Diamondback Energy, Inc. Announces Fourth Quarter and Full Year 2018 Financial and Operating Results
2018 HIGHLIGHTS
- Full year 2018 net income of
$846 million , or$8.06 per diluted share; adjusted net income (as defined and reconciled below) of$615 million , or$5.87 per diluted share - 2018 production of 121.4 Mboe/d (73% oil) excluding the effect of the Energen acquisition, up 53% year over year and above the high-end of 2018 guidance range
- Closed the acquisition of
Energen Corporation (NYSE: EGN) ("Energen") as well as multiple transactions in Spanish Trail North during Q4 2018, growing assets by 123% year over year to a total of approximately 461,000 net acres in the Permian (195,000 net acres in theMidland Basin , 170,000 net acres in theDelaware Basin and 96,000 net acres in other areas of the Permian) - Proved reserves as of
December 31, 2018 of 992.0 MMboe (65% PDP, 63% oil), up 196% year over year; 2018 consolidated proved developed finding and development ("PD F&D") costs of$10.44 /boe; drill bit finding and development costs of$7.28 /boe
Q4 2018 HIGHLIGHTS
- Q4 2018 net income of
$307 million , or$2.50 per diluted share; adjusted net income (as defined and reconciled below) of$148 million , or$1.21 per diluted share - Q4 2018 Consolidated Adjusted EBITDA (as defined and reconciled below) of
$468 million - Q4 2018 production of 182.8 Mboe/d (71% oil), up 49% over Q3 2018 and 97% year over year
- Declared Q4 2018 cash dividend of
$0.125 per share payable onFebruary 28, 2019 ; implies a 0.5% annualized yield based on theFebruary 15, 2019 share closing price of$105.50
2019 Update
- Full year 2019 production guidance of 275 - 290 Mboe/d (68% - 70% oil), implies over 27% year over year growth from pro forma 2018 production
- Lowered full year 2019 capital budget for drilling, completion, midstream and infrastructure to
$2.7 - $3.0 billion ; expect to complete between 290 to 320 gross horizontal wells - Full year 2019 Midland Basin drilling, completion and equip ("D,C&E") well costs of
$770 - $800 per lateral foot, midpoint flat versus full year 2018 D,C&E guidance - Full year 2019 Delaware Basin D,C&E well costs of
$1,075 - $1,150 per lateral foot, midpoint down 7% versus full year 2018 D,C&E guidance - Currently operating 21 rigs and plan to operate between 18 and 22 drilling rigs throughout 2019
Rattler Midstream exercised its option and acquired a 10% equity interest in EPIC Crude Oil Pipeline project ("EPIC"); closed on its acquisition of a 10% equity interest in the Gray Oak Pipeline project ("Gray Oak")- As previously announced, increasing annual cash dividend by 50% to
$0.75 per common share to be payable quarterly beginning with Q1 2019 subject to Board approval
“2018 was another transformational year for Diamondback Energy. We successfully closed three acquisitions in the fourth quarter, including our acquisition of Energen, which, combined, almost doubled our core acreage position. During the fourth quarter, Diamondback outspent cash flow due to the dramatic decline in commodity prices and one time merger related expenses. However, outspending cash flow is against our operating philosophy, and therefore we addressed the issue as quickly as possible by announcing a reduction in activity levels in late 2018 and acting on that plan immediately in 2019. As investor sentiment shifts from growth to capital discipline and free cash flow generation, Diamondback is positioned to offer an unmatched combination of both due to our asset quality and peer leading capital and operating costs. In 2019, we expect to grow production by over 27% year over year within cash flow while paying a 50% larger dividend and setting ourself up for significant free cash flow generation in 2020 and beyond at today’s strip prices while still continuing to grow production at industry leading rates," stated
Mr. Stice continued, “As we look ahead, we could not be more excited about the opportunities we have ahead of us. Our 2019 capital plan and cost per completed lateral foot guidance for the
OPERATIONS UPDATE
Diamondback’s Q4 2018 production was 182.8 Mboe/d (71% oil), up 97% year over year from 92.9 Mboe/d in Q4 2017, and up 49% quarter over quarter from 123.0 Mboe/d in Q3 2018. Average daily production for the full year 2018 was 130.4 Mboe/d (72% oil), up 65% from 79.2 Mboe/d in 2017.
Excluding the effect of production acquired in the Energen acquisition, Diamondback's full year 2018 production was 121.4 Mboe/d (73% oil), up 53% over 2017 and above the high-end of its guidance range of 118.5 Mboe/d to 119.5 Mboe/d for the full year 2018.
During the fourth quarter of 2018, Diamondback drilled 55 gross horizontal wells and turned 48 operated horizontal wells to production. The average lateral length for the wells completed during the fourth quarter wells was 9,306 feet. Operated completions during the fourth quarter consisted of 31 Wolfcamp A wells, eight Lower Spraberry well, five Wolfcamp B wells, one Second Bone Spring well, one Third Bone Spring well, one
For the full year 2018, Diamondback drilled 189 gross horizontal wells and turned 176 operated horizontal wells to production. The Company is currently operating 21 rigs and eight frac spreads and plans to operate between 18 and 22 horizontal rigs throughout 2019. As a result, Diamondback expects to turn between 290 and 320 gross operated horizontal wells to production for the full year 2019 with an average lateral length of 9,400 feet.
In the
In Pecos County, Diamondback continues to achieve strong performance from operated completions targeting the Wolfcamp A. In Block 48 in the central portion of its acreage position, the Company recently completed four wells with an average lateral length of 10,183 feet. These wells commenced with a peak 30-day flowing IP rate of 173 boe/d per 1,000 feet (89% oil). Also in
In
FINANCIAL HIGHLIGHTS
Diamondback's fourth quarter 2018 net income was
Fourth quarter 2018 Adjusted EBITDA (as defined and reconciled below) was
Fourth quarter 2018 average realized prices were
Diamondback's cash operating costs for the fourth quarter of 2018 were
As of December 31, 2018, Diamondback had
During the fourth quarter of 2018, Diamondback spent
DIVIDEND DECLARATION
As previously announced, Diamondback's Board of Directors declared a cash dividend for the fourth quarter of
RESERVES
Proved reserves at year-end 2018 of 992.0 MMboe represent a 196% increase over year-end 2017 reserves. Proved developed reserves increased by 210% to 646.1 MMboe (65% of total proved reserves) as of
Net proved reserve additions of 704.3 MMboe resulted in a reserve replacement ratio of 1,479% (defined as the sum of extensions, discoveries, revisions and purchases, divided by annual production). The organic reserve replacement ratio was 457% (defined as the sum of extensions, discoveries and revisions, divided by annual production).
Net purchases of reserves totaling 486.7 MMboe of reserves were the primary contributor to the increase in reserves, followed by extensions of 202.1 MMboe, with upward revisions of 15.4 MMboe. The Energen acquisition contributed 94% of the total purchases with Spanish Trail North purchases being the majority of the remainder. Proved developed producing extensions accounted for 38% of the total. PDP extensions were the result of 135 wells in which the Company has a working interest, and proved undeveloped extensions resulted from 138 new locations in which the Company has a working interest. Net purchases of reserves of 486.7 MMboe were the result of acquisitions of 487.0 MMboe and divestitures of 0.3 MMboe. Upward revisions of 15.4 MMboe were the result of higher product pricing, increased NGL recoveries and positive performance revisions.
Oil (MBbls) | Liquids (MBbls) | Gas (MMcf) | MBOE | |
Proved Reserves As of December 31, 2017 | 233,181 | 54,609 | 285,369 | 335,351 |
Extensions and discoveries | 143,256 | 33,152 | 154,088 | 202,089 |
Revisions of previous estimates | 3,689 | 11,138 | 3,642 | 15,434 |
Purchase of reserves in place | 281,333 | 98,865 | 640,761 | 486,992 |
Divestitures | (156) | (8) | (543) | (255) |
Production | (34,367) | (7,465) | (34,668) | (47,610) |
Proved Reserves As of December 31, 2018 | 626,936 | 190,291 | 1,048,649 | 992,001 |
Diamondback's exploration and development costs in 2018 were
Year Ended December 31, | |||||||||||
2018 | 2017 | 2016 | |||||||||
(In thousands) | |||||||||||
Acquisition costs: | |||||||||||
Proved properties | $ | 5,551,400 | $ | 452,661 | $ | 72,044 | |||||
Unproved properties | 5,818,006 | 2,692,000 | 752,117 | ||||||||
Development costs | 493,084 | 145,362 | 47,575 | ||||||||
Exploration costs | 1,090,281 | 779,728 | 329,122 | ||||||||
Capitalized asset retirement costs | 113,717 | 2,682 | 4,030 | ||||||||
Total | $ | 13,066,488 | $ | 4,072,433 | $ | 1,204,888 | |||||
Separately, as of
FULL YEAR 2019 GUIDANCE
Below is Diamondback's guidance for the full year 2019. The Company expects full year production to be between 275.0 and 290.0 Mboe/d with an estimated capital spend for drilling, completion, infrastructure, midstream and non-operated properties of
2019 Guidance | ||
Diamondback Energy, Inc. | Viper Energy Partners LP | |
Total Net Production – MBoe/d | 275.0 – 290.0 | 20.00 – 23.00 |
Oil Production - % of Net Production | 68% - 70% | 67% - 71% |
Unit costs ($/boe) | ||
Lease operating expenses, including workovers(a) | $4.50 - $5.00 | |
Gathering & Transportation | $0.40 - $0.70 | |
G&A | ||
Cash G&A | Under $1.00 | Under $1.00 |
Non-cash equity-based compensation | $0.75 - $1.50 | $0.40 - $0.65 |
Depletion | $13.00 - $15.00 | $9.00 - $10.50 |
Interest expense (net of interest income) | $1.00 - $1.50 | |
Midstream service expense (net of revenue; $MM) | $35 - $45 | |
Depreciation ($MM) | $48 - $52 | |
Production and ad valorem taxes (% of revenue)(b) | 7.00% | 7.00% |
Corporate tax rate (% of pre-tax income) | 23% | |
Gross horizontal D,C&E/Ft. - Midland Basin | $770 - $800 | |
Gross horizontal D,C&E/Ft. - Delaware Basin | $1,075 - $1,150 | |
Horizontal wells completed (net) | 290 - 320 (255 - 280) | |
Average lateral length (Ft.) | 9,400 | |
Capital Budget ($ - million) | ||
Horizontal drilling and completion | $2,300 - $2,550 | |
Midstream (ex. long-haul pipeline investments) | $225 - $250 | |
Infrastructure | $175 - $200 | |
2019 Capital Spend | $2,700 - $3,000 |
(a) Includes approximately
(b) Includes production taxes of 4.6% for crude oil and 7.5% for natural gas and NGLs and ad valorem taxes.
CONFERENCE CALL
Diamondback will host a conference call and webcast for investors and analysts to discuss its results for the fourth quarter of 2018 on
About
Diamondback is an independent oil and natural gas company headquartered in
Forward Looking Statements
This news release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than historical facts, that address activities that Diamondback assumes, plans, expects, believes, intends or anticipates (and other similar expressions) will, should or may occur in the future are forward-looking statements. The forward-looking statements are based on management’s current beliefs, based on currently available information, as to the outcome and timing of future events. These forward-looking statements involve certain risks and uncertainties that could cause the results to differ materially from those expected by the management of Diamondback. Information concerning these risks and other factors can be found in Diamondback’s filings with the
Diamondback Energy, Inc. | |||||||||||||||
Consolidated Statements of Operations | |||||||||||||||
(unaudited, in thousands, except share amounts and per share data) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Revenues: | |||||||||||||||
Oil, natural gas and natural gas liquids | $ | 622,313 | $ | 387,106 | $ | 2,129,780 | $ | 1,186,275 | |||||||
Lease bonus | 670 | 9,257 | 2,920 | 11,764 | |||||||||||
Midstream services | 7,596 | 2,831 | 34,254 | 7,072 | |||||||||||
Other operating income | 2,477 | — | 9,302 | — | |||||||||||
Total revenues | 633,056 | 399,194 | 2,176,256 | 1,205,111 | |||||||||||
Operating expenses: | |||||||||||||||
Lease operating expenses | 75,872 | 38,411 | 204,975 | 126,524 | |||||||||||
Production and ad valorem taxes | 39,619 | 23,530 | 132,661 | 73,505 | |||||||||||
Gathering and transportation | 9,336 | 3,724 | 26,113 | 12,834 | |||||||||||
Midstream services | 23,363 | 3,282 | 71,878 | 10,409 | |||||||||||
Depreciation, depletion and amortization | 231,638 | 105,078 | 623,039 | 326,759 | |||||||||||
General and administrative expenses(1) | 19,515 | 11,145 | 64,554 | 48,669 | |||||||||||
Asset retirement obligation accretion | 1,025 | 361 | 2,132 | 1,391 | |||||||||||
Merger & integration expense | 36,831 | — | 36,831 | — | |||||||||||
Other operating expense | 869 | — | 3,285 | — | |||||||||||
Total expenses | 438,068 | 185,531 | 1,165,468 | 600,091 | |||||||||||
Income from operations | 194,988 | 213,663 | 1,010,788 | 605,020 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense, net | (37,931 | ) | (10,892 | ) | (87,276 | ) | (40,554 | ) | |||||||
Other income, net | (174 | ) | 763 | 88,996 | 10,235 | ||||||||||
Gain (loss) on derivative instruments, net | 240,604 | (97,888 | ) | 101,299 | (77,512 | ) | |||||||||
Loss on revaluation of investment | (5,715 | ) | — | (550 | ) | — | |||||||||
Total other income (expense), net | 196,784 | (108,017 | ) | 102,469 | (107,831 | ) | |||||||||
Income before income taxes | 391,772 | 105,646 | 1,113,257 | 497,189 | |||||||||||
Provision for (benefit from) income taxes | 85,612 | (23,961 | ) | 168,362 | (19,568 | ) | |||||||||
Net income | 306,160 | 129,607 | 944,895 | 516,757 | |||||||||||
Net income (loss) attributable to non-controlling interest | (500 | ) | 15,048 | 99,223 | 34,496 | ||||||||||
Net income attributable to Diamondback Energy, Inc. | $ | 306,660 | $ | 114,559 | $ | 845,672 | $ | 482,261 | |||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 2.50 | $ | 1.17 | $ | 8.09 | $ | 4.95 | |||||||
Diluted | $ | 2.50 | $ | 1.16 | $ | 8.06 | $ | 4.94 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 122,510 | 98,169 | 104,622 | 97,458 | |||||||||||
Diluted | 122,739 | 98,368 | 104,929 | 97,688 | |||||||||||
Dividends declared per share | 0.125 | — | 0.500 | — |
(1) Includes non-cash expense of
Diamondback Energy, Inc. | |||||||||||||||
Selected Operating Data | |||||||||||||||
(unaudited) | |||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Production Data: | |||||||||||||||
Oil (MBbl) | 11,968 | 6,345 | 34,367 | 21,418 | |||||||||||
Natural gas (MMcf) | 12,952 | 6,103 | 34,669 | 20,660 | |||||||||||
Natural gas liquids (MBbls) | 2,689 | 1,182 | 7,465 | 4,056 | |||||||||||
Oil Equivalents (MBOE)(1)(2) | 16,816 | 8,544 | 47,610 | 28,917 | |||||||||||
Average daily production (BOE/d)(2) | 182,785 | 92,872 | 130,439 | 79,224 | |||||||||||
% Oil | 71 | % | 74 | % | 72 | % | 74 | % | |||||||
Average sales prices: | |||||||||||||||
Oil, realized ($/Bbl) | $ | 45.51 | $ | 53.59 | $ | 54.66 | $ | 48.75 | |||||||
Natural gas realized ($/Mcf) | 1.62 | 2.40 | 1.76 | 2.53 | |||||||||||
Natural gas liquids ($/Bbl) | 21.10 | 27.43 | 25.47 | 22.20 | |||||||||||
Average price realized ($/BOE) | 37.01 | 45.31 | 44.73 | 41.02 | |||||||||||
Oil, hedged ($/Bbl)(3) | 45.31 | 52.73 | 51.20 | 48.94 | |||||||||||
Natural gas, hedged ($ per MMbtu)(3) | 1.44 | 2.59 | 1.72 | 2.65 | |||||||||||
Natural gas liquids, hedged ($ per Bbl)(1) | 21.09 | — | 25.46 | — | |||||||||||
Average price, hedged ($/BOE)(3) | 36.72 | 44.81 | 42.20 | 41.26 | |||||||||||
Average Costs per BOE: | |||||||||||||||
Lease operating expense | $ | 4.51 | $ | 4.50 | $ | 4.31 | $ | 4.38 | |||||||
Production and ad valorem taxes | 2.36 | 2.75 | 2.79 | 2.54 | |||||||||||
Gathering and transportation expense | 0.56 | 0.44 | 0.55 | 0.44 | |||||||||||
General and administrative - cash component | 0.67 | 0.59 | 0.79 | 0.80 | |||||||||||
Total operating expense - cash | $ | 8.10 | $ | 8.28 | $ | 8.44 | $ | 8.16 | |||||||
General and administrative - non-cash component | $ | 0.49 | $ | 0.71 | $ | 0.57 | $ | 0.88 | |||||||
Depreciation, depletion and amortization | 13.77 | 12.30 | 13.09 | 11.30 | |||||||||||
Interest expense, net | 2.26 | 1.27 | 1.83 | 1.40 | |||||||||||
Merger & integration expense | 2.19 | — | 0.77 | — |
(1) Bbl equivalents are calculated using a conversion rate of six Mcf per one Bbl.
(2) The volumes presented are based on actual results and are not calculated using the rounded numbers in the table above.
(3) Hedged prices reflect the effect of our commodity derivative transactions on our average sales prices. Our calculation of such effects includes realized gains and losses on cash settlements for commodity derivatives, which we do not designate for hedge accounting.
NON-GAAP FINANCIAL MEASURES
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 plus non-cash (gain) loss on derivative instruments, net, net interest expense, depreciation, depletion and amortization, non-cash equity-based compensation expense, capitalized equity-based compensation expense, asset retirement obligation accretion expense, loss on revaluation of investment, merger and integration expense and income tax (benefit) provision. 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 it 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 in arriving at 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, none of which are components of Adjusted EBITDA. Adjusted net income is a non-GAAP financial measure equal to net income attributable to
The following tables present a reconciliation of the non-GAAP financial measure of Adjusted EBITDA to the GAAP financial measure of net income (loss).
Diamondback Energy, Inc. | |||||||||||||||
Reconciliation of Adjusted EBITDA to Net Income | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
Three months ended December 31, |
Year Ended December 31, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net income | $ | 306,160 | $ | 129,607 | $ | 944,895 | $ | 516,757 | |||||||
Non-cash loss (gain) on derivative instruments, net | (245,350 | ) | 93,605 | (221,732 | ) | 84,240 | |||||||||
Interest expense, net | 37,931 | 10,892 | 87,276 | 40,554 | |||||||||||
Depreciation, depletion and amortization | 231,638 | 105,078 | 623,039 | 326,759 | |||||||||||
Non-cash equity-based compensation expense | 11,019 | 8,349 | 36,798 | 34,178 | |||||||||||
Capitalized equity-based compensation expense | (2,706 | ) | (2,230 | ) | (10,034 | ) | (8,641 | ) | |||||||
Asset retirement obligation accretion expense | 1,025 | 361 | 2,132 | 1,391 | |||||||||||
Loss on revaluation of investment | 5,715 | — | 550 | — | |||||||||||
Merger & integration expense | 36,831 | — | 36,831 | — | |||||||||||
Income tax (benefit) provision | 85,612 | (23,961 | ) | 168,362 | (19,568 | ) | |||||||||
Consolidated Adjusted EBITDA | $ | 467,875 | $ | 321,701 | $ | 1,668,117 | $ | 975,670 | |||||||
Adjustment for non-controlling interest | (11,412 | ) | (19,815 | ) | (129,086 | ) | (47,631 | ) | |||||||
Adjusted EBITDA attributable to Diamondback Energy, Inc. | $ | 456,463 | $ | 301,886 | $ | 1,539,031 | $ | 928,039 | |||||||
Adjusted EBITDA per common share: | |||||||||||||||
Basic | $ | 3.73 | $ | 3.08 | $ | 14.71 | $ | 9.52 | |||||||
Diluted | $ | 3.72 | $ | 3.07 | $ | 14.67 | $ | 9.50 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 122,510 | 98,169 | 104,622 | 97,458 | |||||||||||
Diluted | 122,739 | 98,368 | 104,929 | 97,688 | |||||||||||
Adjusted net income is a performance measure used by management to evaluate performance, prior to non-cash loss on derivative instruments, gain on revaluation of investment, and related income tax adjustments.
The following table presents a reconciliation of adjusted net income to net income:
Diamondback Energy, Inc. | |||||||||||||||
Adjusted Net Income | |||||||||||||||
(unaudited, in thousands, except share amounts and per share data) | |||||||||||||||
Three Months Ended December 31, 2018 |
Year Ended December 31, 2018 | ||||||||||||||
Pre-Tax Amounts |
Amounts Per Share |
Pre-Tax Amounts |
Amounts Per Share |
||||||||||||
Net income attributable to Diamondback Energy, Inc. | $ | 306,660 | $ | 2.50 | $ | 845,672 | $ | 8.06 | |||||||
Non-cash gain on derivative instruments | (245,350 | ) | (2.00 | ) | (221,732 | ) | (2.11 | ) | |||||||
Loss on revaluation of investments | 5,715 | 0.05 | 550 | 0.01 | |||||||||||
Merger & integration | 36,831 | 0.30 | 36,831 | 0.35 | |||||||||||
Other income | — | — | (87,396 | ) | (0.83 | ) | |||||||||
Adjusted income excluding above items | 103,856 | 0.85 | 573,925 | 5.48 | |||||||||||
Income tax adjustment for above items | 44,313 | 0.36 | 41,088 | 0.39 | |||||||||||
Adjusted net income | $ | 148,169 | $ | 1.21 | $ | 615,013 | $ | 5.87 | |||||||
PV-10
PV-10 is the Company's estimate of the present value of the future net revenues from proved oil and gas reserves after deducting estimated production and ad valorem taxes, future capital costs and operating expenses, but before deducting any estimates of future income taxes. The estimated future net revenues are discounted at an annual rate of 10% to determine their "present value." The Company believes PV-10 to be an important measure for evaluating the relative significance of its oil and gas properties and that the presentation of the non-GAAP financial measure of PV-10 provides useful information to investors because it is widely used by professional analysts and investors in evaluating oil and gas companies. Because there are many unique factors that can impact an individual company when estimating the amount of future income taxes to be paid, the Company believes the use of a pre-tax measure is valuable for evaluating the Company. The Company believes that PV-10 is a financial measure routinely used and calculated similarly by other companies in the oil and gas industry.
The following table reconciles PV-10 to the Company's standardized measure of discounted future net cash flows, the most directly comparable measure calculated and presented in accordance with GAAP. PV-10 should not be considered as an alternative to the standardized measure as computed under GAAP.
(in thousands) | December 31, 2018 | ||
Standardized measure of discounted future net cash flows | $ | 11,225,356 | |
Add: Present value of future income tax discounted at 10% | 2,218,539 | ||
PV-10 | $ | 13,443,895 | |
Derivatives
As of the filing date, the Company had the following outstanding derivative contracts. 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 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) | |||||||||||||||||||||||||||||||
Q1 2019 |
Q2 2019 |
Q3 2019 |
Q4 2019 |
Q1 2020 |
Q2 2020 |
Q3 2020 |
Q4 2020 |
||||||||||||||||||||||||
Swaps - West Texas Intermediate (Cushing) | 32,000 | 28,725 | 28,457 | 27,457 | — | — | — | — | |||||||||||||||||||||||
$ | 60.98 | $ | 61.09 | $ | 61.03 | $ | 61.18 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Swaps - West Texas Intermediate (Magellan East Houston) | 7,000 | 4,000 | 4,000 | 3,000 | — | — | — | — | |||||||||||||||||||||||
$ | 69.65 | $ | 74.64 | $ | 67.53 | $ | 64.51 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Swaps - Crude Brent Oil | 7,000 | 5,000 | 5,000 | 5,000 | — | — | — | — | |||||||||||||||||||||||
$ | 69.77 | $ | 67.41 | $ | 67.22 | $ | 67.02 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Basis Swaps | 49,000 | 51,495 | 45,000 | 45,000 | 41,517 | 41,538 | 41,087 | 41,087 | |||||||||||||||||||||||
$ | (5.73 | ) | $ | (5.25 | ) | $ | (5.52 | ) | $ | (5.52 | ) | $ | (1.21 | ) | $ | (1.21 | ) | $ | (1.21 | ) | $ | (1.21 | ) | ||||||||
Three-Way Collar Short Put - West Texas Intermediate (Cushing) | 26,000 | 25,824 | 15,652 | 15,652 | — | — | — | — | |||||||||||||||||||||||
$ | 39.42 | $ | 39.45 | $ | 35.94 | $ | 35.94 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Three-Way Collar Floor - West Texas Intermediate (Cushing) | 26,000 | 25,824 | 15,652 | 15,652 | — | — | — | — | |||||||||||||||||||||||
$ | 49.42 | $ | 49.45 | $ | 45.94 | $ | 45.94 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Three-Way Collar Ceiling - West Texas Intermediate (Cushing) | 26,000 | 25,824 | 15,652 | 15,652 | — | — | — | — | |||||||||||||||||||||||
$ | 65.15 | $ | 64.77 | $ | 61.65 | $ | 61.65 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Three-Way Collar Short Put - West Texas Intermediate (Magellan East Houston) | 7,000 | 4,000 | — | — | — | — | — | — | |||||||||||||||||||||||
$ | 56.43 | $ | 57.50 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Three-Way Collar Floor - West Texas Intermediate (Magellan East Houston) | 7,000 | 4,000 | — | — | — | — | — | — | |||||||||||||||||||||||
$ | 66.43 | $ | 67.50 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Three-Way Collar Ceiling - West Texas Intermediate (Magellan East Houston) | 7,000 | 4,000 | — | — | — | — | — | — | |||||||||||||||||||||||
$ | 77.56 | $ | 77.68 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||
Three-Way Collar Short Put - Crude Brent Oil | 8,000 | 8,000 | 6,000 | 4,000 | 2,000 | 2,000 | 2,000 | 2,000 | |||||||||||||||||||||||
$ | 55.00 | $ | 55.00 | $ | 53.33 | $ | 52.50 | $ | 50.00 | $ | 50.00 | $ | 50.00 | $ | 50.00 | ||||||||||||||||
Three-Way Collar Floor - Crude Brent Oil | 8,000 | 8,000 | 6,000 | 4,000 | 2,000 | 2,000 | 2,000 | 2,000 | |||||||||||||||||||||||
$ | 65.00 | $ | 65.00 | $ | 63.33 | $ | 62.50 | $ | 60.00 | $ | 60.00 | $ | 60.00 | $ | 60.00 | ||||||||||||||||
Three-Way Collar Ceiling - Crude Brent Oil | 8,000 | 8,000 | 6,000 | 4,000 | 2,000 | 2,000 | 2,000 | 2,000 | |||||||||||||||||||||||
$ | 81.25 | $ | 81.25 | $ | 79.30 | $ | 79.00 | $ | 73.90 | $ | 73.90 | $ | 73.90 | $ | 73.90 | ||||||||||||||||
Natural Gas (Mmbtu/day, $/Mmbtu) | |||||||||||||||
Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||||||||
Natural Gas Swaps - Henry Hub | 70,000 | 70,000 | 70,000 | 70,000 | |||||||||||
$ | 3.06 | $ | 3.06 | $ | 3.06 | $ | 3.06 | ||||||||
Natural Gas Basis Swaps - Waha Hub | 63,111 | 70,000 | 70,000 | 70,000 | |||||||||||
$ | (1.57 | ) | $ | (1.56 | ) | $ | (1.56 | ) | $ | (1.56 | ) | ||||
Natural Gas Liquids (Bbls/day, $/Bbl) | |||||||||||||||
Q1 2019 | Q2 2019 | Q3 2019 | Q4 2019 | ||||||||||||
Natural Gas Liquid Swaps - Mont Belvieu | 7,667 | 7,582 | 7,500 | 7,500 | |||||||||||
$ | 27.30 | $ | 27.30 | $ | 27.30 | $ | 27.30 | ||||||||
Investor Contact:
+1 432.221.7467
alawlis@diamondbackenergy.com
Source: Diamondback Energy, Inc.