Diamondback Energy, Inc. Announces First Quarter 2026 Financial and Operating Results; Increases Base Dividend and Production Guidance
FIRST QUARTER 2026 HIGHLIGHTS
- Average oil production of 521.0 MBO/d (979.4 MBOE/d)
- Net cash provided by operating activities of
$1.8 billion ; Operating Cash Flow Before Working Capital Changes1 of$2.6 billion - Cash capital expenditures of
$933 million - Free Cash Flow1 of
$1.7 billion ; Adjusted Free Cash Flow1 of$1.7 billion - Repurchased 3.3 million shares of common stock for approximately
$548 million - Raised Q1 2026 base cash dividend to
$1.10 per share; marks a 10% year-over-year increase and an implied 2.1% annualized yield2 - Total return of capital of
$859 million from stock repurchases and the declared Q1 2026 base dividend; represents ~50% of Adjusted Free Cash Flow
UPDATED 2026 GUIDANCE HIGHLIGHTS
- Increasing annual oil production guidance to 520+ (from 500 - 510) MBO/d and total BOE production to 972+ (from 926 - 962) MBOE/d; implying ~5% organic year-over-year growth
- Raising full year cash capital expenditures to
~$3.90 billion (from~$3.75 billion ) - Q2 2026 oil production guidance of 515 - 525 MBO/d (950 - 990 MBOE/d)
- Q2 2026 cash capital expenditures guidance of
$925 -$1,025 million
________________________________
1 NON-GAAP DISCLOSURES – For a definition of Operating Cash Flow Before Working Capital Changes, Free Cash Flow, Adjusted Free Cash Flow, Adjusted Net Income, Adjusted EBITDA, Adjusted Net Income per Diluted Share, Net Debt and reconciliations of such non-GAAP financial metrics to their respective most directly comparable GAAP metrics, please see “Non-GAAP Financial Measures” below.
2 Cash dividend payable on
RECENT HIGHLIGHTS
- Successfully completed a cash-funded tender offer, retiring approximately
$777 million in principal of 2051 and 2052 Senior Notes for approximately$632 million including accrued interest (81.1% of par value) - Fully repaid the remaining $550 million outstanding on the Company's
$1.5 billion term loan due 2027; pro forma gross debt of$12.7 billion at the end ofApril 2026
FIRST QUARTER 2026 OPERATIONS UPDATE
The following tables provide a summary of Diamondback’s key operational updates:
Wells Drilled and Completed:
| Three Months Ended |
||||||||||||
| Drilled |
Completed |
|||||||||||
| Area: | Gross |
Net |
Gross |
Net |
||||||||
| 118 | 111 | 147 | 137 | |||||||||
| Total | 118 | 111 | 147 | 137 | ||||||||
| Three Months Ended |
||||||
| Number of Wells Drilled |
Number of Wells Completed |
|||||
| Upper Spraberry | 1 | 2 | ||||
| Middle Spraberry | 7 | 7 | ||||
| 16 | 31 | |||||
| 24 | 32 | |||||
| Dean | 1 | 6 | ||||
| Wolfcamp A | 26 | 31 | ||||
| Wolfcamp B | 29 | 30 | ||||
| Wolfcamp D | 11 | 8 | ||||
| Barnett | 3 | — | ||||
| 118 | 147 | |||||
| Average Completed Lateral Length (in feet) | 11,332 | |||||
Realized Average Prices:
| Three Months Ended |
||||||||||||
| Oil ($ per Bbl) | $ | 73.47 | $ | 58.00 | $ | 70.95 | ||||||
| Natural gas ($ per Mcf) | $ | 0.18 | $ | 0.03 | $ | 2.11 | ||||||
| Natural gas liquids ($ per Bbl) | $ | 16.68 | $ | 13.51 | $ | 23.94 | ||||||
| Combined ($ per BOE) | $ | 43.40 | $ | 34.02 | $ | 47.77 | ||||||
| Oil, hedged ($ per Bbl)(1) | $ | 72.53 | $ | 57.07 | $ | 70.06 | ||||||
| Natural gas, hedged ($ per Mcf)(1) | $ | 1.90 | $ | 1.03 | $ | 3.34 | ||||||
| Natural gas liquids, hedged ($ per Bbl)(1) | $ | 16.68 | $ | 13.51 | $ | 23.94 | ||||||
| Average price, hedged ($ per BOE)(1) | $ | 45.21 | $ | 34.88 | $ | 48.89 | ||||||
| (1) Hedged prices reflect the effect of our commodity derivative transactions on our average sales prices and include gains and losses on cash settlements for matured commodity derivatives, which we do not designate for hedge accounting. Hedged prices exclude gains or losses resulting from the early settlement of commodity derivative contracts. |
||||||||||||
Average Cash Costs per BOE:
| Three Months Ended |
||||||||||||
| Lease operating expenses | $ | 6.21 | $ | 5.91 | $ | 5.33 | ||||||
| Production and ad valorem taxes | 3.04 | 2.21 | 2.98 | |||||||||
| Gathering, processing and transportation expense | 1.36 | 1.54 | 1.45 | |||||||||
| General and administrative – cash component | 0.65 | 0.65 | 0.72 | |||||||||
| Total operating expense – cash | $ | 11.26 | $ | 10.31 | $ | 10.48 | ||||||
FINANCIAL UPDATE
Earnings Attributable to
| Three Months Ended |
||||
| (in millions, except per share amounts) |
||||
| Net income (loss) attributable to |
$ | 25 | ||
| Earnings (loss) per common share attributable to |
$ | 0.08 | ||
| Adjusted net income(1) | $ | 1,198 | ||
| Adjusted net income per common share – Diluted(1) | $ | 4.23 | ||
| (1) The Company’s earnings (loss) per diluted share amount has been computed using the two-class method in accordance with GAAP. The two-class method is an earnings allocation which reflects the respective ownership among holders of common stock and participating securities. Diluted earnings per share using the two-class method is calculated as (i) net income attributable to |
||||
Cash Capital Expenditures:
| Three Months Ended |
||||||||
| 2026 | 2025 | |||||||
| (in millions) | ||||||||
| Operated drilling and completion additions to oil and natural gas properties | $ | 784 | $ | 864 | ||||
| Non-operated additions to oil and natural gas properties and other | 149 | 78 | ||||||
| Total | $ | 933 | $ | 942 | ||||
Adjusted EBITDA and Free Cash Flow – Non-GAAP:
| Three Months Ended |
||||
| (in millions) | ||||
| Net income (loss) attributable to |
$ | 25 | ||
| Consolidated Adjusted EBITDA | $ | 3,001 | ||
| Adjusted EBITDA attributable to |
$ | 2,704 | ||
| Net cash provided by operating activities | $ | 1,828 | ||
| Free Cash Flow | $ | 1,705 | ||
| Adjusted Free Cash Flow | $ | 1,737 | ||
Debt & Liquidity:
| (in millions) | ||||
| Standalone cash | $ | 146 | ||
| Borrowings outstanding under the credit facility | $ | — | ||
| Remaining availability under the credit facility | $ | 2,500 | ||
| Total standalone liquidity | $ | 2,646 | ||
| Consolidated total debt | $ | 14,068 | ||
| Consolidated total net debt | $ | 13,894 | ||
RETURN OF CAPITAL UPDATE
Diamondback announced today that the Company’s Board of Directors (the “Board”) approved a 5% increase to the Company's base cash dividend, raising it to
Diamondback's share repurchase authorization totals
The table below summarizes Diamondback’s return of capital program, including dividends and share repurchases, with future actions subject to Board approval.
| Q1 2026 | Q2 2026 to date |
Cumulative |
||||||||||
| (in millions, except per share amounts, shares in thousands) | ||||||||||||
| Base dividend | $ | 1.10 | ||||||||||
| Shares repurchased | 3,267 | — | 41,688 | |||||||||
| Weighted average repurchase price | $ | 167.61 | $ | — | $ | 141.11 | ||||||
| Total repurchase cost | $ | 548 | $ | — | $ | 5,884 | ||||||
| Total return of capital | $ | 859 | ||||||||||
| Return of capital % free cash flow | 50 | % | ||||||||||
| Return of capital % adjusted free cash flow | 50 | % | ||||||||||
UPDATED 2026 GUIDANCE
Below is Diamondback's and Viper's updated guidance for the full year 2026, which includes second quarter production and capital guidance.
| 2026 Guidance | 2026 Guidance | ||||
| 2026 Net production – MBOE/d | 972+ (from 926 - 962) | 126.0 - 130.0 | |||
| 2026 Oil production – MBO/d | 520+ (from 500 - 510) | 64.5 - 66.5 | |||
| Q2 2026 Oil production – MBO/d (total – MBOE/d) | 515 - 525 (950 - 990) | 64.0 - 65.0 (124.0 - 126.0) | |||
| Unit costs ($/BOE) | |||||
| Lease operating expenses, including workovers | |||||
| G&A | |||||
| Cash G&A | |||||
| Non-cash equity-based compensation | |||||
| DD&A | |||||
| Interest expense (net of interest income) | |||||
| Gathering, processing and transportation | |||||
| Production and ad valorem taxes (% of revenue) | ~7% | ~7% | |||
| Corporate tax rate (% of pre-tax income) | 23 | % | |||
| Cash tax rate (% of pre-tax income)(1) | 18% - 21% | 27% - 30% | |||
| Q2 2026 Cash taxes ($ – million) | |||||
| Cash Capital Budget ($ – million) | |||||
| Operated drilling and completion | |||||
| 2026 Total capital expenditures(2) | |||||
| Q2 2026 Capital expenditures | |||||
| Average lateral length (Ft.) | ~12,900' | ||||
| Net lateral footage completed (1,000's of Ft.) | 6,100' - 6,500' (from 5,900' - 6,300') | ||||
| (1) Pre-tax income attributable to the Company is a non-GAAP measure. We are not able to forecast the most directly comparable GAAP measure – Income (loss) before income taxes – due to high variability and difficulty in predicting certain items that affect Income (loss) before income taxes, such as future commodity prices, pace of and costs of developing, producing and operating our interests in oil and natural gas properties, future changes in interest rates and various other business factors impacting our financial results. (2) Includes non-operated drilling and completion, capital workovers, science, infrastructure, midstream and environmental. |
|||||
CONFERENCE CALL
Diamondback will host a conference call and webcast for investors and analysts to discuss its results for the first quarter of 2026 on
About
Diamondback is an independent oil and natural gas company headquartered in
Forward-Looking Statements
This news release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act, which involve risks, uncertainties, and assumptions. All statements, other than statements of historical fact, including statements regarding Diamondback’s: future performance; business strategy; future operations (including drilling plans and capital plans); estimates and projections of revenues, losses, costs, expenses, returns, cash flow, and financial position; reserve estimates and its ability to replace or increase reserves; anticipated benefits or other effects of strategic transactions (including the Double Eagle Acquisition, and the Sitio Acquisition completed by Viper and other acquisitions, divestitures or reorganizations); and plans and objectives of management (including plans for future cash flow from operations and for executing environmental strategies) are forward-looking statements. When used in this news release, the words “aim,” “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “future,” “guidance,” “intend,” “may,” “model,” “outlook,” “plan,” “positioned,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will,” “would,” and similar expressions (including the negative of such terms) are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Although Diamondback believes that the expectations and assumptions reflected in its forward-looking statements are reasonable as and when made, they involve risks and uncertainties that are difficult to predict and, in many cases, beyond Diamondback’s control. Accordingly, forward-looking statements are not guarantees of future performance and Diamondback’s actual outcomes could differ materially from what Diamondback has expressed in its forward-looking statements.
Factors that could cause the outcomes to differ materially include (but are not limited to) the following: geopolitics and market conditions, including changes in supply and demand levels for oil, natural gas, and natural gas liquids, and the resulting impact on the price for those commodities; changes in
In light of these factors, the events anticipated by Diamondback’s forward-looking statements may not occur at the time anticipated or at all. Moreover, Diamondback operates in a very competitive and rapidly changing environment and new risks emerge from time to time. Diamondback cannot predict all risks, nor can it assess the impact of all factors on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those anticipated by any forward-looking statements it may make. Accordingly, you should not place undue reliance on any forward-looking statements. All forward-looking statements speak only as of the date of this release or, if earlier, as of the date they were made. Diamondback does not intend to, and disclaims any obligation to, update or revise any forward-looking statements unless required by applicable law.
| Condensed Consolidated Statements of Operations | ||||||||
| (unaudited, $ in millions except per share data, shares in thousands) | ||||||||
| Three Months Ended |
||||||||
| 2026 | 2025 | |||||||
| Revenues: | ||||||||
| Oil, natural gas and natural gas liquid sales | $ | 3,825 | $ | 3,657 | ||||
| Sales of purchased oil | 385 | 374 | ||||||
| Other operating income | 30 | 17 | ||||||
| Total revenues | 4,240 | 4,048 | ||||||
| Costs and expenses: | ||||||||
| Lease operating expenses | 547 | 408 | ||||||
| Production and ad valorem taxes | 268 | 228 | ||||||
| Gathering, processing and transportation | 120 | 111 | ||||||
| Purchased oil expense | 393 | 382 | ||||||
| Depreciation, depletion, amortization and accretion | 1,293 | 1,097 | ||||||
| Impairment of oil and natural gas properties | 1,400 | — | ||||||
| General and administrative expenses | 79 | 73 | ||||||
| Other operating expenses, net | 24 | 76 | ||||||
| Total costs and expenses | 4,124 | 2,375 | ||||||
| Income (loss) from operations | 116 | 1,673 | ||||||
| Other income (expense): | ||||||||
| Interest expense, net | (63 | ) | (40 | ) | ||||
| Other income (expense), net | 7 | 35 | ||||||
| Gain (loss) on derivative instruments, net | 117 | 226 | ||||||
| Gain (loss) on extinguishment of debt, net | (1 | ) | — | |||||
| Total other income (expense), net | 60 | 221 | ||||||
| Income (loss) before income taxes | 176 | 1,894 | ||||||
| Provision for (benefit from) income taxes | 32 | 403 | ||||||
| Net income (loss) | 144 | 1,491 | ||||||
| Net income (loss) attributable to non-controlling interest | 119 | 86 | ||||||
| Net income (loss) attributable to |
$ | 25 | $ | 1,405 | ||||
| Earnings (loss) per common share: | ||||||||
| Basic | $ | 0.08 | $ | 4.83 | ||||
| Diluted | $ | 0.08 | $ | 4.83 | ||||
| Weighted average common shares outstanding: | ||||||||
| Basic | 282,792 | 289,612 | ||||||
| Diluted | 282,792 | 289,612 | ||||||
| Condensed Consolidated Balance Sheets | ||||||||
| (unaudited, in millions, except share amounts) | ||||||||
| 2026 | 2025 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents ( |
$ | 174 | $ | 104 | ||||
| Restricted cash | 2 | 2 | ||||||
| Accounts receivable: | ||||||||
| Joint interest and other, net | 327 | 258 | ||||||
| Oil and natural gas sales, net ( |
1,834 | 1,128 | ||||||
| Inventories | 79 | 86 | ||||||
| Prepaid expenses and other current assets | 288 | 337 | ||||||
| Total current assets | 2,704 | 1,915 | ||||||
| Property and equipment: | ||||||||
| Oil and natural gas properties: | ||||||||
| Proved properties ( |
72,688 | 71,588 | ||||||
| Unproved properties ( |
23,497 | 23,941 | ||||||
| Other property, equipment and land | 889 | 874 | ||||||
| Accumulated depletion, depreciation, amortization and impairment ( |
(30,461 | ) | (27,782 | ) | ||||
| Property and equipment, net | 66,613 | 68,621 | ||||||
| Other assets | 763 | 523 | ||||||
| Total assets | $ | 70,080 | $ | 71,059 | ||||
| Liabilities and Stockholders’ Equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued capital expenditures | 1,181 | 1,168 | ||||||
| Current maturities of debt | 749 | 763 | ||||||
| Other accrued liabilities | 848 | 1,108 | ||||||
| Revenues and royalties payable | 1,459 | 1,397 | ||||||
| Derivative instruments | 62 | 15 | ||||||
| Income taxes payable | 517 | 149 | ||||||
| Total current liabilities | 4,816 | 4,600 | ||||||
| Long-term debt ( |
13,149 | 13,726 | ||||||
| Deferred income taxes | 8,914 | 9,141 | ||||||
| Other long-term liabilities | 561 | 625 | ||||||
| Total liabilities | 27,440 | 28,092 | ||||||
| Stockholders’ equity: | ||||||||
| Common stock, |
3 | 3 | ||||||
| Additional paid-in capital | 32,010 | 32,236 | ||||||
| Retained earnings (accumulated deficit) | 4,467 | 4,740 | ||||||
| Accumulated other comprehensive income (loss) | (7 | ) | (7 | ) | ||||
| 36,473 | 36,972 | |||||||
| Non-controlling interest | 6,167 | 5,995 | ||||||
| Total equity | 42,640 | 42,967 | ||||||
| Total liabilities and stockholders’ equity | $ | 70,080 | $ | 71,059 | ||||
| Condensed Consolidated Statements of Cash Flows | ||||||||
| (unaudited, in millions) | ||||||||
| Three Months Ended |
||||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income (loss) | $ | 144 | $ | 1,491 | ||||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
| Provision for (benefit from) deferred income taxes | (242 | ) | 6 | |||||
| Depreciation, depletion, amortization and accretion | 1,293 | 1,097 | ||||||
| Impairment of oil and natural gas properties | 1,400 | — | ||||||
| (Gain) loss on extinguishment of debt, net | 1 | — | ||||||
| (Gain) loss on derivative instruments, net | (117 | ) | (226 | ) | ||||
| Cash received (paid) on settlement of derivative instruments | 133 | 85 | ||||||
| Other | 26 | 34 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (779 | ) | (6 | ) | ||||
| Accounts payable and accrued liabilities | (257 | ) | (374 | ) | ||||
| Income taxes payable | 287 | 135 | ||||||
| Revenues and royalties payable | 70 | 84 | ||||||
| Other | (131 | ) | 29 | |||||
| Net cash provided by (used in) operating activities | 1,828 | 2,355 | ||||||
| Cash flows from investing activities: | ||||||||
| Additions to oil and natural gas properties | (933 | ) | (942 | ) | ||||
| Property acquisitions | (314 | ) | (750 | ) | ||||
| Proceeds from sale of assets | 604 | 41 | ||||||
| Other | (15 | ) | (2 | ) | ||||
| Net cash provided by (used in) investing activities | (658 | ) | (1,653 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds from debt | 2,525 | 3,477 | ||||||
| Repayment of debt | (3,124 | ) | (2,538 | ) | ||||
| Repurchased shares under repurchase program | (39 | ) | (575 | ) | ||||
| Repurchased shares – related party | (509 | ) | — | |||||
| Repurchased shares/units under Viper’s repurchase program | (97 | ) | — | |||||
| Net proceeds from Viper’s issuance of common stock | — | 1,232 | ||||||
| Proceeds from sale of Viper's common stock | 589 | — | ||||||
| Dividends paid to stockholders | (295 | ) | (290 | ) | ||||
| Dividends/distributions to non-controlling interest | (120 | ) | (95 | ) | ||||
| Other | (30 | ) | (36 | ) | ||||
| Net cash provided by (used in) financing activities | (1,100 | ) | 1,175 | |||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 70 | 1,877 | ||||||
| Cash, cash equivalents and restricted cash at beginning of period | 106 | 164 | ||||||
| Cash, cash equivalents and restricted cash at end of period | $ | 176 | $ | 2,041 | ||||
| Selected Operating Data |
||||||||||||
| (unaudited) |
||||||||||||
| Three Months Ended |
||||||||||||
| Production Data: | ||||||||||||
| Oil (MBbls) | 46,889 | 47,174 | 42,835 | |||||||||
| Natural gas (MMcf) | 118,402 | 121,805 | 100,578 | |||||||||
| Natural gas liquids (MBbls) | 21,519 | 21,684 | 16,961 | |||||||||
| Combined volumes (MBOE)(1) | 88,142 | 89,159 | 76,559 | |||||||||
| Daily oil volumes (BO/d) | 520,989 | 512,761 | 475,944 | |||||||||
| Daily combined volumes (BOE/d) | 979,356 | 969,120 | 850,656 | |||||||||
| Average Prices: | ||||||||||||
| Oil ($ per Bbl) | $ | 73.47 | $ | 58.00 | $ | 70.95 | ||||||
| Natural gas ($ per Mcf) | $ | 0.18 | $ | 0.03 | $ | 2.11 | ||||||
| Natural gas liquids ($ per Bbl) | $ | 16.68 | $ | 13.51 | $ | 23.94 | ||||||
| Combined ($ per BOE) | $ | 43.40 | $ | 34.02 | $ | 47.77 | ||||||
| Oil, hedged ($ per Bbl)(2) | $ | 72.53 | $ | 57.07 | $ | 70.06 | ||||||
| Natural gas, hedged ($ per Mcf)(2) | $ | 1.90 | $ | 1.03 | $ | 3.34 | ||||||
| Natural gas liquids, hedged ($ per Bbl)(2) | $ | 16.68 | $ | 13.51 | $ | 23.94 | ||||||
| Average price, hedged ($ per BOE)(2) | $ | 45.21 | $ | 34.88 | $ | 48.89 | ||||||
| Average Cash Costs ($/BOE): | ||||||||||||
| Lease operating expenses | $ | 6.21 | $ | 5.91 | $ | 5.33 | ||||||
| Production and ad valorem taxes | 3.04 | 2.21 | 2.98 | |||||||||
| Gathering, processing and transportation expense | 1.36 | 1.54 | 1.45 | |||||||||
| General and administrative – cash component | 0.65 | 0.65 | 0.72 | |||||||||
| Total operating expense – cash | $ | 11.26 | $ | 10.31 | $ | 10.48 | ||||||
| General and administrative – non-cash component | $ | 0.25 | $ | 0.22 | $ | 0.24 | ||||||
| Depreciation, depletion, amortization and accretion | $ | 14.67 | $ | 15.58 | $ | 14.33 | ||||||
| Interest expense, net | $ | 0.71 | $ | 0.87 | $ | 0.52 | ||||||
| (1) Bbl equivalents are calculated using a conversion rate of six Mcf per one Bbl. (2) Hedged prices reflect the effect of our commodity derivative transactions on our average sales prices and include gains and losses on cash settlements for matured commodity derivatives, which we do not designate for hedge accounting. Hedged prices exclude gains or losses resulting from the early settlement of commodity derivative contracts. |
||||||||||||
NON-GAAP FINANCIAL MEASURES
ADJUSTED EBITDA
Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted EBITDA as net income (loss) attributable to
The following tables present a reconciliation of the GAAP financial measure of net income (loss) attributable to
| Reconciliation of Net Income (Loss) to Adjusted EBITDA | ||||||||
| (unaudited, in millions) | ||||||||
| Three Months Ended | ||||||||
| Net income (loss) attributable to |
$ | 25 | $ | 1,405 | ||||
| Net income (loss) attributable to non-controlling interest | 119 | 86 | ||||||
| Net income (loss) | 144 | 1,491 | ||||||
| Non-cash (gain) loss on derivative instruments, net | 16 | (141 | ) | |||||
| Interest expense, net | 63 | 40 | ||||||
| Depreciation, depletion, amortization and accretion | 1,293 | 1,097 | ||||||
| Depreciation and interest expense related to equity method investments | 14 | 21 | ||||||
| (Gain) loss on extinguishment of debt | 1 | — | ||||||
| Impairment of oil and natural gas properties | 1,400 | — | ||||||
| Non-cash equity-based compensation expense | 31 | 23 | ||||||
| Capitalized equity-based compensation expense | (9 | ) | (5 | ) | ||||
| Other non-cash transactions | 16 | 18 | ||||||
| Provision for (benefit from) income taxes | 32 | 403 | ||||||
| Consolidated Adjusted EBITDA | 3,001 | 2,947 | ||||||
| Less: Adjustment for non-controlling interest | 297 | 146 | ||||||
| Adjusted EBITDA attributable to |
$ | 2,704 | $ | 2,801 | ||||
ADJUSTED NET INCOME
Adjusted net income is a non-GAAP financial measure equal to net income (loss) attributable to
The following table presents a reconciliation of the GAAP financial measure of net income (loss) attributable to
| Adjusted Net Income | ||||||||
| (unaudited, $ in millions except per share data, shares in thousands) | ||||||||
| Three Months Ended | ||||||||
| Amounts | Amounts Per Diluted Share | |||||||
| Net income (loss) attributable to |
$ | 25 | $ | 0.08 | ||||
| Net income (loss) attributable to non-controlling interest | 119 | 0.42 | ||||||
| Net income (loss)(1) | 144 | 0.50 | ||||||
| Non-cash (gain) loss on derivative instruments, net | 16 | 0.06 | ||||||
| (Gain) loss on extinguishment of debt | 1 | — | ||||||
| Impairment of oil and natural gas properties | 1,400 | 4.95 | ||||||
| Other non-cash transactions | 16 | 0.06 | ||||||
| Adjusted net income excluding above items(1) | 1,577 | 5.57 | ||||||
| Income tax adjustment for above items | (261 | ) | (0.93 | ) | ||||
| Adjusted net income(1) | 1,316 | 4.64 | ||||||
| Less: Adjusted net income attributable to non-controlling interest | 118 | 0.41 | ||||||
| Adjusted net income attributable to |
$ | 1,198 | $ | 4.23 | ||||
| Weighted average common shares outstanding: | ||||||||
| Basic | 282,792 | |||||||
| Diluted | 282,792 | |||||||
| (1) The Company’s earnings (loss) per diluted share amount has been computed using the two-class method in accordance with GAAP. The two-class method is an earnings allocation which reflects the respective ownership among holders of common stock and participating securities. Diluted earnings per share using the two-class method is calculated as (i) net income attributable to |
||||||||
OPERATING CASH FLOW BEFORE WORKING CAPITAL CHANGES, FREE CASH FLOW AND ADJUSTED FREE CASH FLOW
Operating cash flow before working capital changes, which is a non-GAAP financial measure, represents net cash provided by operating activities as determined under GAAP without regard to changes in working capital. The Company believes operating cash flow before working capital changes is a useful measure of an oil and natural gas company’s ability to generate cash used to fund exploration, development and acquisition activities and service debt or pay dividends. The Company also uses this measure because changes in working capital relate to the timing of cash receipts and disbursements that the Company may not control and may not relate to the period in which the operating activities occurred. This allows the Company to compare its operating performance with that of other companies without regard to financing methods and capital structure.
The Company defines Free Cash Flow, which is a non-GAAP financial measure, as cash flow from operating activities before changes in working capital in excess of cash capital expenditures. The Company defines Adjusted Free Cash Flow, which is a non-GAAP financial measure, as Free Cash Flow before the tax impact from divestitures (if any), merger and transaction expenses, costs of early termination of derivatives and settlements of any treasury locks. The Company believes that Free Cash Flow and Adjusted Free Cash Flow are useful to investors as they provide a measure to compare both cash flow from operating activities and additions to oil and natural gas properties across periods on a consistent basis, adjusted, as applicable, for non-recurring impacts from divestitures, merger and transaction expenses, the early termination of derivative contracts and settlements of treasury locks. These measures should not be considered as an alternative to, or more meaningful than, net cash provided by operating activities as an indicator of liquidity. The Company's computation of Free Cash Flow may not be comparable to other similarly titled measures of other companies.
The following tables present a reconciliation of the GAAP financial measure of net cash provided by operating activities to the non-GAAP measure of operating cash flow before working capital changes and to the non-GAAP measures of Free Cash Flow and Adjusted Free Cash Flow:
| Operating Cash Flow Before Working Capital Changes, Free Cash Flow and Adjusted Free Cash Flow | ||||||||
| (unaudited, in millions) | ||||||||
| Three Months Ended |
||||||||
| 2026 | 2025 | |||||||
| Net cash provided by operating activities | $ | 1,828 | $ | 2,355 | ||||
| Less: Changes in cash due to changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (779 | ) | (6 | ) | ||||
| Accounts payable and accrued liabilities | (257 | ) | (374 | ) | ||||
| Income taxes payable | 287 | 135 | ||||||
| Revenues and royalties payable | 70 | 84 | ||||||
| Other | (131 | ) | 29 | |||||
| Total working capital changes | (810 | ) | (132 | ) | ||||
| Operating cash flow before working capital changes | 2,638 | 2,487 | ||||||
| Additions to oil and natural gas properties | (933 | ) | (942 | ) | ||||
| Total Cash CAPEX | (933 | ) | (942 | ) | ||||
| Free Cash Flow | 1,705 | 1,545 | ||||||
| Merger and transaction expenses(1) | 5 | 37 | ||||||
| Early termination of derivatives | 27 | — | ||||||
| — | 1 | |||||||
| Adjusted Free Cash Flow | $ | 1,737 | $ | 1,583 | ||||
| (1) Includes |
||||||||
NET DEBT
The Company defines the non-GAAP measure of net debt as total debt (excluding debt issuance costs, discounts, premiums and unamortized basis adjustments) less cash and cash equivalents and restricted cash that has been irrevocably deposited for the redemption of principal amounts of outstanding senior notes. Net debt should not be considered an alternative to, or more meaningful than, total debt, the most directly comparable GAAP measure. Management uses net debt to determine the Company's outstanding debt obligations that would not be readily satisfied by its cash and cash equivalents on hand. The Company believes this metric is useful to analysts and investors in determining the Company's leverage position because the Company has the ability to, and may decide to, use a portion of its cash and cash equivalents to reduce debt.
| Net Debt | ||||||||||||||||||||||||
| (unaudited, in millions) | ||||||||||||||||||||||||
| Net Q1 Principal Borrowings/ (Repayments) |
||||||||||||||||||||||||
| (in millions) | ||||||||||||||||||||||||
| $ | 12,448 | $ | (14 | ) | $ | 12,462 | $ | 13,792 | $ | 14,212 | $ | 13,269 | ||||||||||||
| 1,620 | (585 | ) | 2,205 | 2,640 | 1,105 | 830 | ||||||||||||||||||
| Total debt | 14,068 | $ | (599 | ) | 14,667 | 16,432 | 15,317 | 14,099 | ||||||||||||||||
| Cash and cash equivalents | (174 | ) | (104 | ) | (539 | ) | (219 | ) | (1,816 | ) | ||||||||||||||
| Net debt | $ | 13,894 | $ | 14,563 | $ | 15,893 | $ | 15,098 | $ | 12,283 | ||||||||||||||
| (1) Excludes debt issuance costs, discounts, premiums and unamortized basis adjustments. | ||||||||||||||||||||||||
DERIVATIVES
As of
| Crude Oil (Bbls/day, $/Bbl) |
||||||||||||||||||||
| Q2 2026 |
Q3 2026 |
Q4 2026 |
Q1 2027 |
Q2 2027 |
||||||||||||||||
| Long Puts – Crude Brent Oil | 37,000 | 20,000 | 10,000 | 5,000 | — | |||||||||||||||
| Long Put Price ($/Bbl) | $ | 52.50 | $ | 52.50 | $ | 55.00 | $ | 55.00 | — | |||||||||||
| Deferred Premium ($/Bbl) | $ | -1.70 | $ | -1.60 | $ | -1.33 | $ | -1.40 | — | |||||||||||
| Long Puts – WTI (Magellan East Houston) | 115,000 | 95,000 | 50,000 | 25,000 | 10,000 | |||||||||||||||
| Long Put Price ($/Bbl) | $ | 50.00 | $ | 50.53 | $ | 51.00 | $ | 50.00 | $ | 50.00 | ||||||||||
| Deferred Premium ($/Bbl) | $ | -1.57 | $ | -1.43 | $ | -1.34 | $ | -1.31 | $ | -1.43 | ||||||||||
| Long Puts – WTI ( |
210,000 | 190,000 | 155,000 | 55,000 | 25,000 | |||||||||||||||
| Long Put Price ($/Bbl) | $ | 52.44 | $ | 52.57 | $ | 50.65 | $ | 50.00 | $ | 50.00 | ||||||||||
| Deferred Premium ($/Bbl) | $ | -1.57 | $ | -1.30 | $ | -1.28 | $ | -1.34 | $ | -1.31 | ||||||||||
| Costless 3-Way Collars – WTI ( |
15,000 | 15,000 | 15,000 | — | — | |||||||||||||||
| Ceiling Price ($/Bbl) | 115.07 | 115.07 | 115.07 | — | — | |||||||||||||||
| Long Put Price ($/Bbl) | $ | 60.00 | $ | 60.00 | $ | 60.00 | — | — | ||||||||||||
| $ | 50.00 | $ | 50.00 | $ | 50.00 | — | — | |||||||||||||
| Put Spreads WTI ( |
— | 15,000 | — | — | — | |||||||||||||||
| Long Put Price ($/Bbl) | — | $ | 50.00 | — | — | — | ||||||||||||||
| — | $ | 55.00 | — | — | — | |||||||||||||||
| Basis Swaps – WTI ( |
45,000 | 75,000 | 75,000 | — | — | |||||||||||||||
| $ | 0.92 | $ | 0.98 | $ | 0.98 | — | — | |||||||||||||
| WTI / Brent Basis Puts | 255,330 | 290,000 | — | — | — | |||||||||||||||
| Spread ($/Bbl) | $ | -41.67 | $ | -42.76 | — | — | — | |||||||||||||
| Deferred Premium ($/Bbl) | $ | -1.24 | $ | -1.52 | — | — | — | |||||||||||||
| Roll Swaps – WTI |
141,758 | 150,000 | 150,000 | — | — | |||||||||||||||
| $ | 2.82 | $ | 2.89 | $ | 2.89 | — | — | |||||||||||||
| Natural Gas (Mmbtu/day, $/Mmbtu) |
||||||||||||||||
| Q2 2026 |
Q3 2026 |
Q4 2026 |
FY 2027 |
|||||||||||||
| Costless Collars – |
840,000 | 840,000 | 840,000 | 720,000 | ||||||||||||
| Floor Price ($/Mmbtu) | $ | 2.87 | $ | 2.87 | $ | 2.87 | $ | 2.88 | ||||||||
| Ceiling Price ($/Mmbtu) | $ | 6.35 | $ | 6.35 | $ | 6.35 | $ | 6.37 | ||||||||
| Natural Gas Basis Swaps – |
650,000 | 650,000 | 650,000 | 360,000 | ||||||||||||
| $ | -1.87 | $ | -1.87 | $ | -1.75 | $ | -1.26 | |||||||||
| Natural Gas Basis Swaps – Houston Ship Channel |
100,000 | 100,000 | 100,000 | 300,000 | ||||||||||||
| $ | -0.35 | $ | -0.35 | $ | -0.35 | $ | -0.31 | |||||||||
Investor Contact:
+1 432.221.7467
alawlis@diamondbackenergy.com
Source: Diamondback Energy, Inc.

