Diamondback Energy, Inc. Announces Third Quarter 2022 Financial and Operating Results

In this article:
Diamondback Energy, Inc.Diamondback Energy, Inc.
Diamondback Energy, Inc.

MIDLAND, Texas, Nov. 07, 2022 (GLOBE NEWSWIRE) -- Diamondback Energy, Inc. (NASDAQ: FANG) (“Diamondback” or the “Company”) today announced financial and operating results for the third quarter ended September 30, 2022.

THIRD QUARTER 2022 HIGHLIGHTS

  • Average production of 224.3 MBO/d (390.6 MBOE/d)

  • Cash flow from operating activities of $1.93 billion; Operating Cash Flow Before Working Capital Changes (as defined and reconciled below) of $1.65 billion

  • Cash capital expenditures of $491 million

  • Free Cash Flow (as defined and reconciled below) of $1.16 billion

  • Declared Q3 2022 base cash dividend of $0.75 per share payable on November 25, 2022; implies a 1.9% annualized yield based on November 4, 2022 closing share price of $161.37

  • Declared a variable cash dividend of $1.51 per share payable on November 25, 2022; total base-plus-variable dividend of $2.26 per share implies a 5.6% annualized yield based on November 4, 2022 closing share price of $161.37

  • Repurchased 3,922,418 shares of common stock in Q3 2022 for $472 million (at a weighted average price of $120.50/share)

  • Total Q3 2022 return of capital of $874 million from stock repurchases and the declared base-plus-variable dividend; represents ~75% of Q3 2022 Free Cash Flow (as defined and reconciled below)

  • As previously announced, completed Rattler Midstream LP ("Rattler") buy-in transaction on August 24, 2022

RECENT HIGHLIGHTS

  • Completed divestiture of non-core Delaware Basin acreage for net proceeds of $155 million; divested assets included approximately 3,250 net acres, with net production of approximately 550 BO/d (800 BOE/d)

  • In conjunction with its previously announced target of at least $500 million of non-core asset sales by year-end 2023, Diamondback expects to use net proceeds from this transaction towards debt reduction

  • Previously announced acquisition of leasehold interest and related assets from FireBird Energy LLC ("FireBird") for $775 million in cash and 5.86 million shares; transaction expected to close on November 30, 2022, subject to certain closing conditions and adjustments

  • Previously announced target to reduce Scope 1+2 GHG intensity by at least 50% from 2020 levels by 2030

“The third quarter was another solid quarter for Diamondback. We focused on cost control, working to mitigate inflationary pressures associated with the variable components of our cost structure through improved operational techniques. By doing so, we continue to be the leader in low-cost operations, maximizing returns for our stockholders. Our high cash margins and best-in-class well costs contributed to nearly $1.2 billion of Free Cash Flow, of which approximately $874 million, or ~75%, is being returned to our stockholders through $472 million in share repurchases and approximately $402 million in total dividends,” stated Travis Stice, Chairman and Chief Executive Officer of Diamondback.

Mr. Stice continued, “Earlier this month, we announced our pending acquisition of the assets of FireBird Energy for $775 million in cash and 5.86 million of shares of Diamondback common stock. We expect this asset to compete for capital right away following closing and provide over a decade of high-quality inventory in the Midland Basin. At the same time, the transaction is expected to immediately increase per share returns to our stockholders and improve the duration of the Company’s cash return profile. In conjunction with this pending acquisition, we announced a target to sell at least $500 million of non-core assets, which includes the $155 million non-core asset sale we announced today, ensuring we maintain our investment grade balance sheet and improve our overall financial position.”

OPERATIONS UPDATE

The tables below provide a summary of operating activity for the third quarter of 2022.

 

Total Activity (Gross Operated):

 

 

 

 

 

 

Number of Wells Drilled

 

Number of Wells Completed

 

 

Midland Basin

48

 

42

 

 

Delaware Basin

11

 

21

 

 

Total

59

 

63

 


 

Total Activity (Net Operated):

 

 

 

 

 

 

Number of Wells Drilled

 

Number of Wells Completed

 

 

Midland Basin

44

 

40

 

 

Delaware Basin

10

 

20

 

 

Total

54

 

60

 

During the third quarter of 2022, Diamondback drilled 48 gross horizontal wells in the Midland Basin and 11 gross horizontal wells in the Delaware Basin. The Company turned 42 operated horizontal wells to production in the Midland Basin and 21 operated horizontal wells to production in the Delaware Basin. The average lateral length for the wells completed during the third quarter was 11,289 feet. Operated completions during the third quarter consisted of 26 Wolfcamp A wells, 16 Lower Spraberry wells, 13 Wolfcamp B wells, three Second Bone Spring wells, two Third Bone Spring wells, two Jo Mill wells and one Middle Spraberry well.

Through the third quarter of 2022, Diamondback has drilled 138 gross horizontal wells in the Midland Basin and 34 gross horizontal wells in the Delaware Basin. The Company has turned 152 operated horizontal wells to production in the Midland Basin and 42 operated horizontal wells to production in the Delaware Basin. The average lateral length for wells completed during the first nine months of 2022 was 10,439 feet, and consisted of 61 Wolfcamp A wells, 50 Lower Spraberry wells, 32 Wolfcamp B wells, 21 Jo Mill wells, 15 Middle Spraberry wells, 11 Second Bone Spring wells, three Third Bone Spring wells and one Barnett well.

FINANCIAL UPDATE

Diamondback's third quarter 2022 net income was $1.18 billion, or $6.72 per diluted share. Adjusted net income (as defined and reconciled below) was $1.14 billion, or $6.48 per diluted share.

Third quarter 2022 cash flow from operating activities was $1.93 billion. Through the first nine months of 2022, Diamondback's cash flow from operating activities was $4.88 billion.

During the third quarter of 2022, Diamondback spent $422 million on operated and non-operated drilling and completions, $42 million on infrastructure and environmental and $27 million on midstream, for total cash capital expenditures of $491 million. Activity-based capital expenditures for the third quarter of 2022 were approximately $579 million. During the first nine months of 2022, Diamondback has spent $1.20 billion on operated and non-operated drilling and completions, $124 million on infrastructure and environmental and $69 million on midstream, for total cash capital expenditures of $1.40 billion.

Third quarter 2022 Consolidated Adjusted EBITDA (as defined and reconciled below) was $1.91 billion. Adjusted EBITDA net of non-controlling interest (as defined and reconciled below) was $1.86 billion.

Diamondback's third quarter 2022 Free Cash Flow (as defined and reconciled below) was $1.16 billion. Through September 30, 2022, Diamondback's Free Cash Flow (as defined and reconciled below) was $3.46 billion.

Third quarter 2022 average unhedged realized prices were $89.79 per barrel of oil, $6.46 per Mcf of natural gas and $34.96 per barrel of natural gas liquids ("NGLs"), resulting in a total equivalent unhedged realized price of $67.25 per BOE.

Diamondback's cash operating costs for the third quarter of 2022 were $11.97 per BOE, including lease operating expenses ("LOE") of $5.09 per BOE, cash general and administrative ("G&A") expenses of $0.56 per BOE, production and ad valorem taxes of $4.34 per BOE and gathering and transportation expenses of $1.98 per BOE.

As of September 30, 2022, Diamondback had $15 million in standalone cash and $235 million of borrowings outstanding under its revolving credit facility, with approximately $1.36 billion available for future borrowing under the facility and approximately $1.38 billion of total liquidity.

DIVIDEND DECLARATIONS

Diamondback announced today that the Company's Board of Directors declared a base cash dividend of $0.75 per common share for the third quarter of 2022 payable on November 25, 2022, to stockholders of record at the close of business on November 17, 2022.

The Company's Board of Directors also declared a variable cash dividend of $1.51 per common share for the third quarter of 2022 payable on November 25, 2022, to stockholders of record at the close of business on November 17, 2022.

Future base and variable dividends remain subject to review and approval at the discretion of the Company's Board of Directors.

COMMON STOCK REPURCHASE PROGRAM

On September 15, 2021 the Board of Directors of Diamondback authorized the Company to acquire up to $2.00 billion of common stock. On July 28, 2022, Diamondback's Board of Directors approved increasing total authorized common stock repurchases to $4.00 billion. During the third quarter of 2022, Diamondback repurchased 3,922,418 shares of common stock at an average share price of $120.50 for a total cost of approximately $472 million. To date, Diamondback has repurchased 10,518,556 shares of common stock at an average share price of $115.81 for a total cost of approximately $1.22 billion. Diamondback intends to purchase common stock under the common stock repurchase program opportunistically with cash on hand, free cash flow from operations and proceeds from potential liquidity events such as the sale of assets. This repurchase program has no time limit and may be suspended from time to time, modified, extended or discontinued by the Board at any time. Purchases under the repurchase program may be made from time to time in privately negotiated transactions or open market transactions in compliance with Rule 10b-18 under the Securities Exchange Act of 1934, as amended, and will be subject to market conditions, applicable legal requirements and other factors. Any common stock purchased as part of this program will be retired.

SENIOR NOTES OFFERING

On October 28, 2022 Diamondback completed the previously announced $1.1 billion public senior notes offering and used a portion of the net proceeds from this offering to redeem in full $500 million aggregate principal amount of Rattler's senior notes that remained outstanding following the Rattler buy-in transaction, with the remaining net proceeds to be used for general corporate purposes, including the funding of a portion of the cash consideration for the pending FireBird acquisition.

FULL YEAR 2022 GUIDANCE

Below is Diamondback's guidance for the full year 2022, which includes fourth quarter production, cash tax and capital guidance. This guidance has been updated to give effect to the estimated fourth quarter contribution related to the pending FireBird acquisition, which is expected to close on November 30, 2022.

 

2022 Guidance

2022 Guidance

 

Diamondback Energy, Inc.

Viper Energy Partners LP

 

 

 

Net production - MBOE/d

385 - 386

33.25 - 33.75

Oil production - MBO/d

223 - 224

19.25 - 19.50

Q4 2022 oil production - MBO/d (total - MBOE/d)

224 - 228 (386 - 393)

 

FireBird Q4 2022 contribution - MBO/d (MBOE/d)

5.7 (7.4)

 

 

 

 

Unit costs ($/BOE)

 

 

Lease operating expenses, including workovers

$4.50 - $5.00

 

G&A

 

 

Cash G&A

$0.65 - $0.80

$0.50 - $0.60

Non-cash equity-based compensation

$0.40 - $0.50

$0.10 - $0.20

DD&A

$8.75 - $9.75

$9.75 - $10.75

Interest expense (net of interest income)

$1.10 - $1.30

$3.25 - $3.75

Gathering and transportation

$1.80 - $1.90

 

 

 

 

Production and ad valorem taxes (% of revenue)(a)

~7%

7%

Corporate tax rate (% of pre-tax income)

23%

 

Cash tax rate (% of pre-tax income)

10% - 15%

11% - 16%

Q4 2022 Cash taxes ($ - million)

$145 - $175

$2 - $5

 

 

 

Capital Budget ($ - million)

 

 

Drilling, completion, capital workovers, and non-operated properties

$1,700 - $1,715

 

Midstream (ex. equity method investments)

~$85

 

Infrastructure and environmental

~$150

 

2022 Capital expenditures (FireBird portion)

$1,935 - $1,950 ($30 - $45)

 

Q4 2022 Capital expenditures (FireBird portion)

$540 - $555 ($30 - $45)

 

 

 

 

Gross horizontal wells drilled (net)(b)

~260 (~240)

 

Gross horizontal wells completed (net)(b)

~275 (~253)

 

Average lateral length (Ft.)

~10,200'

 

FY 2022 Midland Basin well costs per lateral foot (current)

~$580 ($620)

 

FY 2022 Delaware Basin well costs per lateral foot (current)

~$780 ($850)

 

Midland Basin net lateral feet (%)

~80%

 

Delaware Basin net lateral feet (%)

~20%

 

(a)   Includes production taxes of 4.6% for crude oil and 7.5% for natural gas and NGLs and ad valorem taxes.
(b)   Includes six drilled and seven completed wells from the pending FireBird acquisition assuming a November 30, 2022 closing date.

CONFERENCE CALL

Diamondback will host a conference call and webcast for investors and analysts to discuss its results for the third quarter of 2022 on Tuesday, November 8, 2022 at 8:00 a.m. CT. Access to the live audio-only webcast, and replay which will be available following the call, may be found here. The live webcast of the earnings conference call will also be available via Diamondback’s website at www.diamondbackenergy.com under the “Investor Relations” section of the site.

About Diamondback Energy, Inc.

Diamondback is an independent oil and natural gas company headquartered in Midland, Texas focused on the acquisition, development, exploration and exploitation of unconventional, onshore oil and natural gas reserves primarily in the Permian Basin in West Texas. For more information, please visit www.diamondbackenergy.com.

Forward-Looking Statements

This news release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act, which involve risks, uncertainties, and assumptions. All statements, other than statements of historical fact, including statements regarding Diamondback’s: future performance; business strategy; future operations (including drilling plans and capital plans); estimates and projections of revenues, losses, costs, expenses, returns, cash flow, and financial position; reserve estimates and its ability to replace or increase reserves; anticipated benefits of strategic transactions (including acquisitions and divestitures); and plans and objectives of management (including plans for future cash flow from operations and for executing environmental strategies) are forward-looking statements. When used in this news release, the words “aim,” “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “future,” “guidance,” “intend,” “may,” “model,” “outlook,” “plan,” “positioned,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will,” “would,” and similar expressions (including the negative of such terms) as they relate to Diamondback are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Although Diamondback believes that the expectations and assumptions reflected in its forward-looking statements are reasonable as and when made, they involve risks and uncertainties that are difficult to predict and, in many cases, beyond Diamondback’s control. Accordingly, forward-looking statements are not guarantees of future performance and Diamondback’s actual outcomes could differ materially from what Diamondback has expressed in its forward-looking statements.

Factors that could cause the outcomes to differ materially include (but are not limited to) the following: changes in supply and demand levels for oil, natural gas, and natural gas liquids, and the resulting impact on the price for those commodities; the impact of public health crises, including epidemic or pandemic diseases such as the COVID-19 pandemic, and any related company or government policies or actions; actions taken by the members of OPEC and Russia affecting the production and pricing of oil, as well as other domestic and global political, economic, or diplomatic developments, including any impact of the ongoing war in Ukraine on the global energy markets and geopolitical stability; concerns over a potential economic slowdown or recession; inflationary pressures; rising interest rates and their impact on the cost of capital; regional supply and demand factors, including delays, curtailment delays or interruptions of production, or governmental orders, rules or regulations that impose production limits; federal and state legislative and regulatory initiatives relating to hydraulic fracturing, including the effect of existing and future laws and governmental regulations; transition risks relating to climate change and the risks and other factors disclosed in Diamondback’s filings with the Securities and Exchange Commission, including its Forms 10-K, 10-Q and 8-K, which can be obtained free of charge on the Securities and Exchange Commission’s web site at http://www.sec.gov.

In light of these factors, the events anticipated by Diamondback’s forward-looking statements may not occur at the time anticipated or at all. Moreover, Diamondback operates in a very competitive and rapidly changing environment and new risks emerge from time to time. Diamondback cannot predict all risks, nor can it assess the impact of all factors on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those anticipated by any forward-looking statements it may make. Accordingly, you should not place undue reliance on any forward-looking statements made in this news release. All forward-looking statements speak only as of the date of this news release or, if earlier, as of the date they were made. Diamondback does not intend to, and disclaims any obligation to, update or revise any forward-looking statements unless required by applicable law.


Diamondback Energy, Inc.

Condensed Consolidated Balance Sheets

(unaudited, in millions, except share amounts)

 

 

 

 

 

September 30,

 

December 31,

 

 

2022

 

 

 

2021

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

27

 

 

$

654

 

Restricted cash

 

7

 

 

 

18

 

Accounts receivable:

 

 

 

Joint interest and other, net

 

115

 

 

 

72

 

Oil and natural gas sales, net

 

669

 

 

 

598

 

Inventories

 

59

 

 

 

62

 

Derivative instruments

 

98

 

 

 

13

 

Income tax receivable

 

2

 

 

 

1

 

Prepaid expenses and other current assets

 

54

 

 

 

28

 

Total current assets

 

1,031

 

 

 

1,446

 

Property and equipment:

 

 

 

Oil and natural gas properties, full cost method of accounting ($8,386 million and $8,496 million
excluded from amortization at September 30, 2022 and December 31, 2021, respectively)

 

35,019

 

 

 

32,914

 

Other property, equipment and land

 

1,371

 

 

 

1,250

 

Accumulated depletion, depreciation, amortization and impairment

 

(14,487

)

 

 

(13,545

)

Property and equipment, net

 

21,903

 

 

 

20,619

 

Funds held in escrow

 

5

 

 

 

12

 

Equity method investments

 

674

 

 

 

613

 

Derivative instruments

 

11

 

 

 

4

 

Deferred income taxes, net

 

74

 

 

 

40

 

Investment in real estate, net

 

87

 

 

 

88

 

Other assets

 

58

 

 

 

76

 

Total assets

$

23,843

 

 

$

22,898

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable - trade

$

139

 

 

$

36

 

Accrued capital expenditures

 

371

 

 

 

295

 

Current maturities of long-term debt

 

10

 

 

 

45

 

Other accrued liabilities

 

403

 

 

 

419

 

Revenues and royalties payable

 

634

 

 

 

452

 

Derivative instruments

 

90

 

 

 

174

 

Income taxes payable

 

31

 

 

 

17

 

Total current liabilities

 

1,678

 

 

 

1,438

 

Long-term debt

 

5,347

 

 

 

6,642

 

Derivative instruments

 

184

 

 

 

29

 

Asset retirement obligations

 

325

 

 

 

166

 

Deferred income taxes

 

1,737

 

 

 

1,338

 

Other long-term liabilities

 

14

 

 

 

40

 

Total liabilities

 

9,285

 

 

 

9,653

 

Stockholders’ equity:

 

 

 

Common stock, $0.01 par value; 400,000,000 shares authorized; 175,631,465 and 177,551,347
shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively

 

2

 

 

 

2

 

Additional paid-in capital

 

13,646

 

 

 

14,084

 

Retained earnings (accumulated deficit)

 

195

 

 

 

(1,998

)

Total Diamondback Energy, Inc. stockholders’ equity

 

13,843

 

 

 

12,088

 

Non-controlling interest

 

715

 

 

 

1,157

 

Total equity

 

14,558

 

 

 

13,245

 

Total liabilities and equity

$

23,843

 

 

$

22,898

 


Diamondback Energy, Inc.

Condensed Consolidated Statements of Operations

(unaudited, $ in millions except per share data, shares in thousands)

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Revenues:

 

 

 

 

 

 

 

Oil, natural gas and natural gas liquid sales

$

2,417

 

 

$

1,897

 

 

$

7,558

 

 

$

4,736

 

Other operating income

 

20

 

 

 

13

 

 

 

55

 

 

 

39

 

Total revenues

 

2,437

 

 

 

1,910

 

 

 

7,613

 

 

 

4,775

 

Costs and expenses:

 

 

 

 

 

 

 

Lease operating expenses

 

183

 

 

 

156

 

 

 

491

 

 

 

415

 

Production and ad valorem taxes

 

156

 

 

 

124

 

 

 

495

 

 

 

304

 

Gathering and transportation

 

71

 

 

 

67

 

 

 

191

 

 

 

154

 

Depreciation, depletion, amortization and accretion

 

336

 

 

 

341

 

 

 

979

 

 

 

955

 

General and administrative expenses

 

34

 

 

 

38

 

 

 

109

 

 

 

99

 

Merger and integration expense

 

11

 

 

 

 

 

 

11

 

 

 

77

 

Other operating expenses

 

32

 

 

 

20

 

 

 

85

 

 

 

81

 

Total costs and expenses

 

823

 

 

 

746

 

 

 

2,361

 

 

 

2,085

 

Income (loss) from operations

 

1,614

 

 

 

1,164

 

 

 

5,252

 

 

 

2,690

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense, net

 

(43

)

 

 

(57

)

 

 

(122

)

 

 

(170

)

Other income (expense), net

 

(5

)

 

 

2

 

 

 

(3

)

 

 

(4

)

Gain (loss) on derivative instruments, net

 

(24

)

 

 

(234

)

 

 

(677

)

 

 

(895

)

Gain (loss) on sale of equity method investments

 

 

 

 

 

 

 

 

 

 

23

 

Gain (loss) on extinguishment of debt

 

(1

)

 

 

(12

)

 

 

(59

)

 

 

(73

)

Income (loss) from equity investments

 

19

 

 

 

4

 

 

 

56

 

 

 

6

 

Total other income (expense), net

 

(54

)

 

 

(297

)

 

 

(805

)

 

 

(1,113

)

Income (loss) before income taxes

 

1,560

 

 

 

867

 

 

 

4,447

 

 

 

1,577

 

Provision for (benefit from) income taxes

 

290

 

 

 

193

 

 

 

913

 

 

 

352

 

Net income (loss)

 

1,270

 

 

 

674

 

 

 

3,534

 

 

 

1,225

 

Net income (loss) attributable to non-controlling interest

 

86

 

 

 

25

 

 

 

155

 

 

 

45

 

Net income (loss) attributable to Diamondback Energy, Inc.

$

1,184

 

 

$

649

 

 

$

3,379

 

 

$

1,180

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

 

 

Basic

$

6.72

 

 

$

3.55

 

 

$

18.99

 

 

$

6.66

 

Diluted

$

6.72

 

 

$

3.55

 

 

$

18.99

 

 

$

6.66

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

174,406

 

 

 

181,027

 

 

 

176,169

 

 

 

175,464

 

Diluted

 

174,408

 

 

 

181,027

 

 

 

176,171

 

 

 

175,464

 

Dividends declared per share

$

2.26

 

 

$

0.50

 

 

$

8.36

 

 

$

1.35

 


Diamondback Energy, Inc.

Consolidated Statements of Cash Flows

(unaudited, in millions)

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income (loss)

$

1,270

 

 

$

674

 

 

$

3,534

 

 

$

1,225

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

 

 

Provision for (benefit from) deferred income taxes

 

102

 

 

 

193

 

 

 

375

 

 

 

348

 

Depreciation, depletion, amortization and accretion

 

336

 

 

 

341

 

 

 

979

 

 

 

955

 

(Gain) loss on extinguishment of debt

 

1

 

 

 

12

 

 

 

59

 

 

 

73

 

(Gain) loss on derivative instruments, net

 

24

 

 

 

234

 

 

 

677

 

 

 

895

 

Cash received (paid) on settlement of derivative instruments

 

(96

)

 

 

(363

)

 

 

(816

)

 

 

(847

)

(Income) loss from equity investment

 

(19

)

 

 

(4

)

 

 

(56

)

 

 

(6

)

Equity-based compensation expense

 

14

 

 

 

14

 

 

 

42

 

 

 

37

 

(Gain) loss on sale of equity method investments

 

 

 

 

 

 

 

 

 

 

(23

)

Other

 

21

 

 

 

30

 

 

 

57

 

 

 

45

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

267

 

 

 

(135

)

 

 

(113

)

 

 

(307

)

Income tax receivable

 

(2

)

 

 

53

 

 

 

(1

)

 

 

152

 

Prepaid expenses and other

 

(31

)

 

 

5

 

 

 

(16

)

 

 

23

 

Accounts payable and accrued liabilities

 

(8

)

 

 

(13

)

 

 

(29

)

 

 

(39

)

Income tax payable

 

28

 

 

 

 

 

 

14

 

 

 

 

Revenues and royalties payable

 

19

 

 

 

157

 

 

 

182

 

 

 

257

 

Other

 

(1

)

 

 

1

 

 

 

(4

)

 

 

(11

)

Net cash provided by (used in) operating activities

 

1,925

 

 

 

1,199

 

 

 

4,884

 

 

 

2,777

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Drilling, completions and infrastructure additions to oil and natural gas properties

 

(464

)

 

 

(385

)

 

 

(1,327

)

 

 

(1,030

)

Additions to midstream assets

 

(27

)

 

 

(6

)

 

 

(69

)

 

 

(23

)

Property acquisitions

 

(248

)

 

 

(33

)

 

 

(629

)

 

 

(454

)

Proceeds from sale of assets

 

33

 

 

 

12

 

 

 

105

 

 

 

112

 

Funds held in escrow

 

(6

)

 

 

(1

)

 

 

6

 

 

 

50

 

Other

 

(8

)

 

 

(12

)

 

 

(38

)

 

 

22

 

Net cash provided by (used in) investing activities

 

(720

)

 

 

(425

)

 

 

(1,952

)

 

 

(1,323

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from borrowings under credit facilities

 

2,521

 

 

 

98

 

 

 

4,100

 

 

 

759

 

Repayments under credit facilities

 

(2,556

)

 

 

(73

)

 

 

(4,119

)

 

 

(853

)

Proceeds from senior notes

 

 

 

 

 

 

 

750

 

 

 

2,200

 

Repayment of senior notes

 

(45

)

 

 

(433

)

 

 

(1,910

)

 

 

(2,540

)

Proceeds from (repayments to) joint venture

 

(24

)

 

 

(4

)

 

 

(41

)

 

 

(14

)

Premium on extinguishment of debt

 

 

 

 

(12

)

 

 

(49

)

 

 

(178

)

Repurchased shares under buyback program

 

(472

)

 

 

(22

)

 

 

(782

)

 

 

(22

)

Repurchased units under buyback program

 

(51

)

 

 

(27

)

 

 

(122

)

 

 

(63

)

Dividends to stockholders

 

(526

)

 

 

(81

)

 

 

(1,174

)

 

 

(221

)

Distributions to non-controlling interest

 

(71

)

 

 

(31

)

 

 

(181

)

 

 

(72

)

Financing portion of net cash received (paid) for derivative instruments

 

 

 

 

(34

)

 

 

 

 

 

25

 

Other

 

(6

)

 

 

(10

)

 

 

(42

)

 

 

(42

)

Net cash provided by (used in) financing activities

 

(1,230

)

 

 

(629

)

 

 

(3,570

)

 

 

(1,021

)

Net increase (decrease) in cash and cash equivalents

 

(25

)

 

 

145

 

 

 

(638

)

 

 

433

 

Cash, cash equivalents and restricted cash at beginning of period

 

59

 

 

 

396

 

 

 

672

 

 

 

108

 

Cash, cash equivalents and restricted cash at end of period

$

34

 

 

$

541

 

 

$

34

 

 

$

541

 


Diamondback Energy, Inc.

Selected Operating Data

(unaudited)

 

 

 

 

 

 

 

Three Months Ended
September 30, 2022

 

Three Months Ended
June 30, 2022

 

Three Months Ended
September 30, 2021

Production Data:

 

 

 

 

 

Oil (MBbls)

 

20,638

 

 

20,120

 

 

22,058

Natural gas (MMcf)

 

45,799

 

 

42,912

 

 

45,571

Natural gas liquids (MBbls)

 

7,667

 

 

7,349

 

 

7,540

Combined volumes (MBOE)(1)

 

35,938

 

 

34,621

 

 

37,193

 

 

 

 

 

 

Daily oil volumes (BO/d)

 

224,326

 

 

221,099

 

 

239,761

Daily combined volumes (BOE/d)

 

390,630

 

 

380,451

 

 

404,274

 

 

 

 

 

 

Average Prices:

 

 

 

 

 

Oil ($ per Bbl)

$

89.79

 

$

108.80

 

$

68.27

Natural gas ($ per Mcf)

$

6.46

 

$

6.15

 

$

3.34

Natural gas liquids ($ per Bbl)

$

34.96

 

$

40.69

 

$

31.70

Combined ($ per BOE)

$

67.25

 

$

79.49

 

$

51.00

 

 

 

 

 

 

Oil, hedged ($ per Bbl)(2)

$

87.41

 

$

97.32

 

$

53.81

Natural gas, hedged ($ per Mcf)(2)

$

5.50

 

$

4.40

 

$

2.04

Natural gas liquids, hedged ($ per Bbl)(2)

$

34.96

 

$

40.69

 

$

31.30

Average price, hedged ($ per BOE)(2)

$

64.67

 

$

70.65

 

$

40.76

 

 

 

 

 

 

Average Costs per BOE:

 

 

 

 

 

Lease operating expenses

$

5.09

 

$

4.59

 

$

4.19

Production and ad valorem taxes

 

4.34

 

 

5.14

 

 

3.33

Gathering and transportation expense

 

1.98

 

 

1.76

 

 

1.80

General and administrative - cash component

 

0.56

 

 

0.75

 

 

0.65

Total operating expense - cash

$

11.97

 

$

12.24

 

$

9.97

 

 

 

 

 

 

General and administrative - non-cash component

$

0.39

 

$

0.38

 

$

0.37

Depletion

$

8.79

 

$

8.84

 

$

8.71

Interest expense, net

$

1.20

 

$

1.13

 

$

1.53

(1)   Bbl equivalents are calculated using a conversion rate of six Mcf per one Bbl.
(2)   Hedged prices reflect the effect of our commodity derivative transactions on our average sales prices and include gains and losses on cash settlements for matured commodity derivatives, which we do not designate for hedge accounting. Hedged prices exclude gains or losses resulting from the early settlement of commodity derivative contracts.

NON-GAAP FINANCIAL MEASURES

ADJUSTED EBITDA

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted EBITDA as net income (loss) attributable to Diamondback Energy, Inc., plus net income (loss) attributable to non-controlling interest ("net income (loss)") before non-cash (gain) loss on derivative instruments, net, interest expense, net, depreciation, depletion, amortization and accretion, depreciation and interest expense related to equity method investments, impairment and abandonments related to equity method investments, (gain) loss on sale of equity method investments, (gain) loss on extinguishment of debt, non-cash equity-based compensation expense, capitalized equity-based compensation expense, merger and integration expense, other non-cash transactions and provision for (benefit from) income taxes, if any. Adjusted EBITDA is not a measure of net income as determined by United States generally accepted accounting principles ("GAAP"). Management believes Adjusted EBITDA is useful because the measure allows it to more effectively evaluate the Company’s operating performance and compare the results of its operations from period to period without regard to its financing methods or capital structure. The Company adds the items listed above to net income (loss) to determine Adjusted EBITDA because these amounts can vary substantially from company to company within its industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP or as an indicator of the Company’s operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets. The Company’s computation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies or to such measure in our credit facility or any of our other contracts.

The following tables present a reconciliation of the GAAP financial measure of net income (loss) attributable to Diamondback Energy, Inc. to the non-GAAP financial measure of Adjusted EBITDA:

Diamondback Energy, Inc.

Reconciliation of Net Income (Loss) to Adjusted EBITDA

(unaudited, in millions)

 

 

 

 

 

 

 

Three Months Ended
September 30, 2022

 

Three Months Ended
June 30, 2022

 

Three Months Ended
September 30, 2021

Net income (loss) attributable to Diamondback Energy, Inc.

$

1,184

 

 

$

1,416

 

 

$

649

 

Net income (loss) attributable to non-controlling interest

 

86

 

 

 

45

 

 

 

25

 

Net income (loss)

 

1,270

 

 

 

1,461

 

 

 

674

 

Non-cash (gain) loss on derivative instruments, net

 

(72

)

 

 

(199

)

 

 

(163

)

Interest expense, net

 

43

 

 

 

39

 

 

 

57

 

Depreciation, depletion, amortization and accretion

 

336

 

 

 

330

 

 

 

341

 

Depreciation and interest expense related to equity method investments

 

17

 

 

 

16

 

 

 

9

 

Impairment and abandonments related to equity method investments

 

 

 

 

1

 

 

 

1

 

(Gain) loss on extinguishment of debt

 

1

 

 

 

4

 

 

 

12

 

Non-cash equity-based compensation expense

 

20

 

 

 

19

 

 

 

19

 

Capitalized equity-based compensation expense

 

(6

)

 

 

(6

)

 

 

(5

)

Merger and integration expenses

 

11

 

 

 

 

 

 

 

Other non-cash transactions

 

1

 

 

 

 

 

 

(2

)

Provision for (benefit from) income taxes

 

290

 

 

 

402

 

 

 

193

 

Consolidated Adjusted EBITDA

 

1,911

 

 

 

2,067

 

 

 

1,136

 

Less: Adjustment for non-controlling interest

 

54

 

 

 

75

 

 

 

42

 

Adjusted EBITDA attributable to Diamondback Energy, Inc.

$

1,857

 

 

$

1,992

 

 

$

1,094

 

ADJUSTED NET INCOME

Adjusted net income is a non-GAAP financial measure equal to net income (loss) attributable to Diamondback Energy, Inc. plus net income (loss) attributable to non-controlling interest ("net income (loss)") adjusted for non-cash (gain) loss on derivative instruments, net, (gain) loss on sale of property, plant and equipment, impairment and abandonments related to equity method investments, (gain) loss on extinguishment of debt, merger and integration expense; other non-cash transactions and related income tax adjustments, if any. The Company’s computation of adjusted net income may not be comparable to other similarly titled measures of other companies or to such measure in our credit facility or any of our other contracts. Management believes Adjusted Net Income helps investors in the oil and natural gas industry to measure and compare the Company's performance to other oil and natural gas companies by excluding from the calculation items that can vary significantly from company to company depending upon accounting methods, the book value of assets and other non-operational factors.

The following table presents a reconciliation of the GAAP financial measure of net income (loss) attributable to Diamondback Energy, Inc. to the non-GAAP measure of adjusted net income:

Diamondback Energy, Inc.

Adjusted Net Income

(unaudited, $ in millions except per share data, shares in thousands)

 

 

 

Three Months Ended September 30, 2022

 

Amounts

 

Amounts Per
Diluted Share

Net income (loss) attributable to Diamondback Energy, Inc.(a)

$

1,184

 

 

$

6.72

 

Net income (loss) attributable to non-controlling interest

 

86

 

 

 

0.49

 

Net income (loss)(a)

 

1,270

 

 

 

7.21

 

Non-cash (gain) loss on derivative instruments, net

 

(72

)

 

 

(0.41

)

(Gain) loss on extinguishment of debt

 

1

 

 

 

0.01

 

Merger and integration expense

 

11

 

 

 

0.06

 

Other non-cash transactions

 

1

 

 

 

0.01

 

Adjusted net income excluding above items(a)

 

1,211

 

 

 

6.88

 

Income tax adjustment for above items

 

11

 

 

 

0.06

 

Adjusted net income(a)

 

1,222

 

 

 

6.94

 

Less: Adjusted net income attributable to non-controlling interest

 

80

 

 

 

0.46

 

Adjusted net income attributable to Diamondback Energy, Inc.(a)

$

1,142

 

 

$

6.48

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

Basic

 

 

174,406

 

Diluted

 

 

174,408

 

(a) The Company’s earnings (loss) per diluted share amount has been computed using the two-class method in accordance with GAAP. The two-class method is an earnings allocation which reflects the respective ownership among holders of common stock and participating securities. Diluted earnings per share using the two-class method is calculated as (i) net income attributable to Diamondback Energy, Inc, (ii) plus the reallocation of $12 million in earnings attributable to participating securities, divided by (iii) diluted weighted average common shares outstanding.

OPERATING CASH FLOW BEFORE WORKING CAPITAL CHANGES, FREE CASH FLOW AND ADJUSTED FREE CASH FLOW

Operating cash flow before working capital changes, which is a non-GAAP financial measure representing net cash provided by operating activities as determined under GAAP without regard to changes in operating assets and liabilities. The Company believes operating cash flow before working capital changes is a useful measure of an oil and natural gas company’s ability to generate cash used to fund exploration, development and acquisition activities and service debt or pay dividends. The Company also uses this measure because adjusted operating cash flow relates to the timing of cash receipts and disbursements that the Company may not control and may not relate to the period in which the operating activities occurred. This allows the Company to compare its operating performance with that of other companies without regard to financing methods and capital structure.

Free Cash Flow, which is a non-GAAP financial measure, is cash flow from operating activities before changes in working capital in excess of cash capital expenditures. Adjusted Free Cash Flow, which is a non-GAAP financial measure, is Free Cash Flow adjusted for early termination of commodity derivative contracts. The Company believes that Free Cash Flow and Adjusted Free Cash Flow are useful to investors as they provide measures to compare both cash flow from operating activities and additions to oil and natural gas properties across periods on a consistent basis as adjusted for non-recurring early settlements of commodity derivative contracts. These measures should not be considered as an alternative to, or more meaningful than, net cash provided by operating activities as an indicator of operating performance. The Company's computation of operating cash flow before working capital changes, Free Cash Flow and Adjusted Free Cash Flow may not be comparable to other similarly titled measures of other companies. The Company uses Free Cash Flow to reduce debt, as well as return capital to stockholders as determined by the Board of Directors.

The following tables present a reconciliation of net cash provided by operating activities to operating cash flow before working capital changes and to Free Cash Flow:

Diamondback Energy, Inc.

Operating Cash Flow Before Working Capital Changes, Free Cash Flow and Adjusted Free Cash Flow

(unaudited, in millions)

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2022

 

 

 

2021

 

 

 

2022

 

 

 

2021

 

Net cash provided by operating activities

$

1,925

 

 

$

1,199

 

 

$

4,884

 

 

$

2,777

 

Less: Changes in cash due to changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

267

 

 

 

(135

)

 

 

(113

)

 

 

(307

)

Income tax receivable

 

(2

)

 

 

53

 

 

 

(1

)

 

 

152

 

Prepaid expenses and other

 

(31

)

 

 

5

 

 

 

(16

)

 

 

23

 

Accounts payable and accrued liabilities

 

(8

)

 

 

(13

)

 

 

(29

)

 

 

(39

)

Income tax payable

 

28

 

 

 

 

 

 

14

 

 

 

 

Revenues and royalties payable

 

19

 

 

 

157

 

 

 

182

 

 

 

257

 

Other

 

(1

)

 

 

1

 

 

 

(4

)

 

 

(11

)

Total working capital changes

 

272

 

 

 

68

 

 

 

33

 

 

 

75

 

Operating cash flow before working capital changes

 

1,653

 

 

 

1,131

 

 

 

4,851

 

 

 

2,702

 

Drilling, completions and infrastructure additions to oil and natural gas properties

 

(464

)

 

 

(385

)

 

 

(1,327

)

 

 

(1,030

)

Additions to midstream assets

 

(27

)

 

 

(6

)

 

 

(69

)

 

 

(23

)

Total Cash CAPEX

 

(491

)

 

 

(391

)

 

 

(1,396

)

 

 

(1,053

)

Free Cash Flow

 

1,162

 

 

 

740

 

 

 

3,455

 

 

 

1,649

 

Early termination of derivatives

 

3

 

 

 

 

 

 

138

 

 

 

 

Adjusted Free Cash Flow

$

1,165

 

 

$

740

 

 

$

3,593

 

 

$

1,649

 

NET DEBT

The Company defines net debt as total debt less cash and cash equivalents. Net debt should not be considered an alternative to, or more meaningful than, total debt, the most directly comparable GAAP measure. Management uses net debt to determine the Company's outstanding debt obligations that would not be readily satisfied by its cash and cash equivalents on hand. The Company believes this metric is useful to analysts and investors in determining the Company's leverage position because the Company has the ability to, and may decide to, use a portion of its cash and cash equivalents to reduce debt.

 

Diamondback Energy, Inc.

Net Debt

(unaudited, in millions)

 

 

September 30, 2022

 

 

Net Q3 Principal
Borrowings/
(Repayments)

 

 

June 30, 2022

 

 

March 31, 2022

 

December 31, 2021

 

September 30, 2021

 

Diamondback Energy, Inc.(a)

$

4,340

 

 

$

134

 

 

$

4,206

 

 

$

4,533

 

$

5,277

 

$

5,938

 

Viper Energy Partners LP(a)

675

 

 

(5

)

 

680

 

 

728

 

784

 

572

 

Rattler Midstream LP(a)

500

 

 

(232

)

 

732

 

 

730

 

695

 

500

 

Total debt

5,515

 

 

$

(103

)

 

5,618

 

 

5,991

 

6,756

 

7,010

 

Cash and cash equivalents

(27

)

 

 

 

 

(43

)

 

(149

)

(654

)

(457

)

Net debt

$

5,488

 

 

 

 

 

$

5,575

 

 

$

5,842

 

$

6,102

 

$

6,553

 

(a)  Excludes debt issuance costs, discounts, premiums and fair value hedges.

DERIVATIVES

As of November 4, 2022, the Company had the following outstanding consolidated derivative contracts, including derivative contracts at Viper Energy Partners LP. The Company’s derivative contracts are based upon reported settlement prices on commodity exchanges, with crude oil derivative settlements based on New York Mercantile Exchange West Texas Intermediate pricing and Crude Oil Brent pricing and with natural gas derivative settlements based on the New York Mercantile Exchange Henry Hub pricing. When aggregating multiple contracts, the weighted average contract price is disclosed.

 

Crude Oil (Bbls/day, $/Bbl)

 

Q4 2022

 

Q1 2023

 

Q2 2023

 

Q3 2023

 

Q4 2023

 

FY 2024

Costless Collars - WTI (Cushing)

 

4,000

 

 

 

 

 

 

 

 

 

Long Put Price ($/Bbl)

$50.00

 

 

 

 

 

 

 

 

 

Ceiling Price ($/Bbl)

$128.01

 

 

 

 

 

 

 

 

 

Costless Collars - WTI (Magellan East Houston)

 

7,000

 

 

 

 

 

 

 

 

 

Long Put Price ($/Bbl)

$50.00

 

 

 

 

 

 

 

 

 

Ceiling Price ($/Bbl)

$95.55

 

 

 

 

 

 

 

 

 

Costless Collars - Crude Brent Oil

 

15,000

 

 

6,000

 

 

6,000

 

 

 

 

 

Long Put Price ($/Bbl)

$55.00

 

$60.00

 

$60.00

 

 

 

 

 

Ceiling Price ($/Bbl)

$103.06

 

$114.57

 

$114.57

 

 

 

 

 

Long Puts - WTI (Cushing)

 

8,000

 

 

8,000

 

 

 

 

 

 

 

Long Put Price ($/Bbl)

$55.00

 

$54.25

 

 

 

 

 

 

 

Deferred Premium ($/Bbl)

 

$-1.54

 

 

$-1.90

 

 

 

 

 

 

 

Long Puts - WTI (Magellan East Houston)

 

20,000

 

 

28,000

 

 

14,000

 

 

2,000

 

 

 

Long Put Price ($/Bbl)

$51.00

 

$53.93

 

$52.86

 

$55.00

 

 

 

Deferred Premium ($/Bbl)

 

$-1.81

 

 

$-1.78

 

 

$-1.75

 

 

$-1.86

 

 

 

Long Puts - Crude Brent Oil

 

72,326

 

 

69,000

 

 

43,000

 

 

11,000

 

 

 

Long Put Price ($/Bbl)

$51.20

 

$53.33

 

$52.79

 

$51.82

 

 

 

Deferred Premium ($/Bbl)

 

$-1.78

 

 

$-1.74

 

 

$-1.80

 

 

$-1.92

 

 

 

Basis Swaps - WTI (Midland)

 

10,000

 

 

24,000

 

 

24,000

 

 

24,000

 

 

24,000

 

$0.84

 

$0.90

 

$0.90

 

$0.90

 

$0.90

 

Basis Spread Puts - WTI (Cushing) / Brent

 

50,000

 

 

 

 

 

 

 

 

 

Spread Price ($/Bbl)

 

$-10.40

 

 

 

 

 

 

 

 

 

Deferred Premium ($/Bbl)

 

$-0.78

 

 

 

 

 

 

 

 

 

Roll Swaps - WTI

 

55,000

 

 

 

 

 

 

 

 

 

$0.89

 

 

 

 

 

 

 

 

 


 

Natural Gas (Mmbtu/day, $/Mmbtu)

 

Q4 2022

 

Q1 2023

 

Q2 2023

 

Q3 2023

 

Q4 2023

 

FY 2024

Costless Collars - Henry Hub

 

380,000

 

 

370,000

 

 

330,000

 

 

310,000

 

 

310,000

 

 

Long Put Price ($/Mmbtu)

$2.79

 

$3.14

 

$3.17

 

$3.18

 

$3.18

 

 

Ceiling Price ($/Mmbtu)

$6.24

 

$9.28

 

$9.13

 

$9.22

 

$9.22

 

 

Natural Gas Basis Swaps - Waha Hub

 

330,000

 

 

350,000

 

 

350,000

 

 

330,000

 

 

330,000

 

 

270,000

 

$-0.68

 

 

$-1.20

 

 

$-1.20

 

 

$-1.24

 

 

$-1.24

 

 

$-1.17


Investor Contact:
Adam Lawlis
+1 432.221.7467
alawlis@diamondbackenergy.com


Advertisement