Free Trial

Diamondback Energy (FANG) Financials

Diamondback Energy logo
$149.17 +2.11 (+1.43%)
Closing price 08/28/2025 04:00 PM Eastern
Extended Trading
$147.50 -1.67 (-1.12%)
As of 04:02 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Diamondback Energy

Annual Income Statements for Diamondback Energy

This table shows Diamondback Energy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
194 -551 -165 482 846 240 -4,517 2,182 4,386 3,143 3,338
Consolidated Net Income / (Loss)
196 -548 -165 517 945 315 -4,672 2,276 4,562 3,336 3,701
Net Income / (Loss) Continuing Operations
196 -548 -165 517 945 315 -4,672 2,276 4,562 3,336 3,701
Total Pre-Tax Income
305 -749 -165 497 1,113 362 -5,776 2,907 5,736 4,248 4,501
Total Operating Income
213 -740 -69 605 1,011 695 -5,476 4,001 6,508 4,570 4,396
Total Gross Profit
437 358 433 1,055 1,839 3,785 2,673 6,020 9,385 7,142 8,503
Total Revenue
496 447 527 1,205 2,142 3,964 2,813 6,797 9,643 8,412 11,066
Operating Revenue
496 447 527 1,205 2,130 3,951 2,813 6,747 9,643 8,339 11,023
Other Revenue
- - 0.00 0.00 12 13 - 50 - 73 43
Total Cost of Revenue
59 89 94 150 303 179 140 777 258 1,270 2,563
Operating Cost of Revenue
59 89 94 150 303 179 140 777 258 1,270 2,563
Total Operating Expenses
224 1,098 502 450 828 3,090 8,149 2,019 2,877 2,572 4,107
Selling, General & Admin Expense
21 32 43 48 68 598 197 241 256 290 316
Marketing Expense
33 33 34 74 133 248 195 425 611 525 638
Depreciation Expense
170 218 178 327 623 1,454 1,311 1,275 1,344 1,746 2,850
Restructuring Charge
- - 0.00 0.00 36 - 0.00 78 14 11 303
Total Other Income / (Expense), net
92 -8.83 -96 -108 102 -333 -300 -1,094 -772 -322 105
Interest Expense
0.00 0.00 33 0.00 0.00 56 5.00 75 99 4.00 -2.00
Interest & Investment Income
-35 -42 -41 -41 -88 -178 -207 -184 -77 -111 -114
Other Income / (Expense), net
127 33 -22 -67 190 -99 -88 -835 -596 -207 217
Income Tax Expense
109 -201 0.19 -20 168 47 -1,104 631 1,174 912 800
Net Income / (Loss) Attributable to Noncontrolling Interest
2.22 2.84 0.13 35 99 75 -155 94 176 193 363
Basic Earnings per Share
$3.67 ($8.74) ($2.20) $4.95 $8.09 $1.47 ($28.61) $12.24 $24.61 $17.34 $15.53
Weighted Average Basic Shares Outstanding
52.83M 63.02M 75.08M 97.46M 104.62M 163.49M 157.98M 176.64M 176.54M 180.00M 213.55M
Diluted Earnings per Share
$3.64 ($8.74) ($2.20) $4.94 $8.06 $1.47 ($28.61) $12.24 $24.61 $17.34 $15.53
Weighted Average Diluted Shares Outstanding
53.30M 63M 75.08M 97.69M 104.93M 163.84M 157.98M 176.64M 176.54M 180.00M 213.55M
Weighted Average Basic & Diluted Shares Outstanding
52.80M 63M 75M 97.40M 164.38M 158.28M 158.02M 177.41M 183.59M 178.45M 289.44M
Cash Dividends to Common per Share
- - - $0.00 $0.50 $0.94 $1.53 $1.95 $8.96 $7.99 $8.29

Quarterly Income Statements for Diamondback Energy

This table shows Diamondback Energy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
1,007 712 556 915 960 768 837 659 1,074 1,405 699
Consolidated Net Income / (Loss)
1,028 746 586 993 1,011 809 894 708 1,290 1,491 739
Net Income / (Loss) Continuing Operations
1,028 746 586 993 1,011 809 894 708 1,290 1,491 739
Total Pre-Tax Income
1,289 953 751 1,269 1,275 1,032 1,146 918 1,405 1,894 943
Total Operating Income
1,256 1,025 1,000 1,340 1,205 1,118 1,156 710 1,412 1,673 1,139
Total Gross Profit
1,963 1,665 1,851 1,982 1,644 1,778 1,848 1,947 2,440 3,555 2,762
Total Revenue
2,030 1,925 1,919 2,340 2,228 2,227 2,483 2,645 3,711 4,048 3,678
Operating Revenue
2,066 1,902 1,919 2,324 2,194 2,217 2,474 2,636 4,112 4,048 3,651
Other Revenue
- 23 - 16 - 10 9.00 9.00 - - 27
Total Cost of Revenue
67 260 68 358 584 449 635 698 1,706 493 916
Operating Cost of Revenue
67 260 68 358 584 449 635 698 1,706 493 916
Total Operating Expenses
707 640 851 642 439 660 692 1,237 1,009 1,882 1,623
Selling, General & Admin Expense
-280 74 69 81 66 60 65 84 -402 112 103
Marketing Expense
116 155 148 118 104 119 141 153 225 228 214
Depreciation Expense
365 403 432 442 469 469 483 742 1,156 1,097 1,266
Other Operating Expenses / (Income)
- - 200 - - - 3.00 - - 408 40
Total Other Income / (Expense), net
33 -72 -249 -71 70 -86 -10 208 -7.00 221 -196
Interest Expense
36 0.00 4.00 0.00 - -2.00 0.00 0.00 5.00 0.00 -55
Interest & Investment Income
-11 -32 -33 -28 -18 -37 -29 -12 -29 -32 -52
Other Income / (Expense), net
80 -40 -212 -43 88 -51 19 220 27 253 -199
Income Tax Expense
261 207 165 276 264 223 252 210 115 403 204
Net Income / (Loss) Attributable to Noncontrolling Interest
21 34 30 78 51 41 57 49 216 86 40
Basic Earnings per Share
$5.61 $3.88 $3.05 $5.07 $5.34 $4.28 $4.66 $3.19 $3.40 $4.83 $2.38
Weighted Average Basic Shares Outstanding
176.54M 181.99M 180.37M 178.87M 180.00M 178.48M 178.36M 204.73M 213.55M 289.61M 292.14M
Diluted Earnings per Share
$5.61 $3.88 $3.05 $5.07 $5.34 $4.28 $4.66 $3.19 $3.40 $4.83 $2.38
Weighted Average Diluted Shares Outstanding
176.54M 181.99M 180.37M 178.87M 180.00M 178.48M 178.36M 204.73M 213.55M 289.61M 292.14M
Weighted Average Basic & Diluted Shares Outstanding
183.59M 181.09M 178.82M 178.98M 178.45M 178.34M 178.39M 291.99M 289.44M 292.17M 289.49M

Annual Cash Flow Statements for Diamondback Energy

This table details how cash moves in and out of Diamondback Energy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
15 -10 1,646 -1,554 103 -87 -20 564 -508 421 -421
Net Cash From Operating Activities
356 417 332 889 1,565 2,739 2,118 3,944 6,325 5,920 6,413
Net Cash From Continuing Operating Activities
356 417 332 889 1,565 2,739 2,118 3,944 6,325 5,920 6,413
Net Income / (Loss) Continuing Operations
196 -548 -165 517 945 315 -4,672 2,276 4,562 3,336 3,701
Consolidated Net Income / (Loss)
196 -548 -165 517 945 315 -4,672 2,276 4,562 3,336 3,701
Depreciation Expense
170 218 178 327 623 1,454 1,311 1,275 1,344 1,746 2,850
Non-Cash Adjustments To Reconcile Net Income
-105 948 332 109 -195 1,082 6,404 -288 -187 159 -146
Changes in Operating Assets and Liabilities, net
94 -204 -16 -68 192 -112 -925 681 606 679 8.00
Net Cash From Investing Activities
-1,482 -895 -1,310 -3,132 -3,503 -3,888 -2,101 -1,539 -3,330 -3,323 -11,221
Net Cash From Continuing Investing Activities
-1,482 -895 -1,310 -3,132 -3,503 -3,888 -2,101 -1,539 -3,330 -3,323 -11,221
Purchase of Property, Plant & Equipment
-1,444 -902 -1,191 -3,246 -3,374 -3,697 -2,057 -2,274 -3,613 -4,714 -11,787
Sale of Property, Plant & Equipment
0.06 9.74 4.66 66 80 300 63 820 327 1,407 467
Other Investing Activities, net
-3.63 -0.27 -122 48 -98 -6.00 -107 -85 -44 -16 99
Net Cash From Financing Activities
1,140 468 2,625 689 2,041 1,062 -37 -1,841 -3,503 -2,176 4,387
Net Cash From Continuing Financing Activities
1,140 468 2,625 689 2,041 1,062 -37 -1,841 -3,503 -2,176 4,387
Repayment of Debt
-299 -604 -581 -393 -1,840 -5,034 -1,738 -4,501 -8,093 -4,847 -3,651
Repurchase of Common Equity
-2.99 -0.59 -1.18 -1.00 -3.00 -634 -137 -431 -1,098 -840 -959
Payment of Dividends
-2.31 -7.97 -9.57 -41 -135 -234 -329 -424 -1,789 -1,573 -1,805
Issuance of Debt
509 425 1,164 754 3,714 5,819 2,127 3,513 7,704 5,179 9,875
Issuance of Common Equity
928 651 2,052 370 305 1,106 - - 0.00 0.00 476
Other Financing Activities, net
7.08 4.87 0.50 0.00 0.00 39 40 2.00 -227 -95 451

Quarterly Cash Flow Statements for Diamondback Energy

This table details how cash moves in and out of Diamondback Energy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
130 -111 -32 809 -245 314 6,012 -6,538 -209 1,877 -1,820
Net Cash From Operating Activities
1,441 1,425 1,513 1,358 1,624 1,334 1,529 1,209 2,341 2,355 1,677
Net Cash From Continuing Operating Activities
1,441 1,425 1,513 1,358 1,624 1,334 1,529 1,209 2,341 2,355 1,677
Net Income / (Loss) Continuing Operations
1,028 746 586 993 1,011 809 894 708 1,290 1,491 739
Consolidated Net Income / (Loss)
1,028 746 586 993 1,011 809 894 708 1,290 1,491 739
Depreciation Expense
365 403 432 442 469 469 483 742 1,156 1,097 1,266
Non-Cash Adjustments To Reconcile Net Income
-93 91 154 56 -142 54 -42 -125 -33 -131 122
Changes in Operating Assets and Liabilities, net
141 185 341 -133 286 2.00 194 -116 -72 -102 -450
Net Cash From Investing Activities
-1,378 -1,279 -595 15 -1,464 -751 -449 -8,166 -1,855 -1,653 -3,979
Net Cash From Continuing Investing Activities
-1,378 -1,279 -595 15 -1,464 -751 -449 -8,166 -1,855 -1,653 -3,979
Purchase of Property, Plant & Equipment
-1,594 -1,537 -856 -852 -1,469 -762 -687 -8,479 -1,859 -1,692 -3,989
Other Investing Activities, net
-6.00 -6.00 -7.00 -1.00 -2.00 -1.00 -2.00 106 -4.00 -2.00 -6.00
Net Cash From Financing Activities
67 -257 -950 -564 -405 -269 4,932 419 -695 1,175 482
Net Cash From Continuing Financing Activities
67 -257 -950 -564 -405 -269 4,932 419 -695 1,175 482
Repayment of Debt
-1,973 -1,011 -2,186 -1,339 -311 -176 -246 -1,078 -2,151 -2,574 -3,892
Repurchase of Common Equity
-316 -332 -321 -56 -131 -42 - -515 -402 -575 -398
Payment of Dividends
-434 -576 -175 -174 -648 -592 -406 -475 -332 -385 -373
Issuance of Debt
2,854 1,696 1,755 1,015 713 90 5,584 2,011 2,190 3,477 5,145

Annual Balance Sheets for Diamondback Energy

This table presents Diamondback Energy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
3,095 2,751 5,350 7,771 21,596 23,531 17,619 22,898 26,209 29,001 67,292
Total Current Assets
252 109 1,792 359 925 869 602 1,446 1,392 1,621 2,110
Cash & Equivalents
30 20 1,667 112 215 123 104 654 157 582 161
Restricted Cash
0.50 0.50 0.50 0.00 0.00 5.00 4.00 18 7.00 3.00 3.00
Accounts Receivable
47 79 120 232 392 615 337 670 722 846 1,585
Inventories, net
2.83 1.73 1.98 9.11 37 37 33 62 67 63 116
Prepaid Expenses
4.60 2.88 2.99 4.90 50 24 23 28 23 110 77
Other Current Assets
167 4.62 0.00 0.53 231 46 1.00 13 132 17 168
Plant, Property, & Equipment, net
2,792 2,598 3,391 7,344 20,372 21,835 16,214 20,619 23,759 26,674 64,472
Plant, Property & Equipment, gross
3,174 4,011 5,227 9,505 23,146 26,838 28,528 34,164 38,603 43,103 83,680
Accumulated Depreciation
382 1,414 1,836 2,161 2,774 5,003 12,314 13,545 14,844 16,429 19,208
Total Noncurrent Assets
52 44 167 69 299 827 803 833 1,058 706 710
Long-Term Investments
- - - 0.00 1.00 479 533 701 566 529 375
Noncurrent Deferred & Refundable Income Taxes
- - - 0.00 97 142 73 40 64 45 173
Other Noncurrent Operating Assets
52 44 167 69 201 206 197 92 270 132 162
Total Liabilities & Shareholders' Equity
3,095 2,751 5,350 7,771 21,596 23,531 17,619 22,898 26,209 29,001 67,292
Total Liabilities
1,110 642 1,331 2,189 7,429 8,625 7,815 9,653 10,519 11,571 27,430
Total Current Liabilities
267 141 209 577 1,019 1,263 1,236 1,438 1,716 2,108 4,811
Short-Term Debt
- - - - - 0.00 191 45 10 0.00 900
Accounts Payable
26 20 48 95 128 179 71 36 127 261 253
Accrued Expenses
171 104 116 314 748 779 488 714 879 968 1,710
Current Deferred Revenue
- 17 23 69 143 278 237 452 619 764 1,491
Current Deferred & Payable Income Tax Liabilities
40 - - - - - - 17 34 29 414
Other Current Liabilities
30 0.00 23 100 0.00 27 249 174 47 86 43
Total Noncurrent Liabilities
844 500 1,122 1,612 6,410 7,362 6,579 8,215 8,803 9,463 22,619
Long-Term Debt
674 488 1,106 1,477 4,474 5,371 5,624 6,642 6,238 6,641 12,075
Asset Retirement Reserve & Litigation Obligation
8.45 13 16 20 136 94 108 166 336 239 573
Noncurrent Deferred & Payable Income Tax Liabilities
162 - 0.00 108 1,785 1,886 783 1,338 2,069 2,449 9,826
Other Noncurrent Operating Liabilities
- - 0.00 6.30 15 11 64 69 160 134 145
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,985 2,109 4,018 5,582 14,167 14,906 9,804 13,245 15,690 17,430 39,862
Total Preferred & Common Equity
1,751 1,876 3,697 5,255 13,700 13,249 8,794 12,088 15,009 16,625 37,736
Total Common Equity
1,751 1,876 3,697 5,255 13,700 13,249 8,794 12,088 15,009 16,625 37,736
Common Stock
1,555 2,230 4,217 5,292 12,938 12,359 12,658 14,086 14,215 14,144 33,504
Retained Earnings
196 -354 -519 -37 762 890 -3,864 -1,998 801 2,489 4,238
Accumulated Other Comprehensive Income / (Loss)
- - - 0.00 - - - 0.00 -7.00 -8.00 -6.00
Noncontrolling Interest
234 233 321 327 467 1,657 1,010 1,157 681 805 2,126

Quarterly Balance Sheets for Diamondback Energy

This table presents Diamondback Energy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
26,209 27,589 27,587 28,049 29,001 29,690 35,637 65,747 67,292 70,066 71,941
Total Current Assets
1,392 1,160 918 1,916 1,621 1,948 7,825 2,022 2,110 4,083 2,066
Cash & Equivalents
157 46 18 827 582 896 6,908 370 161 1,816 219
Restricted Cash
7.00 7.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 225 2.00
Accounts Receivable
722 754 687 980 846 942 830 1,430 1,585 1,591 1,534
Inventories, net
67 69 66 70 63 57 55 126 116 117 115
Prepaid Expenses
23 36 17 19 110 43 25 51 77 67 79
Other Current Assets
132 60 7.00 1.00 17 7.00 4.00 42 168 267 117
Plant, Property, & Equipment, net
23,759 25,514 25,145 25,365 26,674 27,024 27,099 63,053 64,472 64,896 69,229
Plant, Property & Equipment, gross
38,603 40,752 40,703 41,353 43,103 43,915 44,459 81,135 83,680 85,179 90,758
Accumulated Depreciation
14,844 15,238 15,558 15,988 16,429 16,891 17,360 18,082 19,208 20,283 21,529
Total Noncurrent Assets
1,058 915 1,524 768 706 718 713 672 710 1,087 646
Long-Term Investments
566 573 587 519 529 612 542 458 375 383 388
Noncurrent Deferred & Refundable Income Taxes
64 62 60 60 45 61 32 62 173 235 42
Other Noncurrent Operating Assets
270 137 135 189 132 45 139 152 162 469 216
Total Liabilities & Shareholders' Equity
26,209 27,589 27,587 28,049 29,001 29,690 35,637 65,747 67,292 70,066 71,941
Total Liabilities
10,519 11,466 11,375 11,065 11,571 11,671 17,110 26,928 27,430 28,323 29,122
Total Current Liabilities
1,716 1,886 2,123 2,141 2,108 2,118 2,137 4,463 4,811 4,753 3,759
Short-Term Debt
10 10 0.00 0.00 0.00 - - 1,000 900 914 14
Accounts Payable
127 241 249 358 261 243 331 198 253 124 210
Accrued Expenses
879 816 1,012 825 968 907 903 1,498 1,710 1,515 1,674
Current Deferred Revenue
619 716 729 782 764 732 782 1,444 1,491 1,575 1,563
Current Deferred & Payable Income Tax Liabilities
34 51 15 37 29 134 49 289 414 550 277
Other Current Liabilities
47 52 118 139 86 102 72 34 43 75 21
Total Noncurrent Liabilities
8,803 9,580 9,252 8,924 9,463 9,553 14,973 22,465 22,619 23,570 25,363
Long-Term Debt
6,238 6,950 6,543 6,230 6,641 6,629 11,980 11,923 12,075 12,996 15,119
Asset Retirement Reserve & Litigation Obligation
336 306 286 240 239 266 300 493 573 586 616
Noncurrent Deferred & Payable Income Tax Liabilities
2,069 2,161 2,233 2,243 2,449 2,502 2,549 9,952 9,826 9,887 9,516
Other Noncurrent Operating Liabilities
160 163 190 211 134 156 144 97 145 101 112
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
15,690 16,123 16,212 16,984 17,430 18,019 18,527 38,819 39,862 41,743 42,819
Total Preferred & Common Equity
15,009 15,464 15,554 16,280 16,625 16,950 17,448 37,429 37,736 38,473 38,881
Total Common Equity
15,009 15,464 15,554 16,280 16,625 16,950 17,448 37,429 37,736 38,473 38,881
Common Stock
14,215 14,504 14,189 14,151 14,144 14,253 14,269 34,010 33,504 33,128 33,130
Retained Earnings
801 967 1,372 2,136 2,489 2,705 3,187 3,427 4,238 5,352 5,758
Accumulated Other Comprehensive Income / (Loss)
-7.00 -7.00 -7.00 -7.00 -8.00 -8.00 -8.00 -8.00 -6.00 -7.00 -7.00
Noncontrolling Interest
681 659 658 704 805 1,069 1,079 1,390 2,126 3,270 3,938

Annual Metrics And Ratios for Diamondback Energy

This table displays calculated financial ratios and metrics derived from Diamondback Energy's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
138.32% -9.88% 17.99% 128.61% 77.76% 85.06% -29.04% 141.63% 41.87% -12.77% 31.55%
EBITDA Growth
215.78% -195.25% 118.44% 867.34% 109.90% 12.39% -307.46% 204.42% 63.39% -15.81% 22.16%
EBIT Growth
259.61% -308.44% 87.15% 691.87% 123.23% -50.37% -1,033.56% 156.90% 86.73% -26.20% 5.73%
NOPAT Growth
127.08% -479.16% 90.73% 1,410.27% 36.39% -29.55% -733.83% 181.72% 65.23% -30.66% 0.72%
Net Income Growth
259.01% -379.53% 69.90% 413.51% 82.79% -66.67% -1,583.17% 148.72% 100.44% -26.87% 10.94%
EPS Growth
182.17% -340.11% 74.83% 324.55% 63.16% -81.76% -2,046.26% 142.78% 101.06% -29.54% -10.44%
Operating Cash Flow Growth
128.78% 16.87% -20.27% 167.71% 76.04% 75.02% -22.67% 86.21% 60.37% -6.40% 8.33%
Free Cash Flow Firm Growth
-51.35% 61.18% -99.22% -207.88% -271.31% 93.97% 234.14% -152.22% 698.71% -37.36% -1,629.63%
Invested Capital Growth
103.73% -1.97% 34.20% 100.94% 165.24% 6.76% -23.85% 23.91% 13.42% 9.06% 127.81%
Revenue Q/Q Growth
12.65% -3.72% 15.49% 21.49% 10.35% 14.60% -10.30% 22.34% 0.08% 2.41% 15.48%
EBITDA Q/Q Growth
45.08% -267.87% 153.48% 12.92% 31.96% -26.79% -15.35% 111.28% 0.15% 0.93% 12.29%
EBIT Q/Q Growth
61.15% -97.77% 73.72% 9.12% 36.05% -60.84% -8.33% 261.00% -0.57% -1.09% 2.90%
NOPAT Q/Q Growth
-0.02% -43.87% 80.02% 32.88% -10.28% -41.41% -7.06% 112.57% -0.63% -1.28% 10.22%
Net Income Q/Q Growth
68.68% -109.85% 56.62% 24.40% 55.98% -74.92% -6.47% 385.29% -0.50% -0.51% 8.15%
EPS Q/Q Growth
61.06% -122.96% 61.06% 15.69% 22.31% -79.09% -6.40% 544.21% -0.20% -1.53% -11.10%
Operating Cash Flow Q/Q Growth
12.74% -6.19% 9.51% 19.53% 11.47% 20.98% -18.60% 24.03% 4.53% 3.19% 12.59%
Free Cash Flow Firm Q/Q Growth
-11.40% 29.28% -38.37% 9.87% -2,710.55% 94.05% 82.53% 56.22% -38.77% 72.07% 0.16%
Invested Capital Q/Q Growth
7.92% -5.79% 9.22% 1.97% 126.16% -1.33% -5.71% 0.96% 9.60% 4.99% 2.72%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
88.16% 80.14% 82.16% 87.55% 85.85% 95.48% 95.02% 88.57% 97.32% 84.90% 76.84%
EBITDA Margin
103.20% -109.08% 17.04% 72.12% 85.15% 51.72% -151.19% 65.34% 75.25% 72.62% 67.44%
Operating Margin
42.90% -165.71% -13.02% 50.21% 47.20% 17.53% -194.67% 58.86% 67.49% 54.33% 39.73%
EBIT Margin
68.48% -158.39% -17.24% 44.65% 56.07% 15.04% -197.80% 46.58% 61.31% 51.87% 41.69%
Profit (Net Income) Margin
39.53% -122.62% -31.29% 42.90% 44.12% 7.95% -166.09% 33.49% 47.31% 39.66% 33.44%
Tax Burden Percent
64.26% 73.13% 100.12% 104.02% 84.91% 87.02% 80.89% 78.29% 79.53% 78.53% 82.23%
Interest Burden Percent
89.83% 105.87% 181.21% 92.38% 92.67% 60.74% 103.81% 91.82% 97.02% 97.36% 97.57%
Effective Tax Rate
35.74% 0.00% 0.00% -4.02% 15.09% 12.98% 0.00% 21.71% 20.47% 21.47% 17.77%
Return on Invested Capital (ROIC)
6.98% -19.91% -1.59% 12.10% 6.77% 3.18% -22.13% 18.68% 26.14% 16.31% 9.61%
ROIC Less NNEP Spread (ROIC-NNEP)
17.89% -25.25% 247.16% -15.86% 9.85% -3.25% -39.01% 2.35% 14.63% 11.67% 10.57%
Return on Net Nonoperating Assets (RNNOA)
6.87% -6.85% -3.79% -1.33% 2.80% -1.01% -15.69% 1.07% 5.40% 3.83% 3.31%
Return on Equity (ROE)
13.85% -26.76% -5.38% 10.77% 9.57% 2.17% -37.81% 19.75% 31.53% 20.14% 12.92%
Cash Return on Invested Capital (CROIC)
-61.33% -17.92% -30.80% -54.98% -83.72% -3.36% 4.96% -2.67% 13.56% 7.64% -68.37%
Operating Return on Assets (OROA)
14.70% -24.21% -2.24% 8.20% 8.18% 2.64% -27.04% 15.63% 24.08% 15.81% 9.58%
Return on Assets (ROA)
8.49% -18.74% -4.07% 7.88% 6.44% 1.40% -22.71% 11.23% 18.58% 12.08% 7.69%
Return on Common Equity (ROCE)
12.70% -23.71% -4.90% 10.04% 9.19% 2.01% -33.73% 17.89% 29.53% 19.24% 12.26%
Return on Equity Simple (ROE_SIMPLE)
11.19% -29.20% -4.46% 9.84% 6.90% 2.38% -53.13% 18.83% 30.40% 20.07% 9.81%
Net Operating Profit after Tax (NOPAT)
137 -518 -48 629 858 605 -3,833 3,133 5,176 3,589 3,615
NOPAT Margin
27.57% -116.00% -9.11% 52.23% 40.07% 15.26% -136.27% 46.09% 53.68% 42.66% 32.66%
Net Nonoperating Expense Percent (NNEP)
-10.91% 5.33% -248.75% 27.96% -3.08% 6.42% 16.88% 16.33% 11.50% 4.65% -0.96%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 23.59% 14.91% 6.84%
Cost of Revenue to Revenue
11.84% 19.86% 17.84% 12.45% 14.15% 4.52% 4.98% 11.43% 2.68% 15.10% 23.16%
SG&A Expenses to Revenue
4.29% 7.16% 8.09% 3.98% 3.17% 15.09% 7.00% 3.55% 2.65% 3.45% 2.86%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
45.26% 245.85% 95.18% 37.34% 38.66% 77.95% 289.69% 29.70% 29.84% 30.58% 37.11%
Earnings before Interest and Taxes (EBIT)
339 -708 -91 538 1,201 596 -5,564 3,166 5,912 4,363 4,613
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
512 -487 90 869 1,824 2,050 -4,253 4,441 7,256 6,109 7,463
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.55 1.90 1.71 1.89 0.55 0.91 0.73 1.38 1.46 1.60 1.27
Price to Tangible Book Value (P/TBV)
1.55 1.90 1.71 1.89 0.55 0.91 0.73 1.38 1.46 1.60 1.27
Price to Revenue (P/Rev)
5.47 7.99 11.97 8.22 3.51 3.04 2.28 2.46 2.27 3.16 4.32
Price to Earnings (P/E)
14.00 0.00 0.00 20.56 8.90 50.16 0.00 7.65 4.98 8.46 14.33
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.50% 0.92% 3.70% 1.90% 2.26% 2.21% 4.51%
Earnings Yield
7.14% 0.00% 0.00% 4.86% 11.24% 1.99% 0.00% 13.07% 20.08% 11.83% 6.98%
Enterprise Value to Invested Capital (EV/IC)
1.37 1.66 1.76 1.67 0.67 0.94 0.84 1.25 1.33 1.43 1.19
Enterprise Value to Revenue (EV/Rev)
7.24 9.55 11.51 9.63 5.72 4.66 4.47 3.41 2.91 3.91 5.64
Enterprise Value to EBITDA (EV/EBITDA)
7.02 0.00 67.55 13.35 6.72 9.00 0.00 5.22 3.86 5.39 8.36
Enterprise Value to EBIT (EV/EBIT)
10.58 0.00 0.00 21.57 10.20 30.97 0.00 7.32 4.74 7.54 13.53
Enterprise Value to NOPAT (EV/NOPAT)
26.27 0.00 0.00 18.44 14.28 30.52 0.00 7.40 5.42 9.17 17.26
Enterprise Value to Operating Cash Flow (EV/OCF)
10.07 10.25 18.27 13.05 7.83 6.74 5.94 5.88 4.43 5.56 9.73
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 14.65 0.00 10.44 19.57 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.34 0.23 0.28 0.26 0.32 0.36 0.59 0.50 0.40 0.38 0.33
Long-Term Debt to Equity
0.34 0.23 0.28 0.26 0.32 0.36 0.57 0.50 0.40 0.38 0.30
Financial Leverage
0.38 0.27 -0.02 0.08 0.28 0.31 0.40 0.46 0.37 0.33 0.31
Leverage Ratio
1.63 1.43 1.32 1.37 1.49 1.55 1.67 1.76 1.70 1.67 1.68
Compound Leverage Factor
1.47 1.51 2.40 1.26 1.38 0.94 1.73 1.61 1.65 1.62 1.64
Debt to Total Capital
25.33% 18.79% 21.58% 20.93% 24.00% 26.49% 37.23% 33.55% 28.48% 27.59% 24.56%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.22% 0.23% 0.05% 0.00% 1.70%
Long-Term Debt to Total Capital
25.33% 18.79% 21.58% 20.93% 24.00% 26.49% 36.01% 33.32% 28.43% 27.59% 22.85%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
8.81% 8.97% 6.26% 4.63% 2.51% 8.17% 6.47% 5.80% 3.10% 3.34% 4.02%
Common Equity to Total Capital
65.86% 72.24% 72.16% 74.44% 73.49% 65.34% 56.30% 60.65% 68.42% 69.07% 71.42%
Debt to EBITDA
1.32 -1.00 12.31 1.70 2.45 2.62 -1.37 1.51 0.86 1.09 1.74
Net Debt to EBITDA
1.26 -0.96 -6.25 1.57 2.33 2.32 -1.22 1.20 0.76 0.90 1.67
Long-Term Debt to EBITDA
1.32 -1.00 12.31 1.70 2.45 2.62 -1.32 1.50 0.86 1.09 1.62
Debt to NOPAT
4.93 -0.94 -23.02 2.35 5.21 8.88 -1.52 2.13 1.21 1.85 3.59
Net Debt to NOPAT
4.70 -0.90 11.68 2.17 4.96 7.88 -1.35 1.70 1.07 1.54 3.44
Long-Term Debt to NOPAT
4.93 -0.94 -23.02 2.35 5.21 8.88 -1.47 2.12 1.21 1.85 3.34
Altman Z-Score
2.07 2.46 3.10 3.06 0.93 1.12 -0.74 1.67 2.39 2.26 1.48
Noncontrolling Interest Sharing Ratio
8.27% 11.41% 9.04% 6.75% 4.02% 7.31% 10.79% 9.40% 6.35% 4.49% 5.12%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.94 0.77 8.56 0.62 0.91 0.69 0.49 1.01 0.81 0.77 0.44
Quick Ratio
0.29 0.70 8.53 0.60 0.60 0.58 0.36 0.92 0.51 0.68 0.36
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,201 -466 -929 -2,860 -10,620 -640 859 -448 2,685 1,682 -25,726
Operating Cash Flow to CapEx
24.68% 46.69% 28.00% 27.96% 47.51% 80.63% 106.22% 271.25% 192.48% 179.01% 56.65%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -28.04 0.00 0.00 -11.43 171.76 -5.98 27.12 420.47 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 10.02 0.00 0.00 48.91 423.60 52.59 63.89 1,480.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -25.77 0.00 0.00 -11.75 24.80 33.20 30.70 653.25 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.21 0.15 0.13 0.18 0.15 0.18 0.14 0.34 0.39 0.30 0.23
Accounts Receivable Turnover
11.49 7.09 5.30 6.85 6.87 7.87 5.91 13.50 13.85 10.73 9.10
Inventory Turnover
13.87 38.95 50.68 27.05 13.14 4.84 4.00 16.36 4.00 19.54 28.64
Fixed Asset Turnover
0.23 0.17 0.18 0.22 0.15 0.19 0.15 0.37 0.43 0.33 0.24
Accounts Payable Turnover
4.06 3.82 2.77 2.11 2.72 1.17 1.12 14.52 3.17 6.55 9.97
Days Sales Outstanding (DSO)
31.78 51.46 68.91 53.27 53.13 46.36 61.76 27.04 26.34 34.02 40.09
Days Inventory Outstanding (DIO)
26.31 9.37 7.20 13.49 27.77 75.45 91.25 22.31 91.25 18.68 12.75
Days Payable Outstanding (DPO)
89.97 95.56 131.73 173.06 134.07 313.00 325.89 25.13 115.30 55.76 36.60
Cash Conversion Cycle (CCC)
-31.89 -34.74 -55.62 -106.29 -53.16 -191.19 -172.88 24.22 2.29 -3.06 16.24
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,628 2,576 3,457 6,947 18,425 19,670 14,978 18,559 21,050 22,957 52,298
Invested Capital Turnover
0.25 0.17 0.17 0.23 0.17 0.21 0.16 0.41 0.49 0.38 0.29
Increase / (Decrease) in Invested Capital
1,338 -52 881 3,490 11,478 1,245 -4,692 3,581 2,491 1,907 29,341
Enterprise Value (EV)
3,590 4,268 6,068 11,602 12,254 18,460 12,585 23,172 28,042 32,909 62,399
Market Capitalization
2,713 3,568 6,309 9,910 7,529 12,039 6,401 16,701 21,843 26,577 47,837
Book Value per Share
$30.85 $28.12 $47.36 $53.53 $135.30 $82.58 $55.67 $66.72 $85.28 $92.88 $129.24
Tangible Book Value per Share
$30.85 $28.12 $47.36 $53.53 $135.30 $82.58 $55.67 $66.72 $85.28 $92.88 $129.24
Total Capital
2,659 2,597 5,124 7,059 18,641 20,277 15,619 19,932 21,938 24,071 52,837
Total Debt
674 488 1,106 1,477 4,474 5,371 5,815 6,687 6,248 6,641 12,975
Total Long-Term Debt
674 488 1,106 1,477 4,474 5,371 5,624 6,642 6,238 6,641 12,075
Net Debt
643 467 -561 1,365 4,258 4,764 5,174 5,314 5,518 5,527 12,436
Capital Expenditures (CapEx)
1,444 892 1,186 3,180 3,294 3,397 1,994 1,454 3,286 3,307 11,320
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-46 -53 -84 -331 -309 -522 -551 -619 -478 -1,072 -1,965
Debt-free Net Working Capital (DFNWC)
-15 -33 1,583 -219 -94 -394 -443 53 -314 -487 -1,801
Net Working Capital (NWC)
-15 -33 1,583 -219 -94 -394 -634 8.00 -324 -487 -2,701
Net Nonoperating Expense (NNE)
-59 30 117 112 -87 290 839 857 614 253 -86
Net Nonoperating Obligations (NNO)
643 467 -561 1,365 4,258 4,764 5,174 5,314 5,360 5,527 12,436
Total Depreciation and Amortization (D&A)
172 220 181 331 623 1,454 1,311 1,275 1,344 1,746 2,850
Debt-free, Cash-free Net Working Capital to Revenue
-9.22% -11.93% -15.98% -27.49% -14.43% -13.17% -19.59% -9.11% -4.96% -12.74% -17.76%
Debt-free Net Working Capital to Revenue
-3.03% -7.31% 300.29% -18.16% -4.39% -9.94% -15.75% 0.78% -3.26% -5.79% -16.28%
Net Working Capital to Revenue
-3.03% -7.31% 300.29% -18.16% -4.39% -9.94% -22.54% 0.12% -3.36% -5.79% -24.41%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.67 ($8.74) ($2.20) $4.95 $8.09 $1.47 ($28.59) $12.35 $24.61 $17.34 $15.53
Adjusted Weighted Average Basic Shares Outstanding
52.83M 63.02M 75.08M 97.46M 104.62M 163.49M 157.98M 176.64M 176.54M 180.00M 213.55M
Adjusted Diluted Earnings per Share
$3.64 ($8.74) ($2.20) $4.94 $8.06 $1.47 ($28.59) $12.30 $24.61 $17.34 $15.53
Adjusted Weighted Average Diluted Shares Outstanding
53.30M 63.02M 75.08M 97.69M 104.93M 163.84M 157.98M 177.36M 176.54M 180.00M 213.55M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
58.90M 71.40M 90.14M 98.17M 164.38M 158.28M 158.02M 177.41M 183.59M 178.45M 289.44M
Normalized Net Operating Profit after Tax (NOPAT)
137 52 124 424 889 1,292 382 3,194 5,187 3,598 3,864
Normalized NOPAT Margin
27.57% 11.68% 23.49% 35.15% 41.50% 32.60% 13.56% 46.99% 53.79% 42.77% 34.92%
Pre Tax Income Margin
61.52% -167.68% -31.25% 41.24% 51.96% 9.13% -205.33% 42.77% 59.48% 50.50% 40.67%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -2.74 0.00 0.00 10.64 -1,112.80 42.21 59.72 1,090.75 0.00
NOPAT to Interest Expense
0.00 0.00 -1.45 0.00 0.00 10.80 -766.64 41.77 52.28 897.22 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 -38.53 0.00 0.00 -50.02 -1,511.60 22.83 26.53 264.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 -37.24 0.00 0.00 -49.86 -1,165.44 22.38 19.09 70.47 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
1.18% -1.45% -5.81% 7.93% 14.29% 74.29% -7.04% 18.63% 39.22% 47.15% 48.77%
Augmented Payout Ratio
2.71% -1.56% -6.52% 8.12% 14.60% 275.56% -9.97% 37.57% 63.28% 72.33% 74.68%

Quarterly Metrics And Ratios for Diamondback Energy

This table displays calculated financial ratios and metrics derived from Diamondback Energy's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.40% -20.06% -30.67% -3.98% 9.75% 15.69% 29.39% 13.03% 66.56% 81.77% 48.13%
EBITDA Growth
0.65% -2.39% -44.72% -9.71% 3.59% 10.88% 35.82% -3.85% 47.28% 96.81% 33.05%
EBIT Growth
-2.48% -11.18% -58.02% -18.43% -3.22% 8.63% 48.98% -28.30% 11.29% 80.51% -20.00%
NOPAT Growth
-3.31% -38.36% -49.70% -20.20% -4.61% 9.23% 15.57% -47.78% 35.68% 50.27% -1.02%
Net Income Growth
-2.19% -7.10% -59.89% -21.81% -1.65% 8.45% 52.56% -28.70% 27.60% 84.30% -17.34%
EPS Growth
-0.88% -10.80% -61.54% -24.55% -4.81% 10.31% 52.79% -37.08% -36.33% 12.85% -48.93%
Operating Cash Flow Growth
23.48% 13.82% -11.37% -29.45% 12.70% -6.39% 1.06% -10.97% 44.15% 76.54% 9.68%
Free Cash Flow Firm Growth
41.48% -337.12% -288.58% -428.48% 36.11% 101.97% 50.11% -1,670.70% -2,847.39% -53,968.91% -4,369.55%
Invested Capital Growth
13.42% 18.68% 11.91% 13.84% 9.06% 3.69% 7.70% 132.84% 127.81% 130.06% 148.73%
Revenue Q/Q Growth
-16.70% -5.17% -0.31% 21.94% -4.79% -0.04% 11.50% 6.52% 40.30% 9.08% -9.14%
EBITDA Q/Q Growth
-11.68% -18.64% -12.10% 42.54% 1.32% -13.25% 7.67% 0.91% 55.20% 16.49% -27.03%
EBIT Q/Q Growth
-15.97% -26.55% -20.00% 64.59% -0.31% -18.01% 9.72% -20.78% 54.73% 33.84% -51.19%
NOPAT Q/Q Growth
-23.77% -19.90% -2.75% 34.38% -8.88% -8.28% 2.90% -39.28% 136.76% 1.59% -32.23%
Net Income Q/Q Growth
-19.06% -27.43% -21.45% 69.45% 1.81% -19.98% 10.51% -20.81% 82.20% 15.58% -50.44%
EPS Q/Q Growth
-16.52% -30.84% -21.39% 66.23% 5.33% -19.85% 8.88% -31.55% 6.58% 42.06% -50.72%
Operating Cash Flow Q/Q Growth
-25.14% -1.11% 6.18% -10.24% 19.59% -17.86% 14.62% -20.93% 93.63% 0.60% -28.79%
Free Cash Flow Firm Q/Q Growth
-403.97% -81.94% 44.73% -7.46% 40.88% 106.16% -1,498.81% -3,714.03% 1.59% -2.60% -16.06%
Invested Capital Q/Q Growth
9.60% 6.00% -4.07% 2.15% 4.99% 1.15% -0.36% 120.83% 2.72% 1.78% 7.73%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
96.70% 86.49% 96.46% 84.70% 73.79% 90.88% 84.25% 73.61% 65.75% 87.82% 75.10%
EBITDA Margin
83.79% 72.10% 63.57% 74.32% 79.08% 69.11% 66.73% 63.21% 69.93% 74.68% 59.98%
Operating Margin
61.87% 53.25% 52.11% 57.27% 54.08% 50.20% 46.56% 26.84% 38.05% 41.33% 30.97%
EBIT Margin
65.81% 51.17% 41.06% 55.43% 58.03% 48.05% 47.28% 35.16% 38.78% 47.58% 25.56%
Profit (Net Income) Margin
50.64% 38.75% 30.54% 42.44% 45.38% 36.33% 36.00% 26.77% 34.76% 36.83% 20.09%
Tax Burden Percent
79.75% 78.28% 78.03% 78.25% 79.29% 78.39% 78.01% 77.12% 91.81% 78.72% 78.37%
Interest Burden Percent
96.48% 96.75% 95.30% 97.84% 98.61% 96.45% 97.62% 98.71% 97.64% 98.34% 100.32%
Effective Tax Rate
20.25% 21.72% 21.97% 21.75% 20.71% 21.61% 21.99% 22.88% 8.19% 21.28% 21.63%
Return on Invested Capital (ROIC)
24.03% 18.57% 16.68% 17.92% 16.40% 15.09% 15.16% 5.45% 10.27% 10.98% 8.50%
ROIC Less NNEP Spread (ROIC-NNEP)
24.52% 17.56% 12.76% 16.76% 17.42% 13.90% 15.00% 7.34% 10.20% 13.08% 6.89%
Return on Net Nonoperating Assets (RNNOA)
9.05% 6.53% 4.14% 5.06% 5.72% 4.60% 4.20% 2.23% 3.20% 3.63% 2.14%
Return on Equity (ROE)
33.07% 25.10% 20.82% 22.99% 22.12% 19.69% 19.36% 7.69% 13.47% 14.61% 10.64%
Cash Return on Invested Capital (CROIC)
13.56% 5.63% 8.02% 4.76% 7.64% 12.50% 9.60% -70.81% -68.37% -68.21% -75.24%
Operating Return on Assets (OROA)
25.85% 18.41% 13.37% 17.55% 17.68% 14.62% 13.88% 7.18% 8.91% 12.29% 6.69%
Return on Assets (ROA)
19.89% 13.94% 9.95% 13.43% 13.83% 11.05% 10.57% 5.47% 7.99% 9.52% 5.26%
Return on Common Equity (ROCE)
30.97% 23.62% 19.64% 21.95% 21.13% 18.70% 18.39% 7.40% 12.78% 13.55% 9.77%
Return on Equity Simple (ROE_SIMPLE)
0.00% 29.13% 23.34% 20.60% 0.00% 20.05% 21.25% 9.14% 0.00% 11.39% 0.00%
Net Operating Profit after Tax (NOPAT)
1,002 802 780 1,049 955 876 902 548 1,296 1,317 893
NOPAT Margin
49.34% 41.68% 40.66% 44.81% 42.89% 39.35% 36.32% 20.70% 34.93% 32.54% 24.27%
Net Nonoperating Expense Percent (NNEP)
-0.49% 1.01% 3.91% 1.17% -1.02% 1.19% 0.16% -1.89% 0.07% -2.10% 1.61%
Return On Investment Capital (ROIC_SIMPLE)
4.57% - - - 3.97% - - - 2.45% 2.37% 1.54%
Cost of Revenue to Revenue
3.30% 13.51% 3.54% 15.30% 26.21% 3.46% 3.30% 26.39% 45.97% 12.18% 24.90%
SG&A Expenses to Revenue
-13.79% 3.84% 3.60% 3.46% 2.96% 14.14% 12.85% 3.18% -10.83% 2.77% 2.80%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
34.83% 33.25% 44.35% 27.44% 19.70% 41.09% 38.10% 46.77% 27.19% 46.49% 44.13%
Earnings before Interest and Taxes (EBIT)
1,336 985 788 1,297 1,293 1,070 1,174 930 1,439 1,926 940
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,701 1,388 1,220 1,739 1,762 1,539 1,657 1,672 2,595 3,023 2,206
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.46 1.49 1.43 1.60 1.60 2.05 2.02 0.82 1.27 1.20 1.03
Price to Tangible Book Value (P/TBV)
1.46 1.49 1.43 1.60 1.60 2.05 2.02 0.82 1.27 1.20 1.03
Price to Revenue (P/Rev)
2.27 2.52 2.68 3.18 3.16 3.98 3.80 3.21 4.32 3.59 2.85
Price to Earnings (P/E)
4.98 5.35 6.44 8.18 8.46 10.85 10.14 9.54 14.33 11.64 10.46
Dividend Yield
2.26% 2.38% 2.52% 2.19% 2.21% 2.40% 2.95% 4.25% 4.51% 3.88% 3.81%
Earnings Yield
20.08% 18.70% 15.52% 12.23% 11.83% 9.22% 9.86% 10.48% 6.98% 8.59% 9.56%
Enterprise Value to Invested Capital (EV/IC)
1.33 1.35 1.35 1.45 1.43 1.77 1.77 0.87 1.19 1.15 1.02
Enterprise Value to Revenue (EV/Rev)
2.91 3.29 3.47 3.86 3.91 4.69 4.41 4.62 5.64 4.74 4.16
Enterprise Value to EBITDA (EV/EBITDA)
3.86 4.16 4.63 5.23 5.39 6.52 6.09 6.66 8.36 6.82 6.17
Enterprise Value to EBIT (EV/EBIT)
4.74 5.19 6.14 7.18 7.54 9.16 8.43 9.87 13.53 11.15 11.19
Enterprise Value to NOPAT (EV/NOPAT)
5.42 6.44 7.40 8.71 9.17 11.16 10.81 13.49 17.26 15.08 14.50
Enterprise Value to Operating Cash Flow (EV/OCF)
4.43 4.63 4.58 5.52 5.56 7.02 6.99 7.77 9.73 8.21 7.73
Enterprise Value to Free Cash Flow (EV/FCFF)
10.44 25.98 17.77 32.40 19.57 14.40 19.16 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.40 0.43 0.40 0.37 0.38 0.37 0.65 0.33 0.33 0.33 0.35
Long-Term Debt to Equity
0.40 0.43 0.40 0.37 0.38 0.37 0.65 0.31 0.30 0.31 0.35
Financial Leverage
0.37 0.37 0.32 0.30 0.33 0.33 0.28 0.30 0.31 0.28 0.31
Leverage Ratio
1.70 1.70 1.67 1.65 1.67 1.68 1.82 1.68 1.68 1.67 1.75
Compound Leverage Factor
1.64 1.64 1.59 1.61 1.64 1.62 1.78 1.66 1.64 1.64 1.76
Debt to Total Capital
28.48% 30.15% 28.75% 26.84% 27.59% 26.89% 39.27% 24.98% 24.56% 24.99% 26.11%
Short-Term Debt to Total Capital
0.05% 0.04% 0.00% 0.00% 0.00% 0.00% 0.00% 1.93% 1.70% 1.64% 0.02%
Long-Term Debt to Total Capital
28.43% 30.11% 28.75% 26.84% 27.59% 26.89% 39.27% 23.04% 22.85% 23.35% 26.09%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
3.10% 2.85% 2.89% 3.03% 3.34% 4.34% 3.54% 2.69% 4.02% 5.88% 6.80%
Common Equity to Total Capital
68.42% 66.99% 68.35% 70.13% 69.07% 68.77% 57.19% 72.34% 71.42% 69.13% 67.09%
Debt to EBITDA
0.86 0.96 1.05 1.03 1.09 1.06 1.78 1.94 1.74 1.55 1.59
Net Debt to EBITDA
0.76 0.88 0.95 0.81 0.90 0.82 0.67 1.82 1.67 1.28 1.53
Long-Term Debt to EBITDA
0.86 0.96 1.05 1.03 1.09 1.06 1.78 1.79 1.62 1.45 1.59
Debt to NOPAT
1.21 1.49 1.68 1.71 1.85 1.81 3.17 3.94 3.59 3.44 3.74
Net Debt to NOPAT
1.07 1.36 1.52 1.34 1.54 1.40 1.20 3.69 3.44 2.84 3.59
Long-Term Debt to NOPAT
1.21 1.49 1.68 1.71 1.85 1.81 3.17 3.64 3.34 3.21 3.74
Altman Z-Score
1.81 1.68 1.59 1.96 1.92 2.32 1.92 0.91 1.32 1.35 1.15
Noncontrolling Interest Sharing Ratio
6.35% 5.90% 5.66% 4.50% 4.49% 5.06% 5.00% 3.75% 5.12% 7.26% 8.18%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.81 0.62 0.43 0.89 0.77 0.92 3.66 0.45 0.44 0.86 0.55
Quick Ratio
0.51 0.42 0.33 0.84 0.68 0.87 3.62 0.40 0.36 0.72 0.47
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,489 -2,710 -1,498 -1,609 -952 53 -747 -28,498 -28,045 -28,775 -33,396
Operating Cash Flow to CapEx
105.03% 111.94% 257.31% 0.00% 111.08% 177.87% 342.06% 14.62% 126.47% 142.64% 42.04%
Free Cash Flow to Firm to Interest Expense
-41.37 0.00 -374.43 0.00 0.00 0.00 0.00 0.00 -5,608.91 0.00 0.00
Operating Cash Flow to Interest Expense
40.03 0.00 378.25 0.00 0.00 0.00 0.00 0.00 468.20 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
1.92 0.00 231.25 0.00 0.00 0.00 0.00 0.00 98.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.39 0.36 0.33 0.32 0.30 0.30 0.29 0.20 0.23 0.26 0.26
Accounts Receivable Turnover
13.85 9.99 9.64 9.31 10.73 10.28 12.23 7.95 9.10 10.18 11.91
Inventory Turnover
4.00 7.01 7.11 11.67 19.54 17.25 18.20 14.70 28.64 29.97 33.98
Fixed Asset Turnover
0.43 0.39 0.36 0.35 0.33 0.33 0.36 0.22 0.24 0.28 0.29
Accounts Payable Turnover
3.17 3.17 3.00 3.03 6.55 4.49 3.80 5.18 9.97 14.21 10.68
Days Sales Outstanding (DSO)
26.34 36.52 37.86 39.19 34.02 35.52 29.84 45.90 40.09 35.87 30.64
Days Inventory Outstanding (DIO)
91.25 52.09 51.30 31.26 18.68 21.15 20.06 24.82 12.75 12.18 10.74
Days Payable Outstanding (DPO)
115.30 115.31 121.80 120.45 55.76 81.26 96.14 70.42 36.60 25.69 34.19
Cash Conversion Cycle (CCC)
2.29 -26.70 -32.64 -50.00 -3.06 -24.59 -46.24 0.30 16.24 22.36 7.19
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
21,050 22,314 21,405 21,865 22,957 23,137 23,054 50,911 52,298 53,229 57,343
Invested Capital Turnover
0.49 0.45 0.41 0.40 0.38 0.38 0.42 0.26 0.29 0.34 0.35
Increase / (Decrease) in Invested Capital
2,491 3,512 2,278 2,658 1,907 823 1,649 29,046 29,341 30,092 34,289
Enterprise Value (EV)
28,042 30,091 28,874 31,672 32,909 40,892 40,885 44,237 62,399 61,032 58,606
Market Capitalization
21,843 23,098 22,281 26,087 26,577 34,705 35,279 30,755 47,837 46,276 40,144
Book Value per Share
$85.28 $84.23 $85.89 $91.04 $92.88 $94.97 $97.83 $209.81 $129.24 $132.92 $133.08
Tangible Book Value per Share
$85.28 $84.23 $85.89 $91.04 $92.88 $94.97 $97.83 $209.81 $129.24 $132.92 $133.08
Total Capital
21,938 23,083 22,755 23,214 24,071 24,648 30,507 51,742 52,837 55,653 57,952
Total Debt
6,248 6,960 6,543 6,230 6,641 6,629 11,980 12,923 12,975 13,910 15,133
Total Long-Term Debt
6,238 6,950 6,543 6,230 6,641 6,629 11,980 11,923 12,075 12,996 15,119
Net Debt
5,518 6,334 5,935 4,881 5,527 5,118 4,527 12,092 12,436 11,486 14,524
Capital Expenditures (CapEx)
1,372 1,273 588 -16 1,462 750 447 8,272 1,851 1,651 3,989
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-478 -769 -1,226 -1,055 -1,072 -1,069 -1,223 -1,814 -1,965 -1,797 -1,900
Debt-free Net Working Capital (DFNWC)
-314 -716 -1,205 -225 -487 -170 5,688 -1,441 -1,801 244 -1,679
Net Working Capital (NWC)
-324 -726 -1,205 -225 -487 -170 5,688 -2,441 -2,701 -670 -1,693
Net Nonoperating Expense (NNE)
-26 56 194 56 -56 67 7.80 -160 6.43 -174 154
Net Nonoperating Obligations (NNO)
5,360 6,191 5,193 4,881 5,527 5,118 4,527 12,092 12,436 11,486 14,524
Total Depreciation and Amortization (D&A)
365 403 432 442 469 469 483 742 1,156 1,097 1,266
Debt-free, Cash-free Net Working Capital to Revenue
-4.96% -8.40% -14.75% -12.84% -12.74% -12.27% -13.18% -18.93% -17.76% -13.94% -13.49%
Debt-free Net Working Capital to Revenue
-3.26% -7.82% -14.50% -2.74% -5.79% -1.95% 61.31% -15.04% -16.28% 1.89% -11.92%
Net Working Capital to Revenue
-3.36% -7.93% -14.50% -2.74% -5.79% -1.95% 61.31% -25.47% -24.41% -5.20% -12.02%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$5.61 $3.88 $3.05 $5.07 $5.34 $4.28 $4.66 $3.19 $3.40 $4.83 $2.38
Adjusted Weighted Average Basic Shares Outstanding
176.54M 181.99M 180.37M 178.87M 180.00M 178.48M 178.36M 204.73M 213.55M 289.61M 292.14M
Adjusted Diluted Earnings per Share
$5.61 $3.88 $3.05 $5.07 $5.34 $4.28 $4.66 $3.19 $3.40 $4.83 $2.38
Adjusted Weighted Average Diluted Shares Outstanding
176.54M 181.99M 180.37M 178.87M 180.00M 178.48M 178.36M 204.73M 213.55M 289.61M 292.14M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
183.59M 181.09M 178.82M 178.98M 178.45M 178.34M 178.39M 291.99M 289.44M 292.17M 289.49M
Normalized Net Operating Profit after Tax (NOPAT)
1,004 809 782 1,049 955 886 904 747 1,324 1,346 893
Normalized NOPAT Margin
49.46% 42.01% 40.74% 44.84% 42.89% 39.78% 36.41% 28.23% 35.68% 33.25% 24.27%
Pre Tax Income Margin
63.50% 49.51% 39.14% 54.23% 57.23% 46.34% 46.15% 34.71% 37.86% 46.79% 25.64%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
37.11 0.00 197.00 0.00 0.00 0.00 0.00 0.00 287.80 0.00 0.00
NOPAT to Interest Expense
27.82 0.00 195.07 0.00 0.00 0.00 0.00 0.00 259.29 0.00 0.00
EBIT Less CapEx to Interest Expense
-1.00 0.00 50.00 0.00 0.00 0.00 0.00 0.00 -82.40 0.00 0.00
NOPAT Less CapEx to Interest Expense
-10.29 0.00 48.07 0.00 0.00 0.00 0.00 0.00 -110.91 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
39.22% 49.08% 49.09% 40.53% 47.15% 46.75% 49.10% 61.98% 48.77% 36.46% 37.02%
Augmented Payout Ratio
63.28% 80.67% 88.79% 71.10% 72.33% 62.93% 55.27% 82.09% 74.68% 70.50% 81.72%

Key Financial Trends

Diamondback Energy (NASDAQ: FANG) has demonstrated solid financial performance over the past several years, highlighted by strong profitability, substantial cash flow generation, and strategic capital allocation activities. Here are the key trends and insights from their recent financial statements up to Q2 2025:

  • Consistent Profitability: Diamondback has reported positive consolidated net income in every quarter over the past four years, with recent quarterly net income reaching $739 million in Q2 2025. This consistent profitability highlights operational strength and ability to generate shareholder value.
  • Strong Revenue Growth: The company’s total revenue has grown considerably from around $1.9 billion in early 2023 to over $3.6 billion by Q2 2025, indicating successful expansion and potentially higher commodity prices or production volume.
  • Robust Operating Cash Flow: Net cash from continuing operating activities remains strong, with $1.68 billion generated in Q2 2025, supporting business operations and investment activities.
  • Efficient Capital Expenditures: The company invests heavily in property, plant, and equipment (over $3.9 billion spent in Q2 2025), demonstrating commitment to maintaining and growing their asset base for long-term production capacity.
  • Debt Management: Although Diamondback issued significant new debt in Q2 2025 ($5.15 billion), they also repaid $3.9 billion, indicating active balance sheet management to optimize capital structure.
  • Dividends and Share Repurchase: The company continues to return capital to shareholders via dividends ($373 million paid in Q2 2025) and repurchase of common stock, supporting shareholder value enhancement.
  • Cash Position Volatility: Cash and equivalents fluctuated over quarters, with a net decrease of $1.82 billion in Q2 2025, mainly driven by investing and financing activities. This reflects ongoing capital investments and financial structuring.
  • Increasing Depreciation Expense: Depreciation has increased over time, reaching $1.27 billion in Q2 2025, consistent with asset base expansion but could pressure reported earnings.
  • High Capital Expenditure Outflows: While investments imply growth, the cash outflows on property, plant, and equipment ($3.99 billion in Q2 2025) are substantial and could constrain free cash flow if not matched by operational cash inflows or financing.
  • Rising Debt Levels: Long-term debt increased to $15.12 billion in Q2 2025 from lower levels in prior years, increasing leverage which could pose credit risk during downturns or interest rate hikes.

Summary: Diamondback Energy has shown a strong earnings trajectory with rising revenues and profitability supported by expanding production and efficient operations. They are actively investing in growth assets while balancing debt issuance and repayments, and returning cash to shareholders. Investors should watch the company’s leverage levels and capital expenditure trends, but the overall financials indicate a healthy and growing energy company positioned to capitalize on market opportunities.

08/29/25 02:45 AM ETAI Generated. May Contain Errors.

Financials Breakdown Chart

Frequently Asked Questions About Diamondback Energy's Financials

When does Diamondback Energy's fiscal year end?

According to the most recent income statement we have on file, Diamondback Energy's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Diamondback Energy's net income changed over the last 10 years?

Diamondback Energy's net income appears to be on an upward trend, with a most recent value of $3.70 billion in 2024, rising from $195.97 million in 2014. The previous period was $3.34 billion in 2023. View Diamondback Energy's forecast to see where analysts expect Diamondback Energy to go next.

What is Diamondback Energy's operating income?
Diamondback Energy's total operating income in 2024 was $4.40 billion, based on the following breakdown:
  • Total Gross Profit: $8.50 billion
  • Total Operating Expenses: $4.11 billion
How has Diamondback Energy's revenue changed over the last 10 years?

Over the last 10 years, Diamondback Energy's total revenue changed from $495.72 million in 2014 to $11.07 billion in 2024, a change of 2,132.3%.

How much debt does Diamondback Energy have?

Diamondback Energy's total liabilities were at $27.43 billion at the end of 2024, a 137.1% increase from 2023, and a 2,370.6% increase since 2014.

How much cash does Diamondback Energy have?

In the past 10 years, Diamondback Energy's cash and equivalents has ranged from $20.12 million in 2015 to $1.67 billion in 2016, and is currently $161 million as of their latest financial filing in 2024.

How has Diamondback Energy's book value per share changed over the last 10 years?

Over the last 10 years, Diamondback Energy's book value per share changed from 30.85 in 2014 to 129.24 in 2024, a change of 318.9%.



This page (NASDAQ:FANG) was last updated on 8/29/2025 by MarketBeat.com Staff
From Our Partners