Diamondback Energy, Inc.FANG
| Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net income (loss) | - | 196 | -548 | -165 | 517 | 945 | 315 | -4,672 | 2,276 | 4,562 | 3,336 | 3,701 |
|---|
| Deferred Income Tax Expense (Benefit) | 32 | 109 | -202 | - | -21 | 169 | 47 | -1,042 | 606 | 720 | 378 | 15 |
|---|
| Depreciation, depletion, amortization and accretion | - | - | - | - | - | - | - | - | 1,275 | 1,344 | 1,746 | 2,850 |
|---|
| (Gain) loss on extinguishment of debt | - | - | - | -33 | - | - | -56 | -5 | -75 | -99 | -4 | 2 |
|---|
| (Gain) loss on derivative instruments, net | -2 | 128 | 32 | -27 | -84 | 222 | -188 | -81 | - | -586 | -259 | 137 |
|---|
| Derivative, Cash Received (Paid) On Settlement Of Hedge | - | - | - | - | - | - | - | - | - | - | - | -51 |
|---|
| (Income) loss from equity investment, net | - | - | - | 1 | 1 | - | -6 | -10 | 15 | 77 | 48 | 21 |
|---|
| Equity-based compensation expense | 2 | 10 | 19 | 26 | 26 | 27 | 48 | 37 | 51 | 55 | 54 | 65 |
|---|
| Other | - | - | - | - | - | - | - | 37 | 47 | 85 | 5 | 89 |
|---|
| Accounts receivable | 20 | 39 | -9 | 35 | 98 | -13 | 187 | -217 | 196 | 47 | 71 | 42 |
|---|
| Income tax receivable | - | - | - | - | - | - | - | 62 | -152 | 283 | -283 | -9 |
|---|
| Prepaid expenses and other current assets | 0 | 5 | 1 | 1 | 11 | -25 | -29 | -2 | -20 | -21 | 89 | -54 |
|---|
| Accounts payable and accrued liabilities | 21 | 7 | 1 | 16 | 37 | -7 | -129 | -20 | -41 | -47 | 57 | -376 |
|---|
| Income taxes payable | - | - | - | - | 1 | -1 | - | - | - | 17 | -5 | 87 |
|---|
| Revenues and royalties payable | - | - | - | 6 | 45 | 12 | 135 | -41 | 148 | 156 | 123 | 168 |
|---|
| Other | - | - | - | - | - | - | - | -1 | 47 | 16 | 2 | -4 |
|---|
| Net cash provided by (used in) operating activities | - | - | - | - | - | - | 2,734 | 2,118 | 3,944 | 6,325 | 5,920 | 6,413 |
|---|
| Drilling, completions, infrastructure and midstream additions to oil and natural gas properties | 279 | 495 | 419 | 362 | 793 | 1,461 | 2,557 | 1,611 | 1,457 | 1,854 | 2,582 | 2,867 |
|---|
| Property acquisitions | 177 | 846 | 437 | 611 | 1,961 | 1,371 | 443 | 119 | 812 | 1,567 | 2,013 | 8,920 |
|---|
| Proceeds from sale of assets | 0 | 0 | 10 | 5 | 66 | 80 | 300 | 63 | 820 | 327 | 1,407 | 467 |
|---|
| Other | - | - | - | - | - | - | - | -33 | -45 | 44 | 16 | -99 |
|---|
| Net cash provided by (used in) investing activities | - | - | - | - | - | - | -3,888 | -2,101 | -1,539 | -3,330 | -3,323 | -11,221 |
|---|
| Proceeds from Short-Term Debt | - | - | - | - | - | - | - | - | - | - | - | 1,000 |
|---|
| Repayments under term loan agreement | - | - | - | - | - | - | - | - | - | - | - | 100 |
|---|
| Proceeds from Lines of Credit | 59 | 509 | 425 | 164 | 754 | 2,652 | 2,350 | 1,130 | 1,313 | 5,204 | 4,779 | 3,375 |
|---|
| Repayments under credit facilities | 49 | 296 | 603 | 89 | 384 | 1,242 | 3,718 | 1,478 | 1,000 | 5,551 | 4,668 | 3,377 |
|---|
| Proceeds from senior notes | 450 | - | - | 1,000 | - | 1,062 | 3,469 | 997 | 2,200 | 2,500 | 400 | 5,500 |
|---|
| Repayment of senior notes | - | - | - | - | - | - | 1,250 | 239 | 3,193 | 2,410 | 134 | 25 |
|---|
| Proceeds from (repayments to) joint venture | - | - | - | - | - | - | - | - | -20 | -74 | - | - |
|---|
| Premium on extinguishment of debt | - | - | - | 27 | - | - | 44 | 2 | 178 | 63 | - | - |
|---|
| Repurchased shares under buyback program | - | - | - | - | - | - | 593 | 98 | 431 | 1,098 | 840 | 959 |
|---|
| Repurchased shares/units under Viper's buyback program | - | - | - | - | - | - | - | 39 | 94 | 153 | 95 | - |
|---|
| Proceeds From Partial Sale Of investment In Subsidiary | - | - | - | - | - | - | - | - | - | - | - | 451 |
|---|
| Proceeds from Issuance of Common Stock | 323 | 928 | 651 | 2,052 | 370 | 306 | 1,106 | - | - | - | - | 476 |
|---|
| Dividends paid to stockholders | - | - | - | - | - | 37 | 112 | 236 | 312 | 1,572 | 1,444 | 1,578 |
|---|
| Dividends/distributions to non-controlling interest | - | 2 | 8 | 10 | 41 | 98 | 122 | 93 | 112 | 217 | 129 | 227 |
|---|
| Other | - | - | - | - | - | - | - | -8 | -36 | -69 | -45 | -149 |
|---|
| Net cash provided by (used in) financing activities | 774 | 1,140 | 468 | - | - | - | 1,062 | -37 | -1,841 | -3,503 | -2,176 | 4,387 |
|---|
| Net increase (decrease) in cash and cash equivalents | - | - | - | - | - | - | -92 | -20 | 564 | -508 | 421 | -421 |
|---|