株探米国株
日本語 英語
エドガーで原本を確認する
DEVON ENERGY CORP/DE DE OK false 0001090012 0001090012 2022-08-01 2022-08-01

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 1, 2022

 

 

Devon Energy Corporation

(Exact name of registrant as specified in its charter)

 

 

 

DELAWARE   001-32318   73-1567067

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

333 W. SHERIDAN AVE.,

OKLAHOMA CITY, OKLAHOMA

    73102-5015
(Address of principal executive offices)     (Zip Code)

Registrant’s telephone number, including area code: (405) 235-3611

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange

on which registered

Common Stock, par value $0.10 per share   DVN   The New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


Item 2.02

Results of Operations and Financial Condition.

On August 1, 2022, Devon Energy Corporation (the “Company”) announced its financial and operational results for the quarterly period ended June 30, 2022. In connection with this announcement, the Company provided an earnings release and certain supplemental financial information (including guidance and hedging information). Copies of these documents are furnished as Exhibits 99.1 and 99.2, respectively, to this report and, along with certain other materials, will be available on the Company’s website at www.devonenergy.com.

The information contained in this report and the exhibits hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and shall not be incorporated by reference into any filings made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as may be expressly set forth by specific reference in such filing.

 

Item 9.01

Financial Statements and Exhibits.

    (d) Exhibits

 

Exhibit
No.
  

Description of Exhibits

99.1    Earnings release, dated August 1, 2022.
99.2    Supplemental financial information (including guidance and hedging information).
 104    Cover Page Interactive Data File (embedded within the Inline XBRL document).


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

DEVON ENERGY CORPORATION
By:  

/s/ Jeffrey L. Ritenour

  Jeffrey L. Ritenour
  Executive Vice President and Chief Financial Officer

Date: August 1, 2022

EX-99.1 2 d727187dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

LOGO

 

Devon Energy Corporation

333 West Sheridan Avenue Oklahoma City, OK 73102-5015

 

Devon Energy Reports Second-Quarter 2022 Financial and Operational Results

OKLAHOMA CITY – Aug. 1, 2022 – Devon Energy Corp. (NYSE: DVN) today reported financial and operational results for the second-quarter 2022. Supplemental financial tables and forward-looking guidance are available on the company’s website at www.devonenergy.com.

KEY FINANCIAL AND OPERATIONAL HIGHLIGHTS

 

   

Fixed-plus-variable dividend increased by 22 percent to record high of $1.55 per share

 

   

Share-repurchase program retired 4 percent of outstanding shares since inception

 

   

Delaware Basin drove second-quarter results that were favorable to guidance on production and capital

 

   

Operating cash flow more than doubled year over year and free cash flow reached the highest level in Devon history

 

   

Disciplined capital allocation framework moderated reinvestment rates to 22 percent of cash flow

 

   

Balance sheet strengthened with cash balances increasing by $832 million to a total of $3.5 billion

 

   

Resource capture transactions added high-return inventory in Williston and Delaware Basin

CEO PERSPECTIVE

“The second quarter saw our business continue to strengthen and build momentum as we delivered systematic execution across the financial, operational and strategic tenets of our cash-return business model,” said Rick Muncrief, president and CEO.

“This success was showcased by production from our Delaware-focused program that exceeded guidance expectations, our streamlined cost structure captured the full benefit of higher commodity prices and we returned record-setting amounts of cash to shareholders. In addition, we took important steps to strengthen the quality and depth of our asset portfolio.

“As a result of the strong financial and operational performance achieved year to date, we have updated our full-year 2022 guidance,” Muncrief commented. “This improved outlook raises production targets, increases free cash flow projections and enhances our ability to accelerate the return of capital to shareholders.”

FINANCIAL RESULTS

Devon reported net earnings of $1.9 billion, or $2.93 per diluted share, in the second quarter of 2022. Adjusting for items analysts typically exclude from estimates, the company’s core earnings were $1.7 billion, or $2.59 per diluted share.

Operating cash flow totaled $2.7 billion in the quarter, a more than two-fold increase versus the year-ago period. With capital reinvestment rates at 22 percent of cash flow, Devon generated $2.1 billion of free cash flow in the quarter. This represents the highest quarterly amount of free cash flow in the company’s 51-year history.

The company’s investment-grade financial position also continued to strengthen in the second quarter with cash balances increasing by $832 million to a total of $3.5 billion. Devon exited the quarter with an outstanding debt balance of $6.5 billion and a net debt-to-EBITDAX ratio of only 0.4 times.

RETURN OF CAPITAL

Based on the second-quarter financial performance, Devon declared a fixed-plus-variable dividend of $1.55 per share, an increase of 22 percent from the previous quarter. This dividend payout represents an annualized yield of 11 percent based on the company’s share price as of July 29, 2022. As of the end of July, Devon repurchased 23.9 million shares, or 4 percent of its outstanding shares, at a total cost of $1.2 billion.

 

1


OPERATING RESULTS

Production for the second quarter averaged 616,000 oil-equivalent barrels (Boe) per day, an increase of 7 percent from the first quarter of 2022. Oil production accounted for the largest component of the company’s product mix at 49 percent of total volumes.

Upstream capital spending was 5 percent below guidance, totaling $513 million in the second quarter. Devon’s capital program averaged 19 operated drilling rigs and 67 gross operated wells were placed online during the quarter.

Production costs, including taxes, averaged $13.01 per Boe. Devon’s low operating cost structure, coupled with the benefits of an oil-weighted production mix, expanded field-level cash margins to $60.12 per Boe in the quarter. This represents a 22 percent improvement from the first quarter of 2022.

The company’s administrative and financing costs improved by 9 percent year-over-year, excluding the early retirement of debt. These cost reductions were achieved through merger-related synergies and reduced interest expense.

ASSET-LEVEL HIGHLIGHTS

Delaware Basin: Production increased 22 percent year over year to an average of 436,000 Boe per day. The growth was driven by 52 wells completed across targeted intervals in the Bone Spring and Wolfcamp formations. Capital activity was headlined by a 12-well program at the company’s Todd area in Lea and Eddy County. Initial 30-day rates from this Wolfcamp-oriented development averaged 4,500 Boe per day, with per well recoveries estimated to exceed 1.5 million oil-equivalent barrels.

Another key operational highlight was a series of acreage trades that optimized leasehold for future development in the state line area of Texas and New Mexico. In aggregate, these trades added 7,000 net acres to existing drilling units and unlocked more than 200 extended-reach drilling locations that were previously constrained to 1-mile developments.

Anadarko Basin: Production averaged 74,000 Boe per day, with liquids-rich gas representing 81 percent of the product mix. Devon operated 3 drilling rigs supported by a $100 million drilling carry with Dow. With this carry-enhanced activity, the company spud 14 wells during the quarter and remains on track to complete up to 40 wells in the second half of 2022.

Williston Basin: Production averaged 45,000 Boe per day. In June, Devon announced a bolt-on acquisition in the core of the basin, adding a contiguous position of 38,000 net acres directly offsetting and overlapping Devon’s existing leasehold. With the acquisition now closed, production in the Williston Basin is expected to approximate 65,000 Boe per day by the end of the year.

Eagle Ford: Production averaged 38,000 Boe per day, a 6 percent increase compared to the previous quarter. The volume growth resulted from 14 wells completed in the volatile oil window of the play, where the company’s Dziuk 8-H well achieved the highest 30-day rate at 3,500 Boe per day. To sustain production, Devon plans to complete 15 wells over the remainder of the year.

Powder River Basin: Production averaged 19,000 Boe per day. Devon plans to run a dedicated rig throughout the second half of the year and expects to complete 10 wells by year end. This activity is focused on a combination of Parkman and Niobrara opportunities across the company’s 300,000 net acre position.

2022 OUTLOOK

Devon is raising its full-year 2022 production forecast by 3 percent to a range of 600,000 to 610,000 Boe per day. The improved volume outlook is due to better-than-expected well performance year-to-date and the impact from a bolt-on acquisition in the Williston Basin. With the ongoing share repurchase program, production per share is expected to grow 8 percent compared to 2021.

The company also adjusted its upstream capital guidance to a range of $2.2 billion to $2.4 billion versus prior guidance of approximately $2.1 billion. This updated outlook incorporates $100 million of incremental capital related to the acquisition in the Williston Basin and the impact of inflationary cost pressures. Devon expects its capital to be fully funded from operating cash flow, which is forecasted to be nearly $9 billion at current strip pricing.

 

2


Additional details of Devon’s forward-looking guidance for the third quarter and full-year 2022 are available on the company’s website at www.devonenergy.com.

SUSTAINABILITY UPDATE

Devon recently joined the Oil & Gas Methane Partnership 2.0 Initiative, strengthening the company’s commitment to reduce emissions and the environmental impact of its operations. The initiative’s mission is to improve the industry’s transparency in methane emissions reporting and encourage progress in reducing those emissions. For more information, please refer to the Sustainability portion of Devon’s website at www.devonenergy.com/sustainability.

CONFERENCE CALL WEBCAST AND SUPPLEMENTAL EARNINGS MATERIALS

Also provided with today’s release is the company’s detailed earnings presentation that is available on the company’s website at www.devonenergy.com. The company’s second-quarter conference call will be held at 10:00 a.m. Central (11:00 a.m. Eastern) on Tuesday, August 2, 2022, and will serve primarily as a forum for analyst and investor questions and answers.

ABOUT DEVON ENERGY

Devon Energy is a leading oil and gas producer in the U.S. with a premier multi-basin portfolio headlined by a world-class acreage position in the Delaware Basin. Devon’s disciplined cash-return business model is designed to achieve strong returns, generate free cash flow and return capital to shareholders, while focusing on safe and sustainable operations. For more information, please visit www.devonenergy.com.

 

Investor Contacts   Media Contact  
Scott Coody, 405-552-4735   Lisa Adams, 405-228-1732  
Chris Carr, 405-228-2496    

NON-GAAP DISCLOSURES

This press release includes non-GAAP (generally accepted accounting principles) financial measures. Such non-GAAP measures are not alternatives to GAAP measures, and you should not consider these non-GAAP measures in isolation or as a substitute for analysis of results as reported under GAAP. Reconciliations of these non-GAAP measures and other disclosures are provided within the supplemental financial tables that are available on the company’s website and in the related Form 10-Q filed with the SEC.

FORWARD LOOKING STATEMENTS

This press release includes “forward-looking statements” within the meaning of the federal securities laws. Such statements include those concerning strategic plans, our expectations and objectives for future operations, as well as other future events or conditions, and are often identified by use of the words and phrases “expects,” “believes,” “will,” “would,” “could,” “continue,” “may,” “aims,” “likely to be,” “intends,” “forecasts,” “projections,” “estimates,” “plans,” “expectations,” “targets,” “opportunities,” “potential,” “anticipates,” “outlook” and other similar terminology. All statements, other than statements of historical facts, included in this press release that address activities, events or developments that Devon expects, believes or anticipates will or may occur in the future are forward looking statements. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond our control. Consequently, actual future results could differ materially and adversely from our expectations due to a number of factors, including, but not limited to: the volatility of oil, gas and NGL prices; risks relating to the COVID-19 pandemic or other future pandemics; uncertainties inherent in estimating oil, gas and NGL reserves; the extent to which we are successful in acquiring and discovering additional reserves; regulatory restrictions, compliance costs and other risks relating to governmental regulation, including with respect to federal lands and environmental matters; risks related to climate change; the uncertainties, costs and risks involved in our operations, including as a result of employee misconduct; risks related to our hedging activities; counterparty credit risks; risks relating to our indebtedness; cyberattack risks; our limited control over third parties who operate some of our oil and gas properties; midstream capacity constraints and potential interruptions in production; the extent to which insurance covers any losses we may experience; competition for assets, materials, people and capital; risks related to investors attempting to effect change; our ability to successfully complete mergers, acquisitions and divestitures; our ability to pay dividends and make share repurchases; and any of the other risks and uncertainties discussed in Devon’s 2021 Annual Report on Form 10-K (the “2021 Form 10-K”) or other SEC filings.

The forward-looking statements included in this press release speak only as of the date of this press release, represent management’s current reasonable expectations as of the date of this press release and are subject to the risks and uncertainties identified above as well as those described in the 2021 Form 10-K and in other documents we file from time to time with the SEC. We cannot guarantee the accuracy of our forward-looking statements, and readers are urged to carefully review and consider the various disclosures made in the 2021 Form 10-K and in other documents we file from time to time with the SEC. All subsequent written and oral forward-looking statements attributable to Devon, or persons acting on its behalf, are expressly qualified in their entirety by the cautionary statements above. We do not undertake, and expressly disclaim, any duty to update or revise our forward-looking statements based on new information, future events or otherwise.

 

3

EX-99.2 3 d727187dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

        LOGO

 

Devon Energy Second-Quarter 2022

Supplemental Tables

 

TABLE OF CONTENTS:    PAGE:  

Consolidated Statements of Earnings

     2  

Supplemental Information for Consolidated Statements of Earnings

     3  

Consolidated Statements of Cash Flows

     4  

Consolidated Balance Sheets

     5  

Production

     6  

Capital Expenditures and Supplemental Information for Capital Expenditures

     7  

Realized Pricing

     8  

Asset Margins

     9  

Core Earnings

     10  

EBITDAX, Net Debt, Net Debt-to-EBITDAX and Free Cash Flow

     11  

Reinvestment Rate and Variable Dividend

     12  

 

 

1


        LOGO

 

CONSOLIDATED STATEMENTS OF EARNINGS

 

 

     2022     2021  
(in millions, except per share amounts)    Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Oil, gas and NGL sales

   $ 4,100     $ 3,175     $ 2,985     $ 2,635     $ 2,154  

Oil, gas and NGL derivatives (1)

     (170     (683     22       (335     (703

Marketing and midstream revenues

     1,696       1,320       1,266       1,166       966  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     5,626       3,812       4,273       3,466       2,417  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Production expenses (2)

     729       618       605       555       513  

Exploration expenses

     10       2       5       3       3  

Marketing and midstream expenses

     1,700       1,324       1,266       1,165       965  

Depreciation, depletion and amortization

     528       489       577       578       536  

Asset dispositions

     (14     (1     (49     —         (87

General and administrative expenses

     84       94       95       95       94  

Financing costs, net (3)

     84       85       86       86       80  

Restructuring and transaction costs

     —         —         28       18       23  

Other, net

     10       (61     (2     2       (14
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     3,131       2,550       2,611       2,502       2,113  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes

     2,495       1,262       1,662       964       304  

Income tax expense (4)

     557       267       150       120       43  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings

     1,938       995       1,512       844       261  

Net earnings attributable to noncontrolling interests

     6       6       6       6       5  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings attributable to Devon

   $ 1,932     $ 989     $ 1,506     $ 838     $ 256  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings per share:

          

Basic net earnings per share

   $ 2.94     $ 1.48     $ 2.24     $ 1.24     $ 0.38  

Diluted net earnings per share

   $ 2.93     $ 1.48     $ 2.23     $ 1.24     $ 0.38  

Weighted average common shares outstanding:

          

Basic

     658       663       671       677       677  

Diluted

     660       665       673       679       679  

 

2


        LOGO

 

SUPPLEMENTAL INFORMATION FOR CONSLIDATED STATEMENTS OF EARNINGS

 

(1) OIL, GAS AND NGL DERIVATIVES

 

     2022     2021  
(in millions)    Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Derivative cash settlements

   $ (472   $ (344   $ (493   $ (370   $ (367

Derivative valuation changes

     302       (339     515       35       (336
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Oil, gas and NGL derivatives

   $ (170   $ (683   $ 22     $ (335   $ (703
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(2) PRODUCTION EXPENSES

 

     2022      2021  
(in millions)    Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Lease operating expense

   $ 255      $ 224      $ 235      $ 215      $ 210  

Gathering, processing & transportation

     177        161        173        157        147  

Production taxes

     278        214        197        176        143  

Property taxes

     19        19        —          7        13  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Production expenses

   $ 729      $ 618      $ 605      $ 555      $ 513  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

(3) FINANCING COSTS, NET

 

     2022     2021  
(in millions)    Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Interest based on outstanding debt

   $ 93     $ 92     $ 92     $ 93     $ 98  

Gain on early retirement of debt

     —         —         —         —         (10

Interest income

     (2     (1     —         (1     —    

Other

     (7     (6     (6     (6     (8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Financing costs, net

   $ 84     $ 85     $ 86     $ 86     $ 80  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

(4) INCOME TAX EXPENSE

 

     2022      2021  
(in millions)    Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Current expense

   $ 252      $ 103      $ 1      $ 1      $ 19  

Deferred expense

     305        164        149        119        24  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income tax expense

   $ 557      $ 267      $ 150      $ 120      $ 43  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

3


        LOGO

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

     2022     2021  
(in millions)    Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Cash flows from operating activities:

          

Net earnings

   $ 1,938     $ 995     $ 1,512     $ 844     $ 261  

Adjustments to reconcile net earnings to net cash from operating activities:

          

Depreciation, depletion and amortization

     528       489       577       578       536  

Leasehold impairments

     7       1       1       1       1  

Amortization of liabilities

     (9     (6     (6     (7     (7

Total (gains) losses on commodity derivatives

     170       683       (22     335       703  

Cash settlements on commodity derivatives

     (472     (344     (493     (370     (367

Gains on asset dispositions

     (14     (1     (49           (87

Deferred income tax expense

     305       164       149       119       24  

Share-based compensation

     23       20       19       19       20  

Early retirement of debt

     —         —         —         —         (10

Other

     4       (21     2       11       2  

Changes in assets and liabilities, net

     198       (143     (74     68       17  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from operating activities

     2,678       1,837       1,616       1,598       1,093  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

          

Capital expenditures

     (573     (537     (512     (474     (504

Acquisitions of property and equipment

     (100 )(1)      (1     (3     (10     (5

Divestitures of property and equipment

     9       26       14       1       49  

Distributions from equity method investments

     15       8       8       9       8  

Contributions to equity method investments

     (21     (22     (25     —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from investing activities

     (670     (526     (518     (474     (452
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

          

Repayments of long-term debt

     —         —         —         —         (710

Early retirement of debt

     —         —         —         —         (32

Repurchases of common stock

     (324     (211     (589     —         —    

Dividends paid on common stock

     (830     (667     (554     (329     (229

Contributions from noncontrolling interests

     —         —         —         1       3  

Distributions to noncontrolling interests

     (5     (8     (6     (6     (5

Shares exchanged for tax withholdings and other

     (12     (73     —         (3     (9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash from financing activities

     (1,171     (959     (1,149     (337     (982
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Effect of exchange rate changes on cash

     (5     2       1       (5     2  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net change in cash, cash equivalents and restricted cash

     832       354       (50     782       (339

Cash, cash equivalents and restricted cash at beginning of period

     2,625       2,271       2,321       1,539       1,878  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Cash, cash equivalents and restricted cash at end of period

   $ 3,457     $ 2,625     $ 2,271     $ 2,321     $ 1,539  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of cash, cash equivalents and restricted cash:

          

Cash and cash equivalents

   $ 3,300     $ 2,459     $ 2,099     $ 2,144     $ 1,348  

Restricted cash

     157       166       172       177       191  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cash, cash equivalents and restricted cash

   $ 3,457     $ 2,625     $ 2,271     $ 2,321     $ 1,539  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

Primarily relates to deposit associated with the RimRock acquisition.

 

4


        LOGO

 

CONSOLIDATED BALANCE SHEETS

 

 

(in millions)    June 30,
2022
    December 31,
2021
 

Current assets:

    

Cash, cash equivalents and restricted cash

   $ 3,457     $ 2,271  

Accounts receivable

     2,348       1,543  

Other current assets

     546       435  
  

 

 

   

 

 

 

Total current assets

     6,351       4,249  

Oil and gas property and equipment, based on successful efforts accounting, net

     13,588       13,536  

Other property and equipment, net

     1,525       1,472  
  

 

 

   

 

 

 

Total property and equipment, net

     15,113       15,008  

Goodwill

     753       753  

Right-of-use assets

     236       235  

Investments

     423       402  

Other long-term assets

     318       378  
  

 

 

   

 

 

 

Total assets

   $ 23,194     $ 21,025  
  

 

 

   

 

 

 

Current liabilities:

    

Accounts payable

   $ 668     $ 500  

Revenues and royalties payable

     2,108       1,456  

Other current liabilities

     1,318       1,131  
  

 

 

   

 

 

 

Total current liabilities

     4,094       3,087  

Long-term debt

     6,461       6,482  

Lease liabilities

     259       252  

Asset retirement obligations

     452       468  

Other long-term liabilities

     949       1,050  

Deferred income taxes

     753       287  

Stockholders’ equity:

    

Common stock

     66       66  

Additional paid-in capital

     7,060       7,636  

Retained earnings

     3,107       1,692  

Accumulated other comprehensive loss

     (130     (132

Treasury stock, at cost, 0.2 million shares in 2022

     (13     —    
  

 

 

   

 

 

 

Total stockholders’ equity attributable to Devon

     10,090       9,262  

Noncontrolling interests

     136       137  
  

 

 

   

 

 

 

Total equity

     10,226       9,399  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 23,194     $ 21,025  
  

 

 

   

 

 

 

Common shares outstanding

     656       663  

 

5


        LOGO

 

PRODUCTION

 

 

     2022      2021  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Oil (MBbls/d)

              

Delaware Basin

     222        209        213        213        191  

Anadarko Basin

     14        14        14        14        17  

Williston Basin

     27        32        36        39        46  

Eagle Ford

     19        17        19        20        18  

Powder River Basin

     14        12        14        14        16  

Other

     4        4        4        3        3  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     300        288        300        303        291  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas liquids (MBbls/d)

              

Delaware Basin

     111        92        107        100        82  

Anadarko Basin

     25        25        27        25        26  

Williston Basin

     9        8        9        9        9  

Eagle Ford

     9        9        9        11        9  

Powder River Basin

     2        2        2        3        3  

Other

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     156        136        154        148        129  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Gas (MMcf/d)

              

Delaware Basin

     618        561        577        578        513  

Anadarko Basin

     212        210        222        219        225  

Williston Basin

     52        54        64        59        61  

Eagle Ford

     60        61        60        67        59  

Powder River Basin

     18        19        19        19        21  

Other

     1        1        1        1        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     961        906        943        943        881  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

              

Delaware Basin

     436        394        416        409        358  

Anadarko Basin

     74        75        78        75        80  

Williston Basin

     45        48        55        58        66  

Eagle Ford

     38        36        38        42        37  

Powder River Basin

     19        18        19        20        22  

Other

     4        4        5        4        4  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     616        575        611        608        567  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

6


        LOGO

 

CAPITAL EXPENDITURES

 

 

     2022      2021  
(in millions)    Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

   $ 374      $ 413      $ 392      $ 363      $ 394  

Anadarko Basin

     42        16        19        15        11  

Williston Basin

     21        17        25        13        19  

Eagle Ford

     37        27        21        34        36  

Powder River Basin

     37        27        27        15        5  

Other

     2        1        2        2        2  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total upstream capital

   $ 513      $ 501      $ 486      $ 442      $ 467  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Environmental (1)

     22        16        —          —          —    

Midstream

     10        32        14        11        22  

Other

     35        15        21        28        20  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total capital

   $ 580      $ 564      $ 521      $ 481      $ 509  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Devon began tracking environmental capital separately in 2022.

SUPPLEMENTAL INFORMATION FOR CAPITAL EXPENDITURES

 

GROSS OPERATED SPUDS

     2022      2021  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     46        59        54        50        55  

Anadarko Basin

     14        13        6        9        8  

Williston Basin

     5        —          9        —          —    

Eagle Ford

     4        11        9        10        11  

Powder River Basin

     1        —          4        9        1  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     70        83        82        78        75  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

GROSS OPERATED WELLS TIED-IN

 

     2022      2021  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     52        52        65        52        88  

Anadarko Basin

     1        —          12        4        6  

Williston Basin

     —          —          —          4        13  

Eagle Ford

     14        8        7        19        9  

Powder River Basin

     —          4        2        2        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     67        64        86        81        116  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

AVERAGE LATERAL LENGTH

(based on wells tied-in)

     2022      2021  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Delaware Basin

     9,100’        8,900’        10,100’        9,700’        10,000’  

Anadarko Basin

     10,100’        —          11,700’        9,200’        9,600’  

Williston Basin

     —          —          —          9,600’        10,000’  

Eagle Ford

     5,800’        7,500’        7,100’        6,300’        5,600’  

Powder River Basin

     —          10,400’        9,600’        10,500’        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     8,400’        8,800’        10,100’        8,900’        9,600’  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

7


        LOGO

 

REALIZED PRICING

 

BENCHMARK PRICES

(average prices)

     2022      2021  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Oil ($/Bbl) - West Texas Intermediate (Cushing)

   $ 108.70      $ 94.45      $ 76.91      $ 70.64      $ 66.04  

Natural Gas ($/Mcf) - Henry Hub

   $ 7.17      $ 4.96      $ 5.84      $ 4.02      $ 2.83  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 46.44      $ 43.99      $ 40.39      $ 36.85      $ 28.54  

REALIZED PRICES

 

     2022     2021  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Oil (Per Bbl)

          

Delaware Basin

   $ 109.05     $ 93.12     $ 75.67     $ 68.44     $ 63.93  

Anadarko Basin

     108.15       92.70       76.07       69.11       63.51  

Williston Basin

     109.85       90.87       74.02       66.60       62.00  

Eagle Ford

     109.77       94.51       75.35       68.32       64.04  

Powder River Basin

     104.75       92.69       72.86       65.81       62.36  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     108.93       92.94       75.36       68.19       63.63  

Cash settlements

     (13.13     (11.32     (13.14     (10.60     (13.29
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 95.80     $ 81.62     $ 62.22     $ 57.59     $ 50.34  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Natural gas liquids (Per Bbl)

          

Delaware Basin

   $ 40.75     $ 38.43     $ 35.56     $ 31.34     $ 23.81  

Anadarko Basin

     41.64       38.38       35.66       33.20       25.55  

Williston Basin

     23.88       20.71       24.97       19.36       14.76  

Eagle Ford

     41.98       39.68       38.17       32.80       25.46  

Powder River Basin

     55.62       52.49       47.30       40.66       35.46  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     40.28       37.76       35.36       31.25       23.89  

Cash settlements

     —         —         (0.54     (0.45     (0.25
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 40.28     $ 37.76     $ 34.82     $ 30.80     $ 23.64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gas (Per Mcf)

          

Delaware Basin

   $ 6.41     $ 3.83     $ 4.60     $ 3.58     $ 2.31  

Anadarko Basin

     7.11       4.00       5.37       4.05       3.15  

Williston Basin

     1.56       0.74       1.53       0.65       (1.60

Eagle Ford

     7.10       4.91       5.76       4.08       3.25  

Powder River Basin

     7.93       4.24       6.10       4.15       3.54  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     6.37       3.77       4.68       3.55       2.35  

Cash settlements

     (1.31     (0.62     (1.42     (0.78     (0.15
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 5.06     $ 3.15     $ 3.26     $ 2.77     $ 2.20  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total oil equivalent (Per Boe)

          

Delaware Basin

   $ 75.02     $ 63.75     $ 54.28     $ 48.29     $ 42.84  

Anadarko Basin

     54.46       42.08       41.39       35.62       30.34  

Williston Basin

     73.15       63.31       53.44       48.55       43.98  

Eagle Ford

     75.07       62.74       56.06       47.40       42.84  

Powder River Basin

     89.84       75.75       63.45       55.93       52.55  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price without hedges

     73.13       61.40       53.12       47.08       41.75  

Cash settlements

     (8.43     (6.65     (8.78     (6.60     (7.11
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Realized price, including cash settlements

   $ 64.70     $ 54.75     $ 44.34     $ 40.48     $ 34.64  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

8


        LOGO

 

ASSET MARGINS

 

BENCHMARK PRICES

(average prices)

     2022      2021  
     Quarter 2      Quarter 1      Quarter 4      Quarter 3      Quarter 2  

Oil ($/Bbl) - West Texas Intermediate (Cushing)

   $ 108.70      $ 94.45      $ 76.91      $ 70.64      $ 66.04  

Natural Gas ($/Mcf) - Henry Hub

   $ 7.17      $ 4.96      $ 5.84      $ 4.02      $ 2.83  

NGL ($/Bbl) - Mont Belvieu Blended

   $ 46.44      $ 43.99      $ 40.39      $ 36.85      $ 28.54  

PER-UNIT CASH MARGIN BY ASSET (per Boe)

 

     2022     2021  
     Quarter 2     Quarter 1     Quarter 4     Quarter 3     Quarter 2  

Delaware Basin

          

Realized price

   $ 75.02     $ 63.75     $ 54.28     $ 48.29     $ 42.84  

Lease operating expenses

     (3.98     (3.79     (4.02     (3.52     (3.91

Gathering, processing & transportation

     (2.37     (2.32     (2.27     (2.18     (2.06

Production & property taxes

     (5.35     (4.65     (3.40     (3.31     (3.08
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 63.32     $ 52.99     $ 44.59     $ 39.28     $ 33.79  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Anadarko Basin

          

Realized price

   $ 54.46     $ 42.08     $ 41.39     $ 35.62     $ 30.34  

Lease operating expenses

     (3.49     (2.75     (2.70     (2.58     (2.96

Gathering, processing & transportation

     (6.65     (6.67     (6.60     (6.14     (6.06

Production & property taxes

     (3.17     (2.35     (2.44     (1.70     (1.46
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 41.15     $ 30.31     $ 29.65     $ 25.20     $ 19.86  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Williston Basin

          

Realized price

   $ 73.15     $ 63.31     $ 53.44     $ 48.55     $ 43.98  

Lease operating expenses

     (9.40     (7.67     (5.76     (5.83     (4.87

Gathering, processing & transportation

     (2.44     (2.32     (2.09     (2.13     (1.86

Production & property taxes

     (6.75     (5.67     (4.64     (4.47     (4.27
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 54.56     $ 47.65     $ 40.95     $ 36.12     $ 32.98  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Eagle Ford

          

Realized price

   $ 75.07     $ 62.74     $ 56.06     $ 47.40     $ 42.84  

Lease operating expenses

     (4.98     (4.63     (3.78     (3.43     (3.47

Gathering, processing & transportation

     (6.39     (5.67     (6.65     (4.17     (5.56

Production & property taxes

     (3.99     (3.52     (2.93     (1.99     (1.93
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 59.71     $ 48.92     $ 42.70     $ 37.81     $ 31.88  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Powder River Basin

          

Realized price

   $ 89.84     $ 75.75     $ 63.45     $ 55.93     $ 52.55  

Lease operating expenses

     (7.04     (9.01     (7.49     (8.09     (6.65

Gathering, processing & transportation

     (3.50     (3.19     (2.86     (2.93     (3.02

Production & property taxes

     (10.89     (9.23     (7.49     (6.73     (6.10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 68.41     $ 54.32     $ 45.61     $ 38.18     $ 36.78  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Devon - Total

          

Realized price

   $ 73.13     $ 61.40     $ 53.12     $ 47.08     $ 41.75  

Lease operating expenses

     (4.56     (4.33     (4.18     (3.85     (4.06

Gathering, processing & transportation

     (3.15     (3.11     (3.08     (2.81     (2.85

Production & property taxes

     (5.30     (4.51     (3.49     (3.25     (3.05
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Field-level cash margin

   $ 60.12     $ 49.45     $ 42.37     $ 37.17     $ 31.79  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


        LOGO

 

NON-GAAP MEASURES

 

(all monetary values in millions, except per share amounts)

Devon’s earnings materials include non-GAAP financial measures. These non-GAAP measures are not alternatives to GAAP measures, and you should not consider these non-GAAP measures in isolation or as a substitute for analysis of our results as reported under GAAP. Below is additional disclosure regarding each of the non-GAAP measures used in the earnings materials, including reconciliations to their most directly comparable GAAP measure.

The earnings materials may include forward-looking non-GAAP measures. The company is unable to provide reconciliations of these forward-looking non-GAAP measures, because components of the calculations are inherently unpredictable, such as changes to current assets and liabilities, the timing of changes in capital accruals, unknown future events and estimating certain future GAAP measures. The inability to reliably quantify certain components of the calculation would significantly affect the usefulness and accuracy of a reconciliation.

CORE EARNINGS

Devon’s reported net earnings include items of income and expense that are typically excluded by securities analysts in their published estimates of the company’s financial results. Accordingly, the company also uses the measures of core earnings and core earnings per share attributable to Devon. Devon believes these non-GAAP measures facilitate comparisons of its performance to earnings estimates published by securities analysts. Devon also believes these non-GAAP measures can facilitate comparisons of its performance between periods and to the performance of its peers. The following table summarizes the effects of these items on second quarter and first quarter 2022 earnings.

 

     Quarter Ended June 30, 2022  
     Before-tax      After-tax      After
Noncontrolling
Interests
     Per
Diluted
Share
 

Total

           

Earnings (GAAP)

   $ 2,495      $ 1,938      $ 1,932      $ 2.93  

Adjustments:

           

Asset dispositions

     (14      (11      (11      (0.02

Asset and exploration impairments

     8        6        6        0.01  

Deferred tax asset valuation allowance

     —          10        10        0.02  

Fair value changes in financial instruments

     (299      (230      (230      (0.35
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 2,190      $ 1,713      $ 1,707      $ 2.59  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Quarter Ended March 31, 2022  
     Before-tax      After-tax      After
Noncontrolling
Interests
     Per
Diluted
Share
 

Total

           

Earnings (GAAP)

   $ 1,262      $ 995      $ 989      $ 1.48  

Adjustments:

           

Asset dispositions

     (1      —          —          —    

Deferred tax asset valuation allowance

     —          6        6        0.01  

Fair value changes in financial instruments

     338        260        260        0.39  
  

 

 

    

 

 

    

 

 

    

 

 

 

Core earnings (Non-GAAP)

   $ 1,599      $ 1,261      $ 1,255      $ 1.88  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

*

The tax impact for the adjustments to core earnings in the tables above are all deferred.

 

10


        LOGO

 

EBITDAX

Devon believes EBITDAX provides information useful in assessing operating and financial performance across periods. Devon computes EBITDAX as net earnings before income tax expense; financing costs, net; exploration expenses; depreciation, depletion and amortization; asset impairments; asset disposition gains and losses; non-cash share-based compensation; non-cash valuation changes for derivatives and financial instruments; restructuring and transaction costs; accretion on discounted liabilities; and other items not related to normal operations. EBITDAX as defined by Devon may not be comparable to similarly titled measures used by other companies.

 

     Q2 ‘22     Q1 ‘22     Q4 ‘21     Q3 ‘21     TTM     Q2 ‘21     Q1 ‘21  

Net earnings (GAAP)

   $ 1,938     $ 995     $ 1,512     $ 844     $ 5,289     $ 261     $ 216  

Financing costs, net

     84       85       86       86       341       80       77  

Income tax expense (benefit)

     557       267       150       120       1,094       43       (248

Exploration expenses

     10       2       5       3       20       3       3  

Depreciation, depletion and amortization

     528       489       577       578       2,172       536       467  

Asset dispositions

     (14     (1     (49     —         (64     (87     (32

Share-based compensation

     22       20       19       18       79       20       20  

Derivative and financial instrument non-cash valuation changes

     (302     339       (515     (35     (513     336       296  

Restructuring and transaction costs

     —         —         28       18       46       23       189  

Accretion on discounted liabilities and other

     10       (61     (2     2       (51     (14     (29
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDAX (Non-GAAP)

   $ 2,833     $ 2,135     $ 1,811     $ 1,634     $ 8,413     $ 1,201     $ 959  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Annualized EBITDAX for first-quarter 2021 (Non-GAAP)

               $ 3,836  

NET DEBT

Devon defines net debt as debt less cash, cash equivalents and cash restricted for discontinued operations. Devon believes that netting these sources of cash against debt provides a clearer picture of the future demands on cash from Devon to repay debt.

 

     Jun. 30, 2022     Mar. 31, 2022     Dec. 31, 2021     Sep. 30, 2021     Jun. 30, 2021     Mar. 31, 2021  

Total debt (GAAP)

   $ 6,461     $ 6,471     $ 6,482     $ 6,492     $ 6,502     $ 7,268  

Less:

            

Cash, cash equivalents and restricted cash

     (3,457     (2,625     (2,271     (2,321     (1,539     (1,878
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net debt (Non-GAAP)

   $ 3,004     $ 3,846     $ 4,211     $ 4,171     $ 4,963     $ 5,390  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET DEBT-TO-EBITDAX

Devon defines net debt-to-EBITDAX as net debt divided by an annualized EBITDAX measure. Devon believes this ratio provides information useful to investors in assessing the company’s credit position and debt leverage.

 

     June 30, 2022      March 31, 2022      December 31, 2021      March 31, 2021  

Net debt (Non-GAAP)

   $ 3,004      $ 3,846      $ 4,211      $ 5,390  

EBITDAX (Non-GAAP) (1)

   $ 8,413      $ 6,781      $ 5,605      $ 3,836  

Net debt-to-EBITDAX (Non-GAAP)

     0.4        0.6        0.8        1.4  

 

(1)

The second quarter 2022 EBITDAX is an annualized measure using a trailing twelve month calculation. The first quarter 2021 EBITDAX is an annualized measure. See the EBITDAX table above for additional details. Due to the merger with WPX closing in the first quarter of 2021, Devon has shown the first quarter 2021 EBITDAX annualized, divided by net debt to show a more meaningful net debt-to-EBITDAX measure.

FREE CASH FLOW

Devon defines free cash flow as total operating cash flow less capital expenditures. Devon believes free cash flow provides a useful measure of available cash generated by operating activities for other investing and financing activities.

 

     Quarter Ended
Jun. 30, 2022
    Quarter Ended
Mar. 31, 2022
    Quarter Ended
Dec. 31, 2021
    Quarter Ended
Sep. 30, 2021
    Quarter Ended
Jun. 30, 2021
 

Total operating cash flow (GAAP)

   $ 2,678     $ 1,837     $ 1,616     $ 1,598     $ 1,093  

Less capital expenditures:

          

Capital expenditures

     (573     (537     (512     (474     (504
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow (Non-GAAP)

   $ 2,105     $ 1,300     $ 1,104     $ 1,124     $ 589  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

11


        LOGO

 

REINVESTMENT RATE

Devon defines reinvestment rate as accrued capital expenditures divided by operating cash flow. Devon believes this measure provides useful information to our investors as an indicator of the capital demands of our business relative to the cash flow generated from normal business operations.

 

     Quarter Ended
June 30, 2022
    Quarter Ended
March 31, 2022
    Quarter Ended
December 31, 2021
 

Capital expenditures (accrued)

   $ 580     $ 564     $ 521  

Operating cash flow

   $ 2,678     $ 1,837     $ 1,616  
  

 

 

   

 

 

   

 

 

 

Reinvestment rate (Non-GAAP)

     22     31     32
  

 

 

   

 

 

   

 

 

 

VARIABLE DIVIDEND

Devon may pay a variable dividend up to 50 percent of its excess cash flow. Each quarter’s excess cash flow is computed as adjusted cash flow less capital expenditures and the fixed dividend.

 

     Quarter Ended
June 30, 2022
 

Operating cash flow (GAAP)

   $ 2,678  

Changes in assets and liabilities, net

     (198
  

 

 

 

Adjusted cash flow (Non-GAAP)

     2,480  

Capital expenditures (Accrued)

     (580
  

 

 

 

Adjusted free cash flow (Non-GAAP)

     1,900  

Fixed quarterly dividend

     (105
  

 

 

 

Excess free cash flow (Non-GAAP)

     1,795  

~50% Pay out (Board Discretion: Up to 50%)

     50
  

 

 

 

Total variable dividend

   $ 897  
  

 

 

 

 

12


        LOGO

 

THIRD-QUARTER AND FULL-YEAR 2022 GUIDANCE

 

PRODUCTION GUIDANCE

 

     Quarter 3      Full Year  
     Low      High      Low      High  

Oil (MBbls/d)

     287        295        294        299  

Natural gas liquids (MBbls/d)

     151        156        148        152  

Gas (MMcf/d)

     930        970        940        960  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total oil equivalent (MBoe/d)

     593        613        600        610  
  

 

 

    

 

 

    

 

 

    

 

 

 

Note: Fourth production is estimated to increase ~4% due to timing of activity and higher working interest.

CAPITAL EXPENDITURES GUIDANCE

 

     Quarter 3(1)      Full Year  
(in millions)    Low      High      Low      High  

Upstream capital

   $ 640      $ 690      $ 2,200      $ 2,400  

Environmental capital

     20        30        75        100  

Midstream & other capital

     20        35        100        140  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total capital

   $ 680      $ 755      $ 2,375      $ 2,640  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Devon expects to bring online ~100 new wells in the third quarter, driving higher production in the fourth quarter.

PRICE REALIZATIONS GUIDANCE

 

     Quarter 3     Full Year  
     Low     High     Low     High  

Oil - % of WTI

     95     100     95     100

NGL - % of WTI

     35     40     35     40

Natural gas - % of Henry Hub

     80     85     80     85

OTHER GUIDANCE ITEMS

 

     Quarter 3     Full Year  
($ millions, except Boe and %)    Low     High     Low     High  

Marketing & midstream operating profit

   $ (10   $ —       $ (25   $ (15

LOE & GP&T per BOE

   $ 7.50     $ 7.90     $ 7.50     $ 7.80  

Production & property taxes as % of upstream sales

     7.0     8.0     7.0     8.0

Exploration expenses

   $ —       $ 5     $ 5     $ 15  

Depreciation, depletion and amortization

   $ 510     $ 560     $ 2,050     $ 2,150  

General & administrative expenses

   $ 85     $ 95     $ 340     $ 365  

Net financing costs, net

   $ 80     $ 90     $ 335     $ 345  

Other expenses

   $ —       $ 10     $ (50   $ (30

INCOME TAX GUIDANCE

 

(% of pre-tax earnings)    Quarter 3     Full Year  

Current income tax rate

     10     10

Deferred income tax rate

     12     12
  

 

 

   

 

 

 

Total income tax rate

     22     22
  

 

 

   

 

 

 

 

1


        LOGO

 

CONTINGENT PAYMENTS FOR BARNETT SHALE DIVESTITURE (4-year period beginning in 2021)

 

 

WTI Threshold     WTI Annual Earnout Amount     Henry Hub Threshold     Henry Hub Annual Earnout
Amount
 
$ 50.00     $ 10,000,000     $ 2.75     $ 20,000,000  
$ 55.00     $ 12,500,000     $ 3.00     $ 25,000,000  
$ 60.00     $ 15,000,000     $ 3.25     $ 35,000,000  
$ 65.00     $ 20,000,000     $ 3.50     $ 45,000,000  

2022 & 2023 HEDGING POSITIONS

 

Oil Commodity Hedges

 

     Price Swaps      Price Collars  

Period

   Volume (Bbls/d)      Weighted
Average Price
($/Bbl)
     Volume
(Bbls/d)
     Weighted
Average Floor
Price ($/Bbl)
     Weighted
Average Ceiling
Price ($/Bbl)
 

Q3 2022

     35,000      $ 44.61        42,500      $ 56.11      $ 73.82  

Q4 2022

     35,000      $ 44.61        45,500      $ 63.32      $ 90.33  

Q1-Q4 2023

     —        $ —          37,193      $ 68.55      $ 95.92  

Oil Basis Swaps

 

Period

  

Index

   Volume (Bbls/d)      Weighted Average
Differential to WTI
($/Bbl)
 

Q3-Q4 2022

   BRENT/WTI Spread      1,000      $ (7.75

Q3-Q4 2022

   NYMEX Roll      29,000      $ 0.45  

Q1-Q4 2023

   Midland Sweet      12,296      $ 0.52  

Natural Gas Commodity Hedges - Henry Hub

 

     Price Swaps      Price Collars  

Period

   Volume (MMBtu/d)      Weighted
Average Price
($/MMBtu)
     Volume
(MMBtu/d)
     Weighted
Average Floor
Price
($/MMBtu)
     Weighted
Average Ceiling
Price
($/MMBtu)
 

Q3 2022

     110,000      $ 2.79        221,000      $ 2.98      $ 4.35  

Q4 2022

     125,000      $ 3.34        165,000      $ 3.16      $ 4.82  

Q1-Q4 2023

     8,658      $ 5.24        106,436      $ 3.58      $ 7.81  

Natural Gas Basis Swaps

 

Period

  

Index

   Volume (MMBtu/d)      Weighted Average
Differential to Henry
Hub ($/MMBtu)
 

Q3-Q4 2022

   WAHA      70,000      $ (0.57

Q3-Q4 2022

   El Paso Permian      50,000      $ (0.85

Q3-Q4 2022

   Houston Ship Channel      40,000      $ (0.15

Q1-Q4 2023

   WAHA      70,000      $ (0.51

Q1-Q4 2023

   El Paso Permian      140,041      $ (1.58

Q1-Q4 2023

   Houston Ship Channel      50,000      $ (0.13

Devon’s oil derivatives settle against the average of the prompt month NYMEX West Texas Intermediate futures price. Devon’s natural gas derivatives settle against the Inside FERC end of the month NYMEX index. Commodity hedge positions are shown as of July 27, 2022.

 

2