Aug 1, 2022

Diamondback Energy, Inc. Announces Second Quarter 2022 Financial and Operating Results; Increases Share Repurchase Authorization to $4 Billion

MIDLAND, Texas, Aug. 01, 2022 (GLOBE NEWSWIRE) -- Diamondback Energy, Inc. (NASDAQ: FANG) (“Diamondback” or the “Company”) today announced financial and operating results for the second quarter ended June 30, 2022.

SECOND QUARTER 2022 HIGHLIGHTS

  • Average production of 221.1 MBO/d (380.5 MBOE/d)
  • Cash flow from operating activities of $1.7 billion; Operating Cash Flow Before Working Capital Changes (as defined and reconciled below) of $1.8 billion
  • Cash capital expenditures of $468 million
  • Free Cash Flow (as defined and reconciled below) of $1.3 billion
  • As previously announced, increasing annual base dividend by 7% to $3.00 per share; declared Q2 2022 base cash dividend of $0.75 per share payable on August 23, 2022; implies a 2.3% annualized yield based on July 29, 2022 closing share price of $128.02
  • Announcing a variable cash dividend of $2.30 per share payable on August 23, 2022; total base-plus-variable dividend of $3.05 per share implies a 9.5% annualized yield based on July 29, 2022 closing share price of $128.02
  • Repurchased 2,368,816 shares of common stock in Q2 2022 for $303 million (at a weighted average price of $127.61/share); repurchased 1,761,363 shares of common stock to date in Q3 2022 for $200 million (at a weighted average price of $113.70/share)
  • Total Q2 2022 return of capital of $837 million; represents 63% of Q2 2022 Free Cash Flow (as defined and reconciled below) from stock repurchases and the declared base-plus-variable dividend
  • Board approved a $2.0 billion increase to share repurchase program authorization to $4.0 billion from $2.0 billion previously
  • As previously announced, increasing quarterly return of capital commitment to at least 75% of Free Cash Flow beginning in Q3 2022; up from at least 50% of Free Cash Flow
  • Repurchased ~$337 million in aggregate principal amount across multiple tranches of Diamondback's Senior Notes at an average cost of 95.5% of par (~$322 million)
  • In July 2022, paid off $20 million in legacy Energen notes due July 2022 and called $25 million in QEP notes due October 2022 at par, removing all 2022 debt maturities
  • Rattler Midstream LP buy-in transaction expected to close in late August 2022

“Diamondback continued to build on its execution track record in the second quarter. The Company generated a record $1.3 billion in Free Cash Flow, exceeding last quarter’s prior Company record by 35%. We used the cash to reduce our net debt by 5% quarter over quarter, pay a total dividend of $3.05 per share and buy back over 2.3 million shares,” stated Travis Stice, Chairman and Chief Executive Officer of Diamondback. “We continue to focus on operational excellence and cost control in this inflationary operating environment, working to mitigate and offset the persistent inflationary pressures we are seeing across our business. Diamondback has a strong track record of cost control, and we expect to continue to improve on this track record in the coming quarters.”

Mr. Stice continued, “Beginning this quarter, we have committed to return a minimum of 75% of our Free Cash Flow to stockholders, which places Diamondback’s cash returns framework at the forefront of the industry. We believe this combination of execution, cost control and cash returns presents a differentiated value proposition to our stockholders that is not reflected in today’s equity value, which is why our Board approved a $2.0 billion increase to our share repurchase authorization to $4.0 billion.”

OPERATIONS UPDATE

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

Total Activity (Gross Operated):      
  Number of Wells Drilled   Number of Wells Completed
Midland Basin 43   56
Delaware Basin 9   6
Total 52   62


Total Activity (Net Operated):      
  Number of Wells Drilled   Number of Wells Completed
Midland Basin 39   52
Delaware Basin 9   6
Total 48   58

During the second quarter of 2022, Diamondback drilled 43 gross horizontal wells in the Midland Basin and nine gross horizontal wells in the Delaware Basin. The Company turned 56 operated horizontal wells to production in the Midland Basin and six operated horizontal wells to production in the Delaware Basin. The average lateral length for the wells completed during the second quarter was 10,444 feet. Operated completions during the second quarter consisted of 20 Wolfcamp A wells, 15 Lower Spraberry wells, 13 Wolfcamp B wells, seven Jo Mill wells, five Middle Spraberry wells and two Second Bone Spring wells.

In the first half of 2022, Diamondback drilled 90 gross horizontal wells in the Midland Basin and 23 gross horizontal wells in the Delaware Basin. The Company turned 110 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 wells completed during the first six months of 2022 was 10,030 feet, and consisted of 35 Wolfcamp A wells, 34 Lower Spraberry wells, 19 Jo Mill wells, 19 Wolfcamp B wells, 14 Middle Spraberry wells, eight Second Bone Spring wells, one Third Bone Spring well and one Barnett well.

FINANCIAL UPDATE

Diamondback's second quarter 2022 net income was $1.4 billion, or $7.93 per diluted share. Adjusted net income (as defined and reconciled below) was $1.3 billion, or $7.07 per diluted share.

Second quarter 2022 cash flow from operating activities was $1.7 billion. Through the first half of 2022, Diamondback's cash flow from operating activities was $3.0 billion.

During the second quarter of 2022, Diamondback spent $407 million on operated and non-operated drilling and completions, $38 million on infrastructure and $23 million on midstream, for total cash capital expenditures of $468 million. Activity-based capital expenditures for the second quarter of 2022 were approximately $517 million. During the first half of 2022, Diamondback has spent $781 million on operated and non-operated drilling and completions, $82 million on infrastructure and $42 million on midstream, for total cash capital expenditures of $905 million.

Second quarter 2022 Consolidated Adjusted EBITDA (as defined and reconciled below) was $2.1 billion. Adjusted EBITDA net of non-controlling interest (as defined and reconciled below) was $2.0 billion.

Diamondback's second quarter 2022 Free Cash Flow was $1.3 billion. Through June 30, 2022, Diamondback's Free Cash Flow was $2.3 billion.

Second quarter 2022 average unhedged realized prices were $108.80 per barrel of oil, $6.15 per Mcf of natural gas and $40.69 per barrel of natural gas liquids ("NGLs"), resulting in a total equivalent unhedged realized price of $79.49 per BOE.

Diamondback's cash operating costs for the second quarter of 2022 were $12.24 per BOE, including lease operating expenses ("LOE") of $4.59 per BOE, cash general and administrative ("G&A") expenses of $0.75 per BOE, production and ad valorem taxes of $5.14 per BOE and gathering and transportation expenses of $1.76 per BOE.

As of June 30, 2022, Diamondback had $21 million in standalone cash and $33 million of borrowings outstanding under its revolving credit facility, with approximately $1.6 billion available for future borrowing under the facility and approximately $1.6 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 second quarter of 2022 payable on August 23, 2022, to stockholders of record at the close of business on August 16, 2022.

The Company's Board of Directors also declared a variable cash dividend of $2.30 per common share for the second quarter of 2022 payable on August 23, 2022, to stockholders of record at the close of business on August 16, 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 $2.0 billion of common stock. On July 28, 2022, Diamondback's Board of Directors approved increasing total authorized common stock repurchases to $4.0 billion. To date, Diamondback has repurchased 8,314,701 shares of common stock at an average share price of $113.07 for a total cost of approximately $940 million. 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.

FULL YEAR 2022 GUIDANCE

Below is Diamondback's guidance for the full year 2022, which includes third quarter production, cash tax and capital guidance. Diamondback is raising the midpoints of both total and oil net production for the year due to the production outperformance seen year-to-date as well as the Company's confidence in its forward outlook. Diamondback is also increasing its lease operating expense guidance for the year primarily due to the realized and expected increase in the cost of power in Texas.

  2022 Guidance 2022 Guidance
  Diamondback Energy, Inc. Viper Energy Partners LP
     
Total net production – MBOE/d 374 - 380 32.50 - 33.75
Oil production – MBO/d 220 - 222 19.00 - 19.75
Q3 2022 oil production - MBO/d (total - MBOE/d) 218 - 222 (370 - 378)  
     
Unit costs ($/BOE)    
Lease operating expenses, including workovers $4.50 - $5.00  
G&A    
Cash G&A $0.65 - $0.80 $0.60 - $0.80
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 $1.70 - $1.80  
     
Production and ad valorem taxes (% of revenue)(a) 7% - 8% 7%
Corporate tax rate (% of pre-tax income) 23%  
Cash tax rate (% of pre-tax income) 10% - 15% 13% - 18%
Q3 2022 Cash taxes ($ - million) $195 - $225 $6 - $10
     
Capital Budget ($ - million)    
Drilling, completion, capital workovers, and non-operated properties $1,630 - $1,670  
Midstream (ex. equity method investments) $80 - $100  
Infrastructure and environmental $110 - $130  
2022 Capital expenditures $1,820 - $1,900  
Q3 2022 Capital expenditures $470 - $510  
     
Gross horizontal wells drilled (net) 270 - 290 (248 - 267)  
Gross horizontal wells completed (net) 260 - 280 (240 - 258)  
Average lateral length (Ft.) ~10,200'  
Midland Basin well costs per lateral foot ~$580  
Delaware Basin well costs per lateral foot ~$780  
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.

CONFERENCE CALL

Diamondback will host a conference call and webcast for investors and analysts to discuss its results for the second quarter of 2022 on Tuesday, August 2, 2022 at 9:00 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; 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.

Important Information for Investors; Additional Information and Where to Find It

This communication is for information purposes only does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any sale, issuance, exchange or transfer of the securities referred to in this document in any jurisdiction in contravention of applicable law. In connection with the pending merger, Diamondback has filed with the Securities and Exchange Commission (the “SEC”) a registration statement on Form S-4, as amended, that includes an information statement that also constitutes a prospectus of Diamondback. Diamondback’s registration statement on Form S-4, as amended, was declared effective by the SEC on July 28, 2022, and Diamondback’s Rule 424(b)(3) prospectus and Rattler’s information statement were filed with the SEC on the same date. Each of Diamondback and Rattler have also filed other relevant documents with the SEC regarding the pending merger. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the U.S. Securities Act of 1933, as amended.

INVESTORS AND SECURITY HOLDERS OF DIAMONDBACK AND RATTLER ARE URGED TO READ THE REGISTRATION STATEMENT, INFORMATION STATEMENT/PROSPECTUS AND OTHER DOCUMENTS THAT HAVE BEEN FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY BECAUSE THEY CONTAIN IMPORTANT INFORMATION ABOUT THE PENDING MERGER.

Investors and security holders are able to obtain free copies of these documents and other documents containing important information about Diamondback and Rattler through the website maintained by the SEC at http://www.sec.gov. Copies of the documents filed with the SEC by Diamondback are available free of charge on Diamondback’s website at https://www.diamondbackenergy.com under the tab “Investors” and then under the heading “Financial Information.” Copies of the documents filed with the SEC by Rattler are available free of charge on Rattler’s website at https://www.rattlermidstream.com under the tab “Investors” and then under the heading “Financial Information.”

Participants in the Solicitation

Diamondback, Rattler, the directors and executive officers of Diamondback and the general partner of Rattler, as applicable, and certain other persons may be deemed to be participants in the solicitation of proxies and consents in respect of the pending merger. Information regarding the directors and executive officers of Diamondback is available in its definitive proxy statement for its 2022 annual meeting, filed with the SEC on April 28, 2022, and in Diamondback’s annual report on Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on February 24, 2022. Information regarding the directors and executive officers of the general partner of Rattler is available in Rattler’s annual report on Form 10-K for the fiscal year ended December 31, 2021 filed with the SEC on February 24, 2022. Other information regarding the participants in the solicitations and a description of their direct and indirect interests, by security holdings or otherwise, are contained in the information statement/prospectus and other relevant materials filed with the SEC. Investors should read the information statement/prospectus carefully before making any investment decisions. You may obtain free copies of these documents from Diamondback or Rattler using the sources indicated above.

 

Diamondback Energy, Inc.
Condensed Consolidated Balance Sheets
(unaudited, in millions, except share amounts)
       
  June 30,   December 31,
    2022       2021  
Assets      
Current assets:      
Cash and cash equivalents $ 43     $ 654  
Restricted cash   16       18  
Accounts receivable:      
Joint interest and other, net   76       72  
Oil and natural gas sales, net   961       598  
Inventories   65       62  
Derivative instruments   17       13  
Income tax receivable         1  
Prepaid expenses and other current assets   23       28  
Total current assets   1,201       1,446  
Property and equipment:      
Oil and natural gas properties, full cost method of accounting ($8,097 million and $8,496 million excluded from amortization at June 30, 2022 and December 31, 2021, respectively)   34,200       32,914  
Midstream assets   1,139       1,076  
Other property, equipment and land   190       174  
Accumulated depletion, depreciation, amortization and impairment   (14,160 )     (13,545 )
Property and equipment, net   21,369       20,619  
Funds held in escrow         12  
Equity method investments   660       613  
Derivative instruments   33       4  
Deferred income taxes, net   33       40  
Investment in real estate, net   87       88  
Other assets   65       76  
Total assets $ 23,448     $ 22,898  
Liabilities and Stockholders’ Equity      
Current liabilities:      
Accounts payable - trade $ 62     $ 36  
Accrued capital expenditures   323       295  
Current maturities of long-term debt   55       45  
Other accrued liabilities   420       419  
Revenues and royalties payable   615       452  
Derivative instruments   162       174  
Deferred income taxes   3       17  
Total current liabilities   1,640       1,438  
Long-term debt   5,401       6,642  
Derivative instruments   123       29  
Asset retirement obligations   260       166  
Deferred income taxes   1,600       1,338  
Other long-term liabilities   34       40  
Total liabilities   9,058       9,653  
Stockholders’ equity:      
Common stock, $0.01 par value; 400,000,000 shares authorized; 175,201,453 and 177,551,347 shares issued and outstanding at June 30, 2022 and December 31, 2021, respectively   2       2  
Additional paid-in capital   13,772       14,084  
Retained earnings (accumulated deficit)   (458 )     (1,998 )
Total Diamondback Energy, Inc. stockholders’ equity   13,316       12,088  
Non-controlling interest   1,074       1,157  
Total equity   14,390       13,245  
Total liabilities and equity $ 23,448     $ 22,898  
               


Diamondback Energy, Inc.
Condensed Consolidated Statements of Operations
(unaudited, $ in millions except per share data, shares in thousands)
               
  Three Months Ended June 30,   Six Months Ended June 30,
    2022       2021       2022       2021  
Revenues:              
Oil, natural gas and natural gas liquid sales $ 2,752     $ 1,667     $ 5,141     $ 2,839  
Midstream services   14       12       31       23  
Other operating income   2       2       4       3  
Total revenues   2,768       1,681       5,176       2,865  
Costs and expenses:              
Lease operating expenses   159       157       308       259  
Production and ad valorem taxes   178       105       339       180  
Gathering and transportation   61       56       120       87  
Midstream services expenses   23       23       45       51  
Depreciation, depletion, amortization and accretion   330       341       643       614  
General and administrative expenses   39       36       75       61  
Merger and integration expense         2             77  
Other operating expenses         6       8       10  
Total costs and expenses   790       726       1,538       1,339  
Income (loss) from operations   1,978       955       3,638       1,526  
Other income (expense):              
Interest expense, net   (39 )     (57 )     (79 )     (113 )
Other income (expense), net   1       (7 )     2       (6 )
Gain (loss) on derivative instruments, net   (101 )     (497 )     (653 )     (661 )
Gain (loss) on sale of equity method investments         23             23  
Gain (loss) on extinguishment of debt   (4 )           (58 )     (61 )
Income (loss) from equity investments   28       5       37       2  
Total other income (expense), net   (115 )     (533 )     (751 )     (816 )
Income (loss) before income taxes   1,863       422       2,887       710  
Provision for (benefit from) income taxes   402       94       623       159  
Net income (loss)   1,461       328       2,264       551  
Net income (loss) attributable to non-controlling interest   45       17       69       20  
Net income (loss) attributable to Diamondback Energy, Inc. $ 1,416     $ 311     $ 2,195     $ 531  
               
Earnings (loss) per common share:              
Basic $ 7.95     $ 1.70     $ 12.30     $ 3.05  
Diluted $ 7.93     $ 1.70     $ 12.28     $ 3.04  
Weighted average common shares outstanding:              
Basic   176,570       181,009       177,064       172,636  
Diluted   176,876       181,199       177,380       172,806  
Dividends declared per share $ 3.05     $ 0.45     $ 6.10     $ 0.85  


Diamondback Energy, Inc.
Consolidated Statements of Cash Flows
(unaudited, in millions)
               
  Three Months Ended June 30,   Six Months Ended June 30,
    2022       2021       2022       2021  
Cash flows from operating activities:              
Net income (loss) $ 1,461     $ 328     $ 2,264     $ 551  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:              
Provision for (benefit from) deferred income taxes   184       91       273       155  
Depreciation, depletion, amortization and accretion   330       341       643       614  
(Gain) loss on extinguishment of debt   4             58       61  
(Gain) loss on derivative instruments, net   101       497       653       661  
Cash received (paid) on settlement of derivative instruments   (300 )     (306 )     (720 )     (484 )
(Income) loss from equity investment   (28 )     (5 )     (37 )     (2 )
Equity-based compensation expense   13       13       28       23  
(Gain) loss on sale of equity method investments         (23 )           (23 )
Other   22       8       36       15  
Changes in operating assets and liabilities:              
Accounts receivable   23       (35 )     (380 )     (172 )
Income tax receivable         (1 )     1       99  
Prepaid expenses and other   13       (4 )     15       18  
Accounts payable and accrued liabilities   (8 )           (21 )     (26 )
Income tax payable   (146 )           (14 )      
Revenues and royalties payable   38       50       163       100  
Other               (3 )     (12 )
Net cash provided by (used in) operating activities   1,707       954       2,959       1,578  
Cash flows from investing activities:              
Drilling, completions and infrastructure additions to oil and natural gas properties   (445 )     (356 )     (863 )     (645 )
Additions to midstream assets   (23 )     (10 )     (42 )     (17 )
Property acquisitions   (85 )     (75 )     (381 )     (421 )
Proceeds from sale of assets   37       100       72       100  
Funds held in escrow         1       12       51  
Other         29       (30 )     34  
Net cash provided by (used in) investing activities   (516 )     (311 )     (1,232 )     (898 )
Cash flows from financing activities:              
Proceeds from borrowings under credit facilities   1,500       229       1,579       661  
Repayments under credit facilities   (1,463 )     (325 )     (1,563 )     (780 )
Proceeds from senior notes               750       2,200  
Repayment of senior notes   (365 )     (191 )     (1,865 )     (2,107 )
Proceeds from (repayments to) joint venture   (22 )     (6 )     (17 )     (10 )
Premium on extinguishment of debt   (2 )           (49 )     (166 )
Repurchased shares under buyback program   (303 )           (310 )      
Repurchased units under buyback program   (29 )     (12 )     (71 )     (36 )
Dividends to stockholders   (541 )     (72 )     (648 )     (140 )
Distributions to non-controlling interest   (63 )     (24 )     (110 )     (41 )
Financing portion of net cash received (paid) for derivative instruments         (17 )           59  
Other   (11 )     (3 )     (36 )     (32 )
Net cash provided by (used in) financing activities   (1,299 )     (421 )     (2,340 )     (392 )
Net increase (decrease) in cash and cash equivalents   (108 )     222       (613 )     288  
Cash, cash equivalents and restricted cash at beginning of period   167       174       672       108  
Cash, cash equivalents and restricted cash at end of period $ 59     $ 396     $ 59     $ 396  
                               


Diamondback Energy, Inc.
Selected Operating Data
(unaudited)
           
  Three Months Ended
June 30, 2022
  Three Months Ended
March 31, 2022
  Three Months Ended
June 30, 2021
Production Data:          
Oil (MBbls)   20,120     20,055     22,067
Natural gas (MMcf)   42,912     42,645     44,506
Natural gas liquids (MBbls)   7,349     7,161     7,047
Combined volumes (MBOE)(1)   34,621     34,324     36,532
           
Daily oil volumes (BO/d)   221,099     222,833     242,495
Daily combined volumes (BOE/d)   380,451     381,378     401,451
           
Average Prices:          
Oil ($ per Bbl) $ 108.80   $ 97.03   $ 63.22
Natural gas ($ per Mcf) $ 6.15   $ 3.61   $ 2.40
Natural gas liquids ($ per Bbl) $ 40.69   $ 40.36   $ 23.41
Combined ($ per BOE) $ 79.49   $ 69.60   $ 45.63
           
Oil, hedged ($ per Bbl)(2) $ 97.32   $ 83.47   $ 49.85
Natural gas, hedged ($ per Mcf)(2) $ 4.40   $ 3.31   $ 1.82
Natural gas liquids, hedged ($ per Bbl)(2) $ 40.69   $ 40.36   $ 23.27
Average price, hedged ($ per BOE)(2) $ 70.65   $ 61.30   $ 36.82
           
Average Costs per BOE:          
Lease operating expenses $ 4.59   $ 4.34   $ 4.30
Production and ad valorem taxes   5.14     4.69     2.87
Gathering and transportation expense   1.76     1.72     1.53
General and administrative - cash component   0.75     0.61     0.63
Total operating expense - cash $ 12.24   $ 11.36   $ 9.33
           
General and administrative - non-cash component $ 0.38   $ 0.44   $ 0.36
Depletion $ 8.84   $ 8.33   $ 7.83
Interest expense, net $ 1.13   $ 1.17   $ 1.56

(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
June 30, 2022
  Three Months Ended
March 31, 2022
  Three Months Ended
June 30, 2021
Net income (loss) attributable to Diamondback Energy, Inc. $ 1,416     $ 779     $ 311  
Net income (loss) attributable to non-controlling interest   45       24       17  
Net income (loss)   1,461       803       328  
Non-cash (gain) loss on derivative instruments, net   (199 )     132       174  
Interest expense, net   39       40       57  
Depreciation, depletion, amortization and accretion   330       313       341  
Depreciation and interest expense related to equity method investments   16       14       10  
Impairment and abandonments related to equity method investments   1              
(Gain) loss on sale of equity method investments               (23 )
(Gain) loss on extinguishment of debt   4       54        
Non-cash equity-based compensation expense   19       19       18  
Capitalized equity-based compensation expense   (6 )     (4 )     (5 )
Merger and integration expenses               2  
Other non-cash transactions         8       5  
Provision for (benefit from) income taxes   402       221       94  
Consolidated Adjusted EBITDA   2,067       1,600       1,001  
Less: Adjustment for non-controlling interest   75       49       30  
Adjusted EBITDA attributable to Diamondback Energy, Inc. $ 1,992     $ 1,551     $ 971  
                       

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, 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 June 30, 2022
  Amounts   Amounts Per
Diluted Share
Net income (loss) attributable to Diamondback Energy, Inc.(a) $ 1,416     $ 7.93  
Net income (loss) attributable to non-controlling interest   45       0.25  
Net income (loss)(a)   1,461       8.18  
Non-cash (gain) loss on derivative instruments, net   (199 )     (1.13 )
Impairment and abandonments related to equity method investments   1       0.01  
(Gain) loss on extinguishment of debt   4       0.02  
Adjusted net income excluding above items(a)   1,267       7.08  
Income tax adjustment for above items   42       0.24  
Adjusted net income(a)   1,309       7.32  
Less: Adjusted net income attributable to non-controlling interest   45       0.25  
Adjusted net income attributable to Diamondback Energy, Inc.(a) $ 1,264     $ 7.07  
       
Weighted average common shares outstanding:      
Basic     176,570  
Diluted     176,876  

(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 $13 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 June 30,   Six Months Ended June 30,
    2022       2021       2022       2021  
Net cash provided by operating activities $ 1,707     $ 954     $ 2,959     $ 1,578  
Less: Changes in cash due to changes in operating assets and liabilities:              
Accounts receivable   23       (35 )     (380 )     (172 )
Income tax receivable         (1 )     1       99  
Prepaid expenses and other   13       (4 )     15       18  
Accounts payable and accrued liabilities   (8 )           (21 )     (26 )
Income tax payable   (146 )           (14 )      
Revenues and royalties payable   38       50       163       100  
Other               (3 )     (12 )
Total working capital changes   (80 )     10       (239 )     7  
Operating cash flow before working capital changes $ 1,787     $ 944     $ 3,198     $ 1,571  
Drilling, completions and infrastructure additions to oil and natural gas properties   (445 )     (356 )     (863 )     (645 )
Additions to midstream assets   (23 )     (10 )     (42 )     (17 )
Total Cash CAPEX   (468 )     (366 )     (905 )     (662 )
Free Cash Flow   1,319       578       2,293       909  
Early termination of derivatives               135        
Adjusted Free Cash Flow $ 1,319     $ 578     $ 2,428     $ 909  
                               

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)
                       
  June 30, 2022   Net Q2 Principal
Borrowings/(Repayments)
  March 31, 2022   December 31, 2021   September 30, 2021   June 30, 2021
  (in millions)
Diamondback Energy, Inc.(a) $ 4,206     $ (327 )   $ 4,533     $ 5,277     $ 5,938     $ 6,373  
Viper Energy Partners LP(a)   680       (48 )     728       784       572       542  
Rattler Midstream LP(a)   732       2       730       695       500       505  
Total debt   5,618     $ (373 )     5,991       6,756       7,010       7,420  
Cash and cash equivalents   (43 )         (149 )     (654 )     (457 )     (344 )
Net debt $ 5,575         $ 5,842     $ 6,102     $ 6,553     $ 7,076  
                                           

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

DERIVATIVES

As of July 29, 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, $/Bbl)
  Q3 2022(1)    Q4 2022   Q1 2023   Q2 2023   Q3 2023   Q4 2023
Costless Collars - WTI (Cushing)       4,000                
Long Put Price ($/Bbl)     $50.00                
Ceiling Price ($/Bbl)     $128.01                
Costless Collars - WTI (Magellan East Houston)   11,000     7,000                
Long Put Price ($/Bbl) $50.00   $50.00                
Ceiling Price ($/Bbl) $89.28   $95.55                
Costless Collars - Crude Brent Oil   19,000     15,000     6,000     6,000        
Long Put Price ($/Bbl) $53.95   $55.00   $60.00   $60.00        
Ceiling Price ($/Bbl) $98.59   $103.06   $114.57   $114.57        
Long Puts - WTI (Cushing)   10,000     8,000     6,000            
Long Put Price ($/Bbl) $47.00   $55.00   $55.00            
Deferred Premium ($/Bbl)   $-1.22     $-1.54     $-1.87            
Long Puts - WTI (Magellan East Houston)   20,000     20,000     10,000     8,000     2,000    
Long Put Price ($/Bbl) $50.50   $51.00   $52.00   $51.25   $55.00    
Deferred Premium ($/Bbl)   $-1.84     $-1.81     $-1.77     $-1.77     $-1.86    
Long Puts - Crude Brent Oil   69,000     69,000     37,000     29,000     9,000    
Long Put Price ($/Bbl) $50.87   $51.01   $51.89   $51.72   $51.11    
Deferred Premium ($/Bbl)   $-1.79     $-1.78     $-1.74     $-1.81     $-1.91    
Basis Swaps - WTI (Midland)

  10,000     10,000     12,000     12,000     12,000     12,000
$0.84   $0.84   $0.71   $0.71   $0.71   $0.71
Basis Spread Puts - WTI (Cushing) / Brent   50,000     50,000                
Spread Price ($/Bbl)   $-10.40     $-10.40                
Deferred Premium ($/Bbl)   $-0.78     $-0.78                
Roll Swaps - WTI

  55,000     55,000                
$0.89   $0.89                

(1) During the third quarter of 2022, Viper paid $2.4 million related to the termination or restructuring of certain commodity derivative positions prior to their contractual maturities.

  Natural Gas (Mmbtu/day, $/Mmbtu)
  Q3 2022   Q4 2022   Q1 2023   Q2 2023   Q3 2023   Q4 2023
Costless Collars - Henry Hub   380,000     380,000     350,000     310,000     290,000     290,000
Long Put Price ($/Mmbtu) $2.79   $2.79   $3.12   $3.15   $3.16   $3.16
Ceiling Price ($/Mmbtu) $6.24   $6.24   $8.81   $8.58   $8.64   $8.64
Natural Gas Basis Swaps - Waha Hub

  330,000     330,000     350,000     350,000     330,000     330,000
  $-0.68     $-0.68     $-1.20     $-1.20     $-1.24     $-1.24


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


Primary Logo

Source: Diamondback Energy, Inc.