Stock Analysis on Net

Diamondback Energy Inc. (NASDAQ:FANG)

This company has been moved to the archive! The financial data has not been updated since November 8, 2022.

Financial Reporting Quality: Aggregate Accruals 

Microsoft Excel

Earnings can be decomposed into cash and accrual components. The accrual component (aggregate accruals) has been found to have less persistence than the cash component, and therefore (1) earnings with higher accrual component are less persistent than earnings with smaller accrual component, all else equal; and (2) the cash component of earnings should receive a higher weighting evaluating company performance.


Balance-Sheet-Based Accruals Ratio

Diamondback Energy Inc., balance sheet computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Operating Assets
Total assets 22,898 17,619 23,531 21,596 7,771
Less: Cash and cash equivalents 654 104 123 215 112
Less: Restricted cash 18 4 5
Operating assets 22,226 17,511 23,403 21,381 7,659
Operating Liabilities
Total liabilities 9,653 7,815 8,625 7,429 2,189
Less: Current maturities of long-term debt 45 191
Less: Long-term debt, excluding current maturities 6,642 5,624 5,371 4,464 1,477
Operating liabilities 2,966 2,000 3,254 2,965 712
 
Net operating assets1 19,260 15,511 20,149 18,416 6,947
Balance-sheet-based aggregate accruals2 3,749 (4,638) 1,733 11,469
Financial Ratio
Balance-sheet-based accruals ratio3 21.56% -26.01% 8.99% 90.44%
Benchmarks
Balance-Sheet-Based Accruals Ratio, Competitors4
Chevron Corp. -3.43% 2.95%
ConocoPhillips 44.50% -6.11%
Exxon Mobil Corp. -4.87% -6.54%
Marathon Petroleum Corp. -23.90% -13.70%
Occidental Petroleum Corp. -11.15% -27.81%
Valero Energy Corp. -4.76% 4.56%
Balance-Sheet-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels -2.67% -6.24% 200.00%
Balance-Sheet-Based Accruals Ratio, Industry
Energy -2.56% -7.65% 200.00%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Net operating assets = Operating assets – Operating liabilities
= 22,2262,966 = 19,260

2 2021 Calculation
Balance-sheet-based aggregate accruals = Net operating assets2021 – Net operating assets2020
= 19,26015,511 = 3,749

3 2021 Calculation
Balance-sheet-based accruals ratio = 100 × Balance-sheet-based aggregate accruals ÷ Avg. net operating assets
= 100 × 3,749 ÷ [(19,260 + 15,511) ÷ 2] = 21.56%

4 Click competitor name to see calculations.

Financial ratio Description The company
Balance-sheet-based accruals ratio Ratio is found by dividing balance-sheet-based aggregate accruals by average net operating assets. Using the balance-sheet-based accruals ratio, Diamondback Energy Inc. improved earnings quality from 2020 to 2021.

Cash-Flow-Statement-Based Accruals Ratio

Diamondback Energy Inc., cash flow statement computation of aggregate accruals

US$ in millions

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income (loss) attributable to Diamondback Energy, Inc. 2,182 (4,517) 240 846 482
Less: Net cash provided by operating activities 3,944 2,118 2,734 1,565 889
Less: Net cash used in investing activities (1,539) (2,101) (3,888) (3,503) (3,132)
Cash-flow-statement-based aggregate accruals (223) (4,534) 1,394 2,784 2,726
Financial Ratio
Cash-flow-statement-based accruals ratio1 -1.28% -25.43% 7.23% 21.96%
Benchmarks
Cash-Flow-Statement-Based Accruals Ratio, Competitors2
Chevron Corp. -4.57% -5.42%
ConocoPhillips -0.78% -8.78%
Exxon Mobil Corp. -6.69% -7.93%
Marathon Petroleum Corp. 14.35% -11.70%
Occidental Petroleum Corp. -13.52% -29.21%
Valero Energy Corp. -9.15% 0.18%
Cash-Flow-Statement-Based Accruals Ratio, Sector
Oil, Gas & Consumable Fuels -4.28% -9.46% 5.76%
Cash-Flow-Statement-Based Accruals Ratio, Industry
Energy -4.41% -10.74% 1.30%

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 2021 Calculation
Cash-flow-statement-based accruals ratio = 100 × Cash-flow-statement-based aggregate accruals ÷ Avg. net operating assets
= 100 × -223 ÷ [(19,260 + 15,511) ÷ 2] = -1.28%

2 Click competitor name to see calculations.

Financial ratio Description The company
Cash-flow-statement-based accruals ratio Ratio is found by dividing cash-flow-statement-based aggregate accruals by average net operating assets. Using the cash-flow-statement-based accruals ratio, Diamondback Energy Inc. improved earnings quality from 2020 to 2021.