Item 6. SELECTED FINANCIAL DATA

14K characters. Original on sec.gov · Markdown

Item 6. SELECTED FINANCIAL DATA

This section presents our selected historical combined consolidated financial data. The selected historical combined consolidated financial data presented below is not intended to replace our historical consolidated financial statements. You should read the following data along with Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and related notes, each of which is included elsewhere in this Annual Report on Form 10-K.

Presented below is our historical financial data for the periods and as of the dates indicated. The historical financial data for the years ended December 31, 2016, 2015 and 2014 and the balance sheet data as of December 31, 2016 and 2015 are derived from our audited consolidated financial statements included elsewhere in this Annual Report on Form 10-K. The historical financial data for the year ended December 31, 2013 and 2012 and the balance sheet data as of December 31, 2014, 2013 and 2012 are derived from our audited financial statements not included in this Annual Report on Form 10-K.

Year Ended December 31,
(In thousands, except per share amounts)20162015201420132012(1)
Statements of Operations Data:
Total revenues$527,107$446,733$495,718$208,002$74,962
Total costs and expenses595,7241,187,002283,048112,80857,655
Income (loss) from operations(68,617)(740,269)212,67095,19417,307
Other income (expense)(96,099)(8,831)92,286(8,853)1,075
Income (loss) before income taxes(164,716)(749,100)304,95686,34118,382
Provision for (benefit from) income taxes192(201,310)108,98531,75454,903
Net income (loss)(164,908)(547,790)195,97154,587(36,521)
Less: Net income attributable to non-controlling interest1262,8382,216——
Net income (loss) attributable to Diamondback Energy, Inc.$(165,034)$(550,628)$193,755$54,587$(36,521)
Earnings per common share
Basic$(2.20)$(8.74)$3.67$1.30
Diluted$(2.20)$(8.74)$3.64$1.29
Weighted average common shares outstanding
Basic75,07763,01952,82642,015
Diluted75,07763,01953,29742,255
Pro forma information(2)
Income before income taxes, as reported$18,382
Pro forma provision for income taxes6,553
Pro forma net income$11,829
Pro forma earnings per common share(3)
Basic$0.60
Diluted$0.60
As of December 31,
(In thousands)20162015201420132012(1)
Balance Sheet Data:
Cash and cash equivalents$1,666,574$20,115$30,183$15,555$26,358
Net property and equipment3,390,8572,597,6252,791,8071,446,337554,242
Total assets5,349,6802,750,7193,095,4811,521,614606,701
Current liabilities209,342141,421266,729121,32079,232
Long-term debt1,105,912487,807673,500460,000193
Total Stockholders’/ Members’ equity(4)3,697,4621,875,9721,751,011845,541462,068
Total equity4,018,2922,108,9731,985,213——
Year Ended December 31,
(In thousands)20162015201420132012(1)
Other Financial Data:
Net cash provided by operating activities$332,080$416,501$356,389$155,777$49,692
Net cash used in investing activities(1,310,242)(895,050)(1,481,997)(940,140)(183,078)
Net cash provided by financing activities2,624,621468,4811,140,236773,560152,785
Year Ended December 31,
(In thousands)20162015201420132012(1)
Consolidated Adjusted EBITDA(5)$387,535$449,245$398,334$157,604$42,783
(1)The year ended December 31, 2012 reflects (a) the combined historical financial data of Windsor Permian LLC and Windsor UT LLC, which we sometimes refer to as the Predecessors, due to the transfer of a business between entities under common control and (b) the results of operations attributable to the acquisition of properties from Gulfport Energy Corporation beginning October 11, 2012, the closing date of the property acquisition.
(2)Diamondback was formed as a holding company on December 30, 2011, and did not conduct any material business operations until October 11, 2012 when Diamondback merged with its parent entity, Diamondback Energy LLC, with Diamondback continuing as the surviving entity. Diamondback is a subchapter C corporation under the Internal Revenue Code and is subject to income taxes. The Company computed a pro forma income tax provision for 2012 as if the Company and the Predecessors were subject to income taxes since December 31, 2011. The unaudited pro forma data is presented for informational purposes only, and does not purport to project our results of operations for any future period or our financial position as of any future date. The pro forma tax provision has been calculated at a rate based upon a federal corporate level tax rate and a state tax rate, net of federal benefit, incorporating permanent differences. See Note 2 to our consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
(3)The Company’s pro forma basic earnings per share amounts have been computed based on the weighted-average number of shares of common stock outstanding for the period, as if the common shares issued upon the merger of Diamondback Energy LLC into Diamondback were outstanding for the entire year. Diluted earnings per share reflects the potential dilution, using the treasury stock method, which assumes that options were exercised and restricted stock awards and units were fully vested. During periods in which the Company realizes a net loss, options and restricted stock awards would not be dilutive to net loss per share and conversion into common stock is assumed not to occur.
(4)For the years ended December 31, 2016, 2015 and 2014, total stockholders’ equity excludes $320.8 million, $233.0 million and $234.2 million, respectively, of non-controlling interest related to Viper Energy Partners LP. There was no equity related to non-controlling interest for the years ended December 31, 2013 and 2012.
(5)Consolidated Adjusted EBITDA is a supplemental non-GAAP financial measure. For our definition of Consolidated Adjusted EBITDA and a reconciliation of Consolidated Adjusted EBITDA to net income (loss) see “–Non-GAAP financial measure and reconciliation” below.

Non-GAAP financial measure and reconciliation

Consolidated 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. We define Consolidated Adjusted EBITDA as net income (loss) plus non-cash loss on derivative instruments, net, interest expense, depreciation, depletion and amortization expense, impairment of oil and natural gas properties, non-cash equity-based compensation expense, capitalized equity-based compensation expense, asset retirement obligation accretion expense, income tax (benefit) provision and non-controlling interest. Consolidated Adjusted EBITDA is not a measure of net income (loss) as determined by GAAP. Management believes Consolidated Adjusted EBITDA is useful because it allows it to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital structure. We add the items listed above to net income (loss) in arriving at Consolidated Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Consolidated Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income (loss) as determined in accordance with GAAP or as an indicator of our operating performance or liquidity. Certain items excluded from Consolidated 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 Consolidated Adjusted EBITDA. Our computations of Consolidated Adjusted EBITDA may not be comparable to other similarly titled measure of other companies or to such measure in our revolving credit facility or any of our other contracts.

The following presents a reconciliation of the non-GAAP financial measure of Consolidated Adjusted EBITDA to the GAAP financial measure of net income (loss).

Year Ended December 31,
(In thousands)20162015201420132012
Net income (loss)$(164,908)$(547,790)$195,971$54,587$(36,521)
Non-cash (gain) loss on derivative instruments, net26,522112,918(117,109)(5,346)(8,057)
Interest expense40,68441,51034,5158,0593,610
Depreciation, depletion and amortization178,015217,697170,00566,59726,273
Impairment of oil and natural gas properties245,536814,798———
Non-cash equity-based compensation expense33,53224,57214,2532,7243,482
Capitalized equity-based compensation expense(7,079)(6,043)(4,437)(972)(1,005)
Asset retirement obligation accretion expense1,06483346720198
Loss on extinguishment of debt33,134————
Income tax (benefit) provision192(201,310)108,98531,75454,903
Non-controlling interest843(7,940)(4,316)——
Consolidated Adjusted EBITDA$387,535$449,245$398,334$157,604$42,783

Previous: Item 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES · Next: Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS