Diamondback Energy Inc
For the period ended Dec 31, 2024. Filed Feb 26, 2025.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2024 · Filed Feb 26, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Derivatives
- DERIVATIVES
At December 31, 2024, the Company has commodity derivative contracts and interest rate swaps outstanding. All derivative financial instruments are recorded at fair value.
Commodity Contracts
The Company has entered into multiple crude oil and natural gas derivatives, indexed to the respective indices as noted in the table below, to reduce price volatility associated with certain of its oil and natural gas sales. As part of the Endeavor Acquisition, the Company acquired a number of derivative financial instruments that were added to its hedging program during the third quarter of 2024. The Company has not designated its commodity derivative instruments as hedges for accounting purposes and, as a result, marks its commodity derivative instruments to fair value and recognizes the cash and non-cash changes in fair value in the consolidated statements of operations under the caption “Gain (loss) on derivative instruments, net.”
By using derivative instruments to economically hedge exposure to changes in commodity prices, the Company exposes itself to credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is positive, the counterparty owes the Company, which creates credit risk. The Company has entered into commodity derivative instruments only with counterparties that are also lenders under its credit facility and have been deemed an acceptable credit risk. As such, collateral is not required from either the counterparties or the Company on its outstanding commodity derivative contracts.
As of December 31, 2024, the Company had the following outstanding commodity derivative contracts. When aggregating multiple contracts, the weighted average contract price is disclosed:
| Swaps · Collars | |||||||
|---|---|---|---|---|---|---|---|
| Settlement Month | Settlement Year | Type of Contract | Bbls/MMBtu Per Day | Index | Weighted Average Differential | Weighted Average Floor Price | Weighted Average Ceiling Price |
| OIL | |||||||
| Jan. - Mar. | 2025 | Basis Swap(1) | 64,000 | Argus WTI Midland | $1.09 | $— | $— |
| Jan. - Mar. | 2025 | Costless Collar | 13,000 | WTI Cushing | $— | $60.00 | $89.55 |
| Apr. - Dec. | 2025 | Basis Swap(1) | 51,000 | Argus WTI Midland | $1.07 | $— | $— |
| NATURAL GAS | |||||||
| Jan. - Mar. | 2025 | Costless Collar | 750,000 | Henry Hub | $— | $2.52 | $5.26 |
| Jan. - Mar. | 2025 | Basis Swap(1) | 670,000 | Waha Hub | $(0.82) | $— | $— |
| Apr. - Dec. | 2025 | Costless Collar | 690,000 | Henry Hub | $— | $2.49 | $5.28 |
| Apr. - Dec. | 2025 | Basis Swap(1) | 610,000 | Waha Hub | $(0.84) | $— | $— |
| Jan. - Dec. | 2026 | Costless Collar | 320,000 | Henry Hub | $— | $2.50 | $6.21 |
| Jan. - Dec. | 2026 | Basis Swap(1) | 30,000 | Waha Hub | $(1.29) | $— | $— |
(1) The Company has fixed price basis swaps for the spread between the Cushing crude oil price and the Midland WTI crude oil price as well as the spread between the Henry Hub natural gas price and the Waha Hub natural gas price. The weighted average differential represents the amount of reduction to the Cushing, Oklahoma, oil price and the Waha Hub natural gas price for the notional volumes covered by the basis swap contracts.
| Settlement Month | Settlement Year | Type of Contract | Bbls Per Day | Index | Strike Price | Deferred Premium |
|---|---|---|---|---|---|---|
| OIL | ||||||
| Jan. - Mar. | 2025 | Put | 52,000 | Brent | $60.00 | $1.48 |
| Jan. - Mar. | 2025 | Put | 83,000 | Argus WTI Houston | $55.84 | $1.59 |
| Jan. - Mar. | 2025 | Put | 142,000 | WTI Cushing | $56.58 | $1.59 |
| Apr. - Jun. | 2025 | Put | 43,000 | Brent | $58.84 | $1.52 |
| Apr. - Jun. | 2025 | Put | 81,000 | Argus WTI Houston | $55.12 | $1.59 |
| Apr. - Jun. | 2025 | Put | 113,000 | WTI Cushing | $55.71 | $1.57 |
| Jul. - Sep. | 2025 | Put | 20,000 | Brent | $57.50 | $1.61 |
| Jul. - Sep. | 2025 | Put | 67,000 | Argus WTI Houston | $55.00 | $1.61 |
| Jul. - Sep. | 2025 | Put | 42,000 | WTI Cushing | $55.00 | $1.54 |
| Oct. - Dec. | 2025 | Put | 5,000 | Brent | $55.00 | $1.83 |
| Oct. - Dec. | 2025 | Put | 30,000 | Argus WTI Houston | $55.00 | $1.64 |
Interest Rate Swaps and Treasury Locks
Interest Rate Swaps
The Company hadtwo receive-fixed, pay variable interest rate swap agreements for notional amounts of $600 million, which were designated as fair value hedges of the Company’s $1.2 billion 3.50% fixed rate senior notes due 2029 (the “2029 Notes”) at inception. During the third quarter of 2024, the Company terminated and settled $300 million of the notional amount ofone interest rate swap for a loss of $37 million recognized in the caption “Gain (loss) on derivative instruments, net” on the consolidated statement of operations for the year ended December 31, 2024. As a result of the partial termination, the Company has remaining interest rate swap agreements for a notional amount of $900 million at December 31, 2024. The Company receives a fixed 3.50% rate of interest on these swaps. Effective on May 28, 2023, the variable rate of interest the Company pays on these swaps was reset from three month LIBOR to three month SOFR plus 2.1865%.
The interest rate swaps were designated as fair value hedges at inception. In the second quarter of 2022, the Company elected to fully dedesignate these interest rate swaps and hedge accounting was discontinued. The cumulative fair value basis adjustment recorded on the 2029 Notes at the time of dedesignation totaled $135 million. This basis adjustment is being amortized to interest expense over the remaining term of the 2029 Notes utilizing the effective interest method. See Note 9—Debt for further details. The dedesignated interest rate swaps are considered economic hedges of the Company’s fixed-rate debt. As such, changes in the fair value of the interest rate swaps after the date of dedesignation have been recorded in earnings under the caption “Gain (loss) on derivative instruments, net” in the consolidated statements of operations.
Treasury Locks
During the second quarter of 2024, the Company entered into certain treasury lock contracts to reduce the forecasted interest rate risk associated with the issuance of the April 2024 Notes. The treasury locks were terminated and settled upon issuance of the April 2024 Notes with a loss of $25 million recognized in the caption “Gain (loss) on derivative instruments, net” on the consolidated statement of operations for the year ended December 31, 2024.
Balance Sheet Offsetting of Derivative Assets and Liabilities
The fair value of derivative instruments is generally determined using established index prices and other sources which are based upon, among other things, futures prices and time to maturity. These fair values are recorded by netting asset and liability positions, including any deferred premiums, that are with the same counterparty and are subject to contractual terms which provide for net settlement. See Note 14—Fair Value Measurements for further details.
Gains and Losses on Derivative Instruments
The following table summarizes the gains and losses on derivative instruments included in the consolidated statements of operations:
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| (In millions) | |||
| Gain (loss) on derivative instruments, net: | |||
| Commodity contracts | $210 | $(239) | $(528) |
| Interest rate swaps | (45) | (20) | (58) |
| 2026 WTI Contingent Liability | (3) | — | — |
| Treasury locks | (25) | — | — |
| Total | $137 | $(259) | $(586) |
| Net cash received (paid) on settlements: | |||
| Commodity contracts(2) | $57 | $(61) | $(849) |
| Interest rate swaps(1) | (83) | (49) | (1) |
| Treasury locks | (25) | — | — |
| Total | $(51) | $(110) | $(850) |
(1)The year ended December 31, 2024 includes cash paid on interest rate swaps terminated prior to their contractual maturity of $37 million.
(2)The year ended December 31, 2022 includes cash paid on commodity contracts terminated prior to their contractual maturity of $138 million.
- FAIR VALUE MEASUREMENTS
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs.
The fair value hierarchy is based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value. The Company’s assessment of the significance of a particular input to the fair value measurements requires judgment and may affect the valuation of the assets and liabilities being measured and their placement within the fair value hierarchy. The Company uses appropriate valuation techniques based on available inputs to measure the fair values of its assets and liabilities.
Level 1 - Observable inputs that reflect unadjusted quoted prices for identical assets or liabilities in active markets as of the reporting date.
Level 2 - Observable market-based inputs or unobservable inputs that are corroborated by market data. These are inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
Level 3 - Unobservable inputs that are not corroborated by market data and may be used with internally developed methodologies that result in management’s best estimate of fair value.
Financial assets and liabilities are classified based on the lowest level of input that is significant to the fair value measurement.
See Note 4—Acquisitions and Divestitures and Note 5—Endeavor Energy Resources, LP Acquisition for discussion of the fair values of proved oil and natural gas properties assumed in business combinations.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Certain assets and liabilities are reported at fair value on a recurring basis, including the Company’s commodity derivative instruments, interest rate swaps, and investments in the common stock of other entities. The fair values of the Company’s commodity derivative contracts are measured internally using established commodity futures price strips for the underlying commodity provided by a reputable third party, the contracted notional volumes, and time to maturity. The fair values of the Company’s interest rate swaps are determined based on inputs that are readily available in public markets, are determined based on inputs readily available in public markets, can be derived from information available in publicly quoted markets, or are provided by financial institutions that trade these contracts. These valuations are Level 2 inputs. The fair value of interest rate swaps is recorded as an asset or liability on the consolidated balance sheets. The net amounts of derivative instruments are classified as current or noncurrent based on their anticipated settlement dates. The Company has an immaterial investment in the Class A common stock of Verde Clean Fuels, Inc. The Company elected the fair value option for measuring the fair value of this equity investment. The investment is reported at fair value using observable, quoted stock prices and is included in “Other assets” on the Company’s consolidated balance sheet at December 31, 2024.
Viper LLC has an immaterial contingent liability that is reported at fair value using observable market data inputs and a Monte Carlo pricing model, which are considered Level 2 inputs within the fair value hierarchy. The 2026 WTI Contingent Liability is recorded in “Other long-term liabilities” on the Company’s consolidated balance sheets at December 31, 2024, with the change in fair value being recognized in “Gain (loss) on derivative instruments, net” on the Company’s consolidated statements of operations for the year ended December 31, 2024.
The following table provides(i) fair value measurement information for financial assets and liabilities measured at fair value on a recurring basis, (ii)the gross amounts of recognized derivative assets and liabilities, (iii) the amounts offset under master netting arrangements with counterparties, and (iv) the resulting net amounts presented under the captions “Derivative instruments” in the Company’s consolidated balance sheetsas of December 31, 2024 and December 31, 2023:
| As of December 31, 2024 | ||||||
|---|---|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Total Gross Fair Value | Gross Amounts Offset in Balance Sheet | Net Fair Value Presented in Balance Sheet | |
| (In millions) | ||||||
| Assets: | ||||||
| Current assets- Derivative instruments: | ||||||
| Commodity derivative instruments | $— | $274 | $— | $274 | $(106) | $168 |
| Non-current assets- Derivative instruments: | ||||||
| Commodity derivative instruments | $— | $19 | $— | $19 | $(17) | $2 |
| Non-current assets- Other assets: | ||||||
| Investment | $8 | $— | $— | $8 | $— | $8 |
| Liabilities: | ||||||
| Current liabilities- Derivative instruments: | ||||||
| Commodity derivative instruments | $— | $121 | $— | $121 | $(106) | $15 |
| Interest rate swaps | $— | $28 | $— | $28 | $— | $28 |
| Non-current liabilities- Derivative instruments: | ||||||
| Commodity derivative instruments | $— | $27 | $— | $27 | $(17) | $10 |
| Interest rate swaps | $— | $96 | $— | $96 | $— | $96 |
| Non-current liabilities- Other long-term liabilities: | ||||||
| 2026 WTI Contingent Liability | $— | $30 | $— | $30 | $— | $30 |
| As of December 31, 2023 | ||||||
|---|---|---|---|---|---|---|
| Level 1 | Level 2 | Level 3 | Total Gross Fair Value | Gross Amounts Offset in Balance Sheet | Net Fair Value Presented in Balance Sheet | |
| (In millions) | ||||||
| Assets: | ||||||
| Current assets- Derivative instruments: | ||||||
| Commodity derivative instruments | $— | $88 | $— | $88 | $(71) | $17 |
| Non-current assets- Derivative instruments: | ||||||
| Commodity derivative instruments | $— | $8 | $— | $8 | $(7) | $1 |
| Non-current assets- Other assets: | ||||||
| Investment | $5 | $— | $— | $5 | $— | $5 |
| Liabilities: | ||||||
| Current liabilities- Derivative instruments: | ||||||
| Commodity derivative instruments | $— | $111 | $— | $111 | $(71) | $40 |
| Interest rate swaps | $— | $46 | $— | $46 | $— | $46 |
| Non-current liabilities- Derivative instruments: | ||||||
| Commodity derivative instruments | $— | $12 | $— | $12 | $(7) | $5 |
| Interest rate swaps | $— | $117 | $— | $117 | $— | $117 |
Assets and Liabilities Not Recorded at Fair Value
The following table provides the fair value of financial instruments that are not recorded at fair value in the consolidated balance sheets:
| December 31, 2024 · December 31, 2023 | ||||
|---|---|---|---|---|
| Carrying | Carrying | |||
| Value | Fair Value | Value | Fair Value | |
| (In millions) | ||||
| Debt | $12,975 | $12,564 | $6,641 | $6,507 |
The fair values of the Company’s credit agreement and Viper LLC’s credit agreement approximate their carrying values based on borrowing rates available to the Company for bank loans with similar terms and maturities and are classified as Level 2 in the fair value hierarchy. The fair values of the outstanding notes were determined using the quoted market prices at each period end, a Level 1 classification in the fair value hierarchy.
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Certain assets and liabilities are measured at fair value on a nonrecurring basis in certain circumstances. These assets and liabilities can include those acquired in a business combination, inventory, proved and unproved oil and natural gas properties, equity method investments, asset retirement obligations and other long-lived assets that are written down to fair value when they are impaired or held for sale. Refer to Note 4—Acquisitions and Divestitures, Note 5—Endeavor Energy Resources, LP Acquisition and Note 6—Property and Equipment for additional discussion of nonrecurring fair value adjustments.
Fair Value of Financial Assets
The carrying amount of cash and cash equivalents, receivables, prepaid expenses, other current assets, payables, other accrued liabilities and funds held in escrow approximate their fair value because of the short-term nature of the instruments.
- SUPPLEMENTAL INFORMATION TO STATEMENTS OF CASH FLOWS
| Year Ended December 31, | |||
|---|---|---|---|
| 2024 | 2023 | 2022 | |
| (In millions) | |||
| Supplemental disclosure of cash flow information: | |||
| Interest paid, net of capitalized interest | $(269) | $(146) | $(135) |
| Cash (paid) received for income taxes, net | $(605) | $(352) | $(718) |
| Supplemental disclosure of non-cash transactions: | |||
| Accrued capital expenditures included in accounts payable and accrued expenses | $787 | $618 | $520 |
| Capitalized stock-based compensation | $30 | $26 | $21 |
| Common shares issued for acquisitions | $20,110 | $633 | $1,220 |
| Viper LLC's units issued for acquisition | $468 | $— | $— |
| Assets contributed in exchange for ownership interest in an equity method investment | $— | $126 | $— |
| Asset retirement obligations acquired | $278 | $8 | $19 |
Non-cash investing activities for the year ended December 31, 2024 include additions of $1.0 billion as a result of the TRP Exchange. See Note 4—Acquisitions and Divestitures for further discussion of the TRP Exchange.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.