Diamondback Energy, Inc. Announces Fourth Quarter and Full Year 2019 Financial and Operating Results; Doubles Dividend
FOURTH QUARTER 2019 HIGHLIGHTS
- Q4 2019 average production of 195.0 MBO/d (301.3 MBOE/d), with average oil production up 5% over Q3 2019 and 50% over Q4 2018
- Q4 2019 net loss of
$(487) million , which includes a$790 million impairment due to lowerSEC commodity pricing; adjusted net income (as defined and reconciled below) of$308 million , or$1.93 per diluted share - Q4 2019 Consolidated Adjusted EBITDA (as defined and reconciled below) of
$869 million ; adjusted EBITDA net of non-controlling interest of$827 million - Q4 2019 capital expenditures of
$748 million ; turned 78 gross operated horizontal wells to production - Approved a 100% increase in the annual cash dividend policy to
$1 .50 per common share starting with Q4 2019 payment, subject to discretion of the Board - Declared Q4 2019 cash dividend of
$0.375 per share payable onMarch 10, 2020 ; implies a 2.0% annualized yield based on theFebruary 14, 2020 share closing price of$74.97 - Repurchased 2,415,000 shares in Q4 2019 for
~$199 million - Closed inaugural offering of
$3.0 billion of investment grade notes; proceeds used to fully redeem$1.25 billion of 4.75% notes and pay down a portion of outstanding credit facility borrowings - Q4 2019 unhedged realized oil prices of
$54.74 /Bbl, representing ~96% of WTI and up 6% versus Q3 2019; expect to realize ~98-101% of WTI in 2020 - Successfully traded majority of operated
New Mexico acreage in theNorthern Delaware Basin for operatedTexas acreage in both theMidland andDelaware Basin ; less than 0.1% of current net acreage now on federal land - Closed previously announced Drop-Down transaction to subsidiary
Viper Energy Partners LP (NASDAQ: VNOM) ("Viper")
"Diamondback ended 2019 in a position of strength, achieving 5% sequential oil production growth along with our highest oil realizations of the year. This, combined with our industry-leading cost structure, resulted in 18% quarter over quarter Adjusted EBITDA growth and 31% Adjusted EPS growth in the quarter. We repurchased 2.4 million shares in the quarter for approximately
FULL YEAR 2019 HIGHLIGHTS
- Full year 2019 net income of
$240 million , or$1.47 per diluted share; full year 2019 adjusted net income (as defined and reconciled below) of$1.1 billion , or$6.93 per diluted share - Full year 2019 consolidated adjusted EBITDA of
$3.1 billion , or$18.71 per diluted share - Full year 2019 average production of 187.7 MBO/d (283.0 MBOE/d), an increase of 26% from combined 2018 average daily oil volumes, after adjusting for the full year 2018 impact of the Energen transaction which closed on November 29, 2018
- Full year 2019 capital expenditures of
$2,921 million ; turned 317 operated horizontal wells to production - Proved reserves as of
December 31, 2019 of 1,128 MMboe (711 MMBo, 63% oil, 67% PDP), up 14% year over year; proved developed producing ("PDP") reserves of 760 MMboe (457 MMBo, 60% oil), up 18% year over year - 2019 consolidated proved developed finding and development ("PD F&D") costs of
$10.87 /boe; drill bit finding and development costs of$11.11 /boe - Repurchased 6,385,000 shares for
~$598 million ; represents 30% of the Board approved program for up to$2.0 billion of stock repurchases throughDecember 31, 2020 and ~4% of the Company's float atDecember 31, 2018
"Looking back, 2019 was a historic year for Diamondback. We successfully integrated our merger with Energen Resources, doubling the size of our Company while achieving greater cost synergies in a shorter period of time than originally promised at time of deal announcement. We grew pro forma oil production 26% year over year with a
Mr. Stice continued, "While we are proud of what we accomplished in 2019, we do not spend time looking backward at our tracks in the sand, but rather looking ahead and concentrating on the future. 2020 has already brought its own industry challenges, and we are focused on navigating these challenges by staying disciplined, improving our industry-leading cost structure, growing production, increasing environmental transparency, and returning more cash to stockholders as evidenced by our dividend announcement today. Should commodity prices weaken further or remain weak for an extended period of time, we will act responsibly as we have many times in the past and reduce capital spending. If commodity prices strengthen, we will grow oil production within our previously announced 2020 budget, and return cash to stockholders or pay down debt.”
ENVIRONMENTAL, SOCIAL, GOVERNANCE AND COMPENSATION: RECENT AND EXPECTED CHANGES
Additionally, Diamondback today announced recent and planned changes regarding environmental, social and governance ("ESG") disclosure and performance, as well as approved and expected changes to its compensation program. The Company plans to provide additional detail for these and other changes in its upcoming proxy, which it expects to file in the second quarter of 2020.
- Formed Safety, Sustainability and Corporate Responsibility Committee of the Board of Directors in the fourth quarter of 2019 with the goal to become best in class in terms of both disclosure and performance as it relates to sustainable long term development of our natural resources
- Adopted Proxy Access in the fourth quarter of 2019
- Plan to add an absolute total shareholder return ("TSR") modifier to long term incentive (“LTI”) compensation that reduces payouts upon negative performance period TSR, pays at target upon achieving a performance period annual TSR of 0-15%, and has a multiplier upon achieving a performance period annual TSR of greater than 15%
- Plan to replace executive employment agreements with a severance and change of control plan consistent with current market practice
- Plan to update annual short-term incentive ("STI") metrics to include an ESG component with expected weighting of 10-15%
- ESG component expected to be determined by meeting or exceeding key environmental and safety metrics including, but not limited to: flaring, GHG emissions, recycled water, fluid spill control and Total Recordable Incident Rate (safety); each metric will be measured and compensation will be tied to the metrics presented, without discretion
- Existing metrics expected to remain unchanged (return on average capital employed, per lateral foot well costs and per boe PD F&D costs, LOE and Cash G&A expense)
“Diamondback has steadily made changes to compensation and governance practices as the Company has grown and the market has evolved. The Company was one of the first in our industry to remove all growth metrics from its scorecard five years ago, replacing those metrics with cost control and capital efficiency metrics while also adding return on average capital employed in 2018. The Company is taking the next step forward in 2020 by adding tangible environmental and safety targets to the scorecard. One unique aspect of Diamondback's annual cash incentive program is that while 100 percent of senior management’s cash incentive compensation is tied to the scorecard, up to half of each employee’s discretionary cash incentive compensation is also tied to the same scorecard, creating alignment throughout the organization. Diamondback is committed to being both best in class in terms of disclosure, but more importantly performance, when it comes to sustainable development of our natural resources in
OPERATIONS UPDATE
Diamondback’s Q4 2019 production averaged 301.3 MBOE/d (195.0 MBO/d), up 5% quarter over quarter from 287.1 MBOE/d in Q3 2019, and up 65% year over year from 182.8 MBOE/d in Q4 2018.
During the fourth quarter of 2019, Diamondback drilled 76 gross horizontal wells and turned 78 operated horizontal wells to production. The average lateral length for the wells completed during the fourth quarter was 9,393 feet. Operated completions during the fourth quarter consisted of 37 Wolfcamp A wells, 21 Lower Spraberry wells, eight Wolfcamp B wells, six Third Bone Spring wells, two Second Bone Spring wells, two
For the full year ended
Diamondback recently began initial appraisal of its Limelight exploration acreage in
In the
In the
FINANCIAL UPDATE
Diamondback's fourth quarter 2019 net loss was
Fourth quarter 2019 Adjusted EBITDA net of non-controlling interest (as defined and reconciled below) was
Fourth quarter 2019 average realized prices were
Diamondback's cash operating costs for the fourth quarter of 2019 were
In
As of December 31, 2019, Diamondback had
During the fourth quarter of 2019, Diamondback spent
CAPITAL RETURN PROGRAM
Diamondback announced today that the Company's Board of Directors declared a cash dividend of
During the fourth quarter of 2019, Diamondback repurchased 2,415,000 shares of common stock for approximately
The repurchase program is authorized to extend through
RESERVES
Proved reserves at year-end 2019 of 1,128 MMboe represent a 14% increase over year-end 2018 reserves. Proved developed reserves increased by 18% to 760 MMboe (67% of total proved reserves) as of
Net proved reserve additions of 239 MMboe resulted in a reserve replacement ratio of 231% (defined as the sum of extensions, discoveries, revisions and purchases, divided by annual production). The organic reserve replacement ratio was 250% (defined as the sum of extensions, discoveries and revisions, divided by annual production).
Extensions and discoveries of reserves were the primary contributor to the increase in reserves totaling 376 MMboe followed by net purchases of reserves totaling 21 MMboe, with divestitures of 41 MMboe and downward revisions of 118 MMboe. PDP extensions accounted for 41% of the total increase in reserves. PDP extensions were the result of 283 wells in which the Company has a working interest, and PUD extensions were the result of 291 new locations in which the Company has a working interest. Net divestitures of reserves of 20 MMboe were the net result of acquisitions of 21 MMboe and divestitures of 41 MMboe primarily associated with the sale of the Company's conventional Central Basin Platform assets. Downward revisions of 118 MMboe were the result of negative revisions due to lower product pricing of 42 MMboe and PUD downgrades of 70 MMboe primarily from changes in the corporate development plan and inventory optimization. These revisions were partially offset by positive performance revisions of 10 MMboe from increased NGL recoveries.
88% of the PUD downgrades, or 61 MMboe, are related to the reclassification of PUDs to non-proved categories that do not fit in the Company's current three year development plan due to inventory optimization and high grading after the Energen and Diamondback merger. The SEC PUD guidelines allow a company to book PUD reserves associated with projects that are to occur within the next five years, but Diamondback takes a more conservative approach to the booking of PUD reserves by choosing to book minimal PUD reserves outside of its three year development plan. The benefit of booking PUDs has decreased as the Company has grown and no longer has a reserve-based revolving credit facility after earning investment grade status in late 2019. With its current development plan, the Company expects to continue its strong PUD conversion ratio in 2020 by converting an estimated 35% of its PUDs to a Proved Developed category, and develop ~66% of the consolidated 2019 year-end PUD reserves by the end of 2021.
Oil (MBbls) | Liquids (MBbls) | Gas (MMcf) | MBOE | |||||
Proved Reserves As of December 31, 2018 | 626,936 | 190,291 | 1,048,649 | 992,001 | ||||
Extensions and discoveries | 256,569 | 66,572 | 318,874 | 376,288 | ||||
Revisions of previous estimates | (84,789 | ) | (8,166 | ) | (149,657 | ) | (117,898 | ) |
Purchase of reserves in place | 13,974 | 3,813 | 19,830 | 21,092 | ||||
Divestitures | (33,269 | ) | (3,809 | ) | (21,272 | ) | (40,623 | ) |
Production | (68,518 | ) | (18,498 | ) | (97,613 | ) | (103,285 | ) |
Proved Reserves As of December 31, 2019 | 710,903 | 230,203 | 1,118,811 | 1,127,575 | ||||
Diamondback's exploration and development costs in 2019 were
Year Ended December 31, |
|||||||||||||||||||||||||
2019 | 2018 | 2017 | |||||||||||||||||||||||
(In millions) | |||||||||||||||||||||||||
Acquisition costs: | |||||||||||||||||||||||||
Proved properties | $ | 194 | $ | 5,665 | $ | 455 | |||||||||||||||||||
Unproved properties | 418 | 5,818 | 2,692 | ||||||||||||||||||||||
Development costs | 956 | 493 | 145 | ||||||||||||||||||||||
Exploration costs | 1,915 | 1,090 | 780 | ||||||||||||||||||||||
Total | $ | 3,483 | $ | 13,066 | $ | 4,072 | |||||||||||||||||||
UPDATED 2020 GUIDANCE
Below is Diamondback's guidance for the full year 2020, which is unchanged from the production, activity and capital budget guidance released in
Note the 2020 capital program includes 100% working interest capital for 15 - 17 wells on the San Pedro joint venture acreage with Carlyle due to the accounting treatment of the joint venture, resulting in over
2020 Guidance | 2020 Guidance | |
Diamondback Energy, Inc. | Viper Energy Partners LP | |
Total net production – MBOE/d | 310.0 - 325.0 | 27.0 - 30.0 |
Oil production – MBO/d | 205.0 - 215.0 | 17.0 - 19.0 |
Unit costs ($/BOE) | ||
Lease operating expenses, including workovers | $4.40 - $4.80 | |
Gathering and transportation | $0.90 - $1.10 (Q1 $1.15 - $1.35) | |
G&A | ||
Cash G&A | $0.70 - $0.90 | Under $0.80 |
Non-cash equity-based compensation | $0.40 - $0.65 | Under $0.25 |
D,D&A | $13.00 - $15.00 | $10.50 - $12.50 |
Interest expense (net of interest income) | $1.25 - $1.75 | $2.75 - $3.25 |
Production and ad valorem taxes (% of revenue)(a) | 7.0% | 7.0% |
Corporate tax rate (% of pre-tax income) | 23% | |
Gross horizontal D,C&E/Ft. - Midland Basin | $720 - $750 | |
Gross horizontal D,C&E/Ft. - Delaware Basin | $1,075 - $1,125 | |
Gross horizontal wells completed (net) | 320 - 360 (288 - 324) | |
Average lateral length (Ft.) | ~9,700' | |
Midland Basin net lateral feet (%) | ~55% | |
Delaware Basin net lateral feet (%) | ~45% | |
Capital Budget ($ - million) | ||
Horizontal drilling and completion | $2,450 - $2,600 | |
Midstream (ex. long-haul pipeline investments) | $200 - $225 | |
Infrastructure | $150 - $175 | |
2020 Capital Spend | $2,800 - $3,000 | |
(a) 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 2019 on Wednesday, February 19, 2020 at 9:00 a.m. CT. Participants should call (877) 440-7573 (
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, including acquisitions and sales of assets, future dividends, production, drilling and capital expenditure plans and effects of hedging arrangements. 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 Balance Sheets | ||||||||||||||||
(unaudited, in millions, except share amounts) | ||||||||||||||||
December 31, | December 31, | |||||||||||||||
2019 | 2018 | |||||||||||||||
Assets | ||||||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | $ | 123 | $ | 215 | ||||||||||||
Restricted cash | 5 | — | ||||||||||||||
Accounts receivable: | ||||||||||||||||
Joint interest and other, net | 186 | 96 | ||||||||||||||
Oil and natural gas sales | 429 | 296 | ||||||||||||||
Inventories | 37 | 37 | ||||||||||||||
Derivative instruments | 46 | 231 | ||||||||||||||
Prepaid expenses and other | 43 | 50 | ||||||||||||||
Total current assets | 869 | 925 | ||||||||||||||
Property and equipment: | ||||||||||||||||
Oil and natural gas properties, full cost method of accounting ($9,207 million and $9,670 million excluded from amortization at December 31, 2019 and 2018, respectively) |
25,782 | 22,299 | ||||||||||||||
Midstream assets | 931 | 700 | ||||||||||||||
Other property, equipment and land | 125 | 147 | ||||||||||||||
Accumulated depletion, depreciation, amortization and impairment | (5,003 | ) | (2,774 | ) | ||||||||||||
Net property and equipment | 21,835 | 20,372 | ||||||||||||||
Equity method investments | 479 | 1 | ||||||||||||||
Derivative instruments | 7 | — | ||||||||||||||
Deferred tax asset | 142 | 97 | ||||||||||||||
Investment in real estate, net | 109 | 116 | ||||||||||||||
Other assets | 90 | 85 | ||||||||||||||
Total assets | $ | 23,531 | $ | 21,596 | ||||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||
Current liabilities: | ||||||||||||||||
Accounts payable-trade | $ | 179 | $ | 128 | ||||||||||||
Accrued capital expenditures | 475 | 495 | ||||||||||||||
Other accrued liabilities | 304 | 253 | ||||||||||||||
Revenues and royalties payable | 278 | 143 | ||||||||||||||
Derivative instruments | 27 | — | ||||||||||||||
Total current liabilities | 1,263 | 1,019 | ||||||||||||||
Long-term debt | 5,371 | 4,464 | ||||||||||||||
Derivative instruments | — | 15 | ||||||||||||||
Asset retirement obligations | 94 | 136 | ||||||||||||||
Deferred income taxes | 1,886 | 1,785 | ||||||||||||||
Other long-term liabilities | 11 | 10 | ||||||||||||||
Total liabilities | 8,625 | 7,429 | ||||||||||||||
Commitments and contingencies | ||||||||||||||||
Stockholders’ equity: | ||||||||||||||||
Common stock, $0.01 par value, 200,000,000 shares authorized, 159,034,734 issued and outstanding at December 31, 2019; 200,000,000 shares authorized, 164,273,447 issued and outstanding at December 31, 2018 |
2 | 2 | ||||||||||||||
Additional paid-in capital | 12,357 | 12,936 | ||||||||||||||
Retained earnings | 890 | 762 | ||||||||||||||
Total Diamondback Energy, Inc. stockholders’ equity | 13,249 | 13,700 | ||||||||||||||
Non-controlling interest | 1,657 | 467 | ||||||||||||||
Total equity | 14,906 | 14,167 | ||||||||||||||
Total liabilities and equity | $ | 23,531 | $ | 21,596 | ||||||||||||
Diamondback Energy, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||||||||||||
(unaudited, $ in millions except per share data, shares in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||||||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||||||||||||||||||||
Oil, natural gas and natural gas liquid sales | $ | 1,089 | $ | 623 | $ | 3,887 | $ | 2,130 | ||||||||||||||||||||||||||||||||||||||
Lease bonus | — | 1 | 4 | 3 | ||||||||||||||||||||||||||||||||||||||||||
Midstream services | 13 | 7 | 64 | 34 | ||||||||||||||||||||||||||||||||||||||||||
Other operating income | 2 | 2 | 9 | 9 | ||||||||||||||||||||||||||||||||||||||||||
Total revenues | 1,104 | 633 | 3,964 | 2,176 | ||||||||||||||||||||||||||||||||||||||||||
Costs and expenses: | ||||||||||||||||||||||||||||||||||||||||||||||
Lease operating expenses | 126 | 76 | 490 | 205 | ||||||||||||||||||||||||||||||||||||||||||
Production and ad valorem taxes | 68 | 40 | 248 | 133 | ||||||||||||||||||||||||||||||||||||||||||
Gathering and transportation | 34 | 9 | 88 | 26 | ||||||||||||||||||||||||||||||||||||||||||
Midstream services | 31 | 23 | 91 | 72 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 401 | 232 | 1,447 | 623 | ||||||||||||||||||||||||||||||||||||||||||
Impairment of oil and natural gas properties | 790 | — | 790 | — | ||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses | 36 | 20 | 104 | 65 | ||||||||||||||||||||||||||||||||||||||||||
Asset retirement obligation accretion | 1 | 1 | 7 | 2 | ||||||||||||||||||||||||||||||||||||||||||
Merger and integration expense | — | 36 | — | 36 | ||||||||||||||||||||||||||||||||||||||||||
Other operating expense | 1 | 1 | 4 | 3 | ||||||||||||||||||||||||||||||||||||||||||
Total costs and expenses | 1,488 | 438 | 3,269 | 1,165 | ||||||||||||||||||||||||||||||||||||||||||
Income (loss) from operations | (384 | ) | 195 | 695 | 1,011 | |||||||||||||||||||||||||||||||||||||||||
Other income (expense): | ||||||||||||||||||||||||||||||||||||||||||||||
Interest expense, net | (39 | ) | (38 | ) | (172 | ) | (87 | ) | ||||||||||||||||||||||||||||||||||||||
Other (expense) income, net | (7 | ) | — | (2 | ) | 89 | ||||||||||||||||||||||||||||||||||||||||
(Loss) gain on derivative instruments, net | (111 | ) | 240 | (108 | ) | 101 | ||||||||||||||||||||||||||||||||||||||||
Gain (loss) on revaluation of investment | 1 | (6 | ) | 5 | (1 | ) | ||||||||||||||||||||||||||||||||||||||||
Loss on extinguishment of debt | (56 | ) | — | (56 | ) | — | ||||||||||||||||||||||||||||||||||||||||
Total other (expense) income, net | (212 | ) | 196 | (333 | ) | 102 | ||||||||||||||||||||||||||||||||||||||||
Income (loss) before income taxes | (596 | ) | 391 | 362 | 1,113 | |||||||||||||||||||||||||||||||||||||||||
(Benefit from) provision for income taxes | (124 | ) | 85 | 47 | 168 | |||||||||||||||||||||||||||||||||||||||||
Net income (loss) | (472 | ) | 306 | 315 | 945 | |||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to non-controlling interest | 15 | (1 | ) | 75 | 99 | |||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Diamondback Energy, Inc. | $ | (487 | ) | $ | 307 | $ | 240 | $ | 846 | |||||||||||||||||||||||||||||||||||||
Earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | (3.04 | ) | $ | 2.50 | $ | 1.47 | $ | 8.09 | |||||||||||||||||||||||||||||||||||||
Diluted | $ | (3.04 | ) | $ | 2.50 | $ | 1.47 | $ | 8.06 | |||||||||||||||||||||||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | 159,998 | 122,510 | 163,493 | 104,622 | ||||||||||||||||||||||||||||||||||||||||||
Diluted | 160,154 | 122,739 | 163,843 | 104,929 | ||||||||||||||||||||||||||||||||||||||||||
Dividends declared per share | $ | 0.3750 | $ | 0.1250 | $ | 0.9375 | $ | 0.5000 | ||||||||||||||||||||||||||||||||||||||
Diamondback Energy, Inc. | |||||||||||||||||||
Consolidated Statements of Cash Flows | |||||||||||||||||||
(unaudited, in millions) | |||||||||||||||||||
Year Ended December 31, | |||||||||||||||||||
2019 |
2018 |
||||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||
Net income | $ | 315 | $ | 945 | |||||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||||
Provision for deferred income taxes | 47 | 168 | |||||||||||||||||
Impairment of oil and natural gas properties | 790 | — | |||||||||||||||||
Asset retirement obligation accretion | 7 | 2 | |||||||||||||||||
Depreciation, depletion and amortization | 1,447 | 623 | |||||||||||||||||
Amortization of debt issuance costs | 9 | 12 | |||||||||||||||||
Loss on early extinguishment of debt | 56 | — | |||||||||||||||||
Change in fair value of derivative instruments | 188 | (222 | ) | ||||||||||||||||
Loss from equity investment | 6 | — | |||||||||||||||||
(Gain) loss on revaluation of investment | (5 | ) | 1 | ||||||||||||||||
Equity-based compensation expense | 48 | 27 | |||||||||||||||||
(Gain) loss on sale of assets, net | (1 | ) | 3 | ||||||||||||||||
(Gain) loss on sale of inventory | (1 | ) | — | ||||||||||||||||
Restricted cash | (5 | ) | — | ||||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||
Accounts receivable | (187 | ) | 13 | ||||||||||||||||
Inventories | (10 | ) | (14 | ) | |||||||||||||||
Prepaid expenses and other | 29 | 25 | |||||||||||||||||
Accounts payable and accrued liabilities | (129 | ) | (7 | ) | |||||||||||||||
Income tax payable | — | (1 | ) | ||||||||||||||||
Accrued interest | (5 | ) | (22 | ) | |||||||||||||||
Revenues and royalties payable | 135 | 12 | |||||||||||||||||
Net cash provided by operating activities | 2,734 | 1,565 | |||||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||
Drilling, completions and non-operated additions to oil and natural gas properties | (2,557 | ) | (1,359 | ) | |||||||||||||||
Infrastructure additions to oil and natural gas properties | (120 | ) | (102 | ) | |||||||||||||||
Additions to midstream assets | (244 | ) | (204 | ) | |||||||||||||||
Purchase of other property, equipment and land | (5 | ) | (7 | ) | |||||||||||||||
Acquisition of leasehold interests | (443 | ) | (1,371 | ) | |||||||||||||||
Acquisition of mineral interests | (333 | ) | (440 | ) | |||||||||||||||
Proceeds from sale of assets | 300 | 80 | |||||||||||||||||
Investment in real estate | (1 | ) | (111 | ) | |||||||||||||||
Funds held in escrow | — | 11 | |||||||||||||||||
Equity investments | (485 | ) | — | ||||||||||||||||
Net cash used in investing activities | (3,888 | ) | (3,503 | ) | |||||||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from borrowings under credit facility | 2,350 | 2,652 | |||||||||||||||||
Repayment under credit facility | (3,718 | ) | (1,242 | ) | |||||||||||||||
Repayment on Energen's credit facility | — | (559 | ) | ||||||||||||||||
Proceeds from senior notes | 3,469 | 1,062 | |||||||||||||||||
Repayment of senior notes | (1,250 | ) | — | ||||||||||||||||
Premium on extinguishment of debt | (44 | ) | — | ||||||||||||||||
Proceeds from joint venture | 39 | — | |||||||||||||||||
Debt issuance costs | (18 | ) | (25 | ) | |||||||||||||||
Public offering costs | (41 | ) | (3 | ) | |||||||||||||||
Proceeds from public offerings | 1,106 | 305 | |||||||||||||||||
Proceeds from exercise of stock options | 9 | — | |||||||||||||||||
Repurchased shares for tax withholdings | (13 | ) | (14 | ) | |||||||||||||||
Repurchased as part of share buyback | (593 | ) | — | ||||||||||||||||
Dividends to stockholders | (112 | ) | (37 | ) | |||||||||||||||
Distributions to non-controlling interest | (122 | ) | (98 | ) | |||||||||||||||
Net cash provided by financing activities | 1,062 | 2,041 | |||||||||||||||||
Net (decrease) increase in cash and cash equivalents | (92 | ) | 103 | ||||||||||||||||
Cash and cash equivalents at beginning of period | 215 | 112 | |||||||||||||||||
Cash and cash equivalents at end of period | $ | 123 | $ | 215 | |||||||||||||||
Supplemental disclosure of cash flow information: | |||||||||||||||||||
Interest paid, net of capitalized interest | $ | 237 | $ | 114 | |||||||||||||||
Cash paid for income taxes | $ | — | $ | 1 | |||||||||||||||
Supplemental disclosure of non-cash transactions: | |||||||||||||||||||
Change in accrued capital expenditures | $ | (20 | ) | $ | 274 | ||||||||||||||
Capitalized stock-based compensation | $ | 17 | $ | 10 | |||||||||||||||
Common stock issued for Ajax | $ | — | $ | 340 | |||||||||||||||
Common stock issued for business combination(1) | $ | — | $ | 7,136 | |||||||||||||||
Asset retirement obligations acquired | $ | 4 | $ | 111 | |||||||||||||||
(1) Includes $7 billion of Common stock issued for business combination, $14 million for stock options assumed and $52 million for restricted stock units assumed. |
Diamondback Energy, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||
Selected Operating Data | ||||||||||||||||||||||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||||||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||||||||||||||||||||||
Production Data: | ||||||||||||||||||||||||||||||||||||||||||||||
Oil (MBbls) | 17,937 | 11,968 | 68,518 | 34,367 | ||||||||||||||||||||||||||||||||||||||||||
Natural gas (MMcf) | 28,219 | 12,952 | 97,613 | 34,669 | ||||||||||||||||||||||||||||||||||||||||||
Natural gas liquids (MBbls) | 5,078 | 2,689 | 18,498 | 7,465 | ||||||||||||||||||||||||||||||||||||||||||
Combined volumes (MBOE)(1)(2) | 27,718 | 16,816 | 103,285 | 47,610 | ||||||||||||||||||||||||||||||||||||||||||
Daily oil volumes (BO/d) | 194,972 | 130,091 | 187,721 | 94,156 | ||||||||||||||||||||||||||||||||||||||||||
Daily combined volumes (BOE/d)(2) | 301,284 | 182,785 | 282,972 | 130,439 | ||||||||||||||||||||||||||||||||||||||||||
Average Prices: | ||||||||||||||||||||||||||||||||||||||||||||||
Oil ($ per Bbl) | $ | 54.74 | $ | 45.51 | $ | 51.87 | $ | 54.66 | ||||||||||||||||||||||||||||||||||||||
Natural gas ($ per Mcf) | $ | 1.07 | $ | 1.62 | $ | 0.68 | $ | 1.76 | ||||||||||||||||||||||||||||||||||||||
Natural gas liquids ($ per Bbl) | $ | 15.15 | $ | 21.10 | $ | 14.42 | $ | 25.47 | ||||||||||||||||||||||||||||||||||||||
Combined ($ per BOE) | $ | 39.28 | $ | 37.01 | $ | 37.63 | $ | 44.73 | ||||||||||||||||||||||||||||||||||||||
Oil, hedged ($ per Bbl)(3) | $ | 54.69 | $ | 45.31 | $ | 51.96 | $ | 51.20 | ||||||||||||||||||||||||||||||||||||||
Natural gas, hedged ($ per MMbtu)(3) | $ | 1.15 | $ | 1.44 | $ | 0.86 | $ | 1.72 | ||||||||||||||||||||||||||||||||||||||
Natural gas liquids, hedged ($ per Bbl)(1) | $ | 15.93 | $ | 21.09 | $ | 15.20 | $ | 25.46 | ||||||||||||||||||||||||||||||||||||||
Average price, hedged ($ per BOE)(3) | $ | 39.48 | $ | 36.72 | $ | 38.00 | $ | 42.20 | ||||||||||||||||||||||||||||||||||||||
Average Costs per BOE: | ||||||||||||||||||||||||||||||||||||||||||||||
Lease operating expense | $ | 4.52 | $ | 4.51 | $ | 4.74 | $ | 4.31 | ||||||||||||||||||||||||||||||||||||||
Production and ad valorem taxes | 2.46 | 2.36 | 2.40 | 2.79 | ||||||||||||||||||||||||||||||||||||||||||
Gathering and transportation expense | 1.25 | 0.56 | 0.86 | 0.55 | ||||||||||||||||||||||||||||||||||||||||||
General and administrative - cash component | 0.54 | 0.67 | 0.54 | 0.79 | ||||||||||||||||||||||||||||||||||||||||||
Total operating expense - cash | $ | 8.77 | $ | 8.10 | $ | 8.54 | $ | 8.44 | ||||||||||||||||||||||||||||||||||||||
General and administrative - non-cash component | $ | 0.73 | $ | 0.49 | $ | 0.46 | $ | 0.57 | ||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | $ | 14.48 | $ | 13.77 | $ | 14.01 | $ | 13.09 | ||||||||||||||||||||||||||||||||||||||
Interest expense, net | $ | 1.40 | $ | 2.26 | $ | 1.66 | $ | 1.83 | ||||||||||||||||||||||||||||||||||||||
Merger and 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, interest expense, net, depreciation, depletion and amortization, impairment expense, non-cash equity-based compensation expense, capitalized equity-based compensation expense, asset retirement obligation accretion expense, loss on extinguishment of debt, (gain) 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. 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 non-GAAP financial measure of Adjusted EBITDA to the GAAP financial measure of net income.
Diamondback Energy, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Adjusted EBITDA to Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
(unaudited, in millions) | ||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, |
Year Ended December 31, |
|||||||||||||||||||||||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | $ | (472 | ) | $ | 306 | $ | 315 | $ | 945 | |||||||||||||||||||||||||||||||||||||
Non-cash loss (gain) on derivative instruments, net | 158 | (246 | ) | 188 | (222 | ) | ||||||||||||||||||||||||||||||||||||||||
Interest expense, net | 39 | 38 | 172 | 87 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation, depletion and amortization | 401 | 232 | 1,447 | 623 | ||||||||||||||||||||||||||||||||||||||||||
Impairment of oil and natural gas properties | 790 | — | 790 | — | ||||||||||||||||||||||||||||||||||||||||||
Non-cash equity-based compensation expense | 29 | 11 | 65 | 37 | ||||||||||||||||||||||||||||||||||||||||||
Capitalized equity-based compensation expense | (8 | ) | (3 | ) | (17 | ) | (10 | ) | ||||||||||||||||||||||||||||||||||||||
Asset retirement obligation accretion expense | 1 | 1 | 7 | 2 | ||||||||||||||||||||||||||||||||||||||||||
Loss on extinguishment of debt | 56 | — | 56 | — | ||||||||||||||||||||||||||||||||||||||||||
Loss (gain) on revaluation of investment | (1 | ) | 6 | (5 | ) | 1 | ||||||||||||||||||||||||||||||||||||||||
Merger and integration expense | — | 36 | — | 36 | ||||||||||||||||||||||||||||||||||||||||||
Income tax (benefit) provision | (124 | ) | 85 | 47 | 168 | |||||||||||||||||||||||||||||||||||||||||
Consolidated Adjusted EBITDA | $ | 869 | $ | 466 | $ | 3,065 | $ | 1,667 | ||||||||||||||||||||||||||||||||||||||
Adjustment for non-controlling interest | (42 | ) | (11 | ) | (116 | ) | (129 | ) | ||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA attributable to Diamondback Energy, Inc | $ | 827 | $ | 455 | $ | 2,949 | $ | 1,538 | ||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA per common share: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ | 5.17 | $ | 3.73 | $ | 18.04 | $ | 14.71 | ||||||||||||||||||||||||||||||||||||||
Diluted | $ | 5.16 | $ | 3.72 | $ | 18.00 | $ | 14.67 | ||||||||||||||||||||||||||||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||
Basic | 159,998 | 122,510 | 163,493 | 104,622 | ||||||||||||||||||||||||||||||||||||||||||
Diluted | 160,154 | 122,739 | 163,843 | 104,929 | ||||||||||||||||||||||||||||||||||||||||||
Adjusted net income is a non-GAAP financial measure equal to net income attributable to
The following table presents a reconciliation of adjusted net income to net income:
Diamondback Energy, Inc. | ||||||||||||||||||||||||||||||||||||||||||||||
Adjusted Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
(unaudited, in millions, except share amounts and per share data) | ||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2019 |
Year Ended December 31, 2019 |
|||||||||||||||||||||||||||||||||||||||||||||
Pre-Tax Amounts |
Amounts Per Share |
Pre-Tax Amounts |
Amounts Per Share |
|||||||||||||||||||||||||||||||||||||||||||
Net income (loss) attributable to Diamondback Energy, Inc | $ | (487 | ) | (3.04 | ) | $ | 240 | $ | 1.47 | |||||||||||||||||||||||||||||||||||||
Non-cash gain on derivative instruments | 158 | 0.99 | 188 | 1.15 | ||||||||||||||||||||||||||||||||||||||||||
Gain on revaluation of investments | (1 | ) | (0.01 | ) | (5 | ) | (0.03 | ) | ||||||||||||||||||||||||||||||||||||||
Loss on extinguishment of debt | 56 | 0.35 | 56 | 0.34 | ||||||||||||||||||||||||||||||||||||||||||
Impairment of oil and natural gas properties | 790 | 4.94 | 790 | 4.82 | ||||||||||||||||||||||||||||||||||||||||||
Adjusted income excluding above items | 516 | 3.23 | 1,269 | 7.75 | ||||||||||||||||||||||||||||||||||||||||||
Income tax adjustment for above items | (208 | ) | (1.30 | ) | (134 | ) | (0.82 | ) | ||||||||||||||||||||||||||||||||||||||
Adjusted net income | $ | 308 | $ | 1.93 | $ | 1,135 | $ | 6.93 | ||||||||||||||||||||||||||||||||||||||
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 millions) | December 31, 2019 | ||||
Standardized measure of discounted future net cash flows | $ | 10,184 | |||
Add: Present value of future income tax discounted at 10% | 1,075 | ||||
PV-10 | $ | 11,259 | |||
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 2020 | Q2 2020 |
Q3 2020 |
Q4 2020 |
||||||||||||||||||||||||||||||||
Swaps - WTI (Cushing) | |||||||||||||||||||||||||||||||||||
15,681 | 15,000 | 11,000 | 11,000 | ||||||||||||||||||||||||||||||||
$ | 57.65 | $ | 57.52 | $ | 58.13 | $ | 58.13 | ||||||||||||||||||||||||||||
Swaps - WTI (Magellan East Houston) | 6,000 | 6,000 | 6,000 | 6,000 | |||||||||||||||||||||||||||||||
$ | 62.80 | $ | 62.80 | $ | 62.80 | $ | 62.80 | ||||||||||||||||||||||||||||
Swaps - Crude Brent Oil | 14,533 | 13,000 | 7,000 | 7,000 | |||||||||||||||||||||||||||||||
$ | 61.34 | $ | 60.84 | $ | 60.74 | $ | 60.74 | ||||||||||||||||||||||||||||
Three-Way Collar - WTI (Cushing) | 19,700 | 19,700 | 17,700 | 17,700 | |||||||||||||||||||||||||||||||
Short Put Price ($/Bbl) | $ | 43.98 | $ | 43.98 | $ | 44.44 | $ | 44.44 | |||||||||||||||||||||||||||
Long Put Price ($/Bbl) | $ | 53.98 | $ | 53.98 | $ | 54.44 | $ | 54.44 | |||||||||||||||||||||||||||
Ceiling Price ($/Bbl) | $ | 65.18 | $ | 65.18 | $ | 65.68 | $ | 65.68 | |||||||||||||||||||||||||||
Three-Way Collar - WTI (Magellan East Houston) | 14,000 | 14,000 | 14,000 | 14,000 | |||||||||||||||||||||||||||||||
Short Put Price ($/Bbl) | $ | 50.00 | $ | 50.00 | $ | 50.00 | $ | 50.00 | |||||||||||||||||||||||||||
Long Put Price ($/Bbl) | $ | 60.00 | $ | 60.00 | $ | 60.00 | $ | 60.00 | |||||||||||||||||||||||||||
Ceiling Price ($/Bbl) | $ | 68.61 | $ | 68.61 | $ | 68.61 | $ | 68.61 | |||||||||||||||||||||||||||
Three-Way Collar - Crude Brent Oil | 34,250 | 34,250 | 34,250 | 34,250 | |||||||||||||||||||||||||||||||
Short Put Price ($/Bbl) | $ | 50.00 | $ | 50.00 | $ | 50.00 | $ | 50.00 | |||||||||||||||||||||||||||
Long Put Price ($/Bbl) | $ | 60.00 | $ | 60.00 | $ | 60.00 | $ | 60.00 | |||||||||||||||||||||||||||
Ceiling Price ($/Bbl) | $ | 70.76 | $ | 70.76 | $ | 70.76 | $ | 70.76 | |||||||||||||||||||||||||||
Costless Put Spreads - WTI (Cushing) | 1,632 | 2,475 | 2,475 | 2,475 | |||||||||||||||||||||||||||||||
Short Put Price ($/Bbl) | $ | 50.50 | $ | 50.50 | $ | 50.50 | $ | 50.50 | |||||||||||||||||||||||||||
Long Put Price ($/Bbl) | $ | 60.50 | $ | 60.50 | $ | 60.50 | $ | 60.50 | |||||||||||||||||||||||||||
Costless Put Spreads - Crude Brent Oil | 3,462 | 5,250 | 5,250 | 5,250 | |||||||||||||||||||||||||||||||
Short Put Price ($/Bbl) | $ | 52.38 | $ | 52.38 | $ | 52.38 | $ | 52.38 | |||||||||||||||||||||||||||
Long Put Price ($/Bbl) | $ | 65.00 | $ | 65.00 | $ | 65.00 | $ | 65.00 | |||||||||||||||||||||||||||
Basis Swaps - WTI | 41,538 | 41,538 | 41,087 | 41,087 | |||||||||||||||||||||||||||||||
$ | (1.21 | ) | $ | (1.21 | ) | $ | (1.21 | ) | $ | (1.21 | ) | ||||||||||||||||||||||||
Roll Swaps - WTI |
20,000 | 20,000 | 20,000 | 20,000 | |||||||||||||||||||||||||||||||
$ | 0.44 | $ | 0.44 | $ | 0.44 | $ | 0.44 | ||||||||||||||||||||||||||||
Natural Gas (MMbtu/day, $/MMbtu) |
|||||||||||||||||||||||||||||||||||||||||||||
Q1 2020 | Q2 2020 | Q3 2020 | Q4 2020 | FY 2021 | |||||||||||||||||||||||||||||||||||||||||
Natural Gas Swaps - Henry Hub |
|||||||||||||||||||||||||||||||||||||||||||||
30,000 | 30,000 | 30,000 | 30,000 | — | |||||||||||||||||||||||||||||||||||||||||
$ | 2.55 | $ | 2.55 | $ | 2.55 | $ | 2.55 | $ | — | ||||||||||||||||||||||||||||||||||||
Natural Gas Swaps - Waha Hub | 80,000 | 80,000 | 90,000 | 90,000 | — | ||||||||||||||||||||||||||||||||||||||||
$ | 1.68 | $ | 1.68 | $ | 1.58 | $ | 1.58 | $ | — | ||||||||||||||||||||||||||||||||||||
Natural Gas Basis Swaps - Waha Hub | 70,000 | 120,000 | 120,000 | 120,000 | 150,000 | ||||||||||||||||||||||||||||||||||||||||
$ | (1.19 | ) | $ | (1.46 | ) | $ | (1.46 | ) | $ | (1.46 | ) | $ | (0.70 | ) |
Investor Contact:
+1 432.221.7467
alawlis@diamondbackenergy.com
Source: Diamondback Energy, Inc.