XML 23 R119.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
GUARANTOR FINANCIAL STATEMENTS - Income Statement (Details) - USD ($)
3 Months Ended 12 Months Ended
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, 2019
Dec. 31, 2018
Dec. 31, 2017
Revenues:                      
Lease bonus                 $ 4,000,000 $ 3,000,000 $ 12,000,000
Other operating income                 9,000,000 9,000,000 0
Total revenues $ 1,104,000,000 $ 975,000,000 $ 1,021,000,000 $ 864,000,000 $ 633,000,000 $ 537,000,000 $ 527,000,000 $ 479,000,000 3,964,000,000 2,176,000,000 1,205,000,000
Costs and expenses:                      
Lease operating expenses                 490,000,000 205,000,000 127,000,000
Production and ad valorem taxes                 248,000,000 133,000,000 74,000,000
Depreciation, depletion and amortization                 1,447,000,000 623,000,000 327,000,000
Impairment of oil and natural gas properties                 790,000,000 0 0
General and administrative expenses                 104,000,000 65,000,000 48,000,000
Merger and integration expense                 0 36,000,000 0
Asset retirement obligation accretion                 7,000,000 2,000,000 1,000,000
Other operating expense                 4,000,000 3,000,000 0
Total costs and expenses                 3,269,000,000 1,165,000,000 600,000,000
Income from operations (384,000,000) 349,000,000 411,000,000 319,000,000 195,000,000 268,000,000 281,000,000 267,000,000 695,000,000 1,011,000,000 605,000,000
Other income (expense):                      
Interest expense, net                 (172,000,000) (87,000,000) (41,000,000)
Other (expense) income, net                 (2,000,000) 89,000,000 11,000,000
Gain on derivative instruments, net                 (108,000,000) 101,000,000 (78,000,000)
Gain (loss) on revaluation of investment                 5,000,000 (1,000,000) 0
Loss on extinguishment of debt                 (56,000,000) 0 0
Income from subsidiaries                 0 0 0
Total other income (expense), net                 (333,000,000) 102,000,000 (108,000,000)
Income (loss) before income taxes                 362,000,000 1,113,000,000 497,000,000
Provision for (benefit from) income taxes (124,000,000) 102,000,000 102,000,000 (33,000,000) 85,000,000 43,000,000 (7,000,000) 47,000,000 47,000,000 168,000,000 (20,000,000)
Net income (loss) (472,000,000) 388,000,000 356,000,000 43,000,000 306,000,000 160,000,000 301,000,000 178,000,000 315,000,000 945,000,000 517,000,000
Net income (loss) attributable to non-controlling interest 15,000,000 20,000,000 7,000,000 33,000,000 (1,000,000) 3,000,000 82,000,000 15,000,000 75,000,000 99,000,000 35,000,000
Net income (loss) attributable to Diamondback Energy, Inc. $ (487,000,000) $ 368,000,000 $ 349,000,000 $ 10,000,000 $ 307,000,000 $ 157,000,000 $ 219,000,000 $ 163,000,000 240,000,000 846,000,000 482,000,000
Oil sales                      
Revenues:                      
Revenues                 3,554,000,000 1,879,000,000 1,044,000,000
Natural gas sales                      
Revenues:                      
Revenues                 66,000,000 61,000,000 52,000,000
Natural gas liquid sales                      
Revenues:                      
Revenues                 267,000,000 190,000,000 90,000,000
Royalty income                      
Revenues:                      
Revenues                 0 0 0
Midstream services                      
Revenues:                      
Revenues                 64,000,000 34,000,000 7,000,000
Costs and expenses:                      
Cost of goods and services sold                 91,000,000 72,000,000 10,000,000
Gathering and transportation                      
Costs and expenses:                      
Cost of goods and services sold                 88,000,000 26,000,000 13,000,000
Eliminations                      
Revenues:                      
Lease bonus                 0 (3,000,000) 0
Other operating income                 (5,000,000) 0  
Total revenues                 (375,000,000) (141,000,000) (32,000,000)
Costs and expenses:                      
Lease operating expenses                 (143,000,000) (42,000,000) (16,000,000)
Production and ad valorem taxes                 0 0 0
Depreciation, depletion and amortization                 (8,000,000) 17,000,000 4,000,000
Impairment of oil and natural gas properties                 0    
General and administrative expenses                 (12,000,000) (2,000,000) (2,000,000)
Merger and integration expense                   0  
Asset retirement obligation accretion                 0 0 0
Other operating expense                 0 0  
Total costs and expenses                 (263,000,000) (43,000,000) (23,000,000)
Income from operations                 (112,000,000) (98,000,000) (9,000,000)
Other income (expense):                      
Interest expense, net                 0 0 0
Other (expense) income, net                 (7,000,000) (2,000,000) (2,000,000)
Gain on derivative instruments, net                 0 0 0
Gain (loss) on revaluation of investment                 0 0  
Loss on extinguishment of debt                 0    
Income from subsidiaries                 (764,000,000) (1,113,000,000) (446,000,000)
Total other income (expense), net                 (771,000,000) (1,115,000,000) (448,000,000)
Income (loss) before income taxes                 (883,000,000) (1,213,000,000) (457,000,000)
Provision for (benefit from) income taxes                 (1,000,000) 0 0
Net income (loss)                 (882,000,000) (1,213,000,000) (457,000,000)
Net income (loss) attributable to non-controlling interest                 (191,000,000) (20,000,000) 35,000,000
Net income (loss) attributable to Diamondback Energy, Inc.                 (691,000,000) (1,193,000,000) (492,000,000)
Eliminations | Oil sales                      
Revenues:                      
Revenues                 264,000,000 247,000,000 140,000,000
Eliminations | Natural gas sales                      
Revenues:                      
Revenues                 8,000,000 13,000,000 9,000,000
Eliminations | Natural gas liquid sales                      
Revenues:                      
Revenues                 21,000,000 23,000,000 11,000,000
Eliminations | Royalty income                      
Revenues:                      
Revenues                 (293,000,000) (283,000,000) (160,000,000)
Eliminations | Midstream services                      
Revenues:                      
Revenues                 (370,000,000) (138,000,000) (32,000,000)
Costs and expenses:                      
Cost of goods and services sold                 (79,000,000) 0 (1,000,000)
Eliminations | Gathering and transportation                      
Costs and expenses:                      
Cost of goods and services sold                 (21,000,000) (16,000,000) (8,000,000)
Parent | Reportable Legal Entities                      
Revenues:                      
Lease bonus                 0 0 0
Other operating income                 0 0  
Total revenues                 0 0 0
Costs and expenses:                      
Lease operating expenses                 0 0 0
Production and ad valorem taxes                 0 0 0
Depreciation, depletion and amortization                 0 0 0
Impairment of oil and natural gas properties                 0    
General and administrative expenses                 48,000,000 28,000,000 27,000,000
Merger and integration expense                   18,000,000  
Asset retirement obligation accretion                 0 0 0
Other operating expense                 0 0  
Total costs and expenses                 48,000,000 46,000,000 27,000,000
Income from operations                 (48,000,000) (46,000,000) (27,000,000)
Other income (expense):                      
Interest expense, net                 (47,000,000) (43,000,000) (30,000,000)
Other (expense) income, net                 3,000,000 1,000,000 1,000,000
Gain on derivative instruments, net                 0 0 0
Gain (loss) on revaluation of investment                 0 0  
Loss on extinguishment of debt                 (56,000,000)    
Income from subsidiaries                 764,000,000 1,113,000,000 446,000,000
Total other income (expense), net                 664,000,000 1,071,000,000 417,000,000
Income (loss) before income taxes                 616,000,000 1,025,000,000 390,000,000
Provision for (benefit from) income taxes                 81,000,000 241,000,000 (20,000,000)
Net income (loss)                 535,000,000 784,000,000 410,000,000
Net income (loss) attributable to non-controlling interest                 0 0 0
Net income (loss) attributable to Diamondback Energy, Inc.                 535,000,000 784,000,000 410,000,000
Parent | Reportable Legal Entities | Oil sales                      
Revenues:                      
Revenues                 0 0 0
Parent | Reportable Legal Entities | Natural gas sales                      
Revenues:                      
Revenues                 0 0 0
Parent | Reportable Legal Entities | Natural gas liquid sales                      
Revenues:                      
Revenues                 0 0 0
Parent | Reportable Legal Entities | Royalty income                      
Revenues:                      
Revenues                 0 0 0
Parent | Reportable Legal Entities | Midstream services                      
Revenues:                      
Revenues                 0 0 0
Costs and expenses:                      
Cost of goods and services sold                 0 0 0
Parent | Reportable Legal Entities | Gathering and transportation                      
Costs and expenses:                      
Cost of goods and services sold                 0 0 0
Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Lease bonus                 0 0 0
Other operating income                 0 0  
Total revenues                 2,131,000,000 1,746,000,000 1,026,000,000
Costs and expenses:                      
Lease operating expenses                 390,000,000 230,000,000 143,000,000
Production and ad valorem taxes                 130,000,000 106,000,000 63,000,000
Depreciation, depletion and amortization                 735,000,000 472,000,000 277,000,000
Impairment of oil and natural gas properties                 0    
General and administrative expenses                 1,000,000 1,000,000 0
Merger and integration expense                   0  
Asset retirement obligation accretion                 2,000,000 1,000,000 1,000,000
Other operating expense                 0 0  
Total costs and expenses                 1,333,000,000 851,000,000 505,000,000
Income from operations                 798,000,000 895,000,000 521,000,000
Other income (expense):                      
Interest expense, net                 (74,000,000) (20,000,000) (6,000,000)
Other (expense) income, net                 0 0 0
Gain on derivative instruments, net                 (56,000,000) 169,000,000 (77,000,000)
Gain (loss) on revaluation of investment                 0 0  
Loss on extinguishment of debt                 0    
Income from subsidiaries                 0 0 0
Total other income (expense), net                 (130,000,000) 149,000,000 (83,000,000)
Income (loss) before income taxes                 668,000,000 1,044,000,000 438,000,000
Provision for (benefit from) income taxes                 0 0 0
Net income (loss)                 668,000,000 1,044,000,000 438,000,000
Net income (loss) attributable to non-controlling interest                 0 0 0
Net income (loss) attributable to Diamondback Energy, Inc.                 668,000,000 1,044,000,000 438,000,000
Guarantor Subsidiaries | Reportable Legal Entities | Oil sales                      
Revenues:                      
Revenues                 1,972,000,000 1,545,000,000 904,000,000
Guarantor Subsidiaries | Reportable Legal Entities | Natural gas sales                      
Revenues:                      
Revenues                 27,000,000 43,000,000 43,000,000
Guarantor Subsidiaries | Reportable Legal Entities | Natural gas liquid sales                      
Revenues:                      
Revenues                 132,000,000 158,000,000 79,000,000
Guarantor Subsidiaries | Reportable Legal Entities | Royalty income                      
Revenues:                      
Revenues                 0 0 0
Guarantor Subsidiaries | Reportable Legal Entities | Midstream services                      
Revenues:                      
Revenues                 0 0 0
Costs and expenses:                      
Cost of goods and services sold                 0 0 0
Guarantor Subsidiaries | Reportable Legal Entities | Gathering and transportation                      
Costs and expenses:                      
Cost of goods and services sold                 75,000,000 41,000,000 21,000,000
Non-Guarantor Subsidiaries | Reportable Legal Entities                      
Revenues:                      
Lease bonus                 4,000,000 6,000,000 12,000,000
Other operating income                 14,000,000 9,000,000  
Total revenues                 2,208,000,000 571,000,000 211,000,000
Costs and expenses:                      
Lease operating expenses                 243,000,000 17,000,000 0
Production and ad valorem taxes                 118,000,000 27,000,000 11,000,000
Depreciation, depletion and amortization                 720,000,000 134,000,000 46,000,000
Impairment of oil and natural gas properties                 790,000,000    
General and administrative expenses                 67,000,000 38,000,000 23,000,000
Merger and integration expense                   18,000,000  
Asset retirement obligation accretion                 5,000,000 1,000,000 0
Other operating expense                 4,000,000 3,000,000  
Total costs and expenses                 2,151,000,000 311,000,000 91,000,000
Income from operations                 57,000,000 260,000,000 120,000,000
Other income (expense):                      
Interest expense, net                 (51,000,000) (24,000,000) (5,000,000)
Other (expense) income, net                 2,000,000 90,000,000 12,000,000
Gain on derivative instruments, net                 (52,000,000) (68,000,000) (1,000,000)
Gain (loss) on revaluation of investment                 5,000,000 (1,000,000)  
Loss on extinguishment of debt                 0    
Income from subsidiaries                 0 0 0
Total other income (expense), net                 (96,000,000) (3,000,000) 6,000,000
Income (loss) before income taxes                 (39,000,000) 257,000,000 126,000,000
Provision for (benefit from) income taxes                 (33,000,000) (73,000,000) 0
Net income (loss)                 (6,000,000) 330,000,000 126,000,000
Net income (loss) attributable to non-controlling interest                 266,000,000 119,000,000 0
Net income (loss) attributable to Diamondback Energy, Inc.                 (272,000,000) 211,000,000 126,000,000
Non-Guarantor Subsidiaries | Reportable Legal Entities | Oil sales                      
Revenues:                      
Revenues                 1,318,000,000 87,000,000 0
Non-Guarantor Subsidiaries | Reportable Legal Entities | Natural gas sales                      
Revenues:                      
Revenues                 31,000,000 5,000,000 0
Non-Guarantor Subsidiaries | Reportable Legal Entities | Natural gas liquid sales                      
Revenues:                      
Revenues                 114,000,000 9,000,000 0
Non-Guarantor Subsidiaries | Reportable Legal Entities | Royalty income                      
Revenues:                      
Revenues                 293,000,000 283,000,000 160,000,000
Non-Guarantor Subsidiaries | Reportable Legal Entities | Midstream services                      
Revenues:                      
Revenues                 434,000,000 172,000,000 39,000,000
Costs and expenses:                      
Cost of goods and services sold                 170,000,000 72,000,000 11,000,000
Non-Guarantor Subsidiaries | Reportable Legal Entities | Gathering and transportation                      
Costs and expenses:                      
Cost of goods and services sold                 $ 34,000,000 $ 1,000,000 $ 0