Regulatory Filings • Feb 20, 2025
Regulatory Filings
Open in ViewerOpens in native device viewer
If you are in any doubt about the contents of this document or the action you should take, you are recommended to seek your own financial advice from an appropriately authorised stockbroker, bank manager, solicitor, accountant or other independent financial adviser who, if you are taking advice in the United Kingdom, is duly authorised by the Financial Services and Markets Act 2000 (''FSMA''), or, if you are not resident in the United Kingdom, from another appropriately authorised independent financial adviser in your own jurisdiction.
If you sell or have sold or otherwise transferred all of your Shares and/or Depositary Interests in the Company, please send this document and any accompanying documents or forms as soon as possible to the purchaser or transferee or to the stockbroker, bank or other agent through whom you sell or have sold or transferred your Shares and/or Depositary Interests for delivery to the purchaser or transferee. If you have sold only part of your holding of Shares and/or Depositary Interests, please consult the bank, stockbroker or other agent through whom the sale or transfer was effected as to the action you should take.
This document is not a prospectus and it does not constitute or form part of any offer or invitation to purchase, acquire, subscribe for, sell, dispose of or issue, or any solicitation of any offer to purchase, acquire, subscribe for, sell or dispose of, any security, including any Shares or Depositary Interests.

(incorporated in England and Wales with registered number 09156132)
Notice of the General Meeting to be held at the offices of FTI Consulting, 200 Aldersgate, Aldersgate Street, London, EC1A 4HD, United Kingdom on 10 March 2025 at 1 p.m. (London time) / 9 a.m. (New York time) is included in this document.
Shareholders will find enclosed a Form of Proxy for use at the General Meeting. Depositary Interest Holders will need to complete a Form of Instruction or submit their voting instruction via the CREST voting system as set out in the 'Notes to the Notice of General Meeting' section.
To be valid for use at the General Meeting, the Form of Proxy must be completed and returned, in accordance with the instructions printed thereon, to Broadridge Financial Solutions, Inc. at Vote Processing, c/o Broadridge, 51 Mercedes Way, Edgewood, NY 11717 as soon as possible and, in any event, to arrive by 1 p.m. (London time) / 8 a.m. (New York time) on 6 March 2025. The completion and return of a Form of Proxy will not preclude Shareholders from attending and voting in person at the General Meeting should they subsequently wish to do so.
The Form of Instruction should be returned to the Depositary, Computershare Investor Services PLC, The Pavilions, Bridgwater Road, Bristol, BS99 6ZY, United Kingdom by 1 p.m. (London time) / 8 a.m. (New York time) on 5 March 2025. Depositary Interest Holders wishing to attend the meeting in person should refer to the 'Notes to the Notice of General Meeting' section for instructions on how to attend.
Shareholders should submit their votes via proxy as early as possible. Further instructions on completion of the Form of Proxy are set out in the 'Notes to the Notice of the General Meeting' section of this document. Depositary Interest Holders can vote electronically through the CREST electronic instruction service.
This document should be read in its entirety. Your attention is drawn to the 'Letter from the Chair' of the Company set out in the section entitled ''Letter from the Chair'' on page 9 of this document. Your Board is unanimously recommending that you vote in favour of the Resolution set out in the notice of General Meeting referred to below.
Your attention is drawn to explanatory notes at the end of this document. A summary of the action to be taken by Shareholders is set out in paragraph 5 of the section entitled ''Letter from the Chair'' on page 9 of this document and in the Notice of Meeting.
The Company is a ''foreign private issuer'' within the meaning of Rule 3b-4 of the Securities Exchange Act of 1934, as amended (the ''Exchange Act''), and as a result, the Company is not required to comply with proxy solicitation rules under US federal securities laws. Brokers holding Shares must vote according to specific instructions they receive from the beneficial owners of those Shares. If brokers do not receive specific instructions, brokers may in some cases vote the Shares in their discretion but are not permitted to vote on certain proposals and may elect not vote on any of the proposals unless you provide voting instructions. Thus, the Company strongly encourages you to provide instructions to your broker to vote your Shares and exercise your right as a Shareholder. As such, only those votes cast ''FOR'' or ''AGAINST'' are counted for the purposes of determining the number of votes cast in connection with the proposals set out in this Notice. Abstentions and broker non-votes have no effect on the outcome of the Resolution proposed at the General Meeting.
If you hold your interest through a broker, bank, or nominee (or similar), you should normally receive directions from such broker, bank, or nominee (or similar) on how to attend (electronically or in person) and vote at the General Meeting or how to give a proxy or voting instructions. These directions should be followed. If you have not received such directions, it would be advisable to contact your broker, bank, or nominee (or similar) as soon as possible.
Your attention is drawn to 'Explanatory Notes to the Resolution' at the end of this document.
Copies of this document will be available free of charge during normal business hours on weekdays (excluding Saturday, Sunday and public holidays) from the date hereof until 10 March 2025 from the Company's Registered Office. Copies will also be available to download from the Company's website at https://ir.div.energy/reportsannouncements.
This document is dated 20 February 2025.
| EXPECTED TIMETABLE OF PRINCIPAL EVENTS | 1 |
|---|---|
| KEY STATISTICS RELATING TO THE ACQUISITION | 2 |
| IMPORTANT NOTICES | 3 |
| LETTER FROM THE CHAIR | 9 |
| DEFINITIONS | 14 |
| NOTICE OF GENERAL MEETING | 16 |
| NOTES TO THE NOTICE OF GENERAL MEETING | 18 |
| Event | Expected time/date(1) | |
|---|---|---|
| 2025 | ||
| Latest time and date for receipt of Forms of Instruction/CREST electronic voting instructions for the General Meeting |
1 p.m. (London time) / 8 a.m. (New York time) on 5 March |
|
| Latest time and date for receipt of Forms of Proxy for the General Meeting | 1 p.m. (London time) / 8 a.m. (New York time) on 6 March |
|
| Voting Record Time for the General Meeting for Shareholders | Close of business (London time) on 6 March(2) |
|
| General Meeting | 1 p.m. (London time) / 9 a.m. (New York time) on 10 March |
|
| Completion of the Acquisition, Admission and commencement of listing of the Consideration Shares on the NYSE |
H1 2025 |
All dates and times are based on the Company's current expectations and are subject to change. If any of the dates and/or times change, the Company will give notice of the change by issuing an announcement through a Regulatory News Service.
Capitalised terms have the meanings ascribed to them in the section entitled ''Definitions'' beginning on page 14 of this document.
Notes:
2. Only those Shareholders entered on the register of members at close of business (London time) on 6 March 2025 or, if the General Meeting is adjourned, on the register of members at close of business on the day which is two business days before the time of the adjourned meeting, shall be entitled to attend and vote at the General Meeting in respect of the number of Shares registered in their name at that time.
| Number of Shares in issue as at the Latest Practicable Date (including the Equity Raise | |
|---|---|
| Shares) | 59,795,942 Shares |
| Number of Over-Allotment Shares that may be issued | 850,000 Shares |
| Number of Consideration Shares to be issued, subject to adjustment(1) | 21,217,713 Shares |
Notes:
1. The consideration for the proposed Acquisition is expected to be satisfied by, among other things, the issue of 21,217,713 Shares. While the number of Consideration Shares is subject to adjustment based on the outstanding amount of debt under Maverick's reserves-based lending facility at Completion, it is currently not anticipated that any such adjustment will be necessary. Consequently, although the Agreement provides for the potential issue of up to an additional 12,736,778 Shares, resulting in a maximum of 33,954,491 Shares that may be issued in connection with the Acquisition, any such increase to a material extent is currently considered unlikely.
The contents of this document are not to be construed as legal, business or tax advice. Recipients of this document should consult their own lawyer, financial adviser or tax adviser for legal, financial or tax advice, as appropriate. Furthermore, the Company and its Board accept no responsibility for the accuracy or completeness of any information reported by the media or other parties, or the fairness or appropriateness of any forecasts, views or opinions expressed by the media or other parties regarding the contents of this document or the Company. The Company and the Board make no representation as to the appropriateness, accuracy, completeness or reliability of any such information or publication.
The distribution of this document in certain jurisdictions may be restricted by law and therefore persons into whose possession this document comes should inform themselves about, and observe any such restrictions in relation to, this document. Any failure to comply with these restrictions may constitute a violation of the securities laws of any such jurisdiction. Except in the United Kingdom, no action has been taken or will be taken in any jurisdiction that would permit possession or distribution of this document in any country or jurisdiction where action for that purpose is required. Accordingly, this document may not be distributed or published in any jurisdiction where to do so would breach any securities laws or regulations of any such jurisdiction or give rise to an obligation to obtain any consent, approval or permission, or to make any application, filing or registration. Failure to comply with these restrictions may constitute a violation of the securities laws or regulations of such jurisdictions.
The contents of the website of the Company, its subsidiaries and subsidiary undertakings do not form part of this document, and no one should rely on such website.
This document contains forward-looking statements that are based on the Group's management's beliefs and assumptions and on information currently available to the management. Some of the statements in this document contain forward-looking statements. In some cases, forward-looking statements may be identified by the following words: ''may,'' ''might,'' ''will,'' ''could,'' ''would,'' ''should,'' ''expect,'' ''plan,'' ''anticipate,'' ''intend,'' ''seek,'' ''believe,'' ''estimate,'' ''predict,'' ''potential,'' ''continue,'' ''contemplate,'' ''possible'' or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. Forward-looking statements are not guarantees of performance. The Group has based forward-looking statements in this document on its current expectations and beliefs about future developments and their potential effect on the Group.
These statements involve risks, uncertainties and other factors that may cause the Group's actual results, levels of activity, performance or achievements to be materially different from the information expressed or implied by these forward-looking statements. Although the Directors believe that they have a reasonable basis for each forwardlooking statement contained in this document, these statements are based on a combination of facts and factors currently known by the Directors and their projections of the future, about which they cannot be certain. Forward-looking statements contained in this document are inherently subject to significant business, economic, competitive, regulatory and other risks and uncertainties (some of which are beyond the Group's control) and assumptions that could cause the Group's actual results to differ materially from its historical experience and present expectations or projections. Assumptions, beliefs, expectations, intentions and projections about future events may and often do vary materially from actual results. Therefore, the Group cannot assure you that actual results will not differ materially from those expressed or implied by forward-looking statements.
Consequently, forward-looking statements speak only as of the date that they are made and should be regarded solely as the Group's current plans, estimates and beliefs. Shareholders should not place undue reliance on forward-looking statements. The Company cannot guarantee future results, events, levels of activity, performance, or achievements. Except as required by law, the Company does not undertake and specifically declines any obligation to update, republish or revise forward-looking statements to reflect future events or circumstances or to reflect the occurrences of unanticipated events.
Other than as required by law, none of the Company, the Directors, its officers, advisers or any other person gives any representation, assurance or guarantee that the occurrence of the events expressed or implied in any forward-looking statements in this document will actually occur, in part or in whole.
This document does not constitute or form part of any offer or invitation to purchase, otherwise acquire, subscribe for, sell, otherwise dispose of or issue, or any solicitation of any offer to sell, otherwise dispose of, issue, purchase, otherwise acquire or subscribe for, any security. There will be no such offer, invitation or solicitation in any jurisdiction in which such an offer, invitation or solicitation is unlawful. Within 90 days after Completion, the Company will file a Registration Statement on Form F-3 or Form F-3ASR, as applicable, with the SEC to cover future sales by holders of the Consideration Shares.
The Group presents certain key operating metrics that are not defined under IFRS (alternative performance measures) in this document. These non-IFRS measures are used by the Group to monitor the underlying performance of the Group's performance from period to period and to facilitate comparison with its peers. Since not all companies calculate these or other non-IFRS metrics in the same way, the manner in which the Group has chosen to calculate the non-IFRS metrics presented herein may not be compatible with similarly defined terms used by other companies. Therefore, the non-IFRS metrics should not be considered in isolation of, or viewed as substitutes for, the financial information prepared in accordance with IFRS. Certain of the key operating metrics set forth below are based on information derived from the Group's regularly maintained records and accounting and operating systems.
Definitions and reconciliation of the non-IFRS and non-U.S. GAAP measures used in this document for the Group and for Maverick, respectively, for the 12-month period ended 30 September 2024 are as set out below:
EBITDA represents earnings before interest, taxes, depletion, depreciation and amortization. Adjusted EBITDA includes adjusting for items that are not comparable period-over-period, namely, accretion of asset retirement obligation, other (income) expense, loss on joint and working interest owners receivable, (gain) loss on bargain purchases, (gain) loss on fair value adjustments of unsettled financial instruments, (gain) loss on natural gas and oil property and equipment, costs associated with acquisitions, other adjusting costs, non-cash equity compensation, (gain) loss on foreign currency hedge, net (gain) loss on interest rate swaps and items of a similar nature. Adjusted EBITDA should not be considered in isolation or as a substitute for operating profit or loss, net income or loss, or cash flows provided by operating, investing, and financing activities. However, the Directors believe such a measure is useful to an investor in evaluating our financial performance because it (1) is widely used by investors in the natural gas and oil industry as an indicator of underlying business performance; (2) helps investors to more meaningfully evaluate and compare the results of our operations from period to period by removing the often-volatile revenue impact of changes in the fair value of derivative instruments prior to settlement; (3) is used in the calculation of a key metric in one of our Credit Facility financial covenants; and (4) is used by us as a performance measure in determining executive compensation.
Per-Unit Adjusted EBITDA Margin represents the amount of Adjusted EBITDA per unit of production.
The following table presents a reconciliation of the IFRS Financial measure of Net Income (Loss) to Adjusted EBITDA and Per-Unit Adjusted EBITDA Margin for each of the periods listed:
| For the twelve months ended | ||
|---|---|---|
| (Amounts in 000's) | 30 September 2024 | 31 December 2023 |
| Income (loss) available to ordinary shareholders after taxation | \$194,559 | \$759,701 |
| Finance costs | 134,173 | 134,166 |
| Accretion of asset retirement obligation | 28,639 | 26,926 |
| Other (income) expense | (1,022) | (385) |
| Income tax (benefit) expense | 43,806 | 240,643 |
| Depreciation, depletion and amortization | 237,704 | 224,546 |
| Gain on bargain purchase | — | — |
| (Amounts in 000's) | For the twelve months ended | |
|---|---|---|
| 30 September 2024 | 31 December 2023 | |
| (Gain) loss on fair value adjustments of unsettled financial instruments | (264,130) | (905,695) |
| (Gain) loss on oil and gas programme and equipment(1) | 1,779 | 20 |
| (Gain) loss on sale of equity interest | (18,440) | (18,440) |
| Unrealized (gain) loss on investment | (7,043) | (4,610) |
| Impairment of proved properties | 41,616 | 41,616 |
| Costs associated with acquisitions | 13,191 | 16,775 |
| Other adjusting costs(2) | 27,684 | 17,794 |
| Loss on early retirement of debt | 12,284 | — |
| Non-cash equity compensation | 8,234 | 6,494 |
| (Gain) on foreign currency hedge | — | 521 |
| (Gain) loss on interest rate swap | (200) | 2,722 |
| Total Adjustments | 258,275 | (216,907) |
| Adjusted EBITDA | \$ 452,834 | \$ 542,794 |
| Pro forma TTM adjusted EBITDA(3) | \$ 555,456 | \$ 549,258 |
| Adjusted EBITDA | \$ 452,834 | \$ 542,794 |
| Total Production (MMcfe) | 283,474 | 299,632 |
| Per-unit adjusted EBITDA margin (\$/Mcfe) | \$ 1.60 |
\$ 1.81 |
(1) Excludes proceeds received for leasehold sales.
(2) Other adjusting costs for the year ended December 31, 2023 were primarily associated with legal and professional fees related to the U.S. listing, legal fees for certain litigation, and expenses associated with unused firm transportation agreements.
(3) Pro forma TTM adjusted EBITDA includes adjustments for respective twelve month periods to pro forma results for the full twelve-month impact of intra-period acquisitions (September 30, 2024: Oaktree, Crescent Pass Energy; September 30, 2023: Tanos Energy Holdings II LLC; December 31, 2023: Tanos Energy Holdings II LLC)
The following table presents a reconciliation of the U.S. GAAP financial measure of Net Income (Loss) to Adjusted EBITDA per-unit adjusted EBITDA margin for each of the periods listed:
| (Amounts in 000's) | For the Twelve Months Ended | |
|---|---|---|
| 30 September 2024 | 31 December 2023 | |
| Net Income (Loss) | \$ 126,448 | \$ 256,281 |
| Loss (gain) on commodity derivative instruments | (170,953) | (145,934) |
| Commodity derivative instrument settlement payments | 16,020 | (46,722) |
| Depletion, depreciation, and amortization expense | 177,793 | 166,488 |
| Impairment of oil and natural gas properties | 114,958 | 66,785 |
| Interest expense | 83,924 | 62,176 |
| Restructuring costs | 8,853 | 1,631 |
| Gain on sale of assets | (2,274) | (1,090) |
| Income tax expense (benefit) | 1,168 | 604 |
| Other income, net | (2,968) | (1,130) |
| Transaction, Integration & Other Costs | 28,311 | 29,037 |
| Total Adjustments | 254,832 | 132,179 |
| Adjusted EBITDA | \$ 381,280 | \$ 388,126 |
| Adjusted EBITDA | \$ 381,280 | \$ 388,126 |
| Total Production (MMcfe) | 129,982 | 145,517 |
| Per-unit adjusted EBITDA margin (\$/Mcfe) | \$ 2.93 |
\$ 2.67 |
Net Debt represents total debt as recognized on the balance sheet less cash and restricted cash. Total debt includes the Group's borrowings under the Credit Facility and the Group's borrowings under or issuances of, as applicable, our subsidiaries' securitization facilities, excluding original issuance discounts and deferred finance costs. The Directors believe Net Debt is a useful indicator of the Group's leverage and capital structure.
Net Debt-to-Adjusted EBITDA, or ''Leverage'' or ''Leverage Ratio,'' is measured as Net Debt divided by adjusted trailing twelve-month EBITDA. The Directors believe that this metric is a key measure of the Group's financial liquidity and flexibility and is used in the calculation of a key metric in one of the Group's Credit Facility financial covenants.
The following tables presents a reconciliation of the IFRS and U.S. GAAP Financial measure of Total Non-Current Borrowings to the Non-IFRS and Non-U.S. GAAP measure of Net Debt and a calculation of Net Debt-to-Adjusted EBITDA and Net Debt-to-Pro Forma Adjusted EBITDA, respectively, for each of the periods listed:
| As at | ||
|---|---|---|
| (Amounts in 000's) | 30 September 2024 | 31 December 2023 |
| Total non-current borrowings | \$1,486,997 | \$1,075,805 |
| Current portion of long-term debt | 210,213 | 200,822 |
| Less: Cash | (9,013) | (3,753) |
| Less: Restricted cash | (49,678) | (36,252) |
| Net Debt | 1,638,519 | 1,236,622 |
| TTM Adjusted EBITDA | 452,834 | 542,794 |
| Pro forma TTM adjusted EBITDA(1) | \$ 555,456 |
\$ 549,258 |
| Net debt-to-pro forma TTM adjusted EBITDA | 2.9x | 2.3x |
(1) Pro forma TTM adjusted EBITDA includes adjustments for respective twelve month periods to pro forma results for the full twelve-month impact of intra-period acquisitions (September 30, 2024: Oaktree, Crescent Pass Energy; September 30, 2023: Tanos Energy Holdings II LLC; December 31, 2023: Tanos Energy Holdings II LLC)
| (Amounts in 000's) | As at | |
|---|---|---|
| 30 September 2024 | 31 December 2023 | |
| Total non-current borrowings | \$657,292 | \$697,405 |
| Current portion of long-term debt | 110,254 | 113,773 |
| LESS: Cash | (40,137) | (53,263) |
| LESS: Restricted cash | (36,736) | (31,936) |
| Net Debt | 690,673 | 725,979 |
| TTM Adjusted EBITDA | 381,280 | 388,126 |
| Net debt-to-adjusted EBITDA | 1.8x | 1.9x |
Free Cash Flow represents net cash provided by operating activities less expenditures on natural gas and oil properties and equipment and cash paid for interest. The Directors believe that Free Cash Flow is a useful indicator of the Group's ability to generate cash that is available for activities other than capital expenditures. The Directors believe that free cash flow provides investors with an important perspective on the cash available to service debt obligations, make strategic acquisitions and investments, and pay dividends.
The following tables presents a reconciliation of the IFRS and U.S. GAAP Financial measure of Net Cash from Operating Activities to the Non-IFRS and Non-U.S. GAAP measure of Free Cash Flow for each of the periods listed:
| (Amounts in 000's) | For the Twelve Months Ended | |
|---|---|---|
| 30 September 2024 | 31 December 2023 | |
| Net cash provided by operating activities | \$ 385,084 | \$ 410,132 |
| Less: Expenditures on natural gas and oil properties and equipment | (49,730) | (74,252) |
| Less: Cash paid for interest | (115,769) | (116,784) |
| Free cash flow | \$ 219,585 | \$ 219,096 |
| (Amounts in 000's) | For the Twelve Months Ended | |
|---|---|---|
| 30 September 2024 | 31 December 2023 | |
| Net cash provided by operating activities | \$ 283,317 | \$ 308,261 |
| Less: Expenditures on natural gas and oil properties and equipment | (161,826) | (286,420) |
| Less: Cash paid for interest(1) . . |
n/a | n/a |
| Free cash flow | \$ 121,491 | \$ 21,841 |
(1) For the periods presented, Cash Paid for Interest is included within the calculation of Maverick Natural Resources' Net Cash Provided by Operating activities
Total Revenue, Inclusive of Settled Hedges, includes the impact of derivatives settled in cash. The Directors believe that Total Revenue, Inclusive of Settled Hedges, is a useful because it enables investors to discern the Group's realized revenue after adjusting for the settlement of derivative contracts.
The following table presents a reconciliation of the IFRS and U.S. GAAP Financial measure of Total Revenue to the Non-IFRS and Non- and U.S. GAAP measure of Total Revenue, Inclusive of Settled Hedges and a calculation of Adjusted EBITDA Margin for each of the periods listed:
| For the Twelve Months Ended | |||
|---|---|---|---|
| (Amounts in 000's) | 30 September 2024 | 31 December 2023 | |
| Total revenue(1) | \$754,878 | \$ 868,263 |
|
| Net gain (loss) on commodity derivative instruments(2) | 183,876 | 178,064 | |
| Total revenue, inclusive of settled hedges | 938,754 | 1,046,327 | |
| Adjusted EBITDA | \$452,834 | \$ 542,794 |
|
| Adjusted EBITDA Margin | 48% | 52% | |
| Adjusted EBITDA Margin, exclusive of Next LVL Energy | 49% | 53% |
(1) Excludes proceeds received for leasehold sales.
(2) Net gain (loss) on commodity derivative settlements represents cash (paid) or received on commodity derivative contracts. This excludes settlements on foreign currency and interest rate derivatives as well as the gain (loss) on fair value adjustments for unsettled financial instruments for each of the periods presented.
| For the Twelve Months Ended | ||
|---|---|---|
| (Amounts in 000's) | 30 September 2024 | 31 December 2023 |
| Total revenue | \$880,107 | \$977,390 |
| Net gain (loss) on commodity derivative instruments(1) | 16,020 | (46,722) |
| Total revenue, inclusive of settled hedges | 896,127 | 930,668 |
| Adjusted EBITDA | \$381,280 | \$388,126 |
| Adjusted EBITDA Margin | 43% | 42% |
(1) Net gain (loss) on commodity derivative settlements represents cash (paid) or received on commodity derivative contracts. This excludes settlements on foreign currency and interest rate derivatives as well as the gain (loss) on fair value adjustments for unsettled financial instruments for each of the periods presented.
Registered in England and Wales No: 09156132
David Johnson (Independent Non-Executive Chair) Rusty Hutson, Jr. (Chief Executive Officer and Director) Martin Thomas (Independent Non-Executive Vice Chair) Sandy Stash (Senior Independent Director) David Turner, Jr. (Independent Director) Kathryn Klaber (Independent Director)
4th Floor Phoenix House, 1 Station Hill, Reading, Berkshire, United Kingdom, RG1 1NB
20 February 2025
Dear Shareholders,
and
On behalf of the Board, I am writing to all Shareholders in regard to the Group's proposed acquisition of Maverick Natural Resources, LLC, a private oil and gas company headquartered in Houston, Texas, as announced on 27 January 2025. The proposed Acquisition is expected to combine two complementary asset packages, pairing high-quality proved developed producing weighted production with the lowest corporate decline and capital intensity among peers.
Maverick specialises in the management of mature upstream assets through application of automation and data-science technology while focusing on safety, emissions, and environmental responsibility. The Enlarged Group is expected to generate substantial distributable free cash flow, delivering strong, consistent shareholder value creation through disciplined debt reduction, a sustainable dividend, and strategic share repurchases. The Board believes that the Acquisition will provide the Group with significantly increased scale, a compelling environmental profile and a robust regional consolidation opportunity to create one of the largest operators in terms of production and acreage in Oklahoma and the Western Anadarko Basin in the United States.
The purpose of this document is to explain the Resolution to be proposed at the General Meeting in connection with the Acquisition and why the Directors unanimously recommend that you vote in favour of the Resolution, notice of which is set out at the end of this document.
As previously announced, on 24 January 2025, the Company and its subsidiaries, Diversified Gas & Oil Corporation (''DGOC'') and Remington Merger Sub, LLC, entered into a merger agreement (the ''Agreement'') with Maverick Natural Resources, LLC (''Maverick'') and EIG Management Company, LLC (''EIG'') to acquire Maverick, a portfolio company of EIG.
Pursuant to the terms of the Agreement, the gross transaction value is approximately \$1,275 million, and the consideration is expected to be satisfied as follows:
The mix of cash and Consideration Shares is subject to adjustment, based on the outstanding amount of debt under Maverick's reserves-based lending facility at Completion in excess of \$200 million. Therefore, although currently anticipated to be unlikely, the Company may issue an additional up to 12,736,778 Shares to the unitholders of Maverick pursuant to the Agreement, with a corresponding downward adjustment in the cash consideration.
The Company has also received commitments for the increase of the borrowing base of the Group's Credit Facility to \$900 million at Completion to reflect the Acquisition and it is expected that the maturity of the Credit Facility will also be extended to four years following Completion.
The key reasons for the proposed Acquisition are:
The key operating and financial metrics for each of the Group and Maverick for the twelve-month period ended 30 September 2024 (unless otherwise noted) are set out below:
| USD, millions unless stated otherwise | Group | Maverick |
|---|---|---|
| Production (Mmcfe/d)(1) | ~850 | ~350 |
| ~ 85% Natural Gas | ~40% Natural Gas | |
| Commodity Mix | ~15% Liquids | ~60% Liquids |
| Total Revenue, Inclusive Settled Hedges(2) | \$938.75 | \$896.13 |
| Adjusted EBITDA(3) | \$555.46 | \$381.28 |
| Free Cash Flow(4) | \$219.59 | \$121.49 |
| EV/EBITDA(5) | 4.5x | 3.3x |
| Leverage(6) | 2.9x | 1.8x |
| PV-10 of Total Proved Reserves(7) | ~3.9 billion | ~2.1 billion |
| PV-10 of PDP Only(7) | ~3.9 billion | ~1.7 billion |
| Per-unit Adjusted EBITDA margin (\$/Mcfe)(8) | \$1.60 | \$2.93 |
Notes:
The gross assets of Maverick as at 30 September 2024 amounted to \$1.9 billion. For the twelve-month period ended 30 September 2024, revenue and other income items of Maverick was \$1.1 billion and \$(3) million, and net income (loss) was \$126 million.
At Completion, the Company will enter into a registration rights agreement with Maverick unitholders receiving at least 1% of the Shares outstanding as at Completion pursuant to which the Company will agree to, on the terms set forth therein, file with the U.S. Securities and Exchange Commission a registration statement registering for resale the Consideration Shares. The registration rights agreement provides for a lockup of six months for 33% of the Consideration Shares, nine months for an additional 33% of the Consideration Shares, and one year for the remaining 34% of Consideration Shares, in each case held by each such unitholder.
1. The production (Mmcfe/d) for the Group and Maverick represents the exit rate as of 30 September 2024.
2. Total revenue, inclusive of settled hedges, includes the impact of derivatives settled in cash.
3. The pro forma TTM Adjusted EBITDA for the Group includes adjustments for the impact of intra-period acquisitions (30 September 2024: Oaktree, Crescent Pass Energy; 30 September 2023: Tanos Energy Holdings II LLC; 31 December 2023: Tanos Energy Holdings II LLC) undertaken by the Group
4. Free Cash Flow represents net cash provided by operating activities less expenditures on natural gas and oil properties and equipment and cash paid for interest.
5. The Group's Enterprise Value / Adjusted EBITDA (''EV/EBITDA'') multiple is calculated using Adjusted EBITDA for the twelve-month period ended 30 September 2024 (pro forma) and enterprise value as at 17 January 2025; Maverick's EV/EBITDA multiple is based on the gross acquisition value divided by the acquisition's Adjusted EBITDA for the twelve-month period ended 30 September 2024.
6. Leverage is measured as net debt divided by Adjusted EBITDA; as used herein, net debt represents total debt as recognized on the balance sheet less cash and restricted cash at 30 September 2024.
1 Note: Company/PWC to provide exact numbers for the table which are capable of being included in the PWC circle up comfort letter.
At Completion, the Company will enter into a relationship agreement with EIG pursuant to which, for so long as EIG (together with its affiliates) holds, in the aggregate:
The Relationship Agreement will be governed by English law.
In connection with the Admission, the Company has published a prospectus on 20 February 2025 in accordance with the UK Prospectus Regulation (the ''Prospectus'').
The Prospectus includes, among other things:
As announced on 27 January 2025, the Acquisition is conditional upon approval of the Resolution by the Shareholders at the General Meeting.
The Directors may only allot Shares or grant rights to subscribe for, or convert any security into, Shares if authorised to do so by Shareholders in general meeting.
At the 2024 AGM, the Directors were authorised to allot Shares for up to a maximum aggregate nominal amount equal to £3,171,228 (being 15,856,140 Shares) in connection with a non-pre-emptive offer. The Directors have utilised the shareholder authorisation granted at the 2024 AGM to allot the following Shares:
Therefore, the Directors do not have sufficient authorisation pursuant to section 551 of the Act to allot the Consideration Shares and are seeking authorisation at the General Meeting to allot and issue the Consideration Shares under section 551 of the Act.
The sole purpose of the General Meeting will be to approve the following Resolution:
THAT, the Directors be generally and unconditionally authorised pursuant to and in accordance with section 551 of the Companies Act 2006, to exercise all powers of the Company to allot relevant securities (within the meaning of section 551 of the Act) in the Company and to grant rights to subscribe for, or to convert any security into, Shares in the Company up to a maximum aggregate nominal amount equal to £6,790,898 pursuant to and in connection with the proposed acquisition of Maverick Natural Resources, LLC by the Company, provided that such authority shall expire on 31 August 2025. The authority granted by this Resolution shall be in addition, and without prejudice, to all existing authorities to allot relevant securities granted to the Directors.
Shareholders should read the Notice of General Meeting set out at the end of this document for further details about the General Meeting.
You will find enclosed a Form of Proxy for the General Meeting. Depositary Interest Holders will need to complete a Form of Instruction or submit their voting instruction via the CREST voting system as set out in the 'Notes to the Notice of General Meeting' section.
To be valid for use at the General Meeting, the Form of Proxy must be completed and returned, in accordance with the instructions printed thereon, to Broadridge Financial Solutions, Inc. at Vote Processing, c/o Broadridge, 51 Mercedes Way, Edgewood, NY 11717 as soon as possible and, in any event, to arrive by 1 p.m. (London time) / 8 a.m. (New York time) on 6 March 2025. The completion and return of a Form of Proxy will not preclude Shareholders from attending and voting in person at the General Meeting should they subsequently wish to do so.
The Form of Instruction should be returned to the Depositary, Computershare Investor Services PLC, The Pavilions, Bridgwater Road, Bristol, BS99 6ZY, United Kingdom by 1 p.m. (London time) / 8 a.m. (New York time) on 5 March 2025. Depositary Interest Holders wishing to attend the meeting in person should refer to the 'Notes to the Notice of General Meeting' section for instructions on how to attend.
Shareholders are strongly encouraged to ensure that their votes are counted at the General Meeting by appointing the chair of the General Meeting as their proxy and submitting their completed Form of Proxy and/or Form of Instruction, as applicable.
If you hold your interest through a broker, bank, or nominee (or similar), you should normally receive directions from such broker, bank, or nominee (or similar) on how to attend (electronically or in person) and vote at the General Meeting or how to give a proxy or voting instructions. These directions should be followed. If you have not received such directions, it would be advisable to contact your broker, bank, or nominee (or similar) as soon as possible.
The Board considers the Acquisition and the Resolution to be in the best interests of the Company and Shareholders as a whole. Accordingly, the Board unanimously recommends that Shareholders vote in favour of the Resolution to be proposed at the General Meeting, as the directors each intend to do in respect of their own beneficial holdings of Shares.
Yours faithfully,
Chair Diversified Energy Company PLC
The definitions set out below apply throughout this document, unless the context requires otherwise.
| ''2024 AGM'' | the annual general meeting of the Company held on 10 May 2024; |
|---|---|
| ''Act'' | Companies Act, 2006, as amended; |
| ''Acquisition'' | the proposed acquisition of Maverick by the Group; |
| ''Agreement'' | the merger agreement dated 24 January 2025 by and among Maverick, the Company, Remington Merger Sub, LLC, and for certain provisions therein, Diversified Gas & Oil Corporation and EIG Management Company, LLC in connection with the Acquisition; |
| ''Board'' | the board of directors of the Company at the time of this document; |
| ''Company'' | Diversified Energy Company PLC, a company limited by shares and incorporated in the United Kingdom with registered number 09156132; |
| ''Completion'' | the completion of the Acquisition in accordance with the Agreement; |
| ''Admission'' | admission of the Consideration Shares and the Shares issued pursuant to the Equity Raise and to be issued pursuant to the Over-Allotment Option (if the Over Allotment Option is exercised) to listing on the equity shares (commercial companies) category of the Official List and to trading on the Main Market becoming effective; |
| ''Consideration Shares'' | up to 33,954,491 new Shares to be allotted and issued pursuant to the Acquisition; |
| ''Crescent Pass Acquisition'' | the acquisition by the Group of high-working interest, operated natural gas properties and related facilities located within eastern Texas, as completed in August 2024; |
| ''CREST Manual'' | the rules governing the operation of CREST, consisting of the CREST Reference Manual, CREST International Manual, CREST Central Counterparty Service Manual, CREST Rules, Registrars Service Standards, Settlement Discipline Rules, CCSS Operations Manual, Daily Timetable, CREST Application Procedure, CREST Glossary of Terms and CREST Terms and Conditions (all as defined in the CREST Glossary of Terms promulgated by Euroclear on 15 July 1996 and as amended since); |
| ''CREST Regulations'' | the Uncertificated Securities Regulations 2001 of the United Kingdom, as amended; |
| ''CREST'' | the relevant system (as defined in the CREST Regulations) for the paperless settlement of trades in listed securities in the United Kingdom, of which Euroclear Limited is the operator (as defined in the CREST Regulations); |
| ''Depositary Interest'' | a depositary interest issued through CREST by the DI Depositary representing a beneficial interest in a Share; |
| ''Depositary'' | Computershare Trust Company N.A. in its capacity as the depositary and issuer of depositary receipts; |
| ''DI Depositary'' | Computershare Investor Services PLC, in its capacity as the issuer of Depositary Interests; |
| ''East Texas Assets Acquisition'' |
the acquisition of the East Texas Assets as completed on 30 October 2024; |
| ''East Texas Assets'' | the operated natural gas properties located within eastern Texas acquired by the Group on 30 October 2024; |
|---|---|
| ''Enlarged Group'' | the Group, following completion of the Acquisition; |
| ''Equity Raise'' | the issue of 8,500,000 new Shares to raise net proceeds of approximately £93.9 million; |
| ''Equity Raise Shares'' | 8,500,000 new Shares issued and allotted pursuant to the Equity Raise; |
| ''Form of Proxy'' | the form of proxy for use at the General Meeting which accompanies this document; |
| ''FSMA'' | the Financial Services and Markets Act 2000 of the United Kingdom, as amended; |
| ''General Meeting'' | the general meeting of the Company to be held at 1 p.m. (London time) / 9 a.m. (New York time) on 10 March 2025 pursuant to the Notice of Meeting set out at the end of this document and any adjourned meeting thereof; |
| ''Group'' | the Company and its subsidiaries and subsidiary undertakings as at the date of this document; |
| ''Latest Practicable Date'' | 6.00 p.m. (London time) on 19 February 2025 being the last practicable date prior to publication of this document; |
| ''Maverick'' | Maverick Natural Resources, LLC, a Delaware limited liability company; |
| ''Maverick Group'' | Maverick, together with its subsidiaries and subsidiary undertakings; |
| ''Notice of Meeting'' | the notice convening the General Meeting, set out at the end of this document; |
| ''Official List'' | the Official List of the Financial Conduct Authority; |
| ''Over-Allotment Option'' | the option granted by the Company to Citigroup Global Markets Inc. and Mizuho Securities USA LLC to subscribe for up to 850,000 new Shares, as previously announced on 19 February 2025; |
| ''Over-Allotment Shares'' | up to 850,000 new Shares that may be issued upon exercise of the Over-Allotment Option; |
| ''Resolution'' | the resolution to be proposed at the General Meeting as set out in the Notice of Meeting; |
| ''Shareholder'' | a registered holder of Shares (excluding any Shares held in treasury); |
| ''Shares'' | the fully paid ordinary shares of £0.20 each in the capital of the Company, or book-entry interests representing such ordinary shares as the context may require; |
| ''United Kingdom'' | the United Kingdom of Great Britain and Northern Ireland; |
| ''UK Prospectus Regulation'' | the UK version of Regulation (EU) 2017/1129 which forms part of UK law by virtue of the European Union (Withdrawal) Act 2018 as amended; and |
| ''United States'' or ''U.S.'' | the United States of America, its territories and possessions, any state of the United States of America and the District of Columbia and all other areas subject to its jurisdiction. |
Notice is hereby given that a General Meeting of Diversified Energy Company PLC (the ''Company'') will be held at the offices of FTI Consulting, 200 Aldersgate, Aldersgate Street, London, EC1A 4HD, United Kingdom at 1 p.m. (London time) / 9 a.m. (New York time) on 10 March 2025 for the purpose of considering and, if thought fit, passing the Resolution as an ordinary resolution.
THAT, the Directors be generally and unconditionally authorised pursuant to and in accordance with section 551 of the Companies Act 2006, to exercise all powers of the Company to allot relevant securities (within the meaning of section 551 of the Act) in the Company and to grant rights to subscribe for, or to convert any security into, Shares in the Company up to a maximum aggregate nominal amount equal to £6,790,898 pursuant to and in connection with the proposed acquisition of Maverick Natural Resources, LLC by the Company, provided that such authority shall expire on 31 August 2025. The authority granted by this Resolution shall be in addition, and without prejudice, to all existing authorities to allot relevant securities granted to the Directors.
By order of the Diversified Energy Company PLC Board on 19 February 2025
Apex Secretaries LLP Company Secretary
Registered Office: 4th Floor Phoenix House, 1 Station Hill, Reading, Berkshire, United Kingdom, RG1 1NB.
These notes explain the proposed Resolution.
The Resolution is proposed as an ordinary resolution, which means that for the Resolution to be passed, more than half the votes cast must be in favour of the Resolution.
The Directors may only allot Shares or grant rights to subscribe for, or convert any security into, Shares if authorised to do so by Shareholders in a general meeting.
At the 2024 AGM, the Directors were authorised to allot Shares for up to a maximum aggregate nominal amount equal to £3,171,228 (being 15,856,140 Shares) in connection with a non-pre-emptive offer.
The Directors have utilised the shareholder authorisation granted at the 2024 AGM to allot the following Shares:
Therefore, the Directors do not have sufficient authorisation pursuant to section 551 of the Act to allot the Consideration Shares and are seeking authorisation at the General Meeting to allot and issue the Consideration Shares under section 551 of the Act.
The Resolution will, if passed, authorise the Directors to allot (or grant rights over) the Consideration Shares up to a nominal amount of £6,790,898 (representing 33,954,491 Shares and 35.83% of the Existing Issued Share Capital of the Company as at the date of this document).
The authority will expire on 31 August 2025.
Alternatively, register your vote online by visiting www.proxyvote.com using the 16-digit control number (your ''Control Number'') set out in the Form of Proxy and following the instructions provided by 1 p.m. (London time) / 8 a.m. (New York time) on 6 March 2025; or
BRG2891G-0225-NOM
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.