EX-99.2 4 viperex992-12x17x19.htm EXHIBIT 99.2 Exhibit
Exhibit 99.2
Viper Energy Partners LP
Unaudited Pro Forma Combined Financial Information

On October 1, 2019, Viper Energy Partners LP (the "Partnership") completed the acquisition of certain mineral and royalty interests (the "Drop-Down Assets") from subsidiaries of Diamondback Energy, Inc. ("Diamondback") for approximately 18.3 million of its newly-issued Class B units, approximately 18.3 million newly-issued units of Viper Energy Partners LLC (the "Operating Company") and $190.2 million in cash, after giving effect to closing adjustments for net title benefits (the "Drop-Down Acquisition"). Based on the volume weighted average sales price of the Partnership's common units for the ten trading-day period ended July 26, 2019 of $30.07, the transaction was valued at $740.2 million. The Drop-Down Assets represent approximately 5,490 net royalty acres across the Midland and Delaware Basins, of which over 95% are operated by Diamondback, and have an average net royalty interest of approximately 3.2%. The Drop-Down Assets are concentrated in Diamondback’s seven core operating areas, with the largest exposure to Spanish Trail North and Pecos County. The Partnership completed the Drop-Down Acquisition on October 1, 2019 and funded the cash portion of the purchase price for the Drop-Down Assets through a combination of cash on hand and borrowings under the Operating Company’s revolving credit facility. In connection with the closing of the Drop-Down Acquisition, the borrowing base under the Operating Company’s revolving credit facility was increased by $125.0 million to $725.0 million from $600.0 million. Further, in connection with the acquisition, on October 16, 2019, the Partnership issued $500 million principal amount of 5.375% Senior Notes due 2027 and used the proceeds to pay down the revolving line of credit, including the portion used to fund the acquisition

The following unaudited pro forma combined financial information is based on the historical consolidated financial statements of the Partnership, adjusted to reflect the Drop-Down Acquisition.

The unaudited pro forma combined financial information gives effect to the Drop-Down Acquisition, as well as the issuance of the Class B units, borrowings under the Partnership's revolving credit facility and issuance of the $500 million principal amount of 5.375% Senior Notes due 2027, both of which were used to fund the Drop-Down Acquisition.

The unaudited pro forma combined balance sheet as of September 30, 2019 is derived from the unaudited consolidated balance sheet of the Partnership as of September 30, 2019, and gives effect to the Drop-Down Acquisition as if it had occurred on September 30, 2019.

The unaudited pro forma combined statement of operations for the nine months ended September 30, 2019 is based on the unaudited consolidated statement of operations of the Partnership for the nine months ended September 30, 2019. The unaudited pro forma combined statement of operations for the nine months ended September 30, 2019 has been adjusted to reflect the Drop-Down Acquisition and issuance of the $500 million principal amount of 5.375% Senior Notes due 2027 as if they had occurred on January 1, 2019.

The unaudited pro forma combined financial information is for informational purposes only and is not intended to represent or be indicative of the combined financial position or results of operations that the Partnership would have reported had the Drop-Down Acquisition been completed as of the dates set forth in this unaudited pro forma combined financial information and should not be taken as indicative of the Partnership's operations going forward because of the changes in the business, the omission of various operating expenses and the assumptions used to prepare the unaudited pro forma combined financial information and actual results.

The unaudited pro forma combined financial information should be read in conjunction with the audited consolidated financial statements and the notes thereto contained in the Partnership's Annual Report on Form 10-K for the year ended December 31, 2018, the unaudited consolidated financial statements and the notes thereto contained in the Partnership's Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, and the audited statement of revenues and direct operating expenses and the notes thereto of the Drop-Down Assets as filed as Exhibit 99.1 herewith by the Partnership with the Securities and Exchange Commission (the "SEC").



1


Viper Energy Partners LP
Unaudited Pro Forma Combined Balance Sheet




 
As of September 30, 2019
 
Partnership
Historical
 
Pro Forma Adjustments
 
Partnership
Pro Forma
 
(In thousands, except unit amounts)
Assets
 
 
 
 
 
Current assets:
 
 
 
 
 
Cash and cash equivalents
$
19,952

 
$
490,415

(b)
$

 
 
 
(190,200
)
(a)


 
 
 
250

(a)


 
 
 
(320,417
)
(c)
 
Royalty income receivable
43,288

 

 
43,288

Royalty income receivable—related party
14,033

 

 
14,033

Other current assets
252

 

 
252

Total current assets
77,525

 
(19,952
)
 
57,573

Property:
 
 
 
 
 
Oil and natural gas interests, full cost method of accounting
2,036,561

 
740,200

(a)
2,776,761

Land
5,688

 

 
5,688

Accumulated depletion and impairment
(299,704
)
 

 
(299,704
)
Property, net
1,742,545

 
740,200

 
2,482,745

Funds held in escrow
7,500

 

 
7,500

Deferred tax asset
157,885

 

 
157,885

Other assets
21,483

 

 
21,483

Total assets
$
2,006,938

 
$
720,248

 
$
2,727,186

Liabilities and Unitholders’ Equity
 
 
 
 
 
Current liabilities:
 
 
 
 
 
Accounts payable
$

 
$

 
$

Other accrued liabilities
5,370

 

 
5,370

Total current liabilities
5,370

 

 
5,370

Long-term debt
409,500

 
490,415

(b)
579,498

 
 
 
(320,417
)
(c)


Total liabilities
414,870

 
169,998

 
584,868

Commitments and contingencies
 
 
 
 
 
Unitholders’ equity:
 
 
 
 
 
General partner
1,000

 

 
1,000

Common units
774,815

 

 
774,815

Class B units
990

 
250

(a)
1,240

Total Viper Energy Partners LP unitholders’ equity
776,805

 
250

 
777,055

Non-controlling interest
815,263

 
550,000

(a)
1,365,263

Total equity
1,592,068

 
550,250

 
2,142,318

Total liabilities and unitholders’ equity
$
2,006,938

 
$
720,248

 
$
2,727,186





See accompanying notes to unaudited pro forma combined financial information.

2


Viper Energy Partners LP
Unaudited Pro Forma Combined Statement of Operations


 
Nine Months Ended September 30, 2019
 
Partnership
Historical
 
Pro Forma Adjustments
 
Partnership
Pro Forma
 
(In thousands, except per unit amounts)
Operating income:
 
 
 
 
 
Royalty income
$
201,950

 
$
39,243

(d)
$
241,193

Lease bonus income
3,607

 

 
3,607

Lease bonus income - related party

 

 

Other operating income
15

 

 
15

Total operating income
205,572

 
39,243

 
244,815

Costs and expenses:
 
 
 
 
 
Production and ad valorem taxes
12,812

 
2,386

(d)
15,198

Depletion
51,408

 
13,710

(e)
65,118

General and administrative expenses
5,223

 

 
5,223

Total costs and expenses
69,443

 
16,096

 
85,539

Income from operations
136,129

 
23,147

 
159,276

Other income (expense):
 
 
 
 
 
Interest expense, net
(11,089
)
 
(20,156
)
(f)
(31,245
)
Gain on revaluation of investment
3,978

 

 
3,978

Other income, net
1,756

 

 
1,756

Total other expense, net
(5,355
)
 
(20,156
)
 
(25,511
)
Income before income taxes
130,774

 
2,991

 
133,765

Provision for (benefit from) income taxes
(41,908
)
 
266

(g)
(41,642
)
Net income
172,682

 
2,725

 
175,407

Net income attributable to non-controlling interest
128,692

 
1,769

(h)
130,461

Net income attributable to Viper Energy Partners LP
$
43,990

 
$
956

 
$
44,946

 
 
 
 
 
 
Net income attributable to common limited partners per unit:
 
 
 
 
 
Basic
$
0.73

 
$

 
$
0.75

Diluted
$
0.73

 
$

 
$
0.75

Weighted average number of common limited partner units outstanding:
 
 
 
 
 
Basic
60,267

 

(i)
60,267

Diluted
60,296

 

(i)
60,296
















See accompanying notes to unaudited pro forma combined financial information.


3


Viper Energy Partners LP
Unaudited Pro Forma Notes



1.    BASIS OF PRESENTATION

On October 1, 2019, the Partnership completed the acquisition of certain mineral and royalty interests (the "Drop-Down Assets") from subsidiaries of Diamondback for approximately 18.3 million of its newly-issued Class B units, approximately 18.3 million newly-issued units of the Operating Company and $190.2 million in cash, after giving effect to closing adjustments for net title benefits (the ‘‘Drop-Down Acquisition’’). Based on the volume weighted average sales price of the Partnership's common units for the ten trading-day period ended July 26, 2019 of $30.07, the transaction was valued at $740.2 million. The Drop-Down Assets represent approximately 5,490 net royalty acres across the Midland and Delaware Basins, of which over 95% are operated by Diamondback, and have an average net royalty interest of approximately 3.2%. The Drop-Down Assets are concentrated in Diamondback’s seven core operating areas, with the largest exposure to Spanish Trail North and Pecos County. The Partnership completed the Drop-Down Acquisition on October 1, 2019 and funded the cash portion of the purchase price for the Drop-Down Assets through a combination of cash on hand and borrowings under the Operating Company’s revolving credit facility. In connection with the closing of the Drop-Down Acquisition, the borrowing base under the Operating Company’s revolving credit facility was increased by $125.0 million to $725.0 million from $600.0 million.

2.    PRO FORMA ADJUSTMENTS AND ASSUMPTIONS

The unaudited combined pro forma financial information includes a pro forma combined balance sheet and pro forma combined statement of operations reflecting the pro forma effect of the Drop-Down Acquisition discussed above.

The related pro forma adjustments are described below. The unaudited pro forma condensed combined financial information has been prepared to reflect adjustments to our historical financial information that are (i) directly attributable to this transaction and (ii) factually supportable, and with respect to the unaudited pro forma condensed combined statement of operations, expected to have a continuing impact on our results.

The unaudited pro forma combined balance sheet and statement of operations are presented for illustrative purposes only, and do not purport to be indicative of the financial position or results of operations that would actually have occurred if the Drop-Down Acquisition had occurred as of the dates set forth in this unaudited pro forma financial information. In addition, future results may vary significantly from the results reflected in such statements due to factors described in "Risk Factors" included in the Partnership's Annual Report on Form 10-K for the year ended December 31, 2018 and elsewhere in the Partnership's reports and filings with the SEC. The unaudited pro forma combined balance sheet and statement of operations should be read in conjunction with the Partnership's historical consolidated financial statements and the notes thereto included in the Partnership's Annual Reports on Form 10-K for the year ended December 31, 2018 and the Partnership's Quarterly Report on Form 10-Q for the quarter ended September 30, 2019.

The unaudited pro forma combined financial information should also be read in conjunction with the historical statement of revenues and direct operating expenses and the notes thereto of the Drop-Down Assets reflected therein as filed as Exhibit 99.1 herewith by the Partnership with the SEC.

The unaudited pro forma combined financial information reflects the following adjustments:

(a)
To record the preliminary purchase price allocation and $0.3 million Class B Capital Contribution of the Drop-Down Assets, which is subject to change. The fair value of the Drop-Down Assets, funded with approximately 18.3 million Class B units, approximately 18.3 million Operating Company units and $190.2 million in cash, after giving effect to closing adjustments, is allocated as follows:
 
Drop-Down
Assets
 
(in thousands)
Oil and natural gas properties:
 
Proved
$
198,400

Unproved
$
541,800

Net assets acquired
$
740,200



4


Viper Energy Partners LP
Unaudited Pro Forma Notes


(b)
To record net proceeds of $490.4 million in connection with the issuance of $500 million principal amount of 5.375% Senior Notes due 2027.

(c)
To record the partial repayment of $320.4 million of outstanding borrowings with proceeds from the issuance of the 5.375% Senior Notes due 2027.

(d)
To reflect the historical revenues and production and ad valorem taxes related to the Drop-Down Assets.

(e)
To reflect depletion attributable to the Drop-Down Assets.

(f)
To reflect additional interest expense associated with the issuance of $500 million principal amount of 5.375% Senior Notes due 2027.

(g)
To reflect income tax expense related to the pro forma change in net income.

(h)
To reflect additional net income attributable to non-controlling interests related to the issuance of approximately 18.3 million Class B units and approximately 18.3 million Operating Company units.

(i)
The Partnership accounted for the Class B units on an as-converted basis for the purposes of calculating diluted earnings per unit ("EPU"). For the nine months ended September 30, 2019, there were no common units related to the Partnership's Class B units included in the calculation of diluted EPU.

3.    SUPPLEMENTAL OIL AND NATRUAL GAS INFORMATION

Oil and Natural Gas Reserves

Proved oil and natural gas reserve estimates as of September 30, 2019 and December 31, 2018 were developed by the Partnership based on management estimates. Proved reserves were estimated in accordance with guidelines established by the SEC, which require that reserve estimates be prepared under existing economic and operating conditions based upon the 12-month unweighted average of the first-day-of-the-month prices.

There are numerous uncertainties inherent in estimating quantities of proved oil and natural gas reserves. Oil and natural gas reserve engineering is a subjective process of estimating underground accumulations of oil and natural gas that cannot be precisely measured and the accuracy of any reserve estimate is a function of the quality of available data and of engineering and geological interpretation and judgment. Results of drilling, testing and production subsequent to the date of the estimate may justify revision of such estimate. Accordingly, reserve estimates are often different from the quantities of oil and natural gas that are ultimately recovered.


5


Viper Energy Partners LP
Unaudited Pro Forma Notes


The estimated proved reserves and changes in estimated proved reserves are as follows:
 
Crude Oil (Bbls)
 
Partnership Historical
 
Drop-Down Assets
 
Partnership
Pro Forma
 
(In thousands)
As of December 31, 2018
41,878

 
7,236

 
49,114

Purchase of reserves in place
1,776

 

 
1,776

Extensions and discoveries
6,992

 
1,739

 
8,731

Revisions of previous estimates
(2,911
)
 
230

 
(2,681
)
Production
(3,607
)
 
(703
)
 
(4,310
)
As of September 30, 2019
44,128

 
8,502

 
52,630

 
 
 
 
 
 
Proved Developed Reserves:
 
 
 
 
 
December 31, 2018
29,526

 
5,050

 
34,576

September 30, 2019
32,248

 
5,841

 
38,089

 
 
 
 
 
 
Proved Undeveloped Reserves:
 
 
 
 
 
December 31, 2018
12,352

 
2,186

 
14,538

September 30, 2019
11,880

 
2,661

 
14,541

 
Natural Gas (Mcf)
 
Partnership Historical
 
Drop-Down Assets
 
Partnership
Pro Forma
 
(In thousands)
As of December 31, 2018
61,597

 
12,838

 
74,435

Purchase of reserves in place
2,592

 

 
2,592

Extensions and discoveries
9,207

 
3,779

 
12,986

Revisions of previous estimates
429

 
435

 
864

Production
(5,222
)
 
(1,072
)
 
(6,294
)
As of September 30, 2019
68,603

 
15,980

 
84,583

 
 
 
 
 
 
Proved Developed Reserves:
 
 
 
 
 
December 31, 2018
49,681

 
9,393

 
59,074

September 30, 2019
57,585

 
12,582

 
70,167

 
 
 
 
 
 
Proved Undeveloped Reserves:
 
 
 
 
 
December 31, 2018
11,916

 
3,445

 
15,361

September 30, 2019
11,018

 
3,398

 
14,416



6


Viper Energy Partners LP
Unaudited Pro Forma Notes


 
Natural Gas Liquids (Bbls)
 
Partnership Historical
 
Drop-Down Assets
 
Partnership
Pro Forma
 
(In thousands)
As of December 31, 2018
10,992

 
2,622

 
13,614

Purchase of reserves in place
542

 

 
542

Extensions and discoveries
2,089

 
764

 
2,853

Revisions of previous estimates
2,875

 
276

 
3,151

Production
(976
)
 
(195
)
 
(1,171
)
As of September 30, 2019
15,522

 
3,467

 
18,989

 
 
 
 
 
 
Proved Developed Reserves:
 
 
 
 
 
December 31, 2018
7,965

 
1,810

 
9,775

September 30, 2019
12,780

 
2,576

 
15,356

 
 
 
 
 
 
Proved Undeveloped Reserves:
 
 
 
 
 
December 31, 2018
3,027

 
812

 
3,839

September 30, 2019
2,742

 
891

 
3,633


Revisions represent changes in previous reserves estimates, either upward or downward, resulting from new information normally obtained from development drilling and production history or resulting from a change in economic factors, such as commodity prices, operating costs or development costs.

During the nine months ended September 30, 2019, the Partnership’s extensions and discoveries of 13,748 MBOE resulted primarily from the drilling of 336 new wells and from 106 new proved undeveloped locations added. The Partnership’s positive revisions of previous estimated quantities of 614 MBOE were primarily due to changes in type curves and realized prices. The purchase of reserves in place of 2,750 MBOE were due to multiple acquisitions primarily located in Ward, Howard, Glasscock and Lea counties within the Permian Basin.

Standardized Measure of Discounted Future Net Cash Flows

The standardized measure of discounted future net cash flows is based on the unweighted average, first-day-of-the-month price. The projections should not be viewed as realistic estimates of future cash flows, nor should the “standardized measure” be interpreted as representing current value to the Partnership. Material revisions to estimates of proved reserves may occur in the future; development and production of the reserves may not occur in the periods assumed; actual prices realized are expected to vary significantly from those used; and actual costs may vary.

The following table sets forth the standardized measure of discounted future net cash flows attributable to the Partnership’s proved oil and natural gas reserves as of September 30, 2019 and December 31, 2018:
 
Nine Months Ended September 30, 2019
 
Partnership Historical
 
Drop-Down Assets
 
Partnership
Pro Forma
 
(In thousands)
Future cash inflows
$
2,761,913

 
$
516,810

 
$
3,278,723

Future production taxes
(189,552
)
 
(35,978
)
 
(225,530
)
Future income tax expense
(167,266
)
 
(2,713
)
 
(169,979
)
Future net cash flows
2,405,095

 
478,119

 
2,883,214

10% discount to reflect timing of cash flows
(1,339,869
)
 
(259,439
)
 
(1,599,308
)
Standardized measure of discounted future net cash flows
$
1,065,226

 
$
218,680

 
$
1,283,906



7


Viper Energy Partners LP
Unaudited Pro Forma Notes


Principal changes in the standardized measure of discounted future net cash flows attributable to the Partnership’s proved reserves are as follows: 
 
Nine Months Ended September 30, 2019
 
Partnership Historical
 
Drop-Down Assets
 
Partnership
Pro Forma
 
(In thousands)
Standardized measure of discounted future net cash flows at the beginning of the period
$
1,139,382

 
$
222,362

 
$
1,361,744

Purchase of minerals in place
47,462

 

 
47,462

Sales of oil and natural gas, net of production costs
(189,138
)
 
(37,250
)
 
(226,388
)
Extensions and discoveries
200,021

 
48,597

 
248,618

Net changes in prices and production costs
(246,466
)
 
(35,475
)
 
(281,941
)
Revisions of previous quantity estimates
(8,486
)
 
8,683

 
197

Net changes in income taxes
(11,411
)
 
18

 
(11,393
)
Accretion of discount
126,650

 
22,362

 
149,012

Net changes in timing of production and other
7,212

 
(10,617
)
 
(3,405
)
Standardized measure of discounted future net cash flows at the end of the period
$
1,065,226

 
$
218,680

 
$
1,283,906





8