.2)
2051E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2052E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2053E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2054E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2055E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2056E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2057E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2058E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2059E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2060E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2061E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2062E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2063E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2064E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2065E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2066E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2067E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2068E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2069E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2070E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2071E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2072E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2073E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
Total 1,416.1 $64,252.2 $4,102.4 $23,849.3 $8,603.9 $405.9 $26.1 $27,316.9 $19,236.6 |
| CONFIDENTIAL
NAV Detail
Strip -10% Analysis (cont.)
(dollars in thousands)
Note: Present values as of 7/1/2024.
1. Taxes include Production and Ad Valorem taxes.
Source: Company management and Capital IQ.
31
Revised for pricing
as of 9/16/24
Production
(Net Mboe) Revenue Taxes [1]
Operating
Expenses
Capital
Expenditures
Abandonment
Expenses Salvage Gain
Undiscounted
Cash Flow
Discounted Cash
Flow (PV10)
2024E 0.0 $0.0 $0.0 $3,405.3 $21,892.0 $0.0 $0.0 ($25,297.3) ($24,576.1)
2025E 1,528.3 $82,011.0 $5,142.1 $20,549.6 $108,064.0 $0.0 $0.0 ($51,744.8) ($48,981.7)
2026E 3,064.2 $132,931.7 $8,614.6 $38,460.6 $105,761.9 $0.0 $0.0 ($19,905.4) ($18,839.9)
2027E 3,383.0 $141,807.8 $9,176.4 $46,911.5 $112,009.3 $0.0 $0.0 ($26,289.4) ($20,522.6)
2028E 2,823.6 $116,113.8 $7,524.9 $42,778.5 $1,800.0 $0.0 $0.0 $64,010.4 $43,975.1
2029E 1,945.6 $77,142.7 $5,044.4 $33,301.7 $0.0 $0.0 $0.0 $38,796.5 $24,185.8
2030E 1,513.7 $59,724.3 $3,910.5 $26,455.4 $0.0 $0.0 $0.0 $29,358.4 $16,614.1
2031E 1,253.1 $49,332.0 $3,232.0 $21,775.6 $0.0 $0.0 $0.0 $24,324.4 $12,508.0
2032E 1,076.2 $42,300.9 $2,772.5 $18,900.1 $0.0 $0.0 $0.0 $20,628.3 $9,638.0
2033E 947.0 $37,177.3 $2,437.5 $16,793.5 $0.0 $0.0 $0.0 $17,946.2 $7,622.8
2034E 848.0 $33,255.3 $2,181.0 $15,945.2 $0.0 $0.0 $0.0 $15,129.1 $5,843.1
2035E 769.3 $30,145.0 $1,977.5 $15,384.8 $0.0 $0.0 $0.0 $12,782.8 $4,487.8
2036E 705.2 $27,611.4 $1,811.6 $14,927.8 $0.0 $0.0 $0.0 $10,872.0 $3,469.8
2037E 651.8 $25,503.5 $1,673.6 $14,547.4 $0.0 $0.0 $0.0 $9,282.6 $2,693.2
2038E 606.5 $23,718.4 $1,556.7 $14,224.9 $0.0 $0.0 $0.0 $7,936.9 $2,093.4
2039E 566.9 $22,164.5 $1,454.9 $13,943.5 $0.0 $0.0 $0.0 $6,766.1 $1,622.5
2040E 531.4 $20,771.3 $1,363.5 $13,690.5 $0.0 $0.0 $0.0 $5,717.4 $1,246.4
2041E 499.0 $19,503.9 $1,280.3 $13,459.9 $0.0 $0.0 $0.0 $4,763.7 $944.2
2042E 469.0 $18,330.7 $1,203.3 $13,246.3 $0.0 $0.0 $0.0 $3,881.1 $699.5
2043E 440.9 $17,230.8 $1,131.1 $13,046.0 $0.0 $0.0 $0.0 $3,053.7 $500.5
2044E 411.9 $16,090.5 $1,056.4 $12,757.7 $0.0 $0.0 $0.0 $2,276.4 $339.4
2045E 372.1 $14,497.8 $952.5 $11,979.9 $0.0 $0.0 $0.0 $1,565.4 $212.3
2046E 301.5 $11,618.2 $765.6 $9,903.5 $0.0 $0.0 $0.0 $949.1 $117.1
2047E 183.2 $6,733.9 $449.7 $5,758.9 $0.0 $233.5 $15.0 $306.8 $35.1
2048E 97.9 $3,235.3 $223.0 $2,690.9 $0.0 $233.5 $15.0 $103.0 $10.0
2049E 79.5 $2,519.7 $175.9 $2,145.6 $0.0 $2,101.5 $135.0 ($1,768.4) ($163.2)
2050E 56.2 $1,599.7 $115.7 $1,372.4 $0.0 $2,802.0 $180.0 ($2,510.4) ($209.8)
2051E 52.8 $1,503.7 $108.8 $1,349.3 $0.0 $467.0 $30.0 ($391.4) ($29.7)
2052E 49.7 $1,413.5 $102.3 $1,327.7 $0.0 $467.0 $30.0 ($453.5) ($30.2)
2053E 46.7 $1,328.7 $96.1 $671.6 $0.0 $0.0 $0.0 $560.9 $35.4
2054E 43.9 $1,249.0 $90.4 $652.5 $0.0 $0.0 $0.0 $506.1 $29.0
2055E 41.3 $1,174.0 $84.9 $634.5 $0.0 $0.0 $0.0 $454.6 $23.7
2056E 38.8 $1,103.6 $79.8 $617.6 $0.0 $0.0 $0.0 $406.1 $19.3
2057E 36.5 $1,037.4 $75.1 $601.7 $0.0 $0.0 $0.0 $360.6 $15.5
2058E 34.3 $975.1 $70.6 $586.8 $0.0 $0.0 $0.0 $317.8 $12.5
2059E 32.2 $916.6 $66.3 $572.7 $0.0 $0.0 $0.0 $277.6 $9.9
2060E 30.3 $861.6 $62.3 $559.5 $0.0 $0.0 $0.0 $239.7 $7.8
2061E 28.5 $809.9 $58.6 $547.1 $0.0 $0.0 $0.0 $204.2 $6.0
2062E 26.8 $761.3 $55.1 $535.5 $0.0 $0.0 $0.0 $170.8 $4.6
2063E 25.2 $715.6 $51.8 $524.5 $0.0 $0.0 $0.0 $139.4 $3.4
2064E 23.6 $672.7 $48.7 $514.2 $0.0 $0.0 $0.0 $109.8 $2.4
2065E 19.1 $543.9 $39.3 $421.4 $0.0 $0.0 $0.0 $83.1 $1.7
2066E 15.8 $450.0 $32.6 $355.0 $0.0 $0.0 $0.0 $62.4 $1.1
2067E 14.9 $423.0 $30.6 $348.9 $0.0 $0.0 $0.0 $43.5 $0.7
2068E 14.0 $397.6 $28.8 $343.1 $0.0 $224.6 $14.4 ($184.5) ($2.8)
2069E 10.9 $310.1 $22.4 $278.2 $0.0 $0.0 $0.0 $9.5 $0.1
2070E 3.4 $96.2 $7.0 $88.0 $0.0 $0.0 $0.0 $1.3 $0.0
2071E 0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0
2072E 0.0 $0.0 $0.0 $0.0 $0.0 $344.0 $22.1 ($321.9) ($3.3)
2073E 0.0 $0.0 $0.0 $0.0 $0.0 $224.6 $14.4 ($210.2) ($1.9)
Total 25,713.3 $1,049,814.5 $68,438.5 $469,886.9 $349,527.2 $7,097.7 $456.0 $155,320.2 $25,670.3
PUD |
| Page
1. Selected Public Market Observations 3
2. Benchmarking Data 7
3. Selected Technical Observations 12
4. Pricing 20
5. NAV Analysis Detail 22
6. Glossary of Selected Terms 32
7. Disclaimer 35 |
| CONFIDENTIAL
12M refers to Twelve Month
1P refers to proven reserves
A refers to Actual
Adj. refers to Adjusted
Adjusted EBITDA refers to Earnings Before Interest, Taxes,
Depreciation and Amortization, adjusted for certain non-recurring
items
AGI refers to Acid Gas Injection
Avg refers to Average
Bblpd refers to Barrels per Day
Boe refers to Barrels of Oil Equivalent
Boepd refers to Barrels of Oil Equivalent per Day
CAGR refers to Compound Annual Growth Rate
CAPEX refers to Capital Expenditures
CY refers to Calendar Year
DCF refers to Discounted Cash Flow
Disc. refers to discount
E refers to Estimated
EBIT refers to Earnings Before Interest and Taxes
EBITDA refers to Earnings Before Interest, Taxes, Depreciation and
Amortization
EPS refers to Earnings Per Share
EV refers to Enterprise Value
FV refers to Fair Value
FY refers to Fiscal Year
G&A refers to General and Administrative
GTO refers to Gathering, Transportation and Other
K refers to Thousand
L5M refers to most recently completed 5-month period
Lbs/ft refers to Pounds per Foot
LOE refers to lease operating expenses
LOS refers to lease operating schedule
LQA refers to Last Quarter Annualized
LTM refers to Most recently completed 12-month period for which
financial information has been made public or available, other than for
the Company, in which case LTM refers to Latest 12 Months
Mbbl refers to One Thousand Barrels
Mboe refers to One Thousand Barrel of Oil Equivalent
Mcf refers to Thousand Cubic Feet
Mcfpd refers to Million Cubic Feet per day
MM refers to Million
Mmboe refers to One Million Barrels of Oil Equivalent
MMcf refers to Million Cubic Feet
Mo refers to Month
NA refers to Not Applicable
NAV refers to Net Asset Value
NDA refers to Non-Disclosure Agreement
NFY refers to Refers to the next fiscal year for which financial
information has not been made public, other than for the Company, in
which case NFY refers to Next Fiscal Year
Glossary of Selected Terms
33 |
| CONFIDENTIAL
NFY+1 refers to Next Fiscal Year following NFY
NGL refers to Natural Gas Liquid
NMF refers to Not Meaningful Figure
NTM refers to Next Twelve Months
NYMEX refers to New York Mercantile Exchange
P&A refers to Plugging and Abandonment
PDNP refers to Proved Developed Non-Producing
PDP refers to Proved Developed Producing
Prem. refers to premium
PROB refers to Probable
POSS refers to Possible
PUD refers to Proved Undeveloped
PV refers to Present Value
PV-10 refers to present value discounted at ten percent
Q refers to Quarter
R/P refers to Reserves/Production
RADR refers to Risk-Adjusted Discount Rates
RAF refers to Reserve Adjustment Factors
RSU refers to Restricted Stock Unit
SPEE refers to Society of Petroleum Evaluation Engineers
SWD refers to Saltwater Disposal
UCF refers to Unlevered Cash Flow
VWAP refers to Volume-Weighted Average Price
WACC refers to Weighted Average Cost of Capital
WTI refers to West Texas Intermediate
YoY refers to Year-over-Year
YTD refers to Year to Date
Glossary of Selected Terms (cont.)
34 |
| Page
1. Selected Public Market Observations 3
2. Benchmarking Data 7
3. Selected Technical Observations 12
4. Pricing 20
5. NAV Analysis Detail 22
6. Glossary of Selected Terms 32
7. Disclaimer 35 |
| CONFIDENTIAL
This presentation, and any supplemental information (written or oral) or other documents provided in connection therewith (collectively, the “materials”), are provided solely
for the information of the Board of Directors (the “Board”) of Battalion Oil Corporation (the “Company”) by Houlihan Lokey in connection with the Board’s consideration of a
potential transaction (the “Transaction”) involving the Company. This presentation is incomplete without reference to, and should be considered in conjunction with, any
supplemental information provided by and discussions with Houlihan Lokey in connection therewith. Any defined terms used herein shall have the meanings set forth
herein, even if such defined terms have been given different meanings elsewhere in the materials.
The materials are for discussion purposes only. Houlihan Lokey expressly disclaims any and all liability, whether direct or indirect, in contract or tort or otherwise, to any
person in connection with the materials. The materials were prepared for specific persons familiar with the business and affairs of the Company for use in a specific
context and were not prepared with a view to public disclosure or to conform with any disclosure standards under any state, federal or international securities laws or other
laws, rules or regulations, and none of the Board, the Company or Houlihan Lokey takes any responsibility for the use of the materials by persons other than the Board.
The materials are provided on a confidential basis solely for the information of the Board and may not be disclosed, summarized, reproduced, disseminated or quoted or
otherwise referred to, in whole or in part, without Houlihan Lokey’s express prior written consent, except as expressly permitted by Houlihan Lokey’s engagement letter
with the Company.
Notwithstanding any other provision herein, the Company (and each employee, representative or other agent of the Company) may disclose to any and all persons without
limitation of any kind, the tax treatment and tax structure of any transaction and all materials of any kind (including opinions or other tax analyses, if any) that are provided
to the Company relating to such tax treatment and structure. However, any information relating to the tax treatment and tax structure shall remain confidential (and the
foregoing sentence shall not apply) to the extent necessary to enable any person to comply with securities laws. For this purpose, the tax treatment of a transaction is the
purported or claimed U.S. income or franchise tax treatment of the transaction and the tax structure of a transaction is any fact that may be relevant to understanding the
purported or claimed U.S. income or franchise tax treatment of the transaction. If the Company plans to disclose information pursuant to the first sentence of this
paragraph, the Company shall inform those to whom it discloses any such information that they may not rely upon such information for any purpose without Houlihan
Lokey’s prior written consent. Houlihan Lokey is not an expert on, and nothing contained in the materials should be construed as advice with regard to, legal, accounting,
regulatory, insurance, tax or other specialist matters. Houlihan Lokey’s role in reviewing any information was limited solely to performing such a review as it deemed
necessary to support its own advice and analysis and was not on behalf of the Board.
The materials necessarily are based on financial, economic, market and other conditions as in effect on, and the information available to Houlihan Lokey as of, the date of
the materials. Although subsequent developments may affect the contents of the materials, Houlihan Lokey has not undertaken, and is under no obligation, to update,
revise or reaffirm the materials. The materials are not intended to provide the sole basis for evaluation of the Transaction and do not purport to contain all information that
may be required. The materials do not address the underlying business decision of the Company or any other party to proceed with or effect the Transaction, or the
relative merits of the Transaction as compared to any alternative business strategies or transactions that might be available for the Company or any other party. The
materials do not constitute any opinion, nor do the materials constitute a recommendation to the Board, the Company, any security holder of the Company or any other
party as to how to vote or act with respect to any matter relating to the Transaction or otherwise or whether to buy or sell any assets or securities of any company.
Houlihan Lokey’s only opinion is the opinion, if any, that is actually delivered to the Board. In preparing the materials Houlihan Lokey has acted as an independent
contractor and nothing in the materials is intended to create or shall be construed as creating a fiduciary or other relationship between Houlihan Lokey and any party. The
materials may not reflect information known to other professionals in other business areas of Houlihan Lokey and its affiliates.
Disclaimer
36 |
| CONFIDENTIAL
The preparation of the materials was a complex process involving quantitative and qualitative judgments and determinations with respect to the financial, comparative and
other analytic methods employed and the adaption and application of these methods to the unique facts and circumstances presented and, therefore, is not readily
susceptible to partial analysis or summary description. Furthermore, Houlihan Lokey did not attribute any particular weight to any analysis or factor considered by it, but
rather made qualitative judgments as to the significance and relevance of each analysis and factor. Each analytical technique has inherent strengths and weaknesses, and
the nature of the available information may further affect the value of particular techniques. Accordingly, the analyses contained in the materials must be considered as a
whole. Selecting portions of the analyses, analytic methods and factors without considering all analyses and factors could create a misleading or incomplete view. The
materials reflect judgments and assumptions with regard to industry performance, general business, economic, regulatory, market and financial conditions and other
matters, many of which are beyond the control of the participants in the Transaction. Any estimates of value contained in the materials are not necessarily indicative of
actual value or predictive of future results or values, which may be significantly more or less favorable. Any analyses relating to the value of assets, businesses or
securities do not purport to be appraisals or to reflect the prices at which any assets, businesses or securities may actually be sold. The materials do not constitute a credit
rating. In preparing the materials, Houlihan Lokey has not conducted any physical inspection or independent appraisal or evaluation of any of the assets, properties or
liabilities (contingent or otherwise) of the Company or any other party and has no obligation to evaluate the solvency of the Company or any other party under any law.
All budgets, projections, estimates, financial analyses, reports and other information with respect to operations reflected in the materials have been prepared by
management of the relevant party or are derived from such budgets, projections, estimates, financial analyses, reports and other information or from other sources, which
involve numerous and significant subjective determinations made by management of the relevant party and/or which such management has reviewed and found
reasonable. The budgets, projections and estimates contained in the materials may or may not be achieved and differences between projected results and those actually
achieved may be material. Houlihan Lokey has relied upon representations made by management of the Company that such budgets, projections and estimates have
been reasonably prepared in good faith on bases reflecting the best currently available estimates and judgments of such management (or, with respect to information
obtained from public sources, represent reasonable estimates), and Houlihan Lokey expresses no opinion with respect to such budgets, projections or estimates or the
assumptions on which they are based. The scope of the financial analysis contained herein is based on discussions with the Company (including, without limitation,
regarding the methodologies to be utilized), and Houlihan Lokey does not make any representation, express or implied, as to the sufficiency or adequacy of such financial
analysis or the scope thereof for any particular purpose.
Houlihan Lokey has assumed and relied upon the accuracy and completeness of the financial and other information provided to, discussed with or reviewed by it without
(and without assuming responsibility for) independent verification of such information, makes no representation or warranty (express or implied) in respect of the accuracy
or completeness of such information and has further relied upon the assurances of the Company that it is not aware of any facts or circumstances that would make such
information inaccurate or misleading. In addition, Houlihan Lokey has relied upon and assumed, without independent verification, that there has been no change in the
business, assets, liabilities, financial condition, results of operations, cash flows or prospects of the Company or any other participant in the Transaction since the
respective dates of the most recent financial statements and other information, financial or otherwise, provided to, discussed with or reviewed by Houlihan Lokey that
would be material to its analyses, and that the final forms of any draft documents reviewed by Houlihan Lokey will not differ in any material respect from such draft
documents.
Disclaimer (cont.)
37 |
| CONFIDENTIAL
The materials are not an offer to sell or a solicitation of an indication of interest to purchase any security, option, commodity, future, loan or currency. The materials do not
constitute a commitment by Houlihan Lokey or any of its affiliates to underwrite, subscribe for or place any securities, to extend or arrange credit, or to provide any other
services. In the ordinary course of business, certain of Houlihan Lokey’s affiliates and employees, as well as investment funds in which they may have financial interests or
with which they may co-invest, may acquire, hold or sell, long or short positions, or trade or otherwise effect transactions, in debt, equity, and other securities and financial
instruments (including loans and other obligations) of, or investments in, the Company, any Transaction counterparty, any other Transaction participant, any other
financially interested party with respect to any transaction, other entities or parties that are mentioned in the materials, or any of the foregoing entities’ or parties’ respective
affiliates, subsidiaries, investment funds, portfolio companies and representatives (collectively, the “Interested Parties”), or any currency or commodity that may be
involved in the Transaction. Houlihan Lokey provides mergers and acquisitions, restructuring and other advisory and consulting services to clients, which may have in the
past included, or may currently or in the future include, one or more Interested Parties, for which services Houlihan Lokey has received, and may receive, compensation.
Although Houlihan Lokey in the course of such activities and relationships or otherwise may have acquired, or may in the future acquire, information about one or more
Interested Parties or the Transaction, or that otherwise may be of interest to the Board or the Company, Houlihan Lokey shall have no obligation to, and may not be
contractually permitted to, disclose such information, or the fact that Houlihan Lokey is in possession of such information, to the Board or the Company or to use such
information on behalf of the Board or the Company. Houlihan Lokey’s personnel may make statements or provide advice that is contrary to information contained in the
materials.
Disclaimer (cont.)
38 |
| CONFIDENTIAL
39
CORPORATE FINANCE
FINANCIAL RESTRUCTURING
FINANCIAL AND VALUATION ADVISORY
HL.com |
Battalion Oil (AMEX:BATL)
Historical Stock Chart
From Oct 2024 to Nov 2024
Battalion Oil (AMEX:BATL)
Historical Stock Chart
From Nov 2023 to Nov 2024