Diamondback Energy, Inc. Announces Third Quarter 2020 Financial and Operating Results
THIRD QUARTER 2020 HIGHLIGHTS
- Generated third quarter cash flow from operating activities of
$542 million . Operating Cash Flow Before Working Capital Changes (as defined and reconciled below) was$434 million - Generated third quarter Free Cash Flow (as defined and reconciled below) of
$153 million - Q3 2020 cash operating costs of
$7.61 per BOE; including cash general and administrative ("G&A") expenses of$0.42 per BOE and lease operating expenses ("LOE") of$3.86 per BOE - Declared Q3 2020 cash dividend of
$0.375 per share payable onNovember 19, 2020 ; implies a 5.8% annualized yield based on theOctober 30, 2020 share closing price of$25.96 - Ended the third quarter with a net cash position of
$68 million and had no borrowings outstanding on Diamondback's credit facility. Standalone liquidity of$2,068 million as ofSeptember 30, 2020 - Repurchased all
$10 million in principal amount of the outstanding 2027Energen Resources Corporation 7.35% Medium Term Notes - Lowering LOE and G&A unit guidance by a combined
$0.40 per BOE at the midpoint of each full year 2020 guidance range, implying estimate of total cash cost savings of over$43 million for the full year 2020 - Current drilling and completion costs in the
Midland Basin are~$450 per lateral foot, with an estimated additional$60 to$80 of equip cost per lateral foot - Current drilling and completion costs in the
Delaware Basin are between$600 and$700 per lateral foot, with an estimated additional$100 to$150 of equip costs per lateral foot - Completed an average of over 3,300 lateral feet per day per completion crew in the
Midland Basin using Simul-Frac technology during the quarter - Flared 0.5% of net production in the third quarter, down 74% year over year. For the first nine months of 2020, flared 0.9% of net production, down 54% year over year
- Recycled 25.1% of water used for completion operations in the third quarter, up 24% year over year. For the first nine months of 2020, recycled 21.4% of water used for completion operations, up 53% year over year
PREVIOUSLY ANNOUNCED THIRD QUARTER 2020 HIGHLIGHTS
- Q3 2020 average production of 170.0 MBO/d (287.3 MBOE/d)
- Q3 2020 cash capital expenditures of
$281 million ; Q3 2020 activity-based capital expenditures incurred of approximately$206 million - Q3 2020 average realized hedged prices of
$38.17 per barrel of oil,$12.09 per barrel of natural gas liquids and$0.95 per Mcf of natural gas, resulting in a total equivalent price of$26.22 per BOE - Q3 2020 average unhedged realized prices of
$38.75 per barrel of oil,$12.09 per barrel of natural gas liquids and$1.11 per Mcf of natural gas, resulting in a total equivalent price of$26.75 per BOE - Drilled 32 gross operated horizontal wells and turned 41 wells to production in the third quarter
“Diamondback continued our trend of cost reductions in the third quarter, with LOE and G&A remaining near all-time lows and capital costs per lateral foot continuing to decline to new records. Our drilling and completion operations continue to become more efficient, and we are beginning to see the benefits from high-grading our development program after the downturn began earlier this year. We are on track to meet our fourth quarter average production target of between 170,000 and 175,000 barrels of oil per day and expect this to be the baseline for our development plan in 2021. We expect to execute on this maintenance capital plan with 25% - 35% less capital than 2020 which implies a reinvestment ratio of approximately 70% at
OPERATIONS UPDATE
The tables below provide a summary of operational activity for the third quarter 2020.
Total Activity (Gross Operated): | |||||
Area | Number of Wells Drilled | Number of Wells Completed |
|||
22 | 25 | ||||
10 | 16 | ||||
Total | 32 | 41 |
Total Activity (Net Operated): | |||||
Area | Number of Wells Drilled | Number of Wells Completed |
|||
Midland Basin | 20 | 25 | |||
Delaware Basin | 10 | 16 | |||
Total | 30 | 41 |
During the third quarter of 2020, Diamondback drilled 22 gross horizontal wells in the
During the nine months ended
FINANCIAL UPDATE
Diamondback's third quarter 2020 net loss was
Third quarter 2020 Consolidated Adjusted EBITDA (as defined and reconciled below) was
Third quarter 2020 average unhedged realized prices were
Diamondback's cash operating costs for the third quarter of 2020 were
As of
During the third quarter of 2020, Diamondback spent
DIVIDEND DECLARATION
Diamondback announced today that the Company's Board of Directors declared a cash dividend of
FULL YEAR 2020 GUIDANCE
Below is Diamondback's guidance for the full year 2020. Diamondback lowered its full year 2020 guidance for LOE to between
2020 Guidance | 2020 Guidance | ||
Total net production – MBOE/d | 290.0 - 305.0 | 26.00 - 26.50 | |
Oil production – MBO/d | 178.0 - 182.0 | 15.75 - 16.00 | |
Unit costs ($/BOE) | |||
Lease operating expenses, including workovers | |||
G&A | |||
Cash G&A | |||
Non-cash equity-based compensation | |||
D,D&A | |||
Interest expense (net of interest income) | |||
Gathering and Transportation | |||
Production and ad valorem taxes (% of revenue)(a) | 7% - 8% | 7% - 8% | |
Corporate tax rate (% of pre-tax income) | 23 | % | |
Gross horizontal wells completed (net) | 170 - 200 (153 - 180) | ||
Average lateral length (Ft.) | ~10,000' | ||
~60% | |||
~40% | |||
Capital Budget ($ - million) | |||
Horizontal drilling and completion | |||
Midstream (ex. long-haul pipeline investments) | |||
Infrastructure | $110 - |
||
2020 Capital Spend |
(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 third quarter of 2020 on Tuesday, November 3, 2020 at 8:00 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 the current adverse industry and macroeconomic conditions, depressed commodity prices, production levels, any potential regulatory actions that impose production limits in the
Condensed Consolidated Balance Sheets | ||||||||
(unaudited, in millions, except share amounts) | ||||||||
2020 | 2019 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 92 | $ | 123 | ||||
Restricted cash | 7 | 5 | ||||||
Accounts receivable: | ||||||||
Joint interest and other, net | 67 | 186 | ||||||
Oil and natural gas sales, net | 224 | 429 | ||||||
Inventories | 33 | 37 | ||||||
Derivative instruments | 15 | 46 | ||||||
Income tax receivable | 100 | 19 | ||||||
Prepaid expenses and other current assets | 20 | 24 | ||||||
Total current assets | 558 | 869 | ||||||
Property and equipment: | ||||||||
Oil and natural gas properties, full cost method of accounting ( excluded from amortization at |
27,305 | 25,782 | ||||||
Midstream assets | 1,026 | 931 | ||||||
Other property, equipment and land | 135 | 125 | ||||||
Accumulated depletion, depreciation, amortization and impairment | (11,031 | ) | (5,003 | ) | ||||
Property and equipment, net | 17,435 | 21,835 | ||||||
Equity method investments | 532 | 479 | ||||||
Derivative instruments | — | 7 | ||||||
Deferred tax assets, net | 75 | 142 | ||||||
Investment in real estate, net | 104 | 109 | ||||||
Other assets | 56 | 90 | ||||||
Total assets | $ | 18,760 | $ | 23,531 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable - trade | $ | 95 | $ | 179 | ||||
Accrued capital expenditures | 309 | 475 | ||||||
Current maturities of long-term debt | 191 | — | ||||||
Other accrued liabilities | 329 | 304 | ||||||
Revenues and royalties payable | 219 | 278 | ||||||
Derivative instruments | 86 | 27 | ||||||
Total current liabilities | 1,229 | 1,263 | ||||||
Long-term debt | 5,656 | 5,371 | ||||||
Derivative instruments | 108 | — | ||||||
Asset retirement obligations | 112 | 94 | ||||||
Deferred income taxes | 978 | 1,886 | ||||||
Other long-term liabilities | 8 | 11 | ||||||
Total liabilities | 8,091 | 8,625 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Common stock, |
2 | 2 | ||||||
Additional paid-in capital | 12,615 | 12,357 | ||||||
Retained earnings (accumulated deficit) | (3,065 | ) | 890 | |||||
9,552 | 13,249 | |||||||
Non-controlling interest | 1,117 | 1,657 | ||||||
Total equity | 10,669 | 14,906 | ||||||
Total liabilities and equity | $ | 18,760 | $ | 23,531 |
Condensed Consolidated Statements of Operations | |||||||||||||||||||
(unaudited, $ in millions except per share data, shares in thousands) | |||||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||
Revenues: | |||||||||||||||||||
Oil, natural gas and natural gas liquid sales | $ | 707 | $ | 956 | $ | 2,002 | $ | 2,798 | |||||||||||
Lease bonus | — | 1 | — | 4 | |||||||||||||||
Midstream services | 12 | 16 | 37 | 51 | |||||||||||||||
Other operating income | 1 | 2 | 5 | 7 | |||||||||||||||
Total revenues | 720 | 975 | 2,044 | 2,860 | |||||||||||||||
Costs and expenses: | |||||||||||||||||||
Lease operating expenses | 102 | 128 | 332 | 364 | |||||||||||||||
Production and ad valorem taxes | 55 | 61 | 148 | 180 | |||||||||||||||
Gathering and transportation | 33 | 25 | 105 | 54 | |||||||||||||||
Midstream services | 26 | 26 | 81 | 60 | |||||||||||||||
Depreciation, depletion and amortization | 286 | 365 | 1,036 | 1,046 | |||||||||||||||
Impairment of oil and natural gas properties | 1,451 | — | 4,999 | — | |||||||||||||||
General and administrative expenses | 20 | 19 | 64 | 68 | |||||||||||||||
Asset retirement obligation accretion | 2 | 1 | 5 | 6 | |||||||||||||||
Other operating expense | 1 | 1 | 4 | 3 | |||||||||||||||
Total costs and expenses | 1,976 | 626 | 6,774 | 1,781 | |||||||||||||||
Income (loss) from operations | (1,256 | ) | 349 | (4,730 | ) | 1,079 | |||||||||||||
Other income (expense): | |||||||||||||||||||
Interest expense, net | (53 | ) | (38 | ) | (147 | ) | (133 | ) | |||||||||||
Other income, net | — | 2 | 1 | 5 | |||||||||||||||
Gain (loss) on derivative instruments, net | (99 | ) | 177 | 82 | 3 | ||||||||||||||
Gain (loss) on revaluation of investment | (2 | ) | — | (9 | ) | 4 | |||||||||||||
Loss on extinguishment of debt | (2 | ) | — | (5 | ) | — | |||||||||||||
Income (loss) from equity investments | 3 | — | (10 | ) | — | ||||||||||||||
Total other income (expense), net | (153 | ) | 141 | (88 | ) | (121 | ) | ||||||||||||
Income (loss) before income taxes | (1,409 | ) | 490 | (4,818 | ) | 958 | |||||||||||||
Provision for (benefit from) income taxes | (304 | ) | 102 | (902 | ) | 171 | |||||||||||||
Net income (loss) | (1,105 | ) | 388 | (3,916 | ) | 787 | |||||||||||||
Net income (loss) attributable to non-controlling interest | 8 | 20 | (138 | ) | 60 | ||||||||||||||
Net income (loss) attributable to |
$ | (1,113 | ) | $ | 368 | $ | (3,778 | ) | $ | 727 | |||||||||
Earnings (loss) per common share: | |||||||||||||||||||
Basic | $ | (7.05 | ) | $ | 2.27 | $ | (23.91 | ) | $ | 4.44 | |||||||||
Diluted | $ | (7.05 | ) | $ | 2.26 | $ | (23.91 | ) | $ | 4.42 | |||||||||
Weighted average common shares outstanding: | |||||||||||||||||||
Basic | 157,833 | 162,543 | 157,984 | 164,070 | |||||||||||||||
Diluted | 157,833 | 162,780 | 157,984 | 164,466 | |||||||||||||||
Dividends declared per share | $ | 0.375 | $ | 0.1875 | $ | 1.125 | $ | 0.5625 |
Condensed Consolidated Statements of Cash Flows | |||||||||||||||||||
(unaudited, in millions) | |||||||||||||||||||
Three Months Ended |
Nine Months Ended S eptember 30, |
||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||
Cash flows from operating activities: | |||||||||||||||||||
Net income (loss) | $ | (1,105 | ) | $ | 388 | $ | (3,916 | ) | $ | 787 | |||||||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||||||
Provision for (benefit from) deferred income taxes | (304 | ) | 102 | (902 | ) | 171 | |||||||||||||
Impairment of oil and natural gas properties | 1,451 | — | 4,999 | — | |||||||||||||||
Depreciation, depletion and amortization | 286 | 365 | 1,036 | 1,046 | |||||||||||||||
(Gain) loss on derivative instruments, net | 99 | (177 | ) | (82 | ) | (3 | ) | ||||||||||||
Cash received on settlement of derivative instruments | (9 | ) | 11 | 288 | 33 | ||||||||||||||
Other | 16 | 7 | 68 | 34 | |||||||||||||||
Changes in operating assets and liabilities: | |||||||||||||||||||
Accounts receivable | 36 | (22 | ) | 265 | (116 | ) | |||||||||||||
Accounts payable and accrued liabilities | 32 | 30 | (18 | ) | (136 | ) | |||||||||||||
Accrued interest | 50 | 1 | 34 | (29 | ) | ||||||||||||||
Revenues and royalties payable | (9 | ) | 68 | (59 | ) | 64 | |||||||||||||
Other | (1 | ) | 36 | 2 | 1 | ||||||||||||||
Net cash provided by (used in) operating activities | 542 | 809 | 1,715 | 1,852 | |||||||||||||||
Cash flows from investing activities: | |||||||||||||||||||
Drilling, completions and non-operated additions to oil and natural gas properties | (226 | ) | (728 | ) | (1,404 | ) | (1,883 | ) | |||||||||||
Infrastructure additions to oil and natural gas properties | (16 | ) | (21 | ) | (96 | ) | (104 | ) | |||||||||||
Additions to midstream assets | (39 | ) | (75 | ) | (133 | ) | (186 | ) | |||||||||||
Acquisitions of leasehold interests | (25 | ) | (184 | ) | (89 | ) | (311 | ) | |||||||||||
Acquisitions of mineral interests | — | (195 | ) | (65 | ) | (320 | ) | ||||||||||||
Proceeds from sale of assets | 2 | 301 | 2 | 301 | |||||||||||||||
Contributions to equity method investments | (24 | ) | (39 | ) | (90 | ) | (225 | ) | |||||||||||
Distributions from equity method investments | 9 |
— | 27 | — | |||||||||||||||
Other | (1 | ) | (31 | ) | (7 | ) | (16 | ) | |||||||||||
Net cash provided by (used in) investing activities | (320 | ) | (972 | ) | (1,855 | ) | (2,744 | ) | |||||||||||
Cash flows from financing activities: | |||||||||||||||||||
Proceeds from borrowings under credit facility | 265 | 484 | 917 | 1,409 | |||||||||||||||
Repayments under credit facility | (848 | ) | (195 | ) | (1,238 | ) | (1,168 | ) | |||||||||||
Proceeds from senior notes | 500 | — | 997 | — | |||||||||||||||
Repayment of senior notes | (17 | ) | — | (239 | ) | — | |||||||||||||
Proceeds from joint venture | 4 | (1 | ) | 47 | 42 | ||||||||||||||
Public offering costs | — | 1 | — | (40 | ) | ||||||||||||||
Proceeds from public offerings | — | — | — | 1,106 | |||||||||||||||
Repurchased shares as part of share buyback | — | (296 | ) | (98 | ) | (400 | ) | ||||||||||||
Dividends to stockholders | (59 | ) | (31 | ) | (177 | ) | (82 | ) | |||||||||||
Distributions to non-controlling interest | (15 | ) | (29 | ) | (77 | ) | (79 | ) | |||||||||||
Other | (12 | ) | 4 | (21 | ) | (11 | ) | ||||||||||||
Net cash provided by (used in) financing activities | (182 | ) | (63 | ) | 111 | 777 | |||||||||||||
Net increase (decrease) in cash and cash equivalents | 40 | (226 | ) | (29 | ) | (115 | ) | ||||||||||||
Cash, cash equivalents and restricted cash at beginning of period | 59 | 326 | 128 | 215 | |||||||||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 99 | $ | 100 | $ | 99 | $ | 100 | |||||||||||
Supplemental disclosure of cash flow information: | |||||||||||||||||||
Interest paid, net of capitalized interest | $ | 11 | $ | 39 | $ | 100 | $ | 115 |
Selected Operating Data | |||||||||||
(unaudited) | |||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended |
|||||||||
Production Data: | |||||||||||
Oil (MBbls) | 15,639 | 16,045 | 17,064 | ||||||||
Natural gas (MMcf) | 32,505 | 31,857 | 26,271 | ||||||||
Natural gas liquids (MBbls) | 5,377 | 5,411 | 4,974 | ||||||||
Combined volumes (MBOE)(1) | 26,433 | 26,765 | 26,417 | ||||||||
Daily oil volumes (BO/d)(2) | 169,989 | 176,323 | 185,478 | ||||||||
Daily combined volumes (BOE/d)(2) | 287,315 | 294,126 | 287,138 | ||||||||
Average Prices: | |||||||||||
Oil ($ per Bbl) | $ | 38.75 | $ | 21.99 | $ | 51.71 | |||||
Natural gas ($ per Mcf) | $ | 1.11 | $ | 0.63 | $ | 0.62 | |||||
Natural gas liquids ($ per Bbl) | $ | 12.09 | $ | 7.17 | $ | 11.61 | |||||
Combined ($ per BOE) | $ | 26.75 | $ | 15.39 | $ | 36.20 | |||||
Oil, hedged ($ per Bbl)(3) | $ | 38.17 | $ | 35.21 | $ | 51.84 | |||||
Natural gas, hedged ($ per Mcf)(3) | $ | 0.95 | $ | 0.33 | $ | 0.69 | |||||
Natural gas liquids, hedged ($ per Bbl)(3) | $ | 12.09 | $ | 7.17 | $ | 12.83 | |||||
Average price, hedged ($ per BOE)(3) | $ | 26.22 | $ | 22.95 | $ | 36.59 | |||||
Average Costs per BOE: | |||||||||||
Lease operating expense | $ | 3.86 | $ | 3.85 | $ | 4.85 | |||||
Production and ad valorem taxes | 2.08 | 0.83 | 2.31 | ||||||||
Gathering and transportation expense | 1.25 | 1.35 | 0.95 | ||||||||
General and administrative - cash component | 0.42 | 0.41 | 0.59 | ||||||||
Total operating expense - cash | $ | 7.61 | $ | 6.44 | $ | 8.70 | |||||
General and administrative - non-cash component | $ | 0.34 | $ | 0.33 | $ | 0.16 | |||||
Depreciation, depletion and amortization | $ | 10.82 | $ | 12.82 | $ | 13.82 | |||||
Interest expense, net | $ | 2.01 | $ | 1.72 | $ | 1.44 |
- Bbl equivalents are calculated using a conversion rate of six Mcf per one Bbl.
- The volumes presented are based on actual results and are not calculated using the rounded numbers in the table above.
- 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 matured 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 (loss) plus 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 revaluation of investment, loss on extinguishment of debt, impairment of oil and natural gas properties, non-cash equity-based compensation expense, other non-cash transactions and provision for (benefit from) income taxes. 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 (loss) 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. 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.
Reconciliation of Adjusted EBITDA to Net Income (Loss) | ||||||||||||||
(unaudited, in millions) | ||||||||||||||
Three Months Ended |
Three Months Ended |
Three Months Ended |
||||||||||||
Net income (loss) | $ | (1,105 | ) | $ | (2,411 | ) | $ | 388 | ||||||
Non-cash (gain) loss on derivative instruments, net | 90 | 571 | (166 | ) | ||||||||||
Interest expense, net | 53 | 46 | 38 | |||||||||||
Depreciation, depletion, amortization and accretion | 288 | 344 | 366 | |||||||||||
Depreciation and interest expense related to equity method investments | 9 | 7 | — | |||||||||||
Impairment and abandonments related to equity method investments | 1 | 16 | — | |||||||||||
(Gain) loss on revaluation of investment | 2 | (3 | ) | — | ||||||||||
Loss on extinguishment of debt | 2 | 3 | — | |||||||||||
Impairment of oil and natural gas properties | 1,451 | 2,539 | — | |||||||||||
Non-cash equity-based compensation expense | 9 | 9 | 4 | |||||||||||
Other non-cash transactions | — | 1 | — | |||||||||||
Provision for (benefit from) income taxes | (304 | ) | (681 | ) | 102 | |||||||||
Consolidated Adjusted EBITDA | 496 | 441 | 732 | |||||||||||
Less: Adjustment for non-controlling interest | 19 | 27 | 33 | |||||||||||
Adjusted EBITDA attributable to |
$ | 477 | $ | 414 | $ | 699 | ||||||||
Adjusted EBITDA per common share: | ||||||||||||||
Basic | $ | 3.02 | $ | 2.62 | $ | 4.30 | ||||||||
Diluted | $ | 3.02 | $ | 2.62 | $ | 4.29 | ||||||||
Weighted average common shares outstanding: | ||||||||||||||
Basic | 157,833 | 157,829 | 162,543 | |||||||||||
Diluted | 157,833 | 157,958 | 162,780 |
Adjusted net income is a non-GAAP financial measure equal to net loss adjusted for non-cash loss on derivative instruments, impairment and abandonments related to equity method investments, gain on revaluation of investments, loss on extinguishment of debt, impairment of oil and natural gas properties, other income and related income tax adjustments. 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.
The following table presents a reconciliation of adjusted net income to net loss:
Adjusted Net Income | |||||||||
(unaudited, in millions, except per share data) | |||||||||
Three Months Ended |
|||||||||
Pre-Tax Amounts |
Amounts Per Diluted Share |
||||||||
Net loss | (1,105 | ) | $ | (7.00 | ) | ||||
Non-cash loss on derivative instruments | 90 | 0.57 | |||||||
Abandonments related to equity method investments | 1 | 0.01 | |||||||
Gain on revaluation of investments | 2 | 0.01 | |||||||
Loss on extinguishment of debt | 2 | 0.01 | |||||||
Impairment of oil and natural gas properties | 1,451 | 9.19 | |||||||
Adjusted net income excluding above items | 441 | 2.79 | |||||||
Income tax adjustment for above items | (334 | ) | (2.12 | ) | |||||
Adjusted net income(1) | 107 | 0.68 | |||||||
Less: Adjusted net income attributable to non-controlling interest(1) | 9 | 0.06 | |||||||
Adjusted net income attributable to |
$ | 98 | $ | 0.62 |
(1) Calculated using diluted shares (non-GAAP)
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 an accepted 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.
Additionally, the Company provides Free Cash Flow, which is a non-GAAP financial measure. Free Cash Flow is cash flow from operating activities before changes in working capital in excess of cash capital expenditures. The Company believes that Free Cash Flow is useful to investors as it provides a measure to compare both cash flow from operating activities and additions to oil and natural gas properties across periods on a consistent basis. 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 and Free Cash Flow may not be comparable to other similarly titled measures of other companies.
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:
Operating Cash Flow | |||||||||||||||||||
(unaudited, in millions) | |||||||||||||||||||
Three Months Ended |
Nine Months Ended September 30, |
||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||
Net cash provided by operating activities | $ | 542 | $ | 809 | $ | 1,715 | $ | 1,852 | |||||||||||
Less: Changes in cash due to changes in operating assets and liabilities: | |||||||||||||||||||
Accounts receivable | 36 | (22 | ) | 265 | (116 | ) | |||||||||||||
Accounts payable and accrued liabilities | 32 | 30 | (18 | ) | (136 | ) | |||||||||||||
Accrued interest | 50 | 1 | 34 | (29 | ) | ||||||||||||||
Revenues and royalties payable | (9 | ) | 68 | (59 | ) | 64 | |||||||||||||
Other | (1 | ) | 36 | 2 | 1 | ||||||||||||||
Total working capital changes | 108 | 113 | 224 | (216 | ) | ||||||||||||||
Operating cash flow before working capital changes | $ | 434 | $ | 696 | $ | 1,491 | $ | 2,068 |
Free Cash Flow | |||||||||||||||||||
(unaudited, in millions) | |||||||||||||||||||
Three Months Ended |
Nine Months Ended September 30, |
||||||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||||||
Operating cash flow before working capital changes | $ | 434 | $ | 696 | $ | 1,491 | $ | 2,068 | |||||||||||
Drilling, completions and non-operated additions to oil and natural gas properties | (226 | ) | (728 | ) | (1,404 | ) | (1,883 | ) | |||||||||||
Infrastructure additions to oil and natural gas properties | (16 | ) | (21 | ) | (96 | ) | (104 | ) | |||||||||||
Additions to midstream assets | (39 | ) | (75 | ) | (133 | ) | (186 | ) | |||||||||||
Total Cash CAPEX | (281 | ) | (824 | ) | (1,633 | ) | (2,173 | ) | |||||||||||
Free Cash Flow | $ | 153 | $ | (128 | ) | $ | (142 | ) | $ | (105 | ) |
RECONCILIATION OF TOTAL DEBT TO 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.
2020 |
Net Q3 Borrowings/(Repayments) |
2020 |
2019 |
2019 |
||||||||||||||||||||
(in millions) | ||||||||||||||||||||||||
$ | 4,697 | $ | (125 | ) | $ | 4,822 | $ | 4,391 | $ | 4,261 | ||||||||||||||
607 | (33 | ) | 640 | 597 | 410 | |||||||||||||||||||
Rattler Midstream LP(b) | 585 | 62 | 523 | 424 | 103 | |||||||||||||||||||
Total debt | 5,889 | $ | (96 | ) | 5,985 | 5,412 | 4,774 | |||||||||||||||||
Cash and cash equivalents | (92 | ) | (51 | ) | (123 | ) | (100 | ) | ||||||||||||||||
Net debt | $ | 5,797 | $ | 5,934 | $ | 5,289 | $ | 4,674 |
(a) Includes
(b) Excludes debt issuance costs, discounts, and premiums.
DERIVATIVES
The Company now has a total of 162.2 thousand barrels of crude oil per day protected in the fourth quarter of 2020, with 95% of those hedges having unlimited downside protection as a swap, put or collar. The Company has an average of 88.9 thousand barrels of crude oil per day of hedge protection in 2021 through a combination of collars and swaps. These hedge positions are consolidated to include hedges in place at
As of
Crude Oil (Bbls/day, $/Bbl) | ||||||||||||||||||||||||
Q4 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2022 | |||||||||||||||||||
Swaps - WTI ( |
11,000 | — | — | — | — | — | ||||||||||||||||||
$ | 43.47 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Swaps - WTI (Magellan East Houston) | 4,000 | 5,000 | 5,000 | 5,000 | 5,000 | — | ||||||||||||||||||
$ | 61.95 | $ | 37.78 | $ | 37.78 | $ | 37.78 | $ | 37.78 | $ | — | |||||||||||||
Swaps - Crude Brent Oil(1) | 24,200 | 5,000 | 5,000 | 5,000 | 5,000 | — | ||||||||||||||||||
$ | 47.62 | $ | 41.62 | $ | 41.62 | $ | 41.62 | $ | 41.62 | $ | — | |||||||||||||
Long Puts - WTI ( |
4,700 | — | — | — | — | — | ||||||||||||||||||
$ | 46.51 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
— | — | — | — | — | 5,000 | |||||||||||||||||||
$ | — | $ | — | $ | — | $ | — | $ | — | $ | 35.00 | |||||||||||||
Calls - WTI ( |
8,000 | — | — | — | — | — | ||||||||||||||||||
$ | 45.00 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Costless Collars - WTI ( |
45,779 | 13,000 | 11,000 | 10,000 | 10,000 | — | ||||||||||||||||||
Long Put Price ($/Bbl) | $ | 35.92 | $ | 31.62 | $ | 30.64 | $ | 30.00 | $ | 30.00 | $ | — | ||||||||||||
Ceiling Price ($/Bbl) | $ | 42.29 | $ | 43.31 | $ | 43.41 | $ | 43.05 | $ | 43.05 | $ | — | ||||||||||||
Costless Collars - WTI (Magellan East Houston) | 4,000 | — | — | — | — | — | ||||||||||||||||||
Long Put Price ($/Bbl) | $ | 39.00 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Ceiling Price ($/Bbl) | $ | 49.00 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Costless Collars - Crude Brent Oil | 64,710 | 76,000 | 76,000 | 60,000 | 60,000 | — | ||||||||||||||||||
Long Put Price ($/Bbl) | $ | 37.59 | $ | 38.96 | $ | 38.96 | $ | 39.43 | $ | 39.43 | $ | — | ||||||||||||
Ceiling Price ($/Bbl) | $ | 45.63 | $ | 48.33 | $ | 48.33 | $ | 48.12 | $ | 48.12 | $ | — | ||||||||||||
Costless Put Spreads - WTI (Magellan East Houston) | 3,800 | — | — | — | — | — | ||||||||||||||||||
$ | 25.00 | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||
Long Put Price ($/Bbl) | $ | 50.00 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Basis Swaps - WTI ( |
45,087 | — | — | — | — | — | ||||||||||||||||||
$ | (1.33 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Argus WTL - NYMEX WTI Basis Differential | 8,000 | — | — | — | — | — | ||||||||||||||||||
$ | (1.31 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Roll Swaps - WTI | 120,000 | — | — | — | — | — | ||||||||||||||||||
$ | (1.05 | ) | $ | — | $ | — | $ | — | $ | — | $ | — |
(1) Includes of 5,000 BO/d of swaps in the first half of 2021 whereby the counterparty has the right to extend the hedge into the second half of 2021 at an average price of
(2) Includes a deferred premium at a weighted-average price of
Natural Gas (Mmbtu/day, $/Mmbtu) | |||||||||||||||||||||||||||||
Q4 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2022 | ||||||||||||||||||||||||
Natural Gas Swaps - |
60,000 | 200,000 | 200,000 | 200,000 | 200,000 | — | |||||||||||||||||||||||
$ | 2.48 | $ | 2.65 | $ | 2.65 | $ | 2.65 | $ | 2.65 | $ | — | ||||||||||||||||||
Natural Gas Swaps - |
90,000 | — | — | — | — | — | |||||||||||||||||||||||
$ | 1.58 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Natural Gas Basis Swaps - |
145,000 | 230,000 | 230,000 | 230,000 | 230,000 | 100,000 | |||||||||||||||||||||||
$ | (1.57 | ) | $ | (0.69 | ) | $ | (0.69 | ) | $ | (0.69 | ) | $ | (0.69 | ) | $ | (0.42 | ) |
Natural Gas Liquids (Bbls/day, $/Bbl) | |||||||||||||||||||||||
Q4 2020 | Q1 2021 | Q2 2021 | Q3 2021 | Q4 2021 | FY 2022 | ||||||||||||||||||
Natural Gas Liquids Swaps - Mont Belvieu Ethane | 7,000 | — | — | — | — | — | |||||||||||||||||
$ | 8.43 | $ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||||
Natural Gas Liquids Swaps - |
5,000 | — | — | — | — | — | |||||||||||||||||
$ | 21.76 | $ | — | $ | — | $ | — | $ | — | $ | — |
Investor Contact:
+1 432.221.7467
alawlis@diamondbackenergy.com
Source: Diamondback Energy, Inc.