Stock Analysis on Net
AI Tokens
Stock Analysis on Net

Diamondback Energy Inc. (NASDAQ:FANG)

This company has been moved to the archive! The financial data has not been updated since November 8, 2022.

Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
Quarterly Data

Diamondback Energy Inc., common-size consolidated balance sheet: liabilities and stockholders’ equity (quarterly data)

Microsoft Excel
Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017
Accounts payable, trade 0.58 0.26 0.21 0.16 0.09 0.47 0.32 0.40 0.51 0.93 1.05 0.76 0.99 0.88 0.81 0.59 0.88 0.83 0.77 1.22 1.03 0.41 0.31
Accrued capital expenditures 1.56 1.38 1.29 1.29 1.36 1.06 1.06 1.06 1.65 1.55 2.10 2.02 1.81 2.47 2.18 2.29 2.98 4.13 3.19 2.85 2.60 2.27 1.49
Current maturities of long-term debt 0.04 0.23 0.19 0.20 0.09 0.00 0.87 1.08 1.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other accrued liabilities 1.69 1.79 1.76 1.83 2.10 2.04 1.89 1.71 1.75 1.19 1.23 1.29 1.29 1.03 1.07 1.17 1.47 1.05 1.22 1.19 1.24 1.32 1.27
Revenues and royalties payable 2.66 2.62 2.48 1.97 2.48 1.81 1.60 1.35 1.17 1.12 1.25 1.18 0.88 0.60 0.68 0.66 0.77 0.87 1.00 0.88 0.73 0.77 0.77
Derivative instruments 0.38 0.69 1.45 0.76 2.69 3.46 2.75 1.41 0.46 0.42 0.07 0.11 0.04 0.11 0.26 0.00 1.26 1.24 1.21 1.29 0.14 0.00 0.00
Income taxes payable 0.13 0.01 0.64 0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Current liabilities 7.04% 6.99% 8.02% 6.28% 8.82% 8.83% 8.49% 7.02% 6.55% 5.22% 5.69% 5.37% 5.01% 5.09% 4.99% 4.72% 7.36% 8.12% 7.39% 7.43% 5.73% 4.76% 3.83%
Long-term debt, excluding current maturities 22.43 23.03 24.87 29.01 30.59 32.95 33.94 31.92 30.15 29.27 24.28 22.83 20.21 19.30 20.97 20.67 23.78 21.97 20.69 19.01 17.24 16.97 15.48
Derivative instruments 0.77 0.52 0.40 0.13 0.16 0.14 0.04 0.32 0.58 0.44 0.28 0.00 0.01 0.03 0.07 0.07 0.06 0.10 0.08 0.08 0.06 0.00 0.00
Asset retirement obligations 1.36 1.11 1.09 0.72 0.79 0.83 0.86 0.61 0.60 0.51 0.42 0.40 0.38 0.61 0.63 0.63 0.24 0.24 0.26 0.26 0.27 0.29 0.30
Deferred income taxes 7.29 6.82 6.09 5.84 4.72 3.94 3.59 4.44 5.21 6.32 8.07 8.01 8.57 8.24 8.09 8.26 2.99 2.43 1.85 1.39 0.05 0.04 0.02
Other long-term liabilities 0.06 0.15 0.15 0.17 0.06 0.08 0.10 0.04 0.04 0.04 0.04 0.05 0.05 0.04 0.06 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-term liabilities 31.90% 31.64% 32.60% 35.88% 36.31% 37.94% 38.53% 37.34% 36.58% 36.59% 33.10% 31.29% 29.22% 28.23% 29.83% 29.68% 27.07% 24.73% 22.88% 20.74% 17.62% 17.30% 15.80%
Total liabilities 38.94% 38.63% 40.63% 42.16% 45.13% 46.77% 47.03% 44.36% 43.13% 41.81% 38.78% 36.65% 34.24% 33.32% 34.82% 34.40% 34.43% 32.85% 30.27% 28.17% 23.35% 22.07% 19.63%
Common stock, $0.01 par value 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.02
Additional paid-in capital 57.23 58.73 60.29 61.51 63.56 64.47 65.39 71.83 67.24 61.98 52.45 52.51 53.67 55.82 58.47 59.90 55.72 59.27 64.44 68.09 69.29 74.31 79.03
Retained earnings (accumulated deficit) 0.82 -1.95 -5.68 -8.73 -12.85 -15.56 -16.88 -21.93 -16.34 -9.31 2.39 3.78 5.97 4.61 3.38 3.53 4.77 3.61 1.41 -0.48 -2.08 -3.31 -6.01
Accumulated other comprehensive income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Diamondback Energy, Inc. stockholders’ equity 58.06% 56.79% 54.62% 52.79% 50.72% 48.92% 48.52% 49.91% 50.92% 52.68% 54.84% 56.30% 59.65% 60.44% 61.85% 63.44% 60.50% 62.89% 65.86% 67.62% 67.22% 71.02% 73.03%
Non-controlling interest 3.00 4.58 4.75 5.05 4.15 4.32 4.45 5.73 5.95 5.51 6.37 7.04 6.11 6.24 3.33 2.16 5.06 4.26 3.87 4.21 9.44 6.92 7.34
Total equity 61.06% 61.37% 59.37% 57.84% 54.87% 53.23% 52.97% 55.64% 56.87% 58.19% 61.22% 63.35% 65.76% 66.68% 65.18% 65.60% 65.57% 67.15% 69.73% 71.83% 76.65% 77.93% 80.37%
Total liabilities and equity 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

Based on: 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31).

The capital structure exhibited a significant shift over the analyzed period, moving from a heavily equity-financed position toward increased leverage, peaking in early 2021 before beginning a trend of deleveraging. Total liabilities increased from 19.63% of total liabilities and equity in March 2017 to a peak of 47.03% in March 2021, before moderating to 38.94% by September 2022.

Debt and Long-Term Obligations
Long-term debt, excluding current maturities, was the primary driver of liability growth, rising from 15.48% in March 2017 to a peak of 33.94% in March 2021. Following this peak, a consistent downward trend occurred, reducing the long-term debt proportion to 22.43% by September 2022. Deferred income taxes also showed a marked increase, jumping from negligible levels in early 2017 to peak at 8.57% in September 2019, remaining a significant component of long-term liabilities throughout the remainder of the period.
Equity Composition and Retained Earnings
Total equity experienced a general decline from 80.37% in March 2017 to a low of 52.97% in March 2021, subsequently recovering to 61.06% by September 2022. A notable volatility is observed in retained earnings, which transitioned from a deficit of -6.01% in March 2017 to positive territory in 2018 and 2019. However, a sharp decline occurred during 2020, reaching a deficit peak of -21.93% in December 2020. This was followed by a steady recovery, returning to a positive balance of 0.82% by September 2022.
Current Liabilities and Operational Obligations
Current liabilities remained a relatively small portion of the total balance sheet, though they trended upward from 3.83% in March 2017 to a peak of 8.83% in June 2020. Within this category, revenues and royalties payable showed a steady increase, rising from 0.77% in March 2017 to 2.66% in September 2022. Accrued capital expenditures peaked in mid-2018 at 4.13% before stabilizing between 1.0% and 1.6% from 2020 onward.
Capital Contributions
Additional paid-in capital started as the dominant component of the balance sheet at 79.03% in March 2017. It declined steadily until early 2020, followed by a sharp increase to 71.83% in December 2020, suggesting a significant equity issuance event. This figure then gradually declined to 57.23% by September 2022 as the company's overall asset base and liability structure evolved.

AI Ask an analyst for more

My previous chats

Add tokens

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?