| |
Delaware
(State or Other Jurisdiction
of Incorporation) |
| |
1311
(Primary Standard Industrial
Classification Code Number) |
| |
41-0518430
(I.R.S. Employer
Identification Number) |
|
| |
Jeffrey A. Chapman
Jonathan Whalen Robyn Zolman Gibson, Dunn & Crutcher LLP 1900 Lawrence Street, Suite 3000 Denver, Colorado 80202 (303) 298-5700 |
| |
Adrian Milton
Senior Vice President, General Counsel and Assistant Corporate Secretary Civitas Resources, Inc. 555 17th Street, Suite 3700 Denver, Colorado 80202 (303) 293-9100 |
| |
Julian J. Seiguer, P.C.
Douglas E. Bacon, P.C. Kim Hicks, P.C. Patrick V. Salvo Ieuan A. List Kirkland & Ellis LLP 609 Main Street Houston, Texas 77002 (713) 836-3600 |
|
| |
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☐
|
|
| |
Herbert S. Vogel
Chief Executive Officer SM Energy Company |
| |
Wouter van Kempen
Interim Chief Executive Officer Civitas Resources, Inc. |
|
| |
For SM Energy stockholders:
SM Energy Company
Attn: Investor Relations 1700 Lincoln Street, Suite 3200 Denver, Colorado 80203 (303) 864-2502
D.F. King & Co., Inc.
28 Liberty Street, 53rd Floor New York, NY 10005 Banks and brokers, please call: (212) 257-2543 All others, please call toll-free: (877) 732-3617 E-mail: SM@dfking.com |
| |
For Civitas stockholders:
Civitas Resources, Inc.
Attn: Investor Relations 555 17th Street, Suite 3700 Denver, Colorado 80202 (303) 293-9100
Innisfree M&A Incorporated
501 Madison Avenue, 20th Floor New York, New York 10022 Banks and Brokerage Firms Call: (212) 750-5833 Stockholders Call Toll Free: (877) 717-3905 |
|
| | | | | | 1 | | | |
| | | | | | 13 | | | |
| | | | | | 13 | | | |
| | | | | | 13 | | | |
| | | | | | 14 | | | |
| | | | | | 14 | | | |
| | | | | | 15 | | | |
| | | | | | 16 | | | |
| | | | | | 16 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | | |
| | | | | | 18 | | | |
| | | | | | 19 | | | |
| | | | | | 19 | | | |
| | | | | | 20 | | | |
| | | | | | 20 | | | |
| | | | | | 20 | | | |
| | | | | | 22 | | | |
| | | | | | 23 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 26 | | | |
| | | | | | 27 | | | |
| | | | | | 29 | | | |
| | | | | | 31 | | | |
| | | | | | 33 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | |
| | | | | | 46 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 48 | | | |
| | | | | | 48 | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 52 | | | |
| | | | | | 52 | | | |
| | | | | | 52 | | | |
| | | | | | 52 | | | |
| | | | | | 52 | | | |
| | | | | | 52 | | | |
| | | | | | 53 | | | |
| | | | | | 53 | | | |
| | | | | | 53 | | | |
| | | | | | 53 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | | |
| | | | | | 54 | | | |
| | | | | | 55 | | | |
| | | | | | 55 | | | |
| | | | | | 55 | | | |
| | | | | | 56 | | | |
| | | | | | 56 | | | |
| | | | | | 56 | | | |
| | | | | | 57 | | | |
| | | | | | 58 | | | |
| | | | | | 59 | | | |
| | | | | | 59 | | | |
| | | | | | 71 | | | |
| | | | | | 75 | | | |
| | | | | | 78 | | | |
| | | | | | 82 | | | |
| | | | | | 86 | | | |
| | | | | | 96 | | | |
| | | | | | 103 | | | |
| | | | | | 104 | | | |
| | | | | | 106 | | |
| | | | | | 112 | | | |
| | | | | | 115 | | | |
| | | | | | 115 | | | |
| | | | | | 116 | | | |
| | | | | | 116 | | | |
| | | | | | 117 | | | |
| | | | | | 117 | | | |
| | | | | | 117 | | | |
| | | | | | 118 | | | |
| | | | | | 118 | | | |
| | | | | | 119 | | | |
| | | | | | 119 | | | |
| | | | | | 120 | | | |
| | | | | | 121 | | | |
| | | | | | 122 | | | |
| | | | | | 122 | | | |
| | | | | | 122 | | | |
| | | | | | 122 | | | |
| | | | | | 124 | | | |
| | | | | | 132 | | | |
| | | | | | 132 | | | |
| | | | | | 133 | | | |
| | | | | | 133 | | | |
| | | | | | 135 | | | |
| | | | | | 135 | | | |
| | | | | | 136 | | | |
| | | | | | 136 | | | |
| | | | | | 136 | | | |
| | | | | | 136 | | | |
| | | | | | 137 | | | |
| | | | | | 138 | | | |
| | | | | | 139 | | | |
| | | | | | 143 | | | |
| | | | | | 144 | | | |
| | | | | | 144 | | | |
| | | | | | 144 | | | |
| | | | | | 145 | | | |
| | | | | | 146 | | | |
| | | | | | 166 | | | |
| | | | | | 173 | | | |
| | | | | | 173 | | | |
| | | | | | 173 | | | |
| | | | | | 173 | | | |
| | | | | | 174 | | |
| |
For SM Energy stockholders:
|
| |
For Civitas stockholders:
|
|
| |
SM Energy Company
Attn: Investor Relations 1700 Lincoln Street, Suite 3200 Denver, Colorado 80203 (303) 864-2502 |
| |
Civitas Resources, Inc.
Attn: Investor Relations 555 17th Street, Suite 3700 Denver, Colorado 80202 (303) 293-9100 |
|
| |
D.F. King & Co., Inc.
28 Liberty Street, 53rd Floor New York, NY 10005 Banks and brokers, please call: (212) 257-2543 All others, please call toll-free: (877) 732-3617 E-mail: SM@dfking.com |
| |
Innisfree M&A Incorporated
501 Madison Avenue, 20th Floor New York, New York 10022 Banks and Brokerage Firms Call: (212) 750-5833 Stockholders Call Toll Free: (877) 717-3905 |
|
| | | |
For the Nine
Months Ended September 30, 2025 |
| |
For the Year
Ended December 31, 2024 |
| ||||||
| | | |
(unaudited)
(in thousands, except per share data) |
| |||||||||
| Pro Forma Condensed Combined Statement of Operations Data: | | | | | | | | | | | | | |
|
Total operating revenues and other income
|
| | | $ | 5,868,282 | | | | | $ | 7,895,322 | | |
|
Net income
|
| | | $ | 1,541,083 | | | | | $ | 2,255,850 | | |
|
Basic net income per common share
|
| | | $ | 6.45 | | | | | $ | 9.43 | | |
|
Diluted net income per common share
|
| | | $ | 6.40 | | | | | $ | 9.37 | | |
| | | |
As of December 31, 2024
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas Resources
|
| |
Pro Forma
Combined |
| |||||||||
| Net proved developed reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil (MMBbl)
|
| | | | 160.3 | | | | | | 235.6 | | | | | | 395.9 | | |
|
Gas (Bcf)
|
| | | | 1,031.3 | | | | | | 1,323.9 | | | | | | 2,355.2 | | |
|
NGLs (MMBbl)
|
| | | | 71.8 | | | | | | 203.2 | | | | | | 275.0 | | |
|
Total (MMBOE)
|
| | | | 404.0 | | | | | | 659.5 | | | | | | 1,063.5 | | |
| Net proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
|
Oil (MMBbl)
|
| | | | 135.7 | | | | | | 69.7 | | | | | | 205.4 | | |
|
Gas (Bcf)
|
| | | | 517.8 | | | | | | 215.7 | | | | | | 733.5 | | |
|
NGLs (MMBbl)
|
| | | | 52.4 | | | | | | 32.6 | | | | | | 85.0 | | |
|
Total (MMBOE)
|
| | | | 274.3 | | | | | | 138.3 | | | | | | 412.6 | | |
| | | |
For the Nine Months Ended September 30, 2025
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas Resources(1)
|
| |
Pro Forma
Combined |
| |||||||||
| Net production volumes: | | | | | | | | | | | | | | | | | | | |
|
Oil (MMBbl)
|
| | | | 30.3 | | | | | | 40.9 | | | | | | 71.2 | | |
|
Gas (Bcf)
|
| | | | 111.1 | | | | | | 148.4 | | | | | | 259.5 | | |
|
NGLs (MMBbl)
|
| | | | 7.6 | | | | | | 22.2 | | | | | | 29.8 | | |
|
Total (MMBOE)
|
| | | | 56.5 | | | | | | 87.7 | | | | | | 144.2 | | |
| | | |
For the Year Ended December 31, 2024
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas Resources(1)
|
| |
Pro Forma
Combined |
| |||||||||
| Net production volumes: | | | | | | | | | | | | | | | | | | | |
|
Oil (MMBbl)
|
| | | | 29.4 | | | | | | 58.0 | | | | | | 87.4 | | |
|
Gas (Bcf)
|
| | | | 137.0 | | | | | | 218.9 | | | | | | 355.9 | | |
|
NGLs (MMBbl)
|
| | | | 10.2 | | | | | | 31.6 | | | | | | 41.8 | | |
|
Total (MMBOE)
|
| | | | 62.4 | | | | | | 126.1 | | | | | | 188.5 | | |
| | | |
SM Energy
Common Stock |
| |
Civitas
Common Stock |
| |
Exchange
Ratio |
| |
Implied Per
Share Value of Merger Consideration |
| ||||||||||||
|
October 31, 2025
|
| | | $ | 20.89 | | | | | $ | 28.83 | | | | | | 1.45 | | | | | $ | 30.29 | | |
|
[ ]
|
| | | $ | [ ] | | | | | $ | [ ] | | | | | | 1.45 | | | | | $ | [ ] | | |
| | | |
Commodity Prices
|
| |||||||||||||||||||||||||||||||||
| | | |
4Q ‘25E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| ||||||||||||||||||
| SM Management Pricing | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil ($/Bbl)
|
| | | $ | 60.00 | | | | | $ | 60.00 | | | | | $ | 60.00 | | | | | $ | 60.00 | | | | | $ | 60.00 | | | | | $ | 60.00 | | |
|
Gas ($/MMBtu)
|
| | | $ | 3.50 | | | | | $ | 3.50 | | | | | $ | 3.50 | | | | | $ | 3.50 | | | | | $ | 3.50 | | | | | $ | 3.50 | | |
| | | |
Unaudited SM Energy Financial Forecast Provided by SM
Energy Management |
| |||||||||||||||||||||||||||||||||
|
(in millions)
|
| |
4Q ‘25E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| ||||||||||||||||||
|
Production (Mboe/d)
|
| | | | 204 | | | | | | 199 | | | | | | 199 | | | | | | 202 | | | | | | 199 | | | | | | 199 | | |
| EBITDAX(1) | | | | $ | 496 | | | | | $ | 1,724 | | | | | $ | 1,658 | | | | | $ | 1,642 | | | | | $ | 1,576 | | | | | $ | 1,551 | | |
|
Cash flow from operations(2)
|
| | | $ | 462 | | | | | $ | 1,486 | | | | | $ | 1,420 | | | | | $ | 1,420 | | | | | $ | 1,357 | | | | | $ | 1,406 | | |
|
Total capital expenditures(3)(4)
|
| | | $ | 242 | | | | | $ | 1,352 | | | | | $ | 1,329 | | | | | $ | 1,233 | | | | | $ | 1,176 | | | | | $ | 1,191 | | |
|
Unlevered operating free cash flow(5)
|
| | | $ | 251 | | | | | $ | 246 | | | | | $ | 175 | | | | | $ | 264 | | | | | $ | 237 | | | | | $ | 254 | | |
| | | |
Unaudited Civitas Financial Forecast Provided by SM
Energy Management |
| |||||||||||||||||||||||||||||||||
|
(in millions)
|
| |
4Q ‘25E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| ||||||||||||||||||
|
Production (Mboe/d)
|
| | | | 324 | | | | | | 316 | | | | | | 300 | | | | | | 266 | | | | | | 252 | | | | | | 228 | | |
| EBITDAX(1) | | | | $ | 783 | | | | | $ | 2,894 | | | | | $ | 2,703 | | | | | $ | 2,352 | | | | | $ | 2,222 | | | | | $ | 1,938 | | |
|
Cash flow from operations(2)
|
| | | $ | 785 | | | | | $ | 2,409 | | | | | $ | 2,371 | | | | | $ | 2,004 | | | | | $ | 1,853 | | | | | $ | 1,598 | | |
|
Total capital expenditures(3)(4)
|
| | | $ | 368 | | | | | $ | 2,167 | | | | | $ | 1,684 | | | | | $ | 1,565 | | | | | $ | 1,532 | | | | | $ | 1,532 | | |
|
Unlevered operating free cash flow(5)
|
| | | $ | 508 | | | | | $ | 599 | | | | | $ | 1,019 | | | | | $ | 715 | | | | | $ | 543 | | | | | $ | 228 | | |
| | | |
Commodity Prices
|
| |||||||||||||||||||||
| | | |
4Q 2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| ||||||||||||
| NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil ($/Bbl)
|
| | | $ | 60.48 | | | | | $ | 60.10 | | | | | $ | 60.36 | | | | | $ | 61.29 | | |
|
Gas ($/MMBtu)
|
| | | $ | 3.45 | | | | | $ | 4.06 | | | | | $ | 4.02 | | | | | $ | 3.87 | | |
| Flat Pricing | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil ($/Bbl)
|
| | | $ | 70.00 | | | | | $ | 70.00 | | | | | $ | 70.00 | | | | | $ | 70.00 | | |
|
Gas ($/MMBtu)
|
| | | $ | 3.50 | | | | | $ | 3.50 | | | | | $ | 3.50 | | | | | $ | 3.50 | | |
| | | |
Commodity Prices
|
| |||||||||||||||||||||
| | | |
4Q 2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| ||||||||||||
| Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil ($/Bbl)
|
| | | $ | 65.05 | | | | | $ | 60.02 | | | | | $ | 65.00 | | | | | $ | 69.40 | | |
|
Gas ($/MMBtu)
|
| | | $ | 3.59 | | | | | $ | 4.00 | | | | | $ | 4.00 | | | | | $ | 4.00 | | |
| | | |
Civitas Stand-Alone
|
| |||||||||||||||||||||
|
($ in millions)
|
| |
4Q 2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| ||||||||||||
| NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production (MBoe/d)
|
| | | | 324 | | | | | | 306 | | | | | | 304 | | | | | | 304 | | |
| EBITDA(1) | | | | $ | 761 | | | | | $ | 2,782 | | | | | $ | 2,748 | | | | | $ | 2,812 | | |
|
Total capital expenditures
|
| | | $ | 373 | | | | | $ | 1,818 | | | | | $ | 1,670 | | | | | $ | 1,950 | | |
|
Free cash flow(2)(3)
|
| | | $ | 272 | | | | | $ | 494 | | | | | $ | 614 | | | | | $ | 405 | | |
| Flat Pricing | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production (MBoe/d)
|
| | | | 324 | | | | | | 306 | | | | | | 304 | | | | | | 304 | | |
| EBITDA(1) | | | | $ | 834 | | | | | $ | 3,198 | | | | | $ | 3,208 | | | | | $ | 3,251 | | |
|
Total capital expenditures
|
| | | $ | 373 | | | | | $ | 1,818 | | | | | $ | 1,670 | | | | | $ | 1,950 | | |
|
Free cash flow(2)(3)
|
| | | $ | 345 | | | | | $ | 912 | | | | | $ | 1,084 | | | | | $ | 843 | | |
| Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production (MBoe/d)
|
| | | | 324 | | | | | | 306 | | | | | | 304 | | | | | | 304 | | |
| EBITDA(1) | | | | $ | 824 | | | | | $ | 2,741 | | | | | $ | 2,988 | | | | | $ | 3,296 | | |
|
Total capital expenditures
|
| | | $ | 373 | | | | | $ | 1,818 | | | | | $ | 1,670 | | | | | $ | 1,950 | | |
|
Free cash flow(2)(3)
|
| | | $ | 335 | | | | | $ | 454 | | | | | $ | 859 | | | | | $ | 895 | | |
| | | |
Civitas Stand-Alone
|
| |||||||||||||||||||||
|
($ in millions)
|
| |
4Q 2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| ||||||||||||
| NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production (MBoe/d)
|
| | | | 331.5 | | | | | | 334.6 | | | | | | 342.9 | | | | | | 346.4 | | |
| EBITDA(1) | | | | $ | 740 | | | | | $ | 2,867 | | | | | $ | 2,934 | | | | | $ | 2,992 | | |
|
Total capital expenditures
|
| | | $ | 373 | | | | | $ | 1,916 | | | | | $ | 1,921 | | | | | $ | 1,955 | | |
|
Free cash flow(2)(3)
|
| | | $ | 254 | | | | | $ | 457 | | | | | $ | 514 | | | | | $ | 541 | | |
| Flat Pricing | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production (MBoe/d)
|
| | | | 331.5 | | | | | | 334.6 | | | | | | 342.9 | | | | | | 346.4 | | |
| EBITDA(1) | | | | $ | 824 | | | | | $ | 3,312 | | | | | $ | 3,441 | | | | | $ | 3,473 | | |
|
Total capital expenditures
|
| | | $ | 373 | | | | | $ | 1,916 | | | | | $ | 1,921 | | | | | $ | 1,955 | | |
|
Free cash flow(2)(3)
|
| | | $ | 338 | | | | | $ | 901 | | | | | $ | 1,009 | | | | | $ | 1,010 | | |
| | | |
SM Energy Stand-Alone
|
| |||||||||||||||||||||
|
($ in millions)
|
| |
4Q 2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| ||||||||||||
| NYMEX Strip | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production (MBoe/d)
|
| | | | 209 | | | | | | 200 | | | | | | 200 | | | | | | 203 | | |
| EBITDA(1) | | | | $ | 498 | | | | | $ | 1,778 | | | | | $ | 1,691 | | | | | $ | 1,673 | | |
|
Total capital expenditures
|
| | | $ | 290 | | | | | $ | 1,040 | | | | | $ | 1,100 | | | | | $ | 947 | | |
|
Free cash flow(2)
|
| | | $ | 146 | | | | | $ | 490 | | | | | $ | 376 | | | | | $ | 480 | | |
| | | |
SM Energy Stand-Alone
|
| |||||||||||||||||||||
|
($ in millions)
|
| |
4Q 2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| ||||||||||||
| Flat Pricing | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production (MBoe/d)
|
| | | | 209 | | | | | | 200 | | | | | | 200 | | | | | | 203 | | |
| EBITDA(1) | | | | $ | 573 | | | | | $ | 2,007 | | | | | $ | 1,961 | | | | | $ | 1,921 | | |
|
Total capital expenditures
|
| | | $ | 290 | | | | | $ | 1,040 | | | | | $ | 1,100 | | | | | $ | 947 | | |
|
Free cash flow(2)
|
| | | $ | 217 | | | | | $ | 671 | | | | | $ | 527 | | | | | $ | 645 | | |
| Wall Street Consensus | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Production (MBoe/d)
|
| | | | 209 | | | | | | 200 | | | | | | 200 | | | | | | 203 | | |
| EBITDA(1) | | | | $ | 535 | | | | | $ | 1,766 | | | | | $ | 1,855 | | | | | $ | 1,976 | | |
|
Total capital expenditures
|
| | | $ | 290 | | | | | $ | 1,040 | | | | | $ | 1,100 | | | | | $ | 947 | | |
|
Free cash flow(2)
|
| | | $ | 181 | | | | | $ | 481 | | | | | $ | 505 | | | | | $ | 720 | | |
|
Methodology
|
| |
Implied Exchange Ratio
|
| |||
|
Net Asset Value
|
| | | | 1.026x – 2.139x | | |
|
Methodology
|
| |
Implied Equity Values Per Share
|
| |||
|
Perpetuity Growth Rate Method
|
| | | $ | 9.90 – $27.68 | | |
|
Terminal Multiple Method
|
| | | $ | 7.99 – $18.44 | | |
|
Methodology
|
| |
Implied Equity Values Per Share
|
| |||
|
Perpetuity Growth Rate Method
|
| | | $ | 19.00 – $48.29 | | |
|
Terminal Multiple Method
|
| | | $ | 11.37 – $29.28 | | |
|
Methodology
|
| |
Implied Exchange Ratio
|
| |||
|
Perpetuity Growth Rate Method
|
| | | | 0.687x – 4.878x | | |
|
Terminal Multiple Method
|
| | | | 0.616x – 3.664x | | |
|
Benchmark
|
| |
Mean
|
| |
Median
|
| ||||||
|
TEV / EBITDAX (2026E)
|
| | | | 3.3x | | | | | | 3.3x | | |
|
TEV / EBITDAX (2027E)
|
| | | | 3.1x | | | | | | 3.1x | | |
|
Market Cap / CFFO (2026E)
|
| | | | 2.3x | | | | | | 2.4x | | |
|
Market Cap / CFFO (2027E)
|
| | | | 2.2x | | | | | | 2.2x | | |
|
Metric
|
| |
Implied Equity Values Per Share
|
| |||
|
TEV / EBITDAX (Forecasts)
|
| | | $ | 13.51 – $30.37 | | |
|
Market Cap / CFFO (Forecasts)
|
| | | $ | 16.17 – $30.93 | | |
|
Benchmark
|
| |
Mean
|
| |
Median
|
| ||||||
|
TEV / EBITDAX (2026E)
|
| | | | 3.3x | | | | | | 3.3x | | |
|
TEV / EBITDAX (2027E)
|
| | | | 3.1x | | | | | | 3.1x | | |
|
Market Cap / CFFO (2026E)
|
| | | | 2.3x | | | | | | 2.4x | | |
|
Market Cap / CFFO (2027E)
|
| | | | 2.2x | | | | | | 2.2x | | |
|
Metric
|
| |
Implied Equity Values Per Share
|
| |||
|
TEV / EBITDAX (Forecasts)
|
| | | $ | 19.83 – $59.77 | | |
|
Market Cap / CFFO (Forecasts)
|
| | | $ | 27.73 – $60.54 | | |
|
Metric
|
| |
Implied Exchange Ratio
|
| |||
|
TEV / EBITDAX (Forecasts)
|
| | | | 0.653x – 4.423x | | |
|
Equity Value / CFFO (Forecasts)
|
| | | | 0.896x – 3.744x | | |
|
Selected Companies
|
| |
EV / 2026E
EBITDA |
| |
EV / 2027E
EBITDA |
| |
EMC / 2026E
operating cash flow |
| |
EMC / 2027E
operating cash flow |
| ||||||||||||
|
SM Energy
|
| | | | 2.8x | | | | | | 2.7x | | | | | | 1.6x | | | | | | 1.5x | | |
|
Ovintiv Inc.
|
| | | | 3.6x | | | | | | 3.4x | | | | | | 2.6x | | | | | | 2.4x | | |
|
Chord Energy Corporation
|
| | | | 3.1x | | | | | | 2.9x | | | | | | 2.6x | | | | | | 2.5x | | |
|
Matador Resources Company
|
| | | | 3.6x | | | | | | 3.2x | | | | | | 2.3x | | | | | | 2.2x | | |
|
Magnolia Oil & Gas Corporation
|
| | | | 4.7x | | | | | | 4.3x | | | | | | 4.7x | | | | | | 4.4x | | |
|
Crescent Energy Company
|
| | | | 3.1x | | | | | | 3.0x | | | | | | 1.1x | | | | | | 1.1x | | |
| | | |
EV / 2026E
EBITDA |
| |
EV / 2027E
EBITDA |
| |
EMC / 2026E
operating cash flow |
| |
EMC / 2027E
operating cash flow |
| ||||||||||||
|
Low
|
| | | $ | 21.75 | | | | | $ | 28.75 | | | | | $ | 26.75 | | | | | $ | 29.50 | | |
|
High
|
| | | $ | 53.00 | | | | | $ | 63.00 | | | | | $ | 66.50 | | | | | $ | 74.00 | | |
|
Selected Companies
|
| |
EV / 2026E
EBITDA |
| |
EV / 2027E
EBITDA |
| |
EMC / 2026E
operating cash flow |
| |
EMC / 2027E
operating cash flow |
| ||||||||||||
|
Civitas
|
| | | | 2.8x | | | | | | 2.6x | | | | | | 1.1x | | | | | | 1.0x | | |
|
Ovintiv Inc.
|
| | | | 3.6x | | | | | | 3.4x | | | | | | 2.6x | | | | | | 2.4x | | |
|
Chord Energy Corporation
|
| | | | 3.1x | | | | | | 2.9x | | | | | | 2.6x | | | | | | 2.5x | | |
|
Matador Resources Company
|
| | | | 3.6x | | | | | | 3.2x | | | | | | 2.3x | | | | | | 2.2x | | |
|
Magnolia Oil & Gas Corporation
|
| | | | 4.7x | | | | | | 4.3x | | | | | | 4.7x | | | | | | 4.4x | | |
|
Crescent Energy Company
|
| | | | 3.1x | | | | | | 3.0x | | | | | | 1.1x | | | | | | 1.1x | | |
| | | |
EV / 2026E
EBITDA |
| |
EV / 2027E
EBITDA |
| |
EMC / 2026E
operating cash flow |
| |
EMC / 2027E
operating cash flow |
| ||||||||||||
|
Low
|
| | | $ | 15.75 | | | | | $ | 17.75 | | | | | $ | 13.00 | | | | | $ | 13.75 | | |
|
High
|
| | | $ | 31.00 | | | | | $ | 33.50 | | | | | $ | 32.50 | | | | | $ | 34.25 | | |
| | | |
Low
|
| |
High
|
| ||||||
|
Civitas Implied Equity Value Per Share – Net Asset Value Analysis (Strip Pricing)
|
| | | $ | 26.75 | | | | | $ | 35.25 | | |
|
Civitas Implied Equity Value Per Share – Net Asset Value Analysis (Flat Pricing)
|
| | | $ | 51.00 | | | | | $ | 61.75 | | |
| | | |
Low
|
| |
High
|
| ||||||
|
SM Energy Implied Equity Value Per Share – Net Asset Value Analysis (Strip Pricing)
|
| | | $ | 20.50 | | | | | $ | 26.00 | | |
|
SM Energy Implied Equity Value Per Share – Net Asset Value Analysis (Flat Pricing)
|
| | | $ | 32.75 | | | | | $ | 39.75 | | |
|
Public Trading Multiple Analysis
|
| |
Low
|
| |
High
|
| ||||||
|
EV / 2026E EBITDA
|
| | | | 0.7004x | | | | | | 3.3666x | | |
|
EV / 2027E EBITDA
|
| | | | 0.8563x | | | | | | 3.5674x | | |
|
EMC / 2026E operating cash flow
|
| | | | 0.8192x | | | | | | 5.1198x | | |
|
EMC / 2027E operating cash flow
|
| | | | 0.8617x | | | | | | 5.3854x | | |
|
Net Asset Value Analysis
|
| |
Low
|
| |
High
|
| ||||||
|
Strip Pricing
|
| | | | 1.0245x | | | | | | 1.7096x | | |
|
Flat Pricing
|
| | | | 1.2872x | | | | | | 1.8811x | | |
|
Executive Officer
|
| |
Outstanding
RSUs (#) |
| |
Outstanding
PSUs (at Target) (#) |
| ||||||
|
Herbert S. Vogel
|
| | | | 139,154 | | | | | | 297,636 | | |
|
A. Wade Pursell
|
| | | | 78,945 | | | | | | 112,361 | | |
|
Elizabeth (“Beth”) A. McDonald
|
| | | | 63,543 | | | | | | 68,789 | | |
|
James B. Lebeck
|
| | | | 64,825 | | | | | | 66,382 | | |
|
Richard A. Jenkins
|
| | | | 17,879 | | | | | | 22,699 | | |
|
Kenneth J. Knott
|
| | | | 25,422 | | | | | | 36,457 | | |
|
Blake D. McKenna
|
| | | | 12,481 | | | | | | 11,840 | | |
|
Patrick A. Lytle
|
| | | | 16,559 | | | | | | 23,090 | | |
|
Alan D. Bennett
|
| | | | 7,969 | | | | | | 7,393 | | |
|
Julie T. Gray(1)
|
| | | | 9,368 | | | | | | 13,149 | | |
|
Executive Officer
|
| |
Number of Shares
Subject to Outstanding Unvested Civitas RSU Awards (#) |
| |
Value of
Outstanding Unvested Civitas RSU Awards ($) |
| ||||||
|
Wouter van Kempen
|
| | | | 128,317(1) | | | | | | 3,436,329 | | |
|
Clayton A. Carrell
|
| | | | 58,477 | | | | | | 1,566,014 | | |
|
Marianella Foschi
|
| | | | 25,329 | | | | | | 678,311 | | |
|
Travis L. Counts
|
| | | | 24,920 | | | | | | 667,358 | | |
|
Kayla Baird
|
| | | | 10,691 | | | | | | 286,305 | | |
|
Non-Employee Director
|
| |
Number of Shares
Subject to Outstanding Unvested Civitas RSU Awards (#) |
| |
Value of
Outstanding Unvested Civitas RSU Awards ($) |
| ||||||
|
Deborah L. Byers
|
| | | | 10,512 | | | | | | 281,511 | | |
|
Morris R. Clark
|
| | | | 10,512 | | | | | | 281,511 | | |
|
Carrie M. Fox
|
| | | | 10,512 | | | | | | 281,511 | | |
|
Lloyd W. “Billy” Helms, Jr.
|
| | | | 10,512 | | | | | | 281,511 | | |
|
Carrie L. Hudak
|
| | | | 10,512 | | | | | | 281,511 | | |
|
James M. Trimble
|
| | | | 10,512 | | | | | | 281,511 | | |
|
Howard A. Willard III
|
| | | | 10,512 | | | | | | 281,511 | | |
|
Jeffrey E. Wojahn
|
| | | | 10,512 | | | | | | 281,511 | | |
|
Executive Officer
|
| |
Number of
Shares Subject to Outstanding Unvested Civitas PSU Awards (Based on Target Performance) (#) |
| |
Value of
Outstanding Unvested Civitas PSU Awards (Based on Target Performance) ($) |
| ||||||
|
Clayton A. Carrell
|
| | | | 64,632 | | | | | | 1,730,845 | | |
|
Marianella Foschi
|
| | | | 84,982 | | | | | | 2,275,818 | | |
|
Travis L. Counts
|
| | | | 82,730 | | | | | | 2,215,509 | | |
|
Kayla Baird
|
| | | | 25,308 | | | | | | 677,748 | | |
|
M. Christopher Doyle
|
| | | | 110,447 | | | | | | 2,957,771 | | |
|
Thomas Hodge Walker
|
| | | | 27,563 | | | | | | 738,137 | | |
|
Jeffrey S. Kelley
|
| | | | 14,613 | | | | | | 391,336 | | |
|
Brian Kuck
|
| | | | 23,378 | | | | | | 626,063 | | |
|
Name
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Perquisites /
Benefits ($)(3) |
| |
Total
($) |
| ||||||||||||
|
Wouter van Kempen
|
| | | | 9,000,000 | | | | | | 3,436,329 | | | | | | 1,936 | | | | | | 12,438,265 | | |
|
Marianella Foschi
|
| | | | 4,028,000 | | | | | | 2,954,129 | | | | | | 12,191 | | | | | | 6,994,320 | | |
|
Travis L. Counts
|
| | | | 4,001,500 | | | | | | 2,882,867 | | | | | | 38,071 | | | | | | 6,922,438 | | |
|
M. Christopher Doyle
|
| | | | — | | | | | | 2,957,771 | | | | | | — | | | | | | 2,957,771 | | |
|
Thomas Hodge Walker
|
| | | | — | | | | | | 738,137 | | | | | | — | | | | | | 738,137 | | |
|
Jeffrey S. Kelly
|
| | | | — | | | | | | 391,336 | | | | | | — | | | | | | 391,336 | | |
|
Name
|
| |
Civitas RSU
Awards ($)(a) |
| |
Civitas PSU
Awards ($)(b) |
| |
Equity Total
($) |
| |||||||||
|
Wouter van Kempen
|
| | | | 3,436,329 | | | | | | — | | | | | | 3,436,329 | | |
|
Marianella Foschi
|
| | | | 678,311 | | | | | | 2,275,818 | | | | | | 2,954,129 | | |
|
Travis L. Counts
|
| | | | 667,358 | | | | | | 2,215,509 | | | | | | 2,882,867 | | |
|
M. Christopher Doyle
|
| | | | — | | | | | | 2,957,771 | | | | | | 2,957,771 | | |
|
Thomas Hodge Walker
|
| | | | — | | | | | | 738,137 | | | | | | 738,137 | | |
|
Jeffrey S. Kelly
|
| | | | — | | | | | | 391,336 | | | | | | 391,336 | | |
| | | |
SM Energy
|
| |
Civitas
As Adjusted (Note 4) |
| |
Transaction
Accounting Adjustments (Note 3) |
| | | | |
Pro Forma
Combined |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 162,251 | | | | | $ | 56,006 | | | | | $ | (218,257) | | | |
a
|
| | | $ | — | | |
|
Accounts receivable
|
| | | | 367,688 | | | | | | 635,827 | | | | | | (143,154) | | | |
b
|
| | | | 860,361 | | |
|
Derivative assets
|
| | | | 68,567 | | | | | | 168,685 | | | | | | — | | | | | | | | | 237,252 | | |
|
Prepaid expenses and other
|
| | | | 34,452 | | | | | | 84,444 | | | | | | (8,739) | | | |
c
|
| | | | 110,157 | | |
|
Total current assets
|
| | | | 632,958 | | | | | | 944,962 | | | | | | (370,150) | | | | | | | | | 1,207,770 | | |
| Property and equipment (successful efforts method): | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Proved oil and gas properties
|
| | | | 15,653,507 | | | | | | 18,923,863 | | | | | | (10,847,222) | | | |
c
|
| | | | 23,730,148 | | |
|
Accumulated depletion, depreciation, and
amortization |
| | | | (8,477,647) | | | | | | (5,662,767) | | | | | | 5,662,767 | | | |
c
|
| | | | (8,477,647) | | |
|
Unproved oil and gas properties, net of valuation
allowance |
| | | | 592,493 | | | | | | 317,469 | | | | | | 198,220 | | | |
c
|
| | | | 1,108,182 | | |
|
Wells in progress
|
| | | | 424,891 | | | | | | 374,815 | | | | | | — | | | | | | | | | 799,706 | | |
|
Other property and equipment, net of accumulated depreciation
|
| | | | 71,669 | | | | | | 55,352 | | | | | | — | | | | | | | | | 127,021 | | |
|
Total property and equipment, net
|
| | | | 8,264,913 | | | | | | 14,008,732 | | | | | | (4,986,235) | | | | | | | | | 17,287,410 | | |
| Noncurrent assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative assets
|
| | | | 4,677 | | | | | | 2,350 | | | | | | — | | | | | | | | | 7,027 | | |
|
Other noncurrent assets
|
| | | | 186,952 | | | | | | 155,454 | | | | | | (16,022) | | | |
c
|
| | | | 326,384 | | |
|
Total noncurrent assets
|
| | | | 191,629 | | | | | | 157,804 | | | | | | (16,022) | | | | | | | | | 333,411 | | |
|
Total assets
|
| | | $ | 9,089,500 | | | | | $ | 15,111,498 | | | | | $ | (5,372,407) | | | | | | | | $ | 18,828,591 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 674,157 | | | | | $ | 1,559,771 | | | | | $ | 16,146 | | | |
b, d
|
| | | $ | 2,250,074 | | |
|
Senior Notes, net
|
| | | | 418,593 | | | | | | — | | | | | | — | | | | | | | | | 418,593 | | |
|
Derivative liabilities
|
| | | | 9,888 | | | | | | 17,412 | | | | | | — | | | | | | | | | 27,300 | | |
|
Other current liabilities
|
| | | | 32,688 | | | | | | 117,535 | | | | | | — | | | | | | | | | 150,223 | | |
|
Total current liabilities
|
| | | | 1,135,326 | | | | | | 1,694,718 | | | | | | 16,146 | | | | | | | | | 2,846,190 | | |
| Noncurrent liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revolving credit facility
|
| | | | — | | | | | | 350,000 | | | | | | (216,435) | | | |
e
|
| | | | 133,565 | | |
|
Senior Notes, net
|
| | | | 2,294,118 | | | | | | 4,788,545 | | | | | | 267,357 | | | |
c
|
| | | | 7,350,020 | | |
|
Asset retirement obligations
|
| | | | 150,127 | | | | | | 364,699 | | | | | | — | | | | | | | | | 514,826 | | |
|
Net deferred tax liabilities
|
| | | | 690,446 | | | | | | 955,102 | | | | | | (1,141,848) | | | |
f
|
| | | | 503,700 | | |
|
Derivative liabilities
|
| | | | 4,852 | | | | | | 8,184 | | | | | | — | | | | | | | | | 13,036 | | |
|
Other noncurrent liabilities
|
| | | | 101,544 | | | | | | 264,570 | | | | | | — | | | | | | | | | 366,114 | | |
|
Total noncurrent liabilities
|
| | | | 3,241,087 | | | | | | 6,731,100 | | | | | | (1,090,926) | | | | | | | | | 8,881,261 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | | 1,146 | | | | | | 4,919 | | | | | | (3,675) | | | |
g
|
| | | | 2,390 | | |
|
Additional paid-in capital
|
| | | | 1,507,875 | | | | | | 4,639,356 | | | | | | (2,171,041) | | | |
g
|
| | | | 3,976,190 | | |
|
Retained earnings
|
| | | | 3,205,190 | | | | | | 2,041,405 | | | | | | (2,122,911) | | | |
g
|
| | | | 3,123,684 | | |
|
Accumulated other comprehensive loss
|
| | | | (1,124) | | | | | | — | | | | | | — | | | | | | | | | (1,124) | | |
|
Total stockholders’ equity
|
| | | | 4,713,087 | | | | | | 6,685,680 | | | | | | (4,297,627) | | | | | | | | | 7,101,140 | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 9,089,500 | | | | | $ | 15,111,498 | | | | | $ | (5,372,407) | | | | | | | | $ | 18,828,591 | | |
| | | |
SM Energy
|
| |
Civitas
As Adjusted (Note 4) |
| |
Transaction
Accounting Adjustments (Note 3) |
| | | | |
Pro Forma
Combined |
| | | | ||||||||||||
| Operating revenues and other income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil, gas, and NGL production revenue
|
| | | $ | 2,435,705 | | | | | $ | 3,406,152 | | | | | $ | — | | | | | | | | $ | 5,841,857 | | | | | |
|
Other operating income
|
| | | | 13,373 | | | | | | 13,052 | | | | | | — | | | | | | | | | 26,425 | | | | | |
|
Total operating revenues and other income
|
| | | | 2,449,078 | | | | | | 3,419,204 | | | | | | — | | | | | | | | | 5,868,282 | | | | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil, gas, and NGL production expense
|
| | | | 678,117 | | | | | | 1,031,118 | | | | | | — | | | | | | | | | 1,709,235 | | | | | |
|
Depletion, depreciation, and amortization
|
| | | | 888,262 | | | | | | 1,443,341 | | | | | | (552,928) | | | |
h
|
| | | | 1,778,675 | | | | | |
|
Exploration
|
| | | | 38,650 | | | | | | 6,751 | | | | | | — | | | | | | | | | 45,401 | | | | | |
|
General and administrative
|
| | | | 120,753 | | | | | | 161,901 | | | | | | — | | | | | | | | | 282,654 | | | | | |
|
Transaction costs
|
| | | | — | | | | | | 8,024 | | | | | | — | | | | | | | | | 8,024 | | | | | |
|
Net derivative gain
|
| | | | (106,571) | | | | | | (234,860) | | | | | | — | | | | | | | | | (341,431) | | | | | |
|
Other operating expense, net
|
| | | | 12,189 | | | | | | 8,964 | | | | | | — | | | | | | | | | 21,153 | | | | | |
|
Total operating expenses
|
| | | | 1,631,400 | | | | | | 2,425,239 | | | | | | (552,928) | | | | | | | | | 3,503,711 | | | | | |
|
Income from operations
|
| | | | 817,678 | | | | | | 993,965 | | | | | | 552,928 | | | | | | | | | 2,364,571 | | | | | |
|
Interest expense
|
| | | | (129,871) | | | | | | (340,862) | | | | | | 114,619 | | | |
l
|
| | | | (356,114) | | | | | |
|
Interest income
|
| | | | 1,123 | | | | | | 4,814 | | | | | | — | | | | | | | | | 5,937 | | | | | |
|
Other non-operating expense, net
|
| | | | (134) | | | | | | (14,670) | | | | | | — | | | | | | | | | (14,804) | | | | | |
|
Income before income taxes
|
| | | | 688,796 | | | | | | 643,247 | | | | | | 667,547 | | | | | | | | | 1,999,590 | | | | | |
|
Income tax expense
|
| | | | (149,774) | | | | | | (155,865) | | | | | | (152,868) | | | |
m
|
| | | | (458,507) | | | | | |
|
Net income
|
| | | $ | 539,022 | | | | | $ | 487,382 | | | | | $ | 514,679 | | | | | | | | $ | 1,541,083 | | | | | |
|
Basic weighted-average common shares outstanding
|
| | | | 114,592 | | | | | | 91,644 | | | | | | | | | | | | | | | 238,947 | | | |
n
|
|
|
Diluted weighted-average common shares outstanding
|
| | | | 114,990 | | | | | | 91,763 | | | | | | | | | | | | | | | 240,640 | | | |
n
|
|
|
Basic net income per common share
|
| | | $ | 4.70 | | | | | $ | 5.32 | | | | | | | | | | | | | | $ | 6.45 | | | |
n
|
|
|
Diluted net income per common share
|
| | | $ | 4.69 | | | | | $ | 5.31 | | | | | | | | | | | | | | $ | 6.40 | | | |
n
|
|
| | | |
SM Energy
|
| |
Civitas
As Adjusted (Note 4) |
| |
Transaction
Accounting Adjustments (Note 3) |
| | | | |
Pro Forma
Combined |
| | | | ||||||||||||
| Operating revenues and other income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil, gas, and NGL production revenue
|
| | | $ | 2,671,285 | | | | | $ | 5,202,408 | | | | | $ | — | | | | | | | | $ | 7,873,693 | | | | | |
|
Other operating income, net
|
| | | | 18,974 | | | | | | 2,655 | | | | | | — | | | | | | | | | 21,629 | | | | | |
|
Total operating revenues and other income
|
| | | | 2,690,259 | | | | | | 5,205,063 | | | | | | — | | | | | | | | | 7,895,322 | | | | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oil, gas, and NGL production expense
|
| | | | 636,971 | | | | | | 1,380,941 | | | | | | — | | | | | | | | | 2,017,912 | | | | | |
|
Depletion, depreciation, and amortization
|
| | | | 809,305 | | | | | | 2,056,427 | | | | | | (766,561) | | | |
h
|
| | | | 2,099,171 | | | | | |
|
Exploration
|
| | | | 64,121 | | | | | | 14,322 | | | | | | — | | | | | | | | | 78,443 | | | | | |
|
General and administrative
|
| | | | 138,344 | | | | | | 226,965 | | | | | | 55,201 | | | |
i, j
|
| | | | 420,510 | | | | | |
|
Transaction costs
|
| | | | — | | | | | | 31,419 | | | | | | 26,357 | | | |
k
|
| | | | 57,776 | | | | | |
|
Net derivative gain
|
| | | | (49,958) | | | | | | (37,490) | | | | | | — | | | | | | | | | (87,448) | | | | | |
|
Other operating expense, net
|
| | | | 15,781 | | | | | | 17,330 | | | | | | — | | | | | | | | | 33,111 | | | | | |
|
Total operating expenses
|
| | | | 1,614,564 | | | | | | 3,689,914 | | | | | | (685,003) | | | | | | | | | 4,619,475 | | | | | |
|
Income from operations
|
| | | | 1,075,695 | | | | | | 1,515,149 | | | | | | 685,003 | | | | | | | | | 3,275,847 | | | | | |
|
Interest expense
|
| | | | (140,659) | | | | | | (456,303) | | | | | | 153,952 | | | |
l
|
| | | | (443,010) | | | | | |
|
Interest income
|
| | | | 31,903 | | | | | | 11,058 | | | | | | — | | | | | | | | | 42,961 | | | | | |
|
Loss on extinguishment of debt
|
| | | | (483) | | | | | | — | | | | | | — | | | | | | | | | (483) | | | | | |
|
Other non-operating (expense) income, net
|
| | | | (233) | | | | | | 12,791 | | | | | | — | | | | | | | | | 12,558 | | | | | |
|
Income before income taxes
|
| | | | 966,223 | | | | | | 1,082,695 | | | | | | 838,955 | | | | | | | | | 2,887,873 | | | | | |
|
Income tax expense
|
| | | | (195,930) | | | | | | (243,972) | | | | | | (192,121) | | | |
m
|
| | | | (632,023) | | | | | |
|
Net income
|
| | | $ | 770,293 | | | | | $ | 838,723 | | | | | $ | 646,834 | | | | | | | | | 2,255,850 | | | | | |
|
Basic weighted-average common shares outstanding
|
| | | | 114,757 | | | | | | 98,865 | | | | | | | | | | | | | | | 239,112 | | | |
n
|
|
|
Diluted weighted-average common shares outstanding
|
| | | | 115,533 | | | | | | 99,176 | | | | | | | | | | | | | | | 240,805 | | | |
n
|
|
|
Basic net income per common share
|
| | | $ | 6.71 | | | | | $ | 8.48 | | | | | | | | | | | | | | $ | 9.43 | | | |
n
|
|
|
Diluted net income per common share
|
| | | $ | 6.67 | | | | | $ | 8.46 | | | | | | | | | | | | | | $ | 9.37 | | | |
n
|
|
|
(In thousands, except share and per share amounts)
|
| |
Purchase Price
Consideration |
| |||
|
Total shares of Civitas common stock outstanding as of the Mergers(1)
|
| | | | 85,303,179 | | |
|
Exchange Ratio as defined in the Merger Agreement
|
| | | | 1.45 | | |
|
Number of shares of SM Energy common stock to be issued
|
| | | | 123,689,610 | | |
|
SM Energy share price(2)
|
| | | $ | 19.70 | | |
|
Preliminary purchase price consideration for Civitas’ stock outstanding
|
| | | $ | 2,436,685 | | |
|
Fair value of replacement shares for Civitas’ stock-based compensation awards attributable
to pre-combination service |
| | | | 27,490 | | |
|
(In thousands, except share and per share amounts)
|
| |
Purchase Price
Consideration |
| |||
|
Cash paid to settle the Civitas credit facility less Civitas unrestricted cash balance(3)
|
| | | | 295,816 | | |
|
Retention bonuses to be paid to Civitas employees on the Closing Date(4)
|
| | | | 25,000 | | |
|
Total preliminary purchase price consideration
|
| | | $ | 2,784,991 | | |
| | |||||||
|
(In thousands)
|
| |
Purchase Price
Consideration |
| |||
|
SM Energy share price as presented ($19.70)
|
| | | $ | 2,784,991 | | |
|
20% increase in SM Energy share price ($23.64)
|
| | | $ | 3,277,826 | | |
|
20% decrease in SM Energy share price ($15.76)
|
| | | $ | 2,292,156 | | |
|
(In thousands)
|
| |
Carrying Value
|
| |
Fair Value
|
| |
Purchase Price
Allocation Adjustment |
| |||||||||
| Assets acquired | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 56,006 | | | | | $ | — | | | | | $ | (56,006) | | |
|
Accounts receivable
|
| | | | 635,827 | | | | | | 635,827 | | | | | | — | | |
|
Derivative assets
|
| | | | 168,685 | | | | | | 168,685 | | | | | | — | | |
|
Prepaid expenses and other
|
| | | | 84,444 | | | | | | 75,705 | | | | | | (8,739) | | |
|
Proved oil and gas properties
|
| | | | 18,923,863 | | | | | | 8,076,641 | | | | | | (10,847,222) | | |
|
Accumulated depletion, depreciation, and amortization
|
| | | | (5,662,767) | | | | | | — | | | | | | 5,662,767 | | |
|
Unproved oil and gas properties
|
| | | | 317,469 | | | | | | 515,689 | | | | | | 198,220 | | |
|
Wells in progress
|
| | | | 374,815 | | | | | | 374,815 | | | | | | — | | |
|
Other property and equipment
|
| | | | 55,352 | | | | | | 55,352 | | | | | | — | | |
|
Derivative assets – noncurrent
|
| | | | 2,350 | | | | | | 2,350 | | | | | | — | | |
|
Other noncurrent assets
|
| | | | 155,454 | | | | | | 139,432 | | | | | | (16,022) | | |
|
Total assets acquired
|
| | | $ | 15,111,498 | | | | | $ | 10,044,496 | | | | | $ | (5,067,002) | | |
| Liabilities assumed | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 1,559,771 | | | | | $ | 1,617,949 | | | | | $ | 58,178 | | |
|
Derivative liabilities
|
| | | | 17,412 | | | | | | 17,412 | | | | | | — | | |
|
Other current liabilities
|
| | | | 117,535 | | | | | | 117,535 | | | | | | — | | |
|
Revolving credit facility
|
| | | | 350,000 | | | | | | — | | | | | | (350,000) | | |
|
Senior Notes, net – noncurrent
|
| | | | 4,788,545 | | | | | | 5,055,902 | | | | | | 267,357 | | |
|
Asset retirement obligations
|
| | | | 364,699 | | | | | | 364,699 | | | | | | — | | |
|
Net deferred tax liabilities(1)
|
| | | | 955,102 | | | | | | (186,746) | | | | | | (1,141,848) | | |
|
Derivative liabilities – noncurrent
|
| | | | 8,184 | | | | | | 8,184 | | | | | | — | | |
|
Other noncurrent liabilities
|
| | | | 264,570 | | | | | | 264,570 | | | | | | — | | |
|
Total liabilities assumed
|
| | | $ | 8,425,818 | | | | | $ | 7,259,505 | | | | | $ | (1,166,313) | | |
|
Total preliminary purchase consideration
|
| | | | | | | | | $ | 2,784,991 | | | | | | | | |
|
(In thousands)
|
| |
As of
September 30, 2025 |
| |||
|
Accrual for estimated transaction-related costs
|
| | | $ | 26,357 | | |
|
Accrual for directors’ and officers’ (“D&O”) insurance coverage
|
| | | | 2,220 | | |
|
Accrual for estimated severance payable to certain Civitas officers who are expected to be
terminated following the Mergers |
| | | | 21,405 | | |
|
Accrual for estimated retention bonuses payable to Civitas employees(1)
|
| | | | 50,000 | | |
|
Accrual for equity issuance costs
|
| | | | 1,140 | | |
|
Net down of Civitas’ royalty payables to align with SM Energy’s accounting policy described in tickmark (b)
|
| | | | (143,154) | | |
|
Accrual for success fees associated with closing the transaction included in purchase price
allocation |
| | | | 60,000 | | |
|
Cash paid to settle accrued interest and unpaid interest relating to the Civitas credit facility included in purchase price allocation
|
| | | | (1,822) | | |
|
Total adjustments made to Accounts payable and accrued expenses
|
| | | $ | 16,146 | | |
|
(In thousands)
|
| |
Removal of
Civitas Historical Equity(1) |
| |
Equity Consideration
Issued for the Mergers(2) |
| |
Equity
Issuance Cost |
| |
Severance
(Equity Component)(3) |
| |
Retained
Earnings Adjustment(4) |
| |
Total
Pro Forma Adjustment |
| ||||||||||||||||||
|
Common stock
|
| | | $ | (4,919) | | | | | $ | 1,237 | | | | | $ | — | | | | | $ | 7 | | | | | $ | — | | | | | $ | (3,675) | | |
|
Additional paid-in capital
|
| | | | (4,639,356) | | | | | | 2,462,938 | | | | | | (1,140) | | | | | | 6,517 | | | | | | — | | | | | | (2,171,041) | | |
|
Retained earnings
|
| | | | (2,041,405) | | | | | | — | | | | | | — | | | | | | (6,524) | | | | | | (74,982) | | | | | | (2,122,911) | | |
|
Total adjustments to Stockholders’ equity
|
| | | $ | (6,685,680) | | | | | $ | 2,464,175 | | | | | $ | (1,140) | | | | | $ | — | | | | | $ | (74,982) | | | | | $ | (4,297,627) | | |
|
(In thousands)
|
| |
Nine Months Ended
September 30, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
|
Elimination of interest expense on Civitas’ credit facility
|
| | | $ | 50,420 | | | | | $ | 64,500 | | |
|
Adjustment to align Civitas and SM Energy capitalized interest policies
|
| | | | 33,842 | | | | | | 50,459 | | |
|
Amortization of the premium related to the Civitas senior notes as a result
of fair value adjustments |
| | | | 29,401 | | | | | | 38,495 | | |
|
Removal of historical amortization of deferred financing costs on Civitas’
credit facility |
| | | | 6,456 | | | | | | 7,832 | | |
|
Reduction of interest expense due to lower commitment fees on the unused SM Energy revolving credit facility borrowing capacity
|
| | | | 380 | | | | | | 506 | | |
|
Incremental interest expense for borrowings on the SM Energy revolving credit facility
|
| | | | (5,880) | | | | | | (7,840) | | |
|
Total adjustments to Interest expense
|
| | | $ | 114,619 | | | | | $ | 153,952 | | |
|
(In thousands, except per share data)
|
| |
Nine Months Ended
September 30, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
|
Pro forma net income
|
| | | $ | 1,541,083 | | | | | $ | 2,255,850 | | |
| Basic shares: | | | | | | | | | | | | | |
|
Shares of SM Energy common stock outstanding
|
| | | | 114,592 | | | | | | 114,757 | | |
|
Shares of SM Energy common stock issued in exchange for shares of Civitas common stock as part of consideration transferred
|
| | | | 123,690 | | | | | | 123,690 | | |
|
Shares issued attributable to accelerated vesting of Civitas’ restricted stock units (“RSU”) and performance stock units (“PSU”) for executives subject to double-trigger severance provisions
|
| | | | 665 | | | | | | 665 | | |
|
Pro forma weighted average common shares outstanding, basic
|
| | | | 238,947 | | | | | | 239,112 | | |
| Diluted shares: | | | | | | | | | | | | | |
|
Pro forma weighted average shares outstanding, basic
|
| | | | 238,947 | | | | | | 239,112 | | |
|
Dilutive effect of shares convertible from RSU and PSU unvested equity awards
|
| | | | 1,693 | | | | | | 1,693 | | |
|
Pro forma weighted average common shares outstanding, diluted
|
| | | | 240,640 | | | | | | 240,805 | | |
|
Earnings attributable to SM Energy per share, basic
|
| | | $ | 6.45 | | | | | $ | 9.43 | | |
|
Earnings attributable to SM Energy per share, diluted
|
| | | $ | 6.40 | | | | | $ | 9.37 | | |
|
As of September 30, 2025
(In thousands) |
| |||||||||||||||||||||||||||
|
Civitas Presentation
|
| |
Civitas
Historical |
| |
Reclassification
Adjustments |
| | | | | | | |
Civitas
as Adjusted |
| |
SM Energy Presentation
|
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | ASSETS | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | Current assets: | |
|
Cash and cash equivalents
|
| | | $ | 56,006 | | | | | $ | — | | | | | | | | | | | $ | 56,006 | | | | Cash and cash equivalents | |
|
Accounts receivable, net:
|
| | | | — | | | | | | 635,827 | | | | | | i | | | | | | 635,827 | | | | Accounts receivable | |
|
Crude oil, natural gas, and NGL sales
|
| | | | 523,299 | | | | | | (523,299) | | | | | | i | | | | | | — | | | | | |
|
Joint interest and other
|
| | | | 112,528 | | | | | | (112,528) | | | | | | i | | | | | | — | | | | | |
|
Derivative assets
|
| | | | 168,685 | | | | | | — | | | | | | | | | | | | 168,685 | | | | Derivative assets | |
|
Prepaid expenses and other
|
| | | | 84,444 | | | | | | — | | | | | | | | | | | | 84,444 | | | | Prepaid expenses and other | |
|
Total current assets
|
| | | | 944,962 | | | | | | — | | | | | | | | | | | | 944,962 | | | |
Total current assets
|
|
|
Property and equipment (successful efforts method):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Property and equipment (successful efforts method): | |
|
Proved properties
|
| | | | 18,923,863 | | | | | | — | | | | | | | | | | | | 18,923,863 | | | | Proved oil and gas properties | |
|
Less: accumulated depreciation, depletion, and amortization
|
| | | | (5,662,767) | | | | | | — | | | | | | | | | | | | (5,662,767) | | | | Accumulated depletion, depreciation, and amortization | |
|
Total proved properties, net
|
| | | | 13,261,096 | | | | | | — | | | | | | | | | | | | 13,261,096 | | | | | |
|
Unproved properties
|
| | | | 317,469 | | | | | | — | | | | | | | | | | | | 317,469 | | | | Unproved oil and gas properties, net of valuation allowance | |
|
Wells in progress
|
| | | | 374,815 | | | | | | — | | | | | | | | | | | | 374,815 | | | | Wells in progress | |
|
Other property and equipment, net of accumulated depreciation
|
| | | | 55,352 | | | | | | — | | | | | | | | | | | | 55,352 | | | |
Other property and equipment, net of accumulated depreciation
|
|
|
Total property and equipment, net
|
| | | | 14,008,732 | | | | | | — | | | | | | | | | | | | 14,008,732 | | | |
Total property and equipment, net
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | Noncurrent assets: | |
|
Derivative assets
|
| | | | 2,350 | | | | | | — | | | | | | | | | | | | 2,350 | | | | Derivative assets | |
|
Other noncurrent assets
|
| | | | 155,454 | | | | | | — | | | | | | | | | | | | 155,454 | | | | Other noncurrent assets | |
| | | | | | 157,804 | | | | | | — | | | | | | | | | | | | 157,804 | | | |
Total noncurrent assets
|
|
|
Total assets
|
| | | $ | 15,111,498 | | | | | $ | — | | | | | | | | | | | $ | 15,111,498 | | | |
Total assets
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | Current liabilities: | |
|
Accounts payable and accrued expenses
|
| | | $ | 622,785 | | | | | $ | 936,986 | | | | | | ii | | | | | $ | 1,559,771 | | | | Accounts payable and accrued expenses | |
|
Derivative liability
|
| | | | 17,412 | | | | | | — | | | | | | | | | | | | 17,412 | | | | Derivative liabilities | |
|
Other liabilities
|
| | | | 117,535 | | | | | | — | | | | | | | | | | | | 117,535 | | | | Other current liabilities | |
|
Severance and ad valorem taxes payable
|
| | | | 290,618 | | | | | | (290,618) | | | | | | ii | | | | | | — | | | | | |
|
Crude oil, natural gas, and NGL revenue distribution payable
|
| | | | 646,368 | | | | | | (646,368) | | | | | | ii | | | | | | — | | | | | |
|
Total current liabilities
|
| | | | 1,694,718 | | | | | | — | | | | | | | | | | | | 1,694,718 | | | |
Total current liabilities
|
|
| Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | Noncurrent liabilities: | |
|
Debt, net
|
| | | | 5,138,545 | | | | | | (5,138,545) | | | | | | iii | | | | | | — | | | | | |
| | | | | | — | | | | | | 350,000 | | | | | | iii | | | | | | 350,000 | | | | Revolving credit facility | |
| | | | | | — | | | | | | 4,788,545 | | | | | | iii | | | | | | 4,788,545 | | | | Senior Notes, net | |
|
As of September 30, 2025
(In thousands) |
| |||||||||||||||||||||||||||
|
Civitas Presentation
|
| |
Civitas
Historical |
| |
Reclassification
Adjustments |
| | | | | | | |
Civitas
as Adjusted |
| |
SM Energy Presentation
|
| |||||||||
|
Asset retirement obligations
|
| | | | 364,699 | | | | | | — | | | | | | | | | | | | 364,699 | | | | Asset retirement obligations | |
|
Deferred income tax liabilities, net
|
| | | | 955,102 | | | | | | — | | | | | | | | | | | | 955,102 | | | | Net deferred tax liabilities | |
|
Derivative liability
|
| | | | 8,184 | | | | | | — | | | | | | | | | | | | 8,184 | | | | Derivative liabilities | |
|
Other long-term liabilities
|
| | | | 115,354 | | | | | | 149,216 | | | | | | ii | | | | | | 264,570 | | | | Other noncurrent liabilities | |
|
Ad valorem taxes
|
| | | | 149,216 | | | | | | (149,216) | | | | | | ii | | | | | | — | | | | | |
| | | | | | 6,731,100 | | | | | | — | | | | | | | | | | | | 6,731,100 | | | |
Total noncurrent liabilities
|
|
|
Total Liabilities
|
| | | | 8,425,818 | | | | | | — | | | | | | | | | | | | 8,425,818 | | | | | |
|
Commitments and contingencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | Commitments and contingencies | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | Stockholders’ equity: | |
|
Common stock
|
| | | | 4,919 | | | | | | — | | | | | | | | | | | | 4,919 | | | | Common stock | |
|
Additional paid-in capital
|
| | | | 4,639,356 | | | | | | — | | | | | | | | | | | | 4,639,356 | | | | Additional paid-in capital | |
|
Retained earnings
|
| | | | 2,041,405 | | | | | | — | | | | | | | | | | | | 2,041,405 | | | | Retained earnings | |
|
Total stockholders’ equity
|
| | | | 6,685,680 | | | | | | — | | | | | | | | | | | | 6,685,680 | | | |
Total stockholders’ equity
|
|
|
Total liabilities and stockholders’ equity
|
| | | $ | 15,111,498 | | | | | $ | — | | | | | | | | | | | $ | 15,111,498 | | | |
Total liabilities and stockholders’ equity
|
|
| | ||||||||||||||||||||||||||||
|
Nine Months Ended September 30, 2025
(In thousands) |
| ||||||||||||||||||||||||
|
Civitas Presentation
|
| |
Civitas
Historical |
| |
Reclassification
Adjustments |
| | | | |
Civitas as Adjusted
|
| |
SM Energy Presentation
|
| |||||||||
| Operating net revenues: | | | | | | | | | | | | | | | | | | | | | | | | Operating revenues and other income: | |
|
Crude oil, natural gas, and NGL sales
|
| | | $ | 3,406,152 | | | | | $ | — | | | | | | | | $ | 3,406,152 | | | | Oil, gas, and NGL production revenue | |
|
Other operating income
|
| | | | 12,370 | | | | | | 682 | | | |
i
|
| | | | 13,052 | | | | Other operating income | |
|
Total operating net
revenues |
| | | | 3,418,522 | | | | | | 682 | | | | | | | | | 3,419,204 | | | |
Total operating revenues and other income
|
|
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | Operating expenses: | |
| | | | | | — | | | | | | 1,031,118 | | | |
ii
|
| | | | 1,031,118 | | | | Oil, gas, and NGL production expense | |
|
Lease operating expense
|
| | | | 490,610 | | | | | | (490,610) | | | |
ii
|
| | | | — | | | | | |
|
Midstream operating expense
|
| | | | 37,844 | | | | | | (37,844) | | | |
ii
|
| | | | — | | | | | |
|
Gathering, transportation, and processing
|
| | | | 257,893 | | | | | | (257,893) | | | |
ii
|
| | | | — | | | | | |
|
Nine Months Ended September 30, 2025
(In thousands) |
| ||||||||||||||||||||||||
|
Civitas Presentation
|
| |
Civitas
Historical |
| |
Reclassification
Adjustments |
| | | | |
Civitas as Adjusted
|
| |
SM Energy Presentation
|
| |||||||||
|
Severance and ad valorem taxes
|
| | | | 244,771 | | | | | | (244,771) | | | |
ii
|
| | | | — | | | | | |
|
Depreciation, depletion, and
amortization |
| | | | 1,443,341 | | | | | | — | | | | | | | | | 1,443,341 | | | |
Depletion, depreciation, and amortization
|
|
|
Exploration
|
| | | | 6,751 | | | | | | — | | | | | | | | | 6,751 | | | | Exploration | |
|
General and administrative expense
|
| | | | 161,901 | | | | | | — | | | | | | | | | 161,901 | | | | General and administrative | |
|
Transaction costs
|
| | | | 8,024 | | | | | | — | | | | | | | | | 8,024 | | | | Transaction costs | |
| | | | | | — | | | | | | (234,860) | | | |
iii
|
| | | | (234,860) | | | | Net derivative gain | |
|
Other operating expense
|
| | | | 8,964 | | | | | | — | | | | | | | | | 8,964 | | | | Other operating expense, net | |
|
Total operating expenses
|
| | | | 2,660,099 | | | | | | (234,860) | | | | | | | | | 2,425,239 | | | |
Total operating expenses
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | Income from operations | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative gain, net
|
| | | | 234,860 | | | | | | (234,860) | | | |
iii
|
| | | | — | | | | | |
|
Interest expense
|
| | | | (340,862) | | | | | | — | | | | | | | | | (340,862) | | | | Interest expense | |
| | | | | | — | | | | | | 4,814 | | | |
iv
|
| | | | 4,814 | | | | Interest income | |
|
Other, net
|
| | | | (9,174) | | | | | | 9,174 | | | |
i, iv, v
|
| | | | — | | | | | |
| | | | | | | | | | | | (14,670) | | | |
v
|
| | | | (14,670) | | | | Other non-operating expense, net | |
|
Income from operations before income taxes
|
| | | | 643,247 | | | | | | — | | | | | | | | | 643,247 | | | |
Income before income taxes
|
|
|
Income tax expense
|
| | | | (155,865) | | | | | | — | | | | | | | | | (155,865) | | | | Income tax expense | |
|
Net income
|
| | | $ | 487,382 | | | | | $ | — | | | | | | | | $ | 487,382 | | | |
Net income
|
|
| | |||||||||||||||||||||||||
|
Year Ended December 31, 2024
(In thousands) |
| ||||||||||||||||||||||||
|
Civitas Presentation
|
| |
Civitas
Historical |
| |
Reclassification
Adjustments |
| | | | |
Civitas as
Adjusted |
| |
SM Energy
Presentation |
| |||||||||
| Operating net revenues: | | | | | | | | | | | | | | | | | | | | | | | | Operating revenues and other income: | |
|
Crude oil, natural gas, and NGL sales
|
| | | $ | 5,202,408 | | | | | $ | — | | | | | | | | $ | 5,202,408 | | | | Oil, gas, and NGL production revenue | |
|
Other operating income
|
| | | | 4,400 | | | | | | (1,745) | | | |
i
|
| | | | 2,655 | | | | Other operating income, net | |
|
Total operating net revenues
|
| | | | 5,206,808 | | | | | | (1,745) | | | | | | | | | 5,205,063 | | | |
Total operating revenues and other income
|
|
|
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | Operating expenses: | |
| | | | | | — | | | | | | 1,380,941 | | | |
ii
|
| | | | 1,380,941 | | | | Oil, gas, and NGL production expense | |
|
Lease operating expense
|
| | | | 577,837 | | | | | | (577,837) | | | |
ii
|
| | | | — | | | | | |
|
Midstream operating
expense |
| | | | 48,038 | | | | | | (48,038) | | | |
ii
|
| | | | — | | | | | |
|
Gathering, transportation, and
processing |
| | | | 377,678 | | | | | | (377,678) | | | |
ii
|
| | | | — | | | | | |
|
Severance and ad valorem taxes
|
| | | | 377,388 | | | | | | (377,388) | | | |
ii
|
| | | | — | | | | | |
|
Depreciation, depletion, and amortization
|
| | | | 2,056,427 | | | | | | — | | | | | | | | | 2,056,427 | | | |
Depletion, depreciation, and amortization
|
|
|
Exploration
|
| | | | 14,322 | | | | | | — | | | | | | | | | 14,322 | | | | Exploration | |
|
General and administrative expense
|
| | | | 226,965 | | | | | | — | | | | | | | | | 226,965 | | | | General and administrative | |
|
Transaction costs
|
| | | | 31,419 | | | | | | — | | | | | | | | | 31,419 | | | | Transaction costs | |
| | | | | | — | | | | | | (37,490) | | | |
iii
|
| | | | (37,490) | | | | Net derivative gain | |
|
Other operating expense
|
| | | | 17,330 | | | | | | — | | | | | | | | | 17,330 | | | | Other operating expense, net | |
|
Total operating expenses
|
| | | | 3,727,404 | | | | | | (37,490) | | | | | | | | | 3,689,914 | | | |
Total operating expenses
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | Income from operations | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative gain, net
|
| | | | 37,490 | | | | | | (37,490) | | | |
iii
|
| | | | — | | | | | |
|
Interest expense
|
| | | | (456,303) | | | | | | — | | | | | | | | | (456,303) | | | | Interest expense | |
| | | | | | — | | | | | | 11,058 | | | |
iv
|
| | | | 11,058 | | | | Interest income | |
|
Loss on property transactions,
net |
| | | | (2,566) | | | | | | 2,566 | | | |
i
|
| | | | — | | | | | |
|
Other income
|
| | | | 24,670 | | | | | | (24,670) | | | |
i, iv, v
|
| | | | — | | | | | |
| | | | | | — | | | | | | 12,791 | | | |
v
|
| | | | 12,791 | | | |
Other non-operating (expense) income, net
|
|
|
Income from operations before
income taxes |
| | | | 1,082,695 | | | | | | — | | | | | | | | | 1,082,695 | | | |
Income before income taxes
|
|
|
Income tax expense
|
| | | | (243,972) | | | | | | — | | | | | | | | | (243,972) | | | | Income tax expense | |
|
Net income
|
| | | $ | 838,723 | | | | | $ | — | | | | | | | | $ | 838,723 | | | |
Net income
|
|
| | | |
Oil (MMBbl)
|
| |||||||||||||||
| | | |
Historical
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas
|
| |
Pro Forma
Combined |
| |||||||||
| Total net proved reserves: | | | | | | | | | | | | | | | | | | | |
|
As of December 31, 2023
|
| | | | 230.1 | | | | | | 272.8 | | | | | | 502.9 | | |
|
Revision of previous estimates(1)(2)
|
| | | | 3.5 | | | | | | (7.0) | | | | | | (3.5) | | |
|
Discoveries and extensions(3)
|
| | | | 7.2 | | | | | | 51.3 | | | | | | 58.5 | | |
|
Sales of reserves(4)
|
| | | | (0.7) | | | | | | (9.7) | | | | | | (10.4) | | |
| | | |
Oil (MMBbl)
|
| |||||||||||||||
| | | |
Historical
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas
|
| |
Pro Forma
Combined |
| |||||||||
|
Purchase of minerals in place(5)
|
| | | | 85.3 | | | | | | 56.0 | | | | | | 141.3 | | |
|
Production
|
| | | | (29.3) | | | | | | (58.0) | | | | | | (87.3) | | |
|
As of December 31, 2024
|
| | | | 296.0 | | | | | | 305.4 | | | | | | 601.4 | | |
| Net proved developed reserves as of: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | | | 118.5 | | | | | | 199.6 | | | | | | 318.1 | | |
|
December 31, 2024
|
| | | | 160.3 | | | | | | 235.6 | | | | | | 395.9 | | |
| Net proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | | | 111.6 | | | | | | 73.2 | | | | | | 184.8 | | |
|
December 31, 2024
|
| | | | 135.7 | | | | | | 69.7 | | | | | | 205.4 | | |
| | | |
Gas (Bcf)
|
| |||||||||||||||
| | | |
Historical
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas
|
| |
Pro Forma
Combined |
| |||||||||
| Total net proved reserves: | | | | | | | | | | | | | | | | | | | |
|
As of December 31, 2023
|
| | | | 1,532.0 | | | | | | 1,320.3 | | | | | | 2,852.3 | | |
|
Revision of previous estimates(1)(2)
|
| | | | 30.7 | | | | | | (30.0) | | | | | | 0.7 | | |
|
Discoveries and extensions(3)
|
| | | | 19.4 | | | | | | 155.5 | | | | | | 174.9 | | |
|
Sales of reserves(4)
|
| | | | (3.3) | | | | | | (41.8) | | | | | | (45.1) | | |
|
Purchase of minerals in place(5)
|
| | | | 107.3 | | | | | | 354.4 | | | | | | 461.7 | | |
|
Production
|
| | | | (137.0) | | | | | | (218.9) | | | | | | (355.9) | | |
|
As of December 31, 2024
|
| | | | 1,549.1 | | | | | | 1,539.5 | | | | | | 3,088.6 | | |
| Net proved developed reserves as of: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | | | 948.5 | | | | | | 1,077.2 | | | | | | 2,025.7 | | |
|
December 31, 2024
|
| | | | 1,031.3 | | | | | | 1,323.9 | | | | | | 2,355.2 | | |
| Net proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | | | 583.5 | | | | | | 243.1 | | | | | | 826.6 | | |
|
December 31, 2024
|
| | | | 517.8 | | | | | | 215.7 | | | | | | 733.5 | | |
| | | |
NGLs (MMBbl)
|
| |||||||||||||||
| | | |
Historical
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas
|
| |
Pro Forma
Combined |
| |||||||||
| Total net proved reserves: | | | | | | | | | | | | | | | | | | | |
|
As of December 31, 2023
|
| | | | 119.5 | | | | | | 204.9 | | | | | | 324.4 | | |
|
Revision of previous estimates(1)(2)
|
| | | | 14.1 | | | | | | (20.2) | | | | | | (6.1) | | |
|
Discoveries and extensions(3)
|
| | | | 0.7 | | | | | | 24.7 | | | | | | 25.4 | | |
|
Sales of reserves(4)
|
| | | | — | | | | | | (6.3) | | | | | | (6.3) | | |
|
Purchase of minerals in place(5)
|
| | | | — | | | | | | 64.3 | | | | | | 64.3 | | |
|
Production
|
| | | | (10.2) | | | | | | (31.6) | | | | | | (41.8) | | |
|
As of December 31, 2024
|
| | | | 124.1 | | | | | | 235.8 | | | | | | 359.9 | | |
| Net proved developed reserves as of: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | | | 64.7 | | | | | | 162.1 | | | | | | 226.8 | | |
|
December 31, 2024
|
| | | | 71.8 | | | | | | 203.2 | | | | | | 275.0 | | |
| Net proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | | | 54.8 | | | | | | 42.8 | | | | | | 97.6 | | |
|
December 31, 2024
|
| | | | 52.4 | | | | | | 32.6 | | | | | | 85.0 | | |
| | | |
Total (MMBOE)
|
| |||||||||||||||
| | | |
Historical
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas
|
| |
Pro Forma
Combined |
| |||||||||
| Total net proved reserves: | | | | | | | | | | | | | | | | | | | |
|
As of December 31, 2023
|
| | | | 604.9 | | | | | | 697.8 | | | | | | 1,302.7 | | |
|
Revision of previous estimates(1)(2)
|
| | | | 22.7 | | | | | | (32.2) | | | | | | (9.5) | | |
|
Discoveries and extensions(3)
|
| | | | 11.1 | | | | | | 101.8 | | | | | | 112.9 | | |
|
Sales of reserves(4)
|
| | | | (1.2) | | | | | | (22.9) | | | | | | (24.1) | | |
| | | |
Total (MMBOE)
|
| |||||||||||||||
| | | |
Historical
|
| |||||||||||||||
| | | |
SM Energy
|
| |
Civitas
|
| |
Pro Forma
Combined |
| |||||||||
|
Purchase of minerals in place(5)
|
| | | | 103.2 | | | | | | 179.3 | | | | | | 282.5 | | |
|
Production
|
| | | | (62.4) | | | | | | (126.1) | | | | | | (188.5) | | |
|
As of December 31, 2024
|
| | | | 678.3 | | | | | | 797.7 | | | | | | 1,476.0 | | |
| Net proved developed reserves as of: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | | | 341.2 | | | | | | 541.2 | | | | | | 882.4 | | |
|
December 31, 2024
|
| | | | 404.0 | | | | | | 659.5 | | | | | | 1,063.5 | | |
| Net proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | |
|
December 31, 2023
|
| | | | 263.6 | | | | | | 156.6 | | | | | | 420.2 | | |
|
December 31, 2024
|
| | | | 274.3 | | | | | | 138.3 | | | | | | 412.6 | | |
| | | |
As of December 31, 2024
|
| |||||||||||||||
| | | |
Historical
|
| |||||||||||||||
|
(In thousands)
|
| |
SM Energy
|
| |
Civitas
|
| |
Pro Forma
Combined |
| |||||||||
|
Future cash inflows
|
| | | $ | 27,798,245 | | | | | $ | 28,250,810 | | | | | $ | 56,049,055 | | |
|
Future production costs
|
| | | | (10,480,264) | | | | | | (12,006,734) | | | | | | (22,486,998) | | |
|
Future development costs
|
| | | | (3,235,254) | | | | | | (2,491,009) | | | | | | (5,726,263) | | |
|
Future income taxes
|
| | | | (1,796,305) | | | | | | (1,243,949) | | | | | | (3,040,254) | | |
|
Future net cash flows
|
| | | | 12,286,422 | | | | | | 12,509,118 | | | | | | 24,795,540 | | |
|
10 percent annual discount
|
| | | | (5,018,512) | | | | | | (4,193,705) | | | | | | (9,212,217) | | |
|
Standardized measure of discounted future net cash flows
|
| | | $ | 7,267,910 | | | | | $ | 8,315,413 | | | | | $ | 15,583,323 | | |
| | | |
As of December 31, 2024
|
| |||||||||||||||
|
(In thousands)
|
| |
SM Energy
Historical |
| |
Civitas
Historical |
| |
Pro Forma
Combined |
| |||||||||
|
Standardized measure of discounted future net cash flows, beginning of year
|
| | | $ | 6,280,149 | | | | | $ | 8,269,279 | | | | | $ | 14,549,428 | | |
|
Sales of oil, gas, and NGLs produced, net of production costs(1)
|
| | | | (2,034,314) | | | | | | (3,807,145) | | | | | | (5,841,459) | | |
|
Net changes in prices and production costs
|
| | | | (922,271) | | | | | | (1,638,518) | | | | | | (2,560,789) | | |
|
Extensions and discoveries, net of related costs(2)
|
| | | | 183,024 | | | | | | 1,415,760 | | | | | | 1,598,784 | | |
|
Sales of reserves in place(3)
|
| | | | (13,769) | | | | | | (257,413) | | | | | | (271,182) | | |
|
Purchase of reserves in place(4)
|
| | | | 1,654,555 | | | | | | 2,342,362 | | | | | | 3,996,917 | | |
|
Previously estimated development costs incurred during the period(5)
|
| | | | 1,022,451 | | | | | | 810,591 | | | | | | 1,833,042 | | |
|
Changes in estimated future development costs(6)
|
| | | | 58,531 | | | | | | 39,668 | | | | | | 98,199 | | |
|
Revisions of previous quantity estimates
|
| | | | 466,777 | | | | | | (225,151) | | | | | | 241,626 | | |
|
Accretion of discount
|
| | | | 737,650 | | | | | | 1,172,236 | | | | | | 1,909,886 | | |
|
Net change in income taxes
|
| | | | 8,531 | | | | | | 210,815 | | | | | | 219,346 | | |
|
Changes in timing and other(7)
|
| | | | (173,404) | | | | | | (17,071) | | | | | | (190,475) | | |
|
Standardized measure of discounted future net cash flows, end of year
|
| | | $ | 7,267,910 | | | | | $ | 8,315,413 | | | | | $ | 15,583,323 | | |
| |
SM Energy Company
1700 Lincoln Street, Suite 3200 Denver, Colorado 80203 (303) 861-8140 |
| |
Civitas Resources, Inc.
555 17th Street, Suite 3700 Denver, Colorado 80202 (303) 293-9100 |
|
| |
SM Energy SEC Filings
(SEC File No. 001-31539; CIK No. 0000893538) |
| |
Period or Date Filed
|
|
| | Annual Report on Form 10-K | | | Fiscal Year ended December 31, 2024 | |
| | Quarterly Report on Form 10-Q | | | Fiscal Quarters ended March 31, 2025, June 30, 2025 and September 30, 2025, as originally filed on November 3, 2025 and as amended by the Form 10-Q/A filed on November 4, 2025 | |
| | Current Reports on Form 8-K | | | Filed on February 19, 2025, March 26, 2025, May 27, 2025, September 8, 2025, October 16, 2025 and November 3, 2025 (other than the portions of those documents not deemed to be filed) | |
| | Definitive Proxy Statement on Schedule 14A to the extent incorporated by reference into SM Energy’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024 | | | Filed on April 7, 2025 and as revised on April 15, 2025 | |
| | The description of SM Energy common stock contained in its Registration Statement on Form 8-A, as that description may be updated from time to time. | | | Filed on November 12, 2002, as amended in its entirety on August 8, 2016, and as amended in Exhibit 4.8 to the SM Energy Form 10-K | |
| |
Civitas SEC Filings
(SEC File No. 001-35371; CIK No. 0001509589) |
| |
Period or Date
Filed |
|
| | Annual Report on Form 10-K | | | Fiscal Year ended December 31, 2024 | |
| | Quarterly Report on Form 10-Q | | | Fiscal Quarters ended March 31, 2025, June 30, 2025 and September 30, 2025 | |
| | Current Reports on Form 8-K | | | Filed on February 24, 2025, May 7, 2025, May 29, 2025, May 29, 2025, May 29, 2025, June 3, 2025, June 4, 2025, August 6, 2025, August 8, 2025, November 3, 2025 and December 4, 2025 (other than the portions of those documents not deemed to be filed) | |
| | Definitive Proxy Statement on Schedule 14A to the extent incorporated by reference into Civitas’ Annual Report on Form 10-K for the fiscal year ended December 31, 2024 | | | Filed on April 21, 2025 | |
| | The description of Civitas common stock contained in its Registration Statement on Form 8-A, as that description may be updated from time to time. | | | Filed on April 28, 2017, as amended in Exhibit 4.1 to the Civitas Form 10-K | |
| |
SM Energy Company
1700 Lincoln Street, Suite 3200 Denver, Colorado 80203 (303) 861-8140 |
| |
Civitas Resources, Inc.
555 17th Street, Suite 3700 Denver, Colorado 80202 (303) 293-9100 |
|
| | | |
Page
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-3 | | | |
| | | | | A-4 | | | |
| | | | | A-4 | | | |
| | | | | A-5 | | | |
| | | | | A-6 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-12 | | | |
| | | | | A-12 | | | |
| | | | | A-14 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-17 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-21 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | |
Page
|
| |||
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-28 | | | |
| | | | | A-29 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-32 | | | |
| | | | | A-32 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-48 | | | |
| | | | | A-55 | | | |
| | | | | A-59 | | | |
| | | | | A-62 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | |
Page
|
| |||
| | | | | A-66 | | | |
| | | | | A-66 | | | |
| | | | | A-67 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-68 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-69 | | | |
| | | | | A-72 | | | |
| | | | | A-73 | | | |
| | | | | A-73 | | | |
| | | | | A-74 | | | |
| | | | | A-74 | | | |
| | | | | A-75 | | | |
| | | | | A-75 | | | |
| | | | | A-75 | | | |
| | | | | A-76 | | | |
| | | | | A-77 | | | |
| | | | | A-79 | | | |
| | | | | A-79 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-81 | | | |
| | | | | A-86 | | | |
| | | | | A-86 | | | |
| | | | | A-86 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
| | | | | A-88 | | | |
|
Definition
|
| |
Location
|
|
| Action | | | 8.3(a) | |
| Affiliate | | | 8.3(b) | |
| Agreement | | | Preamble | |
| Antitrust Laws | | | 8.3(c) | |
| Book-Entry Shares | | | 2.3(b) | |
| Business Day | | | 8.3(d) | |
| Certificates | | | 2.3(b) | |
| Certificates of Merger | | | 1.1(b) | |
| Chosen Courts | | | 8.8 | |
| Closing | | | 1.2 | |
| Closing Date | | | 1.2 | |
| COBRA | | | 3.12(c)(viii) | |
| Code | | | Recitals | |
| Company | | | Preamble | |
| Company 401(k) Plan | | | 5.19(c) | |
| Company Acceptable Confidentiality Agreement | | | 5.2(a) | |
| Company Acquisition Proposal | | | 5.2(g)(i) | |
| Company Adverse Recommendation Change | | | 5.2(b)(i) | |
| Company Alternative Acquisition Agreement | | | 5.2(b)(ii) | |
| Company Board | | | Recitals | |
| Company Bylaws | | | 3.1(b) | |
| Company Charter | | | 3.1(b) | |
| Company Common Stock | | | 2.1(a)(i) | |
| Company Credit Agreement | | | 8.3(e) | |
| Company Disclosure Letter | | | Article III | |
| Company Equity Plans | | | 8.3(f) | |
| Company Expenses | | | 7.3(e) | |
| Company Indebtedness Payoff Amount | | | 5.18(a) | |
| Company Independent Petroleum Engineers | | | 3.25(a) | |
| Company Intellectual Property | | | 3.19(a) | |
| Company Intervening Event | | | 5.2(g)(iii) | |
| Company Material Adverse Effect | | | 8.3(g) | |
| Company Material Contract | | | 3.16(a) | |
| Company Officer’s Tax Certificate | | | 5.12(c) | |
| Company Option Award | | | 8.3(h) | |
| Company Organizational Documents | | | 3.1(b) | |
| Company Plans | | | 3.12(a) | |
| Company Preferred Stock | | | 3.2(a) | |
| Company PSU Award | | | 8.3(i) | |
| Company Recommendation | | | Recitals | |
| Company Reserve Report Letter | | | 3.25(a) | |
|
Definition
|
| |
Location
|
|
| Company RSU Award | | | 8.3(j) | |
| Company SEC Documents | | | 3.6(a) | |
| Company Senior Notes | | | 8.3(k) | |
| Company Senior Notes Indentures | | | 8.3(l) | |
| Company Stock Awards | | | 3.2(b) | |
| Company Stockholder Approval | | | 3.4(a) | |
| Company Stockholders | | | Recitals | |
| Company Stockholders Meeting | | | 5.4(a) | |
| Company Superior Proposal | | | 5.2(g)(ii) | |
| Company Termination Fee | | | 7.3(b)(iii) | |
| Company Warrant Agreement | | | 8.3(m) | |
| Company Warrants | | | 8.3(n) | |
| Confidentiality Agreement | | | 5.5(a) | |
| Continuing Employees | | | 5.19(a) | |
| Contract | | | 3.5(a) | |
| control | | | 8.3(o) | |
| controlled | | | 8.3(o) | |
| controlled by | | | 8.3(o) | |
| Controlled Group | | | 3.12(b) | |
| Converted Option Award | | | 2.2(c) | |
| Converted PSU Award | | | 2.2(b) | |
| Converted RSU Award | | | 2.2(a) | |
| COPAS | | | 8.3(p) | |
| D&O Insurance | | | 5.9(b) | |
| Delaware Secretary of State | | | 1.1(a) | |
| Derivative Transaction | | | 8.3(q) | |
| DGCL | | | Recitals | |
| EDGAR | | | Article III | |
| Environmental Law | | | 3.14(b) | |
| ERISA | | | 3.12(a) | |
| Exchange Act | | | 3.5(b) | |
| Exchange Agent | | | 2.3(a) | |
| Exchange Fund | | | 2.3(a) | |
| Exchange Ratio | | | 2.1(a)(i) | |
| Excluded Shares | | | 2.1(a)(ii) | |
| FERC | | | 3.27(b) | |
| Financing | | | 5.18(e) | |
| First Certificate of Merger | | | 1.1(a) | |
| First Company Merger | | | Recitals | |
| First Effective Time | | | 1.1(a) | |
| First Surviving Corporation | | | Recitals | |
| Form S-4 | | | 5.4(a) | |
| Fraud | | | 8.3(r) | |
|
Definition
|
| |
Location
|
|
| GAAP | | | 3.6(b) | |
| Governmental Entity | | | 8.3(s) | |
| Hazardous Substance | | | 3.14(c) | |
| HSR Act | | | 3.5(b) | |
| Hydrocarbons | | | 8.3(t) | |
| Indebtedness | | | 8.3(u) | |
| Indemnified Persons | | | 5.9(a) | |
| Initial Outside Date | | | 7.1(b)(i) | |
| Interstate Commerce Act | | | 3.27(b) | |
| IRS | | | 3.12(a) | |
| IT Assets | | | 3.19(c) | |
| J.P. Morgan | | | 3.29 | |
| Joint Proxy Statement | | | 5.4(a) | |
| knowledge | | | 8.3(v) | |
| Law | | | 8.3(w) | |
| Liens | | | 8.3(x) | |
| Lookback Date | | | 3.6(a) | |
| Material Adverse Effect | | | 8.3(y) | |
| Measurement Date | | | 3.2(a) | |
| Merger Consideration | | | 2.1(a)(i) | |
| Merger Sub | | | Preamble | |
| Mergers | | | Recitals | |
| Natural Gas Act | | | 3.27(b) | |
| Natural Gas Policy Act | | | 3.27(b) | |
| New Board | | | 1.7(a) | |
| New Board Designee | | | 1.7(a) | |
| Nonqualified Deferred Compensation Plan | | | 3.12(e) | |
| NYSE | | | 2.3(f) | |
| Oil and Gas Leases | | | 8.3(z) | |
| Oil and Gas Properties | | | 8.3(aa) | |
| Outside Date | | | 7.1(b)(i) | |
| Parent | | | Preamble | |
| Parent 2024 Indenture | | | 8.3(ff) | |
| Parent 401(k) Plan | | | 5.19(c) | |
| Parent Acceptable Confidentiality Agreement | | | 5.3(a) | |
| Parent Acquisition Proposal | | | 5.3(g)(i) | |
| Parent Adverse Recommendation Change | | | 5.3(b)(i) | |
| Parent Alternative Acquisition Agreement | | | 5.3(b)(ii) | |
| Parent Base Indenture | | | 8.3(ff) | |
| Parent Board | | | Recitals | |
| Parent Bylaws | | | 4.1(b) | |
| Parent Charter | | | 4.1(b) | |
| Parent Charter Amendment | | | 4.4(a) | |
|
Definition
|
| |
Location
|
|
| Parent Common Stock | | | Recitals | |
| Parent Consent | | | Recitals | |
| Parent Credit Agreement | | | 8.3(bb) | |
| Parent Disclosure Letter | | | Article IV | |
| Parent Equity Plans | | | 4.2(a) | |
| Parent ESPP | | | 4.2(a) | |
| Parent Expenses | | | 7.3(d) | |
| Parent Independent Petroleum Engineers | | | 4.25(a) | |
| Parent Intellectual Property | | | 4.19(a) | |
| Parent Intervening Event | | | 5.3(g)(iii) | |
| Parent Material Adverse Effect | | | 8.3(cc) | |
| Parent Material Contract | | | 4.16(a) | |
| Parent Officer’s Tax Certificate | | | 5.12(c) | |
| Parent Organizational Documents | | | 4.1(b) | |
| Parent Parties | | | Article III | |
| Parent Party | | | Article III | |
| Parent Plans | | | 4.12(a) | |
| Parent PSU Award | | | 8.3(dd) | |
| Parent Recommendation | | | Recitals | |
| Parent Reserve Report Letter | | | 4.25(a) | |
| Parent RSU Award | | | 8.3(ee) | |
| Parent SEC Documents | | | 4.6(a) | |
| Parent Senior Notes | | | 8.3(ff) | |
| Parent Senior Notes Indentures | | | 8.3(gg) | |
| Parent Stock Awards | | | 4.2(b) | |
| Parent Stockholder Approval | | | 4.4(a) | |
| Parent Stockholders | | | Recitals | |
| Parent Stockholders Meeting | | | 5.4(a) | |
| Parent Superior Proposal | | | 5.3(g)(ii) | |
| Parent Termination Fee | | | 7.3(c)(iii) | |
| Participant | | | 3.12(f) | |
| Parties | | | Preamble | |
| Party | | | Preamble | |
| PBGC | | | 3.12(c)(iv) | |
| Pension Plan | | | 3.12(b) | |
| Permits | | | 3.11 | |
| Permitted Lien | | | 8.3(hh) | |
| Person | | | 8.3(ii) | |
| Production Burdens | | | 8.3(jj) | |
| PUHCA | | | 3.27(a) | |
| Related Party | | | 3.22 | |
| Remedy Action | | | 5.6(b) | |
| Representatives | | | 5.2(a) | |
|
Definition
|
| |
Location
|
|
| Rights-of-Way | | | 3.24 | |
| Sarbanes-Oxley Act | | | 3.6(a) | |
| SEC | | | 3.6(a) | |
| Second Certificate of Merger | | | 1.1(b) | |
| Second Company Merger | | | Recitals | |
| Second Effective Time | | | 1.1(b) | |
| Second Surviving Corporation | | | Recitals | |
| Securities Act | | | 3.5(b) | |
| Stock Issuance | | | Recitals | |
| Subsidiary | | | 8.3(kk) | |
| Takeover Laws | | | 3.20 | |
| Tax Return | | | 8.3(ll) | |
| Taxes | | | 8.3(mm) | |
| Transaction Litigation | | | 5.11 | |
| Transactions | | | Recitals | |
| under common control with | | | 8.3(o) | |
| Upsized Parent Credit Facility | | | 5.18(d) | |
| WARN Act | | | 3.13(c) | |
| Wells | | | 8.3(nn) | |
| Willful and Material Breach | | | 8.3(oo) | |
| |
Exhibit
Number |
| |
Description of Exhibit
|
|
| | 24.1 | | | | |
| | 99.1 | | | | |
| | 99.2 | | | | |
| | 99.3 | | | | |
| | 99.4 | | | | |
| | 99.5 | | | | |
| | 99.6 | | | | |
| | 99.7 | | | | |
| | 99.8 | | | | |
| | 99.9 | | | | |
| | 99.10 | | | | |
| | 107 | | | |
| |
Signature
|
| |
Title
|
|
| |
/s/ Herbert S. Vogel
Herbert S. Vogel
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
|
| |
/s/ A. Wade Pursell
A. Wade Pursell
|
| |
Executive Vice President and Chief Financial Officer
(Principal Financial Officer) |
|
| |
/s/ Alan D. Bennett
Alan D. Bennett
|
| |
Vice President — Controller
(Principal Accounting Officer) |
|
| |
/s/ Julio M. Quintana
Julio M. Quintana
|
| |
Chairman of the Board of Directors
|
|
| |
/s/ Carla J. Bailo
Carla J. Bailo
|
| |
Director
|
|
| |
/s/ Barton R. Brookman
Barton R. Brookman
|
| |
Director
|
|
| |
/s/ Ramiro G. Peru
Ramiro G. Peru
|
| |
Director
|
|
| |
/s/ Anita M. Powers
Anita M. Powers
|
| |
Director
|
|
| |
/s/ Rose M. Robeson
Rose M. Robeson
|
| |
Director
|
|
| |
/s/ William D. Sullivan
William D. Sullivan
|
| |
Director
|
|
| |
/s/ Ashwin Venkatraman
Ashwin Venkatraman
|
| |
Director
|
|
Exhibit 5.1

[ ], 2025
SM Energy Company
1700 Lincoln Street, Suite 3200
Denver, Colorado 80203
| Re: | SM Energy Company |
| Registration Statement on Form S-4 (File No. 333- ) |
Ladies and Gentlemen
We have examined the Registration Statement on Form S-4, File No. 333- (the “Registration Statement”), of SM Energy Company, a Delaware corporation (the “Company”), filed with the Securities and Exchange Commission (the “Commission”) pursuant to the Securities Act of 1933, as amended (the “Securities Act”), in connection with the issuance by the Company of up to 127,325,455 shares of the Company’s common stock, par value $0.01 per share (the “Shares”), pursuant to the Agreement and Plan of Merger, dated as of November 2, 2025 (the “Merger Agreement”), by and among the Company, Civitas Resources, Inc., a Delaware corporation, and Cars Merger Sub, Inc., a Delaware corporation and direct wholly owned subsidiary of the Company.
In arriving at the opinion expressed below, we have examined originals, or copies certified or otherwise identified to our satisfaction as being true and complete copies of the originals, of the Merger Agreement and such other documents, corporate records, certificates of officers of the Company and of public officials and other instruments as we have deemed necessary or advisable to enable us to render the opinion set forth below. In our examination, we have assumed without independent investigation the genuineness of all signatures, the legal capacity and competency of all natural persons, the authenticity of all documents submitted to us as originals and the conformity to original documents of all documents submitted to us as copies.
Based upon the foregoing, and subject to the assumptions, exceptions, qualifications and limitations set forth herein, we are of the opinion that the Shares, when issued in accordance with the terms, and subject to the satisfaction of the conditions, set forth in the Merger Agreement and in the manner contemplated by the Registration Statement, will be validly issued, fully paid and non-assessable.
We render no opinion herein as to matters involving the laws of any jurisdiction other than the Delaware General Corporation Law (the “DGCL”). This opinion is limited to the effect of the current state of the DGCL and the facts as they currently exist. We assume no obligation to revise or supplement this opinion in the event of future changes in such law or the interpretations thereof or such facts.
Gibson, Dunn & Crutcher LLP
1900 Lawrence Street, Suite 3000 | Denver, CO 80202-2211 | T: 303.298.5700 | gibsondunn.com
|
[
], 2025 Page 2 |
We consent to the filing of this opinion as an exhibit to the Registration Statement, and we further consent to the use of our name under the caption “Legal Matters” in the Registration Statement and the prospectus that forms a part thereof. In giving these consents, we do not thereby admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act or the rules and regulations of the Commission.
Very truly yours,
Exhibit 8.1
![]() | ||
|
609 Main Street Houston, TX 77002 United States
+1 713 836 3600
www.kirkland.com |
Facsimile: +1 713 836 3601 | |
Form of Tax Opinion
[ ]
Civitas Resources, Inc.
555 17th Street, Suite 3700
Denver, Colorado 80202
Ladies and Gentlemen:
We have acted as counsel to Civitas Resources, Inc., a Delaware corporation (“Civitas”), in connection with the Mergers, as defined in the Agreement and Plan of Merger (the “Merger Agreement”), dated as of November 2, 2025, by and among Civitas, SM Energy Company, a Delaware corporation (“SM Energy”) and Cars Merger Sub, Inc., a Delaware corporation and direct wholly owned Subsidiary of SM Energy (“Merger Sub”). All capitalized terms used but not otherwise defined herein have the meaning ascribed to them in the Merger Agreement.
At your request, and in connection with the filing of the Form S-4 by SM Energy with the Securities and Exchange Commission (File No. [ ]) (the “Registration Statement”), including the joint proxy statement/prospectus forming a part thereof (“Proxy Statement/Prospectus”), we are rendering our opinion regarding certain U.S. federal income tax matters.
In connection with this opinion, and with your consent, we have reviewed and relied upon the accuracy and completeness, without independent investigation or verification, of the following: (i) the Merger Agreement and the documents referenced therein; (ii) the Registration Statement, including the Proxy Statement/Prospectus; (iii) the statements and representations made by or on behalf of SM Energy, Civitas and Merger Sub, in the officer’s certificates of SM Energy and Civitas (the “Officer’s Certificates”), dated as of the date hereof and delivered to us for purposes of this opinion; and (iv) such other documents, information and materials as we have deemed necessary or appropriate.
Austin Bay Area Beijing Boston Brussels Chicago Dallas Hong Kong London Los Angeles Miami Munich New York Paris Riyadh Salt Lake City Shanghai Washington, D.C.
Civitas Resources, Inc.
[ ]
Page 2
In rendering this opinion, we have assumed, with your permission, that: (1) all parties to the Merger Agreement, and to any other documents reviewed by us, have acted and will act in accordance with the terms of the Merger Agreement and such other documents; (2) the Mergers will be consummated pursuant to, and in accordance with, the terms and conditions set forth in the Merger Agreement and the documents referenced therein, without the waiver or modification of any such terms and conditions, and as described in the Registration Statement; (3) all facts, information, statements, covenants, representations, warranties and agreements made by or on behalf of SM Energy, Civitas and Merger Sub in the Merger Agreement and the documents referenced therein, the Registration Statement and the Officer’s Certificates are and, at all times up to the Second Effective Time, will continue to be true, complete and correct; (4) all facts, information, statements, covenants, representations, warranties and agreements made by or on behalf of SM Energy, Civitas and Merger Sub in the Merger Agreement and the documents referenced therein, the Registration Statement and the Officer’s Certificates that are qualified by the knowledge and/or belief of any person or entity are and, at all times up to the Second Effective Time, will continue to be true, complete and correct as though not so qualified; (5) as to all matters as to which any person or entity represents that it is not a party to, does not have, or is not aware of any plan, intention, understanding or agreement, there is in fact no plan, intention, understanding or agreement and, at all times up to the Second Effective Time, there will be no plan, intention, understanding or agreement; and (6) SM Energy, Civitas and Merger Sub will report the Mergers for all U.S. federal income tax reporting purposes in a manner consistent with this opinion. We also have assumed the authenticity of original documents, the accuracy of copies, the genuineness of signatures and the legal capacity of signatories. Moreover, we have assumed that all facts, information, statements and representations contained in the documents we have reviewed were true, complete and correct at the time made and will continue to be true, complete and correct at all times up to the Second Effective Time, and that all such facts, information, statements and representations can be established to the Internal Revenue Service or courts, if necessary, by clear and convincing evidence. If any of the assumptions described above are untrue for any reason, or if the Mergers are consummated other than in accordance with the terms and conditions set forth in the Merger Agreement and the documents referenced therein, our opinion as expressed below may be adversely affected.
Our opinion is based on the Code, the Treasury Regulations, case law and published rulings and other pronouncements of the Internal Revenue Service, as in effect on the date hereof. No assurances can be given that such authorities will not be amended or otherwise changed at any time, possibly with retroactive effect. We assume no obligation to advise you of any such subsequent changes, or to update or supplement this opinion to reflect any change in facts, circumstances or law after the date hereof. Any change in the applicable law or regulations, or any new administrative or judicial interpretation of the applicable law or regulations, may affect the continuing validity of our opinion.
Based upon the foregoing and subject to the assumptions, exceptions, limitations and qualifications set forth herein and in the Proxy Statement/Prospectus under the heading “Material U.S. Federal Income Tax Consequences,” we are of the opinion that the Mergers, taken together, will qualify as a “reorganization” within the meaning of Section 368(a) of the Code.
Civitas Resources, Inc.
[ ]
Page 3
Our opinion relates solely to the specific matters set forth above, and no opinion is expressed, or should be inferred, as to any other U.S. federal, state, local or non-U.S. income, estate, gift, transfer, sales, use or other tax consequences that may result from the Mergers. Our opinion is limited to legal rather than factual matters and has no official status or binding effect of any kind. Accordingly, we cannot assure you that the Internal Revenue Service or a court will agree with our opinion.
The opinion expressed herein is being furnished in connection with the filing of the Registration Statement and may not be used or relied upon for any other purpose without our prior written consent. We hereby consent to the filing of this opinion with the Securities and Exchange Commission as Exhibit 8.1 to the Registration Statement and to the references to this opinion in the Registration Statement. In giving this consent, we do not admit that we are within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended, or the rules or regulations of the Securities and Exchange Commission promulgated thereunder.
| Very truly yours, | |
| Kirkland & Ellis LLP |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
We consent to the reference to our firm under the caption “Experts” in the Registration Statement (Form S-4) of SM Energy Company for the registration of its common stock and the related Joint Proxy Statement/Prospectus of SM Energy Company and Civitas Resources, Inc. and to the incorporation by reference therein of our reports dated February 20, 2025, with respect to the consolidated financial statements of SM Energy Company, and the effectiveness of internal control over financial reporting of SM Energy Company, included in its Annual Report (Form 10-K) for the year ended December 31, 2024, filed with the Securities and Exchange Commission.
/s/ Ernst & Young LLP
Denver, Colorado
December 5, 2025
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the incorporation by reference in this Registration Statement on Form S-4 of our reports dated February 24, 2025 relating to the financial statements of Civitas Resources, Inc. (the “Company”) and the effectiveness of the Company's internal control over financial reporting, appearing in the Annual Report on Form 10-K of the Company for the year ended December 31, 2024. We also consent to the reference to us under the heading "Experts" in such Registration Statement.
/s/ Deloitte & Touche LLP
Denver, Colorado
December 5, 2025
EXHIBIT 23.3
![]()
|
|
||
| TBPELS REGISTERED ENGINEERING FIRM F-1580 | |||
| 1100 LOUISIANA SUITE 4600 | HOUSTON, TEXAS 77002-5294 | TELEPHONE (713) 651-9191 |
CONSENT OF INDEPENDENT PETROLEUM ENGINEERS AND GEOLOGISTS
We have issued our report dated January 10, 2025 on the audit of estimated quantities of proved oil, gas, and NGL reserves of SM Energy Company (the “Company”), as of December 31, 2024 (the “Reserve Report”), included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 (the “Annual Report”). As independent oil and gas consultants, we hereby consent to (i) the incorporation by reference of the Reserve Report in this Registration Statement on Form S-4 (this “Registration Statement”) and (ii) the use in this Registration Statement of the information contained in the Reserve Report and in our prior reserve reports referenced in this Registration Statement or in the Annual Report, which is incorporated by reference in this Registration Statement. We further consent to the reference to our firm under the heading “Experts” in this Registration Statement.
| /s/ RYDER SCOTT COMPANY, L.P. | |
| RYDER SCOTT COMPANY, L.P. | |
| TBPELS Firm Registration No. F-1580 |
Houston, Texas
December 5, 2025
| SUITE 2800, 350 7TH AVENUE, S.W. | CALGARY, ALBERTA T2P 3N9 | TEL (403) 262-2799 |
| 555 17TH STREET, SUITE 985 | DENVER, COLORADO 80202 | TEL (303) 339-8110 |
Exhibit 23.4

CONSENT OF INDEPENDENT PETROLEUM ENGINEERS AND GEOLOGISTS
As independent petroleum engineers, we hereby consent to the incorporation by reference in this registration statement of our Firm’s name and our Firm’s audit of the estimates of the proved reserves, future production and discounted future net income of Civitas Resources, Inc. as of December 31, 2024, to the inclusion of our report, dated January 21, 2025, and to all references of our Firm included in this registration statement.
| /s/ RYDER SCOTT COMPANY, L.P. | |
| RYDER SCOTT COMPANY, L.P. | |
| TBPELS Firm Registration No. F-1580 |
Denver, Colorado
December 5, 2025
| Signature [PLEASE SIGN WITHIN BOX] Date Signature (Joint Owners) Date TO VOTE, MARK BLOCKS BELOW IN BLUE OR BLACK INK AS FOLLOWS: KEEP THIS PORTION FOR YOUR RECORDS DETACH AND RETURN THIS PORTION ONLY THIS PROXY CARD IS VALID ONLY WHEN SIGNED AND DATED. V82001-TBD For Against Abstain ! ! ! ! ! ! SM ENERGY COMPANY SM ENERGY COMPANY 1700 LINCOLN STREET, SUITE 3200 DENVER, COLORADO 80203 1. To approve the issuance of shares of SM Energy common stock to stockholders of Civitas Resources, Inc. in the first merger contemplated by the Agreement and Plan of Merger, dated as of November 2, 2025, by and among SM Energy, Civitas, and Cars Merger Sub, Inc. The Board of Directors recommends you vote FOR the following proposals (as listed in the proxy statement): Please sign exactly as your name(s) appear(s) hereon. When signing as attorney, executor, administrator, or other fiduciary, please give full title as such. Joint owners should each sign personally. All holders must sign. If a corporation or partnership, please sign in full corporate or partnership name by authorized officer. 2. To approve an amendment of SM Energy's restated certificate of incorporation to increase the number of authorized shares of SM Energy common stock from 200 million to 400 million. NOTE: In their discretion, the proxies are authorized to vote upon such other matters as may properly come before the meeting and any adjournment or postponement thereof. VOTE BY INTERNET Before The Meeting - Go to www.proxyvote.com or scan the QR Barcode above Use the Internet to transmit your voting instructions and for electronic delivery of information up until [TBD] Eastern Time on [TBD], 2026. Have your proxy card in hand when you access the website and follow the instructions to obtain your records and to create an electronic voting instruction form. During The Meeting - Go to www.virtualshareholdermeeting.com/[TBD] You may attend the meeting via the Internet and vote during the meeting. Have the information that is printed in the box marked by the arrow available and follow the instructions. VOTE BY PHONE - 1-800-690-6903 Use any touch-tone telephone to transmit your voting instructions up until [TBD] Eastern Time on [TBD], 2026. Have your proxy card in hand when you call and then follow the instructions. VOTE BY MAIL Mark, sign and date your proxy card and return it in the postage-paid envelope we have provided or return it to Vote Processing, c/o Broadridge, 51 Mercedes Way, Edgewood, NY 11717. SCAN TO VIEW MATERIALS & VOTEw |
| Important Notice Regarding the Availability of Proxy Materials for the Special Meeting: The Notice and Proxy Statement is available at www.proxyvote.com. V82002-TBD Continued and to be signed on reverse side SM Energy Company Special Meeting of Stockholders [TBD] THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS The undersigned hereby appoints A. Wade Pursell, James B. Lebeck, and Andrew T. Fiske, and each of them with the power to act without the other, as proxies, each with the power to appoint their substitute, and hereby authorizes them to represent and to vote, as designated on the reverse side of this ballot, all of the shares of SM Energy common stock that the undersigned is entitled to vote at the Special Meeting of Stockholders to be held virtually at [TBD], on [TBD], and any adjournment or postponement thereof. This proxy, when properly executed and delivered, will be voted in the manner directed herein. If no such direction is made, this proxy will be voted in accordance with the Board of Directors' recommendations for each of the proposals included herein. If any other matters properly come before the meeting, and any adjournment or postponement thereof, the persons named in the proxy will vote in their discretion on such matters. |
| Signature [PLEASE SIGN WITHIN BOX] Date Signature (Joint Owners) Date TO VOTE, MARK BLOCKS BELOW IN BLUE OR BLACK INK AS FOLLOWS: KEEP THIS PORTION FOR YOUR RECORDS DETACH AND RETURN THIS PORTION ONLY THIS PROXY CARD IS VALID ONLY WHEN SIGNED AND DATED. V82003-TBD Please sign exactly as your name(s) appear(s) hereon. When signing as attorney, executor, administrator, or other fiduciary, please give full title as such. Joint owners should each sign personally. All holders must sign. If a corporation or partnership, please sign in full corporate or partnership name by authorized officer. 1. To adopt the Agreement and Plan of Merger, dated as of November 2, 2025, by and among SM Energy Company, a Delaware corporation ("SM Energy"), Cars Merger Sub, Inc., a Delaware corporation and direct wholly owned subsidiary of SM Energy, and Civitas Resources, Inc. ("Civitas"), as it may be amended from time to time, a copy of which is included as Annex A to the joint proxy statement/prospectus; and 2. To approve, on a non-binding advisory basis, the compensation that may be paid or become payable to Civitas' named executive officers in connection with the mergers (as defined in the joint proxy statement/prospectus). NOTE: To transact such other business as may properly come before the Special Meeting. For Against Abstain ! ! ! CIVITAS RESOURCES, INC. CIVITAS RESOURCES, INC. C/O BROADRIDGE CORPORATE ISSUER SOLUTIONS, INC. P.O. BOX 1342 BRENTWOOD, NY 11717 The Board of Directors recommends you vote FOR proposals 1 and 2. ! ! ! VOTE BY INTERNET Before The Meeting - Go to www.proxyvote.com or scan the QR Barcode above Use the Internet to transmit your voting instructions and for electronic delivery of information up until 11:59 p.m. Eastern Time on [ ], 2026. Have your proxy card in hand when you access the web site and follow the instructions to obtain your records and to create an electronic voting instruction form. During The Meeting - Go to www.virtualshareholdermeeting.com/CIVI2026SM You may attend the meeting via the Internet and vote during the meeting. Have the information that is printed in the box marked by the arrow available and follow the instructions. ELECTRONIC DELIVERY OF FUTURE PROXY MATERIALS If you would like to reduce the costs incurred by the company in mailing proxy materials, you can consent to receiving all future proxy statements, proxy cards, and annual reports electronically via email or the Internet. To sign up for electronic delivery, please follow the instructions above to vote using the Internet and, when prompted, indicate that you agree to receive or access proxy materials electronically in future years. VOTE BY PHONE - 1-800-690-6903 Use any touch-tone telephone to transmit your voting instructions up until 11:59 p.m. Eastern Time on [ ], 2026. Have your proxy card in hand when you call and then follow the instructions. VOTE BY MAIL Mark, sign and date your proxy card and return it in the postage-paid envelope we have provided or return it to Vote Processing, c/o Broadridge, 51 Mercedes Way, Edgewood, NY 11717. SCAN TO VIEW MATERIALS & VOTEw |
| Important Notice Regarding the Availability of Proxy Materials for the Special Meeting: The Notice and Joint Proxy Statement/Prospectus are available at www.proxyvote.com. V82004-TBD CIVITAS RESOURCES, INC. Special Meeting of Stockholders [ ], 2026 [ ] (MDT) The Special Meeting of Stockholders of the Company to be held [ ], 2026 The undersigned hereby appoints Travis L. Counts, Adrian Milton and Marianella Foschi, and each of them with the power to act without the other and with the power of substitution as proxies and attorneys-in-fact, and hereby authorizes them to represent and to vote, as provided on the other side, all of the shares of common stock, par value $0.01 per share, of Civitas Resources, Inc. which the undersigned is entitled to vote, and in their discretion, to vote upon such other business as may properly come before the Special Meeting of Stockholders to be held on [ ], 2026, or any adjournment thereof, with all powers which the undersigned would possess if present at the meeting. This proxy card, when properly executed, will be voted in the manner directed herein by the undersigned. If no direction is made but the card is signed, this proxy will be voted FOR Proposal 1, and FOR Proposal 2, and in the discretion of the proxies with respect to such other business as may properly come before the meeting, including concerning any adjournment of the meeting. Continued and to be signed on reverse side |
Exhibit 99.3
Consent of Evercore Group L.L.C.
December 5, 2025
SM Energy Company
1700 Lincoln Street, Suite 3200
Denver, Colorado 80203
Members of the Board of Directors:
We hereby consent to the inclusion of our opinion letter, dated November 2, 2025, to the Board of Directors of SM Energy Company (“SM Energy”), as Annex B to, and reference thereto under the captions “Summary- Opinion of SM Energy’s Financial Advisor ”, “The Mergers- Background of the Mergers”, “The Mergers- Recommendation of the SM Energy Board and Reasons for the Mergers”, “The Mergers- Opinion of SM Energy’s Financial Advisor” and “The Mergers- Certain SM Energy Unaudited Prospective Financial Information” in the joint proxy statement/prospectus included in the Registration Statement on Form S-4 filed by Civitas Resources, Inc. (“Civitas”) with the U.S. Securities and Exchange Commission (the “SEC”) on December 5, 2025 (the “Registration Statement”), and relating to the proposed mergers involving SM Energy and Civitas. Notwithstanding the foregoing, it is understood that our consent is being delivered solely in connection with the filing of the Registration Statement and that our opinion letter is not to be used, circulated, quoted or otherwise referred to for any other purpose, nor is it to be filed with, included in or referred to in whole or in part in any registration statement (including any subsequent amendments to the Registration Statement), proxy statement/prospectus or any other document, except with our prior written consent. By giving such consent, we do not thereby admit that we are experts with respect to any part of such Registration Statement within the meaning of the term “expert” as used in, or that we come within the category of persons whose consent is required under, the Securities Act of 1933, as amended, or the rules and regulations of the SEC promulgated thereunder.
| Very truly yours, | ||
| EVERCORE GROUP L.L.C. | ||
| By: | /s/ Dan Ward | |
| Dan Ward | ||
| Senior Managing Director | ||
Exhibit 99.4
CONSENT OF J.P. MORGAN SECURITIES LLC
We hereby consent to (i) the use of our opinion letter dated November 2, 2025, to the Board of Directors of Civitas Resources, Inc. (the “Company”) included in Annex C to the joint proxy statement/prospectus that forms a part of the Registration Statement on Form S-4 (the “Registration Statement”) relating to the proposed merger of the Company and SM Energy Company, and (ii) the references to such opinion in such joint proxy statement/prospectus. In giving such consent, we do not admit that we come within the category of persons whose consent is required under Section 7 of the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder, nor do we hereby admit that we are experts with respect to any part of such Registration Statement within the meaning of the term “experts” as used in the Securities Act of 1933, as amended, or the rules and regulations of the Securities and Exchange Commission thereunder.
| Very truly yours, | |
| /s/ J.P. Morgan Securities LLC | |
| J.P. MORGAN SECURITIES LLC | |
| December 5, 2025 |
Exhibit 99.5
CONSENT
The undersigned hereby consents to being named in this joint proxy statement/prospectus included in the Registration Statement on Form S-4 filed by SM Energy Company (including any amendments to such Registration Statement) in connection with the Agreement and Plan of Merger, dated as of November 2, 2025, by and among SM Energy Company, Civitas Resources, Inc. and Cars Merger Sub, Inc. as a person who will become a director and to the filing of this consent as an exhibit to the Registration Statement.
Date: December 5, 2025
| /s/ Morris R. Clark | ||
| Name: | Morris R. Clark | |
Exhibit 99.6
CONSENT
The undersigned hereby consents to being named in this joint proxy statement/prospectus included in the Registration Statement on Form S-4 filed by SM Energy Company (including any amendments to such Registration Statement) in connection with the Agreement and Plan of Merger, dated as of November 2, 2025, by and among SM Energy Company, Civitas Resources, Inc. and Cars Merger Sub, Inc. as a person who will become a director and to the filing of this consent as an exhibit to the Registration Statement.
Date: December 5, 2025
| /s/ Carrie M. Fox | ||
| Name: | Carrie M. Fox | |
Exhibit 99.7
CONSENT
The undersigned hereby consents to being named in this joint proxy statement/prospectus included in the Registration Statement on Form S-4 filed by SM Energy Company (including any amendments to such Registration Statement) in connection with the Agreement and Plan of Merger, dated as of November 2, 2025, by and among SM Energy Company, Civitas Resources, Inc. and Cars Merger Sub, Inc. as a person who will become a director and to the filing of this consent as an exhibit to the Registration Statement.
Date: December 5, 2025
| /s/ Wouter van Kempen | ||
| Name: | Wouter van Kempen | |
Exhibit 99.8
CONSENT
The undersigned hereby consents to being named in this joint proxy statement/prospectus included in the Registration Statement on Form S-4 filed by SM Energy Company (including any amendments to such Registration Statement) in connection with the Agreement and Plan of Merger, dated as of November 2, 2025, by and among SM Energy Company, Civitas Resources, Inc. and Cars Merger Sub, Inc. as a person who will become a director and to the filing of this consent as an exhibit to the Registration Statement.
Date: December 5, 2025
| /s/ Lloyd W. “Billy” Helms, Jr. | ||
| Name: | Lloyd W. “Billy” Helms, Jr. | |
Exhibit 99.9
CONSENT
The undersigned hereby consents to being named in this joint proxy statement/prospectus included in the Registration Statement on Form S-4 filed by SM Energy Company (including any amendments to such Registration Statement) in connection with the Agreement and Plan of Merger, dated as of November 2, 2025, by and among SM Energy Company, Civitas Resources, Inc. and Cars Merger Sub, Inc. as a person who will become a director and to the filing of this consent as an exhibit to the Registration Statement.
Date: December 5, 2025
| /s/ Howard A. Willard III | ||
| Name: | Howard A. Willard III | |
Exhibit 99.10
CONSENT
The undersigned hereby consents to being named in this joint proxy statement/prospectus included in the Registration Statement on Form S-4 filed by SM Energy Company (including any amendments to such Registration Statement) in connection with the Agreement and Plan of Merger, dated as of November 2, 2025, by and among SM Energy Company, Civitas Resources, Inc. and Cars Merger Sub, Inc. as a person who will become a director and to the filing of this consent as an exhibit to the Registration Statement.
Date: December 5, 2025
| /s/ Elizabeth A. McDonald | |
| Name: Elizabeth A. McDonald |
| Table 1: Newly Registered and Carry Forward Securities |
|---|
|
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Newly Registered Securities | |||||||||||||
| Fees to be Paid | 1 | Equity | Common stock, $0.01 par value | Other | 127,325,455 | $ 2,535,093,696.46 | 0.0001381 | $ 350,096.44 | |||||
| Fees Previously Paid | |||||||||||||
| Carry Forward Securities | |||||||||||||
| Carry Forward Securities | |||||||||||||
|
Total Offering Amounts: |
$ 2,535,093,696.46 |
$ 350,096.44 |
|||||||||||
|
Total Fees Previously Paid: |
$ 0.00 |
||||||||||||
|
Total Fee Offsets: |
$ 0.00 |
||||||||||||
|
Net Fee Due: |
$ 350,096.44 |
||||||||||||
|
Offering Note |
|
1 |
The Amount Registered represents the estimated maximum number of shares of common stock, par value $0.01 per share ("SM Energy common stock"), of SM Energy Company (the "Registrant") to be issued in the first merger and the other transactions contemplated by the Agreement and Plan of Merger, dated as of November 2, 2025, by and among the Registrant, Civitas Resources, Inc. ("Civitas") and Cars Merger Sub, Inc. (as may be amended from time to time, the "merger agreement") and is based upon the product of (a) an exchange ratio pursuant to the merger agreement of 1.45 multiplied by (b) 87,810,658 shares of common stock, par value $0.01 per share, of Civitas ("Civitas common stock"), which is the sum of (i) 85,313,364 shares of Civitas common stock issued and outstanding, (ii) 795,303 shares of Civitas common stock underlying restricted stock units and performance stock units (assuming "maximum" level of performance), (iii) 687 shares of Civitas common stock issuable upon exercise of options and (iv) 1,701,304 shares of Civitas common stock issuable upon exercise of warrants, estimated solely for the purpose of calculating the registration fee. The Maximum Aggregate Offering Price is estimated solely for purposes of calculating the registration fee required by Section 6(b) of the Securities Act of 1933, as amended (the "Securities Act"), and calculated pursuant to Rules 457(c) and 457(f)(1) under the Securities Act. Such amount equals the product of (i) $28.87, the average of the high and the low prices per share of Civitas common stock, as reported on the New York Stock Exchange on November 28, 2025, which is within five business days prior to the filing of this Registration Statement on Form S-4, and (ii) 87,810,658, the estimated maximum number of shares of Civitas common stock as calculated pursuant to this footnote 1. | ||||||
|
|
|||||||
| Table 2: Fee Offset Claims and Sources |
|---|
| Registrant or Filer Name | Form or Filing Type | File Number | Initial Filing Date | Filing Date | Fee Offset Claimed | Security Type Associated with Fee Offset Claimed | Security Title Associated with Fee Offset Claimed | Unsold Securities Associated with Fee Offset Claimed | Unsold Aggregate Offering Amount Associated with Fee Offset Claimed | Fee Paid with Fee Offset Source | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rules 457(b) and 0-11(a)(2) | |||||||||||||
| Fee Offset Claims | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Fee Offset Sources | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Rule 457(p) | |||||||||||||
| Fee Offset Claims | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |
| Fee Offset Sources | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | |