Item 6. SELECTED FINANCIAL DATA
11K 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, 2017, 2016 and 2015 and the balance sheet data as of December 31, 2017 and 2016 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, 2014 and 2013 and the balance sheet data as of December 31, 2015, 2014 and 2013 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) | 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||
| Statements of Operations Data: | |||||||||||||||||||
| Total revenues | $ | 1,205,111 | $ | 527,107 | $ | 446,733 | $ | 495,718 | $ | 208,002 | |||||||||
| Total costs and expenses | 600,091 | 595,724 | 1,187,002 | 283,048 | 112,808 | ||||||||||||||
| Income (loss) from operations | 605,020 | (68,617 | ) | (740,269 | ) | 212,670 | 95,194 | ||||||||||||
| Other income (expense) | (107,831 | ) | (96,099 | ) | (8,831 | ) | 92,286 | (8,853 | ) | ||||||||||
| Income (loss) before income taxes | 497,189 | (164,716 | ) | (749,100 | ) | 304,956 | 86,341 | ||||||||||||
| Provision for (benefit from) income taxes | (19,568 | ) | 192 | (201,310 | ) | 108,985 | 31,754 | ||||||||||||
| Net income (loss) | 516,757 | (164,908 | ) | (547,790 | ) | 195,971 | 54,587 | ||||||||||||
| Less: Net income attributable to non-controlling interest | 34,496 | 126 | 2,838 | 2,216 | — | ||||||||||||||
| Net income (loss) attributable to Diamondback Energy, Inc. | $ | 482,261 | $ | (165,034 | ) | $ | (550,628 | ) | $ | 193,755 | $ | 54,587 | |||||||
| Earnings per common share | |||||||||||||||||||
| Basic | $ | 4.95 | $ | (2.20 | ) | $ | (8.74 | ) | $ | 3.67 | $ | 1.30 | |||||||
| Diluted | $ | 4.94 | $ | (2.20 | ) | $ | (8.74 | ) | $ | 3.64 | $ | 1.29 | |||||||
| Weighted average common shares outstanding | |||||||||||||||||||
| Basic | 97,458 | 75,077 | 63,019 | 52,826 | 42,015 | ||||||||||||||
| Diluted | 97,688 | 75,077 | 63,019 | 53,297 | 42,255 |
| As of December 31, | |||||||||||||||||||
| (In thousands) | 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||
| Balance Sheet Data: | |||||||||||||||||||
| Cash and cash equivalents | $ | 112,446 | $ | 1,666,574 | $ | 20,115 | $ | 30,183 | $ | 15,555 | |||||||||
| Net property and equipment | 7,343,617 | 3,390,857 | 2,597,625 | 2,791,807 | 1,446,337 | ||||||||||||||
| Total assets | 7,770,985 | 5,349,680 | 2,750,719 | 3,095,481 | 1,521,614 | ||||||||||||||
| Current liabilities | 577,428 | 209,342 | 141,421 | 266,729 | 121,320 | ||||||||||||||
| Long-term debt | 1,477,347 | 1,105,912 | 487,807 | 673,500 | 460,000 | ||||||||||||||
| Total stockholders’/ members’ equity(1) | 5,254,860 | 3,697,462 | 1,875,972 | 1,751,011 | 845,541 | ||||||||||||||
| Total equity | 5,581,737 | 4,018,292 | 2,108,973 | 1,985,213 | — |
| Year Ended December 31, | |||||||||||||||||||
| (In thousands) | 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||
| Other Financial Data: | |||||||||||||||||||
| Net cash provided by operating activities | $ | 888,625 | $ | 332,080 | $ | 416,501 | $ | 356,389 | $ | 155,777 | |||||||||
| Net cash used in investing activities | (3,132,282 | ) | (1,310,242 | ) | (895,050 | ) | (1,481,997 | ) | (940,140 | ) | |||||||||
| Net cash provided by financing activities | 689,529 | 2,624,621 | 468,481 | 1,140,236 | 773,560 |
| Year Ended December 31, | |||||||||||||||||||
| (In thousands) | 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||
| Consolidated Adjusted EBITDA(2) | $ | 928,039 | $ | 387,535 | $ | 449,245 | $ | 398,334 | $ | 157,604 |
| (1) | For the years ended December 31, 2017, 2016, 2015 and 2014, total stockholders’ equity excludes $326.9 million, $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 year ended December 31, 2013. |
| (2) | 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 net non-cash (gain) 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, loss on extinguishment of debt, income tax (benefit) provision and non-controlling interest in net (income) loss. 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) | 2017 | 2016 | 2015 | 2014 | 2013 | ||||||||||||||
| Net income (loss) | $ | 516,757 | $ | (164,908 | ) | $ | (547,790 | ) | $ | 195,971 | $ | 54,587 | |||||||
| Non-cash (gain) loss on derivative instruments, net | 84,240 | 26,522 | 112,918 | (117,109 | ) | (5,346 | ) | ||||||||||||
| Interest expense, net | 40,554 | 40,684 | 41,510 | 34,515 | 8,059 | ||||||||||||||
| Depreciation, depletion and amortization | 326,759 | 178,015 | 217,697 | 170,005 | 66,597 | ||||||||||||||
| Impairment of oil and natural gas properties | — | 245,536 | 814,798 | — | — | ||||||||||||||
| Non-cash equity-based compensation expense | 34,178 | 33,532 | 24,572 | 14,253 | 2,724 | ||||||||||||||
| Capitalized equity-based compensation expense | (8,641 | ) | (7,079 | ) | (6,043 | ) | (4,437 | ) | (972 | ) | |||||||||
| Asset retirement obligation accretion expense | 1,391 | 1,064 | 833 | 467 | 201 | ||||||||||||||
| Loss on extinguishment of debt | — | 33,134 | — | — | — | ||||||||||||||
| Income tax (benefit) provision | (19,568 | ) | 192 | (201,310 | ) | 108,985 | 31,754 | ||||||||||||
| Non-controlling interest in net (income) loss | (47,631 | ) | 843 | (7,940 | ) | (4,316 | ) | — | |||||||||||
| Consolidated Adjusted EBITDA | $ | 928,039 | $ | 387,535 | $ | 449,245 | $ | 398,334 | $ | 157,604 |
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