Diamondback Energy, Inc. Financial Ratios — FANG Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	193.93	- -	- -	- -	- -	28.99	- -	- -	- -	190.83	99.17	37.04
Return on Assets (%)	-0.18	-8.39	5.13	8.39	-18.84	-4.07	7.35	5.76	1.06	-21.95	10.77	17.86	11.39	6.93	2.41
Return on Capital (%)	- -	-221.52	27.85	26.99	- -	- -	- -	21.54	4.52	- -	49.62	62.73	34.38	21.56	8.83
Return on Invested Capital (%)	- -	-10.1	6.77	6.78	- -	- -	- -	6.88	6.59	- -	17.79	24.52	15.4	9.24	7.24
Gross Margin (%)	38.22	37.06	51.17	47.29	24.03	41.85	54.27	51.06	39.99	22.45	63.29	70.05	57.54	45.31	34.97
EBITDA Margin (%)	63.3	58.14	77.78	77.2	65.41	67.34	77.34	77.17	74.39	66.14	79.35	82.23	75.74	65.74	66.69
Operating Margin (%)	30.68	23.09	45.77	42.9	16.68	33.56	50.21	48.38	37.59	19.42	60.46	68.18	54.8	39.88	32.94
Incremental Operating Margin (%)	26.98	8.44	58.54	40.83	282.01	127.39	63.15	46.09	24.51	82.1	89.67	86.66	159.09	-6.48	13.36
Pretax Margin (%)	-0.78	24.52	41.51	61.52	-167.68	-31.25	41.24	51.43	9.16	-205.84	43.09	59.96	50.94	40.83	12.55
Profit Margin (%)	-0.78	-48.72	26.24	39.09	-123.26	-31.31	40	39.09	6.07	-160.98	32.34	45.85	37.69	30.28	11.15
Net Income to Common Margin (%)	-0.78	-48.72	26.24	39.09	-123.26	-31.31	40	39.09	6.07	-160.98	32.34	45.85	37.69	30.28	11.15
Effective Tax Rate (%)	- -	298.68	36.78	35.74	- -	- -	- -	15.09	12.98	- -	21.71	20.47	21.47	17.77	17.45
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	3.54	28.72	-4.89	13.16	33.18	40.92	38.83	80.84
Sustainable Growth Rate (%)	- -	- -	- -	193.93	- -	- -	- -	- -	20.66	- -	- -	- -	112.75	60.66	7.1

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	85	5	465	685	502	1,120	1,505	4,523	5,490	5,930	6,773	6,379	6,801	13,329	14,879
ST Debt	- -	5	5	12	14	14	28	59	119	306	131	141	160	1,254	1,153
LT Debt	85	- -	460	674	488	1,106	1,477	4,464	5,371	5,624	6,642	6,238	6,641	12,075	13,726
Total Debt/EBITDA	2.72	0.12	2.87	1.79	1.72	3.15	1.62	2.71	1.87	3.2	1.27	0.81	1.08	1.84	1.49
Net Debt/EBITDA	2.5	-0.6	2.75	1.68	1.6	-1.58	1.46	2.54	1.79	3.08	1.13	0.77	0.96	1.77	1.44
Total Debt/EBIT	5.61	0.29	4.88	3.22	6.73	6.33	2.49	4.32	3.7	10.88	1.66	0.98	1.49	3.03	3.03
Net Debt/EBIT	5.15	-1.5	4.67	3.02	6.28	-3.17	2.26	4.06	3.53	10.48	1.48	0.93	1.33	2.91	2.92
EBITDA to Interest Expense	13.72	14.48	25.39	11.09	7.04	8.72	22.73	21.41	17.39	9.52	28.33	53.15	36.09	25.16	37.57
EBITDA-CapEx/Interest Expense	-24.58	-44.17	-122.14	-30.85	-14.69	-20.55	-57.8	-23.15	-4.49	-0.96	16.3	28.74	9.15	-15.77	1.87
EBIT to Interest Expense	6.65	5.75	14.94	6.16	1.8	4.35	14.76	13.42	8.79	2.79	21.58	44.07	26.11	15.26	18.56
Interest Expense	2	3	6	35	42	41	41	78	169	195	189	148	175	288	265
Common Equity/Total Assets	- -	-8.52	0.2	6.36	-12.86	-9.69	-0.47	3.54	3.79	-21.92	-8.72	3.06	8.59	6.3	6.67
Long-Term Debt/Equity (%)	65.87	0.04	54.4	33.93	23.13	27.52	26.47	31.51	36.03	57.36	50.15	39.76	38.1	30.29	31.95
Long-Term Debt/Capital (%)	100	-0.41	98.39	60.33	127.96	119.93	82.26	77.58	66.81	182.72	111.93	79.33	65.77	61.31	53.58
Long-Term Debt/Total Assets (%)	32.25	0.03	30.23	21.76	17.73	20.67	19.01	20.67	22.83	31.92	29.01	23.8	22.9	17.94	19.32
Total Debt/Equity (%)	65.87	1.1	54.94	34.52	23.8	27.87	26.97	31.93	36.83	60.49	51.14	40.66	39.02	33.44	34.63
Total Debt/Capital (%)	100	-10.88	99.36	61.39	131.66	121.44	83.81	78.61	68.29	192.66	114.14	81.13	67.36	67.67	58.08
Total Debt/Total Assets (%)	32.25	0.84	30.53	22.14	18.25	20.93	19.37	20.94	23.33	33.66	29.58	24.34	23.45	19.81	20.94
Net Debt to Equity	60.48	-5.63	52.56	32.41	22.18	-13.95	24.45	29.99	35.21	58.25	45.55	38.82	34.76	32.15	33.48
Net Debt/Capital (%)	100	35.65	98.34	59.23	129.52	75.31	81.08	76.71	66.3	192.03	114.26	79.04	63.68	65.6	56.38
EBITDA	31	44	162	383	292	355	932	1,670	2,939	1,856	5,354	7,866	6,316	7,246	9,956
EBITDA-CapEx	-56	-133	-778	-1,065	-610	-836	-2,370	-1,806	-758	-188	3,080	4,253	1,602	-4,541	495
Operating Income (Loss)	15	17	95	213	75	177	605	1,047	1,485	545	4,079	6,522	4,570	4,396	4,918

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.16	0.33	0.13	0.11	0.14	7.96	0.19	0.21	0.1	0.08	0.45	0.09	0.28	0.03	0.02
Current Ratio	0.73	0.63	0.51	0.94	0.77	8.56	0.62	0.91	0.69	0.49	1.01	0.81	0.77	0.44	0.42
Quick Ratio	0.58	0.52	0.45	0.48	0.7	8.53	0.6	0.6	0.6	0.44	0.92	0.68	0.68	0.36	0.32
CFO/Avg Current Liab	0.99	0.82	1.55	1.84	2.04	1.89	2.26	1.96	2.4	1.7	2.95	4.01	3.1	1.85	1.86
Common Equity/Total Assets	- -	-8.52	0.2	6.36	-12.86	-9.69	-0.47	3.54	3.79	-21.92	-8.72	3.06	8.59	6.3	6.67
Long-Term Debt/Equity (%)	65.87	0.04	54.4	33.93	23.13	27.52	26.47	31.51	36.03	57.36	50.15	39.76	38.1	30.29	31.95
Long-Term Debt/Capital (%)	100	-0.41	98.39	60.33	127.96	119.93	82.26	77.58	66.81	182.72	111.93	79.33	65.77	61.31	53.58
Long-Term Debt/Total Assets (%)	32.25	0.03	30.23	21.76	17.73	20.67	19.01	20.67	22.83	31.92	29.01	23.8	22.9	17.94	19.32
Total Debt/Equity (%)	65.87	1.1	54.94	34.52	23.8	27.87	26.97	31.93	36.83	60.49	51.14	40.66	39.02	33.44	34.63
Total Debt/Capital (%)	100	-10.88	99.36	61.39	131.66	121.44	83.81	78.61	68.29	192.66	114.14	81.13	67.36	67.67	58.08
Total Debt/Total Assets (%)	32.25	0.84	30.53	22.14	18.25	20.93	19.37	20.94	23.33	33.66	29.58	24.34	23.45	19.81	20.94
CFO/Total Liabilities	23.04	34.36	23.04	32.1	64.9	24.94	40.61	21.07	31.76	27.1	40.86	60.13	51.16	23.38	31.18
CFO/CapEx	0.36	0.28	0.17	0.25	0.46	0.28	0.27	0.45	0.74	1.04	1.73	1.75	1.26	0.54	0.93
Altman's Z-Score	0.32	2.97	2.27	2.18	4	3.85	3.74	1.09	1.47	0.5	1.94	2.59	2.36	1.18	1.41

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	3.32	4.64	7.69	7.22	5.05	5.3	6.85	6.94	7.85	5.89	13.4	13.74	10.64	9.07	10.05
Days Sales Outstanding	109.79	78.69	47.45	50.54	72.27	68.91	53.27	52.59	46.51	61.92	27.24	26.56	34.32	40.25	36.32
Inventory Turnover	4.22	7.73	17.18	61.79	149.02	165.19	99.36	45.94	64.08	62.17	52.15	44.42	54.48	67.36	96.12
Days Inventory Outstanding	86.41	47.2	21.25	5.91	2.45	2.21	3.67	7.95	5.7	5.87	7	8.22	6.7	5.42	3.8
Accounts Payable Turnover	2.53	4.53	13.63	17.88	14.63	9.07	7.85	9.77	15.45	17.38	46.84	35.21	18.23	10.1	9.17
Accounts Payable Turnover Days	144.3	80.56	26.78	20.41	24.94	40.25	46.51	37.38	23.63	21.01	7.79	10.36	20.02	36.13	39.81
Cash Conversion Cycle	51.9	45.32	41.93	36.03	49.77	30.87	10.43	23.16	28.58	46.78	26.45	24.41	21	9.54	0.31
Inventory to Cash Days	23.38	31.49	26.21	44.63	69.82	66.7	49.6	44.65	40.82	56.05	20.24	18.34	27.62	34.83	32.52
Inventories	6	6	6	3	2	2	9	37	37	33	62	67	63	116	86
Raw Materials	6	6	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	3	2	2	9	37	37	33	62	67	63	116	86

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	707	2,222	3,158	4,216	7,587	12,304	9,698	15,182	7,646	19,051	24,147	27,914	34,985	43,457
- Cash & Cash Equivalents	7	26	16	30	20	1,667	112	215	123	104	654	157	582	161	104
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	234	233	321	327	467	1,657	1,010	1,157	681	805	2,126	5,995
+ Total Debt	85	5	465	685	502	1,120	1,505	4,523	5,490	5,930	6,773	6,379	6,801	13,329	14,879
Enterprise Value	78	686	2,671	4,047	4,931	7,361	14,024	14,473	22,206	14,482	26,327	31,050	34,938	50,279	64,227
Total Capital	85	-47	468	1,116	381	922	1,796	5,754	8,039	3,078	5,934	7,863	10,097	19,696	25,617
Total Debt/Capital (%)	100	-10.88	99.36	61.39	131.66	121.44	83.81	78.61	68.29	192.66	114.14	81.13	67.36	67.67	58.08
Total Debt / EV	1.09	0.01	0.17	0.17	0.1	0.15	0.11	0.31	0.25	0.41	0.26	0.21	0.19	0.27	0.23
EV/Sales	1.58	9.15	12.84	8.16	11.04	13.97	11.64	6.69	5.62	5.16	3.9	3.25	4.19	4.56	4.3
EV/EBITDA	2.5	15.74	16.51	10.58	16.87	20.74	15.05	8.67	7.56	7.8	4.92	3.95	5.53	6.94	6.45
EV/EBIT	5.15	39.63	28.06	19.03	66.16	41.61	23.18	13.82	14.95	26.57	6.45	4.76	7.65	11.44	13.06
EV/Cash Flow to Firm	2.35	15.69	16.71	10.69	11.03	19.75	15.05	8.87	7.69	6.36	6.43	4.82	5.77	7.56	7.15
EV/Free Cash Flow to Firm	0.65	3.11	2.43	2.22	3.66	4.71	3.31	2.83	3.37	3.35	4.14	3.09	3.24	2.73	3.48
Diluted Market Cap	- -	707	2,234	3,186	4,216	7,587	12,333	9,727	15,214	7,646	19,128	24,147	27,914	34,985	43,457
Diluted Enterprise Value	78	686	2,683	4,075	4,931	7,361	14,053	14,502	22,238	14,482	26,404	31,050	34,938	50,279	64,227
EV per Share	3.45	18.54	63.57	76.62	78.24	98.05	143.89	138.34	135.82	91.67	149.04	175.88	194.1	235.45	222.18
TTM Sales	49	75	208	496	447	527	1,205	2,164	3,951	2,806	6,747	9,566	8,339	11,023	14,929
TTM EBITDA	31	44	162	383	292	355	932	1,670	2,939	1,856	5,354	7,866	6,316	7,246	9,956
TTM Operating Income	15	17	95	213	75	177	605	1,047	1,485	545	4,079	6,522	4,570	4,396	4,918
TTM Cash Flow to Firm	33	44	160	379	447	373	932	1,631	2,886	2,276	4,092	6,443	6,057	6,650	8,977
TTM Free Cash Flow to Firm	121	220	1,100	1,826	1,349	1,564	4,234	5,107	6,583	4,320	6,366	10,056	10,771	18,437	18,438

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	3.13	2.04	1.77	3.2	4.98	2.94	1.93	2.36	1.84	3.08	2.43	2.62	1.92	2.39
EV/EBIT	5.15	39.63	28.06	19.03	66.16	41.61	23.18	13.82	14.95	26.57	6.45	4.76	7.65	11.44	13.06
Enterprise Value	78	686	2,671	4,047	4,931	7,361	14,024	14,473	22,206	14,482	26,327	31,050	34,938	50,279	64,227
Low Price	- -	15.65	18.6	44.02	55.53	55.48	82.77	85.19	73.18	14.55	47.56	103.71	119.01	147.93	114
EV/Sales	1.58	9.15	12.84	8.16	11.04	13.97	11.64	6.69	5.62	5.16	3.9	3.25	4.19	4.56	4.3
EV/EBITDA	2.5	15.74	16.51	10.58	16.87	20.74	15.05	8.67	7.56	7.8	4.92	3.95	5.53	6.94	6.45
Price/Earnings	- -	- -	40.7	16.3	- -	- -	25.53	11.46	63.26	- -	8.73	5.51	8.88	10.48	26.12
Price/Earnings Average	- -	-17.79	27.7	19	-8.33	-39.75	20.25	15.13	66.24	-1.56	6.89	5.41	8.27	11.8	25.58
Price/Earnings High	- -	-20.14	45.19	25.45	-9.82	-51.51	25.77	17.41	77.75	-3.39	9.53	6.8	9.82	13.72	31.43
Price/Earnings Low	- -	-15.85	14.32	12	-6.36	-25.24	16.74	10.54	49.85	-0.51	3.85	4.17	6.82	9.46	19.8
Price/Book Value	- -	-13.68	744.55	16.04	-11.92	-14.63	-340.35	12.69	17.02	-1.98	-9.54	30.07	11.21	8.25	9.16
Price/Book Value Average	- -	-12.56	506.68	18.7	-12.97	-12.65	-270.03	16.75	17.82	-1.82	-7.53	29.56	10.44	9.28	8.98
Price/Book Value High	- -	-14.23	826.64	25.05	-15.29	-16.4	-343.59	19.28	20.92	-3.96	-10.42	37.14	12.39	10.8	11.03
Price/Book Value Low	- -	-11.2	261.89	11.81	-9.89	-8.03	-223.14	11.67	13.41	-0.6	-4.21	22.8	8.6	7.45	6.95
Price/Tangible Book Value	- -	1.53	2.63	1.59	2	1.89	2.2	0.68	1.02	0.78	1.44	1.54	1.6	0.88	1.01
Price/Tangible Book Value Average	- -	1.41	1.79	1.85	2.18	1.63	1.75	0.9	1.07	0.72	1.13	1.51	1.49	0.99	0.99
Price/Tangible Book Value High	- -	1.59	2.92	2.48	2.56	2.12	2.23	1.04	1.25	1.56	1.57	1.9	1.77	1.15	1.22
Price/Tangible Book Value Low	- -	1.25	0.92	1.17	1.66	1.04	1.45	0.63	0.8	0.23	0.63	1.17	1.23	0.79	0.77
Price/Sales	- -	9.43	10.68	6.37	9.44	14.39	10.21	4.48	3.84	2.72	2.82	2.52	3.35	3.17	2.91
Price/Sales Average	- -	8.67	7.27	7.43	10.27	12.45	8.1	5.91	4.02	2.51	2.23	2.48	3.12	3.57	2.85
Price/Sales High	- -	9.81	11.86	9.95	12.11	16.13	10.31	6.81	4.72	5.46	3.08	3.12	3.7	4.16	3.5
Price/Sales Low	- -	7.72	3.76	4.69	7.83	7.9	6.69	4.12	3.03	0.82	1.25	1.91	2.57	2.87	2.21
Price/Cash Flow	- -	14.23	14.26	8.86	10.12	22.85	13.84	6.2	5.54	3.61	4.83	3.82	4.72	5.46	4.96
Price/Cash Flow Average	- -	13.07	9.71	10.33	11.02	19.75	10.98	8.18	5.8	3.33	3.81	3.75	4.39	6.14	4.86
Price/Cash Flow High	- -	14.8	15.83	13.83	12.99	25.6	13.97	9.41	6.81	7.23	5.27	4.72	5.21	7.14	5.97
Price/Cash Flow Low	- -	11.65	5.02	6.52	8.4	12.54	9.07	5.7	4.37	1.09	2.13	2.89	3.62	4.93	3.76
Price/Free Cash Flow Average	- -	2.87	1.39	2.06	3.48	4.31	2.33	2.55	2.48	1.69	2.43	2.39	2.44	2.16	2.34
Price/Free Cash Flow High	- -	3.25	2.26	2.76	4.1	5.58	2.97	2.93	2.91	3.68	3.36	3	2.9	2.52	2.87
Price/Free Cash Flow Low	- -	2.56	0.72	1.3	2.65	2.73	1.93	1.77	1.86	0.55	1.36	1.84	2.01	1.74	1.81
EV/Sales Average	1.58	8.38	9.43	9.22	11.87	12.02	9.53	8.12	5.8	4.95	3.31	3.2	3.96	4.96	4.24
EV/Sales High	1.58	9.53	14.02	11.74	13.71	15.7	11.73	9.01	6.5	7.89	4.16	3.84	4.54	5.54	4.89
EV/Sales Low	1.58	7.44	5.92	6.49	9.43	7.47	8.12	6.33	4.81	3.26	2.32	2.64	3.41	4.25	3.6
EV/EBITDA Average	2.5	14.42	12.12	11.94	18.15	17.85	12.32	10.52	7.8	7.48	4.17	3.9	5.23	7.54	6.36
EV/EBITDA High	2.5	16.39	18.02	15.21	20.95	23.31	15.17	11.68	8.74	11.93	5.24	4.67	6	8.43	7.34
EV/EBITDA Low	2.5	12.79	7.61	8.4	14.42	11.1	10.5	8.2	6.46	4.92	2.93	3.21	4.5	6.47	5.4
EV/EBIT Average	5.15	36.31	20.6	21.49	71.15	35.8	18.98	16.78	15.43	25.47	5.47	4.7	7.23	12.44	12.88
EV/EBIT High	5.15	41.28	30.63	27.36	82.16	46.77	23.37	18.63	17.3	40.64	6.88	5.63	8.29	13.9	14.86
EV/EBIT Low	5.15	32.22	12.93	15.12	56.54	22.27	16.18	13.07	12.79	16.76	3.84	3.87	6.22	10.67	10.92
Last Price	- -	19.12	52.88	59.78	66.9	101.06	126.25	92.7	92.86	48.4	107.85	136.78	155.08	163.83	150.33
High Price	- -	19.89	58.71	93.33	85.82	113.23	127.45	140.78	114.14	96.92	117.71	168.95	171.4	214.5	180.91
Enterprise Value Average	78	628	1,961	4,571	5,303	6,334	11,482	17,574	22,921	13,881	22,309	30,640	33,021	54,668	63,341
Enterprise Value High	78	714	2,916	5,820	6,123	8,275	14,141	19,504	25,685	22,147	28,069	36,729	37,876	61,099	73,067
Enterprise Value Low	78	558	1,230	3,215	4,214	3,939	9,786	13,688	18,988	9,135	15,677	25,212	28,446	46,884	53,725

Shares Outstanding	35	37	47	57	67	90	98	164	159	158	178	180	179	291	285
Diluted Weighted Avg Shares	23	37	42	53	63	75	98	105	164	158	177	177	180	214	289
Basic Weighted Avg Shares	23	37	42	53	63	75	97	105	163	158	177	177	180	214	289
Revenue per Share	2.18	2.03	4.95	9.38	7.09	7.02	12.36	20.68	24.17	17.76	38.2	54.19	46.33	51.62	51.64
EBITDA per Share	1.38	1.18	3.85	7.24	4.64	4.73	9.56	15.96	17.98	11.75	30.31	44.56	35.09	33.93	34.44
Operating Income per Share	0.67	0.47	2.27	4.03	1.18	2.36	6.21	10.01	9.08	3.45	23.09	36.94	25.39	20.59	17.01
Basic EPS, GAAP	-0.02	-0.99	1.3	3.67	-8.74	-2.2	4.95	8.09	1.47	-28.59	12.35	24.84	17.46	15.63	5.76
Basic EPS from Cont Ops	-0.02	-0.99	1.3	3.71	-8.69	-2.2	5.3	9.03	1.93	-29.57	12.88	25.84	18.53	17.33	5.35
Diluted EPS, GAAP	-0.02	-0.99	1.29	3.64	-8.74	-2.2	4.93	8.06	1.46	-28.59	12.3	24.84	17.46	15.63	5.76
Diluted EPS from Cont Ops	-0.02	-0.99	1.29	3.68	-8.69	-2.2	5.29	9.01	1.92	-29.57	12.83	25.84	18.53	17.33	5.35
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	0.35	0.69	1.49	1.77	8.9	8.02	7.39	4
Cash Flow per Share	1.37	1.34	3.71	6.75	6.61	4.42	9.12	14.96	16.75	13.41	22.33	35.83	32.89	30.03	30.3
Free Cash Flow per Basic Share	-2.49	-3.43	-18.66	-20.66	-7.71	-11.44	-24.76	-18.27	-5.86	0.47	9.45	15.36	6.7	-25.17	-2.43
Cash & Equivalents per Share	0.31	0.71	0.37	0.57	0.32	22.2	1.15	2.06	0.75	0.66	3.7	0.89	3.23	0.75	0.36
Book Value per Share	- -	-1.4	0.07	3.73	-5.61	-6.91	-0.37	7.3	5.46	-24.45	-11.3	4.55	13.84	19.86	16.41
Tangible Book Value per Share	5.71	12.49	20.12	37.58	33.47	53.52	57.27	135.41	91.17	62.06	74.98	88.88	96.83	186.67	148.63

Diamondback Energy, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)