These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Delaware
|
|
|
45-4502447
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
|
(IRS Employer
Identification Number)
|
|
|
|
|
|
|
500 West Texas, Suite 1200
Midland, Texas
|
|
|
79701
|
|
(Address of Principal Executive Offices)
|
|
|
(Zip Code)
|
|
|
|
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
||
|
|
Title of Each Class
|
|
|
|
Name of Each Exchange on Which Registered
|
|
|
|
Common Stock, par value $0.01 per share
|
|
|
|
The NASDAQ Stock Market LLC
|
|
|
|
|
Securities registered pursuant to Section 12(g) of the Act: None
|
|
|
||
|
Large Accelerated Filer
|
|
ý
|
|
Accelerated Filer
|
|
¨
|
|
|
|
|
|
|||
|
Non-Accelerated Filer
|
|
¨
|
|
Smaller Reporting Company
|
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIAMONDBACK ENERGY, INC.
TABLE OF CONTENTS
|
|||
|
|
|
|
Page
|
|
|
|
||
|
ITEMS 1 and 2.
|
|
||
|
ITEM 1A.
|
|
||
|
ITEM 1B.
|
|
||
|
ITEM 3.
|
|
||
|
ITEM 4.
|
|
||
|
|
|
||
|
ITEM 5.
|
|
||
|
ITEM 6.
|
|
||
|
ITEM 7.
|
|
||
|
ITEM 7A.
|
|
||
|
ITEM 8.
|
|
||
|
ITEM 9.
|
|
||
|
ITEM 9A.
|
|
||
|
ITEM 9B.
|
|
||
|
|
|
|
|
|
ITEM 10.
|
|
||
|
ITEM 11.
|
|
||
|
ITEM 12.
|
|
||
|
ITEM 13.
|
|
||
|
ITEM 14.
|
|
||
|
PART IV
|
|
|
|
|
ITEM 15.
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
•
|
business strategy;
|
|
•
|
exploration and development drilling prospects, inventories, projects and programs;
|
|
•
|
oil and natural gas reserves;
|
|
•
|
identified drilling locations;
|
|
•
|
ability to obtain permits and governmental approvals;
|
|
•
|
technology;
|
|
•
|
financial strategy;
|
|
•
|
realized oil and natural gas prices;
|
|
•
|
production;
|
|
•
|
lease operating expenses, general and administrative costs and finding and development costs;
|
|
•
|
future operating results; and
|
|
•
|
plans, objectives, expectations and intentions.
|
|
•
|
Grow production and reserves by developing our oil-rich resource base.
We intend to actively drill and develop our acreage base in an effort to maximize its value and resource potential. Through the conversion of our undeveloped reserves to developed reserves, we will seek to increase our production, reserves and cash flow while generating favorable returns on invested capital. As of
December 31, 2014
, we had 2,185 gross (1,646 net) identified potential horizontal drilling locations, and 786 gross (746 net) identified potential vertical drilling locations on our acreage in the Permian Basin based on 40-acre spacing and an
|
|
•
|
Focus on increasing hydrocarbon recovery through horizontal drilling and increased well density.
We have targeted various intervals in the Wolfberry play through horizontal drilling and believe that there are opportunities to target additional intervals in the Wolfberry play with horizontal wells. Our initial horizontal focus has been on the Wolfcamp B interval
,
but we have begun to derisk additional intervals such as the Lower Spraberry.
Our first two horizontal wells were completed in 2012 and had lateral lengths of less than 4,000 feet. As of December 31, 2014, we had drilled 124 horizontal wells as operator and had participated in nine additional horizontal wells as a non-operator, including two in which we own only a minor wellbore interest. Of these 133 total horizontal wells, 100 had been completed and were on production. Of the 100 horizontal wells on production, 78 are in the Wolfcamp B interval, three are in the Clearfork zone, 16 are in the Spraberry zone, and three are in the Cline zone. These wells have lateral lengths ranging from approximately 4,000 feet to 10,300 feet. In the future, we expect that our optimal average lateral lengths will be in the range of 6,000 feet to 7,500 feet, although the actual length will vary depending on the layout of our acreage and other factors. We expect that longer lateral lengths will continue to result in higher per well recoveries and lower development costs per BOE. During the year ended
December 31, 2014
, we were able to drill our horizontal wells with approximately 7,500 foot lateral lengths to total depth, or TD, in an average of 16 days and we drilled an approximately 10,000 foot lateral well in 17 days. Our horizontal drilling program is designed to further capture the upside potential that may exist on our properties. We also believe our horizontal drilling program has significantly increased our recoveries per section as compared to drilling vertical wells alone. Horizontal drilling may also be economical in areas where vertical drilling is currently not economical or logistically viable. In addition, we believe increased well density opportunities may exist across our acreage base. We closely monitor industry trends with respect to higher well density, which could increase the recovery factor per section and enhance returns since infrastructure is typically in place.
|
|
•
|
Leverage our experience operating in the Permian Basin.
Our executive team, which has an average of over 25 years of industry experience per person and significant experience in the Permian Basin, intends to continue to seek ways to maximize hydrocarbon recovery by refining and enhancing our drilling and completion techniques. Our focus on efficient drilling and completion techniques is an important part of the continuous drilling program we have planned for our significant inventory of identified potential drilling locations. We believe that the experience of our executive team in deviated and horizontal drilling and completions should help reduce the execution risk normally associated with these complex well paths. In addition, our completion techniques are continually evolving as we evaluate hydraulic fracturing practices that may potentially increase recovery and reduce completion costs. Our executive team regularly evaluates our operating results against those of other operators in the area in an effort to benchmark our performance against the best performing operators and evaluate and adopt best practices.
|
|
•
|
Enhance returns through our low cost development strategy of resource conversion, capital allocation and continued improvements in operational and cost efficiencies.
Our acreage position in the Wolfberry play is generally in contiguous blocks which allows us to develop this acreage efficiently with a “manufacturing” strategy that takes advantage of economies of scale and uses centralized production and fluid handling facilities. We are the operator of approximately 95% of our acreage. This operational control allows us to manage more efficiently the pace of development activities and the gathering and marketing of our production and control operating costs and technical applications, including horizontal development. Our average 80% working interest in our acreage allows us to realize the majority of the benefits of these activities and cost efficiencies.
|
|
•
|
Pursue strategic acquisitions with exceptional resource potential.
We have a proven history of acquiring leasehold positions in the Permian Basin that have substantial oil-weighted resource potential and can achieve attractive returns on invested capital. Our executive team, with its extensive experience in the Permian Basin, has what we believe is a competitive advantage in identifying acquisition targets and a proven ability to evaluate resource potential. We regularly review acquisition opportunities and intend to pursue acquisitions that meet our strategic and financial targets. During the year ended
December 31, 2014
, we acquired approximately 28,654 gross (20,216) net leasehold acres primarily in Glasscock, Martin and Midland counties. We intend to continue to pursue acquisitions that meet our strategic and financial targets.
|
|
•
|
Maintain financial flexibility.
We seek to maintain a conservative financial position. On November 13, 2014, we entered into a second amendment to our amended and restated credit agreement, resulting in an increase to the borrowing base under our revolving credit facility to $750.0 million. We elected a commitment amount of $500.0 million, of which
$276.5 million
was available for borrowing as of
December 31, 2014
. As of
December 31, 2014
, Viper had no outstanding borrowings, and $110.0 million available for borrowing, under its revolving credit facility.
|
|
•
|
Oil rich resource base in one of North America’s leading resource plays.
All of our leasehold acreage is located in one of the most prolific oil plays in North America, the Permian Basin in West Texas. The majority of our current properties are well positioned in the core of the Wolfberry play. We believe that our horizontal drilling has resulted in an increased recovery factor on a per section basis as compared to our historical vertical development. Our production for the year ended
December 31, 2014
was approximately
76%
oil,
14%
natural gas liquids and
10%
natural gas. As of
December 31, 2014
, our estimated net proved reserves were comprised of approximately 67% oil and 16% natural gas liquids, which allows us to benefit from the currently more favorable pricing of oil and natural gas liquids as compared to natural gas.
|
|
•
|
Multi-year drilling inventory in one of North America’s leading oil resource plays.
We have identified a multi-year inventory of potential drilling locations for our oil-weighted reserves that we believe provides attractive growth and return opportunities. As of
December 31, 2014
, we had 2,185 gross (1,646 net) identified potential horizontal drilling locations on our acreage based on our results and those of other operators in the area and our interpretation of various geologic and engineering data. The 2,185 gross identified potential horizontal locations have an average lateral length of approximately 6,600 feet, with the actual length depending on lease geometry and other considerations. These locations exist across most of our acreage blocks and in multiple horizons. Of these 2,185 locations, 923 are in the Wolfcamp B horizon or the Lower Spraberry horizon, with the remaining locations in either the Wolfcamp A, Clearfork, Wolfcamp C or Cline horizons. Our current horizontal location count is based on 660 foot spacing between wells in the Wolfcamp B and Lower Spraberry horizons in Midland County, Glasscock County, and Southwest Martin County and Viper's mineral interests, and 880 foot spacing in other counties. In the Middle Spraberry, well counts are based on 880 foot spacing in Midland County and Southwest Martin County and 1,320 foot spacing in other counties. For all other zones and counties, our well counts are based on 1,320 foot spacing, with the exception of the Wolfcamp A in Glasscock County which is based on 660 foot spacing. The ultimate inter-well spacing may be closer than these distances, which would result in a higher location count. The two-stream gross estimated ultimate recoveries, or EURs, from our future PUD horizontal wells, as estimated by Ryder Scott as of December 31, 2014, range from 378 MBOE per well, consisting of 276 MBbls of oil and 612 MMcf of natural gas, to 1,191 MBOE per well, consisting of 935 MBbls of oil and 1,539 MMcf of natural gas, for wells ranging in lateral length from approximately 5,000 feet to approximately 10,000 feet, in intervals including the Clearfork, Middle Spraberry, Lower Spraberry, and Wolfcamp B. Ryder Scott has estimated gross EURs of 638 MBOE for our Wolfcamp B wells in Midland County and 993 MBOE for our Lower Spraberry wells in Midland County, which constitute 51% of our remaining PUD horizontal wells, in each case based on 7,500 foot lateral lengths. We also had 786 gross (746 net) identified potential vertical drilling locations based on 40-acre spacing and an additional 1,086 gross (996 net) identified potential vertical drilling locations based on 20-acre downspacing. The gross EURs from our future PUD vertical wells on 40-acre spacing, as estimated by Ryder Scott as of December 31, 2014, range from 101 MBOE per well, consisting of 77 MBbls of oil and 142 MMcf of natural gas, to 145 MBOE per well, consisting of 111 MBbls of oil and 206 MMcf of natural gas, with an average EUR per well of 120 MBOE, consisting of 89 MBbls of oil and 186 MMcf of natural gas. In addition, we have approximately 628 square miles of proprietary 3-D seismic data covering our acreage. This data facilitates the evaluation of our existing drilling inventory and provides insight into future development activity, including additional horizontal drilling opportunities and strategic leasehold acquisitions.
|
|
•
|
Experienced, incentivized and proven management team.
Our executive team has an average of over 25 years of industry experience per person, most of which is focused on resource play development. This team has a proven track record of executing on multi-rig development drilling programs and extensive
|
|
•
|
Favorable and stable operating environment.
We have focused our drilling and development operations in the Permian Basin, one of the oldest hydrocarbon basins in the United States, with a long and well-established production history and developed infrastructure. We believe that the geological and regulatory environment of the Permian Basin is more stable and predictable, and that we are faced with less operational risks, in the Permian Basin as compared to emerging hydrocarbon basins.
|
|
•
|
High degree of operational control.
We are the operator of approximately 95% of our Permian Basin acreage. This operating control allows us to better execute on our strategies of enhancing returns through operational and cost efficiencies and increasing ultimate hydrocarbon recovery by seeking to continually improve our drilling techniques, completion methodologies and reservoir evaluation processes. Additionally, as the operator of substantially all of our acreage, we retain the ability to adjust our capital expenditure program based on commodity price outlooks. This operating control also enables us to obtain data needed for efficient exploration of horizontal prospects.
|
|
•
|
Financial flexibility to fund expansion.
We have a conservative balance sheet. We will seek to maintain financial flexibility to allow us to actively develop our drilling, exploitation and exploration activities in the Wolfberry play and maximize the present value of our oil-weighted resource potential. As of
December 31, 2014
, we had
$223.5 million
of borrowings outstanding under our revolving credit facility and
$276.5 million
of available borrowing capacity. As of
December 31, 2014
, Viper had no outstanding borrowings, and $110.0 million available for borrowing, under its revolving credit facility.
|
|
•
|
Disclosure of unproved reserves: probable and possible reserves may be disclosed separately on a voluntary basis.
|
|
•
|
Proved undeveloped reserve guidelines: reserves may be classified as proved undeveloped if there is a high degree of confidence that the quantities will be recovered and they are scheduled to be drilled within the next five years, unless the specific circumstances justify a longer time.
|
|
•
|
The ability to book proven undeveloped reserves, subject to certain exceptions, only if they relate to wells scheduled to be drilled within five years of the date of booking, as well as the requirement to write down proved undeveloped reserves if the associated wells are not drilled within the required five-year timeframe.
|
|
•
|
Reserves estimation using new technologies: reserves may be estimated through the use of reliable technology in addition to flow tests and production history.
|
|
•
|
Reserves personnel and estimation process: additional disclosure is required regarding the qualifications of the chief technical person who oversees the reserves estimation process. We are also required to provide a general discussion of our internal controls used to assure the objectivity of the reserves estimate.
|
|
•
|
Non-traditional resources: the definition of oil and gas producing activities has expanded and focuses on the marketable product rather than the method of extraction.
|
|
•
|
review and verification of historical production data, which data is based on actual production as reported by us;
|
|
•
|
preparation of reserve estimates by our Vice President—Reservoir Engineering or under his direct supervision;
|
|
•
|
review by our Vice President—Reservoir Engineering of all of our reported proved reserves at the close of each quarter, including the review of all significant reserve changes and all new proved undeveloped reserves additions;
|
|
•
|
direct reporting responsibilities by our Vice President—Reservoir Engineering to our Chief Executive Officer;
|
|
•
|
verification of property ownership by our land department; and
|
|
•
|
no employee’s compensation is tied to the amount of reserves booked.
|
|
|
|
|
|
December 31,
|
|||||||
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
|||
|
Estimated proved developed reserves:
|
|
|
|
|
|
|
|
|
|||
|
Oil (Bbls)
|
|
43,885,835
|
|
|
19,789,965
|
|
|
7,189,367
|
|
||
|
Natural gas (Mcf)
|
|
68,264,113
|
|
|
31,428,756
|
|
|
12,864,941
|
|
||
|
Natural gas liquids (Bbls)
|
|
11,221,428
|
|
|
4,973,493
|
|
|
2,999,440
|
|
||
|
Total (BOE)
|
|
66,484,615
|
|
|
30,001,584
|
|
|
12,332,964
|
|
||
|
Estimated proved undeveloped reserves:
|
|
|
|
|
|
|
|
|
|||
|
Oil (Bbls)
|
|
31,803,754
|
|
|
22,810,887
|
|
|
19,007,492
|
|
||
|
Natural gas (Mcf)
|
|
43,341,147
|
|
|
30,250,740
|
|
|
21,705,207
|
|
||
|
Natural gas liquids (Bbls)
|
|
7,320,504
|
|
|
5,732,231
|
|
|
5,251,989
|
|
||
|
Total (BOE)
|
|
46,347,783
|
|
|
33,584,908
|
|
|
27,877,016
|
|
||
|
Estimated Net Proved Reserves:
|
|
|
|
|
|
|
|
|
|||
|
Oil (Bbls)
|
|
75,689,589
|
|
|
42,600,852
|
|
|
26,196,859
|
|
||
|
Natural gas (Mcf)
|
|
111,605,260
|
|
|
61,679,496
|
|
|
34,570,148
|
|
||
|
Natural gas liquids (Bbls)
|
|
18,541,932
|
|
|
10,705,724
|
|
|
8,251,429
|
|
||
|
Total (BOE)
(1)
|
|
112,832,398
|
|
|
63,586,492
|
|
|
40,209,979
|
|
||
|
Percent proved developed
|
|
58.9
|
%
|
|
47.2
|
%
|
|
30.7
|
%
|
||
|
(1)
|
Estimates of reserves as of December 31, 2014, 2013 and 2012 were prepared using an average price equal to the unweighted arithmetic average of hydrocarbon prices received on a field-by-field basis on the first day of each month within the 12-month periods ended December 31, 2014, 2013 and 2012, respectively, in accordance with SEC guidelines applicable to reserves estimates as of the end of such periods. Reserve estimates do not include any value for probable or possible reserves that may exist, nor do they include any value for undeveloped acreage. The reserve estimates represent our net revenue interest in our properties. Although we believe these estimates are reasonable, actual future production, cash flows, taxes, development expenditures, operating expenses and quantities of recoverable oil and natural gas reserves may vary substantially from these estimates.
|
|||
|
|
|
(MBOE)
|
|
|
Beginning proved undeveloped reserves at December 31, 2013
|
|
33,585
|
|
|
Undeveloped reserves transferred to developed
|
|
(10,537
|
)
|
|
Revisions
|
|
(6,607
|
)
|
|
Extensions and discoveries
|
|
29,907
|
|
|
|
|
|
|
|
Ending proved undeveloped reserves at December 31, 2014
|
|
46,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Historical
|
||||||||||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Production Data:
|
|
|
|
|
|
|
||||||
|
Oil (Bbls)
|
|
5,381,576
|
|
|
2,022,749
|
|
|
756,286
|
|
|||
|
Natural gas (Mcf)
|
|
4,345,916
|
|
|
1,730,497
|
|
|
833,516
|
|
|||
|
Natural gas liquids (Bbl)
|
|
1,001,991
|
|
|
361,079
|
|
|
183,114
|
|
|||
|
Combined volumes (BOE)
|
|
7,107,886
|
|
|
2,672,244
|
|
|
1,078,319
|
|
|||
|
Daily combined volumes (BOE/d)
|
|
19,474
|
|
|
7,321
|
|
|
2,946
|
|
|||
|
Average Prices
(1)
:
|
|
|
|
|
|
|
||||||
|
Oil (per Bbl)
|
|
$
|
83.48
|
|
|
$
|
93.32
|
|
|
$
|
86.88
|
|
|
Natural gas (per Mcf)
|
|
4.15
|
|
|
3.61
|
|
|
2.85
|
|
|||
|
Natural gas liquids (per Bbl)
|
|
28.39
|
|
|
36.00
|
|
|
37.57
|
|
|||
|
Combined (per BOE)
|
|
69.74
|
|
|
77.84
|
|
|
69.52
|
|
|||
|
Average Costs (per BOE):
|
|
|
|
|
|
|
||||||
|
Lease operating expense
|
|
$
|
7.79
|
|
|
$
|
7.92
|
|
|
$
|
14.14
|
|
|
Gathering and transportation expense
|
|
$
|
0.46
|
|
|
$
|
0.34
|
|
|
$
|
0.39
|
|
|
Production taxes
|
|
$
|
4.59
|
|
|
$
|
4.83
|
|
|
$
|
4.86
|
|
|
Production taxes as a % of sales
|
|
6.6
|
%
|
|
6.2
|
%
|
|
7.0
|
%
|
|||
|
Depreciation, depletion and amortization
|
|
$
|
23.92
|
|
|
$
|
24.92
|
|
|
$
|
24.36
|
|
|
General and administrative
|
|
$
|
2.99
|
|
|
$
|
4.13
|
|
|
$
|
9.62
|
|
|
|
|
Developed Acreage
(1)
|
|
Undeveloped Acreage
(2)
|
|
Total Acreage
(3)
|
||||||||||||
|
Basin
|
|
Gross
(4)
|
|
Net
(5)
|
|
Gross
(4)
|
|
Net
(5)
|
|
Gross
(4)
|
|
Net
(5)
|
||||||
|
Permian
|
|
68,368
|
|
|
52,844
|
|
|
37,934
|
|
|
32,525
|
|
|
106,302
|
|
|
85,369
|
|
|
(1)
|
Developed acres are acres spaced or assigned to productive wells and do not include undrilled acreage held by production under the terms of the lease.
|
|||
|
(2)
|
Undeveloped acres are acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil or natural gas, regardless of whether such acreage contains proved reserves.
|
|||
|
(3)
|
Does not include Viper's mineral interests but does include 8,833 gross (6,654 net) leasehold acres that we own underlying our mineral interests.
|
|||
|
(4)
|
A gross acre is an acre in which a working interest is owned. The number of gross acres is the total number of acres in which a working interest is owned.
|
|||
|
(5)
|
A net acre is deemed to exist when the sum of the fractional ownership working interests in gross acres equals one. The number of net acres is the sum of the fractional working interests owned in gross acres expressed as whole numbers and fractions thereof.
|
|||
|
|
|
2015 (1)
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||||||||||||||||
|
Basin
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||||||
|
Permian
|
|
22,011
|
|
|
14,999
|
|
|
17,997
|
|
|
14,959
|
|
|
4,006
|
|
|
2,567
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
21
|
|
|
|
Year Ended December 31,
|
||||||||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||||||||
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
Development:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Productive
|
40
|
|
|
31
|
|
|
52
|
|
|
43
|
|
|
44
|
|
|
28
|
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Exploratory:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Productive
|
53
|
|
|
43
|
|
|
31
|
|
|
26
|
|
|
14
|
|
|
7
|
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Productive
|
93
|
|
|
74
|
|
|
83
|
|
|
69
|
|
|
58
|
|
|
35
|
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
•
|
the location of wells;
|
|
•
|
the method of drilling and casing wells;
|
|
•
|
the timing of construction or drilling activities, including seasonal wildlife closures;
|
|
•
|
the rates of production or “allowables”;
|
|
•
|
the surface use and restoration of properties upon which wells are drilled;
|
|
•
|
the plugging and abandoning of wells; and
|
|
•
|
notice to, and consultation with, surface owners and other third parties.
|
|
•
|
our proved reserves;
|
|
•
|
the volume of oil and natural gas we are able to produce from existing wells;
|
|
•
|
the prices at which our oil and natural gas are sold;
|
|
•
|
our ability to acquire, locate and produce new reserves; and
|
|
•
|
our ability to borrow under our credit facility.
|
|
•
|
the domestic and foreign supply of oil and natural gas;
|
|
•
|
the level of prices and expectations about future prices of oil and natural gas;
|
|
•
|
the level of global oil and natural gas exploration and production;
|
|
•
|
the cost of exploring for, developing, producing and delivering oil and natural gas;
|
|
•
|
the price and quantity of foreign imports;
|
|
•
|
political and economic conditions in oil producing countries, including the Middle East, Africa, South America and Russia;
|
|
•
|
the ability of members of the Organization of Petroleum Exporting Countries to agree to and maintain oil price and production controls;
|
|
•
|
speculative trading in crude oil and natural gas derivative contracts;
|
|
•
|
the level of consumer product demand;
|
|
•
|
weather conditions and other natural disasters;
|
|
•
|
risks associated with operating drilling rigs;
|
|
•
|
technological advances affecting energy consumption;
|
|
•
|
the price and availability of alternative fuels;
|
|
•
|
domestic and foreign governmental regulations and taxes;
|
|
•
|
the continued threat of terrorism and the impact of military and other action, including U.S. military operations in the Middle East;
|
|
•
|
the proximity, cost, availability and capacity of oil and natural gas pipelines and other transportation facilities;
|
|
•
|
the price and availability of alternative fuels; and
|
|
•
|
overall domestic and global economic conditions.
|
|
•
|
unusual or unexpected geological formations;
|
|
•
|
loss of drilling fluid circulation;
|
|
•
|
title problems;
|
|
•
|
facility or equipment malfunctions;
|
|
•
|
unexpected operational events;
|
|
•
|
shortages or delivery delays of equipment and services;
|
|
•
|
compliance with environmental and other governmental requirements; and
|
|
•
|
adverse weather conditions.
|
|
•
|
our high level of indebtedness could make it more difficult for us to satisfy our obligations with respect to the senior notes, including any repurchase obligations that may arise thereunder;
|
|
•
|
a significant portion of our cash flows could be used to service the senior notes and our other indebtedness, which could reduce the funds available to us for operations and other purposes;
|
|
•
|
a high level of debt could increase our vulnerability to general adverse economic and industry conditions;
|
|
•
|
the covenants contained in the agreements governing our outstanding indebtedness will limit our ability to borrow additional funds, dispose of assets, pay dividends and make certain investments;
|
|
•
|
a high level of debt may place us at a competitive disadvantage compared to our competitors that are less leveraged and, therefore, may be able to take advantage of opportunities that our indebtedness would prevent us from pursuing;
|
|
•
|
our debt covenants may also limit management’s discretion in operating our business and our flexibility in planning for, and reacting to, changes in the economy and in our industry;
|
|
•
|
a high level of debt may make it more likely that a reduction in our borrowing base following a periodic redetermination could require us to repay a portion of our then-outstanding bank borrowings;
|
|
•
|
a high level of debt could limit our ability to access the capital markets to raise capital on favorable terms;
|
|
•
|
a high level of debt may impair our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, general corporate or other purposes; and
|
|
•
|
we may be vulnerable to interest rate increases, as our borrowings under our revolving credit facility are at variable interest rates.
|
|
•
|
incur or guarantee additional indebtedness;
|
|
•
|
make certain investments;
|
|
•
|
create additional liens;
|
|
•
|
sell or transfer assets;
|
|
•
|
issue preferred stock;
|
|
•
|
merge or consolidate with another entity;
|
|
•
|
pay dividends or make other distributions;
|
|
•
|
designate certain of our subsidiaries as unrestricted subsidiaries;
|
|
•
|
create unrestricted subsidiaries;
|
|
•
|
engage in transactions with affiliates; and
|
|
•
|
enter into certain swap agreements.
|
|
•
|
permits us to enter into transactions with entities in which one or more of our officers or directors are financially or otherwise interested;
|
|
•
|
permits any of our stockholders, officers or directors to conduct business that competes with us and to make investments in any kind of property in which we may make investments; and
|
|
•
|
provides that if any director or officer of one of our affiliates who is also one of our officers or directors becomes aware of a potential business opportunity, transaction or other matter (other than one expressly offered to that director or officer in writing solely in his or her capacity as our director or officer), that director or officer will have no duty to communicate or offer that opportunity to us, and will be permitted to communicate or offer that opportunity to such affiliates and that director or officer will not be deemed to have (i) acted in a manner inconsistent with his or her fiduciary or other duties to us regarding the opportunity or (ii) acted in bad faith or in a manner inconsistent with our best interests.
|
|
•
|
our quarterly or annual operating results;
|
|
•
|
changes in our earnings estimates;
|
|
•
|
investment recommendations by securities analysts following our business or our industry;
|
|
•
|
additions or departures of key personnel;
|
|
•
|
changes in the business, earnings estimates or market perceptions of our competitors;
|
|
•
|
our failure to achieve operating results consistent with securities analysts’ projections;
|
|
•
|
changes in industry, general market or economic conditions; and
|
|
•
|
announcements of legislative or regulatory changes.
|
|
•
|
provisions regulating the ability of our stockholders to nominate directors for election or to bring matters for action at annual meetings of our stockholders;
|
|
•
|
limitations on the ability of our stockholders to call a special meeting and act by written consent;
|
|
•
|
the ability of our board of directors to adopt, amend or repeal bylaws, and the requirement that the affirmative vote of holders representing at least 66 2/3% of the voting power of all outstanding shares of capital stock be obtained for stockholders to amend our bylaws;
|
|
•
|
the requirement that the affirmative vote of holders representing at least 66 2/3% of the voting power of all outstanding shares of capital stock be obtained to remove directors;
|
|
•
|
the requirement that the affirmative vote of holders representing at least 66 2/3% of the voting power of all outstanding shares of capital stock be obtained to amend our certificate of incorporation; and
|
|
•
|
the authorization given to our board of directors to issue and set the terms of preferred stock without the approval of our stockholders.
|
|
|
|
|
High
|
|
Low
|
||||
|
2014:
|
|
|
|
|
|
||||
|
1st Quarter
|
|
$
|
70.99
|
|
|
$
|
44.02
|
|
|
|
2nd Quarter
|
|
$
|
93.33
|
|
|
$
|
64.05
|
|
|
|
3rd Quarter
|
|
$
|
90.48
|
|
|
$
|
70.66
|
|
|
|
4th Quarter
|
|
$
|
76.94
|
|
|
$
|
51.69
|
|
|
|
2013:
|
|
|
|
|
|||||
|
1st Quarter
|
|
$
|
27.21
|
|
|
$
|
18.60
|
|
|
|
2nd Quarter
|
|
$
|
35.91
|
|
|
$
|
23.83
|
|
|
|
3rd Quarter
|
|
$
|
47.22
|
|
|
$
|
33.42
|
|
|
|
4th Quarter
|
|
$
|
58.71
|
|
|
$
|
42.18
|
|
|
|
2012:
|
|
|
|
|
|
||||
|
4th Quarter (1)
|
|
$
|
19.89
|
|
|
$
|
15.65
|
|
|
|
|
|
|
|
|
|
||||
|
(1) Represents the period from October 12, 2012, the date on which our common stock began trading on the NASDAQ Global Select Market, through December 31, 2012.
|
|||||||||
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
(In thousands, except per share amounts)
|
|
2014
|
|
2013
|
|
2012
(1)
|
|
2011
(2)
|
|
2010
(2)
|
||||||||||
|
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
495,718
|
|
|
$
|
208,002
|
|
|
$
|
74,962
|
|
|
$
|
49,366
|
|
|
$
|
27,253
|
|
|
Total costs and expenses
|
|
283,048
|
|
|
112,808
|
|
|
57,655
|
|
|
34,219
|
|
|
18,072
|
|
|||||
|
Income from operations
|
|
212,670
|
|
|
95,194
|
|
|
17,307
|
|
|
15,147
|
|
|
9,181
|
|
|||||
|
Other income (expense)
|
|
92,286
|
|
|
(8,853
|
)
|
|
1,075
|
|
|
(15,533
|
)
|
|
(950
|
)
|
|||||
|
Income (loss) before income taxes
|
|
304,956
|
|
|
86,341
|
|
|
18,382
|
|
|
(386
|
)
|
|
8,231
|
|
|||||
|
Provision for income taxes
|
|
108,985
|
|
|
31,754
|
|
|
54,903
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss)
|
|
195,971
|
|
|
54,587
|
|
|
(36,521
|
)
|
|
(386
|
)
|
|
8,231
|
|
|||||
|
Less: Net income attributable to noncontrolling interest
|
|
2,216
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss) attributable to Diamondback Energy, Inc.
|
|
193,755
|
|
|
54,587
|
|
|
(36,521
|
)
|
|
(386
|
)
|
|
8,231
|
|
|||||
|
Earnings per common share
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
$
|
3.67
|
|
|
$
|
1.30
|
|
|
|
|
|
|
|
||||||
|
Diluted
|
|
$
|
3.64
|
|
|
$
|
1.29
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
52,826
|
|
|
42,015
|
|
|
|
|
|
|
|
||||||||
|
Diluted
|
|
53,297
|
|
|
42,255
|
|
|
|
|
|
|
|
||||||||
|
Pro forma information
(3)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) before income taxes, as reported
|
|
|
|
|
|
$
|
18,382
|
|
|
$
|
(386
|
)
|
|
$
|
8,231
|
|
||||
|
Pro forma provision for income taxes
|
|
|
|
|
|
6,553
|
|
|
—
|
|
|
—
|
|
|||||||
|
Pro forma net income (loss)
|
|
|
|
|
|
$
|
11,829
|
|
|
$
|
(386
|
)
|
|
$
|
8,231
|
|
||||
|
Pro forma earnings per common share
(4)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
|
|
|
|
|
$
|
0.60
|
|
|
|
|
|
||||||||
|
Diluted
|
|
|
|
|
|
$
|
0.60
|
|
|
|
|
|
||||||||
|
|
|
As of December 31,
|
||||||||||||||||||
|
(In thousands)
|
|
2014
|
|
2013
|
|
2012
(1)
|
|
2011
(2)
|
|
2010
(2)
|
||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
30,183
|
|
|
$
|
15,555
|
|
|
$
|
26,358
|
|
|
$
|
6,959
|
|
|
$
|
4,119
|
|
|
Net property and equipment
|
|
2,791,807
|
|
|
1,446,337
|
|
|
554,242
|
|
|
221,149
|
|
|
155,611
|
|
|||||
|
Total assets
|
|
3,095,481
|
|
|
1,521,614
|
|
|
606,701
|
|
|
263,578
|
|
|
181,315
|
|
|||||
|
Current liabilities
|
|
266,729
|
|
|
121,320
|
|
|
79,232
|
|
|
42,298
|
|
|
19,070
|
|
|||||
|
Long-term debt
|
|
673,500
|
|
|
460,000
|
|
|
193
|
|
|
85,000
|
|
|
44,767
|
|
|||||
|
Total Stockholders’/ Members’ equity
(5)
|
|
1,751,011
|
|
|
845,541
|
|
|
462,068
|
|
|
129,037
|
|
|
115,362
|
|
|||||
|
Total equity
|
|
1,985,213
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
(In thousands)
|
|
2014
|
|
2013
|
|
2012
(1)
|
|
2011
(2)
|
|
2010
(2)
|
||||||||||
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
|
$
|
356,389
|
|
|
$
|
155,777
|
|
|
$
|
49,692
|
|
|
$
|
30,998
|
|
|
$
|
5,192
|
|
|
Net cash used in investing activities
|
|
(1,481,997
|
)
|
|
(940,140
|
)
|
|
(183,078
|
)
|
|
(81,108
|
)
|
|
(55,236
|
)
|
|||||
|
Net cash provided by financing activities
|
|
1,140,236
|
|
|
773,560
|
|
|
152,785
|
|
|
52,950
|
|
|
51,733
|
|
|||||
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
(In thousands)
|
|
2014
|
|
2013
|
|
2012
(1)
|
|
2011
(2)
|
|
2010
(2)
|
||||||||||
|
Adjusted EBITDA
(6)
|
|
$
|
392,220
|
|
|
$
|
164,822
|
|
|
$
|
48,223
|
|
|
$
|
31,758
|
|
|
$
|
17,398
|
|
|
(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. See Note 2 and Note 3 to our combined consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
|
||||
|
|
|
|
|
|
||
|
(2
|
)
|
The years ended December 31, 2011 and 2010 reflect the combined historical financial data of Windsor Permian LLC and Windsor UT LLC due to the transfer of a business between entities under common control. See Note 1 to our combined consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
|
||||
|
|
|
|
|
|
||
|
(3
|
)
|
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. For 2011 and 2010 comparative purposes, we have included pro forma financial data to give effect to income taxes assuming the earnings of the Company and the Predecessors had been subject to federal income tax as a subchapter C corporation since inception. If the earnings of the Company and the Predecessors had been subject to federal income tax as a subchapter C corporation since inception, we would have incurred net operating losses for income tax purposes in each period. We would have been in a net deferred tax asset, or DTA, position as a result of such tax losses and would have recorded a valuation allowance to reduce each period’s DTA balance to zero. A valuation allowance to reduce each period’s DTA would have resulted in an equal and offsetting credit for the respective expenses or an equal and offsetting debit for the respected benefits for income taxes, with the resulting tax expenses for each 2011 and 2010 of zero. 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 combined consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
|
||||
|
|
|
|
|
|
||
|
(4
|
)
|
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. See Note 2 to our combined consolidated financial statements included elsewhere in this Annual Report on Form 10-K.
|
||||
|
|
|
|
|
|
||
|
(5
|
)
|
For the year ended December 31, 2014, total stockholders’ equity excludes $234.2 million of noncontrolling interest related to Viper Energy Partners LP. There was no equity related to noncontrolling interest for the years ended December 31, 2013, 2012, 2011 and 2010.
|
||||
|
|
|
|
|
|
||
|
(6
|
)
|
Adjusted EBITDA is a supplemental non-GAAP financial measure. For a definition of Adjusted EBITDA to net income (loss) see “—Non-GAAP financial measures and reconciliations” below.
|
||||
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
(In thousands)
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Net income (loss):
|
|
$
|
195,971
|
|
|
$
|
54,587
|
|
|
$
|
(36,521
|
)
|
|
$
|
(386
|
)
|
|
$
|
8,231
|
|
|
Change in the fair value of open non-hedge derivative instruments, net
|
|
(117,109
|
)
|
|
(5,346
|
)
|
|
(8,057
|
)
|
|
12,972
|
|
|
—
|
|
|||||
|
(Gain) loss on settlement of non-hedge derivative instruments, net
|
|
(10,430
|
)
|
|
7,218
|
|
|
5,440
|
|
|
37
|
|
|
148
|
|
|||||
|
Interest expense
|
|
34,515
|
|
|
8,059
|
|
|
3,610
|
|
|
2,528
|
|
|
836
|
|
|||||
|
Depreciation, depletion and amortization
|
|
170,005
|
|
|
66,597
|
|
|
26,273
|
|
|
16,104
|
|
|
8,145
|
|
|||||
|
Non-cash stock-based compensation expense
|
|
14,253
|
|
|
2,724
|
|
|
3,482
|
|
|
544
|
|
|
—
|
|
|||||
|
Capitalized stock-based compensation expense
|
|
(4,437
|
)
|
|
(972
|
)
|
|
(1,005
|
)
|
|
(106
|
)
|
|
—
|
|
|||||
|
Asset retirement obligation accretion expense
|
|
467
|
|
|
201
|
|
|
98
|
|
|
65
|
|
|
38
|
|
|||||
|
Income tax provision
|
|
108,985
|
|
|
31,754
|
|
|
54,903
|
|
|
—
|
|
|
—
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
392,220
|
|
|
$
|
164,822
|
|
|
$
|
48,223
|
|
|
$
|
31,758
|
|
|
$
|
17,398
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
|||
|
Estimated Net Proved Reserves:
|
|
|
|
|
|
|
|||
|
Oil (Bbls)
|
|
75,689,589
|
|
|
42,600,852
|
|
|
26,196,859
|
|
|
Natural gas (Mcf)
|
|
111,605,260
|
|
|
61,679,496
|
|
|
34,570,148
|
|
|
Natural gas liquids (Bbls)
|
|
18,541,932
|
|
|
10,705,724
|
|
|
8,251,429
|
|
|
Total (BOE)
|
|
112,832,398
|
|
|
63,586,492
|
|
|
40,209,979
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
Unweighted Arithmetic Average
|
||||||||||
|
|
|
First-Day-of-the-Month Prices
|
||||||||||
|
Oil (Bbls)
|
|
$
|
87.15
|
|
|
$
|
92.59
|
|
|
$
|
88.13
|
|
|
Natural gas (Mcf)
|
|
$
|
4.85
|
|
|
$
|
4.13
|
|
|
$
|
2.86
|
|
|
Natural gas liquids (Bbls)
|
|
$
|
30.09
|
|
|
$
|
37.82
|
|
|
$
|
43.88
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
(in thousands, except Bbl, Mcf and BOE amounts)
|
||||||||||
|
Revenues
|
|
|
|
|
|
|
||||||
|
Oil and natural gas revenues
|
|
$
|
495,718
|
|
|
$
|
208,002
|
|
|
$
|
74,962
|
|
|
Operating Expenses
|
|
|
|
|
|
|
||||||
|
Lease operating expense
|
|
55,384
|
|
|
21,157
|
|
|
15,247
|
|
|||
|
Production and ad valorem taxes
|
|
32,638
|
|
|
12,899
|
|
|
5,237
|
|
|||
|
Gathering and transportation expense
|
|
3,288
|
|
|
918
|
|
|
424
|
|
|||
|
Depreciation, depletion and amortization
|
|
170,005
|
|
|
66,597
|
|
|
26,273
|
|
|||
|
General and administrative
|
|
21,266
|
|
|
11,036
|
|
|
10,376
|
|
|||
|
Asset retirement obligation accretion expense
|
|
467
|
|
|
201
|
|
|
98
|
|
|||
|
Total expenses
|
|
283,048
|
|
|
112,808
|
|
|
57,655
|
|
|||
|
Income from operations
|
|
212,670
|
|
|
95,194
|
|
|
17,307
|
|
|||
|
Net interest expense
|
|
(34,514
|
)
|
|
(8,058
|
)
|
|
(3,607
|
)
|
|||
|
Other income
|
|
677
|
|
|
1,077
|
|
|
2,132
|
|
|||
|
Other expense
|
|
(1,416
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain (loss) on derivative instruments, net
|
|
127,539
|
|
|
(1,872
|
)
|
|
2,617
|
|
|||
|
Loss from equity investment
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|||
|
Total other income (expense), net
|
|
92,286
|
|
|
(8,853
|
)
|
|
1,075
|
|
|||
|
Income before income taxes
|
|
304,956
|
|
|
86,341
|
|
|
18,382
|
|
|||
|
Income tax provision
|
|
108,985
|
|
|
31,754
|
|
|
54,903
|
|
|||
|
Net income (loss)
|
|
195,971
|
|
|
54,587
|
|
|
(36,521
|
)
|
|||
|
Less: Net income attributable to noncontrolling interest
|
|
2,216
|
|
|
—
|
|
|
—
|
|
|||
|
Net income (loss) attributable to Diamondback Energy, Inc.
|
|
$
|
193,755
|
|
|
$
|
54,587
|
|
|
$
|
(36,521
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Production Data:
|
|
|
|
|
|
|
||||||
|
Oil (Bbls)
|
|
5,381,576
|
|
|
2,022,749
|
|
|
756,286
|
|
|||
|
Natural gas (Mcf)
|
|
4,345,916
|
|
|
1,730,497
|
|
|
833,516
|
|
|||
|
Natural gas liquids (Bbls)
|
|
1,001,991
|
|
|
361,079
|
|
|
183,114
|
|
|||
|
Combined volumes (BOE)
|
|
7,107,886
|
|
|
2,672,244
|
|
|
1,078,319
|
|
|||
|
Daily combined volumes (BOE/d)
|
|
19,474
|
|
|
7,321
|
|
|
2,946
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Average Prices
(1)
:
|
|
|
|
|
|
|
||||||
|
Oil (per Bbl)
|
|
$
|
83.48
|
|
|
$
|
93.32
|
|
|
$
|
86.88
|
|
|
Natural gas (per Mcf)
|
|
4.15
|
|
|
3.61
|
|
|
2.85
|
|
|||
|
Natural gas liquids (per Bbl)
|
|
28.39
|
|
|
36.00
|
|
|
37.57
|
|
|||
|
Combined (per BOE)
|
|
69.74
|
|
|
77.84
|
|
|
69.52
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Average Costs (per BOE)
|
|
|
|
|
|
|
||||||
|
Lease operating expense
|
|
$
|
7.79
|
|
|
$
|
7.92
|
|
|
$
|
14.14
|
|
|
Gathering and transportation expense
|
|
0.46
|
|
|
0.34
|
|
|
0.39
|
|
|||
|
Production and ad valorem taxes
|
|
4.59
|
|
|
4.83
|
|
|
4.86
|
|
|||
|
Production and ad valorem taxes as a % of sales
|
|
6.6
|
%
|
|
6.2
|
%
|
|
7.0
|
%
|
|||
|
Depreciation, depletion, and amortization
|
|
23.92
|
|
|
24.92
|
|
|
24.36
|
|
|||
|
General and administrative
(2)
|
|
2.99
|
|
|
4.13
|
|
|
9.62
|
|
|||
|
Interest expense
|
|
4.86
|
|
|
1.59
|
|
|
3.35
|
|
|||
|
(1)
|
|
After giving effect to our derivative instruments, the average prices per Bbl of oil and per BOE were $85.42 and $71.21, respectively, during the year ended December 31, 2014; $89.75 and $75.14, respectively, during the year ended December 31, 2013; and $79.68 and $64.47, respectively, during the year ended December 31, 2012.
|
|
|
|
|
|
(2)
|
|
General and administrative includes non-cash stock based compensation, net of capitalized amounts, of $9,816, $1,752 and $2,477 for the years ended December 31, 2014, 2013 and 2012, respectively. Excluding stock based compensation from the above metric results in general and administrative cost per BOE of $1.61, $3.47 and $7.33 for the years ended December 31, 2014, 2013 and 2012, respectively.
|
|
|
|
|
Change in prices
|
|
Production volumes
(1)
|
|
Total net dollar effect of change
|
||||||
|
|
|
|
|
|
|
|
(in thousands)
|
||||||
|
|
Effect of changes in price:
|
|
|
|
|
|
|
||||||
|
|
Oil
|
|
$
|
(9.84
|
)
|
|
5,381,576
|
|
|
$
|
(52,959
|
)
|
|
|
|
Natural gas liquids
|
|
$
|
(7.61
|
)
|
|
1,001,991
|
|
|
$
|
(7,625
|
)
|
|
|
|
Natural gas
|
|
$
|
0.54
|
|
|
4,345,916
|
|
|
$
|
2,345
|
|
|
|
|
Total revenues due to change in price
|
|
|
|
|
|
$
|
(58,239
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
Change in production volumes
(1)
|
|
Prior period average prices
|
|
Total net dollar effect of change
|
||||||
|
|
|
|
|
|
|
|
(in thousands)
|
||||||
|
|
Effect of changes in production volumes:
|
|
|
|
|
|
|
||||||
|
|
Oil
|
|
3,358,827
|
|
|
$
|
93.32
|
|
|
$
|
313,444
|
|
|
|
|
Natural gas liquids
|
|
640,912
|
|
|
$
|
36.00
|
|
|
$
|
23,071
|
|
|
|
|
Natural gas
|
|
2,615,419
|
|
|
$
|
3.61
|
|
|
$
|
9,440
|
|
|
|
|
Total revenues due to change in production volumes
|
|
|
|
|
|
$
|
345,955
|
|
||||
|
|
Total change in revenues
|
|
|
|
|
|
$
|
287,716
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
Production volumes are presented in Bbls for oil and natural gas liquids and Mcf for natural gas
|
||||||
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
|
|
(in thousands, except BOE amounts)
|
||||||
|
Depletion of proved oil and natural gas properties
|
|
$
|
168,674
|
|
|
$
|
65,821
|
|
|
Depreciation of other property and equipment
|
|
1,331
|
|
|
776
|
|
||
|
DD&A
|
|
$
|
170,005
|
|
|
$
|
66,597
|
|
|
|
|
|
|
|
||||
|
Oil and natural gas properties DD&A per BOE
|
|
$
|
23.79
|
|
|
$
|
24.63
|
|
|
Total DD&A per BOE
|
|
$
|
23.92
|
|
|
$
|
24.92
|
|
|
|
|
|
|
|
||||
|
|
|
|
Change in prices
|
|
Production volumes
(1)
|
|
Total net dollar effect of change
|
||||||
|
|
|
|
|
|
|
|
(in thousands)
|
||||||
|
|
Effect of changes in price:
|
|
|
|
|
|
|
||||||
|
|
Oil
|
|
$
|
6.44
|
|
|
2,022,749
|
|
|
$
|
13,022
|
|
|
|
|
Natural gas liquids
|
|
$
|
(1.57
|
)
|
|
361,079
|
|
|
$
|
(564
|
)
|
|
|
|
Natural gas
|
|
$
|
0.76
|
|
|
1,730,497
|
|
|
$
|
1,310
|
|
|
|
|
Total revenues due to change in price
|
|
|
|
|
|
$
|
13,768
|
|
||||
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
Change in production volumes
(1)
|
|
Prior period average prices
|
|
Total net dollar effect of change
|
||||||
|
|
|
|
|
|
|
|
(in thousands)
|
||||||
|
|
Effect of changes in production volumes:
|
|
|
|
|
|
|
||||||
|
|
Oil
|
|
1,266,463
|
|
|
$
|
86.88
|
|
|
$
|
110,027
|
|
|
|
|
Natural gas liquids
|
|
177,965
|
|
|
$
|
37.57
|
|
|
$
|
6,685
|
|
|
|
|
Natural gas
|
|
896,981
|
|
|
$
|
2.85
|
|
|
$
|
2,560
|
|
|
|
|
Total revenues due to change in production volumes
|
|
|
|
|
|
$
|
119,272
|
|
||||
|
|
Total change in revenues
|
|
|
|
|
|
$
|
133,040
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
Production volumes are presented in Bbls for oil and natural gas liquids and Mcf for natural gas
|
||||||
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2013
|
|
2012
|
||||
|
|
|
|
|
|
||||
|
|
|
(in thousands, except BOE amounts)
|
||||||
|
Depletion of proved oil and natural gas properties
|
|
$
|
65,821
|
|
|
$
|
25,772
|
|
|
Depreciation of other property and equipment
|
|
776
|
|
|
501
|
|
||
|
DD&A
|
|
$
|
66,597
|
|
|
$
|
26,273
|
|
|
|
|
|
|
|
||||
|
Oil and natural gas properties DD&A per BOE
|
|
$
|
24.63
|
|
|
$
|
23.90
|
|
|
Total DD&A per BOE
|
|
$
|
24.92
|
|
|
$
|
24.36
|
|
|
|
|
|
|
|
||||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Net cash provided by operating activities
|
|
$
|
356,389
|
|
|
$
|
155,777
|
|
|
$
|
49,692
|
|
|
Net cash used in investing activities
|
|
(1,481,997
|
)
|
|
(940,140
|
)
|
|
(183,078
|
)
|
|||
|
Net cash provided by financing activities
|
|
$
|
1,140,236
|
|
|
$
|
773,560
|
|
|
$
|
152,785
|
|
|
Net change in cash
|
|
$
|
14,628
|
|
|
$
|
(10,803
|
)
|
|
$
|
19,399
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Drilling, completion and infrastructure
|
|
$
|
(499,848
|
)
|
|
$
|
(297,713
|
)
|
|
$
|
(100,090
|
)
|
|
Acquisition of leasehold interests
|
|
(845,826
|
)
|
|
(177,343
|
)
|
|
(11,707
|
)
|
|||
|
Acquisition of Gulfport properties
|
|
—
|
|
|
(18,550
|
)
|
|
(63,590
|
)
|
|||
|
Acquisition of mineral interests
|
|
(57,689
|
)
|
|
(444,083
|
)
|
|
—
|
|
|||
|
Purchase of other property and equipment
|
|
(44,213
|
)
|
|
(2,234
|
)
|
|
(1,102
|
)
|
|||
|
Proceeds from sale of property and equipment
|
|
56
|
|
|
72
|
|
|
48
|
|
|||
|
Cost method investment
|
|
(34,477
|
)
|
|
—
|
|
|
—
|
|
|||
|
Settlement of non-hedge derivative instruments
|
|
—
|
|
|
(289
|
)
|
|
(8,963
|
)
|
|||
|
Receipt on derivative margins
|
|
—
|
|
|
—
|
|
|
2,326
|
|
|||
|
Net cash used in investing activities
|
|
$
|
(1,481,997
|
)
|
|
$
|
(940,140
|
)
|
|
$
|
(183,078
|
)
|
|
Financial Covenant
|
|
|
Required Ratio
|
|
Ratio of total debt to EBITDAX
|
|
Not greater than 4.0 to 1.0
|
|
|
Ratio of current assets to liabilities, as defined in the credit agreement
|
|
Not less than 1.0 to 1.0
|
|
|
Financial Covenant
|
|
|
Required Ratio
|
|
Ratio of total debt to EBITDAX
|
|
Not greater than 4.0 to 1.0
|
|
|
Ratio of current assets to liabilities, as defined in the credit agreement
|
|
Not less than 1.0 to 1.0
|
|
|
EBITDAX will be annualized beginning with the quarter ended September 30, 2014 and ending with the quarter ending March 31, 2015
|
|||
|
•
|
$285.0 million to $315.0 million will be spent on drilling and completing 50 to 60 gross (43 to 52 net) operated horizontal wells focused in Midland, Andrews, Upton, Martin and Dawson Counties;
|
|
•
|
$20.0 million to $30.0 million will be spent on infrastructure;
|
|
•
|
$20.0 million to $30.0 million will be spent on non-operated activity and other expenditures; and
|
|
•
|
an estimated $75.0 million for expenditures related to 2014 activity (net of expenditures from 2015 expected to be carried into 2016).
|
|
|
|
Payments Due by Period
|
|
||||||||||||||||||
|
|
|
Total
|
|
2015
|
|
2016-2017
|
|
2018-2019
|
|
2020 & Beyond
|
|
||||||||||
|
|
|
(in thousands)
|
|
||||||||||||||||||
|
Secured revolving credit facility
(1)
|
|
$
|
223,500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
223,500
|
|
|
$
|
—
|
|
|
|
Senior notes
|
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450,000
|
|
|
|||||
|
Interest expense
(2)
|
|
231,539
|
|
|
34,313
|
|
|
68,625
|
|
|
68,625
|
|
|
59,976
|
|
|
|||||
|
Asset retirement obligations
(3)
|
|
8,486
|
|
|
39
|
|
|
—
|
|
|
—
|
|
|
8,447
|
|
|
|||||
|
Drilling commitments
(4)
|
|
83,620
|
|
|
23,380
|
|
|
47,209
|
|
|
13,031
|
|
|
—
|
|
|
|||||
|
Operating lease obligations
|
|
2,923
|
|
|
1,112
|
|
|
1,228
|
|
|
583
|
|
|
—
|
|
|
|||||
|
|
|
$
|
1,000,068
|
|
|
$
|
58,844
|
|
|
$
|
117,062
|
|
|
$
|
305,739
|
|
|
$
|
518,423
|
|
|
|
(1)
|
Includes the outstanding principal amount under our revolving credit facility, the table does not include interest expense or other fees payable under this floating rate facility as we cannot predict the timing of future borrowings and repayments or interest rates to be charged.
|
|||
|
(2)
|
Interest represents the scheduled cash payments on our senior notes.
|
|||
|
(3)
|
Amounts represent our estimates of future asset retirement obligations. Because these costs typically extend many years into the future, estimating these future costs requires management to make estimates and judgments that are subject to future revisions based upon numerous factors, including the rate of inflation, changing technology and the political and regulatory environment. See Note 6 of the notes to our combined consolidated financial statements set forth in Part IV, Item 15 of this Form 10-K.
|
|||
|
(4)
|
Drilling commitments represent future minimum expenditure commitments for drilling rig services under contracts to which the Company was a party on December 31, 2014.
|
|||
|
(a)
|
Documents included in this report:
|
|
|
|
|
|
1.
Financial Statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
2.
Financial Statement Schedules
|
|
|
|
|
|
Financial statement schedules have been omitted because they are either not required, not applicable or the information required to be presented is included in the Company’s combined consolidated financial statements and related notes.
|
|
|
|
|
|
|
|
|
|
|
|
3.
Exhibits
|
|
|
|
|
|
The Exhibit Index beginning on page E–1 of this report is incorporated herein by reference.
|
|
|
|
|
|
|
|
DIAMONDBACK ENERGY, INC.
|
|
|
|
|
|
|
Date:
|
February 19, 2015
|
|
|
|
|
|
|
/s/ Travis D. Stice
|
|
|
|
|
Travis D. Stice
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
(Principal Executive Officer)
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Steven E. West
|
|
Chairman of the Board and Director
|
|
February 19, 2015
|
|
Steven E. West
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Travis D. Stice
|
|
Chief Executive Officer and Director
|
|
February 19, 2015
|
|
Travis D. Stice
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Michael P. Cross
|
|
Director
|
|
February 19, 2015
|
|
Michael P. Cross
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David L. Houston
|
|
Director
|
|
February 19, 2015
|
|
David L. Houston
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Mark L. Plaumann
|
|
Director
|
|
February 19, 2015
|
|
Mark L. Plaumann
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Teresa L. Dick
|
|
Chief Financial Officer, Senior Vice President, and Assistant Secretary
|
|
February 19, 2015
|
|
Teresa L. Dick
|
|
(Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
|
|
(In thousands, except par values and share data)
|
||||||
|
Assets
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
30,183
|
|
|
$
|
15,555
|
|
|
Restricted cash
|
|
500
|
|
|
—
|
|
||
|
Accounts receivable:
|
|
|
|
|
||||
|
Joint interest and other
|
|
50,943
|
|
|
14,437
|
|
||
|
Oil and natural gas sales
|
|
43,050
|
|
|
23,533
|
|
||
|
Related party
|
|
4,001
|
|
|
1,303
|
|
||
|
Inventories
|
|
2,827
|
|
|
5,631
|
|
||
|
Deferred income taxes
|
|
—
|
|
|
112
|
|
||
|
Derivative instruments
|
|
115,607
|
|
|
213
|
|
||
|
Prepaid expenses and other
|
|
4,600
|
|
|
1,184
|
|
||
|
Total current assets
|
|
251,711
|
|
|
61,968
|
|
||
|
Property and equipment
|
|
|
|
|
||||
|
Oil and natural gas properties, based on the full cost method of accounting ($773,520 and $369,561 excluded from amortization at December 31, 2014 and December 31, 2013, respectively)
|
|
3,118,597
|
|
|
1,648,360
|
|
||
|
Pipeline and gas gathering assets
|
|
7,174
|
|
|
6,142
|
|
||
|
Other property and equipment
|
|
48,180
|
|
|
4,071
|
|
||
|
Accumulated depletion, depreciation, amortization and impairment
|
|
(382,144
|
)
|
|
(212,236
|
)
|
||
|
|
|
2,791,807
|
|
|
1,446,337
|
|
||
|
Derivative instruments
|
|
1,934
|
|
|
218
|
|
||
|
Other assets
|
|
50,029
|
|
|
13,091
|
|
||
|
Total assets
|
|
$
|
3,095,481
|
|
|
$
|
1,521,614
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable-trade
|
|
$
|
26,230
|
|
|
$
|
2,679
|
|
|
Accounts payable-related party
|
|
—
|
|
|
17
|
|
||
|
Accrued capital expenditures
|
|
129,397
|
|
|
74,649
|
|
||
|
Other accrued liabilities
|
|
41,149
|
|
|
34,750
|
|
||
|
Revenues and royalties payable
|
|
30,000
|
|
|
9,225
|
|
||
|
Deferred income taxes
|
|
39,953
|
|
|
—
|
|
||
|
Total current liabilities
|
|
266,729
|
|
|
121,320
|
|
||
|
Long-term debt
|
|
673,500
|
|
|
460,000
|
|
||
|
Asset retirement obligations
|
|
8,447
|
|
|
2,989
|
|
||
|
Deferred income taxes
|
|
161,592
|
|
|
91,764
|
|
||
|
Total liabilities
|
|
1,110,268
|
|
|
676,073
|
|
||
|
Contingencies (Note 14)
|
|
|
|
|
|
|
||
|
Stockholders’ equity:
|
|
|
|
|
||||
|
Common stock, $0.01 par value, 100,000,000 shares authorized, 56,887,583 issued and outstanding at December 31, 2014; 47,106,216 issued and outstanding at December 31, 2013
|
|
569
|
|
|
471
|
|
||
|
Additional paid-in capital
|
|
1,554,174
|
|
|
842,557
|
|
||
|
Retained earnings
|
|
196,268
|
|
|
2,513
|
|
||
|
Total Diamondback Energy, Inc. stockholders’ equity
|
|
1,751,011
|
|
|
845,541
|
|
||
|
Noncontrolling interest
|
|
234,202
|
|
|
—
|
|
||
|
Total equity
|
|
1,985,213
|
|
|
845,541
|
|
||
|
Total liabilities and equity
|
|
$
|
3,095,481
|
|
|
$
|
1,521,614
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands, except per share amounts)
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
||||||
|
Oil sales
|
|
$
|
449,244
|
|
|
$
|
188,753
|
|
|
$
|
65,704
|
|
|
Natural gas sales
|
|
8,662
|
|
|
3,715
|
|
|
1,369
|
|
|||
|
Natural gas sales - related party
|
|
9,366
|
|
|
2,534
|
|
|
1,010
|
|
|||
|
Natural gas liquid sales
|
|
13,408
|
|
|
8,304
|
|
|
3,839
|
|
|||
|
Natural gas liquid sales - related party
|
|
15,038
|
|
|
4,696
|
|
|
3,040
|
|
|||
|
Total revenues
|
|
495,718
|
|
|
208,002
|
|
|
74,962
|
|
|||
|
Costs and expenses:
|
|
|
|
|
|
|
||||||
|
Lease operating expenses
|
|
55,166
|
|
|
19,991
|
|
|
14,231
|
|
|||
|
Lease operating expenses - related party
|
|
218
|
|
|
1,166
|
|
|
1,016
|
|
|||
|
Production and ad valorem taxes
|
|
31,160
|
|
|
12,399
|
|
|
4,950
|
|
|||
|
Production and ad valorem taxes - related party
|
|
1,478
|
|
|
500
|
|
|
287
|
|
|||
|
Gathering and transportation
|
|
618
|
|
|
237
|
|
|
124
|
|
|||
|
Gathering and transportation - related party
|
|
2,670
|
|
|
681
|
|
|
300
|
|
|||
|
Depreciation, depletion and amortization
|
|
170,005
|
|
|
66,597
|
|
|
26,273
|
|
|||
|
General and administrative expenses (including non-cash stock based compensation, net of capitalized amounts, of $9,816, $1,752 and $2,477 for the year ended December 31, 2014, 2013 and 2012, respectively)
|
|
19,921
|
|
|
9,870
|
|
|
9,178
|
|
|||
|
General and administrative expenses - related party
|
|
1,345
|
|
|
1,166
|
|
|
1,198
|
|
|||
|
Asset retirement obligation accretion expense
|
|
467
|
|
|
201
|
|
|
98
|
|
|||
|
Total costs and expenses
|
|
283,048
|
|
|
112,808
|
|
|
57,655
|
|
|||
|
Income from operations
|
|
212,670
|
|
|
95,194
|
|
|
17,307
|
|
|||
|
Other income (expense)
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
1
|
|
|
1
|
|
|
3
|
|
|||
|
Interest expense
|
|
(34,515
|
)
|
|
(8,059
|
)
|
|
(3,610
|
)
|
|||
|
Other income
|
|
556
|
|
|
—
|
|
|
—
|
|
|||
|
Other income - related party
|
|
121
|
|
|
1,077
|
|
|
2,132
|
|
|||
|
Other expense
|
|
(1,416
|
)
|
|
—
|
|
|
—
|
|
|||
|
Gain (loss) on derivative instruments, net
|
|
127,539
|
|
|
(1,872
|
)
|
|
2,617
|
|
|||
|
Loss from equity investment
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|||
|
Total other income (expense), net
|
|
92,286
|
|
|
(8,853
|
)
|
|
1,075
|
|
|||
|
Income before income taxes
|
|
304,956
|
|
|
86,341
|
|
|
18,382
|
|
|||
|
Provision for income taxes
|
|
|
|
|
|
|
||||||
|
Current
|
|
—
|
|
|
191
|
|
|
—
|
|
|||
|
Deferred
|
|
108,985
|
|
|
31,563
|
|
|
54,903
|
|
|||
|
Net income (loss)
|
|
195,971
|
|
|
54,587
|
|
|
(36,521
|
)
|
|||
|
Less: Net income attributable to noncontrolling interest
|
|
2,216
|
|
|
—
|
|
|
—
|
|
|||
|
Net income (loss) attributable to Diamondback Energy, Inc.
|
|
$
|
193,755
|
|
|
$
|
54,587
|
|
|
$
|
(36,521
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per common share
|
|
|
|
|
|
|
||||||
|
Basic
|
|
$
|
3.67
|
|
|
$
|
1.30
|
|
|
|
||
|
Diluted
|
|
$
|
3.64
|
|
|
$
|
1.29
|
|
|
|
||
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
||||||
|
Basic
|
|
52,826
|
|
|
42,015
|
|
|
|
||||
|
Diluted
|
|
53,297
|
|
|
42,255
|
|
|
|
||||
|
|
|
Year Ended December 31,
|
||
|
|
|
2012
|
||
|
|
|
(In thousands, except per share amounts)
|
||
|
Pro forma information (unaudited)
|
|
|
||
|
Income before income taxes, as reported
|
|
$
|
18,382
|
|
|
Pro forma provision for income taxes
|
|
6,553
|
|
|
|
Pro forma net income
|
|
$
|
11,829
|
|
|
|
|
|
||
|
Pro forma earnings per common share
|
|
|
||
|
Basic
|
|
$
|
0.60
|
|
|
Diluted
|
|
$
|
0.60
|
|
|
Pro forma weighted average common shares outstanding
|
|
|
||
|
Basic
|
|
19,721
|
|
|
|
Diluted
|
|
19,724
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
Additional
|
|
Earnings/
|
|
|
|
|
||||||||||||||
|
|
|
Member’s
|
|
Common Stock
|
|
Paid-in
|
|
(Accumulated
|
|
Non-controlling
|
|
|
||||||||||||||
|
|
|
Equity
|
|
Shares
|
Amount
|
|
Capital
|
|
Deficit)
|
|
Interest
|
|
Total
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
(In thousands)
|
||||||||||||||||||||||||
|
Balance December 31, 2011
|
|
$
|
129,037
|
|
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
129,037
|
|
|
Contributions
|
|
4,008
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,008
|
|
||||||
|
Distributions of equity method investments
|
|
(10,504
|
)
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,504
|
)
|
||||||
|
Equity based compensation
|
|
873
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
873
|
|
||||||
|
Earnings prior to merger
|
|
15,553
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,553
|
|
||||||
|
Common shares issued upon Merger
|
|
(138,967
|
)
|
|
14,697
|
|
147
|
|
|
138,820
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Common shares issued upon acquisition of Gulfport properties
|
|
—
|
|
|
7,914
|
|
79
|
|
|
138,417
|
|
|
—
|
|
|
—
|
|
|
138,496
|
|
||||||
|
Common shares issued at initial public offering, net of offering costs
|
|
—
|
|
|
14,375
|
|
144
|
|
|
234,000
|
|
|
—
|
|
|
—
|
|
|
234,144
|
|
||||||
|
Stock based compensation
|
|
—
|
|
|
—
|
|
—
|
|
|
2,535
|
|
|
—
|
|
|
—
|
|
|
2,535
|
|
||||||
|
Net loss subsequent to merger
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
(52,074
|
)
|
|
—
|
|
|
(52,074
|
)
|
||||||
|
Balance December 31, 2012
|
|
—
|
|
|
36,986
|
|
370
|
|
|
513,772
|
|
|
(52,074
|
)
|
|
—
|
|
|
462,068
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Stock based compensation
|
|
—
|
|
|
—
|
|
—
|
|
|
2,724
|
|
|
—
|
|
|
—
|
|
|
2,724
|
|
||||||
|
Tax benefits related to stock-based compensation
|
|
—
|
|
|
—
|
|
—
|
|
|
749
|
|
|
—
|
|
|
—
|
|
|
749
|
|
||||||
|
Common shares issued in public offering, net of offering costs
|
|
—
|
|
|
9,775
|
|
98
|
|
|
321,814
|
|
|
—
|
|
|
—
|
|
|
321,912
|
|
||||||
|
Exercise of stock options and vesting of restricted stock units
|
|
—
|
|
|
345
|
|
3
|
|
|
3,498
|
|
|
—
|
|
|
—
|
|
|
3,501
|
|
||||||
|
Net income
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
54,587
|
|
|
—
|
|
|
54,587
|
|
||||||
|
Balance December 31, 2013
|
|
—
|
|
|
47,106
|
|
471
|
|
|
842,557
|
|
|
2,513
|
|
|
—
|
|
|
845,541
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Net proceeds from issuance of common units - Viper Energy Partners LP
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
232,198
|
|
|
232,198
|
|
||||||
|
Unit-based compensation
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,102
|
|
|
2,102
|
|
||||||
|
Distribution to non-controlling interest
|
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,314
|
)
|
|
(2,314
|
)
|
|||||||
|
Stock based compensation
|
|
—
|
|
|
—
|
|
—
|
|
|
12,152
|
|
|
—
|
|
|
—
|
|
|
12,152
|
|
||||||
|
Tax benefits related to stock-based compensation
|
|
—
|
|
|
—
|
|
—
|
|
|
(749
|
)
|
|
—
|
|
|
—
|
|
|
(749
|
)
|
||||||
|
Common shares issued in public offering, net of offering costs
|
|
—
|
|
|
9,200
|
|
92
|
|
|
689,390
|
|
|
—
|
|
|
—
|
|
|
689,482
|
|
||||||
|
Exercise of stock options and vesting of restricted stock units
|
|
—
|
|
|
518
|
|
5
|
|
|
7,075
|
|
|
—
|
|
|
—
|
|
|
7,080
|
|
||||||
|
Equity payment- Wexford Advisory Services (See Note 11)
|
|
—
|
|
|
64
|
|
1
|
|
|
3,749
|
|
|
—
|
|
|
—
|
|
|
3,750
|
|
||||||
|
Net income
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
193,755
|
|
|
2,216
|
|
|
195,971
|
|
||||||
|
Balance December 31, 2014
|
|
$
|
—
|
|
|
56,888
|
|
$
|
569
|
|
|
$
|
1,554,174
|
|
|
$
|
196,268
|
|
|
$
|
234,202
|
|
|
$
|
1,985,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Net income
|
|
$
|
195,971
|
|
|
$
|
54,587
|
|
|
$
|
(36,521
|
)
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
|
Provision for deferred income taxes
|
|
108,985
|
|
|
31,563
|
|
|
54,903
|
|
|||
|
Excess tax benefit from stock-based compensation
|
|
—
|
|
|
(749
|
)
|
|
—
|
|
|||
|
Asset retirement obligation accretion expense
|
|
467
|
|
|
201
|
|
|
98
|
|
|||
|
Depreciation, depletion, and amortization
|
|
170,005
|
|
|
66,597
|
|
|
26,273
|
|
|||
|
Amortization of debt issuance costs
|
|
2,125
|
|
|
1,018
|
|
|
494
|
|
|||
|
Change in fair value of derivative instruments
|
|
(117,109
|
)
|
|
(5,346
|
)
|
|
(2,617
|
)
|
|||
|
Loss from equity investment
|
|
—
|
|
|
—
|
|
|
67
|
|
|||
|
Stock based compensation expense
|
|
9,816
|
|
|
1,752
|
|
|
3,482
|
|
|||
|
(Gain) loss on sale of assets, net
|
|
1,396
|
|
|
(39
|
)
|
|
(37
|
)
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||||||
|
Accounts receivable
|
|
(39,442
|
)
|
|
(19,973
|
)
|
|
(5,036
|
)
|
|||
|
Accounts receivable-related party
|
|
(2,699
|
)
|
|
(532
|
)
|
|
6,096
|
|
|||
|
Restricted cash
|
|
(500
|
)
|
|
—
|
|
|
—
|
|
|||
|
Inventories
|
|
915
|
|
|
554
|
|
|
(639
|
)
|
|||
|
Prepaid expenses and other
|
|
(4,601
|
)
|
|
(271
|
)
|
|
(606
|
)
|
|||
|
Accounts payable and accrued liabilities
|
|
6,829
|
|
|
20,588
|
|
|
7,151
|
|
|||
|
Accounts payable and accrued liabilities-related party
|
|
(17
|
)
|
|
(128
|
)
|
|
(1,218
|
)
|
|||
|
Accrued interest
|
|
3,473
|
|
|
—
|
|
|
—
|
|
|||
|
Revenues and royalties payable
|
|
20,775
|
|
|
5,955
|
|
|
105
|
|
|||
|
Revenues and royalties payable-related party
|
|
—
|
|
|
—
|
|
|
(2,303
|
)
|
|||
|
Net cash provided by operating activities
|
|
356,389
|
|
|
155,777
|
|
|
49,692
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||
|
Additions to oil and natural gas properties
|
|
(494,708
|
)
|
|
(278,809
|
)
|
|
(90,415
|
)
|
|||
|
Additions to oil and natural gas properties-related party
|
|
(3,631
|
)
|
|
(13,777
|
)
|
|
(9,675
|
)
|
|||
|
Acquisition of Gulfport properties
|
|
—
|
|
|
(18,550
|
)
|
|
(63,590
|
)
|
|||
|
Acquisition of mineral interests
|
|
(57,689
|
)
|
|
(444,083
|
)
|
|
—
|
|
|||
|
Acquisition of leasehold interests
|
|
(845,826
|
)
|
|
(177,343
|
)
|
|
(11,707
|
)
|
|||
|
Pipeline and gas gathering assets
|
|
(1,509
|
)
|
|
(5,127
|
)
|
|
—
|
|
|||
|
Purchase of other property and equipment
|
|
(44,213
|
)
|
|
(2,234
|
)
|
|
(1,102
|
)
|
|||
|
Proceeds from sale of property and equipment
|
|
56
|
|
|
72
|
|
|
48
|
|
|||
|
Equity investments
|
|
(34,477
|
)
|
|
—
|
|
|
—
|
|
|||
|
Settlement of non-hedge derivative instruments
|
|
—
|
|
|
(289
|
)
|
|
(8,963
|
)
|
|||
|
Receipt on derivative margins
|
|
—
|
|
|
—
|
|
|
2,326
|
|
|||
|
Net cash used in investing activities
|
|
(1,481,997
|
)
|
|
(940,140
|
)
|
|
(183,078
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
|
Proceeds from borrowings on credit facility
|
|
509,400
|
|
|
59,000
|
|
|
15,000
|
|
|||
|
Repayment on credit facility
|
|
(295,900
|
)
|
|
(49,000
|
)
|
|
(100,000
|
)
|
|||
|
Proceeds from senior notes
|
|
—
|
|
|
450,000
|
|
|
—
|
|
|||
|
Proceeds from note payable - related party
|
|
—
|
|
|
—
|
|
|
30,000
|
|
|||
|
Payment of note payable - related party
|
|
—
|
|
|
—
|
|
|
(30,050
|
)
|
|||
|
Debt issuance costs
|
|
(3,469
|
)
|
|
(12,361
|
)
|
|
(450
|
)
|
|||
|
Public offering costs
|
|
(2,994
|
)
|
|
(1,009
|
)
|
|
(2,887
|
)
|
|||
|
Proceeds from public offerings
|
|
928,432
|
|
|
322,680
|
|
|
237,164
|
|
|||
|
Exercise of stock options
|
|
7,081
|
|
|
3,501
|
|
|
—
|
|
|||
|
Excess tax benefits of stock-based compensation
|
|
—
|
|
|
749
|
|
|
—
|
|
|||
|
Distribution to non-controlling interest
|
|
(2,314
|
)
|
|
—
|
|
|
—
|
|
|||
|
Contributions by members
|
|
—
|
|
|
—
|
|
|
4,008
|
|
|||
|
Net cash provided by financing activities
|
|
1,140,236
|
|
|
773,560
|
|
|
152,785
|
|
|||
|
Net increase in cash and cash equivalents
|
|
14,628
|
|
|
(10,803
|
)
|
|
19,399
|
|
|||
|
Cash and cash equivalents at beginning of period
|
|
15,555
|
|
|
26,358
|
|
|
6,959
|
|
|||
|
Cash and cash equivalents at end of period
|
|
$
|
30,183
|
|
|
$
|
15,555
|
|
|
$
|
26,358
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
|
|
||||||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
|
||||||
|
Interest paid, net of capitalized interest
|
|
$
|
31,621
|
|
|
$
|
404
|
|
|
$
|
3,017
|
|
|
Supplemental disclosure of non-cash transactions:
|
|
|
|
|
|
|
||||||
|
Asset retirement obligation incurred
|
|
$
|
703
|
|
|
$
|
226
|
|
|
$
|
201
|
|
|
Asset retirement obligation revisions in estimated liability
|
|
$
|
588
|
|
|
$
|
—
|
|
|
$
|
185
|
|
|
Asset retirement obligation acquired
|
|
$
|
3,726
|
|
|
$
|
471
|
|
|
$
|
562
|
|
|
Change in accrued capital expenditures
|
|
$
|
54,748
|
|
|
$
|
45,252
|
|
|
$
|
15,478
|
|
|
Capitalized stock based compensation
|
|
$
|
4,437
|
|
|
$
|
972
|
|
|
$
|
2,537
|
|
|
Distribution of equity method investments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,504
|
|
|
Note payable exchanged for equipment
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
411
|
|
|
Common stock issued as a result of the Gulfport transaction
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
138,496
|
|
|
Post-closing adjustment payable as a result of the Gulfport transaction
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,550
|
|
|
|
|
December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
|
|
(In thousands)
|
||||||
|
Prepaid drilling liability
|
|
$
|
3,758
|
|
|
$
|
16,491
|
|
|
Interest payable
|
|
8,861
|
|
|
9,918
|
|
||
|
Lease operating expense payable
|
|
11,851
|
|
|
4,538
|
|
||
|
Taxes payable
|
|
9,952
|
|
|
447
|
|
||
|
Current portion of asset retirement obligations
|
|
39
|
|
|
40
|
|
||
|
Other
|
|
6,688
|
|
|
3,316
|
|
||
|
|
|
$
|
41,149
|
|
|
$
|
34,750
|
|
|
|
|
(in thousands)
|
||
|
Joint interest receivables
|
|
$
|
42
|
|
|
Proved oil and natural gas properties
|
|
128,589
|
|
|
|
Unevaluated oil and natural gas properties
|
|
400,527
|
|
|
|
Total assets acquired
|
|
529,158
|
|
|
|
Accrued production and ad valorem taxes
|
|
358
|
|
|
|
Revenues payable
|
|
3,174
|
|
|
|
Asset retirement obligations
|
|
2,366
|
|
|
|
Total liabilities assumed
|
|
5,898
|
|
|
|
Total fair value of net assets
|
|
$
|
523,260
|
|
|
|
|
(in thousands)
|
||
|
Proved oil and natural gas properties
|
|
$
|
170,174
|
|
|
Unevaluated oil and natural gas properties
|
|
123,243
|
|
|
|
Total assets acquired
|
|
293,417
|
|
|
|
Asset retirement obligations
|
|
1,258
|
|
|
|
Total liabilities assumed
|
|
1,258
|
|
|
|
Total fair value of net assets
|
|
$
|
292,159
|
|
|
|
|
Pro Forma
|
||||||
|
|
|
(Unaudited)
|
||||||
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
|
|
(in thousands)
|
||||||
|
Revenues
|
|
$
|
541,103
|
|
|
$
|
315,736
|
|
|
Income from operations
|
|
224,382
|
|
|
146,429
|
|
||
|
Net income
|
|
201,257
|
|
|
86,277
|
|
||
|
|
|
(in thousands)
|
||
|
Common Stock (7,914 shares)
|
|
$
|
138,496
|
|
|
Promissory note paid in full from IPO proceeds
|
|
63,590
|
|
|
|
Closing adjustment payable
|
|
18,550
|
|
|
|
Total
|
|
$
|
220,636
|
|
|
|
|
(in thousands)
|
||
|
Proved oil and natural gas properties
|
|
$
|
115,760
|
|
|
Unevaluated oil and natural gas properties
|
|
111,373
|
|
|
|
Total assets acquired
|
|
227,133
|
|
|
|
Asset retirement obligations
|
|
562
|
|
|
|
Deferred income tax liability
|
|
5,935
|
|
|
|
Total liabilities assumed
|
|
6,497
|
|
|
|
Total fair value of net assets
|
|
$
|
220,636
|
|
|
|
|
(Pro Forma)
|
||
|
|
|
(Unaudited)
|
||
|
|
|
Year Ended December 31,
|
||
|
|
|
2012
|
||
|
|
|
|
||
|
|
|
(in thousands)
|
||
|
Revenues
|
|
$
|
97,455
|
|
|
Income from operations
|
|
24,064
|
|
|
|
Net loss
|
|
(29,764
|
)
|
|
|
|
|
December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
|
|
(in thousands)
|
||||||
|
Oil and natural gas properties:
|
|
|
|
|
||||
|
Subject to depletion
|
|
$
|
2,345,077
|
|
|
$
|
1,278,799
|
|
|
Not subject to depletion-acquisition costs
|
|
|
|
|
||||
|
Incurred in 2014
|
|
576,802
|
|
|
—
|
|
||
|
Incurred in 2013
|
|
130,474
|
|
|
279,353
|
|
||
|
Incurred in 2012
|
|
65,480
|
|
|
87,252
|
|
||
|
Incurred in 2011
|
|
764
|
|
|
1,598
|
|
||
|
Incurred in 2010
|
|
—
|
|
|
1,358
|
|
||
|
Total not subject to depletion
|
|
773,520
|
|
|
369,561
|
|
||
|
Gross oil and natural gas properties
|
|
3,118,597
|
|
|
1,648,360
|
|
||
|
Less accumulated depletion
|
|
(379,481
|
)
|
|
(210,837
|
)
|
||
|
Oil and natural gas properties, net
|
|
2,739,116
|
|
|
1,437,523
|
|
||
|
Pipeline and gas gathering assets, net
|
|
7,174
|
|
|
6,142
|
|
||
|
Other property and equipment, net
|
|
48,180
|
|
|
4,071
|
|
||
|
Less accumulated depreciation
|
|
(2,663
|
)
|
|
(1,399
|
)
|
||
|
Property and equipment, net of accumulated depreciation, depletion, amortization and impairment
|
|
$
|
2,791,807
|
|
|
$
|
1,446,337
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
|
(in thousands)
|
|
|
||||||||
|
Asset retirement obligation, beginning of period
|
$
|
3,029
|
|
|
$
|
2,145
|
|
|
$
|
1,104
|
|
|
Additional liability incurred
|
703
|
|
|
226
|
|
|
201
|
|
|||
|
Liabilities acquired
|
3,726
|
|
|
471
|
|
|
562
|
|
|||
|
Liabilities settled
|
(27
|
)
|
|
(14
|
)
|
|
(5
|
)
|
|||
|
Accretion expense
|
467
|
|
|
201
|
|
|
98
|
|
|||
|
Revisions in estimated liabilities
|
588
|
|
|
—
|
|
|
185
|
|
|||
|
Asset retirement obligation, end of period
|
8,486
|
|
|
3,029
|
|
|
2,145
|
|
|||
|
Less current portion
|
39
|
|
|
40
|
|
|
20
|
|
|||
|
Asset retirement obligations - long-term
|
$
|
8,447
|
|
|
$
|
2,989
|
|
|
$
|
2,125
|
|
|
|
|
December 31,
|
|
December 31,
|
||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
|
|
(in thousands)
|
||||||
|
Revolving credit facility
|
|
$
|
223,500
|
|
|
$
|
10,000
|
|
|
7.625 % Senior Notes due 2021
|
|
450,000
|
|
|
450,000
|
|
||
|
Partnership revolving credit facility
|
|
—
|
|
|
—
|
|
||
|
Total long-term debt
|
|
$
|
673,500
|
|
|
$
|
460,000
|
|
|
|
|
|
|
|
||||
|
Financial Covenant
|
|
|
Required Ratio
|
|
Ratio of total debt to EBITDAX
|
|
Not greater than 4.0 to 1.0
|
|
|
Ratio of current assets to liabilities, as defined in the credit agreement
|
|
Not less than 1.0 to 1.0
|
|
|
Financial Covenant
|
|
|
Required Ratio
|
|
Ratio of total debt to EBITDAX
|
|
Not greater than 4.0 to 1.0
|
|
|
Ratio of current assets to liabilities, as defined in the credit agreement
|
|
Not less than 1.0 to 1.0
|
|
|
EBITDAX will be annualized beginning with the quarter ended September 30, 2014 and ending with the quarter ending March 31, 2015
|
|||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Interest expense
|
|
$
|
36,669
|
|
|
$
|
10,322
|
|
|
$
|
3,009
|
|
|
Less capitalized interest
|
|
(5,275
|
)
|
|
(3,951
|
)
|
|
|
||||
|
Other fees and expenses
|
|
3,121
|
|
|
1,688
|
|
|
601
|
|
|||
|
Total interest expense
|
|
34,515
|
|
|
8,059
|
|
|
3,610
|
|
|||
|
|
|
|
|||||||||
|
|
|
2014
|
|||||||||
|
|
|
|
|
|
|
Per
|
|||||
|
|
|
Income
|
|
Shares
|
|
Share
|
|||||
|
|
|
|
|
|
|
|
|||||
|
|
|
(in thousands, except per share amounts)
|
|||||||||
|
Basic:
|
|
|
|
|
|
|
|||||
|
Net income attributable to common stock
|
|
$
|
193,755
|
|
|
52,826
|
|
|
$
|
3.67
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|||||
|
Dilutive effect of potential common shares issuable
|
|
$
|
—
|
|
|
471
|
|
|
|
||
|
Diluted:
|
|
|
|
|
|
|
|||||
|
Net income attributable to common stock
|
|
$
|
193,755
|
|
|
53,297
|
|
|
$
|
3.64
|
|
|
|
|
|
|||||||||
|
|
|
2013
|
|||||||||
|
|
|
|
|
|
|
Per
|
|||||
|
|
|
Income
|
|
Shares
|
|
Share
|
|||||
|
|
|
|
|
|
|
|
|||||
|
|
|
(in thousands, except per share amounts)
|
|||||||||
|
Basic:
|
|
|
|
|
|
|
|||||
|
Net income attributable to common stock
|
|
$
|
54,587
|
|
|
42,015
|
|
|
$
|
1.30
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|||||
|
Dilutive effect of potential common shares issuable
|
|
$
|
—
|
|
|
240
|
|
|
|
||
|
Diluted:
|
|
|
|
|
|
|
|||||
|
Net income attributable to common stock
|
|
$
|
54,587
|
|
|
42,255
|
|
|
$
|
1.29
|
|
|
|
|
2012
|
|||||||||
|
|
|
|
|
|
|
Per
|
|||||
|
|
|
Income
|
|
Shares
|
|
Share
|
|||||
|
|
|
(in thousands, except per share amounts)
|
|||||||||
|
Basic:
|
|
|
|
|
|
|
|||||
|
Pro forma net income attributable to common stock
|
|
$
|
11,829
|
|
|
19,721
|
|
|
$
|
0.60
|
|
|
Effect of Dilutive Securities:
|
|
|
|
|
|
|
|||||
|
Dilutive effect of potential common shares issuable
|
|
$
|
—
|
|
|
3
|
|
|
|
||
|
Diluted:
|
|
|
|
|
|
|
|||||
|
Pro forma net income attributable to common stock
|
|
$
|
11,829
|
|
|
19,724
|
|
|
$
|
0.60
|
|
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
||||||||||
|
General and administrative expenses
|
|
$
|
9,816
|
|
|
$
|
2,983
|
|
|
$
|
3,757
|
|
|
Stock based compensation capitalized pursuant to full cost method of accounting for oil and natural gas properties
|
|
4,437
|
|
|
972
|
|
|
2,537
|
|
|||
|
Related income tax benefit
|
|
—
|
|
|
704
|
|
|
930
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
|
|
2013
|
|
2012
|
||||
|
Grant-date fair value
|
|
$
|
6.51
|
|
|
$
|
4.41
|
|
|
Expected volatility
|
|
36.9
|
%
|
|
40.0
|
%
|
||
|
Expected dividend yield
|
|
0.0
|
%
|
|
0.0
|
%
|
||
|
Expected term (in years)
|
|
3.8
|
|
|
3.8
|
|
||
|
Risk-free rate
|
|
0.57
|
%
|
|
0.33
|
%
|
||
|
|
|
|
|
|
||||
|
|
|
|
|
Weighted Average
|
|
|
|||||||
|
|
|
|
|
Exercise
|
|
Remaining
|
|
Intrinsic
|
|||||
|
|
|
Options
|
|
Price
|
|
Term
|
|
Value
|
|||||
|
|
|
|
|
|
|
(in years)
|
|
(in thousands)
|
|||||
|
Outstanding at December 31, 2013
|
|
712,955
|
|
|
$
|
17.96
|
|
|
|
|
|
||
|
Granted
|
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
|
Exercised
|
|
(399,850
|
)
|
|
$
|
17.71
|
|
|
|
|
|
||
|
Expired/Forfeited
|
|
—
|
|
|
$
|
—
|
|
|
|
|
|
||
|
Outstanding at December 31, 2014
|
|
313,105
|
|
|
$
|
18.29
|
|
|
1.98
|
|
$
|
12,991
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Vested and Expected to vest at December 31, 2014
|
|
313,105
|
|
|
$
|
18.29
|
|
|
1.98
|
|
$
|
12,991
|
|
|
Exercisable at December 31, 2014
|
|
65,855
|
|
|
$
|
17.50
|
|
|
1.78
|
|
$
|
2,784
|
|
|
|
|
|
|
Weighted Average
|
|||
|
|
|
Restricted Stock
|
|
Grant-Date
|
|||
|
|
|
Units
|
|
Fair Value
|
|||
|
Unvested at December 31, 2013
|
|
132,499
|
|
|
$
|
19.20
|
|
|
Granted
|
|
149,647
|
|
|
$
|
66.94
|
|
|
Vested
|
|
(113,563
|
)
|
|
$
|
36.48
|
|
|
Forfeited
|
|
(1,292
|
)
|
|
$
|
44.03
|
|
|
Unvested at December 31, 2014
|
|
167,291
|
|
|
$
|
49.99
|
|
|
|
|
|
2014
|
||
|
Grant-date fair value
|
|
$
|
125.63
|
|
|
|
Risk-free rate
|
|
0.30
|
%
|
||
|
Company volatility
|
|
39.60
|
%
|
||
|
|
|
|
|
||
|
|
|
|
Performance
|
|
Weighted Average
|
|||
|
|
|
|
Restricted Stock
|
|
Grant-Date
|
|||
|
|
|
|
Units
|
|
Fair Value
|
|||
|
Unvested at December 31, 2013
|
|
—
|
|
|
$
|
—
|
|
|
|
Granted
|
|
79,150
|
|
|
$
|
125.63
|
|
|
|
Vested
|
|
—
|
|
|
$
|
—
|
|
|
|
Forfeited
|
|
—
|
|
|
$
|
—
|
|
|
|
Unvested at December 31, 2014
(1)
|
|
79,150
|
|
|
$
|
125.63
|
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
A maximum of 158,300 units could be awarded based upon the Company’s final TSR ranking.
|
|||||||
|
|
|
2014
|
||
|
Grant-date fair value
|
|
$
|
4.24
|
|
|
Expected volatility
|
|
36.0
|
%
|
|
|
Expected dividend yield
|
|
5.9
|
%
|
|
|
Expected term (in years)
|
|
3.0
|
|
|
|
Risk-free rate
|
|
0.99
|
%
|
|
|
|
|
|
||
|
|
|
|
|
Weighted Average
|
|
|
||||||||
|
|
|
Unit
|
|
Exercise
|
|
Remaining
|
|
Intrinsic
|
||||||
|
|
|
Options
|
|
Price
|
|
Term
|
|
Value
|
||||||
|
|
|
|
|
|
|
(in years)
|
|
(in thousands)
|
||||||
|
Outstanding at December 31, 2013
|
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|||
|
Granted
|
|
2,500,000
|
|
|
$
|
26.00
|
|
|
|
|
|
|||
|
Outstanding at December 31, 2014
|
|
2,500,000
|
|
|
$
|
26.00
|
|
|
2.47
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Vested and Expected to vest at December 31, 2014
|
|
2,500,000
|
|
|
$
|
26.00
|
|
|
2.47
|
|
|
$
|
—
|
|
|
Exercisable at December 31, 2014
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
Weighted Average
|
|||
|
|
|
Phantom
|
|
Grant-Date
|
|||
|
|
|
Units
|
|
Fair Value
|
|||
|
Unvested at December 31, 2013
|
|
—
|
|
|
$
|
—
|
|
|
Granted
|
|
26,664
|
|
|
$
|
19.51
|
|
|
Vested
|
|
(8,888
|
)
|
|
$
|
19.51
|
|
|
Forfeited
|
|
—
|
|
|
$
|
—
|
|
|
Unvested at December 31, 2014
|
|
17,776
|
|
|
$
|
19.51
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
||||||||||
|
Current income tax provision:
|
|
|
|
|
|
|
||||||
|
Federal
|
|
$
|
—
|
|
|
$
|
191
|
|
|
$
|
—
|
|
|
State
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total current income tax provision
|
|
—
|
|
|
191
|
|
|
—
|
|
|||
|
Deferred income tax provision:
|
|
|
|
|
|
|
||||||
|
Federal
|
|
106,107
|
|
|
30,768
|
|
|
53,319
|
|
|||
|
State
|
|
2,878
|
|
|
795
|
|
|
1,584
|
|
|||
|
Total deferred income tax provision
|
|
108,985
|
|
|
31,563
|
|
|
54,903
|
|
|||
|
Total provision for income taxes
|
|
$
|
108,985
|
|
|
$
|
31,754
|
|
|
$
|
54,903
|
|
|
|
|
|
|
|
|
|
||||||
|
Deferred recognized at date of Merger - change in tax status of Predecessors
|
|
|
|
|
|
54,142
|
|
|||||
|
Deferred as a result of operations from October 11, 2012 through December 31, 2012
|
|
|
|
|
|
761
|
|
|||||
|
|
|
|
|
|
|
|
||||||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
||||||||||
|
Income tax expense at the federal statutory rate (35%)
|
|
$
|
105,959
|
|
|
$
|
30,231
|
|
|
$
|
6,434
|
|
|
Deduction for pre-merger LLC earnings
|
|
—
|
|
|
—
|
|
|
(5,717
|
)
|
|||
|
Income tax expense relating to change in tax status
|
|
—
|
|
|
—
|
|
|
54,142
|
|
|||
|
State income tax expense, net of federal tax benefit
|
|
2,878
|
|
|
517
|
|
|
42
|
|
|||
|
Non-deductible expenses
|
|
148
|
|
|
1,006
|
|
|
2
|
|
|||
|
Provision for income taxes
|
|
$
|
108,985
|
|
|
$
|
31,754
|
|
|
$
|
54,903
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
December 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
|
|
(In thousands)
|
||||||
|
Current:
|
|
|
|
|
||||
|
Deferred tax assets
|
|
|
|
|
||||
|
Derivative instruments
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Other
|
|
1,950
|
|
|
265
|
|
||
|
Total current deferred tax assets
|
|
1,950
|
|
|
265
|
|
||
|
Deferred tax liabilities
|
|
|
|
|
||||
|
Derivative instruments
|
|
41,903
|
|
|
153
|
|
||
|
Total current deferred tax liabilities
|
|
41,903
|
|
|
153
|
|
||
|
Net current deferred tax assets
|
|
(39,953
|
)
|
|
112
|
|
||
|
Noncurrent:
|
|
|
|
|
||||
|
Deferred tax assets
|
|
|
|
|
||||
|
Net operating loss carryforwards (subject to 20 year expiration)
|
|
49,627
|
|
|
—
|
|
||
|
Stock based compensation
|
|
2,520
|
|
|
346
|
|
||
|
Alternative minimum tax credit carryforward
|
|
33
|
|
|
191
|
|
||
|
Other
|
|
—
|
|
|
20
|
|
||
|
Total noncurrent deferred tax assets
|
|
52,180
|
|
|
557
|
|
||
|
Deferred tax liabilities
|
|
|
|
|
||||
|
Oil and natural gas properties and equipment
|
|
213,772
|
|
|
92,321
|
|
||
|
Other
|
|
—
|
|
|
—
|
|
||
|
Total noncurrent deferred tax liabilities
|
|
213,772
|
|
|
92,321
|
|
||
|
Net noncurrent deferred tax liabilities
|
|
161,592
|
|
|
91,764
|
|
||
|
Net deferred tax liabilities
|
|
$
|
201,545
|
|
|
$
|
91,652
|
|
|
Crude Oil—Argus Louisiana Light Sweet Fixed Price Swap
|
|
|
|
|||
|
|
|
|
|
|
||
|
Production Period
|
|
Volume (Bbls)
|
|
Fixed Swap Price
|
||
|
January - December 2015
|
|
1,426,000
|
|
|
93.02
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Crude Oil—NYMEX West Texas Intermediate Fixed Price Swap
|
|
|
|
|||
|
|
|
|
|
|
||
|
Production Period
|
|
Volume (Bbls)
|
|
Fixed Swap Price
|
||
|
January - December 2015
|
|
1,825,000
|
|
|
84.10
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Crude Oil—ICE Brent Fixed Price Swap
|
|
|
|
|||
|
|
|
|
|
|
||
|
Production Period
|
|
Volume (Bbls)
|
|
Fixed Swap Price
|
||
|
February - December 2015
|
|
640,000
|
|
|
88.78
|
|
|
January - February 2016
|
|
91,000
|
|
|
88.72
|
|
|
|
|
|
|
|
||
|
|
|
December 31, 2014
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Consolidated Balance Sheet
|
|
Net Amounts of Assets Presented in the Consolidated Balance Sheet
|
||||||
|
Derivative assets
|
|
$
|
117,541
|
|
|
$
|
—
|
|
|
$
|
117,541
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
December 31, 2013
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Consolidated Balance Sheet
|
|
Net Amounts of Assets Presented in the Consolidated Balance Sheet
|
||||||
|
Derivative assets
|
|
$
|
998
|
|
|
$
|
(567
|
)
|
|
$
|
431
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
December 31,
|
|
December 31,
|
||||
|
|
|
2014
|
|
2013
|
||||
|
|
|
|
|
|
||||
|
|
|
(in thousands)
|
||||||
|
Current Assets: Derivative instruments
|
|
$
|
115,607
|
|
|
$
|
213
|
|
|
Noncurrent Assets: Derivative instruments
|
|
1,934
|
|
|
218
|
|
||
|
Total Assets
|
|
$
|
117,541
|
|
|
$
|
431
|
|
|
|
|
|
|
|
||||
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Change in fair value of open non-hedge derivative instruments
|
|
$
|
117,109
|
|
|
$
|
5,346
|
|
|
$
|
8,057
|
|
|
Gain (loss) on settlement of non-hedge derivative instruments
|
|
10,430
|
|
|
(7,218
|
)
|
|
(5,440
|
)
|
|||
|
Gain (loss) on derivative instruments
|
|
$
|
127,539
|
|
|
$
|
(1,872
|
)
|
|
$
|
2,617
|
|
|
|
|
|
Fair value measurements at December 31, 2014 using:
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
(in thousands)
|
|||||||||||||||
|
|
|
Quoted Prices in Active Markets Level 1
|
|
Significant Other Observable Inputs
Level 2
|
|
Significant Unobservable Inputs
Level 3
|
|
Total
|
|||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|||||||||
|
Fixed price swaps
|
|
$
|
—
|
|
|
$
|
117,541
|
|
|
$
|
—
|
|
|
$
|
117,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
Fair value measurements at December 31, 2013 using:
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
(in thousands)
|
|||||||||||||||
|
|
|
Quoted Prices in Active Markets Level 1
|
|
Significant Other Observable Inputs
Level 2
|
|
Significant Unobservable Inputs
Level 3
|
|
Total
|
|||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|||||||||
|
Fixed price swaps
|
|
$
|
—
|
|
|
$
|
431
|
|
|
$
|
—
|
|
|
$
|
431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||||||
|
|
|
Carrying
|
|
|
|
Carrying
|
|
|
||||||||
|
|
|
Amount
|
|
Fair Value
|
|
Amount
|
|
Fair Value
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Debt:
|
|
|
|
|
|
|
|
|
||||||||
|
Revolving credit facility
|
|
$
|
223,500
|
|
|
$
|
223,500
|
|
|
$
|
10,000
|
|
|
$
|
10,000
|
|
|
7.625% Senior Notes due 2021
|
|
450,000
|
|
|
440,438
|
|
|
450,000
|
|
|
460,406
|
|
||||
|
Partnership revolving credit facility
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year Ending December 31,
|
|
Drilling Rig Commitments
|
|
Office and Equipment Leases
|
|
||||
|
|
|
|
|
|
|
|
|||
|
2015
|
|
23,380
|
|
|
$
|
1,112
|
|
|
|
|
2016
|
|
27,317
|
|
|
745
|
|
|
||
|
2017
|
|
19,892
|
|
|
483
|
|
|
||
|
2018
|
|
13,031
|
|
|
373
|
|
|
||
|
2019
|
|
—
|
|
|
210
|
|
|
||
|
Thereafter
|
|
—
|
|
|
—
|
|
|
||
|
Total
|
|
83,620
|
|
|
$
|
2,923
|
|
|
|
|
|
|
For the years ended
|
||||||||||
|
|
|
December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Rent Expense
|
|
$
|
852
|
|
|
$
|
571
|
|
|
$
|
547
|
|
|
Condensed Consolidated Balance Sheet
|
||||||||||||||||||||
|
December 31, 2014
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
Non–
|
|
|
|
|
||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||
|
|
|
Parent
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
6
|
|
|
$
|
15,067
|
|
|
$
|
15,110
|
|
|
$
|
—
|
|
|
$
|
30,183
|
|
|
Restricted cash
|
|
—
|
|
|
—
|
|
|
500
|
|
|
—
|
|
|
500
|
|
|||||
|
Accounts receivable
|
|
—
|
|
|
85,752
|
|
|
8,239
|
|
|
2
|
|
|
93,993
|
|
|||||
|
Accounts receivable - related party
|
|
—
|
|
|
4,001
|
|
|
—
|
|
|
—
|
|
|
4,001
|
|
|||||
|
Intercompany receivable
|
|
1,658,215
|
|
|
2,167,434
|
|
|
—
|
|
|
(3,825,649
|
)
|
|
—
|
|
|||||
|
Inventories
|
|
—
|
|
|
2,827
|
|
|
—
|
|
|
—
|
|
|
2,827
|
|
|||||
|
Other current assets
|
|
562
|
|
|
119,392
|
|
|
253
|
|
|
—
|
|
|
120,207
|
|
|||||
|
Total current assets
|
|
1,658,783
|
|
|
2,394,473
|
|
|
24,102
|
|
|
(3,825,647
|
)
|
|
251,711
|
|
|||||
|
Property and equipment
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Oil and natural gas properties, at cost, based on the full cost method of accounting
|
|
—
|
|
|
2,607,513
|
|
|
511,084
|
|
|
—
|
|
|
3,118,597
|
|
|||||
|
Pipeline and gas gathering assets
|
|
—
|
|
|
7,174
|
|
|
—
|
|
|
—
|
|
|
7,174
|
|
|||||
|
Other property and equipment
|
|
—
|
|
|
48,180
|
|
|
—
|
|
|
—
|
|
|
48,180
|
|
|||||
|
Accumulated depletion, depreciation, amortization and impairment
|
|
—
|
|
|
(351,200
|
)
|
|
(32,799
|
)
|
|
1,855
|
|
|
(382,144
|
)
|
|||||
|
|
|
—
|
|
|
2,311,667
|
|
|
478,285
|
|
|
1,855
|
|
|
2,791,807
|
|
|||||
|
Investment in subsidiaries
|
|
839,217
|
|
|
—
|
|
|
—
|
|
|
(839,217
|
)
|
|
—
|
|
|||||
|
Other assets
|
|
9,155
|
|
|
7,793
|
|
|
35,015
|
|
|
—
|
|
|
51,963
|
|
|||||
|
Total assets
|
|
$
|
2,507,155
|
|
|
$
|
4,713,933
|
|
|
$
|
537,402
|
|
|
$
|
(4,663,009
|
)
|
|
$
|
3,095,481
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable-trade
|
|
$
|
—
|
|
|
$
|
26,224
|
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
26,230
|
|
|
Intercompany payable
|
|
95,362
|
|
|
3,730,287
|
|
|
—
|
|
|
(3,825,649
|
)
|
|
—
|
|
|||||
|
Other current liabilities
|
|
49,190
|
|
|
189,264
|
|
|
2,045
|
|
|
—
|
|
|
240,499
|
|
|||||
|
Total current liabilities
|
|
144,552
|
|
|
3,945,775
|
|
|
2,051
|
|
|
(3,825,649
|
)
|
|
266,729
|
|
|||||
|
Long-term debt
|
|
450,000
|
|
|
223,500
|
|
|
—
|
|
|
—
|
|
|
673,500
|
|
|||||
|
Asset retirement obligations
|
|
—
|
|
|
8,447
|
|
|
—
|
|
|
—
|
|
|
8,447
|
|
|||||
|
Deferred income taxes
|
|
161,592
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
161,592
|
|
|||||
|
Total liabilities
|
|
756,144
|
|
|
4,177,722
|
|
|
2,051
|
|
|
(3,825,649
|
)
|
|
1,110,268
|
|
|||||
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Stockholders’ equity:
|
|
1,751,011
|
|
|
536,211
|
|
|
535,351
|
|
|
(1,071,562
|
)
|
|
1,751,011
|
|
|||||
|
Noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
234,202
|
|
|
234,202
|
|
|||||
|
Total equity
|
|
1,751,011
|
|
|
536,211
|
|
|
535,351
|
|
|
(837,360
|
)
|
|
1,985,213
|
|
|||||
|
Total liabilities and equity
|
|
$
|
2,507,155
|
|
|
$
|
4,713,933
|
|
|
$
|
537,402
|
|
|
$
|
(4,663,009
|
)
|
|
$
|
3,095,481
|
|
|
Condensed Consolidated Balance Sheet
|
||||||||||||||||||||
|
December 31, 2013
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
Non–
|
|
|
|
|
||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||
|
|
|
Parent
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
|
$
|
526
|
|
|
$
|
14,267
|
|
|
$
|
762
|
|
|
$
|
—
|
|
|
$
|
15,555
|
|
|
Accounts receivable
|
|
—
|
|
|
28,544
|
|
|
—
|
|
|
9,426
|
|
|
37,970
|
|
|||||
|
Accounts receivable - related party
|
|
—
|
|
|
1,303
|
|
|
—
|
|
|
—
|
|
|
1,303
|
|
|||||
|
Royalty income receivable
|
|
—
|
|
|
—
|
|
|
9,426
|
|
|
(9,426
|
)
|
|
—
|
|
|||||
|
Intercompany receivable
|
|
715,169
|
|
|
413,744
|
|
|
—
|
|
|
(1,128,913
|
)
|
|
—
|
|
|||||
|
Intercompany note receivable
|
|
440,000
|
|
|
—
|
|
|
—
|
|
|
(440,000
|
)
|
|
—
|
|
|||||
|
Inventories
|
|
—
|
|
|
5,631
|
|
|
—
|
|
|
—
|
|
|
5,631
|
|
|||||
|
Deferred income taxes
|
|
112
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
112
|
|
|||||
|
Other current assets
|
|
—
|
|
|
1,397
|
|
|
—
|
|
|
—
|
|
|
1,397
|
|
|||||
|
Total current assets
|
|
1,155,807
|
|
|
464,886
|
|
|
10,188
|
|
|
(1,568,913
|
)
|
|
61,968
|
|
|||||
|
Property and equipment
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Oil and natural gas properties, at cost, based on the full cost method of accounting
|
|
—
|
|
|
1,200,326
|
|
|
448,034
|
|
|
—
|
|
|
1,648,360
|
|
|||||
|
Pipeline and gas gathering assets
|
|
—
|
|
|
6,142
|
|
|
—
|
|
|
—
|
|
|
6,142
|
|
|||||
|
Other property and equipment
|
|
—
|
|
|
4,071
|
|
|
—
|
|
|
—
|
|
|
4,071
|
|
|||||
|
Accumulated depletion, depreciation, amortization and impairment
|
|
—
|
|
|
(207,037
|
)
|
|
(5,199
|
)
|
|
—
|
|
|
(212,236
|
)
|
|||||
|
|
|
—
|
|
|
1,003,502
|
|
|
442,835
|
|
|
—
|
|
|
1,446,337
|
|
|||||
|
Investment in subsidiaries
|
|
235,334
|
|
|
—
|
|
|
—
|
|
|
(235,334
|
)
|
|
—
|
|
|||||
|
Other assets
|
|
10,207
|
|
|
3,102
|
|
|
—
|
|
|
—
|
|
|
13,309
|
|
|||||
|
Total assets
|
|
$
|
1,401,348
|
|
|
$
|
1,471,490
|
|
|
$
|
453,023
|
|
|
$
|
(1,804,247
|
)
|
|
$
|
1,521,614
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable-trade
|
|
$
|
—
|
|
|
$
|
2,679
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,679
|
|
|
Accounts payable-related party
|
|
—
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|||||
|
Intercompany payable
|
|
3,920
|
|
|
1,115,214
|
|
|
87
|
|
|
(1,119,221
|
)
|
|
—
|
|
|||||
|
Intercompany accrued interest
|
|
—
|
|
|
—
|
|
|
9,692
|
|
|
(9,692
|
)
|
|
—
|
|
|||||
|
Other current liabilities
|
|
10,123
|
|
|
108,245
|
|
|
256
|
|
|
—
|
|
|
118,624
|
|
|||||
|
Total current liabilities
|
|
14,043
|
|
|
1,226,155
|
|
|
10,035
|
|
|
(1,128,913
|
)
|
|
121,320
|
|
|||||
|
Long-term debt
|
|
450,000
|
|
|
10,000
|
|
|
—
|
|
|
—
|
|
|
460,000
|
|
|||||
|
Intercompany note payable
|
|
—
|
|
|
—
|
|
|
440,000
|
|
|
(440,000
|
)
|
|
—
|
|
|||||
|
Asset retirement obligations
|
|
—
|
|
|
2,989
|
|
|
—
|
|
|
—
|
|
|
2,989
|
|
|||||
|
Deferred income taxes
|
|
91,764
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
91,764
|
|
|||||
|
Total liabilities
|
|
555,807
|
|
|
1,239,144
|
|
|
450,035
|
|
|
(1,568,913
|
)
|
|
676,073
|
|
|||||
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Stockholders’ equity:
|
|
845,541
|
|
|
232,346
|
|
|
2,988
|
|
|
(235,334
|
)
|
|
845,541
|
|
|||||
|
Total equity
|
|
845,541
|
|
|
232,346
|
|
|
2,988
|
|
|
(235,334
|
)
|
|
845,541
|
|
|||||
|
Total liabilities and equity
|
|
$
|
1,401,348
|
|
|
$
|
1,471,490
|
|
|
$
|
453,023
|
|
|
$
|
(1,804,247
|
)
|
|
$
|
1,521,614
|
|
|
Condensed Consolidated Statement of Operations
|
||||||||||||||||||||
|
Year Ended December 31, 2014
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
Non–
|
|
|
|
|
||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||
|
|
|
Parent
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Oil sales
|
|
$
|
—
|
|
|
$
|
377,712
|
|
|
$
|
—
|
|
|
$
|
71,532
|
|
|
$
|
449,244
|
|
|
Natural gas sales
|
|
—
|
|
|
15,240
|
|
|
—
|
|
|
2,788
|
|
|
18,028
|
|
|||||
|
Natural gas liquid sales
|
|
—
|
|
|
24,545
|
|
|
—
|
|
|
3,901
|
|
|
28,446
|
|
|||||
|
Royalty income
|
|
—
|
|
|
—
|
|
|
77,767
|
|
|
(77,767
|
)
|
|
—
|
|
|||||
|
Total revenues
|
|
—
|
|
|
417,497
|
|
|
77,767
|
|
|
454
|
|
|
495,718
|
|
|||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Lease operating expenses
|
|
—
|
|
|
55,384
|
|
|
—
|
|
|
—
|
|
|
55,384
|
|
|||||
|
Production and ad valorem taxes
|
|
—
|
|
|
27,242
|
|
|
5,377
|
|
|
19
|
|
|
32,638
|
|
|||||
|
Gathering and transportation
|
|
—
|
|
|
3,294
|
|
|
—
|
|
|
(6
|
)
|
|
3,288
|
|
|||||
|
Depreciation, depletion and amortization
|
|
—
|
|
|
143,477
|
|
|
27,601
|
|
|
(1,073
|
)
|
|
170,005
|
|
|||||
|
General and administrative expenses
|
|
10,879
|
|
|
7,189
|
|
|
4,372
|
|
|
(1,174
|
)
|
|
21,266
|
|
|||||
|
Asset retirement obligation accretion expense
|
|
—
|
|
|
467
|
|
|
—
|
|
|
—
|
|
|
467
|
|
|||||
|
Total costs and expenses
|
|
10,879
|
|
|
237,053
|
|
|
37,350
|
|
|
(2,234
|
)
|
|
283,048
|
|
|||||
|
Income (loss) from operations
|
|
(10,879
|
)
|
|
180,444
|
|
|
40,417
|
|
|
2,688
|
|
|
212,670
|
|
|||||
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest income - intercompany
|
|
10,755
|
|
|
1
|
|
|
—
|
|
|
(10,755
|
)
|
|
1
|
|
|||||
|
Interest expense
|
|
(30,281
|
)
|
|
(3,747
|
)
|
|
(487
|
)
|
|
—
|
|
|
(34,515
|
)
|
|||||
|
Interest expense - intercompany
|
|
—
|
|
|
—
|
|
|
(10,755
|
)
|
|
10,755
|
|
|
—
|
|
|||||
|
Other income
|
|
6
|
|
|
91
|
|
|
459
|
|
|
—
|
|
|
556
|
|
|||||
|
Other income - intercompany
|
|
—
|
|
|
1,027
|
|
|
—
|
|
|
(906
|
)
|
|
121
|
|
|||||
|
Other expense
|
|
—
|
|
|
(1,416
|
)
|
|
—
|
|
|
—
|
|
|
(1,416
|
)
|
|||||
|
Other expense - intercompany
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain (loss) on derivative instruments, net
|
|
—
|
|
|
127,539
|
|
|
—
|
|
|
—
|
|
|
127,539
|
|
|||||
|
Total other income (expense), net
|
|
(19,520
|
)
|
|
123,495
|
|
|
(10,783
|
)
|
|
(906
|
)
|
|
92,286
|
|
|||||
|
Income (loss) before income taxes
|
|
(30,399
|
)
|
|
303,939
|
|
|
29,634
|
|
|
1,782
|
|
|
304,956
|
|
|||||
|
Provision for income taxes
|
|
108,985
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
108,985
|
|
|||||
|
Net income (loss)
|
|
(139,384
|
)
|
|
303,939
|
|
|
29,634
|
|
|
1,782
|
|
|
195,971
|
|
|||||
|
Less: Net income attributable to noncontrolling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,216
|
|
|
2,216
|
|
|||||
|
Net income (loss) attributable to Diamondback Energy, Inc.
|
|
$
|
(139,384
|
)
|
|
$
|
303,939
|
|
|
$
|
29,634
|
|
|
$
|
(434
|
)
|
|
$
|
193,755
|
|
|
Condensed Consolidated Statement of Operations
|
||||||||||||||||||||
|
Year Ended December 31, 2013
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
Non–
|
|
|
|
|
||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||
|
|
|
Parent
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Oil sales
|
|
$
|
—
|
|
|
$
|
174,868
|
|
|
$
|
—
|
|
|
$
|
13,885
|
|
|
$
|
188,753
|
|
|
Natural gas sales
|
|
—
|
|
|
5,852
|
|
|
—
|
|
|
397
|
|
|
6,249
|
|
|||||
|
Natural gas liquid sales
|
|
—
|
|
|
12,295
|
|
|
—
|
|
|
705
|
|
|
13,000
|
|
|||||
|
Royalty income
|
|
—
|
|
|
—
|
|
|
14,987
|
|
|
(14,987
|
)
|
|
—
|
|
|||||
|
Total revenues
|
|
—
|
|
|
193,015
|
|
|
14,987
|
|
|
—
|
|
|
208,002
|
|
|||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Lease operating expenses
|
|
—
|
|
|
21,157
|
|
|
—
|
|
|
—
|
|
|
21,157
|
|
|||||
|
Production and ad valorem taxes
|
|
—
|
|
|
11,927
|
|
|
972
|
|
|
—
|
|
|
12,899
|
|
|||||
|
Gathering and transportation
|
|
—
|
|
|
918
|
|
|
—
|
|
|
—
|
|
|
918
|
|
|||||
|
Depreciation, depletion and amortization
|
|
—
|
|
|
61,398
|
|
|
5,199
|
|
|
—
|
|
|
66,597
|
|
|||||
|
General and administrative expenses
|
|
3,909
|
|
|
7,127
|
|
|
—
|
|
|
—
|
|
|
11,036
|
|
|||||
|
Asset retirement obligation accretion expense
|
|
—
|
|
|
201
|
|
|
—
|
|
|
—
|
|
|
201
|
|
|||||
|
Intercompany charges
|
|
—
|
|
|
—
|
|
|
87
|
|
|
(87
|
)
|
|
—
|
|
|||||
|
Total costs and expenses
|
|
3,909
|
|
|
102,728
|
|
|
6,258
|
|
|
(87
|
)
|
|
112,808
|
|
|||||
|
Income (loss) from operations
|
|
(3,909
|
)
|
|
90,287
|
|
|
8,729
|
|
|
87
|
|
|
95,194
|
|
|||||
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest income
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
|
Interest income - intercompany
|
|
5,741
|
|
|
—
|
|
|
—
|
|
|
(5,741
|
)
|
|
—
|
|
|||||
|
Interest expense
|
|
(592
|
)
|
|
(7,467
|
)
|
|
(5,741
|
)
|
|
5,741
|
|
|
(8,059
|
)
|
|||||
|
Interest expense - intercompany
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other income
|
|
—
|
|
|
1,077
|
|
|
—
|
|
|
—
|
|
|
1,077
|
|
|||||
|
Other income - intercompany
|
|
—
|
|
|
87
|
|
|
—
|
|
|
(87
|
)
|
|
—
|
|
|||||
|
Loss on derivative instruments, net
|
|
—
|
|
|
(1,872
|
)
|
|
—
|
|
|
—
|
|
|
(1,872
|
)
|
|||||
|
Total other income (expense), net
|
|
5,150
|
|
|
(8,175
|
)
|
|
(5,741
|
)
|
|
(87
|
)
|
|
(8,853
|
)
|
|||||
|
Income before income taxes
|
|
1,241
|
|
|
82,112
|
|
|
2,988
|
|
|
—
|
|
|
86,341
|
|
|||||
|
Provision for income taxes
|
|
31,754
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31,754
|
|
|||||
|
Net income (loss)
|
|
$
|
(30,513
|
)
|
|
$
|
82,112
|
|
|
$
|
2,988
|
|
|
$
|
—
|
|
|
$
|
54,587
|
|
|
Condensed Combined Consolidated Statement of Operations
|
||||||||||||||||||||
|
Year Ended December 31, 2012
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
Non–
|
|
|
|
|
||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
Combined
|
||||||||||
|
|
|
Parent
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Oil sales
|
|
$
|
—
|
|
|
$
|
65,704
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
65,704
|
|
|
Natural gas sales
|
|
—
|
|
|
2,379
|
|
|
—
|
|
|
—
|
|
|
2,379
|
|
|||||
|
Natural gas liquid sales
|
|
—
|
|
|
6,879
|
|
|
—
|
|
|
—
|
|
|
6,879
|
|
|||||
|
Total revenues
|
|
—
|
|
|
74,962
|
|
|
—
|
|
|
—
|
|
|
74,962
|
|
|||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Lease operating expenses
|
|
—
|
|
|
15,247
|
|
|
—
|
|
|
—
|
|
|
15,247
|
|
|||||
|
Production and ad valorem taxes
|
|
—
|
|
|
5,237
|
|
|
—
|
|
|
—
|
|
|
5,237
|
|
|||||
|
Gathering and transportation
|
|
—
|
|
|
424
|
|
|
—
|
|
|
—
|
|
|
424
|
|
|||||
|
Depreciation, depletion and amortization
|
|
—
|
|
|
26,273
|
|
|
—
|
|
|
—
|
|
|
26,273
|
|
|||||
|
General and administrative expenses
|
|
2,665
|
|
|
7,711
|
|
|
—
|
|
|
—
|
|
|
10,376
|
|
|||||
|
Asset retirement obligation accretion expense
|
|
—
|
|
|
98
|
|
|
—
|
|
|
—
|
|
|
98
|
|
|||||
|
Intercompany charges
|
|
—
|
|
|
84
|
|
|
—
|
|
|
(84
|
)
|
|
—
|
|
|||||
|
Total costs and expenses
|
|
2,665
|
|
|
55,074
|
|
|
—
|
|
|
(84
|
)
|
|
57,655
|
|
|||||
|
Income (loss) from operations
|
|
(2,665
|
)
|
|
19,888
|
|
|
—
|
|
|
84
|
|
|
17,307
|
|
|||||
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest income
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|||||
|
Interest expense
|
|
—
|
|
|
(3,610
|
)
|
|
—
|
|
|
—
|
|
|
(3,610
|
)
|
|||||
|
Other income
|
|
—
|
|
|
2,132
|
|
|
—
|
|
|
—
|
|
|
2,132
|
|
|||||
|
Other income - intercompany
|
|
—
|
|
|
84
|
|
|
—
|
|
|
(84
|
)
|
|
—
|
|
|||||
|
Gain on derivative instruments, net
|
|
—
|
|
|
2,617
|
|
|
—
|
|
|
—
|
|
|
2,617
|
|
|||||
|
Loss from equity investment
|
|
—
|
|
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
(67
|
)
|
|||||
|
Total other income (expense), net
|
|
—
|
|
|
1,159
|
|
|
—
|
|
|
(84
|
)
|
|
1,075
|
|
|||||
|
Income (loss) before income taxes
|
|
(2,665
|
)
|
|
21,047
|
|
|
—
|
|
|
—
|
|
|
18,382
|
|
|||||
|
Provision for income taxes
|
|
54,903
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54,903
|
|
|||||
|
Net income (loss)
|
|
$
|
(57,568
|
)
|
|
$
|
21,047
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(36,521
|
)
|
|
Condensed Consolidated Statement of Cash Flows
|
||||||||||||||||||||
|
Year Ended December 31, 2014
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
Non–
|
|
|
|
|
||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||
|
|
|
Parent
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net cash provided by operating activities
|
|
$
|
(8,862
|
)
|
|
$
|
313,438
|
|
|
$
|
51,813
|
|
|
$
|
—
|
|
|
$
|
356,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to oil and natural gas properties
|
|
—
|
|
|
(493,063
|
)
|
|
(5,276
|
)
|
|
—
|
|
|
(498,339
|
)
|
|||||
|
Acquisition of leasehold interests
|
|
—
|
|
|
(845,826
|
)
|
|
—
|
|
|
—
|
|
|
(845,826
|
)
|
|||||
|
Acquisition of mineral interests
|
|
—
|
|
|
—
|
|
|
(57,689
|
)
|
|
—
|
|
|
(57,689
|
)
|
|||||
|
Purchase of other property and equipment
|
|
—
|
|
|
(44,213
|
)
|
|
—
|
|
|
—
|
|
|
(44,213
|
)
|
|||||
|
Equity investments
|
|
—
|
|
|
(627
|
)
|
|
(33,850
|
)
|
|
—
|
|
|
(34,477
|
)
|
|||||
|
Intercompany transfers
|
|
(642,978
|
)
|
|
642,978
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other investing activities
|
|
—
|
|
|
(1,453
|
)
|
|
—
|
|
|
—
|
|
|
(1,453
|
)
|
|||||
|
Net cash used in investing activities
|
|
(642,978
|
)
|
|
(742,204
|
)
|
|
(96,815
|
)
|
|
—
|
|
|
(1,481,997
|
)
|
|||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from borrowing on credit facility
|
|
—
|
|
|
431,400
|
|
|
78,000
|
|
|
—
|
|
|
509,400
|
|
|||||
|
Repayment on credit facility
|
|
—
|
|
|
(217,900
|
)
|
|
(78,000
|
)
|
|
—
|
|
|
(295,900
|
)
|
|||||
|
Proceeds from public offerings
|
|
693,886
|
|
|
—
|
|
|
234,546
|
|
|
—
|
|
|
928,432
|
|
|||||
|
Distribution to parent
|
|
—
|
|
|
—
|
|
|
(148,760
|
)
|
|
148,760
|
|
|
—
|
|
|||||
|
Distribution from subsidiary
|
|
166,372
|
|
|
—
|
|
|
—
|
|
|
(166,372
|
)
|
|
—
|
|
|||||
|
Distribution to non-controlling interest
|
|
—
|
|
|
—
|
|
|
(19,926
|
)
|
|
17,612
|
|
|
(2,314
|
)
|
|||||
|
Intercompany transfers
|
|
(217,900
|
)
|
|
217,900
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other financing activities
|
|
8,962
|
|
|
(1,834
|
)
|
|
(6,510
|
)
|
|
—
|
|
|
618
|
|
|||||
|
Net cash provided by financing activities
|
|
651,320
|
|
|
429,566
|
|
|
59,350
|
|
|
—
|
|
|
1,140,236
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net increase in cash and cash equivalents
|
|
(520
|
)
|
|
800
|
|
|
14,348
|
|
|
—
|
|
|
14,628
|
|
|||||
|
Cash and cash equivalents at beginning of period
|
|
526
|
|
|
14,267
|
|
|
762
|
|
|
—
|
|
|
15,555
|
|
|||||
|
Cash and cash equivalents at end of period
|
|
$
|
6
|
|
|
$
|
15,067
|
|
|
$
|
15,110
|
|
|
$
|
—
|
|
|
$
|
30,183
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Condensed Consolidated Statement of Cash Flows
|
||||||||||||||||||||
|
Year Ended December 31, 2013
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
Non–
|
|
|
|
|
||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||
|
|
|
Parent
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net cash provided by operating activities
|
|
$
|
12,302
|
|
|
$
|
138,630
|
|
|
$
|
4,845
|
|
|
$
|
—
|
|
|
$
|
155,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to oil and natural gas properties
|
|
—
|
|
|
(292,586
|
)
|
|
—
|
|
|
—
|
|
|
(292,586
|
)
|
|||||
|
Acquisition of leasehold interests
|
|
—
|
|
|
(195,893
|
)
|
|
—
|
|
|
—
|
|
|
(195,893
|
)
|
|||||
|
Acquisition of mineral interests
|
|
—
|
|
|
—
|
|
|
(444,083
|
)
|
|
—
|
|
|
(444,083
|
)
|
|||||
|
Intercompany transfers
|
|
(289,344
|
)
|
|
289,344
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other investing activities
|
|
—
|
|
|
(7,578
|
)
|
|
—
|
|
|
—
|
|
|
(7,578
|
)
|
|||||
|
Net cash provided by (used in) investing activities
|
|
(289,344
|
)
|
|
(206,713
|
)
|
|
(444,083
|
)
|
|
—
|
|
|
(940,140
|
)
|
|||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from borrowing on credit facility
|
|
—
|
|
|
59,000
|
|
|
—
|
|
|
—
|
|
|
59,000
|
|
|||||
|
Repayment on credit facility
|
|
—
|
|
|
(49,000
|
)
|
|
—
|
|
|
—
|
|
|
(49,000
|
)
|
|||||
|
Proceeds from senior notes
|
|
10,000
|
|
|
—
|
|
|
440,000
|
|
|
—
|
|
|
450,000
|
|
|||||
|
Proceeds from public offerings
|
|
322,680
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
322,680
|
|
|||||
|
Intercompany transfers
|
|
(49,000
|
)
|
|
49,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other financing activities
|
|
(6,126
|
)
|
|
(2,994
|
)
|
|
—
|
|
|
—
|
|
|
(9,120
|
)
|
|||||
|
Net cash provided by financing activities
|
|
277,554
|
|
|
56,006
|
|
|
440,000
|
|
|
—
|
|
|
773,560
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net increase (decrease) in cash and cash equivalents
|
|
512
|
|
|
(12,077
|
)
|
|
762
|
|
|
—
|
|
|
(10,803
|
)
|
|||||
|
Cash and cash equivalents at beginning of period
|
|
14
|
|
|
26,344
|
|
|
—
|
|
|
—
|
|
|
26,358
|
|
|||||
|
Cash and cash equivalents at end of period
|
|
$
|
526
|
|
|
$
|
14,267
|
|
|
$
|
762
|
|
|
$
|
—
|
|
|
$
|
15,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Condensed Combined Consolidated Statement of Cash Flows
|
||||||||||||||||||||
|
Year Ended December 31, 2012
|
||||||||||||||||||||
|
(In thousands)
|
||||||||||||||||||||
|
|
|
|
|
|
|
Non–
|
|
|
|
|
||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
Combined
|
||||||||||
|
|
|
Parent
|
|
Subsidiaries
|
|
Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net cash provided by operating activities
|
|
$
|
861
|
|
|
$
|
48,831
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
49,692
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Additions to oil and natural gas properties
|
|
—
|
|
|
(111,797
|
)
|
|
—
|
|
|
—
|
|
|
(111,797
|
)
|
|||||
|
Acquisition of leasehold interests
|
|
—
|
|
|
(63,590
|
)
|
|
—
|
|
|
—
|
|
|
(63,590
|
)
|
|||||
|
Intercompany transfers
|
|
(107,961
|
)
|
|
107,961
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other investing activities
|
|
—
|
|
|
(7,691
|
)
|
|
—
|
|
|
—
|
|
|
(7,691
|
)
|
|||||
|
Net cash used in investing activities
|
|
(107,961
|
)
|
|
(75,117
|
)
|
|
—
|
|
|
—
|
|
|
(183,078
|
)
|
|||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from borrowing on credit facility
|
|
—
|
|
|
15,000
|
|
|
—
|
|
|
—
|
|
|
15,000
|
|
|||||
|
Repayment on credit facility
|
|
—
|
|
|
(100,000
|
)
|
|
—
|
|
|
—
|
|
|
(100,000
|
)
|
|||||
|
Proceeds from note payable - related party
|
|
—
|
|
|
30,000
|
|
|
—
|
|
|
—
|
|
|
30,000
|
|
|||||
|
Repayment of note payable - related party
|
|
|
|
(30,050
|
)
|
|
|
|
|
|
(30,050
|
)
|
||||||||
|
Proceeds from public offerings
|
|
237,164
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
237,164
|
|
|||||
|
Intercompany transfers
|
|
(130,050
|
)
|
|
130,050
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Contributions by members
|
|
—
|
|
|
4,008
|
|
|
—
|
|
|
—
|
|
|
4,008
|
|
|||||
|
Other financing activities
|
|
—
|
|
|
(3,337
|
)
|
|
—
|
|
|
—
|
|
|
(3,337
|
)
|
|||||
|
Net cash provided by (used in) financing activities
|
|
107,114
|
|
|
45,671
|
|
|
—
|
|
|
—
|
|
|
152,785
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net increase in cash and cash equivalents
|
|
14
|
|
|
19,385
|
|
|
—
|
|
|
—
|
|
|
19,399
|
|
|||||
|
Cash and cash equivalents at beginning of period
|
|
—
|
|
|
6,959
|
|
|
—
|
|
|
—
|
|
|
6,959
|
|
|||||
|
Cash and cash equivalents at end of period
|
|
$
|
14
|
|
|
$
|
26,344
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
December 31,
|
|
||||||
|
|
|
2014
|
|
2013
|
|
||||
|
|
|
|
|
|
|
||||
|
|
|
(In thousands)
|
|
||||||
|
Oil and Natural Gas Properties:
|
|
|
|
|
|
||||
|
Proved properties
|
|
$
|
2,345,077
|
|
|
$
|
1,278,799
|
|
|
|
Unproved properties
|
|
773,520
|
|
|
369,561
|
|
|
||
|
Total Oil and Natural Gas Properties
|
|
3,118,597
|
|
|
1,648,360
|
|
|
||
|
Less Accumulated depreciation, depletion, amortization and impairment
|
|
(379,481
|
)
|
|
(210,837
|
)
|
|
||
|
Net oil and natural gas properties capitalized
|
|
$
|
2,739,116
|
|
|
$
|
1,437,523
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
||||||||||
|
Acquisition costs
|
|
|
|
|
|
|
||||||
|
Proved properties
|
|
$
|
302,234
|
|
|
$
|
339,130
|
|
|
$
|
115,760
|
|
|
Unproved properties
|
|
601,188
|
|
|
279,402
|
|
|
117,395
|
|
|||
|
Development costs
|
|
86,097
|
|
|
88,460
|
|
|
106,261
|
|
|||
|
Exploration costs
|
|
475,756
|
|
|
242,929
|
|
|
17,547
|
|
|||
|
Capitalized asset retirement costs
|
|
4,962
|
|
|
697
|
|
|
948
|
|
|||
|
Total
|
|
$
|
1,470,237
|
|
|
$
|
950,618
|
|
|
$
|
357,911
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
||||||||||
|
Oil, natural gas and natural gas liquid sales
|
|
$
|
495,718
|
|
|
$
|
208,002
|
|
|
$
|
74,962
|
|
|
Lease operating expenses
|
|
(55,384
|
)
|
|
(21,157
|
)
|
|
(15,247
|
)
|
|||
|
Production and ad valorem taxes
|
|
(32,638
|
)
|
|
(12,899
|
)
|
|
(5,237
|
)
|
|||
|
Gathering and transportation
|
|
(3,288
|
)
|
|
(918
|
)
|
|
(424
|
)
|
|||
|
Depreciation, depletion, and amortization
|
|
(168,674
|
)
|
|
(65,821
|
)
|
|
(25,772
|
)
|
|||
|
Asset retirement obligation accretion expense
|
|
(467
|
)
|
|
(201
|
)
|
|
(98
|
)
|
|||
|
Income tax expense
|
|
(108,985
|
)
|
|
(31,754
|
)
|
|
(54,903
|
)
|
|||
|
Results of operations
|
|
$
|
126,282
|
|
|
$
|
75,252
|
|
|
$
|
(26,719
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Pro forma information
|
|
|
|
|
|
|
||||||
|
Pro forma results of operations before income taxes
|
|
|
|
|
|
$
|
28,184
|
|
||||
|
Pro forma income tax
(1)
|
|
|
|
|
|
(10,083
|
)
|
|||||
|
Pro forma results of operations
|
|
|
|
|
|
$
|
18,101
|
|
||||
|
(1
|
)
|
Diamondback Energy, Inc. was formed as a holding company on December 30, 2011, and did not conduct any material business operations prior to the Merger. Diamondback Energy, Inc. is a C-Corp under the Internal Revenue Code and is subject to income taxes. The Company computed a pro forma income tax provision as if the Company and the Predecessors were subject to income taxes since December 31, 2011. 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.
|
|
|
|
|
|
Natural Gas
|
|
|
|||
|
|
|
Oil
|
|
Liquids
|
|
Natural Gas
|
|||
|
|
|
(Bbls)
|
|
(Bbls)
|
|
(Mcf)
|
|||
|
Proved Developed and Undeveloped Reserves:
|
|
|
|
|
|
|
|||
|
As of January 1, 2012
|
|
18,100,473
|
|
|
5,049,560
|
|
|
20,551,465
|
|
|
|
|
|
|
|
|
|
|||
|
Extensions and discoveries
|
|
3,106,433
|
|
|
869,741
|
|
|
3,759,684
|
|
|
Revisions of previous estimates
|
|
(1,464,243
|
)
|
|
(5,811
|
)
|
|
383,335
|
|
|
Purchase of reserves in place
|
|
7,210,482
|
|
|
2,521,053
|
|
|
10,709,180
|
|
|
Production
|
|
(756,286
|
)
|
|
(183,114
|
)
|
|
(833,516
|
)
|
|
As of December 31, 2012
|
|
26,196,859
|
|
|
8,251,429
|
|
|
34,570,148
|
|
|
|
|
|
|
|
|
|
|||
|
Extensions and discoveries
|
|
17,041,744
|
|
|
4,597,856
|
|
|
24,184,540
|
|
|
Revisions of previous estimates
|
|
(5,943,164
|
)
|
|
(3,455,306
|
)
|
|
(5,786,180
|
)
|
|
Purchase of reserves in place
|
|
7,328,162
|
|
|
1,672,824
|
|
|
10,441,485
|
|
|
Production
|
|
(2,022,749
|
)
|
|
(361,079
|
)
|
|
(1,730,497
|
)
|
|
As of December 31, 2013
|
|
42,600,852
|
|
|
10,705,724
|
|
|
61,679,496
|
|
|
|
|
|
|
|
|
|
|||
|
Extensions and discoveries
|
|
37,068,820
|
|
|
7,828,094
|
|
|
52,099,252
|
|
|
Revisions of previous estimates
|
|
(6,784,560
|
)
|
|
649,476
|
|
|
(17,726,552
|
)
|
|
Purchase of reserves in place
|
|
8,186,053
|
|
|
360,536
|
|
|
19,898,649
|
|
|
Production
|
|
(5,381,576
|
)
|
|
(1,001,898
|
)
|
|
(4,345,585
|
)
|
|
As of December 31, 2014
|
|
75,689,589
|
|
|
18,541,932
|
|
|
111,605,260
|
|
|
|
|
|
|
|
|
|
|||
|
Proved Developed Reserves:
|
|
|
|
|
|
|
|||
|
January 1, 2012
|
|
3,949,099
|
|
|
1,263,711
|
|
|
5,285,945
|
|
|
December 31, 2012
|
|
7,189,367
|
|
|
2,999,440
|
|
|
12,864,941
|
|
|
December 31, 2013
|
|
19,789,965
|
|
|
4,973,493
|
|
|
31,428,756
|
|
|
December 31, 2014
|
|
43,885,835
|
|
|
11,221,428
|
|
|
68,264,113
|
|
|
|
|
|
|
|
|
|
|||
|
Proved Undeveloped Reserves:
|
|
|
|
|
|
|
|||
|
January 1, 2012
|
|
14,151,375
|
|
|
3,785,850
|
|
|
15,265,520
|
|
|
December 31, 2012
|
|
19,007,492
|
|
|
5,251,989
|
|
|
21,705,207
|
|
|
December 31, 2013
|
|
22,810,887
|
|
|
5,732,231
|
|
|
30,250,740
|
|
|
December 31, 2014
|
|
31,803,754
|
|
|
7,320,504
|
|
|
43,341,147
|
|
|
|
|
(MBOE)
|
|
|
Beginning proved undeveloped reserves at December 31, 2013
|
|
33,585
|
|
|
Undeveloped reserves transferred to developed
|
|
(10,537
|
)
|
|
Revisions
|
|
(6,607
|
)
|
|
Extensions and discoveries
|
|
29,907
|
|
|
|
|
|
|
|
Ending proved undeveloped reserves at December 31, 2014
|
|
46,348
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
||||||||||
|
Future cash inflows
|
|
$
|
7,695,368
|
|
|
$
|
4,604,241
|
|
|
$
|
2,769,485
|
|
|
Future development costs
|
|
(602,438
|
)
|
|
(517,075
|
)
|
|
(541,445
|
)
|
|||
|
Future production costs
|
|
(1,278,487
|
)
|
|
(806,895
|
)
|
|
(773,611
|
)
|
|||
|
Future production taxes
|
|
(534,851
|
)
|
|
(318,396
|
)
|
|
(140,758
|
)
|
|||
|
Future income tax expenses
|
|
(672,380
|
)
|
|
(674,260
|
)
|
|
(334,903
|
)
|
|||
|
Future net cash flows
|
|
4,607,212
|
|
|
2,287,615
|
|
|
978,768
|
|
|||
|
10% discount to reflect timing of cash flows
|
|
(2,561,988
|
)
|
|
(1,311,976
|
)
|
|
(611,548
|
)
|
|||
|
Standardized measure of discounted future net cash flows
|
|
$
|
2,045,224
|
|
|
$
|
975,639
|
|
|
$
|
367,220
|
|
|
|
|
December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
Unweighted Arithmetic Average
|
||||||||||
|
|
|
First-Day-of-the-Month Prices
|
||||||||||
|
Oil (per Bbl)
|
|
$
|
87.15
|
|
|
$
|
92.59
|
|
|
$
|
88.13
|
|
|
Natural gas (per Mcf)
|
|
$
|
4.85
|
|
|
$
|
4.13
|
|
|
$
|
2.86
|
|
|
Natural gas liquids (per Bbl)
|
|
$
|
30.09
|
|
|
$
|
37.82
|
|
|
$
|
43.88
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
|
|
(In thousands)
|
||||||||||
|
Standardized measure of discounted future net cash flows at the beginning of the period
|
|
$
|
975,639
|
|
|
$
|
367,220
|
|
|
$
|
364,612
|
|
|
Sales of oil and natural gas, net of production costs
|
|
(404,409
|
)
|
|
(173,946
|
)
|
|
(54,208
|
)
|
|||
|
Purchase of minerals in place
|
|
291,807
|
|
|
305,109
|
|
|
107,897
|
|
|||
|
Extensions and discoveries, net of future development costs
|
|
1,135,293
|
|
|
552,450
|
|
|
79,293
|
|
|||
|
Previously estimated development costs incurred during the period
|
|
111,527
|
|
|
76,631
|
|
|
88,849
|
|
|||
|
Net changes in prices and production costs
|
|
(105,210
|
)
|
|
51,828
|
|
|
(76,515
|
)
|
|||
|
Changes in estimated future development costs
|
|
(4,877
|
)
|
|
(5,822
|
)
|
|
8,309
|
|
|||
|
Revisions of previous quantity estimates
|
|
(173,004
|
)
|
|
(126,993
|
)
|
|
(22,882
|
)
|
|||
|
Accretion of discount
|
|
151,481
|
|
|
57,988
|
|
|
36,461
|
|
|||
|
Net change in income taxes
|
|
(12,326
|
)
|
|
(168,570
|
)
|
|
(125,542
|
)
|
|||
|
Net changes in timing of production and other
|
|
79,303
|
|
|
39,744
|
|
|
(39,054
|
)
|
|||
|
Standardized measure of discounted future net cash flows at the end of the period
|
|
$
|
2,045,224
|
|
|
$
|
975,639
|
|
|
$
|
367,220
|
|
|
|
|
2014
|
|
||||||||||||||
|
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
||||||||
|
Revenues
|
|
$
|
98,004
|
|
|
$
|
127,004
|
|
|
$
|
139,127
|
|
|
$
|
131,583
|
|
|
|
Income from operations
|
|
48,063
|
|
|
63,192
|
|
|
63,516
|
|
|
37,899
|
|
|
||||
|
Income tax expense
|
|
13,601
|
|
|
15,163
|
|
|
23,978
|
|
|
56,243
|
|
|
||||
|
Net income
|
|
23,589
|
|
|
27,824
|
|
|
44,641
|
|
|
99,917
|
|
|
||||
|
Less: Net income attributable to noncontrolling interest
|
|
—
|
|
|
71
|
|
|
902
|
|
|
1,243
|
|
|
||||
|
Net income attributable to Diamondback Energy, Inc.
|
|
$
|
23,589
|
|
|
$
|
27,753
|
|
|
$
|
43,739
|
|
|
$
|
98,674
|
|
|
|
Earnings per common share
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.49
|
|
|
$
|
0.55
|
|
|
$
|
0.79
|
|
|
$
|
1.74
|
|
|
|
Diluted
|
|
$
|
0.48
|
|
|
$
|
0.54
|
|
|
$
|
0.79
|
|
|
$
|
1.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
2013
|
|
||||||||||||||
|
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
||||||||
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
||||||||
|
Revenues
|
|
$
|
28,909
|
|
|
$
|
45,394
|
|
|
$
|
57,791
|
|
|
$
|
75,908
|
|
|
|
Income from operations
|
|
8,662
|
|
|
19,383
|
|
|
29,423
|
|
|
37,726
|
|
|
||||
|
Income tax expense
|
|
3,162
|
|
|
7,802
|
|
|
9,099
|
|
|
11,691
|
|
|
||||
|
Net income
|
|
$
|
5,396
|
|
|
$
|
14,471
|
|
|
$
|
14,596
|
|
|
$
|
20,124
|
|
|
|
Earnings per common share
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
0.15
|
|
|
$
|
0.37
|
|
|
$
|
0.33
|
|
|
$
|
0.43
|
|
|
|
Diluted
|
|
$
|
0.15
|
|
|
$
|
0.36
|
|
|
$
|
0.33
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Exhibit Number
|
|
Description
|
|
|||
|
2.1#
|
|
Purchase and Sale Agreement dated February 14, 2014, between Henry Resources LLC, Henry Production LLC, Henry Taw Production LP, Davlin LP, Good Providence LP, William R. Fair, UTH Investments LTD, Paloma Oil & Ranch LP, Chinati Oil & Ranch LP, J. Craig Corbett, Bambana Resources LP, and FC Permian Properties, Inc., as Sellers, and Diamondback E&P LLC, as Buyer (incorporated by reference to Exhibit 2.1 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on February 18, 2014).
|
|
|
||
|
2.2#
|
|
Purchase and Sale Agreement, dated February 14, 2014, between Henry Resources LLC, Henry Production LLC, Henry Taw Production LP, Davlin LP, Good Providence LP, William R. Fair, UTH Investments LTD, Paloma Oil & Ranch LP, Chinati Oil & Ranch LP, J. Craig Corbett, Bambana Resources LP, FC Permian Properties, Inc., Blake Braun, Richard D. Campbell, and Thomas J. Woodside, as Sellers, and Diamondback E&P LLC, as Buyer (incorporated by reference to Exhibit 2.2 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on February 18, 2014).
|
|
|
||
|
2.3#
|
|
Purchase and Sale Agreement by and among Rio Oil and Gas, LLC, Rio Oil and Gas (Permian) LLC, Rio Oil and Gas (OPCO), LLC, Bluestem Energy, LP, Bluestem Energy Partners, LP, Bluestem Energy Holdings, LLC, Bluestem Energy Assets, LLC, Bluestem Acquisitions, LLC, BC Operating, Inc., Crown Oil Partners V, LP and Crump Energy Partners II, LLC, as sellers, and Diamondback E&P LLC, as buyer, dated July 18, 2014 (incorporated by reference to Exhibit 2.1 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on July 21, 2014).
|
|
|
||
|
3.1
|
|
Amended and Restated Certificate of Incorporation of the Company (incorporated by reference to Exhibit 3.1 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 16, 2012).
|
|
|
||
|
3.2
|
|
Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.2 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 16, 2012).
|
|
|
||
|
4.1
|
|
Specimen certificate for shares of common stock, par value $0.01 per share, of the Company (incorporated by reference to Exhibit 4.1 to Amendment No. 4 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on August 20, 2012).
|
|
|
||
|
4.2
|
|
Registration Rights Agreement, dated as of October 11, 2012, by and between the Company and DB Energy Holdings LLC (incorporated by reference to Exhibit 4.2 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 16, 2012).
|
|
|
||
|
4.3
|
|
Investor Rights Agreement, dated as of October 11, 2012, by and between the Company and Gulfport Energy Corporation (incorporated by reference to Exhibit 4.3 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 16, 2012).
|
|
|
||
|
4.4
|
|
Indenture, dated as of September 18, 2013, among Diamondback Energy, Inc., the subsidiary guarantors party thereto and Wells Fargo, N.A., as trustee (including the form of Diamondback Energy, Inc.’s 7.625% Senior Note due October 2021 (incorporated by reference to Exhibit 4.1 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on September 18, 2013).
|
|
|
||
|
4.5
|
|
First Supplemental Indenture, dated as of November 5, 2013, by and among Diamondback Energy, Inc., the subsidiary guarantors party thereto and Wells Fargo, National Association, as trustee (incorporated by reference to Exhibit 4.5 to the Form 10-K, File No. 001-35700, filed by the Company with the SEC on February 19, 2014).
|
|
|
||
|
4.6*
|
|
Second Supplemental Indenture, dated as of October 8, 2014, by and among Diamondback Energy, Inc., White Fang Energy LLC, as subsidiary guarantor, other subsidiary guarantors party thereto and Wells Fargo, National Association, as trustee.
|
|
|
||
|
10.1+
|
|
Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 16, 2012).
|
|
|
||
|
10.2+
|
|
Form of Stock Option Agreement (incorporated by reference to Exhibit 10.13 to Amendment No. 4 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on August 20, 2012).
|
|
|
||
|
10.3+
|
|
Form of Restricted Stock Unit Agreement (incorporated by reference to Exhibit 10.14 to Amendment No. 4 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on August 20, 2012).
|
|
|
||
|
10.4+
|
|
Form of Director and Officer Indemnification Agreement (incorporated by reference to
Exhibit 10.15 to Amendment No. 4 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on August 20, 2012). |
|
|
||
|
Exhibit Number
|
|
Description
|
|
|||
|
10.5
|
|
Advisory Services Agreement, dated as of October 11, 2012, by and between Diamondback Energy, Inc. and Wexford Capital LP (incorporated by reference to Exhibit 10.4 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 16, 2012).
|
|
|
||
|
10.6
|
|
Merger Agreement, dated as of October 11, 2012, by and between the Company and Diamondback Energy LLC (incorporated by reference to Exhibit 10.5 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 16, 2012).
|
|
|
||
|
10.7+
|
|
Amended and Restated Employment Agreement, dated April 24, 2014, effective as of April 18, 2014, by and between Travis D. Stice and Diamondback E&P LLC (incorporated by reference to Exhibit 10.2 to the Form 10-Q, File No. 001-035700, filed by the Company with the SEC on May 9, 2014 ).
|
|
|
||
|
10.8+
|
|
Amended and Restated Employment Agreement, dated as of February 27, 2014, effective as of January 1, 2014, by and between Teresa Dick and Diamondback E&P LLC (incorporated by reference to Exhibit 10.3 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on March 5, 2014).
|
|
|
||
|
10.9+
|
|
Amended and Restated Employment Agreement, dated as of February 27, 2014, effective as of January 1, 2014, by and between Michael Hollis and Diamondback E&P LLC (incorporated by reference to Exhibit 10.4 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on March 5, 2014).
|
|
|
||
|
10.10+
|
|
Amended and Restated Employment Agreement, dated as of February 27, 2014, effective as of January 1, 2014, by and between Jeff White and Diamondback E&P LLC (incorporated by reference to Exhibit 10.5 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on March 5, 2014).
|
|
|
||
|
10.11+
|
|
Amended and Restated Employment Agreement, dated as of February 27, 2014, effective as of January 1, 2014, by and between Russell Pantermuehl and Diamondback E&P LLC (incorporated by reference to Exhibit 10.6 to the Form 10-Q, File No. 001-035700, filed by the Company with the SEC on May 9, 2014 ).
|
|
|
||
|
10.12+
|
|
2014 Executive Annual Incentive Compensation Plan (incorporated by reference to Exhibit 10.1 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on April 2, 2014).
|
|
|
||
|
10.13+
|
|
Form of Time-Vesting Restricted Stock Unit Award Agreement (incorporated by reference to Exhibit 10.1 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on March 5, 2014).
|
|
|
||
|
10.14+
|
|
Form of Performance-Based Restricted Stock Unit Award Agreement (incorporated by reference to Exhibit 10.2 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on March 5, 2014).
|
|
|
||
|
10.15
|
|
Lease Agreement, dated as of April 19, 2011, by and between Fasken Midland, LLC and Windsor Permian LLC (incorporated by reference to Exhibit 10.7 to Amendment No. 2 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on June 11, 2012).
|
|
|
||
|
10.16
|
|
Lease Amendment No. 1 to Lease Agreement, dated as of June 6, 2011, by and between Fasken Midland, LLC and Windsor Permian LLC (incorporated by reference to Exhibit 10.8 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
10.17
|
|
Lease Amendment No. 2 to Lease Agreement, dated as of August 5, 2011, by and between Fasken Midland, LLC and Windsor Permian LLC (incorporated by reference to Exhibit 10.9 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
10.18
|
|
Lease Amendment No. 3 to Lease Agreement, dated as of September 28, 2011, by and between Fasken Midland, LLC and Windsor Permian LLC (incorporated by reference to Exhibit 10.10 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
10.19
|
|
Lease Amendment No. 4 to Lease Agreement, dated February 6, 2012, by and between Fasken Midland, LLC and Windsor Permian LLC (incorporated by reference to Exhibit 10.11 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
Exhibit Number
|
|
Description
|
|
|||
|
10.20
|
|
Lease Amendment No. 5 to Lease Agreement, dated as of July 25, 2012, by and between Fasken Midland, LLC and Diamondback E&P LLC (incorporated by reference to Exhibit 10.36 to Amendment No. 5 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on October 2, 2012).
|
|
|
||
|
10.21
|
|
Contribution Agreement, dated May 7, 2012, by and between the Company and Gulfport Energy Corporation (incorporated by reference to Exhibit 10.18 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
10.22
|
|
Master Drilling Agreement, dated January 1, 2012, by and between Windsor Permian LLC and Bison Drilling and Field Services LLC (incorporated by reference to Exhibit 10.19 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
10.23
|
|
Gas Purchase Agreement, dated May 1, 2009, by and between Windsor Permian LLC and Feagan Gathering Company (incorporated by reference to Exhibit 10.20 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
10.24
|
|
Amendment to Gas Purchase Agreement, dated July 1, 2011, by and between Windsor Permian LLC and MidMar Gas LLC (incorporated by reference to Exhibit 10.21 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
10.25
|
|
Amendment to Gas Purchase Agreement, dated January 11, 2012, by and between Windsor Permian LLC and MidMar Gas LLC (incorporated by reference to Exhibit 10.22 to Amendment No. 1 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on May 8, 2012).
|
|
|
||
|
10.26
|
|
Crude Oil Purchase Agreement, dated May 24, 2012, by and between Windsor Permian LLC and Shell Trading (US) Company (incorporated by reference to Exhibit 10.26 to Amendment No. 4 to the Registration Statement on Form S-1, File No. 333-179502, filed by the Company with the SEC on August 20, 2012).
|
|
|
||
|
10.27
|
|
Master Drilling Agreement, effective as of January 1, 2013, by and between Diamondback E&P LLC and Bison Drilling and Field Services LLC (incorporated by reference to Exhibit 10.1 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on February 1, 2013).
|
|
|
||
|
10.28
|
|
Master Field Services Agreement, effective as of January 1, 2013, by and between Diamondback E&P LLC and Bison Drilling and Field Services LLC (incorporated by reference to Exhibit 10.2 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on February 1, 2013).
|
|
|
||
|
10.29
|
|
First Amendment to Master Field Services Agreement, dated as of February 21, 2013, by and between Diamondback E&P LLC and Bison Drilling and Field Services LLC (incorporated by reference to Exhibit 10.35 to the Form 10-K, file No. 001-35700, filed by the Company with the SEC on March 1, 2013).
|
|
|
||
|
10.30+
|
|
Form of Amendment to Restricted Stock Unit Certificate (incorporated by reference to Exhibit 10.38 to the Form 10-K/A, file No. 001-35700, filed by the Company with the SEC on April 10, 2013).
|
|
|
||
|
10.31
|
|
Lease Amendment No. 6 effective May 1, 2013 to Lease Agreement dated as of April 19, 2011, as amended, by and between Fasken Midland, LLC and Windsor Permian LLC (incorporated by reference to Exhibit 10.39 to the Form 10-K/A, file No. 001-35700, filed by the Company with the SEC on April 10, 2013).
|
|
|
||
|
10.32
|
|
Lease Amendment No. 7 effective September 1, 2013 to Lease Agreement dated as of April 19, 2011, as amended, by and between Fasken Midland, LLC and Diamondback E&P LLC (incorporated by reference to Exhibit 10.4 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on August 8, 2013).
|
|
|
||
|
10.33
|
|
Lease Amendment No. 8 effective October 1, 2013 to Lease Agreement dated as of April 19, 2011, as amended, by and between Fasken Midland, LLC and Diamondback E&P LLC (incorporated by reference to Exhibit 10.5 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on August 8, 2013).
|
|
|
||
|
Exhibit Number
|
|
Description
|
|
|||
|
10.34
|
|
Lease Amendment No. 9 effective August 1, 2013 to Lease Agreement dated as of April 19, 2011, as amended, by and between Fasken Midland, LLC and Diamondback E&P LLC (incorporated by reference to Exhibit 10.6 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 5, 2013).
|
|
|
||
|
10.35
|
|
Lease Amendment No. 10 effective October 1, 2013 to Lease Agreement dated as of April 19, 2011, as amended, by and between Fasken Midland, LLC and Diamondback E&P LLC (incorporated by reference to Exhibit 10.7 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 5, 2013).
|
|
|
||
|
10.36
|
|
Second Amended and Restated Credit Agreement, dated as of November 1, 2103, among Diamondback Energy, Inc., as parent guarantor, Diamondback O&G LLC, as borrower, Wells Fargo Bank, National Association, as administrative agent, and the lenders party thereto (incorporated by reference to Exhibit 10.3 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on November 5, 2013).
|
|
|
||
|
10.37
|
|
First Amendment, dated June 9, 2014, to the Second Amended and Restated Credit Agreement, originally dated November 1, 2013, by and among the Company, as parent guarantor, Diamondback O&G LLC, as borrower, each of the guarantors party thereto, each of the lenders party thereto and Wells Fargo Bank, National Association, as administrative agent (incorporated by reference to Exhibit 10.4 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on August 7, 2014).
|
|
|
||
|
10.38
|
|
Second Amendment to the Second Amended and Restated Credit Agreement, dated as of November 13, 2014, among Diamondback Energy, Inc., as parent guarantor, Diamondback O&G LLC, as borrower, the guarantors, Wells Fargo Bank, National Association, as administrative agent, and the lenders party thereto (incorporated by reference to Exhibit 10.2 to the Form 8-K, File No. 001-35700, filed by the Company with the SEC on November 18, 2014).
|
|
|
||
|
10.39
|
|
Senior Secured Revolving Credit Agreement, dated as of July 8, 2014, among Viper Energy Partners LP, as borrower, Wells Fargo Bank, National Association, as the administrative agent, sole book runner and lead arranger, and certain lenders from time to time party thereto (incorporated by reference to Exhibit 10.1 to the Form 8-K, File No. 001-36505, filed by Viper Energy Partners LP on July 14, 2014).
|
|
|
||
|
10.40
|
|
Contribution Agreement by and among Diamondback Energy, Inc., Viper Energy Partners LLC, Viper Energy Partners GP LLC and Viper Energy Partners LP, dated as of June 17, 2014 (incorporated by reference to Exhibit 10.2 to the Form 10-Q, File No. 001-35700, filed by the Company with the SEC on May 9, 2014).
|
|
|
||
|
21.1*
|
|
Subsidiaries of the Registrant.
|
|
|
||
|
23.1*
|
|
Consent of Grant Thornton LLP.
|
|
|
||
|
23.2*
|
|
Consent of Ryder Scott Company, L.P. with respect to the Diamondback Energy, Inc. reserve report included as Exhibit 99.1.
|
|
|
|
|
|
23.3*
|
|
Consent of Ryder Scott Company, L.P. with respect to the Viper Energy Partners LP reserve report included as Exhibit 99.2.
|
|
|
|
|
|
31.1*
|
|
Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
|
|
|||
|
31.2*
|
|
Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(a) promulgated under the Securities Exchange Act of 1934, as amended.
|
|
|||
|
32.1**
|
|
Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(b) promulgated under the Securities Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code.
|
|
|||
|
32.2**
|
|
Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(b) promulgated under the Securities Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code.
|
|
|||
|
99.1*
|
|
Report of Ryder Scott Company, L.P., dated January 16, 2015, with respect to an estimate of the proved reserves, future production and income attributable to certain leasehold interests of Diamondback Energy, Inc. as of December 31, 2014.
|
|
|||
|
99.2*
|
|
Report of Ryder Scott Company, L.P., dated January 16, 2015, with respect to an estimate of the proved reserves, future production and income attributable to certain royalty interests of Viper Energy Partners LP, a subsidiary of Diamondback Energy, Inc., as of December 31, 2014.
|
|
|
||
|
Exhibit Number
|
|
Description
|
|
|||
|
101.INS*
|
|
XBRL Instance Document.
|
|
|
||
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document.
|
|
|
||
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase.
|
|
|
||
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
|
||
|
101.LAB*
|
|
XBRL Taxonomy Extension Labels Linkbase Document.
|
|
|
||
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
||
|
*
|
Filed herewith.
|
|
**
|
The certifications attached as Exhibit 32.1 and Exhibit 32.2 accompany this Annual Report on Form 10-K pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, and shall not be deemed “filed” by the Registrant for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|
|
+
|
Management contract, compensatory plan or arrangement.
|
|
#
|
The schedules (or similar attachments) referenced in this agreement have been omitted in accordance with Item 601(b)(2) of Regulation S-K. A copy of any omitted schedule (or similar attachment) will be furnished supplementally to the Securities and Exchange Commission upon request.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|