Magnolia Oil & Gas (NYSE: MGY) files $1B stock offering to fund $2.65B deal
Magnolia Oil & Gas Corporation is conducting an underwritten offering of $1,000,000,000 of Class A common stock, with underwriters holding a 30‑day option for an additional $150,000,000. The company plans to use net proceeds, together with new debt, RBL borrowings and cash, to fund the cash portion of a pending acquisition.
Under a purchase agreement signed July 19, 2026, Magnolia will acquire WildFire Intermediate Holdings for approximately $2.65 billion in cash, 32,203,000 Magnolia Class A shares and the assumption of $600 million of 7.500% senior notes due 2029. The target’s assets span about 810,000 net acres in Texas with significant proved reserves.
Magnolia expects preliminary second‑quarter 2026 capital expenditures of $125 million and production of 106 Mboe/d (about 40% oil). The seller expects capex of $110–120 million and production of 53 Mboe/d (about 70% oil). An amended reserve‑based revolving credit facility will provide up to $2.25 billion of commitments with a $2.0 billion borrowing base.
Positive
- None.
Negative
- None.
Filing Explained
The filing is preliminary, so no offering shares or proceeds are established yet; completion would add equity dilution alongside acquisition-related debt.
Magnolia Oil & Gas has filed a preliminary supplement for a proposed
The stock offering is not conditioned on the Pending Acquisition, while the acquisition remains subject to closing conditions including expiration or termination of the HSR waiting period. If the conditions are not satisfied or waived by
On the filing’s as-further-adjusted assumptions as of
Key Figures
Key Terms
reserve-based revolving credit facility financial
Adjusted EBITDAX financial
Hart-Scott-Rodino Antitrust Improvements Act of 1976 regulatory
Proved undeveloped reserves technical
Bridge Facility financial
non-GAAP financial measure financial
Offering Details
AI-generated analysis. How Rhea-AI works. Not financial advice.
FAQ
What is Magnolia Oil & Gas (MGY) offering in this 424B5 prospectus?
How will Magnolia Oil & Gas (MGY) use the proceeds from this stock offering?
What are the key terms of Magnolia Oil & Gas (MGY)’s pending acquisition?
How large are the reserves involved in Magnolia Oil & Gas (MGY)’s combined business?
What changes are being made to Magnolia Oil & Gas (MGY)’s credit facility?
What preliminary second‑quarter 2026 operating metrics does Magnolia Oil & Gas (MGY) disclose?
SUBJECT TO COMPLETION, DATED JULY 20, 2026
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | | | | | $ | | | ||
|
Underwriting discount(1)
|
| | | $ | | | | | $ | | | ||
|
Proceeds, before expenses, to Magnolia Oil & Gas Corporation
|
| | | $ | | | | | $ | | | | |
| |
J.P. Morgan
|
| |
Goldman Sachs & Co. LLC
|
| ||||||
| |
Citigroup
|
| |
Wells Fargo Securities
|
| |
BofA Securities
|
| |
Capital One Securities
|
|
| |
Regions Securities LLC
|
| |
Scotiabank
|
| |
Truist Securities
|
|
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS SUPPLEMENT
|
| | | | S-ii | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | S-iii | | |
|
SUMMARY
|
| | | | S-1 | | |
|
THE OFFERING
|
| | | | S-5 | | |
|
RISK FACTORS
|
| | | | S-14 | | |
|
USE OF PROCEEDS
|
| | | | S-19 | | |
|
DIVIDEND POLICY
|
| | | | S-20 | | |
|
CAPITALIZATION
|
| | | | S-21 | | |
|
CERTAIN MATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS FOR NON-U.S. HOLDERS
|
| | | | S-23 | | |
|
UNDERWRITING
|
| | | | S-27 | | |
|
LEGAL MATTERS
|
| | | | S-35 | | |
|
EXPERTS
|
| | | | S-35 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | S-36 | | |
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 2 | | |
|
OUR COMPANY
|
| | | | 3 | | |
|
RISK FACTORS
|
| | | | 4 | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 5 | | |
|
USE OF PROCEEDS
|
| | | | 7 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 8 | | |
|
DESCRIPTION OF CAPITAL STOCK
|
| | | | 11 | | |
|
DESCRIPTION OF WARRANTS
|
| | | | 14 | | |
|
DESCRIPTION OF UNITS
|
| | | | 15 | | |
|
LEGAL MATTERS
|
| | | | 16 | | |
|
EXPERTS
|
| | | | 17 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |
Three Months Ended March 31,
|
| |
Three Months
Ended March 31, 2026 |
| |||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil revenues
|
| | | $ | 257,329 | | | | | $ | 245,534 | | | | | $ | 249,068 | | | | | $ | 216,131 | | | | | $ | 506,397 | | |
|
Natural gas revenues
|
| | | | 51,800 | | | | | | 51,367 | | | | | | 6,893 | | | | | | 8,780 | | | | | | 58,693 | | |
|
Natural gas liquids revenues
|
| | | | 49,382 | | | | | | 53,399 | | | | | | 9,031 | | | | | | 10,838 | | | | | | 58,413 | | |
|
Other operating revenues
|
| | | | — | | | | | | — | | | | | | 11,859 | | | | | | 8,677 | | | | | | 7,398 | | |
|
Total revenues
|
| | | | 358,511 | | | | | | 350,300 | | | | | | 276,851 | | | | | | 244,426 | | | | | | 630,901 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 47,751 | | | | | | 47,075 | | | | | | 28,823 | | | | | | 30,548 | | | | | | 76,574 | | |
|
Gathering, transportation and processing
|
| | | | 18,207 | | | | | | 14,953 | | | | | | 108 | | | | | | 114 | | | | | | 18,315 | | |
|
Taxes other than income
|
| | | | 16,387 | | | | | | 20,105 | | | | | | 19,859 | | | | | | 19,343 | | | | | | 36,246 | | |
|
Other operating expenses
|
| | | | — | | | | | | — | | | | | | 6,477 | | | | | | 2,843 | | | | | | 6,477 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Three Months Ended March 31,
|
| |
Three Months Ended March 31,
|
| |
Three Months
Ended March 31, 2026 |
| |||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||||||||
|
Exploration expenses
|
| | | | 1,742 | | | | | | 348 | | | | | | 3 | | | | | | 433 | | | | | | 1,745 | | |
|
Asset retirement obligations accretion
|
| | | | 1,857 | | | | | | 1,556 | | | | | | — | | | | | | — | | | | | | 3,481 | | |
|
Depreciation, depletion and amortization
|
| | | | 113,359 | | | | | | 105,853 | | | | | | 71,020 | | | | | | 63,038 | | | | | | 186,425 | | |
|
General and administrative expenses
|
| | | | 31,444 | | | | | | 24,588 | | | | | | 7,551 | | | | | | 6,415 | | | | | | 38,995 | | |
|
Total operating expenses
|
| | | | 230,747 | | | | | | 214,478 | | | | | | 133,841 | | | | | | 122,734 | | | | | | 368,258 | | |
|
Operating Income
|
| | | | 127,764 | | | | | | 135,822 | | | | | | 143,010 | | | | | | 121,692 | | | | | | 262,643 | | |
| Other Expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) on derivative instruments
|
| | | | — | | | | | | — | | | | | | (273,036) | | | | | | 126 | | | | | | (273,036) | | |
|
Interest expense, net
|
| | | | (6,004) | | | | | | (5,252) | | | | | | (18,190) | | | | | | (22,198) | | | | | | (46,023) | | |
|
Other income (expense), net
|
| | | | (36) | | | | | | 1,215 | | | | | | 94 | | | | | | 280 | | | | | | 58 | | |
|
Total other expense, net
|
| | | | (6,040) | | | | | | (4,037) | | | | | | (291,132) | | | | | | (21,792) | | | | | | (319,001) | | |
|
Income (Loss) Before Income
Taxes |
| | | | 121,724 | | | | | | 131,785 | | | | | | (148,122) | | | | | | 99,900 | | | | | | (56,358) | | |
|
Income tax expense (benefit)
|
| | | | 20,888 | | | | | | 25,137 | | | | | | (1,155) | | | | | | 881 | | | | | | 13,442 | | |
|
Net Income (Loss)
|
| | | | 100,836 | | | | | | 106,648 | | | | | | (146,967) | | | | | | 99,019 | | | | | | (69,800) | | |
|
Less: Net income attributable to noncontrolling interest
|
| | | | 1,011 | | | | | | 3,721 | | | | | | | | | | | | | | | | | | 1,011 | | |
|
Net Income Attributable to Class A
Common Stock |
| | | $ | 99,825 | | | | | $ | 102,927 | | | | | | | | | | | | | | | | | $ | (70,811) | | |
|
Balance Sheet Information (as of period end)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 124,372 | | | | | $ | 247,558 | | | | | $ | 13,192 | | | | | $ | 6,703 | | | | | $ | 18,194 | | |
|
Property, Plant and equipment, net
|
| | | | 2,586,479 | | | | | | 2,356,122 | | | | | | 2,549,441 | | | | | | 2,508,772 | | | | | | 6,915,164 | | |
|
Total assets
|
| | | | 2,944,478 | | | | | | 2,868,614 | | | | | | 2,771,842 | | | | | | 2,692,993 | | | | | | 7,363,995 | | |
|
Total liabilities
|
| | | | 908,597 | | | | | | 879,290 | | | | | | 1,245,238 | | | | | | 1,216,205 | | | | | | 3,623,717 | | |
|
Non-controlling interests
|
| | | | — | | | | | | 55,529 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total stockholders’ equity
|
| | | $ | 2,035,881 | | | | | $ | 1,989,324 | | | | | $ | 1,526,604 | | | | | $ | 1,476,788 | | | | | $ | 3,740,278 | | |
| Other Financial Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDAX(1)
|
| | | $ | 252,854 | | | | | | | | | | | $ | 192,910 | | | | | | | | | | | $ | 441,303 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Year Ended December 31,
|
| |
Year Ended
December 31, 2025 |
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
| Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil revenues
|
| | | $ | 918,027 | | | | | $ | 1,046,675 | | | | | $ | 795,358 | | | | | $ | 894,727 | | | | | $ | 1,713,385 | | |
|
Natural gas revenues
|
| | | | 190,252 | | | | | | 90,277 | | | | | | 30,018 | | | | | | 14,218 | | | | | | 220,270 | | |
|
Natural gas liquids revenues
|
| | | | 203,566 | | | | | | 178,934 | | | | | | 39,564 | | | | | | 29,150 | | | | | | 243,130 | | |
|
Other operating revenues
|
| | | | — | | | | | | — | | | | | | 33,187 | | | | | | 31,132 | | | | | | 22,286 | | |
|
Total revenues
|
| | | | 1,311,845 | | | | | | 1,315,886 | | | | | | 898,127 | | | | | | 969,227 | | | | | | 2,199,071 | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease operating expenses
|
| | | | 186,559 | | | | | | 180,881 | | | | | | 119,245 | | | | | | 112,510 | | | | | | 305,804 | | |
|
Gathering, transportation, and processing
|
| | | | 67,096 | | | | | | 39,832 | | | | | | 303 | | | | | | 510 | | | | | | 67,399 | | |
|
Taxes other than income
|
| | | | 76,452 | | | | | | 71,862 | | | | | | 70,501 | | | | | | 75,170 | | | | | | 146,953 | | |
|
Other operating expenses
|
| | | | — | | | | | | — | | | | | | 15,506 | | | | | | 16,303 | | | | | | 15,506 | | |
|
Exploration expenses
|
| | | | 962 | | | | | | 1,374 | | | | | | 6,061 | | | | | | 10,977 | | | | | | 7,023 | | |
|
Asset retirement obligations accretion
|
| | | | 6,800 | | | | | | 6,729 | | | | | | — | | | | | | — | | | | | | 13,347 | | |
|
Depreciation, depletion and amortization
|
| | | | 437,757 | | | | | | 414,487 | | | | | | 275,363 | | | | | | 244,142 | | | | | | 709,708 | | |
|
Transaction Costs
|
| | | | — | | | | | | — | | | | | | 102 | | | | | | 58 | | | | | | 71,102 | | |
|
General and administrative expenses
|
| | | | 97,038 | | | | | | 88,733 | | | | | | 29,088 | | | | | | 22,302 | | | | | | 126,126 | | |
|
Total operating expenses
|
| | | | 872,664 | | | | | | 803,898 | | | | | | 516,169 | | | | | | 481,972 | | | | | | 1,462,968 | | |
|
Operating Income
|
| | | | 439,181 | | | | | | 511,988 | | | | | | 381,958 | | | | | | 487,255 | | | | | | 736,103 | | |
| Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gain (loss) on derivative instruments
|
| | | | — | | | | | | — | | | | | | 166,816 | | | | | | (35,006) | | | | | | 166,816 | | |
|
Interest expense, net
|
| | | | (21,617) | | | | | | (14,371) | | | | | | (82,700) | | | | | | (96,761) | | | | | | (181,702) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (8,796) | | | | | | — | | | | | | — | | | | | | — | | |
|
Other income (expense), net
|
| | | | (153) | | | | | | 4,322 | | | | | | 287 | | | | | | 489 | | | | | | 134 | | |
|
Total other income (expense),
net |
| | | | (21,770) | | | | | | (18,845) | | | | | | 84,403 | | | | | | (131,278) | | | | | | (14,752) | | |
|
Income Before Income Taxes
|
| | | | 417,411 | | | | | | 493,143 | | | | | | 466,361 | | | | | | 355,977 | | | | | | 721,351 | | |
|
Income tax expense
|
| | | | 80,132 | | | | | | 95,813 | | | | | | 3,959 | | | | | | 4,268 | | | | | | 49,982 | | |
|
Net Income
|
| | | | 337,279 | | | | | | 397,330 | | | | | | 462,402 | | | | | | 351,709 | | | | | | 671,369 | | |
|
Less: Net income attributable to noncontrolling interest
|
| | | | 12,027 | | | | | | 31,303 | | | | | | | | | | | | | | | | | | 12,027 | | |
|
Net Income Attributable to Class A Common Stock
|
| | | $ | 325,252 | | | | | $ | 366,027 | | | | | | | | | | | | | | | | | $ | 659,342 | | |
|
Balance Sheet Information (as of period end)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 266,785 | | | | | $ | 260,049 | | | | | $ | 2,364 | | | | | $ | 12,009 | | | | | | | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and
Seller Pro Forma Combined |
| |||||||||||||||||||||
| | | |
Year Ended December 31,
|
| |
Year Ended December 31,
|
| |
Year Ended
December 31, 2025 |
| |||||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||||||||
|
Property, Plant and equipment, net
|
| | | | 2,424,152 | | | | | | 2,306,034 | | | | | | 2,556,372 | | | | | | 2,499,309 | | | | | | | | |
|
Total assets
|
| | | | 2,903,092 | | | | | | 2,820,835 | | | | | | 2,812,839 | | | | | | 2,684,443 | | | | | | | | |
|
Total liabilities
|
| | | | 903,919 | | | | | | 853,509 | | | | | | 1,090,268 | | | | | | 1,267,474 | | | | | | | | |
|
Non-controlling interests
|
| | | | 59,215 | | | | | | 53,747 | | | | | | — | | | | | | — | | | | | | | | |
|
Total stockholders’ equity
|
| | | $ | 1,999,173 | | | | | $ | 1,967,326 | | | | | $ | 1,722,571 | | | | | $ | 1,416,969 | | | | | | | | |
| Other Financial Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDAX(1)
|
| | | $ | 906,108 | | | | | | | | | | | $ | 690,492 | | | | | | | | | | | $ | 1,514,699 | | |
| | | |
Company
Historical(1) |
| |
Seller
Historical(2) |
| |
Company
and Seller Pro Forma Combined |
| |||||||||
| Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 64,597 | | | | | | 100,327 | | | | | | 164,924 | | |
|
Natural Gas (MMcf)
|
| | | | 317,290 | | | | | | 109,046 | | | | | | 426,336 | | |
|
NGL (MBbls)
|
| | | | 49,095 | | | | | | 21,303 | | | | | | 70,398 | | |
|
Total proved developed reserves (MBoe)(4)
|
| | | | 166,574 | | | | | | 139,804 | | | | | | 306,378 | | |
| Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 15,243 | | | | | | 96,127 | | | | | | 111,370 | | |
|
Natural Gas (MMcf)
|
| | | | 86,792 | | | | | | 96,376 | | | | | | 183,168 | | |
|
NGL (MBbls)
|
| | | | 13,922 | | | | | | 19,234 | | | | | | 33,156 | | |
|
Total proved undeveloped reserves (MBoe)(4)
|
| | | | 43,630 | | | | | | 131,424 | | | | | | 175,054 | | |
| Total proved reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil and Condensate (MBbls)
|
| | | | 79,841 | | | | | | 196,455 | | | | | | 276,296 | | |
|
Natural Gas (MMcf)
|
| | | | 404,081 | | | | | | 205,422 | | | | | | 609,503 | | |
|
NGL (MBbls)
|
| | | | 63,017 | | | | | | 40,537 | | | | | | 103,554 | | |
|
Total proved reserves (MBoe)(3)(4)
|
| | | | 210,205 | | | | | | 271,229 | | | | | | 481,434 | | |
|
Proved developed reserves (%)
|
| | | | 79.2% | | | | | | 51.5% | | | | | | 63.6% | | |
|
Total undeveloped reserves (%)
|
| | | | 20.8% | | | | | | 48.5% | | | | | | 36.4% | | |
| Reserve values (in thousands): | | | | | | | | | | | | | | | | | | | |
|
Future net reserves (undiscounted)
|
| | | $ | 4,403,084 | | | | | $ | 7,902,279 | | | | | $ | 12,305,363 | | |
|
Future net reserves (discounted)(5)
|
| | | $ | 2,994,458 | | | | | $ | 4,107,557 | | | | | $ | 7,102,015 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and Seller Pro Forma
Combined(1) |
| |||||||||
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2025 |
| |||||||||
| Production data: | | | | | | | | | | | | | | | | | | | |
|
Oil (MMBbls)
|
| | | | 14.5 | | | | | | 12.4 | | | | | | 26.9 | | |
|
Natural gas (Bcf)
|
| | | | 68.9 | | | | | | 14.3 | | | | | | 83.2 | | |
|
NGL (MMBbls)
|
| | | | 10.4 | | | | | | 2.6 | | | | | | 13.0 | | |
| | | |
Company Historical
|
| |
Seller Historical
|
| |
Company and Seller
Pro Forma Combined |
| |||||||||||||||||||||||||||
|
(in thousands)
|
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| |
For the Three
Months Ended March 31, 2026 |
| |
For the Year
Ended December 31, 2025 |
| ||||||||||||||||||
|
Net Income (loss)
|
| | | $ | 100,836 | | | | | $ | 337,279 | | | | | $ | (146,967) | | | | | $ | 462,402 | | | | | $ | (69,800) | | | | | $ | 671,369 | | |
|
Interest expense, net
|
| | | | 6,004 | | | | | | 21,617 | | | | | | 18,190 | | | | | | 82,700 | | | | | | 46,023 | | | | | | 181,702 | | |
|
Income tax expense
(benefit) |
| | | | 20,888 | | | | | | 80,132 | | | | | | (1,155) | | | | | | 3,959 | | | | | | 13,442 | | | | | | 49,982 | | |
|
Depreciation, depletion, and amortization
|
| | | | 113,359 | | | | | | 437,757 | | | | | | 68,675 | | | | | | 267,032 | | | | | | 186,425 | | | | | | 709,708 | | |
|
Asset retirement obligations accretion
|
| | | | 1,857 | | | | | | 6,800 | | | | | | 2,345 | | | | | | 8,331 | | | | | | 3,481 | | | | | | 13,347 | | |
|
Exploration expenses
|
| | | | 1,742 | | | | | | 962 | | | | | | 3 | | | | | | 6,061 | | | | | | 1,745 | | | | | | 7,023 | | |
|
Non-cash stock-based compensation expense
|
| | | | 8,168 | | | | | | 23,550 | | | | | | — | | | | | | — | | | | | | 8,168 | | | | | | 23,550 | | |
|
Gain on revaluation of contingent consideration
|
| | | | — | | | | | | (4,511) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,511) | | |
|
Loss on sale of assets
|
| | | | — | | | | | | 2,522 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,522 | | |
|
Unrealized (gain) / loss on derivative instruments
|
| | | | — | | | | | | — | | | | | | 251,819 | | | | | | (139,993) | | | | | | 251,819 | | | | | | (139,993) | | |
|
Adjusted EBITDAX
|
| | | $ | 252,854 | | | | | $ | 906,108 | | | | | $ | 192,910 | | | | | $ | 690,492 | | | | | $ | 441,303 | | | | | $ | 1,514,699 | | |
| | | |
As of March 31, 2026
|
| |||||||||||||||
|
(In thousands)
|
| |
Actual
|
| |
As Adjusted
|
| |
As Further
Adjusted(1) |
| |||||||||
|
Cash and Cash Equivalents
|
| | | $ | 124,372 | | | | | $ | | | | | $ | | | ||
| Long-Term Debt: | | | | | | | | | | | | | | | | | | | |
|
RBL Facility(2)
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,080,000 | | |
|
Existing Notes(3)
|
| | | | 400,000 | | | | | | 400,000 | | | | | | 400,000 | | |
|
WFE Notes(4)
|
| | | | — | | | | | | — | | | | | | 600,000 | | |
|
New Long Term Debt(5)
|
| | | | — | | | | | | — | | | | | | 500,000 | | |
|
Total Long-Term Debt
|
| | | $ | 400,000 | | | | | $ | 400,000 | | | | | $ | 2,580,000 | | |
| Stockholders’ Equity: | | | | | | | | | | | | | | | | | | | |
|
Class A Common Stock, $0.0001 par value, 1,300,000 shares authorized, 234,287 shares issued and 185,374 shares outstanding, actual; shares issued and shares outstanding, as adjusted; and shares issued and shares outstanding, as further adjusted
|
| | | $ | 24 | | | | | $ | | | | | $ | | | ||
|
Additional paid-in capital
|
| | | | 1,962,082 | | | | | | | | | | | | | | |
|
Treasury stock, at cost: 48,913 shares
|
| | | | (960,737) | | | | | | (960,737) | | | | | | (960,737) | | |
|
Retained earnings
|
| | | | 1,036,099 | | | | | | 1,036,099 | | | | | | 965,099 | | |
|
Accumulated and other comprehensive loss
|
| | | | (1,587) | | | | | | (1,587) | | | | | | (1,587) | | |
|
Noncontrolling interest
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total Stockholders’ Equity
|
| | | | 2,035,881 | | | | | | | | | | | | | | |
|
Total Capitalization
|
| | | $ | 2,435,881 | | | | | $ | | | | | $ | | | | |
|
Name
|
| |
Number of
Shares |
|
|
J.P. Morgan Securities LLC
|
| |
|
|
|
Goldman Sachs & Co. LLC
|
| | | |
|
Citigroup Global Markets Inc.
|
| | | |
|
Wells Fargo Securities, LLC
|
| | | |
|
BofA Securities, Inc.
|
| | | |
|
Capital One Securities, Inc.
|
| | | |
|
Fifth Third Securities, Inc.
|
| | | |
|
KeyBanc Capital Markets Inc.
|
| | | |
|
MUFG Securities Americas Inc.
|
| | | |
|
PNC Capital Markets LLC
|
| | | |
|
Regions Securities LLC
|
| | | |
|
Scotia Capital (USA) Inc.
|
| | | |
|
Truist Securities, Inc.
|
| | | |
|
Total
|
| | | |
| | | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
Nine Greenway Plaza, Suite 1300
Houston, Texas 77046
(713) 842-9050
Preferred Stock
Warrants
Units
| | | |
Page
|
| |||
|
ABOUT THIS PROSPECTUS
|
| | | | 1 | | |
|
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 2 | | |
|
OUR COMPANY
|
| | | | 3 | | |
|
RISK FACTORS
|
| | | | 4 | | |
|
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 5 | | |
|
USE OF PROCEEDS
|
| | | | 7 | | |
|
PLAN OF DISTRIBUTION
|
| | | | 8 | | |
|
DESCRIPTION OF CAPITAL STOCK
|
| | | | 11 | | |
|
DESCRIPTION OF WARRANTS
|
| | | | 14 | | |
|
DESCRIPTION OF UNITS
|
| | | | 15 | | |
|
LEGAL MATTERS
|
| | | | 16 | | |
|
EXPERTS
|
| | | | 17 | | |
Nine Greenway Plaza, Suite 1300
Houston, Texas 77046
(713) 842-9050
Attention: Timothy D. Yang
Executive Vice President, Chief Legal and Commercial Officer, Corporate Secretary and Land
| |
J.P. Morgan
|
| |
Goldman Sachs & Co. LLC
|
| ||||||
| |
Citigroup
|
| |
Wells Fargo Securities
|
| |
BofA Securities
|
| |
Capital One Securities
|
|
| |
Regions Securities LLC
|
| |
Scotiabank
|
| |
Truist Securities
|
|