Diamondback Energy Inc
NASDAQ:FANG
Income Statement
Earnings Waterfall
Diamondback Energy Inc
Revenue
|
8.4B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
6.6B
USD
|
Operating Expenses
|
-2B
USD
|
Operating Income
|
4.6B
USD
|
Other Expenses
|
-1.5B
USD
|
Net Income
|
3.1B
USD
|
Income Statement
Diamondback Energy Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
208
N/A
|
277
+33%
|
359
+29%
|
440
+23%
|
496
+13%
|
499
+1%
|
491
-2%
|
464
-6%
|
447
-4%
|
433
-3%
|
426
-2%
|
456
+7%
|
527
+15%
|
675
+28%
|
832
+23%
|
991
+19%
|
1 205
+22%
|
1 450
+20%
|
1 707
+18%
|
1 944
+14%
|
2 176
+12%
|
2 560
+18%
|
3 055
+19%
|
3 492
+14%
|
3 964
+14%
|
3 999
+1%
|
3 403
-15%
|
3 148
-7%
|
2 813
-11%
|
3 098
+10%
|
4 354
+41%
|
5 544
+27%
|
6 797
+23%
|
8 021
+18%
|
9 108
+14%
|
9 635
+6%
|
9 643
+0%
|
9 160
-5%
|
8 311
-9%
|
8 214
-1%
|
8 412
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(35)
|
(42)
|
(54)
|
(68)
|
(91)
|
(109)
|
(119)
|
(128)
|
(122)
|
(119)
|
(118)
|
(120)
|
(129)
|
(145)
|
(166)
|
(190)
|
(223)
|
(258)
|
(307)
|
(358)
|
(436)
|
(549)
|
(674)
|
(805)
|
(917)
|
(981)
|
(949)
|
(925)
|
(865)
|
(844)
|
(992)
|
(1 142)
|
(1 291)
|
(1 424)
|
(1 481)
|
(1 525)
|
(1 521)
|
(1 567)
|
(1 585)
|
(1 651)
|
(1 795)
|
|
Gross Profit |
173
N/A
|
235
+36%
|
305
+30%
|
372
+22%
|
404
+9%
|
390
-3%
|
372
-5%
|
336
-10%
|
325
-3%
|
314
-3%
|
308
-2%
|
337
+9%
|
399
+18%
|
530
+33%
|
666
+26%
|
801
+20%
|
982
+23%
|
1 193
+21%
|
1 400
+17%
|
1 586
+13%
|
1 741
+10%
|
2 012
+16%
|
2 381
+18%
|
2 687
+13%
|
3 047
+13%
|
3 018
-1%
|
2 454
-19%
|
2 223
-9%
|
1 948
-12%
|
2 254
+16%
|
3 362
+49%
|
4 402
+31%
|
5 506
+25%
|
6 597
+20%
|
7 627
+16%
|
8 110
+6%
|
8 122
+0%
|
7 593
-7%
|
6 726
-11%
|
6 563
-2%
|
6 617
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(78)
|
(100)
|
(127)
|
(159)
|
(192)
|
(224)
|
(245)
|
(253)
|
(251)
|
(238)
|
(222)
|
(217)
|
(222)
|
(239)
|
(277)
|
(322)
|
(377)
|
(436)
|
(495)
|
(557)
|
(693)
|
(950)
|
(1 189)
|
(1 413)
|
(1 562)
|
(1 645)
|
(1 625)
|
(1 548)
|
(1 403)
|
(1 267)
|
(1 285)
|
(1 356)
|
(1 427)
|
(1 504)
|
(1 513)
|
(1 535)
|
(1 600)
|
(1 698)
|
(1 807)
|
(1 928)
|
(2 036)
|
|
Selling, General & Administrative |
(11)
|
(13)
|
(14)
|
(19)
|
(21)
|
(25)
|
(29)
|
(30)
|
(32)
|
(37)
|
(39)
|
(41)
|
(43)
|
(43)
|
(46)
|
(48)
|
(49)
|
(51)
|
(54)
|
(56)
|
(65)
|
(75)
|
(83)
|
(88)
|
(104)
|
(101)
|
(99)
|
(100)
|
(88)
|
(89)
|
(105)
|
(123)
|
(146)
|
(157)
|
(160)
|
(156)
|
(144)
|
(148)
|
(162)
|
(175)
|
(150)
|
|
Depreciation & Amortization |
(67)
|
(87)
|
(112)
|
(140)
|
(170)
|
(199)
|
(216)
|
(223)
|
(218)
|
(200)
|
(183)
|
(175)
|
(178)
|
(195)
|
(230)
|
(273)
|
(327)
|
(383)
|
(438)
|
(497)
|
(623)
|
(830)
|
(1 059)
|
(1 278)
|
(1 447)
|
(1 532)
|
(1 516)
|
(1 437)
|
(1 304)
|
(1 170)
|
(1 168)
|
(1 223)
|
(1 275)
|
(1 315)
|
(1 304)
|
(1 299)
|
(1 344)
|
(1 434)
|
(1 520)
|
(1 613)
|
(1 746)
|
|
Other Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(45)
|
(47)
|
(48)
|
(11)
|
(12)
|
(10)
|
(11)
|
(11)
|
(8)
|
(12)
|
(10)
|
(6)
|
(32)
|
(49)
|
(80)
|
(112)
|
(116)
|
(125)
|
(140)
|
(140)
|
|
Operating Income |
95
N/A
|
135
+41%
|
178
+33%
|
213
+19%
|
213
+0%
|
166
-22%
|
127
-23%
|
83
-35%
|
75
-10%
|
76
+2%
|
86
+12%
|
120
+40%
|
177
+48%
|
290
+64%
|
389
+34%
|
478
+23%
|
605
+26%
|
756
+25%
|
905
+20%
|
1 030
+14%
|
1 048
+2%
|
1 062
+1%
|
1 192
+12%
|
1 274
+7%
|
1 485
+17%
|
1 373
-8%
|
829
-40%
|
675
-19%
|
545
-19%
|
987
+81%
|
2 077
+110%
|
3 046
+47%
|
4 079
+34%
|
5 093
+25%
|
6 114
+20%
|
6 575
+8%
|
6 522
-1%
|
5 895
-10%
|
4 919
-17%
|
4 635
-6%
|
4 581
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(10)
|
(20)
|
(42)
|
(31)
|
93
|
112
|
101
|
113
|
(10)
|
(26)
|
(19)
|
(44)
|
(66)
|
(32)
|
15
|
(36)
|
(118)
|
(189)
|
(285)
|
(292)
|
14
|
(251)
|
(135)
|
71
|
(275)
|
519
|
57
|
(233)
|
(297)
|
(1 004)
|
(1 111)
|
(1 246)
|
(1 002)
|
(1 364)
|
(952)
|
(714)
|
(656)
|
(210)
|
(322)
|
(382)
|
(384)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(324)
|
(597)
|
(815)
|
(846)
|
(691)
|
(463)
|
(279)
|
(248)
|
(80)
|
(33)
|
0
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(846)
|
(1 855)
|
(4 397)
|
(5 850)
|
(6 026)
|
(5 156)
|
(2 616)
|
(1 175)
|
(153)
|
(71)
|
(73)
|
(73)
|
(113)
|
(67)
|
(69)
|
(58)
|
(15)
|
|
Total Other Income |
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
1
|
1
|
1
|
1
|
3
|
4
|
12
|
11
|
10
|
12
|
88
|
90
|
89
|
87
|
5
|
5
|
(2)
|
(2)
|
(4)
|
(6)
|
2
|
2
|
(7)
|
(6)
|
(17)
|
(15)
|
(5)
|
(11)
|
(17)
|
47
|
25
|
67
|
66
|
|
Pre-Tax Income |
86
N/A
|
115
+33%
|
136
+18%
|
181
+33%
|
305
+69%
|
278
-9%
|
(94)
N/A
|
(400)
-327%
|
(749)
-87%
|
(795)
-6%
|
(623)
+22%
|
(386)
+38%
|
(165)
+57%
|
14
N/A
|
336
+2 320%
|
420
+25%
|
497
+18%
|
579
+17%
|
708
+22%
|
827
+17%
|
1 113
+35%
|
898
-19%
|
1 062
+18%
|
1 350
+27%
|
362
-73%
|
35
-90%
|
(3 515)
N/A
|
(5 414)
-54%
|
(5 776)
-7%
|
(5 171)
+10%
|
(1 657)
+68%
|
619
N/A
|
2 907
+370%
|
3 643
+25%
|
5 084
+40%
|
5 777
+14%
|
5 736
-1%
|
5 665
-1%
|
4 553
-20%
|
4 262
-6%
|
4 248
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(42)
|
(50)
|
(65)
|
(109)
|
(99)
|
33
|
139
|
201
|
205
|
88
|
6
|
(0)
|
(2)
|
(3)
|
(4)
|
88
|
42
|
51
|
9
|
(168)
|
(88)
|
(197)
|
(257)
|
(47)
|
(342)
|
441
|
847
|
925
|
1 122
|
347
|
(150)
|
(631)
|
(787)
|
(1 095)
|
(1 192)
|
(1 174)
|
(1 160)
|
(923)
|
(909)
|
(912)
|
|
Income from Continuing Operations |
55
|
73
|
86
|
116
|
196
|
179
|
(61)
|
(261)
|
(548)
|
(590)
|
(536)
|
(380)
|
(165)
|
12
|
333
|
416
|
585
|
622
|
759
|
836
|
945
|
810
|
865
|
1 093
|
315
|
(307)
|
(3 074)
|
(4 567)
|
(4 851)
|
(4 049)
|
(1 310)
|
469
|
2 276
|
2 856
|
3 989
|
4 585
|
4 562
|
4 505
|
3 630
|
3 353
|
3 336
|
|
Income to Minority Interest |
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
1
|
3
|
2
|
(0)
|
(8)
|
(15)
|
(22)
|
(35)
|
(45)
|
(121)
|
(115)
|
(99)
|
(117)
|
(42)
|
(60)
|
(75)
|
86
|
111
|
123
|
155
|
24
|
(11)
|
(28)
|
(94)
|
(115)
|
(143)
|
(204)
|
(176)
|
(186)
|
(171)
|
(163)
|
(193)
|
|
Net Income (Common) |
55
N/A
|
73
+33%
|
86
+18%
|
115
+34%
|
194
+68%
|
176
-9%
|
(64)
N/A
|
(265)
-313%
|
(551)
-108%
|
(589)
-7%
|
(533)
+10%
|
(378)
+29%
|
(165)
+56%
|
4
N/A
|
318
+7 474%
|
393
+24%
|
482
+23%
|
509
+5%
|
570
+12%
|
654
+15%
|
846
+29%
|
693
-18%
|
823
+19%
|
1 034
+26%
|
240
-77%
|
(42)
N/A
|
(2 784)
-6 529%
|
(4 265)
-53%
|
(4 517)
-6%
|
(4 025)
+11%
|
(1 321)
+67%
|
441
N/A
|
2 182
+395%
|
2 735
+25%
|
3 824
+40%
|
4 347
+14%
|
4 344
0%
|
4 278
-2%
|
3 429
-20%
|
3 164
-8%
|
3 121
-1%
|
|
EPS (Diluted) |
1.15
N/A
|
1.48
+29%
|
1.68
+14%
|
2.07
+23%
|
3.64
+76%
|
3
-18%
|
-1.04
N/A
|
-4.05
-289%
|
-8.74
-116%
|
-8.3
+5%
|
-7.42
+11%
|
-4.89
+34%
|
-2.2
+55%
|
0.04
N/A
|
3.23
+7 975%
|
3.99
+24%
|
4.93
+24%
|
5.16
+5%
|
5.76
+12%
|
6.61
+15%
|
8.06
+22%
|
4.19
-48%
|
4.98
+19%
|
6.34
+27%
|
1.46
-77%
|
-0.26
N/A
|
-17.64
-6 685%
|
-27.02
-53%
|
-28.58
-6%
|
-24.4
+15%
|
-7.25
+70%
|
2.42
N/A
|
12.3
+408%
|
15.39
+25%
|
21.86
+42%
|
24.92
+14%
|
24.61
-1%
|
23.5
-5%
|
19
-19%
|
17.68
-7%
|
17.34
-2%
|