Diamondback Energy, Inc.FANG
時価総額
$427.9億
PER
石油・天然ガス上流の大手。ペルミアン盆地で横井掘削による油中心の生産と約9188の掘削候補地を展開。2024年4月に55億ドルのシニアノート発行で資金調達、同年の大型買収で約500,849エーカー取得。米国テキサス中心に展開。
| 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | 2024年 12月31日 | |
| Oil sales | - | - | - | - | - | - | 3,554 | 2,410 | 5,396 | 7,660 | 7,279 | 9,067 |
| Natural gas sales | - | - | - | - | - | - | 66 | 107 | 569 | 858 | 262 | 89 |
| Natural gas liquid sales | - | - | - | - | - | - | 267 | 239 | 782 | 1,048 | 687 | 944 |
| Sales of purchased oil | - | - | - | - | - | - | - | - | - | - | 111 | 923 |
| Revenues | - | - | - | - | - | 2,176 | 3,964 | 2,813 | 6,797 | 9,643 | 8,412 | 11,066 |
| Other operating income | - | - | - | - | - | 9 | 9 | 7 | - | - | 73 | 43 |
| Lease operating expenses | - | - | - | - | - | 205 | 490 | 425 | 565 | 652 | 872 | 1,286 |
| Production Tax Expense | - | - | - | 34 | 74 | 133 | 248 | 195 | 425 | 611 | 525 | 638 |
| Sales of purchased oil | - | - | - | - | - | - | - | - | - | - | 111 | 921 |
| Gathering, processing and transportation | - | - | - | - | - | 26 | 88 | 140 | 212 | - | 287 | 356 |
| Depreciation, Depletion and Amortization | 67 | 170 | 218 | 178 | 327 | 623 | 1,447 | 1,304 | 1,275 | 1,344 | 1,746 | 2,850 |
| General and administrative expenses | 10 | 20 | 30 | 43 | 49 | 65 | 104 | 88 | 146 | 144 | 150 | 213 |
| Merger And Integration Expense | - | - | - | - | - | - | - | - | 78 | 14 | 11 | 303 |
| Other operating expenses | - | - | - | - | - | 3 | 4 | 4 | 6 | 112 | 140 | 103 |
| Total costs and expenses | - | - | - | 596 | 600 | 1,165 | 3,269 | 8,289 | 2,796 | 3,135 | 3,842 | 6,670 |
| Income (loss) from operations | 95 | 213 | -740 | -69 | 605 | 1,011 | 695 | -5,476 | 4,001 | 6,508 | 4,570 | 4,396 |
| Interest expense, net | - | - | - | -41 | -41 | -87 | -172 | -197 | -199 | -159 | -175 | -135 |
| Other income (expense), net | - | - | - | - | - | - | - | - | -10 | -5 | 68 | 80 |
| Gain (loss) on derivative instruments, net | -2 | 128 | 32 | -27 | -84 | 222 | -188 | -81 | - | -586 | -259 | 137 |
| Gain (loss) on extinguishment of debt | - | - | - | -33 | - | - | -56 | -5 | -75 | -99 | -4 | 2 |
| Income (loss) from equity investments, net | - | - | - | 1 | 1 | - | -6 | -10 | 15 | 77 | 48 | 21 |
| Total other income (expense), net | -9 | 92 | -9 | -96 | -108 | 102 | -333 | -300 | -1,094 | -772 | -322 | 105 |
| Income (loss) before income taxes | - | - | - | -165 | 497 | 1,113 | 362 | -5,776 | 2,907 | 5,736 | 4,248 | 4,501 |
| Income Tax Expense (Benefit) | - | - | -201 | 0 | -20 | 168 | 47 | -1,104 | 631 | 1,174 | 912 | 800 |
| Net income (loss) | - | 196 | -548 | -165 | 517 | 945 | 315 | -4,672 | 2,276 | 4,562 | 3,336 | 3,701 |
| Net Income (Loss) Attributable to Noncontrolling Interest | - | 2 | 3 | 0 | 34 | 99 | 75 | -155 | 94 | 176 | 193 | 363 |
| Net income (loss) attributable to Diamondback Energy, Inc. | 55 | 196 | -548 | -165 | 517 | 945 | 315 | -4,517 | 2,276 | 4,562 | 3,336 | 3,701 |
| Earnings Per Share, Basic | 1.3 | 3.67 | -8.74 | -2.2 | 4.95 | 8.09 | 1.47 | -28.59 | 12.35 | 24.61 | 17.34 | 15.53 |
| Earnings Per Share, Diluted | 1.29 | 3.64 | -8.74 | -2.2 | 4.94 | 8.06 | 1.47 | -28.59 | 12.3 | 24.61 | 17.34 | 15.53 |
| Net Income (Loss) Attributable to Parent | 55 | 196 | -548 | -165 | 517 | 945 | 315 | -4,517 | 2,276 | 4,562 | 3,336 | 3,701 |
| Pension and postretirement benefit plans | - | - | - | - | - | - | - | - | - | 7 | 1 | -2 |
| Comprehensive income (loss) attributable to Diamondback Energy, Inc | - | - | - | - | - | - | - | - | - | 4,379 | 3,142 | 3,340 |